{"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":71,"macros":1,"external_links":0,"defined_names":2,"comments":3,"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 2019.01"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actualizada a enero 2019"]

{"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,2019]
[]
[null,"DATOS DEL TRABAJADOR"]
[null,"Nombres:"]
[null,"Apellido:"]
[null,"Legajo:"]
[null,"CUIL:"]
[null,"Dato adicional (optativo):"]
[null,"Zona geográfica",null,null,null,"Todo el país excepto zona patagónica"]
[]
[]
[null,"DATOS DEL AGENTE DE RETENCIÓN"]
[null,"CUIT:"]
[null,"Denominación legal:"]
[]
[]
[null,"FORMULARIO LIQUIDACIÓN DEL IMPUESTO A LAS GANANCIAS"]
[null,"Apellido y nombres del firmante:"]
[null,"Cargo:"]
[null,"Fecha (desde):",null,null,null,"2017-01-01"]
[null,"Fecha (hasta):",null,null,null,"31/12/2017"]
[null,"Lugar de extensión del certificado:"]
[null,"Fecha de extensión del certificado:",null,null,null,"2019-12-31"]

{"sheet":"Ingresos","index":2,"n_rows":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",70000,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","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,null,null,null,null,null,null,null,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,"Movilidad y viáticos (gravado)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravado","No","Sí","No"]
[null,"Movilidad y viáticos (exento)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Exento","No","Sí","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":70000},0,0,0,0,0,0,0,0,0,0,0]
[null,"SAC neto estimado (automático)",{"$f":"Auxiliares!D195","v":4841.6666666666661},{"$f":"Auxiliares!E195","v":0},{"$f":"Auxiliares!F195","v":0},{"$f":"Auxiliares!G195","v":0},{"$f":"Auxiliares!H195","v":0},{"$f":"Auxiliares!I195","v":0},{"$f":"Auxiliares!J195","v":0},{"$f":"Auxiliares!K195","v":0},{"$f":"Auxiliares!L195","v":0},{"$f":"Auxiliares!M195","v":0},{"$f":"Auxiliares!N195","v":0},{"$f":"Auxiliares!O195","v":0}]
[null,"SAC neto estimado (automáticol)"]
[null,"Horas extras  netas (automático)",{"$f":"+Auxiliares!D225","v":0},{"$f":"+Auxiliares!E225","v":0},{"$f":"+Auxiliares!F225","v":0},{"$f":"+Auxiliares!G225","v":0},{"$f":"+Auxiliares!H225","v":0},{"$f":"+Auxiliares!I225","v":0},{"$f":"+Auxiliares!J225","v":0},{"$f":"+Auxiliares!K225","v":0},{"$f":"+Auxiliares!L225","v":0},{"$f":"+Auxiliares!M225","v":0},{"$f":"+Auxiliares!N225","v":0},{"$f":"+Auxiliares!O225","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,"Movilidad y viáticos",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gravado","No","Sí","No"]
[null,"Movilidad y viáticos (exento)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Exento","No","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,"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)",{"$f":"Auxiliares!D200","v":0},{"$f":"Auxiliares!E200","v":0},{"$f":"Auxiliares!F200","v":0},{"$f":"Auxiliares!G200","v":0},{"$f":"Auxiliares!H200","v":0},{"$f":"Auxiliares!I200","v":0},{"$f":"Auxiliares!J200","v":0},{"$f":"Auxiliares!K200","v":0},{"$f":"Auxiliares!L200","v":0},{"$f":"Auxiliares!M200","v":0},{"$f":"Auxiliares!N200","v":0},{"$f":"Auxiliares!O200","v":0}]
[null,"SAC neto estimado (manual)"]
[null,"Horas extras  netas (para art. 90)",{"$f":"+Auxiliares!D233","v":0},{"$f":"+Auxiliares!E233","v":0},{"$f":"+Auxiliares!F233","v":0},{"$f":"+Auxiliares!G233","v":0},{"$f":"+Auxiliares!H233","v":0},{"$f":"+Auxiliares!I233","v":0},{"$f":"+Auxiliares!J233","v":0},{"$f":"+Auxiliares!K233","v":0},{"$f":"+Auxiliares!L233","v":0},{"$f":"+Auxiliares!M233","v":0},{"$f":"+Auxiliares!N233","v":0},{"$f":"+Auxiliares!O233","v":0}]
[null,"Horas extras  netas (para art. 90)"]

{"sheet":"DedGrales","index":3,"n_rows":179,"n_cols":15,"rows_kept":179,"cut":false,"hidden":false,"merged":[[84,3,84,4]]}
[]
[]
[null,"DEDUCCIONES GENERALES"]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Concepto","Enero","Febrero","Marzo","Abril","Mayo","Junio","Julio","Agosto","Septiembre","Octubre","Noviembre","Diciembre"]
[null,null,"Jubilación"]
[null,null,"Ley 19032"]
[null,null,"Obra social"]
[null,null,"Sindicato"]
[]
[]
[null,null,"Ded. al SAC Prorrateado"]
[]
[null,null,"Pluriempleo"]
[]
[null,null,"Concepto","Enero","Febrero","Marzo","Abril","Mayo","Junio","Julio","Agosto","Septiembre","Octubre","Noviembre","Diciembre"]
[null,null,"Jubilación"]
[null,null,"Ley 19032"]
[null,null,"Obra social"]
[null,null,"Sindicato"]
[]
[]
[null,null,"Ded. al SAC Prorrateado"]
[]
[]
[]
[]
[null,null,"Concepto","Enero","Febrero","Marzo","Abril","Mayo","Junio","Julio","Agosto","Septiembre","Octubre","Noviembre","Diciembre"]
[null,null,"Importe"]
[null,null,"Total acumulado",{"$f":"+D35","v":0},{"$f":"+D36+E35","v":0},{"$f":"+E36+F35","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Mes en que se informa",1,2,3,4,5,6,7,8,9,10,11,12]
[]
[]
[]
[]
[null,null,"Concepto","Enero","Febrero","Marzo","Abril","Mayo","Junio","Julio","Agosto","Septiembre","Octubre","Noviembre","Diciembre"]
[null,null,"Importe"]
[null,null,"Total acumulado",{"$f":"+D43","v":0},{"$f":"+D44+E43","v":0},{"$f":"+E44+F43","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Mes en que se informa",1,2,3,4,5,6,7,8,9,10,11,12]
[]
[]
[]
[]
[null,null,"Concepto","Enero","Febrero","Marzo","Abril","Mayo","Junio","Julio","Agosto","Septiembre","Octubre","Noviembre","Diciembre"]
[null,null,"Importe"]
[null,null,"Total acumulado",{"$f":"+D51","v":0},{"$f":"+D52+E51","v":0},{"$f":"+E52+F51","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Mes en que se informa",1,2,3,4,5,6,7,8,9,10,11,12]
[]
[]
[]
[]
[null,null,"Concepto","Enero","Febrero","Marzo","Abril","Mayo","Junio","Julio","Agosto","Septiembre","Octubre","Noviembre","Diciembre"]
[null,null,"Importe"]
[null,null,"Total acumulado",{"$f":"+D59","v":0},{"$f":"+D60+E59","v":0},{"$f":"+E60+F59","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Mes en que se informa",1,2,3,4,5,6,7,8,9,10,11,12]
[]
[]
[]
[]
[]
[null,null,"Concepto","Enero","Febrero","Marzo","Abril","Mayo","Junio","Julio","Agosto","Septiembre","Octubre","Noviembre","Diciembre"]
[null,null,"Importe",7400]
[null,null,"Total acumulado",{"$f":"+D68","v":7400},{"$f":"+D69+E68","v":7400},{"$f":"+E69+F68","v":7400},7400,7400,7400,7400,7400,7400,7400,7400,7400]
[null,null,"Mes en que se informa",1,2,3,4,5,6,7,8,9,10,11,12]
[]
[]
[]
[]
[]
[null,null,"Concepto","Enero","Febrero","Marzo","Abril","Mayo","Junio","Julio","Agosto","Septiembre","Octubre","Noviembre","Diciembre"]
[null,null,"Importe"]
[null,null,"Total acumulado",{"$f":"+D77","v":0},{"$f":"+E77+DedGrales!$D78","v":0},{"$f":"+DedGrales!$E78+F77","v":0},{"$f":"+DedGrales!$F78+G77","v":0},{"$f":"+DedGrales!$G78+H77","v":0},{"$f":"+DedGrales!$H78+I77","v":0},{"$f":"+DedGrales!$I78+J77","v":0},{"$f":"+DedGrales!$J78+K77","v":0},{"$f":"+DedGrales!$K78+L77","v":0},{"$f":"+DedGrales!$L78+M77","v":0},{"$f":"+DedGrales!$M78+N77","v":0},{"$f":"+DedGrales!$N78+O77","v":0}]
[null,null,"Mes en que se informa",1,2,3,4,5,6,7,8,9,10,11,12]
[]
[]
[]
[]
[]
[null,null,"Cantidad de sepelios",1]
[]
[null,null,"Concepto","Enero","Febrero","Marzo","Abril","Mayo","Junio","Julio","Agosto","Septiembre","Octubre","Noviembre","Diciembre"]
[null,null,"Importe"]
[null,null,"Total acumulado",{"$f":"+D88","v":0},{"$f":"+D89+E88","v":0},{"$f":"+E89+F88","v":0},{"$f":"+F89+G88","v":0},0,0,0,0,0,0,0,0]
[null,null,"Mes en que se informa",1,2,3,4,5,6,7,8,9,10,11,12]
[]
[]
[]
[]
[null,null,"Concepto","Enero","Febrero","Marzo","Abril","Mayo","Junio","Julio","Agosto","Septiembre","Octubre","Noviembre","Diciembre"]
[null,null,"Importe",5274.8]
[null,null,"Total acumulado",{"$f":"+D96","v":5274.8},{"$f":"+D97+E96","v":5274.8},5274.8,5274.8,5274.8,5274.8,5274.8,5274.8,5274.8,5274.8,5274.8,5274.8]
[null,null,"Mes en que se informa",1,2,3,4,5,6,7,8,9,10,11,12]
[]
[]
[]
[]
[]
[null,null,"Concepto","Enero","Febrero","Marzo","Abril","Mayo","Junio","Julio","Agosto","Septiembre","Octubre","Noviembre","Diciembre"]
[null,null,"Importe"]
[null,null,"Total acumulado",{"$f":"+D105","v":0},{"$f":"+D106+E105","v":0},{"$f":"+E106+F105","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Mes en que se informa",1,2,3,4,5,6,7,8,9,10,11,12]
[]
[]
[]
[]
[]
[null,null,"Concepto","Enero","Febrero","Marzo","Abril","Mayo","Junio","Julio","Agosto","Septiembre","Octubre","Noviembre","Diciembre"]
[null,null,"Importe"]
[null,null,"Total acumulado",{"$f":"+D114","v":0},{"$f":"+D115+E114","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Mes en que se informa",1,2,3,4,5,6,7,8,9,10,11,12]
[]
[]
[]
[]
[]
[null,null,"Concepto","Enero","Febrero","Marzo","Abril","Mayo","Junio","Julio","Agosto","Septiembre","Octubre","Noviembre","Diciembre"]
[null,null,"Importe"]
[null,null,"Total acumulado",{"$f":"+D123","v":0},{"$f":"+D124+E123","v":0},{"$f":"+E124+F123","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Mes en que se informa",1,2,3,4,5,6,7,8,9,10,11,12]
[]
[]
[]
[]
[null,null,"Concepto","Enero","Febrero","Marzo","Abril","Mayo","Junio","Julio","Agosto","Septiembre","Octubre","Noviembre","Diciembre"]
[null,null,"Importe"]
[null,null,"Total acumulado",{"$f":"+D131","v":0},{"$f":"+D132+E131","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Mes en que se informa",1,2,3,4,5,6,7,8,9,10,11,12]
[]
[]
[]
[]
[null,null,"Concepto","Enero","Febrero","Marzo","Abril","Mayo","Junio","Julio","Agosto","Septiembre","Octubre","Noviembre","Diciembre"]
[null,null,"Importe"]
[null,null,"Total acumulado",{"$f":"+D139","v":0},{"$f":"+D140+E139","v":0},{"$f":"+E140+F139","v":0},{"$f":"+F140+G139","v":0},{"$f":"+G140+H139","v":0},{"$f":"+H140+I139","v":0},{"$f":"+I140+J139","v":0},{"$f":"+J140+K139","v":0},{"$f":"+K140+L139","v":0},{"$f":"+L140+M139","v":0},{"$f":"+M140+N139","v":0},{"$f":"+N140+O139","v":0}]
[null,null,"Mes en que se informa",1,2,3,4,5,6,7,8,9,10,11,12]
[]
[]
[]
[]
[]
[null,null,"Concepto","Enero","Febrero","Marzo","Abril","Mayo","Junio","Julio","Agosto","Septiembre","Octubre","Noviembre","Diciembre"]
[null,null,"Importe",1500]
[null,null,"Total acumulado",{"$f":"+D148","v":1500},{"$f":"+D149+E148","v":1500},{"$f":"+E149+F148","v":1500},{"$f":"+F149+G148","v":1500},{"$f":"+G149+H148","v":1500},{"$f":"+H149+I148","v":1500},{"$f":"+I149+J148","v":1500},{"$f":"+J149+K148","v":1500},{"$f":"+K149+L148","v":1500},{"$f":"+L149+M148","v":1500},{"$f":"+M149+N148","v":1500},{"$f":"+N149+O148","v":1500}]
[null,null,"Mes en que se informa",1,2,3,4,5,6,7,8,9,10,11,12]
[]
[]
[]
[]
[]
[]
[null,null,"Concepto","Enero","Febrero","Marzo","Abril","Mayo","Junio","Julio","Agosto","Septiembre","Octubre","Noviembre","Diciembre"]
[null,null,"Importe"]
[null,null,"Total acumulado",{"$f":"+D158","v":0},{"$f":"+D159+E158","v":0},{"$f":"+E159+F158","v":0},{"$f":"+F159+G158","v":0},{"$f":"+G159+H158","v":0},{"$f":"+H159+I158","v":0},{"$f":"+I159+J158","v":0},{"$f":"+J159+K158","v":0},{"$f":"+K159+L158","v":0},{"$f":"+L159+M158","v":0},{"$f":"+M159+N158","v":0},{"$f":"+N159+O158","v":0}]
[null,null,"Mes en que se informa",1,2,3,4,5,6,7,8,9,10,11,12]
[]
[]
[]
[]
[]
[]
[null,null,"Concepto","Enero","Febrero","Marzo","Abril","Mayo","Junio","Julio","Agosto","Septiembre","Octubre","Noviembre","Diciembre"]
[null,null,"Importe"]
[null,null,"Total acumulado",{"$f":"+D168","v":0},{"$f":"+D169+E168","v":0},{"$f":"+E169+F168","v":0},{"$f":"+F169+G168","v":0},{"$f":"+G169+H168","v":0},{"$f":"+H169+I168","v":0},{"$f":"+I169+J168","v":0},{"$f":"+J169+K168","v":0},{"$f":"+K169+L168","v":0},{"$f":"+L169+M168","v":0},{"$f":"+M169+N168","v":0},{"$f":"+N169+O168","v":0}]
[null,null,"Mes en que se informa",1,2,3,4,5,6,7,8,9,10,11,12]
[]
[]
[]
[]
[]
[null,null,"Concepto","Enero","Febrero","Marzo","Abril","Mayo","Junio","Julio","Agosto","Septiembre","Octubre","Noviembre","Diciembre"]
[null,null,"Importe"]
[null,null,"Total acumulado",{"$f":"+D177","v":0},{"$f":"+D178+E177","v":0},{"$f":"+E178+F177","v":0},{"$f":"+F178+G177","v":0},{"$f":"+G178+H177","v":0},{"$f":"+H178+I177","v":0},{"$f":"+I178+J177","v":0},{"$f":"+J178+K177","v":0},{"$f":"+K178+L177","v":0},{"$f":"+L178+M177","v":0},{"$f":"+M178+N177","v":0},{"$f":"+N178+O177","v":0}]
[null,null,"Mes en que se informa",1,2,3,4,5,6,7,8,9,10,11,12]

{"sheet":"Check","index":4,"n_rows":20,"n_cols":2,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
["Último día del mes"]
["Seguro de vida"]
["Gastos de sepelio"]
["Crédito hipotecario"]
["PCP","Ok"]
["Cuota médico asistencial"]
["Donaciones"]
["Retenciones automáticas","Ok"]
["Aportes a fondos de jubilaciones"]
["Alquiler de casa habitación","Ok"]
["Viáticos","Ok"]
["Descuentos obligatorios"]
["SGR"]
["Cajas complementarias de previsión"]
["Honorarios por asistencia sanitaria, médica"]
["Viajantes"]
["35% de límite anual"]
["Planes de seguro de retiro privado"]
["Gastos de indumentaria"]
["Viáticos (larga distancia)"]

{"sheet":"DedPersonales","index":5,"n_rows":28,"n_cols":37,"rows_kept":28,"cut":false,"hidden":false,"merged":[[15,10,15,16],[16,10,16,16],[5,1,5,6],[10,1,10,6],[12,10,12,16],[13,10,13,16],[14,10,14,16],[7,10,7,16],[17,10,17,16],[18,10,18,16],[19,10,19,16],[20,10,20,16],[30,1,30,6],[27,10,27,16],[21,10,21,16],[22,10,22,16],[23,10,23,16],[24,10,24,16],[25,10,25,16],[26,10,26,16]]}
[]
[]
[null,"DEDUCCIONES PERSONALES"]
[]
[null,"Cónyuge"]
[null,{"$f":"\"Sean residentes en el país, estén a cargo del contribuyente y no tengan en el año ingresos netos superiores a pesos \"&Tablas!O31&\", cualquiera sea su origen y estén o no sujetas al impuesto\"","v":"Sean residentes en el país, estén a cargo del contribuyente y no tengan en el año ingresos netos superiores a pesos 85848,99, cualquiera sea su origen y estén o no sujetas al impuesto"}]
[null,null,"Nombre y apellido","CUIL","Mes de alta","Mes de baja","Mes en que se informa"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(E8=\"\",F8=\"\",G8=\"\"),\"\",IF(AND(OR(E8<>\"\",F8<>\"\"),G8=\"\"),\"Recuerde completar el campo 'Mes en que se informa' para computar las deducciones\",\"\"))","v":""}]
[]
[null,"Hijos"]
[null,{"$f":"\"Hijo, hija, hijastro o hijastra menor de dieciocho (18) años o incapacitado para el trabajo; residentes en el país, estén a cargo del contribuyente y no tengan en el año ingresos netos superiores a \"&Tablas!O31&\", cualquiera sea su origen y estén o no sujetas al impuesto\"","v":"Hijo, hija, hijastro o hijastra menor de dieciocho (18) años o incapacitado para el trabajo; residentes en el país, estén a cargo del contribuyente y no tengan en el año ingresos netos superiores a 85848,99, cualquiera sea su origen y estén o no sujetas al impuesto"}]
[null,null,"Nombre y apellido","CUIL","Mes de alta","Mes de baja","Mes en que se informa","Porcentaje de imputación Anterior","Porcentaje de imputación","Mes de cambio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,{"$f":"+AC12+1","v":5},{"$f":"+AD12+1","v":6},7,8,9,10,11,{"$f":"+AJ12+1","v":12}]
[null,null,"hijo menor",null,1,12,1,1,1,null,{"$f":"IF(T13=1,\"\",IF(AND(R13=0,S13=1),\"Ingrese porcentaje de imputación y mes de cambio, de corresponder el cambio de la RG 4286\",IF(AND(R13=0,S13=0),\"\",IF(R13=1,\"Ingrese Mes de alta y mes que se informa\"))))","v":"Ingrese porcentaje de imputación y mes de cambio, de corresponder el cambio de la RG 4286"},null,null,null,null,null,null,{"$f":"IF(AND(Tabla1[[#This Row],[Mes de alta]]<>\"\",Tabla1[[#This Row],[Mes en que se informa]]<>\"\"),0,1)","v":0},{"$f":"IF(AND(Tabla1[[#This Row],[Porcentaje de imputación]]<>\"\",Tabla1[[#This Row],[Mes de cambio]]<>\"\"),0,1)","v":1},{"$f":"IF(OR(Tabla1[[#This Row],[Mes de alta]]<>\"\",Tabla1[[#This Row],[Mes de baja]]<>\"\",Tabla1[[#This Row],[Mes en que se informa]]<>\"\",Tabla1[[#This Row],[Porcentaje de imputación]]<>\"\",Tabla1[[#This Row],[Mes de cambio]]<>\"\"),0,1)","v":0}]
[null,null,null,null,null,null,null,1,null,null,{"$f":"IF(T14=1,\"\",IF(AND(R14=0,S14=1),\"Ingrese porcentaje de imputación y mes de cambio, de corresponder\",IF(AND(R14=0,S14=0),\"\",IF(R14=1,\"Ingrese Mes de alta y mes que se informa\"))))","v":""},null,null,null,null,null,null,{"$f":"IF(OR(Tabla1[[#This Row],[Mes de alta]]<>\"\",Tabla1[[#This Row],[Mes en que se informa]]<>\"\"),0,1)","v":1},{"$f":"IF(AND(Tabla1[[#This Row],[Porcentaje de imputación]]<>\"\",Tabla1[[#This Row],[Mes de cambio]]<>\"\"),0,1)","v":1},{"$f":"IF(OR(Tabla1[[#This Row],[Mes de alta]]<>\"\",Tabla1[[#This Row],[Mes de baja]]<>\"\",Tabla1[[#This Row],[Mes en que se informa]]<>\"\",Tabla1[[#This Row],[Porcentaje de imputación]]<>\"\",Tabla1[[#This Row],[Mes de cambio]]<>\"\"),0,1)","v":1}]
[null,null,null,null,null,null,null,1,null,null,"",null,null,null,null,null,null,{"$f":"IF(OR(Tabla1[[#This Row],[Mes de alta]]<>\"\",Tabla1[[#This Row],[Mes en que se informa]]<>\"\"),0,1)","v":1},{"$f":"IF(AND(Tabla1[[#This Row],[Porcentaje de imputación]]<>\"\",Tabla1[[#This Row],[Mes de cambio]]<>\"\"),0,1)","v":1},{"$f":"IF(OR(Tabla1[[#This Row],[Mes de alta]]<>\"\",Tabla1[[#This Row],[Mes de baja]]<>\"\",Tabla1[[#This Row],[Mes en que se informa]]<>\"\",Tabla1[[#This Row],[Porcentaje de imputación]]<>\"\",Tabla1[[#This Row],[Mes de cambio]]<>\"\"),0,1)","v":1}]
[null,null,null,null,null,null,null,1,null,null,"",null,null,null,null,null,null,{"$f":"IF(OR(Tabla1[[#This Row],[Mes de alta]]<>\"\",Tabla1[[#This Row],[Mes en que se informa]]<>\"\"),0,1)","v":1},{"$f":"IF(AND(Tabla1[[#This Row],[Porcentaje de imputación]]<>\"\",Tabla1[[#This Row],[Mes de cambio]]<>\"\"),0,1)","v":1},{"$f":"IF(OR(Tabla1[[#This Row],[Mes de alta]]<>\"\",Tabla1[[#This Row],[Mes de baja]]<>\"\",Tabla1[[#This Row],[Mes en que se informa]]<>\"\",Tabla1[[#This Row],[Porcentaje de imputación]]<>\"\",Tabla1[[#This Row],[Mes de cambio]]<>\"\"),0,1)","v":1}]
[null,null,null,null,null,null,null,1,null,null,"",null,null,null,null,null,null,{"$f":"IF(OR(Tabla1[[#This Row],[Mes de alta]]<>\"\",Tabla1[[#This Row],[Mes en que se informa]]<>\"\"),0,1)","v":1},{"$f":"IF(AND(Tabla1[[#This Row],[Porcentaje de imputación]]<>\"\",Tabla1[[#This Row],[Mes de cambio]]<>\"\"),0,1)","v":1},{"$f":"IF(OR(Tabla1[[#This Row],[Mes de alta]]<>\"\",Tabla1[[#This Row],[Mes de baja]]<>\"\",Tabla1[[#This Row],[Mes en que se informa]]<>\"\",Tabla1[[#This Row],[Porcentaje de imputación]]<>\"\",Tabla1[[#This Row],[Mes de cambio]]<>\"\"),0,1)","v":1}]
[null,null,null,null,null,null,null,1,null,null,"",null,null,null,null,null,null,{"$f":"IF(OR(Tabla1[[#This Row],[Mes de alta]]<>\"\",Tabla1[[#This Row],[Mes en que se informa]]<>\"\"),0,1)","v":1},{"$f":"IF(AND(Tabla1[[#This Row],[Porcentaje de imputación]]<>\"\",Tabla1[[#This Row],[Mes de cambio]]<>\"\"),0,1)","v":1},{"$f":"IF(OR(Tabla1[[#This Row],[Mes de alta]]<>\"\",Tabla1[[#This Row],[Mes de baja]]<>\"\",Tabla1[[#This Row],[Mes en que se informa]]<>\"\",Tabla1[[#This Row],[Porcentaje de imputación]]<>\"\",Tabla1[[#This Row],[Mes de cambio]]<>\"\"),0,1)","v":1}]
[null,null,null,null,null,null,null,1,null,null,"",null,null,null,null,null,null,{"$f":"IF(OR(Tabla1[[#This Row],[Mes de alta]]<>\"\",Tabla1[[#This Row],[Mes en que se informa]]<>\"\"),0,1)","v":1},{"$f":"IF(AND(Tabla1[[#This Row],[Porcentaje de imputación]]<>\"\",Tabla1[[#This Row],[Mes de cambio]]<>\"\"),0,1)","v":1},{"$f":"IF(OR(Tabla1[[#This Row],[Mes de alta]]<>\"\",Tabla1[[#This Row],[Mes de baja]]<>\"\",Tabla1[[#This Row],[Mes en que se informa]]<>\"\",Tabla1[[#This Row],[Porcentaje de imputación]]<>\"\",Tabla1[[#This Row],[Mes de cambio]]<>\"\"),0,1)","v":1}]
[null,null,null,null,null,null,null,1,null,null,"",null,null,null,null,null,null,{"$f":"IF(OR(Tabla1[[#This Row],[Mes de alta]]<>\"\",Tabla1[[#This Row],[Mes en que se informa]]<>\"\"),0,1)","v":1},{"$f":"IF(AND(Tabla1[[#This Row],[Porcentaje de imputación]]<>\"\",Tabla1[[#This Row],[Mes de cambio]]<>\"\"),0,1)","v":1},{"$f":"IF(OR(Tabla1[[#This Row],[Mes de alta]]<>\"\",Tabla1[[#This Row],[Mes de baja]]<>\"\",Tabla1[[#This Row],[Mes en que se informa]]<>\"\",Tabla1[[#This Row],[Porcentaje de imputación]]<>\"\",Tabla1[[#This Row],[Mes de cambio]]<>\"\"),0,1)","v":1}]
[null,null,null,null,null,null,null,1,null,null,"",null,null,null,null,null,null,{"$f":"IF(OR(Tabla1[[#This Row],[Mes de alta]]<>\"\",Tabla1[[#This Row],[Mes en que se informa]]<>\"\"),0,1)","v":1},{"$f":"IF(AND(Tabla1[[#This Row],[Porcentaje de imputación]]<>\"\",Tabla1[[#This Row],[Mes de cambio]]<>\"\"),0,1)","v":1},{"$f":"IF(OR(Tabla1[[#This Row],[Mes de alta]]<>\"\",Tabla1[[#This Row],[Mes de baja]]<>\"\",Tabla1[[#This Row],[Mes en que se informa]]<>\"\",Tabla1[[#This Row],[Porcentaje de imputación]]<>\"\",Tabla1[[#This Row],[Mes de cambio]]<>\"\"),0,1)","v":1}]
[null,null,null,null,null,null,null,1,null,null,"",null,null,null,null,null,null,{"$f":"IF(OR(Tabla1[[#This Row],[Mes de alta]]<>\"\",Tabla1[[#This Row],[Mes en que se informa]]<>\"\"),0,1)","v":1},{"$f":"IF(AND(Tabla1[[#This Row],[Porcentaje de imputación]]<>\"\",Tabla1[[#This Row],[Mes de cambio]]<>\"\"),0,1)","v":1},{"$f":"IF(OR(Tabla1[[#This Row],[Mes de alta]]<>\"\",Tabla1[[#This Row],[Mes de baja]]<>\"\",Tabla1[[#This Row],[Mes en que se informa]]<>\"\",Tabla1[[#This Row],[Porcentaje de imputación]]<>\"\",Tabla1[[#This Row],[Mes de cambio]]<>\"\"),0,1)","v":1}]
[null,null,null,null,null,null,null,1,null,null,"",null,null,null,null,null,null,{"$f":"IF(OR(Tabla1[[#This Row],[Mes de alta]]<>\"\",Tabla1[[#This Row],[Mes en que se informa]]<>\"\"),0,1)","v":1},{"$f":"IF(AND(Tabla1[[#This Row],[Porcentaje de imputación]]<>\"\",Tabla1[[#This Row],[Mes de cambio]]<>\"\"),0,1)","v":1},{"$f":"IF(OR(Tabla1[[#This Row],[Mes de alta]]<>\"\",Tabla1[[#This Row],[Mes de baja]]<>\"\",Tabla1[[#This Row],[Mes en que se informa]]<>\"\",Tabla1[[#This Row],[Porcentaje de imputación]]<>\"\",Tabla1[[#This Row],[Mes de cambio]]<>\"\"),0,1)","v":1}]
[null,null,null,null,null,null,null,1,null,null,"",null,null,null,null,null,null,{"$f":"IF(OR(Tabla1[[#This Row],[Mes de alta]]<>\"\",Tabla1[[#This Row],[Mes en que se informa]]<>\"\"),0,1)","v":1},{"$f":"IF(AND(Tabla1[[#This Row],[Porcentaje de imputación]]<>\"\",Tabla1[[#This Row],[Mes de cambio]]<>\"\"),0,1)","v":1},{"$f":"IF(OR(Tabla1[[#This Row],[Mes de alta]]<>\"\",Tabla1[[#This Row],[Mes de baja]]<>\"\",Tabla1[[#This Row],[Mes en que se informa]]<>\"\",Tabla1[[#This Row],[Porcentaje de imputación]]<>\"\",Tabla1[[#This Row],[Mes de cambio]]<>\"\"),0,1)","v":1}]
[null,null,null,null,null,null,null,1,null,null,"",null,null,null,null,null,null,{"$f":"IF(OR(Tabla1[[#This Row],[Mes de alta]]<>\"\",Tabla1[[#This Row],[Mes en que se informa]]<>\"\"),0,1)","v":1},{"$f":"IF(AND(Tabla1[[#This Row],[Porcentaje de imputación]]<>\"\",Tabla1[[#This Row],[Mes de cambio]]<>\"\"),0,1)","v":1},{"$f":"IF(OR(Tabla1[[#This Row],[Mes de alta]]<>\"\",Tabla1[[#This Row],[Mes de baja]]<>\"\",Tabla1[[#This Row],[Mes en que se informa]]<>\"\",Tabla1[[#This Row],[Porcentaje de imputación]]<>\"\",Tabla1[[#This Row],[Mes de cambio]]<>\"\"),0,1)","v":1}]
[null,null,null,null,null,null,null,1,null,null,"",null,null,null,null,null,null,{"$f":"IF(OR(Tabla1[[#This Row],[Mes de alta]]<>\"\",Tabla1[[#This Row],[Mes en que se informa]]<>\"\"),0,1)","v":1},{"$f":"IF(AND(Tabla1[[#This Row],[Porcentaje de imputación]]<>\"\",Tabla1[[#This Row],[Mes de cambio]]<>\"\"),0,1)","v":1},{"$f":"IF(OR(Tabla1[[#This Row],[Mes de alta]]<>\"\",Tabla1[[#This Row],[Mes de baja]]<>\"\",Tabla1[[#This Row],[Mes en que se informa]]<>\"\",Tabla1[[#This Row],[Porcentaje de imputación]]<>\"\",Tabla1[[#This Row],[Mes de cambio]]<>\"\"),0,1)","v":1}]
[null,null,null,null,null,null,null,1,null,null,"",null,null,null,null,null,null,{"$f":"IF(OR(Tabla1[[#This Row],[Mes de alta]]<>\"\",Tabla1[[#This Row],[Mes en que se informa]]<>\"\"),0,1)","v":1},{"$f":"IF(AND(Tabla1[[#This Row],[Porcentaje de imputación]]<>\"\",Tabla1[[#This Row],[Mes de cambio]]<>\"\"),0,1)","v":1},{"$f":"IF(OR(Tabla1[[#This Row],[Mes de alta]]<>\"\",Tabla1[[#This Row],[Mes de baja]]<>\"\",Tabla1[[#This Row],[Mes en que se informa]]<>\"\",Tabla1[[#This Row],[Porcentaje de imputación]]<>\"\",Tabla1[[#This Row],[Mes de cambio]]<>\"\"),0,1)","v":1}]
[null,null,null,null,null,null,null,1,null,null,"",null,null,null,null,null,null,{"$f":"IF(OR(Tabla1[[#This Row],[Mes de alta]]<>\"\",Tabla1[[#This Row],[Mes en que se informa]]<>\"\"),0,1)","v":1},{"$f":"IF(AND(Tabla1[[#This Row],[Porcentaje de imputación]]<>\"\",Tabla1[[#This Row],[Mes de cambio]]<>\"\"),0,1)","v":1},{"$f":"IF(OR(Tabla1[[#This Row],[Mes de alta]]<>\"\",Tabla1[[#This Row],[Mes de baja]]<>\"\",Tabla1[[#This Row],[Mes en que se informa]]<>\"\",Tabla1[[#This Row],[Porcentaje de imputación]]<>\"\",Tabla1[[#This Row],[Mes de cambio]]<>\"\"),0,1)","v":1}]

{"sheet":"PagosACuenta","index":6,"n_rows":27,"n_cols":15,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,"PERCEPCIONES EFECTUADAS POR LA DIRECCIÓN GENERAL DE ADUANAS, IMPUESTO SOBRE LOS CRÉDITOS Y DÉBITOS BANCARIOS Y PERCEPCIONES DE LA RG 3819"]
[]
[null,"Concepto","enero","febrero","marzo","abril","mayo","junio","julio","agosto","septiembre","octubre","noviembre","diciembre","anual"]
[null,"Importe"]
[null,"Acumulado",{"$f":"+C7","v":0},{"$f":"+D7+C8","v":0},{"$f":"+E7+D8","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"IMPUESTO SOBRE LOS CRÉDITOS Y DÉBITOS BANCARIOS"]
[]
[null,"Concepto","enero","febrero","marzo","abril","mayo","junio","julio","agosto","septiembre","octubre","noviembre","diciembre","anual"]
[null,"Importe"]
[null,"Acumulado",{"$f":"+C13","v":0},{"$f":"+D13+C14","v":0},{"$f":"+E13+D14","v":0},{"$f":"+F13+E14","v":0},{"$f":"+G13+F14","v":0},{"$f":"+H13+G14","v":0},{"$f":"+I13+H14","v":0},{"$f":"+J13+I14","v":0},{"$f":"+K13+J14","v":0},{"$f":"+L13+K14","v":0},{"$f":"+M13+L14","v":0},{"$f":"+N13+M14","v":0},{"$f":"+O13+N14","v":0}]
[]
[null,"PERCEPCIONES DE LA RG 3819"]
[]
[null,"Concepto","enero","febrero","marzo","abril","mayo","junio","julio","agosto","septiembre","octubre","noviembre","diciembre","anual"]
[null,"Importe"]
[null,"Acumulado",{"$f":"+C19","v":0},{"$f":"+D19+C20","v":0},{"$f":"+E19+D20","v":0},{"$f":"+F19+E20","v":0},{"$f":"+G19+F20","v":0},{"$f":"+H19+G20","v":0},{"$f":"+I19+H20","v":0},{"$f":"+J19+I20","v":0},{"$f":"+K19+J20","v":0},{"$f":"+L19+K20","v":0},{"$f":"+M19+L20","v":0},{"$f":"+N19+M20","v":0},{"$f":"+O19+N20","v":0}]
[]
[null,"IMPORTE EFECTIVAMENTE RETENIDO/DEVUELTO (MENSUAL)"]
[]
[null,"Concepto","enero","febrero","marzo","abril","mayo","junio","julio","agosto","septiembre","octubre","noviembre","diciembre","anual"]
[null,"Retenciones"]
[null,"Devoluciones"]
[null,"Acumulado",{"$f":"+C25-C26","v":0},{"$f":"+D25-D26+C27","v":0},{"$f":"+E25-E26+D27","v":0},0,0,0,0,0,0,0,0,0,0]

{"sheet":"Auxiliares","index":7,"n_rows":297,"n_cols":20,"rows_kept":297,"cut":false,"hidden":false,"merged":[[139,2,139,14],[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$45,\"No\")","v":70000},{"$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$45,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!E$8:E$26,Ingresos!$P$8:$P$26,\"Gravado\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"No\")+SUMIFS(Ingresos!E$35:E$45,Ingresos!$P$35:$P$45,\"Gravado\",Ingresos!$R$35:$R$45,\"Sí\",Ingresos!$Q$35:$Q$45,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!F$8:F$26,Ingresos!$P$8:$P$26,\"Gravado\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"No\")+SUMIFS(Ingresos!F$35:F$45,Ingresos!$P$35:$P$45,\"Gravado\",Ingresos!$R$35:$R$45,\"Sí\",Ingresos!$Q$35:$Q$45,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!G$8:G$26,Ingresos!$P$8:$P$26,\"Gravado\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"No\")+SUMIFS(Ingresos!G$35:G$45,Ingresos!$P$35:$P$45,\"Gravado\",Ingresos!$R$35:$R$45,\"Sí\",Ingresos!$Q$35:$Q$45,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!H$8:H$26,Ingresos!$P$8:$P$26,\"Gravado\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"No\")+SUMIFS(Ingresos!H$35:H$45,Ingresos!$P$35:$P$45,\"Gravado\",Ingresos!$R$35:$R$45,\"Sí\",Ingresos!$Q$35:$Q$45,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!I$8:I$26,Ingresos!$P$8:$P$26,\"Gravado\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"No\")+SUMIFS(Ingresos!I$35:I$45,Ingresos!$P$35:$P$45,\"Gravado\",Ingresos!$R$35:$R$45,\"Sí\",Ingresos!$Q$35:$Q$45,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!J$8:J$26,Ingresos!$P$8:$P$26,\"Gravado\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"No\")+SUMIFS(Ingresos!J$35:J$45,Ingresos!$P$35:$P$45,\"Gravado\",Ingresos!$R$35:$R$45,\"Sí\",Ingresos!$Q$35:$Q$45,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!K$8:K$26,Ingresos!$P$8:$P$26,\"Gravado\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"No\")+SUMIFS(Ingresos!K$35:K$45,Ingresos!$P$35:$P$45,\"Gravado\",Ingresos!$R$35:$R$45,\"Sí\",Ingresos!$Q$35:$Q$45,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!L$8:L$26,Ingresos!$P$8:$P$26,\"Gravado\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"No\")+SUMIFS(Ingresos!L$35:L$45,Ingresos!$P$35:$P$45,\"Gravado\",Ingresos!$R$35:$R$45,\"Sí\",Ingresos!$Q$35:$Q$45,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!M$8:M$26,Ingresos!$P$8:$P$26,\"Gravado\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"No\")+SUMIFS(Ingresos!M$35:M$45,Ingresos!$P$35:$P$45,\"Gravado\",Ingresos!$R$35:$R$45,\"Sí\",Ingresos!$Q$35:$Q$45,\"No\")","v":0},{"$f":"SUMIFS(Ingresos!N$8:N$26,Ingresos!$P$8:$P$26,\"Gravado\",Ingresos!$R$8:$R$26,\"Sí\",Ingresos!$Q$8:$Q$26,\"No\")+SUMIFS(Ingresos!N$35:N$45,Ingresos!$P$35:$P$45,\"Gravado\",Ingresos!$R$35:$R$45,\"Sí\",Ingresos!$Q$35:$Q$45,\"No\")","v":0},{"$f":"SUM(D9:O9)","v":70000}]
[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$9,DedGrales!D12+DedGrales!D23)","v":7700},{"$f":"retenciones(Check!$B$8,$R30,SUM(E$9:E$10,E$16:E$17,E$23:E$24),Tablas!D$7,Tablas!D8,E$9,DedGrales!E12+DedGrales!E23)","v":0},{"$f":"retenciones(Check!$B$8,$R30,SUM(F$9:F$10,F$16:F$17,F$23:F$24),Tablas!E$7,Tablas!E8,F$9,DedGrales!F12+DedGrales!F23)","v":0},{"$f":"retenciones(Check!$B$8,$R30,SUM(G$9:G$10,G$16:G$17,G$23:G$24),Tablas!F$7,Tablas!F8,G$9,DedGrales!G12+DedGrales!G23)","v":0},{"$f":"retenciones(Check!$B$8,$R30,SUM(H$9:H$10,H$16:H$17,H$23:H$24),Tablas!G$7,Tablas!G8,H$9,DedGrales!H12+DedGrales!H23)","v":0},{"$f":"retenciones(Check!$B$8,$R30,SUM(I$9:I$10,I$16:I$17,I$23:I$24),Tablas!H$7,Tablas!H8,I$9,DedGrales!I12+DedGrales!I23)","v":0},{"$f":"retenciones(Check!$B$8,$R30,SUM(J$9:J$10,J$16:J$17,J$23:J$24),Tablas!I$7,Tablas!I8,J$9,DedGrales!J12+DedGrales!J23)","v":0},{"$f":"retenciones(Check!$B$8,$R30,SUM(K$9:K$10,K$16:K$17,K$23:K$24),Tablas!J$7,Tablas!J8,K$9,DedGrales!K12+DedGrales!K23)","v":0},{"$f":"retenciones(Check!$B$8,$R30,SUM(L$9:L$10,L$16:L$17,L$23:L$24),Tablas!K$7,Tablas!K8,L$9,DedGrales!L12+DedGrales!L23)","v":0},{"$f":"retenciones(Check!$B$8,$R30,SUM(M$9:M$10,M$16:M$17,M$23:M$24),Tablas!L$7,Tablas!L8,M$9,DedGrales!M12+DedGrales!M23)","v":0},{"$f":"retenciones(Check!$B$8,$R30,SUM(N$9:N$10,N$16:N$17,N$23:N$24),Tablas!M$7,Tablas!M8,N$9,DedGrales!N12+DedGrales!N23)","v":0},{"$f":"retenciones(Check!$B$8,$R30,SUM(O$9:O$10,O$16:O$17,O$23:O$24),Tablas!N$7,Tablas!N8,O$9,DedGrales!O12+DedGrales!O23)","v":0},{"$f":"SUM(D30:O30)","v":7700},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$9,DedGrales!D13+DedGrales!D24)","v":2100},{"$f":"retenciones(Check!$B$8,$R31,SUM(E$9:E$10,E$16:E$17,E$23:E$24),Tablas!D$7,Tablas!D9,E$9,DedGrales!E13+DedGrales!E24)","v":0},{"$f":"retenciones(Check!$B$8,$R31,SUM(F$9:F$10,F$16:F$17,F$23:F$24),Tablas!E$7,Tablas!E9,F$9,DedGrales!F13+DedGrales!F24)","v":0},{"$f":"retenciones(Check!$B$8,$R31,SUM(G$9:G$10,G$16:G$17,G$23:G$24),Tablas!F$7,Tablas!F9,G$9,DedGrales!G13+DedGrales!G24)","v":0},{"$f":"retenciones(Check!$B$8,$R31,SUM(H$9:H$10,H$16:H$17,H$23:H$24),Tablas!G$7,Tablas!G9,H$9,DedGrales!H13+DedGrales!H24)","v":0},{"$f":"retenciones(Check!$B$8,$R31,SUM(I$9:I$10,I$16:I$17,I$23:I$24),Tablas!H$7,Tablas!H9,I$9,DedGrales!I13+DedGrales!I24)","v":0},{"$f":"retenciones(Check!$B$8,$R31,SUM(J$9:J$10,J$16:J$17,J$23:J$24),Tablas!I$7,Tablas!I9,J$9,DedGrales!J13+DedGrales!J24)","v":0},{"$f":"retenciones(Check!$B$8,$R31,SUM(K$9:K$10,K$16:K$17,K$23:K$24),Tablas!J$7,Tablas!J9,K$9,DedGrales!K13+DedGrales!K24)","v":0},{"$f":"retenciones(Check!$B$8,$R31,SUM(L$9:L$10,L$16:L$17,L$23:L$24),Tablas!K$7,Tablas!K9,L$9,DedGrales!L13+DedGrales!L24)","v":0},{"$f":"retenciones(Check!$B$8,$R31,SUM(M$9:M$10,M$16:M$17,M$23:M$24),Tablas!L$7,Tablas!L9,M$9,DedGrales!M13+DedGrales!M24)","v":0},{"$f":"retenciones(Check!$B$8,$R31,SUM(N$9:N$10,N$16:N$17,N$23:N$24),Tablas!M$7,Tablas!M9,N$9,DedGrales!N13+DedGrales!N24)","v":0},{"$f":"retenciones(Check!$B$8,$R31,SUM(O$9:O$10,O$16:O$17,O$23:O$24),Tablas!N$7,Tablas!N9,O$9,DedGrales!O13+DedGrales!O24)","v":0},{"$f":"SUM(D31:O31)","v":2100},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$9,DedGrales!D14+DedGrales!D25)","v":2100},{"$f":"retenciones(Check!$B$8,$R32,SUM(E$9:E$10,E$16:E$17,E$23:E$24),Tablas!D$7,Tablas!D10,E$9,DedGrales!E14+DedGrales!E25)","v":0},{"$f":"retenciones(Check!$B$8,$R32,SUM(F$9:F$10,F$16:F$17,F$23:F$24),Tablas!E$7,Tablas!E10,F$9,DedGrales!F14+DedGrales!F25)","v":0},{"$f":"retenciones(Check!$B$8,$R32,SUM(G$9:G$10,G$16:G$17,G$23:G$24),Tablas!F$7,Tablas!F10,G$9,DedGrales!G14+DedGrales!G25)","v":0},{"$f":"retenciones(Check!$B$8,$R32,SUM(H$9:H$10,H$16:H$17,H$23:H$24),Tablas!G$7,Tablas!G10,H$9,DedGrales!H14+DedGrales!H25)","v":0},{"$f":"retenciones(Check!$B$8,$R32,SUM(I$9:I$10,I$16:I$17,I$23:I$24),Tablas!H$7,Tablas!H10,I$9,DedGrales!I14+DedGrales!I25)","v":0},{"$f":"retenciones(Check!$B$8,$R32,SUM(J$9:J$10,J$16:J$17,J$23:J$24),Tablas!I$7,Tablas!I10,J$9,DedGrales!J14+DedGrales!J25)","v":0},{"$f":"retenciones(Check!$B$8,$R32,SUM(K$9:K$10,K$16:K$17,K$23:K$24),Tablas!J$7,Tablas!J10,K$9,DedGrales!K14+DedGrales!K25)","v":0},{"$f":"retenciones(Check!$B$8,$R32,SUM(L$9:L$10,L$16:L$17,L$23:L$24),Tablas!K$7,Tablas!K10,L$9,DedGrales!L14+DedGrales!L25)","v":0},{"$f":"retenciones(Check!$B$8,$R32,SUM(M$9:M$10,M$16:M$17,M$23:M$24),Tablas!L$7,Tablas!L10,M$9,DedGrales!M14+DedGrales!M25)","v":0},{"$f":"retenciones(Check!$B$8,$R32,SUM(N$9:N$10,N$16:N$17,N$23:N$24),Tablas!M$7,Tablas!M10,N$9,DedGrales!N14+DedGrales!N25)","v":0},{"$f":"retenciones(Check!$B$8,$R32,SUM(O$9:O$10,O$16:O$17,O$23:O$24),Tablas!N$7,Tablas!N10,O$9,DedGrales!O14+DedGrales!O25)","v":0},2100,null,{"$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":11900},{"$f":"SUM(E30:E35)","v":0},0,0,0,0,0,0,0,0,0,0,11900]
[]
[null,null,"Ingresos gravados (prorrateo) acumulados"]
[null,null,"Gravado"]
[null,null,"Sueldo Rem. (prorrateo)",{"$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$96)","v":5274.8},{"$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$96)","v":0},5274.8]
[null,null,"Aportes a fondos de jubilaciones",{"$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$68)*0.4","v":2960},{"$f":"SUMIF(DedGrales!$D$70:$O$70,MONTH(Auxiliares!E$5),DedGrales!$D$68:$O$68)*0.4","v":0},{"$f":"SUMIF(DedGrales!$D$70:$O$70,MONTH(Auxiliares!F$5),DedGrales!$D$68:$O$68)*0.4","v":0},{"$f":"SUMIF(DedGrales!$D$70:$O$70,MONTH(Auxiliares!G$5),DedGrales!$D$68:$O$68)*0.4","v":0},{"$f":"SUMIF(DedGrales!$D$70:$O$70,MONTH(Auxiliares!H$5),DedGrales!$D$68:$O$68)*0.4","v":0},{"$f":"SUMIF(DedGrales!$D$70:$O$70,MONTH(Auxiliares!I$5),DedGrales!$D$68:$O$68)*0.4","v":0},{"$f":"SUMIF(DedGrales!$D$70:$O$70,MONTH(Auxiliares!J$5),DedGrales!$D$68:$O$68)*0.4","v":0},{"$f":"SUMIF(DedGrales!$D$70:$O$70,MONTH(Auxiliares!K$5),DedGrales!$D$68:$O$68)*0.4","v":0},{"$f":"SUMIF(DedGrales!$D$70:$O$70,MONTH(Auxiliares!L$5),DedGrales!$D$68:$O$68)*0.4","v":0},{"$f":"SUMIF(DedGrales!$D$70:$O$70,MONTH(Auxiliares!M$5),DedGrales!$D$68:$O$68)*0.4","v":0},{"$f":"SUMIF(DedGrales!$D$70:$O$70,MONTH(Auxiliares!N$5),DedGrales!$D$68:$O$68)*0.4","v":0},{"$f":"SUMIF(DedGrales!$D$70:$O$70,MONTH(Auxiliares!O$5),DedGrales!$D$68:$O$68)*0.4","v":0},2960]
[null,null,"Viáticos",{"$f":"SUMIF(DedGrales!$D$150:$O$150,MONTH(Auxiliares!D$5),DedGrales!$D$148:$O$148)","v":1500},{"$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$148)","v":0},1500]
[null,null,"Viáticos (larga distancia)",{"$f":"SUMIF(DedGrales!$D$179:$O$179,MONTH(Auxiliares!D$5),DedGrales!$D$177:$O$177)","v":0},{"$f":"SUMIF(DedGrales!$D$179:$O$179,MONTH(Auxiliares!E$5),DedGrales!$D$177:$O$177)","v":0},{"$f":"SUMIF(DedGrales!$D$179:$O$179,MONTH(Auxiliares!F$5),DedGrales!$D$177:$O$177)","v":0},{"$f":"SUMIF(DedGrales!$D$179:$O$179,MONTH(Auxiliares!G$5),DedGrales!$D$177:$O$177)","v":0},{"$f":"SUMIF(DedGrales!$D$179:$O$179,MONTH(Auxiliares!H$5),DedGrales!$D$177:$O$177)","v":0},{"$f":"SUMIF(DedGrales!$D$179:$O$179,MONTH(Auxiliares!I$5),DedGrales!$D$177:$O$177)","v":0},{"$f":"SUMIF(DedGrales!$D$179:$O$179,MONTH(Auxiliares!J$5),DedGrales!$D$177:$O$177)","v":0},{"$f":"SUMIF(DedGrales!$D$179:$O$179,MONTH(Auxiliares!K$5),DedGrales!$D$177:$O$177)","v":0},{"$f":"SUMIF(DedGrales!$D$179:$O$179,MONTH(Auxiliares!L$5),DedGrales!$D$177:$O$177)","v":0},{"$f":"SUMIF(DedGrales!$D$179:$O$179,MONTH(Auxiliares!M$5),DedGrales!$D$177:$O$177)","v":0},{"$f":"SUMIF(DedGrales!$D$179:$O$179,MONTH(Auxiliares!N$5),DedGrales!$D$177:$O$177)","v":0},{"$f":"SUMIF(DedGrales!$D$179:$O$179,MONTH(Auxiliares!O$5),DedGrales!$D$177:$O$177)","v":0},0]
[null,null,"Descuentos obligatorios",{"$f":"SUMIF(DedGrales!$D$37:$O$37,MONTH(Auxiliares!D$5),DedGrales!$D$35:$O$35)","v":0},{"$f":"SUMIF(DedGrales!$D$37:$O$37,MONTH(Auxiliares!E$5),DedGrales!$D$35:$O$35)","v":0},{"$f":"SUMIF(DedGrales!$D$37:$O$37,MONTH(Auxiliares!F$5),DedGrales!$D$35:$O$35)","v":0},{"$f":"SUMIF(DedGrales!$D$37:$O$37,MONTH(Auxiliares!G$5),DedGrales!$D$35:$O$35)","v":0},{"$f":"SUMIF(DedGrales!$D$37:$O$37,MONTH(Auxiliares!H$5),DedGrales!$D$35:$O$35)","v":0},{"$f":"SUMIF(DedGrales!$D$37:$O$37,MONTH(Auxiliares!I$5),DedGrales!$D$35:$O$35)","v":0},{"$f":"SUMIF(DedGrales!$D$37:$O$37,MONTH(Auxiliares!J$5),DedGrales!$D$35:$O$35)","v":0},{"$f":"SUMIF(DedGrales!$D$37:$O$37,MONTH(Auxiliares!K$5),DedGrales!$D$35:$O$35)","v":0},{"$f":"SUMIF(DedGrales!$D$37:$O$37,MONTH(Auxiliares!L$5),DedGrales!$D$35:$O$35)","v":0},{"$f":"SUMIF(DedGrales!$D$37:$O$37,MONTH(Auxiliares!M$5),DedGrales!$D$35:$O$35)","v":0},{"$f":"SUMIF(DedGrales!$D$37:$O$37,MONTH(Auxiliares!N$5),DedGrales!$D$35:$O$35)","v":0},{"$f":"SUMIF(DedGrales!$D$37:$O$37,MONTH(Auxiliares!O$5),DedGrales!$D$35:$O$35)","v":0},0]
[null,null,"SGR",{"$f":"SUMIF(DedGrales!$D$61:$O$61,MONTH(Auxiliares!D$5),DedGrales!$D$59:$O$59)","v":0},{"$f":"SUMIF(DedGrales!$D$61:$O$61,MONTH(Auxiliares!E$5),DedGrales!$D$59:$O$59)","v":0},{"$f":"SUMIF(DedGrales!$D$61:$O$61,MONTH(Auxiliares!F$5),DedGrales!$D$59:$O$59)","v":0},{"$f":"SUMIF(DedGrales!$D$61:$O$61,MONTH(Auxiliares!G$5),DedGrales!$D$59:$O$59)","v":0},{"$f":"SUMIF(DedGrales!$D$61:$O$61,MONTH(Auxiliares!H$5),DedGrales!$D$59:$O$59)","v":0},{"$f":"SUMIF(DedGrales!$D$61:$O$61,MONTH(Auxiliares!I$5),DedGrales!$D$59:$O$59)","v":0},{"$f":"SUMIF(DedGrales!$D$61:$O$61,MONTH(Auxiliares!J$5),DedGrales!$D$59:$O$59)","v":0},{"$f":"SUMIF(DedGrales!$D$61:$O$61,MONTH(Auxiliares!K$5),DedGrales!$D$59:$O$59)","v":0},{"$f":"SUMIF(DedGrales!$D$61:$O$61,MONTH(Auxiliares!L$5),DedGrales!$D$59:$O$59)","v":0},{"$f":"SUMIF(DedGrales!$D$61:$O$61,MONTH(Auxiliares!M$5),DedGrales!$D$59:$O$59)","v":0},{"$f":"SUMIF(DedGrales!$D$61:$O$61,MONTH(Auxiliares!N$5),DedGrales!$D$59:$O$59)","v":0},{"$f":"SUMIF(DedGrales!$D$61:$O$61,MONTH(Auxiliares!O$5),DedGrales!$D$59:$O$59)","v":0},0]
[null,null,"Cajas complementarias de previsión",{"$f":"SUMIF(DedGrales!$D$53:$O$53,MONTH(Auxiliares!D$5),DedGrales!$D$51:$O$51)","v":0},{"$f":"SUMIF(DedGrales!$D$53:$O$53,MONTH(Auxiliares!E$5),DedGrales!$D$51:$O$51)","v":0},{"$f":"SUMIF(DedGrales!$D$53:$O$53,MONTH(Auxiliares!F$5),DedGrales!$D$51:$O$51)","v":0},{"$f":"SUMIF(DedGrales!$D$53:$O$53,MONTH(Auxiliares!G$5),DedGrales!$D$51:$O$51)","v":0},{"$f":"SUMIF(DedGrales!$D$53:$O$53,MONTH(Auxiliares!H$5),DedGrales!$D$51:$O$51)","v":0},{"$f":"SUMIF(DedGrales!$D$53:$O$53,MONTH(Auxiliares!I$5),DedGrales!$D$51:$O$51)","v":0},{"$f":"SUMIF(DedGrales!$D$53:$O$53,MONTH(Auxiliares!J$5),DedGrales!$D$51:$O$51)","v":0},{"$f":"SUMIF(DedGrales!$D$53:$O$53,MONTH(Auxiliares!K$5),DedGrales!$D$51:$O$51)","v":0},{"$f":"SUMIF(DedGrales!$D$53:$O$53,MONTH(Auxiliares!L$5),DedGrales!$D$51:$O$51)","v":0},{"$f":"SUMIF(DedGrales!$D$53:$O$53,MONTH(Auxiliares!M$5),DedGrales!$D$51:$O$51)","v":0},{"$f":"SUMIF(DedGrales!$D$53:$O$53,MONTH(Auxiliares!N$5),DedGrales!$D$51:$O$51)","v":0},{"$f":"SUMIF(DedGrales!$D$53:$O$53,MONTH(Auxiliares!O$5),DedGrales!$D$51:$O$51)","v":0},0]
[null,null,"Viajantes",{"$f":"SUMIF(DedGrales!$D$141:$O$141,MONTH(Auxiliares!D$5),DedGrales!$D$139:$O$139)","v":0},{"$f":"SUMIF(DedGrales!$D$141:$O$141,MONTH(Auxiliares!E$5),DedGrales!$D$139:$O$139)","v":0},{"$f":"SUMIF(DedGrales!$D$141:$O$141,MONTH(Auxiliares!F$5),DedGrales!$D$139:$O$139)","v":0},{"$f":"SUMIF(DedGrales!$D$141:$O$141,MONTH(Auxiliares!G$5),DedGrales!$D$139:$O$139)","v":0},{"$f":"SUMIF(DedGrales!$D$141:$O$141,MONTH(Auxiliares!H$5),DedGrales!$D$139:$O$139)","v":0},{"$f":"SUMIF(DedGrales!$D$141:$O$141,MONTH(Auxiliares!I$5),DedGrales!$D$139:$O$139)","v":0},{"$f":"SUMIF(DedGrales!$D$141:$O$141,MONTH(Auxiliares!J$5),DedGrales!$D$139:$O$139)","v":0},{"$f":"SUMIF(DedGrales!$D$141:$O$141,MONTH(Auxiliares!K$5),DedGrales!$D$139:$O$139)","v":0},{"$f":"SUMIF(DedGrales!$D$141:$O$141,MONTH(Auxiliares!L$5),DedGrales!$D$139:$O$139)","v":0},{"$f":"SUMIF(DedGrales!$D$141:$O$141,MONTH(Auxiliares!M$5),DedGrales!$D$139:$O$139)","v":0},{"$f":"SUMIF(DedGrales!$D$141:$O$141,MONTH(Auxiliares!N$5),DedGrales!$D$139:$O$139)","v":0},{"$f":"SUMIF(DedGrales!$D$141:$O$141,MONTH(Auxiliares!O$5),DedGrales!$D$139:$O$139)","v":0},0]
[null,null,"Retiro privado",{"$f":"SUMIF(DedGrales!$D$160:$O$160,MONTH(Auxiliares!D$5),DedGrales!$D$158:$O$158)","v":0},{"$f":"SUMIF(DedGrales!$D$160:$O$160,MONTH(Auxiliares!E$5),DedGrales!$D$158:$O$158)","v":0},{"$f":"SUMIF(DedGrales!$D$160:$O$160,MONTH(Auxiliares!F$5),DedGrales!$D$158:$O$158)","v":0},{"$f":"SUMIF(DedGrales!$D$160:$O$160,MONTH(Auxiliares!G$5),DedGrales!$D$158:$O$158)","v":0},{"$f":"SUMIF(DedGrales!$D$160:$O$160,MONTH(Auxiliares!H$5),DedGrales!$D$158:$O$158)","v":0},{"$f":"SUMIF(DedGrales!$D$160:$O$160,MONTH(Auxiliares!I$5),DedGrales!$D$158:$O$158)","v":0},{"$f":"SUMIF(DedGrales!$D$160:$O$160,MONTH(Auxiliares!J$5),DedGrales!$D$158:$O$158)","v":0},{"$f":"SUMIF(DedGrales!$D$160:$O$160,MONTH(Auxiliares!K$5),DedGrales!$D$158:$O$158)","v":0},{"$f":"SUMIF(DedGrales!$D$160:$O$160,MONTH(Auxiliares!L$5),DedGrales!$D$158:$O$158)","v":0},{"$f":"SUMIF(DedGrales!$D$160:$O$160,MONTH(Auxiliares!M$5),DedGrales!$D$158:$O$158)","v":0},{"$f":"SUMIF(DedGrales!$D$160:$O$160,MONTH(Auxiliares!N$5),DedGrales!$D$158:$O$158)","v":0},{"$f":"SUMIF(DedGrales!$D$160:$O$160,MONTH(Auxiliares!O$5),DedGrales!$D$158:$O$158)","v":0},0]
[null,null,"Indumentaria",{"$f":"SUMIF(DedGrales!$D$170:$O$170,MONTH(Auxiliares!D$5),DedGrales!$D$168:$O$168)","v":0},{"$f":"SUMIF(DedGrales!$D$170:$O$170,MONTH(Auxiliares!E$5),DedGrales!$D$168:$O$168)","v":0},{"$f":"SUMIF(DedGrales!$D$170:$O$170,MONTH(Auxiliares!F$5),DedGrales!$D$168:$O$168)","v":0},{"$f":"SUMIF(DedGrales!$D$170:$O$170,MONTH(Auxiliares!G$5),DedGrales!$D$168:$O$168)","v":0},{"$f":"SUMIF(DedGrales!$D$170:$O$170,MONTH(Auxiliares!H$5),DedGrales!$D$168:$O$168)","v":0},{"$f":"SUMIF(DedGrales!$D$170:$O$170,MONTH(Auxiliares!I$5),DedGrales!$D$168:$O$168)","v":0},{"$f":"SUMIF(DedGrales!$D$170:$O$170,MONTH(Auxiliares!J$5),DedGrales!$D$168:$O$168)","v":0},{"$f":"SUMIF(DedGrales!$D$170:$O$170,MONTH(Auxiliares!K$5),DedGrales!$D$168:$O$168)","v":0},{"$f":"SUMIF(DedGrales!$D$170:$O$170,MONTH(Auxiliares!L$5),DedGrales!$D$168:$O$168)","v":0},{"$f":"SUMIF(DedGrales!$D$170:$O$170,MONTH(Auxiliares!M$5),DedGrales!$D$168:$O$168)","v":0},{"$f":"SUMIF(DedGrales!$D$170:$O$170,MONTH(Auxiliares!N$5),DedGrales!$D$168:$O$168)","v":0},{"$f":"SUMIF(DedGrales!$D$170:$O$170,MONTH(Auxiliares!O$5),DedGrales!$D$168:$O$168)","v":0},{"$f":"SUM(D92:O92)","v":0}]
[null,null,"Tope (5% de la ganancia neta)",{"$f":"+Liquidacion!F73*0.05","v":2665.2618333333339},{"$f":"+Liquidacion!G73*0.05","v":2660.3433333333337},{"$f":"+Liquidacion!H73*0.05","v":2660.3433333333337},{"$f":"+Liquidacion!I73*0.05","v":2660.3433333333337},{"$f":"+Liquidacion!J73*0.05","v":2660.3433333333337},{"$f":"+Liquidacion!K73*0.05","v":2660.3433333333337},{"$f":"+Liquidacion!L73*0.05","v":2660.3433333333337},{"$f":"+Liquidacion!M73*0.05","v":2660.3433333333337},{"$f":"+Liquidacion!N73*0.05","v":2660.3433333333337},{"$f":"+Liquidacion!O73*0.05","v":2660.3433333333337},{"$f":"+Liquidacion!P73*0.05","v":2660.3433333333337},{"$f":"+Liquidacion!Q73*0.05","v":2660.3433333333337},{"$f":"+Liquidacion!S73*0.05","v":2418.2599999999998}]
[null,null,"Cuota Médico Asistencial",{"$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$8,\"<=\"&MONTH(Auxiliares!D99))-COUNTIF(DedPersonales!$F$8,\"<\"&MONTH(Auxiliares!D99))","v":0},{"$f":"COUNTIF(DedPersonales!$E$8,\"<=\"&MONTH(Auxiliares!E99))-COUNTIF(DedPersonales!$F$8,\"<\"&MONTH(Auxiliares!E99))","v":0},{"$f":"COUNTIF(DedPersonales!$E$8,\"<=\"&MONTH(Auxiliares!F99))-COUNTIF(DedPersonales!$F$8,\"<\"&MONTH(Auxiliares!F99))","v":0},{"$f":"COUNTIF(DedPersonales!$E$8,\"<=\"&MONTH(Auxiliares!G99))-COUNTIF(DedPersonales!$F$8,\"<\"&MONTH(Auxiliares!G99))","v":0},{"$f":"COUNTIF(DedPersonales!$E$8,\"<=\"&MONTH(Auxiliares!H99))-COUNTIF(DedPersonales!$F$8,\"<\"&MONTH(Auxiliares!H99))","v":0},{"$f":"COUNTIF(DedPersonales!$E$8,\"<=\"&MONTH(Auxiliares!I99))-COUNTIF(DedPersonales!$F$8,\"<\"&MONTH(Auxiliares!I99))","v":0},{"$f":"COUNTIF(DedPersonales!$E$8,\"<=\"&MONTH(Auxiliares!J99))-COUNTIF(DedPersonales!$F$8,\"<\"&MONTH(Auxiliares!J99))","v":0},{"$f":"COUNTIF(DedPersonales!$E$8,\"<=\"&MONTH(Auxiliares!K99))-COUNTIF(DedPersonales!$F$8,\"<\"&MONTH(Auxiliares!K99))","v":0},{"$f":"COUNTIF(DedPersonales!$E$8,\"<=\"&MONTH(Auxiliares!L99))-COUNTIF(DedPersonales!$F$8,\"<\"&MONTH(Auxiliares!L99))","v":0},{"$f":"COUNTIF(DedPersonales!$E$8,\"<=\"&MONTH(Auxiliares!M99))-COUNTIF(DedPersonales!$F$8,\"<\"&MONTH(Auxiliares!M99))","v":0},{"$f":"COUNTIF(DedPersonales!$E$8,\"<=\"&MONTH(Auxiliares!N99))-COUNTIF(DedPersonales!$F$8,\"<\"&MONTH(Auxiliares!N99))","v":0},{"$f":"COUNTIF(DedPersonales!$E$8,\"<=\"&MONTH(Auxiliares!O99))-COUNTIF(DedPersonales!$F$8,\"<\"&MONTH(Auxiliares!O99))","v":0}]
[]
[null,null,"Hijo1",{"$f":"COUNTIF(DedPersonales!$E13,\"<=\"&MONTH(Auxiliares!D$99))-COUNTIF(DedPersonales!$F13,\"<\"&MONTH(Auxiliares!D$99))","v":1},{"$f":"COUNTIF(DedPersonales!$E13,\"<=\"&MONTH(Auxiliares!E$99))-COUNTIF(DedPersonales!$F13,\"<\"&MONTH(Auxiliares!E$99))","v":1},{"$f":"COUNTIF(DedPersonales!$E13,\"<=\"&MONTH(Auxiliares!F$99))-COUNTIF(DedPersonales!$F13,\"<\"&MONTH(Auxiliares!F$99))","v":1},{"$f":"COUNTIF(DedPersonales!$E13,\"<=\"&MONTH(Auxiliares!G$99))-COUNTIF(DedPersonales!$F13,\"<\"&MONTH(Auxiliares!G$99))","v":1},{"$f":"COUNTIF(DedPersonales!$E13,\"<=\"&MONTH(Auxiliares!H$99))-COUNTIF(DedPersonales!$F13,\"<\"&MONTH(Auxiliares!H$99))","v":1},{"$f":"COUNTIF(DedPersonales!$E13,\"<=\"&MONTH(Auxiliares!I$99))-COUNTIF(DedPersonales!$F13,\"<\"&MONTH(Auxiliares!I$99))","v":1},{"$f":"COUNTIF(DedPersonales!$E13,\"<=\"&MONTH(Auxiliares!J$99))-COUNTIF(DedPersonales!$F13,\"<\"&MONTH(Auxiliares!J$99))","v":1},{"$f":"COUNTIF(DedPersonales!$E13,\"<=\"&MONTH(Auxiliares!K$99))-COUNTIF(DedPersonales!$F13,\"<\"&MONTH(Auxiliares!K$99))","v":1},{"$f":"COUNTIF(DedPersonales!$E13,\"<=\"&MONTH(Auxiliares!L$99))-COUNTIF(DedPersonales!$F13,\"<\"&MONTH(Auxiliares!L$99))","v":1},{"$f":"COUNTIF(DedPersonales!$E13,\"<=\"&MONTH(Auxiliares!M$99))-COUNTIF(DedPersonales!$F13,\"<\"&MONTH(Auxiliares!M$99))","v":1},{"$f":"COUNTIF(DedPersonales!$E13,\"<=\"&MONTH(Auxiliares!N$99))-COUNTIF(DedPersonales!$F13,\"<\"&MONTH(Auxiliares!N$99))","v":1},{"$f":"COUNTIF(DedPersonales!$E13,\"<=\"&MONTH(Auxiliares!O$99))-COUNTIF(DedPersonales!$F13,\"<\"&MONTH(Auxiliares!O$99))","v":1},null,{"$f":"IF(SUM(D103:O103)<>0,1,0)","v":1}]
[null,null,"Hijo2",{"$f":"COUNTIF(DedPersonales!$E14,\"<=\"&MONTH(Auxiliares!D$99))-COUNTIF(DedPersonales!$F14,\"<\"&MONTH(Auxiliares!D$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E14,\"<=\"&MONTH(Auxiliares!E$99))-COUNTIF(DedPersonales!$F14,\"<\"&MONTH(Auxiliares!E$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E14,\"<=\"&MONTH(Auxiliares!F$99))-COUNTIF(DedPersonales!$F14,\"<\"&MONTH(Auxiliares!F$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E14,\"<=\"&MONTH(Auxiliares!G$99))-COUNTIF(DedPersonales!$F14,\"<\"&MONTH(Auxiliares!G$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E14,\"<=\"&MONTH(Auxiliares!H$99))-COUNTIF(DedPersonales!$F14,\"<\"&MONTH(Auxiliares!H$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E14,\"<=\"&MONTH(Auxiliares!I$99))-COUNTIF(DedPersonales!$F14,\"<\"&MONTH(Auxiliares!I$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E14,\"<=\"&MONTH(Auxiliares!J$99))-COUNTIF(DedPersonales!$F14,\"<\"&MONTH(Auxiliares!J$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E14,\"<=\"&MONTH(Auxiliares!K$99))-COUNTIF(DedPersonales!$F14,\"<\"&MONTH(Auxiliares!K$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E14,\"<=\"&MONTH(Auxiliares!L$99))-COUNTIF(DedPersonales!$F14,\"<\"&MONTH(Auxiliares!L$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E14,\"<=\"&MONTH(Auxiliares!M$99))-COUNTIF(DedPersonales!$F14,\"<\"&MONTH(Auxiliares!M$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E14,\"<=\"&MONTH(Auxiliares!N$99))-COUNTIF(DedPersonales!$F14,\"<\"&MONTH(Auxiliares!N$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E14,\"<=\"&MONTH(Auxiliares!O$99))-COUNTIF(DedPersonales!$F14,\"<\"&MONTH(Auxiliares!O$99))","v":0},null,{"$f":"IF(SUM(D104:O104)<>0,1,0)","v":0}]
[null,null,"Hijo3",{"$f":"COUNTIF(DedPersonales!$E15,\"<=\"&MONTH(Auxiliares!D$99))-COUNTIF(DedPersonales!$F15,\"<\"&MONTH(Auxiliares!D$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E15,\"<=\"&MONTH(Auxiliares!E$99))-COUNTIF(DedPersonales!$F15,\"<\"&MONTH(Auxiliares!E$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E15,\"<=\"&MONTH(Auxiliares!F$99))-COUNTIF(DedPersonales!$F15,\"<\"&MONTH(Auxiliares!F$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E15,\"<=\"&MONTH(Auxiliares!G$99))-COUNTIF(DedPersonales!$F15,\"<\"&MONTH(Auxiliares!G$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E15,\"<=\"&MONTH(Auxiliares!H$99))-COUNTIF(DedPersonales!$F15,\"<\"&MONTH(Auxiliares!H$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E15,\"<=\"&MONTH(Auxiliares!I$99))-COUNTIF(DedPersonales!$F15,\"<\"&MONTH(Auxiliares!I$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E15,\"<=\"&MONTH(Auxiliares!J$99))-COUNTIF(DedPersonales!$F15,\"<\"&MONTH(Auxiliares!J$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E15,\"<=\"&MONTH(Auxiliares!K$99))-COUNTIF(DedPersonales!$F15,\"<\"&MONTH(Auxiliares!K$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E15,\"<=\"&MONTH(Auxiliares!L$99))-COUNTIF(DedPersonales!$F15,\"<\"&MONTH(Auxiliares!L$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E15,\"<=\"&MONTH(Auxiliares!M$99))-COUNTIF(DedPersonales!$F15,\"<\"&MONTH(Auxiliares!M$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E15,\"<=\"&MONTH(Auxiliares!N$99))-COUNTIF(DedPersonales!$F15,\"<\"&MONTH(Auxiliares!N$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E15,\"<=\"&MONTH(Auxiliares!O$99))-COUNTIF(DedPersonales!$F15,\"<\"&MONTH(Auxiliares!O$99))","v":0},null,0]
[null,null,"Hijo4",{"$f":"COUNTIF(DedPersonales!$E16,\"<=\"&MONTH(Auxiliares!D$99))-COUNTIF(DedPersonales!$F16,\"<\"&MONTH(Auxiliares!D$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E16,\"<=\"&MONTH(Auxiliares!E$99))-COUNTIF(DedPersonales!$F16,\"<\"&MONTH(Auxiliares!E$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E16,\"<=\"&MONTH(Auxiliares!F$99))-COUNTIF(DedPersonales!$F16,\"<\"&MONTH(Auxiliares!F$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E16,\"<=\"&MONTH(Auxiliares!G$99))-COUNTIF(DedPersonales!$F16,\"<\"&MONTH(Auxiliares!G$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E16,\"<=\"&MONTH(Auxiliares!H$99))-COUNTIF(DedPersonales!$F16,\"<\"&MONTH(Auxiliares!H$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E16,\"<=\"&MONTH(Auxiliares!I$99))-COUNTIF(DedPersonales!$F16,\"<\"&MONTH(Auxiliares!I$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E16,\"<=\"&MONTH(Auxiliares!J$99))-COUNTIF(DedPersonales!$F16,\"<\"&MONTH(Auxiliares!J$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E16,\"<=\"&MONTH(Auxiliares!K$99))-COUNTIF(DedPersonales!$F16,\"<\"&MONTH(Auxiliares!K$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E16,\"<=\"&MONTH(Auxiliares!L$99))-COUNTIF(DedPersonales!$F16,\"<\"&MONTH(Auxiliares!L$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E16,\"<=\"&MONTH(Auxiliares!M$99))-COUNTIF(DedPersonales!$F16,\"<\"&MONTH(Auxiliares!M$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E16,\"<=\"&MONTH(Auxiliares!N$99))-COUNTIF(DedPersonales!$F16,\"<\"&MONTH(Auxiliares!N$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E16,\"<=\"&MONTH(Auxiliares!O$99))-COUNTIF(DedPersonales!$F16,\"<\"&MONTH(Auxiliares!O$99))","v":0},null,0]
[null,null,"Hijo5",{"$f":"COUNTIF(DedPersonales!$E17,\"<=\"&MONTH(Auxiliares!D$99))-COUNTIF(DedPersonales!$F17,\"<\"&MONTH(Auxiliares!D$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E17,\"<=\"&MONTH(Auxiliares!E$99))-COUNTIF(DedPersonales!$F17,\"<\"&MONTH(Auxiliares!E$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E17,\"<=\"&MONTH(Auxiliares!F$99))-COUNTIF(DedPersonales!$F17,\"<\"&MONTH(Auxiliares!F$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E17,\"<=\"&MONTH(Auxiliares!G$99))-COUNTIF(DedPersonales!$F17,\"<\"&MONTH(Auxiliares!G$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E17,\"<=\"&MONTH(Auxiliares!H$99))-COUNTIF(DedPersonales!$F17,\"<\"&MONTH(Auxiliares!H$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E17,\"<=\"&MONTH(Auxiliares!I$99))-COUNTIF(DedPersonales!$F17,\"<\"&MONTH(Auxiliares!I$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E17,\"<=\"&MONTH(Auxiliares!J$99))-COUNTIF(DedPersonales!$F17,\"<\"&MONTH(Auxiliares!J$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E17,\"<=\"&MONTH(Auxiliares!K$99))-COUNTIF(DedPersonales!$F17,\"<\"&MONTH(Auxiliares!K$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E17,\"<=\"&MONTH(Auxiliares!L$99))-COUNTIF(DedPersonales!$F17,\"<\"&MONTH(Auxiliares!L$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E17,\"<=\"&MONTH(Auxiliares!M$99))-COUNTIF(DedPersonales!$F17,\"<\"&MONTH(Auxiliares!M$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E17,\"<=\"&MONTH(Auxiliares!N$99))-COUNTIF(DedPersonales!$F17,\"<\"&MONTH(Auxiliares!N$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E17,\"<=\"&MONTH(Auxiliares!O$99))-COUNTIF(DedPersonales!$F17,\"<\"&MONTH(Auxiliares!O$99))","v":0},null,0]
[null,null,"Hijo6",{"$f":"COUNTIF(DedPersonales!$E18,\"<=\"&MONTH(Auxiliares!D$99))-COUNTIF(DedPersonales!$F18,\"<\"&MONTH(Auxiliares!D$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E18,\"<=\"&MONTH(Auxiliares!E$99))-COUNTIF(DedPersonales!$F18,\"<\"&MONTH(Auxiliares!E$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E18,\"<=\"&MONTH(Auxiliares!F$99))-COUNTIF(DedPersonales!$F18,\"<\"&MONTH(Auxiliares!F$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E18,\"<=\"&MONTH(Auxiliares!G$99))-COUNTIF(DedPersonales!$F18,\"<\"&MONTH(Auxiliares!G$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E18,\"<=\"&MONTH(Auxiliares!H$99))-COUNTIF(DedPersonales!$F18,\"<\"&MONTH(Auxiliares!H$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E18,\"<=\"&MONTH(Auxiliares!I$99))-COUNTIF(DedPersonales!$F18,\"<\"&MONTH(Auxiliares!I$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E18,\"<=\"&MONTH(Auxiliares!J$99))-COUNTIF(DedPersonales!$F18,\"<\"&MONTH(Auxiliares!J$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E18,\"<=\"&MONTH(Auxiliares!K$99))-COUNTIF(DedPersonales!$F18,\"<\"&MONTH(Auxiliares!K$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E18,\"<=\"&MONTH(Auxiliares!L$99))-COUNTIF(DedPersonales!$F18,\"<\"&MONTH(Auxiliares!L$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E18,\"<=\"&MONTH(Auxiliares!M$99))-COUNTIF(DedPersonales!$F18,\"<\"&MONTH(Auxiliares!M$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E18,\"<=\"&MONTH(Auxiliares!N$99))-COUNTIF(DedPersonales!$F18,\"<\"&MONTH(Auxiliares!N$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E18,\"<=\"&MONTH(Auxiliares!O$99))-COUNTIF(DedPersonales!$F18,\"<\"&MONTH(Auxiliares!O$99))","v":0},null,0]
[null,null,"Hijo7",{"$f":"COUNTIF(DedPersonales!$E19,\"<=\"&MONTH(Auxiliares!D$99))-COUNTIF(DedPersonales!$F19,\"<\"&MONTH(Auxiliares!D$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E19,\"<=\"&MONTH(Auxiliares!E$99))-COUNTIF(DedPersonales!$F19,\"<\"&MONTH(Auxiliares!E$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E19,\"<=\"&MONTH(Auxiliares!F$99))-COUNTIF(DedPersonales!$F19,\"<\"&MONTH(Auxiliares!F$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E19,\"<=\"&MONTH(Auxiliares!G$99))-COUNTIF(DedPersonales!$F19,\"<\"&MONTH(Auxiliares!G$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E19,\"<=\"&MONTH(Auxiliares!H$99))-COUNTIF(DedPersonales!$F19,\"<\"&MONTH(Auxiliares!H$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E19,\"<=\"&MONTH(Auxiliares!I$99))-COUNTIF(DedPersonales!$F19,\"<\"&MONTH(Auxiliares!I$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E19,\"<=\"&MONTH(Auxiliares!J$99))-COUNTIF(DedPersonales!$F19,\"<\"&MONTH(Auxiliares!J$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E19,\"<=\"&MONTH(Auxiliares!K$99))-COUNTIF(DedPersonales!$F19,\"<\"&MONTH(Auxiliares!K$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E19,\"<=\"&MONTH(Auxiliares!L$99))-COUNTIF(DedPersonales!$F19,\"<\"&MONTH(Auxiliares!L$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E19,\"<=\"&MONTH(Auxiliares!M$99))-COUNTIF(DedPersonales!$F19,\"<\"&MONTH(Auxiliares!M$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E19,\"<=\"&MONTH(Auxiliares!N$99))-COUNTIF(DedPersonales!$F19,\"<\"&MONTH(Auxiliares!N$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E19,\"<=\"&MONTH(Auxiliares!O$99))-COUNTIF(DedPersonales!$F19,\"<\"&MONTH(Auxiliares!O$99))","v":0},null,0]
[null,null,"Hijo8",{"$f":"COUNTIF(DedPersonales!$E20,\"<=\"&MONTH(Auxiliares!D$99))-COUNTIF(DedPersonales!$F20,\"<\"&MONTH(Auxiliares!D$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E20,\"<=\"&MONTH(Auxiliares!E$99))-COUNTIF(DedPersonales!$F20,\"<\"&MONTH(Auxiliares!E$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E20,\"<=\"&MONTH(Auxiliares!F$99))-COUNTIF(DedPersonales!$F20,\"<\"&MONTH(Auxiliares!F$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E20,\"<=\"&MONTH(Auxiliares!G$99))-COUNTIF(DedPersonales!$F20,\"<\"&MONTH(Auxiliares!G$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E20,\"<=\"&MONTH(Auxiliares!H$99))-COUNTIF(DedPersonales!$F20,\"<\"&MONTH(Auxiliares!H$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E20,\"<=\"&MONTH(Auxiliares!I$99))-COUNTIF(DedPersonales!$F20,\"<\"&MONTH(Auxiliares!I$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E20,\"<=\"&MONTH(Auxiliares!J$99))-COUNTIF(DedPersonales!$F20,\"<\"&MONTH(Auxiliares!J$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E20,\"<=\"&MONTH(Auxiliares!K$99))-COUNTIF(DedPersonales!$F20,\"<\"&MONTH(Auxiliares!K$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E20,\"<=\"&MONTH(Auxiliares!L$99))-COUNTIF(DedPersonales!$F20,\"<\"&MONTH(Auxiliares!L$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E20,\"<=\"&MONTH(Auxiliares!M$99))-COUNTIF(DedPersonales!$F20,\"<\"&MONTH(Auxiliares!M$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E20,\"<=\"&MONTH(Auxiliares!N$99))-COUNTIF(DedPersonales!$F20,\"<\"&MONTH(Auxiliares!N$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E20,\"<=\"&MONTH(Auxiliares!O$99))-COUNTIF(DedPersonales!$F20,\"<\"&MONTH(Auxiliares!O$99))","v":0},null,0]
[null,null,"Hijo9",{"$f":"COUNTIF(DedPersonales!$E21,\"<=\"&MONTH(Auxiliares!D$99))-COUNTIF(DedPersonales!$F21,\"<\"&MONTH(Auxiliares!D$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E21,\"<=\"&MONTH(Auxiliares!E$99))-COUNTIF(DedPersonales!$F21,\"<\"&MONTH(Auxiliares!E$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E21,\"<=\"&MONTH(Auxiliares!F$99))-COUNTIF(DedPersonales!$F21,\"<\"&MONTH(Auxiliares!F$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E21,\"<=\"&MONTH(Auxiliares!G$99))-COUNTIF(DedPersonales!$F21,\"<\"&MONTH(Auxiliares!G$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E21,\"<=\"&MONTH(Auxiliares!H$99))-COUNTIF(DedPersonales!$F21,\"<\"&MONTH(Auxiliares!H$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E21,\"<=\"&MONTH(Auxiliares!I$99))-COUNTIF(DedPersonales!$F21,\"<\"&MONTH(Auxiliares!I$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E21,\"<=\"&MONTH(Auxiliares!J$99))-COUNTIF(DedPersonales!$F21,\"<\"&MONTH(Auxiliares!J$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E21,\"<=\"&MONTH(Auxiliares!K$99))-COUNTIF(DedPersonales!$F21,\"<\"&MONTH(Auxiliares!K$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E21,\"<=\"&MONTH(Auxiliares!L$99))-COUNTIF(DedPersonales!$F21,\"<\"&MONTH(Auxiliares!L$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E21,\"<=\"&MONTH(Auxiliares!M$99))-COUNTIF(DedPersonales!$F21,\"<\"&MONTH(Auxiliares!M$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E21,\"<=\"&MONTH(Auxiliares!N$99))-COUNTIF(DedPersonales!$F21,\"<\"&MONTH(Auxiliares!N$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E21,\"<=\"&MONTH(Auxiliares!O$99))-COUNTIF(DedPersonales!$F21,\"<\"&MONTH(Auxiliares!O$99))","v":0},null,0]
[null,null,"Hijo10",{"$f":"COUNTIF(DedPersonales!$E22,\"<=\"&MONTH(Auxiliares!D$99))-COUNTIF(DedPersonales!$F22,\"<\"&MONTH(Auxiliares!D$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E22,\"<=\"&MONTH(Auxiliares!E$99))-COUNTIF(DedPersonales!$F22,\"<\"&MONTH(Auxiliares!E$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E22,\"<=\"&MONTH(Auxiliares!F$99))-COUNTIF(DedPersonales!$F22,\"<\"&MONTH(Auxiliares!F$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E22,\"<=\"&MONTH(Auxiliares!G$99))-COUNTIF(DedPersonales!$F22,\"<\"&MONTH(Auxiliares!G$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E22,\"<=\"&MONTH(Auxiliares!H$99))-COUNTIF(DedPersonales!$F22,\"<\"&MONTH(Auxiliares!H$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E22,\"<=\"&MONTH(Auxiliares!I$99))-COUNTIF(DedPersonales!$F22,\"<\"&MONTH(Auxiliares!I$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E22,\"<=\"&MONTH(Auxiliares!J$99))-COUNTIF(DedPersonales!$F22,\"<\"&MONTH(Auxiliares!J$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E22,\"<=\"&MONTH(Auxiliares!K$99))-COUNTIF(DedPersonales!$F22,\"<\"&MONTH(Auxiliares!K$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E22,\"<=\"&MONTH(Auxiliares!L$99))-COUNTIF(DedPersonales!$F22,\"<\"&MONTH(Auxiliares!L$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E22,\"<=\"&MONTH(Auxiliares!M$99))-COUNTIF(DedPersonales!$F22,\"<\"&MONTH(Auxiliares!M$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E22,\"<=\"&MONTH(Auxiliares!N$99))-COUNTIF(DedPersonales!$F22,\"<\"&MONTH(Auxiliares!N$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E22,\"<=\"&MONTH(Auxiliares!O$99))-COUNTIF(DedPersonales!$F22,\"<\"&MONTH(Auxiliares!O$99))","v":0},null,0]
[null,null,"Hijo11",{"$f":"COUNTIF(DedPersonales!$E23,\"<=\"&MONTH(Auxiliares!D$99))-COUNTIF(DedPersonales!$F23,\"<\"&MONTH(Auxiliares!D$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E23,\"<=\"&MONTH(Auxiliares!E$99))-COUNTIF(DedPersonales!$F23,\"<\"&MONTH(Auxiliares!E$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E23,\"<=\"&MONTH(Auxiliares!F$99))-COUNTIF(DedPersonales!$F23,\"<\"&MONTH(Auxiliares!F$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E23,\"<=\"&MONTH(Auxiliares!G$99))-COUNTIF(DedPersonales!$F23,\"<\"&MONTH(Auxiliares!G$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E23,\"<=\"&MONTH(Auxiliares!H$99))-COUNTIF(DedPersonales!$F23,\"<\"&MONTH(Auxiliares!H$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E23,\"<=\"&MONTH(Auxiliares!I$99))-COUNTIF(DedPersonales!$F23,\"<\"&MONTH(Auxiliares!I$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E23,\"<=\"&MONTH(Auxiliares!J$99))-COUNTIF(DedPersonales!$F23,\"<\"&MONTH(Auxiliares!J$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E23,\"<=\"&MONTH(Auxiliares!K$99))-COUNTIF(DedPersonales!$F23,\"<\"&MONTH(Auxiliares!K$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E23,\"<=\"&MONTH(Auxiliares!L$99))-COUNTIF(DedPersonales!$F23,\"<\"&MONTH(Auxiliares!L$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E23,\"<=\"&MONTH(Auxiliares!M$99))-COUNTIF(DedPersonales!$F23,\"<\"&MONTH(Auxiliares!M$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E23,\"<=\"&MONTH(Auxiliares!N$99))-COUNTIF(DedPersonales!$F23,\"<\"&MONTH(Auxiliares!N$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E23,\"<=\"&MONTH(Auxiliares!O$99))-COUNTIF(DedPersonales!$F23,\"<\"&MONTH(Auxiliares!O$99))","v":0},null,0]
[null,null,"Hijo12",{"$f":"COUNTIF(DedPersonales!$E24,\"<=\"&MONTH(Auxiliares!D$99))-COUNTIF(DedPersonales!$F24,\"<\"&MONTH(Auxiliares!D$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E24,\"<=\"&MONTH(Auxiliares!E$99))-COUNTIF(DedPersonales!$F24,\"<\"&MONTH(Auxiliares!E$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E24,\"<=\"&MONTH(Auxiliares!F$99))-COUNTIF(DedPersonales!$F24,\"<\"&MONTH(Auxiliares!F$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E24,\"<=\"&MONTH(Auxiliares!G$99))-COUNTIF(DedPersonales!$F24,\"<\"&MONTH(Auxiliares!G$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E24,\"<=\"&MONTH(Auxiliares!H$99))-COUNTIF(DedPersonales!$F24,\"<\"&MONTH(Auxiliares!H$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E24,\"<=\"&MONTH(Auxiliares!I$99))-COUNTIF(DedPersonales!$F24,\"<\"&MONTH(Auxiliares!I$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E24,\"<=\"&MONTH(Auxiliares!J$99))-COUNTIF(DedPersonales!$F24,\"<\"&MONTH(Auxiliares!J$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E24,\"<=\"&MONTH(Auxiliares!K$99))-COUNTIF(DedPersonales!$F24,\"<\"&MONTH(Auxiliares!K$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E24,\"<=\"&MONTH(Auxiliares!L$99))-COUNTIF(DedPersonales!$F24,\"<\"&MONTH(Auxiliares!L$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E24,\"<=\"&MONTH(Auxiliares!M$99))-COUNTIF(DedPersonales!$F24,\"<\"&MONTH(Auxiliares!M$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E24,\"<=\"&MONTH(Auxiliares!N$99))-COUNTIF(DedPersonales!$F24,\"<\"&MONTH(Auxiliares!N$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E24,\"<=\"&MONTH(Auxiliares!O$99))-COUNTIF(DedPersonales!$F24,\"<\"&MONTH(Auxiliares!O$99))","v":0},null,0]
[null,null,"Hijo13",{"$f":"COUNTIF(DedPersonales!$E25,\"<=\"&MONTH(Auxiliares!D$99))-COUNTIF(DedPersonales!$F25,\"<\"&MONTH(Auxiliares!D$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E25,\"<=\"&MONTH(Auxiliares!E$99))-COUNTIF(DedPersonales!$F25,\"<\"&MONTH(Auxiliares!E$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E25,\"<=\"&MONTH(Auxiliares!F$99))-COUNTIF(DedPersonales!$F25,\"<\"&MONTH(Auxiliares!F$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E25,\"<=\"&MONTH(Auxiliares!G$99))-COUNTIF(DedPersonales!$F25,\"<\"&MONTH(Auxiliares!G$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E25,\"<=\"&MONTH(Auxiliares!H$99))-COUNTIF(DedPersonales!$F25,\"<\"&MONTH(Auxiliares!H$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E25,\"<=\"&MONTH(Auxiliares!I$99))-COUNTIF(DedPersonales!$F25,\"<\"&MONTH(Auxiliares!I$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E25,\"<=\"&MONTH(Auxiliares!J$99))-COUNTIF(DedPersonales!$F25,\"<\"&MONTH(Auxiliares!J$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E25,\"<=\"&MONTH(Auxiliares!K$99))-COUNTIF(DedPersonales!$F25,\"<\"&MONTH(Auxiliares!K$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E25,\"<=\"&MONTH(Auxiliares!L$99))-COUNTIF(DedPersonales!$F25,\"<\"&MONTH(Auxiliares!L$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E25,\"<=\"&MONTH(Auxiliares!M$99))-COUNTIF(DedPersonales!$F25,\"<\"&MONTH(Auxiliares!M$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E25,\"<=\"&MONTH(Auxiliares!N$99))-COUNTIF(DedPersonales!$F25,\"<\"&MONTH(Auxiliares!N$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E25,\"<=\"&MONTH(Auxiliares!O$99))-COUNTIF(DedPersonales!$F25,\"<\"&MONTH(Auxiliares!O$99))","v":0},null,0]
[null,null,"Hijo14",{"$f":"COUNTIF(DedPersonales!$E26,\"<=\"&MONTH(Auxiliares!D$99))-COUNTIF(DedPersonales!$F26,\"<\"&MONTH(Auxiliares!D$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E26,\"<=\"&MONTH(Auxiliares!E$99))-COUNTIF(DedPersonales!$F26,\"<\"&MONTH(Auxiliares!E$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E26,\"<=\"&MONTH(Auxiliares!F$99))-COUNTIF(DedPersonales!$F26,\"<\"&MONTH(Auxiliares!F$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E26,\"<=\"&MONTH(Auxiliares!G$99))-COUNTIF(DedPersonales!$F26,\"<\"&MONTH(Auxiliares!G$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E26,\"<=\"&MONTH(Auxiliares!H$99))-COUNTIF(DedPersonales!$F26,\"<\"&MONTH(Auxiliares!H$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E26,\"<=\"&MONTH(Auxiliares!I$99))-COUNTIF(DedPersonales!$F26,\"<\"&MONTH(Auxiliares!I$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E26,\"<=\"&MONTH(Auxiliares!J$99))-COUNTIF(DedPersonales!$F26,\"<\"&MONTH(Auxiliares!J$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E26,\"<=\"&MONTH(Auxiliares!K$99))-COUNTIF(DedPersonales!$F26,\"<\"&MONTH(Auxiliares!K$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E26,\"<=\"&MONTH(Auxiliares!L$99))-COUNTIF(DedPersonales!$F26,\"<\"&MONTH(Auxiliares!L$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E26,\"<=\"&MONTH(Auxiliares!M$99))-COUNTIF(DedPersonales!$F26,\"<\"&MONTH(Auxiliares!M$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E26,\"<=\"&MONTH(Auxiliares!N$99))-COUNTIF(DedPersonales!$F26,\"<\"&MONTH(Auxiliares!N$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E26,\"<=\"&MONTH(Auxiliares!O$99))-COUNTIF(DedPersonales!$F26,\"<\"&MONTH(Auxiliares!O$99))","v":0},null,0]
[null,null,"Hijo15",{"$f":"COUNTIF(DedPersonales!$E27,\"<=\"&MONTH(Auxiliares!D$99))-COUNTIF(DedPersonales!$F27,\"<\"&MONTH(Auxiliares!D$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E27,\"<=\"&MONTH(Auxiliares!E$99))-COUNTIF(DedPersonales!$F27,\"<\"&MONTH(Auxiliares!E$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E27,\"<=\"&MONTH(Auxiliares!F$99))-COUNTIF(DedPersonales!$F27,\"<\"&MONTH(Auxiliares!F$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E27,\"<=\"&MONTH(Auxiliares!G$99))-COUNTIF(DedPersonales!$F27,\"<\"&MONTH(Auxiliares!G$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E27,\"<=\"&MONTH(Auxiliares!H$99))-COUNTIF(DedPersonales!$F27,\"<\"&MONTH(Auxiliares!H$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E27,\"<=\"&MONTH(Auxiliares!I$99))-COUNTIF(DedPersonales!$F27,\"<\"&MONTH(Auxiliares!I$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E27,\"<=\"&MONTH(Auxiliares!J$99))-COUNTIF(DedPersonales!$F27,\"<\"&MONTH(Auxiliares!J$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E27,\"<=\"&MONTH(Auxiliares!K$99))-COUNTIF(DedPersonales!$F27,\"<\"&MONTH(Auxiliares!K$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E27,\"<=\"&MONTH(Auxiliares!L$99))-COUNTIF(DedPersonales!$F27,\"<\"&MONTH(Auxiliares!L$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E27,\"<=\"&MONTH(Auxiliares!M$99))-COUNTIF(DedPersonales!$F27,\"<\"&MONTH(Auxiliares!M$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E27,\"<=\"&MONTH(Auxiliares!N$99))-COUNTIF(DedPersonales!$F27,\"<\"&MONTH(Auxiliares!N$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E27,\"<=\"&MONTH(Auxiliares!O$99))-COUNTIF(DedPersonales!$F27,\"<\"&MONTH(Auxiliares!O$99))","v":0},null,0]
[null,null,"Hijo16",{"$f":"COUNTIF(DedPersonales!$E28,\"<=\"&MONTH(Auxiliares!D$99))-COUNTIF(DedPersonales!$F28,\"<\"&MONTH(Auxiliares!D$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E28,\"<=\"&MONTH(Auxiliares!E$99))-COUNTIF(DedPersonales!$F28,\"<\"&MONTH(Auxiliares!E$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E28,\"<=\"&MONTH(Auxiliares!F$99))-COUNTIF(DedPersonales!$F28,\"<\"&MONTH(Auxiliares!F$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E28,\"<=\"&MONTH(Auxiliares!G$99))-COUNTIF(DedPersonales!$F28,\"<\"&MONTH(Auxiliares!G$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E28,\"<=\"&MONTH(Auxiliares!H$99))-COUNTIF(DedPersonales!$F28,\"<\"&MONTH(Auxiliares!H$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E28,\"<=\"&MONTH(Auxiliares!I$99))-COUNTIF(DedPersonales!$F28,\"<\"&MONTH(Auxiliares!I$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E28,\"<=\"&MONTH(Auxiliares!J$99))-COUNTIF(DedPersonales!$F28,\"<\"&MONTH(Auxiliares!J$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E28,\"<=\"&MONTH(Auxiliares!K$99))-COUNTIF(DedPersonales!$F28,\"<\"&MONTH(Auxiliares!K$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E28,\"<=\"&MONTH(Auxiliares!L$99))-COUNTIF(DedPersonales!$F28,\"<\"&MONTH(Auxiliares!L$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E28,\"<=\"&MONTH(Auxiliares!M$99))-COUNTIF(DedPersonales!$F28,\"<\"&MONTH(Auxiliares!M$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E28,\"<=\"&MONTH(Auxiliares!N$99))-COUNTIF(DedPersonales!$F28,\"<\"&MONTH(Auxiliares!N$99))","v":0},{"$f":"COUNTIF(DedPersonales!$E28,\"<=\"&MONTH(Auxiliares!O$99))-COUNTIF(DedPersonales!$F28,\"<\"&MONTH(Auxiliares!O$99))","v":0},null,0]
[]
[null,null,"Mes de información"]
[null,null,"Cónyuge",{"$f":"IF(DedPersonales!$G$8=MONTH(D$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G$8=MONTH(E$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G$8=MONTH(F$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G$8=MONTH(G$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G$8=MONTH(H$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G$8=MONTH(I$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G$8=MONTH(J$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G$8=MONTH(K$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G$8=MONTH(L$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G$8=MONTH(M$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G$8=MONTH(N$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G$8=MONTH(O$99),1,0)","v":0}]
[]
[null,null,"Hijo1",{"$f":"IF(DedPersonales!$G13=MONTH(D$99),1,0)","v":1},{"$f":"IF(DedPersonales!$G13=MONTH(E$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G13=MONTH(F$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G13=MONTH(G$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G13=MONTH(H$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G13=MONTH(I$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G13=MONTH(J$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G13=MONTH(K$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G13=MONTH(L$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G13=MONTH(M$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G13=MONTH(N$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G13=MONTH(O$99),1,0)","v":0}]
[null,null,"Hijo2",{"$f":"IF(DedPersonales!$G14=MONTH(D$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G14=MONTH(E$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G14=MONTH(F$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G14=MONTH(G$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G14=MONTH(H$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G14=MONTH(I$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G14=MONTH(J$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G14=MONTH(K$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G14=MONTH(L$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G14=MONTH(M$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G14=MONTH(N$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G14=MONTH(O$99),1,0)","v":0}]
[null,null,"Hijo3",{"$f":"IF(DedPersonales!$G15=MONTH(D$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G15=MONTH(E$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G15=MONTH(F$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G15=MONTH(G$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G15=MONTH(H$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G15=MONTH(I$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G15=MONTH(J$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G15=MONTH(K$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G15=MONTH(L$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G15=MONTH(M$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G15=MONTH(N$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G15=MONTH(O$99),1,0)","v":0}]
[null,null,"Hijo4",{"$f":"IF(DedPersonales!$G16=MONTH(D$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G16=MONTH(E$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G16=MONTH(F$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G16=MONTH(G$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G16=MONTH(H$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G16=MONTH(I$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G16=MONTH(J$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G16=MONTH(K$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G16=MONTH(L$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G16=MONTH(M$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G16=MONTH(N$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G16=MONTH(O$99),1,0)","v":0}]
[null,null,"Hijo5",{"$f":"IF(DedPersonales!$G17=MONTH(D$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G17=MONTH(E$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G17=MONTH(F$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G17=MONTH(G$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G17=MONTH(H$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G17=MONTH(I$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G17=MONTH(J$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G17=MONTH(K$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G17=MONTH(L$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G17=MONTH(M$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G17=MONTH(N$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G17=MONTH(O$99),1,0)","v":0}]
[null,null,"Hijo6",{"$f":"IF(DedPersonales!$G18=MONTH(D$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G18=MONTH(E$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G18=MONTH(F$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G18=MONTH(G$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G18=MONTH(H$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G18=MONTH(I$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G18=MONTH(J$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G18=MONTH(K$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G18=MONTH(L$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G18=MONTH(M$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G18=MONTH(N$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G18=MONTH(O$99),1,0)","v":0}]
[null,null,"Hijo7",{"$f":"IF(DedPersonales!$G19=MONTH(D$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G19=MONTH(E$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G19=MONTH(F$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G19=MONTH(G$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G19=MONTH(H$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G19=MONTH(I$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G19=MONTH(J$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G19=MONTH(K$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G19=MONTH(L$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G19=MONTH(M$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G19=MONTH(N$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G19=MONTH(O$99),1,0)","v":0}]
[null,null,"Hijo8",{"$f":"IF(DedPersonales!$G20=MONTH(D$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G20=MONTH(E$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G20=MONTH(F$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G20=MONTH(G$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G20=MONTH(H$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G20=MONTH(I$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G20=MONTH(J$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G20=MONTH(K$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G20=MONTH(L$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G20=MONTH(M$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G20=MONTH(N$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G20=MONTH(O$99),1,0)","v":0}]
[null,null,"Hijo9",{"$f":"IF(DedPersonales!$G21=MONTH(D$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G21=MONTH(E$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G21=MONTH(F$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G21=MONTH(G$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G21=MONTH(H$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G21=MONTH(I$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G21=MONTH(J$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G21=MONTH(K$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G21=MONTH(L$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G21=MONTH(M$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G21=MONTH(N$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G21=MONTH(O$99),1,0)","v":0}]
[null,null,"Hijo10",{"$f":"IF(DedPersonales!$G22=MONTH(D$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G22=MONTH(E$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G22=MONTH(F$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G22=MONTH(G$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G22=MONTH(H$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G22=MONTH(I$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G22=MONTH(J$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G22=MONTH(K$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G22=MONTH(L$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G22=MONTH(M$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G22=MONTH(N$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G22=MONTH(O$99),1,0)","v":0}]
[null,null,"Hijo11",{"$f":"IF(DedPersonales!$G23=MONTH(D$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G23=MONTH(E$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G23=MONTH(F$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G23=MONTH(G$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G23=MONTH(H$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G23=MONTH(I$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G23=MONTH(J$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G23=MONTH(K$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G23=MONTH(L$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G23=MONTH(M$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G23=MONTH(N$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G23=MONTH(O$99),1,0)","v":0}]
[null,null,"Hijo12",{"$f":"IF(DedPersonales!$G24=MONTH(D$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G24=MONTH(E$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G24=MONTH(F$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G24=MONTH(G$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G24=MONTH(H$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G24=MONTH(I$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G24=MONTH(J$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G24=MONTH(K$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G24=MONTH(L$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G24=MONTH(M$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G24=MONTH(N$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G24=MONTH(O$99),1,0)","v":0}]
[null,null,"Hijo13",{"$f":"IF(DedPersonales!$G25=MONTH(D$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G25=MONTH(E$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G25=MONTH(F$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G25=MONTH(G$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G25=MONTH(H$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G25=MONTH(I$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G25=MONTH(J$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G25=MONTH(K$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G25=MONTH(L$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G25=MONTH(M$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G25=MONTH(N$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G25=MONTH(O$99),1,0)","v":0}]
[null,null,"Hijo14",{"$f":"IF(DedPersonales!$G26=MONTH(D$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G26=MONTH(E$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G26=MONTH(F$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G26=MONTH(G$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G26=MONTH(H$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G26=MONTH(I$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G26=MONTH(J$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G26=MONTH(K$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G26=MONTH(L$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G26=MONTH(M$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G26=MONTH(N$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G26=MONTH(O$99),1,0)","v":0}]
[null,null,"Hijo15",{"$f":"IF(DedPersonales!$G27=MONTH(D$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G27=MONTH(E$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G27=MONTH(F$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G27=MONTH(G$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G27=MONTH(H$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G27=MONTH(I$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G27=MONTH(J$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G27=MONTH(K$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G27=MONTH(L$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G27=MONTH(M$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G27=MONTH(N$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G27=MONTH(O$99),1,0)","v":0}]
[null,null,"Hijo16",{"$f":"IF(DedPersonales!$G28=MONTH(D$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G28=MONTH(E$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G28=MONTH(F$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G28=MONTH(G$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G28=MONTH(H$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G28=MONTH(I$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G28=MONTH(J$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G28=MONTH(K$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G28=MONTH(L$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G28=MONTH(M$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G28=MONTH(N$99),1,0)","v":0},{"$f":"IF(DedPersonales!$G28=MONTH(O$99),1,0)","v":0}]
[]
[null,null,"Imputación"]
[null,null,"Cónyuge",{"$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($D101:O101),0)","v":0},{"$f":"O141","v":0}]
[]
[null,null,"Hijo1",{"$f":"IF(D123=1,SUM($D103:D103),0)","v":1},{"$f":"IF(OR(E123=1,D143<>0),SUM($D103:E103),0)","v":2},{"$f":"IF(OR(F123=1,E143<>0),SUM($D103:F103),0)","v":3},{"$f":"IF(OR(G123=1,F143<>0),SUM($D103:G103),0)","v":4},{"$f":"IF(OR(H123=1,G143<>0),SUM($D103:H103),0)","v":5},{"$f":"IF(OR(I123=1,H143<>0),SUM($D103:I103),0)","v":6},{"$f":"IF(OR(J123=1,I143<>0),SUM($D103:J103),0)","v":7},{"$f":"IF(OR(K123=1,J143<>0),SUM($D103:K103),0)","v":8},{"$f":"IF(OR(L123=1,K143<>0),SUM($D103:L103),0)","v":9},{"$f":"IF(OR(M123=1,L143<>0),SUM($D103:M103),0)","v":10},{"$f":"IF(OR(N123=1,M143<>0),SUM($D103:N103),0)","v":11},{"$f":"IF(OR(O123=1,N143<>0),SUM($D103:O103),0)","v":12},{"$f":"O143","v":12}]
[null,null,"Hijo2",{"$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($D104:O104),0)","v":0},0]
[null,null,"Hijo3",{"$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($D105:O105),0)","v":0},0]
[null,null,"Hijo4",{"$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($D106:O106),0)","v":0},0]
[null,null,"Hijo5",{"$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($D107:O107),0)","v":0},0]
[null,null,"Hijo6",{"$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($D108:O108),0)","v":0},0]
[null,null,"Hijo7",{"$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($D109:O109),0)","v":0},0]
[null,null,"Hijo8",{"$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($D110:O110),0)","v":0},0]
[null,null,"Hijo9",{"$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($D111:O111),0)","v":0},0]
[null,null,"Hijo10",{"$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($D112:O112),0)","v":0},0]
[null,null,"Hijo11",{"$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($D113:O113),0)","v":0},0]
[null,null,"Hijo12",{"$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($D114:O114),0)","v":0},0]
[null,null,"Hijo13",{"$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($D115:O115),0)","v":0},0]
[null,null,"Hijo14",{"$f":"IF(D136=1,SUM($D116:D116),0)","v":0},{"$f":"IF(OR(E136=1,D156<>0),SUM($D116:E116),0)","v":0},{"$f":"IF(OR(F136=1,E156<>0),SUM($D116:F116),0)","v":0},{"$f":"IF(OR(G136=1,F156<>0),SUM($D116:G116),0)","v":0},{"$f":"IF(OR(H136=1,G156<>0),SUM($D116:H116),0)","v":0},{"$f":"IF(OR(I136=1,H156<>0),SUM($D116:I116),0)","v":0},{"$f":"IF(OR(J136=1,I156<>0),SUM($D116:J116),0)","v":0},{"$f":"IF(OR(K136=1,J156<>0),SUM($D116:K116),0)","v":0},{"$f":"IF(OR(L136=1,K156<>0),SUM($D116:L116),0)","v":0},{"$f":"IF(OR(M136=1,L156<>0),SUM($D116:M116),0)","v":0},{"$f":"IF(OR(N136=1,M156<>0),SUM($D116:N116),0)","v":0},{"$f":"IF(OR(O136=1,N156<>0),SUM($D116:O116),0)","v":0},0]
[null,null,"Hijo15",{"$f":"IF(D137=1,SUM($D117:D117),0)","v":0},{"$f":"IF(OR(E137=1,D157<>0),SUM($D117:E117),0)","v":0},{"$f":"IF(OR(F137=1,E157<>0),SUM($D117:F117),0)","v":0},{"$f":"IF(OR(G137=1,F157<>0),SUM($D117:G117),0)","v":0},{"$f":"IF(OR(H137=1,G157<>0),SUM($D117:H117),0)","v":0},{"$f":"IF(OR(I137=1,H157<>0),SUM($D117:I117),0)","v":0},{"$f":"IF(OR(J137=1,I157<>0),SUM($D117:J117),0)","v":0},{"$f":"IF(OR(K137=1,J157<>0),SUM($D117:K117),0)","v":0},{"$f":"IF(OR(L137=1,K157<>0),SUM($D117:L117),0)","v":0},{"$f":"IF(OR(M137=1,L157<>0),SUM($D117:M117),0)","v":0},{"$f":"IF(OR(N137=1,M157<>0),SUM($D117:N117),0)","v":0},{"$f":"IF(OR(O137=1,N157<>0),SUM($D117:O117),0)","v":0},0]
[null,null,"Hijo16",{"$f":"IF(D138=1,SUM($D118:D118),0)","v":0},{"$f":"IF(OR(E138=1,D158<>0),SUM($D118:E118),0)","v":0},{"$f":"IF(OR(F138=1,E158<>0),SUM($D118:F118),0)","v":0},{"$f":"IF(OR(G138=1,F158<>0),SUM($D118:G118),0)","v":0},{"$f":"IF(OR(H138=1,G158<>0),SUM($D118:H118),0)","v":0},{"$f":"IF(OR(I138=1,H158<>0),SUM($D118:I118),0)","v":0},{"$f":"IF(OR(J138=1,I158<>0),SUM($D118:J118),0)","v":0},{"$f":"IF(OR(K138=1,J158<>0),SUM($D118:K118),0)","v":0},{"$f":"IF(OR(L138=1,K158<>0),SUM($D118:L118),0)","v":0},{"$f":"IF(OR(M138=1,L158<>0),SUM($D118:M118),0)","v":0},{"$f":"IF(OR(N138=1,M158<>0),SUM($D118:N118),0)","v":0},{"$f":"IF(OR(O138=1,N158<>0),SUM($D118:O118),0)","v":0},0]
[]
[null,null,"Retenciones al SAC","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","Anual"]
[null,null,"SAC Importe",{"$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},{"$f":"+Ingresos!H12+Ingresos!H39","v":0},{"$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},{"$f":"+Ingresos!N12+Ingresos!N39","v":0},{"$f":"SUM(D161:O161)","v":0}]
[null,null,"SUMA Remunerativo",{"$f":"+D10+D9","v":70000},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D162:O162)","v":70000}]
[null,null,"Empleo + Pluriempleo"]
[null,null,{"$f":"+C30","v":"Jubilación"},{"$f":"IF(D$161<>0,retenciones(Check!$B$8,$R164,SUM(D$161:D$162),Tablas!C$7*1.5,Tablas!C8,D$161,0),0)","v":0},{"$f":"IF(E$161<>0,retenciones(Check!$B$8,$R164,SUM(E$161:E$162),Tablas!D$7*1.5,Tablas!D8,E$161,0),0)","v":0},{"$f":"IF(F$161<>0,retenciones(Check!$B$8,$R164,SUM(F$161:F$162),Tablas!E$7*1.5,Tablas!E8,F$161,0),0)","v":0},{"$f":"IF(G$161<>0,retenciones(Check!$B$8,$R164,SUM(G$161:G$162),Tablas!F$7*1.5,Tablas!F8,G$161,0),0)","v":0},{"$f":"IF(H$161<>0,retenciones(Check!$B$8,$R164,SUM(H$161:H$162),Tablas!G$7*1.5,Tablas!G8,H$161,0),0)","v":0},{"$f":"IF(I$161<>0,retenciones(Check!$B$8,$R164,SUM(I$161:I$162),Tablas!H$7*1.5,Tablas!H8,I$161,0),0)","v":0},{"$f":"IF(J$161<>0,retenciones(Check!$B$8,$R164,SUM(J$161:J$162),Tablas!I$7*1.5,Tablas!I8,J$161,0),0)","v":0},{"$f":"IF(K$161<>0,retenciones(Check!$B$8,$R164,SUM(K$161:K$162),Tablas!J$7*1.5,Tablas!J8,K$161,0),0)","v":0},{"$f":"IF(L$161<>0,retenciones(Check!$B$8,$R164,SUM(L$161:L$162),Tablas!K$7*1.5,Tablas!K8,L$161,0),0)","v":0},{"$f":"IF(M$161<>0,retenciones(Check!$B$8,$R164,SUM(M$161:M$162),Tablas!L$7*1.5,Tablas!L8,M$161,0),0)","v":0},{"$f":"IF(N$161<>0,retenciones(Check!$B$8,$R164,SUM(N$161:N$162),Tablas!M$7*1.5,Tablas!M8,N$161,0),0)","v":0},{"$f":"IF(O$161<>0,retenciones(Check!$B$8,$R164,SUM(O$161:O$162),Tablas!N$7*1.5,Tablas!N8,O$161,0),0)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(D164:O164),DedGrales!P23)","v":0},null,{"$f":"+R30","v":"Sí"}]
[null,null,"Ley 19032",{"$f":"IF(D$161<>0,retenciones(Check!$B$8,$R165,SUM(D$161:D$162),Tablas!C$7*1.5,Tablas!C9,D$161,0),0)","v":0},{"$f":"IF(E$161<>0,retenciones(Check!$B$8,$R165,SUM(E$161:E$162),Tablas!D$7*1.5,Tablas!D9,E$161,0),0)","v":0},{"$f":"IF(F$161<>0,retenciones(Check!$B$8,$R165,SUM(F$161:F$162),Tablas!E$7*1.5,Tablas!E9,F$161,0),0)","v":0},{"$f":"IF(G$161<>0,retenciones(Check!$B$8,$R165,SUM(G$161:G$162),Tablas!F$7*1.5,Tablas!F9,G$161,0),0)","v":0},{"$f":"IF(H$161<>0,retenciones(Check!$B$8,$R165,SUM(H$161:H$162),Tablas!G$7*1.5,Tablas!G9,H$161,0),0)","v":0},{"$f":"IF(I$161<>0,retenciones(Check!$B$8,$R165,SUM(I$161:I$162),Tablas!H$7*1.5,Tablas!H9,I$161,0),0)","v":0},{"$f":"IF(J$161<>0,retenciones(Check!$B$8,$R165,SUM(J$161:J$162),Tablas!I$7*1.5,Tablas!I9,J$161,0),0)","v":0},{"$f":"IF(K$161<>0,retenciones(Check!$B$8,$R165,SUM(K$161:K$162),Tablas!J$7*1.5,Tablas!J9,K$161,0),0)","v":0},{"$f":"IF(L$161<>0,retenciones(Check!$B$8,$R165,SUM(L$161:L$162),Tablas!K$7*1.5,Tablas!K9,L$161,0),0)","v":0},{"$f":"IF(M$161<>0,retenciones(Check!$B$8,$R165,SUM(M$161:M$162),Tablas!L$7*1.5,Tablas!L9,M$161,0),0)","v":0},{"$f":"IF(N$161<>0,retenciones(Check!$B$8,$R165,SUM(N$161:N$162),Tablas!M$7*1.5,Tablas!M9,N$161,0),0)","v":0},{"$f":"IF(O$161<>0,retenciones(Check!$B$8,$R165,SUM(O$161:O$162),Tablas!N$7*1.5,Tablas!N9,O$161,0),0)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(D165:O165),DedGrales!P24)","v":0},null,"Sí"]
[null,null,"Obra social",{"$f":"IF(D$161<>0,retenciones(Check!$B$8,$R166,SUM(D$161:D$162),Tablas!C$7*1.5,Tablas!C10,D$161,0),0)","v":0},{"$f":"IF(E$161<>0,retenciones(Check!$B$8,$R166,SUM(E$161:E$162),Tablas!D$7*1.5,Tablas!D10,E$161,0),0)","v":0},{"$f":"IF(F$161<>0,retenciones(Check!$B$8,$R166,SUM(F$161:F$162),Tablas!E$7*1.5,Tablas!E10,F$161,0),0)","v":0},{"$f":"IF(G$161<>0,retenciones(Check!$B$8,$R166,SUM(G$161:G$162),Tablas!F$7*1.5,Tablas!F10,G$161,0),0)","v":0},{"$f":"IF(H$161<>0,retenciones(Check!$B$8,$R166,SUM(H$161:H$162),Tablas!G$7*1.5,Tablas!G10,H$161,0),0)","v":0},{"$f":"IF(I$161<>0,retenciones(Check!$B$8,$R166,SUM(I$161:I$162),Tablas!H$7*1.5,Tablas!H10,I$161,0),0)","v":0},{"$f":"IF(J$161<>0,retenciones(Check!$B$8,$R166,SUM(J$161:J$162),Tablas!I$7*1.5,Tablas!I10,J$161,0),0)","v":0},{"$f":"IF(K$161<>0,retenciones(Check!$B$8,$R166,SUM(K$161:K$162),Tablas!J$7*1.5,Tablas!J10,K$161,0),0)","v":0},{"$f":"IF(L$161<>0,retenciones(Check!$B$8,$R166,SUM(L$161:L$162),Tablas!K$7*1.5,Tablas!K10,L$161,0),0)","v":0},{"$f":"IF(M$161<>0,retenciones(Check!$B$8,$R166,SUM(M$161:M$162),Tablas!L$7*1.5,Tablas!L10,M$161,0),0)","v":0},{"$f":"IF(N$161<>0,retenciones(Check!$B$8,$R166,SUM(N$161:N$162),Tablas!M$7*1.5,Tablas!M10,N$161,0),0)","v":0},{"$f":"IF(O$161<>0,retenciones(Check!$B$8,$R166,SUM(O$161:O$162),Tablas!N$7*1.5,Tablas!N10,O$161,0),0)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(D166:O166),DedGrales!P25)","v":0},null,"Sí"]
[null,null,"Sindicato",{"$f":"IF(D$161<>0,retenciones(Check!$B$8,$R167,SUM(D$161:D$162),Tablas!C$7*1.5,Tablas!C11,D$161,0),0)","v":0},{"$f":"IF(E$161<>0,retenciones(Check!$B$8,$R167,SUM(E$161:E$162),Tablas!D$7*1.5,Tablas!D11,E$161,0),0)","v":0},{"$f":"IF(F$161<>0,retenciones(Check!$B$8,$R167,SUM(F$161:F$162),Tablas!E$7*1.5,Tablas!E11,F$161,0),0)","v":0},{"$f":"IF(G$161<>0,retenciones(Check!$B$8,$R167,SUM(G$161:G$162),Tablas!F$7*1.5,Tablas!F11,G$161,0),0)","v":0},{"$f":"IF(H$161<>0,retenciones(Check!$B$8,$R167,SUM(H$161:H$162),Tablas!G$7*1.5,Tablas!G11,H$161,0),0)","v":0},{"$f":"IF(I$161<>0,retenciones(Check!$B$8,$R167,SUM(I$161:I$162),Tablas!H$7*1.5,Tablas!H11,I$161,0),0)","v":0},{"$f":"IF(J$161<>0,retenciones(Check!$B$8,$R167,SUM(J$161:J$162),Tablas!I$7*1.5,Tablas!I11,J$161,0),0)","v":0},{"$f":"IF(K$161<>0,retenciones(Check!$B$8,$R167,SUM(K$161:K$162),Tablas!J$7*1.5,Tablas!J11,K$161,0),0)","v":0},{"$f":"IF(L$161<>0,retenciones(Check!$B$8,$R167,SUM(L$161:L$162),Tablas!K$7*1.5,Tablas!K11,L$161,0),0)","v":0},{"$f":"IF(M$161<>0,retenciones(Check!$B$8,$R167,SUM(M$161:M$162),Tablas!L$7*1.5,Tablas!L11,M$161,0),0)","v":0},{"$f":"IF(N$161<>0,retenciones(Check!$B$8,$R167,SUM(N$161:N$162),Tablas!M$7*1.5,Tablas!M11,N$161,0),0)","v":0},{"$f":"IF(O$161<>0,retenciones(Check!$B$8,$R167,SUM(O$161:O$162),Tablas!N$7*1.5,Tablas!N11,O$161,0),0)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(D167:O167),DedGrales!P26)","v":0},null,"No"]
[null,null,0,{"$f":"IF(D$161<>0,retenciones(Check!$B$8,$R168,SUM(D$161:D$162),Tablas!C$7*1.5,Tablas!C12,D$161,0),0)","v":0},{"$f":"IF(E$161<>0,retenciones(Check!$B$8,$R168,SUM(E$161:E$162),Tablas!D$7*1.5,Tablas!D12,E$161,0),0)","v":0},{"$f":"IF(F$161<>0,retenciones(Check!$B$8,$R168,SUM(F$161:F$162),Tablas!E$7*1.5,Tablas!E12,F$161,0),0)","v":0},{"$f":"IF(G$161<>0,retenciones(Check!$B$8,$R168,SUM(G$161:G$162),Tablas!F$7*1.5,Tablas!F12,G$161,0),0)","v":0},{"$f":"IF(H$161<>0,retenciones(Check!$B$8,$R168,SUM(H$161:H$162),Tablas!G$7*1.5,Tablas!G12,H$161,0),0)","v":0},{"$f":"IF(I$161<>0,retenciones(Check!$B$8,$R168,SUM(I$161:I$162),Tablas!H$7*1.5,Tablas!H12,I$161,0),0)","v":0},{"$f":"IF(J$161<>0,retenciones(Check!$B$8,$R168,SUM(J$161:J$162),Tablas!I$7*1.5,Tablas!I12,J$161,0),0)","v":0},{"$f":"IF(K$161<>0,retenciones(Check!$B$8,$R168,SUM(K$161:K$162),Tablas!J$7*1.5,Tablas!J12,K$161,0),0)","v":0},{"$f":"IF(L$161<>0,retenciones(Check!$B$8,$R168,SUM(L$161:L$162),Tablas!K$7*1.5,Tablas!K12,L$161,0),0)","v":0},{"$f":"IF(M$161<>0,retenciones(Check!$B$8,$R168,SUM(M$161:M$162),Tablas!L$7*1.5,Tablas!L12,M$161,0),0)","v":0},{"$f":"IF(N$161<>0,retenciones(Check!$B$8,$R168,SUM(N$161:N$162),Tablas!M$7*1.5,Tablas!M12,N$161,0),0)","v":0},{"$f":"IF(O$161<>0,retenciones(Check!$B$8,$R168,SUM(O$161:O$162),Tablas!N$7*1.5,Tablas!N12,O$161,0),0)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(D168:O168),DedGrales!P27)","v":0},null,"No"]
[null,null,0,{"$f":"IF(D$161<>0,retenciones(Check!$B$8,$R169,SUM(D$161:D$162),Tablas!C$7*1.5,Tablas!C13,D$161,0),0)","v":0},{"$f":"IF(E$161<>0,retenciones(Check!$B$8,$R169,SUM(E$161:E$162),Tablas!D$7*1.5,Tablas!D13,E$161,0),0)","v":0},{"$f":"IF(F$161<>0,retenciones(Check!$B$8,$R169,SUM(F$161:F$162),Tablas!E$7*1.5,Tablas!E13,F$161,0),0)","v":0},{"$f":"IF(G$161<>0,retenciones(Check!$B$8,$R169,SUM(G$161:G$162),Tablas!F$7*1.5,Tablas!F13,G$161,0),0)","v":0},{"$f":"IF(H$161<>0,retenciones(Check!$B$8,$R169,SUM(H$161:H$162),Tablas!G$7*1.5,Tablas!G13,H$161,0),0)","v":0},{"$f":"IF(I$161<>0,retenciones(Check!$B$8,$R169,SUM(I$161:I$162),Tablas!H$7*1.5,Tablas!H13,I$161,0),0)","v":0},{"$f":"IF(J$161<>0,retenciones(Check!$B$8,$R169,SUM(J$161:J$162),Tablas!I$7*1.5,Tablas!I13,J$161,0),0)","v":0},{"$f":"IF(K$161<>0,retenciones(Check!$B$8,$R169,SUM(K$161:K$162),Tablas!J$7*1.5,Tablas!J13,K$161,0),0)","v":0},{"$f":"IF(L$161<>0,retenciones(Check!$B$8,$R169,SUM(L$161:L$162),Tablas!K$7*1.5,Tablas!K13,L$161,0),0)","v":0},{"$f":"IF(M$161<>0,retenciones(Check!$B$8,$R169,SUM(M$161:M$162),Tablas!L$7*1.5,Tablas!L13,M$161,0),0)","v":0},{"$f":"IF(N$161<>0,retenciones(Check!$B$8,$R169,SUM(N$161:N$162),Tablas!M$7*1.5,Tablas!M13,N$161,0),0)","v":0},{"$f":"IF(O$161<>0,retenciones(Check!$B$8,$R169,SUM(O$161:O$162),Tablas!N$7*1.5,Tablas!N13,O$161,0),0)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(D169:O169),DedGrales!P28)","v":0},null,"No"]
[null,null,"Total",{"$f":"+SUM(D164:D169)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(P164:P169)","v":0}]
[]
[null,null,"Retenciones estimadas","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","Anual"]
[null,null,"SAC Importe estimado bruto 1",{"$f":"+D194","v":5833.333333333333},{"$f":"+E194","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+C164","v":"Jubilación"},{"$f":"maximo(D$173,Tablas!C$7/12)*Tablas!C8","v":641.66666666666663},{"$f":"maximo(E$173,Tablas!D$7/12)*Tablas!D8","v":0},{"$f":"maximo(F$173,Tablas!E$7/12)*Tablas!E8","v":0},{"$f":"maximo(G$173,Tablas!F$7/12)*Tablas!F8","v":0},{"$f":"maximo(H$173,Tablas!G$7/12)*Tablas!G8","v":0},{"$f":"maximo(I$173,Tablas!H$7/12)*Tablas!H8","v":0},{"$f":"maximo(J$173,Tablas!I$7/12)*Tablas!I8","v":0},{"$f":"maximo(K$173,Tablas!J$7/12)*Tablas!J8","v":0},{"$f":"maximo(L$173,Tablas!K$7/12)*Tablas!K8","v":0},{"$f":"maximo(M$173,Tablas!L$7/12)*Tablas!L8","v":0},{"$f":"maximo(N$173,Tablas!M$7/12)*Tablas!M8","v":0},{"$f":"maximo(O$173,Tablas!N$7/12)*Tablas!N8","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(D174:O174),DedGrales!P161)","v":641.66666666666663},null,{"$f":"+R30","v":"Sí"}]
[null,null,{"$f":"+C165","v":"Ley 19032"},{"$f":"maximo(D$173,Tablas!C$7/12)*Tablas!C9","v":174.99999999999997},{"$f":"maximo(E$173,Tablas!D$7/12)*Tablas!D9","v":0},{"$f":"maximo(F$173,Tablas!E$7/12)*Tablas!E9","v":0},{"$f":"maximo(G$173,Tablas!F$7/12)*Tablas!F9","v":0},{"$f":"maximo(H$173,Tablas!G$7/12)*Tablas!G9","v":0},{"$f":"maximo(I$173,Tablas!H$7/12)*Tablas!H9","v":0},{"$f":"maximo(J$173,Tablas!I$7/12)*Tablas!I9","v":0},{"$f":"maximo(K$173,Tablas!J$7/12)*Tablas!J9","v":0},{"$f":"maximo(L$173,Tablas!K$7/12)*Tablas!K9","v":0},{"$f":"maximo(M$173,Tablas!L$7/12)*Tablas!L9","v":0},{"$f":"maximo(N$173,Tablas!M$7/12)*Tablas!M9","v":0},{"$f":"maximo(O$173,Tablas!N$7/12)*Tablas!N9","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(D175:O175),DedGrales!P162)","v":174.99999999999997},null,"Sí"]
[null,null,"Obra social",{"$f":"maximo(D$173,Tablas!C$7/12)*Tablas!C10","v":174.99999999999997},{"$f":"maximo(E$173,Tablas!D$7/12)*Tablas!D10","v":0},{"$f":"maximo(F$173,Tablas!E$7/12)*Tablas!E10","v":0},{"$f":"maximo(G$173,Tablas!F$7/12)*Tablas!F10","v":0},{"$f":"maximo(H$173,Tablas!G$7/12)*Tablas!G10","v":0},{"$f":"maximo(I$173,Tablas!H$7/12)*Tablas!H10","v":0},{"$f":"maximo(J$173,Tablas!I$7/12)*Tablas!I10","v":0},{"$f":"maximo(K$173,Tablas!J$7/12)*Tablas!J10","v":0},{"$f":"maximo(L$173,Tablas!K$7/12)*Tablas!K10","v":0},{"$f":"maximo(M$173,Tablas!L$7/12)*Tablas!L10","v":0},{"$f":"maximo(N$173,Tablas!M$7/12)*Tablas!M10","v":0},{"$f":"maximo(O$173,Tablas!N$7/12)*Tablas!N10","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(D176:O176),DedGrales!P163)","v":174.99999999999997},null,"Sí"]
[null,null,"Sindicato",{"$f":"maximo(D$173,Tablas!C$7/12)*Tablas!C11","v":0},{"$f":"maximo(E$173,Tablas!D$7/12)*Tablas!D11","v":0},{"$f":"maximo(F$173,Tablas!E$7/12)*Tablas!E11","v":0},{"$f":"maximo(G$173,Tablas!F$7/12)*Tablas!F11","v":0},{"$f":"maximo(H$173,Tablas!G$7/12)*Tablas!G11","v":0},{"$f":"maximo(I$173,Tablas!H$7/12)*Tablas!H11","v":0},{"$f":"maximo(J$173,Tablas!I$7/12)*Tablas!I11","v":0},{"$f":"maximo(K$173,Tablas!J$7/12)*Tablas!J11","v":0},{"$f":"maximo(L$173,Tablas!K$7/12)*Tablas!K11","v":0},{"$f":"maximo(M$173,Tablas!L$7/12)*Tablas!L11","v":0},{"$f":"maximo(N$173,Tablas!M$7/12)*Tablas!M11","v":0},{"$f":"maximo(O$173,Tablas!N$7/12)*Tablas!N11","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(D177:O177),DedGrales!P164)","v":0},null,"No"]
[null,null,0,{"$f":"maximo(D$173,Tablas!C$7/12)*Tablas!C12","v":0},{"$f":"maximo(E$173,Tablas!D$7/12)*Tablas!D12","v":0},{"$f":"maximo(F$173,Tablas!E$7/12)*Tablas!E12","v":0},{"$f":"maximo(G$173,Tablas!F$7/12)*Tablas!F12","v":0},{"$f":"maximo(H$173,Tablas!G$7/12)*Tablas!G12","v":0},{"$f":"maximo(I$173,Tablas!H$7/12)*Tablas!H12","v":0},{"$f":"maximo(J$173,Tablas!I$7/12)*Tablas!I12","v":0},{"$f":"maximo(K$173,Tablas!J$7/12)*Tablas!J12","v":0},{"$f":"maximo(L$173,Tablas!K$7/12)*Tablas!K12","v":0},{"$f":"maximo(M$173,Tablas!L$7/12)*Tablas!L12","v":0},{"$f":"maximo(N$173,Tablas!M$7/12)*Tablas!M12","v":0},{"$f":"maximo(O$173,Tablas!N$7/12)*Tablas!N12","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(D178:O178),DedGrales!P165)","v":0},null,"No"]
[null,null,0,{"$f":"maximo(D$173,Tablas!C$7/12)*Tablas!C13","v":0},{"$f":"maximo(E$173,Tablas!D$7/12)*Tablas!D13","v":0},{"$f":"maximo(F$173,Tablas!E$7/12)*Tablas!E13","v":0},{"$f":"maximo(G$173,Tablas!F$7/12)*Tablas!F13","v":0},{"$f":"maximo(H$173,Tablas!G$7/12)*Tablas!G13","v":0},{"$f":"maximo(I$173,Tablas!H$7/12)*Tablas!H13","v":0},{"$f":"maximo(J$173,Tablas!I$7/12)*Tablas!I13","v":0},{"$f":"maximo(K$173,Tablas!J$7/12)*Tablas!J13","v":0},{"$f":"maximo(L$173,Tablas!K$7/12)*Tablas!K13","v":0},{"$f":"maximo(M$173,Tablas!L$7/12)*Tablas!L13","v":0},{"$f":"maximo(N$173,Tablas!M$7/12)*Tablas!M13","v":0},{"$f":"maximo(O$173,Tablas!N$7/12)*Tablas!N13","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(D179:O179),DedGrales!P166)","v":0},null,"No"]
[null,null,"Total",{"$f":"+SUM(D174:D179)","v":991.66666666666663},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(P174:P179)","v":991.66666666666663}]
[]
[null,null,"Retenciones estimadas","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","Anual"]
[null,null,"SAC Importe estimado bruto 2",{"$f":"+D199","v":0},{"$f":"+E199","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"+C174","v":"Jubilación"},{"$f":"maximo(D$183,Tablas!C$7/12)*Tablas!C8","v":0},{"$f":"maximo(E$183,Tablas!D$7/12)*Tablas!D8","v":0},{"$f":"maximo(F$183,Tablas!E$7/12)*Tablas!E8","v":0},{"$f":"maximo(G$183,Tablas!F$7/12)*Tablas!F8","v":0},{"$f":"maximo(H$183,Tablas!G$7/12)*Tablas!G8","v":0},{"$f":"maximo(I$183,Tablas!H$7/12)*Tablas!H8","v":0},{"$f":"maximo(J$183,Tablas!I$7/12)*Tablas!I8","v":0},{"$f":"maximo(K$183,Tablas!J$7/12)*Tablas!J8","v":0},{"$f":"maximo(L$183,Tablas!K$7/12)*Tablas!K8","v":0},{"$f":"maximo(M$183,Tablas!L$7/12)*Tablas!L8","v":0},{"$f":"maximo(N$183,Tablas!M$7/12)*Tablas!M8","v":0},{"$f":"maximo(O$183,Tablas!N$7/12)*Tablas!N8","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(D184:O184),DedGrales!P171)","v":0},null,{"$f":"+R40","v":"No"}]
[null,null,{"$f":"+C175","v":"Ley 19032"},{"$f":"maximo(D$183,Tablas!C$7/12)*Tablas!C9","v":0},{"$f":"maximo(E$183,Tablas!D$7/12)*Tablas!D9","v":0},{"$f":"maximo(F$183,Tablas!E$7/12)*Tablas!E9","v":0},{"$f":"maximo(G$183,Tablas!F$7/12)*Tablas!F9","v":0},{"$f":"maximo(H$183,Tablas!G$7/12)*Tablas!G9","v":0},{"$f":"maximo(I$183,Tablas!H$7/12)*Tablas!H9","v":0},{"$f":"maximo(J$183,Tablas!I$7/12)*Tablas!I9","v":0},{"$f":"maximo(K$183,Tablas!J$7/12)*Tablas!J9","v":0},{"$f":"maximo(L$183,Tablas!K$7/12)*Tablas!K9","v":0},{"$f":"maximo(M$183,Tablas!L$7/12)*Tablas!L9","v":0},{"$f":"maximo(N$183,Tablas!M$7/12)*Tablas!M9","v":0},{"$f":"maximo(O$183,Tablas!N$7/12)*Tablas!N9","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(D185:O185),DedGrales!P172)","v":0},null,"No"]
[null,null,"Obra social",{"$f":"maximo(D$183,Tablas!C$7/12)*Tablas!C10","v":0},{"$f":"maximo(E$183,Tablas!D$7/12)*Tablas!D10","v":0},{"$f":"maximo(F$183,Tablas!E$7/12)*Tablas!E10","v":0},{"$f":"maximo(G$183,Tablas!F$7/12)*Tablas!F10","v":0},{"$f":"maximo(H$183,Tablas!G$7/12)*Tablas!G10","v":0},{"$f":"maximo(I$183,Tablas!H$7/12)*Tablas!H10","v":0},{"$f":"maximo(J$183,Tablas!I$7/12)*Tablas!I10","v":0},{"$f":"maximo(K$183,Tablas!J$7/12)*Tablas!J10","v":0},{"$f":"maximo(L$183,Tablas!K$7/12)*Tablas!K10","v":0},{"$f":"maximo(M$183,Tablas!L$7/12)*Tablas!L10","v":0},{"$f":"maximo(N$183,Tablas!M$7/12)*Tablas!M10","v":0},{"$f":"maximo(O$183,Tablas!N$7/12)*Tablas!N10","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(D186:O186),DedGrales!P173)","v":0},null,"No"]
[null,null,"Sindicato",{"$f":"maximo(D$183,Tablas!C$7/12)*Tablas!C11","v":0},{"$f":"maximo(E$183,Tablas!D$7/12)*Tablas!D11","v":0},{"$f":"maximo(F$183,Tablas!E$7/12)*Tablas!E11","v":0},{"$f":"maximo(G$183,Tablas!F$7/12)*Tablas!F11","v":0},{"$f":"maximo(H$183,Tablas!G$7/12)*Tablas!G11","v":0},{"$f":"maximo(I$183,Tablas!H$7/12)*Tablas!H11","v":0},{"$f":"maximo(J$183,Tablas!I$7/12)*Tablas!I11","v":0},{"$f":"maximo(K$183,Tablas!J$7/12)*Tablas!J11","v":0},{"$f":"maximo(L$183,Tablas!K$7/12)*Tablas!K11","v":0},{"$f":"maximo(M$183,Tablas!L$7/12)*Tablas!L11","v":0},{"$f":"maximo(N$183,Tablas!M$7/12)*Tablas!M11","v":0},{"$f":"maximo(O$183,Tablas!N$7/12)*Tablas!N11","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(D187:O187),DedGrales!P174)","v":0},null,0]
[null,null,0,{"$f":"maximo(D$183,Tablas!C$7/12)*Tablas!C12","v":0},{"$f":"maximo(E$183,Tablas!D$7/12)*Tablas!D12","v":0},{"$f":"maximo(F$183,Tablas!E$7/12)*Tablas!E12","v":0},{"$f":"maximo(G$183,Tablas!F$7/12)*Tablas!F12","v":0},{"$f":"maximo(H$183,Tablas!G$7/12)*Tablas!G12","v":0},{"$f":"maximo(I$183,Tablas!H$7/12)*Tablas!H12","v":0},{"$f":"maximo(J$183,Tablas!I$7/12)*Tablas!I12","v":0},{"$f":"maximo(K$183,Tablas!J$7/12)*Tablas!J12","v":0},{"$f":"maximo(L$183,Tablas!K$7/12)*Tablas!K12","v":0},{"$f":"maximo(M$183,Tablas!L$7/12)*Tablas!L12","v":0},{"$f":"maximo(N$183,Tablas!M$7/12)*Tablas!M12","v":0},{"$f":"maximo(O$183,Tablas!N$7/12)*Tablas!N12","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(D188:O188),DedGrales!P175)","v":0},null,0]
[null,null,0,{"$f":"maximo(D$183,Tablas!C$7/12)*Tablas!C13","v":0},{"$f":"maximo(E$183,Tablas!D$7/12)*Tablas!D13","v":0},{"$f":"maximo(F$183,Tablas!E$7/12)*Tablas!E13","v":0},{"$f":"maximo(G$183,Tablas!F$7/12)*Tablas!F13","v":0},{"$f":"maximo(H$183,Tablas!G$7/12)*Tablas!G13","v":0},{"$f":"maximo(I$183,Tablas!H$7/12)*Tablas!H13","v":0},{"$f":"maximo(J$183,Tablas!I$7/12)*Tablas!I13","v":0},{"$f":"maximo(K$183,Tablas!J$7/12)*Tablas!J13","v":0},{"$f":"maximo(L$183,Tablas!K$7/12)*Tablas!K13","v":0},{"$f":"maximo(M$183,Tablas!L$7/12)*Tablas!L13","v":0},{"$f":"maximo(N$183,Tablas!M$7/12)*Tablas!M13","v":0},{"$f":"maximo(O$183,Tablas!N$7/12)*Tablas!N13","v":0},{"$f":"IF(Check!$B$8=\"Ok\",SUM(D189:O189),DedGrales!P176)","v":0},null,0]
[null,null,"Total",{"$f":"+SUM(D184:D189)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(P184:P189)","v":0}]
[]
[null,null,"Base estimada",{"$f":"SUMIF(Ingresos!$S8:$S26,\"Sí\",Ingresos!C$8:C$26)","v":70000},{"$f":"SUMIF(Ingresos!$S8:$S26,\"Sí\",Ingresos!D$8:D$26)","v":0},{"$f":"SUMIF(Ingresos!$S8:$S26,\"Sí\",Ingresos!E$8:E$26)","v":0},{"$f":"SUMIF(Ingresos!$S8:$S26,\"Sí\",Ingresos!F$8:F$26)","v":0},{"$f":"SUMIF(Ingresos!$S8:$S26,\"Sí\",Ingresos!G$8:G$26)","v":0},{"$f":"SUMIF(Ingresos!$S8:$S26,\"Sí\",Ingresos!H$8:H$26)","v":0},{"$f":"SUMIF(Ingresos!$S8:$S26,\"Sí\",Ingresos!I$8:I$26)","v":0},{"$f":"SUMIF(Ingresos!$S8:$S26,\"Sí\",Ingresos!J$8:J$26)","v":0},{"$f":"SUMIF(Ingresos!$S8:$S26,\"Sí\",Ingresos!K$8:K$26)","v":0},{"$f":"SUMIF(Ingresos!$S8:$S26,\"Sí\",Ingresos!L$8:L$26)","v":0},{"$f":"SUMIF(Ingresos!$S8:$S26,\"Sí\",Ingresos!M$8:M$26)","v":0},{"$f":"SUMIF(Ingresos!$S8:$S26,\"Sí\",Ingresos!N$8:N$26)","v":0}]
[null,null,"Máx",{"$f":"MAX($D$192:D192)","v":70000},{"$f":"MAX($D$192:E192)","v":70000},{"$f":"MAX($D$192:F192)","v":70000},{"$f":"MAX($D$192:G192)","v":70000},{"$f":"MAX($D$192:H192)","v":70000},{"$f":"MAX($D$192:I192)","v":70000},{"$f":"MAX($J$192:J192)","v":0},{"$f":"MAX($J$192:K192)","v":0},{"$f":"MAX($J$192:L192)","v":0},{"$f":"MAX($J$192:M192)","v":0},{"$f":"MAX($J$192:N192)","v":0},{"$f":"MAX($J$192:O192)","v":0}]
[null,null,"SAC estimado bruto 1",{"$f":"D192/12","v":5833.333333333333},{"$f":"E192/12","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"SAC estimado neto 1",{"$f":"IF(Check!$B$8=\"Ok\",D173-D180,D173-DedGrales!D18)","v":4841.6666666666661},{"$f":"IF(Check!$B$8=\"Ok\",E173-E180,E173-DedGrales!E18)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",F173-F180,F173-DedGrales!F18)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",G173-G180,G173-DedGrales!G18)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",H173-H180,H173-DedGrales!H18)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",I173-I180,I173-DedGrales!I18)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",J173-J180,J173-DedGrales!J18)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",K173-K180,K173-DedGrales!K18)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",L173-L180,L173-DedGrales!L18)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",M173-M180,M173-DedGrales!M18)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",N173-N180,N173-DedGrales!N18)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",O173-O180,O173-DedGrales!O18)","v":0}]
[]
[null,null,"Base estimada",{"$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$197:D197)","v":0},{"$f":"MAX($D$197:E197)","v":0},{"$f":"MAX($D$197:F197)","v":0},{"$f":"MAX($D$197:G197)","v":0},{"$f":"MAX($D$197:H197)","v":0},{"$f":"MAX($D$197:I197)","v":0},{"$f":"MAX($D$197:J197)","v":0},{"$f":"MAX($D$197:K197)","v":0},{"$f":"MAX($D$197:L197)","v":0},{"$f":"MAX($D$197:M197)","v":0},{"$f":"MAX($D$197:N197)","v":0},{"$f":"MAX($D$197:O197)","v":0}]
[null,null,"SAC estimado bruto 2",{"$f":"D197/12","v":0},{"$f":"E197/12","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"SAC estimado neto 2",{"$f":"IF(Check!$B$8=\"Ok\",D183-D190,D183-DedGrales!D29)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",E183-E190,E183-DedGrales!E29)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",F183-F190,F183-DedGrales!F29)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",G183-G190,G183-DedGrales!G29)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",H183-H190,H183-DedGrales!H29)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",I183-I190,I183-DedGrales!I29)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",J183-J190,J183-DedGrales!J29)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",K183-K190,K183-DedGrales!K29)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",L183-L190,L183-DedGrales!L29)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",M183-M190,M183-DedGrales!M29)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",N183-N190,N183-DedGrales!N29)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",O183-O190,O183-DedGrales!O29)","v":0}]
[]
[]
[null,null,"Formulario"]
[null,null,null,"2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01"]
[null,null,"Remunerativo",{"$f":"SUMIFS(Ingresos!C8:C26,Ingresos!$R$8:$R$26,\"Sí\")","v":70000},{"$f":"SUMIFS(Ingresos!D8:D26,Ingresos!$R$8:$R$26,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!E8:E26,Ingresos!$R$8:$R$26,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!F8:F26,Ingresos!$R$8:$R$26,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!G8:G26,Ingresos!$R$8:$R$26,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!H8:H26,Ingresos!$R$8:$R$26,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!I8:I26,Ingresos!$R$8:$R$26,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!J8:J26,Ingresos!$R$8:$R$26,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!K8:K26,Ingresos!$R$8:$R$26,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!L8:L26,Ingresos!$R$8:$R$26,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!M8:M26,Ingresos!$R$8:$R$26,\"Sí\")","v":0},{"$f":"SUMIFS(Ingresos!N8:N26,Ingresos!$R$8:$R$26,\"Sí\")","v":0}]
[null,null,"Si hay SAC",{"$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},{"$f":"IF(Ingresos!H12+Ingresos!H39>0,1.5,1)","v":1},{"$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},{"$f":"IF(Ingresos!N12+Ingresos!N39>0,1.5,1)","v":1},null,null,null,"Proporción exento-nogravado/total","Deducciones hs. Extras exentas"]
[null,null,"Jubilaciones",{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$207=\"Sí\",maximo(D$205,Tablas!C$7*Auxiliares!D$206)*Tablas!C8,D$205*Tablas!C8),DedGrales!D12)-D211)*D214","v":7700},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$207=\"Sí\",maximo(E$205,Tablas!D$7*Auxiliares!E$206)*Tablas!D8,E$205*Tablas!D8),DedGrales!E12)-E211)*E214","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$207=\"Sí\",maximo(F$205,Tablas!E$7*Auxiliares!F$206)*Tablas!E8,F$205*Tablas!E8),DedGrales!F12)-F211)*F214","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$207=\"Sí\",maximo(G$205,Tablas!F$7*Auxiliares!G$206)*Tablas!F8,G$205*Tablas!F8),DedGrales!G12)-G211)*G214","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$207=\"Sí\",maximo(H$205,Tablas!G$7*Auxiliares!H$206)*Tablas!G8,H$205*Tablas!G8),DedGrales!H12)-H211)*H214","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$207=\"Sí\",maximo(I$205,Tablas!H$7*Auxiliares!I$206)*Tablas!H8,I$205*Tablas!H8),DedGrales!I12)-I211)*I214","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$207=\"Sí\",maximo(J$205,Tablas!I$7*Auxiliares!J$206)*Tablas!I8,J$205*Tablas!I8),DedGrales!J12)-J211)*J214","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$207=\"Sí\",maximo(K$205,Tablas!J$7*Auxiliares!K$206)*Tablas!J8,K$205*Tablas!J8),DedGrales!K12)-K211)*K214","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$207=\"Sí\",maximo(L$205,Tablas!K$7*Auxiliares!L$206)*Tablas!K8,L$205*Tablas!K8),DedGrales!L12)-L211)*L214","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$207=\"Sí\",maximo(M$205,Tablas!L$7*Auxiliares!M$206)*Tablas!L8,M$205*Tablas!L8),DedGrales!M12)-M211)*M214","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$207=\"Sí\",maximo(N$205,Tablas!M$7*Auxiliares!N$206)*Tablas!M8,N$205*Tablas!M8),DedGrales!N12)-N211)*N214","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$207=\"Sí\",maximo(O$205,Tablas!N$7*Auxiliares!O$206)*Tablas!N8,O$205*Tablas!N8),DedGrales!O12)-O211)*O214","v":0},{"$f":"SUM(D207:O207)","v":7700},null,{"$f":"+R30","v":"Sí"},{"$f":"SUM(P207:P213)-SUM(D215:O215)","v":0}]
[null,null,"Obra social",{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$208=\"Sí\",maximo(D$205,Tablas!C$7*D$206)*(Tablas!C9+Tablas!C10),D$205*(Tablas!C9+Tablas!C10)),DedGrales!D13+DedGrales!D14)-D212)*D214","v":4200},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$208=\"Sí\",maximo(E$205,Tablas!D$7*E$206)*(Tablas!D9+Tablas!D10),E$205*(Tablas!D9+Tablas!D10)),DedGrales!E13+DedGrales!E14)-E212)*E214","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$208=\"Sí\",maximo(F$205,Tablas!E$7*F$206)*(Tablas!E9+Tablas!E10),F$205*(Tablas!E9+Tablas!E10)),DedGrales!F13+DedGrales!F14)-F212)*F214","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$208=\"Sí\",maximo(G$205,Tablas!F$7*G$206)*(Tablas!F9+Tablas!F10),G$205*(Tablas!F9+Tablas!F10)),DedGrales!G13+DedGrales!G14)-G212)*G214","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$208=\"Sí\",maximo(H$205,Tablas!G$7*H$206)*(Tablas!G9+Tablas!G10),H$205*(Tablas!G9+Tablas!G10)),DedGrales!H13+DedGrales!H14)-H212)*H214","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$208=\"Sí\",maximo(I$205,Tablas!H$7*I$206)*(Tablas!H9+Tablas!H10),I$205*(Tablas!H9+Tablas!H10)),DedGrales!I13+DedGrales!I14)-I212)*I214","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$208=\"Sí\",maximo(J$205,Tablas!I$7*J$206)*(Tablas!I9+Tablas!I10),J$205*(Tablas!I9+Tablas!I10)),DedGrales!J13+DedGrales!J14)-J212)*J214","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$208=\"Sí\",maximo(K$205,Tablas!J$7*K$206)*(Tablas!J9+Tablas!J10),K$205*(Tablas!J9+Tablas!J10)),DedGrales!K13+DedGrales!K14)-K212)*K214","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$208=\"Sí\",maximo(L$205,Tablas!K$7*L$206)*(Tablas!K9+Tablas!K10),L$205*(Tablas!K9+Tablas!K10)),DedGrales!L13+DedGrales!L14)-L212)*L214","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$208=\"Sí\",maximo(M$205,Tablas!L$7*M$206)*(Tablas!L9+Tablas!L10),M$205*(Tablas!L9+Tablas!L10)),DedGrales!M13+DedGrales!M14)-M212)*M214","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$208=\"Sí\",maximo(N$205,Tablas!M$7*N$206)*(Tablas!M9+Tablas!M10),N$205*(Tablas!M9+Tablas!M10)),DedGrales!N13+DedGrales!N14)-N212)*N214","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF($R$208=\"Sí\",maximo(O$205,Tablas!N$7*O$206)*(Tablas!N9+Tablas!N10),O$205*(Tablas!N9+Tablas!N10)),DedGrales!O13+DedGrales!O14)-O212)*O214","v":0},{"$f":"SUM(D208:O208)","v":4200},null,{"$f":"+R31","v":"Sí"}]
[null,null,"Cuota sindical",{"$f":"IF(D33=0,0,(IF(Check!$B$8=\"Ok\",IF($R$209=\"Sí\",maximo(D$205,Tablas!C$7*D$206)*Tablas!C11,D$205*Tablas!C11),DedGrales!D15)-D213)*D214)","v":0},{"$f":"IF(E33=0,0,(IF(Check!$B$8=\"Ok\",IF($R$209=\"Sí\",maximo(E$205,Tablas!D$7*E$206)*Tablas!D11,E$205*Tablas!D11),DedGrales!E15)-E213)*E214)","v":0},{"$f":"IF(F33=0,0,(IF(Check!$B$8=\"Ok\",IF($R$209=\"Sí\",maximo(F$205,Tablas!E$7*F$206)*Tablas!E11,F$205*Tablas!E11),DedGrales!F15)-F213)*F214)","v":0},{"$f":"IF(G33=0,0,(IF(Check!$B$8=\"Ok\",IF($R$209=\"Sí\",maximo(G$205,Tablas!F$7*G$206)*Tablas!F11,G$205*Tablas!F11),DedGrales!G15)-G213)*G214)","v":0},{"$f":"IF(H33=0,0,(IF(Check!$B$8=\"Ok\",IF($R$209=\"Sí\",maximo(H$205,Tablas!G$7*H$206)*Tablas!G11,H$205*Tablas!G11),DedGrales!H15)-H213)*H214)","v":0},{"$f":"IF(I33=0,0,(IF(Check!$B$8=\"Ok\",IF($R$209=\"Sí\",maximo(I$205,Tablas!H$7*I$206)*Tablas!H11,I$205*Tablas!H11),DedGrales!I15)-I213)*I214)","v":0},{"$f":"IF(J33=0,0,(IF(Check!$B$8=\"Ok\",IF($R$209=\"Sí\",maximo(J$205,Tablas!I$7*J$206)*Tablas!I11,J$205*Tablas!I11),DedGrales!J15)-J213)*J214)","v":0},{"$f":"IF(K33=0,0,(IF(Check!$B$8=\"Ok\",IF($R$209=\"Sí\",maximo(K$205,Tablas!J$7*K$206)*Tablas!J11,K$205*Tablas!J11),DedGrales!K15)-K213)*K214)","v":0},{"$f":"IF(L33=0,0,(IF(Check!$B$8=\"Ok\",IF($R$209=\"Sí\",maximo(L$205,Tablas!K$7*L$206)*Tablas!K11,L$205*Tablas!K11),DedGrales!L15)-L213)*L214)","v":0},{"$f":"IF(M33=0,0,(IF(Check!$B$8=\"Ok\",IF($R$209=\"Sí\",maximo(M$205,Tablas!L$7*M$206)*Tablas!L11,M$205*Tablas!L11),DedGrales!M15)-M213)*M214)","v":0},{"$f":"IF(N33=0,0,(IF(Check!$B$8=\"Ok\",IF($R$209=\"Sí\",maximo(N$205,Tablas!M$7*N$206)*Tablas!M11,N$205*Tablas!M11),DedGrales!N15)-N213)*N214)","v":0},{"$f":"IF(O33=0,0,(IF(Check!$B$8=\"Ok\",IF($R$209=\"Sí\",maximo(O$205,Tablas!N$7*O$206)*Tablas!N11,O$205*Tablas!N11),DedGrales!O15)-O213)*O214)","v":0},{"$f":"SUM(D209:O209)","v":0},null,{"$f":"+R33","v":"No"}]
[null,null,"Otros empleos (remunerativo)",{"$f":"SUMIFS(Ingresos!C35:C45,Ingresos!$R$35:$R$45,\"Sí\")+D205","v":70000},{"$f":"SUMIFS(Ingresos!D35:D45,Ingresos!$R$35:$R$45,\"Sí\")+E205","v":0},{"$f":"SUMIFS(Ingresos!E35:E45,Ingresos!$R$35:$R$45,\"Sí\")+F205","v":0},{"$f":"SUMIFS(Ingresos!F35:F45,Ingresos!$R$35:$R$45,\"Sí\")+G205","v":0},{"$f":"SUMIFS(Ingresos!G35:G45,Ingresos!$R$35:$R$45,\"Sí\")+H205","v":0},{"$f":"SUMIFS(Ingresos!H35:H45,Ingresos!$R$35:$R$45,\"Sí\")+I205","v":0},{"$f":"SUMIFS(Ingresos!I35:I45,Ingresos!$R$35:$R$45,\"Sí\")+J205","v":0},{"$f":"SUMIFS(Ingresos!J35:J45,Ingresos!$R$35:$R$45,\"Sí\")+K205","v":0},{"$f":"SUMIFS(Ingresos!K35:K45,Ingresos!$R$35:$R$45,\"Sí\")+L205","v":0},{"$f":"SUMIFS(Ingresos!L35:L45,Ingresos!$R$35:$R$45,\"Sí\")+M205","v":0},{"$f":"SUMIFS(Ingresos!M35:M45,Ingresos!$R$35:$R$45,\"Sí\")+N205","v":0},{"$f":"SUMIFS(Ingresos!N35:N45,Ingresos!$R$35:$R$45,\"Sí\")+O205","v":0}]
[null,null,"Aportes jubilatorios otros empleos",{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$211=\"Sí\",D205<>0),(maximo(D$210,Tablas!C$7*D206)*Tablas!C8)*(D$210-D$205)/D$210,(D$210-D$205)*Tablas!C8),DedGrales!D23))*D214","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$211=\"Sí\",E205<>0),(maximo(E$210,Tablas!D$7*E206)*Tablas!D8)*(E$210-E$205)/E$210,(E$210-E$205)*Tablas!D8),DedGrales!E23))*E214","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$211=\"Sí\",F205<>0),(maximo(F$210,Tablas!E$7*F206)*Tablas!E8)*(F$210-F$205)/F$210,(F$210-F$205)*Tablas!E8),DedGrales!F23))*F214","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$211=\"Sí\",G205<>0),(maximo(G$210,Tablas!F$7*G206)*Tablas!F8)*(G$210-G$205)/G$210,(G$210-G$205)*Tablas!F8),DedGrales!G23))*G214","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$211=\"Sí\",H205<>0),(maximo(H$210,Tablas!G$7*H206)*Tablas!G8)*(H$210-H$205)/H$210,(H$210-H$205)*Tablas!G8),DedGrales!H23))*H214","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$211=\"Sí\",I205<>0),(maximo(I$210,Tablas!H$7*I206)*Tablas!H8)*(I$210-I$205)/I$210,(I$210-I$205)*Tablas!H8),DedGrales!I23))*I214","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$211=\"Sí\",J205<>0),(maximo(J$210,Tablas!I$7*J206)*Tablas!I8)*(J$210-J$205)/J$210,(J$210-J$205)*Tablas!I8),DedGrales!J23))*J214","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$211=\"Sí\",K205<>0),(maximo(K$210,Tablas!J$7*K206)*Tablas!J8)*(K$210-K$205)/K$210,(K$210-K$205)*Tablas!J8),DedGrales!K23))*K214","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$211=\"Sí\",L205<>0),(maximo(L$210,Tablas!K$7*L206)*Tablas!K8)*(L$210-L$205)/L$210,(L$210-L$205)*Tablas!K8),DedGrales!L23))*L214","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$211=\"Sí\",M205<>0),(maximo(M$210,Tablas!L$7*M206)*Tablas!L8)*(M$210-M$205)/M$210,(M$210-M$205)*Tablas!L8),DedGrales!M23))*M214","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$211=\"Sí\",N205<>0),(maximo(N$210,Tablas!M$7*N206)*Tablas!M8)*(N$210-N$205)/N$210,(N$210-N$205)*Tablas!M8),DedGrales!N23))*N214","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$211=\"Sí\",O205<>0),(maximo(O$210,Tablas!N$7*O206)*Tablas!N8)*(O$210-O$205)/O$210,(O$210-O$205)*Tablas!N8),DedGrales!O23))*O214","v":0},{"$f":"SUM(D211:O211)","v":0},null,{"$f":"+R207","v":"Sí"}]
[null,null,"Aportes obra social otros empleos",{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$212=\"Sí\",D205<>0),(maximo(D$210,Tablas!C$7*D206)*Tablas!C9)*(D$210-D$205)/D$210,(D$210-D$205)*Tablas!C9),DedGrales!D24+DedGrales!D25))*D214","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$212=\"Sí\",E205<>0),(maximo(E$210,Tablas!D$7*E206)*Tablas!D9)*(E$210-E$205)/E$210,(E$210-E$205)*Tablas!D9),DedGrales!E24+DedGrales!E25))*E214","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$212=\"Sí\",F205<>0),(maximo(F$210,Tablas!E$7*F206)*Tablas!E9)*(F$210-F$205)/F$210,(F$210-F$205)*Tablas!E9),DedGrales!F24+DedGrales!F25))*F214","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$212=\"Sí\",G205<>0),(maximo(G$210,Tablas!F$7*G206)*Tablas!F9)*(G$210-G$205)/G$210,(G$210-G$205)*Tablas!F9),DedGrales!G24+DedGrales!G25))*G214","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$212=\"Sí\",H205<>0),(maximo(H$210,Tablas!G$7*H206)*Tablas!G9)*(H$210-H$205)/H$210,(H$210-H$205)*Tablas!G9),DedGrales!H24+DedGrales!H25))*H214","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$212=\"Sí\",I205<>0),(maximo(I$210,Tablas!H$7*I206)*Tablas!H9)*(I$210-I$205)/I$210,(I$210-I$205)*Tablas!H9),DedGrales!I24+DedGrales!I25))*I214","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$212=\"Sí\",J205<>0),(maximo(J$210,Tablas!I$7*J206)*Tablas!I9)*(J$210-J$205)/J$210,(J$210-J$205)*Tablas!I9),DedGrales!J24+DedGrales!J25))*J214","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$212=\"Sí\",K205<>0),(maximo(K$210,Tablas!J$7*K206)*Tablas!J9)*(K$210-K$205)/K$210,(K$210-K$205)*Tablas!J9),DedGrales!K24+DedGrales!K25))*K214","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$212=\"Sí\",L205<>0),(maximo(L$210,Tablas!K$7*L206)*Tablas!K9)*(L$210-L$205)/L$210,(L$210-L$205)*Tablas!K9),DedGrales!L24+DedGrales!L25))*L214","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$212=\"Sí\",M205<>0),(maximo(M$210,Tablas!L$7*M206)*Tablas!L9)*(M$210-M$205)/M$210,(M$210-M$205)*Tablas!L9),DedGrales!M24+DedGrales!M25))*M214","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$212=\"Sí\",N205<>0),(maximo(N$210,Tablas!M$7*N206)*Tablas!M9)*(N$210-N$205)/N$210,(N$210-N$205)*Tablas!M9),DedGrales!N24+DedGrales!N25))*N214","v":0},{"$f":"(IF(Check!$B$8=\"Ok\",IF(AND($R$212=\"Sí\",O205<>0),(maximo(O$210,Tablas!N$7*O206)*Tablas!N9)*(O$210-O$205)/O$210,(O$210-O$205)*Tablas!N9),DedGrales!O24+DedGrales!O25))*O214","v":0},{"$f":"SUM(D212:O212)","v":0},null,{"$f":"+R208","v":"Sí"}]
[null,null,"Cuota sindical otros empleos",{"$f":"IF(D40=0,0,(IF(Check!$B$8=\"Ok\",IF($R$213=\"Sí\",(maximo(D$210,Tablas!C$7*D206)*Tablas!C10)*(D$210-D$205)/D$210,(D$210-D$205)*Tablas!C10),DedGrales!D26))*D214)","v":0},{"$f":"IF(E40=0,0,(IF(Check!$B$8=\"Ok\",IF($R$213=\"Sí\",(maximo(E$210,Tablas!D$7*E206)*Tablas!D10)*(E$210-E$205)/E$210,(E$210-E$205)*Tablas!D10),DedGrales!E26))*E214)","v":0},{"$f":"IF(F40=0,0,(IF(Check!$B$8=\"Ok\",IF($R$213=\"Sí\",(maximo(F$210,Tablas!E$7*F206)*Tablas!E10)*(F$210-F$205)/F$210,(F$210-F$205)*Tablas!E10),DedGrales!F26))*F214)","v":0},{"$f":"IF(G40=0,0,(IF(Check!$B$8=\"Ok\",IF($R$213=\"Sí\",(maximo(G$210,Tablas!F$7*G206)*Tablas!F10)*(G$210-G$205)/G$210,(G$210-G$205)*Tablas!F10),DedGrales!G26))*G214)","v":0},{"$f":"IF(H40=0,0,(IF(Check!$B$8=\"Ok\",IF($R$213=\"Sí\",(maximo(H$210,Tablas!G$7*H206)*Tablas!G10)*(H$210-H$205)/H$210,(H$210-H$205)*Tablas!G10),DedGrales!H26))*H214)","v":0},{"$f":"IF(I40=0,0,(IF(Check!$B$8=\"Ok\",IF($R$213=\"Sí\",(maximo(I$210,Tablas!H$7*I206)*Tablas!H10)*(I$210-I$205)/I$210,(I$210-I$205)*Tablas!H10),DedGrales!I26))*I214)","v":0},{"$f":"IF(J40=0,0,(IF(Check!$B$8=\"Ok\",IF($R$213=\"Sí\",(maximo(J$210,Tablas!I$7*J206)*Tablas!I10)*(J$210-J$205)/J$210,(J$210-J$205)*Tablas!I10),DedGrales!J26))*J214)","v":0},{"$f":"IF(K40=0,0,(IF(Check!$B$8=\"Ok\",IF($R$213=\"Sí\",(maximo(K$210,Tablas!J$7*K206)*Tablas!J10)*(K$210-K$205)/K$210,(K$210-K$205)*Tablas!J10),DedGrales!K26))*K214)","v":0},{"$f":"IF(L40=0,0,(IF(Check!$B$8=\"Ok\",IF($R$213=\"Sí\",(maximo(L$210,Tablas!K$7*L206)*Tablas!K10)*(L$210-L$205)/L$210,(L$210-L$205)*Tablas!K10),DedGrales!L26))*L214)","v":0},{"$f":"IF(M40=0,0,(IF(Check!$B$8=\"Ok\",IF($R$213=\"Sí\",(maximo(M$210,Tablas!L$7*M206)*Tablas!L10)*(M$210-M$205)/M$210,(M$210-M$205)*Tablas!L10),DedGrales!M26))*M214)","v":0},{"$f":"IF(N40=0,0,(IF(Check!$B$8=\"Ok\",IF($R$213=\"Sí\",(maximo(N$210,Tablas!M$7*N206)*Tablas!M10)*(N$210-N$205)/N$210,(N$210-N$205)*Tablas!M10),DedGrales!N26))*N214)","v":0},{"$f":"IF(O40=0,0,(IF(Check!$B$8=\"Ok\",IF($R$213=\"Sí\",(maximo(O$210,Tablas!N$7*O206)*Tablas!N10)*(O$210-O$205)/O$210,(O$210-O$205)*Tablas!N10),DedGrales!O26))*O214)","v":0},{"$f":"SUM(D213:O213)","v":0},null,{"$f":"+R209","v":"No"}]
[null,null,"Proporción Gravado/Total",{"$f":"proporcionGravado(SUM(D9:D10),SUM(D9:D10,D16:D17,D23:D24))","v":1},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(D214:O214)/12","v":8.3333333333333329E-2}]
[null,null,"Para restar horas extras exentas",{"$f":"IF(OR(TYPE(+D207/D214)=16,TYPE(+D208/D214)=16,TYPE(+D209/D214)=16,TYPE(+D211/D214)=16,TYPE(+D211/D214)=16,TYPE(+D212/D214)=16,TYPE(+D213/D214)=16),0,+D207/D214+D208/D214+D209/D214+D211/D214+D212/D214+D213/D214)","v":11900},{"$f":"IF(OR(TYPE(+E207/E214)=16,TYPE(+E208/E214)=16,TYPE(+E209/E214)=16,TYPE(+E211/E214)=16,TYPE(+E211/E214)=16,TYPE(+E212/E214)=16,TYPE(+E213/E214)=16),0,+E207/E214+E208/E214+E209/E214+E211/E214+E212/E214+E213/E214)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Retenciones Hs Extras"]
[null,null,"HsExtras1",{"$f":"+Ingresos!C9+Ingresos!C11","v":0},{"$f":"+Ingresos!D9+Ingresos!D11","v":0},{"$f":"+Ingresos!E9+Ingresos!E11","v":0},{"$f":"+Ingresos!F9+Ingresos!F11","v":0},{"$f":"+Ingresos!G9+Ingresos!G11","v":0},{"$f":"+Ingresos!H9+Ingresos!H11","v":0},{"$f":"+Ingresos!I9+Ingresos!I11","v":0},{"$f":"+Ingresos!J9+Ingresos!J11","v":0},{"$f":"+Ingresos!K9+Ingresos!K11","v":0},{"$f":"+Ingresos!L9+Ingresos!L11","v":0},{"$f":"+Ingresos!M9+Ingresos!M11","v":0},{"$f":"+Ingresos!N9+Ingresos!N11","v":0}]
[null,null,"HsExtras2",{"$f":"+Ingresos!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":"+C164","v":"Jubilación"},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$219,SUM(D$9:D$10,D$16:D$17,D$23:D$24),Tablas!C$7,Tablas!C8,D$217,0)","v":0},{"$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!D8,E$217,0)","v":0},{"$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!E8,F$217,0)","v":0},{"$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!F8,G$217,0)","v":0},{"$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!G8,H$217,0)","v":0},{"$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!H8,I$217,0)","v":0},{"$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!I8,J$217,0)","v":0},{"$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!J8,K$217,0)","v":0},{"$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!K8,L$217,0)","v":0},{"$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!L8,M$217,0)","v":0},{"$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!M8,N$217,0)","v":0},{"$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!N8,O$217,0)","v":0},null,null,{"$f":"+R164","v":"Sí"}]
[null,null,"Ley 19032",{"$f":"retenciones(Check!$B$8,Auxiliares!$R$220,SUM(D$9:D$10,D$16:D$17,D$23:D$24),Tablas!C$7,Tablas!C9,D$217,0)","v":0},{"$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!D9,E$217,0)","v":0},{"$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!E9,F$217,0)","v":0},{"$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!F9,G$217,0)","v":0},{"$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!G9,H$217,0)","v":0},{"$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!H9,I$217,0)","v":0},{"$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!I9,J$217,0)","v":0},{"$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!J9,K$217,0)","v":0},{"$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!K9,L$217,0)","v":0},{"$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!L9,M$217,0)","v":0},{"$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!M9,N$217,0)","v":0},{"$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!N9,O$217,0)","v":0},null,null,"Sí"]
[null,null,"Obra social",{"$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!C10,D$217,0)","v":0},{"$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!D10,E$217,0)","v":0},{"$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!E10,F$217,0)","v":0},{"$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!F10,G$217,0)","v":0},{"$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!G10,H$217,0)","v":0},{"$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!H10,I$217,0)","v":0},{"$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!I10,J$217,0)","v":0},{"$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!J10,K$217,0)","v":0},{"$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!K10,L$217,0)","v":0},{"$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!L10,M$217,0)","v":0},{"$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!M10,N$217,0)","v":0},{"$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!N10,O$217,0)","v":0},null,null,"Sí"]
[null,null,"Sindicato",{"$f":"retenciones(Check!$B$8,Auxiliares!$R$222,SUM(D$9:D$10,D$16:D$17,D$23:D$24),Tablas!C$7,Tablas!C11,D$217,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$222,SUM(E$9:E$10,E$16:E$17,E$23:E$24),Tablas!D$7,Tablas!D11,E$217,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$222,SUM(F$9:F$10,F$16:F$17,F$23:F$24),Tablas!E$7,Tablas!E11,F$217,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$222,SUM(G$9:G$10,G$16:G$17,G$23:G$24),Tablas!F$7,Tablas!F11,G$217,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$222,SUM(H$9:H$10,H$16:H$17,H$23:H$24),Tablas!G$7,Tablas!G11,H$217,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$222,SUM(I$9:I$10,I$16:I$17,I$23:I$24),Tablas!H$7,Tablas!H11,I$217,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$222,SUM(J$9:J$10,J$16:J$17,J$23:J$24),Tablas!I$7,Tablas!I11,J$217,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$222,SUM(K$9:K$10,K$16:K$17,K$23:K$24),Tablas!J$7,Tablas!J11,K$217,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$222,SUM(L$9:L$10,L$16:L$17,L$23:L$24),Tablas!K$7,Tablas!K11,L$217,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$222,SUM(M$9:M$10,M$16:M$17,M$23:M$24),Tablas!L$7,Tablas!L11,M$217,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$222,SUM(N$9:N$10,N$16:N$17,N$23:N$24),Tablas!M$7,Tablas!M11,N$217,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$222,SUM(O$9:O$10,O$16:O$17,O$23:O$24),Tablas!N$7,Tablas!N11,O$217,0)","v":0},null,null,"No"]
[null,null,0,{"$f":"retenciones(Check!$B$8,Auxiliares!$R$223,SUM(D$9:D$10,D$16:D$17,D$23:D$24),Tablas!C$7,Tablas!C12,D$217,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$223,SUM(E$9:E$10,E$16:E$17,E$23:E$24),Tablas!D$7,Tablas!D12,E$217,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$223,SUM(F$9:F$10,F$16:F$17,F$23:F$24),Tablas!E$7,Tablas!E12,F$217,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$223,SUM(G$9:G$10,G$16:G$17,G$23:G$24),Tablas!F$7,Tablas!F12,G$217,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$223,SUM(H$9:H$10,H$16:H$17,H$23:H$24),Tablas!G$7,Tablas!G12,H$217,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$223,SUM(I$9:I$10,I$16:I$17,I$23:I$24),Tablas!H$7,Tablas!H12,I$217,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$223,SUM(J$9:J$10,J$16:J$17,J$23:J$24),Tablas!I$7,Tablas!I12,J$217,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$223,SUM(K$9:K$10,K$16:K$17,K$23:K$24),Tablas!J$7,Tablas!J12,K$217,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$223,SUM(L$9:L$10,L$16:L$17,L$23:L$24),Tablas!K$7,Tablas!K12,L$217,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$223,SUM(M$9:M$10,M$16:M$17,M$23:M$24),Tablas!L$7,Tablas!L12,M$217,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$223,SUM(N$9:N$10,N$16:N$17,N$23:N$24),Tablas!M$7,Tablas!M12,N$217,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$223,SUM(O$9:O$10,O$16:O$17,O$23:O$24),Tablas!N$7,Tablas!N12,O$217,0)","v":0},null,null,"No"]
[null,null,0,{"$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!C13,D$217,0)","v":0},{"$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!D13,E$217,0)","v":0},{"$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!E13,F$217,0)","v":0},{"$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!F13,G$217,0)","v":0},{"$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!G13,H$217,0)","v":0},{"$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!H13,I$217,0)","v":0},{"$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!I13,J$217,0)","v":0},{"$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!J13,K$217,0)","v":0},{"$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!K13,L$217,0)","v":0},{"$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!L13,M$217,0)","v":0},{"$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!M13,N$217,0)","v":0},{"$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!N13,O$217,0)","v":0},null,null,"No"]
[null,null,"Total",{"$f":"IF(Check!$B$8=\"Ok\",D217-SUM(D219:D224),Ingresos!C31)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",E217-SUM(E219:E224),Ingresos!D31)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",F217-SUM(F219:F224),Ingresos!E31)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",G217-SUM(G219:G224),Ingresos!F31)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",H217-SUM(H219:H224),Ingresos!G31)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",I217-SUM(I219:I224),Ingresos!H31)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",J217-SUM(J219:J224),Ingresos!I31)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",K217-SUM(K219:K224),Ingresos!J31)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",L217-SUM(L219:L224),Ingresos!K31)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",M217-SUM(M219:M224),Ingresos!L31)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",N217-SUM(N219:N224),Ingresos!M31)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",O217-SUM(O219:O224),Ingresos!N31)","v":0},{"$f":"P217-SUM(P219:P224)","v":0}]
[]
[null,null,{"$f":"+C219","v":"Jubilación"},{"$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!C8,D$218,0)","v":0},{"$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!D8,E$218,0)","v":0},{"$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!E8,F$218,0)","v":0},{"$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!F8,G$218,0)","v":0},{"$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!G8,H$218,0)","v":0},{"$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!H8,I$218,0)","v":0},{"$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!I8,J$218,0)","v":0},{"$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!J8,K$218,0)","v":0},{"$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!K8,L$218,0)","v":0},{"$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!L8,M$218,0)","v":0},{"$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!M8,N$218,0)","v":0},{"$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!N8,O$218,0)","v":0},null,null,{"$f":"+R219","v":"Sí"}]
[null,null,{"$f":"+C220","v":"Ley 19032"},{"$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!C9,D$218,0)","v":0},{"$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!D9,E$218,0)","v":0},{"$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!E9,F$218,0)","v":0},{"$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!F9,G$218,0)","v":0},{"$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!G9,H$218,0)","v":0},{"$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!H9,I$218,0)","v":0},{"$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!I9,J$218,0)","v":0},{"$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!J9,K$218,0)","v":0},{"$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!K9,L$218,0)","v":0},{"$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!L9,M$218,0)","v":0},{"$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!M9,N$218,0)","v":0},{"$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!N9,O$218,0)","v":0},null,null,{"$f":"+R220","v":"Sí"}]
[null,null,"Obra social",{"$f":"retenciones(Check!$B$8,Auxiliares!$R$229,SUM(D$9:D$10,D$16:D$17,D$23:D$24),Tablas!C$7,Tablas!C10,D$218,0)","v":0},{"$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!D10,E$218,0)","v":0},{"$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!E10,F$218,0)","v":0},{"$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!F10,G$218,0)","v":0},{"$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!G10,H$218,0)","v":0},{"$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!H10,I$218,0)","v":0},{"$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!I10,J$218,0)","v":0},{"$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!J10,K$218,0)","v":0},{"$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!K10,L$218,0)","v":0},{"$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!L10,M$218,0)","v":0},{"$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!M10,N$218,0)","v":0},{"$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!N10,O$218,0)","v":0},null,null,"Sí"]
[null,null,"Sindicato",{"$f":"retenciones(Check!$B$8,Auxiliares!$R$230,SUM(D$9:D$10,D$16:D$17,D$23:D$24),Tablas!C$7,Tablas!C11,D$218,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$230,SUM(E$9:E$10,E$16:E$17,E$23:E$24),Tablas!D$7,Tablas!D11,E$218,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$230,SUM(F$9:F$10,F$16:F$17,F$23:F$24),Tablas!E$7,Tablas!E11,F$218,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$230,SUM(G$9:G$10,G$16:G$17,G$23:G$24),Tablas!F$7,Tablas!F11,G$218,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$230,SUM(H$9:H$10,H$16:H$17,H$23:H$24),Tablas!G$7,Tablas!G11,H$218,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$230,SUM(I$9:I$10,I$16:I$17,I$23:I$24),Tablas!H$7,Tablas!H11,I$218,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$230,SUM(J$9:J$10,J$16:J$17,J$23:J$24),Tablas!I$7,Tablas!I11,J$218,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$230,SUM(K$9:K$10,K$16:K$17,K$23:K$24),Tablas!J$7,Tablas!J11,K$218,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$230,SUM(L$9:L$10,L$16:L$17,L$23:L$24),Tablas!K$7,Tablas!K11,L$218,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$230,SUM(M$9:M$10,M$16:M$17,M$23:M$24),Tablas!L$7,Tablas!L11,M$218,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$230,SUM(N$9:N$10,N$16:N$17,N$23:N$24),Tablas!M$7,Tablas!M11,N$218,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$230,SUM(O$9:O$10,O$16:O$17,O$23:O$24),Tablas!N$7,Tablas!N11,O$218,0)","v":0},null,null,"No"]
[null,null,0,{"$f":"retenciones(Check!$B$8,Auxiliares!$R$231,SUM(D$9:D$10,D$16:D$17,D$23:D$24),Tablas!C$7,Tablas!C12,D$218,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$231,SUM(E$9:E$10,E$16:E$17,E$23:E$24),Tablas!D$7,Tablas!D12,E$218,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$231,SUM(F$9:F$10,F$16:F$17,F$23:F$24),Tablas!E$7,Tablas!E12,F$218,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$231,SUM(G$9:G$10,G$16:G$17,G$23:G$24),Tablas!F$7,Tablas!F12,G$218,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$231,SUM(H$9:H$10,H$16:H$17,H$23:H$24),Tablas!G$7,Tablas!G12,H$218,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$231,SUM(I$9:I$10,I$16:I$17,I$23:I$24),Tablas!H$7,Tablas!H12,I$218,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$231,SUM(J$9:J$10,J$16:J$17,J$23:J$24),Tablas!I$7,Tablas!I12,J$218,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$231,SUM(K$9:K$10,K$16:K$17,K$23:K$24),Tablas!J$7,Tablas!J12,K$218,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$231,SUM(L$9:L$10,L$16:L$17,L$23:L$24),Tablas!K$7,Tablas!K12,L$218,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$231,SUM(M$9:M$10,M$16:M$17,M$23:M$24),Tablas!L$7,Tablas!L12,M$218,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$231,SUM(N$9:N$10,N$16:N$17,N$23:N$24),Tablas!M$7,Tablas!M12,N$218,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$231,SUM(O$9:O$10,O$16:O$17,O$23:O$24),Tablas!N$7,Tablas!N12,O$218,0)","v":0},null,null,"No"]
[null,null,0,{"$f":"retenciones(Check!$B$8,Auxiliares!$R$232,SUM(D$9:D$10,D$16:D$17,D$23:D$24),Tablas!C$7,Tablas!C13,D$218,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$232,SUM(E$9:E$10,E$16:E$17,E$23:E$24),Tablas!D$7,Tablas!D13,E$218,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$232,SUM(F$9:F$10,F$16:F$17,F$23:F$24),Tablas!E$7,Tablas!E13,F$218,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$232,SUM(G$9:G$10,G$16:G$17,G$23:G$24),Tablas!F$7,Tablas!F13,G$218,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$232,SUM(H$9:H$10,H$16:H$17,H$23:H$24),Tablas!G$7,Tablas!G13,H$218,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$232,SUM(I$9:I$10,I$16:I$17,I$23:I$24),Tablas!H$7,Tablas!H13,I$218,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$232,SUM(J$9:J$10,J$16:J$17,J$23:J$24),Tablas!I$7,Tablas!I13,J$218,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$232,SUM(K$9:K$10,K$16:K$17,K$23:K$24),Tablas!J$7,Tablas!J13,K$218,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$232,SUM(L$9:L$10,L$16:L$17,L$23:L$24),Tablas!K$7,Tablas!K13,L$218,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$232,SUM(M$9:M$10,M$16:M$17,M$23:M$24),Tablas!L$7,Tablas!L13,M$218,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$232,SUM(N$9:N$10,N$16:N$17,N$23:N$24),Tablas!M$7,Tablas!M13,N$218,0)","v":0},{"$f":"retenciones(Check!$B$8,Auxiliares!$R$232,SUM(O$9:O$10,O$16:O$17,O$23:O$24),Tablas!N$7,Tablas!N13,O$218,0)","v":0},null,null,"No"]
[null,null,"Total",{"$f":"IF(Check!$B$8=\"Ok\",+D218-SUM(D227:D232),Ingresos!C50)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",+E218-SUM(E227:E232),Ingresos!D50)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",+F218-SUM(F227:F232),Ingresos!E50)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",+G218-SUM(G227:G232),Ingresos!F50)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",+H218-SUM(H227:H232),Ingresos!G50)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",+I218-SUM(I227:I232),Ingresos!H50)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",+J218-SUM(J227:J232),Ingresos!I50)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",+K218-SUM(K227:K232),Ingresos!J50)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",+L218-SUM(L227:L232),Ingresos!K50)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",+M218-SUM(M227:M232),Ingresos!L50)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",+N218-SUM(N227:N232),Ingresos!M50)","v":0},{"$f":"IF(Check!$B$8=\"Ok\",+O218-SUM(O227:O232),Ingresos!N50)","v":0},{"$f":"+P218-SUM(P227:P232)","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$225/(SUM(D$9:D$12)-D$45))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Hrs. extras netas / SAC 2 (%)",{"$f":"IF(SUM(D$9:D$12)-D$45=0,0,+D$233/(SUM(D$9:D$12)-D$45))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Acumulado"]
[null,null,"Hrs. extras netas / SAC 1 y 2 ($)",{"$f":"+D195*D236+D195*D237","v":0},{"$f":"+E195*E236+E195*E237","v":0},{"$f":"+F195*F236+F195*F237","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,"Equilibrador",1,{"$f":"+D241+1","v":2},{"$f":"+E241+1","v":3},4,5,6,7,8,9,10,11,12]
[null,null,"Computado",{"$f":"+SUM(D30:D35,D37:D42)","v":11900},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"No computado",{"$f":"SUM(D207:D209,D211:D213)","v":11900},{"$f":"SUM(E207:E209,E211:E213)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Total",{"$f":"+D243-D242","v":0},{"$f":"+E243-E242","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+SUM(D244:O244)-P170","v":0}]
[]
[null,null,null,1,{"$f":"+D246+1","v":2},{"$f":"+E246+1","v":3},4,5,6,7,8,9,10,11,12]
[]
[null,1,"Imputación",{"$f":"hijos(IF(DedPersonales!$G13<>0,DedPersonales!$G13,0),IF(DedPersonales!$H13<>0,DedPersonales!$H13,0),IF(DedPersonales!$I13<>0,DedPersonales!$I13,0),IF(DedPersonales!$J13<>0,DedPersonales!$J13,0),IF(DedPersonales!$E13<>0,DedPersonales!$E13,0),IF(DedPersonales!$F13<>0,DedPersonales!$F13,0),D$246)","v":1},{"$f":"hijos(IF(DedPersonales!$G13<>0,DedPersonales!$G13,0),IF(DedPersonales!$H13<>0,DedPersonales!$H13,0),IF(DedPersonales!$I13<>0,DedPersonales!$I13,0),IF(DedPersonales!$J13<>0,DedPersonales!$J13,0),IF(DedPersonales!$E13<>0,DedPersonales!$E13,0),IF(DedPersonales!$F13<>0,DedPersonales!$F13,0),E$246)","v":1},{"$f":"hijos(IF(DedPersonales!$G13<>0,DedPersonales!$G13,0),IF(DedPersonales!$H13<>0,DedPersonales!$H13,0),IF(DedPersonales!$I13<>0,DedPersonales!$I13,0),IF(DedPersonales!$J13<>0,DedPersonales!$J13,0),IF(DedPersonales!$E13<>0,DedPersonales!$E13,0),IF(DedPersonales!$F13<>0,DedPersonales!$F13,0),F$246)","v":1},{"$f":"hijos(IF(DedPersonales!$G13<>0,DedPersonales!$G13,0),IF(DedPersonales!$H13<>0,DedPersonales!$H13,0),IF(DedPersonales!$I13<>0,DedPersonales!$I13,0),IF(DedPersonales!$J13<>0,DedPersonales!$J13,0),IF(DedPersonales!$E13<>0,DedPersonales!$E13,0),IF(DedPersonales!$F13<>0,DedPersonales!$F13,0),G$246)","v":1},{"$f":"hijos(IF(DedPersonales!$G13<>0,DedPersonales!$G13,0),IF(DedPersonales!$H13<>0,DedPersonales!$H13,0),IF(DedPersonales!$I13<>0,DedPersonales!$I13,0),IF(DedPersonales!$J13<>0,DedPersonales!$J13,0),IF(DedPersonales!$E13<>0,DedPersonales!$E13,0),IF(DedPersonales!$F13<>0,DedPersonales!$F13,0),H$246)","v":1},{"$f":"hijos(IF(DedPersonales!$G13<>0,DedPersonales!$G13,0),IF(DedPersonales!$H13<>0,DedPersonales!$H13,0),IF(DedPersonales!$I13<>0,DedPersonales!$I13,0),IF(DedPersonales!$J13<>0,DedPersonales!$J13,0),IF(DedPersonales!$E13<>0,DedPersonales!$E13,0),IF(DedPersonales!$F13<>0,DedPersonales!$F13,0),I$246)","v":1},{"$f":"hijos(IF(DedPersonales!$G13<>0,DedPersonales!$G13,0),IF(DedPersonales!$H13<>0,DedPersonales!$H13,0),IF(DedPersonales!$I13<>0,DedPersonales!$I13,0),IF(DedPersonales!$J13<>0,DedPersonales!$J13,0),IF(DedPersonales!$E13<>0,DedPersonales!$E13,0),IF(DedPersonales!$F13<>0,DedPersonales!$F13,0),J$246)","v":1},{"$f":"hijos(IF(DedPersonales!$G13<>0,DedPersonales!$G13,0),IF(DedPersonales!$H13<>0,DedPersonales!$H13,0),IF(DedPersonales!$I13<>0,DedPersonales!$I13,0),IF(DedPersonales!$J13<>0,DedPersonales!$J13,0),IF(DedPersonales!$E13<>0,DedPersonales!$E13,0),IF(DedPersonales!$F13<>0,DedPersonales!$F13,0),K$246)","v":1},{"$f":"hijos(IF(DedPersonales!$G13<>0,DedPersonales!$G13,0),IF(DedPersonales!$H13<>0,DedPersonales!$H13,0),IF(DedPersonales!$I13<>0,DedPersonales!$I13,0),IF(DedPersonales!$J13<>0,DedPersonales!$J13,0),IF(DedPersonales!$E13<>0,DedPersonales!$E13,0),IF(DedPersonales!$F13<>0,DedPersonales!$F13,0),L$246)","v":1},{"$f":"hijos(IF(DedPersonales!$G13<>0,DedPersonales!$G13,0),IF(DedPersonales!$H13<>0,DedPersonales!$H13,0),IF(DedPersonales!$I13<>0,DedPersonales!$I13,0),IF(DedPersonales!$J13<>0,DedPersonales!$J13,0),IF(DedPersonales!$E13<>0,DedPersonales!$E13,0),IF(DedPersonales!$F13<>0,DedPersonales!$F13,0),M$246)","v":1},{"$f":"hijos(IF(DedPersonales!$G13<>0,DedPersonales!$G13,0),IF(DedPersonales!$H13<>0,DedPersonales!$H13,0),IF(DedPersonales!$I13<>0,DedPersonales!$I13,0),IF(DedPersonales!$J13<>0,DedPersonales!$J13,0),IF(DedPersonales!$E13<>0,DedPersonales!$E13,0),IF(DedPersonales!$F13<>0,DedPersonales!$F13,0),N$246)","v":1},{"$f":"hijos(IF(DedPersonales!$G13<>0,DedPersonales!$G13,0),IF(DedPersonales!$H13<>0,DedPersonales!$H13,0),IF(DedPersonales!$I13<>0,DedPersonales!$I13,0),IF(DedPersonales!$J13<>0,DedPersonales!$J13,0),IF(DedPersonales!$E13<>0,DedPersonales!$E13,0),IF(DedPersonales!$F13<>0,DedPersonales!$F13,0),O$246)","v":1}]
[null,{"$f":"+B248+1","v":2},null,{"$f":"hijos(IF(DedPersonales!$G14<>0,DedPersonales!$G14,0),IF(DedPersonales!$H14<>0,DedPersonales!$H14,0),IF(DedPersonales!$I14<>0,DedPersonales!$I14,0),IF(DedPersonales!$J14<>0,DedPersonales!$J14,0),IF(DedPersonales!$E14<>0,DedPersonales!$E14,0),IF(DedPersonales!$F14<>0,DedPersonales!$F14,0),D$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G14<>0,DedPersonales!$G14,0),IF(DedPersonales!$H14<>0,DedPersonales!$H14,0),IF(DedPersonales!$I14<>0,DedPersonales!$I14,0),IF(DedPersonales!$J14<>0,DedPersonales!$J14,0),IF(DedPersonales!$E14<>0,DedPersonales!$E14,0),IF(DedPersonales!$F14<>0,DedPersonales!$F14,0),E$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G14<>0,DedPersonales!$G14,0),IF(DedPersonales!$H14<>0,DedPersonales!$H14,0),IF(DedPersonales!$I14<>0,DedPersonales!$I14,0),IF(DedPersonales!$J14<>0,DedPersonales!$J14,0),IF(DedPersonales!$E14<>0,DedPersonales!$E14,0),IF(DedPersonales!$F14<>0,DedPersonales!$F14,0),F$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G14<>0,DedPersonales!$G14,0),IF(DedPersonales!$H14<>0,DedPersonales!$H14,0),IF(DedPersonales!$I14<>0,DedPersonales!$I14,0),IF(DedPersonales!$J14<>0,DedPersonales!$J14,0),IF(DedPersonales!$E14<>0,DedPersonales!$E14,0),IF(DedPersonales!$F14<>0,DedPersonales!$F14,0),G$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G14<>0,DedPersonales!$G14,0),IF(DedPersonales!$H14<>0,DedPersonales!$H14,0),IF(DedPersonales!$I14<>0,DedPersonales!$I14,0),IF(DedPersonales!$J14<>0,DedPersonales!$J14,0),IF(DedPersonales!$E14<>0,DedPersonales!$E14,0),IF(DedPersonales!$F14<>0,DedPersonales!$F14,0),H$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G14<>0,DedPersonales!$G14,0),IF(DedPersonales!$H14<>0,DedPersonales!$H14,0),IF(DedPersonales!$I14<>0,DedPersonales!$I14,0),IF(DedPersonales!$J14<>0,DedPersonales!$J14,0),IF(DedPersonales!$E14<>0,DedPersonales!$E14,0),IF(DedPersonales!$F14<>0,DedPersonales!$F14,0),I$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G14<>0,DedPersonales!$G14,0),IF(DedPersonales!$H14<>0,DedPersonales!$H14,0),IF(DedPersonales!$I14<>0,DedPersonales!$I14,0),IF(DedPersonales!$J14<>0,DedPersonales!$J14,0),IF(DedPersonales!$E14<>0,DedPersonales!$E14,0),IF(DedPersonales!$F14<>0,DedPersonales!$F14,0),J$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G14<>0,DedPersonales!$G14,0),IF(DedPersonales!$H14<>0,DedPersonales!$H14,0),IF(DedPersonales!$I14<>0,DedPersonales!$I14,0),IF(DedPersonales!$J14<>0,DedPersonales!$J14,0),IF(DedPersonales!$E14<>0,DedPersonales!$E14,0),IF(DedPersonales!$F14<>0,DedPersonales!$F14,0),K$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G14<>0,DedPersonales!$G14,0),IF(DedPersonales!$H14<>0,DedPersonales!$H14,0),IF(DedPersonales!$I14<>0,DedPersonales!$I14,0),IF(DedPersonales!$J14<>0,DedPersonales!$J14,0),IF(DedPersonales!$E14<>0,DedPersonales!$E14,0),IF(DedPersonales!$F14<>0,DedPersonales!$F14,0),L$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G14<>0,DedPersonales!$G14,0),IF(DedPersonales!$H14<>0,DedPersonales!$H14,0),IF(DedPersonales!$I14<>0,DedPersonales!$I14,0),IF(DedPersonales!$J14<>0,DedPersonales!$J14,0),IF(DedPersonales!$E14<>0,DedPersonales!$E14,0),IF(DedPersonales!$F14<>0,DedPersonales!$F14,0),M$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G14<>0,DedPersonales!$G14,0),IF(DedPersonales!$H14<>0,DedPersonales!$H14,0),IF(DedPersonales!$I14<>0,DedPersonales!$I14,0),IF(DedPersonales!$J14<>0,DedPersonales!$J14,0),IF(DedPersonales!$E14<>0,DedPersonales!$E14,0),IF(DedPersonales!$F14<>0,DedPersonales!$F14,0),N$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G14<>0,DedPersonales!$G14,0),IF(DedPersonales!$H14<>0,DedPersonales!$H14,0),IF(DedPersonales!$I14<>0,DedPersonales!$I14,0),IF(DedPersonales!$J14<>0,DedPersonales!$J14,0),IF(DedPersonales!$E14<>0,DedPersonales!$E14,0),IF(DedPersonales!$F14<>0,DedPersonales!$F14,0),O$246)","v":0}]
[null,{"$f":"+B249+1","v":3},null,{"$f":"hijos(IF(DedPersonales!$G15<>0,DedPersonales!$G15,0),IF(DedPersonales!$H15<>0,DedPersonales!$H15,0),IF(DedPersonales!$I15<>0,DedPersonales!$I15,0),IF(DedPersonales!$J15<>0,DedPersonales!$J15,0),IF(DedPersonales!$E15<>0,DedPersonales!$E15,0),IF(DedPersonales!$F15<>0,DedPersonales!$F15,0),D$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G15<>0,DedPersonales!$G15,0),IF(DedPersonales!$H15<>0,DedPersonales!$H15,0),IF(DedPersonales!$I15<>0,DedPersonales!$I15,0),IF(DedPersonales!$J15<>0,DedPersonales!$J15,0),IF(DedPersonales!$E15<>0,DedPersonales!$E15,0),IF(DedPersonales!$F15<>0,DedPersonales!$F15,0),E$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G15<>0,DedPersonales!$G15,0),IF(DedPersonales!$H15<>0,DedPersonales!$H15,0),IF(DedPersonales!$I15<>0,DedPersonales!$I15,0),IF(DedPersonales!$J15<>0,DedPersonales!$J15,0),IF(DedPersonales!$E15<>0,DedPersonales!$E15,0),IF(DedPersonales!$F15<>0,DedPersonales!$F15,0),F$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G15<>0,DedPersonales!$G15,0),IF(DedPersonales!$H15<>0,DedPersonales!$H15,0),IF(DedPersonales!$I15<>0,DedPersonales!$I15,0),IF(DedPersonales!$J15<>0,DedPersonales!$J15,0),IF(DedPersonales!$E15<>0,DedPersonales!$E15,0),IF(DedPersonales!$F15<>0,DedPersonales!$F15,0),G$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G15<>0,DedPersonales!$G15,0),IF(DedPersonales!$H15<>0,DedPersonales!$H15,0),IF(DedPersonales!$I15<>0,DedPersonales!$I15,0),IF(DedPersonales!$J15<>0,DedPersonales!$J15,0),IF(DedPersonales!$E15<>0,DedPersonales!$E15,0),IF(DedPersonales!$F15<>0,DedPersonales!$F15,0),H$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G15<>0,DedPersonales!$G15,0),IF(DedPersonales!$H15<>0,DedPersonales!$H15,0),IF(DedPersonales!$I15<>0,DedPersonales!$I15,0),IF(DedPersonales!$J15<>0,DedPersonales!$J15,0),IF(DedPersonales!$E15<>0,DedPersonales!$E15,0),IF(DedPersonales!$F15<>0,DedPersonales!$F15,0),I$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G15<>0,DedPersonales!$G15,0),IF(DedPersonales!$H15<>0,DedPersonales!$H15,0),IF(DedPersonales!$I15<>0,DedPersonales!$I15,0),IF(DedPersonales!$J15<>0,DedPersonales!$J15,0),IF(DedPersonales!$E15<>0,DedPersonales!$E15,0),IF(DedPersonales!$F15<>0,DedPersonales!$F15,0),J$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G15<>0,DedPersonales!$G15,0),IF(DedPersonales!$H15<>0,DedPersonales!$H15,0),IF(DedPersonales!$I15<>0,DedPersonales!$I15,0),IF(DedPersonales!$J15<>0,DedPersonales!$J15,0),IF(DedPersonales!$E15<>0,DedPersonales!$E15,0),IF(DedPersonales!$F15<>0,DedPersonales!$F15,0),K$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G15<>0,DedPersonales!$G15,0),IF(DedPersonales!$H15<>0,DedPersonales!$H15,0),IF(DedPersonales!$I15<>0,DedPersonales!$I15,0),IF(DedPersonales!$J15<>0,DedPersonales!$J15,0),IF(DedPersonales!$E15<>0,DedPersonales!$E15,0),IF(DedPersonales!$F15<>0,DedPersonales!$F15,0),L$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G15<>0,DedPersonales!$G15,0),IF(DedPersonales!$H15<>0,DedPersonales!$H15,0),IF(DedPersonales!$I15<>0,DedPersonales!$I15,0),IF(DedPersonales!$J15<>0,DedPersonales!$J15,0),IF(DedPersonales!$E15<>0,DedPersonales!$E15,0),IF(DedPersonales!$F15<>0,DedPersonales!$F15,0),M$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G15<>0,DedPersonales!$G15,0),IF(DedPersonales!$H15<>0,DedPersonales!$H15,0),IF(DedPersonales!$I15<>0,DedPersonales!$I15,0),IF(DedPersonales!$J15<>0,DedPersonales!$J15,0),IF(DedPersonales!$E15<>0,DedPersonales!$E15,0),IF(DedPersonales!$F15<>0,DedPersonales!$F15,0),N$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G15<>0,DedPersonales!$G15,0),IF(DedPersonales!$H15<>0,DedPersonales!$H15,0),IF(DedPersonales!$I15<>0,DedPersonales!$I15,0),IF(DedPersonales!$J15<>0,DedPersonales!$J15,0),IF(DedPersonales!$E15<>0,DedPersonales!$E15,0),IF(DedPersonales!$F15<>0,DedPersonales!$F15,0),O$246)","v":0}]
[null,4,null,{"$f":"hijos(IF(DedPersonales!$G16<>0,DedPersonales!$G16,0),IF(DedPersonales!$H16<>0,DedPersonales!$H16,0),IF(DedPersonales!$I16<>0,DedPersonales!$I16,0),IF(DedPersonales!$J16<>0,DedPersonales!$J16,0),IF(DedPersonales!$E16<>0,DedPersonales!$E16,0),IF(DedPersonales!$F16<>0,DedPersonales!$F16,0),D$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G16<>0,DedPersonales!$G16,0),IF(DedPersonales!$H16<>0,DedPersonales!$H16,0),IF(DedPersonales!$I16<>0,DedPersonales!$I16,0),IF(DedPersonales!$J16<>0,DedPersonales!$J16,0),IF(DedPersonales!$E16<>0,DedPersonales!$E16,0),IF(DedPersonales!$F16<>0,DedPersonales!$F16,0),E$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G16<>0,DedPersonales!$G16,0),IF(DedPersonales!$H16<>0,DedPersonales!$H16,0),IF(DedPersonales!$I16<>0,DedPersonales!$I16,0),IF(DedPersonales!$J16<>0,DedPersonales!$J16,0),IF(DedPersonales!$E16<>0,DedPersonales!$E16,0),IF(DedPersonales!$F16<>0,DedPersonales!$F16,0),F$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G16<>0,DedPersonales!$G16,0),IF(DedPersonales!$H16<>0,DedPersonales!$H16,0),IF(DedPersonales!$I16<>0,DedPersonales!$I16,0),IF(DedPersonales!$J16<>0,DedPersonales!$J16,0),IF(DedPersonales!$E16<>0,DedPersonales!$E16,0),IF(DedPersonales!$F16<>0,DedPersonales!$F16,0),G$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G16<>0,DedPersonales!$G16,0),IF(DedPersonales!$H16<>0,DedPersonales!$H16,0),IF(DedPersonales!$I16<>0,DedPersonales!$I16,0),IF(DedPersonales!$J16<>0,DedPersonales!$J16,0),IF(DedPersonales!$E16<>0,DedPersonales!$E16,0),IF(DedPersonales!$F16<>0,DedPersonales!$F16,0),H$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G16<>0,DedPersonales!$G16,0),IF(DedPersonales!$H16<>0,DedPersonales!$H16,0),IF(DedPersonales!$I16<>0,DedPersonales!$I16,0),IF(DedPersonales!$J16<>0,DedPersonales!$J16,0),IF(DedPersonales!$E16<>0,DedPersonales!$E16,0),IF(DedPersonales!$F16<>0,DedPersonales!$F16,0),I$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G16<>0,DedPersonales!$G16,0),IF(DedPersonales!$H16<>0,DedPersonales!$H16,0),IF(DedPersonales!$I16<>0,DedPersonales!$I16,0),IF(DedPersonales!$J16<>0,DedPersonales!$J16,0),IF(DedPersonales!$E16<>0,DedPersonales!$E16,0),IF(DedPersonales!$F16<>0,DedPersonales!$F16,0),J$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G16<>0,DedPersonales!$G16,0),IF(DedPersonales!$H16<>0,DedPersonales!$H16,0),IF(DedPersonales!$I16<>0,DedPersonales!$I16,0),IF(DedPersonales!$J16<>0,DedPersonales!$J16,0),IF(DedPersonales!$E16<>0,DedPersonales!$E16,0),IF(DedPersonales!$F16<>0,DedPersonales!$F16,0),K$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G16<>0,DedPersonales!$G16,0),IF(DedPersonales!$H16<>0,DedPersonales!$H16,0),IF(DedPersonales!$I16<>0,DedPersonales!$I16,0),IF(DedPersonales!$J16<>0,DedPersonales!$J16,0),IF(DedPersonales!$E16<>0,DedPersonales!$E16,0),IF(DedPersonales!$F16<>0,DedPersonales!$F16,0),L$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G16<>0,DedPersonales!$G16,0),IF(DedPersonales!$H16<>0,DedPersonales!$H16,0),IF(DedPersonales!$I16<>0,DedPersonales!$I16,0),IF(DedPersonales!$J16<>0,DedPersonales!$J16,0),IF(DedPersonales!$E16<>0,DedPersonales!$E16,0),IF(DedPersonales!$F16<>0,DedPersonales!$F16,0),M$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G16<>0,DedPersonales!$G16,0),IF(DedPersonales!$H16<>0,DedPersonales!$H16,0),IF(DedPersonales!$I16<>0,DedPersonales!$I16,0),IF(DedPersonales!$J16<>0,DedPersonales!$J16,0),IF(DedPersonales!$E16<>0,DedPersonales!$E16,0),IF(DedPersonales!$F16<>0,DedPersonales!$F16,0),N$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G16<>0,DedPersonales!$G16,0),IF(DedPersonales!$H16<>0,DedPersonales!$H16,0),IF(DedPersonales!$I16<>0,DedPersonales!$I16,0),IF(DedPersonales!$J16<>0,DedPersonales!$J16,0),IF(DedPersonales!$E16<>0,DedPersonales!$E16,0),IF(DedPersonales!$F16<>0,DedPersonales!$F16,0),O$246)","v":0}]
[null,5,null,{"$f":"hijos(IF(DedPersonales!$G17<>0,DedPersonales!$G17,0),IF(DedPersonales!$H17<>0,DedPersonales!$H17,0),IF(DedPersonales!$I17<>0,DedPersonales!$I17,0),IF(DedPersonales!$J17<>0,DedPersonales!$J17,0),IF(DedPersonales!$E17<>0,DedPersonales!$E17,0),IF(DedPersonales!$F17<>0,DedPersonales!$F17,0),D$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G17<>0,DedPersonales!$G17,0),IF(DedPersonales!$H17<>0,DedPersonales!$H17,0),IF(DedPersonales!$I17<>0,DedPersonales!$I17,0),IF(DedPersonales!$J17<>0,DedPersonales!$J17,0),IF(DedPersonales!$E17<>0,DedPersonales!$E17,0),IF(DedPersonales!$F17<>0,DedPersonales!$F17,0),E$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G17<>0,DedPersonales!$G17,0),IF(DedPersonales!$H17<>0,DedPersonales!$H17,0),IF(DedPersonales!$I17<>0,DedPersonales!$I17,0),IF(DedPersonales!$J17<>0,DedPersonales!$J17,0),IF(DedPersonales!$E17<>0,DedPersonales!$E17,0),IF(DedPersonales!$F17<>0,DedPersonales!$F17,0),F$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G17<>0,DedPersonales!$G17,0),IF(DedPersonales!$H17<>0,DedPersonales!$H17,0),IF(DedPersonales!$I17<>0,DedPersonales!$I17,0),IF(DedPersonales!$J17<>0,DedPersonales!$J17,0),IF(DedPersonales!$E17<>0,DedPersonales!$E17,0),IF(DedPersonales!$F17<>0,DedPersonales!$F17,0),G$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G17<>0,DedPersonales!$G17,0),IF(DedPersonales!$H17<>0,DedPersonales!$H17,0),IF(DedPersonales!$I17<>0,DedPersonales!$I17,0),IF(DedPersonales!$J17<>0,DedPersonales!$J17,0),IF(DedPersonales!$E17<>0,DedPersonales!$E17,0),IF(DedPersonales!$F17<>0,DedPersonales!$F17,0),H$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G17<>0,DedPersonales!$G17,0),IF(DedPersonales!$H17<>0,DedPersonales!$H17,0),IF(DedPersonales!$I17<>0,DedPersonales!$I17,0),IF(DedPersonales!$J17<>0,DedPersonales!$J17,0),IF(DedPersonales!$E17<>0,DedPersonales!$E17,0),IF(DedPersonales!$F17<>0,DedPersonales!$F17,0),I$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G17<>0,DedPersonales!$G17,0),IF(DedPersonales!$H17<>0,DedPersonales!$H17,0),IF(DedPersonales!$I17<>0,DedPersonales!$I17,0),IF(DedPersonales!$J17<>0,DedPersonales!$J17,0),IF(DedPersonales!$E17<>0,DedPersonales!$E17,0),IF(DedPersonales!$F17<>0,DedPersonales!$F17,0),J$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G17<>0,DedPersonales!$G17,0),IF(DedPersonales!$H17<>0,DedPersonales!$H17,0),IF(DedPersonales!$I17<>0,DedPersonales!$I17,0),IF(DedPersonales!$J17<>0,DedPersonales!$J17,0),IF(DedPersonales!$E17<>0,DedPersonales!$E17,0),IF(DedPersonales!$F17<>0,DedPersonales!$F17,0),K$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G17<>0,DedPersonales!$G17,0),IF(DedPersonales!$H17<>0,DedPersonales!$H17,0),IF(DedPersonales!$I17<>0,DedPersonales!$I17,0),IF(DedPersonales!$J17<>0,DedPersonales!$J17,0),IF(DedPersonales!$E17<>0,DedPersonales!$E17,0),IF(DedPersonales!$F17<>0,DedPersonales!$F17,0),L$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G17<>0,DedPersonales!$G17,0),IF(DedPersonales!$H17<>0,DedPersonales!$H17,0),IF(DedPersonales!$I17<>0,DedPersonales!$I17,0),IF(DedPersonales!$J17<>0,DedPersonales!$J17,0),IF(DedPersonales!$E17<>0,DedPersonales!$E17,0),IF(DedPersonales!$F17<>0,DedPersonales!$F17,0),M$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G17<>0,DedPersonales!$G17,0),IF(DedPersonales!$H17<>0,DedPersonales!$H17,0),IF(DedPersonales!$I17<>0,DedPersonales!$I17,0),IF(DedPersonales!$J17<>0,DedPersonales!$J17,0),IF(DedPersonales!$E17<>0,DedPersonales!$E17,0),IF(DedPersonales!$F17<>0,DedPersonales!$F17,0),N$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G17<>0,DedPersonales!$G17,0),IF(DedPersonales!$H17<>0,DedPersonales!$H17,0),IF(DedPersonales!$I17<>0,DedPersonales!$I17,0),IF(DedPersonales!$J17<>0,DedPersonales!$J17,0),IF(DedPersonales!$E17<>0,DedPersonales!$E17,0),IF(DedPersonales!$F17<>0,DedPersonales!$F17,0),O$246)","v":0}]
[null,6,null,{"$f":"hijos(IF(DedPersonales!$G18<>0,DedPersonales!$G18,0),IF(DedPersonales!$H18<>0,DedPersonales!$H18,0),IF(DedPersonales!$I18<>0,DedPersonales!$I18,0),IF(DedPersonales!$J18<>0,DedPersonales!$J18,0),IF(DedPersonales!$E18<>0,DedPersonales!$E18,0),IF(DedPersonales!$F18<>0,DedPersonales!$F18,0),D$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G18<>0,DedPersonales!$G18,0),IF(DedPersonales!$H18<>0,DedPersonales!$H18,0),IF(DedPersonales!$I18<>0,DedPersonales!$I18,0),IF(DedPersonales!$J18<>0,DedPersonales!$J18,0),IF(DedPersonales!$E18<>0,DedPersonales!$E18,0),IF(DedPersonales!$F18<>0,DedPersonales!$F18,0),E$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G18<>0,DedPersonales!$G18,0),IF(DedPersonales!$H18<>0,DedPersonales!$H18,0),IF(DedPersonales!$I18<>0,DedPersonales!$I18,0),IF(DedPersonales!$J18<>0,DedPersonales!$J18,0),IF(DedPersonales!$E18<>0,DedPersonales!$E18,0),IF(DedPersonales!$F18<>0,DedPersonales!$F18,0),F$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G18<>0,DedPersonales!$G18,0),IF(DedPersonales!$H18<>0,DedPersonales!$H18,0),IF(DedPersonales!$I18<>0,DedPersonales!$I18,0),IF(DedPersonales!$J18<>0,DedPersonales!$J18,0),IF(DedPersonales!$E18<>0,DedPersonales!$E18,0),IF(DedPersonales!$F18<>0,DedPersonales!$F18,0),G$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G18<>0,DedPersonales!$G18,0),IF(DedPersonales!$H18<>0,DedPersonales!$H18,0),IF(DedPersonales!$I18<>0,DedPersonales!$I18,0),IF(DedPersonales!$J18<>0,DedPersonales!$J18,0),IF(DedPersonales!$E18<>0,DedPersonales!$E18,0),IF(DedPersonales!$F18<>0,DedPersonales!$F18,0),H$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G18<>0,DedPersonales!$G18,0),IF(DedPersonales!$H18<>0,DedPersonales!$H18,0),IF(DedPersonales!$I18<>0,DedPersonales!$I18,0),IF(DedPersonales!$J18<>0,DedPersonales!$J18,0),IF(DedPersonales!$E18<>0,DedPersonales!$E18,0),IF(DedPersonales!$F18<>0,DedPersonales!$F18,0),I$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G18<>0,DedPersonales!$G18,0),IF(DedPersonales!$H18<>0,DedPersonales!$H18,0),IF(DedPersonales!$I18<>0,DedPersonales!$I18,0),IF(DedPersonales!$J18<>0,DedPersonales!$J18,0),IF(DedPersonales!$E18<>0,DedPersonales!$E18,0),IF(DedPersonales!$F18<>0,DedPersonales!$F18,0),J$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G18<>0,DedPersonales!$G18,0),IF(DedPersonales!$H18<>0,DedPersonales!$H18,0),IF(DedPersonales!$I18<>0,DedPersonales!$I18,0),IF(DedPersonales!$J18<>0,DedPersonales!$J18,0),IF(DedPersonales!$E18<>0,DedPersonales!$E18,0),IF(DedPersonales!$F18<>0,DedPersonales!$F18,0),K$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G18<>0,DedPersonales!$G18,0),IF(DedPersonales!$H18<>0,DedPersonales!$H18,0),IF(DedPersonales!$I18<>0,DedPersonales!$I18,0),IF(DedPersonales!$J18<>0,DedPersonales!$J18,0),IF(DedPersonales!$E18<>0,DedPersonales!$E18,0),IF(DedPersonales!$F18<>0,DedPersonales!$F18,0),L$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G18<>0,DedPersonales!$G18,0),IF(DedPersonales!$H18<>0,DedPersonales!$H18,0),IF(DedPersonales!$I18<>0,DedPersonales!$I18,0),IF(DedPersonales!$J18<>0,DedPersonales!$J18,0),IF(DedPersonales!$E18<>0,DedPersonales!$E18,0),IF(DedPersonales!$F18<>0,DedPersonales!$F18,0),M$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G18<>0,DedPersonales!$G18,0),IF(DedPersonales!$H18<>0,DedPersonales!$H18,0),IF(DedPersonales!$I18<>0,DedPersonales!$I18,0),IF(DedPersonales!$J18<>0,DedPersonales!$J18,0),IF(DedPersonales!$E18<>0,DedPersonales!$E18,0),IF(DedPersonales!$F18<>0,DedPersonales!$F18,0),N$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G18<>0,DedPersonales!$G18,0),IF(DedPersonales!$H18<>0,DedPersonales!$H18,0),IF(DedPersonales!$I18<>0,DedPersonales!$I18,0),IF(DedPersonales!$J18<>0,DedPersonales!$J18,0),IF(DedPersonales!$E18<>0,DedPersonales!$E18,0),IF(DedPersonales!$F18<>0,DedPersonales!$F18,0),O$246)","v":0}]
[null,7,null,{"$f":"hijos(IF(DedPersonales!$G19<>0,DedPersonales!$G19,0),IF(DedPersonales!$H19<>0,DedPersonales!$H19,0),IF(DedPersonales!$I19<>0,DedPersonales!$I19,0),IF(DedPersonales!$J19<>0,DedPersonales!$J19,0),IF(DedPersonales!$E19<>0,DedPersonales!$E19,0),IF(DedPersonales!$F19<>0,DedPersonales!$F19,0),D$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G19<>0,DedPersonales!$G19,0),IF(DedPersonales!$H19<>0,DedPersonales!$H19,0),IF(DedPersonales!$I19<>0,DedPersonales!$I19,0),IF(DedPersonales!$J19<>0,DedPersonales!$J19,0),IF(DedPersonales!$E19<>0,DedPersonales!$E19,0),IF(DedPersonales!$F19<>0,DedPersonales!$F19,0),E$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G19<>0,DedPersonales!$G19,0),IF(DedPersonales!$H19<>0,DedPersonales!$H19,0),IF(DedPersonales!$I19<>0,DedPersonales!$I19,0),IF(DedPersonales!$J19<>0,DedPersonales!$J19,0),IF(DedPersonales!$E19<>0,DedPersonales!$E19,0),IF(DedPersonales!$F19<>0,DedPersonales!$F19,0),F$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G19<>0,DedPersonales!$G19,0),IF(DedPersonales!$H19<>0,DedPersonales!$H19,0),IF(DedPersonales!$I19<>0,DedPersonales!$I19,0),IF(DedPersonales!$J19<>0,DedPersonales!$J19,0),IF(DedPersonales!$E19<>0,DedPersonales!$E19,0),IF(DedPersonales!$F19<>0,DedPersonales!$F19,0),G$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G19<>0,DedPersonales!$G19,0),IF(DedPersonales!$H19<>0,DedPersonales!$H19,0),IF(DedPersonales!$I19<>0,DedPersonales!$I19,0),IF(DedPersonales!$J19<>0,DedPersonales!$J19,0),IF(DedPersonales!$E19<>0,DedPersonales!$E19,0),IF(DedPersonales!$F19<>0,DedPersonales!$F19,0),H$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G19<>0,DedPersonales!$G19,0),IF(DedPersonales!$H19<>0,DedPersonales!$H19,0),IF(DedPersonales!$I19<>0,DedPersonales!$I19,0),IF(DedPersonales!$J19<>0,DedPersonales!$J19,0),IF(DedPersonales!$E19<>0,DedPersonales!$E19,0),IF(DedPersonales!$F19<>0,DedPersonales!$F19,0),I$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G19<>0,DedPersonales!$G19,0),IF(DedPersonales!$H19<>0,DedPersonales!$H19,0),IF(DedPersonales!$I19<>0,DedPersonales!$I19,0),IF(DedPersonales!$J19<>0,DedPersonales!$J19,0),IF(DedPersonales!$E19<>0,DedPersonales!$E19,0),IF(DedPersonales!$F19<>0,DedPersonales!$F19,0),J$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G19<>0,DedPersonales!$G19,0),IF(DedPersonales!$H19<>0,DedPersonales!$H19,0),IF(DedPersonales!$I19<>0,DedPersonales!$I19,0),IF(DedPersonales!$J19<>0,DedPersonales!$J19,0),IF(DedPersonales!$E19<>0,DedPersonales!$E19,0),IF(DedPersonales!$F19<>0,DedPersonales!$F19,0),K$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G19<>0,DedPersonales!$G19,0),IF(DedPersonales!$H19<>0,DedPersonales!$H19,0),IF(DedPersonales!$I19<>0,DedPersonales!$I19,0),IF(DedPersonales!$J19<>0,DedPersonales!$J19,0),IF(DedPersonales!$E19<>0,DedPersonales!$E19,0),IF(DedPersonales!$F19<>0,DedPersonales!$F19,0),L$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G19<>0,DedPersonales!$G19,0),IF(DedPersonales!$H19<>0,DedPersonales!$H19,0),IF(DedPersonales!$I19<>0,DedPersonales!$I19,0),IF(DedPersonales!$J19<>0,DedPersonales!$J19,0),IF(DedPersonales!$E19<>0,DedPersonales!$E19,0),IF(DedPersonales!$F19<>0,DedPersonales!$F19,0),M$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G19<>0,DedPersonales!$G19,0),IF(DedPersonales!$H19<>0,DedPersonales!$H19,0),IF(DedPersonales!$I19<>0,DedPersonales!$I19,0),IF(DedPersonales!$J19<>0,DedPersonales!$J19,0),IF(DedPersonales!$E19<>0,DedPersonales!$E19,0),IF(DedPersonales!$F19<>0,DedPersonales!$F19,0),N$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G19<>0,DedPersonales!$G19,0),IF(DedPersonales!$H19<>0,DedPersonales!$H19,0),IF(DedPersonales!$I19<>0,DedPersonales!$I19,0),IF(DedPersonales!$J19<>0,DedPersonales!$J19,0),IF(DedPersonales!$E19<>0,DedPersonales!$E19,0),IF(DedPersonales!$F19<>0,DedPersonales!$F19,0),O$246)","v":0}]
[null,8,null,{"$f":"hijos(IF(DedPersonales!$G20<>0,DedPersonales!$G20,0),IF(DedPersonales!$H20<>0,DedPersonales!$H20,0),IF(DedPersonales!$I20<>0,DedPersonales!$I20,0),IF(DedPersonales!$J20<>0,DedPersonales!$J20,0),IF(DedPersonales!$E20<>0,DedPersonales!$E20,0),IF(DedPersonales!$F20<>0,DedPersonales!$F20,0),D$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G20<>0,DedPersonales!$G20,0),IF(DedPersonales!$H20<>0,DedPersonales!$H20,0),IF(DedPersonales!$I20<>0,DedPersonales!$I20,0),IF(DedPersonales!$J20<>0,DedPersonales!$J20,0),IF(DedPersonales!$E20<>0,DedPersonales!$E20,0),IF(DedPersonales!$F20<>0,DedPersonales!$F20,0),E$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G20<>0,DedPersonales!$G20,0),IF(DedPersonales!$H20<>0,DedPersonales!$H20,0),IF(DedPersonales!$I20<>0,DedPersonales!$I20,0),IF(DedPersonales!$J20<>0,DedPersonales!$J20,0),IF(DedPersonales!$E20<>0,DedPersonales!$E20,0),IF(DedPersonales!$F20<>0,DedPersonales!$F20,0),F$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G20<>0,DedPersonales!$G20,0),IF(DedPersonales!$H20<>0,DedPersonales!$H20,0),IF(DedPersonales!$I20<>0,DedPersonales!$I20,0),IF(DedPersonales!$J20<>0,DedPersonales!$J20,0),IF(DedPersonales!$E20<>0,DedPersonales!$E20,0),IF(DedPersonales!$F20<>0,DedPersonales!$F20,0),G$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G20<>0,DedPersonales!$G20,0),IF(DedPersonales!$H20<>0,DedPersonales!$H20,0),IF(DedPersonales!$I20<>0,DedPersonales!$I20,0),IF(DedPersonales!$J20<>0,DedPersonales!$J20,0),IF(DedPersonales!$E20<>0,DedPersonales!$E20,0),IF(DedPersonales!$F20<>0,DedPersonales!$F20,0),H$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G20<>0,DedPersonales!$G20,0),IF(DedPersonales!$H20<>0,DedPersonales!$H20,0),IF(DedPersonales!$I20<>0,DedPersonales!$I20,0),IF(DedPersonales!$J20<>0,DedPersonales!$J20,0),IF(DedPersonales!$E20<>0,DedPersonales!$E20,0),IF(DedPersonales!$F20<>0,DedPersonales!$F20,0),I$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G20<>0,DedPersonales!$G20,0),IF(DedPersonales!$H20<>0,DedPersonales!$H20,0),IF(DedPersonales!$I20<>0,DedPersonales!$I20,0),IF(DedPersonales!$J20<>0,DedPersonales!$J20,0),IF(DedPersonales!$E20<>0,DedPersonales!$E20,0),IF(DedPersonales!$F20<>0,DedPersonales!$F20,0),J$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G20<>0,DedPersonales!$G20,0),IF(DedPersonales!$H20<>0,DedPersonales!$H20,0),IF(DedPersonales!$I20<>0,DedPersonales!$I20,0),IF(DedPersonales!$J20<>0,DedPersonales!$J20,0),IF(DedPersonales!$E20<>0,DedPersonales!$E20,0),IF(DedPersonales!$F20<>0,DedPersonales!$F20,0),K$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G20<>0,DedPersonales!$G20,0),IF(DedPersonales!$H20<>0,DedPersonales!$H20,0),IF(DedPersonales!$I20<>0,DedPersonales!$I20,0),IF(DedPersonales!$J20<>0,DedPersonales!$J20,0),IF(DedPersonales!$E20<>0,DedPersonales!$E20,0),IF(DedPersonales!$F20<>0,DedPersonales!$F20,0),L$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G20<>0,DedPersonales!$G20,0),IF(DedPersonales!$H20<>0,DedPersonales!$H20,0),IF(DedPersonales!$I20<>0,DedPersonales!$I20,0),IF(DedPersonales!$J20<>0,DedPersonales!$J20,0),IF(DedPersonales!$E20<>0,DedPersonales!$E20,0),IF(DedPersonales!$F20<>0,DedPersonales!$F20,0),M$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G20<>0,DedPersonales!$G20,0),IF(DedPersonales!$H20<>0,DedPersonales!$H20,0),IF(DedPersonales!$I20<>0,DedPersonales!$I20,0),IF(DedPersonales!$J20<>0,DedPersonales!$J20,0),IF(DedPersonales!$E20<>0,DedPersonales!$E20,0),IF(DedPersonales!$F20<>0,DedPersonales!$F20,0),N$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G20<>0,DedPersonales!$G20,0),IF(DedPersonales!$H20<>0,DedPersonales!$H20,0),IF(DedPersonales!$I20<>0,DedPersonales!$I20,0),IF(DedPersonales!$J20<>0,DedPersonales!$J20,0),IF(DedPersonales!$E20<>0,DedPersonales!$E20,0),IF(DedPersonales!$F20<>0,DedPersonales!$F20,0),O$246)","v":0}]
[null,9,null,{"$f":"hijos(IF(DedPersonales!$G21<>0,DedPersonales!$G21,0),IF(DedPersonales!$H21<>0,DedPersonales!$H21,0),IF(DedPersonales!$I21<>0,DedPersonales!$I21,0),IF(DedPersonales!$J21<>0,DedPersonales!$J21,0),IF(DedPersonales!$E21<>0,DedPersonales!$E21,0),IF(DedPersonales!$F21<>0,DedPersonales!$F21,0),D$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G21<>0,DedPersonales!$G21,0),IF(DedPersonales!$H21<>0,DedPersonales!$H21,0),IF(DedPersonales!$I21<>0,DedPersonales!$I21,0),IF(DedPersonales!$J21<>0,DedPersonales!$J21,0),IF(DedPersonales!$E21<>0,DedPersonales!$E21,0),IF(DedPersonales!$F21<>0,DedPersonales!$F21,0),E$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G21<>0,DedPersonales!$G21,0),IF(DedPersonales!$H21<>0,DedPersonales!$H21,0),IF(DedPersonales!$I21<>0,DedPersonales!$I21,0),IF(DedPersonales!$J21<>0,DedPersonales!$J21,0),IF(DedPersonales!$E21<>0,DedPersonales!$E21,0),IF(DedPersonales!$F21<>0,DedPersonales!$F21,0),F$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G21<>0,DedPersonales!$G21,0),IF(DedPersonales!$H21<>0,DedPersonales!$H21,0),IF(DedPersonales!$I21<>0,DedPersonales!$I21,0),IF(DedPersonales!$J21<>0,DedPersonales!$J21,0),IF(DedPersonales!$E21<>0,DedPersonales!$E21,0),IF(DedPersonales!$F21<>0,DedPersonales!$F21,0),G$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G21<>0,DedPersonales!$G21,0),IF(DedPersonales!$H21<>0,DedPersonales!$H21,0),IF(DedPersonales!$I21<>0,DedPersonales!$I21,0),IF(DedPersonales!$J21<>0,DedPersonales!$J21,0),IF(DedPersonales!$E21<>0,DedPersonales!$E21,0),IF(DedPersonales!$F21<>0,DedPersonales!$F21,0),H$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G21<>0,DedPersonales!$G21,0),IF(DedPersonales!$H21<>0,DedPersonales!$H21,0),IF(DedPersonales!$I21<>0,DedPersonales!$I21,0),IF(DedPersonales!$J21<>0,DedPersonales!$J21,0),IF(DedPersonales!$E21<>0,DedPersonales!$E21,0),IF(DedPersonales!$F21<>0,DedPersonales!$F21,0),I$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G21<>0,DedPersonales!$G21,0),IF(DedPersonales!$H21<>0,DedPersonales!$H21,0),IF(DedPersonales!$I21<>0,DedPersonales!$I21,0),IF(DedPersonales!$J21<>0,DedPersonales!$J21,0),IF(DedPersonales!$E21<>0,DedPersonales!$E21,0),IF(DedPersonales!$F21<>0,DedPersonales!$F21,0),J$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G21<>0,DedPersonales!$G21,0),IF(DedPersonales!$H21<>0,DedPersonales!$H21,0),IF(DedPersonales!$I21<>0,DedPersonales!$I21,0),IF(DedPersonales!$J21<>0,DedPersonales!$J21,0),IF(DedPersonales!$E21<>0,DedPersonales!$E21,0),IF(DedPersonales!$F21<>0,DedPersonales!$F21,0),K$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G21<>0,DedPersonales!$G21,0),IF(DedPersonales!$H21<>0,DedPersonales!$H21,0),IF(DedPersonales!$I21<>0,DedPersonales!$I21,0),IF(DedPersonales!$J21<>0,DedPersonales!$J21,0),IF(DedPersonales!$E21<>0,DedPersonales!$E21,0),IF(DedPersonales!$F21<>0,DedPersonales!$F21,0),L$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G21<>0,DedPersonales!$G21,0),IF(DedPersonales!$H21<>0,DedPersonales!$H21,0),IF(DedPersonales!$I21<>0,DedPersonales!$I21,0),IF(DedPersonales!$J21<>0,DedPersonales!$J21,0),IF(DedPersonales!$E21<>0,DedPersonales!$E21,0),IF(DedPersonales!$F21<>0,DedPersonales!$F21,0),M$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G21<>0,DedPersonales!$G21,0),IF(DedPersonales!$H21<>0,DedPersonales!$H21,0),IF(DedPersonales!$I21<>0,DedPersonales!$I21,0),IF(DedPersonales!$J21<>0,DedPersonales!$J21,0),IF(DedPersonales!$E21<>0,DedPersonales!$E21,0),IF(DedPersonales!$F21<>0,DedPersonales!$F21,0),N$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G21<>0,DedPersonales!$G21,0),IF(DedPersonales!$H21<>0,DedPersonales!$H21,0),IF(DedPersonales!$I21<>0,DedPersonales!$I21,0),IF(DedPersonales!$J21<>0,DedPersonales!$J21,0),IF(DedPersonales!$E21<>0,DedPersonales!$E21,0),IF(DedPersonales!$F21<>0,DedPersonales!$F21,0),O$246)","v":0}]
[null,10,null,{"$f":"hijos(IF(DedPersonales!$G22<>0,DedPersonales!$G22,0),IF(DedPersonales!$H22<>0,DedPersonales!$H22,0),IF(DedPersonales!$I22<>0,DedPersonales!$I22,0),IF(DedPersonales!$J22<>0,DedPersonales!$J22,0),IF(DedPersonales!$E22<>0,DedPersonales!$E22,0),IF(DedPersonales!$F22<>0,DedPersonales!$F22,0),D$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G22<>0,DedPersonales!$G22,0),IF(DedPersonales!$H22<>0,DedPersonales!$H22,0),IF(DedPersonales!$I22<>0,DedPersonales!$I22,0),IF(DedPersonales!$J22<>0,DedPersonales!$J22,0),IF(DedPersonales!$E22<>0,DedPersonales!$E22,0),IF(DedPersonales!$F22<>0,DedPersonales!$F22,0),E$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G22<>0,DedPersonales!$G22,0),IF(DedPersonales!$H22<>0,DedPersonales!$H22,0),IF(DedPersonales!$I22<>0,DedPersonales!$I22,0),IF(DedPersonales!$J22<>0,DedPersonales!$J22,0),IF(DedPersonales!$E22<>0,DedPersonales!$E22,0),IF(DedPersonales!$F22<>0,DedPersonales!$F22,0),F$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G22<>0,DedPersonales!$G22,0),IF(DedPersonales!$H22<>0,DedPersonales!$H22,0),IF(DedPersonales!$I22<>0,DedPersonales!$I22,0),IF(DedPersonales!$J22<>0,DedPersonales!$J22,0),IF(DedPersonales!$E22<>0,DedPersonales!$E22,0),IF(DedPersonales!$F22<>0,DedPersonales!$F22,0),G$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G22<>0,DedPersonales!$G22,0),IF(DedPersonales!$H22<>0,DedPersonales!$H22,0),IF(DedPersonales!$I22<>0,DedPersonales!$I22,0),IF(DedPersonales!$J22<>0,DedPersonales!$J22,0),IF(DedPersonales!$E22<>0,DedPersonales!$E22,0),IF(DedPersonales!$F22<>0,DedPersonales!$F22,0),H$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G22<>0,DedPersonales!$G22,0),IF(DedPersonales!$H22<>0,DedPersonales!$H22,0),IF(DedPersonales!$I22<>0,DedPersonales!$I22,0),IF(DedPersonales!$J22<>0,DedPersonales!$J22,0),IF(DedPersonales!$E22<>0,DedPersonales!$E22,0),IF(DedPersonales!$F22<>0,DedPersonales!$F22,0),I$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G22<>0,DedPersonales!$G22,0),IF(DedPersonales!$H22<>0,DedPersonales!$H22,0),IF(DedPersonales!$I22<>0,DedPersonales!$I22,0),IF(DedPersonales!$J22<>0,DedPersonales!$J22,0),IF(DedPersonales!$E22<>0,DedPersonales!$E22,0),IF(DedPersonales!$F22<>0,DedPersonales!$F22,0),J$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G22<>0,DedPersonales!$G22,0),IF(DedPersonales!$H22<>0,DedPersonales!$H22,0),IF(DedPersonales!$I22<>0,DedPersonales!$I22,0),IF(DedPersonales!$J22<>0,DedPersonales!$J22,0),IF(DedPersonales!$E22<>0,DedPersonales!$E22,0),IF(DedPersonales!$F22<>0,DedPersonales!$F22,0),K$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G22<>0,DedPersonales!$G22,0),IF(DedPersonales!$H22<>0,DedPersonales!$H22,0),IF(DedPersonales!$I22<>0,DedPersonales!$I22,0),IF(DedPersonales!$J22<>0,DedPersonales!$J22,0),IF(DedPersonales!$E22<>0,DedPersonales!$E22,0),IF(DedPersonales!$F22<>0,DedPersonales!$F22,0),L$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G22<>0,DedPersonales!$G22,0),IF(DedPersonales!$H22<>0,DedPersonales!$H22,0),IF(DedPersonales!$I22<>0,DedPersonales!$I22,0),IF(DedPersonales!$J22<>0,DedPersonales!$J22,0),IF(DedPersonales!$E22<>0,DedPersonales!$E22,0),IF(DedPersonales!$F22<>0,DedPersonales!$F22,0),M$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G22<>0,DedPersonales!$G22,0),IF(DedPersonales!$H22<>0,DedPersonales!$H22,0),IF(DedPersonales!$I22<>0,DedPersonales!$I22,0),IF(DedPersonales!$J22<>0,DedPersonales!$J22,0),IF(DedPersonales!$E22<>0,DedPersonales!$E22,0),IF(DedPersonales!$F22<>0,DedPersonales!$F22,0),N$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G22<>0,DedPersonales!$G22,0),IF(DedPersonales!$H22<>0,DedPersonales!$H22,0),IF(DedPersonales!$I22<>0,DedPersonales!$I22,0),IF(DedPersonales!$J22<>0,DedPersonales!$J22,0),IF(DedPersonales!$E22<>0,DedPersonales!$E22,0),IF(DedPersonales!$F22<>0,DedPersonales!$F22,0),O$246)","v":0}]
[null,11,null,{"$f":"hijos(IF(DedPersonales!$G23<>0,DedPersonales!$G23,0),IF(DedPersonales!$H23<>0,DedPersonales!$H23,0),IF(DedPersonales!$I23<>0,DedPersonales!$I23,0),IF(DedPersonales!$J23<>0,DedPersonales!$J23,0),IF(DedPersonales!$E23<>0,DedPersonales!$E23,0),IF(DedPersonales!$F23<>0,DedPersonales!$F23,0),D$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G23<>0,DedPersonales!$G23,0),IF(DedPersonales!$H23<>0,DedPersonales!$H23,0),IF(DedPersonales!$I23<>0,DedPersonales!$I23,0),IF(DedPersonales!$J23<>0,DedPersonales!$J23,0),IF(DedPersonales!$E23<>0,DedPersonales!$E23,0),IF(DedPersonales!$F23<>0,DedPersonales!$F23,0),E$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G23<>0,DedPersonales!$G23,0),IF(DedPersonales!$H23<>0,DedPersonales!$H23,0),IF(DedPersonales!$I23<>0,DedPersonales!$I23,0),IF(DedPersonales!$J23<>0,DedPersonales!$J23,0),IF(DedPersonales!$E23<>0,DedPersonales!$E23,0),IF(DedPersonales!$F23<>0,DedPersonales!$F23,0),F$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G23<>0,DedPersonales!$G23,0),IF(DedPersonales!$H23<>0,DedPersonales!$H23,0),IF(DedPersonales!$I23<>0,DedPersonales!$I23,0),IF(DedPersonales!$J23<>0,DedPersonales!$J23,0),IF(DedPersonales!$E23<>0,DedPersonales!$E23,0),IF(DedPersonales!$F23<>0,DedPersonales!$F23,0),G$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G23<>0,DedPersonales!$G23,0),IF(DedPersonales!$H23<>0,DedPersonales!$H23,0),IF(DedPersonales!$I23<>0,DedPersonales!$I23,0),IF(DedPersonales!$J23<>0,DedPersonales!$J23,0),IF(DedPersonales!$E23<>0,DedPersonales!$E23,0),IF(DedPersonales!$F23<>0,DedPersonales!$F23,0),H$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G23<>0,DedPersonales!$G23,0),IF(DedPersonales!$H23<>0,DedPersonales!$H23,0),IF(DedPersonales!$I23<>0,DedPersonales!$I23,0),IF(DedPersonales!$J23<>0,DedPersonales!$J23,0),IF(DedPersonales!$E23<>0,DedPersonales!$E23,0),IF(DedPersonales!$F23<>0,DedPersonales!$F23,0),I$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G23<>0,DedPersonales!$G23,0),IF(DedPersonales!$H23<>0,DedPersonales!$H23,0),IF(DedPersonales!$I23<>0,DedPersonales!$I23,0),IF(DedPersonales!$J23<>0,DedPersonales!$J23,0),IF(DedPersonales!$E23<>0,DedPersonales!$E23,0),IF(DedPersonales!$F23<>0,DedPersonales!$F23,0),J$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G23<>0,DedPersonales!$G23,0),IF(DedPersonales!$H23<>0,DedPersonales!$H23,0),IF(DedPersonales!$I23<>0,DedPersonales!$I23,0),IF(DedPersonales!$J23<>0,DedPersonales!$J23,0),IF(DedPersonales!$E23<>0,DedPersonales!$E23,0),IF(DedPersonales!$F23<>0,DedPersonales!$F23,0),K$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G23<>0,DedPersonales!$G23,0),IF(DedPersonales!$H23<>0,DedPersonales!$H23,0),IF(DedPersonales!$I23<>0,DedPersonales!$I23,0),IF(DedPersonales!$J23<>0,DedPersonales!$J23,0),IF(DedPersonales!$E23<>0,DedPersonales!$E23,0),IF(DedPersonales!$F23<>0,DedPersonales!$F23,0),L$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G23<>0,DedPersonales!$G23,0),IF(DedPersonales!$H23<>0,DedPersonales!$H23,0),IF(DedPersonales!$I23<>0,DedPersonales!$I23,0),IF(DedPersonales!$J23<>0,DedPersonales!$J23,0),IF(DedPersonales!$E23<>0,DedPersonales!$E23,0),IF(DedPersonales!$F23<>0,DedPersonales!$F23,0),M$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G23<>0,DedPersonales!$G23,0),IF(DedPersonales!$H23<>0,DedPersonales!$H23,0),IF(DedPersonales!$I23<>0,DedPersonales!$I23,0),IF(DedPersonales!$J23<>0,DedPersonales!$J23,0),IF(DedPersonales!$E23<>0,DedPersonales!$E23,0),IF(DedPersonales!$F23<>0,DedPersonales!$F23,0),N$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G23<>0,DedPersonales!$G23,0),IF(DedPersonales!$H23<>0,DedPersonales!$H23,0),IF(DedPersonales!$I23<>0,DedPersonales!$I23,0),IF(DedPersonales!$J23<>0,DedPersonales!$J23,0),IF(DedPersonales!$E23<>0,DedPersonales!$E23,0),IF(DedPersonales!$F23<>0,DedPersonales!$F23,0),O$246)","v":0}]
[null,12,null,{"$f":"hijos(IF(DedPersonales!$G24<>0,DedPersonales!$G24,0),IF(DedPersonales!$H24<>0,DedPersonales!$H24,0),IF(DedPersonales!$I24<>0,DedPersonales!$I24,0),IF(DedPersonales!$J24<>0,DedPersonales!$J24,0),IF(DedPersonales!$E24<>0,DedPersonales!$E24,0),IF(DedPersonales!$F24<>0,DedPersonales!$F24,0),D$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G24<>0,DedPersonales!$G24,0),IF(DedPersonales!$H24<>0,DedPersonales!$H24,0),IF(DedPersonales!$I24<>0,DedPersonales!$I24,0),IF(DedPersonales!$J24<>0,DedPersonales!$J24,0),IF(DedPersonales!$E24<>0,DedPersonales!$E24,0),IF(DedPersonales!$F24<>0,DedPersonales!$F24,0),E$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G24<>0,DedPersonales!$G24,0),IF(DedPersonales!$H24<>0,DedPersonales!$H24,0),IF(DedPersonales!$I24<>0,DedPersonales!$I24,0),IF(DedPersonales!$J24<>0,DedPersonales!$J24,0),IF(DedPersonales!$E24<>0,DedPersonales!$E24,0),IF(DedPersonales!$F24<>0,DedPersonales!$F24,0),F$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G24<>0,DedPersonales!$G24,0),IF(DedPersonales!$H24<>0,DedPersonales!$H24,0),IF(DedPersonales!$I24<>0,DedPersonales!$I24,0),IF(DedPersonales!$J24<>0,DedPersonales!$J24,0),IF(DedPersonales!$E24<>0,DedPersonales!$E24,0),IF(DedPersonales!$F24<>0,DedPersonales!$F24,0),G$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G24<>0,DedPersonales!$G24,0),IF(DedPersonales!$H24<>0,DedPersonales!$H24,0),IF(DedPersonales!$I24<>0,DedPersonales!$I24,0),IF(DedPersonales!$J24<>0,DedPersonales!$J24,0),IF(DedPersonales!$E24<>0,DedPersonales!$E24,0),IF(DedPersonales!$F24<>0,DedPersonales!$F24,0),H$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G24<>0,DedPersonales!$G24,0),IF(DedPersonales!$H24<>0,DedPersonales!$H24,0),IF(DedPersonales!$I24<>0,DedPersonales!$I24,0),IF(DedPersonales!$J24<>0,DedPersonales!$J24,0),IF(DedPersonales!$E24<>0,DedPersonales!$E24,0),IF(DedPersonales!$F24<>0,DedPersonales!$F24,0),I$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G24<>0,DedPersonales!$G24,0),IF(DedPersonales!$H24<>0,DedPersonales!$H24,0),IF(DedPersonales!$I24<>0,DedPersonales!$I24,0),IF(DedPersonales!$J24<>0,DedPersonales!$J24,0),IF(DedPersonales!$E24<>0,DedPersonales!$E24,0),IF(DedPersonales!$F24<>0,DedPersonales!$F24,0),J$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G24<>0,DedPersonales!$G24,0),IF(DedPersonales!$H24<>0,DedPersonales!$H24,0),IF(DedPersonales!$I24<>0,DedPersonales!$I24,0),IF(DedPersonales!$J24<>0,DedPersonales!$J24,0),IF(DedPersonales!$E24<>0,DedPersonales!$E24,0),IF(DedPersonales!$F24<>0,DedPersonales!$F24,0),K$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G24<>0,DedPersonales!$G24,0),IF(DedPersonales!$H24<>0,DedPersonales!$H24,0),IF(DedPersonales!$I24<>0,DedPersonales!$I24,0),IF(DedPersonales!$J24<>0,DedPersonales!$J24,0),IF(DedPersonales!$E24<>0,DedPersonales!$E24,0),IF(DedPersonales!$F24<>0,DedPersonales!$F24,0),L$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G24<>0,DedPersonales!$G24,0),IF(DedPersonales!$H24<>0,DedPersonales!$H24,0),IF(DedPersonales!$I24<>0,DedPersonales!$I24,0),IF(DedPersonales!$J24<>0,DedPersonales!$J24,0),IF(DedPersonales!$E24<>0,DedPersonales!$E24,0),IF(DedPersonales!$F24<>0,DedPersonales!$F24,0),M$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G24<>0,DedPersonales!$G24,0),IF(DedPersonales!$H24<>0,DedPersonales!$H24,0),IF(DedPersonales!$I24<>0,DedPersonales!$I24,0),IF(DedPersonales!$J24<>0,DedPersonales!$J24,0),IF(DedPersonales!$E24<>0,DedPersonales!$E24,0),IF(DedPersonales!$F24<>0,DedPersonales!$F24,0),N$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G24<>0,DedPersonales!$G24,0),IF(DedPersonales!$H24<>0,DedPersonales!$H24,0),IF(DedPersonales!$I24<>0,DedPersonales!$I24,0),IF(DedPersonales!$J24<>0,DedPersonales!$J24,0),IF(DedPersonales!$E24<>0,DedPersonales!$E24,0),IF(DedPersonales!$F24<>0,DedPersonales!$F24,0),O$246)","v":0}]
[null,13,null,{"$f":"hijos(IF(DedPersonales!$G25<>0,DedPersonales!$G25,0),IF(DedPersonales!$H25<>0,DedPersonales!$H25,0),IF(DedPersonales!$I25<>0,DedPersonales!$I25,0),IF(DedPersonales!$J25<>0,DedPersonales!$J25,0),IF(DedPersonales!$E25<>0,DedPersonales!$E25,0),IF(DedPersonales!$F25<>0,DedPersonales!$F25,0),D$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G25<>0,DedPersonales!$G25,0),IF(DedPersonales!$H25<>0,DedPersonales!$H25,0),IF(DedPersonales!$I25<>0,DedPersonales!$I25,0),IF(DedPersonales!$J25<>0,DedPersonales!$J25,0),IF(DedPersonales!$E25<>0,DedPersonales!$E25,0),IF(DedPersonales!$F25<>0,DedPersonales!$F25,0),E$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G25<>0,DedPersonales!$G25,0),IF(DedPersonales!$H25<>0,DedPersonales!$H25,0),IF(DedPersonales!$I25<>0,DedPersonales!$I25,0),IF(DedPersonales!$J25<>0,DedPersonales!$J25,0),IF(DedPersonales!$E25<>0,DedPersonales!$E25,0),IF(DedPersonales!$F25<>0,DedPersonales!$F25,0),F$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G25<>0,DedPersonales!$G25,0),IF(DedPersonales!$H25<>0,DedPersonales!$H25,0),IF(DedPersonales!$I25<>0,DedPersonales!$I25,0),IF(DedPersonales!$J25<>0,DedPersonales!$J25,0),IF(DedPersonales!$E25<>0,DedPersonales!$E25,0),IF(DedPersonales!$F25<>0,DedPersonales!$F25,0),G$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G25<>0,DedPersonales!$G25,0),IF(DedPersonales!$H25<>0,DedPersonales!$H25,0),IF(DedPersonales!$I25<>0,DedPersonales!$I25,0),IF(DedPersonales!$J25<>0,DedPersonales!$J25,0),IF(DedPersonales!$E25<>0,DedPersonales!$E25,0),IF(DedPersonales!$F25<>0,DedPersonales!$F25,0),H$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G25<>0,DedPersonales!$G25,0),IF(DedPersonales!$H25<>0,DedPersonales!$H25,0),IF(DedPersonales!$I25<>0,DedPersonales!$I25,0),IF(DedPersonales!$J25<>0,DedPersonales!$J25,0),IF(DedPersonales!$E25<>0,DedPersonales!$E25,0),IF(DedPersonales!$F25<>0,DedPersonales!$F25,0),I$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G25<>0,DedPersonales!$G25,0),IF(DedPersonales!$H25<>0,DedPersonales!$H25,0),IF(DedPersonales!$I25<>0,DedPersonales!$I25,0),IF(DedPersonales!$J25<>0,DedPersonales!$J25,0),IF(DedPersonales!$E25<>0,DedPersonales!$E25,0),IF(DedPersonales!$F25<>0,DedPersonales!$F25,0),J$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G25<>0,DedPersonales!$G25,0),IF(DedPersonales!$H25<>0,DedPersonales!$H25,0),IF(DedPersonales!$I25<>0,DedPersonales!$I25,0),IF(DedPersonales!$J25<>0,DedPersonales!$J25,0),IF(DedPersonales!$E25<>0,DedPersonales!$E25,0),IF(DedPersonales!$F25<>0,DedPersonales!$F25,0),K$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G25<>0,DedPersonales!$G25,0),IF(DedPersonales!$H25<>0,DedPersonales!$H25,0),IF(DedPersonales!$I25<>0,DedPersonales!$I25,0),IF(DedPersonales!$J25<>0,DedPersonales!$J25,0),IF(DedPersonales!$E25<>0,DedPersonales!$E25,0),IF(DedPersonales!$F25<>0,DedPersonales!$F25,0),L$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G25<>0,DedPersonales!$G25,0),IF(DedPersonales!$H25<>0,DedPersonales!$H25,0),IF(DedPersonales!$I25<>0,DedPersonales!$I25,0),IF(DedPersonales!$J25<>0,DedPersonales!$J25,0),IF(DedPersonales!$E25<>0,DedPersonales!$E25,0),IF(DedPersonales!$F25<>0,DedPersonales!$F25,0),M$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G25<>0,DedPersonales!$G25,0),IF(DedPersonales!$H25<>0,DedPersonales!$H25,0),IF(DedPersonales!$I25<>0,DedPersonales!$I25,0),IF(DedPersonales!$J25<>0,DedPersonales!$J25,0),IF(DedPersonales!$E25<>0,DedPersonales!$E25,0),IF(DedPersonales!$F25<>0,DedPersonales!$F25,0),N$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G25<>0,DedPersonales!$G25,0),IF(DedPersonales!$H25<>0,DedPersonales!$H25,0),IF(DedPersonales!$I25<>0,DedPersonales!$I25,0),IF(DedPersonales!$J25<>0,DedPersonales!$J25,0),IF(DedPersonales!$E25<>0,DedPersonales!$E25,0),IF(DedPersonales!$F25<>0,DedPersonales!$F25,0),O$246)","v":0}]
[null,14,null,{"$f":"hijos(IF(DedPersonales!$G26<>0,DedPersonales!$G26,0),IF(DedPersonales!$H26<>0,DedPersonales!$H26,0),IF(DedPersonales!$I26<>0,DedPersonales!$I26,0),IF(DedPersonales!$J26<>0,DedPersonales!$J26,0),IF(DedPersonales!$E26<>0,DedPersonales!$E26,0),IF(DedPersonales!$F26<>0,DedPersonales!$F26,0),D$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G26<>0,DedPersonales!$G26,0),IF(DedPersonales!$H26<>0,DedPersonales!$H26,0),IF(DedPersonales!$I26<>0,DedPersonales!$I26,0),IF(DedPersonales!$J26<>0,DedPersonales!$J26,0),IF(DedPersonales!$E26<>0,DedPersonales!$E26,0),IF(DedPersonales!$F26<>0,DedPersonales!$F26,0),E$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G26<>0,DedPersonales!$G26,0),IF(DedPersonales!$H26<>0,DedPersonales!$H26,0),IF(DedPersonales!$I26<>0,DedPersonales!$I26,0),IF(DedPersonales!$J26<>0,DedPersonales!$J26,0),IF(DedPersonales!$E26<>0,DedPersonales!$E26,0),IF(DedPersonales!$F26<>0,DedPersonales!$F26,0),F$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G26<>0,DedPersonales!$G26,0),IF(DedPersonales!$H26<>0,DedPersonales!$H26,0),IF(DedPersonales!$I26<>0,DedPersonales!$I26,0),IF(DedPersonales!$J26<>0,DedPersonales!$J26,0),IF(DedPersonales!$E26<>0,DedPersonales!$E26,0),IF(DedPersonales!$F26<>0,DedPersonales!$F26,0),G$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G26<>0,DedPersonales!$G26,0),IF(DedPersonales!$H26<>0,DedPersonales!$H26,0),IF(DedPersonales!$I26<>0,DedPersonales!$I26,0),IF(DedPersonales!$J26<>0,DedPersonales!$J26,0),IF(DedPersonales!$E26<>0,DedPersonales!$E26,0),IF(DedPersonales!$F26<>0,DedPersonales!$F26,0),H$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G26<>0,DedPersonales!$G26,0),IF(DedPersonales!$H26<>0,DedPersonales!$H26,0),IF(DedPersonales!$I26<>0,DedPersonales!$I26,0),IF(DedPersonales!$J26<>0,DedPersonales!$J26,0),IF(DedPersonales!$E26<>0,DedPersonales!$E26,0),IF(DedPersonales!$F26<>0,DedPersonales!$F26,0),I$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G26<>0,DedPersonales!$G26,0),IF(DedPersonales!$H26<>0,DedPersonales!$H26,0),IF(DedPersonales!$I26<>0,DedPersonales!$I26,0),IF(DedPersonales!$J26<>0,DedPersonales!$J26,0),IF(DedPersonales!$E26<>0,DedPersonales!$E26,0),IF(DedPersonales!$F26<>0,DedPersonales!$F26,0),J$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G26<>0,DedPersonales!$G26,0),IF(DedPersonales!$H26<>0,DedPersonales!$H26,0),IF(DedPersonales!$I26<>0,DedPersonales!$I26,0),IF(DedPersonales!$J26<>0,DedPersonales!$J26,0),IF(DedPersonales!$E26<>0,DedPersonales!$E26,0),IF(DedPersonales!$F26<>0,DedPersonales!$F26,0),K$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G26<>0,DedPersonales!$G26,0),IF(DedPersonales!$H26<>0,DedPersonales!$H26,0),IF(DedPersonales!$I26<>0,DedPersonales!$I26,0),IF(DedPersonales!$J26<>0,DedPersonales!$J26,0),IF(DedPersonales!$E26<>0,DedPersonales!$E26,0),IF(DedPersonales!$F26<>0,DedPersonales!$F26,0),L$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G26<>0,DedPersonales!$G26,0),IF(DedPersonales!$H26<>0,DedPersonales!$H26,0),IF(DedPersonales!$I26<>0,DedPersonales!$I26,0),IF(DedPersonales!$J26<>0,DedPersonales!$J26,0),IF(DedPersonales!$E26<>0,DedPersonales!$E26,0),IF(DedPersonales!$F26<>0,DedPersonales!$F26,0),M$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G26<>0,DedPersonales!$G26,0),IF(DedPersonales!$H26<>0,DedPersonales!$H26,0),IF(DedPersonales!$I26<>0,DedPersonales!$I26,0),IF(DedPersonales!$J26<>0,DedPersonales!$J26,0),IF(DedPersonales!$E26<>0,DedPersonales!$E26,0),IF(DedPersonales!$F26<>0,DedPersonales!$F26,0),N$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G26<>0,DedPersonales!$G26,0),IF(DedPersonales!$H26<>0,DedPersonales!$H26,0),IF(DedPersonales!$I26<>0,DedPersonales!$I26,0),IF(DedPersonales!$J26<>0,DedPersonales!$J26,0),IF(DedPersonales!$E26<>0,DedPersonales!$E26,0),IF(DedPersonales!$F26<>0,DedPersonales!$F26,0),O$246)","v":0}]
[null,15,null,{"$f":"hijos(IF(DedPersonales!$G27<>0,DedPersonales!$G27,0),IF(DedPersonales!$H27<>0,DedPersonales!$H27,0),IF(DedPersonales!$I27<>0,DedPersonales!$I27,0),IF(DedPersonales!$J27<>0,DedPersonales!$J27,0),IF(DedPersonales!$E27<>0,DedPersonales!$E27,0),IF(DedPersonales!$F27<>0,DedPersonales!$F27,0),D$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G27<>0,DedPersonales!$G27,0),IF(DedPersonales!$H27<>0,DedPersonales!$H27,0),IF(DedPersonales!$I27<>0,DedPersonales!$I27,0),IF(DedPersonales!$J27<>0,DedPersonales!$J27,0),IF(DedPersonales!$E27<>0,DedPersonales!$E27,0),IF(DedPersonales!$F27<>0,DedPersonales!$F27,0),E$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G27<>0,DedPersonales!$G27,0),IF(DedPersonales!$H27<>0,DedPersonales!$H27,0),IF(DedPersonales!$I27<>0,DedPersonales!$I27,0),IF(DedPersonales!$J27<>0,DedPersonales!$J27,0),IF(DedPersonales!$E27<>0,DedPersonales!$E27,0),IF(DedPersonales!$F27<>0,DedPersonales!$F27,0),F$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G27<>0,DedPersonales!$G27,0),IF(DedPersonales!$H27<>0,DedPersonales!$H27,0),IF(DedPersonales!$I27<>0,DedPersonales!$I27,0),IF(DedPersonales!$J27<>0,DedPersonales!$J27,0),IF(DedPersonales!$E27<>0,DedPersonales!$E27,0),IF(DedPersonales!$F27<>0,DedPersonales!$F27,0),G$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G27<>0,DedPersonales!$G27,0),IF(DedPersonales!$H27<>0,DedPersonales!$H27,0),IF(DedPersonales!$I27<>0,DedPersonales!$I27,0),IF(DedPersonales!$J27<>0,DedPersonales!$J27,0),IF(DedPersonales!$E27<>0,DedPersonales!$E27,0),IF(DedPersonales!$F27<>0,DedPersonales!$F27,0),H$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G27<>0,DedPersonales!$G27,0),IF(DedPersonales!$H27<>0,DedPersonales!$H27,0),IF(DedPersonales!$I27<>0,DedPersonales!$I27,0),IF(DedPersonales!$J27<>0,DedPersonales!$J27,0),IF(DedPersonales!$E27<>0,DedPersonales!$E27,0),IF(DedPersonales!$F27<>0,DedPersonales!$F27,0),I$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G27<>0,DedPersonales!$G27,0),IF(DedPersonales!$H27<>0,DedPersonales!$H27,0),IF(DedPersonales!$I27<>0,DedPersonales!$I27,0),IF(DedPersonales!$J27<>0,DedPersonales!$J27,0),IF(DedPersonales!$E27<>0,DedPersonales!$E27,0),IF(DedPersonales!$F27<>0,DedPersonales!$F27,0),J$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G27<>0,DedPersonales!$G27,0),IF(DedPersonales!$H27<>0,DedPersonales!$H27,0),IF(DedPersonales!$I27<>0,DedPersonales!$I27,0),IF(DedPersonales!$J27<>0,DedPersonales!$J27,0),IF(DedPersonales!$E27<>0,DedPersonales!$E27,0),IF(DedPersonales!$F27<>0,DedPersonales!$F27,0),K$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G27<>0,DedPersonales!$G27,0),IF(DedPersonales!$H27<>0,DedPersonales!$H27,0),IF(DedPersonales!$I27<>0,DedPersonales!$I27,0),IF(DedPersonales!$J27<>0,DedPersonales!$J27,0),IF(DedPersonales!$E27<>0,DedPersonales!$E27,0),IF(DedPersonales!$F27<>0,DedPersonales!$F27,0),L$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G27<>0,DedPersonales!$G27,0),IF(DedPersonales!$H27<>0,DedPersonales!$H27,0),IF(DedPersonales!$I27<>0,DedPersonales!$I27,0),IF(DedPersonales!$J27<>0,DedPersonales!$J27,0),IF(DedPersonales!$E27<>0,DedPersonales!$E27,0),IF(DedPersonales!$F27<>0,DedPersonales!$F27,0),M$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G27<>0,DedPersonales!$G27,0),IF(DedPersonales!$H27<>0,DedPersonales!$H27,0),IF(DedPersonales!$I27<>0,DedPersonales!$I27,0),IF(DedPersonales!$J27<>0,DedPersonales!$J27,0),IF(DedPersonales!$E27<>0,DedPersonales!$E27,0),IF(DedPersonales!$F27<>0,DedPersonales!$F27,0),N$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G27<>0,DedPersonales!$G27,0),IF(DedPersonales!$H27<>0,DedPersonales!$H27,0),IF(DedPersonales!$I27<>0,DedPersonales!$I27,0),IF(DedPersonales!$J27<>0,DedPersonales!$J27,0),IF(DedPersonales!$E27<>0,DedPersonales!$E27,0),IF(DedPersonales!$F27<>0,DedPersonales!$F27,0),O$246)","v":0}]
[null,16,null,{"$f":"hijos(IF(DedPersonales!$G28<>0,DedPersonales!$G28,0),IF(DedPersonales!$H28<>0,DedPersonales!$H28,0),IF(DedPersonales!$I28<>0,DedPersonales!$I28,0),IF(DedPersonales!$J28<>0,DedPersonales!$J28,0),IF(DedPersonales!$E28<>0,DedPersonales!$E28,0),IF(DedPersonales!$F28<>0,DedPersonales!$F28,0),D$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G28<>0,DedPersonales!$G28,0),IF(DedPersonales!$H28<>0,DedPersonales!$H28,0),IF(DedPersonales!$I28<>0,DedPersonales!$I28,0),IF(DedPersonales!$J28<>0,DedPersonales!$J28,0),IF(DedPersonales!$E28<>0,DedPersonales!$E28,0),IF(DedPersonales!$F28<>0,DedPersonales!$F28,0),E$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G28<>0,DedPersonales!$G28,0),IF(DedPersonales!$H28<>0,DedPersonales!$H28,0),IF(DedPersonales!$I28<>0,DedPersonales!$I28,0),IF(DedPersonales!$J28<>0,DedPersonales!$J28,0),IF(DedPersonales!$E28<>0,DedPersonales!$E28,0),IF(DedPersonales!$F28<>0,DedPersonales!$F28,0),F$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G28<>0,DedPersonales!$G28,0),IF(DedPersonales!$H28<>0,DedPersonales!$H28,0),IF(DedPersonales!$I28<>0,DedPersonales!$I28,0),IF(DedPersonales!$J28<>0,DedPersonales!$J28,0),IF(DedPersonales!$E28<>0,DedPersonales!$E28,0),IF(DedPersonales!$F28<>0,DedPersonales!$F28,0),G$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G28<>0,DedPersonales!$G28,0),IF(DedPersonales!$H28<>0,DedPersonales!$H28,0),IF(DedPersonales!$I28<>0,DedPersonales!$I28,0),IF(DedPersonales!$J28<>0,DedPersonales!$J28,0),IF(DedPersonales!$E28<>0,DedPersonales!$E28,0),IF(DedPersonales!$F28<>0,DedPersonales!$F28,0),H$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G28<>0,DedPersonales!$G28,0),IF(DedPersonales!$H28<>0,DedPersonales!$H28,0),IF(DedPersonales!$I28<>0,DedPersonales!$I28,0),IF(DedPersonales!$J28<>0,DedPersonales!$J28,0),IF(DedPersonales!$E28<>0,DedPersonales!$E28,0),IF(DedPersonales!$F28<>0,DedPersonales!$F28,0),I$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G28<>0,DedPersonales!$G28,0),IF(DedPersonales!$H28<>0,DedPersonales!$H28,0),IF(DedPersonales!$I28<>0,DedPersonales!$I28,0),IF(DedPersonales!$J28<>0,DedPersonales!$J28,0),IF(DedPersonales!$E28<>0,DedPersonales!$E28,0),IF(DedPersonales!$F28<>0,DedPersonales!$F28,0),J$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G28<>0,DedPersonales!$G28,0),IF(DedPersonales!$H28<>0,DedPersonales!$H28,0),IF(DedPersonales!$I28<>0,DedPersonales!$I28,0),IF(DedPersonales!$J28<>0,DedPersonales!$J28,0),IF(DedPersonales!$E28<>0,DedPersonales!$E28,0),IF(DedPersonales!$F28<>0,DedPersonales!$F28,0),K$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G28<>0,DedPersonales!$G28,0),IF(DedPersonales!$H28<>0,DedPersonales!$H28,0),IF(DedPersonales!$I28<>0,DedPersonales!$I28,0),IF(DedPersonales!$J28<>0,DedPersonales!$J28,0),IF(DedPersonales!$E28<>0,DedPersonales!$E28,0),IF(DedPersonales!$F28<>0,DedPersonales!$F28,0),L$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G28<>0,DedPersonales!$G28,0),IF(DedPersonales!$H28<>0,DedPersonales!$H28,0),IF(DedPersonales!$I28<>0,DedPersonales!$I28,0),IF(DedPersonales!$J28<>0,DedPersonales!$J28,0),IF(DedPersonales!$E28<>0,DedPersonales!$E28,0),IF(DedPersonales!$F28<>0,DedPersonales!$F28,0),M$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G28<>0,DedPersonales!$G28,0),IF(DedPersonales!$H28<>0,DedPersonales!$H28,0),IF(DedPersonales!$I28<>0,DedPersonales!$I28,0),IF(DedPersonales!$J28<>0,DedPersonales!$J28,0),IF(DedPersonales!$E28<>0,DedPersonales!$E28,0),IF(DedPersonales!$F28<>0,DedPersonales!$F28,0),N$246)","v":0},{"$f":"hijos(IF(DedPersonales!$G28<>0,DedPersonales!$G28,0),IF(DedPersonales!$H28<>0,DedPersonales!$H28,0),IF(DedPersonales!$I28<>0,DedPersonales!$I28,0),IF(DedPersonales!$J28<>0,DedPersonales!$J28,0),IF(DedPersonales!$E28<>0,DedPersonales!$E28,0),IF(DedPersonales!$F28<>0,DedPersonales!$F28,0),O$246)","v":0}]
[]
[null,1,"Informa",{"$f":"IF(IF(DedPersonales!$E13<>0,DedPersonales!$E13,13)<=D$246,1,0)","v":1},{"$f":"IF(IF(DedPersonales!$E13<>0,DedPersonales!$E13,13)<=E$246,1,0)","v":1},{"$f":"IF(IF(DedPersonales!$E13<>0,DedPersonales!$E13,13)<=F$246,1,0)","v":1},{"$f":"IF(IF(DedPersonales!$E13<>0,DedPersonales!$E13,13)<=G$246,1,0)","v":1},{"$f":"IF(IF(DedPersonales!$E13<>0,DedPersonales!$E13,13)<=H$246,1,0)","v":1},{"$f":"IF(IF(DedPersonales!$E13<>0,DedPersonales!$E13,13)<=I$246,1,0)","v":1},{"$f":"IF(IF(DedPersonales!$E13<>0,DedPersonales!$E13,13)<=J$246,1,0)","v":1},{"$f":"IF(IF(DedPersonales!$E13<>0,DedPersonales!$E13,13)<=K$246,1,0)","v":1},{"$f":"IF(IF(DedPersonales!$E13<>0,DedPersonales!$E13,13)<=L$246,1,0)","v":1},{"$f":"IF(IF(DedPersonales!$E13<>0,DedPersonales!$E13,13)<=M$246,1,0)","v":1},{"$f":"IF(IF(DedPersonales!$E13<>0,DedPersonales!$E13,13)<=N$246,1,0)","v":1},{"$f":"IF(IF(DedPersonales!$E13<>0,DedPersonales!$E13,13)<=O$246,1,0)","v":1}]
[null,{"$f":"+B265+1","v":2},null,{"$f":"IF(IF(DedPersonales!$E14<>0,DedPersonales!$E14,13)<=D$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E14<>0,DedPersonales!$E14,13)<=E$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E14<>0,DedPersonales!$E14,13)<=F$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E14<>0,DedPersonales!$E14,13)<=G$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E14<>0,DedPersonales!$E14,13)<=H$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E14<>0,DedPersonales!$E14,13)<=I$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E14<>0,DedPersonales!$E14,13)<=J$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E14<>0,DedPersonales!$E14,13)<=K$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E14<>0,DedPersonales!$E14,13)<=L$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E14<>0,DedPersonales!$E14,13)<=M$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E14<>0,DedPersonales!$E14,13)<=N$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E14<>0,DedPersonales!$E14,13)<=O$246,1,0)","v":0}]
[null,{"$f":"+B266+1","v":3},null,{"$f":"IF(IF(DedPersonales!$E15<>0,DedPersonales!$E15,13)<=D$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E15<>0,DedPersonales!$E15,13)<=E$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E15<>0,DedPersonales!$E15,13)<=F$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E15<>0,DedPersonales!$E15,13)<=G$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E15<>0,DedPersonales!$E15,13)<=H$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E15<>0,DedPersonales!$E15,13)<=I$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E15<>0,DedPersonales!$E15,13)<=J$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E15<>0,DedPersonales!$E15,13)<=K$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E15<>0,DedPersonales!$E15,13)<=L$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E15<>0,DedPersonales!$E15,13)<=M$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E15<>0,DedPersonales!$E15,13)<=N$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E15<>0,DedPersonales!$E15,13)<=O$246,1,0)","v":0}]
[null,4,null,{"$f":"IF(IF(DedPersonales!$E16<>0,DedPersonales!$E16,13)<=D$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E16<>0,DedPersonales!$E16,13)<=E$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E16<>0,DedPersonales!$E16,13)<=F$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E16<>0,DedPersonales!$E16,13)<=G$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E16<>0,DedPersonales!$E16,13)<=H$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E16<>0,DedPersonales!$E16,13)<=I$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E16<>0,DedPersonales!$E16,13)<=J$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E16<>0,DedPersonales!$E16,13)<=K$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E16<>0,DedPersonales!$E16,13)<=L$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E16<>0,DedPersonales!$E16,13)<=M$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E16<>0,DedPersonales!$E16,13)<=N$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E16<>0,DedPersonales!$E16,13)<=O$246,1,0)","v":0}]
[null,5,null,{"$f":"IF(IF(DedPersonales!$E17<>0,DedPersonales!$E17,13)<=D$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E17<>0,DedPersonales!$E17,13)<=E$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E17<>0,DedPersonales!$E17,13)<=F$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E17<>0,DedPersonales!$E17,13)<=G$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E17<>0,DedPersonales!$E17,13)<=H$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E17<>0,DedPersonales!$E17,13)<=I$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E17<>0,DedPersonales!$E17,13)<=J$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E17<>0,DedPersonales!$E17,13)<=K$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E17<>0,DedPersonales!$E17,13)<=L$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E17<>0,DedPersonales!$E17,13)<=M$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E17<>0,DedPersonales!$E17,13)<=N$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E17<>0,DedPersonales!$E17,13)<=O$246,1,0)","v":0}]
[null,6,null,{"$f":"IF(IF(DedPersonales!$E18<>0,DedPersonales!$E18,13)<=D$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E18<>0,DedPersonales!$E18,13)<=E$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E18<>0,DedPersonales!$E18,13)<=F$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E18<>0,DedPersonales!$E18,13)<=G$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E18<>0,DedPersonales!$E18,13)<=H$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E18<>0,DedPersonales!$E18,13)<=I$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E18<>0,DedPersonales!$E18,13)<=J$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E18<>0,DedPersonales!$E18,13)<=K$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E18<>0,DedPersonales!$E18,13)<=L$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E18<>0,DedPersonales!$E18,13)<=M$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E18<>0,DedPersonales!$E18,13)<=N$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E18<>0,DedPersonales!$E18,13)<=O$246,1,0)","v":0}]
[null,7,null,{"$f":"IF(IF(DedPersonales!$E19<>0,DedPersonales!$E19,13)<=D$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E19<>0,DedPersonales!$E19,13)<=E$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E19<>0,DedPersonales!$E19,13)<=F$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E19<>0,DedPersonales!$E19,13)<=G$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E19<>0,DedPersonales!$E19,13)<=H$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E19<>0,DedPersonales!$E19,13)<=I$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E19<>0,DedPersonales!$E19,13)<=J$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E19<>0,DedPersonales!$E19,13)<=K$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E19<>0,DedPersonales!$E19,13)<=L$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E19<>0,DedPersonales!$E19,13)<=M$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E19<>0,DedPersonales!$E19,13)<=N$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E19<>0,DedPersonales!$E19,13)<=O$246,1,0)","v":0}]
[null,8,null,{"$f":"IF(IF(DedPersonales!$E20<>0,DedPersonales!$E20,13)<=D$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E20<>0,DedPersonales!$E20,13)<=E$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E20<>0,DedPersonales!$E20,13)<=F$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E20<>0,DedPersonales!$E20,13)<=G$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E20<>0,DedPersonales!$E20,13)<=H$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E20<>0,DedPersonales!$E20,13)<=I$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E20<>0,DedPersonales!$E20,13)<=J$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E20<>0,DedPersonales!$E20,13)<=K$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E20<>0,DedPersonales!$E20,13)<=L$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E20<>0,DedPersonales!$E20,13)<=M$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E20<>0,DedPersonales!$E20,13)<=N$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E20<>0,DedPersonales!$E20,13)<=O$246,1,0)","v":0}]
[null,9,null,{"$f":"IF(IF(DedPersonales!$E21<>0,DedPersonales!$E21,13)<=D$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E21<>0,DedPersonales!$E21,13)<=E$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E21<>0,DedPersonales!$E21,13)<=F$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E21<>0,DedPersonales!$E21,13)<=G$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E21<>0,DedPersonales!$E21,13)<=H$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E21<>0,DedPersonales!$E21,13)<=I$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E21<>0,DedPersonales!$E21,13)<=J$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E21<>0,DedPersonales!$E21,13)<=K$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E21<>0,DedPersonales!$E21,13)<=L$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E21<>0,DedPersonales!$E21,13)<=M$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E21<>0,DedPersonales!$E21,13)<=N$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E21<>0,DedPersonales!$E21,13)<=O$246,1,0)","v":0}]
[null,10,null,{"$f":"IF(IF(DedPersonales!$E22<>0,DedPersonales!$E22,13)<=D$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E22<>0,DedPersonales!$E22,13)<=E$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E22<>0,DedPersonales!$E22,13)<=F$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E22<>0,DedPersonales!$E22,13)<=G$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E22<>0,DedPersonales!$E22,13)<=H$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E22<>0,DedPersonales!$E22,13)<=I$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E22<>0,DedPersonales!$E22,13)<=J$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E22<>0,DedPersonales!$E22,13)<=K$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E22<>0,DedPersonales!$E22,13)<=L$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E22<>0,DedPersonales!$E22,13)<=M$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E22<>0,DedPersonales!$E22,13)<=N$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E22<>0,DedPersonales!$E22,13)<=O$246,1,0)","v":0}]
[null,11,null,{"$f":"IF(IF(DedPersonales!$E23<>0,DedPersonales!$E23,13)<=D$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E23<>0,DedPersonales!$E23,13)<=E$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E23<>0,DedPersonales!$E23,13)<=F$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E23<>0,DedPersonales!$E23,13)<=G$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E23<>0,DedPersonales!$E23,13)<=H$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E23<>0,DedPersonales!$E23,13)<=I$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E23<>0,DedPersonales!$E23,13)<=J$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E23<>0,DedPersonales!$E23,13)<=K$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E23<>0,DedPersonales!$E23,13)<=L$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E23<>0,DedPersonales!$E23,13)<=M$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E23<>0,DedPersonales!$E23,13)<=N$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E23<>0,DedPersonales!$E23,13)<=O$246,1,0)","v":0}]
[null,12,null,{"$f":"IF(IF(DedPersonales!$E24<>0,DedPersonales!$E24,13)<=D$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E24<>0,DedPersonales!$E24,13)<=E$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E24<>0,DedPersonales!$E24,13)<=F$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E24<>0,DedPersonales!$E24,13)<=G$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E24<>0,DedPersonales!$E24,13)<=H$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E24<>0,DedPersonales!$E24,13)<=I$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E24<>0,DedPersonales!$E24,13)<=J$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E24<>0,DedPersonales!$E24,13)<=K$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E24<>0,DedPersonales!$E24,13)<=L$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E24<>0,DedPersonales!$E24,13)<=M$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E24<>0,DedPersonales!$E24,13)<=N$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E24<>0,DedPersonales!$E24,13)<=O$246,1,0)","v":0}]
[null,13,null,{"$f":"IF(IF(DedPersonales!$E25<>0,DedPersonales!$E25,13)<=D$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E25<>0,DedPersonales!$E25,13)<=E$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E25<>0,DedPersonales!$E25,13)<=F$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E25<>0,DedPersonales!$E25,13)<=G$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E25<>0,DedPersonales!$E25,13)<=H$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E25<>0,DedPersonales!$E25,13)<=I$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E25<>0,DedPersonales!$E25,13)<=J$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E25<>0,DedPersonales!$E25,13)<=K$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E25<>0,DedPersonales!$E25,13)<=L$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E25<>0,DedPersonales!$E25,13)<=M$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E25<>0,DedPersonales!$E25,13)<=N$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E25<>0,DedPersonales!$E25,13)<=O$246,1,0)","v":0}]
[null,14,null,{"$f":"IF(IF(DedPersonales!$E26<>0,DedPersonales!$E26,13)<=D$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E26<>0,DedPersonales!$E26,13)<=E$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E26<>0,DedPersonales!$E26,13)<=F$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E26<>0,DedPersonales!$E26,13)<=G$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E26<>0,DedPersonales!$E26,13)<=H$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E26<>0,DedPersonales!$E26,13)<=I$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E26<>0,DedPersonales!$E26,13)<=J$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E26<>0,DedPersonales!$E26,13)<=K$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E26<>0,DedPersonales!$E26,13)<=L$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E26<>0,DedPersonales!$E26,13)<=M$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E26<>0,DedPersonales!$E26,13)<=N$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E26<>0,DedPersonales!$E26,13)<=O$246,1,0)","v":0}]
[null,15,null,{"$f":"IF(IF(DedPersonales!$E27<>0,DedPersonales!$E27,13)<=D$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E27<>0,DedPersonales!$E27,13)<=E$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E27<>0,DedPersonales!$E27,13)<=F$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E27<>0,DedPersonales!$E27,13)<=G$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E27<>0,DedPersonales!$E27,13)<=H$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E27<>0,DedPersonales!$E27,13)<=I$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E27<>0,DedPersonales!$E27,13)<=J$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E27<>0,DedPersonales!$E27,13)<=K$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E27<>0,DedPersonales!$E27,13)<=L$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E27<>0,DedPersonales!$E27,13)<=M$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E27<>0,DedPersonales!$E27,13)<=N$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E27<>0,DedPersonales!$E27,13)<=O$246,1,0)","v":0}]
[null,{"$f":"+B279+1","v":16},null,{"$f":"IF(IF(DedPersonales!$E28<>0,DedPersonales!$E28,13)<=D$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E28<>0,DedPersonales!$E28,13)<=E$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E28<>0,DedPersonales!$E28,13)<=F$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E28<>0,DedPersonales!$E28,13)<=G$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E28<>0,DedPersonales!$E28,13)<=H$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E28<>0,DedPersonales!$E28,13)<=I$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E28<>0,DedPersonales!$E28,13)<=J$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E28<>0,DedPersonales!$E28,13)<=K$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E28<>0,DedPersonales!$E28,13)<=L$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E28<>0,DedPersonales!$E28,13)<=M$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E28<>0,DedPersonales!$E28,13)<=N$246,1,0)","v":0},{"$f":"IF(IF(DedPersonales!$E28<>0,DedPersonales!$E28,13)<=O$246,1,0)","v":0}]
[]
[null,1,"Calcula",{"$f":"IF(AND(D265=1,D248=0),0,SUM($D248:D248)*D248)","v":1},{"$f":"IF(AND(E265=1,E248=0),D282,SUM(D$265:E265)*E248)","v":2},{"$f":"IF(AND(F265=1,F248=0),E282,SUM($D$265:F265)*F248)","v":3},{"$f":"IF(AND(G265=1,G248=0),F282,SUM($D$265:G265)*G248)","v":4},{"$f":"IF(AND(H265=1,H248=0),G282,SUM($D$265:H265)*H248)","v":5},{"$f":"IF(AND(I265=1,I248=0),H282,SUM($D$265:I265)*I248)","v":6},{"$f":"IF(AND(J265=1,J248=0),I282,SUM($D$265:J265)*J248)","v":7},{"$f":"IF(AND(K265=1,K248=0),J282,SUM($D$265:K265)*K248)","v":8},{"$f":"IF(AND(L265=1,L248=0),K282,SUM($D$265:L265)*L248)","v":9},{"$f":"IF(AND(M265=1,M248=0),L282,SUM($D$265:M265)*M248)","v":10},{"$f":"IF(AND(N265=1,N248=0),M282,SUM($D$265:N265)*N248)","v":11},{"$f":"IF(AND(O265=1,O248=0),N282,SUM($D$265:O265)*O248)","v":12}]
[null,{"$f":"+B282+1","v":2},null,{"$f":"IF(AND(D266=1,D249=0),0,SUM($D249:D249)*D249)","v":0},{"$f":"IF(AND(E266=1,E249=0),D283,SUM($D$266:E266)*E249)","v":0},{"$f":"IF(AND(F266=1,F249=0),E283,SUM($D$266:F266)*F249)","v":0},{"$f":"IF(AND(G266=1,G249=0),F283,SUM($D$266:G266)*G249)","v":0},{"$f":"IF(AND(H266=1,H249=0),G283,SUM($D$266:H266)*H249)","v":0},{"$f":"IF(AND(I266=1,I249=0),H283,SUM($D$266:I266)*I249)","v":0},{"$f":"IF(AND(J266=1,J249=0),I283,SUM($D$266:J266)*J249)","v":0},{"$f":"IF(AND(K266=1,K249=0),J283,SUM($D$266:K266)*K249)","v":0},{"$f":"IF(AND(L266=1,L249=0),K283,SUM($D$266:L266)*L249)","v":0},{"$f":"IF(AND(M266=1,M249=0),L283,SUM($D$266:M266)*M249)","v":0},{"$f":"IF(AND(N266=1,N249=0),M283,SUM($D$266:N266)*N249)","v":0},{"$f":"IF(AND(O266=1,O249=0),N283,SUM($D$266:O266)*O249)","v":0}]
[null,{"$f":"+B283+1","v":3},null,{"$f":"IF(AND(D267=1,D250=0),0,SUM($D250:D250)*D250)","v":0},{"$f":"IF(AND(E267=1,E250=0),D284,SUM($D$267:E267)*E250)","v":0},{"$f":"IF(AND(F267=1,F250=0),E284,SUM($D$267:F267)*F250)","v":0},{"$f":"IF(AND(G267=1,G250=0),F284,SUM($D$267:G267)*G250)","v":0},{"$f":"IF(AND(H267=1,H250=0),G284,SUM($D$267:H267)*H250)","v":0},{"$f":"IF(AND(I267=1,I250=0),H284,SUM($D$267:I267)*I250)","v":0},{"$f":"IF(AND(J267=1,J250=0),I284,SUM($D$267:J267)*J250)","v":0},{"$f":"IF(AND(K267=1,K250=0),J284,SUM($D$267:K267)*K250)","v":0},{"$f":"IF(AND(L267=1,L250=0),K284,SUM($D$267:L267)*L250)","v":0},{"$f":"IF(AND(M267=1,M250=0),L284,SUM($D$267:M267)*M250)","v":0},{"$f":"IF(AND(N267=1,N250=0),M284,SUM($D$267:N267)*N250)","v":0},{"$f":"IF(AND(O267=1,O250=0),N284,SUM($D$267:O267)*O250)","v":0}]
[null,4,null,{"$f":"IF(AND(D268=1,D251=0),0,SUM($D251:D251)*D251)","v":0},{"$f":"IF(AND(E268=1,E251=0),D285,SUM($D$268:E268)*E251)","v":0},{"$f":"IF(AND(F268=1,F251=0),E285,SUM($D$268:F268)*F251)","v":0},{"$f":"IF(AND(G268=1,G251=0),F285,SUM($D$268:G268)*G251)","v":0},{"$f":"IF(AND(H268=1,H251=0),G285,SUM($D$268:H268)*H251)","v":0},{"$f":"IF(AND(I268=1,I251=0),H285,SUM($D$268:I268)*I251)","v":0},{"$f":"IF(AND(J268=1,J251=0),I285,SUM($D$268:J268)*J251)","v":0},{"$f":"IF(AND(K268=1,K251=0),J285,SUM($D$268:K268)*K251)","v":0},{"$f":"IF(AND(L268=1,L251=0),K285,SUM($D$268:L268)*L251)","v":0},{"$f":"IF(AND(M268=1,M251=0),L285,SUM($D$268:M268)*M251)","v":0},{"$f":"IF(AND(N268=1,N251=0),M285,SUM($D$268:N268)*N251)","v":0},{"$f":"IF(AND(O268=1,O251=0),N285,SUM($D$268:O268)*O251)","v":0}]
[null,5,null,{"$f":"IF(AND(D269=1,D252=0),0,SUM($D252:D252)*D252)","v":0},{"$f":"IF(AND(E269=1,E252=0),D286,SUM($D$269:E269)*E252)","v":0},{"$f":"IF(AND(F269=1,F252=0),E286,SUM($D$269:F269)*F252)","v":0},{"$f":"IF(AND(G269=1,G252=0),F286,SUM($D$269:G269)*G252)","v":0},{"$f":"IF(AND(H269=1,H252=0),G286,SUM($D$269:H269)*H252)","v":0},{"$f":"IF(AND(I269=1,I252=0),H286,SUM($D$269:I269)*I252)","v":0},{"$f":"IF(AND(J269=1,J252=0),I286,SUM($D$269:J269)*J252)","v":0},{"$f":"IF(AND(K269=1,K252=0),J286,SUM($D$269:K269)*K252)","v":0},{"$f":"IF(AND(L269=1,L252=0),K286,SUM($D$269:L269)*L252)","v":0},{"$f":"IF(AND(M269=1,M252=0),L286,SUM($D$269:M269)*M252)","v":0},{"$f":"IF(AND(N269=1,N252=0),M286,SUM($D$269:N269)*N252)","v":0},{"$f":"IF(AND(O269=1,O252=0),N286,SUM($D$269:O269)*O252)","v":0}]
[null,6,null,{"$f":"IF(AND(D270=1,D253=0),0,SUM($D253:D253)*D253)","v":0},{"$f":"IF(AND(E270=1,E253=0),D287,SUM($D$270:E270)*E253)","v":0},{"$f":"IF(AND(F270=1,F253=0),E287,SUM($D$270:F270)*F253)","v":0},{"$f":"IF(AND(G270=1,G253=0),F287,SUM($D$270:G270)*G253)","v":0},{"$f":"IF(AND(H270=1,H253=0),G287,SUM($D$270:H270)*H253)","v":0},{"$f":"IF(AND(I270=1,I253=0),H287,SUM($D$270:I270)*I253)","v":0},{"$f":"IF(AND(J270=1,J253=0),I287,SUM($D$270:J270)*J253)","v":0},{"$f":"IF(AND(K270=1,K253=0),J287,SUM($D$270:K270)*K253)","v":0},{"$f":"IF(AND(L270=1,L253=0),K287,SUM($D$270:L270)*L253)","v":0},{"$f":"IF(AND(M270=1,M253=0),L287,SUM($D$270:M270)*M253)","v":0},{"$f":"IF(AND(N270=1,N253=0),M287,SUM($D$270:N270)*N253)","v":0},{"$f":"IF(AND(O270=1,O253=0),N287,SUM($D$270:O270)*O253)","v":0}]
[null,7,null,{"$f":"IF(AND(D271=1,D254=0),0,SUM($D254:D254)*D254)","v":0},{"$f":"IF(AND(E271=1,E254=0),D288,SUM($D$271:E271)*E254)","v":0},{"$f":"IF(AND(F271=1,F254=0),E288,SUM($D$271:F271)*F254)","v":0},{"$f":"IF(AND(G271=1,G254=0),F288,SUM($D$271:G271)*G254)","v":0},{"$f":"IF(AND(H271=1,H254=0),G288,SUM($D$271:H271)*H254)","v":0},{"$f":"IF(AND(I271=1,I254=0),H288,SUM($D$271:I271)*I254)","v":0},{"$f":"IF(AND(J271=1,J254=0),I288,SUM($D$271:J271)*J254)","v":0},{"$f":"IF(AND(K271=1,K254=0),J288,SUM($D$271:K271)*K254)","v":0},{"$f":"IF(AND(L271=1,L254=0),K288,SUM($D$271:L271)*L254)","v":0},{"$f":"IF(AND(M271=1,M254=0),L288,SUM($D$271:M271)*M254)","v":0},{"$f":"IF(AND(N271=1,N254=0),M288,SUM($D$271:N271)*N254)","v":0},{"$f":"IF(AND(O271=1,O254=0),N288,SUM($D$271:O271)*O254)","v":0}]
[null,8,null,{"$f":"IF(AND(D272=1,D255=0),0,SUM($D255:D255)*D255)","v":0},{"$f":"IF(AND(E272=1,E255=0),D289,SUM($D$272:E272)*E255)","v":0},{"$f":"IF(AND(F272=1,F255=0),E289,SUM($D$272:F272)*F255)","v":0},{"$f":"IF(AND(G272=1,G255=0),F289,SUM($D$272:G272)*G255)","v":0},{"$f":"IF(AND(H272=1,H255=0),G289,SUM($D$272:H272)*H255)","v":0},{"$f":"IF(AND(I272=1,I255=0),H289,SUM($D$272:I272)*I255)","v":0},{"$f":"IF(AND(J272=1,J255=0),I289,SUM($D$272:J272)*J255)","v":0},{"$f":"IF(AND(K272=1,K255=0),J289,SUM($D$272:K272)*K255)","v":0},{"$f":"IF(AND(L272=1,L255=0),K289,SUM($D$272:L272)*L255)","v":0},{"$f":"IF(AND(M272=1,M255=0),L289,SUM($D$272:M272)*M255)","v":0},{"$f":"IF(AND(N272=1,N255=0),M289,SUM($D$272:N272)*N255)","v":0},{"$f":"IF(AND(O272=1,O255=0),N289,SUM($D$272:O272)*O255)","v":0}]
[null,9,null,{"$f":"IF(AND(D273=1,D256=0),0,SUM($D256:D256)*D256)","v":0},{"$f":"IF(AND(E273=1,E256=0),D290,SUM($D$273:E273)*E256)","v":0},{"$f":"IF(AND(F273=1,F256=0),E290,SUM($D$273:F273)*F256)","v":0},{"$f":"IF(AND(G273=1,G256=0),F290,SUM($D$273:G273)*G256)","v":0},{"$f":"IF(AND(H273=1,H256=0),G290,SUM($D$273:H273)*H256)","v":0},{"$f":"IF(AND(I273=1,I256=0),H290,SUM($D$273:I273)*I256)","v":0},{"$f":"IF(AND(J273=1,J256=0),I290,SUM($D$273:J273)*J256)","v":0},{"$f":"IF(AND(K273=1,K256=0),J290,SUM($D$273:K273)*K256)","v":0},{"$f":"IF(AND(L273=1,L256=0),K290,SUM($D$273:L273)*L256)","v":0},{"$f":"IF(AND(M273=1,M256=0),L290,SUM($D$273:M273)*M256)","v":0},{"$f":"IF(AND(N273=1,N256=0),M290,SUM($D$273:N273)*N256)","v":0},{"$f":"IF(AND(O273=1,O256=0),N290,SUM($D$273:O273)*O256)","v":0}]
[null,10,null,{"$f":"IF(AND(D274=1,D257=0),0,SUM($D257:D257)*D257)","v":0},{"$f":"IF(AND(E274=1,E257=0),D291,SUM($D$274:E274)*E257)","v":0},{"$f":"IF(AND(F274=1,F257=0),E291,SUM($D$274:F274)*F257)","v":0},{"$f":"IF(AND(G274=1,G257=0),F291,SUM($D$274:G274)*G257)","v":0},{"$f":"IF(AND(H274=1,H257=0),G291,SUM($D$274:H274)*H257)","v":0},{"$f":"IF(AND(I274=1,I257=0),H291,SUM($D$274:I274)*I257)","v":0},{"$f":"IF(AND(J274=1,J257=0),I291,SUM($D$274:J274)*J257)","v":0},{"$f":"IF(AND(K274=1,K257=0),J291,SUM($D$274:K274)*K257)","v":0},{"$f":"IF(AND(L274=1,L257=0),K291,SUM($D$274:L274)*L257)","v":0},{"$f":"IF(AND(M274=1,M257=0),L291,SUM($D$274:M274)*M257)","v":0},{"$f":"IF(AND(N274=1,N257=0),M291,SUM($D$274:N274)*N257)","v":0},{"$f":"IF(AND(O274=1,O257=0),N291,SUM($D$274:O274)*O257)","v":0}]
[null,11,null,{"$f":"IF(AND(D275=1,D258=0),0,SUM($D258:D258)*D258)","v":0},{"$f":"IF(AND(E275=1,E258=0),D292,SUM($D$275:E275)*E258)","v":0},{"$f":"IF(AND(F275=1,F258=0),E292,SUM($D$275:F275)*F258)","v":0},{"$f":"IF(AND(G275=1,G258=0),F292,SUM($D$275:G275)*G258)","v":0},{"$f":"IF(AND(H275=1,H258=0),G292,SUM($D$275:H275)*H258)","v":0},{"$f":"IF(AND(I275=1,I258=0),H292,SUM($D$275:I275)*I258)","v":0},{"$f":"IF(AND(J275=1,J258=0),I292,SUM($D$275:J275)*J258)","v":0},{"$f":"IF(AND(K275=1,K258=0),J292,SUM($D$275:K275)*K258)","v":0},{"$f":"IF(AND(L275=1,L258=0),K292,SUM($D$275:L275)*L258)","v":0},{"$f":"IF(AND(M275=1,M258=0),L292,SUM($D$275:M275)*M258)","v":0},{"$f":"IF(AND(N275=1,N258=0),M292,SUM($D$275:N275)*N258)","v":0},{"$f":"IF(AND(O275=1,O258=0),N292,SUM($D$275:O275)*O258)","v":0}]
[null,12,null,{"$f":"IF(AND(D276=1,D259=0),0,SUM($D259:D259)*D259)","v":0},{"$f":"IF(AND(E276=1,E259=0),D293,SUM($D$276:E276)*E259)","v":0},{"$f":"IF(AND(F276=1,F259=0),E293,SUM($D$276:F276)*F259)","v":0},{"$f":"IF(AND(G276=1,G259=0),F293,SUM($D$276:G276)*G259)","v":0},{"$f":"IF(AND(H276=1,H259=0),G293,SUM($D$276:H276)*H259)","v":0},{"$f":"IF(AND(I276=1,I259=0),H293,SUM($D$276:I276)*I259)","v":0},{"$f":"IF(AND(J276=1,J259=0),I293,SUM($D$276:J276)*J259)","v":0},{"$f":"IF(AND(K276=1,K259=0),J293,SUM($D$276:K276)*K259)","v":0},{"$f":"IF(AND(L276=1,L259=0),K293,SUM($D$276:L276)*L259)","v":0},{"$f":"IF(AND(M276=1,M259=0),L293,SUM($D$276:M276)*M259)","v":0},{"$f":"IF(AND(N276=1,N259=0),M293,SUM($D$276:N276)*N259)","v":0},{"$f":"IF(AND(O276=1,O259=0),N293,SUM($D$276:O276)*O259)","v":0}]
[null,13,null,{"$f":"IF(AND(D277=1,D260=0),0,SUM($D260:D260)*D260)","v":0},{"$f":"IF(AND(E277=1,E260=0),D294,SUM($D$277:E277)*E260)","v":0},{"$f":"IF(AND(F277=1,F260=0),E294,SUM($D$277:F277)*F260)","v":0},{"$f":"IF(AND(G277=1,G260=0),F294,SUM($D$277:G277)*G260)","v":0},{"$f":"IF(AND(H277=1,H260=0),G294,SUM($D$277:H277)*H260)","v":0},{"$f":"IF(AND(I277=1,I260=0),H294,SUM($D$277:I277)*I260)","v":0},{"$f":"IF(AND(J277=1,J260=0),I294,SUM($D$277:J277)*J260)","v":0},{"$f":"IF(AND(K277=1,K260=0),J294,SUM($D$277:K277)*K260)","v":0},{"$f":"IF(AND(L277=1,L260=0),K294,SUM($D$277:L277)*L260)","v":0},{"$f":"IF(AND(M277=1,M260=0),L294,SUM($D$277:M277)*M260)","v":0},{"$f":"IF(AND(N277=1,N260=0),M294,SUM($D$277:N277)*N260)","v":0},{"$f":"IF(AND(O277=1,O260=0),N294,SUM($D$277:O277)*O260)","v":0}]
[null,14,null,{"$f":"IF(AND(D278=1,D261=0),0,SUM($D261:D261)*D261)","v":0},{"$f":"IF(AND(E278=1,E261=0),D295,SUM($D$278:E278)*E261)","v":0},{"$f":"IF(AND(F278=1,F261=0),E295,SUM($D$278:F278)*F261)","v":0},{"$f":"IF(AND(G278=1,G261=0),F295,SUM($D$278:G278)*G261)","v":0},{"$f":"IF(AND(H278=1,H261=0),G295,SUM($D$278:H278)*H261)","v":0},{"$f":"IF(AND(I278=1,I261=0),H295,SUM($D$278:I278)*I261)","v":0},{"$f":"IF(AND(J278=1,J261=0),I295,SUM($D$278:J278)*J261)","v":0},{"$f":"IF(AND(K278=1,K261=0),J295,SUM($D$278:K278)*K261)","v":0},{"$f":"IF(AND(L278=1,L261=0),K295,SUM($D$278:L278)*L261)","v":0},{"$f":"IF(AND(M278=1,M261=0),L295,SUM($D$278:M278)*M261)","v":0},{"$f":"IF(AND(N278=1,N261=0),M295,SUM($D$278:N278)*N261)","v":0},{"$f":"IF(AND(O278=1,O261=0),N295,SUM($D$278:O278)*O261)","v":0}]
[null,15,null,{"$f":"IF(AND(D279=1,D262=0),0,SUM($D262:D262)*D262)","v":0},{"$f":"IF(AND(E279=1,E262=0),D296,SUM($D$279:E279)*E262)","v":0},{"$f":"IF(AND(F279=1,F262=0),E296,SUM($D$279:F279)*F262)","v":0},{"$f":"IF(AND(G279=1,G262=0),F296,SUM($D$279:G279)*G262)","v":0},{"$f":"IF(AND(H279=1,H262=0),G296,SUM($D$279:H279)*H262)","v":0},{"$f":"IF(AND(I279=1,I262=0),H296,SUM($D$279:I279)*I262)","v":0},{"$f":"IF(AND(J279=1,J262=0),I296,SUM($D$279:J279)*J262)","v":0},{"$f":"IF(AND(K279=1,K262=0),J296,SUM($D$279:K279)*K262)","v":0},{"$f":"IF(AND(L279=1,L262=0),K296,SUM($D$279:L279)*L262)","v":0},{"$f":"IF(AND(M279=1,M262=0),L296,SUM($D$279:M279)*M262)","v":0},{"$f":"IF(AND(N279=1,N262=0),M296,SUM($D$279:N279)*N262)","v":0},{"$f":"IF(AND(O279=1,O262=0),N296,SUM($D$279:O279)*O262)","v":0}]
[null,{"$f":"+B296+1","v":16},null,{"$f":"IF(AND(D280=1,D263=0),0,SUM($D263:D263)*D263)","v":0},{"$f":"IF(AND(E280=1,E263=0),D297,SUM($D$280:E280)*E263)","v":0},{"$f":"IF(AND(F280=1,F263=0),E297,SUM($D$280:F280)*F263)","v":0},{"$f":"IF(AND(G280=1,G263=0),F297,SUM($D$280:G280)*G263)","v":0},{"$f":"IF(AND(H280=1,H263=0),G297,SUM($D$280:H280)*H263)","v":0},{"$f":"IF(AND(I280=1,I263=0),H297,SUM($D$280:I280)*I263)","v":0},{"$f":"IF(AND(J280=1,J263=0),I297,SUM($D$280:J280)*J263)","v":0},{"$f":"IF(AND(K280=1,K263=0),J297,SUM($D$280:K280)*K263)","v":0},{"$f":"IF(AND(L280=1,L263=0),K297,SUM($D$280:L280)*L263)","v":0},{"$f":"IF(AND(M280=1,M263=0),L297,SUM($D$280:M280)*M263)","v":0},{"$f":"IF(AND(N280=1,N263=0),M297,SUM($D$280:N280)*N263)","v":0},{"$f":"IF(AND(O280=1,O263=0),N297,SUM($D$280:O280)*O263)","v":0}]

{"sheet":"Tablas","index":8,"n_rows":34,"n_cols":15,"rows_kept":34,"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",97637.14,{"$f":"+C7","v":97637.14},{"$f":"IF(Check!$B$1=\"Ok\",Tablas!D7,97637.14)","v":97637.14},97637.14,{"$f":"+F7","v":97637.14},{"$f":"IF(Check!$B$1=\"Ok\",Tablas!G7,97637.14)","v":97637.14},97637.14,{"$f":"+I7","v":97637.14},{"$f":"IF(Check!$B$1=\"Ok\",Tablas!J7,97637.14)","v":97637.14},{"$f":"+K7","v":97637.14},{"$f":"+L7","v":97637.14},{"$f":"+M7","v":97637.14}]
[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$21","v":85848.99},{"$f":"+$O$21","v":85848.99},85848.99,85848.99,85848.99,85848.99,85848.99,85848.99,85848.99,85848.99,85848.99,85848.99,{"$f":"+O31","v":85848.99}]
[null,"Alquiler de casa habitación",{"$f":"+$O$22/12*MONTH(C17)","v":7154.0825000000004},{"$f":"+$O$22/12*MONTH(D17)","v":14308.165000000001},21462.247500000001,28616.33,35770.412500000006,42924.495000000003,50078.577499999999,57232.66,64386.742500000008,71540.825000000012,78694.907500000001,85848.99,{"$f":"+O31","v":85848.99}]
[null,"Viáticos",{"$f":"+$O$23","v":34339.596000000005},{"$f":"+$O$23","v":34339.596000000005},34339.596000000005,34339.596000000005,34339.596000000005,34339.596000000005,34339.596000000005,34339.596000000005,34339.596000000005,34339.596000000005,34339.596000000005,34339.596000000005,{"$f":"+O31*0.4","v":34339.596000000005}]
[null,"Viáticos (larga distancia)",{"$f":"+$O$31","v":85848.99},{"$f":"+$O$31","v":85848.99},85848.99,85848.99,85848.99,85848.99,85848.99,85848.99,85848.99,85848.99,85848.99,85848.99,{"$f":"+$O$31","v":85848.99}]
[null,"Viajantes de comercio (sin tope)"]
[null,"Tope 5% ganancia neta",{"$f":"Liquidacion!F73*0.05","v":2665.2618333333339},{"$f":"Liquidacion!G73*0.05","v":2660.3433333333337},{"$f":"Liquidacion!H73*0.05","v":2660.3433333333337},{"$f":"Liquidacion!I73*0.05","v":2660.3433333333337},{"$f":"Liquidacion!J73*0.05","v":2660.3433333333337},{"$f":"Liquidacion!K73*0.05","v":2660.3433333333337},{"$f":"Liquidacion!L73*0.05","v":2660.3433333333337},{"$f":"Liquidacion!M73*0.05","v":2660.3433333333337},{"$f":"Liquidacion!N73*0.05","v":2660.3433333333337},{"$f":"Liquidacion!O73*0.05","v":2660.3433333333337},{"$f":"Liquidacion!P73*0.05","v":2660.3433333333337},{"$f":"Liquidacion!Q73*0.05","v":2660.3433333333337},{"$f":"+Liquidacion!S73*0.05","v":2418.2599999999998}]
[]
[null,"DEDUCCIONES PERSONALES"]
[]
[null,null,"enero","febrero","marzo","abril","mayo","junio","julio","agosto","septiembre","octubre","noviembre","diciembre","Anual"]
[null,"GNI",{"$f":"+$O$31/12","v":7154.0825000000004},{"$f":"+$O$31/12","v":7154.0825000000004},7154.0825000000004,7154.0825000000004,7154.0825000000004,7154.0825000000004,7154.0825000000004,7154.0825000000004,7154.0825000000004,7154.0825000000004,7154.0825000000004,7154.0825000000004,{"$f":"IF(Datos!$F$20=\"Zona patagónica\",85848.99*1.22,85848.99)","v":85848.99}]
[null,"Deducción especial",{"$f":"+$O$32/12","v":34339.595999999998},{"$f":"+$O$32/12","v":34339.595999999998},34339.595999999998,34339.595999999998,34339.595999999998,34339.595999999998,34339.595999999998,34339.595999999998,34339.595999999998,34339.595999999998,34339.595999999998,34339.595999999998,{"$f":"IF(Datos!$F$20=\"Zona patagónica\",85848.99*1.22*4.8,85848.99*4.8)","v":412075.152}]
[null,"Cónyuge",{"$f":"+$O$33/12","v":6669.4975000000004},{"$f":"+$O$33/12","v":6669.4975000000004},6669.4975000000004,6669.4975000000004,6669.4975000000004,6669.4975000000004,6669.4975000000004,6669.4975000000004,6669.4975000000004,6669.4975000000004,6669.4975000000004,6669.4975000000004,{"$f":"IF(Datos!$F$20=\"Zona patagónica\",80033.97*1.22,80033.97)","v":80033.97}]
[null,"Hijo",{"$f":"+$O$34/12","v":3363.4524999999999},{"$f":"+$O$34/12","v":3363.4524999999999},3363.4524999999999,3363.4524999999999,3363.4524999999999,3363.4524999999999,3363.4524999999999,3363.4524999999999,3363.4524999999999,3363.4524999999999,3363.4524999999999,3363.4524999999999,{"$f":"IF(Datos!$F$20=\"Zona patagónica\",40361.43*1.22,40361.43)","v":40361.43}]

{"sheet":"Liquidacion","index":9,"n_rows":107,"n_cols":19,"rows_kept":107,"cut":false,"hidden":false,"merged":[[106,1,109,18],[3,15,3,16],[5,1,45,1],[47,1,89,1],[91,1,104,1],[103,3,104,3],[3,5,3,9]]}
[]
[]
[]
[null,null,null,"Período fiscal 2019",null,{"$f":"\"Trabajador:\"&Datos!F15&\" \"&Datos!F16","v":"Trabajador: "},null,null,null,null,"Legajo:",{"$f":"Datos!F17","v":0},null,null,"CUIL:",{"$f":"Datos!F18","v":0}]
[]
[null,"Datos Mensuales",null,"Ingresos",null,"2016-01-31","2016-02-28","2016-03-31","2016-04-30","2016-05-31","2016-06-30","2016-07-31","2016-08-31","2016-09-30","2016-10-31","2016-11-30","2016-12-31",null,"Anual"]
[null,null,null,{"$f":"Ingresos!B8","v":"Sueldo bruto"},null,{"$f":"Ingresos!C8","v":70000},{"$f":"Ingresos!D8","v":0},{"$f":"Ingresos!E8","v":0},{"$f":"Ingresos!F8","v":0},{"$f":"Ingresos!G8","v":0},{"$f":"Ingresos!H8","v":0},{"$f":"Ingresos!I8","v":0},{"$f":"Ingresos!J8","v":0},{"$f":"Ingresos!K8","v":0},{"$f":"Ingresos!L8","v":0},{"$f":"Ingresos!M8","v":0},{"$f":"Ingresos!N8","v":0},null,{"$f":"SUM(F7:Q7)","v":70000}]
[null,null,null,{"$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},{"$f":"Ingresos!H12","v":0},{"$f":"Ingresos!I12","v":0},{"$f":"Ingresos!J12","v":0},{"$f":"Ingresos!K12","v":0},{"$f":"Ingresos!L12","v":0},{"$f":"Ingresos!M12","v":0},{"$f":"Ingresos!N12","v":0},null,0]
[null,null,null,{"$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":"Movilidad y viáticos (gravado)"},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,{"$f":"Ingresos!B16","v":"Movilidad y viáticos (exento)"},null,{"$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,{"$f":"Ingresos!B40","v":"Movilidad y viáticos"},null,{"$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":"Movilidad y viáticos (exento)"},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,{"$f":"SUM(F7:F37)","v":70000},{"$f":"SUM(G7:G37)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(S7:S37)","v":70000}]
[]
[null,null,null,"Retenciones computables",null,"2016-01-31","2016-02-28","2016-03-31","2016-04-30","2016-05-31","2016-06-30","2016-07-31","2016-08-31","2016-09-30","2016-10-31","2016-11-30","2016-12-31",null,"Anual"]
[null,null,null,{"$f":"Tablas!B8","v":"Jubilación"},null,{"$f":"Auxiliares!D30+Auxiliares!D37+Auxiliares!D164","v":7700},{"$f":"Auxiliares!E30+Auxiliares!E37+Auxiliares!E164","v":0},{"$f":"Auxiliares!F30+Auxiliares!F37+Auxiliares!F164","v":0},{"$f":"Auxiliares!G30+Auxiliares!G37+Auxiliares!G164","v":0},{"$f":"Auxiliares!H30+Auxiliares!H37+Auxiliares!H164","v":0},{"$f":"Auxiliares!I30+Auxiliares!I37+Auxiliares!I164","v":0},{"$f":"Auxiliares!J30+Auxiliares!J37+Auxiliares!J164","v":0},{"$f":"Auxiliares!K30+Auxiliares!K37+Auxiliares!K164","v":0},{"$f":"Auxiliares!L30+Auxiliares!L37+Auxiliares!L164","v":0},{"$f":"Auxiliares!M30+Auxiliares!M37+Auxiliares!M164","v":0},{"$f":"Auxiliares!N30+Auxiliares!N37+Auxiliares!N164","v":0},{"$f":"Auxiliares!O30+Auxiliares!O37+Auxiliares!O164","v":0},null,{"$f":"SUM(F41:Q41)","v":7700}]
[null,null,null,{"$f":"Tablas!B9","v":"Ley 19032"},null,{"$f":"Auxiliares!D31+Auxiliares!D38+Auxiliares!D165","v":2100},{"$f":"Auxiliares!E31+Auxiliares!E38+Auxiliares!E165","v":0},{"$f":"Auxiliares!F31+Auxiliares!F38+Auxiliares!F165","v":0},{"$f":"Auxiliares!G31+Auxiliares!G38+Auxiliares!G165","v":0},{"$f":"Auxiliares!H31+Auxiliares!H38+Auxiliares!H165","v":0},{"$f":"Auxiliares!I31+Auxiliares!I38+Auxiliares!I165","v":0},{"$f":"Auxiliares!J31+Auxiliares!J38+Auxiliares!J165","v":0},{"$f":"Auxiliares!K31+Auxiliares!K38+Auxiliares!K165","v":0},{"$f":"Auxiliares!L31+Auxiliares!L38+Auxiliares!L165","v":0},{"$f":"Auxiliares!M31+Auxiliares!M38+Auxiliares!M165","v":0},{"$f":"Auxiliares!N31+Auxiliares!N38+Auxiliares!N165","v":0},{"$f":"Auxiliares!O31+Auxiliares!O38+Auxiliares!O165","v":0},null,{"$f":"SUM(F42:Q42)","v":2100}]
[null,null,null,{"$f":"Tablas!B10","v":"Obra social"},null,{"$f":"Auxiliares!D32+Auxiliares!D39+Auxiliares!D166","v":2100},{"$f":"Auxiliares!E32+Auxiliares!E39+Auxiliares!E166","v":0},{"$f":"Auxiliares!F32+Auxiliares!F39+Auxiliares!F166","v":0},{"$f":"Auxiliares!G32+Auxiliares!G39+Auxiliares!G166","v":0},{"$f":"Auxiliares!H32+Auxiliares!H39+Auxiliares!H166","v":0},{"$f":"Auxiliares!I32+Auxiliares!I39+Auxiliares!I166","v":0},{"$f":"Auxiliares!J32+Auxiliares!J39+Auxiliares!J166","v":0},{"$f":"Auxiliares!K32+Auxiliares!K39+Auxiliares!K166","v":0},{"$f":"Auxiliares!L32+Auxiliares!L39+Auxiliares!L166","v":0},{"$f":"Auxiliares!M32+Auxiliares!M39+Auxiliares!M166","v":0},{"$f":"Auxiliares!N32+Auxiliares!N39+Auxiliares!N166","v":0},{"$f":"Auxiliares!O32+Auxiliares!O39+Auxiliares!O166","v":0},null,{"$f":"SUM(F43:Q43)","v":2100}]
[null,null,null,{"$f":"Tablas!B11","v":"Sindicato"},null,{"$f":"Auxiliares!D33+Auxiliares!D40+Auxiliares!D167","v":0},{"$f":"Auxiliares!E33+Auxiliares!E40+Auxiliares!E167","v":0},{"$f":"Auxiliares!F33+Auxiliares!F40+Auxiliares!F167","v":0},{"$f":"Auxiliares!G33+Auxiliares!G40+Auxiliares!G167","v":0},{"$f":"Auxiliares!H33+Auxiliares!H40+Auxiliares!H167","v":0},{"$f":"Auxiliares!I33+Auxiliares!I40+Auxiliares!I167","v":0},{"$f":"Auxiliares!J33+Auxiliares!J40+Auxiliares!J167","v":0},{"$f":"Auxiliares!K33+Auxiliares!K40+Auxiliares!K167","v":0},{"$f":"Auxiliares!L33+Auxiliares!L40+Auxiliares!L167","v":0},{"$f":"Auxiliares!M33+Auxiliares!M40+Auxiliares!M167","v":0},{"$f":"Auxiliares!N33+Auxiliares!N40+Auxiliares!N167","v":0},{"$f":"Auxiliares!O33+Auxiliares!O40+Auxiliares!O167","v":0},null,{"$f":"SUM(F44:Q44)","v":0}]
[null,null,null,{"$f":"Tablas!B12","v":0},null,{"$f":"Auxiliares!D34+Auxiliares!D41+Auxiliares!D168","v":0},{"$f":"Auxiliares!E34+Auxiliares!E41+Auxiliares!E168","v":0},{"$f":"Auxiliares!F34+Auxiliares!F41+Auxiliares!F168","v":0},{"$f":"Auxiliares!G34+Auxiliares!G41+Auxiliares!G168","v":0},{"$f":"Auxiliares!H34+Auxiliares!H41+Auxiliares!H168","v":0},{"$f":"Auxiliares!I34+Auxiliares!I41+Auxiliares!I168","v":0},{"$f":"Auxiliares!J34+Auxiliares!J41+Auxiliares!J168","v":0},{"$f":"Auxiliares!K34+Auxiliares!K41+Auxiliares!K168","v":0},{"$f":"Auxiliares!L34+Auxiliares!L41+Auxiliares!L168","v":0},{"$f":"Auxiliares!M34+Auxiliares!M41+Auxiliares!M168","v":0},{"$f":"Auxiliares!N34+Auxiliares!N41+Auxiliares!N168","v":0},{"$f":"Auxiliares!O34+Auxiliares!O41+Auxiliares!O168","v":0},null,0]
[null,null,null,{"$f":"Tablas!B13","v":0},null,{"$f":"Auxiliares!D35+Auxiliares!D42+Auxiliares!D169","v":0},{"$f":"Auxiliares!E35+Auxiliares!E42+Auxiliares!E169","v":0},{"$f":"Auxiliares!F35+Auxiliares!F42+Auxiliares!F169","v":0},{"$f":"Auxiliares!G35+Auxiliares!G42+Auxiliares!G169","v":0},{"$f":"Auxiliares!H35+Auxiliares!H42+Auxiliares!H169","v":0},{"$f":"Auxiliares!I35+Auxiliares!I42+Auxiliares!I169","v":0},{"$f":"Auxiliares!J35+Auxiliares!J42+Auxiliares!J169","v":0},{"$f":"Auxiliares!K35+Auxiliares!K42+Auxiliares!K169","v":0},{"$f":"Auxiliares!L35+Auxiliares!L42+Auxiliares!L169","v":0},{"$f":"Auxiliares!M35+Auxiliares!M42+Auxiliares!M169","v":0},{"$f":"Auxiliares!N35+Auxiliares!N42+Auxiliares!N169","v":0},{"$f":"Auxiliares!O35+Auxiliares!O42+Auxiliares!O169","v":0},null,0]
[]
[null,"Datos Acumulados",null,"Ingresos Gravados Acumulados",null,"2016-01-31","2016-02-28","2016-03-31","2016-04-30","2016-05-31","2016-06-30","2016-07-31","2016-08-31","2016-09-30","2016-10-31","2016-11-30","2016-12-31",null,"Anual"]
[null,null,null,"Ingresos gravados (menos SAC)",null,{"$f":"Auxiliares!D9+Auxiliares!D11","v":70000},{"$f":"Auxiliares!E9+Auxiliares!E11+F49","v":70000},{"$f":"Auxiliares!F9+Auxiliares!F11+G49","v":70000},{"$f":"Auxiliares!G9+Auxiliares!G11+H49","v":70000},{"$f":"Auxiliares!H9+Auxiliares!H11+I49","v":70000},{"$f":"Auxiliares!I9+Auxiliares!I11+J49","v":70000},{"$f":"Auxiliares!J9+Auxiliares!J11+K49","v":70000},{"$f":"Auxiliares!K9+Auxiliares!K11+L49","v":70000},{"$f":"Auxiliares!L9+Auxiliares!L11+M49","v":70000},{"$f":"Auxiliares!M9+Auxiliares!M11+N49","v":70000},{"$f":"Auxiliares!N9+Auxiliares!N11+O49","v":70000},{"$f":"Auxiliares!O9+Auxiliares!O11+P49","v":70000},null,{"$f":"Q49","v":70000}]
[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":4841.6666666666661},{"$f":"Ingresos!D28+Ingresos!D47+F51","v":4841.6666666666661},{"$f":"Ingresos!E28+Ingresos!E47+G51","v":4841.6666666666661},{"$f":"Ingresos!F28+Ingresos!F47+H51","v":4841.6666666666661},{"$f":"Ingresos!G28+Ingresos!G47+I51","v":4841.6666666666661},{"$f":"Ingresos!H28+Ingresos!H47+J51","v":4841.6666666666661},{"$f":"Ingresos!I28+Ingresos!I47+K51","v":4841.6666666666661},{"$f":"Ingresos!J28+Ingresos!J47+L51","v":4841.6666666666661},{"$f":"Ingresos!K28+Ingresos!K47+M51","v":4841.6666666666661},{"$f":"Ingresos!L28+Ingresos!L47+N51","v":4841.6666666666661},{"$f":"Ingresos!M28+Ingresos!M47+O51","v":4841.6666666666661},{"$f":"Ingresos!N28+Ingresos!N47+P51","v":4841.6666666666661},null,0]
[null,null,null,"SAC (bruto)",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Ingresos!$C$12:$N$12)+SUM(Ingresos!$C$39:$N$39)","v":0}]
[null,null,null,"Sub Total Ganancia Bruta",null,{"$f":"SUM(F49:F51)","v":74841.666666666672},74841.666666666672,74841.666666666672,74841.666666666672,74841.666666666672,74841.666666666672,74841.666666666672,74841.666666666672,74841.666666666672,74841.666666666672,74841.666666666672,74841.666666666672,null,{"$f":"SUM(S49:S52)","v":70000}]
[]
[null,null,null,"Deducciones Generales Acumuladas",null,"2016-01-31","2016-02-28","2016-03-31","2016-04-30","2016-05-31","2016-06-30","2016-07-31","2016-08-31","2016-09-30","2016-10-31","2016-11-30","2016-12-31",null,"Anual"]
[null,null,null,"Retenciones sobre ing. no prorrateados",null,{"$f":"Auxiliares!D45","v":11900},{"$f":"Auxiliares!E45+F56","v":11900},{"$f":"Auxiliares!F45+G56","v":11900},{"$f":"Auxiliares!G45+H56","v":11900},{"$f":"Auxiliares!H45+I56","v":11900},{"$f":"Auxiliares!I45+J56","v":11900},{"$f":"Auxiliares!J45+K56","v":11900},{"$f":"Auxiliares!K45+L56","v":11900},{"$f":"Auxiliares!L45+M56","v":11900},{"$f":"Auxiliares!M45+N56","v":11900},{"$f":"Auxiliares!N45+O56","v":11900},{"$f":"Auxiliares!O45+P56","v":11900},null,{"$f":"+SUM(Auxiliares!P30:P35)","v":11900}]
[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,{"$f":"+SUM(Q57,Auxiliares!P170)+Auxiliares!P244","v":0}]
[]
[]
[null,null,null,"Gastos de Sepelio",null,{"$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$80:O80),Tablas!N19),0)","v":0},null,{"$f":"Q60","v":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$82:D82),Tablas!C21),0)","v":5274.8},{"$f":"IF(Check!$B5<>\"\",maximo(SUM(Auxiliares!$D$82:E82),Tablas!D21),0)","v":5274.8},{"$f":"IF(Check!$B5<>\"\",maximo(SUM(Auxiliares!$D$82:F82),Tablas!E21),0)","v":5274.8},{"$f":"IF(Check!$B5<>\"\",maximo(SUM(Auxiliares!$D$82:G82),Tablas!F21),0)","v":5274.8},{"$f":"IF(Check!$B5<>\"\",maximo(SUM(Auxiliares!$D$82:H82),Tablas!G21),0)","v":5274.8},{"$f":"IF(Check!$B5<>\"\",maximo(SUM(Auxiliares!$D$82:I82),Tablas!H21),0)","v":5274.8},{"$f":"IF(Check!$B5<>\"\",maximo(SUM(Auxiliares!$D$82:J82),Tablas!I21),0)","v":5274.8},{"$f":"IF(Check!$B5<>\"\",maximo(SUM(Auxiliares!$D$82:K82),Tablas!J21),0)","v":5274.8},{"$f":"IF(Check!$B5<>\"\",maximo(SUM(Auxiliares!$D$82:L82),Tablas!K21),0)","v":5274.8},{"$f":"IF(Check!$B5<>\"\",maximo(SUM(Auxiliares!$D$82:M82),Tablas!L21),0)","v":5274.8},{"$f":"IF(Check!$B5<>\"\",maximo(SUM(Auxiliares!$D$82:N82),Tablas!M21),0)","v":5274.8},{"$f":"IF(Check!$B5<>\"\",maximo(SUM(Auxiliares!$D$82:O82),Tablas!N21),0)","v":5274.8},null,5274.8]
[null,null,null,"Aportes a fondos de jubilaciones",null,{"$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!$D84:D84),Tablas!C22),0)*0+2861.63","v":2861.63},{"$f":"IF(Check!$B10<>\"\",maximo(SUM(Auxiliares!$D84:E84),Tablas!D22),0)","v":2960},{"$f":"IF(Check!$B10<>\"\",maximo(SUM(Auxiliares!$D84:F84),Tablas!E22),0)","v":2960},{"$f":"IF(Check!$B10<>\"\",maximo(SUM(Auxiliares!$D84:G84),Tablas!F22),0)","v":2960},{"$f":"IF(Check!$B10<>\"\",maximo(SUM(Auxiliares!$D84:H84),Tablas!G22),0)","v":2960},{"$f":"IF(Check!$B10<>\"\",maximo(SUM(Auxiliares!$D84:I84),Tablas!H22),0)","v":2960},{"$f":"IF(Check!$B10<>\"\",maximo(SUM(Auxiliares!$D84:J84),Tablas!I22),0)","v":2960},{"$f":"IF(Check!$B10<>\"\",maximo(SUM(Auxiliares!$D84:K84),Tablas!J22),0)","v":2960},{"$f":"IF(Check!$B10<>\"\",maximo(SUM(Auxiliares!$D84:L84),Tablas!K22),0)","v":2960},{"$f":"IF(Check!$B10<>\"\",maximo(SUM(Auxiliares!$D84:M84),Tablas!L22),0)","v":2960},{"$f":"IF(Check!$B10<>\"\",maximo(SUM(Auxiliares!$D84:N84),Tablas!M22),0)","v":2960},{"$f":"IF(Check!$B10<>\"\",maximo(SUM(Auxiliares!$D84:O84),Tablas!N22),0)","v":2960},null,2960]
[null,null,null,"Descuentos obligatorios",null,{"$f":"IF(Check!$B12<>\"\",SUM(Auxiliares!$D87:D87),0)","v":0},{"$f":"IF(Check!$B12<>\"\",SUM(Auxiliares!$D87:E87),0)","v":0},{"$f":"IF(Check!$B12<>\"\",SUM(Auxiliares!$D87:F87),0)","v":0},{"$f":"IF(Check!$B12<>\"\",SUM(Auxiliares!$D87:G87),0)","v":0},{"$f":"IF(Check!$B12<>\"\",SUM(Auxiliares!$D87:H87),0)","v":0},{"$f":"IF(Check!$B12<>\"\",SUM(Auxiliares!$D87:I87),0)","v":0},{"$f":"IF(Check!$B12<>\"\",SUM(Auxiliares!$D87:J87),0)","v":0},{"$f":"IF(Check!$B12<>\"\",SUM(Auxiliares!$D87:K87),0)","v":0},{"$f":"IF(Check!$B12<>\"\",SUM(Auxiliares!$D87:L87),0)","v":0},{"$f":"IF(Check!$B12<>\"\",SUM(Auxiliares!$D87:M87),0)","v":0},{"$f":"IF(Check!$B12<>\"\",SUM(Auxiliares!$D87:N87),0)","v":0},{"$f":"IF(Check!$B12<>\"\",SUM(Auxiliares!$D87:O87),0)","v":0},null,0]
[null,null,null,"SGR",null,{"$f":"IF(Check!$B13<>\"\",SUM(Auxiliares!$D88:D88),0)","v":0},{"$f":"IF(Check!$B13<>\"\",SUM(Auxiliares!$D88:E88),0)","v":0},{"$f":"IF(Check!$B13<>\"\",SUM(Auxiliares!$D88:F88),0)","v":0},{"$f":"IF(Check!$B13<>\"\",SUM(Auxiliares!$D88:G88),0)","v":0},{"$f":"IF(Check!$B13<>\"\",SUM(Auxiliares!$D88:H88),0)","v":0},{"$f":"IF(Check!$B13<>\"\",SUM(Auxiliares!$D88:I88),0)","v":0},{"$f":"IF(Check!$B13<>\"\",SUM(Auxiliares!$D88:J88),0)","v":0},{"$f":"IF(Check!$B13<>\"\",SUM(Auxiliares!$D88:K88),0)","v":0},{"$f":"IF(Check!$B13<>\"\",SUM(Auxiliares!$D88:L88),0)","v":0},{"$f":"IF(Check!$B13<>\"\",SUM(Auxiliares!$D88:M88),0)","v":0},{"$f":"IF(Check!$B13<>\"\",SUM(Auxiliares!$D88:N88),0)","v":0},{"$f":"IF(Check!$B13<>\"\",SUM(Auxiliares!$D88:O88),0)","v":0},null,0]
[null,null,null,"Cajas complementarias de previsión",null,{"$f":"IF(Check!$B14<>\"\",SUM(Auxiliares!$D89:D89),0)","v":0},{"$f":"IF(Check!$B14<>\"\",SUM(Auxiliares!$D89:E89),0)","v":0},{"$f":"IF(Check!$B14<>\"\",SUM(Auxiliares!$D89:F89),0)","v":0},{"$f":"IF(Check!$B14<>\"\",SUM(Auxiliares!$D89:G89),0)","v":0},{"$f":"IF(Check!$B14<>\"\",SUM(Auxiliares!$D89:H89),0)","v":0},{"$f":"IF(Check!$B14<>\"\",SUM(Auxiliares!$D89:I89),0)","v":0},{"$f":"IF(Check!$B14<>\"\",SUM(Auxiliares!$D89:J89),0)","v":0},{"$f":"IF(Check!$B14<>\"\",SUM(Auxiliares!$D89:K89),0)","v":0},{"$f":"IF(Check!$B14<>\"\",SUM(Auxiliares!$D89:L89),0)","v":0},{"$f":"IF(Check!$B14<>\"\",SUM(Auxiliares!$D89:M89),0)","v":0},{"$f":"IF(Check!$B14<>\"\",SUM(Auxiliares!$D89:N89),0)","v":0},{"$f":"IF(Check!$B14<>\"\",SUM(Auxiliares!$D89:O89),0)","v":0},null,0]
[null,null,null,"Indumentaria y/o equipamiento",null,{"$f":"IF(Check!$B$19<>\"\",SUM(Auxiliares!$D92:D92),0)","v":0},{"$f":"IF(Check!$B$19<>\"\",SUM(Auxiliares!$D92:E92),0)","v":0},{"$f":"IF(Check!$B$19<>\"\",SUM(Auxiliares!$D92:F92),0)","v":0},{"$f":"IF(Check!$B$19<>\"\",SUM(Auxiliares!$D92:G92),0)","v":0},{"$f":"IF(Check!$B$19<>\"\",SUM(Auxiliares!$D92:H92),0)","v":0},{"$f":"IF(Check!$B$19<>\"\",SUM(Auxiliares!$D92:I92),0)","v":0},{"$f":"IF(Check!$B$19<>\"\",SUM(Auxiliares!$D92:J92),0)","v":0},{"$f":"IF(Check!$B$19<>\"\",SUM(Auxiliares!$D92:K92),0)","v":0},{"$f":"IF(Check!$B$19<>\"\",SUM(Auxiliares!$D92:L92),0)","v":0},{"$f":"IF(Check!$B$19<>\"\",SUM(Auxiliares!$D92:M92),0)","v":0},{"$f":"IF(Check!$B$19<>\"\",SUM(Auxiliares!$D92:N92),0)","v":0},{"$f":"IF(Check!$B$19<>\"\",SUM(Auxiliares!$D92:O92),0)","v":0},null,{"$f":"Q68","v":0}]
[null,null,null,"Viajantes",null,{"$f":"IF(Check!$B16<>\"\",maximo(SUM(Auxiliares!$D90:D90),0),0)","v":0},{"$f":"IF(Check!$B16<>\"\",maximo(SUM(Auxiliares!$D90:E90),0),0)","v":0},{"$f":"IF(Check!$B16<>\"\",maximo(SUM(Auxiliares!$D90:F90),0),0)","v":0},{"$f":"IF(Check!$B16<>\"\",maximo(SUM(Auxiliares!$D90:G90),0),0)","v":0},{"$f":"IF(Check!$B16<>\"\",maximo(SUM(Auxiliares!$D90:H90),0),0)","v":0},{"$f":"IF(Check!$B16<>\"\",maximo(SUM(Auxiliares!$D90:I90),0),0)","v":0},{"$f":"IF(Check!$B16<>\"\",maximo(SUM(Auxiliares!$D90:J90),0),0)","v":0},{"$f":"IF(Check!$B16<>\"\",maximo(SUM(Auxiliares!$D90:K90),0),0)","v":0},{"$f":"IF(Check!$B16<>\"\",maximo(SUM(Auxiliares!$D90:L90),0),0)","v":0},{"$f":"IF(Check!$B16<>\"\",maximo(SUM(Auxiliares!$D90:M90),0),0)","v":0},{"$f":"IF(Check!$B16<>\"\",maximo(SUM(Auxiliares!$D90:N90),0),0)","v":0},{"$f":"IF(Check!$B16<>\"\",maximo(SUM(Auxiliares!$D90:O90),0),0)","v":0},null,0]
[null,null,null,"Viáticos",null,{"$f":"IF(Check!$B11<>\"\",maximo(SUM(Auxiliares!$D85:D85),Tablas!C23),0)","v":1500},{"$f":"IF(Check!$B11<>\"\",maximo(SUM(Auxiliares!$D85:E85),Tablas!D23),0)","v":1500},{"$f":"IF(Check!$B11<>\"\",maximo(SUM(Auxiliares!$D85:F85),Tablas!E23),0)","v":1500},{"$f":"IF(Check!$B11<>\"\",maximo(SUM(Auxiliares!$D85:G85),Tablas!F23),0)","v":1500},{"$f":"IF(Check!$B11<>\"\",maximo(SUM(Auxiliares!$D85:H85),Tablas!G23),0)","v":1500},{"$f":"IF(Check!$B11<>\"\",maximo(SUM(Auxiliares!$D85:I85),Tablas!H23),0)","v":1500},{"$f":"IF(Check!$B11<>\"\",maximo(SUM(Auxiliares!$D85:J85),Tablas!I23),0)","v":1500},{"$f":"IF(Check!$B11<>\"\",maximo(SUM(Auxiliares!$D85:K85),Tablas!J23),0)","v":1500},{"$f":"IF(Check!$B11<>\"\",maximo(SUM(Auxiliares!$D85:L85),Tablas!K23),0)","v":1500},{"$f":"IF(Check!$B11<>\"\",maximo(SUM(Auxiliares!$D85:M85),Tablas!L23),0)","v":1500},{"$f":"IF(Check!$B11<>\"\",maximo(SUM(Auxiliares!$D85:N85),Tablas!M23),0)","v":1500},{"$f":"IF(Check!$B11<>\"\",maximo(SUM(Auxiliares!$D85:O85),Tablas!N23),0)","v":1500},null,{"$f":"+Q70","v":1500}]
[null,null,null,"Viáticos (larga distancia)",null,{"$f":"IF(Check!$B20<>\"\",maximo(SUM(Auxiliares!$D86:D86),Tablas!C24),0)","v":0},{"$f":"IF(Check!$B20<>\"\",maximo(SUM(Auxiliares!$D86:E86),Tablas!D24),0)","v":0},{"$f":"IF(Check!$B20<>\"\",maximo(SUM(Auxiliares!$D86:F86),Tablas!E24),0)","v":0},{"$f":"IF(Check!$B20<>\"\",maximo(SUM(Auxiliares!$D86:G86),Tablas!F24),0)","v":0},{"$f":"IF(Check!$B20<>\"\",maximo(SUM(Auxiliares!$D86:H86),Tablas!G24),0)","v":0},{"$f":"IF(Check!$B20<>\"\",maximo(SUM(Auxiliares!$D86:I86),Tablas!H24),0)","v":0},{"$f":"IF(Check!$B20<>\"\",maximo(SUM(Auxiliares!$D86:J86),Tablas!I24),0)","v":0},{"$f":"IF(Check!$B20<>\"\",maximo(SUM(Auxiliares!$D86:K86),Tablas!J24),0)","v":0},{"$f":"IF(Check!$B20<>\"\",maximo(SUM(Auxiliares!$D86:L86),Tablas!K24),0)","v":0},{"$f":"IF(Check!$B20<>\"\",maximo(SUM(Auxiliares!$D86:M86),Tablas!L24),0)","v":0},{"$f":"IF(Check!$B20<>\"\",maximo(SUM(Auxiliares!$D86:N86),Tablas!M24),0)","v":0},{"$f":"IF(Check!$B20<>\"\",maximo(SUM(Auxiliares!$D86:O86),Tablas!N24),0)","v":0},null,{"$f":"+Q71","v":0}]
[null,null,null,"Auxiliar Deducciones",null,{"$f":"SUM(F56:F71)","v":21536.43},{"$f":"SUM(G56:G71)","v":21634.799999999999},{"$f":"SUM(H56:H71)","v":21634.799999999999},21634.799999999999,21634.799999999999,21634.799999999999,21634.799999999999,21634.799999999999,21634.799999999999,21634.799999999999,21634.799999999999,{"$f":"SUM(Q56:Q71)","v":21634.799999999999},null,{"$f":"SUM(S56:S71)","v":21634.799999999999}]
[null,null,null,"Auxiliar Ganancia Neta",null,{"$f":"IF(F53-F72<=0,0,F53-F72)","v":53305.236666666671},53206.866666666669,53206.866666666669,53206.866666666669,53206.866666666669,53206.866666666669,53206.866666666669,53206.866666666669,53206.866666666669,53206.866666666669,53206.866666666669,53206.866666666669,null,{"$f":"IF(S53-S72<=0,0,S53-S72)","v":48365.2}]
[null,null,null,"Cuota Médico Asistencial",null,{"$f":"IF(Check!$B6<>\"\",maximo(SUM(Auxiliares!$D94:D94),Auxiliares!D$93),0)","v":0},{"$f":"IF(Check!$B6<>\"\",maximo(SUM(Auxiliares!$D94:E94),Auxiliares!E$93),0)","v":0},{"$f":"IF(Check!$B6<>\"\",maximo(SUM(Auxiliares!$D94:F94),Auxiliares!F$93),0)","v":0},{"$f":"IF(Check!$B6<>\"\",maximo(SUM(Auxiliares!$D94:G94),Auxiliares!G$93),0)","v":0},{"$f":"IF(Check!$B6<>\"\",maximo(SUM(Auxiliares!$D94:H94),Auxiliares!H$93),0)","v":0},{"$f":"IF(Check!$B6<>\"\",maximo(SUM(Auxiliares!$D94:I94),Auxiliares!I$93),0)","v":0},{"$f":"IF(Check!$B6<>\"\",maximo(SUM(Auxiliares!$D94:J94),Auxiliares!J$93),0)","v":0},{"$f":"IF(Check!$B6<>\"\",maximo(SUM(Auxiliares!$D94:K94),Auxiliares!K$93),0)","v":0},{"$f":"IF(Check!$B6<>\"\",maximo(SUM(Auxiliares!$D94:L94),Auxiliares!L$93),0)","v":0},{"$f":"IF(Check!$B6<>\"\",maximo(SUM(Auxiliares!$D94:M94),Auxiliares!M$93),0)","v":0},{"$f":"IF(Check!$B6<>\"\",maximo(SUM(Auxiliares!$D94:N94),Auxiliares!N$93),0)","v":0},{"$f":"IF(Check!$B6<>\"\",maximo(SUM(Auxiliares!$D94:O94),Auxiliares!O$93),0)","v":0},null,{"$f":"+Q74","v":0}]
[null,null,null,"Donaciones",null,{"$f":"IF(Check!$B7<>\"\",maximo(SUM(Auxiliares!$D95:D95),Auxiliares!D$93),0)","v":0},{"$f":"IF(Check!$B7<>\"\",maximo(SUM(Auxiliares!$D95:E95),Auxiliares!E$93),0)","v":0},{"$f":"IF(Check!$B7<>\"\",maximo(SUM(Auxiliares!$D95:F95),Auxiliares!F$93),0)","v":0},{"$f":"IF(Check!$B7<>\"\",maximo(SUM(Auxiliares!$D95:G95),Auxiliares!G$93),0)","v":0},{"$f":"IF(Check!$B7<>\"\",maximo(SUM(Auxiliares!$D95:H95),Auxiliares!H$93),0)","v":0},{"$f":"IF(Check!$B7<>\"\",maximo(SUM(Auxiliares!$D95:I95),Auxiliares!I$93),0)","v":0},{"$f":"IF(Check!$B7<>\"\",maximo(SUM(Auxiliares!$D95:J95),Auxiliares!J$93),0)","v":0},{"$f":"IF(Check!$B7<>\"\",maximo(SUM(Auxiliares!$D95:K95),Auxiliares!K$93),0)","v":0},{"$f":"IF(Check!$B7<>\"\",maximo(SUM(Auxiliares!$D95:L95),Auxiliares!L$93),0)","v":0},{"$f":"IF(Check!$B7<>\"\",maximo(SUM(Auxiliares!$D95:M95),Auxiliares!M$93),0)","v":0},{"$f":"IF(Check!$B7<>\"\",maximo(SUM(Auxiliares!$D95:N95),Auxiliares!N$93),0)","v":0},{"$f":"IF(Check!$B7<>\"\",maximo(SUM(Auxiliares!$D95:O95),Auxiliares!O$93),0)","v":0},null,{"$f":"+Q75","v":0}]
[null,null,null,"Planes de seguro de retiro privado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Check!$B$18<>\"\",Auxiliares!P91,0)","v":0}]
[null,null,null,"Seguro de vida",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Check!$B$2<>\"\",maximo(SUM(Auxiliares!$D$79:O79),Tablas!O18),0)","v":0}]
[null,null,null,"Honorarios Médicos Profesionales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Check!B15<>\"\",maximo(Auxiliares!P96,Auxiliares!P93),0)","v":0}]
[null,null,null,"Sub Total Deducciones Generales",null,{"$f":"SUM(F56:F70,F74:F78)","v":21536.43},21634.799999999999,21634.799999999999,21634.799999999999,21634.799999999999,21634.799999999999,21634.799999999999,21634.799999999999,21634.799999999999,21634.799999999999,21634.799999999999,21634.799999999999,null,{"$f":"SUM(S56:S70,S74:S78)","v":21634.799999999999}]
[]
[null,null,null,"Ganancia Neta",null,{"$f":"IF((F53-F79)<0,0,F53-F79)","v":53305.236666666671},53206.866666666669,53206.866666666669,53206.866666666669,53206.866666666669,53206.866666666669,53206.866666666669,53206.866666666669,53206.866666666669,53206.866666666669,53206.866666666669,53206.866666666669,null,{"$f":"IF((S53-S79)<0,0,S53-S79)","v":48365.2}]
[]
[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,{"$f":"Tablas!C31","v":7154.0825000000004},{"$f":"+F84+Tablas!D31","v":14308.165000000001},{"$f":"+G84+Tablas!E31","v":21462.247500000001},{"$f":"+H84+Tablas!F31","v":28616.33},{"$f":"+I84+Tablas!G31","v":35770.412500000006},{"$f":"+J84+Tablas!H31","v":42924.49500000001},{"$f":"+K84+Tablas!I31","v":50078.577500000014},{"$f":"+L84+Tablas!J31","v":57232.660000000018},{"$f":"+M84+Tablas!K31","v":64386.742500000022},{"$f":"+N84+Tablas!L31","v":71540.825000000026},{"$f":"+O84+Tablas!M31","v":78694.90750000003},{"$f":"+P84+Tablas!N31","v":85848.990000000034},null,{"$f":"Q84","v":85848.990000000034}]
[null,null,null,"Deducción especial",null,{"$f":"+Tablas!C32","v":34339.595999999998},{"$f":"+F85+Tablas!D32","v":68679.191999999995},{"$f":"+G85+Tablas!E32","v":103018.788},{"$f":"+H85+Tablas!F32","v":137358.38399999999},{"$f":"+I85+Tablas!G32","v":171697.97999999998},{"$f":"+J85+Tablas!H32","v":206037.57599999997},{"$f":"+K85+Tablas!I32","v":240377.17199999996},{"$f":"+L85+Tablas!J32","v":274716.76799999998},{"$f":"+M85+Tablas!K32","v":309056.364},{"$f":"+N85+Tablas!L32","v":343395.96},{"$f":"+O85+Tablas!M32","v":377735.55600000004},{"$f":"+P85+Tablas!N32","v":412075.15200000006},null,{"$f":"Q85","v":412075.15200000006}]
[null,null,null,"Cónyuge",null,{"$f":"Auxiliares!D141*Tablas!C33","v":0},{"$f":"Auxiliares!E141*Tablas!D33","v":0},{"$f":"Auxiliares!F141*Tablas!E33","v":0},{"$f":"Auxiliares!G141*Tablas!F33","v":0},{"$f":"Auxiliares!H141*Tablas!G33","v":0},{"$f":"Auxiliares!I141*Tablas!H33","v":0},{"$f":"Auxiliares!J141*Tablas!I33","v":0},{"$f":"Auxiliares!K141*Tablas!J33","v":0},{"$f":"Auxiliares!L141*Tablas!K33","v":0},{"$f":"Auxiliares!M141*Tablas!L33","v":0},{"$f":"Auxiliares!N141*Tablas!M33","v":0},{"$f":"Auxiliares!O141*Tablas!N33","v":0},null,{"$f":"Q86","v":0}]
[null,null,null,"Hijos",null,{"$f":"SUM(Auxiliares!D282:D297)*Tablas!C34","v":3363.4524999999999},{"$f":"SUM(Auxiliares!E282:E297)*Tablas!D34","v":6726.9049999999997},{"$f":"SUM(Auxiliares!F282:F297)*Tablas!E34","v":10090.3575},{"$f":"SUM(Auxiliares!G282:G297)*Tablas!F34","v":13453.81},{"$f":"SUM(Auxiliares!H282:H297)*Tablas!G34","v":16817.262500000001},{"$f":"SUM(Auxiliares!I282:I297)*Tablas!H34","v":20180.715},{"$f":"SUM(Auxiliares!J282:J297)*Tablas!I34","v":23544.1675},{"$f":"SUM(Auxiliares!K282:K297)*Tablas!J34","v":26907.62},{"$f":"SUM(Auxiliares!L282:L297)*Tablas!K34","v":30271.072499999998},{"$f":"SUM(Auxiliares!M282:M297)*Tablas!L34","v":33634.525000000001},{"$f":"SUM(Auxiliares!N282:N297)*Tablas!M34","v":36997.977500000001},{"$f":"SUM(Auxiliares!O282:O297)*Tablas!N34","v":40361.43},null,{"$f":"Q87","v":40361.43}]
[null,null,null,"Sub Total Deducciones Art. 23",null,{"$f":"SUM(F84:F87)","v":44857.130999999994},89714.261999999988,134571.39300000001,179428.52399999998,224285.655,269142.78600000002,313999.91699999996,358857.04800000001,403714.179,448571.31000000006,493428.44100000005,538285.57200000016,null,{"$f":"SUM(S84:S87)","v":538285.57200000016}]
[]
[null,null,null,"Ganancia Neta Sujeta a Impuesto",null,{"$f":"IF((F81-F88)>=0,F81-F88,0)","v":8448.1056666666773},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF((S81-S88)>=0,S81-S88,0)","v":0}]
[]
[null,"Liquidación",null,"Determinación del Impuesto",null,"2016-01-31","2016-02-28","2016-03-31","2016-04-30","2016-05-31","2016-06-30","2016-07-31","2016-08-31","2016-09-30","2016-10-31","2016-11-30","2016-12-31",null,"Anual"]
[null,null,null,"Porcentaje",null,{"$f":"impuestoAlicuota(F90,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$225:D225)+SUM(Auxiliares!$D$239:D239),SUM(Ingresos!$C$31:'Ingresos'!C31)),MONTH(F92))","v":0.15},{"$f":"impuestoAlicuota(G90,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$225:E225)+SUM(Auxiliares!$D$239:E239),SUM(Ingresos!$C$31:'Ingresos'!D31)),MONTH(G92))","v":0},{"$f":"impuestoAlicuota(H90,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$225:F225)+SUM(Auxiliares!$D$239:F239),SUM(Ingresos!$C$31:'Ingresos'!E31)),MONTH(H92))","v":0},{"$f":"impuestoAlicuota(I90,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$225:G225)+SUM(Auxiliares!$D$239:G239),SUM(Ingresos!$C$31:'Ingresos'!F31)),MONTH(I92))","v":0},{"$f":"impuestoAlicuota(J90,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$225:H225)+SUM(Auxiliares!$D$239:H239),SUM(Ingresos!$C$31:'Ingresos'!G31)),MONTH(J92))","v":0},{"$f":"impuestoAlicuota(K90,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$225:I225)+SUM(Auxiliares!$D$239:I239),SUM(Ingresos!$C$31:'Ingresos'!H31)),MONTH(K92))","v":0},{"$f":"impuestoAlicuota(L90,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$225:J225)+SUM(Auxiliares!$D$239:J239),SUM(Ingresos!$C$31:'Ingresos'!I31)),MONTH(L92))","v":0},{"$f":"impuestoAlicuota(M90,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$225:K225)+SUM(Auxiliares!$D$239:K239),SUM(Ingresos!$C$31:'Ingresos'!J31)),MONTH(M92))","v":0},{"$f":"impuestoAlicuota(N90,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$225:L225)+SUM(Auxiliares!$D$239:L239),SUM(Ingresos!$C$31:'Ingresos'!K31)),MONTH(N92))","v":0},{"$f":"impuestoAlicuota(O90,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$225:M225)+SUM(Auxiliares!$D$239:M239),SUM(Ingresos!$C$31:'Ingresos'!L31)),MONTH(O92))","v":0},{"$f":"impuestoAlicuota(P90,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$225:N225)+SUM(Auxiliares!$D$239:N239),SUM(Ingresos!$C$31:'Ingresos'!M31)),MONTH(P92))","v":0},{"$f":"impuestoAlicuota(Q90,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$225:O225)+SUM(Auxiliares!$D$239:O239),SUM(Ingresos!$C$31:'Ingresos'!N31)),MONTH(Q92))","v":0},null,{"$f":"impuestoAlicuota(S90,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$225:O225)+SUM(Auxiliares!$D$239:O239),SUM(Ingresos!$C$31:'Ingresos'!N31)),12)","v":0}]
[null,null,null,"Valor Fijo",null,{"$f":"impuestoFijo(F90,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$225:D225,Auxiliares!$D$239:D239),SUM(Ingresos!$C$31:C31)),MONTH(F92))","v":715.86250000000007},{"$f":"impuestoFijo(G90,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$225:E225,Auxiliares!$D$239:E239),SUM(Ingresos!$C$31:D31)),MONTH(G92))","v":0},{"$f":"impuestoFijo(H90,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$225:F225,Auxiliares!$D$239:F239),SUM(Ingresos!$C$31:E31)),MONTH(H92))","v":0},{"$f":"impuestoFijo(I90,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$225:G225,Auxiliares!$D$239:G239),SUM(Ingresos!$C$31:F31)),MONTH(I92))","v":0},{"$f":"impuestoFijo(J90,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$225:H225,Auxiliares!$D$239:H239),SUM(Ingresos!$C$31:G31)),MONTH(J92))","v":0},{"$f":"impuestoFijo(K90,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$225:I225,Auxiliares!$D$239:I239),SUM(Ingresos!$C$31:H31)),MONTH(K92))","v":0},{"$f":"impuestoFijo(L90,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$225:J225,Auxiliares!$D$239:J239),SUM(Ingresos!$C$31:I31)),MONTH(L92))","v":0},{"$f":"impuestoFijo(M90,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$225:K225,Auxiliares!$D$239:K239),SUM(Ingresos!$C$31:J31)),MONTH(M92))","v":0},{"$f":"impuestoFijo(N90,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$225:L225,Auxiliares!$D$239:L239),SUM(Ingresos!$C$31:K31)),MONTH(N92))","v":0},{"$f":"impuestoFijo(O90,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$225:M225,Auxiliares!$D$239:M239),SUM(Ingresos!$C$31:L31)),MONTH(O92))","v":0},{"$f":"impuestoFijo(P90,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$225:N225,Auxiliares!$D$239:N239),SUM(Ingresos!$C$31:M31)),MONTH(P92))","v":0},{"$f":"impuestoFijo(Q90,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$225:O225,Auxiliares!$D$239:O239),SUM(Ingresos!$C$31:N31)),MONTH(Q92))","v":0},null,{"$f":"impuestoFijo(S90,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$225:O225)+SUM(Auxiliares!$D$239:O239),SUM(Ingresos!$C$31:'Ingresos'!N31)),12)","v":0}]
[null,null,null,"Excedente",null,{"$f":"impuestoExcedente(F90,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$225:D225,Auxiliares!$D$239:D239),SUM(Ingresos!$C$31:'Ingresos'!C31)),MONTH(F92))","v":8259.9516666666659},{"$f":"impuestoExcedente(G90,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$225:E225,Auxiliares!$D$239:E239),SUM(Ingresos!$C$31:'Ingresos'!D31)),MONTH(G92))","v":0},{"$f":"impuestoExcedente(H90,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$225:F225,Auxiliares!$D$239:F239),SUM(Ingresos!$C$31:'Ingresos'!E31)),MONTH(H92))","v":0},{"$f":"impuestoExcedente(I90,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$225:G225,Auxiliares!$D$239:G239),SUM(Ingresos!$C$31:'Ingresos'!F31)),MONTH(I92))","v":0},{"$f":"impuestoExcedente(J90,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$225:H225,Auxiliares!$D$239:H239),SUM(Ingresos!$C$31:'Ingresos'!G31)),MONTH(J92))","v":0},{"$f":"impuestoExcedente(K90,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$225:I225,Auxiliares!$D$239:I239),SUM(Ingresos!$C$31:'Ingresos'!H31)),MONTH(K92))","v":0},{"$f":"impuestoExcedente(L90,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$225:J225,Auxiliares!$D$239:J239),SUM(Ingresos!$C$31:'Ingresos'!I31)),MONTH(L92))","v":0},{"$f":"impuestoExcedente(M90,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$225:K225,Auxiliares!$D$239:K239),SUM(Ingresos!$C$31:'Ingresos'!J31)),MONTH(M92))","v":0},{"$f":"impuestoExcedente(N90,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$225:L225,Auxiliares!$D$239:L239),SUM(Ingresos!$C$31:'Ingresos'!K31)),MONTH(N92))","v":0},{"$f":"impuestoExcedente(O90,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$225:M225,Auxiliares!$D$239:M239),SUM(Ingresos!$C$31:'Ingresos'!L31)),MONTH(O92))","v":0},{"$f":"impuestoExcedente(P90,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$225:N225,Auxiliares!$D$239:N239),SUM(Ingresos!$C$31:'Ingresos'!M31)),MONTH(P92))","v":0},{"$f":"impuestoExcedente(Q90,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$225:O225,Auxiliares!$D$239:O239),SUM(Ingresos!$C$31:'Ingresos'!N31)),MONTH(Q92))","v":0},null,{"$f":"impuestoExcedente(S90,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$225:O225)+SUM(Auxiliares!$D$239:O239),SUM(Ingresos!$C$31:'Ingresos'!N31)),12)","v":0}]
[null,null,null,"Impuesto determinado (acumulado)",null,{"$f":"impuestoDeterminado(F90,SUM(Auxiliares!$D$225:D225,Auxiliares!$D$233:D233,Auxiliares!$D$239:D239),MONTH(F6))","v":744.08560000000182},{"$f":"impuestoDeterminado(G90,SUM(Auxiliares!$D$225:E225,Auxiliares!$D$233:E233,Auxiliares!$D$239:E239),MONTH(G6))","v":0},{"$f":"impuestoDeterminado(H90,SUM(Auxiliares!$D$225:F225,Auxiliares!$D$233:F233,Auxiliares!$D$239:F239),MONTH(H6))","v":0},{"$f":"impuestoDeterminado(I90,SUM(Auxiliares!$D$225:G225,Auxiliares!$D$233:G233,Auxiliares!$D$239:G239),MONTH(I6))","v":0},{"$f":"impuestoDeterminado(J90,SUM(Auxiliares!$D$225:H225,Auxiliares!$D$233:H233,Auxiliares!$D$239:H239),MONTH(J6))","v":0},{"$f":"impuestoDeterminado(K90,SUM(Auxiliares!$D$225:I225,Auxiliares!$D$233:I233,Auxiliares!$D$239:I239),MONTH(K6))","v":0},{"$f":"impuestoDeterminado(L90,SUM(Auxiliares!$D$225:J225,Auxiliares!$D$233:J233,Auxiliares!$D$239:J239),MONTH(L6))","v":0},{"$f":"impuestoDeterminado(M90,SUM(Auxiliares!$D$225:K225,Auxiliares!$D$233:K233,Auxiliares!$D$239:K239),MONTH(M6))","v":0},{"$f":"impuestoDeterminado(N90,SUM(Auxiliares!$D$225:L225,Auxiliares!$D$233:L233,Auxiliares!$D$239:L239),MONTH(N6))","v":0},{"$f":"impuestoDeterminado(O90,SUM(Auxiliares!$D$225:M225,Auxiliares!$D$233:M233,Auxiliares!$D$239:M239),MONTH(O6))","v":0},{"$f":"impuestoDeterminado(P90,SUM(Auxiliares!$D$225:N225,Auxiliares!$D$233:N233,Auxiliares!$D$239:N239),MONTH(P6))","v":0},{"$f":"impuestoDeterminado(Q90,SUM(Auxiliares!$D$225:O225,Auxiliares!$D$233:O233,Auxiliares!$D$239:O239),MONTH(Q6))","v":0},null,{"$f":"impuestoDeterminado(S90,IF(Check!$B$8=\"Ok\",SUM(Auxiliares!$D$225:O225)+SUM(Auxiliares!$D$239:O239),SUM(Ingresos!$C$31:'Ingresos'!N31)),12)","v":0}]
[null,null,null,"Pagos a cuenta",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+PagosACuenta!O8+PagosACuenta!O14+PagosACuenta!O20","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(F96,0,SUM(Ingresos!C$8:C$26))","v":744.08560000000182},{"$f":"ROUND(retener(G96,SUM($F$100:F100)-SUM($F$101:F101),SUM(Ingresos!D$8:D$26)),2)","v":0},{"$f":"ROUND(retener(H96,SUM($F$100:G100)-SUM($F$101:G101),SUM(Ingresos!E$8:E$26)),2)","v":0},{"$f":"ROUND(retener(I96,SUM($F$100:H100)-SUM($F$101:H101),SUM(Ingresos!F$8:F$26)),2)","v":0},{"$f":"ROUND(retener(J96,SUM($F$100:I100)-SUM($F$101:I101),SUM(Ingresos!G$8:G$26)),2)","v":0},{"$f":"ROUND(retener(K96,SUM($F$100:J100)-SUM($F$101:J101),SUM(Ingresos!H$8:H$26)),2)","v":0},{"$f":"ROUND(retener(L96,SUM($F$100:K100)-SUM($F$101:K101),SUM(Ingresos!I$8:I$26)),2)","v":0},{"$f":"ROUND(retener(M96,SUM($F$100:L100)-SUM($F$101:L101),SUM(Ingresos!J$8:J$26)),2)","v":0},{"$f":"ROUND(retener(N96,SUM($F$100:M100)-SUM($F$101:M101),SUM(Ingresos!K$8:K$26)),2)","v":0},{"$f":"ROUND(retener(O96,SUM($F$100:N100)-SUM($F$101:N101),SUM(Ingresos!L$8:L$26)),2)","v":0},{"$f":"ROUND(retener(P96,SUM($F$100:O100)-SUM($F$101:O101),SUM(Ingresos!M$8:M$26)),2)","v":0},{"$f":"ROUND(retener(Q96,SUM($F$100:P100)-SUM($F$101:P101),SUM(Ingresos!N$8:N$26)),2)","v":0},null,{"$f":"retenerAnual(S96,SUM($F100:R100)-SUM(F101:Q101),SUM(Auxiliares!P9:P12,Auxiliares!P16:P19,Auxiliares!P23:P26)-SUM(Auxiliares!P30:P35,Auxiliares!P37:P42),Check!$B$17)","v":4.3999999982133886E-3}]
[null,null,null,"Importe a Devolver",null,{"$f":"devolucion(F96,F100,0)","v":0},{"$f":"ROUND(devolucion(G96,SUM($F$100:G100),SUM($F$101:F101)),2)","v":744.09},{"$f":"ROUND(devolucion(H96,SUM($F$100:H100),SUM($F$101:G101)),2)","v":0},{"$f":"ROUND(devolucion(I96,SUM($F$100:I100),SUM($F$101:H101)),2)","v":0},{"$f":"ROUND(devolucion(J96,SUM($F$100:J100),SUM($F$101:I101)),2)","v":0},{"$f":"ROUND(devolucion(K96,SUM($F$100:K100),SUM($F$101:J101)),2)","v":0},{"$f":"ROUND(devolucion(L96,SUM($F$100:L100),SUM($F$101:K101)),2)","v":0},{"$f":"ROUND(devolucion(M96,SUM($F$100:M100),SUM($F$101:L101)),2)","v":0},{"$f":"ROUND(devolucion(N96,SUM($F$100:N100),SUM($F$101:M101)),2)","v":0},{"$f":"ROUND(devolucion(O96,SUM($F$100:O100),SUM($F$101:N101)),2)","v":0},{"$f":"ROUND(devolucion(P96,SUM($F$100:P100),SUM($F$101:O101)),2)","v":0},{"$f":"ROUND(devolucion(Q96,SUM($F$100:Q100),SUM($F$101:P101)),2)","v":0},null,{"$f":"devolucion(S96-S97,SUM($F$100:S100),SUM($F$101:R101))","v":0}]
[]
[null,null,null,"Importe efectivamente retenido",null,{"$f":"PagosACuenta!C25-PagosACuenta!C26","v":0},{"$f":"PagosACuenta!D25-PagosACuenta!D26","v":0},{"$f":"PagosACuenta!E25-PagosACuenta!E26","v":0},{"$f":"PagosACuenta!F25-PagosACuenta!F26","v":0},{"$f":"PagosACuenta!G25-PagosACuenta!G26","v":0},{"$f":"PagosACuenta!H25-PagosACuenta!H26","v":0},{"$f":"PagosACuenta!I25-PagosACuenta!I26","v":0},{"$f":"PagosACuenta!J25-PagosACuenta!J26","v":0},{"$f":"PagosACuenta!K25-PagosACuenta!K26","v":0},{"$f":"PagosACuenta!L25-PagosACuenta!L26","v":0},{"$f":"PagosACuenta!M25-PagosACuenta!M26","v":0},{"$f":"PagosACuenta!N25-PagosACuenta!N26","v":0},null,{"$f":"PagosACuenta!O25-PagosACuenta!O26","v":0}]
[null,null,null,"Saldo a favor de AFIP/Contribuyente",null,{"$f":"ROUND(F96-F103,2)","v":744.09},{"$f":"ROUND(G96-SUM($F$103:G103),2)","v":0},{"$f":"ROUND(H96-SUM($F$103:H103),2)","v":0},{"$f":"ROUND(I96-SUM($F$103:I103),2)","v":0},{"$f":"ROUND(J96-SUM($F$103:J103),2)","v":0},{"$f":"ROUND(K96-SUM($F$103:K103),2)","v":0},{"$f":"ROUND(L96-SUM($F$103:L103),2)","v":0},{"$f":"ROUND(M96-SUM($F$103:M103),2)","v":0},{"$f":"ROUND(N96-SUM($F$103:N103),2)","v":0},{"$f":"ROUND(O96-SUM($F$103:O103),2)","v":0},{"$f":"ROUND(P96-SUM($F$103:P103),2)","v":0},{"$f":"ROUND(Q96-SUM($F$103:Q103),2)","v":0},null,{"$f":"ROUND(S96-SUM($F$103:Q103),2)","v":0}]
[null,null,null,null,null,{"$f":"IF(F104=0,\"\",IF(F104>0,\"A favor de AFIP\",\"A favor del contribuyente\"))","v":"A favor de AFIP"},{"$f":"IF(G104=0,\"\",IF(G104>0,\"A favor de AFIP\",\"A favor del contribuyente\"))","v":""},"","","","","","","","","","",null,""]
[]
[null,"En el cálculo de las retenciones mensuales y a los fines del encuadre en el tramo correspondiente de la escala para determinar el impuesto, no se han tenido en cuenta las horas extras netas gravadas ni la doceava parte del SAC neto correspondiente a las mismas. A la fecha de cierre de la presente versión, esto no ha sido reglamentado."]

{"sheet":"Formulario","index":10,"n_rows":93,"n_cols":8,"rows_kept":93,"cut":false,"hidden":false,"merged":[[55,2,55,6],[46,2,46,6],[48,2,48,6],[49,2,49,6],[53,2,53,6],[54,2,54,6],[70,2,70,6],[25,2,25,6],[26,2,26,6],[27,2,27,6],[28,2,28,6],[29,2,29,6],[36,2,36,6],[37,2,37,6],[43,2,43,6],[45,2,45,6],[33,2,33,6],[34,2,34,6],[35,2,35,6],[42,2,42,6],[63,2,63,6],[65,2,65,6],[86,2,86,6],[87,2,87,6],[71,2,71,6],[74,2,74,6],[76,2,76,6],[77,2,77,6],[81,2,81,6],[82,2,82,6],[83,2,83,6],[84,2,84,6],[85,2,85,6],[73,2,73,7],[75,2,75,6],[18,2,18,6],[19,2,19,6],[66,2,66,6],[57,2,57,6],[58,2,58,6],[59,2,59,6],[62,2,62,6],[64,2,64,6],[38,2,38,6],[50,2,50,6],[51,2,51,6],[52,2,52,6],[61,2,61,6],[60,2,60,6],[56,2,56,6],[44,2,44,6],[3,2,3,8],[4,2,4,8],[12,2,12,6],[32,2,32,6],[30,2,30,6],[13,2,13,6],[14,2,14,6],[15,2,15,6],[21,2,21,6],[22,2,22,6],[23,2,23,6],[24,2,24,6],[31,2,31,6],[20,2,20,6],[16,2,16,6],[17,2,17,6]]}
[]
[]
[]
[null,null,"Liquidación de impuesto a las ganancias -"]
[null,null,"4ta. categoría relación de dependencia"]
[]
[null,null,{"$f":"\"Fecha: \"&DAY(Datos!F34)&\"/\"&MONTH(Datos!F34)&\"/\"&YEAR(Datos!F34)","v":"Fecha: 31/12/2019"}]
[null,null,{"$f":"\"Beneficiario: \"&Datos!F18&\", \"&Datos!F16&\" \"&Datos!F15&\", \"&Datos!F19","v":"Beneficiario: ,  , "}]
[null,null,{"$f":"\"Agente de Retención: \"&Datos!F24&\", \"&Datos!F25","v":"Agente de Retención: , "}]
[null,null,{"$f":"\"Período Fiscal: \"&Datos!F12","v":"Período Fiscal: 2019"}]
[]
[null,null,"REMUNERACIONES"]
[null,null,"Abonadas por el Agente de Retención:"]
[null,null,"Remuneración bruta",null,null,null,null,{"$f":"SUM(Liquidacion!S7:S25)","v":70000}]
[null,null,"Retribuciones no habituales","$",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$26)-H16-H17","v":0}]
[null,null,"SAC primera cuota","$",null,null,null,{"$f":"SUM(Liquidacion!F11:K11)","v":0}]
[null,null,"SAC segunda cuota","$",null,null,null,{"$f":"SUM(Liquidacion!L11:Q11)","v":0}]
[null,null,"Horas extras remuneración gravada",null,null,null,null,{"$f":"SUM(Ingresos!C9:N9)+SUM(Ingresos!C11:N11)","v":0}]
[null,null,"Movilidad y viáticos remuneración gravada",null,null,null,null,{"$f":"SUM(Ingresos!C15:N15)","v":0}]
[null,null,"Material didáctico personal docente remuneración gravada",null,null,null,null,0]
[null,null,"Remuneración no alcanzada o exenta","$",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$26)+SUMIF(Ingresos!$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$26)","v":0}]
[null,null,"Horas extras remuneración exenta",null,null,null,null,{"$f":"SUM(Ingresos!C10:N10)","v":0}]
[null,null,"Movilidad y viáticos remuneración exenta",null,null,null,null,{"$f":"SUM(Ingresos!C16:N16)","v":0}]
[null,null,"Material didáctico personal docente remuneración exenta",null,null,null,null,0]
[null,null,"Otros empleos:"]
[null,null,"Remuneración bruta",null,null,null,null,{"$f":"SUM(Liquidacion!S27:S37)","v":0}]
[null,null,"Retribuciones no habituales","$",null,null,null,{"$f":"SUMIF(Ingresos!$Q$35:$Q$45,\"Sí\",Ingresos!C35:C45)+SUMIF(Ingresos!$Q$35:$Q$45,\"Sí\",Ingresos!D35:D45)+SUMIF(Ingresos!$Q$35:$Q$45,\"Sí\",Ingresos!E35:E45)+SUMIF(Ingresos!$Q$35:$Q$45,\"Sí\",Ingresos!F35:F45)+SUMIF(Ingresos!$Q$35:$Q$45,\"Sí\",Ingresos!G35:G45)+SUMIF(Ingresos!$Q$35:$Q$45,\"Sí\",Ingresos!H35:H45)+SUMIF(Ingresos!$Q$35:$Q$45,\"Sí\",Ingresos!I35:I45)+SUMIF(Ingresos!$Q$35:$Q$45,\"Sí\",Ingresos!J35:J45)+SUMIF(Ingresos!$Q$35:$Q$45,\"Sí\",Ingresos!K35:K45)+SUMIF(Ingresos!$Q$35:$Q$45,\"Sí\",Ingresos!L35:L45)+SUMIF(Ingresos!$Q$35:$Q$45,\"Sí\",Ingresos!M35:M45)+SUMIF(Ingresos!$Q$35:$Q$45,\"Sí\",Ingresos!N35:N45)","v":0}]
[null,null,"SAC primera cuota","$",null,null,null,{"$f":"SUM(Liquidacion!F31:K31)","v":0}]
[null,null,"SAC segunda cuota","$",null,null,null,{"$f":"SUM(Liquidacion!L31:Q31)","v":0}]
[null,null,"Horas extras remuneración gravada",null,null,null,null,{"$f":"SUM(Ingresos!C36:N36)+SUM(Ingresos!C38:N38)","v":0}]
[null,null,"Movilidad y viáticos remuneración gravada",null,null,null,null,{"$f":"SUM(Ingresos!C40:N40)","v":0}]
[null,null,"Material didáctico personal docente remuneración gravada",null,null,null,null,0]
[null,null,"Remuneración no alcanzada o exenta","$",null,null,null,{"$f":"+SUMIF(Ingresos!$P$35:$P$46,\"No gravado\",Ingresos!C$35:C$46)+SUMIF(Ingresos!$P$35:$P$46,\"No gravado\",Ingresos!D$35:D$46)+SUMIF(Ingresos!$P$35:$P$46,\"No gravado\",Ingresos!E$35:E$46)+SUMIF(Ingresos!$P$35:$P$46,\"No gravado\",Ingresos!F$35:F$46)+SUMIF(Ingresos!$P$35:$P$46,\"No gravado\",Ingresos!G$35:G$46)+SUMIF(Ingresos!$P$35:$P$46,\"No gravado\",Ingresos!H$35:H$46)+SUMIF(Ingresos!$P$35:$P$46,\"No gravado\",Ingresos!I$35:I$46)+SUMIF(Ingresos!$P$35:$P$46,\"No gravado\",Ingresos!J$35:J$46)+SUMIF(Ingresos!$P$35:$P$46,\"No gravado\",Ingresos!K$35:K$46)+SUMIF(Ingresos!$P$35:$P$46,\"No gravado\",Ingresos!L$35:L$46)+SUMIF(Ingresos!$P$35:$P$46,\"No gravado\",Ingresos!M$35:M$46)+SUMIF(Ingresos!$P$35:$P$46,\"No gravado\",Ingresos!N$35:N$46)+SUMIF(Ingresos!$P$35:$P$46,\"Exento\",Ingresos!C$35:C$46)+SUMIF(Ingresos!$P$35:$P$46,\"Exento\",Ingresos!D$35:D$46)+SUMIF(Ingresos!$P$35:$P$46,\"Exento\",Ingresos!E$35:E$46)+SUMIF(Ingresos!$P$35:$P$46,\"Exento\",Ingresos!F$35:F$46)+SUMIF(Ingresos!$P$35:$P$46,\"Exento\",Ingresos!G$35:G$46)+SUMIF(Ingresos!$P$35:$P$46,\"Exento\",Ingresos!H$35:H$46)+SUMIF(Ingresos!$P$35:$P$46,\"Exento\",Ingresos!I$35:I$46)+SUMIF(Ingresos!$P$35:$P$46,\"Exento\",Ingresos!J$35:J$46)+SUMIF(Ingresos!$P$35:$P$46,\"Exento\",Ingresos!K$35:K$46)+SUMIF(Ingresos!$P$35:$P$46,\"Exento\",Ingresos!L$35:L$46)+SUMIF(Ingresos!$P$35:$P$46,\"Exento\",Ingresos!M$35:M$46)+SUMIF(Ingresos!$P$35:$P$46,\"Exento\",Ingresos!N$35:N$46)","v":0}]
[null,null,"Horas extras remuneración exenta",null,null,null,null,{"$f":"SUM(Ingresos!C37:N37)","v":0}]
[null,null,"Movilidad y viáticos remuneración exenta",null,null,null,null,{"$f":"SUM(Ingresos!C41:N41)","v":0}]
[null,null,"Material didáctico personal docente remuneración exenta",null,null,null,null,0]
[null,null,"TOTAL REMUNERACIÓN GRAVADA","$",null,null,null,{"$f":"H14+H26-H38","v":70000}]
[null,null,"TOTAL REMUNERACIÓN NO ALCANZADA O EXENTA","$",null,null,null,{"$f":"H33+H21","v":0}]
[null,null,"TOTAL REMUNERACIONES","$",null,null,null,{"$f":"H37+H38","v":70000}]
[]
[null,null,"DEDUCCIONES GENERALES"]
[]
[null,null,"Aportes a fondos de jubilaciones, retiros, pensiones o subsidios que se destinen a cajas nacionales, provinciales o municipales.",null,null,null,null,{"$f":"+Auxiliares!P207","v":7700}]
[null,null,"Aportes a fondos de jubilaciones, retiros, pensiones o subsidios que se destinen a cajas nacionales, provinciales o municipales por otros empleos",null,null,null,null,{"$f":"+Auxiliares!P211","v":0}]
[null,null,"Aportes a obra sociales",null,null,null,null,{"$f":"+Auxiliares!P208","v":4200}]
[null,null,"Aportes a obra sociales por otros empleos",null,null,null,null,{"$f":"+Auxiliares!P212","v":0}]
[null,null,"Cuota sindical",null,null,null,null,{"$f":"+Auxiliares!P209","v":0}]
[null,null,"Cuota sindical por otros empleos",null,null,null,null,{"$f":"+Auxiliares!P213","v":0}]
[null,null,"Cuotas médico asistenciales",null,null,null,null,{"$f":"+Liquidacion!S74","v":0}]
[null,null,"Primas de Seguro para el caso de muerte",null,null,null,null,{"$f":"+Liquidacion!S59","v":0}]
[null,null,"Primas por riesgo de muerte y de ahorro de seguros mixtos, excepto para los casos de seguros de retiro privados administrados por entidades sujetas al control de la Superintendencia de Seguros de la Nación"]
[null,null,"Aportes a planes de seguro de retiro privados administrados por entidades sujetas al control de la Superintendencia de Seguros de la Nación"]
[null,null,"Cuotapartes de fondos comunes de inversión constituidos con fines de retiro"]
[null,null,"Gastos de sepelio",null,null,null,null,{"$f":"+Liquidacion!S60","v":0}]
[null,null,"Gastos amortización e intereses rodado para corredores y viajantes de comercio",null,null,null,null,{"$f":"+Liquidacion!S69","v":0}]
[null,null,"Donaciones a Fiscos nacional, provinciales y municipales, y a instituciones comprendidas en el art. 20, incs. e) y f) de la ley",null,null,null,null,{"$f":"+Liquidacion!S75","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!S78","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,"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":2960}]
[null,null,"Empleados del servicio doméstico",null,null,null,null,{"$f":"+Liquidacion!S62","v":5274.8}]
[null,null,"Gastos de movilidad, viáticos y otras compensaciones análogas abonados por el empleador",null,null,null,null,{"$f":"+Liquidacion!S70+Liquidacion!S71","v":1500}]
[null,null,"Gastos por adquisición de indumentaria y/o equipamiento de trabajo",null,null,null,null,{"$f":"Liquidacion!S68","v":0}]
[null,null,"Otras deducciones",null,null,null,null,{"$f":"+Liquidacion!S63","v":0}]
[null,null,"TOTAL DEDUCCIONES",null,null,null,null,{"$f":"SUM(H43:H66)","v":21634.799999999999}]
[]
[null,null,"DEDUCCIONES PERSONALES"]
[]
[null,null,{"$f":"\"Ganancia no imponible \"&IF(Tablas!O31=85848.99,\"\",\"(incrementada en 22%)\")","v":"Ganancia no imponible "},null,null,null,null,{"$f":"+Liquidacion!S84","v":85848.990000000034}]
[null,null,{"$f":"\"Deducción especial \"&IF(Tablas!O31=85848.99,\"\",\"(incrementada en 22%)\")","v":"Deducción especial "},null,null,null,null,{"$f":"+Liquidacion!S85","v":412075.15200000006}]
[null,null,"Deducción específica",null,null,null,null,0]
[null,null,{"$f":"\"Cargas de familia \"&IF(Tablas!O31=85848.99,\"\",\"(incrementada en 22%)\")","v":"Cargas de familia "}]
[null,null,{"$f":"\"Cónyuge \"&IF(Tablas!O31=85848.99,\"\",\"(incrementada en 22%)\")","v":"Cónyuge "},null,null,null,null,{"$f":"+Liquidacion!S86","v":0}]
[null,null,"Cantidad de hijos e hijastros",null,null,null,null,{"$f":"SUM(Auxiliares!Q103:Q118)","v":1}]
[null,null,"Deducción total hijos e hijastros",null,null,null,null,{"$f":"+Liquidacion!S87","v":40361.43}]
[null,null,"TOTAL DEDUCCIONES PERSONALES",null,null,null,null,{"$f":"SUM(H71:H77)-H76","v":538285.57200000016}]
[]
[null,null,"DETERMINACIÓN DEL IMPUESTO"]
[]
[null,null,"REMUNERACIÓN SUJETA A IMPUESTO","$",null,null,null,{"$f":"+Liquidacion!S90","v":0}]
[null,null,"Alícuota aplicable art. 90 de la ley de impuesto a las ganancias","%",null,null,null,{"$f":"impuestoAlicuota(Liquidacion!S90,0,12)","v":0}]
[null,null,"Alícuota aplicable sin incluir horas extras","%",null,null,null,{"$f":"Liquidacion!S93","v":0}]
[null,null,"IMPUESTO DETERMINADO","$",null,null,null,{"$f":"Liquidacion!S96","v":0}]
[null,null,"Impuesto retenido","$",null,null,null,{"$f":"SUM(Liquidacion!S103,Liquidacion!F103:Q103)","v":0}]
[null,null,"Pagos a cuenta","$",null,null,null,{"$f":"Liquidacion!S97","v":0}]
[null,null,{"$f":"\"Saldo\"&IF(H88>=0,\" (a favor de AFIP)\",\" (a favor del contribuyente)\")","v":"Saldo (a favor de AFIP)"},"$",null,null,null,{"$f":"+H85-H86+H87","v":0}]
[]
[null,null,"Se extiende el presente certificado para constancia del interesado"]
[null,null,{"$f":"Datos!F33&\", \"&DAY(Datos!F34)&\"/\"&MONTH(Datos!F34)&\"/\"&YEAR(Datos!F34)","v":", 31/12/2019"}]
[null,null,"Firma del responsable"]
[null,null,{"$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":"33039.81/12*IF($B$32=13,12,$B$32)","v":2753.3174999999997},0,0.05,0]
[null,"• Ganancia neta sujeta a impuesto (acumulado)",null,null,null,{"$f":"HLOOKUP(B32,D31:P35,3,FALSE)","v":8448.1056666666773},null,null,0,{"$f":"33039.81/12*IF($B$32=13,12,$B$32)","v":2753.3174999999997},{"$f":"66079.61/12*IF($B$32=13,12,$B$32)","v":5506.6341666666667},{"$f":"1651.99/12*IF($B$32=13,12,$B$32)","v":137.66583333333332},0.09,{"$f":"33039.81/12*IF($B$32=13,12,$B$32)","v":2753.3174999999997}]
[null,null,null,null,null,null,null,null,0,{"$f":"66079.61/12*IF($B$32=13,12,$B$32)","v":5506.6341666666667},{"$f":"99119.42/12*IF($B$32=13,12,$B$32)","v":8259.9516666666659},{"$f":"4625.57/12*IF($B$32=13,12,$B$32)","v":385.46416666666664},0.12,{"$f":"66079.61/12*IF($B$32=13,12,$B$32)","v":5506.6341666666667}]
[null,"• Ganancia neta sujeta a impuesto - horas extras netas (acumulado)",null,null,null,{"$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":8448.1056666666773},null,null,1,{"$f":"99119.42/12*IF($B$32=13,12,$B$32)","v":8259.9516666666659},{"$f":"132159.23/12*IF($B$32=13,12,$B$32)","v":11013.269166666667},{"$f":"8590.35/12*IF($B$32=13,12,$B$32)","v":715.86250000000007},0.15,{"$f":"99119.42/12*IF($B$32=13,12,$B$32)","v":8259.9516666666659}]
[null,null,null,null,null,null,null,null,0,{"$f":"132159.23/12*IF($B$32=13,12,$B$32)","v":11013.269166666667},{"$f":"198238.84/12*IF($B$32=13,12,$B$32)","v":16519.903333333332},{"$f":"13546.32/12*IF($B$32=13,12,$B$32)","v":1128.8599999999999},0.19,{"$f":"132159.23/12*IF($B$32=13,12,$B$32)","v":11013.269166666667}]
[null,"• Ganancia neta sujeta a impuesto detraidas las horas extras netas y las horas extras netas del SAC prorrateado (acumulado)",null,null,null,{"$f":"IF(+F10-HLOOKUP(B32,D31:P37,7,FALSE)<0,0,+F10-HLOOKUP(B32,D31:P37,7,FALSE))","v":8448.1056666666773},null,null,0,{"$f":"198238.84/12*IF($B$32=13,12,$B$32)","v":16519.903333333332},{"$f":"264318.45/12*IF($B$32=13,12,$B$32)","v":22026.537500000002},{"$f":"26101.45/12*IF($B$32=13,12,$B$32)","v":2175.1208333333334},0.23,{"$f":"198238.84/12*IF($B$32=13,12,$B$32)","v":16519.903333333332}]
[null,null,null,null,null,null,null,null,0,{"$f":"264318.45/12*IF($B$32=13,12,$B$32)","v":22026.537500000002},{"$f":"396477.68/12*IF($B$32=13,12,$B$32)","v":33039.806666666664},{"$f":"41299.76/12*IF($B$32=13,12,$B$32)","v":3441.646666666667},0.27,{"$f":"264318.45/12*IF($B$32=13,12,$B$32)","v":22026.537500000002}]
[null,null,null,null,null,null,null,null,0,{"$f":"396477.68/12*IF($B$32=13,12,$B$32)","v":33039.806666666664},{"$f":"528636.91/12*IF($B$32=13,12,$B$32)","v":44053.075833333336},{"$f":"76982.75/12*IF($B$32=13,12,$B$32)","v":6415.229166666667},0.31,{"$f":"396477.68/12*IF($B$32=13,12,$B$32)","v":33039.806666666664}]
[null,"• Impuesto determinado",null,null,null,{"$f":"HLOOKUP(B32,D31:P32,2,FALSE)","v":744.08560000000182},null,null,0,{"$f":"528636.91/12*IF($B$32=13,12,$B$32)","v":44053.075833333336},"en adelante",{"$f":"117952.11/12*IF($B$32=13,12,$B$32)","v":9829.3425000000007},0.35,{"$f":"528636.91/12*IF($B$32=13,12,$B$32)","v":44053.075833333336}]
[]
[null,"• Cálculo auxiliar",null,{"$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":"$715,86 + ($8.448,11 - $8.259,95) * 0,15"}]
[]
[]
[null,"En el cálculo de las retenciones mensuales y a los fines del encuadre en el tramo correspondiente de la escala para determinar el impuesto, no se han tenido en cuenta las horas extras netas gravadas ni la doceava parte del SAC neto correspondiente a las mismas. A la fecha de cierre de la presente versión, esto no ha sido reglamentado."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Mes",0,1,2,3,4,5,6,7,8,9,10,11,12,13]
[null,1,0,{"$f":"Liquidacion!F96","v":744.08560000000182},{"$f":"Liquidacion!G96","v":0},{"$f":"Liquidacion!H96","v":0},{"$f":"Liquidacion!I96","v":0},{"$f":"Liquidacion!J96","v":0},{"$f":"Liquidacion!K96","v":0},{"$f":"Liquidacion!L96","v":0},{"$f":"Liquidacion!M96","v":0},{"$f":"Liquidacion!N96","v":0},{"$f":"Liquidacion!O96","v":0},{"$f":"Liquidacion!P96","v":0},{"$f":"Liquidacion!Q96","v":0},{"$f":"+Liquidacion!S96","v":0},"Impuesto det"]
[null,null,{"$f":"+C32","v":0},{"$f":"Liquidacion!F90","v":8448.1056666666773},{"$f":"Liquidacion!G90","v":0},{"$f":"Liquidacion!H90","v":0},{"$f":"Liquidacion!I90","v":0},{"$f":"Liquidacion!J90","v":0},{"$f":"Liquidacion!K90","v":0},{"$f":"Liquidacion!L90","v":0},{"$f":"Liquidacion!M90","v":0},{"$f":"Liquidacion!N90","v":0},{"$f":"Liquidacion!O90","v":0},{"$f":"Liquidacion!P90","v":0},{"$f":"Liquidacion!Q90","v":0},{"$f":"+Liquidacion!S90","v":0},"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!F93","v":0.15},{"$f":"+Liquidacion!G93","v":0},{"$f":"+Liquidacion!H93","v":0},{"$f":"+Liquidacion!I93","v":0},{"$f":"+Liquidacion!J93","v":0},{"$f":"+Liquidacion!K93","v":0},{"$f":"+Liquidacion!L93","v":0},{"$f":"+Liquidacion!M93","v":0},{"$f":"+Liquidacion!N93","v":0},{"$f":"+Liquidacion!O93","v":0},{"$f":"+Liquidacion!P93","v":0},{"$f":"+Liquidacion!Q93","v":0},{"$f":"+Liquidacion!S93","v":0},"Alícuota"]
[null,null,null,{"$f":"Auxiliares!D239","v":0},{"$f":"Auxiliares!E239+D37","v":0},{"$f":"Auxiliares!F239+E37","v":0},{"$f":"Auxiliares!G239+F37","v":0},{"$f":"Auxiliares!H239+G37","v":0},{"$f":"Auxiliares!I239+H37","v":0},{"$f":"Auxiliares!J239+I37","v":0},{"$f":"Auxiliares!K239+J37","v":0},{"$f":"Auxiliares!L239+K37","v":0},{"$f":"Auxiliares!M239+L37","v":0},{"$f":"Auxiliares!N239+M37","v":0},{"$f":"Auxiliares!O239+N37","v":0},{"$f":"Auxiliares!P239+O37","v":0},"Hrs. extras netas, parte del SAC"]