{"text_format":"1","workbook":"xlsx","n_sheets":12,"sheets":["Indice","Datos","Ingresos","DedGrales","Check","DedPersonales","PagosACuenta","Auxiliares","Tablas","Liquidacion","Formulario","ImpuestoTabla"],"not_rendered":{"charts":0,"images":68,"macros":1,"external_links":0,"defined_names":2,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Indice","index":0,"n_rows":38,"n_cols":17,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Versión 2018.01"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actualizada a enero 2018"]

{"sheet":"Datos","index":1,"n_rows":34,"n_cols":6,"rows_kept":34,"cut":false,"hidden":false,"merged":[[30,1,30,4],[33,1,33,4],[32,1,32,4],[31,1,31,4],[11,1,11,4],[27,1,27,5],[28,1,28,4],[29,1,29,4],[24,1,24,4],[14,1,14,4],[15,1,15,4],[16,1,16,4],[17,1,17,4],[13,1,13,5],[18,1,18,4],[19,1,19,4],[23,1,23,4],[22,1,22,5]]}
[]
[]
[null,"CONFIGURACIÓN DE LA PLANILLA"]
[]
[]
[]
[]
[]
[]
[null,"DATOS DEL EMPLEADOR Y DEL TRABAJADOR"]
[]
[null,"PERÍODO FISCAL:",null,null,null,2018]
[]
[null,"DATOS DEL TRABAJADOR"]
[null,"Nombres:",null,null,null,"FLORENCIA FIORELLA"]
[null,"Apellido:",null,null,null,"MATEI"]
[null,"Legajo:",null,null,null,561]
[null,"CUIL:",null,null,null,27451112220]
[null,"Dato adicional (optativo):"]
[null,"Zona geográfica",null,null,null,"Todo el país excepto zona patagónica"]
[]
[]
[null,"DATOS DEL AGENTE DE RETENCIÓN"]
[null,"CUIT:"]
[null,"Denominación legal:"]
[]
[]
[null,"FORMULARIO LIQUIDACIÓN DEL IMPUESTO A LAS GANANCIAS"]
[null,"Apellido y nombres del firmante:"]
[null,"Cargo:"]
[null,"Fecha (desde):",null,null,null,"2017-01-01"]
[null,"Fecha (hasta):",null,null,null,"2017-12-31"]
[null,"Lugar de extensión del certificado:"]
[null,"Fecha de extensión del certificado:",null,null,null,"2018-12-31"]

{"sheet":"Ingresos","index":2,"n_rows":50,"n_cols":19,"rows_kept":50,"cut":false,"hidden":false,"merged":[[4,1,4,13],[32,15,32,18],[5,15,5,18]]}
[]
[]
[]
[]
[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,"Concepto ($)","enero","febrero","marzo","abril","mayo","junio","julio","agosto","septiembre","octubre","noviembre","diciembre",null,"G/E/NG","Prorrateo","Remunerativo","Base del SAC"]
[null,"Sueldo bruto",50000,50000,50000,53000,53000,54000,54000,54000,54000,54000,56000,56000,null,"Gravado","No","Sí","Sí"]
[null,"Horas extras (días inhábiles)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravado","No","Sí","Sí"]
[null,"Plus horas extras (días inhábiles)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Exento","No","Sí","No"]
[null,"Horas extras (días hábiles)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravado","No","Sí","Sí"]
[null,"SAC",null,null,null,null,null,27000,null,null,null,null,null,28000,null,"Gravado","Sí","Sí","No"]
[null,"Plus Vacacional",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravado","Sí","Sí","Sí"]
[null,"Plus Feriado",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravado","No","Sí","Sí"]
[null,"Gratif. (rem.)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravado","No","Sí","Sí"]
[null,"Gratif. (no rem.)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravado","No","No","No"]
[null,"Licencias varias",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravado","No","Sí","Sí"]
[null,"Benef. Soc. (no rem.)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravado","No","No","No"]
[null,"Indemnización art. 245",null,null,null,null,null,null,null,null,null,null,null,null,null,"No gravado","No","No","No"]
[null,"Preaviso",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravado","No","Sí","No"]
[null,"SAC s/preaviso",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravado","No","No","No"]
[null,"Vacaciones no gozadas",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravado","No","No","No"]
[null,"SAC s/vacaciones no gozadas",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravado","No","No","No"]
[null,"Integración mes de despido",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravado","No","No","No"]
[null,"SAC s/integración mes de despido",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravado","No","No","No"]
[null,"Gratificación por cese",null,null,null,null,null,null,null,null,null,null,null,null,null,"No gravado","No","No","No"]
[null,"Total",{"$f":"SUM(C8:C26)","v":50000},50000,50000,53000,53000,81000,54000,54000,54000,54000,56000,84000]
[null,"SAC neto estimado (automático)",{"$f":"Auxiliares!D192","v":3458.3333333333335},{"$f":"Auxiliares!E192","v":3458.3333333333335},{"$f":"Auxiliares!F192","v":3458.3333333333335},{"$f":"Auxiliares!G192","v":3665.8333333333335},{"$f":"Auxiliares!H192","v":3665.8333333333335},{"$f":"Auxiliares!I192","v":3735},{"$f":"Auxiliares!J192","v":3735},{"$f":"Auxiliares!K192","v":3735},{"$f":"Auxiliares!L192","v":3735},{"$f":"Auxiliares!M192","v":3735},{"$f":"Auxiliares!N192","v":3873.3333333333335},{"$f":"Auxiliares!O192","v":3873.3333333333335}]
[null,"SAC neto estimado (automáticol)"]
[null,"Horas extras  netas (automático)",{"$f":"+Auxiliares!D222","v":0},{"$f":"+Auxiliares!E222","v":0},{"$f":"+Auxiliares!F222","v":0},{"$f":"+Auxiliares!G222","v":0},{"$f":"+Auxiliares!H222","v":0},{"$f":"+Auxiliares!I222","v":0},{"$f":"+Auxiliares!J222","v":0},{"$f":"+Auxiliares!K222","v":0},{"$f":"+Auxiliares!L222","v":0},{"$f":"+Auxiliares!M222","v":0},{"$f":"+Auxiliares!N222","v":0},{"$f":"+Auxiliares!O222","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,"Concepto","enero","febrero","marzo","abril","mayo","junio","julio","agosto","septiembre","octubre","noviembre","diciembre",null,"G/E/NG","Prorrateo","Remunerativo","Base del SAC"]
[null,"Sueldo bruto",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravado","No","Sí","Sí"]
[null,"Horas extras (días inhábiles)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravado","No","Sí","Sí"]
[null,"Plus horas extras (días inhábiles)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Exento","No","Sí","Sí"]
[null,"Horas extras (días hábiles)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravado","Sí","Sí","Sí"]
[null,"SAC",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravado","Sí","Sí","No"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravado","No","Sí","Sí"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravado","No","Sí","Sí"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravado","No","Sí","Sí"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravado","No","Sí","Sí"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravado","No","Sí","Sí"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravado","No","Sí","Sí"]
[null,"Total",{"$f":"SUM(C35:C45)","v":0},{"$f":"SUM(D35:D45)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"SAC neto estimado (automático)",{"$f":"Auxiliares!D197","v":0},{"$f":"Auxiliares!E197","v":0},{"$f":"Auxiliares!F197","v":0},{"$f":"Auxiliares!G197","v":0},{"$f":"Auxiliares!H197","v":0},{"$f":"Auxiliares!I197","v":0},{"$f":"Auxiliares!J197","v":0},{"$f":"Auxiliares!K197","v":0},{"$f":"Auxiliares!L197","v":0},{"$f":"Auxiliares!M197","v":0},{"$f":"Auxiliares!N197","v":0},{"$f":"Auxiliares!O197","v":0}]
[null,"SAC neto estimado (manual)"]
[null,"Horas extras  netas (para art. 90)",{"$f":"+Auxiliares!D230","v":0},{"$f":"+Auxiliares!E230","v":0},{"$f":"+Auxiliares!F230","v":0},{"$f":"+Auxiliares!G230","v":0},{"$f":"+Auxiliares!H230","v":0},{"$f":"+Auxiliares!I230","v":0},{"$f":"+Auxiliares!J230","v":0},{"$f":"+Auxiliares!K230","v":0},{"$f":"+Auxiliares!L230","v":0},{"$f":"+Auxiliares!M230","v":0},{"$f":"+Auxiliares!N230","v":0},{"$f":"+Auxiliares!O230","v":0}]
[null,"Horas extras  netas (para art. 90)"]

{"sheet":"DedGrales","index":3,"n_rows":150,"n_cols":15,"rows_kept":150,"cut":false,"hidden":false,"merged":[[84,3,84,4]]}
[]
[]
[null,"DEDUCCIONES GENERALES"]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Concepto","Enero","Febrero","Marzo","Abril","Mayo","Junio","Julio","Agosto","Septiembre","Octubre","Noviembre","Diciembre"]
[null,null,{"$f":"Tablas!B8","v":"Jubilación"},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Tablas!B9","v":"Ley 19032"},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Tablas!B10","v":"Obra social"},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Tablas!B11","v":"Sindicato"},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Tablas!B12","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Tablas!B13","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Ded. al SAC Prorrateado",0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pluriempleo"]
[]
[null,null,"Concepto","Enero","Febrero","Marzo","Abril","Mayo","Junio","Julio","Agosto","Septiembre","Octubre","Noviembre","Diciembre"]
[null,null,{"$f":"Tablas!B8","v":"Jubilación"},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Tablas!B9","v":"Ley 19032"},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Tablas!B10","v":"Obra social"},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Tablas!B11","v":"Sindicato"},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Tablas!B12","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Tablas!B13","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Ded. al SAC Prorrateado",0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"Concepto","Enero","Febrero","Marzo","Abril","Mayo","Junio","Julio","Agosto","Septiembre","Octubre","Noviembre","Diciembre"]
[null,null,"Importe",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total acumulado",{"$f":"+D35","v":0},{"$f":"+D36+E35","v":0},{"$f":"+E36+F35","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Mes en que se informa",1,2,3,4,5,6,7,8,9,10,11,12]
[]
[]
[]
[]
[null,null,"Concepto","Enero","Febrero","Marzo","Abril","Mayo","Junio","Julio","Agosto","Septiembre","Octubre","Noviembre","Diciembre"]
[null,null,"Importe",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total acumulado",{"$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",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total acumulado",{"$f":"+D51","v":0},{"$f":"+D52+E51","v":0},{"$f":"+E52+F51","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Mes en que se informa",1,2,3,4,5,6,7,8,9,10,11,12]
[]
[]
[]
[]
[null,null,"Concepto","Enero","Febrero","Marzo","Abril","Mayo","Junio","Julio","Agosto","Septiembre","Octubre","Noviembre","Diciembre"]
[null,null,"Importe",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total acumulado",{"$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",4500,4500,4500,4500,4500,4500,5500,5500,5500,5500,5500,5500]
[null,null,"Total acumulado",{"$f":"+D68","v":4500},{"$f":"+D69+E68","v":9000},{"$f":"+E69+F68","v":13500},18000,22500,27000,32500,38000,43500,49000,54500,60000]
[null,null,"Mes en que se informa",1,2,3,4,5,6,7,8,9,10,11,12]
[]
[]
[]
[]
[]
[null,null,"Concepto","Enero","Febrero","Marzo","Abril","Mayo","Junio","Julio","Agosto","Septiembre","Octubre","Noviembre","Diciembre"]
[null,null,"Importe",null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total acumulado",{"$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",0,0,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0]
[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,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total acumulado",{"$f":"+D105","v":0},{"$f":"+D106+E105","v":0},{"$f":"+E106+F105","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Mes en que se informa",1,2,3,4,5,6,7,8,9,10,11,12]
[]
[]
[]
[]
[]
[null,null,"Concepto","Enero","Febrero","Marzo","Abril","Mayo","Junio","Julio","Agosto","Septiembre","Octubre","Noviembre","Diciembre"]
[null,null,"Importe",null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total acumulado",{"$f":"+D114","v":0},{"$f":"+D115+E114","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Mes en que se informa",1,2,3,4,5,6,7,8,9,10,11,12]
[]
[]
[]
[]
[]
[null,null,"Concepto","Enero","Febrero","Marzo","Abril","Mayo","Junio","Julio","Agosto","Septiembre","Octubre","Noviembre","Diciembre"]
[null,null,"Importe",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total acumulado",{"$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,0,0,0,0,0,0,0,0,0,0,0]
[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]

{"sheet":"Check","index":4,"n_rows":17,"n_cols":2,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
["Último día del mes"]
["Seguro de vida"]
["Gastos de sepelio"]
["Crédito hipotecario"]
["PCP"]
["Cuota médico asistencial"]
["Donaciones"]
["Retenciones automáticas","Ok"]
["Aportes a fondos de jubilaciones"]
["Alquiler de casa habitación","Ok"]
["Viáticos"]
["Descuentos obligatorios"]
["SGR"]
["Cajas complementarias de previsión"]
["Honorarios por asistencia sanitaria, médica"]
["Viajantes"]
["35% de límite anual"]

{"sheet":"DedPersonales","index":5,"n_rows":28,"n_cols":35,"rows_kept":28,"cut":false,"hidden":false,"merged":[[5,1,5,6],[10,1,10,6],[12,8,12,14],[13,8,13,14],[14,8,14,14],[27,8,27,14],[7,8,7,14],[21,8,21,14],[22,8,22,14],[23,8,23,14],[24,8,24,14],[25,8,25,14],[26,8,26,14],[15,8,15,14],[16,8,16,14],[17,8,17,14],[18,8,18,14],[19,8,19,14],[20,8,20,14]]}
[]
[]
[null,"DEDUCCIONES PERSONALES"]
[]
[null,"Cónyuge"]
[null,{"$f":"\"Sean residentes en el país, estén a cargo del contribuyente y no tengan en el año ingresos netos superiores a pesos \"&Tablas!O30&\", cualquiera sea su origen y estén o no sujetas al impuesto\"","v":"Sean residentes en el país, estén a cargo del contribuyente y no tengan en el año ingresos netos superiores a pesos 66917,91, cualquiera sea su origen y estén o no sujetas al impuesto"}]
[null,null,"Nombre y apellido","CUIL","Mes de alta","Mes de baja","Mes en que se informa"]
[null,null,null,null,null,null,null,null,{"$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,{"$f":"\"Hijo, hija, hijastro o hijastra menor de dieciocho (18) años o incapacitado para el trabajo; residentes en el país, estén a cargo del contribuyente y no tengan en el año ingresos netos superiores a \"&Tablas!O30&\", cualquiera sea su origen y estén o no sujetas al impuesto\"","v":"Hijo, hija, hijastro o hijastra menor de dieciocho (18) años o incapacitado para el trabajo; residentes en el país, estén a cargo del contribuyente y no tengan en el año ingresos netos superiores a 66917,91, cualquiera sea su origen y estén o no sujetas al impuesto"}]
[null,null,"Nombre y apellido","CUIL","Mes de alta","Mes de baja","Mes en que se informa",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,{"$f":"+AA12+1","v":5},{"$f":"+AB12+1","v":6},7,8,9,10,11,{"$f":"+AH12+1","v":12}]
[null,null,"hijo 7 años",null,1,12,1,null,{"$f":"IF(AND(E13=\"\",F13=\"\",G13=\"\"),\"\",IF(AND(OR(E13<>\"\",F13<>\"\"),G13=\"\"),\"Recuerde completar el campo 'Mes en que se informa' para computar las deducciones\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND(E14=\"\",F14=\"\",G14=\"\"),\"\",IF(AND(OR(E14<>\"\",F14<>\"\"),G14=\"\"),\"Recuerde completar el campo 'Mes en que se informa' para computar las deducciones\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]

{"sheet":"PagosACuenta","index":6,"n_rows":16,"n_cols":15,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,"PERCEPCIONES"]
[]
[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},{"$f":"+E7+D8","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"IMPORTE EFECTIVAMENTE RETENIDO/DEVUELTO (MENSUAL)"]
[]
[null,"Concepto","enero","febrero","marzo","abril","mayo","junio","julio","agosto","septiembre","octubre","noviembre","diciembre","anual"]
[null,"Retenciones"]
[null,"Devoluciones"]
[null,"Acumulado",{"$f":"+C14-C15","v":0},{"$f":"+D14-D15+C16","v":0},{"$f":"+E14-E15+D16","v":0},0,0,0,0,0,0,0,0,0,0]

{"sheet":"Auxiliares","index":7,"n_rows":236,"n_cols":20,"rows_kept":236,"cut":false,"hidden":false,"merged":[[136,2,136,14],[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$26,Ingresos!$P$8:$P$26,\"Gravado\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"No\")+SUMIFS(Ingresos!C$35:C$45,Ingresos!$P$35:$P$45,\"Gravado\",Ingresos!$R$35:$R$45,\"Sí\",Ingresos!$Q$35:$Q$45,\"No\")","v":50000},{"$f":"SUMIFS(Ingresos!D$8:D$26,Ingresos!$P$8:$P$26,\"Gravado\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"No\")+SUMIFS(Ingresos!D$35:D$45,Ingresos!$P$35:$P$45,\"Gravado\",Ingresos!$R$35:$R$45,\"Sí\",Ingresos!$Q$35:$Q$45,\"No\")","v":50000},{"$f":"SUMIFS(Ingresos!E$8:E$26,Ingresos!$P$8:$P$26,\"Gravado\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"No\")+SUMIFS(Ingresos!E$35:E$45,Ingresos!$P$35:$P$45,\"Gravado\",Ingresos!$R$35:$R$45,\"Sí\",Ingresos!$Q$35:$Q$45,\"No\")","v":50000},{"$f":"SUMIFS(Ingresos!F$8:F$26,Ingresos!$P$8:$P$26,\"Gravado\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"No\")+SUMIFS(Ingresos!F$35:F$45,Ingresos!$P$35:$P$45,\"Gravado\",Ingresos!$R$35:$R$45,\"Sí\",Ingresos!$Q$35:$Q$45,\"No\")","v":53000},{"$f":"SUMIFS(Ingresos!G$8:G$26,Ingresos!$P$8:$P$26,\"Gravado\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"No\")+SUMIFS(Ingresos!G$35:G$45,Ingresos!$P$35:$P$45,\"Gravado\",Ingresos!$R$35:$R$45,\"Sí\",Ingresos!$Q$35:$Q$45,\"No\")","v":53000},{"$f":"SUMIFS(Ingresos!H$8:H$26,Ingresos!$P$8:$P$26,\"Gravado\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"No\")+SUMIFS(Ingresos!H$35:H$45,Ingresos!$P$35:$P$45,\"Gravado\",Ingresos!$R$35:$R$45,\"Sí\",Ingresos!$Q$35:$Q$45,\"No\")","v":54000},{"$f":"SUMIFS(Ingresos!I$8:I$26,Ingresos!$P$8:$P$26,\"Gravado\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"No\")+SUMIFS(Ingresos!I$35:I$45,Ingresos!$P$35:$P$45,\"Gravado\",Ingresos!$R$35:$R$45,\"Sí\",Ingresos!$Q$35:$Q$45,\"No\")","v":54000},{"$f":"SUMIFS(Ingresos!J$8:J$26,Ingresos!$P$8:$P$26,\"Gravado\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"No\")+SUMIFS(Ingresos!J$35:J$45,Ingresos!$P$35:$P$45,\"Gravado\",Ingresos!$R$35:$R$45,\"Sí\",Ingresos!$Q$35:$Q$45,\"No\")","v":54000},{"$f":"SUMIFS(Ingresos!K$8:K$26,Ingresos!$P$8:$P$26,\"Gravado\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"No\")+SUMIFS(Ingresos!K$35:K$45,Ingresos!$P$35:$P$45,\"Gravado\",Ingresos!$R$35:$R$45,\"Sí\",Ingresos!$Q$35:$Q$45,\"No\")","v":54000},{"$f":"SUMIFS(Ingresos!L$8:L$26,Ingresos!$P$8:$P$26,\"Gravado\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"No\")+SUMIFS(Ingresos!L$35:L$45,Ingresos!$P$35:$P$45,\"Gravado\",Ingresos!$R$35:$R$45,\"Sí\",Ingresos!$Q$35:$Q$45,\"No\")","v":54000},{"$f":"SUMIFS(Ingresos!M$8:M$26,Ingresos!$P$8:$P$26,\"Gravado\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"No\")+SUMIFS(Ingresos!M$35:M$45,Ingresos!$P$35:$P$45,\"Gravado\",Ingresos!$R$35:$R$45,\"Sí\",Ingresos!$Q$35:$Q$45,\"No\")","v":56000},{"$f":"SUMIFS(Ingresos!N$8:N$26,Ingresos!$P$8:$P$26,\"Gravado\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"No\")+SUMIFS(Ingresos!N$35:N$45,Ingresos!$P$35:$P$45,\"Gravado\",Ingresos!$R$35:$R$45,\"Sí\",Ingresos!$Q$35:$Q$45,\"No\")","v":56000},{"$f":"SUM(D9:O9)","v":638000}]
[null,null,"Sueldo Rem. (prorrateo)",{"$f":"SUMIFS(Ingresos!C$8:C$26,Ingresos!$P$8:$P$26,\"Gravado\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"Sí\")+SUMIFS(Ingresos!C$35:C$45,Ingresos!$P$35:$P$45,\"Gravado\",Ingresos!$R$35:$R$45,\"Sí\",Ingresos!$Q$35:$Q$45,\"Sí\")-Ingresos!C12-Ingresos!C39","v":0},{"$f":"SUMIFS(Ingresos!D$8:D$26,Ingresos!$P$8:$P$26,\"Gravado\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"Sí\")+SUMIFS(Ingresos!D$35:D$45,Ingresos!$P$35:$P$45,\"Gravado\",Ingresos!$R$35:$R$45,\"Sí\",Ingresos!$Q$35:$Q$45,\"Sí\")-Ingresos!D12-Ingresos!D39","v":0},{"$f":"SUMIFS(Ingresos!E$8:E$26,Ingresos!$P$8:$P$26,\"Gravado\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"Sí\")+SUMIFS(Ingresos!E$35:E$45,Ingresos!$P$35:$P$45,\"Gravado\",Ingresos!$R$35:$R$45,\"Sí\",Ingresos!$Q$35:$Q$45,\"Sí\")-Ingresos!E12-Ingresos!E39","v":0},{"$f":"SUMIFS(Ingresos!F$8:F$26,Ingresos!$P$8:$P$26,\"Gravado\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"Sí\")+SUMIFS(Ingresos!F$35:F$45,Ingresos!$P$35:$P$45,\"Gravado\",Ingresos!$R$35:$R$45,\"Sí\",Ingresos!$Q$35:$Q$45,\"Sí\")-Ingresos!F12-Ingresos!F39","v":0},{"$f":"SUMIFS(Ingresos!G$8:G$26,Ingresos!$P$8:$P$26,\"Gravado\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"Sí\")+SUMIFS(Ingresos!G$35:G$45,Ingresos!$P$35:$P$45,\"Gravado\",Ingresos!$R$35:$R$45,\"Sí\",Ingresos!$Q$35:$Q$45,\"Sí\")-Ingresos!G12-Ingresos!G39","v":0},{"$f":"SUMIFS(Ingresos!H$8:H$26,Ingresos!$P$8:$P$26,\"Gravado\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"Sí\")+SUMIFS(Ingresos!H$35:H$45,Ingresos!$P$35:$P$45,\"Gravado\",Ingresos!$R$35:$R$45,\"Sí\",Ingresos!$Q$35:$Q$45,\"Sí\")-Ingresos!H12-Ingresos!H39","v":0},{"$f":"SUMIFS(Ingresos!I$8:I$26,Ingresos!$P$8:$P$26,\"Gravado\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"Sí\")+SUMIFS(Ingresos!I$35:I$45,Ingresos!$P$35:$P$45,\"Gravado\",Ingresos!$R$35:$R$45,\"Sí\",Ingresos!$Q$35:$Q$45,\"Sí\")-Ingresos!I12-Ingresos!I39","v":0},{"$f":"SUMIFS(Ingresos!J$8:J$26,Ingresos!$P$8:$P$26,\"Gravado\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"Sí\")+SUMIFS(Ingresos!J$35:J$45,Ingresos!$P$35:$P$45,\"Gravado\",Ingresos!$R$35:$R$45,\"Sí\",Ingresos!$Q$35:$Q$45,\"Sí\")-Ingresos!J12-Ingresos!J39","v":0},{"$f":"SUMIFS(Ingresos!K$8:K$26,Ingresos!$P$8:$P$26,\"Gravado\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"Sí\")+SUMIFS(Ingresos!K$35:K$45,Ingresos!$P$35:$P$45,\"Gravado\",Ingresos!$R$35:$R$45,\"Sí\",Ingresos!$Q$35:$Q$45,\"Sí\")-Ingresos!K12-Ingresos!K39","v":0},{"$f":"SUMIFS(Ingresos!L$8:L$26,Ingresos!$P$8:$P$26,\"Gravado\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"Sí\")+SUMIFS(Ingresos!L$35:L$45,Ingresos!$P$35:$P$45,\"Gravado\",Ingresos!$R$35:$R$45,\"Sí\",Ingresos!$Q$35:$Q$45,\"Sí\")-Ingresos!L12-Ingresos!L39","v":0},{"$f":"SUMIFS(Ingresos!M$8:M$26,Ingresos!$P$8:$P$26,\"Gravado\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"Sí\")+SUMIFS(Ingresos!M$35:M$45,Ingresos!$P$35:$P$45,\"Gravado\",Ingresos!$R$35:$R$45,\"Sí\",Ingresos!$Q$35:$Q$45,\"Sí\")-Ingresos!M12-Ingresos!M39","v":0},{"$f":"SUMIFS(Ingresos!N$8:N$26,Ingresos!$P$8:$P$26,\"Gravado\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"Sí\")+SUMIFS(Ingresos!N$35:N$45,Ingresos!$P$35:$P$45,\"Gravado\",Ingresos!$R$35:$R$45,\"Sí\",Ingresos!$Q$35:$Q$45,\"Sí\")-Ingresos!N12-Ingresos!N39","v":0},{"$f":"SUM(D10:O10)","v":0}]
[null,null,"Sueldo no Rem. (no prorrateo)",{"$f":"SUMIFS(Ingresos!C$8:C$26,Ingresos!$P$8:$P$26,\"Gravado\",Ingresos!$R$8:$R$26,\"No\",Ingresos!$Q$8:$Q$26,\"No\")+SUMIFS(Ingresos!C$35:C$45,Ingresos!$P$35:$P$45,\"Gravado\",Ingresos!$R$35:$R$45,\"No\",Ingresos!$Q$35:$Q$45,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!D$8:D$26,Ingresos!$P$8:$P$26,\"Gravado\",Ingresos!$R$8:$R$26,\"No\",Ingresos!$Q$8:$Q$26,\"No\")+SUMIFS(Ingresos!D$35:D$45,Ingresos!$P$35:$P$45,\"Gravado\",Ingresos!$R$35:$R$45,\"No\",Ingresos!$Q$35:$Q$45,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!E$8:E$26,Ingresos!$P$8:$P$26,\"Gravado\",Ingresos!$R$8:$R$26,\"No\",Ingresos!$Q$8:$Q$26,\"No\")+SUMIFS(Ingresos!E$35:E$45,Ingresos!$P$35:$P$45,\"Gravado\",Ingresos!$R$35:$R$45,\"No\",Ingresos!$Q$35:$Q$45,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!F$8:F$26,Ingresos!$P$8:$P$26,\"Gravado\",Ingresos!$R$8:$R$26,\"No\",Ingresos!$Q$8:$Q$26,\"No\")+SUMIFS(Ingresos!F$35:F$45,Ingresos!$P$35:$P$45,\"Gravado\",Ingresos!$R$35:$R$45,\"No\",Ingresos!$Q$35:$Q$45,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!G$8:G$26,Ingresos!$P$8:$P$26,\"Gravado\",Ingresos!$R$8:$R$26,\"No\",Ingresos!$Q$8:$Q$26,\"No\")+SUMIFS(Ingresos!G$35:G$45,Ingresos!$P$35:$P$45,\"Gravado\",Ingresos!$R$35:$R$45,\"No\",Ingresos!$Q$35:$Q$45,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!H$8:H$26,Ingresos!$P$8:$P$26,\"Gravado\",Ingresos!$R$8:$R$26,\"No\",Ingresos!$Q$8:$Q$26,\"No\")+SUMIFS(Ingresos!H$35:H$45,Ingresos!$P$35:$P$45,\"Gravado\",Ingresos!$R$35:$R$45,\"No\",Ingresos!$Q$35:$Q$45,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!I$8:I$26,Ingresos!$P$8:$P$26,\"Gravado\",Ingresos!$R$8:$R$26,\"No\",Ingresos!$Q$8:$Q$26,\"No\")+SUMIFS(Ingresos!I$35:I$45,Ingresos!$P$35:$P$45,\"Gravado\",Ingresos!$R$35:$R$45,\"No\",Ingresos!$Q$35:$Q$45,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!J$8:J$26,Ingresos!$P$8:$P$26,\"Gravado\",Ingresos!$R$8:$R$26,\"No\",Ingresos!$Q$8:$Q$26,\"No\")+SUMIFS(Ingresos!J$35:J$45,Ingresos!$P$35:$P$45,\"Gravado\",Ingresos!$R$35:$R$45,\"No\",Ingresos!$Q$35:$Q$45,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!K$8:K$26,Ingresos!$P$8:$P$26,\"Gravado\",Ingresos!$R$8:$R$26,\"No\",Ingresos!$Q$8:$Q$26,\"No\")+SUMIFS(Ingresos!K$35:K$45,Ingresos!$P$35:$P$45,\"Gravado\",Ingresos!$R$35:$R$45,\"No\",Ingresos!$Q$35:$Q$45,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!L$8:L$26,Ingresos!$P$8:$P$26,\"Gravado\",Ingresos!$R$8:$R$26,\"No\",Ingresos!$Q$8:$Q$26,\"No\")+SUMIFS(Ingresos!L$35:L$45,Ingresos!$P$35:$P$45,\"Gravado\",Ingresos!$R$35:$R$45,\"No\",Ingresos!$Q$35:$Q$45,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!M$8:M$26,Ingresos!$P$8:$P$26,\"Gravado\",Ingresos!$R$8:$R$26,\"No\",Ingresos!$Q$8:$Q$26,\"No\")+SUMIFS(Ingresos!M$35:M$45,Ingresos!$P$35:$P$45,\"Gravado\",Ingresos!$R$35:$R$45,\"No\",Ingresos!$Q$35:$Q$45,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!N$8:N$26,Ingresos!$P$8:$P$26,\"Gravado\",Ingresos!$R$8:$R$26,\"No\",Ingresos!$Q$8:$Q$26,\"No\")+SUMIFS(Ingresos!N$35:N$45,Ingresos!$P$35:$P$45,\"Gravado\",Ingresos!$R$35:$R$45,\"No\",Ingresos!$Q$35:$Q$45,\"No\")","v":0},0]
[null,null,"Sueldo no Rem. (prorrateo)",{"$f":"SUMIFS(Ingresos!C$8:C$26,Ingresos!$P$8:$P$26,\"Gravado\",Ingresos!$R$8:$R$26,\"No\",Ingresos!$Q$8:$Q$26,\"Sí\")+SUMIFS(Ingresos!C$35:C$45,Ingresos!$P$35:$P$45,\"Gravado\",Ingresos!$R$35:$R$45,\"No\",Ingresos!$Q$35:$Q$45,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!D$8:D$26,Ingresos!$P$8:$P$26,\"Gravado\",Ingresos!$R$8:$R$26,\"No\",Ingresos!$Q$8:$Q$26,\"Sí\")+SUMIFS(Ingresos!D$35:D$45,Ingresos!$P$35:$P$45,\"Gravado\",Ingresos!$R$35:$R$45,\"No\",Ingresos!$Q$35:$Q$45,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!E$8:E$26,Ingresos!$P$8:$P$26,\"Gravado\",Ingresos!$R$8:$R$26,\"No\",Ingresos!$Q$8:$Q$26,\"Sí\")+SUMIFS(Ingresos!E$35:E$45,Ingresos!$P$35:$P$45,\"Gravado\",Ingresos!$R$35:$R$45,\"No\",Ingresos!$Q$35:$Q$45,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!F$8:F$26,Ingresos!$P$8:$P$26,\"Gravado\",Ingresos!$R$8:$R$26,\"No\",Ingresos!$Q$8:$Q$26,\"Sí\")+SUMIFS(Ingresos!F$35:F$45,Ingresos!$P$35:$P$45,\"Gravado\",Ingresos!$R$35:$R$45,\"No\",Ingresos!$Q$35:$Q$45,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!G$8:G$26,Ingresos!$P$8:$P$26,\"Gravado\",Ingresos!$R$8:$R$26,\"No\",Ingresos!$Q$8:$Q$26,\"Sí\")+SUMIFS(Ingresos!G$35:G$45,Ingresos!$P$35:$P$45,\"Gravado\",Ingresos!$R$35:$R$45,\"No\",Ingresos!$Q$35:$Q$45,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!H$8:H$26,Ingresos!$P$8:$P$26,\"Gravado\",Ingresos!$R$8:$R$26,\"No\",Ingresos!$Q$8:$Q$26,\"Sí\")+SUMIFS(Ingresos!H$35:H$45,Ingresos!$P$35:$P$45,\"Gravado\",Ingresos!$R$35:$R$45,\"No\",Ingresos!$Q$35:$Q$45,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!I$8:I$26,Ingresos!$P$8:$P$26,\"Gravado\",Ingresos!$R$8:$R$26,\"No\",Ingresos!$Q$8:$Q$26,\"Sí\")+SUMIFS(Ingresos!I$35:I$45,Ingresos!$P$35:$P$45,\"Gravado\",Ingresos!$R$35:$R$45,\"No\",Ingresos!$Q$35:$Q$45,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!J$8:J$26,Ingresos!$P$8:$P$26,\"Gravado\",Ingresos!$R$8:$R$26,\"No\",Ingresos!$Q$8:$Q$26,\"Sí\")+SUMIFS(Ingresos!J$35:J$45,Ingresos!$P$35:$P$45,\"Gravado\",Ingresos!$R$35:$R$45,\"No\",Ingresos!$Q$35:$Q$45,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!K$8:K$26,Ingresos!$P$8:$P$26,\"Gravado\",Ingresos!$R$8:$R$26,\"No\",Ingresos!$Q$8:$Q$26,\"Sí\")+SUMIFS(Ingresos!K$35:K$45,Ingresos!$P$35:$P$45,\"Gravado\",Ingresos!$R$35:$R$45,\"No\",Ingresos!$Q$35:$Q$45,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!L$8:L$26,Ingresos!$P$8:$P$26,\"Gravado\",Ingresos!$R$8:$R$26,\"No\",Ingresos!$Q$8:$Q$26,\"Sí\")+SUMIFS(Ingresos!L$35:L$45,Ingresos!$P$35:$P$45,\"Gravado\",Ingresos!$R$35:$R$45,\"No\",Ingresos!$Q$35:$Q$45,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!M$8:M$26,Ingresos!$P$8:$P$26,\"Gravado\",Ingresos!$R$8:$R$26,\"No\",Ingresos!$Q$8:$Q$26,\"Sí\")+SUMIFS(Ingresos!M$35:M$45,Ingresos!$P$35:$P$45,\"Gravado\",Ingresos!$R$35:$R$45,\"No\",Ingresos!$Q$35:$Q$45,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!N$8:N$26,Ingresos!$P$8:$P$26,\"Gravado\",Ingresos!$R$8:$R$26,\"No\",Ingresos!$Q$8:$Q$26,\"Sí\")+SUMIFS(Ingresos!N$35:N$45,Ingresos!$P$35:$P$45,\"Gravado\",Ingresos!$R$35:$R$45,\"No\",Ingresos!$Q$35:$Q$45,\"Sí\")","v":0},0]
[null,null,"Gravado total"]
[]
[null,null,"No gravado"]
[null,null,"Sueldo Rem. (no prorrateo)",{"$f":"SUMIFS(Ingresos!C$8:C$26,Ingresos!$P$8:$P$26,\"No gravado\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"No\")+SUMIFS(Ingresos!C$35:C$45,Ingresos!$P$35:$P$45,\"No gravado\",Ingresos!$R$35:$R$45,\"Sí\",Ingresos!$Q$35:$Q$45,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!D$8:D$26,Ingresos!$P$8:$P$26,\"No gravado\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!E$8:E$26,Ingresos!$P$8:$P$26,\"No gravado\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!F$8:F$26,Ingresos!$P$8:$P$26,\"No gravado\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!G$8:G$26,Ingresos!$P$8:$P$26,\"No gravado\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!H$8:H$26,Ingresos!$P$8:$P$26,\"No gravado\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!I$8:I$26,Ingresos!$P$8:$P$26,\"No gravado\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!J$8:J$26,Ingresos!$P$8:$P$26,\"No gravado\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!K$8:K$26,Ingresos!$P$8:$P$26,\"No gravado\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!L$8:L$26,Ingresos!$P$8:$P$26,\"No gravado\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!M$8:M$26,Ingresos!$P$8:$P$26,\"No gravado\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!N$8:N$26,Ingresos!$P$8:$P$26,\"No gravado\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"No\")","v":0},{"$f":"SUM(D16:O16)","v":0}]
[null,null,"Sueldo Rem. (prorrateo)",{"$f":"SUMIFS(Ingresos!C$8:C$26,Ingresos!$P$8:$P$26,\"No gravado\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"Sí\")+SUMIFS(Ingresos!C$35:C$45,Ingresos!$P$35:$P$45,\"No gravado\",Ingresos!$R$35:$R$45,\"Sí\",Ingresos!$Q$35:$Q$45,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!D$8:D$26,Ingresos!$P$8:$P$26,\"No gravado\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"Sí\")+SUMIFS(Ingresos!D$35:D$45,Ingresos!$P$35:$P$45,\"No gravado\",Ingresos!$R$35:$R$45,\"Sí\",Ingresos!$Q$35:$Q$45,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!E$8:E$26,Ingresos!$P$8:$P$26,\"No gravado\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"Sí\")+SUMIFS(Ingresos!E$35:E$45,Ingresos!$P$35:$P$45,\"No gravado\",Ingresos!$R$35:$R$45,\"Sí\",Ingresos!$Q$35:$Q$45,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!F$8:F$26,Ingresos!$P$8:$P$26,\"No gravado\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"Sí\")+SUMIFS(Ingresos!F$35:F$45,Ingresos!$P$35:$P$45,\"No gravado\",Ingresos!$R$35:$R$45,\"Sí\",Ingresos!$Q$35:$Q$45,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!G$8:G$26,Ingresos!$P$8:$P$26,\"No gravado\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"Sí\")+SUMIFS(Ingresos!G$35:G$45,Ingresos!$P$35:$P$45,\"No gravado\",Ingresos!$R$35:$R$45,\"Sí\",Ingresos!$Q$35:$Q$45,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!H$8:H$26,Ingresos!$P$8:$P$26,\"No gravado\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"Sí\")+SUMIFS(Ingresos!H$35:H$45,Ingresos!$P$35:$P$45,\"No gravado\",Ingresos!$R$35:$R$45,\"Sí\",Ingresos!$Q$35:$Q$45,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!I$8:I$26,Ingresos!$P$8:$P$26,\"No gravado\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"Sí\")+SUMIFS(Ingresos!I$35:I$45,Ingresos!$P$35:$P$45,\"No gravado\",Ingresos!$R$35:$R$45,\"Sí\",Ingresos!$Q$35:$Q$45,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!J$8:J$26,Ingresos!$P$8:$P$26,\"No gravado\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"Sí\")+SUMIFS(Ingresos!J$35:J$45,Ingresos!$P$35:$P$45,\"No gravado\",Ingresos!$R$35:$R$45,\"Sí\",Ingresos!$Q$35:$Q$45,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!K$8:K$26,Ingresos!$P$8:$P$26,\"No gravado\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"Sí\")+SUMIFS(Ingresos!K$35:K$45,Ingresos!$P$35:$P$45,\"No gravado\",Ingresos!$R$35:$R$45,\"Sí\",Ingresos!$Q$35:$Q$45,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!L$8:L$26,Ingresos!$P$8:$P$26,\"No gravado\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"Sí\")+SUMIFS(Ingresos!L$35:L$45,Ingresos!$P$35:$P$45,\"No gravado\",Ingresos!$R$35:$R$45,\"Sí\",Ingresos!$Q$35:$Q$45,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!M$8:M$26,Ingresos!$P$8:$P$26,\"No gravado\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"Sí\")+SUMIFS(Ingresos!M$35:M$45,Ingresos!$P$35:$P$45,\"No gravado\",Ingresos!$R$35:$R$45,\"Sí\",Ingresos!$Q$35:$Q$45,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!N$8:N$26,Ingresos!$P$8:$P$26,\"No gravado\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"Sí\")+SUMIFS(Ingresos!N$35:N$45,Ingresos!$P$35:$P$45,\"No gravado\",Ingresos!$R$35:$R$45,\"Sí\",Ingresos!$Q$35:$Q$45,\"Sí\")","v":0},0]
[null,null,"Sueldo no Rem. (no prorrateo)",{"$f":"SUMIFS(Ingresos!C$8:C$26,Ingresos!$P$8:$P$26,\"No gravado\",Ingresos!$R$8:$R$26,\"No\",Ingresos!$Q$8:$Q$26,\"No\")+SUMIFS(Ingresos!C$35:C$45,Ingresos!$P$35:$P$45,\"No gravado\",Ingresos!$R$35:$R$45,\"No\",Ingresos!$Q$35:$Q$45,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!D$8:D$26,Ingresos!$P$8:$P$26,\"No gravado\",Ingresos!$R$8:$R$26,\"No\",Ingresos!$Q$8:$Q$26,\"No\")+SUMIFS(Ingresos!D$35:D$45,Ingresos!$P$35:$P$45,\"No gravado\",Ingresos!$R$35:$R$45,\"No\",Ingresos!$Q$35:$Q$45,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!E$8:E$26,Ingresos!$P$8:$P$26,\"No gravado\",Ingresos!$R$8:$R$26,\"No\",Ingresos!$Q$8:$Q$26,\"No\")+SUMIFS(Ingresos!E$35:E$45,Ingresos!$P$35:$P$45,\"No gravado\",Ingresos!$R$35:$R$45,\"No\",Ingresos!$Q$35:$Q$45,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!F$8:F$26,Ingresos!$P$8:$P$26,\"No gravado\",Ingresos!$R$8:$R$26,\"No\",Ingresos!$Q$8:$Q$26,\"No\")+SUMIFS(Ingresos!F$35:F$45,Ingresos!$P$35:$P$45,\"No gravado\",Ingresos!$R$35:$R$45,\"No\",Ingresos!$Q$35:$Q$45,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!G$8:G$26,Ingresos!$P$8:$P$26,\"No gravado\",Ingresos!$R$8:$R$26,\"No\",Ingresos!$Q$8:$Q$26,\"No\")+SUMIFS(Ingresos!G$35:G$45,Ingresos!$P$35:$P$45,\"No gravado\",Ingresos!$R$35:$R$45,\"No\",Ingresos!$Q$35:$Q$45,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!H$8:H$26,Ingresos!$P$8:$P$26,\"No gravado\",Ingresos!$R$8:$R$26,\"No\",Ingresos!$Q$8:$Q$26,\"No\")+SUMIFS(Ingresos!H$35:H$45,Ingresos!$P$35:$P$45,\"No gravado\",Ingresos!$R$35:$R$45,\"No\",Ingresos!$Q$35:$Q$45,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!I$8:I$26,Ingresos!$P$8:$P$26,\"No gravado\",Ingresos!$R$8:$R$26,\"No\",Ingresos!$Q$8:$Q$26,\"No\")+SUMIFS(Ingresos!I$35:I$45,Ingresos!$P$35:$P$45,\"No gravado\",Ingresos!$R$35:$R$45,\"No\",Ingresos!$Q$35:$Q$45,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!J$8:J$26,Ingresos!$P$8:$P$26,\"No gravado\",Ingresos!$R$8:$R$26,\"No\",Ingresos!$Q$8:$Q$26,\"No\")+SUMIFS(Ingresos!J$35:J$45,Ingresos!$P$35:$P$45,\"No gravado\",Ingresos!$R$35:$R$45,\"No\",Ingresos!$Q$35:$Q$45,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!K$8:K$26,Ingresos!$P$8:$P$26,\"No gravado\",Ingresos!$R$8:$R$26,\"No\",Ingresos!$Q$8:$Q$26,\"No\")+SUMIFS(Ingresos!K$35:K$45,Ingresos!$P$35:$P$45,\"No gravado\",Ingresos!$R$35:$R$45,\"No\",Ingresos!$Q$35:$Q$45,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!L$8:L$26,Ingresos!$P$8:$P$26,\"No gravado\",Ingresos!$R$8:$R$26,\"No\",Ingresos!$Q$8:$Q$26,\"No\")+SUMIFS(Ingresos!L$35:L$45,Ingresos!$P$35:$P$45,\"No gravado\",Ingresos!$R$35:$R$45,\"No\",Ingresos!$Q$35:$Q$45,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!M$8:M$26,Ingresos!$P$8:$P$26,\"No gravado\",Ingresos!$R$8:$R$26,\"No\",Ingresos!$Q$8:$Q$26,\"No\")+SUMIFS(Ingresos!M$35:M$45,Ingresos!$P$35:$P$45,\"No gravado\",Ingresos!$R$35:$R$45,\"No\",Ingresos!$Q$35:$Q$45,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!N$8:N$26,Ingresos!$P$8:$P$26,\"No gravado\",Ingresos!$R$8:$R$26,\"No\",Ingresos!$Q$8:$Q$26,\"No\")+SUMIFS(Ingresos!N$35:N$45,Ingresos!$P$35:$P$45,\"No gravado\",Ingresos!$R$35:$R$45,\"No\",Ingresos!$Q$35:$Q$45,\"No\")","v":0},0]
[null,null,"Sueldo no Rem. (prorrateo)",{"$f":"SUMIFS(Ingresos!C$8:C$26,Ingresos!$P$8:$P$26,\"No gravado\",Ingresos!$R$8:$R$26,\"No\",Ingresos!$Q$8:$Q$26,\"Sí\")+SUMIFS(Ingresos!C$35:C$45,Ingresos!$P$35:$P$45,\"No gravado\",Ingresos!$R$35:$R$45,\"No\",Ingresos!$Q$35:$Q$45,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!D$8:D$26,Ingresos!$P$8:$P$26,\"No gravado\",Ingresos!$R$8:$R$26,\"No\",Ingresos!$Q$8:$Q$26,\"Sí\")+SUMIFS(Ingresos!D$35:D$45,Ingresos!$P$35:$P$45,\"No gravado\",Ingresos!$R$35:$R$45,\"No\",Ingresos!$Q$35:$Q$45,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!E$8:E$26,Ingresos!$P$8:$P$26,\"No gravado\",Ingresos!$R$8:$R$26,\"No\",Ingresos!$Q$8:$Q$26,\"Sí\")+SUMIFS(Ingresos!E$35:E$45,Ingresos!$P$35:$P$45,\"No gravado\",Ingresos!$R$35:$R$45,\"No\",Ingresos!$Q$35:$Q$45,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!F$8:F$26,Ingresos!$P$8:$P$26,\"No gravado\",Ingresos!$R$8:$R$26,\"No\",Ingresos!$Q$8:$Q$26,\"Sí\")+SUMIFS(Ingresos!F$35:F$45,Ingresos!$P$35:$P$45,\"No gravado\",Ingresos!$R$35:$R$45,\"No\",Ingresos!$Q$35:$Q$45,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!G$8:G$26,Ingresos!$P$8:$P$26,\"No gravado\",Ingresos!$R$8:$R$26,\"No\",Ingresos!$Q$8:$Q$26,\"Sí\")+SUMIFS(Ingresos!G$35:G$45,Ingresos!$P$35:$P$45,\"No gravado\",Ingresos!$R$35:$R$45,\"No\",Ingresos!$Q$35:$Q$45,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!H$8:H$26,Ingresos!$P$8:$P$26,\"No gravado\",Ingresos!$R$8:$R$26,\"No\",Ingresos!$Q$8:$Q$26,\"Sí\")+SUMIFS(Ingresos!H$35:H$45,Ingresos!$P$35:$P$45,\"No gravado\",Ingresos!$R$35:$R$45,\"No\",Ingresos!$Q$35:$Q$45,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!I$8:I$26,Ingresos!$P$8:$P$26,\"No gravado\",Ingresos!$R$8:$R$26,\"No\",Ingresos!$Q$8:$Q$26,\"Sí\")+SUMIFS(Ingresos!I$35:I$45,Ingresos!$P$35:$P$45,\"No gravado\",Ingresos!$R$35:$R$45,\"No\",Ingresos!$Q$35:$Q$45,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!J$8:J$26,Ingresos!$P$8:$P$26,\"No gravado\",Ingresos!$R$8:$R$26,\"No\",Ingresos!$Q$8:$Q$26,\"Sí\")+SUMIFS(Ingresos!J$35:J$45,Ingresos!$P$35:$P$45,\"No gravado\",Ingresos!$R$35:$R$45,\"No\",Ingresos!$Q$35:$Q$45,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!K$8:K$26,Ingresos!$P$8:$P$26,\"No gravado\",Ingresos!$R$8:$R$26,\"No\",Ingresos!$Q$8:$Q$26,\"Sí\")+SUMIFS(Ingresos!K$35:K$45,Ingresos!$P$35:$P$45,\"No gravado\",Ingresos!$R$35:$R$45,\"No\",Ingresos!$Q$35:$Q$45,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!L$8:L$26,Ingresos!$P$8:$P$26,\"No gravado\",Ingresos!$R$8:$R$26,\"No\",Ingresos!$Q$8:$Q$26,\"Sí\")+SUMIFS(Ingresos!L$35:L$45,Ingresos!$P$35:$P$45,\"No gravado\",Ingresos!$R$35:$R$45,\"No\",Ingresos!$Q$35:$Q$45,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!M$8:M$26,Ingresos!$P$8:$P$26,\"No gravado\",Ingresos!$R$8:$R$26,\"No\",Ingresos!$Q$8:$Q$26,\"Sí\")+SUMIFS(Ingresos!M$35:M$45,Ingresos!$P$35:$P$45,\"No gravado\",Ingresos!$R$35:$R$45,\"No\",Ingresos!$Q$35:$Q$45,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!N$8:N$26,Ingresos!$P$8:$P$26,\"No gravado\",Ingresos!$R$8:$R$26,\"No\",Ingresos!$Q$8:$Q$26,\"Sí\")+SUMIFS(Ingresos!N$35:N$45,Ingresos!$P$35:$P$45,\"No gravado\",Ingresos!$R$35:$R$45,\"No\",Ingresos!$Q$35:$Q$45,\"Sí\")","v":0},0]
[null,null,"No gravado total"]
[]
[null,null,"Exento"]
[null,null,"Sueldo Rem. (no prorrateo)",{"$f":"SUMIFS(Ingresos!C$8:C$26,Ingresos!$P$8:$P$26,\"Exento\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"No\")+SUMIFS(Ingresos!C$35:C$45,Ingresos!$P$35:$P$45,\"Exento\",Ingresos!$R$35:$R$45,\"Sí\",Ingresos!$Q$35:$Q$45,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!D$8:D$26,Ingresos!$P$8:$P$26,\"Exento\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"No\")+SUMIFS(Ingresos!D$35:D$45,Ingresos!$P$35:$P$45,\"Exento\",Ingresos!$R$35:$R$45,\"Sí\",Ingresos!$Q$35:$Q$45,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!E$8:E$26,Ingresos!$P$8:$P$26,\"Exento\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"No\")+SUMIFS(Ingresos!E$35:E$45,Ingresos!$P$35:$P$45,\"Exento\",Ingresos!$R$35:$R$45,\"Sí\",Ingresos!$Q$35:$Q$45,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!F$8:F$26,Ingresos!$P$8:$P$26,\"Exento\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"No\")+SUMIFS(Ingresos!F$35:F$45,Ingresos!$P$35:$P$45,\"Exento\",Ingresos!$R$35:$R$45,\"Sí\",Ingresos!$Q$35:$Q$45,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!G$8:G$26,Ingresos!$P$8:$P$26,\"Exento\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"No\")+SUMIFS(Ingresos!G$35:G$45,Ingresos!$P$35:$P$45,\"Exento\",Ingresos!$R$35:$R$45,\"Sí\",Ingresos!$Q$35:$Q$45,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!H$8:H$26,Ingresos!$P$8:$P$26,\"Exento\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"No\")+SUMIFS(Ingresos!H$35:H$45,Ingresos!$P$35:$P$45,\"Exento\",Ingresos!$R$35:$R$45,\"Sí\",Ingresos!$Q$35:$Q$45,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!I$8:I$26,Ingresos!$P$8:$P$26,\"Exento\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"No\")+SUMIFS(Ingresos!I$35:I$45,Ingresos!$P$35:$P$45,\"Exento\",Ingresos!$R$35:$R$45,\"Sí\",Ingresos!$Q$35:$Q$45,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!J$8:J$26,Ingresos!$P$8:$P$26,\"Exento\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"No\")+SUMIFS(Ingresos!J$35:J$45,Ingresos!$P$35:$P$45,\"Exento\",Ingresos!$R$35:$R$45,\"Sí\",Ingresos!$Q$35:$Q$45,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!K$8:K$26,Ingresos!$P$8:$P$26,\"Exento\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"No\")+SUMIFS(Ingresos!K$35:K$45,Ingresos!$P$35:$P$45,\"Exento\",Ingresos!$R$35:$R$45,\"Sí\",Ingresos!$Q$35:$Q$45,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!L$8:L$26,Ingresos!$P$8:$P$26,\"Exento\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"No\")+SUMIFS(Ingresos!L$35:L$45,Ingresos!$P$35:$P$45,\"Exento\",Ingresos!$R$35:$R$45,\"Sí\",Ingresos!$Q$35:$Q$45,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!M$8:M$26,Ingresos!$P$8:$P$26,\"Exento\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"No\")+SUMIFS(Ingresos!M$35:M$45,Ingresos!$P$35:$P$45,\"Exento\",Ingresos!$R$35:$R$45,\"Sí\",Ingresos!$Q$35:$Q$45,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!N$8:N$26,Ingresos!$P$8:$P$26,\"Exento\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"No\")+SUMIFS(Ingresos!N$35:N$45,Ingresos!$P$35:$P$45,\"Exento\",Ingresos!$R$35:$R$45,\"Sí\",Ingresos!$Q$35:$Q$45,\"No\")","v":0},{"$f":"SUM(D23:O23)","v":0}]
[null,null,"Sueldo Rem. (prorrateo)",{"$f":"SUMIFS(Ingresos!C$8:C$26,Ingresos!$P$8:$P$26,\"Exento\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"Sí\")+SUMIFS(Ingresos!C$35:C$45,Ingresos!$P$35:$P$45,\"Exento\",Ingresos!$R$35:$R$45,\"Sí\",Ingresos!$Q$35:$Q$45,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!D$8:D$26,Ingresos!$P$8:$P$26,\"Exento\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"Sí\")+SUMIFS(Ingresos!D$35:D$45,Ingresos!$P$35:$P$45,\"Exento\",Ingresos!$R$35:$R$45,\"Sí\",Ingresos!$Q$35:$Q$45,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!E$8:E$26,Ingresos!$P$8:$P$26,\"Exento\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"Sí\")+SUMIFS(Ingresos!E$35:E$45,Ingresos!$P$35:$P$45,\"Exento\",Ingresos!$R$35:$R$45,\"Sí\",Ingresos!$Q$35:$Q$45,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!F$8:F$26,Ingresos!$P$8:$P$26,\"Exento\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"Sí\")+SUMIFS(Ingresos!F$35:F$45,Ingresos!$P$35:$P$45,\"Exento\",Ingresos!$R$35:$R$45,\"Sí\",Ingresos!$Q$35:$Q$45,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!G$8:G$26,Ingresos!$P$8:$P$26,\"Exento\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"Sí\")+SUMIFS(Ingresos!G$35:G$45,Ingresos!$P$35:$P$45,\"Exento\",Ingresos!$R$35:$R$45,\"Sí\",Ingresos!$Q$35:$Q$45,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!H$8:H$26,Ingresos!$P$8:$P$26,\"Exento\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"Sí\")+SUMIFS(Ingresos!H$35:H$45,Ingresos!$P$35:$P$45,\"Exento\",Ingresos!$R$35:$R$45,\"Sí\",Ingresos!$Q$35:$Q$45,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!I$8:I$26,Ingresos!$P$8:$P$26,\"Exento\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"Sí\")+SUMIFS(Ingresos!I$35:I$45,Ingresos!$P$35:$P$45,\"Exento\",Ingresos!$R$35:$R$45,\"Sí\",Ingresos!$Q$35:$Q$45,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!J$8:J$26,Ingresos!$P$8:$P$26,\"Exento\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"Sí\")+SUMIFS(Ingresos!J$35:J$45,Ingresos!$P$35:$P$45,\"Exento\",Ingresos!$R$35:$R$45,\"Sí\",Ingresos!$Q$35:$Q$45,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!K$8:K$26,Ingresos!$P$8:$P$26,\"Exento\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"Sí\")+SUMIFS(Ingresos!K$35:K$45,Ingresos!$P$35:$P$45,\"Exento\",Ingresos!$R$35:$R$45,\"Sí\",Ingresos!$Q$35:$Q$45,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!L$8:L$26,Ingresos!$P$8:$P$26,\"Exento\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"Sí\")+SUMIFS(Ingresos!L$35:L$45,Ingresos!$P$35:$P$45,\"Exento\",Ingresos!$R$35:$R$45,\"Sí\",Ingresos!$Q$35:$Q$45,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!M$8:M$26,Ingresos!$P$8:$P$26,\"Exento\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"Sí\")+SUMIFS(Ingresos!M$35:M$45,Ingresos!$P$35:$P$45,\"Exento\",Ingresos!$R$35:$R$45,\"Sí\",Ingresos!$Q$35:$Q$45,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!N$8:N$26,Ingresos!$P$8:$P$26,\"Exento\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"Sí\")+SUMIFS(Ingresos!N$35:N$45,Ingresos!$P$35:$P$45,\"Exento\",Ingresos!$R$35:$R$45,\"Sí\",Ingresos!$Q$35:$Q$45,\"Sí\")","v":0},0]
[null,null,"Sueldo no Rem. (no prorrateo)",{"$f":"SUMIFS(Ingresos!C$8:C$26,Ingresos!$P$8:$P$26,\"Exento\",Ingresos!$R$8:$R$26,\"No\",Ingresos!$Q$8:$Q$26,\"No\")+SUMIFS(Ingresos!C$35:C$45,Ingresos!$P$35:$P$45,\"Exento\",Ingresos!$R$35:$R$45,\"No\",Ingresos!$Q$35:$Q$45,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!D$8:D$26,Ingresos!$P$8:$P$26,\"Exento\",Ingresos!$R$8:$R$26,\"No\",Ingresos!$Q$8:$Q$26,\"No\")+SUMIFS(Ingresos!D$35:D$45,Ingresos!$P$35:$P$45,\"Exento\",Ingresos!$R$35:$R$45,\"No\",Ingresos!$Q$35:$Q$45,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!E$8:E$26,Ingresos!$P$8:$P$26,\"Exento\",Ingresos!$R$8:$R$26,\"No\",Ingresos!$Q$8:$Q$26,\"No\")+SUMIFS(Ingresos!E$35:E$45,Ingresos!$P$35:$P$45,\"Exento\",Ingresos!$R$35:$R$45,\"No\",Ingresos!$Q$35:$Q$45,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!F$8:F$26,Ingresos!$P$8:$P$26,\"Exento\",Ingresos!$R$8:$R$26,\"No\",Ingresos!$Q$8:$Q$26,\"No\")+SUMIFS(Ingresos!F$35:F$45,Ingresos!$P$35:$P$45,\"Exento\",Ingresos!$R$35:$R$45,\"No\",Ingresos!$Q$35:$Q$45,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!G$8:G$26,Ingresos!$P$8:$P$26,\"Exento\",Ingresos!$R$8:$R$26,\"No\",Ingresos!$Q$8:$Q$26,\"No\")+SUMIFS(Ingresos!G$35:G$45,Ingresos!$P$35:$P$45,\"Exento\",Ingresos!$R$35:$R$45,\"No\",Ingresos!$Q$35:$Q$45,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!H$8:H$26,Ingresos!$P$8:$P$26,\"Exento\",Ingresos!$R$8:$R$26,\"No\",Ingresos!$Q$8:$Q$26,\"No\")+SUMIFS(Ingresos!H$35:H$45,Ingresos!$P$35:$P$45,\"Exento\",Ingresos!$R$35:$R$45,\"No\",Ingresos!$Q$35:$Q$45,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!I$8:I$26,Ingresos!$P$8:$P$26,\"Exento\",Ingresos!$R$8:$R$26,\"No\",Ingresos!$Q$8:$Q$26,\"No\")+SUMIFS(Ingresos!I$35:I$45,Ingresos!$P$35:$P$45,\"Exento\",Ingresos!$R$35:$R$45,\"No\",Ingresos!$Q$35:$Q$45,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!J$8:J$26,Ingresos!$P$8:$P$26,\"Exento\",Ingresos!$R$8:$R$26,\"No\",Ingresos!$Q$8:$Q$26,\"No\")+SUMIFS(Ingresos!J$35:J$45,Ingresos!$P$35:$P$45,\"Exento\",Ingresos!$R$35:$R$45,\"No\",Ingresos!$Q$35:$Q$45,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!K$8:K$26,Ingresos!$P$8:$P$26,\"Exento\",Ingresos!$R$8:$R$26,\"No\",Ingresos!$Q$8:$Q$26,\"No\")+SUMIFS(Ingresos!K$35:K$45,Ingresos!$P$35:$P$45,\"Exento\",Ingresos!$R$35:$R$45,\"No\",Ingresos!$Q$35:$Q$45,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!L$8:L$26,Ingresos!$P$8:$P$26,\"Exento\",Ingresos!$R$8:$R$26,\"No\",Ingresos!$Q$8:$Q$26,\"No\")+SUMIFS(Ingresos!L$35:L$45,Ingresos!$P$35:$P$45,\"Exento\",Ingresos!$R$35:$R$45,\"No\",Ingresos!$Q$35:$Q$45,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!M$8:M$26,Ingresos!$P$8:$P$26,\"Exento\",Ingresos!$R$8:$R$26,\"No\",Ingresos!$Q$8:$Q$26,\"No\")+SUMIFS(Ingresos!M$35:M$45,Ingresos!$P$35:$P$45,\"Exento\",Ingresos!$R$35:$R$45,\"No\",Ingresos!$Q$35:$Q$45,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!N$8:N$26,Ingresos!$P$8:$P$26,\"Exento\",Ingresos!$R$8:$R$26,\"No\",Ingresos!$Q$8:$Q$26,\"No\")+SUMIFS(Ingresos!N$35:N$45,Ingresos!$P$35:$P$45,\"Exento\",Ingresos!$R$35:$R$45,\"No\",Ingresos!$Q$35:$Q$45,\"No\")","v":0},0]
[null,null,"Sueldo no Rem. (prorrateo)",{"$f":"SUMIFS(Ingresos!C$8:C$26,Ingresos!$P$8:$P$26,\"Exento\",Ingresos!$R$8:$R$26,\"No\",Ingresos!$Q$8:$Q$26,\"Sí\")+SUMIFS(Ingresos!C$35:C$45,Ingresos!$P$35:$P$45,\"Exento\",Ingresos!$R$35:$R$45,\"No\",Ingresos!$Q$35:$Q$45,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!D$8:D$26,Ingresos!$P$8:$P$26,\"Exento\",Ingresos!$R$8:$R$26,\"No\",Ingresos!$Q$8:$Q$26,\"Sí\")+SUMIFS(Ingresos!D$35:D$45,Ingresos!$P$35:$P$45,\"Exento\",Ingresos!$R$35:$R$45,\"No\",Ingresos!$Q$35:$Q$45,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!E$8:E$26,Ingresos!$P$8:$P$26,\"Exento\",Ingresos!$R$8:$R$26,\"No\",Ingresos!$Q$8:$Q$26,\"Sí\")+SUMIFS(Ingresos!E$35:E$45,Ingresos!$P$35:$P$45,\"Exento\",Ingresos!$R$35:$R$45,\"No\",Ingresos!$Q$35:$Q$45,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!F$8:F$26,Ingresos!$P$8:$P$26,\"Exento\",Ingresos!$R$8:$R$26,\"No\",Ingresos!$Q$8:$Q$26,\"Sí\")+SUMIFS(Ingresos!F$35:F$45,Ingresos!$P$35:$P$45,\"Exento\",Ingresos!$R$35:$R$45,\"No\",Ingresos!$Q$35:$Q$45,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!G$8:G$26,Ingresos!$P$8:$P$26,\"Exento\",Ingresos!$R$8:$R$26,\"No\",Ingresos!$Q$8:$Q$26,\"Sí\")+SUMIFS(Ingresos!G$35:G$45,Ingresos!$P$35:$P$45,\"Exento\",Ingresos!$R$35:$R$45,\"No\",Ingresos!$Q$35:$Q$45,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!H$8:H$26,Ingresos!$P$8:$P$26,\"Exento\",Ingresos!$R$8:$R$26,\"No\",Ingresos!$Q$8:$Q$26,\"Sí\")+SUMIFS(Ingresos!H$35:H$45,Ingresos!$P$35:$P$45,\"Exento\",Ingresos!$R$35:$R$45,\"No\",Ingresos!$Q$35:$Q$45,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!I$8:I$26,Ingresos!$P$8:$P$26,\"Exento\",Ingresos!$R$8:$R$26,\"No\",Ingresos!$Q$8:$Q$26,\"Sí\")+SUMIFS(Ingresos!I$35:I$45,Ingresos!$P$35:$P$45,\"Exento\",Ingresos!$R$35:$R$45,\"No\",Ingresos!$Q$35:$Q$45,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!J$8:J$26,Ingresos!$P$8:$P$26,\"Exento\",Ingresos!$R$8:$R$26,\"No\",Ingresos!$Q$8:$Q$26,\"Sí\")+SUMIFS(Ingresos!J$35:J$45,Ingresos!$P$35:$P$45,\"Exento\",Ingresos!$R$35:$R$45,\"No\",Ingresos!$Q$35:$Q$45,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!K$8:K$26,Ingresos!$P$8:$P$26,\"Exento\",Ingresos!$R$8:$R$26,\"No\",Ingresos!$Q$8:$Q$26,\"Sí\")+SUMIFS(Ingresos!K$35:K$45,Ingresos!$P$35:$P$45,\"Exento\",Ingresos!$R$35:$R$45,\"No\",Ingresos!$Q$35:$Q$45,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!L$8:L$26,Ingresos!$P$8:$P$26,\"Exento\",Ingresos!$R$8:$R$26,\"No\",Ingresos!$Q$8:$Q$26,\"Sí\")+SUMIFS(Ingresos!L$35:L$45,Ingresos!$P$35:$P$45,\"Exento\",Ingresos!$R$35:$R$45,\"No\",Ingresos!$Q$35:$Q$45,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!M$8:M$26,Ingresos!$P$8:$P$26,\"Exento\",Ingresos!$R$8:$R$26,\"No\",Ingresos!$Q$8:$Q$26,\"Sí\")+SUMIFS(Ingresos!M$35:M$45,Ingresos!$P$35:$P$45,\"Exento\",Ingresos!$R$35:$R$45,\"No\",Ingresos!$Q$35:$Q$45,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!N$8:N$26,Ingresos!$P$8:$P$26,\"Exento\",Ingresos!$R$8:$R$26,\"No\",Ingresos!$Q$8:$Q$26,\"Sí\")+SUMIFS(Ingresos!N$35:N$45,Ingresos!$P$35:$P$45,\"Exento\",Ingresos!$R$35:$R$45,\"No\",Ingresos!$Q$35:$Q$45,\"Sí\")","v":0},0]
[null,null,"Exento total"]
[]
[null,null,"Deducciones","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","Anual",null,"Aplica tope"]
[null,null,{"$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$9,DedGrales!D12+DedGrales!D23)","v":5500},{"$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$9,DedGrales!E12+DedGrales!E23)","v":5500},{"$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$9,DedGrales!F12+DedGrales!F23)","v":5500},{"$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$9,DedGrales!G12+DedGrales!G23)","v":5830},{"$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$9,DedGrales!H12+DedGrales!H23)","v":5830},{"$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$9,DedGrales!I12+DedGrales!I23)","v":5940},{"$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$9,DedGrales!J12+DedGrales!J23)","v":5940},{"$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$9,DedGrales!K12+DedGrales!K23)","v":5940},{"$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$9,DedGrales!L12+DedGrales!L23)","v":5940},{"$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$9,DedGrales!M12+DedGrales!M23)","v":5940},{"$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$9,DedGrales!N12+DedGrales!N23)","v":6160},{"$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$9,DedGrales!O12+DedGrales!O23)","v":6160},{"$f":"SUM(D30:O30)","v":70180},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$9,DedGrales!D13+DedGrales!D24)","v":1500},{"$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$9,DedGrales!E13+DedGrales!E24)","v":1500},{"$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$9,DedGrales!F13+DedGrales!F24)","v":1500},{"$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$9,DedGrales!G13+DedGrales!G24)","v":1590},{"$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$9,DedGrales!H13+DedGrales!H24)","v":1590},{"$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$9,DedGrales!I13+DedGrales!I24)","v":1620},{"$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$9,DedGrales!J13+DedGrales!J24)","v":1620},{"$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$9,DedGrales!K13+DedGrales!K24)","v":1620},{"$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$9,DedGrales!L13+DedGrales!L24)","v":1620},{"$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$9,DedGrales!M13+DedGrales!M24)","v":1620},{"$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$9,DedGrales!N13+DedGrales!N24)","v":1680},{"$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$9,DedGrales!O13+DedGrales!O24)","v":1680},{"$f":"SUM(D31:O31)","v":19140},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$9,DedGrales!D14+DedGrales!D25)","v":1500},{"$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$9,DedGrales!E14+DedGrales!E25)","v":1500},{"$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$9,DedGrales!F14+DedGrales!F25)","v":1500},{"$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$9,DedGrales!G14+DedGrales!G25)","v":1590},{"$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$9,DedGrales!H14+DedGrales!H25)","v":1590},{"$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$9,DedGrales!I14+DedGrales!I25)","v":1620},{"$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$9,DedGrales!J14+DedGrales!J25)","v":1620},{"$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$9,DedGrales!K14+DedGrales!K25)","v":1620},{"$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$9,DedGrales!L14+DedGrales!L25)","v":1620},{"$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$9,DedGrales!M14+DedGrales!M25)","v":1620},{"$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$9,DedGrales!N14+DedGrales!N25)","v":1680},{"$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$9,DedGrales!O14+DedGrales!O25)","v":1680},19140,null,{"$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":8500},{"$f":"SUM(E30:E35)","v":8500},8500,9010,9010,9180,9180,9180,9180,9180,9520,9520,108460]
[]
[null,null,"Ingresos gravados (prorrateo) acumulados"]
[null,null,"Gravado"]
[null,null,"Sueldo Rem. (prorrateo)",{"$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,"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(D80:O80)","v":0}]
[null,null,"Intereses Crédito Hipotecario",{"$f":"SUMIF(DedGrales!$D$107:$O$107,MONTH(Auxiliares!D$5),DedGrales!$D$105:$O$105)","v":0},{"$f":"SUMIF(DedGrales!$D$107:$O$107,MONTH(Auxiliares!E$5),DedGrales!$D$105:$O$105)","v":0},{"$f":"SUMIF(DedGrales!$D$107:$O$107,MONTH(Auxiliares!F$5),DedGrales!$D$105:$O$105)","v":0},{"$f":"SUMIF(DedGrales!$D$107:$O$107,MONTH(Auxiliares!G$5),DedGrales!$D$105:$O$105)","v":0},{"$f":"SUMIF(DedGrales!$D$107:$O$107,MONTH(Auxiliares!H$5),DedGrales!$D$105:$O$105)","v":0},{"$f":"SUMIF(DedGrales!$D$107:$O$107,MONTH(Auxiliares!I$5),DedGrales!$D$105:$O$105)","v":0},{"$f":"SUMIF(DedGrales!$D$107:$O$107,MONTH(Auxiliares!J$5),DedGrales!$D$105:$O$105)","v":0},{"$f":"SUMIF(DedGrales!$D$107:$O$107,MONTH(Auxiliares!K$5),DedGrales!$D$105:$O$105)","v":0},{"$f":"SUMIF(DedGrales!$D$107:$O$107,MONTH(Auxiliares!L$5),DedGrales!$D$105:$O$105)","v":0},{"$f":"SUMIF(DedGrales!$D$107:$O$107,MONTH(Auxiliares!M$5),DedGrales!$D$105:$O$105)","v":0},{"$f":"SUMIF(DedGrales!$D$107:$O$107,MONTH(Auxiliares!N$5),DedGrales!$D$105:$O$105)","v":0},{"$f":"SUMIF(DedGrales!$D$107:$O$107,MONTH(Auxiliares!O$5),DedGrales!$D$105:$O$105)","v":0},0]
[null,null,"Personal de Casas Particulares",{"$f":"SUMIF(DedGrales!$D$98:$O$98,MONTH(Auxiliares!D$5),DedGrales!$D$96:$O$96)","v":0},{"$f":"SUMIF(DedGrales!$D$98:$O$98,MONTH(Auxiliares!E$5),DedGrales!$D$96:$O$96)","v":0},{"$f":"SUMIF(DedGrales!$D$98:$O$98,MONTH(Auxiliares!F$5),DedGrales!$D$96:$O$96)","v":0},{"$f":"SUMIF(DedGrales!$D$98:$O$98,MONTH(Auxiliares!G$5),DedGrales!$D$96:$O$96)","v":0},{"$f":"SUMIF(DedGrales!$D$98:$O$98,MONTH(Auxiliares!H$5),DedGrales!$D$96:$O$96)","v":0},{"$f":"SUMIF(DedGrales!$D$98:$O$98,MONTH(Auxiliares!I$5),DedGrales!$D$96:$O$96)","v":0},{"$f":"SUMIF(DedGrales!$D$98:$O$98,MONTH(Auxiliares!J$5),DedGrales!$D$96:$O$96)","v":0},{"$f":"SUMIF(DedGrales!$D$98:$O$98,MONTH(Auxiliares!K$5),DedGrales!$D$96:$O$96)","v":0},{"$f":"SUMIF(DedGrales!$D$98:$O$98,MONTH(Auxiliares!L$5),DedGrales!$D$96:$O$96)","v":0},{"$f":"SUMIF(DedGrales!$D$98:$O$98,MONTH(Auxiliares!M$5),DedGrales!$D$96:$O$96)","v":0},{"$f":"SUMIF(DedGrales!$D$98:$O$98,MONTH(Auxiliares!N$5),DedGrales!$D$96:$O$96)","v":0},{"$f":"SUMIF(DedGrales!$D$98:$O$98,MONTH(Auxiliares!O$5),DedGrales!$D$96:$O$96)","v":0},0]
[null,null,"Aportes a fondos de jubilaciones",{"$f":"SUMIF(DedGrales!$D$45:$O$45,MONTH(Auxiliares!D$5),DedGrales!$D$43:$O$43)","v":0},{"$f":"SUMIF(DedGrales!$D$45:$O$45,MONTH(Auxiliares!E$5),DedGrales!$D$43:$O$43)","v":0},{"$f":"SUMIF(DedGrales!$D$45:$O$45,MONTH(Auxiliares!F$5),DedGrales!$D$43:$O$43)","v":0},{"$f":"SUMIF(DedGrales!$D$45:$O$45,MONTH(Auxiliares!G$5),DedGrales!$D$43:$O$43)","v":0},{"$f":"SUMIF(DedGrales!$D$45:$O$45,MONTH(Auxiliares!H$5),DedGrales!$D$43:$O$43)","v":0},{"$f":"SUMIF(DedGrales!$D$45:$O$45,MONTH(Auxiliares!I$5),DedGrales!$D$43:$O$43)","v":0},{"$f":"SUMIF(DedGrales!$D$45:$O$45,MONTH(Auxiliares!J$5),DedGrales!$D$43:$O$43)","v":0},{"$f":"SUMIF(DedGrales!$D$45:$O$45,MONTH(Auxiliares!K$5),DedGrales!$D$43:$O$43)","v":0},{"$f":"SUMIF(DedGrales!$D$45:$O$45,MONTH(Auxiliares!L$5),DedGrales!$D$43:$O$43)","v":0},{"$f":"SUMIF(DedGrales!$D$45:$O$45,MONTH(Auxiliares!M$5),DedGrales!$D$43:$O$43)","v":0},{"$f":"SUMIF(DedGrales!$D$45:$O$45,MONTH(Auxiliares!N$5),DedGrales!$D$43:$O$43)","v":0},{"$f":"SUMIF(DedGrales!$D$45:$O$45,MONTH(Auxiliares!O$5),DedGrales!$D$43:$O$43)","v":0},0]
[null,null,"Alquiler de casa habitación",{"$f":"SUMIF(DedGrales!$D$70:$O$70,MONTH(Auxiliares!D$5),DedGrales!$D$68:$O$68)*0.4","v":1800},{"$f":"SUMIF(DedGrales!$D$70:$O$70,MONTH(Auxiliares!E$5),DedGrales!$D$68:$O$68)*0.4","v":1800},{"$f":"SUMIF(DedGrales!$D$70:$O$70,MONTH(Auxiliares!F$5),DedGrales!$D$68:$O$68)*0.4","v":1800},{"$f":"SUMIF(DedGrales!$D$70:$O$70,MONTH(Auxiliares!G$5),DedGrales!$D$68:$O$68)*0.4","v":1800},{"$f":"SUMIF(DedGrales!$D$70:$O$70,MONTH(Auxiliares!H$5),DedGrales!$D$68:$O$68)*0.4","v":1800},{"$f":"SUMIF(DedGrales!$D$70:$O$70,MONTH(Auxiliares!I$5),DedGrales!$D$68:$O$68)*0.4","v":1800},{"$f":"SUMIF(DedGrales!$D$70:$O$70,MONTH(Auxiliares!J$5),DedGrales!$D$68:$O$68)*0.4","v":2200},{"$f":"SUMIF(DedGrales!$D$70:$O$70,MONTH(Auxiliares!K$5),DedGrales!$D$68:$O$68)*0.4","v":2200},{"$f":"SUMIF(DedGrales!$D$70:$O$70,MONTH(Auxiliares!L$5),DedGrales!$D$68:$O$68)*0.4","v":2200},{"$f":"SUMIF(DedGrales!$D$70:$O$70,MONTH(Auxiliares!M$5),DedGrales!$D$68:$O$68)*0.4","v":2200},{"$f":"SUMIF(DedGrales!$D$70:$O$70,MONTH(Auxiliares!N$5),DedGrales!$D$68:$O$68)*0.4","v":2200},{"$f":"SUMIF(DedGrales!$D$70:$O$70,MONTH(Auxiliares!O$5),DedGrales!$D$68:$O$68)*0.4","v":2200},24000]
[null,null,"Viáticos",{"$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$148)","v":0},0]
[null,null,"Descuentos obligatorios",{"$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$139)","v":0},0]
[null,null,"Tope (5% de la ganancia neta)",{"$f":"+Liquidacion!F71*0.05","v":2157.916666666667},{"$f":"+Liquidacion!G71*0.05","v":4315.8333333333339},{"$f":"+Liquidacion!H71*0.05","v":6473.75},{"$f":"+Liquidacion!I71*0.05","v":8766.5416666666679},{"$f":"+Liquidacion!J71*0.05","v":11059.333333333336},{"$f":"+Liquidacion!K71*0.05","v":13397.083333333336},{"$f":"+Liquidacion!L71*0.05","v":15714.833333333336},{"$f":"+Liquidacion!M71*0.05","v":18032.583333333336},{"$f":"+Liquidacion!N71*0.05","v":20350.333333333336},{"$f":"+Liquidacion!O71*0.05","v":22668.083333333332},{"$f":"+Liquidacion!P71*0.05","v":25075.75},{"$f":"+Liquidacion!Q71*0.05","v":27483.416666666672},{"$f":"+Liquidacion!S71*0.05","v":27559.5}]
[null,null,"Cuota Médico Asistencial",{"$f":"SUMIF(DedGrales!$D$116:$O$116,MONTH(Auxiliares!D$5),DedGrales!$D$114:$O$114)","v":0},{"$f":"SUMIF(DedGrales!$D$116:$O$116,MONTH(Auxiliares!E$5),DedGrales!$D$114:$O$114)","v":0},{"$f":"SUMIF(DedGrales!$D$116:$O$116,MONTH(Auxiliares!F$5),DedGrales!$D$114:$O$114)","v":0},{"$f":"SUMIF(DedGrales!$D$116:$O$116,MONTH(Auxiliares!G$5),DedGrales!$D$114:$O$114)","v":0},{"$f":"SUMIF(DedGrales!$D$116:$O$116,MONTH(Auxiliares!H$5),DedGrales!$D$114:$O$114)","v":0},{"$f":"SUMIF(DedGrales!$D$116:$O$116,MONTH(Auxiliares!I$5),DedGrales!$D$114:$O$114)","v":0},{"$f":"SUMIF(DedGrales!$D$116:$O$116,MONTH(Auxiliares!J$5),DedGrales!$D$114:$O$114)","v":0},{"$f":"SUMIF(DedGrales!$D$116:$O$116,MONTH(Auxiliares!K$5),DedGrales!$D$114:$O$114)","v":0},{"$f":"SUMIF(DedGrales!$D$116:$O$116,MONTH(Auxiliares!L$5),DedGrales!$D$114:$O$114)","v":0},{"$f":"SUMIF(DedGrales!$D$116:$O$116,MONTH(Auxiliares!M$5),DedGrales!$D$114:$O$114)","v":0},{"$f":"SUMIF(DedGrales!$D$116:$O$116,MONTH(Auxiliares!N$5),DedGrales!$D$114:$O$114)","v":0},{"$f":"SUMIF(DedGrales!$D$116:$O$116,MONTH(Auxiliares!O$5),DedGrales!$D$114:$O$114)","v":0},0]
[null,null,"Donaciones",{"$f":"SUMIF(DedGrales!$D$125:$O$125,MONTH(Auxiliares!D$5),DedGrales!$D$123:$O$123)","v":0},{"$f":"SUMIF(DedGrales!$D$125:$O$125,MONTH(Auxiliares!E$5),DedGrales!$D$123:$O$123)","v":0},{"$f":"SUMIF(DedGrales!$D$125:$O$125,MONTH(Auxiliares!F$5),DedGrales!$D$123:$O$123)","v":0},{"$f":"SUMIF(DedGrales!$D$125:$O$125,MONTH(Auxiliares!G$5),DedGrales!$D$123:$O$123)","v":0},{"$f":"SUMIF(DedGrales!$D$125:$O$125,MONTH(Auxiliares!H$5),DedGrales!$D$123:$O$123)","v":0},{"$f":"SUMIF(DedGrales!$D$125:$O$125,MONTH(Auxiliares!I$5),DedGrales!$D$123:$O$123)","v":0},{"$f":"SUMIF(DedGrales!$D$125:$O$125,MONTH(Auxiliares!J$5),DedGrales!$D$123:$O$123)","v":0},{"$f":"SUMIF(DedGrales!$D$125:$O$125,MONTH(Auxiliares!K$5),DedGrales!$D$123:$O$123)","v":0},{"$f":"SUMIF(DedGrales!$D$125:$O$125,MONTH(Auxiliares!L$5),DedGrales!$D$123:$O$123)","v":0},{"$f":"SUMIF(DedGrales!$D$125:$O$125,MONTH(Auxiliares!M$5),DedGrales!$D$123:$O$123)","v":0},{"$f":"SUMIF(DedGrales!$D$125:$O$125,MONTH(Auxiliares!N$5),DedGrales!$D$123:$O$123)","v":0},{"$f":"SUMIF(DedGrales!$D$125:$O$125,MONTH(Auxiliares!O$5),DedGrales!$D$123:$O$123)","v":0},0]
[null,null,"Honorarios Médicos Profesionales",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DedGrales!$D$131:$O$131)*0.4","v":0}]
[]
[]
[null,null,"Deducciones personales","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","Anual"]
[null,null,"Alta/baja"]
[null,null,"Cónyuge",{"$f":"COUNTIF(DedPersonales!$E$8,\"<=\"&MONTH(Auxiliares!D96))-COUNTIF(DedPersonales!$F$8,\"<\"&MONTH(Auxiliares!D96))","v":0},{"$f":"COUNTIF(DedPersonales!$E$8,\"<=\"&MONTH(Auxiliares!E96))-COUNTIF(DedPersonales!$F$8,\"<\"&MONTH(Auxiliares!E96))","v":0},{"$f":"COUNTIF(DedPersonales!$E$8,\"<=\"&MONTH(Auxiliares!F96))-COUNTIF(DedPersonales!$F$8,\"<\"&MONTH(Auxiliares!F96))","v":0},{"$f":"COUNTIF(DedPersonales!$E$8,\"<=\"&MONTH(Auxiliares!G96))-COUNTIF(DedPersonales!$F$8,\"<\"&MONTH(Auxiliares!G96))","v":0},{"$f":"COUNTIF(DedPersonales!$E$8,\"<=\"&MONTH(Auxiliares!H96))-COUNTIF(DedPersonales!$F$8,\"<\"&MONTH(Auxiliares!H96))","v":0},{"$f":"COUNTIF(DedPersonales!$E$8,\"<=\"&MONTH(Auxiliares!I96))-COUNTIF(DedPersonales!$F$8,\"<\"&MONTH(Auxiliares!I96))","v":0},{"$f":"COUNTIF(DedPersonales!$E$8,\"<=\"&MONTH(Auxiliares!J96))-COUNTIF(DedPersonales!$F$8,\"<\"&MONTH(Auxiliares!J96))","v":0},{"$f":"COUNTIF(DedPersonales!$E$8,\"<=\"&MONTH(Auxiliares!K96))-COUNTIF(DedPersonales!$F$8,\"<\"&MONTH(Auxiliares!K96))","v":0},{"$f":"COUNTIF(DedPersonales!$E$8,\"<=\"&MONTH(Auxiliares!L96))-COUNTIF(DedPersonales!$F$8,\"<\"&MONTH(Auxiliares!L96))","v":0},{"$f":"COUNTIF(DedPersonales!$E$8,\"<=\"&MONTH(Auxiliares!M96))-COUNTIF(DedPersonales!$F$8,\"<\"&MONTH(Auxiliares!M96))","v":0},{"$f":"COUNTIF(DedPersonales!$E$8,\"<=\"&MONTH(Auxiliares!N96))-COUNTIF(DedPersonales!$F$8,\"<\"&MONTH(Auxiliares!N96))","v":0},{"$f":"COUNTIF(DedPersonales!$E$8,\"<=\"&MONTH(Auxiliares!O96))-COUNTIF(DedPersonales!$F$8,\"<\"&MONTH(Auxiliares!O96))","v":0}]
[]
[null,null,"Hijo1",{"$f":"COUNTIF(DedPersonales!$E13,\"<=\"&MONTH(Auxiliares!D$96))-COUNTIF(DedPersonales!$F13,\"<\"&MONTH(Auxiliares!D$96))","v":1},{"$f":"COUNTIF(DedPersonales!$E13,\"<=\"&MONTH(Auxiliares!E$96))-COUNTIF(DedPersonales!$F13,\"<\"&MONTH(Auxiliares!E$96))","v":1},{"$f":"COUNTIF(DedPersonales!$E13,\"<=\"&MONTH(Auxiliares!F$96))-COUNTIF(DedPersonales!$F13,\"<\"&MONTH(Auxiliares!F$96))","v":1},{"$f":"COUNTIF(DedPersonales!$E13,\"<=\"&MONTH(Auxiliares!G$96))-COUNTIF(DedPersonales!$F13,\"<\"&MONTH(Auxiliares!G$96))","v":1},{"$f":"COUNTIF(DedPersonales!$E13,\"<=\"&MONTH(Auxiliares!H$96))-COUNTIF(DedPersonales!$F13,\"<\"&MONTH(Auxiliares!H$96))","v":1},{"$f":"COUNTIF(DedPersonales!$E13,\"<=\"&MONTH(Auxiliares!I$96))-COUNTIF(DedPersonales!$F13,\"<\"&MONTH(Auxiliares!I$96))","v":1},{"$f":"COUNTIF(DedPersonales!$E13,\"<=\"&MONTH(Auxiliares!J$96))-COUNTIF(DedPersonales!$F13,\"<\"&MONTH(Auxiliares!J$96))","v":1},{"$f":"COUNTIF(DedPersonales!$E13,\"<=\"&MONTH(Auxiliares!K$96))-COUNTIF(DedPersonales!$F13,\"<\"&MONTH(Auxiliares!K$96))","v":1},{"$f":"COUNTIF(DedPersonales!$E13,\"<=\"&MONTH(Auxiliares!L$96))-COUNTIF(DedPersonales!$F13,\"<\"&MONTH(Auxiliares!L$96))","v":1},{"$f":"COUNTIF(DedPersonales!$E13,\"<=\"&MONTH(Auxiliares!M$96))-COUNTIF(DedPersonales!$F13,\"<\"&MONTH(Auxiliares!M$96))","v":1},{"$f":"COUNTIF(DedPersonales!$E13,\"<=\"&MONTH(Auxiliares!N$96))-COUNTIF(DedPersonales!$F13,\"<\"&MONTH(Auxiliares!N$96))","v":1},{"$f":"COUNTIF(DedPersonales!$E13,\"<=\"&MONTH(Auxiliares!O$96))-COUNTIF(DedPersonales!$F13,\"<\"&MONTH(Auxiliares!O$96))","v":1}]
[null,null,"Hijo2",{"$f":"COUNTIF(DedPersonales!$E14,\"<=\"&MONTH(Auxiliares!D$96))-COUNTIF(DedPersonales!$F14,\"<\"&MONTH(Auxiliares!D$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E14,\"<=\"&MONTH(Auxiliares!E$96))-COUNTIF(DedPersonales!$F14,\"<\"&MONTH(Auxiliares!E$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E14,\"<=\"&MONTH(Auxiliares!F$96))-COUNTIF(DedPersonales!$F14,\"<\"&MONTH(Auxiliares!F$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E14,\"<=\"&MONTH(Auxiliares!G$96))-COUNTIF(DedPersonales!$F14,\"<\"&MONTH(Auxiliares!G$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E14,\"<=\"&MONTH(Auxiliares!H$96))-COUNTIF(DedPersonales!$F14,\"<\"&MONTH(Auxiliares!H$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E14,\"<=\"&MONTH(Auxiliares!I$96))-COUNTIF(DedPersonales!$F14,\"<\"&MONTH(Auxiliares!I$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E14,\"<=\"&MONTH(Auxiliares!J$96))-COUNTIF(DedPersonales!$F14,\"<\"&MONTH(Auxiliares!J$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E14,\"<=\"&MONTH(Auxiliares!K$96))-COUNTIF(DedPersonales!$F14,\"<\"&MONTH(Auxiliares!K$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E14,\"<=\"&MONTH(Auxiliares!L$96))-COUNTIF(DedPersonales!$F14,\"<\"&MONTH(Auxiliares!L$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E14,\"<=\"&MONTH(Auxiliares!M$96))-COUNTIF(DedPersonales!$F14,\"<\"&MONTH(Auxiliares!M$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E14,\"<=\"&MONTH(Auxiliares!N$96))-COUNTIF(DedPersonales!$F14,\"<\"&MONTH(Auxiliares!N$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E14,\"<=\"&MONTH(Auxiliares!O$96))-COUNTIF(DedPersonales!$F14,\"<\"&MONTH(Auxiliares!O$96))","v":0}]
[null,null,"Hijo3",{"$f":"COUNTIF(DedPersonales!$E15,\"<=\"&MONTH(Auxiliares!D$96))-COUNTIF(DedPersonales!$F15,\"<\"&MONTH(Auxiliares!D$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E15,\"<=\"&MONTH(Auxiliares!E$96))-COUNTIF(DedPersonales!$F15,\"<\"&MONTH(Auxiliares!E$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E15,\"<=\"&MONTH(Auxiliares!F$96))-COUNTIF(DedPersonales!$F15,\"<\"&MONTH(Auxiliares!F$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E15,\"<=\"&MONTH(Auxiliares!G$96))-COUNTIF(DedPersonales!$F15,\"<\"&MONTH(Auxiliares!G$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E15,\"<=\"&MONTH(Auxiliares!H$96))-COUNTIF(DedPersonales!$F15,\"<\"&MONTH(Auxiliares!H$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E15,\"<=\"&MONTH(Auxiliares!I$96))-COUNTIF(DedPersonales!$F15,\"<\"&MONTH(Auxiliares!I$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E15,\"<=\"&MONTH(Auxiliares!J$96))-COUNTIF(DedPersonales!$F15,\"<\"&MONTH(Auxiliares!J$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E15,\"<=\"&MONTH(Auxiliares!K$96))-COUNTIF(DedPersonales!$F15,\"<\"&MONTH(Auxiliares!K$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E15,\"<=\"&MONTH(Auxiliares!L$96))-COUNTIF(DedPersonales!$F15,\"<\"&MONTH(Auxiliares!L$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E15,\"<=\"&MONTH(Auxiliares!M$96))-COUNTIF(DedPersonales!$F15,\"<\"&MONTH(Auxiliares!M$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E15,\"<=\"&MONTH(Auxiliares!N$96))-COUNTIF(DedPersonales!$F15,\"<\"&MONTH(Auxiliares!N$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E15,\"<=\"&MONTH(Auxiliares!O$96))-COUNTIF(DedPersonales!$F15,\"<\"&MONTH(Auxiliares!O$96))","v":0}]
[null,null,"Hijo4",{"$f":"COUNTIF(DedPersonales!$E16,\"<=\"&MONTH(Auxiliares!D$96))-COUNTIF(DedPersonales!$F16,\"<\"&MONTH(Auxiliares!D$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E16,\"<=\"&MONTH(Auxiliares!E$96))-COUNTIF(DedPersonales!$F16,\"<\"&MONTH(Auxiliares!E$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E16,\"<=\"&MONTH(Auxiliares!F$96))-COUNTIF(DedPersonales!$F16,\"<\"&MONTH(Auxiliares!F$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E16,\"<=\"&MONTH(Auxiliares!G$96))-COUNTIF(DedPersonales!$F16,\"<\"&MONTH(Auxiliares!G$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E16,\"<=\"&MONTH(Auxiliares!H$96))-COUNTIF(DedPersonales!$F16,\"<\"&MONTH(Auxiliares!H$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E16,\"<=\"&MONTH(Auxiliares!I$96))-COUNTIF(DedPersonales!$F16,\"<\"&MONTH(Auxiliares!I$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E16,\"<=\"&MONTH(Auxiliares!J$96))-COUNTIF(DedPersonales!$F16,\"<\"&MONTH(Auxiliares!J$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E16,\"<=\"&MONTH(Auxiliares!K$96))-COUNTIF(DedPersonales!$F16,\"<\"&MONTH(Auxiliares!K$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E16,\"<=\"&MONTH(Auxiliares!L$96))-COUNTIF(DedPersonales!$F16,\"<\"&MONTH(Auxiliares!L$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E16,\"<=\"&MONTH(Auxiliares!M$96))-COUNTIF(DedPersonales!$F16,\"<\"&MONTH(Auxiliares!M$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E16,\"<=\"&MONTH(Auxiliares!N$96))-COUNTIF(DedPersonales!$F16,\"<\"&MONTH(Auxiliares!N$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E16,\"<=\"&MONTH(Auxiliares!O$96))-COUNTIF(DedPersonales!$F16,\"<\"&MONTH(Auxiliares!O$96))","v":0}]
[null,null,"Hijo5",{"$f":"COUNTIF(DedPersonales!$E17,\"<=\"&MONTH(Auxiliares!D$96))-COUNTIF(DedPersonales!$F17,\"<\"&MONTH(Auxiliares!D$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E17,\"<=\"&MONTH(Auxiliares!E$96))-COUNTIF(DedPersonales!$F17,\"<\"&MONTH(Auxiliares!E$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E17,\"<=\"&MONTH(Auxiliares!F$96))-COUNTIF(DedPersonales!$F17,\"<\"&MONTH(Auxiliares!F$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E17,\"<=\"&MONTH(Auxiliares!G$96))-COUNTIF(DedPersonales!$F17,\"<\"&MONTH(Auxiliares!G$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E17,\"<=\"&MONTH(Auxiliares!H$96))-COUNTIF(DedPersonales!$F17,\"<\"&MONTH(Auxiliares!H$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E17,\"<=\"&MONTH(Auxiliares!I$96))-COUNTIF(DedPersonales!$F17,\"<\"&MONTH(Auxiliares!I$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E17,\"<=\"&MONTH(Auxiliares!J$96))-COUNTIF(DedPersonales!$F17,\"<\"&MONTH(Auxiliares!J$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E17,\"<=\"&MONTH(Auxiliares!K$96))-COUNTIF(DedPersonales!$F17,\"<\"&MONTH(Auxiliares!K$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E17,\"<=\"&MONTH(Auxiliares!L$96))-COUNTIF(DedPersonales!$F17,\"<\"&MONTH(Auxiliares!L$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E17,\"<=\"&MONTH(Auxiliares!M$96))-COUNTIF(DedPersonales!$F17,\"<\"&MONTH(Auxiliares!M$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E17,\"<=\"&MONTH(Auxiliares!N$96))-COUNTIF(DedPersonales!$F17,\"<\"&MONTH(Auxiliares!N$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E17,\"<=\"&MONTH(Auxiliares!O$96))-COUNTIF(DedPersonales!$F17,\"<\"&MONTH(Auxiliares!O$96))","v":0}]
[null,null,"Hijo6",{"$f":"COUNTIF(DedPersonales!$E18,\"<=\"&MONTH(Auxiliares!D$96))-COUNTIF(DedPersonales!$F18,\"<\"&MONTH(Auxiliares!D$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E18,\"<=\"&MONTH(Auxiliares!E$96))-COUNTIF(DedPersonales!$F18,\"<\"&MONTH(Auxiliares!E$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E18,\"<=\"&MONTH(Auxiliares!F$96))-COUNTIF(DedPersonales!$F18,\"<\"&MONTH(Auxiliares!F$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E18,\"<=\"&MONTH(Auxiliares!G$96))-COUNTIF(DedPersonales!$F18,\"<\"&MONTH(Auxiliares!G$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E18,\"<=\"&MONTH(Auxiliares!H$96))-COUNTIF(DedPersonales!$F18,\"<\"&MONTH(Auxiliares!H$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E18,\"<=\"&MONTH(Auxiliares!I$96))-COUNTIF(DedPersonales!$F18,\"<\"&MONTH(Auxiliares!I$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E18,\"<=\"&MONTH(Auxiliares!J$96))-COUNTIF(DedPersonales!$F18,\"<\"&MONTH(Auxiliares!J$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E18,\"<=\"&MONTH(Auxiliares!K$96))-COUNTIF(DedPersonales!$F18,\"<\"&MONTH(Auxiliares!K$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E18,\"<=\"&MONTH(Auxiliares!L$96))-COUNTIF(DedPersonales!$F18,\"<\"&MONTH(Auxiliares!L$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E18,\"<=\"&MONTH(Auxiliares!M$96))-COUNTIF(DedPersonales!$F18,\"<\"&MONTH(Auxiliares!M$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E18,\"<=\"&MONTH(Auxiliares!N$96))-COUNTIF(DedPersonales!$F18,\"<\"&MONTH(Auxiliares!N$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E18,\"<=\"&MONTH(Auxiliares!O$96))-COUNTIF(DedPersonales!$F18,\"<\"&MONTH(Auxiliares!O$96))","v":0}]
[null,null,"Hijo7",{"$f":"COUNTIF(DedPersonales!$E19,\"<=\"&MONTH(Auxiliares!D$96))-COUNTIF(DedPersonales!$F19,\"<\"&MONTH(Auxiliares!D$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E19,\"<=\"&MONTH(Auxiliares!E$96))-COUNTIF(DedPersonales!$F19,\"<\"&MONTH(Auxiliares!E$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E19,\"<=\"&MONTH(Auxiliares!F$96))-COUNTIF(DedPersonales!$F19,\"<\"&MONTH(Auxiliares!F$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E19,\"<=\"&MONTH(Auxiliares!G$96))-COUNTIF(DedPersonales!$F19,\"<\"&MONTH(Auxiliares!G$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E19,\"<=\"&MONTH(Auxiliares!H$96))-COUNTIF(DedPersonales!$F19,\"<\"&MONTH(Auxiliares!H$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E19,\"<=\"&MONTH(Auxiliares!I$96))-COUNTIF(DedPersonales!$F19,\"<\"&MONTH(Auxiliares!I$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E19,\"<=\"&MONTH(Auxiliares!J$96))-COUNTIF(DedPersonales!$F19,\"<\"&MONTH(Auxiliares!J$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E19,\"<=\"&MONTH(Auxiliares!K$96))-COUNTIF(DedPersonales!$F19,\"<\"&MONTH(Auxiliares!K$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E19,\"<=\"&MONTH(Auxiliares!L$96))-COUNTIF(DedPersonales!$F19,\"<\"&MONTH(Auxiliares!L$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E19,\"<=\"&MONTH(Auxiliares!M$96))-COUNTIF(DedPersonales!$F19,\"<\"&MONTH(Auxiliares!M$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E19,\"<=\"&MONTH(Auxiliares!N$96))-COUNTIF(DedPersonales!$F19,\"<\"&MONTH(Auxiliares!N$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E19,\"<=\"&MONTH(Auxiliares!O$96))-COUNTIF(DedPersonales!$F19,\"<\"&MONTH(Auxiliares!O$96))","v":0}]
[null,null,"Hijo8",{"$f":"COUNTIF(DedPersonales!$E20,\"<=\"&MONTH(Auxiliares!D$96))-COUNTIF(DedPersonales!$F20,\"<\"&MONTH(Auxiliares!D$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E20,\"<=\"&MONTH(Auxiliares!E$96))-COUNTIF(DedPersonales!$F20,\"<\"&MONTH(Auxiliares!E$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E20,\"<=\"&MONTH(Auxiliares!F$96))-COUNTIF(DedPersonales!$F20,\"<\"&MONTH(Auxiliares!F$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E20,\"<=\"&MONTH(Auxiliares!G$96))-COUNTIF(DedPersonales!$F20,\"<\"&MONTH(Auxiliares!G$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E20,\"<=\"&MONTH(Auxiliares!H$96))-COUNTIF(DedPersonales!$F20,\"<\"&MONTH(Auxiliares!H$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E20,\"<=\"&MONTH(Auxiliares!I$96))-COUNTIF(DedPersonales!$F20,\"<\"&MONTH(Auxiliares!I$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E20,\"<=\"&MONTH(Auxiliares!J$96))-COUNTIF(DedPersonales!$F20,\"<\"&MONTH(Auxiliares!J$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E20,\"<=\"&MONTH(Auxiliares!K$96))-COUNTIF(DedPersonales!$F20,\"<\"&MONTH(Auxiliares!K$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E20,\"<=\"&MONTH(Auxiliares!L$96))-COUNTIF(DedPersonales!$F20,\"<\"&MONTH(Auxiliares!L$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E20,\"<=\"&MONTH(Auxiliares!M$96))-COUNTIF(DedPersonales!$F20,\"<\"&MONTH(Auxiliares!M$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E20,\"<=\"&MONTH(Auxiliares!N$96))-COUNTIF(DedPersonales!$F20,\"<\"&MONTH(Auxiliares!N$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E20,\"<=\"&MONTH(Auxiliares!O$96))-COUNTIF(DedPersonales!$F20,\"<\"&MONTH(Auxiliares!O$96))","v":0}]
[null,null,"Hijo9",{"$f":"COUNTIF(DedPersonales!$E21,\"<=\"&MONTH(Auxiliares!D$96))-COUNTIF(DedPersonales!$F21,\"<\"&MONTH(Auxiliares!D$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E21,\"<=\"&MONTH(Auxiliares!E$96))-COUNTIF(DedPersonales!$F21,\"<\"&MONTH(Auxiliares!E$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E21,\"<=\"&MONTH(Auxiliares!F$96))-COUNTIF(DedPersonales!$F21,\"<\"&MONTH(Auxiliares!F$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E21,\"<=\"&MONTH(Auxiliares!G$96))-COUNTIF(DedPersonales!$F21,\"<\"&MONTH(Auxiliares!G$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E21,\"<=\"&MONTH(Auxiliares!H$96))-COUNTIF(DedPersonales!$F21,\"<\"&MONTH(Auxiliares!H$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E21,\"<=\"&MONTH(Auxiliares!I$96))-COUNTIF(DedPersonales!$F21,\"<\"&MONTH(Auxiliares!I$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E21,\"<=\"&MONTH(Auxiliares!J$96))-COUNTIF(DedPersonales!$F21,\"<\"&MONTH(Auxiliares!J$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E21,\"<=\"&MONTH(Auxiliares!K$96))-COUNTIF(DedPersonales!$F21,\"<\"&MONTH(Auxiliares!K$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E21,\"<=\"&MONTH(Auxiliares!L$96))-COUNTIF(DedPersonales!$F21,\"<\"&MONTH(Auxiliares!L$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E21,\"<=\"&MONTH(Auxiliares!M$96))-COUNTIF(DedPersonales!$F21,\"<\"&MONTH(Auxiliares!M$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E21,\"<=\"&MONTH(Auxiliares!N$96))-COUNTIF(DedPersonales!$F21,\"<\"&MONTH(Auxiliares!N$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E21,\"<=\"&MONTH(Auxiliares!O$96))-COUNTIF(DedPersonales!$F21,\"<\"&MONTH(Auxiliares!O$96))","v":0}]
[null,null,"Hijo10",{"$f":"COUNTIF(DedPersonales!$E22,\"<=\"&MONTH(Auxiliares!D$96))-COUNTIF(DedPersonales!$F22,\"<\"&MONTH(Auxiliares!D$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E22,\"<=\"&MONTH(Auxiliares!E$96))-COUNTIF(DedPersonales!$F22,\"<\"&MONTH(Auxiliares!E$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E22,\"<=\"&MONTH(Auxiliares!F$96))-COUNTIF(DedPersonales!$F22,\"<\"&MONTH(Auxiliares!F$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E22,\"<=\"&MONTH(Auxiliares!G$96))-COUNTIF(DedPersonales!$F22,\"<\"&MONTH(Auxiliares!G$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E22,\"<=\"&MONTH(Auxiliares!H$96))-COUNTIF(DedPersonales!$F22,\"<\"&MONTH(Auxiliares!H$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E22,\"<=\"&MONTH(Auxiliares!I$96))-COUNTIF(DedPersonales!$F22,\"<\"&MONTH(Auxiliares!I$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E22,\"<=\"&MONTH(Auxiliares!J$96))-COUNTIF(DedPersonales!$F22,\"<\"&MONTH(Auxiliares!J$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E22,\"<=\"&MONTH(Auxiliares!K$96))-COUNTIF(DedPersonales!$F22,\"<\"&MONTH(Auxiliares!K$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E22,\"<=\"&MONTH(Auxiliares!L$96))-COUNTIF(DedPersonales!$F22,\"<\"&MONTH(Auxiliares!L$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E22,\"<=\"&MONTH(Auxiliares!M$96))-COUNTIF(DedPersonales!$F22,\"<\"&MONTH(Auxiliares!M$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E22,\"<=\"&MONTH(Auxiliares!N$96))-COUNTIF(DedPersonales!$F22,\"<\"&MONTH(Auxiliares!N$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E22,\"<=\"&MONTH(Auxiliares!O$96))-COUNTIF(DedPersonales!$F22,\"<\"&MONTH(Auxiliares!O$96))","v":0}]
[null,null,"Hijo11",{"$f":"COUNTIF(DedPersonales!$E23,\"<=\"&MONTH(Auxiliares!D$96))-COUNTIF(DedPersonales!$F23,\"<\"&MONTH(Auxiliares!D$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E23,\"<=\"&MONTH(Auxiliares!E$96))-COUNTIF(DedPersonales!$F23,\"<\"&MONTH(Auxiliares!E$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E23,\"<=\"&MONTH(Auxiliares!F$96))-COUNTIF(DedPersonales!$F23,\"<\"&MONTH(Auxiliares!F$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E23,\"<=\"&MONTH(Auxiliares!G$96))-COUNTIF(DedPersonales!$F23,\"<\"&MONTH(Auxiliares!G$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E23,\"<=\"&MONTH(Auxiliares!H$96))-COUNTIF(DedPersonales!$F23,\"<\"&MONTH(Auxiliares!H$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E23,\"<=\"&MONTH(Auxiliares!I$96))-COUNTIF(DedPersonales!$F23,\"<\"&MONTH(Auxiliares!I$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E23,\"<=\"&MONTH(Auxiliares!J$96))-COUNTIF(DedPersonales!$F23,\"<\"&MONTH(Auxiliares!J$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E23,\"<=\"&MONTH(Auxiliares!K$96))-COUNTIF(DedPersonales!$F23,\"<\"&MONTH(Auxiliares!K$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E23,\"<=\"&MONTH(Auxiliares!L$96))-COUNTIF(DedPersonales!$F23,\"<\"&MONTH(Auxiliares!L$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E23,\"<=\"&MONTH(Auxiliares!M$96))-COUNTIF(DedPersonales!$F23,\"<\"&MONTH(Auxiliares!M$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E23,\"<=\"&MONTH(Auxiliares!N$96))-COUNTIF(DedPersonales!$F23,\"<\"&MONTH(Auxiliares!N$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E23,\"<=\"&MONTH(Auxiliares!O$96))-COUNTIF(DedPersonales!$F23,\"<\"&MONTH(Auxiliares!O$96))","v":0}]
[null,null,"Hijo12",{"$f":"COUNTIF(DedPersonales!$E24,\"<=\"&MONTH(Auxiliares!D$96))-COUNTIF(DedPersonales!$F24,\"<\"&MONTH(Auxiliares!D$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E24,\"<=\"&MONTH(Auxiliares!E$96))-COUNTIF(DedPersonales!$F24,\"<\"&MONTH(Auxiliares!E$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E24,\"<=\"&MONTH(Auxiliares!F$96))-COUNTIF(DedPersonales!$F24,\"<\"&MONTH(Auxiliares!F$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E24,\"<=\"&MONTH(Auxiliares!G$96))-COUNTIF(DedPersonales!$F24,\"<\"&MONTH(Auxiliares!G$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E24,\"<=\"&MONTH(Auxiliares!H$96))-COUNTIF(DedPersonales!$F24,\"<\"&MONTH(Auxiliares!H$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E24,\"<=\"&MONTH(Auxiliares!I$96))-COUNTIF(DedPersonales!$F24,\"<\"&MONTH(Auxiliares!I$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E24,\"<=\"&MONTH(Auxiliares!J$96))-COUNTIF(DedPersonales!$F24,\"<\"&MONTH(Auxiliares!J$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E24,\"<=\"&MONTH(Auxiliares!K$96))-COUNTIF(DedPersonales!$F24,\"<\"&MONTH(Auxiliares!K$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E24,\"<=\"&MONTH(Auxiliares!L$96))-COUNTIF(DedPersonales!$F24,\"<\"&MONTH(Auxiliares!L$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E24,\"<=\"&MONTH(Auxiliares!M$96))-COUNTIF(DedPersonales!$F24,\"<\"&MONTH(Auxiliares!M$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E24,\"<=\"&MONTH(Auxiliares!N$96))-COUNTIF(DedPersonales!$F24,\"<\"&MONTH(Auxiliares!N$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E24,\"<=\"&MONTH(Auxiliares!O$96))-COUNTIF(DedPersonales!$F24,\"<\"&MONTH(Auxiliares!O$96))","v":0}]
[null,null,"Hijo13",{"$f":"COUNTIF(DedPersonales!$E25,\"<=\"&MONTH(Auxiliares!D$96))-COUNTIF(DedPersonales!$F25,\"<\"&MONTH(Auxiliares!D$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E25,\"<=\"&MONTH(Auxiliares!E$96))-COUNTIF(DedPersonales!$F25,\"<\"&MONTH(Auxiliares!E$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E25,\"<=\"&MONTH(Auxiliares!F$96))-COUNTIF(DedPersonales!$F25,\"<\"&MONTH(Auxiliares!F$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E25,\"<=\"&MONTH(Auxiliares!G$96))-COUNTIF(DedPersonales!$F25,\"<\"&MONTH(Auxiliares!G$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E25,\"<=\"&MONTH(Auxiliares!H$96))-COUNTIF(DedPersonales!$F25,\"<\"&MONTH(Auxiliares!H$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E25,\"<=\"&MONTH(Auxiliares!I$96))-COUNTIF(DedPersonales!$F25,\"<\"&MONTH(Auxiliares!I$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E25,\"<=\"&MONTH(Auxiliares!J$96))-COUNTIF(DedPersonales!$F25,\"<\"&MONTH(Auxiliares!J$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E25,\"<=\"&MONTH(Auxiliares!K$96))-COUNTIF(DedPersonales!$F25,\"<\"&MONTH(Auxiliares!K$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E25,\"<=\"&MONTH(Auxiliares!L$96))-COUNTIF(DedPersonales!$F25,\"<\"&MONTH(Auxiliares!L$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E25,\"<=\"&MONTH(Auxiliares!M$96))-COUNTIF(DedPersonales!$F25,\"<\"&MONTH(Auxiliares!M$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E25,\"<=\"&MONTH(Auxiliares!N$96))-COUNTIF(DedPersonales!$F25,\"<\"&MONTH(Auxiliares!N$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E25,\"<=\"&MONTH(Auxiliares!O$96))-COUNTIF(DedPersonales!$F25,\"<\"&MONTH(Auxiliares!O$96))","v":0}]
[null,null,"Hijo14",{"$f":"COUNTIF(DedPersonales!$E26,\"<=\"&MONTH(Auxiliares!D$96))-COUNTIF(DedPersonales!$F26,\"<\"&MONTH(Auxiliares!D$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E26,\"<=\"&MONTH(Auxiliares!E$96))-COUNTIF(DedPersonales!$F26,\"<\"&MONTH(Auxiliares!E$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E26,\"<=\"&MONTH(Auxiliares!F$96))-COUNTIF(DedPersonales!$F26,\"<\"&MONTH(Auxiliares!F$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E26,\"<=\"&MONTH(Auxiliares!G$96))-COUNTIF(DedPersonales!$F26,\"<\"&MONTH(Auxiliares!G$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E26,\"<=\"&MONTH(Auxiliares!H$96))-COUNTIF(DedPersonales!$F26,\"<\"&MONTH(Auxiliares!H$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E26,\"<=\"&MONTH(Auxiliares!I$96))-COUNTIF(DedPersonales!$F26,\"<\"&MONTH(Auxiliares!I$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E26,\"<=\"&MONTH(Auxiliares!J$96))-COUNTIF(DedPersonales!$F26,\"<\"&MONTH(Auxiliares!J$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E26,\"<=\"&MONTH(Auxiliares!K$96))-COUNTIF(DedPersonales!$F26,\"<\"&MONTH(Auxiliares!K$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E26,\"<=\"&MONTH(Auxiliares!L$96))-COUNTIF(DedPersonales!$F26,\"<\"&MONTH(Auxiliares!L$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E26,\"<=\"&MONTH(Auxiliares!M$96))-COUNTIF(DedPersonales!$F26,\"<\"&MONTH(Auxiliares!M$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E26,\"<=\"&MONTH(Auxiliares!N$96))-COUNTIF(DedPersonales!$F26,\"<\"&MONTH(Auxiliares!N$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E26,\"<=\"&MONTH(Auxiliares!O$96))-COUNTIF(DedPersonales!$F26,\"<\"&MONTH(Auxiliares!O$96))","v":0}]
[null,null,"Hijo15",{"$f":"COUNTIF(DedPersonales!$E27,\"<=\"&MONTH(Auxiliares!D$96))-COUNTIF(DedPersonales!$F27,\"<\"&MONTH(Auxiliares!D$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E27,\"<=\"&MONTH(Auxiliares!E$96))-COUNTIF(DedPersonales!$F27,\"<\"&MONTH(Auxiliares!E$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E27,\"<=\"&MONTH(Auxiliares!F$96))-COUNTIF(DedPersonales!$F27,\"<\"&MONTH(Auxiliares!F$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E27,\"<=\"&MONTH(Auxiliares!G$96))-COUNTIF(DedPersonales!$F27,\"<\"&MONTH(Auxiliares!G$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E27,\"<=\"&MONTH(Auxiliares!H$96))-COUNTIF(DedPersonales!$F27,\"<\"&MONTH(Auxiliares!H$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E27,\"<=\"&MONTH(Auxiliares!I$96))-COUNTIF(DedPersonales!$F27,\"<\"&MONTH(Auxiliares!I$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E27,\"<=\"&MONTH(Auxiliares!J$96))-COUNTIF(DedPersonales!$F27,\"<\"&MONTH(Auxiliares!J$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E27,\"<=\"&MONTH(Auxiliares!K$96))-COUNTIF(DedPersonales!$F27,\"<\"&MONTH(Auxiliares!K$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E27,\"<=\"&MONTH(Auxiliares!L$96))-COUNTIF(DedPersonales!$F27,\"<\"&MONTH(Auxiliares!L$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E27,\"<=\"&MONTH(Auxiliares!M$96))-COUNTIF(DedPersonales!$F27,\"<\"&MONTH(Auxiliares!M$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E27,\"<=\"&MONTH(Auxiliares!N$96))-COUNTIF(DedPersonales!$F27,\"<\"&MONTH(Auxiliares!N$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E27,\"<=\"&MONTH(Auxiliares!O$96))-COUNTIF(DedPersonales!$F27,\"<\"&MONTH(Auxiliares!O$96))","v":0}]
[null,null,"Hijo16",{"$f":"COUNTIF(DedPersonales!$E28,\"<=\"&MONTH(Auxiliares!D$96))-COUNTIF(DedPersonales!$F28,\"<\"&MONTH(Auxiliares!D$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E28,\"<=\"&MONTH(Auxiliares!E$96))-COUNTIF(DedPersonales!$F28,\"<\"&MONTH(Auxiliares!E$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E28,\"<=\"&MONTH(Auxiliares!F$96))-COUNTIF(DedPersonales!$F28,\"<\"&MONTH(Auxiliares!F$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E28,\"<=\"&MONTH(Auxiliares!G$96))-COUNTIF(DedPersonales!$F28,\"<\"&MONTH(Auxiliares!G$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E28,\"<=\"&MONTH(Auxiliares!H$96))-COUNTIF(DedPersonales!$F28,\"<\"&MONTH(Auxiliares!H$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E28,\"<=\"&MONTH(Auxiliares!I$96))-COUNTIF(DedPersonales!$F28,\"<\"&MONTH(Auxiliares!I$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E28,\"<=\"&MONTH(Auxiliares!J$96))-COUNTIF(DedPersonales!$F28,\"<\"&MONTH(Auxiliares!J$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E28,\"<=\"&MONTH(Auxiliares!K$96))-COUNTIF(DedPersonales!$F28,\"<\"&MONTH(Auxiliares!K$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E28,\"<=\"&MONTH(Auxiliares!L$96))-COUNTIF(DedPersonales!$F28,\"<\"&MONTH(Auxiliares!L$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E28,\"<=\"&MONTH(Auxiliares!M$96))-COUNTIF(DedPersonales!$F28,\"<\"&MONTH(Auxiliares!M$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E28,\"<=\"&MONTH(Auxiliares!N$96))-COUNTIF(DedPersonales!$F28,\"<\"&MONTH(Auxiliares!N$96))","v":0},{"$f":"COUNTIF(DedPersonales!$E28,\"<=\"&MONTH(Auxiliares!O$96))-COUNTIF(DedPersonales!$F28,\"<\"&MONTH(Auxiliares!O$96))","v":0}]
[]
[null,null,"Mes de información"]
[null,null,"Cónyuge",{"$f":"IF(DedPersonales!$G$8=MONTH(D$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G$8=MONTH(E$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G$8=MONTH(F$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G$8=MONTH(G$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G$8=MONTH(H$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G$8=MONTH(I$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G$8=MONTH(J$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G$8=MONTH(K$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G$8=MONTH(L$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G$8=MONTH(M$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G$8=MONTH(N$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G$8=MONTH(O$96),1,0)","v":0}]
[]
[null,null,"Hijo1",{"$f":"IF(DedPersonales!$G13=MONTH(D$96),1,0)","v":1},{"$f":"IF(DedPersonales!$G13=MONTH(E$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G13=MONTH(F$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G13=MONTH(G$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G13=MONTH(H$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G13=MONTH(I$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G13=MONTH(J$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G13=MONTH(K$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G13=MONTH(L$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G13=MONTH(M$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G13=MONTH(N$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G13=MONTH(O$96),1,0)","v":0}]
[null,null,"Hijo2",{"$f":"IF(DedPersonales!$G14=MONTH(D$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G14=MONTH(E$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G14=MONTH(F$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G14=MONTH(G$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G14=MONTH(H$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G14=MONTH(I$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G14=MONTH(J$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G14=MONTH(K$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G14=MONTH(L$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G14=MONTH(M$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G14=MONTH(N$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G14=MONTH(O$96),1,0)","v":0}]
[null,null,"Hijo3",{"$f":"IF(DedPersonales!$G15=MONTH(D$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G15=MONTH(E$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G15=MONTH(F$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G15=MONTH(G$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G15=MONTH(H$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G15=MONTH(I$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G15=MONTH(J$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G15=MONTH(K$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G15=MONTH(L$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G15=MONTH(M$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G15=MONTH(N$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G15=MONTH(O$96),1,0)","v":0}]
[null,null,"Hijo4",{"$f":"IF(DedPersonales!$G16=MONTH(D$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G16=MONTH(E$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G16=MONTH(F$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G16=MONTH(G$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G16=MONTH(H$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G16=MONTH(I$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G16=MONTH(J$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G16=MONTH(K$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G16=MONTH(L$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G16=MONTH(M$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G16=MONTH(N$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G16=MONTH(O$96),1,0)","v":0}]
[null,null,"Hijo5",{"$f":"IF(DedPersonales!$G17=MONTH(D$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G17=MONTH(E$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G17=MONTH(F$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G17=MONTH(G$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G17=MONTH(H$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G17=MONTH(I$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G17=MONTH(J$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G17=MONTH(K$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G17=MONTH(L$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G17=MONTH(M$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G17=MONTH(N$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G17=MONTH(O$96),1,0)","v":0}]
[null,null,"Hijo6",{"$f":"IF(DedPersonales!$G18=MONTH(D$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G18=MONTH(E$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G18=MONTH(F$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G18=MONTH(G$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G18=MONTH(H$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G18=MONTH(I$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G18=MONTH(J$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G18=MONTH(K$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G18=MONTH(L$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G18=MONTH(M$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G18=MONTH(N$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G18=MONTH(O$96),1,0)","v":0}]
[null,null,"Hijo7",{"$f":"IF(DedPersonales!$G19=MONTH(D$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G19=MONTH(E$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G19=MONTH(F$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G19=MONTH(G$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G19=MONTH(H$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G19=MONTH(I$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G19=MONTH(J$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G19=MONTH(K$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G19=MONTH(L$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G19=MONTH(M$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G19=MONTH(N$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G19=MONTH(O$96),1,0)","v":0}]
[null,null,"Hijo8",{"$f":"IF(DedPersonales!$G20=MONTH(D$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G20=MONTH(E$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G20=MONTH(F$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G20=MONTH(G$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G20=MONTH(H$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G20=MONTH(I$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G20=MONTH(J$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G20=MONTH(K$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G20=MONTH(L$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G20=MONTH(M$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G20=MONTH(N$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G20=MONTH(O$96),1,0)","v":0}]
[null,null,"Hijo9",{"$f":"IF(DedPersonales!$G21=MONTH(D$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G21=MONTH(E$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G21=MONTH(F$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G21=MONTH(G$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G21=MONTH(H$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G21=MONTH(I$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G21=MONTH(J$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G21=MONTH(K$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G21=MONTH(L$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G21=MONTH(M$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G21=MONTH(N$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G21=MONTH(O$96),1,0)","v":0}]
[null,null,"Hijo10",{"$f":"IF(DedPersonales!$G22=MONTH(D$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G22=MONTH(E$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G22=MONTH(F$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G22=MONTH(G$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G22=MONTH(H$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G22=MONTH(I$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G22=MONTH(J$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G22=MONTH(K$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G22=MONTH(L$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G22=MONTH(M$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G22=MONTH(N$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G22=MONTH(O$96),1,0)","v":0}]
[null,null,"Hijo11",{"$f":"IF(DedPersonales!$G23=MONTH(D$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G23=MONTH(E$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G23=MONTH(F$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G23=MONTH(G$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G23=MONTH(H$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G23=MONTH(I$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G23=MONTH(J$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G23=MONTH(K$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G23=MONTH(L$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G23=MONTH(M$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G23=MONTH(N$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G23=MONTH(O$96),1,0)","v":0}]
[null,null,"Hijo12",{"$f":"IF(DedPersonales!$G24=MONTH(D$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G24=MONTH(E$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G24=MONTH(F$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G24=MONTH(G$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G24=MONTH(H$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G24=MONTH(I$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G24=MONTH(J$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G24=MONTH(K$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G24=MONTH(L$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G24=MONTH(M$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G24=MONTH(N$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G24=MONTH(O$96),1,0)","v":0}]
[null,null,"Hijo13",{"$f":"IF(DedPersonales!$G25=MONTH(D$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G25=MONTH(E$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G25=MONTH(F$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G25=MONTH(G$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G25=MONTH(H$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G25=MONTH(I$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G25=MONTH(J$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G25=MONTH(K$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G25=MONTH(L$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G25=MONTH(M$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G25=MONTH(N$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G25=MONTH(O$96),1,0)","v":0}]
[null,null,"Hijo14",{"$f":"IF(DedPersonales!$G26=MONTH(D$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G26=MONTH(E$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G26=MONTH(F$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G26=MONTH(G$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G26=MONTH(H$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G26=MONTH(I$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G26=MONTH(J$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G26=MONTH(K$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G26=MONTH(L$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G26=MONTH(M$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G26=MONTH(N$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G26=MONTH(O$96),1,0)","v":0}]
[null,null,"Hijo15",{"$f":"IF(DedPersonales!$G27=MONTH(D$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G27=MONTH(E$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G27=MONTH(F$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G27=MONTH(G$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G27=MONTH(H$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G27=MONTH(I$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G27=MONTH(J$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G27=MONTH(K$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G27=MONTH(L$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G27=MONTH(M$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G27=MONTH(N$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G27=MONTH(O$96),1,0)","v":0}]
[null,null,"Hijo16",{"$f":"IF(DedPersonales!$G28=MONTH(D$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G28=MONTH(E$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G28=MONTH(F$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G28=MONTH(G$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G28=MONTH(H$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G28=MONTH(I$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G28=MONTH(J$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G28=MONTH(K$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G28=MONTH(L$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G28=MONTH(M$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G28=MONTH(N$96),1,0)","v":0},{"$f":"IF(DedPersonales!$G28=MONTH(O$96),1,0)","v":0}]
[]
[null,null,"Imputación"]
[null,null,"Cónyuge",{"$f":"IF(D118=1,SUM($D98:D98),0)","v":0},{"$f":"IF(OR(E118=1,D138<>0),SUM($D98:E98),0)","v":0},{"$f":"IF(OR(F118=1,E138<>0),SUM($D98:F98),0)","v":0},{"$f":"IF(OR(G118=1,F138<>0),SUM($D98:G98),0)","v":0},{"$f":"IF(OR(H118=1,G138<>0),SUM($D98:H98),0)","v":0},{"$f":"IF(OR(I118=1,H138<>0),SUM($D98:I98),0)","v":0},{"$f":"IF(OR(J118=1,I138<>0),SUM($D98:J98),0)","v":0},{"$f":"IF(OR(K118=1,J138<>0),SUM($D98:K98),0)","v":0},{"$f":"IF(OR(L118=1,K138<>0),SUM($D98:L98),0)","v":0},{"$f":"IF(OR(M118=1,L138<>0),SUM($D98:M98),0)","v":0},{"$f":"IF(OR(N118=1,M138<>0),SUM($D98:N98),0)","v":0},{"$f":"IF(OR(O118=1,N138<>0),SUM($D98:O98),0)","v":0},{"$f":"O138","v":0}]
[]
[null,null,"Hijo1",{"$f":"IF(D120=1,SUM($D100:D100),0)","v":1},{"$f":"IF(OR(E120=1,D140<>0),SUM($D100:E100),0)","v":2},{"$f":"IF(OR(F120=1,E140<>0),SUM($D100:F100),0)","v":3},{"$f":"IF(OR(G120=1,F140<>0),SUM($D100:G100),0)","v":4},{"$f":"IF(OR(H120=1,G140<>0),SUM($D100:H100),0)","v":5},{"$f":"IF(OR(I120=1,H140<>0),SUM($D100:I100),0)","v":6},{"$f":"IF(OR(J120=1,I140<>0),SUM($D100:J100),0)","v":7},{"$f":"IF(OR(K120=1,J140<>0),SUM($D100:K100),0)","v":8},{"$f":"IF(OR(L120=1,K140<>0),SUM($D100:L100),0)","v":9},{"$f":"IF(OR(M120=1,L140<>0),SUM($D100:M100),0)","v":10},{"$f":"IF(OR(N120=1,M140<>0),SUM($D100:N100),0)","v":11},{"$f":"IF(OR(O120=1,N140<>0),SUM($D100:O100),0)","v":12},{"$f":"O140","v":12}]
[null,null,"Hijo2",{"$f":"IF(D121=1,SUM($D101:D101),0)","v":0},{"$f":"IF(OR(E121=1,D141<>0),SUM($D101:E101),0)","v":0},{"$f":"IF(OR(F121=1,E141<>0),SUM($D101:F101),0)","v":0},{"$f":"IF(OR(G121=1,F141<>0),SUM($D101:G101),0)","v":0},{"$f":"IF(OR(H121=1,G141<>0),SUM($D101:H101),0)","v":0},{"$f":"IF(OR(I121=1,H141<>0),SUM($D101:I101),0)","v":0},{"$f":"IF(OR(J121=1,I141<>0),SUM($D101:J101),0)","v":0},{"$f":"IF(OR(K121=1,J141<>0),SUM($D101:K101),0)","v":0},{"$f":"IF(OR(L121=1,K141<>0),SUM($D101:L101),0)","v":0},{"$f":"IF(OR(M121=1,L141<>0),SUM($D101:M101),0)","v":0},{"$f":"IF(OR(N121=1,M141<>0),SUM($D101:N101),0)","v":0},{"$f":"IF(OR(O121=1,N141<>0),SUM($D101:O101),0)","v":0},0]
[null,null,"Hijo3",{"$f":"IF(D122=1,SUM($D102:D102),0)","v":0},{"$f":"IF(OR(E122=1,D142<>0),SUM($D102:E102),0)","v":0},{"$f":"IF(OR(F122=1,E142<>0),SUM($D102:F102),0)","v":0},{"$f":"IF(OR(G122=1,F142<>0),SUM($D102:G102),0)","v":0},{"$f":"IF(OR(H122=1,G142<>0),SUM($D102:H102),0)","v":0},{"$f":"IF(OR(I122=1,H142<>0),SUM($D102:I102),0)","v":0},{"$f":"IF(OR(J122=1,I142<>0),SUM($D102:J102),0)","v":0},{"$f":"IF(OR(K122=1,J142<>0),SUM($D102:K102),0)","v":0},{"$f":"IF(OR(L122=1,K142<>0),SUM($D102:L102),0)","v":0},{"$f":"IF(OR(M122=1,L142<>0),SUM($D102:M102),0)","v":0},{"$f":"IF(OR(N122=1,M142<>0),SUM($D102:N102),0)","v":0},{"$f":"IF(OR(O122=1,N142<>0),SUM($D102:O102),0)","v":0},0]
[null,null,"Hijo4",{"$f":"IF(D123=1,SUM($D103:D103),0)","v":0},{"$f":"IF(OR(E123=1,D143<>0),SUM($D103:E103),0)","v":0},{"$f":"IF(OR(F123=1,E143<>0),SUM($D103:F103),0)","v":0},{"$f":"IF(OR(G123=1,F143<>0),SUM($D103:G103),0)","v":0},{"$f":"IF(OR(H123=1,G143<>0),SUM($D103:H103),0)","v":0},{"$f":"IF(OR(I123=1,H143<>0),SUM($D103:I103),0)","v":0},{"$f":"IF(OR(J123=1,I143<>0),SUM($D103:J103),0)","v":0},{"$f":"IF(OR(K123=1,J143<>0),SUM($D103:K103),0)","v":0},{"$f":"IF(OR(L123=1,K143<>0),SUM($D103:L103),0)","v":0},{"$f":"IF(OR(M123=1,L143<>0),SUM($D103:M103),0)","v":0},{"$f":"IF(OR(N123=1,M143<>0),SUM($D103:N103),0)","v":0},{"$f":"IF(OR(O123=1,N143<>0),SUM($D103:O103),0)","v":0},0]
[null,null,"Hijo5",{"$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($D104:O104),0)","v":0},0]
[null,null,"Hijo6",{"$f":"IF(D125=1,SUM($D105:D105),0)","v":0},{"$f":"IF(OR(E125=1,D145<>0),SUM($D105:E105),0)","v":0},{"$f":"IF(OR(F125=1,E145<>0),SUM($D105:F105),0)","v":0},{"$f":"IF(OR(G125=1,F145<>0),SUM($D105:G105),0)","v":0},{"$f":"IF(OR(H125=1,G145<>0),SUM($D105:H105),0)","v":0},{"$f":"IF(OR(I125=1,H145<>0),SUM($D105:I105),0)","v":0},{"$f":"IF(OR(J125=1,I145<>0),SUM($D105:J105),0)","v":0},{"$f":"IF(OR(K125=1,J145<>0),SUM($D105:K105),0)","v":0},{"$f":"IF(OR(L125=1,K145<>0),SUM($D105:L105),0)","v":0},{"$f":"IF(OR(M125=1,L145<>0),SUM($D105:M105),0)","v":0},{"$f":"IF(OR(N125=1,M145<>0),SUM($D105:N105),0)","v":0},{"$f":"IF(OR(O125=1,N145<>0),SUM($D105:O105),0)","v":0},0]
[null,null,"Hijo7",{"$f":"IF(D126=1,SUM($D106:D106),0)","v":0},{"$f":"IF(OR(E126=1,D146<>0),SUM($D106:E106),0)","v":0},{"$f":"IF(OR(F126=1,E146<>0),SUM($D106:F106),0)","v":0},{"$f":"IF(OR(G126=1,F146<>0),SUM($D106:G106),0)","v":0},{"$f":"IF(OR(H126=1,G146<>0),SUM($D106:H106),0)","v":0},{"$f":"IF(OR(I126=1,H146<>0),SUM($D106:I106),0)","v":0},{"$f":"IF(OR(J126=1,I146<>0),SUM($D106:J106),0)","v":0},{"$f":"IF(OR(K126=1,J146<>0),SUM($D106:K106),0)","v":0},{"$f":"IF(OR(L126=1,K146<>0),SUM($D106:L106),0)","v":0},{"$f":"IF(OR(M126=1,L146<>0),SUM($D106:M106),0)","v":0},{"$f":"IF(OR(N126=1,M146<>0),SUM($D106:N106),0)","v":0},{"$f":"IF(OR(O126=1,N146<>0),SUM($D106:O106),0)","v":0},0]
[null,null,"Hijo8",{"$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($D107:O107),0)","v":0},0]
[null,null,"Hijo9",{"$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($D108:O108),0)","v":0},0]
[null,null,"Hijo10",{"$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($D109:O109),0)","v":0},0]
[null,null,"Hijo11",{"$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($D110:O110),0)","v":0},0]
[null,null,"Hijo12",{"$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($D111:O111),0)","v":0},0]
[null,null,"Hijo13",{"$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($D112:O112),0)","v":0},0]
[null,null,"Hijo14",{"$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($D113:O113),0)","v":0},0]
[null,null,"Hijo15",{"$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($D114:O114),0)","v":0},0]
[null,null,"Hijo16",{"$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($D115:O115),0)","v":0},0]
[]
[null,null,"Retenciones al SAC","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","Anual"]
[null,null,"SAC Importe",{"$f":"+Ingresos!C12+Ingresos!C39","v":0},{"$f":"+Ingresos!D12+Ingresos!D39","v":0},{"$f":"+Ingresos!E12+Ingresos!E39","v":0},{"$f":"+Ingresos!F12+Ingresos!F39","v":0},{"$f":"+Ingresos!G12+Ingresos!G39","v":0},{"$f":"+Ingresos!H12+Ingresos!H39","v":27000},{"$f":"+Ingresos!I12+Ingresos!I39","v":0},{"$f":"+Ingresos!J12+Ingresos!J39","v":0},{"$f":"+Ingresos!K12+Ingresos!K39","v":0},{"$f":"+Ingresos!L12+Ingresos!L39","v":0},{"$f":"+Ingresos!M12+Ingresos!M39","v":0},{"$f":"+Ingresos!N12+Ingresos!N39","v":28000},{"$f":"SUM(D158:O158)","v":55000}]
[null,null,"SUMA Remunerativo",{"$f":"+D10+D9","v":50000},50000,50000,53000,53000,54000,54000,54000,54000,54000,56000,56000,{"$f":"SUM(D159:O159)","v":638000}]
[null,null,"Empleo + Pluriempleo"]
[null,null,{"$f":"+C30","v":"Jubilación"},{"$f":"IF(D$158<>0,retenciones(Check!$B$8,$R161,SUM(D$158:D$159),Tablas!C$7*1.5,Tablas!C8,D$158,0),0)","v":0},{"$f":"IF(E$158<>0,retenciones(Check!$B$8,$R161,SUM(E$158:E$159),Tablas!D$7*1.5,Tablas!D8,E$158,0),0)","v":0},{"$f":"IF(F$158<>0,retenciones(Check!$B$8,$R161,SUM(F$158:F$159),Tablas!E$7*1.5,Tablas!E8,F$158,0),0)","v":0},{"$f":"IF(G$158<>0,retenciones(Check!$B$8,$R161,SUM(G$158:G$159),Tablas!F$7*1.5,Tablas!F8,G$158,0),0)","v":0},{"$f":"IF(H$158<>0,retenciones(Check!$B$8,$R161,SUM(H$158:H$159),Tablas!G$7*1.5,Tablas!G8,H$158,0),0)","v":0},{"$f":"IF(I$158<>0,retenciones(Check!$B$8,$R161,SUM(I$158:I$159),Tablas!H$7*1.5,Tablas!H8,I$158,0),0)","v":2970},{"$f":"IF(J$158<>0,retenciones(Check!$B$8,$R161,SUM(J$158:J$159),Tablas!I$7*1.5,Tablas!I8,J$158,0),0)","v":0},{"$f":"IF(K$158<>0,retenciones(Check!$B$8,$R161,SUM(K$158:K$159),Tablas!J$7*1.5,Tablas!J8,K$158,0),0)","v":0},{"$f":"IF(L$158<>0,retenciones(Check!$B$8,$R161,SUM(L$158:L$159),Tablas!K$7*1.5,Tablas!K8,L$158,0),0)","v":0},{"$f":"IF(M$158<>0,retenciones(Check!$B$8,$R161,SUM(M$158:M$159),Tablas!L$7*1.5,Tablas!L8,M$158,0),0)","v":0},{"$f":"IF(N$158<>0,retenciones(Check!$B$8,$R161,SUM(N$158:N$159),Tablas!M$7*1.5,Tablas!M8,N$158,0),0)","v":0},{"$f":"IF(O$158<>0,retenciones(Check!$B$8,$R161,SUM(O$158:O$159),Tablas!N$7*1.5,Tablas!N8,O$158,0),0)","v":3080},{"$f":"IF(Check!$B$8=\"Ok\",SUM(D161:O161),DedGrales!P23)","v":6050},null,{"$f":"+R30","v":"Sí"}]
[null,null,{"$f":"+C31","v":"Ley 19032"},{"$f":"IF(D$158<>0,retenciones(Check!$B$8,$R162,SUM(D$158:D$159),Tablas!C$7*1.5,Tablas!C9,D$158,0),0)","v":0},{"$f":"IF(E$158<>0,retenciones(Check!$B$8,$R162,SUM(E$158:E$159),Tablas!D$7*1.5,Tablas!D9,E$158,0),0)","v":0},{"$f":"IF(F$158<>0,retenciones(Check!$B$8,$R162,SUM(F$158:F$159),Tablas!E$7*1.5,Tablas!E9,F$158,0),0)","v":0},{"$f":"IF(G$158<>0,retenciones(Check!$B$8,$R162,SUM(G$158:G$159),Tablas!F$7*1.5,Tablas!F9,G$158,0),0)","v":0},{"$f":"IF(H$158<>0,retenciones(Check!$B$8,$R162,SUM(H$158:H$159),Tablas!G$7*1.5,Tablas!G9,H$158,0),0)","v":0},{"$f":"IF(I$158<>0,retenciones(Check!$B$8,$R162,SUM(I$158:I$159),Tablas!H$7*1.5,Tablas!H9,I$158,0),0)","v":810},{"$f":"IF(J$158<>0,retenciones(Check!$B$8,$R162,SUM(J$158:J$159),Tablas!I$7*1.5,Tablas!I9,J$158,0),0)","v":0},{"$f":"IF(K$158<>0,retenciones(Check!$B$8,$R162,SUM(K$158:K$159),Tablas!J$7*1.5,Tablas!J9,K$158,0),0)","v":0},{"$f":"IF(L$158<>0,retenciones(Check!$B$8,$R162,SUM(L$158:L$159),Tablas!K$7*1.5,Tablas!K9,L$158,0),0)","v":0},{"$f":"IF(M$158<>0,retenciones(Check!$B$8,$R162,SUM(M$158:M$159),Tablas!L$7*1.5,Tablas!L9,M$158,0),0)","v":0},{"$f":"IF(N$158<>0,retenciones(Check!$B$8,$R162,SUM(N$158:N$159),Tablas!M$7*1.5,Tablas!M9,N$158,0),0)","v":0},{"$f":"IF(O$158<>0,retenciones(Check!$B$8,$R162,SUM(O$158:O$159),Tablas!N$7*1.5,Tablas!N9,O$158,0),0)","v":840},{"$f":"IF(Check!$B$8=\"Ok\",SUM(D162:O162),DedGrales!P24)","v":1650},null,{"$f":"+R31","v":"Sí"}]
[null,null,"Obra social",{"$f":"IF(D$158<>0,retenciones(Check!$B$8,$R163,SUM(D$158:D$159),Tablas!C$7*1.5,Tablas!C10,D$158,0),0)","v":0},{"$f":"IF(E$158<>0,retenciones(Check!$B$8,$R163,SUM(E$158:E$159),Tablas!D$7*1.5,Tablas!D10,E$158,0),0)","v":0},{"$f":"IF(F$158<>0,retenciones(Check!$B$8,$R163,SUM(F$158:F$159),Tablas!E$7*1.5,Tablas!E10,F$158,0),0)","v":0},{"$f":"IF(G$158<>0,retenciones(Check!$B$8,$R163,SUM(G$158:G$159),Tablas!F$7*1.5,Tablas!F10,G$158,0),0)","v":0},{"$f":"IF(H$158<>0,retenciones(Check!$B$8,$R163,SUM(H$158:H$159),Tablas!G$7*1.5,Tablas!G10,H$158,0),0)","v":0},{"$f":"IF(I$158<>0,retenciones(Check!$B$8,$R163,SUM(I$158:I$159),Tablas!H$7*1.5,Tablas!H10,I$158,0),0)","v":810},{"$f":"IF(J$158<>0,retenciones(Check!$B$8,$R163,SUM(J$158:J$159),Tablas!I$7*1.5,Tablas!I10,J$158,0),0)","v":0},{"$f":"IF(K$158<>0,retenciones(Check!$B$8,$R163,SUM(K$158:K$159),Tablas!J$7*1.5,Tablas!J10,K$158,0),0)","v":0},{"$f":"IF(L$158<>0,retenciones(Check!$B$8,$R163,SUM(L$158:L$159),Tablas!K$7*1.5,Tablas!K10,L$158,0),0)","v":0},{"$f":"IF(M$158<>0,retenciones(Check!$B$8,$R163,SUM(M$158:M$159),Tablas!L$7*1.5,Tablas!L10,M$158,0),0)","v":0},{"$f":"IF(N$158<>0,retenciones(Check!$B$8,$R163,SUM(N$158:N$159),Tablas!M$7*1.5,Tablas!M10,N$158,0),0)","v":0},{"$f":"IF(O$158<>0,retenciones(Check!$B$8,$R163,SUM(O$158:O$159),Tablas!N$7*1.5,Tablas!N10,O$158,0),0)","v":840},{"$f":"IF(Check!$B$8=\"Ok\",SUM(D163:O163),DedGrales!P25)","v":1650},null,"Sí"]
[null,null,"Sindicato",{"$f":"IF(D$158<>0,retenciones(Check!$B$8,$R164,SUM(D$158:D$159),Tablas!C$7*1.5,Tablas!C11,D$158,0),0)","v":0},{"$f":"IF(E$158<>0,retenciones(Check!$B$8,$R164,SUM(E$158:E$159),Tablas!D$7*1.5,Tablas!D11,E$158,0),0)","v":0},{"$f":"IF(F$158<>0,retenciones(Check!$B$8,$R164,SUM(F$158:F$159),Tablas!E$7*1.5,Tablas!E11,F$158,0),0)","v":0},{"$f":"IF(G$158<>0,retenciones(Check!$B$8,$R164,SUM(G$158:G$159),Tablas!F$7*1.5,Tablas!F11,G$158,0),0)","v":0},{"$f":"IF(H$158<>0,retenciones(Check!$B$8,$R164,SUM(H$158:H$159),Tablas!G$7*1.5,Tablas!G11,H$158,0),0)","v":0},{"$f":"IF(I$158<>0,retenciones(Check!$B$8,$R164,SUM(I$158:I$159),Tablas!H$7*1.5,Tablas!H11,I$158,0),0)","v":0},{"$f":"IF(J$158<>0,retenciones(Check!$B$8,$R164,SUM(J$158:J$159),Tablas!I$7*1.5,Tablas!I11,J$158,0),0)","v":0},{"$f":"IF(K$158<>0,retenciones(Check!$B$8,$R164,SUM(K$158:K$159),Tablas!J$7*1.5,Tablas!J11,K$158,0),0)","v":0},{"$f":"IF(L$158<>0,retenciones(Check!$B$8,$R164,SUM(L$158:L$159),Tablas!K$7*1.5,Tablas!K11,L$158,0),0)","v":0},{"$f":"IF(M$158<>0,retenciones(Check!$B$8,$R164,SUM(M$158:M$159),Tablas!L$7*1.5,Tablas!L11,M$158,0),0)","v":0},{"$f":"IF(N$158<>0,retenciones(Check!$B$8,$R164,SUM(N$158:N$159),Tablas!M$7*1.5,Tablas!M11,N$158,0),0)","v":0},{"$f":"IF(O$158<>0,retenciones(Check!$B$8,$R164,SUM(O$158:O$159),Tablas!N$7*1.5,Tablas!N11,O$158,0),0)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(D164:O164),DedGrales!P26)","v":0},null,"No"]
[null,null,0,{"$f":"IF(D$158<>0,retenciones(Check!$B$8,$R165,SUM(D$158:D$159),Tablas!C$7*1.5,Tablas!C12,D$158,0),0)","v":0},{"$f":"IF(E$158<>0,retenciones(Check!$B$8,$R165,SUM(E$158:E$159),Tablas!D$7*1.5,Tablas!D12,E$158,0),0)","v":0},{"$f":"IF(F$158<>0,retenciones(Check!$B$8,$R165,SUM(F$158:F$159),Tablas!E$7*1.5,Tablas!E12,F$158,0),0)","v":0},{"$f":"IF(G$158<>0,retenciones(Check!$B$8,$R165,SUM(G$158:G$159),Tablas!F$7*1.5,Tablas!F12,G$158,0),0)","v":0},{"$f":"IF(H$158<>0,retenciones(Check!$B$8,$R165,SUM(H$158:H$159),Tablas!G$7*1.5,Tablas!G12,H$158,0),0)","v":0},{"$f":"IF(I$158<>0,retenciones(Check!$B$8,$R165,SUM(I$158:I$159),Tablas!H$7*1.5,Tablas!H12,I$158,0),0)","v":0},{"$f":"IF(J$158<>0,retenciones(Check!$B$8,$R165,SUM(J$158:J$159),Tablas!I$7*1.5,Tablas!I12,J$158,0),0)","v":0},{"$f":"IF(K$158<>0,retenciones(Check!$B$8,$R165,SUM(K$158:K$159),Tablas!J$7*1.5,Tablas!J12,K$158,0),0)","v":0},{"$f":"IF(L$158<>0,retenciones(Check!$B$8,$R165,SUM(L$158:L$159),Tablas!K$7*1.5,Tablas!K12,L$158,0),0)","v":0},{"$f":"IF(M$158<>0,retenciones(Check!$B$8,$R165,SUM(M$158:M$159),Tablas!L$7*1.5,Tablas!L12,M$158,0),0)","v":0},{"$f":"IF(N$158<>0,retenciones(Check!$B$8,$R165,SUM(N$158:N$159),Tablas!M$7*1.5,Tablas!M12,N$158,0),0)","v":0},{"$f":"IF(O$158<>0,retenciones(Check!$B$8,$R165,SUM(O$158:O$159),Tablas!N$7*1.5,Tablas!N12,O$158,0),0)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(D165:O165),DedGrales!P27)","v":0},null,"No"]
[null,null,{"$f":"+C35","v":0},{"$f":"IF(D$158<>0,retenciones(Check!$B$8,$R166,SUM(D$158:D$159),Tablas!C$7*1.5,Tablas!C13,D$158,0),0)","v":0},{"$f":"IF(E$158<>0,retenciones(Check!$B$8,$R166,SUM(E$158:E$159),Tablas!D$7*1.5,Tablas!D13,E$158,0),0)","v":0},{"$f":"IF(F$158<>0,retenciones(Check!$B$8,$R166,SUM(F$158:F$159),Tablas!E$7*1.5,Tablas!E13,F$158,0),0)","v":0},{"$f":"IF(G$158<>0,retenciones(Check!$B$8,$R166,SUM(G$158:G$159),Tablas!F$7*1.5,Tablas!F13,G$158,0),0)","v":0},{"$f":"IF(H$158<>0,retenciones(Check!$B$8,$R166,SUM(H$158:H$159),Tablas!G$7*1.5,Tablas!G13,H$158,0),0)","v":0},{"$f":"IF(I$158<>0,retenciones(Check!$B$8,$R166,SUM(I$158:I$159),Tablas!H$7*1.5,Tablas!H13,I$158,0),0)","v":0},{"$f":"IF(J$158<>0,retenciones(Check!$B$8,$R166,SUM(J$158:J$159),Tablas!I$7*1.5,Tablas!I13,J$158,0),0)","v":0},{"$f":"IF(K$158<>0,retenciones(Check!$B$8,$R166,SUM(K$158:K$159),Tablas!J$7*1.5,Tablas!J13,K$158,0),0)","v":0},{"$f":"IF(L$158<>0,retenciones(Check!$B$8,$R166,SUM(L$158:L$159),Tablas!K$7*1.5,Tablas!K13,L$158,0),0)","v":0},{"$f":"IF(M$158<>0,retenciones(Check!$B$8,$R166,SUM(M$158:M$159),Tablas!L$7*1.5,Tablas!L13,M$158,0),0)","v":0},{"$f":"IF(N$158<>0,retenciones(Check!$B$8,$R166,SUM(N$158:N$159),Tablas!M$7*1.5,Tablas!M13,N$158,0),0)","v":0},{"$f":"IF(O$158<>0,retenciones(Check!$B$8,$R166,SUM(O$158:O$159),Tablas!N$7*1.5,Tablas!N13,O$158,0),0)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(D166:O166),DedGrales!P28)","v":0},null,"No"]
[null,null,"Total",{"$f":"+SUM(D161:D166)","v":0},0,0,0,0,4590,0,0,0,0,0,4760,{"$f":"+SUM(P161:P166)","v":9350}]
[]
[null,null,"Retenciones estimadas","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","Anual"]
[null,null,"SAC Importe estimado bruto 1",{"$f":"+D191","v":4166.666666666667},{"$f":"+E191","v":4166.666666666667},4166.666666666667,4416.666666666667,4416.666666666667,4500,4500,4500,4500,4500,4666.666666666667,4666.666666666667]
[null,null,{"$f":"+C161","v":"Jubilación"},{"$f":"maximo(D$170,Tablas!C$7/12)*Tablas!C8","v":458.33333333333337},{"$f":"maximo(E$170,Tablas!D$7/12)*Tablas!D8","v":458.33333333333337},{"$f":"maximo(F$170,Tablas!E$7/12)*Tablas!E8","v":458.33333333333337},{"$f":"maximo(G$170,Tablas!F$7/12)*Tablas!F8","v":485.83333333333337},{"$f":"maximo(H$170,Tablas!G$7/12)*Tablas!G8","v":485.83333333333337},{"$f":"maximo(I$170,Tablas!H$7/12)*Tablas!H8","v":495},{"$f":"maximo(J$170,Tablas!I$7/12)*Tablas!I8","v":495},{"$f":"maximo(K$170,Tablas!J$7/12)*Tablas!J8","v":495},{"$f":"maximo(L$170,Tablas!K$7/12)*Tablas!K8","v":495},{"$f":"maximo(M$170,Tablas!L$7/12)*Tablas!L8","v":495},{"$f":"maximo(N$170,Tablas!M$7/12)*Tablas!M8","v":513.33333333333337},{"$f":"maximo(O$170,Tablas!N$7/12)*Tablas!N8","v":513.33333333333337},{"$f":"IF(Check!$B$8=\"Ok\",SUM(D171:O171),DedGrales!P161)","v":5848.333333333333},null,{"$f":"+R30","v":"Sí"}]
[null,null,{"$f":"+C162","v":"Ley 19032"},{"$f":"maximo(D$170,Tablas!C$7/12)*Tablas!C9","v":125},{"$f":"maximo(E$170,Tablas!D$7/12)*Tablas!D9","v":125},{"$f":"maximo(F$170,Tablas!E$7/12)*Tablas!E9","v":125},{"$f":"maximo(G$170,Tablas!F$7/12)*Tablas!F9","v":132.5},{"$f":"maximo(H$170,Tablas!G$7/12)*Tablas!G9","v":132.5},{"$f":"maximo(I$170,Tablas!H$7/12)*Tablas!H9","v":135},{"$f":"maximo(J$170,Tablas!I$7/12)*Tablas!I9","v":135},{"$f":"maximo(K$170,Tablas!J$7/12)*Tablas!J9","v":135},{"$f":"maximo(L$170,Tablas!K$7/12)*Tablas!K9","v":135},{"$f":"maximo(M$170,Tablas!L$7/12)*Tablas!L9","v":135},{"$f":"maximo(N$170,Tablas!M$7/12)*Tablas!M9","v":140},{"$f":"maximo(O$170,Tablas!N$7/12)*Tablas!N9","v":140},{"$f":"IF(Check!$B$8=\"Ok\",SUM(D172:O172),DedGrales!P162)","v":1595},null,{"$f":"+R31","v":"Sí"}]
[null,null,"Obra social",{"$f":"maximo(D$170,Tablas!C$7/12)*Tablas!C10","v":125},{"$f":"maximo(E$170,Tablas!D$7/12)*Tablas!D10","v":125},{"$f":"maximo(F$170,Tablas!E$7/12)*Tablas!E10","v":125},{"$f":"maximo(G$170,Tablas!F$7/12)*Tablas!F10","v":132.5},{"$f":"maximo(H$170,Tablas!G$7/12)*Tablas!G10","v":132.5},{"$f":"maximo(I$170,Tablas!H$7/12)*Tablas!H10","v":135},{"$f":"maximo(J$170,Tablas!I$7/12)*Tablas!I10","v":135},{"$f":"maximo(K$170,Tablas!J$7/12)*Tablas!J10","v":135},{"$f":"maximo(L$170,Tablas!K$7/12)*Tablas!K10","v":135},{"$f":"maximo(M$170,Tablas!L$7/12)*Tablas!L10","v":135},{"$f":"maximo(N$170,Tablas!M$7/12)*Tablas!M10","v":140},{"$f":"maximo(O$170,Tablas!N$7/12)*Tablas!N10","v":140},{"$f":"IF(Check!$B$8=\"Ok\",SUM(D173:O173),DedGrales!P163)","v":1595},null,"Sí"]
[null,null,"Sindicato",{"$f":"maximo(D$170,Tablas!C$7/12)*Tablas!C11","v":0},{"$f":"maximo(E$170,Tablas!D$7/12)*Tablas!D11","v":0},{"$f":"maximo(F$170,Tablas!E$7/12)*Tablas!E11","v":0},{"$f":"maximo(G$170,Tablas!F$7/12)*Tablas!F11","v":0},{"$f":"maximo(H$170,Tablas!G$7/12)*Tablas!G11","v":0},{"$f":"maximo(I$170,Tablas!H$7/12)*Tablas!H11","v":0},{"$f":"maximo(J$170,Tablas!I$7/12)*Tablas!I11","v":0},{"$f":"maximo(K$170,Tablas!J$7/12)*Tablas!J11","v":0},{"$f":"maximo(L$170,Tablas!K$7/12)*Tablas!K11","v":0},{"$f":"maximo(M$170,Tablas!L$7/12)*Tablas!L11","v":0},{"$f":"maximo(N$170,Tablas!M$7/12)*Tablas!M11","v":0},{"$f":"maximo(O$170,Tablas!N$7/12)*Tablas!N11","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(D174:O174),DedGrales!P164)","v":0},null,"No"]
[null,null,0,{"$f":"maximo(D$170,Tablas!C$7/12)*Tablas!C12","v":0},{"$f":"maximo(E$170,Tablas!D$7/12)*Tablas!D12","v":0},{"$f":"maximo(F$170,Tablas!E$7/12)*Tablas!E12","v":0},{"$f":"maximo(G$170,Tablas!F$7/12)*Tablas!F12","v":0},{"$f":"maximo(H$170,Tablas!G$7/12)*Tablas!G12","v":0},{"$f":"maximo(I$170,Tablas!H$7/12)*Tablas!H12","v":0},{"$f":"maximo(J$170,Tablas!I$7/12)*Tablas!I12","v":0},{"$f":"maximo(K$170,Tablas!J$7/12)*Tablas!J12","v":0},{"$f":"maximo(L$170,Tablas!K$7/12)*Tablas!K12","v":0},{"$f":"maximo(M$170,Tablas!L$7/12)*Tablas!L12","v":0},{"$f":"maximo(N$170,Tablas!M$7/12)*Tablas!M12","v":0},{"$f":"maximo(O$170,Tablas!N$7/12)*Tablas!N12","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(D175:O175),DedGrales!P165)","v":0},null,"No"]
[null,null,0,{"$f":"maximo(D$170,Tablas!C$7/12)*Tablas!C13","v":0},{"$f":"maximo(E$170,Tablas!D$7/12)*Tablas!D13","v":0},{"$f":"maximo(F$170,Tablas!E$7/12)*Tablas!E13","v":0},{"$f":"maximo(G$170,Tablas!F$7/12)*Tablas!F13","v":0},{"$f":"maximo(H$170,Tablas!G$7/12)*Tablas!G13","v":0},{"$f":"maximo(I$170,Tablas!H$7/12)*Tablas!H13","v":0},{"$f":"maximo(J$170,Tablas!I$7/12)*Tablas!I13","v":0},{"$f":"maximo(K$170,Tablas!J$7/12)*Tablas!J13","v":0},{"$f":"maximo(L$170,Tablas!K$7/12)*Tablas!K13","v":0},{"$f":"maximo(M$170,Tablas!L$7/12)*Tablas!L13","v":0},{"$f":"maximo(N$170,Tablas!M$7/12)*Tablas!M13","v":0},{"$f":"maximo(O$170,Tablas!N$7/12)*Tablas!N13","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(D176:O176),DedGrales!P166)","v":0},null,"No"]
[null,null,"Total",{"$f":"+SUM(D171:D176)","v":708.33333333333337},708.33333333333337,708.33333333333337,750.83333333333337,750.83333333333337,765,765,765,765,765,793.33333333333337,793.33333333333337,{"$f":"+SUM(P171:P176)","v":9038.3333333333321}]
[]
[null,null,"Retenciones estimadas","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","Anual"]
[null,null,"SAC Importe estimado bruto 2",{"$f":"+D196","v":0},{"$f":"+E196","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+C171","v":"Jubilación"},{"$f":"maximo(D$180,Tablas!C$7/12)*Tablas!C8","v":0},{"$f":"maximo(E$180,Tablas!D$7/12)*Tablas!D8","v":0},{"$f":"maximo(F$180,Tablas!E$7/12)*Tablas!E8","v":0},{"$f":"maximo(G$180,Tablas!F$7/12)*Tablas!F8","v":0},{"$f":"maximo(H$180,Tablas!G$7/12)*Tablas!G8","v":0},{"$f":"maximo(I$180,Tablas!H$7/12)*Tablas!H8","v":0},{"$f":"maximo(J$180,Tablas!I$7/12)*Tablas!I8","v":0},{"$f":"maximo(K$180,Tablas!J$7/12)*Tablas!J8","v":0},{"$f":"maximo(L$180,Tablas!K$7/12)*Tablas!K8","v":0},{"$f":"maximo(M$180,Tablas!L$7/12)*Tablas!L8","v":0},{"$f":"maximo(N$180,Tablas!M$7/12)*Tablas!M8","v":0},{"$f":"maximo(O$180,Tablas!N$7/12)*Tablas!N8","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(D181:O181),DedGrales!P171)","v":0},null,{"$f":"+R40","v":"No"}]
[null,null,{"$f":"+C172","v":"Ley 19032"},{"$f":"maximo(D$180,Tablas!C$7/12)*Tablas!C9","v":0},{"$f":"maximo(E$180,Tablas!D$7/12)*Tablas!D9","v":0},{"$f":"maximo(F$180,Tablas!E$7/12)*Tablas!E9","v":0},{"$f":"maximo(G$180,Tablas!F$7/12)*Tablas!F9","v":0},{"$f":"maximo(H$180,Tablas!G$7/12)*Tablas!G9","v":0},{"$f":"maximo(I$180,Tablas!H$7/12)*Tablas!H9","v":0},{"$f":"maximo(J$180,Tablas!I$7/12)*Tablas!I9","v":0},{"$f":"maximo(K$180,Tablas!J$7/12)*Tablas!J9","v":0},{"$f":"maximo(L$180,Tablas!K$7/12)*Tablas!K9","v":0},{"$f":"maximo(M$180,Tablas!L$7/12)*Tablas!L9","v":0},{"$f":"maximo(N$180,Tablas!M$7/12)*Tablas!M9","v":0},{"$f":"maximo(O$180,Tablas!N$7/12)*Tablas!N9","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(D182:O182),DedGrales!P172)","v":0},null,{"$f":"+R41","v":"No"}]
[null,null,"Obra social",{"$f":"maximo(D$180,Tablas!C$7/12)*Tablas!C10","v":0},{"$f":"maximo(E$180,Tablas!D$7/12)*Tablas!D10","v":0},{"$f":"maximo(F$180,Tablas!E$7/12)*Tablas!E10","v":0},{"$f":"maximo(G$180,Tablas!F$7/12)*Tablas!F10","v":0},{"$f":"maximo(H$180,Tablas!G$7/12)*Tablas!G10","v":0},{"$f":"maximo(I$180,Tablas!H$7/12)*Tablas!H10","v":0},{"$f":"maximo(J$180,Tablas!I$7/12)*Tablas!I10","v":0},{"$f":"maximo(K$180,Tablas!J$7/12)*Tablas!J10","v":0},{"$f":"maximo(L$180,Tablas!K$7/12)*Tablas!K10","v":0},{"$f":"maximo(M$180,Tablas!L$7/12)*Tablas!L10","v":0},{"$f":"maximo(N$180,Tablas!M$7/12)*Tablas!M10","v":0},{"$f":"maximo(O$180,Tablas!N$7/12)*Tablas!N10","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(D183:O183),DedGrales!P173)","v":0},null,"No"]
[null,null,"Sindicato",{"$f":"maximo(D$180,Tablas!C$7/12)*Tablas!C11","v":0},{"$f":"maximo(E$180,Tablas!D$7/12)*Tablas!D11","v":0},{"$f":"maximo(F$180,Tablas!E$7/12)*Tablas!E11","v":0},{"$f":"maximo(G$180,Tablas!F$7/12)*Tablas!F11","v":0},{"$f":"maximo(H$180,Tablas!G$7/12)*Tablas!G11","v":0},{"$f":"maximo(I$180,Tablas!H$7/12)*Tablas!H11","v":0},{"$f":"maximo(J$180,Tablas!I$7/12)*Tablas!I11","v":0},{"$f":"maximo(K$180,Tablas!J$7/12)*Tablas!J11","v":0},{"$f":"maximo(L$180,Tablas!K$7/12)*Tablas!K11","v":0},{"$f":"maximo(M$180,Tablas!L$7/12)*Tablas!L11","v":0},{"$f":"maximo(N$180,Tablas!M$7/12)*Tablas!M11","v":0},{"$f":"maximo(O$180,Tablas!N$7/12)*Tablas!N11","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(D184:O184),DedGrales!P174)","v":0},null,0]
[null,null,0,{"$f":"maximo(D$180,Tablas!C$7/12)*Tablas!C12","v":0},{"$f":"maximo(E$180,Tablas!D$7/12)*Tablas!D12","v":0},{"$f":"maximo(F$180,Tablas!E$7/12)*Tablas!E12","v":0},{"$f":"maximo(G$180,Tablas!F$7/12)*Tablas!F12","v":0},{"$f":"maximo(H$180,Tablas!G$7/12)*Tablas!G12","v":0},{"$f":"maximo(I$180,Tablas!H$7/12)*Tablas!H12","v":0},{"$f":"maximo(J$180,Tablas!I$7/12)*Tablas!I12","v":0},{"$f":"maximo(K$180,Tablas!J$7/12)*Tablas!J12","v":0},{"$f":"maximo(L$180,Tablas!K$7/12)*Tablas!K12","v":0},{"$f":"maximo(M$180,Tablas!L$7/12)*Tablas!L12","v":0},{"$f":"maximo(N$180,Tablas!M$7/12)*Tablas!M12","v":0},{"$f":"maximo(O$180,Tablas!N$7/12)*Tablas!N12","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(D185:O185),DedGrales!P175)","v":0},null,0]
[null,null,0,{"$f":"maximo(D$180,Tablas!C$7/12)*Tablas!C13","v":0},{"$f":"maximo(E$180,Tablas!D$7/12)*Tablas!D13","v":0},{"$f":"maximo(F$180,Tablas!E$7/12)*Tablas!E13","v":0},{"$f":"maximo(G$180,Tablas!F$7/12)*Tablas!F13","v":0},{"$f":"maximo(H$180,Tablas!G$7/12)*Tablas!G13","v":0},{"$f":"maximo(I$180,Tablas!H$7/12)*Tablas!H13","v":0},{"$f":"maximo(J$180,Tablas!I$7/12)*Tablas!I13","v":0},{"$f":"maximo(K$180,Tablas!J$7/12)*Tablas!J13","v":0},{"$f":"maximo(L$180,Tablas!K$7/12)*Tablas!K13","v":0},{"$f":"maximo(M$180,Tablas!L$7/12)*Tablas!L13","v":0},{"$f":"maximo(N$180,Tablas!M$7/12)*Tablas!M13","v":0},{"$f":"maximo(O$180,Tablas!N$7/12)*Tablas!N13","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(D186:O186),DedGrales!P176)","v":0},null,0]
[null,null,"Total",{"$f":"+SUM(D181:D186)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(P181:P186)","v":0}]
[]
[null,null,"Base estimada",{"$f":"SUMIF(Ingresos!$S8:$S26,\"Sí\",Ingresos!C$8:C$26)","v":50000},{"$f":"SUMIF(Ingresos!$S8:$S26,\"Sí\",Ingresos!D$8:D$26)","v":50000},{"$f":"SUMIF(Ingresos!$S8:$S26,\"Sí\",Ingresos!E$8:E$26)","v":50000},{"$f":"SUMIF(Ingresos!$S8:$S26,\"Sí\",Ingresos!F$8:F$26)","v":53000},{"$f":"SUMIF(Ingresos!$S8:$S26,\"Sí\",Ingresos!G$8:G$26)","v":53000},{"$f":"SUMIF(Ingresos!$S8:$S26,\"Sí\",Ingresos!H$8:H$26)","v":54000},{"$f":"SUMIF(Ingresos!$S8:$S26,\"Sí\",Ingresos!I$8:I$26)","v":54000},{"$f":"SUMIF(Ingresos!$S8:$S26,\"Sí\",Ingresos!J$8:J$26)","v":54000},{"$f":"SUMIF(Ingresos!$S8:$S26,\"Sí\",Ingresos!K$8:K$26)","v":54000},{"$f":"SUMIF(Ingresos!$S8:$S26,\"Sí\",Ingresos!L$8:L$26)","v":54000},{"$f":"SUMIF(Ingresos!$S8:$S26,\"Sí\",Ingresos!M$8:M$26)","v":56000},{"$f":"SUMIF(Ingresos!$S8:$S26,\"Sí\",Ingresos!N$8:N$26)","v":56000}]
[null,null,"Máx",{"$f":"MAX($D$189:D189)","v":50000},{"$f":"MAX($D$189:E189)","v":50000},{"$f":"MAX($D$189:F189)","v":50000},{"$f":"MAX($D$189:G189)","v":53000},{"$f":"MAX($D$189:H189)","v":53000},{"$f":"MAX($D$189:I189)","v":54000},{"$f":"MAX($J$189:J189)","v":54000},{"$f":"MAX($J$189:K189)","v":54000},{"$f":"MAX($J$189:L189)","v":54000},{"$f":"MAX($J$189:M189)","v":54000},{"$f":"MAX($J$189:N189)","v":56000},{"$f":"MAX($J$189:O189)","v":56000}]
[null,null,"SAC estimado bruto 1",{"$f":"D189/12","v":4166.666666666667},{"$f":"E189/12","v":4166.666666666667},4166.666666666667,4416.666666666667,4416.666666666667,4500,4500,4500,4500,4500,4666.666666666667,4666.666666666667]
[null,null,"SAC estimado neto 1",{"$f":"IF(Check!$B$8=\"Ok\",D170-D177,D170-DedGrales!D18)","v":3458.3333333333335},{"$f":"IF(Check!$B$8=\"Ok\",E170-E177,E170-DedGrales!E18)","v":3458.3333333333335},{"$f":"IF(Check!$B$8=\"Ok\",F170-F177,F170-DedGrales!F18)","v":3458.3333333333335},{"$f":"IF(Check!$B$8=\"Ok\",G170-G177,G170-DedGrales!G18)","v":3665.8333333333335},{"$f":"IF(Check!$B$8=\"Ok\",H170-H177,H170-DedGrales!H18)","v":3665.8333333333335},{"$f":"IF(Check!$B$8=\"Ok\",I170-I177,I170-DedGrales!I18)","v":3735},{"$f":"IF(Check!$B$8=\"Ok\",J170-J177,J170-DedGrales!J18)","v":3735},{"$f":"IF(Check!$B$8=\"Ok\",K170-K177,K170-DedGrales!K18)","v":3735},{"$f":"IF(Check!$B$8=\"Ok\",L170-L177,L170-DedGrales!L18)","v":3735},{"$f":"IF(Check!$B$8=\"Ok\",M170-M177,M170-DedGrales!M18)","v":3735},{"$f":"IF(Check!$B$8=\"Ok\",N170-N177,N170-DedGrales!N18)","v":3873.3333333333335},{"$f":"IF(Check!$B$8=\"Ok\",O170-O177,O170-DedGrales!O18)","v":3873.3333333333335}]
[]
[null,null,"Base estimada",{"$f":"SUMIF(Ingresos!$S35:$S45,\"Sí\",Ingresos!C$35:C$45)","v":0},{"$f":"SUMIF(Ingresos!$S35:$S45,\"Sí\",Ingresos!D$35:D$45)","v":0},{"$f":"SUMIF(Ingresos!$S35:$S45,\"Sí\",Ingresos!E$35:E$45)","v":0},{"$f":"SUMIF(Ingresos!$S35:$S45,\"Sí\",Ingresos!F$35:F$45)","v":0},{"$f":"SUMIF(Ingresos!$S35:$S45,\"Sí\",Ingresos!G$35:G$45)","v":0},{"$f":"SUMIF(Ingresos!$S35:$S45,\"Sí\",Ingresos!H$35:H$45)","v":0},{"$f":"SUMIF(Ingresos!$S35:$S45,\"Sí\",Ingresos!I$35:I$45)","v":0},{"$f":"SUMIF(Ingresos!$S35:$S45,\"Sí\",Ingresos!J$35:J$45)","v":0},{"$f":"SUMIF(Ingresos!$S35:$S45,\"Sí\",Ingresos!K$35:K$45)","v":0},{"$f":"SUMIF(Ingresos!$S35:$S45,\"Sí\",Ingresos!L$35:L$45)","v":0},{"$f":"SUMIF(Ingresos!$S35:$S45,\"Sí\",Ingresos!M$35:M$45)","v":0},{"$f":"SUMIF(Ingresos!$S35:$S45,\"Sí\",Ingresos!N$35:N$45)","v":0}]
[null,null,"Máx",{"$f":"MAX($D$194:D194)","v":0},{"$f":"MAX($D$194:E194)","v":0},{"$f":"MAX($D$194:F194)","v":0},{"$f":"MAX($D$194:G194)","v":0},{"$f":"MAX($D$194:H194)","v":0},{"$f":"MAX($D$194:I194)","v":0},{"$f":"MAX($D$194:J194)","v":0},{"$f":"MAX($D$194:K194)","v":0},{"$f":"MAX($D$194:L194)","v":0},{"$f":"MAX($D$194:M194)","v":0},{"$f":"MAX($D$194:N194)","v":0},{"$f":"MAX($D$194:O194)","v":0}]
[null,null,"SAC estimado bruto 2",{"$f":"D194/12","v":0},{"$f":"E194/12","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"SAC estimado neto 2",{"$f":"IF(Check!$B$8=\"Ok\",D180-D187,D180-DedGrales!D29)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",E180-E187,E180-DedGrales!E29)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",F180-F187,F180-DedGrales!F29)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",G180-G187,G180-DedGrales!G29)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",H180-H187,H180-DedGrales!H29)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",I180-I187,I180-DedGrales!I29)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",J180-J187,J180-DedGrales!J29)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",K180-K187,K180-DedGrales!K29)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",L180-L187,L180-DedGrales!L29)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",M180-M187,M180-DedGrales!M29)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",N180-N187,N180-DedGrales!N29)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",O180-O187,O180-DedGrales!O29)","v":0}]
[]
[]
[null,null,"Formulario"]
[null,null,null,"2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01"]
[null,null,"Remunerativo",{"$f":"SUMIFS(Ingresos!C8:C26,Ingresos!$R$8:$R$26,\"Sí\")","v":50000},{"$f":"SUMIFS(Ingresos!D8:D26,Ingresos!$R$8:$R$26,\"Sí\")","v":50000},{"$f":"SUMIFS(Ingresos!E8:E26,Ingresos!$R$8:$R$26,\"Sí\")","v":50000},{"$f":"SUMIFS(Ingresos!F8:F26,Ingresos!$R$8:$R$26,\"Sí\")","v":53000},{"$f":"SUMIFS(Ingresos!G8:G26,Ingresos!$R$8:$R$26,\"Sí\")","v":53000},{"$f":"SUMIFS(Ingresos!H8:H26,Ingresos!$R$8:$R$26,\"Sí\")","v":81000},{"$f":"SUMIFS(Ingresos!I8:I26,Ingresos!$R$8:$R$26,\"Sí\")","v":54000},{"$f":"SUMIFS(Ingresos!J8:J26,Ingresos!$R$8:$R$26,\"Sí\")","v":54000},{"$f":"SUMIFS(Ingresos!K8:K26,Ingresos!$R$8:$R$26,\"Sí\")","v":54000},{"$f":"SUMIFS(Ingresos!L8:L26,Ingresos!$R$8:$R$26,\"Sí\")","v":54000},{"$f":"SUMIFS(Ingresos!M8:M26,Ingresos!$R$8:$R$26,\"Sí\")","v":56000},{"$f":"SUMIFS(Ingresos!N8:N26,Ingresos!$R$8:$R$26,\"Sí\")","v":84000}]
[null,null,"Si hay SAC",{"$f":"IF(Ingresos!C12+Ingresos!C39>0,1.5,1)","v":1},{"$f":"IF(Ingresos!D12+Ingresos!D39>0,1.5,1)","v":1},{"$f":"IF(Ingresos!E12+Ingresos!E39>0,1.5,1)","v":1},{"$f":"IF(Ingresos!F12+Ingresos!F39>0,1.5,1)","v":1},{"$f":"IF(Ingresos!G12+Ingresos!G39>0,1.5,1)","v":1},{"$f":"IF(Ingresos!H12+Ingresos!H39>0,1.5,1)","v":1.5},{"$f":"IF(Ingresos!I12+Ingresos!I39>0,1.5,1)","v":1},{"$f":"IF(Ingresos!J12+Ingresos!J39>0,1.5,1)","v":1},{"$f":"IF(Ingresos!K12+Ingresos!K39>0,1.5,1)","v":1},{"$f":"IF(Ingresos!L12+Ingresos!L39>0,1.5,1)","v":1},{"$f":"IF(Ingresos!M12+Ingresos!M39>0,1.5,1)","v":1},{"$f":"IF(Ingresos!N12+Ingresos!N39>0,1.5,1)","v":1.5},null,null,null,"Proporción exento-nogravado/total","Deducciones hs. Extras exentas"]
[null,null,"Jubilaciones",{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$204=\"Sí\",maximo(D$202,Tablas!C$7*Auxiliares!D$203)*Tablas!C8,D$202*Tablas!C8),DedGrales!D12)-D208)*D211","v":5500},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$204=\"Sí\",maximo(E$202,Tablas!D$7*Auxiliares!E$203)*Tablas!D8,E$202*Tablas!D8),DedGrales!E12)-E208)*E211","v":5500},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$204=\"Sí\",maximo(F$202,Tablas!E$7*Auxiliares!F$203)*Tablas!E8,F$202*Tablas!E8),DedGrales!F12)-F208)*F211","v":5500},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$204=\"Sí\",maximo(G$202,Tablas!F$7*Auxiliares!G$203)*Tablas!F8,G$202*Tablas!F8),DedGrales!G12)-G208)*G211","v":5830},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$204=\"Sí\",maximo(H$202,Tablas!G$7*Auxiliares!H$203)*Tablas!G8,H$202*Tablas!G8),DedGrales!H12)-H208)*H211","v":5830},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$204=\"Sí\",maximo(I$202,Tablas!H$7*Auxiliares!I$203)*Tablas!H8,I$202*Tablas!H8),DedGrales!I12)-I208)*I211","v":8910},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$204=\"Sí\",maximo(J$202,Tablas!I$7*Auxiliares!J$203)*Tablas!I8,J$202*Tablas!I8),DedGrales!J12)-J208)*J211","v":5940},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$204=\"Sí\",maximo(K$202,Tablas!J$7*Auxiliares!K$203)*Tablas!J8,K$202*Tablas!J8),DedGrales!K12)-K208)*K211","v":5940},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$204=\"Sí\",maximo(L$202,Tablas!K$7*Auxiliares!L$203)*Tablas!K8,L$202*Tablas!K8),DedGrales!L12)-L208)*L211","v":5940},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$204=\"Sí\",maximo(M$202,Tablas!L$7*Auxiliares!M$203)*Tablas!L8,M$202*Tablas!L8),DedGrales!M12)-M208)*M211","v":5940},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$204=\"Sí\",maximo(N$202,Tablas!M$7*Auxiliares!N$203)*Tablas!M8,N$202*Tablas!M8),DedGrales!N12)-N208)*N211","v":6160},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$204=\"Sí\",maximo(O$202,Tablas!N$7*Auxiliares!O$203)*Tablas!N8,O$202*Tablas!N8),DedGrales!O12)-O208)*O211","v":9240},{"$f":"SUM(D204:O204)","v":76230},null,{"$f":"+R30","v":"Sí"},{"$f":"SUM(P204:P210)-SUM(D212:O212)","v":0}]
[null,null,"Obra social",{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$205=\"Sí\",maximo(D$202,Tablas!C$7*D$203)*(Tablas!C9+Tablas!C10),D$202*(Tablas!C9+Tablas!C10)),DedGrales!D13+DedGrales!D14)-D209)*D211","v":3000},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$205=\"Sí\",maximo(E$202,Tablas!D$7*E$203)*(Tablas!D9+Tablas!D10),E$202*(Tablas!D9+Tablas!D10)),DedGrales!E13+DedGrales!E14)-E209)*E211","v":3000},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$205=\"Sí\",maximo(F$202,Tablas!E$7*F$203)*(Tablas!E9+Tablas!E10),F$202*(Tablas!E9+Tablas!E10)),DedGrales!F13+DedGrales!F14)-F209)*F211","v":3000},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$205=\"Sí\",maximo(G$202,Tablas!F$7*G$203)*(Tablas!F9+Tablas!F10),G$202*(Tablas!F9+Tablas!F10)),DedGrales!G13+DedGrales!G14)-G209)*G211","v":3180},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$205=\"Sí\",maximo(H$202,Tablas!G$7*H$203)*(Tablas!G9+Tablas!G10),H$202*(Tablas!G9+Tablas!G10)),DedGrales!H13+DedGrales!H14)-H209)*H211","v":3180},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$205=\"Sí\",maximo(I$202,Tablas!H$7*I$203)*(Tablas!H9+Tablas!H10),I$202*(Tablas!H9+Tablas!H10)),DedGrales!I13+DedGrales!I14)-I209)*I211","v":4860},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$205=\"Sí\",maximo(J$202,Tablas!I$7*J$203)*(Tablas!I9+Tablas!I10),J$202*(Tablas!I9+Tablas!I10)),DedGrales!J13+DedGrales!J14)-J209)*J211","v":3240},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$205=\"Sí\",maximo(K$202,Tablas!J$7*K$203)*(Tablas!J9+Tablas!J10),K$202*(Tablas!J9+Tablas!J10)),DedGrales!K13+DedGrales!K14)-K209)*K211","v":3240},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$205=\"Sí\",maximo(L$202,Tablas!K$7*L$203)*(Tablas!K9+Tablas!K10),L$202*(Tablas!K9+Tablas!K10)),DedGrales!L13+DedGrales!L14)-L209)*L211","v":3240},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$205=\"Sí\",maximo(M$202,Tablas!L$7*M$203)*(Tablas!L9+Tablas!L10),M$202*(Tablas!L9+Tablas!L10)),DedGrales!M13+DedGrales!M14)-M209)*M211","v":3240},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$205=\"Sí\",maximo(N$202,Tablas!M$7*N$203)*(Tablas!M9+Tablas!M10),N$202*(Tablas!M9+Tablas!M10)),DedGrales!N13+DedGrales!N14)-N209)*N211","v":3360},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$205=\"Sí\",maximo(O$202,Tablas!N$7*O$203)*(Tablas!N9+Tablas!N10),O$202*(Tablas!N9+Tablas!N10)),DedGrales!O13+DedGrales!O14)-O209)*O211","v":5040},{"$f":"SUM(D205:O205)","v":41580},null,{"$f":"+R31","v":"Sí"}]
[null,null,"Cuota sindical",{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$206=\"Sí\",maximo(D$202,Tablas!C$7*D$203)*Tablas!C11,D$202*Tablas!C11),DedGrales!D15)-D210)*D211","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$206=\"Sí\",maximo(E$202,Tablas!D$7*E$203)*Tablas!D11,E$202*Tablas!D11),DedGrales!E15)-E210)*E211","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$206=\"Sí\",maximo(F$202,Tablas!E$7*F$203)*Tablas!E11,F$202*Tablas!E11),DedGrales!F15)-F210)*F211","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$206=\"Sí\",maximo(G$202,Tablas!F$7*G$203)*Tablas!F11,G$202*Tablas!F11),DedGrales!G15)-G210)*G211","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$206=\"Sí\",maximo(H$202,Tablas!G$7*H$203)*Tablas!G11,H$202*Tablas!G11),DedGrales!H15)-H210)*H211","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$206=\"Sí\",maximo(I$202,Tablas!H$7*I$203)*Tablas!H11,I$202*Tablas!H11),DedGrales!I15)-I210)*I211","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$206=\"Sí\",maximo(J$202,Tablas!I$7*J$203)*Tablas!I11,J$202*Tablas!I11),DedGrales!J15)-J210)*J211","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$206=\"Sí\",maximo(K$202,Tablas!J$7*K$203)*Tablas!J11,K$202*Tablas!J11),DedGrales!K15)-K210)*K211","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$206=\"Sí\",maximo(L$202,Tablas!K$7*L$203)*Tablas!K11,L$202*Tablas!K11),DedGrales!L15)-L210)*L211","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$206=\"Sí\",maximo(M$202,Tablas!L$7*M$203)*Tablas!L11,M$202*Tablas!L11),DedGrales!M15)-M210)*M211","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$206=\"Sí\",maximo(N$202,Tablas!M$7*N$203)*Tablas!M11,N$202*Tablas!M11),DedGrales!N15)-N210)*N211","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$206=\"Sí\",maximo(O$202,Tablas!N$7*O$203)*Tablas!N11,O$202*Tablas!N11),DedGrales!O15)-O210)*O211","v":0},{"$f":"SUM(D206:O206)","v":0},null,{"$f":"+R33","v":"No"}]
[null,null,"Otros empleos (remunerativo)",{"$f":"SUMIFS(Ingresos!C35:C45,Ingresos!$R$35:$R$45,\"Sí\")+D202","v":50000},{"$f":"SUMIFS(Ingresos!D35:D45,Ingresos!$R$35:$R$45,\"Sí\")+E202","v":50000},{"$f":"SUMIFS(Ingresos!E35:E45,Ingresos!$R$35:$R$45,\"Sí\")+F202","v":50000},{"$f":"SUMIFS(Ingresos!F35:F45,Ingresos!$R$35:$R$45,\"Sí\")+G202","v":53000},{"$f":"SUMIFS(Ingresos!G35:G45,Ingresos!$R$35:$R$45,\"Sí\")+H202","v":53000},{"$f":"SUMIFS(Ingresos!H35:H45,Ingresos!$R$35:$R$45,\"Sí\")+I202","v":81000},{"$f":"SUMIFS(Ingresos!I35:I45,Ingresos!$R$35:$R$45,\"Sí\")+J202","v":54000},{"$f":"SUMIFS(Ingresos!J35:J45,Ingresos!$R$35:$R$45,\"Sí\")+K202","v":54000},{"$f":"SUMIFS(Ingresos!K35:K45,Ingresos!$R$35:$R$45,\"Sí\")+L202","v":54000},{"$f":"SUMIFS(Ingresos!L35:L45,Ingresos!$R$35:$R$45,\"Sí\")+M202","v":54000},{"$f":"SUMIFS(Ingresos!M35:M45,Ingresos!$R$35:$R$45,\"Sí\")+N202","v":56000},{"$f":"SUMIFS(Ingresos!N35:N45,Ingresos!$R$35:$R$45,\"Sí\")+O202","v":84000}]
[null,null,"Aportes jubilatorios otros empleos",{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$208=\"Sí\",D202<>0),(maximo(D$207,Tablas!C$7*D203)*Tablas!C8)*(D$207-D$202)/D$207,(D$207-D$202)*Tablas!C8),DedGrales!D23))*D211","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$208=\"Sí\",E202<>0),(maximo(E$207,Tablas!D$7*E203)*Tablas!D8)*(E$207-E$202)/E$207,(E$207-E$202)*Tablas!D8),DedGrales!E23))*E211","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$208=\"Sí\",F202<>0),(maximo(F$207,Tablas!E$7*F203)*Tablas!E8)*(F$207-F$202)/F$207,(F$207-F$202)*Tablas!E8),DedGrales!F23))*F211","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$208=\"Sí\",G202<>0),(maximo(G$207,Tablas!F$7*G203)*Tablas!F8)*(G$207-G$202)/G$207,(G$207-G$202)*Tablas!F8),DedGrales!G23))*G211","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$208=\"Sí\",H202<>0),(maximo(H$207,Tablas!G$7*H203)*Tablas!G8)*(H$207-H$202)/H$207,(H$207-H$202)*Tablas!G8),DedGrales!H23))*H211","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$208=\"Sí\",I202<>0),(maximo(I$207,Tablas!H$7*I203)*Tablas!H8)*(I$207-I$202)/I$207,(I$207-I$202)*Tablas!H8),DedGrales!I23))*I211","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$208=\"Sí\",J202<>0),(maximo(J$207,Tablas!I$7*J203)*Tablas!I8)*(J$207-J$202)/J$207,(J$207-J$202)*Tablas!I8),DedGrales!J23))*J211","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$208=\"Sí\",K202<>0),(maximo(K$207,Tablas!J$7*K203)*Tablas!J8)*(K$207-K$202)/K$207,(K$207-K$202)*Tablas!J8),DedGrales!K23))*K211","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$208=\"Sí\",L202<>0),(maximo(L$207,Tablas!K$7*L203)*Tablas!K8)*(L$207-L$202)/L$207,(L$207-L$202)*Tablas!K8),DedGrales!L23))*L211","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$208=\"Sí\",M202<>0),(maximo(M$207,Tablas!L$7*M203)*Tablas!L8)*(M$207-M$202)/M$207,(M$207-M$202)*Tablas!L8),DedGrales!M23))*M211","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$208=\"Sí\",N202<>0),(maximo(N$207,Tablas!M$7*N203)*Tablas!M8)*(N$207-N$202)/N$207,(N$207-N$202)*Tablas!M8),DedGrales!N23))*N211","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$208=\"Sí\",O202<>0),(maximo(O$207,Tablas!N$7*O203)*Tablas!N8)*(O$207-O$202)/O$207,(O$207-O$202)*Tablas!N8),DedGrales!O23))*O211","v":0},{"$f":"SUM(D208:O208)","v":0},null,{"$f":"+R204","v":"Sí"}]
[null,null,"Aportes obra social otros empleos",{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$209=\"Sí\",D202<>0),(maximo(D$207,Tablas!C$7*D203)*Tablas!C9)*(D$207-D$202)/D$207,(D$207-D$202)*Tablas!C9),DedGrales!D24+DedGrales!D25))*D211","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$209=\"Sí\",E202<>0),(maximo(E$207,Tablas!D$7*E203)*Tablas!D9)*(E$207-E$202)/E$207,(E$207-E$202)*Tablas!D9),DedGrales!E24+DedGrales!E25))*E211","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$209=\"Sí\",F202<>0),(maximo(F$207,Tablas!E$7*F203)*Tablas!E9)*(F$207-F$202)/F$207,(F$207-F$202)*Tablas!E9),DedGrales!F24+DedGrales!F25))*F211","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$209=\"Sí\",G202<>0),(maximo(G$207,Tablas!F$7*G203)*Tablas!F9)*(G$207-G$202)/G$207,(G$207-G$202)*Tablas!F9),DedGrales!G24+DedGrales!G25))*G211","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$209=\"Sí\",H202<>0),(maximo(H$207,Tablas!G$7*H203)*Tablas!G9)*(H$207-H$202)/H$207,(H$207-H$202)*Tablas!G9),DedGrales!H24+DedGrales!H25))*H211","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$209=\"Sí\",I202<>0),(maximo(I$207,Tablas!H$7*I203)*Tablas!H9)*(I$207-I$202)/I$207,(I$207-I$202)*Tablas!H9),DedGrales!I24+DedGrales!I25))*I211","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$209=\"Sí\",J202<>0),(maximo(J$207,Tablas!I$7*J203)*Tablas!I9)*(J$207-J$202)/J$207,(J$207-J$202)*Tablas!I9),DedGrales!J24+DedGrales!J25))*J211","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$209=\"Sí\",K202<>0),(maximo(K$207,Tablas!J$7*K203)*Tablas!J9)*(K$207-K$202)/K$207,(K$207-K$202)*Tablas!J9),DedGrales!K24+DedGrales!K25))*K211","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$209=\"Sí\",L202<>0),(maximo(L$207,Tablas!K$7*L203)*Tablas!K9)*(L$207-L$202)/L$207,(L$207-L$202)*Tablas!K9),DedGrales!L24+DedGrales!L25))*L211","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$209=\"Sí\",M202<>0),(maximo(M$207,Tablas!L$7*M203)*Tablas!L9)*(M$207-M$202)/M$207,(M$207-M$202)*Tablas!L9),DedGrales!M24+DedGrales!M25))*M211","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$209=\"Sí\",N202<>0),(maximo(N$207,Tablas!M$7*N203)*Tablas!M9)*(N$207-N$202)/N$207,(N$207-N$202)*Tablas!M9),DedGrales!N24+DedGrales!N25))*N211","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$209=\"Sí\",O202<>0),(maximo(O$207,Tablas!N$7*O203)*Tablas!N9)*(O$207-O$202)/O$207,(O$207-O$202)*Tablas!N9),DedGrales!O24+DedGrales!O25))*O211","v":0},{"$f":"SUM(D209:O209)","v":0},null,{"$f":"+R205","v":"Sí"}]
[null,null,"Cuota sindical otros empleos",{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$210=\"Sí\",(maximo(D$207,Tablas!C$7*D203)*Tablas!C10)*(D$207-D$202)/D$207,(D$207-D$202)*Tablas!C10),DedGrales!D26))*D211","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$210=\"Sí\",(maximo(E$207,Tablas!D$7*E203)*Tablas!D10)*(E$207-E$202)/E$207,(E$207-E$202)*Tablas!D10),DedGrales!E26))*E211","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$210=\"Sí\",(maximo(F$207,Tablas!E$7*F203)*Tablas!E10)*(F$207-F$202)/F$207,(F$207-F$202)*Tablas!E10),DedGrales!F26))*F211","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$210=\"Sí\",(maximo(G$207,Tablas!F$7*G203)*Tablas!F10)*(G$207-G$202)/G$207,(G$207-G$202)*Tablas!F10),DedGrales!G26))*G211","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$210=\"Sí\",(maximo(H$207,Tablas!G$7*H203)*Tablas!G10)*(H$207-H$202)/H$207,(H$207-H$202)*Tablas!G10),DedGrales!H26))*H211","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$210=\"Sí\",(maximo(I$207,Tablas!H$7*I203)*Tablas!H10)*(I$207-I$202)/I$207,(I$207-I$202)*Tablas!H10),DedGrales!I26))*I211","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$210=\"Sí\",(maximo(J$207,Tablas!I$7*J203)*Tablas!I10)*(J$207-J$202)/J$207,(J$207-J$202)*Tablas!I10),DedGrales!J26))*J211","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$210=\"Sí\",(maximo(K$207,Tablas!J$7*K203)*Tablas!J10)*(K$207-K$202)/K$207,(K$207-K$202)*Tablas!J10),DedGrales!K26))*K211","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$210=\"Sí\",(maximo(L$207,Tablas!K$7*L203)*Tablas!K10)*(L$207-L$202)/L$207,(L$207-L$202)*Tablas!K10),DedGrales!L26))*L211","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$210=\"Sí\",(maximo(M$207,Tablas!L$7*M203)*Tablas!L10)*(M$207-M$202)/M$207,(M$207-M$202)*Tablas!L10),DedGrales!M26))*M211","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$210=\"Sí\",(maximo(N$207,Tablas!M$7*N203)*Tablas!M10)*(N$207-N$202)/N$207,(N$207-N$202)*Tablas!M10),DedGrales!N26))*N211","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$210=\"Sí\",(maximo(O$207,Tablas!N$7*O203)*Tablas!N10)*(O$207-O$202)/O$207,(O$207-O$202)*Tablas!N10),DedGrales!O26))*O211","v":0},{"$f":"SUM(D210:O210)","v":0},null,{"$f":"+R206","v":"No"}]
[null,null,"Proporción Gravado/Total",{"$f":"proporcionGravado(SUM(D9:D10),SUM(D9:D10,D16:D17,D23:D24))","v":1},{"$f":"proporcionGravado(SUM(E9:E10),SUM(E9:E10,E16:E17,E23:E24))","v":1},1,1,1,1,1,1,1,1,1,1,{"$f":"+SUM(D211:O211)/12","v":1}]
[null,null,"Para restar horas extras exentas",{"$f":"IF(OR(TYPE(+D204/D211)=16,TYPE(+D205/D211)=16,TYPE(+D206/D211)=16,TYPE(+D208/D211)=16,TYPE(+D208/D211)=16,TYPE(+D209/D211)=16,TYPE(+D210/D211)=16),0,+D204/D211+D205/D211+D206/D211+D208/D211+D209/D211+D210/D211)","v":8500},{"$f":"IF(OR(TYPE(+E204/E211)=16,TYPE(+E205/E211)=16,TYPE(+E206/E211)=16,TYPE(+E208/E211)=16,TYPE(+E208/E211)=16,TYPE(+E209/E211)=16,TYPE(+E210/E211)=16),0,+E204/E211+E205/E211+E206/E211+E208/E211+E209/E211+E210/E211)","v":8500},8500,9010,9010,13770,9180,9180,9180,9180,9520,14280]
[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",{"$f":"+Ingresos!C36+Ingresos!C38","v":0},{"$f":"+Ingresos!D36+Ingresos!D38","v":0},{"$f":"+Ingresos!E36+Ingresos!E38","v":0},{"$f":"+Ingresos!F36+Ingresos!F38","v":0},{"$f":"+Ingresos!G36+Ingresos!G38","v":0},{"$f":"+Ingresos!H36+Ingresos!H38","v":0},{"$f":"+Ingresos!I36+Ingresos!I38","v":0},{"$f":"+Ingresos!J36+Ingresos!J38","v":0},{"$f":"+Ingresos!K36+Ingresos!K38","v":0},{"$f":"+Ingresos!L36+Ingresos!L38","v":0},{"$f":"+Ingresos!M36+Ingresos!M38","v":0},{"$f":"+Ingresos!N36+Ingresos!N38","v":0}]
[null,null,{"$f":"+C161","v":"Jubilación"},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$216,SUM(D$9:D$10,D$16:D$17,D$23:D$24),Tablas!C$7,Tablas!C8,D$214,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$216,SUM(E$9:E$10,E$16:E$17,E$23:E$24),Tablas!D$7,Tablas!D8,E$214,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$216,SUM(F$9:F$10,F$16:F$17,F$23:F$24),Tablas!E$7,Tablas!E8,F$214,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$216,SUM(G$9:G$10,G$16:G$17,G$23:G$24),Tablas!F$7,Tablas!F8,G$214,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$216,SUM(H$9:H$10,H$16:H$17,H$23:H$24),Tablas!G$7,Tablas!G8,H$214,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$216,SUM(I$9:I$10,I$16:I$17,I$23:I$24),Tablas!H$7,Tablas!H8,I$214,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$216,SUM(J$9:J$10,J$16:J$17,J$23:J$24),Tablas!I$7,Tablas!I8,J$214,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$216,SUM(K$9:K$10,K$16:K$17,K$23:K$24),Tablas!J$7,Tablas!J8,K$214,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$216,SUM(L$9:L$10,L$16:L$17,L$23:L$24),Tablas!K$7,Tablas!K8,L$214,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$216,SUM(M$9:M$10,M$16:M$17,M$23:M$24),Tablas!L$7,Tablas!L8,M$214,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$216,SUM(N$9:N$10,N$16:N$17,N$23:N$24),Tablas!M$7,Tablas!M8,N$214,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$216,SUM(O$9:O$10,O$16:O$17,O$23:O$24),Tablas!N$7,Tablas!N8,O$214,0)","v":0},null,null,{"$f":"+R161","v":"Sí"}]
[null,null,"Ley 19032",{"$f":"retenciones(Check!$B$8,Auxiliares!$R$217,SUM(D$9:D$10,D$16:D$17,D$23:D$24),Tablas!C$7,Tablas!C9,D$214,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$217,SUM(E$9:E$10,E$16:E$17,E$23:E$24),Tablas!D$7,Tablas!D9,E$214,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$217,SUM(F$9:F$10,F$16:F$17,F$23:F$24),Tablas!E$7,Tablas!E9,F$214,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$217,SUM(G$9:G$10,G$16:G$17,G$23:G$24),Tablas!F$7,Tablas!F9,G$214,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$217,SUM(H$9:H$10,H$16:H$17,H$23:H$24),Tablas!G$7,Tablas!G9,H$214,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$217,SUM(I$9:I$10,I$16:I$17,I$23:I$24),Tablas!H$7,Tablas!H9,I$214,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$217,SUM(J$9:J$10,J$16:J$17,J$23:J$24),Tablas!I$7,Tablas!I9,J$214,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$217,SUM(K$9:K$10,K$16:K$17,K$23:K$24),Tablas!J$7,Tablas!J9,K$214,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$217,SUM(L$9:L$10,L$16:L$17,L$23:L$24),Tablas!K$7,Tablas!K9,L$214,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$217,SUM(M$9:M$10,M$16:M$17,M$23:M$24),Tablas!L$7,Tablas!L9,M$214,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$217,SUM(N$9:N$10,N$16:N$17,N$23:N$24),Tablas!M$7,Tablas!M9,N$214,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$217,SUM(O$9:O$10,O$16:O$17,O$23:O$24),Tablas!N$7,Tablas!N9,O$214,0)","v":0},null,null,"Sí"]
[null,null,"Obra social",{"$f":"retenciones(Check!$B$8,Auxiliares!$R$218,SUM(D$9:D$10,D$16:D$17,D$23:D$24),Tablas!C$7,Tablas!C10,D$214,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$218,SUM(E$9:E$10,E$16:E$17,E$23:E$24),Tablas!D$7,Tablas!D10,E$214,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$218,SUM(F$9:F$10,F$16:F$17,F$23:F$24),Tablas!E$7,Tablas!E10,F$214,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$218,SUM(G$9:G$10,G$16:G$17,G$23:G$24),Tablas!F$7,Tablas!F10,G$214,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$218,SUM(H$9:H$10,H$16:H$17,H$23:H$24),Tablas!G$7,Tablas!G10,H$214,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$218,SUM(I$9:I$10,I$16:I$17,I$23:I$24),Tablas!H$7,Tablas!H10,I$214,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$218,SUM(J$9:J$10,J$16:J$17,J$23:J$24),Tablas!I$7,Tablas!I10,J$214,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$218,SUM(K$9:K$10,K$16:K$17,K$23:K$24),Tablas!J$7,Tablas!J10,K$214,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$218,SUM(L$9:L$10,L$16:L$17,L$23:L$24),Tablas!K$7,Tablas!K10,L$214,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$218,SUM(M$9:M$10,M$16:M$17,M$23:M$24),Tablas!L$7,Tablas!L10,M$214,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$218,SUM(N$9:N$10,N$16:N$17,N$23:N$24),Tablas!M$7,Tablas!M10,N$214,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$218,SUM(O$9:O$10,O$16:O$17,O$23:O$24),Tablas!N$7,Tablas!N10,O$214,0)","v":0},null,null,"Sí"]
[null,null,"Sindicato",{"$f":"retenciones(Check!$B$8,Auxiliares!$R$219,SUM(D$9:D$10,D$16:D$17,D$23:D$24),Tablas!C$7,Tablas!C11,D$214,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$219,SUM(E$9:E$10,E$16:E$17,E$23:E$24),Tablas!D$7,Tablas!D11,E$214,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$219,SUM(F$9:F$10,F$16:F$17,F$23:F$24),Tablas!E$7,Tablas!E11,F$214,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$219,SUM(G$9:G$10,G$16:G$17,G$23:G$24),Tablas!F$7,Tablas!F11,G$214,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$219,SUM(H$9:H$10,H$16:H$17,H$23:H$24),Tablas!G$7,Tablas!G11,H$214,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$219,SUM(I$9:I$10,I$16:I$17,I$23:I$24),Tablas!H$7,Tablas!H11,I$214,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$219,SUM(J$9:J$10,J$16:J$17,J$23:J$24),Tablas!I$7,Tablas!I11,J$214,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$219,SUM(K$9:K$10,K$16:K$17,K$23:K$24),Tablas!J$7,Tablas!J11,K$214,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$219,SUM(L$9:L$10,L$16:L$17,L$23:L$24),Tablas!K$7,Tablas!K11,L$214,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$219,SUM(M$9:M$10,M$16:M$17,M$23:M$24),Tablas!L$7,Tablas!L11,M$214,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$219,SUM(N$9:N$10,N$16:N$17,N$23:N$24),Tablas!M$7,Tablas!M11,N$214,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$219,SUM(O$9:O$10,O$16:O$17,O$23:O$24),Tablas!N$7,Tablas!N11,O$214,0)","v":0},null,null,"No"]
[null,null,0,{"$f":"retenciones(Check!$B$8,Auxiliares!$R$220,SUM(D$9:D$10,D$16:D$17,D$23:D$24),Tablas!C$7,Tablas!C12,D$214,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$220,SUM(E$9:E$10,E$16:E$17,E$23:E$24),Tablas!D$7,Tablas!D12,E$214,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$220,SUM(F$9:F$10,F$16:F$17,F$23:F$24),Tablas!E$7,Tablas!E12,F$214,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$220,SUM(G$9:G$10,G$16:G$17,G$23:G$24),Tablas!F$7,Tablas!F12,G$214,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$220,SUM(H$9:H$10,H$16:H$17,H$23:H$24),Tablas!G$7,Tablas!G12,H$214,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$220,SUM(I$9:I$10,I$16:I$17,I$23:I$24),Tablas!H$7,Tablas!H12,I$214,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$220,SUM(J$9:J$10,J$16:J$17,J$23:J$24),Tablas!I$7,Tablas!I12,J$214,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$220,SUM(K$9:K$10,K$16:K$17,K$23:K$24),Tablas!J$7,Tablas!J12,K$214,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$220,SUM(L$9:L$10,L$16:L$17,L$23:L$24),Tablas!K$7,Tablas!K12,L$214,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$220,SUM(M$9:M$10,M$16:M$17,M$23:M$24),Tablas!L$7,Tablas!L12,M$214,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$220,SUM(N$9:N$10,N$16:N$17,N$23:N$24),Tablas!M$7,Tablas!M12,N$214,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$220,SUM(O$9:O$10,O$16:O$17,O$23:O$24),Tablas!N$7,Tablas!N12,O$214,0)","v":0},null,null,"No"]
[null,null,0,{"$f":"retenciones(Check!$B$8,Auxiliares!$R$221,SUM(D$9:D$10,D$16:D$17,D$23:D$24),Tablas!C$7,Tablas!C13,D$214,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$221,SUM(E$9:E$10,E$16:E$17,E$23:E$24),Tablas!D$7,Tablas!D13,E$214,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$221,SUM(F$9:F$10,F$16:F$17,F$23:F$24),Tablas!E$7,Tablas!E13,F$214,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$221,SUM(G$9:G$10,G$16:G$17,G$23:G$24),Tablas!F$7,Tablas!F13,G$214,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$221,SUM(H$9:H$10,H$16:H$17,H$23:H$24),Tablas!G$7,Tablas!G13,H$214,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$221,SUM(I$9:I$10,I$16:I$17,I$23:I$24),Tablas!H$7,Tablas!H13,I$214,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$221,SUM(J$9:J$10,J$16:J$17,J$23:J$24),Tablas!I$7,Tablas!I13,J$214,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$221,SUM(K$9:K$10,K$16:K$17,K$23:K$24),Tablas!J$7,Tablas!J13,K$214,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$221,SUM(L$9:L$10,L$16:L$17,L$23:L$24),Tablas!K$7,Tablas!K13,L$214,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$221,SUM(M$9:M$10,M$16:M$17,M$23:M$24),Tablas!L$7,Tablas!L13,M$214,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$221,SUM(N$9:N$10,N$16:N$17,N$23:N$24),Tablas!M$7,Tablas!M13,N$214,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$221,SUM(O$9:O$10,O$16:O$17,O$23:O$24),Tablas!N$7,Tablas!N13,O$214,0)","v":0},null,null,"No"]
[null,null,"Total",{"$f":"IF(Check!$B$8=\"Ok\",D214-SUM(D216:D221),Ingresos!C31)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",E214-SUM(E216:E221),Ingresos!D31)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",F214-SUM(F216:F221),Ingresos!E31)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",G214-SUM(G216:G221),Ingresos!F31)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",H214-SUM(H216:H221),Ingresos!G31)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",I214-SUM(I216:I221),Ingresos!H31)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",J214-SUM(J216:J221),Ingresos!I31)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",K214-SUM(K216:K221),Ingresos!J31)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",L214-SUM(L216:L221),Ingresos!K31)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",M214-SUM(M216:M221),Ingresos!L31)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",N214-SUM(N216:N221),Ingresos!M31)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",O214-SUM(O216:O221),Ingresos!N31)","v":0},{"$f":"P214-SUM(P216:P221)","v":0}]
[]
[null,null,{"$f":"+C216","v":"Jubilación"},{"$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!C8,D$215,0)","v":0},{"$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!D8,E$215,0)","v":0},{"$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!E8,F$215,0)","v":0},{"$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!F8,G$215,0)","v":0},{"$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!G8,H$215,0)","v":0},{"$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!H8,I$215,0)","v":0},{"$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!I8,J$215,0)","v":0},{"$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!J8,K$215,0)","v":0},{"$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!K8,L$215,0)","v":0},{"$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!L8,M$215,0)","v":0},{"$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!M8,N$215,0)","v":0},{"$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!N8,O$215,0)","v":0},null,null,{"$f":"+R216","v":"Sí"}]
[null,null,{"$f":"+C217","v":"Ley 19032"},{"$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!C9,D$215,0)","v":0},{"$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!D9,E$215,0)","v":0},{"$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!E9,F$215,0)","v":0},{"$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!F9,G$215,0)","v":0},{"$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!G9,H$215,0)","v":0},{"$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!H9,I$215,0)","v":0},{"$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!I9,J$215,0)","v":0},{"$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!J9,K$215,0)","v":0},{"$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!K9,L$215,0)","v":0},{"$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!L9,M$215,0)","v":0},{"$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!M9,N$215,0)","v":0},{"$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!N9,O$215,0)","v":0},null,null,{"$f":"+R217","v":"Sí"}]
[null,null,"Obra social",{"$f":"retenciones(Check!$B$8,Auxiliares!$R$226,SUM(D$9:D$10,D$16:D$17,D$23:D$24),Tablas!C$7,Tablas!C10,D$215,0)","v":0},{"$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!D10,E$215,0)","v":0},{"$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!E10,F$215,0)","v":0},{"$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!F10,G$215,0)","v":0},{"$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!G10,H$215,0)","v":0},{"$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!H10,I$215,0)","v":0},{"$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!I10,J$215,0)","v":0},{"$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!J10,K$215,0)","v":0},{"$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!K10,L$215,0)","v":0},{"$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!L10,M$215,0)","v":0},{"$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!M10,N$215,0)","v":0},{"$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!N10,O$215,0)","v":0},null,null,"Sí"]
[null,null,"Sindicato",{"$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!C11,D$215,0)","v":0},{"$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!D11,E$215,0)","v":0},{"$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!E11,F$215,0)","v":0},{"$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!F11,G$215,0)","v":0},{"$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!G11,H$215,0)","v":0},{"$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!H11,I$215,0)","v":0},{"$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!I11,J$215,0)","v":0},{"$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!J11,K$215,0)","v":0},{"$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!K11,L$215,0)","v":0},{"$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!L11,M$215,0)","v":0},{"$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!M11,N$215,0)","v":0},{"$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!N11,O$215,0)","v":0},null,null,"No"]
[null,null,0,{"$f":"retenciones(Check!$B$8,Auxiliares!$R$228,SUM(D$9:D$10,D$16:D$17,D$23:D$24),Tablas!C$7,Tablas!C12,D$215,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$228,SUM(E$9:E$10,E$16:E$17,E$23:E$24),Tablas!D$7,Tablas!D12,E$215,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$228,SUM(F$9:F$10,F$16:F$17,F$23:F$24),Tablas!E$7,Tablas!E12,F$215,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$228,SUM(G$9:G$10,G$16:G$17,G$23:G$24),Tablas!F$7,Tablas!F12,G$215,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$228,SUM(H$9:H$10,H$16:H$17,H$23:H$24),Tablas!G$7,Tablas!G12,H$215,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$228,SUM(I$9:I$10,I$16:I$17,I$23:I$24),Tablas!H$7,Tablas!H12,I$215,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$228,SUM(J$9:J$10,J$16:J$17,J$23:J$24),Tablas!I$7,Tablas!I12,J$215,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$228,SUM(K$9:K$10,K$16:K$17,K$23:K$24),Tablas!J$7,Tablas!J12,K$215,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$228,SUM(L$9:L$10,L$16:L$17,L$23:L$24),Tablas!K$7,Tablas!K12,L$215,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$228,SUM(M$9:M$10,M$16:M$17,M$23:M$24),Tablas!L$7,Tablas!L12,M$215,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$228,SUM(N$9:N$10,N$16:N$17,N$23:N$24),Tablas!M$7,Tablas!M12,N$215,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$228,SUM(O$9:O$10,O$16:O$17,O$23:O$24),Tablas!N$7,Tablas!N12,O$215,0)","v":0},null,null,"No"]
[null,null,0,{"$f":"retenciones(Check!$B$8,Auxiliares!$R$229,SUM(D$9:D$10,D$16:D$17,D$23:D$24),Tablas!C$7,Tablas!C13,D$215,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$229,SUM(E$9:E$10,E$16:E$17,E$23:E$24),Tablas!D$7,Tablas!D13,E$215,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$229,SUM(F$9:F$10,F$16:F$17,F$23:F$24),Tablas!E$7,Tablas!E13,F$215,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$229,SUM(G$9:G$10,G$16:G$17,G$23:G$24),Tablas!F$7,Tablas!F13,G$215,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$229,SUM(H$9:H$10,H$16:H$17,H$23:H$24),Tablas!G$7,Tablas!G13,H$215,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$229,SUM(I$9:I$10,I$16:I$17,I$23:I$24),Tablas!H$7,Tablas!H13,I$215,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$229,SUM(J$9:J$10,J$16:J$17,J$23:J$24),Tablas!I$7,Tablas!I13,J$215,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$229,SUM(K$9:K$10,K$16:K$17,K$23:K$24),Tablas!J$7,Tablas!J13,K$215,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$229,SUM(L$9:L$10,L$16:L$17,L$23:L$24),Tablas!K$7,Tablas!K13,L$215,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$229,SUM(M$9:M$10,M$16:M$17,M$23:M$24),Tablas!L$7,Tablas!L13,M$215,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$229,SUM(N$9:N$10,N$16:N$17,N$23:N$24),Tablas!M$7,Tablas!M13,N$215,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$229,SUM(O$9:O$10,O$16:O$17,O$23:O$24),Tablas!N$7,Tablas!N13,O$215,0)","v":0},null,null,"No"]
[null,null,"Total",{"$f":"IF(Check!$B$8=\"Ok\",+D215-SUM(D224:D229),Ingresos!C50)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",+E215-SUM(E224:E229),Ingresos!D50)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",+F215-SUM(F224:F229),Ingresos!E50)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",+G215-SUM(G224:G229),Ingresos!F50)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",+H215-SUM(H224:H229),Ingresos!G50)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",+I215-SUM(I224:I229),Ingresos!H50)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",+J215-SUM(J224:J229),Ingresos!I50)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",+K215-SUM(K224:K229),Ingresos!J50)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",+L215-SUM(L224:L229),Ingresos!K50)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",+M215-SUM(M224:M229),Ingresos!L50)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",+N215-SUM(N224:N229),Ingresos!M50)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",+O215-SUM(O224:O229),Ingresos!N50)","v":0},{"$f":"+P215-SUM(P224:P229)","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$222/(SUM(D$9:D$12)-D$45))","v":0},{"$f":"IF(SUM(E$9:E$12)-E$45=0,0,+E$222/(SUM(E$9:E$12)-E$45))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Hrs. extras netas / SAC 2 (%)",{"$f":"IF(SUM(D$9:D$12)-D$45=0,0,+D$230/(SUM(D$9:D$12)-D$45))","v":0},{"$f":"IF(SUM(E$9:E$12)-E$45=0,0,+E$230/(SUM(E$9:E$12)-E$45))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Acumulado"]
[null,null,"Hrs. extras netas / SAC 1 y 2 ($)",{"$f":"+D192*D233+D192*D234","v":0},{"$f":"+E192*E233+E192*E234","v":0},{"$f":"+F192*F233+F192*F234","v":0},0,0,0,0,0,0,0,0,0]

{"sheet":"Tablas","index":8,"n_rows":33,"n_cols":15,"rows_kept":33,"cut":false,"hidden":false,"merged":[]}
[]
[null,"TABLAS"]
[]
[null,"RETENCIONES DE LA SEGURIDAD SOCIAL"]
[]
[null,null,"enero","febrero","marzo","abril","mayo","junio","julio","agosto","septiembre","octubre","noviembre","diciembre","Aplica tope?"]
[null,"BI Máx",81918.55,{"$f":"+C7","v":81918.55},{"$f":"IF(Check!$B$1=\"Ok\",Tablas!D7,81918.55)","v":81918.55},{"$f":"+E7","v":81918.55},{"$f":"+F7","v":81918.55},{"$f":"+G7","v":81918.55},{"$f":"+H7","v":81918.55},{"$f":"+I7","v":81918.55},{"$f":"IF(Check!$B$1=\"Ok\",Tablas!J7,81918.55)","v":81918.55},{"$f":"+K7","v":81918.55},{"$f":"+L7","v":81918.55},{"$f":"+M7","v":81918.55}]
[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,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","Anual"]
[null,"Seguro de vida",83.01,{"$f":"+C18+83.01","v":166.02},{"$f":"+D18+83.01","v":249.03000000000003},332.04,415.05,498.06,581.07000000000005,664.08,747.09,830.1,913.11,996.23,{"$f":"+N18","v":996.23}]
[null,"Gastos de sepelio",{"$f":"+$C$18*DedGrales!$D$85","v":83.01},{"$f":"+D18*DedGrales!$D$85","v":166.02},{"$f":"+E18*DedGrales!$D$85","v":249.03000000000003},{"$f":"+F18*DedGrales!$D$85","v":332.04},{"$f":"+G18*DedGrales!$D$85","v":415.05},{"$f":"+H18*DedGrales!$D$85","v":498.06},{"$f":"+I18*DedGrales!$D$85","v":581.07000000000005},{"$f":"+J18*DedGrales!$D$85","v":664.08},{"$f":"+K18*DedGrales!$D$85","v":747.09},{"$f":"+L18*DedGrales!$D$85","v":830.1},{"$f":"+M18*DedGrales!$D$85","v":913.11},996.23,{"$f":"+N19","v":996.23}]
[null,"Intereses créditos hipotecarios",20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000,20000]
[null,"Personal de Casas Particulares",{"$f":"+$O$21","v":66917.91},{"$f":"+$O$21","v":66917.91},66917.91,66917.91,66917.91,66917.91,66917.91,66917.91,66917.91,66917.91,66917.91,66917.91,{"$f":"+O30","v":66917.91}]
[null,"Alquiler de casa habitación",{"$f":"+$O$22/12*MONTH(C17)","v":5576.4925000000003},{"$f":"+$O$22/12*MONTH(D17)","v":11152.985000000001},16729.477500000001,22305.97,27882.462500000001,33458.955000000002,39035.447500000002,44611.94,50188.432500000003,55764.925000000003,61341.417500000003,66917.91,{"$f":"+O30","v":66917.91}]
[null,"Viáticos",{"$f":"+$O$23","v":26767.164000000004},{"$f":"+$O$23","v":26767.164000000004},26767.164000000004,26767.164000000004,26767.164000000004,26767.164000000004,26767.164000000004,26767.164000000004,26767.164000000004,26767.164000000004,26767.164000000004,26767.164000000004,{"$f":"+O30*0.4","v":26767.164000000004}]
[null,"Viajantes de comercio",{"$f":"+$O$24","v":26767.164000000004},{"$f":"+$O$24","v":26767.164000000004},26767.164000000004,26767.164000000004,26767.164000000004,26767.164000000004,26767.164000000004,26767.164000000004,26767.164000000004,26767.164000000004,26767.164000000004,26767.164000000004,{"$f":"+O30*0.4","v":26767.164000000004}]
[null,"Tope 5% ganancia neta",{"$f":"Liquidacion!F71*0.05","v":2157.916666666667},{"$f":"Liquidacion!G71*0.05","v":4315.8333333333339},{"$f":"Liquidacion!H71*0.05","v":6473.75},{"$f":"Liquidacion!I71*0.05","v":8766.5416666666679},{"$f":"Liquidacion!J71*0.05","v":11059.333333333336},{"$f":"Liquidacion!K71*0.05","v":13397.083333333336},{"$f":"Liquidacion!L71*0.05","v":15714.833333333336},{"$f":"Liquidacion!M71*0.05","v":18032.583333333336},{"$f":"Liquidacion!N71*0.05","v":20350.333333333336},{"$f":"Liquidacion!O71*0.05","v":22668.083333333332},{"$f":"Liquidacion!P71*0.05","v":25075.75},{"$f":"Liquidacion!Q71*0.05","v":27483.416666666672},{"$f":"+Liquidacion!S71*0.05","v":27559.5}]
[]
[null,"DEDUCCIONES PERSONALES"]
[]
[null,null,"enero","febrero","marzo","abril","mayo","junio","julio","agosto","septiembre","octubre","noviembre","diciembre","Anual"]
[null,"GNI",{"$f":"+$O$30/12","v":5576.4925000000003},{"$f":"+$O$30/12","v":5576.4925000000003},5576.4925000000003,5576.4925000000003,5576.4925000000003,5576.4925000000003,5576.4925000000003,5576.4925000000003,5576.4925000000003,5576.4925000000003,5576.4925000000003,5576.4925000000003,{"$f":"IF(Datos!$F$20=\"Zona patagónica\",66917.91*1.22,66917.91)","v":66917.91}]
[null,"Deducción especial",{"$f":"+$O$31/12","v":26767.164000000001},{"$f":"+$O$31/12","v":26767.164000000001},26767.164000000001,26767.164000000001,26767.164000000001,26767.164000000001,26767.164000000001,26767.164000000001,26767.164000000001,26767.164000000001,26767.164000000001,26767.164000000001,{"$f":"IF(Datos!$F$20=\"Zona patagónica\",66917.91*1.22*4.8,66917.91*4.8)","v":321205.96799999999}]
[null,"Cónyuge",{"$f":"+$O$32/12","v":5198.7666666666664},{"$f":"+$O$32/12","v":5198.7666666666664},5198.7666666666664,5198.7666666666664,5198.7666666666664,5198.7666666666664,5198.7666666666664,5198.7666666666664,5198.7666666666664,5198.7666666666664,5198.7666666666664,5198.7666666666664,{"$f":"IF(Datos!$F$20=\"Zona patagónica\",62385.2*1.22,62385.2)","v":62385.2}]
[null,"Hijo",{"$f":"+$O$33/12","v":2621.7575000000002},{"$f":"+$O$33/12","v":2621.7575000000002},2621.7575000000002,2621.7575000000002,2621.7575000000002,2621.7575000000002,2621.7575000000002,2621.7575000000002,2621.7575000000002,2621.7575000000002,2621.7575000000002,2621.7575000000002,{"$f":"IF(Datos!$F$20=\"Zona patagónica\",31461.09*1.22,31461.09)","v":31461.09}]

{"sheet":"Liquidacion","index":9,"n_rows":103,"n_cols":19,"rows_kept":103,"cut":false,"hidden":false,"merged":[[102,1,105,18],[3,15,3,16],[5,1,45,1],[47,1,85,1],[87,1,100,1],[99,3,100,3],[3,5,3,9]]}
[]
[]
[]
[null,null,null,"Período fiscal 2018",null,{"$f":"\"Trabajador:\"&Datos!F15&\" \"&Datos!F16","v":"Trabajador:FLORENCIA FIORELLA MATEI"},null,null,null,null,"Legajo:",{"$f":"Datos!F17","v":561},null,null,"CUIL:",{"$f":"Datos!F18","v":27451112220}]
[]
[null,"Datos Mensuales",null,"Ingresos",null,"2016-01-31","2016-02-28","2016-03-31","2016-04-30","2016-05-31","2016-06-30","2016-07-31","2016-08-31","2016-09-30","2016-10-31","2016-11-30","2016-12-31",null,"Anual"]
[null,null,null,{"$f":"Ingresos!B8","v":"Sueldo bruto"},null,{"$f":"Ingresos!C8","v":50000},{"$f":"Ingresos!D8","v":50000},{"$f":"Ingresos!E8","v":50000},{"$f":"Ingresos!F8","v":53000},{"$f":"Ingresos!G8","v":53000},{"$f":"Ingresos!H8","v":54000},{"$f":"Ingresos!I8","v":54000},{"$f":"Ingresos!J8","v":54000},{"$f":"Ingresos!K8","v":54000},{"$f":"Ingresos!L8","v":54000},{"$f":"Ingresos!M8","v":56000},{"$f":"Ingresos!N8","v":56000},null,{"$f":"SUM(F7:Q7)","v":638000}]
[null,null,null,{"$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,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},{"$f":"Ingresos!N10","v":0},null,0]
[null,null,null,{"$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,null,null,{"$f":"Ingresos!B12","v":"SAC"},null,{"$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},{"$f":"Ingresos!H12","v":27000},{"$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},{"$f":"Ingresos!N12","v":28000},null,55000]
[null,null,null,{"$f":"Ingresos!B13","v":"Plus Vacacional"},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,null,null,{"$f":"Ingresos!B14","v":"Plus Feriado"},null,{"$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},{"$f":"Ingresos!N14","v":0},null,0]
[null,null,null,{"$f":"Ingresos!B15","v":"Gratif. (rem.)"},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,null,null,{"$f":"Ingresos!B16","v":"Gratif. (no rem.)"},null,{"$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},{"$f":"Ingresos!N16","v":0},null,0]
[null,null,null,{"$f":"Ingresos!B17","v":"Licencias varias"},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,null,null,{"$f":"Ingresos!B18","v":"Benef. Soc. (no rem.)"},null,{"$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},{"$f":"Ingresos!N18","v":0},null,0]
[null,null,null,{"$f":"Ingresos!B19","v":"Indemnización art. 245"},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,null,null,{"$f":"Ingresos!B20","v":"Preaviso"},null,{"$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},{"$f":"Ingresos!N20","v":0},null,0]
[null,null,null,{"$f":"Ingresos!B21","v":"SAC s/preaviso"},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,null,null,{"$f":"Ingresos!B22","v":"Vacaciones no gozadas"},null,{"$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},{"$f":"Ingresos!N22","v":0},null,0]
[null,null,null,{"$f":"Ingresos!B23","v":"SAC s/vacaciones no gozadas"},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,null,null,{"$f":"Ingresos!B24","v":"Integración mes de despido"},null,{"$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},{"$f":"Ingresos!N24","v":0},null,0]
[null,null,null,{"$f":"Ingresos!B25","v":"SAC s/integración mes de despido"},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,null,null,{"$f":"Ingresos!B26","v":"Gratificación por cese"},null,{"$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},{"$f":"Ingresos!N26","v":0},null,0]
[null,null,null,"Pluriempleo"]
[null,null,null,{"$f":"Ingresos!B35","v":"Sueldo bruto"},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,null,null,{"$f":"Ingresos!B36","v":"Horas extras (días inhábiles)"},null,{"$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},{"$f":"+Ingresos!N36","v":0},null,0]
[null,null,null,{"$f":"Ingresos!B37","v":"Plus horas extras (días inhábiles)"},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,null,null,{"$f":"Ingresos!B38","v":"Horas extras (días hábiles)"},null,{"$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},{"$f":"+Ingresos!N38","v":0},null,0]
[null,null,null,{"$f":"Ingresos!B39","v":"SAC"},null,{"$f":"+Ingresos!C39","v":0},{"$f":"+Ingresos!D39","v":0},{"$f":"+Ingresos!E39","v":0},{"$f":"+Ingresos!F39","v":0},{"$f":"+Ingresos!G39","v":0},{"$f":"+Ingresos!H39","v":0},{"$f":"+Ingresos!I39","v":0},{"$f":"+Ingresos!J39","v":0},{"$f":"+Ingresos!K39","v":0},{"$f":"+Ingresos!L39","v":0},{"$f":"+Ingresos!M39","v":0},{"$f":"+Ingresos!N39","v":0},null,0]
[null,null,null,{"$f":"Ingresos!B40","v":0},null,{"$f":"+Ingresos!C40","v":0},{"$f":"+Ingresos!D40","v":0},{"$f":"+Ingresos!E40","v":0},{"$f":"+Ingresos!F40","v":0},{"$f":"+Ingresos!G40","v":0},{"$f":"+Ingresos!H40","v":0},{"$f":"+Ingresos!I40","v":0},{"$f":"+Ingresos!J40","v":0},{"$f":"+Ingresos!K40","v":0},{"$f":"+Ingresos!L40","v":0},{"$f":"+Ingresos!M40","v":0},{"$f":"+Ingresos!N40","v":0},null,0]
[null,null,null,{"$f":"Ingresos!B41","v":0},null,{"$f":"+Ingresos!C41","v":0},{"$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,0]
[null,null,null,{"$f":"Ingresos!B42","v":0},null,{"$f":"+Ingresos!C42","v":0},{"$f":"+Ingresos!D42","v":0},{"$f":"+Ingresos!E42","v":0},{"$f":"+Ingresos!F42","v":0},{"$f":"+Ingresos!G42","v":0},{"$f":"+Ingresos!H42","v":0},{"$f":"+Ingresos!I42","v":0},{"$f":"+Ingresos!J42","v":0},{"$f":"+Ingresos!K42","v":0},{"$f":"+Ingresos!L42","v":0},{"$f":"+Ingresos!M42","v":0},{"$f":"+Ingresos!N42","v":0},null,0]
[null,null,null,{"$f":"Ingresos!B43","v":0},null,{"$f":"+Ingresos!C43","v":0},{"$f":"+Ingresos!D43","v":0},{"$f":"+Ingresos!E43","v":0},{"$f":"+Ingresos!F43","v":0},{"$f":"+Ingresos!G43","v":0},{"$f":"+Ingresos!H43","v":0},{"$f":"+Ingresos!I43","v":0},{"$f":"+Ingresos!J43","v":0},{"$f":"+Ingresos!K43","v":0},{"$f":"+Ingresos!L43","v":0},{"$f":"+Ingresos!M43","v":0},{"$f":"+Ingresos!N43","v":0},null,0]
[null,null,null,{"$f":"Ingresos!B44","v":0},null,{"$f":"+Ingresos!C44","v":0},{"$f":"+Ingresos!D44","v":0},{"$f":"+Ingresos!E44","v":0},{"$f":"+Ingresos!F44","v":0},{"$f":"+Ingresos!G44","v":0},{"$f":"+Ingresos!H44","v":0},{"$f":"+Ingresos!I44","v":0},{"$f":"+Ingresos!J44","v":0},{"$f":"+Ingresos!K44","v":0},{"$f":"+Ingresos!L44","v":0},{"$f":"+Ingresos!M44","v":0},{"$f":"+Ingresos!N44","v":0},null,0]
[null,null,null,{"$f":"Ingresos!B45","v":0},null,{"$f":"+Ingresos!C45","v":0},{"$f":"+Ingresos!D45","v":0},{"$f":"+Ingresos!E45","v":0},{"$f":"+Ingresos!F45","v":0},{"$f":"+Ingresos!G45","v":0},{"$f":"+Ingresos!H45","v":0},{"$f":"+Ingresos!I45","v":0},{"$f":"+Ingresos!J45","v":0},{"$f":"+Ingresos!K45","v":0},{"$f":"+Ingresos!L45","v":0},{"$f":"+Ingresos!M45","v":0},{"$f":"+Ingresos!N45","v":0},null,0]
[null,null,null,"Sub Total Ganancia Bruta",null,{"$f":"SUM(F7:F37)","v":50000},{"$f":"SUM(G7:G37)","v":50000},50000,53000,53000,81000,54000,54000,54000,54000,56000,84000,null,{"$f":"SUM(S7:S37)","v":693000}]
[]
[null,null,null,"Retenciones computables",null,"2016-01-31","2016-02-28","2016-03-31","2016-04-30","2016-05-31","2016-06-30","2016-07-31","2016-08-31","2016-09-30","2016-10-31","2016-11-30","2016-12-31",null,"Anual"]
[null,null,null,{"$f":"Tablas!B8","v":"Jubilación"},null,{"$f":"Auxiliares!D30+Auxiliares!D37+Auxiliares!D161","v":5500},{"$f":"Auxiliares!E30+Auxiliares!E37+Auxiliares!E161","v":5500},{"$f":"Auxiliares!F30+Auxiliares!F37+Auxiliares!F161","v":5500},{"$f":"Auxiliares!G30+Auxiliares!G37+Auxiliares!G161","v":5830},{"$f":"Auxiliares!H30+Auxiliares!H37+Auxiliares!H161","v":5830},{"$f":"Auxiliares!I30+Auxiliares!I37+Auxiliares!I161","v":8910},{"$f":"Auxiliares!J30+Auxiliares!J37+Auxiliares!J161","v":5940},{"$f":"Auxiliares!K30+Auxiliares!K37+Auxiliares!K161","v":5940},{"$f":"Auxiliares!L30+Auxiliares!L37+Auxiliares!L161","v":5940},{"$f":"Auxiliares!M30+Auxiliares!M37+Auxiliares!M161","v":5940},{"$f":"Auxiliares!N30+Auxiliares!N37+Auxiliares!N161","v":6160},{"$f":"Auxiliares!O30+Auxiliares!O37+Auxiliares!O161","v":9240},null,{"$f":"SUM(F41:Q41)","v":76230}]
[null,null,null,{"$f":"Tablas!B9","v":"Ley 19032"},null,{"$f":"Auxiliares!D31+Auxiliares!D38+Auxiliares!D162","v":1500},{"$f":"Auxiliares!E31+Auxiliares!E38+Auxiliares!E162","v":1500},{"$f":"Auxiliares!F31+Auxiliares!F38+Auxiliares!F162","v":1500},{"$f":"Auxiliares!G31+Auxiliares!G38+Auxiliares!G162","v":1590},{"$f":"Auxiliares!H31+Auxiliares!H38+Auxiliares!H162","v":1590},{"$f":"Auxiliares!I31+Auxiliares!I38+Auxiliares!I162","v":2430},{"$f":"Auxiliares!J31+Auxiliares!J38+Auxiliares!J162","v":1620},{"$f":"Auxiliares!K31+Auxiliares!K38+Auxiliares!K162","v":1620},{"$f":"Auxiliares!L31+Auxiliares!L38+Auxiliares!L162","v":1620},{"$f":"Auxiliares!M31+Auxiliares!M38+Auxiliares!M162","v":1620},{"$f":"Auxiliares!N31+Auxiliares!N38+Auxiliares!N162","v":1680},{"$f":"Auxiliares!O31+Auxiliares!O38+Auxiliares!O162","v":2520},null,{"$f":"SUM(F42:Q42)","v":20790}]
[null,null,null,{"$f":"Tablas!B10","v":"Obra social"},null,{"$f":"Auxiliares!D32+Auxiliares!D39+Auxiliares!D163","v":1500},{"$f":"Auxiliares!E32+Auxiliares!E39+Auxiliares!E163","v":1500},{"$f":"Auxiliares!F32+Auxiliares!F39+Auxiliares!F163","v":1500},{"$f":"Auxiliares!G32+Auxiliares!G39+Auxiliares!G163","v":1590},{"$f":"Auxiliares!H32+Auxiliares!H39+Auxiliares!H163","v":1590},{"$f":"Auxiliares!I32+Auxiliares!I39+Auxiliares!I163","v":2430},{"$f":"Auxiliares!J32+Auxiliares!J39+Auxiliares!J163","v":1620},{"$f":"Auxiliares!K32+Auxiliares!K39+Auxiliares!K163","v":1620},{"$f":"Auxiliares!L32+Auxiliares!L39+Auxiliares!L163","v":1620},{"$f":"Auxiliares!M32+Auxiliares!M39+Auxiliares!M163","v":1620},{"$f":"Auxiliares!N32+Auxiliares!N39+Auxiliares!N163","v":1680},{"$f":"Auxiliares!O32+Auxiliares!O39+Auxiliares!O163","v":2520},null,{"$f":"SUM(F43:Q43)","v":20790}]
[null,null,null,{"$f":"Tablas!B11","v":"Sindicato"},null,{"$f":"Auxiliares!D33+Auxiliares!D40+Auxiliares!D164","v":0},{"$f":"Auxiliares!E33+Auxiliares!E40+Auxiliares!E164","v":0},{"$f":"Auxiliares!F33+Auxiliares!F40+Auxiliares!F164","v":0},{"$f":"Auxiliares!G33+Auxiliares!G40+Auxiliares!G164","v":0},{"$f":"Auxiliares!H33+Auxiliares!H40+Auxiliares!H164","v":0},{"$f":"Auxiliares!I33+Auxiliares!I40+Auxiliares!I164","v":0},{"$f":"Auxiliares!J33+Auxiliares!J40+Auxiliares!J164","v":0},{"$f":"Auxiliares!K33+Auxiliares!K40+Auxiliares!K164","v":0},{"$f":"Auxiliares!L33+Auxiliares!L40+Auxiliares!L164","v":0},{"$f":"Auxiliares!M33+Auxiliares!M40+Auxiliares!M164","v":0},{"$f":"Auxiliares!N33+Auxiliares!N40+Auxiliares!N164","v":0},{"$f":"Auxiliares!O33+Auxiliares!O40+Auxiliares!O164","v":0},null,{"$f":"SUM(F44:Q44)","v":0}]
[null,null,null,{"$f":"Tablas!B12","v":0},null,{"$f":"Auxiliares!D34+Auxiliares!D41+Auxiliares!D165","v":0},{"$f":"Auxiliares!E34+Auxiliares!E41+Auxiliares!E165","v":0},{"$f":"Auxiliares!F34+Auxiliares!F41+Auxiliares!F165","v":0},{"$f":"Auxiliares!G34+Auxiliares!G41+Auxiliares!G165","v":0},{"$f":"Auxiliares!H34+Auxiliares!H41+Auxiliares!H165","v":0},{"$f":"Auxiliares!I34+Auxiliares!I41+Auxiliares!I165","v":0},{"$f":"Auxiliares!J34+Auxiliares!J41+Auxiliares!J165","v":0},{"$f":"Auxiliares!K34+Auxiliares!K41+Auxiliares!K165","v":0},{"$f":"Auxiliares!L34+Auxiliares!L41+Auxiliares!L165","v":0},{"$f":"Auxiliares!M34+Auxiliares!M41+Auxiliares!M165","v":0},{"$f":"Auxiliares!N34+Auxiliares!N41+Auxiliares!N165","v":0},{"$f":"Auxiliares!O34+Auxiliares!O41+Auxiliares!O165","v":0},null,0]
[null,null,null,{"$f":"Tablas!B13","v":0},null,{"$f":"Auxiliares!D35+Auxiliares!D42+Auxiliares!D166","v":0},{"$f":"Auxiliares!E35+Auxiliares!E42+Auxiliares!E166","v":0},{"$f":"Auxiliares!F35+Auxiliares!F42+Auxiliares!F166","v":0},{"$f":"Auxiliares!G35+Auxiliares!G42+Auxiliares!G166","v":0},{"$f":"Auxiliares!H35+Auxiliares!H42+Auxiliares!H166","v":0},{"$f":"Auxiliares!I35+Auxiliares!I42+Auxiliares!I166","v":0},{"$f":"Auxiliares!J35+Auxiliares!J42+Auxiliares!J166","v":0},{"$f":"Auxiliares!K35+Auxiliares!K42+Auxiliares!K166","v":0},{"$f":"Auxiliares!L35+Auxiliares!L42+Auxiliares!L166","v":0},{"$f":"Auxiliares!M35+Auxiliares!M42+Auxiliares!M166","v":0},{"$f":"Auxiliares!N35+Auxiliares!N42+Auxiliares!N166","v":0},{"$f":"Auxiliares!O35+Auxiliares!O42+Auxiliares!O166","v":0},null,0]
[]
[null,"Datos Acumulados",null,"Ingresos Gravados Acumulados",null,"2016-01-31","2016-02-28","2016-03-31","2016-04-30","2016-05-31","2016-06-30","2016-07-31","2016-08-31","2016-09-30","2016-10-31","2016-11-30","2016-12-31",null,"Anual"]
[null,null,null,"Ingresos gravados (menos SAC)",null,{"$f":"Auxiliares!D9+Auxiliares!D11","v":50000},{"$f":"Auxiliares!E9+Auxiliares!E11+F49","v":100000},{"$f":"Auxiliares!F9+Auxiliares!F11+G49","v":150000},{"$f":"Auxiliares!G9+Auxiliares!G11+H49","v":203000},{"$f":"Auxiliares!H9+Auxiliares!H11+I49","v":256000},{"$f":"Auxiliares!I9+Auxiliares!I11+J49","v":310000},{"$f":"Auxiliares!J9+Auxiliares!J11+K49","v":364000},{"$f":"Auxiliares!K9+Auxiliares!K11+L49","v":418000},{"$f":"Auxiliares!L9+Auxiliares!L11+M49","v":472000},{"$f":"Auxiliares!M9+Auxiliares!M11+N49","v":526000},{"$f":"Auxiliares!N9+Auxiliares!N11+O49","v":582000},{"$f":"Auxiliares!O9+Auxiliares!O11+P49","v":638000},null,{"$f":"Q49","v":638000}]
[null,null,null,"Ingresos prorrateados (menos SAC)",null,{"$f":"+Auxiliares!D49","v":0},{"$f":"+F50+Auxiliares!E49","v":0},{"$f":"+G50+Auxiliares!F49","v":0},{"$f":"+H50+Auxiliares!G49","v":0},{"$f":"+I50+Auxiliares!H49","v":0},{"$f":"+J50+Auxiliares!I49","v":0},{"$f":"+K50+Auxiliares!J49","v":0},{"$f":"+L50+Auxiliares!K49","v":0},{"$f":"+M50+Auxiliares!L49","v":0},{"$f":"+N50+Auxiliares!M49","v":0},{"$f":"+O50+Auxiliares!N49","v":0},{"$f":"+P50+Auxiliares!O49","v":0},null,{"$f":"+Q50","v":0}]
[null,null,null,"Ajuste SAC Neto",null,{"$f":"Ingresos!C28+Ingresos!C47","v":3458.3333333333335},{"$f":"Ingresos!D28+Ingresos!D47+F51","v":6916.666666666667},{"$f":"Ingresos!E28+Ingresos!E47+G51","v":10375},{"$f":"Ingresos!F28+Ingresos!F47+H51","v":14040.833333333334},{"$f":"Ingresos!G28+Ingresos!G47+I51","v":17706.666666666668},{"$f":"Ingresos!H28+Ingresos!H47+J51","v":21441.666666666668},{"$f":"Ingresos!I28+Ingresos!I47+K51","v":25176.666666666668},{"$f":"Ingresos!J28+Ingresos!J47+L51","v":28911.666666666668},{"$f":"Ingresos!K28+Ingresos!K47+M51","v":32646.666666666668},{"$f":"Ingresos!L28+Ingresos!L47+N51","v":36381.666666666672},{"$f":"Ingresos!M28+Ingresos!M47+O51","v":40255.000000000007},{"$f":"Ingresos!N28+Ingresos!N47+P51","v":44128.333333333343},null,0]
[null,null,null,"SAC (bruto)",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Ingresos!$C$12:$N$12)+SUM(Ingresos!$C$39:$N$39)","v":55000}]
[null,null,null,"Sub Total Ganancia Bruta",null,{"$f":"SUM(F49:F51)","v":53458.333333333336},106916.66666666667,160375,217040.83333333334,273706.66666666669,331441.66666666669,389176.66666666669,446911.66666666669,504646.66666666669,562381.66666666663,622255,682128.33333333337,null,{"$f":"SUM(S49:S52)","v":693000}]
[null,null,null,null,null,null,null,{"$f":"+H51-G51","v":3458.333333333333}]
[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,{"$f":"Auxiliares!D45","v":8500},{"$f":"Auxiliares!E45+F56","v":17000},{"$f":"Auxiliares!F45+G56","v":25500},{"$f":"Auxiliares!G45+H56","v":34510},{"$f":"Auxiliares!H45+I56","v":43520},{"$f":"Auxiliares!I45+J56","v":52700},{"$f":"Auxiliares!J45+K56","v":61880},{"$f":"Auxiliares!K45+L56","v":71060},{"$f":"Auxiliares!L45+M56","v":80240},{"$f":"Auxiliares!M45+N56","v":89420},{"$f":"Auxiliares!N45+O56","v":98940},{"$f":"Auxiliares!O45+P56","v":108460},null,{"$f":"+SUM(Auxiliares!P30:P35)","v":108460}]
[null,null,null,"Retenciones sobre ing. prorrateados",null,{"$f":"+Auxiliares!D63","v":0},{"$f":"+Auxiliares!E63+F57","v":0},{"$f":"+Auxiliares!F63+G57","v":0},{"$f":"+Auxiliares!G63+H57","v":0},{"$f":"+Auxiliares!H63+I57","v":0},{"$f":"+Auxiliares!I63+J57","v":0},{"$f":"+Auxiliares!J63+K57","v":0},{"$f":"+Auxiliares!K63+L57","v":0},{"$f":"+Auxiliares!L63+M57","v":0},{"$f":"+Auxiliares!M63+N57","v":0},{"$f":"+Auxiliares!N63+O57","v":0},{"$f":"+Auxiliares!O63+P57","v":0},null,{"$f":"+SUM(Q57,Auxiliares!P167)","v":9350}]
[]
[null,null,null,"Seguro de Vida",null,{"$f":"IF(Check!$B$2<>\"\",maximo(SUM(Auxiliares!$D$79:D79),Tablas!C18),0)","v":0},{"$f":"IF(Check!$B$2<>\"\",maximo(SUM(Auxiliares!$D$79:E79),Tablas!D18),0)","v":0},{"$f":"IF(Check!$B$2<>\"\",maximo(SUM(Auxiliares!$D$79:F79),Tablas!E18),0)","v":0},{"$f":"IF(Check!$B$2<>\"\",maximo(SUM(Auxiliares!$D$79:G79),Tablas!F18),0)","v":0},{"$f":"IF(Check!$B$2<>\"\",maximo(SUM(Auxiliares!$D$79:H79),Tablas!G18),0)","v":0},{"$f":"IF(Check!$B$2<>\"\",maximo(SUM(Auxiliares!$D$79:I79),Tablas!H18),0)","v":0},{"$f":"IF(Check!$B$2<>\"\",maximo(SUM(Auxiliares!$D$79:J79),Tablas!I18),0)","v":0},{"$f":"IF(Check!$B$2<>\"\",maximo(SUM(Auxiliares!$D$79:K79),Tablas!J18),0)","v":0},{"$f":"IF(Check!$B$2<>\"\",maximo(SUM(Auxiliares!$D$79:L79),Tablas!K18),0)","v":0},{"$f":"IF(Check!$B$2<>\"\",maximo(SUM(Auxiliares!$D$79:M79),Tablas!L18),0)","v":0},{"$f":"IF(Check!$B$2<>\"\",maximo(SUM(Auxiliares!$D$79:N79),Tablas!M18),0)","v":0},{"$f":"IF(Check!$B$2<>\"\",maximo(SUM(Auxiliares!$D$79:O79),Tablas!N18),0)","v":0},null,{"$f":"Q59","v":0}]
[null,null,null,"Gastos de Sepelio",null,{"$f":"IF(Check!$B$3<>\"\",maximo(SUM(Auxiliares!$D$80:D80),Tablas!C19),0)","v":0},{"$f":"IF(Check!$B$3<>\"\",maximo(SUM(Auxiliares!$D$80:E80),Tablas!D19),0)","v":0},{"$f":"IF(Check!$B$3<>\"\",maximo(SUM(Auxiliares!$D$80:F80),Tablas!E19),0)","v":0},{"$f":"IF(Check!$B$3<>\"\",maximo(SUM(Auxiliares!$D$80:G80),Tablas!F19),0)","v":0},{"$f":"IF(Check!$B$3<>\"\",maximo(SUM(Auxiliares!$D$80:H80),Tablas!G19),0)","v":0},{"$f":"IF(Check!$B$3<>\"\",maximo(SUM(Auxiliares!$D$80:I80),Tablas!H19),0)","v":0},{"$f":"IF(Check!$B$3<>\"\",maximo(SUM(Auxiliares!$D$80:J80),Tablas!I19),0)","v":0},{"$f":"IF(Check!$B$3<>\"\",maximo(SUM(Auxiliares!$D$80:K80),Tablas!J19),0)","v":0},{"$f":"IF(Check!$B$3<>\"\",maximo(SUM(Auxiliares!$D$80:L80),Tablas!K19),0)","v":0},{"$f":"IF(Check!$B$3<>\"\",maximo(SUM(Auxiliares!$D$80:M80),Tablas!L19),0)","v":0},{"$f":"IF(Check!$B$3<>\"\",maximo(SUM(Auxiliares!$D$80:N80),Tablas!M19),0)","v":0},{"$f":"IF(Check!$B$3<>\"\",maximo(SUM(Auxiliares!$D$80:O80),Tablas!N19),0)","v":0},null,0]
[null,null,null,"Intereses Crédito Hipotecario",null,{"$f":"IF(Check!$B4<>\"\",maximo(SUM(Auxiliares!$D$81:D81),Tablas!C20),0)","v":0},{"$f":"IF(Check!$B$4<>\"\",maximo(SUM(Auxiliares!$D$81:E81),Tablas!D20),0)","v":0},{"$f":"IF(Check!$B$4<>\"\",maximo(SUM(Auxiliares!$D$81:F81),Tablas!E20),0)","v":0},{"$f":"IF(Check!$B$4<>\"\",maximo(SUM(Auxiliares!$D$81:G81),Tablas!F20),0)","v":0},{"$f":"IF(Check!$B$4<>\"\",maximo(SUM(Auxiliares!$D$81:H81),Tablas!G20),0)","v":0},{"$f":"IF(Check!$B$4<>\"\",maximo(SUM(Auxiliares!$D$81:I81),Tablas!H20),0)","v":0},{"$f":"IF(Check!$B$4<>\"\",maximo(SUM(Auxiliares!$D$81:J81),Tablas!I20),0)","v":0},{"$f":"IF(Check!$B$4<>\"\",maximo(SUM(Auxiliares!$D$81:K81),Tablas!J20),0)","v":0},{"$f":"IF(Check!$B$4<>\"\",maximo(SUM(Auxiliares!$D$81:L81),Tablas!K20),0)","v":0},{"$f":"IF(Check!$B$4<>\"\",maximo(SUM(Auxiliares!$D$81:M81),Tablas!L20),0)","v":0},{"$f":"IF(Check!$B$4<>\"\",maximo(SUM(Auxiliares!$D$81:N81),Tablas!M20),0)","v":0},{"$f":"IF(Check!$B$4<>\"\",maximo(SUM(Auxiliares!$D$81:O81),Tablas!N20),0)","v":0},null,0]
[null,null,null,"Personal de Casas Particulares",null,{"$f":"IF(Check!$B5<>\"\",maximo(SUM(Auxiliares!$D$82:D82),Tablas!C21),0)","v":0},{"$f":"IF(Check!$B5<>\"\",maximo(SUM(Auxiliares!$D$82:E82),Tablas!D21),0)","v":0},{"$f":"IF(Check!$B5<>\"\",maximo(SUM(Auxiliares!$D$82:F82),Tablas!E21),0)","v":0},{"$f":"IF(Check!$B5<>\"\",maximo(SUM(Auxiliares!$D$82:G82),Tablas!F21),0)","v":0},{"$f":"IF(Check!$B5<>\"\",maximo(SUM(Auxiliares!$D$82:H82),Tablas!G21),0)","v":0},{"$f":"IF(Check!$B5<>\"\",maximo(SUM(Auxiliares!$D$82:I82),Tablas!H21),0)","v":0},{"$f":"IF(Check!$B5<>\"\",maximo(SUM(Auxiliares!$D$82:J82),Tablas!I21),0)","v":0},{"$f":"IF(Check!$B5<>\"\",maximo(SUM(Auxiliares!$D$82:K82),Tablas!J21),0)","v":0},{"$f":"IF(Check!$B5<>\"\",maximo(SUM(Auxiliares!$D$82:L82),Tablas!K21),0)","v":0},{"$f":"IF(Check!$B5<>\"\",maximo(SUM(Auxiliares!$D$82:M82),Tablas!L21),0)","v":0},{"$f":"IF(Check!$B5<>\"\",maximo(SUM(Auxiliares!$D$82:N82),Tablas!M21),0)","v":0},{"$f":"IF(Check!$B5<>\"\",maximo(SUM(Auxiliares!$D$82:O82),Tablas!N21),0)","v":0},null,0]
[null,null,null,"Aportes a fondos de jubilaciones",null,{"$f":"IF(Check!$B$9<>\"\",SUM(Auxiliares!$D83:D83),0)","v":0},{"$f":"IF(Check!$B$9<>\"\",SUM(Auxiliares!$D83:E83),0)","v":0},{"$f":"IF(Check!$B$9<>\"\",SUM(Auxiliares!$D83:F83),0)","v":0},{"$f":"IF(Check!$B$9<>\"\",SUM(Auxiliares!$D83:G83),0)","v":0},{"$f":"IF(Check!$B$9<>\"\",SUM(Auxiliares!$D83:H83),0)","v":0},{"$f":"IF(Check!$B$9<>\"\",SUM(Auxiliares!$D83:I83),0)","v":0},{"$f":"IF(Check!$B$9<>\"\",SUM(Auxiliares!$D83:J83),0)","v":0},{"$f":"IF(Check!$B$9<>\"\",SUM(Auxiliares!$D83:K83),0)","v":0},{"$f":"IF(Check!$B$9<>\"\",SUM(Auxiliares!$D83:L83),0)","v":0},{"$f":"IF(Check!$B$9<>\"\",SUM(Auxiliares!$D83:M83),0)","v":0},{"$f":"IF(Check!$B$9<>\"\",SUM(Auxiliares!$D83:N83),0)","v":0},{"$f":"IF(Check!$B$9<>\"\",SUM(Auxiliares!$D83:O83),0)","v":0},null,0]
[null,null,null,"Alquiler de casa habitación",null,{"$f":"IF(Check!$B10<>\"\",maximo(SUM(Auxiliares!$D84:D84),Tablas!C22),0)","v":1800},{"$f":"IF(Check!$B10<>\"\",maximo(SUM(Auxiliares!$D84:E84),Tablas!D22),0)","v":3600},{"$f":"IF(Check!$B10<>\"\",maximo(SUM(Auxiliares!$D84:F84),Tablas!E22),0)","v":5400},{"$f":"IF(Check!$B10<>\"\",maximo(SUM(Auxiliares!$D84:G84),Tablas!F22),0)","v":7200},{"$f":"IF(Check!$B10<>\"\",maximo(SUM(Auxiliares!$D84:H84),Tablas!G22),0)","v":9000},{"$f":"IF(Check!$B10<>\"\",maximo(SUM(Auxiliares!$D84:I84),Tablas!H22),0)","v":10800},{"$f":"IF(Check!$B10<>\"\",maximo(SUM(Auxiliares!$D84:J84),Tablas!I22),0)","v":13000},{"$f":"IF(Check!$B10<>\"\",maximo(SUM(Auxiliares!$D84:K84),Tablas!J22),0)","v":15200},{"$f":"IF(Check!$B10<>\"\",maximo(SUM(Auxiliares!$D84:L84),Tablas!K22),0)","v":17400},{"$f":"IF(Check!$B10<>\"\",maximo(SUM(Auxiliares!$D84:M84),Tablas!L22),0)","v":19600},{"$f":"IF(Check!$B10<>\"\",maximo(SUM(Auxiliares!$D84:N84),Tablas!M22),0)","v":21800},{"$f":"IF(Check!$B10<>\"\",maximo(SUM(Auxiliares!$D84:O84),Tablas!N22),0)","v":24000},null,24000]
[null,null,null,"Descuentos obligatorios",null,{"$f":"IF(Check!$B12<>\"\",SUM(Auxiliares!$D86:D86),0)","v":0},{"$f":"IF(Check!$B12<>\"\",SUM(Auxiliares!$D86:E86),0)","v":0},{"$f":"IF(Check!$B12<>\"\",SUM(Auxiliares!$D86:F86),0)","v":0},{"$f":"IF(Check!$B12<>\"\",SUM(Auxiliares!$D86:G86),0)","v":0},{"$f":"IF(Check!$B12<>\"\",SUM(Auxiliares!$D86:H86),0)","v":0},{"$f":"IF(Check!$B12<>\"\",SUM(Auxiliares!$D86:I86),0)","v":0},{"$f":"IF(Check!$B12<>\"\",SUM(Auxiliares!$D86:J86),0)","v":0},{"$f":"IF(Check!$B12<>\"\",SUM(Auxiliares!$D86:K86),0)","v":0},{"$f":"IF(Check!$B12<>\"\",SUM(Auxiliares!$D86:L86),0)","v":0},{"$f":"IF(Check!$B12<>\"\",SUM(Auxiliares!$D86:M86),0)","v":0},{"$f":"IF(Check!$B12<>\"\",SUM(Auxiliares!$D86:N86),0)","v":0},{"$f":"IF(Check!$B12<>\"\",SUM(Auxiliares!$D86:O86),0)","v":0},null,0]
[null,null,null,"SGR",null,{"$f":"IF(Check!$B13<>\"\",SUM(Auxiliares!$D87:D87),0)","v":0},{"$f":"IF(Check!$B13<>\"\",SUM(Auxiliares!$D87:E87),0)","v":0},{"$f":"IF(Check!$B13<>\"\",SUM(Auxiliares!$D87:F87),0)","v":0},{"$f":"IF(Check!$B13<>\"\",SUM(Auxiliares!$D87:G87),0)","v":0},{"$f":"IF(Check!$B13<>\"\",SUM(Auxiliares!$D87:H87),0)","v":0},{"$f":"IF(Check!$B13<>\"\",SUM(Auxiliares!$D87:I87),0)","v":0},{"$f":"IF(Check!$B13<>\"\",SUM(Auxiliares!$D87:J87),0)","v":0},{"$f":"IF(Check!$B13<>\"\",SUM(Auxiliares!$D87:K87),0)","v":0},{"$f":"IF(Check!$B13<>\"\",SUM(Auxiliares!$D87:L87),0)","v":0},{"$f":"IF(Check!$B13<>\"\",SUM(Auxiliares!$D87:M87),0)","v":0},{"$f":"IF(Check!$B13<>\"\",SUM(Auxiliares!$D87:N87),0)","v":0},{"$f":"IF(Check!$B13<>\"\",SUM(Auxiliares!$D87:O87),0)","v":0},null,0]
[null,null,null,"Cajas complementarias de previsión",null,{"$f":"IF(Check!$B14<>\"\",SUM(Auxiliares!$D88:D88),0)","v":0},{"$f":"IF(Check!$B14<>\"\",SUM(Auxiliares!$D88:E88),0)","v":0},{"$f":"IF(Check!$B14<>\"\",SUM(Auxiliares!$D88:F88),0)","v":0},{"$f":"IF(Check!$B14<>\"\",SUM(Auxiliares!$D88:G88),0)","v":0},{"$f":"IF(Check!$B14<>\"\",SUM(Auxiliares!$D88:H88),0)","v":0},{"$f":"IF(Check!$B14<>\"\",SUM(Auxiliares!$D88:I88),0)","v":0},{"$f":"IF(Check!$B14<>\"\",SUM(Auxiliares!$D88:J88),0)","v":0},{"$f":"IF(Check!$B14<>\"\",SUM(Auxiliares!$D88:K88),0)","v":0},{"$f":"IF(Check!$B14<>\"\",SUM(Auxiliares!$D88:L88),0)","v":0},{"$f":"IF(Check!$B14<>\"\",SUM(Auxiliares!$D88:M88),0)","v":0},{"$f":"IF(Check!$B14<>\"\",SUM(Auxiliares!$D88:N88),0)","v":0},{"$f":"IF(Check!$B14<>\"\",SUM(Auxiliares!$D88:O88),0)","v":0},null,0]
[null,null,null,"Viajantes",null,{"$f":"IF(Check!$B16<>\"\",maximo(SUM(Auxiliares!$D89:D89),Tablas!C24),0)","v":0},{"$f":"IF(Check!$B16<>\"\",maximo(SUM(Auxiliares!$D89:E89),Tablas!D24),0)","v":0},{"$f":"IF(Check!$B16<>\"\",maximo(SUM(Auxiliares!$D89:F89),Tablas!E24),0)","v":0},{"$f":"IF(Check!$B16<>\"\",maximo(SUM(Auxiliares!$D89:G89),Tablas!F24),0)","v":0},{"$f":"IF(Check!$B16<>\"\",maximo(SUM(Auxiliares!$D89:H89),Tablas!G24),0)","v":0},{"$f":"IF(Check!$B16<>\"\",maximo(SUM(Auxiliares!$D89:I89),Tablas!H24),0)","v":0},{"$f":"IF(Check!$B16<>\"\",maximo(SUM(Auxiliares!$D89:J89),Tablas!I24),0)","v":0},{"$f":"IF(Check!$B16<>\"\",maximo(SUM(Auxiliares!$D89:K89),Tablas!J24),0)","v":0},{"$f":"IF(Check!$B16<>\"\",maximo(SUM(Auxiliares!$D89:L89),Tablas!K24),0)","v":0},{"$f":"IF(Check!$B16<>\"\",maximo(SUM(Auxiliares!$D89:M89),Tablas!L24),0)","v":0},{"$f":"IF(Check!$B16<>\"\",maximo(SUM(Auxiliares!$D89:N89),Tablas!M24),0)","v":0},{"$f":"IF(Check!$B16<>\"\",maximo(SUM(Auxiliares!$D89:O89),Tablas!N24),0)","v":0},null,0]
[null,null,null,"Viáticos",null,{"$f":"IF(Check!$B11<>\"\",maximo(SUM(Auxiliares!$D85:D85),Tablas!C23),0)","v":0},{"$f":"IF(Check!$B11<>\"\",maximo(SUM(Auxiliares!$D85:E85),Tablas!D23),0)","v":0},{"$f":"IF(Check!$B11<>\"\",maximo(SUM(Auxiliares!$D85:F85),Tablas!E23),0)","v":0},{"$f":"IF(Check!$B11<>\"\",maximo(SUM(Auxiliares!$D85:G85),Tablas!F23),0)","v":0},{"$f":"IF(Check!$B11<>\"\",maximo(SUM(Auxiliares!$D85:H85),Tablas!G23),0)","v":0},{"$f":"IF(Check!$B11<>\"\",maximo(SUM(Auxiliares!$D85:I85),Tablas!H23),0)","v":0},{"$f":"IF(Check!$B11<>\"\",maximo(SUM(Auxiliares!$D85:J85),Tablas!I23),0)","v":0},{"$f":"IF(Check!$B11<>\"\",maximo(SUM(Auxiliares!$D85:K85),Tablas!J23),0)","v":0},{"$f":"IF(Check!$B11<>\"\",maximo(SUM(Auxiliares!$D85:L85),Tablas!K23),0)","v":0},{"$f":"IF(Check!$B11<>\"\",maximo(SUM(Auxiliares!$D85:M85),Tablas!L23),0)","v":0},{"$f":"IF(Check!$B11<>\"\",maximo(SUM(Auxiliares!$D85:N85),Tablas!M23),0)","v":0},{"$f":"IF(Check!$B11<>\"\",maximo(SUM(Auxiliares!$D85:O85),Tablas!N23),0)","v":0},null,{"$f":"+Q69","v":0}]
[null,null,null,"Auxiliar Deducciones",null,{"$f":"SUM(F56:F68)","v":10300},20600,30900,41710,52520,63500,74880,86260,97640,109020,120740,132460,null,{"$f":"SUM(S56:S69)","v":141810}]
[null,null,null,"Auxiliar Ganancia Neta",null,{"$f":"IF(F53-F70<=0,0,F53-F70)","v":43158.333333333336},86316.666666666672,129475,175330.83333333334,221186.66666666669,267941.66666666669,314296.66666666669,360651.66666666669,407006.66666666669,453361.66666666663,501515,549668.33333333337,null,{"$f":"IF(S53-S70<=0,0,S53-S70)","v":551190}]
[null,null,null,"Cuota Médico Asistencial",null,{"$f":"IF(Check!$B6<>\"\",maximo(SUM(Auxiliares!$D91:D91),Auxiliares!D$90),0)","v":0},{"$f":"IF(Check!$B6<>\"\",maximo(SUM(Auxiliares!$D91:E91),Auxiliares!E$90),0)","v":0},{"$f":"IF(Check!$B6<>\"\",maximo(SUM(Auxiliares!$D91:F91),Auxiliares!F$90),0)","v":0},{"$f":"IF(Check!$B6<>\"\",maximo(SUM(Auxiliares!$D91:G91),Auxiliares!G$90),0)","v":0},{"$f":"IF(Check!$B6<>\"\",maximo(SUM(Auxiliares!$D91:H91),Auxiliares!H$90),0)","v":0},{"$f":"IF(Check!$B6<>\"\",maximo(SUM(Auxiliares!$D91:I91),Auxiliares!I$90),0)","v":0},{"$f":"IF(Check!$B6<>\"\",maximo(SUM(Auxiliares!$D91:J91),Auxiliares!J$90),0)","v":0},{"$f":"IF(Check!$B6<>\"\",maximo(SUM(Auxiliares!$D91:K91),Auxiliares!K$90),0)","v":0},{"$f":"IF(Check!$B6<>\"\",maximo(SUM(Auxiliares!$D91:L91),Auxiliares!L$90),0)","v":0},{"$f":"IF(Check!$B6<>\"\",maximo(SUM(Auxiliares!$D91:M91),Auxiliares!M$90),0)","v":0},{"$f":"IF(Check!$B6<>\"\",maximo(SUM(Auxiliares!$D91:N91),Auxiliares!N$90),0)","v":0},{"$f":"IF(Check!$B6<>\"\",maximo(SUM(Auxiliares!$D91:O91),Auxiliares!O$90),0)","v":0},null,{"$f":"+Q72","v":0}]
[null,null,null,"Donaciones",null,{"$f":"IF(Check!$B7<>\"\",maximo(SUM(Auxiliares!$D92:D92),Auxiliares!D$90),0)","v":0},{"$f":"IF(Check!$B7<>\"\",maximo(SUM(Auxiliares!$D92:E92),Auxiliares!E$90),0)","v":0},{"$f":"IF(Check!$B7<>\"\",maximo(SUM(Auxiliares!$D92:F92),Auxiliares!F$90),0)","v":0},{"$f":"IF(Check!$B7<>\"\",maximo(SUM(Auxiliares!$D92:G92),Auxiliares!G$90),0)","v":0},{"$f":"IF(Check!$B7<>\"\",maximo(SUM(Auxiliares!$D92:H92),Auxiliares!H$90),0)","v":0},{"$f":"IF(Check!$B7<>\"\",maximo(SUM(Auxiliares!$D92:I92),Auxiliares!I$90),0)","v":0},{"$f":"IF(Check!$B7<>\"\",maximo(SUM(Auxiliares!$D92:J92),Auxiliares!J$90),0)","v":0},{"$f":"IF(Check!$B7<>\"\",maximo(SUM(Auxiliares!$D92:K92),Auxiliares!K$90),0)","v":0},{"$f":"IF(Check!$B7<>\"\",maximo(SUM(Auxiliares!$D92:L92),Auxiliares!L$90),0)","v":0},{"$f":"IF(Check!$B7<>\"\",maximo(SUM(Auxiliares!$D92:M92),Auxiliares!M$90),0)","v":0},{"$f":"IF(Check!$B7<>\"\",maximo(SUM(Auxiliares!$D92:N92),Auxiliares!N$90),0)","v":0},{"$f":"IF(Check!$B7<>\"\",maximo(SUM(Auxiliares!$D92:O92),Auxiliares!O$90),0)","v":0},null,{"$f":"+Q73","v":0}]
[null,null,null,"Honorarios Médicos Profesionales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Check!B15<>\"\",maximo(Auxiliares!P93,Auxiliares!P90),0)","v":0}]
[null,null,null,"Sub Total Deducciones Generales",null,{"$f":"SUM(F56:F69,F72:F74)","v":10300},{"$f":"SUM(G56:G69,G72:G74)","v":20600},{"$f":"SUM(H56:H69,H72:H74)","v":30900},41710,52520,63500,74880,86260,97640,109020,120740,{"$f":"SUM(Q56:Q69,Q72:Q74)","v":132460},null,{"$f":"SUM(S56:S69,S72:S74)","v":141810}]
[]
[null,null,null,"Ganancia Neta",null,{"$f":"IF((F53-F75)<0,0,F53-F75)","v":43158.333333333336},86316.666666666672,129475,175330.83333333334,221186.66666666669,267941.66666666669,314296.66666666669,360651.66666666669,407006.66666666669,453361.66666666663,501515,549668.33333333337,null,{"$f":"IF((S53-S75)<0,0,S53-S75)","v":551190}]
[]
[null,null,null,"Deducciones Art. 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,"Ganancia no Imponible",null,{"$f":"Tablas!C30","v":5576.4925000000003},{"$f":"+F80+Tablas!D30","v":11152.985000000001},{"$f":"+G80+Tablas!E30","v":16729.477500000001},{"$f":"+H80+Tablas!F30","v":22305.97},{"$f":"+I80+Tablas!G30","v":27882.462500000001},{"$f":"+J80+Tablas!H30","v":33458.955000000002},{"$f":"+K80+Tablas!I30","v":39035.447500000002},{"$f":"+L80+Tablas!J30","v":44611.94},{"$f":"+M80+Tablas!K30","v":50188.432500000003},{"$f":"+N80+Tablas!L30","v":55764.925000000003},{"$f":"+O80+Tablas!M30","v":61341.417500000003},{"$f":"+P80+Tablas!N30","v":66917.91},null,{"$f":"Q80","v":66917.91}]
[null,null,null,"Deducción especial",null,{"$f":"+Tablas!C31","v":26767.164000000001},{"$f":"+F81+Tablas!D31","v":53534.328000000001},{"$f":"+G81+Tablas!E31","v":80301.491999999998},{"$f":"+H81+Tablas!F31","v":107068.656},{"$f":"+I81+Tablas!G31","v":133835.82},{"$f":"+J81+Tablas!H31","v":160602.984},{"$f":"+K81+Tablas!I31","v":187370.14799999999},{"$f":"+L81+Tablas!J31","v":214137.31199999998},{"$f":"+M81+Tablas!K31","v":240904.47599999997},{"$f":"+N81+Tablas!L31","v":267671.63999999996},{"$f":"+O81+Tablas!M31","v":294438.80399999995},{"$f":"+P81+Tablas!N31","v":321205.96799999994},null,{"$f":"Q81","v":321205.96799999994}]
[null,null,null,"Cónyuge",null,{"$f":"Auxiliares!D138*Tablas!C32","v":0},{"$f":"Auxiliares!E138*Tablas!D32","v":0},{"$f":"Auxiliares!F138*Tablas!E32","v":0},{"$f":"Auxiliares!G138*Tablas!F32","v":0},{"$f":"Auxiliares!H138*Tablas!G32","v":0},{"$f":"Auxiliares!I138*Tablas!H32","v":0},{"$f":"Auxiliares!J138*Tablas!I32","v":0},{"$f":"Auxiliares!K138*Tablas!J32","v":0},{"$f":"Auxiliares!L138*Tablas!K32","v":0},{"$f":"Auxiliares!M138*Tablas!L32","v":0},{"$f":"Auxiliares!N138*Tablas!M32","v":0},{"$f":"Auxiliares!O138*Tablas!N32","v":0},null,{"$f":"Q82","v":0}]
[null,null,null,"Hijos",null,{"$f":"SUM(Auxiliares!D140:D155)*Tablas!C33","v":2621.7575000000002},{"$f":"SUM(Auxiliares!E140:E155)*Tablas!D33","v":5243.5150000000003},{"$f":"SUM(Auxiliares!F140:F155)*Tablas!E33","v":7865.2725000000009},{"$f":"SUM(Auxiliares!G140:G155)*Tablas!F33","v":10487.03},{"$f":"SUM(Auxiliares!H140:H155)*Tablas!G33","v":13108.7875},{"$f":"SUM(Auxiliares!I140:I155)*Tablas!H33","v":15730.545000000002},{"$f":"SUM(Auxiliares!J140:J155)*Tablas!I33","v":18352.302500000002},{"$f":"SUM(Auxiliares!K140:K155)*Tablas!J33","v":20974.06},{"$f":"SUM(Auxiliares!L140:L155)*Tablas!K33","v":23595.817500000001},{"$f":"SUM(Auxiliares!M140:M155)*Tablas!L33","v":26217.575000000001},{"$f":"SUM(Auxiliares!N140:N155)*Tablas!M33","v":28839.3325},{"$f":"SUM(Auxiliares!O140:O155)*Tablas!N33","v":31461.090000000004},null,{"$f":"Q83","v":31461.090000000004}]
[null,null,null,"Sub Total Deducciones Art. 23",null,{"$f":"SUM(F80:F83)","v":34965.414000000004},69930.828000000009,104896.24200000001,139861.65600000002,174827.07,209792.48400000003,244757.89799999999,279723.31199999998,314688.72599999997,349654.13999999996,384619.55399999995,419584.96799999994,null,{"$f":"SUM(S80:S83)","v":419584.96799999994}]
[]
[null,null,null,"Ganancia Neta Sujeta a Impuesto",null,{"$f":"IF((F77-F84)>=0,F77-F84,0)","v":8192.9193333333315},16385.838666666663,24578.757999999987,35469.177333333326,46359.596666666679,58149.18266666666,69538.7686666667,80928.35466666671,92317.94066666672,103707.52666666667,116895.44600000005,130083.36533333344,null,{"$f":"IF((S77-S84)>=0,S77-S84,0)","v":131605.03200000006}]
[]
[null,"Liquidación",null,"Determinación del Impuesto",null,"2016-01-31","2016-02-28","2016-03-31","2016-04-30","2016-05-31","2016-06-30","2016-07-31","2016-08-31","2016-09-30","2016-10-31","2016-11-30","2016-12-31",null,"Anual"]
[null,null,null,"Porcentaje",null,{"$f":"impuestoAlicuota(F86,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$222:D222)+SUM(Auxiliares!$D$236:D236),SUM(Ingresos!$C$31:'Ingresos'!C31)),MONTH(F88))","v":0.15},{"$f":"impuestoAlicuota(G86,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$222:E222)+SUM(Auxiliares!$D$236:E236),SUM(Ingresos!$C$31:'Ingresos'!D31)),MONTH(G88))","v":0.15},{"$f":"impuestoAlicuota(H86,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$222:F222)+SUM(Auxiliares!$D$236:F236),SUM(Ingresos!$C$31:'Ingresos'!E31)),MONTH(H88))","v":0.15},{"$f":"impuestoAlicuota(I86,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$222:G222)+SUM(Auxiliares!$D$236:G236),SUM(Ingresos!$C$31:'Ingresos'!F31)),MONTH(I88))","v":0.19},{"$f":"impuestoAlicuota(J86,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$222:H222)+SUM(Auxiliares!$D$236:H236),SUM(Ingresos!$C$31:'Ingresos'!G31)),MONTH(J88))","v":0.19},{"$f":"impuestoAlicuota(K86,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$222:I222)+SUM(Auxiliares!$D$236:I236),SUM(Ingresos!$C$31:'Ingresos'!H31)),MONTH(K88))","v":0.19},{"$f":"impuestoAlicuota(L86,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$222:J222)+SUM(Auxiliares!$D$236:J236),SUM(Ingresos!$C$31:'Ingresos'!I31)),MONTH(L88))","v":0.19},{"$f":"impuestoAlicuota(M86,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$222:K222)+SUM(Auxiliares!$D$236:K236),SUM(Ingresos!$C$31:'Ingresos'!J31)),MONTH(M88))","v":0.19},{"$f":"impuestoAlicuota(N86,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$222:L222)+SUM(Auxiliares!$D$236:L236),SUM(Ingresos!$C$31:'Ingresos'!K31)),MONTH(N88))","v":0.19},{"$f":"impuestoAlicuota(O86,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$222:M222)+SUM(Auxiliares!$D$236:M236),SUM(Ingresos!$C$31:'Ingresos'!L31)),MONTH(O88))","v":0.19},{"$f":"impuestoAlicuota(P86,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$222:N222)+SUM(Auxiliares!$D$236:N236),SUM(Ingresos!$C$31:'Ingresos'!M31)),MONTH(P88))","v":0.19},{"$f":"impuestoAlicuota(Q86,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$222:O222)+SUM(Auxiliares!$D$236:O236),SUM(Ingresos!$C$31:'Ingresos'!N31)),MONTH(Q88))","v":0.19},null,{"$f":"impuestoAlicuota(S86,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$222:O222)+SUM(Auxiliares!$D$236:O236),SUM(Ingresos!$C$31:'Ingresos'!N31)),12)","v":0.19}]
[null,null,null,"Valor Fijo",null,{"$f":"impuestoFijo(F86,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$222:D222,Auxiliares!$D$236:D236),SUM(Ingresos!$C$31:C31)),MONTH(F88))","v":558.00333333333333},{"$f":"impuestoFijo(G86,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$222:E222,Auxiliares!$D$236:E236),SUM(Ingresos!$C$31:D31)),MONTH(G88))","v":1116.0066666666667},{"$f":"impuestoFijo(H86,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$222:F222,Auxiliares!$D$236:F236),SUM(Ingresos!$C$31:E31)),MONTH(H88))","v":1674.01},{"$f":"impuestoFijo(I86,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$222:G222,Auxiliares!$D$236:G236),SUM(Ingresos!$C$31:F31)),MONTH(I88))","v":3519.7133333333331},{"$f":"impuestoFijo(J86,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$222:H222,Auxiliares!$D$236:H236),SUM(Ingresos!$C$31:G31)),MONTH(J88))","v":4399.6416666666664},{"$f":"impuestoFijo(K86,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$222:I222,Auxiliares!$D$236:I236),SUM(Ingresos!$C$31:H31)),MONTH(K88))","v":5279.57},{"$f":"impuestoFijo(L86,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$222:J222,Auxiliares!$D$236:J236),SUM(Ingresos!$C$31:I31)),MONTH(L88))","v":6159.498333333333},{"$f":"impuestoFijo(M86,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$222:K222,Auxiliares!$D$236:K236),SUM(Ingresos!$C$31:J31)),MONTH(M88))","v":7039.4266666666663},{"$f":"impuestoFijo(N86,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$222:L222,Auxiliares!$D$236:L236),SUM(Ingresos!$C$31:K31)),MONTH(N88))","v":7919.3549999999996},{"$f":"impuestoFijo(O86,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$222:M222,Auxiliares!$D$236:M236),SUM(Ingresos!$C$31:L31)),MONTH(O88))","v":8799.2833333333328},{"$f":"impuestoFijo(P86,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$222:N222,Auxiliares!$D$236:N236),SUM(Ingresos!$C$31:M31)),MONTH(P88))","v":9679.2116666666661},{"$f":"impuestoFijo(Q86,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$222:O222,Auxiliares!$D$236:O236),SUM(Ingresos!$C$31:N31)),MONTH(Q88))","v":10559.14},null,{"$f":"impuestoFijo(S86,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$222:O222)+SUM(Auxiliares!$D$236:O236),SUM(Ingresos!$C$31:'Ingresos'!N31)),12)","v":10559.14}]
[null,null,null,"Excedente",null,{"$f":"impuestoExcedente(F86,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$222:D222,Auxiliares!$D$236:D236),SUM(Ingresos!$C$31:'Ingresos'!C31)),MONTH(F88))","v":6438.5},{"$f":"impuestoExcedente(G86,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$222:E222,Auxiliares!$D$236:E236),SUM(Ingresos!$C$31:'Ingresos'!D31)),MONTH(G88))","v":12877},{"$f":"impuestoExcedente(H86,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$222:F222,Auxiliares!$D$236:F236),SUM(Ingresos!$C$31:'Ingresos'!E31)),MONTH(H88))","v":19315.5},{"$f":"impuestoExcedente(I86,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$222:G222,Auxiliares!$D$236:G236),SUM(Ingresos!$C$31:'Ingresos'!F31)),MONTH(I88))","v":34338.666666666664},{"$f":"impuestoExcedente(J86,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$222:H222,Auxiliares!$D$236:H236),SUM(Ingresos!$C$31:'Ingresos'!G31)),MONTH(J88))","v":42923.333333333336},{"$f":"impuestoExcedente(K86,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$222:I222,Auxiliares!$D$236:I236),SUM(Ingresos!$C$31:'Ingresos'!H31)),MONTH(K88))","v":51508},{"$f":"impuestoExcedente(L86,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$222:J222,Auxiliares!$D$236:J236),SUM(Ingresos!$C$31:'Ingresos'!I31)),MONTH(L88))","v":60092.666666666664},{"$f":"impuestoExcedente(M86,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$222:K222,Auxiliares!$D$236:K236),SUM(Ingresos!$C$31:'Ingresos'!J31)),MONTH(M88))","v":68677.333333333328},{"$f":"impuestoExcedente(N86,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$222:L222,Auxiliares!$D$236:L236),SUM(Ingresos!$C$31:'Ingresos'!K31)),MONTH(N88))","v":77262},{"$f":"impuestoExcedente(O86,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$222:M222,Auxiliares!$D$236:M236),SUM(Ingresos!$C$31:'Ingresos'!L31)),MONTH(O88))","v":85846.666666666672},{"$f":"impuestoExcedente(P86,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$222:N222,Auxiliares!$D$236:N236),SUM(Ingresos!$C$31:'Ingresos'!M31)),MONTH(P88))","v":94431.333333333328},{"$f":"impuestoExcedente(Q86,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$222:O222,Auxiliares!$D$236:O236),SUM(Ingresos!$C$31:'Ingresos'!N31)),MONTH(Q88))","v":103016},null,{"$f":"impuestoExcedente(S86,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$222:O222)+SUM(Auxiliares!$D$236:O236),SUM(Ingresos!$C$31:'Ingresos'!N31)),12)","v":103016}]
[null,null,null,"Impuesto determinado (acumulado)",null,{"$f":"impuestoDeterminado(F86,SUM(Auxiliares!$D$222:D222,Auxiliares!$D$230:D230,Auxiliares!$D$236:D236),MONTH(F6))","v":821.16623333333303},{"$f":"impuestoDeterminado(G86,SUM(Auxiliares!$D$222:E222,Auxiliares!$D$230:E230,Auxiliares!$D$236:E236),MONTH(G6))","v":1642.3324666666661},{"$f":"impuestoDeterminado(H86,SUM(Auxiliares!$D$222:F222,Auxiliares!$D$230:F230,Auxiliares!$D$236:F236),MONTH(H6))","v":2463.4986999999978},{"$f":"impuestoDeterminado(I86,SUM(Auxiliares!$D$222:G222,Auxiliares!$D$230:G230,Auxiliares!$D$236:G236),MONTH(I6))","v":3734.5103599999989},{"$f":"impuestoDeterminado(J86,SUM(Auxiliares!$D$222:H222,Auxiliares!$D$230:H230,Auxiliares!$D$236:H236),MONTH(J6))","v":5052.5317000000014},{"$f":"impuestoDeterminado(K86,SUM(Auxiliares!$D$222:I222,Auxiliares!$D$230:I230,Auxiliares!$D$236:I236),MONTH(K6))","v":6541.3947066666651},{"$f":"impuestoDeterminado(L86,SUM(Auxiliares!$D$222:J222,Auxiliares!$D$230:J230,Auxiliares!$D$236:J236),MONTH(L6))","v":7954.2577133333398},{"$f":"impuestoDeterminado(M86,SUM(Auxiliares!$D$222:K222,Auxiliares!$D$230:K230,Auxiliares!$D$236:K236),MONTH(M6))","v":9367.1207200000081},{"$f":"impuestoDeterminado(N86,SUM(Auxiliares!$D$222:L222,Auxiliares!$D$230:L230,Auxiliares!$D$236:L236),MONTH(N6))","v":10779.983726666676},{"$f":"impuestoDeterminado(O86,SUM(Auxiliares!$D$222:M222,Auxiliares!$D$230:M230,Auxiliares!$D$236:M236),MONTH(O6))","v":12192.846733333334},{"$f":"impuestoDeterminado(P86,SUM(Auxiliares!$D$222:N222,Auxiliares!$D$230:N230,Auxiliares!$D$236:N236),MONTH(P6))","v":13947.393073333344},{"$f":"impuestoDeterminado(Q86,SUM(Auxiliares!$D$222:O222,Auxiliares!$D$230:O230,Auxiliares!$D$236:O236),MONTH(Q6))","v":15701.939413333352},null,{"$f":"impuestoDeterminado(S86,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$222:O222)+SUM(Auxiliares!$D$236:O236),SUM(Ingresos!$C$31:'Ingresos'!N31)),12)","v":15991.056080000011}]
[null,null,null,"Pagos a cuenta",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PagosACuenta!N8","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":"retener(F92,0,SUM(Ingresos!C$8:C$26))","v":821.16623333333303},{"$f":"retener(G92,SUM($F$96:F96),SUM(Ingresos!D$8:D$26))","v":821.16623333333303},{"$f":"retener(H92,SUM($F$96:G96),SUM(Ingresos!E$8:E$26))","v":821.16623333333177},{"$f":"retener(I92,SUM($F$96:H96),SUM(Ingresos!F$8:F$26))","v":1271.011660000001},{"$f":"retener(J92,SUM($F$96:I96),SUM(Ingresos!G$8:G$26))","v":1318.0213400000025},{"$f":"retener(K92,SUM($F$96:J96),SUM(Ingresos!H$8:H$26))","v":1488.8630066666638},{"$f":"retener(L92,SUM($F$96:K96),SUM(Ingresos!I$8:I$26))","v":1412.8630066666747},{"$f":"retener(M92,SUM($F$96:L96),SUM(Ingresos!J$8:J$26))","v":1412.8630066666683},{"$f":"retener(N92,SUM($F$96:M96),SUM(Ingresos!K$8:K$26))","v":1412.8630066666683},{"$f":"retener(O92,SUM($F$96:N96),SUM(Ingresos!L$8:L$26))","v":1412.8630066666574},{"$f":"retener(P92,SUM($F$96:O96),SUM(Ingresos!M$8:M$26))","v":1754.5463400000099},{"$f":"retener(Q92,SUM($F$96:P96),SUM(Ingresos!N$8:N$26))","v":1754.5463400000081},null,{"$f":"retenerAnual(S92,SUM($F96:R96),SUM(Auxiliares!P9:P12,Auxiliares!P16:P19,Auxiliares!P23:P26)-SUM(Auxiliares!P30:P35,Auxiliares!P37:P42),Check!$B$17)","v":289.11666666665951}]
[null,null,null,"Importe a Devolver",null,{"$f":"devolucion(F92,F96,0)","v":0},{"$f":"devolucion(G92,SUM($F$96:G96),SUM($F$97:F97))","v":0},{"$f":"devolucion(H92,SUM($F$96:H96),SUM($F$97:G97))","v":0},{"$f":"devolucion(I92,SUM($F$96:I96),SUM($F$97:H97))","v":0},{"$f":"devolucion(J92,SUM($F$96:J96),SUM($F$97:I97))","v":0},{"$f":"devolucion(K92,SUM($F$96:K96),SUM($F$97:J97))","v":0},{"$f":"devolucion(L92,SUM($F$96:L96),SUM($F$97:K97))","v":0},{"$f":"devolucion(M92,SUM($F$96:M96),SUM($F$97:L97))","v":0},{"$f":"devolucion(N92,SUM($F$96:N96),SUM($F$97:M97))","v":0},{"$f":"devolucion(O92,SUM($F$96:O96),SUM($F$97:N97))","v":0},{"$f":"devolucion(P92,SUM($F$96:P96),SUM($F$97:O97))","v":0},{"$f":"devolucion(Q92,SUM($F$96:Q96),SUM($F$97:P97))","v":0},null,{"$f":"devolucion(S92-S93,SUM($F$96:S96),SUM($F$97:R97))","v":0}]
[]
[null,null,null,"Importe efectivamente retenido",null,{"$f":"PagosACuenta!C14-PagosACuenta!C15","v":0},{"$f":"PagosACuenta!D14-PagosACuenta!D15","v":0},{"$f":"PagosACuenta!E14-PagosACuenta!E15","v":0},{"$f":"PagosACuenta!F14-PagosACuenta!F15","v":0},{"$f":"PagosACuenta!G14-PagosACuenta!G15","v":0},{"$f":"PagosACuenta!H14-PagosACuenta!H15","v":0},{"$f":"PagosACuenta!I14-PagosACuenta!I15","v":0},{"$f":"PagosACuenta!J14-PagosACuenta!J15","v":0},{"$f":"PagosACuenta!K14-PagosACuenta!K15","v":0},{"$f":"PagosACuenta!L14-PagosACuenta!L15","v":0},{"$f":"PagosACuenta!M14-PagosACuenta!M15","v":0},{"$f":"PagosACuenta!N14-PagosACuenta!N15","v":0},null,{"$f":"PagosACuenta!O14-PagosACuenta!O15","v":0}]
[null,null,null,"Saldo a favor de AFIP/Contribuyente",null,{"$f":"ROUND(F92-F99,2)","v":821.17},{"$f":"ROUND(G92-SUM($F$99:G99),2)","v":1642.33},{"$f":"ROUND(H92-SUM($F$99:H99),2)","v":2463.5},{"$f":"ROUND(I92-SUM($F$99:I99),2)","v":3734.51},{"$f":"ROUND(J92-SUM($F$99:J99),2)","v":5052.53},{"$f":"ROUND(K92-SUM($F$99:K99),2)","v":6541.39},{"$f":"ROUND(L92-SUM($F$99:L99),2)","v":7954.26},{"$f":"ROUND(M92-SUM($F$99:M99),2)","v":9367.1200000000008},{"$f":"ROUND(N92-SUM($F$99:N99),2)","v":10779.98},{"$f":"ROUND(O92-SUM($F$99:O99),2)","v":12192.85},{"$f":"ROUND(P92-SUM($F$99:P99),2)","v":13947.39},{"$f":"ROUND(Q92-SUM($F$99:Q99),2)","v":15701.94},null,{"$f":"ROUND(S92-SUM($F$99:Q99),2)","v":15991.06}]
[null,null,null,null,null,{"$f":"IF(F100=0,\"\",IF(F100>0,\"A favor de AFIP\",\"A favor del contribuyente\"))","v":"A favor de AFIP"},{"$f":"IF(G100=0,\"\",IF(G100>0,\"A favor de AFIP\",\"A favor del contribuyente\"))","v":"A favor de AFIP"},"A favor de AFIP","A favor de AFIP","A favor de AFIP","A favor de AFIP","A favor de AFIP","A favor de AFIP","A favor de AFIP","A favor de AFIP","A favor de AFIP","A favor de AFIP",null,"A favor de AFIP"]
[]
[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":"Formulario","index":10,"n_rows":68,"n_cols":8,"rows_kept":68,"cut":false,"hidden":false,"merged":[[61,2,61,6],[62,2,62,6],[49,2,49,6],[51,2,51,6],[52,2,52,6],[53,2,53,6],[55,2,55,6],[57,2,57,6],[58,2,58,6],[59,2,59,6],[60,2,60,6],[50,2,50,7],[48,2,48,6],[40,2,40,6],[41,2,41,6],[42,2,42,6],[43,2,43,6],[44,2,44,6],[36,2,36,6],[37,2,37,6],[38,2,38,6],[39,2,39,6],[30,2,30,6],[31,2,31,6],[32,2,32,6],[33,2,33,6],[34,2,34,6],[35,2,35,6],[25,2,25,6],[26,2,26,6],[27,2,27,6],[28,2,28,6],[29,2,29,6],[24,2,24,6],[16,2,16,6],[15,2,15,6],[17,2,17,6],[18,2,18,6],[19,2,19,6],[20,2,20,6],[12,2,12,6],[13,2,13,6],[14,2,14,6],[3,2,3,8],[4,2,4,8]]}
[]
[]
[]
[null,null,"Liquidación de impuesto a las ganancias -"]
[null,null,"4ta. categoría relación de dependencia"]
[]
[null,null,{"$f":"\"Fecha: \"&DAY(Datos!F34)&\"/\"&MONTH(Datos!F34)&\"/\"&YEAR(Datos!F34)","v":"Fecha: 31/12/2018"}]
[null,null,{"$f":"\"Empleado: \"&Datos!F18&\", \"&Datos!F16&\" \"&Datos!F15&\", \"&Datos!F19","v":"Empleado: 27451112220, MATEI FLORENCIA FIORELLA, "}]
[null,null,{"$f":"\"Agente de Retención: \"&Datos!F24&\", \"&Datos!F25","v":"Agente de Retención: , "}]
[null,null,{"$f":"\"Período Fiscal: \"&Datos!F12","v":"Período Fiscal: 2018"}]
[null,null,"Remuneraciones"]
[]
[null,null,"Remuneración bruta",null,null,null,null,{"$f":"Liquidacion!S38-SUM(H14:H20)","v":638000}]
[null,null,"Retribuciones no habituales","$",null,null,null,{"$f":"SUMIF(Ingresos!$Q$8:$Q$26,\"Sí\",Ingresos!C$8:C$26)+SUMIF(Ingresos!$Q$8:$Q$26,\"Sí\",Ingresos!D$8:D$26)+SUMIF(Ingresos!$Q$8:$Q$26,\"Sí\",Ingresos!E$8:E$26)+SUMIF(Ingresos!$Q$8:$Q$26,\"Sí\",Ingresos!F$8:F$26)+SUMIF(Ingresos!$Q$8:$Q$26,\"Sí\",Ingresos!G$8:G$26)+SUMIF(Ingresos!$Q$8:$Q$26,\"Sí\",Ingresos!H$8:H$26)+SUMIF(Ingresos!$Q$8:$Q$26,\"Sí\",Ingresos!I$8:I$26)+SUMIF(Ingresos!$Q$8:$Q$26,\"Sí\",Ingresos!J$8:J$26)+SUMIF(Ingresos!$Q$8:$Q$26,\"Sí\",Ingresos!K$8:K$26)+SUMIF(Ingresos!$Q$8:$Q$26,\"Sí\",Ingresos!L$8:L$26)+SUMIF(Ingresos!$Q$8:$Q$26,\"Sí\",Ingresos!M$8:M$26)+SUMIF(Ingresos!$Q$8:$Q$26,\"Sí\",Ingresos!N$8:N$26)-H15-H16","v":0}]
[null,null,"SAC primera cuota","$",null,null,null,{"$f":"SUM(Liquidacion!F11:K11)","v":27000}]
[null,null,"SAC segunda cuota","$",null,null,null,{"$f":"SUM(Liquidacion!L11:Q11)","v":28000}]
[null,null,"Remuneración no alcanzada","$",null,null,null,{"$f":"+SUMIF(Ingresos!$P$8:$P$26,\"No gravado\",Ingresos!C$8:C$26)+SUMIF(Ingresos!$P$8:$P$26,\"No gravado\",Ingresos!D$8:D$26)+SUMIF(Ingresos!$P$8:$P$26,\"No gravado\",Ingresos!E$8:E$26)+SUMIF(Ingresos!$P$8:$P$26,\"No gravado\",Ingresos!F$8:F$26)+SUMIF(Ingresos!$P$8:$P$26,\"No gravado\",Ingresos!G$8:G$26)+SUMIF(Ingresos!$P$8:$P$26,\"No gravado\",Ingresos!H$8:H$26)+SUMIF(Ingresos!$P$8:$P$26,\"No gravado\",Ingresos!I$8:I$26)+SUMIF(Ingresos!$P$8:$P$26,\"No gravado\",Ingresos!J$8:J$26)+SUMIF(Ingresos!$P$8:$P$26,\"No gravado\",Ingresos!K$8:K$26)+SUMIF(Ingresos!$P$8:$P$26,\"No gravado\",Ingresos!L$8:L$26)+SUMIF(Ingresos!$P$8:$P$26,\"No gravado\",Ingresos!M$8:M$26)+SUMIF(Ingresos!$P$8:$P$26,\"No gravado\",Ingresos!N$8:N$26)","v":0}]
[null,null,"Remuneración exenta (sin incluir horas extras)","$",null,null,null,{"$f":"+SUMIF(Ingresos!$P$8:$P$26,\"Exento\",Ingresos!C$8:C$26)+SUMIF(Ingresos!$P$8:$P$26,\"Exento\",Ingresos!D$8:D$26)+SUMIF(Ingresos!$P$8:$P$26,\"Exento\",Ingresos!E$8:E$26)+SUMIF(Ingresos!$P$8:$P$26,\"Exento\",Ingresos!F$8:F$26)+SUMIF(Ingresos!$P$8:$P$26,\"Exento\",Ingresos!G$8:G$26)+SUMIF(Ingresos!$P$8:$P$26,\"Exento\",Ingresos!H$8:H$26)+SUMIF(Ingresos!$P$8:$P$26,\"Exento\",Ingresos!I$8:I$26)+SUMIF(Ingresos!$P$8:$P$26,\"Exento\",Ingresos!J$8:J$26)+SUMIF(Ingresos!$P$8:$P$26,\"Exento\",Ingresos!K$8:K$26)+SUMIF(Ingresos!$P$8:$P$26,\"Exento\",Ingresos!L$8:L$26)+SUMIF(Ingresos!$P$8:$P$26,\"Exento\",Ingresos!M$8:M$26)+SUMIF(Ingresos!$P$8:$P$26,\"Exento\",Ingresos!N$8:N$26)-H19-Auxiliares!T204","v":0}]
[null,null,"Remuneración exenta horas extras (netas)","$",null,null,null,{"$f":"SUM(Ingresos!C10:N10)+SUM(Ingresos!C37:N37)+Auxiliares!S204","v":0}]
[null,null,"Remuneración otros empleos","$",null,null,null,{"$f":"SUM(Ingresos!C46:N46)","v":0}]
[null,null,"REMUNERACIÓN COMPUTABLE","$",null,null,null,{"$f":"Liquidacion!S49+Liquidacion!S50+Liquidacion!S52","v":693000}]
[]
[null,null,"Deducciones"]
[]
[null,null,"Aportes a fondos de jubilaciones, retiros, pensiones o subsidios que se destinen a cajas nacionales, provinciales o municipales.",null,null,null,null,{"$f":"+Auxiliares!P204","v":76230}]
[null,null,"Aportes Obra Social",null,null,null,null,{"$f":"+Auxiliares!P205","v":41580}]
[null,null,"Cuota sindical",null,null,null,null,{"$f":"+Auxiliares!P206","v":0}]
[null,null,"Aportes jubilatorios otros empleos",null,null,null,null,{"$f":"+Auxiliares!P208","v":0}]
[null,null,"Aportes Obra Social otros empleos",null,null,null,null,{"$f":"+Auxiliares!P209","v":0}]
[null,null,"Cuota sindical otros empleos",null,null,null,null,{"$f":"+Auxiliares!P210","v":0}]
[null,null,"Cuotas médico asistenciales",null,null,null,null,{"$f":"+Liquidacion!S72","v":0}]
[null,null,"Primas de Seguro para el caso de muerte",null,null,null,null,{"$f":"+Liquidacion!S59","v":0}]
[null,null,"Gastos de sepelio",null,null,null,null,{"$f":"+Liquidacion!S60","v":0}]
[null,null,"Gastos estimativos para corredores y viajantes de comercio",null,null,null,null,{"$f":"+Liquidacion!S68","v":0}]
[null,null,"Donaciones a Fiscos nacional, provinciales y municipales, y a instituciones comprendidas en el art. 20, incs. e) y f) de la ley",null,null,null,null,{"$f":"+Liquidacion!S73","v":0}]
[null,null,"Descuentos obligatorios establecidos por ley nacional, provincial o municipal",null,null,null,null,{"$f":"+Liquidacion!S65","v":0}]
[null,null,"Honorarios por servicios de asistencia sanitaria, médica y paramédica",null,null,null,null,{"$f":"+Liquidacion!S74","v":0}]
[null,null,"Intereses créditos hipotecarios",null,null,null,null,{"$f":"+Liquidacion!S61","v":0}]
[null,null,"Aportes al capital social o al fondo de riesgo de socios protectores de Sociedades de Garantía Recíproca",null,null,null,null,{"$f":"+Liquidacion!S66","v":0}]
[null,null,"Empleados del servicio doméstico",null,null,null,null,{"$f":"+Liquidacion!S62","v":0}]
[null,null,"Aportes a Cajas Complementarias de Previsión, Fondos Compensadores de Previsión o similares",null,null,null,null,{"$f":"+Liquidacion!S67","v":0}]
[null,null,"Alquileres de inmuebles destinados a su casa habitación",null,null,null,null,{"$f":"+Liquidacion!S64","v":24000}]
[null,null,"Gastos de movilidad, viáticos y otras compensaciones análogas abonados por el empleador",null,null,null,null,{"$f":"+Liquidacion!S69","v":0}]
[null,null,"Otras deducciones",null,null,null,null,{"$f":"+Liquidacion!S63","v":0}]
[null,null,"TOTAL DEDUCCIONES",null,null,null,null,{"$f":"SUM(H25:H44)","v":141810}]
[]
[null,null,"Deducciones artículo 23"]
[]
[null,null,{"$f":"\"Ganancia no imponible \"&IF(Tablas!O30=66917.91,\"\",\"(incrementada en 22%)\")","v":"Ganancia no imponible "},null,null,null,null,{"$f":"+Liquidacion!S80","v":66917.91}]
[null,null,{"$f":"\"Deducción especial/Deducción específica \"&IF(Tablas!O30=66917.91,\"\",\"(incrementada en 22%)\")","v":"Deducción especial/Deducción específica "},null,null,null,null,{"$f":"+Liquidacion!S81","v":321205.96799999994}]
[null,null,{"$f":"\"Cargas de familia \"&IF(Tablas!O30=66917.91,\"\",\"(incrementada en 22%)\")","v":"Cargas de familia "}]
[null,null,{"$f":"\"Cónyuge \"&IF(Tablas!O30=66917.91,\"\",\"(incrementada en 22%)\")","v":"Cónyuge "},null,null,null,null,{"$f":"+Liquidacion!S82","v":0}]
[null,null,{"$f":"\"Hijos \"&IF(Tablas!O30=66917.91,\"\",\"(incrementada en 22%)\")","v":"Hijos "},null,null,null,null,{"$f":"+Liquidacion!S83","v":31461.090000000004}]
[null,null,"TOTAL",null,null,null,null,{"$f":"SUM(H49:H53)","v":419584.96799999994}]
[]
[null,null,"REMUNERACIÓN SUJETA A IMPUESTO","$",null,null,null,{"$f":"+Liquidacion!S86","v":131605.03200000006}]
[]
[null,null,"Tramo de alícuota artículo 90 ley gravamen","%",null,null,null,{"$f":"impuestoAlicuota(Liquidacion!S86,0,12)","v":0.19}]
[null,null,"Tramo de alícuota aplicable (sin incluir horas extras)","%",null,null,null,{"$f":"Liquidacion!S89","v":0.19}]
[null,null,"IMPUESTO DETERMINADO","$",null,null,null,{"$f":"Liquidacion!S92","v":15991.056080000011}]
[null,null,"Impuesto retenido","$",null,null,null,{"$f":"SUM(Liquidacion!S99,Liquidacion!F99:Q99)+15991.06","v":15991.06}]
[null,null,"Pagos a cuenta","$",null,null,null,{"$f":"Liquidacion!S93","v":0}]
[null,null,{"$f":"\"Saldo\"&IF(H63>=0,\" (a favor de AFIP)\",\" (a favor del contribuyente)\")","v":"Saldo (a favor del contribuyente)"},"$",null,null,null,{"$f":"+H60-H61+H62","v":-3.919999988283962E-3}]
[]
[null,null,"Se extiende el presente certificado para constancia del interesado"]
[null,null,{"$f":"Datos!F33&\", \"&DAY(Datos!F34)&\"/\"&MONTH(Datos!F34)&\"/\"&YEAR(Datos!F34)","v":", 31/12/2018"}]
[null,null,"Firma del responsable"]
[null,null,{"$f":"Datos!F29&\", \"&Datos!F30","v":", "}]

{"sheet":"ImpuestoTabla","index":11,"n_rows":37,"n_cols":17,"rows_kept":37,"cut":false,"hidden":false,"merged":[[19,1,22,13],[4,11,5,11],[4,12,5,12],[4,13,5,13],[7,5,7,6],[9,5,9,6],[16,3,16,6],[11,1,12,4],[11,5,11,6],[14,5,14,6],[4,9,4,10],[9,1,10,4]]}
[]
[]
[null,"CÁLCULO DEL IMPUESTO DETERMINADO",null,null,null,null,null,null,"ESCALA DEL ART. 90"]
[]
[null,"• Período mensual/anual",null,null,null,null,null,null,null,"Ganancia neta imponible acumulada",null,"Pagarán $","Más el %","Sobre el excedente"]
[null,null,null,null,null,null,null,null,null,"Más de $","A $"]
[null,null,null,null,null,null,null,null,{"$f":"IF(HLOOKUP($B$32,$D$31:$P$36,6,FALSE)=M7,1,0)","v":0},0,{"$f":"25754/12*IF($B$32=13,12,$B$32)","v":8584.6666666666661},0,0.05,0]
[null,"• Ganancia neta sujeta a impuesto (acumulado)",null,null,null,{"$f":"HLOOKUP(B32,D31:P35,3,FALSE)","v":35469.177333333326},null,null,0,{"$f":"25754/12*IF($B$32=13,12,$B$32)","v":8584.6666666666661},{"$f":"51508/12*IF($B$32=13,12,$B$32)","v":17169.333333333332},{"$f":"1287.7/12*IF($B$32=13,12,$B$32)","v":429.23333333333335},0.09,{"$f":"25754/12*IF($B$32=13,12,$B$32)","v":8584.6666666666661}]
[null,null,null,null,null,null,null,null,0,{"$f":"51508/12*IF($B$32=13,12,$B$32)","v":17169.333333333332},{"$f":"77262/12*IF($B$32=13,12,$B$32)","v":25754},{"$f":"3605.56/12*IF($B$32=13,12,$B$32)","v":1201.8533333333332},0.12,{"$f":"51508/12*IF($B$32=13,12,$B$32)","v":17169.333333333332}]
[null,"• Ganancia neta sujeta a impuesto - horas extras netas (acumulado)",null,null,null,{"$f":"IF(+HLOOKUP(B32,D31:P35,3,FALSE)-HLOOKUP(B32,D31:P35,5,FALSE)<0,0,+HLOOKUP(B32,D31:P35,3,FALSE)-HLOOKUP(B32,D31:P35,5,FALSE))","v":35469.177333333326},null,null,0,{"$f":"77262/12*IF($B$32=13,12,$B$32)","v":25754},{"$f":"103016/12*IF($B$32=13,12,$B$32)","v":34338.666666666664},{"$f":"6696.04/12*IF($B$32=13,12,$B$32)","v":2232.0133333333333},0.15,{"$f":"77262/12*IF($B$32=13,12,$B$32)","v":25754}]
[null,null,null,null,null,null,null,null,1,{"$f":"103016/12*IF($B$32=13,12,$B$32)","v":34338.666666666664},{"$f":"154524/12*IF($B$32=13,12,$B$32)","v":51508},{"$f":"10559.14/12*IF($B$32=13,12,$B$32)","v":3519.7133333333331},0.19,{"$f":"103016/12*IF($B$32=13,12,$B$32)","v":34338.666666666664}]
[null,"• Ganancia neta sujeta a impuesto detraidas las horas extras netas y las horas extras netas del SAC prorrateado (acumulado)",null,null,null,{"$f":"IF(+F10-HLOOKUP(B32,D31:P37,7,FALSE)<0,0,+F10-HLOOKUP(B32,D31:P37,7,FALSE))","v":35469.177333333326},null,null,0,{"$f":"154524/12*IF($B$32=13,12,$B$32)","v":51508},{"$f":"206032/12*IF($B$32=13,12,$B$32)","v":68677.333333333328},{"$f":"20345.66/12*IF($B$32=13,12,$B$32)","v":6781.8866666666663},0.23,{"$f":"154524/12*IF($B$32=13,12,$B$32)","v":51508}]
[null,null,null,null,null,null,null,null,0,{"$f":"206032/12*IF($B$32=13,12,$B$32)","v":68677.333333333328},{"$f":"309048/12*IF($B$32=13,12,$B$32)","v":103016},{"$f":"32192.5/12*IF($B$32=13,12,$B$32)","v":10730.833333333334},0.27,{"$f":"206032/12*IF($B$32=13,12,$B$32)","v":68677.333333333328}]
[null,null,null,null,null,null,null,null,0,{"$f":"309048/12*IF($B$32=13,12,$B$32)","v":103016},{"$f":"412064/12*IF($B$32=13,12,$B$32)","v":137354.66666666666},{"$f":"60006.82/12*IF($B$32=13,12,$B$32)","v":20002.273333333334},0.31,{"$f":"309048/12*IF($B$32=13,12,$B$32)","v":103016}]
[null,"• Impuesto determinado",null,null,null,{"$f":"HLOOKUP(B32,D31:P32,2,FALSE)","v":3734.5103599999989},null,null,0,{"$f":"412064/12*IF($B$32=13,12,$B$32)","v":137354.66666666666},"en adelante",{"$f":"91941.78/12*IF($B$32=13,12,$B$32)","v":30647.26},0.35,{"$f":"412064/12*IF($B$32=13,12,$B$32)","v":137354.66666666666}]
[]
[null,"• Cálculo auxiliar",null,{"$f":"IF(F8=0,0,TEXT(VLOOKUP(1,I7:N15,4,FALSE),\"$#.##0,00\")&\" + (\"&TEXT(F8,\"$#.##0,00\")&\" - \"&TEXT(VLOOKUP(1,I7:N15,6,FALSE),\"$#.##0,00\")&\") * \"&VLOOKUP(1,$I$7:$N$15,5,FALSE))","v":"$3.519,71 + ($35.469,18 - $34.338,67) * 0,19"}]
[]
[]
[null,"En el cálculo de las retenciones mensuales y a los fines del encuadre en el tramo correspondiente de la escala para determinar el impuesto, no se han tenido en cuenta las horas extras netas gravadas ni la doceava parte del SAC neto correspondiente a las mismas. A la fecha de cierre de la presente versión, esto no ha sido reglamentado."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Mes",0,1,2,3,4,5,6,7,8,9,10,11,12,13]
[null,4,0,{"$f":"Liquidacion!F92","v":821.16623333333303},{"$f":"Liquidacion!G92","v":1642.3324666666661},{"$f":"Liquidacion!H92","v":2463.4986999999978},{"$f":"Liquidacion!I92","v":3734.5103599999989},{"$f":"Liquidacion!J92","v":5052.5317000000014},{"$f":"Liquidacion!K92","v":6541.3947066666651},{"$f":"Liquidacion!L92","v":7954.2577133333398},{"$f":"Liquidacion!M92","v":9367.1207200000081},{"$f":"Liquidacion!N92","v":10779.983726666676},{"$f":"Liquidacion!O92","v":12192.846733333334},{"$f":"Liquidacion!P92","v":13947.393073333344},{"$f":"Liquidacion!Q92","v":15701.939413333352},{"$f":"+Liquidacion!S92","v":15991.056080000011},"Impuesto det"]
[null,null,{"$f":"+C32","v":0},{"$f":"Liquidacion!F86","v":8192.9193333333315},{"$f":"Liquidacion!G86","v":16385.838666666663},{"$f":"Liquidacion!H86","v":24578.757999999987},{"$f":"Liquidacion!I86","v":35469.177333333326},{"$f":"Liquidacion!J86","v":46359.596666666679},{"$f":"Liquidacion!K86","v":58149.18266666666},{"$f":"Liquidacion!L86","v":69538.7686666667},{"$f":"Liquidacion!M86","v":80928.35466666671},{"$f":"Liquidacion!N86","v":92317.94066666672},{"$f":"Liquidacion!O86","v":103707.52666666667},{"$f":"Liquidacion!P86","v":116895.44600000005},{"$f":"Liquidacion!Q86","v":130083.36533333344},{"$f":"+Liquidacion!S86","v":131605.03200000006},"GNSI"]
[null,null,{"$f":"+C33","v":0},{"$f":"+IF(Check!$B$8=\"Ok\",Ingresos!C30+Ingresos!C49,Ingresos!C31+Ingresos!C50)","v":0},{"$f":"+IF(Check!$B$8=\"Ok\",Ingresos!D30+Ingresos!D49,Ingresos!D31+Ingresos!D50)","v":0},{"$f":"+IF(Check!$B$8=\"Ok\",Ingresos!E30+Ingresos!E49,Ingresos!E31+Ingresos!E50)","v":0},{"$f":"+IF(Check!$B$8=\"Ok\",Ingresos!F30+Ingresos!F49,Ingresos!F31+Ingresos!F50)","v":0},{"$f":"+IF(Check!$B$8=\"Ok\",Ingresos!G30+Ingresos!G49,Ingresos!G31+Ingresos!G50)","v":0},{"$f":"+IF(Check!$B$8=\"Ok\",Ingresos!H30+Ingresos!H49,Ingresos!H31+Ingresos!H50)","v":0},{"$f":"+IF(Check!$B$8=\"Ok\",Ingresos!I30+Ingresos!I49,Ingresos!I31+Ingresos!I50)","v":0},{"$f":"+IF(Check!$B$8=\"Ok\",Ingresos!J30+Ingresos!J49,Ingresos!J31+Ingresos!J50)","v":0},{"$f":"+IF(Check!$B$8=\"Ok\",Ingresos!K30+Ingresos!K49,Ingresos!K31+Ingresos!K50)","v":0},{"$f":"+IF(Check!$B$8=\"Ok\",Ingresos!L30+Ingresos!L49,Ingresos!L31+Ingresos!L50)","v":0},{"$f":"+IF(Check!$B$8=\"Ok\",Ingresos!M30+Ingresos!M49,Ingresos!M31+Ingresos!M50)","v":0},{"$f":"+IF(Check!$B$8=\"Ok\",Ingresos!N30+Ingresos!N49,Ingresos!N31+Ingresos!N50)","v":0},{"$f":"+O34","v":0},"Hrs. extras"]
[null,null,0,{"$f":"+D34","v":0},{"$f":"+E34+D35","v":0},{"$f":"+F34+E35","v":0},0,{"$f":"+H34+G35","v":0},0,0,0,0,0,0,0,{"$f":"+O35","v":0},"Hrs. extras (acumuladas"]
[null,null,0,{"$f":"+Liquidacion!F89","v":0.15},{"$f":"+Liquidacion!G89","v":0.15},{"$f":"+Liquidacion!H89","v":0.15},{"$f":"+Liquidacion!I89","v":0.19},{"$f":"+Liquidacion!J89","v":0.19},{"$f":"+Liquidacion!K89","v":0.19},{"$f":"+Liquidacion!L89","v":0.19},{"$f":"+Liquidacion!M89","v":0.19},{"$f":"+Liquidacion!N89","v":0.19},{"$f":"+Liquidacion!O89","v":0.19},{"$f":"+Liquidacion!P89","v":0.19},{"$f":"+Liquidacion!Q89","v":0.19},{"$f":"+Liquidacion!S89","v":0.19},"Alícuota"]
[null,null,null,{"$f":"Auxiliares!D236","v":0},{"$f":"Auxiliares!E236+D37","v":0},{"$f":"Auxiliares!F236+E37","v":0},{"$f":"Auxiliares!G236+F37","v":0},{"$f":"Auxiliares!H236+G37","v":0},{"$f":"Auxiliares!I236+H37","v":0},{"$f":"Auxiliares!J236+I37","v":0},{"$f":"Auxiliares!K236+J37","v":0},{"$f":"Auxiliares!L236+K37","v":0},{"$f":"Auxiliares!M236+L37","v":0},{"$f":"Auxiliares!N236+M37","v":0},{"$f":"Auxiliares!O236+N37","v":0},{"$f":"Auxiliares!P236+O37","v":0},"Hrs. extras netas, parte del SAC"]