{"text_format":"1","workbook":"xlsx","n_sheets":14,"sheets":["Indice","Datos","Ingresos","Ajustes","AjustesSep","DedGrales","Check","DedPersonales","PagosACuenta","Devolucion","Auxiliares","Tablas","Liquidacion","F1357"],"not_rendered":{"charts":0,"images":24,"macros":1,"external_links":0,"defined_names":0,"comments":4,"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":"Indice","index":0,"n_rows":37,"n_cols":17,"rows_kept":37,"cut":false,"hidden":false,"merged":[[31,1,32,18],[8,1,9,18],[13,1,14,18],[23,1,25,18],[26,1,27,18],[28,1,30,18]]}
[]
[]
[]
[]
[]
[]
[]
[null,"INTRODUCCIÓN"]
[null,"A los fines de facilitar la tarea profesional, le entregamos sin cargo esta planilla de Excel® para retenciones de ganancias de cuarta categoría [RG (AFIP) 4003-E]. \nCon ella, usted podrá  efectuar la liquidación de las retenciones mensuales del impuesto a las ganancias de los empleados en relación de dependencia."]
[]
[]
[null,"IMPORTANTE"]
[null,"La presente planilla contempla los valores de las deducciones personales publicados en el sitio oficial de AFIP"]
[null,"En cuanto a la liquidación de las retenciones, ciertos aspectos se encuentran sin reglamentar por la autoridad de aplicación. Por ello, al momento de su utilización, se sugiere consultar si hemos puesto a su disposición una nueva versión de la presente planilla en www.errepar.com"]
[]
[]
[null,"RECOMENDACIONES DE USO"]
[null,"La planilla consta de varias hojas de Datos (Ingresos, Deducciones generales, Deducciones personales, Pagos a cuenta, etc.) donde el usuario podrá volcar la información."]
[null,"Deben ingresarse en Datos, todos los datos en forma manual."]
[null,"En la hoja Liquidación se realizan los cálculos. Se encuentra totalmente automatizada por lo que se recomienda no modificar las fórmulas."]
[null,"En la solapa Tablas se detallan las tablas y deducciones vigentes. Se sugiere verificar los valores vigentes. El usuario puede modificar los importes si es necesario."]
[]
[null,"ACLARACIONES"]
[null,"La planilla tiene un carácter general y orientativo y  cada profesional puede adecuarla a su necesidad particular, ya que la planilla no contempla todos los casos posibles (como ser liquidación final, SAC proporcional, etc.), sino que constituye, simplemente, un ejemplo. Resaltamos, por ende, que cada usuario es responsable por su utilización."]
[]
[]
[null,"Atento a ello, remarcamos que la planilla no reemplaza ni desautoriza el criterio profesional, así como tampoco lo dispuesto por la normativa vigente, los programas de liquidación diseñados al respecto,ni los aplicativos que pudieran resultar de utilización obligatoria."]
[]
[null,"En consideración de lo antes expuesto, deseamos manifestar que la Editorial no se responsabiliza por ningún tipo de daño o perjuicio que el uso de esta planilla, o la imposibilidad de su utilización, pudiera ocasionar tanto a nivel profesional, al usuario y/o a los terceros ante quienes se presente, como en su equipamiento informático (hardware/software)."]
[]
[]
[null,"*  Microsoft Excel es un programa registrado por Microsoft Corporation. La presente planilla de Excel es independiente y no se encuentra afiliada con Microsoft Corporation, ni ha sido autorizada,  sponsoreada, o de cualquier otra forma aprobada por Microsoft Corporation."]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Versión 2021.07"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actualizada a abril 2022"]

{"sheet":"Datos","index":1,"n_rows":35,"n_cols":6,"rows_kept":35,"cut":false,"hidden":false,"merged":[[34,1,34,4],[33,1,33,4],[32,1,32,4],[12,1,12,4],[28,1,28,5],[29,1,29,4],[30,1,30,4],[25,1,25,4],[15,1,15,4],[16,1,16,4],[17,1,17,4],[18,1,18,4],[14,1,14,5],[19,1,19,4],[20,1,20,4],[8,1,8,4],[21,1,21,4],[24,1,24,4],[23,1,23,5],[31,1,31,4]]}
[]
[]
[null,"CONFIGURACIÓN DE LA PLANILLA"]
[]
[]
[]
[]
[]
[null,"Criterio del SAC Mensual",null,null,null,"Remuneración promedio mensual"]
[]
[null,"DATOS DEL EMPLEADOR Y DEL TRABAJADOR"]
[]
[null,"PERÍODO FISCAL:",null,null,null,2021]
[]
[null,"DATOS DEL TRABAJADOR"]
[null,"Nombres:"]
[null,"Apellido:"]
[null,"Legajo:"]
[null,"CUIL:"]
[null,"Dato adicional (optativo):"]
[null,"Zona geográfica",null,null,null,"Todo el país (excepto zona patagónica)"]
[null,"Transporte de larga distancia",null,null,null,"No desarrolla la actividad"]
[]
[null,"DATOS DEL AGENTE DE RETENCIÓN"]
[null,"CUIT:"]
[null,"Denominación legal:"]
[]
[]
[null,"FORMULARIO LIQUIDACIÓN DEL IMPUESTO A LAS GANANCIAS"]
[null,"Apellido y nombres del firmante:"]
[null,"Cargo:"]
[null,"Fecha (desde):",null,null,null,"2017-01-01"]
[null,"Fecha (hasta):",null,null,null,"31/12/2017"]
[null,"Lugar de extensión del certificado:"]
[null,"Fecha de extensión del certificado:",null,null,null,"2019-12-31"]

{"sheet":"Ingresos","index":2,"n_rows":82,"n_cols":25,"rows_kept":82,"cut":false,"hidden":false,"merged":[[4,1,4,13],[44,15,44,18],[5,15,5,18],[5,20,6,20],[44,20,45,20]]}
[]
[]
[]
[]
[null,"INGRESOS BRUTOS PAGADOS POR EL AGENTE DE RETENCIÓN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tratamiento en el impuesto",null,null,null,null,"Formulario 1357"]
[null,"Concepto ($)","enero","febrero","marzo","abril","mayo","junio","julio","agosto","septiembre","octubre","noviembre","diciembre",null,"G/E/NG","Prorrateo","Remunerativo","Base del SAC","Base del promedio",null,null,null,null,"Remuneración bruta gravada"]
[null,"Sueldo bruto",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravado","No","Sí","Sí","Sí","Remuneración bruta gravada",null,null,null,"Retribuciones no habituales gravadas"]
[null,"Horas extras (días inhábiles)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravado","No","Sí","Sí","Sí","Horas extras remuneración gravada",null,null,null,"SAC primera cuota gravado"]
[null,"Plus horas extras (días inhábiles)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Exento","No","Sí","No","Sí","Horas extras remuneración exenta",null,null,null,"SAC segunda cuota gravado"]
[null,"Horas extras (días hábiles)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravado","No","Sí","Sí","Sí","Horas extras remuneración gravada",null,null,null,"Horas extras remuneración gravada"]
[null,"SAC gravado",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravado","Sí","Sí","No","No","SAC",null,null,null,"Movilidad y viáticos remuneración gravada"]
[null,"SAC no gravado o exento",null,null,null,null,null,null,null,null,null,null,null,null,null,"Exento","No","Sí","No","No","SAC",null,null,null,"Material didáctico personal docente remuneración gravada"]
[null,"Plus Vacacional",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravado","Sí","Sí","Sí","Sí","Remuneración bruta gravada",null,null,null,"Remuneración no alcanzada o exenta"]
[null,"Plus Feriado",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravado","No","Sí","Sí","Sí","Remuneración bruta gravada",null,null,null,"Remuneración exenta ley 27549"]
[null,"Movilidad y viáticos (gravado)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravado","No","Sí","No","Sí","Movilidad y viáticos remuneración gravada",null,null,null,"Retribuciones no habituales exentas"]
[null,"Movilidad y viáticos (exento)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Exento","No","Sí","No","Sí","Movilidad y viáticos remuneración exenta",null,null,null,"Bonos de productividad gravados"]
[null,"Compensación de gastos por teletrabajo",null,null,null,null,null,null,null,null,null,null,null,null,null,"Exento","No","Sí","Sí","Sí","Compensación gastos teletrabajo exentos",null,null,null,"Bonos de productividad exentos"]
[null,"Bono por productividad (gravado)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravado","No","Sí","Sí","Sí","Bonos de productividad gravados",null,null,null,"Fallos de caja gravados"]
[{"$f":"IF(SUM(C20:N20)>Tablas!$O$34*0.4,1,IF(AND(Tablas!$N$42>300000,SUM(C20:N20)<>0),1,0))","v":0},"Bono por productividad (exento)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Exento","No","Sí","Sí","Sí","Bonos de productividad exentos",null,null,null,"Fallos de caja exentos"]
[null,"Fallo de caja (gravado)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravado","No","Sí","Sí","Sí","Fallos de caja gravados",null,null,null,"Conceptos de similar naturaleza gravados"]
[{"$f":"IF(SUM(C22:N22)>Tablas!$O$34*0.4,1,IF(AND(Tablas!$N$42>300000,SUM(C22:N22)<>0),1,0))","v":0},"Fallo de caja (exento)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Exento","No","Sí","Sí","Sí","Fallos de caja exentos",null,null,null,"Conceptos de similar naturaleza exentos"]
[null,"Suplementos particulares por actividad militar",null,null,null,null,null,null,null,null,null,null,null,null,null,"Exento","No","Sí","Sí","Sí","Remuneración no alcanzada o exenta",null,null,null,"Suplementos particulares artículo 57 de la Ley 19.101 exentos"]
[null,"Cursos o seminarios de capacitación",null,null,null,null,null,null,null,null,null,null,null,null,null,"Exento","No","Sí","Sí","Sí","Remuneración no alcanzada o exenta",null,null,null,"Compensación gastos teletrabajo exentos"]
[null,"Reintegro de gastos de guardería y/o jardín materno-infantil",null,null,null,null,null,null,null,null,null,null,null,null,null,"Exento","No","Sí","Sí","Sí","Remuneración no alcanzada o exenta",null,null,null,"Horas extras remuneración exenta"]
[null,"Provisión de herramientas educativas (gravado)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravado","No","Sí","Sí","Sí","Remuneración bruta gravada",null,null,null,"Movilidad y viáticos remuneración exenta"]
[null,"Cursos o seminarios de capacitación para hijos/as y hijastros/as (gravado)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravado","No","Sí","Sí","Sí","Remuneración bruta gravada",null,null,null,"Material didáctico personal docente remuneración exenta"]
[{"$f":"IF(SUM(C28:N28)>Tablas!$O$34*0.4,1,0)","v":0},"Cursos o seminarios de capacitación para hijos/as y hijastros/as (exento)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Exento","No","Sí","Sí","Sí","Conceptos de similar naturaleza exentos",null,null,null,"SAC primera cuota - No alcanzado o exento"]
[null,"Licencias varias",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravado","No","Sí","Sí","Sí","Remuneración bruta gravada",null,null,null,"SAC segunda cuota - No alcanzado o exento"]
[null,"Benef. Soc. (no rem.)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravado","No","No","No","Sí","Remuneración bruta gravada",null,null,null,"Ajustes períodos anteriores - Remuneración gravada"]
[null,"Indemnización art. 245",null,null,null,null,null,null,null,null,null,null,null,null,null,"No gravado","No","No","No","Sí","Remuneración no alcanzada o exenta",null,null,null,"Ajustes períodos anteriores - Remuneración exenta / no alcanzada"]
[null,"Preaviso",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravado","No","Sí","No","Sí","Remuneración bruta gravada"]
[null,"SAC s/preaviso",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravado","No","No","No","Sí","Remuneración bruta gravada"]
[null,"Vacaciones no gozadas",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravado","No","No","No","Sí","Remuneración bruta gravada"]
[null,"SAC s/vacaciones no gozadas",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravado","No","No","No","Sí","Remuneración bruta gravada"]
[null,"Integración mes de despido",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravado","No","No","No","Sí","Remuneración bruta gravada"]
[null,"SAC s/integración mes de despido",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravado","No","No","No","Sí","Remuneración bruta gravada"]
[null,"Gratificación por cese",null,null,null,null,null,null,null,null,null,null,null,null,null,"No gravado","No","No","No","Sí","Remuneración no alcanzada o exenta"]
[null,"Total",{"$f":"SUM(C8:C38)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"SAC neto estimado (automático)",{"$f":"Auxiliares!D197","v":0},{"$f":"Auxiliares!E197","v":0},{"$f":"Auxiliares!F197","v":0},{"$f":"Auxiliares!G197","v":0},{"$f":"Auxiliares!H197","v":0},{"$f":"Auxiliares!I197","v":0},{"$f":"Auxiliares!J197","v":0},{"$f":"Auxiliares!K197","v":0},{"$f":"Auxiliares!L197","v":0},{"$f":"Auxiliares!M197","v":0},{"$f":"Auxiliares!N197","v":0},{"$f":"Auxiliares!O197","v":0}]
[null,"SAC neto estimado (manual)"]
[null,"Horas extras  netas (automático)",{"$f":"+Auxiliares!D227","v":0},{"$f":"+Auxiliares!E227","v":0},{"$f":"+Auxiliares!F227","v":0},{"$f":"+Auxiliares!G227","v":0},{"$f":"+Auxiliares!H227","v":0},{"$f":"+Auxiliares!I227","v":0},{"$f":"+Auxiliares!J227","v":0},{"$f":"+Auxiliares!K227","v":0},{"$f":"+Auxiliares!L227","v":0},{"$f":"+Auxiliares!M227","v":0},{"$f":"+Auxiliares!N227","v":0},{"$f":"+Auxiliares!O227","v":0}]
[null,"Horas extras  netas (para art. 90)"]
[]
[null,"PLURIEMPLEO",null,null,null,null,null,null,null,null,null,null,null,null,null,"Tratamiento en el impuesto",null,null,null,null,"Formulario 1357"]
[null,"Concepto","enero","febrero","marzo","abril","mayo","junio","julio","agosto","septiembre","octubre","noviembre","diciembre",null,"G/E/NG","Prorrateo","Remunerativo","Base del SAC","Base del promedio"]
[null,"Sueldo bruto",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravado","No","Sí","Sí","Sí","Remuneración bruta gravada",null,null,null,"Remuneración bruta gravada"]
[null,"Horas extras (días inhábiles)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravado","No","Sí","Sí","Sí","Horas extras remuneración gravada",null,null,null,"Retribuciones no habituales gravadas"]
[null,"Plus horas extras (días inhábiles)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Exento","No","Sí","Sí","Sí","Horas extras remuneración exenta",null,null,null,"SAC primera cuota gravado"]
[null,"Horas extras (días hábiles)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravado","Sí","Sí","Sí","Sí","Horas extras remuneración gravada",null,null,null,"SAC segunda cuota gravado"]
[null,"SAC gravado",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravado","Sí","Sí","No","No","SAC",null,null,null,"Horas extras remuneración gravada"]
[null,"SAC no gravado o exento",null,null,null,null,null,null,null,null,null,null,null,null,null,"Exento","No","Sí","No","No","SAC",null,null,null,"Movilidad y viáticos remuneración gravada"]
[null,"Plus Vacacional",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravado","Sí","Sí","Sí","Sí","Remuneración bruta gravada",null,null,null,"Material didáctico personal docente remuneración gravada"]
[null,"Plus Feriado",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravado","No","Sí","Sí","Sí","Remuneración bruta gravada",null,null,null,"Remuneración no alcanzada o exenta"]
[null,"Movilidad y viáticos (gravado)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravado","No","Sí","No","Sí","Movilidad y viáticos remuneración gravada",null,null,null,"Remuneración exenta ley 27549"]
[null,"Movilidad y viáticos (exento)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Exento","No","Sí","No","Sí","Movilidad y viáticos remuneración exenta",null,null,null,"Retribuciones no habituales exentas"]
[null,"Compensación de gastos por teletrabajo",null,null,null,null,null,null,null,null,null,null,null,null,null,"Exento","No","Sí","Sí","Sí","Compensación gastos teletrabajo exentos",null,null,null,"Bonos de productividad gravados"]
[null,"Bono por productividad (gravado)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravado","No","Sí","Sí","Sí","Bonos de productividad gravados",null,null,null,"Bonos de productividad exentos"]
[{"$f":"IF(SUM(C59:N59)>Tablas!$O$34*0.4,1,IF(AND(Tablas!$N$42>300000,SUM(C59:N59)<>0),1,0))","v":0},"Bono por productividad (exento)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Exento","No","Sí","Sí","Sí","Bonos de productividad exentos",null,null,null,"Fallos de caja gravados"]
[null,"Fallo de caja (gravado)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravado","No","Sí","Sí","Sí","Fallos de caja gravados",null,null,null,"Fallos de caja exentos"]
[{"$f":"IF(SUM(C61:N61)>Tablas!$O$34*0.4,1,IF(AND(Tablas!$N$42>300000,SUM(C61:N61)<>0),1,0))","v":0},"Fallo de caja (exento)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Exento","No","Sí","Sí","Sí","Fallos de caja exentos",null,null,null,"Conceptos de similar naturaleza gravados"]
[null,"Suplementos particulares por actividad militar",null,null,null,null,null,null,null,null,null,null,null,null,null,"Exento","No","Sí","Sí","Sí","Suplementos particulares artículo 57 de la Ley 19.101 exentos",null,null,null,"Conceptos de similar naturaleza exentos"]
[null,"Cursos o seminarios de capacitación",null,null,null,null,null,null,null,null,null,null,null,null,null,"Exento","No","Sí","Sí","Sí","Remuneración no alcanzada o exenta",null,null,null,"Suplementos particulares artículo 57 de la Ley 19.101 exentos"]
[null,"Reintegro de gastos de guardería y/o jardín materno-infantil",null,null,null,null,null,null,null,null,null,null,null,null,null,"Exento","No","Sí","Sí","Sí","Remuneración no alcanzada o exenta",null,null,null,"Compensación gastos teletrabajo exentos"]
[null,"Provisión de herramientas educativas (gravado)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravado","No","Sí","Sí","Sí","Remuneración bruta gravada",null,null,null,"Horas extras remuneración exenta"]
[null,"Cursos o seminarios de capacitación para hijos/as y hijastros/as (gravado)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravado","No","Sí","Sí","Sí","Remuneración bruta gravada",null,null,null,"Movilidad y viáticos remuneración exenta"]
[{"$f":"IF(SUM(C67:N67)>Tablas!$O$34*0.4,1,0)","v":0},"Cursos o seminarios de capacitación para hijos/as y hijastros/as (exento)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Exento","No","Sí","Sí","Sí","Conceptos de similar naturaleza exentos",null,null,null,"Material didáctico personal docente remuneración exenta"]
[null,"Licencias varias",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravado","No","Sí","Sí","Sí","Remuneración bruta gravada",null,null,null,"SAC primera cuota - No alcanzado o exento"]
[null,"Benef. Soc. (no rem.)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravado","No","No","No","Sí","Remuneración bruta gravada",null,null,null,"SAC segunda cuota - No alcanzado o exento"]
[null,"Indemnización art. 245",null,null,null,null,null,null,null,null,null,null,null,null,null,"No gravado","No","No","No","Sí","Remuneración no alcanzada o exenta",null,null,null,"Ajustes períodos anteriores - Remuneración gravada"]
[null,"Preaviso",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravado","No","Sí","No","Sí","Remuneración bruta gravada",null,null,null,"Ajustes períodos anteriores - Remuneración exenta / no alcanzada"]
[null,"SAC s/preaviso",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravado","No","No","No","Sí","Remuneración bruta gravada"]
[null,"Vacaciones no gozadas",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravado","No","No","No","Sí","Remuneración bruta gravada"]
[null,"SAC s/vacaciones no gozadas",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravado","No","No","No","Sí","Remuneración bruta gravada"]
[null,"Integración mes de despido",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravado","No","No","No","Sí","Remuneración bruta gravada"]
[null,"SAC s/integración mes de despido",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravado","No","No","No","Sí","Remuneración bruta gravada"]
[null,"Gratificación por cese",null,null,null,null,null,null,null,null,null,null,null,null,null,"No gravado","No","No","No","Sí","Remuneración no alcanzada o exenta"]
[null,"Total",{"$f":"SUM(C47:C77)","v":0},{"$f":"SUM(D47:D77)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"SAC neto estimado (automático)",{"$f":"Auxiliares!D202","v":0},{"$f":"Auxiliares!E202","v":0},{"$f":"Auxiliares!F202","v":0},{"$f":"Auxiliares!G202","v":0},{"$f":"Auxiliares!H202","v":0},{"$f":"IF(Tablas!H44=\"<150000\",0,Auxiliares!I202)","v":0},{"$f":"IF(Tablas!I44=\"<150000\",0,Auxiliares!J202)","v":0},{"$f":"IF(Tablas!J44=\"<150000\",0,Auxiliares!K202)","v":0},{"$f":"IF(Tablas!K44=\"<150000\",0,Auxiliares!L202)","v":0},{"$f":"IF(Tablas!L44=\"<150000\",0,Auxiliares!M202)","v":0},{"$f":"IF(Tablas!M44=\"<150000\",0,Auxiliares!N202)","v":0},{"$f":"IF(Tablas!N44=\"<150000\",0,Auxiliares!O202)","v":0}]
[null,"SAC neto estimado (manual)"]
[null,"Horas extras  netas (automático)",{"$f":"+Auxiliares!D235","v":0},{"$f":"+Auxiliares!E235","v":0},{"$f":"+Auxiliares!F235","v":0},{"$f":"+Auxiliares!G235","v":0},{"$f":"+Auxiliares!H235","v":0},{"$f":"+Auxiliares!I235","v":0},{"$f":"+Auxiliares!J235","v":0},{"$f":"+Auxiliares!K235","v":0},{"$f":"+Auxiliares!L235","v":0},{"$f":"+Auxiliares!M235","v":0},{"$f":"+Auxiliares!N235","v":0},{"$f":"+Auxiliares!O235","v":0}]
[null,"Horas extras  netas (para art. 90)"]

{"sheet":"Ajustes","index":3,"n_rows":42,"n_cols":4,"rows_kept":42,"cut":false,"hidden":false,"merged":[[39,1,39,2],[12,3,14,3],[16,3,18,3],[23,1,23,2],[27,1,27,2],[31,1,31,2],[35,1,35,2],[4,1,6,3],[7,1,7,2],[11,1,11,2],[15,1,15,2],[19,1,19,2]]}
[]
[]
[null,{"$f":"\"AJUSTE A LA LIQUIDACIÓN DE JUNIO, PERCIBIDAS EN \"&IF(Check!B1=\"\",\"EN EL MISMO MES\",\"JULIO 2021\")","v":"AJUSTE A LA LIQUIDACIÓN DE JUNIO, PERCIBIDAS EN EN EL MISMO MES"}]
[null,{"$f":"\"Importes percibidos de Enero a \"&IF(Check!B1=\"\",\"MAYO 2021\",\"JUNIO 2021\")","v":"Importes percibidos de Enero a MAYO 2021"}]
[null,"A los efectos de la liquidación del mes de junio, complete los importes que, luego de la entrada en vigencia de la RG (AFIP) 5008, son considerados exentos "]
[]
[]
[null,"Compensación de gastos por teletrabajo"]
[null,"Retenciones a la seguridad social, computadas como deducibles",0]
[null,{"$f":"\"Exento a partir de \"&IF(Check!$B$1=\"\",\"JUNIO 2021\",\"JULIO 2021\")&\", computado como gravado en liquidaciones anterior\"","v":"Exento a partir de JUNIO 2021, computado como gravado en liquidaciones anterior"},0]
[]
[null,"Bono por productividad"]
[null,"Retenciones a la seguridad social, computadas como deducibles",0,{"$f":"IF(IF(Check!$B$1=\"\",Tablas!$I$42,Tablas!$H$42)>300000,\"El importe exento no puede ser mayor a 0, debido a que el promedio de remuneraciones es mayor a $ 300.000\",IF(C14>Tablas!$O$34*0.4,\"El importe exento no puede ser mayor a \"&Tablas!$O$34*0.4&\" (40% de la GNI)\",\"\"))","v":""}]
[null,{"$f":"\"Exento a partir de \"&IF(Check!$B$1=\"\",\"JUNIO 2021\",\"JULIO 2021\")&\", computado como gravado en liquidaciones anterior\"","v":"Exento a partir de JUNIO 2021, computado como gravado en liquidaciones anterior"},0]
[]
[null,"Fallo de caja"]
[null,"Retenciones a la seguridad social, computadas como deducibles",0,{"$f":"IF(IF(Check!$B$1=\"\",Tablas!$I$42,Tablas!$H$42)>300000,\"El importe exento no puede ser mayor a 0, debido a que el promedio de remuneraciones es mayor a $ 300.000\",IF(C18>Tablas!$O$34*0.4,\"El importe exento no puede ser mayor a \"&Tablas!$O$34*0.4&\" (40% de la GNI)\",\"\"))","v":""}]
[null,{"$f":"\"Exento a partir de \"&IF(Check!$B$1=\"\",\"JUNIO 2021\",\"JULIO 2021\")&\", computado como gravado en liquidaciones anterior\"","v":"Exento a partir de JUNIO 2021, computado como gravado en liquidaciones anterior"},0]
[]
[null,"Suplementos particulares por actividad militar"]
[null,"Retenciones a la seguridad social, computadas como deducibles",0]
[null,{"$f":"\"Exento a partir de \"&IF(Check!$B$1=\"\",\"JUNIO 2021\",\"JULIO 2021\")&\", computado como gravado en liquidaciones anterior\"","v":"Exento a partir de JUNIO 2021, computado como gravado en liquidaciones anterior"},0]
[]
[null,"Cursos o seminarios de capacitación"]
[null,"Retenciones a la seguridad social, computadas como deducibles",0]
[null,{"$f":"\"Exento a partir de \"&IF(Check!$B$1=\"\",\"JUNIO 2021\",\"JULIO 2021\")&\", computado como gravado en liquidaciones anterior\"","v":"Exento a partir de JUNIO 2021, computado como gravado en liquidaciones anterior"},0]
[]
[null,"Reintegro de gastos de guardería y/o jardín materno-infantil"]
[null,"Retenciones a la seguridad social, computadas como deducibles",0]
[null,{"$f":"\"Exento a partir de \"&IF(Check!$B$1=\"\",\"JUNIO 2021\",\"JULIO 2021\")&\", computado como gravado en liquidaciones anterior\"","v":"Exento a partir de JUNIO 2021, computado como gravado en liquidaciones anterior"},0]
[]
[null,"Provisión de herramientas educativas (gravado)"]
[null,"Retenciones a la seguridad social, computadas como deducibles",0]
[null,{"$f":"\"Exento a partir de \"&IF(Check!$B$1=\"\",\"JUNIO 2021\",\"JULIO 2021\")&\", computado como gravado en liquidaciones anterior\"","v":"Exento a partir de JUNIO 2021, computado como gravado en liquidaciones anterior"},0]
[]
[null,"Cursos o seminarios de capacitación para hijos/as y hijastros/as"]
[null,"Retenciones a la seguridad social, computadas como deducibles",0]
[null,{"$f":"\"Exento a partir de \"&IF(Check!$B$1=\"\",\"JUNIO 2021\",\"JULIO 2021\")&\", computado como gravado en liquidaciones anterior\"","v":"Exento a partir de JUNIO 2021, computado como gravado en liquidaciones anterior"},0,{"$f":"IF(C38>Tablas!O34*0.4,\"El importe exento no puede ser mayor a \"&Tablas!$O$34*0.4&\" (40% de la GNI)\",\"\")","v":""}]
[]
[null,"Total de ajustes"]
[null,"Retenciones a la seguridad social, computadas como deducibles",0]
[null,{"$f":"\"Exento a partir de \"&IF(Check!$B$1=\"\",\"JUNIO 2021\",\"JULIO 2021\")&\", computado como gravado en liquidaciones anterior\"","v":"Exento a partir de JUNIO 2021, computado como gravado en liquidaciones anterior"},0]

{"sheet":"AjustesSep","index":4,"n_rows":13,"n_cols":3,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,{"$f":"\"AJUSTE A LA LIQUIDACIÓN DE SEPTIEMBRE, PERCIBIDAS EN \"&IF(Check!B1=\"\",\"EN EL MISMO MES\",\"OCTUBRE 2021\")","v":"AJUSTE A LA LIQUIDACIÓN DE SEPTIEMBRE, PERCIBIDAS EN EN EL MISMO MES"}]
[]
[null,"Antes de la modificación de la RG 5076 (devengado a septiembre)"]
[]
[null,"Retenido - devuelto",0]
[]
[null,"Después de la modificación de la RG 5076 (devengado a septiembre)"]
[]
[null,"A retener",{"$f":"+IF(Check!$B$1=\"\",Liquidacion!N156,Liquidacion!O156)","v":0}]
[]
[null,"A devolver",{"$f":"+C7-C11","v":0}]

{"sheet":"DedGrales","index":5,"n_rows":196,"n_cols":15,"rows_kept":196,"cut":false,"hidden":false,"merged":[[84,3,84,4]]}
[]
[]
[null,"DEDUCCIONES GENERALES"]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Concepto","Enero","Febrero","Marzo","Abril","Mayo","Junio","Julio","Agosto","Septiembre","Octubre","Noviembre","Diciembre"]
[null,null,"Jubilación"]
[null,null,"Ley 19032"]
[null,null,"Obra social"]
[null,null,"Sindicato"]
[]
[]
[null,null,"Ded. al SAC Prorrateado"]
[]
[null,null,"Pluriempleo"]
[]
[null,null,"Concepto","Enero","Febrero","Marzo","Abril","Mayo","Junio","Julio","Agosto","Septiembre","Octubre","Noviembre","Diciembre"]
[null,null,"Jubilación"]
[null,null,"Ley 19032"]
[null,null,"Obra social"]
[null,null,"Sindicato"]
[]
[]
[null,null,"Ded. al SAC Prorrateado"]
[]
[]
[]
[]
[null,null,"Concepto","Enero","Febrero","Marzo","Abril","Mayo","Junio","Julio","Agosto","Septiembre","Octubre","Noviembre","Diciembre"]
[null,null,"Importe"]
[null,null,"Total acumulado",{"$f":"+D35","v":0},{"$f":"+D36+E35","v":0},{"$f":"+E36+F35","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Mes en que se informa",1,2,3,4,5,6,7,8,9,10,11,12]
[]
[]
[]
[]
[null,null,"Concepto","Enero","Febrero","Marzo","Abril","Mayo","Junio","Julio","Agosto","Septiembre","Octubre","Noviembre","Diciembre"]
[null,null,"Importe"]
[null,null,"Total acumulado",{"$f":"+D43","v":0},{"$f":"+D44+E43","v":0},{"$f":"+E44+F43","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Mes en que se informa",1,2,3,4,5,6,7,8,9,10,11,12]
[]
[]
[]
[]
[null,null,"Concepto","Enero","Febrero","Marzo","Abril","Mayo","Junio","Julio","Agosto","Septiembre","Octubre","Noviembre","Diciembre"]
[null,null,"Importe"]
[null,null,"Total acumulado",{"$f":"+D51","v":0},{"$f":"+D52+E51","v":0},{"$f":"+E52+F51","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Mes en que se informa",1,2,3,4,5,6,7,8,9,10,11,12]
[]
[]
[]
[]
[null,null,"Concepto","Enero","Febrero","Marzo","Abril","Mayo","Junio","Julio","Agosto","Septiembre","Octubre","Noviembre","Diciembre"]
[null,null,"Importe"]
[null,null,"Total acumulado",{"$f":"+D59","v":0},{"$f":"+D60+E59","v":0},{"$f":"+E60+F59","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Mes en que se informa",1,2,3,4,5,6,7,8,9,10,11,12]
[]
[]
[]
[]
[]
[null,null,"Concepto","Enero","Febrero","Marzo","Abril","Mayo","Junio","Julio","Agosto","Septiembre","Octubre","Noviembre","Diciembre"]
[null,null,"Importe"]
[null,null,"Total acumulado",{"$f":"+D68","v":0},{"$f":"+D69+E68","v":0},{"$f":"+E69+F68","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Mes en que se informa",1,2,3,4,5,6,7,8,9,10,11,12]
[]
[]
[]
[]
[]
[null,null,"Concepto","Enero","Febrero","Marzo","Abril","Mayo","Junio","Julio","Agosto","Septiembre","Octubre","Noviembre","Diciembre"]
[null,null,"Importe"]
[null,null,"Total acumulado",{"$f":"+D77","v":0},{"$f":"+E77+DedGrales!$D78","v":0},{"$f":"+DedGrales!$E78+F77","v":0},{"$f":"+DedGrales!$F78+G77","v":0},{"$f":"+DedGrales!$G78+H77","v":0},{"$f":"+DedGrales!$H78+I77","v":0},{"$f":"+DedGrales!$I78+J77","v":0},{"$f":"+DedGrales!$J78+K77","v":0},{"$f":"+DedGrales!$K78+L77","v":0},{"$f":"+DedGrales!$L78+M77","v":0},{"$f":"+DedGrales!$M78+N77","v":0},{"$f":"+DedGrales!$N78+O77","v":0}]
[null,null,"Mes en que se informa",1,2,3,4,5,6,7,8,9,10,11,12]
[]
[]
[]
[]
[]
[null,null,"Cantidad de sepelios",1,1]
[]
[null,null,"Concepto","Enero","Febrero","Marzo","Abril","Mayo","Junio","Julio","Agosto","Septiembre","Octubre","Noviembre","Diciembre"]
[null,null,"Importe"]
[null,null,"Total acumulado",{"$f":"+D88","v":0},{"$f":"+D89+E88","v":0},{"$f":"+E89+F88","v":0},{"$f":"+F89+G88","v":0},0,0,0,0,0,0,0,0]
[null,null,"Mes en que se informa",1,2,3,4,5,6,7,8,9,10,11,12]
[]
[]
[]
[]
[null,null,"Concepto","Enero","Febrero","Marzo","Abril","Mayo","Junio","Julio","Agosto","Septiembre","Octubre","Noviembre","Diciembre"]
[null,null,"Importe"]
[null,null,"Total acumulado",{"$f":"+D96","v":0},{"$f":"+D97+E96","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Mes en que se informa",1,2,3,4,5,6,7,8,9,10,11,12]
[]
[]
[]
[]
[]
[null,null,"Concepto","Enero","Febrero","Marzo","Abril","Mayo","Junio","Julio","Agosto","Septiembre","Octubre","Noviembre","Diciembre"]
[null,null,"Importe"]
[null,null,"Total acumulado",{"$f":"+D105","v":0},{"$f":"+D106+E105","v":0},{"$f":"+E106+F105","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Mes en que se informa",1,2,3,4,5,6,7,8,9,10,11,12]
[]
[]
[]
[]
[]
[null,null,"Concepto","Enero","Febrero","Marzo","Abril","Mayo","Junio","Julio","Agosto","Septiembre","Octubre","Noviembre","Diciembre"]
[null,null,"Importe"]
[null,null,"Total acumulado",{"$f":"+D114","v":0},{"$f":"+D115+E114","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Mes en que se informa",1,2,3,4,5,6,7,8,9,10,11,12]
[]
[]
[]
[]
[]
[null,null,"Concepto","Enero","Febrero","Marzo","Abril","Mayo","Junio","Julio","Agosto","Septiembre","Octubre","Noviembre","Diciembre"]
[null,null,"Importe"]
[null,null,"Total acumulado",{"$f":"+D123","v":0},{"$f":"+D124+E123","v":0},{"$f":"+E124+F123","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Mes en que se informa",1,2,3,4,5,6,7,8,9,10,11,12]
[]
[]
[]
[]
[null,null,"Concepto","Enero","Febrero","Marzo","Abril","Mayo","Junio","Julio","Agosto","Septiembre","Octubre","Noviembre","Diciembre"]
[null,null,"Importe"]
[null,null,"Total acumulado",{"$f":"+D131","v":0},{"$f":"+D132+E131","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Mes en que se informa",1,2,3,4,5,6,7,8,9,10,11,12]
[]
[]
[]
[]
[null,null,"Concepto","Enero","Febrero","Marzo","Abril","Mayo","Junio","Julio","Agosto","Septiembre","Octubre","Noviembre","Diciembre"]
[null,null,"Importe"]
[null,null,"Total acumulado",{"$f":"+D139","v":0},{"$f":"+D140+E139","v":0},{"$f":"+E140+F139","v":0},{"$f":"+F140+G139","v":0},{"$f":"+G140+H139","v":0},{"$f":"+H140+I139","v":0},{"$f":"+I140+J139","v":0},{"$f":"+J140+K139","v":0},{"$f":"+K140+L139","v":0},{"$f":"+L140+M139","v":0},{"$f":"+M140+N139","v":0},{"$f":"+N140+O139","v":0}]
[null,null,"Mes en que se informa",1,2,3,4,5,6,7,8,9,10,11,12]
[]
[]
[]
[]
[]
[null,null,"Concepto","Enero","Febrero","Marzo","Abril","Mayo","Junio","Julio","Agosto","Septiembre","Octubre","Noviembre","Diciembre"]
[null,null,"Importe"]
[null,null,"Total acumulado",{"$f":"+D148","v":0},{"$f":"+D149+E148","v":0},{"$f":"+E149+F148","v":0},{"$f":"+F149+G148","v":0},{"$f":"+G149+H148","v":0},{"$f":"+H149+I148","v":0},{"$f":"+I149+J148","v":0},{"$f":"+J149+K148","v":0},{"$f":"+K149+L148","v":0},{"$f":"+L149+M148","v":0},{"$f":"+M149+N148","v":0},{"$f":"+N149+O148","v":0}]
[null,null,"Mes en que se informa",1,2,3,4,5,6,7,8,9,10,11,12]
[]
[]
[]
[]
[]
[]
[null,null,"Concepto","Enero","Febrero","Marzo","Abril","Mayo","Junio","Julio","Agosto","Septiembre","Octubre","Noviembre","Diciembre"]
[null,null,"Importe"]
[null,null,"Total acumulado",{"$f":"+D158","v":0},{"$f":"+D159+E158","v":0},{"$f":"+E159+F158","v":0},{"$f":"+F159+G158","v":0},{"$f":"+G159+H158","v":0},{"$f":"+H159+I158","v":0},{"$f":"+I159+J158","v":0},{"$f":"+J159+K158","v":0},{"$f":"+K159+L158","v":0},{"$f":"+L159+M158","v":0},{"$f":"+M159+N158","v":0},{"$f":"+N159+O158","v":0}]
[null,null,"Mes en que se informa",1,2,3,4,5,6,7,8,9,10,11,12]
[]
[]
[]
[]
[]
[]
[null,null,"Concepto","Enero","Febrero","Marzo","Abril","Mayo","Junio","Julio","Agosto","Septiembre","Octubre","Noviembre","Diciembre"]
[null,null,"Importe"]
[null,null,"Total acumulado",{"$f":"+D168","v":0},{"$f":"+D169+E168","v":0},{"$f":"+E169+F168","v":0},{"$f":"+F169+G168","v":0},{"$f":"+G169+H168","v":0},{"$f":"+H169+I168","v":0},{"$f":"+I169+J168","v":0},{"$f":"+J169+K168","v":0},{"$f":"+K169+L168","v":0},{"$f":"+L169+M168","v":0},{"$f":"+M169+N168","v":0},{"$f":"+N169+O168","v":0}]
[null,null,"Mes en que se informa",1,2,3,4,5,6,7,8,9,10,11,12]
[]
[]
[]
[]
[]
[null,null,"Concepto","Enero","Febrero","Marzo","Abril","Mayo","Junio","Julio","Agosto","Septiembre","Octubre","Noviembre","Diciembre"]
[null,null,"Importe"]
[null,null,"Total acumulado",{"$f":"+D177","v":0},{"$f":"+D178+E177","v":0},{"$f":"+E178+F177","v":0},{"$f":"+F178+G177","v":0},{"$f":"+G178+H177","v":0},{"$f":"+H178+I177","v":0},{"$f":"+I178+J177","v":0},{"$f":"+J178+K177","v":0},{"$f":"+K178+L177","v":0},{"$f":"+L178+M177","v":0},{"$f":"+M178+N177","v":0},{"$f":"+N178+O177","v":0}]
[null,null,"Mes en que se informa",1,2,3,4,5,6,7,8,9,10,11,12]
[]
[]
[]
[]
[]
[null,null,"Concepto","Enero","Febrero","Marzo","Abril","Mayo","Junio","Julio","Agosto","Septiembre","Octubre","Noviembre","Diciembre"]
[null,null,"Importe"]
[null,null,"Total acumulado",{"$f":"+D186","v":0},{"$f":"+D187+E186","v":0},{"$f":"+E187+F186","v":0},{"$f":"+F187+G186","v":0},{"$f":"+G187+H186","v":0},{"$f":"+H187+I186","v":0},{"$f":"+I187+J186","v":0},{"$f":"+J187+K186","v":0},{"$f":"+K187+L186","v":0},{"$f":"+L187+M186","v":0},{"$f":"+M187+N186","v":0},{"$f":"+N187+O186","v":0}]
[null,null,"Mes en que se informa",1,2,3,4,5,6,7,8,9,10,11,12]
[]
[]
[]
[]
[null,null,"Concepto","Enero","Febrero","Marzo","Abril","Mayo","Junio","Julio","Agosto","Septiembre","Octubre","Noviembre","Diciembre"]
[null,null,"Importe"]
[null,null,"Total acumulado",{"$f":"+D194","v":0},{"$f":"+D195+E194","v":0},{"$f":"+E195+F194","v":0},{"$f":"+F195+G194","v":0},{"$f":"+G195+H194","v":0},{"$f":"+H195+I194","v":0},{"$f":"+I195+J194","v":0},{"$f":"+J195+K194","v":0},{"$f":"+K195+L194","v":0},{"$f":"+L195+M194","v":0},{"$f":"+M195+N194","v":0},{"$f":"+N195+O194","v":0}]
[null,null,"Mes en que se informa",1,2,3,4,5,6,7,8,9,10,11,12]

{"sheet":"Check","index":6,"n_rows":23,"n_cols":2,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
["Último día del mes"]
["Seguro de vida"]
["Gastos de sepelio"]
["Crédito hipotecario"]
["PCP"]
["Cuota médico asistencial"]
["Donaciones"]
["Retenciones automáticas","Ok"]
["Aportes a fondos de jubilaciones"]
["Alquiler de casa habitación"]
["Viáticos"]
["Descuentos obligatorios"]
["SGR"]
["Cajas complementarias de previsión"]
["Honorarios por asistencia sanitaria, médica"]
["Viajantes"]
["35% de límite anual"]
["Planes de seguro de retiro privado"]
["Gastos de indumentaria"]
["Viáticos (larga distancia)"]
["Seguros mixtos"]
["Fondo común de inversión"]
["Criterio SAC",0]

{"sheet":"DedPersonales","index":7,"n_rows":29,"n_cols":38,"rows_kept":29,"cut":false,"hidden":false,"merged":[[7,10,7,16],[10,1,10,7],[5,1,5,7],[18,11,18,17],[19,11,19,17],[16,11,16,17],[17,11,17,17],[13,11,13,17],[14,11,14,17],[15,11,15,17],[11,9,11,10],[20,11,20,17],[21,11,21,17],[31,1,31,6],[28,11,28,17],[22,11,22,17],[23,11,23,17],[24,11,24,17],[25,11,25,17],[26,11,26,17],[27,11,27,17]]}
[]
[]
[null,"DEDUCCIONES PERSONALES"]
[]
[null,"Cónyuge/Unión convivencial/Conviviente"]
[null,{"$f":"\"Sean residentes en el país, estén a cargo del contribuyente y no tengan en el año ingresos netos superiores a pesos \"&Tablas!O34&\", cualquiera sea su origen y estén o no sujetas al impuesto\"","v":"Sean residentes en el país, estén a cargo del contribuyente y no tengan en el año ingresos netos superiores a pesos 167678,4, cualquiera sea su origen y estén o no sujetas al impuesto"}]
[null,null,"Nombre y apellido","CUIL","Mes de alta","Mes de baja","Mes en que se informa"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(E8=\"\",F8=\"\",G8=\"\"),\"\",IF(AND(OR(E8<>\"\",F8<>\"\"),G8=\"\"),\"Recuerde completar el campo 'Mes en que se informa' para computar las deducciones\",\"\"))","v":""}]
[]
[null,"Hijos"]
[null,{"$f":"\"Hijo, hija, hijastro o hijastra menor de dieciocho (18) años o incapacitado para el trabajo; residentes en el país, estén a cargo del contribuyente y no tengan en el año ingresos netos superiores a \"&Tablas!O34&\", cualquiera sea su origen y estén o no sujetas al impuesto\"","v":"Hijo, hija, hijastro o hijastra menor de dieciocho (18) años o incapacitado para el trabajo; residentes en el país, estén a cargo del contribuyente y no tengan en el año ingresos netos superiores a 167678,4, cualquiera sea su origen y estén o no sujetas al impuesto"}]
[null,null,null,null,null,null,null,null,null,"Cambio de imputación"]
[null,null,"Nombre y apellido","CUIL","Causal","Mes de alta","Mes de baja","Mes en que se informa","Porcentaje de imputación","Porcentaje de imputación (cambio)","Mes de cambio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,{"$f":"+AD13+1","v":5},{"$f":"+AE13+1","v":6},7,8,9,10,11,{"$f":"+AK13+1","v":12}]
[{"$f":"IF(AND(Tabla1[[#This Row],[Causal]]=\"Incapacitado para el trabajo\",Tabla1[[#This Row],[Mes en que se informa]]<6),1,0)","v":0},null,null,null,null,null,null,null,1,null,null,{"$f":"IF(U14=1,\"\",IF(AND(S14=0,T14=1),\"Ingrese porcentaje de imputación y mes de cambio, de corresponder el cambio de la RG 4286\",IF(AND(S14=0,T14=0),\"\",IF(S14=1,\"Ingrese Mes de alta y mes que se informa\"))))","v":""},null,null,null,null,null,null,{"$f":"IF(AND(Tabla1[[#This Row],[Mes de alta]]<>\"\",Tabla1[[#This Row],[Mes en que se informa]]<>\"\"),0,1)","v":1},{"$f":"IF(AND(Tabla1[[#This Row],[Porcentaje de imputación (cambio)]]<>\"\",Tabla1[[#This Row],[Mes de cambio]]<>\"\"),0,1)","v":1},{"$f":"IF(OR(Tabla1[[#This Row],[Mes de alta]]<>\"\",Tabla1[[#This Row],[Mes de baja]]<>\"\",Tabla1[[#This Row],[Mes en que se informa]]<>\"\",Tabla1[[#This Row],[Porcentaje de imputación (cambio)]]<>\"\",Tabla1[[#This Row],[Mes de cambio]]<>\"\"),0,1)","v":1}]
[{"$f":"IF(AND(Tabla1[[#This Row],[Causal]]=\"Incapacitado para el trabajo\",Tabla1[[#This Row],[Mes en que se informa]]<6),1,0)","v":0},null,null,null,null,null,null,null,1,null,null,{"$f":"IF(U15=1,\"\",IF(AND(S15=0,T15=1),\"Ingrese porcentaje de imputación y mes de cambio, de corresponder\",IF(AND(S15=0,T15=0),\"\",IF(S15=1,\"Ingrese Mes de alta y mes que se informa\"))))","v":""},null,null,null,null,null,null,{"$f":"IF(OR(Tabla1[[#This Row],[Mes de alta]]<>\"\",Tabla1[[#This Row],[Mes en que se informa]]<>\"\"),0,1)","v":1},{"$f":"IF(AND(Tabla1[[#This Row],[Porcentaje de imputación (cambio)]]<>\"\",Tabla1[[#This Row],[Mes de cambio]]<>\"\"),0,1)","v":1},{"$f":"IF(OR(Tabla1[[#This Row],[Mes de alta]]<>\"\",Tabla1[[#This Row],[Mes de baja]]<>\"\",Tabla1[[#This Row],[Mes en que se informa]]<>\"\",Tabla1[[#This Row],[Porcentaje de imputación (cambio)]]<>\"\",Tabla1[[#This Row],[Mes de cambio]]<>\"\"),0,1)","v":1}]
[{"$f":"IF(AND(Tabla1[[#This Row],[Causal]]=\"Incapacitado para el trabajo\",Tabla1[[#This Row],[Mes en que se informa]]<6),1,0)","v":0},null,null,null,null,null,null,null,1,null,null,"",null,null,null,null,null,null,{"$f":"IF(OR(Tabla1[[#This Row],[Mes de alta]]<>\"\",Tabla1[[#This Row],[Mes en que se informa]]<>\"\"),0,1)","v":1},{"$f":"IF(AND(Tabla1[[#This Row],[Porcentaje de imputación (cambio)]]<>\"\",Tabla1[[#This Row],[Mes de cambio]]<>\"\"),0,1)","v":1},{"$f":"IF(OR(Tabla1[[#This Row],[Mes de alta]]<>\"\",Tabla1[[#This Row],[Mes de baja]]<>\"\",Tabla1[[#This Row],[Mes en que se informa]]<>\"\",Tabla1[[#This Row],[Porcentaje de imputación (cambio)]]<>\"\",Tabla1[[#This Row],[Mes de cambio]]<>\"\"),0,1)","v":1}]
[{"$f":"IF(AND(Tabla1[[#This Row],[Causal]]=\"Incapacitado para el trabajo\",Tabla1[[#This Row],[Mes en que se informa]]<6),1,0)","v":0},null,null,null,null,null,null,null,1,null,null,"",null,null,null,null,null,null,{"$f":"IF(OR(Tabla1[[#This Row],[Mes de alta]]<>\"\",Tabla1[[#This Row],[Mes en que se informa]]<>\"\"),0,1)","v":1},{"$f":"IF(AND(Tabla1[[#This Row],[Porcentaje de imputación (cambio)]]<>\"\",Tabla1[[#This Row],[Mes de cambio]]<>\"\"),0,1)","v":1},{"$f":"IF(OR(Tabla1[[#This Row],[Mes de alta]]<>\"\",Tabla1[[#This Row],[Mes de baja]]<>\"\",Tabla1[[#This Row],[Mes en que se informa]]<>\"\",Tabla1[[#This Row],[Porcentaje de imputación (cambio)]]<>\"\",Tabla1[[#This Row],[Mes de cambio]]<>\"\"),0,1)","v":1}]
[{"$f":"IF(AND(Tabla1[[#This Row],[Causal]]=\"Incapacitado para el trabajo\",Tabla1[[#This Row],[Mes en que se informa]]<6),1,0)","v":0},null,null,null,null,null,null,null,1,null,null,"",null,null,null,null,null,null,{"$f":"IF(OR(Tabla1[[#This Row],[Mes de alta]]<>\"\",Tabla1[[#This Row],[Mes en que se informa]]<>\"\"),0,1)","v":1},{"$f":"IF(AND(Tabla1[[#This Row],[Porcentaje de imputación (cambio)]]<>\"\",Tabla1[[#This Row],[Mes de cambio]]<>\"\"),0,1)","v":1},{"$f":"IF(OR(Tabla1[[#This Row],[Mes de alta]]<>\"\",Tabla1[[#This Row],[Mes de baja]]<>\"\",Tabla1[[#This Row],[Mes en que se informa]]<>\"\",Tabla1[[#This Row],[Porcentaje de imputación (cambio)]]<>\"\",Tabla1[[#This Row],[Mes de cambio]]<>\"\"),0,1)","v":1}]
[{"$f":"IF(AND(Tabla1[[#This Row],[Causal]]=\"Incapacitado para el trabajo\",Tabla1[[#This Row],[Mes en que se informa]]<6),1,0)","v":0},null,null,null,null,null,null,null,1,null,null,"",null,null,null,null,null,null,{"$f":"IF(OR(Tabla1[[#This Row],[Mes de alta]]<>\"\",Tabla1[[#This Row],[Mes en que se informa]]<>\"\"),0,1)","v":1},{"$f":"IF(AND(Tabla1[[#This Row],[Porcentaje de imputación (cambio)]]<>\"\",Tabla1[[#This Row],[Mes de cambio]]<>\"\"),0,1)","v":1},{"$f":"IF(OR(Tabla1[[#This Row],[Mes de alta]]<>\"\",Tabla1[[#This Row],[Mes de baja]]<>\"\",Tabla1[[#This Row],[Mes en que se informa]]<>\"\",Tabla1[[#This Row],[Porcentaje de imputación (cambio)]]<>\"\",Tabla1[[#This Row],[Mes de cambio]]<>\"\"),0,1)","v":1}]
[{"$f":"IF(AND(Tabla1[[#This Row],[Causal]]=\"Incapacitado para el trabajo\",Tabla1[[#This Row],[Mes en que se informa]]<6),1,0)","v":0},null,null,null,null,null,null,null,1,null,null,"",null,null,null,null,null,null,{"$f":"IF(OR(Tabla1[[#This Row],[Mes de alta]]<>\"\",Tabla1[[#This Row],[Mes en que se informa]]<>\"\"),0,1)","v":1},{"$f":"IF(AND(Tabla1[[#This Row],[Porcentaje de imputación (cambio)]]<>\"\",Tabla1[[#This Row],[Mes de cambio]]<>\"\"),0,1)","v":1},{"$f":"IF(OR(Tabla1[[#This Row],[Mes de alta]]<>\"\",Tabla1[[#This Row],[Mes de baja]]<>\"\",Tabla1[[#This Row],[Mes en que se informa]]<>\"\",Tabla1[[#This Row],[Porcentaje de imputación (cambio)]]<>\"\",Tabla1[[#This Row],[Mes de cambio]]<>\"\"),0,1)","v":1}]
[{"$f":"IF(AND(Tabla1[[#This Row],[Causal]]=\"Incapacitado para el trabajo\",Tabla1[[#This Row],[Mes en que se informa]]<6),1,0)","v":0},null,null,null,null,null,null,null,1,null,null,"",null,null,null,null,null,null,{"$f":"IF(OR(Tabla1[[#This Row],[Mes de alta]]<>\"\",Tabla1[[#This Row],[Mes en que se informa]]<>\"\"),0,1)","v":1},{"$f":"IF(AND(Tabla1[[#This Row],[Porcentaje de imputación (cambio)]]<>\"\",Tabla1[[#This Row],[Mes de cambio]]<>\"\"),0,1)","v":1},{"$f":"IF(OR(Tabla1[[#This Row],[Mes de alta]]<>\"\",Tabla1[[#This Row],[Mes de baja]]<>\"\",Tabla1[[#This Row],[Mes en que se informa]]<>\"\",Tabla1[[#This Row],[Porcentaje de imputación (cambio)]]<>\"\",Tabla1[[#This Row],[Mes de cambio]]<>\"\"),0,1)","v":1}]
[{"$f":"IF(AND(Tabla1[[#This Row],[Causal]]=\"Incapacitado para el trabajo\",Tabla1[[#This Row],[Mes en que se informa]]<6),1,0)","v":0},null,null,null,null,null,null,null,1,null,null,"",null,null,null,null,null,null,{"$f":"IF(OR(Tabla1[[#This Row],[Mes de alta]]<>\"\",Tabla1[[#This Row],[Mes en que se informa]]<>\"\"),0,1)","v":1},{"$f":"IF(AND(Tabla1[[#This Row],[Porcentaje de imputación (cambio)]]<>\"\",Tabla1[[#This Row],[Mes de cambio]]<>\"\"),0,1)","v":1},{"$f":"IF(OR(Tabla1[[#This Row],[Mes de alta]]<>\"\",Tabla1[[#This Row],[Mes de baja]]<>\"\",Tabla1[[#This Row],[Mes en que se informa]]<>\"\",Tabla1[[#This Row],[Porcentaje de imputación (cambio)]]<>\"\",Tabla1[[#This Row],[Mes de cambio]]<>\"\"),0,1)","v":1}]
[{"$f":"IF(AND(Tabla1[[#This Row],[Causal]]=\"Incapacitado para el trabajo\",Tabla1[[#This Row],[Mes en que se informa]]<6),1,0)","v":0},null,null,null,null,null,null,null,1,null,null,"",null,null,null,null,null,null,{"$f":"IF(OR(Tabla1[[#This Row],[Mes de alta]]<>\"\",Tabla1[[#This Row],[Mes en que se informa]]<>\"\"),0,1)","v":1},{"$f":"IF(AND(Tabla1[[#This Row],[Porcentaje de imputación (cambio)]]<>\"\",Tabla1[[#This Row],[Mes de cambio]]<>\"\"),0,1)","v":1},{"$f":"IF(OR(Tabla1[[#This Row],[Mes de alta]]<>\"\",Tabla1[[#This Row],[Mes de baja]]<>\"\",Tabla1[[#This Row],[Mes en que se informa]]<>\"\",Tabla1[[#This Row],[Porcentaje de imputación (cambio)]]<>\"\",Tabla1[[#This Row],[Mes de cambio]]<>\"\"),0,1)","v":1}]
[{"$f":"IF(AND(Tabla1[[#This Row],[Causal]]=\"Incapacitado para el trabajo\",Tabla1[[#This Row],[Mes en que se informa]]<6),1,0)","v":0},null,null,null,null,null,null,null,1,null,null,"",null,null,null,null,null,null,{"$f":"IF(OR(Tabla1[[#This Row],[Mes de alta]]<>\"\",Tabla1[[#This Row],[Mes en que se informa]]<>\"\"),0,1)","v":1},{"$f":"IF(AND(Tabla1[[#This Row],[Porcentaje de imputación (cambio)]]<>\"\",Tabla1[[#This Row],[Mes de cambio]]<>\"\"),0,1)","v":1},{"$f":"IF(OR(Tabla1[[#This Row],[Mes de alta]]<>\"\",Tabla1[[#This Row],[Mes de baja]]<>\"\",Tabla1[[#This Row],[Mes en que se informa]]<>\"\",Tabla1[[#This Row],[Porcentaje de imputación (cambio)]]<>\"\",Tabla1[[#This Row],[Mes de cambio]]<>\"\"),0,1)","v":1}]
[{"$f":"IF(AND(Tabla1[[#This Row],[Causal]]=\"Incapacitado para el trabajo\",Tabla1[[#This Row],[Mes en que se informa]]<6),1,0)","v":0},null,null,null,null,null,null,null,1,null,null,"",null,null,null,null,null,null,{"$f":"IF(OR(Tabla1[[#This Row],[Mes de alta]]<>\"\",Tabla1[[#This Row],[Mes en que se informa]]<>\"\"),0,1)","v":1},{"$f":"IF(AND(Tabla1[[#This Row],[Porcentaje de imputación (cambio)]]<>\"\",Tabla1[[#This Row],[Mes de cambio]]<>\"\"),0,1)","v":1},{"$f":"IF(OR(Tabla1[[#This Row],[Mes de alta]]<>\"\",Tabla1[[#This Row],[Mes de baja]]<>\"\",Tabla1[[#This Row],[Mes en que se informa]]<>\"\",Tabla1[[#This Row],[Porcentaje de imputación (cambio)]]<>\"\",Tabla1[[#This Row],[Mes de cambio]]<>\"\"),0,1)","v":1}]
[{"$f":"IF(AND(Tabla1[[#This Row],[Causal]]=\"Incapacitado para el trabajo\",Tabla1[[#This Row],[Mes en que se informa]]<6),1,0)","v":0},null,null,null,null,null,null,null,1,null,null,"",null,null,null,null,null,null,{"$f":"IF(OR(Tabla1[[#This Row],[Mes de alta]]<>\"\",Tabla1[[#This Row],[Mes en que se informa]]<>\"\"),0,1)","v":1},{"$f":"IF(AND(Tabla1[[#This Row],[Porcentaje de imputación (cambio)]]<>\"\",Tabla1[[#This Row],[Mes de cambio]]<>\"\"),0,1)","v":1},{"$f":"IF(OR(Tabla1[[#This Row],[Mes de alta]]<>\"\",Tabla1[[#This Row],[Mes de baja]]<>\"\",Tabla1[[#This Row],[Mes en que se informa]]<>\"\",Tabla1[[#This Row],[Porcentaje de imputación (cambio)]]<>\"\",Tabla1[[#This Row],[Mes de cambio]]<>\"\"),0,1)","v":1}]
[{"$f":"IF(AND(Tabla1[[#This Row],[Causal]]=\"Incapacitado para el trabajo\",Tabla1[[#This Row],[Mes en que se informa]]<6),1,0)","v":0},null,null,null,null,null,null,null,1,null,null,"",null,null,null,null,null,null,{"$f":"IF(OR(Tabla1[[#This Row],[Mes de alta]]<>\"\",Tabla1[[#This Row],[Mes en que se informa]]<>\"\"),0,1)","v":1},{"$f":"IF(AND(Tabla1[[#This Row],[Porcentaje de imputación (cambio)]]<>\"\",Tabla1[[#This Row],[Mes de cambio]]<>\"\"),0,1)","v":1},{"$f":"IF(OR(Tabla1[[#This Row],[Mes de alta]]<>\"\",Tabla1[[#This Row],[Mes de baja]]<>\"\",Tabla1[[#This Row],[Mes en que se informa]]<>\"\",Tabla1[[#This Row],[Porcentaje de imputación (cambio)]]<>\"\",Tabla1[[#This Row],[Mes de cambio]]<>\"\"),0,1)","v":1}]
[{"$f":"IF(AND(Tabla1[[#This Row],[Causal]]=\"Incapacitado para el trabajo\",Tabla1[[#This Row],[Mes en que se informa]]<6),1,0)","v":0},null,null,null,null,null,null,null,1,null,null,"",null,null,null,null,null,null,{"$f":"IF(OR(Tabla1[[#This Row],[Mes de alta]]<>\"\",Tabla1[[#This Row],[Mes en que se informa]]<>\"\"),0,1)","v":1},{"$f":"IF(AND(Tabla1[[#This Row],[Porcentaje de imputación (cambio)]]<>\"\",Tabla1[[#This Row],[Mes de cambio]]<>\"\"),0,1)","v":1},{"$f":"IF(OR(Tabla1[[#This Row],[Mes de alta]]<>\"\",Tabla1[[#This Row],[Mes de baja]]<>\"\",Tabla1[[#This Row],[Mes en que se informa]]<>\"\",Tabla1[[#This Row],[Porcentaje de imputación (cambio)]]<>\"\",Tabla1[[#This Row],[Mes de cambio]]<>\"\"),0,1)","v":1}]
[{"$f":"IF(AND(Tabla1[[#This Row],[Causal]]=\"Incapacitado para el trabajo\",Tabla1[[#This Row],[Mes en que se informa]]<6),1,0)","v":0},null,null,null,null,null,null,null,1,null,null,"",null,null,null,null,null,null,{"$f":"IF(OR(Tabla1[[#This Row],[Mes de alta]]<>\"\",Tabla1[[#This Row],[Mes en que se informa]]<>\"\"),0,1)","v":1},{"$f":"IF(AND(Tabla1[[#This Row],[Porcentaje de imputación (cambio)]]<>\"\",Tabla1[[#This Row],[Mes de cambio]]<>\"\"),0,1)","v":1},{"$f":"IF(OR(Tabla1[[#This Row],[Mes de alta]]<>\"\",Tabla1[[#This Row],[Mes de baja]]<>\"\",Tabla1[[#This Row],[Mes en que se informa]]<>\"\",Tabla1[[#This Row],[Porcentaje de imputación (cambio)]]<>\"\",Tabla1[[#This Row],[Mes de cambio]]<>\"\"),0,1)","v":1}]

{"sheet":"PagosACuenta","index":8,"n_rows":81,"n_cols":15,"rows_kept":81,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,"PERCEPCIONES EFECTUADAS POR LA DIRECCIÓN GENERAL DE ADUANAS, IMPUESTO SOBRE LOS CRÉDITOS Y DÉBITOS BANCARIOS Y PERCEPCIONES DE LA RG 3819"]
[]
[null,"Concepto","enero","febrero","marzo","abril","mayo","junio","julio","agosto","septiembre","octubre","noviembre","diciembre","anual"]
[null,"Importe"]
[null,"Acumulado",{"$f":"+C7","v":0},{"$f":"+D7+C8","v":0},{"$f":"+E7+D8","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"IMPUESTO SOBRE LOS CRÉDITOS Y DÉBITOS BANCARIOS"]
[]
[null,"Concepto","enero","febrero","marzo","abril","mayo","junio","julio","agosto","septiembre","octubre","noviembre","diciembre","anual"]
[null,"Importe"]
[null,"Acumulado",{"$f":"+C13","v":0},{"$f":"+D13+C14","v":0},{"$f":"+E13+D14","v":0},{"$f":"+F13+E14","v":0},{"$f":"+G13+F14","v":0},{"$f":"+H13+G14","v":0},{"$f":"+I13+H14","v":0},{"$f":"+J13+I14","v":0},{"$f":"+K13+J14","v":0},{"$f":"+L13+K14","v":0},{"$f":"+M13+L14","v":0},{"$f":"+N13+M14","v":0},{"$f":"+O13+N14","v":0}]
[]
[null,"PAGOS A CUENTA - PERCEPCIONES / RETENCIONES ADUANERAS"]
[]
[null,"Concepto","enero","febrero","marzo","abril","mayo","junio","julio","agosto","septiembre","octubre","noviembre","diciembre","anual"]
[null,"Importe"]
[null,"Acumulado",{"$f":"+C19","v":0},{"$f":"+D19+C20","v":0},{"$f":"+E19+D20","v":0},{"$f":"+F19+E20","v":0},{"$f":"+G19+F20","v":0},{"$f":"+H19+G20","v":0},{"$f":"+I19+H20","v":0},{"$f":"+J19+I20","v":0},{"$f":"+K19+J20","v":0},{"$f":"+L19+K20","v":0},{"$f":"+M19+L20","v":0},{"$f":"+N19+M20","v":0},{"$f":"+O19+N20","v":0}]
[]
[null,"PAGOS A CUENTA - RG (AFIP) 3819/2015 - CANCELACIONES EN EFECTIVO"]
[]
[null,"Concepto","enero","febrero","marzo","abril","mayo","junio","julio","agosto","septiembre","octubre","noviembre","diciembre","anual"]
[null,"Importe"]
[null,"Acumulado",{"$f":"+C25","v":0},{"$f":"+D25+C26","v":0},{"$f":"+E25+D26","v":0},{"$f":"+F25+E26","v":0},{"$f":"+G25+F26","v":0},{"$f":"+H25+G26","v":0},{"$f":"+I25+H26","v":0},{"$f":"+J25+I26","v":0},{"$f":"+K25+J26","v":0},{"$f":"+L25+K26","v":0},{"$f":"+M25+L26","v":0},{"$f":"+N25+M26","v":0},{"$f":"+O25+N26","v":0}]
[]
[null,"PAGOS A CUENTA - BONO LEY 27.424"]
[]
[null,"Concepto","enero","febrero","marzo","abril","mayo","junio","julio","agosto","septiembre","octubre","noviembre","diciembre","anual"]
[null,"Importe"]
[null,"Acumulado",{"$f":"+C31","v":0},{"$f":"+D31+C32","v":0},{"$f":"+E31+D32","v":0},{"$f":"+F31+E32","v":0},{"$f":"+G31+F32","v":0},{"$f":"+H31+G32","v":0},{"$f":"+I31+H32","v":0},{"$f":"+J31+I32","v":0},{"$f":"+K31+J32","v":0},{"$f":"+L31+K32","v":0},{"$f":"+M31+L32","v":0},{"$f":"+N31+M32","v":0},{"$f":"+O31+N32","v":0}]
[]
[null,"PAGOS A CUENTA - RG 4815 [LEY 27.541 ART. 35 INCISO A)] "]
[]
[null,"Concepto","enero","febrero","marzo","abril","mayo","junio","julio","agosto","septiembre","octubre","noviembre","diciembre","anual"]
[null,"Importe"]
[null,"Acumulado",{"$f":"+C37","v":0},{"$f":"+D37+C38","v":0},{"$f":"+E37+D38","v":0},{"$f":"+F37+E38","v":0},{"$f":"+G37+F38","v":0},{"$f":"+H37+G38","v":0},{"$f":"+I37+H38","v":0},{"$f":"+J37+I38","v":0},{"$f":"+K37+J38","v":0},{"$f":"+L37+K38","v":0},{"$f":"+M37+L38","v":0},{"$f":"+N37+M38","v":0},{"$f":"+O37+N38","v":0}]
[]
[null,"PAGOS A CUENTA - RG 4815 [LEY 27.541 ART. 35 INCISO B)] "]
[]
[null,"Concepto","enero","febrero","marzo","abril","mayo","junio","julio","agosto","septiembre","octubre","noviembre","diciembre","anual"]
[null,"Importe"]
[null,"Acumulado",{"$f":"+C43","v":0},{"$f":"+D43+C44","v":0},{"$f":"+E43+D44","v":0},{"$f":"+F43+E44","v":0},{"$f":"+G43+F44","v":0},{"$f":"+H43+G44","v":0},{"$f":"+I43+H44","v":0},{"$f":"+J43+I44","v":0},{"$f":"+K43+J44","v":0},{"$f":"+L43+K44","v":0},{"$f":"+M43+L44","v":0},{"$f":"+N43+M44","v":0},{"$f":"+O43+N44","v":0}]
[]
[null,"PAGOS A CUENTA - RG 4815 [LEY 27.541 ART. 35 INCISO C)] "]
[]
[null,"Concepto","enero","febrero","marzo","abril","mayo","junio","julio","agosto","septiembre","octubre","noviembre","diciembre","anual"]
[null,"Importe"]
[null,"Acumulado",{"$f":"+C49","v":0},{"$f":"+D49+C50","v":0},{"$f":"+E49+D50","v":0},{"$f":"+F49+E50","v":0},{"$f":"+G49+F50","v":0},{"$f":"+H49+G50","v":0},{"$f":"+I49+H50","v":0},{"$f":"+J49+I50","v":0},{"$f":"+K49+J50","v":0},{"$f":"+L49+K50","v":0},{"$f":"+M49+L50","v":0},{"$f":"+N49+M50","v":0},{"$f":"+O49+N50","v":0}]
[]
[null,"PAGOS A CUENTA - RG 4815 [LEY 27.541 ART. 35 INCISO D)] "]
[]
[null,"Concepto","enero","febrero","marzo","abril","mayo","junio","julio","agosto","septiembre","octubre","noviembre","diciembre","anual"]
[null,"Importe"]
[null,"Acumulado",{"$f":"+C55","v":0},{"$f":"+D55+C56","v":0},{"$f":"+E55+D56","v":0},{"$f":"+F55+E56","v":0},{"$f":"+G55+F56","v":0},{"$f":"+H55+G56","v":0},{"$f":"+I55+H56","v":0},{"$f":"+J55+I56","v":0},{"$f":"+K55+J56","v":0},{"$f":"+L55+K56","v":0},{"$f":"+M55+L56","v":0},{"$f":"+N55+M56","v":0},{"$f":"+O55+N56","v":0}]
[]
[null,"PAGOS A CUENTA - RG 4815 [LEY 27.541 ART. 35 INCISO E)] "]
[]
[null,"Concepto","enero","febrero","marzo","abril","mayo","junio","julio","agosto","septiembre","octubre","noviembre","diciembre","anual"]
[null,"Importe"]
[null,"Acumulado",{"$f":"+C61","v":0},{"$f":"+D61+C62","v":0},{"$f":"+E61+D62","v":0},{"$f":"+F61+E62","v":0},{"$f":"+G61+F62","v":0},{"$f":"+H61+G62","v":0},{"$f":"+I61+H62","v":0},{"$f":"+J61+I62","v":0},{"$f":"+K61+J62","v":0},{"$f":"+L61+K62","v":0},{"$f":"+M61+L62","v":0},{"$f":"+N61+M62","v":0},{"$f":"+O61+N62","v":0}]
[]
[null,"PAGOS A CUENTA - IMPUESTO SOBRE CRÉDITOS Y DÉBITOS - SOBRE MOVIMIENTOS DE FONDOS PROPIOS O DE TERCEROS"]
[]
[null,"Concepto","enero","febrero","marzo","abril","mayo","junio","julio","agosto","septiembre","octubre","noviembre","diciembre","anual"]
[null,"Importe"]
[null,"Acumulado",{"$f":"+C67","v":0},{"$f":"+D67+C68","v":0},{"$f":"+E67+D68","v":0},{"$f":"+F67+E68","v":0},{"$f":"+G67+F68","v":0},{"$f":"+H67+G68","v":0},{"$f":"+I67+H68","v":0},{"$f":"+J67+I68","v":0},{"$f":"+K67+J68","v":0},{"$f":"+L67+K68","v":0},{"$f":"+M67+L68","v":0},{"$f":"+N67+M68","v":0},{"$f":"+O67+N68","v":0}]
[]
[null,"PAGOS A CUENTA - RESOLUCIÓN GENERAL (AFIP) 3819/2015 - CANCELACIONES EN EFECTIVO -SERVICIOS DE TRANSPORTE TERRESTRE, AÉREO Y POR VÍA ACUÁTICA DE PASAJEROS CON DESTINO FUERA DEL PAÍS"]
[]
[null,"Concepto","enero","febrero","marzo","abril","mayo","junio","julio","agosto","septiembre","octubre","noviembre","diciembre","anual"]
[null,"Importe"]
[null,"Acumulado",{"$f":"+C73","v":0},{"$f":"+D73+C74","v":0},{"$f":"+E73+D74","v":0},{"$f":"+F73+E74","v":0},{"$f":"+G73+F74","v":0},{"$f":"+H73+G74","v":0},{"$f":"+I73+H74","v":0},{"$f":"+J73+I74","v":0},{"$f":"+K73+J74","v":0},{"$f":"+L73+K74","v":0},{"$f":"+M73+L74","v":0},{"$f":"+N73+M74","v":0},{"$f":"+O73+N74","v":0}]
[]
[null,"IMPORTE EFECTIVAMENTE RETENIDO/DEVUELTO (MENSUAL)"]
[]
[null,"Concepto","enero","febrero","marzo","abril","mayo","junio","julio","agosto","septiembre","octubre","noviembre","diciembre","anual"]
[null,"Retenciones"]
[null,"Devoluciones"]
[null,"Acumulado",{"$f":"+C79-C80","v":0},{"$f":"+D79-D80+C81","v":0},{"$f":"+E79-E80+D81","v":0},0,0,0,0,0,0,0,0,0,0]

{"sheet":"Devolucion","index":9,"n_rows":42,"n_cols":8,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"DEVOLUCIÓN"]
[]
[null,"ANTES DE LA MODIFICACIÓN",null,null,null,"DESPUÉS DE LA MODIFICACIÓN"]
[]
[null,"Ganancia bruta",null,{"$f":"+IF(Check!$B$1=\"\",Liquidacion!K87+Liquidacion!J152,Liquidacion!L87+Liquidacion!J152)","v":0},null,"Ganancia bruta",{"$f":"+D7","v":0}]
[]
[null,null,null,null,null,"Ajustes de gravado a exento",{"$f":"-Ajustes!C42+Ajustes!C41","v":0}]
[]
[null,"Deducciones generales",null,{"$f":"+IF(Check!$B$1=\"\",Liquidacion!K130,Liquidacion!L130)","v":0},null,"Deducciones generales",{"$f":"+IF(Check!$B$1=\"\",Liquidacion!K130,Liquidacion!L130)","v":0}]
[]
[null,"Ganancia neta",null,{"$f":"+IF(Check!$B$1=\"\",+Liquidacion!K133-Liquidacion!K102,+Liquidacion!L133-Liquidacion!L102)","v":0},null,"Ganancia neta",{"$f":"+IF(Check!$B$1=\"\",+Liquidacion!K133,+Liquidacion!L133)","v":0}]
[]
[null,"Deducciones personales",null,null,null,"Deducciones personales (después de la modificación)"]
[]
[null,null,"GNI",{"$f":"+IF(Check!$B$1=\"\",Liquidacion!K139,Liquidacion!L139)","v":83839.199999999997},null,"GNI",{"$f":"+IF(Check!$B$1=\"\",Liquidacion!K139,Liquidacion!L139)","v":83839.199999999997}]
[null,null,"DEDUCCIÓN ESPECIAL",{"$f":"+IF(Check!$B$1=\"\",Liquidacion!K140,Liquidacion!L140)","v":402428.17},null,"DEDUCCIÓN ESPECIAL",{"$f":"+IF(Check!$B$1=\"\",Liquidacion!K140+Liquidacion!K141+Liquidacion!K142,Liquidacion!L140+Liquidacion!L141+Liquidacion!L142)","v":402428.17}]
[null,null,"CÓNYUGE",{"$f":"+IF(Check!$B$1=\"\",Liquidacion!K143,Liquidacion!L143)","v":0},null,"CÓNYUGE",{"$f":"+IF(Check!$B$1=\"\",Liquidacion!K143,Liquidacion!L143)","v":0}]
[null,null,"HIJOS",{"$f":"+IF(Check!$B$1=\"\",SUMIF(Auxiliares!D250:I265,1,Auxiliares!D250:I265),SUMIF(Auxiliares!D250:J265,1,Auxiliares!D250:J265))*Tablas!C37","v":0},null,"HIJOS",{"$f":"+IF(Check!$B$1=\"\",(SUMIF(Auxiliares!D250:I265,1,Auxiliares!D250:I265)+SUMIF(Auxiliares!D328:I343,1,Auxiliares!D328:I343)*2)*Tablas!C37,(SUMIF(Auxiliares!D250:J265,1,Auxiliares!D250:J265)+SUMIF(Auxiliares!D328:J343,1,Auxiliares!D328:J343)*2)*Tablas!C37)","v":0}]
[]
[null,"Ganancia neta sujeta a impuesto",null,{"$f":"IF(+D13-SUM(D17:D20)<0,0,+D13-SUM(D17:D20))","v":0},null,"Ganancia neta sujeta a impuesto",{"$f":"IF(+G13-SUM(G17:G20)<0,0,+G13-SUM(G17:G20))","v":0}]
[]
[null,"Impuesto determinado",null,{"$f":"+IF(Check!$B$1=\"\",impuestoDeterminado(D22,SUM(Auxiliares!$D$227:I227,Auxiliares!$D$235:I235,Auxiliares!$D$241:I241),6),impuestoDeterminado(D22,SUM(Auxiliares!$D$227:J227,Auxiliares!$D$235:J235,Auxiliares!$D$241:J241),7))","v":0},null,"Impuesto determinado",{"$f":"+IF(Check!$B$1=\"\",impuestoDeterminado(G22,SUM(Auxiliares!$D$227:I227,Auxiliares!$D$235:I235,Auxiliares!$D$241:I241),6),impuestoDeterminado(G22,SUM(Auxiliares!$D$227:J227,Auxiliares!$D$235:J235,Auxiliares!$D$241:J241),7))","v":0}]
[]
[null,null,null,null,null,"Diferencia de la liquidación",{"$f":"IF(G24=0,G30,+D24-G24)","v":0}]
[]
[null,null,null,null,null,"Importe a devolver (en 5 cuotas)",{"$f":"IF(G34<=0,0,IF(G26<=0,0,IF(G30>=G26,G26/5,IF(G30<G26,G30/5,0))))","v":0}]
[]
[null,null,null,null,null,"Importe retenido",{"$f":"+IF(Check!$B$1=\"\",SUM(Liquidacion!F156:J156),SUM(Liquidacion!F156:K156))","v":0}]
[]
[null,null,null,null,null,"Importe devuelto",{"$f":"+IF(Check!$B$1=\"\",SUM(Liquidacion!F157:J157),SUM(Liquidacion!F157:K157))","v":0}]
[]
[null,null,null,null,null,"Diferencia entre lo retenido y lo devuelto (antes de la modificación)",{"$f":"+G30-G32","v":0}]
[]
[null,null,null,null,null,null,{"$f":"IF(G34<=0,0)","v":0},"Si es menor a 0; no se devuelve"]
[]
[null,null,null,null,null,null,{"$f":"IF(G26=0,0)","v":0},"Si la diferencia es 0 o negativa; no se devuelve"]
[]
[null,null,null,null,null,null,{"$f":"IF(G30>G26,G26/5)","v":false},"Si retenido > a Diferencia de la liquidacion -> diferencia /5"]
[]
[null,null,null,null,null,null,{"$f":"+IF(G30<G26,G30/5)","v":false},"Si retenido < a diferencia -> renido / 5"]

{"sheet":"Auxiliares","index":10,"n_rows":408,"n_cols":20,"rows_kept":408,"cut":false,"hidden":false,"merged":[[141,2,141,14],[35,2,35,15],[47,2,47,15],[7,2,7,15],[14,2,14,15],[21,2,21,15]]}
[]
[]
[null,null,"No"]
[]
[null,null,"Mes","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01"]
[]
[null,null,"Concepto","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","Anual"]
[null,null,"Gravado - SAC"]
[null,null,"Sueldo Rem. (no prorrateo)",{"$f":"SUMIFS(Ingresos!C$8:C$38,Ingresos!$P$8:$P$38,\"Gravado\",Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$Q$8:$Q$38,\"No\")+SUMIFS(Ingresos!C$47:C$77,Ingresos!$P$47:$P$77,\"Gravado\",Ingresos!$R$47:$R$77,\"Sí\",Ingresos!$Q$47:$Q$77,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!D$8:D$38,Ingresos!$P$8:$P$38,\"Gravado\",Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$Q$8:$Q$38,\"No\")+SUMIFS(Ingresos!D$47:D$77,Ingresos!$P$47:$P$77,\"Gravado\",Ingresos!$R$47:$R$77,\"Sí\",Ingresos!$Q$47:$Q$77,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!E$8:E$38,Ingresos!$P$8:$P$38,\"Gravado\",Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$Q$8:$Q$38,\"No\")+SUMIFS(Ingresos!E$47:E$77,Ingresos!$P$47:$P$77,\"Gravado\",Ingresos!$R$47:$R$77,\"Sí\",Ingresos!$Q$47:$Q$77,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!F$8:F$38,Ingresos!$P$8:$P$38,\"Gravado\",Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$Q$8:$Q$38,\"No\")+SUMIFS(Ingresos!F$47:F$77,Ingresos!$P$47:$P$77,\"Gravado\",Ingresos!$R$47:$R$77,\"Sí\",Ingresos!$Q$47:$Q$77,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!G$8:G$38,Ingresos!$P$8:$P$38,\"Gravado\",Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$Q$8:$Q$38,\"No\")+SUMIFS(Ingresos!G$47:G$77,Ingresos!$P$47:$P$77,\"Gravado\",Ingresos!$R$47:$R$77,\"Sí\",Ingresos!$Q$47:$Q$77,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!H$8:H$38,Ingresos!$P$8:$P$38,\"Gravado\",Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$Q$8:$Q$38,\"No\")+SUMIFS(Ingresos!H$47:H$77,Ingresos!$P$47:$P$77,\"Gravado\",Ingresos!$R$47:$R$77,\"Sí\",Ingresos!$Q$47:$Q$77,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!I$8:I$38,Ingresos!$P$8:$P$38,\"Gravado\",Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$Q$8:$Q$38,\"No\")+SUMIFS(Ingresos!I$47:I$77,Ingresos!$P$47:$P$77,\"Gravado\",Ingresos!$R$47:$R$77,\"Sí\",Ingresos!$Q$47:$Q$77,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!J$8:J$38,Ingresos!$P$8:$P$38,\"Gravado\",Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$Q$8:$Q$38,\"No\")+SUMIFS(Ingresos!J$47:J$77,Ingresos!$P$47:$P$77,\"Gravado\",Ingresos!$R$47:$R$77,\"Sí\",Ingresos!$Q$47:$Q$77,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!K$8:K$38,Ingresos!$P$8:$P$38,\"Gravado\",Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$Q$8:$Q$38,\"No\")+SUMIFS(Ingresos!K$47:K$77,Ingresos!$P$47:$P$77,\"Gravado\",Ingresos!$R$47:$R$77,\"Sí\",Ingresos!$Q$47:$Q$77,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!L$8:L$38,Ingresos!$P$8:$P$38,\"Gravado\",Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$Q$8:$Q$38,\"No\")+SUMIFS(Ingresos!L$47:L$77,Ingresos!$P$47:$P$77,\"Gravado\",Ingresos!$R$47:$R$77,\"Sí\",Ingresos!$Q$47:$Q$77,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!M$8:M$38,Ingresos!$P$8:$P$38,\"Gravado\",Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$Q$8:$Q$38,\"No\")+SUMIFS(Ingresos!M$47:M$77,Ingresos!$P$47:$P$77,\"Gravado\",Ingresos!$R$47:$R$77,\"Sí\",Ingresos!$Q$47:$Q$77,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!N$8:N$38,Ingresos!$P$8:$P$38,\"Gravado\",Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$Q$8:$Q$38,\"No\")+SUMIFS(Ingresos!N$47:N$77,Ingresos!$P$47:$P$77,\"Gravado\",Ingresos!$R$47:$R$77,\"Sí\",Ingresos!$Q$47:$Q$77,\"No\")","v":0},{"$f":"SUM(D9:O9)","v":0}]
[null,null,"Sueldo Rem. (prorrateo)",{"$f":"SUMIFS(Ingresos!C$8:C$38,Ingresos!$P$8:$P$38,\"Gravado\",Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$Q$8:$Q$38,\"Sí\")+SUMIFS(Ingresos!C$47:C$77,Ingresos!$P$47:$P$77,\"Gravado\",Ingresos!$R$47:$R$77,\"Sí\",Ingresos!$Q$47:$Q$77,\"Sí\")-Ingresos!C12-Ingresos!C51","v":0},{"$f":"SUMIFS(Ingresos!D$8:D$38,Ingresos!$P$8:$P$38,\"Gravado\",Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$Q$8:$Q$38,\"Sí\")+SUMIFS(Ingresos!D$47:D$77,Ingresos!$P$47:$P$77,\"Gravado\",Ingresos!$R$47:$R$77,\"Sí\",Ingresos!$Q$47:$Q$77,\"Sí\")-Ingresos!D12-Ingresos!D51","v":0},{"$f":"SUMIFS(Ingresos!E$8:E$38,Ingresos!$P$8:$P$38,\"Gravado\",Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$Q$8:$Q$38,\"Sí\")+SUMIFS(Ingresos!E$47:E$77,Ingresos!$P$47:$P$77,\"Gravado\",Ingresos!$R$47:$R$77,\"Sí\",Ingresos!$Q$47:$Q$77,\"Sí\")-Ingresos!E12-Ingresos!E51","v":0},{"$f":"SUMIFS(Ingresos!F$8:F$38,Ingresos!$P$8:$P$38,\"Gravado\",Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$Q$8:$Q$38,\"Sí\")+SUMIFS(Ingresos!F$47:F$77,Ingresos!$P$47:$P$77,\"Gravado\",Ingresos!$R$47:$R$77,\"Sí\",Ingresos!$Q$47:$Q$77,\"Sí\")-Ingresos!F12-Ingresos!F51","v":0},{"$f":"SUMIFS(Ingresos!G$8:G$38,Ingresos!$P$8:$P$38,\"Gravado\",Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$Q$8:$Q$38,\"Sí\")+SUMIFS(Ingresos!G$47:G$77,Ingresos!$P$47:$P$77,\"Gravado\",Ingresos!$R$47:$R$77,\"Sí\",Ingresos!$Q$47:$Q$77,\"Sí\")-Ingresos!G12-Ingresos!G51","v":0},{"$f":"SUMIFS(Ingresos!H$8:H$38,Ingresos!$P$8:$P$38,\"Gravado\",Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$Q$8:$Q$38,\"Sí\")+SUMIFS(Ingresos!H$47:H$77,Ingresos!$P$47:$P$77,\"Gravado\",Ingresos!$R$47:$R$77,\"Sí\",Ingresos!$Q$47:$Q$77,\"Sí\")-Ingresos!H12-Ingresos!H51","v":0},{"$f":"SUMIFS(Ingresos!I$8:I$38,Ingresos!$P$8:$P$38,\"Gravado\",Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$Q$8:$Q$38,\"Sí\")+SUMIFS(Ingresos!I$47:I$77,Ingresos!$P$47:$P$77,\"Gravado\",Ingresos!$R$47:$R$77,\"Sí\",Ingresos!$Q$47:$Q$77,\"Sí\")-Ingresos!I12-Ingresos!I51","v":0},{"$f":"SUMIFS(Ingresos!J$8:J$38,Ingresos!$P$8:$P$38,\"Gravado\",Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$Q$8:$Q$38,\"Sí\")+SUMIFS(Ingresos!J$47:J$77,Ingresos!$P$47:$P$77,\"Gravado\",Ingresos!$R$47:$R$77,\"Sí\",Ingresos!$Q$47:$Q$77,\"Sí\")-Ingresos!J12-Ingresos!J51","v":0},{"$f":"SUMIFS(Ingresos!K$8:K$38,Ingresos!$P$8:$P$38,\"Gravado\",Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$Q$8:$Q$38,\"Sí\")+SUMIFS(Ingresos!K$47:K$77,Ingresos!$P$47:$P$77,\"Gravado\",Ingresos!$R$47:$R$77,\"Sí\",Ingresos!$Q$47:$Q$77,\"Sí\")-Ingresos!K12-Ingresos!K51","v":0},{"$f":"SUMIFS(Ingresos!L$8:L$38,Ingresos!$P$8:$P$38,\"Gravado\",Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$Q$8:$Q$38,\"Sí\")+SUMIFS(Ingresos!L$47:L$77,Ingresos!$P$47:$P$77,\"Gravado\",Ingresos!$R$47:$R$77,\"Sí\",Ingresos!$Q$47:$Q$77,\"Sí\")-Ingresos!L12-Ingresos!L51","v":0},{"$f":"SUMIFS(Ingresos!M$8:M$38,Ingresos!$P$8:$P$38,\"Gravado\",Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$Q$8:$Q$38,\"Sí\")+SUMIFS(Ingresos!M$47:M$77,Ingresos!$P$47:$P$77,\"Gravado\",Ingresos!$R$47:$R$77,\"Sí\",Ingresos!$Q$47:$Q$77,\"Sí\")-Ingresos!M12-Ingresos!M51","v":0},{"$f":"SUMIFS(Ingresos!N$8:N$38,Ingresos!$P$8:$P$38,\"Gravado\",Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$Q$8:$Q$38,\"Sí\")+SUMIFS(Ingresos!N$47:N$77,Ingresos!$P$47:$P$77,\"Gravado\",Ingresos!$R$47:$R$77,\"Sí\",Ingresos!$Q$47:$Q$77,\"Sí\")-Ingresos!N12-Ingresos!N51","v":0},{"$f":"SUM(D10:O10)","v":0}]
[null,null,"Sueldo no Rem. (no prorrateo)",{"$f":"SUMIFS(Ingresos!C$8:C$38,Ingresos!$P$8:$P$38,\"Gravado\",Ingresos!$R$8:$R$38,\"No\",Ingresos!$Q$8:$Q$38,\"No\")+SUMIFS(Ingresos!C$47:C$77,Ingresos!$P$47:$P$77,\"Gravado\",Ingresos!$R$47:$R$77,\"No\",Ingresos!$Q$47:$Q$77,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!D$8:D$38,Ingresos!$P$8:$P$38,\"Gravado\",Ingresos!$R$8:$R$38,\"No\",Ingresos!$Q$8:$Q$38,\"No\")+SUMIFS(Ingresos!D$47:D$77,Ingresos!$P$47:$P$77,\"Gravado\",Ingresos!$R$47:$R$77,\"No\",Ingresos!$Q$47:$Q$77,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!E$8:E$38,Ingresos!$P$8:$P$38,\"Gravado\",Ingresos!$R$8:$R$38,\"No\",Ingresos!$Q$8:$Q$38,\"No\")+SUMIFS(Ingresos!E$47:E$77,Ingresos!$P$47:$P$77,\"Gravado\",Ingresos!$R$47:$R$77,\"No\",Ingresos!$Q$47:$Q$77,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!F$8:F$38,Ingresos!$P$8:$P$38,\"Gravado\",Ingresos!$R$8:$R$38,\"No\",Ingresos!$Q$8:$Q$38,\"No\")+SUMIFS(Ingresos!F$47:F$77,Ingresos!$P$47:$P$77,\"Gravado\",Ingresos!$R$47:$R$77,\"No\",Ingresos!$Q$47:$Q$77,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!G$8:G$38,Ingresos!$P$8:$P$38,\"Gravado\",Ingresos!$R$8:$R$38,\"No\",Ingresos!$Q$8:$Q$38,\"No\")+SUMIFS(Ingresos!G$47:G$77,Ingresos!$P$47:$P$77,\"Gravado\",Ingresos!$R$47:$R$77,\"No\",Ingresos!$Q$47:$Q$77,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!H$8:H$38,Ingresos!$P$8:$P$38,\"Gravado\",Ingresos!$R$8:$R$38,\"No\",Ingresos!$Q$8:$Q$38,\"No\")+SUMIFS(Ingresos!H$47:H$77,Ingresos!$P$47:$P$77,\"Gravado\",Ingresos!$R$47:$R$77,\"No\",Ingresos!$Q$47:$Q$77,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!I$8:I$38,Ingresos!$P$8:$P$38,\"Gravado\",Ingresos!$R$8:$R$38,\"No\",Ingresos!$Q$8:$Q$38,\"No\")+SUMIFS(Ingresos!I$47:I$77,Ingresos!$P$47:$P$77,\"Gravado\",Ingresos!$R$47:$R$77,\"No\",Ingresos!$Q$47:$Q$77,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!J$8:J$38,Ingresos!$P$8:$P$38,\"Gravado\",Ingresos!$R$8:$R$38,\"No\",Ingresos!$Q$8:$Q$38,\"No\")+SUMIFS(Ingresos!J$47:J$77,Ingresos!$P$47:$P$77,\"Gravado\",Ingresos!$R$47:$R$77,\"No\",Ingresos!$Q$47:$Q$77,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!K$8:K$38,Ingresos!$P$8:$P$38,\"Gravado\",Ingresos!$R$8:$R$38,\"No\",Ingresos!$Q$8:$Q$38,\"No\")+SUMIFS(Ingresos!K$47:K$77,Ingresos!$P$47:$P$77,\"Gravado\",Ingresos!$R$47:$R$77,\"No\",Ingresos!$Q$47:$Q$77,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!L$8:L$38,Ingresos!$P$8:$P$38,\"Gravado\",Ingresos!$R$8:$R$38,\"No\",Ingresos!$Q$8:$Q$38,\"No\")+SUMIFS(Ingresos!L$47:L$77,Ingresos!$P$47:$P$77,\"Gravado\",Ingresos!$R$47:$R$77,\"No\",Ingresos!$Q$47:$Q$77,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!M$8:M$38,Ingresos!$P$8:$P$38,\"Gravado\",Ingresos!$R$8:$R$38,\"No\",Ingresos!$Q$8:$Q$38,\"No\")+SUMIFS(Ingresos!M$47:M$77,Ingresos!$P$47:$P$77,\"Gravado\",Ingresos!$R$47:$R$77,\"No\",Ingresos!$Q$47:$Q$77,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!N$8:N$38,Ingresos!$P$8:$P$38,\"Gravado\",Ingresos!$R$8:$R$38,\"No\",Ingresos!$Q$8:$Q$38,\"No\")+SUMIFS(Ingresos!N$47:N$77,Ingresos!$P$47:$P$77,\"Gravado\",Ingresos!$R$47:$R$77,\"No\",Ingresos!$Q$47:$Q$77,\"No\")","v":0},0]
[null,null,"Sueldo no Rem. (prorrateo)",{"$f":"SUMIFS(Ingresos!C$8:C$38,Ingresos!$P$8:$P$38,\"Gravado\",Ingresos!$R$8:$R$38,\"No\",Ingresos!$Q$8:$Q$38,\"Sí\")+SUMIFS(Ingresos!C$47:C$77,Ingresos!$P$47:$P$77,\"Gravado\",Ingresos!$R$47:$R$77,\"No\",Ingresos!$Q$47:$Q$77,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!D$8:D$38,Ingresos!$P$8:$P$38,\"Gravado\",Ingresos!$R$8:$R$38,\"No\",Ingresos!$Q$8:$Q$38,\"Sí\")+SUMIFS(Ingresos!D$47:D$77,Ingresos!$P$47:$P$77,\"Gravado\",Ingresos!$R$47:$R$77,\"No\",Ingresos!$Q$47:$Q$77,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!E$8:E$38,Ingresos!$P$8:$P$38,\"Gravado\",Ingresos!$R$8:$R$38,\"No\",Ingresos!$Q$8:$Q$38,\"Sí\")+SUMIFS(Ingresos!E$47:E$77,Ingresos!$P$47:$P$77,\"Gravado\",Ingresos!$R$47:$R$77,\"No\",Ingresos!$Q$47:$Q$77,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!F$8:F$38,Ingresos!$P$8:$P$38,\"Gravado\",Ingresos!$R$8:$R$38,\"No\",Ingresos!$Q$8:$Q$38,\"Sí\")+SUMIFS(Ingresos!F$47:F$77,Ingresos!$P$47:$P$77,\"Gravado\",Ingresos!$R$47:$R$77,\"No\",Ingresos!$Q$47:$Q$77,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!G$8:G$38,Ingresos!$P$8:$P$38,\"Gravado\",Ingresos!$R$8:$R$38,\"No\",Ingresos!$Q$8:$Q$38,\"Sí\")+SUMIFS(Ingresos!G$47:G$77,Ingresos!$P$47:$P$77,\"Gravado\",Ingresos!$R$47:$R$77,\"No\",Ingresos!$Q$47:$Q$77,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!H$8:H$38,Ingresos!$P$8:$P$38,\"Gravado\",Ingresos!$R$8:$R$38,\"No\",Ingresos!$Q$8:$Q$38,\"Sí\")+SUMIFS(Ingresos!H$47:H$77,Ingresos!$P$47:$P$77,\"Gravado\",Ingresos!$R$47:$R$77,\"No\",Ingresos!$Q$47:$Q$77,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!I$8:I$38,Ingresos!$P$8:$P$38,\"Gravado\",Ingresos!$R$8:$R$38,\"No\",Ingresos!$Q$8:$Q$38,\"Sí\")+SUMIFS(Ingresos!I$47:I$77,Ingresos!$P$47:$P$77,\"Gravado\",Ingresos!$R$47:$R$77,\"No\",Ingresos!$Q$47:$Q$77,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!J$8:J$38,Ingresos!$P$8:$P$38,\"Gravado\",Ingresos!$R$8:$R$38,\"No\",Ingresos!$Q$8:$Q$38,\"Sí\")+SUMIFS(Ingresos!J$47:J$77,Ingresos!$P$47:$P$77,\"Gravado\",Ingresos!$R$47:$R$77,\"No\",Ingresos!$Q$47:$Q$77,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!K$8:K$38,Ingresos!$P$8:$P$38,\"Gravado\",Ingresos!$R$8:$R$38,\"No\",Ingresos!$Q$8:$Q$38,\"Sí\")+SUMIFS(Ingresos!K$47:K$77,Ingresos!$P$47:$P$77,\"Gravado\",Ingresos!$R$47:$R$77,\"No\",Ingresos!$Q$47:$Q$77,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!L$8:L$38,Ingresos!$P$8:$P$38,\"Gravado\",Ingresos!$R$8:$R$38,\"No\",Ingresos!$Q$8:$Q$38,\"Sí\")+SUMIFS(Ingresos!L$47:L$77,Ingresos!$P$47:$P$77,\"Gravado\",Ingresos!$R$47:$R$77,\"No\",Ingresos!$Q$47:$Q$77,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!M$8:M$38,Ingresos!$P$8:$P$38,\"Gravado\",Ingresos!$R$8:$R$38,\"No\",Ingresos!$Q$8:$Q$38,\"Sí\")+SUMIFS(Ingresos!M$47:M$77,Ingresos!$P$47:$P$77,\"Gravado\",Ingresos!$R$47:$R$77,\"No\",Ingresos!$Q$47:$Q$77,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!N$8:N$38,Ingresos!$P$8:$P$38,\"Gravado\",Ingresos!$R$8:$R$38,\"No\",Ingresos!$Q$8:$Q$38,\"Sí\")+SUMIFS(Ingresos!N$47:N$77,Ingresos!$P$47:$P$77,\"Gravado\",Ingresos!$R$47:$R$77,\"No\",Ingresos!$Q$47:$Q$77,\"Sí\")","v":0},0]
[null,null,"Gravado total"]
[]
[null,null,"No gravado"]
[null,null,"Sueldo Rem. (no prorrateo)",{"$f":"SUMIFS(Ingresos!C$8:C$38,Ingresos!$P$8:$P$38,\"No gravado\",Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$Q$8:$Q$38,\"No\")+SUMIFS(Ingresos!C$47:C$77,Ingresos!$P$47:$P$77,\"No gravado\",Ingresos!$R$47:$R$77,\"Sí\",Ingresos!$Q$47:$Q$77,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!D$8:D$38,Ingresos!$P$8:$P$38,\"No gravado\",Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$Q$8:$Q$38,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!E$8:E$38,Ingresos!$P$8:$P$38,\"No gravado\",Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$Q$8:$Q$38,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!F$8:F$38,Ingresos!$P$8:$P$38,\"No gravado\",Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$Q$8:$Q$38,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!G$8:G$38,Ingresos!$P$8:$P$38,\"No gravado\",Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$Q$8:$Q$38,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!H$8:H$38,Ingresos!$P$8:$P$38,\"No gravado\",Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$Q$8:$Q$38,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!I$8:I$38,Ingresos!$P$8:$P$38,\"No gravado\",Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$Q$8:$Q$38,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!J$8:J$38,Ingresos!$P$8:$P$38,\"No gravado\",Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$Q$8:$Q$38,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!K$8:K$38,Ingresos!$P$8:$P$38,\"No gravado\",Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$Q$8:$Q$38,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!L$8:L$38,Ingresos!$P$8:$P$38,\"No gravado\",Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$Q$8:$Q$38,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!M$8:M$38,Ingresos!$P$8:$P$38,\"No gravado\",Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$Q$8:$Q$38,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!N$8:N$38,Ingresos!$P$8:$P$38,\"No gravado\",Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$Q$8:$Q$38,\"No\")","v":0},{"$f":"SUM(D16:O16)","v":0}]
[null,null,"Sueldo Rem. (prorrateo)",{"$f":"SUMIFS(Ingresos!C$8:C$38,Ingresos!$P$8:$P$38,\"No gravado\",Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$Q$8:$Q$38,\"Sí\")+SUMIFS(Ingresos!C$47:C$77,Ingresos!$P$47:$P$77,\"No gravado\",Ingresos!$R$47:$R$77,\"Sí\",Ingresos!$Q$47:$Q$77,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!D$8:D$38,Ingresos!$P$8:$P$38,\"No gravado\",Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$Q$8:$Q$38,\"Sí\")+SUMIFS(Ingresos!D$47:D$77,Ingresos!$P$47:$P$77,\"No gravado\",Ingresos!$R$47:$R$77,\"Sí\",Ingresos!$Q$47:$Q$77,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!E$8:E$38,Ingresos!$P$8:$P$38,\"No gravado\",Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$Q$8:$Q$38,\"Sí\")+SUMIFS(Ingresos!E$47:E$77,Ingresos!$P$47:$P$77,\"No gravado\",Ingresos!$R$47:$R$77,\"Sí\",Ingresos!$Q$47:$Q$77,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!F$8:F$38,Ingresos!$P$8:$P$38,\"No gravado\",Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$Q$8:$Q$38,\"Sí\")+SUMIFS(Ingresos!F$47:F$77,Ingresos!$P$47:$P$77,\"No gravado\",Ingresos!$R$47:$R$77,\"Sí\",Ingresos!$Q$47:$Q$77,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!G$8:G$38,Ingresos!$P$8:$P$38,\"No gravado\",Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$Q$8:$Q$38,\"Sí\")+SUMIFS(Ingresos!G$47:G$77,Ingresos!$P$47:$P$77,\"No gravado\",Ingresos!$R$47:$R$77,\"Sí\",Ingresos!$Q$47:$Q$77,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!H$8:H$38,Ingresos!$P$8:$P$38,\"No gravado\",Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$Q$8:$Q$38,\"Sí\")+SUMIFS(Ingresos!H$47:H$77,Ingresos!$P$47:$P$77,\"No gravado\",Ingresos!$R$47:$R$77,\"Sí\",Ingresos!$Q$47:$Q$77,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!I$8:I$38,Ingresos!$P$8:$P$38,\"No gravado\",Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$Q$8:$Q$38,\"Sí\")+SUMIFS(Ingresos!I$47:I$77,Ingresos!$P$47:$P$77,\"No gravado\",Ingresos!$R$47:$R$77,\"Sí\",Ingresos!$Q$47:$Q$77,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!J$8:J$38,Ingresos!$P$8:$P$38,\"No gravado\",Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$Q$8:$Q$38,\"Sí\")+SUMIFS(Ingresos!J$47:J$77,Ingresos!$P$47:$P$77,\"No gravado\",Ingresos!$R$47:$R$77,\"Sí\",Ingresos!$Q$47:$Q$77,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!K$8:K$38,Ingresos!$P$8:$P$38,\"No gravado\",Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$Q$8:$Q$38,\"Sí\")+SUMIFS(Ingresos!K$47:K$77,Ingresos!$P$47:$P$77,\"No gravado\",Ingresos!$R$47:$R$77,\"Sí\",Ingresos!$Q$47:$Q$77,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!L$8:L$38,Ingresos!$P$8:$P$38,\"No gravado\",Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$Q$8:$Q$38,\"Sí\")+SUMIFS(Ingresos!L$47:L$77,Ingresos!$P$47:$P$77,\"No gravado\",Ingresos!$R$47:$R$77,\"Sí\",Ingresos!$Q$47:$Q$77,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!M$8:M$38,Ingresos!$P$8:$P$38,\"No gravado\",Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$Q$8:$Q$38,\"Sí\")+SUMIFS(Ingresos!M$47:M$77,Ingresos!$P$47:$P$77,\"No gravado\",Ingresos!$R$47:$R$77,\"Sí\",Ingresos!$Q$47:$Q$77,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!N$8:N$38,Ingresos!$P$8:$P$38,\"No gravado\",Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$Q$8:$Q$38,\"Sí\")+SUMIFS(Ingresos!N$47:N$77,Ingresos!$P$47:$P$77,\"No gravado\",Ingresos!$R$47:$R$77,\"Sí\",Ingresos!$Q$47:$Q$77,\"Sí\")","v":0},0]
[null,null,"Sueldo no Rem. (no prorrateo)",{"$f":"SUMIFS(Ingresos!C$8:C$38,Ingresos!$P$8:$P$38,\"No gravado\",Ingresos!$R$8:$R$38,\"No\",Ingresos!$Q$8:$Q$38,\"No\")+SUMIFS(Ingresos!C$47:C$77,Ingresos!$P$47:$P$77,\"No gravado\",Ingresos!$R$47:$R$77,\"No\",Ingresos!$Q$47:$Q$77,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!D$8:D$38,Ingresos!$P$8:$P$38,\"No gravado\",Ingresos!$R$8:$R$38,\"No\",Ingresos!$Q$8:$Q$38,\"No\")+SUMIFS(Ingresos!D$47:D$77,Ingresos!$P$47:$P$77,\"No gravado\",Ingresos!$R$47:$R$77,\"No\",Ingresos!$Q$47:$Q$77,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!E$8:E$38,Ingresos!$P$8:$P$38,\"No gravado\",Ingresos!$R$8:$R$38,\"No\",Ingresos!$Q$8:$Q$38,\"No\")+SUMIFS(Ingresos!E$47:E$77,Ingresos!$P$47:$P$77,\"No gravado\",Ingresos!$R$47:$R$77,\"No\",Ingresos!$Q$47:$Q$77,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!F$8:F$38,Ingresos!$P$8:$P$38,\"No gravado\",Ingresos!$R$8:$R$38,\"No\",Ingresos!$Q$8:$Q$38,\"No\")+SUMIFS(Ingresos!F$47:F$77,Ingresos!$P$47:$P$77,\"No gravado\",Ingresos!$R$47:$R$77,\"No\",Ingresos!$Q$47:$Q$77,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!G$8:G$38,Ingresos!$P$8:$P$38,\"No gravado\",Ingresos!$R$8:$R$38,\"No\",Ingresos!$Q$8:$Q$38,\"No\")+SUMIFS(Ingresos!G$47:G$77,Ingresos!$P$47:$P$77,\"No gravado\",Ingresos!$R$47:$R$77,\"No\",Ingresos!$Q$47:$Q$77,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!H$8:H$38,Ingresos!$P$8:$P$38,\"No gravado\",Ingresos!$R$8:$R$38,\"No\",Ingresos!$Q$8:$Q$38,\"No\")+SUMIFS(Ingresos!H$47:H$77,Ingresos!$P$47:$P$77,\"No gravado\",Ingresos!$R$47:$R$77,\"No\",Ingresos!$Q$47:$Q$77,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!I$8:I$38,Ingresos!$P$8:$P$38,\"No gravado\",Ingresos!$R$8:$R$38,\"No\",Ingresos!$Q$8:$Q$38,\"No\")+SUMIFS(Ingresos!I$47:I$77,Ingresos!$P$47:$P$77,\"No gravado\",Ingresos!$R$47:$R$77,\"No\",Ingresos!$Q$47:$Q$77,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!J$8:J$38,Ingresos!$P$8:$P$38,\"No gravado\",Ingresos!$R$8:$R$38,\"No\",Ingresos!$Q$8:$Q$38,\"No\")+SUMIFS(Ingresos!J$47:J$77,Ingresos!$P$47:$P$77,\"No gravado\",Ingresos!$R$47:$R$77,\"No\",Ingresos!$Q$47:$Q$77,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!K$8:K$38,Ingresos!$P$8:$P$38,\"No gravado\",Ingresos!$R$8:$R$38,\"No\",Ingresos!$Q$8:$Q$38,\"No\")+SUMIFS(Ingresos!K$47:K$77,Ingresos!$P$47:$P$77,\"No gravado\",Ingresos!$R$47:$R$77,\"No\",Ingresos!$Q$47:$Q$77,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!L$8:L$38,Ingresos!$P$8:$P$38,\"No gravado\",Ingresos!$R$8:$R$38,\"No\",Ingresos!$Q$8:$Q$38,\"No\")+SUMIFS(Ingresos!L$47:L$77,Ingresos!$P$47:$P$77,\"No gravado\",Ingresos!$R$47:$R$77,\"No\",Ingresos!$Q$47:$Q$77,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!M$8:M$38,Ingresos!$P$8:$P$38,\"No gravado\",Ingresos!$R$8:$R$38,\"No\",Ingresos!$Q$8:$Q$38,\"No\")+SUMIFS(Ingresos!M$47:M$77,Ingresos!$P$47:$P$77,\"No gravado\",Ingresos!$R$47:$R$77,\"No\",Ingresos!$Q$47:$Q$77,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!N$8:N$38,Ingresos!$P$8:$P$38,\"No gravado\",Ingresos!$R$8:$R$38,\"No\",Ingresos!$Q$8:$Q$38,\"No\")+SUMIFS(Ingresos!N$47:N$77,Ingresos!$P$47:$P$77,\"No gravado\",Ingresos!$R$47:$R$77,\"No\",Ingresos!$Q$47:$Q$77,\"No\")","v":0},0]
[null,null,"Sueldo no Rem. (prorrateo)",{"$f":"SUMIFS(Ingresos!C$8:C$38,Ingresos!$P$8:$P$38,\"No gravado\",Ingresos!$R$8:$R$38,\"No\",Ingresos!$Q$8:$Q$38,\"Sí\")+SUMIFS(Ingresos!C$47:C$77,Ingresos!$P$47:$P$77,\"No gravado\",Ingresos!$R$47:$R$77,\"No\",Ingresos!$Q$47:$Q$77,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!D$8:D$38,Ingresos!$P$8:$P$38,\"No gravado\",Ingresos!$R$8:$R$38,\"No\",Ingresos!$Q$8:$Q$38,\"Sí\")+SUMIFS(Ingresos!D$47:D$77,Ingresos!$P$47:$P$77,\"No gravado\",Ingresos!$R$47:$R$77,\"No\",Ingresos!$Q$47:$Q$77,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!E$8:E$38,Ingresos!$P$8:$P$38,\"No gravado\",Ingresos!$R$8:$R$38,\"No\",Ingresos!$Q$8:$Q$38,\"Sí\")+SUMIFS(Ingresos!E$47:E$77,Ingresos!$P$47:$P$77,\"No gravado\",Ingresos!$R$47:$R$77,\"No\",Ingresos!$Q$47:$Q$77,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!F$8:F$38,Ingresos!$P$8:$P$38,\"No gravado\",Ingresos!$R$8:$R$38,\"No\",Ingresos!$Q$8:$Q$38,\"Sí\")+SUMIFS(Ingresos!F$47:F$77,Ingresos!$P$47:$P$77,\"No gravado\",Ingresos!$R$47:$R$77,\"No\",Ingresos!$Q$47:$Q$77,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!G$8:G$38,Ingresos!$P$8:$P$38,\"No gravado\",Ingresos!$R$8:$R$38,\"No\",Ingresos!$Q$8:$Q$38,\"Sí\")+SUMIFS(Ingresos!G$47:G$77,Ingresos!$P$47:$P$77,\"No gravado\",Ingresos!$R$47:$R$77,\"No\",Ingresos!$Q$47:$Q$77,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!H$8:H$38,Ingresos!$P$8:$P$38,\"No gravado\",Ingresos!$R$8:$R$38,\"No\",Ingresos!$Q$8:$Q$38,\"Sí\")+SUMIFS(Ingresos!H$47:H$77,Ingresos!$P$47:$P$77,\"No gravado\",Ingresos!$R$47:$R$77,\"No\",Ingresos!$Q$47:$Q$77,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!I$8:I$38,Ingresos!$P$8:$P$38,\"No gravado\",Ingresos!$R$8:$R$38,\"No\",Ingresos!$Q$8:$Q$38,\"Sí\")+SUMIFS(Ingresos!I$47:I$77,Ingresos!$P$47:$P$77,\"No gravado\",Ingresos!$R$47:$R$77,\"No\",Ingresos!$Q$47:$Q$77,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!J$8:J$38,Ingresos!$P$8:$P$38,\"No gravado\",Ingresos!$R$8:$R$38,\"No\",Ingresos!$Q$8:$Q$38,\"Sí\")+SUMIFS(Ingresos!J$47:J$77,Ingresos!$P$47:$P$77,\"No gravado\",Ingresos!$R$47:$R$77,\"No\",Ingresos!$Q$47:$Q$77,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!K$8:K$38,Ingresos!$P$8:$P$38,\"No gravado\",Ingresos!$R$8:$R$38,\"No\",Ingresos!$Q$8:$Q$38,\"Sí\")+SUMIFS(Ingresos!K$47:K$77,Ingresos!$P$47:$P$77,\"No gravado\",Ingresos!$R$47:$R$77,\"No\",Ingresos!$Q$47:$Q$77,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!L$8:L$38,Ingresos!$P$8:$P$38,\"No gravado\",Ingresos!$R$8:$R$38,\"No\",Ingresos!$Q$8:$Q$38,\"Sí\")+SUMIFS(Ingresos!L$47:L$77,Ingresos!$P$47:$P$77,\"No gravado\",Ingresos!$R$47:$R$77,\"No\",Ingresos!$Q$47:$Q$77,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!M$8:M$38,Ingresos!$P$8:$P$38,\"No gravado\",Ingresos!$R$8:$R$38,\"No\",Ingresos!$Q$8:$Q$38,\"Sí\")+SUMIFS(Ingresos!M$47:M$77,Ingresos!$P$47:$P$77,\"No gravado\",Ingresos!$R$47:$R$77,\"No\",Ingresos!$Q$47:$Q$77,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!N$8:N$38,Ingresos!$P$8:$P$38,\"No gravado\",Ingresos!$R$8:$R$38,\"No\",Ingresos!$Q$8:$Q$38,\"Sí\")+SUMIFS(Ingresos!N$47:N$77,Ingresos!$P$47:$P$77,\"No gravado\",Ingresos!$R$47:$R$77,\"No\",Ingresos!$Q$47:$Q$77,\"Sí\")","v":0},0]
[null,null,"No gravado total"]
[]
[null,null,"Exento"]
[null,null,"Sueldo Rem. (no prorrateo)",{"$f":"SUMIFS(Ingresos!C$8:C$38,Ingresos!$P$8:$P$38,\"Exento\",Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$Q$8:$Q$38,\"No\")+SUMIFS(Ingresos!C$47:C$77,Ingresos!$P$47:$P$77,\"Exento\",Ingresos!$R$47:$R$77,\"Sí\",Ingresos!$Q$47:$Q$77,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!D$8:D$38,Ingresos!$P$8:$P$38,\"Exento\",Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$Q$8:$Q$38,\"No\")+SUMIFS(Ingresos!D$47:D$77,Ingresos!$P$47:$P$77,\"Exento\",Ingresos!$R$47:$R$77,\"Sí\",Ingresos!$Q$47:$Q$77,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!E$8:E$38,Ingresos!$P$8:$P$38,\"Exento\",Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$Q$8:$Q$38,\"No\")+SUMIFS(Ingresos!E$47:E$77,Ingresos!$P$47:$P$77,\"Exento\",Ingresos!$R$47:$R$77,\"Sí\",Ingresos!$Q$47:$Q$77,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!F$8:F$38,Ingresos!$P$8:$P$38,\"Exento\",Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$Q$8:$Q$38,\"No\")+SUMIFS(Ingresos!F$47:F$77,Ingresos!$P$47:$P$77,\"Exento\",Ingresos!$R$47:$R$77,\"Sí\",Ingresos!$Q$47:$Q$77,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!G$8:G$38,Ingresos!$P$8:$P$38,\"Exento\",Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$Q$8:$Q$38,\"No\")+SUMIFS(Ingresos!G$47:G$77,Ingresos!$P$47:$P$77,\"Exento\",Ingresos!$R$47:$R$77,\"Sí\",Ingresos!$Q$47:$Q$77,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!H$8:H$38,Ingresos!$P$8:$P$38,\"Exento\",Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$Q$8:$Q$38,\"No\")+SUMIFS(Ingresos!H$47:H$77,Ingresos!$P$47:$P$77,\"Exento\",Ingresos!$R$47:$R$77,\"Sí\",Ingresos!$Q$47:$Q$77,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!I$8:I$38,Ingresos!$P$8:$P$38,\"Exento\",Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$Q$8:$Q$38,\"No\")+SUMIFS(Ingresos!I$47:I$77,Ingresos!$P$47:$P$77,\"Exento\",Ingresos!$R$47:$R$77,\"Sí\",Ingresos!$Q$47:$Q$77,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!J$8:J$38,Ingresos!$P$8:$P$38,\"Exento\",Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$Q$8:$Q$38,\"No\")+SUMIFS(Ingresos!J$47:J$77,Ingresos!$P$47:$P$77,\"Exento\",Ingresos!$R$47:$R$77,\"Sí\",Ingresos!$Q$47:$Q$77,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!K$8:K$38,Ingresos!$P$8:$P$38,\"Exento\",Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$Q$8:$Q$38,\"No\")+SUMIFS(Ingresos!K$47:K$77,Ingresos!$P$47:$P$77,\"Exento\",Ingresos!$R$47:$R$77,\"Sí\",Ingresos!$Q$47:$Q$77,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!L$8:L$38,Ingresos!$P$8:$P$38,\"Exento\",Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$Q$8:$Q$38,\"No\")+SUMIFS(Ingresos!L$47:L$77,Ingresos!$P$47:$P$77,\"Exento\",Ingresos!$R$47:$R$77,\"Sí\",Ingresos!$Q$47:$Q$77,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!M$8:M$38,Ingresos!$P$8:$P$38,\"Exento\",Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$Q$8:$Q$38,\"No\")+SUMIFS(Ingresos!M$47:M$77,Ingresos!$P$47:$P$77,\"Exento\",Ingresos!$R$47:$R$77,\"Sí\",Ingresos!$Q$47:$Q$77,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!N$8:N$38,Ingresos!$P$8:$P$38,\"Exento\",Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$Q$8:$Q$38,\"No\")+SUMIFS(Ingresos!N$47:N$77,Ingresos!$P$47:$P$77,\"Exento\",Ingresos!$R$47:$R$77,\"Sí\",Ingresos!$Q$47:$Q$77,\"No\")","v":0},{"$f":"SUM(D23:O23)","v":0}]
[null,null,"Sueldo Rem. (prorrateo)",{"$f":"SUMIFS(Ingresos!C$8:C$38,Ingresos!$P$8:$P$38,\"Exento\",Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$Q$8:$Q$38,\"Sí\")+SUMIFS(Ingresos!C$47:C$77,Ingresos!$P$47:$P$77,\"Exento\",Ingresos!$R$47:$R$77,\"Sí\",Ingresos!$Q$47:$Q$77,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!D$8:D$38,Ingresos!$P$8:$P$38,\"Exento\",Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$Q$8:$Q$38,\"Sí\")+SUMIFS(Ingresos!D$47:D$77,Ingresos!$P$47:$P$77,\"Exento\",Ingresos!$R$47:$R$77,\"Sí\",Ingresos!$Q$47:$Q$77,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!E$8:E$38,Ingresos!$P$8:$P$38,\"Exento\",Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$Q$8:$Q$38,\"Sí\")+SUMIFS(Ingresos!E$47:E$77,Ingresos!$P$47:$P$77,\"Exento\",Ingresos!$R$47:$R$77,\"Sí\",Ingresos!$Q$47:$Q$77,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!F$8:F$38,Ingresos!$P$8:$P$38,\"Exento\",Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$Q$8:$Q$38,\"Sí\")+SUMIFS(Ingresos!F$47:F$77,Ingresos!$P$47:$P$77,\"Exento\",Ingresos!$R$47:$R$77,\"Sí\",Ingresos!$Q$47:$Q$77,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!G$8:G$38,Ingresos!$P$8:$P$38,\"Exento\",Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$Q$8:$Q$38,\"Sí\")+SUMIFS(Ingresos!G$47:G$77,Ingresos!$P$47:$P$77,\"Exento\",Ingresos!$R$47:$R$77,\"Sí\",Ingresos!$Q$47:$Q$77,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!H$8:H$38,Ingresos!$P$8:$P$38,\"Exento\",Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$Q$8:$Q$38,\"Sí\")+SUMIFS(Ingresos!H$47:H$77,Ingresos!$P$47:$P$77,\"Exento\",Ingresos!$R$47:$R$77,\"Sí\",Ingresos!$Q$47:$Q$77,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!I$8:I$38,Ingresos!$P$8:$P$38,\"Exento\",Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$Q$8:$Q$38,\"Sí\")+SUMIFS(Ingresos!I$47:I$77,Ingresos!$P$47:$P$77,\"Exento\",Ingresos!$R$47:$R$77,\"Sí\",Ingresos!$Q$47:$Q$77,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!J$8:J$38,Ingresos!$P$8:$P$38,\"Exento\",Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$Q$8:$Q$38,\"Sí\")+SUMIFS(Ingresos!J$47:J$77,Ingresos!$P$47:$P$77,\"Exento\",Ingresos!$R$47:$R$77,\"Sí\",Ingresos!$Q$47:$Q$77,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!K$8:K$38,Ingresos!$P$8:$P$38,\"Exento\",Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$Q$8:$Q$38,\"Sí\")+SUMIFS(Ingresos!K$47:K$77,Ingresos!$P$47:$P$77,\"Exento\",Ingresos!$R$47:$R$77,\"Sí\",Ingresos!$Q$47:$Q$77,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!L$8:L$38,Ingresos!$P$8:$P$38,\"Exento\",Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$Q$8:$Q$38,\"Sí\")+SUMIFS(Ingresos!L$47:L$77,Ingresos!$P$47:$P$77,\"Exento\",Ingresos!$R$47:$R$77,\"Sí\",Ingresos!$Q$47:$Q$77,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!M$8:M$38,Ingresos!$P$8:$P$38,\"Exento\",Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$Q$8:$Q$38,\"Sí\")+SUMIFS(Ingresos!M$47:M$77,Ingresos!$P$47:$P$77,\"Exento\",Ingresos!$R$47:$R$77,\"Sí\",Ingresos!$Q$47:$Q$77,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!N$8:N$38,Ingresos!$P$8:$P$38,\"Exento\",Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$Q$8:$Q$38,\"Sí\")+SUMIFS(Ingresos!N$47:N$77,Ingresos!$P$47:$P$77,\"Exento\",Ingresos!$R$47:$R$77,\"Sí\",Ingresos!$Q$47:$Q$77,\"Sí\")","v":0},0]
[null,null,"Sueldo no Rem. (no prorrateo)",{"$f":"SUMIFS(Ingresos!C$8:C$38,Ingresos!$P$8:$P$38,\"Exento\",Ingresos!$R$8:$R$38,\"No\",Ingresos!$Q$8:$Q$38,\"No\")+SUMIFS(Ingresos!C$47:C$77,Ingresos!$P$47:$P$77,\"Exento\",Ingresos!$R$47:$R$77,\"No\",Ingresos!$Q$47:$Q$77,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!D$8:D$38,Ingresos!$P$8:$P$38,\"Exento\",Ingresos!$R$8:$R$38,\"No\",Ingresos!$Q$8:$Q$38,\"No\")+SUMIFS(Ingresos!D$47:D$77,Ingresos!$P$47:$P$77,\"Exento\",Ingresos!$R$47:$R$77,\"No\",Ingresos!$Q$47:$Q$77,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!E$8:E$38,Ingresos!$P$8:$P$38,\"Exento\",Ingresos!$R$8:$R$38,\"No\",Ingresos!$Q$8:$Q$38,\"No\")+SUMIFS(Ingresos!E$47:E$77,Ingresos!$P$47:$P$77,\"Exento\",Ingresos!$R$47:$R$77,\"No\",Ingresos!$Q$47:$Q$77,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!F$8:F$38,Ingresos!$P$8:$P$38,\"Exento\",Ingresos!$R$8:$R$38,\"No\",Ingresos!$Q$8:$Q$38,\"No\")+SUMIFS(Ingresos!F$47:F$77,Ingresos!$P$47:$P$77,\"Exento\",Ingresos!$R$47:$R$77,\"No\",Ingresos!$Q$47:$Q$77,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!G$8:G$38,Ingresos!$P$8:$P$38,\"Exento\",Ingresos!$R$8:$R$38,\"No\",Ingresos!$Q$8:$Q$38,\"No\")+SUMIFS(Ingresos!G$47:G$77,Ingresos!$P$47:$P$77,\"Exento\",Ingresos!$R$47:$R$77,\"No\",Ingresos!$Q$47:$Q$77,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!H$8:H$38,Ingresos!$P$8:$P$38,\"Exento\",Ingresos!$R$8:$R$38,\"No\",Ingresos!$Q$8:$Q$38,\"No\")+SUMIFS(Ingresos!H$47:H$77,Ingresos!$P$47:$P$77,\"Exento\",Ingresos!$R$47:$R$77,\"No\",Ingresos!$Q$47:$Q$77,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!I$8:I$38,Ingresos!$P$8:$P$38,\"Exento\",Ingresos!$R$8:$R$38,\"No\",Ingresos!$Q$8:$Q$38,\"No\")+SUMIFS(Ingresos!I$47:I$77,Ingresos!$P$47:$P$77,\"Exento\",Ingresos!$R$47:$R$77,\"No\",Ingresos!$Q$47:$Q$77,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!J$8:J$38,Ingresos!$P$8:$P$38,\"Exento\",Ingresos!$R$8:$R$38,\"No\",Ingresos!$Q$8:$Q$38,\"No\")+SUMIFS(Ingresos!J$47:J$77,Ingresos!$P$47:$P$77,\"Exento\",Ingresos!$R$47:$R$77,\"No\",Ingresos!$Q$47:$Q$77,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!K$8:K$38,Ingresos!$P$8:$P$38,\"Exento\",Ingresos!$R$8:$R$38,\"No\",Ingresos!$Q$8:$Q$38,\"No\")+SUMIFS(Ingresos!K$47:K$77,Ingresos!$P$47:$P$77,\"Exento\",Ingresos!$R$47:$R$77,\"No\",Ingresos!$Q$47:$Q$77,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!L$8:L$38,Ingresos!$P$8:$P$38,\"Exento\",Ingresos!$R$8:$R$38,\"No\",Ingresos!$Q$8:$Q$38,\"No\")+SUMIFS(Ingresos!L$47:L$77,Ingresos!$P$47:$P$77,\"Exento\",Ingresos!$R$47:$R$77,\"No\",Ingresos!$Q$47:$Q$77,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!M$8:M$38,Ingresos!$P$8:$P$38,\"Exento\",Ingresos!$R$8:$R$38,\"No\",Ingresos!$Q$8:$Q$38,\"No\")+SUMIFS(Ingresos!M$47:M$77,Ingresos!$P$47:$P$77,\"Exento\",Ingresos!$R$47:$R$77,\"No\",Ingresos!$Q$47:$Q$77,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!N$8:N$38,Ingresos!$P$8:$P$38,\"Exento\",Ingresos!$R$8:$R$38,\"No\",Ingresos!$Q$8:$Q$38,\"No\")+SUMIFS(Ingresos!N$47:N$77,Ingresos!$P$47:$P$77,\"Exento\",Ingresos!$R$47:$R$77,\"No\",Ingresos!$Q$47:$Q$77,\"No\")","v":0},0]
[null,null,"Sueldo no Rem. (prorrateo)",{"$f":"SUMIFS(Ingresos!C$8:C$38,Ingresos!$P$8:$P$38,\"Exento\",Ingresos!$R$8:$R$38,\"No\",Ingresos!$Q$8:$Q$38,\"Sí\")+SUMIFS(Ingresos!C$47:C$77,Ingresos!$P$47:$P$77,\"Exento\",Ingresos!$R$47:$R$77,\"No\",Ingresos!$Q$47:$Q$77,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!D$8:D$38,Ingresos!$P$8:$P$38,\"Exento\",Ingresos!$R$8:$R$38,\"No\",Ingresos!$Q$8:$Q$38,\"Sí\")+SUMIFS(Ingresos!D$47:D$77,Ingresos!$P$47:$P$77,\"Exento\",Ingresos!$R$47:$R$77,\"No\",Ingresos!$Q$47:$Q$77,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!E$8:E$38,Ingresos!$P$8:$P$38,\"Exento\",Ingresos!$R$8:$R$38,\"No\",Ingresos!$Q$8:$Q$38,\"Sí\")+SUMIFS(Ingresos!E$47:E$77,Ingresos!$P$47:$P$77,\"Exento\",Ingresos!$R$47:$R$77,\"No\",Ingresos!$Q$47:$Q$77,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!F$8:F$38,Ingresos!$P$8:$P$38,\"Exento\",Ingresos!$R$8:$R$38,\"No\",Ingresos!$Q$8:$Q$38,\"Sí\")+SUMIFS(Ingresos!F$47:F$77,Ingresos!$P$47:$P$77,\"Exento\",Ingresos!$R$47:$R$77,\"No\",Ingresos!$Q$47:$Q$77,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!G$8:G$38,Ingresos!$P$8:$P$38,\"Exento\",Ingresos!$R$8:$R$38,\"No\",Ingresos!$Q$8:$Q$38,\"Sí\")+SUMIFS(Ingresos!G$47:G$77,Ingresos!$P$47:$P$77,\"Exento\",Ingresos!$R$47:$R$77,\"No\",Ingresos!$Q$47:$Q$77,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!H$8:H$38,Ingresos!$P$8:$P$38,\"Exento\",Ingresos!$R$8:$R$38,\"No\",Ingresos!$Q$8:$Q$38,\"Sí\")+SUMIFS(Ingresos!H$47:H$77,Ingresos!$P$47:$P$77,\"Exento\",Ingresos!$R$47:$R$77,\"No\",Ingresos!$Q$47:$Q$77,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!I$8:I$38,Ingresos!$P$8:$P$38,\"Exento\",Ingresos!$R$8:$R$38,\"No\",Ingresos!$Q$8:$Q$38,\"Sí\")+SUMIFS(Ingresos!I$47:I$77,Ingresos!$P$47:$P$77,\"Exento\",Ingresos!$R$47:$R$77,\"No\",Ingresos!$Q$47:$Q$77,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!J$8:J$38,Ingresos!$P$8:$P$38,\"Exento\",Ingresos!$R$8:$R$38,\"No\",Ingresos!$Q$8:$Q$38,\"Sí\")+SUMIFS(Ingresos!J$47:J$77,Ingresos!$P$47:$P$77,\"Exento\",Ingresos!$R$47:$R$77,\"No\",Ingresos!$Q$47:$Q$77,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!K$8:K$38,Ingresos!$P$8:$P$38,\"Exento\",Ingresos!$R$8:$R$38,\"No\",Ingresos!$Q$8:$Q$38,\"Sí\")+SUMIFS(Ingresos!K$47:K$77,Ingresos!$P$47:$P$77,\"Exento\",Ingresos!$R$47:$R$77,\"No\",Ingresos!$Q$47:$Q$77,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!L$8:L$38,Ingresos!$P$8:$P$38,\"Exento\",Ingresos!$R$8:$R$38,\"No\",Ingresos!$Q$8:$Q$38,\"Sí\")+SUMIFS(Ingresos!L$47:L$77,Ingresos!$P$47:$P$77,\"Exento\",Ingresos!$R$47:$R$77,\"No\",Ingresos!$Q$47:$Q$77,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!M$8:M$38,Ingresos!$P$8:$P$38,\"Exento\",Ingresos!$R$8:$R$38,\"No\",Ingresos!$Q$8:$Q$38,\"Sí\")+SUMIFS(Ingresos!M$47:M$77,Ingresos!$P$47:$P$77,\"Exento\",Ingresos!$R$47:$R$77,\"No\",Ingresos!$Q$47:$Q$77,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!N$8:N$38,Ingresos!$P$8:$P$38,\"Exento\",Ingresos!$R$8:$R$38,\"No\",Ingresos!$Q$8:$Q$38,\"Sí\")+SUMIFS(Ingresos!N$47:N$77,Ingresos!$P$47:$P$77,\"Exento\",Ingresos!$R$47:$R$77,\"No\",Ingresos!$Q$47:$Q$77,\"Sí\")","v":0},0]
[null,null,"Exento total"]
[]
[null,null,"Deducciones","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","Anual",null,"Aplica tope"]
[null,null,{"$f":"Tablas!B8","v":"Jubilación"},{"$f":"retenciones(Check!$B$8,$R30,SUM(D$9:D$10,D$16:D$17,D$23:D$24),Tablas!C$7,Tablas!C8,D$9,DedGrales!D12+DedGrales!D23)","v":0},{"$f":"retenciones(Check!$B$8,$R30,SUM(E$9:E$10,E$16:E$17,E$23:E$24),Tablas!D$7,Tablas!D8,E$9,DedGrales!E12+DedGrales!E23)","v":0},{"$f":"retenciones(Check!$B$8,$R30,SUM(F$9:F$10,F$16:F$17,F$23:F$24),Tablas!E$7,Tablas!E8,F$9,DedGrales!F12+DedGrales!F23)","v":0},{"$f":"retenciones(Check!$B$8,$R30,SUM(G$9:G$10,G$16:G$17,G$23:G$24),Tablas!F$7,Tablas!F8,G$9,DedGrales!G12+DedGrales!G23)","v":0},{"$f":"retenciones(Check!$B$8,$R30,SUM(H$9:H$10,H$16:H$17,H$23:H$24),Tablas!G$7,Tablas!G8,H$9,DedGrales!H12+DedGrales!H23)","v":0},{"$f":"retenciones(Check!$B$8,$R30,SUM(I$9:I$10,I$16:I$17,I$23:I$24),Tablas!H$7,Tablas!H8,I$9,DedGrales!I12+DedGrales!I23)","v":0},{"$f":"retenciones(Check!$B$8,$R30,SUM(J$9:J$10,J$16:J$17,J$23:J$24),Tablas!I$7,Tablas!I8,J$9,DedGrales!J12+DedGrales!J23)","v":0},{"$f":"retenciones(Check!$B$8,$R30,SUM(K$9:K$10,K$16:K$17,K$23:K$24),Tablas!J$7,Tablas!J8,K$9,DedGrales!K12+DedGrales!K23)","v":0},{"$f":"retenciones(Check!$B$8,$R30,SUM(L$9:L$10,L$16:L$17,L$23:L$24),Tablas!K$7,Tablas!K8,L$9,DedGrales!L12+DedGrales!L23)","v":0},{"$f":"retenciones(Check!$B$8,$R30,SUM(M$9:M$10,M$16:M$17,M$23:M$24),Tablas!L$7,Tablas!L8,M$9,DedGrales!M12+DedGrales!M23)","v":0},{"$f":"retenciones(Check!$B$8,$R30,SUM(N$9:N$10,N$16:N$17,N$23:N$24),Tablas!M$7,Tablas!M8,N$9,DedGrales!N12+DedGrales!N23)","v":0},{"$f":"retenciones(Check!$B$8,$R30,SUM(O$9:O$10,O$16:O$17,O$23:O$24),Tablas!N$7,Tablas!N8,O$9,DedGrales!O12+DedGrales!O23)","v":0},{"$f":"SUM(D30:O30)","v":0},null,{"$f":"Tablas!O8","v":"Sí"}]
[null,null,{"$f":"Tablas!B9","v":"Ley 19032"},{"$f":"retenciones(Check!$B$8,$R31,SUM(D$9:D$10,D$16:D$17,D$23:D$24),Tablas!C$7,Tablas!C9,D$9,DedGrales!D13+DedGrales!D24)","v":0},{"$f":"retenciones(Check!$B$8,$R31,SUM(E$9:E$10,E$16:E$17,E$23:E$24),Tablas!D$7,Tablas!D9,E$9,DedGrales!E13+DedGrales!E24)","v":0},{"$f":"retenciones(Check!$B$8,$R31,SUM(F$9:F$10,F$16:F$17,F$23:F$24),Tablas!E$7,Tablas!E9,F$9,DedGrales!F13+DedGrales!F24)","v":0},{"$f":"retenciones(Check!$B$8,$R31,SUM(G$9:G$10,G$16:G$17,G$23:G$24),Tablas!F$7,Tablas!F9,G$9,DedGrales!G13+DedGrales!G24)","v":0},{"$f":"retenciones(Check!$B$8,$R31,SUM(H$9:H$10,H$16:H$17,H$23:H$24),Tablas!G$7,Tablas!G9,H$9,DedGrales!H13+DedGrales!H24)","v":0},{"$f":"retenciones(Check!$B$8,$R31,SUM(I$9:I$10,I$16:I$17,I$23:I$24),Tablas!H$7,Tablas!H9,I$9,DedGrales!I13+DedGrales!I24)","v":0},{"$f":"retenciones(Check!$B$8,$R31,SUM(J$9:J$10,J$16:J$17,J$23:J$24),Tablas!I$7,Tablas!I9,J$9,DedGrales!J13+DedGrales!J24)","v":0},{"$f":"retenciones(Check!$B$8,$R31,SUM(K$9:K$10,K$16:K$17,K$23:K$24),Tablas!J$7,Tablas!J9,K$9,DedGrales!K13+DedGrales!K24)","v":0},{"$f":"retenciones(Check!$B$8,$R31,SUM(L$9:L$10,L$16:L$17,L$23:L$24),Tablas!K$7,Tablas!K9,L$9,DedGrales!L13+DedGrales!L24)","v":0},{"$f":"retenciones(Check!$B$8,$R31,SUM(M$9:M$10,M$16:M$17,M$23:M$24),Tablas!L$7,Tablas!L9,M$9,DedGrales!M13+DedGrales!M24)","v":0},{"$f":"retenciones(Check!$B$8,$R31,SUM(N$9:N$10,N$16:N$17,N$23:N$24),Tablas!M$7,Tablas!M9,N$9,DedGrales!N13+DedGrales!N24)","v":0},{"$f":"retenciones(Check!$B$8,$R31,SUM(O$9:O$10,O$16:O$17,O$23:O$24),Tablas!N$7,Tablas!N9,O$9,DedGrales!O13+DedGrales!O24)","v":0},{"$f":"SUM(D31:O31)","v":0},null,{"$f":"Tablas!O9","v":"Sí"}]
[null,null,{"$f":"Tablas!B10","v":"Obra social"},{"$f":"retenciones(Check!$B$8,$R32,SUM(D$9:D$10,D$16:D$17,D$23:D$24),Tablas!C$7,Tablas!C10,D$9,DedGrales!D14+DedGrales!D25)","v":0},{"$f":"retenciones(Check!$B$8,$R32,SUM(E$9:E$10,E$16:E$17,E$23:E$24),Tablas!D$7,Tablas!D10,E$9,DedGrales!E14+DedGrales!E25)","v":0},{"$f":"retenciones(Check!$B$8,$R32,SUM(F$9:F$10,F$16:F$17,F$23:F$24),Tablas!E$7,Tablas!E10,F$9,DedGrales!F14+DedGrales!F25)","v":0},{"$f":"retenciones(Check!$B$8,$R32,SUM(G$9:G$10,G$16:G$17,G$23:G$24),Tablas!F$7,Tablas!F10,G$9,DedGrales!G14+DedGrales!G25)","v":0},{"$f":"retenciones(Check!$B$8,$R32,SUM(H$9:H$10,H$16:H$17,H$23:H$24),Tablas!G$7,Tablas!G10,H$9,DedGrales!H14+DedGrales!H25)","v":0},{"$f":"retenciones(Check!$B$8,$R32,SUM(I$9:I$10,I$16:I$17,I$23:I$24),Tablas!H$7,Tablas!H10,I$9,DedGrales!I14+DedGrales!I25)","v":0},{"$f":"retenciones(Check!$B$8,$R32,SUM(J$9:J$10,J$16:J$17,J$23:J$24),Tablas!I$7,Tablas!I10,J$9,DedGrales!J14+DedGrales!J25)","v":0},{"$f":"retenciones(Check!$B$8,$R32,SUM(K$9:K$10,K$16:K$17,K$23:K$24),Tablas!J$7,Tablas!J10,K$9,DedGrales!K14+DedGrales!K25)","v":0},{"$f":"retenciones(Check!$B$8,$R32,SUM(L$9:L$10,L$16:L$17,L$23:L$24),Tablas!K$7,Tablas!K10,L$9,DedGrales!L14+DedGrales!L25)","v":0},{"$f":"retenciones(Check!$B$8,$R32,SUM(M$9:M$10,M$16:M$17,M$23:M$24),Tablas!L$7,Tablas!L10,M$9,DedGrales!M14+DedGrales!M25)","v":0},{"$f":"retenciones(Check!$B$8,$R32,SUM(N$9:N$10,N$16:N$17,N$23:N$24),Tablas!M$7,Tablas!M10,N$9,DedGrales!N14+DedGrales!N25)","v":0},{"$f":"retenciones(Check!$B$8,$R32,SUM(O$9:O$10,O$16:O$17,O$23:O$24),Tablas!N$7,Tablas!N10,O$9,DedGrales!O14+DedGrales!O25)","v":0},0,null,{"$f":"Tablas!O10","v":"Sí"}]
[null,null,{"$f":"Tablas!B11","v":"Sindicato"},{"$f":"retenciones(Check!$B$8,$R33,SUM(D$9:D$10,D$16:D$17,D$23:D$24),Tablas!C$7,Tablas!C11,D$9,DedGrales!D15+DedGrales!D26)","v":0},{"$f":"retenciones(Check!$B$8,$R33,SUM(E$9:E$10,E$16:E$17,E$23:E$24),Tablas!D$7,Tablas!D11,E$9,DedGrales!E15+DedGrales!E26)","v":0},{"$f":"retenciones(Check!$B$8,$R33,SUM(F$9:F$10,F$16:F$17,F$23:F$24),Tablas!E$7,Tablas!E11,F$9,DedGrales!F15+DedGrales!F26)","v":0},{"$f":"retenciones(Check!$B$8,$R33,SUM(G$9:G$10,G$16:G$17,G$23:G$24),Tablas!F$7,Tablas!F11,G$9,DedGrales!G15+DedGrales!G26)","v":0},{"$f":"retenciones(Check!$B$8,$R33,SUM(H$9:H$10,H$16:H$17,H$23:H$24),Tablas!G$7,Tablas!G11,H$9,DedGrales!H15+DedGrales!H26)","v":0},{"$f":"retenciones(Check!$B$8,$R33,SUM(I$9:I$10,I$16:I$17,I$23:I$24),Tablas!H$7,Tablas!H11,I$9,DedGrales!I15+DedGrales!I26)","v":0},{"$f":"retenciones(Check!$B$8,$R33,SUM(J$9:J$10,J$16:J$17,J$23:J$24),Tablas!I$7,Tablas!I11,J$9,DedGrales!J15+DedGrales!J26)","v":0},{"$f":"retenciones(Check!$B$8,$R33,SUM(K$9:K$10,K$16:K$17,K$23:K$24),Tablas!J$7,Tablas!J11,K$9,DedGrales!K15+DedGrales!K26)","v":0},{"$f":"retenciones(Check!$B$8,$R33,SUM(L$9:L$10,L$16:L$17,L$23:L$24),Tablas!K$7,Tablas!K11,L$9,DedGrales!L15+DedGrales!L26)","v":0},{"$f":"retenciones(Check!$B$8,$R33,SUM(M$9:M$10,M$16:M$17,M$23:M$24),Tablas!L$7,Tablas!L11,M$9,DedGrales!M15+DedGrales!M26)","v":0},{"$f":"retenciones(Check!$B$8,$R33,SUM(N$9:N$10,N$16:N$17,N$23:N$24),Tablas!M$7,Tablas!M11,N$9,DedGrales!N15+DedGrales!N26)","v":0},{"$f":"retenciones(Check!$B$8,$R33,SUM(O$9:O$10,O$16:O$17,O$23:O$24),Tablas!N$7,Tablas!N11,O$9,DedGrales!O15+DedGrales!O26)","v":0},0,null,{"$f":"Tablas!O11","v":"No"}]
[null,null,{"$f":"Tablas!B12","v":0},{"$f":"retenciones(Check!$B$8,$R34,SUM(D$9:D$10,D$16:D$17,D$23:D$24),Tablas!C$7,Tablas!C12,D$9,DedGrales!D16+DedGrales!D27)","v":0},{"$f":"retenciones(Check!$B$8,$R34,SUM(E$9:E$10,E$16:E$17,E$23:E$24),Tablas!D$7,Tablas!D12,E$9,DedGrales!E16+DedGrales!E27)","v":0},{"$f":"retenciones(Check!$B$8,$R34,SUM(F$9:F$10,F$16:F$17,F$23:F$24),Tablas!E$7,Tablas!E12,F$9,DedGrales!F16+DedGrales!F27)","v":0},{"$f":"retenciones(Check!$B$8,$R34,SUM(G$9:G$10,G$16:G$17,G$23:G$24),Tablas!F$7,Tablas!F12,G$9,DedGrales!G16+DedGrales!G27)","v":0},{"$f":"retenciones(Check!$B$8,$R34,SUM(H$9:H$10,H$16:H$17,H$23:H$24),Tablas!G$7,Tablas!G12,H$9,DedGrales!H16+DedGrales!H27)","v":0},{"$f":"retenciones(Check!$B$8,$R34,SUM(I$9:I$10,I$16:I$17,I$23:I$24),Tablas!H$7,Tablas!H12,I$9,DedGrales!I16+DedGrales!I27)","v":0},{"$f":"retenciones(Check!$B$8,$R34,SUM(J$9:J$10,J$16:J$17,J$23:J$24),Tablas!I$7,Tablas!I12,J$9,DedGrales!J16+DedGrales!J27)","v":0},{"$f":"retenciones(Check!$B$8,$R34,SUM(K$9:K$10,K$16:K$17,K$23:K$24),Tablas!J$7,Tablas!J12,K$9,DedGrales!K16+DedGrales!K27)","v":0},{"$f":"retenciones(Check!$B$8,$R34,SUM(L$9:L$10,L$16:L$17,L$23:L$24),Tablas!K$7,Tablas!K12,L$9,DedGrales!L16+DedGrales!L27)","v":0},{"$f":"retenciones(Check!$B$8,$R34,SUM(M$9:M$10,M$16:M$17,M$23:M$24),Tablas!L$7,Tablas!L12,M$9,DedGrales!M16+DedGrales!M27)","v":0},{"$f":"retenciones(Check!$B$8,$R34,SUM(N$9:N$10,N$16:N$17,N$23:N$24),Tablas!M$7,Tablas!M12,N$9,DedGrales!N16+DedGrales!N27)","v":0},{"$f":"retenciones(Check!$B$8,$R34,SUM(O$9:O$10,O$16:O$17,O$23:O$24),Tablas!N$7,Tablas!N12,O$9,DedGrales!O16+DedGrales!O27)","v":0},0,null,{"$f":"Tablas!O12","v":"No"}]
[null,null,{"$f":"Tablas!B13","v":0},{"$f":"retenciones(Check!$B$8,$R35,SUM(D$9:D$10,D$16:D$17,D$23:D$24),Tablas!C$7,Tablas!C13,D$9,DedGrales!D17+DedGrales!D28)","v":0},{"$f":"retenciones(Check!$B$8,$R35,SUM(E$9:E$10,E$16:E$17,E$23:E$24),Tablas!D$7,Tablas!D13,E$9,DedGrales!E17+DedGrales!E28)","v":0},{"$f":"retenciones(Check!$B$8,$R35,SUM(F$9:F$10,F$16:F$17,F$23:F$24),Tablas!E$7,Tablas!E13,F$9,DedGrales!F17+DedGrales!F28)","v":0},{"$f":"retenciones(Check!$B$8,$R35,SUM(G$9:G$10,G$16:G$17,G$23:G$24),Tablas!F$7,Tablas!F13,G$9,DedGrales!G17+DedGrales!G28)","v":0},{"$f":"retenciones(Check!$B$8,$R35,SUM(H$9:H$10,H$16:H$17,H$23:H$24),Tablas!G$7,Tablas!G13,H$9,DedGrales!H17+DedGrales!H28)","v":0},{"$f":"retenciones(Check!$B$8,$R35,SUM(I$9:I$10,I$16:I$17,I$23:I$24),Tablas!H$7,Tablas!H13,I$9,DedGrales!I17+DedGrales!I28)","v":0},{"$f":"retenciones(Check!$B$8,$R35,SUM(J$9:J$10,J$16:J$17,J$23:J$24),Tablas!I$7,Tablas!I13,J$9,DedGrales!J17+DedGrales!J28)","v":0},{"$f":"retenciones(Check!$B$8,$R35,SUM(K$9:K$10,K$16:K$17,K$23:K$24),Tablas!J$7,Tablas!J13,K$9,DedGrales!K17+DedGrales!K28)","v":0},{"$f":"retenciones(Check!$B$8,$R35,SUM(L$9:L$10,L$16:L$17,L$23:L$24),Tablas!K$7,Tablas!K13,L$9,DedGrales!L17+DedGrales!L28)","v":0},{"$f":"retenciones(Check!$B$8,$R35,SUM(M$9:M$10,M$16:M$17,M$23:M$24),Tablas!L$7,Tablas!L13,M$9,DedGrales!M17+DedGrales!M28)","v":0},{"$f":"retenciones(Check!$B$8,$R35,SUM(N$9:N$10,N$16:N$17,N$23:N$24),Tablas!M$7,Tablas!M13,N$9,DedGrales!N17+DedGrales!N28)","v":0},{"$f":"retenciones(Check!$B$8,$R35,SUM(O$9:O$10,O$16:O$17,O$23:O$24),Tablas!N$7,Tablas!N13,O$9,DedGrales!O17+DedGrales!O28)","v":0},0,null,{"$f":"Tablas!O13","v":"No"}]
[null,null,"Prorrateo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aplica tope"]
[null,null,{"$f":"C30","v":"Jubilación"},{"$f":"retenciones(Check!$B$8,$R37,SUM(D$9:D$10,D$16:D$17,D$23:D$24),Tablas!C$7,Tablas!C8,D$10,0)","v":0},{"$f":"retenciones(Check!$B$8,$R37,SUM(E$9:E$10,E$16:E$17,E$23:E$24),Tablas!D$7,Tablas!D8,E$10,0)","v":0},{"$f":"retenciones(Check!$B$8,$R37,SUM(F$9:F$10,F$16:F$17,F$23:F$24),Tablas!E$7,Tablas!E8,F$10,0)","v":0},{"$f":"retenciones(Check!$B$8,$R37,SUM(G$9:G$10,G$16:G$17,G$23:G$24),Tablas!F$7,Tablas!F8,G$10,0)","v":0},{"$f":"retenciones(Check!$B$8,$R37,SUM(H$9:H$10,H$16:H$17,H$23:H$24),Tablas!G$7,Tablas!G8,H$10,0)","v":0},{"$f":"retenciones(Check!$B$8,$R37,SUM(I$9:I$10,I$16:I$17,I$23:I$24),Tablas!H$7,Tablas!H8,I$10,0)","v":0},{"$f":"retenciones(Check!$B$8,$R37,SUM(J$9:J$10,J$16:J$17,J$23:J$24),Tablas!I$7,Tablas!I8,J$10,0)","v":0},{"$f":"retenciones(Check!$B$8,$R37,SUM(K$9:K$10,K$16:K$17,K$23:K$24),Tablas!J$7,Tablas!J8,K$10,0)","v":0},{"$f":"retenciones(Check!$B$8,$R37,SUM(L$9:L$10,L$16:L$17,L$23:L$24),Tablas!K$7,Tablas!K8,L$10,0)","v":0},{"$f":"retenciones(Check!$B$8,$R37,SUM(M$9:M$10,M$16:M$17,M$23:M$24),Tablas!L$7,Tablas!L8,M$10,0)","v":0},{"$f":"retenciones(Check!$B$8,$R37,SUM(N$9:N$10,N$16:N$17,N$23:N$24),Tablas!M$7,Tablas!M8,N$10,0)","v":0},{"$f":"retenciones(Check!$B$8,$R37,SUM(O$9:O$10,O$16:O$17,O$23:O$24),Tablas!N$7,Tablas!N8,O$10,0)","v":0},{"$f":"SUM(D37:O37)","v":0},null,{"$f":"R30","v":"Sí"}]
[null,null,{"$f":"C31","v":"Ley 19032"},{"$f":"retenciones(Check!$B$8,$R38,SUM(D$9:D$10,D$16:D$17,D$23:D$24),Tablas!C$7,Tablas!C9,D$10,0)","v":0},{"$f":"retenciones(Check!$B$8,$R38,SUM(E$9:E$10,E$16:E$17,E$23:E$24),Tablas!D$7,Tablas!D9,E$10,0)","v":0},{"$f":"retenciones(Check!$B$8,$R38,SUM(F$9:F$10,F$16:F$17,F$23:F$24),Tablas!E$7,Tablas!E9,F$10,0)","v":0},{"$f":"retenciones(Check!$B$8,$R38,SUM(G$9:G$10,G$16:G$17,G$23:G$24),Tablas!F$7,Tablas!F9,G$10,0)","v":0},{"$f":"retenciones(Check!$B$8,$R38,SUM(H$9:H$10,H$16:H$17,H$23:H$24),Tablas!G$7,Tablas!G9,H$10,0)","v":0},{"$f":"retenciones(Check!$B$8,$R38,SUM(I$9:I$10,I$16:I$17,I$23:I$24),Tablas!H$7,Tablas!H9,I$10,0)","v":0},{"$f":"retenciones(Check!$B$8,$R38,SUM(J$9:J$10,J$16:J$17,J$23:J$24),Tablas!I$7,Tablas!I9,J$10,0)","v":0},{"$f":"retenciones(Check!$B$8,$R38,SUM(K$9:K$10,K$16:K$17,K$23:K$24),Tablas!J$7,Tablas!J9,K$10,0)","v":0},{"$f":"retenciones(Check!$B$8,$R38,SUM(L$9:L$10,L$16:L$17,L$23:L$24),Tablas!K$7,Tablas!K9,L$10,0)","v":0},{"$f":"retenciones(Check!$B$8,$R38,SUM(M$9:M$10,M$16:M$17,M$23:M$24),Tablas!L$7,Tablas!L9,M$10,0)","v":0},{"$f":"retenciones(Check!$B$8,$R38,SUM(N$9:N$10,N$16:N$17,N$23:N$24),Tablas!M$7,Tablas!M9,N$10,0)","v":0},{"$f":"retenciones(Check!$B$8,$R38,SUM(O$9:O$10,O$16:O$17,O$23:O$24),Tablas!N$7,Tablas!N9,O$10,0)","v":0},{"$f":"SUM(D38:O38)","v":0},null,{"$f":"R31","v":"Sí"}]
[null,null,{"$f":"C32","v":"Obra social"},{"$f":"retenciones(Check!$B$8,$R39,SUM(D$9:D$10,D$16:D$17,D$23:D$24),Tablas!C$7,Tablas!C10,D$10,0)","v":0},{"$f":"retenciones(Check!$B$8,$R39,SUM(E$9:E$10,E$16:E$17,E$23:E$24),Tablas!D$7,Tablas!D10,E$10,0)","v":0},{"$f":"retenciones(Check!$B$8,$R39,SUM(F$9:F$10,F$16:F$17,F$23:F$24),Tablas!E$7,Tablas!E10,F$10,0)","v":0},{"$f":"retenciones(Check!$B$8,$R39,SUM(G$9:G$10,G$16:G$17,G$23:G$24),Tablas!F$7,Tablas!F10,G$10,0)","v":0},{"$f":"retenciones(Check!$B$8,$R39,SUM(H$9:H$10,H$16:H$17,H$23:H$24),Tablas!G$7,Tablas!G10,H$10,0)","v":0},{"$f":"retenciones(Check!$B$8,$R39,SUM(I$9:I$10,I$16:I$17,I$23:I$24),Tablas!H$7,Tablas!H10,I$10,0)","v":0},{"$f":"retenciones(Check!$B$8,$R39,SUM(J$9:J$10,J$16:J$17,J$23:J$24),Tablas!I$7,Tablas!I10,J$10,0)","v":0},{"$f":"retenciones(Check!$B$8,$R39,SUM(K$9:K$10,K$16:K$17,K$23:K$24),Tablas!J$7,Tablas!J10,K$10,0)","v":0},{"$f":"retenciones(Check!$B$8,$R39,SUM(L$9:L$10,L$16:L$17,L$23:L$24),Tablas!K$7,Tablas!K10,L$10,0)","v":0},{"$f":"retenciones(Check!$B$8,$R39,SUM(M$9:M$10,M$16:M$17,M$23:M$24),Tablas!L$7,Tablas!L10,M$10,0)","v":0},{"$f":"retenciones(Check!$B$8,$R39,SUM(N$9:N$10,N$16:N$17,N$23:N$24),Tablas!M$7,Tablas!M10,N$10,0)","v":0},{"$f":"retenciones(Check!$B$8,$R39,SUM(O$9:O$10,O$16:O$17,O$23:O$24),Tablas!N$7,Tablas!N10,O$10,0)","v":0},0,null,{"$f":"R32","v":"Sí"}]
[null,null,{"$f":"C33","v":"Sindicato"},{"$f":"retenciones(Check!$B$8,$R40,SUM(D$9:D$10,D$16:D$17,D$23:D$24),Tablas!C$7,Tablas!C11,D$10,0)","v":0},{"$f":"retenciones(Check!$B$8,$R40,SUM(E$9:E$10,E$16:E$17,E$23:E$24),Tablas!D$7,Tablas!D11,E$10,0)","v":0},{"$f":"retenciones(Check!$B$8,$R40,SUM(F$9:F$10,F$16:F$17,F$23:F$24),Tablas!E$7,Tablas!E11,F$10,0)","v":0},{"$f":"retenciones(Check!$B$8,$R40,SUM(G$9:G$10,G$16:G$17,G$23:G$24),Tablas!F$7,Tablas!F11,G$10,0)","v":0},{"$f":"retenciones(Check!$B$8,$R40,SUM(H$9:H$10,H$16:H$17,H$23:H$24),Tablas!G$7,Tablas!G11,H$10,0)","v":0},{"$f":"retenciones(Check!$B$8,$R40,SUM(I$9:I$10,I$16:I$17,I$23:I$24),Tablas!H$7,Tablas!H11,I$10,0)","v":0},{"$f":"retenciones(Check!$B$8,$R40,SUM(J$9:J$10,J$16:J$17,J$23:J$24),Tablas!I$7,Tablas!I11,J$10,0)","v":0},{"$f":"retenciones(Check!$B$8,$R40,SUM(K$9:K$10,K$16:K$17,K$23:K$24),Tablas!J$7,Tablas!J11,K$10,0)","v":0},{"$f":"retenciones(Check!$B$8,$R40,SUM(L$9:L$10,L$16:L$17,L$23:L$24),Tablas!K$7,Tablas!K11,L$10,0)","v":0},{"$f":"retenciones(Check!$B$8,$R40,SUM(M$9:M$10,M$16:M$17,M$23:M$24),Tablas!L$7,Tablas!L11,M$10,0)","v":0},{"$f":"retenciones(Check!$B$8,$R40,SUM(N$9:N$10,N$16:N$17,N$23:N$24),Tablas!M$7,Tablas!M11,N$10,0)","v":0},{"$f":"retenciones(Check!$B$8,$R40,SUM(O$9:O$10,O$16:O$17,O$23:O$24),Tablas!N$7,Tablas!N11,O$10,0)","v":0},0,null,{"$f":"R33","v":"No"}]
[null,null,{"$f":"C34","v":0},{"$f":"retenciones(Check!$B$8,$R41,SUM(D$9:D$10,D$16:D$17,D$23:D$24),Tablas!C$7,Tablas!C12,D$10,0)","v":0},{"$f":"retenciones(Check!$B$8,$R41,SUM(E$9:E$10,E$16:E$17,E$23:E$24),Tablas!D$7,Tablas!D12,E$10,0)","v":0},{"$f":"retenciones(Check!$B$8,$R41,SUM(F$9:F$10,F$16:F$17,F$23:F$24),Tablas!E$7,Tablas!E12,F$10,0)","v":0},{"$f":"retenciones(Check!$B$8,$R41,SUM(G$9:G$10,G$16:G$17,G$23:G$24),Tablas!F$7,Tablas!F12,G$10,0)","v":0},{"$f":"retenciones(Check!$B$8,$R41,SUM(H$9:H$10,H$16:H$17,H$23:H$24),Tablas!G$7,Tablas!G12,H$10,0)","v":0},{"$f":"retenciones(Check!$B$8,$R41,SUM(I$9:I$10,I$16:I$17,I$23:I$24),Tablas!H$7,Tablas!H12,I$10,0)","v":0},{"$f":"retenciones(Check!$B$8,$R41,SUM(J$9:J$10,J$16:J$17,J$23:J$24),Tablas!I$7,Tablas!I12,J$10,0)","v":0},{"$f":"retenciones(Check!$B$8,$R41,SUM(K$9:K$10,K$16:K$17,K$23:K$24),Tablas!J$7,Tablas!J12,K$10,0)","v":0},{"$f":"retenciones(Check!$B$8,$R41,SUM(L$9:L$10,L$16:L$17,L$23:L$24),Tablas!K$7,Tablas!K12,L$10,0)","v":0},{"$f":"retenciones(Check!$B$8,$R41,SUM(M$9:M$10,M$16:M$17,M$23:M$24),Tablas!L$7,Tablas!L12,M$10,0)","v":0},{"$f":"retenciones(Check!$B$8,$R41,SUM(N$9:N$10,N$16:N$17,N$23:N$24),Tablas!M$7,Tablas!M12,N$10,0)","v":0},{"$f":"retenciones(Check!$B$8,$R41,SUM(O$9:O$10,O$16:O$17,O$23:O$24),Tablas!N$7,Tablas!N12,O$10,0)","v":0},0,null,{"$f":"R34","v":"No"}]
[null,null,0,{"$f":"retenciones(Check!$B$8,$R42,SUM(D$9:D$10,D$16:D$17,D$23:D$24),Tablas!C$7,Tablas!C13,D$10,0)","v":0},{"$f":"retenciones(Check!$B$8,$R42,SUM(E$9:E$10,E$16:E$17,E$23:E$24),Tablas!D$7,Tablas!D13,E$10,0)","v":0},{"$f":"retenciones(Check!$B$8,$R42,SUM(F$9:F$10,F$16:F$17,F$23:F$24),Tablas!E$7,Tablas!E13,F$10,0)","v":0},{"$f":"retenciones(Check!$B$8,$R42,SUM(G$9:G$10,G$16:G$17,G$23:G$24),Tablas!F$7,Tablas!F13,G$10,0)","v":0},{"$f":"retenciones(Check!$B$8,$R42,SUM(H$9:H$10,H$16:H$17,H$23:H$24),Tablas!G$7,Tablas!G13,H$10,0)","v":0},{"$f":"retenciones(Check!$B$8,$R42,SUM(I$9:I$10,I$16:I$17,I$23:I$24),Tablas!H$7,Tablas!H13,I$10,0)","v":0},{"$f":"retenciones(Check!$B$8,$R42,SUM(J$9:J$10,J$16:J$17,J$23:J$24),Tablas!I$7,Tablas!I13,J$10,0)","v":0},{"$f":"retenciones(Check!$B$8,$R42,SUM(K$9:K$10,K$16:K$17,K$23:K$24),Tablas!J$7,Tablas!J13,K$10,0)","v":0},{"$f":"retenciones(Check!$B$8,$R42,SUM(L$9:L$10,L$16:L$17,L$23:L$24),Tablas!K$7,Tablas!K13,L$10,0)","v":0},{"$f":"retenciones(Check!$B$8,$R42,SUM(M$9:M$10,M$16:M$17,M$23:M$24),Tablas!L$7,Tablas!L13,M$10,0)","v":0},{"$f":"retenciones(Check!$B$8,$R42,SUM(N$9:N$10,N$16:N$17,N$23:N$24),Tablas!M$7,Tablas!M13,N$10,0)","v":0},{"$f":"retenciones(Check!$B$8,$R42,SUM(O$9:O$10,O$16:O$17,O$23:O$24),Tablas!N$7,Tablas!N13,O$10,0)","v":0},0,null,"No"]
[]
[]
[null,null,"Total deducciones",{"$f":"SUM(D30:D35)","v":0},{"$f":"SUM(E30:E35)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Ingresos gravados (prorrateo) acumulados"]
[null,null,"Gravado"]
[null,null,"Sueldo Rem. (prorrateo)",{"$f":"SUM(D50:D61)","v":0},{"$f":"SUM(E50:E61)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D49:O49)","v":0}]
[null,1,"Sueldo Rem. (prorrateo)",{"$f":"(D10+D12)/12","v":0},{"$f":"+D50","v":0},{"$f":"+E50","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(D50:O50)","v":0}]
[null,{"$f":"+B50+1","v":2},"Sueldo Rem. (prorrateo)",null,{"$f":"(+$E10+E12)/11","v":0},{"$f":"+E51","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+B51+1","v":3},"Sueldo Rem. (prorrateo)",null,null,{"$f":"(+$F10+F12)/10","v":0},{"$f":"+F52","v":0},0,0,0,0,0,0,0,0,0]
[null,4,"Sueldo Rem. (prorrateo)",null,null,null,{"$f":"(G10+G12)/9","v":0},{"$f":"+G53","v":0},0,0,0,0,0,0,0,0]
[null,5,"Sueldo Rem. (prorrateo)",null,null,null,null,{"$f":"(H10+H12)/8","v":0},{"$f":"+H54","v":0},0,0,0,0,0,0,0]
[null,6,"Sueldo Rem. (prorrateo)",null,null,null,null,null,{"$f":"(+I10+I12)/7","v":0},{"$f":"+I55","v":0},0,0,0,0,0,0]
[null,7,"Sueldo Rem. (prorrateo)",null,null,null,null,null,null,{"$f":"(+J10+J12)/6","v":0},{"$f":"+J56","v":0},0,0,0,0,0]
[null,8,"Sueldo Rem. (prorrateo)",null,null,null,null,null,null,null,{"$f":"(+K10+K12)/5","v":0},{"$f":"+K57","v":0},0,0,0,0]
[null,9,"Sueldo Rem. (prorrateo)",null,null,null,null,null,null,null,null,{"$f":"(+L10+L12)/4","v":0},{"$f":"+L58","v":0},0,0,0]
[null,10,"Sueldo Rem. (prorrateo)",null,null,null,null,null,null,null,null,null,{"$f":"(M10+M12)/3","v":0},{"$f":"+M59","v":0},{"$f":"+N59","v":0},0]
[null,11,"Sueldo Rem. (prorrateo)",null,null,null,null,null,null,null,null,null,null,{"$f":"(+N10+N12)/2","v":0},{"$f":"+N60","v":0},0]
[null,12,"Sueldo Rem. (prorrateo)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(+O10+O12)/1","v":0},0]
[]
[null,null,"Deducciones Prorrateo",{"$f":"SUM(D64:D75)","v":0},{"$f":"SUM(E64:E75)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D63:O63)","v":0}]
[null,1,"Deducciones Prorrateo",{"$f":"+SUM(D$37:D$42)/12","v":0},{"$f":"+D64","v":0},{"$f":"+E64","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"+B64+1","v":2},"Deducciones Prorrateo",null,{"$f":"+SUM(E$37:E$42)/11","v":0},{"$f":"+E65","v":0},{"$f":"+F65","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"+B65+1","v":3},"Deducciones Prorrateo",null,null,{"$f":"+SUM(F$37:F$42)/10","v":0},{"$f":"+F66","v":0},0,0,0,0,0,0,0,0,0]
[null,4,"Deducciones Prorrateo",null,null,null,{"$f":"+SUM(G$37:G$42)/9","v":0},{"$f":"+G67","v":0},{"$f":"+H67","v":0},0,0,0,0,0,0,0]
[null,5,"Deducciones Prorrateo",null,null,null,null,{"$f":"+SUM(H$37:H$42)/8","v":0},{"$f":"+H68","v":0},0,0,0,0,0,0,0]
[null,6,"Deducciones Prorrateo",null,null,null,null,null,{"$f":"+SUM(I$37:I$42)/7","v":0},{"$f":"+I69","v":0},0,0,0,0,0,0]
[null,7,"Deducciones Prorrateo",null,null,null,null,null,null,{"$f":"+SUM(J$37:J$42)/6","v":0},{"$f":"+J70","v":0},0,0,0,0,0]
[null,8,"Deducciones Prorrateo",null,null,null,null,null,null,null,{"$f":"+SUM(K$37:K$42)/5","v":0},{"$f":"+K71","v":0},0,0,0,0]
[null,9,"Deducciones Prorrateo",null,null,null,null,null,null,null,null,{"$f":"+SUM(L$37:L$42)/4","v":0},{"$f":"+L72","v":0},0,0,0]
[null,10,"Deducciones Prorrateo",null,null,null,null,null,null,null,null,null,{"$f":"+SUM(M$37:M$42)/3","v":0},{"$f":"+M73","v":0},0,0]
[null,{"$f":"+B73+1","v":11},"Deducciones Prorrateo",null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(N$37:N$42)/2","v":0},{"$f":"+N74","v":0},0]
[null,{"$f":"+B74+1","v":12},"Deducciones Prorrateo",null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(O$37:O$42)","v":0},0]
[]
[]
[null,null,"Deducciones generales","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","Anual"]
[null,null,"Seguro de Vida",{"$f":"SUMIF(DedGrales!$D$79:$O$79,MONTH(Auxiliares!D$5),DedGrales!$D$77:$O$77)","v":0},{"$f":"SUMIF(DedGrales!$D$79:$O$79,MONTH(Auxiliares!E$5),DedGrales!$D$77:$O$77)","v":0},{"$f":"SUMIF(DedGrales!$D$79:$O$79,MONTH(Auxiliares!F$5),DedGrales!$D$77:$O$77)","v":0},{"$f":"SUMIF(DedGrales!$D$79:$O$79,MONTH(Auxiliares!G$5),DedGrales!$D$77:$O$77)","v":0},{"$f":"SUMIF(DedGrales!$D$79:$O$79,MONTH(Auxiliares!H$5),DedGrales!$D$77:$O$77)","v":0},{"$f":"SUMIF(DedGrales!$D$79:$O$79,MONTH(Auxiliares!I$5),DedGrales!$D$77:$O$77)","v":0},{"$f":"SUMIF(DedGrales!$D$79:$O$79,MONTH(Auxiliares!J$5),DedGrales!$D$77:$O$77)","v":0},{"$f":"SUMIF(DedGrales!$D$79:$O$79,MONTH(Auxiliares!K$5),DedGrales!$D$77:$O$77)","v":0},{"$f":"SUMIF(DedGrales!$D$79:$O$79,MONTH(Auxiliares!L$5),DedGrales!$D$77:$O$77)","v":0},{"$f":"SUMIF(DedGrales!$D$79:$O$79,MONTH(Auxiliares!M$5),DedGrales!$D$77:$O$77)","v":0},{"$f":"SUMIF(DedGrales!$D$79:$O$79,MONTH(Auxiliares!N$5),DedGrales!$D$77:$O$77)","v":0},{"$f":"SUMIF(DedGrales!$D$79:$O$79,MONTH(Auxiliares!O$5),DedGrales!$D$77:$O$77)","v":0},{"$f":"SUM(D79:O79)","v":0}]
[null,null,"Seguros mixtos",{"$f":"SUMIF(DedGrales!$D$188:$O$188,MONTH(Auxiliares!D$5),DedGrales!$D$186:$O$186)","v":0},{"$f":"SUMIF(DedGrales!$D$188:$O$188,MONTH(Auxiliares!E$5),DedGrales!$D$186:$O$186)","v":0},{"$f":"SUMIF(DedGrales!$D$188:$O$188,MONTH(Auxiliares!F$5),DedGrales!$D$186:$O$186)","v":0},{"$f":"SUMIF(DedGrales!$D$188:$O$188,MONTH(Auxiliares!G$5),DedGrales!$D$186:$O$186)","v":0},{"$f":"SUMIF(DedGrales!$D$188:$O$188,MONTH(Auxiliares!H$5),DedGrales!$D$186:$O$186)","v":0},{"$f":"SUMIF(DedGrales!$D$188:$O$188,MONTH(Auxiliares!I$5),DedGrales!$D$186:$O$186)","v":0},{"$f":"SUMIF(DedGrales!$D$188:$O$188,MONTH(Auxiliares!J$5),DedGrales!$D$186:$O$186)","v":0},{"$f":"SUMIF(DedGrales!$D$188:$O$188,MONTH(Auxiliares!K$5),DedGrales!$D$186:$O$186)","v":0},{"$f":"SUMIF(DedGrales!$D$188:$O$188,MONTH(Auxiliares!L$5),DedGrales!$D$186:$O$186)","v":0},{"$f":"SUMIF(DedGrales!$D$188:$O$188,MONTH(Auxiliares!M$5),DedGrales!$D$186:$O$186)","v":0},{"$f":"SUMIF(DedGrales!$D$188:$O$188,MONTH(Auxiliares!N$5),DedGrales!$D$186:$O$186)","v":0},{"$f":"SUMIF(DedGrales!$D$188:$O$188,MONTH(Auxiliares!O$5),DedGrales!$D$186:$O$186)","v":0},{"$f":"+O80","v":0}]
[null,null,"Fondo común de inversión",{"$f":"SUMIF(DedGrales!$D$196:$O$196,MONTH(Auxiliares!D$5),DedGrales!$D$194:$O$194)","v":0},{"$f":"SUMIF(DedGrales!$D$196:$O$196,MONTH(Auxiliares!E$5),DedGrales!$D$194:$O$194)","v":0},{"$f":"SUMIF(DedGrales!$D$196:$O$196,MONTH(Auxiliares!F$5),DedGrales!$D$194:$O$194)","v":0},{"$f":"SUMIF(DedGrales!$D$196:$O$196,MONTH(Auxiliares!G$5),DedGrales!$D$194:$O$194)","v":0},{"$f":"SUMIF(DedGrales!$D$196:$O$196,MONTH(Auxiliares!H$5),DedGrales!$D$194:$O$194)","v":0},{"$f":"SUMIF(DedGrales!$D$196:$O$196,MONTH(Auxiliares!I$5),DedGrales!$D$194:$O$194)","v":0},{"$f":"SUMIF(DedGrales!$D$196:$O$196,MONTH(Auxiliares!J$5),DedGrales!$D$194:$O$194)","v":0},{"$f":"SUMIF(DedGrales!$D$196:$O$196,MONTH(Auxiliares!K$5),DedGrales!$D$194:$O$194)","v":0},{"$f":"SUMIF(DedGrales!$D$196:$O$196,MONTH(Auxiliares!L$5),DedGrales!$D$194:$O$194)","v":0},{"$f":"SUMIF(DedGrales!$D$196:$O$196,MONTH(Auxiliares!M$5),DedGrales!$D$194:$O$194)","v":0},{"$f":"SUMIF(DedGrales!$D$196:$O$196,MONTH(Auxiliares!N$5),DedGrales!$D$194:$O$194)","v":0},{"$f":"SUMIF(DedGrales!$D$196:$O$196,MONTH(Auxiliares!O$5),DedGrales!$D$194:$O$194)","v":0},{"$f":"+O81","v":0}]
[null,null,"Gastos de Sepelio",{"$f":"SUMIF(DedGrales!$D$90:$O$90,MONTH(Auxiliares!D$5),DedGrales!$D$88:$O$88)","v":0},{"$f":"SUMIF(DedGrales!$D$90:$O$90,MONTH(Auxiliares!E$5),DedGrales!$D$88:$O$88)","v":0},{"$f":"SUMIF(DedGrales!$D$90:$O$90,MONTH(Auxiliares!F$5),DedGrales!$D$88:$O$88)","v":0},{"$f":"SUMIF(DedGrales!$D$90:$O$90,MONTH(Auxiliares!G$5),DedGrales!$D$88:$O$88)","v":0},{"$f":"SUMIF(DedGrales!$D$90:$O$90,MONTH(Auxiliares!H$5),DedGrales!$D$88:$O$88)","v":0},{"$f":"SUMIF(DedGrales!$D$90:$O$90,MONTH(Auxiliares!I$5),DedGrales!$D$88:$O$88)","v":0},{"$f":"SUMIF(DedGrales!$D$90:$O$90,MONTH(Auxiliares!J$5),DedGrales!$D$88:$O$88)","v":0},{"$f":"SUMIF(DedGrales!$D$90:$O$90,MONTH(Auxiliares!K$5),DedGrales!$D$88:$O$88)","v":0},{"$f":"SUMIF(DedGrales!$D$90:$O$90,MONTH(Auxiliares!L$5),DedGrales!$D$88:$O$88)","v":0},{"$f":"SUMIF(DedGrales!$D$90:$O$90,MONTH(Auxiliares!M$5),DedGrales!$D$88:$O$88)","v":0},{"$f":"SUMIF(DedGrales!$D$90:$O$90,MONTH(Auxiliares!N$5),DedGrales!$D$88:$O$88)","v":0},{"$f":"SUMIF(DedGrales!$D$90:$O$90,MONTH(Auxiliares!O$5),DedGrales!$D$88:$O$88)","v":0},{"$f":"SUM(D82:O82)","v":0}]
[null,null,"Intereses Crédito Hipotecario",{"$f":"SUMIF(DedGrales!$D$107:$O$107,MONTH(Auxiliares!D$5),DedGrales!$D$105:$O$105)","v":0},{"$f":"SUMIF(DedGrales!$D$107:$O$107,MONTH(Auxiliares!E$5),DedGrales!$D$105:$O$105)","v":0},{"$f":"SUMIF(DedGrales!$D$107:$O$107,MONTH(Auxiliares!F$5),DedGrales!$D$105:$O$105)","v":0},{"$f":"SUMIF(DedGrales!$D$107:$O$107,MONTH(Auxiliares!G$5),DedGrales!$D$105:$O$105)","v":0},{"$f":"SUMIF(DedGrales!$D$107:$O$107,MONTH(Auxiliares!H$5),DedGrales!$D$105:$O$105)","v":0},{"$f":"SUMIF(DedGrales!$D$107:$O$107,MONTH(Auxiliares!I$5),DedGrales!$D$105:$O$105)","v":0},{"$f":"SUMIF(DedGrales!$D$107:$O$107,MONTH(Auxiliares!J$5),DedGrales!$D$105:$O$105)","v":0},{"$f":"SUMIF(DedGrales!$D$107:$O$107,MONTH(Auxiliares!K$5),DedGrales!$D$105:$O$105)","v":0},{"$f":"SUMIF(DedGrales!$D$107:$O$107,MONTH(Auxiliares!L$5),DedGrales!$D$105:$O$105)","v":0},{"$f":"SUMIF(DedGrales!$D$107:$O$107,MONTH(Auxiliares!M$5),DedGrales!$D$105:$O$105)","v":0},{"$f":"SUMIF(DedGrales!$D$107:$O$107,MONTH(Auxiliares!N$5),DedGrales!$D$105:$O$105)","v":0},{"$f":"SUMIF(DedGrales!$D$107:$O$107,MONTH(Auxiliares!O$5),DedGrales!$D$105:$O$105)","v":0},0]
[null,null,"Personal de Casas Particulares",{"$f":"SUMIF(DedGrales!$D$98:$O$98,MONTH(Auxiliares!D$5),DedGrales!$D$96:$O$96)","v":0},{"$f":"SUMIF(DedGrales!$D$98:$O$98,MONTH(Auxiliares!E$5),DedGrales!$D$96:$O$96)","v":0},{"$f":"SUMIF(DedGrales!$D$98:$O$98,MONTH(Auxiliares!F$5),DedGrales!$D$96:$O$96)","v":0},{"$f":"SUMIF(DedGrales!$D$98:$O$98,MONTH(Auxiliares!G$5),DedGrales!$D$96:$O$96)","v":0},{"$f":"SUMIF(DedGrales!$D$98:$O$98,MONTH(Auxiliares!H$5),DedGrales!$D$96:$O$96)","v":0},{"$f":"SUMIF(DedGrales!$D$98:$O$98,MONTH(Auxiliares!I$5),DedGrales!$D$96:$O$96)","v":0},{"$f":"SUMIF(DedGrales!$D$98:$O$98,MONTH(Auxiliares!J$5),DedGrales!$D$96:$O$96)","v":0},{"$f":"SUMIF(DedGrales!$D$98:$O$98,MONTH(Auxiliares!K$5),DedGrales!$D$96:$O$96)","v":0},{"$f":"SUMIF(DedGrales!$D$98:$O$98,MONTH(Auxiliares!L$5),DedGrales!$D$96:$O$96)","v":0},{"$f":"SUMIF(DedGrales!$D$98:$O$98,MONTH(Auxiliares!M$5),DedGrales!$D$96:$O$96)","v":0},{"$f":"SUMIF(DedGrales!$D$98:$O$98,MONTH(Auxiliares!N$5),DedGrales!$D$96:$O$96)","v":0},{"$f":"SUMIF(DedGrales!$D$98:$O$98,MONTH(Auxiliares!O$5),DedGrales!$D$96:$O$96)","v":0},0]
[null,null,"Aportes a fondos de jubilaciones",{"$f":"SUMIF(DedGrales!$D$45:$O$45,MONTH(Auxiliares!D$5),DedGrales!$D$43:$O$43)","v":0},{"$f":"SUMIF(DedGrales!$D$45:$O$45,MONTH(Auxiliares!E$5),DedGrales!$D$43:$O$43)","v":0},{"$f":"SUMIF(DedGrales!$D$45:$O$45,MONTH(Auxiliares!F$5),DedGrales!$D$43:$O$43)","v":0},{"$f":"SUMIF(DedGrales!$D$45:$O$45,MONTH(Auxiliares!G$5),DedGrales!$D$43:$O$43)","v":0},{"$f":"SUMIF(DedGrales!$D$45:$O$45,MONTH(Auxiliares!H$5),DedGrales!$D$43:$O$43)","v":0},{"$f":"SUMIF(DedGrales!$D$45:$O$45,MONTH(Auxiliares!I$5),DedGrales!$D$43:$O$43)","v":0},{"$f":"SUMIF(DedGrales!$D$45:$O$45,MONTH(Auxiliares!J$5),DedGrales!$D$43:$O$43)","v":0},{"$f":"SUMIF(DedGrales!$D$45:$O$45,MONTH(Auxiliares!K$5),DedGrales!$D$43:$O$43)","v":0},{"$f":"SUMIF(DedGrales!$D$45:$O$45,MONTH(Auxiliares!L$5),DedGrales!$D$43:$O$43)","v":0},{"$f":"SUMIF(DedGrales!$D$45:$O$45,MONTH(Auxiliares!M$5),DedGrales!$D$43:$O$43)","v":0},{"$f":"SUMIF(DedGrales!$D$45:$O$45,MONTH(Auxiliares!N$5),DedGrales!$D$43:$O$43)","v":0},{"$f":"SUMIF(DedGrales!$D$45:$O$45,MONTH(Auxiliares!O$5),DedGrales!$D$43:$O$43)","v":0},0]
[null,null,"Alquiler de casa habitación",{"$f":"SUMIF(DedGrales!$D$70:$O$70,MONTH(Auxiliares!D$5),DedGrales!$D$68:$O$68)*0.4","v":0},{"$f":"SUMIF(DedGrales!$D$70:$O$70,MONTH(Auxiliares!E$5),DedGrales!$D$68:$O$68)*0.4","v":0},{"$f":"SUMIF(DedGrales!$D$70:$O$70,MONTH(Auxiliares!F$5),DedGrales!$D$68:$O$68)*0.4","v":0},{"$f":"SUMIF(DedGrales!$D$70:$O$70,MONTH(Auxiliares!G$5),DedGrales!$D$68:$O$68)*0.4","v":0},{"$f":"SUMIF(DedGrales!$D$70:$O$70,MONTH(Auxiliares!H$5),DedGrales!$D$68:$O$68)*0.4","v":0},{"$f":"SUMIF(DedGrales!$D$70:$O$70,MONTH(Auxiliares!I$5),DedGrales!$D$68:$O$68)*0.4","v":0},{"$f":"SUMIF(DedGrales!$D$70:$O$70,MONTH(Auxiliares!J$5),DedGrales!$D$68:$O$68)*0.4","v":0},{"$f":"SUMIF(DedGrales!$D$70:$O$70,MONTH(Auxiliares!K$5),DedGrales!$D$68:$O$68)*0.4","v":0},{"$f":"SUMIF(DedGrales!$D$70:$O$70,MONTH(Auxiliares!L$5),DedGrales!$D$68:$O$68)*0.4","v":0},{"$f":"SUMIF(DedGrales!$D$70:$O$70,MONTH(Auxiliares!M$5),DedGrales!$D$68:$O$68)*0.4","v":0},{"$f":"SUMIF(DedGrales!$D$70:$O$70,MONTH(Auxiliares!N$5),DedGrales!$D$68:$O$68)*0.4","v":0},{"$f":"SUMIF(DedGrales!$D$70:$O$70,MONTH(Auxiliares!O$5),DedGrales!$D$68:$O$68)*0.4","v":0},0]
[null,null,"Viáticos",{"$f":"SUMIF(DedGrales!$D$150:$O$150,MONTH(Auxiliares!D$5),DedGrales!$D$148:$O$148)","v":0},{"$f":"SUMIF(DedGrales!$D$150:$O$150,MONTH(Auxiliares!E$5),DedGrales!$D$148:$O$148)","v":0},{"$f":"SUMIF(DedGrales!$D$150:$O$150,MONTH(Auxiliares!F$5),DedGrales!$D$148:$O$148)","v":0},{"$f":"SUMIF(DedGrales!$D$150:$O$150,MONTH(Auxiliares!G$5),DedGrales!$D$148:$O$148)","v":0},{"$f":"SUMIF(DedGrales!$D$150:$O$150,MONTH(Auxiliares!H$5),DedGrales!$D$148:$O$148)","v":0},{"$f":"SUMIF(DedGrales!$D$150:$O$150,MONTH(Auxiliares!I$5),DedGrales!$D$148:$O$148)","v":0},{"$f":"SUMIF(DedGrales!$D$150:$O$150,MONTH(Auxiliares!J$5),DedGrales!$D$148:$O$148)","v":0},{"$f":"SUMIF(DedGrales!$D$150:$O$150,MONTH(Auxiliares!K$5),DedGrales!$D$148:$O$148)","v":0},{"$f":"SUMIF(DedGrales!$D$150:$O$150,MONTH(Auxiliares!L$5),DedGrales!$D$148:$O$148)","v":0},{"$f":"SUMIF(DedGrales!$D$150:$O$150,MONTH(Auxiliares!M$5),DedGrales!$D$148:$O$148)","v":0},{"$f":"SUMIF(DedGrales!$D$150:$O$150,MONTH(Auxiliares!N$5),DedGrales!$D$148:$O$148)","v":0},{"$f":"SUMIF(DedGrales!$D$150:$O$150,MONTH(Auxiliares!O$5),DedGrales!$D$148:$O$148)","v":0},0]
[null,null,"Viáticos (larga distancia)",{"$f":"SUMIF(DedGrales!$D$179:$O$179,MONTH(Auxiliares!D$5),DedGrales!$D$177:$O$177)","v":0},{"$f":"SUMIF(DedGrales!$D$179:$O$179,MONTH(Auxiliares!E$5),DedGrales!$D$177:$O$177)","v":0},{"$f":"SUMIF(DedGrales!$D$179:$O$179,MONTH(Auxiliares!F$5),DedGrales!$D$177:$O$177)","v":0},{"$f":"SUMIF(DedGrales!$D$179:$O$179,MONTH(Auxiliares!G$5),DedGrales!$D$177:$O$177)","v":0},{"$f":"SUMIF(DedGrales!$D$179:$O$179,MONTH(Auxiliares!H$5),DedGrales!$D$177:$O$177)","v":0},{"$f":"SUMIF(DedGrales!$D$179:$O$179,MONTH(Auxiliares!I$5),DedGrales!$D$177:$O$177)","v":0},{"$f":"SUMIF(DedGrales!$D$179:$O$179,MONTH(Auxiliares!J$5),DedGrales!$D$177:$O$177)","v":0},{"$f":"SUMIF(DedGrales!$D$179:$O$179,MONTH(Auxiliares!K$5),DedGrales!$D$177:$O$177)","v":0},{"$f":"SUMIF(DedGrales!$D$179:$O$179,MONTH(Auxiliares!L$5),DedGrales!$D$177:$O$177)","v":0},{"$f":"SUMIF(DedGrales!$D$179:$O$179,MONTH(Auxiliares!M$5),DedGrales!$D$177:$O$177)","v":0},{"$f":"SUMIF(DedGrales!$D$179:$O$179,MONTH(Auxiliares!N$5),DedGrales!$D$177:$O$177)","v":0},{"$f":"SUMIF(DedGrales!$D$179:$O$179,MONTH(Auxiliares!O$5),DedGrales!$D$177:$O$177)","v":0},0]
[null,null,"Descuentos obligatorios",{"$f":"SUMIF(DedGrales!$D$37:$O$37,MONTH(Auxiliares!D$5),DedGrales!$D$35:$O$35)","v":0},{"$f":"SUMIF(DedGrales!$D$37:$O$37,MONTH(Auxiliares!E$5),DedGrales!$D$35:$O$35)","v":0},{"$f":"SUMIF(DedGrales!$D$37:$O$37,MONTH(Auxiliares!F$5),DedGrales!$D$35:$O$35)","v":0},{"$f":"SUMIF(DedGrales!$D$37:$O$37,MONTH(Auxiliares!G$5),DedGrales!$D$35:$O$35)","v":0},{"$f":"SUMIF(DedGrales!$D$37:$O$37,MONTH(Auxiliares!H$5),DedGrales!$D$35:$O$35)","v":0},{"$f":"SUMIF(DedGrales!$D$37:$O$37,MONTH(Auxiliares!I$5),DedGrales!$D$35:$O$35)","v":0},{"$f":"SUMIF(DedGrales!$D$37:$O$37,MONTH(Auxiliares!J$5),DedGrales!$D$35:$O$35)","v":0},{"$f":"SUMIF(DedGrales!$D$37:$O$37,MONTH(Auxiliares!K$5),DedGrales!$D$35:$O$35)","v":0},{"$f":"SUMIF(DedGrales!$D$37:$O$37,MONTH(Auxiliares!L$5),DedGrales!$D$35:$O$35)","v":0},{"$f":"SUMIF(DedGrales!$D$37:$O$37,MONTH(Auxiliares!M$5),DedGrales!$D$35:$O$35)","v":0},{"$f":"SUMIF(DedGrales!$D$37:$O$37,MONTH(Auxiliares!N$5),DedGrales!$D$35:$O$35)","v":0},{"$f":"SUMIF(DedGrales!$D$37:$O$37,MONTH(Auxiliares!O$5),DedGrales!$D$35:$O$35)","v":0},0]
[null,null,"SGR",{"$f":"SUMIF(DedGrales!$D$61:$O$61,MONTH(Auxiliares!D$5),DedGrales!$D$59:$O$59)","v":0},{"$f":"SUMIF(DedGrales!$D$61:$O$61,MONTH(Auxiliares!E$5),DedGrales!$D$59:$O$59)","v":0},{"$f":"SUMIF(DedGrales!$D$61:$O$61,MONTH(Auxiliares!F$5),DedGrales!$D$59:$O$59)","v":0},{"$f":"SUMIF(DedGrales!$D$61:$O$61,MONTH(Auxiliares!G$5),DedGrales!$D$59:$O$59)","v":0},{"$f":"SUMIF(DedGrales!$D$61:$O$61,MONTH(Auxiliares!H$5),DedGrales!$D$59:$O$59)","v":0},{"$f":"SUMIF(DedGrales!$D$61:$O$61,MONTH(Auxiliares!I$5),DedGrales!$D$59:$O$59)","v":0},{"$f":"SUMIF(DedGrales!$D$61:$O$61,MONTH(Auxiliares!J$5),DedGrales!$D$59:$O$59)","v":0},{"$f":"SUMIF(DedGrales!$D$61:$O$61,MONTH(Auxiliares!K$5),DedGrales!$D$59:$O$59)","v":0},{"$f":"SUMIF(DedGrales!$D$61:$O$61,MONTH(Auxiliares!L$5),DedGrales!$D$59:$O$59)","v":0},{"$f":"SUMIF(DedGrales!$D$61:$O$61,MONTH(Auxiliares!M$5),DedGrales!$D$59:$O$59)","v":0},{"$f":"SUMIF(DedGrales!$D$61:$O$61,MONTH(Auxiliares!N$5),DedGrales!$D$59:$O$59)","v":0},{"$f":"SUMIF(DedGrales!$D$61:$O$61,MONTH(Auxiliares!O$5),DedGrales!$D$59:$O$59)","v":0},0]
[null,null,"Cajas complementarias de previsión",{"$f":"SUMIF(DedGrales!$D$53:$O$53,MONTH(Auxiliares!D$5),DedGrales!$D$51:$O$51)","v":0},{"$f":"SUMIF(DedGrales!$D$53:$O$53,MONTH(Auxiliares!E$5),DedGrales!$D$51:$O$51)","v":0},{"$f":"SUMIF(DedGrales!$D$53:$O$53,MONTH(Auxiliares!F$5),DedGrales!$D$51:$O$51)","v":0},{"$f":"SUMIF(DedGrales!$D$53:$O$53,MONTH(Auxiliares!G$5),DedGrales!$D$51:$O$51)","v":0},{"$f":"SUMIF(DedGrales!$D$53:$O$53,MONTH(Auxiliares!H$5),DedGrales!$D$51:$O$51)","v":0},{"$f":"SUMIF(DedGrales!$D$53:$O$53,MONTH(Auxiliares!I$5),DedGrales!$D$51:$O$51)","v":0},{"$f":"SUMIF(DedGrales!$D$53:$O$53,MONTH(Auxiliares!J$5),DedGrales!$D$51:$O$51)","v":0},{"$f":"SUMIF(DedGrales!$D$53:$O$53,MONTH(Auxiliares!K$5),DedGrales!$D$51:$O$51)","v":0},{"$f":"SUMIF(DedGrales!$D$53:$O$53,MONTH(Auxiliares!L$5),DedGrales!$D$51:$O$51)","v":0},{"$f":"SUMIF(DedGrales!$D$53:$O$53,MONTH(Auxiliares!M$5),DedGrales!$D$51:$O$51)","v":0},{"$f":"SUMIF(DedGrales!$D$53:$O$53,MONTH(Auxiliares!N$5),DedGrales!$D$51:$O$51)","v":0},{"$f":"SUMIF(DedGrales!$D$53:$O$53,MONTH(Auxiliares!O$5),DedGrales!$D$51:$O$51)","v":0},0]
[null,null,"Viajantes",{"$f":"SUMIF(DedGrales!$D$141:$O$141,MONTH(Auxiliares!D$5),DedGrales!$D$139:$O$139)","v":0},{"$f":"SUMIF(DedGrales!$D$141:$O$141,MONTH(Auxiliares!E$5),DedGrales!$D$139:$O$139)","v":0},{"$f":"SUMIF(DedGrales!$D$141:$O$141,MONTH(Auxiliares!F$5),DedGrales!$D$139:$O$139)","v":0},{"$f":"SUMIF(DedGrales!$D$141:$O$141,MONTH(Auxiliares!G$5),DedGrales!$D$139:$O$139)","v":0},{"$f":"SUMIF(DedGrales!$D$141:$O$141,MONTH(Auxiliares!H$5),DedGrales!$D$139:$O$139)","v":0},{"$f":"SUMIF(DedGrales!$D$141:$O$141,MONTH(Auxiliares!I$5),DedGrales!$D$139:$O$139)","v":0},{"$f":"SUMIF(DedGrales!$D$141:$O$141,MONTH(Auxiliares!J$5),DedGrales!$D$139:$O$139)","v":0},{"$f":"SUMIF(DedGrales!$D$141:$O$141,MONTH(Auxiliares!K$5),DedGrales!$D$139:$O$139)","v":0},{"$f":"SUMIF(DedGrales!$D$141:$O$141,MONTH(Auxiliares!L$5),DedGrales!$D$139:$O$139)","v":0},{"$f":"SUMIF(DedGrales!$D$141:$O$141,MONTH(Auxiliares!M$5),DedGrales!$D$139:$O$139)","v":0},{"$f":"SUMIF(DedGrales!$D$141:$O$141,MONTH(Auxiliares!N$5),DedGrales!$D$139:$O$139)","v":0},{"$f":"SUMIF(DedGrales!$D$141:$O$141,MONTH(Auxiliares!O$5),DedGrales!$D$139:$O$139)","v":0},0]
[null,null,"Retiro privado",{"$f":"SUMIF(DedGrales!$D$160:$O$160,MONTH(Auxiliares!D$5),DedGrales!$D$158:$O$158)","v":0},{"$f":"SUMIF(DedGrales!$D$160:$O$160,MONTH(Auxiliares!E$5),DedGrales!$D$158:$O$158)","v":0},{"$f":"SUMIF(DedGrales!$D$160:$O$160,MONTH(Auxiliares!F$5),DedGrales!$D$158:$O$158)","v":0},{"$f":"SUMIF(DedGrales!$D$160:$O$160,MONTH(Auxiliares!G$5),DedGrales!$D$158:$O$158)","v":0},{"$f":"SUMIF(DedGrales!$D$160:$O$160,MONTH(Auxiliares!H$5),DedGrales!$D$158:$O$158)","v":0},{"$f":"SUMIF(DedGrales!$D$160:$O$160,MONTH(Auxiliares!I$5),DedGrales!$D$158:$O$158)","v":0},{"$f":"SUMIF(DedGrales!$D$160:$O$160,MONTH(Auxiliares!J$5),DedGrales!$D$158:$O$158)","v":0},{"$f":"SUMIF(DedGrales!$D$160:$O$160,MONTH(Auxiliares!K$5),DedGrales!$D$158:$O$158)","v":0},{"$f":"SUMIF(DedGrales!$D$160:$O$160,MONTH(Auxiliares!L$5),DedGrales!$D$158:$O$158)","v":0},{"$f":"SUMIF(DedGrales!$D$160:$O$160,MONTH(Auxiliares!M$5),DedGrales!$D$158:$O$158)","v":0},{"$f":"SUMIF(DedGrales!$D$160:$O$160,MONTH(Auxiliares!N$5),DedGrales!$D$158:$O$158)","v":0},{"$f":"SUMIF(DedGrales!$D$160:$O$160,MONTH(Auxiliares!O$5),DedGrales!$D$158:$O$158)","v":0},0]
[null,null,"Indumentaria",{"$f":"SUMIF(DedGrales!$D$170:$O$170,MONTH(Auxiliares!D$5),DedGrales!$D$168:$O$168)","v":0},{"$f":"SUMIF(DedGrales!$D$170:$O$170,MONTH(Auxiliares!E$5),DedGrales!$D$168:$O$168)","v":0},{"$f":"SUMIF(DedGrales!$D$170:$O$170,MONTH(Auxiliares!F$5),DedGrales!$D$168:$O$168)","v":0},{"$f":"SUMIF(DedGrales!$D$170:$O$170,MONTH(Auxiliares!G$5),DedGrales!$D$168:$O$168)","v":0},{"$f":"SUMIF(DedGrales!$D$170:$O$170,MONTH(Auxiliares!H$5),DedGrales!$D$168:$O$168)","v":0},{"$f":"SUMIF(DedGrales!$D$170:$O$170,MONTH(Auxiliares!I$5),DedGrales!$D$168:$O$168)","v":0},{"$f":"SUMIF(DedGrales!$D$170:$O$170,MONTH(Auxiliares!J$5),DedGrales!$D$168:$O$168)","v":0},{"$f":"SUMIF(DedGrales!$D$170:$O$170,MONTH(Auxiliares!K$5),DedGrales!$D$168:$O$168)","v":0},{"$f":"SUMIF(DedGrales!$D$170:$O$170,MONTH(Auxiliares!L$5),DedGrales!$D$168:$O$168)","v":0},{"$f":"SUMIF(DedGrales!$D$170:$O$170,MONTH(Auxiliares!M$5),DedGrales!$D$168:$O$168)","v":0},{"$f":"SUMIF(DedGrales!$D$170:$O$170,MONTH(Auxiliares!N$5),DedGrales!$D$168:$O$168)","v":0},{"$f":"SUMIF(DedGrales!$D$170:$O$170,MONTH(Auxiliares!O$5),DedGrales!$D$168:$O$168)","v":0},{"$f":"SUM(D94:O94)","v":0}]
[null,null,"Tope (5% de la ganancia neta)",{"$f":"+Liquidacion!F122*0.05","v":0},{"$f":"+Liquidacion!G122*0.05","v":0},{"$f":"+Liquidacion!H122*0.05","v":0},{"$f":"+Liquidacion!I122*0.05","v":0},{"$f":"+Liquidacion!J122*0.05","v":0},{"$f":"+Liquidacion!K122*0.05","v":0},{"$f":"+Liquidacion!L122*0.05","v":0},{"$f":"+Liquidacion!M122*0.05","v":0},{"$f":"+Liquidacion!N122*0.05","v":0},{"$f":"+Liquidacion!O122*0.05","v":0},{"$f":"+Liquidacion!P122*0.05","v":0},{"$f":"+Liquidacion!Q122*0.05","v":0},{"$f":"+Liquidacion!S122*0.05","v":0}]
[null,null,"Cuota Médico Asistencial",{"$f":"SUMIF(DedGrales!$D$116:$O$116,MONTH(Auxiliares!D$5),DedGrales!$D$114:$O$114)","v":0},{"$f":"SUMIF(DedGrales!$D$116:$O$116,MONTH(Auxiliares!E$5),DedGrales!$D$114:$O$114)","v":0},{"$f":"SUMIF(DedGrales!$D$116:$O$116,MONTH(Auxiliares!F$5),DedGrales!$D$114:$O$114)","v":0},{"$f":"SUMIF(DedGrales!$D$116:$O$116,MONTH(Auxiliares!G$5),DedGrales!$D$114:$O$114)","v":0},{"$f":"SUMIF(DedGrales!$D$116:$O$116,MONTH(Auxiliares!H$5),DedGrales!$D$114:$O$114)","v":0},{"$f":"SUMIF(DedGrales!$D$116:$O$116,MONTH(Auxiliares!I$5),DedGrales!$D$114:$O$114)","v":0},{"$f":"SUMIF(DedGrales!$D$116:$O$116,MONTH(Auxiliares!J$5),DedGrales!$D$114:$O$114)","v":0},{"$f":"SUMIF(DedGrales!$D$116:$O$116,MONTH(Auxiliares!K$5),DedGrales!$D$114:$O$114)","v":0},{"$f":"SUMIF(DedGrales!$D$116:$O$116,MONTH(Auxiliares!L$5),DedGrales!$D$114:$O$114)","v":0},{"$f":"SUMIF(DedGrales!$D$116:$O$116,MONTH(Auxiliares!M$5),DedGrales!$D$114:$O$114)","v":0},{"$f":"SUMIF(DedGrales!$D$116:$O$116,MONTH(Auxiliares!N$5),DedGrales!$D$114:$O$114)","v":0},{"$f":"SUMIF(DedGrales!$D$116:$O$116,MONTH(Auxiliares!O$5),DedGrales!$D$114:$O$114)","v":0},0]
[null,null,"Donaciones",{"$f":"SUMIF(DedGrales!$D$125:$O$125,MONTH(Auxiliares!D$5),DedGrales!$D$123:$O$123)","v":0},{"$f":"SUMIF(DedGrales!$D$125:$O$125,MONTH(Auxiliares!E$5),DedGrales!$D$123:$O$123)","v":0},{"$f":"SUMIF(DedGrales!$D$125:$O$125,MONTH(Auxiliares!F$5),DedGrales!$D$123:$O$123)","v":0},{"$f":"SUMIF(DedGrales!$D$125:$O$125,MONTH(Auxiliares!G$5),DedGrales!$D$123:$O$123)","v":0},{"$f":"SUMIF(DedGrales!$D$125:$O$125,MONTH(Auxiliares!H$5),DedGrales!$D$123:$O$123)","v":0},{"$f":"SUMIF(DedGrales!$D$125:$O$125,MONTH(Auxiliares!I$5),DedGrales!$D$123:$O$123)","v":0},{"$f":"SUMIF(DedGrales!$D$125:$O$125,MONTH(Auxiliares!J$5),DedGrales!$D$123:$O$123)","v":0},{"$f":"SUMIF(DedGrales!$D$125:$O$125,MONTH(Auxiliares!K$5),DedGrales!$D$123:$O$123)","v":0},{"$f":"SUMIF(DedGrales!$D$125:$O$125,MONTH(Auxiliares!L$5),DedGrales!$D$123:$O$123)","v":0},{"$f":"SUMIF(DedGrales!$D$125:$O$125,MONTH(Auxiliares!M$5),DedGrales!$D$123:$O$123)","v":0},{"$f":"SUMIF(DedGrales!$D$125:$O$125,MONTH(Auxiliares!N$5),DedGrales!$D$123:$O$123)","v":0},{"$f":"SUMIF(DedGrales!$D$125:$O$125,MONTH(Auxiliares!O$5),DedGrales!$D$123:$O$123)","v":0},0]
[null,null,"Honorarios Médicos Profesionales",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DedGrales!$D$131:$O$131)*0.4","v":0}]
[]
[]
[null,null,"Deducciones personales","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","Anual"]
[null,null,"Alta/baja"]
[null,null,"Cónyuge",{"$f":"COUNTIF(DedPersonales!$E$8,\"<=\"&MONTH(Auxiliares!D101))-COUNTIF(DedPersonales!$F$8,\"<\"&MONTH(Auxiliares!D101))","v":0},{"$f":"COUNTIF(DedPersonales!$E$8,\"<=\"&MONTH(Auxiliares!E101))-COUNTIF(DedPersonales!$F$8,\"<\"&MONTH(Auxiliares!E101))","v":0},{"$f":"COUNTIF(DedPersonales!$E$8,\"<=\"&MONTH(Auxiliares!F101))-COUNTIF(DedPersonales!$F$8,\"<\"&MONTH(Auxiliares!F101))","v":0},{"$f":"COUNTIF(DedPersonales!$E$8,\"<=\"&MONTH(Auxiliares!G101))-COUNTIF(DedPersonales!$F$8,\"<\"&MONTH(Auxiliares!G101))","v":0},{"$f":"COUNTIF(DedPersonales!$E$8,\"<=\"&MONTH(Auxiliares!H101))-COUNTIF(DedPersonales!$F$8,\"<\"&MONTH(Auxiliares!H101))","v":0},{"$f":"COUNTIF(DedPersonales!$E$8,\"<=\"&MONTH(Auxiliares!I101))-COUNTIF(DedPersonales!$F$8,\"<\"&MONTH(Auxiliares!I101))","v":0},{"$f":"COUNTIF(DedPersonales!$E$8,\"<=\"&MONTH(Auxiliares!J101))-COUNTIF(DedPersonales!$F$8,\"<\"&MONTH(Auxiliares!J101))","v":0},{"$f":"COUNTIF(DedPersonales!$E$8,\"<=\"&MONTH(Auxiliares!K101))-COUNTIF(DedPersonales!$F$8,\"<\"&MONTH(Auxiliares!K101))","v":0},{"$f":"COUNTIF(DedPersonales!$E$8,\"<=\"&MONTH(Auxiliares!L101))-COUNTIF(DedPersonales!$F$8,\"<\"&MONTH(Auxiliares!L101))","v":0},{"$f":"COUNTIF(DedPersonales!$E$8,\"<=\"&MONTH(Auxiliares!M101))-COUNTIF(DedPersonales!$F$8,\"<\"&MONTH(Auxiliares!M101))","v":0},{"$f":"COUNTIF(DedPersonales!$E$8,\"<=\"&MONTH(Auxiliares!N101))-COUNTIF(DedPersonales!$F$8,\"<\"&MONTH(Auxiliares!N101))","v":0},{"$f":"COUNTIF(DedPersonales!$E$8,\"<=\"&MONTH(Auxiliares!O101))-COUNTIF(DedPersonales!$F$8,\"<\"&MONTH(Auxiliares!O101))","v":0}]
[]
[null,null,"Hijo1",{"$f":"COUNTIF(DedPersonales!$F14,\"<=\"&MONTH(Auxiliares!D$101))-COUNTIF(DedPersonales!$G14,\"<\"&MONTH(Auxiliares!D$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F14,\"<=\"&MONTH(Auxiliares!E$101))-COUNTIF(DedPersonales!$G14,\"<\"&MONTH(Auxiliares!E$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F14,\"<=\"&MONTH(Auxiliares!F$101))-COUNTIF(DedPersonales!$G14,\"<\"&MONTH(Auxiliares!F$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F14,\"<=\"&MONTH(Auxiliares!G$101))-COUNTIF(DedPersonales!$G14,\"<\"&MONTH(Auxiliares!G$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F14,\"<=\"&MONTH(Auxiliares!H$101))-COUNTIF(DedPersonales!$G14,\"<\"&MONTH(Auxiliares!H$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F14,\"<=\"&MONTH(Auxiliares!I$101))-COUNTIF(DedPersonales!$G14,\"<\"&MONTH(Auxiliares!I$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F14,\"<=\"&MONTH(Auxiliares!J$101))-COUNTIF(DedPersonales!$G14,\"<\"&MONTH(Auxiliares!J$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F14,\"<=\"&MONTH(Auxiliares!K$101))-COUNTIF(DedPersonales!$G14,\"<\"&MONTH(Auxiliares!K$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F14,\"<=\"&MONTH(Auxiliares!L$101))-COUNTIF(DedPersonales!$G14,\"<\"&MONTH(Auxiliares!L$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F14,\"<=\"&MONTH(Auxiliares!M$101))-COUNTIF(DedPersonales!$G14,\"<\"&MONTH(Auxiliares!M$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F14,\"<=\"&MONTH(Auxiliares!N$101))-COUNTIF(DedPersonales!$G14,\"<\"&MONTH(Auxiliares!N$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F14,\"<=\"&MONTH(Auxiliares!O$101))-COUNTIF(DedPersonales!$G14,\"<\"&MONTH(Auxiliares!O$101))","v":0},null,{"$f":"IF(SUM(D105:O105)<>0,1,0)","v":0}]
[null,null,"Hijo2",{"$f":"COUNTIF(DedPersonales!$F15,\"<=\"&MONTH(Auxiliares!D$101))-COUNTIF(DedPersonales!$G15,\"<\"&MONTH(Auxiliares!D$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F15,\"<=\"&MONTH(Auxiliares!E$101))-COUNTIF(DedPersonales!$G15,\"<\"&MONTH(Auxiliares!E$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F15,\"<=\"&MONTH(Auxiliares!F$101))-COUNTIF(DedPersonales!$G15,\"<\"&MONTH(Auxiliares!F$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F15,\"<=\"&MONTH(Auxiliares!G$101))-COUNTIF(DedPersonales!$G15,\"<\"&MONTH(Auxiliares!G$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F15,\"<=\"&MONTH(Auxiliares!H$101))-COUNTIF(DedPersonales!$G15,\"<\"&MONTH(Auxiliares!H$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F15,\"<=\"&MONTH(Auxiliares!I$101))-COUNTIF(DedPersonales!$G15,\"<\"&MONTH(Auxiliares!I$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F15,\"<=\"&MONTH(Auxiliares!J$101))-COUNTIF(DedPersonales!$G15,\"<\"&MONTH(Auxiliares!J$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F15,\"<=\"&MONTH(Auxiliares!K$101))-COUNTIF(DedPersonales!$G15,\"<\"&MONTH(Auxiliares!K$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F15,\"<=\"&MONTH(Auxiliares!L$101))-COUNTIF(DedPersonales!$G15,\"<\"&MONTH(Auxiliares!L$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F15,\"<=\"&MONTH(Auxiliares!M$101))-COUNTIF(DedPersonales!$G15,\"<\"&MONTH(Auxiliares!M$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F15,\"<=\"&MONTH(Auxiliares!N$101))-COUNTIF(DedPersonales!$G15,\"<\"&MONTH(Auxiliares!N$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F15,\"<=\"&MONTH(Auxiliares!O$101))-COUNTIF(DedPersonales!$G15,\"<\"&MONTH(Auxiliares!O$101))","v":0},null,{"$f":"IF(SUM(D106:O106)<>0,1,0)","v":0}]
[null,null,"Hijo3",{"$f":"COUNTIF(DedPersonales!$F16,\"<=\"&MONTH(Auxiliares!D$101))-COUNTIF(DedPersonales!$G16,\"<\"&MONTH(Auxiliares!D$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F16,\"<=\"&MONTH(Auxiliares!E$101))-COUNTIF(DedPersonales!$G16,\"<\"&MONTH(Auxiliares!E$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F16,\"<=\"&MONTH(Auxiliares!F$101))-COUNTIF(DedPersonales!$G16,\"<\"&MONTH(Auxiliares!F$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F16,\"<=\"&MONTH(Auxiliares!G$101))-COUNTIF(DedPersonales!$G16,\"<\"&MONTH(Auxiliares!G$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F16,\"<=\"&MONTH(Auxiliares!H$101))-COUNTIF(DedPersonales!$G16,\"<\"&MONTH(Auxiliares!H$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F16,\"<=\"&MONTH(Auxiliares!I$101))-COUNTIF(DedPersonales!$G16,\"<\"&MONTH(Auxiliares!I$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F16,\"<=\"&MONTH(Auxiliares!J$101))-COUNTIF(DedPersonales!$G16,\"<\"&MONTH(Auxiliares!J$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F16,\"<=\"&MONTH(Auxiliares!K$101))-COUNTIF(DedPersonales!$G16,\"<\"&MONTH(Auxiliares!K$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F16,\"<=\"&MONTH(Auxiliares!L$101))-COUNTIF(DedPersonales!$G16,\"<\"&MONTH(Auxiliares!L$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F16,\"<=\"&MONTH(Auxiliares!M$101))-COUNTIF(DedPersonales!$G16,\"<\"&MONTH(Auxiliares!M$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F16,\"<=\"&MONTH(Auxiliares!N$101))-COUNTIF(DedPersonales!$G16,\"<\"&MONTH(Auxiliares!N$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F16,\"<=\"&MONTH(Auxiliares!O$101))-COUNTIF(DedPersonales!$G16,\"<\"&MONTH(Auxiliares!O$101))","v":0},null,0]
[null,null,"Hijo4",{"$f":"COUNTIF(DedPersonales!$F17,\"<=\"&MONTH(Auxiliares!D$101))-COUNTIF(DedPersonales!$G17,\"<\"&MONTH(Auxiliares!D$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F17,\"<=\"&MONTH(Auxiliares!E$101))-COUNTIF(DedPersonales!$G17,\"<\"&MONTH(Auxiliares!E$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F17,\"<=\"&MONTH(Auxiliares!F$101))-COUNTIF(DedPersonales!$G17,\"<\"&MONTH(Auxiliares!F$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F17,\"<=\"&MONTH(Auxiliares!G$101))-COUNTIF(DedPersonales!$G17,\"<\"&MONTH(Auxiliares!G$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F17,\"<=\"&MONTH(Auxiliares!H$101))-COUNTIF(DedPersonales!$G17,\"<\"&MONTH(Auxiliares!H$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F17,\"<=\"&MONTH(Auxiliares!I$101))-COUNTIF(DedPersonales!$G17,\"<\"&MONTH(Auxiliares!I$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F17,\"<=\"&MONTH(Auxiliares!J$101))-COUNTIF(DedPersonales!$G17,\"<\"&MONTH(Auxiliares!J$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F17,\"<=\"&MONTH(Auxiliares!K$101))-COUNTIF(DedPersonales!$G17,\"<\"&MONTH(Auxiliares!K$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F17,\"<=\"&MONTH(Auxiliares!L$101))-COUNTIF(DedPersonales!$G17,\"<\"&MONTH(Auxiliares!L$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F17,\"<=\"&MONTH(Auxiliares!M$101))-COUNTIF(DedPersonales!$G17,\"<\"&MONTH(Auxiliares!M$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F17,\"<=\"&MONTH(Auxiliares!N$101))-COUNTIF(DedPersonales!$G17,\"<\"&MONTH(Auxiliares!N$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F17,\"<=\"&MONTH(Auxiliares!O$101))-COUNTIF(DedPersonales!$G17,\"<\"&MONTH(Auxiliares!O$101))","v":0},null,0]
[null,null,"Hijo5",{"$f":"COUNTIF(DedPersonales!$F18,\"<=\"&MONTH(Auxiliares!D$101))-COUNTIF(DedPersonales!$G18,\"<\"&MONTH(Auxiliares!D$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F18,\"<=\"&MONTH(Auxiliares!E$101))-COUNTIF(DedPersonales!$G18,\"<\"&MONTH(Auxiliares!E$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F18,\"<=\"&MONTH(Auxiliares!F$101))-COUNTIF(DedPersonales!$G18,\"<\"&MONTH(Auxiliares!F$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F18,\"<=\"&MONTH(Auxiliares!G$101))-COUNTIF(DedPersonales!$G18,\"<\"&MONTH(Auxiliares!G$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F18,\"<=\"&MONTH(Auxiliares!H$101))-COUNTIF(DedPersonales!$G18,\"<\"&MONTH(Auxiliares!H$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F18,\"<=\"&MONTH(Auxiliares!I$101))-COUNTIF(DedPersonales!$G18,\"<\"&MONTH(Auxiliares!I$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F18,\"<=\"&MONTH(Auxiliares!J$101))-COUNTIF(DedPersonales!$G18,\"<\"&MONTH(Auxiliares!J$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F18,\"<=\"&MONTH(Auxiliares!K$101))-COUNTIF(DedPersonales!$G18,\"<\"&MONTH(Auxiliares!K$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F18,\"<=\"&MONTH(Auxiliares!L$101))-COUNTIF(DedPersonales!$G18,\"<\"&MONTH(Auxiliares!L$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F18,\"<=\"&MONTH(Auxiliares!M$101))-COUNTIF(DedPersonales!$G18,\"<\"&MONTH(Auxiliares!M$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F18,\"<=\"&MONTH(Auxiliares!N$101))-COUNTIF(DedPersonales!$G18,\"<\"&MONTH(Auxiliares!N$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F18,\"<=\"&MONTH(Auxiliares!O$101))-COUNTIF(DedPersonales!$G18,\"<\"&MONTH(Auxiliares!O$101))","v":0},null,0]
[null,null,"Hijo6",{"$f":"COUNTIF(DedPersonales!$F19,\"<=\"&MONTH(Auxiliares!D$101))-COUNTIF(DedPersonales!$G19,\"<\"&MONTH(Auxiliares!D$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F19,\"<=\"&MONTH(Auxiliares!E$101))-COUNTIF(DedPersonales!$G19,\"<\"&MONTH(Auxiliares!E$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F19,\"<=\"&MONTH(Auxiliares!F$101))-COUNTIF(DedPersonales!$G19,\"<\"&MONTH(Auxiliares!F$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F19,\"<=\"&MONTH(Auxiliares!G$101))-COUNTIF(DedPersonales!$G19,\"<\"&MONTH(Auxiliares!G$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F19,\"<=\"&MONTH(Auxiliares!H$101))-COUNTIF(DedPersonales!$G19,\"<\"&MONTH(Auxiliares!H$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F19,\"<=\"&MONTH(Auxiliares!I$101))-COUNTIF(DedPersonales!$G19,\"<\"&MONTH(Auxiliares!I$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F19,\"<=\"&MONTH(Auxiliares!J$101))-COUNTIF(DedPersonales!$G19,\"<\"&MONTH(Auxiliares!J$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F19,\"<=\"&MONTH(Auxiliares!K$101))-COUNTIF(DedPersonales!$G19,\"<\"&MONTH(Auxiliares!K$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F19,\"<=\"&MONTH(Auxiliares!L$101))-COUNTIF(DedPersonales!$G19,\"<\"&MONTH(Auxiliares!L$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F19,\"<=\"&MONTH(Auxiliares!M$101))-COUNTIF(DedPersonales!$G19,\"<\"&MONTH(Auxiliares!M$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F19,\"<=\"&MONTH(Auxiliares!N$101))-COUNTIF(DedPersonales!$G19,\"<\"&MONTH(Auxiliares!N$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F19,\"<=\"&MONTH(Auxiliares!O$101))-COUNTIF(DedPersonales!$G19,\"<\"&MONTH(Auxiliares!O$101))","v":0},null,0]
[null,null,"Hijo7",{"$f":"COUNTIF(DedPersonales!$F20,\"<=\"&MONTH(Auxiliares!D$101))-COUNTIF(DedPersonales!$G20,\"<\"&MONTH(Auxiliares!D$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F20,\"<=\"&MONTH(Auxiliares!E$101))-COUNTIF(DedPersonales!$G20,\"<\"&MONTH(Auxiliares!E$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F20,\"<=\"&MONTH(Auxiliares!F$101))-COUNTIF(DedPersonales!$G20,\"<\"&MONTH(Auxiliares!F$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F20,\"<=\"&MONTH(Auxiliares!G$101))-COUNTIF(DedPersonales!$G20,\"<\"&MONTH(Auxiliares!G$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F20,\"<=\"&MONTH(Auxiliares!H$101))-COUNTIF(DedPersonales!$G20,\"<\"&MONTH(Auxiliares!H$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F20,\"<=\"&MONTH(Auxiliares!I$101))-COUNTIF(DedPersonales!$G20,\"<\"&MONTH(Auxiliares!I$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F20,\"<=\"&MONTH(Auxiliares!J$101))-COUNTIF(DedPersonales!$G20,\"<\"&MONTH(Auxiliares!J$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F20,\"<=\"&MONTH(Auxiliares!K$101))-COUNTIF(DedPersonales!$G20,\"<\"&MONTH(Auxiliares!K$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F20,\"<=\"&MONTH(Auxiliares!L$101))-COUNTIF(DedPersonales!$G20,\"<\"&MONTH(Auxiliares!L$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F20,\"<=\"&MONTH(Auxiliares!M$101))-COUNTIF(DedPersonales!$G20,\"<\"&MONTH(Auxiliares!M$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F20,\"<=\"&MONTH(Auxiliares!N$101))-COUNTIF(DedPersonales!$G20,\"<\"&MONTH(Auxiliares!N$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F20,\"<=\"&MONTH(Auxiliares!O$101))-COUNTIF(DedPersonales!$G20,\"<\"&MONTH(Auxiliares!O$101))","v":0},null,0]
[null,null,"Hijo8",{"$f":"COUNTIF(DedPersonales!$F21,\"<=\"&MONTH(Auxiliares!D$101))-COUNTIF(DedPersonales!$G21,\"<\"&MONTH(Auxiliares!D$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F21,\"<=\"&MONTH(Auxiliares!E$101))-COUNTIF(DedPersonales!$G21,\"<\"&MONTH(Auxiliares!E$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F21,\"<=\"&MONTH(Auxiliares!F$101))-COUNTIF(DedPersonales!$G21,\"<\"&MONTH(Auxiliares!F$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F21,\"<=\"&MONTH(Auxiliares!G$101))-COUNTIF(DedPersonales!$G21,\"<\"&MONTH(Auxiliares!G$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F21,\"<=\"&MONTH(Auxiliares!H$101))-COUNTIF(DedPersonales!$G21,\"<\"&MONTH(Auxiliares!H$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F21,\"<=\"&MONTH(Auxiliares!I$101))-COUNTIF(DedPersonales!$G21,\"<\"&MONTH(Auxiliares!I$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F21,\"<=\"&MONTH(Auxiliares!J$101))-COUNTIF(DedPersonales!$G21,\"<\"&MONTH(Auxiliares!J$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F21,\"<=\"&MONTH(Auxiliares!K$101))-COUNTIF(DedPersonales!$G21,\"<\"&MONTH(Auxiliares!K$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F21,\"<=\"&MONTH(Auxiliares!L$101))-COUNTIF(DedPersonales!$G21,\"<\"&MONTH(Auxiliares!L$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F21,\"<=\"&MONTH(Auxiliares!M$101))-COUNTIF(DedPersonales!$G21,\"<\"&MONTH(Auxiliares!M$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F21,\"<=\"&MONTH(Auxiliares!N$101))-COUNTIF(DedPersonales!$G21,\"<\"&MONTH(Auxiliares!N$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F21,\"<=\"&MONTH(Auxiliares!O$101))-COUNTIF(DedPersonales!$G21,\"<\"&MONTH(Auxiliares!O$101))","v":0},null,0]
[null,null,"Hijo9",{"$f":"COUNTIF(DedPersonales!$F22,\"<=\"&MONTH(Auxiliares!D$101))-COUNTIF(DedPersonales!$G22,\"<\"&MONTH(Auxiliares!D$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F22,\"<=\"&MONTH(Auxiliares!E$101))-COUNTIF(DedPersonales!$G22,\"<\"&MONTH(Auxiliares!E$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F22,\"<=\"&MONTH(Auxiliares!F$101))-COUNTIF(DedPersonales!$G22,\"<\"&MONTH(Auxiliares!F$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F22,\"<=\"&MONTH(Auxiliares!G$101))-COUNTIF(DedPersonales!$G22,\"<\"&MONTH(Auxiliares!G$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F22,\"<=\"&MONTH(Auxiliares!H$101))-COUNTIF(DedPersonales!$G22,\"<\"&MONTH(Auxiliares!H$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F22,\"<=\"&MONTH(Auxiliares!I$101))-COUNTIF(DedPersonales!$G22,\"<\"&MONTH(Auxiliares!I$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F22,\"<=\"&MONTH(Auxiliares!J$101))-COUNTIF(DedPersonales!$G22,\"<\"&MONTH(Auxiliares!J$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F22,\"<=\"&MONTH(Auxiliares!K$101))-COUNTIF(DedPersonales!$G22,\"<\"&MONTH(Auxiliares!K$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F22,\"<=\"&MONTH(Auxiliares!L$101))-COUNTIF(DedPersonales!$G22,\"<\"&MONTH(Auxiliares!L$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F22,\"<=\"&MONTH(Auxiliares!M$101))-COUNTIF(DedPersonales!$G22,\"<\"&MONTH(Auxiliares!M$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F22,\"<=\"&MONTH(Auxiliares!N$101))-COUNTIF(DedPersonales!$G22,\"<\"&MONTH(Auxiliares!N$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F22,\"<=\"&MONTH(Auxiliares!O$101))-COUNTIF(DedPersonales!$G22,\"<\"&MONTH(Auxiliares!O$101))","v":0},null,0]
[null,null,"Hijo10",{"$f":"COUNTIF(DedPersonales!$F23,\"<=\"&MONTH(Auxiliares!D$101))-COUNTIF(DedPersonales!$G23,\"<\"&MONTH(Auxiliares!D$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F23,\"<=\"&MONTH(Auxiliares!E$101))-COUNTIF(DedPersonales!$G23,\"<\"&MONTH(Auxiliares!E$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F23,\"<=\"&MONTH(Auxiliares!F$101))-COUNTIF(DedPersonales!$G23,\"<\"&MONTH(Auxiliares!F$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F23,\"<=\"&MONTH(Auxiliares!G$101))-COUNTIF(DedPersonales!$G23,\"<\"&MONTH(Auxiliares!G$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F23,\"<=\"&MONTH(Auxiliares!H$101))-COUNTIF(DedPersonales!$G23,\"<\"&MONTH(Auxiliares!H$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F23,\"<=\"&MONTH(Auxiliares!I$101))-COUNTIF(DedPersonales!$G23,\"<\"&MONTH(Auxiliares!I$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F23,\"<=\"&MONTH(Auxiliares!J$101))-COUNTIF(DedPersonales!$G23,\"<\"&MONTH(Auxiliares!J$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F23,\"<=\"&MONTH(Auxiliares!K$101))-COUNTIF(DedPersonales!$G23,\"<\"&MONTH(Auxiliares!K$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F23,\"<=\"&MONTH(Auxiliares!L$101))-COUNTIF(DedPersonales!$G23,\"<\"&MONTH(Auxiliares!L$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F23,\"<=\"&MONTH(Auxiliares!M$101))-COUNTIF(DedPersonales!$G23,\"<\"&MONTH(Auxiliares!M$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F23,\"<=\"&MONTH(Auxiliares!N$101))-COUNTIF(DedPersonales!$G23,\"<\"&MONTH(Auxiliares!N$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F23,\"<=\"&MONTH(Auxiliares!O$101))-COUNTIF(DedPersonales!$G23,\"<\"&MONTH(Auxiliares!O$101))","v":0},null,0]
[null,null,"Hijo11",{"$f":"COUNTIF(DedPersonales!$F24,\"<=\"&MONTH(Auxiliares!D$101))-COUNTIF(DedPersonales!$G24,\"<\"&MONTH(Auxiliares!D$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F24,\"<=\"&MONTH(Auxiliares!E$101))-COUNTIF(DedPersonales!$G24,\"<\"&MONTH(Auxiliares!E$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F24,\"<=\"&MONTH(Auxiliares!F$101))-COUNTIF(DedPersonales!$G24,\"<\"&MONTH(Auxiliares!F$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F24,\"<=\"&MONTH(Auxiliares!G$101))-COUNTIF(DedPersonales!$G24,\"<\"&MONTH(Auxiliares!G$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F24,\"<=\"&MONTH(Auxiliares!H$101))-COUNTIF(DedPersonales!$G24,\"<\"&MONTH(Auxiliares!H$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F24,\"<=\"&MONTH(Auxiliares!I$101))-COUNTIF(DedPersonales!$G24,\"<\"&MONTH(Auxiliares!I$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F24,\"<=\"&MONTH(Auxiliares!J$101))-COUNTIF(DedPersonales!$G24,\"<\"&MONTH(Auxiliares!J$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F24,\"<=\"&MONTH(Auxiliares!K$101))-COUNTIF(DedPersonales!$G24,\"<\"&MONTH(Auxiliares!K$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F24,\"<=\"&MONTH(Auxiliares!L$101))-COUNTIF(DedPersonales!$G24,\"<\"&MONTH(Auxiliares!L$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F24,\"<=\"&MONTH(Auxiliares!M$101))-COUNTIF(DedPersonales!$G24,\"<\"&MONTH(Auxiliares!M$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F24,\"<=\"&MONTH(Auxiliares!N$101))-COUNTIF(DedPersonales!$G24,\"<\"&MONTH(Auxiliares!N$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F24,\"<=\"&MONTH(Auxiliares!O$101))-COUNTIF(DedPersonales!$G24,\"<\"&MONTH(Auxiliares!O$101))","v":0},null,0]
[null,null,"Hijo12",{"$f":"COUNTIF(DedPersonales!$F25,\"<=\"&MONTH(Auxiliares!D$101))-COUNTIF(DedPersonales!$G25,\"<\"&MONTH(Auxiliares!D$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F25,\"<=\"&MONTH(Auxiliares!E$101))-COUNTIF(DedPersonales!$G25,\"<\"&MONTH(Auxiliares!E$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F25,\"<=\"&MONTH(Auxiliares!F$101))-COUNTIF(DedPersonales!$G25,\"<\"&MONTH(Auxiliares!F$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F25,\"<=\"&MONTH(Auxiliares!G$101))-COUNTIF(DedPersonales!$G25,\"<\"&MONTH(Auxiliares!G$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F25,\"<=\"&MONTH(Auxiliares!H$101))-COUNTIF(DedPersonales!$G25,\"<\"&MONTH(Auxiliares!H$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F25,\"<=\"&MONTH(Auxiliares!I$101))-COUNTIF(DedPersonales!$G25,\"<\"&MONTH(Auxiliares!I$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F25,\"<=\"&MONTH(Auxiliares!J$101))-COUNTIF(DedPersonales!$G25,\"<\"&MONTH(Auxiliares!J$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F25,\"<=\"&MONTH(Auxiliares!K$101))-COUNTIF(DedPersonales!$G25,\"<\"&MONTH(Auxiliares!K$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F25,\"<=\"&MONTH(Auxiliares!L$101))-COUNTIF(DedPersonales!$G25,\"<\"&MONTH(Auxiliares!L$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F25,\"<=\"&MONTH(Auxiliares!M$101))-COUNTIF(DedPersonales!$G25,\"<\"&MONTH(Auxiliares!M$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F25,\"<=\"&MONTH(Auxiliares!N$101))-COUNTIF(DedPersonales!$G25,\"<\"&MONTH(Auxiliares!N$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F25,\"<=\"&MONTH(Auxiliares!O$101))-COUNTIF(DedPersonales!$G25,\"<\"&MONTH(Auxiliares!O$101))","v":0},null,0]
[null,null,"Hijo13",{"$f":"COUNTIF(DedPersonales!$F26,\"<=\"&MONTH(Auxiliares!D$101))-COUNTIF(DedPersonales!$G26,\"<\"&MONTH(Auxiliares!D$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F26,\"<=\"&MONTH(Auxiliares!E$101))-COUNTIF(DedPersonales!$G26,\"<\"&MONTH(Auxiliares!E$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F26,\"<=\"&MONTH(Auxiliares!F$101))-COUNTIF(DedPersonales!$G26,\"<\"&MONTH(Auxiliares!F$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F26,\"<=\"&MONTH(Auxiliares!G$101))-COUNTIF(DedPersonales!$G26,\"<\"&MONTH(Auxiliares!G$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F26,\"<=\"&MONTH(Auxiliares!H$101))-COUNTIF(DedPersonales!$G26,\"<\"&MONTH(Auxiliares!H$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F26,\"<=\"&MONTH(Auxiliares!I$101))-COUNTIF(DedPersonales!$G26,\"<\"&MONTH(Auxiliares!I$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F26,\"<=\"&MONTH(Auxiliares!J$101))-COUNTIF(DedPersonales!$G26,\"<\"&MONTH(Auxiliares!J$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F26,\"<=\"&MONTH(Auxiliares!K$101))-COUNTIF(DedPersonales!$G26,\"<\"&MONTH(Auxiliares!K$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F26,\"<=\"&MONTH(Auxiliares!L$101))-COUNTIF(DedPersonales!$G26,\"<\"&MONTH(Auxiliares!L$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F26,\"<=\"&MONTH(Auxiliares!M$101))-COUNTIF(DedPersonales!$G26,\"<\"&MONTH(Auxiliares!M$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F26,\"<=\"&MONTH(Auxiliares!N$101))-COUNTIF(DedPersonales!$G26,\"<\"&MONTH(Auxiliares!N$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F26,\"<=\"&MONTH(Auxiliares!O$101))-COUNTIF(DedPersonales!$G26,\"<\"&MONTH(Auxiliares!O$101))","v":0},null,0]
[null,null,"Hijo14",{"$f":"COUNTIF(DedPersonales!$F27,\"<=\"&MONTH(Auxiliares!D$101))-COUNTIF(DedPersonales!$G27,\"<\"&MONTH(Auxiliares!D$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F27,\"<=\"&MONTH(Auxiliares!E$101))-COUNTIF(DedPersonales!$G27,\"<\"&MONTH(Auxiliares!E$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F27,\"<=\"&MONTH(Auxiliares!F$101))-COUNTIF(DedPersonales!$G27,\"<\"&MONTH(Auxiliares!F$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F27,\"<=\"&MONTH(Auxiliares!G$101))-COUNTIF(DedPersonales!$G27,\"<\"&MONTH(Auxiliares!G$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F27,\"<=\"&MONTH(Auxiliares!H$101))-COUNTIF(DedPersonales!$G27,\"<\"&MONTH(Auxiliares!H$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F27,\"<=\"&MONTH(Auxiliares!I$101))-COUNTIF(DedPersonales!$G27,\"<\"&MONTH(Auxiliares!I$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F27,\"<=\"&MONTH(Auxiliares!J$101))-COUNTIF(DedPersonales!$G27,\"<\"&MONTH(Auxiliares!J$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F27,\"<=\"&MONTH(Auxiliares!K$101))-COUNTIF(DedPersonales!$G27,\"<\"&MONTH(Auxiliares!K$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F27,\"<=\"&MONTH(Auxiliares!L$101))-COUNTIF(DedPersonales!$G27,\"<\"&MONTH(Auxiliares!L$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F27,\"<=\"&MONTH(Auxiliares!M$101))-COUNTIF(DedPersonales!$G27,\"<\"&MONTH(Auxiliares!M$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F27,\"<=\"&MONTH(Auxiliares!N$101))-COUNTIF(DedPersonales!$G27,\"<\"&MONTH(Auxiliares!N$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F27,\"<=\"&MONTH(Auxiliares!O$101))-COUNTIF(DedPersonales!$G27,\"<\"&MONTH(Auxiliares!O$101))","v":0},null,0]
[null,null,"Hijo15",{"$f":"COUNTIF(DedPersonales!$F28,\"<=\"&MONTH(Auxiliares!D$101))-COUNTIF(DedPersonales!$G28,\"<\"&MONTH(Auxiliares!D$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F28,\"<=\"&MONTH(Auxiliares!E$101))-COUNTIF(DedPersonales!$G28,\"<\"&MONTH(Auxiliares!E$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F28,\"<=\"&MONTH(Auxiliares!F$101))-COUNTIF(DedPersonales!$G28,\"<\"&MONTH(Auxiliares!F$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F28,\"<=\"&MONTH(Auxiliares!G$101))-COUNTIF(DedPersonales!$G28,\"<\"&MONTH(Auxiliares!G$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F28,\"<=\"&MONTH(Auxiliares!H$101))-COUNTIF(DedPersonales!$G28,\"<\"&MONTH(Auxiliares!H$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F28,\"<=\"&MONTH(Auxiliares!I$101))-COUNTIF(DedPersonales!$G28,\"<\"&MONTH(Auxiliares!I$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F28,\"<=\"&MONTH(Auxiliares!J$101))-COUNTIF(DedPersonales!$G28,\"<\"&MONTH(Auxiliares!J$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F28,\"<=\"&MONTH(Auxiliares!K$101))-COUNTIF(DedPersonales!$G28,\"<\"&MONTH(Auxiliares!K$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F28,\"<=\"&MONTH(Auxiliares!L$101))-COUNTIF(DedPersonales!$G28,\"<\"&MONTH(Auxiliares!L$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F28,\"<=\"&MONTH(Auxiliares!M$101))-COUNTIF(DedPersonales!$G28,\"<\"&MONTH(Auxiliares!M$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F28,\"<=\"&MONTH(Auxiliares!N$101))-COUNTIF(DedPersonales!$G28,\"<\"&MONTH(Auxiliares!N$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F28,\"<=\"&MONTH(Auxiliares!O$101))-COUNTIF(DedPersonales!$G28,\"<\"&MONTH(Auxiliares!O$101))","v":0},null,0]
[null,null,"Hijo16",{"$f":"COUNTIF(DedPersonales!$F29,\"<=\"&MONTH(Auxiliares!D$101))-COUNTIF(DedPersonales!$G29,\"<\"&MONTH(Auxiliares!D$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F29,\"<=\"&MONTH(Auxiliares!E$101))-COUNTIF(DedPersonales!$G29,\"<\"&MONTH(Auxiliares!E$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F29,\"<=\"&MONTH(Auxiliares!F$101))-COUNTIF(DedPersonales!$G29,\"<\"&MONTH(Auxiliares!F$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F29,\"<=\"&MONTH(Auxiliares!G$101))-COUNTIF(DedPersonales!$G29,\"<\"&MONTH(Auxiliares!G$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F29,\"<=\"&MONTH(Auxiliares!H$101))-COUNTIF(DedPersonales!$G29,\"<\"&MONTH(Auxiliares!H$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F29,\"<=\"&MONTH(Auxiliares!I$101))-COUNTIF(DedPersonales!$G29,\"<\"&MONTH(Auxiliares!I$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F29,\"<=\"&MONTH(Auxiliares!J$101))-COUNTIF(DedPersonales!$G29,\"<\"&MONTH(Auxiliares!J$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F29,\"<=\"&MONTH(Auxiliares!K$101))-COUNTIF(DedPersonales!$G29,\"<\"&MONTH(Auxiliares!K$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F29,\"<=\"&MONTH(Auxiliares!L$101))-COUNTIF(DedPersonales!$G29,\"<\"&MONTH(Auxiliares!L$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F29,\"<=\"&MONTH(Auxiliares!M$101))-COUNTIF(DedPersonales!$G29,\"<\"&MONTH(Auxiliares!M$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F29,\"<=\"&MONTH(Auxiliares!N$101))-COUNTIF(DedPersonales!$G29,\"<\"&MONTH(Auxiliares!N$101))","v":0},{"$f":"COUNTIF(DedPersonales!$F29,\"<=\"&MONTH(Auxiliares!O$101))-COUNTIF(DedPersonales!$G29,\"<\"&MONTH(Auxiliares!O$101))","v":0},null,0]
[]
[null,null,"Mes de información"]
[null,null,"Cónyuge",{"$f":"IF(DedPersonales!$G$8=MONTH(D$101),1,0)","v":0},{"$f":"IF(DedPersonales!$G$8=MONTH(E$101),1,0)","v":0},{"$f":"IF(DedPersonales!$G$8=MONTH(F$101),1,0)","v":0},{"$f":"IF(DedPersonales!$G$8=MONTH(G$101),1,0)","v":0},{"$f":"IF(DedPersonales!$G$8=MONTH(H$101),1,0)","v":0},{"$f":"IF(DedPersonales!$G$8=MONTH(I$101),1,0)","v":0},{"$f":"IF(DedPersonales!$G$8=MONTH(J$101),1,0)","v":0},{"$f":"IF(DedPersonales!$G$8=MONTH(K$101),1,0)","v":0},{"$f":"IF(DedPersonales!$G$8=MONTH(L$101),1,0)","v":0},{"$f":"IF(DedPersonales!$G$8=MONTH(M$101),1,0)","v":0},{"$f":"IF(DedPersonales!$G$8=MONTH(N$101),1,0)","v":0},{"$f":"IF(DedPersonales!$G$8=MONTH(O$101),1,0)","v":0}]
[]
[null,null,"Hijo1",{"$f":"IF(DedPersonales!$H14=MONTH(D$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H14=MONTH(E$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H14=MONTH(F$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H14=MONTH(G$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H14=MONTH(H$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H14=MONTH(I$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H14=MONTH(J$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H14=MONTH(K$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H14=MONTH(L$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H14=MONTH(M$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H14=MONTH(N$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H14=MONTH(O$101),1,0)","v":0}]
[null,null,"Hijo2",{"$f":"IF(DedPersonales!$H15=MONTH(D$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H15=MONTH(E$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H15=MONTH(F$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H15=MONTH(G$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H15=MONTH(H$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H15=MONTH(I$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H15=MONTH(J$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H15=MONTH(K$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H15=MONTH(L$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H15=MONTH(M$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H15=MONTH(N$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H15=MONTH(O$101),1,0)","v":0}]
[null,null,"Hijo3",{"$f":"IF(DedPersonales!$H16=MONTH(D$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H16=MONTH(E$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H16=MONTH(F$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H16=MONTH(G$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H16=MONTH(H$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H16=MONTH(I$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H16=MONTH(J$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H16=MONTH(K$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H16=MONTH(L$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H16=MONTH(M$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H16=MONTH(N$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H16=MONTH(O$101),1,0)","v":0}]
[null,null,"Hijo4",{"$f":"IF(DedPersonales!$H17=MONTH(D$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H17=MONTH(E$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H17=MONTH(F$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H17=MONTH(G$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H17=MONTH(H$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H17=MONTH(I$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H17=MONTH(J$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H17=MONTH(K$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H17=MONTH(L$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H17=MONTH(M$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H17=MONTH(N$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H17=MONTH(O$101),1,0)","v":0}]
[null,null,"Hijo5",{"$f":"IF(DedPersonales!$H18=MONTH(D$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H18=MONTH(E$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H18=MONTH(F$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H18=MONTH(G$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H18=MONTH(H$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H18=MONTH(I$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H18=MONTH(J$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H18=MONTH(K$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H18=MONTH(L$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H18=MONTH(M$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H18=MONTH(N$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H18=MONTH(O$101),1,0)","v":0}]
[null,null,"Hijo6",{"$f":"IF(DedPersonales!$H19=MONTH(D$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H19=MONTH(E$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H19=MONTH(F$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H19=MONTH(G$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H19=MONTH(H$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H19=MONTH(I$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H19=MONTH(J$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H19=MONTH(K$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H19=MONTH(L$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H19=MONTH(M$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H19=MONTH(N$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H19=MONTH(O$101),1,0)","v":0}]
[null,null,"Hijo7",{"$f":"IF(DedPersonales!$H20=MONTH(D$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H20=MONTH(E$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H20=MONTH(F$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H20=MONTH(G$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H20=MONTH(H$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H20=MONTH(I$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H20=MONTH(J$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H20=MONTH(K$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H20=MONTH(L$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H20=MONTH(M$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H20=MONTH(N$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H20=MONTH(O$101),1,0)","v":0}]
[null,null,"Hijo8",{"$f":"IF(DedPersonales!$H21=MONTH(D$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H21=MONTH(E$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H21=MONTH(F$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H21=MONTH(G$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H21=MONTH(H$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H21=MONTH(I$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H21=MONTH(J$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H21=MONTH(K$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H21=MONTH(L$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H21=MONTH(M$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H21=MONTH(N$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H21=MONTH(O$101),1,0)","v":0}]
[null,null,"Hijo9",{"$f":"IF(DedPersonales!$H22=MONTH(D$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H22=MONTH(E$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H22=MONTH(F$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H22=MONTH(G$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H22=MONTH(H$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H22=MONTH(I$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H22=MONTH(J$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H22=MONTH(K$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H22=MONTH(L$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H22=MONTH(M$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H22=MONTH(N$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H22=MONTH(O$101),1,0)","v":0}]
[null,null,"Hijo10",{"$f":"IF(DedPersonales!$H23=MONTH(D$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H23=MONTH(E$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H23=MONTH(F$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H23=MONTH(G$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H23=MONTH(H$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H23=MONTH(I$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H23=MONTH(J$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H23=MONTH(K$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H23=MONTH(L$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H23=MONTH(M$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H23=MONTH(N$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H23=MONTH(O$101),1,0)","v":0}]
[null,null,"Hijo11",{"$f":"IF(DedPersonales!$H24=MONTH(D$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H24=MONTH(E$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H24=MONTH(F$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H24=MONTH(G$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H24=MONTH(H$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H24=MONTH(I$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H24=MONTH(J$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H24=MONTH(K$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H24=MONTH(L$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H24=MONTH(M$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H24=MONTH(N$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H24=MONTH(O$101),1,0)","v":0}]
[null,null,"Hijo12",{"$f":"IF(DedPersonales!$H25=MONTH(D$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H25=MONTH(E$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H25=MONTH(F$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H25=MONTH(G$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H25=MONTH(H$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H25=MONTH(I$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H25=MONTH(J$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H25=MONTH(K$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H25=MONTH(L$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H25=MONTH(M$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H25=MONTH(N$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H25=MONTH(O$101),1,0)","v":0}]
[null,null,"Hijo13",{"$f":"IF(DedPersonales!$H26=MONTH(D$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H26=MONTH(E$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H26=MONTH(F$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H26=MONTH(G$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H26=MONTH(H$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H26=MONTH(I$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H26=MONTH(J$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H26=MONTH(K$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H26=MONTH(L$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H26=MONTH(M$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H26=MONTH(N$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H26=MONTH(O$101),1,0)","v":0}]
[null,null,"Hijo14",{"$f":"IF(DedPersonales!$H27=MONTH(D$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H27=MONTH(E$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H27=MONTH(F$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H27=MONTH(G$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H27=MONTH(H$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H27=MONTH(I$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H27=MONTH(J$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H27=MONTH(K$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H27=MONTH(L$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H27=MONTH(M$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H27=MONTH(N$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H27=MONTH(O$101),1,0)","v":0}]
[null,null,"Hijo15",{"$f":"IF(DedPersonales!$H28=MONTH(D$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H28=MONTH(E$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H28=MONTH(F$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H28=MONTH(G$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H28=MONTH(H$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H28=MONTH(I$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H28=MONTH(J$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H28=MONTH(K$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H28=MONTH(L$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H28=MONTH(M$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H28=MONTH(N$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H28=MONTH(O$101),1,0)","v":0}]
[null,null,"Hijo16",{"$f":"IF(DedPersonales!$H29=MONTH(D$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H29=MONTH(E$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H29=MONTH(F$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H29=MONTH(G$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H29=MONTH(H$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H29=MONTH(I$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H29=MONTH(J$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H29=MONTH(K$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H29=MONTH(L$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H29=MONTH(M$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H29=MONTH(N$101),1,0)","v":0},{"$f":"IF(DedPersonales!$H29=MONTH(O$101),1,0)","v":0}]
[]
[null,null,"Imputación"]
[null,null,"Cónyuge",{"$f":"IF(D123=1,SUM($D103:D103),0)","v":0},{"$f":"IF(OR(E123=1,D143<>0),SUM($D103:E103),0)","v":0},{"$f":"IF(OR(F123=1,E143<>0),SUM($D103:F103),0)","v":0},{"$f":"IF(OR(G123=1,F143<>0),SUM($D103:G103),0)","v":0},{"$f":"IF(OR(H123=1,G143<>0),SUM($D103:H103),0)","v":0},{"$f":"IF(OR(I123=1,H143<>0),SUM($D103:I103),0)","v":0},{"$f":"IF(OR(J123=1,I143<>0),SUM($D103:J103),0)","v":0},{"$f":"IF(OR(K123=1,J143<>0),SUM($D103:K103),0)","v":0},{"$f":"IF(OR(L123=1,K143<>0),SUM($D103:L103),0)","v":0},{"$f":"IF(OR(M123=1,L143<>0),SUM($D103:M103),0)","v":0},{"$f":"IF(OR(N123=1,M143<>0),SUM($D103:N103),0)","v":0},{"$f":"IF(OR(O123=1,N143<>0),SUM($D103:O103),0)","v":0},{"$f":"O143","v":0}]
[]
[null,null,"Hijo1",{"$f":"IF(D125=1,SUM($D105:D105),0)","v":0},{"$f":"IF(OR(E125=1,D145<>0),SUM($D105:E105),0)","v":0},{"$f":"IF(OR(F125=1,E145<>0),SUM($D105:F105),0)","v":0},{"$f":"IF(OR(G125=1,F145<>0),SUM($D105:G105),0)","v":0},{"$f":"IF(OR(H125=1,G145<>0),SUM($D105:H105),0)","v":0},{"$f":"IF(OR(I125=1,H145<>0),SUM($D105:I105),0)","v":0},{"$f":"IF(OR(J125=1,I145<>0),SUM($D105:J105),0)","v":0},{"$f":"IF(OR(K125=1,J145<>0),SUM($D105:K105),0)","v":0},{"$f":"IF(OR(L125=1,K145<>0),SUM($D105:L105),0)","v":0},{"$f":"IF(OR(M125=1,L145<>0),SUM($D105:M105),0)","v":0},{"$f":"IF(OR(N125=1,M145<>0),SUM($D105:N105),0)","v":0},{"$f":"IF(OR(O125=1,N145<>0),SUM($D105:O105),0)","v":0},{"$f":"O145","v":0}]
[null,null,"Hijo2",{"$f":"IF(D126=1,SUM($D106:D106),0)","v":0},{"$f":"IF(OR(E126=1,D146<>0),SUM($D106:E106),0)","v":0},{"$f":"IF(OR(F126=1,E146<>0),SUM($D106:F106),0)","v":0},{"$f":"IF(OR(G126=1,F146<>0),SUM($D106:G106),0)","v":0},{"$f":"IF(OR(H126=1,G146<>0),SUM($D106:H106),0)","v":0},{"$f":"IF(OR(I126=1,H146<>0),SUM($D106:I106),0)","v":0},{"$f":"IF(OR(J126=1,I146<>0),SUM($D106:J106),0)","v":0},{"$f":"IF(OR(K126=1,J146<>0),SUM($D106:K106),0)","v":0},{"$f":"IF(OR(L126=1,K146<>0),SUM($D106:L106),0)","v":0},{"$f":"IF(OR(M126=1,L146<>0),SUM($D106:M106),0)","v":0},{"$f":"IF(OR(N126=1,M146<>0),SUM($D106:N106),0)","v":0},{"$f":"IF(OR(O126=1,N146<>0),SUM($D106:O106),0)","v":0},0]
[null,null,"Hijo3",{"$f":"IF(D127=1,SUM($D107:D107),0)","v":0},{"$f":"IF(OR(E127=1,D147<>0),SUM($D107:E107),0)","v":0},{"$f":"IF(OR(F127=1,E147<>0),SUM($D107:F107),0)","v":0},{"$f":"IF(OR(G127=1,F147<>0),SUM($D107:G107),0)","v":0},{"$f":"IF(OR(H127=1,G147<>0),SUM($D107:H107),0)","v":0},{"$f":"IF(OR(I127=1,H147<>0),SUM($D107:I107),0)","v":0},{"$f":"IF(OR(J127=1,I147<>0),SUM($D107:J107),0)","v":0},{"$f":"IF(OR(K127=1,J147<>0),SUM($D107:K107),0)","v":0},{"$f":"IF(OR(L127=1,K147<>0),SUM($D107:L107),0)","v":0},{"$f":"IF(OR(M127=1,L147<>0),SUM($D107:M107),0)","v":0},{"$f":"IF(OR(N127=1,M147<>0),SUM($D107:N107),0)","v":0},{"$f":"IF(OR(O127=1,N147<>0),SUM($D107:O107),0)","v":0},0]
[null,null,"Hijo4",{"$f":"IF(D128=1,SUM($D108:D108),0)","v":0},{"$f":"IF(OR(E128=1,D148<>0),SUM($D108:E108),0)","v":0},{"$f":"IF(OR(F128=1,E148<>0),SUM($D108:F108),0)","v":0},{"$f":"IF(OR(G128=1,F148<>0),SUM($D108:G108),0)","v":0},{"$f":"IF(OR(H128=1,G148<>0),SUM($D108:H108),0)","v":0},{"$f":"IF(OR(I128=1,H148<>0),SUM($D108:I108),0)","v":0},{"$f":"IF(OR(J128=1,I148<>0),SUM($D108:J108),0)","v":0},{"$f":"IF(OR(K128=1,J148<>0),SUM($D108:K108),0)","v":0},{"$f":"IF(OR(L128=1,K148<>0),SUM($D108:L108),0)","v":0},{"$f":"IF(OR(M128=1,L148<>0),SUM($D108:M108),0)","v":0},{"$f":"IF(OR(N128=1,M148<>0),SUM($D108:N108),0)","v":0},{"$f":"IF(OR(O128=1,N148<>0),SUM($D108:O108),0)","v":0},0]
[null,null,"Hijo5",{"$f":"IF(D129=1,SUM($D109:D109),0)","v":0},{"$f":"IF(OR(E129=1,D149<>0),SUM($D109:E109),0)","v":0},{"$f":"IF(OR(F129=1,E149<>0),SUM($D109:F109),0)","v":0},{"$f":"IF(OR(G129=1,F149<>0),SUM($D109:G109),0)","v":0},{"$f":"IF(OR(H129=1,G149<>0),SUM($D109:H109),0)","v":0},{"$f":"IF(OR(I129=1,H149<>0),SUM($D109:I109),0)","v":0},{"$f":"IF(OR(J129=1,I149<>0),SUM($D109:J109),0)","v":0},{"$f":"IF(OR(K129=1,J149<>0),SUM($D109:K109),0)","v":0},{"$f":"IF(OR(L129=1,K149<>0),SUM($D109:L109),0)","v":0},{"$f":"IF(OR(M129=1,L149<>0),SUM($D109:M109),0)","v":0},{"$f":"IF(OR(N129=1,M149<>0),SUM($D109:N109),0)","v":0},{"$f":"IF(OR(O129=1,N149<>0),SUM($D109:O109),0)","v":0},0]
[null,null,"Hijo6",{"$f":"IF(D130=1,SUM($D110:D110),0)","v":0},{"$f":"IF(OR(E130=1,D150<>0),SUM($D110:E110),0)","v":0},{"$f":"IF(OR(F130=1,E150<>0),SUM($D110:F110),0)","v":0},{"$f":"IF(OR(G130=1,F150<>0),SUM($D110:G110),0)","v":0},{"$f":"IF(OR(H130=1,G150<>0),SUM($D110:H110),0)","v":0},{"$f":"IF(OR(I130=1,H150<>0),SUM($D110:I110),0)","v":0},{"$f":"IF(OR(J130=1,I150<>0),SUM($D110:J110),0)","v":0},{"$f":"IF(OR(K130=1,J150<>0),SUM($D110:K110),0)","v":0},{"$f":"IF(OR(L130=1,K150<>0),SUM($D110:L110),0)","v":0},{"$f":"IF(OR(M130=1,L150<>0),SUM($D110:M110),0)","v":0},{"$f":"IF(OR(N130=1,M150<>0),SUM($D110:N110),0)","v":0},{"$f":"IF(OR(O130=1,N150<>0),SUM($D110:O110),0)","v":0},0]
[null,null,"Hijo7",{"$f":"IF(D131=1,SUM($D111:D111),0)","v":0},{"$f":"IF(OR(E131=1,D151<>0),SUM($D111:E111),0)","v":0},{"$f":"IF(OR(F131=1,E151<>0),SUM($D111:F111),0)","v":0},{"$f":"IF(OR(G131=1,F151<>0),SUM($D111:G111),0)","v":0},{"$f":"IF(OR(H131=1,G151<>0),SUM($D111:H111),0)","v":0},{"$f":"IF(OR(I131=1,H151<>0),SUM($D111:I111),0)","v":0},{"$f":"IF(OR(J131=1,I151<>0),SUM($D111:J111),0)","v":0},{"$f":"IF(OR(K131=1,J151<>0),SUM($D111:K111),0)","v":0},{"$f":"IF(OR(L131=1,K151<>0),SUM($D111:L111),0)","v":0},{"$f":"IF(OR(M131=1,L151<>0),SUM($D111:M111),0)","v":0},{"$f":"IF(OR(N131=1,M151<>0),SUM($D111:N111),0)","v":0},{"$f":"IF(OR(O131=1,N151<>0),SUM($D111:O111),0)","v":0},0]
[null,null,"Hijo8",{"$f":"IF(D132=1,SUM($D112:D112),0)","v":0},{"$f":"IF(OR(E132=1,D152<>0),SUM($D112:E112),0)","v":0},{"$f":"IF(OR(F132=1,E152<>0),SUM($D112:F112),0)","v":0},{"$f":"IF(OR(G132=1,F152<>0),SUM($D112:G112),0)","v":0},{"$f":"IF(OR(H132=1,G152<>0),SUM($D112:H112),0)","v":0},{"$f":"IF(OR(I132=1,H152<>0),SUM($D112:I112),0)","v":0},{"$f":"IF(OR(J132=1,I152<>0),SUM($D112:J112),0)","v":0},{"$f":"IF(OR(K132=1,J152<>0),SUM($D112:K112),0)","v":0},{"$f":"IF(OR(L132=1,K152<>0),SUM($D112:L112),0)","v":0},{"$f":"IF(OR(M132=1,L152<>0),SUM($D112:M112),0)","v":0},{"$f":"IF(OR(N132=1,M152<>0),SUM($D112:N112),0)","v":0},{"$f":"IF(OR(O132=1,N152<>0),SUM($D112:O112),0)","v":0},0]
[null,null,"Hijo9",{"$f":"IF(D133=1,SUM($D113:D113),0)","v":0},{"$f":"IF(OR(E133=1,D153<>0),SUM($D113:E113),0)","v":0},{"$f":"IF(OR(F133=1,E153<>0),SUM($D113:F113),0)","v":0},{"$f":"IF(OR(G133=1,F153<>0),SUM($D113:G113),0)","v":0},{"$f":"IF(OR(H133=1,G153<>0),SUM($D113:H113),0)","v":0},{"$f":"IF(OR(I133=1,H153<>0),SUM($D113:I113),0)","v":0},{"$f":"IF(OR(J133=1,I153<>0),SUM($D113:J113),0)","v":0},{"$f":"IF(OR(K133=1,J153<>0),SUM($D113:K113),0)","v":0},{"$f":"IF(OR(L133=1,K153<>0),SUM($D113:L113),0)","v":0},{"$f":"IF(OR(M133=1,L153<>0),SUM($D113:M113),0)","v":0},{"$f":"IF(OR(N133=1,M153<>0),SUM($D113:N113),0)","v":0},{"$f":"IF(OR(O133=1,N153<>0),SUM($D113:O113),0)","v":0},0]
[null,null,"Hijo10",{"$f":"IF(D134=1,SUM($D114:D114),0)","v":0},{"$f":"IF(OR(E134=1,D154<>0),SUM($D114:E114),0)","v":0},{"$f":"IF(OR(F134=1,E154<>0),SUM($D114:F114),0)","v":0},{"$f":"IF(OR(G134=1,F154<>0),SUM($D114:G114),0)","v":0},{"$f":"IF(OR(H134=1,G154<>0),SUM($D114:H114),0)","v":0},{"$f":"IF(OR(I134=1,H154<>0),SUM($D114:I114),0)","v":0},{"$f":"IF(OR(J134=1,I154<>0),SUM($D114:J114),0)","v":0},{"$f":"IF(OR(K134=1,J154<>0),SUM($D114:K114),0)","v":0},{"$f":"IF(OR(L134=1,K154<>0),SUM($D114:L114),0)","v":0},{"$f":"IF(OR(M134=1,L154<>0),SUM($D114:M114),0)","v":0},{"$f":"IF(OR(N134=1,M154<>0),SUM($D114:N114),0)","v":0},{"$f":"IF(OR(O134=1,N154<>0),SUM($D114:O114),0)","v":0},0]
[null,null,"Hijo11",{"$f":"IF(D135=1,SUM($D115:D115),0)","v":0},{"$f":"IF(OR(E135=1,D155<>0),SUM($D115:E115),0)","v":0},{"$f":"IF(OR(F135=1,E155<>0),SUM($D115:F115),0)","v":0},{"$f":"IF(OR(G135=1,F155<>0),SUM($D115:G115),0)","v":0},{"$f":"IF(OR(H135=1,G155<>0),SUM($D115:H115),0)","v":0},{"$f":"IF(OR(I135=1,H155<>0),SUM($D115:I115),0)","v":0},{"$f":"IF(OR(J135=1,I155<>0),SUM($D115:J115),0)","v":0},{"$f":"IF(OR(K135=1,J155<>0),SUM($D115:K115),0)","v":0},{"$f":"IF(OR(L135=1,K155<>0),SUM($D115:L115),0)","v":0},{"$f":"IF(OR(M135=1,L155<>0),SUM($D115:M115),0)","v":0},{"$f":"IF(OR(N135=1,M155<>0),SUM($D115:N115),0)","v":0},{"$f":"IF(OR(O135=1,N155<>0),SUM($D115:O115),0)","v":0},0]
[null,null,"Hijo12",{"$f":"IF(D136=1,SUM($D116:D116),0)","v":0},{"$f":"IF(OR(E136=1,D156<>0),SUM($D116:E116),0)","v":0},{"$f":"IF(OR(F136=1,E156<>0),SUM($D116:F116),0)","v":0},{"$f":"IF(OR(G136=1,F156<>0),SUM($D116:G116),0)","v":0},{"$f":"IF(OR(H136=1,G156<>0),SUM($D116:H116),0)","v":0},{"$f":"IF(OR(I136=1,H156<>0),SUM($D116:I116),0)","v":0},{"$f":"IF(OR(J136=1,I156<>0),SUM($D116:J116),0)","v":0},{"$f":"IF(OR(K136=1,J156<>0),SUM($D116:K116),0)","v":0},{"$f":"IF(OR(L136=1,K156<>0),SUM($D116:L116),0)","v":0},{"$f":"IF(OR(M136=1,L156<>0),SUM($D116:M116),0)","v":0},{"$f":"IF(OR(N136=1,M156<>0),SUM($D116:N116),0)","v":0},{"$f":"IF(OR(O136=1,N156<>0),SUM($D116:O116),0)","v":0},0]
[null,null,"Hijo13",{"$f":"IF(D137=1,SUM($D117:D117),0)","v":0},{"$f":"IF(OR(E137=1,D157<>0),SUM($D117:E117),0)","v":0},{"$f":"IF(OR(F137=1,E157<>0),SUM($D117:F117),0)","v":0},{"$f":"IF(OR(G137=1,F157<>0),SUM($D117:G117),0)","v":0},{"$f":"IF(OR(H137=1,G157<>0),SUM($D117:H117),0)","v":0},{"$f":"IF(OR(I137=1,H157<>0),SUM($D117:I117),0)","v":0},{"$f":"IF(OR(J137=1,I157<>0),SUM($D117:J117),0)","v":0},{"$f":"IF(OR(K137=1,J157<>0),SUM($D117:K117),0)","v":0},{"$f":"IF(OR(L137=1,K157<>0),SUM($D117:L117),0)","v":0},{"$f":"IF(OR(M137=1,L157<>0),SUM($D117:M117),0)","v":0},{"$f":"IF(OR(N137=1,M157<>0),SUM($D117:N117),0)","v":0},{"$f":"IF(OR(O137=1,N157<>0),SUM($D117:O117),0)","v":0},0]
[null,null,"Hijo14",{"$f":"IF(D138=1,SUM($D118:D118),0)","v":0},{"$f":"IF(OR(E138=1,D158<>0),SUM($D118:E118),0)","v":0},{"$f":"IF(OR(F138=1,E158<>0),SUM($D118:F118),0)","v":0},{"$f":"IF(OR(G138=1,F158<>0),SUM($D118:G118),0)","v":0},{"$f":"IF(OR(H138=1,G158<>0),SUM($D118:H118),0)","v":0},{"$f":"IF(OR(I138=1,H158<>0),SUM($D118:I118),0)","v":0},{"$f":"IF(OR(J138=1,I158<>0),SUM($D118:J118),0)","v":0},{"$f":"IF(OR(K138=1,J158<>0),SUM($D118:K118),0)","v":0},{"$f":"IF(OR(L138=1,K158<>0),SUM($D118:L118),0)","v":0},{"$f":"IF(OR(M138=1,L158<>0),SUM($D118:M118),0)","v":0},{"$f":"IF(OR(N138=1,M158<>0),SUM($D118:N118),0)","v":0},{"$f":"IF(OR(O138=1,N158<>0),SUM($D118:O118),0)","v":0},0]
[null,null,"Hijo15",{"$f":"IF(D139=1,SUM($D119:D119),0)","v":0},{"$f":"IF(OR(E139=1,D159<>0),SUM($D119:E119),0)","v":0},{"$f":"IF(OR(F139=1,E159<>0),SUM($D119:F119),0)","v":0},{"$f":"IF(OR(G139=1,F159<>0),SUM($D119:G119),0)","v":0},{"$f":"IF(OR(H139=1,G159<>0),SUM($D119:H119),0)","v":0},{"$f":"IF(OR(I139=1,H159<>0),SUM($D119:I119),0)","v":0},{"$f":"IF(OR(J139=1,I159<>0),SUM($D119:J119),0)","v":0},{"$f":"IF(OR(K139=1,J159<>0),SUM($D119:K119),0)","v":0},{"$f":"IF(OR(L139=1,K159<>0),SUM($D119:L119),0)","v":0},{"$f":"IF(OR(M139=1,L159<>0),SUM($D119:M119),0)","v":0},{"$f":"IF(OR(N139=1,M159<>0),SUM($D119:N119),0)","v":0},{"$f":"IF(OR(O139=1,N159<>0),SUM($D119:O119),0)","v":0},0]
[null,null,"Hijo16",{"$f":"IF(D140=1,SUM($D120:D120),0)","v":0},{"$f":"IF(OR(E140=1,D160<>0),SUM($D120:E120),0)","v":0},{"$f":"IF(OR(F140=1,E160<>0),SUM($D120:F120),0)","v":0},{"$f":"IF(OR(G140=1,F160<>0),SUM($D120:G120),0)","v":0},{"$f":"IF(OR(H140=1,G160<>0),SUM($D120:H120),0)","v":0},{"$f":"IF(OR(I140=1,H160<>0),SUM($D120:I120),0)","v":0},{"$f":"IF(OR(J140=1,I160<>0),SUM($D120:J120),0)","v":0},{"$f":"IF(OR(K140=1,J160<>0),SUM($D120:K120),0)","v":0},{"$f":"IF(OR(L140=1,K160<>0),SUM($D120:L120),0)","v":0},{"$f":"IF(OR(M140=1,L160<>0),SUM($D120:M120),0)","v":0},{"$f":"IF(OR(N140=1,M160<>0),SUM($D120:N120),0)","v":0},{"$f":"IF(OR(O140=1,N160<>0),SUM($D120:O120),0)","v":0},0]
[]
[null,null,"Retenciones al SAC","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","Anual"]
[null,null,"SAC Importe",{"$f":"+Ingresos!C12+Ingresos!C51","v":0},{"$f":"+Ingresos!D12+Ingresos!D51","v":0},{"$f":"+Ingresos!E12+Ingresos!E51","v":0},{"$f":"+Ingresos!F12+Ingresos!F51","v":0},{"$f":"+Ingresos!G12+Ingresos!G51","v":0},{"$f":"+Ingresos!H12+Ingresos!H51","v":0},{"$f":"+Ingresos!I12+Ingresos!I51","v":0},{"$f":"+Ingresos!J12+Ingresos!J51","v":0},{"$f":"+Ingresos!K12+Ingresos!K51","v":0},{"$f":"+Ingresos!L12+Ingresos!L51","v":0},{"$f":"+Ingresos!M12+Ingresos!M51","v":0},{"$f":"+Ingresos!N12+Ingresos!N51","v":0},{"$f":"SUM(D163:O163)","v":0}]
[null,null,"SUMA Remunerativo",{"$f":"+D10+D9","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D164:O164)","v":0}]
[null,null,"Empleo + Pluriempleo",null,null,null,null,null,1,null,null,null,null,null,1]
[null,null,{"$f":"+C30","v":"Jubilación"},{"$f":"IF(D$163<>0,retenciones(Check!$B$8,$R166,SUM(D$163:D$164),Tablas!C$7*1.5,Tablas!C8,D$163,0),0)","v":0},{"$f":"IF(E$163<>0,retenciones(Check!$B$8,$R166,SUM(E$163:E$164),Tablas!D$7*1.5,Tablas!D8,E$163,0),0)","v":0},{"$f":"IF(F$163<>0,retenciones(Check!$B$8,$R166,SUM(F$163:F$164),Tablas!E$7*1.5,Tablas!E8,F$163,0),0)","v":0},{"$f":"IF(G$163<>0,retenciones(Check!$B$8,$R166,SUM(G$163:G$164),Tablas!F$7*1.5,Tablas!F8,G$163,0),0)","v":0},{"$f":"IF(H$163<>0,retenciones(Check!$B$8,$R166,SUM(H$163:H$164),Tablas!G$7*1.5,Tablas!G8,H$163,0),0)","v":0},{"$f":"IF(I$163<>0,retenciones(Check!$B$8,$R166,SUM(I$163:I$164),Tablas!H$7*1.5,Tablas!H8,I$163,0),0)*I165","v":0},{"$f":"IF(J$163<>0,retenciones(Check!$B$8,$R166,SUM(J$163:J$164),Tablas!I$7*1.5,Tablas!I8,J$163,0),0)","v":0},{"$f":"IF(K$163<>0,retenciones(Check!$B$8,$R166,SUM(K$163:K$164),Tablas!J$7*1.5,Tablas!J8,K$163,0),0)","v":0},{"$f":"IF(L$163<>0,retenciones(Check!$B$8,$R166,SUM(L$163:L$164),Tablas!K$7*1.5,Tablas!K8,L$163,0),0)","v":0},{"$f":"IF(M$163<>0,retenciones(Check!$B$8,$R166,SUM(M$163:M$164),Tablas!L$7*1.5,Tablas!L8,M$163,0),0)","v":0},{"$f":"IF(N$163<>0,retenciones(Check!$B$8,$R166,SUM(N$163:N$164),Tablas!M$7*1.5,Tablas!M8,N$163,0),0)","v":0},{"$f":"IF(O$163<>0,retenciones(Check!$B$8,$R166,SUM(O$163:O$164),Tablas!N$7*1.5,Tablas!N8,O$163,0),0)*O165","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(D166:O166),DedGrales!P23)","v":0},null,{"$f":"+R30","v":"Sí"}]
[null,null,"Ley 19032",{"$f":"IF(D$163<>0,retenciones(Check!$B$8,$R167,SUM(D$163:D$164),Tablas!C$7*1.5,Tablas!C9,D$163,0),0)","v":0},{"$f":"IF(E$163<>0,retenciones(Check!$B$8,$R167,SUM(E$163:E$164),Tablas!D$7*1.5,Tablas!D9,E$163,0),0)","v":0},{"$f":"IF(F$163<>0,retenciones(Check!$B$8,$R167,SUM(F$163:F$164),Tablas!E$7*1.5,Tablas!E9,F$163,0),0)","v":0},{"$f":"IF(G$163<>0,retenciones(Check!$B$8,$R167,SUM(G$163:G$164),Tablas!F$7*1.5,Tablas!F9,G$163,0),0)","v":0},{"$f":"IF(H$163<>0,retenciones(Check!$B$8,$R167,SUM(H$163:H$164),Tablas!G$7*1.5,Tablas!G9,H$163,0),0)","v":0},{"$f":"IF(I$163<>0,retenciones(Check!$B$8,$R167,SUM(I$163:I$164),Tablas!H$7*1.5,Tablas!H9,I$163,0),0)*I165","v":0},{"$f":"IF(J$163<>0,retenciones(Check!$B$8,$R167,SUM(J$163:J$164),Tablas!I$7*1.5,Tablas!I9,J$163,0),0)","v":0},{"$f":"IF(K$163<>0,retenciones(Check!$B$8,$R167,SUM(K$163:K$164),Tablas!J$7*1.5,Tablas!J9,K$163,0),0)","v":0},{"$f":"IF(L$163<>0,retenciones(Check!$B$8,$R167,SUM(L$163:L$164),Tablas!K$7*1.5,Tablas!K9,L$163,0),0)","v":0},{"$f":"IF(M$163<>0,retenciones(Check!$B$8,$R167,SUM(M$163:M$164),Tablas!L$7*1.5,Tablas!L9,M$163,0),0)","v":0},{"$f":"IF(N$163<>0,retenciones(Check!$B$8,$R167,SUM(N$163:N$164),Tablas!M$7*1.5,Tablas!M9,N$163,0),0)","v":0},{"$f":"IF(O$163<>0,retenciones(Check!$B$8,$R167,SUM(O$163:O$164),Tablas!N$7*1.5,Tablas!N9,O$163,0),0)*O165","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(D167:O167),DedGrales!P24)","v":0},null,"Sí"]
[null,null,"Obra social",{"$f":"IF(D$163<>0,retenciones(Check!$B$8,$R168,SUM(D$163:D$164),Tablas!C$7*1.5,Tablas!C10,D$163,0),0)","v":0},{"$f":"IF(E$163<>0,retenciones(Check!$B$8,$R168,SUM(E$163:E$164),Tablas!D$7*1.5,Tablas!D10,E$163,0),0)","v":0},{"$f":"IF(F$163<>0,retenciones(Check!$B$8,$R168,SUM(F$163:F$164),Tablas!E$7*1.5,Tablas!E10,F$163,0),0)","v":0},{"$f":"IF(G$163<>0,retenciones(Check!$B$8,$R168,SUM(G$163:G$164),Tablas!F$7*1.5,Tablas!F10,G$163,0),0)","v":0},{"$f":"IF(H$163<>0,retenciones(Check!$B$8,$R168,SUM(H$163:H$164),Tablas!G$7*1.5,Tablas!G10,H$163,0),0)","v":0},{"$f":"IF(I$163<>0,retenciones(Check!$B$8,$R168,SUM(I$163:I$164),Tablas!H$7*1.5,Tablas!H10,I$163,0),0)*I165","v":0},{"$f":"IF(J$163<>0,retenciones(Check!$B$8,$R168,SUM(J$163:J$164),Tablas!I$7*1.5,Tablas!I10,J$163,0),0)","v":0},{"$f":"IF(K$163<>0,retenciones(Check!$B$8,$R168,SUM(K$163:K$164),Tablas!J$7*1.5,Tablas!J10,K$163,0),0)","v":0},{"$f":"IF(L$163<>0,retenciones(Check!$B$8,$R168,SUM(L$163:L$164),Tablas!K$7*1.5,Tablas!K10,L$163,0),0)","v":0},{"$f":"IF(M$163<>0,retenciones(Check!$B$8,$R168,SUM(M$163:M$164),Tablas!L$7*1.5,Tablas!L10,M$163,0),0)","v":0},{"$f":"IF(N$163<>0,retenciones(Check!$B$8,$R168,SUM(N$163:N$164),Tablas!M$7*1.5,Tablas!M10,N$163,0),0)","v":0},{"$f":"IF(O$163<>0,retenciones(Check!$B$8,$R168,SUM(O$163:O$164),Tablas!N$7*1.5,Tablas!N10,O$163,0),0)*O165","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(D168:O168),DedGrales!P25)","v":0},null,"Sí"]
[null,null,"Sindicato",{"$f":"IF(D$163<>0,retenciones(Check!$B$8,$R169,SUM(D$163:D$164),Tablas!C$7*1.5,Tablas!C11,D$163,0),0)","v":0},{"$f":"IF(E$163<>0,retenciones(Check!$B$8,$R169,SUM(E$163:E$164),Tablas!D$7*1.5,Tablas!D11,E$163,0),0)","v":0},{"$f":"IF(F$163<>0,retenciones(Check!$B$8,$R169,SUM(F$163:F$164),Tablas!E$7*1.5,Tablas!E11,F$163,0),0)","v":0},{"$f":"IF(G$163<>0,retenciones(Check!$B$8,$R169,SUM(G$163:G$164),Tablas!F$7*1.5,Tablas!F11,G$163,0),0)","v":0},{"$f":"IF(H$163<>0,retenciones(Check!$B$8,$R169,SUM(H$163:H$164),Tablas!G$7*1.5,Tablas!G11,H$163,0),0)","v":0},{"$f":"IF(I$163<>0,retenciones(Check!$B$8,$R169,SUM(I$163:I$164),Tablas!H$7*1.5,Tablas!H11,I$163,0),0)*I165","v":0},{"$f":"IF(J$163<>0,retenciones(Check!$B$8,$R169,SUM(J$163:J$164),Tablas!I$7*1.5,Tablas!I11,J$163,0),0)","v":0},{"$f":"IF(K$163<>0,retenciones(Check!$B$8,$R169,SUM(K$163:K$164),Tablas!J$7*1.5,Tablas!J11,K$163,0),0)","v":0},{"$f":"IF(L$163<>0,retenciones(Check!$B$8,$R169,SUM(L$163:L$164),Tablas!K$7*1.5,Tablas!K11,L$163,0),0)","v":0},{"$f":"IF(M$163<>0,retenciones(Check!$B$8,$R169,SUM(M$163:M$164),Tablas!L$7*1.5,Tablas!L11,M$163,0),0)","v":0},{"$f":"IF(N$163<>0,retenciones(Check!$B$8,$R169,SUM(N$163:N$164),Tablas!M$7*1.5,Tablas!M11,N$163,0),0)","v":0},{"$f":"IF(O$163<>0,retenciones(Check!$B$8,$R169,SUM(O$163:O$164),Tablas!N$7*1.5,Tablas!N11,O$163,0),0)*O165","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(D169:O169),DedGrales!P26)","v":0},null,"No"]
[null,null,0,{"$f":"IF(D$163<>0,retenciones(Check!$B$8,$R170,SUM(D$163:D$164),Tablas!C$7*1.5,Tablas!C12,D$163,0),0)","v":0},{"$f":"IF(E$163<>0,retenciones(Check!$B$8,$R170,SUM(E$163:E$164),Tablas!D$7*1.5,Tablas!D12,E$163,0),0)","v":0},{"$f":"IF(F$163<>0,retenciones(Check!$B$8,$R170,SUM(F$163:F$164),Tablas!E$7*1.5,Tablas!E12,F$163,0),0)","v":0},{"$f":"IF(G$163<>0,retenciones(Check!$B$8,$R170,SUM(G$163:G$164),Tablas!F$7*1.5,Tablas!F12,G$163,0),0)","v":0},{"$f":"IF(H$163<>0,retenciones(Check!$B$8,$R170,SUM(H$163:H$164),Tablas!G$7*1.5,Tablas!G12,H$163,0),0)","v":0},{"$f":"IF(I$163<>0,retenciones(Check!$B$8,$R170,SUM(I$163:I$164),Tablas!H$7*1.5,Tablas!H12,I$163,0),0)*I165","v":0},{"$f":"IF(J$163<>0,retenciones(Check!$B$8,$R170,SUM(J$163:J$164),Tablas!I$7*1.5,Tablas!I12,J$163,0),0)","v":0},{"$f":"IF(K$163<>0,retenciones(Check!$B$8,$R170,SUM(K$163:K$164),Tablas!J$7*1.5,Tablas!J12,K$163,0),0)","v":0},{"$f":"IF(L$163<>0,retenciones(Check!$B$8,$R170,SUM(L$163:L$164),Tablas!K$7*1.5,Tablas!K12,L$163,0),0)","v":0},{"$f":"IF(M$163<>0,retenciones(Check!$B$8,$R170,SUM(M$163:M$164),Tablas!L$7*1.5,Tablas!L12,M$163,0),0)","v":0},{"$f":"IF(N$163<>0,retenciones(Check!$B$8,$R170,SUM(N$163:N$164),Tablas!M$7*1.5,Tablas!M12,N$163,0),0)","v":0},{"$f":"IF(O$163<>0,retenciones(Check!$B$8,$R170,SUM(O$163:O$164),Tablas!N$7*1.5,Tablas!N12,O$163,0),0)*O165","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(D170:O170),DedGrales!P27)","v":0},null,"No"]
[null,null,0,{"$f":"IF(D$163<>0,retenciones(Check!$B$8,$R171,SUM(D$163:D$164),Tablas!C$7*1.5,Tablas!C13,D$163,0),0)","v":0},{"$f":"IF(E$163<>0,retenciones(Check!$B$8,$R171,SUM(E$163:E$164),Tablas!D$7*1.5,Tablas!D13,E$163,0),0)","v":0},{"$f":"IF(F$163<>0,retenciones(Check!$B$8,$R171,SUM(F$163:F$164),Tablas!E$7*1.5,Tablas!E13,F$163,0),0)","v":0},{"$f":"IF(G$163<>0,retenciones(Check!$B$8,$R171,SUM(G$163:G$164),Tablas!F$7*1.5,Tablas!F13,G$163,0),0)","v":0},{"$f":"IF(H$163<>0,retenciones(Check!$B$8,$R171,SUM(H$163:H$164),Tablas!G$7*1.5,Tablas!G13,H$163,0),0)","v":0},{"$f":"IF(I$163<>0,retenciones(Check!$B$8,$R171,SUM(I$163:I$164),Tablas!H$7*1.5,Tablas!H13,I$163,0),0)*I165","v":0},{"$f":"IF(J$163<>0,retenciones(Check!$B$8,$R171,SUM(J$163:J$164),Tablas!I$7*1.5,Tablas!I13,J$163,0),0)","v":0},{"$f":"IF(K$163<>0,retenciones(Check!$B$8,$R171,SUM(K$163:K$164),Tablas!J$7*1.5,Tablas!J13,K$163,0),0)","v":0},{"$f":"IF(L$163<>0,retenciones(Check!$B$8,$R171,SUM(L$163:L$164),Tablas!K$7*1.5,Tablas!K13,L$163,0),0)","v":0},{"$f":"IF(M$163<>0,retenciones(Check!$B$8,$R171,SUM(M$163:M$164),Tablas!L$7*1.5,Tablas!L13,M$163,0),0)","v":0},{"$f":"IF(N$163<>0,retenciones(Check!$B$8,$R171,SUM(N$163:N$164),Tablas!M$7*1.5,Tablas!M13,N$163,0),0)","v":0},{"$f":"IF(O$163<>0,retenciones(Check!$B$8,$R171,SUM(O$163:O$164),Tablas!N$7*1.5,Tablas!N13,O$163,0),0)*O165","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(D171:O171),DedGrales!P28)","v":0},null,"No"]
[null,null,"Total",{"$f":"+SUM(D166:D171)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(P166:P171)","v":0}]
[null,null,"Filtro",{"$f":"IF(MONTH('F1357'!$D$11)>=MONTH(Auxiliares!D174),1,0)","v":1},{"$f":"IF(MONTH('F1357'!$D$11)>=MONTH(Auxiliares!E174),1,0)","v":1},{"$f":"IF(MONTH('F1357'!$D$11)>=MONTH(Auxiliares!F174),1,0)","v":1},{"$f":"IF(MONTH('F1357'!$D$11)>=MONTH(Auxiliares!G174),1,0)","v":1},{"$f":"IF(MONTH('F1357'!$D$11)>=MONTH(Auxiliares!H174),1,0)","v":1},{"$f":"IF(MONTH('F1357'!$D$11)>=MONTH(Auxiliares!I174),1,0)","v":1},{"$f":"IF(MONTH('F1357'!$D$11)>=MONTH(Auxiliares!J174),1,0)","v":1},{"$f":"IF(MONTH('F1357'!$D$11)>=MONTH(Auxiliares!K174),1,0)","v":1},{"$f":"IF(MONTH('F1357'!$D$11)>=MONTH(Auxiliares!L174),1,0)","v":1},{"$f":"IF(MONTH('F1357'!$D$11)>=MONTH(Auxiliares!M174),1,0)","v":1},{"$f":"IF(MONTH('F1357'!$D$11)>=MONTH(Auxiliares!N174),1,0)","v":1},{"$f":"IF(MONTH('F1357'!$D$11)>=MONTH(Auxiliares!O174),1,0)","v":1}]
[null,null,"Retenciones estimadas","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","Anual"]
[null,null,"SAC Importe estimado bruto 1",{"$f":"+D196","v":0},{"$f":"+E196","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+C166","v":"Jubilación"},{"$f":"maximo(D$175,Tablas!C$7/12)*Tablas!C8","v":0},{"$f":"maximo(E$175,Tablas!D$7/12)*Tablas!D8","v":0},{"$f":"maximo(F$175,Tablas!E$7/12)*Tablas!E8","v":0},{"$f":"maximo(G$175,Tablas!F$7/12)*Tablas!F8","v":0},{"$f":"maximo(H$175,Tablas!G$7/12)*Tablas!G8","v":0},{"$f":"maximo(I$175,Tablas!H$7/12)*Tablas!H8","v":0},{"$f":"maximo(J$175,Tablas!I$7/12)*Tablas!I8","v":0},{"$f":"maximo(K$175,Tablas!J$7/12)*Tablas!J8","v":0},{"$f":"maximo(L$175,Tablas!K$7/12)*Tablas!K8","v":0},{"$f":"maximo(M$175,Tablas!L$7/12)*Tablas!L8","v":0},{"$f":"maximo(N$175,Tablas!M$7/12)*Tablas!M8","v":0},{"$f":"maximo(O$175,Tablas!N$7/12)*Tablas!N8","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(D176:O176),DedGrales!P161)","v":0},null,{"$f":"+R30","v":"Sí"}]
[null,null,{"$f":"+C167","v":"Ley 19032"},{"$f":"maximo(D$175,Tablas!C$7/12)*Tablas!C9","v":0},{"$f":"maximo(E$175,Tablas!D$7/12)*Tablas!D9","v":0},{"$f":"maximo(F$175,Tablas!E$7/12)*Tablas!E9","v":0},{"$f":"maximo(G$175,Tablas!F$7/12)*Tablas!F9","v":0},{"$f":"maximo(H$175,Tablas!G$7/12)*Tablas!G9","v":0},{"$f":"maximo(I$175,Tablas!H$7/12)*Tablas!H9","v":0},{"$f":"maximo(J$175,Tablas!I$7/12)*Tablas!I9","v":0},{"$f":"maximo(K$175,Tablas!J$7/12)*Tablas!J9","v":0},{"$f":"maximo(L$175,Tablas!K$7/12)*Tablas!K9","v":0},{"$f":"maximo(M$175,Tablas!L$7/12)*Tablas!L9","v":0},{"$f":"maximo(N$175,Tablas!M$7/12)*Tablas!M9","v":0},{"$f":"maximo(O$175,Tablas!N$7/12)*Tablas!N9","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(D177:O177),DedGrales!P162)","v":0},null,"Sí"]
[null,null,"Obra social",{"$f":"maximo(D$175,Tablas!C$7/12)*Tablas!C10","v":0},{"$f":"maximo(E$175,Tablas!D$7/12)*Tablas!D10","v":0},{"$f":"maximo(F$175,Tablas!E$7/12)*Tablas!E10","v":0},{"$f":"maximo(G$175,Tablas!F$7/12)*Tablas!F10","v":0},{"$f":"maximo(H$175,Tablas!G$7/12)*Tablas!G10","v":0},{"$f":"maximo(I$175,Tablas!H$7/12)*Tablas!H10","v":0},{"$f":"maximo(J$175,Tablas!I$7/12)*Tablas!I10","v":0},{"$f":"maximo(K$175,Tablas!J$7/12)*Tablas!J10","v":0},{"$f":"maximo(L$175,Tablas!K$7/12)*Tablas!K10","v":0},{"$f":"maximo(M$175,Tablas!L$7/12)*Tablas!L10","v":0},{"$f":"maximo(N$175,Tablas!M$7/12)*Tablas!M10","v":0},{"$f":"maximo(O$175,Tablas!N$7/12)*Tablas!N10","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(D178:O178),DedGrales!P163)","v":0},null,"Sí"]
[null,null,"Sindicato",{"$f":"maximo(D$175,Tablas!C$7/12)*Tablas!C11","v":0},{"$f":"maximo(E$175,Tablas!D$7/12)*Tablas!D11","v":0},{"$f":"maximo(F$175,Tablas!E$7/12)*Tablas!E11","v":0},{"$f":"maximo(G$175,Tablas!F$7/12)*Tablas!F11","v":0},{"$f":"maximo(H$175,Tablas!G$7/12)*Tablas!G11","v":0},{"$f":"maximo(I$175,Tablas!H$7/12)*Tablas!H11","v":0},{"$f":"maximo(J$175,Tablas!I$7/12)*Tablas!I11","v":0},{"$f":"maximo(K$175,Tablas!J$7/12)*Tablas!J11","v":0},{"$f":"maximo(L$175,Tablas!K$7/12)*Tablas!K11","v":0},{"$f":"maximo(M$175,Tablas!L$7/12)*Tablas!L11","v":0},{"$f":"maximo(N$175,Tablas!M$7/12)*Tablas!M11","v":0},{"$f":"maximo(O$175,Tablas!N$7/12)*Tablas!N11","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(D179:O179),DedGrales!P164)","v":0},null,"No"]
[null,null,0,{"$f":"maximo(D$175,Tablas!C$7/12)*Tablas!C12","v":0},{"$f":"maximo(E$175,Tablas!D$7/12)*Tablas!D12","v":0},{"$f":"maximo(F$175,Tablas!E$7/12)*Tablas!E12","v":0},{"$f":"maximo(G$175,Tablas!F$7/12)*Tablas!F12","v":0},{"$f":"maximo(H$175,Tablas!G$7/12)*Tablas!G12","v":0},{"$f":"maximo(I$175,Tablas!H$7/12)*Tablas!H12","v":0},{"$f":"maximo(J$175,Tablas!I$7/12)*Tablas!I12","v":0},{"$f":"maximo(K$175,Tablas!J$7/12)*Tablas!J12","v":0},{"$f":"maximo(L$175,Tablas!K$7/12)*Tablas!K12","v":0},{"$f":"maximo(M$175,Tablas!L$7/12)*Tablas!L12","v":0},{"$f":"maximo(N$175,Tablas!M$7/12)*Tablas!M12","v":0},{"$f":"maximo(O$175,Tablas!N$7/12)*Tablas!N12","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(D180:O180),DedGrales!P165)","v":0},null,"No"]
[null,null,0,{"$f":"maximo(D$175,Tablas!C$7/12)*Tablas!C13","v":0},{"$f":"maximo(E$175,Tablas!D$7/12)*Tablas!D13","v":0},{"$f":"maximo(F$175,Tablas!E$7/12)*Tablas!E13","v":0},{"$f":"maximo(G$175,Tablas!F$7/12)*Tablas!F13","v":0},{"$f":"maximo(H$175,Tablas!G$7/12)*Tablas!G13","v":0},{"$f":"maximo(I$175,Tablas!H$7/12)*Tablas!H13","v":0},{"$f":"maximo(J$175,Tablas!I$7/12)*Tablas!I13","v":0},{"$f":"maximo(K$175,Tablas!J$7/12)*Tablas!J13","v":0},{"$f":"maximo(L$175,Tablas!K$7/12)*Tablas!K13","v":0},{"$f":"maximo(M$175,Tablas!L$7/12)*Tablas!L13","v":0},{"$f":"maximo(N$175,Tablas!M$7/12)*Tablas!M13","v":0},{"$f":"maximo(O$175,Tablas!N$7/12)*Tablas!N13","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(D181:O181),DedGrales!P166)","v":0},null,"No"]
[null,null,"Total",{"$f":"+SUM(D176:D181)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(P176:P181)","v":0}]
[]
[null,null,"Retenciones estimadas","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","Anual"]
[null,null,"SAC Importe estimado bruto 2",{"$f":"+D201","v":0},{"$f":"+E201","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+C176","v":"Jubilación"},{"$f":"maximo(D$185,Tablas!C$7/12)*Tablas!C8","v":0},{"$f":"maximo(E$185,Tablas!D$7/12)*Tablas!D8","v":0},{"$f":"maximo(F$185,Tablas!E$7/12)*Tablas!E8","v":0},{"$f":"maximo(G$185,Tablas!F$7/12)*Tablas!F8","v":0},{"$f":"maximo(H$185,Tablas!G$7/12)*Tablas!G8","v":0},{"$f":"maximo(I$185,Tablas!H$7/12)*Tablas!H8","v":0},{"$f":"maximo(J$185,Tablas!I$7/12)*Tablas!I8","v":0},{"$f":"maximo(K$185,Tablas!J$7/12)*Tablas!J8","v":0},{"$f":"maximo(L$185,Tablas!K$7/12)*Tablas!K8","v":0},{"$f":"maximo(M$185,Tablas!L$7/12)*Tablas!L8","v":0},{"$f":"maximo(N$185,Tablas!M$7/12)*Tablas!M8","v":0},{"$f":"maximo(O$185,Tablas!N$7/12)*Tablas!N8","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(D186:O186),DedGrales!P171)","v":0},null,{"$f":"+R40","v":"No"}]
[null,null,{"$f":"+C177","v":"Ley 19032"},{"$f":"maximo(D$185,Tablas!C$7/12)*Tablas!C9","v":0},{"$f":"maximo(E$185,Tablas!D$7/12)*Tablas!D9","v":0},{"$f":"maximo(F$185,Tablas!E$7/12)*Tablas!E9","v":0},{"$f":"maximo(G$185,Tablas!F$7/12)*Tablas!F9","v":0},{"$f":"maximo(H$185,Tablas!G$7/12)*Tablas!G9","v":0},{"$f":"maximo(I$185,Tablas!H$7/12)*Tablas!H9","v":0},{"$f":"maximo(J$185,Tablas!I$7/12)*Tablas!I9","v":0},{"$f":"maximo(K$185,Tablas!J$7/12)*Tablas!J9","v":0},{"$f":"maximo(L$185,Tablas!K$7/12)*Tablas!K9","v":0},{"$f":"maximo(M$185,Tablas!L$7/12)*Tablas!L9","v":0},{"$f":"maximo(N$185,Tablas!M$7/12)*Tablas!M9","v":0},{"$f":"maximo(O$185,Tablas!N$7/12)*Tablas!N9","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(D187:O187),DedGrales!P172)","v":0},null,"No"]
[null,null,"Obra social",{"$f":"maximo(D$185,Tablas!C$7/12)*Tablas!C10","v":0},{"$f":"maximo(E$185,Tablas!D$7/12)*Tablas!D10","v":0},{"$f":"maximo(F$185,Tablas!E$7/12)*Tablas!E10","v":0},{"$f":"maximo(G$185,Tablas!F$7/12)*Tablas!F10","v":0},{"$f":"maximo(H$185,Tablas!G$7/12)*Tablas!G10","v":0},{"$f":"maximo(I$185,Tablas!H$7/12)*Tablas!H10","v":0},{"$f":"maximo(J$185,Tablas!I$7/12)*Tablas!I10","v":0},{"$f":"maximo(K$185,Tablas!J$7/12)*Tablas!J10","v":0},{"$f":"maximo(L$185,Tablas!K$7/12)*Tablas!K10","v":0},{"$f":"maximo(M$185,Tablas!L$7/12)*Tablas!L10","v":0},{"$f":"maximo(N$185,Tablas!M$7/12)*Tablas!M10","v":0},{"$f":"maximo(O$185,Tablas!N$7/12)*Tablas!N10","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(D188:O188),DedGrales!P173)","v":0},null,"No"]
[null,null,"Sindicato",{"$f":"maximo(D$185,Tablas!C$7/12)*Tablas!C11","v":0},{"$f":"maximo(E$185,Tablas!D$7/12)*Tablas!D11","v":0},{"$f":"maximo(F$185,Tablas!E$7/12)*Tablas!E11","v":0},{"$f":"maximo(G$185,Tablas!F$7/12)*Tablas!F11","v":0},{"$f":"maximo(H$185,Tablas!G$7/12)*Tablas!G11","v":0},{"$f":"maximo(I$185,Tablas!H$7/12)*Tablas!H11","v":0},{"$f":"maximo(J$185,Tablas!I$7/12)*Tablas!I11","v":0},{"$f":"maximo(K$185,Tablas!J$7/12)*Tablas!J11","v":0},{"$f":"maximo(L$185,Tablas!K$7/12)*Tablas!K11","v":0},{"$f":"maximo(M$185,Tablas!L$7/12)*Tablas!L11","v":0},{"$f":"maximo(N$185,Tablas!M$7/12)*Tablas!M11","v":0},{"$f":"maximo(O$185,Tablas!N$7/12)*Tablas!N11","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(D189:O189),DedGrales!P174)","v":0},null,0]
[null,null,0,{"$f":"maximo(D$185,Tablas!C$7/12)*Tablas!C12","v":0},{"$f":"maximo(E$185,Tablas!D$7/12)*Tablas!D12","v":0},{"$f":"maximo(F$185,Tablas!E$7/12)*Tablas!E12","v":0},{"$f":"maximo(G$185,Tablas!F$7/12)*Tablas!F12","v":0},{"$f":"maximo(H$185,Tablas!G$7/12)*Tablas!G12","v":0},{"$f":"maximo(I$185,Tablas!H$7/12)*Tablas!H12","v":0},{"$f":"maximo(J$185,Tablas!I$7/12)*Tablas!I12","v":0},{"$f":"maximo(K$185,Tablas!J$7/12)*Tablas!J12","v":0},{"$f":"maximo(L$185,Tablas!K$7/12)*Tablas!K12","v":0},{"$f":"maximo(M$185,Tablas!L$7/12)*Tablas!L12","v":0},{"$f":"maximo(N$185,Tablas!M$7/12)*Tablas!M12","v":0},{"$f":"maximo(O$185,Tablas!N$7/12)*Tablas!N12","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(D190:O190),DedGrales!P175)","v":0},null,0]
[null,null,0,{"$f":"maximo(D$185,Tablas!C$7/12)*Tablas!C13","v":0},{"$f":"maximo(E$185,Tablas!D$7/12)*Tablas!D13","v":0},{"$f":"maximo(F$185,Tablas!E$7/12)*Tablas!E13","v":0},{"$f":"maximo(G$185,Tablas!F$7/12)*Tablas!F13","v":0},{"$f":"maximo(H$185,Tablas!G$7/12)*Tablas!G13","v":0},{"$f":"maximo(I$185,Tablas!H$7/12)*Tablas!H13","v":0},{"$f":"maximo(J$185,Tablas!I$7/12)*Tablas!I13","v":0},{"$f":"maximo(K$185,Tablas!J$7/12)*Tablas!J13","v":0},{"$f":"maximo(L$185,Tablas!K$7/12)*Tablas!K13","v":0},{"$f":"maximo(M$185,Tablas!L$7/12)*Tablas!L13","v":0},{"$f":"maximo(N$185,Tablas!M$7/12)*Tablas!M13","v":0},{"$f":"maximo(O$185,Tablas!N$7/12)*Tablas!N13","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(D191:O191),DedGrales!P176)","v":0},null,0]
[null,null,"Total",{"$f":"+SUM(D186:D191)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(P186:P191)","v":0}]
[]
[null,null,"Base estimada",{"$f":"SUMIF(Ingresos!$S8:$S38,\"Sí\",Ingresos!C$8:C$38)","v":0},{"$f":"SUMIF(Ingresos!$S8:$S38,\"Sí\",Ingresos!D$8:D$38)","v":0},{"$f":"SUMIF(Ingresos!$S8:$S38,\"Sí\",Ingresos!E$8:E$38)","v":0},{"$f":"SUMIF(Ingresos!$S8:$S38,\"Sí\",Ingresos!F$8:F$38)","v":0},{"$f":"SUMIF(Ingresos!$S8:$S38,\"Sí\",Ingresos!G$8:G$38)","v":0},{"$f":"SUMIF(Ingresos!$S8:$S38,\"Sí\",Ingresos!H$8:H$38)","v":0},{"$f":"SUMIF(Ingresos!$S8:$S38,\"Sí\",Ingresos!I$8:I$38)","v":0},{"$f":"SUMIF(Ingresos!$S8:$S38,\"Sí\",Ingresos!J$8:J$38)","v":0},{"$f":"SUMIF(Ingresos!$S8:$S38,\"Sí\",Ingresos!K$8:K$38)","v":0},{"$f":"SUMIF(Ingresos!$S8:$S38,\"Sí\",Ingresos!L$8:L$38)","v":0},{"$f":"SUMIF(Ingresos!$S8:$S38,\"Sí\",Ingresos!M$8:M$38)","v":0},{"$f":"SUMIF(Ingresos!$S8:$S38,\"Sí\",Ingresos!N$8:N$38)","v":0}]
[null,null,"Máx",{"$f":"MAX($D$194:D194)","v":0},{"$f":"MAX($D$194:E194)","v":0},{"$f":"MAX($D$194:F194)","v":0},{"$f":"MAX($D$194:G194)","v":0},{"$f":"MAX($D$194:H194)","v":0},{"$f":"MAX($D$194:I194)","v":0},{"$f":"MAX($J$194:J194)","v":0},{"$f":"MAX($J$194:K194)","v":0},{"$f":"MAX($J$194:L194)","v":0},{"$f":"MAX($J$194:M194)","v":0},{"$f":"MAX($J$194:N194)","v":0},{"$f":"MAX($J$194:O194)","v":0}]
[null,null,"SAC estimado bruto 1",{"$f":"D194/12","v":0},{"$f":"E194/12","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"SAC estimado neto 1",{"$f":"IF(Check!$B$8=\"Ok\",D175-D182,Ingresos!C41)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",E175-E182,Ingresos!D41)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",F175-F182,Ingresos!E41)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",G175-G182,Ingresos!F41)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",H175-H182,Ingresos!G41)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",I175-I182,Ingresos!H41)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",J175-J182,Ingresos!I41)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",K175-K182,Ingresos!J41)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",L175-L182,Ingresos!K41)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",M175-M182,Ingresos!L41)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",N175-N182,Ingresos!M41)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",O175-O182,Ingresos!N41)","v":0}]
[]
[null,null,"Base estimada",{"$f":"SUMIF(Ingresos!$S47:$S69,\"Sí\",Ingresos!C$47:C$77)","v":0},{"$f":"SUMIF(Ingresos!$S47:$S69,\"Sí\",Ingresos!D$47:D$77)","v":0},{"$f":"SUMIF(Ingresos!$S47:$S69,\"Sí\",Ingresos!E$47:E$77)","v":0},{"$f":"SUMIF(Ingresos!$S47:$S69,\"Sí\",Ingresos!F$47:F$77)","v":0},{"$f":"SUMIF(Ingresos!$S47:$S69,\"Sí\",Ingresos!G$47:G$77)","v":0},{"$f":"SUMIF(Ingresos!$S47:$S69,\"Sí\",Ingresos!H$47:H$77)","v":0},{"$f":"SUMIF(Ingresos!$S47:$S69,\"Sí\",Ingresos!I$47:I$77)","v":0},{"$f":"SUMIF(Ingresos!$S47:$S69,\"Sí\",Ingresos!J$47:J$77)","v":0},{"$f":"SUMIF(Ingresos!$S47:$S69,\"Sí\",Ingresos!K$47:K$77)","v":0},{"$f":"SUMIF(Ingresos!$S47:$S69,\"Sí\",Ingresos!L$47:L$77)","v":0},{"$f":"SUMIF(Ingresos!$S47:$S69,\"Sí\",Ingresos!M$47:M$77)","v":0},{"$f":"SUMIF(Ingresos!$S47:$S69,\"Sí\",Ingresos!N$47:N$77)","v":0}]
[null,null,"Máx",{"$f":"MAX($D$199:D199)","v":0},{"$f":"MAX($D$199:E199)","v":0},{"$f":"MAX($D$199:F199)","v":0},{"$f":"MAX($D$199:G199)","v":0},{"$f":"MAX($D$199:H199)","v":0},{"$f":"MAX($D$199:I199)","v":0},{"$f":"MAX($D$199:J199)","v":0},{"$f":"MAX($D$199:K199)","v":0},{"$f":"MAX($D$199:L199)","v":0},{"$f":"MAX($D$199:M199)","v":0},{"$f":"MAX($D$199:N199)","v":0},{"$f":"MAX($D$199:O199)","v":0}]
[null,null,"SAC estimado bruto 2",{"$f":"D199/12","v":0},{"$f":"E199/12","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"SAC estimado neto 2",{"$f":"IF(Check!$B$8=\"Ok\",D185-D192,Ingresos!C80)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",E185-E192,Ingresos!D80)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",F185-F192,Ingresos!E80)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",G185-G192,Ingresos!F80)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",H185-H192,Ingresos!G80)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",I185-I192,Ingresos!H80)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",J185-J192,Ingresos!I80)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",K185-K192,Ingresos!J80)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",L185-L192,Ingresos!K80)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",M185-M192,Ingresos!L80)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",N185-N192,Ingresos!M80)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",O185-O192,Ingresos!N80)","v":0}]
[]
[]
[null,null,"Formulario"]
[null,null,null,"2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01"]
[null,null,"Remunerativo",{"$f":"SUMIFS(Ingresos!C8:C38,Ingresos!$R$8:$R$38,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!D8:D38,Ingresos!$R$8:$R$38,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!E8:E38,Ingresos!$R$8:$R$38,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!F8:F38,Ingresos!$R$8:$R$38,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!G8:G38,Ingresos!$R$8:$R$38,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!H8:H38,Ingresos!$R$8:$R$38,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!I8:I38,Ingresos!$R$8:$R$38,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!J8:J38,Ingresos!$R$8:$R$38,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!K8:K38,Ingresos!$R$8:$R$38,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!L8:L38,Ingresos!$R$8:$R$38,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!M8:M38,Ingresos!$R$8:$R$38,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!N8:N38,Ingresos!$R$8:$R$38,\"Sí\")","v":0}]
[null,null,"Si hay SAC",{"$f":"IF(Ingresos!C12+Ingresos!C51>0,1.5,1)","v":1},{"$f":"IF(Ingresos!D12+Ingresos!D51>0,1.5,1)","v":1},{"$f":"IF(Ingresos!E12+Ingresos!E51>0,1.5,1)","v":1},{"$f":"IF(Ingresos!F12+Ingresos!F51>0,1.5,1)","v":1},{"$f":"IF(Ingresos!G12+Ingresos!G51>0,1.5,1)","v":1},{"$f":"IF(Ingresos!H12+Ingresos!H51>0,1.5,1)","v":1},{"$f":"IF(Ingresos!I12+Ingresos!I51>0,1.5,1)","v":1},{"$f":"IF(Ingresos!J12+Ingresos!J51>0,1.5,1)","v":1},{"$f":"IF(Ingresos!K12+Ingresos!K51>0,1.5,1)","v":1},{"$f":"IF(Ingresos!L12+Ingresos!L51>0,1.5,1)","v":1},{"$f":"IF(Ingresos!M12+Ingresos!M51>0,1.5,1)","v":1},{"$f":"IF(Ingresos!N12+Ingresos!N51>0,1.5,1)","v":1},null,null,null,"Proporción exento-nogravado/total","Deducciones hs. Extras exentas"]
[null,null,"Jubilaciones",{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$209=\"Sí\",maximo(D$207,Tablas!C$7*Auxiliares!D$208)*Tablas!C8,D$207*Tablas!C8),DedGrales!D12)-D213)*D216","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$209=\"Sí\",maximo(E$207,Tablas!D$7*Auxiliares!E$208)*Tablas!D8,E$207*Tablas!D8),DedGrales!E12)-E213)*E216","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$209=\"Sí\",maximo(F$207,Tablas!E$7*Auxiliares!F$208)*Tablas!E8,F$207*Tablas!E8),DedGrales!F12)-F213)*F216","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$209=\"Sí\",maximo(G$207,Tablas!F$7*Auxiliares!G$208)*Tablas!F8,G$207*Tablas!F8),DedGrales!G12)-G213)*G216","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$209=\"Sí\",maximo(H$207,Tablas!G$7*Auxiliares!H$208)*Tablas!G8,H$207*Tablas!G8),DedGrales!H12)-H213)*H216","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$209=\"Sí\",maximo(I$207,Tablas!H$7*Auxiliares!I$208)*Tablas!H8,I$207*Tablas!H8),DedGrales!I12)-I213)*I216","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$209=\"Sí\",maximo(J$207,Tablas!I$7*Auxiliares!J$208)*Tablas!I8,J$207*Tablas!I8),DedGrales!J12)-J213)*J216","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$209=\"Sí\",maximo(K$207,Tablas!J$7*Auxiliares!K$208)*Tablas!J8,K$207*Tablas!J8),DedGrales!K12)-K213)*K216","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$209=\"Sí\",maximo(L$207,Tablas!K$7*Auxiliares!L$208)*Tablas!K8,L$207*Tablas!K8),DedGrales!L12)-L213)*L216","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$209=\"Sí\",maximo(M$207,Tablas!L$7*Auxiliares!M$208)*Tablas!L8,M$207*Tablas!L8),DedGrales!M12)-M213)*M216","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$209=\"Sí\",maximo(N$207,Tablas!M$7*Auxiliares!N$208)*Tablas!M8,N$207*Tablas!M8),DedGrales!N12)-N213)*N216","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$209=\"Sí\",maximo(O$207,Tablas!N$7*Auxiliares!O$208)*Tablas!N8,O$207*Tablas!N8),DedGrales!O12)-O213)*O216","v":0},{"$f":"SUM(D209:O209)","v":0},null,{"$f":"+R30","v":"Sí"},{"$f":"SUM(P209:P215)-SUM(D217:O217)","v":0}]
[null,null,"Obra social",{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$210=\"Sí\",maximo(D$207,Tablas!C$7*D$208)*(Tablas!C9+Tablas!C10),D$207*(Tablas!C9+Tablas!C10)),DedGrales!D13+DedGrales!D14)-D214)*D216","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$210=\"Sí\",maximo(E$207,Tablas!D$7*E$208)*(Tablas!D9+Tablas!D10),E$207*(Tablas!D9+Tablas!D10)),DedGrales!E13+DedGrales!E14)-E214)*E216","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$210=\"Sí\",maximo(F$207,Tablas!E$7*F$208)*(Tablas!E9+Tablas!E10),F$207*(Tablas!E9+Tablas!E10)),DedGrales!F13+DedGrales!F14)-F214)*F216","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$210=\"Sí\",maximo(G$207,Tablas!F$7*G$208)*(Tablas!F9+Tablas!F10),G$207*(Tablas!F9+Tablas!F10)),DedGrales!G13+DedGrales!G14)-G214)*G216","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$210=\"Sí\",maximo(H$207,Tablas!G$7*H$208)*(Tablas!G9+Tablas!G10),H$207*(Tablas!G9+Tablas!G10)),DedGrales!H13+DedGrales!H14)-H214)*H216","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$210=\"Sí\",maximo(I$207,Tablas!H$7*I$208)*(Tablas!H9+Tablas!H10),I$207*(Tablas!H9+Tablas!H10)),DedGrales!I13+DedGrales!I14)-I214)*I216","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$210=\"Sí\",maximo(J$207,Tablas!I$7*J$208)*(Tablas!I9+Tablas!I10),J$207*(Tablas!I9+Tablas!I10)),DedGrales!J13+DedGrales!J14)-J214)*J216","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$210=\"Sí\",maximo(K$207,Tablas!J$7*K$208)*(Tablas!J9+Tablas!J10),K$207*(Tablas!J9+Tablas!J10)),DedGrales!K13+DedGrales!K14)-K214)*K216","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$210=\"Sí\",maximo(L$207,Tablas!K$7*L$208)*(Tablas!K9+Tablas!K10),L$207*(Tablas!K9+Tablas!K10)),DedGrales!L13+DedGrales!L14)-L214)*L216","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$210=\"Sí\",maximo(M$207,Tablas!L$7*M$208)*(Tablas!L9+Tablas!L10),M$207*(Tablas!L9+Tablas!L10)),DedGrales!M13+DedGrales!M14)-M214)*M216","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$210=\"Sí\",maximo(N$207,Tablas!M$7*N$208)*(Tablas!M9+Tablas!M10),N$207*(Tablas!M9+Tablas!M10)),DedGrales!N13+DedGrales!N14)-N214)*N216","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$210=\"Sí\",maximo(O$207,Tablas!N$7*O$208)*(Tablas!N9+Tablas!N10),O$207*(Tablas!N9+Tablas!N10)),DedGrales!O13+DedGrales!O14)-O214)*O216","v":0},{"$f":"SUM(D210:O210)","v":0},null,{"$f":"+R31","v":"Sí"}]
[null,null,"Cuota sindical",{"$f":"IF(D33=0,0,(IF(Check!$B$8=\"Ok\",IF($R$211=\"Sí\",maximo(D$207,Tablas!C$7*D$208)*Tablas!C11,D$207*Tablas!C11),DedGrales!D15)-D215)*D216)","v":0},{"$f":"IF(E33=0,0,(IF(Check!$B$8=\"Ok\",IF($R$211=\"Sí\",maximo(E$207,Tablas!D$7*E$208)*Tablas!D11,E$207*Tablas!D11),DedGrales!E15)-E215)*E216)","v":0},{"$f":"IF(F33=0,0,(IF(Check!$B$8=\"Ok\",IF($R$211=\"Sí\",maximo(F$207,Tablas!E$7*F$208)*Tablas!E11,F$207*Tablas!E11),DedGrales!F15)-F215)*F216)","v":0},{"$f":"IF(G33=0,0,(IF(Check!$B$8=\"Ok\",IF($R$211=\"Sí\",maximo(G$207,Tablas!F$7*G$208)*Tablas!F11,G$207*Tablas!F11),DedGrales!G15)-G215)*G216)","v":0},{"$f":"IF(H33=0,0,(IF(Check!$B$8=\"Ok\",IF($R$211=\"Sí\",maximo(H$207,Tablas!G$7*H$208)*Tablas!G11,H$207*Tablas!G11),DedGrales!H15)-H215)*H216)","v":0},{"$f":"IF(I33=0,0,(IF(Check!$B$8=\"Ok\",IF($R$211=\"Sí\",maximo(I$207,Tablas!H$7*I$208)*Tablas!H11,I$207*Tablas!H11),DedGrales!I15)-I215)*I216)","v":0},{"$f":"IF(J33=0,0,(IF(Check!$B$8=\"Ok\",IF($R$211=\"Sí\",maximo(J$207,Tablas!I$7*J$208)*Tablas!I11,J$207*Tablas!I11),DedGrales!J15)-J215)*J216)","v":0},{"$f":"IF(K33=0,0,(IF(Check!$B$8=\"Ok\",IF($R$211=\"Sí\",maximo(K$207,Tablas!J$7*K$208)*Tablas!J11,K$207*Tablas!J11),DedGrales!K15)-K215)*K216)","v":0},{"$f":"IF(L33=0,0,(IF(Check!$B$8=\"Ok\",IF($R$211=\"Sí\",maximo(L$207,Tablas!K$7*L$208)*Tablas!K11,L$207*Tablas!K11),DedGrales!L15)-L215)*L216)","v":0},{"$f":"IF(M33=0,0,(IF(Check!$B$8=\"Ok\",IF($R$211=\"Sí\",maximo(M$207,Tablas!L$7*M$208)*Tablas!L11,M$207*Tablas!L11),DedGrales!M15)-M215)*M216)","v":0},{"$f":"IF(N33=0,0,(IF(Check!$B$8=\"Ok\",IF($R$211=\"Sí\",maximo(N$207,Tablas!M$7*N$208)*Tablas!M11,N$207*Tablas!M11),DedGrales!N15)-N215)*N216)","v":0},{"$f":"IF(O33=0,0,(IF(Check!$B$8=\"Ok\",IF($R$211=\"Sí\",maximo(O$207,Tablas!N$7*O$208)*Tablas!N11,O$207*Tablas!N11),DedGrales!O15)-O215)*O216)","v":0},{"$f":"SUM(D211:O211)","v":0},null,{"$f":"+R33","v":"No"}]
[null,null,"Otros empleos (remunerativo)",{"$f":"SUMIFS(Ingresos!C47:C77,Ingresos!$R$47:$R$77,\"Sí\")+D207","v":0},{"$f":"SUMIFS(Ingresos!D47:D77,Ingresos!$R$47:$R$77,\"Sí\")+E207","v":0},{"$f":"SUMIFS(Ingresos!E47:E77,Ingresos!$R$47:$R$77,\"Sí\")+F207","v":0},{"$f":"SUMIFS(Ingresos!F47:F77,Ingresos!$R$47:$R$77,\"Sí\")+G207","v":0},{"$f":"SUMIFS(Ingresos!G47:G77,Ingresos!$R$47:$R$77,\"Sí\")+H207","v":0},{"$f":"SUMIFS(Ingresos!H47:H77,Ingresos!$R$47:$R$77,\"Sí\")+I207","v":0},{"$f":"SUMIFS(Ingresos!I47:I77,Ingresos!$R$47:$R$77,\"Sí\")+J207","v":0},{"$f":"SUMIFS(Ingresos!J47:J77,Ingresos!$R$47:$R$77,\"Sí\")+K207","v":0},{"$f":"SUMIFS(Ingresos!K47:K77,Ingresos!$R$47:$R$77,\"Sí\")+L207","v":0},{"$f":"SUMIFS(Ingresos!L47:L77,Ingresos!$R$47:$R$77,\"Sí\")+M207","v":0},{"$f":"SUMIFS(Ingresos!M47:M77,Ingresos!$R$47:$R$77,\"Sí\")+N207","v":0},{"$f":"SUMIFS(Ingresos!N47:N77,Ingresos!$R$47:$R$77,\"Sí\")+O207","v":0}]
[null,null,"Aportes jubilatorios otros empleos",{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$213=\"Sí\",D207<>0),(maximo(D$212,Tablas!C$7*D208)*Tablas!C8)*(D$212-D$207)/D$212,(D$212-D$207)*Tablas!C8),DedGrales!D23))*D216","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$213=\"Sí\",E207<>0),(maximo(E$212,Tablas!D$7*E208)*Tablas!D8)*(E$212-E$207)/E$212,(E$212-E$207)*Tablas!D8),DedGrales!E23))*E216","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$213=\"Sí\",F207<>0),(maximo(F$212,Tablas!E$7*F208)*Tablas!E8)*(F$212-F$207)/F$212,(F$212-F$207)*Tablas!E8),DedGrales!F23))*F216","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$213=\"Sí\",G207<>0),(maximo(G$212,Tablas!F$7*G208)*Tablas!F8)*(G$212-G$207)/G$212,(G$212-G$207)*Tablas!F8),DedGrales!G23))*G216","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$213=\"Sí\",H207<>0),(maximo(H$212,Tablas!G$7*H208)*Tablas!G8)*(H$212-H$207)/H$212,(H$212-H$207)*Tablas!G8),DedGrales!H23))*H216","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$213=\"Sí\",I207<>0),(maximo(I$212,Tablas!H$7*I208)*Tablas!H8)*(I$212-I$207)/I$212,(I$212-I$207)*Tablas!H8),DedGrales!I23))*I216","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$213=\"Sí\",J207<>0),(maximo(J$212,Tablas!I$7*J208)*Tablas!I8)*(J$212-J$207)/J$212,(J$212-J$207)*Tablas!I8),DedGrales!J23))*J216","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$213=\"Sí\",K207<>0),(maximo(K$212,Tablas!J$7*K208)*Tablas!J8)*(K$212-K$207)/K$212,(K$212-K$207)*Tablas!J8),DedGrales!K23))*K216","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$213=\"Sí\",L207<>0),(maximo(L$212,Tablas!K$7*L208)*Tablas!K8)*(L$212-L$207)/L$212,(L$212-L$207)*Tablas!K8),DedGrales!L23))*L216","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$213=\"Sí\",M207<>0),(maximo(M$212,Tablas!L$7*M208)*Tablas!L8)*(M$212-M$207)/M$212,(M$212-M$207)*Tablas!L8),DedGrales!M23))*M216","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$213=\"Sí\",N207<>0),(maximo(N$212,Tablas!M$7*N208)*Tablas!M8)*(N$212-N$207)/N$212,(N$212-N$207)*Tablas!M8),DedGrales!N23))*N216","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$213=\"Sí\",O207<>0),(maximo(O$212,Tablas!N$7*O208)*Tablas!N8)*(O$212-O$207)/O$212,(O$212-O$207)*Tablas!N8),DedGrales!O23))*O216","v":0},{"$f":"SUM(D213:O213)","v":0},null,{"$f":"+R209","v":"Sí"}]
[null,null,"Aportes obra social otros empleos",{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$214=\"Sí\",D207<>0),(maximo(D$212,Tablas!C$7*D208)*Tablas!C9)*(D$212-D$207)/D$212,(D$212-D$207)*Tablas!C9),DedGrales!D24+DedGrales!D25))*D216","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$214=\"Sí\",E207<>0),(maximo(E$212,Tablas!D$7*E208)*Tablas!D9)*(E$212-E$207)/E$212,(E$212-E$207)*Tablas!D9),DedGrales!E24+DedGrales!E25))*E216","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$214=\"Sí\",F207<>0),(maximo(F$212,Tablas!E$7*F208)*Tablas!E9)*(F$212-F$207)/F$212,(F$212-F$207)*Tablas!E9),DedGrales!F24+DedGrales!F25))*F216","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$214=\"Sí\",G207<>0),(maximo(G$212,Tablas!F$7*G208)*Tablas!F9)*(G$212-G$207)/G$212,(G$212-G$207)*Tablas!F9),DedGrales!G24+DedGrales!G25))*G216","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$214=\"Sí\",H207<>0),(maximo(H$212,Tablas!G$7*H208)*Tablas!G9)*(H$212-H$207)/H$212,(H$212-H$207)*Tablas!G9),DedGrales!H24+DedGrales!H25))*H216","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$214=\"Sí\",I207<>0),(maximo(I$212,Tablas!H$7*I208)*Tablas!H9)*(I$212-I$207)/I$212,(I$212-I$207)*Tablas!H9),DedGrales!I24+DedGrales!I25))*I216","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$214=\"Sí\",J207<>0),(maximo(J$212,Tablas!I$7*J208)*Tablas!I9)*(J$212-J$207)/J$212,(J$212-J$207)*Tablas!I9),DedGrales!J24+DedGrales!J25))*J216","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$214=\"Sí\",K207<>0),(maximo(K$212,Tablas!J$7*K208)*Tablas!J9)*(K$212-K$207)/K$212,(K$212-K$207)*Tablas!J9),DedGrales!K24+DedGrales!K25))*K216","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$214=\"Sí\",L207<>0),(maximo(L$212,Tablas!K$7*L208)*Tablas!K9)*(L$212-L$207)/L$212,(L$212-L$207)*Tablas!K9),DedGrales!L24+DedGrales!L25))*L216","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$214=\"Sí\",M207<>0),(maximo(M$212,Tablas!L$7*M208)*Tablas!L9)*(M$212-M$207)/M$212,(M$212-M$207)*Tablas!L9),DedGrales!M24+DedGrales!M25))*M216","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$214=\"Sí\",N207<>0),(maximo(N$212,Tablas!M$7*N208)*Tablas!M9)*(N$212-N$207)/N$212,(N$212-N$207)*Tablas!M9),DedGrales!N24+DedGrales!N25))*N216","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$214=\"Sí\",O207<>0),(maximo(O$212,Tablas!N$7*O208)*Tablas!N9)*(O$212-O$207)/O$212,(O$212-O$207)*Tablas!N9),DedGrales!O24+DedGrales!O25))*O216","v":0},{"$f":"SUM(D214:O214)","v":0},null,{"$f":"+R210","v":"Sí"}]
[null,null,"Cuota sindical otros empleos",{"$f":"IF(D40=0,0,(IF(Check!$B$8=\"Ok\",IF($R$215=\"Sí\",(maximo(D$212,Tablas!C$7*D208)*Tablas!C10)*(D$212-D$207)/D$212,(D$212-D$207)*Tablas!C10),DedGrales!D26))*D216)","v":0},{"$f":"IF(E40=0,0,(IF(Check!$B$8=\"Ok\",IF($R$215=\"Sí\",(maximo(E$212,Tablas!D$7*E208)*Tablas!D10)*(E$212-E$207)/E$212,(E$212-E$207)*Tablas!D10),DedGrales!E26))*E216)","v":0},{"$f":"IF(F40=0,0,(IF(Check!$B$8=\"Ok\",IF($R$215=\"Sí\",(maximo(F$212,Tablas!E$7*F208)*Tablas!E10)*(F$212-F$207)/F$212,(F$212-F$207)*Tablas!E10),DedGrales!F26))*F216)","v":0},{"$f":"IF(G40=0,0,(IF(Check!$B$8=\"Ok\",IF($R$215=\"Sí\",(maximo(G$212,Tablas!F$7*G208)*Tablas!F10)*(G$212-G$207)/G$212,(G$212-G$207)*Tablas!F10),DedGrales!G26))*G216)","v":0},{"$f":"IF(H40=0,0,(IF(Check!$B$8=\"Ok\",IF($R$215=\"Sí\",(maximo(H$212,Tablas!G$7*H208)*Tablas!G10)*(H$212-H$207)/H$212,(H$212-H$207)*Tablas!G10),DedGrales!H26))*H216)","v":0},{"$f":"IF(I40=0,0,(IF(Check!$B$8=\"Ok\",IF($R$215=\"Sí\",(maximo(I$212,Tablas!H$7*I208)*Tablas!H10)*(I$212-I$207)/I$212,(I$212-I$207)*Tablas!H10),DedGrales!I26))*I216)","v":0},{"$f":"IF(J40=0,0,(IF(Check!$B$8=\"Ok\",IF($R$215=\"Sí\",(maximo(J$212,Tablas!I$7*J208)*Tablas!I10)*(J$212-J$207)/J$212,(J$212-J$207)*Tablas!I10),DedGrales!J26))*J216)","v":0},{"$f":"IF(K40=0,0,(IF(Check!$B$8=\"Ok\",IF($R$215=\"Sí\",(maximo(K$212,Tablas!J$7*K208)*Tablas!J10)*(K$212-K$207)/K$212,(K$212-K$207)*Tablas!J10),DedGrales!K26))*K216)","v":0},{"$f":"IF(L40=0,0,(IF(Check!$B$8=\"Ok\",IF($R$215=\"Sí\",(maximo(L$212,Tablas!K$7*L208)*Tablas!K10)*(L$212-L$207)/L$212,(L$212-L$207)*Tablas!K10),DedGrales!L26))*L216)","v":0},{"$f":"IF(M40=0,0,(IF(Check!$B$8=\"Ok\",IF($R$215=\"Sí\",(maximo(M$212,Tablas!L$7*M208)*Tablas!L10)*(M$212-M$207)/M$212,(M$212-M$207)*Tablas!L10),DedGrales!M26))*M216)","v":0},{"$f":"IF(N40=0,0,(IF(Check!$B$8=\"Ok\",IF($R$215=\"Sí\",(maximo(N$212,Tablas!M$7*N208)*Tablas!M10)*(N$212-N$207)/N$212,(N$212-N$207)*Tablas!M10),DedGrales!N26))*N216)","v":0},{"$f":"IF(O40=0,0,(IF(Check!$B$8=\"Ok\",IF($R$215=\"Sí\",(maximo(O$212,Tablas!N$7*O208)*Tablas!N10)*(O$212-O$207)/O$212,(O$212-O$207)*Tablas!N10),DedGrales!O26))*O216)","v":0},{"$f":"SUM(D215:O215)","v":0},null,{"$f":"+R211","v":"No"}]
[null,null,"Proporción Gravado/Total",{"$f":"proporcionGravado(SUM(D9:D10),SUM(D9:D10,D16:D17,D23:D24))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(D216:O216)/12","v":0}]
[null,null,"Para restar horas extras exentas",{"$f":"IF(OR(TYPE(+D209/D216)=16,TYPE(+D210/D216)=16,TYPE(+D211/D216)=16,TYPE(+D213/D216)=16,TYPE(+D213/D216)=16,TYPE(+D214/D216)=16,TYPE(+D215/D216)=16),0,+D209/D216+D210/D216+D211/D216+D213/D216+D214/D216+D215/D216)","v":0},{"$f":"IF(OR(TYPE(+E209/E216)=16,TYPE(+E210/E216)=16,TYPE(+E211/E216)=16,TYPE(+E213/E216)=16,TYPE(+E213/E216)=16,TYPE(+E214/E216)=16,TYPE(+E215/E216)=16),0,+E209/E216+E210/E216+E211/E216+E213/E216+E214/E216+E215/E216)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Retenciones Hs Extras"]
[null,null,"HsExtras1",{"$f":"+Ingresos!C9+Ingresos!C11","v":0},{"$f":"+Ingresos!D9+Ingresos!D11","v":0},{"$f":"+Ingresos!E9+Ingresos!E11","v":0},{"$f":"+Ingresos!F9+Ingresos!F11","v":0},{"$f":"+Ingresos!G9+Ingresos!G11","v":0},{"$f":"+Ingresos!H9+Ingresos!H11","v":0},{"$f":"+Ingresos!I9+Ingresos!I11","v":0},{"$f":"+Ingresos!J9+Ingresos!J11","v":0},{"$f":"+Ingresos!K9+Ingresos!K11","v":0},{"$f":"+Ingresos!L9+Ingresos!L11","v":0},{"$f":"+Ingresos!M9+Ingresos!M11","v":0},{"$f":"+Ingresos!N9+Ingresos!N11","v":0}]
[null,null,"HsExtras2",{"$f":"+Ingresos!C48+Ingresos!C50","v":0},{"$f":"+Ingresos!D48+Ingresos!D50","v":0},{"$f":"+Ingresos!E48+Ingresos!E50","v":0},{"$f":"+Ingresos!F48+Ingresos!F50","v":0},{"$f":"+Ingresos!G48+Ingresos!G50","v":0},{"$f":"+Ingresos!H48+Ingresos!H50","v":0},{"$f":"+Ingresos!I48+Ingresos!I50","v":0},{"$f":"+Ingresos!J48+Ingresos!J50","v":0},{"$f":"+Ingresos!K48+Ingresos!K50","v":0},{"$f":"+Ingresos!L48+Ingresos!L50","v":0},{"$f":"+Ingresos!M48+Ingresos!M50","v":0},{"$f":"+Ingresos!N48+Ingresos!N50","v":0}]
[null,null,{"$f":"+C166","v":"Jubilación"},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$221,SUM(D$9:D$10,D$16:D$17,D$23:D$24),Tablas!C$7,Tablas!C8,D$219,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$221,SUM(E$9:E$10,E$16:E$17,E$23:E$24),Tablas!D$7,Tablas!D8,E$219,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$221,SUM(F$9:F$10,F$16:F$17,F$23:F$24),Tablas!E$7,Tablas!E8,F$219,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$221,SUM(G$9:G$10,G$16:G$17,G$23:G$24),Tablas!F$7,Tablas!F8,G$219,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$221,SUM(H$9:H$10,H$16:H$17,H$23:H$24),Tablas!G$7,Tablas!G8,H$219,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$221,SUM(I$9:I$10,I$16:I$17,I$23:I$24),Tablas!H$7,Tablas!H8,I$219,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$221,SUM(J$9:J$10,J$16:J$17,J$23:J$24),Tablas!I$7,Tablas!I8,J$219,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$221,SUM(K$9:K$10,K$16:K$17,K$23:K$24),Tablas!J$7,Tablas!J8,K$219,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$221,SUM(L$9:L$10,L$16:L$17,L$23:L$24),Tablas!K$7,Tablas!K8,L$219,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$221,SUM(M$9:M$10,M$16:M$17,M$23:M$24),Tablas!L$7,Tablas!L8,M$219,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$221,SUM(N$9:N$10,N$16:N$17,N$23:N$24),Tablas!M$7,Tablas!M8,N$219,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$221,SUM(O$9:O$10,O$16:O$17,O$23:O$24),Tablas!N$7,Tablas!N8,O$219,0)","v":0},null,null,{"$f":"+R166","v":"Sí"}]
[null,null,"Ley 19032",{"$f":"retenciones(Check!$B$8,Auxiliares!$R$222,SUM(D$9:D$10,D$16:D$17,D$23:D$24),Tablas!C$7,Tablas!C9,D$219,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$222,SUM(E$9:E$10,E$16:E$17,E$23:E$24),Tablas!D$7,Tablas!D9,E$219,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$222,SUM(F$9:F$10,F$16:F$17,F$23:F$24),Tablas!E$7,Tablas!E9,F$219,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$222,SUM(G$9:G$10,G$16:G$17,G$23:G$24),Tablas!F$7,Tablas!F9,G$219,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$222,SUM(H$9:H$10,H$16:H$17,H$23:H$24),Tablas!G$7,Tablas!G9,H$219,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$222,SUM(I$9:I$10,I$16:I$17,I$23:I$24),Tablas!H$7,Tablas!H9,I$219,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$222,SUM(J$9:J$10,J$16:J$17,J$23:J$24),Tablas!I$7,Tablas!I9,J$219,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$222,SUM(K$9:K$10,K$16:K$17,K$23:K$24),Tablas!J$7,Tablas!J9,K$219,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$222,SUM(L$9:L$10,L$16:L$17,L$23:L$24),Tablas!K$7,Tablas!K9,L$219,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$222,SUM(M$9:M$10,M$16:M$17,M$23:M$24),Tablas!L$7,Tablas!L9,M$219,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$222,SUM(N$9:N$10,N$16:N$17,N$23:N$24),Tablas!M$7,Tablas!M9,N$219,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$222,SUM(O$9:O$10,O$16:O$17,O$23:O$24),Tablas!N$7,Tablas!N9,O$219,0)","v":0},null,null,"Sí"]
[null,null,"Obra social",{"$f":"retenciones(Check!$B$8,Auxiliares!$R$223,SUM(D$9:D$10,D$16:D$17,D$23:D$24),Tablas!C$7,Tablas!C10,D$219,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$223,SUM(E$9:E$10,E$16:E$17,E$23:E$24),Tablas!D$7,Tablas!D10,E$219,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$223,SUM(F$9:F$10,F$16:F$17,F$23:F$24),Tablas!E$7,Tablas!E10,F$219,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$223,SUM(G$9:G$10,G$16:G$17,G$23:G$24),Tablas!F$7,Tablas!F10,G$219,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$223,SUM(H$9:H$10,H$16:H$17,H$23:H$24),Tablas!G$7,Tablas!G10,H$219,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$223,SUM(I$9:I$10,I$16:I$17,I$23:I$24),Tablas!H$7,Tablas!H10,I$219,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$223,SUM(J$9:J$10,J$16:J$17,J$23:J$24),Tablas!I$7,Tablas!I10,J$219,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$223,SUM(K$9:K$10,K$16:K$17,K$23:K$24),Tablas!J$7,Tablas!J10,K$219,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$223,SUM(L$9:L$10,L$16:L$17,L$23:L$24),Tablas!K$7,Tablas!K10,L$219,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$223,SUM(M$9:M$10,M$16:M$17,M$23:M$24),Tablas!L$7,Tablas!L10,M$219,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$223,SUM(N$9:N$10,N$16:N$17,N$23:N$24),Tablas!M$7,Tablas!M10,N$219,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$223,SUM(O$9:O$10,O$16:O$17,O$23:O$24),Tablas!N$7,Tablas!N10,O$219,0)","v":0},null,null,"Sí"]
[null,null,"Sindicato",{"$f":"retenciones(Check!$B$8,Auxiliares!$R$224,SUM(D$9:D$10,D$16:D$17,D$23:D$24),Tablas!C$7,Tablas!C11,D$219,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$224,SUM(E$9:E$10,E$16:E$17,E$23:E$24),Tablas!D$7,Tablas!D11,E$219,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$224,SUM(F$9:F$10,F$16:F$17,F$23:F$24),Tablas!E$7,Tablas!E11,F$219,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$224,SUM(G$9:G$10,G$16:G$17,G$23:G$24),Tablas!F$7,Tablas!F11,G$219,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$224,SUM(H$9:H$10,H$16:H$17,H$23:H$24),Tablas!G$7,Tablas!G11,H$219,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$224,SUM(I$9:I$10,I$16:I$17,I$23:I$24),Tablas!H$7,Tablas!H11,I$219,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$224,SUM(J$9:J$10,J$16:J$17,J$23:J$24),Tablas!I$7,Tablas!I11,J$219,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$224,SUM(K$9:K$10,K$16:K$17,K$23:K$24),Tablas!J$7,Tablas!J11,K$219,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$224,SUM(L$9:L$10,L$16:L$17,L$23:L$24),Tablas!K$7,Tablas!K11,L$219,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$224,SUM(M$9:M$10,M$16:M$17,M$23:M$24),Tablas!L$7,Tablas!L11,M$219,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$224,SUM(N$9:N$10,N$16:N$17,N$23:N$24),Tablas!M$7,Tablas!M11,N$219,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$224,SUM(O$9:O$10,O$16:O$17,O$23:O$24),Tablas!N$7,Tablas!N11,O$219,0)","v":0},null,null,"No"]
[null,null,0,{"$f":"retenciones(Check!$B$8,Auxiliares!$R$225,SUM(D$9:D$10,D$16:D$17,D$23:D$24),Tablas!C$7,Tablas!C12,D$219,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$225,SUM(E$9:E$10,E$16:E$17,E$23:E$24),Tablas!D$7,Tablas!D12,E$219,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$225,SUM(F$9:F$10,F$16:F$17,F$23:F$24),Tablas!E$7,Tablas!E12,F$219,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$225,SUM(G$9:G$10,G$16:G$17,G$23:G$24),Tablas!F$7,Tablas!F12,G$219,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$225,SUM(H$9:H$10,H$16:H$17,H$23:H$24),Tablas!G$7,Tablas!G12,H$219,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$225,SUM(I$9:I$10,I$16:I$17,I$23:I$24),Tablas!H$7,Tablas!H12,I$219,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$225,SUM(J$9:J$10,J$16:J$17,J$23:J$24),Tablas!I$7,Tablas!I12,J$219,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$225,SUM(K$9:K$10,K$16:K$17,K$23:K$24),Tablas!J$7,Tablas!J12,K$219,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$225,SUM(L$9:L$10,L$16:L$17,L$23:L$24),Tablas!K$7,Tablas!K12,L$219,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$225,SUM(M$9:M$10,M$16:M$17,M$23:M$24),Tablas!L$7,Tablas!L12,M$219,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$225,SUM(N$9:N$10,N$16:N$17,N$23:N$24),Tablas!M$7,Tablas!M12,N$219,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$225,SUM(O$9:O$10,O$16:O$17,O$23:O$24),Tablas!N$7,Tablas!N12,O$219,0)","v":0},null,null,"No"]
[null,null,0,{"$f":"retenciones(Check!$B$8,Auxiliares!$R$226,SUM(D$9:D$10,D$16:D$17,D$23:D$24),Tablas!C$7,Tablas!C13,D$219,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$226,SUM(E$9:E$10,E$16:E$17,E$23:E$24),Tablas!D$7,Tablas!D13,E$219,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$226,SUM(F$9:F$10,F$16:F$17,F$23:F$24),Tablas!E$7,Tablas!E13,F$219,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$226,SUM(G$9:G$10,G$16:G$17,G$23:G$24),Tablas!F$7,Tablas!F13,G$219,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$226,SUM(H$9:H$10,H$16:H$17,H$23:H$24),Tablas!G$7,Tablas!G13,H$219,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$226,SUM(I$9:I$10,I$16:I$17,I$23:I$24),Tablas!H$7,Tablas!H13,I$219,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$226,SUM(J$9:J$10,J$16:J$17,J$23:J$24),Tablas!I$7,Tablas!I13,J$219,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$226,SUM(K$9:K$10,K$16:K$17,K$23:K$24),Tablas!J$7,Tablas!J13,K$219,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$226,SUM(L$9:L$10,L$16:L$17,L$23:L$24),Tablas!K$7,Tablas!K13,L$219,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$226,SUM(M$9:M$10,M$16:M$17,M$23:M$24),Tablas!L$7,Tablas!L13,M$219,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$226,SUM(N$9:N$10,N$16:N$17,N$23:N$24),Tablas!M$7,Tablas!M13,N$219,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$226,SUM(O$9:O$10,O$16:O$17,O$23:O$24),Tablas!N$7,Tablas!N13,O$219,0)","v":0},null,null,"No"]
[null,null,"Total",{"$f":"IF(Check!$B$8=\"Ok\",D219-SUM(D221:D226),Ingresos!C43)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",E219-SUM(E221:E226),Ingresos!D43)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",F219-SUM(F221:F226),Ingresos!E43)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",G219-SUM(G221:G226),Ingresos!F43)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",H219-SUM(H221:H226),Ingresos!G43)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",I219-SUM(I221:I226),Ingresos!H43)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",J219-SUM(J221:J226),Ingresos!I43)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",K219-SUM(K221:K226),Ingresos!J43)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",L219-SUM(L221:L226),Ingresos!K43)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",M219-SUM(M221:M226),Ingresos!L43)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",N219-SUM(N221:N226),Ingresos!M43)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",O219-SUM(O221:O226),Ingresos!N43)","v":0},{"$f":"P219-SUM(P221:P226)","v":0}]
[]
[null,null,{"$f":"+C221","v":"Jubilación"},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$229,SUM(D$9:D$10,D$16:D$17,D$23:D$24),Tablas!C$7,Tablas!C8,D$220,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$229,SUM(E$9:E$10,E$16:E$17,E$23:E$24),Tablas!D$7,Tablas!D8,E$220,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$229,SUM(F$9:F$10,F$16:F$17,F$23:F$24),Tablas!E$7,Tablas!E8,F$220,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$229,SUM(G$9:G$10,G$16:G$17,G$23:G$24),Tablas!F$7,Tablas!F8,G$220,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$229,SUM(H$9:H$10,H$16:H$17,H$23:H$24),Tablas!G$7,Tablas!G8,H$220,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$229,SUM(I$9:I$10,I$16:I$17,I$23:I$24),Tablas!H$7,Tablas!H8,I$220,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$229,SUM(J$9:J$10,J$16:J$17,J$23:J$24),Tablas!I$7,Tablas!I8,J$220,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$229,SUM(K$9:K$10,K$16:K$17,K$23:K$24),Tablas!J$7,Tablas!J8,K$220,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$229,SUM(L$9:L$10,L$16:L$17,L$23:L$24),Tablas!K$7,Tablas!K8,L$220,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$229,SUM(M$9:M$10,M$16:M$17,M$23:M$24),Tablas!L$7,Tablas!L8,M$220,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$229,SUM(N$9:N$10,N$16:N$17,N$23:N$24),Tablas!M$7,Tablas!M8,N$220,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$229,SUM(O$9:O$10,O$16:O$17,O$23:O$24),Tablas!N$7,Tablas!N8,O$220,0)","v":0},null,null,{"$f":"+R221","v":"Sí"}]
[null,null,{"$f":"+C222","v":"Ley 19032"},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$230,SUM(D$9:D$10,D$16:D$17,D$23:D$24),Tablas!C$7,Tablas!C9,D$220,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$230,SUM(E$9:E$10,E$16:E$17,E$23:E$24),Tablas!D$7,Tablas!D9,E$220,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$230,SUM(F$9:F$10,F$16:F$17,F$23:F$24),Tablas!E$7,Tablas!E9,F$220,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$230,SUM(G$9:G$10,G$16:G$17,G$23:G$24),Tablas!F$7,Tablas!F9,G$220,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$230,SUM(H$9:H$10,H$16:H$17,H$23:H$24),Tablas!G$7,Tablas!G9,H$220,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$230,SUM(I$9:I$10,I$16:I$17,I$23:I$24),Tablas!H$7,Tablas!H9,I$220,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$230,SUM(J$9:J$10,J$16:J$17,J$23:J$24),Tablas!I$7,Tablas!I9,J$220,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$230,SUM(K$9:K$10,K$16:K$17,K$23:K$24),Tablas!J$7,Tablas!J9,K$220,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$230,SUM(L$9:L$10,L$16:L$17,L$23:L$24),Tablas!K$7,Tablas!K9,L$220,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$230,SUM(M$9:M$10,M$16:M$17,M$23:M$24),Tablas!L$7,Tablas!L9,M$220,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$230,SUM(N$9:N$10,N$16:N$17,N$23:N$24),Tablas!M$7,Tablas!M9,N$220,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$230,SUM(O$9:O$10,O$16:O$17,O$23:O$24),Tablas!N$7,Tablas!N9,O$220,0)","v":0},null,null,{"$f":"+R222","v":"Sí"}]
[null,null,"Obra social",{"$f":"retenciones(Check!$B$8,Auxiliares!$R$231,SUM(D$9:D$10,D$16:D$17,D$23:D$24),Tablas!C$7,Tablas!C10,D$220,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$231,SUM(E$9:E$10,E$16:E$17,E$23:E$24),Tablas!D$7,Tablas!D10,E$220,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$231,SUM(F$9:F$10,F$16:F$17,F$23:F$24),Tablas!E$7,Tablas!E10,F$220,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$231,SUM(G$9:G$10,G$16:G$17,G$23:G$24),Tablas!F$7,Tablas!F10,G$220,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$231,SUM(H$9:H$10,H$16:H$17,H$23:H$24),Tablas!G$7,Tablas!G10,H$220,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$231,SUM(I$9:I$10,I$16:I$17,I$23:I$24),Tablas!H$7,Tablas!H10,I$220,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$231,SUM(J$9:J$10,J$16:J$17,J$23:J$24),Tablas!I$7,Tablas!I10,J$220,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$231,SUM(K$9:K$10,K$16:K$17,K$23:K$24),Tablas!J$7,Tablas!J10,K$220,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$231,SUM(L$9:L$10,L$16:L$17,L$23:L$24),Tablas!K$7,Tablas!K10,L$220,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$231,SUM(M$9:M$10,M$16:M$17,M$23:M$24),Tablas!L$7,Tablas!L10,M$220,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$231,SUM(N$9:N$10,N$16:N$17,N$23:N$24),Tablas!M$7,Tablas!M10,N$220,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$231,SUM(O$9:O$10,O$16:O$17,O$23:O$24),Tablas!N$7,Tablas!N10,O$220,0)","v":0},null,null,"Sí"]
[null,null,"Sindicato",{"$f":"retenciones(Check!$B$8,Auxiliares!$R$232,SUM(D$9:D$10,D$16:D$17,D$23:D$24),Tablas!C$7,Tablas!C11,D$220,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$232,SUM(E$9:E$10,E$16:E$17,E$23:E$24),Tablas!D$7,Tablas!D11,E$220,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$232,SUM(F$9:F$10,F$16:F$17,F$23:F$24),Tablas!E$7,Tablas!E11,F$220,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$232,SUM(G$9:G$10,G$16:G$17,G$23:G$24),Tablas!F$7,Tablas!F11,G$220,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$232,SUM(H$9:H$10,H$16:H$17,H$23:H$24),Tablas!G$7,Tablas!G11,H$220,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$232,SUM(I$9:I$10,I$16:I$17,I$23:I$24),Tablas!H$7,Tablas!H11,I$220,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$232,SUM(J$9:J$10,J$16:J$17,J$23:J$24),Tablas!I$7,Tablas!I11,J$220,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$232,SUM(K$9:K$10,K$16:K$17,K$23:K$24),Tablas!J$7,Tablas!J11,K$220,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$232,SUM(L$9:L$10,L$16:L$17,L$23:L$24),Tablas!K$7,Tablas!K11,L$220,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$232,SUM(M$9:M$10,M$16:M$17,M$23:M$24),Tablas!L$7,Tablas!L11,M$220,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$232,SUM(N$9:N$10,N$16:N$17,N$23:N$24),Tablas!M$7,Tablas!M11,N$220,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$232,SUM(O$9:O$10,O$16:O$17,O$23:O$24),Tablas!N$7,Tablas!N11,O$220,0)","v":0},null,null,"No"]
[null,null,0,{"$f":"retenciones(Check!$B$8,Auxiliares!$R$233,SUM(D$9:D$10,D$16:D$17,D$23:D$24),Tablas!C$7,Tablas!C12,D$220,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$233,SUM(E$9:E$10,E$16:E$17,E$23:E$24),Tablas!D$7,Tablas!D12,E$220,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$233,SUM(F$9:F$10,F$16:F$17,F$23:F$24),Tablas!E$7,Tablas!E12,F$220,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$233,SUM(G$9:G$10,G$16:G$17,G$23:G$24),Tablas!F$7,Tablas!F12,G$220,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$233,SUM(H$9:H$10,H$16:H$17,H$23:H$24),Tablas!G$7,Tablas!G12,H$220,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$233,SUM(I$9:I$10,I$16:I$17,I$23:I$24),Tablas!H$7,Tablas!H12,I$220,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$233,SUM(J$9:J$10,J$16:J$17,J$23:J$24),Tablas!I$7,Tablas!I12,J$220,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$233,SUM(K$9:K$10,K$16:K$17,K$23:K$24),Tablas!J$7,Tablas!J12,K$220,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$233,SUM(L$9:L$10,L$16:L$17,L$23:L$24),Tablas!K$7,Tablas!K12,L$220,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$233,SUM(M$9:M$10,M$16:M$17,M$23:M$24),Tablas!L$7,Tablas!L12,M$220,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$233,SUM(N$9:N$10,N$16:N$17,N$23:N$24),Tablas!M$7,Tablas!M12,N$220,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$233,SUM(O$9:O$10,O$16:O$17,O$23:O$24),Tablas!N$7,Tablas!N12,O$220,0)","v":0},null,null,"No"]
[null,null,0,{"$f":"retenciones(Check!$B$8,Auxiliares!$R$234,SUM(D$9:D$10,D$16:D$17,D$23:D$24),Tablas!C$7,Tablas!C13,D$220,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$234,SUM(E$9:E$10,E$16:E$17,E$23:E$24),Tablas!D$7,Tablas!D13,E$220,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$234,SUM(F$9:F$10,F$16:F$17,F$23:F$24),Tablas!E$7,Tablas!E13,F$220,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$234,SUM(G$9:G$10,G$16:G$17,G$23:G$24),Tablas!F$7,Tablas!F13,G$220,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$234,SUM(H$9:H$10,H$16:H$17,H$23:H$24),Tablas!G$7,Tablas!G13,H$220,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$234,SUM(I$9:I$10,I$16:I$17,I$23:I$24),Tablas!H$7,Tablas!H13,I$220,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$234,SUM(J$9:J$10,J$16:J$17,J$23:J$24),Tablas!I$7,Tablas!I13,J$220,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$234,SUM(K$9:K$10,K$16:K$17,K$23:K$24),Tablas!J$7,Tablas!J13,K$220,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$234,SUM(L$9:L$10,L$16:L$17,L$23:L$24),Tablas!K$7,Tablas!K13,L$220,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$234,SUM(M$9:M$10,M$16:M$17,M$23:M$24),Tablas!L$7,Tablas!L13,M$220,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$234,SUM(N$9:N$10,N$16:N$17,N$23:N$24),Tablas!M$7,Tablas!M13,N$220,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$234,SUM(O$9:O$10,O$16:O$17,O$23:O$24),Tablas!N$7,Tablas!N13,O$220,0)","v":0},null,null,"No"]
[null,null,"Total",{"$f":"IF(Check!$B$8=\"Ok\",+D220-SUM(D229:D234),Ingresos!C82)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",+E220-SUM(E229:E234),Ingresos!D82)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",+F220-SUM(F229:F234),Ingresos!E82)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",+G220-SUM(G229:G234),Ingresos!F82)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",+H220-SUM(H229:H234),Ingresos!G82)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",+I220-SUM(I229:I234),Ingresos!H82)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",+J220-SUM(J229:J234),Ingresos!I82)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",+K220-SUM(K229:K234),Ingresos!J82)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",+L220-SUM(L229:L234),Ingresos!K82)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",+M220-SUM(M229:M234),Ingresos!L82)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",+N220-SUM(N229:N234),Ingresos!M82)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",+O220-SUM(O229:O234),Ingresos!N82)","v":0},{"$f":"+P220-SUM(P229:P234)","v":0}]
[]
[null,null,"Parte del SAC (hrs extras)"]
[null,null,"Hrs. extras netas / SAC 1 (%)",{"$f":"IF(SUM(D$9:D$12)-D$45=0,0,+D$227/(SUM(D$9:D$12)-D$45))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Hrs. extras netas / SAC 2 (%)",{"$f":"IF(SUM(D$9:D$12)-D$45=0,0,+D$235/(SUM(D$9:D$12)-D$45))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Acumulado"]
[null,null,"Hrs. extras netas / SAC 1 y 2 ($)",{"$f":"+D197*D238+D197*D239","v":0},{"$f":"+E197*E238+E197*E239","v":0},{"$f":"+F197*F238+F197*F239","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,"Equilibrador",1,{"$f":"+D243+1","v":2},{"$f":"+E243+1","v":3},4,5,6,7,8,9,10,11,12]
[null,null,"Computado",{"$f":"+SUM(D30:D35,D37:D42)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"No computado",{"$f":"SUM(D209:D211,D213:D215)","v":0},{"$f":"SUM(E209:E211,E213:E215)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Total",{"$f":"+D245-D244","v":0},{"$f":"+E245-E244","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(D246:O246)-P172","v":0}]
[]
[null,null,null,1,{"$f":"+D248+1","v":2},{"$f":"+E248+1","v":3},4,5,6,7,8,9,10,11,12]
[]
[null,1,"Imputación",{"$f":"hijos(IF(DedPersonales!$H14<>0,DedPersonales!$H14,0),IF(DedPersonales!$I14<>0,DedPersonales!$I14,0),IF(DedPersonales!$J14<>0,DedPersonales!$J14,0),IF(DedPersonales!$K14<>0,DedPersonales!$K14,0),IF(DedPersonales!$F14<>0,DedPersonales!$F14,0),IF(DedPersonales!$G14<>0,DedPersonales!$G14,0),D$248,DedPersonales!$E14)","v":0},{"$f":"hijos(IF(DedPersonales!$H14<>0,DedPersonales!$H14,0),IF(DedPersonales!$I14<>0,DedPersonales!$I14,0),IF(DedPersonales!$J14<>0,DedPersonales!$J14,0),IF(DedPersonales!$K14<>0,DedPersonales!$K14,0),IF(DedPersonales!$F14<>0,DedPersonales!$F14,0),IF(DedPersonales!$G14<>0,DedPersonales!$G14,0),E$248,DedPersonales!$E14)","v":0},{"$f":"hijos(IF(DedPersonales!$H14<>0,DedPersonales!$H14,0),IF(DedPersonales!$I14<>0,DedPersonales!$I14,0),IF(DedPersonales!$J14<>0,DedPersonales!$J14,0),IF(DedPersonales!$K14<>0,DedPersonales!$K14,0),IF(DedPersonales!$F14<>0,DedPersonales!$F14,0),IF(DedPersonales!$G14<>0,DedPersonales!$G14,0),F$248,DedPersonales!$E14)","v":0},{"$f":"hijos(IF(DedPersonales!$H14<>0,DedPersonales!$H14,0),IF(DedPersonales!$I14<>0,DedPersonales!$I14,0),IF(DedPersonales!$J14<>0,DedPersonales!$J14,0),IF(DedPersonales!$K14<>0,DedPersonales!$K14,0),IF(DedPersonales!$F14<>0,DedPersonales!$F14,0),IF(DedPersonales!$G14<>0,DedPersonales!$G14,0),G$248,DedPersonales!$E14)","v":0},{"$f":"hijos(IF(DedPersonales!$H14<>0,DedPersonales!$H14,0),IF(DedPersonales!$I14<>0,DedPersonales!$I14,0),IF(DedPersonales!$J14<>0,DedPersonales!$J14,0),IF(DedPersonales!$K14<>0,DedPersonales!$K14,0),IF(DedPersonales!$F14<>0,DedPersonales!$F14,0),IF(DedPersonales!$G14<>0,DedPersonales!$G14,0),H$248,DedPersonales!$E14)","v":0},{"$f":"hijos(IF(DedPersonales!$H14<>0,DedPersonales!$H14,0),IF(DedPersonales!$I14<>0,DedPersonales!$I14,0),IF(DedPersonales!$J14<>0,DedPersonales!$J14,0),IF(DedPersonales!$K14<>0,DedPersonales!$K14,0),IF(DedPersonales!$F14<>0,DedPersonales!$F14,0),IF(DedPersonales!$G14<>0,DedPersonales!$G14,0),I$248,DedPersonales!$E14)","v":0},{"$f":"hijos(IF(DedPersonales!$H14<>0,DedPersonales!$H14,0),IF(DedPersonales!$I14<>0,DedPersonales!$I14,0),IF(DedPersonales!$J14<>0,DedPersonales!$J14,0),IF(DedPersonales!$K14<>0,DedPersonales!$K14,0),IF(DedPersonales!$F14<>0,DedPersonales!$F14,0),IF(DedPersonales!$G14<>0,DedPersonales!$G14,0),J$248,DedPersonales!$E14)","v":0},{"$f":"hijos(IF(DedPersonales!$H14<>0,DedPersonales!$H14,0),IF(DedPersonales!$I14<>0,DedPersonales!$I14,0),IF(DedPersonales!$J14<>0,DedPersonales!$J14,0),IF(DedPersonales!$K14<>0,DedPersonales!$K14,0),IF(DedPersonales!$F14<>0,DedPersonales!$F14,0),IF(DedPersonales!$G14<>0,DedPersonales!$G14,0),K$248,DedPersonales!$E14)","v":0},{"$f":"hijos(IF(DedPersonales!$H14<>0,DedPersonales!$H14,0),IF(DedPersonales!$I14<>0,DedPersonales!$I14,0),IF(DedPersonales!$J14<>0,DedPersonales!$J14,0),IF(DedPersonales!$K14<>0,DedPersonales!$K14,0),IF(DedPersonales!$F14<>0,DedPersonales!$F14,0),IF(DedPersonales!$G14<>0,DedPersonales!$G14,0),L$248,DedPersonales!$E14)","v":0},{"$f":"hijos(IF(DedPersonales!$H14<>0,DedPersonales!$H14,0),IF(DedPersonales!$I14<>0,DedPersonales!$I14,0),IF(DedPersonales!$J14<>0,DedPersonales!$J14,0),IF(DedPersonales!$K14<>0,DedPersonales!$K14,0),IF(DedPersonales!$F14<>0,DedPersonales!$F14,0),IF(DedPersonales!$G14<>0,DedPersonales!$G14,0),M$248,DedPersonales!$E14)","v":0},{"$f":"hijos(IF(DedPersonales!$H14<>0,DedPersonales!$H14,0),IF(DedPersonales!$I14<>0,DedPersonales!$I14,0),IF(DedPersonales!$J14<>0,DedPersonales!$J14,0),IF(DedPersonales!$K14<>0,DedPersonales!$K14,0),IF(DedPersonales!$F14<>0,DedPersonales!$F14,0),IF(DedPersonales!$G14<>0,DedPersonales!$G14,0),N$248,DedPersonales!$E14)","v":0},{"$f":"hijos(IF(DedPersonales!$H14<>0,DedPersonales!$H14,0),IF(DedPersonales!$I14<>0,DedPersonales!$I14,0),IF(DedPersonales!$J14<>0,DedPersonales!$J14,0),IF(DedPersonales!$K14<>0,DedPersonales!$K14,0),IF(DedPersonales!$F14<>0,DedPersonales!$F14,0),IF(DedPersonales!$G14<>0,DedPersonales!$G14,0),O$248,DedPersonales!$E14)","v":0}]
[null,{"$f":"+B250+1","v":2},null,{"$f":"hijos(IF(DedPersonales!$H15<>0,DedPersonales!$H15,0),IF(DedPersonales!$I15<>0,DedPersonales!$I15,0),IF(DedPersonales!$J15<>0,DedPersonales!$J15,0),IF(DedPersonales!$K15<>0,DedPersonales!$K15,0),IF(DedPersonales!$F15<>0,DedPersonales!$F15,0),IF(DedPersonales!$G15<>0,DedPersonales!$G15,0),D$248,\"Menor a 18 años\")","v":0},{"$f":"hijos(IF(DedPersonales!$H15<>0,DedPersonales!$H15,0),IF(DedPersonales!$I15<>0,DedPersonales!$I15,0),IF(DedPersonales!$J15<>0,DedPersonales!$J15,0),IF(DedPersonales!$K15<>0,DedPersonales!$K15,0),IF(DedPersonales!$F15<>0,DedPersonales!$F15,0),IF(DedPersonales!$G15<>0,DedPersonales!$G15,0),E$248,\"Menor a 18 años\")","v":0},{"$f":"hijos(IF(DedPersonales!$H15<>0,DedPersonales!$H15,0),IF(DedPersonales!$I15<>0,DedPersonales!$I15,0),IF(DedPersonales!$J15<>0,DedPersonales!$J15,0),IF(DedPersonales!$K15<>0,DedPersonales!$K15,0),IF(DedPersonales!$F15<>0,DedPersonales!$F15,0),IF(DedPersonales!$G15<>0,DedPersonales!$G15,0),F$248,\"Menor a 18 años\")","v":0},{"$f":"hijos(IF(DedPersonales!$H15<>0,DedPersonales!$H15,0),IF(DedPersonales!$I15<>0,DedPersonales!$I15,0),IF(DedPersonales!$J15<>0,DedPersonales!$J15,0),IF(DedPersonales!$K15<>0,DedPersonales!$K15,0),IF(DedPersonales!$F15<>0,DedPersonales!$F15,0),IF(DedPersonales!$G15<>0,DedPersonales!$G15,0),G$248,\"Menor a 18 años\")","v":0},{"$f":"hijos(IF(DedPersonales!$H15<>0,DedPersonales!$H15,0),IF(DedPersonales!$I15<>0,DedPersonales!$I15,0),IF(DedPersonales!$J15<>0,DedPersonales!$J15,0),IF(DedPersonales!$K15<>0,DedPersonales!$K15,0),IF(DedPersonales!$F15<>0,DedPersonales!$F15,0),IF(DedPersonales!$G15<>0,DedPersonales!$G15,0),H$248,\"Menor a 18 años\")","v":0},{"$f":"hijos(IF(DedPersonales!$H15<>0,DedPersonales!$H15,0),IF(DedPersonales!$I15<>0,DedPersonales!$I15,0),IF(DedPersonales!$J15<>0,DedPersonales!$J15,0),IF(DedPersonales!$K15<>0,DedPersonales!$K15,0),IF(DedPersonales!$F15<>0,DedPersonales!$F15,0),IF(DedPersonales!$G15<>0,DedPersonales!$G15,0),I$248,DedPersonales!$E15)","v":0},{"$f":"hijos(IF(DedPersonales!$H15<>0,DedPersonales!$H15,0),IF(DedPersonales!$I15<>0,DedPersonales!$I15,0),IF(DedPersonales!$J15<>0,DedPersonales!$J15,0),IF(DedPersonales!$K15<>0,DedPersonales!$K15,0),IF(DedPersonales!$F15<>0,DedPersonales!$F15,0),IF(DedPersonales!$G15<>0,DedPersonales!$G15,0),J$248,DedPersonales!$E15)","v":0},{"$f":"hijos(IF(DedPersonales!$H15<>0,DedPersonales!$H15,0),IF(DedPersonales!$I15<>0,DedPersonales!$I15,0),IF(DedPersonales!$J15<>0,DedPersonales!$J15,0),IF(DedPersonales!$K15<>0,DedPersonales!$K15,0),IF(DedPersonales!$F15<>0,DedPersonales!$F15,0),IF(DedPersonales!$G15<>0,DedPersonales!$G15,0),K$248,DedPersonales!$E15)","v":0},{"$f":"hijos(IF(DedPersonales!$H15<>0,DedPersonales!$H15,0),IF(DedPersonales!$I15<>0,DedPersonales!$I15,0),IF(DedPersonales!$J15<>0,DedPersonales!$J15,0),IF(DedPersonales!$K15<>0,DedPersonales!$K15,0),IF(DedPersonales!$F15<>0,DedPersonales!$F15,0),IF(DedPersonales!$G15<>0,DedPersonales!$G15,0),L$248,DedPersonales!$E15)","v":0},{"$f":"hijos(IF(DedPersonales!$H15<>0,DedPersonales!$H15,0),IF(DedPersonales!$I15<>0,DedPersonales!$I15,0),IF(DedPersonales!$J15<>0,DedPersonales!$J15,0),IF(DedPersonales!$K15<>0,DedPersonales!$K15,0),IF(DedPersonales!$F15<>0,DedPersonales!$F15,0),IF(DedPersonales!$G15<>0,DedPersonales!$G15,0),M$248,DedPersonales!$E15)","v":0},{"$f":"hijos(IF(DedPersonales!$H15<>0,DedPersonales!$H15,0),IF(DedPersonales!$I15<>0,DedPersonales!$I15,0),IF(DedPersonales!$J15<>0,DedPersonales!$J15,0),IF(DedPersonales!$K15<>0,DedPersonales!$K15,0),IF(DedPersonales!$F15<>0,DedPersonales!$F15,0),IF(DedPersonales!$G15<>0,DedPersonales!$G15,0),N$248,DedPersonales!$E15)","v":0},{"$f":"hijos(IF(DedPersonales!$H15<>0,DedPersonales!$H15,0),IF(DedPersonales!$I15<>0,DedPersonales!$I15,0),IF(DedPersonales!$J15<>0,DedPersonales!$J15,0),IF(DedPersonales!$K15<>0,DedPersonales!$K15,0),IF(DedPersonales!$F15<>0,DedPersonales!$F15,0),IF(DedPersonales!$G15<>0,DedPersonales!$G15,0),O$248,DedPersonales!$E15)","v":0}]
[null,{"$f":"+B251+1","v":3},null,{"$f":"hijos(IF(DedPersonales!$H16<>0,DedPersonales!$H16,0),IF(DedPersonales!$I16<>0,DedPersonales!$I16,0),IF(DedPersonales!$J16<>0,DedPersonales!$J16,0),IF(DedPersonales!$K16<>0,DedPersonales!$K16,0),IF(DedPersonales!$F16<>0,DedPersonales!$F16,0),IF(DedPersonales!$G16<>0,DedPersonales!$G16,0),D$248,\"Menor a 18 años\")","v":0},{"$f":"hijos(IF(DedPersonales!$H16<>0,DedPersonales!$H16,0),IF(DedPersonales!$I16<>0,DedPersonales!$I16,0),IF(DedPersonales!$J16<>0,DedPersonales!$J16,0),IF(DedPersonales!$K16<>0,DedPersonales!$K16,0),IF(DedPersonales!$F16<>0,DedPersonales!$F16,0),IF(DedPersonales!$G16<>0,DedPersonales!$G16,0),E$248,\"Menor a 18 años\")","v":0},{"$f":"hijos(IF(DedPersonales!$H16<>0,DedPersonales!$H16,0),IF(DedPersonales!$I16<>0,DedPersonales!$I16,0),IF(DedPersonales!$J16<>0,DedPersonales!$J16,0),IF(DedPersonales!$K16<>0,DedPersonales!$K16,0),IF(DedPersonales!$F16<>0,DedPersonales!$F16,0),IF(DedPersonales!$G16<>0,DedPersonales!$G16,0),F$248,\"Menor a 18 años\")","v":0},{"$f":"hijos(IF(DedPersonales!$H16<>0,DedPersonales!$H16,0),IF(DedPersonales!$I16<>0,DedPersonales!$I16,0),IF(DedPersonales!$J16<>0,DedPersonales!$J16,0),IF(DedPersonales!$K16<>0,DedPersonales!$K16,0),IF(DedPersonales!$F16<>0,DedPersonales!$F16,0),IF(DedPersonales!$G16<>0,DedPersonales!$G16,0),G$248,\"Menor a 18 años\")","v":0},{"$f":"hijos(IF(DedPersonales!$H16<>0,DedPersonales!$H16,0),IF(DedPersonales!$I16<>0,DedPersonales!$I16,0),IF(DedPersonales!$J16<>0,DedPersonales!$J16,0),IF(DedPersonales!$K16<>0,DedPersonales!$K16,0),IF(DedPersonales!$F16<>0,DedPersonales!$F16,0),IF(DedPersonales!$G16<>0,DedPersonales!$G16,0),H$248,\"Menor a 18 años\")","v":0},{"$f":"hijos(IF(DedPersonales!$H16<>0,DedPersonales!$H16,0),IF(DedPersonales!$I16<>0,DedPersonales!$I16,0),IF(DedPersonales!$J16<>0,DedPersonales!$J16,0),IF(DedPersonales!$K16<>0,DedPersonales!$K16,0),IF(DedPersonales!$F16<>0,DedPersonales!$F16,0),IF(DedPersonales!$G16<>0,DedPersonales!$G16,0),I$248,DedPersonales!$E16)","v":0},{"$f":"hijos(IF(DedPersonales!$H16<>0,DedPersonales!$H16,0),IF(DedPersonales!$I16<>0,DedPersonales!$I16,0),IF(DedPersonales!$J16<>0,DedPersonales!$J16,0),IF(DedPersonales!$K16<>0,DedPersonales!$K16,0),IF(DedPersonales!$F16<>0,DedPersonales!$F16,0),IF(DedPersonales!$G16<>0,DedPersonales!$G16,0),J$248,DedPersonales!$E16)","v":0},{"$f":"hijos(IF(DedPersonales!$H16<>0,DedPersonales!$H16,0),IF(DedPersonales!$I16<>0,DedPersonales!$I16,0),IF(DedPersonales!$J16<>0,DedPersonales!$J16,0),IF(DedPersonales!$K16<>0,DedPersonales!$K16,0),IF(DedPersonales!$F16<>0,DedPersonales!$F16,0),IF(DedPersonales!$G16<>0,DedPersonales!$G16,0),K$248,DedPersonales!$E16)","v":0},{"$f":"hijos(IF(DedPersonales!$H16<>0,DedPersonales!$H16,0),IF(DedPersonales!$I16<>0,DedPersonales!$I16,0),IF(DedPersonales!$J16<>0,DedPersonales!$J16,0),IF(DedPersonales!$K16<>0,DedPersonales!$K16,0),IF(DedPersonales!$F16<>0,DedPersonales!$F16,0),IF(DedPersonales!$G16<>0,DedPersonales!$G16,0),L$248,DedPersonales!$E16)","v":0},{"$f":"hijos(IF(DedPersonales!$H16<>0,DedPersonales!$H16,0),IF(DedPersonales!$I16<>0,DedPersonales!$I16,0),IF(DedPersonales!$J16<>0,DedPersonales!$J16,0),IF(DedPersonales!$K16<>0,DedPersonales!$K16,0),IF(DedPersonales!$F16<>0,DedPersonales!$F16,0),IF(DedPersonales!$G16<>0,DedPersonales!$G16,0),M$248,DedPersonales!$E16)","v":0},{"$f":"hijos(IF(DedPersonales!$H16<>0,DedPersonales!$H16,0),IF(DedPersonales!$I16<>0,DedPersonales!$I16,0),IF(DedPersonales!$J16<>0,DedPersonales!$J16,0),IF(DedPersonales!$K16<>0,DedPersonales!$K16,0),IF(DedPersonales!$F16<>0,DedPersonales!$F16,0),IF(DedPersonales!$G16<>0,DedPersonales!$G16,0),N$248,DedPersonales!$E16)","v":0},{"$f":"hijos(IF(DedPersonales!$H16<>0,DedPersonales!$H16,0),IF(DedPersonales!$I16<>0,DedPersonales!$I16,0),IF(DedPersonales!$J16<>0,DedPersonales!$J16,0),IF(DedPersonales!$K16<>0,DedPersonales!$K16,0),IF(DedPersonales!$F16<>0,DedPersonales!$F16,0),IF(DedPersonales!$G16<>0,DedPersonales!$G16,0),O$248,DedPersonales!$E16)","v":0}]
[null,4,null,{"$f":"hijos(IF(DedPersonales!$H17<>0,DedPersonales!$H17,0),IF(DedPersonales!$I17<>0,DedPersonales!$I17,0),IF(DedPersonales!$J17<>0,DedPersonales!$J17,0),IF(DedPersonales!$K17<>0,DedPersonales!$K17,0),IF(DedPersonales!$F17<>0,DedPersonales!$F17,0),IF(DedPersonales!$G17<>0,DedPersonales!$G17,0),D$248,\"Menor a 18 años\")","v":0},{"$f":"hijos(IF(DedPersonales!$H17<>0,DedPersonales!$H17,0),IF(DedPersonales!$I17<>0,DedPersonales!$I17,0),IF(DedPersonales!$J17<>0,DedPersonales!$J17,0),IF(DedPersonales!$K17<>0,DedPersonales!$K17,0),IF(DedPersonales!$F17<>0,DedPersonales!$F17,0),IF(DedPersonales!$G17<>0,DedPersonales!$G17,0),E$248,\"Menor a 18 años\")","v":0},{"$f":"hijos(IF(DedPersonales!$H17<>0,DedPersonales!$H17,0),IF(DedPersonales!$I17<>0,DedPersonales!$I17,0),IF(DedPersonales!$J17<>0,DedPersonales!$J17,0),IF(DedPersonales!$K17<>0,DedPersonales!$K17,0),IF(DedPersonales!$F17<>0,DedPersonales!$F17,0),IF(DedPersonales!$G17<>0,DedPersonales!$G17,0),F$248,\"Menor a 18 años\")","v":0},{"$f":"hijos(IF(DedPersonales!$H17<>0,DedPersonales!$H17,0),IF(DedPersonales!$I17<>0,DedPersonales!$I17,0),IF(DedPersonales!$J17<>0,DedPersonales!$J17,0),IF(DedPersonales!$K17<>0,DedPersonales!$K17,0),IF(DedPersonales!$F17<>0,DedPersonales!$F17,0),IF(DedPersonales!$G17<>0,DedPersonales!$G17,0),G$248,\"Menor a 18 años\")","v":0},{"$f":"hijos(IF(DedPersonales!$H17<>0,DedPersonales!$H17,0),IF(DedPersonales!$I17<>0,DedPersonales!$I17,0),IF(DedPersonales!$J17<>0,DedPersonales!$J17,0),IF(DedPersonales!$K17<>0,DedPersonales!$K17,0),IF(DedPersonales!$F17<>0,DedPersonales!$F17,0),IF(DedPersonales!$G17<>0,DedPersonales!$G17,0),H$248,\"Menor a 18 años\")","v":0},{"$f":"hijos(IF(DedPersonales!$H17<>0,DedPersonales!$H17,0),IF(DedPersonales!$I17<>0,DedPersonales!$I17,0),IF(DedPersonales!$J17<>0,DedPersonales!$J17,0),IF(DedPersonales!$K17<>0,DedPersonales!$K17,0),IF(DedPersonales!$F17<>0,DedPersonales!$F17,0),IF(DedPersonales!$G17<>0,DedPersonales!$G17,0),I$248,DedPersonales!$E17)","v":0},{"$f":"hijos(IF(DedPersonales!$H17<>0,DedPersonales!$H17,0),IF(DedPersonales!$I17<>0,DedPersonales!$I17,0),IF(DedPersonales!$J17<>0,DedPersonales!$J17,0),IF(DedPersonales!$K17<>0,DedPersonales!$K17,0),IF(DedPersonales!$F17<>0,DedPersonales!$F17,0),IF(DedPersonales!$G17<>0,DedPersonales!$G17,0),J$248,DedPersonales!$E17)","v":0},{"$f":"hijos(IF(DedPersonales!$H17<>0,DedPersonales!$H17,0),IF(DedPersonales!$I17<>0,DedPersonales!$I17,0),IF(DedPersonales!$J17<>0,DedPersonales!$J17,0),IF(DedPersonales!$K17<>0,DedPersonales!$K17,0),IF(DedPersonales!$F17<>0,DedPersonales!$F17,0),IF(DedPersonales!$G17<>0,DedPersonales!$G17,0),K$248,DedPersonales!$E17)","v":0},{"$f":"hijos(IF(DedPersonales!$H17<>0,DedPersonales!$H17,0),IF(DedPersonales!$I17<>0,DedPersonales!$I17,0),IF(DedPersonales!$J17<>0,DedPersonales!$J17,0),IF(DedPersonales!$K17<>0,DedPersonales!$K17,0),IF(DedPersonales!$F17<>0,DedPersonales!$F17,0),IF(DedPersonales!$G17<>0,DedPersonales!$G17,0),L$248,DedPersonales!$E17)","v":0},{"$f":"hijos(IF(DedPersonales!$H17<>0,DedPersonales!$H17,0),IF(DedPersonales!$I17<>0,DedPersonales!$I17,0),IF(DedPersonales!$J17<>0,DedPersonales!$J17,0),IF(DedPersonales!$K17<>0,DedPersonales!$K17,0),IF(DedPersonales!$F17<>0,DedPersonales!$F17,0),IF(DedPersonales!$G17<>0,DedPersonales!$G17,0),M$248,DedPersonales!$E17)","v":0},{"$f":"hijos(IF(DedPersonales!$H17<>0,DedPersonales!$H17,0),IF(DedPersonales!$I17<>0,DedPersonales!$I17,0),IF(DedPersonales!$J17<>0,DedPersonales!$J17,0),IF(DedPersonales!$K17<>0,DedPersonales!$K17,0),IF(DedPersonales!$F17<>0,DedPersonales!$F17,0),IF(DedPersonales!$G17<>0,DedPersonales!$G17,0),N$248,DedPersonales!$E17)","v":0},{"$f":"hijos(IF(DedPersonales!$H17<>0,DedPersonales!$H17,0),IF(DedPersonales!$I17<>0,DedPersonales!$I17,0),IF(DedPersonales!$J17<>0,DedPersonales!$J17,0),IF(DedPersonales!$K17<>0,DedPersonales!$K17,0),IF(DedPersonales!$F17<>0,DedPersonales!$F17,0),IF(DedPersonales!$G17<>0,DedPersonales!$G17,0),O$248,DedPersonales!$E17)","v":0}]
[null,5,null,{"$f":"hijos(IF(DedPersonales!$H18<>0,DedPersonales!$H18,0),IF(DedPersonales!$I18<>0,DedPersonales!$I18,0),IF(DedPersonales!$J18<>0,DedPersonales!$J18,0),IF(DedPersonales!$K18<>0,DedPersonales!$K18,0),IF(DedPersonales!$F18<>0,DedPersonales!$F18,0),IF(DedPersonales!$G18<>0,DedPersonales!$G18,0),D$248,\"Menor a 18 años\")","v":0},{"$f":"hijos(IF(DedPersonales!$H18<>0,DedPersonales!$H18,0),IF(DedPersonales!$I18<>0,DedPersonales!$I18,0),IF(DedPersonales!$J18<>0,DedPersonales!$J18,0),IF(DedPersonales!$K18<>0,DedPersonales!$K18,0),IF(DedPersonales!$F18<>0,DedPersonales!$F18,0),IF(DedPersonales!$G18<>0,DedPersonales!$G18,0),E$248,\"Menor a 18 años\")","v":0},{"$f":"hijos(IF(DedPersonales!$H18<>0,DedPersonales!$H18,0),IF(DedPersonales!$I18<>0,DedPersonales!$I18,0),IF(DedPersonales!$J18<>0,DedPersonales!$J18,0),IF(DedPersonales!$K18<>0,DedPersonales!$K18,0),IF(DedPersonales!$F18<>0,DedPersonales!$F18,0),IF(DedPersonales!$G18<>0,DedPersonales!$G18,0),F$248,\"Menor a 18 años\")","v":0},{"$f":"hijos(IF(DedPersonales!$H18<>0,DedPersonales!$H18,0),IF(DedPersonales!$I18<>0,DedPersonales!$I18,0),IF(DedPersonales!$J18<>0,DedPersonales!$J18,0),IF(DedPersonales!$K18<>0,DedPersonales!$K18,0),IF(DedPersonales!$F18<>0,DedPersonales!$F18,0),IF(DedPersonales!$G18<>0,DedPersonales!$G18,0),G$248,\"Menor a 18 años\")","v":0},{"$f":"hijos(IF(DedPersonales!$H18<>0,DedPersonales!$H18,0),IF(DedPersonales!$I18<>0,DedPersonales!$I18,0),IF(DedPersonales!$J18<>0,DedPersonales!$J18,0),IF(DedPersonales!$K18<>0,DedPersonales!$K18,0),IF(DedPersonales!$F18<>0,DedPersonales!$F18,0),IF(DedPersonales!$G18<>0,DedPersonales!$G18,0),H$248,\"Menor a 18 años\")","v":0},{"$f":"hijos(IF(DedPersonales!$H18<>0,DedPersonales!$H18,0),IF(DedPersonales!$I18<>0,DedPersonales!$I18,0),IF(DedPersonales!$J18<>0,DedPersonales!$J18,0),IF(DedPersonales!$K18<>0,DedPersonales!$K18,0),IF(DedPersonales!$F18<>0,DedPersonales!$F18,0),IF(DedPersonales!$G18<>0,DedPersonales!$G18,0),I$248,DedPersonales!$E18)","v":0},{"$f":"hijos(IF(DedPersonales!$H18<>0,DedPersonales!$H18,0),IF(DedPersonales!$I18<>0,DedPersonales!$I18,0),IF(DedPersonales!$J18<>0,DedPersonales!$J18,0),IF(DedPersonales!$K18<>0,DedPersonales!$K18,0),IF(DedPersonales!$F18<>0,DedPersonales!$F18,0),IF(DedPersonales!$G18<>0,DedPersonales!$G18,0),J$248,DedPersonales!$E18)","v":0},{"$f":"hijos(IF(DedPersonales!$H18<>0,DedPersonales!$H18,0),IF(DedPersonales!$I18<>0,DedPersonales!$I18,0),IF(DedPersonales!$J18<>0,DedPersonales!$J18,0),IF(DedPersonales!$K18<>0,DedPersonales!$K18,0),IF(DedPersonales!$F18<>0,DedPersonales!$F18,0),IF(DedPersonales!$G18<>0,DedPersonales!$G18,0),K$248,DedPersonales!$E18)","v":0},{"$f":"hijos(IF(DedPersonales!$H18<>0,DedPersonales!$H18,0),IF(DedPersonales!$I18<>0,DedPersonales!$I18,0),IF(DedPersonales!$J18<>0,DedPersonales!$J18,0),IF(DedPersonales!$K18<>0,DedPersonales!$K18,0),IF(DedPersonales!$F18<>0,DedPersonales!$F18,0),IF(DedPersonales!$G18<>0,DedPersonales!$G18,0),L$248,DedPersonales!$E18)","v":0},{"$f":"hijos(IF(DedPersonales!$H18<>0,DedPersonales!$H18,0),IF(DedPersonales!$I18<>0,DedPersonales!$I18,0),IF(DedPersonales!$J18<>0,DedPersonales!$J18,0),IF(DedPersonales!$K18<>0,DedPersonales!$K18,0),IF(DedPersonales!$F18<>0,DedPersonales!$F18,0),IF(DedPersonales!$G18<>0,DedPersonales!$G18,0),M$248,DedPersonales!$E18)","v":0},{"$f":"hijos(IF(DedPersonales!$H18<>0,DedPersonales!$H18,0),IF(DedPersonales!$I18<>0,DedPersonales!$I18,0),IF(DedPersonales!$J18<>0,DedPersonales!$J18,0),IF(DedPersonales!$K18<>0,DedPersonales!$K18,0),IF(DedPersonales!$F18<>0,DedPersonales!$F18,0),IF(DedPersonales!$G18<>0,DedPersonales!$G18,0),N$248,DedPersonales!$E18)","v":0},{"$f":"hijos(IF(DedPersonales!$H18<>0,DedPersonales!$H18,0),IF(DedPersonales!$I18<>0,DedPersonales!$I18,0),IF(DedPersonales!$J18<>0,DedPersonales!$J18,0),IF(DedPersonales!$K18<>0,DedPersonales!$K18,0),IF(DedPersonales!$F18<>0,DedPersonales!$F18,0),IF(DedPersonales!$G18<>0,DedPersonales!$G18,0),O$248,DedPersonales!$E18)","v":0}]
[null,6,null,{"$f":"hijos(IF(DedPersonales!$H19<>0,DedPersonales!$H19,0),IF(DedPersonales!$I19<>0,DedPersonales!$I19,0),IF(DedPersonales!$J19<>0,DedPersonales!$J19,0),IF(DedPersonales!$K19<>0,DedPersonales!$K19,0),IF(DedPersonales!$F19<>0,DedPersonales!$F19,0),IF(DedPersonales!$G19<>0,DedPersonales!$G19,0),D$248,\"Menor a 18 años\")","v":0},{"$f":"hijos(IF(DedPersonales!$H19<>0,DedPersonales!$H19,0),IF(DedPersonales!$I19<>0,DedPersonales!$I19,0),IF(DedPersonales!$J19<>0,DedPersonales!$J19,0),IF(DedPersonales!$K19<>0,DedPersonales!$K19,0),IF(DedPersonales!$F19<>0,DedPersonales!$F19,0),IF(DedPersonales!$G19<>0,DedPersonales!$G19,0),E$248,\"Menor a 18 años\")","v":0},{"$f":"hijos(IF(DedPersonales!$H19<>0,DedPersonales!$H19,0),IF(DedPersonales!$I19<>0,DedPersonales!$I19,0),IF(DedPersonales!$J19<>0,DedPersonales!$J19,0),IF(DedPersonales!$K19<>0,DedPersonales!$K19,0),IF(DedPersonales!$F19<>0,DedPersonales!$F19,0),IF(DedPersonales!$G19<>0,DedPersonales!$G19,0),F$248,\"Menor a 18 años\")","v":0},{"$f":"hijos(IF(DedPersonales!$H19<>0,DedPersonales!$H19,0),IF(DedPersonales!$I19<>0,DedPersonales!$I19,0),IF(DedPersonales!$J19<>0,DedPersonales!$J19,0),IF(DedPersonales!$K19<>0,DedPersonales!$K19,0),IF(DedPersonales!$F19<>0,DedPersonales!$F19,0),IF(DedPersonales!$G19<>0,DedPersonales!$G19,0),G$248,\"Menor a 18 años\")","v":0},{"$f":"hijos(IF(DedPersonales!$H19<>0,DedPersonales!$H19,0),IF(DedPersonales!$I19<>0,DedPersonales!$I19,0),IF(DedPersonales!$J19<>0,DedPersonales!$J19,0),IF(DedPersonales!$K19<>0,DedPersonales!$K19,0),IF(DedPersonales!$F19<>0,DedPersonales!$F19,0),IF(DedPersonales!$G19<>0,DedPersonales!$G19,0),H$248,\"Menor a 18 años\")","v":0},{"$f":"hijos(IF(DedPersonales!$H19<>0,DedPersonales!$H19,0),IF(DedPersonales!$I19<>0,DedPersonales!$I19,0),IF(DedPersonales!$J19<>0,DedPersonales!$J19,0),IF(DedPersonales!$K19<>0,DedPersonales!$K19,0),IF(DedPersonales!$F19<>0,DedPersonales!$F19,0),IF(DedPersonales!$G19<>0,DedPersonales!$G19,0),I$248,DedPersonales!$E19)","v":0},{"$f":"hijos(IF(DedPersonales!$H19<>0,DedPersonales!$H19,0),IF(DedPersonales!$I19<>0,DedPersonales!$I19,0),IF(DedPersonales!$J19<>0,DedPersonales!$J19,0),IF(DedPersonales!$K19<>0,DedPersonales!$K19,0),IF(DedPersonales!$F19<>0,DedPersonales!$F19,0),IF(DedPersonales!$G19<>0,DedPersonales!$G19,0),J$248,DedPersonales!$E19)","v":0},{"$f":"hijos(IF(DedPersonales!$H19<>0,DedPersonales!$H19,0),IF(DedPersonales!$I19<>0,DedPersonales!$I19,0),IF(DedPersonales!$J19<>0,DedPersonales!$J19,0),IF(DedPersonales!$K19<>0,DedPersonales!$K19,0),IF(DedPersonales!$F19<>0,DedPersonales!$F19,0),IF(DedPersonales!$G19<>0,DedPersonales!$G19,0),K$248,DedPersonales!$E19)","v":0},{"$f":"hijos(IF(DedPersonales!$H19<>0,DedPersonales!$H19,0),IF(DedPersonales!$I19<>0,DedPersonales!$I19,0),IF(DedPersonales!$J19<>0,DedPersonales!$J19,0),IF(DedPersonales!$K19<>0,DedPersonales!$K19,0),IF(DedPersonales!$F19<>0,DedPersonales!$F19,0),IF(DedPersonales!$G19<>0,DedPersonales!$G19,0),L$248,DedPersonales!$E19)","v":0},{"$f":"hijos(IF(DedPersonales!$H19<>0,DedPersonales!$H19,0),IF(DedPersonales!$I19<>0,DedPersonales!$I19,0),IF(DedPersonales!$J19<>0,DedPersonales!$J19,0),IF(DedPersonales!$K19<>0,DedPersonales!$K19,0),IF(DedPersonales!$F19<>0,DedPersonales!$F19,0),IF(DedPersonales!$G19<>0,DedPersonales!$G19,0),M$248,DedPersonales!$E19)","v":0},{"$f":"hijos(IF(DedPersonales!$H19<>0,DedPersonales!$H19,0),IF(DedPersonales!$I19<>0,DedPersonales!$I19,0),IF(DedPersonales!$J19<>0,DedPersonales!$J19,0),IF(DedPersonales!$K19<>0,DedPersonales!$K19,0),IF(DedPersonales!$F19<>0,DedPersonales!$F19,0),IF(DedPersonales!$G19<>0,DedPersonales!$G19,0),N$248,DedPersonales!$E19)","v":0},{"$f":"hijos(IF(DedPersonales!$H19<>0,DedPersonales!$H19,0),IF(DedPersonales!$I19<>0,DedPersonales!$I19,0),IF(DedPersonales!$J19<>0,DedPersonales!$J19,0),IF(DedPersonales!$K19<>0,DedPersonales!$K19,0),IF(DedPersonales!$F19<>0,DedPersonales!$F19,0),IF(DedPersonales!$G19<>0,DedPersonales!$G19,0),O$248,DedPersonales!$E19)","v":0}]
[null,7,null,{"$f":"hijos(IF(DedPersonales!$H20<>0,DedPersonales!$H20,0),IF(DedPersonales!$I20<>0,DedPersonales!$I20,0),IF(DedPersonales!$J20<>0,DedPersonales!$J20,0),IF(DedPersonales!$K20<>0,DedPersonales!$K20,0),IF(DedPersonales!$F20<>0,DedPersonales!$F20,0),IF(DedPersonales!$G20<>0,DedPersonales!$G20,0),D$248,\"Menor a 18 años\")","v":0},{"$f":"hijos(IF(DedPersonales!$H20<>0,DedPersonales!$H20,0),IF(DedPersonales!$I20<>0,DedPersonales!$I20,0),IF(DedPersonales!$J20<>0,DedPersonales!$J20,0),IF(DedPersonales!$K20<>0,DedPersonales!$K20,0),IF(DedPersonales!$F20<>0,DedPersonales!$F20,0),IF(DedPersonales!$G20<>0,DedPersonales!$G20,0),E$248,\"Menor a 18 años\")","v":0},{"$f":"hijos(IF(DedPersonales!$H20<>0,DedPersonales!$H20,0),IF(DedPersonales!$I20<>0,DedPersonales!$I20,0),IF(DedPersonales!$J20<>0,DedPersonales!$J20,0),IF(DedPersonales!$K20<>0,DedPersonales!$K20,0),IF(DedPersonales!$F20<>0,DedPersonales!$F20,0),IF(DedPersonales!$G20<>0,DedPersonales!$G20,0),F$248,\"Menor a 18 años\")","v":0},{"$f":"hijos(IF(DedPersonales!$H20<>0,DedPersonales!$H20,0),IF(DedPersonales!$I20<>0,DedPersonales!$I20,0),IF(DedPersonales!$J20<>0,DedPersonales!$J20,0),IF(DedPersonales!$K20<>0,DedPersonales!$K20,0),IF(DedPersonales!$F20<>0,DedPersonales!$F20,0),IF(DedPersonales!$G20<>0,DedPersonales!$G20,0),G$248,\"Menor a 18 años\")","v":0},{"$f":"hijos(IF(DedPersonales!$H20<>0,DedPersonales!$H20,0),IF(DedPersonales!$I20<>0,DedPersonales!$I20,0),IF(DedPersonales!$J20<>0,DedPersonales!$J20,0),IF(DedPersonales!$K20<>0,DedPersonales!$K20,0),IF(DedPersonales!$F20<>0,DedPersonales!$F20,0),IF(DedPersonales!$G20<>0,DedPersonales!$G20,0),H$248,\"Menor a 18 años\")","v":0},{"$f":"hijos(IF(DedPersonales!$H20<>0,DedPersonales!$H20,0),IF(DedPersonales!$I20<>0,DedPersonales!$I20,0),IF(DedPersonales!$J20<>0,DedPersonales!$J20,0),IF(DedPersonales!$K20<>0,DedPersonales!$K20,0),IF(DedPersonales!$F20<>0,DedPersonales!$F20,0),IF(DedPersonales!$G20<>0,DedPersonales!$G20,0),I$248,DedPersonales!$E20)","v":0},{"$f":"hijos(IF(DedPersonales!$H20<>0,DedPersonales!$H20,0),IF(DedPersonales!$I20<>0,DedPersonales!$I20,0),IF(DedPersonales!$J20<>0,DedPersonales!$J20,0),IF(DedPersonales!$K20<>0,DedPersonales!$K20,0),IF(DedPersonales!$F20<>0,DedPersonales!$F20,0),IF(DedPersonales!$G20<>0,DedPersonales!$G20,0),J$248,DedPersonales!$E20)","v":0},{"$f":"hijos(IF(DedPersonales!$H20<>0,DedPersonales!$H20,0),IF(DedPersonales!$I20<>0,DedPersonales!$I20,0),IF(DedPersonales!$J20<>0,DedPersonales!$J20,0),IF(DedPersonales!$K20<>0,DedPersonales!$K20,0),IF(DedPersonales!$F20<>0,DedPersonales!$F20,0),IF(DedPersonales!$G20<>0,DedPersonales!$G20,0),K$248,DedPersonales!$E20)","v":0},{"$f":"hijos(IF(DedPersonales!$H20<>0,DedPersonales!$H20,0),IF(DedPersonales!$I20<>0,DedPersonales!$I20,0),IF(DedPersonales!$J20<>0,DedPersonales!$J20,0),IF(DedPersonales!$K20<>0,DedPersonales!$K20,0),IF(DedPersonales!$F20<>0,DedPersonales!$F20,0),IF(DedPersonales!$G20<>0,DedPersonales!$G20,0),L$248,DedPersonales!$E20)","v":0},{"$f":"hijos(IF(DedPersonales!$H20<>0,DedPersonales!$H20,0),IF(DedPersonales!$I20<>0,DedPersonales!$I20,0),IF(DedPersonales!$J20<>0,DedPersonales!$J20,0),IF(DedPersonales!$K20<>0,DedPersonales!$K20,0),IF(DedPersonales!$F20<>0,DedPersonales!$F20,0),IF(DedPersonales!$G20<>0,DedPersonales!$G20,0),M$248,DedPersonales!$E20)","v":0},{"$f":"hijos(IF(DedPersonales!$H20<>0,DedPersonales!$H20,0),IF(DedPersonales!$I20<>0,DedPersonales!$I20,0),IF(DedPersonales!$J20<>0,DedPersonales!$J20,0),IF(DedPersonales!$K20<>0,DedPersonales!$K20,0),IF(DedPersonales!$F20<>0,DedPersonales!$F20,0),IF(DedPersonales!$G20<>0,DedPersonales!$G20,0),N$248,DedPersonales!$E20)","v":0},{"$f":"hijos(IF(DedPersonales!$H20<>0,DedPersonales!$H20,0),IF(DedPersonales!$I20<>0,DedPersonales!$I20,0),IF(DedPersonales!$J20<>0,DedPersonales!$J20,0),IF(DedPersonales!$K20<>0,DedPersonales!$K20,0),IF(DedPersonales!$F20<>0,DedPersonales!$F20,0),IF(DedPersonales!$G20<>0,DedPersonales!$G20,0),O$248,DedPersonales!$E20)","v":0}]
[null,8,null,{"$f":"hijos(IF(DedPersonales!$H21<>0,DedPersonales!$H21,0),IF(DedPersonales!$I21<>0,DedPersonales!$I21,0),IF(DedPersonales!$J21<>0,DedPersonales!$J21,0),IF(DedPersonales!$K21<>0,DedPersonales!$K21,0),IF(DedPersonales!$F21<>0,DedPersonales!$F21,0),IF(DedPersonales!$G21<>0,DedPersonales!$G21,0),D$248,\"Menor a 18 años\")","v":0},{"$f":"hijos(IF(DedPersonales!$H21<>0,DedPersonales!$H21,0),IF(DedPersonales!$I21<>0,DedPersonales!$I21,0),IF(DedPersonales!$J21<>0,DedPersonales!$J21,0),IF(DedPersonales!$K21<>0,DedPersonales!$K21,0),IF(DedPersonales!$F21<>0,DedPersonales!$F21,0),IF(DedPersonales!$G21<>0,DedPersonales!$G21,0),E$248,\"Menor a 18 años\")","v":0},{"$f":"hijos(IF(DedPersonales!$H21<>0,DedPersonales!$H21,0),IF(DedPersonales!$I21<>0,DedPersonales!$I21,0),IF(DedPersonales!$J21<>0,DedPersonales!$J21,0),IF(DedPersonales!$K21<>0,DedPersonales!$K21,0),IF(DedPersonales!$F21<>0,DedPersonales!$F21,0),IF(DedPersonales!$G21<>0,DedPersonales!$G21,0),F$248,\"Menor a 18 años\")","v":0},{"$f":"hijos(IF(DedPersonales!$H21<>0,DedPersonales!$H21,0),IF(DedPersonales!$I21<>0,DedPersonales!$I21,0),IF(DedPersonales!$J21<>0,DedPersonales!$J21,0),IF(DedPersonales!$K21<>0,DedPersonales!$K21,0),IF(DedPersonales!$F21<>0,DedPersonales!$F21,0),IF(DedPersonales!$G21<>0,DedPersonales!$G21,0),G$248,\"Menor a 18 años\")","v":0},{"$f":"hijos(IF(DedPersonales!$H21<>0,DedPersonales!$H21,0),IF(DedPersonales!$I21<>0,DedPersonales!$I21,0),IF(DedPersonales!$J21<>0,DedPersonales!$J21,0),IF(DedPersonales!$K21<>0,DedPersonales!$K21,0),IF(DedPersonales!$F21<>0,DedPersonales!$F21,0),IF(DedPersonales!$G21<>0,DedPersonales!$G21,0),H$248,\"Menor a 18 años\")","v":0},{"$f":"hijos(IF(DedPersonales!$H21<>0,DedPersonales!$H21,0),IF(DedPersonales!$I21<>0,DedPersonales!$I21,0),IF(DedPersonales!$J21<>0,DedPersonales!$J21,0),IF(DedPersonales!$K21<>0,DedPersonales!$K21,0),IF(DedPersonales!$F21<>0,DedPersonales!$F21,0),IF(DedPersonales!$G21<>0,DedPersonales!$G21,0),I$248,DedPersonales!$E21)","v":0},{"$f":"hijos(IF(DedPersonales!$H21<>0,DedPersonales!$H21,0),IF(DedPersonales!$I21<>0,DedPersonales!$I21,0),IF(DedPersonales!$J21<>0,DedPersonales!$J21,0),IF(DedPersonales!$K21<>0,DedPersonales!$K21,0),IF(DedPersonales!$F21<>0,DedPersonales!$F21,0),IF(DedPersonales!$G21<>0,DedPersonales!$G21,0),J$248,DedPersonales!$E21)","v":0},{"$f":"hijos(IF(DedPersonales!$H21<>0,DedPersonales!$H21,0),IF(DedPersonales!$I21<>0,DedPersonales!$I21,0),IF(DedPersonales!$J21<>0,DedPersonales!$J21,0),IF(DedPersonales!$K21<>0,DedPersonales!$K21,0),IF(DedPersonales!$F21<>0,DedPersonales!$F21,0),IF(DedPersonales!$G21<>0,DedPersonales!$G21,0),K$248,DedPersonales!$E21)","v":0},{"$f":"hijos(IF(DedPersonales!$H21<>0,DedPersonales!$H21,0),IF(DedPersonales!$I21<>0,DedPersonales!$I21,0),IF(DedPersonales!$J21<>0,DedPersonales!$J21,0),IF(DedPersonales!$K21<>0,DedPersonales!$K21,0),IF(DedPersonales!$F21<>0,DedPersonales!$F21,0),IF(DedPersonales!$G21<>0,DedPersonales!$G21,0),L$248,DedPersonales!$E21)","v":0},{"$f":"hijos(IF(DedPersonales!$H21<>0,DedPersonales!$H21,0),IF(DedPersonales!$I21<>0,DedPersonales!$I21,0),IF(DedPersonales!$J21<>0,DedPersonales!$J21,0),IF(DedPersonales!$K21<>0,DedPersonales!$K21,0),IF(DedPersonales!$F21<>0,DedPersonales!$F21,0),IF(DedPersonales!$G21<>0,DedPersonales!$G21,0),M$248,DedPersonales!$E21)","v":0},{"$f":"hijos(IF(DedPersonales!$H21<>0,DedPersonales!$H21,0),IF(DedPersonales!$I21<>0,DedPersonales!$I21,0),IF(DedPersonales!$J21<>0,DedPersonales!$J21,0),IF(DedPersonales!$K21<>0,DedPersonales!$K21,0),IF(DedPersonales!$F21<>0,DedPersonales!$F21,0),IF(DedPersonales!$G21<>0,DedPersonales!$G21,0),N$248,DedPersonales!$E21)","v":0},{"$f":"hijos(IF(DedPersonales!$H21<>0,DedPersonales!$H21,0),IF(DedPersonales!$I21<>0,DedPersonales!$I21,0),IF(DedPersonales!$J21<>0,DedPersonales!$J21,0),IF(DedPersonales!$K21<>0,DedPersonales!$K21,0),IF(DedPersonales!$F21<>0,DedPersonales!$F21,0),IF(DedPersonales!$G21<>0,DedPersonales!$G21,0),O$248,DedPersonales!$E21)","v":0}]
[null,9,null,{"$f":"hijos(IF(DedPersonales!$H22<>0,DedPersonales!$H22,0),IF(DedPersonales!$I22<>0,DedPersonales!$I22,0),IF(DedPersonales!$J22<>0,DedPersonales!$J22,0),IF(DedPersonales!$K22<>0,DedPersonales!$K22,0),IF(DedPersonales!$F22<>0,DedPersonales!$F22,0),IF(DedPersonales!$G22<>0,DedPersonales!$G22,0),D$248,\"Menor a 18 años\")","v":0},{"$f":"hijos(IF(DedPersonales!$H22<>0,DedPersonales!$H22,0),IF(DedPersonales!$I22<>0,DedPersonales!$I22,0),IF(DedPersonales!$J22<>0,DedPersonales!$J22,0),IF(DedPersonales!$K22<>0,DedPersonales!$K22,0),IF(DedPersonales!$F22<>0,DedPersonales!$F22,0),IF(DedPersonales!$G22<>0,DedPersonales!$G22,0),E$248,\"Menor a 18 años\")","v":0},{"$f":"hijos(IF(DedPersonales!$H22<>0,DedPersonales!$H22,0),IF(DedPersonales!$I22<>0,DedPersonales!$I22,0),IF(DedPersonales!$J22<>0,DedPersonales!$J22,0),IF(DedPersonales!$K22<>0,DedPersonales!$K22,0),IF(DedPersonales!$F22<>0,DedPersonales!$F22,0),IF(DedPersonales!$G22<>0,DedPersonales!$G22,0),F$248,\"Menor a 18 años\")","v":0},{"$f":"hijos(IF(DedPersonales!$H22<>0,DedPersonales!$H22,0),IF(DedPersonales!$I22<>0,DedPersonales!$I22,0),IF(DedPersonales!$J22<>0,DedPersonales!$J22,0),IF(DedPersonales!$K22<>0,DedPersonales!$K22,0),IF(DedPersonales!$F22<>0,DedPersonales!$F22,0),IF(DedPersonales!$G22<>0,DedPersonales!$G22,0),G$248,\"Menor a 18 años\")","v":0},{"$f":"hijos(IF(DedPersonales!$H22<>0,DedPersonales!$H22,0),IF(DedPersonales!$I22<>0,DedPersonales!$I22,0),IF(DedPersonales!$J22<>0,DedPersonales!$J22,0),IF(DedPersonales!$K22<>0,DedPersonales!$K22,0),IF(DedPersonales!$F22<>0,DedPersonales!$F22,0),IF(DedPersonales!$G22<>0,DedPersonales!$G22,0),H$248,\"Menor a 18 años\")","v":0},{"$f":"hijos(IF(DedPersonales!$H22<>0,DedPersonales!$H22,0),IF(DedPersonales!$I22<>0,DedPersonales!$I22,0),IF(DedPersonales!$J22<>0,DedPersonales!$J22,0),IF(DedPersonales!$K22<>0,DedPersonales!$K22,0),IF(DedPersonales!$F22<>0,DedPersonales!$F22,0),IF(DedPersonales!$G22<>0,DedPersonales!$G22,0),I$248,DedPersonales!$E22)","v":0},{"$f":"hijos(IF(DedPersonales!$H22<>0,DedPersonales!$H22,0),IF(DedPersonales!$I22<>0,DedPersonales!$I22,0),IF(DedPersonales!$J22<>0,DedPersonales!$J22,0),IF(DedPersonales!$K22<>0,DedPersonales!$K22,0),IF(DedPersonales!$F22<>0,DedPersonales!$F22,0),IF(DedPersonales!$G22<>0,DedPersonales!$G22,0),J$248,DedPersonales!$E22)","v":0},{"$f":"hijos(IF(DedPersonales!$H22<>0,DedPersonales!$H22,0),IF(DedPersonales!$I22<>0,DedPersonales!$I22,0),IF(DedPersonales!$J22<>0,DedPersonales!$J22,0),IF(DedPersonales!$K22<>0,DedPersonales!$K22,0),IF(DedPersonales!$F22<>0,DedPersonales!$F22,0),IF(DedPersonales!$G22<>0,DedPersonales!$G22,0),K$248,DedPersonales!$E22)","v":0},{"$f":"hijos(IF(DedPersonales!$H22<>0,DedPersonales!$H22,0),IF(DedPersonales!$I22<>0,DedPersonales!$I22,0),IF(DedPersonales!$J22<>0,DedPersonales!$J22,0),IF(DedPersonales!$K22<>0,DedPersonales!$K22,0),IF(DedPersonales!$F22<>0,DedPersonales!$F22,0),IF(DedPersonales!$G22<>0,DedPersonales!$G22,0),L$248,DedPersonales!$E22)","v":0},{"$f":"hijos(IF(DedPersonales!$H22<>0,DedPersonales!$H22,0),IF(DedPersonales!$I22<>0,DedPersonales!$I22,0),IF(DedPersonales!$J22<>0,DedPersonales!$J22,0),IF(DedPersonales!$K22<>0,DedPersonales!$K22,0),IF(DedPersonales!$F22<>0,DedPersonales!$F22,0),IF(DedPersonales!$G22<>0,DedPersonales!$G22,0),M$248,DedPersonales!$E22)","v":0},{"$f":"hijos(IF(DedPersonales!$H22<>0,DedPersonales!$H22,0),IF(DedPersonales!$I22<>0,DedPersonales!$I22,0),IF(DedPersonales!$J22<>0,DedPersonales!$J22,0),IF(DedPersonales!$K22<>0,DedPersonales!$K22,0),IF(DedPersonales!$F22<>0,DedPersonales!$F22,0),IF(DedPersonales!$G22<>0,DedPersonales!$G22,0),N$248,DedPersonales!$E22)","v":0},{"$f":"hijos(IF(DedPersonales!$H22<>0,DedPersonales!$H22,0),IF(DedPersonales!$I22<>0,DedPersonales!$I22,0),IF(DedPersonales!$J22<>0,DedPersonales!$J22,0),IF(DedPersonales!$K22<>0,DedPersonales!$K22,0),IF(DedPersonales!$F22<>0,DedPersonales!$F22,0),IF(DedPersonales!$G22<>0,DedPersonales!$G22,0),O$248,DedPersonales!$E22)","v":0}]
[null,10,null,{"$f":"hijos(IF(DedPersonales!$H23<>0,DedPersonales!$H23,0),IF(DedPersonales!$I23<>0,DedPersonales!$I23,0),IF(DedPersonales!$J23<>0,DedPersonales!$J23,0),IF(DedPersonales!$K23<>0,DedPersonales!$K23,0),IF(DedPersonales!$F23<>0,DedPersonales!$F23,0),IF(DedPersonales!$G23<>0,DedPersonales!$G23,0),D$248,\"Menor a 18 años\")","v":0},{"$f":"hijos(IF(DedPersonales!$H23<>0,DedPersonales!$H23,0),IF(DedPersonales!$I23<>0,DedPersonales!$I23,0),IF(DedPersonales!$J23<>0,DedPersonales!$J23,0),IF(DedPersonales!$K23<>0,DedPersonales!$K23,0),IF(DedPersonales!$F23<>0,DedPersonales!$F23,0),IF(DedPersonales!$G23<>0,DedPersonales!$G23,0),E$248,\"Menor a 18 años\")","v":0},{"$f":"hijos(IF(DedPersonales!$H23<>0,DedPersonales!$H23,0),IF(DedPersonales!$I23<>0,DedPersonales!$I23,0),IF(DedPersonales!$J23<>0,DedPersonales!$J23,0),IF(DedPersonales!$K23<>0,DedPersonales!$K23,0),IF(DedPersonales!$F23<>0,DedPersonales!$F23,0),IF(DedPersonales!$G23<>0,DedPersonales!$G23,0),F$248,\"Menor a 18 años\")","v":0},{"$f":"hijos(IF(DedPersonales!$H23<>0,DedPersonales!$H23,0),IF(DedPersonales!$I23<>0,DedPersonales!$I23,0),IF(DedPersonales!$J23<>0,DedPersonales!$J23,0),IF(DedPersonales!$K23<>0,DedPersonales!$K23,0),IF(DedPersonales!$F23<>0,DedPersonales!$F23,0),IF(DedPersonales!$G23<>0,DedPersonales!$G23,0),G$248,\"Menor a 18 años\")","v":0},{"$f":"hijos(IF(DedPersonales!$H23<>0,DedPersonales!$H23,0),IF(DedPersonales!$I23<>0,DedPersonales!$I23,0),IF(DedPersonales!$J23<>0,DedPersonales!$J23,0),IF(DedPersonales!$K23<>0,DedPersonales!$K23,0),IF(DedPersonales!$F23<>0,DedPersonales!$F23,0),IF(DedPersonales!$G23<>0,DedPersonales!$G23,0),H$248,\"Menor a 18 años\")","v":0},{"$f":"hijos(IF(DedPersonales!$H23<>0,DedPersonales!$H23,0),IF(DedPersonales!$I23<>0,DedPersonales!$I23,0),IF(DedPersonales!$J23<>0,DedPersonales!$J23,0),IF(DedPersonales!$K23<>0,DedPersonales!$K23,0),IF(DedPersonales!$F23<>0,DedPersonales!$F23,0),IF(DedPersonales!$G23<>0,DedPersonales!$G23,0),I$248,DedPersonales!$E23)","v":0},{"$f":"hijos(IF(DedPersonales!$H23<>0,DedPersonales!$H23,0),IF(DedPersonales!$I23<>0,DedPersonales!$I23,0),IF(DedPersonales!$J23<>0,DedPersonales!$J23,0),IF(DedPersonales!$K23<>0,DedPersonales!$K23,0),IF(DedPersonales!$F23<>0,DedPersonales!$F23,0),IF(DedPersonales!$G23<>0,DedPersonales!$G23,0),J$248,DedPersonales!$E23)","v":0},{"$f":"hijos(IF(DedPersonales!$H23<>0,DedPersonales!$H23,0),IF(DedPersonales!$I23<>0,DedPersonales!$I23,0),IF(DedPersonales!$J23<>0,DedPersonales!$J23,0),IF(DedPersonales!$K23<>0,DedPersonales!$K23,0),IF(DedPersonales!$F23<>0,DedPersonales!$F23,0),IF(DedPersonales!$G23<>0,DedPersonales!$G23,0),K$248,DedPersonales!$E23)","v":0},{"$f":"hijos(IF(DedPersonales!$H23<>0,DedPersonales!$H23,0),IF(DedPersonales!$I23<>0,DedPersonales!$I23,0),IF(DedPersonales!$J23<>0,DedPersonales!$J23,0),IF(DedPersonales!$K23<>0,DedPersonales!$K23,0),IF(DedPersonales!$F23<>0,DedPersonales!$F23,0),IF(DedPersonales!$G23<>0,DedPersonales!$G23,0),L$248,DedPersonales!$E23)","v":0},{"$f":"hijos(IF(DedPersonales!$H23<>0,DedPersonales!$H23,0),IF(DedPersonales!$I23<>0,DedPersonales!$I23,0),IF(DedPersonales!$J23<>0,DedPersonales!$J23,0),IF(DedPersonales!$K23<>0,DedPersonales!$K23,0),IF(DedPersonales!$F23<>0,DedPersonales!$F23,0),IF(DedPersonales!$G23<>0,DedPersonales!$G23,0),M$248,DedPersonales!$E23)","v":0},{"$f":"hijos(IF(DedPersonales!$H23<>0,DedPersonales!$H23,0),IF(DedPersonales!$I23<>0,DedPersonales!$I23,0),IF(DedPersonales!$J23<>0,DedPersonales!$J23,0),IF(DedPersonales!$K23<>0,DedPersonales!$K23,0),IF(DedPersonales!$F23<>0,DedPersonales!$F23,0),IF(DedPersonales!$G23<>0,DedPersonales!$G23,0),N$248,DedPersonales!$E23)","v":0},{"$f":"hijos(IF(DedPersonales!$H23<>0,DedPersonales!$H23,0),IF(DedPersonales!$I23<>0,DedPersonales!$I23,0),IF(DedPersonales!$J23<>0,DedPersonales!$J23,0),IF(DedPersonales!$K23<>0,DedPersonales!$K23,0),IF(DedPersonales!$F23<>0,DedPersonales!$F23,0),IF(DedPersonales!$G23<>0,DedPersonales!$G23,0),O$248,DedPersonales!$E23)","v":0}]
[null,11,null,{"$f":"hijos(IF(DedPersonales!$H24<>0,DedPersonales!$H24,0),IF(DedPersonales!$I24<>0,DedPersonales!$I24,0),IF(DedPersonales!$J24<>0,DedPersonales!$J24,0),IF(DedPersonales!$K24<>0,DedPersonales!$K24,0),IF(DedPersonales!$F24<>0,DedPersonales!$F24,0),IF(DedPersonales!$G24<>0,DedPersonales!$G24,0),D$248,\"Menor a 18 años\")","v":0},{"$f":"hijos(IF(DedPersonales!$H24<>0,DedPersonales!$H24,0),IF(DedPersonales!$I24<>0,DedPersonales!$I24,0),IF(DedPersonales!$J24<>0,DedPersonales!$J24,0),IF(DedPersonales!$K24<>0,DedPersonales!$K24,0),IF(DedPersonales!$F24<>0,DedPersonales!$F24,0),IF(DedPersonales!$G24<>0,DedPersonales!$G24,0),E$248,\"Menor a 18 años\")","v":0},{"$f":"hijos(IF(DedPersonales!$H24<>0,DedPersonales!$H24,0),IF(DedPersonales!$I24<>0,DedPersonales!$I24,0),IF(DedPersonales!$J24<>0,DedPersonales!$J24,0),IF(DedPersonales!$K24<>0,DedPersonales!$K24,0),IF(DedPersonales!$F24<>0,DedPersonales!$F24,0),IF(DedPersonales!$G24<>0,DedPersonales!$G24,0),F$248,\"Menor a 18 años\")","v":0},{"$f":"hijos(IF(DedPersonales!$H24<>0,DedPersonales!$H24,0),IF(DedPersonales!$I24<>0,DedPersonales!$I24,0),IF(DedPersonales!$J24<>0,DedPersonales!$J24,0),IF(DedPersonales!$K24<>0,DedPersonales!$K24,0),IF(DedPersonales!$F24<>0,DedPersonales!$F24,0),IF(DedPersonales!$G24<>0,DedPersonales!$G24,0),G$248,\"Menor a 18 años\")","v":0},{"$f":"hijos(IF(DedPersonales!$H24<>0,DedPersonales!$H24,0),IF(DedPersonales!$I24<>0,DedPersonales!$I24,0),IF(DedPersonales!$J24<>0,DedPersonales!$J24,0),IF(DedPersonales!$K24<>0,DedPersonales!$K24,0),IF(DedPersonales!$F24<>0,DedPersonales!$F24,0),IF(DedPersonales!$G24<>0,DedPersonales!$G24,0),H$248,\"Menor a 18 años\")","v":0},{"$f":"hijos(IF(DedPersonales!$H24<>0,DedPersonales!$H24,0),IF(DedPersonales!$I24<>0,DedPersonales!$I24,0),IF(DedPersonales!$J24<>0,DedPersonales!$J24,0),IF(DedPersonales!$K24<>0,DedPersonales!$K24,0),IF(DedPersonales!$F24<>0,DedPersonales!$F24,0),IF(DedPersonales!$G24<>0,DedPersonales!$G24,0),I$248,DedPersonales!$E24)","v":0},{"$f":"hijos(IF(DedPersonales!$H24<>0,DedPersonales!$H24,0),IF(DedPersonales!$I24<>0,DedPersonales!$I24,0),IF(DedPersonales!$J24<>0,DedPersonales!$J24,0),IF(DedPersonales!$K24<>0,DedPersonales!$K24,0),IF(DedPersonales!$F24<>0,DedPersonales!$F24,0),IF(DedPersonales!$G24<>0,DedPersonales!$G24,0),J$248,DedPersonales!$E24)","v":0},{"$f":"hijos(IF(DedPersonales!$H24<>0,DedPersonales!$H24,0),IF(DedPersonales!$I24<>0,DedPersonales!$I24,0),IF(DedPersonales!$J24<>0,DedPersonales!$J24,0),IF(DedPersonales!$K24<>0,DedPersonales!$K24,0),IF(DedPersonales!$F24<>0,DedPersonales!$F24,0),IF(DedPersonales!$G24<>0,DedPersonales!$G24,0),K$248,DedPersonales!$E24)","v":0},{"$f":"hijos(IF(DedPersonales!$H24<>0,DedPersonales!$H24,0),IF(DedPersonales!$I24<>0,DedPersonales!$I24,0),IF(DedPersonales!$J24<>0,DedPersonales!$J24,0),IF(DedPersonales!$K24<>0,DedPersonales!$K24,0),IF(DedPersonales!$F24<>0,DedPersonales!$F24,0),IF(DedPersonales!$G24<>0,DedPersonales!$G24,0),L$248,DedPersonales!$E24)","v":0},{"$f":"hijos(IF(DedPersonales!$H24<>0,DedPersonales!$H24,0),IF(DedPersonales!$I24<>0,DedPersonales!$I24,0),IF(DedPersonales!$J24<>0,DedPersonales!$J24,0),IF(DedPersonales!$K24<>0,DedPersonales!$K24,0),IF(DedPersonales!$F24<>0,DedPersonales!$F24,0),IF(DedPersonales!$G24<>0,DedPersonales!$G24,0),M$248,DedPersonales!$E24)","v":0},{"$f":"hijos(IF(DedPersonales!$H24<>0,DedPersonales!$H24,0),IF(DedPersonales!$I24<>0,DedPersonales!$I24,0),IF(DedPersonales!$J24<>0,DedPersonales!$J24,0),IF(DedPersonales!$K24<>0,DedPersonales!$K24,0),IF(DedPersonales!$F24<>0,DedPersonales!$F24,0),IF(DedPersonales!$G24<>0,DedPersonales!$G24,0),N$248,DedPersonales!$E24)","v":0},{"$f":"hijos(IF(DedPersonales!$H24<>0,DedPersonales!$H24,0),IF(DedPersonales!$I24<>0,DedPersonales!$I24,0),IF(DedPersonales!$J24<>0,DedPersonales!$J24,0),IF(DedPersonales!$K24<>0,DedPersonales!$K24,0),IF(DedPersonales!$F24<>0,DedPersonales!$F24,0),IF(DedPersonales!$G24<>0,DedPersonales!$G24,0),O$248,DedPersonales!$E24)","v":0}]
[null,12,null,{"$f":"hijos(IF(DedPersonales!$H25<>0,DedPersonales!$H25,0),IF(DedPersonales!$I25<>0,DedPersonales!$I25,0),IF(DedPersonales!$J25<>0,DedPersonales!$J25,0),IF(DedPersonales!$K25<>0,DedPersonales!$K25,0),IF(DedPersonales!$F25<>0,DedPersonales!$F25,0),IF(DedPersonales!$G25<>0,DedPersonales!$G25,0),D$248,\"Menor a 18 años\")","v":0},{"$f":"hijos(IF(DedPersonales!$H25<>0,DedPersonales!$H25,0),IF(DedPersonales!$I25<>0,DedPersonales!$I25,0),IF(DedPersonales!$J25<>0,DedPersonales!$J25,0),IF(DedPersonales!$K25<>0,DedPersonales!$K25,0),IF(DedPersonales!$F25<>0,DedPersonales!$F25,0),IF(DedPersonales!$G25<>0,DedPersonales!$G25,0),E$248,\"Menor a 18 años\")","v":0},{"$f":"hijos(IF(DedPersonales!$H25<>0,DedPersonales!$H25,0),IF(DedPersonales!$I25<>0,DedPersonales!$I25,0),IF(DedPersonales!$J25<>0,DedPersonales!$J25,0),IF(DedPersonales!$K25<>0,DedPersonales!$K25,0),IF(DedPersonales!$F25<>0,DedPersonales!$F25,0),IF(DedPersonales!$G25<>0,DedPersonales!$G25,0),F$248,\"Menor a 18 años\")","v":0},{"$f":"hijos(IF(DedPersonales!$H25<>0,DedPersonales!$H25,0),IF(DedPersonales!$I25<>0,DedPersonales!$I25,0),IF(DedPersonales!$J25<>0,DedPersonales!$J25,0),IF(DedPersonales!$K25<>0,DedPersonales!$K25,0),IF(DedPersonales!$F25<>0,DedPersonales!$F25,0),IF(DedPersonales!$G25<>0,DedPersonales!$G25,0),G$248,\"Menor a 18 años\")","v":0},{"$f":"hijos(IF(DedPersonales!$H25<>0,DedPersonales!$H25,0),IF(DedPersonales!$I25<>0,DedPersonales!$I25,0),IF(DedPersonales!$J25<>0,DedPersonales!$J25,0),IF(DedPersonales!$K25<>0,DedPersonales!$K25,0),IF(DedPersonales!$F25<>0,DedPersonales!$F25,0),IF(DedPersonales!$G25<>0,DedPersonales!$G25,0),H$248,\"Menor a 18 años\")","v":0},{"$f":"hijos(IF(DedPersonales!$H25<>0,DedPersonales!$H25,0),IF(DedPersonales!$I25<>0,DedPersonales!$I25,0),IF(DedPersonales!$J25<>0,DedPersonales!$J25,0),IF(DedPersonales!$K25<>0,DedPersonales!$K25,0),IF(DedPersonales!$F25<>0,DedPersonales!$F25,0),IF(DedPersonales!$G25<>0,DedPersonales!$G25,0),I$248,DedPersonales!$E25)","v":0},{"$f":"hijos(IF(DedPersonales!$H25<>0,DedPersonales!$H25,0),IF(DedPersonales!$I25<>0,DedPersonales!$I25,0),IF(DedPersonales!$J25<>0,DedPersonales!$J25,0),IF(DedPersonales!$K25<>0,DedPersonales!$K25,0),IF(DedPersonales!$F25<>0,DedPersonales!$F25,0),IF(DedPersonales!$G25<>0,DedPersonales!$G25,0),J$248,DedPersonales!$E25)","v":0},{"$f":"hijos(IF(DedPersonales!$H25<>0,DedPersonales!$H25,0),IF(DedPersonales!$I25<>0,DedPersonales!$I25,0),IF(DedPersonales!$J25<>0,DedPersonales!$J25,0),IF(DedPersonales!$K25<>0,DedPersonales!$K25,0),IF(DedPersonales!$F25<>0,DedPersonales!$F25,0),IF(DedPersonales!$G25<>0,DedPersonales!$G25,0),K$248,DedPersonales!$E25)","v":0},{"$f":"hijos(IF(DedPersonales!$H25<>0,DedPersonales!$H25,0),IF(DedPersonales!$I25<>0,DedPersonales!$I25,0),IF(DedPersonales!$J25<>0,DedPersonales!$J25,0),IF(DedPersonales!$K25<>0,DedPersonales!$K25,0),IF(DedPersonales!$F25<>0,DedPersonales!$F25,0),IF(DedPersonales!$G25<>0,DedPersonales!$G25,0),L$248,DedPersonales!$E25)","v":0},{"$f":"hijos(IF(DedPersonales!$H25<>0,DedPersonales!$H25,0),IF(DedPersonales!$I25<>0,DedPersonales!$I25,0),IF(DedPersonales!$J25<>0,DedPersonales!$J25,0),IF(DedPersonales!$K25<>0,DedPersonales!$K25,0),IF(DedPersonales!$F25<>0,DedPersonales!$F25,0),IF(DedPersonales!$G25<>0,DedPersonales!$G25,0),M$248,DedPersonales!$E25)","v":0},{"$f":"hijos(IF(DedPersonales!$H25<>0,DedPersonales!$H25,0),IF(DedPersonales!$I25<>0,DedPersonales!$I25,0),IF(DedPersonales!$J25<>0,DedPersonales!$J25,0),IF(DedPersonales!$K25<>0,DedPersonales!$K25,0),IF(DedPersonales!$F25<>0,DedPersonales!$F25,0),IF(DedPersonales!$G25<>0,DedPersonales!$G25,0),N$248,DedPersonales!$E25)","v":0},{"$f":"hijos(IF(DedPersonales!$H25<>0,DedPersonales!$H25,0),IF(DedPersonales!$I25<>0,DedPersonales!$I25,0),IF(DedPersonales!$J25<>0,DedPersonales!$J25,0),IF(DedPersonales!$K25<>0,DedPersonales!$K25,0),IF(DedPersonales!$F25<>0,DedPersonales!$F25,0),IF(DedPersonales!$G25<>0,DedPersonales!$G25,0),O$248,DedPersonales!$E25)","v":0}]
[null,13,null,{"$f":"hijos(IF(DedPersonales!$H26<>0,DedPersonales!$H26,0),IF(DedPersonales!$I26<>0,DedPersonales!$I26,0),IF(DedPersonales!$J26<>0,DedPersonales!$J26,0),IF(DedPersonales!$K26<>0,DedPersonales!$K26,0),IF(DedPersonales!$F26<>0,DedPersonales!$F26,0),IF(DedPersonales!$G26<>0,DedPersonales!$G26,0),D$248,\"Menor a 18 años\")","v":0},{"$f":"hijos(IF(DedPersonales!$H26<>0,DedPersonales!$H26,0),IF(DedPersonales!$I26<>0,DedPersonales!$I26,0),IF(DedPersonales!$J26<>0,DedPersonales!$J26,0),IF(DedPersonales!$K26<>0,DedPersonales!$K26,0),IF(DedPersonales!$F26<>0,DedPersonales!$F26,0),IF(DedPersonales!$G26<>0,DedPersonales!$G26,0),E$248,\"Menor a 18 años\")","v":0},{"$f":"hijos(IF(DedPersonales!$H26<>0,DedPersonales!$H26,0),IF(DedPersonales!$I26<>0,DedPersonales!$I26,0),IF(DedPersonales!$J26<>0,DedPersonales!$J26,0),IF(DedPersonales!$K26<>0,DedPersonales!$K26,0),IF(DedPersonales!$F26<>0,DedPersonales!$F26,0),IF(DedPersonales!$G26<>0,DedPersonales!$G26,0),F$248,\"Menor a 18 años\")","v":0},{"$f":"hijos(IF(DedPersonales!$H26<>0,DedPersonales!$H26,0),IF(DedPersonales!$I26<>0,DedPersonales!$I26,0),IF(DedPersonales!$J26<>0,DedPersonales!$J26,0),IF(DedPersonales!$K26<>0,DedPersonales!$K26,0),IF(DedPersonales!$F26<>0,DedPersonales!$F26,0),IF(DedPersonales!$G26<>0,DedPersonales!$G26,0),G$248,\"Menor a 18 años\")","v":0},{"$f":"hijos(IF(DedPersonales!$H26<>0,DedPersonales!$H26,0),IF(DedPersonales!$I26<>0,DedPersonales!$I26,0),IF(DedPersonales!$J26<>0,DedPersonales!$J26,0),IF(DedPersonales!$K26<>0,DedPersonales!$K26,0),IF(DedPersonales!$F26<>0,DedPersonales!$F26,0),IF(DedPersonales!$G26<>0,DedPersonales!$G26,0),H$248,\"Menor a 18 años\")","v":0},{"$f":"hijos(IF(DedPersonales!$H26<>0,DedPersonales!$H26,0),IF(DedPersonales!$I26<>0,DedPersonales!$I26,0),IF(DedPersonales!$J26<>0,DedPersonales!$J26,0),IF(DedPersonales!$K26<>0,DedPersonales!$K26,0),IF(DedPersonales!$F26<>0,DedPersonales!$F26,0),IF(DedPersonales!$G26<>0,DedPersonales!$G26,0),I$248,DedPersonales!$E26)","v":0},{"$f":"hijos(IF(DedPersonales!$H26<>0,DedPersonales!$H26,0),IF(DedPersonales!$I26<>0,DedPersonales!$I26,0),IF(DedPersonales!$J26<>0,DedPersonales!$J26,0),IF(DedPersonales!$K26<>0,DedPersonales!$K26,0),IF(DedPersonales!$F26<>0,DedPersonales!$F26,0),IF(DedPersonales!$G26<>0,DedPersonales!$G26,0),J$248,DedPersonales!$E26)","v":0},{"$f":"hijos(IF(DedPersonales!$H26<>0,DedPersonales!$H26,0),IF(DedPersonales!$I26<>0,DedPersonales!$I26,0),IF(DedPersonales!$J26<>0,DedPersonales!$J26,0),IF(DedPersonales!$K26<>0,DedPersonales!$K26,0),IF(DedPersonales!$F26<>0,DedPersonales!$F26,0),IF(DedPersonales!$G26<>0,DedPersonales!$G26,0),K$248,DedPersonales!$E26)","v":0},{"$f":"hijos(IF(DedPersonales!$H26<>0,DedPersonales!$H26,0),IF(DedPersonales!$I26<>0,DedPersonales!$I26,0),IF(DedPersonales!$J26<>0,DedPersonales!$J26,0),IF(DedPersonales!$K26<>0,DedPersonales!$K26,0),IF(DedPersonales!$F26<>0,DedPersonales!$F26,0),IF(DedPersonales!$G26<>0,DedPersonales!$G26,0),L$248,DedPersonales!$E26)","v":0},{"$f":"hijos(IF(DedPersonales!$H26<>0,DedPersonales!$H26,0),IF(DedPersonales!$I26<>0,DedPersonales!$I26,0),IF(DedPersonales!$J26<>0,DedPersonales!$J26,0),IF(DedPersonales!$K26<>0,DedPersonales!$K26,0),IF(DedPersonales!$F26<>0,DedPersonales!$F26,0),IF(DedPersonales!$G26<>0,DedPersonales!$G26,0),M$248,DedPersonales!$E26)","v":0},{"$f":"hijos(IF(DedPersonales!$H26<>0,DedPersonales!$H26,0),IF(DedPersonales!$I26<>0,DedPersonales!$I26,0),IF(DedPersonales!$J26<>0,DedPersonales!$J26,0),IF(DedPersonales!$K26<>0,DedPersonales!$K26,0),IF(DedPersonales!$F26<>0,DedPersonales!$F26,0),IF(DedPersonales!$G26<>0,DedPersonales!$G26,0),N$248,DedPersonales!$E26)","v":0},{"$f":"hijos(IF(DedPersonales!$H26<>0,DedPersonales!$H26,0),IF(DedPersonales!$I26<>0,DedPersonales!$I26,0),IF(DedPersonales!$J26<>0,DedPersonales!$J26,0),IF(DedPersonales!$K26<>0,DedPersonales!$K26,0),IF(DedPersonales!$F26<>0,DedPersonales!$F26,0),IF(DedPersonales!$G26<>0,DedPersonales!$G26,0),O$248,DedPersonales!$E26)","v":0}]
[null,14,null,{"$f":"hijos(IF(DedPersonales!$H27<>0,DedPersonales!$H27,0),IF(DedPersonales!$I27<>0,DedPersonales!$I27,0),IF(DedPersonales!$J27<>0,DedPersonales!$J27,0),IF(DedPersonales!$K27<>0,DedPersonales!$K27,0),IF(DedPersonales!$F27<>0,DedPersonales!$F27,0),IF(DedPersonales!$G27<>0,DedPersonales!$G27,0),D$248,\"Menor a 18 años\")","v":0},{"$f":"hijos(IF(DedPersonales!$H27<>0,DedPersonales!$H27,0),IF(DedPersonales!$I27<>0,DedPersonales!$I27,0),IF(DedPersonales!$J27<>0,DedPersonales!$J27,0),IF(DedPersonales!$K27<>0,DedPersonales!$K27,0),IF(DedPersonales!$F27<>0,DedPersonales!$F27,0),IF(DedPersonales!$G27<>0,DedPersonales!$G27,0),E$248,\"Menor a 18 años\")","v":0},{"$f":"hijos(IF(DedPersonales!$H27<>0,DedPersonales!$H27,0),IF(DedPersonales!$I27<>0,DedPersonales!$I27,0),IF(DedPersonales!$J27<>0,DedPersonales!$J27,0),IF(DedPersonales!$K27<>0,DedPersonales!$K27,0),IF(DedPersonales!$F27<>0,DedPersonales!$F27,0),IF(DedPersonales!$G27<>0,DedPersonales!$G27,0),F$248,\"Menor a 18 años\")","v":0},{"$f":"hijos(IF(DedPersonales!$H27<>0,DedPersonales!$H27,0),IF(DedPersonales!$I27<>0,DedPersonales!$I27,0),IF(DedPersonales!$J27<>0,DedPersonales!$J27,0),IF(DedPersonales!$K27<>0,DedPersonales!$K27,0),IF(DedPersonales!$F27<>0,DedPersonales!$F27,0),IF(DedPersonales!$G27<>0,DedPersonales!$G27,0),G$248,\"Menor a 18 años\")","v":0},{"$f":"hijos(IF(DedPersonales!$H27<>0,DedPersonales!$H27,0),IF(DedPersonales!$I27<>0,DedPersonales!$I27,0),IF(DedPersonales!$J27<>0,DedPersonales!$J27,0),IF(DedPersonales!$K27<>0,DedPersonales!$K27,0),IF(DedPersonales!$F27<>0,DedPersonales!$F27,0),IF(DedPersonales!$G27<>0,DedPersonales!$G27,0),H$248,\"Menor a 18 años\")","v":0},{"$f":"hijos(IF(DedPersonales!$H27<>0,DedPersonales!$H27,0),IF(DedPersonales!$I27<>0,DedPersonales!$I27,0),IF(DedPersonales!$J27<>0,DedPersonales!$J27,0),IF(DedPersonales!$K27<>0,DedPersonales!$K27,0),IF(DedPersonales!$F27<>0,DedPersonales!$F27,0),IF(DedPersonales!$G27<>0,DedPersonales!$G27,0),I$248,DedPersonales!$E27)","v":0},{"$f":"hijos(IF(DedPersonales!$H27<>0,DedPersonales!$H27,0),IF(DedPersonales!$I27<>0,DedPersonales!$I27,0),IF(DedPersonales!$J27<>0,DedPersonales!$J27,0),IF(DedPersonales!$K27<>0,DedPersonales!$K27,0),IF(DedPersonales!$F27<>0,DedPersonales!$F27,0),IF(DedPersonales!$G27<>0,DedPersonales!$G27,0),J$248,DedPersonales!$E27)","v":0},{"$f":"hijos(IF(DedPersonales!$H27<>0,DedPersonales!$H27,0),IF(DedPersonales!$I27<>0,DedPersonales!$I27,0),IF(DedPersonales!$J27<>0,DedPersonales!$J27,0),IF(DedPersonales!$K27<>0,DedPersonales!$K27,0),IF(DedPersonales!$F27<>0,DedPersonales!$F27,0),IF(DedPersonales!$G27<>0,DedPersonales!$G27,0),K$248,DedPersonales!$E27)","v":0},{"$f":"hijos(IF(DedPersonales!$H27<>0,DedPersonales!$H27,0),IF(DedPersonales!$I27<>0,DedPersonales!$I27,0),IF(DedPersonales!$J27<>0,DedPersonales!$J27,0),IF(DedPersonales!$K27<>0,DedPersonales!$K27,0),IF(DedPersonales!$F27<>0,DedPersonales!$F27,0),IF(DedPersonales!$G27<>0,DedPersonales!$G27,0),L$248,DedPersonales!$E27)","v":0},{"$f":"hijos(IF(DedPersonales!$H27<>0,DedPersonales!$H27,0),IF(DedPersonales!$I27<>0,DedPersonales!$I27,0),IF(DedPersonales!$J27<>0,DedPersonales!$J27,0),IF(DedPersonales!$K27<>0,DedPersonales!$K27,0),IF(DedPersonales!$F27<>0,DedPersonales!$F27,0),IF(DedPersonales!$G27<>0,DedPersonales!$G27,0),M$248,DedPersonales!$E27)","v":0},{"$f":"hijos(IF(DedPersonales!$H27<>0,DedPersonales!$H27,0),IF(DedPersonales!$I27<>0,DedPersonales!$I27,0),IF(DedPersonales!$J27<>0,DedPersonales!$J27,0),IF(DedPersonales!$K27<>0,DedPersonales!$K27,0),IF(DedPersonales!$F27<>0,DedPersonales!$F27,0),IF(DedPersonales!$G27<>0,DedPersonales!$G27,0),N$248,DedPersonales!$E27)","v":0},{"$f":"hijos(IF(DedPersonales!$H27<>0,DedPersonales!$H27,0),IF(DedPersonales!$I27<>0,DedPersonales!$I27,0),IF(DedPersonales!$J27<>0,DedPersonales!$J27,0),IF(DedPersonales!$K27<>0,DedPersonales!$K27,0),IF(DedPersonales!$F27<>0,DedPersonales!$F27,0),IF(DedPersonales!$G27<>0,DedPersonales!$G27,0),O$248,DedPersonales!$E27)","v":0}]
[null,15,null,{"$f":"hijos(IF(DedPersonales!$H28<>0,DedPersonales!$H28,0),IF(DedPersonales!$I28<>0,DedPersonales!$I28,0),IF(DedPersonales!$J28<>0,DedPersonales!$J28,0),IF(DedPersonales!$K28<>0,DedPersonales!$K28,0),IF(DedPersonales!$F28<>0,DedPersonales!$F28,0),IF(DedPersonales!$G28<>0,DedPersonales!$G28,0),D$248,\"Menor a 18 años\")","v":0},{"$f":"hijos(IF(DedPersonales!$H28<>0,DedPersonales!$H28,0),IF(DedPersonales!$I28<>0,DedPersonales!$I28,0),IF(DedPersonales!$J28<>0,DedPersonales!$J28,0),IF(DedPersonales!$K28<>0,DedPersonales!$K28,0),IF(DedPersonales!$F28<>0,DedPersonales!$F28,0),IF(DedPersonales!$G28<>0,DedPersonales!$G28,0),E$248,\"Menor a 18 años\")","v":0},{"$f":"hijos(IF(DedPersonales!$H28<>0,DedPersonales!$H28,0),IF(DedPersonales!$I28<>0,DedPersonales!$I28,0),IF(DedPersonales!$J28<>0,DedPersonales!$J28,0),IF(DedPersonales!$K28<>0,DedPersonales!$K28,0),IF(DedPersonales!$F28<>0,DedPersonales!$F28,0),IF(DedPersonales!$G28<>0,DedPersonales!$G28,0),F$248,\"Menor a 18 años\")","v":0},{"$f":"hijos(IF(DedPersonales!$H28<>0,DedPersonales!$H28,0),IF(DedPersonales!$I28<>0,DedPersonales!$I28,0),IF(DedPersonales!$J28<>0,DedPersonales!$J28,0),IF(DedPersonales!$K28<>0,DedPersonales!$K28,0),IF(DedPersonales!$F28<>0,DedPersonales!$F28,0),IF(DedPersonales!$G28<>0,DedPersonales!$G28,0),G$248,\"Menor a 18 años\")","v":0},{"$f":"hijos(IF(DedPersonales!$H28<>0,DedPersonales!$H28,0),IF(DedPersonales!$I28<>0,DedPersonales!$I28,0),IF(DedPersonales!$J28<>0,DedPersonales!$J28,0),IF(DedPersonales!$K28<>0,DedPersonales!$K28,0),IF(DedPersonales!$F28<>0,DedPersonales!$F28,0),IF(DedPersonales!$G28<>0,DedPersonales!$G28,0),H$248,\"Menor a 18 años\")","v":0},{"$f":"hijos(IF(DedPersonales!$H28<>0,DedPersonales!$H28,0),IF(DedPersonales!$I28<>0,DedPersonales!$I28,0),IF(DedPersonales!$J28<>0,DedPersonales!$J28,0),IF(DedPersonales!$K28<>0,DedPersonales!$K28,0),IF(DedPersonales!$F28<>0,DedPersonales!$F28,0),IF(DedPersonales!$G28<>0,DedPersonales!$G28,0),I$248,DedPersonales!$E28)","v":0},{"$f":"hijos(IF(DedPersonales!$H28<>0,DedPersonales!$H28,0),IF(DedPersonales!$I28<>0,DedPersonales!$I28,0),IF(DedPersonales!$J28<>0,DedPersonales!$J28,0),IF(DedPersonales!$K28<>0,DedPersonales!$K28,0),IF(DedPersonales!$F28<>0,DedPersonales!$F28,0),IF(DedPersonales!$G28<>0,DedPersonales!$G28,0),J$248,DedPersonales!$E28)","v":0},{"$f":"hijos(IF(DedPersonales!$H28<>0,DedPersonales!$H28,0),IF(DedPersonales!$I28<>0,DedPersonales!$I28,0),IF(DedPersonales!$J28<>0,DedPersonales!$J28,0),IF(DedPersonales!$K28<>0,DedPersonales!$K28,0),IF(DedPersonales!$F28<>0,DedPersonales!$F28,0),IF(DedPersonales!$G28<>0,DedPersonales!$G28,0),K$248,DedPersonales!$E28)","v":0},{"$f":"hijos(IF(DedPersonales!$H28<>0,DedPersonales!$H28,0),IF(DedPersonales!$I28<>0,DedPersonales!$I28,0),IF(DedPersonales!$J28<>0,DedPersonales!$J28,0),IF(DedPersonales!$K28<>0,DedPersonales!$K28,0),IF(DedPersonales!$F28<>0,DedPersonales!$F28,0),IF(DedPersonales!$G28<>0,DedPersonales!$G28,0),L$248,DedPersonales!$E28)","v":0},{"$f":"hijos(IF(DedPersonales!$H28<>0,DedPersonales!$H28,0),IF(DedPersonales!$I28<>0,DedPersonales!$I28,0),IF(DedPersonales!$J28<>0,DedPersonales!$J28,0),IF(DedPersonales!$K28<>0,DedPersonales!$K28,0),IF(DedPersonales!$F28<>0,DedPersonales!$F28,0),IF(DedPersonales!$G28<>0,DedPersonales!$G28,0),M$248,DedPersonales!$E28)","v":0},{"$f":"hijos(IF(DedPersonales!$H28<>0,DedPersonales!$H28,0),IF(DedPersonales!$I28<>0,DedPersonales!$I28,0),IF(DedPersonales!$J28<>0,DedPersonales!$J28,0),IF(DedPersonales!$K28<>0,DedPersonales!$K28,0),IF(DedPersonales!$F28<>0,DedPersonales!$F28,0),IF(DedPersonales!$G28<>0,DedPersonales!$G28,0),N$248,DedPersonales!$E28)","v":0},{"$f":"hijos(IF(DedPersonales!$H28<>0,DedPersonales!$H28,0),IF(DedPersonales!$I28<>0,DedPersonales!$I28,0),IF(DedPersonales!$J28<>0,DedPersonales!$J28,0),IF(DedPersonales!$K28<>0,DedPersonales!$K28,0),IF(DedPersonales!$F28<>0,DedPersonales!$F28,0),IF(DedPersonales!$G28<>0,DedPersonales!$G28,0),O$248,DedPersonales!$E28)","v":0}]
[null,16,null,{"$f":"hijos(IF(DedPersonales!$H29<>0,DedPersonales!$H29,0),IF(DedPersonales!$I29<>0,DedPersonales!$I29,0),IF(DedPersonales!$J29<>0,DedPersonales!$J29,0),IF(DedPersonales!$K29<>0,DedPersonales!$K29,0),IF(DedPersonales!$F29<>0,DedPersonales!$F29,0),IF(DedPersonales!$G29<>0,DedPersonales!$G29,0),D$248,\"Menor a 18 años\")","v":0},{"$f":"hijos(IF(DedPersonales!$H29<>0,DedPersonales!$H29,0),IF(DedPersonales!$I29<>0,DedPersonales!$I29,0),IF(DedPersonales!$J29<>0,DedPersonales!$J29,0),IF(DedPersonales!$K29<>0,DedPersonales!$K29,0),IF(DedPersonales!$F29<>0,DedPersonales!$F29,0),IF(DedPersonales!$G29<>0,DedPersonales!$G29,0),E$248,\"Menor a 18 años\")","v":0},{"$f":"hijos(IF(DedPersonales!$H29<>0,DedPersonales!$H29,0),IF(DedPersonales!$I29<>0,DedPersonales!$I29,0),IF(DedPersonales!$J29<>0,DedPersonales!$J29,0),IF(DedPersonales!$K29<>0,DedPersonales!$K29,0),IF(DedPersonales!$F29<>0,DedPersonales!$F29,0),IF(DedPersonales!$G29<>0,DedPersonales!$G29,0),F$248,\"Menor a 18 años\")","v":0},{"$f":"hijos(IF(DedPersonales!$H29<>0,DedPersonales!$H29,0),IF(DedPersonales!$I29<>0,DedPersonales!$I29,0),IF(DedPersonales!$J29<>0,DedPersonales!$J29,0),IF(DedPersonales!$K29<>0,DedPersonales!$K29,0),IF(DedPersonales!$F29<>0,DedPersonales!$F29,0),IF(DedPersonales!$G29<>0,DedPersonales!$G29,0),G$248,\"Menor a 18 años\")","v":0},{"$f":"hijos(IF(DedPersonales!$H29<>0,DedPersonales!$H29,0),IF(DedPersonales!$I29<>0,DedPersonales!$I29,0),IF(DedPersonales!$J29<>0,DedPersonales!$J29,0),IF(DedPersonales!$K29<>0,DedPersonales!$K29,0),IF(DedPersonales!$F29<>0,DedPersonales!$F29,0),IF(DedPersonales!$G29<>0,DedPersonales!$G29,0),H$248,\"Menor a 18 años\")","v":0},{"$f":"hijos(IF(DedPersonales!$H29<>0,DedPersonales!$H29,0),IF(DedPersonales!$I29<>0,DedPersonales!$I29,0),IF(DedPersonales!$J29<>0,DedPersonales!$J29,0),IF(DedPersonales!$K29<>0,DedPersonales!$K29,0),IF(DedPersonales!$F29<>0,DedPersonales!$F29,0),IF(DedPersonales!$G29<>0,DedPersonales!$G29,0),I$248,DedPersonales!$E29)","v":0},{"$f":"hijos(IF(DedPersonales!$H29<>0,DedPersonales!$H29,0),IF(DedPersonales!$I29<>0,DedPersonales!$I29,0),IF(DedPersonales!$J29<>0,DedPersonales!$J29,0),IF(DedPersonales!$K29<>0,DedPersonales!$K29,0),IF(DedPersonales!$F29<>0,DedPersonales!$F29,0),IF(DedPersonales!$G29<>0,DedPersonales!$G29,0),J$248,DedPersonales!$E29)","v":0},{"$f":"hijos(IF(DedPersonales!$H29<>0,DedPersonales!$H29,0),IF(DedPersonales!$I29<>0,DedPersonales!$I29,0),IF(DedPersonales!$J29<>0,DedPersonales!$J29,0),IF(DedPersonales!$K29<>0,DedPersonales!$K29,0),IF(DedPersonales!$F29<>0,DedPersonales!$F29,0),IF(DedPersonales!$G29<>0,DedPersonales!$G29,0),K$248,DedPersonales!$E29)","v":0},{"$f":"hijos(IF(DedPersonales!$H29<>0,DedPersonales!$H29,0),IF(DedPersonales!$I29<>0,DedPersonales!$I29,0),IF(DedPersonales!$J29<>0,DedPersonales!$J29,0),IF(DedPersonales!$K29<>0,DedPersonales!$K29,0),IF(DedPersonales!$F29<>0,DedPersonales!$F29,0),IF(DedPersonales!$G29<>0,DedPersonales!$G29,0),L$248,DedPersonales!$E29)","v":0},{"$f":"hijos(IF(DedPersonales!$H29<>0,DedPersonales!$H29,0),IF(DedPersonales!$I29<>0,DedPersonales!$I29,0),IF(DedPersonales!$J29<>0,DedPersonales!$J29,0),IF(DedPersonales!$K29<>0,DedPersonales!$K29,0),IF(DedPersonales!$F29<>0,DedPersonales!$F29,0),IF(DedPersonales!$G29<>0,DedPersonales!$G29,0),M$248,DedPersonales!$E29)","v":0},{"$f":"hijos(IF(DedPersonales!$H29<>0,DedPersonales!$H29,0),IF(DedPersonales!$I29<>0,DedPersonales!$I29,0),IF(DedPersonales!$J29<>0,DedPersonales!$J29,0),IF(DedPersonales!$K29<>0,DedPersonales!$K29,0),IF(DedPersonales!$F29<>0,DedPersonales!$F29,0),IF(DedPersonales!$G29<>0,DedPersonales!$G29,0),N$248,DedPersonales!$E29)","v":0},{"$f":"hijos(IF(DedPersonales!$H29<>0,DedPersonales!$H29,0),IF(DedPersonales!$I29<>0,DedPersonales!$I29,0),IF(DedPersonales!$J29<>0,DedPersonales!$J29,0),IF(DedPersonales!$K29<>0,DedPersonales!$K29,0),IF(DedPersonales!$F29<>0,DedPersonales!$F29,0),IF(DedPersonales!$G29<>0,DedPersonales!$G29,0),O$248,DedPersonales!$E29)","v":0}]
[]
[null,1,"Informa",{"$f":"IF(IF(DedPersonales!$F14<>0,DedPersonales!$F14,13)<=D$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F14<>0,DedPersonales!$F14,13)<=E$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F14<>0,DedPersonales!$F14,13)<=F$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F14<>0,DedPersonales!$F14,13)<=G$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F14<>0,DedPersonales!$F14,13)<=H$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F14<>0,DedPersonales!$F14,13)<=I$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F14<>0,DedPersonales!$F14,13)<=J$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F14<>0,DedPersonales!$F14,13)<=K$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F14<>0,DedPersonales!$F14,13)<=L$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F14<>0,DedPersonales!$F14,13)<=M$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F14<>0,DedPersonales!$F14,13)<=N$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F14<>0,DedPersonales!$F14,13)<=O$248,1,0)","v":0}]
[null,{"$f":"+B267+1","v":2},null,{"$f":"IF(IF(DedPersonales!$F15<>0,DedPersonales!$F15,13)<=D$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F15<>0,DedPersonales!$F15,13)<=E$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F15<>0,DedPersonales!$F15,13)<=F$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F15<>0,DedPersonales!$F15,13)<=G$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F15<>0,DedPersonales!$F15,13)<=H$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F15<>0,DedPersonales!$F15,13)<=I$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F15<>0,DedPersonales!$F15,13)<=J$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F15<>0,DedPersonales!$F15,13)<=K$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F15<>0,DedPersonales!$F15,13)<=L$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F15<>0,DedPersonales!$F15,13)<=M$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F15<>0,DedPersonales!$F15,13)<=N$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F15<>0,DedPersonales!$F15,13)<=O$248,1,0)","v":0}]
[null,{"$f":"+B268+1","v":3},null,{"$f":"IF(IF(DedPersonales!$F16<>0,DedPersonales!$F16,13)<=D$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F16<>0,DedPersonales!$F16,13)<=E$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F16<>0,DedPersonales!$F16,13)<=F$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F16<>0,DedPersonales!$F16,13)<=G$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F16<>0,DedPersonales!$F16,13)<=H$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F16<>0,DedPersonales!$F16,13)<=I$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F16<>0,DedPersonales!$F16,13)<=J$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F16<>0,DedPersonales!$F16,13)<=K$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F16<>0,DedPersonales!$F16,13)<=L$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F16<>0,DedPersonales!$F16,13)<=M$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F16<>0,DedPersonales!$F16,13)<=N$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F16<>0,DedPersonales!$F16,13)<=O$248,1,0)","v":0}]
[null,4,null,{"$f":"IF(IF(DedPersonales!$F17<>0,DedPersonales!$F17,13)<=D$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F17<>0,DedPersonales!$F17,13)<=E$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F17<>0,DedPersonales!$F17,13)<=F$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F17<>0,DedPersonales!$F17,13)<=G$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F17<>0,DedPersonales!$F17,13)<=H$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F17<>0,DedPersonales!$F17,13)<=I$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F17<>0,DedPersonales!$F17,13)<=J$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F17<>0,DedPersonales!$F17,13)<=K$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F17<>0,DedPersonales!$F17,13)<=L$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F17<>0,DedPersonales!$F17,13)<=M$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F17<>0,DedPersonales!$F17,13)<=N$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F17<>0,DedPersonales!$F17,13)<=O$248,1,0)","v":0}]
[null,5,null,{"$f":"IF(IF(DedPersonales!$F18<>0,DedPersonales!$F18,13)<=D$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F18<>0,DedPersonales!$F18,13)<=E$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F18<>0,DedPersonales!$F18,13)<=F$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F18<>0,DedPersonales!$F18,13)<=G$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F18<>0,DedPersonales!$F18,13)<=H$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F18<>0,DedPersonales!$F18,13)<=I$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F18<>0,DedPersonales!$F18,13)<=J$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F18<>0,DedPersonales!$F18,13)<=K$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F18<>0,DedPersonales!$F18,13)<=L$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F18<>0,DedPersonales!$F18,13)<=M$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F18<>0,DedPersonales!$F18,13)<=N$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F18<>0,DedPersonales!$F18,13)<=O$248,1,0)","v":0}]
[null,6,null,{"$f":"IF(IF(DedPersonales!$F19<>0,DedPersonales!$F19,13)<=D$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F19<>0,DedPersonales!$F19,13)<=E$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F19<>0,DedPersonales!$F19,13)<=F$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F19<>0,DedPersonales!$F19,13)<=G$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F19<>0,DedPersonales!$F19,13)<=H$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F19<>0,DedPersonales!$F19,13)<=I$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F19<>0,DedPersonales!$F19,13)<=J$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F19<>0,DedPersonales!$F19,13)<=K$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F19<>0,DedPersonales!$F19,13)<=L$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F19<>0,DedPersonales!$F19,13)<=M$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F19<>0,DedPersonales!$F19,13)<=N$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F19<>0,DedPersonales!$F19,13)<=O$248,1,0)","v":0}]
[null,7,null,{"$f":"IF(IF(DedPersonales!$F20<>0,DedPersonales!$F20,13)<=D$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F20<>0,DedPersonales!$F20,13)<=E$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F20<>0,DedPersonales!$F20,13)<=F$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F20<>0,DedPersonales!$F20,13)<=G$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F20<>0,DedPersonales!$F20,13)<=H$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F20<>0,DedPersonales!$F20,13)<=I$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F20<>0,DedPersonales!$F20,13)<=J$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F20<>0,DedPersonales!$F20,13)<=K$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F20<>0,DedPersonales!$F20,13)<=L$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F20<>0,DedPersonales!$F20,13)<=M$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F20<>0,DedPersonales!$F20,13)<=N$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F20<>0,DedPersonales!$F20,13)<=O$248,1,0)","v":0}]
[null,8,null,{"$f":"IF(IF(DedPersonales!$F21<>0,DedPersonales!$F21,13)<=D$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F21<>0,DedPersonales!$F21,13)<=E$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F21<>0,DedPersonales!$F21,13)<=F$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F21<>0,DedPersonales!$F21,13)<=G$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F21<>0,DedPersonales!$F21,13)<=H$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F21<>0,DedPersonales!$F21,13)<=I$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F21<>0,DedPersonales!$F21,13)<=J$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F21<>0,DedPersonales!$F21,13)<=K$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F21<>0,DedPersonales!$F21,13)<=L$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F21<>0,DedPersonales!$F21,13)<=M$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F21<>0,DedPersonales!$F21,13)<=N$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F21<>0,DedPersonales!$F21,13)<=O$248,1,0)","v":0}]
[null,9,null,{"$f":"IF(IF(DedPersonales!$F22<>0,DedPersonales!$F22,13)<=D$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F22<>0,DedPersonales!$F22,13)<=E$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F22<>0,DedPersonales!$F22,13)<=F$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F22<>0,DedPersonales!$F22,13)<=G$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F22<>0,DedPersonales!$F22,13)<=H$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F22<>0,DedPersonales!$F22,13)<=I$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F22<>0,DedPersonales!$F22,13)<=J$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F22<>0,DedPersonales!$F22,13)<=K$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F22<>0,DedPersonales!$F22,13)<=L$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F22<>0,DedPersonales!$F22,13)<=M$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F22<>0,DedPersonales!$F22,13)<=N$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F22<>0,DedPersonales!$F22,13)<=O$248,1,0)","v":0}]
[null,10,null,{"$f":"IF(IF(DedPersonales!$F23<>0,DedPersonales!$F23,13)<=D$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F23<>0,DedPersonales!$F23,13)<=E$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F23<>0,DedPersonales!$F23,13)<=F$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F23<>0,DedPersonales!$F23,13)<=G$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F23<>0,DedPersonales!$F23,13)<=H$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F23<>0,DedPersonales!$F23,13)<=I$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F23<>0,DedPersonales!$F23,13)<=J$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F23<>0,DedPersonales!$F23,13)<=K$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F23<>0,DedPersonales!$F23,13)<=L$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F23<>0,DedPersonales!$F23,13)<=M$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F23<>0,DedPersonales!$F23,13)<=N$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F23<>0,DedPersonales!$F23,13)<=O$248,1,0)","v":0}]
[null,11,null,{"$f":"IF(IF(DedPersonales!$F24<>0,DedPersonales!$F24,13)<=D$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F24<>0,DedPersonales!$F24,13)<=E$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F24<>0,DedPersonales!$F24,13)<=F$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F24<>0,DedPersonales!$F24,13)<=G$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F24<>0,DedPersonales!$F24,13)<=H$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F24<>0,DedPersonales!$F24,13)<=I$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F24<>0,DedPersonales!$F24,13)<=J$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F24<>0,DedPersonales!$F24,13)<=K$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F24<>0,DedPersonales!$F24,13)<=L$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F24<>0,DedPersonales!$F24,13)<=M$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F24<>0,DedPersonales!$F24,13)<=N$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F24<>0,DedPersonales!$F24,13)<=O$248,1,0)","v":0}]
[null,12,null,{"$f":"IF(IF(DedPersonales!$F25<>0,DedPersonales!$F25,13)<=D$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F25<>0,DedPersonales!$F25,13)<=E$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F25<>0,DedPersonales!$F25,13)<=F$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F25<>0,DedPersonales!$F25,13)<=G$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F25<>0,DedPersonales!$F25,13)<=H$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F25<>0,DedPersonales!$F25,13)<=I$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F25<>0,DedPersonales!$F25,13)<=J$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F25<>0,DedPersonales!$F25,13)<=K$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F25<>0,DedPersonales!$F25,13)<=L$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F25<>0,DedPersonales!$F25,13)<=M$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F25<>0,DedPersonales!$F25,13)<=N$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F25<>0,DedPersonales!$F25,13)<=O$248,1,0)","v":0}]
[null,13,null,{"$f":"IF(IF(DedPersonales!$F26<>0,DedPersonales!$F26,13)<=D$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F26<>0,DedPersonales!$F26,13)<=E$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F26<>0,DedPersonales!$F26,13)<=F$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F26<>0,DedPersonales!$F26,13)<=G$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F26<>0,DedPersonales!$F26,13)<=H$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F26<>0,DedPersonales!$F26,13)<=I$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F26<>0,DedPersonales!$F26,13)<=J$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F26<>0,DedPersonales!$F26,13)<=K$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F26<>0,DedPersonales!$F26,13)<=L$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F26<>0,DedPersonales!$F26,13)<=M$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F26<>0,DedPersonales!$F26,13)<=N$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F26<>0,DedPersonales!$F26,13)<=O$248,1,0)","v":0}]
[null,14,null,{"$f":"IF(IF(DedPersonales!$F27<>0,DedPersonales!$F27,13)<=D$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F27<>0,DedPersonales!$F27,13)<=E$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F27<>0,DedPersonales!$F27,13)<=F$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F27<>0,DedPersonales!$F27,13)<=G$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F27<>0,DedPersonales!$F27,13)<=H$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F27<>0,DedPersonales!$F27,13)<=I$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F27<>0,DedPersonales!$F27,13)<=J$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F27<>0,DedPersonales!$F27,13)<=K$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F27<>0,DedPersonales!$F27,13)<=L$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F27<>0,DedPersonales!$F27,13)<=M$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F27<>0,DedPersonales!$F27,13)<=N$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F27<>0,DedPersonales!$F27,13)<=O$248,1,0)","v":0}]
[null,15,null,{"$f":"IF(IF(DedPersonales!$F28<>0,DedPersonales!$F28,13)<=D$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F28<>0,DedPersonales!$F28,13)<=E$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F28<>0,DedPersonales!$F28,13)<=F$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F28<>0,DedPersonales!$F28,13)<=G$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F28<>0,DedPersonales!$F28,13)<=H$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F28<>0,DedPersonales!$F28,13)<=I$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F28<>0,DedPersonales!$F28,13)<=J$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F28<>0,DedPersonales!$F28,13)<=K$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F28<>0,DedPersonales!$F28,13)<=L$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F28<>0,DedPersonales!$F28,13)<=M$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F28<>0,DedPersonales!$F28,13)<=N$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F28<>0,DedPersonales!$F28,13)<=O$248,1,0)","v":0}]
[null,{"$f":"+B281+1","v":16},null,{"$f":"IF(IF(DedPersonales!$F29<>0,DedPersonales!$F29,13)<=D$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F29<>0,DedPersonales!$F29,13)<=E$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F29<>0,DedPersonales!$F29,13)<=F$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F29<>0,DedPersonales!$F29,13)<=G$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F29<>0,DedPersonales!$F29,13)<=H$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F29<>0,DedPersonales!$F29,13)<=I$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F29<>0,DedPersonales!$F29,13)<=J$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F29<>0,DedPersonales!$F29,13)<=K$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F29<>0,DedPersonales!$F29,13)<=L$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F29<>0,DedPersonales!$F29,13)<=M$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F29<>0,DedPersonales!$F29,13)<=N$248,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F29<>0,DedPersonales!$F29,13)<=O$248,1,0)","v":0}]
[]
[null,1,"Calcula",{"$f":"IF(AND(D267=1,D250=0),0,SUM($D250:D250)*D250)","v":0},{"$f":"IF(AND(E267=1,E250=0),D284,SUM(D$267:E267)*E250)","v":0},{"$f":"IF(AND(F267=1,F250=0),E284,SUM($D$267:F267)*F250)","v":0},{"$f":"IF(AND(G267=1,G250=0),F284,SUM($D$267:G267)*G250)","v":0},{"$f":"IF(AND(H267=1,H250=0),G284,SUM($D$267:H267)*H250)","v":0},{"$f":"IF(AND(I267=1,I250=0),H284,SUM($D$267:I267)*I250)","v":0},{"$f":"IF(AND(J267=1,J250=0),I284,SUM($D$267:J267)*J250)","v":0},{"$f":"IF(AND(K267=1,K250=0),J284,SUM($D$267:K267)*K250)","v":0},{"$f":"IF(AND(L267=1,L250=0),K284,SUM($D$267:L267)*L250)","v":0},{"$f":"IF(AND(M267=1,M250=0),L284,SUM($D$267:M267)*M250)","v":0},{"$f":"IF(AND(N267=1,N250=0),M284,SUM($D$267:N267)*N250)","v":0},{"$f":"IF(AND(O267=1,O250=0),N284,SUM($D$267:O267)*O250)","v":0}]
[null,{"$f":"+B284+1","v":2},null,{"$f":"IF(AND(D268=1,D251=0),0,SUM($D251:D251)*D251)","v":0},{"$f":"IF(AND(E268=1,E251=0),D285,SUM($D$268:E268)*E251)","v":0},{"$f":"IF(AND(F268=1,F251=0),E285,SUM($D$268:F268)*F251)","v":0},{"$f":"IF(AND(G268=1,G251=0),F285,SUM($D$268:G268)*G251)","v":0},{"$f":"IF(AND(H268=1,H251=0),G285,SUM($D$268:H268)*H251)","v":0},{"$f":"IF(AND(I268=1,I251=0),H285,SUM($D$268:I268)*I251)","v":0},{"$f":"IF(AND(J268=1,J251=0),I285,SUM($D$268:J268)*J251)","v":0},{"$f":"IF(AND(K268=1,K251=0),J285,SUM($D$268:K268)*K251)","v":0},{"$f":"IF(AND(L268=1,L251=0),K285,SUM($D$268:L268)*L251)","v":0},{"$f":"IF(AND(M268=1,M251=0),L285,SUM($D$268:M268)*M251)","v":0},{"$f":"IF(AND(N268=1,N251=0),M285,SUM($D$268:N268)*N251)","v":0},{"$f":"IF(AND(O268=1,O251=0),N285,SUM($D$268:O268)*O251)","v":0}]
[null,{"$f":"+B285+1","v":3},null,{"$f":"IF(AND(D269=1,D252=0),0,SUM($D252:D252)*D252)","v":0},{"$f":"IF(AND(E269=1,E252=0),D286,SUM($D$269:E269)*E252)","v":0},{"$f":"IF(AND(F269=1,F252=0),E286,SUM($D$269:F269)*F252)","v":0},{"$f":"IF(AND(G269=1,G252=0),F286,SUM($D$269:G269)*G252)","v":0},{"$f":"IF(AND(H269=1,H252=0),G286,SUM($D$269:H269)*H252)","v":0},{"$f":"IF(AND(I269=1,I252=0),H286,SUM($D$269:I269)*I252)","v":0},{"$f":"IF(AND(J269=1,J252=0),I286,SUM($D$269:J269)*J252)","v":0},{"$f":"IF(AND(K269=1,K252=0),J286,SUM($D$269:K269)*K252)","v":0},{"$f":"IF(AND(L269=1,L252=0),K286,SUM($D$269:L269)*L252)","v":0},{"$f":"IF(AND(M269=1,M252=0),L286,SUM($D$269:M269)*M252)","v":0},{"$f":"IF(AND(N269=1,N252=0),M286,SUM($D$269:N269)*N252)","v":0},{"$f":"IF(AND(O269=1,O252=0),N286,SUM($D$269:O269)*O252)","v":0}]
[null,4,null,{"$f":"IF(AND(D270=1,D253=0),0,SUM($D253:D253)*D253)","v":0},{"$f":"IF(AND(E270=1,E253=0),D287,SUM($D$270:E270)*E253)","v":0},{"$f":"IF(AND(F270=1,F253=0),E287,SUM($D$270:F270)*F253)","v":0},{"$f":"IF(AND(G270=1,G253=0),F287,SUM($D$270:G270)*G253)","v":0},{"$f":"IF(AND(H270=1,H253=0),G287,SUM($D$270:H270)*H253)","v":0},{"$f":"IF(AND(I270=1,I253=0),H287,SUM($D$270:I270)*I253)","v":0},{"$f":"IF(AND(J270=1,J253=0),I287,SUM($D$270:J270)*J253)","v":0},{"$f":"IF(AND(K270=1,K253=0),J287,SUM($D$270:K270)*K253)","v":0},{"$f":"IF(AND(L270=1,L253=0),K287,SUM($D$270:L270)*L253)","v":0},{"$f":"IF(AND(M270=1,M253=0),L287,SUM($D$270:M270)*M253)","v":0},{"$f":"IF(AND(N270=1,N253=0),M287,SUM($D$270:N270)*N253)","v":0},{"$f":"IF(AND(O270=1,O253=0),N287,SUM($D$270:O270)*O253)","v":0}]
[null,5,null,{"$f":"IF(AND(D271=1,D254=0),0,SUM($D254:D254)*D254)","v":0},{"$f":"IF(AND(E271=1,E254=0),D288,SUM($D$271:E271)*E254)","v":0},{"$f":"IF(AND(F271=1,F254=0),E288,SUM($D$271:F271)*F254)","v":0},{"$f":"IF(AND(G271=1,G254=0),F288,SUM($D$271:G271)*G254)","v":0},{"$f":"IF(AND(H271=1,H254=0),G288,SUM($D$271:H271)*H254)","v":0},{"$f":"IF(AND(I271=1,I254=0),H288,SUM($D$271:I271)*I254)","v":0},{"$f":"IF(AND(J271=1,J254=0),I288,SUM($D$271:J271)*J254)","v":0},{"$f":"IF(AND(K271=1,K254=0),J288,SUM($D$271:K271)*K254)","v":0},{"$f":"IF(AND(L271=1,L254=0),K288,SUM($D$271:L271)*L254)","v":0},{"$f":"IF(AND(M271=1,M254=0),L288,SUM($D$271:M271)*M254)","v":0},{"$f":"IF(AND(N271=1,N254=0),M288,SUM($D$271:N271)*N254)","v":0},{"$f":"IF(AND(O271=1,O254=0),N288,SUM($D$271:O271)*O254)","v":0}]
[null,6,null,{"$f":"IF(AND(D272=1,D255=0),0,SUM($D255:D255)*D255)","v":0},{"$f":"IF(AND(E272=1,E255=0),D289,SUM($D$272:E272)*E255)","v":0},{"$f":"IF(AND(F272=1,F255=0),E289,SUM($D$272:F272)*F255)","v":0},{"$f":"IF(AND(G272=1,G255=0),F289,SUM($D$272:G272)*G255)","v":0},{"$f":"IF(AND(H272=1,H255=0),G289,SUM($D$272:H272)*H255)","v":0},{"$f":"IF(AND(I272=1,I255=0),H289,SUM($D$272:I272)*I255)","v":0},{"$f":"IF(AND(J272=1,J255=0),I289,SUM($D$272:J272)*J255)","v":0},{"$f":"IF(AND(K272=1,K255=0),J289,SUM($D$272:K272)*K255)","v":0},{"$f":"IF(AND(L272=1,L255=0),K289,SUM($D$272:L272)*L255)","v":0},{"$f":"IF(AND(M272=1,M255=0),L289,SUM($D$272:M272)*M255)","v":0},{"$f":"IF(AND(N272=1,N255=0),M289,SUM($D$272:N272)*N255)","v":0},{"$f":"IF(AND(O272=1,O255=0),N289,SUM($D$272:O272)*O255)","v":0}]
[null,7,null,{"$f":"IF(AND(D273=1,D256=0),0,SUM($D256:D256)*D256)","v":0},{"$f":"IF(AND(E273=1,E256=0),D290,SUM($D$273:E273)*E256)","v":0},{"$f":"IF(AND(F273=1,F256=0),E290,SUM($D$273:F273)*F256)","v":0},{"$f":"IF(AND(G273=1,G256=0),F290,SUM($D$273:G273)*G256)","v":0},{"$f":"IF(AND(H273=1,H256=0),G290,SUM($D$273:H273)*H256)","v":0},{"$f":"IF(AND(I273=1,I256=0),H290,SUM($D$273:I273)*I256)","v":0},{"$f":"IF(AND(J273=1,J256=0),I290,SUM($D$273:J273)*J256)","v":0},{"$f":"IF(AND(K273=1,K256=0),J290,SUM($D$273:K273)*K256)","v":0},{"$f":"IF(AND(L273=1,L256=0),K290,SUM($D$273:L273)*L256)","v":0},{"$f":"IF(AND(M273=1,M256=0),L290,SUM($D$273:M273)*M256)","v":0},{"$f":"IF(AND(N273=1,N256=0),M290,SUM($D$273:N273)*N256)","v":0},{"$f":"IF(AND(O273=1,O256=0),N290,SUM($D$273:O273)*O256)","v":0}]
[null,8,null,{"$f":"IF(AND(D274=1,D257=0),0,SUM($D257:D257)*D257)","v":0},{"$f":"IF(AND(E274=1,E257=0),D291,SUM($D$274:E274)*E257)","v":0},{"$f":"IF(AND(F274=1,F257=0),E291,SUM($D$274:F274)*F257)","v":0},{"$f":"IF(AND(G274=1,G257=0),F291,SUM($D$274:G274)*G257)","v":0},{"$f":"IF(AND(H274=1,H257=0),G291,SUM($D$274:H274)*H257)","v":0},{"$f":"IF(AND(I274=1,I257=0),H291,SUM($D$274:I274)*I257)","v":0},{"$f":"IF(AND(J274=1,J257=0),I291,SUM($D$274:J274)*J257)","v":0},{"$f":"IF(AND(K274=1,K257=0),J291,SUM($D$274:K274)*K257)","v":0},{"$f":"IF(AND(L274=1,L257=0),K291,SUM($D$274:L274)*L257)","v":0},{"$f":"IF(AND(M274=1,M257=0),L291,SUM($D$274:M274)*M257)","v":0},{"$f":"IF(AND(N274=1,N257=0),M291,SUM($D$274:N274)*N257)","v":0},{"$f":"IF(AND(O274=1,O257=0),N291,SUM($D$274:O274)*O257)","v":0}]
[null,9,null,{"$f":"IF(AND(D275=1,D258=0),0,SUM($D258:D258)*D258)","v":0},{"$f":"IF(AND(E275=1,E258=0),D292,SUM($D$275:E275)*E258)","v":0},{"$f":"IF(AND(F275=1,F258=0),E292,SUM($D$275:F275)*F258)","v":0},{"$f":"IF(AND(G275=1,G258=0),F292,SUM($D$275:G275)*G258)","v":0},{"$f":"IF(AND(H275=1,H258=0),G292,SUM($D$275:H275)*H258)","v":0},{"$f":"IF(AND(I275=1,I258=0),H292,SUM($D$275:I275)*I258)","v":0},{"$f":"IF(AND(J275=1,J258=0),I292,SUM($D$275:J275)*J258)","v":0},{"$f":"IF(AND(K275=1,K258=0),J292,SUM($D$275:K275)*K258)","v":0},{"$f":"IF(AND(L275=1,L258=0),K292,SUM($D$275:L275)*L258)","v":0},{"$f":"IF(AND(M275=1,M258=0),L292,SUM($D$275:M275)*M258)","v":0},{"$f":"IF(AND(N275=1,N258=0),M292,SUM($D$275:N275)*N258)","v":0},{"$f":"IF(AND(O275=1,O258=0),N292,SUM($D$275:O275)*O258)","v":0}]
[null,10,null,{"$f":"IF(AND(D276=1,D259=0),0,SUM($D259:D259)*D259)","v":0},{"$f":"IF(AND(E276=1,E259=0),D293,SUM($D$276:E276)*E259)","v":0},{"$f":"IF(AND(F276=1,F259=0),E293,SUM($D$276:F276)*F259)","v":0},{"$f":"IF(AND(G276=1,G259=0),F293,SUM($D$276:G276)*G259)","v":0},{"$f":"IF(AND(H276=1,H259=0),G293,SUM($D$276:H276)*H259)","v":0},{"$f":"IF(AND(I276=1,I259=0),H293,SUM($D$276:I276)*I259)","v":0},{"$f":"IF(AND(J276=1,J259=0),I293,SUM($D$276:J276)*J259)","v":0},{"$f":"IF(AND(K276=1,K259=0),J293,SUM($D$276:K276)*K259)","v":0},{"$f":"IF(AND(L276=1,L259=0),K293,SUM($D$276:L276)*L259)","v":0},{"$f":"IF(AND(M276=1,M259=0),L293,SUM($D$276:M276)*M259)","v":0},{"$f":"IF(AND(N276=1,N259=0),M293,SUM($D$276:N276)*N259)","v":0},{"$f":"IF(AND(O276=1,O259=0),N293,SUM($D$276:O276)*O259)","v":0}]
[null,11,null,{"$f":"IF(AND(D277=1,D260=0),0,SUM($D260:D260)*D260)","v":0},{"$f":"IF(AND(E277=1,E260=0),D294,SUM($D$277:E277)*E260)","v":0},{"$f":"IF(AND(F277=1,F260=0),E294,SUM($D$277:F277)*F260)","v":0},{"$f":"IF(AND(G277=1,G260=0),F294,SUM($D$277:G277)*G260)","v":0},{"$f":"IF(AND(H277=1,H260=0),G294,SUM($D$277:H277)*H260)","v":0},{"$f":"IF(AND(I277=1,I260=0),H294,SUM($D$277:I277)*I260)","v":0},{"$f":"IF(AND(J277=1,J260=0),I294,SUM($D$277:J277)*J260)","v":0},{"$f":"IF(AND(K277=1,K260=0),J294,SUM($D$277:K277)*K260)","v":0},{"$f":"IF(AND(L277=1,L260=0),K294,SUM($D$277:L277)*L260)","v":0},{"$f":"IF(AND(M277=1,M260=0),L294,SUM($D$277:M277)*M260)","v":0},{"$f":"IF(AND(N277=1,N260=0),M294,SUM($D$277:N277)*N260)","v":0},{"$f":"IF(AND(O277=1,O260=0),N294,SUM($D$277:O277)*O260)","v":0}]
[null,12,null,{"$f":"IF(AND(D278=1,D261=0),0,SUM($D261:D261)*D261)","v":0},{"$f":"IF(AND(E278=1,E261=0),D295,SUM($D$278:E278)*E261)","v":0},{"$f":"IF(AND(F278=1,F261=0),E295,SUM($D$278:F278)*F261)","v":0},{"$f":"IF(AND(G278=1,G261=0),F295,SUM($D$278:G278)*G261)","v":0},{"$f":"IF(AND(H278=1,H261=0),G295,SUM($D$278:H278)*H261)","v":0},{"$f":"IF(AND(I278=1,I261=0),H295,SUM($D$278:I278)*I261)","v":0},{"$f":"IF(AND(J278=1,J261=0),I295,SUM($D$278:J278)*J261)","v":0},{"$f":"IF(AND(K278=1,K261=0),J295,SUM($D$278:K278)*K261)","v":0},{"$f":"IF(AND(L278=1,L261=0),K295,SUM($D$278:L278)*L261)","v":0},{"$f":"IF(AND(M278=1,M261=0),L295,SUM($D$278:M278)*M261)","v":0},{"$f":"IF(AND(N278=1,N261=0),M295,SUM($D$278:N278)*N261)","v":0},{"$f":"IF(AND(O278=1,O261=0),N295,SUM($D$278:O278)*O261)","v":0}]
[null,13,null,{"$f":"IF(AND(D279=1,D262=0),0,SUM($D262:D262)*D262)","v":0},{"$f":"IF(AND(E279=1,E262=0),D296,SUM($D$279:E279)*E262)","v":0},{"$f":"IF(AND(F279=1,F262=0),E296,SUM($D$279:F279)*F262)","v":0},{"$f":"IF(AND(G279=1,G262=0),F296,SUM($D$279:G279)*G262)","v":0},{"$f":"IF(AND(H279=1,H262=0),G296,SUM($D$279:H279)*H262)","v":0},{"$f":"IF(AND(I279=1,I262=0),H296,SUM($D$279:I279)*I262)","v":0},{"$f":"IF(AND(J279=1,J262=0),I296,SUM($D$279:J279)*J262)","v":0},{"$f":"IF(AND(K279=1,K262=0),J296,SUM($D$279:K279)*K262)","v":0},{"$f":"IF(AND(L279=1,L262=0),K296,SUM($D$279:L279)*L262)","v":0},{"$f":"IF(AND(M279=1,M262=0),L296,SUM($D$279:M279)*M262)","v":0},{"$f":"IF(AND(N279=1,N262=0),M296,SUM($D$279:N279)*N262)","v":0},{"$f":"IF(AND(O279=1,O262=0),N296,SUM($D$279:O279)*O262)","v":0}]
[null,14,null,{"$f":"IF(AND(D280=1,D263=0),0,SUM($D263:D263)*D263)","v":0},{"$f":"IF(AND(E280=1,E263=0),D297,SUM($D$280:E280)*E263)","v":0},{"$f":"IF(AND(F280=1,F263=0),E297,SUM($D$280:F280)*F263)","v":0},{"$f":"IF(AND(G280=1,G263=0),F297,SUM($D$280:G280)*G263)","v":0},{"$f":"IF(AND(H280=1,H263=0),G297,SUM($D$280:H280)*H263)","v":0},{"$f":"IF(AND(I280=1,I263=0),H297,SUM($D$280:I280)*I263)","v":0},{"$f":"IF(AND(J280=1,J263=0),I297,SUM($D$280:J280)*J263)","v":0},{"$f":"IF(AND(K280=1,K263=0),J297,SUM($D$280:K280)*K263)","v":0},{"$f":"IF(AND(L280=1,L263=0),K297,SUM($D$280:L280)*L263)","v":0},{"$f":"IF(AND(M280=1,M263=0),L297,SUM($D$280:M280)*M263)","v":0},{"$f":"IF(AND(N280=1,N263=0),M297,SUM($D$280:N280)*N263)","v":0},{"$f":"IF(AND(O280=1,O263=0),N297,SUM($D$280:O280)*O263)","v":0}]
[null,15,null,{"$f":"IF(AND(D281=1,D264=0),0,SUM($D264:D264)*D264)","v":0},{"$f":"IF(AND(E281=1,E264=0),D298,SUM($D$281:E281)*E264)","v":0},{"$f":"IF(AND(F281=1,F264=0),E298,SUM($D$281:F281)*F264)","v":0},{"$f":"IF(AND(G281=1,G264=0),F298,SUM($D$281:G281)*G264)","v":0},{"$f":"IF(AND(H281=1,H264=0),G298,SUM($D$281:H281)*H264)","v":0},{"$f":"IF(AND(I281=1,I264=0),H298,SUM($D$281:I281)*I264)","v":0},{"$f":"IF(AND(J281=1,J264=0),I298,SUM($D$281:J281)*J264)","v":0},{"$f":"IF(AND(K281=1,K264=0),J298,SUM($D$281:K281)*K264)","v":0},{"$f":"IF(AND(L281=1,L264=0),K298,SUM($D$281:L281)*L264)","v":0},{"$f":"IF(AND(M281=1,M264=0),L298,SUM($D$281:M281)*M264)","v":0},{"$f":"IF(AND(N281=1,N264=0),M298,SUM($D$281:N281)*N264)","v":0},{"$f":"IF(AND(O281=1,O264=0),N298,SUM($D$281:O281)*O264)","v":0}]
[null,{"$f":"+B298+1","v":16},null,{"$f":"IF(AND(D282=1,D265=0),0,SUM($D265:D265)*D265)","v":0},{"$f":"IF(AND(E282=1,E265=0),D299,SUM($D$282:E282)*E265)","v":0},{"$f":"IF(AND(F282=1,F265=0),E299,SUM($D$282:F282)*F265)","v":0},{"$f":"IF(AND(G282=1,G265=0),F299,SUM($D$282:G282)*G265)","v":0},{"$f":"IF(AND(H282=1,H265=0),G299,SUM($D$282:H282)*H265)","v":0},{"$f":"IF(AND(I282=1,I265=0),H299,SUM($D$282:I282)*I265)","v":0},{"$f":"IF(AND(J282=1,J265=0),I299,SUM($D$282:J282)*J265)","v":0},{"$f":"IF(AND(K282=1,K265=0),J299,SUM($D$282:K282)*K265)","v":0},{"$f":"IF(AND(L282=1,L265=0),K299,SUM($D$282:L282)*L265)","v":0},{"$f":"IF(AND(M282=1,M265=0),L299,SUM($D$282:M282)*M265)","v":0},{"$f":"IF(AND(N282=1,N265=0),M299,SUM($D$282:N282)*N265)","v":0},{"$f":"IF(AND(O282=1,O265=0),N299,SUM($D$282:O282)*O265)","v":0}]
[]
[null,null,"SAC Exento?"]
[null,null,"Para el formulario",1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,"Remunerativo",{"$f":"IF(SUMIFS(Ingresos!C8:C38,Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$P$8:$P$38,\"Gravado\")=0,0.0001,SUMIFS(Ingresos!C8:C38,Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$P$8:$P$38,\"Gravado\"))","v":1E-4},{"$f":"IF(SUMIFS(Ingresos!D8:D38,Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$P$8:$P$38,\"Gravado\")=0,0.0001,SUMIFS(Ingresos!D8:D38,Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$P$8:$P$38,\"Gravado\"))","v":1E-4},{"$f":"IF(SUMIFS(Ingresos!E8:E38,Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$P$8:$P$38,\"Gravado\")=0,0.0001,SUMIFS(Ingresos!E8:E38,Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$P$8:$P$38,\"Gravado\"))","v":1E-4},{"$f":"IF(SUMIFS(Ingresos!F8:F38,Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$P$8:$P$38,\"Gravado\")=0,0.0001,SUMIFS(Ingresos!F8:F38,Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$P$8:$P$38,\"Gravado\"))","v":1E-4},{"$f":"IF(SUMIFS(Ingresos!G8:G38,Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$P$8:$P$38,\"Gravado\")=0,0.0001,SUMIFS(Ingresos!G8:G38,Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$P$8:$P$38,\"Gravado\"))","v":1E-4},{"$f":"IF(SUMIFS(Ingresos!H8:H38,Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$P$8:$P$38,\"Gravado\")=0,0.0001,SUMIFS(Ingresos!H8:H38,Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$P$8:$P$38,\"Gravado\"))","v":1E-4},{"$f":"IF(SUMIFS(Ingresos!I8:I38,Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$P$8:$P$38,\"Gravado\")=0,0.0001,SUMIFS(Ingresos!I8:I38,Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$P$8:$P$38,\"Gravado\"))","v":1E-4},{"$f":"IF(SUMIFS(Ingresos!J8:J38,Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$P$8:$P$38,\"Gravado\")=0,0.0001,SUMIFS(Ingresos!J8:J38,Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$P$8:$P$38,\"Gravado\"))","v":1E-4},{"$f":"IF(SUMIFS(Ingresos!K8:K38,Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$P$8:$P$38,\"Gravado\")=0,0.0001,SUMIFS(Ingresos!K8:K38,Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$P$8:$P$38,\"Gravado\"))","v":1E-4},{"$f":"IF(SUMIFS(Ingresos!L8:L38,Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$P$8:$P$38,\"Gravado\")=0,0.0001,SUMIFS(Ingresos!L8:L38,Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$P$8:$P$38,\"Gravado\"))","v":1E-4},{"$f":"IF(SUMIFS(Ingresos!M8:M38,Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$P$8:$P$38,\"Gravado\")=0,0.0001,SUMIFS(Ingresos!M8:M38,Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$P$8:$P$38,\"Gravado\"))","v":1E-4},{"$f":"IF(SUMIFS(Ingresos!N8:N38,Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$P$8:$P$38,\"Gravado\")=0,0.0001,SUMIFS(Ingresos!N8:N38,Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$P$8:$P$38,\"Gravado\"))","v":1E-4}]
[null,null,"Remunerativo (pluriempleo)",{"$f":"IF(SUMIFS(Ingresos!C47:C77,Ingresos!$R$47:$R$77,\"Sí\",Ingresos!$P$47:$P$77,\"Gravado\")=0,0.0001,SUMIF(Ingresos!$R$47:$R$77,\"Sí\",Ingresos!C47:C77))","v":1E-4},{"$f":"IF(SUMIFS(Ingresos!D47:D77,Ingresos!$R$47:$R$77,\"Sí\",Ingresos!$P$47:$P$77,\"Gravado\")=0,0.0001,SUMIF(Ingresos!$R$47:$R$77,\"Sí\",Ingresos!D47:D77))","v":1E-4},{"$f":"IF(SUMIFS(Ingresos!E47:E77,Ingresos!$R$47:$R$77,\"Sí\",Ingresos!$P$47:$P$77,\"Gravado\")=0,0.0001,SUMIF(Ingresos!$R$47:$R$77,\"Sí\",Ingresos!E47:E77))","v":1E-4},{"$f":"IF(SUMIFS(Ingresos!F47:F77,Ingresos!$R$47:$R$77,\"Sí\",Ingresos!$P$47:$P$77,\"Gravado\")=0,0.0001,SUMIF(Ingresos!$R$47:$R$77,\"Sí\",Ingresos!F47:F77))","v":1E-4},{"$f":"IF(SUMIFS(Ingresos!G47:G77,Ingresos!$R$47:$R$77,\"Sí\",Ingresos!$P$47:$P$77,\"Gravado\")=0,0.0001,SUMIF(Ingresos!$R$47:$R$77,\"Sí\",Ingresos!G47:G77))","v":1E-4},{"$f":"IF(SUMIFS(Ingresos!H47:H77,Ingresos!$R$47:$R$77,\"Sí\",Ingresos!$P$47:$P$77,\"Gravado\")=0,0.0001,SUMIF(Ingresos!$R$47:$R$77,\"Sí\",Ingresos!H47:H77))","v":1E-4},{"$f":"IF(SUMIFS(Ingresos!I47:I77,Ingresos!$R$47:$R$77,\"Sí\",Ingresos!$P$47:$P$77,\"Gravado\")=0,0.0001,SUMIF(Ingresos!$R$47:$R$77,\"Sí\",Ingresos!I47:I77))","v":1E-4},{"$f":"IF(SUMIFS(Ingresos!J47:J77,Ingresos!$R$47:$R$77,\"Sí\",Ingresos!$P$47:$P$77,\"Gravado\")=0,0.0001,SUMIF(Ingresos!$R$47:$R$77,\"Sí\",Ingresos!J47:J77))","v":1E-4},{"$f":"IF(SUMIFS(Ingresos!K47:K77,Ingresos!$R$47:$R$77,\"Sí\",Ingresos!$P$47:$P$77,\"Gravado\")=0,0.0001,SUMIF(Ingresos!$R$47:$R$77,\"Sí\",Ingresos!K47:K77))","v":1E-4},{"$f":"IF(SUMIFS(Ingresos!L47:L77,Ingresos!$R$47:$R$77,\"Sí\",Ingresos!$P$47:$P$77,\"Gravado\")=0,0.0001,SUMIF(Ingresos!$R$47:$R$77,\"Sí\",Ingresos!L47:L77))","v":1E-4},{"$f":"IF(SUMIFS(Ingresos!M47:M77,Ingresos!$R$47:$R$77,\"Sí\",Ingresos!$P$47:$P$77,\"Gravado\")=0,0.0001,SUMIF(Ingresos!$R$47:$R$77,\"Sí\",Ingresos!M47:M77))","v":1E-4},{"$f":"IF(SUMIFS(Ingresos!N47:N77,Ingresos!$R$47:$R$77,\"Sí\",Ingresos!$P$47:$P$77,\"Gravado\")=0,0.0001,SUMIF(Ingresos!$R$47:$R$77,\"Sí\",Ingresos!N47:N77))","v":1E-4}]
[null,null,"Tope",{"$f":"Tablas!C7","v":208357.3},{"$f":"Tablas!D7","v":208357.3},{"$f":"Tablas!E7","v":225171.69},{"$f":"Tablas!F7","v":225171.69},{"$f":"Tablas!G7","v":225171.69},{"$f":"Tablas!H7*1.5","v":378693.75},{"$f":"Tablas!I7","v":252462.5},{"$f":"Tablas!J7","v":252462.5},{"$f":"Tablas!K7","v":283742.59999999998},{"$f":"Tablas!L7","v":283742.59999999998},{"$f":"Tablas!M7","v":283742.59999999998},{"$f":"Tablas!N7*1.5","v":477155.745}]
[null,null,"Jubilaciones",{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(D303:D304)<D305,SUM(D303:D304)*Tablas!C8,D305*Tablas!C8)*D303/SUM(D303:D304),DedGrales!D12)","v":1.1000000000000001E-5},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(E303:E304)<E305,SUM(E303:E304)*Tablas!D8,E305*Tablas!D8)*E303/SUM(E303:E304),DedGrales!E12)","v":1.1000000000000001E-5},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(F303:F304)<F305,SUM(F303:F304)*Tablas!E8,F305*Tablas!E8)*F303/SUM(F303:F304),DedGrales!F12)","v":1.1000000000000001E-5},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(G303:G304)<G305,SUM(G303:G304)*Tablas!F8,G305*Tablas!F8)*G303/SUM(G303:G304),DedGrales!G12)","v":1.1000000000000001E-5},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(H303:H304)<H305,SUM(H303:H304)*Tablas!G8,H305*Tablas!G8)*H303/SUM(H303:H304),DedGrales!H12)","v":1.1000000000000001E-5},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(I303:I304)<I305,SUM(I303:I304)*Tablas!H8,I305*Tablas!H8)*I303/SUM(I303:I304),DedGrales!I12)","v":1.1000000000000001E-5},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(J303:J304)<J305,SUM(J303:J304)*Tablas!I8,J305*Tablas!I8)*J303/SUM(J303:J304),DedGrales!J12)","v":1.1000000000000001E-5},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(K303:K304)<K305,SUM(K303:K304)*Tablas!J8,K305*Tablas!J8)*K303/SUM(K303:K304),DedGrales!K12)","v":1.1000000000000001E-5},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(L303:L304)<L305,SUM(L303:L304)*Tablas!K8,L305*Tablas!K8)*L303/SUM(L303:L304),DedGrales!L12)","v":1.1000000000000001E-5},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(M303:M304)<M305,SUM(M303:M304)*Tablas!L8,M305*Tablas!L8)*M303/SUM(M303:M304),DedGrales!M12)","v":1.1000000000000001E-5},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(N303:N304)<N305,SUM(N303:N304)*Tablas!M8,N305*Tablas!M8)*N303/SUM(N303:N304),DedGrales!N12)","v":1.1000000000000001E-5},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(O303:O304)<O305,SUM(O303:O304)*Tablas!N8,O305*Tablas!N8)*O303/SUM(O303:O304),DedGrales!O12)","v":1.1000000000000001E-5}]
[null,null,"Jubilaciones (Pluriempleo)",{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(D303:D304)<D305,SUM(D303:D304)*Tablas!C8,D305*Tablas!C8)*D304/SUM(D303:D304),DedGrales!D23)","v":1.1000000000000001E-5},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(E303:E304)<E305,SUM(E303:E304)*Tablas!D8,E305*Tablas!D8)*E304/SUM(E303:E304),DedGrales!E23)","v":1.1000000000000001E-5},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(F303:F304)<F305,SUM(F303:F304)*Tablas!E8,F305*Tablas!E8)*F304/SUM(F303:F304),DedGrales!F23)","v":1.1000000000000001E-5},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(G303:G304)<G305,SUM(G303:G304)*Tablas!F8,G305*Tablas!F8)*G304/SUM(G303:G304),DedGrales!G23)","v":1.1000000000000001E-5},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(H303:H304)<H305,SUM(H303:H304)*Tablas!G8,H305*Tablas!G8)*H304/SUM(H303:H304),DedGrales!H23)","v":1.1000000000000001E-5},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(I303:I304)<I305,SUM(I303:I304)*Tablas!H8,I305*Tablas!H8)*I304/SUM(I303:I304),DedGrales!I23)","v":1.1000000000000001E-5},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(J303:J304)<J305,SUM(J303:J304)*Tablas!I8,J305*Tablas!I8)*J304/SUM(J303:J304),DedGrales!J23)","v":1.1000000000000001E-5},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(K303:K304)<K305,SUM(K303:K304)*Tablas!J8,K305*Tablas!J8)*K304/SUM(K303:K304),DedGrales!K23)","v":1.1000000000000001E-5},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(L303:L304)<L305,SUM(L303:L304)*Tablas!K8,L305*Tablas!K8)*L304/SUM(L303:L304),DedGrales!L23)","v":1.1000000000000001E-5},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(M303:M304)<M305,SUM(M303:M304)*Tablas!L8,M305*Tablas!L8)*M304/SUM(M303:M304),DedGrales!M23)","v":1.1000000000000001E-5},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(N303:N304)<N305,SUM(N303:N304)*Tablas!M8,N305*Tablas!M8)*N304/SUM(N303:N304),DedGrales!N23)","v":1.1000000000000001E-5},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(O303:O304)<O305,SUM(O303:O304)*Tablas!N8,O305*Tablas!N8)*O304/SUM(O303:O304),DedGrales!O23)","v":1.1000000000000001E-5}]
[null,null,"Jubilaciones Acumulado",{"$f":"SUM($D$306:D306)","v":1.1000000000000001E-5},{"$f":"SUM($D$306:E306)","v":2.2000000000000003E-5},{"$f":"SUM($D$306:F306)","v":3.3000000000000003E-5},{"$f":"SUM($D$306:G306)","v":4.4000000000000006E-5},{"$f":"SUM($D$306:H306)","v":5.5000000000000009E-5},{"$f":"SUM($D$306:I306)","v":6.6000000000000005E-5},{"$f":"SUM($D$306:J306)","v":7.7000000000000001E-5},{"$f":"SUM($D$306:K306)","v":8.7999999999999998E-5},{"$f":"SUM($D$306:L306)","v":9.8999999999999994E-5},{"$f":"SUM($D$306:M306)","v":1.0999999999999999E-4},{"$f":"SUM($D$306:N306)","v":1.2099999999999999E-4},{"$f":"SUM($D$306:O306)","v":1.3199999999999998E-4}]
[null,null,"Jubilaciones Acumulado (Pluriempleo)",{"$f":"SUM($D$307:D307)","v":1.1000000000000001E-5},{"$f":"SUM($D$307:E307)","v":2.2000000000000003E-5},{"$f":"SUM($D$307:F307)","v":3.3000000000000003E-5},{"$f":"SUM($D$307:G307)","v":4.4000000000000006E-5},{"$f":"SUM($D$307:H307)","v":5.5000000000000009E-5},{"$f":"SUM($D$307:I307)","v":6.6000000000000005E-5},{"$f":"SUM($D$307:J307)","v":7.7000000000000001E-5},{"$f":"SUM($D$307:K307)","v":8.7999999999999998E-5},{"$f":"SUM($D$307:L307)","v":9.8999999999999994E-5},{"$f":"SUM($D$307:M307)","v":1.0999999999999999E-4},{"$f":"SUM($D$307:N307)","v":1.2099999999999999E-4},{"$f":"SUM($D$307:O307)","v":1.3199999999999998E-4}]
[null,null,"Ley 19032",{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(D303:D304)<D305,SUM(D303:D304)*Tablas!C9,D305*Tablas!C9)*D303/SUM(D303:D304),DedGrales!D13)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(E303:E304)<E305,SUM(E303:E304)*Tablas!D9,E305*Tablas!D9)*E303/SUM(E303:E304),DedGrales!E13)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(F303:F304)<F305,SUM(F303:F304)*Tablas!E9,F305*Tablas!E9)*F303/SUM(F303:F304),DedGrales!F13)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(G303:G304)<G305,SUM(G303:G304)*Tablas!F9,G305*Tablas!F9)*G303/SUM(G303:G304),DedGrales!G13)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(H303:H304)<H305,SUM(H303:H304)*Tablas!G9,H305*Tablas!G9)*H303/SUM(H303:H304),DedGrales!H13)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(I303:I304)<I305,SUM(I303:I304)*Tablas!H9,I305*Tablas!H9)*I303/SUM(I303:I304),DedGrales!I13)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(J303:J304)<J305,SUM(J303:J304)*Tablas!I9,J305*Tablas!I9)*J303/SUM(J303:J304),DedGrales!J13)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(K303:K304)<K305,SUM(K303:K304)*Tablas!J9,K305*Tablas!J9)*K303/SUM(K303:K304),DedGrales!K13)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(L303:L304)<L305,SUM(L303:L304)*Tablas!K9,L305*Tablas!K9)*L303/SUM(L303:L304),DedGrales!L13)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(M303:M304)<M305,SUM(M303:M304)*Tablas!L9,M305*Tablas!L9)*M303/SUM(M303:M304),DedGrales!M13)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(N303:N304)<N305,SUM(N303:N304)*Tablas!M9,N305*Tablas!M9)*N303/SUM(N303:N304),DedGrales!N13)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(O303:O304)<O305,SUM(O303:O304)*Tablas!N9,O305*Tablas!N9)*O303/SUM(O303:O304),DedGrales!O13)","v":2.9999999999999997E-6}]
[null,null,"Ley 19032 (Pluriempleo)",{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(D303:D304)<D305,SUM(D303:D304)*Tablas!C9,D305*Tablas!C9)*D304/SUM(D303:D304),DedGrales!D24)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(E303:E304)<E305,SUM(E303:E304)*Tablas!D9,E305*Tablas!D9)*E304/SUM(E303:E304),DedGrales!E24)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(F303:F304)<F305,SUM(F303:F304)*Tablas!E9,F305*Tablas!E9)*F304/SUM(F303:F304),DedGrales!F24)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(G303:G304)<G305,SUM(G303:G304)*Tablas!F9,G305*Tablas!F9)*G304/SUM(G303:G304),DedGrales!G24)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(H303:H304)<H305,SUM(H303:H304)*Tablas!G9,H305*Tablas!G9)*H304/SUM(H303:H304),DedGrales!H24)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(I303:I304)<I305,SUM(I303:I304)*Tablas!H9,I305*Tablas!H9)*I304/SUM(I303:I304),DedGrales!I24)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(J303:J304)<J305,SUM(J303:J304)*Tablas!I9,J305*Tablas!I9)*J304/SUM(J303:J304),DedGrales!J24)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(K303:K304)<K305,SUM(K303:K304)*Tablas!J9,K305*Tablas!J9)*K304/SUM(K303:K304),DedGrales!K24)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(L303:L304)<L305,SUM(L303:L304)*Tablas!K9,L305*Tablas!K9)*L304/SUM(L303:L304),DedGrales!L24)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(M303:M304)<M305,SUM(M303:M304)*Tablas!L9,M305*Tablas!L9)*M304/SUM(M303:M304),DedGrales!M24)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(N303:N304)<N305,SUM(N303:N304)*Tablas!M9,N305*Tablas!M9)*N304/SUM(N303:N304),DedGrales!N24)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(O303:O304)<O305,SUM(O303:O304)*Tablas!N9,O305*Tablas!N9)*O304/SUM(O303:O304),DedGrales!O24)","v":2.9999999999999997E-6}]
[null,null,"Ley 19032 Acumulado",{"$f":"SUM($D$310:D310)","v":2.9999999999999997E-6},{"$f":"SUM($D$310:E310)","v":5.9999999999999993E-6},{"$f":"SUM($D$310:F310)","v":8.9999999999999985E-6},{"$f":"SUM($D$310:G310)","v":1.1999999999999999E-5},{"$f":"SUM($D$310:H310)","v":1.4999999999999999E-5},{"$f":"SUM($D$310:I310)","v":1.7999999999999997E-5},{"$f":"SUM($D$310:J310)","v":2.0999999999999995E-5},{"$f":"SUM($D$310:K310)","v":2.3999999999999994E-5},{"$f":"SUM($D$310:L310)","v":2.6999999999999992E-5},{"$f":"SUM($D$310:M310)","v":2.9999999999999991E-5},{"$f":"SUM($D$310:N310)","v":3.2999999999999989E-5},{"$f":"SUM($D$310:O310)","v":3.5999999999999987E-5}]
[null,null,"Ley 19032 Acumulado (Pluriempleo)",{"$f":"SUM($D$311:D311)","v":2.9999999999999997E-6},{"$f":"SUM($D$311:E311)","v":5.9999999999999993E-6},{"$f":"SUM($D$311:F311)","v":8.9999999999999985E-6},{"$f":"SUM($D$311:G311)","v":1.1999999999999999E-5},{"$f":"SUM($D$311:H311)","v":1.4999999999999999E-5},{"$f":"SUM($D$311:I311)","v":1.7999999999999997E-5},{"$f":"SUM($D$311:J311)","v":2.0999999999999995E-5},{"$f":"SUM($D$311:K311)","v":2.3999999999999994E-5},{"$f":"SUM($D$311:L311)","v":2.6999999999999992E-5},{"$f":"SUM($D$311:M311)","v":2.9999999999999991E-5},{"$f":"SUM($D$311:N311)","v":3.2999999999999989E-5},{"$f":"SUM($D$311:O311)","v":3.5999999999999987E-5}]
[null,null,"Obra social",{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(D303:D304)<D305,SUM(D303:D304)*Tablas!C10,D305*Tablas!C10)*D303/SUM(D303:D304),DedGrales!D14)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(E303:E304)<E305,SUM(E303:E304)*Tablas!D10,E305*Tablas!D10)*E303/SUM(E303:E304),DedGrales!E14)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(F303:F304)<F305,SUM(F303:F304)*Tablas!E10,F305*Tablas!E10)*F303/SUM(F303:F304),DedGrales!F14)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(G303:G304)<G305,SUM(G303:G304)*Tablas!F10,G305*Tablas!F10)*G303/SUM(G303:G304),DedGrales!G14)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(H303:H304)<H305,SUM(H303:H304)*Tablas!G10,H305*Tablas!G10)*H303/SUM(H303:H304),DedGrales!H14)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(I303:I304)<I305,SUM(I303:I304)*Tablas!H10,I305*Tablas!H10)*I303/SUM(I303:I304),DedGrales!I14)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(J303:J304)<J305,SUM(J303:J304)*Tablas!I10,J305*Tablas!I10)*J303/SUM(J303:J304),DedGrales!J14)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(K303:K304)<K305,SUM(K303:K304)*Tablas!J10,K305*Tablas!J10)*K303/SUM(K303:K304),DedGrales!K14)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(L303:L304)<L305,SUM(L303:L304)*Tablas!K10,L305*Tablas!K10)*L303/SUM(L303:L304),DedGrales!L14)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(M303:M304)<M305,SUM(M303:M304)*Tablas!L10,M305*Tablas!L10)*M303/SUM(M303:M304),DedGrales!M14)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(N303:N304)<N305,SUM(N303:N304)*Tablas!M10,N305*Tablas!M10)*N303/SUM(N303:N304),DedGrales!N14)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(O303:O304)<O305,SUM(O303:O304)*Tablas!N10,O305*Tablas!N10)*O303/SUM(O303:O304),DedGrales!O14)","v":2.9999999999999997E-6}]
[null,null,"Obra social (Pluriempleo)",{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(D303:D304)<D305,SUM(D303:D304)*Tablas!C10,D305*Tablas!C10)*D304/SUM(D303:D304),DedGrales!D25)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(E303:E304)<E305,SUM(E303:E304)*Tablas!D10,E305*Tablas!D10)*E304/SUM(E303:E304),DedGrales!E25)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(F303:F304)<F305,SUM(F303:F304)*Tablas!E10,F305*Tablas!E10)*F304/SUM(F303:F304),DedGrales!F25)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(G303:G304)<G305,SUM(G303:G304)*Tablas!F10,G305*Tablas!F10)*G304/SUM(G303:G304),DedGrales!G25)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(H303:H304)<H305,SUM(H303:H304)*Tablas!G10,H305*Tablas!G10)*H304/SUM(H303:H304),DedGrales!H25)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(I303:I304)<I305,SUM(I303:I304)*Tablas!H10,I305*Tablas!H10)*I304/SUM(I303:I304),DedGrales!I25)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(J303:J304)<J305,SUM(J303:J304)*Tablas!I10,J305*Tablas!I10)*J304/SUM(J303:J304),DedGrales!J25)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(K303:K304)<K305,SUM(K303:K304)*Tablas!J10,K305*Tablas!J10)*K304/SUM(K303:K304),DedGrales!K25)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(L303:L304)<L305,SUM(L303:L304)*Tablas!K10,L305*Tablas!K10)*L304/SUM(L303:L304),DedGrales!L25)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(M303:M304)<M305,SUM(M303:M304)*Tablas!L10,M305*Tablas!L10)*M304/SUM(M303:M304),DedGrales!M25)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(N303:N304)<N305,SUM(N303:N304)*Tablas!M10,N305*Tablas!M10)*N304/SUM(N303:N304),DedGrales!N25)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(O303:O304)<O305,SUM(O303:O304)*Tablas!N10,O305*Tablas!N10)*O304/SUM(O303:O304),DedGrales!O25)","v":2.9999999999999997E-6}]
[null,null,"Obra social Acumulado",{"$f":"SUM($D$314:D314)","v":2.9999999999999997E-6},{"$f":"SUM($D$314:E314)","v":5.9999999999999993E-6},{"$f":"SUM($D$314:F314)","v":8.9999999999999985E-6},{"$f":"SUM($D$314:G314)","v":1.1999999999999999E-5},{"$f":"SUM($D$314:H314)","v":1.4999999999999999E-5},{"$f":"SUM($D$314:I314)","v":1.7999999999999997E-5},{"$f":"SUM($D$314:J314)","v":2.0999999999999995E-5},{"$f":"SUM($D$314:K314)","v":2.3999999999999994E-5},{"$f":"SUM($D$314:L314)","v":2.6999999999999992E-5},{"$f":"SUM($D$314:M314)","v":2.9999999999999991E-5},{"$f":"SUM($D$314:N314)","v":3.2999999999999989E-5},{"$f":"SUM($D$314:O314)","v":3.5999999999999987E-5}]
[null,null,"Obra social Acumulado (Pluriempleo)",{"$f":"SUM($D$315:D315)","v":2.9999999999999997E-6},{"$f":"SUM($D$315:E315)","v":5.9999999999999993E-6},{"$f":"SUM($D$315:F315)","v":8.9999999999999985E-6},{"$f":"SUM($D$315:G315)","v":1.1999999999999999E-5},{"$f":"SUM($D$315:H315)","v":1.4999999999999999E-5},{"$f":"SUM($D$315:I315)","v":1.7999999999999997E-5},{"$f":"SUM($D$315:J315)","v":2.0999999999999995E-5},{"$f":"SUM($D$315:K315)","v":2.3999999999999994E-5},{"$f":"SUM($D$315:L315)","v":2.6999999999999992E-5},{"$f":"SUM($D$315:M315)","v":2.9999999999999991E-5},{"$f":"SUM($D$315:N315)","v":3.2999999999999989E-5},{"$f":"SUM($D$315:O315)","v":3.5999999999999987E-5}]
[null,null,"Cuota sindical",{"$f":"IF(Check!$B$8=\"Ok\",SUM(D303:D304)*Tablas!C11*D303/SUM(D303:D304),DedGrales!D15)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(E303:E304)*Tablas!D11*E303/SUM(E303:E304),DedGrales!E15)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(F303:F304)*Tablas!E11*F303/SUM(F303:F304),DedGrales!F15)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(G303:G304)*Tablas!F11*G303/SUM(G303:G304),DedGrales!G15)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(H303:H304)*Tablas!G11*H303/SUM(H303:H304),DedGrales!H15)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(I303:I304)*Tablas!H11*I303/SUM(I303:I304),DedGrales!I15)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(J303:J304)*Tablas!I11*J303/SUM(J303:J304),DedGrales!J15)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(K303:K304)*Tablas!J11*K303/SUM(K303:K304),DedGrales!K15)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(L303:L304)*Tablas!K11*L303/SUM(L303:L304),DedGrales!L15)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(M303:M304)*Tablas!L11*M303/SUM(M303:M304),DedGrales!M15)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(N303:N304)*Tablas!M11*N303/SUM(N303:N304),DedGrales!N15)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(O303:O304)*Tablas!N11*O303/SUM(O303:O304),DedGrales!O15)","v":0}]
[null,null,"Cuota sindical (pluriempleo)",{"$f":"IF(Check!$B$8=\"Ok\",SUM(D303:D304)*Tablas!C11*D304/SUM(D303:D304),DedGrales!D26)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(E303:E304)*Tablas!D11*E304/SUM(E303:E304),DedGrales!E26)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(F303:F304)*Tablas!E11*F304/SUM(F303:F304),DedGrales!F26)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(G303:G304)*Tablas!F11*G304/SUM(G303:G304),DedGrales!G26)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(H303:H304)*Tablas!G11*H304/SUM(H303:H304),DedGrales!H26)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(I303:I304)*Tablas!H11*I304/SUM(I303:I304),DedGrales!I26)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(J303:J304)*Tablas!I11*J304/SUM(J303:J304),DedGrales!J26)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(K303:K304)*Tablas!J11*K304/SUM(K303:K304),DedGrales!K26)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(L303:L304)*Tablas!K11*L304/SUM(L303:L304),DedGrales!L26)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(M303:M304)*Tablas!L11*M304/SUM(M303:M304),DedGrales!M26)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(N303:N304)*Tablas!M11*N304/SUM(N303:N304),DedGrales!N26)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(O303:O304)*Tablas!N11*O304/SUM(O303:O304),DedGrales!O26)","v":0}]
[null,null,"Cuota sindical",{"$f":"SUM($D$318:D318)","v":0},{"$f":"SUM($D$318:E318)","v":0},{"$f":"SUM($D$318:F318)","v":0},{"$f":"SUM($D$318:G318)","v":0},{"$f":"SUM($D$318:H318)","v":0},{"$f":"SUM($D$318:I318)","v":0},{"$f":"SUM($D$318:J318)","v":0},{"$f":"SUM($D$318:K318)","v":0},{"$f":"SUM($D$318:L318)","v":0},{"$f":"SUM($D$318:M318)","v":0},{"$f":"SUM($D$318:N318)","v":0},{"$f":"SUM($D$318:O318)","v":0}]
[null,null,"Cuota sindical (pluriempleo)",{"$f":"SUM($D$319:D319)","v":0},{"$f":"SUM($D$319:E319)","v":0},{"$f":"SUM($D$319:F319)","v":0},{"$f":"SUM($D$319:G319)","v":0},{"$f":"SUM($D$319:H319)","v":0},{"$f":"SUM($D$319:I319)","v":0},{"$f":"SUM($D$319:J319)","v":0},{"$f":"SUM($D$319:K319)","v":0},{"$f":"SUM($D$319:L319)","v":0},{"$f":"SUM($D$319:M319)","v":0},{"$f":"SUM($D$319:N319)","v":0},{"$f":"SUM($D$319:O319)","v":0}]
[null,null,"Otros",{"$f":"IF(Check!$B$8=\"Ok\",SUM(D303:D304)*Tablas!C12*D303/SUM(D303:D304)+SUM(D303:D304)*Tablas!C13*D303/SUM(D303:D304),DedGrales!D16+DedGrales!D17)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(E303:E304)*Tablas!D12*E303/SUM(E303:E304)+SUM(E303:E304)*Tablas!D13*E303/SUM(E303:E304),DedGrales!E16+DedGrales!E17)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(F303:F304)*Tablas!E12*F303/SUM(F303:F304)+SUM(F303:F304)*Tablas!E13*F303/SUM(F303:F304),DedGrales!F16+DedGrales!F17)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(G303:G304)*Tablas!F12*G303/SUM(G303:G304)+SUM(G303:G304)*Tablas!F13*G303/SUM(G303:G304),DedGrales!G16+DedGrales!G17)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(H303:H304)*Tablas!G12*H303/SUM(H303:H304)+SUM(H303:H304)*Tablas!G13*H303/SUM(H303:H304),DedGrales!H16+DedGrales!H17)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(I303:I304)*Tablas!H12*I303/SUM(I303:I304)+SUM(I303:I304)*Tablas!H13*I303/SUM(I303:I304),DedGrales!I16+DedGrales!I17)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(J303:J304)*Tablas!I12*J303/SUM(J303:J304)+SUM(J303:J304)*Tablas!I13*J303/SUM(J303:J304),DedGrales!J16+DedGrales!J17)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(K303:K304)*Tablas!J12*K303/SUM(K303:K304)+SUM(K303:K304)*Tablas!J13*K303/SUM(K303:K304),DedGrales!K16+DedGrales!K17)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(L303:L304)*Tablas!K12*L303/SUM(L303:L304)+SUM(L303:L304)*Tablas!K13*L303/SUM(L303:L304),DedGrales!L16+DedGrales!L17)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(M303:M304)*Tablas!L12*M303/SUM(M303:M304)+SUM(M303:M304)*Tablas!L13*M303/SUM(M303:M304),DedGrales!M16+DedGrales!M17)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(N303:N304)*Tablas!M12*N303/SUM(N303:N304)+SUM(N303:N304)*Tablas!M13*N303/SUM(N303:N304),DedGrales!N16+DedGrales!N17)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(O303:O304)*Tablas!N12*O303/SUM(O303:O304)+SUM(O303:O304)*Tablas!N13*O303/SUM(O303:O304),DedGrales!O16+DedGrales!O17)","v":0}]
[null,null,"Otros (pluriempleo)",{"$f":"IF(Check!$B$8=\"Ok\",SUM(D303:D304)*Tablas!C12*D303/SUM(D303:D304)+SUM(D303:D304)*Tablas!C13*D304/SUM(D303:D304),DedGrales!D27+DedGrales!D28)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(E303:E304)*Tablas!D12*E303/SUM(E303:E304)+SUM(E304:E305)*Tablas!D13*E304/SUM(E304:E305),DedGrales!E27+DedGrales!E28)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(F303:F304)*Tablas!E12*F303/SUM(F303:F304)+SUM(F304:F305)*Tablas!E13*F304/SUM(F304:F305),DedGrales!F27+DedGrales!F28)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(G303:G304)*Tablas!F12*G303/SUM(G303:G304)+SUM(G304:G305)*Tablas!F13*G304/SUM(G304:G305),DedGrales!G27+DedGrales!G28)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(H303:H304)*Tablas!G12*H303/SUM(H303:H304)+SUM(H304:H305)*Tablas!G13*H304/SUM(H304:H305),DedGrales!H27+DedGrales!H28)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(I303:I304)*Tablas!H12*I303/SUM(I303:I304)+SUM(I304:I305)*Tablas!H13*I304/SUM(I304:I305),DedGrales!I27+DedGrales!I28)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(J303:J304)*Tablas!I12*J303/SUM(J303:J304)+SUM(J304:J305)*Tablas!I13*J304/SUM(J304:J305),DedGrales!J27+DedGrales!J28)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(K303:K304)*Tablas!J12*K303/SUM(K303:K304)+SUM(K304:K305)*Tablas!J13*K304/SUM(K304:K305),DedGrales!K27+DedGrales!K28)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(L303:L304)*Tablas!K12*L303/SUM(L303:L304)+SUM(L304:L305)*Tablas!K13*L304/SUM(L304:L305),DedGrales!L27+DedGrales!L28)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(M303:M304)*Tablas!L12*M303/SUM(M303:M304)+SUM(M304:M305)*Tablas!L13*M304/SUM(M304:M305),DedGrales!M27+DedGrales!M28)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(N303:N304)*Tablas!M12*N303/SUM(N303:N304)+SUM(N304:N305)*Tablas!M13*N304/SUM(N304:N305),DedGrales!N27+DedGrales!N28)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(O303:O304)*Tablas!N12*O303/SUM(O303:O304)+SUM(O304:O305)*Tablas!N13*O304/SUM(O304:O305),DedGrales!O27+DedGrales!O28)","v":0}]
[null,null,"Otros",{"$f":"SUM($D$322:D322)","v":0},{"$f":"SUM($D$322:E322)","v":0},{"$f":"SUM($D$322:F322)","v":0},{"$f":"SUM($D$322:G322)","v":0},{"$f":"SUM($D$322:H322)","v":0},{"$f":"SUM($D$322:I322)","v":0},{"$f":"SUM($D$322:J322)","v":0},{"$f":"SUM($D$322:K322)","v":0},{"$f":"SUM($D$322:L322)","v":0},{"$f":"SUM($D$322:M322)","v":0},{"$f":"SUM($D$322:N322)","v":0},{"$f":"SUM($D$322:O322)","v":0}]
[null,null,"Otros (pluriempleo)",{"$f":"SUM($D$323:D323)","v":0},{"$f":"SUM($D$323:E323)","v":0},{"$f":"SUM($D$323:F323)","v":0},{"$f":"SUM($D$323:G323)","v":0},{"$f":"SUM($D$323:H323)","v":0},{"$f":"SUM($D$323:I323)","v":0},{"$f":"SUM($D$323:J323)","v":0},{"$f":"SUM($D$323:K323)","v":0},{"$f":"SUM($D$323:L323)","v":0},{"$f":"SUM($D$323:M323)","v":0},{"$f":"SUM($D$323:N323)","v":0},{"$f":"SUM($D$323:O323)","v":0}]
[]
[null,null,"MATRIZ PARA EL AJUSTE DE JUNIO 2021"]
[null,null,"HIJO INCAPACITADO PARA EL TRABAJO",{"$f":"IF(IF(AND(DedPersonales!$E14=\"Incapacitado para el trabajo\",DedPersonales!$F14<>0),DedPersonales!$F14,13)<=D$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E14=\"Incapacitado para el trabajo\",DedPersonales!$F14<>0),DedPersonales!$F14,13)<=E$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E14=\"Incapacitado para el trabajo\",DedPersonales!$F14<>0),DedPersonales!$F14,13)<=F$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E14=\"Incapacitado para el trabajo\",DedPersonales!$F14<>0),DedPersonales!$F14,13)<=G$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E14=\"Incapacitado para el trabajo\",DedPersonales!$F14<>0),DedPersonales!$F14,13)<=H$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E14=\"Incapacitado para el trabajo\",DedPersonales!$F14<>0),DedPersonales!$F14,13)<=I$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E14=\"Incapacitado para el trabajo\",DedPersonales!$F14<>0),DedPersonales!$F14,13)<=J$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E14=\"Incapacitado para el trabajo\",DedPersonales!$F14<>0),DedPersonales!$F14,13)<=K$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E14=\"Incapacitado para el trabajo\",DedPersonales!$F14<>0),DedPersonales!$F14,13)<=L$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E14=\"Incapacitado para el trabajo\",DedPersonales!$F14<>0),DedPersonales!$F14,13)<=M$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E14=\"Incapacitado para el trabajo\",DedPersonales!$F14<>0),DedPersonales!$F14,13)<=N$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E14=\"Incapacitado para el trabajo\",DedPersonales!$F14<>0),DedPersonales!$F14,13)<=O$248,1,0)","v":0}]
[null,null,null,{"$f":"IF(IF(AND(DedPersonales!$E15=\"Incapacitado para el trabajo\",DedPersonales!$F15<>0),DedPersonales!$F15,13)<=D$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E15=\"Incapacitado para el trabajo\",DedPersonales!$F15<>0),DedPersonales!$F15,13)<=E$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E15=\"Incapacitado para el trabajo\",DedPersonales!$F15<>0),DedPersonales!$F15,13)<=F$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E15=\"Incapacitado para el trabajo\",DedPersonales!$F15<>0),DedPersonales!$F15,13)<=G$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E15=\"Incapacitado para el trabajo\",DedPersonales!$F15<>0),DedPersonales!$F15,13)<=H$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E15=\"Incapacitado para el trabajo\",DedPersonales!$F15<>0),DedPersonales!$F15,13)<=I$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E15=\"Incapacitado para el trabajo\",DedPersonales!$F15<>0),DedPersonales!$F15,13)<=J$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E15=\"Incapacitado para el trabajo\",DedPersonales!$F15<>0),DedPersonales!$F15,13)<=K$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E15=\"Incapacitado para el trabajo\",DedPersonales!$F15<>0),DedPersonales!$F15,13)<=L$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E15=\"Incapacitado para el trabajo\",DedPersonales!$F15<>0),DedPersonales!$F15,13)<=M$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E15=\"Incapacitado para el trabajo\",DedPersonales!$F15<>0),DedPersonales!$F15,13)<=N$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E15=\"Incapacitado para el trabajo\",DedPersonales!$F15<>0),DedPersonales!$F15,13)<=O$248,1,0)","v":0}]
[null,null,null,{"$f":"IF(IF(AND(DedPersonales!$E16=\"Incapacitado para el trabajo\",DedPersonales!$F16<>0),DedPersonales!$F16,13)<=D$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E16=\"Incapacitado para el trabajo\",DedPersonales!$F16<>0),DedPersonales!$F16,13)<=E$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E16=\"Incapacitado para el trabajo\",DedPersonales!$F16<>0),DedPersonales!$F16,13)<=F$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E16=\"Incapacitado para el trabajo\",DedPersonales!$F16<>0),DedPersonales!$F16,13)<=G$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E16=\"Incapacitado para el trabajo\",DedPersonales!$F16<>0),DedPersonales!$F16,13)<=H$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E16=\"Incapacitado para el trabajo\",DedPersonales!$F16<>0),DedPersonales!$F16,13)<=I$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E16=\"Incapacitado para el trabajo\",DedPersonales!$F16<>0),DedPersonales!$F16,13)<=J$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E16=\"Incapacitado para el trabajo\",DedPersonales!$F16<>0),DedPersonales!$F16,13)<=K$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E16=\"Incapacitado para el trabajo\",DedPersonales!$F16<>0),DedPersonales!$F16,13)<=L$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E16=\"Incapacitado para el trabajo\",DedPersonales!$F16<>0),DedPersonales!$F16,13)<=M$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E16=\"Incapacitado para el trabajo\",DedPersonales!$F16<>0),DedPersonales!$F16,13)<=N$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E16=\"Incapacitado para el trabajo\",DedPersonales!$F16<>0),DedPersonales!$F16,13)<=O$248,1,0)","v":0}]
[null,null,null,{"$f":"IF(IF(AND(DedPersonales!$E17=\"Incapacitado para el trabajo\",DedPersonales!$F17<>0),DedPersonales!$F17,13)<=D$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E17=\"Incapacitado para el trabajo\",DedPersonales!$F17<>0),DedPersonales!$F17,13)<=E$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E17=\"Incapacitado para el trabajo\",DedPersonales!$F17<>0),DedPersonales!$F17,13)<=F$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E17=\"Incapacitado para el trabajo\",DedPersonales!$F17<>0),DedPersonales!$F17,13)<=G$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E17=\"Incapacitado para el trabajo\",DedPersonales!$F17<>0),DedPersonales!$F17,13)<=H$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E17=\"Incapacitado para el trabajo\",DedPersonales!$F17<>0),DedPersonales!$F17,13)<=I$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E17=\"Incapacitado para el trabajo\",DedPersonales!$F17<>0),DedPersonales!$F17,13)<=J$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E17=\"Incapacitado para el trabajo\",DedPersonales!$F17<>0),DedPersonales!$F17,13)<=K$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E17=\"Incapacitado para el trabajo\",DedPersonales!$F17<>0),DedPersonales!$F17,13)<=L$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E17=\"Incapacitado para el trabajo\",DedPersonales!$F17<>0),DedPersonales!$F17,13)<=M$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E17=\"Incapacitado para el trabajo\",DedPersonales!$F17<>0),DedPersonales!$F17,13)<=N$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E17=\"Incapacitado para el trabajo\",DedPersonales!$F17<>0),DedPersonales!$F17,13)<=O$248,1,0)","v":0}]
[null,null,null,{"$f":"IF(IF(AND(DedPersonales!$E18=\"Incapacitado para el trabajo\",DedPersonales!$F18<>0),DedPersonales!$F18,13)<=D$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E18=\"Incapacitado para el trabajo\",DedPersonales!$F18<>0),DedPersonales!$F18,13)<=E$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E18=\"Incapacitado para el trabajo\",DedPersonales!$F18<>0),DedPersonales!$F18,13)<=F$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E18=\"Incapacitado para el trabajo\",DedPersonales!$F18<>0),DedPersonales!$F18,13)<=G$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E18=\"Incapacitado para el trabajo\",DedPersonales!$F18<>0),DedPersonales!$F18,13)<=H$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E18=\"Incapacitado para el trabajo\",DedPersonales!$F18<>0),DedPersonales!$F18,13)<=I$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E18=\"Incapacitado para el trabajo\",DedPersonales!$F18<>0),DedPersonales!$F18,13)<=J$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E18=\"Incapacitado para el trabajo\",DedPersonales!$F18<>0),DedPersonales!$F18,13)<=K$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E18=\"Incapacitado para el trabajo\",DedPersonales!$F18<>0),DedPersonales!$F18,13)<=L$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E18=\"Incapacitado para el trabajo\",DedPersonales!$F18<>0),DedPersonales!$F18,13)<=M$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E18=\"Incapacitado para el trabajo\",DedPersonales!$F18<>0),DedPersonales!$F18,13)<=N$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E18=\"Incapacitado para el trabajo\",DedPersonales!$F18<>0),DedPersonales!$F18,13)<=O$248,1,0)","v":0}]
[null,null,null,{"$f":"IF(IF(AND(DedPersonales!$E19=\"Incapacitado para el trabajo\",DedPersonales!$F19<>0),DedPersonales!$F19,13)<=D$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E19=\"Incapacitado para el trabajo\",DedPersonales!$F19<>0),DedPersonales!$F19,13)<=E$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E19=\"Incapacitado para el trabajo\",DedPersonales!$F19<>0),DedPersonales!$F19,13)<=F$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E19=\"Incapacitado para el trabajo\",DedPersonales!$F19<>0),DedPersonales!$F19,13)<=G$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E19=\"Incapacitado para el trabajo\",DedPersonales!$F19<>0),DedPersonales!$F19,13)<=H$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E19=\"Incapacitado para el trabajo\",DedPersonales!$F19<>0),DedPersonales!$F19,13)<=I$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E19=\"Incapacitado para el trabajo\",DedPersonales!$F19<>0),DedPersonales!$F19,13)<=J$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E19=\"Incapacitado para el trabajo\",DedPersonales!$F19<>0),DedPersonales!$F19,13)<=K$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E19=\"Incapacitado para el trabajo\",DedPersonales!$F19<>0),DedPersonales!$F19,13)<=L$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E19=\"Incapacitado para el trabajo\",DedPersonales!$F19<>0),DedPersonales!$F19,13)<=M$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E19=\"Incapacitado para el trabajo\",DedPersonales!$F19<>0),DedPersonales!$F19,13)<=N$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E19=\"Incapacitado para el trabajo\",DedPersonales!$F19<>0),DedPersonales!$F19,13)<=O$248,1,0)","v":0}]
[null,null,null,{"$f":"IF(IF(AND(DedPersonales!$E20=\"Incapacitado para el trabajo\",DedPersonales!$F20<>0),DedPersonales!$F20,13)<=D$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E20=\"Incapacitado para el trabajo\",DedPersonales!$F20<>0),DedPersonales!$F20,13)<=E$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E20=\"Incapacitado para el trabajo\",DedPersonales!$F20<>0),DedPersonales!$F20,13)<=F$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E20=\"Incapacitado para el trabajo\",DedPersonales!$F20<>0),DedPersonales!$F20,13)<=G$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E20=\"Incapacitado para el trabajo\",DedPersonales!$F20<>0),DedPersonales!$F20,13)<=H$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E20=\"Incapacitado para el trabajo\",DedPersonales!$F20<>0),DedPersonales!$F20,13)<=I$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E20=\"Incapacitado para el trabajo\",DedPersonales!$F20<>0),DedPersonales!$F20,13)<=J$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E20=\"Incapacitado para el trabajo\",DedPersonales!$F20<>0),DedPersonales!$F20,13)<=K$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E20=\"Incapacitado para el trabajo\",DedPersonales!$F20<>0),DedPersonales!$F20,13)<=L$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E20=\"Incapacitado para el trabajo\",DedPersonales!$F20<>0),DedPersonales!$F20,13)<=M$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E20=\"Incapacitado para el trabajo\",DedPersonales!$F20<>0),DedPersonales!$F20,13)<=N$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E20=\"Incapacitado para el trabajo\",DedPersonales!$F20<>0),DedPersonales!$F20,13)<=O$248,1,0)","v":0}]
[null,null,null,{"$f":"IF(IF(AND(DedPersonales!$E21=\"Incapacitado para el trabajo\",DedPersonales!$F21<>0),DedPersonales!$F21,13)<=D$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E21=\"Incapacitado para el trabajo\",DedPersonales!$F21<>0),DedPersonales!$F21,13)<=E$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E21=\"Incapacitado para el trabajo\",DedPersonales!$F21<>0),DedPersonales!$F21,13)<=F$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E21=\"Incapacitado para el trabajo\",DedPersonales!$F21<>0),DedPersonales!$F21,13)<=G$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E21=\"Incapacitado para el trabajo\",DedPersonales!$F21<>0),DedPersonales!$F21,13)<=H$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E21=\"Incapacitado para el trabajo\",DedPersonales!$F21<>0),DedPersonales!$F21,13)<=I$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E21=\"Incapacitado para el trabajo\",DedPersonales!$F21<>0),DedPersonales!$F21,13)<=J$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E21=\"Incapacitado para el trabajo\",DedPersonales!$F21<>0),DedPersonales!$F21,13)<=K$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E21=\"Incapacitado para el trabajo\",DedPersonales!$F21<>0),DedPersonales!$F21,13)<=L$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E21=\"Incapacitado para el trabajo\",DedPersonales!$F21<>0),DedPersonales!$F21,13)<=M$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E21=\"Incapacitado para el trabajo\",DedPersonales!$F21<>0),DedPersonales!$F21,13)<=N$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E21=\"Incapacitado para el trabajo\",DedPersonales!$F21<>0),DedPersonales!$F21,13)<=O$248,1,0)","v":0}]
[null,null,null,{"$f":"IF(IF(AND(DedPersonales!$E22=\"Incapacitado para el trabajo\",DedPersonales!$F22<>0),DedPersonales!$F22,13)<=D$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E22=\"Incapacitado para el trabajo\",DedPersonales!$F22<>0),DedPersonales!$F22,13)<=E$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E22=\"Incapacitado para el trabajo\",DedPersonales!$F22<>0),DedPersonales!$F22,13)<=F$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E22=\"Incapacitado para el trabajo\",DedPersonales!$F22<>0),DedPersonales!$F22,13)<=G$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E22=\"Incapacitado para el trabajo\",DedPersonales!$F22<>0),DedPersonales!$F22,13)<=H$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E22=\"Incapacitado para el trabajo\",DedPersonales!$F22<>0),DedPersonales!$F22,13)<=I$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E22=\"Incapacitado para el trabajo\",DedPersonales!$F22<>0),DedPersonales!$F22,13)<=J$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E22=\"Incapacitado para el trabajo\",DedPersonales!$F22<>0),DedPersonales!$F22,13)<=K$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E22=\"Incapacitado para el trabajo\",DedPersonales!$F22<>0),DedPersonales!$F22,13)<=L$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E22=\"Incapacitado para el trabajo\",DedPersonales!$F22<>0),DedPersonales!$F22,13)<=M$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E22=\"Incapacitado para el trabajo\",DedPersonales!$F22<>0),DedPersonales!$F22,13)<=N$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E22=\"Incapacitado para el trabajo\",DedPersonales!$F22<>0),DedPersonales!$F22,13)<=O$248,1,0)","v":0}]
[null,null,null,{"$f":"IF(IF(AND(DedPersonales!$E23=\"Incapacitado para el trabajo\",DedPersonales!$F23<>0),DedPersonales!$F23,13)<=D$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E23=\"Incapacitado para el trabajo\",DedPersonales!$F23<>0),DedPersonales!$F23,13)<=E$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E23=\"Incapacitado para el trabajo\",DedPersonales!$F23<>0),DedPersonales!$F23,13)<=F$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E23=\"Incapacitado para el trabajo\",DedPersonales!$F23<>0),DedPersonales!$F23,13)<=G$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E23=\"Incapacitado para el trabajo\",DedPersonales!$F23<>0),DedPersonales!$F23,13)<=H$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E23=\"Incapacitado para el trabajo\",DedPersonales!$F23<>0),DedPersonales!$F23,13)<=I$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E23=\"Incapacitado para el trabajo\",DedPersonales!$F23<>0),DedPersonales!$F23,13)<=J$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E23=\"Incapacitado para el trabajo\",DedPersonales!$F23<>0),DedPersonales!$F23,13)<=K$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E23=\"Incapacitado para el trabajo\",DedPersonales!$F23<>0),DedPersonales!$F23,13)<=L$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E23=\"Incapacitado para el trabajo\",DedPersonales!$F23<>0),DedPersonales!$F23,13)<=M$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E23=\"Incapacitado para el trabajo\",DedPersonales!$F23<>0),DedPersonales!$F23,13)<=N$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E23=\"Incapacitado para el trabajo\",DedPersonales!$F23<>0),DedPersonales!$F23,13)<=O$248,1,0)","v":0}]
[null,null,null,{"$f":"IF(IF(AND(DedPersonales!$E24=\"Incapacitado para el trabajo\",DedPersonales!$F24<>0),DedPersonales!$F24,13)<=D$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E24=\"Incapacitado para el trabajo\",DedPersonales!$F24<>0),DedPersonales!$F24,13)<=E$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E24=\"Incapacitado para el trabajo\",DedPersonales!$F24<>0),DedPersonales!$F24,13)<=F$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E24=\"Incapacitado para el trabajo\",DedPersonales!$F24<>0),DedPersonales!$F24,13)<=G$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E24=\"Incapacitado para el trabajo\",DedPersonales!$F24<>0),DedPersonales!$F24,13)<=H$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E24=\"Incapacitado para el trabajo\",DedPersonales!$F24<>0),DedPersonales!$F24,13)<=I$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E24=\"Incapacitado para el trabajo\",DedPersonales!$F24<>0),DedPersonales!$F24,13)<=J$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E24=\"Incapacitado para el trabajo\",DedPersonales!$F24<>0),DedPersonales!$F24,13)<=K$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E24=\"Incapacitado para el trabajo\",DedPersonales!$F24<>0),DedPersonales!$F24,13)<=L$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E24=\"Incapacitado para el trabajo\",DedPersonales!$F24<>0),DedPersonales!$F24,13)<=M$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E24=\"Incapacitado para el trabajo\",DedPersonales!$F24<>0),DedPersonales!$F24,13)<=N$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E24=\"Incapacitado para el trabajo\",DedPersonales!$F24<>0),DedPersonales!$F24,13)<=O$248,1,0)","v":0}]
[null,null,null,{"$f":"IF(IF(AND(DedPersonales!$E25=\"Incapacitado para el trabajo\",DedPersonales!$F25<>0),DedPersonales!$F25,13)<=D$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E25=\"Incapacitado para el trabajo\",DedPersonales!$F25<>0),DedPersonales!$F25,13)<=E$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E25=\"Incapacitado para el trabajo\",DedPersonales!$F25<>0),DedPersonales!$F25,13)<=F$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E25=\"Incapacitado para el trabajo\",DedPersonales!$F25<>0),DedPersonales!$F25,13)<=G$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E25=\"Incapacitado para el trabajo\",DedPersonales!$F25<>0),DedPersonales!$F25,13)<=H$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E25=\"Incapacitado para el trabajo\",DedPersonales!$F25<>0),DedPersonales!$F25,13)<=I$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E25=\"Incapacitado para el trabajo\",DedPersonales!$F25<>0),DedPersonales!$F25,13)<=J$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E25=\"Incapacitado para el trabajo\",DedPersonales!$F25<>0),DedPersonales!$F25,13)<=K$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E25=\"Incapacitado para el trabajo\",DedPersonales!$F25<>0),DedPersonales!$F25,13)<=L$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E25=\"Incapacitado para el trabajo\",DedPersonales!$F25<>0),DedPersonales!$F25,13)<=M$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E25=\"Incapacitado para el trabajo\",DedPersonales!$F25<>0),DedPersonales!$F25,13)<=N$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E25=\"Incapacitado para el trabajo\",DedPersonales!$F25<>0),DedPersonales!$F25,13)<=O$248,1,0)","v":0}]
[null,null,null,{"$f":"IF(IF(AND(DedPersonales!$E26=\"Incapacitado para el trabajo\",DedPersonales!$F26<>0),DedPersonales!$F26,13)<=D$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E26=\"Incapacitado para el trabajo\",DedPersonales!$F26<>0),DedPersonales!$F26,13)<=E$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E26=\"Incapacitado para el trabajo\",DedPersonales!$F26<>0),DedPersonales!$F26,13)<=F$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E26=\"Incapacitado para el trabajo\",DedPersonales!$F26<>0),DedPersonales!$F26,13)<=G$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E26=\"Incapacitado para el trabajo\",DedPersonales!$F26<>0),DedPersonales!$F26,13)<=H$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E26=\"Incapacitado para el trabajo\",DedPersonales!$F26<>0),DedPersonales!$F26,13)<=I$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E26=\"Incapacitado para el trabajo\",DedPersonales!$F26<>0),DedPersonales!$F26,13)<=J$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E26=\"Incapacitado para el trabajo\",DedPersonales!$F26<>0),DedPersonales!$F26,13)<=K$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E26=\"Incapacitado para el trabajo\",DedPersonales!$F26<>0),DedPersonales!$F26,13)<=L$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E26=\"Incapacitado para el trabajo\",DedPersonales!$F26<>0),DedPersonales!$F26,13)<=M$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E26=\"Incapacitado para el trabajo\",DedPersonales!$F26<>0),DedPersonales!$F26,13)<=N$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E26=\"Incapacitado para el trabajo\",DedPersonales!$F26<>0),DedPersonales!$F26,13)<=O$248,1,0)","v":0}]
[null,null,null,{"$f":"IF(IF(AND(DedPersonales!$E27=\"Incapacitado para el trabajo\",DedPersonales!$F27<>0),DedPersonales!$F27,13)<=D$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E27=\"Incapacitado para el trabajo\",DedPersonales!$F27<>0),DedPersonales!$F27,13)<=E$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E27=\"Incapacitado para el trabajo\",DedPersonales!$F27<>0),DedPersonales!$F27,13)<=F$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E27=\"Incapacitado para el trabajo\",DedPersonales!$F27<>0),DedPersonales!$F27,13)<=G$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E27=\"Incapacitado para el trabajo\",DedPersonales!$F27<>0),DedPersonales!$F27,13)<=H$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E27=\"Incapacitado para el trabajo\",DedPersonales!$F27<>0),DedPersonales!$F27,13)<=I$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E27=\"Incapacitado para el trabajo\",DedPersonales!$F27<>0),DedPersonales!$F27,13)<=J$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E27=\"Incapacitado para el trabajo\",DedPersonales!$F27<>0),DedPersonales!$F27,13)<=K$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E27=\"Incapacitado para el trabajo\",DedPersonales!$F27<>0),DedPersonales!$F27,13)<=L$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E27=\"Incapacitado para el trabajo\",DedPersonales!$F27<>0),DedPersonales!$F27,13)<=M$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E27=\"Incapacitado para el trabajo\",DedPersonales!$F27<>0),DedPersonales!$F27,13)<=N$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E27=\"Incapacitado para el trabajo\",DedPersonales!$F27<>0),DedPersonales!$F27,13)<=O$248,1,0)","v":0}]
[null,null,null,{"$f":"IF(IF(AND(DedPersonales!$E28=\"Incapacitado para el trabajo\",DedPersonales!$F28<>0),DedPersonales!$F28,13)<=D$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E28=\"Incapacitado para el trabajo\",DedPersonales!$F28<>0),DedPersonales!$F28,13)<=E$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E28=\"Incapacitado para el trabajo\",DedPersonales!$F28<>0),DedPersonales!$F28,13)<=F$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E28=\"Incapacitado para el trabajo\",DedPersonales!$F28<>0),DedPersonales!$F28,13)<=G$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E28=\"Incapacitado para el trabajo\",DedPersonales!$F28<>0),DedPersonales!$F28,13)<=H$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E28=\"Incapacitado para el trabajo\",DedPersonales!$F28<>0),DedPersonales!$F28,13)<=I$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E28=\"Incapacitado para el trabajo\",DedPersonales!$F28<>0),DedPersonales!$F28,13)<=J$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E28=\"Incapacitado para el trabajo\",DedPersonales!$F28<>0),DedPersonales!$F28,13)<=K$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E28=\"Incapacitado para el trabajo\",DedPersonales!$F28<>0),DedPersonales!$F28,13)<=L$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E28=\"Incapacitado para el trabajo\",DedPersonales!$F28<>0),DedPersonales!$F28,13)<=M$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E28=\"Incapacitado para el trabajo\",DedPersonales!$F28<>0),DedPersonales!$F28,13)<=N$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E28=\"Incapacitado para el trabajo\",DedPersonales!$F28<>0),DedPersonales!$F28,13)<=O$248,1,0)","v":0}]
[null,null,null,{"$f":"IF(IF(AND(DedPersonales!$E29=\"Incapacitado para el trabajo\",DedPersonales!$F29<>0),DedPersonales!$F29,13)<=D$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E29=\"Incapacitado para el trabajo\",DedPersonales!$F29<>0),DedPersonales!$F29,13)<=E$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E29=\"Incapacitado para el trabajo\",DedPersonales!$F29<>0),DedPersonales!$F29,13)<=F$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E29=\"Incapacitado para el trabajo\",DedPersonales!$F29<>0),DedPersonales!$F29,13)<=G$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E29=\"Incapacitado para el trabajo\",DedPersonales!$F29<>0),DedPersonales!$F29,13)<=H$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E29=\"Incapacitado para el trabajo\",DedPersonales!$F29<>0),DedPersonales!$F29,13)<=I$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E29=\"Incapacitado para el trabajo\",DedPersonales!$F29<>0),DedPersonales!$F29,13)<=J$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E29=\"Incapacitado para el trabajo\",DedPersonales!$F29<>0),DedPersonales!$F29,13)<=K$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E29=\"Incapacitado para el trabajo\",DedPersonales!$F29<>0),DedPersonales!$F29,13)<=L$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E29=\"Incapacitado para el trabajo\",DedPersonales!$F29<>0),DedPersonales!$F29,13)<=M$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E29=\"Incapacitado para el trabajo\",DedPersonales!$F29<>0),DedPersonales!$F29,13)<=N$248,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E29=\"Incapacitado para el trabajo\",DedPersonales!$F29<>0),DedPersonales!$F29,13)<=O$248,1,0)","v":0}]
[]
[null,null,null,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,"INCREMENTO DE LAS DEDUCCIONES GENERALES MENSUALES",{"$f":"+Liquidacion!F130","v":0},{"$f":"+Liquidacion!G130-Liquidacion!F130","v":0},{"$f":"+Liquidacion!H130-Liquidacion!G130","v":0},{"$f":"+Liquidacion!I130-Liquidacion!H130","v":0},{"$f":"+Liquidacion!J130-Liquidacion!I130","v":0},{"$f":"+Liquidacion!K130-Liquidacion!J130","v":0},{"$f":"+Liquidacion!L130-Liquidacion!K130","v":0},{"$f":"+Liquidacion!M130-Liquidacion!L130","v":0},{"$f":"+Liquidacion!N130-Liquidacion!M130","v":0},{"$f":"+Liquidacion!O130-Liquidacion!N130","v":0},{"$f":"+Liquidacion!P130-Liquidacion!O130","v":0},{"$f":"+Liquidacion!Q130-Liquidacion!P130","v":0}]
[null,null,"INCREMENTO DE LA GANANCIA BRUTA MENSUAL",{"$f":"+Liquidacion!F87","v":0},{"$f":"+Liquidacion!G87-Liquidacion!F87","v":0},{"$f":"+Liquidacion!H87-Liquidacion!G87","v":0},{"$f":"+Liquidacion!I87-Liquidacion!H87","v":0},{"$f":"+Liquidacion!J87-Liquidacion!I87","v":0},{"$f":"+Liquidacion!K87-Liquidacion!J87","v":0},{"$f":"+Liquidacion!L87-Liquidacion!K87","v":0},{"$f":"+Liquidacion!M87-Liquidacion!L87","v":0},{"$f":"+Liquidacion!N87-Liquidacion!M87","v":0},{"$f":"+Liquidacion!O87-Liquidacion!N87","v":0},{"$f":"+Liquidacion!P87-Liquidacion!O87","v":0},{"$f":"+Liquidacion!Q87-Liquidacion!P87","v":0}]
[null,null,"MAYOR?",{"$f":"IF(+D346-D347<0,0,1)","v":1},{"$f":"IF(+E346-E347<0,0,1)","v":1},1,1,1,1,1,1,1,1,1,1]
[null,null,"SAC estimado",{"$f":"+Liquidacion!F94","v":0},{"$f":"+Liquidacion!G94","v":0},{"$f":"+Liquidacion!H94","v":0},{"$f":"+Liquidacion!I94","v":0},{"$f":"+Liquidacion!J94","v":0},{"$f":"+Liquidacion!K94","v":0},{"$f":"+Liquidacion!L94","v":0},{"$f":"+Liquidacion!M94","v":0},{"$f":"+Liquidacion!N94","v":0},{"$f":"+Liquidacion!O94","v":0},{"$f":"+Liquidacion!P94","v":0},{"$f":"+Liquidacion!Q94","v":0}]
[null,null,"SAC (gravado)",{"$f":"IF(D348<>0,D347+Liquidacion!F94-Auxiliares!D346,D349)","v":0},{"$f":"IF(E348<>0,E347+Liquidacion!G94-Auxiliares!E346,E349)","v":0},{"$f":"IF(F348<>0,F347+Liquidacion!H94-Auxiliares!F346,F349)","v":0},{"$f":"IF(G348<>0,G347+Liquidacion!I94-Auxiliares!G346,G349)","v":0},{"$f":"IF(H348<>0,H347+Liquidacion!J94-Auxiliares!H346,H349)","v":0},{"$f":"IF(I348<>0,I347+Liquidacion!K94-Auxiliares!I346,I349)","v":0},{"$f":"IF(J348<>0,J347+Liquidacion!L94-Auxiliares!J346,J349)","v":0},{"$f":"IF(K348<>0,K347+Liquidacion!M94-Auxiliares!K346,K349)","v":0},{"$f":"IF(L348<>0,L347+Liquidacion!N94-Auxiliares!L346,L349)","v":0},{"$f":"IF(M348<>0,M347+Liquidacion!O94-Auxiliares!M346,M349)","v":0},{"$f":"IF(N348<>0,N347+Liquidacion!P94-Auxiliares!N346,N349)","v":0},{"$f":"IF(O348<>0,O347+Liquidacion!Q94-Auxiliares!O346,O349)","v":0}]
[null,null,"Criterio 1",{"$f":"IF(Check!$B$23=1,1,0)","v":0},{"$f":"IF(Check!$B$23=1,1,0)","v":0},{"$f":"IF(Check!$B$23=1,1,0)","v":0},{"$f":"IF(Check!$B$23=1,1,0)","v":0},{"$f":"IF(Check!$B$23=1,1,0)","v":0},{"$f":"IF(Check!$B$23=1,1,0)","v":0},{"$f":"IF(Check!$B$23=1,1,0)","v":0},{"$f":"IF(Check!$B$23=1,1,0)","v":0},{"$f":"IF(Check!$B$23=1,1,0)","v":0},{"$f":"IF(Check!$B$23=1,1,0)","v":0},{"$f":"IF(Check!$B$23=1,1,0)","v":0},{"$f":"IF(Check!$B$23=1,1,0)","v":0}]
[]
[null,null,"% de retenciones cargados manualmente (estimado)"]
[null,null,"Remunerativo (empleo1) SAC NETO",{"$f":"Ingresos!C41","v":0},{"$f":"Ingresos!D41","v":0},{"$f":"Ingresos!E41","v":0},{"$f":"Ingresos!F41","v":0},{"$f":"Ingresos!G41","v":0},{"$f":"Ingresos!H41","v":0},{"$f":"Ingresos!I41","v":0},{"$f":"Ingresos!J41","v":0},{"$f":"Ingresos!K41","v":0},{"$f":"Ingresos!L41","v":0},{"$f":"Ingresos!M41","v":0},{"$f":"Ingresos!N41","v":0}]
[null,null,"Remunerativo (empleo2) SAC NETO",{"$f":"Ingresos!C80","v":0},{"$f":"Ingresos!D80","v":0},{"$f":"Ingresos!E80","v":0},{"$f":"Ingresos!F80","v":0},{"$f":"Ingresos!G80","v":0},{"$f":"Ingresos!H80","v":0},{"$f":"Ingresos!I80","v":0},{"$f":"Ingresos!J80","v":0},{"$f":"Ingresos!K80","v":0},{"$f":"Ingresos!L80","v":0},{"$f":"Ingresos!M80","v":0},{"$f":"Ingresos!N80","v":0}]
[null,null,"Retenciones (empleo 1)",{"$f":"+DedGrales!D18","v":0},{"$f":"+DedGrales!E18","v":0},{"$f":"+DedGrales!F18","v":0},{"$f":"+DedGrales!G18","v":0},{"$f":"+DedGrales!H18","v":0},{"$f":"+DedGrales!I18","v":0},{"$f":"+DedGrales!J18","v":0},{"$f":"+DedGrales!K18","v":0},{"$f":"+DedGrales!L18","v":0},{"$f":"+DedGrales!M18","v":0},{"$f":"+DedGrales!N18","v":0},{"$f":"+DedGrales!O18","v":0}]
[null,null,"Retenciones (empleo 1)",{"$f":"+DedGrales!D29","v":0},{"$f":"+DedGrales!E29","v":0},{"$f":"+DedGrales!F29","v":0},{"$f":"+DedGrales!G29","v":0},{"$f":"+DedGrales!H29","v":0},{"$f":"+DedGrales!I29","v":0},{"$f":"+DedGrales!J29","v":0},{"$f":"+DedGrales!K29","v":0},{"$f":"+DedGrales!L29","v":0},{"$f":"+DedGrales!M29","v":0},{"$f":"+DedGrales!N29","v":0},{"$f":"+DedGrales!O29","v":0}]
[null,null,null,{"$f":"IF(TYPE(SUM(D356:D357)/SUM(D354:D357))=16,0,SUM(D356:D357)/SUM(D354:D357))","v":0},{"$f":"IF(TYPE(SUM(E356:E357)/SUM(E354:E357))=16,0,SUM(E356:E357)/SUM(E354:E357))","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"INGREMENTO DE LA DEDUCCIÓN ESPECIAL SIN SAC"]
[null,null,"Ganancia neta mensual",{"$f":"+Liquidacion!F133","v":0},{"$f":"+Liquidacion!G133-Liquidacion!F133","v":0},{"$f":"+Liquidacion!H133-Liquidacion!G133","v":0},{"$f":"+Liquidacion!I133-Liquidacion!H133","v":0},{"$f":"+Liquidacion!J133-Liquidacion!I133","v":0},{"$f":"+Liquidacion!K133-Liquidacion!J133","v":0},{"$f":"+Liquidacion!L133-Liquidacion!K133","v":0},{"$f":"+Liquidacion!M133-Liquidacion!L133","v":0},{"$f":"+Liquidacion!N133-Liquidacion!M133","v":0},{"$f":"+Liquidacion!O133-Liquidacion!N133","v":0},{"$f":"+Liquidacion!P133-Liquidacion!O133","v":0},{"$f":"+Liquidacion!Q133-Liquidacion!P133","v":0}]
[null,null,"SAC",{"$f":"+Liquidacion!F92+Liquidacion!F93","v":0},{"$f":"+Liquidacion!G92+Liquidacion!G93","v":0},{"$f":"+Liquidacion!H92+Liquidacion!H93","v":0},{"$f":"+Liquidacion!I92+Liquidacion!I93","v":0},{"$f":"+Liquidacion!J92+Liquidacion!J93","v":0},{"$f":"+Liquidacion!K92+Liquidacion!K93","v":0},{"$f":"+Liquidacion!L92+Liquidacion!L93","v":0},{"$f":"+Liquidacion!M92+Liquidacion!M93","v":0},{"$f":"+Liquidacion!N92+Liquidacion!N93","v":0},{"$f":"+Liquidacion!O92+Liquidacion!O93","v":0},{"$f":"+Liquidacion!P92+Liquidacion!P93","v":0},{"$f":"+Liquidacion!Q92+Liquidacion!Q93","v":0}]
[null,null,"Deducciones personales mensuales",null,null,null,null,null,null,null,null,null,{"$f":"+M361-M362","v":0}]
[null,null,"GNI",{"$f":"+Tablas!C34","v":13973.199999999999},{"$f":"+Tablas!D34","v":13973.199999999999},{"$f":"+Tablas!E34","v":13973.199999999999},{"$f":"+Tablas!F34","v":13973.199999999999},{"$f":"+Tablas!G34","v":13973.199999999999},{"$f":"+Tablas!H34","v":13973.199999999999},{"$f":"+Tablas!I34","v":13973.199999999999},{"$f":"+Tablas!J34","v":13973.199999999999},{"$f":"+Tablas!K34","v":13973.199999999999},{"$f":"+Tablas!L34","v":13973.199999999999},{"$f":"+Tablas!M34","v":13973.199999999999},{"$f":"+Tablas!N34","v":13973.199999999999}]
[null,null,"DE",{"$f":"+Tablas!C35","v":67071.361666666664},{"$f":"+Tablas!D35","v":67071.361666666664},{"$f":"+Tablas!E35","v":67071.361666666664},{"$f":"+Tablas!F35","v":67071.361666666664},{"$f":"+Tablas!G35","v":67071.361666666664},{"$f":"+Tablas!H35","v":67071.361666666664},{"$f":"+Tablas!I35","v":67071.361666666664},{"$f":"+Tablas!J35","v":67071.361666666664},{"$f":"+Tablas!K35","v":67071.361666666664},{"$f":"+Tablas!L35","v":67071.361666666664},{"$f":"+Tablas!M35","v":67071.361666666664},{"$f":"+Tablas!N35","v":67071.361666666664}]
[null,null,"DE segunda parte",{"$f":"+Tablas!C48","v":0},{"$f":"+Tablas!D48","v":0},{"$f":"+Tablas!E48","v":0},{"$f":"+Tablas!F48","v":0},{"$f":"+Tablas!G48","v":0},{"$f":"+Tablas!H48","v":0},{"$f":"+Tablas!I48","v":0},{"$f":"+Tablas!J48","v":0},{"$f":"+Tablas!K48","v":0},{"$f":"+Tablas!L48","v":0},{"$f":"+Tablas!M48","v":0},{"$f":"+Tablas!N48","v":0}]
[null,null,"Conyuge",{"$f":"Liquidacion!F143","v":0},{"$f":"Liquidacion!G143-Liquidacion!F143","v":0},{"$f":"Liquidacion!H143-Liquidacion!G143","v":0},{"$f":"Liquidacion!I143-Liquidacion!H143","v":0},{"$f":"Liquidacion!J143-Liquidacion!I143","v":0},{"$f":"Liquidacion!K143-Liquidacion!J143","v":0},{"$f":"Liquidacion!L143-Liquidacion!K143","v":0},{"$f":"Liquidacion!M143-Liquidacion!L143","v":0},{"$f":"Liquidacion!N143-Liquidacion!M143","v":0},{"$f":"Liquidacion!O143-Liquidacion!N143","v":0},{"$f":"Liquidacion!P143-Liquidacion!O143","v":0},{"$f":"Liquidacion!Q143-Liquidacion!P143","v":0}]
[null,null,"Hijos",{"$f":"Liquidacion!F144","v":0},{"$f":"Liquidacion!G144-Liquidacion!F144","v":0},{"$f":"Liquidacion!H144-Liquidacion!G144","v":0},{"$f":"Liquidacion!I144-Liquidacion!H144","v":0},{"$f":"Liquidacion!J144-Liquidacion!I144","v":0},{"$f":"Liquidacion!K144-Liquidacion!J144","v":0},{"$f":"Liquidacion!L144-Liquidacion!K144","v":0},{"$f":"Liquidacion!M144-Liquidacion!L144","v":0},{"$f":"Liquidacion!N144-Liquidacion!M144","v":0},{"$f":"Liquidacion!O144-Liquidacion!N144","v":0},{"$f":"Liquidacion!P144-Liquidacion!O144","v":0},{"$f":"Liquidacion!Q144-Liquidacion!P144","v":0}]
[null,null,"Tramo",{"$f":"+Tablas!C44","v":"<150000"},{"$f":"+Tablas!D44","v":"<150000"},{"$f":"+Tablas!E44","v":"<150000"},{"$f":"+Tablas!F44","v":"<150000"},{"$f":"+Tablas!G44","v":"<150000"},{"$f":"+Tablas!H44","v":"<150000"},{"$f":"+Tablas!I44","v":"<150000"},{"$f":"+Tablas!J44","v":"<150000"},{"$f":"+Tablas!K44","v":"<175000"},{"$f":"+Tablas!L44","v":"<175000"},{"$f":"+Tablas!M44","v":"<175000"},{"$f":"+Tablas!N44","v":"<175000"}]
[]
[null,null,"Ganancia neta sujeta a impuesto",{"$f":"+Liquidacion!F146","v":0},{"$f":"+Liquidacion!G146","v":0},{"$f":"+Liquidacion!H146","v":0},{"$f":"+Liquidacion!I146","v":0},{"$f":"+Liquidacion!J146","v":0},{"$f":"+Liquidacion!K146","v":0},{"$f":"+Liquidacion!L146","v":0},{"$f":"+Liquidacion!M146","v":0},{"$f":"+Liquidacion!N146","v":0},{"$f":"+Liquidacion!O146","v":0},{"$f":"+Liquidacion!P146","v":0},{"$f":"+Liquidacion!Q146","v":0}]
[]
[null,null,null,{"$f":"dedEspecialIncrementada(D361,SUM($D$362:D362),SUM(D364:D368),D345,D369,0,0,D369,Check!$B$1)","v":0},{"$f":"dedEspecialIncrementada(E361,E362,SUM(E364:E368),E345,E369,SUM($D$374:D374),D371,D369,Check!$B$1)","v":0},{"$f":"dedEspecialIncrementada(F361,F362,SUM(F364:F368),F345,F369,SUM($D$374:E374),E371,E369,Check!$B$1)","v":0},{"$f":"dedEspecialIncrementada(G361,G362,SUM(G364:G368),G345,G369,SUM($D$374:F374),F371,F369,Check!$B$1)","v":0},{"$f":"dedEspecialIncrementada(H361,H362,SUM(H364:H368),H345,H369,SUM($D$374:G374),G371,G369,Check!$B$1)","v":0},{"$f":"dedEspecialIncrementada(I361,I362,SUM(I364:I368),I345,I369,SUM($D$374:H374),H371,H369,Check!$B$1)","v":0},{"$f":"dedEspecialIncrementada(J361,J362,SUM(J364:J368),J345,J369,SUM($D$374:I374),I371,I369,Check!$B$1)","v":0},{"$f":"dedEspecialIncrementada(K361,K362,SUM(K364:K368),K345,K369,SUM($D$374:J374),J371,J369,Check!$B$1)","v":0},{"$f":"dedEspecialIncrementada(L361,L362,SUM(L364:L368),L345,L369,SUM($D$374:K374),K371,K369,Check!$B$1)","v":0},{"$f":"dedEspecialIncrementada(M361,M362,SUM(M364:M368),M345,M369,SUM($D$374:L374),L371,L369,Check!$B$1)","v":0},{"$f":"dedEspecialIncrementada(N361,N362,SUM(N364:N368),N345,N369,SUM($D$374:M374),M371,M369,Check!$B$1)","v":0},{"$f":"dedEspecialIncrementada(O361,O362,SUM(O364:O368),O345,O369,SUM($D$374:N374),N371,N369,Check!$B$1)","v":0}]
[null,null,null,{"$f":"+D373","v":0},{"$f":"+D374+E373","v":0},{"$f":"+E374+F373","v":0},0,0,0,0,0,{"$f":"+K374+L373","v":0},{"$f":"+L374+M373","v":0},0,0]
[]
[null,null,null,1,{"$f":"+D376+1","v":2},{"$f":"+E376+1","v":3},4,5,6,7,8,9,10,11,12]
[]
[null,null,"Ajuste de septiembre",null,null,null,null,null,null,null,null,"Acá tiene que cambiar si es devengado o percibido","Acá tiene que cambiar si es devengado o percibido"]
[null,null,"Remuneración bruta a septiembre/octubre",{"$f":"IF(Check!B1=\"\",Tablas!K41,Tablas!L41)","v":0},null,null,null,null,null,null,null,{"$f":"+L361","v":0},{"$f":"+M361","v":0}]
[null,null,"Promedio a septiembre/octubre",{"$f":"IF(Check!B1=\"\",SUM(Tablas!C42:K42)/9,SUM(Tablas!C42:L42)/10)","v":0},null,null,null,null,null,null,null,{"$f":"+L362","v":0},{"$f":"+M362","v":0}]
[null,null,"Tramo",{"$f":"IF(MIN(D379:D380)<=150000,\"<150000\",IF(MIN(D379:D380)<=173000,\"<173000\",\">173000\"))","v":"<150000"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"+L364","v":13973.199999999999},{"$f":"+M364","v":13973.199999999999}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"+L365","v":67071.361666666664},{"$f":"+M365","v":67071.361666666664}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"+L366","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(D381=\"<173000\",Datos!$F$21=\"Zona patagónica\"),VLOOKUP(MIN(D379:D380),Tablas!$B$54:$E$283,4,TRUE),IF(D381=\"<173000\",VLOOKUP(MIN(D379:D380),Tablas!$B$54:$E$283,3,TRUE),0))","v":0},{"$f":"IF(AND(D381=\"<173000\",Datos!$F$21=\"Zona patagónica\"),VLOOKUP(MIN(D379:D380),Tablas!$B$54:$E$283,4,TRUE),IF(D381=\"<173000\",VLOOKUP(MIN(D379:D380),Tablas!$B$54:$E$283,3,TRUE),0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"+L368","v":0},{"$f":"+M368","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"+D381","v":"<150000"},{"$f":"+L387","v":"<150000"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"dedEspecialIncrementada(L379,L380,SUM(L382:L386),L391,L387,SUM($D$374:K374),K371,K369,Check!$B$1)","v":0},{"$f":"dedEspecialIncrementada(M379,M380,SUM(M382:M386),M391,M387,SUM($D$374:L374),L371,L369,Check!$B$1)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,8,8]
[]
[null,null,"Corrección anual "]
[]
[null,null,"Ganancia neta",{"$f":"+Liquidacion!F133","v":0},{"$f":"+Liquidacion!G133","v":0},{"$f":"+Liquidacion!H133","v":0},{"$f":"+Liquidacion!I133","v":0},{"$f":"+Liquidacion!J133","v":0},{"$f":"+Liquidacion!K133","v":0},{"$f":"+Liquidacion!L133","v":0},{"$f":"+Liquidacion!M133","v":0},{"$f":"+Liquidacion!N133","v":0},{"$f":"+Liquidacion!O133","v":0},{"$f":"+Liquidacion!P133","v":0},{"$f":"+Liquidacion!Q133","v":0}]
[null,null,"Deducciones personales",{"$f":"SUM(D364:D365,D367:D368)","v":81044.561666666661},{"$f":"SUM(E364:E365,E367:E368)+D396","v":162089.12333333332},{"$f":"SUM(F364:F365,F367:F368)+E396","v":243133.685},324178.24666666664,405222.80833333329,486267.36999999994,567311.93166666664,648356.49333333329,729401.05499999993,810445.61666666658,891490.17833333323,972534.73999999987]
[null,null,"Deducción especial primera parte",{"$f":"+D373","v":0},{"$f":"+E373","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Deducción especial segunda parte",{"$f":"+Tablas!C48","v":0},{"$f":"+Tablas!D48","v":0},{"$f":"+Tablas!E48","v":0},{"$f":"+Tablas!F48","v":0},{"$f":"+Tablas!G48","v":0},{"$f":"+Tablas!H48","v":0},{"$f":"+Tablas!I48","v":0},{"$f":"+Tablas!J48","v":0},{"$f":"+Tablas!K48","v":0},{"$f":"+Tablas!L48","v":0},{"$f":"+Tablas!M48","v":0},{"$f":"+Tablas!N48","v":0}]
[null,null,"Ganancia neta < Deducciones personales?",{"$f":"IF(D396>D395,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Ganancia neta < Deducciones personales + DEA?",{"$f":"+IF(D395<D396+D397+D398,1,0)","v":1},{"$f":"+IF(E395<E396+E397+E398+SUM($D$401:D402),1,0)","v":1},{"$f":"+IF(F395<F396+F397+F398+SUM($D$401:E402),1,0)","v":1},{"$f":"+IF(G395<G396+G397+G398+SUM($D$401:F402),1,0)","v":1},{"$f":"+IF(H395<H396+H397+H398+SUM($D$401:G402),1,0)","v":1},{"$f":"+IF(I395<I396+I397+I398+SUM($D$401:H402),1,0)","v":1},{"$f":"+IF(J395<J396+J397+J398+SUM($D$401:I402),1,0)","v":1},{"$f":"+IF(K395<K396+K397+K398+SUM($D$401:J402),1,0)","v":1},{"$f":"+IF(L395<L396+L397+L398+SUM($D$401:K402),1,0)","v":1},{"$f":"+IF(M395<M396+M397+M398+SUM($D$401:L402),1,0)","v":1},{"$f":"+IF(N395<N396+N397+N398+SUM($D$401:M402),1,0)","v":1},{"$f":"+IF(O395<O396+O397+O398+SUM($D$401:N402),1,0)","v":1}]
[null,null,"DEA primer párrafo (mensual)",{"$f":"IF(D397=0,0,IF(D399=1,0,IF(D400=1,D395-D396,D397)))","v":0},{"$f":"IF(E397=0,0,IF(E399=1,0,IF(E400=1,E395-E396-SUM($D$401:D402),E397)))","v":0},{"$f":"IF(F397=0,0,IF(F399=1,0,IF(F400=1,F395-F396-SUM($D$401:E402),F397)))","v":0},{"$f":"IF(G397=0,0,IF(G399=1,0,IF(G400=1,G395-G396-SUM($D$401:F402),G397)))","v":0},{"$f":"IF(H397=0,0,IF(H399=1,0,IF(H400=1,H395-H396-SUM($D$401:G402),H397)))","v":0},{"$f":"IF(I397=0,0,IF(I399=1,0,IF(I400=1,I395-I396-SUM($D$401:H402),I397)))","v":0},{"$f":"IF(J397=0,0,IF(J399=1,0,IF(J400=1,J395-J396-SUM($D$401:I402),J397)))","v":0},{"$f":"IF(K397=0,0,IF(K399=1,0,IF(K400=1,K395-K396-SUM($D$401:J402),K397)))","v":0},{"$f":"IF(L397=0,0,IF(L399=1,0,IF(L400=1,L395-L396-SUM($D$401:K402),L397)))","v":0},{"$f":"IF(M397=0,0,IF(M399=1,0,IF(M400=1,M395-M396-SUM($D$401:L402),M397)))","v":0},{"$f":"IF(N397=0,0,IF(N399=1,0,IF(N400=1,N395-N396-SUM($D$401:M402),N397)))","v":0},{"$f":"IF(O397=0,0,IF(O399=1,0,IF(O400=1,O395-O396-SUM($D$401:N402),O397)))","v":0}]
[null,null,"DEA segundo párrafo (mensual)",{"$f":"IF(D398=0,0,IF(D399=1,0,IF(D400=1,D395-D396,D398)))","v":0},{"$f":"IF(E398=0,0,IF(E399=1,0,IF(E400=1,E395-E396-SUM($D$401:D402),E398)))","v":0},{"$f":"IF(F398=0,0,IF(F399=1,0,IF(F400=1,F395-F396-SUM($D$401:E402),F398)))","v":0},{"$f":"IF(G398=0,0,IF(G399=1,0,IF(G400=1,G395-G396-SUM($D$401:F402),G398)))","v":0},{"$f":"IF(H398=0,0,IF(H399=1,0,IF(H400=1,H395-H396-SUM($D$401:G402),H398)))","v":0},{"$f":"IF(I398=0,0,IF(I399=1,0,IF(I400=1,I395-I396-SUM($D$401:H402),I398)))","v":0},{"$f":"IF(J398=0,0,IF(J399=1,0,IF(J400=1,J395-J396-SUM($D$401:I402),J398)))","v":0},{"$f":"IF(K398=0,0,IF(K399=1,0,IF(K400=1,K395-K396-SUM($D$401:J402),K398)))","v":0},{"$f":"IF(L398=0,0,IF(L399=1,0,IF(L400=1,L395-L396-SUM($D$401:K402),L398)))","v":0},{"$f":"IF(M398=0,0,IF(M399=1,0,IF(M400=1,M395-M396-SUM($D$401:L402),M398)))","v":0},{"$f":"IF(N398=0,0,IF(N399=1,0,IF(N400=1,N395-N396-SUM($D$401:M402),N398)))","v":0},{"$f":"IF(O398=0,0,IF(O399=1,0,IF(O400=1,O395-O396-SUM($D$401:N402),O398)))","v":0}]
[]
[null,null,"DEA primer párrafo (acumulado)",{"$f":"+D401","v":0},{"$f":"+D404+E401","v":0},{"$f":"+E404+F401","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"DEA segundo párrafo (acumulado)",{"$f":"+D402","v":0},{"$f":"+D405+E402","v":0},{"$f":"+E405+F402","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,"Deducciones personales (sumatoria)",{"$f":"+D404+D405+D396","v":81044.561666666661},162089.12333333332,243133.685,324178.24666666664,405222.80833333329,486267.36999999994,567311.93166666664,648356.49333333329,729401.05499999993,810445.61666666658,891490.17833333323,972534.73999999987]
[null,null,null,{"$f":"IF(D407=D395,1,0)","v":0},{"$f":"IF(E407=E395,1,0)","v":0},0,0,0,0,0,0,0,0,0,0]

{"sheet":"Tablas","index":11,"n_rows":333,"n_cols":17,"rows_kept":333,"cut":false,"hidden":false,"merged":[]}
[]
[null,"TABLAS"]
[]
[null,"RETENCIONES DE LA SEGURIDAD SOCIAL"]
[]
[null,"Concepto","enero","febrero","marzo","abril","mayo","junio","julio","agosto","septiembre","octubre","noviembre","diciembre","Aplica tope?"]
[null,"BI Máx",208357.3,{"$f":"+C7","v":208357.3},{"$f":"IF(Check!$B$1=\"Ok\",Tablas!D7,225171.69)","v":225171.69},225171.69,{"$f":"+F7","v":225171.69},{"$f":"IF(Check!$B$1=\"Ok\",Tablas!G7,252462.5)","v":252462.5},{"$f":"+H7","v":252462.5},252462.5,{"$f":"IF(Check!$B$1=\"Ok\",Tablas!G7,283742.6)","v":283742.59999999998},283742.59999999998,283742.59999999998,318103.83]
[null,"Jubilación",0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,"Sí"]
[null,"Ley 19032",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,"Sí"]
[null,"Obra social",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,"Sí"]
[null,"Sindicato",0,0,0,0,0,0,0,0,0,0,0,0,"No"]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,"No"]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,"No"]
[]
[null,"DEDUCCIONES GENERALES"]
[]
[null,"Concepto","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","Anual"]
[null,"Seguro de vida",{"$f":"+$N$18","v":24000},{"$f":"+$N$18","v":24000},24000,24000,24000,24000,24000,24000,24000,24000,24000,24000,{"$f":"+N18","v":24000}]
[null,"Seguro mixto",{"$f":"+$N$19","v":24000},{"$f":"+$N$19","v":24000},24000,24000,24000,24000,24000,24000,24000,24000,24000,24000,{"$f":"+N19","v":24000}]
[null,"Fondo común de inversión",{"$f":"+$N$20","v":24000},{"$f":"+$N$20","v":24000},24000,24000,24000,24000,24000,24000,24000,24000,24000,24000,24000]
[null,"Seguro de retiro privado",{"$f":"+$N$19","v":24000},24000,24000,24000,24000,24000,24000,24000,24000,24000,24000,24000,{"$f":"+N21","v":24000}]
[null,"Gastos de sepelio",{"$f":"+$N$22/12*DedGrales!$D$85","v":83.019166666666663},{"$f":"(+$N$22/12+C22)*DedGrales!$D$85","v":166.03833333333333},{"$f":"(+$N$22/12+D22)*DedGrales!$D$85","v":249.0575},{"$f":"(+$N$22/12+E22)*DedGrales!$D$85","v":332.07666666666665},{"$f":"(+$N$22/12+F22)*DedGrales!$D$85","v":415.0958333333333},{"$f":"(+$N$22/12+G22)*DedGrales!$D$85","v":498.11499999999995},{"$f":"(+$N$22/12+H22)*DedGrales!$D$85","v":581.1341666666666},{"$f":"(+$N$22/12+I22)*DedGrales!$D$85","v":664.15333333333331},{"$f":"(+$N$22/12+J22)*DedGrales!$D$85","v":747.17250000000001},{"$f":"(+$N$22/12+K22)*DedGrales!$D$85","v":830.19166666666672},{"$f":"(+$N$22/12+L22)*DedGrales!$D$85","v":913.21083333333343},996.23,{"$f":"+N22","v":996.23}]
[null,"Intereses créditos hipotecarios",20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,null,"Base de cálculo"]
[null,"Personal de Casas Particulares",{"$f":"+$N$24","v":167678.39999999999},{"$f":"+$N$24","v":167678.39999999999},167678.39999999999,167678.39999999999,167678.39999999999,167678.39999999999,167678.39999999999,167678.39999999999,167678.39999999999,167678.39999999999,167678.39999999999,{"$f":"+Q24","v":167678.39999999999},{"$f":"+N24","v":167678.39999999999},null,167678.39999999999]
[null,"Alquiler de casa habitación",{"$f":"$O$25/12*MONTH(C17)","v":13973.199999999999},{"$f":"$O$25/12*MONTH(D17)","v":27946.399999999998},41919.599999999999,55892.799999999996,69866,83839.199999999997,97812.4,111785.59999999999,125758.79999999999,139732,153705.19999999998,167678.39999999999,{"$f":"+Q24","v":167678.39999999999}]
[null,"Viáticos",{"$f":"$Q$24*0.4","v":67071.360000000001},{"$f":"$Q$24*0.4","v":67071.360000000001},67071.360000000001,67071.360000000001,67071.360000000001,67071.360000000001,67071.360000000001,67071.360000000001,67071.360000000001,67071.360000000001,67071.360000000001,67071.360000000001,{"$f":"$Q$24*0.4","v":67071.360000000001}]
[null,"Viáticos (larga distancia)",{"$f":"+$O$27","v":167678.39999999999},{"$f":"+$O$27","v":167678.39999999999},167678.39999999999,167678.39999999999,167678.39999999999,167678.39999999999,167678.39999999999,167678.39999999999,167678.39999999999,167678.39999999999,167678.39999999999,167678.39999999999,{"$f":"+Q24","v":167678.39999999999}]
[null,"Viajantes de comercio (sin tope)"]
[null,"Tope 5% ganancia neta",{"$f":"Liquidacion!F122*0.05","v":0},{"$f":"Liquidacion!G122*0.05","v":0},{"$f":"Liquidacion!H122*0.05","v":0},{"$f":"Liquidacion!I122*0.05","v":0},{"$f":"Liquidacion!J122*0.05","v":0},{"$f":"Liquidacion!K122*0.05","v":0},{"$f":"Liquidacion!L122*0.05","v":0},{"$f":"Liquidacion!M122*0.05","v":0},{"$f":"Liquidacion!N122*0.05","v":0},{"$f":"Liquidacion!O122*0.05","v":0},{"$f":"Liquidacion!P122*0.05","v":0},{"$f":"Liquidacion!Q122*0.05","v":0},{"$f":"+Liquidacion!S122*0.05","v":0}]
[]
[null,"DEDUCCIONES PERSONALES"]
[]
[null,"Concepto","enero","febrero","marzo","abril","mayo","junio","julio","agosto","septiembre","octubre","noviembre","diciembre","Anual"]
[null,"GNI",{"$f":"+$O$34/12","v":13973.199999999999},{"$f":"+$O$34/12","v":13973.199999999999},13973.199999999999,13973.199999999999,13973.199999999999,13973.199999999999,13973.199999999999,13973.199999999999,13973.199999999999,13973.199999999999,13973.199999999999,13973.199999999999,{"$f":"IF(Datos!$F$21=\"Zona patagónica\",167678.4*1.22,167678.4)","v":167678.39999999999}]
[null,"Deducción especial",{"$f":"+$O$35/12","v":67071.361666666664},{"$f":"+$O$35/12","v":67071.361666666664},67071.361666666664,67071.361666666664,67071.361666666664,67071.361666666664,67071.361666666664,67071.361666666664,67071.361666666664,67071.361666666664,67071.361666666664,67071.361666666664,{"$f":"IF(Datos!$F$21=\"Zona patagónica\",804856.34*1.22,804856.34)","v":804856.34}]
[null,"Cónyuge",{"$f":"+$O$36/12","v":13026.719166666668},{"$f":"+$O$36/12","v":13026.719166666668},13026.719166666668,13026.719166666668,13026.719166666668,13026.719166666668,13026.719166666668,13026.719166666668,13026.719166666668,13026.719166666668,13026.719166666668,13026.719166666668,{"$f":"IF(Datos!$F$21=\"Zona patagónica\",156320.63*1.22,156320.63)","v":156320.63}]
[null,"Hijo",{"$f":"+$O$37/12","v":6569.4233333333332},{"$f":"+$O$37/12","v":6569.4233333333332},6569.4233333333332,6569.4233333333332,6569.4233333333332,6569.4233333333332,6569.4233333333332,6569.4233333333332,6569.4233333333332,6569.4233333333332,6569.4233333333332,6569.4233333333332,{"$f":"IF(Datos!$F$21=\"Zona patagónica\",78833.08*1.22,78833.08)","v":78833.08}]
[]
[]
[null,null,"2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01"]
[null,"Remuneración bruta",{"$f":"SUMIF(Ingresos!$T$8:$T$38,\"Sí\",Ingresos!C8:C38)+SUMIF(Ingresos!$T$47:$T$77,\"Sí\",Ingresos!C47:C77)","v":0},{"$f":"SUMIF(Ingresos!$T$8:$T$38,\"Sí\",Ingresos!D8:D38)+SUMIF(Ingresos!$T$47:$T$77,\"Sí\",Ingresos!D47:D77)","v":0},{"$f":"SUMIF(Ingresos!$T$8:$T$38,\"Sí\",Ingresos!E8:E38)+SUMIF(Ingresos!$T$47:$T$77,\"Sí\",Ingresos!E47:E77)","v":0},{"$f":"SUMIF(Ingresos!$T$8:$T$38,\"Sí\",Ingresos!F8:F38)+SUMIF(Ingresos!$T$47:$T$77,\"Sí\",Ingresos!F47:F77)","v":0},{"$f":"SUMIF(Ingresos!$T$8:$T$38,\"Sí\",Ingresos!G8:G38)+SUMIF(Ingresos!$T$47:$T$77,\"Sí\",Ingresos!G47:G77)","v":0},{"$f":"SUMIF(Ingresos!$T$8:$T$38,\"Sí\",Ingresos!H8:H38)+SUMIF(Ingresos!$T$47:$T$77,\"Sí\",Ingresos!H47:H77)","v":0},{"$f":"SUMIF(Ingresos!$T$8:$T$38,\"Sí\",Ingresos!I8:I38)+SUMIF(Ingresos!$T$47:$T$77,\"Sí\",Ingresos!I47:I77)","v":0},{"$f":"SUMIF(Ingresos!$T$8:$T$38,\"Sí\",Ingresos!J8:J38)+SUMIF(Ingresos!$T$47:$T$77,\"Sí\",Ingresos!J47:J77)","v":0},{"$f":"SUMIF(Ingresos!$T$8:$T$38,\"Sí\",Ingresos!K8:K38)+SUMIF(Ingresos!$T$47:$T$77,\"Sí\",Ingresos!K47:K77)","v":0},{"$f":"SUMIF(Ingresos!$T$8:$T$38,\"Sí\",Ingresos!L8:L38)+SUMIF(Ingresos!$T$47:$T$77,\"Sí\",Ingresos!L47:L77)","v":0},{"$f":"SUMIF(Ingresos!$T$8:$T$38,\"Sí\",Ingresos!M8:M38)+SUMIF(Ingresos!$T$47:$T$77,\"Sí\",Ingresos!M47:M77)","v":0},{"$f":"SUMIF(Ingresos!$T$8:$T$38,\"Sí\",Ingresos!N8:N38)+SUMIF(Ingresos!$T$47:$T$77,\"Sí\",Ingresos!N47:N77)","v":0}]
[null,"Remuneración Promedio",{"$f":"SUM(Tablas!$C$41:C41)","v":0},{"$f":"SUM(Tablas!$C$41:D41)/MONTH(D40)","v":0},{"$f":"SUM(Tablas!$C$41:E41)/MONTH(E40)","v":0},{"$f":"SUM(Tablas!$C$41:F41)/MONTH(F40)","v":0},{"$f":"SUM(Tablas!$C$41:G41)/MONTH(G40)","v":0},{"$f":"SUM(Tablas!$C$41:H41)/MONTH(H40)","v":0},{"$f":"SUM(Tablas!$C$41:I41)/MONTH(I40)","v":0},{"$f":"SUM(Tablas!$C$41:J41)/MONTH(J40)","v":0},{"$f":"IF(Check!$B$1=\"\",SUM(Tablas!$K$41:K41)/(MONTH(K40)-8),SUM(Tablas!$C$41:K41)/9)","v":0},{"$f":"IF(Check!$B$1=\"\",SUM(Tablas!$K$41:L41)/(MONTH(L40)-8),SUM(Tablas!$L$41:L41)/(MONTH(L40)-9))","v":0},{"$f":"IF(Check!$B$1=\"\",SUM(Tablas!$K$41:M41)/(MONTH(M40)-8),SUM(Tablas!$L$41:M41)/(MONTH(M40)-9))","v":0},{"$f":"IF(Check!$B$1=\"\",SUM(Tablas!$K$41:N41)/(MONTH(N40)-8),SUM(Tablas!$L$41:N41)/(MONTH(N40)-9))","v":0}]
[null,"SAC: Remuneración promedio",{"$f":"SUM(Tablas!$C$41:C41)","v":0},{"$f":"SUM(Tablas!$C$41:D41)/MONTH(D40)","v":0},{"$f":"SUM(Tablas!$C$41:E41)/MONTH(E40)","v":0},{"$f":"SUM(Tablas!$C$41:F41)/MONTH(F40)","v":0},{"$f":"SUM(Tablas!$C$41:G41)/MONTH(G40)","v":0},{"$f":"SUM(Tablas!$C$41:H41)/MONTH(H40)","v":0},{"$f":"SUM(Tablas!$I$41:I41)/(MONTH(I40)-6)","v":0},{"$f":"SUM(Tablas!$I$41:J41)/(MONTH(J40)-6)","v":0},{"$f":"SUM(Tablas!$I$41:K41)/(MONTH(K40)-6)","v":0},{"$f":"SUM(Tablas!$I$41:L41)/(MONTH(L40)-6)","v":0},{"$f":"SUM(Tablas!$I$41:M41)/(MONTH(M40)-6)","v":0},{"$f":"SUM(Tablas!$I$41:N41)/(MONTH(N40)-6)","v":0}]
[null,"Tramo",{"$f":"IF(MIN(C41:C42)<=150000,\"<150000\",IF(MIN(C41:C42)<=173000,\"<173000\",\">173000\"))","v":"<150000"},{"$f":"IF(MIN(D41:D42)<=150000,\"<150000\",IF(MIN(D41:D42)<=173000,\"<173000\",\">173000\"))","v":"<150000"},"<150000","<150000","<150000","<150000","<150000","<150000",{"$f":"IF(Check!$B$1=\"Ok\",IF(MIN(J41:J42)<=150000,\"<150000\",IF(MIN(J41:J42)<=173000,\"<173000\",\">173000\")),IF(MIN(K41:K42)<=175000,\"<175000\",IF(MIN(K41:K42)<=203000,\"<203000\",\">203000\")))","v":"<175000"},{"$f":"IF(MIN(L41:L42)<=175000,\"<175000\",IF(MIN(L41:L42)<=203000,\"<203000\",\">203000\"))","v":"<175000"},"<175000","<175000"]
[null,"Deducción especial (incremento, primera parte) SAC",null,null,null,null,null,{"$f":"IF(IF(Check!$B$1=\"\",IF(AND(H42>150000,H41<=150000,Check!$B$23=0),-Auxiliares!I350,Auxiliares!I350),0),0,0)","v":0},{"$f":"IF(IF(Check!$B$1<>\"\",IF(AND(I42>150000,I41<=150000,Check!$B$23=0),-Auxiliares!J350,B575),0),0,0)","v":0},{"$f":"IF(AND(J42>150000,J41<=150000,Check!$B$23=0),-Auxiliares!K350,-Auxiliares!K350)","v":0},{"$f":"IF(AND(K42>175000,K41<=175000,Check!$B$23=0),-Auxiliares!L350,-Auxiliares!L350)","v":0},{"$f":"IF(AND(L42>175000,L41<=175000,Check!$B$23=0),-Auxiliares!M350,-Auxiliares!M350)","v":0},{"$f":"IF(AND(M42>175000,M41<=175000,Check!$B$23=0),-Auxiliares!N350,-Auxiliares!N350)","v":0},{"$f":"IF(AND(N42>175000,N41<=175000,Check!$B$23=0),-Auxiliares!O350,-Auxiliares!O350)","v":0}]
[null,"Deducción especial (incremento, primera parte)",{"$f":"+Auxiliares!D373","v":0},{"$f":"+Auxiliares!E373","v":0},{"$f":"+Auxiliares!F373","v":0},{"$f":"+Auxiliares!G373","v":0},{"$f":"+Auxiliares!H373","v":0},{"$f":"+Auxiliares!I373","v":0},{"$f":"+Auxiliares!J373","v":0},{"$f":"+Auxiliares!K373","v":0},{"$f":"+Auxiliares!L373","v":0},{"$f":"+Auxiliares!M373","v":0},{"$f":"+Auxiliares!N373","v":0},{"$f":"+Auxiliares!O373","v":0}]
[null,"Deducción especial (acumulada, primera parte)",{"$f":"+C46","v":0},{"$f":"+C47+D46","v":0},{"$f":"+D47+E46","v":0},0,0,{"$f":"IF(H46<0,0,+H46+G47)","v":0},{"$f":"IF(+H47+I46<0,0,+H47+I46)","v":0},{"$f":"IF(+I47+J46<0,0,+I47+J46)","v":0},0,0,0,0]
[null,"Deducción especial (incremento, segunda parte)",{"$f":"IF(C44=\"<173000\",VLOOKUP(MIN(C41:C42),$B$53:$D$283,3,TRUE),0)","v":0},0,0,0,0,0,0,0,{"$f":"IF(Check!$B$1=\"Ok\",IF(K44=\"<173000\",VLOOKUP(MIN(K41:K42),$B$53:$D$283,3,TRUE),0),IF(K44=\"<203000\",VLOOKUP(MIN(K41:K42),$H$53:$J$333,3,TRUE),0))","v":0},{"$f":"IF(L44=\"<203000\",VLOOKUP(MIN(L41:L42),$H$53:$J$333,3,TRUE),0)","v":0},{"$f":"IF(M44=\"<203000\",VLOOKUP(MIN(M41:M42),$H$53:$J$333,3,TRUE),0)","v":0},{"$f":"IF(N44=\"<203000\",VLOOKUP(MIN(N41:N42),$H$53:$J$333,3,TRUE),0)","v":0}]
[null,"Deducción especial (acumulada, segunda parte)",{"$f":"+C48","v":0},{"$f":"+C49+D48","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Deducción especial incrementada (acumulada)",null,null,null,null,null,{"$f":"+H47+H49","v":0},0,0,0,0,0,0]
[]
[null,"INCREMENTO DE LA DEDUCCIÓN ESPECIAL (de $ 150.000 a $ 173.000)",null,null,null,null,null,"INCREMENTO DE LA DEDUCCIÓN ESPECIAL (de $ 175.000 a $ 203.000)"]
[null,"Sueldo bruto mensual desde","Sueldo bruto hasta","Incremento de la deducción",null,null,null,"Sueldo bruto mensual o promedio (septiembre) - DESDE","Sueldo bruto mensual o promedio (septiembre) - HASTA","DEI",null,null,"Enero a septiembre","Importe"]
[null,150000.01,{"$f":"+B55-0.01","v":150100},42979,null,null,null,175000.01,175100,63608,null,null,"Grupo 1",150000]
[null,{"$f":"+B54+100","v":150100.01},{"$f":"+B56-0.01","v":150200},42609,null,null,null,175100.01,175200,63143,null,null,"Grupo 2",173000]
[null,{"$f":"+B55+100","v":150200.01},150300,42270,null,null,null,175200.01,175300,62718,null,null,"Grupo 3"]
[null,{"$f":"+B56+100","v":150300.01},150400,41950,null,null,null,175300.01,175400,62317]
[null,150400.01,150500,41644,null,null,null,175400.01,175500,61933,null,null,"Septiembre a diciembre","Importe"]
[null,150500.01,150600,41348,null,null,null,175500.01,175600,61561,null,null,"Grupo 1",175000]
[null,150600.01,150700,41061,null,null,null,175600.01,175700,61200,null,null,"Grupo 2",203000]
[null,150700.01,150800,40780,null,null,null,175700.01,175800,60848,null,null,"Grupo 3"]
[null,150800.01,150900,40505,null,null,null,175800.01,175900,60503]
[null,150900.01,151000,40236,null,null,null,175900.01,176000,60165]
[null,151000.01,151100,39971,null,null,null,176000.01,176100,59832]
[null,151100.01,151200,39710,null,null,null,176100.01,176200,59505]
[null,151200.01,151300,39452,null,null,null,176200.01,176300,59182]
[null,151300.01,151400,39199,null,null,null,176300.01,176400,58863]
[null,151400.01,151500,38948,null,null,null,176400.01,176500,58548]
[null,151500.01,151600,38700,null,null,null,176500.01,176600,58237]
[null,151600.01,151700,38454,null,null,null,176600.01,176700,57929]
[null,151700.01,151800,38211,null,null,null,176700.01,176800,57624]
[null,151800.01,151900,37970,null,null,null,176800.01,176900,57322]
[null,151900.01,152000,37732,null,null,null,176900.01,177000,57023]
[null,152000.01,152100,37495,null,null,null,177000.01,177100,56726]
[null,152100.01,152200,37261,null,null,null,177100.01,177200,56431]
[null,152200.01,152300,37028,null,null,null,177200.01,177300,56139]
[null,152300.01,152400,36797,null,null,null,177300.01,177400,55849]
[null,152400.01,152500,36567,null,null,null,177400.01,177500,55561]
[null,152500.01,152600,36339,null,null,null,177500.01,177600,55275]
[null,152600.01,152700,36113,null,null,null,177600.01,177700,54991]
[null,152700.01,152800,35888,null,null,null,177700.01,177800,54709]
[null,152800.01,152900,35664,null,null,null,177800.01,177900,54428]
[null,152900.01,153000,35442,null,null,null,177900.01,178000,54149]
[null,153000.01,153100,35221,null,null,null,178000.01,178100,53872]
[null,153100.01,153200,35001,null,null,null,178100.01,178200,53596]
[null,153200.01,153300,34782,null,null,null,178200.01,178300,53321]
[null,153300.01,153400,34565,null,null,null,178300.01,178400,53048]
[null,153400.01,153500,34348,null,null,null,178400.01,178500,52776]
[null,153500.01,153600,34133,null,null,null,178500.01,178600,52506]
[null,153600.01,153700,33918,null,null,null,178600.01,178700,52237]
[null,153700.01,153800,33705,null,null,null,178700.01,178800,51969]
[null,153800.01,153900,33492,null,null,null,178800.01,178900,51702]
[null,153900.01,154000,33281,null,null,null,178900.01,179000,51437]
[null,154000.01,154100,33070,null,null,null,179000.01,179100,51173]
[null,154100.01,154200,32860,null,null,null,179100.01,179200,50909]
[null,154200.01,154300,32651,null,null,null,179200.01,179300,50647]
[null,154300.01,154400,32443,null,null,null,179300.01,179400,50386]
[null,154400.01,154500,32236,null,null,null,179400.01,179500,50126]
[null,154500.01,154600,32029,null,null,null,179500.01,179600,49866]
[null,154600.01,154700,31824,null,null,null,179600.01,179700,49608]
[null,154700.01,154800,31618,null,null,null,179700.01,179800,49351]
[null,154800.01,154900,31414,null,null,null,179800.01,179900,49094]
[null,154900.01,155000,31211,null,null,null,179900.01,180000,48839]
[null,155000.01,155100,31008,null,null,null,180000.01,180100,48584]
[null,155100.01,155200,30805,null,null,null,180100.01,180200,48330]
[null,155200.01,155300,30604,null,null,null,180200.01,180300,48077]
[null,155300.01,155400,30403,null,null,null,180300.01,180400,47825]
[null,155400.01,155500,30203,null,null,null,180400.01,180500,47574]
[null,155500.01,155600,30003,null,null,null,180500.01,180600,47323]
[null,155600.01,155700,29804,null,null,null,180600.01,180700,47073]
[null,155700.01,155800,29605,null,null,null,180700.01,180800,46824]
[null,155800.01,155900,29407,null,null,null,180800.01,180900,46576]
[null,155900.01,156000,29210,null,null,null,180900.01,181000,46328]
[null,156000.01,156100,29013,null,null,null,181000.01,181100,46081]
[null,156100.01,156200,28817,null,null,null,181100.01,181200,45835]
[null,156200.01,156300,28621,null,null,null,181200.01,181300,45590]
[null,156300.01,156400,28426,null,null,null,181300.01,181400,45345]
[null,156400.01,156500,28231,null,null,null,181400.01,181500,45100]
[null,156500.01,{"$f":"+B120-0.01","v":156600},28037,null,null,null,181500.01,181600,44857]
[null,156600.01,156700,27844,null,null,null,181600.01,181700,44614]
[null,{"$f":"+B120+100","v":156700.01},156800,27651,null,null,null,181700.01,181800,44371]
[null,156800.01,156900,27458,null,null,null,181800.01,181900,44130]
[null,156900.01,157000,27266,null,null,null,181900.01,182000,43888]
[null,157000.01,157100,27074,null,null,null,182000.01,182100,43648]
[null,157100.01,157200,26883,null,null,null,182100.01,182200,43408]
[null,157200.01,157300,26692,null,null,null,182200.01,182300,43168]
[null,157300.01,157400,26501,null,null,null,182300.01,182400,42929]
[null,157400.01,157500,26311,null,null,null,182400.01,182500,42691]
[null,157500.01,157600,26122,null,null,null,182500.01,182600,42453]
[null,157600.01,157700,25933,null,null,null,182600.01,182700,42216]
[null,157700.01,157800,25744,null,null,null,182700.01,182800,41979]
[null,157800.01,157900,25556,null,null,null,182800.01,182900,41743]
[null,157900.01,158000,25368,null,null,null,182900.01,183000,41507]
[null,158000.01,158100,25181,null,null,null,183000.01,183100,41272]
[null,158100.01,158200,24994,null,null,null,183100.01,183200,41037]
[null,158200.01,158300,24807,null,null,null,183200.01,183300,40803]
[null,158300.01,158400,24621,null,null,null,183300.01,183400,40569]
[null,158400.01,158500,24435,null,null,null,183400.01,183500,40336]
[null,158500.01,158600,24249,null,null,null,183500.01,183600,40103]
[null,158600.01,158700,24064,null,null,null,183600.01,183700,39870]
[null,158700.01,158800,23879,null,null,null,183700.01,183800,39638]
[null,158800.01,158900,23695,null,null,null,183800.01,183900,39407]
[null,158900.01,159000,23511,null,null,null,183900.01,184000,39176]
[null,159000.01,159100,23327,null,null,null,184000.01,184100,38945]
[null,159100.01,159200,23143,null,null,null,184100.01,184200,38715]
[null,159200.01,159300,22960,null,null,null,184200.01,184300,38485]
[null,159300.01,159400,22778,null,null,null,184300.01,184400,38256]
[null,159400.01,159500,22595,null,null,null,184400.01,184500,38027]
[null,159500.01,159600,22413,null,null,null,184500.01,184600,37799]
[null,159600.01,159700,22231,null,null,null,184600.01,184700,37571]
[null,159700.01,159800,22050,null,null,null,184700.01,184800,37343]
[null,159800.01,159900,21869,null,null,null,184800.01,184900,37116]
[null,159900.01,160000,21688,null,null,null,184900.01,185000,36889]
[null,160000.01,160100,21507,null,null,null,185000.01,185100,36662]
[null,160100.01,160200,21327,null,null,null,185100.01,185200,36436]
[null,160200.01,160300,21147,null,null,null,185200.01,185300,36210]
[null,160300.01,160400,20968,null,null,null,185300.01,185400,35985]
[null,160400.01,160500,20788,null,null,null,185400.01,185500,35760]
[null,160500.01,160600,20609,null,null,null,185500.01,185600,35535]
[null,160600.01,160700,20430,null,null,null,185600.01,185700,35311]
[null,160700.01,160800,20252,null,null,null,185700.01,185800,35087]
[null,160800.01,160900,20074,null,null,null,185800.01,185900,34863]
[null,160900.01,161000,19896,null,null,null,185900.01,186000,34640]
[null,161000.01,161100,19718,null,null,null,186000.01,186100,34417]
[null,161100.01,161200,19541,null,null,null,186100.01,186200,34194]
[null,161200.01,161300,19364,null,null,null,186200.01,186300,33972]
[null,161300.01,161400,19187,null,null,null,186300.01,186400,33750]
[null,161400.01,161500,19010,null,null,null,186400.01,186500,33529]
[null,161500.01,161600,18834,null,null,null,186500.01,186600,33307]
[null,161600.01,161700,18658,null,null,null,186600.01,186700,33086]
[null,161700.01,161800,18482,null,null,null,186700.01,186800,32866]
[null,161800.01,161900,18307,null,null,null,186800.01,186900,32646]
[null,161900.01,162000,18132,null,null,null,186900.01,187000,32426]
[null,162000.01,162100,17957,null,null,null,187000.01,187100,32206]
[null,162100.01,162200,17782,null,null,null,187100.01,187200,31987]
[null,162200.01,162300,17607,null,null,null,187200.01,187300,31768]
[null,162300.01,162400,17433,null,null,null,187300.01,187400,31549]
[null,162400.01,162500,17259,null,null,null,187400.01,187500,31330]
[null,162500.01,162600,17085,null,null,null,187500.01,187600,31112]
[null,162600.01,162700,16911,null,null,null,187600.01,187700,30894]
[null,162700.01,162800,16738,null,null,null,187700.01,187800,30677]
[null,162800.01,162900,16565,null,null,null,187800.01,187900,30460]
[null,162900.01,{"$f":"+B184-0.01","v":163000},16392,null,null,null,187900.01,188000,30243]
[null,163000.01,163100,16219,null,null,null,188000.01,188100,30026]
[null,{"$f":"+B184+100","v":163100.01},163200,16047,null,null,null,188100.01,188200,29810]
[null,163200.01,163300,15875,null,null,null,188200.01,188300,29593]
[null,163300.01,163400,15703,null,null,null,188300.01,188400,29378]
[null,163400.01,163500,15531,null,null,null,188400.01,188500,29162]
[null,163500.01,163600,15359,null,null,null,188500.01,188600,28947]
[null,163600.01,163700,15188,null,null,null,188600.01,188700,28732]
[null,163700.01,163800,15017,null,null,null,188700.01,188800,28517]
[null,163800.01,163900,14846,null,null,null,188800.01,188900,28302]
[null,163900.01,164000,14675,null,null,null,188900.01,189000,28088]
[null,164000.01,164100,14505,null,null,null,189000.01,189100,27874]
[null,164100.01,164200,14334,null,null,null,189100.01,189200,27660]
[null,164200.01,164300,14164,null,null,null,189200.01,189300,27447]
[null,164300.01,164400,13994,null,null,null,189300.01,189400,27234]
[null,164400.01,164500,13824,null,null,null,189400.01,189500,27021]
[null,164500.01,164600,13655,null,null,null,189500.01,189600,26808]
[null,164600.01,164700,13486,null,null,null,189600.01,189700,26595]
[null,164700.01,164800,13317,null,null,null,189700.01,189800,26383]
[null,164800.01,164900,13148,null,null,null,189800.01,189900,26171]
[null,164900.01,165000,12979,null,null,null,189900.01,190000,25959]
[null,165000.01,165100,12810,null,null,null,190000.01,190100,25748]
[null,165100.01,165200,12642,null,null,null,190100.01,190200,25537]
[null,165200.01,165300,12474,null,null,null,190200.01,190300,25326]
[null,165300.01,165400,12306,null,null,null,190300.01,190400,25115]
[null,165400.01,165500,12138,null,null,null,190400.01,190500,24904]
[null,165500.01,165600,11970,null,null,null,190500.01,190600,24694]
[null,165600.01,165700,11803,null,null,null,190600.01,190700,24484]
[null,165700.01,165800,11636,null,null,null,190700.01,190800,24274]
[null,165800.01,165900,11469,null,null,null,190800.01,190900,24064]
[null,165900.01,166000,11302,null,null,null,190900.01,191000,23855]
[null,166000.01,166100,11135,null,null,null,191000.01,191100,23646]
[null,166100.01,166200,10969,null,null,null,191100.01,191200,23437]
[null,166200.01,166300,10802,null,null,null,191200.01,191300,23228]
[null,166300.01,166400,10636,null,null,null,191300.01,191400,23019]
[null,166400.01,166500,10470,null,null,null,191400.01,191500,22811]
[null,166500.01,166600,10304,null,null,null,191500.01,191600,22603]
[null,166600.01,166700,10139,null,null,null,191600.01,191700,22395]
[null,166700.01,166800,9973,null,null,null,191700.01,191800,22187]
[null,166800.01,166900,9808,null,null,null,191800.01,191900,21980]
[null,166900.01,167000,9643,null,null,null,191900.01,192000,21772]
[null,167000.01,167100,9478,null,null,null,192000.01,192100,21565]
[null,167100.01,167200,9313,null,null,null,192100.01,192200,21359]
[null,167200.01,167300,9148,null,null,null,192200.01,192300,21152]
[null,167300.01,167400,8983,null,null,null,192300.01,192400,20945]
[null,167400.01,167500,8819,null,null,null,192400.01,192500,20739]
[null,167500.01,167600,8655,null,null,null,192500.01,192600,20533]
[null,167600.01,167700,8491,null,null,null,192600.01,192700,20327]
[null,167700.01,167800,8327,null,null,null,192700.01,192800,20122]
[null,167800.01,167900,8163,null,null,null,192800.01,192900,19916]
[null,167900.01,168000,8000,null,null,null,192900.01,193000,19711]
[null,168000.01,168100,7836,null,null,null,193000.01,193100,19506]
[null,168100.01,168200,7673,null,null,null,193100.01,193200,19301]
[null,168200.01,168300,7510,null,null,null,193200.01,193300,19096]
[null,168300.01,168400,7347,null,null,null,193300.01,193400,18892]
[null,168400.01,168500,7184,null,null,null,193400.01,193500,18687]
[null,168500.01,168600,7022,null,null,null,193500.01,193600,18483]
[null,168600.01,168700,6859,null,null,null,193600.01,193700,18279]
[null,168700.01,168800,6697,null,null,null,193700.01,193800,18076]
[null,168800.01,168900,6534,null,null,null,193800.01,193900,17872]
[null,168900.01,169000,6372,null,null,null,193900.01,194000,17669]
[null,169000.01,169100,6210,null,null,null,194000.01,194100,17465]
[null,169100.01,169200,6049,null,null,null,194100.01,194200,17262]
[null,169200.01,169300,5887,null,null,null,194200.01,194300,17060]
[null,169300.01,{"$f":"+B248-0.01","v":169400},5726,null,null,null,194300.01,194400,16857]
[null,169400.01,169500,5564,null,null,null,194400.01,194500,16654]
[null,{"$f":"+B248+100","v":169500.01},169600,5403,null,null,null,194500.01,194600,16452]
[null,169600.01,169700,5242,null,null,null,194600.01,194700,16250]
[null,169700.01,169800,5081,null,null,null,194700.01,194800,16048]
[null,169800.01,169900,4920,null,null,null,194800.01,194900,15846]
[null,169900.01,170000,4760,null,null,null,194900.01,195000,15645]
[null,170000.01,170100,4599,null,null,null,195000.01,195100,15443]
[null,170100.01,170200,4439,null,null,null,195100.01,195200,15242]
[null,170200.01,170300,4278,null,null,null,195200.01,195300,15041]
[null,170300.01,170400,4118,null,null,null,195300.01,195400,14840]
[null,170400.01,170500,3958,null,null,null,195400.01,195500,14639]
[null,170500.01,170600,3798,null,null,null,195500.01,195600,14439]
[null,170600.01,170700,3639,null,null,null,195600.01,195700,14238]
[null,170700.01,170800,3479,null,null,null,195700.01,195800,14038]
[null,170800.01,170900,3320,null,null,null,195800.01,195900,13838]
[null,170900.01,171000,3160,null,null,null,195900.01,196000,13638]
[null,171000.01,171100,3001,null,null,null,196000.01,196100,13438]
[null,171100.01,171200,2842,null,null,null,196100.01,196200,13238]
[null,171200.01,171300,2683,null,null,null,196200.01,196300,13039]
[null,171300.01,171400,2524,null,null,null,196300.01,196400,12840]
[null,171400.01,171500,2366,null,null,null,196400.01,196500,12640]
[null,171500.01,171600,2207,null,null,null,196500.01,196600,12442]
[null,171600.01,171700,2049,null,null,null,196600.01,196700,12243]
[null,171700.01,171800,1890,null,null,null,196700.01,196800,12044]
[null,171800.01,171900,1732,null,null,null,196800.01,196900,11845]
[null,171900.01,172000,1574,null,null,null,196900.01,197000,11647]
[null,172000.01,172100,1416,null,null,null,197000.01,197100,11449]
[null,172100.01,172200,1258,null,null,null,197100.01,197200,11251]
[null,172200.01,172300,1101,null,null,null,197200.01,197300,11053]
[null,172300.01,172400,943,null,null,null,197300.01,197400,10855]
[null,172400.01,172500,786,null,null,null,197400.01,197500,10658]
[null,172500.01,172600,628,null,null,null,197500.01,197600,10460]
[null,172600.01,172700,471,null,null,null,197600.01,197700,10263]
[null,172700.01,172800,314,null,null,null,197700.01,197800,10066]
[null,172800.01,172900,157,null,null,null,197800.01,197900,9869]
[null,172900.01,173000,0,null,null,null,197900.01,198000,9672]
[null,null,null,null,null,null,null,198000.01,198100,9475]
[null,null,null,null,null,null,null,198100.01,198200,9278]
[null,null,null,null,null,null,null,198200.01,198300,9082]
[null,null,null,null,null,null,null,198300.01,198400,8886]
[null,null,null,null,null,null,null,198400.01,198500,8690]
[null,null,null,null,null,null,null,198500.01,198600,8494]
[null,null,null,null,null,null,null,198600.01,198700,8298]
[null,null,null,null,null,null,null,198700.01,198800,8102]
[null,null,null,null,null,null,null,198800.01,198900,7906]
[null,null,null,null,null,null,null,198900.01,199000,7711]
[null,null,null,null,null,null,null,199000.01,199100,7516]
[null,null,null,null,null,null,null,199100.01,199200,7320]
[null,null,null,null,null,null,null,199200.01,199300,7125]
[null,null,null,null,null,null,null,199300.01,199400,6931]
[null,null,null,null,null,null,null,199400.01,199500,6736]
[null,null,null,null,null,null,null,199500.01,199600,6541]
[null,null,null,null,null,null,null,199600.01,199700,6347]
[null,null,null,null,null,null,null,199700.01,199800,6152]
[null,null,null,null,null,null,null,199800.01,199900,5958]
[null,null,null,null,null,null,null,199900.01,200000,5764]
[null,null,null,null,null,null,null,200000.01,200100,5570]
[null,null,null,null,null,null,null,200100.01,200200,5376]
[null,null,null,null,null,null,null,200200.01,200300,5183]
[null,null,null,null,null,null,null,200300.01,200400,4989]
[null,null,null,null,null,null,null,200400.01,200500,4796]
[null,null,null,null,null,null,null,200500.01,200600,4602]
[null,null,null,null,null,null,null,200600.01,200700,4409]
[null,null,null,null,null,null,null,200700.01,200800,4216]
[null,null,null,null,null,null,null,200800.01,200900,4023]
[null,null,null,null,null,null,null,200900.01,201000,3830]
[null,null,null,null,null,null,null,201000.01,201100,3638]
[null,null,null,null,null,null,null,201100.01,201200,3445]
[null,null,null,null,null,null,null,201200.01,201300,3253]
[null,null,null,null,null,null,null,201300.01,201400,3060]
[null,null,null,null,null,null,null,201400.01,201500,2868]
[null,null,null,null,null,null,null,201500.01,201600,2676]
[null,null,null,null,null,null,null,201600.01,201700,2484]
[null,null,null,null,null,null,null,201700.01,201800,2292]
[null,null,null,null,null,null,null,201800.01,201900,2101]
[null,null,null,null,null,null,null,201900.01,202000,1909]
[null,null,null,null,null,null,null,202000.01,202100,1718]
[null,null,null,null,null,null,null,202100.01,202200,1526]
[null,null,null,null,null,null,null,202200.01,202300,1335]
[null,null,null,null,null,null,null,202300.01,202400,1144]
[null,null,null,null,null,null,null,202400.01,202500,953]
[null,null,null,null,null,null,null,202500.01,202600,762]
[null,null,null,null,null,null,null,202600.01,202700,571]
[null,null,null,null,null,null,null,202700.01,202800,381]
[null,null,null,null,null,null,null,202800.01,202900,190]
[null,null,null,null,null,null,null,202900.01,203000,0]

{"sheet":"Liquidacion","index":12,"n_rows":164,"n_cols":22,"rows_kept":164,"cut":false,"hidden":false,"merged":[[4,5,4,9],[163,1,166,18],[6,1,79,1],[81,1,145,1],[147,1,161,1],[160,3,161,3]]}
[]
[null,null,null,null,null,{"$f":"IF(MONTH(F7)<=#REF!,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(MONTH(G7)<=#REF!,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(MONTH(H7)<=#REF!,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(MONTH(I7)<=#REF!,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(MONTH(J7)<=#REF!,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(MONTH(K7)<=#REF!,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(MONTH(L7)<=#REF!,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(MONTH(M7)<=#REF!,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(MONTH(N7)<=#REF!,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(MONTH(O7)<=#REF!,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(MONTH(P7)<=#REF!,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(MONTH(Q7)<=#REF!,1,0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"IF(MONTH(F7)=#REF!,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(MONTH(G7)=#REF!,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(MONTH(H7)=#REF!,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(MONTH(I7)=#REF!,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(MONTH(J7)=#REF!,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(MONTH(K7)=#REF!,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(MONTH(L7)=#REF!,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(MONTH(M7)=#REF!,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(MONTH(N7)=#REF!,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(MONTH(O7)=#REF!,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(MONTH(P7)=#REF!,1,0)","v":{"$error":"#REF!"}},{"$f":"IF(MONTH(Q7)=#REF!,1,0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,"Período fiscal 2021",null,{"$f":"\"Trabajador:\"&Datos!F16&\" \"&Datos!F17","v":"Trabajador: "},null,null,null,null,"Legajo:",{"$f":"Datos!F18","v":0},null,null,"CUIL:",{"$f":"Datos!F19","v":0}]
[]
[null,"Datos Mensuales",null,"Conceptos",null,"2016-01-31","2016-02-28","2016-03-31","2016-04-30","2016-05-31","2016-06-30","2016-07-31","2016-08-31","2016-09-30","2016-10-31","2016-11-30","2016-12-31",null,"Anual",null,"F. 1357"]
[null,null,null,"Ingresos"]
[null,null,null,{"$f":"Ingresos!B8","v":"Sueldo bruto"},null,{"$f":"Ingresos!C8","v":0},{"$f":"Ingresos!D8","v":0},{"$f":"Ingresos!E8","v":0},{"$f":"Ingresos!F8","v":0},{"$f":"Ingresos!G8","v":0},{"$f":"Ingresos!H8","v":0},{"$f":"Ingresos!I8","v":0},{"$f":"Ingresos!J8","v":0},{"$f":"Ingresos!K8","v":0},{"$f":"Ingresos!L8","v":0},{"$f":"Ingresos!M8","v":0},{"$f":"Ingresos!N8","v":0},null,{"$f":"SUM(F9:Q9)","v":0},null,{"$f":"Ingresos!U8","v":"Remuneración bruta gravada"},{"$f":"+S9","v":0}]
[null,null,null,{"$f":"Ingresos!B9","v":"Horas extras (días inhábiles)"},null,{"$f":"Ingresos!C9","v":0},{"$f":"Ingresos!D9","v":0},{"$f":"Ingresos!E9","v":0},{"$f":"Ingresos!F9","v":0},{"$f":"Ingresos!G9","v":0},{"$f":"Ingresos!H9","v":0},{"$f":"Ingresos!I9","v":0},{"$f":"Ingresos!J9","v":0},{"$f":"Ingresos!K9","v":0},{"$f":"Ingresos!L9","v":0},{"$f":"Ingresos!M9","v":0},{"$f":"Ingresos!N9","v":0},null,0,null,{"$f":"Ingresos!U9","v":"Horas extras remuneración gravada"},{"$f":"+S10","v":0}]
[null,null,null,{"$f":"Ingresos!B10","v":"Plus horas extras (días inhábiles)"},null,{"$f":"Ingresos!C10","v":0},{"$f":"Ingresos!D10","v":0},{"$f":"Ingresos!E10","v":0},{"$f":"Ingresos!F10","v":0},{"$f":"Ingresos!G10","v":0},{"$f":"Ingresos!H10","v":0},{"$f":"Ingresos!I10","v":0},{"$f":"Ingresos!J10","v":0},{"$f":"Ingresos!K10","v":0},{"$f":"Ingresos!L10","v":0},{"$f":"Ingresos!M10","v":0},{"$f":"Ingresos!N10","v":0},null,0,null,{"$f":"Ingresos!U10","v":"Horas extras remuneración exenta"},0]
[null,null,null,{"$f":"Ingresos!B11","v":"Horas extras (días hábiles)"},null,{"$f":"Ingresos!C11","v":0},{"$f":"Ingresos!D11","v":0},{"$f":"Ingresos!E11","v":0},{"$f":"Ingresos!F11","v":0},{"$f":"Ingresos!G11","v":0},{"$f":"Ingresos!H11","v":0},{"$f":"Ingresos!I11","v":0},{"$f":"Ingresos!J11","v":0},{"$f":"Ingresos!K11","v":0},{"$f":"Ingresos!L11","v":0},{"$f":"Ingresos!M11","v":0},{"$f":"Ingresos!N11","v":0},null,0,null,{"$f":"Ingresos!U11","v":"Horas extras remuneración gravada"},0]
[null,null,null,{"$f":"Ingresos!B12","v":"SAC gravado"},null,{"$f":"Ingresos!C12","v":0},{"$f":"Ingresos!D12","v":0},{"$f":"Ingresos!E12","v":0},{"$f":"Ingresos!F12","v":0},{"$f":"Ingresos!G12","v":0},{"$f":"Ingresos!H12","v":0},{"$f":"Ingresos!I12","v":0},{"$f":"Ingresos!J12","v":0},{"$f":"Ingresos!K12","v":0},{"$f":"Ingresos!L12","v":0},{"$f":"Ingresos!M12","v":0},{"$f":"Ingresos!N12","v":0},null,0,null,{"$f":"Ingresos!U12","v":"SAC"},0]
[null,null,null,{"$f":"Ingresos!B13","v":"SAC no gravado o exento"},null,{"$f":"Ingresos!C13","v":0},{"$f":"Ingresos!D13","v":0},{"$f":"Ingresos!E13","v":0},{"$f":"Ingresos!F13","v":0},{"$f":"Ingresos!G13","v":0},{"$f":"Ingresos!H13","v":0},{"$f":"Ingresos!I13","v":0},{"$f":"Ingresos!J13","v":0},{"$f":"Ingresos!K13","v":0},{"$f":"Ingresos!L13","v":0},{"$f":"Ingresos!M13","v":0},{"$f":"Ingresos!N13","v":0},null,{"$f":"SUM(F14:Q14)","v":0},null,{"$f":"Ingresos!U13","v":"SAC"},0]
[null,null,null,{"$f":"Ingresos!B14","v":"Plus Vacacional"},null,{"$f":"Ingresos!C14","v":0},{"$f":"Ingresos!D14","v":0},{"$f":"Ingresos!E14","v":0},{"$f":"Ingresos!F14","v":0},{"$f":"Ingresos!G14","v":0},{"$f":"Ingresos!H14","v":0},{"$f":"Ingresos!I14","v":0},{"$f":"Ingresos!J14","v":0},{"$f":"Ingresos!K14","v":0},{"$f":"Ingresos!L14","v":0},{"$f":"Ingresos!M14","v":0},{"$f":"Ingresos!N14","v":0},null,0,null,{"$f":"Ingresos!U14","v":"Remuneración bruta gravada"},0]
[null,null,null,{"$f":"Ingresos!B15","v":"Plus Feriado"},null,{"$f":"Ingresos!C15","v":0},{"$f":"Ingresos!D15","v":0},{"$f":"Ingresos!E15","v":0},{"$f":"Ingresos!F15","v":0},{"$f":"Ingresos!G15","v":0},{"$f":"Ingresos!H15","v":0},{"$f":"Ingresos!I15","v":0},{"$f":"Ingresos!J15","v":0},{"$f":"Ingresos!K15","v":0},{"$f":"Ingresos!L15","v":0},{"$f":"Ingresos!M15","v":0},{"$f":"Ingresos!N15","v":0},null,0,null,{"$f":"Ingresos!U15","v":"Remuneración bruta gravada"},0]
[null,null,null,{"$f":"Ingresos!B16","v":"Movilidad y viáticos (gravado)"},null,{"$f":"Ingresos!C16","v":0},{"$f":"Ingresos!D16","v":0},{"$f":"Ingresos!E16","v":0},{"$f":"Ingresos!F16","v":0},{"$f":"Ingresos!G16","v":0},{"$f":"Ingresos!H16","v":0},{"$f":"Ingresos!I16","v":0},{"$f":"Ingresos!J16","v":0},{"$f":"Ingresos!K16","v":0},{"$f":"Ingresos!L16","v":0},{"$f":"Ingresos!M16","v":0},{"$f":"Ingresos!N16","v":0},null,0,null,{"$f":"Ingresos!U16","v":"Movilidad y viáticos remuneración gravada"},0]
[null,null,null,{"$f":"Ingresos!B17","v":"Movilidad y viáticos (exento)"},null,{"$f":"Ingresos!C17","v":0},{"$f":"Ingresos!D17","v":0},{"$f":"Ingresos!E17","v":0},{"$f":"Ingresos!F17","v":0},{"$f":"Ingresos!G17","v":0},{"$f":"Ingresos!H17","v":0},{"$f":"Ingresos!I17","v":0},{"$f":"Ingresos!J17","v":0},{"$f":"Ingresos!K17","v":0},{"$f":"Ingresos!L17","v":0},{"$f":"Ingresos!M17","v":0},{"$f":"Ingresos!N17","v":0},null,0,null,{"$f":"Ingresos!U17","v":"Movilidad y viáticos remuneración exenta"},0]
[null,null,null,{"$f":"Ingresos!B18","v":"Compensación de gastos por teletrabajo"},null,{"$f":"Ingresos!C18","v":0},{"$f":"Ingresos!D18","v":0},{"$f":"Ingresos!E18","v":0},{"$f":"Ingresos!F18","v":0},{"$f":"Ingresos!G18","v":0},{"$f":"Ingresos!H18","v":0},{"$f":"Ingresos!I18","v":0},{"$f":"Ingresos!J18","v":0},{"$f":"Ingresos!K18","v":0},{"$f":"Ingresos!L18","v":0},{"$f":"Ingresos!M18","v":0},{"$f":"Ingresos!N18","v":0},null,{"$f":"SUM(F19:Q19)","v":0},null,{"$f":"Ingresos!U18","v":"Compensación gastos teletrabajo exentos"},0]
[null,null,null,{"$f":"Ingresos!B19","v":"Bono por productividad (gravado)"},null,{"$f":"Ingresos!C19","v":0},{"$f":"Ingresos!D19","v":0},{"$f":"Ingresos!E19","v":0},{"$f":"Ingresos!F19","v":0},{"$f":"Ingresos!G19","v":0},{"$f":"Ingresos!H19","v":0},{"$f":"Ingresos!I19","v":0},{"$f":"Ingresos!J19","v":0},{"$f":"Ingresos!K19","v":0},{"$f":"Ingresos!L19","v":0},{"$f":"Ingresos!M19","v":0},{"$f":"Ingresos!N19","v":0},null,0,null,{"$f":"Ingresos!U19","v":"Bonos de productividad gravados"},0]
[null,null,null,{"$f":"Ingresos!B20","v":"Bono por productividad (exento)"},null,{"$f":"Ingresos!C20","v":0},{"$f":"Ingresos!D20","v":0},{"$f":"Ingresos!E20","v":0},{"$f":"Ingresos!F20","v":0},{"$f":"Ingresos!G20","v":0},{"$f":"Ingresos!H20","v":0},{"$f":"Ingresos!I20","v":0},{"$f":"Ingresos!J20","v":0},{"$f":"Ingresos!K20","v":0},{"$f":"Ingresos!L20","v":0},{"$f":"Ingresos!M20","v":0},{"$f":"Ingresos!N20","v":0},null,0,null,{"$f":"Ingresos!U20","v":"Bonos de productividad exentos"},0]
[null,null,null,{"$f":"Ingresos!B21","v":"Fallo de caja (gravado)"},null,{"$f":"Ingresos!C21","v":0},{"$f":"Ingresos!D21","v":0},{"$f":"Ingresos!E21","v":0},{"$f":"Ingresos!F21","v":0},{"$f":"Ingresos!G21","v":0},{"$f":"Ingresos!H21","v":0},{"$f":"Ingresos!I21","v":0},{"$f":"Ingresos!J21","v":0},{"$f":"Ingresos!K21","v":0},{"$f":"Ingresos!L21","v":0},{"$f":"Ingresos!M21","v":0},{"$f":"Ingresos!N21","v":0},null,0,null,{"$f":"Ingresos!U21","v":"Fallos de caja gravados"},0]
[null,null,null,{"$f":"Ingresos!B22","v":"Fallo de caja (exento)"},null,{"$f":"Ingresos!C22","v":0},{"$f":"Ingresos!D22","v":0},{"$f":"Ingresos!E22","v":0},{"$f":"Ingresos!F22","v":0},{"$f":"Ingresos!G22","v":0},{"$f":"Ingresos!H22","v":0},{"$f":"Ingresos!I22","v":0},{"$f":"Ingresos!J22","v":0},{"$f":"Ingresos!K22","v":0},{"$f":"Ingresos!L22","v":0},{"$f":"Ingresos!M22","v":0},{"$f":"Ingresos!N22","v":0},null,0,null,{"$f":"Ingresos!U22","v":"Fallos de caja exentos"},0]
[null,null,null,{"$f":"Ingresos!B23","v":"Suplementos particulares por actividad militar"},null,{"$f":"Ingresos!C23","v":0},{"$f":"Ingresos!D23","v":0},{"$f":"Ingresos!E23","v":0},{"$f":"Ingresos!F23","v":0},{"$f":"Ingresos!G23","v":0},{"$f":"Ingresos!H23","v":0},{"$f":"Ingresos!I23","v":0},{"$f":"Ingresos!J23","v":0},{"$f":"Ingresos!K23","v":0},{"$f":"Ingresos!L23","v":0},{"$f":"Ingresos!M23","v":0},{"$f":"Ingresos!N23","v":0},null,0,null,{"$f":"Ingresos!U23","v":"Remuneración no alcanzada o exenta"},0]
[null,null,null,{"$f":"Ingresos!B24","v":"Cursos o seminarios de capacitación"},null,{"$f":"Ingresos!C24","v":0},{"$f":"Ingresos!D24","v":0},{"$f":"Ingresos!E24","v":0},{"$f":"Ingresos!F24","v":0},{"$f":"Ingresos!G24","v":0},{"$f":"Ingresos!H24","v":0},{"$f":"Ingresos!I24","v":0},{"$f":"Ingresos!J24","v":0},{"$f":"Ingresos!K24","v":0},{"$f":"Ingresos!L24","v":0},{"$f":"Ingresos!M24","v":0},{"$f":"Ingresos!N24","v":0},null,0,null,{"$f":"Ingresos!U24","v":"Remuneración no alcanzada o exenta"},0]
[null,null,null,{"$f":"Ingresos!B25","v":"Reintegro de gastos de guardería y/o jardín materno-infantil"},null,{"$f":"Ingresos!C25","v":0},{"$f":"Ingresos!D25","v":0},{"$f":"Ingresos!E25","v":0},{"$f":"Ingresos!F25","v":0},{"$f":"Ingresos!G25","v":0},{"$f":"Ingresos!H25","v":0},{"$f":"Ingresos!I25","v":0},{"$f":"Ingresos!J25","v":0},{"$f":"Ingresos!K25","v":0},{"$f":"Ingresos!L25","v":0},{"$f":"Ingresos!M25","v":0},{"$f":"Ingresos!N25","v":0},null,0,null,{"$f":"Ingresos!U25","v":"Remuneración no alcanzada o exenta"},0]
[null,null,null,{"$f":"Ingresos!B26","v":"Provisión de herramientas educativas (gravado)"},null,{"$f":"Ingresos!C26","v":0},{"$f":"Ingresos!D26","v":0},{"$f":"Ingresos!E26","v":0},{"$f":"Ingresos!F26","v":0},{"$f":"Ingresos!G26","v":0},{"$f":"Ingresos!H26","v":0},{"$f":"Ingresos!I26","v":0},{"$f":"Ingresos!J26","v":0},{"$f":"Ingresos!K26","v":0},{"$f":"Ingresos!L26","v":0},{"$f":"Ingresos!M26","v":0},{"$f":"Ingresos!N26","v":0},null,0,null,{"$f":"Ingresos!U26","v":"Remuneración bruta gravada"},0]
[null,null,null,{"$f":"Ingresos!B27","v":"Cursos o seminarios de capacitación para hijos/as y hijastros/as (gravado)"},null,{"$f":"Ingresos!C27","v":0},{"$f":"Ingresos!D27","v":0},{"$f":"Ingresos!E27","v":0},{"$f":"Ingresos!F27","v":0},{"$f":"Ingresos!G27","v":0},{"$f":"Ingresos!H27","v":0},{"$f":"Ingresos!I27","v":0},{"$f":"Ingresos!J27","v":0},{"$f":"Ingresos!K27","v":0},{"$f":"Ingresos!L27","v":0},{"$f":"Ingresos!M27","v":0},{"$f":"Ingresos!N27","v":0},null,0,null,{"$f":"Ingresos!U27","v":"Remuneración bruta gravada"},0]
[null,null,null,{"$f":"Ingresos!B28","v":"Cursos o seminarios de capacitación para hijos/as y hijastros/as (exento)"},null,{"$f":"Ingresos!C28","v":0},{"$f":"Ingresos!D28","v":0},{"$f":"Ingresos!E28","v":0},{"$f":"Ingresos!F28","v":0},{"$f":"Ingresos!G28","v":0},{"$f":"Ingresos!H28","v":0},{"$f":"Ingresos!I28","v":0},{"$f":"Ingresos!J28","v":0},{"$f":"Ingresos!K28","v":0},{"$f":"Ingresos!L28","v":0},{"$f":"Ingresos!M28","v":0},{"$f":"Ingresos!N28","v":0},null,0,null,{"$f":"Ingresos!U28","v":"Conceptos de similar naturaleza exentos"},0]
[null,null,null,{"$f":"Ingresos!B29","v":"Licencias varias"},null,{"$f":"Ingresos!C29","v":0},{"$f":"Ingresos!D29","v":0},{"$f":"Ingresos!E29","v":0},{"$f":"Ingresos!F29","v":0},{"$f":"Ingresos!G29","v":0},{"$f":"Ingresos!H29","v":0},{"$f":"Ingresos!I29","v":0},{"$f":"Ingresos!J29","v":0},{"$f":"Ingresos!K29","v":0},{"$f":"Ingresos!L29","v":0},{"$f":"Ingresos!M29","v":0},{"$f":"Ingresos!N29","v":0},null,0,null,{"$f":"Ingresos!U29","v":"Remuneración bruta gravada"},0]
[null,null,null,{"$f":"Ingresos!B30","v":"Benef. Soc. (no rem.)"},null,{"$f":"Ingresos!C30","v":0},{"$f":"Ingresos!D30","v":0},{"$f":"Ingresos!E30","v":0},{"$f":"Ingresos!F30","v":0},{"$f":"Ingresos!G30","v":0},{"$f":"Ingresos!H30","v":0},{"$f":"Ingresos!I30","v":0},{"$f":"Ingresos!J30","v":0},{"$f":"Ingresos!K30","v":0},{"$f":"Ingresos!L30","v":0},{"$f":"Ingresos!M30","v":0},{"$f":"Ingresos!N30","v":0},null,0,null,{"$f":"Ingresos!U30","v":"Remuneración bruta gravada"},0]
[null,null,null,{"$f":"Ingresos!B31","v":"Indemnización art. 245"},null,{"$f":"Ingresos!C31","v":0},{"$f":"Ingresos!D31","v":0},{"$f":"Ingresos!E31","v":0},{"$f":"Ingresos!F31","v":0},{"$f":"Ingresos!G31","v":0},{"$f":"Ingresos!H31","v":0},{"$f":"Ingresos!I31","v":0},{"$f":"Ingresos!J31","v":0},{"$f":"Ingresos!K31","v":0},{"$f":"Ingresos!L31","v":0},{"$f":"Ingresos!M31","v":0},{"$f":"Ingresos!N31","v":0},null,0,null,{"$f":"Ingresos!U31","v":"Remuneración no alcanzada o exenta"},0]
[null,null,null,{"$f":"Ingresos!B32","v":"Preaviso"},null,{"$f":"Ingresos!C32","v":0},{"$f":"Ingresos!D32","v":0},{"$f":"Ingresos!E32","v":0},{"$f":"Ingresos!F32","v":0},{"$f":"Ingresos!G32","v":0},{"$f":"Ingresos!H32","v":0},{"$f":"Ingresos!I32","v":0},{"$f":"Ingresos!J32","v":0},{"$f":"Ingresos!K32","v":0},{"$f":"Ingresos!L32","v":0},{"$f":"Ingresos!M32","v":0},{"$f":"Ingresos!N32","v":0},null,0,null,{"$f":"Ingresos!U32","v":"Remuneración bruta gravada"},0]
[null,null,null,{"$f":"Ingresos!B33","v":"SAC s/preaviso"},null,{"$f":"Ingresos!C33","v":0},{"$f":"Ingresos!D33","v":0},{"$f":"Ingresos!E33","v":0},{"$f":"Ingresos!F33","v":0},{"$f":"Ingresos!G33","v":0},{"$f":"Ingresos!H33","v":0},{"$f":"Ingresos!I33","v":0},{"$f":"Ingresos!J33","v":0},{"$f":"Ingresos!K33","v":0},{"$f":"Ingresos!L33","v":0},{"$f":"Ingresos!M33","v":0},{"$f":"Ingresos!N33","v":0},null,0,null,{"$f":"Ingresos!U33","v":"Remuneración bruta gravada"},0]
[null,null,null,{"$f":"Ingresos!B34","v":"Vacaciones no gozadas"},null,{"$f":"Ingresos!C34","v":0},{"$f":"Ingresos!D34","v":0},{"$f":"Ingresos!E34","v":0},{"$f":"Ingresos!F34","v":0},{"$f":"Ingresos!G34","v":0},{"$f":"Ingresos!H34","v":0},{"$f":"Ingresos!I34","v":0},{"$f":"Ingresos!J34","v":0},{"$f":"Ingresos!K34","v":0},{"$f":"Ingresos!L34","v":0},{"$f":"Ingresos!M34","v":0},{"$f":"Ingresos!N34","v":0},null,0,null,{"$f":"Ingresos!U34","v":"Remuneración bruta gravada"},0]
[null,null,null,{"$f":"Ingresos!B35","v":"SAC s/vacaciones no gozadas"},null,{"$f":"Ingresos!C35","v":0},{"$f":"Ingresos!D35","v":0},{"$f":"Ingresos!E35","v":0},{"$f":"Ingresos!F35","v":0},{"$f":"Ingresos!G35","v":0},{"$f":"Ingresos!H35","v":0},{"$f":"Ingresos!I35","v":0},{"$f":"Ingresos!J35","v":0},{"$f":"Ingresos!K35","v":0},{"$f":"Ingresos!L35","v":0},{"$f":"Ingresos!M35","v":0},{"$f":"Ingresos!N35","v":0},null,0,null,{"$f":"Ingresos!U35","v":"Remuneración bruta gravada"},0]
[null,null,null,{"$f":"Ingresos!B36","v":"Integración mes de despido"},null,{"$f":"Ingresos!C36","v":0},{"$f":"Ingresos!D36","v":0},{"$f":"Ingresos!E36","v":0},{"$f":"Ingresos!F36","v":0},{"$f":"Ingresos!G36","v":0},{"$f":"Ingresos!H36","v":0},{"$f":"Ingresos!I36","v":0},{"$f":"Ingresos!J36","v":0},{"$f":"Ingresos!K36","v":0},{"$f":"Ingresos!L36","v":0},{"$f":"Ingresos!M36","v":0},{"$f":"Ingresos!N36","v":0},null,0,null,{"$f":"Ingresos!U36","v":"Remuneración bruta gravada"},0]
[null,null,null,{"$f":"Ingresos!B37","v":"SAC s/integración mes de despido"},null,{"$f":"Ingresos!C37","v":0},{"$f":"Ingresos!D37","v":0},{"$f":"Ingresos!E37","v":0},{"$f":"Ingresos!F37","v":0},{"$f":"Ingresos!G37","v":0},{"$f":"Ingresos!H37","v":0},{"$f":"Ingresos!I37","v":0},{"$f":"Ingresos!J37","v":0},{"$f":"Ingresos!K37","v":0},{"$f":"Ingresos!L37","v":0},{"$f":"Ingresos!M37","v":0},{"$f":"Ingresos!N37","v":0},null,0,null,{"$f":"Ingresos!U37","v":"Remuneración bruta gravada"},0]
[null,null,null,{"$f":"Ingresos!B38","v":"Gratificación por cese"},null,{"$f":"Ingresos!C38","v":0},{"$f":"Ingresos!D38","v":0},{"$f":"Ingresos!E38","v":0},{"$f":"Ingresos!F38","v":0},{"$f":"Ingresos!G38","v":0},{"$f":"Ingresos!H38","v":0},{"$f":"Ingresos!I38","v":0},{"$f":"Ingresos!J38","v":0},{"$f":"Ingresos!K38","v":0},{"$f":"Ingresos!L38","v":0},{"$f":"Ingresos!M38","v":0},{"$f":"Ingresos!N38","v":0},null,0,null,{"$f":"Ingresos!U38","v":"Remuneración no alcanzada o exenta"},0]
[null,null,null,"Pluriempleo"]
[null,null,null,{"$f":"Ingresos!B47","v":"Sueldo bruto"},null,{"$f":"+Ingresos!C47","v":0},{"$f":"+Ingresos!D47","v":0},{"$f":"+Ingresos!E47","v":0},{"$f":"+Ingresos!F47","v":0},{"$f":"+Ingresos!G47","v":0},{"$f":"+Ingresos!H47","v":0},{"$f":"+Ingresos!I47","v":0},{"$f":"+Ingresos!J47","v":0},{"$f":"+Ingresos!K47","v":0},{"$f":"+Ingresos!L47","v":0},{"$f":"+Ingresos!M47","v":0},{"$f":"+Ingresos!N47","v":0},null,0,null,{"$f":"Ingresos!U47","v":"Remuneración bruta gravada"},{"$f":"+S41","v":0}]
[null,null,null,{"$f":"Ingresos!B48","v":"Horas extras (días inhábiles)"},null,{"$f":"+Ingresos!C48","v":0},{"$f":"+Ingresos!D48","v":0},{"$f":"+Ingresos!E48","v":0},{"$f":"+Ingresos!F48","v":0},{"$f":"+Ingresos!G48","v":0},{"$f":"+Ingresos!H48","v":0},{"$f":"+Ingresos!I48","v":0},{"$f":"+Ingresos!J48","v":0},{"$f":"+Ingresos!K48","v":0},{"$f":"+Ingresos!L48","v":0},{"$f":"+Ingresos!M48","v":0},{"$f":"+Ingresos!N48","v":0},null,0,null,{"$f":"Ingresos!U48","v":"Horas extras remuneración gravada"},{"$f":"+S42","v":0}]
[null,null,null,{"$f":"Ingresos!B49","v":"Plus horas extras (días inhábiles)"},null,{"$f":"+Ingresos!C49","v":0},{"$f":"+Ingresos!D49","v":0},{"$f":"+Ingresos!E49","v":0},{"$f":"+Ingresos!F49","v":0},{"$f":"+Ingresos!G49","v":0},{"$f":"+Ingresos!H49","v":0},{"$f":"+Ingresos!I49","v":0},{"$f":"+Ingresos!J49","v":0},{"$f":"+Ingresos!K49","v":0},{"$f":"+Ingresos!L49","v":0},{"$f":"+Ingresos!M49","v":0},{"$f":"+Ingresos!N49","v":0},null,0,null,{"$f":"Ingresos!U49","v":"Horas extras remuneración exenta"},0]
[null,null,null,{"$f":"Ingresos!B50","v":"Horas extras (días hábiles)"},null,{"$f":"+Ingresos!C50","v":0},{"$f":"+Ingresos!D50","v":0},{"$f":"+Ingresos!E50","v":0},{"$f":"+Ingresos!F50","v":0},{"$f":"+Ingresos!G50","v":0},{"$f":"+Ingresos!H50","v":0},{"$f":"+Ingresos!I50","v":0},{"$f":"+Ingresos!J50","v":0},{"$f":"+Ingresos!K50","v":0},{"$f":"+Ingresos!L50","v":0},{"$f":"+Ingresos!M50","v":0},{"$f":"+Ingresos!N50","v":0},null,0,null,{"$f":"Ingresos!U50","v":"Horas extras remuneración gravada"},0]
[null,null,null,{"$f":"Ingresos!B51","v":"SAC gravado"},null,{"$f":"+Ingresos!C51","v":0},{"$f":"+Ingresos!D51","v":0},{"$f":"+Ingresos!E51","v":0},{"$f":"+Ingresos!F51","v":0},{"$f":"+Ingresos!G51","v":0},{"$f":"+Ingresos!H51","v":0},{"$f":"+Ingresos!I51","v":0},{"$f":"+Ingresos!J51","v":0},{"$f":"+Ingresos!K51","v":0},{"$f":"+Ingresos!L51","v":0},{"$f":"+Ingresos!M51","v":0},{"$f":"+Ingresos!N51","v":0},null,0,null,{"$f":"Ingresos!U51","v":"SAC"},0]
[null,null,null,{"$f":"Ingresos!B52","v":"SAC no gravado o exento"},null,{"$f":"+Ingresos!C52","v":0},{"$f":"+Ingresos!D52","v":0},{"$f":"+Ingresos!E52","v":0},{"$f":"+Ingresos!F52","v":0},{"$f":"+Ingresos!G52","v":0},{"$f":"+Ingresos!H52","v":0},{"$f":"+Ingresos!I52","v":0},{"$f":"+Ingresos!J52","v":0},{"$f":"+Ingresos!K52","v":0},{"$f":"+Ingresos!L52","v":0},{"$f":"+Ingresos!M52","v":0},{"$f":"+Ingresos!N52","v":0},null,{"$f":"SUM(F46:Q46)","v":0},null,{"$f":"Ingresos!U52","v":"SAC"},0]
[null,null,null,{"$f":"Ingresos!B53","v":"Plus Vacacional"},null,{"$f":"+Ingresos!C53","v":0},{"$f":"+Ingresos!D53","v":0},{"$f":"+Ingresos!E53","v":0},{"$f":"+Ingresos!F53","v":0},{"$f":"+Ingresos!G53","v":0},{"$f":"+Ingresos!H53","v":0},{"$f":"+Ingresos!I53","v":0},{"$f":"+Ingresos!J53","v":0},{"$f":"+Ingresos!K53","v":0},{"$f":"+Ingresos!L53","v":0},{"$f":"+Ingresos!M53","v":0},{"$f":"+Ingresos!N53","v":0},null,0,null,{"$f":"Ingresos!U53","v":"Remuneración bruta gravada"},0]
[null,null,null,{"$f":"Ingresos!B54","v":"Plus Feriado"},null,{"$f":"+Ingresos!C54","v":0},{"$f":"+Ingresos!D54","v":0},{"$f":"+Ingresos!E54","v":0},{"$f":"+Ingresos!F54","v":0},{"$f":"+Ingresos!G54","v":0},{"$f":"+Ingresos!H54","v":0},{"$f":"+Ingresos!I54","v":0},{"$f":"+Ingresos!J54","v":0},{"$f":"+Ingresos!K54","v":0},{"$f":"+Ingresos!L54","v":0},{"$f":"+Ingresos!M54","v":0},{"$f":"+Ingresos!N54","v":0},null,0,null,{"$f":"Ingresos!U54","v":"Remuneración bruta gravada"},0]
[null,null,null,{"$f":"Ingresos!B55","v":"Movilidad y viáticos (gravado)"},null,{"$f":"+Ingresos!C55","v":0},{"$f":"+Ingresos!D55","v":0},{"$f":"+Ingresos!E55","v":0},{"$f":"+Ingresos!F55","v":0},{"$f":"+Ingresos!G55","v":0},{"$f":"+Ingresos!H55","v":0},{"$f":"+Ingresos!I55","v":0},{"$f":"+Ingresos!J55","v":0},{"$f":"+Ingresos!K55","v":0},{"$f":"+Ingresos!L55","v":0},{"$f":"+Ingresos!M55","v":0},{"$f":"+Ingresos!N55","v":0},null,0,null,{"$f":"Ingresos!U55","v":"Movilidad y viáticos remuneración gravada"},0]
[null,null,null,{"$f":"Ingresos!B56","v":"Movilidad y viáticos (exento)"},null,{"$f":"+Ingresos!C56","v":0},{"$f":"+Ingresos!D56","v":0},{"$f":"+Ingresos!E56","v":0},{"$f":"+Ingresos!F56","v":0},{"$f":"+Ingresos!G56","v":0},{"$f":"+Ingresos!H56","v":0},{"$f":"+Ingresos!I56","v":0},{"$f":"+Ingresos!J56","v":0},{"$f":"+Ingresos!K56","v":0},{"$f":"+Ingresos!L56","v":0},{"$f":"+Ingresos!M56","v":0},{"$f":"+Ingresos!N56","v":0},null,0,null,{"$f":"Ingresos!U56","v":"Movilidad y viáticos remuneración exenta"},0]
[null,null,null,{"$f":"Ingresos!B57","v":"Compensación de gastos por teletrabajo"},null,{"$f":"+Ingresos!C57","v":0},{"$f":"+Ingresos!D57","v":0},{"$f":"+Ingresos!E57","v":0},{"$f":"+Ingresos!F57","v":0},{"$f":"+Ingresos!G57","v":0},{"$f":"+Ingresos!H57","v":0},{"$f":"+Ingresos!I57","v":0},{"$f":"+Ingresos!J57","v":0},{"$f":"+Ingresos!K57","v":0},{"$f":"+Ingresos!L57","v":0},{"$f":"+Ingresos!M57","v":0},{"$f":"+Ingresos!N57","v":0},null,{"$f":"SUM(F51:Q51)","v":0},null,{"$f":"Ingresos!U57","v":"Compensación gastos teletrabajo exentos"},0]
[null,null,null,{"$f":"Ingresos!B58","v":"Bono por productividad (gravado)"},null,{"$f":"+Ingresos!C58","v":0},{"$f":"+Ingresos!D58","v":0},{"$f":"+Ingresos!E58","v":0},{"$f":"+Ingresos!F58","v":0},{"$f":"+Ingresos!G58","v":0},{"$f":"+Ingresos!H58","v":0},{"$f":"+Ingresos!I58","v":0},{"$f":"+Ingresos!J58","v":0},{"$f":"+Ingresos!K58","v":0},{"$f":"+Ingresos!L58","v":0},{"$f":"+Ingresos!M58","v":0},{"$f":"+Ingresos!N58","v":0},null,0,null,{"$f":"Ingresos!U58","v":"Bonos de productividad gravados"},0]
[null,null,null,{"$f":"Ingresos!B59","v":"Bono por productividad (exento)"},null,{"$f":"+Ingresos!C59","v":0},{"$f":"+Ingresos!D59","v":0},{"$f":"+Ingresos!E59","v":0},{"$f":"+Ingresos!F59","v":0},{"$f":"+Ingresos!G59","v":0},{"$f":"+Ingresos!H59","v":0},{"$f":"+Ingresos!I59","v":0},{"$f":"+Ingresos!J59","v":0},{"$f":"+Ingresos!K59","v":0},{"$f":"+Ingresos!L59","v":0},{"$f":"+Ingresos!M59","v":0},{"$f":"+Ingresos!N59","v":0},null,0,null,{"$f":"Ingresos!U59","v":"Bonos de productividad exentos"},0]
[null,null,null,{"$f":"Ingresos!B60","v":"Fallo de caja (gravado)"},null,{"$f":"+Ingresos!C60","v":0},{"$f":"+Ingresos!D60","v":0},{"$f":"+Ingresos!E60","v":0},{"$f":"+Ingresos!F60","v":0},{"$f":"+Ingresos!G60","v":0},{"$f":"+Ingresos!H60","v":0},{"$f":"+Ingresos!I60","v":0},{"$f":"+Ingresos!J60","v":0},{"$f":"+Ingresos!K60","v":0},{"$f":"+Ingresos!L60","v":0},{"$f":"+Ingresos!M60","v":0},{"$f":"+Ingresos!N60","v":0},null,0,null,{"$f":"Ingresos!U60","v":"Fallos de caja gravados"},0]
[null,null,null,{"$f":"Ingresos!B61","v":"Fallo de caja (exento)"},null,{"$f":"+Ingresos!C61","v":0},{"$f":"+Ingresos!D61","v":0},{"$f":"+Ingresos!E61","v":0},{"$f":"+Ingresos!F61","v":0},{"$f":"+Ingresos!G61","v":0},{"$f":"+Ingresos!H61","v":0},{"$f":"+Ingresos!I61","v":0},{"$f":"+Ingresos!J61","v":0},{"$f":"+Ingresos!K61","v":0},{"$f":"+Ingresos!L61","v":0},{"$f":"+Ingresos!M61","v":0},{"$f":"+Ingresos!N61","v":0},null,0,null,{"$f":"Ingresos!U61","v":"Fallos de caja exentos"},0]
[null,null,null,{"$f":"Ingresos!B62","v":"Suplementos particulares por actividad militar"},null,{"$f":"+Ingresos!C62","v":0},{"$f":"+Ingresos!D62","v":0},{"$f":"+Ingresos!E62","v":0},{"$f":"+Ingresos!F62","v":0},{"$f":"+Ingresos!G62","v":0},{"$f":"+Ingresos!H62","v":0},{"$f":"+Ingresos!I62","v":0},{"$f":"+Ingresos!J62","v":0},{"$f":"+Ingresos!K62","v":0},{"$f":"+Ingresos!L62","v":0},{"$f":"+Ingresos!M62","v":0},{"$f":"+Ingresos!N62","v":0},null,0,null,{"$f":"Ingresos!U62","v":"Suplementos particulares artículo 57 de la Ley 19.101 exentos"},0]
[null,null,null,{"$f":"Ingresos!B63","v":"Cursos o seminarios de capacitación"},null,{"$f":"+Ingresos!C63","v":0},{"$f":"+Ingresos!D63","v":0},{"$f":"+Ingresos!E63","v":0},{"$f":"+Ingresos!F63","v":0},{"$f":"+Ingresos!G63","v":0},{"$f":"+Ingresos!H63","v":0},{"$f":"+Ingresos!I63","v":0},{"$f":"+Ingresos!J63","v":0},{"$f":"+Ingresos!K63","v":0},{"$f":"+Ingresos!L63","v":0},{"$f":"+Ingresos!M63","v":0},{"$f":"+Ingresos!N63","v":0},null,0,null,{"$f":"Ingresos!U63","v":"Remuneración no alcanzada o exenta"},0]
[null,null,null,{"$f":"Ingresos!B64","v":"Reintegro de gastos de guardería y/o jardín materno-infantil"},null,{"$f":"+Ingresos!C64","v":0},{"$f":"+Ingresos!D64","v":0},{"$f":"+Ingresos!E64","v":0},{"$f":"+Ingresos!F64","v":0},{"$f":"+Ingresos!G64","v":0},{"$f":"+Ingresos!H64","v":0},{"$f":"+Ingresos!I64","v":0},{"$f":"+Ingresos!J64","v":0},{"$f":"+Ingresos!K64","v":0},{"$f":"+Ingresos!L64","v":0},{"$f":"+Ingresos!M64","v":0},{"$f":"+Ingresos!N64","v":0},null,0,null,{"$f":"Ingresos!U64","v":"Remuneración no alcanzada o exenta"},0]
[null,null,null,{"$f":"Ingresos!B65","v":"Provisión de herramientas educativas (gravado)"},null,{"$f":"+Ingresos!C65","v":0},{"$f":"+Ingresos!D65","v":0},{"$f":"+Ingresos!E65","v":0},{"$f":"+Ingresos!F65","v":0},{"$f":"+Ingresos!G65","v":0},{"$f":"+Ingresos!H65","v":0},{"$f":"+Ingresos!I65","v":0},{"$f":"+Ingresos!J65","v":0},{"$f":"+Ingresos!K65","v":0},{"$f":"+Ingresos!L65","v":0},{"$f":"+Ingresos!M65","v":0},{"$f":"+Ingresos!N65","v":0},null,0,null,{"$f":"Ingresos!U65","v":"Remuneración bruta gravada"},0]
[null,null,null,{"$f":"Ingresos!B66","v":"Cursos o seminarios de capacitación para hijos/as y hijastros/as (gravado)"},null,{"$f":"+Ingresos!C66","v":0},{"$f":"+Ingresos!D66","v":0},{"$f":"+Ingresos!E66","v":0},{"$f":"+Ingresos!F66","v":0},{"$f":"+Ingresos!G66","v":0},{"$f":"+Ingresos!H66","v":0},{"$f":"+Ingresos!I66","v":0},{"$f":"+Ingresos!J66","v":0},{"$f":"+Ingresos!K66","v":0},{"$f":"+Ingresos!L66","v":0},{"$f":"+Ingresos!M66","v":0},{"$f":"+Ingresos!N66","v":0},null,0,null,{"$f":"Ingresos!U66","v":"Remuneración bruta gravada"},0]
[null,null,null,{"$f":"Ingresos!B67","v":"Cursos o seminarios de capacitación para hijos/as y hijastros/as (exento)"},null,{"$f":"+Ingresos!C67","v":0},{"$f":"+Ingresos!D67","v":0},{"$f":"+Ingresos!E67","v":0},{"$f":"+Ingresos!F67","v":0},{"$f":"+Ingresos!G67","v":0},{"$f":"+Ingresos!H67","v":0},{"$f":"+Ingresos!I67","v":0},{"$f":"+Ingresos!J67","v":0},{"$f":"+Ingresos!K67","v":0},{"$f":"+Ingresos!L67","v":0},{"$f":"+Ingresos!M67","v":0},{"$f":"+Ingresos!N67","v":0},null,0,null,{"$f":"Ingresos!U67","v":"Conceptos de similar naturaleza exentos"},0]
[null,null,null,{"$f":"Ingresos!B68","v":"Licencias varias"},null,{"$f":"+Ingresos!C68","v":0},{"$f":"+Ingresos!D68","v":0},{"$f":"+Ingresos!E68","v":0},{"$f":"+Ingresos!F68","v":0},{"$f":"+Ingresos!G68","v":0},{"$f":"+Ingresos!H68","v":0},{"$f":"+Ingresos!I68","v":0},{"$f":"+Ingresos!J68","v":0},{"$f":"+Ingresos!K68","v":0},{"$f":"+Ingresos!L68","v":0},{"$f":"+Ingresos!M68","v":0},{"$f":"+Ingresos!N68","v":0},null,0,null,{"$f":"Ingresos!U68","v":"Remuneración bruta gravada"},0]
[null,null,null,{"$f":"Ingresos!B69","v":"Benef. Soc. (no rem.)"},null,{"$f":"+Ingresos!C69","v":0},{"$f":"+Ingresos!D69","v":0},{"$f":"+Ingresos!E69","v":0},{"$f":"+Ingresos!F69","v":0},{"$f":"+Ingresos!G69","v":0},{"$f":"+Ingresos!H69","v":0},{"$f":"+Ingresos!I69","v":0},{"$f":"+Ingresos!J69","v":0},{"$f":"+Ingresos!K69","v":0},{"$f":"+Ingresos!L69","v":0},{"$f":"+Ingresos!M69","v":0},{"$f":"+Ingresos!N69","v":0},null,0,null,{"$f":"Ingresos!U69","v":"Remuneración bruta gravada"},0]
[null,null,null,{"$f":"Ingresos!B70","v":"Indemnización art. 245"},null,{"$f":"+Ingresos!C70","v":0},{"$f":"+Ingresos!D70","v":0},{"$f":"+Ingresos!E70","v":0},{"$f":"+Ingresos!F70","v":0},{"$f":"+Ingresos!G70","v":0},{"$f":"+Ingresos!H70","v":0},{"$f":"+Ingresos!I70","v":0},{"$f":"+Ingresos!J70","v":0},{"$f":"+Ingresos!K70","v":0},{"$f":"+Ingresos!L70","v":0},{"$f":"+Ingresos!M70","v":0},{"$f":"+Ingresos!N70","v":0},null,0,null,{"$f":"Ingresos!U70","v":"Remuneración no alcanzada o exenta"},0]
[null,null,null,{"$f":"Ingresos!B71","v":"Preaviso"},null,{"$f":"+Ingresos!C71","v":0},{"$f":"+Ingresos!D71","v":0},{"$f":"+Ingresos!E71","v":0},{"$f":"+Ingresos!F71","v":0},{"$f":"+Ingresos!G71","v":0},{"$f":"+Ingresos!H71","v":0},{"$f":"+Ingresos!I71","v":0},{"$f":"+Ingresos!J71","v":0},{"$f":"+Ingresos!K71","v":0},{"$f":"+Ingresos!L71","v":0},{"$f":"+Ingresos!M71","v":0},{"$f":"+Ingresos!N71","v":0},null,0,null,{"$f":"Ingresos!U71","v":"Remuneración bruta gravada"},0]
[null,null,null,{"$f":"Ingresos!B72","v":"SAC s/preaviso"},null,{"$f":"+Ingresos!C72","v":0},{"$f":"+Ingresos!D72","v":0},{"$f":"+Ingresos!E72","v":0},{"$f":"+Ingresos!F72","v":0},{"$f":"+Ingresos!G72","v":0},{"$f":"+Ingresos!H72","v":0},{"$f":"+Ingresos!I72","v":0},{"$f":"+Ingresos!J72","v":0},{"$f":"+Ingresos!K72","v":0},{"$f":"+Ingresos!L72","v":0},{"$f":"+Ingresos!M72","v":0},{"$f":"+Ingresos!N72","v":0},null,0,null,{"$f":"Ingresos!U72","v":"Remuneración bruta gravada"},0]
[null,null,null,{"$f":"Ingresos!B73","v":"Vacaciones no gozadas"},null,{"$f":"+Ingresos!C73","v":0},{"$f":"+Ingresos!D73","v":0},{"$f":"+Ingresos!E73","v":0},{"$f":"+Ingresos!F73","v":0},{"$f":"+Ingresos!G73","v":0},{"$f":"+Ingresos!H73","v":0},{"$f":"+Ingresos!I73","v":0},{"$f":"+Ingresos!J73","v":0},{"$f":"+Ingresos!K73","v":0},{"$f":"+Ingresos!L73","v":0},{"$f":"+Ingresos!M73","v":0},{"$f":"+Ingresos!N73","v":0},null,0,null,{"$f":"Ingresos!U73","v":"Remuneración bruta gravada"},0]
[null,null,null,{"$f":"Ingresos!B74","v":"SAC s/vacaciones no gozadas"},null,{"$f":"+Ingresos!C74","v":0},{"$f":"+Ingresos!D74","v":0},{"$f":"+Ingresos!E74","v":0},{"$f":"+Ingresos!F74","v":0},{"$f":"+Ingresos!G74","v":0},{"$f":"+Ingresos!H74","v":0},{"$f":"+Ingresos!I74","v":0},{"$f":"+Ingresos!J74","v":0},{"$f":"+Ingresos!K74","v":0},{"$f":"+Ingresos!L74","v":0},{"$f":"+Ingresos!M74","v":0},{"$f":"+Ingresos!N74","v":0},null,0,null,{"$f":"Ingresos!U74","v":"Remuneración bruta gravada"},0]
[null,null,null,{"$f":"Ingresos!B75","v":"Integración mes de despido"},null,{"$f":"+Ingresos!C75","v":0},{"$f":"+Ingresos!D75","v":0},{"$f":"+Ingresos!E75","v":0},{"$f":"+Ingresos!F75","v":0},{"$f":"+Ingresos!G75","v":0},{"$f":"+Ingresos!H75","v":0},{"$f":"+Ingresos!I75","v":0},{"$f":"+Ingresos!J75","v":0},{"$f":"+Ingresos!K75","v":0},{"$f":"+Ingresos!L75","v":0},{"$f":"+Ingresos!M75","v":0},{"$f":"+Ingresos!N75","v":0},null,0,null,{"$f":"Ingresos!U75","v":"Remuneración bruta gravada"},0]
[null,null,null,{"$f":"Ingresos!B76","v":"SAC s/integración mes de despido"},null,{"$f":"+Ingresos!C76","v":0},{"$f":"+Ingresos!D76","v":0},{"$f":"+Ingresos!E76","v":0},{"$f":"+Ingresos!F76","v":0},{"$f":"+Ingresos!G76","v":0},{"$f":"+Ingresos!H76","v":0},{"$f":"+Ingresos!I76","v":0},{"$f":"+Ingresos!J76","v":0},{"$f":"+Ingresos!K76","v":0},{"$f":"+Ingresos!L76","v":0},{"$f":"+Ingresos!M76","v":0},{"$f":"+Ingresos!N76","v":0},null,0,null,{"$f":"Ingresos!U76","v":"Remuneración bruta gravada"},0]
[null,null,null,{"$f":"Ingresos!B77","v":"Gratificación por cese"},null,{"$f":"+Ingresos!C77","v":0},{"$f":"+Ingresos!D77","v":0},{"$f":"+Ingresos!E77","v":0},{"$f":"+Ingresos!F77","v":0},{"$f":"+Ingresos!G77","v":0},{"$f":"+Ingresos!H77","v":0},{"$f":"+Ingresos!I77","v":0},{"$f":"+Ingresos!J77","v":0},{"$f":"+Ingresos!K77","v":0},{"$f":"+Ingresos!L77","v":0},{"$f":"+Ingresos!M77","v":0},{"$f":"+Ingresos!N77","v":0},null,0,null,{"$f":"Ingresos!U77","v":"Remuneración no alcanzada o exenta"},0]
[null,null,null,"Sub Total Ganancia Bruta",null,{"$f":"SUM(F9:F63)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(S9:S63)","v":0}]
[]
[null,null,null,"Retenciones computables",null,"2016-01-31","2016-02-28","2016-03-31","2016-04-30","2016-05-31","2016-06-30","2016-07-31","2016-08-31","2016-09-30","2016-10-31","2016-11-30","2016-12-31",null,"Anual"]
[null,null,null,{"$f":"Tablas!B8","v":"Jubilación"},null,{"$f":"Auxiliares!D30+Auxiliares!D37+Auxiliares!D166","v":0},{"$f":"Auxiliares!E30+Auxiliares!E37+Auxiliares!E166","v":0},{"$f":"Auxiliares!F30+Auxiliares!F37+Auxiliares!F166","v":0},{"$f":"Auxiliares!G30+Auxiliares!G37+Auxiliares!G166","v":0},{"$f":"Auxiliares!H30+Auxiliares!H37+Auxiliares!H166","v":0},{"$f":"Auxiliares!I30+Auxiliares!I37+Auxiliares!I166","v":0},{"$f":"Auxiliares!J30+Auxiliares!J37+Auxiliares!J166","v":0},{"$f":"Auxiliares!K30+Auxiliares!K37+Auxiliares!K166","v":0},{"$f":"Auxiliares!L30+Auxiliares!L37+Auxiliares!L166","v":0},{"$f":"Auxiliares!M30+Auxiliares!M37+Auxiliares!M166","v":0},{"$f":"Auxiliares!N30+Auxiliares!N37+Auxiliares!N166","v":0},{"$f":"Auxiliares!O30+Auxiliares!O37+Auxiliares!O166","v":0},null,{"$f":"SUM(F75:Q75)","v":0}]
[null,null,null,{"$f":"Tablas!B9","v":"Ley 19032"},null,{"$f":"Auxiliares!D31+Auxiliares!D38+Auxiliares!D167","v":0},{"$f":"Auxiliares!E31+Auxiliares!E38+Auxiliares!E167","v":0},{"$f":"Auxiliares!F31+Auxiliares!F38+Auxiliares!F167","v":0},{"$f":"Auxiliares!G31+Auxiliares!G38+Auxiliares!G167","v":0},{"$f":"Auxiliares!H31+Auxiliares!H38+Auxiliares!H167","v":0},{"$f":"Auxiliares!I31+Auxiliares!I38+Auxiliares!I167","v":0},{"$f":"Auxiliares!J31+Auxiliares!J38+Auxiliares!J167","v":0},{"$f":"Auxiliares!K31+Auxiliares!K38+Auxiliares!K167","v":0},{"$f":"Auxiliares!L31+Auxiliares!L38+Auxiliares!L167","v":0},{"$f":"Auxiliares!M31+Auxiliares!M38+Auxiliares!M167","v":0},{"$f":"Auxiliares!N31+Auxiliares!N38+Auxiliares!N167","v":0},{"$f":"Auxiliares!O31+Auxiliares!O38+Auxiliares!O167","v":0},null,{"$f":"SUM(F76:Q76)","v":0}]
[null,null,null,{"$f":"Tablas!B10","v":"Obra social"},null,{"$f":"Auxiliares!D32+Auxiliares!D39+Auxiliares!D168","v":0},{"$f":"Auxiliares!E32+Auxiliares!E39+Auxiliares!E168","v":0},{"$f":"Auxiliares!F32+Auxiliares!F39+Auxiliares!F168","v":0},{"$f":"Auxiliares!G32+Auxiliares!G39+Auxiliares!G168","v":0},{"$f":"Auxiliares!H32+Auxiliares!H39+Auxiliares!H168","v":0},{"$f":"Auxiliares!I32+Auxiliares!I39+Auxiliares!I168","v":0},{"$f":"Auxiliares!J32+Auxiliares!J39+Auxiliares!J168","v":0},{"$f":"Auxiliares!K32+Auxiliares!K39+Auxiliares!K168","v":0},{"$f":"Auxiliares!L32+Auxiliares!L39+Auxiliares!L168","v":0},{"$f":"Auxiliares!M32+Auxiliares!M39+Auxiliares!M168","v":0},{"$f":"Auxiliares!N32+Auxiliares!N39+Auxiliares!N168","v":0},{"$f":"Auxiliares!O32+Auxiliares!O39+Auxiliares!O168","v":0},null,{"$f":"SUM(F77:Q77)","v":0}]
[null,null,null,{"$f":"Tablas!B11","v":"Sindicato"},null,{"$f":"Auxiliares!D33+Auxiliares!D40+Auxiliares!D169","v":0},{"$f":"Auxiliares!E33+Auxiliares!E40+Auxiliares!E169","v":0},{"$f":"Auxiliares!F33+Auxiliares!F40+Auxiliares!F169","v":0},{"$f":"Auxiliares!G33+Auxiliares!G40+Auxiliares!G169","v":0},{"$f":"Auxiliares!H33+Auxiliares!H40+Auxiliares!H169","v":0},{"$f":"Auxiliares!I33+Auxiliares!I40+Auxiliares!I169","v":0},{"$f":"Auxiliares!J33+Auxiliares!J40+Auxiliares!J169","v":0},{"$f":"Auxiliares!K33+Auxiliares!K40+Auxiliares!K169","v":0},{"$f":"Auxiliares!L33+Auxiliares!L40+Auxiliares!L169","v":0},{"$f":"Auxiliares!M33+Auxiliares!M40+Auxiliares!M169","v":0},{"$f":"Auxiliares!N33+Auxiliares!N40+Auxiliares!N169","v":0},{"$f":"Auxiliares!O33+Auxiliares!O40+Auxiliares!O169","v":0},null,{"$f":"SUM(F78:Q78)","v":0}]
[null,null,null,{"$f":"Tablas!B12","v":0},null,{"$f":"Auxiliares!D34+Auxiliares!D41+Auxiliares!D170","v":0},{"$f":"Auxiliares!E34+Auxiliares!E41+Auxiliares!E170","v":0},{"$f":"Auxiliares!F34+Auxiliares!F41+Auxiliares!F170","v":0},{"$f":"Auxiliares!G34+Auxiliares!G41+Auxiliares!G170","v":0},{"$f":"Auxiliares!H34+Auxiliares!H41+Auxiliares!H170","v":0},{"$f":"Auxiliares!I34+Auxiliares!I41+Auxiliares!I170","v":0},{"$f":"Auxiliares!J34+Auxiliares!J41+Auxiliares!J170","v":0},{"$f":"Auxiliares!K34+Auxiliares!K41+Auxiliares!K170","v":0},{"$f":"Auxiliares!L34+Auxiliares!L41+Auxiliares!L170","v":0},{"$f":"Auxiliares!M34+Auxiliares!M41+Auxiliares!M170","v":0},{"$f":"Auxiliares!N34+Auxiliares!N41+Auxiliares!N170","v":0},{"$f":"Auxiliares!O34+Auxiliares!O41+Auxiliares!O170","v":0},null,0]
[null,null,null,{"$f":"Tablas!B13","v":0},null,{"$f":"Auxiliares!D35+Auxiliares!D42+Auxiliares!D171","v":0},{"$f":"Auxiliares!E35+Auxiliares!E42+Auxiliares!E171","v":0},{"$f":"Auxiliares!F35+Auxiliares!F42+Auxiliares!F171","v":0},{"$f":"Auxiliares!G35+Auxiliares!G42+Auxiliares!G171","v":0},{"$f":"Auxiliares!H35+Auxiliares!H42+Auxiliares!H171","v":0},{"$f":"Auxiliares!I35+Auxiliares!I42+Auxiliares!I171","v":0},{"$f":"Auxiliares!J35+Auxiliares!J42+Auxiliares!J171","v":0},{"$f":"Auxiliares!K35+Auxiliares!K42+Auxiliares!K171","v":0},{"$f":"Auxiliares!L35+Auxiliares!L42+Auxiliares!L171","v":0},{"$f":"Auxiliares!M35+Auxiliares!M42+Auxiliares!M171","v":0},{"$f":"Auxiliares!N35+Auxiliares!N42+Auxiliares!N171","v":0},{"$f":"Auxiliares!O35+Auxiliares!O42+Auxiliares!O171","v":0},null,0]
[]
[null,"Datos Acumulados",null,"Ingresos Gravados Acumulados",null,"2016-01-31","2016-02-28","2016-03-31","2016-04-30","2016-05-31","2016-06-30","2016-07-31","2016-08-31","2016-09-30","2016-10-31","2016-11-30","2016-12-31",null,"Anual"]
[null,null,null,"Ingresos gravados (menos SAC)",null,{"$f":"Auxiliares!D9+Auxiliares!D11","v":0},{"$f":"Auxiliares!E9+Auxiliares!E11+F83","v":0},{"$f":"Auxiliares!F9+Auxiliares!F11+G83","v":0},{"$f":"Auxiliares!G9+Auxiliares!G11+H83","v":0},{"$f":"Auxiliares!H9+Auxiliares!H11+I83","v":0},{"$f":"Auxiliares!I9+Auxiliares!I11+J83","v":0},{"$f":"Auxiliares!J9+Auxiliares!J11+K83","v":0},{"$f":"Auxiliares!K9+Auxiliares!K11+L83","v":0},{"$f":"Auxiliares!L9+Auxiliares!L11+M83","v":0},{"$f":"Auxiliares!M9+Auxiliares!M11+N83","v":0},{"$f":"Auxiliares!N9+Auxiliares!N11+O83","v":0},{"$f":"Auxiliares!O9+Auxiliares!O11+P83","v":0},null,{"$f":"Q83","v":0}]
[null,null,null,"Ingresos prorrateados (menos SAC)",null,{"$f":"+Auxiliares!D49","v":0},{"$f":"+F84+Auxiliares!E49","v":0},{"$f":"+G84+Auxiliares!F49","v":0},{"$f":"+H84+Auxiliares!G49","v":0},{"$f":"+I84+Auxiliares!H49","v":0},{"$f":"+J84+Auxiliares!I49","v":0},{"$f":"+K84+Auxiliares!J49","v":0},{"$f":"+L84+Auxiliares!K49","v":0},{"$f":"+M84+Auxiliares!L49","v":0},{"$f":"+N84+Auxiliares!M49","v":0},{"$f":"+O84+Auxiliares!N49","v":0},{"$f":"+P84+Auxiliares!O49","v":0},null,{"$f":"+Q84","v":0}]
[null,null,null,"Ajuste SAC Neto",null,{"$f":"IF(Check!$B$8=\"\",Ingresos!C41+Ingresos!C80,Ingresos!C40+Ingresos!C79)","v":0},{"$f":"IF(Check!$B$8=\"\",Ingresos!D41+Ingresos!D80,Ingresos!D40+Ingresos!D79)+F85","v":0},{"$f":"IF(Check!$B$8=\"\",Ingresos!E41+Ingresos!E80,Ingresos!E40+Ingresos!E79)+G85","v":0},{"$f":"IF(Check!$B$8=\"\",Ingresos!F41+Ingresos!F80,Ingresos!F40+Ingresos!F79)+H85","v":0},{"$f":"IF(Check!$B$8=\"\",Ingresos!G41+Ingresos!G80,Ingresos!G40+Ingresos!G79)+I85","v":0},{"$f":"IF(Check!$B$8=\"\",Ingresos!H41+Ingresos!H80,Ingresos!H40+Ingresos!H79)+J85","v":0},{"$f":"IF(Check!$B$8=\"\",Ingresos!I41+Ingresos!I80,Ingresos!I40+Ingresos!I79)+K85","v":0},{"$f":"IF(Check!$B$8=\"\",Ingresos!J41+Ingresos!J80,Ingresos!J40+Ingresos!J79)+L85","v":0},{"$f":"IF(Check!$B$8=\"\",Ingresos!K41+Ingresos!K80,Ingresos!K40+Ingresos!K79)+M85","v":0},{"$f":"IF(Check!$B$8=\"\",Ingresos!L41+Ingresos!L80,Ingresos!L40+Ingresos!L79)+N85","v":0},{"$f":"IF(Check!$B$8=\"\",Ingresos!M41+Ingresos!M80,Ingresos!M40+Ingresos!M79)+O85","v":0},{"$f":"IF(Check!$B$8=\"\",Ingresos!N41+Ingresos!N80,Ingresos!N40+Ingresos!N79)+P85","v":0},null,0]
[null,null,null,"SAC (bruto)",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Ingresos!$C$12:$N$12)+SUM(Ingresos!$C$51:$N$51)","v":0}]
[null,null,null,"Sub Total Ganancia Bruta",null,{"$f":"SUM(F83:F84)","v":0},{"$f":"SUM(G83:G84)","v":0},{"$f":"SUM(H83:H84)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(S83:S84)","v":0}]
[]
[null,null,null,"Ajuste SAC Neto",null,"2016-01-31","2016-02-28","2016-03-31","2016-04-30","2016-05-31","2016-06-30","2016-07-31","2016-08-31","2016-09-30","2016-10-31","2016-11-30","2016-12-31",null,"Anual"]
[null,null,null,"Remuneración bruta",null,null,null,null,null,null,{"$f":"+Tablas!H41","v":0},{"$f":"+Tablas!I41","v":0},{"$f":"+Tablas!J41","v":0},{"$f":"+Tablas!K41","v":0},{"$f":"+Tablas!L41","v":0},{"$f":"+Tablas!M41","v":0},{"$f":"+Tablas!N41","v":0}]
[null,null,null,"Remuneración bruta (promedio)",null,null,null,null,null,null,{"$f":"+Tablas!H42","v":0},{"$f":"+Tablas!I42","v":0},{"$f":"+Tablas!J42","v":0},{"$f":"+SUM($L$90:N90)/(MONTH(N89)-6)","v":0},{"$f":"+SUM($L$90:O90)/(MONTH(O89)-6)","v":0},{"$f":"+SUM($L$90:P90)/(MONTH(P89)-6)","v":0},{"$f":"+SUM($L$90:Q90)/(MONTH(Q89)-6)","v":0}]
[null,null,null,"SAC Neto (doceava parte)",null,{"$f":"IF(Check!$B$8<>\"\",+Ingresos!C40+Ingresos!C79,+Ingresos!C41+Ingresos!C80)","v":0},{"$f":"IF(Check!$B$8<>\"\",+Ingresos!D40+Ingresos!D79,+Ingresos!D41+Ingresos!D80)","v":0},{"$f":"IF(Check!$B$8<>\"\",+Ingresos!E40+Ingresos!E79,+Ingresos!E41+Ingresos!E80)","v":0},{"$f":"IF(Check!$B$8<>\"\",+Ingresos!F40+Ingresos!F79,+Ingresos!F41+Ingresos!F80)","v":0},{"$f":"IF(Check!$B$8<>\"\",+Ingresos!G40+Ingresos!G79,+Ingresos!G41+Ingresos!G80)","v":0},{"$f":"IF(Check!$B$8<>\"\",+Ingresos!H40+Ingresos!H79,+Ingresos!H41+Ingresos!H80)","v":0},{"$f":"IF(Check!$B$8<>\"\",+Ingresos!I40+Ingresos!I79,+Ingresos!I41+Ingresos!I80)","v":0},{"$f":"IF(Check!$B$8<>\"\",+Ingresos!J40+Ingresos!J79,+Ingresos!J41+Ingresos!J80)","v":0},{"$f":"IF(Check!$B$8<>\"\",+Ingresos!K40+Ingresos!K79,+Ingresos!K41+Ingresos!K80)","v":0},{"$f":"IF(Check!$B$8<>\"\",+Ingresos!L40+Ingresos!L79,+Ingresos!L41+Ingresos!L80)","v":0},{"$f":"IF(Check!$B$8<>\"\",+Ingresos!M40+Ingresos!M79,+Ingresos!M41+Ingresos!M80)","v":0},{"$f":"IF(Check!$B$8<>\"\",+Ingresos!N40+Ingresos!N79,+Ingresos!N41+Ingresos!N80)","v":0}]
[null,null,null,"Ajuste",null,null,null,null,null,null,{"$f":"ajusteGravadoSAC(K90,K91,SUM($F$92:J92),SUM($F$92:K92),K92,J93,Check!$B$23,IF(Check!B8<>\"\",SUM(Tablas!H8:H13),Auxiliares!I358),MONTH(K89),Check!$B$1)","v":0},{"$f":"ajusteGravadoSAC(L90,L91,SUM($F$92:K92),SUM($F$92:L92),L92,K93,Check!$B$23,IF(Check!C8<>\"\",SUM(Tablas!I8:I13),Auxiliares!J358),MONTH(L89),Check!$B$1)","v":0},{"$f":"ajusteGravadoSAC(M90,M91,SUM($F$92:L92),SUM($F$92:M92),M92,L93,Check!$B$23,IF(Check!D8<>\"\",SUM(Tablas!J8:J13),Auxiliares!K358),MONTH(M89),Check!$B$1)","v":0},{"$f":"ajusteGravadoSAC(N90,N91,SUM($L$92:M92),SUM($F$92:N92),N92,M93,0,IF(Check!E8<>\"\",SUM(Tablas!K8:K13),Auxiliares!L358),MONTH(N89),Check!$B$1)","v":0},{"$f":"ajusteGravadoSAC(O90,O91,SUM($L$92:N92),SUM($F$92:O92),O92,N93,0,IF(Check!F8<>\"\",SUM(Tablas!L8:L13),Auxiliares!M358),MONTH(O89),Check!$B$1)","v":0},{"$f":"ajusteGravadoSAC(P90,P91,SUM($L$92:O92),SUM($F$92:P92),P92,O93,0,IF(Check!G8<>\"\",SUM(Tablas!M8:M13),Auxiliares!N358),MONTH(P89),Check!$B$1)","v":0},{"$f":"ajusteGravadoSAC(Q90,Q91,SUM($L$92:P92),SUM($F$92:Q92),Q92,P93,0,IF(Check!H8<>\"\",SUM(Tablas!N8:N13),Auxiliares!O358),MONTH(Q89),Check!$B$1)","v":0}]
[null,null,null,"SAC Neto (gravado)",null,{"$f":"+F92","v":0},{"$f":"+F94+G92","v":0},{"$f":"+G94+H92","v":0},{"$f":"+H94+I92","v":0},{"$f":"+I94+J92","v":0},{"$f":"ROUND(+K93+J94+K92,2)","v":0},0,0,0,0,0,0]
[null,null,null,"SAC Bruto exento (anual)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(Ingresos!C13:N13)","v":0}]
[null,null,null,"SAC Bruto gravado (anual)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Ingresos!C12:N12)","v":0}]
[]
[null,null,null,{"$f":"\"Ajuste a la liquidación de junio, percibidas en \"&IF(Check!B1=\"\",\"EN EL MISMO MES\",\"JULIO 2021\")","v":"Ajuste a la liquidación de junio, percibidas en EN EL MISMO MES"},null,"2016-01-31","2016-02-28","2016-03-31","2016-04-30","2016-05-31","2016-06-30","2016-07-31","2016-08-31","2016-09-30","2016-10-31","2016-11-30","2016-12-31",null,"Anual"]
[null,null,null,"Exento, computado como gravado en liquidaciones anteriores (salvo SAC)",null,null,null,null,null,null,{"$f":"-IF(Check!$B$1=\"\",Ajustes!C42,0)","v":0},{"$f":"IF(K99<>0,K99,Ajustes!C42)","v":0},{"$f":"+L99","v":0},{"$f":"+M99","v":0},{"$f":"+N99","v":0},{"$f":"+O99","v":0},{"$f":"+P99","v":0},null,{"$f":"+Q99","v":0}]
[null,null,null,"Gravado, computado como exento en liquidaciones anteriores (salvo SAC)"]
[null,null,null,"Retenciones computadas",null,null,null,null,null,null,{"$f":"IF(Check!$B$1=\"\",Ajustes!C41,0)","v":0},{"$f":"IF(K101<>0,K101,+Ajustes!C41)","v":0},{"$f":"+L101","v":0},0,0,0,0,null,{"$f":"+Q101","v":0}]
[null,null,null,"Ajuste total",null,null,null,null,null,null,{"$f":"SUM(K99:K101)","v":0},{"$f":"SUM(L99:L101)","v":0},0,0,0,0,0,null,{"$f":"+Q102","v":0}]
[]
[null,null,null,"Deducciones Generales Acumuladas",null,"2016-01-31","2016-02-28","2016-03-31","2016-04-30","2016-05-31","2016-06-30","2016-07-31","2016-08-31","2016-09-30","2016-10-31","2016-11-30","2016-12-31",null,"Anual"]
[null,null,null,"Retenciones sobre ing. no prorrateados",null,{"$f":"Auxiliares!D45","v":0},{"$f":"Auxiliares!E45+F105","v":0},{"$f":"Auxiliares!F45+G105","v":0},{"$f":"Auxiliares!G45+H105","v":0},{"$f":"Auxiliares!H45+I105","v":0},{"$f":"Auxiliares!I45+J105","v":0},{"$f":"Auxiliares!J45+K105","v":0},{"$f":"Auxiliares!K45+L105","v":0},{"$f":"Auxiliares!L45+M105","v":0},{"$f":"Auxiliares!M45+N105","v":0},{"$f":"Auxiliares!N45+O105","v":0},{"$f":"Auxiliares!O45+P105","v":0},null,{"$f":"+SUM(Auxiliares!P30:P35)","v":0}]
[null,null,null,"Retenciones sobre ing. prorrateados",null,{"$f":"+Auxiliares!D63","v":0},{"$f":"+Auxiliares!E63+F106","v":0},{"$f":"+Auxiliares!F63+G106","v":0},{"$f":"+Auxiliares!G63+H106","v":0},{"$f":"+Auxiliares!H63+I106","v":0},{"$f":"+Auxiliares!I63+J106","v":0},{"$f":"+Auxiliares!J63+K106","v":0},{"$f":"+Auxiliares!K63+L106","v":0},{"$f":"+Auxiliares!L63+M106","v":0},{"$f":"+Auxiliares!M63+N106","v":0},{"$f":"+Auxiliares!N63+O106","v":0},{"$f":"+Auxiliares!O63+P106","v":0},null,{"$f":"+SUM(Q106,Auxiliares!P172)","v":0}]
[]
[]
[null,null,null,"Gastos de Sepelio",null,{"$f":"IF(Check!$B$3<>\"\",maximo(SUM(Auxiliares!$D$82:D82),Tablas!C22),0)","v":0},{"$f":"IF(Check!$B$3<>\"\",maximo(SUM(Auxiliares!$D$82:E82),Tablas!D22),0)","v":0},{"$f":"IF(Check!$B$3<>\"\",maximo(SUM(Auxiliares!$D$82:F82),Tablas!E22),0)","v":0},{"$f":"IF(Check!$B$3<>\"\",maximo(SUM(Auxiliares!$D$82:G82),Tablas!F22),0)","v":0},{"$f":"IF(Check!$B$3<>\"\",maximo(SUM(Auxiliares!$D$82:H82),Tablas!G22),0)","v":0},{"$f":"IF(Check!$B$3<>\"\",maximo(SUM(Auxiliares!$D$82:I82),Tablas!H22),0)","v":0},{"$f":"IF(Check!$B$3<>\"\",maximo(SUM(Auxiliares!$D$82:J82),Tablas!I22),0)","v":0},{"$f":"IF(Check!$B$3<>\"\",maximo(SUM(Auxiliares!$D$82:K82),Tablas!J22),0)","v":0},{"$f":"IF(Check!$B$3<>\"\",maximo(SUM(Auxiliares!$D$82:L82),Tablas!K22),0)","v":0},{"$f":"IF(Check!$B$3<>\"\",maximo(SUM(Auxiliares!$D$82:M82),Tablas!L22),0)","v":0},{"$f":"IF(Check!$B$3<>\"\",maximo(SUM(Auxiliares!$D$82:N82),Tablas!M22),0)","v":0},{"$f":"IF(Check!$B$3<>\"\",maximo(SUM(Auxiliares!$D$82:O82),Tablas!N22),0)","v":0},null,{"$f":"Q109","v":0},null,"Gastos de sepelio",{"$f":"+S109","v":0}]
[null,null,null,"Intereses Crédito Hipotecario",null,{"$f":"IF(Check!$B4<>\"\",maximo(SUM(Auxiliares!$D$83:D83),Tablas!C23),0)","v":0},{"$f":"IF(Check!$B$4<>\"\",maximo(SUM(Auxiliares!$D$83:E83),Tablas!D23),0)","v":0},{"$f":"IF(Check!$B$4<>\"\",maximo(SUM(Auxiliares!$D$83:F83),Tablas!E23),0)","v":0},{"$f":"IF(Check!$B$4<>\"\",maximo(SUM(Auxiliares!$D$83:G83),Tablas!F23),0)","v":0},{"$f":"IF(Check!$B$4<>\"\",maximo(SUM(Auxiliares!$D$83:H83),Tablas!G23),0)","v":0},{"$f":"IF(Check!$B$4<>\"\",maximo(SUM(Auxiliares!$D$83:I83),Tablas!H23),0)","v":0},{"$f":"IF(Check!$B$4<>\"\",maximo(SUM(Auxiliares!$D$83:J83),Tablas!I23),0)","v":0},{"$f":"IF(Check!$B$4<>\"\",maximo(SUM(Auxiliares!$D$83:K83),Tablas!J23),0)","v":0},{"$f":"IF(Check!$B$4<>\"\",maximo(SUM(Auxiliares!$D$83:L83),Tablas!K23),0)","v":0},{"$f":"IF(Check!$B$4<>\"\",maximo(SUM(Auxiliares!$D$83:M83),Tablas!L23),0)","v":0},{"$f":"IF(Check!$B$4<>\"\",maximo(SUM(Auxiliares!$D$83:N83),Tablas!M23),0)","v":0},{"$f":"IF(Check!$B$4<>\"\",maximo(SUM(Auxiliares!$D$83:O83),Tablas!N23),0)","v":0},null,0,null,"Intereses de créditos hipotecarios",{"$f":"+S110","v":0}]
[null,null,null,"Personal de Casas Particulares",null,{"$f":"IF(Check!$B5<>\"\",maximo(SUM(Auxiliares!$D$84:D84),Tablas!C24),0)","v":0},{"$f":"IF(Check!$B5<>\"\",maximo(SUM(Auxiliares!$D$84:E84),Tablas!D24),0)","v":0},{"$f":"IF(Check!$B5<>\"\",maximo(SUM(Auxiliares!$D$84:F84),Tablas!E24),0)","v":0},{"$f":"IF(Check!$B5<>\"\",maximo(SUM(Auxiliares!$D$84:G84),Tablas!F24),0)","v":0},{"$f":"IF(Check!$B5<>\"\",maximo(SUM(Auxiliares!$D$84:H84),Tablas!G24),0)","v":0},{"$f":"IF(Check!$B5<>\"\",maximo(SUM(Auxiliares!$D$84:I84),Tablas!H24),0)","v":0},{"$f":"IF(Check!$B5<>\"\",maximo(SUM(Auxiliares!$D$84:J84),Tablas!I24),0)","v":0},{"$f":"IF(Check!$B5<>\"\",maximo(SUM(Auxiliares!$D$84:K84),Tablas!J24),0)","v":0},{"$f":"IF(Check!$B5<>\"\",maximo(SUM(Auxiliares!$D$84:L84),Tablas!K24),0)","v":0},{"$f":"IF(Check!$B5<>\"\",maximo(SUM(Auxiliares!$D$84:M84),Tablas!L24),0)","v":0},{"$f":"IF(Check!$B5<>\"\",maximo(SUM(Auxiliares!$D$84:N84),Tablas!M24),0)","v":0},{"$f":"IF(Check!$B5<>\"\",maximo(SUM(Auxiliares!$D$84:O84),Tablas!N24),0)","v":0},null,0,null,"Empleados del servicio doméstico",{"$f":"+S111","v":0}]
[null,null,null,"Aportes a fondos de jubilaciones",null,{"$f":"IF(Check!$B$9<>\"\",SUM(Auxiliares!$D85:D85),0)","v":0},{"$f":"IF(Check!$B$9<>\"\",SUM(Auxiliares!$D85:E85),0)","v":0},{"$f":"IF(Check!$B$9<>\"\",SUM(Auxiliares!$D85:F85),0)","v":0},{"$f":"IF(Check!$B$9<>\"\",SUM(Auxiliares!$D85:G85),0)","v":0},{"$f":"IF(Check!$B$9<>\"\",SUM(Auxiliares!$D85:H85),0)","v":0},{"$f":"IF(Check!$B$9<>\"\",SUM(Auxiliares!$D85:I85),0)","v":0},{"$f":"IF(Check!$B$9<>\"\",SUM(Auxiliares!$D85:J85),0)","v":0},{"$f":"IF(Check!$B$9<>\"\",SUM(Auxiliares!$D85:K85),0)","v":0},{"$f":"IF(Check!$B$9<>\"\",SUM(Auxiliares!$D85:L85),0)","v":0},{"$f":"IF(Check!$B$9<>\"\",SUM(Auxiliares!$D85:M85),0)","v":0},{"$f":"IF(Check!$B$9<>\"\",SUM(Auxiliares!$D85:N85),0)","v":0},{"$f":"IF(Check!$B$9<>\"\",SUM(Auxiliares!$D85:O85),0)","v":0},null,0,"Repetido","Otras deducciones - Aportes para jubilaciones, retiros y subsidios ANSES",0]
[null,null,null,"Alquiler de casa habitación",null,{"$f":"IF(Check!$B10<>\"\",maximo(SUM(Auxiliares!$D86:D86),Tablas!C25),0)","v":0},{"$f":"IF(Check!$B10<>\"\",maximo(SUM(Auxiliares!$D86:E86),Tablas!D25),0)","v":0},{"$f":"IF(Check!$B10<>\"\",maximo(SUM(Auxiliares!$D86:F86),Tablas!E25),0)","v":0},{"$f":"IF(Check!$B10<>\"\",maximo(SUM(Auxiliares!$D86:G86),Tablas!F25),0)","v":0},{"$f":"IF(Check!$B10<>\"\",maximo(SUM(Auxiliares!$D86:H86),Tablas!G25),0)","v":0},{"$f":"IF(Check!$B10<>\"\",maximo(SUM(Auxiliares!$D86:I86),Tablas!H25),0)","v":0},{"$f":"IF(Check!$B10<>\"\",maximo(SUM(Auxiliares!$D86:J86),Tablas!I25),0)","v":0},{"$f":"IF(Check!$B10<>\"\",maximo(SUM(Auxiliares!$D86:K86),Tablas!J25),0)","v":0},{"$f":"IF(Check!$B10<>\"\",maximo(SUM(Auxiliares!$D86:L86),Tablas!K25),0)","v":0},{"$f":"IF(Check!$B10<>\"\",maximo(SUM(Auxiliares!$D86:M86),Tablas!L25),0)","v":0},{"$f":"IF(Check!$B10<>\"\",maximo(SUM(Auxiliares!$D86:N86),Tablas!M25),0)","v":0},{"$f":"IF(Check!$B10<>\"\",maximo(SUM(Auxiliares!$D86:O86),Tablas!N25),0)","v":0},null,0,null,"Alquileres de inmuebles destinados a casa habitación",0]
[null,null,null,"Descuentos obligatorios",null,{"$f":"IF(Check!$B12<>\"\",SUM(Auxiliares!$D89:D89),0)","v":0},{"$f":"IF(Check!$B12<>\"\",SUM(Auxiliares!$D89:E89),0)","v":0},{"$f":"IF(Check!$B12<>\"\",SUM(Auxiliares!$D89:F89),0)","v":0},{"$f":"IF(Check!$B12<>\"\",SUM(Auxiliares!$D89:G89),0)","v":0},{"$f":"IF(Check!$B12<>\"\",SUM(Auxiliares!$D89:H89),0)","v":0},{"$f":"IF(Check!$B12<>\"\",SUM(Auxiliares!$D89:I89),0)","v":0},{"$f":"IF(Check!$B12<>\"\",SUM(Auxiliares!$D89:J89),0)","v":0},{"$f":"IF(Check!$B12<>\"\",SUM(Auxiliares!$D89:K89),0)","v":0},{"$f":"IF(Check!$B12<>\"\",SUM(Auxiliares!$D89:L89),0)","v":0},{"$f":"IF(Check!$B12<>\"\",SUM(Auxiliares!$D89:M89),0)","v":0},{"$f":"IF(Check!$B12<>\"\",SUM(Auxiliares!$D89:N89),0)","v":0},{"$f":"IF(Check!$B12<>\"\",SUM(Auxiliares!$D89:O89),0)","v":0},null,0,null,"Descuentos obligatorios establecidos por ley nacional, provincial o municipal",0]
[null,null,null,"SGR",null,{"$f":"IF(Check!$B13<>\"\",SUM(Auxiliares!$D90:D90),0)","v":0},{"$f":"IF(Check!$B13<>\"\",SUM(Auxiliares!$D90:E90),0)","v":0},{"$f":"IF(Check!$B13<>\"\",SUM(Auxiliares!$D90:F90),0)","v":0},{"$f":"IF(Check!$B13<>\"\",SUM(Auxiliares!$D90:G90),0)","v":0},{"$f":"IF(Check!$B13<>\"\",SUM(Auxiliares!$D90:H90),0)","v":0},{"$f":"IF(Check!$B13<>\"\",SUM(Auxiliares!$D90:I90),0)","v":0},{"$f":"IF(Check!$B13<>\"\",SUM(Auxiliares!$D90:J90),0)","v":0},{"$f":"IF(Check!$B13<>\"\",SUM(Auxiliares!$D90:K90),0)","v":0},{"$f":"IF(Check!$B13<>\"\",SUM(Auxiliares!$D90:L90),0)","v":0},{"$f":"IF(Check!$B13<>\"\",SUM(Auxiliares!$D90:M90),0)","v":0},{"$f":"IF(Check!$B13<>\"\",SUM(Auxiliares!$D90:N90),0)","v":0},{"$f":"IF(Check!$B13<>\"\",SUM(Auxiliares!$D90:O90),0)","v":0},null,0,null,"Aportes al capital social o al fondo de riesgo de socios protectores de Sociedades de Garantía Recíproca",0]
[null,null,null,"Cajas complementarias de previsión",null,{"$f":"IF(Check!$B14<>\"\",SUM(Auxiliares!$D91:D91),0)","v":0},{"$f":"IF(Check!$B14<>\"\",SUM(Auxiliares!$D91:E91),0)","v":0},{"$f":"IF(Check!$B14<>\"\",SUM(Auxiliares!$D91:F91),0)","v":0},{"$f":"IF(Check!$B14<>\"\",SUM(Auxiliares!$D91:G91),0)","v":0},{"$f":"IF(Check!$B14<>\"\",SUM(Auxiliares!$D91:H91),0)","v":0},{"$f":"IF(Check!$B14<>\"\",SUM(Auxiliares!$D91:I91),0)","v":0},{"$f":"IF(Check!$B14<>\"\",SUM(Auxiliares!$D91:J91),0)","v":0},{"$f":"IF(Check!$B14<>\"\",SUM(Auxiliares!$D91:K91),0)","v":0},{"$f":"IF(Check!$B14<>\"\",SUM(Auxiliares!$D91:L91),0)","v":0},{"$f":"IF(Check!$B14<>\"\",SUM(Auxiliares!$D91:M91),0)","v":0},{"$f":"IF(Check!$B14<>\"\",SUM(Auxiliares!$D91:N91),0)","v":0},{"$f":"IF(Check!$B14<>\"\",SUM(Auxiliares!$D91:O91),0)","v":0},null,0,"Repetido","Otras deducciones - aportes a Cajas Complementarias de Previsión, Fondos Compensadores de Previsión o similares",0]
[null,null,null,"Indumentaria y/o equipamiento",null,{"$f":"IF(Check!$B$19<>\"\",SUM(Auxiliares!$D94:D94),0)","v":0},{"$f":"IF(Check!$B$19<>\"\",SUM(Auxiliares!$D94:E94),0)","v":0},{"$f":"IF(Check!$B$19<>\"\",SUM(Auxiliares!$D94:F94),0)","v":0},{"$f":"IF(Check!$B$19<>\"\",SUM(Auxiliares!$D94:G94),0)","v":0},{"$f":"IF(Check!$B$19<>\"\",SUM(Auxiliares!$D94:H94),0)","v":0},{"$f":"IF(Check!$B$19<>\"\",SUM(Auxiliares!$D94:I94),0)","v":0},{"$f":"IF(Check!$B$19<>\"\",SUM(Auxiliares!$D94:J94),0)","v":0},{"$f":"IF(Check!$B$19<>\"\",SUM(Auxiliares!$D94:K94),0)","v":0},{"$f":"IF(Check!$B$19<>\"\",SUM(Auxiliares!$D94:L94),0)","v":0},{"$f":"IF(Check!$B$19<>\"\",SUM(Auxiliares!$D94:M94),0)","v":0},{"$f":"IF(Check!$B$19<>\"\",SUM(Auxiliares!$D94:N94),0)","v":0},{"$f":"IF(Check!$B$19<>\"\",SUM(Auxiliares!$D94:O94),0)","v":0},null,{"$f":"Q117","v":0},null,"Gastos por adquisición de indumentaria y/o equipamiento de trabajo",0]
[null,null,null,"Viajantes",null,{"$f":"IF(Check!$B16<>\"\",SUM(Auxiliares!$D92:D92),0)","v":0},{"$f":"IF(Check!$B16<>\"\",SUM(Auxiliares!$D92:E92),0)","v":0},{"$f":"IF(Check!$B16<>\"\",SUM(Auxiliares!$D92:F92),0)","v":0},{"$f":"IF(Check!$B16<>\"\",SUM(Auxiliares!$D92:G92),0)","v":0},{"$f":"IF(Check!$B16<>\"\",SUM(Auxiliares!$D92:H92),0)","v":0},{"$f":"IF(Check!$B16<>\"\",SUM(Auxiliares!$D92:I92),0)","v":0},{"$f":"IF(Check!$B16<>\"\",SUM(Auxiliares!$D92:J92),0)","v":0},{"$f":"IF(Check!$B16<>\"\",SUM(Auxiliares!$D92:K92),0)","v":0},{"$f":"IF(Check!$B16<>\"\",SUM(Auxiliares!$D92:L92),0)","v":0},{"$f":"IF(Check!$B16<>\"\",SUM(Auxiliares!$D92:M92),0)","v":0},{"$f":"IF(Check!$B16<>\"\",SUM(Auxiliares!$D92:N92),0)","v":0},{"$f":"IF(Check!$B16<>\"\",SUM(Auxiliares!$D92:O92),0)","v":0},null,0,null,"Gastos amortización e intereses rodado para corredores y viajantes de comercio",0]
[null,null,null,"Viáticos",null,{"$f":"IF(Check!$B11<>\"\",maximo(SUM(Auxiliares!$D87:D87),Tablas!C26),0)","v":0},{"$f":"IF(Check!$B11<>\"\",maximo(SUM(Auxiliares!$D87:E87),Tablas!D26),0)","v":0},{"$f":"IF(Check!$B11<>\"\",maximo(SUM(Auxiliares!$D87:F87),Tablas!E26),0)","v":0},{"$f":"IF(Check!$B11<>\"\",maximo(SUM(Auxiliares!$D87:G87),Tablas!F26),0)","v":0},{"$f":"IF(Check!$B11<>\"\",maximo(SUM(Auxiliares!$D87:H87),Tablas!G26),0)","v":0},{"$f":"IF(Check!$B11<>\"\",maximo(SUM(Auxiliares!$D87:I87),Tablas!H26),0)","v":0},{"$f":"IF(Check!$B11<>\"\",maximo(SUM(Auxiliares!$D87:J87),Tablas!I26),0)","v":0},{"$f":"IF(Check!$B11<>\"\",maximo(SUM(Auxiliares!$D87:K87),Tablas!J26),0)","v":0},{"$f":"IF(Check!$B11<>\"\",maximo(SUM(Auxiliares!$D87:L87),Tablas!K26),0)","v":0},{"$f":"IF(Check!$B11<>\"\",maximo(SUM(Auxiliares!$D87:M87),Tablas!L26),0)","v":0},{"$f":"IF(Check!$B11<>\"\",maximo(SUM(Auxiliares!$D87:N87),Tablas!M26),0)","v":0},{"$f":"IF(Check!$B11<>\"\",maximo(SUM(Auxiliares!$D87:O87),Tablas!N26),0)","v":0},null,{"$f":"+Q119","v":0},null,"Gastos de movilidad, viáticos y otras compensaciones análogas abonados por el empleador",{"$f":"+S119","v":0}]
[null,null,null,"Viáticos (larga distancia)",null,{"$f":"IF(Check!$B20<>\"\",maximo(SUM(Auxiliares!$D88:D88),Tablas!C27),0)","v":0},{"$f":"IF(Check!$B20<>\"\",maximo(SUM(Auxiliares!$D88:E88),Tablas!D27),0)","v":0},{"$f":"IF(Check!$B20<>\"\",maximo(SUM(Auxiliares!$D88:F88),Tablas!E27),0)","v":0},{"$f":"IF(Check!$B20<>\"\",maximo(SUM(Auxiliares!$D88:G88),Tablas!F27),0)","v":0},{"$f":"IF(Check!$B20<>\"\",maximo(SUM(Auxiliares!$D88:H88),Tablas!G27),0)","v":0},{"$f":"IF(Check!$B20<>\"\",maximo(SUM(Auxiliares!$D88:I88),Tablas!H27),0)","v":0},{"$f":"IF(Check!$B20<>\"\",maximo(SUM(Auxiliares!$D88:J88),Tablas!I27),0)","v":0},{"$f":"IF(Check!$B20<>\"\",maximo(SUM(Auxiliares!$D88:K88),Tablas!J27),0)","v":0},{"$f":"IF(Check!$B20<>\"\",maximo(SUM(Auxiliares!$D88:L88),Tablas!K27),0)","v":0},{"$f":"IF(Check!$B20<>\"\",maximo(SUM(Auxiliares!$D88:M88),Tablas!L27),0)","v":0},{"$f":"IF(Check!$B20<>\"\",maximo(SUM(Auxiliares!$D88:N88),Tablas!M27),0)","v":0},{"$f":"IF(Check!$B20<>\"\",maximo(SUM(Auxiliares!$D88:O88),Tablas!N27),0)","v":0},null,{"$f":"+Q120","v":0},null,"Gastos de movilidad, viáticos y otras compensaciones análogas abonados por el empleador",{"$f":"+S120","v":0}]
[null,null,null,"Auxiliar Deducciones",null,{"$f":"SUM(F105:F120)","v":0},{"$f":"SUM(G105:G120)","v":0},{"$f":"SUM(H105:H120)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(Q105:Q120)","v":0},null,{"$f":"SUM(S105:S120)","v":0}]
[null,null,null,"Auxiliar Ganancia Neta",null,{"$f":"IF(F87+F94-F121<=0,0,F87+F94-F121)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(S87-S121<=0,0,S87-S121)","v":0}]
[null,null,null,"Cuota Médico Asistencial",null,{"$f":"IF(Check!$B6<>\"\",maximo(SUM(Auxiliares!$D96:D96),Auxiliares!D$95),0)","v":0},{"$f":"IF(Check!$B6<>\"\",maximo(SUM(Auxiliares!$D96:E96),Auxiliares!E$95),0)","v":0},{"$f":"IF(Check!$B6<>\"\",maximo(SUM(Auxiliares!$D96:F96),Auxiliares!F$95),0)","v":0},{"$f":"IF(Check!$B6<>\"\",maximo(SUM(Auxiliares!$D96:G96),Auxiliares!G$95),0)","v":0},{"$f":"IF(Check!$B6<>\"\",maximo(SUM(Auxiliares!$D96:H96),Auxiliares!H$95),0)","v":0},{"$f":"IF(Check!$B6<>\"\",maximo(SUM(Auxiliares!$D96:I96),Auxiliares!I$95),0)","v":0},{"$f":"IF(Check!$B6<>\"\",maximo(SUM(Auxiliares!$D96:J96),Auxiliares!J$95),0)","v":0},{"$f":"IF(Check!$B6<>\"\",maximo(SUM(Auxiliares!$D96:K96),Auxiliares!K$95),0)","v":0},{"$f":"IF(Check!$B6<>\"\",maximo(SUM(Auxiliares!$D96:L96),Auxiliares!L$95),0)","v":0},{"$f":"IF(Check!$B6<>\"\",maximo(SUM(Auxiliares!$D96:M96),Auxiliares!M$95),0)","v":0},{"$f":"IF(Check!$B6<>\"\",maximo(SUM(Auxiliares!$D96:N96),Auxiliares!N$95),0)","v":0},{"$f":"IF(Check!$B6<>\"\",maximo(SUM(Auxiliares!$D96:O96),Auxiliares!O$95),0)","v":0},null,{"$f":"+Q123","v":0},null,"Cuotas médico asistenciales",{"$f":"+S123","v":0}]
[null,null,null,"Donaciones",null,{"$f":"IF(Check!$B7<>\"\",maximo(SUM(Auxiliares!$D97:D97),Auxiliares!D$95),0)","v":0},{"$f":"IF(Check!$B7<>\"\",maximo(SUM(Auxiliares!$D97:E97),Auxiliares!E$95),0)","v":0},{"$f":"IF(Check!$B7<>\"\",maximo(SUM(Auxiliares!$D97:F97),Auxiliares!F$95),0)","v":0},{"$f":"IF(Check!$B7<>\"\",maximo(SUM(Auxiliares!$D97:G97),Auxiliares!G$95),0)","v":0},{"$f":"IF(Check!$B7<>\"\",maximo(SUM(Auxiliares!$D97:H97),Auxiliares!H$95),0)","v":0},{"$f":"IF(Check!$B7<>\"\",maximo(SUM(Auxiliares!$D97:I97),Auxiliares!I$95),0)","v":0},{"$f":"IF(Check!$B7<>\"\",maximo(SUM(Auxiliares!$D97:J97),Auxiliares!J$95),0)","v":0},{"$f":"IF(Check!$B7<>\"\",maximo(SUM(Auxiliares!$D97:K97),Auxiliares!K$95),0)","v":0},{"$f":"IF(Check!$B7<>\"\",maximo(SUM(Auxiliares!$D97:L97),Auxiliares!L$95),0)","v":0},{"$f":"IF(Check!$B7<>\"\",maximo(SUM(Auxiliares!$D97:M97),Auxiliares!M$95),0)","v":0},{"$f":"IF(Check!$B7<>\"\",maximo(SUM(Auxiliares!$D97:N97),Auxiliares!N$95),0)","v":0},{"$f":"IF(Check!$B7<>\"\",maximo(SUM(Auxiliares!$D97:O97),Auxiliares!O$95),0)","v":0},null,{"$f":"+Q124","v":0},null,"Donaciones a fiscos nacional, provinciales y municipales, y a instituciones comprendidas en el artículo 26, incisos e) y f) de la ley",0]
[null,null,null,"Planes de seguro de retiro privado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Check!$B$18<>\"\",maximo(Auxiliares!P93,Tablas!O21),0)","v":0},null,"Aportes a planes de seguro de retiro privados administrados por entidades sujetas al control de la Superintendencia de Seguros de la Nación",0]
[null,null,null,"Seguro de vida",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Check!$B$2<>\"\",maximo(SUM(Auxiliares!$D$79:O79),Tablas!O18),0)","v":0},null,"Primas de Seguro para el caso de muerte",0]
[null,null,null,"Seguros mixtos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Check!$B$21<>\"\",maximo(SUM(Auxiliares!$D$80:O80),Tablas!O19),0)","v":0},null,"Primas por riesgo de muerte y de ahorro de seguros mixtos, excepto para los casos de seguros de retiro privados administrados por entidades sujetas al control de la Superintendencia de Seguros de la Nación",0]
[null,null,null,"Fondos comunes de inversión",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Check!$B$22<>\"\",maximo(SUM(Auxiliares!$D$81:O81),Tablas!O20),0)","v":0},null,"Cuotapartes de fondos comunes de inversión constituidos con fines de retiro",0]
[null,null,null,"Honorarios Médicos Profesionales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Check!B15<>\"\",maximo(Auxiliares!P98,Auxiliares!P95),0)","v":0},null,"Honorarios por servicios de asistencia sanitaria, médica y paramédica",0]
[null,null,null,"Sub Total Deducciones Generales",null,{"$f":"SUM(F105:F120,F123:F129)","v":0},{"$f":"SUM(G105:G120,G123:G129)","v":0},{"$f":"SUM(H105:H120,H123:H129)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(S105:S120,S123:S129)","v":0}]
[]
[null,null,null,"Ganancia neta mensual",null,{"$f":"+F133","v":0},{"$f":"IF(+G133-F133<0,0,G133-F133)","v":0},{"$f":"IF(+H133-G133<0,0,H133-G133)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,"Ganancia Neta",null,{"$f":"IF((F87-F130+F94+F102)<0,0,F87-F130+F94+F102)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((S87+S96-S130)<0,0,S87+S96-S130)","v":0}]
[]
[null,null,null,"Tramo",null,{"$f":"+Tablas!C44","v":"<150000"},{"$f":"+Tablas!D44","v":"<150000"},{"$f":"+Tablas!E44","v":"<150000"},{"$f":"+Tablas!F44","v":"<150000"},{"$f":"+Tablas!G44","v":"<150000"},{"$f":"+Tablas!H44","v":"<150000"},{"$f":"+Tablas!I44","v":"<150000"},{"$f":"+Tablas!J44","v":"<150000"},{"$f":"+Tablas!K44","v":"<175000"},{"$f":"+Tablas!L44","v":"<175000"},{"$f":"+Tablas!M44","v":"<175000"},{"$f":"+Tablas!N44","v":"<175000"}]
[]
[]
[null,null,null,"Deducciones Personales",null,"2016-01-31","2016-02-28","2016-03-31","2016-04-30","2016-05-31","2016-06-30","2016-07-31","2016-08-31","2016-09-30","2016-10-31","2016-11-30","2016-12-31",null,"Anual"]
[null,null,null,"Ganancia no Imponible",null,{"$f":"Tablas!C34*MONTH(F138)","v":13973.199999999999},{"$f":"Tablas!D34*MONTH(G138)","v":27946.399999999998},{"$f":"Tablas!E34*MONTH(H138)","v":41919.599999999999},{"$f":"Tablas!F34*MONTH(I138)","v":55892.799999999996},{"$f":"Tablas!G34*MONTH(J138)","v":69866},{"$f":"Tablas!H34*MONTH(K138)","v":83839.199999999997},{"$f":"Tablas!I34*MONTH(L138)","v":97812.4},{"$f":"Tablas!J34*MONTH(M138)","v":111785.59999999999},{"$f":"Tablas!K34*MONTH(N138)","v":125758.79999999999},{"$f":"Tablas!L34*MONTH(O138)","v":139732},{"$f":"Tablas!M34*MONTH(P138)","v":153705.19999999998},{"$f":"Tablas!N34*MONTH(Q138)","v":167678.39999999999},null,{"$f":"Q139","v":167678.39999999999}]
[null,null,null,"Deducción especial",null,{"$f":"+Tablas!C35*MONTH(F138)","v":67071.361666666664},{"$f":"+Tablas!D35*MONTH(G138)","v":134142.72333333333},{"$f":"+Tablas!E35*MONTH(H138)","v":201214.08499999999},{"$f":"+Tablas!F35*MONTH(I138)","v":268285.44666666666},{"$f":"+Tablas!G35*MONTH(J138)","v":335356.80833333335},{"$f":"+Tablas!H35*MONTH(K138)","v":402428.17},{"$f":"+Tablas!I35*MONTH(L138)","v":469499.53166666662},{"$f":"+Tablas!J35*MONTH(M138)","v":536570.89333333331},{"$f":"+Tablas!K35*MONTH(N138)","v":603642.255},{"$f":"+Tablas!L35*MONTH(O138)","v":670713.6166666667},{"$f":"+Tablas!M35*MONTH(P138)","v":737784.97833333327},{"$f":"+Tablas!N35*MONTH(Q138)","v":804856.34},null,{"$f":"Q140","v":804856.34}]
[null,null,null,"Primera parte del penúltimo párrafo del inciso c) del artículo 30",null,null,null,null,null,null,{"$f":"IF(Check!B1=\"\",+Tablas!H47,0)","v":0},{"$f":"+Tablas!I47","v":0},{"$f":"+Tablas!J47","v":0},{"$f":"+Tablas!K47","v":0},{"$f":"+Tablas!L47","v":0},{"$f":"+Tablas!M47","v":0},{"$f":"+Tablas!N47","v":0},null,{"$f":"+Auxiliares!O404","v":0}]
[null,null,null,"Segunda parte del penúltimo párrafo del inciso c) del artículo 30",null,null,null,null,null,null,{"$f":"IF(Check!B1=\"\",+Tablas!H49,0)","v":0},{"$f":"+Tablas!I49","v":0},{"$f":"+Tablas!J49","v":0},{"$f":"+Tablas!K49","v":0},{"$f":"+Tablas!L49","v":0},{"$f":"+Tablas!M49","v":0},{"$f":"+Tablas!N49","v":0},null,{"$f":"+Auxiliares!O405","v":0}]
[null,null,null,"Cónyuge",null,{"$f":"Auxiliares!D143*Tablas!C36","v":0},{"$f":"Auxiliares!E143*Tablas!D36","v":0},{"$f":"Auxiliares!F143*Tablas!E36","v":0},{"$f":"Auxiliares!G143*Tablas!F36","v":0},{"$f":"Auxiliares!H143*Tablas!G36","v":0},{"$f":"Auxiliares!I143*Tablas!H36","v":0},{"$f":"Auxiliares!J143*Tablas!I36","v":0},{"$f":"Auxiliares!K143*Tablas!J36","v":0},{"$f":"Auxiliares!L143*Tablas!K36","v":0},{"$f":"Auxiliares!M143*Tablas!L36","v":0},{"$f":"Auxiliares!N143*Tablas!M36","v":0},{"$f":"Auxiliares!O143*Tablas!N36","v":0},null,{"$f":"Q143","v":0}]
[null,null,null,"Hijos",null,{"$f":"SUM(Auxiliares!D284:D299)*Tablas!C37","v":0},{"$f":"SUM(Auxiliares!E284:E299)*Tablas!D37","v":0},{"$f":"SUM(Auxiliares!F284:F299)*Tablas!E37","v":0},{"$f":"SUM(Auxiliares!G284:G299)*Tablas!F37","v":0},{"$f":"SUM(Auxiliares!H284:H299)*Tablas!G37","v":0},{"$f":"SUM(Auxiliares!I284:I299)*Tablas!H37","v":0},{"$f":"SUM(Auxiliares!J284:J299)*Tablas!I37","v":0},{"$f":"SUM(Auxiliares!K284:K299)*Tablas!J37","v":0},{"$f":"SUM(Auxiliares!L284:L299)*Tablas!K37","v":0},{"$f":"SUM(Auxiliares!M284:M299)*Tablas!L37","v":0},{"$f":"SUM(Auxiliares!N284:N299)*Tablas!M37","v":0},{"$f":"SUM(Auxiliares!O284:O299)*Tablas!N37","v":0},null,{"$f":"Q144","v":0}]
[null,null,null,"Sub Total Deducciones Personales",null,{"$f":"SUM(F139:F144)","v":81044.561666666661},162089.12333333332,243133.685,324178.24666666664,405222.80833333335,{"$f":"SUM(K139:K144)","v":486267.37},567311.93166666664,648356.49333333329,{"$f":"SUM(N139:N144)","v":729401.05499999993},{"$f":"SUM(O139:O144)","v":810445.6166666667},891490.17833333323,972534.74,null,{"$f":"SUM(S139:S144)","v":972534.74}]
[null,null,null,"Ganancia Neta Sujeta a Impuesto acumulada",null,{"$f":"IF((F133-F145)>=0,F133-F145,0)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF((O133-O145)>=0,O133-O145,0)","v":0},0,0,null,{"$f":"IF((S133-S145)>=0,S133-S145,0)","v":0}]
[]
[null,"Liquidación",null,"Determinación del Impuesto",null,"2016-01-31","2016-02-28","2016-03-31","2016-04-30","2016-05-31","2016-06-30","2016-07-31","2016-08-31","2016-09-30","2016-10-31","2016-11-30","2016-12-31",null,"Anual"]
[null,null,null,"Porcentaje",null,{"$f":"impuestoAlicuota(F146,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$227:D$227)+SUM(Auxiliares!$D$241:D$241),SUM(Ingresos!$C$43:'Ingresos'!C$43)),MONTH(F$148))","v":0},{"$f":"impuestoAlicuota(G146,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$227:E227)+SUM(Auxiliares!$D$241:E241),SUM(Ingresos!$C$43:'Ingresos'!D43)),MONTH(G148))","v":0},{"$f":"impuestoAlicuota(H146,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$227:F227)+SUM(Auxiliares!$D$241:F241),SUM(Ingresos!$C$43:'Ingresos'!E43)),MONTH(H148))","v":0},{"$f":"impuestoAlicuota(I146,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$227:G227)+SUM(Auxiliares!$D$241:G241),SUM(Ingresos!$C$43:'Ingresos'!F43)),MONTH(I148))","v":0},{"$f":"impuestoAlicuota(J146,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$227:H227)+SUM(Auxiliares!$D$241:H241),SUM(Ingresos!$C$43:'Ingresos'!G43)),MONTH(J148))","v":0},{"$f":"impuestoAlicuota(K146,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$227:I227)+SUM(Auxiliares!$D$241:I241),SUM(Ingresos!$C$43:'Ingresos'!H43)),MONTH(K148))","v":0},{"$f":"impuestoAlicuota(L146,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$227:J227)+SUM(Auxiliares!$D$241:J241),SUM(Ingresos!$C$43:'Ingresos'!I43)),MONTH(L148))","v":0},{"$f":"impuestoAlicuota(M146,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$227:K227)+SUM(Auxiliares!$D$241:K241),SUM(Ingresos!$C$43:'Ingresos'!J43)),MONTH(M148))","v":0},{"$f":"impuestoAlicuota(N146,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$227:L227)+SUM(Auxiliares!$D$241:L241),SUM(Ingresos!$C$43:'Ingresos'!K43)),MONTH(N148))","v":0},{"$f":"impuestoAlicuota(O146,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$227:M227)+SUM(Auxiliares!$D$241:M241),SUM(Ingresos!$C$43:'Ingresos'!L43)),MONTH(O148))","v":0},{"$f":"impuestoAlicuota(P146,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$227:N227)+SUM(Auxiliares!$D$241:N241),SUM(Ingresos!$C$43:'Ingresos'!M43)),MONTH(P148))","v":0},{"$f":"impuestoAlicuota(Q146,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$227:O227)+SUM(Auxiliares!$D$241:O241),SUM(Ingresos!$C$43:'Ingresos'!N43)),MONTH(Q148))","v":0},null,{"$f":"impuestoAlicuota(S146,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$227:O227)+SUM(Auxiliares!$D$241:O241),SUM(Ingresos!$C$43:'Ingresos'!N43)),12)","v":0}]
[null,null,null,"Valor Fijo",null,{"$f":"impuestoFijo(F146,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$227:D227,Auxiliares!$D$241:D241),SUM(Ingresos!$C$43:C43)),MONTH(F148))","v":0},{"$f":"impuestoFijo(G146,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$227:E227,Auxiliares!$D$241:E241),SUM(Ingresos!$C$43:D43)),MONTH(G148))","v":0},{"$f":"impuestoFijo(H146,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$227:F227,Auxiliares!$D$241:F241),SUM(Ingresos!$C$43:E43)),MONTH(H148))","v":0},{"$f":"impuestoFijo(I146,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$227:G227,Auxiliares!$D$241:G241),SUM(Ingresos!$C$43:F43)),MONTH(I148))","v":0},{"$f":"impuestoFijo(J146,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$227:H227,Auxiliares!$D$241:H241),SUM(Ingresos!$C$43:G43)),MONTH(J148))","v":0},{"$f":"impuestoFijo(K146,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$227:I227,Auxiliares!$D$241:I241),SUM(Ingresos!$C$43:H43)),MONTH(K148))","v":0},{"$f":"impuestoFijo(L146,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$227:J227,Auxiliares!$D$241:J241),SUM(Ingresos!$C$43:I43)),MONTH(L148))","v":0},{"$f":"impuestoFijo(M146,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$227:K227,Auxiliares!$D$241:K241),SUM(Ingresos!$C$43:J43)),MONTH(M148))","v":0},{"$f":"impuestoFijo(N146,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$227:L227,Auxiliares!$D$241:L241),SUM(Ingresos!$C$43:K43)),MONTH(N148))","v":0},{"$f":"impuestoFijo(O146,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$227:M227,Auxiliares!$D$241:M241),SUM(Ingresos!$C$43:L43)),MONTH(O148))","v":0},{"$f":"impuestoFijo(P146,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$227:N227,Auxiliares!$D$241:N241),SUM(Ingresos!$C$43:M43)),MONTH(P148))","v":0},{"$f":"impuestoFijo(Q146,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$227:O227,Auxiliares!$D$241:O241),SUM(Ingresos!$C$43:N43)),MONTH(Q148))","v":0},null,{"$f":"impuestoFijo(S146,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$227:O227)+SUM(Auxiliares!$D$241:O241),SUM(Ingresos!$C$43:'Ingresos'!N43)),12)","v":0}]
[null,null,null,"Excedente",null,{"$f":"impuestoExcedente(F146,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$227:D227,Auxiliares!$D$241:D241),SUM(Ingresos!$C$43:'Ingresos'!C43)),MONTH(F148))","v":0},{"$f":"impuestoExcedente(G146,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$227:E227,Auxiliares!$D$241:E241),SUM(Ingresos!$C$43:'Ingresos'!D43)),MONTH(G148))","v":0},{"$f":"impuestoExcedente(H146,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$227:F227,Auxiliares!$D$241:F241),SUM(Ingresos!$C$43:'Ingresos'!E43)),MONTH(H148))","v":0},{"$f":"impuestoExcedente(I146,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$227:G227,Auxiliares!$D$241:G241),SUM(Ingresos!$C$43:'Ingresos'!F43)),MONTH(I148))","v":0},{"$f":"impuestoExcedente(J146,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$227:H227,Auxiliares!$D$241:H241),SUM(Ingresos!$C$43:'Ingresos'!G43)),MONTH(J148))","v":0},{"$f":"impuestoExcedente(K146,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$227:I227,Auxiliares!$D$241:I241),SUM(Ingresos!$C$43:'Ingresos'!H43)),MONTH(K148))","v":0},{"$f":"impuestoExcedente(L146,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$227:J227,Auxiliares!$D$241:J241),SUM(Ingresos!$C$43:'Ingresos'!I43)),MONTH(L148))","v":0},{"$f":"impuestoExcedente(M146,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$227:K227,Auxiliares!$D$241:K241),SUM(Ingresos!$C$43:'Ingresos'!J43)),MONTH(M148))","v":0},{"$f":"impuestoExcedente(N146,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$227:L227,Auxiliares!$D$241:L241),SUM(Ingresos!$C$43:'Ingresos'!K43)),MONTH(N148))","v":0},{"$f":"impuestoExcedente(O146,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$227:M227,Auxiliares!$D$241:M241),SUM(Ingresos!$C$43:'Ingresos'!L43)),MONTH(O148))","v":0},{"$f":"impuestoExcedente(P146,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$227:N227,Auxiliares!$D$241:N241),SUM(Ingresos!$C$43:'Ingresos'!M43)),MONTH(P148))","v":0},{"$f":"impuestoExcedente(Q146,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$227:O227,Auxiliares!$D$241:O241),SUM(Ingresos!$C$43:'Ingresos'!N43)),MONTH(Q148))","v":0},null,{"$f":"impuestoExcedente(S146,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$227:O227)+SUM(Auxiliares!$D$241:O241),SUM(Ingresos!$C$43:'Ingresos'!N43)),12)","v":0}]
[null,null,null,"Impuesto determinado (acumulado)",null,{"$f":"impuestoDeterminado(F146,SUM(Auxiliares!$D$227:D227,Auxiliares!$D$235:D235,Auxiliares!$D$241:D241),MONTH(F7))","v":0},{"$f":"impuestoDeterminado(G146,SUM(Auxiliares!$D$227:E227,Auxiliares!$D$235:E235,Auxiliares!$D$241:E241),MONTH(G7))","v":0},{"$f":"impuestoDeterminado(H146,SUM(Auxiliares!$D$227:F227,Auxiliares!$D$235:F235,Auxiliares!$D$241:F241),MONTH(H7))","v":0},{"$f":"impuestoDeterminado(I146,SUM(Auxiliares!$D$227:G227,Auxiliares!$D$235:G235,Auxiliares!$D$241:G241),MONTH(I7))","v":0},{"$f":"impuestoDeterminado(J146,SUM(Auxiliares!$D$227:H227,Auxiliares!$D$235:H235,Auxiliares!$D$241:H241),MONTH(J7))","v":0},{"$f":"IF(K135=\"<150000\",0,impuestoDeterminado(K146,SUM(Auxiliares!$D$227:I227,Auxiliares!$D$235:I235,Auxiliares!$D$241:I241),MONTH(K7)))","v":0},{"$f":"IF(L135=\"<150000\",0,impuestoDeterminado(L146,SUM(Auxiliares!$D$227:J227,Auxiliares!$D$235:J235,Auxiliares!$D$241:J241),MONTH(L7)))","v":0},{"$f":"IF(M135=\"<150000\",0,impuestoDeterminado(M146,SUM(Auxiliares!$D$227:K227,Auxiliares!$D$235:K235,Auxiliares!$D$241:K241),MONTH(M7)))","v":0},{"$f":"IF(OR(N135=\"<150000\",N135=\"<175000\"),0,impuestoDeterminado(N146,SUM(Auxiliares!$D$227:L227,Auxiliares!$D$235:L235,Auxiliares!$D$241:L241),MONTH(N7)))","v":0},{"$f":"IF(O135=\"<175000\",0,impuestoDeterminado(O146,SUM(Auxiliares!$D$227:M227,Auxiliares!$D$235:M235,Auxiliares!$D$241:M241),MONTH(O7)))","v":0},{"$f":"IF(P135=\"<175000\",0,impuestoDeterminado(P146,SUM(Auxiliares!$D$227:N227,Auxiliares!$D$235:N235,Auxiliares!$D$241:N241),MONTH(P7)))","v":0},{"$f":"IF(Q135=\"<175000\",0,impuestoDeterminado(Q146,SUM(Auxiliares!$D$227:O227,Auxiliares!$D$235:O235,Auxiliares!$D$241:O241),MONTH(Q7)))","v":0},null,{"$f":"impuestoDeterminado(S146,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$227:O227)+SUM(Auxiliares!$D$241:O241),SUM(Ingresos!$C$43:'Ingresos'!N43)),12)","v":0}]
[null,null,null,"Pagos a cuenta",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PagosACuenta!O14+PagosACuenta!O20+PagosACuenta!O26+PagosACuenta!O32+PagosACuenta!O38+PagosACuenta!O44+PagosACuenta!O50+PagosACuenta!O56+PagosACuenta!O62+PagosACuenta!O68+PagosACuenta!O74","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Tablas!H52=\"<150000\",0,1)","v":1},{"$f":"IF(Tablas!I52=\"<150000\",0,1)","v":1},{"$f":"IF(Tablas!J52=\"<150000\",0,1)","v":1},{"$f":"IF(Tablas!K52=\"<150000\",0,1)","v":1},{"$f":"IF(Tablas!L52=\"<150000\",0,1)","v":1},{"$f":"IF(Tablas!M52=\"<150000\",0,1)","v":1},{"$f":"IF(Tablas!N52=\"<150000\",0,1)","v":1}]
[null,null,null,"Cálculo de la retención del impuesto",null,"2016-01-31","2016-02-28","2016-03-31","2016-04-30","2016-05-31","2016-06-30","2016-07-31","2016-08-31","2016-09-30","2016-10-31","2016-11-30","2016-12-31",null,"Anual"]
[null,null,null,"Importe a Retener (mensual)",null,{"$f":"retener(F152,0,SUM(Ingresos!C$8:C$38))","v":0},{"$f":"ROUND(retener(G152,SUM($F$156:F156)-SUM($F$157:F157),SUM(Ingresos!D$8:D$38)),2)","v":0},{"$f":"ROUND(retener(H152,SUM($F$156:G156)-SUM($F$157:G157),SUM(Ingresos!E$8:E$38)),2)","v":0},{"$f":"ROUND(retener(I152,SUM($F$156:H156)-SUM($F$157:H157),SUM(Ingresos!F$8:F$38)),2)","v":0},{"$f":"ROUND(retener(J152,SUM($F$156:I156)-SUM($F$157:I157),SUM(Ingresos!G$8:G$38)),2)","v":0},{"$f":"IF(K135=\"<150000\",0,ROUND(retener(K152,SUM($F$156:J156)-SUM($F$157:J157),SUM(Ingresos!H$8:H$38)),2))","v":0},{"$f":"IF(L135=\"<150000\",0,ROUND(retener(L152,SUM($F$156:K156)-SUM($F$157:K157)-SUM($K$158:L158),SUM(Ingresos!I$8:I$38)),2))","v":0},{"$f":"IF(M135=\"<150000\",0,ROUND(retener(M152,SUM($F$156:L156)-SUM($F$157:L157)-SUM($K$158:M158),SUM(Ingresos!J$8:J$38)),2))","v":0},{"$f":"IF(OR(N135=\"<150000\",N135=\"<175000\"),0,ROUND(retener(N152,SUM($F$156:M156)-SUM($F$157:M157)-SUM($K$158:N158),SUM(Ingresos!K$8:K$38)),2))","v":0},{"$f":"IF(O135=\"<175000\",0,ROUND(retener(O152,SUM($F$156:N156)-SUM($F$157:N157)-SUM($K$158:O158),SUM(Ingresos!L$8:L$38)),2))","v":0},{"$f":"IF(P135=\"<175000\",0,ROUND(retener(P152,SUM($F$156:O156)-SUM($F$157:O157)-SUM($K$158:P158),SUM(Ingresos!M$8:M$38)),2))","v":0},{"$f":"IF(Q135=\"<175000\",0,ROUND(retener(Q152,SUM($F$156:P156)-SUM($F$157:P157)-SUM($K$158:Q158),SUM(Ingresos!N$8:N$38)),2))","v":0},null,{"$f":"retenerAnual(S152,SUM($F156:R156)-SUM(F157:Q157),SUM(Auxiliares!P9:P12,Auxiliares!P16:P19,Auxiliares!P23:P26)-SUM(Auxiliares!P30:P35,Auxiliares!P37:P42),Check!$B$17)","v":0}]
[null,null,null,"Importe a Devolver",null,{"$f":"devolucion(F152,F156,0)","v":0},{"$f":"ROUND(devolucion(G152,SUM($F$156:G156),SUM($F$157:F157)),2)","v":0},{"$f":"ROUND(devolucion(H152,SUM($F$156:H156),SUM($F$157:G157)),2)","v":0},{"$f":"ROUND(devolucion(I152,SUM($F$156:I156),SUM($F$157:H157)),2)","v":0},{"$f":"ROUND(devolucion(J152,SUM($F$156:J156),SUM($F$157:I157)),2)","v":0},{"$f":"IF(Check!$B$1=\"\",IF(K135=\"<150000\",0,ROUND(devolucion(K152,SUM($F$156:K156),SUM($F$157:J157)+SUM($L$158:$P$158)),2)),0)","v":0},{"$f":"IF(Check!$B$1<>\"\",IF(L135=\"<150000\",0,ROUND(devolucion(L152,SUM($F$156:L156),SUM($F$157:K157)+SUM($L$158:$P$158)),2)),0)","v":0},{"$f":"IF(M135=\"<150000\",0,ROUND(devolucion(M152,SUM($F$156:M156),SUM($F$157:L157)+SUM($L$158:$P$158)),2))","v":0},{"$f":"IF(OR(N135=\"<150000\",N135=\"<175000\"),0,ROUND(devolucion(N152,SUM($F$156:N156),SUM($F$157:M157)+SUM($L$158:$P$158)),2))","v":0},{"$f":"IF(O135=\"<175000\",0,ROUND(devolucion(O152,SUM($F$156:O156),SUM($F$157:N157)+SUM($L$158:$P$158)),2))","v":0},{"$f":"IF(P135=\"<175000\",0,ROUND(devolucion(P152,SUM($F$156:P156),SUM($F$157:O157)+SUM($L$158:$P$158)),2))","v":0},{"$f":"IF(Q135=\"<175000\",0,ROUND(devolucion(Q152,SUM($F$156:Q156),SUM($F$157:P157)+SUM($L$158:$P$158)),2))","v":0},null,{"$f":"IF(SUM(F156:Q156)=0,0,devolucion(S152-S153,SUM($F$156:S156),SUM($F$157:R157)+SUM(L158:P158)))","v":0}]
[null,null,null,"Importe a Devolver (5 cuotas)",null,null,null,null,null,null,null,{"$f":"+Devolucion!G28","v":0},{"$f":"+L158","v":0},{"$f":"+M158","v":0},0,0]
[]
[null,null,null,"Importe efectivamente retenido",null,{"$f":"PagosACuenta!C79-PagosACuenta!C80","v":0},{"$f":"PagosACuenta!D79-PagosACuenta!D80","v":0},{"$f":"PagosACuenta!E79-PagosACuenta!E80","v":0},{"$f":"PagosACuenta!F79-PagosACuenta!F80","v":0},{"$f":"PagosACuenta!G79-PagosACuenta!G80","v":0},{"$f":"PagosACuenta!H79-PagosACuenta!H80","v":0},{"$f":"PagosACuenta!I79-PagosACuenta!I80","v":0},{"$f":"PagosACuenta!J79-PagosACuenta!J80","v":0},{"$f":"PagosACuenta!K79-PagosACuenta!K80","v":0},{"$f":"PagosACuenta!L79-PagosACuenta!L80","v":0},{"$f":"PagosACuenta!M79-PagosACuenta!M80","v":0},{"$f":"PagosACuenta!N79-PagosACuenta!N80","v":0},null,{"$f":"PagosACuenta!O79-PagosACuenta!O80","v":0}]
[null,null,null,"Saldo a favor de AFIP/Contribuyente",null,{"$f":"ROUND(F152-F160,2)","v":0},{"$f":"ROUND(G152-SUM($F$160:G160),2)","v":0},{"$f":"ROUND(H152-SUM($F$160:H160),2)","v":0},{"$f":"ROUND(I152-SUM($F$160:I160),2)","v":0},{"$f":"ROUND(J152-SUM($F$160:J160),2)","v":0},{"$f":"ROUND(K152-SUM($F$160:K160),2)","v":0},{"$f":"ROUND(L152-SUM($F$160:L160),2)","v":0},{"$f":"ROUND(M152-SUM($F$160:M160),2)","v":0},{"$f":"ROUND(N152-SUM($F$160:N160),2)","v":0},{"$f":"ROUND(O152-SUM($F$160:O160),2)","v":0},{"$f":"ROUND(P152-SUM($F$160:P160),2)","v":0},{"$f":"ROUND(Q152-SUM($F$160:Q160),2)","v":0},null,{"$f":"ROUND(S152-SUM($F$160:Q160),2)","v":0}]
[null,null,null,null,null,{"$f":"IF(F161=0,\"\",IF(F161>0,\"A favor de AFIP\",\"A favor del contribuyente\"))","v":""},{"$f":"IF(G161=0,\"\",IF(G161>0,\"A favor de AFIP\",\"A favor del contribuyente\"))","v":""},"","","","","","","","","","",null,""]
[]
[null,"En el cálculo de las retenciones mensuales y a los fines del encuadre en el tramo correspondiente de la escala para determinar el impuesto, no se han tenido en cuenta las horas extras netas gravadas ni la doceava parte del SAC neto correspondiente a las mismas. A la fecha de cierre de la presente versión, esto no ha sido reglamentado."]

{"sheet":"F1357","index":13,"n_rows":143,"n_cols":4,"rows_kept":143,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,"LIQUIDACIÓN DE IMPUESTO A LAS GANANCIAS - 4ta. CATEGORÍA RELACIÓN DE DEPENDENCIA"]
[]
[null,null,"Liquidación","Anual"]
[null,null,"Secuencia",0]
[null,null,"CUIL del empleado",{"$f":"+Datos!F19","v":0}]
[null,null,{"$f":"\"Agente de Retención: \"","v":"Agente de Retención: "},{"$f":"+Datos!F25","v":0}]
[null,null,{"$f":"\"Período Fiscal: \"","v":"Período Fiscal: "},2021]
[null,null,"Período trabajado (desde):","2021-01-01"]
[null,null,"Período trabajado (hasta):","2021-12-31"]
[null,null,"Zona geográfica:",{"$f":"+Datos!F21","v":"Todo el país (excepto zona patagónica)"}]
[null,null,"Transporte a larga distancia",{"$f":"+Datos!F22","v":"No desarrolla la actividad"}]
[null,null,"Beneficio promocional 27424?","No"]
[null,null,"Beneficio de la ley 27549?","No"]
[null,null,"El trabajador labora bajo el régimen de teletrabajo (Ley 27555)?","No"]
[null,null,"El trabajador es personal militar en actividad?","No"]
[]
[null,null,"REMUNERACIONES"]
[null,null,"Abonadas por el agente de retención:"]
[null,null,"Remuneración bruta gravada",{"$f":"ROUND(SUMIF(Liquidacion!$U$9:$U$39,'F1357'!C21,Liquidacion!$V$9:$V$39),2)","v":0}]
[null,null,"Retribuciones no habituales gravadas",{"$f":"ROUND(SUMIF(Liquidacion!$U$9:$U$39,'F1357'!C22,Liquidacion!$V$9:$V$39),2)","v":0}]
[null,null,"SAC primera cuota gravado",{"$f":"ROUND(+Ingresos!H12,2)","v":0}]
[null,null,"SAC segunda cuota gravado",{"$f":"ROUND(+Ingresos!N12,2)","v":0}]
[null,null,"Horas extras remuneración gravada",{"$f":"ROUND(SUMIF(Liquidacion!$U$9:$U$39,'F1357'!C25,Liquidacion!$V$9:$V$39),2)","v":0}]
[null,null,"Movilidad y viáticos remuneración gravada",{"$f":"ROUND(SUMIF(Liquidacion!$U$9:$U$39,'F1357'!C26,Liquidacion!$V$9:$V$39),2)","v":0}]
[null,null,"Material didáctico personal docente remuneración gravada",{"$f":"ROUND(SUMIF(Liquidacion!$U$9:$U$39,'F1357'!C27,Liquidacion!$V$9:$V$39),2)","v":0}]
[null,null,"Remuneración no alcanzada o exenta (sin horas extras)",{"$f":"ROUND(SUMIF(Liquidacion!$U$9:$U$39,'F1357'!C28,Liquidacion!$V$9:$V$39),2)","v":0}]
[null,null,"Remuneración exenta ley 27549",{"$f":"ROUND(SUMIF(Liquidacion!$U$9:$U$39,'F1357'!C29,Liquidacion!$V$9:$V$39),2)","v":0}]
[null,null,"Retribuciones no habituales exentas o no alcanzadas",{"$f":"ROUND(SUMIF(Liquidacion!$U$9:$U$39,'F1357'!C30,Liquidacion!$V$9:$V$39),2)","v":0}]
[null,null,"Horas extras remuneración exenta",{"$f":"ROUND(SUMIF(Liquidacion!$U$9:$U$39,'F1357'!C31,Liquidacion!$V$9:$V$39),2)","v":0}]
[null,null,"Movilidad y viáticos remuneración exenta",{"$f":"ROUND(SUMIF(Liquidacion!$U$9:$U$39,'F1357'!C32,Liquidacion!$V$9:$V$39),2)","v":0}]
[null,null,"Material didáctico personal docente remuneración exenta",{"$f":"ROUND(SUMIF(Liquidacion!$U$9:$U$39,'F1357'!C33,Liquidacion!$V$9:$V$39),2)","v":0}]
[null,null,"Bonos de productividad gravados",{"$f":"ROUND(SUMIF(Liquidacion!$U$9:$U$39,'F1357'!C34,Liquidacion!$V$9:$V$39),2)","v":0}]
[null,null,"Fallos de caja gravados",{"$f":"ROUND(SUMIF(Liquidacion!$U$9:$U$39,'F1357'!C35,Liquidacion!$V$9:$V$39),2)","v":0}]
[null,null,"Conceptos de similar naturaleza gravados",{"$f":"ROUND(SUMIF(Liquidacion!$U$9:$U$39,'F1357'!C36,Liquidacion!$V$9:$V$39),2)","v":0}]
[null,null,"Bonos de productividad exentos",{"$f":"ROUND(SUMIF(Liquidacion!$U$9:$U$39,'F1357'!C37,Liquidacion!$V$9:$V$39),2)","v":0}]
[null,null,"Fallos de caja exentos",{"$f":"ROUND(SUMIF(Liquidacion!$U$9:$U$39,'F1357'!C38,Liquidacion!$V$9:$V$39),2)","v":0}]
[null,null,"Conceptos de similar naturaleza exentos",{"$f":"ROUND(SUMIF(Liquidacion!$U$9:$U$39,'F1357'!C39,Liquidacion!$V$9:$V$39),2)","v":0}]
[null,null,"Compensación de gastos de teletrabajo exentos",{"$f":"ROUND(SUMIF(Liquidacion!$U$9:$U$39,'F1357'!C40,Liquidacion!$V$9:$V$39),2)","v":0}]
[null,null,"Personal militar - suplementos art. 57 ley 19.101 - exentos",{"$f":"ROUND(SUMIF(Liquidacion!$U$9:$U$39,'F1357'!C41,Liquidacion!$V$9:$V$39),2)","v":0}]
[null,null,"SAC primera cuota - No alcanzado o exento",{"$f":"ROUND(+Ingresos!H13,2)","v":0}]
[null,null,"SAC segunda cuota - No alcanzado o exento",{"$f":"ROUND(+Ingresos!N13,2)","v":0}]
[null,null,"Ajustes períodos anteriores - Remuneración gravada",0]
[null,null,"Ajustes períodos anteriores - Remuneración exenta / no alcanzada",0]
[null,null,"Otros empleos:"]
[null,null,"Remuneración bruta gravada ",{"$f":"ROUND(SUMIF(Liquidacion!$U$9:$U$39,'F1357'!C47,Liquidacion!$V$9:$V$39),2)","v":0}]
[null,null,"Retribuciones no habituales gravadas ",{"$f":"ROUND(SUMIF(Liquidacion!$U$9:$U$39,'F1357'!C48,Liquidacion!$V$9:$V$39),2)","v":0}]
[null,null,"SAC primera cuota gravado ",{"$f":"ROUND(+Ingresos!H51,2)","v":0}]
[null,null,"SAC segunda cuota gravado ",{"$f":"ROUND(+Ingresos!N51,2)","v":0}]
[null,null,"Horas extras remuneración gravada ",{"$f":"ROUND(SUMIF(Liquidacion!$U$9:$U$39,'F1357'!C51,Liquidacion!$V$9:$V$39),2)","v":0}]
[null,null,"Movilidad y viáticos remuneración gravada ",{"$f":"ROUND(SUMIF(Liquidacion!$U$9:$U$39,'F1357'!C52,Liquidacion!$V$9:$V$39),2)","v":0}]
[null,null,"Material didáctico personal docente remuneración gravada ",{"$f":"ROUND(SUMIF(Liquidacion!$U$9:$U$39,'F1357'!C53,Liquidacion!$V$9:$V$39),2)","v":0}]
[null,null,"Remuneración no alcanzada o exenta ",{"$f":"ROUND(SUMIF(Liquidacion!$U$9:$U$39,'F1357'!C54,Liquidacion!$V$9:$V$39),2)","v":0}]
[null,null,"Remuneración exenta ley 27549 ",{"$f":"ROUND(SUMIF(Liquidacion!$U$9:$U$39,'F1357'!C55,Liquidacion!$V$9:$V$39),2)","v":0}]
[null,null,"Retribuciones no habituales exentas o no alcanzadas ",{"$f":"ROUND(SUMIF(Liquidacion!$U$9:$U$39,'F1357'!C56,Liquidacion!$V$9:$V$39),2)","v":0}]
[null,null,"Horas extras remuneración exenta o no alcanzada ",{"$f":"ROUND(SUMIF(Liquidacion!$U$9:$U$39,'F1357'!C57,Liquidacion!$V$9:$V$39),2)","v":0}]
[null,null,"Movilidad y viáticos remuneración exenta o no alcanzada ",{"$f":"ROUND(SUMIF(Liquidacion!$U$9:$U$39,'F1357'!C58,Liquidacion!$V$9:$V$39),2)","v":0}]
[null,null,"Material didáctico personal docente remuneración exenta o no alcanzada ",{"$f":"ROUND(SUMIF(Liquidacion!$U$9:$U$39,'F1357'!C59,Liquidacion!$V$9:$V$39),2)","v":0}]
[null,null,"Bonos de productividad gravados ",{"$f":"ROUND(SUMIF(Liquidacion!$U$9:$U$39,'F1357'!C60,Liquidacion!$V$9:$V$39),2)","v":0}]
[null,null,"Fallos de caja gravados ",{"$f":"ROUND(SUMIF(Liquidacion!$U$9:$U$39,'F1357'!C61,Liquidacion!$V$9:$V$39),2)","v":0}]
[null,null,"Conceptos de similar naturaleza gravados ",{"$f":"ROUND(SUMIF(Liquidacion!$U$9:$U$39,'F1357'!C62,Liquidacion!$V$9:$V$39),2)","v":0}]
[null,null,"Bonos de productividad exentos ",{"$f":"ROUND(SUMIF(Liquidacion!$U$9:$U$39,'F1357'!C63,Liquidacion!$V$9:$V$39),2)","v":0}]
[null,null,"Fallos de caja exentos ",{"$f":"ROUND(SUMIF(Liquidacion!$U$9:$U$39,'F1357'!C64,Liquidacion!$V$9:$V$39),2)","v":0}]
[null,null,"Conceptos de similar naturaleza exentos ",{"$f":"ROUND(SUMIF(Liquidacion!$U$9:$U$39,'F1357'!C65,Liquidacion!$V$9:$V$39),2)","v":0}]
[null,null,"Compensación de gastos teletrabajo - exentos ",{"$f":"ROUND(SUMIF(Liquidacion!$U$9:$U$39,'F1357'!C66,Liquidacion!$V$9:$V$39),2)","v":0}]
[null,null,"Personal militar - suplementos art. 57 Ley 19101 - exentos ",{"$f":"ROUND(SUMIF(Liquidacion!$U$9:$U$39,'F1357'!C67,Liquidacion!$V$9:$V$39),2)","v":0}]
[null,null,"SAC primera cuota - No alcanzado o exento ",{"$f":"ROUND(+Ingresos!H52,2)","v":0}]
[null,null,"SAC segunda cuota - No alcanzado o exento ",{"$f":"ROUND(+Ingresos!N52,2)","v":0}]
[null,null,"Ajustes períodos anteriores - Remuneración gravada ",0]
[null,null,"Ajustes períodos anteriores - Remuneración no alcanzada o exenta ",0]
[null,null,"TOTAL REMUNERACIÓN GRAVADA",{"$f":"SUM(D21:D27,D44,D47:D53,D70,D34:D36,D60:D62)","v":0}]
[null,null,"TOTAL REMUNERACIÓN NO ALCANZADA O EXENTA",{"$f":"SUM(D28:D33,D45,D54:D59,D71,D63:D69,D37:D43)","v":0}]
[null,null,"TOTAL REMUNERACIONES",{"$f":"IF(+D72+D73<0,0,D72+D73)","v":0}]
[]
[null,null,"DEDUCCIONES GENERALES"]
[null,null,"Aportes a fondos de jubilaciones, retiros, pensiones o subsidios que se destinen a cajas nacionales, provinciales o municipales",{"$f":"ROUND(HLOOKUP(MONTH($D$11),Auxiliares!$D$302:$O$308,7,FALSE)+HLOOKUP(MONTH($D$11),Auxiliares!$D$302:$O$312,11,FALSE),2)","v":0}]
[null,null,"Aportes a fondos de jubilaciones, retiros, pensiones o subsidios que se destinen a cajas nacionales, provinciales o municipales por otros empleos",{"$f":"ROUND(HLOOKUP(MONTH($D$11),Auxiliares!$D$302:$O$309,8,FALSE)+HLOOKUP(MONTH($D$11),Auxiliares!$D$302:$O$313,12,FALSE),2)","v":0}]
[null,null,"Aportes a obra sociales",{"$f":"ROUND(HLOOKUP(MONTH($D$11),Auxiliares!$D$302:$O$316,15,FALSE),2)","v":0}]
[null,null,"Aportes a obra sociales por otros empleos",{"$f":"ROUND(HLOOKUP(MONTH($D$11),Auxiliares!$D$302:$O$317,16,FALSE),2)","v":0}]
[null,null,"Cuota sindical",{"$f":"ROUND(HLOOKUP(MONTH($D$11),Auxiliares!$D$302:$O$320,19,FALSE),2)","v":0}]
[null,null,"Cuota sindical por otros empleos",{"$f":"ROUND(HLOOKUP(MONTH($D$11),Auxiliares!$D$302:$O$321,20,FALSE),2)","v":0}]
[null,null,"Cuotas médico asistenciales",{"$f":"VLOOKUP(C83,Liquidacion!$U$109:$V$129,2,FALSE)","v":0}]
[null,null,"Primas de Seguro para el caso de muerte",{"$f":"VLOOKUP(C84,Liquidacion!$U$109:$V$129,2,FALSE)","v":0}]
[null,null,"Primas por riesgo de muerte y de ahorro de seguros mixtos, excepto para los casos de seguros de retiro privados administrados por entidades sujetas al control de la Superintendencia de Seguros de la Nación",{"$f":"VLOOKUP(C85,Liquidacion!$U$109:$V$129,2,FALSE)","v":0}]
[null,null,"Aportes a planes de seguro de retiro privados administrados por entidades sujetas al control de la Superintendencia de Seguros de la Nación",{"$f":"VLOOKUP(C86,Liquidacion!$U$109:$V$129,2,FALSE)","v":0}]
[null,null,"Cuotapartes de fondos comunes de inversión constituidos con fines de retiro",{"$f":"VLOOKUP(C87,Liquidacion!$U$109:$V$129,2,FALSE)","v":0}]
[null,null,"Gastos de sepelio",{"$f":"VLOOKUP(C88,Liquidacion!$U$109:$V$129,2,FALSE)","v":0}]
[null,null,"Gastos amortización e intereses rodado para corredores y viajantes de comercio",{"$f":"VLOOKUP(C89,Liquidacion!$U$109:$V$129,2,FALSE)","v":0}]
[null,null,"Donaciones a fiscos nacional, provinciales y municipales, y a instituciones comprendidas en el artículo 26, incisos e) y f) de la ley",{"$f":"VLOOKUP(C90,Liquidacion!$U$109:$V$129,2,FALSE)","v":0}]
[null,null,"Descuentos obligatorios establecidos por ley nacional, provincial o municipal",{"$f":"VLOOKUP(C91,Liquidacion!$U$109:$V$129,2,FALSE)","v":0}]
[null,null,"Honorarios por servicios de asistencia sanitaria, médica y paramédica",{"$f":"VLOOKUP(C92,Liquidacion!$U$109:$V$129,2,FALSE)","v":0}]
[null,null,"Intereses de créditos hipotecarios",{"$f":"VLOOKUP(C93,Liquidacion!$U$109:$V$129,2,FALSE)","v":0}]
[null,null,"Aportes al capital social o al fondo de riesgo de socios protectores de sociedades de garantía recíproca",{"$f":"VLOOKUP(C94,Liquidacion!$U$109:$V$129,2,FALSE)","v":0}]
[null,null,"Alquileres de inmuebles destinados a casa habitación",{"$f":"VLOOKUP(C95,Liquidacion!$U$109:$V$129,2,FALSE)","v":0}]
[null,null,"Empleados del servicio doméstico",{"$f":"VLOOKUP(C96,Liquidacion!$U$109:$V$129,2,FALSE)","v":0}]
[null,null,"Gastos de movilidad, viáticos y otras compensaciones análogas abonados por el empleador",{"$f":"+Liquidacion!V119+Liquidacion!V120","v":0}]
[null,null,"Gastos por adquisición de indumentaria y/o equipamiento de trabajo",{"$f":"VLOOKUP(C98,Liquidacion!$U$109:$V$129,2,FALSE)","v":0}]
[null,null,"Otras deducciones - aportes a Cajas Complementarias de Previsión, Fondos Compensadores de Previsión o similares",{"$f":"VLOOKUP(C99,Liquidacion!$U$109:$V$129,2,FALSE)","v":0}]
[null,null,"Otras deducciones - Aportes para jubilaciones, retiros y subsidios ANSES",{"$f":"VLOOKUP(C100,Liquidacion!$U$109:$V$129,2,FALSE)","v":0}]
[null,null,"Otras deducciones - Cajas Provinciales o Municipales o de Previsión para Profesionales",0]
[null,null,"Otras deducciones - Actores - Retribución pagada a los representantes - RG 2442/08",0]
[null,null,"Otras deducciones - Fondos compensadores de previsión",0]
[null,null,"Otras deducciones",{"$f":"+SUM(D99:E103)","v":0}]
[null,null,"TOTAL DEDUCCIONES GENERALES",{"$f":"SUM(D77:D103)","v":0}]
[]
[null,null,"DEDUCCIONES PERSONALES"]
[null,null,"Ganancia no imponible",{"$f":"+Liquidacion!S139","v":167678.39999999999}]
[null,null,"Deducción especial",{"$f":"+Liquidacion!S140","v":804856.34}]
[null,null,"Deducción Especial Incrementada Primera parte del penúltimo párrafo del inciso c) del artículo 30 de la ley del gravamen",{"$f":"+Liquidacion!S141","v":0}]
[null,null,"Deducción Especial Incrementada Segunda parte del penúltimo párrafo del inciso c) del artículo 30 de la ley del gravamen",{"$f":"+Liquidacion!S142","v":0}]
[null,null,"Deducción específica",0]
[null,null,"Cargas de familia"]
[null,null,"Cónyuge",{"$f":"Liquidacion!S143","v":0}]
[null,null,"Cantidad de hijos e hijastros",{"$f":"COUNTIF(Tabla1[Causal],\"Menor de 18 años\")","v":0}]
[null,null,"Deducción total hijos e hijastros",{"$f":"SUMIF(Auxiliares!$D$250:$O$265,1,Auxiliares!$D$250:$O$265)*Tablas!C37","v":0}]
[null,null,"Cantidad de hijos e hijastros incapacitados para el trabajo",{"$f":"COUNTIF(Tabla1[Causal],\"Incapacitado para el trabajo\")","v":0}]
[null,null,"Hijos / Hijastros incapacitados para el trabajo",{"$f":"SUMIF(Auxiliares!$D$250:$O$265,2,Auxiliares!$D$250:$O$265)*Tablas!C37","v":0}]
[null,null,"Total de cargas de familia",{"$f":"+D114+D116+D118","v":0}]
[null,null,"TOTAL DEDUCCIONES PERSONALES",{"$f":"SUM(D108:D112,D119)","v":972534.74}]
[]
[null,null,"DETERMINACIÓN DEL IMPUESTO"]
[null,null,"REMUNERACIÓN NETA SUJETA A IMPUESTO -antes de la deducción art. 46 L. 27541-",0]
[null,null,"Deducción inciso a) primer párrafo artículo 30 de la ley (cfr. art. 46 L. 27541)",0]
[null,null,"Deducción inciso c) primer párrafo artículo 30 de la ley (cfr. art. 46 L. 27541)",0]
[null,null,"REMUNERACIÓN SUJETA A IMPUESTO",{"$f":"IF(+D72-D105-D120<0,0,+D72-D105-D120)","v":0}]
[null,null,"Alícuota aplicable artículo 94 ley de impuesto a las ganancias",{"$f":"+Liquidacion!S149","v":0}]
[null,null,"Alícuota aplicable sin incluir horas extras",{"$f":"+Liquidacion!S149","v":0}]
[null,null,"IMPUESTO DETERMINADO",{"$f":"ROUND(+Liquidacion!S152,2)","v":0}]
[null,null,"Impuesto retenido",{"$f":"+PagosACuenta!O81","v":0}]
[null,null,"Pagos a cuenta - Impuesto sobre créditos y débitos",{"$f":"+PagosACuenta!O14","v":0}]
[null,null,"Pagos a cuenta - Percepciones / Retenciones aduaneras",{"$f":"+PagosACuenta!O20","v":0}]
[null,null,"Pagos a cuenta - RG (AFIP) 3819/2015 - Cancelaciones en efectivo",{"$f":"+PagosACuenta!O26","v":0}]
[null,null,"Pagos a cuenta - Bono ley 27.424",{"$f":"+PagosACuenta!O32","v":0}]
[null,null,"Pagos a cuenta - RG 4815 [LEY 27.541 Art. 35 inciso a)] ",{"$f":"+PagosACuenta!O38","v":0}]
[null,null,"Pagos a cuenta - RG 4815 [LEY 27.541 Art. 35 inciso b)] ",{"$f":"+PagosACuenta!O44","v":0}]
[null,null,"Pagos a cuenta - RG 4815 [LEY 27.541 Art. 35 inciso c)] ",{"$f":"+PagosACuenta!O50","v":0}]
[null,null,"Pagos a cuenta - RG 4815 [LEY 27.541 Art. 35 inciso d)] ",{"$f":"+PagosACuenta!O56","v":0}]
[null,null,"Pagos a cuenta - RG 4815 [LEY 27.541 Art. 35 inciso e)] ",{"$f":"+PagosACuenta!O62","v":0}]
[null,null,"Pagos a cuenta - Impuesto sobre créditos y débitos - sobre movimientos de fondos propios o de terceros",{"$f":"+PagosACuenta!O68","v":0}]
[null,null,"Pagos a cuenta - Resolución General (AFIP) 3819/2015 - Cancelaciones en Efectivo -Servicios de transporte terrestre, aéreo y por vía acuática de pasajeros con destino fuera del país",{"$f":"+PagosACuenta!O74","v":0}]
[null,null,"Total pagos a cuenta",{"$f":"SUM(D131:D141)","v":0}]
[null,null,"SALDO A PAGAR",{"$f":"+ROUND(D129,2)-D130-D142","v":0}]