{"text_format":"1","workbook":"xlsx","n_sheets":11,"sheets":["Indice","Datos","Ingresos","DedGrales","Check","DedPersonales","PagosACuenta","Auxiliares","Tablas","Liquidacion","F1357"],"not_rendered":{"charts":0,"images":28,"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":44,"n_cols":17,"rows_kept":44,"cut":false,"hidden":false,"merged":[[11,1,13,18],[15,1,15,18],[35,1,37,18],[38,1,39,18],[16,1,17,18],[30,1,32,18],[33,1,34,18],[21,1,21,18],[20,1,20,18]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"INTRODUCCIÓN"]
[null,"A los fines de facilitar la tarea profesional, te entregamos sin cargo esta planilla de Excel® para retenciones de ganancias de cuarta categoría [RG (AFIP) 4003-E]. \nCon ella, podrás  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. \nPor defecto la planilla calcula un sólo tope para bono por productividad, viáticos y viáticos de larga distancia. En versiones posteriores se podrá incorporar la posibilidad de calcular más de un tope por estos conceptos"]
[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,"ACLARACIONES"]
[null,"En los últimos días nuestros suscriptores nos han planteado algunas dudas en relación con el cómputo de las deducciones personales a los efectos del cálculo de las retenciones del impuesto a las ganancias de cuarta categoría."]
[null,"Incluye las modificaciones de los Decretos 414/2023 y 415/2023 y la RG (AFIP) 5358 y 5402"]
[]
[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 Errepar 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 2023.18"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actualizada a diciembre 2023"]

{"sheet":"Datos","index":1,"n_rows":30,"n_cols":8,"rows_kept":30,"cut":false,"hidden":false,"merged":[[8,1,8,4],[21,1,21,4],[24,1,24,4],[23,1,23,5],[29,1,29,4],[12,1,12,4],[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]]}
[]
[]
[null,"CONFIGURACIÓN DE LA PLANILLA"]
[]
[]
[]
[]
[]
[null,"Tratamiento del SAC gravado",null,null,null,"Ajuste anual"]
[]
[null,"DATOS DEL EMPLEADOR Y DEL TRABAJADOR"]
[]
[null,"PERÍODO FISCAL:",null,null,null,2023]
[]
[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,"DEDUCCIÓN ESPECÍFICA PARA JUBILADOS"]
[null,"Aplica deducción específica por jubilación",null,null,null,"No",null,{"$f":"IF(F30=\"Si\",\"Recuerde que la deducción específica por jubilación se incrementa periódicamente por lo que tendrá que bajar una nueva planilla o actualizar el importe en la hoja Tablas\",\"\")","v":""}]

{"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 ($)",{"$f":"IF(Check!$B$1<>\"Ok\",\"enero (percibido y devengado)\",\"enero (devengado diciembre)\")","v":"enero (devengado diciembre)"},{"$f":"IF(Check!$B$1<>\"Ok\",\"febrero (percibido y devengado)\",\"febrero (devengado enero)\")","v":"febrero (devengado enero)"},{"$f":"IF(Check!$B$1<>\"Ok\",\"marzo (percibido y devengado)\",\"marzo (devengado febrero)\")","v":"marzo (devengado febrero)"},{"$f":"IF(Check!$B$1<>\"Ok\",\"abril (percibido y devengado)\",\"abril (devengado marzo)\")","v":"abril (devengado marzo)"},{"$f":"IF(Check!$B$1<>\"Ok\",\"mayo (percibido y devengado)\",\"mayo (devengado abril)\")","v":"mayo (devengado abril)"},{"$f":"IF(Check!$B$1<>\"Ok\",\"junio (percibido y devengado)\",\"junio (devengado mayo)\")","v":"junio (devengado mayo)"},{"$f":"IF(Check!$B$1<>\"Ok\",\"julio (percibido y devengado)\",\"julio (devengado junio)\")","v":"julio (devengado junio)"},{"$f":"IF(Check!$B$1<>\"Ok\",\"agosto (percibido y devengado)\",\"agosto (devengado julio)\")","v":"agosto (devengado julio)"},{"$f":"IF(Check!$B$1<>\"Ok\",\"septiembre (percibido y devengado)\",\"septiembre (devengado agosto)\")","v":"septiembre (devengado agosto)"},{"$f":"IF(Check!$B$1<>\"Ok\",\"octubre (percibido y devengado)\",\"octubre (devengado septiembre)\")","v":"octubre (devengado septiembre)"},{"$f":"IF(Check!$B$1<>\"Ok\",\"noviembre (percibido y devengado)\",\"noviembre (devengado octubre)\")","v":"noviembre (devengado octubre)"},{"$f":"IF(Check!$B$1<>\"Ok\",\"diciembre (percibido y devengado)\",\"diciembre (devengado noviembre)\")","v":"diciembre (devengado noviembre)"},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,"Material didáctico personal docente 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,"Remuneración no alcanzada o exenta"]
[null,"Plus Vacacional",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravado","Sí","Sí","Sí","Sí","Retribuciones no habituales gravadas",null,null,null,"Remuneración exenta ley 27549"]
[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,"Retribuciones no habituales exentas"]
[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,"Bonos de productividad gravados"]
[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 exentos"]
[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,"Fallos de caja 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,"Fallos de caja exentos"]
[{"$f":"IF(SUM(C20:N20)>Tablas!$O$36*0.4,1,IF(AND(Tablas!$N$45>300000,SUM(C20:N20)<>0),1,0))","v":0},"Bono por productividad (exento)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Exento","No","Sí","Sí","Sí","Bonos de productividad exentos",null,null,null,"Conceptos de similar naturaleza gravados"]
[null,"Fallo de caja (gravado)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravado","No","Sí","Sí","Sí","Fallos de caja gravados",null,null,null,"Conceptos de similar naturaleza exentos"]
[{"$f":"IF(SUM(C22:N22)>Tablas!$O$36*0.4,1,IF(AND(Tablas!$N$45>300000,SUM(C22:N22)<>0),1,0))","v":0},"Fallo de caja (exento)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Exento","No","Sí","Sí","Sí","Fallos de caja exentos",null,null,null,"Suplementos particulares artículo 57 de la Ley 19.101 exentos"]
[null,"Suplementos particulares por actividad militar",null,null,null,null,null,null,null,null,null,null,null,null,null,"Exento","No","Sí","Sí","Sí","Remuneración no alcanzada o exenta",null,null,null,"Compensación gastos teletrabajo exentos"]
[null,"Cursos o seminarios de capacitación",null,null,null,null,null,null,null,null,null,null,null,null,null,"Exento","No","Sí","Sí","Sí","Remuneración no alcanzada o exenta",null,null,null,"Horas extras remuneración exenta"]
[null,"Reintegro de gastos de guardería y/o jardín materno-infantil",null,null,null,null,null,null,null,null,null,null,null,null,null,"Exento","No","Sí","Sí","Sí","Remuneración no alcanzada o exenta",null,null,null,"Movilidad - Remuneración gravada"]
[null,"Provisión de herramientas educativas (gravado)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravado","No","Sí","Sí","Sí","Remuneración bruta gravada",null,null,null,"Viáticos - Remuneración gravada"]
[null,"Cursos o seminarios de capacitación para hijos/as y hijastros/as (gravado)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravado","No","Sí","Sí","Sí","Remuneración bruta gravada",null,null,null,"Compensación análogos - Remuneración gravada"]
[{"$f":"IF(SUM(C28:N28)>Tablas!$O$36*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 gravada"]
[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,"Material didáctico personal docente remuneración exenta"]
[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 primera 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,"SAC segunda cuota - No alcanzado o exento"]
[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 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,null,null,"Ajustes períodos anteriores - Remuneración exenta / no alcanzada"]
[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)",{"$f":"Auxiliares!D198","v":0},{"$f":"Auxiliares!E198","v":0},{"$f":"Auxiliares!F198","v":0},{"$f":"Auxiliares!G198","v":0},{"$f":"Auxiliares!H198","v":0},{"$f":"Auxiliares!I198","v":0},{"$f":"Auxiliares!J198","v":0},{"$f":"Auxiliares!K198","v":0},{"$f":"Auxiliares!L198","v":0},{"$f":"Auxiliares!M198","v":0},{"$f":"Auxiliares!N198","v":0},{"$f":"Auxiliares!O198","v":0}]
[null,"SAC neto estimado (manual)"]
[null,"Horas extras  netas (automático)",{"$f":"+Auxiliares!D228","v":0},{"$f":"+Auxiliares!E228","v":0},{"$f":"+Auxiliares!F228","v":0},{"$f":"+Auxiliares!G228","v":0},{"$f":"+Auxiliares!H228","v":0},{"$f":"+Auxiliares!I228","v":0},{"$f":"+Auxiliares!J228","v":0},{"$f":"+Auxiliares!K228","v":0},{"$f":"+Auxiliares!L228","v":0},{"$f":"+Auxiliares!M228","v":0},{"$f":"+Auxiliares!N228","v":0},{"$f":"+Auxiliares!O228","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",{"$f":"IF(Check!$B$1<>\"Ok\",\"enero (percibido y devengado)\",\"enero (devengado diciembre)\")","v":"enero (devengado diciembre)"},{"$f":"IF(Check!$B$1<>\"Ok\",\"febrero (percibido y devengado)\",\"febrero (devengado enero)\")","v":"febrero (devengado enero)"},{"$f":"IF(Check!$B$1<>\"Ok\",\"marzo (percibido y devengado)\",\"marzo (devengado febrero)\")","v":"marzo (devengado febrero)"},{"$f":"IF(Check!$B$1<>\"Ok\",\"abril (percibido y devengado)\",\"abril (devengado marzo\")","v":"abril (devengado marzo"},{"$f":"IF(Check!$B$1<>\"Ok\",\"mayo (percibido y devengado)\",\"mayo (devengado abril)\")","v":"mayo (devengado abril)"},{"$f":"IF(Check!$B$1<>\"Ok\",\"junio (percibido y devengado)\",\"junio (devengado mayo)\")","v":"junio (devengado mayo)"},{"$f":"IF(Check!$B$1<>\"Ok\",\"julio (percibido y devengado)\",\"julio (devengado junio)\")","v":"julio (devengado junio)"},{"$f":"IF(Check!$B$1<>\"Ok\",\"agosto (percibido y devengado)\",\"agosto (devengado julio)\")","v":"agosto (devengado julio)"},{"$f":"IF(Check!$B$1<>\"Ok\",\"septiembre (percibido y devengado)\",\"septiembre (devengado agosto)\")","v":"septiembre (devengado agosto)"},{"$f":"IF(Check!$B$1<>\"Ok\",\"octubre (percibido y devengado)\",\"octubre (devengado septiembre)\")","v":"octubre (devengado septiembre)"},{"$f":"IF(Check!$B$1<>\"Ok\",\"noviembre (percibido y devengado)\",\"noviembre (devengado octubre)\")","v":"noviembre (devengado octubre)"},{"$f":"IF(Check!$B$1<>\"Ok\",\"diciembre (percibido y devengado)\",\"diciembre (devengado noviembre)\")","v":"diciembre (devengado noviembre)"},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,"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(C59:N59)>Tablas!$O$36*0.4,1,IF(AND(Tablas!$N$45>300000,SUM(C59:N59)<>0),1,0))","v":0},"Bono por productividad (exento)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Exento","No","Sí","Sí","Sí","Bonos de productividad exentos",null,null,null,"Fallos de caja exentos"]
[null,"Fallo de caja (gravado)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravado","No","Sí","Sí","Sí","Fallos de caja gravados",null,null,null,"Conceptos de similar naturaleza gravados"]
[{"$f":"IF(SUM(C61:N61)>Tablas!$O$36*0.4,1,IF(AND(Tablas!$N$45>300000,SUM(C61:N61)<>0),1,0))","v":0},"Fallo de caja (exento)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Exento","No","Sí","Sí","Sí","Fallos de caja exentos",null,null,null,"Conceptos de similar naturaleza exentos"]
[null,"Suplementos particulares por actividad militar",null,null,null,null,null,null,null,null,null,null,null,null,null,"Exento","No","Sí","Sí","Sí","Suplementos particulares artículo 57 de la Ley 19.101 exentos",null,null,null,"Suplementos particulares artículo 57 de la Ley 19.101 exentos"]
[null,"Cursos o seminarios de capacitación",null,null,null,null,null,null,null,null,null,null,null,null,null,"Exento","No","Sí","Sí","Sí","Remuneración no alcanzada o exenta",null,null,null,"Compensación gastos teletrabajo exentos"]
[null,"Reintegro de gastos de guardería y/o jardín materno-infantil",null,null,null,null,null,null,null,null,null,null,null,null,null,"Exento","No","Sí","Sí","Sí","Remuneración no alcanzada o exenta",null,null,null,"Horas extras remuneración exenta"]
[null,"Provisión de herramientas educativas (gravado)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravado","No","Sí","Sí","Sí","Remuneración bruta gravada",null,null,null,"Movilidad - Remuneración gravada"]
[null,"Cursos o seminarios de capacitación para hijos/as y hijastros/as (gravado)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravado","No","Sí","Sí","Sí","Remuneración bruta gravada",null,null,null,"Viáticos - Remuneración gravada"]
[{"$f":"IF(SUM(C67:N67)>Tablas!$O$36*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,"Compensación análogos - Remuneración gravada"]
[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,"Material didáctico personal docente remuneración gravada"]
[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,"Material didáctico personal docente remuneración exenta"]
[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,"SAC primera cuota - No alcanzado o exento"]
[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,"SAC segunda cuota - No alcanzado o exento"]
[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,null,null,"Ajustes períodos anteriores - Remuneración 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,null,null,"Ajustes períodos anteriores - Remuneración exenta / no alcanzada"]
[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!D203","v":0},{"$f":"Auxiliares!E203","v":0},{"$f":"Auxiliares!F203","v":0},{"$f":"Auxiliares!G203","v":0},{"$f":"Auxiliares!H203","v":0},{"$f":"IF(Tablas!H47=\"<150000\",0,Auxiliares!I203)","v":0},{"$f":"IF(Tablas!I47=\"<150000\",0,Auxiliares!J203)","v":0},{"$f":"IF(Tablas!J47=\"<150000\",0,Auxiliares!K203)","v":0},{"$f":"IF(Tablas!K47=\"<150000\",0,Auxiliares!L203)","v":0},{"$f":"IF(Tablas!L47=\"<150000\",0,Auxiliares!M203)","v":0},{"$f":"IF(Tablas!M47=\"<150000\",0,Auxiliares!N203)","v":0},{"$f":"IF(Tablas!N47=\"<150000\",0,Auxiliares!O203)","v":0}]
[null,"SAC neto estimado (manual)"]
[null,"Horas extras  netas (automático)",{"$f":"+Auxiliares!D236","v":0},{"$f":"+Auxiliares!E236","v":0},{"$f":"+Auxiliares!F236","v":0},{"$f":"+Auxiliares!G236","v":0},{"$f":"+Auxiliares!H236","v":0},{"$f":"+Auxiliares!I236","v":0},{"$f":"+Auxiliares!J236","v":0},{"$f":"+Auxiliares!K236","v":0},{"$f":"+Auxiliares!L236","v":0},{"$f":"+Auxiliares!M236","v":0},{"$f":"+Auxiliares!N236","v":0},{"$f":"+Auxiliares!O236","v":0}]
[null,"Horas extras  netas (para art. 90)"]

{"sheet":"DedGrales","index":3,"n_rows":203,"n_cols":15,"rows_kept":203,"cut":false,"hidden":false,"merged":[]}
[]
[]
[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]
[]
[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]
[]
[]
[]
[null,null,"Concepto","Enero","Febrero","Marzo","Abril","Mayo","Junio","Julio","Agosto","Septiembre","Octubre","Noviembre","Diciembre"]
[null,null,"Importe"]
[null,null,"Total acumulado",{"$f":"+D201","v":0},{"$f":"+D202+E201","v":0},{"$f":"+E202+F201","v":0},{"$f":"+F202+G201","v":0},{"$f":"+G202+H201","v":0},{"$f":"+H202+I201","v":0},{"$f":"+I202+J201","v":0},{"$f":"+J202+K201","v":0},{"$f":"+K202+L201","v":0},{"$f":"+L202+M201","v":0},{"$f":"+M202+N201","v":0},{"$f":"+N202+O201","v":0}]
[null,null,"Mes en que se informa",1,2,3,4,5,6,7,8,9,10,11,12]

{"sheet":"Check","index":4,"n_rows":24,"n_cols":4,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
["Pago del sueldo en el mes siguiente","Ok",null,"Otra hoja"]
["Seguro de vida","Ok","chkSeguro"]
["Gastos de sepelio","Ok","chkSepelio"]
["Crédito hipotecario","Ok","chkCredito"]
["PCP","Ok","chkDomestico"]
["Cuota médico asistencial","Ok","chkMedico"]
["Donaciones","Ok","chkDonaciones"]
["Retenciones automáticas","Ok","Retenciones"]
["Aportes a fondos de jubilaciones","Ok","chkAportesJub"]
["Alquiler de casa habitación","Ok","chkAlquiler"]
["Viáticos","Ok","chkViaticos"]
["Descuentos obligatorios","Ok","chkDescuentos"]
["SGR","Ok","chkSGR"]
["Cajas complementarias de previsión","Ok","chkAportesCajas"]
["Honorarios por asistencia sanitaria, médica","Ok","chkHonorarios"]
["Viajantes","Ok","chkViajantes"]
["35% de límite anual","Ok","chkLimite","Otra hoja"]
["Planes de seguro de retiro privado","Ok","chkAportesRetirosPrivados"]
["Gastos de indumentaria","Ok","chkIndumentaria"]
["Viáticos (larga distancia)","Ok","chkLargaDistancia"]
["Seguros mixtos","Ok","chkSegurosMixtos"]
["Fondo común de inversión","Ok","chkFondosComunes"]
["Criterio SAC",0,"No sirve"]
["Gastos educativos","Ok","chkGastosEducativos"]

{"sheet":"DedPersonales","index":5,"n_rows":29,"n_cols":38,"rows_kept":29,"cut":false,"hidden":false,"merged":[[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],[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]]}
[]
[]
[null,"DEDUCCIONES PERSONALES"]
[]
[null,"Cónyuge/Unión convivencial/Conviviente"]
[null,{"$f":"\"Sean residentes en el país, estén a cargo del contribuyente y no tengan en el año ingresos netos superiores a pesos \"&Tablas!O36&\", cualquiera sea su origen y estén o no sujetas al impuesto\"","v":"Sean residentes en el país, estén a cargo del contribuyente y no tengan en el año ingresos netos superiores a pesos 451683,19, cualquiera sea su origen y estén o no sujetas al impuesto"}]
[null,null,"Nombre y apellido","CUIL","Mes de alta","Mes de baja","Mes en que se informa"]
[null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"\"Hijo, hija, hijastro o hijastra menor de dieciocho (18) años o incapacitado para el trabajo; residentes en el país, estén a cargo del contribuyente y no tengan en el año ingresos netos superiores a \"&Tablas!O36&\", cualquiera sea su origen y estén o no sujetas al impuesto\"","v":"Hijo, hija, hijastro o hijastra menor de dieciocho (18) años o incapacitado para el trabajo; residentes en el país, estén a cargo del contribuyente y no tengan en el año ingresos netos superiores a 451683,19, cualquiera sea su origen y estén o no sujetas al impuesto"}]
[null,null,null,null,null,null,null,null,null,"Cambio de imputación"]
[null,null,"Nombre y apellido","CUIL","Causal","Mes de alta","Mes de baja","Mes en que se informa","Porcentaje de imputación","Porcentaje de imputación (cambio)","Mes de cambio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,{"$f":"+AD13+1","v":5},{"$f":"+AE13+1","v":6},7,8,9,10,11,{"$f":"+AK13+1","v":12}]
[null,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},{"$f":"Tabla1[[#This Row],[Causal]]&\";\"&Tabla1[[#This Row],[Porcentaje de imputación (cambio)]]","v":";"}]
[null,null,null,null,null,null,null,null,1,null,null,{"$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":"Tabla1[[#This Row],[Causal]]&\";\"&Tabla1[[#This Row],[Porcentaje de imputación (cambio)]]","v":";"}]
[null,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":"Tabla1[[#This Row],[Causal]]&\";\"&Tabla1[[#This Row],[Porcentaje de imputación (cambio)]]","v":";"}]
[null,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":"Tabla1[[#This Row],[Causal]]&\";\"&Tabla1[[#This Row],[Porcentaje de imputación (cambio)]]","v":";"}]
[null,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":"Tabla1[[#This Row],[Causal]]&\";\"&Tabla1[[#This Row],[Porcentaje de imputación (cambio)]]","v":";"}]
[null,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":"Tabla1[[#This Row],[Causal]]&\";\"&Tabla1[[#This Row],[Porcentaje de imputación (cambio)]]","v":";"}]
[null,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":"Tabla1[[#This Row],[Causal]]&\";\"&Tabla1[[#This Row],[Porcentaje de imputación (cambio)]]","v":";"}]
[null,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":"Tabla1[[#This Row],[Causal]]&\";\"&Tabla1[[#This Row],[Porcentaje de imputación (cambio)]]","v":";"}]
[null,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":"Tabla1[[#This Row],[Causal]]&\";\"&Tabla1[[#This Row],[Porcentaje de imputación (cambio)]]","v":";"}]
[null,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":"Tabla1[[#This Row],[Causal]]&\";\"&Tabla1[[#This Row],[Porcentaje de imputación (cambio)]]","v":";"}]
[null,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":"Tabla1[[#This Row],[Causal]]&\";\"&Tabla1[[#This Row],[Porcentaje de imputación (cambio)]]","v":";"}]
[null,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":"Tabla1[[#This Row],[Causal]]&\";\"&Tabla1[[#This Row],[Porcentaje de imputación (cambio)]]","v":";"}]
[null,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":"Tabla1[[#This Row],[Causal]]&\";\"&Tabla1[[#This Row],[Porcentaje de imputación (cambio)]]","v":";"}]
[null,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":"Tabla1[[#This Row],[Causal]]&\";\"&Tabla1[[#This Row],[Porcentaje de imputación (cambio)]]","v":";"}]
[null,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":"Tabla1[[#This Row],[Causal]]&\";\"&Tabla1[[#This Row],[Porcentaje de imputación (cambio)]]","v":";"}]
[null,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":"Tabla1[[#This Row],[Causal]]&\";\"&Tabla1[[#This Row],[Porcentaje de imputación (cambio)]]","v":";"}]

{"sheet":"PagosACuenta","index":6,"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},0,0,0,0,0,0,0,0,0,0]
[]
[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},{"$f":"+E19+D20","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"PAGOS A CUENTA - RG (AFIP) 3819/2015 - CANCELACIONES EN EFECTIVO"]
[]
[null,"Concepto","enero","febrero","marzo","abril","mayo","junio","julio","agosto","septiembre","octubre","noviembre","diciembre","anual"]
[null,"Importe"]
[null,"Acumulado",{"$f":"+C25","v":0},{"$f":"+D25+C26","v":0},{"$f":"+E25+D26","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[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},{"$f":"+E31+D32","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"PAGOS A CUENTA - RG 4815 [LEY 27.541 ART. 35 INCISO A)] "]
[]
[null,"Concepto","enero","febrero","marzo","abril","mayo","junio","julio","agosto","septiembre","octubre","noviembre","diciembre","anual"]
[null,"Importe"]
[null,"Acumulado",{"$f":"+C37","v":0},{"$f":"+D37+C38","v":0},{"$f":"+E37+D38","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[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},{"$f":"+E43+D44","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"PAGOS A CUENTA - RG 4815 [LEY 27.541 ART. 35 INCISO C)] "]
[]
[null,"Concepto","enero","febrero","marzo","abril","mayo","junio","julio","agosto","septiembre","octubre","noviembre","diciembre","anual"]
[null,"Importe"]
[null,"Acumulado",{"$f":"+C49","v":0},{"$f":"+D49+C50","v":0},{"$f":"+E49+D50","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[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},{"$f":"+E55+D56","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"PAGOS A CUENTA - RG 4815 [LEY 27.541 ART. 35 INCISO E)] "]
[]
[null,"Concepto","enero","febrero","marzo","abril","mayo","junio","julio","agosto","septiembre","octubre","noviembre","diciembre","anual"]
[null,"Importe"]
[null,"Acumulado",{"$f":"+C61","v":0},{"$f":"+D61+C62","v":0},{"$f":"+E61+D62","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[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},{"$f":"+E67+D68","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"PAGOS A CUENTA - RESOLUCIÓN GENERAL (AFIP) 3819/2015 - CANCELACIONES EN EFECTIVO -SERVICIOS DE TRANSPORTE TERRESTRE, AÉREO Y POR VÍA ACUÁTICA DE PASAJEROS CON DESTINO FUERA DEL PAÍS"]
[]
[null,"Concepto","enero","febrero","marzo","abril","mayo","junio","julio","agosto","septiembre","octubre","noviembre","diciembre","anual"]
[null,"Importe"]
[null,"Acumulado",{"$f":"+C73","v":0},{"$f":"+D73+C74","v":0},{"$f":"+E73+D74","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[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":"Auxiliares","index":7,"n_rows":463,"n_cols":20,"rows_kept":463,"cut":false,"hidden":false,"merged":[[142,2,142,14],[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$68)","v":0},{"$f":"SUMIF(DedGrales!$D$70:$O$70,MONTH(Auxiliares!E$5),DedGrales!$D$68:$O$68)","v":0},{"$f":"SUMIF(DedGrales!$D$70:$O$70,MONTH(Auxiliares!F$5),DedGrales!$D$68:$O$68)","v":0},{"$f":"SUMIF(DedGrales!$D$70:$O$70,MONTH(Auxiliares!G$5),DedGrales!$D$68:$O$68)","v":0},{"$f":"SUMIF(DedGrales!$D$70:$O$70,MONTH(Auxiliares!H$5),DedGrales!$D$68:$O$68)","v":0},{"$f":"SUMIF(DedGrales!$D$70:$O$70,MONTH(Auxiliares!I$5),DedGrales!$D$68:$O$68)","v":0},{"$f":"SUMIF(DedGrales!$D$70:$O$70,MONTH(Auxiliares!J$5),DedGrales!$D$68:$O$68)","v":0},{"$f":"SUMIF(DedGrales!$D$70:$O$70,MONTH(Auxiliares!K$5),DedGrales!$D$68:$O$68)","v":0},{"$f":"SUMIF(DedGrales!$D$70:$O$70,MONTH(Auxiliares!L$5),DedGrales!$D$68:$O$68)","v":0},{"$f":"SUMIF(DedGrales!$D$70:$O$70,MONTH(Auxiliares!M$5),DedGrales!$D$68:$O$68)","v":0},{"$f":"SUMIF(DedGrales!$D$70:$O$70,MONTH(Auxiliares!N$5),DedGrales!$D$68:$O$68)","v":0},{"$f":"SUMIF(DedGrales!$D$70:$O$70,MONTH(Auxiliares!O$5),DedGrales!$D$68:$O$68)","v":0},0]
[null,null,"Viáticos",{"$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,"Gastos educativos",{"$f":"SUMIF(DedGrales!$D$203:$O$203,MONTH(Auxiliares!D$5),DedGrales!$D$201:$O$201)","v":0},{"$f":"SUMIF(DedGrales!$D$203:$O$203,MONTH(Auxiliares!E$5),DedGrales!$D$201:$O$201)","v":0},{"$f":"SUMIF(DedGrales!$D$203:$O$203,MONTH(Auxiliares!F$5),DedGrales!$D$201:$O$201)","v":0},{"$f":"SUMIF(DedGrales!$D$203:$O$203,MONTH(Auxiliares!G$5),DedGrales!$D$201:$O$201)","v":0},{"$f":"SUMIF(DedGrales!$D$203:$O$203,MONTH(Auxiliares!H$5),DedGrales!$D$201:$O$201)","v":0},{"$f":"SUMIF(DedGrales!$D$203:$O$203,MONTH(Auxiliares!I$5),DedGrales!$D$201:$O$201)","v":0},{"$f":"SUMIF(DedGrales!$D$203:$O$203,MONTH(Auxiliares!J$5),DedGrales!$D$201:$O$201)","v":0},{"$f":"SUMIF(DedGrales!$D$203:$O$203,MONTH(Auxiliares!K$5),DedGrales!$D$201:$O$201)","v":0},{"$f":"SUMIF(DedGrales!$D$203:$O$203,MONTH(Auxiliares!L$5),DedGrales!$D$201:$O$201)","v":0},{"$f":"SUMIF(DedGrales!$D$203:$O$203,MONTH(Auxiliares!M$5),DedGrales!$D$201:$O$201)","v":0},{"$f":"SUMIF(DedGrales!$D$203:$O$203,MONTH(Auxiliares!N$5),DedGrales!$D$201:$O$201)","v":0},{"$f":"SUMIF(DedGrales!$D$203:$O$203,MONTH(Auxiliares!O$5),DedGrales!$D$201:$O$201)","v":0},{"$f":"SUMIF(DedGrales!$D$203:$O$203,MONTH(Auxiliares!P$5),DedGrales!$D$201:$O$201)","v":0}]
[null,null,"Tope (5% de la ganancia neta)",{"$f":"+Liquidacion!F117*0.05","v":0},{"$f":"+Liquidacion!G117*0.05","v":0},{"$f":"+Liquidacion!H117*0.05","v":0},{"$f":"+Liquidacion!I117*0.05","v":0},{"$f":"+Liquidacion!J117*0.05","v":0},{"$f":"+Liquidacion!K117*0.05","v":0},{"$f":"+Liquidacion!L117*0.05","v":0},{"$f":"+Liquidacion!M117*0.05","v":0},{"$f":"+Liquidacion!N117*0.05","v":0},{"$f":"+Liquidacion!O117*0.05","v":0},{"$f":"+Liquidacion!P117*0.05","v":0},{"$f":"+Liquidacion!Q117*0.05","v":0},{"$f":"+Liquidacion!S117*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$131)","v":0}]
[]
[]
[null,null,"Deducciones personales","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","Anual"]
[null,null,"Alta/baja"]
[null,null,"Cónyuge",{"$f":"COUNTIF(DedPersonales!$E$8,\"<=\"&MONTH(Auxiliares!D102))-COUNTIF(DedPersonales!$F$8,\"<\"&MONTH(Auxiliares!D102))","v":0},{"$f":"COUNTIF(DedPersonales!$E$8,\"<=\"&MONTH(Auxiliares!E102))-COUNTIF(DedPersonales!$F$8,\"<\"&MONTH(Auxiliares!E102))","v":0},{"$f":"COUNTIF(DedPersonales!$E$8,\"<=\"&MONTH(Auxiliares!F102))-COUNTIF(DedPersonales!$F$8,\"<\"&MONTH(Auxiliares!F102))","v":0},{"$f":"COUNTIF(DedPersonales!$E$8,\"<=\"&MONTH(Auxiliares!G102))-COUNTIF(DedPersonales!$F$8,\"<\"&MONTH(Auxiliares!G102))","v":0},{"$f":"COUNTIF(DedPersonales!$E$8,\"<=\"&MONTH(Auxiliares!H102))-COUNTIF(DedPersonales!$F$8,\"<\"&MONTH(Auxiliares!H102))","v":0},{"$f":"COUNTIF(DedPersonales!$E$8,\"<=\"&MONTH(Auxiliares!I102))-COUNTIF(DedPersonales!$F$8,\"<\"&MONTH(Auxiliares!I102))","v":0},{"$f":"COUNTIF(DedPersonales!$E$8,\"<=\"&MONTH(Auxiliares!J102))-COUNTIF(DedPersonales!$F$8,\"<\"&MONTH(Auxiliares!J102))","v":0},{"$f":"COUNTIF(DedPersonales!$E$8,\"<=\"&MONTH(Auxiliares!K102))-COUNTIF(DedPersonales!$F$8,\"<\"&MONTH(Auxiliares!K102))","v":0},{"$f":"COUNTIF(DedPersonales!$E$8,\"<=\"&MONTH(Auxiliares!L102))-COUNTIF(DedPersonales!$F$8,\"<\"&MONTH(Auxiliares!L102))","v":0},{"$f":"COUNTIF(DedPersonales!$E$8,\"<=\"&MONTH(Auxiliares!M102))-COUNTIF(DedPersonales!$F$8,\"<\"&MONTH(Auxiliares!M102))","v":0},{"$f":"COUNTIF(DedPersonales!$E$8,\"<=\"&MONTH(Auxiliares!N102))-COUNTIF(DedPersonales!$F$8,\"<\"&MONTH(Auxiliares!N102))","v":0},{"$f":"COUNTIF(DedPersonales!$E$8,\"<=\"&MONTH(Auxiliares!O102))-COUNTIF(DedPersonales!$F$8,\"<\"&MONTH(Auxiliares!O102))","v":0}]
[]
[null,null,"Hijo1",{"$f":"COUNTIF(DedPersonales!$F14,\"<=\"&MONTH(Auxiliares!D$102))-COUNTIF(DedPersonales!$G14,\"<\"&MONTH(Auxiliares!D$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F14,\"<=\"&MONTH(Auxiliares!E$102))-COUNTIF(DedPersonales!$G14,\"<\"&MONTH(Auxiliares!E$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F14,\"<=\"&MONTH(Auxiliares!F$102))-COUNTIF(DedPersonales!$G14,\"<\"&MONTH(Auxiliares!F$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F14,\"<=\"&MONTH(Auxiliares!G$102))-COUNTIF(DedPersonales!$G14,\"<\"&MONTH(Auxiliares!G$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F14,\"<=\"&MONTH(Auxiliares!H$102))-COUNTIF(DedPersonales!$G14,\"<\"&MONTH(Auxiliares!H$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F14,\"<=\"&MONTH(Auxiliares!I$102))-COUNTIF(DedPersonales!$G14,\"<\"&MONTH(Auxiliares!I$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F14,\"<=\"&MONTH(Auxiliares!J$102))-COUNTIF(DedPersonales!$G14,\"<\"&MONTH(Auxiliares!J$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F14,\"<=\"&MONTH(Auxiliares!K$102))-COUNTIF(DedPersonales!$G14,\"<\"&MONTH(Auxiliares!K$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F14,\"<=\"&MONTH(Auxiliares!L$102))-COUNTIF(DedPersonales!$G14,\"<\"&MONTH(Auxiliares!L$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F14,\"<=\"&MONTH(Auxiliares!M$102))-COUNTIF(DedPersonales!$G14,\"<\"&MONTH(Auxiliares!M$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F14,\"<=\"&MONTH(Auxiliares!N$102))-COUNTIF(DedPersonales!$G14,\"<\"&MONTH(Auxiliares!N$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F14,\"<=\"&MONTH(Auxiliares!O$102))-COUNTIF(DedPersonales!$G14,\"<\"&MONTH(Auxiliares!O$102))","v":0},null,{"$f":"IF(SUM(D106:O106)<>0,1,0)","v":0}]
[null,null,"Hijo2",{"$f":"COUNTIF(DedPersonales!$F15,\"<=\"&MONTH(Auxiliares!D$102))-COUNTIF(DedPersonales!$G15,\"<\"&MONTH(Auxiliares!D$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F15,\"<=\"&MONTH(Auxiliares!E$102))-COUNTIF(DedPersonales!$G15,\"<\"&MONTH(Auxiliares!E$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F15,\"<=\"&MONTH(Auxiliares!F$102))-COUNTIF(DedPersonales!$G15,\"<\"&MONTH(Auxiliares!F$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F15,\"<=\"&MONTH(Auxiliares!G$102))-COUNTIF(DedPersonales!$G15,\"<\"&MONTH(Auxiliares!G$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F15,\"<=\"&MONTH(Auxiliares!H$102))-COUNTIF(DedPersonales!$G15,\"<\"&MONTH(Auxiliares!H$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F15,\"<=\"&MONTH(Auxiliares!I$102))-COUNTIF(DedPersonales!$G15,\"<\"&MONTH(Auxiliares!I$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F15,\"<=\"&MONTH(Auxiliares!J$102))-COUNTIF(DedPersonales!$G15,\"<\"&MONTH(Auxiliares!J$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F15,\"<=\"&MONTH(Auxiliares!K$102))-COUNTIF(DedPersonales!$G15,\"<\"&MONTH(Auxiliares!K$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F15,\"<=\"&MONTH(Auxiliares!L$102))-COUNTIF(DedPersonales!$G15,\"<\"&MONTH(Auxiliares!L$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F15,\"<=\"&MONTH(Auxiliares!M$102))-COUNTIF(DedPersonales!$G15,\"<\"&MONTH(Auxiliares!M$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F15,\"<=\"&MONTH(Auxiliares!N$102))-COUNTIF(DedPersonales!$G15,\"<\"&MONTH(Auxiliares!N$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F15,\"<=\"&MONTH(Auxiliares!O$102))-COUNTIF(DedPersonales!$G15,\"<\"&MONTH(Auxiliares!O$102))","v":0},null,{"$f":"IF(SUM(D107:O107)<>0,1,0)","v":0}]
[null,null,"Hijo3",{"$f":"COUNTIF(DedPersonales!$F16,\"<=\"&MONTH(Auxiliares!D$102))-COUNTIF(DedPersonales!$G16,\"<\"&MONTH(Auxiliares!D$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F16,\"<=\"&MONTH(Auxiliares!E$102))-COUNTIF(DedPersonales!$G16,\"<\"&MONTH(Auxiliares!E$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F16,\"<=\"&MONTH(Auxiliares!F$102))-COUNTIF(DedPersonales!$G16,\"<\"&MONTH(Auxiliares!F$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F16,\"<=\"&MONTH(Auxiliares!G$102))-COUNTIF(DedPersonales!$G16,\"<\"&MONTH(Auxiliares!G$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F16,\"<=\"&MONTH(Auxiliares!H$102))-COUNTIF(DedPersonales!$G16,\"<\"&MONTH(Auxiliares!H$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F16,\"<=\"&MONTH(Auxiliares!I$102))-COUNTIF(DedPersonales!$G16,\"<\"&MONTH(Auxiliares!I$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F16,\"<=\"&MONTH(Auxiliares!J$102))-COUNTIF(DedPersonales!$G16,\"<\"&MONTH(Auxiliares!J$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F16,\"<=\"&MONTH(Auxiliares!K$102))-COUNTIF(DedPersonales!$G16,\"<\"&MONTH(Auxiliares!K$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F16,\"<=\"&MONTH(Auxiliares!L$102))-COUNTIF(DedPersonales!$G16,\"<\"&MONTH(Auxiliares!L$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F16,\"<=\"&MONTH(Auxiliares!M$102))-COUNTIF(DedPersonales!$G16,\"<\"&MONTH(Auxiliares!M$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F16,\"<=\"&MONTH(Auxiliares!N$102))-COUNTIF(DedPersonales!$G16,\"<\"&MONTH(Auxiliares!N$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F16,\"<=\"&MONTH(Auxiliares!O$102))-COUNTIF(DedPersonales!$G16,\"<\"&MONTH(Auxiliares!O$102))","v":0},null,0]
[null,null,"Hijo4",{"$f":"COUNTIF(DedPersonales!$F17,\"<=\"&MONTH(Auxiliares!D$102))-COUNTIF(DedPersonales!$G17,\"<\"&MONTH(Auxiliares!D$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F17,\"<=\"&MONTH(Auxiliares!E$102))-COUNTIF(DedPersonales!$G17,\"<\"&MONTH(Auxiliares!E$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F17,\"<=\"&MONTH(Auxiliares!F$102))-COUNTIF(DedPersonales!$G17,\"<\"&MONTH(Auxiliares!F$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F17,\"<=\"&MONTH(Auxiliares!G$102))-COUNTIF(DedPersonales!$G17,\"<\"&MONTH(Auxiliares!G$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F17,\"<=\"&MONTH(Auxiliares!H$102))-COUNTIF(DedPersonales!$G17,\"<\"&MONTH(Auxiliares!H$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F17,\"<=\"&MONTH(Auxiliares!I$102))-COUNTIF(DedPersonales!$G17,\"<\"&MONTH(Auxiliares!I$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F17,\"<=\"&MONTH(Auxiliares!J$102))-COUNTIF(DedPersonales!$G17,\"<\"&MONTH(Auxiliares!J$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F17,\"<=\"&MONTH(Auxiliares!K$102))-COUNTIF(DedPersonales!$G17,\"<\"&MONTH(Auxiliares!K$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F17,\"<=\"&MONTH(Auxiliares!L$102))-COUNTIF(DedPersonales!$G17,\"<\"&MONTH(Auxiliares!L$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F17,\"<=\"&MONTH(Auxiliares!M$102))-COUNTIF(DedPersonales!$G17,\"<\"&MONTH(Auxiliares!M$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F17,\"<=\"&MONTH(Auxiliares!N$102))-COUNTIF(DedPersonales!$G17,\"<\"&MONTH(Auxiliares!N$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F17,\"<=\"&MONTH(Auxiliares!O$102))-COUNTIF(DedPersonales!$G17,\"<\"&MONTH(Auxiliares!O$102))","v":0},null,0]
[null,null,"Hijo5",{"$f":"COUNTIF(DedPersonales!$F18,\"<=\"&MONTH(Auxiliares!D$102))-COUNTIF(DedPersonales!$G18,\"<\"&MONTH(Auxiliares!D$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F18,\"<=\"&MONTH(Auxiliares!E$102))-COUNTIF(DedPersonales!$G18,\"<\"&MONTH(Auxiliares!E$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F18,\"<=\"&MONTH(Auxiliares!F$102))-COUNTIF(DedPersonales!$G18,\"<\"&MONTH(Auxiliares!F$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F18,\"<=\"&MONTH(Auxiliares!G$102))-COUNTIF(DedPersonales!$G18,\"<\"&MONTH(Auxiliares!G$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F18,\"<=\"&MONTH(Auxiliares!H$102))-COUNTIF(DedPersonales!$G18,\"<\"&MONTH(Auxiliares!H$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F18,\"<=\"&MONTH(Auxiliares!I$102))-COUNTIF(DedPersonales!$G18,\"<\"&MONTH(Auxiliares!I$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F18,\"<=\"&MONTH(Auxiliares!J$102))-COUNTIF(DedPersonales!$G18,\"<\"&MONTH(Auxiliares!J$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F18,\"<=\"&MONTH(Auxiliares!K$102))-COUNTIF(DedPersonales!$G18,\"<\"&MONTH(Auxiliares!K$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F18,\"<=\"&MONTH(Auxiliares!L$102))-COUNTIF(DedPersonales!$G18,\"<\"&MONTH(Auxiliares!L$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F18,\"<=\"&MONTH(Auxiliares!M$102))-COUNTIF(DedPersonales!$G18,\"<\"&MONTH(Auxiliares!M$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F18,\"<=\"&MONTH(Auxiliares!N$102))-COUNTIF(DedPersonales!$G18,\"<\"&MONTH(Auxiliares!N$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F18,\"<=\"&MONTH(Auxiliares!O$102))-COUNTIF(DedPersonales!$G18,\"<\"&MONTH(Auxiliares!O$102))","v":0},null,0]
[null,null,"Hijo6",{"$f":"COUNTIF(DedPersonales!$F19,\"<=\"&MONTH(Auxiliares!D$102))-COUNTIF(DedPersonales!$G19,\"<\"&MONTH(Auxiliares!D$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F19,\"<=\"&MONTH(Auxiliares!E$102))-COUNTIF(DedPersonales!$G19,\"<\"&MONTH(Auxiliares!E$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F19,\"<=\"&MONTH(Auxiliares!F$102))-COUNTIF(DedPersonales!$G19,\"<\"&MONTH(Auxiliares!F$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F19,\"<=\"&MONTH(Auxiliares!G$102))-COUNTIF(DedPersonales!$G19,\"<\"&MONTH(Auxiliares!G$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F19,\"<=\"&MONTH(Auxiliares!H$102))-COUNTIF(DedPersonales!$G19,\"<\"&MONTH(Auxiliares!H$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F19,\"<=\"&MONTH(Auxiliares!I$102))-COUNTIF(DedPersonales!$G19,\"<\"&MONTH(Auxiliares!I$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F19,\"<=\"&MONTH(Auxiliares!J$102))-COUNTIF(DedPersonales!$G19,\"<\"&MONTH(Auxiliares!J$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F19,\"<=\"&MONTH(Auxiliares!K$102))-COUNTIF(DedPersonales!$G19,\"<\"&MONTH(Auxiliares!K$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F19,\"<=\"&MONTH(Auxiliares!L$102))-COUNTIF(DedPersonales!$G19,\"<\"&MONTH(Auxiliares!L$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F19,\"<=\"&MONTH(Auxiliares!M$102))-COUNTIF(DedPersonales!$G19,\"<\"&MONTH(Auxiliares!M$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F19,\"<=\"&MONTH(Auxiliares!N$102))-COUNTIF(DedPersonales!$G19,\"<\"&MONTH(Auxiliares!N$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F19,\"<=\"&MONTH(Auxiliares!O$102))-COUNTIF(DedPersonales!$G19,\"<\"&MONTH(Auxiliares!O$102))","v":0},null,0]
[null,null,"Hijo7",{"$f":"COUNTIF(DedPersonales!$F20,\"<=\"&MONTH(Auxiliares!D$102))-COUNTIF(DedPersonales!$G20,\"<\"&MONTH(Auxiliares!D$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F20,\"<=\"&MONTH(Auxiliares!E$102))-COUNTIF(DedPersonales!$G20,\"<\"&MONTH(Auxiliares!E$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F20,\"<=\"&MONTH(Auxiliares!F$102))-COUNTIF(DedPersonales!$G20,\"<\"&MONTH(Auxiliares!F$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F20,\"<=\"&MONTH(Auxiliares!G$102))-COUNTIF(DedPersonales!$G20,\"<\"&MONTH(Auxiliares!G$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F20,\"<=\"&MONTH(Auxiliares!H$102))-COUNTIF(DedPersonales!$G20,\"<\"&MONTH(Auxiliares!H$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F20,\"<=\"&MONTH(Auxiliares!I$102))-COUNTIF(DedPersonales!$G20,\"<\"&MONTH(Auxiliares!I$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F20,\"<=\"&MONTH(Auxiliares!J$102))-COUNTIF(DedPersonales!$G20,\"<\"&MONTH(Auxiliares!J$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F20,\"<=\"&MONTH(Auxiliares!K$102))-COUNTIF(DedPersonales!$G20,\"<\"&MONTH(Auxiliares!K$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F20,\"<=\"&MONTH(Auxiliares!L$102))-COUNTIF(DedPersonales!$G20,\"<\"&MONTH(Auxiliares!L$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F20,\"<=\"&MONTH(Auxiliares!M$102))-COUNTIF(DedPersonales!$G20,\"<\"&MONTH(Auxiliares!M$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F20,\"<=\"&MONTH(Auxiliares!N$102))-COUNTIF(DedPersonales!$G20,\"<\"&MONTH(Auxiliares!N$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F20,\"<=\"&MONTH(Auxiliares!O$102))-COUNTIF(DedPersonales!$G20,\"<\"&MONTH(Auxiliares!O$102))","v":0},null,0]
[null,null,"Hijo8",{"$f":"COUNTIF(DedPersonales!$F21,\"<=\"&MONTH(Auxiliares!D$102))-COUNTIF(DedPersonales!$G21,\"<\"&MONTH(Auxiliares!D$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F21,\"<=\"&MONTH(Auxiliares!E$102))-COUNTIF(DedPersonales!$G21,\"<\"&MONTH(Auxiliares!E$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F21,\"<=\"&MONTH(Auxiliares!F$102))-COUNTIF(DedPersonales!$G21,\"<\"&MONTH(Auxiliares!F$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F21,\"<=\"&MONTH(Auxiliares!G$102))-COUNTIF(DedPersonales!$G21,\"<\"&MONTH(Auxiliares!G$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F21,\"<=\"&MONTH(Auxiliares!H$102))-COUNTIF(DedPersonales!$G21,\"<\"&MONTH(Auxiliares!H$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F21,\"<=\"&MONTH(Auxiliares!I$102))-COUNTIF(DedPersonales!$G21,\"<\"&MONTH(Auxiliares!I$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F21,\"<=\"&MONTH(Auxiliares!J$102))-COUNTIF(DedPersonales!$G21,\"<\"&MONTH(Auxiliares!J$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F21,\"<=\"&MONTH(Auxiliares!K$102))-COUNTIF(DedPersonales!$G21,\"<\"&MONTH(Auxiliares!K$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F21,\"<=\"&MONTH(Auxiliares!L$102))-COUNTIF(DedPersonales!$G21,\"<\"&MONTH(Auxiliares!L$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F21,\"<=\"&MONTH(Auxiliares!M$102))-COUNTIF(DedPersonales!$G21,\"<\"&MONTH(Auxiliares!M$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F21,\"<=\"&MONTH(Auxiliares!N$102))-COUNTIF(DedPersonales!$G21,\"<\"&MONTH(Auxiliares!N$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F21,\"<=\"&MONTH(Auxiliares!O$102))-COUNTIF(DedPersonales!$G21,\"<\"&MONTH(Auxiliares!O$102))","v":0},null,0]
[null,null,"Hijo9",{"$f":"COUNTIF(DedPersonales!$F22,\"<=\"&MONTH(Auxiliares!D$102))-COUNTIF(DedPersonales!$G22,\"<\"&MONTH(Auxiliares!D$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F22,\"<=\"&MONTH(Auxiliares!E$102))-COUNTIF(DedPersonales!$G22,\"<\"&MONTH(Auxiliares!E$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F22,\"<=\"&MONTH(Auxiliares!F$102))-COUNTIF(DedPersonales!$G22,\"<\"&MONTH(Auxiliares!F$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F22,\"<=\"&MONTH(Auxiliares!G$102))-COUNTIF(DedPersonales!$G22,\"<\"&MONTH(Auxiliares!G$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F22,\"<=\"&MONTH(Auxiliares!H$102))-COUNTIF(DedPersonales!$G22,\"<\"&MONTH(Auxiliares!H$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F22,\"<=\"&MONTH(Auxiliares!I$102))-COUNTIF(DedPersonales!$G22,\"<\"&MONTH(Auxiliares!I$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F22,\"<=\"&MONTH(Auxiliares!J$102))-COUNTIF(DedPersonales!$G22,\"<\"&MONTH(Auxiliares!J$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F22,\"<=\"&MONTH(Auxiliares!K$102))-COUNTIF(DedPersonales!$G22,\"<\"&MONTH(Auxiliares!K$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F22,\"<=\"&MONTH(Auxiliares!L$102))-COUNTIF(DedPersonales!$G22,\"<\"&MONTH(Auxiliares!L$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F22,\"<=\"&MONTH(Auxiliares!M$102))-COUNTIF(DedPersonales!$G22,\"<\"&MONTH(Auxiliares!M$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F22,\"<=\"&MONTH(Auxiliares!N$102))-COUNTIF(DedPersonales!$G22,\"<\"&MONTH(Auxiliares!N$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F22,\"<=\"&MONTH(Auxiliares!O$102))-COUNTIF(DedPersonales!$G22,\"<\"&MONTH(Auxiliares!O$102))","v":0},null,0]
[null,null,"Hijo10",{"$f":"COUNTIF(DedPersonales!$F23,\"<=\"&MONTH(Auxiliares!D$102))-COUNTIF(DedPersonales!$G23,\"<\"&MONTH(Auxiliares!D$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F23,\"<=\"&MONTH(Auxiliares!E$102))-COUNTIF(DedPersonales!$G23,\"<\"&MONTH(Auxiliares!E$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F23,\"<=\"&MONTH(Auxiliares!F$102))-COUNTIF(DedPersonales!$G23,\"<\"&MONTH(Auxiliares!F$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F23,\"<=\"&MONTH(Auxiliares!G$102))-COUNTIF(DedPersonales!$G23,\"<\"&MONTH(Auxiliares!G$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F23,\"<=\"&MONTH(Auxiliares!H$102))-COUNTIF(DedPersonales!$G23,\"<\"&MONTH(Auxiliares!H$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F23,\"<=\"&MONTH(Auxiliares!I$102))-COUNTIF(DedPersonales!$G23,\"<\"&MONTH(Auxiliares!I$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F23,\"<=\"&MONTH(Auxiliares!J$102))-COUNTIF(DedPersonales!$G23,\"<\"&MONTH(Auxiliares!J$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F23,\"<=\"&MONTH(Auxiliares!K$102))-COUNTIF(DedPersonales!$G23,\"<\"&MONTH(Auxiliares!K$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F23,\"<=\"&MONTH(Auxiliares!L$102))-COUNTIF(DedPersonales!$G23,\"<\"&MONTH(Auxiliares!L$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F23,\"<=\"&MONTH(Auxiliares!M$102))-COUNTIF(DedPersonales!$G23,\"<\"&MONTH(Auxiliares!M$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F23,\"<=\"&MONTH(Auxiliares!N$102))-COUNTIF(DedPersonales!$G23,\"<\"&MONTH(Auxiliares!N$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F23,\"<=\"&MONTH(Auxiliares!O$102))-COUNTIF(DedPersonales!$G23,\"<\"&MONTH(Auxiliares!O$102))","v":0},null,0]
[null,null,"Hijo11",{"$f":"COUNTIF(DedPersonales!$F24,\"<=\"&MONTH(Auxiliares!D$102))-COUNTIF(DedPersonales!$G24,\"<\"&MONTH(Auxiliares!D$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F24,\"<=\"&MONTH(Auxiliares!E$102))-COUNTIF(DedPersonales!$G24,\"<\"&MONTH(Auxiliares!E$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F24,\"<=\"&MONTH(Auxiliares!F$102))-COUNTIF(DedPersonales!$G24,\"<\"&MONTH(Auxiliares!F$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F24,\"<=\"&MONTH(Auxiliares!G$102))-COUNTIF(DedPersonales!$G24,\"<\"&MONTH(Auxiliares!G$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F24,\"<=\"&MONTH(Auxiliares!H$102))-COUNTIF(DedPersonales!$G24,\"<\"&MONTH(Auxiliares!H$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F24,\"<=\"&MONTH(Auxiliares!I$102))-COUNTIF(DedPersonales!$G24,\"<\"&MONTH(Auxiliares!I$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F24,\"<=\"&MONTH(Auxiliares!J$102))-COUNTIF(DedPersonales!$G24,\"<\"&MONTH(Auxiliares!J$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F24,\"<=\"&MONTH(Auxiliares!K$102))-COUNTIF(DedPersonales!$G24,\"<\"&MONTH(Auxiliares!K$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F24,\"<=\"&MONTH(Auxiliares!L$102))-COUNTIF(DedPersonales!$G24,\"<\"&MONTH(Auxiliares!L$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F24,\"<=\"&MONTH(Auxiliares!M$102))-COUNTIF(DedPersonales!$G24,\"<\"&MONTH(Auxiliares!M$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F24,\"<=\"&MONTH(Auxiliares!N$102))-COUNTIF(DedPersonales!$G24,\"<\"&MONTH(Auxiliares!N$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F24,\"<=\"&MONTH(Auxiliares!O$102))-COUNTIF(DedPersonales!$G24,\"<\"&MONTH(Auxiliares!O$102))","v":0},null,0]
[null,null,"Hijo12",{"$f":"COUNTIF(DedPersonales!$F25,\"<=\"&MONTH(Auxiliares!D$102))-COUNTIF(DedPersonales!$G25,\"<\"&MONTH(Auxiliares!D$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F25,\"<=\"&MONTH(Auxiliares!E$102))-COUNTIF(DedPersonales!$G25,\"<\"&MONTH(Auxiliares!E$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F25,\"<=\"&MONTH(Auxiliares!F$102))-COUNTIF(DedPersonales!$G25,\"<\"&MONTH(Auxiliares!F$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F25,\"<=\"&MONTH(Auxiliares!G$102))-COUNTIF(DedPersonales!$G25,\"<\"&MONTH(Auxiliares!G$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F25,\"<=\"&MONTH(Auxiliares!H$102))-COUNTIF(DedPersonales!$G25,\"<\"&MONTH(Auxiliares!H$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F25,\"<=\"&MONTH(Auxiliares!I$102))-COUNTIF(DedPersonales!$G25,\"<\"&MONTH(Auxiliares!I$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F25,\"<=\"&MONTH(Auxiliares!J$102))-COUNTIF(DedPersonales!$G25,\"<\"&MONTH(Auxiliares!J$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F25,\"<=\"&MONTH(Auxiliares!K$102))-COUNTIF(DedPersonales!$G25,\"<\"&MONTH(Auxiliares!K$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F25,\"<=\"&MONTH(Auxiliares!L$102))-COUNTIF(DedPersonales!$G25,\"<\"&MONTH(Auxiliares!L$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F25,\"<=\"&MONTH(Auxiliares!M$102))-COUNTIF(DedPersonales!$G25,\"<\"&MONTH(Auxiliares!M$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F25,\"<=\"&MONTH(Auxiliares!N$102))-COUNTIF(DedPersonales!$G25,\"<\"&MONTH(Auxiliares!N$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F25,\"<=\"&MONTH(Auxiliares!O$102))-COUNTIF(DedPersonales!$G25,\"<\"&MONTH(Auxiliares!O$102))","v":0},null,0]
[null,null,"Hijo13",{"$f":"COUNTIF(DedPersonales!$F26,\"<=\"&MONTH(Auxiliares!D$102))-COUNTIF(DedPersonales!$G26,\"<\"&MONTH(Auxiliares!D$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F26,\"<=\"&MONTH(Auxiliares!E$102))-COUNTIF(DedPersonales!$G26,\"<\"&MONTH(Auxiliares!E$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F26,\"<=\"&MONTH(Auxiliares!F$102))-COUNTIF(DedPersonales!$G26,\"<\"&MONTH(Auxiliares!F$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F26,\"<=\"&MONTH(Auxiliares!G$102))-COUNTIF(DedPersonales!$G26,\"<\"&MONTH(Auxiliares!G$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F26,\"<=\"&MONTH(Auxiliares!H$102))-COUNTIF(DedPersonales!$G26,\"<\"&MONTH(Auxiliares!H$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F26,\"<=\"&MONTH(Auxiliares!I$102))-COUNTIF(DedPersonales!$G26,\"<\"&MONTH(Auxiliares!I$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F26,\"<=\"&MONTH(Auxiliares!J$102))-COUNTIF(DedPersonales!$G26,\"<\"&MONTH(Auxiliares!J$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F26,\"<=\"&MONTH(Auxiliares!K$102))-COUNTIF(DedPersonales!$G26,\"<\"&MONTH(Auxiliares!K$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F26,\"<=\"&MONTH(Auxiliares!L$102))-COUNTIF(DedPersonales!$G26,\"<\"&MONTH(Auxiliares!L$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F26,\"<=\"&MONTH(Auxiliares!M$102))-COUNTIF(DedPersonales!$G26,\"<\"&MONTH(Auxiliares!M$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F26,\"<=\"&MONTH(Auxiliares!N$102))-COUNTIF(DedPersonales!$G26,\"<\"&MONTH(Auxiliares!N$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F26,\"<=\"&MONTH(Auxiliares!O$102))-COUNTIF(DedPersonales!$G26,\"<\"&MONTH(Auxiliares!O$102))","v":0},null,0]
[null,null,"Hijo14",{"$f":"COUNTIF(DedPersonales!$F27,\"<=\"&MONTH(Auxiliares!D$102))-COUNTIF(DedPersonales!$G27,\"<\"&MONTH(Auxiliares!D$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F27,\"<=\"&MONTH(Auxiliares!E$102))-COUNTIF(DedPersonales!$G27,\"<\"&MONTH(Auxiliares!E$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F27,\"<=\"&MONTH(Auxiliares!F$102))-COUNTIF(DedPersonales!$G27,\"<\"&MONTH(Auxiliares!F$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F27,\"<=\"&MONTH(Auxiliares!G$102))-COUNTIF(DedPersonales!$G27,\"<\"&MONTH(Auxiliares!G$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F27,\"<=\"&MONTH(Auxiliares!H$102))-COUNTIF(DedPersonales!$G27,\"<\"&MONTH(Auxiliares!H$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F27,\"<=\"&MONTH(Auxiliares!I$102))-COUNTIF(DedPersonales!$G27,\"<\"&MONTH(Auxiliares!I$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F27,\"<=\"&MONTH(Auxiliares!J$102))-COUNTIF(DedPersonales!$G27,\"<\"&MONTH(Auxiliares!J$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F27,\"<=\"&MONTH(Auxiliares!K$102))-COUNTIF(DedPersonales!$G27,\"<\"&MONTH(Auxiliares!K$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F27,\"<=\"&MONTH(Auxiliares!L$102))-COUNTIF(DedPersonales!$G27,\"<\"&MONTH(Auxiliares!L$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F27,\"<=\"&MONTH(Auxiliares!M$102))-COUNTIF(DedPersonales!$G27,\"<\"&MONTH(Auxiliares!M$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F27,\"<=\"&MONTH(Auxiliares!N$102))-COUNTIF(DedPersonales!$G27,\"<\"&MONTH(Auxiliares!N$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F27,\"<=\"&MONTH(Auxiliares!O$102))-COUNTIF(DedPersonales!$G27,\"<\"&MONTH(Auxiliares!O$102))","v":0},null,0]
[null,null,"Hijo15",{"$f":"COUNTIF(DedPersonales!$F28,\"<=\"&MONTH(Auxiliares!D$102))-COUNTIF(DedPersonales!$G28,\"<\"&MONTH(Auxiliares!D$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F28,\"<=\"&MONTH(Auxiliares!E$102))-COUNTIF(DedPersonales!$G28,\"<\"&MONTH(Auxiliares!E$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F28,\"<=\"&MONTH(Auxiliares!F$102))-COUNTIF(DedPersonales!$G28,\"<\"&MONTH(Auxiliares!F$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F28,\"<=\"&MONTH(Auxiliares!G$102))-COUNTIF(DedPersonales!$G28,\"<\"&MONTH(Auxiliares!G$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F28,\"<=\"&MONTH(Auxiliares!H$102))-COUNTIF(DedPersonales!$G28,\"<\"&MONTH(Auxiliares!H$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F28,\"<=\"&MONTH(Auxiliares!I$102))-COUNTIF(DedPersonales!$G28,\"<\"&MONTH(Auxiliares!I$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F28,\"<=\"&MONTH(Auxiliares!J$102))-COUNTIF(DedPersonales!$G28,\"<\"&MONTH(Auxiliares!J$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F28,\"<=\"&MONTH(Auxiliares!K$102))-COUNTIF(DedPersonales!$G28,\"<\"&MONTH(Auxiliares!K$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F28,\"<=\"&MONTH(Auxiliares!L$102))-COUNTIF(DedPersonales!$G28,\"<\"&MONTH(Auxiliares!L$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F28,\"<=\"&MONTH(Auxiliares!M$102))-COUNTIF(DedPersonales!$G28,\"<\"&MONTH(Auxiliares!M$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F28,\"<=\"&MONTH(Auxiliares!N$102))-COUNTIF(DedPersonales!$G28,\"<\"&MONTH(Auxiliares!N$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F28,\"<=\"&MONTH(Auxiliares!O$102))-COUNTIF(DedPersonales!$G28,\"<\"&MONTH(Auxiliares!O$102))","v":0},null,0]
[null,null,"Hijo16",{"$f":"COUNTIF(DedPersonales!$F29,\"<=\"&MONTH(Auxiliares!D$102))-COUNTIF(DedPersonales!$G29,\"<\"&MONTH(Auxiliares!D$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F29,\"<=\"&MONTH(Auxiliares!E$102))-COUNTIF(DedPersonales!$G29,\"<\"&MONTH(Auxiliares!E$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F29,\"<=\"&MONTH(Auxiliares!F$102))-COUNTIF(DedPersonales!$G29,\"<\"&MONTH(Auxiliares!F$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F29,\"<=\"&MONTH(Auxiliares!G$102))-COUNTIF(DedPersonales!$G29,\"<\"&MONTH(Auxiliares!G$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F29,\"<=\"&MONTH(Auxiliares!H$102))-COUNTIF(DedPersonales!$G29,\"<\"&MONTH(Auxiliares!H$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F29,\"<=\"&MONTH(Auxiliares!I$102))-COUNTIF(DedPersonales!$G29,\"<\"&MONTH(Auxiliares!I$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F29,\"<=\"&MONTH(Auxiliares!J$102))-COUNTIF(DedPersonales!$G29,\"<\"&MONTH(Auxiliares!J$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F29,\"<=\"&MONTH(Auxiliares!K$102))-COUNTIF(DedPersonales!$G29,\"<\"&MONTH(Auxiliares!K$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F29,\"<=\"&MONTH(Auxiliares!L$102))-COUNTIF(DedPersonales!$G29,\"<\"&MONTH(Auxiliares!L$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F29,\"<=\"&MONTH(Auxiliares!M$102))-COUNTIF(DedPersonales!$G29,\"<\"&MONTH(Auxiliares!M$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F29,\"<=\"&MONTH(Auxiliares!N$102))-COUNTIF(DedPersonales!$G29,\"<\"&MONTH(Auxiliares!N$102))","v":0},{"$f":"COUNTIF(DedPersonales!$F29,\"<=\"&MONTH(Auxiliares!O$102))-COUNTIF(DedPersonales!$G29,\"<\"&MONTH(Auxiliares!O$102))","v":0},null,0]
[]
[null,null,"Mes de información"]
[null,null,"Cónyuge",{"$f":"IF(DedPersonales!$G$8=MONTH(D$102),1,0)","v":0},{"$f":"IF(DedPersonales!$G$8=MONTH(E$102),1,0)","v":0},{"$f":"IF(DedPersonales!$G$8=MONTH(F$102),1,0)","v":0},{"$f":"IF(DedPersonales!$G$8=MONTH(G$102),1,0)","v":0},{"$f":"IF(DedPersonales!$G$8=MONTH(H$102),1,0)","v":0},{"$f":"IF(DedPersonales!$G$8=MONTH(I$102),1,0)","v":0},{"$f":"IF(DedPersonales!$G$8=MONTH(J$102),1,0)","v":0},{"$f":"IF(DedPersonales!$G$8=MONTH(K$102),1,0)","v":0},{"$f":"IF(DedPersonales!$G$8=MONTH(L$102),1,0)","v":0},{"$f":"IF(DedPersonales!$G$8=MONTH(M$102),1,0)","v":0},{"$f":"IF(DedPersonales!$G$8=MONTH(N$102),1,0)","v":0},{"$f":"IF(DedPersonales!$G$8=MONTH(O$102),1,0)","v":0}]
[]
[null,null,"Hijo1",{"$f":"IF(DedPersonales!$H14=MONTH(D$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H14=MONTH(E$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H14=MONTH(F$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H14=MONTH(G$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H14=MONTH(H$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H14=MONTH(I$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H14=MONTH(J$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H14=MONTH(K$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H14=MONTH(L$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H14=MONTH(M$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H14=MONTH(N$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H14=MONTH(O$102),1,0)","v":0}]
[null,null,"Hijo2",{"$f":"IF(DedPersonales!$H15=MONTH(D$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H15=MONTH(E$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H15=MONTH(F$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H15=MONTH(G$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H15=MONTH(H$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H15=MONTH(I$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H15=MONTH(J$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H15=MONTH(K$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H15=MONTH(L$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H15=MONTH(M$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H15=MONTH(N$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H15=MONTH(O$102),1,0)","v":0}]
[null,null,"Hijo3",{"$f":"IF(DedPersonales!$H16=MONTH(D$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H16=MONTH(E$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H16=MONTH(F$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H16=MONTH(G$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H16=MONTH(H$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H16=MONTH(I$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H16=MONTH(J$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H16=MONTH(K$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H16=MONTH(L$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H16=MONTH(M$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H16=MONTH(N$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H16=MONTH(O$102),1,0)","v":0}]
[null,null,"Hijo4",{"$f":"IF(DedPersonales!$H17=MONTH(D$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H17=MONTH(E$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H17=MONTH(F$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H17=MONTH(G$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H17=MONTH(H$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H17=MONTH(I$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H17=MONTH(J$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H17=MONTH(K$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H17=MONTH(L$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H17=MONTH(M$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H17=MONTH(N$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H17=MONTH(O$102),1,0)","v":0}]
[null,null,"Hijo5",{"$f":"IF(DedPersonales!$H18=MONTH(D$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H18=MONTH(E$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H18=MONTH(F$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H18=MONTH(G$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H18=MONTH(H$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H18=MONTH(I$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H18=MONTH(J$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H18=MONTH(K$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H18=MONTH(L$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H18=MONTH(M$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H18=MONTH(N$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H18=MONTH(O$102),1,0)","v":0}]
[null,null,"Hijo6",{"$f":"IF(DedPersonales!$H19=MONTH(D$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H19=MONTH(E$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H19=MONTH(F$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H19=MONTH(G$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H19=MONTH(H$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H19=MONTH(I$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H19=MONTH(J$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H19=MONTH(K$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H19=MONTH(L$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H19=MONTH(M$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H19=MONTH(N$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H19=MONTH(O$102),1,0)","v":0}]
[null,null,"Hijo7",{"$f":"IF(DedPersonales!$H20=MONTH(D$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H20=MONTH(E$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H20=MONTH(F$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H20=MONTH(G$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H20=MONTH(H$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H20=MONTH(I$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H20=MONTH(J$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H20=MONTH(K$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H20=MONTH(L$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H20=MONTH(M$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H20=MONTH(N$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H20=MONTH(O$102),1,0)","v":0}]
[null,null,"Hijo8",{"$f":"IF(DedPersonales!$H21=MONTH(D$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H21=MONTH(E$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H21=MONTH(F$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H21=MONTH(G$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H21=MONTH(H$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H21=MONTH(I$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H21=MONTH(J$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H21=MONTH(K$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H21=MONTH(L$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H21=MONTH(M$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H21=MONTH(N$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H21=MONTH(O$102),1,0)","v":0}]
[null,null,"Hijo9",{"$f":"IF(DedPersonales!$H22=MONTH(D$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H22=MONTH(E$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H22=MONTH(F$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H22=MONTH(G$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H22=MONTH(H$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H22=MONTH(I$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H22=MONTH(J$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H22=MONTH(K$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H22=MONTH(L$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H22=MONTH(M$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H22=MONTH(N$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H22=MONTH(O$102),1,0)","v":0}]
[null,null,"Hijo10",{"$f":"IF(DedPersonales!$H23=MONTH(D$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H23=MONTH(E$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H23=MONTH(F$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H23=MONTH(G$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H23=MONTH(H$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H23=MONTH(I$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H23=MONTH(J$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H23=MONTH(K$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H23=MONTH(L$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H23=MONTH(M$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H23=MONTH(N$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H23=MONTH(O$102),1,0)","v":0}]
[null,null,"Hijo11",{"$f":"IF(DedPersonales!$H24=MONTH(D$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H24=MONTH(E$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H24=MONTH(F$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H24=MONTH(G$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H24=MONTH(H$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H24=MONTH(I$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H24=MONTH(J$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H24=MONTH(K$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H24=MONTH(L$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H24=MONTH(M$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H24=MONTH(N$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H24=MONTH(O$102),1,0)","v":0}]
[null,null,"Hijo12",{"$f":"IF(DedPersonales!$H25=MONTH(D$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H25=MONTH(E$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H25=MONTH(F$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H25=MONTH(G$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H25=MONTH(H$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H25=MONTH(I$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H25=MONTH(J$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H25=MONTH(K$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H25=MONTH(L$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H25=MONTH(M$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H25=MONTH(N$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H25=MONTH(O$102),1,0)","v":0}]
[null,null,"Hijo13",{"$f":"IF(DedPersonales!$H26=MONTH(D$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H26=MONTH(E$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H26=MONTH(F$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H26=MONTH(G$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H26=MONTH(H$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H26=MONTH(I$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H26=MONTH(J$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H26=MONTH(K$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H26=MONTH(L$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H26=MONTH(M$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H26=MONTH(N$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H26=MONTH(O$102),1,0)","v":0}]
[null,null,"Hijo14",{"$f":"IF(DedPersonales!$H27=MONTH(D$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H27=MONTH(E$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H27=MONTH(F$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H27=MONTH(G$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H27=MONTH(H$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H27=MONTH(I$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H27=MONTH(J$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H27=MONTH(K$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H27=MONTH(L$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H27=MONTH(M$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H27=MONTH(N$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H27=MONTH(O$102),1,0)","v":0}]
[null,null,"Hijo15",{"$f":"IF(DedPersonales!$H28=MONTH(D$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H28=MONTH(E$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H28=MONTH(F$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H28=MONTH(G$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H28=MONTH(H$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H28=MONTH(I$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H28=MONTH(J$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H28=MONTH(K$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H28=MONTH(L$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H28=MONTH(M$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H28=MONTH(N$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H28=MONTH(O$102),1,0)","v":0}]
[null,null,"Hijo16",{"$f":"IF(DedPersonales!$H29=MONTH(D$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H29=MONTH(E$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H29=MONTH(F$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H29=MONTH(G$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H29=MONTH(H$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H29=MONTH(I$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H29=MONTH(J$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H29=MONTH(K$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H29=MONTH(L$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H29=MONTH(M$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H29=MONTH(N$102),1,0)","v":0},{"$f":"IF(DedPersonales!$H29=MONTH(O$102),1,0)","v":0}]
[]
[null,null,"Imputación"]
[null,null,"Cónyuge",{"$f":"IF(D124=1,SUM($D104:D104),0)","v":0},{"$f":"IF(OR(E124=1,D144<>0),SUM($D104:E104),0)","v":0},{"$f":"IF(OR(F124=1,E144<>0),SUM($D104:F104),0)","v":0},{"$f":"IF(OR(G124=1,F144<>0),SUM($D104:G104),0)","v":0},{"$f":"IF(OR(H124=1,G144<>0),SUM($D104:H104),0)","v":0},{"$f":"IF(OR(I124=1,H144<>0),SUM($D104:I104),0)","v":0},{"$f":"IF(OR(J124=1,I144<>0),SUM($D104:J104),0)","v":0},{"$f":"IF(OR(K124=1,J144<>0),SUM($D104:K104),0)","v":0},{"$f":"IF(OR(L124=1,K144<>0),SUM($D104:L104),0)","v":0},{"$f":"IF(OR(M124=1,L144<>0),SUM($D104:M104),0)","v":0},{"$f":"IF(OR(N124=1,M144<>0),SUM($D104:N104),0)","v":0},{"$f":"IF(OR(O124=1,N144<>0),SUM($D104:O104),0)","v":0},{"$f":"O144","v":0}]
[]
[null,null,"Hijo1",{"$f":"IF(D126=1,SUM($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},{"$f":"O146","v":0}]
[null,null,"Hijo2",{"$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($D107:O107),0)","v":0},0]
[null,null,"Hijo3",{"$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($D108:O108),0)","v":0},0]
[null,null,"Hijo4",{"$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($D109:O109),0)","v":0},0]
[null,null,"Hijo5",{"$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($D110:O110),0)","v":0},0]
[null,null,"Hijo6",{"$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($D111:O111),0)","v":0},0]
[null,null,"Hijo7",{"$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($D112:O112),0)","v":0},0]
[null,null,"Hijo8",{"$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($D113:O113),0)","v":0},0]
[null,null,"Hijo9",{"$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($D114:O114),0)","v":0},0]
[null,null,"Hijo10",{"$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($D115:O115),0)","v":0},0]
[null,null,"Hijo11",{"$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($D116:O116),0)","v":0},0]
[null,null,"Hijo12",{"$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($D117:O117),0)","v":0},0]
[null,null,"Hijo13",{"$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($D118:O118),0)","v":0},0]
[null,null,"Hijo14",{"$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($D119:O119),0)","v":0},0]
[null,null,"Hijo15",{"$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($D120:O120),0)","v":0},0]
[null,null,"Hijo16",{"$f":"IF(D141=1,SUM($D121:D121),0)","v":0},{"$f":"IF(OR(E141=1,D161<>0),SUM($D121:E121),0)","v":0},{"$f":"IF(OR(F141=1,E161<>0),SUM($D121:F121),0)","v":0},{"$f":"IF(OR(G141=1,F161<>0),SUM($D121:G121),0)","v":0},{"$f":"IF(OR(H141=1,G161<>0),SUM($D121:H121),0)","v":0},{"$f":"IF(OR(I141=1,H161<>0),SUM($D121:I121),0)","v":0},{"$f":"IF(OR(J141=1,I161<>0),SUM($D121:J121),0)","v":0},{"$f":"IF(OR(K141=1,J161<>0),SUM($D121:K121),0)","v":0},{"$f":"IF(OR(L141=1,K161<>0),SUM($D121:L121),0)","v":0},{"$f":"IF(OR(M141=1,L161<>0),SUM($D121:M121),0)","v":0},{"$f":"IF(OR(N141=1,M161<>0),SUM($D121:N121),0)","v":0},{"$f":"IF(OR(O141=1,N161<>0),SUM($D121:O121),0)","v":0},0]
[]
[null,null,"Retenciones al SAC","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","Anual"]
[null,null,"SAC Importe",{"$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(D164:O164)","v":0}]
[null,null,"SUMA Remunerativo",{"$f":"+D10+D9","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D165:O165)","v":0}]
[null,null,"Empleo + Pluriempleo"]
[null,null,{"$f":"+C30","v":"Jubilación"},{"$f":"IF(D$164<>0,retenciones(Check!$B$8,$R167,SUM(D$164:D$165),Tablas!C$7*1.5,Tablas!C8,D$164,0),0)","v":0},{"$f":"IF(E$164<>0,retenciones(Check!$B$8,$R167,SUM(E$164:E$165),Tablas!D$7*1.5,Tablas!D8,E$164,0),0)","v":0},{"$f":"IF(F$164<>0,retenciones(Check!$B$8,$R167,SUM(F$164:F$165),Tablas!E$7*1.5,Tablas!E8,F$164,0),0)","v":0},{"$f":"IF(G$164<>0,retenciones(Check!$B$8,$R167,SUM(G$164:G$165),Tablas!F$7*1.5,Tablas!F8,G$164,0),0)","v":0},{"$f":"IF(H$164<>0,retenciones(Check!$B$8,$R167,SUM(H$164:H$165),Tablas!G$7*1.5,Tablas!G8,H$164,0),0)","v":0},{"$f":"IF(I$164<>0,retenciones(Check!$B$8,$R167,SUM(I$164:I$165),Tablas!H$7*1.5,Tablas!H8,I$164,0),0)","v":0},{"$f":"IF(J$164<>0,retenciones(Check!$B$8,$R167,SUM(J$164:J$165),Tablas!I$7*1.5,Tablas!I8,J$164,0),0)","v":0},{"$f":"IF(K$164<>0,retenciones(Check!$B$8,$R167,SUM(K$164:K$165),Tablas!J$7*1.5,Tablas!J8,K$164,0),0)","v":0},{"$f":"IF(L$164<>0,retenciones(Check!$B$8,$R167,SUM(L$164:L$165),Tablas!K$7*1.5,Tablas!K8,L$164,0),0)","v":0},{"$f":"IF(M$164<>0,retenciones(Check!$B$8,$R167,SUM(M$164:M$165),Tablas!L$7*1.5,Tablas!L8,M$164,0),0)","v":0},{"$f":"IF(N$164<>0,retenciones(Check!$B$8,$R167,SUM(N$164:N$165),Tablas!M$7*1.5,Tablas!M8,N$164,0),0)","v":0},{"$f":"IF(O$164<>0,retenciones(Check!$B$8,$R167,SUM(O$164:O$165),Tablas!N$7*1.5,Tablas!N8,O$164,0),0)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(D167:O167),DedGrales!P23)","v":0},null,{"$f":"+R30","v":"Sí"}]
[null,null,"Ley 19032",{"$f":"IF(D$164<>0,retenciones(Check!$B$8,$R168,SUM(D$164:D$165),Tablas!C$7*1.5,Tablas!C9,D$164,0),0)","v":0},{"$f":"IF(E$164<>0,retenciones(Check!$B$8,$R168,SUM(E$164:E$165),Tablas!D$7*1.5,Tablas!D9,E$164,0),0)","v":0},{"$f":"IF(F$164<>0,retenciones(Check!$B$8,$R168,SUM(F$164:F$165),Tablas!E$7*1.5,Tablas!E9,F$164,0),0)","v":0},{"$f":"IF(G$164<>0,retenciones(Check!$B$8,$R168,SUM(G$164:G$165),Tablas!F$7*1.5,Tablas!F9,G$164,0),0)","v":0},{"$f":"IF(H$164<>0,retenciones(Check!$B$8,$R168,SUM(H$164:H$165),Tablas!G$7*1.5,Tablas!G9,H$164,0),0)","v":0},{"$f":"IF(I$164<>0,retenciones(Check!$B$8,$R168,SUM(I$164:I$165),Tablas!H$7*1.5,Tablas!H9,I$164,0),0)","v":0},{"$f":"IF(J$164<>0,retenciones(Check!$B$8,$R168,SUM(J$164:J$165),Tablas!I$7*1.5,Tablas!I9,J$164,0),0)","v":0},{"$f":"IF(K$164<>0,retenciones(Check!$B$8,$R168,SUM(K$164:K$165),Tablas!J$7*1.5,Tablas!J9,K$164,0),0)","v":0},{"$f":"IF(L$164<>0,retenciones(Check!$B$8,$R168,SUM(L$164:L$165),Tablas!K$7*1.5,Tablas!K9,L$164,0),0)","v":0},{"$f":"IF(M$164<>0,retenciones(Check!$B$8,$R168,SUM(M$164:M$165),Tablas!L$7*1.5,Tablas!L9,M$164,0),0)","v":0},{"$f":"IF(N$164<>0,retenciones(Check!$B$8,$R168,SUM(N$164:N$165),Tablas!M$7*1.5,Tablas!M9,N$164,0),0)","v":0},{"$f":"IF(O$164<>0,retenciones(Check!$B$8,$R168,SUM(O$164:O$165),Tablas!N$7*1.5,Tablas!N9,O$164,0),0)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(D168:O168),DedGrales!P24)","v":0},null,"Sí"]
[null,null,"Obra social",{"$f":"IF(D$164<>0,retenciones(Check!$B$8,$R169,SUM(D$164:D$165),Tablas!C$7*1.5,Tablas!C10,D$164,0),0)","v":0},{"$f":"IF(E$164<>0,retenciones(Check!$B$8,$R169,SUM(E$164:E$165),Tablas!D$7*1.5,Tablas!D10,E$164,0),0)","v":0},{"$f":"IF(F$164<>0,retenciones(Check!$B$8,$R169,SUM(F$164:F$165),Tablas!E$7*1.5,Tablas!E10,F$164,0),0)","v":0},{"$f":"IF(G$164<>0,retenciones(Check!$B$8,$R169,SUM(G$164:G$165),Tablas!F$7*1.5,Tablas!F10,G$164,0),0)","v":0},{"$f":"IF(H$164<>0,retenciones(Check!$B$8,$R169,SUM(H$164:H$165),Tablas!G$7*1.5,Tablas!G10,H$164,0),0)","v":0},{"$f":"IF(I$164<>0,retenciones(Check!$B$8,$R169,SUM(I$164:I$165),Tablas!H$7*1.5,Tablas!H10,I$164,0),0)","v":0},{"$f":"IF(J$164<>0,retenciones(Check!$B$8,$R169,SUM(J$164:J$165),Tablas!I$7*1.5,Tablas!I10,J$164,0),0)","v":0},{"$f":"IF(K$164<>0,retenciones(Check!$B$8,$R169,SUM(K$164:K$165),Tablas!J$7*1.5,Tablas!J10,K$164,0),0)","v":0},{"$f":"IF(L$164<>0,retenciones(Check!$B$8,$R169,SUM(L$164:L$165),Tablas!K$7*1.5,Tablas!K10,L$164,0),0)","v":0},{"$f":"IF(M$164<>0,retenciones(Check!$B$8,$R169,SUM(M$164:M$165),Tablas!L$7*1.5,Tablas!L10,M$164,0),0)","v":0},{"$f":"IF(N$164<>0,retenciones(Check!$B$8,$R169,SUM(N$164:N$165),Tablas!M$7*1.5,Tablas!M10,N$164,0),0)","v":0},{"$f":"IF(O$164<>0,retenciones(Check!$B$8,$R169,SUM(O$164:O$165),Tablas!N$7*1.5,Tablas!N10,O$164,0),0)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(D169:O169),DedGrales!P25)","v":0},null,"Sí"]
[null,null,"Sindicato",{"$f":"IF(D$164<>0,retenciones(Check!$B$8,$R170,SUM(D$164:D$165),Tablas!C$7*1.5,Tablas!C11,D$164,0),0)","v":0},{"$f":"IF(E$164<>0,retenciones(Check!$B$8,$R170,SUM(E$164:E$165),Tablas!D$7*1.5,Tablas!D11,E$164,0),0)","v":0},{"$f":"IF(F$164<>0,retenciones(Check!$B$8,$R170,SUM(F$164:F$165),Tablas!E$7*1.5,Tablas!E11,F$164,0),0)","v":0},{"$f":"IF(G$164<>0,retenciones(Check!$B$8,$R170,SUM(G$164:G$165),Tablas!F$7*1.5,Tablas!F11,G$164,0),0)","v":0},{"$f":"IF(H$164<>0,retenciones(Check!$B$8,$R170,SUM(H$164:H$165),Tablas!G$7*1.5,Tablas!G11,H$164,0),0)","v":0},{"$f":"IF(I$164<>0,retenciones(Check!$B$8,$R170,SUM(I$164:I$165),Tablas!H$7*1.5,Tablas!H11,I$164,0),0)","v":0},{"$f":"IF(J$164<>0,retenciones(Check!$B$8,$R170,SUM(J$164:J$165),Tablas!I$7*1.5,Tablas!I11,J$164,0),0)","v":0},{"$f":"IF(K$164<>0,retenciones(Check!$B$8,$R170,SUM(K$164:K$165),Tablas!J$7*1.5,Tablas!J11,K$164,0),0)","v":0},{"$f":"IF(L$164<>0,retenciones(Check!$B$8,$R170,SUM(L$164:L$165),Tablas!K$7*1.5,Tablas!K11,L$164,0),0)","v":0},{"$f":"IF(M$164<>0,retenciones(Check!$B$8,$R170,SUM(M$164:M$165),Tablas!L$7*1.5,Tablas!L11,M$164,0),0)","v":0},{"$f":"IF(N$164<>0,retenciones(Check!$B$8,$R170,SUM(N$164:N$165),Tablas!M$7*1.5,Tablas!M11,N$164,0),0)","v":0},{"$f":"IF(O$164<>0,retenciones(Check!$B$8,$R170,SUM(O$164:O$165),Tablas!N$7*1.5,Tablas!N11,O$164,0),0)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(D170:O170),DedGrales!P26)","v":0},null,"No"]
[null,null,0,{"$f":"IF(D$164<>0,retenciones(Check!$B$8,$R171,SUM(D$164:D$165),Tablas!C$7*1.5,Tablas!C12,D$164,0),0)","v":0},{"$f":"IF(E$164<>0,retenciones(Check!$B$8,$R171,SUM(E$164:E$165),Tablas!D$7*1.5,Tablas!D12,E$164,0),0)","v":0},{"$f":"IF(F$164<>0,retenciones(Check!$B$8,$R171,SUM(F$164:F$165),Tablas!E$7*1.5,Tablas!E12,F$164,0),0)","v":0},{"$f":"IF(G$164<>0,retenciones(Check!$B$8,$R171,SUM(G$164:G$165),Tablas!F$7*1.5,Tablas!F12,G$164,0),0)","v":0},{"$f":"IF(H$164<>0,retenciones(Check!$B$8,$R171,SUM(H$164:H$165),Tablas!G$7*1.5,Tablas!G12,H$164,0),0)","v":0},{"$f":"IF(I$164<>0,retenciones(Check!$B$8,$R171,SUM(I$164:I$165),Tablas!H$7*1.5,Tablas!H12,I$164,0),0)","v":0},{"$f":"IF(J$164<>0,retenciones(Check!$B$8,$R171,SUM(J$164:J$165),Tablas!I$7*1.5,Tablas!I12,J$164,0),0)","v":0},{"$f":"IF(K$164<>0,retenciones(Check!$B$8,$R171,SUM(K$164:K$165),Tablas!J$7*1.5,Tablas!J12,K$164,0),0)","v":0},{"$f":"IF(L$164<>0,retenciones(Check!$B$8,$R171,SUM(L$164:L$165),Tablas!K$7*1.5,Tablas!K12,L$164,0),0)","v":0},{"$f":"IF(M$164<>0,retenciones(Check!$B$8,$R171,SUM(M$164:M$165),Tablas!L$7*1.5,Tablas!L12,M$164,0),0)","v":0},{"$f":"IF(N$164<>0,retenciones(Check!$B$8,$R171,SUM(N$164:N$165),Tablas!M$7*1.5,Tablas!M12,N$164,0),0)","v":0},{"$f":"IF(O$164<>0,retenciones(Check!$B$8,$R171,SUM(O$164:O$165),Tablas!N$7*1.5,Tablas!N12,O$164,0),0)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(D171:O171),DedGrales!P27)","v":0},null,"No"]
[null,null,0,{"$f":"IF(D$164<>0,retenciones(Check!$B$8,$R172,SUM(D$164:D$165),Tablas!C$7*1.5,Tablas!C13,D$164,0),0)","v":0},{"$f":"IF(E$164<>0,retenciones(Check!$B$8,$R172,SUM(E$164:E$165),Tablas!D$7*1.5,Tablas!D13,E$164,0),0)","v":0},{"$f":"IF(F$164<>0,retenciones(Check!$B$8,$R172,SUM(F$164:F$165),Tablas!E$7*1.5,Tablas!E13,F$164,0),0)","v":0},{"$f":"IF(G$164<>0,retenciones(Check!$B$8,$R172,SUM(G$164:G$165),Tablas!F$7*1.5,Tablas!F13,G$164,0),0)","v":0},{"$f":"IF(H$164<>0,retenciones(Check!$B$8,$R172,SUM(H$164:H$165),Tablas!G$7*1.5,Tablas!G13,H$164,0),0)","v":0},{"$f":"IF(I$164<>0,retenciones(Check!$B$8,$R172,SUM(I$164:I$165),Tablas!H$7*1.5,Tablas!H13,I$164,0),0)","v":0},{"$f":"IF(J$164<>0,retenciones(Check!$B$8,$R172,SUM(J$164:J$165),Tablas!I$7*1.5,Tablas!I13,J$164,0),0)","v":0},{"$f":"IF(K$164<>0,retenciones(Check!$B$8,$R172,SUM(K$164:K$165),Tablas!J$7*1.5,Tablas!J13,K$164,0),0)","v":0},{"$f":"IF(L$164<>0,retenciones(Check!$B$8,$R172,SUM(L$164:L$165),Tablas!K$7*1.5,Tablas!K13,L$164,0),0)","v":0},{"$f":"IF(M$164<>0,retenciones(Check!$B$8,$R172,SUM(M$164:M$165),Tablas!L$7*1.5,Tablas!L13,M$164,0),0)","v":0},{"$f":"IF(N$164<>0,retenciones(Check!$B$8,$R172,SUM(N$164:N$165),Tablas!M$7*1.5,Tablas!M13,N$164,0),0)","v":0},{"$f":"IF(O$164<>0,retenciones(Check!$B$8,$R172,SUM(O$164:O$165),Tablas!N$7*1.5,Tablas!N13,O$164,0),0)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(D172:O172),DedGrales!P28)","v":0},null,"No"]
[null,null,"Total",{"$f":"+SUM(D167:D172)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(P167:P172)","v":0}]
[null,null,"Filtro"]
[null,null,"Retenciones estimadas","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","Anual"]
[null,null,"SAC Importe estimado bruto 1",{"$f":"+D197","v":0},{"$f":"+E197","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+C167","v":"Jubilación"},{"$f":"maximo(D$176,Tablas!C$7/12)*Tablas!C8","v":0},{"$f":"maximo(E$176,Tablas!D$7/12)*Tablas!D8","v":0},{"$f":"maximo(F$176,Tablas!E$7/12)*Tablas!E8","v":0},{"$f":"maximo(G$176,Tablas!F$7/12)*Tablas!F8","v":0},{"$f":"maximo(H$176,Tablas!G$7/12)*Tablas!G8","v":0},{"$f":"maximo(I$176,Tablas!H$7/12)*Tablas!H8","v":0},{"$f":"maximo(J$176,Tablas!I$7/12)*Tablas!I8","v":0},{"$f":"maximo(K$176,Tablas!J$7/12)*Tablas!J8","v":0},{"$f":"maximo(L$176,Tablas!K$7/12)*Tablas!K8","v":0},{"$f":"maximo(M$176,Tablas!L$7/12)*Tablas!L8","v":0},{"$f":"maximo(N$176,Tablas!M$7/12)*Tablas!M8","v":0},{"$f":"maximo(O$176,Tablas!N$7/12)*Tablas!N8","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(D177:O177),DedGrales!P161)","v":0},null,{"$f":"+R30","v":"Sí"}]
[null,null,{"$f":"+C168","v":"Ley 19032"},{"$f":"maximo(D$176,Tablas!C$7/12)*Tablas!C9","v":0},{"$f":"maximo(E$176,Tablas!D$7/12)*Tablas!D9","v":0},{"$f":"maximo(F$176,Tablas!E$7/12)*Tablas!E9","v":0},{"$f":"maximo(G$176,Tablas!F$7/12)*Tablas!F9","v":0},{"$f":"maximo(H$176,Tablas!G$7/12)*Tablas!G9","v":0},{"$f":"maximo(I$176,Tablas!H$7/12)*Tablas!H9","v":0},{"$f":"maximo(J$176,Tablas!I$7/12)*Tablas!I9","v":0},{"$f":"maximo(K$176,Tablas!J$7/12)*Tablas!J9","v":0},{"$f":"maximo(L$176,Tablas!K$7/12)*Tablas!K9","v":0},{"$f":"maximo(M$176,Tablas!L$7/12)*Tablas!L9","v":0},{"$f":"maximo(N$176,Tablas!M$7/12)*Tablas!M9","v":0},{"$f":"maximo(O$176,Tablas!N$7/12)*Tablas!N9","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(D178:O178),DedGrales!P162)","v":0},null,"Sí"]
[null,null,"Obra social",{"$f":"maximo(D$176,Tablas!C$7/12)*Tablas!C10","v":0},{"$f":"maximo(E$176,Tablas!D$7/12)*Tablas!D10","v":0},{"$f":"maximo(F$176,Tablas!E$7/12)*Tablas!E10","v":0},{"$f":"maximo(G$176,Tablas!F$7/12)*Tablas!F10","v":0},{"$f":"maximo(H$176,Tablas!G$7/12)*Tablas!G10","v":0},{"$f":"maximo(I$176,Tablas!H$7/12)*Tablas!H10","v":0},{"$f":"maximo(J$176,Tablas!I$7/12)*Tablas!I10","v":0},{"$f":"maximo(K$176,Tablas!J$7/12)*Tablas!J10","v":0},{"$f":"maximo(L$176,Tablas!K$7/12)*Tablas!K10","v":0},{"$f":"maximo(M$176,Tablas!L$7/12)*Tablas!L10","v":0},{"$f":"maximo(N$176,Tablas!M$7/12)*Tablas!M10","v":0},{"$f":"maximo(O$176,Tablas!N$7/12)*Tablas!N10","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(D179:O179),DedGrales!P163)","v":0},null,"Sí"]
[null,null,"Sindicato",{"$f":"maximo(D$176,Tablas!C$7/12)*Tablas!C11","v":0},{"$f":"maximo(E$176,Tablas!D$7/12)*Tablas!D11","v":0},{"$f":"maximo(F$176,Tablas!E$7/12)*Tablas!E11","v":0},{"$f":"maximo(G$176,Tablas!F$7/12)*Tablas!F11","v":0},{"$f":"maximo(H$176,Tablas!G$7/12)*Tablas!G11","v":0},{"$f":"maximo(I$176,Tablas!H$7/12)*Tablas!H11","v":0},{"$f":"maximo(J$176,Tablas!I$7/12)*Tablas!I11","v":0},{"$f":"maximo(K$176,Tablas!J$7/12)*Tablas!J11","v":0},{"$f":"maximo(L$176,Tablas!K$7/12)*Tablas!K11","v":0},{"$f":"maximo(M$176,Tablas!L$7/12)*Tablas!L11","v":0},{"$f":"maximo(N$176,Tablas!M$7/12)*Tablas!M11","v":0},{"$f":"maximo(O$176,Tablas!N$7/12)*Tablas!N11","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(D180:O180),DedGrales!P164)","v":0},null,"No"]
[null,null,0,{"$f":"maximo(D$176,Tablas!C$7/12)*Tablas!C12","v":0},{"$f":"maximo(E$176,Tablas!D$7/12)*Tablas!D12","v":0},{"$f":"maximo(F$176,Tablas!E$7/12)*Tablas!E12","v":0},{"$f":"maximo(G$176,Tablas!F$7/12)*Tablas!F12","v":0},{"$f":"maximo(H$176,Tablas!G$7/12)*Tablas!G12","v":0},{"$f":"maximo(I$176,Tablas!H$7/12)*Tablas!H12","v":0},{"$f":"maximo(J$176,Tablas!I$7/12)*Tablas!I12","v":0},{"$f":"maximo(K$176,Tablas!J$7/12)*Tablas!J12","v":0},{"$f":"maximo(L$176,Tablas!K$7/12)*Tablas!K12","v":0},{"$f":"maximo(M$176,Tablas!L$7/12)*Tablas!L12","v":0},{"$f":"maximo(N$176,Tablas!M$7/12)*Tablas!M12","v":0},{"$f":"maximo(O$176,Tablas!N$7/12)*Tablas!N12","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(D181:O181),DedGrales!P165)","v":0},null,"No"]
[null,null,0,{"$f":"maximo(D$176,Tablas!C$7/12)*Tablas!C13","v":0},{"$f":"maximo(E$176,Tablas!D$7/12)*Tablas!D13","v":0},{"$f":"maximo(F$176,Tablas!E$7/12)*Tablas!E13","v":0},{"$f":"maximo(G$176,Tablas!F$7/12)*Tablas!F13","v":0},{"$f":"maximo(H$176,Tablas!G$7/12)*Tablas!G13","v":0},{"$f":"maximo(I$176,Tablas!H$7/12)*Tablas!H13","v":0},{"$f":"maximo(J$176,Tablas!I$7/12)*Tablas!I13","v":0},{"$f":"maximo(K$176,Tablas!J$7/12)*Tablas!J13","v":0},{"$f":"maximo(L$176,Tablas!K$7/12)*Tablas!K13","v":0},{"$f":"maximo(M$176,Tablas!L$7/12)*Tablas!L13","v":0},{"$f":"maximo(N$176,Tablas!M$7/12)*Tablas!M13","v":0},{"$f":"maximo(O$176,Tablas!N$7/12)*Tablas!N13","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(D182:O182),DedGrales!P166)","v":0},null,"No"]
[null,null,"Total",{"$f":"+SUM(D177:D182)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(P177:P182)","v":0}]
[]
[null,null,"Retenciones estimadas","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","Anual"]
[null,null,"SAC Importe estimado bruto 2",{"$f":"+D202","v":0},{"$f":"+E202","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+C177","v":"Jubilación"},{"$f":"maximo(D$186,Tablas!C$7/12)*Tablas!C8","v":0},{"$f":"maximo(E$186,Tablas!D$7/12)*Tablas!D8","v":0},{"$f":"maximo(F$186,Tablas!E$7/12)*Tablas!E8","v":0},{"$f":"maximo(G$186,Tablas!F$7/12)*Tablas!F8","v":0},{"$f":"maximo(H$186,Tablas!G$7/12)*Tablas!G8","v":0},{"$f":"maximo(I$186,Tablas!H$7/12)*Tablas!H8","v":0},{"$f":"maximo(J$186,Tablas!I$7/12)*Tablas!I8","v":0},{"$f":"maximo(K$186,Tablas!J$7/12)*Tablas!J8","v":0},{"$f":"maximo(L$186,Tablas!K$7/12)*Tablas!K8","v":0},{"$f":"maximo(M$186,Tablas!L$7/12)*Tablas!L8","v":0},{"$f":"maximo(N$186,Tablas!M$7/12)*Tablas!M8","v":0},{"$f":"maximo(O$186,Tablas!N$7/12)*Tablas!N8","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(D187:O187),DedGrales!P171)","v":0},null,{"$f":"+R40","v":"No"}]
[null,null,{"$f":"+C178","v":"Ley 19032"},{"$f":"maximo(D$186,Tablas!C$7/12)*Tablas!C9","v":0},{"$f":"maximo(E$186,Tablas!D$7/12)*Tablas!D9","v":0},{"$f":"maximo(F$186,Tablas!E$7/12)*Tablas!E9","v":0},{"$f":"maximo(G$186,Tablas!F$7/12)*Tablas!F9","v":0},{"$f":"maximo(H$186,Tablas!G$7/12)*Tablas!G9","v":0},{"$f":"maximo(I$186,Tablas!H$7/12)*Tablas!H9","v":0},{"$f":"maximo(J$186,Tablas!I$7/12)*Tablas!I9","v":0},{"$f":"maximo(K$186,Tablas!J$7/12)*Tablas!J9","v":0},{"$f":"maximo(L$186,Tablas!K$7/12)*Tablas!K9","v":0},{"$f":"maximo(M$186,Tablas!L$7/12)*Tablas!L9","v":0},{"$f":"maximo(N$186,Tablas!M$7/12)*Tablas!M9","v":0},{"$f":"maximo(O$186,Tablas!N$7/12)*Tablas!N9","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(D188:O188),DedGrales!P172)","v":0},null,"No"]
[null,null,"Obra social",{"$f":"maximo(D$186,Tablas!C$7/12)*Tablas!C10","v":0},{"$f":"maximo(E$186,Tablas!D$7/12)*Tablas!D10","v":0},{"$f":"maximo(F$186,Tablas!E$7/12)*Tablas!E10","v":0},{"$f":"maximo(G$186,Tablas!F$7/12)*Tablas!F10","v":0},{"$f":"maximo(H$186,Tablas!G$7/12)*Tablas!G10","v":0},{"$f":"maximo(I$186,Tablas!H$7/12)*Tablas!H10","v":0},{"$f":"maximo(J$186,Tablas!I$7/12)*Tablas!I10","v":0},{"$f":"maximo(K$186,Tablas!J$7/12)*Tablas!J10","v":0},{"$f":"maximo(L$186,Tablas!K$7/12)*Tablas!K10","v":0},{"$f":"maximo(M$186,Tablas!L$7/12)*Tablas!L10","v":0},{"$f":"maximo(N$186,Tablas!M$7/12)*Tablas!M10","v":0},{"$f":"maximo(O$186,Tablas!N$7/12)*Tablas!N10","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(D189:O189),DedGrales!P173)","v":0},null,"No"]
[null,null,"Sindicato",{"$f":"maximo(D$186,Tablas!C$7/12)*Tablas!C11","v":0},{"$f":"maximo(E$186,Tablas!D$7/12)*Tablas!D11","v":0},{"$f":"maximo(F$186,Tablas!E$7/12)*Tablas!E11","v":0},{"$f":"maximo(G$186,Tablas!F$7/12)*Tablas!F11","v":0},{"$f":"maximo(H$186,Tablas!G$7/12)*Tablas!G11","v":0},{"$f":"maximo(I$186,Tablas!H$7/12)*Tablas!H11","v":0},{"$f":"maximo(J$186,Tablas!I$7/12)*Tablas!I11","v":0},{"$f":"maximo(K$186,Tablas!J$7/12)*Tablas!J11","v":0},{"$f":"maximo(L$186,Tablas!K$7/12)*Tablas!K11","v":0},{"$f":"maximo(M$186,Tablas!L$7/12)*Tablas!L11","v":0},{"$f":"maximo(N$186,Tablas!M$7/12)*Tablas!M11","v":0},{"$f":"maximo(O$186,Tablas!N$7/12)*Tablas!N11","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(D190:O190),DedGrales!P174)","v":0},null,0]
[null,null,0,{"$f":"maximo(D$186,Tablas!C$7/12)*Tablas!C12","v":0},{"$f":"maximo(E$186,Tablas!D$7/12)*Tablas!D12","v":0},{"$f":"maximo(F$186,Tablas!E$7/12)*Tablas!E12","v":0},{"$f":"maximo(G$186,Tablas!F$7/12)*Tablas!F12","v":0},{"$f":"maximo(H$186,Tablas!G$7/12)*Tablas!G12","v":0},{"$f":"maximo(I$186,Tablas!H$7/12)*Tablas!H12","v":0},{"$f":"maximo(J$186,Tablas!I$7/12)*Tablas!I12","v":0},{"$f":"maximo(K$186,Tablas!J$7/12)*Tablas!J12","v":0},{"$f":"maximo(L$186,Tablas!K$7/12)*Tablas!K12","v":0},{"$f":"maximo(M$186,Tablas!L$7/12)*Tablas!L12","v":0},{"$f":"maximo(N$186,Tablas!M$7/12)*Tablas!M12","v":0},{"$f":"maximo(O$186,Tablas!N$7/12)*Tablas!N12","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(D191:O191),DedGrales!P175)","v":0},null,0]
[null,null,0,{"$f":"maximo(D$186,Tablas!C$7/12)*Tablas!C13","v":0},{"$f":"maximo(E$186,Tablas!D$7/12)*Tablas!D13","v":0},{"$f":"maximo(F$186,Tablas!E$7/12)*Tablas!E13","v":0},{"$f":"maximo(G$186,Tablas!F$7/12)*Tablas!F13","v":0},{"$f":"maximo(H$186,Tablas!G$7/12)*Tablas!G13","v":0},{"$f":"maximo(I$186,Tablas!H$7/12)*Tablas!H13","v":0},{"$f":"maximo(J$186,Tablas!I$7/12)*Tablas!I13","v":0},{"$f":"maximo(K$186,Tablas!J$7/12)*Tablas!J13","v":0},{"$f":"maximo(L$186,Tablas!K$7/12)*Tablas!K13","v":0},{"$f":"maximo(M$186,Tablas!L$7/12)*Tablas!L13","v":0},{"$f":"maximo(N$186,Tablas!M$7/12)*Tablas!M13","v":0},{"$f":"maximo(O$186,Tablas!N$7/12)*Tablas!N13","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(D192:O192),DedGrales!P176)","v":0},null,0]
[null,null,"Total",{"$f":"+SUM(D187:D192)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(P187:P192)","v":0}]
[]
[null,null,"Base estimada",{"$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$195:D195)","v":0},{"$f":"MAX($D$195:E195)","v":0},{"$f":"MAX($D$195:F195)","v":0},{"$f":"MAX($D$195:G195)","v":0},{"$f":"MAX($D$195:H195)","v":0},{"$f":"MAX($D$195:I195)","v":0},{"$f":"MAX($J$195:J195)","v":0},{"$f":"MAX($J$195:K195)","v":0},{"$f":"MAX($J$195:L195)","v":0},{"$f":"MAX($J$195:M195)","v":0},{"$f":"MAX($J$195:N195)","v":0},{"$f":"MAX($J$195:O195)","v":0}]
[null,null,"SAC estimado bruto 1",{"$f":"D195/12","v":0},{"$f":"E195/12","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"SAC estimado neto 1",{"$f":"IF(Check!$B$8=\"Ok\",D176-D183,Ingresos!C41)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",E176-E183,Ingresos!D41)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",F176-F183,Ingresos!E41)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",G176-G183,Ingresos!F41)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",H176-H183,Ingresos!G41)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",I176-I183,Ingresos!H41)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",J176-J183,Ingresos!I41)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",K176-K183,Ingresos!J41)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",L176-L183,Ingresos!K41)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",M176-M183,Ingresos!L41)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",N176-N183,Ingresos!M41)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",O176-O183,Ingresos!N41)","v":0}]
[]
[null,null,"Base estimada",{"$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$200:D200)","v":0},{"$f":"MAX($D$200:E200)","v":0},{"$f":"MAX($D$200:F200)","v":0},{"$f":"MAX($D$200:G200)","v":0},{"$f":"MAX($D$200:H200)","v":0},{"$f":"MAX($D$200:I200)","v":0},{"$f":"MAX($D$200:J200)","v":0},{"$f":"MAX($D$200:K200)","v":0},{"$f":"MAX($D$200:L200)","v":0},{"$f":"MAX($D$200:M200)","v":0},{"$f":"MAX($D$200:N200)","v":0},{"$f":"MAX($D$200:O200)","v":0}]
[null,null,"SAC estimado bruto 2",{"$f":"D200/12","v":0},{"$f":"E200/12","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"SAC estimado neto 2",{"$f":"IF(Check!$B$8=\"Ok\",D186-D193,Ingresos!C80)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",E186-E193,Ingresos!D80)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",F186-F193,Ingresos!E80)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",G186-G193,Ingresos!F80)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",H186-H193,Ingresos!G80)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",I186-I193,Ingresos!H80)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",J186-J193,Ingresos!I80)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",K186-K193,Ingresos!J80)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",L186-L193,Ingresos!K80)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",M186-M193,Ingresos!L80)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",N186-N193,Ingresos!M80)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",O186-O193,Ingresos!N80)","v":0}]
[]
[]
[null,null,"Formulario"]
[null,null,null,"2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01"]
[null,null,"Remunerativo",{"$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$210=\"Sí\",maximo(D$208,Tablas!C$7*Auxiliares!D$209)*Tablas!C8,D$208*Tablas!C8),DedGrales!D12)-D214)*D217","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$210=\"Sí\",maximo(E$208,Tablas!D$7*Auxiliares!E$209)*Tablas!D8,E$208*Tablas!D8),DedGrales!E12)-E214)*E217","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$210=\"Sí\",maximo(F$208,Tablas!E$7*Auxiliares!F$209)*Tablas!E8,F$208*Tablas!E8),DedGrales!F12)-F214)*F217","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$210=\"Sí\",maximo(G$208,Tablas!F$7*Auxiliares!G$209)*Tablas!F8,G$208*Tablas!F8),DedGrales!G12)-G214)*G217","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$210=\"Sí\",maximo(H$208,Tablas!G$7*Auxiliares!H$209)*Tablas!G8,H$208*Tablas!G8),DedGrales!H12)-H214)*H217","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$210=\"Sí\",maximo(I$208,Tablas!H$7*Auxiliares!I$209)*Tablas!H8,I$208*Tablas!H8),DedGrales!I12)-I214)*I217","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$210=\"Sí\",maximo(J$208,Tablas!I$7*Auxiliares!J$209)*Tablas!I8,J$208*Tablas!I8),DedGrales!J12)-J214)*J217","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$210=\"Sí\",maximo(K$208,Tablas!J$7*Auxiliares!K$209)*Tablas!J8,K$208*Tablas!J8),DedGrales!K12)-K214)*K217","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$210=\"Sí\",maximo(L$208,Tablas!K$7*Auxiliares!L$209)*Tablas!K8,L$208*Tablas!K8),DedGrales!L12)-L214)*L217","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$210=\"Sí\",maximo(M$208,Tablas!L$7*Auxiliares!M$209)*Tablas!L8,M$208*Tablas!L8),DedGrales!M12)-M214)*M217","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$210=\"Sí\",maximo(N$208,Tablas!M$7*Auxiliares!N$209)*Tablas!M8,N$208*Tablas!M8),DedGrales!N12)-N214)*N217","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$210=\"Sí\",maximo(O$208,Tablas!N$7*Auxiliares!O$209)*Tablas!N8,O$208*Tablas!N8),DedGrales!O12)-O214)*O217","v":0},{"$f":"SUM(D210:O210)","v":0},null,{"$f":"+R30","v":"Sí"},{"$f":"SUM(P210:P216)-SUM(D218:O218)","v":0}]
[null,null,"Obra social",{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$211=\"Sí\",maximo(D$208,Tablas!C$7*D$209)*(Tablas!C9+Tablas!C10),D$208*(Tablas!C9+Tablas!C10)),DedGrales!D13+DedGrales!D14)-D215)*D217","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$211=\"Sí\",maximo(E$208,Tablas!D$7*E$209)*(Tablas!D9+Tablas!D10),E$208*(Tablas!D9+Tablas!D10)),DedGrales!E13+DedGrales!E14)-E215)*E217","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$211=\"Sí\",maximo(F$208,Tablas!E$7*F$209)*(Tablas!E9+Tablas!E10),F$208*(Tablas!E9+Tablas!E10)),DedGrales!F13+DedGrales!F14)-F215)*F217","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$211=\"Sí\",maximo(G$208,Tablas!F$7*G$209)*(Tablas!F9+Tablas!F10),G$208*(Tablas!F9+Tablas!F10)),DedGrales!G13+DedGrales!G14)-G215)*G217","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$211=\"Sí\",maximo(H$208,Tablas!G$7*H$209)*(Tablas!G9+Tablas!G10),H$208*(Tablas!G9+Tablas!G10)),DedGrales!H13+DedGrales!H14)-H215)*H217","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$211=\"Sí\",maximo(I$208,Tablas!H$7*I$209)*(Tablas!H9+Tablas!H10),I$208*(Tablas!H9+Tablas!H10)),DedGrales!I13+DedGrales!I14)-I215)*I217","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$211=\"Sí\",maximo(J$208,Tablas!I$7*J$209)*(Tablas!I9+Tablas!I10),J$208*(Tablas!I9+Tablas!I10)),DedGrales!J13+DedGrales!J14)-J215)*J217","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$211=\"Sí\",maximo(K$208,Tablas!J$7*K$209)*(Tablas!J9+Tablas!J10),K$208*(Tablas!J9+Tablas!J10)),DedGrales!K13+DedGrales!K14)-K215)*K217","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$211=\"Sí\",maximo(L$208,Tablas!K$7*L$209)*(Tablas!K9+Tablas!K10),L$208*(Tablas!K9+Tablas!K10)),DedGrales!L13+DedGrales!L14)-L215)*L217","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$211=\"Sí\",maximo(M$208,Tablas!L$7*M$209)*(Tablas!L9+Tablas!L10),M$208*(Tablas!L9+Tablas!L10)),DedGrales!M13+DedGrales!M14)-M215)*M217","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$211=\"Sí\",maximo(N$208,Tablas!M$7*N$209)*(Tablas!M9+Tablas!M10),N$208*(Tablas!M9+Tablas!M10)),DedGrales!N13+DedGrales!N14)-N215)*N217","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$211=\"Sí\",maximo(O$208,Tablas!N$7*O$209)*(Tablas!N9+Tablas!N10),O$208*(Tablas!N9+Tablas!N10)),DedGrales!O13+DedGrales!O14)-O215)*O217","v":0},{"$f":"SUM(D211:O211)","v":0},null,{"$f":"+R31","v":"Sí"}]
[null,null,"Cuota sindical",{"$f":"IF(D33=0,0,(IF(Check!$B$8=\"Ok\",IF($R$212=\"Sí\",maximo(D$208,Tablas!C$7*D$209)*Tablas!C11,D$208*Tablas!C11),DedGrales!D15)-D216)*D217)","v":0},{"$f":"IF(E33=0,0,(IF(Check!$B$8=\"Ok\",IF($R$212=\"Sí\",maximo(E$208,Tablas!D$7*E$209)*Tablas!D11,E$208*Tablas!D11),DedGrales!E15)-E216)*E217)","v":0},{"$f":"IF(F33=0,0,(IF(Check!$B$8=\"Ok\",IF($R$212=\"Sí\",maximo(F$208,Tablas!E$7*F$209)*Tablas!E11,F$208*Tablas!E11),DedGrales!F15)-F216)*F217)","v":0},{"$f":"IF(G33=0,0,(IF(Check!$B$8=\"Ok\",IF($R$212=\"Sí\",maximo(G$208,Tablas!F$7*G$209)*Tablas!F11,G$208*Tablas!F11),DedGrales!G15)-G216)*G217)","v":0},{"$f":"IF(H33=0,0,(IF(Check!$B$8=\"Ok\",IF($R$212=\"Sí\",maximo(H$208,Tablas!G$7*H$209)*Tablas!G11,H$208*Tablas!G11),DedGrales!H15)-H216)*H217)","v":0},{"$f":"IF(I33=0,0,(IF(Check!$B$8=\"Ok\",IF($R$212=\"Sí\",maximo(I$208,Tablas!H$7*I$209)*Tablas!H11,I$208*Tablas!H11),DedGrales!I15)-I216)*I217)","v":0},{"$f":"IF(J33=0,0,(IF(Check!$B$8=\"Ok\",IF($R$212=\"Sí\",maximo(J$208,Tablas!I$7*J$209)*Tablas!I11,J$208*Tablas!I11),DedGrales!J15)-J216)*J217)","v":0},{"$f":"IF(K33=0,0,(IF(Check!$B$8=\"Ok\",IF($R$212=\"Sí\",maximo(K$208,Tablas!J$7*K$209)*Tablas!J11,K$208*Tablas!J11),DedGrales!K15)-K216)*K217)","v":0},{"$f":"IF(L33=0,0,(IF(Check!$B$8=\"Ok\",IF($R$212=\"Sí\",maximo(L$208,Tablas!K$7*L$209)*Tablas!K11,L$208*Tablas!K11),DedGrales!L15)-L216)*L217)","v":0},{"$f":"IF(M33=0,0,(IF(Check!$B$8=\"Ok\",IF($R$212=\"Sí\",maximo(M$208,Tablas!L$7*M$209)*Tablas!L11,M$208*Tablas!L11),DedGrales!M15)-M216)*M217)","v":0},{"$f":"IF(N33=0,0,(IF(Check!$B$8=\"Ok\",IF($R$212=\"Sí\",maximo(N$208,Tablas!M$7*N$209)*Tablas!M11,N$208*Tablas!M11),DedGrales!N15)-N216)*N217)","v":0},{"$f":"IF(O33=0,0,(IF(Check!$B$8=\"Ok\",IF($R$212=\"Sí\",maximo(O$208,Tablas!N$7*O$209)*Tablas!N11,O$208*Tablas!N11),DedGrales!O15)-O216)*O217)","v":0},{"$f":"SUM(D212:O212)","v":0},null,{"$f":"+R33","v":"No"}]
[null,null,"Otros empleos (remunerativo)",{"$f":"SUMIFS(Ingresos!C47:C77,Ingresos!$R$47:$R$77,\"Sí\")+D208","v":0},{"$f":"SUMIFS(Ingresos!D47:D77,Ingresos!$R$47:$R$77,\"Sí\")+E208","v":0},{"$f":"SUMIFS(Ingresos!E47:E77,Ingresos!$R$47:$R$77,\"Sí\")+F208","v":0},{"$f":"SUMIFS(Ingresos!F47:F77,Ingresos!$R$47:$R$77,\"Sí\")+G208","v":0},{"$f":"SUMIFS(Ingresos!G47:G77,Ingresos!$R$47:$R$77,\"Sí\")+H208","v":0},{"$f":"SUMIFS(Ingresos!H47:H77,Ingresos!$R$47:$R$77,\"Sí\")+I208","v":0},{"$f":"SUMIFS(Ingresos!I47:I77,Ingresos!$R$47:$R$77,\"Sí\")+J208","v":0},{"$f":"SUMIFS(Ingresos!J47:J77,Ingresos!$R$47:$R$77,\"Sí\")+K208","v":0},{"$f":"SUMIFS(Ingresos!K47:K77,Ingresos!$R$47:$R$77,\"Sí\")+L208","v":0},{"$f":"SUMIFS(Ingresos!L47:L77,Ingresos!$R$47:$R$77,\"Sí\")+M208","v":0},{"$f":"SUMIFS(Ingresos!M47:M77,Ingresos!$R$47:$R$77,\"Sí\")+N208","v":0},{"$f":"SUMIFS(Ingresos!N47:N77,Ingresos!$R$47:$R$77,\"Sí\")+O208","v":0}]
[null,null,"Aportes jubilatorios otros empleos",{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$214=\"Sí\",D208<>0),(maximo(D$213,Tablas!C$7*D209)*Tablas!C8)*(D$213-D$208)/D$213,(D$213-D$208)*Tablas!C8),DedGrales!D23))*D217","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$214=\"Sí\",E208<>0),(maximo(E$213,Tablas!D$7*E209)*Tablas!D8)*(E$213-E$208)/E$213,(E$213-E$208)*Tablas!D8),DedGrales!E23))*E217","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$214=\"Sí\",F208<>0),(maximo(F$213,Tablas!E$7*F209)*Tablas!E8)*(F$213-F$208)/F$213,(F$213-F$208)*Tablas!E8),DedGrales!F23))*F217","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$214=\"Sí\",G208<>0),(maximo(G$213,Tablas!F$7*G209)*Tablas!F8)*(G$213-G$208)/G$213,(G$213-G$208)*Tablas!F8),DedGrales!G23))*G217","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$214=\"Sí\",H208<>0),(maximo(H$213,Tablas!G$7*H209)*Tablas!G8)*(H$213-H$208)/H$213,(H$213-H$208)*Tablas!G8),DedGrales!H23))*H217","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$214=\"Sí\",I208<>0),(maximo(I$213,Tablas!H$7*I209)*Tablas!H8)*(I$213-I$208)/I$213,(I$213-I$208)*Tablas!H8),DedGrales!I23))*I217","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$214=\"Sí\",J208<>0),(maximo(J$213,Tablas!I$7*J209)*Tablas!I8)*(J$213-J$208)/J$213,(J$213-J$208)*Tablas!I8),DedGrales!J23))*J217","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$214=\"Sí\",K208<>0),(maximo(K$213,Tablas!J$7*K209)*Tablas!J8)*(K$213-K$208)/K$213,(K$213-K$208)*Tablas!J8),DedGrales!K23))*K217","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$214=\"Sí\",L208<>0),(maximo(L$213,Tablas!K$7*L209)*Tablas!K8)*(L$213-L$208)/L$213,(L$213-L$208)*Tablas!K8),DedGrales!L23))*L217","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$214=\"Sí\",M208<>0),(maximo(M$213,Tablas!L$7*M209)*Tablas!L8)*(M$213-M$208)/M$213,(M$213-M$208)*Tablas!L8),DedGrales!M23))*M217","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$214=\"Sí\",N208<>0),(maximo(N$213,Tablas!M$7*N209)*Tablas!M8)*(N$213-N$208)/N$213,(N$213-N$208)*Tablas!M8),DedGrales!N23))*N217","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$214=\"Sí\",O208<>0),(maximo(O$213,Tablas!N$7*O209)*Tablas!N8)*(O$213-O$208)/O$213,(O$213-O$208)*Tablas!N8),DedGrales!O23))*O217","v":0},{"$f":"SUM(D214:O214)","v":0},null,{"$f":"+R210","v":"Sí"}]
[null,null,"Aportes obra social otros empleos",{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$215=\"Sí\",D208<>0),(maximo(D$213,Tablas!C$7*D209)*Tablas!C9)*(D$213-D$208)/D$213,(D$213-D$208)*Tablas!C9),DedGrales!D24+DedGrales!D25))*D217","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$215=\"Sí\",E208<>0),(maximo(E$213,Tablas!D$7*E209)*Tablas!D9)*(E$213-E$208)/E$213,(E$213-E$208)*Tablas!D9),DedGrales!E24+DedGrales!E25))*E217","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$215=\"Sí\",F208<>0),(maximo(F$213,Tablas!E$7*F209)*Tablas!E9)*(F$213-F$208)/F$213,(F$213-F$208)*Tablas!E9),DedGrales!F24+DedGrales!F25))*F217","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$215=\"Sí\",G208<>0),(maximo(G$213,Tablas!F$7*G209)*Tablas!F9)*(G$213-G$208)/G$213,(G$213-G$208)*Tablas!F9),DedGrales!G24+DedGrales!G25))*G217","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$215=\"Sí\",H208<>0),(maximo(H$213,Tablas!G$7*H209)*Tablas!G9)*(H$213-H$208)/H$213,(H$213-H$208)*Tablas!G9),DedGrales!H24+DedGrales!H25))*H217","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$215=\"Sí\",I208<>0),(maximo(I$213,Tablas!H$7*I209)*Tablas!H9)*(I$213-I$208)/I$213,(I$213-I$208)*Tablas!H9),DedGrales!I24+DedGrales!I25))*I217","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$215=\"Sí\",J208<>0),(maximo(J$213,Tablas!I$7*J209)*Tablas!I9)*(J$213-J$208)/J$213,(J$213-J$208)*Tablas!I9),DedGrales!J24+DedGrales!J25))*J217","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$215=\"Sí\",K208<>0),(maximo(K$213,Tablas!J$7*K209)*Tablas!J9)*(K$213-K$208)/K$213,(K$213-K$208)*Tablas!J9),DedGrales!K24+DedGrales!K25))*K217","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$215=\"Sí\",L208<>0),(maximo(L$213,Tablas!K$7*L209)*Tablas!K9)*(L$213-L$208)/L$213,(L$213-L$208)*Tablas!K9),DedGrales!L24+DedGrales!L25))*L217","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$215=\"Sí\",M208<>0),(maximo(M$213,Tablas!L$7*M209)*Tablas!L9)*(M$213-M$208)/M$213,(M$213-M$208)*Tablas!L9),DedGrales!M24+DedGrales!M25))*M217","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$215=\"Sí\",N208<>0),(maximo(N$213,Tablas!M$7*N209)*Tablas!M9)*(N$213-N$208)/N$213,(N$213-N$208)*Tablas!M9),DedGrales!N24+DedGrales!N25))*N217","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$215=\"Sí\",O208<>0),(maximo(O$213,Tablas!N$7*O209)*Tablas!N9)*(O$213-O$208)/O$213,(O$213-O$208)*Tablas!N9),DedGrales!O24+DedGrales!O25))*O217","v":0},{"$f":"SUM(D215:O215)","v":0},null,{"$f":"+R211","v":"Sí"}]
[null,null,"Cuota sindical otros empleos",{"$f":"IF(D40=0,0,(IF(Check!$B$8=\"Ok\",IF($R$216=\"Sí\",(maximo(D$213,Tablas!C$7*D209)*Tablas!C10)*(D$213-D$208)/D$213,(D$213-D$208)*Tablas!C10),DedGrales!D26))*D217)","v":0},{"$f":"IF(E40=0,0,(IF(Check!$B$8=\"Ok\",IF($R$216=\"Sí\",(maximo(E$213,Tablas!D$7*E209)*Tablas!D10)*(E$213-E$208)/E$213,(E$213-E$208)*Tablas!D10),DedGrales!E26))*E217)","v":0},{"$f":"IF(F40=0,0,(IF(Check!$B$8=\"Ok\",IF($R$216=\"Sí\",(maximo(F$213,Tablas!E$7*F209)*Tablas!E10)*(F$213-F$208)/F$213,(F$213-F$208)*Tablas!E10),DedGrales!F26))*F217)","v":0},{"$f":"IF(G40=0,0,(IF(Check!$B$8=\"Ok\",IF($R$216=\"Sí\",(maximo(G$213,Tablas!F$7*G209)*Tablas!F10)*(G$213-G$208)/G$213,(G$213-G$208)*Tablas!F10),DedGrales!G26))*G217)","v":0},{"$f":"IF(H40=0,0,(IF(Check!$B$8=\"Ok\",IF($R$216=\"Sí\",(maximo(H$213,Tablas!G$7*H209)*Tablas!G10)*(H$213-H$208)/H$213,(H$213-H$208)*Tablas!G10),DedGrales!H26))*H217)","v":0},{"$f":"IF(I40=0,0,(IF(Check!$B$8=\"Ok\",IF($R$216=\"Sí\",(maximo(I$213,Tablas!H$7*I209)*Tablas!H10)*(I$213-I$208)/I$213,(I$213-I$208)*Tablas!H10),DedGrales!I26))*I217)","v":0},{"$f":"IF(J40=0,0,(IF(Check!$B$8=\"Ok\",IF($R$216=\"Sí\",(maximo(J$213,Tablas!I$7*J209)*Tablas!I10)*(J$213-J$208)/J$213,(J$213-J$208)*Tablas!I10),DedGrales!J26))*J217)","v":0},{"$f":"IF(K40=0,0,(IF(Check!$B$8=\"Ok\",IF($R$216=\"Sí\",(maximo(K$213,Tablas!J$7*K209)*Tablas!J10)*(K$213-K$208)/K$213,(K$213-K$208)*Tablas!J10),DedGrales!K26))*K217)","v":0},{"$f":"IF(L40=0,0,(IF(Check!$B$8=\"Ok\",IF($R$216=\"Sí\",(maximo(L$213,Tablas!K$7*L209)*Tablas!K10)*(L$213-L$208)/L$213,(L$213-L$208)*Tablas!K10),DedGrales!L26))*L217)","v":0},{"$f":"IF(M40=0,0,(IF(Check!$B$8=\"Ok\",IF($R$216=\"Sí\",(maximo(M$213,Tablas!L$7*M209)*Tablas!L10)*(M$213-M$208)/M$213,(M$213-M$208)*Tablas!L10),DedGrales!M26))*M217)","v":0},{"$f":"IF(N40=0,0,(IF(Check!$B$8=\"Ok\",IF($R$216=\"Sí\",(maximo(N$213,Tablas!M$7*N209)*Tablas!M10)*(N$213-N$208)/N$213,(N$213-N$208)*Tablas!M10),DedGrales!N26))*N217)","v":0},{"$f":"IF(O40=0,0,(IF(Check!$B$8=\"Ok\",IF($R$216=\"Sí\",(maximo(O$213,Tablas!N$7*O209)*Tablas!N10)*(O$213-O$208)/O$213,(O$213-O$208)*Tablas!N10),DedGrales!O26))*O217)","v":0},{"$f":"SUM(D216:O216)","v":0},null,{"$f":"+R212","v":"No"}]
[null,null,"Proporción Gravado/Total",{"$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,{"$f":"+SUM(D217:O217)/12","v":0}]
[null,null,"Para restar horas extras exentas",{"$f":"IF(OR(TYPE(+D210/D217)=16,TYPE(+D211/D217)=16,TYPE(+D212/D217)=16,TYPE(+D214/D217)=16,TYPE(+D214/D217)=16,TYPE(+D215/D217)=16,TYPE(+D216/D217)=16),0,+D210/D217+D211/D217+D212/D217+D214/D217+D215/D217+D216/D217)","v":0},{"$f":"IF(OR(TYPE(+E210/E217)=16,TYPE(+E211/E217)=16,TYPE(+E212/E217)=16,TYPE(+E214/E217)=16,TYPE(+E214/E217)=16,TYPE(+E215/E217)=16,TYPE(+E216/E217)=16),0,+E210/E217+E211/E217+E212/E217+E214/E217+E215/E217+E216/E217)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Retenciones Hs Extras"]
[null,null,"HsExtras1",{"$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":"+C167","v":"Jubilación"},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$222,SUM(D$9:D$10,D$16:D$17,D$23:D$24),Tablas!C$7,Tablas!C8,D$220,0)","v":0},{"$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!D8,E$220,0)","v":0},{"$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!E8,F$220,0)","v":0},{"$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!F8,G$220,0)","v":0},{"$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!G8,H$220,0)","v":0},{"$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!H8,I$220,0)","v":0},{"$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!I8,J$220,0)","v":0},{"$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!J8,K$220,0)","v":0},{"$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!K8,L$220,0)","v":0},{"$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!L8,M$220,0)","v":0},{"$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!M8,N$220,0)","v":0},{"$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!N8,O$220,0)","v":0},null,null,{"$f":"+R167","v":"Sí"}]
[null,null,"Ley 19032",{"$f":"retenciones(Check!$B$8,Auxiliares!$R$223,SUM(D$9:D$10,D$16:D$17,D$23:D$24),Tablas!C$7,Tablas!C9,D$220,0)","v":0},{"$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!D9,E$220,0)","v":0},{"$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!E9,F$220,0)","v":0},{"$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!F9,G$220,0)","v":0},{"$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!G9,H$220,0)","v":0},{"$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!H9,I$220,0)","v":0},{"$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!I9,J$220,0)","v":0},{"$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!J9,K$220,0)","v":0},{"$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!K9,L$220,0)","v":0},{"$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!L9,M$220,0)","v":0},{"$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!M9,N$220,0)","v":0},{"$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!N9,O$220,0)","v":0},null,null,"Sí"]
[null,null,"Obra social",{"$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!C10,D$220,0)","v":0},{"$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!D10,E$220,0)","v":0},{"$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!E10,F$220,0)","v":0},{"$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!F10,G$220,0)","v":0},{"$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!G10,H$220,0)","v":0},{"$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!H10,I$220,0)","v":0},{"$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!I10,J$220,0)","v":0},{"$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!J10,K$220,0)","v":0},{"$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!K10,L$220,0)","v":0},{"$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!L10,M$220,0)","v":0},{"$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!M10,N$220,0)","v":0},{"$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!N10,O$220,0)","v":0},null,null,"Sí"]
[null,null,"Sindicato",{"$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!C11,D$220,0)","v":0},{"$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!D11,E$220,0)","v":0},{"$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!E11,F$220,0)","v":0},{"$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!F11,G$220,0)","v":0},{"$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!G11,H$220,0)","v":0},{"$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!H11,I$220,0)","v":0},{"$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!I11,J$220,0)","v":0},{"$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!J11,K$220,0)","v":0},{"$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!K11,L$220,0)","v":0},{"$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!L11,M$220,0)","v":0},{"$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!M11,N$220,0)","v":0},{"$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!N11,O$220,0)","v":0},null,null,"No"]
[null,null,0,{"$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!C12,D$220,0)","v":0},{"$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!D12,E$220,0)","v":0},{"$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!E12,F$220,0)","v":0},{"$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!F12,G$220,0)","v":0},{"$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!G12,H$220,0)","v":0},{"$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!H12,I$220,0)","v":0},{"$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!I12,J$220,0)","v":0},{"$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!J12,K$220,0)","v":0},{"$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!K12,L$220,0)","v":0},{"$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!L12,M$220,0)","v":0},{"$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!M12,N$220,0)","v":0},{"$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!N12,O$220,0)","v":0},null,null,"No"]
[null,null,0,{"$f":"retenciones(Check!$B$8,Auxiliares!$R$227,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$227,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$227,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$227,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$227,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$227,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$227,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$227,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$227,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$227,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$227,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$227,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$8=\"Ok\",D220-SUM(D222:D227),Ingresos!C43)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",E220-SUM(E222:E227),Ingresos!D43)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",F220-SUM(F222:F227),Ingresos!E43)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",G220-SUM(G222:G227),Ingresos!F43)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",H220-SUM(H222:H227),Ingresos!G43)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",I220-SUM(I222:I227),Ingresos!H43)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",J220-SUM(J222:J227),Ingresos!I43)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",K220-SUM(K222:K227),Ingresos!J43)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",L220-SUM(L222:L227),Ingresos!K43)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",M220-SUM(M222:M227),Ingresos!L43)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",N220-SUM(N222:N227),Ingresos!M43)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",O220-SUM(O222:O227),Ingresos!N43)","v":0},{"$f":"P220-SUM(P222:P227)","v":0}]
[]
[null,null,{"$f":"+C222","v":"Jubilación"},{"$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!C8,D$221,0)","v":0},{"$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!D8,E$221,0)","v":0},{"$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!E8,F$221,0)","v":0},{"$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!F8,G$221,0)","v":0},{"$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!G8,H$221,0)","v":0},{"$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!H8,I$221,0)","v":0},{"$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!I8,J$221,0)","v":0},{"$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!J8,K$221,0)","v":0},{"$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!K8,L$221,0)","v":0},{"$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!L8,M$221,0)","v":0},{"$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!M8,N$221,0)","v":0},{"$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!N8,O$221,0)","v":0},null,null,{"$f":"+R222","v":"Sí"}]
[null,null,{"$f":"+C223","v":"Ley 19032"},{"$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!C9,D$221,0)","v":0},{"$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!D9,E$221,0)","v":0},{"$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!E9,F$221,0)","v":0},{"$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!F9,G$221,0)","v":0},{"$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!G9,H$221,0)","v":0},{"$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!H9,I$221,0)","v":0},{"$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!I9,J$221,0)","v":0},{"$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!J9,K$221,0)","v":0},{"$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!K9,L$221,0)","v":0},{"$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!L9,M$221,0)","v":0},{"$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!M9,N$221,0)","v":0},{"$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!N9,O$221,0)","v":0},null,null,{"$f":"+R223","v":"Sí"}]
[null,null,"Obra social",{"$f":"retenciones(Check!$B$8,Auxiliares!$R$232,SUM(D$9:D$10,D$16:D$17,D$23:D$24),Tablas!C$7,Tablas!C10,D$221,0)","v":0},{"$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!D10,E$221,0)","v":0},{"$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!E10,F$221,0)","v":0},{"$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!F10,G$221,0)","v":0},{"$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!G10,H$221,0)","v":0},{"$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!H10,I$221,0)","v":0},{"$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!I10,J$221,0)","v":0},{"$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!J10,K$221,0)","v":0},{"$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!K10,L$221,0)","v":0},{"$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!L10,M$221,0)","v":0},{"$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!M10,N$221,0)","v":0},{"$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!N10,O$221,0)","v":0},null,null,"Sí"]
[null,null,"Sindicato",{"$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!C11,D$221,0)","v":0},{"$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!D11,E$221,0)","v":0},{"$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!E11,F$221,0)","v":0},{"$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!F11,G$221,0)","v":0},{"$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!G11,H$221,0)","v":0},{"$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!H11,I$221,0)","v":0},{"$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!I11,J$221,0)","v":0},{"$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!J11,K$221,0)","v":0},{"$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!K11,L$221,0)","v":0},{"$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!L11,M$221,0)","v":0},{"$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!M11,N$221,0)","v":0},{"$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!N11,O$221,0)","v":0},null,null,"No"]
[null,null,0,{"$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!C12,D$221,0)","v":0},{"$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!D12,E$221,0)","v":0},{"$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!E12,F$221,0)","v":0},{"$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!F12,G$221,0)","v":0},{"$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!G12,H$221,0)","v":0},{"$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!H12,I$221,0)","v":0},{"$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!I12,J$221,0)","v":0},{"$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!J12,K$221,0)","v":0},{"$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!K12,L$221,0)","v":0},{"$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!L12,M$221,0)","v":0},{"$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!M12,N$221,0)","v":0},{"$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!N12,O$221,0)","v":0},null,null,"No"]
[null,null,0,{"$f":"retenciones(Check!$B$8,Auxiliares!$R$235,SUM(D$9:D$10,D$16:D$17,D$23:D$24),Tablas!C$7,Tablas!C13,D$221,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$235,SUM(E$9:E$10,E$16:E$17,E$23:E$24),Tablas!D$7,Tablas!D13,E$221,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$235,SUM(F$9:F$10,F$16:F$17,F$23:F$24),Tablas!E$7,Tablas!E13,F$221,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$235,SUM(G$9:G$10,G$16:G$17,G$23:G$24),Tablas!F$7,Tablas!F13,G$221,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$235,SUM(H$9:H$10,H$16:H$17,H$23:H$24),Tablas!G$7,Tablas!G13,H$221,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$235,SUM(I$9:I$10,I$16:I$17,I$23:I$24),Tablas!H$7,Tablas!H13,I$221,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$235,SUM(J$9:J$10,J$16:J$17,J$23:J$24),Tablas!I$7,Tablas!I13,J$221,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$235,SUM(K$9:K$10,K$16:K$17,K$23:K$24),Tablas!J$7,Tablas!J13,K$221,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$235,SUM(L$9:L$10,L$16:L$17,L$23:L$24),Tablas!K$7,Tablas!K13,L$221,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$235,SUM(M$9:M$10,M$16:M$17,M$23:M$24),Tablas!L$7,Tablas!L13,M$221,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$235,SUM(N$9:N$10,N$16:N$17,N$23:N$24),Tablas!M$7,Tablas!M13,N$221,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$235,SUM(O$9:O$10,O$16:O$17,O$23:O$24),Tablas!N$7,Tablas!N13,O$221,0)","v":0},null,null,"No"]
[null,null,"Total",{"$f":"IF(Check!$B$8=\"Ok\",+D221-SUM(D230:D235),Ingresos!C82)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",+E221-SUM(E230:E235),Ingresos!D82)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",+F221-SUM(F230:F235),Ingresos!E82)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",+G221-SUM(G230:G235),Ingresos!F82)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",+H221-SUM(H230:H235),Ingresos!G82)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",+I221-SUM(I230:I235),Ingresos!H82)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",+J221-SUM(J230:J235),Ingresos!I82)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",+K221-SUM(K230:K235),Ingresos!J82)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",+L221-SUM(L230:L235),Ingresos!K82)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",+M221-SUM(M230:M235),Ingresos!L82)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",+N221-SUM(N230:N235),Ingresos!M82)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",+O221-SUM(O230:O235),Ingresos!N82)","v":0},{"$f":"+P221-SUM(P230:P235)","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$228/(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$236/(SUM(D$9:D$12)-D$45))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Acumulado"]
[null,null,"Hrs. extras netas / SAC 1 y 2 ($)",{"$f":"+D198*D239+D198*D240","v":0},{"$f":"+E198*E239+E198*E240","v":0},{"$f":"+F198*F239+F198*F240","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,"Equilibrador",1,{"$f":"+D244+1","v":2},{"$f":"+E244+1","v":3},4,5,6,7,8,9,10,11,12]
[null,null,"Computado",{"$f":"+SUM(D30:D35,D37:D42)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"No computado",{"$f":"SUM(D210:D212,D214:D216)","v":0},{"$f":"SUM(E210:E212,E214:E216)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Total",{"$f":"+D246-D245","v":0},{"$f":"+E246-E245","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(D247:O247)-P173","v":0}]
[]
[null,null,null,1,{"$f":"+D249+1","v":2},{"$f":"+E249+1","v":3},4,5,6,7,8,9,10,11,12]
[null,1,"Imputación",{"$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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),E$249,DedPersonales!$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),F$249,DedPersonales!$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),G$249,DedPersonales!$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),H$249,DedPersonales!$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),I$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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),E$249,DedPersonales!$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),F$249,DedPersonales!$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),G$249,DedPersonales!$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),H$249,DedPersonales!$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),I$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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),E$249,DedPersonales!$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),F$249,DedPersonales!$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),G$249,DedPersonales!$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),H$249,DedPersonales!$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),I$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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),E$249,DedPersonales!$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),F$249,DedPersonales!$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),G$249,DedPersonales!$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),H$249,DedPersonales!$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),I$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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),E$249,DedPersonales!$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),F$249,DedPersonales!$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),G$249,DedPersonales!$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),H$249,DedPersonales!$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),I$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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),E$249,DedPersonales!$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),F$249,DedPersonales!$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),G$249,DedPersonales!$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),H$249,DedPersonales!$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),I$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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),E$249,DedPersonales!$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),F$249,DedPersonales!$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),G$249,DedPersonales!$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),H$249,DedPersonales!$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),I$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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),E$249,DedPersonales!$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),F$249,DedPersonales!$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),G$249,DedPersonales!$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),H$249,DedPersonales!$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),I$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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),E$249,DedPersonales!$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),F$249,DedPersonales!$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),G$249,DedPersonales!$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),H$249,DedPersonales!$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),I$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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),E$249,DedPersonales!$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),F$249,DedPersonales!$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),G$249,DedPersonales!$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),H$249,DedPersonales!$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),I$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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),E$249,DedPersonales!$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),F$249,DedPersonales!$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),G$249,DedPersonales!$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),H$249,DedPersonales!$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),I$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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),E$249,DedPersonales!$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),F$249,DedPersonales!$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),G$249,DedPersonales!$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),H$249,DedPersonales!$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),I$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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),E$249,DedPersonales!$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),F$249,DedPersonales!$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),G$249,DedPersonales!$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),H$249,DedPersonales!$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),I$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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),E$249,DedPersonales!$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),F$249,DedPersonales!$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),G$249,DedPersonales!$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),H$249,DedPersonales!$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),I$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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),E$249,DedPersonales!$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),F$249,DedPersonales!$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),G$249,DedPersonales!$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),H$249,DedPersonales!$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),I$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$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$249,DedPersonales!$E29)","v":0}]
[]
[null,1,"Informa",{"$f":"IF(IF(DedPersonales!$F14<>0,DedPersonales!$F14,13)<=D$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F14<>0,DedPersonales!$F14,13)<=E$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F14<>0,DedPersonales!$F14,13)<=F$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F14<>0,DedPersonales!$F14,13)<=G$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F14<>0,DedPersonales!$F14,13)<=H$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F14<>0,DedPersonales!$F14,13)<=I$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F14<>0,DedPersonales!$F14,13)<=J$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F14<>0,DedPersonales!$F14,13)<=K$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F14<>0,DedPersonales!$F14,13)<=L$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F14<>0,DedPersonales!$F14,13)<=M$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F14<>0,DedPersonales!$F14,13)<=N$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F14<>0,DedPersonales!$F14,13)<=O$249,1,0)","v":0}]
[null,{"$f":"+B267+1","v":2},null,{"$f":"IF(IF(DedPersonales!$F15<>0,DedPersonales!$F15,13)<=D$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F15<>0,DedPersonales!$F15,13)<=E$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F15<>0,DedPersonales!$F15,13)<=F$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F15<>0,DedPersonales!$F15,13)<=G$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F15<>0,DedPersonales!$F15,13)<=H$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F15<>0,DedPersonales!$F15,13)<=I$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F15<>0,DedPersonales!$F15,13)<=J$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F15<>0,DedPersonales!$F15,13)<=K$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F15<>0,DedPersonales!$F15,13)<=L$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F15<>0,DedPersonales!$F15,13)<=M$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F15<>0,DedPersonales!$F15,13)<=N$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F15<>0,DedPersonales!$F15,13)<=O$249,1,0)","v":0}]
[null,{"$f":"+B268+1","v":3},null,{"$f":"IF(IF(DedPersonales!$F16<>0,DedPersonales!$F16,13)<=D$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F16<>0,DedPersonales!$F16,13)<=E$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F16<>0,DedPersonales!$F16,13)<=F$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F16<>0,DedPersonales!$F16,13)<=G$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F16<>0,DedPersonales!$F16,13)<=H$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F16<>0,DedPersonales!$F16,13)<=I$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F16<>0,DedPersonales!$F16,13)<=J$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F16<>0,DedPersonales!$F16,13)<=K$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F16<>0,DedPersonales!$F16,13)<=L$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F16<>0,DedPersonales!$F16,13)<=M$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F16<>0,DedPersonales!$F16,13)<=N$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F16<>0,DedPersonales!$F16,13)<=O$249,1,0)","v":0}]
[null,4,null,{"$f":"IF(IF(DedPersonales!$F17<>0,DedPersonales!$F17,13)<=D$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F17<>0,DedPersonales!$F17,13)<=E$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F17<>0,DedPersonales!$F17,13)<=F$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F17<>0,DedPersonales!$F17,13)<=G$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F17<>0,DedPersonales!$F17,13)<=H$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F17<>0,DedPersonales!$F17,13)<=I$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F17<>0,DedPersonales!$F17,13)<=J$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F17<>0,DedPersonales!$F17,13)<=K$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F17<>0,DedPersonales!$F17,13)<=L$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F17<>0,DedPersonales!$F17,13)<=M$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F17<>0,DedPersonales!$F17,13)<=N$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F17<>0,DedPersonales!$F17,13)<=O$249,1,0)","v":0}]
[null,5,null,{"$f":"IF(IF(DedPersonales!$F18<>0,DedPersonales!$F18,13)<=D$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F18<>0,DedPersonales!$F18,13)<=E$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F18<>0,DedPersonales!$F18,13)<=F$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F18<>0,DedPersonales!$F18,13)<=G$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F18<>0,DedPersonales!$F18,13)<=H$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F18<>0,DedPersonales!$F18,13)<=I$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F18<>0,DedPersonales!$F18,13)<=J$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F18<>0,DedPersonales!$F18,13)<=K$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F18<>0,DedPersonales!$F18,13)<=L$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F18<>0,DedPersonales!$F18,13)<=M$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F18<>0,DedPersonales!$F18,13)<=N$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F18<>0,DedPersonales!$F18,13)<=O$249,1,0)","v":0}]
[null,6,null,{"$f":"IF(IF(DedPersonales!$F19<>0,DedPersonales!$F19,13)<=D$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F19<>0,DedPersonales!$F19,13)<=E$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F19<>0,DedPersonales!$F19,13)<=F$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F19<>0,DedPersonales!$F19,13)<=G$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F19<>0,DedPersonales!$F19,13)<=H$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F19<>0,DedPersonales!$F19,13)<=I$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F19<>0,DedPersonales!$F19,13)<=J$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F19<>0,DedPersonales!$F19,13)<=K$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F19<>0,DedPersonales!$F19,13)<=L$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F19<>0,DedPersonales!$F19,13)<=M$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F19<>0,DedPersonales!$F19,13)<=N$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F19<>0,DedPersonales!$F19,13)<=O$249,1,0)","v":0}]
[null,7,null,{"$f":"IF(IF(DedPersonales!$F20<>0,DedPersonales!$F20,13)<=D$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F20<>0,DedPersonales!$F20,13)<=E$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F20<>0,DedPersonales!$F20,13)<=F$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F20<>0,DedPersonales!$F20,13)<=G$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F20<>0,DedPersonales!$F20,13)<=H$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F20<>0,DedPersonales!$F20,13)<=I$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F20<>0,DedPersonales!$F20,13)<=J$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F20<>0,DedPersonales!$F20,13)<=K$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F20<>0,DedPersonales!$F20,13)<=L$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F20<>0,DedPersonales!$F20,13)<=M$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F20<>0,DedPersonales!$F20,13)<=N$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F20<>0,DedPersonales!$F20,13)<=O$249,1,0)","v":0}]
[null,8,null,{"$f":"IF(IF(DedPersonales!$F21<>0,DedPersonales!$F21,13)<=D$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F21<>0,DedPersonales!$F21,13)<=E$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F21<>0,DedPersonales!$F21,13)<=F$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F21<>0,DedPersonales!$F21,13)<=G$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F21<>0,DedPersonales!$F21,13)<=H$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F21<>0,DedPersonales!$F21,13)<=I$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F21<>0,DedPersonales!$F21,13)<=J$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F21<>0,DedPersonales!$F21,13)<=K$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F21<>0,DedPersonales!$F21,13)<=L$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F21<>0,DedPersonales!$F21,13)<=M$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F21<>0,DedPersonales!$F21,13)<=N$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F21<>0,DedPersonales!$F21,13)<=O$249,1,0)","v":0}]
[null,9,null,{"$f":"IF(IF(DedPersonales!$F22<>0,DedPersonales!$F22,13)<=D$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F22<>0,DedPersonales!$F22,13)<=E$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F22<>0,DedPersonales!$F22,13)<=F$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F22<>0,DedPersonales!$F22,13)<=G$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F22<>0,DedPersonales!$F22,13)<=H$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F22<>0,DedPersonales!$F22,13)<=I$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F22<>0,DedPersonales!$F22,13)<=J$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F22<>0,DedPersonales!$F22,13)<=K$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F22<>0,DedPersonales!$F22,13)<=L$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F22<>0,DedPersonales!$F22,13)<=M$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F22<>0,DedPersonales!$F22,13)<=N$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F22<>0,DedPersonales!$F22,13)<=O$249,1,0)","v":0}]
[null,10,null,{"$f":"IF(IF(DedPersonales!$F23<>0,DedPersonales!$F23,13)<=D$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F23<>0,DedPersonales!$F23,13)<=E$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F23<>0,DedPersonales!$F23,13)<=F$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F23<>0,DedPersonales!$F23,13)<=G$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F23<>0,DedPersonales!$F23,13)<=H$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F23<>0,DedPersonales!$F23,13)<=I$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F23<>0,DedPersonales!$F23,13)<=J$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F23<>0,DedPersonales!$F23,13)<=K$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F23<>0,DedPersonales!$F23,13)<=L$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F23<>0,DedPersonales!$F23,13)<=M$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F23<>0,DedPersonales!$F23,13)<=N$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F23<>0,DedPersonales!$F23,13)<=O$249,1,0)","v":0}]
[null,11,null,{"$f":"IF(IF(DedPersonales!$F24<>0,DedPersonales!$F24,13)<=D$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F24<>0,DedPersonales!$F24,13)<=E$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F24<>0,DedPersonales!$F24,13)<=F$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F24<>0,DedPersonales!$F24,13)<=G$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F24<>0,DedPersonales!$F24,13)<=H$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F24<>0,DedPersonales!$F24,13)<=I$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F24<>0,DedPersonales!$F24,13)<=J$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F24<>0,DedPersonales!$F24,13)<=K$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F24<>0,DedPersonales!$F24,13)<=L$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F24<>0,DedPersonales!$F24,13)<=M$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F24<>0,DedPersonales!$F24,13)<=N$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F24<>0,DedPersonales!$F24,13)<=O$249,1,0)","v":0}]
[null,12,null,{"$f":"IF(IF(DedPersonales!$F25<>0,DedPersonales!$F25,13)<=D$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F25<>0,DedPersonales!$F25,13)<=E$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F25<>0,DedPersonales!$F25,13)<=F$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F25<>0,DedPersonales!$F25,13)<=G$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F25<>0,DedPersonales!$F25,13)<=H$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F25<>0,DedPersonales!$F25,13)<=I$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F25<>0,DedPersonales!$F25,13)<=J$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F25<>0,DedPersonales!$F25,13)<=K$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F25<>0,DedPersonales!$F25,13)<=L$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F25<>0,DedPersonales!$F25,13)<=M$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F25<>0,DedPersonales!$F25,13)<=N$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F25<>0,DedPersonales!$F25,13)<=O$249,1,0)","v":0}]
[null,13,null,{"$f":"IF(IF(DedPersonales!$F26<>0,DedPersonales!$F26,13)<=D$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F26<>0,DedPersonales!$F26,13)<=E$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F26<>0,DedPersonales!$F26,13)<=F$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F26<>0,DedPersonales!$F26,13)<=G$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F26<>0,DedPersonales!$F26,13)<=H$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F26<>0,DedPersonales!$F26,13)<=I$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F26<>0,DedPersonales!$F26,13)<=J$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F26<>0,DedPersonales!$F26,13)<=K$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F26<>0,DedPersonales!$F26,13)<=L$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F26<>0,DedPersonales!$F26,13)<=M$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F26<>0,DedPersonales!$F26,13)<=N$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F26<>0,DedPersonales!$F26,13)<=O$249,1,0)","v":0}]
[null,14,null,{"$f":"IF(IF(DedPersonales!$F27<>0,DedPersonales!$F27,13)<=D$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F27<>0,DedPersonales!$F27,13)<=E$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F27<>0,DedPersonales!$F27,13)<=F$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F27<>0,DedPersonales!$F27,13)<=G$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F27<>0,DedPersonales!$F27,13)<=H$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F27<>0,DedPersonales!$F27,13)<=I$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F27<>0,DedPersonales!$F27,13)<=J$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F27<>0,DedPersonales!$F27,13)<=K$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F27<>0,DedPersonales!$F27,13)<=L$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F27<>0,DedPersonales!$F27,13)<=M$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F27<>0,DedPersonales!$F27,13)<=N$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F27<>0,DedPersonales!$F27,13)<=O$249,1,0)","v":0}]
[null,15,null,{"$f":"IF(IF(DedPersonales!$F28<>0,DedPersonales!$F28,13)<=D$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F28<>0,DedPersonales!$F28,13)<=E$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F28<>0,DedPersonales!$F28,13)<=F$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F28<>0,DedPersonales!$F28,13)<=G$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F28<>0,DedPersonales!$F28,13)<=H$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F28<>0,DedPersonales!$F28,13)<=I$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F28<>0,DedPersonales!$F28,13)<=J$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F28<>0,DedPersonales!$F28,13)<=K$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F28<>0,DedPersonales!$F28,13)<=L$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F28<>0,DedPersonales!$F28,13)<=M$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F28<>0,DedPersonales!$F28,13)<=N$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F28<>0,DedPersonales!$F28,13)<=O$249,1,0)","v":0}]
[null,{"$f":"+B281+1","v":16},null,{"$f":"IF(IF(DedPersonales!$F29<>0,DedPersonales!$F29,13)<=D$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F29<>0,DedPersonales!$F29,13)<=E$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F29<>0,DedPersonales!$F29,13)<=F$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F29<>0,DedPersonales!$F29,13)<=G$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F29<>0,DedPersonales!$F29,13)<=H$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F29<>0,DedPersonales!$F29,13)<=I$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F29<>0,DedPersonales!$F29,13)<=J$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F29<>0,DedPersonales!$F29,13)<=K$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F29<>0,DedPersonales!$F29,13)<=L$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F29<>0,DedPersonales!$F29,13)<=M$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F29<>0,DedPersonales!$F29,13)<=N$249,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$F29<>0,DedPersonales!$F29,13)<=O$249,1,0)","v":0}]
[null,null,"Calcula"]
[null,1,{"$f":"+DedPersonales!E14","v":0},{"$f":"IF(AND(D267=1,D250=0),0,SUM(D267:D267)*D250)","v":0},{"$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},{"$f":"+DedPersonales!E15","v":0},{"$f":"IF(AND(D268=1,D251=0),0,SUM(D268:D268)*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},{"$f":"+DedPersonales!E16","v":0},0,{"$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$269:O269)*O252)","v":0}]
[null,4,{"$f":"+DedPersonales!E17","v":0},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$270:O270)*O253)","v":0}]
[null,5,{"$f":"+DedPersonales!E18","v":0},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$271:O271)*O254)","v":0}]
[null,6,{"$f":"+DedPersonales!E19","v":0},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$272:O272)*O255)","v":0}]
[null,7,{"$f":"+DedPersonales!E20","v":0},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$273:O273)*O256)","v":0}]
[null,8,{"$f":"+DedPersonales!E21","v":0},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$274:O274)*O257)","v":0}]
[null,9,{"$f":"+DedPersonales!E22","v":0},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$275:O275)*O258)","v":0}]
[null,10,{"$f":"+DedPersonales!E23","v":0},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$276:O276)*O259)","v":0}]
[null,11,{"$f":"+DedPersonales!E24","v":0},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$277:O277)*O260)","v":0}]
[null,12,{"$f":"+DedPersonales!E25","v":0},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$278:O278)*O261)","v":0}]
[null,13,{"$f":"+DedPersonales!E26","v":0},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$279:O279)*O262)","v":0}]
[null,14,{"$f":"+DedPersonales!E27","v":0},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$280:O280)*O263)","v":0}]
[null,15,{"$f":"+DedPersonales!E28","v":0},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},{"$f":"+DedPersonales!E29","v":0},0,{"$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$282:O282)*O265)","v":0}]
[]
[null,"Mes",null,1,2,3,4,5,6,7,8,9,10,11,12]
[null,"Para el F. 1357"]
[null,"Hijos (menores a 18)",null,{"$f":"SUMIF($C$284:$C$299,\"Menor de 18 años\",D284:D299)","v":0},{"$f":"SUMIF($C$284:$C$299,\"Menor de 18 años\",E284:E299)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Hijos (incapacitados)",null,{"$f":"SUMIF($C$284:$C$299,\"Incapacitado para el trabajo\",D284:D299)","v":0},{"$f":"SUMIF($C$284:$C$299,\"Incapacitado para el trabajo\",E284:E299)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Para el formulario",1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,"Remunerativo",{"$f":"IF(SUMIFS(Ingresos!C8:C38,Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$P$8:$P$38,\"Gravado\")=0,0.0001,SUMIF(Ingresos!$R$8:$R$38,\"Sí\",Ingresos!C8:C38))","v":1E-4},{"$f":"IF(SUMIFS(Ingresos!D8:D38,Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$P$8:$P$38,\"Gravado\")=0,0.0001,SUMIF(Ingresos!$R$8:$R$38,\"Sí\",Ingresos!D8:D38))","v":1E-4},{"$f":"IF(SUMIFS(Ingresos!E8:E38,Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$P$8:$P$38,\"Gravado\")=0,0.0001,SUMIF(Ingresos!$R$8:$R$38,\"Sí\",Ingresos!E8:E38))","v":1E-4},{"$f":"IF(SUMIFS(Ingresos!F8:F38,Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$P$8:$P$38,\"Gravado\")=0,0.0001,SUMIF(Ingresos!$R$8:$R$38,\"Sí\",Ingresos!F8:F38))","v":1E-4},{"$f":"IF(SUMIFS(Ingresos!G8:G38,Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$P$8:$P$38,\"Gravado\")=0,0.0001,SUMIF(Ingresos!$R$8:$R$38,\"Sí\",Ingresos!G8:G38))","v":1E-4},{"$f":"IF(SUMIFS(Ingresos!H8:H38,Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$P$8:$P$38,\"Gravado\")=0,0.0001,SUMIF(Ingresos!$R$8:$R$38,\"Sí\",Ingresos!H8:H38))","v":1E-4},{"$f":"IF(SUMIFS(Ingresos!I8:I38,Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$P$8:$P$38,\"Gravado\")=0,0.0001,SUMIF(Ingresos!$R$8:$R$38,\"Sí\",Ingresos!I8:I38))","v":1E-4},{"$f":"IF(SUMIFS(Ingresos!J8:J38,Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$P$8:$P$38,\"Gravado\")=0,0.0001,SUMIF(Ingresos!$R$8:$R$38,\"Sí\",Ingresos!J8:J38))","v":1E-4},{"$f":"IF(SUMIFS(Ingresos!K8:K38,Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$P$8:$P$38,\"Gravado\")=0,0.0001,SUMIF(Ingresos!$R$8:$R$38,\"Sí\",Ingresos!K8:K38))","v":1E-4},{"$f":"IF(SUMIFS(Ingresos!L8:L38,Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$P$8:$P$38,\"Gravado\")=0,0.0001,SUMIF(Ingresos!$R$8:$R$38,\"Sí\",Ingresos!L8:L38))","v":1E-4},{"$f":"IF(SUMIFS(Ingresos!M8:M38,Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$P$8:$P$38,\"Gravado\")=0,0.0001,SUMIF(Ingresos!$R$8:$R$38,\"Sí\",Ingresos!M8:M38))","v":1E-4},{"$f":"IF(SUMIFS(Ingresos!N8:N38,Ingresos!$R$8:$R$38,\"Sí\",Ingresos!$P$8:$P$38,\"Gravado\")=0,0.0001,SUMIF(Ingresos!$R$8:$R$38,\"Sí\",Ingresos!N8:N38))","v":1E-4}]
[null,null,"Remunerativo (pluriempleo)",{"$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":548651.9},{"$f":"Tablas!D7","v":548651.9},{"$f":"Tablas!E7","v":548651.9},{"$f":"Tablas!F7","v":642142.18000000005},{"$f":"Tablas!G7","v":642142.18000000005},{"$f":"Tablas!H7*1.5","v":963213.27},{"$f":"Tablas!I7","v":776478.32},{"$f":"Tablas!J7","v":776478.32},{"$f":"Tablas!K7","v":776478.32},{"$f":"Tablas!L7","v":957320.12},{"$f":"Tablas!M7","v":957320.12},{"$f":"Tablas!N7*1.5","v":1435980.18}]
[null,null,"Jubilaciones",{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(D307:D308)<D309,SUM(D307:D308)*Tablas!C8,D309*Tablas!C8)*D307/SUM(D307:D308),DedGrales!D12)","v":1.1000000000000001E-5},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(E307:E308)<E309,SUM(E307:E308)*Tablas!D8,E309*Tablas!D8)*E307/SUM(E307:E308),DedGrales!E12)","v":1.1000000000000001E-5},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(F307:F308)<F309,SUM(F307:F308)*Tablas!E8,F309*Tablas!E8)*F307/SUM(F307:F308),DedGrales!F12)","v":1.1000000000000001E-5},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(G307:G308)<G309,SUM(G307:G308)*Tablas!F8,G309*Tablas!F8)*G307/SUM(G307:G308),DedGrales!G12)","v":1.1000000000000001E-5},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(H307:H308)<H309,SUM(H307:H308)*Tablas!G8,H309*Tablas!G8)*H307/SUM(H307:H308),DedGrales!H12)","v":1.1000000000000001E-5},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(I307:I308)<I309,SUM(I307:I308)*Tablas!H8,I309*Tablas!H8)*I307/SUM(I307:I308),DedGrales!I12)","v":1.1000000000000001E-5},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(J307:J308)<J309,SUM(J307:J308)*Tablas!I8,J309*Tablas!I8)*J307/SUM(J307:J308),DedGrales!J12)","v":1.1000000000000001E-5},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(K307:K308)<K309,SUM(K307:K308)*Tablas!J8,K309*Tablas!J8)*K307/SUM(K307:K308),DedGrales!K12)","v":1.1000000000000001E-5},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(L307:L308)<L309,SUM(L307:L308)*Tablas!K8,L309*Tablas!K8)*L307/SUM(L307:L308),DedGrales!L12)","v":1.1000000000000001E-5},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(M307:M308)<M309,SUM(M307:M308)*Tablas!L8,M309*Tablas!L8)*M307/SUM(M307:M308),DedGrales!M12)","v":1.1000000000000001E-5},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(N307:N308)<N309,SUM(N307:N308)*Tablas!M8,N309*Tablas!M8)*N307/SUM(N307:N308),DedGrales!N12)","v":1.1000000000000001E-5},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(O307:O308)<O309,SUM(O307:O308)*Tablas!N8,O309*Tablas!N8)*O307/SUM(O307:O308),DedGrales!O12)","v":1.1000000000000001E-5}]
[null,null,"Jubilaciones (Pluriempleo)",{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(D307:D308)<D309,SUM(D307:D308)*Tablas!C8,D309*Tablas!C8)*D308/SUM(D307:D308),DedGrales!D23)","v":1.1000000000000001E-5},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(E307:E308)<E309,SUM(E307:E308)*Tablas!D8,E309*Tablas!D8)*E308/SUM(E307:E308),DedGrales!E23)","v":1.1000000000000001E-5},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(F307:F308)<F309,SUM(F307:F308)*Tablas!E8,F309*Tablas!E8)*F308/SUM(F307:F308),DedGrales!F23)","v":1.1000000000000001E-5},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(G307:G308)<G309,SUM(G307:G308)*Tablas!F8,G309*Tablas!F8)*G308/SUM(G307:G308),DedGrales!G23)","v":1.1000000000000001E-5},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(H307:H308)<H309,SUM(H307:H308)*Tablas!G8,H309*Tablas!G8)*H308/SUM(H307:H308),DedGrales!H23)","v":1.1000000000000001E-5},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(I307:I308)<I309,SUM(I307:I308)*Tablas!H8,I309*Tablas!H8)*I308/SUM(I307:I308),DedGrales!I23)","v":1.1000000000000001E-5},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(J307:J308)<J309,SUM(J307:J308)*Tablas!I8,J309*Tablas!I8)*J308/SUM(J307:J308),DedGrales!J23)","v":1.1000000000000001E-5},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(K307:K308)<K309,SUM(K307:K308)*Tablas!J8,K309*Tablas!J8)*K308/SUM(K307:K308),DedGrales!K23)","v":1.1000000000000001E-5},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(L307:L308)<L309,SUM(L307:L308)*Tablas!K8,L309*Tablas!K8)*L308/SUM(L307:L308),DedGrales!L23)","v":1.1000000000000001E-5},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(M307:M308)<M309,SUM(M307:M308)*Tablas!L8,M309*Tablas!L8)*M308/SUM(M307:M308),DedGrales!M23)","v":1.1000000000000001E-5},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(N307:N308)<N309,SUM(N307:N308)*Tablas!M8,N309*Tablas!M8)*N308/SUM(N307:N308),DedGrales!N23)","v":1.1000000000000001E-5},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(O307:O308)<O309,SUM(O307:O308)*Tablas!N8,O309*Tablas!N8)*O308/SUM(O307:O308),DedGrales!O23)","v":1.1000000000000001E-5}]
[null,null,"Jubilaciones Acumulado",{"$f":"SUM($D$310:D310)","v":1.1000000000000001E-5},{"$f":"SUM($D$310:E310)","v":2.2000000000000003E-5},{"$f":"SUM($D$310:F310)","v":3.3000000000000003E-5},{"$f":"SUM($D$310:G310)","v":4.4000000000000006E-5},{"$f":"SUM($D$310:H310)","v":5.5000000000000009E-5},{"$f":"SUM($D$310:I310)","v":6.6000000000000005E-5},{"$f":"SUM($D$310:J310)","v":7.7000000000000001E-5},{"$f":"SUM($D$310:K310)","v":8.7999999999999998E-5},{"$f":"SUM($D$310:L310)","v":9.8999999999999994E-5},{"$f":"SUM($D$310:M310)","v":1.0999999999999999E-4},{"$f":"SUM($D$310:N310)","v":1.2099999999999999E-4},{"$f":"SUM($D$310:O310)","v":1.3199999999999998E-4}]
[null,null,"Jubilaciones Acumulado (Pluriempleo)",{"$f":"SUM($D$311:D311)","v":1.1000000000000001E-5},{"$f":"SUM($D$311:E311)","v":2.2000000000000003E-5},{"$f":"SUM($D$311:F311)","v":3.3000000000000003E-5},{"$f":"SUM($D$311:G311)","v":4.4000000000000006E-5},{"$f":"SUM($D$311:H311)","v":5.5000000000000009E-5},{"$f":"SUM($D$311:I311)","v":6.6000000000000005E-5},{"$f":"SUM($D$311:J311)","v":7.7000000000000001E-5},{"$f":"SUM($D$311:K311)","v":8.7999999999999998E-5},{"$f":"SUM($D$311:L311)","v":9.8999999999999994E-5},{"$f":"SUM($D$311:M311)","v":1.0999999999999999E-4},{"$f":"SUM($D$311:N311)","v":1.2099999999999999E-4},{"$f":"SUM($D$311:O311)","v":1.3199999999999998E-4}]
[null,null,"Ley 19032",{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(D307:D308)<D309,SUM(D307:D308)*Tablas!C9,D309*Tablas!C9)*D307/SUM(D307:D308),DedGrales!D13)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(E307:E308)<E309,SUM(E307:E308)*Tablas!D9,E309*Tablas!D9)*E307/SUM(E307:E308),DedGrales!E13)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(F307:F308)<F309,SUM(F307:F308)*Tablas!E9,F309*Tablas!E9)*F307/SUM(F307:F308),DedGrales!F13)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(G307:G308)<G309,SUM(G307:G308)*Tablas!F9,G309*Tablas!F9)*G307/SUM(G307:G308),DedGrales!G13)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(H307:H308)<H309,SUM(H307:H308)*Tablas!G9,H309*Tablas!G9)*H307/SUM(H307:H308),DedGrales!H13)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(I307:I308)<I309,SUM(I307:I308)*Tablas!H9,I309*Tablas!H9)*I307/SUM(I307:I308),DedGrales!I13)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(J307:J308)<J309,SUM(J307:J308)*Tablas!I9,J309*Tablas!I9)*J307/SUM(J307:J308),DedGrales!J13)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(K307:K308)<K309,SUM(K307:K308)*Tablas!J9,K309*Tablas!J9)*K307/SUM(K307:K308),DedGrales!K13)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(L307:L308)<L309,SUM(L307:L308)*Tablas!K9,L309*Tablas!K9)*L307/SUM(L307:L308),DedGrales!L13)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(M307:M308)<M309,SUM(M307:M308)*Tablas!L9,M309*Tablas!L9)*M307/SUM(M307:M308),DedGrales!M13)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(N307:N308)<N309,SUM(N307:N308)*Tablas!M9,N309*Tablas!M9)*N307/SUM(N307:N308),DedGrales!N13)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(O307:O308)<O309,SUM(O307:O308)*Tablas!N9,O309*Tablas!N9)*O307/SUM(O307:O308),DedGrales!O13)","v":2.9999999999999997E-6}]
[null,null,"Ley 19032 (Pluriempleo)",{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(D307:D308)<D309,SUM(D307:D308)*Tablas!C9,D309*Tablas!C9)*D308/SUM(D307:D308),DedGrales!D24)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(E307:E308)<E309,SUM(E307:E308)*Tablas!D9,E309*Tablas!D9)*E308/SUM(E307:E308),DedGrales!E24)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(F307:F308)<F309,SUM(F307:F308)*Tablas!E9,F309*Tablas!E9)*F308/SUM(F307:F308),DedGrales!F24)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(G307:G308)<G309,SUM(G307:G308)*Tablas!F9,G309*Tablas!F9)*G308/SUM(G307:G308),DedGrales!G24)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(H307:H308)<H309,SUM(H307:H308)*Tablas!G9,H309*Tablas!G9)*H308/SUM(H307:H308),DedGrales!H24)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(I307:I308)<I309,SUM(I307:I308)*Tablas!H9,I309*Tablas!H9)*I308/SUM(I307:I308),DedGrales!I24)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(J307:J308)<J309,SUM(J307:J308)*Tablas!I9,J309*Tablas!I9)*J308/SUM(J307:J308),DedGrales!J24)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(K307:K308)<K309,SUM(K307:K308)*Tablas!J9,K309*Tablas!J9)*K308/SUM(K307:K308),DedGrales!K24)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(L307:L308)<L309,SUM(L307:L308)*Tablas!K9,L309*Tablas!K9)*L308/SUM(L307:L308),DedGrales!L24)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(M307:M308)<M309,SUM(M307:M308)*Tablas!L9,M309*Tablas!L9)*M308/SUM(M307:M308),DedGrales!M24)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(N307:N308)<N309,SUM(N307:N308)*Tablas!M9,N309*Tablas!M9)*N308/SUM(N307:N308),DedGrales!N24)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(O307:O308)<O309,SUM(O307:O308)*Tablas!N9,O309*Tablas!N9)*O308/SUM(O307:O308),DedGrales!O24)","v":2.9999999999999997E-6}]
[null,null,"Ley 19032 Acumulado",{"$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$314:O314)","v":3.5999999999999987E-5}]
[null,null,"Ley 19032 Acumulado (Pluriempleo)",{"$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$315:O315)","v":3.5999999999999987E-5}]
[null,null,"Obra social",{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(D307:D308)<D309,SUM(D307:D308)*Tablas!C10,D309*Tablas!C10)*D307/SUM(D307:D308),DedGrales!D14)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(E307:E308)<E309,SUM(E307:E308)*Tablas!D10,E309*Tablas!D10)*E307/SUM(E307:E308),DedGrales!E14)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(F307:F308)<F309,SUM(F307:F308)*Tablas!E10,F309*Tablas!E10)*F307/SUM(F307:F308),DedGrales!F14)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(G307:G308)<G309,SUM(G307:G308)*Tablas!F10,G309*Tablas!F10)*G307/SUM(G307:G308),DedGrales!G14)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(H307:H308)<H309,SUM(H307:H308)*Tablas!G10,H309*Tablas!G10)*H307/SUM(H307:H308),DedGrales!H14)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(I307:I308)<I309,SUM(I307:I308)*Tablas!H10,I309*Tablas!H10)*I307/SUM(I307:I308),DedGrales!I14)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(J307:J308)<J309,SUM(J307:J308)*Tablas!I10,J309*Tablas!I10)*J307/SUM(J307:J308),DedGrales!J14)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(K307:K308)<K309,SUM(K307:K308)*Tablas!J10,K309*Tablas!J10)*K307/SUM(K307:K308),DedGrales!K14)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(L307:L308)<L309,SUM(L307:L308)*Tablas!K10,L309*Tablas!K10)*L307/SUM(L307:L308),DedGrales!L14)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(M307:M308)<M309,SUM(M307:M308)*Tablas!L10,M309*Tablas!L10)*M307/SUM(M307:M308),DedGrales!M14)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(N307:N308)<N309,SUM(N307:N308)*Tablas!M10,N309*Tablas!M10)*N307/SUM(N307:N308),DedGrales!N14)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(O307:O308)<O309,SUM(O307:O308)*Tablas!N10,O309*Tablas!N10)*O307/SUM(O307:O308),DedGrales!O14)","v":2.9999999999999997E-6}]
[null,null,"Obra social (Pluriempleo)",{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(D307:D308)<D309,SUM(D307:D308)*Tablas!C10,D309*Tablas!C10)*D308/SUM(D307:D308),DedGrales!D25)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(E307:E308)<E309,SUM(E307:E308)*Tablas!D10,E309*Tablas!D10)*E308/SUM(E307:E308),DedGrales!E25)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(F307:F308)<F309,SUM(F307:F308)*Tablas!E10,F309*Tablas!E10)*F308/SUM(F307:F308),DedGrales!F25)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(G307:G308)<G309,SUM(G307:G308)*Tablas!F10,G309*Tablas!F10)*G308/SUM(G307:G308),DedGrales!G25)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(H307:H308)<H309,SUM(H307:H308)*Tablas!G10,H309*Tablas!G10)*H308/SUM(H307:H308),DedGrales!H25)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(I307:I308)<I309,SUM(I307:I308)*Tablas!H10,I309*Tablas!H10)*I308/SUM(I307:I308),DedGrales!I25)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(J307:J308)<J309,SUM(J307:J308)*Tablas!I10,J309*Tablas!I10)*J308/SUM(J307:J308),DedGrales!J25)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(K307:K308)<K309,SUM(K307:K308)*Tablas!J10,K309*Tablas!J10)*K308/SUM(K307:K308),DedGrales!K25)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(L307:L308)<L309,SUM(L307:L308)*Tablas!K10,L309*Tablas!K10)*L308/SUM(L307:L308),DedGrales!L25)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(M307:M308)<M309,SUM(M307:M308)*Tablas!L10,M309*Tablas!L10)*M308/SUM(M307:M308),DedGrales!M25)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(N307:N308)<N309,SUM(N307:N308)*Tablas!M10,N309*Tablas!M10)*N308/SUM(N307:N308),DedGrales!N25)","v":2.9999999999999997E-6},{"$f":"IF(Check!$B$8=\"Ok\",+IF(SUM(O307:O308)<O309,SUM(O307:O308)*Tablas!N10,O309*Tablas!N10)*O308/SUM(O307:O308),DedGrales!O25)","v":2.9999999999999997E-6}]
[null,null,"Obra social Acumulado",{"$f":"SUM($D$318:D318)","v":2.9999999999999997E-6},{"$f":"SUM($D$318:E318)","v":5.9999999999999993E-6},{"$f":"SUM($D$318:F318)","v":8.9999999999999985E-6},{"$f":"SUM($D$318:G318)","v":1.1999999999999999E-5},{"$f":"SUM($D$318:H318)","v":1.4999999999999999E-5},{"$f":"SUM($D$318:I318)","v":1.7999999999999997E-5},{"$f":"SUM($D$318:J318)","v":2.0999999999999995E-5},{"$f":"SUM($D$318:K318)","v":2.3999999999999994E-5},{"$f":"SUM($D$318:L318)","v":2.6999999999999992E-5},{"$f":"SUM($D$318:M318)","v":2.9999999999999991E-5},{"$f":"SUM($D$318:N318)","v":3.2999999999999989E-5},{"$f":"SUM($D$318:O318)","v":3.5999999999999987E-5}]
[null,null,"Obra social Acumulado (Pluriempleo)",{"$f":"SUM($D$319:D319)","v":2.9999999999999997E-6},{"$f":"SUM($D$319:E319)","v":5.9999999999999993E-6},{"$f":"SUM($D$319:F319)","v":8.9999999999999985E-6},{"$f":"SUM($D$319:G319)","v":1.1999999999999999E-5},{"$f":"SUM($D$319:H319)","v":1.4999999999999999E-5},{"$f":"SUM($D$319:I319)","v":1.7999999999999997E-5},{"$f":"SUM($D$319:J319)","v":2.0999999999999995E-5},{"$f":"SUM($D$319:K319)","v":2.3999999999999994E-5},{"$f":"SUM($D$319:L319)","v":2.6999999999999992E-5},{"$f":"SUM($D$319:M319)","v":2.9999999999999991E-5},{"$f":"SUM($D$319:N319)","v":3.2999999999999989E-5},{"$f":"SUM($D$319:O319)","v":3.5999999999999987E-5}]
[null,null,"Cuota sindical",{"$f":"IF(Check!$B$8=\"Ok\",SUM(D307:D308)*Tablas!C11*D307/SUM(D307:D308),DedGrales!D15)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(E307:E308)*Tablas!D11*E307/SUM(E307:E308),DedGrales!E15)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(F307:F308)*Tablas!E11*F307/SUM(F307:F308),DedGrales!F15)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(G307:G308)*Tablas!F11*G307/SUM(G307:G308),DedGrales!G15)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(H307:H308)*Tablas!G11*H307/SUM(H307:H308),DedGrales!H15)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(I307:I308)*Tablas!H11*I307/SUM(I307:I308),DedGrales!I15)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(J307:J308)*Tablas!I11*J307/SUM(J307:J308),DedGrales!J15)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(K307:K308)*Tablas!J11*K307/SUM(K307:K308),DedGrales!K15)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(L307:L308)*Tablas!K11*L307/SUM(L307:L308),DedGrales!L15)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(M307:M308)*Tablas!L11*M307/SUM(M307:M308),DedGrales!M15)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(N307:N308)*Tablas!M11*N307/SUM(N307:N308),DedGrales!N15)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(O307:O308)*Tablas!N11*O307/SUM(O307:O308),DedGrales!O15)","v":0}]
[null,null,"Cuota sindical (pluriempleo)",{"$f":"IF(Check!$B$8=\"Ok\",SUM(D307:D308)*Tablas!C11*D308/SUM(D307:D308),DedGrales!D26)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(E307:E308)*Tablas!D11*E308/SUM(E307:E308),DedGrales!E26)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(F307:F308)*Tablas!E11*F308/SUM(F307:F308),DedGrales!F26)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(G307:G308)*Tablas!F11*G308/SUM(G307:G308),DedGrales!G26)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(H307:H308)*Tablas!G11*H308/SUM(H307:H308),DedGrales!H26)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(I307:I308)*Tablas!H11*I308/SUM(I307:I308),DedGrales!I26)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(J307:J308)*Tablas!I11*J308/SUM(J307:J308),DedGrales!J26)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(K307:K308)*Tablas!J11*K308/SUM(K307:K308),DedGrales!K26)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(L307:L308)*Tablas!K11*L308/SUM(L307:L308),DedGrales!L26)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(M307:M308)*Tablas!L11*M308/SUM(M307:M308),DedGrales!M26)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(N307:N308)*Tablas!M11*N308/SUM(N307:N308),DedGrales!N26)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(O307:O308)*Tablas!N11*O308/SUM(O307:O308),DedGrales!O26)","v":0}]
[null,null,"Cuota sindical",{"$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$322:O322)","v":0}]
[null,null,"Cuota sindical (pluriempleo)",{"$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$323:O323)","v":0}]
[null,null,"Otros",{"$f":"IF(Check!$B$8=\"Ok\",SUM(D307:D308)*Tablas!C12*D307/SUM(D307:D308)+SUM(D307:D308)*Tablas!C13*D307/SUM(D307:D308),DedGrales!D16+DedGrales!D17)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(E307:E308)*Tablas!D12*E307/SUM(E307:E308)+SUM(E307:E308)*Tablas!D13*E307/SUM(E307:E308),DedGrales!E16+DedGrales!E17)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(F307:F308)*Tablas!E12*F307/SUM(F307:F308)+SUM(F307:F308)*Tablas!E13*F307/SUM(F307:F308),DedGrales!F16+DedGrales!F17)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(G307:G308)*Tablas!F12*G307/SUM(G307:G308)+SUM(G307:G308)*Tablas!F13*G307/SUM(G307:G308),DedGrales!G16+DedGrales!G17)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(H307:H308)*Tablas!G12*H307/SUM(H307:H308)+SUM(H307:H308)*Tablas!G13*H307/SUM(H307:H308),DedGrales!H16+DedGrales!H17)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(I307:I308)*Tablas!H12*I307/SUM(I307:I308)+SUM(I307:I308)*Tablas!H13*I307/SUM(I307:I308),DedGrales!I16+DedGrales!I17)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(J307:J308)*Tablas!I12*J307/SUM(J307:J308)+SUM(J307:J308)*Tablas!I13*J307/SUM(J307:J308),DedGrales!J16+DedGrales!J17)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(K307:K308)*Tablas!J12*K307/SUM(K307:K308)+SUM(K307:K308)*Tablas!J13*K307/SUM(K307:K308),DedGrales!K16+DedGrales!K17)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(L307:L308)*Tablas!K12*L307/SUM(L307:L308)+SUM(L307:L308)*Tablas!K13*L307/SUM(L307:L308),DedGrales!L16+DedGrales!L17)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(M307:M308)*Tablas!L12*M307/SUM(M307:M308)+SUM(M307:M308)*Tablas!L13*M307/SUM(M307:M308),DedGrales!M16+DedGrales!M17)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(N307:N308)*Tablas!M12*N307/SUM(N307:N308)+SUM(N307:N308)*Tablas!M13*N307/SUM(N307:N308),DedGrales!N16+DedGrales!N17)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(O307:O308)*Tablas!N12*O307/SUM(O307:O308)+SUM(O307:O308)*Tablas!N13*O307/SUM(O307:O308),DedGrales!O16+DedGrales!O17)","v":0}]
[null,null,"Otros (pluriempleo)",{"$f":"IF(Check!$B$8=\"Ok\",SUM(D307:D308)*Tablas!C12*D307/SUM(D307:D308)+SUM(D307:D308)*Tablas!C13*D308/SUM(D307:D308),DedGrales!D27+DedGrales!D28)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(E307:E308)*Tablas!D12*E307/SUM(E307:E308)+SUM(E308:E309)*Tablas!D13*E308/SUM(E308:E309),DedGrales!E27+DedGrales!E28)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(F307:F308)*Tablas!E12*F307/SUM(F307:F308)+SUM(F308:F309)*Tablas!E13*F308/SUM(F308:F309),DedGrales!F27+DedGrales!F28)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(G307:G308)*Tablas!F12*G307/SUM(G307:G308)+SUM(G308:G309)*Tablas!F13*G308/SUM(G308:G309),DedGrales!G27+DedGrales!G28)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(H307:H308)*Tablas!G12*H307/SUM(H307:H308)+SUM(H308:H309)*Tablas!G13*H308/SUM(H308:H309),DedGrales!H27+DedGrales!H28)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(I307:I308)*Tablas!H12*I307/SUM(I307:I308)+SUM(I308:I309)*Tablas!H13*I308/SUM(I308:I309),DedGrales!I27+DedGrales!I28)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(J307:J308)*Tablas!I12*J307/SUM(J307:J308)+SUM(J308:J309)*Tablas!I13*J308/SUM(J308:J309),DedGrales!J27+DedGrales!J28)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(K307:K308)*Tablas!J12*K307/SUM(K307:K308)+SUM(K308:K309)*Tablas!J13*K308/SUM(K308:K309),DedGrales!K27+DedGrales!K28)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(L307:L308)*Tablas!K12*L307/SUM(L307:L308)+SUM(L308:L309)*Tablas!K13*L308/SUM(L308:L309),DedGrales!L27+DedGrales!L28)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(M307:M308)*Tablas!L12*M307/SUM(M307:M308)+SUM(M308:M309)*Tablas!L13*M308/SUM(M308:M309),DedGrales!M27+DedGrales!M28)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(N307:N308)*Tablas!M12*N307/SUM(N307:N308)+SUM(N308:N309)*Tablas!M13*N308/SUM(N308:N309),DedGrales!N27+DedGrales!N28)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(O307:O308)*Tablas!N12*O307/SUM(O307:O308)+SUM(O308:O309)*Tablas!N13*O308/SUM(O308:O309),DedGrales!O27+DedGrales!O28)","v":0}]
[null,null,"Otros",{"$f":"SUM($D$326:D326)","v":0},{"$f":"SUM($D$326:E326)","v":0},{"$f":"SUM($D$326:F326)","v":0},{"$f":"SUM($D$326:G326)","v":0},{"$f":"SUM($D$326:H326)","v":0},{"$f":"SUM($D$326:I326)","v":0},{"$f":"SUM($D$326:J326)","v":0},{"$f":"SUM($D$326:K326)","v":0},{"$f":"SUM($D$326:L326)","v":0},{"$f":"SUM($D$326:M326)","v":0},{"$f":"SUM($D$326:N326)","v":0},{"$f":"SUM($D$326:O326)","v":0}]
[null,null,"Otros (pluriempleo)",{"$f":"SUM($D$327:D327)","v":0},{"$f":"SUM($D$327:E327)","v":0},{"$f":"SUM($D$327:F327)","v":0},{"$f":"SUM($D$327:G327)","v":0},{"$f":"SUM($D$327:H327)","v":0},{"$f":"SUM($D$327:I327)","v":0},{"$f":"SUM($D$327:J327)","v":0},{"$f":"SUM($D$327:K327)","v":0},{"$f":"SUM($D$327:L327)","v":0},{"$f":"SUM($D$327:M327)","v":0},{"$f":"SUM($D$327:N327)","v":0},{"$f":"SUM($D$327:O327)","v":0}]
[]
[null,null,"MATRIZ PARA EL AJUSTE DE JUNIO 2021"]
[null,null,"HIJO INCAPACITADO PARA EL TRABAJO",{"$f":"IF(IF(AND(DedPersonales!$E14=\"Incapacitado para el trabajo\",DedPersonales!$F14<>0),DedPersonales!$F14,13)<=D$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E14=\"Incapacitado para el trabajo\",DedPersonales!$F14<>0),DedPersonales!$F14,13)<=E$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E14=\"Incapacitado para el trabajo\",DedPersonales!$F14<>0),DedPersonales!$F14,13)<=F$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E14=\"Incapacitado para el trabajo\",DedPersonales!$F14<>0),DedPersonales!$F14,13)<=G$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E14=\"Incapacitado para el trabajo\",DedPersonales!$F14<>0),DedPersonales!$F14,13)<=H$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E14=\"Incapacitado para el trabajo\",DedPersonales!$F14<>0),DedPersonales!$F14,13)<=I$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E14=\"Incapacitado para el trabajo\",DedPersonales!$F14<>0),DedPersonales!$F14,13)<=J$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E14=\"Incapacitado para el trabajo\",DedPersonales!$F14<>0),DedPersonales!$F14,13)<=K$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E14=\"Incapacitado para el trabajo\",DedPersonales!$F14<>0),DedPersonales!$F14,13)<=L$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E14=\"Incapacitado para el trabajo\",DedPersonales!$F14<>0),DedPersonales!$F14,13)<=M$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E14=\"Incapacitado para el trabajo\",DedPersonales!$F14<>0),DedPersonales!$F14,13)<=N$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E14=\"Incapacitado para el trabajo\",DedPersonales!$F14<>0),DedPersonales!$F14,13)<=O$249,1,0)","v":0}]
[null,null,null,{"$f":"IF(IF(AND(DedPersonales!$E15=\"Incapacitado para el trabajo\",DedPersonales!$F15<>0),DedPersonales!$F15,13)<=D$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E15=\"Incapacitado para el trabajo\",DedPersonales!$F15<>0),DedPersonales!$F15,13)<=E$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E15=\"Incapacitado para el trabajo\",DedPersonales!$F15<>0),DedPersonales!$F15,13)<=F$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E15=\"Incapacitado para el trabajo\",DedPersonales!$F15<>0),DedPersonales!$F15,13)<=G$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E15=\"Incapacitado para el trabajo\",DedPersonales!$F15<>0),DedPersonales!$F15,13)<=H$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E15=\"Incapacitado para el trabajo\",DedPersonales!$F15<>0),DedPersonales!$F15,13)<=I$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E15=\"Incapacitado para el trabajo\",DedPersonales!$F15<>0),DedPersonales!$F15,13)<=J$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E15=\"Incapacitado para el trabajo\",DedPersonales!$F15<>0),DedPersonales!$F15,13)<=K$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E15=\"Incapacitado para el trabajo\",DedPersonales!$F15<>0),DedPersonales!$F15,13)<=L$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E15=\"Incapacitado para el trabajo\",DedPersonales!$F15<>0),DedPersonales!$F15,13)<=M$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E15=\"Incapacitado para el trabajo\",DedPersonales!$F15<>0),DedPersonales!$F15,13)<=N$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E15=\"Incapacitado para el trabajo\",DedPersonales!$F15<>0),DedPersonales!$F15,13)<=O$249,1,0)","v":0}]
[null,null,null,{"$f":"IF(IF(AND(DedPersonales!$E16=\"Incapacitado para el trabajo\",DedPersonales!$F16<>0),DedPersonales!$F16,13)<=D$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E16=\"Incapacitado para el trabajo\",DedPersonales!$F16<>0),DedPersonales!$F16,13)<=E$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E16=\"Incapacitado para el trabajo\",DedPersonales!$F16<>0),DedPersonales!$F16,13)<=F$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E16=\"Incapacitado para el trabajo\",DedPersonales!$F16<>0),DedPersonales!$F16,13)<=G$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E16=\"Incapacitado para el trabajo\",DedPersonales!$F16<>0),DedPersonales!$F16,13)<=H$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E16=\"Incapacitado para el trabajo\",DedPersonales!$F16<>0),DedPersonales!$F16,13)<=I$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E16=\"Incapacitado para el trabajo\",DedPersonales!$F16<>0),DedPersonales!$F16,13)<=J$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E16=\"Incapacitado para el trabajo\",DedPersonales!$F16<>0),DedPersonales!$F16,13)<=K$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E16=\"Incapacitado para el trabajo\",DedPersonales!$F16<>0),DedPersonales!$F16,13)<=L$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E16=\"Incapacitado para el trabajo\",DedPersonales!$F16<>0),DedPersonales!$F16,13)<=M$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E16=\"Incapacitado para el trabajo\",DedPersonales!$F16<>0),DedPersonales!$F16,13)<=N$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E16=\"Incapacitado para el trabajo\",DedPersonales!$F16<>0),DedPersonales!$F16,13)<=O$249,1,0)","v":0}]
[null,null,null,{"$f":"IF(IF(AND(DedPersonales!$E17=\"Incapacitado para el trabajo\",DedPersonales!$F17<>0),DedPersonales!$F17,13)<=D$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E17=\"Incapacitado para el trabajo\",DedPersonales!$F17<>0),DedPersonales!$F17,13)<=E$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E17=\"Incapacitado para el trabajo\",DedPersonales!$F17<>0),DedPersonales!$F17,13)<=F$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E17=\"Incapacitado para el trabajo\",DedPersonales!$F17<>0),DedPersonales!$F17,13)<=G$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E17=\"Incapacitado para el trabajo\",DedPersonales!$F17<>0),DedPersonales!$F17,13)<=H$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E17=\"Incapacitado para el trabajo\",DedPersonales!$F17<>0),DedPersonales!$F17,13)<=I$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E17=\"Incapacitado para el trabajo\",DedPersonales!$F17<>0),DedPersonales!$F17,13)<=J$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E17=\"Incapacitado para el trabajo\",DedPersonales!$F17<>0),DedPersonales!$F17,13)<=K$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E17=\"Incapacitado para el trabajo\",DedPersonales!$F17<>0),DedPersonales!$F17,13)<=L$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E17=\"Incapacitado para el trabajo\",DedPersonales!$F17<>0),DedPersonales!$F17,13)<=M$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E17=\"Incapacitado para el trabajo\",DedPersonales!$F17<>0),DedPersonales!$F17,13)<=N$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E17=\"Incapacitado para el trabajo\",DedPersonales!$F17<>0),DedPersonales!$F17,13)<=O$249,1,0)","v":0}]
[null,null,null,{"$f":"IF(IF(AND(DedPersonales!$E18=\"Incapacitado para el trabajo\",DedPersonales!$F18<>0),DedPersonales!$F18,13)<=D$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E18=\"Incapacitado para el trabajo\",DedPersonales!$F18<>0),DedPersonales!$F18,13)<=E$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E18=\"Incapacitado para el trabajo\",DedPersonales!$F18<>0),DedPersonales!$F18,13)<=F$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E18=\"Incapacitado para el trabajo\",DedPersonales!$F18<>0),DedPersonales!$F18,13)<=G$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E18=\"Incapacitado para el trabajo\",DedPersonales!$F18<>0),DedPersonales!$F18,13)<=H$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E18=\"Incapacitado para el trabajo\",DedPersonales!$F18<>0),DedPersonales!$F18,13)<=I$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E18=\"Incapacitado para el trabajo\",DedPersonales!$F18<>0),DedPersonales!$F18,13)<=J$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E18=\"Incapacitado para el trabajo\",DedPersonales!$F18<>0),DedPersonales!$F18,13)<=K$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E18=\"Incapacitado para el trabajo\",DedPersonales!$F18<>0),DedPersonales!$F18,13)<=L$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E18=\"Incapacitado para el trabajo\",DedPersonales!$F18<>0),DedPersonales!$F18,13)<=M$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E18=\"Incapacitado para el trabajo\",DedPersonales!$F18<>0),DedPersonales!$F18,13)<=N$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E18=\"Incapacitado para el trabajo\",DedPersonales!$F18<>0),DedPersonales!$F18,13)<=O$249,1,0)","v":0}]
[null,null,null,{"$f":"IF(IF(AND(DedPersonales!$E19=\"Incapacitado para el trabajo\",DedPersonales!$F19<>0),DedPersonales!$F19,13)<=D$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E19=\"Incapacitado para el trabajo\",DedPersonales!$F19<>0),DedPersonales!$F19,13)<=E$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E19=\"Incapacitado para el trabajo\",DedPersonales!$F19<>0),DedPersonales!$F19,13)<=F$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E19=\"Incapacitado para el trabajo\",DedPersonales!$F19<>0),DedPersonales!$F19,13)<=G$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E19=\"Incapacitado para el trabajo\",DedPersonales!$F19<>0),DedPersonales!$F19,13)<=H$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E19=\"Incapacitado para el trabajo\",DedPersonales!$F19<>0),DedPersonales!$F19,13)<=I$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E19=\"Incapacitado para el trabajo\",DedPersonales!$F19<>0),DedPersonales!$F19,13)<=J$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E19=\"Incapacitado para el trabajo\",DedPersonales!$F19<>0),DedPersonales!$F19,13)<=K$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E19=\"Incapacitado para el trabajo\",DedPersonales!$F19<>0),DedPersonales!$F19,13)<=L$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E19=\"Incapacitado para el trabajo\",DedPersonales!$F19<>0),DedPersonales!$F19,13)<=M$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E19=\"Incapacitado para el trabajo\",DedPersonales!$F19<>0),DedPersonales!$F19,13)<=N$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E19=\"Incapacitado para el trabajo\",DedPersonales!$F19<>0),DedPersonales!$F19,13)<=O$249,1,0)","v":0}]
[null,null,null,{"$f":"IF(IF(AND(DedPersonales!$E20=\"Incapacitado para el trabajo\",DedPersonales!$F20<>0),DedPersonales!$F20,13)<=D$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E20=\"Incapacitado para el trabajo\",DedPersonales!$F20<>0),DedPersonales!$F20,13)<=E$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E20=\"Incapacitado para el trabajo\",DedPersonales!$F20<>0),DedPersonales!$F20,13)<=F$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E20=\"Incapacitado para el trabajo\",DedPersonales!$F20<>0),DedPersonales!$F20,13)<=G$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E20=\"Incapacitado para el trabajo\",DedPersonales!$F20<>0),DedPersonales!$F20,13)<=H$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E20=\"Incapacitado para el trabajo\",DedPersonales!$F20<>0),DedPersonales!$F20,13)<=I$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E20=\"Incapacitado para el trabajo\",DedPersonales!$F20<>0),DedPersonales!$F20,13)<=J$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E20=\"Incapacitado para el trabajo\",DedPersonales!$F20<>0),DedPersonales!$F20,13)<=K$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E20=\"Incapacitado para el trabajo\",DedPersonales!$F20<>0),DedPersonales!$F20,13)<=L$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E20=\"Incapacitado para el trabajo\",DedPersonales!$F20<>0),DedPersonales!$F20,13)<=M$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E20=\"Incapacitado para el trabajo\",DedPersonales!$F20<>0),DedPersonales!$F20,13)<=N$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E20=\"Incapacitado para el trabajo\",DedPersonales!$F20<>0),DedPersonales!$F20,13)<=O$249,1,0)","v":0}]
[null,null,null,{"$f":"IF(IF(AND(DedPersonales!$E21=\"Incapacitado para el trabajo\",DedPersonales!$F21<>0),DedPersonales!$F21,13)<=D$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E21=\"Incapacitado para el trabajo\",DedPersonales!$F21<>0),DedPersonales!$F21,13)<=E$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E21=\"Incapacitado para el trabajo\",DedPersonales!$F21<>0),DedPersonales!$F21,13)<=F$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E21=\"Incapacitado para el trabajo\",DedPersonales!$F21<>0),DedPersonales!$F21,13)<=G$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E21=\"Incapacitado para el trabajo\",DedPersonales!$F21<>0),DedPersonales!$F21,13)<=H$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E21=\"Incapacitado para el trabajo\",DedPersonales!$F21<>0),DedPersonales!$F21,13)<=I$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E21=\"Incapacitado para el trabajo\",DedPersonales!$F21<>0),DedPersonales!$F21,13)<=J$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E21=\"Incapacitado para el trabajo\",DedPersonales!$F21<>0),DedPersonales!$F21,13)<=K$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E21=\"Incapacitado para el trabajo\",DedPersonales!$F21<>0),DedPersonales!$F21,13)<=L$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E21=\"Incapacitado para el trabajo\",DedPersonales!$F21<>0),DedPersonales!$F21,13)<=M$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E21=\"Incapacitado para el trabajo\",DedPersonales!$F21<>0),DedPersonales!$F21,13)<=N$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E21=\"Incapacitado para el trabajo\",DedPersonales!$F21<>0),DedPersonales!$F21,13)<=O$249,1,0)","v":0}]
[null,null,null,{"$f":"IF(IF(AND(DedPersonales!$E22=\"Incapacitado para el trabajo\",DedPersonales!$F22<>0),DedPersonales!$F22,13)<=D$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E22=\"Incapacitado para el trabajo\",DedPersonales!$F22<>0),DedPersonales!$F22,13)<=E$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E22=\"Incapacitado para el trabajo\",DedPersonales!$F22<>0),DedPersonales!$F22,13)<=F$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E22=\"Incapacitado para el trabajo\",DedPersonales!$F22<>0),DedPersonales!$F22,13)<=G$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E22=\"Incapacitado para el trabajo\",DedPersonales!$F22<>0),DedPersonales!$F22,13)<=H$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E22=\"Incapacitado para el trabajo\",DedPersonales!$F22<>0),DedPersonales!$F22,13)<=I$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E22=\"Incapacitado para el trabajo\",DedPersonales!$F22<>0),DedPersonales!$F22,13)<=J$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E22=\"Incapacitado para el trabajo\",DedPersonales!$F22<>0),DedPersonales!$F22,13)<=K$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E22=\"Incapacitado para el trabajo\",DedPersonales!$F22<>0),DedPersonales!$F22,13)<=L$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E22=\"Incapacitado para el trabajo\",DedPersonales!$F22<>0),DedPersonales!$F22,13)<=M$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E22=\"Incapacitado para el trabajo\",DedPersonales!$F22<>0),DedPersonales!$F22,13)<=N$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E22=\"Incapacitado para el trabajo\",DedPersonales!$F22<>0),DedPersonales!$F22,13)<=O$249,1,0)","v":0}]
[null,null,null,{"$f":"IF(IF(AND(DedPersonales!$E23=\"Incapacitado para el trabajo\",DedPersonales!$F23<>0),DedPersonales!$F23,13)<=D$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E23=\"Incapacitado para el trabajo\",DedPersonales!$F23<>0),DedPersonales!$F23,13)<=E$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E23=\"Incapacitado para el trabajo\",DedPersonales!$F23<>0),DedPersonales!$F23,13)<=F$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E23=\"Incapacitado para el trabajo\",DedPersonales!$F23<>0),DedPersonales!$F23,13)<=G$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E23=\"Incapacitado para el trabajo\",DedPersonales!$F23<>0),DedPersonales!$F23,13)<=H$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E23=\"Incapacitado para el trabajo\",DedPersonales!$F23<>0),DedPersonales!$F23,13)<=I$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E23=\"Incapacitado para el trabajo\",DedPersonales!$F23<>0),DedPersonales!$F23,13)<=J$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E23=\"Incapacitado para el trabajo\",DedPersonales!$F23<>0),DedPersonales!$F23,13)<=K$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E23=\"Incapacitado para el trabajo\",DedPersonales!$F23<>0),DedPersonales!$F23,13)<=L$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E23=\"Incapacitado para el trabajo\",DedPersonales!$F23<>0),DedPersonales!$F23,13)<=M$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E23=\"Incapacitado para el trabajo\",DedPersonales!$F23<>0),DedPersonales!$F23,13)<=N$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E23=\"Incapacitado para el trabajo\",DedPersonales!$F23<>0),DedPersonales!$F23,13)<=O$249,1,0)","v":0}]
[null,null,null,{"$f":"IF(IF(AND(DedPersonales!$E24=\"Incapacitado para el trabajo\",DedPersonales!$F24<>0),DedPersonales!$F24,13)<=D$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E24=\"Incapacitado para el trabajo\",DedPersonales!$F24<>0),DedPersonales!$F24,13)<=E$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E24=\"Incapacitado para el trabajo\",DedPersonales!$F24<>0),DedPersonales!$F24,13)<=F$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E24=\"Incapacitado para el trabajo\",DedPersonales!$F24<>0),DedPersonales!$F24,13)<=G$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E24=\"Incapacitado para el trabajo\",DedPersonales!$F24<>0),DedPersonales!$F24,13)<=H$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E24=\"Incapacitado para el trabajo\",DedPersonales!$F24<>0),DedPersonales!$F24,13)<=I$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E24=\"Incapacitado para el trabajo\",DedPersonales!$F24<>0),DedPersonales!$F24,13)<=J$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E24=\"Incapacitado para el trabajo\",DedPersonales!$F24<>0),DedPersonales!$F24,13)<=K$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E24=\"Incapacitado para el trabajo\",DedPersonales!$F24<>0),DedPersonales!$F24,13)<=L$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E24=\"Incapacitado para el trabajo\",DedPersonales!$F24<>0),DedPersonales!$F24,13)<=M$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E24=\"Incapacitado para el trabajo\",DedPersonales!$F24<>0),DedPersonales!$F24,13)<=N$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E24=\"Incapacitado para el trabajo\",DedPersonales!$F24<>0),DedPersonales!$F24,13)<=O$249,1,0)","v":0}]
[null,null,null,{"$f":"IF(IF(AND(DedPersonales!$E25=\"Incapacitado para el trabajo\",DedPersonales!$F25<>0),DedPersonales!$F25,13)<=D$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E25=\"Incapacitado para el trabajo\",DedPersonales!$F25<>0),DedPersonales!$F25,13)<=E$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E25=\"Incapacitado para el trabajo\",DedPersonales!$F25<>0),DedPersonales!$F25,13)<=F$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E25=\"Incapacitado para el trabajo\",DedPersonales!$F25<>0),DedPersonales!$F25,13)<=G$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E25=\"Incapacitado para el trabajo\",DedPersonales!$F25<>0),DedPersonales!$F25,13)<=H$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E25=\"Incapacitado para el trabajo\",DedPersonales!$F25<>0),DedPersonales!$F25,13)<=I$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E25=\"Incapacitado para el trabajo\",DedPersonales!$F25<>0),DedPersonales!$F25,13)<=J$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E25=\"Incapacitado para el trabajo\",DedPersonales!$F25<>0),DedPersonales!$F25,13)<=K$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E25=\"Incapacitado para el trabajo\",DedPersonales!$F25<>0),DedPersonales!$F25,13)<=L$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E25=\"Incapacitado para el trabajo\",DedPersonales!$F25<>0),DedPersonales!$F25,13)<=M$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E25=\"Incapacitado para el trabajo\",DedPersonales!$F25<>0),DedPersonales!$F25,13)<=N$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E25=\"Incapacitado para el trabajo\",DedPersonales!$F25<>0),DedPersonales!$F25,13)<=O$249,1,0)","v":0}]
[null,null,null,{"$f":"IF(IF(AND(DedPersonales!$E26=\"Incapacitado para el trabajo\",DedPersonales!$F26<>0),DedPersonales!$F26,13)<=D$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E26=\"Incapacitado para el trabajo\",DedPersonales!$F26<>0),DedPersonales!$F26,13)<=E$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E26=\"Incapacitado para el trabajo\",DedPersonales!$F26<>0),DedPersonales!$F26,13)<=F$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E26=\"Incapacitado para el trabajo\",DedPersonales!$F26<>0),DedPersonales!$F26,13)<=G$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E26=\"Incapacitado para el trabajo\",DedPersonales!$F26<>0),DedPersonales!$F26,13)<=H$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E26=\"Incapacitado para el trabajo\",DedPersonales!$F26<>0),DedPersonales!$F26,13)<=I$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E26=\"Incapacitado para el trabajo\",DedPersonales!$F26<>0),DedPersonales!$F26,13)<=J$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E26=\"Incapacitado para el trabajo\",DedPersonales!$F26<>0),DedPersonales!$F26,13)<=K$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E26=\"Incapacitado para el trabajo\",DedPersonales!$F26<>0),DedPersonales!$F26,13)<=L$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E26=\"Incapacitado para el trabajo\",DedPersonales!$F26<>0),DedPersonales!$F26,13)<=M$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E26=\"Incapacitado para el trabajo\",DedPersonales!$F26<>0),DedPersonales!$F26,13)<=N$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E26=\"Incapacitado para el trabajo\",DedPersonales!$F26<>0),DedPersonales!$F26,13)<=O$249,1,0)","v":0}]
[null,null,null,{"$f":"IF(IF(AND(DedPersonales!$E27=\"Incapacitado para el trabajo\",DedPersonales!$F27<>0),DedPersonales!$F27,13)<=D$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E27=\"Incapacitado para el trabajo\",DedPersonales!$F27<>0),DedPersonales!$F27,13)<=E$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E27=\"Incapacitado para el trabajo\",DedPersonales!$F27<>0),DedPersonales!$F27,13)<=F$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E27=\"Incapacitado para el trabajo\",DedPersonales!$F27<>0),DedPersonales!$F27,13)<=G$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E27=\"Incapacitado para el trabajo\",DedPersonales!$F27<>0),DedPersonales!$F27,13)<=H$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E27=\"Incapacitado para el trabajo\",DedPersonales!$F27<>0),DedPersonales!$F27,13)<=I$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E27=\"Incapacitado para el trabajo\",DedPersonales!$F27<>0),DedPersonales!$F27,13)<=J$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E27=\"Incapacitado para el trabajo\",DedPersonales!$F27<>0),DedPersonales!$F27,13)<=K$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E27=\"Incapacitado para el trabajo\",DedPersonales!$F27<>0),DedPersonales!$F27,13)<=L$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E27=\"Incapacitado para el trabajo\",DedPersonales!$F27<>0),DedPersonales!$F27,13)<=M$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E27=\"Incapacitado para el trabajo\",DedPersonales!$F27<>0),DedPersonales!$F27,13)<=N$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E27=\"Incapacitado para el trabajo\",DedPersonales!$F27<>0),DedPersonales!$F27,13)<=O$249,1,0)","v":0}]
[null,null,null,{"$f":"IF(IF(AND(DedPersonales!$E28=\"Incapacitado para el trabajo\",DedPersonales!$F28<>0),DedPersonales!$F28,13)<=D$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E28=\"Incapacitado para el trabajo\",DedPersonales!$F28<>0),DedPersonales!$F28,13)<=E$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E28=\"Incapacitado para el trabajo\",DedPersonales!$F28<>0),DedPersonales!$F28,13)<=F$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E28=\"Incapacitado para el trabajo\",DedPersonales!$F28<>0),DedPersonales!$F28,13)<=G$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E28=\"Incapacitado para el trabajo\",DedPersonales!$F28<>0),DedPersonales!$F28,13)<=H$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E28=\"Incapacitado para el trabajo\",DedPersonales!$F28<>0),DedPersonales!$F28,13)<=I$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E28=\"Incapacitado para el trabajo\",DedPersonales!$F28<>0),DedPersonales!$F28,13)<=J$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E28=\"Incapacitado para el trabajo\",DedPersonales!$F28<>0),DedPersonales!$F28,13)<=K$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E28=\"Incapacitado para el trabajo\",DedPersonales!$F28<>0),DedPersonales!$F28,13)<=L$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E28=\"Incapacitado para el trabajo\",DedPersonales!$F28<>0),DedPersonales!$F28,13)<=M$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E28=\"Incapacitado para el trabajo\",DedPersonales!$F28<>0),DedPersonales!$F28,13)<=N$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E28=\"Incapacitado para el trabajo\",DedPersonales!$F28<>0),DedPersonales!$F28,13)<=O$249,1,0)","v":0}]
[null,null,null,{"$f":"IF(IF(AND(DedPersonales!$E29=\"Incapacitado para el trabajo\",DedPersonales!$F29<>0),DedPersonales!$F29,13)<=D$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E29=\"Incapacitado para el trabajo\",DedPersonales!$F29<>0),DedPersonales!$F29,13)<=E$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E29=\"Incapacitado para el trabajo\",DedPersonales!$F29<>0),DedPersonales!$F29,13)<=F$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E29=\"Incapacitado para el trabajo\",DedPersonales!$F29<>0),DedPersonales!$F29,13)<=G$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E29=\"Incapacitado para el trabajo\",DedPersonales!$F29<>0),DedPersonales!$F29,13)<=H$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E29=\"Incapacitado para el trabajo\",DedPersonales!$F29<>0),DedPersonales!$F29,13)<=I$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E29=\"Incapacitado para el trabajo\",DedPersonales!$F29<>0),DedPersonales!$F29,13)<=J$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E29=\"Incapacitado para el trabajo\",DedPersonales!$F29<>0),DedPersonales!$F29,13)<=K$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E29=\"Incapacitado para el trabajo\",DedPersonales!$F29<>0),DedPersonales!$F29,13)<=L$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E29=\"Incapacitado para el trabajo\",DedPersonales!$F29<>0),DedPersonales!$F29,13)<=M$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E29=\"Incapacitado para el trabajo\",DedPersonales!$F29<>0),DedPersonales!$F29,13)<=N$249,1,0)","v":0},{"$f":"IF(IF(AND(DedPersonales!$E29=\"Incapacitado para el trabajo\",DedPersonales!$F29<>0),DedPersonales!$F29,13)<=O$249,1,0)","v":0}]
[]
[null,null,null,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,"INCREMENTO DE LAS DEDUCCIONES GENERALES MENSUALES",{"$f":"+Liquidacion!F125","v":0},{"$f":"+Liquidacion!G125-Liquidacion!F125","v":0},{"$f":"+Liquidacion!H125-Liquidacion!G125","v":0},{"$f":"+Liquidacion!I125-Liquidacion!H125","v":0},{"$f":"+Liquidacion!J125-Liquidacion!I125","v":0},{"$f":"+Liquidacion!K125-Liquidacion!J125","v":0},{"$f":"+Liquidacion!L125-Liquidacion!K125","v":0},{"$f":"+Liquidacion!M125-Liquidacion!L125","v":0},{"$f":"+Liquidacion!N125-Liquidacion!M125","v":0},{"$f":"+Liquidacion!O125-Liquidacion!N125","v":0},{"$f":"+Liquidacion!P125-Liquidacion!O125","v":0},{"$f":"+Liquidacion!Q125-Liquidacion!P125","v":0}]
[null,null,"INCREMENTO DE LA GANANCIA BRUTA MENSUAL",{"$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(+D350-D351<0,0,1)","v":1},{"$f":"IF(+E350-E351<0,0,1)","v":1},1,1,1,1,1,1,1,1,1,1]
[null,null,"SAC estimado",{"$f":"+Liquidacion!F93","v":0},{"$f":"+Liquidacion!G93","v":0},{"$f":"+Liquidacion!H93","v":0},{"$f":"+Liquidacion!I93","v":0},{"$f":"+Liquidacion!J93","v":0},{"$f":"+Liquidacion!K93","v":0},{"$f":"+Liquidacion!L93","v":0},{"$f":"+Liquidacion!M93","v":0},{"$f":"+Liquidacion!N93","v":0},{"$f":"+Liquidacion!O93","v":0},{"$f":"+Liquidacion!P93","v":0},{"$f":"+Liquidacion!Q93","v":0}]
[null,null,"SAC (gravado)",{"$f":"IF(D352<>0,D351+Liquidacion!F93-Auxiliares!D350,D353)","v":0},{"$f":"IF(E352<>0,E351+Liquidacion!G93-Auxiliares!E350,E353)","v":0},{"$f":"IF(F352<>0,F351+Liquidacion!H93-Auxiliares!F350,F353)","v":0},{"$f":"IF(G352<>0,G351+Liquidacion!I93-Auxiliares!G350,G353)","v":0},{"$f":"IF(H352<>0,H351+Liquidacion!J93-Auxiliares!H350,H353)","v":0},{"$f":"IF(I352<>0,I351+Liquidacion!K93-Auxiliares!I350,I353)","v":0},{"$f":"IF(J352<>0,J351+Liquidacion!L93-Auxiliares!J350,J353)","v":0},{"$f":"IF(K352<>0,K351+Liquidacion!M93-Auxiliares!K350,K353)","v":0},{"$f":"IF(L352<>0,L351+Liquidacion!N93-Auxiliares!L350,L353)","v":0},{"$f":"IF(M352<>0,M351+Liquidacion!O93-Auxiliares!M350,M353)","v":0},{"$f":"IF(N352<>0,N351+Liquidacion!P93-Auxiliares!N350,N353)","v":0},{"$f":"IF(O352<>0,O351+Liquidacion!Q93-Auxiliares!O350,O353)","v":0}]
[null,null,"Criterio 1",{"$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(D360:D361)/SUM(D358:D361))=16,0,SUM(D360:D361)/SUM(D358:D361))","v":0},{"$f":"IF(TYPE(SUM(E360:E361)/SUM(E358:E361))=16,0,SUM(E360:E361)/SUM(E358:E361))","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"INGREMENTO DE LA DEDUCCIÓN ESPECIAL SIN SAC"]
[null,null,"Ganancia neta mensual",{"$f":"+Liquidacion!F128","v":0},{"$f":"+Liquidacion!G128-Liquidacion!F128","v":0},{"$f":"+Liquidacion!H128-Liquidacion!G128","v":0},{"$f":"+Liquidacion!I128-Liquidacion!H128","v":0},{"$f":"+Liquidacion!J128-Liquidacion!I128","v":0},{"$f":"+Liquidacion!K128-Liquidacion!J128","v":0},{"$f":"+Liquidacion!L128-Liquidacion!K128","v":0},{"$f":"+Liquidacion!M128-Liquidacion!L128","v":0},{"$f":"+Liquidacion!N128-Liquidacion!M128","v":0},{"$f":"IF(Check!B1=\"Ok\",+Liquidacion!O128-Liquidacion!N128,Liquidacion!O128)","v":0},{"$f":"IF(Check!B1=\"Ok\",+Liquidacion!P128,+Liquidacion!P128-Liquidacion!O128)","v":0},{"$f":"+Liquidacion!Q128-Liquidacion!P128","v":0}]
[null,null,"SAC",{"$f":"+Liquidacion!F91+Liquidacion!F92","v":0},{"$f":"+Liquidacion!G91+Liquidacion!G92","v":0},{"$f":"+Liquidacion!H91+Liquidacion!H92","v":0},{"$f":"+Liquidacion!I91+Liquidacion!I92","v":0},{"$f":"+Liquidacion!J91+Liquidacion!J92","v":0},{"$f":"+Liquidacion!K91+Liquidacion!K92","v":0},{"$f":"+Liquidacion!L91+Liquidacion!L92","v":0},{"$f":"+Liquidacion!M91+Liquidacion!M92","v":0},{"$f":"+Liquidacion!N91+Liquidacion!N92","v":0},{"$f":"+Liquidacion!O91+Liquidacion!O92","v":0},{"$f":"+Liquidacion!P91+Liquidacion!P92","v":0},{"$f":"+Liquidacion!Q91+Liquidacion!Q92","v":0}]
[null,null,"Deducciones personales mensuales"]
[null,null,"GNI",{"$f":"+Tablas!C36","v":37640.265833333331},{"$f":"+Tablas!D36","v":37640.265833333331},{"$f":"+Tablas!E36","v":37640.265833333331},{"$f":"+Tablas!F36","v":37640.265833333331},{"$f":"+Tablas!G36","v":37640.265833333331},{"$f":"+Tablas!H36","v":37640.265833333331},{"$f":"+Tablas!I36","v":37640.265833333331},{"$f":"+Tablas!J36","v":37640.265833333331},{"$f":"+Tablas!K36","v":37640.265833333331},{"$f":"+Tablas!L36","v":37640.265833333331},{"$f":"+Tablas!M36","v":37640.265833333331},{"$f":"+Tablas!N36","v":37640.265833333331}]
[null,null,"DE",{"$f":"+Tablas!C37","v":180673.27599999998},{"$f":"+Tablas!D37","v":180673.27599999998},{"$f":"+Tablas!E37","v":180673.27599999998},{"$f":"+Tablas!F37","v":180673.27599999998},{"$f":"+Tablas!G37","v":180673.27599999998},{"$f":"+Tablas!H37","v":180673.27599999998},{"$f":"+Tablas!I37","v":180673.27599999998},{"$f":"+Tablas!J37","v":180673.27599999998},{"$f":"+Tablas!K37","v":180673.27599999998},{"$f":"+Tablas!L37","v":180673.27599999998},{"$f":"+Tablas!M37","v":180673.27599999998},{"$f":"+Tablas!N37","v":180673.27599999998}]
[null,null,"DE segunda parte",{"$f":"+Tablas!C51","v":0},{"$f":"+Tablas!D51","v":0},{"$f":"+Tablas!E51","v":0},{"$f":"+Tablas!F51","v":0},{"$f":"+Tablas!G51","v":0},{"$f":"+Tablas!H51","v":0},{"$f":"+Tablas!I51","v":0},{"$f":"+Tablas!J51","v":0},{"$f":"+Tablas!K51","v":0},{"$f":"+Tablas!L51","v":0},{"$f":"+Tablas!M51","v":0},{"$f":"+Tablas!N51","v":0}]
[null,null,"Conyuge",{"$f":"Liquidacion!F140","v":0},{"$f":"Liquidacion!G140-Liquidacion!F140","v":0},{"$f":"Liquidacion!H140-Liquidacion!G140","v":0},{"$f":"Liquidacion!I140-Liquidacion!H140","v":0},{"$f":"Liquidacion!J140-Liquidacion!I140","v":0},{"$f":"Liquidacion!K140-Liquidacion!J140","v":0},{"$f":"Liquidacion!L140-Liquidacion!K140","v":0},{"$f":"Liquidacion!M140-Liquidacion!L140","v":0},{"$f":"Liquidacion!N140-Liquidacion!M140","v":0},{"$f":"IF(Check!$B$1=\"Ok\",Liquidacion!O140-Liquidacion!N140,Liquidacion!O140)","v":0},{"$f":"IF(Check!$B$1=\"Ok\",Liquidacion!P140,Liquidacion!P140-Liquidacion!O140)","v":0},{"$f":"+Liquidacion!Q140-Liquidacion!P140","v":0}]
[null,null,"Hijos",{"$f":"Liquidacion!F141","v":0},{"$f":"Liquidacion!G141-Liquidacion!F141","v":0},{"$f":"Liquidacion!H141-Liquidacion!G141","v":0},{"$f":"Liquidacion!I141-Liquidacion!H141","v":0},{"$f":"Liquidacion!J141-Liquidacion!I141","v":0},{"$f":"Liquidacion!K141-Liquidacion!J141","v":0},{"$f":"Liquidacion!L141-Liquidacion!K141","v":0},{"$f":"Liquidacion!M141-Liquidacion!L141","v":0},{"$f":"Liquidacion!N141-Liquidacion!M141","v":0},{"$f":"IF(Check!$B$1=\"Ok\",Liquidacion!O141-Liquidacion!N141,Liquidacion!O141)","v":0},{"$f":"IF(Check!$B$1=\"Ok\",Liquidacion!P141,Liquidacion!P141-Liquidacion!O141)","v":0},{"$f":"Liquidacion!Q141-Liquidacion!P141","v":0}]
[null,null,"Tramo",{"$f":"+Tablas!C47","v":"<404062"},{"$f":"+Tablas!D47","v":"<404062"},{"$f":"+Tablas!E47","v":"<404062"},{"$f":"+Tablas!F47","v":"<404062"},{"$f":"+Tablas!G47","v":"<404062"},{"$f":"+Tablas!H47","v":"<506230"},{"$f":"+Tablas!I47","v":"<506230"},{"$f":"+Tablas!J47","v":"<506230"},{"$f":"+Tablas!K47","v":"<700875"},{"$f":"+Tablas!L47","v":"<700875"},{"$f":"+Tablas!M47","v":"<1980000"},{"$f":"+Tablas!N47","v":"<1980000"}]
[]
[null,null,"Ganancia neta sujeta a impuesto",{"$f":"+Liquidacion!F143","v":0},{"$f":"+Liquidacion!G143","v":0},{"$f":"+Liquidacion!H143","v":0},{"$f":"+Liquidacion!I143","v":0},{"$f":"+Liquidacion!J143","v":0},{"$f":"+Liquidacion!K143","v":0},{"$f":"+Liquidacion!L143","v":0},{"$f":"+Liquidacion!M143","v":0},{"$f":"+Liquidacion!N143","v":0},{"$f":"+Liquidacion!O143","v":0},{"$f":"+Liquidacion!P143","v":0},{"$f":"+Liquidacion!Q143","v":0}]
[]
[null,null,null,1,{"$f":"+D377+1","v":2},{"$f":"+E377+1","v":3},4,5,6,7,8,9,10,11,12]
[]
[null,null,"Desde enero","Desde mayo","Desde agosto","Desde octubre","Grupo"]
[null,null,{"$f":"\"<\"&Tablas!O60","v":"<404062"},{"$f":"\"<\"&Tablas!O65","v":"<506230"},{"$f":"\"<\"&Tablas!O70","v":"<700875"},{"$f":"\"<\"&Tablas!$L$56","v":"<1980000"},1]
[null,null,{"$f":"\"<\"&Tablas!O61","v":"<466017"},{"$f":"\"<\"&Tablas!O66","v":"<583851"},{"$f":"\"<\"&Tablas!O71","v":"<808341"},null,2]
[null,null,{"$f":"\">\"&Tablas!O61","v":">466017"},{"$f":"\">\"&Tablas!O66","v":">583851"},{"$f":"\">\"&Tablas!O71","v":">808341"},{"$f":"\">\"&Tablas!L56","v":">1980000"},3]
[]
[null,null,"DEA grupo 1"]
[null,null,"Grupo",{"$f":"VLOOKUP(D373,$C$380:$G$382,5,FALSE)","v":1},{"$f":"VLOOKUP(E373,$C$380:$G$382,5,FALSE)","v":1},{"$f":"VLOOKUP(F373,$C$380:$G$382,5,FALSE)","v":1},{"$f":"VLOOKUP(G373,$C$380:$G$382,5,FALSE)","v":1},{"$f":"IF(Check!$B$1=\"Ok\",VLOOKUP(H373,Auxiliares!$C$380:$G$382,5,FALSE),VLOOKUP(H373,$D$380:$G$382,4,FALSE))","v":1},{"$f":"VLOOKUP(I373,$D$380:$G$382,4,FALSE)","v":1},{"$f":"VLOOKUP(J373,$D$380:$G$382,4,FALSE)","v":1},{"$f":"IF(Check!$B$1=\"Ok\",VLOOKUP(K373,Auxiliares!$D$380:$G$382,4,FALSE),VLOOKUP(K373,$E$380:$G$382,3,FALSE))","v":1},{"$f":"VLOOKUP(L373,$E$380:$G$382,3,FALSE)","v":1},{"$f":"IF(Check!$B$1=\"Ok\",VLOOKUP(Auxiliares!M373,Auxiliares!$E$380:$G$382,3,FALSE),VLOOKUP(M373,$F$380:$G$382,2,FALSE))","v":1},{"$f":"VLOOKUP(N373,$F$380:$G$382,2,FALSE)","v":1},{"$f":"VLOOKUP(O373,$F$380:$G$382,2,FALSE)","v":1}]
[null,null,"SAC Gravado > GNSI",{"$f":"IF(D366>D365,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"DEA",{"$f":"IF(D385<>1,0,IF(D386=1,0,IF(D365-D366-SUM(D368:D372)<0,0,D365-D366-SUM(D368:D372))))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"DEA Acumulada",{"$f":"+D387","v":0},{"$f":"+D388+E387","v":0},{"$f":"+E388+F387","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Comparación",{"$f":"SUM($D$365:D366)-SUM($D$368:D372)-D388","v":-218313.54183333332},{"$f":"SUM($D$365:E366)-SUM($D$368:E372)-E388","v":-436627.08366666664},{"$f":"SUM($D$365:F366)-SUM($D$368:F372)-F388","v":-654940.62549999985},{"$f":"SUM($D$365:G366)-SUM($D$368:G372)-G388","v":-873254.16733333317},{"$f":"SUM($D$365:H366)-SUM($D$368:H372)-H388","v":-1091567.7091666665},{"$f":"SUM($D$365:I366)-SUM($D$368:I372)-I388","v":-1309881.2509999999},{"$f":"SUM($D$365:J366)-SUM($D$368:J372)-J388","v":-1528194.7928333334},{"$f":"SUM($D$365:K366)-SUM($D$368:K372)-K388","v":-1746508.3346666668},{"$f":"SUM($D$365:L366)-SUM($D$368:L372)-L388","v":-1964821.8765000002},{"$f":"SUM($D$365:M366)-SUM($D$368:M372)-M388","v":-2183135.4183333335},{"$f":"SUM($D$365:N366)-SUM($D$368:N372)-N388","v":-2401448.9601666667},{"$f":"SUM($D$365:O366)-SUM($D$368:O372)-O388","v":-2619762.5020000003}]
[]
[null,null,"Corrección "]
[]
[null,null,"Ganancia neta",{"$f":"+Liquidacion!F128","v":0},{"$f":"+Liquidacion!G128","v":0},{"$f":"+Liquidacion!H128","v":0},{"$f":"+Liquidacion!I128","v":0},{"$f":"+Liquidacion!J128","v":0},{"$f":"+Liquidacion!K128","v":0},{"$f":"+Liquidacion!L128","v":0},{"$f":"+Liquidacion!M128","v":0},{"$f":"+Liquidacion!N128","v":0},{"$f":"+Liquidacion!O128","v":0},{"$f":"+Liquidacion!P128","v":0},{"$f":"+Liquidacion!Q128","v":0}]
[null,null,"Deducciones personales",{"$f":"SUM(D368:D369,D371:D372)","v":218313.54183333332},{"$f":"SUM(E368:E369,E371:E372)+D394","v":436627.08366666664},654940.62549999997,873254.16733333329,1091567.7091666665,1309881.2509999997,1528194.7928333329,1746508.3346666661,1964821.8764999993,{"$f":"IF(Check!B1=\"Ok\",SUM(L368:L369,L371:L372)+L394,SUM(L368:L369,L371:L372))","v":2183135.4183333325},{"$f":"IF(Check!B1=\"Ok\",SUM(N368:N369,N371:N372),SUM(N368:N369,N371:N372)+M394)","v":218313.54183333332},436627.08366666664]
[null,null,"Deducción especial primera parte",{"$f":"+D387","v":0},{"$f":"+E387","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Deducción especial segunda parte",{"$f":"+Tablas!C51","v":0},{"$f":"+Tablas!D51","v":0},{"$f":"+Tablas!E51","v":0},{"$f":"+Tablas!F51","v":0},{"$f":"+Tablas!G51","v":0},{"$f":"+Tablas!H51","v":0},{"$f":"+Tablas!I51","v":0},{"$f":"+Tablas!J51","v":0},{"$f":"+Tablas!K51","v":0},{"$f":"+Tablas!L51","v":0},{"$f":"+Tablas!M51","v":0},{"$f":"+Tablas!N51","v":0}]
[null,null,"Ganancia neta < Deducciones personales?",{"$f":"IF(D394>D393,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Ganancia neta < Deducciones personales + DEA?",{"$f":"+IF(D393<D394+D395+D396,1,0)","v":1},{"$f":"+IF(E393<E394+E395+E396+SUM($D$399:D400),1,0)","v":1},{"$f":"+IF(F393<F394+F395+F396+SUM($D$399:E400),1,0)","v":1},{"$f":"+IF(G393<G394+G395+G396+SUM($D$399:F400),1,0)","v":1},{"$f":"+IF(H393<H394+H395+H396+SUM($D$399:G400),1,0)","v":1},{"$f":"+IF(I393<I394+I395+I396+SUM($D$399:H400),1,0)","v":1},{"$f":"+IF(J393<J394+J395+J396+SUM($D$399:I400),1,0)","v":1},{"$f":"+IF(K393<K394+K395+K396+SUM($D$399:J400),1,0)","v":1},{"$f":"+IF(L393<L394+L395+L396+SUM($D$399:K400),1,0)","v":1},{"$f":"IF(Check!B1=\"Ok\",+IF(M393<M394+M395+M396+SUM($D$399:L400),1,0),IF(M393<M394+M395+M396,1,0))","v":1},{"$f":"IF(Check!B1=\"Ok\",IF(N393<N394+N395+N396,1,0),+IF(N393<N394+N395+N396+SUM($M$399:M400),1,0))","v":1},{"$f":"IF(Check!B1=\"Ok\",+IF(O393<O394+O395+O396+SUM($N$399:N400),1,+IF(O393<O394+O395+O396+SUM($M$399:N400),1,0)))","v":1}]
[null,null,"DEA primer párrafo (mensual)",{"$f":"IF(D395=0,0,IF(D397=1,0,IF(D398=1,D393-D394,D395)))","v":0},{"$f":"IF(E395=0,0,IF(E397=1,0,IF(E398=1,E393-E394-SUM($D$399:D400),E395)))","v":0},{"$f":"IF(F395=0,0,IF(F397=1,0,IF(F398=1,F393-F394-SUM($D$399:E400),F395)))","v":0},{"$f":"IF(G395=0,0,IF(G397=1,0,IF(G398=1,G393-G394-SUM($D$399:F400),G395)))","v":0},{"$f":"IF(H395=0,0,IF(H397=1,0,IF(H398=1,H393-H394-SUM($D$399:G400),H395)))","v":0},{"$f":"IF(I395=0,0,IF(I397=1,0,IF(I398=1,I393-I394-SUM($D$399:H400),I395)))","v":0},{"$f":"IF(J395=0,0,IF(J397=1,0,IF(J398=1,J393-J394-SUM($D$399:I400),J395)))","v":0},{"$f":"IF(K395=0,0,IF(K397=1,0,IF(K398=1,K393-K394-SUM($D$399:J400),K395)))","v":0},{"$f":"IF(L395=0,0,IF(L397=1,0,IF(L398=1,L393-L394-SUM($D$399:K400),L395)))","v":0},{"$f":"IF(Check!B1=\"Ok\",IF(M395=0,0,IF(M397=1,0,IF(M398=1,M393-M394-SUM($D$399:L400),M395))),IF(M395=0,0,IF(M397=1,0,IF(M398=1,M393-M394,M395))))","v":0},{"$f":"IF(Check!B1=\"Ok\",IF(N395=0,0,IF(N397=1,0,IF(N398=1,N393-N394-SUM($M$399:M400),N395))),IF(N395=0,0,IF(N397=1,0,IF(N398=1,N393-N394-SUM($M$399:M400),N395))))","v":0},{"$f":"IF(Check!B1=\"Ok\",IF(O395=0,0,IF(O397=1,0,IF(O398=1,O393-O394-SUM($N$399:N400),O395))),IF(O395=0,0,IF(O397=1,0,IF(O398=1,O393-O394-SUM($M$399:N400),O395))))","v":0}]
[null,null,"DEA segundo párrafo (mensual)",{"$f":"IF(D396=0,0,IF(D397=1,0,IF(D398=1,D393-D394,D396)))","v":0},{"$f":"IF(E396=0,0,IF(E397=1,0,IF(E398=1,E393-E394-SUM($D$399:D400),E396)))","v":0},{"$f":"IF(F396=0,0,IF(F397=1,0,IF(F398=1,F393-F394-SUM($D$399:E400),F396)))","v":0},{"$f":"IF(G396=0,0,IF(G397=1,0,IF(G398=1,G393-G394-SUM($D$399:F400),G396)))","v":0},{"$f":"IF(H396=0,0,IF(H397=1,0,IF(H398=1,H393-H394-SUM($D$399:G400),H396)))","v":0},{"$f":"IF(I396=0,0,IF(I397=1,0,IF(I398=1,I393-I394-SUM($D$399:H400),I396)))","v":0},{"$f":"IF(J396=0,0,IF(J397=1,0,IF(J398=1,J393-J394-SUM($D$399:I400),J396)))","v":0},{"$f":"IF(K396=0,0,IF(K397=1,0,IF(K398=1,K393-K394-SUM($D$399:J400),K396)))","v":0},{"$f":"IF(L396=0,0,IF(L397=1,0,IF(L398=1,L393-L394-SUM($D$399:K400),L396)))","v":0},{"$f":"IF(M396=0,0,IF(M397=1,0,IF(M398=1,M393-M394-SUM($D$399:L400),M396)))","v":0},{"$f":"IF(N396=0,0,IF(N397=1,0,IF(N398=1,N393-N394-SUM($D$399:M400),N396)))","v":0},{"$f":"IF(O396=0,0,IF(O397=1,0,IF(O398=1,O393-O394-SUM($D$399:N400),O396)))","v":0}]
[]
[null,null,"DEA primer párrafo (acumulado)",{"$f":"+D399","v":0},{"$f":"+D402+E399","v":0},{"$f":"+E402+F399","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"DEA segundo párrafo (acumulado)",{"$f":"+D400","v":0},{"$f":"+D403+E400","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Deducciones personales (sumatoria)",{"$f":"+D402+D403+D394","v":218313.54183333332},436627.08366666664,654940.62549999997,873254.16733333329,1091567.7091666665,1309881.2509999997,1528194.7928333329,1746508.3346666661,1964821.8764999993,2183135.4183333325,218313.54183333332,436627.08366666664]
[null,null,null,null,{"$f":"IF(E405=E393,1,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Aguinaldo DESPUÉS"]
[null,null,"SAC Gravado/Exento",1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,"Aplica?",{"$f":"IF(AND(Liquidacion!F90<Tablas!$O$60,SUM($D$415:D415)=0),1,0)","v":1},{"$f":"IF(AND(Liquidacion!G90<Tablas!$O$60,SUM($D$415:E415)=0),1,0)","v":1},{"$f":"IF(AND(Liquidacion!H90<Tablas!$O$60,SUM($D$415:F415)=0),1,0)","v":1},{"$f":"IF(AND(Liquidacion!I90<Tablas!$O$60,SUM($D$415:G415)=0),1,0)","v":1},{"$f":"IF(Check!$B$1=\"Ok\",IF(AND(Liquidacion!J90<Tablas!$O$60,SUM($D$415:G415)=0),1,0),IF(AND(Liquidacion!J90<Tablas!$O$65,SUM($D$415:H415)=0),1,0))","v":1},{"$f":"IF(Tablas!H48=\"<\"&Tablas!$R$60,1,0)","v":1},{"$f":"IF(Tablas!I48=\"<\"&Tablas!$R$60,1,0)","v":1},{"$f":"IF(Tablas!J48=\"<\"&Tablas!$R$60,1,0)","v":1},{"$f":"IF(Tablas!K48=\"<\"&L414,1,0)","v":1},{"$f":"IF(Tablas!L48=\"<\"&M414,1,0)","v":1},{"$f":"IF(Tablas!M48=\"<\"&N414,1,0)","v":1},{"$f":"IF(Tablas!N48=\"<\"&O414,1,0)","v":1}]
[null,null,"SAC",{"$f":"ROUND(+Liquidacion!F91,2)","v":0},{"$f":"ROUND(+Liquidacion!G91,2)","v":0},{"$f":"ROUND(+Liquidacion!H91,2)","v":0},{"$f":"ROUND(+Liquidacion!I91,2)","v":0},{"$f":"ROUND(+Liquidacion!J91,2)","v":0},{"$f":"ROUND(+Liquidacion!K91,2)","v":0},{"$f":"ROUND(+Liquidacion!L91,2)","v":0},{"$f":"ROUND(+Liquidacion!M91,2)","v":0},{"$f":"ROUND(+Liquidacion!N91,2)","v":0},{"$f":"ROUND(+Liquidacion!O91,2)","v":0},{"$f":"ROUND(+Liquidacion!P91,2)","v":0},{"$f":"ROUND(+Liquidacion!Q91,2)","v":0}]
[null,null,"SAC subtotal",null,null,null,null,null,null,{"$f":"+J410","v":0},{"$f":"+J411+K410","v":0},{"$f":"+K411+L410","v":0},0,0,0]
[null,null,"Ajuste",{"$f":"IF(Auxiliares!D409=1,D410*-1,0)","v":0},{"$f":"IF(Auxiliares!E409=1,IF(Auxiliares!D409=1,E410*-1,SUM($D$410:E410)*-1),IF(D409=1,SUM($D$412:D412)*-1,0))","v":0},{"$f":"IF(Auxiliares!F409=1,IF(Auxiliares!E409=1,F410*-1,SUM($D$410:F410)*-1),IF(E409=1,SUM($D$412:E412)*-1,0))","v":0},{"$f":"IF(Auxiliares!G409=1,IF(Auxiliares!F409=1,G410*-1,SUM($D$410:G410)*-1),IF(F409=1,SUM($D$412:F412)*-1,0))","v":0},{"$f":"IF(Auxiliares!H409=1,IF(Auxiliares!G409=1,H410*-1,SUM($D$410:H410)*-1),IF(G409=1,SUM($D$412:G412)*-1,0))","v":0},{"$f":"IF(Auxiliares!I409=1,IF(Auxiliares!H409=1,I410*-1,IF(SUM($D$410:I410)>I414/2,I414/2*-1,SUM($D$410:I410)*-1)),IF(H409=1,SUM($D$412:H412)*-1,0))","v":0},{"$f":"IF(Auxiliares!J409=1,J410*-1,0)","v":0},{"$f":"IF(AND(J409=0,K409=0),0,IF(AND(J409=0,K409=1),IF(K411>=K414/2,K414/2*-1,K411*-1),IF(AND(J409=1,K409=0),SUM($J$412:J412)*-1,IF(AND(J409=1,K409=1),IF(SUM($J$412:J412)=K414/2*-1,0,IF(SUM($J$412:J412)+K411<K414/2,K410*-1,((K414/2-(SUM($J$412:J412)+K410))*-1)))))))","v":0},{"$f":"IF(AND(K409=0,L409=0),0,IF(AND(K409=0,L409=1),IF(L411>=L414/2,L414/2*-1,L411*-1),IF(AND(K409=1,L409=0),SUM($J$412:K412)*-1,IF(AND(K409=1,L409=1),IF(SUM($J$412:K412)=L414/2*-1,0,IF(SUM($J$412:K412)+L411<L414/2,L410*-1,((L414/2-(SUM($J$412:K412)+L410))*-1)))))))","v":0},{"$f":"IF(AND(L409=0,M409=0),0,IF(AND(L409=0,M409=1),IF(M411>=M414/2,M414/2*-1,M411*-1),IF(AND(L409=1,M409=0),SUM($J$412:L412)*-1,IF(AND(L409=1,M409=1),IF(SUM($J$412:L412)=M414/2*-1,0,IF(SUM($J$412:L412)+M411<M414/2,M410*-1,((M414/2-(SUM($J$412:L412)+M410))*-1)))))))","v":0},{"$f":"IF(AND(M409=0,N409=0),0,IF(AND(M409=0,N409=1),IF(N411>=N414/2,N414/2*-1,N411*-1),IF(AND(M409=1,N409=0),SUM($J$412:M412)*-1,IF(AND(M409=1,N409=1),IF(SUM($J$412:M412)=N414/2*-1,0,IF(SUM($J$412:M412)+N411<N414/2,N410*-1,((N414/2-(SUM($J$412:M412)+N410))*-1)))))))","v":0},{"$f":"IF(AND(N409=0,O409=0),0,IF(AND(N409=0,O409=1),IF(O411>=O414/2,O414/2*-1,O411*-1),IF(AND(N409=1,O409=0),SUM($J$412:N412)*-1,IF(AND(N409=1,O409=1),IF(SUM($J$412:N412)=O414/2*-1,0,IF(SUM($J$412:N412)+O411<O414/2,O410*-1,((O414/2-(SUM($J$412:N412)+O410))*-1)))))))","v":0}]
[null,null,"SAC subtotal (después de la exención)",null,null,null,null,null,null,{"$f":"+J411+J412","v":0},{"$f":"+K411+SUM($J$412:K412)","v":0},{"$f":"+L411+SUM($J$412:L412)","v":0},{"$f":"+M411+SUM($J$412:M412)","v":0},{"$f":"+N411+SUM($J$412:N412)","v":0},{"$f":"+O411+SUM($J$412:O412)","v":0}]
[null,null,"Límite del aguinaldo bruto",404062,404062,404062,404062,{"$f":"IF(Check!$B$1=\"Ok\",G414,506230)","v":404062},880000,880000,880000,1770000,{"$f":"+L414","v":1770000},{"$f":"+M414","v":1770000},{"$f":"+N414","v":1770000}]
[null,null,"Supera el tope?",{"$f":"IF(SUM($D$410:D410)>D414,1,0)","v":0},{"$f":"IF(SUM($D$410:E410)>E414,1,0)","v":0},{"$f":"IF(SUM($D$410:F410)>F414,1,0)","v":0},{"$f":"IF(SUM($D$410:G410)>G414,1,0)","v":0},{"$f":"IF(SUM($D$410:H410)>H414,1,0)","v":0},{"$f":"IF(SUM($D$410:I410)>I414/2,1,0)","v":0},{"$f":"IF(SUM($J$410:J410)>J414/2,1,0)","v":0},{"$f":"IF(SUM($J$410:K410)>K414/2,1,0)","v":0},{"$f":"IF(SUM($J$410:L410)>L414/2,1,0)","v":0},{"$f":"IF(SUM($J$410:M410)>M414/2,1,0)","v":0},{"$f":"IF(SUM($J$410:N410)>N414/2,1,0)","v":0},{"$f":"IF(SUM($J$410:O410)>O414/2,1,0)","v":0}]
[null,null,"Para F. 1357 (gravado)",{"$f":"+D410+D412","v":0},{"$f":"+E410+E412+D416","v":0},{"$f":"+F410+F412+E416","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,"Aguinaldo ANTES"]
[null,null,"SAC Gravado/Exento",1,2,3,4,5,6,7,8,9]
[null,null,"Aplica?",{"$f":"IF(AND(Liquidacion!F90<Tablas!$O$60,SUM($D$424:D424)=0),1,0)","v":1},{"$f":"IF(AND(Liquidacion!G90<Tablas!$O$60,SUM($D$424:E424)=0),1,0)","v":1},{"$f":"IF(AND(Liquidacion!H90<Tablas!$O$60,SUM($D$424:F424)=0),1,0)","v":1},{"$f":"IF(AND(Liquidacion!I90<Tablas!$O$60,SUM($D$424:G424)=0),1,0)","v":1},{"$f":"IF(AND(Liquidacion!J90<Tablas!$O$60,SUM($D$424:H424)=0),1,0)","v":1},{"$f":"IF(AND(Liquidacion!K90<Tablas!$O$60,SUM($D$424:I424)=0),1,0)","v":1},{"$f":"IF(AND(Liquidacion!L90<Tablas!$O$60,SUM($J$424:J424)=0),1,0)","v":1},{"$f":"IF(AND(Liquidacion!M90<Tablas!$O$60,SUM($J$424:K424)=0),1,0)","v":1},{"$f":"IF(AND(Liquidacion!N90<Tablas!$O$60,SUM($J$424:L424)=0),1,0)","v":1}]
[null,null,"SAC",{"$f":"ROUND(+Liquidacion!F91,2)","v":0},{"$f":"ROUND(+Liquidacion!G91,2)","v":0},{"$f":"ROUND(+Liquidacion!H91,2)","v":0},{"$f":"ROUND(+Liquidacion!I91,2)","v":0},{"$f":"ROUND(+Liquidacion!J91,2)","v":0},{"$f":"ROUND(+Liquidacion!K91,2)","v":0},{"$f":"ROUND(+Liquidacion!L91,2)","v":0},{"$f":"ROUND(+Liquidacion!M91,2)","v":0},{"$f":"ROUND(+Liquidacion!N91,2)","v":0}]
[null,null,"Ajuste",{"$f":"IF(Auxiliares!D420=1,D421*-1,0)","v":0},{"$f":"IF(Auxiliares!E420=1,IF(Auxiliares!D420=1,E421*-1,SUM($D$421:E421)*-1),IF(D420=1,SUM($D$422:D422)*-1,0))","v":0},{"$f":"IF(Auxiliares!F420=1,IF(Auxiliares!E420=1,F421*-1,SUM($D$421:F421)*-1),IF(E420=1,SUM($D$422:E422)*-1,0))","v":0},{"$f":"IF(Auxiliares!G420=1,IF(Auxiliares!F420=1,G421*-1,SUM($D$421:G421)*-1),IF(F420=1,SUM($D$422:F422)*-1,0))","v":0},{"$f":"IF(Auxiliares!H420=1,IF(Auxiliares!G420=1,H421*-1,SUM($D$421:H421)*-1),IF(G420=1,SUM($D$422:G422)*-1,0))","v":0},{"$f":"IF(Auxiliares!I420=1,IF(Auxiliares!H420=1,I421*-1,SUM($D$421:I421)*-1),IF(H420=1,SUM($D$422:H422)*-1,0))","v":0},{"$f":"IF(Auxiliares!J420=1,J421*-1,0)","v":0},{"$f":"IF(Auxiliares!K420=1,K421*-1,0)","v":0},{"$f":"IF(Auxiliares!L420=1,L421*-1,0)","v":0}]
[null,null,"Límite del aguinaldo bruto",404062,404062,404062,404062,506230,506230,{"$f":"+J414","v":880000},{"$f":"+K414","v":880000},{"$f":"+K423","v":880000}]
[null,null,"Supera el tope?",0,0,0,0,0,0,0,0,0]
[null,null,"Para F. 1357",0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"DIFERENCIA DEL IMPUESTO POR LOS CAMBIOS DE LOS VALORES DE REFERENCIA"]
[null,null,"Promedio ANTES del cambio",{"$f":"IF(Check!B1=\"Ok\",SUM(Tablas!H44:K44)/COUNT(Tablas!H44:K44),SUM(Tablas!H44:J44)/COUNT(Tablas!H44:J44))","v":0},null,null,null,null,null,"Antes","Ahora","Diferencia"]
[null,null,"Base ANTES del cambio",{"$f":"IF(Check!B1=\"Ok\",MIN(D431,Tablas!K44),+MIN(D431,Tablas!J44))","v":0},null,null,null,null,null,1,1,0]
[null,null,"Tramo ANTES del cambio",{"$f":"IF(D432<=Tablas!$O$65,\"<\"&Tablas!$O$65,IF(D432<=Tablas!$O$66,\"<\"&Tablas!$O$66,\">\"&Tablas!$O$66))","v":"<506230"},{"$f":"IF(D432=0,0,+VLOOKUP(D433,$D$380:$G$382,3,FALSE))","v":0},null,null,null,null,2,1,{"$f":"IF(AND(E433=J433,E439=K433),IF(Check!B1=\"\",Liquidacion!M138-Auxiliares!D435,Liquidacion!N138-Auxiliares!D435),0)","v":0}]
[null,null,"Deducción primer párrafo",{"$f":"+IF(E433=1,IF(Check!B1=\"Ok\",Liquidacion!N127-SUM(Liquidacion!N135:'Liquidacion'!N137,Liquidacion!N139:'Liquidacion'!N141)+SUM(Liquidacion!M135:'Liquidacion'!M137,Liquidacion!M139:'Liquidacion'!M141),Liquidacion!M127-SUM(Liquidacion!M135:'Liquidacion'!M137,Liquidacion!M139:'Liquidacion'!M141)+SUM(Liquidacion!L135:'Liquidacion'!L137,Liquidacion!L139:'Liquidacion'!L141)),0)","v":0},null,null,null,null,null,3,1,{"$f":"IF(AND(E433=3,E439=1),D436-D440,0)","v":0}]
[null,null,"Deducción segundo párrafo",{"$f":"+IF(E433=2,VLOOKUP(D432,Tablas!$F$60:$H$289,3,TRUE),0)","v":0},null,null,null,null,null,1,2,0]
[null,null,"Base imponible ANTES del cambio",{"$f":"IF(Check!B1=\"Ok\",Liquidacion!N143+SUM(Liquidacion!N138:N139)-SUM(Liquidacion!M138:M139)-SUM(D434:D435),Liquidacion!M143+SUM(Liquidacion!M138:M139)-SUM(Liquidacion!L138:L139)-SUM(D434:D435))","v":0},null,null,null,null,null,2,2,0]
[null,null,"Impuesto determinado (tabla ANTES del cambio)",{"$f":"IF(Check!B1=\"Ok\",impuestoDeterminado(D436,SUM(Auxiliares!$D$228:L228,Auxiliares!$D$236:K236,Auxiliares!$D$242:L242),9),impuestoDeterminado(D436,SUM(Auxiliares!$D$228:K228,Auxiliares!$D$236:K236,Auxiliares!$D$242:K242),8))","v":0},null,null,null,null,null,3,2,{"$f":"IF(AND(E433=J437,E439=K437),IF(Check!B1=\"\",D436-D440,D436-D440),0)","v":0}]
[null,null,null,null,null,null,null,null,null,1,3,0]
[null,null,"Tramo DESPUES del cambio",{"$f":"IF(Check!B1=\"Ok\",Tablas!K47,Tablas!J47)","v":"<700875"},{"$f":"+VLOOKUP(D439,$E$380:$G$382,2,FALSE)","v":"<1980000"},null,null,null,null,2,3,0]
[null,null,"Base imponible DESPUES del cambio",{"$f":"IF(Check!B1=\"Ok\",Liquidacion!N143,Liquidacion!M143)","v":0},null,"Diferencia en beneficio",null,{"$f":"+D436-D440","v":0},null,3,3,0]
[null,null,"Impuesto determinado (tabla ANTERIOR al cambio)",{"$f":"IF(Check!B1=\"Ok\",Liquidacion!N150,Liquidacion!M150)","v":0}]
[]
[null,null,"Diferencia",{"$f":"ROUND(+D437-D441,2)","v":0},"Por cambios en los valores de referencia (a devolver)"]
[]
[null,null,"D. 415/23"]
[null,null,"DIFERENCIA DEL IMPUESTO POR CAMBIO EN LOS TRAMOS DEL AGUINALDO"]
[null,null,"ANTES"]
[null,null,"Ganancia neta sujeta a impuesto + SAC",{"$f":"I422+I421+Liquidacion!K143","v":0}]
[null,null,"Impuesto determinado",{"$f":"impuestoDeterminado(D448,SUM(Auxiliares!$D$228:I228,Auxiliares!$D$236:I236,Auxiliares!$D$242:I242),6)","v":0}]
[null,null,"DESPUÉS"]
[null,null,"Impuesto determinado",{"$f":"+Liquidacion!K150","v":0}]
[null,null,"Diferencia total",{"$f":"+D449-D451","v":0}]
[null,null,"Dos cuotas",{"$f":"+D452/2","v":0}]
[]
[null,null,"D. 473/23"]
[null,null,"DIFERENCIA DEL IMPUESTO POR CAMBIO EN LOS TRAMOS DEL AGUINALDO"]
[null,null,"ANTES"]
[null,null,"Ganancia neta sujeta a impuesto + SAC",{"$f":"+SUM(J421:L422)+Liquidacion!N143","v":0}]
[null,null,"Impuesto determinado",{"$f":"impuestoDeterminado2023(D458,SUM(Auxiliares!$J$228:L228,Auxiliares!$J$236:L236,Auxiliares!$J$242:L242),9)","v":0}]
[null,null,"DESPUÉS"]
[null,null,"Impuesto determinado",{"$f":"+Liquidacion!N156","v":0}]
[null,null,"Diferencia total",{"$f":"IF(L409=1,+D459-D461,0)","v":0}]
[null,null,"Una cuota",{"$f":"+D462","v":0}]

{"sheet":"Tablas","index":8,"n_rows":289,"n_cols":18,"rows_kept":289,"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",548651.9,{"$f":"+C7","v":548651.9},{"$f":"IF(Check!$B$1=\"Ok\",Tablas!D7,642142.18)","v":548651.9},642142.18000000005,{"$f":"+F7","v":642142.18000000005},{"$f":"IF(Check!$B$1=\"Ok\",Tablas!G7,776478.32)","v":642142.18000000005},776478.32,{"$f":"+I7","v":776478.32},{"$f":"IF(Check!$B$1=\"Ok\",Tablas!J7,957320.12)","v":776478.32},{"$f":"957320.12","v":957320.12},957320.12,{"$f":"IF(Check!$B$1=\"Ok\",Tablas!M7,1157112.83)","v":957320.12}]
[null,"Jubilación",0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,"Sí"]
[null,"Ley 19032",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,"Sí"]
[null,"Obra social",0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,"Sí"]
[null,"Sindicato",0,0,0,0,0,0,0,0,0,0,0,0,"No"]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,"No"]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,"No"]
[]
[null,"DEDUCCIONES GENERALES"]
[]
[null,"Concepto","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","Anual"]
[null,"Seguro de vida",{"$f":"+$O$18","v":42921.24},42921.24,42921.24,42921.24,42921.24,42921.24,42921.24,42921.24,42921.24,42921.24,42921.24,{"$f":"+$O$18","v":42921.24},42921.24]
[null,"Seguro mixto",{"$f":"+$O$19","v":42921.24},42921.24,42921.24,42921.24,42921.24,42921.24,42921.24,42921.24,42921.24,42921.24,42921.24,{"$f":"+$O$19","v":42921.24},{"$f":"+O18","v":42921.24}]
[null,"Fondo común de inversión",{"$f":"+$O$20","v":42921.24},42921.24,42921.24,42921.24,42921.24,42921.24,42921.24,42921.24,42921.24,42921.24,42921.24,{"$f":"+$O$20","v":42921.24},{"$f":"+O19","v":42921.24}]
[null,"Seguro de retiro privado",{"$f":"+$O$21","v":42921.24},42921.24,42921.24,42921.24,42921.24,42921.24,42921.24,42921.24,42921.24,42921.24,42921.24,{"$f":"+$O$21","v":42921.24},{"$f":"+O20","v":42921.24}]
[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",{"$f":"+$Q$24","v":451683.19},451683.19,451683.19,451683.19,451683.19,451683.19,451683.19,451683.19,{"$f":"+$Q$24","v":451683.19},{"$f":"+$O$24","v":451683.19},{"$f":"+$O$24","v":451683.19},451683.19,{"$f":"IF(Datos!$F$21=\"Zona patagónica\",$Q$24*1.22,$Q$24)","v":451683.19},null,451683.19]
[null,"Alquiler de casa habitación",{"$f":"$Q$24/12*MONTH(C17)","v":37640.265833333331},75280.531666666662,112920.79749999999,150561.06333333332,188201.32916666666,225841.59499999997,263481.86083333334,301122.12666666665,{"$f":"$Q$24/12*MONTH(K17)","v":338762.39249999996},{"$f":"$O$25/12*MONTH(L17)","v":376402.65833333333},414042.92416666663,451683.18999999994,{"$f":"IF(Datos!$F$21=\"Zona patagónica\",$Q$24*1.22,$Q$24)","v":451683.19}]
[null,"Viáticos",{"$f":"$Q$24*0.4","v":180673.27600000001},{"$f":"$Q$24*0.4","v":180673.27600000001},180673.27600000001,180673.27600000001,180673.27600000001,180673.27600000001,180673.27600000001,180673.27600000001,180673.27600000001,{"$f":"+$O$26","v":180673.27600000001},{"$f":"+$O$26","v":180673.27600000001},180673.27600000001,{"$f":"IF(Datos!$F$21=\"Zona patagónica\",$Q$24*1.22*0.4,$Q$24*0.4)","v":180673.27600000001}]
[null,"Viáticos (larga distancia)",{"$f":"+$Q$24","v":451683.19},{"$f":"+$Q$24","v":451683.19},451683.19,451683.19,451683.19,451683.19,451683.19,451683.19,451683.19,{"$f":"+$O$27","v":451683.19},{"$f":"+$O$27","v":451683.19},451683.19,{"$f":"IF(Datos!$F$21=\"Zona patagónica\",$Q$24*1.22,$Q$24)","v":451683.19}]
[null,"Viáticos (larga distancia - Camioneros)",{"$f":"+O28","v":2258415.9500000002},{"$f":"+C28","v":2258415.9500000002},{"$f":"+D28","v":2258415.9500000002},2258415.9500000002,2258415.9500000002,2258415.9500000002,2258415.9500000002,2258415.9500000002,2258415.9500000002,2258415.9500000002,2258415.9500000002,2258415.9500000002,{"$f":"+Q24*5","v":2258415.9500000002}]
[null,"Viajantes de comercio (sin tope)"]
[null,"Gastos educativos",{"$f":"+$Q$24*0.4","v":180673.27600000001},{"$f":"+$Q$24*0.4","v":180673.27600000001},180673.27600000001,180673.27600000001,180673.27600000001,180673.27600000001,180673.27600000001,180673.27600000001,180673.27600000001,{"$f":"+$O$30","v":180673.27600000001},{"$f":"+$O$30","v":180673.27600000001},180673.27600000001,{"$f":"IF(Datos!$F$21=\"Zona patagónica\",$Q$24*1.22*0.4,$Q$24*0.4)","v":180673.27600000001}]
[null,"Tope 5% ganancia neta",{"$f":"Liquidacion!F117*0.05","v":0},{"$f":"Liquidacion!G117*0.05","v":0},{"$f":"Liquidacion!H117*0.05","v":0},{"$f":"Liquidacion!I117*0.05","v":0},{"$f":"Liquidacion!J117*0.05","v":0},{"$f":"Liquidacion!K117*0.05","v":0},{"$f":"Liquidacion!L117*0.05","v":0},{"$f":"Liquidacion!M117*0.05","v":0},{"$f":"Liquidacion!N117*0.05","v":0},{"$f":"Liquidacion!O117*0.05","v":0},{"$f":"Liquidacion!P117*0.05","v":0},{"$f":"Liquidacion!Q117*0.05","v":0},{"$f":"+Liquidacion!S117*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$36/12","v":37640.265833333331},{"$f":"+$O$36/12","v":37640.265833333331},37640.265833333331,37640.265833333331,37640.265833333331,37640.265833333331,37640.265833333331,37640.265833333331,37640.265833333331,37640.265833333331,37640.265833333331,37640.265833333331,{"$f":"IF(Datos!$F$21=\"Zona patagónica\",Q24*1.22,Q24)","v":451683.19}]
[null,"Deducción especial",{"$f":"+$O$37/12","v":180673.27599999998},{"$f":"+$O$37/12","v":180673.27599999998},180673.27599999998,180673.27599999998,180673.27599999998,180673.27599999998,180673.27599999998,180673.27599999998,180673.27599999998,180673.27599999998,180673.27599999998,180673.27599999998,{"$f":"IF(Datos!$F$21=\"Zona patagónica\",Q24*4.8*1.22,Q24*4.8)","v":2168079.3119999999}]
[null,"Deducción específica",400994.08,400994.08,469323.44,469323.44,469323.44,567505.92000000004,567505.92000000004,567505.92000000004,{"$f":"87459.76*8","v":699678.08},{"$f":"87459.76*8","v":699678.08},699678.08,699678.08,{"$f":"+SUM(C38:N38)","v":6711188.5599999996}]
[null,"Cónyuge",{"$f":"+$O$39/12","v":35090.686666666668},{"$f":"+$O$39/12","v":35090.686666666668},35090.686666666668,35090.686666666668,35090.686666666668,35090.686666666668,35090.686666666668,35090.686666666668,35090.686666666668,35090.686666666668,35090.686666666668,35090.686666666668,{"$f":"IF(Datos!$F$21=\"Zona patagónica\",421088.24*1.22,421088.24)","v":421088.24}]
[null,"Hijo",{"$f":"+$O$40/12","v":17696.364166666666},{"$f":"+$O$40/12","v":17696.364166666666},17696.364166666666,17696.364166666666,17696.364166666666,17696.364166666666,17696.364166666666,17696.364166666666,17696.364166666666,17696.364166666666,17696.364166666666,17696.364166666666,{"$f":"IF(Datos!$F$21=\"Zona patagónica\",212356.37*1.22,212356.37)","v":212356.37}]
[]
[]
[null,null,"2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01"]
[null,"Remuneración bruta",{"$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($C$44:C44)/COUNT($C$44:C44)","v":0},{"$f":"SUM($C$44:D44)/COUNT($C$44:D44)","v":0},{"$f":"SUM($C$44:E44)/COUNT($C$44:E44)","v":0},{"$f":"SUM($C$44:F44)/COUNT($C$44:F44)","v":0},{"$f":"IF(Check!$B$1=\"Ok\",SUM($C$44:G44)/COUNT($C$44:G44),SUM($G$44:G44)/COUNT($G$44:G44))","v":0},{"$f":"IF(Check!$B$1=\"Ok\",SUM($H$44:H44)/COUNT($H$44:H44),SUM($G$44:H44)/COUNT($G$44:H44))","v":0},{"$f":"IF(Check!$B$1=\"Ok\",SUM($H$44:I44)/COUNT($H$44:I44),SUM($G$44:I44)/COUNT($G$44:I44))","v":0},{"$f":"IF(Check!$B$1=\"Ok\",SUM($H$44:J44)/COUNT($H$44:J44),SUM($J$44:J44)/COUNT($J$44:J44))","v":0},{"$f":"IF(Check!$B$1=\"Ok\",SUM($K$44:K44)/COUNT($K$44:K44),SUM($J$44:K44)/COUNT($J$44:K44))","v":0},{"$f":"IF(Check!$B$1=\"Ok\",SUM($J$44:L44)/COUNT($J$44:L44),SUM($L$44:L44)/COUNT($L$44:L44))","v":0},{"$f":"IF(Check!$B$1=\"Ok\",SUM($M$44:M44)/COUNT($M$44:M44),SUM($L$44:M44)/COUNT($L$44:M44))","v":0},{"$f":"IF(Check!$B$1=\"Ok\",SUM($M$44:N44)/COUNT($M$44:N44),SUM($L$44:N44)/COUNT($L$44:N44))","v":0}]
[null,"Remuneración Promedio (SAC)",{"$f":"SUM($C$44:C44)/COUNT($C$44:C44)","v":0},{"$f":"SUM($C$44:D44)/COUNT($C$44:D44)","v":0},{"$f":"SUM($C$44:E44)/COUNT($C$44:E44)","v":0},{"$f":"SUM($C$44:F44)/COUNT($C$44:F44)","v":0},{"$f":"SUM($C$44:G44)/COUNT($C$44:G44)","v":0},{"$f":"SUM($C$44:H44)/COUNT($C$44:H44)","v":0},{"$f":"SUM($I$44:I44)/COUNT($I$44:I44)","v":0},{"$f":"SUM($I$44:J44)/COUNT($I$44:J44)","v":0},{"$f":"SUM($I$44:K44)/COUNT($I$44:K44)","v":0},{"$f":"SUM($I$44:L44)/COUNT($I$44:L44)","v":0},{"$f":"SUM($I$44:M44)/COUNT($I$44:M44)","v":0},{"$f":"SUM($I$44:N44)/COUNT($I$44:N44)","v":0}]
[null,"Tramo",{"$f":"IF(MIN(C44:C45)<=$O$60,\"<\"&$O$60,IF(MIN(C44:C45)<=$O$61,\"<\"&$O$61,\">\"&$O$61))","v":"<404062"},{"$f":"IF(MIN(D44:D45)<=$O$60,\"<\"&$O$60,IF(MIN(D44:D45)<=$O$61,\"<\"&$O$61,\">\"&$O$61))","v":"<404062"},{"$f":"IF(MIN(E44:E45)<=$O$60,\"<\"&$O$60,IF(MIN(E44:E45)<=$O$61,\"<\"&$O$61,\">\"&$O$61))","v":"<404062"},{"$f":"IF(MIN(F44:F45)<=$O$60,\"<\"&$O$60,IF(MIN(F44:F45)<=$O$61,\"<\"&$O$61,\">\"&$O$61))","v":"<404062"},{"$f":"IF(Check!$B$1=\"Ok\",IF(MIN(G44:G45)<=$O$60,\"<\"&$O$60,IF(MIN(G44:G45)<=$O$61,\"<\"&$O$61,\">\"&$O$61)),IF(MIN(G44:G45)<=$O$65,\"<\"&$O$65,IF(MIN(G44:G45)<=$O$66,\"<\"&$O$66,\">\"&$O$66)))","v":"<404062"},{"$f":"IF(MIN(H44:H45)<=$O$65,\"<\"&$O$65,IF(MIN(H44:H45)<=$O$66,\"<\"&$O$66,\">\"&$O$66))","v":"<506230"},{"$f":"IF(MIN(I44:I45)<=$O$65,\"<\"&$O$65,IF(MIN(I44:I45)<=$O$66,\"<\"&$O$66,\">\"&$O$66))","v":"<506230"},{"$f":"IF(Check!$B$1=\"Ok\",IF(MIN(J44:J45)<=$O$65,\"<\"&$O$65,IF(MIN(J44:J45)<=$O$66,\"<\"&$O$66,\">\"&$O$66)),IF(MIN(J44:J45)<=$O$70,\"<\"&$O$70,IF(MIN(J44:J45)<=$O$71,\"<\"&$O$71,\">\"&$O$71)))","v":"<506230"},{"$f":"IF(MIN(K44:K45)<=$O$70,\"<\"&$O$70,IF(MIN(K44:K45)<=$O$71,\"<\"&$O$71,\">\"&$O$71))","v":"<700875"},{"$f":"IF(Check!$B$1=\"Ok\",IF(MIN(L44:L45)<=$O$70,\"<\"&$O$70,IF(MIN(L44:L45)<=$O$71,\"<\"&$O$71,\">\"&$O$71)),IF(MIN(L44:L45)<=L56,\"<\"&L56,\">\"&L$56))","v":"<700875"},{"$f":"IF(MIN(M44:M45)<=M56,\"<\"&M56,\">\"&M56)","v":"<1980000"},{"$f":"IF(MIN(N44:N45)<=N56,\"<\"&N56,\">\"&N56)","v":"<1980000"}]
[null,"Tramo (SAC)",{"$f":"IF(C46<=$O$60,\"<\"&$O$60,IF(C46<=$O$61,\"<\"&$O$61,\">\"&$O$61))","v":"<404062"},{"$f":"IF(D46<=$O$60,\"<\"&$O$60,IF(D46<=$O$61,\"<\"&$O$61,\">\"&$O$61))","v":"<404062"},"<404062","<404062",{"$f":"IF(Check!$B$1=\"Ok\",IF(G46<=$O$60,\"<\"&$O$60,IF(G46<=$O$61,\"<\"&$O$61,\">\"&$O$61)),IF(G46<=$O$65,\"<\"&$O$65,IF(G46<=$O$66,\"<\"&$O$66,\">\"&$O$66)))","v":"<404062"},{"$f":"IF(MIN(H44,H46)<=$R$60,\"<\"&$R$60,IF(H46<=$R$60,\"<\"&$R$60,\">\"&$R$60))","v":"<880000"},"<880000","<880000",{"$f":"IF(MIN(K44,K46)<=K$56,\"<\"&K$56,IF(K46<=K$56,\"<\"&K$56,\">\"&K$56))","v":"<1770000"},{"$f":"IF(MIN(L44,L46)<=$L$56,\"<\"&$K$56,\">\"&$K$56)","v":"<1770000"},{"$f":"IF(MIN(M44,M46)<=$L$56,\"<\"&$K$56,\">\"&$K$56)","v":"<1770000"},"<1770000"]
[null,"Deducción especial (incremento, primera parte)",{"$f":"+Auxiliares!D399","v":0},{"$f":"+Auxiliares!E399","v":0},{"$f":"+Auxiliares!F399","v":0},{"$f":"+Auxiliares!G399","v":0},{"$f":"+Auxiliares!H399","v":0},{"$f":"+Auxiliares!I399","v":0},{"$f":"+Auxiliares!J399","v":0},{"$f":"+Auxiliares!K399","v":0},{"$f":"+Auxiliares!L399","v":0},{"$f":"+Auxiliares!M399","v":0},{"$f":"+Auxiliares!N399","v":0},{"$f":"+Auxiliares!O399","v":0}]
[null,"Deducción especial (acumulada, primera parte)",{"$f":"+Auxiliares!D402","v":0},{"$f":"+Auxiliares!E402","v":0},{"$f":"+Auxiliares!F402","v":0},{"$f":"+Auxiliares!G402","v":0},{"$f":"+Auxiliares!H402","v":0},{"$f":"+Auxiliares!I402","v":0},{"$f":"+Auxiliares!J402","v":0},{"$f":"+Auxiliares!K402","v":0},{"$f":"+Auxiliares!L402","v":0},{"$f":"+Auxiliares!M402","v":0},{"$f":"+Auxiliares!N402","v":0},{"$f":"+Auxiliares!O402","v":0}]
[null,"Deducción especial (incremento, segunda parte)",{"$f":"IF(C47=\"<\"&$O$61,VLOOKUP(MIN(C44:C45),$B$60:$D$289,3,TRUE),0)","v":0},{"$f":"IF(D47=\"<\"&$O$61,VLOOKUP(MIN(D44:D45),$B$60:$D$289,3,TRUE),0)","v":0},{"$f":"IF(E47=\"<\"&$O$61,VLOOKUP(MIN(E44:E45),$B$60:$D$289,3,TRUE),0)","v":0},{"$f":"IF(F47=\"<\"&$O$61,VLOOKUP(MIN(F44:F45),$B$60:$D$289,3,TRUE),0)","v":0},{"$f":"IF(AND(Check!$B$1=\"Ok\",G47=\"<\"&$O$61),VLOOKUP(MIN(G44:G45),$B$60:$D$289,3,TRUE),IF(G47=\"<\"&$O$66,VLOOKUP(MIN(G44:G45),$F$60:$H$289,3,TRUE),0))","v":0},{"$f":"IF(H47=\"<\"&$O$66,VLOOKUP(MIN(H44:H45),$F$60:$H$289,3,TRUE),0)","v":0},0,{"$f":"IF(AND(Check!$B$1=\"Ok\",J47=\"<\"&$O$66),VLOOKUP(MIN(J44:J45),$F$60:$H$289,3,TRUE),IF(J47=\"<\"&$O$71,VLOOKUP(MIN(J44:J45),$J$60:$L$289,3,TRUE),0))","v":0},{"$f":"IF(K47=\"<\"&$O$71,VLOOKUP(MIN(K44:K45),$J$60:$L$289,3,TRUE),0)","v":0},{"$f":"IF(L47=\"<\"&$O$71,VLOOKUP(MIN(L44:L45),$J$60:$L$289,3,TRUE),0)","v":0},0,0]
[null,"Deducción especial (acumulada, segunda parte)",{"$f":"+Auxiliares!D403","v":0},{"$f":"+Auxiliares!E403","v":0},{"$f":"+Auxiliares!F403","v":0},{"$f":"+Auxiliares!G403","v":0},{"$f":"+Auxiliares!H403","v":0},{"$f":"+Auxiliares!I403","v":0},{"$f":"+Auxiliares!J403","v":0},{"$f":"+Auxiliares!K403","v":0},{"$f":"+Auxiliares!L403","v":0},{"$f":"+Auxiliares!M403","v":0},{"$f":"+Auxiliares!N403","v":0},{"$f":"+Auxiliares!O403","v":0}]
[null,"Deducción especial incrementada (acumulada)",{"$f":"+C50+C52","v":0},0,0,0,0,{"$f":"+H50+H52","v":0},{"$f":"+I50+I52","v":0},0,0,0,0,0]
[]
[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,"15 SMVyM",null,null,null,null,null,null,null,null,{"$f":"118000*15","v":1770000},1980000,{"$f":"+L56","v":1980000},{"$f":"+M56","v":1980000}]
[]
[null,"INCREMENTO DE LA DEDUCCIÓN ESPECIAL (de 404.062 a 466.017)",null,null,null,"INCREMENTO DE LA DEDUCCIÓN ESPECIAL (de 506.230 a 583.851)",null,null,null,"INCREMENTO DE LA DEDUCCIÓN ESPECIAL (de 700.875 a 808.341)"]
[null,"Sueldo bruto mensual desde","Sueldo bruto hasta","Incremento de la deducción",null,"Sueldo bruto mensual desde","Sueldo bruto hasta","DEI",null,"Sueldo bruto mensual desde","Sueldo bruto hasta","DEI",null,"Desde enero 2023","Importe",null,"1er SAC","Importe"]
[null,404062.01,404331,115775,null,506230.01,506568,199645,null,700875.01,701316,359613,null,"Grupo 1",404062,null,"Exento",880000]
[null,404331.01,404601,114779,null,506568.01,506906,197921,null,701316.01,701785,356488,null,"Grupo 2",466017]
[null,404601.01,404871,113865,null,506906.01,507244,196344,null,701785.01,702253,353639,null,"Grupo 3",null,null,"2do SAC","Importe"]
[null,404871.01,405139,113003,null,507244.01,507580,194867,null,702253.01,702718,350973,null,null,null,null,"Exento",{"$f":"+K56","v":1770000}]
[null,405139.01,405409,112178,null,507580.01,507918,193441,null,702718.01,703186,348400,null,"Desde mayo 2023","Importe"]
[null,405409.01,405679,111381,null,507918.01,508256,192064,null,703186.01,703655,345916,null,"Grupo 1",506230]
[null,405679.01,405947,110608,null,508256.01,508592,190735,null,703655.01,704119,343520,null,"Grupo 2",583851]
[null,405947.01,406217,109852,null,508592.01,508930,189428,null,704119.01,704588,341164,null,"Grupo 3"]
[null,406217.01,406486,109109,null,508930.01,509267,188153,null,704588.01,705054,338868]
[null,406486.01,406756,108385,null,509267.01,509606,186898,null,705054.01,705523,336606,null,"Desde agosto 2023","Importe"]
[null,406756.01,407026,107672,null,509606.01,509944,185664,null,705523.01,705991,334382,null,"Grupo 1",700875]
[null,407026.01,407294,106969,null,509944.01,510280,184458,null,705991.01,706456,332209,null,"Grupo 2",808341]
[null,407294.01,407564,106273,null,510280.01,510618,183260,null,706456.01,706924,330051,null,"Grupo 3"]
[null,407564.01,407834,105592,null,510618.01,510956,182078,null,706924.01,707392,327921]
[null,407834.01,408102,104916,null,510956.01,511292,180918,null,707392.01,707857,325832]
[null,408102.01,408372,104249,null,511292.01,511630,179763,null,707857.01,708326,323751]
[null,408372.01,408641,103585,null,511630.01,511967,178625,null,708326.01,708792,321701]
[null,408641.01,408911,102931,null,511967.01,512306,177494,null,708792.01,709261,319663]
[null,408911.01,409181,102281,null,512306.01,512644,176373,null,709261.01,709729,317644]
[null,409181.01,409449,101641,null,512644.01,512980,175271,null,709729.01,710194,315659]
[null,409449.01,409719,101003,null,512980.01,513318,174169,null,710194.01,710662,313675]
[null,409719.01,409989,100371,null,513318.01,513656,173077,null,710662.01,711130,311708]
[null,409989.01,410257,99744,null,513656.01,513992,172001,null,711130.01,711595,309770]
[null,410257.01,410527,99121,null,513992.01,514330,170925,null,711595.01,712064,307832]
[null,410527.01,410796,98502,null,514330.01,514667,169860,null,712064.01,712530,305915]
[null,410796.01,411066,97887,null,514667.01,515006,168799,null,712530.01,712998,304003]
[null,411066.01,411336,97279,null,515006.01,515344,167745,null,712998.01,713467,302105]
[null,411336.01,411604,96673,null,515344.01,515680,166705,null,713467.01,713932,300232]
[null,411604.01,411874,96070,null,515680.01,516018,165664,null,713932.01,714400,298357]
[null,411874.01,412144,95471,null,516018.01,516356,164629,null,714400.01,714868,296493]
[null,412144.01,412412,94876,null,516356.01,516692,163607,null,714868.01,715333,294653]
[null,412412.01,412682,94284,null,516692.01,517030,162583,null,715333.01,715801,292809]
[null,412682.01,412951,93693,null,517030.01,517367,161569,null,715801.01,716268,290982]
[null,412951.01,413221,93109,null,517367.01,517705,160555,null,716268.01,716736,289158]
[null,413221.01,413491,92526,null,517705.01,518044,159547,null,716736.01,717205,287342]
[null,413491.01,413759,91946,null,518044.01,518379,158552,null,717205.01,717669,285549]
[null,413759.01,414029,91367,null,518379.01,518718,157553,null,717669.01,718138,283751]
[null,414029.01,414299,90793,null,518718.01,519056,156559,null,718138.01,718606,281962]
[null,414299.01,414567,90219,null,519056.01,519392,155577,null,718606.01,719071,280193]
[null,414567.01,414837,89650,null,519392.01,519730,154592,null,719071.01,719539,278420]
[null,414837.01,415106,89083,null,519730.01,520067,153615,null,719539.01,720006,276660]
[null,415106.01,415376,88516,null,520067.01,520405,152638,null,720006.01,720474,274901]
[null,415376.01,415646,87953,null,520405.01,520744,151665,null,720474.01,720942,273149]
[null,415646.01,415914,87393,null,520744.01,521079,150703,null,720942.01,721407,271417]
[null,415914.01,416184,86835,null,521079.01,521418,149738,null,721407.01,721876,269678]
[null,416184.01,416454,86279,null,521418.01,521756,148776,null,721876.01,722344,267947]
[null,416454.01,416722,85726,null,521756.01,522092,147825,null,722344.01,722809,266234]
[null,416722.01,416992,85170,null,522092.01,522430,146871,null,722809.01,723277,264515]
[null,416992.01,417261,84621,null,522430.01,522767,145923,null,723277.01,723744,262809]
[null,417261.01,417531,84074,null,522767.01,523105,144975,null,723744.01,724212,261102]
[null,417531.01,417801,83528,null,523105.01,523444,144030,null,724212.01,724680,259400]
[null,417801.01,418069,82981,null,523444.01,523779,143095,null,724680.01,725145,257717]
[null,418069.01,418339,82439,null,523779.01,524118,142157,null,725145.01,725614,256027]
[null,418339.01,418609,81897,null,524118.01,524456,141221,null,725614.01,726082,254343]
[null,418609.01,418877,81359,null,524456.01,524792,140295,null,726082.01,726547,252676]
[null,418877.01,419147,80821,null,524792.01,525130,139366,null,726547.01,727015,251002]
[null,419147.01,419416,80284,null,525130.01,525467,138442,null,727015.01,727482,249339]
[null,419416.01,419686,79748,null,525467.01,525805,137518,null,727482.01,727950,247675]
[null,419686.01,419956,79215,null,525805.01,526143,136597,null,727950.01,728418,246016]
[null,419956.01,420224,78684,null,526143.01,526479,135685,null,728418.01,728883,244373]
[null,420224.01,420494,78154,null,526479.01,526817,134768,null,728883.01,729351,242724]
[null,420494.01,420764,77625,null,526817.01,527156,133855,null,729351.01,729820,241079]
[null,420764.01,421032,77097,null,527156.01,527491,132950,null,729820.01,730285,239450]
[null,421032.01,421302,76573,null,527491.01,527830,132042,null,730285.01,730753,237814]
[null,421302.01,421571,76047,null,527830.01,528167,131139,null,730753.01,731219,236188]
[null,421571.01,421841,75525,null,528167.01,528505,130235,null,731219.01,731688,234561]
[null,421841.01,422111,75005,null,528505.01,528843,129333,null,731688.01,732156,232937]
[null,422111.01,422379,74484,null,528843.01,529179,128440,null,732156.01,732621,231330]
[null,422379.01,422649,73964,null,529179.01,529517,127543,null,732621.01,733089,229715]
[null,422649.01,422919,73447,null,529517.01,529856,126648,null,733089.01,733558,228103]
[null,422919.01,423187,72930,null,529856.01,530191,125762,null,733558.01,734022,226508]
[null,423187.01,423457,72415,null,530191.01,530530,124872,null,734022.01,734491,224904]
[null,423457.01,423726,71902,null,530530.01,530867,123987,null,734491.01,734957,223311]
[null,423726.01,423996,71387,null,530867.01,531205,123100,null,734957.01,735426,221715]
[null,423996.01,424266,70875,null,531205.01,531543,122216,null,735426.01,735894,220122]
[null,424266.01,424534,70366,null,531543.01,531879,121340,null,735894.01,736359,218545]
[null,424534.01,424804,69856,null,531879.01,532217,120460,null,736359.01,736827,216960]
[null,424804.01,425074,69348,null,532217.01,532556,119581,null,736827.01,737295,215379]
[null,425074.01,425342,68842,null,532556.01,532891,118711,null,737295.01,737760,213812]
[null,425342.01,425612,68334,null,532891.01,533230,117836,null,737760.01,738229,212237]
[null,425612.01,425881,67832,null,533230.01,533567,116967,null,738229.01,738695,210672]
[null,425881.01,426151,67327,null,533567.01,533905,116096,null,738695.01,739164,209103]
[null,426151.01,426421,66823,null,533905.01,534243,115227,null,739164.01,739632,207539]
[null,426421.01,426689,66322,null,534243.01,534579,114366,null,739632.01,740097,205988]
[null,426689.01,426959,65822,null,534579.01,534917,113500,null,740097.01,740565,204430]
[null,426959.01,427229,65321,null,534917.01,535255,112636,null,740565.01,741033,202874]
[null,427229.01,427497,64822,null,535255.01,535591,111780,null,741033.01,741498,201333]
[null,427497.01,427767,64325,null,535591.01,535929,110920,null,741498.01,741966,199784]
[null,427767.01,428036,63827,null,535929.01,536266,110064,null,741966.01,742433,198243]
[null,428036.01,428306,63332,null,536266.01,536605,109207,null,742433.01,742901,196700]
[null,428306.01,428576,62837,null,536605.01,536943,108351,null,742901.01,743370,195160]
[null,428576.01,428844,62341,null,536943.01,537279,107504,null,743370.01,743835,193633]
[null,428844.01,429114,61848,null,537279.01,537617,106651,null,743835.01,744303,192099]
[null,429114.01,429384,61358,null,537617.01,537955,105801,null,744303.01,744771,190567]
[null,429384.01,429652,60866,null,537955.01,538291,104957,null,744771.01,745236,189049]
[null,429652.01,429922,60374,null,538291.01,538629,104110,null,745236.01,745704,187522]
[null,429922.01,430191,59884,null,538629.01,538966,103266,null,745704.01,746171,186004]
[null,430191.01,430461,59398,null,538966.01,539305,102422,null,746171.01,746639,184483]
[null,430461.01,430731,58909,null,539305.01,539643,101578,null,746639.01,747108,182965]
[null,430731.01,430999,58421,null,539643.01,539979,100743,null,747108.01,747572,181460]
[null,430999.01,431269,57935,null,539979.01,540317,99902,null,747572.01,748041,179947]
[null,431269.01,431539,57450,null,540317.01,540655,99063,null,748041.01,748509,178436]
[null,431539.01,431807,56965,null,540655.01,540991,98232,null,748509.01,748974,176939]
[null,431807.01,432077,56483,null,540991.01,541329,97395,null,748974.01,749442,175433]
[null,432077.01,432346,55998,null,541329.01,541666,96563,null,749442.01,749909,173936]
[null,432346.01,432616,55515,null,541666.01,542005,95730,null,749909.01,750377,172435]
[null,432616.01,432886,55034,null,542005.01,542343,94898,null,750377.01,750845,170936]
[null,432886.01,433154,54553,null,542343.01,542679,94073,null,750845.01,751310,169452]
[null,433154.01,433424,54074,null,542679.01,543017,93243,null,751310.01,751779,167958]
[null,433424.01,433694,53594,null,543017.01,543355,92415,null,751779.01,752247,166466]
[null,433694.01,433962,53115,null,543355.01,543691,91594,null,752247.01,752712,164988]
[null,433962.01,434232,52639,null,543691.01,544029,90768,null,752712.01,753180,163502]
[null,434232.01,434501,52162,null,544029.01,544366,89947,null,753180.01,753647,162023]
[null,434501.01,434771,51684,null,544366.01,544704,89124,null,753647.01,754115,160540]
[null,434771.01,435041,51209,null,544704.01,545043,88301,null,754115.01,754583,159060]
[null,435041.01,435309,50735,null,545043.01,545378,87487,null,754583.01,755048,157593]
[null,435309.01,435579,50261,null,545378.01,545717,86667,null,755048.01,755516,156118]
[null,435579.01,435849,49785,null,545717.01,546055,85849,null,755516.01,755985,154644]
[null,435849.01,436117,49315,null,546055.01,546391,85037,null,755985.01,756450,153184]
[null,436117.01,436387,48843,null,546391.01,546729,84221,null,756450.01,756918,151714]
[null,436387.01,436656,48372,null,546729.01,547066,83409,null,756918.01,757385,150252]
[null,436656.01,436926,47900,null,547066.01,547404,82596,null,757385.01,757853,148787]
[null,436926.01,437196,47428,null,547404.01,547743,81783,null,757853.01,758321,147324]
[null,437196.01,437464,46959,null,547743.01,548078,80977,null,758321.01,758786,145874]
[null,437464.01,437734,46491,null,548078.01,548417,80167,null,758786.01,759254,144415]
[null,437734.01,438004,46022,null,548417.01,548755,79358,null,759254.01,759723,142957]
[null,438004.01,438272,45554,null,548755.01,549091,78555,null,759723.01,760188,141513]
[null,438272.01,438542,45089,null,549091.01,549429,77748,null,760188.01,760656,140060]
[null,438542.01,438811,44622,null,549429.01,549766,76945,null,760656.01,761122,138614]
[null,438811.01,439081,44155,null,549766.01,550104,76140,null,761122.01,761591,137164]
[null,439081.01,439351,43690,null,550104.01,550443,75336,null,761591.01,762059,135717]
[null,439351.01,439619,43227,null,550443.01,550778,74539,null,762059.01,762524,134282]
[null,439619.01,439889,42764,null,550778.01,551117,73737,null,762524.01,762992,132838]
[null,439889.01,440159,42301,null,551117.01,551455,72936,null,762992.01,763461,131396]
[null,440159.01,440427,41836,null,551455.01,551791,72142,null,763461.01,763925,129967]
[null,440427.01,440697,41373,null,551791.01,552129,71343,null,763925.01,764394,128529]
[null,440697.01,440966,40913,null,552129.01,552466,70549,null,764394.01,764860,127098]
[null,440966.01,441236,40451,null,552466.01,552804,69752,null,764860.01,765329,125663]
[null,441236.01,441506,39992,null,552804.01,553142,68956,null,765329.01,765797,124230]
[null,441506.01,441774,39530,null,553142.01,553478,68167,null,765797.01,766262,122809]
[null,441774.01,442044,39073,null,553478.01,553816,67373,null,766262.01,766730,121380]
[null,442044.01,442314,38613,null,553816.01,554155,66580,null,766730.01,767198,119952]
[null,442314.01,442582,38153,null,554155.01,554490,65794,null,767198.01,767663,118537]
[null,442582.01,442852,37696,null,554490.01,554829,65003,null,767663.01,768132,117112]
[null,442852.01,443121,37238,null,554829.01,555166,64215,null,768132.01,768598,115695]
[null,443121.01,443391,36784,null,555166.01,555504,63426,null,768598.01,769066,114274]
[null,443391.01,443661,36327,null,555504.01,555842,62638,null,769066.01,769535,112855]
[null,443661.01,443929,35873,null,555842.01,556178,61856,null,769535.01,770000,111448]
[null,443929.01,444199,35417,null,556178.01,556516,61070,null,770000.01,770468,110032]
[null,444199.01,444469,34963,null,556516.01,556855,60284,null,770468.01,770936,108617]
[null,444469.01,444737,34507,null,556855.01,557190,59505,null,770936.01,771401,107215]
[null,444737.01,445007,34054,null,557190.01,557529,58721,null,771401.01,771869,105803]
[null,445007.01,445276,33602,null,557529.01,557866,57941,null,771869.01,772336,104399]
[null,445276.01,445546,33150,null,557866.01,558204,57159,null,772336.01,772804,102991]
[null,445546.01,445816,32697,null,558204.01,558542,56378,null,772804.01,773273,101584]
[null,445816.01,446084,32245,null,558542.01,558878,55603,null,773273.01,773738,100190]
[null,446084.01,446354,31794,null,558878.01,559216,54824,null,773738.01,774206,98786]
[null,446354.01,446624,31345,null,559216.01,559555,54045,null,774206.01,774674,97384]
[null,446624.01,446892,30894,null,559555.01,559890,53273,null,774674.01,775139,95994]
[null,446892.01,447162,30445,null,559890.01,560229,52496,null,775139.01,775607,94595]
[null,447162.01,447431,29995,null,560229.01,560566,51723,null,775607.01,776074,93203]
[null,447431.01,447701,29548,null,560566.01,560904,50947,null,776074.01,776542,91807]
[null,447701.01,447971,29097,null,560904.01,561242,50173,null,776542.01,777011,90413]
[null,447971.01,448239,28650,null,561242.01,561578,49405,null,777011.01,777475,89030]
[null,448239.01,448509,28203,null,561578.01,561916,48632,null,777475.01,777944,87638]
[null,448509.01,448779,27756,null,561916.01,562254,47860,null,777944.01,778412,86248]
[null,448779.01,449047,27312,null,562254.01,562590,47094,null,778412.01,778877,84870]
[null,449047.01,449317,26865,null,562590.01,562928,46323,null,778877.01,779345,83482]
[null,449317.01,449586,26420,null,562928.01,563265,45556,null,779345.01,779812,82102]
[null,449586.01,449856,25976,null,563265.01,563604,44787,null,779812.01,780280,80717]
[null,449856.01,450125,25531,null,563604.01,563941,44022,null,780280.01,780747,79338]
[null,450125.01,450394,25087,null,563941.01,564278,43257,null,780747.01,781213,77962]
[null,450394.01,450664,24642,null,564278.01,564616,42491,null,781213.01,781682,76582]
[null,450664.01,450932,24199,null,564616.01,564952,41730,null,781682.01,782146,75213]
[null,450932.01,451202,23757,null,564952.01,565290,40965,null,782146.01,782615,73835]
[null,451202.01,451472,23315,null,565290.01,565628,40201,null,782615.01,783083,72459]
[null,451472.01,451741,22873,null,565628.01,565965,39440,null,783083.01,783550,71089]
[null,451741.01,452011,22432,null,565965.01,566304,38677,null,783550.01,784018,69715]
[null,452011.01,452281,21988,null,566304.01,566642,37914,null,784018.01,784486,68343]
[null,452281.01,452549,21550,null,566642.01,566978,37158,null,784486.01,784951,66982]
[null,452549.01,452819,21108,null,566978.01,567316,36398,null,784951.01,785419,65612]
[null,452819.01,453087,20668,null,567316.01,567652,35643,null,785419.01,785884,64254]
[null,453087.01,453357,20230,null,567652.01,567990,34884,null,785884.01,786353,62886]
[null,453357.01,453627,19790,null,567990.01,568328,34125,null,786353.01,786821,61520]
[null,453627.01,453896,19352,null,568328.01,568665,33370,null,786821.01,787288,60161]
[null,453896.01,454166,18916,null,568665.01,569004,32612,null,787288.01,787756,58797]
[null,454166.01,454436,18476,null,569004.01,569342,31856,null,787756.01,788224,57435]
[null,454436.01,454704,18039,null,569342.01,569678,31105,null,788224.01,788689,56084]
[null,454704.01,454974,17601,null,569678.01,570016,30350,null,788689.01,789157,54724]
[null,454974.01,455242,17165,null,570016.01,570352,29601,null,789157.01,789622,53376]
[null,455242.01,455512,16729,null,570352.01,570690,28847,null,789622.01,790090,52018]
[null,455512.01,455782,16294,null,570690.01,571028,28094,null,790090.01,790559,50662]
[null,455782.01,456051,15858,null,571028.01,571365,27344,null,790559.01,791025,49312]
[null,456051.01,456321,15425,null,571365.01,571703,26592,null,791025.01,791494,47959]
[null,456321.01,456591,14988,null,571703.01,572042,25841,null,791494.01,791962,46606]
[null,456591.01,456859,14554,null,572042.01,572377,25096,null,791962.01,792427,45265]
[null,456859.01,457129,14121,null,572377.01,572716,24346,null,792427.01,792895,43915]
[null,457129.01,457397,13687,null,572716.01,573052,23602,null,792895.01,793360,42576]
[null,457397.01,457667,13254,null,573052.01,573390,22854,null,793360.01,793828,41228]
[null,457667.01,457937,12823,null,573390.01,573728,22106,null,793828.01,794297,39881]
[null,457937.01,458206,12389,null,573728.01,574065,21361,null,794297.01,794763,38541]
[null,458206.01,458476,11957,null,574065.01,574403,20614,null,794763.01,795232,37196]
[null,458476.01,458746,11524,null,574403.01,574742,19868,null,795232.01,795700,35853]
[null,458746.01,459014,11093,null,574742.01,575077,19128,null,795700.01,796165,34521]
[null,459014.01,459284,10662,null,575077.01,575416,18383,null,796165.01,796633,33180]
[null,459284.01,459552,10231,null,575416.01,575751,17645,null,796633.01,797098,31850]
[null,459552.01,459822,9802,null,575751.01,576090,16901,null,797098.01,797566,30511]
[null,459822.01,460092,9371,null,576090.01,576428,16158,null,797566.01,798035,29173]
[null,460092.01,460361,8944,null,576428.01,576765,15418,null,798035.01,798501,27841]
[null,460361.01,460631,8513,null,576765.01,577103,14676,null,798501.01,798969,26506]
[null,460631.01,460901,8084,null,577103.01,577442,13935,null,798969.01,799438,25171]
[null,460901.01,461169,7656,null,577442.01,577777,13200,null,799438.01,799903,23848]
[null,461169.01,461439,7227,null,577777.01,578116,12460,null,799903.01,800371,22515]
[null,461439.01,461707,6799,null,578116.01,578451,11726,null,800371.01,800836,21194]
[null,461707.01,461977,6374,null,578451.01,578790,10987,null,800836.01,801304,19864]
[null,461977.01,462247,5945,null,578790.01,579128,10249,null,801304.01,801772,18535]
[null,462247.01,462516,5519,null,579128.01,579465,9514,null,801772.01,802239,17211]
[null,462516.01,462786,5092,null,579465.01,579803,8777,null,802239.01,802707,15884]
[null,462786.01,463056,4666,null,579803.01,580141,8040,null,802707.01,803176,14558]
[null,463056.01,463324,4240,null,580141.01,580477,7310,null,803176.01,803640,13243]
[null,463324.01,463594,3815,null,580477.01,580815,6574,null,803640.01,804109,11919]
[null,463594.01,463862,3389,null,580815.01,581151,5845,null,804109.01,804574,10606]
[null,463862.01,464132,2965,null,581151.01,581489,5111,null,804574.01,805042,9284]
[null,464132.01,464402,2540,null,581489.01,581828,4377,null,805042.01,805510,7963]
[null,464402.01,464671,2117,null,581828.01,582165,3647,null,805510.01,805977,6648]
[null,464671.01,464941,1692,null,582165.01,582503,2914,null,805977.01,806445,5329]
[null,464941.01,465211,1268,null,582503.01,582841,2182,null,806445.01,806914,4011]
[null,465211.01,465479,846,null,582841.01,583177,1456,null,806914.01,807378,2704]
[null,465479.01,465749,422,null,583177.01,583515,725,null,807378.01,807847,1388]
[null,465749.01,466017,0,null,583515.01,583851,0,null,807847.01,808341,0]

{"sheet":"Liquidacion","index":9,"n_rows":182,"n_cols":22,"rows_kept":182,"cut":false,"hidden":false,"merged":[[4,5,4,9],[181,1,184,18],[6,1,79,1],[81,1,142,1],[145,1,179,1],[178,3,179,3]]}
[]
[null,null,null,null,null,{"$f":"IF(MONTH(F7)<=MONTH('F1357'!$D$11),1,0)","v":1},{"$f":"IF(MONTH(G7)<=MONTH('F1357'!$D$11),1,0)","v":1},{"$f":"IF(MONTH(H7)<=MONTH('F1357'!$D$11),1,0)","v":1},{"$f":"IF(MONTH(I7)<=MONTH('F1357'!$D$11),1,0)","v":1},{"$f":"IF(MONTH(J7)<=MONTH('F1357'!$D$11),1,0)","v":1},{"$f":"IF(MONTH(K7)<=MONTH('F1357'!$D$11),1,0)","v":1},{"$f":"IF(MONTH(L7)<=MONTH('F1357'!$D$11),1,0)","v":1},{"$f":"IF(MONTH(M7)<=MONTH('F1357'!$D$11),1,0)","v":1},{"$f":"IF(MONTH(N7)<=MONTH('F1357'!$D$11),1,0)","v":1},{"$f":"IF(MONTH(O7)<=MONTH('F1357'!$D$11),1,0)","v":0},{"$f":"IF(MONTH(P7)<=MONTH('F1357'!$D$11),1,0)","v":0},{"$f":"IF(MONTH(Q7)<=MONTH('F1357'!$D$11),1,0)","v":0}]
[null,null,null,null,null,{"$f":"IF(MONTH(F7)=MONTH('F1357'!$D$11),1,0)","v":0},{"$f":"IF(MONTH(G7)=MONTH('F1357'!$D$11),1,0)","v":0},{"$f":"IF(MONTH(H7)=MONTH('F1357'!$D$11),1,0)","v":0},{"$f":"IF(MONTH(I7)=MONTH('F1357'!$D$11),1,0)","v":0},{"$f":"IF(MONTH(J7)=MONTH('F1357'!$D$11),1,0)","v":0},{"$f":"IF(MONTH(K7)=MONTH('F1357'!$D$11),1,0)","v":0},{"$f":"IF(MONTH(L7)=MONTH('F1357'!$D$11),1,0)","v":0},{"$f":"IF(MONTH(M7)=MONTH('F1357'!$D$11),1,0)","v":0},{"$f":"IF(MONTH(N7)=MONTH('F1357'!$D$11),1,0)","v":1},{"$f":"IF(MONTH(O7)=MONTH('F1357'!$D$11),1,0)","v":0},{"$f":"IF(MONTH(P7)=MONTH('F1357'!$D$11),1,0)","v":0},{"$f":"IF(MONTH(Q7)=MONTH('F1357'!$D$11),1,0)","v":0},null,null,1]
[null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,{"$f":"\"Período fiscal \"&Datos!F13","v":"Período fiscal 2023"},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"},{"$f":"SUMIF($F$2:$Q$2,1,F9:Q9)","v":0}]
[null,null,null,{"$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,{"$f":"Ingresos!U9","v":"Horas extras remuneración gravada"},0]
[null,null,null,{"$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,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,{"$f":"Ingresos!U14","v":"Retribuciones no habituales gravadas"},0]
[null,null,null,{"$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,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,{"$f":"SUM(F41:Q41)","v":0},null,{"$f":"Ingresos!U47","v":"Remuneración bruta gravada"},{"$f":"SUMIF($F$2:$Q$2,1,F41:Q41)","v":0}]
[null,null,null,{"$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,{"$f":"Ingresos!U48","v":"Horas extras remuneración gravada"},0]
[null,null,null,{"$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,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,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,{"$f":"Auxiliares!D30+Auxiliares!D37+Auxiliares!D167","v":0},{"$f":"Auxiliares!E30+Auxiliares!E37+Auxiliares!E167","v":0},{"$f":"Auxiliares!F30+Auxiliares!F37+Auxiliares!F167","v":0},{"$f":"Auxiliares!G30+Auxiliares!G37+Auxiliares!G167","v":0},{"$f":"Auxiliares!H30+Auxiliares!H37+Auxiliares!H167","v":0},{"$f":"Auxiliares!I30+Auxiliares!I37+Auxiliares!I167","v":0},{"$f":"Auxiliares!J30+Auxiliares!J37+Auxiliares!J167","v":0},{"$f":"Auxiliares!K30+Auxiliares!K37+Auxiliares!K167","v":0},{"$f":"Auxiliares!L30+Auxiliares!L37+Auxiliares!L167","v":0},{"$f":"Auxiliares!M30+Auxiliares!M37+Auxiliares!M167","v":0},{"$f":"Auxiliares!N30+Auxiliares!N37+Auxiliares!N167","v":0},{"$f":"Auxiliares!O30+Auxiliares!O37+Auxiliares!O167","v":0},null,{"$f":"SUM(F75:Q75)","v":0}]
[null,null,null,{"$f":"Tablas!B9","v":"Ley 19032"},null,{"$f":"Auxiliares!D31+Auxiliares!D38+Auxiliares!D168","v":0},{"$f":"Auxiliares!E31+Auxiliares!E38+Auxiliares!E168","v":0},{"$f":"Auxiliares!F31+Auxiliares!F38+Auxiliares!F168","v":0},{"$f":"Auxiliares!G31+Auxiliares!G38+Auxiliares!G168","v":0},{"$f":"Auxiliares!H31+Auxiliares!H38+Auxiliares!H168","v":0},{"$f":"Auxiliares!I31+Auxiliares!I38+Auxiliares!I168","v":0},{"$f":"Auxiliares!J31+Auxiliares!J38+Auxiliares!J168","v":0},{"$f":"Auxiliares!K31+Auxiliares!K38+Auxiliares!K168","v":0},{"$f":"Auxiliares!L31+Auxiliares!L38+Auxiliares!L168","v":0},{"$f":"Auxiliares!M31+Auxiliares!M38+Auxiliares!M168","v":0},{"$f":"Auxiliares!N31+Auxiliares!N38+Auxiliares!N168","v":0},{"$f":"Auxiliares!O31+Auxiliares!O38+Auxiliares!O168","v":0},null,0]
[null,null,null,{"$f":"Tablas!B10","v":"Obra social"},null,{"$f":"Auxiliares!D32+Auxiliares!D39+Auxiliares!D169","v":0},{"$f":"Auxiliares!E32+Auxiliares!E39+Auxiliares!E169","v":0},{"$f":"Auxiliares!F32+Auxiliares!F39+Auxiliares!F169","v":0},{"$f":"Auxiliares!G32+Auxiliares!G39+Auxiliares!G169","v":0},{"$f":"Auxiliares!H32+Auxiliares!H39+Auxiliares!H169","v":0},{"$f":"Auxiliares!I32+Auxiliares!I39+Auxiliares!I169","v":0},{"$f":"Auxiliares!J32+Auxiliares!J39+Auxiliares!J169","v":0},{"$f":"Auxiliares!K32+Auxiliares!K39+Auxiliares!K169","v":0},{"$f":"Auxiliares!L32+Auxiliares!L39+Auxiliares!L169","v":0},{"$f":"Auxiliares!M32+Auxiliares!M39+Auxiliares!M169","v":0},{"$f":"Auxiliares!N32+Auxiliares!N39+Auxiliares!N169","v":0},{"$f":"Auxiliares!O32+Auxiliares!O39+Auxiliares!O169","v":0},null,0]
[null,null,null,{"$f":"Tablas!B11","v":"Sindicato"},null,{"$f":"Auxiliares!D33+Auxiliares!D40+Auxiliares!D170","v":0},{"$f":"Auxiliares!E33+Auxiliares!E40+Auxiliares!E170","v":0},{"$f":"Auxiliares!F33+Auxiliares!F40+Auxiliares!F170","v":0},{"$f":"Auxiliares!G33+Auxiliares!G40+Auxiliares!G170","v":0},{"$f":"Auxiliares!H33+Auxiliares!H40+Auxiliares!H170","v":0},{"$f":"Auxiliares!I33+Auxiliares!I40+Auxiliares!I170","v":0},{"$f":"Auxiliares!J33+Auxiliares!J40+Auxiliares!J170","v":0},{"$f":"Auxiliares!K33+Auxiliares!K40+Auxiliares!K170","v":0},{"$f":"Auxiliares!L33+Auxiliares!L40+Auxiliares!L170","v":0},{"$f":"Auxiliares!M33+Auxiliares!M40+Auxiliares!M170","v":0},{"$f":"Auxiliares!N33+Auxiliares!N40+Auxiliares!N170","v":0},{"$f":"Auxiliares!O33+Auxiliares!O40+Auxiliares!O170","v":0},null,0]
[null,null,null,{"$f":"Tablas!B12","v":0},null,{"$f":"Auxiliares!D34+Auxiliares!D41+Auxiliares!D171","v":0},{"$f":"Auxiliares!E34+Auxiliares!E41+Auxiliares!E171","v":0},{"$f":"Auxiliares!F34+Auxiliares!F41+Auxiliares!F171","v":0},{"$f":"Auxiliares!G34+Auxiliares!G41+Auxiliares!G171","v":0},{"$f":"Auxiliares!H34+Auxiliares!H41+Auxiliares!H171","v":0},{"$f":"Auxiliares!I34+Auxiliares!I41+Auxiliares!I171","v":0},{"$f":"Auxiliares!J34+Auxiliares!J41+Auxiliares!J171","v":0},{"$f":"Auxiliares!K34+Auxiliares!K41+Auxiliares!K171","v":0},{"$f":"Auxiliares!L34+Auxiliares!L41+Auxiliares!L171","v":0},{"$f":"Auxiliares!M34+Auxiliares!M41+Auxiliares!M171","v":0},{"$f":"Auxiliares!N34+Auxiliares!N41+Auxiliares!N171","v":0},{"$f":"Auxiliares!O34+Auxiliares!O41+Auxiliares!O171","v":0},null,0]
[null,null,null,{"$f":"Tablas!B13","v":0},null,{"$f":"Auxiliares!D35+Auxiliares!D42+Auxiliares!D172","v":0},{"$f":"Auxiliares!E35+Auxiliares!E42+Auxiliares!E172","v":0},{"$f":"Auxiliares!F35+Auxiliares!F42+Auxiliares!F172","v":0},{"$f":"Auxiliares!G35+Auxiliares!G42+Auxiliares!G172","v":0},{"$f":"Auxiliares!H35+Auxiliares!H42+Auxiliares!H172","v":0},{"$f":"Auxiliares!I35+Auxiliares!I42+Auxiliares!I172","v":0},{"$f":"Auxiliares!J35+Auxiliares!J42+Auxiliares!J172","v":0},{"$f":"Auxiliares!K35+Auxiliares!K42+Auxiliares!K172","v":0},{"$f":"Auxiliares!L35+Auxiliares!L42+Auxiliares!L172","v":0},{"$f":"Auxiliares!M35+Auxiliares!M42+Auxiliares!M172","v":0},{"$f":"Auxiliares!N35+Auxiliares!N42+Auxiliares!N172","v":0},{"$f":"Auxiliares!O35+Auxiliares!O42+Auxiliares!O172","v":0},null,0]
[]
[null,"Datos Acumulados",null,"Ingresos Gravados Acumulados (hasta octubre)",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":"IF(Check!$B$1=\"Ok\",Auxiliares!M9+Auxiliares!M11+N83,Auxiliares!M9+Auxiliares!M11)","v":0},{"$f":"IF(Check!B1=\"Ok\",Auxiliares!N9+Auxiliares!N11,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":"IF(Check!$B$1=\"Ok\",+N84+Auxiliares!M49,Auxiliares!M49)","v":0},{"$f":"+Auxiliares!N49","v":0},{"$f":"+Auxiliares!O49","v":0},null,{"$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,{"$f":"SUM(S83:S84)","v":0}]
[]
[null,null,null,"Ajuste SAC Neto",null,"2016-01-31","2016-02-28","2016-03-31","2016-04-30","2016-05-31","2016-06-30","2016-07-31","2016-08-31","2016-09-30","2016-10-31","2016-11-30","2016-12-31",null,"Anual"]
[null,null,null,"Remuneración bruta (promedio)",null,{"$f":"+Tablas!C46","v":0},{"$f":"+Tablas!D46","v":0},{"$f":"+Tablas!E46","v":0},{"$f":"+Tablas!F46","v":0},{"$f":"+Tablas!G46","v":0},{"$f":"+Tablas!H46","v":0},{"$f":"+Tablas!I46","v":0},{"$f":"+Tablas!J46","v":0},{"$f":"+Tablas!K46","v":0},{"$f":"+Tablas!L46","v":0},{"$f":"+Tablas!M46","v":0},{"$f":"+Tablas!N46","v":0},null,{"$f":"+Q90","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$8<>\"\",+Ingresos!N40+Ingresos!N79,+Ingresos!N41+Ingresos!N80)","v":0},null,null,null,"Gravado"]
[null,null,null,"Ajuste (gravado o exento)",null,{"$f":"+Auxiliares!D412","v":0},{"$f":"+Auxiliares!E412","v":0},{"$f":"+Auxiliares!F412","v":0},{"$f":"+Auxiliares!G412","v":0},{"$f":"+Auxiliares!H412","v":0},{"$f":"+Auxiliares!I412","v":0},{"$f":"+Auxiliares!J412","v":0},{"$f":"+Auxiliares!K412","v":0},{"$f":"+Auxiliares!L412","v":0},{"$f":"+Auxiliares!M412","v":0},{"$f":"+Auxiliares!N412","v":0},{"$f":"+Auxiliares!O412","v":0},null,null,null,"Primera cuota",{"$f":"IF(MONTH('F1357'!$D$11)<=6,HLOOKUP(MONTH('F1357'!$D$11),Auxiliares!$D$408:$I$416,9,FALSE),HLOOKUP(6,Auxiliares!$D$408:$I$416,9,FALSE))","v":0}]
[null,null,null,"SAC Neto (gravado y estimado)",null,{"$f":"ROUND(+F92+E93+F91,2)","v":0},{"$f":"ROUND(+G92+F93+G91,2)","v":0},{"$f":"ROUND(+H92+G93+H91,2)","v":0},{"$f":"ROUND(+I92+H93+I91,2)","v":0},{"$f":"ROUND(+J92+I93+J91,2)","v":0},{"$f":"ROUND(+K92+J93+K91,2)","v":0},{"$f":"ROUND(+L92+K93+L91,2)","v":0},0,0,{"$f":"IF(Check!$B$1=\"Ok\",ROUND(+O92+N93+O91,2),ROUND(+O92+O91,2))","v":0},{"$f":"IF(Check!B1=\"Ok\",ROUND(+P92+P91,2),ROUND(+P92+P91+O93,2))","v":0},{"$f":"IF(Check!C1=\"Ok\",ROUND(+Q92+Q91,2),ROUND(+Q92+Q91+P93,2))","v":0},null,null,null,"Segunda cuota",{"$f":"IF(AND(MONTH('F1357'!$D$11)<=12,MONTH('F1357'!$D$11)>6),HLOOKUP(MONTH('F1357'!$D$11),Auxiliares!$D$408:$O$416,9,FALSE)-V92,0)","v":0}]
[null,null,null,"Ajuste (semestral o anual)",null,null,null,null,null,null,{"$f":"IF(Datos!$F$9=\"Ajuste anual\",0,-K93)","v":0},null,null,null,null,null,{"$f":"IF(Datos!$F$9=\"Ajuste anual\",IF(Check!B1=\"Ok\",(ROUND(Q93+O93,2))*-1,ROUND(Q93+N93,2)*-1),IF(Check!B1=\"Ok\",(ROUND(Q93+O93-K93,2))*-1,ROUND(Q93+N93-K93,2)*-1))","v":0}]
[null,null,null,"SAC Bruto (gravado y percibido)",null,null,null,null,null,null,{"$f":"IF(Datos!$F$9=\"Ajuste anual\",0,Ingresos!H12+Ingresos!H51)","v":0},null,null,null,null,null,{"$f":"IF(Datos!$F$9=\"Ajuste anual\",Ingresos!N12+Ingresos!N51+Ingresos!H12+Ingresos!H51,Ingresos!N12+Ingresos!N51)","v":0},null,{"$f":"+SUM(Ingresos!$C$12:$N$12)+SUM(Ingresos!$C$51:$N$51)","v":0},null,"Exento"]
[null,null,null,"SAC Bruto (exento)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(Ingresos!$C$13:$N$13)+SUM(Ingresos!$C$52:$N$52)","v":0},null,"Primera cuota",{"$f":"SUMIF($F$2:$K$2,1,F92:K92)*-1","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Segunda cuota",{"$f":"SUMIF($L$2:$Q$2,1,L92:Q92)*-1","v":0}]
[null,null,null,"Deducciones Generales Acumuladas",null,"2016-01-31","2016-02-28","2016-03-31","2016-04-30","2016-05-31","2016-06-30","2016-07-31","2016-08-31","2016-09-30","2016-10-31","2016-11-30","2016-12-31",null,"Anual"]
[null,null,null,"Retenciones sobre ing. no prorrateados",null,{"$f":"Auxiliares!D45","v":0},{"$f":"Auxiliares!E45+F99","v":0},{"$f":"Auxiliares!F45+G99","v":0},{"$f":"Auxiliares!G45+H99","v":0},{"$f":"Auxiliares!H45+I99","v":0},{"$f":"Auxiliares!I45+J99","v":0},{"$f":"Auxiliares!J45+K99","v":0},{"$f":"Auxiliares!K45+L99","v":0},{"$f":"Auxiliares!L45+M99","v":0},{"$f":"IF(Check!$B$1=\"Ok\",Auxiliares!M45+N99,Auxiliares!M45)","v":0},{"$f":"IF(Check!B1=\"Ok\",Auxiliares!N45,Auxiliares!N45+O99)","v":0},{"$f":"Auxiliares!O45+P99","v":0},null,{"$f":"+SUM(Auxiliares!P30:P35)","v":0}]
[null,null,null,"Retenciones sobre ing. prorrateados",null,{"$f":"+Auxiliares!D63","v":0},{"$f":"+Auxiliares!E63+F100","v":0},{"$f":"+Auxiliares!F63+G100","v":0},{"$f":"+Auxiliares!G63+H100","v":0},{"$f":"+Auxiliares!H63+I100","v":0},{"$f":"+Auxiliares!I63+J100+IF(Datos!$F$9=\"Ajuste en la percepción\",Auxiliares!I173,0)","v":0},{"$f":"+Auxiliares!J63+K100","v":0},{"$f":"+Auxiliares!K63+L100","v":0},{"$f":"+Auxiliares!L63+M100","v":0},{"$f":"IF(Check!$B$1=\"Ok\",+Auxiliares!M63+N100,Auxiliares!M63)","v":0},{"$f":"IF(Check!B1=\"Ok\",Auxiliares!N63,Auxiliares!N63+O100)","v":0},{"$f":"+Auxiliares!O63+IF(Datos!$F$9=\"Ajuste en la percepción\",Auxiliares!$O$173,0)+P100","v":0},null,{"$f":"+SUM(Q100,IF(Datos!$F$9=\"Ajuste anual\",Auxiliares!$I$173,0))","v":0}]
[]
[]
[null,null,null,"Gastos de Sepelio",null,{"$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!$B3=\"\",0,IF(Check!$B$1=\"Ok\",maximo(SUM(Auxiliares!$D$82:M82),Tablas!L22),maximo(SUM(Auxiliares!$M$82:M82),Tablas!L22-N103)))","v":0},{"$f":"IF(Check!$B3=\"\",0,IF(Check!$B$1=\"Ok\",maximo(SUM(Auxiliares!$N$82:N82),Tablas!M22-$O$103),maximo(SUM(Auxiliares!$M$82:N82),Tablas!M22-$N$103)))","v":0},{"$f":"IF(Check!$B3=\"\",0,IF(Check!$B$1=\"Ok\",maximo(SUM(Auxiliares!$N$82:O82),Tablas!N22-$O$103),maximo(SUM(Auxiliares!$M$82:O82),Tablas!N22-$N$103)))","v":0},null,{"$f":"Q103","v":0},null,"Gastos de sepelio",{"$f":"IF(OR('F1357'!$D$5=\"Final\",'F1357'!$D$5=\"Anual\"),Liquidacion!S103,HLOOKUP(1,Liquidacion!$F$3:$Q$124,101,FALSE))","v":0}]
[null,null,null,"Intereses Crédito Hipotecario",null,{"$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!$B4=\"\",0,IF(Check!$B$1=\"Ok\",maximo(SUM(Auxiliares!$D$83:M83),Tablas!L23),maximo(SUM(Auxiliares!$M$83:M83),Tablas!L23-N104)))","v":0},{"$f":"IF(Check!$B4=\"\",0,IF(Check!$B$1=\"Ok\",maximo(SUM(Auxiliares!$N$83:N83),Tablas!M23-$O$104),maximo(SUM(Auxiliares!$M$83:N83),Tablas!M23-$N$104)))","v":0},{"$f":"IF(Check!$B4=\"\",0,IF(Check!$B$1=\"Ok\",maximo(SUM(Auxiliares!$N$83:O83),Tablas!N23-$O$104),maximo(SUM(Auxiliares!$M$83:O83),Tablas!N23-$N$104)))","v":0},null,0,null,"Intereses de créditos hipotecarios",{"$f":"IF(OR('F1357'!$D$5=\"Final\",'F1357'!$D$5=\"Anual\"),Liquidacion!S104,HLOOKUP(1,Liquidacion!$F$3:$Q$124,102,FALSE))","v":0}]
[null,null,null,"Personal de Casas Particulares",null,{"$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!$B5=\"\",0,IF(Check!$B$1=\"Ok\",maximo(SUM(Auxiliares!$D$84:M84),Tablas!L24),maximo(SUM(Auxiliares!$M$84:M84),Tablas!L24-N105)))","v":0},{"$f":"IF(Check!$B5=\"\",0,IF(Check!$B$1=\"Ok\",maximo(SUM(Auxiliares!$N$84:N84),Tablas!M24-$O$105),maximo(SUM(Auxiliares!$M$84:N84),Tablas!M24-$N$105)))","v":0},{"$f":"IF(Check!$B5=\"\",0,IF(Check!$B$1=\"Ok\",maximo(SUM(Auxiliares!$N$84:O84),Tablas!N24-$O$105),maximo(SUM(Auxiliares!$M$84:O84),Tablas!N24-$N$105)))","v":0},null,0,null,"Empleados del servicio doméstico",{"$f":"IF(OR('F1357'!$D$5=\"Final\",'F1357'!$D$5=\"Anual\"),Liquidacion!S105,HLOOKUP(1,Liquidacion!$F$3:$Q$124,103,FALSE))","v":0}]
[null,null,null,"Aportes a fondos de jubilaciones",null,{"$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$9=\"\",0,IF(Check!$B$1=\"Ok\",IF(Check!$B$9<>\"\",SUM(Auxiliares!$D85:M85),0),Auxiliares!M85))","v":0},{"$f":"IF(Check!$B$1=\"Ok\",Auxiliares!N85,Auxiliares!N85+O106)","v":0},{"$f":"Auxiliares!O85+P106","v":0},null,0,"Repetido","Aportes a Cajas Complementarias de Previsión, Fondos Compensadores de Previsión o similares",{"$f":"IF(OR('F1357'!$D$5=\"Final\",'F1357'!$D$5=\"Anual\"),Liquidacion!S106,HLOOKUP(1,Liquidacion!$F$3:$Q$124,104,FALSE))","v":0}]
[null,null,null,"Alquiler de casa habitación",null,{"$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=\"\",0,IF(Check!$B$1=\"Ok\",SUM(Auxiliares!$D$86:M86),maximo(SUM(Auxiliares!$M$86:M86),Tablas!L25-N107)))","v":0},{"$f":"IF(Check!$B10=\"\",0,IF(Check!$B$1=\"Ok\",maximo(SUM(Auxiliares!$N$86:N86),Tablas!M25-$O$107),maximo(SUM(Auxiliares!$M$86:N86),Tablas!M25-$N$107)))","v":0},{"$f":"IF(Check!$B10=\"\",0,IF(Check!$B$1=\"Ok\",maximo(SUM(Auxiliares!$N$86:O86),Tablas!N25-$O$107),maximo(SUM(Auxiliares!$M$86:O86),Tablas!N25-$N$107)))","v":0},null,0,null,"Alquileres de inmuebles destinados a casa habitación",{"$f":"IF(OR('F1357'!$D$5=\"Final\",'F1357'!$D$5=\"Anual\"),Liquidacion!S107,HLOOKUP(1,Liquidacion!$F$3:$Q$124,105,FALSE))","v":0}]
[null,null,null,"Descuentos obligatorios",null,{"$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=\"\",0,IF(Check!B1=\"Ok\",SUM(Auxiliares!$D89:M89),Auxiliares!M89))","v":0},{"$f":"IF(Check!$B12=\"\",0,IF(Check!B1=\"Ok\",Auxiliares!N89,SUM(Auxiliares!$M89:N89)))","v":0},{"$f":"IF(Check!$B12=\"\",0,IF(Check!B1=\"Ok\",SUM(Auxiliares!N89:O89),SUM(Auxiliares!$M89:O89)))","v":0},null,0,null,"Descuentos obligatorios establecidos por ley nacional, provincial o municipal",{"$f":"IF(OR('F1357'!$D$5=\"Final\",'F1357'!$D$5=\"Anual\"),Liquidacion!S108,HLOOKUP(1,Liquidacion!$F$3:$Q$124,106,FALSE))","v":0}]
[null,null,null,"SGR",null,{"$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=\"\",0,IF(Check!B1=\"Ok\",SUM(Auxiliares!$D90:M90),Auxiliares!M90))","v":0},{"$f":"IF(Check!$B13=\"\",0,IF(Check!B1=\"Ok\",Auxiliares!N90,SUM(Auxiliares!$M90:N90)))","v":0},{"$f":"IF(Check!$B13=\"\",0,IF(Check!B1=\"Ok\",SUM(Auxiliares!N90:O90),SUM(Auxiliares!$M90:O90)))","v":0},null,0,null,"Aportes al capital social o al fondo de riesgo de socios protectores de Sociedades de Garantía Recíproca",{"$f":"IF(OR('F1357'!$D$5=\"Final\",'F1357'!$D$5=\"Anual\"),Liquidacion!S109,HLOOKUP(1,Liquidacion!$F$3:$Q$124,107,FALSE))","v":0}]
[null,null,null,"Cajas complementarias de previsión",null,{"$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},{"$f":"IF(Check!$B$14=\"\",0,IF(Check!B1=\"Ok\",SUM(Auxiliares!$D91:M91),Auxiliares!M91))","v":0},{"$f":"IF(Check!$B$14=\"\",0,IF(Check!B1=\"Ok\",Auxiliares!N91,SUM(Auxiliares!$M91:N91)))","v":0},{"$f":"IF(Check!$B$14=\"\",0,IF(Check!B1=\"Ok\",SUM(Auxiliares!N91:O91),SUM(Auxiliares!$M91:O91)))","v":0},null,0,"Repetido","Otras deducciones - aportes a Cajas Complementarias de Previsión, Fondos Compensadores de Previsión o similares",{"$f":"IF(OR('F1357'!$D$5=\"Final\",'F1357'!$D$5=\"Anual\"),Liquidacion!S110,HLOOKUP(1,Liquidacion!$F$3:$Q$124,108,FALSE))","v":0}]
[null,null,null,"Indumentaria y/o equipamiento",null,{"$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$19=\"\",0,IF(Check!B1=\"Ok\",SUM(Auxiliares!$D94:M94),Auxiliares!M94))","v":0},{"$f":"IF(Check!$B$19=\"\",0,IF(Check!B1=\"Ok\",Auxiliares!N94,SUM(Auxiliares!$M94:N94)))","v":0},{"$f":"IF(Check!$B$19=\"\",0,IF(Check!B1=\"Ok\",SUM(Auxiliares!N94:O94),SUM(Auxiliares!$M94:O94)))","v":0},null,{"$f":"Q111","v":0},null,"Gastos por adquisición de indumentaria y/o equipamiento de trabajo",{"$f":"IF(OR('F1357'!$D$5=\"Final\",'F1357'!$D$5=\"Anual\"),Liquidacion!S111,HLOOKUP(1,Liquidacion!$F$3:$Q$124,109,FALSE))","v":0}]
[null,null,null,"Viajantes",null,{"$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=\"\",0,IF(Check!B1=\"Ok\",SUM(Auxiliares!$D92:M92),Auxiliares!M92))","v":0},{"$f":"IF(Check!$B16=\"\",0,IF(Check!B1=\"Ok\",Auxiliares!N92,SUM(Auxiliares!$M92:N92)))","v":0},{"$f":"IF(Check!$B16=\"\",0,IF(Check!B1=\"Ok\",SUM(Auxiliares!N92:O92),SUM(Auxiliares!$M92:O92)))","v":0},null,0,null,"Gastos amortización e intereses rodado para corredores y viajantes de comercio",{"$f":"IF(OR('F1357'!$D$5=\"Final\",'F1357'!$D$5=\"Anual\"),Liquidacion!S112,HLOOKUP(1,Liquidacion!$F$3:$Q$124,110,FALSE))","v":0}]
[null,null,null,"Viáticos",null,{"$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=\"\",0,IF(Check!$B$1=\"Ok\",maximo(SUM(Auxiliares!$D$87:M87),Tablas!L26),maximo(SUM(Auxiliares!$M$87:M87),Tablas!L26-N113)))","v":0},{"$f":"IF(Check!$B11=\"\",0,IF(Check!$B$1=\"Ok\",maximo(SUM(Auxiliares!$N$87:N87),Tablas!M26-$O$113),maximo(SUM(Auxiliares!$M$87:N87),Tablas!M26-$N$113)))","v":0},{"$f":"IF(Check!$B11=\"\",0,IF(Check!$B$1=\"Ok\",maximo(SUM(Auxiliares!$N$87:O87),Tablas!N26-$O$113),maximo(SUM(Auxiliares!$M$87:O87),Tablas!N26-$N$113)))","v":0},null,{"$f":"+Q113","v":0},null,"Gastos de movilidad, viáticos y otras compensaciones análogas abonados por el empleador",{"$f":"IF(OR('F1357'!$D$5=\"Final\",'F1357'!$D$5=\"Anual\"),Liquidacion!S113,HLOOKUP(1,Liquidacion!$F$3:$Q$124,111,FALSE))","v":0}]
[null,null,null,"Viáticos (larga distancia)",null,{"$f":"IF(Check!$B20<>\"\",maximo(SUM(Auxiliares!$D88:D88),Tablas!C28),0)","v":0},{"$f":"IF(Check!$B20<>\"\",maximo(SUM(Auxiliares!$D88:E88),Tablas!D28),0)","v":0},{"$f":"IF(Check!$B20<>\"\",maximo(SUM(Auxiliares!$D88:F88),Tablas!E28),0)","v":0},{"$f":"IF(Check!$B20<>\"\",maximo(SUM(Auxiliares!$D88:G88),Tablas!F28),0)","v":0},{"$f":"IF(Check!$B20<>\"\",maximo(SUM(Auxiliares!$D88:H88),Tablas!G28),0)","v":0},{"$f":"IF(Check!$B20<>\"\",maximo(SUM(Auxiliares!$D88:I88),Tablas!H28),0)","v":0},{"$f":"IF(Check!$B20<>\"\",maximo(SUM(Auxiliares!$D88:J88),Tablas!I28),0)","v":0},{"$f":"IF(Check!$B20<>\"\",maximo(SUM(Auxiliares!$D88:K88),Tablas!J28),0)","v":0},{"$f":"IF(Check!$B20<>\"\",maximo(SUM(Auxiliares!$D88:L88),Tablas!K28),0)","v":0},{"$f":"IF(Check!$B20=\"\",0,IF(Check!$B$1=\"Ok\",maximo(SUM(Auxiliares!$D$88:M88),Tablas!L28),maximo(SUM(Auxiliares!$M$88:M88),Tablas!L28-N114)))","v":0},{"$f":"IF(Check!$B20=\"\",0,IF(Check!$B$1=\"Ok\",maximo(SUM(Auxiliares!$N$88:N88),Tablas!M28-$O$114),maximo(SUM(Auxiliares!$M$88:N88),Tablas!M28-$N$114)))","v":0},{"$f":"IF(Check!$B20=\"\",0,IF(Check!$B$1=\"Ok\",maximo(SUM(Auxiliares!$N$88:O88),Tablas!N28-$O$114),maximo(SUM(Auxiliares!$M$88:O88),Tablas!N28-$N$114)))","v":0},null,{"$f":"+Q114","v":0},null,"Gastos de movilidad, viáticos y otras compensaciones análogas abonados por el empleador",{"$f":"IF(OR('F1357'!$D$5=\"Final\",'F1357'!$D$5=\"Anual\"),Liquidacion!S114,HLOOKUP(1,Liquidacion!$F$3:$Q$124,112,FALSE))","v":0}]
[null,null,null,"Gastos educativos",null,{"$f":"IF(Check!$B24<>\"\",maximo(SUM(Auxiliares!$D$95:D95),Tablas!C30),0)","v":0},{"$f":"IF(Check!$B24<>\"\",maximo(SUM(Auxiliares!$D$95:E95),Tablas!D30),0)","v":0},{"$f":"IF(Check!$B24<>\"\",maximo(SUM(Auxiliares!$D$95:F95),Tablas!E30),0)","v":0},{"$f":"IF(Check!$B24<>\"\",maximo(SUM(Auxiliares!$D$95:G95),Tablas!F30),0)","v":0},{"$f":"IF(Check!$B24<>\"\",maximo(SUM(Auxiliares!$D$95:H95),Tablas!G30),0)","v":0},{"$f":"IF(Check!$B24<>\"\",maximo(SUM(Auxiliares!$D$95:I95),Tablas!H30),0)","v":0},{"$f":"IF(Check!$B24<>\"\",maximo(SUM(Auxiliares!$D$95:J95),Tablas!I30),0)","v":0},{"$f":"IF(Check!$B24<>\"\",maximo(SUM(Auxiliares!$D$95:K95),Tablas!J30),0)","v":0},{"$f":"IF(Check!$B24<>\"\",maximo(SUM(Auxiliares!$D$95:L95),Tablas!K30),0)","v":0},{"$f":"IF(Check!$B24=\"\",0,IF(Check!$B$1=\"Ok\",maximo(SUM(Auxiliares!$D$95:M95),Tablas!L30),maximo(SUM(Auxiliares!$M$95:M95),Tablas!L30-N115)))","v":0},{"$f":"IF(Check!$B24=\"\",0,IF(Check!$B$1=\"Ok\",maximo(SUM(Auxiliares!$N$95:N95),Tablas!M30-$O$115),maximo(SUM(Auxiliares!$M$95:N95),Tablas!M30-$N$115)))","v":0},{"$f":"IF(Check!$B24=\"\",0,IF(Check!$B$1=\"Ok\",maximo(SUM(Auxiliares!$N$95:O95),Tablas!N30-$O$115),maximo(SUM(Auxiliares!$M$95:O95),Tablas!N30-$N$115)))","v":0},null,{"$f":"IF(Check!$B24<>\"\",maximo(SUM(Auxiliares!$D$95:O95),Tablas!O30),0)","v":0},null,"Servicios educativos y las herramientas destinadas a esos efectos",{"$f":"IF(OR('F1357'!$D$5=\"Final\",'F1357'!$D$5=\"Anual\"),Liquidacion!S115,HLOOKUP(1,Liquidacion!$F$3:$Q$124,113,FALSE))","v":0}]
[null,null,null,"Auxiliar Deducciones",null,{"$f":"SUM(F99:F115)","v":0},{"$f":"SUM(G99:G115)","v":0},{"$f":"SUM(H99:H115)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(S99:S115)","v":0}]
[null,null,null,"Auxiliar Ganancia Neta",null,{"$f":"IF(F87+F93-F116<=0,0,F87+F93-F116)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(S87+S95-S116<=0,0,S87+S95-S116)","v":0}]
[null,null,null,"Cuota Médico Asistencial",null,{"$f":"IF(Check!$B6<>\"\",maximo(SUM(Auxiliares!$D97:D97),Auxiliares!D$96),0)","v":0},{"$f":"IF(Check!$B6<>\"\",maximo(SUM(Auxiliares!$D97:E97),Auxiliares!E$96),0)","v":0},{"$f":"IF(Check!$B6<>\"\",maximo(SUM(Auxiliares!$D97:F97),Auxiliares!F$96),0)","v":0},{"$f":"IF(Check!$B6<>\"\",maximo(SUM(Auxiliares!$D97:G97),Auxiliares!G$96),0)","v":0},{"$f":"IF(Check!$B6<>\"\",maximo(SUM(Auxiliares!$D97:H97),Auxiliares!H$96),0)","v":0},{"$f":"IF(Check!$B6<>\"\",maximo(SUM(Auxiliares!$D97:I97),Auxiliares!I$96),0)","v":0},{"$f":"IF(Check!$B6<>\"\",maximo(SUM(Auxiliares!$D97:J97),Auxiliares!J$96),0)","v":0},{"$f":"IF(Check!$B6<>\"\",maximo(SUM(Auxiliares!$D97:K97),Auxiliares!K$96),0)","v":0},{"$f":"IF(Check!$B6<>\"\",maximo(SUM(Auxiliares!$D97:L97),Auxiliares!L$96),0)","v":0},{"$f":"IF(Check!$B$1=\"Ok\",maximo(SUM(Auxiliares!$D$97:M97),Auxiliares!M$96),maximo(SUM(Auxiliares!$M$97:M97),Auxiliares!M$96))","v":0},{"$f":"IF(Check!$B$1=\"Ok\",maximo(SUM(Auxiliares!$N$97:N97),Auxiliares!N$96),maximo(SUM(Auxiliares!$M$97:N97),Auxiliares!N$96))","v":0},{"$f":"IF(Check!$B$1=\"Ok\",maximo(SUM(Auxiliares!$N$97:O97),Auxiliares!O$96),maximo(SUM(Auxiliares!$M$97:O97),Auxiliares!O$96))","v":0},null,{"$f":"IF(Check!$B6<>\"\",maximo(Auxiliares!P$97,Auxiliares!P$96),0)","v":0},null,"Cuotas médico asistenciales",{"$f":"IF(OR('F1357'!$D$5=\"Final\",'F1357'!$D$5=\"Anual\"),Liquidacion!S118,HLOOKUP(1,Liquidacion!$F$3:$Q$124,116,FALSE))","v":0}]
[null,null,null,"Donaciones",null,{"$f":"IF(Check!$B7<>\"\",maximo(SUM(Auxiliares!$D98:D98),Auxiliares!D$96),0)","v":0},{"$f":"IF(Check!$B7<>\"\",maximo(SUM(Auxiliares!$D98:E98),Auxiliares!E$96),0)","v":0},{"$f":"IF(Check!$B7<>\"\",maximo(SUM(Auxiliares!$D98:F98),Auxiliares!F$96),0)","v":0},{"$f":"IF(Check!$B7<>\"\",maximo(SUM(Auxiliares!$D98:G98),Auxiliares!G$96),0)","v":0},{"$f":"IF(Check!$B7<>\"\",maximo(SUM(Auxiliares!$D98:H98),Auxiliares!H$96),0)","v":0},{"$f":"IF(Check!$B7<>\"\",maximo(SUM(Auxiliares!$D98:I98),Auxiliares!I$96),0)","v":0},{"$f":"IF(Check!$B7<>\"\",maximo(SUM(Auxiliares!$D98:J98),Auxiliares!J$96),0)","v":0},{"$f":"IF(Check!$B7<>\"\",maximo(SUM(Auxiliares!$D98:K98),Auxiliares!K$96),0)","v":0},{"$f":"IF(Check!$B7<>\"\",maximo(SUM(Auxiliares!$D98:L98),Auxiliares!L$96),0)","v":0},{"$f":"IF(Check!$B$1=\"Ok\",maximo(SUM(Auxiliares!$D$98:M98),Auxiliares!M$96),maximo(SUM(Auxiliares!$M$98:M98),Auxiliares!M$96))","v":0},{"$f":"IF(Check!$B$1=\"Ok\",maximo(SUM(Auxiliares!$N$98:N98),Auxiliares!N$96),maximo(SUM(Auxiliares!$M$98:N98),Auxiliares!N$96))","v":0},{"$f":"IF(Check!$B$1=\"Ok\",maximo(SUM(Auxiliares!$N$98:O98),Auxiliares!O$96),maximo(SUM(Auxiliares!$M$98:O98),Auxiliares!O$96))","v":0},null,{"$f":"IF(Check!$B6<>\"\",maximo(SUM(Auxiliares!$D98:O98),Auxiliares!P$96),0)","v":0},null,"Donaciones a fiscos nacional, provinciales y municipales, y a instituciones comprendidas en el artículo 26, incisos e) y f) de la ley",{"$f":"IF(OR('F1357'!$D$5=\"Final\",'F1357'!$D$5=\"Anual\"),Liquidacion!S119,HLOOKUP(1,Liquidacion!$F$3:$Q$124,117,FALSE))","v":0}]
[null,null,null,"Planes de seguro de retiro privado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Check!$B$18<>\"\",maximo(Auxiliares!P93,Tablas!O21),0)","v":0},null,"Aportes a planes de seguro de retiro privados administrados por entidades sujetas al control de la Superintendencia de Seguros de la Nación",{"$f":"+IF(OR('F1357'!$D$5=\"Final\",'F1357'!$D$5=\"Anual\"),S120,0)","v":0}]
[null,null,null,"Seguro de vida",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Check!$B$2<>\"\",maximo(SUM(Auxiliares!$D$79:O79),Tablas!O18),0)","v":0},null,"Primas de Seguro para el caso de muerte",{"$f":"+IF(OR('F1357'!$D$5=\"Final\",'F1357'!$D$5=\"Anual\"),S121,0)","v":0}]
[null,null,null,"Seguros mixtos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Check!$B$21<>\"\",maximo(SUM(Auxiliares!$D$80:O80),Tablas!O19),0)","v":0},null,"Primas por riesgo de muerte y de ahorro de seguros mixtos, excepto para los casos de seguros de retiro privados administrados por entidades sujetas al control de la Superintendencia de Seguros de la Nación",{"$f":"+IF(OR('F1357'!$D$5=\"Final\",'F1357'!$D$5=\"Anual\"),S122,0)","v":0}]
[null,null,null,"Fondos comunes de inversión",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Check!$B$22<>\"\",maximo(SUM(Auxiliares!$D$81:O81),Tablas!O20),0)","v":0},null,"Cuotapartes de fondos comunes de inversión constituidos con fines de retiro",{"$f":"+IF(OR('F1357'!$D$5=\"Final\",'F1357'!$D$5=\"Anual\"),S123,0)","v":0}]
[null,null,null,"Honorarios Médicos Profesionales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Check!B15<>\"\",maximo(Auxiliares!P99,Auxiliares!P96),0)","v":0},null,"Honorarios por servicios de asistencia sanitaria, médica y paramédica",{"$f":"+IF(OR('F1357'!$D$5=\"Final\",'F1357'!$D$5=\"Anual\"),S124,0)","v":0}]
[null,null,null,"Sub Total Deducciones Generales",null,{"$f":"SUM(F99:F115,F118:F124)","v":0},{"$f":"SUM(G99:G115,G118:G124)","v":0},{"$f":"SUM(H99:H115,H118:H124)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(S99:S115,S118:S124)","v":0},null,"Otras deducciones - Aportes para jubilaciones, retiros y subsidios ANSES"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Otras deducciones - Cajas Provinciales o Municipales o de Previsión para Profesionales"]
[null,null,null,"Ganancia neta mensual",null,{"$f":"+F128","v":0},{"$f":"IF(+G128-F128<0,0,G128-F128)","v":0},{"$f":"IF(+H128-G128<0,0,H128-G128)","v":0},0,0,0,0,0,0,{"$f":"IF(Check!$B$1=\"Ok\",IF(+O128-N128<0,0,O128-N128),O128)","v":0},{"$f":"+P128","v":0},{"$f":"+Q128","v":0},null,null,null,"Otras deducciones - Actores - Retribución pagada a los representantes - RG 2442/08"]
[null,null,null,"Ganancia Neta acumulada (hasta octubre)",null,{"$f":"IF((F87-F125+F93)<0,0,F87-F125+F93+F94+F95)","v":0},{"$f":"IF((G87-G125+G93)<0,0,G87-G125+G93+G94+G95)","v":0},{"$f":"IF((H87-H125+H93)<0,0,H87-H125+H93+H94+H95)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"IF((S87-S125+S95)<0,0,S87-S125+S95)","v":0},null,"Otras deducciones - Fondos compensadores de previsión"]
[]
[null,null,null,"Tramo",null,{"$f":"+Tablas!C47","v":"<404062"},{"$f":"+Tablas!D47","v":"<404062"},{"$f":"+Tablas!E47","v":"<404062"},{"$f":"+Tablas!F47","v":"<404062"},{"$f":"+Tablas!G47","v":"<404062"},{"$f":"+Tablas!H47","v":"<506230"},{"$f":"+Tablas!I47","v":"<506230"},{"$f":"+Tablas!J47","v":"<506230"},{"$f":"+Tablas!K47","v":"<700875"},{"$f":"+Tablas!L47","v":"<700875"},{"$f":"+Tablas!M47","v":"<1980000"},{"$f":"+Tablas!N47","v":"<1980000"}]
[null,null,null,"Remuneración bruta",null,{"$f":"+Tablas!C44","v":0},{"$f":"+Tablas!D44","v":0},{"$f":"+Tablas!E44","v":0},{"$f":"+Tablas!F44","v":0},{"$f":"+Tablas!G44","v":0},{"$f":"+Tablas!H44","v":0},{"$f":"+Tablas!I44","v":0},{"$f":"+Tablas!J44","v":0},{"$f":"+Tablas!K44","v":0},{"$f":"+Tablas!L44","v":0},{"$f":"+Tablas!M44","v":0},{"$f":"+Tablas!N44","v":0}]
[null,null,null,"Remuneración promedio",null,{"$f":"+Tablas!C45","v":0},{"$f":"+Tablas!D45","v":0},{"$f":"+Tablas!E45","v":0},{"$f":"+Tablas!F45","v":0},{"$f":"+Tablas!G45","v":0},{"$f":"+Tablas!H45","v":0},{"$f":"+Tablas!I45","v":0},{"$f":"+Tablas!J45","v":0},{"$f":"+Tablas!K45","v":0},{"$f":"+Tablas!L45","v":0},{"$f":"+Tablas!M45","v":0},{"$f":"+Tablas!N45","v":0}]
[]
[null,null,null,"Deducciones Personales",null,"2016-01-31","2016-02-28","2016-03-31","2016-04-30","2016-05-31","2016-06-30","2016-07-31","2016-08-31","2016-09-30","2016-10-31","2016-11-30","2016-12-31",null,"Anual"]
[null,null,null,"Ganancia no Imponible",null,{"$f":"IF(Datos!$F$30=\"No\",Tablas!C36*MONTH(F134),0)","v":37640.265833333331},{"$f":"IF(Datos!$F$30=\"No\",Tablas!D36*MONTH(G134),0)","v":75280.531666666662},{"$f":"IF(Datos!$F$30=\"No\",Tablas!E36*MONTH(H134),0)","v":112920.79749999999},{"$f":"IF(Datos!$F$30=\"No\",Tablas!F36*MONTH(I134),0)","v":150561.06333333332},{"$f":"IF(Datos!$F$30=\"No\",Tablas!G36*MONTH(J134),0)","v":188201.32916666666},{"$f":"IF(Datos!$F$30=\"No\",Tablas!H36*MONTH(K134),0)","v":225841.59499999997},{"$f":"IF(Datos!$F$30=\"No\",Tablas!I36*MONTH(L134),0)","v":263481.86083333334},{"$f":"IF(Datos!$F$30=\"No\",Tablas!J36*MONTH(M134),0)","v":301122.12666666665},{"$f":"IF(Datos!$F$30=\"No\",Tablas!K36*MONTH(N134),0)","v":338762.39249999996},{"$f":"IF(Datos!$F$30=\"No\",IF(Check!$B$1=\"Ok\",Tablas!L36*MONTH(O134),Tablas!L36),0)","v":376402.65833333333},{"$f":"IF(Datos!$F$30=\"No\",IF(Check!B1=\"Ok\",Tablas!M36,Tablas!M36+O135),0)","v":37640.265833333331},{"$f":"IF(Datos!$F$30=\"No\",Tablas!N36+P135,0)","v":75280.531666666662},null,{"$f":"Q135","v":75280.531666666662},null,null,{"$f":"IF(OR('F1357'!$D$5=\"Final\",'F1357'!$D$5=\"Anual\"),S135,HLOOKUP(1,$F$3:$Q$135,133,FALSE))","v":338762.39249999996}]
[null,null,null,"Deducción especial",null,{"$f":"IF(Datos!$F$30=\"No\",+Tablas!C37*MONTH(F134),0)","v":180673.27599999998},{"$f":"IF(Datos!$F$30=\"No\",+Tablas!D37*MONTH(G134),0)","v":361346.55199999997},{"$f":"IF(Datos!$F$30=\"No\",+Tablas!E37*MONTH(H134),0)","v":542019.82799999998},{"$f":"IF(Datos!$F$30=\"No\",+Tablas!F37*MONTH(I134),0)","v":722693.10399999993},{"$f":"IF(Datos!$F$30=\"No\",+Tablas!G37*MONTH(J134),0)","v":903366.37999999989},{"$f":"IF(Datos!$F$30=\"No\",+Tablas!H37*MONTH(K134),0)","v":1084039.656},{"$f":"IF(Datos!$F$30=\"No\",+Tablas!I37*MONTH(L134),0)","v":1264712.9319999998},{"$f":"IF(Datos!$F$30=\"No\",+Tablas!J37*MONTH(M134),0)","v":1445386.2079999999},{"$f":"IF(Datos!$F$30=\"No\",+Tablas!K37*MONTH(N134),0)","v":1626059.4839999999},{"$f":"IF(Datos!$F$30=\"No\",IF(Check!B1=\"Ok\",+Tablas!L37*MONTH(O134),Tablas!L37),0)","v":1806732.7599999998},{"$f":"IF(Datos!$F$30=\"No\",IF(Check!B1=\"Ok\",Tablas!M37,+Tablas!M37+O136),0)","v":180673.27599999998},{"$f":"IF(Datos!$F$30=\"No\",+Tablas!N37+P136,0)","v":361346.55199999997},null,{"$f":"Q136","v":361346.55199999997},null,null,{"$f":"IF(OR('F1357'!$D$5=\"Final\",'F1357'!$D$5=\"Anual\"),S136,HLOOKUP(1,$F$3:$Q$136,134,FALSE))","v":1626059.4839999999}]
[null,null,null,"Deducción específica para jubilados",null,{"$f":"IF(Datos!$F$30=\"No\",0,SUM(Tablas!$C$38:C38))","v":0},{"$f":"IF(Datos!$F$30=\"No\",0,SUM(Tablas!$C$38:D38))","v":0},{"$f":"IF(Datos!$F$30=\"No\",0,SUM(Tablas!$C$38:E38))","v":0},{"$f":"IF(Datos!$F$30=\"No\",0,SUM(Tablas!$C$38:F38))","v":0},{"$f":"IF(Datos!$F$30=\"No\",0,SUM(Tablas!$C$38:G38))","v":0},{"$f":"IF(Datos!$F$30=\"No\",0,SUM(Tablas!$C$38:H38))","v":0},{"$f":"IF(Datos!$F$30=\"No\",0,SUM(Tablas!$C$38:I38))","v":0},{"$f":"IF(Datos!$F$30=\"No\",0,SUM(Tablas!$C$38:J38))","v":0},{"$f":"IF(Datos!$F$30=\"No\",0,SUM(Tablas!$C$38:K38))","v":0},{"$f":"IF(Datos!$F$30=\"No\",0,IF(Check!$B$1=\"Ok\",SUM(Tablas!$C$38:L38),Tablas!L38))","v":0},{"$f":"IF(Datos!$F$30=\"No\",0,IF(Check!B1=\"Ok\",Tablas!N38,Tablas!N38+O137))","v":0},{"$f":"IF(Datos!$F$30=\"No\",0,Tablas!N38+P137)","v":0}]
[null,null,null,"Primera parte del penúltimo párrafo del inciso c) del artículo 30",null,{"$f":"+Tablas!C50","v":0},{"$f":"+Tablas!D50","v":0},{"$f":"+Tablas!E50","v":0},{"$f":"+Tablas!F50","v":0},{"$f":"+Tablas!G50","v":0},{"$f":"+Tablas!H50","v":0},{"$f":"+Tablas!I50","v":0},{"$f":"+Tablas!J50","v":0},{"$f":"+Tablas!K50","v":0},{"$f":"IF(Check!$B$1=\"Ok\",Tablas!L50,+Tablas!L49)","v":0},{"$f":"IF(Check!B1=\"Ok\",Tablas!M49,Tablas!M49+Tablas!L49)","v":0},{"$f":"+Tablas!N49+P138","v":0},null,{"$f":"+Q138","v":0},null,null,{"$f":"IF(OR('F1357'!$D$5=\"Final\",'F1357'!$D$5=\"Anual\"),S138,HLOOKUP(1,$F$3:$Q$138,135,FALSE))","v":0}]
[null,null,null,"Segunda parte del penúltimo párrafo del inciso c) del artículo 30",null,{"$f":"+Tablas!C52","v":0},{"$f":"+Tablas!D52","v":0},{"$f":"+Tablas!E52","v":0},{"$f":"+Tablas!F52","v":0},{"$f":"+Tablas!G52","v":0},{"$f":"+Tablas!H52","v":0},{"$f":"+Tablas!I52","v":0},{"$f":"+Tablas!J52","v":0},{"$f":"+Tablas!K52","v":0},{"$f":"IF(Check!$B$1=\"Ok\",Tablas!K52,0)","v":0},0,0,null,{"$f":"+Q139","v":0},null,null,{"$f":"IF(OR('F1357'!$D$5=\"Final\",'F1357'!$D$5=\"Anual\"),S139,HLOOKUP(1,$F$3:$Q$139,136,FALSE))","v":0}]
[null,null,null,"Cónyuge",null,{"$f":"Auxiliares!D144*Tablas!C39","v":0},{"$f":"Auxiliares!E144*Tablas!D39","v":0},{"$f":"Auxiliares!F144*Tablas!E39","v":0},{"$f":"Auxiliares!G144*Tablas!F39","v":0},{"$f":"Auxiliares!H144*Tablas!G39","v":0},{"$f":"Auxiliares!I144*Tablas!H39","v":0},{"$f":"Auxiliares!J144*Tablas!I39","v":0},{"$f":"Auxiliares!K144*Tablas!J39","v":0},{"$f":"Auxiliares!L144*Tablas!K39","v":0},{"$f":"IF(Check!$B$1=\"Ok\",Auxiliares!M144*Tablas!L39,IF(Auxiliares!M144<>0,Tablas!L39,0))","v":0},{"$f":"IF(Check!$B$1=\"Ok\",IF(Auxiliares!N144<>0,Tablas!M39,0),IF(Auxiliares!N144<>0,Tablas!M39,0)+O140)","v":0},{"$f":"IF(Auxiliares!O144<>0,Tablas!N39,0)+P140","v":0},null,{"$f":"Q140","v":0},null,null,{"$f":"IF(OR('F1357'!$D$5=\"Final\",'F1357'!$D$5=\"Anual\"),S140,HLOOKUP(1,$F$3:$Q$140,137,FALSE))","v":0}]
[null,null,null,"Hijos",null,{"$f":"SUM(Auxiliares!D284:D299)*Tablas!C40","v":0},{"$f":"SUM(Auxiliares!E284:E299)*Tablas!D40","v":0},{"$f":"SUM(Auxiliares!F284:F299)*Tablas!E40","v":0},{"$f":"SUM(Auxiliares!G284:G299)*Tablas!F40","v":0},{"$f":"SUM(Auxiliares!H284:H299)*Tablas!G40","v":0},{"$f":"SUM(Auxiliares!I284:I299)*Tablas!H40","v":0},{"$f":"SUM(Auxiliares!J284:J299)*Tablas!I40","v":0},{"$f":"SUM(Auxiliares!K284:K299)*Tablas!J40","v":0},{"$f":"SUM(Auxiliares!L284:L299)*Tablas!K40","v":0},{"$f":"IF(Check!$B$1=\"Ok\",SUM(Auxiliares!M284:M299)*Tablas!L40,COUNTIF(Auxiliares!M250:M265,1)*Tablas!L40+COUNTIF(Auxiliares!M250:M265,2)*Tablas!L40*2)","v":0},{"$f":"IF(Check!B1=\"Ok\",COUNTIF(Auxiliares!N250:N265,1)*Tablas!L40+COUNTIF(Auxiliares!N250:N265,2)*Tablas!L40*2,COUNTIF(Auxiliares!N250:N265,1)*Tablas!L40+COUNTIF(Auxiliares!N250:N265,2)*Tablas!L40*2+O141)","v":0},{"$f":"COUNTIF(Auxiliares!O250:O265,1)*Tablas!M40+COUNTIF(Auxiliares!O250:O265,2)*Tablas!M40*2+P141","v":0},null,{"$f":"Q141","v":0}]
[null,null,null,"Sub Total Deducciones Personales",null,{"$f":"SUM(F135:F141)","v":218313.54183333332},436627.08366666664,654940.62549999997,873254.16733333329,1091567.7091666665,{"$f":"SUM(K135:K141)","v":1309881.2509999999},1528194.7928333331,1746508.3346666666,{"$f":"SUM(N135:N141)","v":1964821.8764999998},{"$f":"SUM(O135:O141)","v":2183135.418333333},218313.54183333332,436627.08366666664,null,{"$f":"SUM(S135:S141)","v":436627.08366666664}]
[null,null,null,"Ganancia Neta Sujeta a Impuesto acumulada",null,{"$f":"IF((F128-F142)>=0,F128-F142,0)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF((O128-O142)>=0,O128-O142,0)","v":0},0,0,null,{"$f":"IF((S128-S142)>=0,S128-S142,0)","v":0},null,null,{"$f":"IF(OR('F1357'!$D$5=\"Final\",'F1357'!$D$5=\"Anual\"),Liquidacion!S143,HLOOKUP(1,$F$3:$Q$143,139,FALSE))","v":0}]
[]
[]
[null,"Liquidación",null,"Determinación del Impuesto (antes del D. 415/23)",null,"2016-01-31","2016-02-28","2016-03-31","2016-04-30","2016-05-31","2016-06-30","2016-07-31","2016-08-31","2016-09-30","2016-10-31","2016-11-30","2016-12-31",null,"Anual"]
[null,null,null,"Porcentaje",null,{"$f":"impuestoAlicuota(F143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:D$228)+SUM(Auxiliares!$D$242:D$242),SUM(Ingresos!$C$43:'Ingresos'!C$43)),MONTH(F$146))","v":0},{"$f":"impuestoAlicuota(G143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:E228)+SUM(Auxiliares!$D$242:E242),SUM(Ingresos!$C$43:'Ingresos'!D43)),MONTH(G146))","v":0},{"$f":"impuestoAlicuota(H143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:F228)+SUM(Auxiliares!$D$242:F242),SUM(Ingresos!$C$43:'Ingresos'!E43)),MONTH(H146))","v":0},{"$f":"impuestoAlicuota(I143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:G228)+SUM(Auxiliares!$D$242:G242),SUM(Ingresos!$C$43:'Ingresos'!F43)),MONTH(I146))","v":0},{"$f":"impuestoAlicuota(J143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:H228)+SUM(Auxiliares!$D$242:H242),SUM(Ingresos!$C$43:'Ingresos'!G43)),MONTH(J146))","v":0},{"$f":"impuestoAlicuota(K143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:I228)+SUM(Auxiliares!$D$242:I242),SUM(Ingresos!$C$43:'Ingresos'!H43)),MONTH(K146))","v":0},{"$f":"impuestoAlicuota(L143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:J228)+SUM(Auxiliares!$D$242:J242),SUM(Ingresos!$C$43:'Ingresos'!I43)),MONTH(L146))","v":0},{"$f":"impuestoAlicuota(M143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:K228)+SUM(Auxiliares!$D$242:K242),SUM(Ingresos!$C$43:'Ingresos'!J43)),MONTH(M146))","v":0},{"$f":"impuestoAlicuota(N143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:L228)+SUM(Auxiliares!$D$242:L242),SUM(Ingresos!$C$43:'Ingresos'!K43)),MONTH(N146))","v":0},{"$f":"impuestoAlicuota(O143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:M228)+SUM(Auxiliares!$D$242:M242),SUM(Ingresos!$C$43:'Ingresos'!L43)),MONTH(O146))","v":0},{"$f":"impuestoAlicuota(P143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:N228)+SUM(Auxiliares!$D$242:N242),SUM(Ingresos!$C$43:'Ingresos'!M43)),MONTH(P146))","v":0},{"$f":"impuestoAlicuota(Q143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:O228)+SUM(Auxiliares!$D$242:O242),SUM(Ingresos!$C$43:'Ingresos'!N43)),MONTH(Q146))","v":0},null,{"$f":"impuestoAlicuota(S143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:O228)+SUM(Auxiliares!$D$242:O242),SUM(Ingresos!$C$43:'Ingresos'!N43)),12)","v":0},null,null,{"$f":"IF(OR('F1357'!$D$5=\"Final\",'F1357'!$D$5=\"Anual\"),Liquidacion!S147,HLOOKUP(1,$F$3:$Q$147,145,FALSE))","v":0}]
[null,null,null,"Valor Fijo",null,{"$f":"impuestoFijo(F143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:D228,Auxiliares!$D$242:D242),SUM(Ingresos!$C$43:C43)),MONTH(F146))","v":0},{"$f":"impuestoFijo(G143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:E228,Auxiliares!$D$242:E242),SUM(Ingresos!$C$43:D43)),MONTH(G146))","v":0},{"$f":"impuestoFijo(H143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:F228,Auxiliares!$D$242:F242),SUM(Ingresos!$C$43:E43)),MONTH(H146))","v":0},{"$f":"impuestoFijo(I143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:G228,Auxiliares!$D$242:G242),SUM(Ingresos!$C$43:F43)),MONTH(I146))","v":0},{"$f":"impuestoFijo(J143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:H228,Auxiliares!$D$242:H242),SUM(Ingresos!$C$43:G43)),MONTH(J146))","v":0},{"$f":"impuestoFijo(K143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:I228,Auxiliares!$D$242:I242),SUM(Ingresos!$C$43:H43)),MONTH(K146))","v":0},{"$f":"impuestoFijo(L143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:J228,Auxiliares!$D$242:J242),SUM(Ingresos!$C$43:I43)),MONTH(L146))","v":0},{"$f":"impuestoFijo(M143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:K228,Auxiliares!$D$242:K242),SUM(Ingresos!$C$43:J43)),MONTH(M146))","v":0},{"$f":"impuestoFijo(N143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:L228,Auxiliares!$D$242:L242),SUM(Ingresos!$C$43:K43)),MONTH(N146))","v":0},{"$f":"impuestoFijo(O143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:M228,Auxiliares!$D$242:M242),SUM(Ingresos!$C$43:L43)),MONTH(O146))","v":0},{"$f":"impuestoFijo(P143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:N228,Auxiliares!$D$242:N242),SUM(Ingresos!$C$43:M43)),MONTH(P146))","v":0},{"$f":"impuestoFijo(Q143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:O228,Auxiliares!$D$242:O242),SUM(Ingresos!$C$43:N43)),MONTH(Q146))","v":0},null,{"$f":"impuestoFijo(S143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:O228)+SUM(Auxiliares!$D$242:O242),SUM(Ingresos!$C$43:'Ingresos'!N43)),12)","v":0},null,null,{"$f":"IF(OR('F1357'!$D$5=\"Final\",'F1357'!$D$5=\"Anual\"),Liquidacion!S148,HLOOKUP(1,$F$3:$Q$148,146,FALSE))","v":0}]
[null,null,null,"Excedente",null,{"$f":"impuestoExcedente(F143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:D228,Auxiliares!$D$242:D242),SUM(Ingresos!$C$43:'Ingresos'!C43)),MONTH(F146))","v":0},{"$f":"impuestoExcedente(G143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:E228,Auxiliares!$D$242:E242),SUM(Ingresos!$C$43:'Ingresos'!D43)),MONTH(G146))","v":0},{"$f":"impuestoExcedente(H143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:F228,Auxiliares!$D$242:F242),SUM(Ingresos!$C$43:'Ingresos'!E43)),MONTH(H146))","v":0},{"$f":"impuestoExcedente(I143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:G228,Auxiliares!$D$242:G242),SUM(Ingresos!$C$43:'Ingresos'!F43)),MONTH(I146))","v":0},{"$f":"impuestoExcedente(J143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:H228,Auxiliares!$D$242:H242),SUM(Ingresos!$C$43:'Ingresos'!G43)),MONTH(J146))","v":0},{"$f":"impuestoExcedente(K143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:I228,Auxiliares!$D$242:I242),SUM(Ingresos!$C$43:'Ingresos'!H43)),MONTH(K146))","v":0},{"$f":"impuestoExcedente(L143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:J228,Auxiliares!$D$242:J242),SUM(Ingresos!$C$43:'Ingresos'!I43)),MONTH(L146))","v":0},{"$f":"impuestoExcedente(M143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:K228,Auxiliares!$D$242:K242),SUM(Ingresos!$C$43:'Ingresos'!J43)),MONTH(M146))","v":0},{"$f":"impuestoExcedente(N143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:L228,Auxiliares!$D$242:L242),SUM(Ingresos!$C$43:'Ingresos'!K43)),MONTH(N146))","v":0},{"$f":"impuestoExcedente(O143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:M228,Auxiliares!$D$242:M242),SUM(Ingresos!$C$43:'Ingresos'!L43)),MONTH(O146))","v":0},{"$f":"impuestoExcedente(P143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:N228,Auxiliares!$D$242:N242),SUM(Ingresos!$C$43:'Ingresos'!M43)),MONTH(P146))","v":0},{"$f":"impuestoExcedente(Q143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:O228,Auxiliares!$D$242:O242),SUM(Ingresos!$C$43:'Ingresos'!N43)),MONTH(Q146))","v":0},null,{"$f":"impuestoExcedente(S143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:O228)+SUM(Auxiliares!$D$242:O242),SUM(Ingresos!$C$43:'Ingresos'!N43)),12)","v":0},null,null,{"$f":"IF(OR('F1357'!$D$5=\"Final\",'F1357'!$D$5=\"Anual\"),Liquidacion!S149,HLOOKUP(1,$F$3:$Q$149,147,FALSE))","v":0}]
[null,null,null,"Impuesto determinado (acumulado)",null,{"$f":"impuestoDeterminado(F143,SUM(Auxiliares!$D$228:D228,Auxiliares!$D$236:D236,Auxiliares!$D$242:D242),MONTH(F7))","v":0},{"$f":"impuestoDeterminado(G143,SUM(Auxiliares!$D$228:E228,Auxiliares!$D$236:E236,Auxiliares!$D$242:E242),MONTH(G7))","v":0},{"$f":"impuestoDeterminado(H143,SUM(Auxiliares!$D$228:F228,Auxiliares!$D$236:F236,Auxiliares!$D$242:F242),MONTH(H7))","v":0},{"$f":"impuestoDeterminado(I143,SUM(Auxiliares!$D$228:G228,Auxiliares!$D$236:G236,Auxiliares!$D$242:G242),MONTH(I7))","v":0},{"$f":"impuestoDeterminado(J143,SUM(Auxiliares!$D$228:H228,Auxiliares!$D$236:H236,Auxiliares!$D$242:H242),MONTH(J7))","v":0},{"$f":"impuestoDeterminado(K143,SUM(Auxiliares!$D$228:I228,Auxiliares!$D$236:I236,Auxiliares!$D$242:I242),MONTH(K7))","v":0},{"$f":"impuestoDeterminado(L143,SUM(Auxiliares!$D$228:J228,Auxiliares!$D$236:J236,Auxiliares!$D$242:J242),MONTH(L7))","v":0},{"$f":"impuestoDeterminado(M143,SUM(Auxiliares!$D$228:K228,Auxiliares!$D$236:K236,Auxiliares!$D$242:K242),MONTH(M7))","v":0},{"$f":"impuestoDeterminado(N143,SUM(Auxiliares!$D$228:L228,Auxiliares!$D$236:L236,Auxiliares!$D$242:L242),MONTH(N7))","v":0},{"$f":"impuestoDeterminado(O143,SUM(Auxiliares!$D$228:M228,Auxiliares!$D$236:M236,Auxiliares!$D$242:M242),MONTH(O7))","v":0},{"$f":"impuestoDeterminado(P143,SUM(Auxiliares!$D$228:N228,Auxiliares!$D$236:N236,Auxiliares!$D$242:N242),MONTH(P7))","v":0},{"$f":"impuestoDeterminado(Q143,SUM(Auxiliares!$D$228:O228,Auxiliares!$D$236:O236,Auxiliares!$D$242:O242),MONTH(Q7))","v":0},null,{"$f":"impuestoDeterminado(S143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:O228)+SUM(Auxiliares!$D$242:O242),SUM(Ingresos!$C$43:'Ingresos'!N43)),12)","v":0},null,null,{"$f":"IF(OR('F1357'!$D$5=\"Final\",'F1357'!$D$5=\"Anual\"),Liquidacion!S150,HLOOKUP(1,$F$3:$Q$150,148,FALSE))","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Tablas!H58=\"<150000\",0,1)","v":1},{"$f":"IF(Tablas!I58=\"<150000\",0,1)","v":1},{"$f":"IF(Tablas!J58=\"<150000\",0,1)","v":1},{"$f":"IF(Tablas!K58=\"<150000\",0,1)","v":1},{"$f":"IF(Tablas!L58=\"<150000\",0,1)","v":1},{"$f":"IF(Tablas!M58=\"<150000\",0,1)","v":1},{"$f":"IF(Tablas!N58=\"<150000\",0,1)","v":1}]
[null,null,null,"Determinación del Impuesto (según D. 415/23)",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,{"$f":"impuestoAlicuota2023(F143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:D$228)+SUM(Auxiliares!$D$242:D$242),SUM(Ingresos!$C$43:'Ingresos'!C$43)),MONTH(F146))","v":0},{"$f":"impuestoAlicuota2023(G143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:E$228)+SUM(Auxiliares!$D$242:E$242),SUM(Ingresos!$C$43:'Ingresos'!D$43)),MONTH(G146))","v":0},{"$f":"impuestoAlicuota2023(H143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:F$228)+SUM(Auxiliares!$D$242:F$242),SUM(Ingresos!$C$43:'Ingresos'!E$43)),MONTH(H146))","v":0},{"$f":"impuestoAlicuota2023(I143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:G$228)+SUM(Auxiliares!$D$242:G$242),SUM(Ingresos!$C$43:'Ingresos'!F$43)),MONTH(I146))","v":0},{"$f":"impuestoAlicuota2023(J143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:H$228)+SUM(Auxiliares!$D$242:H$242),SUM(Ingresos!$C$43:'Ingresos'!G$43)),MONTH(J146))","v":0},{"$f":"impuestoAlicuota2023(K143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:I$228)+SUM(Auxiliares!$D$242:I$242),SUM(Ingresos!$C$43:'Ingresos'!H$43)),MONTH(K146))","v":0},{"$f":"impuestoAlicuota2023(L143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:J$228)+SUM(Auxiliares!$D$242:J$242),SUM(Ingresos!$C$43:'Ingresos'!I$43)),MONTH(L146))","v":0},{"$f":"impuestoAlicuota2023(M143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:K$228)+SUM(Auxiliares!$D$242:K$242),SUM(Ingresos!$C$43:'Ingresos'!J$43)),MONTH(M146))","v":0},{"$f":"impuestoAlicuota2023(N143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:L$228)+SUM(Auxiliares!$D$242:L$242),SUM(Ingresos!$C$43:'Ingresos'!K$43)),MONTH(N146))","v":0},{"$f":"IF(Check!B1=\"Ok\",impuestoAlicuota2023(O143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:M$228)+SUM(Auxiliares!$D$242:M$242),SUM(Ingresos!$C$43:'Ingresos'!L$43)),MONTH(O146)),0)","v":0},{"$f":"impuestoAlicuota2023(P143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:N$228)+SUM(Auxiliares!$D$242:N$242),SUM(Ingresos!$C$43:'Ingresos'!M$43)),MONTH(P146))","v":0},{"$f":"impuestoAlicuota2023(Q143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:O$228)+SUM(Auxiliares!$D$242:O$242),SUM(Ingresos!$C$43:'Ingresos'!N$43)),MONTH(Q146))","v":0},null,{"$f":"impuestoAlicuota(S143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:O235)+SUM(Auxiliares!$D$242:O249),SUM(Ingresos!$C$43:'Ingresos'!N50)),12)","v":0},null,null,{"$f":"IF(OR('F1357'!$D$5=\"Final\",'F1357'!$D$5=\"Anual\"),Liquidacion!S153,HLOOKUP(1,$F$3:$Q$153,150,FALSE))","v":42643}]
[null,null,null,"Valor Fijo",null,{"$f":"impuestoFijo2023(F143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:D228,Auxiliares!$D$242:D242),SUM(Ingresos!$C$43:C43)),MONTH(F152))","v":0},{"$f":"impuestoFijo2023(G143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:E228,Auxiliares!$D$242:E242),SUM(Ingresos!$C$43:D43)),MONTH(G152))","v":0},{"$f":"impuestoFijo2023(H143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:F228,Auxiliares!$D$242:F242),SUM(Ingresos!$C$43:E43)),MONTH(H152))","v":0},{"$f":"impuestoFijo2023(I143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:G228,Auxiliares!$D$242:G242),SUM(Ingresos!$C$43:F43)),MONTH(I152))","v":0},{"$f":"impuestoFijo2023(J143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:H228,Auxiliares!$D$242:H242),SUM(Ingresos!$C$43:G43)),MONTH(J152))","v":0},{"$f":"impuestoFijo2023(K143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:I228,Auxiliares!$D$242:I242),SUM(Ingresos!$C$43:H43)),MONTH(K152))","v":0},{"$f":"impuestoFijo2023(L143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:J228,Auxiliares!$D$242:J242),SUM(Ingresos!$C$43:I43)),MONTH(L152))","v":0},{"$f":"impuestoFijo2023(M143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:K228,Auxiliares!$D$242:K242),SUM(Ingresos!$C$43:J43)),MONTH(M152))","v":0},{"$f":"impuestoFijo2023(N143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:L228,Auxiliares!$D$242:L242),SUM(Ingresos!$C$43:K43)),MONTH(N152))","v":0},{"$f":"IF(Check!B1=\"Ok\",impuestoFijo2023(O143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:M228,Auxiliares!$D$242:M242),SUM(Ingresos!$C$43:L43)),MONTH(O152)),0)","v":0},{"$f":"impuestoFijo2023(P143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:N228,Auxiliares!$D$242:N242),SUM(Ingresos!$C$43:M43)),MONTH(P152))","v":0},{"$f":"impuestoFijo2023(Q143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:O228,Auxiliares!$D$242:O242),SUM(Ingresos!$C$43:N43)),MONTH(Q146))","v":0},null,{"$f":"impuestoFijo(S143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:O235)+SUM(Auxiliares!$D$242:O249),SUM(Ingresos!$C$43:'Ingresos'!N50)),12)","v":0},null,null,{"$f":"IF(OR('F1357'!$D$5=\"Final\",'F1357'!$D$5=\"Anual\"),Liquidacion!S154,HLOOKUP(1,$F$3:$Q$154,151,FALSE))","v":0}]
[null,null,null,"Excedente",null,{"$f":"impuestoExcedente2023(F143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:D228,Auxiliares!$D$242:D242),SUM(Ingresos!$C$43:'Ingresos'!C43)),MONTH(F152))","v":0},{"$f":"impuestoExcedente2023(G143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:E228,Auxiliares!$D$242:E242),SUM(Ingresos!$C$43:'Ingresos'!D43)),MONTH(G152))","v":0},{"$f":"impuestoExcedente2023(H143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:F228,Auxiliares!$D$242:F242),SUM(Ingresos!$C$43:'Ingresos'!E43)),MONTH(H152))","v":0},{"$f":"impuestoExcedente2023(I143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:G228,Auxiliares!$D$242:G242),SUM(Ingresos!$C$43:'Ingresos'!F43)),MONTH(I152))","v":0},{"$f":"impuestoExcedente2023(J143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:H228,Auxiliares!$D$242:H242),SUM(Ingresos!$C$43:'Ingresos'!G43)),MONTH(J152))","v":0},{"$f":"impuestoExcedente2023(K143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:I228,Auxiliares!$D$242:I242),SUM(Ingresos!$C$43:'Ingresos'!H43)),MONTH(K152))","v":0},{"$f":"impuestoExcedente2023(L143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:J228,Auxiliares!$D$242:J242),SUM(Ingresos!$C$43:'Ingresos'!I43)),MONTH(L152))","v":0},{"$f":"impuestoExcedente2023(M143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:K228,Auxiliares!$D$242:K242),SUM(Ingresos!$C$43:'Ingresos'!J43)),MONTH(M152))","v":0},{"$f":"impuestoExcedente2023(N143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:L228,Auxiliares!$D$242:L242),SUM(Ingresos!$C$43:'Ingresos'!K43)),MONTH(N152))","v":0},{"$f":"IF(Check!B1=\"Ok\",impuestoExcedente2023(O143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:M228,Auxiliares!$D$242:M242),SUM(Ingresos!$C$43:'Ingresos'!L43)),MONTH(O152)),0)","v":0},{"$f":"impuestoExcedente2023(P143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:N228,Auxiliares!$D$242:N242),SUM(Ingresos!$C$43:'Ingresos'!M43)),MONTH(P152))","v":0},{"$f":"impuestoExcedente2023(Q143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:O228,Auxiliares!$D$242:O242),SUM(Ingresos!$C$43:'Ingresos'!N43)),MONTH(Q146))","v":0},null,{"$f":"impuestoExcedente(S143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:O235)+SUM(Auxiliares!$D$242:O249),SUM(Ingresos!$C$43:'Ingresos'!N50)),12)","v":0},null,null,{"$f":"IF(OR('F1357'!$D$5=\"Final\",'F1357'!$D$5=\"Anual\"),Liquidacion!S155,HLOOKUP(1,$F$3:$Q$155,152,FALSE))","v":0}]
[null,null,null,"Impuesto determinado (acumulado)",null,{"$f":"impuestoDeterminado2023(F143,SUM(Auxiliares!$D$228:D228,Auxiliares!$D$236:D236,Auxiliares!$D$242:D242),MONTH(F7))","v":0},{"$f":"impuestoDeterminado2023(G143,SUM(Auxiliares!$D$228:E228,Auxiliares!$D$236:E236,Auxiliares!$D$242:E242),MONTH(G7))","v":0},{"$f":"impuestoDeterminado2023(H143,SUM(Auxiliares!$D$228:F228,Auxiliares!$D$236:F236,Auxiliares!$D$242:F242),MONTH(H7))","v":0},{"$f":"impuestoDeterminado2023(I143,SUM(Auxiliares!$D$228:G228,Auxiliares!$D$236:G236,Auxiliares!$D$242:G242),MONTH(I7))","v":0},{"$f":"impuestoDeterminado2023(J143,SUM(Auxiliares!$D$228:H228,Auxiliares!$D$236:H236,Auxiliares!$D$242:H242),MONTH(J7))","v":0},{"$f":"impuestoDeterminado2023(K143,SUM(Auxiliares!$D$228:I228,Auxiliares!$D$236:I236,Auxiliares!$D$242:I242),MONTH(K7))","v":0},{"$f":"impuestoDeterminado2023(L143,SUM(Auxiliares!$D$228:J228,Auxiliares!$D$236:J236,Auxiliares!$D$242:J242),MONTH(L7))","v":0},{"$f":"impuestoDeterminado2023(M143,SUM(Auxiliares!$D$228:K228,Auxiliares!$D$236:K236,Auxiliares!$D$242:K242),MONTH(M7))","v":0},{"$f":"impuestoDeterminado2023(N143,SUM(Auxiliares!$D$228:L228,Auxiliares!$D$236:L236,Auxiliares!$D$242:L242),MONTH(N7))","v":0},{"$f":"IF(Check!B1=\"Ok\",impuestoDeterminado2023(O143,SUM(Auxiliares!$D$228:M228,Auxiliares!$D$236:M236,Auxiliares!$D$242:M242),MONTH(O7)),0)","v":0},{"$f":"impuestoDeterminado2023(P143,SUM(Auxiliares!$D$228:N228,Auxiliares!$D$236:N236,Auxiliares!$D$242:N242),MONTH(P7))","v":0},{"$f":"impuestoDeterminado2023(Q143,SUM(Auxiliares!$D$228:O228,Auxiliares!$D$236:O236,Auxiliares!$D$242:O242),MONTH(Q7))","v":0},null,{"$f":"impuestoDeterminado(S143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:O235)+SUM(Auxiliares!$D$242:O249),SUM(Ingresos!$C$43:'Ingresos'!N50)),12)","v":0},null,null,{"$f":"IF(OR('F1357'!$D$5=\"Final\",'F1357'!$D$5=\"Anual\"),Liquidacion!S156,HLOOKUP(1,$F$3:$Q$156,153,FALSE))","v":0}]
[]
[null,null,null,"Determinación del Impuesto (según D. 473/23)",null,"2016-01-31","2016-02-28","2016-03-31","2016-04-30","2016-05-31","2016-06-30","2016-07-31","2016-08-31","2016-09-30","2016-10-31","2016-11-30","2016-12-31",null,"Anual"]
[null,null,null,"Porcentaje",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Check!B1<>\"Ok\",impuestoAlicuota2023_2(O143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:M$228)+SUM(Auxiliares!$D$242:M$242),SUM(Ingresos!$C$43:'Ingresos'!L$43)),1),0)","v":0},{"$f":"IF(Check!B1=\"Ok\",impuestoAlicuota2023_2(P143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:N$228)+SUM(Auxiliares!$D$242:N$242),SUM(Ingresos!$C$43:'Ingresos'!M$43)),1),impuestoAlicuota2023_2(P143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:N$228)+SUM(Auxiliares!$D$242:N$242),SUM(Ingresos!$C$43:'Ingresos'!M$43)),2))","v":0},{"$f":"IF(Check!B1=\"Ok\",impuestoAlicuota2023_2(Q143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:O$228)+SUM(Auxiliares!$D$242:O$242),SUM(Ingresos!$C$43:'Ingresos'!N$43)),2),impuestoAlicuota2023_2(Q143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:O$228)+SUM(Auxiliares!$D$242:O$242),SUM(Ingresos!$C$43:'Ingresos'!N$43)),3))","v":0},null,{"$f":"impuestoAlicuota(S150,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:O241)+SUM(Auxiliares!$D$242:O255),SUM(Ingresos!$C$43:'Ingresos'!N56)),12)","v":0},null,null,{"$f":"IF(OR('F1357'!$D$5=\"Final\",'F1357'!$D$5=\"Anual\"),Liquidacion!S159,HLOOKUP(1,$F$3:$Q$159,157,FALSE))","v":0}]
[null,null,null,"Valor Fijo",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Check!B1<>\"Ok\",impuestoFijo2023_2(O143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:M228,Auxiliares!$D$242:M242),SUM(Ingresos!$C$43:L43)),1),0)","v":0},{"$f":"IF(Check!B1=\"Ok\",impuestoFijo2023_2(P143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:N228,Auxiliares!$D$242:N242),SUM(Ingresos!$C$43:M43)),1),impuestoFijo2023_2(P143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:N228,Auxiliares!$D$242:N242),SUM(Ingresos!$C$43:M43)),2))","v":0},{"$f":"IF(Check!B1=\"Ok\",impuestoFijo2023_2(Q143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:O228,Auxiliares!$D$242:O242),SUM(Ingresos!$C$43:N43)),2),impuestoFijo2023_2(Q143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:O228,Auxiliares!$D$242:O242),SUM(Ingresos!$C$43:N43)),3))","v":0},null,{"$f":"impuestoFijo(S150,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:O241)+SUM(Auxiliares!$D$242:O255),SUM(Ingresos!$C$43:'Ingresos'!N56)),12)","v":0},null,null,{"$f":"IF(OR('F1357'!$D$5=\"Final\",'F1357'!$D$5=\"Anual\"),Liquidacion!S160,HLOOKUP(1,$F$3:$Q$160,158,FALSE))","v":0}]
[null,null,null,"Excedente",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Check!B1<>\"Ok\",impuestoExcedente2023_2(O143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:M228,Auxiliares!$D$242:M242),SUM(Ingresos!$C$43:'Ingresos'!L43)),1),0)","v":0},{"$f":"IF(Check!B1=\"Ok\",impuestoExcedente2023_2(P143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:N228,Auxiliares!$D$242:N242),SUM(Ingresos!$C$43:'Ingresos'!M43)),1),impuestoExcedente2023_2(P143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:N228,Auxiliares!$D$242:N242),SUM(Ingresos!$C$43:'Ingresos'!M43)),2))","v":0},{"$f":"IF(Check!B1=\"Ok\",impuestoExcedente2023_2(Q143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:O228,Auxiliares!$D$242:O242),SUM(Ingresos!$C$43:'Ingresos'!N43)),2),impuestoExcedente2023_2(Q143,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:O228,Auxiliares!$D$242:O242),SUM(Ingresos!$C$43:'Ingresos'!N43)),3))","v":0},null,{"$f":"impuestoExcedente(S150,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$228:O241)+SUM(Auxiliares!$D$242:O255),SUM(Ingresos!$C$43:'Ingresos'!N56)),12)","v":0},null,null,{"$f":"IF(OR('F1357'!$D$5=\"Final\",'F1357'!$D$5=\"Anual\"),Liquidacion!S161,HLOOKUP(1,$F$3:$Q$161,159,FALSE))","v":0}]
[null,null,null,"Impuesto determinado acumulado (D. 473)",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Check!B1<>\"Ok\",impuestoDeterminado2023_2(O143,SUM(Auxiliares!$D$228:M228,Auxiliares!$D$236:M236,Auxiliares!$D$242:M242),1),0)","v":0},{"$f":"IF(Check!B1=\"Ok\",impuestoDeterminado2023_2(P143,SUM(Auxiliares!$D$228:N228,Auxiliares!$D$236:N236,Auxiliares!$D$242:N242),1),impuestoDeterminado2023_2(P143,SUM(Auxiliares!$D$228:N228,Auxiliares!$D$236:N236,Auxiliares!$D$242:N242),2))","v":0},{"$f":"IF(Check!B1=\"Ok\",impuestoDeterminado2023_2(Q143,SUM(Auxiliares!$D$228:N228,Auxiliares!$D$236:N236,Auxiliares!$D$242:N242),2),impuestoDeterminado2023_2(Q143,SUM(Auxiliares!$D$228:N228,Auxiliares!$D$236:N236,Auxiliares!$D$242:N242),3))","v":0},null,null,null,null,{"$f":"IF(OR('F1357'!$D$5=\"Final\",'F1357'!$D$5=\"Anual\"),Liquidacion!S162,HLOOKUP(1,$F$3:$Q$162,160,FALSE))","v":0}]
[null,null,null,"Impuesto determinado acumulado (D. 415 + D. 473)",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Check!B1=\"Ok\",O156,O162+N156)","v":0},{"$f":"IF(Check!B1=\"Ok\",O156+P162,P162+N156)","v":0},{"$f":"IF(Check!B1=\"Ok\",O156+Q162,Q162+N156)","v":0},null,null,null,null,{"$f":"IF(OR('F1357'!$D$5=\"Final\",'F1357'!$D$5=\"Anual\"),Liquidacion!S163,HLOOKUP(1,$F$3:$Q$163,161,FALSE))","v":0}]
[null,null,null,"Pagos a cuenta",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,"Diferencia Beneficio Aguinaldo",null,null,null,null,null,null,{"$f":"+Auxiliares!D453","v":0},{"$f":"+Auxiliares!D453","v":0}]
[null,null,null,"Diferencia Decreto 414/23",null,null,null,null,null,null,null,null,{"$f":"IF(Check!$B$1=\"Ok\",0,+Auxiliares!D443)","v":0},{"$f":"IF(Check!$B$1=\"Ok\",+Auxiliares!D443,0)","v":0}]
[null,null,null,"Diferencia Beneficio Decreto 415/23",null,{"$f":"F150-F156","v":0},0,0,0,0,0,0,{"$f":"IF(Check!B1=\"Ok\",IF(M150-M156<0,0,M150-M156),0)","v":0}]
[null,null,null,"Devolución Beneficio Decreto 415/23 (2 cuotas)",null,null,null,null,null,null,null,null,{"$f":"IF(Check!B1=\"Ok\",0,+SUM(L168)/2)","v":0},{"$f":"IF(Check!B1=\"Ok\",M168/2,M169)","v":0},{"$f":"IF(Check!B1=\"Ok\",N169,0)","v":0}]
[null,null,null,"Devolución Beneficio Decreto 473/23 (1 cuota)",null,null,null,null,null,null,null,null,null,{"$f":"+IF(Check!B1=\"Ok\",0,Auxiliares!D463)","v":0},{"$f":"IF(Check!B1=\"Ok\",Auxiliares!D463,0)","v":0}]
[]
[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,{"$f":"IF(OR(F130=\"<\"&Tablas!$O$60,F130=\"<\"&Tablas!$O$65),0,ROUND(retener(F150,0-0,SUM(Ingresos!C$8:C$38)+SUM(Ingresos!$C$47:$C$77)),2))","v":0},{"$f":"IF(OR(G130=\"<\"&Tablas!$O$60,G130=\"<\"&Tablas!$O$65),0,ROUND(retener(G150,SUM(F$173:$F173)-SUM(F$176:$F176),SUM(Ingresos!D$8:D$38)+SUM(Ingresos!D$47:D$77)),2))","v":0},{"$f":"IF(OR(H130=\"<\"&Tablas!$O$60,H130=\"<\"&Tablas!$O$65),0,ROUND(retener(H150,SUM($F$173:G173)-SUM($F$176:G176),SUM(Ingresos!E$8:E$38)+SUM(Ingresos!E$47:E$77)),2))","v":0},{"$f":"IF(OR(I130=\"<\"&Tablas!$O$60,I130=\"<\"&Tablas!$O$65),0,ROUND(retener(I150,SUM($F$173:H173)-SUM($F$176:H176),SUM(Ingresos!F$8:F$38)+SUM(Ingresos!F$47:F$77)),2))","v":0},{"$f":"IF(OR(J130=\"<\"&Tablas!$O$60,J130=\"<\"&Tablas!$O$65),0,ROUND(retener(J150,SUM($F$173:I173)-SUM($F$176:I176),SUM(Ingresos!G$8:G$38)+SUM(Ingresos!G$47:G$77)),2))","v":0},{"$f":"IF(OR(K130=\"<\"&Tablas!$O$60,K130=\"<\"&Tablas!$O$65),0,ROUND(retener(K150,SUM($F$173:J173)-SUM($F$176:J176),SUM(Ingresos!H$8:H$38)+SUM(Ingresos!H$47:H$77)),2))","v":0},{"$f":"IF(OR(L130=\"<\"&Tablas!$O$60,L130=\"<\"&Tablas!$O$65),0,ROUND(retener(L150,SUM($F$173:K173)-SUM($F$176:K176),SUM(Ingresos!I$8:I$38)+SUM(Ingresos!I$47:I$77)),2))","v":0},{"$f":"IF(Check!B1=\"Ok\",IF(OR(M130=\"<\"&Tablas!$O$60,M130=\"<\"&Tablas!$O$65,M130=\"<\"&Tablas!$O$70),0,ROUND(retener(M150,SUM($F$173:L173)-SUM($F$176:L176)-SUM($M$169:M169),SUM(Ingresos!J$8:J$38)+SUM(Ingresos!J$47:J$77)),2)),IF(OR(M130=\"<\"&Tablas!$O$60,M130=\"<\"&Tablas!$O$65,M130=\"<\"&Tablas!$O$70),0,ROUND(retener(M156,SUM($F$173:L173)-SUM($F$176:L176)-SUM($M$169:M169),SUM(Ingresos!J$8:J$38)+SUM(Ingresos!J$47:J$77)),2)))","v":0},{"$f":"IF(OR(N130=\"<\"&Tablas!$O$65,N130=\"<\"&Tablas!$O$70),0,ROUND(retener(N156,SUM($F$173:M173)-SUM($F$176:M176)-SUM($M$169:N169)-SUM($N$170:N170),SUM(Ingresos!K$8:K$38)+SUM(Ingresos!K$47:K$77)),2))","v":0},{"$f":"IF(OR(O130=\"<\"&Tablas!$O$70,O130=\"<\"&Tablas!L56),0,ROUND(retener(O163,SUM($F$173:N173)-SUM($F$176:N176)-SUM($M$169:O169)-SUM(N170:O170),SUM(Ingresos!L$8:L$38)+SUM(Ingresos!L$47:L$77)),2))","v":0},{"$f":"IF(P130=\"<\"&Tablas!M56,0,ROUND(retener(P163,SUM($F$173:O173)-SUM($F$176:O176)-SUM($M$169:P169)-SUM(N170:O170),SUM(Ingresos!M$8:M$38)+SUM(Ingresos!M$47:M$77)),2))","v":0},{"$f":"IF(Q130=\"<\"&Tablas!N56,0,ROUND(retener(Q163,SUM($F$173:P173)-SUM($F$176:P176)-SUM($M$169:Q169)-SUM(N170:O170),SUM(Ingresos!N$8:N$38)+SUM(Ingresos!N$47:N$77)),2))","v":0},null,{"$f":"retenerAnual(S156,SUM($F173:R173)-SUM(F174:R174)-SUM(F176:R176),SUM(Auxiliares!P9:P12,Auxiliares!P16:P19,Auxiliares!P23:P26)-SUM(Auxiliares!P30:P35,Auxiliares!P37:P42),Check!$B$17)","v":0}]
[null,null,null,"Importe a devolver (Beneficio Decreto 415/23)",null,null,null,null,null,null,null,null,{"$f":"+M169","v":0},{"$f":"+N169","v":0},{"$f":"+O169","v":0}]
[null,null,null,"Importe a devolver (Beneficio Decreto 473/23)",null,null,null,null,null,null,null,null,null,{"$f":"+N170","v":0},{"$f":"+O170","v":0}]
[null,null,null,"Importe a Devolver (sin incluir la cuota del D 415 y 473)",null,{"$f":"devolucion(F150,F173,0)","v":0},{"$f":"IF(G130=\"<\"&Tablas!$O$60,0,ROUND(devolucion(G150,SUM($F$173:G173),SUM($F$176:F176)),2))","v":0},{"$f":"IF(H130=\"<\"&Tablas!$O$60,0,ROUND(devolucion(H150,SUM($F$173:H173),SUM($F$176:G176)),2))","v":0},{"$f":"IF(I130=\"<\"&Tablas!$O$60,0,ROUND(devolucion(I150,SUM($F$173:I173),SUM($F$176:H176)),2))","v":0},{"$f":"IF(OR(J130=\"<\"&Tablas!$O$60,J130=\"<\"&Tablas!$O$65),0,ROUND(devolucion(J150,SUM($F$173:J173),SUM($F$176:I176)),2))","v":0},{"$f":"IF(OR(K130=\"<\"&Tablas!$O$60,K130=\"<\"&Tablas!$O$65),0,ROUND(devolucion(K150,SUM($F$173:K173),SUM($F$176:J176)),2))","v":0},{"$f":"IF(OR(L130=\"<\"&Tablas!$O$60,L130=\"<\"&Tablas!$O$65),0,ROUND(devolucion(L150,SUM($F$173:L173),SUM($F$176:K176)),2))","v":0},{"$f":"IF(Check!B1=\"Ok\",IF(OR(M130=\"<\"&Tablas!$O$60,M130=\"<\"&Tablas!$O$65),0,ROUND(devolucion(M150,SUM($F$173:M173),SUM($F$176:L176)+SUM($M$169:N169)),2)),IF(OR(M130=\"<\"&Tablas!$O$60,M130=\"<\"&Tablas!$O$65,M130=\"<\"&Tablas!$O$70),0,ROUND(devolucion(M156,SUM($F$173:M173),SUM($F$176:L176)+SUM($M$169:N169)),2)))","v":0},{"$f":"IF(OR(N130=\"<\"&Tablas!$O$65,N130=\"<\"&Tablas!$O$70),0,ROUND(devolucion(N156,SUM($F$173:N173),SUM($F$176:M176)+SUM($M$169:N169)+SUM($N$170:N170)),2))","v":0},{"$f":"IF(OR(O130=\"<\"&Tablas!$O$70,O130=\"<\"&Tablas!L56),0,ROUND(devolucion(O163,SUM($F$173:O173),SUM($F$176:N176)+SUM($M$169:O169)+SUM(N170:O170)),2))","v":0},{"$f":"IF(P130=\"<\"&Tablas!M56,0,ROUND(devolucion(P163,SUM($F$173:P173),SUM($F$176:O176)+SUM($M$169:P169)+SUM(N170:O170)),2))","v":0},{"$f":"IF(Q130=\"<\"&Tablas!N56,0,ROUND(devolucion(Q163,SUM($F$173:Q173),SUM($F$176:P176)+SUM($M$169:Q169)+SUM(N170:O170)),2))","v":0},null,{"$f":"IF(SUM(F173:Q173)=0,0,devolucion(S156-S164,SUM($F$173:R173),SUM($F$176:R176)+SUM(F174:R174)))","v":0}]
[]
[null,null,null,"Importe efectivamente retenido",null,{"$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!O25-PagosACuenta!O26","v":0},null,"Impuesto retenido",{"$f":"IF(OR('F1357'!$D$5=\"Final\",'F1357'!$D$5=\"Anual\"),S178,SUMIF($F$2:$Q$2,1,F178:Q178))","v":0}]
[null,null,null,"Saldo a favor de AFIP/Contribuyente",null,{"$f":"ROUND(F150-F178,2)","v":0},{"$f":"ROUND(G150-SUM($F$178:G178),2)","v":0},{"$f":"ROUND(H150-SUM($F$178:H178),2)","v":0},{"$f":"ROUND(I150-SUM($F$178:I178),2)","v":0},{"$f":"ROUND(J150-SUM($F$178:J178),2)","v":0},{"$f":"ROUND(K150-SUM($F$178:K178),2)","v":0},{"$f":"ROUND(L150-SUM($F$178:L178),2)","v":0},{"$f":"ROUND(M156-SUM($F$178:M178),2)","v":0},{"$f":"ROUND(N156-SUM($F$178:N178),2)","v":0},{"$f":"ROUND(O163-SUM($F$178:O178),2)","v":0},{"$f":"ROUND(P163-SUM($F$178:P178),2)","v":0},{"$f":"ROUND(Q163-SUM($F$178:Q178),2)","v":0},null,{"$f":"ROUND(S150-SUM($F$178:Q178),2)","v":0}]
[null,null,null,null,null,{"$f":"IF(F179=0,\"\",IF(F179>0,\"A favor de AFIP\",\"A favor del contribuyente\"))","v":""},{"$f":"IF(G179=0,\"\",IF(G179>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":10,"n_rows":165,"n_cols":4,"rows_kept":165,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,"LIQUIDACIÓN DE IMPUESTO A LAS GANANCIAS - 4ta. CATEGORÍA RELACIÓN DE DEPENDENCIA"]
[]
[null,null,"Liquidación","Informativa"]
[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: "},2023]
[null,null,"Período trabajado (desde):","2023-01-01"]
[null,null,"Período trabajado (hasta):","2023-09-30"]
[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 27718?","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,"El trabajador desarrolla la actividad de transporte terrestre de larga distancia bajo el convenio 40/1989","No"]
[]
[null,null,"REMUNERACIONES"]
[null,null,"Abonadas por el agente de retención:"]
[null,null,"Remuneración bruta gravada",{"$f":"ROUND(SUMIF(Liquidacion!$U$9:$U$39,'F1357'!C22,Liquidacion!$V$9:$V$39),2)","v":0}]
[null,null,"Retribuciones no habituales gravadas",{"$f":"ROUND(SUMIF(Liquidacion!$U$9:$U$39,'F1357'!C23,Liquidacion!$V$9:$V$39),2)","v":0}]
[null,null,"SAC primera cuota gravado",{"$f":"IF(OR($D$5=\"Final\",$D$5=\"Anual\"),ROUND(SUM(Ingresos!C12:H12),2),Liquidacion!V92)","v":0}]
[null,null,"SAC segunda cuota gravado",{"$f":"IF(OR($D$5=\"Final\",$D$5=\"Anual\"),ROUND(SUM(Ingresos!I12:N12),2),Liquidacion!V93)","v":0}]
[null,null,"Horas extras remuneración gravada",{"$f":"ROUND(SUMIF(Liquidacion!$U$9:$U$39,'F1357'!C26,Liquidacion!$V$9:$V$39),2)","v":0}]
[null,null,"Movilidad y viáticos remuneración gravada",{"$f":"ROUND(SUMIF(Liquidacion!$U$9:$U$39,'F1357'!C27,Liquidacion!$V$9:$V$39),2)","v":0}]
[null,null,"Movilidad - Remuneración gravada"]
[null,null,"Viáticos - Remuneración gravada"]
[null,null,"Compensación análogos - Remuneración gravada",{"$f":"ROUND(SUMIF(Liquidacion!$U$9:$U$39,'F1357'!C30,Liquidacion!$V$9:$V$39),2)","v":0}]
[null,null,"Material didáctico personal docente remuneración gravada"]
[null,null,"Remuneración no alcanzada o exenta (sin horas extras)",{"$f":"ROUND(SUMIF(Liquidacion!$U$9:$U$39,'F1357'!C32,Liquidacion!$V$9:$V$39),2)","v":0}]
[null,null,"Remuneración exenta ley 27549",{"$f":"ROUND(SUMIF(Liquidacion!$U$9:$U$39,'F1357'!C33,Liquidacion!$V$9:$V$39),2)","v":0}]
[null,null,"Retribuciones no habituales exentas o no alcanzadas",{"$f":"ROUND(SUMIF(Liquidacion!$U$9:$U$39,'F1357'!C34,Liquidacion!$V$9:$V$39),2)","v":0}]
[null,null,"Horas extras remuneración exenta",{"$f":"ROUND(SUMIF(Liquidacion!$U$9:$U$39,'F1357'!C35,Liquidacion!$V$9:$V$39),2)","v":0}]
[null,null,"Movilidad y viáticos remuneración exenta",{"$f":"ROUND(SUMIF(Liquidacion!$U$9:$U$39,'F1357'!C36,Liquidacion!$V$9:$V$39),2)","v":0}]
[null,null,"Material didáctico personal docente remuneración exenta",{"$f":"ROUND(SUMIF(Liquidacion!$U$9:$U$39,'F1357'!C37,Liquidacion!$V$9:$V$39),2)","v":0}]
[null,null,"Bonos de productividad gravados",{"$f":"ROUND(SUMIF(Liquidacion!$U$9:$U$39,'F1357'!C38,Liquidacion!$V$9:$V$39),2)","v":0}]
[null,null,"Fallos de caja gravados",{"$f":"ROUND(SUMIF(Liquidacion!$U$9:$U$39,'F1357'!C39,Liquidacion!$V$9:$V$39),2)","v":0}]
[null,null,"Conceptos de similar naturaleza gravados",{"$f":"ROUND(SUMIF(Liquidacion!$U$9:$U$39,'F1357'!C40,Liquidacion!$V$9:$V$39),2)","v":0}]
[null,null,"Bonos de productividad exentos",{"$f":"ROUND(SUMIF(Liquidacion!$U$9:$U$39,'F1357'!C41,Liquidacion!$V$9:$V$39),2)","v":0}]
[null,null,"Fallos de caja exentos",{"$f":"ROUND(SUMIF(Liquidacion!$U$9:$U$39,'F1357'!C42,Liquidacion!$V$9:$V$39),2)","v":0}]
[null,null,"Conceptos de similar naturaleza exentos",{"$f":"ROUND(SUMIF(Liquidacion!$U$9:$U$39,'F1357'!C43,Liquidacion!$V$9:$V$39),2)","v":0}]
[null,null,"Compensación de gastos de teletrabajo exentos",{"$f":"ROUND(SUMIF(Liquidacion!$U$9:$U$39,'F1357'!C44,Liquidacion!$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$39,'F1357'!C45,Liquidacion!$V$9:$V$39),2)","v":0}]
[null,null,"Bonos de productividad (cantidad)"]
[null,null,"Fallos de caja (cantidad)"]
[null,null,"Conceptos de similar naturaleza (cantidad)"]
[null,null,"SAC primera cuota - No alcanzado o exento",{"$f":"IF(OR($D$5=\"Final\",$D$5=\"Anual\"),ROUND(+Ingresos!H13,2),Liquidacion!V96)","v":0}]
[null,null,"SAC segunda cuota - No alcanzado o exento",{"$f":"IF(OR($D$5=\"Final\",$D$5=\"Anual\"),ROUND(+Ingresos!N13,2),Liquidacion!V97)","v":0}]
[null,null,"Ajustes períodos anteriores - Remuneración gravada",0]
[null,null,"Ajustes períodos anteriores - Remuneración exenta / no alcanzada",0]
[null,null,"Otros empleos:"]
[null,null,"Remuneración bruta gravada ",{"$f":"ROUND(SUMIF(Liquidacion!$U$9:$U$39,'F1357'!C54,Liquidacion!$V$9:$V$39),2)","v":0}]
[null,null,"Retribuciones no habituales gravadas ",{"$f":"ROUND(SUMIF(Liquidacion!$U$9:$U$39,'F1357'!C55,Liquidacion!$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$39,'F1357'!C58,Liquidacion!$V$9:$V$39),2)","v":0}]
[null,null,"Movilidad y viáticos remuneración gravada ",{"$f":"ROUND(SUMIF(Liquidacion!$U$9:$U$39,'F1357'!C59,Liquidacion!$V$9:$V$39),2)","v":0}]
[null,null,"Movilidad - Remuneración gravada "]
[null,null,"Viáticos - Remuneración gravada "]
[null,null,"Compensación análogos - Remuneración gravada "]
[null,null,"Material didáctico personal docente remuneración gravada ",{"$f":"ROUND(SUMIF(Liquidacion!$U$9:$U$39,'F1357'!C63,Liquidacion!$V$9:$V$39),2)","v":0}]
[null,null,"Remuneración no alcanzada o exenta ",{"$f":"ROUND(SUMIF(Liquidacion!$U$9:$U$39,'F1357'!C64,Liquidacion!$V$9:$V$39),2)","v":0}]
[null,null,"Remuneración exenta ley 27549 ",{"$f":"ROUND(SUMIF(Liquidacion!$U$9:$U$39,'F1357'!C65,Liquidacion!$V$9:$V$39),2)","v":0}]
[null,null,"Retribuciones no habituales exentas o no alcanzadas ",{"$f":"ROUND(SUMIF(Liquidacion!$U$9:$U$39,'F1357'!C66,Liquidacion!$V$9:$V$39),2)","v":0}]
[null,null,"Horas extras remuneración exenta o no alcanzada ",{"$f":"ROUND(SUMIF(Liquidacion!$U$9:$U$39,'F1357'!C67,Liquidacion!$V$9:$V$39),2)","v":0}]
[null,null,"Movilidad y viáticos remuneración exenta o no alcanzada ",{"$f":"ROUND(SUMIF(Liquidacion!$U$9:$U$39,'F1357'!C68,Liquidacion!$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$39,'F1357'!C69,Liquidacion!$V$9:$V$39),2)","v":0}]
[null,null,"Bonos de productividad gravados ",{"$f":"ROUND(SUMIF(Liquidacion!$U$9:$U$39,'F1357'!C70,Liquidacion!$V$9:$V$39),2)","v":0}]
[null,null,"Fallos de caja gravados ",{"$f":"ROUND(SUMIF(Liquidacion!$U$9:$U$39,'F1357'!C71,Liquidacion!$V$9:$V$39),2)","v":0}]
[null,null,"Conceptos de similar naturaleza gravados ",{"$f":"ROUND(SUMIF(Liquidacion!$U$9:$U$39,'F1357'!C72,Liquidacion!$V$9:$V$39),2)","v":0}]
[null,null,"Bonos de productividad exentos ",{"$f":"ROUND(SUMIF(Liquidacion!$U$9:$U$39,'F1357'!C73,Liquidacion!$V$9:$V$39),2)","v":0}]
[null,null,"Fallos de caja exentos ",{"$f":"ROUND(SUMIF(Liquidacion!$U$9:$U$39,'F1357'!C74,Liquidacion!$V$9:$V$39),2)","v":0}]
[null,null,"Conceptos de similar naturaleza exentos ",{"$f":"ROUND(SUMIF(Liquidacion!$U$9:$U$39,'F1357'!C75,Liquidacion!$V$9:$V$39),2)","v":0}]
[null,null,"Compensación de gastos teletrabajo - exentos ",{"$f":"ROUND(SUMIF(Liquidacion!$U$9:$U$39,'F1357'!C76,Liquidacion!$V$9:$V$39),2)","v":0}]
[null,null,"Personal militar - suplementos art. 57 Ley 19101 - exentos ",{"$f":"ROUND(SUMIF(Liquidacion!$U$9:$U$39,'F1357'!C77,Liquidacion!$V$9:$V$39),2)","v":0}]
[null,null,"Bonos de productividad (cantidad) "]
[null,null,"Fallos de caja (cantidad) "]
[null,null,"Conceptos de similar naturaleza (cantidad) "]
[null,null,"SAC primera cuota - No alcanzado o exento ",{"$f":"+Ingresos!H52","v":0}]
[null,null,"SAC segunda cuota - No alcanzado o exento ",{"$f":"+Ingresos!N52","v":0}]
[null,null,"Ajustes períodos anteriores - Remuneración gravada ",0]
[null,null,"Ajustes períodos anteriores - Remuneración no alcanzada o exenta ",0]
[null,null,"TOTAL REMUNERACIÓN GRAVADA",{"$f":"SUM(D22:D30,D51,D54:D63,D83,D38:D40,D70:D72)","v":0}]
[null,null,"TOTAL REMUNERACIÓN NO ALCANZADA O EXENTA",{"$f":"SUM(D32:D37,D52,D64:D69,D84,D73:D82,D41:D50)","v":0}]
[null,null,"TOTAL REMUNERACIONES",{"$f":"IF(+D85+D86<0,0,D85+D86)","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$306:$O$312,7,FALSE)+HLOOKUP(MONTH($D$11),Auxiliares!$D$306:$O$316,11,FALSE),2)","v":0}]
[null,null,"Aportes a fondos de jubilaciones, retiros, pensiones o subsidios que se destinen a cajas nacionales, provinciales o municipales por otros empleos",{"$f":"ROUND(HLOOKUP(MONTH($D$11),Auxiliares!$D$306:$O$313,8,FALSE)+HLOOKUP(MONTH($D$11),Auxiliares!$D$306:$O$317,12,FALSE),2)","v":0}]
[null,null,"Aportes a obra sociales",{"$f":"ROUND(HLOOKUP(MONTH($D$11),Auxiliares!$D$306:$O$320,15,FALSE),2)","v":0}]
[null,null,"Aportes a obra sociales por otros empleos",{"$f":"ROUND(HLOOKUP(MONTH($D$11),Auxiliares!$D$306:$O$321,16,FALSE),2)","v":0}]
[null,null,"Cuota sindical",{"$f":"ROUND(HLOOKUP(MONTH($D$11),Auxiliares!$D$306:$O$324,19,FALSE),2)","v":0}]
[null,null,"Cuota sindical por otros empleos",{"$f":"ROUND(HLOOKUP(MONTH($D$11),Auxiliares!$D$306:$O$325,20,FALSE),2)","v":0}]
[null,null,"Cuotas médico asistenciales",{"$f":"VLOOKUP(C96,Liquidacion!$U$111:$V$132,2,FALSE)","v":0}]
[null,null,"Primas de Seguro para el caso de muerte",{"$f":"VLOOKUP(C97,Liquidacion!$U$111:$V$132,2,FALSE)","v":0}]
[null,null,"Primas por riesgo de muerte y de ahorro de seguros mixtos, excepto para los casos de seguros de retiro privados administrados por entidades sujetas al control de la Superintendencia de Seguros de la Nación",{"$f":"VLOOKUP(C98,Liquidacion!$U$111:$V$132,2,FALSE)","v":0}]
[null,null,"Aportes a planes de seguro de retiro privados administrados por entidades sujetas al control de la Superintendencia de Seguros de la Nación",{"$f":"VLOOKUP(C99,Liquidacion!$U$111:$V$132,2,FALSE)","v":0}]
[null,null,"Cuotapartes de fondos comunes de inversión constituidos con fines de retiro",{"$f":"VLOOKUP(C100,Liquidacion!$U$111:$V$132,2,FALSE)","v":0}]
[null,null,"Gastos de sepelio",{"$f":"VLOOKUP(C101,Liquidacion!$U$103:$V$132,2,FALSE)","v":0}]
[null,null,"Gastos amortización e intereses rodado para corredores y viajantes de comercio",{"$f":"VLOOKUP(C102,Liquidacion!$U$103:$V$132,2,FALSE)","v":0}]
[null,null,"Donaciones a fiscos nacional, provinciales y municipales, y a instituciones comprendidas en el artículo 26, incisos e) y f) de la ley",{"$f":"VLOOKUP(C103,Liquidacion!$U$103:$V$132,2,FALSE)","v":0}]
[null,null,"Descuentos obligatorios establecidos por ley nacional, provincial o municipal",{"$f":"VLOOKUP(C104,Liquidacion!$U$103:$V$132,2,FALSE)","v":0}]
[null,null,"Honorarios por servicios de asistencia sanitaria, médica y paramédica",{"$f":"VLOOKUP(C105,Liquidacion!$U$103:$V$132,2,FALSE)","v":0}]
[null,null,"Intereses de créditos hipotecarios",{"$f":"VLOOKUP(C106,Liquidacion!$U$103:$V$132,2,FALSE)","v":0}]
[null,null,"Aportes al capital social o al fondo de riesgo de socios protectores de sociedades de garantía recíproca",{"$f":"VLOOKUP(C107,Liquidacion!$U$103:$V$132,2,FALSE)","v":0}]
[null,null,"Alquileres de inmuebles destinados a casa habitación",{"$f":"VLOOKUP(C108,Liquidacion!$U$103:$V$132,2,FALSE)","v":0}]
[null,null,"Empleados del servicio doméstico",{"$f":"VLOOKUP(C109,Liquidacion!$U$103:$V$132,2,FALSE)","v":0}]
[null,null,"Gastos de movilidad, viáticos y otras compensaciones análogas abonados por el empleador",{"$f":"VLOOKUP(C110,Liquidacion!$U$103:$V$132,2,FALSE)","v":0}]
[null,null,"Gastos de movilidad abonados por el empleador"]
[null,null,"Gastos de viáticos abonados por el empleador"]
[null,null,"Compensación análoga"]
[null,null,"Compensación análoga (cantidad)"]
[null,null,"Gastos por adquisición de indumentaria y/o equipamiento de trabajo",{"$f":"VLOOKUP(C115,Liquidacion!$U$103:$V$132,2,FALSE)","v":0}]
[null,null,"Servicios educativos y las herramientas destinadas a esos efectos",{"$f":"VLOOKUP(C116,Liquidacion!$U$103:$V$132,2,FALSE)","v":0}]
[null,null,"Otras deducciones - aportes a Cajas Complementarias de Previsión, Fondos Compensadores de Previsión o similares",{"$f":"VLOOKUP(C117,Liquidacion!$U$103:$V$132,2,FALSE)","v":0}]
[null,null,"Otras deducciones - Aportes para jubilaciones, retiros y subsidios ANSES",{"$f":"VLOOKUP(C118,Liquidacion!$U$103:$V$132,2,FALSE)","v":0}]
[null,null,"Otras deducciones - Cajas Provinciales o Municipales o de Previsión para Profesionales",{"$f":"VLOOKUP(C119,Liquidacion!$U$103:$V$132,2,FALSE)","v":0}]
[null,null,"Otras deducciones - Actores - Retribución pagada a los representantes - RG 2442/08",{"$f":"VLOOKUP(C120,Liquidacion!$U$103:$V$132,2,FALSE)","v":0}]
[null,null,"Otras deducciones - Fondos compensadores de previsión",{"$f":"VLOOKUP(C121,Liquidacion!$U$103:$V$132,2,FALSE)","v":0}]
[null,null,"Otras deducciones",{"$f":"+SUM(D110:E118)","v":0}]
[null,null,"TOTAL DEDUCCIONES GENERALES",{"$f":"SUM(D90:D121)","v":0}]
[]
[null,null,"DEDUCCIONES PERSONALES"]
[null,null,"Ganancia no imponible",{"$f":"ROUND(+Liquidacion!V135,2)","v":338762.39}]
[null,null,"Deducción especial",{"$f":"ROUND(+Liquidacion!V136,2)","v":1626059.48}]
[null,null,"Deducción Especial Incrementada Primera parte del penúltimo párrafo del inciso c) del artículo 30 de la ley del gravamen",{"$f":"ROUND(+Liquidacion!V138,2)","v":0}]
[null,null,"Deducción Especial Incrementada Segunda parte del penúltimo párrafo del inciso c) del artículo 30 de la ley del gravamen",{"$f":"ROUND(+Liquidacion!V139,2)","v":0}]
[null,null,"Deducción específica",0]
[null,null,"Cargas de familia"]
[null,null,"Cónyuge",{"$f":"+Liquidacion!V140","v":0}]
[null,null,"Cantidad de hijos e hijastros al 50%",{"$f":"COUNTIF(DedPersonales!$V$14:$V$28,\"Menor de 18 años;0,5\")","v":0}]
[null,null,"Cantidad de hijos e hijastros al 100%",{"$f":"COUNTIF(DedPersonales!$V$14:$V$28,\"Menor de 18 años;1\")+COUNTIF(DedPersonales!$V$14:$V$28,\"Menor de 18 años;\")","v":0}]
[null,null,"Deducción total hijos e hijastros",{"$f":"HLOOKUP(IF(OR(D5=\"Anual\",D5=\"Final\"),12,MONTH(D11)),Auxiliares!$D$301:$O$303,3,FALSE)*Tablas!O40/12","v":0}]
[null,null,"Cantidad de hijos e hijastros incapacitados para el trabajo al 50%",{"$f":"COUNTIF(DedPersonales!$V$14:$V$28,\"Incapacitado para el trabajo;0,5\")","v":0}]
[null,null,"Cantidad de hijos e hijastros incapacitados para el trabajo al 100%",{"$f":"COUNTIF(DedPersonales!$V$14:$V$28,\"Incapacitado para el trabajo;1\")+COUNTIF(DedPersonales!$V$14:$V$28,\"Incapacitado para el trabajo;\")","v":0}]
[null,null,"Deducción total Hijos / Hijastros incapacitados para el trabajo",{"$f":"HLOOKUP(IF(OR(D5=\"Anual\",D5=\"Final\"),12,MONTH(D11)),Auxiliares!$D$301:$O$304,4,FALSE)*Tablas!O40/12","v":0}]
[null,null,"Cantidad de hijos entre 18 y 24 años - Educación al 50%",0]
[null,null,"Cantidad de hijos entre 18 y 24 años - Educación al 100%",0]
[null,null,"Total de cargas de familia",{"$f":"ROUND(+D132+D135+D138,2)","v":0}]
[null,null,"TOTAL DEDUCCIONES PERSONALES",{"$f":"SUM(D126:D130,D141)","v":1964821.87}]
[]
[null,null,"DETERMINACIÓN DEL IMPUESTO"]
[null,null,"REMUNERACIÓN NETA SUJETA A IMPUESTO -antes de la deducción art. 46 L. 27541-",0]
[null,null,"Deducción inciso a) primer párrafo artículo 30 de la ley (cfr. art. 46 L. 27541)",0]
[null,null,"Deducción inciso c) primer párrafo artículo 30 de la ley (cfr. art. 46 L. 27541)",0]
[null,null,"REMUNERACIÓN SUJETA A IMPUESTO",{"$f":"IF(+D85-D123-D142<0,0,+D85-D123-D142)","v":0}]
[null,null,"Alícuota aplicable artículo 94 ley de impuesto a las ganancias",{"$f":"+IF(MONTH(D11)<9,Liquidacion!V154,Liquidacion!V160)","v":0}]
[null,null,"Alícuota aplicable sin incluir horas extras",{"$f":"+IF(MONTH(D11)<9,Liquidacion!V154,Liquidacion!V160)","v":0}]
[null,null,"IMPUESTO DETERMINADO",{"$f":"+IF(MONTH(D11)<9,Liquidacion!V156,Liquidacion!V162)","v":0}]
[null,null,"Impuesto retenido",{"$f":"+Liquidacion!V178","v":0}]
[null,null,"Pagos a cuenta - Impuesto sobre créditos y débitos",{"$f":"IF(OR($D$5=\"Anual\",$D$5=\"Informativa\")+PagosACuenta!O14,0)","v":0}]
[null,null,"Pagos a cuenta - Percepciones / Retenciones aduaneras",{"$f":"IF(OR($D$5=\"Anual\",$D$5=\"Informativa\")+PagosACuenta!O20,0)","v":0}]
[null,null,"Pagos a cuenta - RG (AFIP) 3819/2015 - Cancelaciones en efectivo",{"$f":"IF(OR($D$5=\"Anual\",$D$5=\"Informativa\")+PagosACuenta!O26,0)","v":0}]
[null,null,"Pagos a cuenta - Bono ley 27.424",{"$f":"IF(OR($D$5=\"Anual\",$D$5=\"Informativa\")+PagosACuenta!O32,0)","v":0}]
[null,null,"Pagos a cuenta - RG 4815 [LEY 27.541 Art. 35 inciso a)] ",{"$f":"IF(OR($D$5=\"Anual\",$D$5=\"Informativa\")+PagosACuenta!O38,0)","v":0}]
[null,null,"Pagos a cuenta - RG 4815 [LEY 27.541 Art. 35 inciso b)] ",{"$f":"IF(OR($D$5=\"Anual\",$D$5=\"Informativa\")+PagosACuenta!O44,0)","v":0}]
[null,null,"Pagos a cuenta - RG 4815 [LEY 27.541 Art. 35 inciso c)] ",{"$f":"IF(OR($D$5=\"Anual\",$D$5=\"Informativa\")+PagosACuenta!O50,0)","v":0}]
[null,null,"Pagos a cuenta - RG 4815 [LEY 27.541 Art. 35 inciso d)] ",{"$f":"IF(OR($D$5=\"Anual\",$D$5=\"Informativa\")+PagosACuenta!O56,0)","v":0}]
[null,null,"Pagos a cuenta - RG 4815 [LEY 27.541 Art. 35 inciso e)] ",{"$f":"IF(OR($D$5=\"Anual\",$D$5=\"Informativa\")+PagosACuenta!O62,0)","v":0}]
[null,null,"Pagos a cuenta - Impuesto sobre créditos y débitos - sobre movimientos de fondos propios o de terceros",{"$f":"IF(OR($D$5=\"Anual\",$D$5=\"Informativa\")+PagosACuenta!O68,0)","v":0}]
[null,null,"Pagos a cuenta - Resolución General (AFIP) 3819/2015 - Cancelaciones en Efectivo -Servicios de transporte terrestre, aéreo y por vía acuática de pasajeros con destino fuera del país",{"$f":"IF(OR($D$5=\"Anual\",$D$5=\"Informativa\")+PagosACuenta!O74,0)","v":0}]
[null,null,"Total pagos a cuenta",{"$f":"SUM(D153:D163)","v":0}]
[null,null,"SALDO A PAGAR",{"$f":"+ROUND(D151-D152-D164,2)","v":0}]