{"text_format":"1","workbook":"xlsx","n_sheets":12,"sheets":["DATOS FISCALES","INGRESOS","GASTOS","303","IRPF ANUAL","CALCULOS","CLIENTES","PROVEEDORES","Bienes de inversión","FACTURA","FACTURA R.EQ","Acerca de"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":14,"comments":11,"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":"DATOS FISCALES","index":0,"n_rows":271,"n_cols":9,"rows_kept":271,"cut":false,"hidden":false,"merged":[]}
[]
[null,"NIF","34999999W","Para calcular la casilla 13 del Modelo 130"]
[null,"Nombre o Razón Social",null,"(es decir, la deducción del artículo 10.3 c) del Reglamento del IRPF)"]
[null,"Nombre","NOMBRE","Se calcula según los rendimientos netos del ejercicio anterior"]
[null,"Primer Apellido","APELLIDOA","Este importe lo obtenemos:"]
[null,"Segundo Apellido","APELLIDOB"," - De la casilla 03 del Modelo 130 del último trimestre del año anterior"]
[null,"IBAN de la cuenta bancaria","ES9999999999999999999999"," - O bien, de la casilla 118 de la declaración anual de IRPF (Modelo 100)"]
[null,"DEL AÑO ANTERIOR: Casilla [03] del último trimestre del Modelo 130 (o bien la suma de las casillas [118] de la declaración anual de IRPF",9000,"<<<<<<<<<<<<<<<< escribir aquí este importe"]
[null,"Tipo de actividad / clave IRPF Anual",5]
[null,"Tipo de actividad / clave Modelo 390",1]
[null,"Grupo o epígrafe IAE",111]
[null,"IVA: Opción por el régimen especial del criterio de caja","NO","Macro: \"Ocultar columnas recargo equivalencia\" (Ctl+o)"]
[null,"Primer Tipo de IVA",4,"Tipo Recargo Equivalencia",0.5]
[null,"Segundo Tipo de IVA",10,"Tipo de Recargo Equivalencia",1.4]
[null,"Tercer Tipo de IVA",21,"Tipo de Recargo Equivalencia",5.2]
[null,"Localidad","CIUDAD"]
[null,"Teléfono",999999999]
[null,"Código Delegación","32600",{"$f":"VLOOKUP(C18,D20:E271,2,FALSE)","v":"OURENSE"}]
[null,"Observaciones",null,"LISTADO CÓDIGOS DELEGACIONES",null,"LISTADO CÓDIGO PROVINCIAS PARA MODELO 347",null,null,"Lista Trimestres"]
[null,"Enlaces",null,"01600","ALAVA","ARABA/ÁLAVA","01",null,"1T"]
[null,"Enlaces","AEAT, presentación declaraciones","02037","HELLIN","ALBACETE","02",null,"2T"]
[null,null,null,"02069","LA RODA","ALACANT / ALICANTE","03",null,"3T"]
[null,null,null,"02600","ALBACETE","ALMERÍA","04",null,"4T"]
[null,"Macro: \"Crear Nuevo Archivo\" (Ctl+a)",null,"03009","ALCOI/ALCOY","ASTURIAS","33"]
[null,null,null,"03031","BENIDORM","ÁVILA","05"]
[null,null,null,"03063","DENIA","BADAJOZ","06"]
[null,null,null,"03065","ELX/ELCHE","BARCELONA","08"]
[null,null,null,"03066","ELDA","BURGOS","09"]
[null,null,null,"03099","ORIHUELA","CÁCERES",10]
[null,null,null,"03140","VILLENA","CÁDIZ",11]
[null,null,null,"03601","ALACANT/ALICANTE","CANTABRIA",39]
[null,null,null,"04053","HUERCAL-OVERA","CASTELL / CASTELLÓN",12]
[null,null,null,"04104","EL EJIDO","CEUTA",51]
[null,null,null,"04600","ALMERIA","CIUDAD REAL",13]
[null,null,null,"05600","AVILA","CÓRDOBA",14]
[null,null,null,"06044","DON BENITO","A CORUÑA",15]
[null,null,null,"06083","MERIDA","CUENCA",16]
[null,null,null,"06158","ZAFRA","GIRONA",17]
[null,null,null,"06600","BADAJOZ","GRANADA",18]
[null,null,null,"07026","EIVISSA-FORMENTERA","GUADALAJARA",19]
[null,null,null,"07027","INCA","GIPÚZKOA",20]
[null,null,null,"07032","MENORCA","HUELVA",21]
[null,null,null,"07033","MANACOR","HUESCA",22]
[null,null,null,"07601","PALMA DE MALLORCA","ILLES BALEARS","07"]
[null,null,null,"08006","ARENYS DE MAR","JAÉN",23]
[null,null,null,"08015","BADALONA","LEÓN",24]
[null,null,null,"08022","BERGA","LLEIDA",25]
[null,null,null,"08072","CORNELLA DE LLOBR.","LUGO",27]
[null,null,null,"08095","GRANOLLERS","MADRID",28]
[null,null,null,"08100","L'HOSPITALET DE L.","MÁLAGA",29]
[null,null,null,"08101","IGUALADA","MELILLA",52]
[null,null,null,"08112","MANRESA","MURCIA",30]
[null,null,null,"08120","MATARO","NAVARRA",31]
[null,null,null,"08186","SABADELL","OURENSE",32]
[null,null,null,"08204","SANT CUGAT DEL V.","PALENCIA",34]
[null,null,null,"08210","SANT FELIU","LAS PALMAS",35]
[null,null,null,"08245","SANTA COLOMA DE G.","PONTEVEDRA",36]
[null,null,null,"08279","TERRASSA","LA RIOJA",26]
[null,null,null,"08299","VIC","SALAMANCA",37]
[null,null,null,"08306","VILAFRANCA PENEDES","SANTA CRUZ DE TENERIFE",38]
[null,null,null,"08308","VILANOVA I GELTRU","SEGOVIA",40]
[null,null,null,"08602","COLOM","SEVILLA",41]
[null,null,null,"08603","SANTS-LES CORTS","SORIA",42]
[null,null,null,"08604","PEDRALBES-SARRIA","TARRAGONA",43]
[null,null,null,"08605","GRACIA","TERUEL",44]
[null,null,null,"08606","HORTA","TOLEDO",45]
[null,null,null,"08607","SANT ANDREU","VALENCIA / VALÉNCIA",46]
[null,null,null,"08608","POBLE-NOU","VALLADOLID",47]
[null,null,null,"08610","LETAMENDI","BIZKAIA",48]
[null,null,null,"09018","ARANDA DE DUERO","ZAMORA",49]
[null,null,null,"09224","MIRANDA DE EBRO","ZARAGOZA",50]
[null,null,null,"09600","BURGOS","NO RESIDENTE",99]
[null,null,null,"10134","NAVALMORAL MATA"]
[null,null,null,"10151","PLASENCIA"]
[null,null,null,"10199","TRUJILLO"]
[null,null,null,"10600","CACERES"]
[null,null,null,"11004","ALGECIRAS"]
[null,null,null,"11015","CHICLANA DE LA FR."]
[null,null,null,"11027","PTO. DE STA. MARIA"]
[null,null,null,"11032","SANLUCAR BARRAMEDA"]
[null,null,null,"11033","SAN ROQUE"]
[null,null,null,"11038","UBRIQUE"]
[null,null,null,"11600","CADIZ"]
[null,null,null,"12135","VILA-REAL/VILLARR."]
[null,null,null,"12138","VINAROS"]
[null,null,null,"12600","CASTELLO/CASTELLON"]
[null,null,null,"13005","ALCAZAR SAN JUAN"]
[null,null,null,"13071","PUERTOLLANO"]
[null,null,null,"13087","VALDEPEÑAS"]
[null,null,null,"13600","CIUDAD REAL"]
[null,null,null,"14038","LUCENA"]
[null,null,null,"14042","MONTILLA"]
[null,null,null,"14052","PEÑARROYA-PUEBLON."]
[null,null,null,"14054","POZOBLANCO"]
[null,null,null,"14600","CORDOBA"]
[null,null,null,"14601","CORDOBA-ESTE"]
[null,null,null,"15009","BETANZOS"]
[null,null,null,"15019","CARBALLO"]
[null,null,null,"15023","CEE"]
[null,null,null,"15037","FERROL"]
[null,null,null,"15062","ORTIGUEIRA"]
[null,null,null,"15074","RIBEIRA"]
[null,null,null,"15079","SANTIAGO COMPOST."]
[null,null,null,"15600","A CORUÑA"]
[null,null,null,"16212","TARANCON"]
[null,null,null,"16600","CUENCA"]
[null,null,null,"17025","LA BISBAL"]
[null,null,null,"17072","FIGUERES"]
[null,null,null,"17121","OLOT"]
[null,null,null,"17600","GIRONA"]
[null,null,null,"18024","BAZA"]
[null,null,null,"18091","GUADIX"]
[null,null,null,"18123","LOJA"]
[null,null,null,"18142","MOTRIL"]
[null,null,null,"18150","ORGIVA"]
[null,null,null,"18600","GRANADA"]
[null,null,null,"18601","GRANADA-ALMANJAYAR"]
[null,null,null,"19600","GUADALAJARA"]
[null,null,null,"20600","GUIPUZCOA"]
[null,null,null,"21007","ARACENA"]
[null,null,null,"21010","AYAMONTE"]
[null,null,null,"21054","PALMA DEL CONDADO"]
[null,null,null,"21600","HUELVA"]
[null,null,null,"22218","MONZON"]
[null,null,null,"22600","HUESCA"]
[null,null,null,"23005","ANDUJAR"]
[null,null,null,"23055","LINARES"]
[null,null,null,"23092","UBEDA"]
[null,null,null,"23095","VILLACARRILLO"]
[null,null,null,"23600","JAEN"]
[null,null,null,"24009","ASTORGA"]
[null,null,null,"24118","PONFERRADA"]
[null,null,null,"24600","LEON"]
[null,null,null,"25252","LA SEU D'URGELL"]
[null,null,null,"25272","TARREGA"]
[null,null,null,"25600","LLEIDA"]
[null,null,null,"26036","CALAHORRA"]
[null,null,null,"26071","HARO"]
[null,null,null,"26600","LOGROÑO"]
[null,null,null,"27019","FOZ"]
[null,null,null,"27031","MONFORTE DE LEMOS"]
[null,null,null,"27600","LUGO"]
[null,null,null,"28005","ALCALA DE HENARES"]
[null,null,null,"28006","ALCOBENDAS"]
[null,null,null,"28007","ALCORCON"]
[null,null,null,"28013","ARANJUEZ"]
[null,null,null,"28014","ARGANDA"]
[null,null,null,"28045","COLMENAR VIEJO"]
[null,null,null,"28054","EL ESCORIAL"]
[null,null,null,"28058","FUENLABRADA"]
[null,null,null,"28065","GETAFE"]
[null,null,null,"28074","LEGANES"]
[null,null,null,"28092","MOSTOLES"]
[null,null,null,"28115","POZUELO"]
[null,null,null,"28148","TORREJON DE ARDOZ"]
[null,null,null,"28602","CARABANCHEL"]
[null,null,null,"28603","MONTALBAN"]
[null,null,null,"28604","CIUDAD LINEAL"]
[null,null,null,"28606","FUENCARRAL"]
[null,null,null,"28607","HORTALEZA-BARAJAS"]
[null,null,null,"28608","LATINA"]
[null,null,null,"28609","VILLA DE VALLECAS"]
[null,null,null,"28610","MORATALAZ-VICALV."]
[null,null,null,"28612","MARIA DE MOLINA"]
[null,null,null,"28613","SAN BLAS"]
[null,null,null,"28614","PUENTE DE VALLECAS"]
[null,null,null,"28615","VILLAVERDE-USERA"]
[null,null,null,"28616","GUZMAN EL BUENO"]
[null,null,null,"29012","ALORA"]
[null,null,null,"29015","ANTEQUERA"]
[null,null,null,"29069","MARBELLA"]
[null,null,null,"29084","RONDA"]
[null,null,null,"29094","VELEZ-MALAGA"]
[null,null,null,"29103","TORREMOLINOS"]
[null,null,null,"29600","MALAGA"]
[null,null,null,"29601","MALAGA-ESTE"]
[null,null,null,"30019","CIEZA"]
[null,null,null,"30024","LORCA"]
[null,null,null,"30029","MULA"]
[null,null,null,"30601","MURCIA"]
[null,null,null,"31600","NAFARROA/NAVARRA"]
[null,null,null,"32010","O BARCO VALDEORRAS"]
[null,null,null,"32020","O CARBALLIÑO"]
[null,null,null,"32025","CELANOVA"]
[null,null,null,"32086","VERIN"]
[null,null,null,"32600","OURENSE"]
[null,null,null,"33004","AVILES"]
[null,null,null,"33011","CANGAS DEL NARCEA"]
[null,null,null,"33012","CANGAS DE ONIS"]
[null,null,null,"33031","LANGREO"]
[null,null,null,"33034","LUARCA"]
[null,null,null,"33037","MIERES"]
[null,null,null,"33600","OVIEDO"]
[null,null,null,"34004","AGUILAR DE CAMPOO"]
[null,null,null,"34600","PALENCIA"]
[null,null,null,"35004","LANZAROTE"]
[null,null,null,"35010","STA.MARIA DE GUIA"]
[null,null,null,"35018","FUERTEVENTURA"]
[null,null,null,"35020","SAN BARTOLOME TIR."]
[null,null,null,"35601","LAS PALMAS G.C."]
[null,null,null,"36017","A ESTRADA"]
[null,null,null,"36042","PONTEAREAS"]
[null,null,null,"36055","TUI"]
[null,null,null,"36060","VILAGARCIA AROUSA"]
[null,null,null,"36600","PONTEVEDRA"]
[null,null,null,"37046","BEJAR"]
[null,null,null,"37107","CIUDAD RODRIGO"]
[null,null,null,"37600","SALAMANCA"]
[null,null,null,"38006","ARONA"]
[null,null,null,"38023","LA LAGUNA"]
[null,null,null,"38028","PUERTO DE LA CRUZ"]
[null,null,null,"38036","LA GOMERA"]
[null,null,null,"38037","LA PALMA"]
[null,null,null,"38048","EL HIERRO"]
[null,null,null,"38600","STA. CRUZ TENERIFE"]
[null,null,null,"39035","LAREDO"]
[null,null,null,"39059","REINOSA"]
[null,null,null,"39087","TORRELAVEGA"]
[null,null,null,"39600","CANTABRIA"]
[null,null,null,"40600","SEGOVIA"]
[null,null,null,"41039","ECIJA"]
[null,null,null,"41055","LORA DEL RIO"]
[null,null,null,"41065","MORON FRONTERA"]
[null,null,null,"41068","OSUNA"]
[null,null,null,"41095","UTRERA"]
[null,null,null,"41600","SEVILLA"]
[null,null,null,"41601","MACARENA"]
[null,null,null,"41603","PARQUE"]
[null,null,null,"41604","NERVION-SAN PABLO"]
[null,null,null,"41606","OESTE-NOROESTE"]
[null,null,null,"42600","SORIA"]
[null,null,null,"43125","REUS"]
[null,null,null,"43157","TORTOSA"]
[null,null,null,"43600","TARRAGONA"]
[null,null,null,"44013","ALCAÑIZ"]
[null,null,null,"44600","TERUEL"]
[null,null,null,"45143","QUINTANAR ORDEN"]
[null,null,null,"45166","TALAVERA REINA"]
[null,null,null,"45600","TOLEDO"]
[null,null,null,"46017","ALZIRA"]
[null,null,null,"46096","CATARROJA"]
[null,null,null,"46133","GANDIA"]
[null,null,null,"46147","XATIVA"]
[null,null,null,"46149","LLIRIA"]
[null,null,null,"46161","MANISES"]
[null,null,null,"46173","MONCADA"]
[null,null,null,"46215","REQUENA"]
[null,null,null,"46222","SAGUNT/SAGUNTO"]
[null,null,null,"46237","SUECA"]
[null,null,null,"46246","TORRENT"]
[null,null,null,"46601","VALENCIA-GRAO"]
[null,null,null,"46602","VALENCIA-NORTE"]
[null,null,null,"46603","GUILLEM DE CASTRO"]
[null,null,null,"47086","MEDINA DEL CAMPO"]
[null,null,null,"47600","VALLADOLID"]
[null,null,null,"47601","VALLADOLID CAPITAL"]
[null,null,null,"48600","VIZCAYA"]
[null,null,null,"49023","BENAVENTE"]
[null,null,null,"49600","ZAMORA"]
[null,null,null,"50067","CALATAYUD"]
[null,null,null,"50095","EJEA CABALLEROS"]
[null,null,null,"50600","ZARAGOZA"]
[null,null,null,"50601","ARRABAL-PTE. SANT."]
[null,null,null,"50602","DELICIAS"]
[null,null,null,"50603","LAS FUENTES"]
[null,null,null,"51600","CARTAGENA"]
[null,null,null,"52600","GIJON"]
[null,null,null,"53600","JEREZ FRONTERA"]
[null,null,null,"54600","VIGO"]
[null,null,null,"55600","CEUTA"]
[null,null,null,"56600","MELILLA"]

{"sheet":"INGRESOS","index":1,"n_rows":102,"n_cols":25,"rows_kept":102,"cut":false,"hidden":false,"merged":[]}
["FECHA\nREGISTRO","FECHA\nFACTURA","Nº FACTURA","NIF","APELLIDOS Y NOMBRE O RAZÓN SOCIAL","BASE IMPONIBLE","%\nIVA","%\nREC.EQ.","CUOTA\nIVA","CUOTA\nREC. EQ.","CUOTA RETENC\nIRPF","TOTAL FACTURA","INTRACOMUNITARIO","RECTIFICATIVAS","R.E. CRITERIO CAJA","FECHA COBRO","CRITERIO CAJA BASE","%\nIVA","CRITERIO CAJA CUOTA","MEDIO DE COBRO",null,"Trimestre","Trimestre Rég. Criterio Caja","Nº de Declarado Modelo 347","Trimestre Modelo 347"]
[null,{"$f":"IF(A2<>\"\",A2,\"\")","v":""},null,{"$f":"IF(E2<>\"\",VLOOKUP(E2,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,{"$f":"ROUND((F2*(G2/100)),2)","v":0},{"$f":"ROUND((F2*(H2/100)),2)","v":0},null,{"$f":"+F2+I2+J2-K2","v":0},null,null,null,null,null,null,{"$f":"ROUND((Q2*(R2/100)),2)","v":0},null,null,{"$f":"IF(A2>0,ROUNDUP(MONTH(A2)/3,0),0)","v":0},{"$f":"IF(P2>0,ROUNDUP(MONTH(P2)/3,0),0)","v":0},{"$f":"IF(AND(D2<>\"\",ISBLANK(M2),SUMIF($D$2:$D$101,D2,$F$2:$F$101)+SUMIF($D$2:$D$101,D2,$I$2:$I$101)+SUMIF($D$2:$D$101,D2,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D2,D2)>1,VLOOKUP(D2,D$2:X2,21,FALSE),MAX($X$1:X1)+1),0)","v":0},{"$f":"IF(X2>0,ROUNDUP(MONTH(B2)/3,0),0)","v":0}]
[null,"",null,{"$f":"IF(E3<>\"\",VLOOKUP(E3,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,{"$f":"ROUND((F3*(H3/100)),2)","v":0},null,{"$f":"+F3+I3+J3-K3","v":0},null,null,null,null,null,null,{"$f":"ROUND((Q3*(R3/100)),2)","v":0},null,null,{"$f":"IF(A3>0,ROUNDUP(MONTH(A3)/3,0),0)","v":0},{"$f":"IF(P3>0,ROUNDUP(MONTH(P3)/3,0),0)","v":0},{"$f":"IF(AND(D3<>\"\",ISBLANK(M3),SUMIF($D$2:$D$101,D3,$F$2:$F$101)+SUMIF($D$2:$D$101,D3,$I$2:$I$101)+SUMIF($D$2:$D$101,D3,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D3,D3)>1,VLOOKUP(D3,D$2:X3,21,FALSE),MAX($X$1:X2)+1),0)","v":0},{"$f":"IF(X3>0,ROUNDUP(MONTH(B3)/3,0),0)","v":0}]
[null,"",null,{"$f":"IF(E4<>\"\",VLOOKUP(E4,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D4<>\"\",ISBLANK(M4),SUMIF($D$2:$D$101,D4,$F$2:$F$101)+SUMIF($D$2:$D$101,D4,$I$2:$I$101)+SUMIF($D$2:$D$101,D4,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D4,D4)>1,VLOOKUP(D4,D$2:X4,21,FALSE),MAX($X$1:X3)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E5<>\"\",VLOOKUP(E5,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D5<>\"\",ISBLANK(M5),SUMIF($D$2:$D$101,D5,$F$2:$F$101)+SUMIF($D$2:$D$101,D5,$I$2:$I$101)+SUMIF($D$2:$D$101,D5,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D5,D5)>1,VLOOKUP(D5,D$2:X5,21,FALSE),MAX($X$1:X4)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E6<>\"\",VLOOKUP(E6,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D6<>\"\",ISBLANK(M6),SUMIF($D$2:$D$101,D6,$F$2:$F$101)+SUMIF($D$2:$D$101,D6,$I$2:$I$101)+SUMIF($D$2:$D$101,D6,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D6,D6)>1,VLOOKUP(D6,D$2:X6,21,FALSE),MAX($X$1:X5)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E7<>\"\",VLOOKUP(E7,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D7<>\"\",ISBLANK(M7),SUMIF($D$2:$D$101,D7,$F$2:$F$101)+SUMIF($D$2:$D$101,D7,$I$2:$I$101)+SUMIF($D$2:$D$101,D7,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D7,D7)>1,VLOOKUP(D7,D$2:X7,21,FALSE),MAX($X$1:X6)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E8<>\"\",VLOOKUP(E8,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D8<>\"\",ISBLANK(M8),SUMIF($D$2:$D$101,D8,$F$2:$F$101)+SUMIF($D$2:$D$101,D8,$I$2:$I$101)+SUMIF($D$2:$D$101,D8,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D8,D8)>1,VLOOKUP(D8,D$2:X8,21,FALSE),MAX($X$1:X7)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E9<>\"\",VLOOKUP(E9,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D9<>\"\",ISBLANK(M9),SUMIF($D$2:$D$101,D9,$F$2:$F$101)+SUMIF($D$2:$D$101,D9,$I$2:$I$101)+SUMIF($D$2:$D$101,D9,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D9,D9)>1,VLOOKUP(D9,D$2:X9,21,FALSE),MAX($X$1:X8)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E10<>\"\",VLOOKUP(E10,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D10<>\"\",ISBLANK(M10),SUMIF($D$2:$D$101,D10,$F$2:$F$101)+SUMIF($D$2:$D$101,D10,$I$2:$I$101)+SUMIF($D$2:$D$101,D10,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D10,D10)>1,VLOOKUP(D10,D$2:X10,21,FALSE),MAX($X$1:X9)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E11<>\"\",VLOOKUP(E11,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D11<>\"\",ISBLANK(M11),SUMIF($D$2:$D$101,D11,$F$2:$F$101)+SUMIF($D$2:$D$101,D11,$I$2:$I$101)+SUMIF($D$2:$D$101,D11,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D11,D11)>1,VLOOKUP(D11,D$2:X11,21,FALSE),MAX($X$1:X10)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E12<>\"\",VLOOKUP(E12,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D12<>\"\",ISBLANK(M12),SUMIF($D$2:$D$101,D12,$F$2:$F$101)+SUMIF($D$2:$D$101,D12,$I$2:$I$101)+SUMIF($D$2:$D$101,D12,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D12,D12)>1,VLOOKUP(D12,D$2:X12,21,FALSE),MAX($X$1:X11)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E13<>\"\",VLOOKUP(E13,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D13<>\"\",ISBLANK(M13),SUMIF($D$2:$D$101,D13,$F$2:$F$101)+SUMIF($D$2:$D$101,D13,$I$2:$I$101)+SUMIF($D$2:$D$101,D13,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D13,D13)>1,VLOOKUP(D13,D$2:X13,21,FALSE),MAX($X$1:X12)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E14<>\"\",VLOOKUP(E14,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D14<>\"\",ISBLANK(M14),SUMIF($D$2:$D$101,D14,$F$2:$F$101)+SUMIF($D$2:$D$101,D14,$I$2:$I$101)+SUMIF($D$2:$D$101,D14,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D14,D14)>1,VLOOKUP(D14,D$2:X14,21,FALSE),MAX($X$1:X13)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E15<>\"\",VLOOKUP(E15,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D15<>\"\",ISBLANK(M15),SUMIF($D$2:$D$101,D15,$F$2:$F$101)+SUMIF($D$2:$D$101,D15,$I$2:$I$101)+SUMIF($D$2:$D$101,D15,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D15,D15)>1,VLOOKUP(D15,D$2:X15,21,FALSE),MAX($X$1:X14)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E16<>\"\",VLOOKUP(E16,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D16<>\"\",ISBLANK(M16),SUMIF($D$2:$D$101,D16,$F$2:$F$101)+SUMIF($D$2:$D$101,D16,$I$2:$I$101)+SUMIF($D$2:$D$101,D16,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D16,D16)>1,VLOOKUP(D16,D$2:X16,21,FALSE),MAX($X$1:X15)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E17<>\"\",VLOOKUP(E17,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D17<>\"\",ISBLANK(M17),SUMIF($D$2:$D$101,D17,$F$2:$F$101)+SUMIF($D$2:$D$101,D17,$I$2:$I$101)+SUMIF($D$2:$D$101,D17,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D17,D17)>1,VLOOKUP(D17,D$2:X17,21,FALSE),MAX($X$1:X16)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E18<>\"\",VLOOKUP(E18,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D18<>\"\",ISBLANK(M18),SUMIF($D$2:$D$101,D18,$F$2:$F$101)+SUMIF($D$2:$D$101,D18,$I$2:$I$101)+SUMIF($D$2:$D$101,D18,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D18,D18)>1,VLOOKUP(D18,D$2:X18,21,FALSE),MAX($X$1:X17)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E19<>\"\",VLOOKUP(E19,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D19<>\"\",ISBLANK(M19),SUMIF($D$2:$D$101,D19,$F$2:$F$101)+SUMIF($D$2:$D$101,D19,$I$2:$I$101)+SUMIF($D$2:$D$101,D19,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D19,D19)>1,VLOOKUP(D19,D$2:X19,21,FALSE),MAX($X$1:X18)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E20<>\"\",VLOOKUP(E20,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D20<>\"\",ISBLANK(M20),SUMIF($D$2:$D$101,D20,$F$2:$F$101)+SUMIF($D$2:$D$101,D20,$I$2:$I$101)+SUMIF($D$2:$D$101,D20,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D20,D20)>1,VLOOKUP(D20,D$2:X20,21,FALSE),MAX($X$1:X19)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E21<>\"\",VLOOKUP(E21,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D21<>\"\",ISBLANK(M21),SUMIF($D$2:$D$101,D21,$F$2:$F$101)+SUMIF($D$2:$D$101,D21,$I$2:$I$101)+SUMIF($D$2:$D$101,D21,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D21,D21)>1,VLOOKUP(D21,D$2:X21,21,FALSE),MAX($X$1:X20)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E22<>\"\",VLOOKUP(E22,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D22<>\"\",ISBLANK(M22),SUMIF($D$2:$D$101,D22,$F$2:$F$101)+SUMIF($D$2:$D$101,D22,$I$2:$I$101)+SUMIF($D$2:$D$101,D22,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D22,D22)>1,VLOOKUP(D22,D$2:X22,21,FALSE),MAX($X$1:X21)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E23<>\"\",VLOOKUP(E23,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D23<>\"\",ISBLANK(M23),SUMIF($D$2:$D$101,D23,$F$2:$F$101)+SUMIF($D$2:$D$101,D23,$I$2:$I$101)+SUMIF($D$2:$D$101,D23,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D23,D23)>1,VLOOKUP(D23,D$2:X23,21,FALSE),MAX($X$1:X22)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E24<>\"\",VLOOKUP(E24,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D24<>\"\",ISBLANK(M24),SUMIF($D$2:$D$101,D24,$F$2:$F$101)+SUMIF($D$2:$D$101,D24,$I$2:$I$101)+SUMIF($D$2:$D$101,D24,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D24,D24)>1,VLOOKUP(D24,D$2:X24,21,FALSE),MAX($X$1:X23)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E25<>\"\",VLOOKUP(E25,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D25<>\"\",ISBLANK(M25),SUMIF($D$2:$D$101,D25,$F$2:$F$101)+SUMIF($D$2:$D$101,D25,$I$2:$I$101)+SUMIF($D$2:$D$101,D25,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D25,D25)>1,VLOOKUP(D25,D$2:X25,21,FALSE),MAX($X$1:X24)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E26<>\"\",VLOOKUP(E26,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D26<>\"\",ISBLANK(M26),SUMIF($D$2:$D$101,D26,$F$2:$F$101)+SUMIF($D$2:$D$101,D26,$I$2:$I$101)+SUMIF($D$2:$D$101,D26,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D26,D26)>1,VLOOKUP(D26,D$2:X26,21,FALSE),MAX($X$1:X25)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E27<>\"\",VLOOKUP(E27,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D27<>\"\",ISBLANK(M27),SUMIF($D$2:$D$101,D27,$F$2:$F$101)+SUMIF($D$2:$D$101,D27,$I$2:$I$101)+SUMIF($D$2:$D$101,D27,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D27,D27)>1,VLOOKUP(D27,D$2:X27,21,FALSE),MAX($X$1:X26)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E28<>\"\",VLOOKUP(E28,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D28<>\"\",ISBLANK(M28),SUMIF($D$2:$D$101,D28,$F$2:$F$101)+SUMIF($D$2:$D$101,D28,$I$2:$I$101)+SUMIF($D$2:$D$101,D28,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D28,D28)>1,VLOOKUP(D28,D$2:X28,21,FALSE),MAX($X$1:X27)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E29<>\"\",VLOOKUP(E29,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D29<>\"\",ISBLANK(M29),SUMIF($D$2:$D$101,D29,$F$2:$F$101)+SUMIF($D$2:$D$101,D29,$I$2:$I$101)+SUMIF($D$2:$D$101,D29,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D29,D29)>1,VLOOKUP(D29,D$2:X29,21,FALSE),MAX($X$1:X28)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E30<>\"\",VLOOKUP(E30,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D30<>\"\",ISBLANK(M30),SUMIF($D$2:$D$101,D30,$F$2:$F$101)+SUMIF($D$2:$D$101,D30,$I$2:$I$101)+SUMIF($D$2:$D$101,D30,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D30,D30)>1,VLOOKUP(D30,D$2:X30,21,FALSE),MAX($X$1:X29)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E31<>\"\",VLOOKUP(E31,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D31<>\"\",ISBLANK(M31),SUMIF($D$2:$D$101,D31,$F$2:$F$101)+SUMIF($D$2:$D$101,D31,$I$2:$I$101)+SUMIF($D$2:$D$101,D31,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D31,D31)>1,VLOOKUP(D31,D$2:X31,21,FALSE),MAX($X$1:X30)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E32<>\"\",VLOOKUP(E32,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D32<>\"\",ISBLANK(M32),SUMIF($D$2:$D$101,D32,$F$2:$F$101)+SUMIF($D$2:$D$101,D32,$I$2:$I$101)+SUMIF($D$2:$D$101,D32,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D32,D32)>1,VLOOKUP(D32,D$2:X32,21,FALSE),MAX($X$1:X31)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E33<>\"\",VLOOKUP(E33,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D33<>\"\",ISBLANK(M33),SUMIF($D$2:$D$101,D33,$F$2:$F$101)+SUMIF($D$2:$D$101,D33,$I$2:$I$101)+SUMIF($D$2:$D$101,D33,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D33,D33)>1,VLOOKUP(D33,D$2:X33,21,FALSE),MAX($X$1:X32)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E34<>\"\",VLOOKUP(E34,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D34<>\"\",ISBLANK(M34),SUMIF($D$2:$D$101,D34,$F$2:$F$101)+SUMIF($D$2:$D$101,D34,$I$2:$I$101)+SUMIF($D$2:$D$101,D34,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D34,D34)>1,VLOOKUP(D34,D$2:X34,21,FALSE),MAX($X$1:X33)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E35<>\"\",VLOOKUP(E35,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D35<>\"\",ISBLANK(M35),SUMIF($D$2:$D$101,D35,$F$2:$F$101)+SUMIF($D$2:$D$101,D35,$I$2:$I$101)+SUMIF($D$2:$D$101,D35,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D35,D35)>1,VLOOKUP(D35,D$2:X35,21,FALSE),MAX($X$1:X34)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E36<>\"\",VLOOKUP(E36,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D36<>\"\",ISBLANK(M36),SUMIF($D$2:$D$101,D36,$F$2:$F$101)+SUMIF($D$2:$D$101,D36,$I$2:$I$101)+SUMIF($D$2:$D$101,D36,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D36,D36)>1,VLOOKUP(D36,D$2:X36,21,FALSE),MAX($X$1:X35)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E37<>\"\",VLOOKUP(E37,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D37<>\"\",ISBLANK(M37),SUMIF($D$2:$D$101,D37,$F$2:$F$101)+SUMIF($D$2:$D$101,D37,$I$2:$I$101)+SUMIF($D$2:$D$101,D37,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D37,D37)>1,VLOOKUP(D37,D$2:X37,21,FALSE),MAX($X$1:X36)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E38<>\"\",VLOOKUP(E38,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D38<>\"\",ISBLANK(M38),SUMIF($D$2:$D$101,D38,$F$2:$F$101)+SUMIF($D$2:$D$101,D38,$I$2:$I$101)+SUMIF($D$2:$D$101,D38,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D38,D38)>1,VLOOKUP(D38,D$2:X38,21,FALSE),MAX($X$1:X37)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E39<>\"\",VLOOKUP(E39,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D39<>\"\",ISBLANK(M39),SUMIF($D$2:$D$101,D39,$F$2:$F$101)+SUMIF($D$2:$D$101,D39,$I$2:$I$101)+SUMIF($D$2:$D$101,D39,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D39,D39)>1,VLOOKUP(D39,D$2:X39,21,FALSE),MAX($X$1:X38)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E40<>\"\",VLOOKUP(E40,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D40<>\"\",ISBLANK(M40),SUMIF($D$2:$D$101,D40,$F$2:$F$101)+SUMIF($D$2:$D$101,D40,$I$2:$I$101)+SUMIF($D$2:$D$101,D40,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D40,D40)>1,VLOOKUP(D40,D$2:X40,21,FALSE),MAX($X$1:X39)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E41<>\"\",VLOOKUP(E41,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D41<>\"\",ISBLANK(M41),SUMIF($D$2:$D$101,D41,$F$2:$F$101)+SUMIF($D$2:$D$101,D41,$I$2:$I$101)+SUMIF($D$2:$D$101,D41,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D41,D41)>1,VLOOKUP(D41,D$2:X41,21,FALSE),MAX($X$1:X40)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E42<>\"\",VLOOKUP(E42,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D42<>\"\",ISBLANK(M42),SUMIF($D$2:$D$101,D42,$F$2:$F$101)+SUMIF($D$2:$D$101,D42,$I$2:$I$101)+SUMIF($D$2:$D$101,D42,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D42,D42)>1,VLOOKUP(D42,D$2:X42,21,FALSE),MAX($X$1:X41)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E43<>\"\",VLOOKUP(E43,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D43<>\"\",ISBLANK(M43),SUMIF($D$2:$D$101,D43,$F$2:$F$101)+SUMIF($D$2:$D$101,D43,$I$2:$I$101)+SUMIF($D$2:$D$101,D43,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D43,D43)>1,VLOOKUP(D43,D$2:X43,21,FALSE),MAX($X$1:X42)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E44<>\"\",VLOOKUP(E44,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D44<>\"\",ISBLANK(M44),SUMIF($D$2:$D$101,D44,$F$2:$F$101)+SUMIF($D$2:$D$101,D44,$I$2:$I$101)+SUMIF($D$2:$D$101,D44,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D44,D44)>1,VLOOKUP(D44,D$2:X44,21,FALSE),MAX($X$1:X43)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E45<>\"\",VLOOKUP(E45,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D45<>\"\",ISBLANK(M45),SUMIF($D$2:$D$101,D45,$F$2:$F$101)+SUMIF($D$2:$D$101,D45,$I$2:$I$101)+SUMIF($D$2:$D$101,D45,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D45,D45)>1,VLOOKUP(D45,D$2:X45,21,FALSE),MAX($X$1:X44)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E46<>\"\",VLOOKUP(E46,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D46<>\"\",ISBLANK(M46),SUMIF($D$2:$D$101,D46,$F$2:$F$101)+SUMIF($D$2:$D$101,D46,$I$2:$I$101)+SUMIF($D$2:$D$101,D46,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D46,D46)>1,VLOOKUP(D46,D$2:X46,21,FALSE),MAX($X$1:X45)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E47<>\"\",VLOOKUP(E47,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D47<>\"\",ISBLANK(M47),SUMIF($D$2:$D$101,D47,$F$2:$F$101)+SUMIF($D$2:$D$101,D47,$I$2:$I$101)+SUMIF($D$2:$D$101,D47,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D47,D47)>1,VLOOKUP(D47,D$2:X47,21,FALSE),MAX($X$1:X46)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E48<>\"\",VLOOKUP(E48,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D48<>\"\",ISBLANK(M48),SUMIF($D$2:$D$101,D48,$F$2:$F$101)+SUMIF($D$2:$D$101,D48,$I$2:$I$101)+SUMIF($D$2:$D$101,D48,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D48,D48)>1,VLOOKUP(D48,D$2:X48,21,FALSE),MAX($X$1:X47)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E49<>\"\",VLOOKUP(E49,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D49<>\"\",ISBLANK(M49),SUMIF($D$2:$D$101,D49,$F$2:$F$101)+SUMIF($D$2:$D$101,D49,$I$2:$I$101)+SUMIF($D$2:$D$101,D49,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D49,D49)>1,VLOOKUP(D49,D$2:X49,21,FALSE),MAX($X$1:X48)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E50<>\"\",VLOOKUP(E50,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D50<>\"\",ISBLANK(M50),SUMIF($D$2:$D$101,D50,$F$2:$F$101)+SUMIF($D$2:$D$101,D50,$I$2:$I$101)+SUMIF($D$2:$D$101,D50,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D50,D50)>1,VLOOKUP(D50,D$2:X50,21,FALSE),MAX($X$1:X49)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E51<>\"\",VLOOKUP(E51,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D51<>\"\",ISBLANK(M51),SUMIF($D$2:$D$101,D51,$F$2:$F$101)+SUMIF($D$2:$D$101,D51,$I$2:$I$101)+SUMIF($D$2:$D$101,D51,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D51,D51)>1,VLOOKUP(D51,D$2:X51,21,FALSE),MAX($X$1:X50)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E52<>\"\",VLOOKUP(E52,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D52<>\"\",ISBLANK(M52),SUMIF($D$2:$D$101,D52,$F$2:$F$101)+SUMIF($D$2:$D$101,D52,$I$2:$I$101)+SUMIF($D$2:$D$101,D52,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D52,D52)>1,VLOOKUP(D52,D$2:X52,21,FALSE),MAX($X$1:X51)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E53<>\"\",VLOOKUP(E53,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D53<>\"\",ISBLANK(M53),SUMIF($D$2:$D$101,D53,$F$2:$F$101)+SUMIF($D$2:$D$101,D53,$I$2:$I$101)+SUMIF($D$2:$D$101,D53,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D53,D53)>1,VLOOKUP(D53,D$2:X53,21,FALSE),MAX($X$1:X52)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E54<>\"\",VLOOKUP(E54,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D54<>\"\",ISBLANK(M54),SUMIF($D$2:$D$101,D54,$F$2:$F$101)+SUMIF($D$2:$D$101,D54,$I$2:$I$101)+SUMIF($D$2:$D$101,D54,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D54,D54)>1,VLOOKUP(D54,D$2:X54,21,FALSE),MAX($X$1:X53)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E55<>\"\",VLOOKUP(E55,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D55<>\"\",ISBLANK(M55),SUMIF($D$2:$D$101,D55,$F$2:$F$101)+SUMIF($D$2:$D$101,D55,$I$2:$I$101)+SUMIF($D$2:$D$101,D55,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D55,D55)>1,VLOOKUP(D55,D$2:X55,21,FALSE),MAX($X$1:X54)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E56<>\"\",VLOOKUP(E56,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D56<>\"\",ISBLANK(M56),SUMIF($D$2:$D$101,D56,$F$2:$F$101)+SUMIF($D$2:$D$101,D56,$I$2:$I$101)+SUMIF($D$2:$D$101,D56,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D56,D56)>1,VLOOKUP(D56,D$2:X56,21,FALSE),MAX($X$1:X55)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E57<>\"\",VLOOKUP(E57,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D57<>\"\",ISBLANK(M57),SUMIF($D$2:$D$101,D57,$F$2:$F$101)+SUMIF($D$2:$D$101,D57,$I$2:$I$101)+SUMIF($D$2:$D$101,D57,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D57,D57)>1,VLOOKUP(D57,D$2:X57,21,FALSE),MAX($X$1:X56)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E58<>\"\",VLOOKUP(E58,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D58<>\"\",ISBLANK(M58),SUMIF($D$2:$D$101,D58,$F$2:$F$101)+SUMIF($D$2:$D$101,D58,$I$2:$I$101)+SUMIF($D$2:$D$101,D58,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D58,D58)>1,VLOOKUP(D58,D$2:X58,21,FALSE),MAX($X$1:X57)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E59<>\"\",VLOOKUP(E59,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D59<>\"\",ISBLANK(M59),SUMIF($D$2:$D$101,D59,$F$2:$F$101)+SUMIF($D$2:$D$101,D59,$I$2:$I$101)+SUMIF($D$2:$D$101,D59,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D59,D59)>1,VLOOKUP(D59,D$2:X59,21,FALSE),MAX($X$1:X58)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E60<>\"\",VLOOKUP(E60,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D60<>\"\",ISBLANK(M60),SUMIF($D$2:$D$101,D60,$F$2:$F$101)+SUMIF($D$2:$D$101,D60,$I$2:$I$101)+SUMIF($D$2:$D$101,D60,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D60,D60)>1,VLOOKUP(D60,D$2:X60,21,FALSE),MAX($X$1:X59)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E61<>\"\",VLOOKUP(E61,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D61<>\"\",ISBLANK(M61),SUMIF($D$2:$D$101,D61,$F$2:$F$101)+SUMIF($D$2:$D$101,D61,$I$2:$I$101)+SUMIF($D$2:$D$101,D61,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D61,D61)>1,VLOOKUP(D61,D$2:X61,21,FALSE),MAX($X$1:X60)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E62<>\"\",VLOOKUP(E62,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D62<>\"\",ISBLANK(M62),SUMIF($D$2:$D$101,D62,$F$2:$F$101)+SUMIF($D$2:$D$101,D62,$I$2:$I$101)+SUMIF($D$2:$D$101,D62,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D62,D62)>1,VLOOKUP(D62,D$2:X62,21,FALSE),MAX($X$1:X61)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E63<>\"\",VLOOKUP(E63,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D63<>\"\",ISBLANK(M63),SUMIF($D$2:$D$101,D63,$F$2:$F$101)+SUMIF($D$2:$D$101,D63,$I$2:$I$101)+SUMIF($D$2:$D$101,D63,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D63,D63)>1,VLOOKUP(D63,D$2:X63,21,FALSE),MAX($X$1:X62)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E64<>\"\",VLOOKUP(E64,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D64<>\"\",ISBLANK(M64),SUMIF($D$2:$D$101,D64,$F$2:$F$101)+SUMIF($D$2:$D$101,D64,$I$2:$I$101)+SUMIF($D$2:$D$101,D64,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D64,D64)>1,VLOOKUP(D64,D$2:X64,21,FALSE),MAX($X$1:X63)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E65<>\"\",VLOOKUP(E65,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D65<>\"\",ISBLANK(M65),SUMIF($D$2:$D$101,D65,$F$2:$F$101)+SUMIF($D$2:$D$101,D65,$I$2:$I$101)+SUMIF($D$2:$D$101,D65,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D65,D65)>1,VLOOKUP(D65,D$2:X65,21,FALSE),MAX($X$1:X64)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E66<>\"\",VLOOKUP(E66,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D66<>\"\",ISBLANK(M66),SUMIF($D$2:$D$101,D66,$F$2:$F$101)+SUMIF($D$2:$D$101,D66,$I$2:$I$101)+SUMIF($D$2:$D$101,D66,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D66,D66)>1,VLOOKUP(D66,D$2:X66,21,FALSE),MAX($X$1:X65)+1),0)","v":0},0]
[null,{"$f":"IF(A67<>\"\",A67,\"\")","v":""},null,{"$f":"IF(E67<>\"\",VLOOKUP(E67,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,{"$f":"ROUND((F67*(G67/100)),2)","v":0},{"$f":"ROUND((F67*(H67/100)),2)","v":0},null,{"$f":"+F67+I67+J67-K67","v":0},null,null,null,null,null,null,{"$f":"ROUND((Q67*(R67/100)),2)","v":0},null,null,{"$f":"IF(A67>0,ROUNDUP(MONTH(A67)/3,0),0)","v":0},{"$f":"IF(P67>0,ROUNDUP(MONTH(P67)/3,0),0)","v":0},{"$f":"IF(AND(D67<>\"\",ISBLANK(M67),SUMIF($D$2:$D$101,D67,$F$2:$F$101)+SUMIF($D$2:$D$101,D67,$I$2:$I$101)+SUMIF($D$2:$D$101,D67,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D67,D67)>1,VLOOKUP(D67,D$2:X67,21,FALSE),MAX($X$1:X66)+1),0)","v":0},{"$f":"IF(X67>0,ROUNDUP(MONTH(B67)/3,0),0)","v":0}]
[null,"",null,{"$f":"IF(E68<>\"\",VLOOKUP(E68,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D68<>\"\",ISBLANK(M68),SUMIF($D$2:$D$101,D68,$F$2:$F$101)+SUMIF($D$2:$D$101,D68,$I$2:$I$101)+SUMIF($D$2:$D$101,D68,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D68,D68)>1,VLOOKUP(D68,D$2:X68,21,FALSE),MAX($X$1:X67)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E69<>\"\",VLOOKUP(E69,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D69<>\"\",ISBLANK(M69),SUMIF($D$2:$D$101,D69,$F$2:$F$101)+SUMIF($D$2:$D$101,D69,$I$2:$I$101)+SUMIF($D$2:$D$101,D69,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D69,D69)>1,VLOOKUP(D69,D$2:X69,21,FALSE),MAX($X$1:X68)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E70<>\"\",VLOOKUP(E70,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D70<>\"\",ISBLANK(M70),SUMIF($D$2:$D$101,D70,$F$2:$F$101)+SUMIF($D$2:$D$101,D70,$I$2:$I$101)+SUMIF($D$2:$D$101,D70,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D70,D70)>1,VLOOKUP(D70,D$2:X70,21,FALSE),MAX($X$1:X69)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E71<>\"\",VLOOKUP(E71,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D71<>\"\",ISBLANK(M71),SUMIF($D$2:$D$101,D71,$F$2:$F$101)+SUMIF($D$2:$D$101,D71,$I$2:$I$101)+SUMIF($D$2:$D$101,D71,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D71,D71)>1,VLOOKUP(D71,D$2:X71,21,FALSE),MAX($X$1:X70)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E72<>\"\",VLOOKUP(E72,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D72<>\"\",ISBLANK(M72),SUMIF($D$2:$D$101,D72,$F$2:$F$101)+SUMIF($D$2:$D$101,D72,$I$2:$I$101)+SUMIF($D$2:$D$101,D72,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D72,D72)>1,VLOOKUP(D72,D$2:X72,21,FALSE),MAX($X$1:X71)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E73<>\"\",VLOOKUP(E73,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D73<>\"\",ISBLANK(M73),SUMIF($D$2:$D$101,D73,$F$2:$F$101)+SUMIF($D$2:$D$101,D73,$I$2:$I$101)+SUMIF($D$2:$D$101,D73,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D73,D73)>1,VLOOKUP(D73,D$2:X73,21,FALSE),MAX($X$1:X72)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E74<>\"\",VLOOKUP(E74,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D74<>\"\",ISBLANK(M74),SUMIF($D$2:$D$101,D74,$F$2:$F$101)+SUMIF($D$2:$D$101,D74,$I$2:$I$101)+SUMIF($D$2:$D$101,D74,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D74,D74)>1,VLOOKUP(D74,D$2:X74,21,FALSE),MAX($X$1:X73)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E75<>\"\",VLOOKUP(E75,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D75<>\"\",ISBLANK(M75),SUMIF($D$2:$D$101,D75,$F$2:$F$101)+SUMIF($D$2:$D$101,D75,$I$2:$I$101)+SUMIF($D$2:$D$101,D75,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D75,D75)>1,VLOOKUP(D75,D$2:X75,21,FALSE),MAX($X$1:X74)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E76<>\"\",VLOOKUP(E76,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D76<>\"\",ISBLANK(M76),SUMIF($D$2:$D$101,D76,$F$2:$F$101)+SUMIF($D$2:$D$101,D76,$I$2:$I$101)+SUMIF($D$2:$D$101,D76,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D76,D76)>1,VLOOKUP(D76,D$2:X76,21,FALSE),MAX($X$1:X75)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E77<>\"\",VLOOKUP(E77,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D77<>\"\",ISBLANK(M77),SUMIF($D$2:$D$101,D77,$F$2:$F$101)+SUMIF($D$2:$D$101,D77,$I$2:$I$101)+SUMIF($D$2:$D$101,D77,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D77,D77)>1,VLOOKUP(D77,D$2:X77,21,FALSE),MAX($X$1:X76)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E78<>\"\",VLOOKUP(E78,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D78<>\"\",ISBLANK(M78),SUMIF($D$2:$D$101,D78,$F$2:$F$101)+SUMIF($D$2:$D$101,D78,$I$2:$I$101)+SUMIF($D$2:$D$101,D78,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D78,D78)>1,VLOOKUP(D78,D$2:X78,21,FALSE),MAX($X$1:X77)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E79<>\"\",VLOOKUP(E79,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D79<>\"\",ISBLANK(M79),SUMIF($D$2:$D$101,D79,$F$2:$F$101)+SUMIF($D$2:$D$101,D79,$I$2:$I$101)+SUMIF($D$2:$D$101,D79,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D79,D79)>1,VLOOKUP(D79,D$2:X79,21,FALSE),MAX($X$1:X78)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E80<>\"\",VLOOKUP(E80,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D80<>\"\",ISBLANK(M80),SUMIF($D$2:$D$101,D80,$F$2:$F$101)+SUMIF($D$2:$D$101,D80,$I$2:$I$101)+SUMIF($D$2:$D$101,D80,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D80,D80)>1,VLOOKUP(D80,D$2:X80,21,FALSE),MAX($X$1:X79)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E81<>\"\",VLOOKUP(E81,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D81<>\"\",ISBLANK(M81),SUMIF($D$2:$D$101,D81,$F$2:$F$101)+SUMIF($D$2:$D$101,D81,$I$2:$I$101)+SUMIF($D$2:$D$101,D81,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D81,D81)>1,VLOOKUP(D81,D$2:X81,21,FALSE),MAX($X$1:X80)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E82<>\"\",VLOOKUP(E82,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D82<>\"\",ISBLANK(M82),SUMIF($D$2:$D$101,D82,$F$2:$F$101)+SUMIF($D$2:$D$101,D82,$I$2:$I$101)+SUMIF($D$2:$D$101,D82,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D82,D82)>1,VLOOKUP(D82,D$2:X82,21,FALSE),MAX($X$1:X81)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E83<>\"\",VLOOKUP(E83,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D83<>\"\",ISBLANK(M83),SUMIF($D$2:$D$101,D83,$F$2:$F$101)+SUMIF($D$2:$D$101,D83,$I$2:$I$101)+SUMIF($D$2:$D$101,D83,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D83,D83)>1,VLOOKUP(D83,D$2:X83,21,FALSE),MAX($X$1:X82)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E84<>\"\",VLOOKUP(E84,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D84<>\"\",ISBLANK(M84),SUMIF($D$2:$D$101,D84,$F$2:$F$101)+SUMIF($D$2:$D$101,D84,$I$2:$I$101)+SUMIF($D$2:$D$101,D84,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D84,D84)>1,VLOOKUP(D84,D$2:X84,21,FALSE),MAX($X$1:X83)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E85<>\"\",VLOOKUP(E85,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D85<>\"\",ISBLANK(M85),SUMIF($D$2:$D$101,D85,$F$2:$F$101)+SUMIF($D$2:$D$101,D85,$I$2:$I$101)+SUMIF($D$2:$D$101,D85,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D85,D85)>1,VLOOKUP(D85,D$2:X85,21,FALSE),MAX($X$1:X84)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E86<>\"\",VLOOKUP(E86,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D86<>\"\",ISBLANK(M86),SUMIF($D$2:$D$101,D86,$F$2:$F$101)+SUMIF($D$2:$D$101,D86,$I$2:$I$101)+SUMIF($D$2:$D$101,D86,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D86,D86)>1,VLOOKUP(D86,D$2:X86,21,FALSE),MAX($X$1:X85)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E87<>\"\",VLOOKUP(E87,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D87<>\"\",ISBLANK(M87),SUMIF($D$2:$D$101,D87,$F$2:$F$101)+SUMIF($D$2:$D$101,D87,$I$2:$I$101)+SUMIF($D$2:$D$101,D87,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D87,D87)>1,VLOOKUP(D87,D$2:X87,21,FALSE),MAX($X$1:X86)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E88<>\"\",VLOOKUP(E88,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D88<>\"\",ISBLANK(M88),SUMIF($D$2:$D$101,D88,$F$2:$F$101)+SUMIF($D$2:$D$101,D88,$I$2:$I$101)+SUMIF($D$2:$D$101,D88,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D88,D88)>1,VLOOKUP(D88,D$2:X88,21,FALSE),MAX($X$1:X87)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E89<>\"\",VLOOKUP(E89,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D89<>\"\",ISBLANK(M89),SUMIF($D$2:$D$101,D89,$F$2:$F$101)+SUMIF($D$2:$D$101,D89,$I$2:$I$101)+SUMIF($D$2:$D$101,D89,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D89,D89)>1,VLOOKUP(D89,D$2:X89,21,FALSE),MAX($X$1:X88)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E90<>\"\",VLOOKUP(E90,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D90<>\"\",ISBLANK(M90),SUMIF($D$2:$D$101,D90,$F$2:$F$101)+SUMIF($D$2:$D$101,D90,$I$2:$I$101)+SUMIF($D$2:$D$101,D90,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D90,D90)>1,VLOOKUP(D90,D$2:X90,21,FALSE),MAX($X$1:X89)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E91<>\"\",VLOOKUP(E91,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D91<>\"\",ISBLANK(M91),SUMIF($D$2:$D$101,D91,$F$2:$F$101)+SUMIF($D$2:$D$101,D91,$I$2:$I$101)+SUMIF($D$2:$D$101,D91,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D91,D91)>1,VLOOKUP(D91,D$2:X91,21,FALSE),MAX($X$1:X90)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E92<>\"\",VLOOKUP(E92,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D92<>\"\",ISBLANK(M92),SUMIF($D$2:$D$101,D92,$F$2:$F$101)+SUMIF($D$2:$D$101,D92,$I$2:$I$101)+SUMIF($D$2:$D$101,D92,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D92,D92)>1,VLOOKUP(D92,D$2:X92,21,FALSE),MAX($X$1:X91)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E93<>\"\",VLOOKUP(E93,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D93<>\"\",ISBLANK(M93),SUMIF($D$2:$D$101,D93,$F$2:$F$101)+SUMIF($D$2:$D$101,D93,$I$2:$I$101)+SUMIF($D$2:$D$101,D93,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D93,D93)>1,VLOOKUP(D93,D$2:X93,21,FALSE),MAX($X$1:X92)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E94<>\"\",VLOOKUP(E94,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D94<>\"\",ISBLANK(M94),SUMIF($D$2:$D$101,D94,$F$2:$F$101)+SUMIF($D$2:$D$101,D94,$I$2:$I$101)+SUMIF($D$2:$D$101,D94,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D94,D94)>1,VLOOKUP(D94,D$2:X94,21,FALSE),MAX($X$1:X93)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E95<>\"\",VLOOKUP(E95,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D95<>\"\",ISBLANK(M95),SUMIF($D$2:$D$101,D95,$F$2:$F$101)+SUMIF($D$2:$D$101,D95,$I$2:$I$101)+SUMIF($D$2:$D$101,D95,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D95,D95)>1,VLOOKUP(D95,D$2:X95,21,FALSE),MAX($X$1:X94)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E96<>\"\",VLOOKUP(E96,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D96<>\"\",ISBLANK(M96),SUMIF($D$2:$D$101,D96,$F$2:$F$101)+SUMIF($D$2:$D$101,D96,$I$2:$I$101)+SUMIF($D$2:$D$101,D96,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D96,D96)>1,VLOOKUP(D96,D$2:X96,21,FALSE),MAX($X$1:X95)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E97<>\"\",VLOOKUP(E97,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D97<>\"\",ISBLANK(M97),SUMIF($D$2:$D$101,D97,$F$2:$F$101)+SUMIF($D$2:$D$101,D97,$I$2:$I$101)+SUMIF($D$2:$D$101,D97,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D97,D97)>1,VLOOKUP(D97,D$2:X97,21,FALSE),MAX($X$1:X96)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E98<>\"\",VLOOKUP(E98,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D98<>\"\",ISBLANK(M98),SUMIF($D$2:$D$101,D98,$F$2:$F$101)+SUMIF($D$2:$D$101,D98,$I$2:$I$101)+SUMIF($D$2:$D$101,D98,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D98,D98)>1,VLOOKUP(D98,D$2:X98,21,FALSE),MAX($X$1:X97)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E99<>\"\",VLOOKUP(E99,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D99<>\"\",ISBLANK(M99),SUMIF($D$2:$D$101,D99,$F$2:$F$101)+SUMIF($D$2:$D$101,D99,$I$2:$I$101)+SUMIF($D$2:$D$101,D99,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D99,D99)>1,VLOOKUP(D99,D$2:X99,21,FALSE),MAX($X$1:X98)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E100<>\"\",VLOOKUP(E100,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D100<>\"\",ISBLANK(M100),SUMIF($D$2:$D$101,D100,$F$2:$F$101)+SUMIF($D$2:$D$101,D100,$I$2:$I$101)+SUMIF($D$2:$D$101,D100,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D100,D100)>1,VLOOKUP(D100,D$2:X100,21,FALSE),MAX($X$1:X99)+1),0)","v":0},0]
[null,"",null,{"$f":"IF(E101<>\"\",VLOOKUP(E101,CLIENTES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,null,null,null,null,null,0,null,null,0,0,{"$f":"IF(AND(D101<>\"\",ISBLANK(M101),SUMIF($D$2:$D$101,D101,$F$2:$F$101)+SUMIF($D$2:$D$101,D101,$I$2:$I$101)+SUMIF($D$2:$D$101,D101,$J$2:$J$101)>3005.06),IF(COUNTIF($D$2:D101,D101)>1,VLOOKUP(D101,D$2:X101,21,FALSE),MAX($X$1:X100)+1),0)","v":0},0]
[null,null,null,null,"TOTAL EJERCICIO",{"$f":"SUM(F2:F101)","v":0},null,null,{"$f":"SUM(I2:I101)","v":0},{"$f":"SUM(J2:J101)","v":0},{"$f":"SUM(K2:K101)","v":0},{"$f":"SUM(L2:L101)","v":0}]

{"sheet":"GASTOS","index":2,"n_rows":102,"n_cols":40,"rows_kept":102,"cut":false,"hidden":false,"merged":[]}
["FECHA\nREGISTRO","FECHA\nFACTURA","Nº FACTURA","NIF","APELLIDOS Y NOMBRE O RAZÓN SOCIAL","DESCRIPCIÓN","CONSUMOS\nEXPLOTACIÓN","SUELDOS\nSALARIOS","OTROS GASTOS\nPERSONAL","SEGURIDAD\nSOCIAL","ARRENDAM. CÁNONES","REPARACIONES\nCONSERVACIÓN","SERVICIOS\nPROFESIONALES\nINDEPENDIENTES","OTROS SERV.\nEXTERIORES (INCLUID. SUMINISTROS)","TRIBUTOS DEDUCIBLES","GASTOS FINANCIEROS","AMORTIZACIONES DOTACIONES DEDUCIBLES","PÉRDIDAS DETERIORO VALOR ELEMENTOS PATRIMONIALES","OTROS\nGASTOS","BASE IMPONIBLE IRPF","BASE IMPONIBLE IVA","%\nIVA","CUOTA\nIVA\nSOPORT","RETENCIÓN\nIRPF","TOTAL FACTURA","INTRACOMUNITARIO","BIENES DE INVERSIÓN (op.interior.)","RECTIFICATIVAS","CRITERIO CAJA","FECHA PAGO","CRITERIO CAJA BASE","%\nIVA","CRITERIO CAJA CUOTA","MEDIO DE PAGO","COMPENSACIONES REG. AGP GAN Y P.",null,"Trimestre","Trimestre Rég. Criterio Caja","Nº de Declarado Modelo 347","Trimestre Modelo 347"]
[null,{"$f":"IF(A2<>\"\",A2,\"\")","v":""},null,{"$f":"IF(E2<>\"\",VLOOKUP(E2,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G2:S2)","v":0},{"$f":"SUM(G2,K2:N2,S2)","v":0},21,{"$f":"ROUND((U2*(V2/100)),2)","v":0},null,{"$f":"SUM(U2)+W2-X2","v":0},null,null,null,null,null,null,null,{"$f":"ROUND((AE2*(AF2/100)),2)","v":0},null,null,null,{"$f":"IF(A2>0,ROUNDUP(MONTH(A2)/3,0),0)","v":0},{"$f":"IF(AND(AC2>0,AD2>0),ROUNDUP(MONTH(AD2)/3,0),0)","v":0},{"$f":"IF(AND(D2<>\"\",ISBLANK(Z2),SUMIF($D$2:$D$101,D2,$U$2:$U$101)+SUMIF($D$2:$D$101,D2,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D2,D2)>1,VLOOKUP(D2,D$2:AM2,36,FALSE),IF(MAX($AM$1:AM1)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM1)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},{"$f":"IF(AM2>0,ROUNDUP(MONTH(B2)/3,0),0)","v":0}]
[null,{"$f":"IF(A3<>\"\",A3,\"\")","v":""},null,{"$f":"IF(E3<>\"\",VLOOKUP(E3,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(G3,K3:N3,S3)","v":0},21,{"$f":"ROUND((U3*(V3/100)),2)","v":0},null,{"$f":"SUM(U3)+W3-X3","v":0},null,null,null,null,null,null,null,{"$f":"ROUND((AE3*(AF3/100)),2)","v":0},null,null,null,{"$f":"IF(A3>0,ROUNDUP(MONTH(A3)/3,0),0)","v":0},{"$f":"IF(AND(AC3>0,AD3>0),ROUNDUP(MONTH(AD3)/3,0),0)","v":0},{"$f":"IF(AND(D3<>\"\",ISBLANK(Z3),SUMIF($D$2:$D$101,D3,$U$2:$U$101)+SUMIF($D$2:$D$101,D3,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D3,D3)>1,VLOOKUP(D3,D$2:AM3,36,FALSE),IF(MAX($AM$1:AM2)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM2)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E4<>\"\",VLOOKUP(E4,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D4<>\"\",ISBLANK(Z4),SUMIF($D$2:$D$101,D4,$U$2:$U$101)+SUMIF($D$2:$D$101,D4,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D4,D4)>1,VLOOKUP(D4,D$2:AM4,36,FALSE),IF(MAX($AM$1:AM3)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM3)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E5<>\"\",VLOOKUP(E5,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D5<>\"\",ISBLANK(Z5),SUMIF($D$2:$D$101,D5,$U$2:$U$101)+SUMIF($D$2:$D$101,D5,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D5,D5)>1,VLOOKUP(D5,D$2:AM5,36,FALSE),IF(MAX($AM$1:AM4)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM4)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E6<>\"\",VLOOKUP(E6,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D6<>\"\",ISBLANK(Z6),SUMIF($D$2:$D$101,D6,$U$2:$U$101)+SUMIF($D$2:$D$101,D6,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D6,D6)>1,VLOOKUP(D6,D$2:AM6,36,FALSE),IF(MAX($AM$1:AM5)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM5)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E7<>\"\",VLOOKUP(E7,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D7<>\"\",ISBLANK(Z7),SUMIF($D$2:$D$101,D7,$U$2:$U$101)+SUMIF($D$2:$D$101,D7,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D7,D7)>1,VLOOKUP(D7,D$2:AM7,36,FALSE),IF(MAX($AM$1:AM6)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM6)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E8<>\"\",VLOOKUP(E8,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D8<>\"\",ISBLANK(Z8),SUMIF($D$2:$D$101,D8,$U$2:$U$101)+SUMIF($D$2:$D$101,D8,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D8,D8)>1,VLOOKUP(D8,D$2:AM8,36,FALSE),IF(MAX($AM$1:AM7)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM7)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E9<>\"\",VLOOKUP(E9,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D9<>\"\",ISBLANK(Z9),SUMIF($D$2:$D$101,D9,$U$2:$U$101)+SUMIF($D$2:$D$101,D9,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D9,D9)>1,VLOOKUP(D9,D$2:AM9,36,FALSE),IF(MAX($AM$1:AM8)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM8)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E10<>\"\",VLOOKUP(E10,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D10<>\"\",ISBLANK(Z10),SUMIF($D$2:$D$101,D10,$U$2:$U$101)+SUMIF($D$2:$D$101,D10,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D10,D10)>1,VLOOKUP(D10,D$2:AM10,36,FALSE),IF(MAX($AM$1:AM9)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM9)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E11<>\"\",VLOOKUP(E11,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D11<>\"\",ISBLANK(Z11),SUMIF($D$2:$D$101,D11,$U$2:$U$101)+SUMIF($D$2:$D$101,D11,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D11,D11)>1,VLOOKUP(D11,D$2:AM11,36,FALSE),IF(MAX($AM$1:AM10)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM10)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E12<>\"\",VLOOKUP(E12,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D12<>\"\",ISBLANK(Z12),SUMIF($D$2:$D$101,D12,$U$2:$U$101)+SUMIF($D$2:$D$101,D12,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D12,D12)>1,VLOOKUP(D12,D$2:AM12,36,FALSE),IF(MAX($AM$1:AM11)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM11)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E13<>\"\",VLOOKUP(E13,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D13<>\"\",ISBLANK(Z13),SUMIF($D$2:$D$101,D13,$U$2:$U$101)+SUMIF($D$2:$D$101,D13,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D13,D13)>1,VLOOKUP(D13,D$2:AM13,36,FALSE),IF(MAX($AM$1:AM12)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM12)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E14<>\"\",VLOOKUP(E14,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D14<>\"\",ISBLANK(Z14),SUMIF($D$2:$D$101,D14,$U$2:$U$101)+SUMIF($D$2:$D$101,D14,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D14,D14)>1,VLOOKUP(D14,D$2:AM14,36,FALSE),IF(MAX($AM$1:AM13)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM13)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E15<>\"\",VLOOKUP(E15,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D15<>\"\",ISBLANK(Z15),SUMIF($D$2:$D$101,D15,$U$2:$U$101)+SUMIF($D$2:$D$101,D15,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D15,D15)>1,VLOOKUP(D15,D$2:AM15,36,FALSE),IF(MAX($AM$1:AM14)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM14)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E16<>\"\",VLOOKUP(E16,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D16<>\"\",ISBLANK(Z16),SUMIF($D$2:$D$101,D16,$U$2:$U$101)+SUMIF($D$2:$D$101,D16,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D16,D16)>1,VLOOKUP(D16,D$2:AM16,36,FALSE),IF(MAX($AM$1:AM15)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM15)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E17<>\"\",VLOOKUP(E17,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D17<>\"\",ISBLANK(Z17),SUMIF($D$2:$D$101,D17,$U$2:$U$101)+SUMIF($D$2:$D$101,D17,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D17,D17)>1,VLOOKUP(D17,D$2:AM17,36,FALSE),IF(MAX($AM$1:AM16)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM16)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E18<>\"\",VLOOKUP(E18,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D18<>\"\",ISBLANK(Z18),SUMIF($D$2:$D$101,D18,$U$2:$U$101)+SUMIF($D$2:$D$101,D18,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D18,D18)>1,VLOOKUP(D18,D$2:AM18,36,FALSE),IF(MAX($AM$1:AM17)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM17)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E19<>\"\",VLOOKUP(E19,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D19<>\"\",ISBLANK(Z19),SUMIF($D$2:$D$101,D19,$U$2:$U$101)+SUMIF($D$2:$D$101,D19,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D19,D19)>1,VLOOKUP(D19,D$2:AM19,36,FALSE),IF(MAX($AM$1:AM18)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM18)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E20<>\"\",VLOOKUP(E20,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D20<>\"\",ISBLANK(Z20),SUMIF($D$2:$D$101,D20,$U$2:$U$101)+SUMIF($D$2:$D$101,D20,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D20,D20)>1,VLOOKUP(D20,D$2:AM20,36,FALSE),IF(MAX($AM$1:AM19)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM19)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E21<>\"\",VLOOKUP(E21,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D21<>\"\",ISBLANK(Z21),SUMIF($D$2:$D$101,D21,$U$2:$U$101)+SUMIF($D$2:$D$101,D21,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D21,D21)>1,VLOOKUP(D21,D$2:AM21,36,FALSE),IF(MAX($AM$1:AM20)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM20)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E22<>\"\",VLOOKUP(E22,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D22<>\"\",ISBLANK(Z22),SUMIF($D$2:$D$101,D22,$U$2:$U$101)+SUMIF($D$2:$D$101,D22,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D22,D22)>1,VLOOKUP(D22,D$2:AM22,36,FALSE),IF(MAX($AM$1:AM21)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM21)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E23<>\"\",VLOOKUP(E23,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D23<>\"\",ISBLANK(Z23),SUMIF($D$2:$D$101,D23,$U$2:$U$101)+SUMIF($D$2:$D$101,D23,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D23,D23)>1,VLOOKUP(D23,D$2:AM23,36,FALSE),IF(MAX($AM$1:AM22)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM22)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E24<>\"\",VLOOKUP(E24,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D24<>\"\",ISBLANK(Z24),SUMIF($D$2:$D$101,D24,$U$2:$U$101)+SUMIF($D$2:$D$101,D24,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D24,D24)>1,VLOOKUP(D24,D$2:AM24,36,FALSE),IF(MAX($AM$1:AM23)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM23)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E25<>\"\",VLOOKUP(E25,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D25<>\"\",ISBLANK(Z25),SUMIF($D$2:$D$101,D25,$U$2:$U$101)+SUMIF($D$2:$D$101,D25,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D25,D25)>1,VLOOKUP(D25,D$2:AM25,36,FALSE),IF(MAX($AM$1:AM24)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM24)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E26<>\"\",VLOOKUP(E26,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D26<>\"\",ISBLANK(Z26),SUMIF($D$2:$D$101,D26,$U$2:$U$101)+SUMIF($D$2:$D$101,D26,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D26,D26)>1,VLOOKUP(D26,D$2:AM26,36,FALSE),IF(MAX($AM$1:AM25)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM25)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E27<>\"\",VLOOKUP(E27,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D27<>\"\",ISBLANK(Z27),SUMIF($D$2:$D$101,D27,$U$2:$U$101)+SUMIF($D$2:$D$101,D27,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D27,D27)>1,VLOOKUP(D27,D$2:AM27,36,FALSE),IF(MAX($AM$1:AM26)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM26)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E28<>\"\",VLOOKUP(E28,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D28<>\"\",ISBLANK(Z28),SUMIF($D$2:$D$101,D28,$U$2:$U$101)+SUMIF($D$2:$D$101,D28,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D28,D28)>1,VLOOKUP(D28,D$2:AM28,36,FALSE),IF(MAX($AM$1:AM27)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM27)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E29<>\"\",VLOOKUP(E29,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D29<>\"\",ISBLANK(Z29),SUMIF($D$2:$D$101,D29,$U$2:$U$101)+SUMIF($D$2:$D$101,D29,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D29,D29)>1,VLOOKUP(D29,D$2:AM29,36,FALSE),IF(MAX($AM$1:AM28)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM28)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E30<>\"\",VLOOKUP(E30,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D30<>\"\",ISBLANK(Z30),SUMIF($D$2:$D$101,D30,$U$2:$U$101)+SUMIF($D$2:$D$101,D30,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D30,D30)>1,VLOOKUP(D30,D$2:AM30,36,FALSE),IF(MAX($AM$1:AM29)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM29)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E31<>\"\",VLOOKUP(E31,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D31<>\"\",ISBLANK(Z31),SUMIF($D$2:$D$101,D31,$U$2:$U$101)+SUMIF($D$2:$D$101,D31,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D31,D31)>1,VLOOKUP(D31,D$2:AM31,36,FALSE),IF(MAX($AM$1:AM30)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM30)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E32<>\"\",VLOOKUP(E32,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D32<>\"\",ISBLANK(Z32),SUMIF($D$2:$D$101,D32,$U$2:$U$101)+SUMIF($D$2:$D$101,D32,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D32,D32)>1,VLOOKUP(D32,D$2:AM32,36,FALSE),IF(MAX($AM$1:AM31)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM31)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E33<>\"\",VLOOKUP(E33,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D33<>\"\",ISBLANK(Z33),SUMIF($D$2:$D$101,D33,$U$2:$U$101)+SUMIF($D$2:$D$101,D33,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D33,D33)>1,VLOOKUP(D33,D$2:AM33,36,FALSE),IF(MAX($AM$1:AM32)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM32)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E34<>\"\",VLOOKUP(E34,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D34<>\"\",ISBLANK(Z34),SUMIF($D$2:$D$101,D34,$U$2:$U$101)+SUMIF($D$2:$D$101,D34,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D34,D34)>1,VLOOKUP(D34,D$2:AM34,36,FALSE),IF(MAX($AM$1:AM33)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM33)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},{"$f":"IF(AM34>0,ROUNDUP(MONTH(B34)/3,0),0)","v":0}]
[null,"",null,{"$f":"IF(E35<>\"\",VLOOKUP(E35,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D35<>\"\",ISBLANK(Z35),SUMIF($D$2:$D$101,D35,$U$2:$U$101)+SUMIF($D$2:$D$101,D35,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D35,D35)>1,VLOOKUP(D35,D$2:AM35,36,FALSE),IF(MAX($AM$1:AM34)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM34)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E36<>\"\",VLOOKUP(E36,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D36<>\"\",ISBLANK(Z36),SUMIF($D$2:$D$101,D36,$U$2:$U$101)+SUMIF($D$2:$D$101,D36,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D36,D36)>1,VLOOKUP(D36,D$2:AM36,36,FALSE),IF(MAX($AM$1:AM35)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM35)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E37<>\"\",VLOOKUP(E37,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D37<>\"\",ISBLANK(Z37),SUMIF($D$2:$D$101,D37,$U$2:$U$101)+SUMIF($D$2:$D$101,D37,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D37,D37)>1,VLOOKUP(D37,D$2:AM37,36,FALSE),IF(MAX($AM$1:AM36)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM36)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E38<>\"\",VLOOKUP(E38,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D38<>\"\",ISBLANK(Z38),SUMIF($D$2:$D$101,D38,$U$2:$U$101)+SUMIF($D$2:$D$101,D38,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D38,D38)>1,VLOOKUP(D38,D$2:AM38,36,FALSE),IF(MAX($AM$1:AM37)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM37)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E39<>\"\",VLOOKUP(E39,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D39<>\"\",ISBLANK(Z39),SUMIF($D$2:$D$101,D39,$U$2:$U$101)+SUMIF($D$2:$D$101,D39,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D39,D39)>1,VLOOKUP(D39,D$2:AM39,36,FALSE),IF(MAX($AM$1:AM38)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM38)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E40<>\"\",VLOOKUP(E40,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D40<>\"\",ISBLANK(Z40),SUMIF($D$2:$D$101,D40,$U$2:$U$101)+SUMIF($D$2:$D$101,D40,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D40,D40)>1,VLOOKUP(D40,D$2:AM40,36,FALSE),IF(MAX($AM$1:AM39)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM39)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E41<>\"\",VLOOKUP(E41,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D41<>\"\",ISBLANK(Z41),SUMIF($D$2:$D$101,D41,$U$2:$U$101)+SUMIF($D$2:$D$101,D41,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D41,D41)>1,VLOOKUP(D41,D$2:AM41,36,FALSE),IF(MAX($AM$1:AM40)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM40)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E42<>\"\",VLOOKUP(E42,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D42<>\"\",ISBLANK(Z42),SUMIF($D$2:$D$101,D42,$U$2:$U$101)+SUMIF($D$2:$D$101,D42,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D42,D42)>1,VLOOKUP(D42,D$2:AM42,36,FALSE),IF(MAX($AM$1:AM41)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM41)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E43<>\"\",VLOOKUP(E43,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D43<>\"\",ISBLANK(Z43),SUMIF($D$2:$D$101,D43,$U$2:$U$101)+SUMIF($D$2:$D$101,D43,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D43,D43)>1,VLOOKUP(D43,D$2:AM43,36,FALSE),IF(MAX($AM$1:AM42)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM42)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E44<>\"\",VLOOKUP(E44,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D44<>\"\",ISBLANK(Z44),SUMIF($D$2:$D$101,D44,$U$2:$U$101)+SUMIF($D$2:$D$101,D44,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D44,D44)>1,VLOOKUP(D44,D$2:AM44,36,FALSE),IF(MAX($AM$1:AM43)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM43)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E45<>\"\",VLOOKUP(E45,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D45<>\"\",ISBLANK(Z45),SUMIF($D$2:$D$101,D45,$U$2:$U$101)+SUMIF($D$2:$D$101,D45,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D45,D45)>1,VLOOKUP(D45,D$2:AM45,36,FALSE),IF(MAX($AM$1:AM44)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM44)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E46<>\"\",VLOOKUP(E46,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D46<>\"\",ISBLANK(Z46),SUMIF($D$2:$D$101,D46,$U$2:$U$101)+SUMIF($D$2:$D$101,D46,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D46,D46)>1,VLOOKUP(D46,D$2:AM46,36,FALSE),IF(MAX($AM$1:AM45)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM45)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E47<>\"\",VLOOKUP(E47,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D47<>\"\",ISBLANK(Z47),SUMIF($D$2:$D$101,D47,$U$2:$U$101)+SUMIF($D$2:$D$101,D47,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D47,D47)>1,VLOOKUP(D47,D$2:AM47,36,FALSE),IF(MAX($AM$1:AM46)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM46)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E48<>\"\",VLOOKUP(E48,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D48<>\"\",ISBLANK(Z48),SUMIF($D$2:$D$101,D48,$U$2:$U$101)+SUMIF($D$2:$D$101,D48,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D48,D48)>1,VLOOKUP(D48,D$2:AM48,36,FALSE),IF(MAX($AM$1:AM47)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM47)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E49<>\"\",VLOOKUP(E49,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D49<>\"\",ISBLANK(Z49),SUMIF($D$2:$D$101,D49,$U$2:$U$101)+SUMIF($D$2:$D$101,D49,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D49,D49)>1,VLOOKUP(D49,D$2:AM49,36,FALSE),IF(MAX($AM$1:AM48)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM48)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E50<>\"\",VLOOKUP(E50,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D50<>\"\",ISBLANK(Z50),SUMIF($D$2:$D$101,D50,$U$2:$U$101)+SUMIF($D$2:$D$101,D50,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D50,D50)>1,VLOOKUP(D50,D$2:AM50,36,FALSE),IF(MAX($AM$1:AM49)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM49)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E51<>\"\",VLOOKUP(E51,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D51<>\"\",ISBLANK(Z51),SUMIF($D$2:$D$101,D51,$U$2:$U$101)+SUMIF($D$2:$D$101,D51,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D51,D51)>1,VLOOKUP(D51,D$2:AM51,36,FALSE),IF(MAX($AM$1:AM50)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM50)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E52<>\"\",VLOOKUP(E52,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D52<>\"\",ISBLANK(Z52),SUMIF($D$2:$D$101,D52,$U$2:$U$101)+SUMIF($D$2:$D$101,D52,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D52,D52)>1,VLOOKUP(D52,D$2:AM52,36,FALSE),IF(MAX($AM$1:AM51)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM51)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E53<>\"\",VLOOKUP(E53,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D53<>\"\",ISBLANK(Z53),SUMIF($D$2:$D$101,D53,$U$2:$U$101)+SUMIF($D$2:$D$101,D53,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D53,D53)>1,VLOOKUP(D53,D$2:AM53,36,FALSE),IF(MAX($AM$1:AM52)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM52)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E54<>\"\",VLOOKUP(E54,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D54<>\"\",ISBLANK(Z54),SUMIF($D$2:$D$101,D54,$U$2:$U$101)+SUMIF($D$2:$D$101,D54,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D54,D54)>1,VLOOKUP(D54,D$2:AM54,36,FALSE),IF(MAX($AM$1:AM53)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM53)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E55<>\"\",VLOOKUP(E55,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D55<>\"\",ISBLANK(Z55),SUMIF($D$2:$D$101,D55,$U$2:$U$101)+SUMIF($D$2:$D$101,D55,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D55,D55)>1,VLOOKUP(D55,D$2:AM55,36,FALSE),IF(MAX($AM$1:AM54)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM54)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E56<>\"\",VLOOKUP(E56,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D56<>\"\",ISBLANK(Z56),SUMIF($D$2:$D$101,D56,$U$2:$U$101)+SUMIF($D$2:$D$101,D56,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D56,D56)>1,VLOOKUP(D56,D$2:AM56,36,FALSE),IF(MAX($AM$1:AM55)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM55)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E57<>\"\",VLOOKUP(E57,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D57<>\"\",ISBLANK(Z57),SUMIF($D$2:$D$101,D57,$U$2:$U$101)+SUMIF($D$2:$D$101,D57,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D57,D57)>1,VLOOKUP(D57,D$2:AM57,36,FALSE),IF(MAX($AM$1:AM56)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM56)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E58<>\"\",VLOOKUP(E58,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D58<>\"\",ISBLANK(Z58),SUMIF($D$2:$D$101,D58,$U$2:$U$101)+SUMIF($D$2:$D$101,D58,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D58,D58)>1,VLOOKUP(D58,D$2:AM58,36,FALSE),IF(MAX($AM$1:AM57)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM57)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E59<>\"\",VLOOKUP(E59,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D59<>\"\",ISBLANK(Z59),SUMIF($D$2:$D$101,D59,$U$2:$U$101)+SUMIF($D$2:$D$101,D59,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D59,D59)>1,VLOOKUP(D59,D$2:AM59,36,FALSE),IF(MAX($AM$1:AM58)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM58)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E60<>\"\",VLOOKUP(E60,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D60<>\"\",ISBLANK(Z60),SUMIF($D$2:$D$101,D60,$U$2:$U$101)+SUMIF($D$2:$D$101,D60,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D60,D60)>1,VLOOKUP(D60,D$2:AM60,36,FALSE),IF(MAX($AM$1:AM59)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM59)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E61<>\"\",VLOOKUP(E61,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D61<>\"\",ISBLANK(Z61),SUMIF($D$2:$D$101,D61,$U$2:$U$101)+SUMIF($D$2:$D$101,D61,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D61,D61)>1,VLOOKUP(D61,D$2:AM61,36,FALSE),IF(MAX($AM$1:AM60)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM60)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E62<>\"\",VLOOKUP(E62,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D62<>\"\",ISBLANK(Z62),SUMIF($D$2:$D$101,D62,$U$2:$U$101)+SUMIF($D$2:$D$101,D62,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D62,D62)>1,VLOOKUP(D62,D$2:AM62,36,FALSE),IF(MAX($AM$1:AM61)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM61)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E63<>\"\",VLOOKUP(E63,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D63<>\"\",ISBLANK(Z63),SUMIF($D$2:$D$101,D63,$U$2:$U$101)+SUMIF($D$2:$D$101,D63,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D63,D63)>1,VLOOKUP(D63,D$2:AM63,36,FALSE),IF(MAX($AM$1:AM62)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM62)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E64<>\"\",VLOOKUP(E64,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D64<>\"\",ISBLANK(Z64),SUMIF($D$2:$D$101,D64,$U$2:$U$101)+SUMIF($D$2:$D$101,D64,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D64,D64)>1,VLOOKUP(D64,D$2:AM64,36,FALSE),IF(MAX($AM$1:AM63)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM63)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E65<>\"\",VLOOKUP(E65,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D65<>\"\",ISBLANK(Z65),SUMIF($D$2:$D$101,D65,$U$2:$U$101)+SUMIF($D$2:$D$101,D65,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D65,D65)>1,VLOOKUP(D65,D$2:AM65,36,FALSE),IF(MAX($AM$1:AM64)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM64)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E66<>\"\",VLOOKUP(E66,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D66<>\"\",ISBLANK(Z66),SUMIF($D$2:$D$101,D66,$U$2:$U$101)+SUMIF($D$2:$D$101,D66,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D66,D66)>1,VLOOKUP(D66,D$2:AM66,36,FALSE),IF(MAX($AM$1:AM65)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM65)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},{"$f":"IF(AM66>0,ROUNDUP(MONTH(B66)/3,0),0)","v":0}]
[null,{"$f":"IF(A67<>\"\",A67,\"\")","v":""},null,{"$f":"IF(E67<>\"\",VLOOKUP(E67,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G67:S67)","v":0},{"$f":"SUM(G67,K67:N67,S67)","v":0},21,{"$f":"ROUND((U67*(V67/100)),2)","v":0},null,{"$f":"SUM(U67)+W67-X67","v":0},null,null,null,null,null,null,null,{"$f":"ROUND((AE67*(AF67/100)),2)","v":0},null,null,null,{"$f":"IF(A67>0,ROUNDUP(MONTH(A67)/3,0),0)","v":0},{"$f":"IF(AND(AC67>0,AD67>0),ROUNDUP(MONTH(AD67)/3,0),0)","v":0},{"$f":"IF(AND(D67<>\"\",ISBLANK(Z67),SUMIF($D$2:$D$101,D67,$U$2:$U$101)+SUMIF($D$2:$D$101,D67,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D67,D67)>1,VLOOKUP(D67,D$2:AM67,36,FALSE),IF(MAX($AM$1:AM66)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM66)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E68<>\"\",VLOOKUP(E68,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D68<>\"\",ISBLANK(Z68),SUMIF($D$2:$D$101,D68,$U$2:$U$101)+SUMIF($D$2:$D$101,D68,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D68,D68)>1,VLOOKUP(D68,D$2:AM68,36,FALSE),IF(MAX($AM$1:AM67)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM67)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E69<>\"\",VLOOKUP(E69,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D69<>\"\",ISBLANK(Z69),SUMIF($D$2:$D$101,D69,$U$2:$U$101)+SUMIF($D$2:$D$101,D69,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D69,D69)>1,VLOOKUP(D69,D$2:AM69,36,FALSE),IF(MAX($AM$1:AM68)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM68)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E70<>\"\",VLOOKUP(E70,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D70<>\"\",ISBLANK(Z70),SUMIF($D$2:$D$101,D70,$U$2:$U$101)+SUMIF($D$2:$D$101,D70,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D70,D70)>1,VLOOKUP(D70,D$2:AM70,36,FALSE),IF(MAX($AM$1:AM69)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM69)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E71<>\"\",VLOOKUP(E71,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D71<>\"\",ISBLANK(Z71),SUMIF($D$2:$D$101,D71,$U$2:$U$101)+SUMIF($D$2:$D$101,D71,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D71,D71)>1,VLOOKUP(D71,D$2:AM71,36,FALSE),IF(MAX($AM$1:AM70)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM70)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E72<>\"\",VLOOKUP(E72,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D72<>\"\",ISBLANK(Z72),SUMIF($D$2:$D$101,D72,$U$2:$U$101)+SUMIF($D$2:$D$101,D72,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D72,D72)>1,VLOOKUP(D72,D$2:AM72,36,FALSE),IF(MAX($AM$1:AM71)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM71)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E73<>\"\",VLOOKUP(E73,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D73<>\"\",ISBLANK(Z73),SUMIF($D$2:$D$101,D73,$U$2:$U$101)+SUMIF($D$2:$D$101,D73,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D73,D73)>1,VLOOKUP(D73,D$2:AM73,36,FALSE),IF(MAX($AM$1:AM72)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM72)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E74<>\"\",VLOOKUP(E74,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D74<>\"\",ISBLANK(Z74),SUMIF($D$2:$D$101,D74,$U$2:$U$101)+SUMIF($D$2:$D$101,D74,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D74,D74)>1,VLOOKUP(D74,D$2:AM74,36,FALSE),IF(MAX($AM$1:AM73)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM73)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E75<>\"\",VLOOKUP(E75,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D75<>\"\",ISBLANK(Z75),SUMIF($D$2:$D$101,D75,$U$2:$U$101)+SUMIF($D$2:$D$101,D75,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D75,D75)>1,VLOOKUP(D75,D$2:AM75,36,FALSE),IF(MAX($AM$1:AM74)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM74)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E76<>\"\",VLOOKUP(E76,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D76<>\"\",ISBLANK(Z76),SUMIF($D$2:$D$101,D76,$U$2:$U$101)+SUMIF($D$2:$D$101,D76,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D76,D76)>1,VLOOKUP(D76,D$2:AM76,36,FALSE),IF(MAX($AM$1:AM75)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM75)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E77<>\"\",VLOOKUP(E77,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D77<>\"\",ISBLANK(Z77),SUMIF($D$2:$D$101,D77,$U$2:$U$101)+SUMIF($D$2:$D$101,D77,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D77,D77)>1,VLOOKUP(D77,D$2:AM77,36,FALSE),IF(MAX($AM$1:AM76)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM76)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E78<>\"\",VLOOKUP(E78,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D78<>\"\",ISBLANK(Z78),SUMIF($D$2:$D$101,D78,$U$2:$U$101)+SUMIF($D$2:$D$101,D78,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D78,D78)>1,VLOOKUP(D78,D$2:AM78,36,FALSE),IF(MAX($AM$1:AM77)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM77)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E79<>\"\",VLOOKUP(E79,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D79<>\"\",ISBLANK(Z79),SUMIF($D$2:$D$101,D79,$U$2:$U$101)+SUMIF($D$2:$D$101,D79,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D79,D79)>1,VLOOKUP(D79,D$2:AM79,36,FALSE),IF(MAX($AM$1:AM78)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM78)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E80<>\"\",VLOOKUP(E80,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D80<>\"\",ISBLANK(Z80),SUMIF($D$2:$D$101,D80,$U$2:$U$101)+SUMIF($D$2:$D$101,D80,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D80,D80)>1,VLOOKUP(D80,D$2:AM80,36,FALSE),IF(MAX($AM$1:AM79)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM79)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E81<>\"\",VLOOKUP(E81,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D81<>\"\",ISBLANK(Z81),SUMIF($D$2:$D$101,D81,$U$2:$U$101)+SUMIF($D$2:$D$101,D81,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D81,D81)>1,VLOOKUP(D81,D$2:AM81,36,FALSE),IF(MAX($AM$1:AM80)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM80)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E82<>\"\",VLOOKUP(E82,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D82<>\"\",ISBLANK(Z82),SUMIF($D$2:$D$101,D82,$U$2:$U$101)+SUMIF($D$2:$D$101,D82,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D82,D82)>1,VLOOKUP(D82,D$2:AM82,36,FALSE),IF(MAX($AM$1:AM81)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM81)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E83<>\"\",VLOOKUP(E83,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D83<>\"\",ISBLANK(Z83),SUMIF($D$2:$D$101,D83,$U$2:$U$101)+SUMIF($D$2:$D$101,D83,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D83,D83)>1,VLOOKUP(D83,D$2:AM83,36,FALSE),IF(MAX($AM$1:AM82)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM82)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E84<>\"\",VLOOKUP(E84,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D84<>\"\",ISBLANK(Z84),SUMIF($D$2:$D$101,D84,$U$2:$U$101)+SUMIF($D$2:$D$101,D84,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D84,D84)>1,VLOOKUP(D84,D$2:AM84,36,FALSE),IF(MAX($AM$1:AM83)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM83)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E85<>\"\",VLOOKUP(E85,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D85<>\"\",ISBLANK(Z85),SUMIF($D$2:$D$101,D85,$U$2:$U$101)+SUMIF($D$2:$D$101,D85,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D85,D85)>1,VLOOKUP(D85,D$2:AM85,36,FALSE),IF(MAX($AM$1:AM84)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM84)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E86<>\"\",VLOOKUP(E86,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D86<>\"\",ISBLANK(Z86),SUMIF($D$2:$D$101,D86,$U$2:$U$101)+SUMIF($D$2:$D$101,D86,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D86,D86)>1,VLOOKUP(D86,D$2:AM86,36,FALSE),IF(MAX($AM$1:AM85)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM85)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E87<>\"\",VLOOKUP(E87,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D87<>\"\",ISBLANK(Z87),SUMIF($D$2:$D$101,D87,$U$2:$U$101)+SUMIF($D$2:$D$101,D87,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D87,D87)>1,VLOOKUP(D87,D$2:AM87,36,FALSE),IF(MAX($AM$1:AM86)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM86)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E88<>\"\",VLOOKUP(E88,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D88<>\"\",ISBLANK(Z88),SUMIF($D$2:$D$101,D88,$U$2:$U$101)+SUMIF($D$2:$D$101,D88,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D88,D88)>1,VLOOKUP(D88,D$2:AM88,36,FALSE),IF(MAX($AM$1:AM87)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM87)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E89<>\"\",VLOOKUP(E89,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D89<>\"\",ISBLANK(Z89),SUMIF($D$2:$D$101,D89,$U$2:$U$101)+SUMIF($D$2:$D$101,D89,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D89,D89)>1,VLOOKUP(D89,D$2:AM89,36,FALSE),IF(MAX($AM$1:AM88)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM88)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E90<>\"\",VLOOKUP(E90,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D90<>\"\",ISBLANK(Z90),SUMIF($D$2:$D$101,D90,$U$2:$U$101)+SUMIF($D$2:$D$101,D90,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D90,D90)>1,VLOOKUP(D90,D$2:AM90,36,FALSE),IF(MAX($AM$1:AM89)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM89)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E91<>\"\",VLOOKUP(E91,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D91<>\"\",ISBLANK(Z91),SUMIF($D$2:$D$101,D91,$U$2:$U$101)+SUMIF($D$2:$D$101,D91,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D91,D91)>1,VLOOKUP(D91,D$2:AM91,36,FALSE),IF(MAX($AM$1:AM90)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM90)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E92<>\"\",VLOOKUP(E92,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D92<>\"\",ISBLANK(Z92),SUMIF($D$2:$D$101,D92,$U$2:$U$101)+SUMIF($D$2:$D$101,D92,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D92,D92)>1,VLOOKUP(D92,D$2:AM92,36,FALSE),IF(MAX($AM$1:AM91)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM91)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E93<>\"\",VLOOKUP(E93,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D93<>\"\",ISBLANK(Z93),SUMIF($D$2:$D$101,D93,$U$2:$U$101)+SUMIF($D$2:$D$101,D93,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D93,D93)>1,VLOOKUP(D93,D$2:AM93,36,FALSE),IF(MAX($AM$1:AM92)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM92)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E94<>\"\",VLOOKUP(E94,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D94<>\"\",ISBLANK(Z94),SUMIF($D$2:$D$101,D94,$U$2:$U$101)+SUMIF($D$2:$D$101,D94,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D94,D94)>1,VLOOKUP(D94,D$2:AM94,36,FALSE),IF(MAX($AM$1:AM93)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM93)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E95<>\"\",VLOOKUP(E95,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D95<>\"\",ISBLANK(Z95),SUMIF($D$2:$D$101,D95,$U$2:$U$101)+SUMIF($D$2:$D$101,D95,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D95,D95)>1,VLOOKUP(D95,D$2:AM95,36,FALSE),IF(MAX($AM$1:AM94)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM94)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E96<>\"\",VLOOKUP(E96,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D96<>\"\",ISBLANK(Z96),SUMIF($D$2:$D$101,D96,$U$2:$U$101)+SUMIF($D$2:$D$101,D96,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D96,D96)>1,VLOOKUP(D96,D$2:AM96,36,FALSE),IF(MAX($AM$1:AM95)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM95)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E97<>\"\",VLOOKUP(E97,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D97<>\"\",ISBLANK(Z97),SUMIF($D$2:$D$101,D97,$U$2:$U$101)+SUMIF($D$2:$D$101,D97,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D97,D97)>1,VLOOKUP(D97,D$2:AM97,36,FALSE),IF(MAX($AM$1:AM96)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM96)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},0]
[null,"",null,{"$f":"IF(E98<>\"\",VLOOKUP(E98,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D98<>\"\",ISBLANK(Z98),SUMIF($D$2:$D$101,D98,$U$2:$U$101)+SUMIF($D$2:$D$101,D98,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D98,D98)>1,VLOOKUP(D98,D$2:AM98,36,FALSE),IF(MAX($AM$1:AM97)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM97)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},{"$f":"IF(AM98>0,ROUNDUP(MONTH(B98)/3,0),0)","v":0}]
[null,"",null,{"$f":"IF(E99<>\"\",VLOOKUP(E99,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D99<>\"\",ISBLANK(Z99),SUMIF($D$2:$D$101,D99,$U$2:$U$101)+SUMIF($D$2:$D$101,D99,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D99,D99)>1,VLOOKUP(D99,D$2:AM99,36,FALSE),IF(MAX($AM$1:AM98)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM98)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},{"$f":"IF(AM99>0,ROUNDUP(MONTH(B99)/3,0),0)","v":0}]
[null,"",null,{"$f":"IF(E100<>\"\",VLOOKUP(E100,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D100<>\"\",ISBLANK(Z100),SUMIF($D$2:$D$101,D100,$U$2:$U$101)+SUMIF($D$2:$D$101,D100,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D100,D100)>1,VLOOKUP(D100,D$2:AM100,36,FALSE),IF(MAX($AM$1:AM99)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM99)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},{"$f":"IF(AM100>0,ROUNDUP(MONTH(B100)/3,0),0)","v":0}]
[null,"",null,{"$f":"IF(E101<>\"\",VLOOKUP(E101,PROVEEDORES!A$2:B$200,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,null,null,null,null,null,0,null,null,null,0,0,{"$f":"IF(AND(D101<>\"\",ISBLANK(Z101),SUMIF($D$2:$D$101,D101,$U$2:$U$101)+SUMIF($D$2:$D$101,D101,$W$2:$W$101)>3005.06),IF(COUNTIF($D$2:D101,D101)>1,VLOOKUP(D101,D$2:AM101,36,FALSE),IF(MAX($AM$1:AM100)>MAX(INGRESOS!$X$1:$X$101),MAX($AM$1:AM100)+1,MAX(INGRESOS!$X$1:$X$101)+1)),0)","v":0},{"$f":"IF(AM101>0,ROUNDUP(MONTH(B101)/3,0),0)","v":0}]
[null,null,null,null,"TOTAL EJERCICIO",null,{"$f":"SUM(G2:G101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"SUM(W2:W101)","v":0},{"$f":"SUM(X2:X101)","v":0},{"$f":"SUM(Y2:Y101)","v":0}]

{"sheet":"303","index":3,"n_rows":133,"n_cols":43,"rows_kept":133,"cut":false,"hidden":false,"merged":[[4,1,4,7],[20,14,20,24],[30,27,30,31],[1,38,2,40],[11,27,11,31],[11,33,11,40],[1,30,2,32],[10,27,10,31],[10,33,10,40],[10,14,10,24],[17,27,17,31],[17,14,17,24],[11,14,11,24],[12,14,12,24],[12,27,12,31],[13,27,13,31],[13,14,13,24],[14,14,14,24],[15,14,15,24],[16,14,16,24],[28,33,28,40],[29,33,29,40],[66,14,66,15],[48,33,48,40],[29,27,29,31],[54,33,54,40],[63,7,63,15],[63,30,63,37],[18,14,18,24],[25,33,25,40],[19,14,19,24],[20,33,20,40],[19,33,19,40],[22,33,22,40],[18,27,18,31],[19,27,19,31],[24,33,24,40],[24,27,24,31],[17,33,17,40],[18,33,18,40],[12,33,12,40],[13,33,13,40],[14,33,14,40],[15,33,15,40],[16,33,16,40],[4,9,4,35],[31,27,31,31],[49,14,49,16],[56,33,56,40],[52,33,52,40],[50,33,50,40],[30,33,30,40],[43,27,43,31],[43,33,43,40],[45,27,45,31],[49,33,49,40],[27,33,27,40],[26,33,26,40],[38,33,38,40],[32,33,32,40],[33,33,33,40],[42,1,42,26],[75,1,75,20],[66,24,66,40],[25,27,25,31],[26,27,26,31],[27,27,27,31],[28,27,28,31],[34,33,34,40],[36,33,36,40],[42,27,42,31],[42,33,42,40],[31,33,31,40],[41,33,41,40],[45,33,45,40],[72,8,72,16],[56,3,56,8]]}
[]
[null,"IVA Modelo 303 (borrador)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ejercicio",null,null,null,{"$f":"IF(NOT(ISBLANK(INGRESOS!A2)),YEAR(INGRESOS!A2),IF(NOT(ISBLANK(GASTOS!A2)),YEAR(GASTOS!A2),YEAR(TODAY())))","v":2022},null,null,"    Período",null,null,null,null,"1T"]
[]
[null,"NIF",null,null,null,null,null,null,null,"Apellidos y Nombre o Razón social",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VALUE(LEFT(AM2,1))","v":1}]
[null,{"$f":"'DATOS FISCALES'!C2","v":"34999999W"},null,null,null,null,null,null,null,{"$f":"'DATOS FISCALES'!C5&\" \"&'DATOS FISCALES'!C6&\" \"&'DATOS FISCALES'!C4","v":"APELLIDOA APELLIDOB NOMBRE"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SI",null,"NO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SI",null,"NO"]
[null,"¿Inscrito  en  Registro  de  devolución  mensual?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X",null,null,"¿Declarado en concurso de acreedores en el presente período?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,"¿Tributa exclusivamente en régimen simpliﬁcado?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X",null,null,"¿Ha optado por el régimen especial del criterio de caja?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO8=\"X\",\"\",\"X\")","v":""},null,{"$f":"IF(CALCULOS!B14=0,\"X\",\"\")","v":"X"}]
[null,"¿Es autoliquidación conjunta?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X",null,null,"¿Destinatario de operaciones a las que se aplique el criterio de caja?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO9=\"X\",\"\",\"X\")","v":""},null,{"$f":"IF(VLOOKUP($AO$4,CALCULOS!A$14:AP$17,3,FALSE)=0,\"X\",\"\")","v":"X"}]
[]
[null,"IVA devengado",null,null,null,null,null,null,null,null,null,null,null,null,"Base imponible",null,null,null,null,null,null,null,null,null,null,null,null,"Tipo %",null,null,null,null,null,"Cuota",null,null,null,null,null,null,null,null,"Pago Impuestos"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"01",{"$f":"VLOOKUP($AO$4,CALCULOS!A$14:AP$17,4,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,"02",{"$f":"IF(O12>0,'DATOS FISCALES'!C13,0)","v":0},null,null,null,null,"03",{"$f":"VLOOKUP($AO$4,CALCULOS!A$14:AP$17,5,FALSE)","v":0},null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"C:\\AEAT\",\"ABRIR CARPETA C:\\AEAT\")","v":"ABRIR CARPETA C:\\AEAT"}]
[null,"Régimen general ………….....",null,null,null,null,null,null,null,null,null,null,null,"04",{"$f":"VLOOKUP($AO$4,CALCULOS!A$14:AP$17,8,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,"05",{"$f":"IF(O13>0,'DATOS FISCALES'!C14,0)","v":0},null,null,null,null,"06",{"$f":"VLOOKUP($AO$4,CALCULOS!A$14:AP$17,9,FALSE)","v":0},null,null,null,null,null,null,null,null,"PRESENTACIÓN ELECTRÓNICA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"07",{"$f":"VLOOKUP($AO$4,CALCULOS!A$14:AP$17,12,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,"08",{"$f":"IF(O14>0,'DATOS FISCALES'!C15,0)","v":0},null,null,null,null,"09",{"$f":"VLOOKUP($AO$4,CALCULOS!A$14:AP$17,13,FALSE)","v":0},null,null,null,null,null,null,null,null,"Si desea imprimir el modelo para su presentación en papel"]
[null,"Adquisiciones intracomunitarias de bienes y serv.",null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"VLOOKUP($AO$4,CALCULOS!A$14:AP$17,16,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"VLOOKUP($AO$4,CALCULOS!A$14:AP$17,17,FALSE)","v":0},null,null,null,null,null,null,null,null,"Consulta de declaraciones presentadas"]
[null,"Otras operaciones con inversión del sujeto pasivo",null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13]
[null,"Modiﬁcación bases y cuotas",null,null,null,null,null,null,null,null,null,null,null,14,{"$f":"VLOOKUP($AO$4,CALCULOS!A$14:AP$17,20,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,{"$f":"VLOOKUP($AO$4,CALCULOS!A$14:AP$17,21,FALSE)","v":0},null,null,null,null,null,null,null,null,"Mostrar Calculadora de Windows (Ctl+w)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,16,{"$f":"VLOOKUP($AO$4,CALCULOS!A$14:AP$17,6,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,17,{"$f":"IF(O18>0,'DATOS FISCALES'!E13,0)","v":0},null,null,null,null,18,{"$f":"VLOOKUP($AO$4,CALCULOS!A$14:AP$17,7,FALSE)","v":0}]
[null,"Recargo de equivalencia …....",null,null,null,null,null,null,null,null,null,null,null,19,{"$f":"VLOOKUP($AO$4,CALCULOS!A$14:AP$17,10,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"IF(O19>0,'DATOS FISCALES'!E14,0)","v":0},null,null,null,null,21,{"$f":"VLOOKUP($AO$4,CALCULOS!A$14:AP$17,11,FALSE)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,22,{"$f":"VLOOKUP($AO$4,CALCULOS!A$14:AP$17,14,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,23,{"$f":"IF(O20>0,'DATOS FISCALES'!E15,0)","v":0},null,null,null,null,24,{"$f":"VLOOKUP($AO$4,CALCULOS!A$14:AP$17,15,FALSE)","v":0}]
[null,"Modific. bases y cuotas recargo equival.",null,null,null,null,null,null,null,null,null,null,null,25,{"$f":"VLOOKUP($AO$4,CALCULOS!A$14:AP$17,22,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,{"$f":"VLOOKUP($AO$4,CALCULOS!A$14:AP$17,23,FALSE)","v":0}]
[]
[null,null,null,"Total cuota devengada (03 + 06+ 09 + 11 + 13 + 15 + 18 + 21 + 24 + 26)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,{"$f":"SUM(AH12:AO21)","v":0}]
[]
[null,"IVA Deducible",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base",null,null,null,null,null,"Cuota"]
[null,"Por cuotas soportadas en operaciones interiores corrientes ………………",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,{"$f":"VLOOKUP($AO$4,CALCULOS!A$14:AP$17,24,FALSE)","v":0},null,null,null,null,29,{"$f":"VLOOKUP($AO$4,CALCULOS!A$14:AP$17,25,FALSE)","v":0}]
[null,"Por cuotas soportadas en operaciones interiores con bienes de inversión ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,{"$f":"VLOOKUP($AO$4,CALCULOS!A$14:AP$17,26,FALSE)","v":0},null,null,null,null,31,{"$f":"VLOOKUP($AO$4,CALCULOS!A$14:AP$17,27,FALSE)","v":0}]
[null,"Por cuotas devengadas en las importaciones de bienes corrientes ……...",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,null,null,null,null,null,33]
[null,"Por cuotas devengadas en las importaciones de bienes de inversión …...",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,null,null,null,null,null,35]
[null,"En adquisiciones intracomunitarias de bienes y servicios corrientes ........",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,{"$f":"VLOOKUP($AO$4,CALCULOS!A$14:AP$17,28,FALSE)","v":0},null,null,null,null,37,{"$f":"VLOOKUP($AO$4,CALCULOS!A$14:AP$17,29,FALSE)","v":0}]
[null,"En adquisiciones intracomunitarias de bienes de inversión ……………….",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,{"$f":"VLOOKUP($AO$4,CALCULOS!A$14:AP$17,30,FALSE)","v":0},null,null,null,null,39,{"$f":"VLOOKUP($AO$4,CALCULOS!A$14:AP$17,31,FALSE)","v":0}]
[null,"Rectificación de deducciones ..................................................................",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,{"$f":"VLOOKUP($AO$4,CALCULOS!A$14:AP$17,32,FALSE)","v":0},null,null,null,null,41,{"$f":"VLOOKUP($AO$4,CALCULOS!A$14:AP$17,33,FALSE)","v":0}]
[null,"Compensaciones Régimen Especial Agricultura Ganadería y Pesca……………….................",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,{"$f":"VLOOKUP($AO$4,CALCULOS!A$14:AP$17,34,FALSE)","v":0}]
[null,"Regularización bienes de inversión ..........................................................................................",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43]
[null,"Regularización por aplicación del porcentaje definitivo de prorrata (sólo 4T o mes 12) ……...",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44]
[]
[null,null,null,"Total a deducir (29 + 31 + 33 + 35 + 37 + 39 + 41 + 42 + 43 + 44)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,{"$f":"SUM(AH26:AO35)","v":0}]
[]
[null,null,null,"Resultado del régimen general (27 - 45)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,{"$f":"VLOOKUP($AO$4,CALCULOS!A$14:AP$17,35,FALSE)","v":0}]
[]
[null,"Información adicional"]
[null,"Entregas intracomunitarias de bienes y servicios ....................................................................",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59,{"$f":"VLOOKUP($AO$4,CALCULOS!A$14:AP$17,36,FALSE)","v":0}]
[null,"Exclusivamente para aquellos sujetos pasivos acogidos al rég. especial del criterio de caja y para aquéllos que sean destinatarios de operaciones afectadas por el mismo:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base",null,null,null,null,null,"Cuota"]
[null,"Entregas bienes y prest. serv. en RECC que hubieran resultado devengadas conforme a la regla general ...",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62,{"$f":"VLOOKUP($AO$4,CALCULOS!A$14:AP$17,37,FALSE)","v":0},null,null,null,null,63,{"$f":"VLOOKUP($AO$4,CALCULOS!A$14:AP$17,38,FALSE)","v":0}]
[]
[null,"Adquisiciones bienes y serv. a las que se aplique o afecte el RECC conforme a la regla general de devengo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74,{"$f":"VLOOKUP($AO$4,CALCULOS!A$14:AP$17,39,FALSE)","v":0},null,null,null,null,75,{"$f":"VLOOKUP($AO$4,CALCULOS!A$14:AP$17,40,FALSE)","v":0}]
[]
[]
[null,"Resultado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Suma de resultados (46 + 58)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,{"$f":"AH39","v":0}]
[null,"Atribuible a la Administración del Estado",null,null,null,null,null,null,null,null,null,null,null,65,100,null,null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,{"$f":"AH49*(O50/100)","v":0}]
[null,"Cuotas a compensar de periodos anteriores ……….…………………………..…………………",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67,{"$f":"VLOOKUP($AO$4,CALCULOS!A$14:AP$17,41,FALSE)","v":0}]
[]
[null,"Exclusivamente para sujetos pasivos que tributan",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Resultado (66 - 67 + 68)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69,{"$f":"VLOOKUP($AO$4,CALCULOS!A$14:AP$17,42,FALSE)","v":0}]
[null,"conjuntamente a la Administración del Estado y a las",null,null,null,null,null,null,null,null,null,null,null,null," A deducir (exclusivamente en caso de autoliquidación complementaria):"]
[null,"Diputaciones Forales. Resultado de la regularización anual",null,null,null,null,null,null,null,null,null,null,null,null," Resultado anteriores declarac. mismo concep. ejerc. y per.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70]
[]
[null,null,68,null,null,null,null,null,null,null,"euros",null,null,null,null,null,"Resultado de la liquidación (69 - 70)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71,{"$f":"AH53","v":0}]
[]
[]
[]
[null," Si resulta",null,null,null,71,"  negativa consignar el importe a compensar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ingreso efectuado a favor del Tesoro Público, cuenta restring."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"de colaboración en la recaudación de la AEAT autoliquidac."]
[]
[null,null,null,null,72,null,"C",{"$f":"IF(AH57<0,ABS(AH57),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Importe:",null,null,null,"I",{"$f":"IF(AH57>0,AH57,0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Código IBAN"]
[null,null,null,null,null,null,"Sin actividad",null,null,null,null,null,null,null,{"$f":"IF(AH57=0,\"X\",\"\")","v":"X"},null,null,null,null,null,null,null,null,null,{"$f":"IF(AE64<>0,'DATOS FISCALES'!C7,\"\")","v":""}]
[]
[null,"Manifiesto a esa Delegación que el importe a devolver reseñado deseo ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Si esta autoliquidación es complementaria de otra autoliquidad."]
[null,"me  sea abonado  mediante  transferencia  bancaria  a  la cuenta",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"anterior correspondiente al mismo concepto ejercicio y período"]
[null,"indicada de la que soy titular:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"indíquelo marcando con una \"X\" esta casilla."]
[]
[null,"  Importe:",null,null,null,73,null,"D",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Autoliquidación complementaria"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"En este caso consigne a continuación el número de justificante"]
[null,null,null,null,null,null,null,null,null,null,"Código IBAN",null,null,null,null,null,null,null,null,null,null,null,null,null,"identificativo de la declaración anterior"]
[null,{"$f":"IF(I73<>0,'DATOS FISCALES'!C7,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nº de justificante"]
[]
[]
["CÁLCULOS PARA EL DISEÑO DE REGISTRO (para generar el archivo de texto con el contenido del modelo)"]
[null,"Posición","Longitud","Tipo","Descripción","Contenido"]
[null,13,1,"A ","Tipo Declaración ",{"$f":"IF(H64<>\"\",\"C\",IF(O67<>\"\",\"N\",IF(I73<>0,\"D\",IF(AE64<>\"\",\"I\",\" \"))))","v":"N"}]
[null,23,60,"An ","Identificación (1) - Apellidos o Razón Social. ",{"$f":"'DATOS FISCALES'!C5&\" \"&'DATOS FISCALES'!C6&REPT(\" \",C82-LEN('DATOS FISCALES'!C5&\" \"&'DATOS FISCALES'!C6))","v":"APELLIDOA APELLIDOB                                         "}]
[null,83,20,"A ","Identificación (1) - Nombre. ",{"$f":"LEFT('DATOS FISCALES'!C4,15)&REPT(\" \",C83-LEN(LEFT('DATOS FISCALES'!C4,15)))","v":"NOMBRE              "}]
[null,122,1,"Num ","Identificación (1) - Opción por el régimen especial de criterio de caja",{"$f":"IF(AO8=\"X\",2,1)","v":2}]
[null,123,1,"Num ","Identificación (1) - Destinatario de las operaciones a las que se aplique el régimen especial del criterio de caja",{"$f":"IF(AO9=\"X\",2,1)","v":2}]
[null,126,17,"Num ","Liquidación (3) - Regimen General - IVA Devengado - Régimen general - Base imponible [01]",{"$f":"REPT(\"0\",C86-LEN(SUBSTITUTE(TEXT(O12,\"0,00\"),\",\",\"\")))&SUBSTITUTE(TEXT(O12,\"0,00\"),\",\",\"\")","v":"00000000000000000"}]
[null,143,5,"Num ","Liquidación (3) - Regimen General - IVA Devengado - Régimen general - Tipo % [02]",{"$f":"REPT(\"0\",C87-LEN(SUBSTITUTE(TEXT(AB12,\"0,00\"),\",\",\"\")))&SUBSTITUTE(TEXT(AB12,\"0,00\"),\",\",\"\")","v":"00000"}]
[null,148,17,"Num ","Liquidación (3) - Regimen General - IVA Devengado - Régimen general - Cuota [03]",{"$f":"REPT(\"0\",C88-LEN(SUBSTITUTE(TEXT(AH12,\"0,00\"),\",\",\"\")))&SUBSTITUTE(TEXT(AH12,\"0,00\"),\",\",\"\")","v":"00000000000000000"}]
[null,165,17,"Num ","Liquidación (3) - Regimen General - IVA Devengado - Régimen general - Base imponible [04] ",{"$f":"REPT(\"0\",C89-LEN(SUBSTITUTE(TEXT(O13,\"0,00\"),\",\",\"\")))&SUBSTITUTE(TEXT(O13,\"0,00\"),\",\",\"\")","v":"00000000000000000"}]
[null,182,5,"Num ","Liquidación (3) - Regimen General - IVA Devengado - Régimen general - Tipo % [05]",{"$f":"REPT(\"0\",C90-LEN(SUBSTITUTE(TEXT(AB13,\"0,00\"),\",\",\"\")))&SUBSTITUTE(TEXT(AB13,\"0,00\"),\",\",\"\")","v":"00000"}]
[null,187,17,"Num ","Liquidación (3) - Regimen General - IVA Devengado - Régimen general - Cuota [06]",{"$f":"REPT(\"0\",C91-LEN(SUBSTITUTE(TEXT(AH13,\"0,00\"),\",\",\"\")))&SUBSTITUTE(TEXT(AH13,\"0,00\"),\",\",\"\")","v":"00000000000000000"}]
[null,204,17,"Num ","Liquidación (3) - Regimen General - IVA Devengado - Régimen general - Base imponible [07]",{"$f":"REPT(\"0\",C92-LEN(SUBSTITUTE(TEXT(O14,\"0,00\"),\",\",\"\")))&SUBSTITUTE(TEXT(O14,\"0,00\"),\",\",\"\")","v":"00000000000000000"}]
[null,221,5,"Num ","Liquidación (3) - Regimen General - IVA Devengado - Régimen general - Tipo % [08]",{"$f":"REPT(\"0\",C93-LEN(SUBSTITUTE(TEXT(AB14,\"0,00\"),\",\",\"\")))&SUBSTITUTE(TEXT(AB14,\"0,00\"),\",\",\"\")","v":"00000"}]
[null,226,17,"Num ","Liquidación (3) - Regimen General - IVA Devengado - Régimen general - Cuota [09]",{"$f":"REPT(\"0\",C94-LEN(SUBSTITUTE(TEXT(AH14,\"0,00\"),\",\",\"\")))&SUBSTITUTE(TEXT(AH14,\"0,00\"),\",\",\"\")","v":"00000000000000000"}]
[null,243,17,"Num ","Liquidación (3) - Regimen General - IVA Devengado - Adquisiciones intracomunitarias de bienes y servicios - Base imponible [10]",{"$f":"REPT(\"0\",C95-LEN(SUBSTITUTE(TEXT(O15,\"0,00\"),\",\",\"\")))&SUBSTITUTE(TEXT(O15,\"0,00\"),\",\",\"\")","v":"00000000000000000"}]
[null,260,17,"Num ","Liquidación (3) - Regimen General - IVA Devengado - Adquisiciones intracomunitarias de bienes y servicios - Cuota [11]",{"$f":"REPT(\"0\",C96-LEN(SUBSTITUTE(TEXT(AH15,\"0,00\"),\",\",\"\")))&SUBSTITUTE(TEXT(AH15,\"0,00\"),\",\",\"\")","v":"00000000000000000"}]
[null,311,17,"N ","Liquidación (3) - Regimen General - IVA Devengado - Modificación bases y cuotas - Base imponible [14] ",{"$f":"IF(O17<0,\"N\",0)&REPT(\"0\",C97-1-LEN(SUBSTITUTE(SUBSTITUTE(TEXT(O17,\"0,00\"),\",\",\"\"),\"-\",\"\")))&SUBSTITUTE(SUBSTITUTE(TEXT(O17,\"0,00\"),\",\",\"\"),\"-\",\"\")","v":"00000000000000000"}]
[null,328,17,"N ","Liquidación (3) - Regimen General - IVA Devengado - Modificación bases y cuotas - Cuota [15] ",{"$f":"IF(AH17<0,\"N\",0)&REPT(\"0\",C98-1-LEN(SUBSTITUTE(SUBSTITUTE(TEXT(AH17,\"0,00\"),\",\",\"\"),\"-\",\"\")))&SUBSTITUTE(SUBSTITUTE(TEXT(AH17,\"0,00\"),\",\",\"\"),\"-\",\"\")","v":"00000000000000000"}]
[null,345,17,"Num ","Liquidación (3) - Regimen General - IVA Devengado - Recargo equivalencia- Base imponible [16]",{"$f":"REPT(\"0\",C99-LEN(SUBSTITUTE(TEXT(O18,\"0,00\"),\",\",\"\")))&SUBSTITUTE(TEXT(O18,\"0,00\"),\",\",\"\")","v":"00000000000000000"}]
[null,362,5,"Num ","Liquidación (3) - Regimen General - IVA Devengado - Recargo equivalencia - Tipo % [17]",{"$f":"REPT(\"0\",C100-LEN(SUBSTITUTE(TEXT(AB18,\"0,00\"),\",\",\"\")))&SUBSTITUTE(TEXT(AB18,\"0,00\"),\",\",\"\")","v":"00000"}]
[null,367,17,"Num ","Liquidación (3) - Regimen General - IVA Devengado - Recargo equivalencia - Cuota [18]",{"$f":"REPT(\"0\",C101-LEN(SUBSTITUTE(TEXT(AH18,\"0,00\"),\",\",\"\")))&SUBSTITUTE(TEXT(AH18,\"0,00\"),\",\",\"\")","v":"00000000000000000"}]
[null,384,17,"Num ","Liquidación (3) - Regimen General - IVA Devengado - Recargo equivalencia - Base imponible [19]",{"$f":"REPT(\"0\",C102-LEN(SUBSTITUTE(TEXT(O19,\"0,00\"),\",\",\"\")))&SUBSTITUTE(TEXT(O19,\"0,00\"),\",\",\"\")","v":"00000000000000000"}]
[null,401,5,"Num ","Liquidación (3) - Regimen General - IVA Devengado - Recargo equivalencia - Tipo % [20]",{"$f":"REPT(\"0\",C103-LEN(SUBSTITUTE(TEXT(AB19,\"0,00\"),\",\",\"\")))&SUBSTITUTE(TEXT(AB19,\"0,00\"),\",\",\"\")","v":"00000"}]
[null,406,17,"Num ","Liquidación (3) - Regimen General - IVA Devengado - Recargo equivalencia - Cuota [21]",{"$f":"REPT(\"0\",C104-LEN(SUBSTITUTE(TEXT(AH19,\"0,00\"),\",\",\"\")))&SUBSTITUTE(TEXT(AH19,\"0,00\"),\",\",\"\")","v":"00000000000000000"}]
[null,423,17,"Num ","Liquidación (3) - Regimen General - IVA Devengado - Recargo equivalencia - Base imponible [22] ",{"$f":"REPT(\"0\",C105-LEN(SUBSTITUTE(TEXT(O20,\"0,00\"),\",\",\"\")))&SUBSTITUTE(TEXT(O20,\"0,00\"),\",\",\"\")","v":"00000000000000000"}]
[null,440,5,"Num ","Liquidación (3) - Regimen General - IVA Devengado - Recargo equivalencia - Tipo % [23]",{"$f":"REPT(\"0\",C106-LEN(SUBSTITUTE(TEXT(AB20,\"0,00\"),\",\",\"\")))&SUBSTITUTE(TEXT(AB20,\"0,00\"),\",\",\"\")","v":"00000"}]
[null,445,17,"Num ","Liquidación (3) - Regimen General - IVA Devengado - Recargo equivalencia - Cuota [24]",{"$f":"REPT(\"0\",C107-LEN(SUBSTITUTE(TEXT(AH20,\"0,00\"),\",\",\"\")))&SUBSTITUTE(TEXT(AH20,\"0,00\"),\",\",\"\")","v":"00000000000000000"}]
[null,462,17,"N ","Liquidación (3) - Regimen General - IVA Devengado - Modificación bases y cuotas del recargo de equivalencia - Base imponible [25] ",{"$f":"IF(O21<0,\"N\",0)&REPT(\"0\",C108-1-LEN(SUBSTITUTE(SUBSTITUTE(TEXT(O21,\"0,00\"),\",\",\"\"),\"-\",\"\")))&SUBSTITUTE(SUBSTITUTE(TEXT(O21,\"0,00\"),\",\",\"\"),\"-\",\"\")","v":"00000000000000000"}]
[null,479,17,"N ","Liquidación (3) - Regimen General - IVA Devengado - Modificación bases y cuotas del recargo de equivalencia - Cuota [26] ",{"$f":"IF(AH21<0,\"N\",0)&REPT(\"0\",C109-1-LEN(SUBSTITUTE(SUBSTITUTE(TEXT(AH21,\"0,00\"),\",\",\"\"),\"-\",\"\")))&SUBSTITUTE(SUBSTITUTE(TEXT(AH21,\"0,00\"),\",\",\"\"),\"-\",\"\")","v":"00000000000000000"}]
[null,496,17,"N ","Liquidación (3) - Regimen General - IVA Devengado - Total cuota devengada [27] ",{"$f":"REPT(\"0\",C110-LEN(SUBSTITUTE(TEXT(AH23,\"0,00\"),\",\",\"\")))&SUBSTITUTE(TEXT(AH23,\"0,00\"),\",\",\"\")","v":"00000000000000000"}]
[null,513,17,"Num ","Liquidación (3) - Regimen General - IVA Deducible - Por cuotas soportadas en operaciones interiores corrientes - Base [28]",{"$f":"REPT(\"0\",C111-LEN(SUBSTITUTE(TEXT(AB26,\"0,00\"),\",\",\"\")))&SUBSTITUTE(TEXT(AB26,\"0,00\"),\",\",\"\")","v":"00000000000000000"}]
[null,530,17,"Num ","Liquidación (3) - Regimen General - IVA Deducible - Por cuotas soportadas en operaciones interiores corrientes - Cuota [29]",{"$f":"REPT(\"0\",C112-LEN(SUBSTITUTE(TEXT(AH26,\"0,00\"),\",\",\"\")))&SUBSTITUTE(TEXT(AH26,\"0,00\"),\",\",\"\")","v":"00000000000000000"}]
[null,547,17,"Num ","Liquidación (3) - Regimen General - IVA Deducible - Por cuotas soportadas en operaciones interiores con bienes de inversión - Base [30]",{"$f":"REPT(\"0\",C113-LEN(SUBSTITUTE(TEXT(AB27,\"0,00\"),\",\",\"\")))&SUBSTITUTE(TEXT(AB27,\"0,00\"),\",\",\"\")","v":"00000000000000000"}]
[null,564,17,"Num ","Liquidación (3) - Regimen General - IVA Deducible - Por cuotas soportadas en operaciones interiores con bienes de inversión - Cuota [31]",{"$f":"REPT(\"0\",C114-LEN(SUBSTITUTE(TEXT(AH27,\"0,00\"),\",\",\"\")))&SUBSTITUTE(TEXT(AH27,\"0,00\"),\",\",\"\")","v":"00000000000000000"}]
[null,649,17,"Num ","Liquidación (3) - Regimen General - IVA Deducible - En adquisiciones intracomunitarias de bienes y servicios corrientes - Base [36]",{"$f":"REPT(\"0\",C115-LEN(SUBSTITUTE(TEXT(AB30,\"0,00\"),\",\",\"\")))&SUBSTITUTE(TEXT(AB30,\"0,00\"),\",\",\"\")","v":"00000000000000000"}]
[null,666,17,"Num ","Liquidación (3) - Regimen General - IVA Deducible - En adquisiciones intracomunitarias de bienes y servicios corrientes - Cuota [37]",{"$f":"REPT(\"0\",C116-LEN(SUBSTITUTE(TEXT(AH30,\"0,00\"),\",\",\"\")))&SUBSTITUTE(TEXT(AH30,\"0,00\"),\",\",\"\")","v":"00000000000000000"}]
[null,683,17,"Num ","Liquidación (3) - Regimen General - IVA Deducible - En adquisiciones intracomunitarias de bienes de inversión - Base [38]",{"$f":"REPT(\"0\",C117-LEN(SUBSTITUTE(TEXT(AB31,\"0,00\"),\",\",\"\")))&SUBSTITUTE(TEXT(AB31,\"0,00\"),\",\",\"\")","v":"00000000000000000"}]
[null,700,17,"Num ","Liquidación (3) - Regimen General - IVA Deducible - En adquisiciones intracomunitarias de bienes de inversión - Cuota [39]",{"$f":"REPT(\"0\",C118-LEN(SUBSTITUTE(TEXT(AH31,\"0,00\"),\",\",\"\")))&SUBSTITUTE(TEXT(AH31,\"0,00\"),\",\",\"\")","v":"00000000000000000"}]
[null,717,17,"N ","Liquidación (3) - Regimen General - IVA Deducible - Rectificación de deducciones - Base [40] ",{"$f":"IF(AB32<0,\"N\",0)&REPT(\"0\",C119-1-LEN(SUBSTITUTE(SUBSTITUTE(TEXT(AB32,\"0,00\"),\",\",\"\"),\"-\",\"\")))&SUBSTITUTE(SUBSTITUTE(TEXT(AB32,\"0,00\"),\",\",\"\"),\"-\",\"\")","v":"00000000000000000"}]
[null,734,17,"N ","Liquidación (3) - Regimen General - IVA Deducible - Rectificación de deducciones - Cuota [41] ",{"$f":"IF(AH32<0,\"N\",0)&REPT(\"0\",C120-1-LEN(SUBSTITUTE(SUBSTITUTE(TEXT(AH32,\"0,00\"),\",\",\"\"),\"-\",\"\")))&SUBSTITUTE(SUBSTITUTE(TEXT(AH32,\"0,00\"),\",\",\"\"),\"-\",\"\")","v":"00000000000000000"}]
[null,751,17,"N ","Liquidación (3) - Regimen General - IVA Deducible - Compensaciones Régimen Especial A.G. y P. - Cuota [42] ",{"$f":"IF(AH33<0,\"N\",0)&REPT(\"0\",C121-1-LEN(SUBSTITUTE(SUBSTITUTE(TEXT(AH33,\"0,00\"),\",\",\"\"),\"-\",\"\")))&SUBSTITUTE(SUBSTITUTE(TEXT(AH33,\"0,00\"),\",\",\"\"),\"-\",\"\")","v":"00000000000000000"}]
[null,802,17,"N ","Liquidación (3) - Regimen General - IVA Deducible - Total a deducir - Cuota [45]",{"$f":"REPT(\"0\",C122-LEN(SUBSTITUTE(TEXT(AH37,\"0,00\"),\",\",\"\")))&SUBSTITUTE(TEXT(AH37,\"0,00\"),\",\",\"\")","v":"00000000000000000"}]
[null,819,17,"N ","Liquidación (3) - Regimen General - IVA Deducible -Resultado régimen general - Cuota [46]",{"$f":"IF(AH39<0,\"N\",0)&REPT(\"0\",C123-1-LEN(SUBSTITUTE(SUBSTITUTE(TEXT(AH39,\"0,00\"),\",\",\"\"),\"-\",\"\")))&SUBSTITUTE(SUBSTITUTE(TEXT(AH39,\"0,00\"),\",\",\"\"),\"-\",\"\")","v":"00000000000000000"}]
[null,12,17,"N","Información adicional - Entregas intracomunitarias de bienes y servicios [59]",{"$f":"IF(AH42<0,\"N\",0)&REPT(\"0\",C124-1-LEN(SUBSTITUTE(SUBSTITUTE(TEXT(AH42,\"0,00\"),\",\",\"\"),\"-\",\"\")))&SUBSTITUTE(SUBSTITUTE(TEXT(AH42,\"0,00\"),\",\",\"\"),\"-\",\"\")","v":"00000000000000000"}]
[null,63,17,"N ","Información adicional - Exclusivamente para operaciones ... en régimen especial de criterio de caja ... [62]",{"$f":"IF(AB44<0,\"N\",0)&REPT(\"0\",C125-1-LEN(SUBSTITUTE(SUBSTITUTE(TEXT(AB44,\"0,00\"),\",\",\"\"),\"-\",\"\")))&SUBSTITUTE(SUBSTITUTE(TEXT(AB44,\"0,00\"),\",\",\"\"),\"-\",\"\")","v":"00000000000000000"}]
[null,80,17,"N ","Información adicional - Exclusivamente para operaciones ... en régimen especial de criterio de caja ... [63]",{"$f":"IF(AH44<0,\"N\",0)&REPT(\"0\",C126-1-LEN(SUBSTITUTE(SUBSTITUTE(TEXT(AH44,\"0,00\"),\",\",\"\"),\"-\",\"\")))&SUBSTITUTE(SUBSTITUTE(TEXT(AH44,\"0,00\"),\",\",\"\"),\"-\",\"\")","v":"00000000000000000"}]
[null,97,17,"N ","Información adicional - Exclusivamente para operaciones ... en régimen especial de criterio de caja ... [74]",{"$f":"IF(AB46<0,\"N\",0)&REPT(\"0\",C127-1-LEN(SUBSTITUTE(SUBSTITUTE(TEXT(AB46,\"0,00\"),\",\",\"\"),\"-\",\"\")))&SUBSTITUTE(SUBSTITUTE(TEXT(AB46,\"0,00\"),\",\",\"\"),\"-\",\"\")","v":"00000000000000000"}]
[null,114,17,"N ","Información adicional - Exclusivamente para operaciones ... en régimen especial de criterio de caja ... [75]",{"$f":"IF(AH46<0,\"N\",0)&REPT(\"0\",C128-1-LEN(SUBSTITUTE(SUBSTITUTE(TEXT(AH46,\"0,00\"),\",\",\"\"),\"-\",\"\")))&SUBSTITUTE(SUBSTITUTE(TEXT(AH46,\"0,00\"),\",\",\"\"),\"-\",\"\")","v":"00000000000000000"}]
[null,148,17,"N ","Liquidación (3) - Resultado - Suma de resultados [64]",{"$f":"IF(AH49<0,\"N\",0)&REPT(\"0\",C129-1-LEN(SUBSTITUTE(SUBSTITUTE(TEXT(AH49,\"0,00\"),\",\",\"\"),\"-\",\"\")))&SUBSTITUTE(SUBSTITUTE(TEXT(AH49,\"0,00\"),\",\",\"\"),\"-\",\"\")","v":"00000000000000000"}]
[null,165,9,"Num ","Liquidación (3) - Resultado - % Atribuible a la Administración del Estado [65]",{"$f":"REPT(\"0\",C130-LEN(SUBSTITUTE(TEXT(O50,\"0,000000\"),\",\",\"\")))&SUBSTITUTE(TEXT(O50,\"0,000000\"),\",\",\"\")","v":"100000000"}]
[null,174,17,"N","Liquidación (3) - Resultado - Atribuible a la Administración del Estado [66]",{"$f":"IF(AH50<0,\"N\",0)&REPT(\"0\",C129-1-LEN(SUBSTITUTE(SUBSTITUTE(TEXT(AH50,\"0,00\"),\",\",\"\"),\"-\",\"\")))&SUBSTITUTE(SUBSTITUTE(TEXT(AH50,\"0,00\"),\",\",\"\"),\"-\",\"\")","v":"00000000000000000"}]
[null,208,17,"Num ","Liquidación (3) - Resultado - Cuotas a compensar de periodos anteriores [67]",{"$f":"REPT(\"0\",C132-LEN(SUBSTITUTE(TEXT(AH51,\"0,00\"),\",\",\"\")))&SUBSTITUTE(TEXT(AH51,\"0,00\"),\",\",\"\")","v":"00000000000000000"}]
[null,242,17,"N ","Liquidación (3) - Resultado - Resultado [69]",{"$f":"IF(AH53<0,\"N\",0)&REPT(\"0\",C123-1-LEN(SUBSTITUTE(SUBSTITUTE(TEXT(AH53,\"0,00\"),\",\",\"\"),\"-\",\"\")))&SUBSTITUTE(SUBSTITUTE(TEXT(AH53,\"0,00\"),\",\",\"\"),\"-\",\"\")","v":"00000000000000000"}]

{"sheet":"IRPF ANUAL","index":4,"n_rows":77,"n_cols":4,"rows_kept":77,"cut":false,"hidden":false,"merged":[]}
[null,"RENDIMIENTOS DE ACTIVIDADES ECONÓMICAS EN ESTIMACIÓN DIRECTA"]
[]
[null,"Actividades realizadas"]
[]
[null,"Contribuyente que realiza la/s actividad/es","086","DECLARANTE"]
[null,"Tipo de actividad/es realizada/s: clave indicativa","087",{"$f":"'DATOS FISCALES'!C9","v":5}]
[null,"Modalidad aplicable del método de estimación directa","090","Simplificada"]
[null,"Grupo o epígrafe I.A.E.","088",{"$f":"'DATOS FISCALES'!C11","v":111}]
[]
[null,"Ingresos íntegros"]
[null,"Ingresos de explotación","092",{"$f":"CALCULOS!B8","v":0}]
[null,"Otros ingresos (incluidas subvenciones y otras transferencias)","093"]
[null,"Autoconsumo de bienes y servicios","094"]
[]
[null,"Transmisión elementos patrimoniales que hayan gozado libertad amortización exceso amortización deducida respecto amortización deducible","095"]
[]
[null,"Total ingresos computables (092 + 093 + 094 + 095)","096",{"$f":"SUM(D11:D13)","v":0}]
[]
[null,"Gastos fiscalmente deducibles"]
[]
[null,"Consumos de explotación","097",{"$f":"GASTOS!G102","v":0}]
[null,"Sueldos y salarios","098",{"$f":"GASTOS!H102","v":0}]
[null,"S.Social a cargo de la empresa (incluidas las cotizaciones del titular)","099",{"$f":"GASTOS!J102","v":0}]
[null,"Otros gastos de personal","100",{"$f":"GASTOS!I102","v":0}]
[null,"Arrendamientos y cánones","101",{"$f":"GASTOS!K102","v":0}]
[null,"Reparaciones y conservación","102",{"$f":"GASTOS!L102","v":0}]
[null,"Servicios de profesionales independientes","103",{"$f":"GASTOS!M102","v":0}]
[null,"Otros servicios exteriores","104",{"$f":"GASTOS!N102","v":0}]
[null,"Tributos fiscalmente deducibles","105",{"$f":"GASTOS!O102","v":0}]
[null,"Gastos financieros","106",{"$f":"GASTOS!P102","v":0}]
[null,"Amortizaciones: dotaciones del ejercicio fiscalmente deducibles.","107",{"$f":"GASTOS!Q102","v":0}]
[null,"Pérdidas por deterioro del valor de los elementos patrimoniales: importes deducibles","108",{"$f":"GASTOS!R102","v":0}]
[null,"Incentivos al mecenazgo. Convenios de colaboración en actividades de interés general","109"]
[null,"Incentivos al mecenazgo. Gastos en actividades de interés general","110"]
[null,"Otros conceptos fiscalmente deducibles (excepto provisiones)","111",{"$f":"GASTOS!S102","v":0}]
[]
[null,"Suma (0997 a 111)","112",{"$f":"SUM(D21:D35)","v":0}]
[]
[null,"Actividades en estimación directa (modalidad normal):"]
[null,"Provisiones fiscalmente deducibles","113"]
[null,"Total gastos deducibles (112 + 113)","114"]
[]
[null,"Actividades en estimación directa (modalidad simplificada):"]
[null,"Diferencia (096 - 112)","115",{"$f":"D17-D37","v":0}]
[null,"Conjunto de provisiones deducibles y gastos de dificil justificación","116",{"$f":"IF(D17-D37>0,MIN(ROUND(0.05*(D17-D37),2),2000),0)","v":0}]
[null,"Total gastos deducibles (112 + 116)","117",{"$f":"D37+D45","v":0}]
[]
[null,"Rendimiento neto y rendimiento neto reducido"]
[null,"Rendimiento neto (096 - 114 ó 096 - 117)","118",{"$f":"D17-D46","v":0}]
[]
[null,"Reducciones de rendimientos generados en más de 2 años u obtenidos de forma notoriamente irregular","119"]
[]
[null,"Rendimiento neto reducido (118 - 119)","120",{"$f":"D49-D51","v":0}]
[]
[null,"Rendimiento neto reducido total de las actividades econ. en estimac. directa"]
[]
[null,"Suma de rendimientos netos reducidos (suma de las casillas 120)","121",{"$f":"D53","v":0}]
[null,"Reducción por el ejercicio de determinadas actividades económicas (artículo 32.2 de la Ley del Impuesto y artículo 26 el","122"]
[null,"Reducción por inicio de una actividad económica (artículo 32.3 de la Ley del Impuesto)","123"]
[null,"Reducción por mantenimiento o creación de empleo (disposición adicional vigésima séptima de la Ley del Impuesto)","124"]
[null,"Rendimiento neto reducido total (121 - 122 - 123 - 124)","125",{"$f":"D57-D58-D59-D60","v":0}]
[]
[null,"Retenciones y demás pagos a cuenta"]
[]
[null,"Por rendimientos del trabajo","590"]
[null,"Por rendimientos del capital mobiliario","591"]
[null,"Por arrendamientos de inmuebles urbanos","592"]
[null,"Por rendimientos de actividades económicas (*) ","593",{"$f":"CALCULOS!F8","v":0}]
[null,"Atribuidos por entidades en régimen de atribución de rentas","594"]
[null,"Imputados por agrupaciones de interés económico y UTE`s","595"]
[null,"Ingresos a cuenta del artículo 92.8 de la Ley del Impuesto","596"]
[null,"Por ganancias patrimoniales, incluidos premios","597"]
[null,"Pagos fraccionados ingresados (actividades económicas)","598",{"$f":"SUMIF(CALCULOS!P5:P8,\">0\",CALCULOS!P5:P8)","v":0}]
[null,"Cuotas del Impuesto sobre la Renta de no Residentes(**)","599"]
[null,"Retenciones art. 11 de la Directiva 2003/48/CE, del Consejo","600"]
[]
[null,"Total pagos a cuenta (suma de las casillas 590 a 600)","601",{"$f":"SUM(D65:D75)","v":0}]

{"sheet":"CALCULOS","index":5,"n_rows":69,"n_cols":71,"rows_kept":69,"cut":false,"hidden":false,"merged":[[20,69,20,70],[20,13,20,18],[20,47,20,52],[20,53,20,58],[20,59,20,64],[20,65,20,66],[20,67,20,68],[20,27,20,32],[35,11,36,11],[20,25,20,26],[35,23,36,23],[35,24,36,24],[35,16,36,16],[20,7,20,12],[35,22,36,22],[35,21,36,21],[35,25,36,25],[20,19,20,24],[20,0,22,0],[35,5,36,5],[35,8,36,8],[35,9,36,9],[35,17,35,20],[20,1,20,6],[11,0,12,0],[35,0,36,0],[35,1,36,1],[35,12,35,15],[35,6,36,6],[35,2,36,2],[35,3,36,3],[35,4,36,4],[35,7,36,7],[11,1,11,2],[35,10,36,10],[13,1,16,1],[11,34,12,34],[11,27,11,30],[11,31,11,32],[11,33,12,33],[11,23,11,24],[11,25,11,26],[11,3,11,14],[11,15,11,16],[11,17,11,18],[11,19,11,20],[11,21,11,22],[11,35,11,39],[11,40,12,40],[11,41,12,41],[20,33,20,34],[20,35,20,40],[20,41,20,46]]}
[]
["CÁLCULOS TRIMESTRALES PARA EL MODELO 130: IRPF"]
[]
["TRIMESTRE","Ingresos Casilla [01]","Gastos Brutos","Casilla [02] Gastos con deducción","Casilla [05]","Casilla [06] Retenc.\nsoportad","Casilla [07] Pago fraccionado",null,null,"Casilla [11]","Casilla [12]","Casilla [13] Deducción del art. 110.3 c) Regl. IRPF","Casilla [15]\nCompensar negativas anteriores","Casilla [17]","Casilla [18]","Casilla [19]"]
["1T",{"$f":"SUMIF(INGRESOS!$V$2:$V$101,1,INGRESOS!$F$2:$F$101)","v":0},{"$f":"SUMIF(GASTOS!$AK$2:$AK$101,1,GASTOS!$T$2:$T$101)","v":0},{"$f":"IF((B5-C5)>=0,C5+MIN(ROUND(0.05*(B5-C5),2),2000),C5)","v":0},0,{"$f":"ROUND(SUMIF(INGRESOS!$V$2:$V$101,1,INGRESOS!$K$2:$K$101),2)","v":0},{"$f":"ROUND(IF((B5-D5)>=0,0.2*(B5-D5),0)-(E5+F5),2)","v":0},null,null,null,{"$f":"IF(G5+J5>0,G5+J5,0)","v":0},{"$f":"IF('DATOS FISCALES'!C$8>12000,0,IF('DATOS FISCALES'!C$8>=11000.01,25,IF('DATOS FISCALES'!C$8>=10000.01,50,IF('DATOS FISCALES'!C$8>=9000.01,75,100))))","v":100},0,{"$f":"K5-L5-M5","v":-100},null,{"$f":"N5-O5","v":-100}]
["2T",{"$f":"SUMIF(INGRESOS!$V$2:$V$101,\"<=2\",INGRESOS!$F$2:$F$101)","v":0},{"$f":"SUMIF(GASTOS!$AK$2:$AK$101,\"<=2\",GASTOS!$T$2:$T$101)","v":0},{"$f":"IF((B6-C6)>=0,C6+MIN(ROUND(0.05*(B6-C6),2),2000),C6)","v":0},{"$f":"IF(G5>0,G5,0)","v":0},{"$f":"ROUND(SUMIF(INGRESOS!$V$2:$V$101,\"<=2\",INGRESOS!$K$2:$K$101),2)","v":0},{"$f":"ROUND(IF((B6-D6)>=0,0.2*(B6-D6),0)-(E6+F6),2)","v":0},null,null,null,{"$f":"IF(G6+J6>0,G6+J6,0)","v":0},{"$f":"IF('DATOS FISCALES'!C$8>12000,0,IF('DATOS FISCALES'!C$8>=11000.01,25,IF('DATOS FISCALES'!C$8>=10000.01,50,IF('DATOS FISCALES'!C$8>=9000.01,75,100))))","v":100},{"$f":"IF(AND(K6-L6>0,P5<0),IF(ABS(P5)<K6-L6,ABS(P5),K6-L6),0)","v":0},{"$f":"K6-L6-M6","v":-100},null,{"$f":"N6-O6","v":-100}]
["3T",{"$f":"SUMIF(INGRESOS!$V$2:$V$101,\"<=3\",INGRESOS!$F$2:$F$101)","v":0},{"$f":"SUMIF(GASTOS!$AK$2:$AK$101,\"<=3\",GASTOS!$T$2:$T$101)","v":0},{"$f":"IF((B7-C7)>=0,C7+MIN(ROUND(0.05*(B7-C7),2),2000),C7)","v":0},{"$f":"E6+IF(G6>0,G6,0)","v":0},{"$f":"ROUND(SUMIF(INGRESOS!$V$2:$V$101,\"<=3\",INGRESOS!$K$2:$K$101),2)","v":0},{"$f":"ROUND(IF((B7-D7)>=0,0.2*(B7-D7),0)-(E7+F7),2)","v":0},null,null,null,{"$f":"IF(G7+J7>0,G7+J7,0)","v":0},{"$f":"IF('DATOS FISCALES'!C$8>12000,0,IF('DATOS FISCALES'!C$8>=11000.01,25,IF('DATOS FISCALES'!C$8>=10000.01,50,IF('DATOS FISCALES'!C$8>=9000.01,75,100))))","v":100},{"$f":"IF(AND(K7-L7>0,(IF(P6<0,P6,0)+IF(M6+P5<0,M6+P5,0))<0),IF(ABS(IF(P6<0,P6,0)+IF(M6+P5<0,M6+P5,0))<K7-L7,ABS(IF(P6<0,P6,0)+IF(M6+P5<0,M6+P5,0)),K7-L7),0)","v":0},{"$f":"K7-L7-M7","v":-100},null,{"$f":"N7-O7","v":-100}]
["4T",{"$f":"SUMIF(INGRESOS!$V$2:$V$101,\"<=4\",INGRESOS!$F$2:$F$101)","v":0},{"$f":"SUMIF(GASTOS!$AK$2:$AK$101,\"<=4\",GASTOS!$T$2:$T$101)","v":0},{"$f":"IF((B8-C8)>=0,C8+MIN(ROUND(0.05*(B8-C8),2),2000),C8)","v":0},{"$f":"E7+IF(G7>0,G7,0)","v":0},{"$f":"ROUND(SUMIF(INGRESOS!$V$2:$V$101,\"<=4\",INGRESOS!$K$2:$K$101),2)","v":0},{"$f":"ROUND(IF((B8-D8)>=0,0.2*(B8-D8),0)-(E8+F8),2)","v":0},null,null,null,{"$f":"IF(G8+J8>0,G8+J8,0)","v":0},{"$f":"IF('DATOS FISCALES'!C$8>12000,0,IF('DATOS FISCALES'!C$8>=11000.01,25,IF('DATOS FISCALES'!C$8>=10000.01,50,IF('DATOS FISCALES'!C$8>=9000.01,75,100))))","v":100},{"$f":"IF(AND(K8-L8>0,SUM(M6:M7)+SUMIF(P5:P7,\"<0\")<0),IF(ABS(SUM(M6:M7)+SUMIF(P5:P7,\"<0\"))<K8-L8,ABS(SUM(M6:M7)+SUMIF(P5:P7,\"<0\")),K8-L8),0)","v":0},{"$f":"K8-L8-M8","v":-100},null,{"$f":"N8-O8","v":-100}]
[]
["CÁLCULOS TRIMESTRALES PARA EL MODELO 303: IVA"]
[]
["TRIMESTRE","Rég. Especial Criterio de Caja",null,"IVA Devengado en Operaciones Interiores (excluídas las facturas rectificativas)",null,null,null,null,null,null,null,null,null,null,null,"IVA Deveng. Adq. Intracom.",null,"IVA Deveng. Modif. Intrac.",null,"IVA Deveng. Total Modif.",null,"IVA Deveng. Total Modif R.E.",null,"IVA Deduc. Op. Inter. B. y S. Corrient.",null,"IVA Deduc. Op. Inter. B. de Inversión",null,"IVA Deducible Adquisiciones Intracomunitarias",null,null,null,"Rectificación Deducciones",null,"Compensac. Rég. Esp. Agric. Ganad. y P. [42]","Resultado régimen general [46]","Información Adicional",null,null,null,null,"Cuotas a compensar trimestres Anteriores [67]","Resultado [69] y Resultado Liquid. [71]"]
[null,"Opción por el RECC","Destinat. ope. afect. RECC",{"$f":"\"Bases al Tipo \" & 'DATOS FISCALES'!C13 &\"%\"","v":"Bases al Tipo 4%"},{"$f":"\"Cuotas IVA al \"& 'DATOS FISCALES'!C13 & \"%\"","v":"Cuotas IVA al 4%"},{"$f":"\"Bases sujetas R.E. \" & 'DATOS FISCALES'!E13 & \"%\"","v":"Bases sujetas R.E. 0,5%"},{"$f":"\"Cuotas R.E. \" & 'DATOS FISCALES'!E13 & \"%\"","v":"Cuotas R.E. 0,5%"},{"$f":"\"Bases al Tipo \" & 'DATOS FISCALES'!C14 & \"%\"","v":"Bases al Tipo 10%"},{"$f":"\"Cuotas IVA al \" & 'DATOS FISCALES'!C14 & \"%\"","v":"Cuotas IVA al 10%"},{"$f":"\"Bases sujetas R.E. \" & 'DATOS FISCALES'!E14 & \"%\"","v":"Bases sujetas R.E. 1,4%"},{"$f":"\"Cuotas R.E. \" & 'DATOS FISCALES'!E14 & \"%\"","v":"Cuotas R.E. 1,4%"},{"$f":"\"Bases al Tipo \" & 'DATOS FISCALES'!C15 & \"%\"","v":"Bases al Tipo 21%"},{"$f":"\"Cuotas IVA al \" & 'DATOS FISCALES'!C15 & \"%\"","v":"Cuotas IVA al 21%"},{"$f":"\"Bases sujetas R.E. \" & 'DATOS FISCALES'!E15 & \"%\"","v":"Bases sujetas R.E. 5,2%"},{"$f":"\"Cuotas R.E. \" & 'DATOS FISCALES'!E15 & \"%\"","v":"Cuotas R.E. 5,2%"},"Base Imponible [10]","Cuota [11]","Base Imponible","Cuota","Base Imponible [14]","Cuota [15]","Base Imponible [25]","Cuota [26]","Base Imponible [28]","Cuota [29]","Base Imponible [30]","Cuota [31]","Bases bienes y servicios corrientes [36]","Cuotas bienes y servicios corrientes [37]","Bases bienes de inversión [38]","Cuotas bienes de inversión [39]","Base Imponible [40]","Cuota [41]",null,null,"Entregas Intrac. de bienes y servicios [59]","Bases entregas en RECC calculadas según regla general devengo [62]","Cuotas entregas en RECC pero cálculo según regla general devengo [63]","Bases adquisic. en RECC pero cálculo según regla general devengo [74]","Cuotas adquisic. en RECC pero cálculo según regla general devengo [75]"]
[1,{"$f":"IF(LEFT('DATOS FISCALES'!C12,1)=\"S\",1,0)","v":0},{"$f":"SUMPRODUCT((GASTOS!AL$2:AL$101=$A14)*(GASTOS!AC$2:AC$101=2))","v":0},{"$f":"IF($B$14=0,SUMPRODUCT((INGRESOS!$V$2:$V$101=$A14)*(INGRESOS!$G$2:$G$101='DATOS FISCALES'!$C$13)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$F$2:$F$101),SUMPRODUCT((INGRESOS!$W$2:$W$101=$A14)*(INGRESOS!$R$2:$R$101='DATOS FISCALES'!$C$13)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$Q$2:$Q$101))","v":0},{"$f":"IF($B$14=0,SUMPRODUCT((INGRESOS!$V$2:$V$101=$A14)*(INGRESOS!$G$2:$G$101='DATOS FISCALES'!$C$13)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$I$2:$I$101),SUMPRODUCT((INGRESOS!$W$2:$W$101=$A14)*(INGRESOS!$R$2:$R$101='DATOS FISCALES'!$C$13)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$S$2:$S$101))","v":0},{"$f":"SUMPRODUCT((INGRESOS!$V$2:$V$101=$A14)*(INGRESOS!$H$2:$H$101='DATOS FISCALES'!$E$13)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$F$2:$F$101)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$V$2:$V$101=$A14)*(INGRESOS!$H$2:$H$101='DATOS FISCALES'!$E$13)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$J$2:$J$101)","v":0},{"$f":"IF($B$14=0,SUMPRODUCT((INGRESOS!$V$2:$V$101=$A14)*(INGRESOS!$G$2:$G$101='DATOS FISCALES'!$C$14)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$F$2:$F$101),SUMPRODUCT((INGRESOS!$W$2:$W$101=$A14)*(INGRESOS!$R$2:$R$101='DATOS FISCALES'!$C$14)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$Q$2:$Q$101))","v":0},{"$f":"IF($B$14=0,SUMPRODUCT((INGRESOS!$V$2:$V$101=$A14)*(INGRESOS!$G$2:$G$101='DATOS FISCALES'!$C$14)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$I$2:$I$101),SUMPRODUCT((INGRESOS!$W$2:$W$101=$A14)*(INGRESOS!$R$2:$R$101='DATOS FISCALES'!$C$14)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$S$2:$S$101))","v":0},{"$f":"SUMPRODUCT((INGRESOS!$V$2:$V$101=$A14)*(INGRESOS!$H$2:$H$101='DATOS FISCALES'!$E$14)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$F$2:$F$101)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$V$2:$V$101=$A14)*(INGRESOS!$H$2:$H$101='DATOS FISCALES'!$E$14)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$J$2:$J$101)","v":0},{"$f":"IF($B$14=0,SUMPRODUCT((INGRESOS!$V$2:$V$101=$A14)*(INGRESOS!$G$2:$G$101='DATOS FISCALES'!$C$15)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$F$2:$F$101),SUMPRODUCT((INGRESOS!$W$2:$W$101=$A14)*(INGRESOS!$R$2:$R$101='DATOS FISCALES'!$C$15)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$Q$2:$Q$101))","v":0},{"$f":"IF($B$14=0,SUMPRODUCT((INGRESOS!$V$2:$V$101=$A14)*(INGRESOS!$G$2:$G$101='DATOS FISCALES'!$C$15)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$I$2:$I$101),SUMPRODUCT((INGRESOS!$W$2:$W$101=$A14)*(INGRESOS!$R$2:$R$101='DATOS FISCALES'!$C$15)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$S$2:$S$101))","v":0},{"$f":"SUMPRODUCT((INGRESOS!$V$2:$V$101=$A14)*(INGRESOS!$H$2:$H$101='DATOS FISCALES'!$E$15)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$F$2:$F$101)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$V$2:$V$101=$A14)*(INGRESOS!$H$2:$H$101='DATOS FISCALES'!$E$15)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$J$2:$J$101)","v":0},{"$f":"SUMPRODUCT((GASTOS!AK$2:AK$101=$A14)*ISNUMBER(GASTOS!Z$2:Z$101)*ISBLANK(GASTOS!AB$2:AB$101)*GASTOS!U$2:U$101)","v":0},{"$f":"SUMPRODUCT((GASTOS!AK$2:AK$101=$A14)*ISNUMBER(GASTOS!Z$2:Z$101)*ISBLANK(GASTOS!AB$2:AB$101)*GASTOS!W$2:W$101)","v":0},{"$f":"SUMPRODUCT((GASTOS!AK$2:AK$101=$A14)*ISNUMBER(GASTOS!Z$2:Z$101)*(GASTOS!AB$2:AB$101=1)*GASTOS!U$2:U$101)","v":0},{"$f":"SUMPRODUCT((GASTOS!AK$2:AK$101=$A14)*ISNUMBER(GASTOS!Z$2:Z$101)*(GASTOS!AB$2:AB$101=1)*GASTOS!W$2:W$101)","v":0},{"$f":"IF($B$14=0,SUMPRODUCT((INGRESOS!$V$2:$V$101=$A14)*(INGRESOS!$N$2:$N$101=1)*INGRESOS!$F$2:$F$101)+R14,SUMPRODUCT((INGRESOS!$W$2:$W$101=$A14)*(INGRESOS!$N$2:$N$101=1)*INGRESOS!$Q$2:$Q$101)+R14)","v":0},{"$f":"IF($B$14=0,SUMPRODUCT((INGRESOS!$V$2:$V$101=$A14)*(INGRESOS!$N$2:$N$101=1)*INGRESOS!$I$2:$I$101)+S14,SUMPRODUCT((INGRESOS!$W$2:$W$101=$A14)*(INGRESOS!$N$2:$N$101=1)*INGRESOS!$S$2:$S$101)+S14)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$V$2:$V$101=$A14)*(INGRESOS!$H$2:$H$101>0)*(INGRESOS!$N$2:$N$101=1)*INGRESOS!$F$2:$F$101)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$V$2:$V$101=$A14)*(INGRESOS!$H$2:$H$101>0)*(INGRESOS!$N$2:$N$101=1)*INGRESOS!$J$2:$J$101)","v":0},{"$f":"IF(AND($B$14=0,$C14=0),SUMPRODUCT((GASTOS!AK$2:AK$101=$A14)*(GASTOS!V$2:V$101>0)*ISBLANK(GASTOS!Z$2:Z$101)*ISBLANK(GASTOS!AA$2:AA$101)*ISBLANK(GASTOS!AB$2:AB$101)*GASTOS!U$2:U$101),SUMPRODUCT((GASTOS!AL$2:AL$101=$A14)*(GASTOS!AF$2:AF$101>0)*ISBLANK(GASTOS!Z$2:Z$101)*ISBLANK(GASTOS!AA$2:AA$101)*ISBLANK(GASTOS!AB$2:AB$101)*GASTOS!AE$2:AE$101))","v":0},{"$f":"IF(AND($B$14=0,$C14=0),SUMPRODUCT((GASTOS!AK$2:AK$101=$A14)*ISBLANK(GASTOS!Z$2:Z$101)*ISBLANK(GASTOS!AA$2:AA$101)*ISBLANK(GASTOS!AB$2:AB$101)*GASTOS!W$2:W$101),SUMPRODUCT((GASTOS!AL$2:AL$101=$A14)*ISBLANK(GASTOS!Z$2:Z$101)*ISBLANK(GASTOS!AA$2:AA$101)*ISBLANK(GASTOS!AB$2:AB$101)*GASTOS!AG$2:AG$101))","v":0},{"$f":"IF(AND($B$14=0,$C14=0),SUMPRODUCT((GASTOS!AK$2:AK$101=$A14)*(GASTOS!V$2:V$101>0)*ISBLANK(GASTOS!Z$2:Z$101)*(GASTOS!AA$2:AA$101=1)*ISBLANK(GASTOS!AB$2:AB$101)*GASTOS!U$2:U$101),SUMPRODUCT((GASTOS!AL$2:AL$101=$A14)*(GASTOS!V$2:V$101>0)*ISBLANK(GASTOS!Z$2:Z$101)*(GASTOS!AA$2:AA$101=1)*ISBLANK(GASTOS!AB$2:AB$101)*GASTOS!AE$2:AE$101))","v":0},{"$f":"IF(AND($B$14=0,$C14=0),SUMPRODUCT((GASTOS!AK$2:AK$101=$A14)*ISBLANK(GASTOS!Z$2:Z$101)*(GASTOS!AA$2:AA$101=1)*ISBLANK(GASTOS!AB$2:AB$101)*GASTOS!W$2:W$101),SUMPRODUCT((GASTOS!AL$2:AL$101=$A14)*ISBLANK(GASTOS!Z$2:Z$101)*(GASTOS!AA$2:AA$101=1)*ISBLANK(GASTOS!AB$2:AB$101)*GASTOS!AG$2:AG$101))","v":0},{"$f":"SUMPRODUCT((GASTOS!AK$2:AK$101=$A14)*ISNUMBER(GASTOS!Z$2:Z$101)*GASTOS!U$2:U$101)-AD14","v":0},{"$f":"SUMPRODUCT((GASTOS!AK$2:AK$101=$A14)*ISNUMBER(GASTOS!Z$2:Z$101)*GASTOS!W$2:W$101)-AE14","v":0},{"$f":"SUMPRODUCT((GASTOS!AK$2:AK$101=$A14)*(GASTOS!Z$2:Z$101=3)*GASTOS!U$2:U$101)","v":0},{"$f":"SUMPRODUCT((GASTOS!AK$2:AK$101=$A14)*(GASTOS!Z$2:Z$101=3)*GASTOS!W$2:W$101)","v":0},{"$f":"IF(AND($B$14=0,$C14=0),SUMPRODUCT((GASTOS!AK$2:AK$101=$A14)*(GASTOS!V$2:V$101>0)*ISBLANK(GASTOS!Z$2:Z$101)*(GASTOS!AB$2:AB$101=1)*GASTOS!U$2:U$101),SUMPRODUCT((GASTOS!AL$2:AL$101=$A14)*(GASTOS!V$2:V$101>0)*ISBLANK(GASTOS!Z$2:Z$101)*(GASTOS!AB$2:AB$101=1)*GASTOS!AE$2:AE$101))","v":0},{"$f":"IF(AND($B$14=0,$C14=0),SUMPRODUCT((GASTOS!AK$2:AK$101=$A14)*ISBLANK(GASTOS!Z$2:Z$101)*(GASTOS!AB$2:AB$101=1)*GASTOS!W$2:W$101),SUMPRODUCT((GASTOS!AL$2:AL$101=$A14)*ISBLANK(GASTOS!Z$2:Z$101)*(GASTOS!AB$2:AB$101=1)*GASTOS!AG$2:AG$101))","v":0},{"$f":"IF(AND($B$14=0,$C14=0),SUMPRODUCT((GASTOS!AK$2:AK$101=$A14)*GASTOS!AI$2:AI$101),SUMPRODUCT((GASTOS!AL$2:AL$101=$A14)*GASTOS!AI$2:AI$101))","v":0},{"$f":"SUM(E14,G14,I14,K14,M14,O14,U14,W14)-S14-SUM(Y14,AA14,AG14,AH14)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$V$2:$V$101=$A14)*ISNUMBER(INGRESOS!$M$2:$M$101)*INGRESOS!$L$2:$L$101)","v":0},{"$f":"IF($B$14=1,SUMPRODUCT((INGRESOS!$V$2:$V$101=$A14)*(INGRESOS!$O$2:$O$101=1)*NOT(ISBLANK(INGRESOS!$G$2:$G$101))*INGRESOS!$F$2:$F$101),0)","v":0},{"$f":"IF($B$14=1,SUMPRODUCT((INGRESOS!$V$2:$V$101=$A14)*(INGRESOS!$O$2:$O$101=1)*NOT(ISBLANK(INGRESOS!$G$2:$G$101))*INGRESOS!$I$2:$I$101),0)","v":0},{"$f":"IF(OR($B$14=1,$C14=1),SUMPRODUCT((GASTOS!$AK$2:$AK$101=$A14)*(GASTOS!$AC$2:$AC$101>0)*NOT(ISBLANK(GASTOS!$V$2:$V$101))*GASTOS!$U$2:$U$101),0)","v":0},{"$f":"IF(OR($B$14=1,$C14=1),SUMPRODUCT((GASTOS!$AK$2:$AK$101=$A14)*(GASTOS!$AC$2:$AC$101>0)*NOT(ISBLANK(GASTOS!$V$2:$V$101))*GASTOS!$W$2:$W$101),0)","v":0},null,{"$f":"AI14-AO14","v":0}]
[2,null,{"$f":"SUMPRODUCT((GASTOS!AL$2:AL$101=$A15)*(GASTOS!AC$2:AC$101=2))","v":0},{"$f":"IF($B$14=0,SUMPRODUCT((INGRESOS!$V$2:$V$101=$A15)*(INGRESOS!$G$2:$G$101='DATOS FISCALES'!$C$13)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$F$2:$F$101),SUMPRODUCT((INGRESOS!$W$2:$W$101=$A15)*(INGRESOS!$R$2:$R$101='DATOS FISCALES'!$C$13)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$Q$2:$Q$101))","v":0},{"$f":"IF($B$14=0,SUMPRODUCT((INGRESOS!$V$2:$V$101=$A15)*(INGRESOS!$G$2:$G$101='DATOS FISCALES'!$C$13)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$I$2:$I$101),SUMPRODUCT((INGRESOS!$W$2:$W$101=$A15)*(INGRESOS!$R$2:$R$101='DATOS FISCALES'!$C$13)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$S$2:$S$101))","v":0},{"$f":"SUMPRODUCT((INGRESOS!$V$2:$V$101=$A15)*(INGRESOS!$H$2:$H$101='DATOS FISCALES'!$E$13)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$F$2:$F$101)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$V$2:$V$101=$A15)*(INGRESOS!$H$2:$H$101='DATOS FISCALES'!$E$13)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$J$2:$J$101)","v":0},{"$f":"IF($B$14=0,SUMPRODUCT((INGRESOS!$V$2:$V$101=$A15)*(INGRESOS!$G$2:$G$101='DATOS FISCALES'!$C$14)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$F$2:$F$101),SUMPRODUCT((INGRESOS!$W$2:$W$101=$A15)*(INGRESOS!$R$2:$R$101='DATOS FISCALES'!$C$14)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$Q$2:$Q$101))","v":0},{"$f":"IF($B$14=0,SUMPRODUCT((INGRESOS!$V$2:$V$101=$A15)*(INGRESOS!$G$2:$G$101='DATOS FISCALES'!$C$14)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$I$2:$I$101),SUMPRODUCT((INGRESOS!$W$2:$W$101=$A15)*(INGRESOS!$R$2:$R$101='DATOS FISCALES'!$C$14)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$S$2:$S$101))","v":0},{"$f":"SUMPRODUCT((INGRESOS!$V$2:$V$101=$A15)*(INGRESOS!$H$2:$H$101='DATOS FISCALES'!$E$14)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$F$2:$F$101)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$V$2:$V$101=$A15)*(INGRESOS!$H$2:$H$101='DATOS FISCALES'!$E$14)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$J$2:$J$101)","v":0},{"$f":"IF($B$14=0,SUMPRODUCT((INGRESOS!$V$2:$V$101=$A15)*(INGRESOS!$G$2:$G$101='DATOS FISCALES'!$C$15)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$F$2:$F$101),SUMPRODUCT((INGRESOS!$W$2:$W$101=$A15)*(INGRESOS!$R$2:$R$101='DATOS FISCALES'!$C$15)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$Q$2:$Q$101))","v":0},{"$f":"IF($B$14=0,SUMPRODUCT((INGRESOS!$V$2:$V$101=$A15)*(INGRESOS!$G$2:$G$101='DATOS FISCALES'!$C$15)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$I$2:$I$101),SUMPRODUCT((INGRESOS!$W$2:$W$101=$A15)*(INGRESOS!$R$2:$R$101='DATOS FISCALES'!$C$15)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$S$2:$S$101))","v":0},{"$f":"SUMPRODUCT((INGRESOS!$V$2:$V$101=$A15)*(INGRESOS!$H$2:$H$101='DATOS FISCALES'!$E$15)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$F$2:$F$101)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$V$2:$V$101=$A15)*(INGRESOS!$H$2:$H$101='DATOS FISCALES'!$E$15)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$J$2:$J$101)","v":0},{"$f":"SUMPRODUCT((GASTOS!AK$2:AK$101=$A15)*ISNUMBER(GASTOS!Z$2:Z$101)*ISBLANK(GASTOS!AB$2:AB$101)*GASTOS!U$2:U$101)","v":0},{"$f":"SUMPRODUCT((GASTOS!AK$2:AK$101=$A15)*ISNUMBER(GASTOS!Z$2:Z$101)*ISBLANK(GASTOS!AB$2:AB$101)*GASTOS!W$2:W$101)","v":0},{"$f":"SUMPRODUCT((GASTOS!AK$2:AK$101=$A15)*ISNUMBER(GASTOS!Z$2:Z$101)*(GASTOS!AB$2:AB$101=1)*GASTOS!U$2:U$101)","v":0},{"$f":"SUMPRODUCT((GASTOS!AK$2:AK$101=$A15)*ISNUMBER(GASTOS!Z$2:Z$101)*(GASTOS!AB$2:AB$101=1)*GASTOS!W$2:W$101)","v":0},{"$f":"IF($B$14=0,SUMPRODUCT((INGRESOS!$V$2:$V$101=$A15)*(INGRESOS!$N$2:$N$101=1)*INGRESOS!$F$2:$F$101)+R15,SUMPRODUCT((INGRESOS!$W$2:$W$101=$A15)*(INGRESOS!$N$2:$N$101=1)*INGRESOS!$Q$2:$Q$101)+R15)","v":0},{"$f":"IF($B$14=0,SUMPRODUCT((INGRESOS!$V$2:$V$101=$A15)*(INGRESOS!$N$2:$N$101=1)*INGRESOS!$I$2:$I$101)+S15,SUMPRODUCT((INGRESOS!$W$2:$W$101=$A15)*(INGRESOS!$N$2:$N$101=1)*INGRESOS!$S$2:$S$101)+S15)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$V$2:$V$101=$A15)*(INGRESOS!$H$2:$H$101>0)*(INGRESOS!$N$2:$N$101=1)*INGRESOS!$F$2:$F$101)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$V$2:$V$101=$A15)*(INGRESOS!$H$2:$H$101>0)*(INGRESOS!$N$2:$N$101=1)*INGRESOS!$J$2:$J$101)","v":0},{"$f":"IF(AND($B$14=0,$C15=0),SUMPRODUCT((GASTOS!AK$2:AK$101=$A15)*(GASTOS!V$2:V$101>0)*ISBLANK(GASTOS!Z$2:Z$101)*ISBLANK(GASTOS!AA$2:AA$101)*ISBLANK(GASTOS!AB$2:AB$101)*GASTOS!U$2:U$101),SUMPRODUCT((GASTOS!AL$2:AL$101=$A15)*(GASTOS!AF$2:AF$101>0)*ISBLANK(GASTOS!Z$2:Z$101)*ISBLANK(GASTOS!AA$2:AA$101)*ISBLANK(GASTOS!AB$2:AB$101)*GASTOS!AE$2:AE$101))","v":0},{"$f":"IF(AND($B$14=0,$C15=0),SUMPRODUCT((GASTOS!AK$2:AK$101=$A15)*ISBLANK(GASTOS!Z$2:Z$101)*ISBLANK(GASTOS!AA$2:AA$101)*ISBLANK(GASTOS!AB$2:AB$101)*GASTOS!W$2:W$101),SUMPRODUCT((GASTOS!AL$2:AL$101=$A15)*ISBLANK(GASTOS!Z$2:Z$101)*ISBLANK(GASTOS!AA$2:AA$101)*ISBLANK(GASTOS!AB$2:AB$101)*GASTOS!AG$2:AG$101))","v":0},{"$f":"IF(AND($B$14=0,$C15=0),SUMPRODUCT((GASTOS!AK$2:AK$101=$A15)*(GASTOS!V$2:V$101>0)*ISBLANK(GASTOS!Z$2:Z$101)*(GASTOS!AA$2:AA$101=1)*ISBLANK(GASTOS!AB$2:AB$101)*GASTOS!U$2:U$101),SUMPRODUCT((GASTOS!AL$2:AL$101=$A15)*(GASTOS!V$2:V$101>0)*ISBLANK(GASTOS!Z$2:Z$101)*(GASTOS!AA$2:AA$101=1)*ISBLANK(GASTOS!AB$2:AB$101)*GASTOS!AE$2:AE$101))","v":0},{"$f":"IF(AND($B$14=0,$C15=0),SUMPRODUCT((GASTOS!AK$2:AK$101=$A15)*ISBLANK(GASTOS!Z$2:Z$101)*(GASTOS!AA$2:AA$101=1)*ISBLANK(GASTOS!AB$2:AB$101)*GASTOS!W$2:W$101),SUMPRODUCT((GASTOS!AL$2:AL$101=$A15)*ISBLANK(GASTOS!Z$2:Z$101)*(GASTOS!AA$2:AA$101=1)*ISBLANK(GASTOS!AB$2:AB$101)*GASTOS!AG$2:AG$101))","v":0},{"$f":"SUMPRODUCT((GASTOS!AK$2:AK$101=$A15)*ISNUMBER(GASTOS!Z$2:Z$101)*GASTOS!U$2:U$101)-AD15","v":0},{"$f":"SUMPRODUCT((GASTOS!AK$2:AK$101=$A15)*ISNUMBER(GASTOS!Z$2:Z$101)*GASTOS!W$2:W$101)-AE15","v":0},{"$f":"SUMPRODUCT((GASTOS!AK$2:AK$101=$A15)*(GASTOS!Z$2:Z$101=3)*GASTOS!U$2:U$101)","v":0},{"$f":"SUMPRODUCT((GASTOS!AK$2:AK$101=$A15)*(GASTOS!Z$2:Z$101=3)*GASTOS!W$2:W$101)","v":0},{"$f":"IF(AND($B$14=0,$C15=0),SUMPRODUCT((GASTOS!AK$2:AK$101=$A15)*(GASTOS!V$2:V$101>0)*ISBLANK(GASTOS!Z$2:Z$101)*(GASTOS!AB$2:AB$101=1)*GASTOS!U$2:U$101),SUMPRODUCT((GASTOS!AL$2:AL$101=$A15)*(GASTOS!V$2:V$101>0)*ISBLANK(GASTOS!Z$2:Z$101)*(GASTOS!AB$2:AB$101=1)*GASTOS!AE$2:AE$101))","v":0},{"$f":"IF(AND($B$14=0,$C15=0),SUMPRODUCT((GASTOS!AK$2:AK$101=$A15)*ISBLANK(GASTOS!Z$2:Z$101)*(GASTOS!AB$2:AB$101=1)*GASTOS!W$2:W$101),SUMPRODUCT((GASTOS!AL$2:AL$101=$A15)*ISBLANK(GASTOS!Z$2:Z$101)*(GASTOS!AB$2:AB$101=1)*GASTOS!AG$2:AG$101))","v":0},{"$f":"IF(AND($B$14=0,$C15=0),SUMPRODUCT((GASTOS!AK$2:AK$101=$A15)*GASTOS!AI$2:AI$101),SUMPRODUCT((GASTOS!AL$2:AL$101=$A15)*GASTOS!AI$2:AI$101))","v":0},{"$f":"SUM(E15,G15,I15,K15,M15,O15,U15,W15)-S15-SUM(Y15,AA15,AG15,AH15)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$V$2:$V$101=$A15)*ISNUMBER(INGRESOS!$M$2:$M$101)*INGRESOS!$L$2:$L$101)","v":0},{"$f":"IF($B$14=1,SUMPRODUCT((INGRESOS!$V$2:$V$101=$A15)*(INGRESOS!$O$2:$O$101=1)*NOT(ISBLANK(INGRESOS!$G$2:$G$101))*INGRESOS!$F$2:$F$101),0)","v":0},{"$f":"IF($B$14=1,SUMPRODUCT((INGRESOS!$V$2:$V$101=$A15)*(INGRESOS!$O$2:$O$101=1)*NOT(ISBLANK(INGRESOS!$G$2:$G$101))*INGRESOS!$I$2:$I$101),0)","v":0},{"$f":"IF(OR($B$14=1,$C15=1),SUMPRODUCT((GASTOS!$AK$2:$AK$101=$A15)*(GASTOS!$AC$2:$AC$101>0)*NOT(ISBLANK(GASTOS!$V$2:$V$101))*GASTOS!$U$2:$U$101),0)","v":0},{"$f":"IF(OR($B$14=1,$C15=1),SUMPRODUCT((GASTOS!$AK$2:$AK$101=$A15)*(GASTOS!$AC$2:$AC$101>0)*NOT(ISBLANK(GASTOS!$V$2:$V$101))*GASTOS!$W$2:$W$101),0)","v":0},{"$f":"IF(AP14<0,ABS(AP14),0)","v":0},{"$f":"AI15-AO15","v":0}]
[3,null,{"$f":"SUMPRODUCT((GASTOS!AL$2:AL$101=$A16)*(GASTOS!AC$2:AC$101=2))","v":0},{"$f":"IF($B$14=0,SUMPRODUCT((INGRESOS!$V$2:$V$101=$A16)*(INGRESOS!$G$2:$G$101='DATOS FISCALES'!$C$13)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$F$2:$F$101),SUMPRODUCT((INGRESOS!$W$2:$W$101=$A16)*(INGRESOS!$R$2:$R$101='DATOS FISCALES'!$C$13)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$Q$2:$Q$101))","v":0},{"$f":"IF($B$14=0,SUMPRODUCT((INGRESOS!$V$2:$V$101=$A16)*(INGRESOS!$G$2:$G$101='DATOS FISCALES'!$C$13)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$I$2:$I$101),SUMPRODUCT((INGRESOS!$W$2:$W$101=$A16)*(INGRESOS!$R$2:$R$101='DATOS FISCALES'!$C$13)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$S$2:$S$101))","v":0},{"$f":"SUMPRODUCT((INGRESOS!$V$2:$V$101=$A16)*(INGRESOS!$H$2:$H$101='DATOS FISCALES'!$E$13)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$F$2:$F$101)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$V$2:$V$101=$A16)*(INGRESOS!$H$2:$H$101='DATOS FISCALES'!$E$13)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$J$2:$J$101)","v":0},{"$f":"IF($B$14=0,SUMPRODUCT((INGRESOS!$V$2:$V$101=$A16)*(INGRESOS!$G$2:$G$101='DATOS FISCALES'!$C$14)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$F$2:$F$101),SUMPRODUCT((INGRESOS!$W$2:$W$101=$A16)*(INGRESOS!$R$2:$R$101='DATOS FISCALES'!$C$14)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$Q$2:$Q$101))","v":0},{"$f":"IF($B$14=0,SUMPRODUCT((INGRESOS!$V$2:$V$101=$A16)*(INGRESOS!$G$2:$G$101='DATOS FISCALES'!$C$14)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$I$2:$I$101),SUMPRODUCT((INGRESOS!$W$2:$W$101=$A16)*(INGRESOS!$R$2:$R$101='DATOS FISCALES'!$C$14)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$S$2:$S$101))","v":0},{"$f":"SUMPRODUCT((INGRESOS!$V$2:$V$101=$A16)*(INGRESOS!$H$2:$H$101='DATOS FISCALES'!$E$14)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$F$2:$F$101)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$V$2:$V$101=$A16)*(INGRESOS!$H$2:$H$101='DATOS FISCALES'!$E$14)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$J$2:$J$101)","v":0},{"$f":"IF($B$14=0,SUMPRODUCT((INGRESOS!$V$2:$V$101=$A16)*(INGRESOS!$G$2:$G$101='DATOS FISCALES'!$C$15)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$F$2:$F$101),SUMPRODUCT((INGRESOS!$W$2:$W$101=$A16)*(INGRESOS!$R$2:$R$101='DATOS FISCALES'!$C$15)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$Q$2:$Q$101))","v":0},{"$f":"IF($B$14=0,SUMPRODUCT((INGRESOS!$V$2:$V$101=$A16)*(INGRESOS!$G$2:$G$101='DATOS FISCALES'!$C$15)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$I$2:$I$101),SUMPRODUCT((INGRESOS!$W$2:$W$101=$A16)*(INGRESOS!$R$2:$R$101='DATOS FISCALES'!$C$15)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$S$2:$S$101))","v":0},{"$f":"SUMPRODUCT((INGRESOS!$V$2:$V$101=$A16)*(INGRESOS!$H$2:$H$101='DATOS FISCALES'!$E$15)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$F$2:$F$101)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$V$2:$V$101=$A16)*(INGRESOS!$H$2:$H$101='DATOS FISCALES'!$E$15)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$J$2:$J$101)","v":0},{"$f":"SUMPRODUCT((GASTOS!AK$2:AK$101=$A16)*ISNUMBER(GASTOS!Z$2:Z$101)*ISBLANK(GASTOS!AB$2:AB$101)*GASTOS!U$2:U$101)","v":0},{"$f":"SUMPRODUCT((GASTOS!AK$2:AK$101=$A16)*ISNUMBER(GASTOS!Z$2:Z$101)*ISBLANK(GASTOS!AB$2:AB$101)*GASTOS!W$2:W$101)","v":0},{"$f":"SUMPRODUCT((GASTOS!AK$2:AK$101=$A16)*ISNUMBER(GASTOS!Z$2:Z$101)*(GASTOS!AB$2:AB$101=1)*GASTOS!U$2:U$101)","v":0},{"$f":"SUMPRODUCT((GASTOS!AK$2:AK$101=$A16)*ISNUMBER(GASTOS!Z$2:Z$101)*(GASTOS!AB$2:AB$101=1)*GASTOS!W$2:W$101)","v":0},{"$f":"IF($B$14=0,SUMPRODUCT((INGRESOS!$V$2:$V$101=$A16)*(INGRESOS!$N$2:$N$101=1)*INGRESOS!$F$2:$F$101)+R16,SUMPRODUCT((INGRESOS!$W$2:$W$101=$A16)*(INGRESOS!$N$2:$N$101=1)*INGRESOS!$Q$2:$Q$101)+R16)","v":0},{"$f":"IF($B$14=0,SUMPRODUCT((INGRESOS!$V$2:$V$101=$A16)*(INGRESOS!$N$2:$N$101=1)*INGRESOS!$I$2:$I$101)+S16,SUMPRODUCT((INGRESOS!$W$2:$W$101=$A16)*(INGRESOS!$N$2:$N$101=1)*INGRESOS!$S$2:$S$101)+S16)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$V$2:$V$101=$A16)*(INGRESOS!$H$2:$H$101>0)*(INGRESOS!$N$2:$N$101=1)*INGRESOS!$F$2:$F$101)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$V$2:$V$101=$A16)*(INGRESOS!$H$2:$H$101>0)*(INGRESOS!$N$2:$N$101=1)*INGRESOS!$J$2:$J$101)","v":0},{"$f":"IF(AND($B$14=0,$C16=0),SUMPRODUCT((GASTOS!AK$2:AK$101=$A16)*(GASTOS!V$2:V$101>0)*ISBLANK(GASTOS!Z$2:Z$101)*ISBLANK(GASTOS!AA$2:AA$101)*ISBLANK(GASTOS!AB$2:AB$101)*GASTOS!U$2:U$101),SUMPRODUCT((GASTOS!AL$2:AL$101=$A16)*(GASTOS!AF$2:AF$101>0)*ISBLANK(GASTOS!Z$2:Z$101)*ISBLANK(GASTOS!AA$2:AA$101)*ISBLANK(GASTOS!AB$2:AB$101)*GASTOS!AE$2:AE$101))","v":0},{"$f":"IF(AND($B$14=0,$C16=0),SUMPRODUCT((GASTOS!AK$2:AK$101=$A16)*ISBLANK(GASTOS!Z$2:Z$101)*ISBLANK(GASTOS!AA$2:AA$101)*ISBLANK(GASTOS!AB$2:AB$101)*GASTOS!W$2:W$101),SUMPRODUCT((GASTOS!AL$2:AL$101=$A16)*ISBLANK(GASTOS!Z$2:Z$101)*ISBLANK(GASTOS!AA$2:AA$101)*ISBLANK(GASTOS!AB$2:AB$101)*GASTOS!AG$2:AG$101))","v":0},{"$f":"IF(AND($B$14=0,$C16=0),SUMPRODUCT((GASTOS!AK$2:AK$101=$A16)*(GASTOS!V$2:V$101>0)*ISBLANK(GASTOS!Z$2:Z$101)*(GASTOS!AA$2:AA$101=1)*ISBLANK(GASTOS!AB$2:AB$101)*GASTOS!U$2:U$101),SUMPRODUCT((GASTOS!AL$2:AL$101=$A16)*(GASTOS!V$2:V$101>0)*ISBLANK(GASTOS!Z$2:Z$101)*(GASTOS!AA$2:AA$101=1)*ISBLANK(GASTOS!AB$2:AB$101)*GASTOS!AE$2:AE$101))","v":0},{"$f":"IF(AND($B$14=0,$C16=0),SUMPRODUCT((GASTOS!AK$2:AK$101=$A16)*ISBLANK(GASTOS!Z$2:Z$101)*(GASTOS!AA$2:AA$101=1)*ISBLANK(GASTOS!AB$2:AB$101)*GASTOS!W$2:W$101),SUMPRODUCT((GASTOS!AL$2:AL$101=$A16)*ISBLANK(GASTOS!Z$2:Z$101)*(GASTOS!AA$2:AA$101=1)*ISBLANK(GASTOS!AB$2:AB$101)*GASTOS!AG$2:AG$101))","v":0},{"$f":"SUMPRODUCT((GASTOS!AK$2:AK$101=$A16)*ISNUMBER(GASTOS!Z$2:Z$101)*GASTOS!U$2:U$101)-AD16","v":0},{"$f":"SUMPRODUCT((GASTOS!AK$2:AK$101=$A16)*ISNUMBER(GASTOS!Z$2:Z$101)*GASTOS!W$2:W$101)-AE16","v":0},{"$f":"SUMPRODUCT((GASTOS!AK$2:AK$101=$A16)*(GASTOS!Z$2:Z$101=3)*GASTOS!U$2:U$101)","v":0},{"$f":"SUMPRODUCT((GASTOS!AK$2:AK$101=$A16)*(GASTOS!Z$2:Z$101=3)*GASTOS!W$2:W$101)","v":0},{"$f":"IF(AND($B$14=0,$C16=0),SUMPRODUCT((GASTOS!AK$2:AK$101=$A16)*(GASTOS!V$2:V$101>0)*ISBLANK(GASTOS!Z$2:Z$101)*(GASTOS!AB$2:AB$101=1)*GASTOS!U$2:U$101),SUMPRODUCT((GASTOS!AL$2:AL$101=$A16)*(GASTOS!V$2:V$101>0)*ISBLANK(GASTOS!Z$2:Z$101)*(GASTOS!AB$2:AB$101=1)*GASTOS!AE$2:AE$101))","v":0},{"$f":"IF(AND($B$14=0,$C16=0),SUMPRODUCT((GASTOS!AK$2:AK$101=$A16)*ISBLANK(GASTOS!Z$2:Z$101)*(GASTOS!AB$2:AB$101=1)*GASTOS!W$2:W$101),SUMPRODUCT((GASTOS!AL$2:AL$101=$A16)*ISBLANK(GASTOS!Z$2:Z$101)*(GASTOS!AB$2:AB$101=1)*GASTOS!AG$2:AG$101))","v":0},{"$f":"IF(AND($B$14=0,$C16=0),SUMPRODUCT((GASTOS!AK$2:AK$101=$A16)*GASTOS!AI$2:AI$101),SUMPRODUCT((GASTOS!AL$2:AL$101=$A16)*GASTOS!AI$2:AI$101))","v":0},{"$f":"SUM(E16,G16,I16,K16,M16,O16,U16,W16)-S16-SUM(Y16,AA16,AG16,AH16)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$V$2:$V$101=$A16)*ISNUMBER(INGRESOS!$M$2:$M$101)*INGRESOS!$L$2:$L$101)","v":0},{"$f":"IF($B$14=1,SUMPRODUCT((INGRESOS!$V$2:$V$101=$A16)*(INGRESOS!$O$2:$O$101=1)*NOT(ISBLANK(INGRESOS!$G$2:$G$101))*INGRESOS!$F$2:$F$101),0)","v":0},{"$f":"IF($B$14=1,SUMPRODUCT((INGRESOS!$V$2:$V$101=$A16)*(INGRESOS!$O$2:$O$101=1)*NOT(ISBLANK(INGRESOS!$G$2:$G$101))*INGRESOS!$I$2:$I$101),0)","v":0},{"$f":"IF(OR($B$14=1,$C16=1),SUMPRODUCT((GASTOS!$AK$2:$AK$101=$A16)*(GASTOS!$AC$2:$AC$101>0)*NOT(ISBLANK(GASTOS!$V$2:$V$101))*GASTOS!$U$2:$U$101),0)","v":0},{"$f":"IF(OR($B$14=1,$C16=1),SUMPRODUCT((GASTOS!$AK$2:$AK$101=$A16)*(GASTOS!$AC$2:$AC$101>0)*NOT(ISBLANK(GASTOS!$V$2:$V$101))*GASTOS!$W$2:$W$101),0)","v":0},{"$f":"IF(AP15<0,ABS(AP15),0)","v":0},{"$f":"AI16-AO16","v":0}]
[4,null,{"$f":"SUMPRODUCT((GASTOS!AL$2:AL$101=$A17)*(GASTOS!AC$2:AC$101=2))","v":0},{"$f":"IF($B$14=0,SUMPRODUCT((INGRESOS!$V$2:$V$101=$A17)*(INGRESOS!$G$2:$G$101='DATOS FISCALES'!$C$13)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$F$2:$F$101),SUMPRODUCT((INGRESOS!$W$2:$W$101=$A17)*(INGRESOS!$R$2:$R$101='DATOS FISCALES'!$C$13)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$Q$2:$Q$101))","v":0},{"$f":"IF($B$14=0,SUMPRODUCT((INGRESOS!$V$2:$V$101=$A17)*(INGRESOS!$G$2:$G$101='DATOS FISCALES'!$C$13)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$I$2:$I$101),SUMPRODUCT((INGRESOS!$W$2:$W$101=$A17)*(INGRESOS!$R$2:$R$101='DATOS FISCALES'!$C$13)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$S$2:$S$101))","v":0},{"$f":"SUMPRODUCT((INGRESOS!$V$2:$V$101=$A17)*(INGRESOS!$H$2:$H$101='DATOS FISCALES'!$E$13)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$F$2:$F$101)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$V$2:$V$101=$A17)*(INGRESOS!$H$2:$H$101='DATOS FISCALES'!$E$13)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$J$2:$J$101)","v":0},{"$f":"IF($B$14=0,SUMPRODUCT((INGRESOS!$V$2:$V$101=$A17)*(INGRESOS!$G$2:$G$101='DATOS FISCALES'!$C$14)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$F$2:$F$101),SUMPRODUCT((INGRESOS!$W$2:$W$101=$A17)*(INGRESOS!$R$2:$R$101='DATOS FISCALES'!$C$14)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$Q$2:$Q$101))","v":0},{"$f":"IF($B$14=0,SUMPRODUCT((INGRESOS!$V$2:$V$101=$A17)*(INGRESOS!$G$2:$G$101='DATOS FISCALES'!$C$14)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$I$2:$I$101),SUMPRODUCT((INGRESOS!$W$2:$W$101=$A17)*(INGRESOS!$R$2:$R$101='DATOS FISCALES'!$C$14)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$S$2:$S$101))","v":0},{"$f":"SUMPRODUCT((INGRESOS!$V$2:$V$101=$A17)*(INGRESOS!$H$2:$H$101='DATOS FISCALES'!$E$14)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$F$2:$F$101)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$V$2:$V$101=$A17)*(INGRESOS!$H$2:$H$101='DATOS FISCALES'!$E$14)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$J$2:$J$101)","v":0},{"$f":"IF($B$14=0,SUMPRODUCT((INGRESOS!$V$2:$V$101=$A17)*(INGRESOS!$G$2:$G$101='DATOS FISCALES'!$C$15)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$F$2:$F$101),SUMPRODUCT((INGRESOS!$W$2:$W$101=$A17)*(INGRESOS!$R$2:$R$101='DATOS FISCALES'!$C$15)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$Q$2:$Q$101))","v":0},{"$f":"IF($B$14=0,SUMPRODUCT((INGRESOS!$V$2:$V$101=$A17)*(INGRESOS!$G$2:$G$101='DATOS FISCALES'!$C$15)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$I$2:$I$101),SUMPRODUCT((INGRESOS!$W$2:$W$101=$A17)*(INGRESOS!$R$2:$R$101='DATOS FISCALES'!$C$15)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$S$2:$S$101))","v":0},{"$f":"SUMPRODUCT((INGRESOS!$V$2:$V$101=$A17)*(INGRESOS!$H$2:$H$101='DATOS FISCALES'!$E$15)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$F$2:$F$101)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$V$2:$V$101=$A17)*(INGRESOS!$H$2:$H$101='DATOS FISCALES'!$E$15)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$J$2:$J$101)","v":0},{"$f":"SUMPRODUCT((GASTOS!AK$2:AK$101=$A17)*ISNUMBER(GASTOS!Z$2:Z$101)*ISBLANK(GASTOS!AB$2:AB$101)*GASTOS!U$2:U$101)","v":0},{"$f":"SUMPRODUCT((GASTOS!AK$2:AK$101=$A17)*ISNUMBER(GASTOS!Z$2:Z$101)*ISBLANK(GASTOS!AB$2:AB$101)*GASTOS!W$2:W$101)","v":0},{"$f":"SUMPRODUCT((GASTOS!AK$2:AK$101=$A17)*ISNUMBER(GASTOS!Z$2:Z$101)*(GASTOS!AB$2:AB$101=1)*GASTOS!U$2:U$101)","v":0},{"$f":"SUMPRODUCT((GASTOS!AK$2:AK$101=$A17)*ISNUMBER(GASTOS!Z$2:Z$101)*(GASTOS!AB$2:AB$101=1)*GASTOS!W$2:W$101)","v":0},{"$f":"IF($B$14=0,SUMPRODUCT((INGRESOS!$V$2:$V$101=$A17)*(INGRESOS!$N$2:$N$101=1)*INGRESOS!$F$2:$F$101)+R17,SUMPRODUCT((INGRESOS!$W$2:$W$101=$A17)*(INGRESOS!$N$2:$N$101=1)*INGRESOS!$Q$2:$Q$101)+R17)","v":0},{"$f":"IF($B$14=0,SUMPRODUCT((INGRESOS!$V$2:$V$101=$A17)*(INGRESOS!$N$2:$N$101=1)*INGRESOS!$I$2:$I$101)+S17,SUMPRODUCT((INGRESOS!$W$2:$W$101=$A17)*(INGRESOS!$N$2:$N$101=1)*INGRESOS!$S$2:$S$101)+S17)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$V$2:$V$101=$A17)*(INGRESOS!$H$2:$H$101>0)*(INGRESOS!$N$2:$N$101=1)*INGRESOS!$F$2:$F$101)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$V$2:$V$101=$A17)*(INGRESOS!$H$2:$H$101>0)*(INGRESOS!$N$2:$N$101=1)*INGRESOS!$J$2:$J$101)","v":0},{"$f":"IF(AND($B$14=0,$C17=0),SUMPRODUCT((GASTOS!AK$2:AK$101=$A17)*(GASTOS!V$2:V$101>0)*ISBLANK(GASTOS!Z$2:Z$101)*ISBLANK(GASTOS!AA$2:AA$101)*ISBLANK(GASTOS!AB$2:AB$101)*GASTOS!U$2:U$101),SUMPRODUCT((GASTOS!AL$2:AL$101=$A17)*(GASTOS!AF$2:AF$101>0)*ISBLANK(GASTOS!Z$2:Z$101)*ISBLANK(GASTOS!AA$2:AA$101)*ISBLANK(GASTOS!AB$2:AB$101)*GASTOS!AE$2:AE$101))","v":0},{"$f":"IF(AND($B$14=0,$C17=0),SUMPRODUCT((GASTOS!AK$2:AK$101=$A17)*ISBLANK(GASTOS!Z$2:Z$101)*ISBLANK(GASTOS!AA$2:AA$101)*ISBLANK(GASTOS!AB$2:AB$101)*GASTOS!W$2:W$101),SUMPRODUCT((GASTOS!AL$2:AL$101=$A17)*ISBLANK(GASTOS!Z$2:Z$101)*ISBLANK(GASTOS!AA$2:AA$101)*ISBLANK(GASTOS!AB$2:AB$101)*GASTOS!AG$2:AG$101))","v":0},{"$f":"IF(AND($B$14=0,$C17=0),SUMPRODUCT((GASTOS!AK$2:AK$101=$A17)*(GASTOS!V$2:V$101>0)*ISBLANK(GASTOS!Z$2:Z$101)*(GASTOS!AA$2:AA$101=1)*ISBLANK(GASTOS!AB$2:AB$101)*GASTOS!U$2:U$101),SUMPRODUCT((GASTOS!AL$2:AL$101=$A17)*(GASTOS!V$2:V$101>0)*ISBLANK(GASTOS!Z$2:Z$101)*(GASTOS!AA$2:AA$101=1)*ISBLANK(GASTOS!AB$2:AB$101)*GASTOS!AE$2:AE$101))","v":0},{"$f":"IF(AND($B$14=0,$C17=0),SUMPRODUCT((GASTOS!AK$2:AK$101=$A17)*ISBLANK(GASTOS!Z$2:Z$101)*(GASTOS!AA$2:AA$101=1)*ISBLANK(GASTOS!AB$2:AB$101)*GASTOS!W$2:W$101),SUMPRODUCT((GASTOS!AL$2:AL$101=$A17)*ISBLANK(GASTOS!Z$2:Z$101)*(GASTOS!AA$2:AA$101=1)*ISBLANK(GASTOS!AB$2:AB$101)*GASTOS!AG$2:AG$101))","v":0},{"$f":"SUMPRODUCT((GASTOS!AK$2:AK$101=$A17)*ISNUMBER(GASTOS!Z$2:Z$101)*GASTOS!U$2:U$101)-AD17","v":0},{"$f":"SUMPRODUCT((GASTOS!AK$2:AK$101=$A17)*ISNUMBER(GASTOS!Z$2:Z$101)*GASTOS!W$2:W$101)-AE17","v":0},{"$f":"SUMPRODUCT((GASTOS!AK$2:AK$101=$A17)*(GASTOS!Z$2:Z$101=3)*GASTOS!U$2:U$101)","v":0},{"$f":"SUMPRODUCT((GASTOS!AK$2:AK$101=$A17)*(GASTOS!Z$2:Z$101=3)*GASTOS!W$2:W$101)","v":0},{"$f":"IF(AND($B$14=0,$C17=0),SUMPRODUCT((GASTOS!AK$2:AK$101=$A17)*(GASTOS!V$2:V$101>0)*ISBLANK(GASTOS!Z$2:Z$101)*(GASTOS!AB$2:AB$101=1)*GASTOS!U$2:U$101),SUMPRODUCT((GASTOS!AL$2:AL$101=$A17)*(GASTOS!V$2:V$101>0)*ISBLANK(GASTOS!Z$2:Z$101)*(GASTOS!AB$2:AB$101=1)*GASTOS!AE$2:AE$101))","v":0},{"$f":"IF(AND($B$14=0,$C17=0),SUMPRODUCT((GASTOS!AK$2:AK$101=$A17)*ISBLANK(GASTOS!Z$2:Z$101)*(GASTOS!AB$2:AB$101=1)*GASTOS!W$2:W$101),SUMPRODUCT((GASTOS!AL$2:AL$101=$A17)*ISBLANK(GASTOS!Z$2:Z$101)*(GASTOS!AB$2:AB$101=1)*GASTOS!AG$2:AG$101))","v":0},{"$f":"IF(AND($B$14=0,$C17=0),SUMPRODUCT((GASTOS!AK$2:AK$101=$A17)*GASTOS!AI$2:AI$101),SUMPRODUCT((GASTOS!AL$2:AL$101=$A17)*GASTOS!AI$2:AI$101))","v":0},{"$f":"SUM(E17,G17,I17,K17,M17,O17,U17,W17)-S17-SUM(Y17,AA17,AG17,AH17)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$V$2:$V$101=$A17)*ISNUMBER(INGRESOS!$M$2:$M$101)*INGRESOS!$L$2:$L$101)","v":0},{"$f":"IF($B$14=1,SUMPRODUCT((INGRESOS!$V$2:$V$101=$A17)*(INGRESOS!$O$2:$O$101=1)*NOT(ISBLANK(INGRESOS!$G$2:$G$101))*INGRESOS!$F$2:$F$101),0)","v":0},{"$f":"IF($B$14=1,SUMPRODUCT((INGRESOS!$V$2:$V$101=$A17)*(INGRESOS!$O$2:$O$101=1)*NOT(ISBLANK(INGRESOS!$G$2:$G$101))*INGRESOS!$I$2:$I$101),0)","v":0},{"$f":"IF(OR($B$14=1,$C17=1),SUMPRODUCT((GASTOS!$AK$2:$AK$101=$A17)*(GASTOS!$AC$2:$AC$101>0)*NOT(ISBLANK(GASTOS!$V$2:$V$101))*GASTOS!$U$2:$U$101),0)","v":0},{"$f":"IF(OR($B$14=1,$C17=1),SUMPRODUCT((GASTOS!$AK$2:$AK$101=$A17)*(GASTOS!$AC$2:$AC$101>0)*NOT(ISBLANK(GASTOS!$V$2:$V$101))*GASTOS!$W$2:$W$101),0)","v":0},{"$f":"IF(AP16<0,ABS(AP16),0)","v":0},{"$f":"AI17-AO17","v":0}]
[]
["CÁLCULOS PARA EL MODELO 390"]
[]
["RESUMEN ANUAL IVA","IVA Devengado Operaciones Interiores: Régimen ordinario",null,null,null,null,null,"IVA Devengado: Operaciones en Régimen Especial del Criterio de Caja",null,null,null,null,null,"IVA Devengado: Adquisiciones Intracomunitarias de Bienes",null,null,null,null,null,"IVA Devengado: Adquisiciones Intracomunitarias de Servicios",null,null,null,null,null,"IVA Deveng. Modificación",null,"IVA Devengado: Recargo de Equivalencia",null,null,null,null,null,"IVA Deveng. Modif R.E.",null,"IVA Deducible: Operaciones Interiores Bienes y Servicios Corrientes",null,null,null,null,null,"IVA Deducible: Operaciones Interiores de Bienes de Inversión",null,null,null,null,null,"IVA Deducible: Adq. Intracomunitarias de Bienes Corrientes",null,null,null,null,null,"IVA Deducible: Adq. Intracomunitarias de Bienes de Inversión",null,null,null,null,null,"IVA Deducible: Adq. Intracomunitarias de Bienes de Inversión",null,null,null,null,null,"Compensaciones Rég. Ag. Gan. y Pes.",null,"Rectificación Deducciones",null,"Volumen de Operaciones"]
[null,{"$f":"\"Bases al Tipo \" & 'DATOS FISCALES'!$C13 &\"%\"","v":"Bases al Tipo 4%"},{"$f":"\"Cuota IVA al \"& 'DATOS FISCALES'!$C13 & \"%\"","v":"Cuota IVA al 4%"},{"$f":"\"Bases al Tipo \" & 'DATOS FISCALES'!$C14 & \"%\"","v":"Bases al Tipo 10%"},{"$f":"\"Cuotas IVA al \" & 'DATOS FISCALES'!$C14 & \"%\"","v":"Cuotas IVA al 10%"},{"$f":"\"Bases al Tipo \" & 'DATOS FISCALES'!$C15 & \"%\"","v":"Bases al Tipo 21%"},{"$f":"\"Cuotas IVA al \" & 'DATOS FISCALES'!$C15 & \"%\"","v":"Cuotas IVA al 21%"},{"$f":"$B22","v":"Bases al Tipo 4%"},{"$f":"$C22","v":"Cuota IVA al 4%"},{"$f":"$D22","v":"Bases al Tipo 10%"},{"$f":"$E22","v":"Cuotas IVA al 10%"},{"$f":"$F22","v":"Bases al Tipo 21%"},{"$f":"$G22","v":"Cuotas IVA al 21%"},{"$f":"$B22","v":"Bases al Tipo 4%"},{"$f":"$C22","v":"Cuota IVA al 4%"},{"$f":"$D22","v":"Bases al Tipo 10%"},{"$f":"$E22","v":"Cuotas IVA al 10%"},{"$f":"$F22","v":"Bases al Tipo 21%"},{"$f":"$G22","v":"Cuotas IVA al 21%"},{"$f":"$B22","v":"Bases al Tipo 4%"},{"$f":"$C22","v":"Cuota IVA al 4%"},{"$f":"$D22","v":"Bases al Tipo 10%"},{"$f":"$E22","v":"Cuotas IVA al 10%"},{"$f":"$F22","v":"Bases al Tipo 21%"},{"$f":"$G22","v":"Cuotas IVA al 21%"},"Base Imponible [29]","Cuota [30]",{"$f":"\"Bases sujetas R.E. \" & 'DATOS FISCALES'!$E13 & \"%\"","v":"Bases sujetas R.E. 0,5%"},{"$f":"\"Cuotas R.E. \" & 'DATOS FISCALES'!$E13 & \"%\"","v":"Cuotas R.E. 0,5%"},{"$f":"\"Bases sujetas R.E. \" & 'DATOS FISCALES'!$E14 & \"%\"","v":"Bases sujetas R.E. 1,4%"},{"$f":"\"Cuotas R.E. \" & 'DATOS FISCALES'!$E14 & \"%\"","v":"Cuotas R.E. 1,4%"},{"$f":"\"Bases sujetas R.E. \" & 'DATOS FISCALES'!$E15 & \"%\"","v":"Bases sujetas R.E. 5,2%"},{"$f":"\"Cuotas R.E. \" & 'DATOS FISCALES'!$E15 & \"%\"","v":"Cuotas R.E. 5,2%"},"Base Imponible [43]","Cuota [44]",{"$f":"$B22","v":"Bases al Tipo 4%"},{"$f":"$C22","v":"Cuota IVA al 4%"},{"$f":"$D22","v":"Bases al Tipo 10%"},{"$f":"$E22","v":"Cuotas IVA al 10%"},{"$f":"$F22","v":"Bases al Tipo 21%"},{"$f":"$G22","v":"Cuotas IVA al 21%"},{"$f":"$B22","v":"Bases al Tipo 4%"},{"$f":"$C22","v":"Cuota IVA al 4%"},{"$f":"$D22","v":"Bases al Tipo 10%"},{"$f":"$E22","v":"Cuotas IVA al 10%"},{"$f":"$F22","v":"Bases al Tipo 21%"},{"$f":"$G22","v":"Cuotas IVA al 21%"},{"$f":"$B22","v":"Bases al Tipo 4%"},{"$f":"$C22","v":"Cuota IVA al 4%"},{"$f":"$D22","v":"Bases al Tipo 10%"},{"$f":"$E22","v":"Cuotas IVA al 10%"},{"$f":"$F22","v":"Bases al Tipo 21%"},{"$f":"$G22","v":"Cuotas IVA al 21%"},{"$f":"$B22","v":"Bases al Tipo 4%"},{"$f":"$C22","v":"Cuota IVA al 4%"},{"$f":"$D22","v":"Bases al Tipo 10%"},{"$f":"$E22","v":"Cuotas IVA al 10%"},{"$f":"$F22","v":"Bases al Tipo 21%"},{"$f":"$G22","v":"Cuotas IVA al 21%"},{"$f":"$B22","v":"Bases al Tipo 4%"},{"$f":"$C22","v":"Cuota IVA al 4%"},{"$f":"$D22","v":"Bases al Tipo 10%"},{"$f":"$E22","v":"Cuotas IVA al 10%"},{"$f":"$F22","v":"Bases al Tipo 21%"},{"$f":"$G22","v":"Cuotas IVA al 21%"},"Base [60]","Cuota [61]","Base [639]","Cuota [62]","Base [639]","Cuota [62]"]
[null,{"$f":"IF($B$14=0,SUMPRODUCT((INGRESOS!$G$2:$G$101='DATOS FISCALES'!$C$13)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$F$2:$F$101),SUMPRODUCT((INGRESOS!$G$2:$G$101='DATOS FISCALES'!$C$13)*ISBLANK(INGRESOS!$N$2:$N$101)*ISBLANK(INGRESOS!$O$2:$O$101)*INGRESOS!$F$2:$F$101))","v":0},{"$f":"IF($B$14=0,SUMPRODUCT((INGRESOS!$G$2:$G$101='DATOS FISCALES'!$C$13)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$I$2:$I$101),SUMPRODUCT((INGRESOS!$G$2:$G$101='DATOS FISCALES'!$C$13)*ISBLANK(INGRESOS!$N$2:$N$101)*ISBLANK(INGRESOS!$O$2:$O$101)*INGRESOS!$I$2:$I$101))","v":0},{"$f":"IF($B$14=0,SUMPRODUCT((INGRESOS!$G$2:$G$101='DATOS FISCALES'!$C$14)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$F$2:$F$101),SUMPRODUCT((INGRESOS!$G$2:$G$101='DATOS FISCALES'!$C$14)*ISBLANK(INGRESOS!$N$2:$N$101)*ISBLANK(INGRESOS!$O$2:$O$101)*INGRESOS!$F$2:$F$101))","v":0},{"$f":"IF($B$14=0,SUMPRODUCT((INGRESOS!$G$2:$G$101='DATOS FISCALES'!$C$14)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$I$2:$I$101),SUMPRODUCT((INGRESOS!$G$2:$G$101='DATOS FISCALES'!$C$14)*ISBLANK(INGRESOS!$N$2:$N$101)*ISBLANK(INGRESOS!$O$2:$O$101)*INGRESOS!$I$2:$I$101))","v":0},{"$f":"IF($B$14=0,SUMPRODUCT((INGRESOS!$G$2:$G$101='DATOS FISCALES'!$C$15)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$F$2:$F$101),SUMPRODUCT((INGRESOS!$G$2:$G$101='DATOS FISCALES'!$C$15)*ISBLANK(INGRESOS!$N$2:$N$101)*ISBLANK(INGRESOS!$O$2:$O$101)*INGRESOS!$F$2:$F$101))","v":0},{"$f":"IF($B$14=0,SUMPRODUCT((INGRESOS!$G$2:$G$101='DATOS FISCALES'!$C$15)*ISBLANK(INGRESOS!$N$2:$N$101)*INGRESOS!$I$2:$I$101),SUMPRODUCT((INGRESOS!$G$2:$G$101='DATOS FISCALES'!$C$15)*ISBLANK(INGRESOS!$N$2:$N$101)*ISBLANK(INGRESOS!$O$2:$O$101)*INGRESOS!$I$2:$I$101))","v":0},{"$f":"IF($B$14=1,SUMPRODUCT((INGRESOS!$R$2:$R$101='DATOS FISCALES'!$C$13)*ISBLANK(INGRESOS!$N$2:$N$101)*(INGRESOS!$O$2:$O$101=1)*INGRESOS!$Q$2:$Q$101),0)","v":0},{"$f":"IF($B$14=1,SUMPRODUCT((INGRESOS!$R$2:$R$101='DATOS FISCALES'!$C$13)*ISBLANK(INGRESOS!$N$2:$N$101)*(INGRESOS!$O$2:$O$101=1)*INGRESOS!$S$2:$S$101),0)","v":0},{"$f":"IF($B$14=1,SUMPRODUCT((INGRESOS!$R$2:$R$101='DATOS FISCALES'!$C$14)*ISBLANK(INGRESOS!$N$2:$N$101)*(INGRESOS!$O$2:$O$101=1)*INGRESOS!$Q$2:$Q$101),0)","v":0},{"$f":"IF($B$14=1,SUMPRODUCT((INGRESOS!$R$2:$R$101='DATOS FISCALES'!$C$14)*ISBLANK(INGRESOS!$N$2:$N$101)*(INGRESOS!$O$2:$O$101=1)*INGRESOS!$S$2:$S$101),0)","v":0},{"$f":"IF($B$14=1,SUMPRODUCT((INGRESOS!$R$2:$R$101='DATOS FISCALES'!$C$15)*ISBLANK(INGRESOS!$N$2:$N$101)*(INGRESOS!$O$2:$O$101=1)*INGRESOS!$Q$2:$Q$101),0)","v":0},{"$f":"IF($B$14=1,SUMPRODUCT((INGRESOS!$R$2:$R$101='DATOS FISCALES'!$C$15)*ISBLANK(INGRESOS!$N$2:$N$101)*(INGRESOS!$O$2:$O$101=1)*INGRESOS!$S$2:$S$101),0)","v":0},{"$f":"SUMPRODUCT(ISNUMBER(GASTOS!$Z2:$Z101)*ISBLANK(GASTOS!$AB2:$AB101)*(GASTOS!$V2:$V101='DATOS FISCALES'!$C13)*GASTOS!$U2:$U101)-T23","v":0},{"$f":"SUMPRODUCT(ISNUMBER(GASTOS!$Z2:$Z101)*ISBLANK(GASTOS!$AB2:$AB101)*(GASTOS!$V2:$V101='DATOS FISCALES'!$C13)*GASTOS!$W2:$W101)-U23","v":0},{"$f":"SUMPRODUCT(ISNUMBER(GASTOS!$Z2:$Z101)*ISBLANK(GASTOS!$AB2:$AB101)*(GASTOS!$V2:$V101='DATOS FISCALES'!$C14)*GASTOS!$U2:$U101)-V23","v":0},{"$f":"SUMPRODUCT(ISNUMBER(GASTOS!$Z2:$Z101)*ISBLANK(GASTOS!$AB2:$AB101)*(GASTOS!$V2:$V101='DATOS FISCALES'!$C14)*GASTOS!$W2:$W101)-W23","v":0},{"$f":"SUMPRODUCT(ISNUMBER(GASTOS!$Z2:$Z101)*ISBLANK(GASTOS!$AB2:$AB101)*(GASTOS!$V2:$V101='DATOS FISCALES'!$C15)*GASTOS!$U2:$U101)-X23","v":0},{"$f":"SUMPRODUCT(ISNUMBER(GASTOS!$Z2:$Z101)*ISBLANK(GASTOS!$AB2:$AB101)*(GASTOS!$V2:$V101='DATOS FISCALES'!$C15)*GASTOS!$W2:$W101)-Y23","v":0},{"$f":"SUMPRODUCT((GASTOS!$Z2:$Z101=2)*ISBLANK(GASTOS!$AB2:$AB101)*(GASTOS!$V2:$V101='DATOS FISCALES'!$C13)*GASTOS!$U2:$U101)","v":0},{"$f":"SUMPRODUCT((GASTOS!$Z2:$Z101=2)*ISBLANK(GASTOS!$AB2:$AB101)*(GASTOS!$V2:$V101='DATOS FISCALES'!$C13)*GASTOS!$W2:$W101)","v":0},{"$f":"SUMPRODUCT((GASTOS!$Z2:$Z101=2)*ISBLANK(GASTOS!$AB2:$AB101)*(GASTOS!$V2:$V101='DATOS FISCALES'!$C14)*GASTOS!$U2:$U101)","v":0},{"$f":"SUMPRODUCT((GASTOS!$Z2:$Z101=2)*ISBLANK(GASTOS!$AB2:$AB101)*(GASTOS!$V2:$V101='DATOS FISCALES'!$C14)*GASTOS!$W2:$W101)","v":0},{"$f":"SUMPRODUCT((GASTOS!$Z2:$Z101=2)*ISBLANK(GASTOS!$AB2:$AB101)*(GASTOS!$V2:$V101='DATOS FISCALES'!$C15)*GASTOS!$U2:$U101)","v":0},{"$f":"SUMPRODUCT((GASTOS!$Z2:$Z101=2)*ISBLANK(GASTOS!$AB2:$AB101)*(GASTOS!$V2:$V101='DATOS FISCALES'!$C15)*GASTOS!$W2:$W101)","v":0},{"$f":"SUM(T14:T17)","v":0},{"$f":"SUM(U14:U17)","v":0},{"$f":"SUM(F14:F17)","v":0},{"$f":"SUM(G14:G17)","v":0},{"$f":"SUM(J14:J17)","v":0},{"$f":"SUM(K14:K17)","v":0},{"$f":"SUM(N14:N17)","v":0},{"$f":"SUM(O14:O17)","v":0},{"$f":"SUM(V14:V17)","v":0},{"$f":"SUM(W14:W17)","v":0},{"$f":"SUMPRODUCT((GASTOS!$V2:$V101='DATOS FISCALES'!$C$13)*ISBLANK(GASTOS!$Z2:$Z101)*ISBLANK(GASTOS!$AA2:$AA101)*ISBLANK(GASTOS!$AB2:$AB101)*GASTOS!$U2:$U101)","v":0},{"$f":"SUMPRODUCT((GASTOS!$V2:$V101='DATOS FISCALES'!$C$13)*ISBLANK(GASTOS!$Z2:$Z101)*ISBLANK(GASTOS!$AA2:$AA101)*ISBLANK(GASTOS!$AB2:$AB101)*GASTOS!$W2:$W101)","v":0},{"$f":"SUMPRODUCT((GASTOS!$V2:$V101='DATOS FISCALES'!$C$14)*ISBLANK(GASTOS!$Z2:$Z101)*ISBLANK(GASTOS!$AA2:$AA101)*ISBLANK(GASTOS!$AB2:$AB101)*GASTOS!$U2:$U101)","v":0},{"$f":"SUMPRODUCT((GASTOS!$V2:$V101='DATOS FISCALES'!$C$14)*ISBLANK(GASTOS!$Z2:$Z101)*ISBLANK(GASTOS!$AA2:$AA101)*ISBLANK(GASTOS!$AB2:$AB101)*GASTOS!$W2:$W101)","v":0},{"$f":"SUMPRODUCT((GASTOS!$V2:$V101='DATOS FISCALES'!$C$15)*ISBLANK(GASTOS!$Z2:$Z101)*ISBLANK(GASTOS!$AA2:$AA101)*ISBLANK(GASTOS!$AB2:$AB101)*GASTOS!$U2:$U101)","v":0},{"$f":"SUMPRODUCT((GASTOS!$V2:$V101='DATOS FISCALES'!$C$15)*ISBLANK(GASTOS!$Z2:$Z101)*ISBLANK(GASTOS!$AA2:$AA101)*ISBLANK(GASTOS!$AB2:$AB101)*GASTOS!$W2:$W101)","v":0},{"$f":"SUMPRODUCT((GASTOS!$V2:$V101='DATOS FISCALES'!$C$13)*ISBLANK(GASTOS!$Z2:$Z101)*(GASTOS!$AA2:$AA101=1)*ISBLANK(GASTOS!$AB2:$AB101)*GASTOS!$U2:$U101)","v":0},{"$f":"SUMPRODUCT((GASTOS!$V2:$V101='DATOS FISCALES'!$C$13)*ISBLANK(GASTOS!$Z2:$Z101)*(GASTOS!$AA2:$AA101=1)*ISBLANK(GASTOS!$AB2:$AB101)*GASTOS!$W2:$W101)","v":0},{"$f":"SUMPRODUCT((GASTOS!$V2:$V101='DATOS FISCALES'!$C$14)*ISBLANK(GASTOS!$Z2:$Z101)*(GASTOS!$AA2:$AA101=1)*ISBLANK(GASTOS!$AB2:$AB101)*GASTOS!$U2:$U101)","v":0},{"$f":"SUMPRODUCT((GASTOS!$V2:$V101='DATOS FISCALES'!$C$14)*ISBLANK(GASTOS!$Z2:$Z101)*(GASTOS!$AA2:$AA101=1)*ISBLANK(GASTOS!$AB2:$AB101)*GASTOS!$W2:$W101)","v":0},{"$f":"SUMPRODUCT((GASTOS!$V2:$V101='DATOS FISCALES'!$C$15)*ISBLANK(GASTOS!$Z2:$Z101)*(GASTOS!$AA2:$AA101=1)*ISBLANK(GASTOS!$AB2:$AB101)*GASTOS!$U2:$U101)","v":0},{"$f":"SUMPRODUCT((GASTOS!$V2:$V101='DATOS FISCALES'!$C$15)*ISBLANK(GASTOS!$Z2:$Z101)*(GASTOS!$AA2:$AA101=1)*ISBLANK(GASTOS!$AB2:$AB101)*GASTOS!$W2:$W101)","v":0},{"$f":"SUMPRODUCT((GASTOS!$Z2:$Z101=1)*(GASTOS!$V2:$V101='DATOS FISCALES'!$C13)*GASTOS!$U2:$U101)","v":0},{"$f":"SUMPRODUCT((GASTOS!$Z2:$Z101=1)*(GASTOS!$V2:$V101='DATOS FISCALES'!$C13)*GASTOS!$W2:$W101)","v":0},{"$f":"SUMPRODUCT((GASTOS!$Z2:$Z101=1)*(GASTOS!$V2:$V101='DATOS FISCALES'!$C14)*GASTOS!$U2:$U101)","v":0},{"$f":"SUMPRODUCT((GASTOS!$Z2:$Z101=1)*(GASTOS!$V2:$V101='DATOS FISCALES'!$C14)*GASTOS!$W2:$W101)","v":0},{"$f":"SUMPRODUCT((GASTOS!$Z2:$Z101=1)*(GASTOS!$V2:$V101='DATOS FISCALES'!$C15)*GASTOS!$U2:$U101)","v":0},{"$f":"SUMPRODUCT((GASTOS!$Z2:$Z101=1)*(GASTOS!$V2:$V101='DATOS FISCALES'!$C15)*GASTOS!$W2:$W101)","v":0},{"$f":"SUMPRODUCT((GASTOS!$Z2:$Z101=3)*(GASTOS!$V2:$V101='DATOS FISCALES'!$C13)*GASTOS!$U2:$U101)","v":0},{"$f":"SUMPRODUCT((GASTOS!$Z2:$Z101=3)*(GASTOS!$V2:$V101='DATOS FISCALES'!$C13)*GASTOS!$W2:$W101)","v":0},{"$f":"SUMPRODUCT((GASTOS!$Z2:$Z101=3)*(GASTOS!$V2:$V101='DATOS FISCALES'!$C14)*GASTOS!$U2:$U101)","v":0},{"$f":"SUMPRODUCT((GASTOS!$Z2:$Z101=3)*(GASTOS!$V2:$V101='DATOS FISCALES'!$C14)*GASTOS!$W2:$W101)","v":0},{"$f":"SUMPRODUCT((GASTOS!$Z2:$Z101=3)*(GASTOS!$V2:$V101='DATOS FISCALES'!$C15)*GASTOS!$U2:$U101)","v":0},{"$f":"SUMPRODUCT((GASTOS!$Z2:$Z101=3)*(GASTOS!$V2:$V101='DATOS FISCALES'!$C15)*GASTOS!$W2:$W101)","v":0},{"$f":"SUMPRODUCT((GASTOS!$Z2:$Z101=2)*(GASTOS!$V2:$V101='DATOS FISCALES'!$C13)*GASTOS!$U2:$U101)","v":0},{"$f":"SUMPRODUCT((GASTOS!$Z2:$Z101=2)*(GASTOS!$V2:$V101='DATOS FISCALES'!$C13)*GASTOS!$W2:$W101)","v":0},{"$f":"SUMPRODUCT((GASTOS!$Z2:$Z101=2)*(GASTOS!$V2:$V101='DATOS FISCALES'!$C14)*GASTOS!$U2:$U101)","v":0},{"$f":"SUMPRODUCT((GASTOS!$Z2:$Z101=2)*(GASTOS!$V2:$V101='DATOS FISCALES'!$C14)*GASTOS!$W2:$W101)","v":0},{"$f":"SUMPRODUCT((GASTOS!$Z2:$Z101=2)*(GASTOS!$V2:$V101='DATOS FISCALES'!$C15)*GASTOS!$U2:$U101)","v":0},{"$f":"SUMPRODUCT((GASTOS!$Z2:$Z101=2)*(GASTOS!$V2:$V101='DATOS FISCALES'!$C15)*GASTOS!$W2:$W101)","v":0},{"$f":"IF(AND($B$14=0,SUM(CALCULOS!$C$14:$C$17)=0),SUMPRODUCT((GASTOS!AI$2:AI$101>0)*GASTOS!U$2:U$101),SUMPRODUCT((GASTOS!AI$2:AI$101>0)*GASTOS!AE$2:AE$101))","v":0},{"$f":"SUM(AH14:AH17)","v":0},{"$f":"SUM(AF14:AF17)","v":0},{"$f":"SUM(AG14:AG17)","v":0},{"$f":"SUM(AH14:AH17)","v":0},{"$f":"SUM(AI14:AI17)","v":0}]
[]
["CÁCULOS TRIMESTRALES PARA EL MODELO 115: IRPF ARRENDAMIENTOS"]
["Cálculos del Modelo 115 aportados por un usuario anónimo. Agradecemos su aportación"]
["TRIMESTRE","Casilla (2) Base Retención","% Retención","Casilla (3) Importe Retención","Casilla (5) Total Retención"]
["1T",{"$f":"SUMIF(GASTOS!$AK$2:$AK$101,1,GASTOS!$K$2:$K$101)","v":0},0.21,{"$f":"B28*C28","v":0},{"$f":"D28","v":0}]
["2T",{"$f":"SUMIF(GASTOS!$AK$2:$AK$101,2,GASTOS!$K$2:$K$101)","v":0},0.21,{"$f":"B29*C29","v":0},{"$f":"D29","v":0}]
["3T",{"$f":"SUMIF(GASTOS!$AK$2:$AK$101,3,GASTOS!$K$2:$K$101)","v":0},0.21,{"$f":"B30*C30","v":0},{"$f":"D30","v":0}]
["4T",{"$f":"SUMIF(GASTOS!$AK$2:$AK$101,4,GASTOS!$K$2:$K$101)","v":0},0.21,{"$f":"B31*C31","v":0},{"$f":"D31","v":0}]
["TOTAL DECLARACIÓN ANUAL",{"$f":"SUM(B28:B31)","v":0},0.21,{"$f":"B32*C32","v":0},{"$f":"SUM(E28:E31)","v":0}]
[]
["CÁLCULOS PARA EL MODELO 347"]
[]
["Nº Declarado","Libro","NIF declarado","NIF representante","Apellidos y nombre o razón social","Provincia (Código)","País (Código)","Clave  de  operación","Arrendamiento local negocio","Aviso deber de cumplir \"hoja anexo\"","Importe percibido en metálico","Importe anual de las operaciones","Importe trimestral de las operaciones",null,null,null,"Importe anual transmisiones inmuebles sujetas IVA","Importe trimestral percibido por transmisiones de inmuebles sujetas a IVA",null,null,null,"Importe anual transmisiones inmuebles sujetas IVA","Nº total personas y entidades en las hojas interiores [01]","Importe total anual operaciones en las hojas interiores [02]","Nº total inmuebles en la hoja anexo de arrend. locales de negocio [03]","Importe total operaciones hoja anexo arrend. Locales negocio [04]"]
[null,null,null,null,null,null,null,null,null,null,null,null,"1 T","2 T","3 T","4 T",null,"1 T","2 T","3 T","4 T"]
[1,{"$f":"IF(NOT(ISERROR(MATCH(A38,INGRESOS!$X$1:$X$101,0))),\"INGRESOS\",IF(NOT(ISERROR(MATCH(A38,GASTOS!$AM$1:$AM$101,0))),\"GASTOS\",\"\"))","v":""},{"$f":"IF(B38=\"INGRESOS\",INDEX(INGRESOS!$A$1:$X$101,MATCH(A38,INGRESOS!$X$1:$X$101,0),COLUMN(INGRESOS!D1)),IF(B38=\"GASTOS\",INDEX(GASTOS!$A$1:$AM$101,MATCH(A38,GASTOS!$AM$1:$AM$101,0),COLUMN(INGRESOS!$D$1)),\"\"))","v":""},null,{"$f":"IF(B38<>\"\",IF(B38=\"INGRESOS\",INDEX(CLIENTES!$A$1:$E$200,MATCH(C38,CLIENTES!$B$1:$B$200,0),COLUMN(CLIENTES!$A$1)),INDEX(PROVEEDORES!$A$1:$E$200,MATCH(C38,PROVEEDORES!$B$1:$B$200,0),COLUMN(PROVEEDORES!$A$1))),\"\")","v":""},{"$f":"IF(B38<>\"\",IF(\"\"=IF(B38=\"INGRESOS\",VLOOKUP(C38,CLIENTES!$B$1:$C$200,2,FALSE),VLOOKUP(C38,PROVEEDORES!$B$1:$C$200,2,FALSE)),\"FALTA\",VLOOKUP(IF(B38=\"INGRESOS\",VLOOKUP(C38,CLIENTES!$B$1:$C$200,2,FALSE),VLOOKUP(C38,PROVEEDORES!$B$1:$C$200,2,FALSE)),'DATOS FISCALES'!$F$20:$G$72,2,FALSE)),\"\")","v":""},{"$f":"IF(F38=99,\"introducir código de país\",\"\")","v":""},{"$f":"IF(B38=\"\",\"\",IF(LEFT(B38,1)=\"I\",\"B\",\"A\"))","v":""},{"$f":"IF(B38<>\"\",IF(B38=\"INGRESOS\",VLOOKUP(C38,CLIENTES!$B$2:$E$200,3,FALSE),VLOOKUP(C38,PROVEEDORES!$B$2:$E$200,3,FALSE)),\"\")","v":""},{"$f":"IF(AND(B38=\"INGRESOS\",I38>0),\"AVISO_ANEXO\",\"\")","v":""},{"$f":"IF(B38<>\"\",IF(B38=\"INGRESOS\",VLOOKUP(C38,CLIENTES!$B$2:$E$200,4,FALSE),VLOOKUP(C38,PROVEEDORES!$B$2:$E$200,4,FALSE)),0)","v":0},{"$f":"SUM(M38:P38)","v":0},{"$f":"IF($H38=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A38)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A38)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A38)*INGRESOS!$J$2:$J$101),IF($H38=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=1)*(GASTOS!$AM$2:$AM$101=$A38)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=1)*(GASTOS!$AM$2:$AM$101=$A38)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H38=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A38)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A38)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A38)*INGRESOS!$J$2:$J$101),IF($H38=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=2)*(GASTOS!$AM$2:$AM$101=$A38)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=2)*(GASTOS!$AM$2:$AM$101=$A38)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H38=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A38)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A38)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A38)*INGRESOS!$J$2:$J$101),IF($H38=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=3)*(GASTOS!$AM$2:$AM$101=$A38)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=3)*(GASTOS!$AM$2:$AM$101=$A38)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H38=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A38)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A38)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A38)*INGRESOS!$J$2:$J$101),IF($H38=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=4)*(GASTOS!$AM$2:$AM$101=$A38)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=4)*(GASTOS!$AM$2:$AM$101=$A38)*GASTOS!$W$2:$W$101),0))","v":0},null,null,null,null,null,null,{"$f":"COUNTIF(B38:B69,\">\"\"\")","v":0},{"$f":"SUM(L38:L69,Q38:Q69)","v":0}]
[2,{"$f":"IF(NOT(ISERROR(MATCH(A39,INGRESOS!$X$1:$X$101,0))),\"INGRESOS\",IF(NOT(ISERROR(MATCH(A39,GASTOS!$AM$1:$AM$101,0))),\"GASTOS\",\"\"))","v":""},{"$f":"IF(B39=\"INGRESOS\",INDEX(INGRESOS!$A$1:$X$101,MATCH(A39,INGRESOS!$X$1:$X$101,0),COLUMN(INGRESOS!D2)),IF(B39=\"GASTOS\",INDEX(GASTOS!$A$1:$AM$101,MATCH(A39,GASTOS!$AM$1:$AM$101,0),COLUMN(INGRESOS!$D$1)),\"\"))","v":""},null,{"$f":"IF(B39<>\"\",IF(B39=\"INGRESOS\",INDEX(CLIENTES!$A$1:$E$200,MATCH(C39,CLIENTES!$B$1:$B$200,0),COLUMN(CLIENTES!$A$1)),INDEX(PROVEEDORES!$A$1:$E$200,MATCH(C39,PROVEEDORES!$B$1:$B$200,0),COLUMN(PROVEEDORES!$A$1))),\"\")","v":""},{"$f":"IF(B39<>\"\",IF(\"\"=IF(B39=\"INGRESOS\",VLOOKUP(C39,CLIENTES!$B$1:$C$200,2,FALSE),VLOOKUP(C39,PROVEEDORES!$B$1:$C$200,2,FALSE)),\"FALTA\",VLOOKUP(IF(B39=\"INGRESOS\",VLOOKUP(C39,CLIENTES!$B$1:$C$200,2,FALSE),VLOOKUP(C39,PROVEEDORES!$B$1:$C$200,2,FALSE)),'DATOS FISCALES'!$F$20:$G$72,2,FALSE)),\"\")","v":""},{"$f":"IF(F39=99,\"introducir código de país\",\"\")","v":""},{"$f":"IF(B39=\"\",\"\",IF(LEFT(B39,1)=\"I\",\"B\",\"A\"))","v":""},{"$f":"IF(B39<>\"\",IF(B39=\"INGRESOS\",VLOOKUP(C39,CLIENTES!$B$2:$E$200,3,FALSE),VLOOKUP(C39,PROVEEDORES!$B$2:$E$200,3,FALSE)),\"\")","v":""},{"$f":"IF(AND(B39=\"INGRESOS\",I39>0),\"AVISO_ANEXO\",\"\")","v":""},{"$f":"IF(B39<>\"\",IF(B39=\"INGRESOS\",VLOOKUP(C39,CLIENTES!$B$2:$E$200,4,FALSE),VLOOKUP(C39,PROVEEDORES!$B$2:$E$200,4,FALSE)),0)","v":0},{"$f":"SUM(M39:P39)","v":0},{"$f":"IF($H39=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A39)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A39)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A39)*INGRESOS!$J$2:$J$101),IF($H39=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=1)*(GASTOS!$AM$2:$AM$101=$A39)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=1)*(GASTOS!$AM$2:$AM$101=$A39)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H39=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A39)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A39)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A39)*INGRESOS!$J$2:$J$101),IF($H39=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=2)*(GASTOS!$AM$2:$AM$101=$A39)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=2)*(GASTOS!$AM$2:$AM$101=$A39)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H39=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A39)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A39)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A39)*INGRESOS!$J$2:$J$101),IF($H39=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=3)*(GASTOS!$AM$2:$AM$101=$A39)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=3)*(GASTOS!$AM$2:$AM$101=$A39)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H39=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A39)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A39)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A39)*INGRESOS!$J$2:$J$101),IF($H39=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=4)*(GASTOS!$AM$2:$AM$101=$A39)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=4)*(GASTOS!$AM$2:$AM$101=$A39)*GASTOS!$W$2:$W$101),0))","v":0}]
[3,{"$f":"IF(NOT(ISERROR(MATCH(A40,INGRESOS!$X$1:$X$101,0))),\"INGRESOS\",IF(NOT(ISERROR(MATCH(A40,GASTOS!$AM$1:$AM$101,0))),\"GASTOS\",\"\"))","v":""},{"$f":"IF(B40=\"INGRESOS\",INDEX(INGRESOS!$A$1:$X$101,MATCH(A40,INGRESOS!$X$1:$X$101,0),COLUMN(INGRESOS!D3)),IF(B40=\"GASTOS\",INDEX(GASTOS!$A$1:$AM$101,MATCH(A40,GASTOS!$AM$1:$AM$101,0),COLUMN(INGRESOS!$D$1)),\"\"))","v":""},null,{"$f":"IF(B40<>\"\",IF(B40=\"INGRESOS\",INDEX(CLIENTES!$A$1:$E$200,MATCH(C40,CLIENTES!$B$1:$B$200,0),COLUMN(CLIENTES!$A$1)),INDEX(PROVEEDORES!$A$1:$E$200,MATCH(C40,PROVEEDORES!$B$1:$B$200,0),COLUMN(PROVEEDORES!$A$1))),\"\")","v":""},{"$f":"IF(B40<>\"\",IF(\"\"=IF(B40=\"INGRESOS\",VLOOKUP(C40,CLIENTES!$B$1:$C$200,2,FALSE),VLOOKUP(C40,PROVEEDORES!$B$1:$C$200,2,FALSE)),\"FALTA\",VLOOKUP(IF(B40=\"INGRESOS\",VLOOKUP(C40,CLIENTES!$B$1:$C$200,2,FALSE),VLOOKUP(C40,PROVEEDORES!$B$1:$C$200,2,FALSE)),'DATOS FISCALES'!$F$20:$G$72,2,FALSE)),\"\")","v":""},"","",{"$f":"IF(B40<>\"\",IF(B40=\"INGRESOS\",VLOOKUP(C40,CLIENTES!$B$2:$E$200,3,FALSE),VLOOKUP(C40,PROVEEDORES!$B$2:$E$200,3,FALSE)),\"\")","v":""},"",{"$f":"IF(B40<>\"\",IF(B40=\"INGRESOS\",VLOOKUP(C40,CLIENTES!$B$2:$E$200,4,FALSE),VLOOKUP(C40,PROVEEDORES!$B$2:$E$200,4,FALSE)),0)","v":0},0,{"$f":"IF($H40=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A40)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A40)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A40)*INGRESOS!$J$2:$J$101),IF($H40=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=1)*(GASTOS!$AM$2:$AM$101=$A40)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=1)*(GASTOS!$AM$2:$AM$101=$A40)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H40=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A40)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A40)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A40)*INGRESOS!$J$2:$J$101),IF($H40=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=2)*(GASTOS!$AM$2:$AM$101=$A40)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=2)*(GASTOS!$AM$2:$AM$101=$A40)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H40=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A40)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A40)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A40)*INGRESOS!$J$2:$J$101),IF($H40=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=3)*(GASTOS!$AM$2:$AM$101=$A40)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=3)*(GASTOS!$AM$2:$AM$101=$A40)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H40=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A40)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A40)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A40)*INGRESOS!$J$2:$J$101),IF($H40=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=4)*(GASTOS!$AM$2:$AM$101=$A40)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=4)*(GASTOS!$AM$2:$AM$101=$A40)*GASTOS!$W$2:$W$101),0))","v":0}]
[4,{"$f":"IF(NOT(ISERROR(MATCH(A41,INGRESOS!$X$1:$X$101,0))),\"INGRESOS\",IF(NOT(ISERROR(MATCH(A41,GASTOS!$AM$1:$AM$101,0))),\"GASTOS\",\"\"))","v":""},{"$f":"IF(B41=\"INGRESOS\",INDEX(INGRESOS!$A$1:$X$101,MATCH(A41,INGRESOS!$X$1:$X$101,0),COLUMN(INGRESOS!D4)),IF(B41=\"GASTOS\",INDEX(GASTOS!$A$1:$AM$101,MATCH(A41,GASTOS!$AM$1:$AM$101,0),COLUMN(INGRESOS!$D$1)),\"\"))","v":""},null,{"$f":"IF(B41<>\"\",IF(B41=\"INGRESOS\",INDEX(CLIENTES!$A$1:$E$200,MATCH(C41,CLIENTES!$B$1:$B$200,0),COLUMN(CLIENTES!$A$1)),INDEX(PROVEEDORES!$A$1:$E$200,MATCH(C41,PROVEEDORES!$B$1:$B$200,0),COLUMN(PROVEEDORES!$A$1))),\"\")","v":""},{"$f":"IF(B41<>\"\",IF(\"\"=IF(B41=\"INGRESOS\",VLOOKUP(C41,CLIENTES!$B$1:$C$200,2,FALSE),VLOOKUP(C41,PROVEEDORES!$B$1:$C$200,2,FALSE)),\"FALTA\",VLOOKUP(IF(B41=\"INGRESOS\",VLOOKUP(C41,CLIENTES!$B$1:$C$200,2,FALSE),VLOOKUP(C41,PROVEEDORES!$B$1:$C$200,2,FALSE)),'DATOS FISCALES'!$F$20:$G$72,2,FALSE)),\"\")","v":""},"","",{"$f":"IF(B41<>\"\",IF(B41=\"INGRESOS\",VLOOKUP(C41,CLIENTES!$B$2:$E$200,3,FALSE),VLOOKUP(C41,PROVEEDORES!$B$2:$E$200,3,FALSE)),\"\")","v":""},"",{"$f":"IF(B41<>\"\",IF(B41=\"INGRESOS\",VLOOKUP(C41,CLIENTES!$B$2:$E$200,4,FALSE),VLOOKUP(C41,PROVEEDORES!$B$2:$E$200,4,FALSE)),0)","v":0},0,{"$f":"IF($H41=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A41)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A41)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A41)*INGRESOS!$J$2:$J$101),IF($H41=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=1)*(GASTOS!$AM$2:$AM$101=$A41)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=1)*(GASTOS!$AM$2:$AM$101=$A41)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H41=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A41)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A41)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A41)*INGRESOS!$J$2:$J$101),IF($H41=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=2)*(GASTOS!$AM$2:$AM$101=$A41)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=2)*(GASTOS!$AM$2:$AM$101=$A41)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H41=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A41)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A41)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A41)*INGRESOS!$J$2:$J$101),IF($H41=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=3)*(GASTOS!$AM$2:$AM$101=$A41)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=3)*(GASTOS!$AM$2:$AM$101=$A41)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H41=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A41)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A41)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A41)*INGRESOS!$J$2:$J$101),IF($H41=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=4)*(GASTOS!$AM$2:$AM$101=$A41)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=4)*(GASTOS!$AM$2:$AM$101=$A41)*GASTOS!$W$2:$W$101),0))","v":0}]
[5,{"$f":"IF(NOT(ISERROR(MATCH(A42,INGRESOS!$X$1:$X$101,0))),\"INGRESOS\",IF(NOT(ISERROR(MATCH(A42,GASTOS!$AM$1:$AM$101,0))),\"GASTOS\",\"\"))","v":""},{"$f":"IF(B42=\"INGRESOS\",INDEX(INGRESOS!$A$1:$X$101,MATCH(A42,INGRESOS!$X$1:$X$101,0),COLUMN(INGRESOS!D5)),IF(B42=\"GASTOS\",INDEX(GASTOS!$A$1:$AM$101,MATCH(A42,GASTOS!$AM$1:$AM$101,0),COLUMN(INGRESOS!$D$1)),\"\"))","v":""},null,{"$f":"IF(B42<>\"\",IF(B42=\"INGRESOS\",INDEX(CLIENTES!$A$1:$E$200,MATCH(C42,CLIENTES!$B$1:$B$200,0),COLUMN(CLIENTES!$A$1)),INDEX(PROVEEDORES!$A$1:$E$200,MATCH(C42,PROVEEDORES!$B$1:$B$200,0),COLUMN(PROVEEDORES!$A$1))),\"\")","v":""},{"$f":"IF(B42<>\"\",IF(\"\"=IF(B42=\"INGRESOS\",VLOOKUP(C42,CLIENTES!$B$1:$C$200,2,FALSE),VLOOKUP(C42,PROVEEDORES!$B$1:$C$200,2,FALSE)),\"FALTA\",VLOOKUP(IF(B42=\"INGRESOS\",VLOOKUP(C42,CLIENTES!$B$1:$C$200,2,FALSE),VLOOKUP(C42,PROVEEDORES!$B$1:$C$200,2,FALSE)),'DATOS FISCALES'!$F$20:$G$72,2,FALSE)),\"\")","v":""},"","",{"$f":"IF(B42<>\"\",IF(B42=\"INGRESOS\",VLOOKUP(C42,CLIENTES!$B$2:$E$200,3,FALSE),VLOOKUP(C42,PROVEEDORES!$B$2:$E$200,3,FALSE)),\"\")","v":""},"",{"$f":"IF(B42<>\"\",IF(B42=\"INGRESOS\",VLOOKUP(C42,CLIENTES!$B$2:$E$200,4,FALSE),VLOOKUP(C42,PROVEEDORES!$B$2:$E$200,4,FALSE)),0)","v":0},0,{"$f":"IF($H42=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A42)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A42)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A42)*INGRESOS!$J$2:$J$101),IF($H42=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=1)*(GASTOS!$AM$2:$AM$101=$A42)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=1)*(GASTOS!$AM$2:$AM$101=$A42)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H42=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A42)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A42)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A42)*INGRESOS!$J$2:$J$101),IF($H42=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=2)*(GASTOS!$AM$2:$AM$101=$A42)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=2)*(GASTOS!$AM$2:$AM$101=$A42)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H42=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A42)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A42)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A42)*INGRESOS!$J$2:$J$101),IF($H42=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=3)*(GASTOS!$AM$2:$AM$101=$A42)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=3)*(GASTOS!$AM$2:$AM$101=$A42)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H42=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A42)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A42)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A42)*INGRESOS!$J$2:$J$101),IF($H42=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=4)*(GASTOS!$AM$2:$AM$101=$A42)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=4)*(GASTOS!$AM$2:$AM$101=$A42)*GASTOS!$W$2:$W$101),0))","v":0}]
[6,{"$f":"IF(NOT(ISERROR(MATCH(A43,INGRESOS!$X$1:$X$101,0))),\"INGRESOS\",IF(NOT(ISERROR(MATCH(A43,GASTOS!$AM$1:$AM$101,0))),\"GASTOS\",\"\"))","v":""},{"$f":"IF(B43=\"INGRESOS\",INDEX(INGRESOS!$A$1:$X$101,MATCH(A43,INGRESOS!$X$1:$X$101,0),COLUMN(INGRESOS!D6)),IF(B43=\"GASTOS\",INDEX(GASTOS!$A$1:$AM$101,MATCH(A43,GASTOS!$AM$1:$AM$101,0),COLUMN(INGRESOS!$D$1)),\"\"))","v":""},null,{"$f":"IF(B43<>\"\",IF(B43=\"INGRESOS\",INDEX(CLIENTES!$A$1:$E$200,MATCH(C43,CLIENTES!$B$1:$B$200,0),COLUMN(CLIENTES!$A$1)),INDEX(PROVEEDORES!$A$1:$E$200,MATCH(C43,PROVEEDORES!$B$1:$B$200,0),COLUMN(PROVEEDORES!$A$1))),\"\")","v":""},{"$f":"IF(B43<>\"\",IF(\"\"=IF(B43=\"INGRESOS\",VLOOKUP(C43,CLIENTES!$B$1:$C$200,2,FALSE),VLOOKUP(C43,PROVEEDORES!$B$1:$C$200,2,FALSE)),\"FALTA\",VLOOKUP(IF(B43=\"INGRESOS\",VLOOKUP(C43,CLIENTES!$B$1:$C$200,2,FALSE),VLOOKUP(C43,PROVEEDORES!$B$1:$C$200,2,FALSE)),'DATOS FISCALES'!$F$20:$G$72,2,FALSE)),\"\")","v":""},"","",{"$f":"IF(B43<>\"\",IF(B43=\"INGRESOS\",VLOOKUP(C43,CLIENTES!$B$2:$E$200,3,FALSE),VLOOKUP(C43,PROVEEDORES!$B$2:$E$200,3,FALSE)),\"\")","v":""},"",{"$f":"IF(B43<>\"\",IF(B43=\"INGRESOS\",VLOOKUP(C43,CLIENTES!$B$2:$E$200,4,FALSE),VLOOKUP(C43,PROVEEDORES!$B$2:$E$200,4,FALSE)),0)","v":0},0,{"$f":"IF($H43=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A43)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A43)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A43)*INGRESOS!$J$2:$J$101),IF($H43=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=1)*(GASTOS!$AM$2:$AM$101=$A43)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=1)*(GASTOS!$AM$2:$AM$101=$A43)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H43=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A43)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A43)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A43)*INGRESOS!$J$2:$J$101),IF($H43=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=2)*(GASTOS!$AM$2:$AM$101=$A43)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=2)*(GASTOS!$AM$2:$AM$101=$A43)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H43=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A43)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A43)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A43)*INGRESOS!$J$2:$J$101),IF($H43=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=3)*(GASTOS!$AM$2:$AM$101=$A43)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=3)*(GASTOS!$AM$2:$AM$101=$A43)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H43=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A43)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A43)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A43)*INGRESOS!$J$2:$J$101),IF($H43=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=4)*(GASTOS!$AM$2:$AM$101=$A43)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=4)*(GASTOS!$AM$2:$AM$101=$A43)*GASTOS!$W$2:$W$101),0))","v":0}]
[7,{"$f":"IF(NOT(ISERROR(MATCH(A44,INGRESOS!$X$1:$X$101,0))),\"INGRESOS\",IF(NOT(ISERROR(MATCH(A44,GASTOS!$AM$1:$AM$101,0))),\"GASTOS\",\"\"))","v":""},{"$f":"IF(B44=\"INGRESOS\",INDEX(INGRESOS!$A$1:$X$101,MATCH(A44,INGRESOS!$X$1:$X$101,0),COLUMN(INGRESOS!D7)),IF(B44=\"GASTOS\",INDEX(GASTOS!$A$1:$AM$101,MATCH(A44,GASTOS!$AM$1:$AM$101,0),COLUMN(INGRESOS!$D$1)),\"\"))","v":""},null,{"$f":"IF(B44<>\"\",IF(B44=\"INGRESOS\",INDEX(CLIENTES!$A$1:$E$200,MATCH(C44,CLIENTES!$B$1:$B$200,0),COLUMN(CLIENTES!$A$1)),INDEX(PROVEEDORES!$A$1:$E$200,MATCH(C44,PROVEEDORES!$B$1:$B$200,0),COLUMN(PROVEEDORES!$A$1))),\"\")","v":""},{"$f":"IF(B44<>\"\",IF(\"\"=IF(B44=\"INGRESOS\",VLOOKUP(C44,CLIENTES!$B$1:$C$200,2,FALSE),VLOOKUP(C44,PROVEEDORES!$B$1:$C$200,2,FALSE)),\"FALTA\",VLOOKUP(IF(B44=\"INGRESOS\",VLOOKUP(C44,CLIENTES!$B$1:$C$200,2,FALSE),VLOOKUP(C44,PROVEEDORES!$B$1:$C$200,2,FALSE)),'DATOS FISCALES'!$F$20:$G$72,2,FALSE)),\"\")","v":""},"","",{"$f":"IF(B44<>\"\",IF(B44=\"INGRESOS\",VLOOKUP(C44,CLIENTES!$B$2:$E$200,3,FALSE),VLOOKUP(C44,PROVEEDORES!$B$2:$E$200,3,FALSE)),\"\")","v":""},"",{"$f":"IF(B44<>\"\",IF(B44=\"INGRESOS\",VLOOKUP(C44,CLIENTES!$B$2:$E$200,4,FALSE),VLOOKUP(C44,PROVEEDORES!$B$2:$E$200,4,FALSE)),0)","v":0},0,{"$f":"IF($H44=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A44)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A44)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A44)*INGRESOS!$J$2:$J$101),IF($H44=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=1)*(GASTOS!$AM$2:$AM$101=$A44)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=1)*(GASTOS!$AM$2:$AM$101=$A44)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H44=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A44)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A44)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A44)*INGRESOS!$J$2:$J$101),IF($H44=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=2)*(GASTOS!$AM$2:$AM$101=$A44)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=2)*(GASTOS!$AM$2:$AM$101=$A44)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H44=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A44)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A44)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A44)*INGRESOS!$J$2:$J$101),IF($H44=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=3)*(GASTOS!$AM$2:$AM$101=$A44)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=3)*(GASTOS!$AM$2:$AM$101=$A44)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H44=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A44)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A44)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A44)*INGRESOS!$J$2:$J$101),IF($H44=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=4)*(GASTOS!$AM$2:$AM$101=$A44)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=4)*(GASTOS!$AM$2:$AM$101=$A44)*GASTOS!$W$2:$W$101),0))","v":0}]
[8,{"$f":"IF(NOT(ISERROR(MATCH(A45,INGRESOS!$X$1:$X$101,0))),\"INGRESOS\",IF(NOT(ISERROR(MATCH(A45,GASTOS!$AM$1:$AM$101,0))),\"GASTOS\",\"\"))","v":""},{"$f":"IF(B45=\"INGRESOS\",INDEX(INGRESOS!$A$1:$X$101,MATCH(A45,INGRESOS!$X$1:$X$101,0),COLUMN(INGRESOS!D8)),IF(B45=\"GASTOS\",INDEX(GASTOS!$A$1:$AM$101,MATCH(A45,GASTOS!$AM$1:$AM$101,0),COLUMN(INGRESOS!$D$1)),\"\"))","v":""},null,{"$f":"IF(B45<>\"\",IF(B45=\"INGRESOS\",INDEX(CLIENTES!$A$1:$E$200,MATCH(C45,CLIENTES!$B$1:$B$200,0),COLUMN(CLIENTES!$A$1)),INDEX(PROVEEDORES!$A$1:$E$200,MATCH(C45,PROVEEDORES!$B$1:$B$200,0),COLUMN(PROVEEDORES!$A$1))),\"\")","v":""},{"$f":"IF(B45<>\"\",IF(\"\"=IF(B45=\"INGRESOS\",VLOOKUP(C45,CLIENTES!$B$1:$C$200,2,FALSE),VLOOKUP(C45,PROVEEDORES!$B$1:$C$200,2,FALSE)),\"FALTA\",VLOOKUP(IF(B45=\"INGRESOS\",VLOOKUP(C45,CLIENTES!$B$1:$C$200,2,FALSE),VLOOKUP(C45,PROVEEDORES!$B$1:$C$200,2,FALSE)),'DATOS FISCALES'!$F$20:$G$72,2,FALSE)),\"\")","v":""},"","",{"$f":"IF(B45<>\"\",IF(B45=\"INGRESOS\",VLOOKUP(C45,CLIENTES!$B$2:$E$200,3,FALSE),VLOOKUP(C45,PROVEEDORES!$B$2:$E$200,3,FALSE)),\"\")","v":""},"",{"$f":"IF(B45<>\"\",IF(B45=\"INGRESOS\",VLOOKUP(C45,CLIENTES!$B$2:$E$200,4,FALSE),VLOOKUP(C45,PROVEEDORES!$B$2:$E$200,4,FALSE)),0)","v":0},0,{"$f":"IF($H45=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A45)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A45)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A45)*INGRESOS!$J$2:$J$101),IF($H45=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=1)*(GASTOS!$AM$2:$AM$101=$A45)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=1)*(GASTOS!$AM$2:$AM$101=$A45)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H45=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A45)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A45)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A45)*INGRESOS!$J$2:$J$101),IF($H45=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=2)*(GASTOS!$AM$2:$AM$101=$A45)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=2)*(GASTOS!$AM$2:$AM$101=$A45)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H45=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A45)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A45)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A45)*INGRESOS!$J$2:$J$101),IF($H45=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=3)*(GASTOS!$AM$2:$AM$101=$A45)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=3)*(GASTOS!$AM$2:$AM$101=$A45)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H45=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A45)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A45)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A45)*INGRESOS!$J$2:$J$101),IF($H45=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=4)*(GASTOS!$AM$2:$AM$101=$A45)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=4)*(GASTOS!$AM$2:$AM$101=$A45)*GASTOS!$W$2:$W$101),0))","v":0}]
[9,{"$f":"IF(NOT(ISERROR(MATCH(A46,INGRESOS!$X$1:$X$101,0))),\"INGRESOS\",IF(NOT(ISERROR(MATCH(A46,GASTOS!$AM$1:$AM$101,0))),\"GASTOS\",\"\"))","v":""},{"$f":"IF(B46=\"INGRESOS\",INDEX(INGRESOS!$A$1:$X$101,MATCH(A46,INGRESOS!$X$1:$X$101,0),COLUMN(INGRESOS!D9)),IF(B46=\"GASTOS\",INDEX(GASTOS!$A$1:$AM$101,MATCH(A46,GASTOS!$AM$1:$AM$101,0),COLUMN(INGRESOS!$D$1)),\"\"))","v":""},null,{"$f":"IF(B46<>\"\",IF(B46=\"INGRESOS\",INDEX(CLIENTES!$A$1:$E$200,MATCH(C46,CLIENTES!$B$1:$B$200,0),COLUMN(CLIENTES!$A$1)),INDEX(PROVEEDORES!$A$1:$E$200,MATCH(C46,PROVEEDORES!$B$1:$B$200,0),COLUMN(PROVEEDORES!$A$1))),\"\")","v":""},{"$f":"IF(B46<>\"\",IF(\"\"=IF(B46=\"INGRESOS\",VLOOKUP(C46,CLIENTES!$B$1:$C$200,2,FALSE),VLOOKUP(C46,PROVEEDORES!$B$1:$C$200,2,FALSE)),\"FALTA\",VLOOKUP(IF(B46=\"INGRESOS\",VLOOKUP(C46,CLIENTES!$B$1:$C$200,2,FALSE),VLOOKUP(C46,PROVEEDORES!$B$1:$C$200,2,FALSE)),'DATOS FISCALES'!$F$20:$G$72,2,FALSE)),\"\")","v":""},"","",{"$f":"IF(B46<>\"\",IF(B46=\"INGRESOS\",VLOOKUP(C46,CLIENTES!$B$2:$E$200,3,FALSE),VLOOKUP(C46,PROVEEDORES!$B$2:$E$200,3,FALSE)),\"\")","v":""},"",{"$f":"IF(B46<>\"\",IF(B46=\"INGRESOS\",VLOOKUP(C46,CLIENTES!$B$2:$E$200,4,FALSE),VLOOKUP(C46,PROVEEDORES!$B$2:$E$200,4,FALSE)),0)","v":0},0,{"$f":"IF($H46=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A46)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A46)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A46)*INGRESOS!$J$2:$J$101),IF($H46=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=1)*(GASTOS!$AM$2:$AM$101=$A46)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=1)*(GASTOS!$AM$2:$AM$101=$A46)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H46=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A46)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A46)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A46)*INGRESOS!$J$2:$J$101),IF($H46=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=2)*(GASTOS!$AM$2:$AM$101=$A46)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=2)*(GASTOS!$AM$2:$AM$101=$A46)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H46=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A46)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A46)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A46)*INGRESOS!$J$2:$J$101),IF($H46=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=3)*(GASTOS!$AM$2:$AM$101=$A46)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=3)*(GASTOS!$AM$2:$AM$101=$A46)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H46=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A46)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A46)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A46)*INGRESOS!$J$2:$J$101),IF($H46=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=4)*(GASTOS!$AM$2:$AM$101=$A46)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=4)*(GASTOS!$AM$2:$AM$101=$A46)*GASTOS!$W$2:$W$101),0))","v":0}]
[10,{"$f":"IF(NOT(ISERROR(MATCH(A47,INGRESOS!$X$1:$X$101,0))),\"INGRESOS\",IF(NOT(ISERROR(MATCH(A47,GASTOS!$AM$1:$AM$101,0))),\"GASTOS\",\"\"))","v":""},{"$f":"IF(B47=\"INGRESOS\",INDEX(INGRESOS!$A$1:$X$101,MATCH(A47,INGRESOS!$X$1:$X$101,0),COLUMN(INGRESOS!D10)),IF(B47=\"GASTOS\",INDEX(GASTOS!$A$1:$AM$101,MATCH(A47,GASTOS!$AM$1:$AM$101,0),COLUMN(INGRESOS!$D$1)),\"\"))","v":""},null,{"$f":"IF(B47<>\"\",IF(B47=\"INGRESOS\",INDEX(CLIENTES!$A$1:$E$200,MATCH(C47,CLIENTES!$B$1:$B$200,0),COLUMN(CLIENTES!$A$1)),INDEX(PROVEEDORES!$A$1:$E$200,MATCH(C47,PROVEEDORES!$B$1:$B$200,0),COLUMN(PROVEEDORES!$A$1))),\"\")","v":""},{"$f":"IF(B47<>\"\",IF(\"\"=IF(B47=\"INGRESOS\",VLOOKUP(C47,CLIENTES!$B$1:$C$200,2,FALSE),VLOOKUP(C47,PROVEEDORES!$B$1:$C$200,2,FALSE)),\"FALTA\",VLOOKUP(IF(B47=\"INGRESOS\",VLOOKUP(C47,CLIENTES!$B$1:$C$200,2,FALSE),VLOOKUP(C47,PROVEEDORES!$B$1:$C$200,2,FALSE)),'DATOS FISCALES'!$F$20:$G$72,2,FALSE)),\"\")","v":""},"","",{"$f":"IF(B47<>\"\",IF(B47=\"INGRESOS\",VLOOKUP(C47,CLIENTES!$B$2:$E$200,3,FALSE),VLOOKUP(C47,PROVEEDORES!$B$2:$E$200,3,FALSE)),\"\")","v":""},"",{"$f":"IF(B47<>\"\",IF(B47=\"INGRESOS\",VLOOKUP(C47,CLIENTES!$B$2:$E$200,4,FALSE),VLOOKUP(C47,PROVEEDORES!$B$2:$E$200,4,FALSE)),0)","v":0},0,{"$f":"IF($H47=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A47)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A47)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A47)*INGRESOS!$J$2:$J$101),IF($H47=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=1)*(GASTOS!$AM$2:$AM$101=$A47)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=1)*(GASTOS!$AM$2:$AM$101=$A47)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H47=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A47)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A47)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A47)*INGRESOS!$J$2:$J$101),IF($H47=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=2)*(GASTOS!$AM$2:$AM$101=$A47)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=2)*(GASTOS!$AM$2:$AM$101=$A47)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H47=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A47)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A47)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A47)*INGRESOS!$J$2:$J$101),IF($H47=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=3)*(GASTOS!$AM$2:$AM$101=$A47)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=3)*(GASTOS!$AM$2:$AM$101=$A47)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H47=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A47)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A47)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A47)*INGRESOS!$J$2:$J$101),IF($H47=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=4)*(GASTOS!$AM$2:$AM$101=$A47)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=4)*(GASTOS!$AM$2:$AM$101=$A47)*GASTOS!$W$2:$W$101),0))","v":0}]
[11,{"$f":"IF(NOT(ISERROR(MATCH(A48,INGRESOS!$X$1:$X$101,0))),\"INGRESOS\",IF(NOT(ISERROR(MATCH(A48,GASTOS!$AM$1:$AM$101,0))),\"GASTOS\",\"\"))","v":""},{"$f":"IF(B48=\"INGRESOS\",INDEX(INGRESOS!$A$1:$X$101,MATCH(A48,INGRESOS!$X$1:$X$101,0),COLUMN(INGRESOS!D11)),IF(B48=\"GASTOS\",INDEX(GASTOS!$A$1:$AM$101,MATCH(A48,GASTOS!$AM$1:$AM$101,0),COLUMN(INGRESOS!$D$1)),\"\"))","v":""},null,{"$f":"IF(B48<>\"\",IF(B48=\"INGRESOS\",INDEX(CLIENTES!$A$1:$E$200,MATCH(C48,CLIENTES!$B$1:$B$200,0),COLUMN(CLIENTES!$A$1)),INDEX(PROVEEDORES!$A$1:$E$200,MATCH(C48,PROVEEDORES!$B$1:$B$200,0),COLUMN(PROVEEDORES!$A$1))),\"\")","v":""},{"$f":"IF(B48<>\"\",IF(\"\"=IF(B48=\"INGRESOS\",VLOOKUP(C48,CLIENTES!$B$1:$C$200,2,FALSE),VLOOKUP(C48,PROVEEDORES!$B$1:$C$200,2,FALSE)),\"FALTA\",VLOOKUP(IF(B48=\"INGRESOS\",VLOOKUP(C48,CLIENTES!$B$1:$C$200,2,FALSE),VLOOKUP(C48,PROVEEDORES!$B$1:$C$200,2,FALSE)),'DATOS FISCALES'!$F$20:$G$72,2,FALSE)),\"\")","v":""},"","",{"$f":"IF(B48<>\"\",IF(B48=\"INGRESOS\",VLOOKUP(C48,CLIENTES!$B$2:$E$200,3,FALSE),VLOOKUP(C48,PROVEEDORES!$B$2:$E$200,3,FALSE)),\"\")","v":""},"",{"$f":"IF(B48<>\"\",IF(B48=\"INGRESOS\",VLOOKUP(C48,CLIENTES!$B$2:$E$200,4,FALSE),VLOOKUP(C48,PROVEEDORES!$B$2:$E$200,4,FALSE)),0)","v":0},0,{"$f":"IF($H48=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A48)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A48)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A48)*INGRESOS!$J$2:$J$101),IF($H48=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=1)*(GASTOS!$AM$2:$AM$101=$A48)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=1)*(GASTOS!$AM$2:$AM$101=$A48)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H48=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A48)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A48)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A48)*INGRESOS!$J$2:$J$101),IF($H48=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=2)*(GASTOS!$AM$2:$AM$101=$A48)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=2)*(GASTOS!$AM$2:$AM$101=$A48)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H48=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A48)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A48)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A48)*INGRESOS!$J$2:$J$101),IF($H48=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=3)*(GASTOS!$AM$2:$AM$101=$A48)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=3)*(GASTOS!$AM$2:$AM$101=$A48)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H48=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A48)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A48)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A48)*INGRESOS!$J$2:$J$101),IF($H48=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=4)*(GASTOS!$AM$2:$AM$101=$A48)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=4)*(GASTOS!$AM$2:$AM$101=$A48)*GASTOS!$W$2:$W$101),0))","v":0}]
[12,{"$f":"IF(NOT(ISERROR(MATCH(A49,INGRESOS!$X$1:$X$101,0))),\"INGRESOS\",IF(NOT(ISERROR(MATCH(A49,GASTOS!$AM$1:$AM$101,0))),\"GASTOS\",\"\"))","v":""},{"$f":"IF(B49=\"INGRESOS\",INDEX(INGRESOS!$A$1:$X$101,MATCH(A49,INGRESOS!$X$1:$X$101,0),COLUMN(INGRESOS!D12)),IF(B49=\"GASTOS\",INDEX(GASTOS!$A$1:$AM$101,MATCH(A49,GASTOS!$AM$1:$AM$101,0),COLUMN(INGRESOS!$D$1)),\"\"))","v":""},null,{"$f":"IF(B49<>\"\",IF(B49=\"INGRESOS\",INDEX(CLIENTES!$A$1:$E$200,MATCH(C49,CLIENTES!$B$1:$B$200,0),COLUMN(CLIENTES!$A$1)),INDEX(PROVEEDORES!$A$1:$E$200,MATCH(C49,PROVEEDORES!$B$1:$B$200,0),COLUMN(PROVEEDORES!$A$1))),\"\")","v":""},{"$f":"IF(B49<>\"\",IF(\"\"=IF(B49=\"INGRESOS\",VLOOKUP(C49,CLIENTES!$B$1:$C$200,2,FALSE),VLOOKUP(C49,PROVEEDORES!$B$1:$C$200,2,FALSE)),\"FALTA\",VLOOKUP(IF(B49=\"INGRESOS\",VLOOKUP(C49,CLIENTES!$B$1:$C$200,2,FALSE),VLOOKUP(C49,PROVEEDORES!$B$1:$C$200,2,FALSE)),'DATOS FISCALES'!$F$20:$G$72,2,FALSE)),\"\")","v":""},"","",{"$f":"IF(B49<>\"\",IF(B49=\"INGRESOS\",VLOOKUP(C49,CLIENTES!$B$2:$E$200,3,FALSE),VLOOKUP(C49,PROVEEDORES!$B$2:$E$200,3,FALSE)),\"\")","v":""},"",{"$f":"IF(B49<>\"\",IF(B49=\"INGRESOS\",VLOOKUP(C49,CLIENTES!$B$2:$E$200,4,FALSE),VLOOKUP(C49,PROVEEDORES!$B$2:$E$200,4,FALSE)),0)","v":0},0,{"$f":"IF($H49=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A49)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A49)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A49)*INGRESOS!$J$2:$J$101),IF($H49=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=1)*(GASTOS!$AM$2:$AM$101=$A49)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=1)*(GASTOS!$AM$2:$AM$101=$A49)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H49=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A49)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A49)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A49)*INGRESOS!$J$2:$J$101),IF($H49=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=2)*(GASTOS!$AM$2:$AM$101=$A49)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=2)*(GASTOS!$AM$2:$AM$101=$A49)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H49=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A49)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A49)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A49)*INGRESOS!$J$2:$J$101),IF($H49=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=3)*(GASTOS!$AM$2:$AM$101=$A49)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=3)*(GASTOS!$AM$2:$AM$101=$A49)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H49=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A49)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A49)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A49)*INGRESOS!$J$2:$J$101),IF($H49=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=4)*(GASTOS!$AM$2:$AM$101=$A49)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=4)*(GASTOS!$AM$2:$AM$101=$A49)*GASTOS!$W$2:$W$101),0))","v":0}]
[13,{"$f":"IF(NOT(ISERROR(MATCH(A50,INGRESOS!$X$1:$X$101,0))),\"INGRESOS\",IF(NOT(ISERROR(MATCH(A50,GASTOS!$AM$1:$AM$101,0))),\"GASTOS\",\"\"))","v":""},{"$f":"IF(B50=\"INGRESOS\",INDEX(INGRESOS!$A$1:$X$101,MATCH(A50,INGRESOS!$X$1:$X$101,0),COLUMN(INGRESOS!D13)),IF(B50=\"GASTOS\",INDEX(GASTOS!$A$1:$AM$101,MATCH(A50,GASTOS!$AM$1:$AM$101,0),COLUMN(INGRESOS!$D$1)),\"\"))","v":""},null,{"$f":"IF(B50<>\"\",IF(B50=\"INGRESOS\",INDEX(CLIENTES!$A$1:$E$200,MATCH(C50,CLIENTES!$B$1:$B$200,0),COLUMN(CLIENTES!$A$1)),INDEX(PROVEEDORES!$A$1:$E$200,MATCH(C50,PROVEEDORES!$B$1:$B$200,0),COLUMN(PROVEEDORES!$A$1))),\"\")","v":""},{"$f":"IF(B50<>\"\",IF(\"\"=IF(B50=\"INGRESOS\",VLOOKUP(C50,CLIENTES!$B$1:$C$200,2,FALSE),VLOOKUP(C50,PROVEEDORES!$B$1:$C$200,2,FALSE)),\"FALTA\",VLOOKUP(IF(B50=\"INGRESOS\",VLOOKUP(C50,CLIENTES!$B$1:$C$200,2,FALSE),VLOOKUP(C50,PROVEEDORES!$B$1:$C$200,2,FALSE)),'DATOS FISCALES'!$F$20:$G$72,2,FALSE)),\"\")","v":""},"","",{"$f":"IF(B50<>\"\",IF(B50=\"INGRESOS\",VLOOKUP(C50,CLIENTES!$B$2:$E$200,3,FALSE),VLOOKUP(C50,PROVEEDORES!$B$2:$E$200,3,FALSE)),\"\")","v":""},"",{"$f":"IF(B50<>\"\",IF(B50=\"INGRESOS\",VLOOKUP(C50,CLIENTES!$B$2:$E$200,4,FALSE),VLOOKUP(C50,PROVEEDORES!$B$2:$E$200,4,FALSE)),0)","v":0},0,{"$f":"IF($H50=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A50)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A50)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A50)*INGRESOS!$J$2:$J$101),IF($H50=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=1)*(GASTOS!$AM$2:$AM$101=$A50)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=1)*(GASTOS!$AM$2:$AM$101=$A50)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H50=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A50)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A50)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A50)*INGRESOS!$J$2:$J$101),IF($H50=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=2)*(GASTOS!$AM$2:$AM$101=$A50)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=2)*(GASTOS!$AM$2:$AM$101=$A50)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H50=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A50)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A50)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A50)*INGRESOS!$J$2:$J$101),IF($H50=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=3)*(GASTOS!$AM$2:$AM$101=$A50)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=3)*(GASTOS!$AM$2:$AM$101=$A50)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H50=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A50)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A50)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A50)*INGRESOS!$J$2:$J$101),IF($H50=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=4)*(GASTOS!$AM$2:$AM$101=$A50)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=4)*(GASTOS!$AM$2:$AM$101=$A50)*GASTOS!$W$2:$W$101),0))","v":0}]
[14,{"$f":"IF(NOT(ISERROR(MATCH(A51,INGRESOS!$X$1:$X$101,0))),\"INGRESOS\",IF(NOT(ISERROR(MATCH(A51,GASTOS!$AM$1:$AM$101,0))),\"GASTOS\",\"\"))","v":""},{"$f":"IF(B51=\"INGRESOS\",INDEX(INGRESOS!$A$1:$X$101,MATCH(A51,INGRESOS!$X$1:$X$101,0),COLUMN(INGRESOS!D14)),IF(B51=\"GASTOS\",INDEX(GASTOS!$A$1:$AM$101,MATCH(A51,GASTOS!$AM$1:$AM$101,0),COLUMN(INGRESOS!$D$1)),\"\"))","v":""},null,{"$f":"IF(B51<>\"\",IF(B51=\"INGRESOS\",INDEX(CLIENTES!$A$1:$E$200,MATCH(C51,CLIENTES!$B$1:$B$200,0),COLUMN(CLIENTES!$A$1)),INDEX(PROVEEDORES!$A$1:$E$200,MATCH(C51,PROVEEDORES!$B$1:$B$200,0),COLUMN(PROVEEDORES!$A$1))),\"\")","v":""},{"$f":"IF(B51<>\"\",IF(\"\"=IF(B51=\"INGRESOS\",VLOOKUP(C51,CLIENTES!$B$1:$C$200,2,FALSE),VLOOKUP(C51,PROVEEDORES!$B$1:$C$200,2,FALSE)),\"FALTA\",VLOOKUP(IF(B51=\"INGRESOS\",VLOOKUP(C51,CLIENTES!$B$1:$C$200,2,FALSE),VLOOKUP(C51,PROVEEDORES!$B$1:$C$200,2,FALSE)),'DATOS FISCALES'!$F$20:$G$72,2,FALSE)),\"\")","v":""},"","",{"$f":"IF(B51<>\"\",IF(B51=\"INGRESOS\",VLOOKUP(C51,CLIENTES!$B$2:$E$200,3,FALSE),VLOOKUP(C51,PROVEEDORES!$B$2:$E$200,3,FALSE)),\"\")","v":""},"",{"$f":"IF(B51<>\"\",IF(B51=\"INGRESOS\",VLOOKUP(C51,CLIENTES!$B$2:$E$200,4,FALSE),VLOOKUP(C51,PROVEEDORES!$B$2:$E$200,4,FALSE)),0)","v":0},0,{"$f":"IF($H51=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A51)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A51)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A51)*INGRESOS!$J$2:$J$101),IF($H51=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=1)*(GASTOS!$AM$2:$AM$101=$A51)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=1)*(GASTOS!$AM$2:$AM$101=$A51)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H51=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A51)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A51)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A51)*INGRESOS!$J$2:$J$101),IF($H51=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=2)*(GASTOS!$AM$2:$AM$101=$A51)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=2)*(GASTOS!$AM$2:$AM$101=$A51)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H51=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A51)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A51)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A51)*INGRESOS!$J$2:$J$101),IF($H51=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=3)*(GASTOS!$AM$2:$AM$101=$A51)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=3)*(GASTOS!$AM$2:$AM$101=$A51)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H51=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A51)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A51)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A51)*INGRESOS!$J$2:$J$101),IF($H51=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=4)*(GASTOS!$AM$2:$AM$101=$A51)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=4)*(GASTOS!$AM$2:$AM$101=$A51)*GASTOS!$W$2:$W$101),0))","v":0}]
[15,{"$f":"IF(NOT(ISERROR(MATCH(A52,INGRESOS!$X$1:$X$101,0))),\"INGRESOS\",IF(NOT(ISERROR(MATCH(A52,GASTOS!$AM$1:$AM$101,0))),\"GASTOS\",\"\"))","v":""},{"$f":"IF(B52=\"INGRESOS\",INDEX(INGRESOS!$A$1:$X$101,MATCH(A52,INGRESOS!$X$1:$X$101,0),COLUMN(INGRESOS!D15)),IF(B52=\"GASTOS\",INDEX(GASTOS!$A$1:$AM$101,MATCH(A52,GASTOS!$AM$1:$AM$101,0),COLUMN(INGRESOS!$D$1)),\"\"))","v":""},null,{"$f":"IF(B52<>\"\",IF(B52=\"INGRESOS\",INDEX(CLIENTES!$A$1:$E$200,MATCH(C52,CLIENTES!$B$1:$B$200,0),COLUMN(CLIENTES!$A$1)),INDEX(PROVEEDORES!$A$1:$E$200,MATCH(C52,PROVEEDORES!$B$1:$B$200,0),COLUMN(PROVEEDORES!$A$1))),\"\")","v":""},{"$f":"IF(B52<>\"\",IF(\"\"=IF(B52=\"INGRESOS\",VLOOKUP(C52,CLIENTES!$B$1:$C$200,2,FALSE),VLOOKUP(C52,PROVEEDORES!$B$1:$C$200,2,FALSE)),\"FALTA\",VLOOKUP(IF(B52=\"INGRESOS\",VLOOKUP(C52,CLIENTES!$B$1:$C$200,2,FALSE),VLOOKUP(C52,PROVEEDORES!$B$1:$C$200,2,FALSE)),'DATOS FISCALES'!$F$20:$G$72,2,FALSE)),\"\")","v":""},"","",{"$f":"IF(B52<>\"\",IF(B52=\"INGRESOS\",VLOOKUP(C52,CLIENTES!$B$2:$E$200,3,FALSE),VLOOKUP(C52,PROVEEDORES!$B$2:$E$200,3,FALSE)),\"\")","v":""},"",{"$f":"IF(B52<>\"\",IF(B52=\"INGRESOS\",VLOOKUP(C52,CLIENTES!$B$2:$E$200,4,FALSE),VLOOKUP(C52,PROVEEDORES!$B$2:$E$200,4,FALSE)),0)","v":0},0,{"$f":"IF($H52=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A52)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A52)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A52)*INGRESOS!$J$2:$J$101),IF($H52=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=1)*(GASTOS!$AM$2:$AM$101=$A52)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=1)*(GASTOS!$AM$2:$AM$101=$A52)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H52=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A52)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A52)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A52)*INGRESOS!$J$2:$J$101),IF($H52=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=2)*(GASTOS!$AM$2:$AM$101=$A52)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=2)*(GASTOS!$AM$2:$AM$101=$A52)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H52=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A52)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A52)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A52)*INGRESOS!$J$2:$J$101),IF($H52=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=3)*(GASTOS!$AM$2:$AM$101=$A52)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=3)*(GASTOS!$AM$2:$AM$101=$A52)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H52=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A52)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A52)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A52)*INGRESOS!$J$2:$J$101),IF($H52=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=4)*(GASTOS!$AM$2:$AM$101=$A52)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=4)*(GASTOS!$AM$2:$AM$101=$A52)*GASTOS!$W$2:$W$101),0))","v":0}]
[16,{"$f":"IF(NOT(ISERROR(MATCH(A53,INGRESOS!$X$1:$X$101,0))),\"INGRESOS\",IF(NOT(ISERROR(MATCH(A53,GASTOS!$AM$1:$AM$101,0))),\"GASTOS\",\"\"))","v":""},{"$f":"IF(B53=\"INGRESOS\",INDEX(INGRESOS!$A$1:$X$101,MATCH(A53,INGRESOS!$X$1:$X$101,0),COLUMN(INGRESOS!D16)),IF(B53=\"GASTOS\",INDEX(GASTOS!$A$1:$AM$101,MATCH(A53,GASTOS!$AM$1:$AM$101,0),COLUMN(INGRESOS!$D$1)),\"\"))","v":""},null,{"$f":"IF(B53<>\"\",IF(B53=\"INGRESOS\",INDEX(CLIENTES!$A$1:$E$200,MATCH(C53,CLIENTES!$B$1:$B$200,0),COLUMN(CLIENTES!$A$1)),INDEX(PROVEEDORES!$A$1:$E$200,MATCH(C53,PROVEEDORES!$B$1:$B$200,0),COLUMN(PROVEEDORES!$A$1))),\"\")","v":""},{"$f":"IF(B53<>\"\",IF(\"\"=IF(B53=\"INGRESOS\",VLOOKUP(C53,CLIENTES!$B$1:$C$200,2,FALSE),VLOOKUP(C53,PROVEEDORES!$B$1:$C$200,2,FALSE)),\"FALTA\",VLOOKUP(IF(B53=\"INGRESOS\",VLOOKUP(C53,CLIENTES!$B$1:$C$200,2,FALSE),VLOOKUP(C53,PROVEEDORES!$B$1:$C$200,2,FALSE)),'DATOS FISCALES'!$F$20:$G$72,2,FALSE)),\"\")","v":""},"","",{"$f":"IF(B53<>\"\",IF(B53=\"INGRESOS\",VLOOKUP(C53,CLIENTES!$B$2:$E$200,3,FALSE),VLOOKUP(C53,PROVEEDORES!$B$2:$E$200,3,FALSE)),\"\")","v":""},"",{"$f":"IF(B53<>\"\",IF(B53=\"INGRESOS\",VLOOKUP(C53,CLIENTES!$B$2:$E$200,4,FALSE),VLOOKUP(C53,PROVEEDORES!$B$2:$E$200,4,FALSE)),0)","v":0},0,{"$f":"IF($H53=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A53)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A53)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A53)*INGRESOS!$J$2:$J$101),IF($H53=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=1)*(GASTOS!$AM$2:$AM$101=$A53)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=1)*(GASTOS!$AM$2:$AM$101=$A53)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H53=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A53)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A53)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A53)*INGRESOS!$J$2:$J$101),IF($H53=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=2)*(GASTOS!$AM$2:$AM$101=$A53)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=2)*(GASTOS!$AM$2:$AM$101=$A53)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H53=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A53)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A53)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A53)*INGRESOS!$J$2:$J$101),IF($H53=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=3)*(GASTOS!$AM$2:$AM$101=$A53)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=3)*(GASTOS!$AM$2:$AM$101=$A53)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H53=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A53)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A53)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A53)*INGRESOS!$J$2:$J$101),IF($H53=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=4)*(GASTOS!$AM$2:$AM$101=$A53)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=4)*(GASTOS!$AM$2:$AM$101=$A53)*GASTOS!$W$2:$W$101),0))","v":0}]
[17,{"$f":"IF(NOT(ISERROR(MATCH(A54,INGRESOS!$X$1:$X$101,0))),\"INGRESOS\",IF(NOT(ISERROR(MATCH(A54,GASTOS!$AM$1:$AM$101,0))),\"GASTOS\",\"\"))","v":""},{"$f":"IF(B54=\"INGRESOS\",INDEX(INGRESOS!$A$1:$X$101,MATCH(A54,INGRESOS!$X$1:$X$101,0),COLUMN(INGRESOS!D17)),IF(B54=\"GASTOS\",INDEX(GASTOS!$A$1:$AM$101,MATCH(A54,GASTOS!$AM$1:$AM$101,0),COLUMN(INGRESOS!$D$1)),\"\"))","v":""},null,{"$f":"IF(B54<>\"\",IF(B54=\"INGRESOS\",INDEX(CLIENTES!$A$1:$E$200,MATCH(C54,CLIENTES!$B$1:$B$200,0),COLUMN(CLIENTES!$A$1)),INDEX(PROVEEDORES!$A$1:$E$200,MATCH(C54,PROVEEDORES!$B$1:$B$200,0),COLUMN(PROVEEDORES!$A$1))),\"\")","v":""},{"$f":"IF(B54<>\"\",IF(\"\"=IF(B54=\"INGRESOS\",VLOOKUP(C54,CLIENTES!$B$1:$C$200,2,FALSE),VLOOKUP(C54,PROVEEDORES!$B$1:$C$200,2,FALSE)),\"FALTA\",VLOOKUP(IF(B54=\"INGRESOS\",VLOOKUP(C54,CLIENTES!$B$1:$C$200,2,FALSE),VLOOKUP(C54,PROVEEDORES!$B$1:$C$200,2,FALSE)),'DATOS FISCALES'!$F$20:$G$72,2,FALSE)),\"\")","v":""},{"$f":"IF(F54=99,\"introducir código de país\",\"\")","v":""},{"$f":"IF(B54=\"\",\"\",IF(LEFT(B54,1)=\"I\",\"B\",\"A\"))","v":""},{"$f":"IF(B54<>\"\",IF(B54=\"INGRESOS\",VLOOKUP(C54,CLIENTES!$B$2:$E$200,3,FALSE),VLOOKUP(C54,PROVEEDORES!$B$2:$E$200,3,FALSE)),\"\")","v":""},{"$f":"IF(AND(B54=\"INGRESOS\",I54>0),\"AVISO_ANEXO\",\"\")","v":""},{"$f":"IF(B54<>\"\",IF(B54=\"INGRESOS\",VLOOKUP(C54,CLIENTES!$B$2:$E$200,4,FALSE),VLOOKUP(C54,PROVEEDORES!$B$2:$E$200,4,FALSE)),0)","v":0},{"$f":"SUM(M54:P54)","v":0},{"$f":"IF($H54=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A54)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A54)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A54)*INGRESOS!$J$2:$J$101),IF($H54=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=1)*(GASTOS!$AM$2:$AM$101=$A54)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=1)*(GASTOS!$AM$2:$AM$101=$A54)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H54=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A54)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A54)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A54)*INGRESOS!$J$2:$J$101),IF($H54=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=2)*(GASTOS!$AM$2:$AM$101=$A54)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=2)*(GASTOS!$AM$2:$AM$101=$A54)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H54=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A54)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A54)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A54)*INGRESOS!$J$2:$J$101),IF($H54=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=3)*(GASTOS!$AM$2:$AM$101=$A54)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=3)*(GASTOS!$AM$2:$AM$101=$A54)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H54=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A54)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A54)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A54)*INGRESOS!$J$2:$J$101),IF($H54=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=4)*(GASTOS!$AM$2:$AM$101=$A54)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=4)*(GASTOS!$AM$2:$AM$101=$A54)*GASTOS!$W$2:$W$101),0))","v":0}]
[18,{"$f":"IF(NOT(ISERROR(MATCH(A55,INGRESOS!$X$1:$X$101,0))),\"INGRESOS\",IF(NOT(ISERROR(MATCH(A55,GASTOS!$AM$1:$AM$101,0))),\"GASTOS\",\"\"))","v":""},{"$f":"IF(B55=\"INGRESOS\",INDEX(INGRESOS!$A$1:$X$101,MATCH(A55,INGRESOS!$X$1:$X$101,0),COLUMN(INGRESOS!D18)),IF(B55=\"GASTOS\",INDEX(GASTOS!$A$1:$AM$101,MATCH(A55,GASTOS!$AM$1:$AM$101,0),COLUMN(INGRESOS!$D$1)),\"\"))","v":""},null,{"$f":"IF(B55<>\"\",IF(B55=\"INGRESOS\",INDEX(CLIENTES!$A$1:$E$200,MATCH(C55,CLIENTES!$B$1:$B$200,0),COLUMN(CLIENTES!$A$1)),INDEX(PROVEEDORES!$A$1:$E$200,MATCH(C55,PROVEEDORES!$B$1:$B$200,0),COLUMN(PROVEEDORES!$A$1))),\"\")","v":""},{"$f":"IF(B55<>\"\",IF(\"\"=IF(B55=\"INGRESOS\",VLOOKUP(C55,CLIENTES!$B$1:$C$200,2,FALSE),VLOOKUP(C55,PROVEEDORES!$B$1:$C$200,2,FALSE)),\"FALTA\",VLOOKUP(IF(B55=\"INGRESOS\",VLOOKUP(C55,CLIENTES!$B$1:$C$200,2,FALSE),VLOOKUP(C55,PROVEEDORES!$B$1:$C$200,2,FALSE)),'DATOS FISCALES'!$F$20:$G$72,2,FALSE)),\"\")","v":""},"","",{"$f":"IF(B55<>\"\",IF(B55=\"INGRESOS\",VLOOKUP(C55,CLIENTES!$B$2:$E$200,3,FALSE),VLOOKUP(C55,PROVEEDORES!$B$2:$E$200,3,FALSE)),\"\")","v":""},"",{"$f":"IF(B55<>\"\",IF(B55=\"INGRESOS\",VLOOKUP(C55,CLIENTES!$B$2:$E$200,4,FALSE),VLOOKUP(C55,PROVEEDORES!$B$2:$E$200,4,FALSE)),0)","v":0},0,{"$f":"IF($H55=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A55)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A55)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A55)*INGRESOS!$J$2:$J$101),IF($H55=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=1)*(GASTOS!$AM$2:$AM$101=$A55)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=1)*(GASTOS!$AM$2:$AM$101=$A55)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H55=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A55)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A55)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A55)*INGRESOS!$J$2:$J$101),IF($H55=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=2)*(GASTOS!$AM$2:$AM$101=$A55)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=2)*(GASTOS!$AM$2:$AM$101=$A55)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H55=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A55)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A55)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A55)*INGRESOS!$J$2:$J$101),IF($H55=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=3)*(GASTOS!$AM$2:$AM$101=$A55)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=3)*(GASTOS!$AM$2:$AM$101=$A55)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H55=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A55)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A55)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A55)*INGRESOS!$J$2:$J$101),IF($H55=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=4)*(GASTOS!$AM$2:$AM$101=$A55)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=4)*(GASTOS!$AM$2:$AM$101=$A55)*GASTOS!$W$2:$W$101),0))","v":0}]
[19,{"$f":"IF(NOT(ISERROR(MATCH(A56,INGRESOS!$X$1:$X$101,0))),\"INGRESOS\",IF(NOT(ISERROR(MATCH(A56,GASTOS!$AM$1:$AM$101,0))),\"GASTOS\",\"\"))","v":""},{"$f":"IF(B56=\"INGRESOS\",INDEX(INGRESOS!$A$1:$X$101,MATCH(A56,INGRESOS!$X$1:$X$101,0),COLUMN(INGRESOS!D19)),IF(B56=\"GASTOS\",INDEX(GASTOS!$A$1:$AM$101,MATCH(A56,GASTOS!$AM$1:$AM$101,0),COLUMN(INGRESOS!$D$1)),\"\"))","v":""},null,{"$f":"IF(B56<>\"\",IF(B56=\"INGRESOS\",INDEX(CLIENTES!$A$1:$E$200,MATCH(C56,CLIENTES!$B$1:$B$200,0),COLUMN(CLIENTES!$A$1)),INDEX(PROVEEDORES!$A$1:$E$200,MATCH(C56,PROVEEDORES!$B$1:$B$200,0),COLUMN(PROVEEDORES!$A$1))),\"\")","v":""},{"$f":"IF(B56<>\"\",IF(\"\"=IF(B56=\"INGRESOS\",VLOOKUP(C56,CLIENTES!$B$1:$C$200,2,FALSE),VLOOKUP(C56,PROVEEDORES!$B$1:$C$200,2,FALSE)),\"FALTA\",VLOOKUP(IF(B56=\"INGRESOS\",VLOOKUP(C56,CLIENTES!$B$1:$C$200,2,FALSE),VLOOKUP(C56,PROVEEDORES!$B$1:$C$200,2,FALSE)),'DATOS FISCALES'!$F$20:$G$72,2,FALSE)),\"\")","v":""},"","",{"$f":"IF(B56<>\"\",IF(B56=\"INGRESOS\",VLOOKUP(C56,CLIENTES!$B$2:$E$200,3,FALSE),VLOOKUP(C56,PROVEEDORES!$B$2:$E$200,3,FALSE)),\"\")","v":""},"",{"$f":"IF(B56<>\"\",IF(B56=\"INGRESOS\",VLOOKUP(C56,CLIENTES!$B$2:$E$200,4,FALSE),VLOOKUP(C56,PROVEEDORES!$B$2:$E$200,4,FALSE)),0)","v":0},0,{"$f":"IF($H56=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A56)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A56)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A56)*INGRESOS!$J$2:$J$101),IF($H56=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=1)*(GASTOS!$AM$2:$AM$101=$A56)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=1)*(GASTOS!$AM$2:$AM$101=$A56)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H56=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A56)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A56)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A56)*INGRESOS!$J$2:$J$101),IF($H56=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=2)*(GASTOS!$AM$2:$AM$101=$A56)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=2)*(GASTOS!$AM$2:$AM$101=$A56)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H56=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A56)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A56)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A56)*INGRESOS!$J$2:$J$101),IF($H56=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=3)*(GASTOS!$AM$2:$AM$101=$A56)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=3)*(GASTOS!$AM$2:$AM$101=$A56)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H56=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A56)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A56)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A56)*INGRESOS!$J$2:$J$101),IF($H56=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=4)*(GASTOS!$AM$2:$AM$101=$A56)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=4)*(GASTOS!$AM$2:$AM$101=$A56)*GASTOS!$W$2:$W$101),0))","v":0}]
[20,{"$f":"IF(NOT(ISERROR(MATCH(A57,INGRESOS!$X$1:$X$101,0))),\"INGRESOS\",IF(NOT(ISERROR(MATCH(A57,GASTOS!$AM$1:$AM$101,0))),\"GASTOS\",\"\"))","v":""},{"$f":"IF(B57=\"INGRESOS\",INDEX(INGRESOS!$A$1:$X$101,MATCH(A57,INGRESOS!$X$1:$X$101,0),COLUMN(INGRESOS!D20)),IF(B57=\"GASTOS\",INDEX(GASTOS!$A$1:$AM$101,MATCH(A57,GASTOS!$AM$1:$AM$101,0),COLUMN(INGRESOS!$D$1)),\"\"))","v":""},null,{"$f":"IF(B57<>\"\",IF(B57=\"INGRESOS\",INDEX(CLIENTES!$A$1:$E$200,MATCH(C57,CLIENTES!$B$1:$B$200,0),COLUMN(CLIENTES!$A$1)),INDEX(PROVEEDORES!$A$1:$E$200,MATCH(C57,PROVEEDORES!$B$1:$B$200,0),COLUMN(PROVEEDORES!$A$1))),\"\")","v":""},{"$f":"IF(B57<>\"\",IF(\"\"=IF(B57=\"INGRESOS\",VLOOKUP(C57,CLIENTES!$B$1:$C$200,2,FALSE),VLOOKUP(C57,PROVEEDORES!$B$1:$C$200,2,FALSE)),\"FALTA\",VLOOKUP(IF(B57=\"INGRESOS\",VLOOKUP(C57,CLIENTES!$B$1:$C$200,2,FALSE),VLOOKUP(C57,PROVEEDORES!$B$1:$C$200,2,FALSE)),'DATOS FISCALES'!$F$20:$G$72,2,FALSE)),\"\")","v":""},"","",{"$f":"IF(B57<>\"\",IF(B57=\"INGRESOS\",VLOOKUP(C57,CLIENTES!$B$2:$E$200,3,FALSE),VLOOKUP(C57,PROVEEDORES!$B$2:$E$200,3,FALSE)),\"\")","v":""},"",{"$f":"IF(B57<>\"\",IF(B57=\"INGRESOS\",VLOOKUP(C57,CLIENTES!$B$2:$E$200,4,FALSE),VLOOKUP(C57,PROVEEDORES!$B$2:$E$200,4,FALSE)),0)","v":0},0,{"$f":"IF($H57=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A57)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A57)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A57)*INGRESOS!$J$2:$J$101),IF($H57=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=1)*(GASTOS!$AM$2:$AM$101=$A57)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=1)*(GASTOS!$AM$2:$AM$101=$A57)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H57=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A57)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A57)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A57)*INGRESOS!$J$2:$J$101),IF($H57=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=2)*(GASTOS!$AM$2:$AM$101=$A57)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=2)*(GASTOS!$AM$2:$AM$101=$A57)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H57=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A57)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A57)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A57)*INGRESOS!$J$2:$J$101),IF($H57=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=3)*(GASTOS!$AM$2:$AM$101=$A57)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=3)*(GASTOS!$AM$2:$AM$101=$A57)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H57=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A57)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A57)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A57)*INGRESOS!$J$2:$J$101),IF($H57=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=4)*(GASTOS!$AM$2:$AM$101=$A57)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=4)*(GASTOS!$AM$2:$AM$101=$A57)*GASTOS!$W$2:$W$101),0))","v":0}]
[21,{"$f":"IF(NOT(ISERROR(MATCH(A58,INGRESOS!$X$1:$X$101,0))),\"INGRESOS\",IF(NOT(ISERROR(MATCH(A58,GASTOS!$AM$1:$AM$101,0))),\"GASTOS\",\"\"))","v":""},{"$f":"IF(B58=\"INGRESOS\",INDEX(INGRESOS!$A$1:$X$101,MATCH(A58,INGRESOS!$X$1:$X$101,0),COLUMN(INGRESOS!D21)),IF(B58=\"GASTOS\",INDEX(GASTOS!$A$1:$AM$101,MATCH(A58,GASTOS!$AM$1:$AM$101,0),COLUMN(INGRESOS!$D$1)),\"\"))","v":""},null,{"$f":"IF(B58<>\"\",IF(B58=\"INGRESOS\",INDEX(CLIENTES!$A$1:$E$200,MATCH(C58,CLIENTES!$B$1:$B$200,0),COLUMN(CLIENTES!$A$1)),INDEX(PROVEEDORES!$A$1:$E$200,MATCH(C58,PROVEEDORES!$B$1:$B$200,0),COLUMN(PROVEEDORES!$A$1))),\"\")","v":""},{"$f":"IF(B58<>\"\",IF(\"\"=IF(B58=\"INGRESOS\",VLOOKUP(C58,CLIENTES!$B$1:$C$200,2,FALSE),VLOOKUP(C58,PROVEEDORES!$B$1:$C$200,2,FALSE)),\"FALTA\",VLOOKUP(IF(B58=\"INGRESOS\",VLOOKUP(C58,CLIENTES!$B$1:$C$200,2,FALSE),VLOOKUP(C58,PROVEEDORES!$B$1:$C$200,2,FALSE)),'DATOS FISCALES'!$F$20:$G$72,2,FALSE)),\"\")","v":""},"","",{"$f":"IF(B58<>\"\",IF(B58=\"INGRESOS\",VLOOKUP(C58,CLIENTES!$B$2:$E$200,3,FALSE),VLOOKUP(C58,PROVEEDORES!$B$2:$E$200,3,FALSE)),\"\")","v":""},"",{"$f":"IF(B58<>\"\",IF(B58=\"INGRESOS\",VLOOKUP(C58,CLIENTES!$B$2:$E$200,4,FALSE),VLOOKUP(C58,PROVEEDORES!$B$2:$E$200,4,FALSE)),0)","v":0},0,{"$f":"IF($H58=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A58)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A58)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A58)*INGRESOS!$J$2:$J$101),IF($H58=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=1)*(GASTOS!$AM$2:$AM$101=$A58)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=1)*(GASTOS!$AM$2:$AM$101=$A58)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H58=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A58)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A58)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A58)*INGRESOS!$J$2:$J$101),IF($H58=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=2)*(GASTOS!$AM$2:$AM$101=$A58)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=2)*(GASTOS!$AM$2:$AM$101=$A58)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H58=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A58)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A58)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A58)*INGRESOS!$J$2:$J$101),IF($H58=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=3)*(GASTOS!$AM$2:$AM$101=$A58)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=3)*(GASTOS!$AM$2:$AM$101=$A58)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H58=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A58)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A58)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A58)*INGRESOS!$J$2:$J$101),IF($H58=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=4)*(GASTOS!$AM$2:$AM$101=$A58)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=4)*(GASTOS!$AM$2:$AM$101=$A58)*GASTOS!$W$2:$W$101),0))","v":0}]
[22,{"$f":"IF(NOT(ISERROR(MATCH(A59,INGRESOS!$X$1:$X$101,0))),\"INGRESOS\",IF(NOT(ISERROR(MATCH(A59,GASTOS!$AM$1:$AM$101,0))),\"GASTOS\",\"\"))","v":""},{"$f":"IF(B59=\"INGRESOS\",INDEX(INGRESOS!$A$1:$X$101,MATCH(A59,INGRESOS!$X$1:$X$101,0),COLUMN(INGRESOS!D22)),IF(B59=\"GASTOS\",INDEX(GASTOS!$A$1:$AM$101,MATCH(A59,GASTOS!$AM$1:$AM$101,0),COLUMN(INGRESOS!$D$1)),\"\"))","v":""},null,{"$f":"IF(B59<>\"\",IF(B59=\"INGRESOS\",INDEX(CLIENTES!$A$1:$E$200,MATCH(C59,CLIENTES!$B$1:$B$200,0),COLUMN(CLIENTES!$A$1)),INDEX(PROVEEDORES!$A$1:$E$200,MATCH(C59,PROVEEDORES!$B$1:$B$200,0),COLUMN(PROVEEDORES!$A$1))),\"\")","v":""},{"$f":"IF(B59<>\"\",IF(\"\"=IF(B59=\"INGRESOS\",VLOOKUP(C59,CLIENTES!$B$1:$C$200,2,FALSE),VLOOKUP(C59,PROVEEDORES!$B$1:$C$200,2,FALSE)),\"FALTA\",VLOOKUP(IF(B59=\"INGRESOS\",VLOOKUP(C59,CLIENTES!$B$1:$C$200,2,FALSE),VLOOKUP(C59,PROVEEDORES!$B$1:$C$200,2,FALSE)),'DATOS FISCALES'!$F$20:$G$72,2,FALSE)),\"\")","v":""},"","",{"$f":"IF(B59<>\"\",IF(B59=\"INGRESOS\",VLOOKUP(C59,CLIENTES!$B$2:$E$200,3,FALSE),VLOOKUP(C59,PROVEEDORES!$B$2:$E$200,3,FALSE)),\"\")","v":""},"",{"$f":"IF(B59<>\"\",IF(B59=\"INGRESOS\",VLOOKUP(C59,CLIENTES!$B$2:$E$200,4,FALSE),VLOOKUP(C59,PROVEEDORES!$B$2:$E$200,4,FALSE)),0)","v":0},0,{"$f":"IF($H59=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A59)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A59)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A59)*INGRESOS!$J$2:$J$101),IF($H59=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=1)*(GASTOS!$AM$2:$AM$101=$A59)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=1)*(GASTOS!$AM$2:$AM$101=$A59)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H59=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A59)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A59)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A59)*INGRESOS!$J$2:$J$101),IF($H59=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=2)*(GASTOS!$AM$2:$AM$101=$A59)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=2)*(GASTOS!$AM$2:$AM$101=$A59)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H59=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A59)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A59)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A59)*INGRESOS!$J$2:$J$101),IF($H59=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=3)*(GASTOS!$AM$2:$AM$101=$A59)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=3)*(GASTOS!$AM$2:$AM$101=$A59)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H59=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A59)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A59)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A59)*INGRESOS!$J$2:$J$101),IF($H59=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=4)*(GASTOS!$AM$2:$AM$101=$A59)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=4)*(GASTOS!$AM$2:$AM$101=$A59)*GASTOS!$W$2:$W$101),0))","v":0}]
[23,{"$f":"IF(NOT(ISERROR(MATCH(A60,INGRESOS!$X$1:$X$101,0))),\"INGRESOS\",IF(NOT(ISERROR(MATCH(A60,GASTOS!$AM$1:$AM$101,0))),\"GASTOS\",\"\"))","v":""},{"$f":"IF(B60=\"INGRESOS\",INDEX(INGRESOS!$A$1:$X$101,MATCH(A60,INGRESOS!$X$1:$X$101,0),COLUMN(INGRESOS!D23)),IF(B60=\"GASTOS\",INDEX(GASTOS!$A$1:$AM$101,MATCH(A60,GASTOS!$AM$1:$AM$101,0),COLUMN(INGRESOS!$D$1)),\"\"))","v":""},null,{"$f":"IF(B60<>\"\",IF(B60=\"INGRESOS\",INDEX(CLIENTES!$A$1:$E$200,MATCH(C60,CLIENTES!$B$1:$B$200,0),COLUMN(CLIENTES!$A$1)),INDEX(PROVEEDORES!$A$1:$E$200,MATCH(C60,PROVEEDORES!$B$1:$B$200,0),COLUMN(PROVEEDORES!$A$1))),\"\")","v":""},{"$f":"IF(B60<>\"\",IF(\"\"=IF(B60=\"INGRESOS\",VLOOKUP(C60,CLIENTES!$B$1:$C$200,2,FALSE),VLOOKUP(C60,PROVEEDORES!$B$1:$C$200,2,FALSE)),\"FALTA\",VLOOKUP(IF(B60=\"INGRESOS\",VLOOKUP(C60,CLIENTES!$B$1:$C$200,2,FALSE),VLOOKUP(C60,PROVEEDORES!$B$1:$C$200,2,FALSE)),'DATOS FISCALES'!$F$20:$G$72,2,FALSE)),\"\")","v":""},"","",{"$f":"IF(B60<>\"\",IF(B60=\"INGRESOS\",VLOOKUP(C60,CLIENTES!$B$2:$E$200,3,FALSE),VLOOKUP(C60,PROVEEDORES!$B$2:$E$200,3,FALSE)),\"\")","v":""},"",{"$f":"IF(B60<>\"\",IF(B60=\"INGRESOS\",VLOOKUP(C60,CLIENTES!$B$2:$E$200,4,FALSE),VLOOKUP(C60,PROVEEDORES!$B$2:$E$200,4,FALSE)),0)","v":0},0,{"$f":"IF($H60=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A60)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A60)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A60)*INGRESOS!$J$2:$J$101),IF($H60=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=1)*(GASTOS!$AM$2:$AM$101=$A60)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=1)*(GASTOS!$AM$2:$AM$101=$A60)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H60=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A60)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A60)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A60)*INGRESOS!$J$2:$J$101),IF($H60=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=2)*(GASTOS!$AM$2:$AM$101=$A60)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=2)*(GASTOS!$AM$2:$AM$101=$A60)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H60=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A60)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A60)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A60)*INGRESOS!$J$2:$J$101),IF($H60=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=3)*(GASTOS!$AM$2:$AM$101=$A60)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=3)*(GASTOS!$AM$2:$AM$101=$A60)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H60=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A60)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A60)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A60)*INGRESOS!$J$2:$J$101),IF($H60=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=4)*(GASTOS!$AM$2:$AM$101=$A60)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=4)*(GASTOS!$AM$2:$AM$101=$A60)*GASTOS!$W$2:$W$101),0))","v":0}]
[24,{"$f":"IF(NOT(ISERROR(MATCH(A61,INGRESOS!$X$1:$X$101,0))),\"INGRESOS\",IF(NOT(ISERROR(MATCH(A61,GASTOS!$AM$1:$AM$101,0))),\"GASTOS\",\"\"))","v":""},{"$f":"IF(B61=\"INGRESOS\",INDEX(INGRESOS!$A$1:$X$101,MATCH(A61,INGRESOS!$X$1:$X$101,0),COLUMN(INGRESOS!D24)),IF(B61=\"GASTOS\",INDEX(GASTOS!$A$1:$AM$101,MATCH(A61,GASTOS!$AM$1:$AM$101,0),COLUMN(INGRESOS!$D$1)),\"\"))","v":""},null,{"$f":"IF(B61<>\"\",IF(B61=\"INGRESOS\",INDEX(CLIENTES!$A$1:$E$200,MATCH(C61,CLIENTES!$B$1:$B$200,0),COLUMN(CLIENTES!$A$1)),INDEX(PROVEEDORES!$A$1:$E$200,MATCH(C61,PROVEEDORES!$B$1:$B$200,0),COLUMN(PROVEEDORES!$A$1))),\"\")","v":""},{"$f":"IF(B61<>\"\",IF(\"\"=IF(B61=\"INGRESOS\",VLOOKUP(C61,CLIENTES!$B$1:$C$200,2,FALSE),VLOOKUP(C61,PROVEEDORES!$B$1:$C$200,2,FALSE)),\"FALTA\",VLOOKUP(IF(B61=\"INGRESOS\",VLOOKUP(C61,CLIENTES!$B$1:$C$200,2,FALSE),VLOOKUP(C61,PROVEEDORES!$B$1:$C$200,2,FALSE)),'DATOS FISCALES'!$F$20:$G$72,2,FALSE)),\"\")","v":""},"","",{"$f":"IF(B61<>\"\",IF(B61=\"INGRESOS\",VLOOKUP(C61,CLIENTES!$B$2:$E$200,3,FALSE),VLOOKUP(C61,PROVEEDORES!$B$2:$E$200,3,FALSE)),\"\")","v":""},"",{"$f":"IF(B61<>\"\",IF(B61=\"INGRESOS\",VLOOKUP(C61,CLIENTES!$B$2:$E$200,4,FALSE),VLOOKUP(C61,PROVEEDORES!$B$2:$E$200,4,FALSE)),0)","v":0},0,{"$f":"IF($H61=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A61)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A61)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A61)*INGRESOS!$J$2:$J$101),IF($H61=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=1)*(GASTOS!$AM$2:$AM$101=$A61)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=1)*(GASTOS!$AM$2:$AM$101=$A61)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H61=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A61)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A61)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A61)*INGRESOS!$J$2:$J$101),IF($H61=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=2)*(GASTOS!$AM$2:$AM$101=$A61)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=2)*(GASTOS!$AM$2:$AM$101=$A61)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H61=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A61)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A61)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A61)*INGRESOS!$J$2:$J$101),IF($H61=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=3)*(GASTOS!$AM$2:$AM$101=$A61)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=3)*(GASTOS!$AM$2:$AM$101=$A61)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H61=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A61)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A61)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A61)*INGRESOS!$J$2:$J$101),IF($H61=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=4)*(GASTOS!$AM$2:$AM$101=$A61)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=4)*(GASTOS!$AM$2:$AM$101=$A61)*GASTOS!$W$2:$W$101),0))","v":0}]
[25,{"$f":"IF(NOT(ISERROR(MATCH(A62,INGRESOS!$X$1:$X$101,0))),\"INGRESOS\",IF(NOT(ISERROR(MATCH(A62,GASTOS!$AM$1:$AM$101,0))),\"GASTOS\",\"\"))","v":""},{"$f":"IF(B62=\"INGRESOS\",INDEX(INGRESOS!$A$1:$X$101,MATCH(A62,INGRESOS!$X$1:$X$101,0),COLUMN(INGRESOS!D25)),IF(B62=\"GASTOS\",INDEX(GASTOS!$A$1:$AM$101,MATCH(A62,GASTOS!$AM$1:$AM$101,0),COLUMN(INGRESOS!$D$1)),\"\"))","v":""},null,{"$f":"IF(B62<>\"\",IF(B62=\"INGRESOS\",INDEX(CLIENTES!$A$1:$E$200,MATCH(C62,CLIENTES!$B$1:$B$200,0),COLUMN(CLIENTES!$A$1)),INDEX(PROVEEDORES!$A$1:$E$200,MATCH(C62,PROVEEDORES!$B$1:$B$200,0),COLUMN(PROVEEDORES!$A$1))),\"\")","v":""},{"$f":"IF(B62<>\"\",IF(\"\"=IF(B62=\"INGRESOS\",VLOOKUP(C62,CLIENTES!$B$1:$C$200,2,FALSE),VLOOKUP(C62,PROVEEDORES!$B$1:$C$200,2,FALSE)),\"FALTA\",VLOOKUP(IF(B62=\"INGRESOS\",VLOOKUP(C62,CLIENTES!$B$1:$C$200,2,FALSE),VLOOKUP(C62,PROVEEDORES!$B$1:$C$200,2,FALSE)),'DATOS FISCALES'!$F$20:$G$72,2,FALSE)),\"\")","v":""},"","",{"$f":"IF(B62<>\"\",IF(B62=\"INGRESOS\",VLOOKUP(C62,CLIENTES!$B$2:$E$200,3,FALSE),VLOOKUP(C62,PROVEEDORES!$B$2:$E$200,3,FALSE)),\"\")","v":""},"",{"$f":"IF(B62<>\"\",IF(B62=\"INGRESOS\",VLOOKUP(C62,CLIENTES!$B$2:$E$200,4,FALSE),VLOOKUP(C62,PROVEEDORES!$B$2:$E$200,4,FALSE)),0)","v":0},0,{"$f":"IF($H62=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A62)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A62)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A62)*INGRESOS!$J$2:$J$101),IF($H62=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=1)*(GASTOS!$AM$2:$AM$101=$A62)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=1)*(GASTOS!$AM$2:$AM$101=$A62)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H62=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A62)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A62)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A62)*INGRESOS!$J$2:$J$101),IF($H62=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=2)*(GASTOS!$AM$2:$AM$101=$A62)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=2)*(GASTOS!$AM$2:$AM$101=$A62)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H62=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A62)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A62)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A62)*INGRESOS!$J$2:$J$101),IF($H62=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=3)*(GASTOS!$AM$2:$AM$101=$A62)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=3)*(GASTOS!$AM$2:$AM$101=$A62)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H62=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A62)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A62)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A62)*INGRESOS!$J$2:$J$101),IF($H62=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=4)*(GASTOS!$AM$2:$AM$101=$A62)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=4)*(GASTOS!$AM$2:$AM$101=$A62)*GASTOS!$W$2:$W$101),0))","v":0}]
[26,{"$f":"IF(NOT(ISERROR(MATCH(A63,INGRESOS!$X$1:$X$101,0))),\"INGRESOS\",IF(NOT(ISERROR(MATCH(A63,GASTOS!$AM$1:$AM$101,0))),\"GASTOS\",\"\"))","v":""},{"$f":"IF(B63=\"INGRESOS\",INDEX(INGRESOS!$A$1:$X$101,MATCH(A63,INGRESOS!$X$1:$X$101,0),COLUMN(INGRESOS!D26)),IF(B63=\"GASTOS\",INDEX(GASTOS!$A$1:$AM$101,MATCH(A63,GASTOS!$AM$1:$AM$101,0),COLUMN(INGRESOS!$D$1)),\"\"))","v":""},null,{"$f":"IF(B63<>\"\",IF(B63=\"INGRESOS\",INDEX(CLIENTES!$A$1:$E$200,MATCH(C63,CLIENTES!$B$1:$B$200,0),COLUMN(CLIENTES!$A$1)),INDEX(PROVEEDORES!$A$1:$E$200,MATCH(C63,PROVEEDORES!$B$1:$B$200,0),COLUMN(PROVEEDORES!$A$1))),\"\")","v":""},{"$f":"IF(B63<>\"\",IF(\"\"=IF(B63=\"INGRESOS\",VLOOKUP(C63,CLIENTES!$B$1:$C$200,2,FALSE),VLOOKUP(C63,PROVEEDORES!$B$1:$C$200,2,FALSE)),\"FALTA\",VLOOKUP(IF(B63=\"INGRESOS\",VLOOKUP(C63,CLIENTES!$B$1:$C$200,2,FALSE),VLOOKUP(C63,PROVEEDORES!$B$1:$C$200,2,FALSE)),'DATOS FISCALES'!$F$20:$G$72,2,FALSE)),\"\")","v":""},"","",{"$f":"IF(B63<>\"\",IF(B63=\"INGRESOS\",VLOOKUP(C63,CLIENTES!$B$2:$E$200,3,FALSE),VLOOKUP(C63,PROVEEDORES!$B$2:$E$200,3,FALSE)),\"\")","v":""},"",{"$f":"IF(B63<>\"\",IF(B63=\"INGRESOS\",VLOOKUP(C63,CLIENTES!$B$2:$E$200,4,FALSE),VLOOKUP(C63,PROVEEDORES!$B$2:$E$200,4,FALSE)),0)","v":0},0,{"$f":"IF($H63=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A63)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A63)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A63)*INGRESOS!$J$2:$J$101),IF($H63=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=1)*(GASTOS!$AM$2:$AM$101=$A63)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=1)*(GASTOS!$AM$2:$AM$101=$A63)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H63=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A63)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A63)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A63)*INGRESOS!$J$2:$J$101),IF($H63=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=2)*(GASTOS!$AM$2:$AM$101=$A63)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=2)*(GASTOS!$AM$2:$AM$101=$A63)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H63=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A63)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A63)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A63)*INGRESOS!$J$2:$J$101),IF($H63=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=3)*(GASTOS!$AM$2:$AM$101=$A63)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=3)*(GASTOS!$AM$2:$AM$101=$A63)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H63=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A63)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A63)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A63)*INGRESOS!$J$2:$J$101),IF($H63=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=4)*(GASTOS!$AM$2:$AM$101=$A63)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=4)*(GASTOS!$AM$2:$AM$101=$A63)*GASTOS!$W$2:$W$101),0))","v":0}]
[27,{"$f":"IF(NOT(ISERROR(MATCH(A64,INGRESOS!$X$1:$X$101,0))),\"INGRESOS\",IF(NOT(ISERROR(MATCH(A64,GASTOS!$AM$1:$AM$101,0))),\"GASTOS\",\"\"))","v":""},{"$f":"IF(B64=\"INGRESOS\",INDEX(INGRESOS!$A$1:$X$101,MATCH(A64,INGRESOS!$X$1:$X$101,0),COLUMN(INGRESOS!D27)),IF(B64=\"GASTOS\",INDEX(GASTOS!$A$1:$AM$101,MATCH(A64,GASTOS!$AM$1:$AM$101,0),COLUMN(INGRESOS!$D$1)),\"\"))","v":""},null,{"$f":"IF(B64<>\"\",IF(B64=\"INGRESOS\",INDEX(CLIENTES!$A$1:$E$200,MATCH(C64,CLIENTES!$B$1:$B$200,0),COLUMN(CLIENTES!$A$1)),INDEX(PROVEEDORES!$A$1:$E$200,MATCH(C64,PROVEEDORES!$B$1:$B$200,0),COLUMN(PROVEEDORES!$A$1))),\"\")","v":""},{"$f":"IF(B64<>\"\",IF(\"\"=IF(B64=\"INGRESOS\",VLOOKUP(C64,CLIENTES!$B$1:$C$200,2,FALSE),VLOOKUP(C64,PROVEEDORES!$B$1:$C$200,2,FALSE)),\"FALTA\",VLOOKUP(IF(B64=\"INGRESOS\",VLOOKUP(C64,CLIENTES!$B$1:$C$200,2,FALSE),VLOOKUP(C64,PROVEEDORES!$B$1:$C$200,2,FALSE)),'DATOS FISCALES'!$F$20:$G$72,2,FALSE)),\"\")","v":""},"","",{"$f":"IF(B64<>\"\",IF(B64=\"INGRESOS\",VLOOKUP(C64,CLIENTES!$B$2:$E$200,3,FALSE),VLOOKUP(C64,PROVEEDORES!$B$2:$E$200,3,FALSE)),\"\")","v":""},"",{"$f":"IF(B64<>\"\",IF(B64=\"INGRESOS\",VLOOKUP(C64,CLIENTES!$B$2:$E$200,4,FALSE),VLOOKUP(C64,PROVEEDORES!$B$2:$E$200,4,FALSE)),0)","v":0},0,{"$f":"IF($H64=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A64)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A64)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A64)*INGRESOS!$J$2:$J$101),IF($H64=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=1)*(GASTOS!$AM$2:$AM$101=$A64)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=1)*(GASTOS!$AM$2:$AM$101=$A64)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H64=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A64)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A64)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A64)*INGRESOS!$J$2:$J$101),IF($H64=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=2)*(GASTOS!$AM$2:$AM$101=$A64)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=2)*(GASTOS!$AM$2:$AM$101=$A64)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H64=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A64)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A64)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A64)*INGRESOS!$J$2:$J$101),IF($H64=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=3)*(GASTOS!$AM$2:$AM$101=$A64)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=3)*(GASTOS!$AM$2:$AM$101=$A64)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H64=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A64)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A64)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A64)*INGRESOS!$J$2:$J$101),IF($H64=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=4)*(GASTOS!$AM$2:$AM$101=$A64)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=4)*(GASTOS!$AM$2:$AM$101=$A64)*GASTOS!$W$2:$W$101),0))","v":0}]
[28,{"$f":"IF(NOT(ISERROR(MATCH(A65,INGRESOS!$X$1:$X$101,0))),\"INGRESOS\",IF(NOT(ISERROR(MATCH(A65,GASTOS!$AM$1:$AM$101,0))),\"GASTOS\",\"\"))","v":""},{"$f":"IF(B65=\"INGRESOS\",INDEX(INGRESOS!$A$1:$X$101,MATCH(A65,INGRESOS!$X$1:$X$101,0),COLUMN(INGRESOS!D28)),IF(B65=\"GASTOS\",INDEX(GASTOS!$A$1:$AM$101,MATCH(A65,GASTOS!$AM$1:$AM$101,0),COLUMN(INGRESOS!$D$1)),\"\"))","v":""},null,{"$f":"IF(B65<>\"\",IF(B65=\"INGRESOS\",INDEX(CLIENTES!$A$1:$E$200,MATCH(C65,CLIENTES!$B$1:$B$200,0),COLUMN(CLIENTES!$A$1)),INDEX(PROVEEDORES!$A$1:$E$200,MATCH(C65,PROVEEDORES!$B$1:$B$200,0),COLUMN(PROVEEDORES!$A$1))),\"\")","v":""},{"$f":"IF(B65<>\"\",IF(\"\"=IF(B65=\"INGRESOS\",VLOOKUP(C65,CLIENTES!$B$1:$C$200,2,FALSE),VLOOKUP(C65,PROVEEDORES!$B$1:$C$200,2,FALSE)),\"FALTA\",VLOOKUP(IF(B65=\"INGRESOS\",VLOOKUP(C65,CLIENTES!$B$1:$C$200,2,FALSE),VLOOKUP(C65,PROVEEDORES!$B$1:$C$200,2,FALSE)),'DATOS FISCALES'!$F$20:$G$72,2,FALSE)),\"\")","v":""},"","",{"$f":"IF(B65<>\"\",IF(B65=\"INGRESOS\",VLOOKUP(C65,CLIENTES!$B$2:$E$200,3,FALSE),VLOOKUP(C65,PROVEEDORES!$B$2:$E$200,3,FALSE)),\"\")","v":""},"",{"$f":"IF(B65<>\"\",IF(B65=\"INGRESOS\",VLOOKUP(C65,CLIENTES!$B$2:$E$200,4,FALSE),VLOOKUP(C65,PROVEEDORES!$B$2:$E$200,4,FALSE)),0)","v":0},0,{"$f":"IF($H65=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A65)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A65)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A65)*INGRESOS!$J$2:$J$101),IF($H65=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=1)*(GASTOS!$AM$2:$AM$101=$A65)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=1)*(GASTOS!$AM$2:$AM$101=$A65)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H65=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A65)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A65)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A65)*INGRESOS!$J$2:$J$101),IF($H65=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=2)*(GASTOS!$AM$2:$AM$101=$A65)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=2)*(GASTOS!$AM$2:$AM$101=$A65)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H65=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A65)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A65)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A65)*INGRESOS!$J$2:$J$101),IF($H65=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=3)*(GASTOS!$AM$2:$AM$101=$A65)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=3)*(GASTOS!$AM$2:$AM$101=$A65)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H65=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A65)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A65)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A65)*INGRESOS!$J$2:$J$101),IF($H65=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=4)*(GASTOS!$AM$2:$AM$101=$A65)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=4)*(GASTOS!$AM$2:$AM$101=$A65)*GASTOS!$W$2:$W$101),0))","v":0}]
[29,{"$f":"IF(NOT(ISERROR(MATCH(A66,INGRESOS!$X$1:$X$101,0))),\"INGRESOS\",IF(NOT(ISERROR(MATCH(A66,GASTOS!$AM$1:$AM$101,0))),\"GASTOS\",\"\"))","v":""},{"$f":"IF(B66=\"INGRESOS\",INDEX(INGRESOS!$A$1:$X$101,MATCH(A66,INGRESOS!$X$1:$X$101,0),COLUMN(INGRESOS!D29)),IF(B66=\"GASTOS\",INDEX(GASTOS!$A$1:$AM$101,MATCH(A66,GASTOS!$AM$1:$AM$101,0),COLUMN(INGRESOS!$D$1)),\"\"))","v":""},null,{"$f":"IF(B66<>\"\",IF(B66=\"INGRESOS\",INDEX(CLIENTES!$A$1:$E$200,MATCH(C66,CLIENTES!$B$1:$B$200,0),COLUMN(CLIENTES!$A$1)),INDEX(PROVEEDORES!$A$1:$E$200,MATCH(C66,PROVEEDORES!$B$1:$B$200,0),COLUMN(PROVEEDORES!$A$1))),\"\")","v":""},{"$f":"IF(B66<>\"\",IF(\"\"=IF(B66=\"INGRESOS\",VLOOKUP(C66,CLIENTES!$B$1:$C$200,2,FALSE),VLOOKUP(C66,PROVEEDORES!$B$1:$C$200,2,FALSE)),\"FALTA\",VLOOKUP(IF(B66=\"INGRESOS\",VLOOKUP(C66,CLIENTES!$B$1:$C$200,2,FALSE),VLOOKUP(C66,PROVEEDORES!$B$1:$C$200,2,FALSE)),'DATOS FISCALES'!$F$20:$G$72,2,FALSE)),\"\")","v":""},"","",{"$f":"IF(B66<>\"\",IF(B66=\"INGRESOS\",VLOOKUP(C66,CLIENTES!$B$2:$E$200,3,FALSE),VLOOKUP(C66,PROVEEDORES!$B$2:$E$200,3,FALSE)),\"\")","v":""},"",{"$f":"IF(B66<>\"\",IF(B66=\"INGRESOS\",VLOOKUP(C66,CLIENTES!$B$2:$E$200,4,FALSE),VLOOKUP(C66,PROVEEDORES!$B$2:$E$200,4,FALSE)),0)","v":0},0,{"$f":"IF($H66=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A66)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A66)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A66)*INGRESOS!$J$2:$J$101),IF($H66=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=1)*(GASTOS!$AM$2:$AM$101=$A66)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=1)*(GASTOS!$AM$2:$AM$101=$A66)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H66=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A66)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A66)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A66)*INGRESOS!$J$2:$J$101),IF($H66=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=2)*(GASTOS!$AM$2:$AM$101=$A66)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=2)*(GASTOS!$AM$2:$AM$101=$A66)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H66=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A66)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A66)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A66)*INGRESOS!$J$2:$J$101),IF($H66=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=3)*(GASTOS!$AM$2:$AM$101=$A66)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=3)*(GASTOS!$AM$2:$AM$101=$A66)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H66=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A66)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A66)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A66)*INGRESOS!$J$2:$J$101),IF($H66=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=4)*(GASTOS!$AM$2:$AM$101=$A66)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=4)*(GASTOS!$AM$2:$AM$101=$A66)*GASTOS!$W$2:$W$101),0))","v":0}]
[30,{"$f":"IF(NOT(ISERROR(MATCH(A67,INGRESOS!$X$1:$X$101,0))),\"INGRESOS\",IF(NOT(ISERROR(MATCH(A67,GASTOS!$AM$1:$AM$101,0))),\"GASTOS\",\"\"))","v":""},{"$f":"IF(B67=\"INGRESOS\",INDEX(INGRESOS!$A$1:$X$101,MATCH(A67,INGRESOS!$X$1:$X$101,0),COLUMN(INGRESOS!D30)),IF(B67=\"GASTOS\",INDEX(GASTOS!$A$1:$AM$101,MATCH(A67,GASTOS!$AM$1:$AM$101,0),COLUMN(INGRESOS!$D$1)),\"\"))","v":""},null,{"$f":"IF(B67<>\"\",IF(B67=\"INGRESOS\",INDEX(CLIENTES!$A$1:$E$200,MATCH(C67,CLIENTES!$B$1:$B$200,0),COLUMN(CLIENTES!$A$1)),INDEX(PROVEEDORES!$A$1:$E$200,MATCH(C67,PROVEEDORES!$B$1:$B$200,0),COLUMN(PROVEEDORES!$A$1))),\"\")","v":""},{"$f":"IF(B67<>\"\",IF(\"\"=IF(B67=\"INGRESOS\",VLOOKUP(C67,CLIENTES!$B$1:$C$200,2,FALSE),VLOOKUP(C67,PROVEEDORES!$B$1:$C$200,2,FALSE)),\"FALTA\",VLOOKUP(IF(B67=\"INGRESOS\",VLOOKUP(C67,CLIENTES!$B$1:$C$200,2,FALSE),VLOOKUP(C67,PROVEEDORES!$B$1:$C$200,2,FALSE)),'DATOS FISCALES'!$F$20:$G$72,2,FALSE)),\"\")","v":""},"","",{"$f":"IF(B67<>\"\",IF(B67=\"INGRESOS\",VLOOKUP(C67,CLIENTES!$B$2:$E$200,3,FALSE),VLOOKUP(C67,PROVEEDORES!$B$2:$E$200,3,FALSE)),\"\")","v":""},"",{"$f":"IF(B67<>\"\",IF(B67=\"INGRESOS\",VLOOKUP(C67,CLIENTES!$B$2:$E$200,4,FALSE),VLOOKUP(C67,PROVEEDORES!$B$2:$E$200,4,FALSE)),0)","v":0},0,{"$f":"IF($H67=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A67)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A67)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A67)*INGRESOS!$J$2:$J$101),IF($H67=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=1)*(GASTOS!$AM$2:$AM$101=$A67)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=1)*(GASTOS!$AM$2:$AM$101=$A67)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H67=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A67)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A67)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A67)*INGRESOS!$J$2:$J$101),IF($H67=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=2)*(GASTOS!$AM$2:$AM$101=$A67)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=2)*(GASTOS!$AM$2:$AM$101=$A67)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H67=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A67)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A67)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A67)*INGRESOS!$J$2:$J$101),IF($H67=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=3)*(GASTOS!$AM$2:$AM$101=$A67)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=3)*(GASTOS!$AM$2:$AM$101=$A67)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H67=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A67)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A67)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A67)*INGRESOS!$J$2:$J$101),IF($H67=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=4)*(GASTOS!$AM$2:$AM$101=$A67)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=4)*(GASTOS!$AM$2:$AM$101=$A67)*GASTOS!$W$2:$W$101),0))","v":0}]
[31,{"$f":"IF(NOT(ISERROR(MATCH(A68,INGRESOS!$X$1:$X$101,0))),\"INGRESOS\",IF(NOT(ISERROR(MATCH(A68,GASTOS!$AM$1:$AM$101,0))),\"GASTOS\",\"\"))","v":""},{"$f":"IF(B68=\"INGRESOS\",INDEX(INGRESOS!$A$1:$X$101,MATCH(A68,INGRESOS!$X$1:$X$101,0),COLUMN(INGRESOS!D31)),IF(B68=\"GASTOS\",INDEX(GASTOS!$A$1:$AM$101,MATCH(A68,GASTOS!$AM$1:$AM$101,0),COLUMN(INGRESOS!$D$1)),\"\"))","v":""},null,{"$f":"IF(B68<>\"\",IF(B68=\"INGRESOS\",INDEX(CLIENTES!$A$1:$E$200,MATCH(C68,CLIENTES!$B$1:$B$200,0),COLUMN(CLIENTES!$A$1)),INDEX(PROVEEDORES!$A$1:$E$200,MATCH(C68,PROVEEDORES!$B$1:$B$200,0),COLUMN(PROVEEDORES!$A$1))),\"\")","v":""},{"$f":"IF(B68<>\"\",IF(\"\"=IF(B68=\"INGRESOS\",VLOOKUP(C68,CLIENTES!$B$1:$C$200,2,FALSE),VLOOKUP(C68,PROVEEDORES!$B$1:$C$200,2,FALSE)),\"FALTA\",VLOOKUP(IF(B68=\"INGRESOS\",VLOOKUP(C68,CLIENTES!$B$1:$C$200,2,FALSE),VLOOKUP(C68,PROVEEDORES!$B$1:$C$200,2,FALSE)),'DATOS FISCALES'!$F$20:$G$72,2,FALSE)),\"\")","v":""},"","",{"$f":"IF(B68<>\"\",IF(B68=\"INGRESOS\",VLOOKUP(C68,CLIENTES!$B$2:$E$200,3,FALSE),VLOOKUP(C68,PROVEEDORES!$B$2:$E$200,3,FALSE)),\"\")","v":""},"",{"$f":"IF(B68<>\"\",IF(B68=\"INGRESOS\",VLOOKUP(C68,CLIENTES!$B$2:$E$200,4,FALSE),VLOOKUP(C68,PROVEEDORES!$B$2:$E$200,4,FALSE)),0)","v":0},0,{"$f":"IF($H68=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A68)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A68)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A68)*INGRESOS!$J$2:$J$101),IF($H68=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=1)*(GASTOS!$AM$2:$AM$101=$A68)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=1)*(GASTOS!$AM$2:$AM$101=$A68)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H68=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A68)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A68)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A68)*INGRESOS!$J$2:$J$101),IF($H68=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=2)*(GASTOS!$AM$2:$AM$101=$A68)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=2)*(GASTOS!$AM$2:$AM$101=$A68)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H68=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A68)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A68)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A68)*INGRESOS!$J$2:$J$101),IF($H68=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=3)*(GASTOS!$AM$2:$AM$101=$A68)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=3)*(GASTOS!$AM$2:$AM$101=$A68)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H68=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A68)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A68)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A68)*INGRESOS!$J$2:$J$101),IF($H68=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=4)*(GASTOS!$AM$2:$AM$101=$A68)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=4)*(GASTOS!$AM$2:$AM$101=$A68)*GASTOS!$W$2:$W$101),0))","v":0}]
[32,{"$f":"IF(NOT(ISERROR(MATCH(A69,INGRESOS!$X$1:$X$101,0))),\"INGRESOS\",IF(NOT(ISERROR(MATCH(A69,GASTOS!$AM$1:$AM$101,0))),\"GASTOS\",\"\"))","v":""},{"$f":"IF(B69=\"INGRESOS\",INDEX(INGRESOS!$A$1:$X$101,MATCH(A69,INGRESOS!$X$1:$X$101,0),COLUMN(INGRESOS!D32)),IF(B69=\"GASTOS\",INDEX(GASTOS!$A$1:$AM$101,MATCH(A69,GASTOS!$AM$1:$AM$101,0),COLUMN(INGRESOS!$D$1)),\"\"))","v":""},null,{"$f":"IF(B69<>\"\",IF(B69=\"INGRESOS\",INDEX(CLIENTES!$A$1:$E$200,MATCH(C69,CLIENTES!$B$1:$B$200,0),COLUMN(CLIENTES!$A$1)),INDEX(PROVEEDORES!$A$1:$E$200,MATCH(C69,PROVEEDORES!$B$1:$B$200,0),COLUMN(PROVEEDORES!$A$1))),\"\")","v":""},{"$f":"IF(B69<>\"\",IF(\"\"=IF(B69=\"INGRESOS\",VLOOKUP(C69,CLIENTES!$B$1:$C$200,2,FALSE),VLOOKUP(C69,PROVEEDORES!$B$1:$C$200,2,FALSE)),\"FALTA\",VLOOKUP(IF(B69=\"INGRESOS\",VLOOKUP(C69,CLIENTES!$B$1:$C$200,2,FALSE),VLOOKUP(C69,PROVEEDORES!$B$1:$C$200,2,FALSE)),'DATOS FISCALES'!$F$20:$G$72,2,FALSE)),\"\")","v":""},"","",{"$f":"IF(B69<>\"\",IF(B69=\"INGRESOS\",VLOOKUP(C69,CLIENTES!$B$2:$E$200,3,FALSE),VLOOKUP(C69,PROVEEDORES!$B$2:$E$200,3,FALSE)),\"\")","v":""},"",{"$f":"IF(B69<>\"\",IF(B69=\"INGRESOS\",VLOOKUP(C69,CLIENTES!$B$2:$E$200,4,FALSE),VLOOKUP(C69,PROVEEDORES!$B$2:$E$200,4,FALSE)),0)","v":0},0,{"$f":"IF($H69=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A69)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A69)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=1)*(INGRESOS!$X$2:$X$101=$A69)*INGRESOS!$J$2:$J$101),IF($H69=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=1)*(GASTOS!$AM$2:$AM$101=$A69)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=1)*(GASTOS!$AM$2:$AM$101=$A69)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H69=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A69)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A69)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=2)*(INGRESOS!$X$2:$X$101=$A69)*INGRESOS!$J$2:$J$101),IF($H69=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=2)*(GASTOS!$AM$2:$AM$101=$A69)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=2)*(GASTOS!$AM$2:$AM$101=$A69)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H69=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A69)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A69)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=3)*(INGRESOS!$X$2:$X$101=$A69)*INGRESOS!$J$2:$J$101),IF($H69=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=3)*(GASTOS!$AM$2:$AM$101=$A69)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=3)*(GASTOS!$AM$2:$AM$101=$A69)*GASTOS!$W$2:$W$101),0))","v":0},{"$f":"IF($H69=\"B\",SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A69)*INGRESOS!$F$2:$F$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A69)*INGRESOS!$I$2:$I$101)+SUMPRODUCT((INGRESOS!$Y$2:$Y$101=4)*(INGRESOS!$X$2:$X$101=$A69)*INGRESOS!$J$2:$J$101),IF($H69=\"A\",SUMPRODUCT((GASTOS!$AN$2:$AN$101=4)*(GASTOS!$AM$2:$AM$101=$A69)*GASTOS!$U$2:$U$101)+SUMPRODUCT((GASTOS!$AN$2:$AN$101=4)*(GASTOS!$AM$2:$AM$101=$A69)*GASTOS!$W$2:$W$101),0))","v":0}]

{"sheet":"CLIENTES","index":6,"n_rows":4,"n_cols":5,"rows_kept":4,"cut":false,"hidden":false,"merged":[]}
["APELLIDOS Y NOMBRE O RAZÓN SOCIAL","NIF / CIF","Para Modelo 347:\nPROVINCIA","Para Modelo 347: Arrendamiento local negocio: \"X\"","Para M-347: Importe  percibido  en  metálico"]
["CLIENTE A","A12896448","MADRID"]
["CLIENTE B","A1111111","BARCELONA"]
["CLIENTE C","B12345678","ALBACETE"]

{"sheet":"PROVEEDORES","index":7,"n_rows":4,"n_cols":5,"rows_kept":4,"cut":false,"hidden":false,"merged":[]}
["APELLIDOS Y NOMBRE O RAZÓN SOCIAL","NIF / CIF","Para Modelo 347:\nPROVINCIA","Para Modelo 347: Arrendamiento local negocio: \"X\"","Para M-347: Importe  percibido  en  metálico"]
["PROVEEDOR A","A12896448","MADRID"]
["PROVEEDOR B","A1111111","BARCELONA"]
["PROVEEDOR C","B12345678","ALBACETE"]

{"sheet":"Bienes de inversión","index":8,"n_rows":43,"n_cols":13,"rows_kept":43,"cut":false,"hidden":false,"merged":[[4,8,4,9],[4,10,4,11],[5,8,5,9],[8,1,8,2],[8,3,8,4],[8,5,8,6],[4,1,7,1],[4,2,7,7],[1,1,2,1],[1,11,2,11],[1,2,1,4],[1,5,1,7],[1,8,1,9],[1,10,2,10],[5,10,5,11],[6,8,6,9],[6,10,6,11],[7,8,7,9],[7,10,7,11],[17,8,17,9],[17,10,17,11],[11,1,12,1],[11,2,11,4],[11,5,11,7],[11,8,11,9],[14,1,17,1],[14,2,17,7],[14,8,14,9],[11,10,12,10],[11,11,12,11],[14,10,14,11],[15,8,15,9],[15,10,15,11],[16,8,16,9],[16,10,16,11],[25,10,25,11],[26,8,26,9],[18,1,18,2],[18,3,18,4],[18,5,18,6],[21,1,22,1],[21,2,21,4],[21,5,21,7],[28,1,28,2],[28,3,28,4],[28,5,28,6],[21,8,21,9],[31,10,32,10],[26,10,26,11],[27,8,27,9],[27,10,27,11],[31,1,32,1],[21,10,22,10],[21,11,22,11],[24,1,27,1],[24,2,27,7],[24,8,24,9],[24,10,24,11],[25,8,25,9],[31,2,31,4],[31,5,31,7],[31,8,31,9],[36,8,36,9],[36,10,36,11],[34,8,34,9],[34,10,34,11],[35,8,35,9],[31,11,32,11],[35,10,35,11],[38,1,38,2],[38,3,38,4],[38,5,38,6],[34,1,37,1],[34,2,37,7],[37,8,37,9],[37,10,37,11]]}
[null,"MANGLOSER ES EL AUTOR DE ESTA HOJA Y SUS MACROS, NUESTRO MÁS SINCERO AGRADECIMIENTO."]
[null,"Nº Anotación","Fecha ",null,null,"inmovilizado, material e inmaterial",null,null,"Valor de adquisición",null,"% amortización","Nº Trimestres"]
[null,null,"Factura","inicio Amort.","Fin Amort.","Nº Factura","CIF","PROVEEDOR","Base imponible","IVA"]
[null,1,"2012-05-17",{"$f":"IF(C4<>\"\",IF(MONTH(C4)<=3,DATE(YEAR(C4),3,31),IF(AND(MONTH(C4)>3,MONTH(C4)<=6),DATE(YEAR(C4),6,30),IF(AND(MONTH(C4)>6,MONTH(C4)<=9),DATE(YEAR(C4),9,30),(DATE(YEAR(C4),12,31))))),\"\")","v":"2012-06-30"},{"$f":"IF(C4<>\"\",EDATE(D4,(L4*3-3)),\"\")","v":"2018-06-30"},13485,"B-------","Proveedor A, S.L.",14775.42,2659.58,0.16,{"$f":"ROUNDUP((4)/(K4),0)","v":25}]
["  ,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,,ol.               ","Descripción","furgoneta marca A matrícula _____",null,null,null,null,null,"Cuota amort. Trimestre",null,{"$f":"IF(I4<>\"\",SLN(I4,0,L4),\"\")","v":591.01679999999999},null,{"$f":"IF(I4<>\"\",IF(AND(MONTH(C4)<=3,YEAR(C4)=2012),I4/L4,\"\"))","v":""}]
[null,null,null,null,null,null,null,null,"Total amort. 1er año",null,{"$f":"IF(D4<>\"\",IF(MONTH(D4)<=3,(K5*4),IF(AND(MONTH(D4)>3,MONTH(D4)<=6),(K5*3),IF(AND(MONTH(D4)>6,MONTH(D4)<=9),(K5*2),K5))),\"\")","v":1773.0504000000001}]
[null,null,null,null,null,null,null,null,"Total amort año completo",null,{"$f":"IF(C4<>\"\",IF(AND(DATEDIF(D4,E4,\"m\")>=12),K5*4,\"\"),\"\")","v":2364.0672}]
[null,null,null,null,null,null,null,null,"Total amort. último año",null,{"$f":"IF(E4<>\"\",IF(AND(MONTH(E4)>3,MONTH(E4)<=6),(K5*2),IF(AND(MONTH(E4)>6,MONTH(E4)<=9),(K5*3),IF(AND(MONTH(E4)>9,MONTH(E4)<=12),(K5*4),K5))),\"\")","v":1182.0336}]
[null,"capital amortizado",null,{"$f":"SUM(B11:L11)","v":4137.13},null,"capital pendiente",null,{"$f":"I4-D9","v":10638.29}]
[null,{"$f":"YEAR(D4)","v":2012},{"$f":"IF(B10=\"\",\"\",IF((B10+1)>YEAR(E4),\"\",B10+1))","v":2013},{"$f":"IF(C10=\"\",\"\",IF((C10+1)>YEAR(E4),\"\",C10+1))","v":2014},{"$f":"IF(D10=\"\",\"\",IF((D10+1)>YEAR(E4),\"\",D10+1))","v":2015},{"$f":"IF(E10=\"\",\"\",IF((E10+1)>YEAR(E4),\"\",E10+1))","v":2016},{"$f":"IF(F10=\"\",\"\",IF((F10+1)>YEAR(E4),\"\",F10+1))","v":2017},{"$f":"IF(G10=\"\",\"\",IF((G10+1)>YEAR(E4),\"\",G10+1))","v":2018},{"$f":"IF(H10=\"\",\"\",IF((H10+1)>YEAR(E4),\"\",H10+1))","v":""},{"$f":"IF(I10=\"\",\"\",IF((I10+1)>YEAR(E4),\"\",I10+1))","v":""},{"$f":"IF(J10=\"\",\"\",IF((J10+1)>YEAR(E4),\"\",J10+1))","v":""},{"$f":"IF(K10=\"\",\"\",IF((K10+1)>YEAR(E4),\"\",K10+1))","v":""}]
[null,1773.05,2364.08,{"$f":"IF(YEAR(TODAY())=D10,SUMIF(GASTOS!C2:C101,F4,GASTOS!Q2:Q101),\"\")","v":""},{"$f":"IF(YEAR(TODAY())=E10,SUMIF(GASTOS!C2:C101,F4,GASTOS!Q2:Q101),\"\")","v":""},{"$f":"IF(YEAR(TODAY())=F10,SUMIF(GASTOS!C2:C101,F4,GASTOS!Q2:Q101),\"\")","v":""},{"$f":"IF(YEAR(TODAY())=G10,SUMIF(GASTOS!C2:C101,F4,GASTOS!Q2:Q101),\"\")","v":""},{"$f":"IF(YEAR(TODAY())=H10,SUMIF(GASTOS!C2:C101,F4,GASTOS!Q2:Q101),\"\")","v":""},{"$f":"IF(YEAR(TODAY())=I10,SUMIF(GASTOS!C2:C101,F4,GASTOS!Q2:Q101),\"\")","v":""},{"$f":"IF(YEAR(TODAY())=J10,SUMIF(GASTOS!C2:C101,F4,GASTOS!Q2:Q101),\"\")","v":""},{"$f":"IF(YEAR(TODAY())=K10,SUMIF(GASTOS!C2:C101,F4,GASTOS!Q2:Q101),\"\")","v":""},{"$f":"IF(YEAR(TODAY())=L10,SUMIF(GASTOS!C2:C101,F4,GASTOS!Q2:Q101),\"\")","v":""}]
[null,"Nº Anotación","Fecha ",null,null,"inmovilizado, material e inmaterial",null,null,"Valor de adquisición",null,"% amortización","Nº Trimestres"]
[null,null,"Factura","inicio Amort.","Fin Amort.","Nº Factura","CIF","PROVEEDOR","Base imponible","IVA"]
[null,2,"2012-05-31",{"$f":"IF(C14<>\"\",IF(MONTH(C14)<=3,DATE(YEAR(C14),3,31),IF(AND(MONTH(C14)>3,MONTH(C14)<=6),DATE(YEAR(C14),6,30),IF(AND(MONTH(C14)>6,MONTH(C14)<=9),DATE(YEAR(C14),9,30),(DATE(YEAR(C14),12,31))))),\"\")","v":"2012-06-30"},{"$f":"IF(C14<>\"\",EDATE(D14,(L14*3-3)),\"\")","v":"2015-09-30"},21609,"B--","PROVEEDOR B, SL",1419.18,255.45,0.3,{"$f":"ROUNDUP((4)/(K14),0)","v":14}]
[null,"Descripción","herramientas de ....",null,null,null,null,null,"Cuota amort. Trimestre",null,{"$f":"IF(I14<>\"\",SLN(I14,0,L14),\"\")","v":101.37}]
[null,null,null,null,null,null,null,null,"Total amort. 1er año",null,{"$f":"IF(D14<>\"\",IF(MONTH(D14)<=3,(K15*4),IF(AND(MONTH(D14)>3,MONTH(D14)<=6),(K15*3),IF(AND(MONTH(D14)>6,MONTH(D14)<=9),(K15*2),K15))),\"\")","v":304.11}]
[null,null,null,null,null,null,null,null,"Total amort año completo",null,{"$f":"IF(C14<>\"\",IF(AND(DATEDIF(D14,E14,\"m\")>=12),K15*4,\"\"),\"\")","v":405.48}]
[null,null,null,null,null,null,null,null,"Total amort. último año",null,{"$f":"IF(E14<>\"\",IF(AND(MONTH(E14)>3,MONTH(E14)<=6),(K15*2),IF(AND(MONTH(E14)>6,MONTH(E14)<=9),(K15*3),IF(AND(MONTH(E14)>9,MONTH(E14)<=12),(K15*4),K15))),\"\")","v":304.11}]
[null,"capital amortizado",null,{"$f":"SUM(B21:L21)","v":709.59},null,"capital pendiente",null,{"$f":"I14-D19","v":709.59}]
[null,{"$f":"YEAR(D14)","v":2012},{"$f":"IF(B20=\"\",\"\",IF((B20+1)>YEAR(E14),\"\",B20+1))","v":2013},{"$f":"IF(C20=\"\",\"\",IF((C20+1)>YEAR(E14),\"\",C20+1))","v":2014},{"$f":"IF(D20=\"\",\"\",IF((D20+1)>YEAR(E14),\"\",D20+1))","v":2015},{"$f":"IF(E20=\"\",\"\",IF((E20+1)>YEAR(E14),\"\",E20+1))","v":""},{"$f":"IF(F20=\"\",\"\",IF((F20+1)>YEAR(E14),\"\",F20+1))","v":""},{"$f":"IF(G20=\"\",\"\",IF((G20+1)>YEAR(E14),\"\",G20+1))","v":""},{"$f":"IF(H20=\"\",\"\",IF((H20+1)>YEAR(E14),\"\",H20+1))","v":""},{"$f":"IF(I20=\"\",\"\",IF((I20+1)>YEAR(E14),\"\",I20+1))","v":""},{"$f":"IF(J20=\"\",\"\",IF((J20+1)>YEAR(E14),\"\",J20+1))","v":""},{"$f":"IF(K20=\"\",\"\",IF((K20+1)>YEAR(E14),\"\",K20+1))","v":""}]
[null,304.11,405.48,{"$f":"IF(YEAR(TODAY())=D20,SUMIF(GASTOS!C2:C101,F14,GASTOS!Q2:Q101),\"\")","v":""},{"$f":"IF(YEAR(TODAY())=E20,SUMIF(GASTOS!C2:C101,F14,GASTOS!Q2:Q101),\"\")","v":""},{"$f":"IF(YEAR(TODAY())=F20,SUMIF(GASTOS!C2:C101,F14,GASTOS!Q2:Q101),\"\")","v":""},{"$f":"IF(YEAR(TODAY())=G20,SUMIF(GASTOS!C2:C101,F14,GASTOS!Q2:Q101),\"\")","v":""},{"$f":"IF(YEAR(TODAY())=H20,SUMIF(GASTOS!C2:C101,F14,GASTOS!Q2:Q101),\"\")","v":""},{"$f":"IF(YEAR(TODAY())=I20,SUMIF(GASTOS!C2:C101,F14,GASTOS!Q2:Q101),\"\")","v":""},{"$f":"IF(YEAR(TODAY())=J20,SUMIF(GASTOS!C2:C101,F14,GASTOS!Q2:Q101),\"\")","v":""},{"$f":"IF(YEAR(TODAY())=K20,SUMIF(GASTOS!C2:C101,F14,GASTOS!Q2:Q101),\"\")","v":""},{"$f":"IF(YEAR(TODAY())=L20,SUMIF(GASTOS!C2:C101,F14,GASTOS!Q2:Q101),\"\")","v":""}]
[null,"Nº Anotación","Fecha ",null,null,"inmovilizado, material e inmaterial",null,null,"Valor de adquisición",null,"% amortización","Nº Trimestres"]
[null,null,"Factura","inicio Amort.","Fin Amort.","Nº Factura","CIF","PROVEEDOR","Base imponible","IVA"]
[null,3,"2012-06-04",{"$f":"IF(C24<>\"\",IF(MONTH(C24)<=3,DATE(YEAR(C24),3,31),IF(AND(MONTH(C24)>3,MONTH(C24)<=6),DATE(YEAR(C24),6,30),IF(AND(MONTH(C24)>6,MONTH(C24)<=9),DATE(YEAR(C24),9,30),(DATE(YEAR(C24),12,31))))),\"\")","v":"2012-06-30"},{"$f":"IF(C24<>\"\",EDATE(D24,(L24*3-3)),\"\")","v":"2015-09-30"},"A/120016","B----","PROVEEDOR C, SL",933.35,168,0.3,{"$f":"ROUNDUP((4)/(K24),0)","v":14}]
[null,"Descripción","Material para trabajos ...",null,null,null,null,null,"Cuota amort. Trimestre",null,{"$f":"IF(I24<>\"\",SLN(I24,0,L24),\"\")","v":66.667857142857144}]
[null,null,null,null,null,null,null,null,"Total amort. 1er año",null,{"$f":"IF(D24<>\"\",IF(MONTH(D24)<=3,(K25*4),IF(AND(MONTH(D24)>3,MONTH(D24)<=6),(K25*3),IF(AND(MONTH(D24)>6,MONTH(D24)<=9),(K25*2),K25))),\"\")","v":200.00357142857143}]
[null,null,null,null,null,null,null,null,"Total amort año completo",null,{"$f":"IF(C24<>\"\",IF(AND(DATEDIF(D24,E24,\"m\")>=12),K25*4,\"\"),\"\")","v":266.67142857142858}]
[null,null,null,null,null,null,null,null,"Total amort. último año",null,{"$f":"IF(E24<>\"\",IF(AND(MONTH(E24)>3,MONTH(E24)<=6),(K25*2),IF(AND(MONTH(E24)>6,MONTH(E24)<=9),(K25*3),IF(AND(MONTH(E24)>9,MONTH(E24)<=12),(K25*4),K25))),\"\")","v":200.00357142857143}]
[null,"capital amortizado",null,{"$f":"SUM(B31:L31)","v":466.68},null,"capital pendiente",null,{"$f":"I24-D29","v":466.67}]
[null,{"$f":"YEAR(D24)","v":2012},{"$f":"IF(B30=\"\",\"\",IF((B30+1)>YEAR(E24),\"\",B30+1))","v":2013},{"$f":"IF(C30=\"\",\"\",IF((C30+1)>YEAR(E24),\"\",C30+1))","v":2014},{"$f":"IF(D30=\"\",\"\",IF((D30+1)>YEAR(E24),\"\",D30+1))","v":2015},{"$f":"IF(E30=\"\",\"\",IF((E30+1)>YEAR(E24),\"\",E30+1))","v":""},{"$f":"IF(F30=\"\",\"\",IF((F30+1)>YEAR(E24),\"\",F30+1))","v":""},{"$f":"IF(G30=\"\",\"\",IF((G30+1)>YEAR(E24),\"\",G30+1))","v":""},{"$f":"IF(H30=\"\",\"\",IF((H30+1)>YEAR(E24),\"\",H30+1))","v":""},{"$f":"IF(I30=\"\",\"\",IF((I30+1)>YEAR(E24),\"\",I30+1))","v":""},{"$f":"IF(J30=\"\",\"\",IF((J30+1)>YEAR(E24),\"\",J30+1))","v":""},{"$f":"IF(K30=\"\",\"\",IF((K30+1)>YEAR(E24),\"\",K30+1))","v":""}]
[null,200,266.68,{"$f":"IF(YEAR(TODAY())=D30,SUMIF(GASTOS!C2:C101,F24,GASTOS!Q2:Q101),\"\")","v":""},{"$f":"IF(YEAR(TODAY())=E30,SUMIF(GASTOS!C2:C101,F24,GASTOS!Q2:Q101),\"\")","v":""},{"$f":"IF(YEAR(TODAY())=F30,SUMIF(GASTOS!C2:C101,F24,GASTOS!Q2:Q101),\"\")","v":""},{"$f":"IF(YEAR(TODAY())=G30,SUMIF(GASTOS!C2:C101,F24,GASTOS!Q2:Q101),\"\")","v":""},{"$f":"IF(YEAR(TODAY())=H30,SUMIF(GASTOS!C2:C101,F24,GASTOS!Q2:Q101),\"\")","v":""},{"$f":"IF(YEAR(TODAY())=I30,SUMIF(GASTOS!C2:C101,F24,GASTOS!Q2:Q101),\"\")","v":""},{"$f":"IF(YEAR(TODAY())=J30,SUMIF(GASTOS!C2:C101,F24,GASTOS!Q2:Q101),\"\")","v":""},{"$f":"IF(YEAR(TODAY())=K30,SUMIF(GASTOS!C2:C101,F24,GASTOS!Q2:Q101),\"\")","v":""},{"$f":"IF(YEAR(TODAY())=L30,SUMIF(GASTOS!C2:C101,F24,GASTOS!Q2:Q101),\"\")","v":""}]
[null,"Nº Anotación","Fecha ",null,null,"inmovilizado, material e inmaterial",null,null,"Valor de adquisición",null,"% amortización","Nº Trimestres"]
[null,null,"Factura","inicio Amort.","Fin Amort.","Nº Factura","CIF","PROVEEDOR","Base imponible","IVA"]
[null,4,"2012-06-06",{"$f":"IF(C34<>\"\",IF(MONTH(C34)<=3,DATE(YEAR(C34),3,31),IF(AND(MONTH(C34)>3,MONTH(C34)<=6),DATE(YEAR(C34),6,30),IF(AND(MONTH(C34)>6,MONTH(C34)<=9),DATE(YEAR(C34),9,30),(DATE(YEAR(C34),12,31))))),\"\")","v":"2012-06-30"},{"$f":"IF(C34<>\"\",EDATE(D34,(L34*3-3)),\"\")","v":"2015-09-30"},28492,"A----","PROVEEDOR D, S.A.",537.79,96.8,0.3,{"$f":"ROUNDUP((4)/(K34),0)","v":14}]
[null,"Descripción","Herramientas de uso comun: martillo, alicates, radial, destornilladores, sargentos, caladora, etc",null,null,null,null,null,"Cuota amort. Trimestre",null,{"$f":"IF(I34<>\"\",SLN(I34,0,L34),\"\")","v":38.413571428571423}]
[null,null,null,null,null,null,null,null,"Total amort. 1er año",null,{"$f":"IF(D34<>\"\",IF(MONTH(D34)<=3,(K35*4),IF(AND(MONTH(D34)>3,MONTH(D34)<=6),(K35*3),IF(AND(MONTH(D34)>6,MONTH(D34)<=9),(K35*2),K35))),\"\")","v":115.24071428571426}]
[null,null,null,null,null,null,null,null,"Total amort año completo",null,{"$f":"IF(C34<>\"\",IF(AND(DATEDIF(D34,E34,\"m\")>=12),K35*4,\"\"),\"\")","v":153.65428571428569}]
[null,null,null,null,null,null,null,null,"Total amort. último año",null,{"$f":"IF(E34<>\"\",IF(AND(MONTH(E34)>3,MONTH(E34)<=6),(K35*2),IF(AND(MONTH(E34)>6,MONTH(E34)<=9),(K35*3),IF(AND(MONTH(E34)>9,MONTH(E34)<=12),(K35*4),K35))),\"\")","v":115.24071428571426}]
[null,"capital amortizado",null,{"$f":"SUM(B41:L41)","v":268.88},null,"capital pendiente",null,{"$f":"I34-D39","v":268.90999999999997}]
[null,{"$f":"YEAR(D34)","v":2012},{"$f":"IF(B40=\"\",\"\",IF((B40+1)>YEAR(E34),\"\",B40+1))","v":2013},{"$f":"IF(C40=\"\",\"\",IF((C40+1)>YEAR(E34),\"\",C40+1))","v":2014},{"$f":"IF(D40=\"\",\"\",IF((D40+1)>YEAR(E34),\"\",D40+1))","v":2015},{"$f":"IF(E40=\"\",\"\",IF((E40+1)>YEAR(E34),\"\",E40+1))","v":""},{"$f":"IF(F40=\"\",\"\",IF((F40+1)>YEAR(E34),\"\",F40+1))","v":""},{"$f":"IF(G40=\"\",\"\",IF((G40+1)>YEAR(E34),\"\",G40+1))","v":""},{"$f":"IF(H40=\"\",\"\",IF((H40+1)>YEAR(E34),\"\",H40+1))","v":""},{"$f":"IF(I40=\"\",\"\",IF((I40+1)>YEAR(E34),\"\",I40+1))","v":""},{"$f":"IF(J40=\"\",\"\",IF((J40+1)>YEAR(E34),\"\",J40+1))","v":""},{"$f":"IF(K40=\"\",\"\",IF((K40+1)>YEAR(E34),\"\",K40+1))","v":""}]
[null,115.24,153.63999999999999,{"$f":"IF(YEAR(TODAY())=D40,SUMIF(GASTOS!C2:C101,F34,GASTOS!Q2:Q101),\"\")","v":""},{"$f":"IF(YEAR(TODAY())=E40,SUMIF(GASTOS!C2:C101,F34,GASTOS!Q2:Q101),\"\")","v":""},{"$f":"IF(YEAR(TODAY())=F40,SUMIF(GASTOS!C2:C101,F34,GASTOS!Q2:Q101),\"\")","v":""},{"$f":"IF(YEAR(TODAY())=G40,SUMIF(GASTOS!C2:C101,F34,GASTOS!Q2:Q101),\"\")","v":""},{"$f":"IF(YEAR(TODAY())=H40,SUMIF(GASTOS!C2:C101,F34,GASTOS!Q2:Q101),\"\")","v":""},{"$f":"IF(YEAR(TODAY())=I40,SUMIF(GASTOS!C2:C101,F34,GASTOS!Q2:Q101),\"\")","v":""},{"$f":"IF(YEAR(TODAY())=J40,SUMIF(GASTOS!C2:C101,F34,GASTOS!Q2:Q101),\"\")","v":""},{"$f":"IF(YEAR(TODAY())=K40,SUMIF(GASTOS!C2:C101,F34,GASTOS!Q2:Q101),\"\")","v":""},{"$f":"IF(YEAR(TODAY())=L40,SUMIF(GASTOS!C2:C101,F34,GASTOS!Q2:Q101),\"\")","v":""}]
[null,null,null,null,null,"NOTA IMPORTANTE: ESTE LIBRO SE MANTIENE DE UN EJERCICIO"]
[null,null,null,null,null,"AL SIGUIENTE, PUES LAS AMORTIZACIONES SON PLURIANUALES"]

{"sheet":"FACTURA","index":9,"n_rows":45,"n_cols":9,"rows_kept":45,"cut":false,"hidden":false,"merged":[[14,2,14,4],[9,1,9,4],[10,1,10,4],[11,1,11,4]]}
["FACTURA",null,null,null,null,null,null,null,"Mostrar Calculadora de Windows (Ctl+w)"]
[]
[]
[{"$f":"'DATOS FISCALES'!C4 & \" \" & 'DATOS FISCALES'!C5 & \" \" & 'DATOS FISCALES'!C6","v":"NOMBRE APELLIDOA APELLIDOB"},null,null,null,null,"Factura nº:"]
["ESCRIBIR DIRECCIÓN"]
[{"$f":"\"NIF: \" & 'DATOS FISCALES'!C2","v":"NIF: 34999999W"},null,null,null,null,"Fecha:",{"$f":"TODAY()","v":"2022-04-26"}]
[]
[]
[]
["Factura a:"]
[null,{"$f":"IF(ISERROR(VLOOKUP(B10,CLIENTES!A2:E200,3,FALSE)),\"\",VLOOKUP(B10,CLIENTES!A2:E200,3,FALSE))","v":""}]
["CIF / NIF:",{"$f":"IF(ISERROR(VLOOKUP(B10,CLIENTES!A2:E200,2,FALSE)),\"\",VLOOKUP(B10,CLIENTES!A2:E200,2,FALSE))","v":""}]
[]
[]
[null,null,"Concepto",null,null,"Cantidad","Precio","Importe"]
[null,null,null,null,null,null,null,{"$f":"F16*G16","v":0}]
[null,null,null,null,null,null,null,{"$f":"F17*G17","v":0}]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[]
[null,null,null,"Importe Total",{"$f":"SUM(H16:H39)","v":0},null,"Descuento"]
[null,null,null,null,null,null,"Base Imponible",{"$f":"SUM(H16:H39)-H41","v":0}]
[null,null,null,null,null,"Retención:",19,{"$f":"ROUND(H42*(G43/100),2)","v":0}]
[null,null,null,null,null,"IVA:",21,{"$f":"ROUND(H42*(G44/100),2)","v":0}]
[null,null,null,null,null,null,"Total",{"$f":"H42-H43+H44","v":0}]

{"sheet":"FACTURA R.EQ","index":10,"n_rows":53,"n_cols":19,"rows_kept":53,"cut":false,"hidden":false,"merged":[[13,16,14,16],[15,14,15,15],[13,8,14,8],[13,9,14,9],[13,10,14,11],[13,12,14,13],[15,10,15,11],[15,12,15,13],[13,14,14,15],[16,14,16,15],[17,0,17,1],[17,2,17,7],[17,10,17,11],[17,12,17,13],[17,14,17,15],[16,0,16,1],[16,2,16,7],[16,10,16,11],[16,12,16,13],[18,14,18,15],[19,0,19,1],[19,2,19,7],[19,10,19,11],[19,12,19,13],[19,14,19,15],[18,0,18,1],[18,2,18,7],[18,10,18,11],[18,12,18,13],[20,14,20,15],[21,0,21,1],[21,2,21,7],[21,10,21,11],[21,12,21,13],[21,14,21,15],[20,0,20,1],[20,2,20,7],[20,10,20,11],[20,12,20,13],[22,14,22,15],[23,0,23,1],[23,2,23,7],[23,10,23,11],[23,12,23,13],[23,14,23,15],[22,0,22,1],[22,2,22,7],[22,10,22,11],[22,12,22,13],[24,14,24,15],[25,0,25,1],[25,2,25,7],[25,10,25,11],[25,12,25,13],[25,14,25,15],[24,0,24,1],[24,2,24,7],[24,10,24,11],[24,12,24,13],[26,14,26,15],[27,0,27,1],[27,2,27,7],[27,10,27,11],[27,12,27,13],[27,14,27,15],[26,0,26,1],[26,2,26,7],[26,10,26,11],[26,12,26,13],[28,14,28,15],[29,0,29,1],[29,2,29,7],[29,10,29,11],[29,12,29,13],[29,14,29,15],[28,0,28,1],[28,2,28,7],[28,10,28,11],[28,12,28,13],[30,14,30,15],[31,0,31,1],[31,2,31,7],[31,10,31,11],[31,12,31,13],[31,14,31,15],[30,0,30,1],[30,2,30,7],[30,10,30,11],[30,12,30,13],[32,14,32,15],[33,0,33,1],[33,2,33,7],[33,10,33,11],[33,12,33,13],[33,14,33,15],[32,0,32,1],[32,2,32,7],[32,10,32,11],[32,12,32,13],[35,0,35,1],[35,2,35,7],[35,10,35,11],[35,12,35,13],[35,14,35,15],[34,0,34,1],[34,2,34,7],[34,10,34,11],[34,12,34,13],[37,0,37,1],[37,2,37,7],[37,10,37,11],[37,12,37,13],[37,14,37,15],[36,0,36,1],[36,2,36,7],[36,10,36,11],[36,12,36,13],[39,0,39,1],[39,2,39,7],[39,10,39,11],[39,12,39,13],[39,14,39,15],[38,0,38,1],[38,2,38,7],[38,10,38,11],[38,12,38,13],[3,6,3,7],[5,6,5,7],[0,6,0,17],[1,6,1,17],[2,6,2,17],[50,0,50,1],[50,3,50,4],[50,6,50,7],[49,0,49,1],[49,3,49,4],[46,14,46,15],[44,14,44,15],[45,0,45,1],[45,2,45,7],[45,10,45,11],[45,12,45,13],[45,14,45,15],[46,0,46,1],[46,2,46,7],[46,10,46,11],[46,12,46,13],[47,0,48,1],[47,2,47,4],[47,5,47,7],[51,0,51,1],[51,3,51,4],[51,6,51,7],[52,0,52,1],[52,3,52,4],[52,6,52,7],[8,1,8,5],[10,1,10,5],[11,1,11,5],[43,0,43,1],[43,2,43,7],[9,1,9,5],[13,0,14,1],[15,0,15,1],[15,2,15,7],[13,2,14,7],[48,3,48,4],[44,0,44,1],[44,2,44,7],[42,0,42,1],[42,2,42,7],[41,0,41,1],[41,2,41,7],[40,0,40,1],[49,16,49,17],[8,6,8,16],[13,17,14,17],[47,16,47,17],[48,6,48,7],[49,6,49,7],[42,14,42,15],[43,14,43,15],[40,14,40,15],[41,14,41,15],[44,10,44,11],[44,12,44,13],[43,10,43,11],[43,12,43,13],[42,10,42,11],[42,12,42,13],[41,10,41,11],[41,12,41,13],[40,2,40,7],[40,10,40,11],[40,12,40,13],[38,14,38,15],[36,14,36,15],[34,14,34,15]]}
["FACTURA",null,null,null,null,null,{"$f":"'DATOS FISCALES'!C4 & \" \" & 'DATOS FISCALES'!C5 & \" \" & 'DATOS FISCALES'!C6","v":"NOMBRE APELLIDOA APELLIDOB"},null,null,null,null,null,null,null,null,null,null,null,"Mostrar Calculadora de Windows (Ctl+w)"]
[null,null,null,null,null,null,{"$f":"\"NIF: \" & 'DATOS FISCALES'!C2","v":"NIF: 34999999W"}]
[null,null,null,null,null,null,"Escribir dirección ...."]
[null,null,null,null,null,"Factura nº:"]
[]
[null,null,null,null,null,"Fecha:",{"$f":"TODAY()","v":"2022-04-26"}]
[null,null,null,null,null,null,null,null,null,null,null,"Pendiente desarrollar esta macro"]
[null,null,null,null,null,null,null,null,null,null,null,"que deberá grabar en varias líneas, agrupando por tipos de iva"]
[null,"NOMBRE CLIENTE",null,null,null,null,"DIRECCIÓN"]
[]
[null,"CIF / NIF"]
[null,{"$f":"IF(ISERROR(VLOOKUP(B10,CLIENTES!A2:E200,2,FALSE)),\"\",VLOOKUP(B10,CLIENTES!A2:E200,2,FALSE))","v":""}]
[]
["CÓDIGO ARTÍC.",null,"DESCRIPCIÓN",null,null,null,null,null,"CAJAS","UDS. CAJA","PRECIO",null,"PRECIO CON IVA",null,"BASE IMPONIB.",null,"TIPO IVA","REC. EQUIV."]
[]
["001",null,"AZUCAR BLANCO 1K",null,null,null,null,{"$f":"F16*G16","v":0},1,12,0.9,null,{"$f":"K16*(1+(Q16+R16)/100)","v":1.0026000000000002},null,{"$f":"J16*K16","v":10.8},null,10,{"$f":"IF(Q16>0,VLOOKUP(Q16,'DATOS FISCALES'!$C$13:$E$15,3,FALSE),0)","v":1.4}]
["089",null,"GASEOSA",null,null,null,null,0,4,24,0.24,null,{"$f":"K17*(1+(Q17+R17)/100)","v":0.26736000000000004},null,{"$f":"J17*K17","v":5.76},null,10,{"$f":"IF(Q17>0,VLOOKUP(Q17,'DATOS FISCALES'!$C$13:$E$15,3,FALSE),0)","v":1.4}]
["025",null,"VINO BLANCO",null,null,null,null,0,1,12,1.34,null,1.6910800000000001,null,16.080000000000002,null,21,{"$f":"IF(Q18>0,VLOOKUP(Q18,'DATOS FISCALES'!$C$13:$E$15,3,FALSE),0)","v":5.2}]
["003",null,"DETERGENTE 3,92K",null,null,null,null,0,1,4,9.9499999999999993,null,12.556899999999999,null,39.799999999999997,null,21,{"$f":"IF(Q19>0,VLOOKUP(Q19,'DATOS FISCALES'!$C$13:$E$15,3,FALSE),0)","v":5.2}]
["054",null,"DETERGENTE 2,64K",null,null,null,null,0,1,4,3.39,null,4.2781799999999999,null,13.56,null,21,{"$f":"IF(Q20>0,VLOOKUP(Q20,'DATOS FISCALES'!$C$13:$E$15,3,FALSE),0)","v":5.2}]
["075",null,"LEJIA 2L",null,null,null,null,0,1,8,0.98,null,1.2367600000000001,null,7.84,null,21,{"$f":"IF(Q21>0,VLOOKUP(Q21,'DATOS FISCALES'!$C$13:$E$15,3,FALSE),0)","v":5.2}]
["099",null,"LAVAVAJILLAS 600ml",null,null,null,null,0,1,14,1.39,null,1.7541799999999999,null,19.459999999999997,null,21,{"$f":"IF(Q22>0,VLOOKUP(Q22,'DATOS FISCALES'!$C$13:$E$15,3,FALSE),0)","v":5.2}]
[null,null,null,null,null,null,null,0,null,null,null,null,0,null,0,null,null,{"$f":"IF(Q23>0,VLOOKUP(Q23,'DATOS FISCALES'!$C$13:$E$15,3,FALSE),0)","v":0}]
[null,null,null,null,null,null,null,0,null,null,null,null,0,null,0,null,null,{"$f":"IF(Q24>0,VLOOKUP(Q24,'DATOS FISCALES'!$C$13:$E$15,3,FALSE),0)","v":0}]
[null,null,null,null,null,null,null,0,null,null,null,null,0,null,0,null,null,{"$f":"IF(Q25>0,VLOOKUP(Q25,'DATOS FISCALES'!$C$13:$E$15,3,FALSE),0)","v":0}]
[null,null,null,null,null,null,null,0,null,null,null,null,0,null,0,null,null,{"$f":"IF(Q26>0,VLOOKUP(Q26,'DATOS FISCALES'!$C$13:$E$15,3,FALSE),0)","v":0}]
[null,null,null,null,null,null,null,0,null,null,null,null,0,null,0,null,null,{"$f":"IF(Q27>0,VLOOKUP(Q27,'DATOS FISCALES'!$C$13:$E$15,3,FALSE),0)","v":0}]
[null,null,null,null,null,null,null,0,null,null,null,null,0,null,0,null,null,{"$f":"IF(Q28>0,VLOOKUP(Q28,'DATOS FISCALES'!$C$13:$E$15,3,FALSE),0)","v":0}]
[null,null,null,null,null,null,null,0,null,null,null,null,0,null,0,null,null,{"$f":"IF(Q29>0,VLOOKUP(Q29,'DATOS FISCALES'!$C$13:$E$15,3,FALSE),0)","v":0}]
[null,null,null,null,null,null,null,0,null,null,null,null,0,null,0,null,null,{"$f":"IF(Q30>0,VLOOKUP(Q30,'DATOS FISCALES'!$C$13:$E$15,3,FALSE),0)","v":0}]
[null,null,null,null,null,null,null,0,null,null,null,null,0,null,0,null,null,{"$f":"IF(Q31>0,VLOOKUP(Q31,'DATOS FISCALES'!$C$13:$E$15,3,FALSE),0)","v":0}]
[null,null,null,null,null,null,null,0,null,null,null,null,0,null,0,null,null,{"$f":"IF(Q32>0,VLOOKUP(Q32,'DATOS FISCALES'!$C$13:$E$15,3,FALSE),0)","v":0}]
[null,null,null,null,null,null,null,0,null,null,null,null,0,null,0,null,null,{"$f":"IF(Q33>0,VLOOKUP(Q33,'DATOS FISCALES'!$C$13:$E$15,3,FALSE),0)","v":0}]
[null,null,null,null,null,null,null,0,null,null,null,null,0,null,0,null,null,{"$f":"IF(Q34>0,VLOOKUP(Q34,'DATOS FISCALES'!$C$13:$E$15,3,FALSE),0)","v":0}]
[null,null,null,null,null,null,null,0,null,null,null,null,0,null,0,null,null,{"$f":"IF(Q35>0,VLOOKUP(Q35,'DATOS FISCALES'!$C$13:$E$15,3,FALSE),0)","v":0}]
[null,null,null,null,null,null,null,0,null,null,null,null,0,null,0,null,null,{"$f":"IF(Q36>0,VLOOKUP(Q36,'DATOS FISCALES'!$C$13:$E$15,3,FALSE),0)","v":0}]
[null,null,null,null,null,null,null,0,null,null,null,null,0,null,0,null,null,{"$f":"IF(Q37>0,VLOOKUP(Q37,'DATOS FISCALES'!$C$13:$E$15,3,FALSE),0)","v":0}]
[null,null,null,null,null,null,null,0,null,null,null,null,0,null,0,null,null,{"$f":"IF(Q38>0,VLOOKUP(Q38,'DATOS FISCALES'!$C$13:$E$15,3,FALSE),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,{"$f":"IF(Q39>0,VLOOKUP(Q39,'DATOS FISCALES'!$C$13:$E$15,3,FALSE),0)","v":0}]
[null,null,null,"Importe bruto",{"$f":"SUM(H15:H38)","v":0},null,"Descuento",null,null,null,null,null,0,null,0,null,null,{"$f":"IF(Q40>0,VLOOKUP(Q40,'DATOS FISCALES'!$C$13:$E$15,3,FALSE),0)","v":0}]
[null,null,null,null,null,null,"Base Imponible",{"$f":"SUM(H15:H38)-H40","v":0},null,null,null,null,0,null,0,null,null,{"$f":"IF(Q41>0,VLOOKUP(Q41,'DATOS FISCALES'!$C$13:$E$15,3,FALSE),0)","v":0}]
[null,null,null,null,null,"Retención:",15,{"$f":"ROUND(H41*(G42/100),2)","v":0},null,null,null,null,0,null,0,null,null,{"$f":"IF(Q42>0,VLOOKUP(Q42,'DATOS FISCALES'!$C$13:$E$15,3,FALSE),0)","v":0}]
[null,null,null,null,null,"IVA:",18,{"$f":"ROUND(H41*(G43/100),2)","v":0},null,null,null,null,0,null,0,null,null,{"$f":"IF(Q43>0,VLOOKUP(Q43,'DATOS FISCALES'!$C$13:$E$15,3,FALSE),0)","v":0}]
[null,null,null,null,null,null,"Total",{"$f":"H41-H42+H43","v":0},null,null,null,null,0,null,0,null,null,{"$f":"IF(Q44>0,VLOOKUP(Q44,'DATOS FISCALES'!$C$13:$E$15,3,FALSE),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,{"$f":"IF(Q45>0,VLOOKUP(Q45,'DATOS FISCALES'!$C$13:$E$15,3,FALSE),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,{"$f":"IF(Q46>0,VLOOKUP(Q46,'DATOS FISCALES'!$C$13:$E$15,3,FALSE),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,{"$f":"IF(Q47>0,VLOOKUP(Q47,'DATOS FISCALES'!$C$13:$E$15,3,FALSE),0)","v":0}]
["BASE IMPONIB.",null,"IVA",null,null,"RECARGO EQ.",null,null,null,null,null,null,null,null,null,"TOTAL FACTURA:",{"$f":"A53+D53+G53","v":140.54}]
[null,null,"%","IMPORTE",null,"%","IMPORTE"]
[{"$f":"SUMIF($Q$16:$Q$47,C50,$O$16:$P$47)","v":96.74},null,{"$f":"'DATOS FISCALES'!C15","v":21},{"$f":"ROUND(A50*(C50/100),2)","v":20.32},null,{"$f":"'DATOS FISCALES'!E15","v":5.2},{"$f":"ROUND(F50*(A50/100),2)","v":5.03}]
[{"$f":"SUMIF($Q$16:$Q$47,C51,$O$16:$P$47)","v":16.560000000000002},null,{"$f":"'DATOS FISCALES'!C14","v":10},{"$f":"ROUND(A51*(C51/100),2)","v":1.66},null,{"$f":"'DATOS FISCALES'!E14","v":1.4},{"$f":"ROUND(F51*(A51/100),2)","v":0.23}]
[{"$f":"SUMIF($Q$16:$Q$47,C52,$O$16:$P$47)","v":0},null,{"$f":"'DATOS FISCALES'!C13","v":4},{"$f":"ROUND(A52*(C52/100),2)","v":0},null,{"$f":"'DATOS FISCALES'!E13","v":0.5},{"$f":"ROUND(F52*(A52/100),2)","v":0}]
[{"$f":"SUM(A50:B52)","v":113.3},null,null,{"$f":"SUM(D50:E52)","v":21.98},null,null,{"$f":"SUM(G50:H52)","v":5.2600000000000007}]

{"sheet":"Acerca de","index":11,"n_rows":55,"n_cols":16,"rows_kept":55,"cut":false,"hidden":false,"merged":[[6,0,6,14]]}
["Plantilla de Excel para gestión de impuestos"]
["Programa de Excel para gestión de impuestos de empresarios individuales y profesionales autónomos"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Keywords"]
["Este archivo de Excel (\"plantilla\") se ofrece gratuitamente con la esperanza de que sea útil, pero SIN GARANTÍA ALGUNA;",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"APLICACIÓN EXCEL"]
["ni siquiera la garantía implícita MERCANTIL o de APTITUD PARA UN PROPÓSITO DETERMINADO.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GESTIÓN DE IMPUESTOS AUTÓNOMOS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CÁLCULO DE DECLARACIONES TRIMESTRALES EN EXCEL"]
["Se concede permiso para copiar, distribuir y/o modificar este documento bajo los términos de la Licencia de Documentación Libre de GNU, Versión 1.3 o cualquier otra versión posterior publicada por la Free Software Foundation.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MODELO 130"]
["Consulte los detalles de la licencia en: http://www.gnu.org/licenses/fdl.txt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MODELO 303"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MODELO 390"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MODELO 347"]
["Agradecimientos:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GESTIÓN TRIBUTARIA PARA PEQUEÑOS EMPRESARIOS"]
["A todos los que han aportado ideas y correcciones con las que se ha ido mejorando esta plantilla.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Libro Registro de Ventas e Ingresos"]
["Especialmente agradecer a Jose Manuel Sánchez Puchades de Sánchez Castelló,S.L. (Valencia: asesoría fiscal, laboral y contable)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Libro Registro de Compras y Gastos"]
["que aportó varias ideas fundamentales para la utilidad actual de la plantilla.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IVA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IRPF"]
[]
["últimas actualizaciones:"]
["    * 26/01/2015 corregido error según comenta JuanL Rodríguez el 26 de Enero de 2015 (referido al diseño de registro para la impresión del Modelo 130). Gracias por su aportación."]
["    * 15/02/2015 Aportación de Marc Morales en comentario de febrero de 2015: corregida fórmula en la hoja cálculos, en la celda D5 y en las inferiores, para establecer un límite de 2000 euros en los gastos de difícil justificación: =SI((B5-C5)>=0;C5+MIN(REDONDEAR(0,05*(B5-C5);2);2000);C5)  Corregido también en la hoja 'IRPF ANUAL' la celda D43: establecido el mismo límite de 2000 euros."]
["    * 17/02/2015 Aportaciones de Jose Mª el 30/01/2015 y Marc Morales el 6/02/15: se corrige el tipo predeterminado de retención de IRPF en ingresos: cambiado del 21 al 19."]
["    * 17/02/2015 Corrección aportada por Mangloser en comentarios de 31/1/15 y 5/2/15: añadidas columnas en hoja ingresos y gastos para asignación de trimestres del Modelo 347. Ahora las casillas \"importe trimestral de las operaciones\" en el Modelo 347 se obtienen según la fecha de la factura (columna B) y no según la fecha de registro o contabilización (columna A) como hacemos para el resto de los Modelos (declaraciones)."]
["    * 17/02/2015 Corregidos cálculos en la hoja 'Bienes de inversión' según aportación de Juanan en comentario de fecha 15/02/2015."]
["    * 12/04/2015 Cambios en el diseño de registro del Modelo 303 para adaptarlo a las modificaciones introducidas por la Agencia Tributaria"]
["    * 19/04/2015 Actualizados los cálculos de la casilla 13 del Modelo 130 según la reducción establecida en el artículo 110.3 c) del Reglamentoo del IRPF. Cambio la celda B7 de la hoja DATOS FISCALES para introducir en ella el rendimiento neto del ejercicio anterior (que se utiliza para el cálculo de la reducción). También en la hoja CALCULOS se modifican las fórmulas en la celda L5 y siguientes"]
["    * 19/04/2015 Cambios en el diseño de registro del Modelo 130 para adaptarlo a las modificaciones introducidas por la Agencia Tributaria. Se elimina la macro que imprimía el modelo oficial (ya no existe el módulo de impresión para este modelo)"]
["    * Oct-2016 Mejora en las celdas con validación Hoja Clientes y Proveedores (evitando que salgan muchas filas vacías en el desplegable). Para ello se reescriben los dos procedimientos VBA: Cliente_Guardar y Proveedor_Guardar. También en los módulos VBA de las hojas Clientes y Proveedores se añade código en el evento Change de la primera columna; de forma que ahora se actualiza el rango con nombre en cada introducción de un nuevo nombre. "]
["    * Oct-2016 Para facilitar el alta de clientes o proveedores se incorpora un formulario y un botón en las hojas ingresos y gastos (ver botón en el encabezado de la columna E en ambas hojas). Este botón lanza el formulario."]
["    * Oct-2016 Se incorpora el cálculo de Adquisiciones Intracomunitarias y Entregas Intracomunitarias. Ha sido necesario hacer algunos cambios en la estructura de las hojas Gastos y Cálculos:"]
["        - Hoja Gastos: se añade la columna Z en la que se hay que escribir un número para que una factura (fila) sea identificada como compra intracomunitaria de bienes o servicios (escribir un 1 para bienes, 2 para servicios y 3 para bienes de inversión)."]
["        - Hoja Gastos: se cambia la fórmula en la columna referente al Modelo 347 para exluir del cálculo las operaciones intracomunitarias (que se declaran en el Modelo 349 no incorporado actualmente en la plantilla)"]
["        - Hoja Ingresos: se añade la columna M en la que hay que escribir un número para que esa fila se considere Entrega Intracomunitaria. También se cambia la fórmula en la columna del Modelo 347 para exluir del cálculo estas entregas."]
["        - Hoja Cálculos: se adapta la tabla del Modelo 303 para el cálculo de las casillas 10 y 11 del Modelo 303. También las casillas 36, 37, 38 y 39. Por último, la casilla 59 del Modelo 303 (Entregas Intracomunitarias)."]
["        - Hoja Cálculos: se cambia la tabla del 390 para incorporar las adquisiciones intracomunitarias."]
["        - Hoja Modelo 303: adaptados varios cálculos derivado del cambio en el diseño de la tabla en la Hoja Cálculos (cambio comentado en el punto anterior). También se añade el cálculo de las casillas 10 y 11 del Modelo; y de las casillas 36, 37, 38 y 39."]
["        - Hoja Modelo 303: se añaden filas en torno a la 44, para incorporar la casilla 59 del Modelo (que faltaba): 'Entregas Intracomunitarias de bienes y servicios'."]
["        - Hoja Modelo 390: rediseño para incorporar intracomunitarias."]
["    * Oct-2016 En la Hoja Cálculos, en la tabla del Modelo 347, se amplían los cálculos de las 16 líneas anteriores a 50 líneas (pero en la Hoja del Modelo 347 no se han añadido más páginas, sigue mostrando las primeras 16 líneas)"]
["    * Oct-2016 Posibilidad de ampliar fácilmente las filas de ingresos y gastos mediante un botón en ambas hojas (situado en el encabezado de la columna E). Este botón ejecuta una nueva macro llamada 'Añadir_mas_filas'."]
["    * Oct-2016 Se reduce a 100 filas las tablas de ingresos y gastos; ya que ahora es muy fácil añadir cualquier número de filas cuando se necesiten. Reducir el tamaño del archivo y el número de celdas consideradas en los cálculos aporta ventajas en términos de rapidez de carga del archivo y velocidad en la respuesta de la hoja al editar celdas (aunque en ordenadores potentes puede ser poco perceptible)."]
["    * Oct-2016 Reescrita la macro 'Crear_Hoja_Comprobacion_Modelo_347'. Antes se basaba en autofiltros; ahora utiliza matrices (variables Array)."]
["    * Oct-2016 Cambios en el diseño de registro del Modelo 303 (esto es el fichero .txt para la presentación telemática) para incorporar las Adquisiciones Intracomunitarias (casillas 10, 11 y 36 a 38), y también para incorporar las casilla 59 de Entregas Intracomunitarias."]
["    * Oct-2016 Cambio nombre de las hojas de los modelos: se abrevian eliminando 'Modelo '. El motivo es que ocupen menos las pestañas."]
["    * Oct-2016 En la Hoja Gastos, se añade la columna AA para el cálculo de las casillas 30 y 32 del Modelo 303 y casillas 196 y siguientes en el Modelo 390. Es decir, escribiendo un 1 en esta columna permite diferenciar los bienes de inversión del resto de operaciones interiores. En consecuencia, se adaptan las tablas en la Hoja Cálculos."]
["    * Oct-2016 En la Hoja Gastos, se añade la columna AB para identificar facturas rectificativas o abonos. Lo mismo en la Hoja Ingresos (columna N). En la Hoja Calculos se adapta la tabla del Modelo 303 para el cálculo de las casillas 14 y 15, 25 y 26, 40 y 41 del Modelo. También la tabla del Modelo 390: cálculo de las casillas 29 y 30, 43 y 44, 639 y 62."]
["    * Oct-2016 Adaptado el diseño de registro del Modelo 303 incorporando las rectificativas (casillas 14, 15, 25, 26, 40, 41)."]
["    * Oct-2016 Corrección según comentario Juan L. Rodríguez: \"fórmulas de búsqueda de NIF de clientes y proveedores sólo se centran en los primeros 4 registros. He visto el error en las tablas de ingresos, gastos y cálculos (abajo 347)\""]
["    * Oct-2016 Cambios para incorporar la opción del régimen especial del criterio de caja:"]
["        - Hoja Datos Fiscales: en la fila 11 escribir SI para aplicar este régimen."]
["        - Hoja Modelo 303: incoporación de las casillas 62, 63 y 74, 75"]
["        - Hoja Modelo 390: también incorporadas las casillas relativas al criterio de caja"]
["        - Hojas Ingresos y Gastos: se añade columna de asignación a trimestres según fecha de cobro / pago"]
["        - Hojas Calculos: adaptación de las tablas de cálculo de los Modelos 303 y 390"]
["    * Oct-2016 Incorporado cálculo de las compensaciones en compras a titulares de explotaciones acogidos al régimen especial de agricultura, ganadería y pesca. Ver columna AI en Hoja Gastos, casillas 42 del Modelo 303 y 60, 61 del Modelo 390."]
["    * Oct-2016 Cambios en el diseño de registro del Modelo 303 para incorporar el régimen especial de criterio de caja y las compensaciones a tanto alzado en compras a titulares del régimen especial de agricultura, ganadería y pesca."]
["    * Abril-2017 Adaptado a los cambios realizados por la Agencia Tributaria en el diseño de registro del Modelo 303."]