{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["Certificación Relación Mensual","Contador","Importes","Campos a Cubrir"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":0,"defined_names":6,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Certificación Relación Mensual","index":0,"n_rows":63,"n_cols":174,"rows_kept":63,"cut":false,"hidden":false,"merged":[[7,7,7,8],[1,7,1,11],[2,7,2,11],[3,7,3,11],[8,37,8,38],[2,12,2,14],[2,16,2,33],[1,12,1,33],[3,12,3,33]]}
["IdN","IdX","ACHE","Proc","Num",null,"Meses",7,8,9,10,11,12,1,2,3,4,null,null,null,null,null,null,null,null,null,null,null,5,6,"Xornada","Achega","Dias","Contía","%PPE","Diascp","P.P. Extra","%CV","Diascv","Vacacións","NÓMINA",null,"IT","Baixa",null,null,null,null,null,null,null,null,"","","","","","","","","","","","",null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,{"$f":"IF(DAY(VALUE(1&\"-\"&$AT$7&\"-\"&$AU$7)-1)>28,29,\"\")","v":29},{"$f":"IF(DAY(VALUE(1&\"-\"&$AT$7&\"-\"&$AU$7)-1)>29,30,\"\")","v":30},{"$f":"IF(DAY(VALUE(1&\"-\"&$AT$7&\"-\"&$AU$7)-1)>30,31,\"\")","v":31},"Trab.","Baixa",null,null,null,null,null,null,"inimes","finmes","diasnomina","diasbaixa","dbaixa","dalta","dbaixaat","dbaixait","Dias baixa mes","Diasconsumidos","Totdiasbaixa","ya subv.","Pedientes","DatainiCV","DiasCV","filas","Folla","Follas","1ºS 3","resto","os 12","- os 3 1ºS","os 12","Pago","Alt","Baix","NÓMINA","Data_nómina"]
[null,"area de impresión",null,null,null,null,null,"C.E.E. Solicitante",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Decembro","Xaneiro","Febreiro","Marzo","Abril","Maio ","Xuño","Xullo","Agosto","Setembro"]
[null,"de",null,null,"A1",null,null,"DNI/NIF:",null,null,null,null,null,null,null,"NºExp",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," Certificación mensual da relación do cadro de persoal c/discapaciade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,1,2,3,4,5,6,7,8,9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VALUE(1&\"-\"&$EV$6&\"-\"&$EW$6)-1","v":"2024-12-31"}]
[null,"a",null,null,{"$f":"\"AV\"&IF(MAXA(B2:B60)=0,11,11+MAXA(B12:B60))","v":"AV12"},null,null,"Nome da persoa representante:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Decembro","Xaneiro","Febreiro","Marzo","Abril","Maio ","Xuño","Xullo","Agosto","Setembro"]
[null,null,null,null,null,null,null,"Tipo de Axuda: Subvencion para a financiación do custo salarial de todas a persoas traballadoras con discapacidade contratadas en C.E.E. do territorio da Comunadade Autónoma de Galicia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VALUE(1&\"-\"&$AT$7&\"-\"&$AU$7)-1","v":"2025-01-31"},null,null,null,null,null,null,null,null,null,null,null,null,null,"S    U    X    E    R    I    D    O",null,null,null,null,null,null,{"$f":"IF(IFERROR(VLOOKUP(#REF!,$AT$12:$AT$60,1,FALSE),\"\")=\"\",\"\",1)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"mes","año"]
[null,null,null,null,null,null,"Desde",{"$f":"IF($AU$5=VALUE(30&\"/\"&6&\"/\"&YEAR($AU$5)),\"Verán\",IF($AU$5=VALUE(31&\"/\"&12&\"/\"&YEAR($AU$5)),\"Inverno\",\"\"))","v":""},"Data_nómina",null,null,null,null,"50%SMI","65%SMI",null,"Tot",null,null,null,null,null,null,null,null,null,null,"Tot.P.",0,0,"Programa III: Programa de axudas ao mantemento do custo salarial nos C.E.E. (Procedemento TR341M)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"mes","ano",null,null,null,null,null,null,null,null,null,null,null,null,"Totais","Achega Mes",null,null,"P.P.Extra",null,null,"Vacacións",null,{"$f":"VALUE(BQ11&\"/\"&MONTH($AU$5)&\"/\"&YEAR($AU$5))","v":"2025-01-01"},"2025-01-02","2025-01-03","2025-01-04","2025-01-05","2025-01-06","2025-01-07","2025-01-08","2025-01-09","2025-01-10","2025-01-11","2025-01-12","2025-01-13","2025-01-14","2025-01-15","2025-01-16","2025-01-17","2025-01-18","2025-01-19","2025-01-20","2025-01-21","2025-01-22","2025-01-23","2025-01-24","2025-01-25","2025-01-26","2025-01-27","2025-01-28","2025-01-29","2025-01-30","2025-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SI(AK13=\"AT\";CO13;0)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Convenio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MONTH(AR7)+1>12,MONTH(AR7)+1-12,MONTH(AR7)+1)","v":1},{"$f":"IF(MONTH(AR7)+1>12,YEAR(AR7)+1,YEAR(AR7))","v":2025}]
["Novo ",null,"Tot. Trab. CEE/RNT",null,null,null,"Certificación do cadro de ",null,{"$f":"VALUE(\"1/\"&HLOOKUP(H8,BR2:CC3,2,FALSE)&\"/\"&(IF(HLOOKUP(H8,BR2:CDO3,2,FALSE)<12,YEAR(AR7)+1,YEAR(AR7))))","v":"2025-01-01"},null,"Cert.comprobada",null,"Si",{"$f":"COUNTIFS($J$11:$J$61,P7,$C$11:$C$61,0,$AO$11:$AO$61,\"SI\")","v":0},{"$f":"COUNTIFS($J$11:$J$61,P7,$C$11:$C$61,1,$AO$11:$AO$61,\"SI\")","v":0},"H","P.Trab",null,null,null,null,null,null,null,null,null,null,"Trab.",null,{"$f":"AB8","v":0},"Total  Achega mes",null,null,{"$f":"VALUE(SUBTOTAL(109,AH11:AH61))","v":0},"P.Extra",null,{"$f":"SUBTOTAL(9,AK12:AK60)","v":0},"T.c.Vacacións",null,{"$f":"SUBTOTAL(9,AN11:AN61)","v":0},null,"Periodo",null,"2024-12-01",{"$f":"EDATE(AR7,1)-1","v":"2024-12-31"},{"$f":"IF(MONTH(AH8)+1>12,MONTH(AH8)+1-12,MONTH(AH8)+1)","v":2},{"$f":"IF(MONTH(AH8)+1>12,YEAR(AH8)+1,YEAR(AH8))","v":2025},null,null,null,null,null,null,"Anexo X",null,null,null,null,null,null,{"$f":"SUBTOTAL(9,BI12:BI60)","v":0},null,null,{"$f":"SUBTOTAL(9,BL12:BL60)","v":0},null,null,{"$f":"SUBTOTAL(9,BO12:BO18060)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IT",15]
["IdX",{"$f":"MAXA(B12:B73)","v":1},"% Trab. c/discap.",null,null,{"$f":"IFERROR(AH9/F7,0)","v":0},"persoal do mes de ","Xaneiro",null,null,"Calculo correcto?",null,"Si",{"$f":"COUNTIFS($J$11:$J$61,P8,$C$11:$C$61,0,$AO$11:$AO$61,\"SI\")","v":0},{"$f":"COUNTIFS($J$11:$J$61,P8,$C$11:$C$61,1,$AO$11:$AO$61,\"SI\")","v":0},"M",{"$f":"SUM(N7:O8)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N7:O8)","v":0},null,{"$f":"AB8*180/30","v":0},"Ordinaria",null,"x",{"$f":"I7","v":"2025-01-01"},"Semestal",null,null,"Tot. Certificación mes de",null,null,null,"Convc.Axudas",null,{"$f":"AS7+1","v":"2025-01-01"},{"$f":"EDATE(AR8,9)-1","v":"2025-09-30"},"mes","ano",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AT",1,null,{"$f":"DY8","v":"NON"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS9","v":"NON"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"incio",null,null,null,null,null,null,null,null,null,null,null,"fin"]
[{"$f":"MAXA(A11:A61)+1","v":1},null,"G","Cod","Salario mes",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,"Tot. P. Trab. mes",null,null,{"$f":"COUNTIF(AO11:AO61,\"SI\")","v":0},null,null,"Total Anexo X",{"$f":"H8","v":"Xaneiro"},null,{"$f":"AN7+AK7+AH7","v":0},null,null,null,"Conv. IT","NON",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Xeral mes de",null,{"$f":"H8","v":"Xaneiro"},null,null,null,{"$f":"BO7+BL7+BI7","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total","Días","Días","Días",null,{"$f":"COLUMN()","v":107},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,8,9,10,11,12,1,2,3,4,5,6]
["IdX","IdN",null,null,"Convenio","Nº Rexistro","Traballador",null,"Data",null,null,null,null,"Data","Data","Código","Tipo ",null,null,null,null,null,null,null,null,null,null,null,null,null,"%","Tipo",null,"Achega","%",null,"Comp.","%",null,"Comp.",null,"Dias","IT","I T  /  A T",null,"Conv",null,null,null,"Xust",null,"INF.","Copia ","Comun.","Anexo",null,null,"Anexo","%","Dias","Achega Mensual","%","Dias","Comp.","%","Dias","Comp.",null,"C","A","L","E","N","D","A","R","I","O",null,"D","E",null,"T","R","A","B","A","L","L","O",null,"D","O",null,"M","E","S",null,null,"Días","Días","Días","Baixa","Baixa","Baixa",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"tres primeros",null,null,null,null,null,null,null,null,null,null,"Dias  1º","1º Período",null,null,null,null,"Dias  2º","2º Periodo",null,null,null,null,null,null,{"$f":"$AR$7","v":"2024-12-01"},{"$f":"EU11+1","v":"2025-01-01"},{"$f":"EV11+1","v":"2025-02-01"},"2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01",{"$f":"EU10","v":"2024-12-01"},{"$f":"FG11+1","v":"2025-01-01"},{"$f":"FH11+1","v":"2025-02-01"},"2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01"]
["IdN","IdX","D","RNT","Colectivo","Conv. Colect","(Apelido1 Apelido2, Nome)","N.I.F.","Nacemento","sexo","Discapacidade","Grao","Tipo","Alta ","Baixa","Contrato","Cont","Empresa","NIF","EXP","mes","total","Nomina","trab","DN","DA","DB","acheg","Rateo","+Cont","Xornada","Achega","Días","Mensual","Xornada2","Días3","P.P. Extra","Xornada4","Días5","Vacacións","Certific","Absentism","AT","Baixa6","Alta","Baixa7","Interindade","Observacións","Nómina","Pago","TC2","IDC","Cto","SEPE","XI","IDC8","TA2","XII","Xornada9","Sux.","Suxerida","Xornada10","Columna11","P.P. Extra12","Xornada13","Columna14","Vacacións15","Columna16","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20","21","22","23","24","25","26","27","28","29","30","31","Trab.","Baixa17","Baixa18","Acum ","xa sub","Pend","5",5,"inimes","finmes","diasnomina","diasbaixa","dbaixa","dalta","dbaixaat","dbaixait","Dias baixa mes","Diasconsumidos","Totdiasbaixa","ya subv.","Pedientes","DatainiCV","DiasCV",0,null,null,"1ºS 3","resto","os 12","- os 3 1ºS","os 12","Pago","Alt","Baix","Certific","Data_nómina",null,"Periodo",7,8,9,10,11,"Periodo",12,1,2,3,4,5,6,{"$f":"(1&\"/\"&IF(MONTH(EU10)+1>12,12-MONTH(EU10)+1,(MONTH(EU10)+1)&\"/\"&IF(MONTH(EU10)+1>12,YEAR(EU10)+1,YEAR(EU10))))-1","v":"2024-12-31"},{"$f":"(1&\"/\"&IF(MONTH(EV10)+1>12,12-MONTH(EV10)+1,(MONTH(EV10)+1)&\"/\"&IF(MONTH(EV10)+1>12,YEAR(EV10)+1,YEAR(EV10))))-1","v":"2025-01-31"},{"$f":"(1&\"/\"&IF(MONTH(EW10)+1>12,12-MONTH(EW10)+1,(MONTH(EW10)+1)&\"/\"&IF(MONTH(EW10)+1>12,YEAR(EW10)+1,YEAR(EW10))))-1","v":"2025-02-28"},"2025-03-31","2025-04-30",{"$f":"EOMONTH(EY10,1)","v":"2025-05-31"},"2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30",{"$f":"(1&\"/\"&IF(MONTH(FG10)+1>12,12-MONTH(FG10)+1,(MONTH(FG10)+1)&\"/\"&IF(MONTH(FG10)+1>12,YEAR(FG10)+1,YEAR(FG10))))-1","v":"2024-12-31"},{"$f":"(1&\"/\"&IF(MONTH(FH10)+1>12,12-MONTH(FH10)+1,(MONTH(FH10)+1)&\"/\"&IF(MONTH(FH10)+1>12,YEAR(FH10)+1,YEAR(FH10))))-1","v":"2025-01-31"},{"$f":"(1&\"/\"&IF(MONTH(FI10)+1>12,12-MONTH(FI10)+1,(MONTH(FI10)+1)&\"/\"&IF(MONTH(FI10)+1>12,YEAR(FI10)+1,YEAR(FI10))))-1","v":"2025-02-28"},"2025-03-31","2025-04-30",{"$f":"EOMONTH(FK10,1)","v":"2025-05-31"},"2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30"]
[null,1,{"$f":"IF(AND(K12=\"\",L12=\"\"),\"\",IF(L12>=65,1,IF(AND(L12>=33,OR(K12=\"P. Cerebral\",K12=\"Enf. Mental\",K12=\"D. Intelectual\",K12=\"Psíquica\")),1,0)))","v":""},{"$f":"IFERROR(MID(G12,1,2)&(MID(G12,FIND(\" \",G12,1)+1,2))&IFERROR((MID(G12,FIND(\",\",G12,1)+2,1)),MID(G12,FIND(\" \",G12,FIND(\" \",G12,1)+1)+1,1)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(P12,Importes!L:Q,2,FALSE),\"\")","v":""},{"$f":"IF(G12=\"\",\"\",$M$4)","v":""},{"$f":"IF(G12=\"\",\"\",#REF!)","v":""},{"$f":"IF(G12=\"\",\"\",#REF!)","v":""},{"$f":"IF(G12=\"\",\"\",IF($AH$8=\"Extra Inverno\",\"1/12/2016\",IF($AH$8=\"Extra Verán\",\"1/6/2017\",$AH$8)))","v":""},{"$f":"IF(G12=\"\",\"\",$AN$9)","v":""},{"$f":"IF(G12=\"\",\"\",IF($AG$8=\"x\",\"Mensualidade\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CU$7),12,1)),\"Extra Inverno\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CV$8),6,1)),\"Extra Verán\",\"\"))))","v":""},{"$f":"$AH$9","v":0},{"$f":"IF(I12=\"\",\"\",DAY(I12)&\"/\"&MONTH(I12)&\"/\"&YEAR(I12))","v":""},{"$f":"IF(N12=\"\",\"\",DAY(N12)&\"/\"&MONTH(N12)&\"/\"&YEAR(N12))","v":""},{"$f":"IF(O12=\"\",\"\",DAY(O12)&\"/\"&MONTH(O12)&\"/\"&YEAR(O12))","v":""},{"$f":"MID(AF12,1,4)","v":"AM+E"},"Si","1",null,{"$f":"IF(AC12=\"Non\",\"AM+e\",\"AM+E\")","v":"AM+E"},{"$f":"IFERROR(IF(AF12=\"AM\",DF12-AP12,IF(AF12=\"AM+E\",DF12-AP12,IF(AF12=\"CP\",DR12-AP12,IF(AF12=\"CV\",DR12-AP12,IF(AF12=\"CV+E\",DR12-AP12))))),0)","v":0},{"$f":"IFERROR(IF(OR(AD12=\"+CT\",AF12=\"\"),0,ROUND(IF(MOD(AG12,30)=0,QUOTIENT(AG12,30)*VLOOKUP(C12&AF12,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AE12>100,0,$AE12)/100),AG12*VLOOKUP(C12&AF12,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AE12>100,0,$AE12)/100)),2)),0)","v":0},{"$f":"IFERROR(IF(AJ12=\"\",\"\",AE12),\"\")","v":""},{"$f":"IFERROR(IF($M$8=\"Si\",BK12,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AJ12=\"\",\"\",IF(AJ12<180,AJ12*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($AI12>100,0,$AI12)/100),IF(AJ12=180,VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*6*(IF($AI12>100,0,$AI12)/100),0))),0)","v":""},{"$f":"IFERROR(IF(AM12=\"\",\"\",AE12),\"\")","v":""},{"$f":"IFERROR(IF($M$8=\"Si\",BN12,\"\"),\"\")","v":""},{"$f":"IF(AM12=\"\",\"\",IF(AM12>0,ROUND(IF(MOD(AM12,30)=0,QUOTIENT(AM12,30)*VLOOKUP(C12&IF(AC12=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AL12>100,0,$AL12)/100),AM12*VLOOKUP(C12&IF(AC12=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AL12>100,0,$AL12)/100)),2),0))","v":""},{"$f":"IFERROR(IF(ED12=\"NO\",\"\",ED12),\"\")","v":""},null,null,{"$f":"IF(AQ12=\"IT\",N12,IF(AQ12=\"AT\",N12,\"\"))","v":""},{"$f":"IF(AND(AR12<>\"\",O12>0),O12,\"\")","v":""},"Non",null,"",{"$f":"IF($AH12>0,\"X\",\"\")","v":""},"","","","","","","","","",81.3,{"$f":"IFERROR(IF(AF12=\"AM\",DF12,IF(AF12=\"AM+E\",DF12,IF(AF12=\"CP\",#REF!,IF(AF12=\"CV\",DR12,IF(AF12=\"CV+E\",DR12))))),0)","v":0},{"$f":"IFERROR(IF(OR(AD12=\"+CT\",AF12=\"\"),0,ROUND(IF(MOD(AG12,30)=0,QUOTIENT(AG12,30)*VLOOKUP(#REF!&AF12,Importes!$A$2:$F$14,6,FALSE)*(IF($AE12>100,0,$AE12)/100),AG12*VLOOKUP(#REF!&AF12,Importes!$A$2:$F$14,5,FALSE)*(IF($AE12>100,0,$AE12)/100)),2)),0)","v":0},{"$f":"IFERROR(IF(BK12=\"\",\"\",BG12),\"\")","v":""},{"$f":"IFERROR(ROUND(IF($AI$8=\"Anual\",0.5,1)*IF(AND(AF12=\"AM\",OR(EA12=\"ALINT\",EA12=\"AL\")),#REF!,IF(AND(AF12=\"AM\",#REF!=\"x\"),#REF!,\"\")),0),\"\")","v":""},{"$f":"IF(AJ12=\"\",\"\",IF(AJ12>0,ROUND(IF(MOD(AJ12,30)=0,QUOTIENT(AJ12,30)*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*(IF($BG12>100,0,$BG12)/100),BK12*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($BG12>100,0,$BG12)/100)),2),0))","v":""},{"$f":"IFERROR(IF(BN12=\"\",\"\",BG12),\"\")","v":""},{"$f":"IFERROR(IF(OR(EA12=\"ALINT\",EA12=\"AL\"),DR12,\"\"),\"\")","v":""},{"$f":"IF(AM12=\"\",\"\",IF(AM12>0,ROUND(IF(MOD(AM12,30)=0,QUOTIENT(AM12,30)*VLOOKUP(#REF!&IF(AC12=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,6,FALSE)*(IF($BG12>100,0,$BG12)/100),AM12*VLOOKUP(#REF!&IF(AC12=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,5,FALSE)*(IF($BG12>100,0,$BG12)/100)),2),0))","v":""},{"$f":"IF(IFERROR(VLOOKUP(H12,$AU$12:$AU$60,1,FALSE),\"\")=\"\",\"\",1)","v":""},{"$f":"IF(VALUE($A12)=0,\"\",IF(BQ$11=\"\",\"\",IF($O12<BQ$6,\"\",IF($N12>BQ$6,\"\",IF(AND(OR($O12=\"\",$O12>=BQ$6),$AR12=\"\",$AF12<>\"\"),\"F\",IF(AND($AR12<=BQ$6,OR($AS12=$O12,$AS12>=BQ$6,IF($AS12=\"\",$AU$5))),\"h\",IF($DE12>=BQ$6,\"F\",\"\")))))))","v":""},"","","","","","","","","",{"$f":"IF(VALUE($A12)=0,\"\",IF(CA$11=\"\",\"\",IF($O12<CA$6,\"\",IF($N12>CA$6,\"\",IF(AND(OR($O12=\"\",$O12>=CA$6),$AR12=\"\",$AF12<>\"\"),\"F\",IF(AND($AR12<=CA$6,OR($AS12=$O12,$AS12>=CA$6,IF($AS12=\"\",$AU$5))),\"h\",IF($DE12>=CA$6,\"F\",\"\")))))))","v":""},"","","","","","","","","",{"$f":"IF(VALUE($A12)=0,\"\",IF(CK$11=\"\",\"\",IF($O12<CK$6,\"\",IF($N12>CK$6,\"\",IF(AND(OR($O12=\"\",$O12>=CK$6),$AR12=\"\",$AF12<>\"\"),\"F\",IF(AND($AR12<=CK$6,OR($AS12=$O12,$AS12>=CK$6,IF($AS12=\"\",$AU$5))),\"h\",IF($DE12>=CK$6,\"F\",\"\")))))))","v":""},"","","","","","","","","","",{"$f":"IF(COUNTIF(BP12:CU12,\"F\")=0,0,COUNTIF(BP12:CU12,\"F\"))","v":0},{"$f":"IF(COUNTIF(BP12:CU12,\"h\")=0,0,COUNTIF(BP12:CU12,\"h\"))","v":0},{"$f":"IF(OR(AQ12=\"IT\",AQ12=\"AT\"),DI12+1-(DH12),0)","v":0},{"$f":"IF(AQ12=\"AT\",1,IF(IF(AQ12=\"IT\",DI12+1-(DH12),0)>15,15,IF(AQ12=\"IT\",DI12+1-(DH12),0)))","v":0},{"$f":"IF(AQ12=\"IT\",IF(CX12-CW12>15,15,CX12-CW12),IF(AQ12=\"AT\",IF(CX12-CW12>1,1,CX12-CW12),0))","v":0},{"$f":"IF(OR(AT12=\"SI\",$DA$8=\"SI\"),CY12-CZ12,IF(AND(AT12<>\"SI\",OR($DA$8=\"NON\",$DA$8=\"<<>>\")),IF(CZ12<=3,IF(CY12-CZ12-3<=0,IF(AQ12=\"AT\",IF(CZ12=1,0,1),0),CY12-CZ12-(3-CZ12)),CY12-CZ12),0))","v":0},{"$f":"IF(COLUMN()>0,5,5)","v":5},5,{"$f":"IF(N12<$AH$8,$AH$8,N12)","v":"2025-01-01"},{"$f":"IF(O12=\"\",$AU$5,O12)","v":"2025-01-31"},{"$f":"IF(CV12+DG12>30,30,IF(AND(MONTH($I$7)=2,CV12>=DAY($AU$5),OR(AR12=\"\",AR12<=$I$7)),30,IF(CV12+DA12>30,30,CV12+DA12)))","v":0},{"$f":"DP12","v":0},{"$f":"IF(AQ12=\"at\",IF(DJ12<$AR$7,DJ12,IF(DJ12<$AH$8,$AH$8-1,DJ12)),DK12)","v":"2025-01-01"},{"$f":"IF(OR(AS12=\"\",AS12>$AU$5),IF(O12=\"\",$AU$5,IF(O12>$AU$5,$AU$5,O12)),AS12)","v":"2025-01-31"},{"$f":"IF(AQ12=\"AT\",DK12,0)","v":"00:00:00"},{"$f":"IF(IF(AR12=\"\",0,AR12)+3=3,VALUE(1&\"-\"&1&\"-\"&$AU$7),AR12)","v":"2025-01-01"},{"$f":"CW12","v":0},{"$f":"IF(OR(AQ12=\"IT\",AQ12=\"AT\"),IF(DH12<DD12,DD12-(DH12),0),0)","v":0},{"$f":"IF(OR(AQ12=\"IT\",AQ12=\"AT\"),DI12+1-(DH12),0)","v":0},{"$f":"IF(OR(AQ12=\"IT\",AQ12=\"AT\"),IF(DM12>=15,12,IF(DM12<15,DM12,DM12-3)),0)","v":0},{"$f":"IF(AND(AQ12=\"AT\",DN12-DL12=0),1,IF(AQ12=\"IT\",DZ12,0))","v":0},{"$f":"IF(N12<VALUE(1&\"-\"&1&\"-\"&IF(YEAR($AU$5)<$AU$7,YEAR($AU$5),$AU$7)),VALUE(1&\"-\"&1&\"-\"&IF(YEAR($AU$5)<$AU$7,YEAR($AU$5),$AU$7)),N12)","v":"2025-01-01"},{"$f":"IF(O12=\"\",0,(DAYS360(DQ12,O12)+1)/30*2.5)","v":0},{"$f":"IFERROR(DS11+IF(EE12=$I$7,1,0),0)","v":0},{"$f":"IF(DS12=\"\",\"\",IF(MOD(DS12,10)=0,QUOTIENT(DS12,10),QUOTIENT(DS12,10)+1))","v":0},{"$f":"QUOTIENT(COUNTIF(EE:EE,$I$7),10)+IF(MOD(COUNTIF(EE:EE,$I$7),10)>0,1,0)","v":0},{"$f":"IF(DO12>=3,3,DO12)","v":0},{"$f":"IF(OR($DY$8=\"SI\",$AT12=\"SI\"),DV12,3-DV12)","v":3},{"$f":"IF(DM12>15,IF(OR($DY$8=\"SI\",$AT12=\"SI\"),15,12),IF(OR($DY$8=\"SI\",$AT12=\"SI\"),DM12,DM12-DV12))","v":0},{"$f":"IF(DN12-DW12-DV12<0,0,IF(DN12-DW12-DV12>12,IF(OR($DY$8=\"SI\",$AT12=\"SI\"),15,12),IF(DN12-DW12-DV12>CW12,CW12-DW12,DN12-DW12-DV12)))","v":0},{"$f":"IF(DY12-DX12>=IF(OR($DY$8=\"SI\",$AT12=\"SI\"),15,12),IF(OR($DY$8=\"SI\",$AT12=\"SI\"),15,12),DY12-DX12)","v":0},{"$f":"EB12&EC12&IF(OR(P12=510,P12=410),\"INT\",\"\")","v":"AA"},{"$f":"IF(YEAR(N12)<YEAR($I$7),\"A\",IF(YEAR(N12)=YEAR($I$7),IF(MONTH(N12)<=MONTH($I$7),\"A\",\"NO\")))","v":"A"},{"$f":"IF(O12=\"\",\"A\",IF(YEAR(O12)>YEAR($I$7),\"A\",IF(YEAR(O12)=YEAR($I$7),IF(MONTH(O12)>MONTH($I$7),\"A\",IF(MONTH(O12)=MONTH($I$7),\"L\",\"B\")))))","v":"A"},{"$f":"IFERROR(IF(M12<33,\"NO\",IF(OR(EA12=\"AA\",EA12=\"AL\"),\"SI\",IF(OR(EA12=\"AAINT\",EA12=\"ALINT\"),\"SI\"))),\"\")","v":"NO"},{"$f":"IFERROR(IF(ED12=\"SI\",$I$7,\"\"),0)","v":""},null,{"$f":"IFERROR(SUM(EH12:EL12),0)","v":148},{"$f":"IF(OR(EU12=0,FG12=0),0,IF(FG12-EU12+1>30,30,FG12-EU12+1))","v":30},{"$f":"IF(OR(EV12=0,FH12=0),0,IF(FH12-EV12+1>30,30,FH12-EV12+1))","v":30},{"$f":"IF(OR(EW12=0,FI12=0),0,IF(FI12-EW12+1>30,30,FI12-EW12+1))","v":28},{"$f":"IF(OR(EX12=0,FJ12=0),0,IF(FJ12-EX12+1>30,30,FJ12-EX12+1))","v":30},{"$f":"IF(OR(EY12=0,FK12=0),0,IF(FK12-EY12+1>30,30,FK12-EY12+1))","v":30},{"$f":"IFERROR(SUM(EN12:ET12),0)","v":210},{"$f":"IF(OR(EZ12=0,FL12=0),0,IF(FL12-EZ12+1>30,30,FL12-EZ12+1))","v":30},{"$f":"IF(OR(FA12=0,FM12=0),0,IF(FM12-FA12+1>30,30,FM12-FA12+1))","v":30},{"$f":"IF(IF(OR(FB12=0,FN12=0),0,IF(FN12-FB12+1>30,30,FN12-FB12+1))>=28,30,IF(OR(FB12=0,FN12=0),0,IF(FN12-FB12+1>30,30,FN12-FB12+1)))","v":30},{"$f":"IF(OR(FC12=0,FO12=0),0,IF(FO12-FC12+1>30,30,FO12-FC12+1))","v":30},{"$f":"IF(OR(FD12=0,FP12=0),0,IF(FP12-FD12+1>30,30,FP12-FD12+1))","v":30},{"$f":"IF(OR(FE12=0,FQ12=0),0,IF(FQ12-FE12+1>30,30,FQ12-FE12+1))","v":30},{"$f":"IF(OR(FF12=0,FR12=0),0,IF(FR12-FF12+1>30,30,FR12-FF12+1))","v":30},{"$f":"IFERROR(IF($N12<=EU$11,1,IF(YEAR($N12)=YEAR(EU$11),IF(MONTH($N12)=MONTH(EU$11),DAY($N12),0))),0)","v":1},1,1,1,1,1,1,1,1,1,1,1,{"$f":"IFERROR(IF(OR($O12=\"\",$O12=0),DAY(FG$11),IF($O12>=FG$11,DAY(FG$11),IF(MONTH($O12)=MONTH(FG$11),DAY($O12),0))),0)","v":31},31,28,31,30,31,30,31,31,30,31,30]
[null,1,{"$f":"IF(AND(K13=\"\",L13=\"\"),\"\",IF(L13>=65,1,IF(AND(L13>=33,OR(K13=\"P. Cerebral\",K13=\"Enf. Mental\",K13=\"D. Intelectual\",K13=\"Psíquica\")),1,0)))","v":""},{"$f":"IFERROR(MID(G13,1,2)&(MID(G13,FIND(\" \",G13,1)+1,2))&IFERROR((MID(G13,FIND(\",\",G13,1)+2,1)),MID(G13,FIND(\" \",G13,FIND(\" \",G13,1)+1)+1,1)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(P13,Importes!L:Q,2,FALSE),\"\")","v":""},{"$f":"IF(G13=\"\",\"\",$M$4)","v":""},{"$f":"IF(G13=\"\",\"\",#REF!)","v":""},{"$f":"IF(G13=\"\",\"\",#REF!)","v":""},{"$f":"IF(G13=\"\",\"\",IF($AH$8=\"Extra Inverno\",\"1/12/2016\",IF($AH$8=\"Extra Verán\",\"1/6/2017\",$AH$8)))","v":""},{"$f":"IF(G13=\"\",\"\",$AN$9)","v":""},{"$f":"IF(G13=\"\",\"\",IF($AG$8=\"x\",\"Mensualidade\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CU$7),12,1)),\"Extra Inverno\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CV$8),6,1)),\"Extra Verán\",\"\"))))","v":""},0,{"$f":"IF(I13=\"\",\"\",DAY(I13)&\"/\"&MONTH(I13)&\"/\"&YEAR(I13))","v":""},{"$f":"IF(N13=\"\",\"\",DAY(N13)&\"/\"&MONTH(N13)&\"/\"&YEAR(N13))","v":""},{"$f":"IF(O13=\"\",\"\",DAY(O13)&\"/\"&MONTH(O13)&\"/\"&YEAR(O13))","v":""},{"$f":"MID(AF13,1,4)","v":"AM+E"},"Si","1",null,{"$f":"IF(AC13=\"Non\",\"AM+e\",\"AM+E\")","v":"AM+E"},{"$f":"IFERROR(IF(AF13=\"AM\",DF13-AP13,IF(AF13=\"AM+E\",DF13-AP13,IF(AF13=\"CP\",DR13-AP13,IF(AF13=\"CV\",DR13-AP13,IF(AF13=\"CV+E\",DR13-AP13))))),0)","v":0},{"$f":"IFERROR(IF(OR(AD13=\"+CT\",AF13=\"\"),0,ROUND(IF(MOD(AG13,30)=0,QUOTIENT(AG13,30)*VLOOKUP(C13&AF13,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AE13>100,0,$AE13)/100),AG13*VLOOKUP(C13&AF13,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AE13>100,0,$AE13)/100)),2)),0)","v":0},{"$f":"IFERROR(IF(AJ13=\"\",\"\",AE13),\"\")","v":""},{"$f":"IFERROR(IF($M$8=\"Si\",BK13,\"\"),\"\")","v":""},{"$f":"IFERROR(IF(AJ13=\"\",\"\",IF(AJ13<180,AJ13*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($AI13>100,0,$AI13)/100),IF(AJ13=180,VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*6*(IF($AI13>100,0,$AI13)/100),0))),0)","v":""},{"$f":"IFERROR(IF(AM13=\"\",\"\",AE13),\"\")","v":""},{"$f":"IFERROR(IF($M$8=\"Si\",BN13,\"\"),\"\")","v":""},{"$f":"IF(AM13=\"\",\"\",IF(AM13>0,ROUND(IF(MOD(AM13,30)=0,QUOTIENT(AM13,30)*VLOOKUP(C13&IF(AC13=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AL13>100,0,$AL13)/100),AM13*VLOOKUP(C13&IF(AC13=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AL13>100,0,$AL13)/100)),2),0))","v":""},{"$f":"IFERROR(IF(ED13=\"NO\",\"\",ED13),\"\")","v":""},null,null,{"$f":"IF(AQ13=\"IT\",N13,IF(AQ13=\"AT\",N13,\"\"))","v":""},{"$f":"IF(AND(AR13<>\"\",O13>0),O13,\"\")","v":""},"Non",null,"","","","","","","","","","","",81.3,{"$f":"IFERROR(IF(AF13=\"AM\",DF13,IF(AF13=\"AM+E\",DF13,IF(AF13=\"CP\",#REF!,IF(AF13=\"CV\",DR13,IF(AF13=\"CV+E\",DR13))))),0)","v":0},{"$f":"IFERROR(IF(OR(AD13=\"+CT\",AF13=\"\"),0,ROUND(IF(MOD(AG13,30)=0,QUOTIENT(AG13,30)*VLOOKUP(#REF!&AF13,Importes!$A$2:$F$14,6,FALSE)*(IF($AE13>100,0,$AE13)/100),AG13*VLOOKUP(#REF!&AF13,Importes!$A$2:$F$14,5,FALSE)*(IF($AE13>100,0,$AE13)/100)),2)),0)","v":0},{"$f":"IFERROR(IF(BK13=\"\",\"\",BG13),\"\")","v":""},{"$f":"IFERROR(ROUND(IF($AI$8=\"Anual\",0.5,1)*IF(AND(AF13=\"AM\",OR(EA13=\"ALINT\",EA13=\"AL\")),#REF!,IF(AND(AF13=\"AM\",#REF!=\"x\"),#REF!,\"\")),0),\"\")","v":""},{"$f":"IF(AJ13=\"\",\"\",IF(AJ13>0,ROUND(IF(MOD(AJ13,30)=0,QUOTIENT(AJ13,30)*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*(IF($BG13>100,0,$BG13)/100),BK13*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($BG13>100,0,$BG13)/100)),2),0))","v":""},{"$f":"IFERROR(IF(BN13=\"\",\"\",BG13),\"\")","v":""},{"$f":"IFERROR(IF(OR(EA13=\"ALINT\",EA13=\"AL\"),DR13,\"\"),\"\")","v":""},{"$f":"IF(AM13=\"\",\"\",IF(AM13>0,ROUND(IF(MOD(AM13,30)=0,QUOTIENT(AM13,30)*VLOOKUP(#REF!&IF(AC13=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,6,FALSE)*(IF($BG13>100,0,$BG13)/100),AM13*VLOOKUP(#REF!&IF(AC13=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,5,FALSE)*(IF($BG13>100,0,$BG13)/100)),2),0))","v":""},{"$f":"IF(IFERROR(VLOOKUP(H13,$AU$12:$AU$60,1,FALSE),\"\")=\"\",\"\",1)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(COUNTIF(BP13:CU13,\"F\")=0,0,COUNTIF(BP13:CU13,\"F\"))","v":0},{"$f":"IF(COUNTIF(BP13:CU13,\"h\")=0,0,COUNTIF(BP13:CU13,\"h\"))","v":0},{"$f":"IF(OR(AQ13=\"IT\",AQ13=\"AT\"),DI13+1-(DH13),0)","v":0},{"$f":"IF(AQ13=\"AT\",1,IF(IF(AQ13=\"IT\",DI13+1-(DH13),0)>15,15,IF(AQ13=\"IT\",DI13+1-(DH13),0)))","v":0},{"$f":"IF(AQ13=\"IT\",IF(CX13-CW13>15,15,CX13-CW13),IF(AQ13=\"AT\",IF(CX13-CW13>1,1,CX13-CW13),0))","v":0},{"$f":"IF(OR(AT13=\"SI\",$DA$8=\"SI\"),CY13-CZ13,IF(AND(AT13<>\"SI\",OR($DA$8=\"NON\",$DA$8=\"<<>>\")),IF(CZ13<=3,IF(CY13-CZ13-3<=0,IF(AQ13=\"AT\",IF(CZ13=1,0,1),0),CY13-CZ13-(3-CZ13)),CY13-CZ13),0))","v":0},5,5,{"$f":"IF(N13<$AH$8,$AH$8,N13)","v":"2025-01-01"},{"$f":"IF(O13=\"\",$AU$5,O13)","v":"2025-01-31"},{"$f":"IF(CV13+DG13>30,30,IF(AND(MONTH($I$7)=2,CV13>=DAY($AU$5),OR(AR13=\"\",AR13<=$I$7)),30,IF(CV13+DA13>30,30,CV13+DA13)))","v":0},{"$f":"DP13","v":0},{"$f":"IF(AQ13=\"at\",IF(DJ13<$AR$7,DJ13,IF(DJ13<$AH$8,$AH$8-1,DJ13)),DK13)","v":"2025-01-01"},{"$f":"IF(OR(AS13=\"\",AS13>$AU$5),IF(O13=\"\",$AU$5,IF(O13>$AU$5,$AU$5,O13)),AS13)","v":"2025-01-31"},{"$f":"IF(AQ13=\"AT\",DK13,0)","v":"00:00:00"},{"$f":"IF(IF(AR13=\"\",0,AR13)+3=3,VALUE(1&\"-\"&1&\"-\"&$AU$7),AR13)","v":"2025-01-01"},{"$f":"CW13","v":0},{"$f":"IF(OR(AQ13=\"IT\",AQ13=\"AT\"),IF(DH13<DD13,DD13-(DH13),0),0)","v":0},{"$f":"IF(OR(AQ13=\"IT\",AQ13=\"AT\"),DI13+1-(DH13),0)","v":0},{"$f":"IF(OR(AQ13=\"IT\",AQ13=\"AT\"),IF(DM13>=15,12,IF(DM13<15,DM13,DM13-3)),0)","v":0},{"$f":"IF(AND(AQ13=\"AT\",DN13-DL13=0),1,IF(AQ13=\"IT\",DZ13,0))","v":0},{"$f":"IF(N13<VALUE(1&\"-\"&1&\"-\"&IF(YEAR($AU$5)<$AU$7,YEAR($AU$5),$AU$7)),VALUE(1&\"-\"&1&\"-\"&IF(YEAR($AU$5)<$AU$7,YEAR($AU$5),$AU$7)),N13)","v":"2025-01-01"},{"$f":"IF(O13=\"\",0,(DAYS360(DQ13,O13)+1)/30*2.5)","v":0},{"$f":"IFERROR(DS12+IF(EE13=$I$7,1,0),0)","v":0},{"$f":"IF(DS13=\"\",\"\",IF(MOD(DS13,10)=0,QUOTIENT(DS13,10),QUOTIENT(DS13,10)+1))","v":0},{"$f":"QUOTIENT(COUNTIF(EE:EE,$I$7),10)+IF(MOD(COUNTIF(EE:EE,$I$7),10)>0,1,0)","v":0},{"$f":"IF(DO13>=3,3,DO13)","v":0},{"$f":"IF(OR($DY$8=\"SI\",$AT13=\"SI\"),DV13,3-DV13)","v":3},{"$f":"IF(DM13>15,IF(OR($DY$8=\"SI\",$AT13=\"SI\"),15,12),IF(OR($DY$8=\"SI\",$AT13=\"SI\"),DM13,DM13-DV13))","v":0},{"$f":"IF(DN13-DW13-DV13<0,0,IF(DN13-DW13-DV13>12,IF(OR($DY$8=\"SI\",$AT13=\"SI\"),15,12),IF(DN13-DW13-DV13>CW13,CW13-DW13,DN13-DW13-DV13)))","v":0},{"$f":"IF(DY13-DX13>=IF(OR($DY$8=\"SI\",$AT13=\"SI\"),15,12),IF(OR($DY$8=\"SI\",$AT13=\"SI\"),15,12),DY13-DX13)","v":0},{"$f":"EB13&EC13&IF(OR(P13=510,P13=410),\"INT\",\"\")","v":"AA"},{"$f":"IF(YEAR(N13)<YEAR($I$7),\"A\",IF(YEAR(N13)=YEAR($I$7),IF(MONTH(N13)<=MONTH($I$7),\"A\",\"NO\")))","v":"A"},{"$f":"IF(O13=\"\",\"A\",IF(YEAR(O13)>YEAR($I$7),\"A\",IF(YEAR(O13)=YEAR($I$7),IF(MONTH(O13)>MONTH($I$7),\"A\",IF(MONTH(O13)=MONTH($I$7),\"L\",\"B\")))))","v":"A"},{"$f":"IFERROR(IF(M13<33,\"NO\",IF(OR(EA13=\"AA\",EA13=\"AL\"),\"SI\",IF(OR(EA13=\"AAINT\",EA13=\"ALINT\"),\"SI\"))),\"\")","v":"NO"},{"$f":"IFERROR(IF(ED13=\"SI\",$I$7,\"\"),0)","v":""},null,{"$f":"IFERROR(SUM(EH13:EL13),0)","v":148},{"$f":"IF(OR(EU13=0,FG13=0),0,IF(FG13-EU13+1>30,30,FG13-EU13+1))","v":30},{"$f":"IF(OR(EV13=0,FH13=0),0,IF(FH13-EV13+1>30,30,FH13-EV13+1))","v":30},{"$f":"IF(OR(EW13=0,FI13=0),0,IF(FI13-EW13+1>30,30,FI13-EW13+1))","v":28},{"$f":"IF(OR(EX13=0,FJ13=0),0,IF(FJ13-EX13+1>30,30,FJ13-EX13+1))","v":30},{"$f":"IF(OR(EY13=0,FK13=0),0,IF(FK13-EY13+1>30,30,FK13-EY13+1))","v":30},{"$f":"IFERROR(SUM(EN13:ET13),0)","v":210},{"$f":"IF(OR(EZ13=0,FL13=0),0,IF(FL13-EZ13+1>30,30,FL13-EZ13+1))","v":30},{"$f":"IF(OR(FA13=0,FM13=0),0,IF(FM13-FA13+1>30,30,FM13-FA13+1))","v":30},{"$f":"IF(IF(OR(FB13=0,FN13=0),0,IF(FN13-FB13+1>30,30,FN13-FB13+1))>=28,30,IF(OR(FB13=0,FN13=0),0,IF(FN13-FB13+1>30,30,FN13-FB13+1)))","v":30},{"$f":"IF(OR(FC13=0,FO13=0),0,IF(FO13-FC13+1>30,30,FO13-FC13+1))","v":30},{"$f":"IF(OR(FD13=0,FP13=0),0,IF(FP13-FD13+1>30,30,FP13-FD13+1))","v":30},{"$f":"IF(OR(FE13=0,FQ13=0),0,IF(FQ13-FE13+1>30,30,FQ13-FE13+1))","v":30},{"$f":"IF(OR(FF13=0,FR13=0),0,IF(FR13-FF13+1>30,30,FR13-FF13+1))","v":30},1,1,1,1,1,1,1,1,1,1,1,1,31,31,28,31,30,31,30,31,31,30,31,30]
[null,1,"","",null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(P14,Importes!L:Q,2,FALSE),\"\")","v":""},{"$f":"IF(G14=\"\",\"\",$M$4)","v":""},{"$f":"IF(G14=\"\",\"\",#REF!)","v":""},{"$f":"IF(G14=\"\",\"\",#REF!)","v":""},"","",{"$f":"IF(G14=\"\",\"\",IF($AG$8=\"x\",\"Mensualidade\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CU$7),12,1)),\"Extra Inverno\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CV$8),6,1)),\"Extra Verán\",\"\"))))","v":""},0,"","","","AM+E","Si","1",null,"AM+E",0,{"$f":"IFERROR(IF(OR(AD14=\"+CT\",AF14=\"\"),0,ROUND(IF(MOD(AG14,30)=0,QUOTIENT(AG14,30)*VLOOKUP(C14&AF14,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AE14>100,0,$AE14)/100),AG14*VLOOKUP(C14&AF14,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AE14>100,0,$AE14)/100)),2)),0)","v":0},"","",{"$f":"IFERROR(IF(AJ14=\"\",\"\",IF(AJ14<180,AJ14*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($AI14>100,0,$AI14)/100),IF(AJ14=180,VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*6*(IF($AI14>100,0,$AI14)/100),0))),0)","v":""},"","",{"$f":"IF(AM14=\"\",\"\",IF(AM14>0,ROUND(IF(MOD(AM14,30)=0,QUOTIENT(AM14,30)*VLOOKUP(C14&IF(AC14=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AL14>100,0,$AL14)/100),AM14*VLOOKUP(C14&IF(AC14=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AL14>100,0,$AL14)/100)),2),0))","v":""},"",null,null,"","","Non",null,"","","","","","","","","","","",81.3,{"$f":"IFERROR(IF(AF14=\"AM\",DF14,IF(AF14=\"AM+E\",DF14,IF(AF14=\"CP\",#REF!,IF(AF14=\"CV\",DR14,IF(AF14=\"CV+E\",DR14))))),0)","v":0},{"$f":"IFERROR(IF(OR(AD14=\"+CT\",AF14=\"\"),0,ROUND(IF(MOD(AG14,30)=0,QUOTIENT(AG14,30)*VLOOKUP(#REF!&AF14,Importes!$A$2:$F$14,6,FALSE)*(IF($AE14>100,0,$AE14)/100),AG14*VLOOKUP(#REF!&AF14,Importes!$A$2:$F$14,5,FALSE)*(IF($AE14>100,0,$AE14)/100)),2)),0)","v":0},"",{"$f":"IFERROR(ROUND(IF($AI$8=\"Anual\",0.5,1)*IF(AND(AF14=\"AM\",OR(EA14=\"ALINT\",EA14=\"AL\")),#REF!,IF(AND(AF14=\"AM\",#REF!=\"x\"),#REF!,\"\")),0),\"\")","v":""},{"$f":"IF(AJ14=\"\",\"\",IF(AJ14>0,ROUND(IF(MOD(AJ14,30)=0,QUOTIENT(AJ14,30)*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*(IF($BG14>100,0,$BG14)/100),BK14*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($BG14>100,0,$BG14)/100)),2),0))","v":""},"","",{"$f":"IF(AM14=\"\",\"\",IF(AM14>0,ROUND(IF(MOD(AM14,30)=0,QUOTIENT(AM14,30)*VLOOKUP(#REF!&IF(AC14=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,6,FALSE)*(IF($BG14>100,0,$BG14)/100),AM14*VLOOKUP(#REF!&IF(AC14=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,5,FALSE)*(IF($BG14>100,0,$BG14)/100)),2),0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,0,0,0,0,0,5,5,"2025-01-01","2025-01-31",0,0,"2025-01-01","2025-01-31","00:00:00","2025-01-01",0,0,0,0,0,"2025-01-01",0,0,0,0,0,3,0,0,0,"AA","A","A","NO","",null,148,30,30,28,30,30,210,30,30,30,30,30,30,30,1,1,1,1,1,1,1,1,1,1,1,1,31,31,28,31,30,31,30,31,31,30,31,30]
[null,1,"","",null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(P15,Importes!L:Q,2,FALSE),\"\")","v":""},{"$f":"IF(G15=\"\",\"\",$M$4)","v":""},{"$f":"IF(G15=\"\",\"\",#REF!)","v":""},{"$f":"IF(G15=\"\",\"\",#REF!)","v":""},{"$f":"IF(G15=\"\",\"\",IF($AH$8=\"Extra Inverno\",\"1/12/2016\",IF($AH$8=\"Extra Verán\",\"1/6/2017\",$AH$8)))","v":""},{"$f":"IF(G15=\"\",\"\",$AN$9)","v":""},{"$f":"IF(G15=\"\",\"\",IF($AG$8=\"x\",\"Mensualidade\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CU$7),12,1)),\"Extra Inverno\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CV$8),6,1)),\"Extra Verán\",\"\"))))","v":""},0,{"$f":"IF(I15=\"\",\"\",DAY(I15)&\"/\"&MONTH(I15)&\"/\"&YEAR(I15))","v":""},{"$f":"IF(N15=\"\",\"\",DAY(N15)&\"/\"&MONTH(N15)&\"/\"&YEAR(N15))","v":""},{"$f":"IF(O15=\"\",\"\",DAY(O15)&\"/\"&MONTH(O15)&\"/\"&YEAR(O15))","v":""},{"$f":"MID(AF15,1,4)","v":"AM+E"},"Si","1",null,"AM+E",0,{"$f":"IFERROR(IF(OR(AD15=\"+CT\",AF15=\"\"),0,ROUND(IF(MOD(AG15,30)=0,QUOTIENT(AG15,30)*VLOOKUP(C15&AF15,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AE15>100,0,$AE15)/100),AG15*VLOOKUP(C15&AF15,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AE15>100,0,$AE15)/100)),2)),0)","v":0},"","",{"$f":"IFERROR(IF(AJ15=\"\",\"\",IF(AJ15<180,AJ15*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($AI15>100,0,$AI15)/100),IF(AJ15=180,VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*6*(IF($AI15>100,0,$AI15)/100),0))),0)","v":""},"","",{"$f":"IF(AM15=\"\",\"\",IF(AM15>0,ROUND(IF(MOD(AM15,30)=0,QUOTIENT(AM15,30)*VLOOKUP(C15&IF(AC15=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AL15>100,0,$AL15)/100),AM15*VLOOKUP(C15&IF(AC15=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AL15>100,0,$AL15)/100)),2),0))","v":""},"",null,null,"","","Non",null,"","","","","","","","","","","",81.3,{"$f":"IFERROR(IF(AF15=\"AM\",DF15,IF(AF15=\"AM+E\",DF15,IF(AF15=\"CP\",#REF!,IF(AF15=\"CV\",DR15,IF(AF15=\"CV+E\",DR15))))),0)","v":0},{"$f":"IFERROR(IF(OR(AD15=\"+CT\",AF15=\"\"),0,ROUND(IF(MOD(AG15,30)=0,QUOTIENT(AG15,30)*VLOOKUP(#REF!&AF15,Importes!$A$2:$F$14,6,FALSE)*(IF($AE15>100,0,$AE15)/100),AG15*VLOOKUP(#REF!&AF15,Importes!$A$2:$F$14,5,FALSE)*(IF($AE15>100,0,$AE15)/100)),2)),0)","v":0},"",{"$f":"IFERROR(ROUND(IF($AI$8=\"Anual\",0.5,1)*IF(AND(AF15=\"AM\",OR(EA15=\"ALINT\",EA15=\"AL\")),#REF!,IF(AND(AF15=\"AM\",#REF!=\"x\"),#REF!,\"\")),0),\"\")","v":""},{"$f":"IF(AJ15=\"\",\"\",IF(AJ15>0,ROUND(IF(MOD(AJ15,30)=0,QUOTIENT(AJ15,30)*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*(IF($BG15>100,0,$BG15)/100),BK15*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($BG15>100,0,$BG15)/100)),2),0))","v":""},"","",{"$f":"IF(AM15=\"\",\"\",IF(AM15>0,ROUND(IF(MOD(AM15,30)=0,QUOTIENT(AM15,30)*VLOOKUP(#REF!&IF(AC15=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,6,FALSE)*(IF($BG15>100,0,$BG15)/100),AM15*VLOOKUP(#REF!&IF(AC15=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,5,FALSE)*(IF($BG15>100,0,$BG15)/100)),2),0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,0,0,0,0,0,5,5,"2025-01-01","2025-01-31",0,0,"2025-01-01","2025-01-31","00:00:00","2025-01-01",0,0,0,0,0,"2025-01-01",0,0,0,0,0,3,0,0,0,"AA","A","A","NO","",null,148,30,30,28,30,30,210,30,30,30,30,30,30,30,1,1,1,1,1,1,1,1,1,1,1,1,31,31,28,31,30,31,30,31,31,30,31,30]
[null,1,"","",null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(P16,Importes!L:Q,2,FALSE),\"\")","v":""},"",{"$f":"IF(G16=\"\",\"\",#REF!)","v":""},{"$f":"IF(G16=\"\",\"\",#REF!)","v":""},"","",{"$f":"IF(G16=\"\",\"\",IF($AG$8=\"x\",\"Mensualidade\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CU$7),12,1)),\"Extra Inverno\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CV$8),6,1)),\"Extra Verán\",\"\"))))","v":""},0,"","","","AM+E","Si","1",null,"AM+E",0,{"$f":"IFERROR(IF(OR(AD16=\"+CT\",AF16=\"\"),0,ROUND(IF(MOD(AG16,30)=0,QUOTIENT(AG16,30)*VLOOKUP(C16&AF16,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AE16>100,0,$AE16)/100),AG16*VLOOKUP(C16&AF16,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AE16>100,0,$AE16)/100)),2)),0)","v":0},"","",{"$f":"IFERROR(IF(AJ16=\"\",\"\",IF(AJ16<180,AJ16*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($AI16>100,0,$AI16)/100),IF(AJ16=180,VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*6*(IF($AI16>100,0,$AI16)/100),0))),0)","v":""},"","",{"$f":"IF(AM16=\"\",\"\",IF(AM16>0,ROUND(IF(MOD(AM16,30)=0,QUOTIENT(AM16,30)*VLOOKUP(C16&IF(AC16=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AL16>100,0,$AL16)/100),AM16*VLOOKUP(C16&IF(AC16=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AL16>100,0,$AL16)/100)),2),0))","v":""},"",null,null,"","","Non",null,"","","","","","","","","","","",81.3,{"$f":"IFERROR(IF(AF16=\"AM\",DF16,IF(AF16=\"AM+E\",DF16,IF(AF16=\"CP\",#REF!,IF(AF16=\"CV\",DR16,IF(AF16=\"CV+E\",DR16))))),0)","v":0},{"$f":"IFERROR(IF(OR(AD16=\"+CT\",AF16=\"\"),0,ROUND(IF(MOD(AG16,30)=0,QUOTIENT(AG16,30)*VLOOKUP(#REF!&AF16,Importes!$A$2:$F$14,6,FALSE)*(IF($AE16>100,0,$AE16)/100),AG16*VLOOKUP(#REF!&AF16,Importes!$A$2:$F$14,5,FALSE)*(IF($AE16>100,0,$AE16)/100)),2)),0)","v":0},"",{"$f":"IFERROR(ROUND(IF($AI$8=\"Anual\",0.5,1)*IF(AND(AF16=\"AM\",OR(EA16=\"ALINT\",EA16=\"AL\")),#REF!,IF(AND(AF16=\"AM\",#REF!=\"x\"),#REF!,\"\")),0),\"\")","v":""},{"$f":"IF(AJ16=\"\",\"\",IF(AJ16>0,ROUND(IF(MOD(AJ16,30)=0,QUOTIENT(AJ16,30)*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*(IF($BG16>100,0,$BG16)/100),BK16*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($BG16>100,0,$BG16)/100)),2),0))","v":""},"","",{"$f":"IF(AM16=\"\",\"\",IF(AM16>0,ROUND(IF(MOD(AM16,30)=0,QUOTIENT(AM16,30)*VLOOKUP(#REF!&IF(AC16=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,6,FALSE)*(IF($BG16>100,0,$BG16)/100),AM16*VLOOKUP(#REF!&IF(AC16=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,5,FALSE)*(IF($BG16>100,0,$BG16)/100)),2),0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,0,0,0,0,0,5,5,"2025-01-01","2025-01-31",0,0,"2025-01-01","2025-01-31","00:00:00","2025-01-01",0,0,0,0,0,"2025-01-01",0,0,0,0,0,3,0,0,0,"AA","A","A","NO","",null,148,30,30,28,30,30,210,30,30,30,30,30,30,30,1,1,1,1,1,1,1,1,1,1,1,1,31,31,28,31,30,31,30,31,31,30,31,30]
[null,1,"","",null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(P17,Importes!L:Q,2,FALSE),\"\")","v":""},"",{"$f":"IF(G17=\"\",\"\",#REF!)","v":""},{"$f":"IF(G17=\"\",\"\",#REF!)","v":""},"","",{"$f":"IF(G17=\"\",\"\",IF($AG$8=\"x\",\"Mensualidade\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CU$7),12,1)),\"Extra Inverno\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CV$8),6,1)),\"Extra Verán\",\"\"))))","v":""},0,"","","","AM+E","Si","1",null,"AM+E",0,{"$f":"IFERROR(IF(OR(AD17=\"+CT\",AF17=\"\"),0,ROUND(IF(MOD(AG17,30)=0,QUOTIENT(AG17,30)*VLOOKUP(C17&AF17,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AE17>100,0,$AE17)/100),AG17*VLOOKUP(C17&AF17,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AE17>100,0,$AE17)/100)),2)),0)","v":0},"","",{"$f":"IFERROR(IF(AJ17=\"\",\"\",IF(AJ17<180,AJ17*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($AI17>100,0,$AI17)/100),IF(AJ17=180,VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*6*(IF($AI17>100,0,$AI17)/100),0))),0)","v":""},"","",{"$f":"IF(AM17=\"\",\"\",IF(AM17>0,ROUND(IF(MOD(AM17,30)=0,QUOTIENT(AM17,30)*VLOOKUP(C17&IF(AC17=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AL17>100,0,$AL17)/100),AM17*VLOOKUP(C17&IF(AC17=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AL17>100,0,$AL17)/100)),2),0))","v":""},"",null,null,"","","Non",null,"","","","","","","","","","","",81.3,{"$f":"IFERROR(IF(AF17=\"AM\",DF17,IF(AF17=\"AM+E\",DF17,IF(AF17=\"CP\",#REF!,IF(AF17=\"CV\",DR17,IF(AF17=\"CV+E\",DR17))))),0)","v":0},{"$f":"IFERROR(IF(OR(AD17=\"+CT\",AF17=\"\"),0,ROUND(IF(MOD(AG17,30)=0,QUOTIENT(AG17,30)*VLOOKUP(#REF!&AF17,Importes!$A$2:$F$14,6,FALSE)*(IF($AE17>100,0,$AE17)/100),AG17*VLOOKUP(#REF!&AF17,Importes!$A$2:$F$14,5,FALSE)*(IF($AE17>100,0,$AE17)/100)),2)),0)","v":0},"",{"$f":"IFERROR(ROUND(IF($AI$8=\"Anual\",0.5,1)*IF(AND(AF17=\"AM\",OR(EA17=\"ALINT\",EA17=\"AL\")),#REF!,IF(AND(AF17=\"AM\",#REF!=\"x\"),#REF!,\"\")),0),\"\")","v":""},{"$f":"IF(AJ17=\"\",\"\",IF(AJ17>0,ROUND(IF(MOD(AJ17,30)=0,QUOTIENT(AJ17,30)*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*(IF($BG17>100,0,$BG17)/100),BK17*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($BG17>100,0,$BG17)/100)),2),0))","v":""},"","",{"$f":"IF(AM17=\"\",\"\",IF(AM17>0,ROUND(IF(MOD(AM17,30)=0,QUOTIENT(AM17,30)*VLOOKUP(#REF!&IF(AC17=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,6,FALSE)*(IF($BG17>100,0,$BG17)/100),AM17*VLOOKUP(#REF!&IF(AC17=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,5,FALSE)*(IF($BG17>100,0,$BG17)/100)),2),0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,0,0,0,0,0,5,5,"2025-01-01","2025-01-31",0,0,"2025-01-01","2025-01-31","00:00:00","2025-01-01",0,0,0,0,0,"2025-01-01",0,0,0,0,0,3,0,0,0,"AA","A","A","NO","",null,148,30,30,28,30,30,210,30,30,30,30,30,30,30,1,1,1,1,1,1,1,1,1,1,1,1,31,31,28,31,30,31,30,31,31,30,31,30]
[null,1,"","",null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(P18,Importes!L:Q,2,FALSE),\"\")","v":""},"",{"$f":"IF(G18=\"\",\"\",#REF!)","v":""},{"$f":"IF(G18=\"\",\"\",#REF!)","v":""},"","",{"$f":"IF(G18=\"\",\"\",IF($AG$8=\"x\",\"Mensualidade\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CU$7),12,1)),\"Extra Inverno\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CV$8),6,1)),\"Extra Verán\",\"\"))))","v":""},0,"","","","AM+E","Si","1",null,"AM+E",0,{"$f":"IFERROR(IF(OR(AD18=\"+CT\",AF18=\"\"),0,ROUND(IF(MOD(AG18,30)=0,QUOTIENT(AG18,30)*VLOOKUP(C18&AF18,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AE18>100,0,$AE18)/100),AG18*VLOOKUP(C18&AF18,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AE18>100,0,$AE18)/100)),2)),0)","v":0},"","",{"$f":"IFERROR(IF(AJ18=\"\",\"\",IF(AJ18<180,AJ18*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($AI18>100,0,$AI18)/100),IF(AJ18=180,VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*6*(IF($AI18>100,0,$AI18)/100),0))),0)","v":""},"","",{"$f":"IF(AM18=\"\",\"\",IF(AM18>0,ROUND(IF(MOD(AM18,30)=0,QUOTIENT(AM18,30)*VLOOKUP(C18&IF(AC18=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AL18>100,0,$AL18)/100),AM18*VLOOKUP(C18&IF(AC18=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AL18>100,0,$AL18)/100)),2),0))","v":""},"",null,null,"","","Non",null,"","","","","","","","","","","",81.3,{"$f":"IFERROR(IF(AF18=\"AM\",DF18,IF(AF18=\"AM+E\",DF18,IF(AF18=\"CP\",#REF!,IF(AF18=\"CV\",DR18,IF(AF18=\"CV+E\",DR18))))),0)","v":0},{"$f":"IFERROR(IF(OR(AD18=\"+CT\",AF18=\"\"),0,ROUND(IF(MOD(AG18,30)=0,QUOTIENT(AG18,30)*VLOOKUP(#REF!&AF18,Importes!$A$2:$F$14,6,FALSE)*(IF($AE18>100,0,$AE18)/100),AG18*VLOOKUP(#REF!&AF18,Importes!$A$2:$F$14,5,FALSE)*(IF($AE18>100,0,$AE18)/100)),2)),0)","v":0},"",{"$f":"IFERROR(ROUND(IF($AI$8=\"Anual\",0.5,1)*IF(AND(AF18=\"AM\",OR(EA18=\"ALINT\",EA18=\"AL\")),#REF!,IF(AND(AF18=\"AM\",#REF!=\"x\"),#REF!,\"\")),0),\"\")","v":""},{"$f":"IF(AJ18=\"\",\"\",IF(AJ18>0,ROUND(IF(MOD(AJ18,30)=0,QUOTIENT(AJ18,30)*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*(IF($BG18>100,0,$BG18)/100),BK18*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($BG18>100,0,$BG18)/100)),2),0))","v":""},"","",{"$f":"IF(AM18=\"\",\"\",IF(AM18>0,ROUND(IF(MOD(AM18,30)=0,QUOTIENT(AM18,30)*VLOOKUP(#REF!&IF(AC18=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,6,FALSE)*(IF($BG18>100,0,$BG18)/100),AM18*VLOOKUP(#REF!&IF(AC18=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,5,FALSE)*(IF($BG18>100,0,$BG18)/100)),2),0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,0,0,0,0,0,5,5,"2025-01-01","2025-01-31",0,0,"2025-01-01","2025-01-31","00:00:00","2025-01-01",0,0,0,0,0,"2025-01-01",0,0,0,0,0,3,0,0,0,"AA","A","A","NO","",null,148,30,30,28,30,30,210,30,30,30,30,30,30,30,1,1,1,1,1,1,1,1,1,1,1,1,31,31,28,31,30,31,30,31,31,30,31,30]
[null,1,"","",null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(P19,Importes!L:Q,2,FALSE),\"\")","v":""},"",{"$f":"IF(G19=\"\",\"\",#REF!)","v":""},{"$f":"IF(G19=\"\",\"\",#REF!)","v":""},"","",{"$f":"IF(G19=\"\",\"\",IF($AG$8=\"x\",\"Mensualidade\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CU$7),12,1)),\"Extra Inverno\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CV$8),6,1)),\"Extra Verán\",\"\"))))","v":""},0,"","","","AM+E","Si","1",null,"AM+E",0,{"$f":"IFERROR(IF(OR(AD19=\"+CT\",AF19=\"\"),0,ROUND(IF(MOD(AG19,30)=0,QUOTIENT(AG19,30)*VLOOKUP(C19&AF19,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AE19>100,0,$AE19)/100),AG19*VLOOKUP(C19&AF19,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AE19>100,0,$AE19)/100)),2)),0)","v":0},"","",{"$f":"IFERROR(IF(AJ19=\"\",\"\",IF(AJ19<180,AJ19*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($AI19>100,0,$AI19)/100),IF(AJ19=180,VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*6*(IF($AI19>100,0,$AI19)/100),0))),0)","v":""},"","",{"$f":"IF(AM19=\"\",\"\",IF(AM19>0,ROUND(IF(MOD(AM19,30)=0,QUOTIENT(AM19,30)*VLOOKUP(C19&IF(AC19=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AL19>100,0,$AL19)/100),AM19*VLOOKUP(C19&IF(AC19=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AL19>100,0,$AL19)/100)),2),0))","v":""},"",null,null,"","","Non",null,"","","","","","","","","","","",81.3,{"$f":"IFERROR(IF(AF19=\"AM\",DF19,IF(AF19=\"AM+E\",DF19,IF(AF19=\"CP\",#REF!,IF(AF19=\"CV\",DR19,IF(AF19=\"CV+E\",DR19))))),0)","v":0},{"$f":"IFERROR(IF(OR(AD19=\"+CT\",AF19=\"\"),0,ROUND(IF(MOD(AG19,30)=0,QUOTIENT(AG19,30)*VLOOKUP(#REF!&AF19,Importes!$A$2:$F$14,6,FALSE)*(IF($AE19>100,0,$AE19)/100),AG19*VLOOKUP(#REF!&AF19,Importes!$A$2:$F$14,5,FALSE)*(IF($AE19>100,0,$AE19)/100)),2)),0)","v":0},"",{"$f":"IFERROR(ROUND(IF($AI$8=\"Anual\",0.5,1)*IF(AND(AF19=\"AM\",OR(EA19=\"ALINT\",EA19=\"AL\")),#REF!,IF(AND(AF19=\"AM\",#REF!=\"x\"),#REF!,\"\")),0),\"\")","v":""},{"$f":"IF(AJ19=\"\",\"\",IF(AJ19>0,ROUND(IF(MOD(AJ19,30)=0,QUOTIENT(AJ19,30)*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*(IF($BG19>100,0,$BG19)/100),BK19*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($BG19>100,0,$BG19)/100)),2),0))","v":""},"","",{"$f":"IF(AM19=\"\",\"\",IF(AM19>0,ROUND(IF(MOD(AM19,30)=0,QUOTIENT(AM19,30)*VLOOKUP(#REF!&IF(AC19=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,6,FALSE)*(IF($BG19>100,0,$BG19)/100),AM19*VLOOKUP(#REF!&IF(AC19=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,5,FALSE)*(IF($BG19>100,0,$BG19)/100)),2),0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,0,0,0,0,0,5,5,"2025-01-01","2025-01-31",0,0,"2025-01-01","2025-01-31","00:00:00","2025-01-01",0,0,0,0,0,"2025-01-01",0,0,0,0,0,3,0,0,0,"AA","A","A","NO","",null,148,30,30,28,30,30,210,30,30,30,30,30,30,30,1,1,1,1,1,1,1,1,1,1,1,1,31,31,28,31,30,31,30,31,31,30,31,30]
[null,1,"","",null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(P20,Importes!L:Q,2,FALSE),\"\")","v":""},"",{"$f":"IF(G20=\"\",\"\",#REF!)","v":""},{"$f":"IF(G20=\"\",\"\",#REF!)","v":""},"","",{"$f":"IF(G20=\"\",\"\",IF($AG$8=\"x\",\"Mensualidade\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CU$7),12,1)),\"Extra Inverno\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CV$8),6,1)),\"Extra Verán\",\"\"))))","v":""},0,"","","","AM+E","Si","1",null,"AM+E",0,{"$f":"IFERROR(IF(OR(AD20=\"+CT\",AF20=\"\"),0,ROUND(IF(MOD(AG20,30)=0,QUOTIENT(AG20,30)*VLOOKUP(C20&AF20,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AE20>100,0,$AE20)/100),AG20*VLOOKUP(C20&AF20,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AE20>100,0,$AE20)/100)),2)),0)","v":0},"","",{"$f":"IFERROR(IF(AJ20=\"\",\"\",IF(AJ20<180,AJ20*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($AI20>100,0,$AI20)/100),IF(AJ20=180,VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*6*(IF($AI20>100,0,$AI20)/100),0))),0)","v":""},"","",{"$f":"IF(AM20=\"\",\"\",IF(AM20>0,ROUND(IF(MOD(AM20,30)=0,QUOTIENT(AM20,30)*VLOOKUP(C20&IF(AC20=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AL20>100,0,$AL20)/100),AM20*VLOOKUP(C20&IF(AC20=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AL20>100,0,$AL20)/100)),2),0))","v":""},"",null,null,"","","Non",null,"","","","","","","","","","","",81.3,{"$f":"IFERROR(IF(AF20=\"AM\",DF20,IF(AF20=\"AM+E\",DF20,IF(AF20=\"CP\",#REF!,IF(AF20=\"CV\",DR20,IF(AF20=\"CV+E\",DR20))))),0)","v":0},{"$f":"IFERROR(IF(OR(AD20=\"+CT\",AF20=\"\"),0,ROUND(IF(MOD(AG20,30)=0,QUOTIENT(AG20,30)*VLOOKUP(#REF!&AF20,Importes!$A$2:$F$14,6,FALSE)*(IF($AE20>100,0,$AE20)/100),AG20*VLOOKUP(#REF!&AF20,Importes!$A$2:$F$14,5,FALSE)*(IF($AE20>100,0,$AE20)/100)),2)),0)","v":0},"",{"$f":"IFERROR(ROUND(IF($AI$8=\"Anual\",0.5,1)*IF(AND(AF20=\"AM\",OR(EA20=\"ALINT\",EA20=\"AL\")),#REF!,IF(AND(AF20=\"AM\",#REF!=\"x\"),#REF!,\"\")),0),\"\")","v":""},{"$f":"IF(AJ20=\"\",\"\",IF(AJ20>0,ROUND(IF(MOD(AJ20,30)=0,QUOTIENT(AJ20,30)*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*(IF($BG20>100,0,$BG20)/100),BK20*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($BG20>100,0,$BG20)/100)),2),0))","v":""},"","",{"$f":"IF(AM20=\"\",\"\",IF(AM20>0,ROUND(IF(MOD(AM20,30)=0,QUOTIENT(AM20,30)*VLOOKUP(#REF!&IF(AC20=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,6,FALSE)*(IF($BG20>100,0,$BG20)/100),AM20*VLOOKUP(#REF!&IF(AC20=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,5,FALSE)*(IF($BG20>100,0,$BG20)/100)),2),0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,0,0,0,0,0,5,5,"2025-01-01","2025-01-31",0,0,"2025-01-01","2025-01-31","00:00:00","2025-01-01",0,0,0,0,0,"2025-01-01",0,0,0,0,0,3,0,0,0,"AA","A","A","NO","",null,148,30,30,28,30,30,210,30,30,30,30,30,30,30,1,1,1,1,1,1,1,1,1,1,1,1,31,31,28,31,30,31,30,31,31,30,31,30]
[null,1,"","",null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(P21,Importes!L:Q,2,FALSE),\"\")","v":""},"",{"$f":"IF(G21=\"\",\"\",#REF!)","v":""},{"$f":"IF(G21=\"\",\"\",#REF!)","v":""},"","",{"$f":"IF(G21=\"\",\"\",IF($AG$8=\"x\",\"Mensualidade\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CU$7),12,1)),\"Extra Inverno\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CV$8),6,1)),\"Extra Verán\",\"\"))))","v":""},0,"","","","AM+E","Si","1",null,"AM+E",0,{"$f":"IFERROR(IF(OR(AD21=\"+CT\",AF21=\"\"),0,ROUND(IF(MOD(AG21,30)=0,QUOTIENT(AG21,30)*VLOOKUP(C21&AF21,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AE21>100,0,$AE21)/100),AG21*VLOOKUP(C21&AF21,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AE21>100,0,$AE21)/100)),2)),0)","v":0},"","",{"$f":"IFERROR(IF(AJ21=\"\",\"\",IF(AJ21<180,AJ21*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($AI21>100,0,$AI21)/100),IF(AJ21=180,VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*6*(IF($AI21>100,0,$AI21)/100),0))),0)","v":""},"","",{"$f":"IF(AM21=\"\",\"\",IF(AM21>0,ROUND(IF(MOD(AM21,30)=0,QUOTIENT(AM21,30)*VLOOKUP(C21&IF(AC21=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AL21>100,0,$AL21)/100),AM21*VLOOKUP(C21&IF(AC21=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AL21>100,0,$AL21)/100)),2),0))","v":""},"",null,null,"","","Non",null,"","","","","","","","","","","",81.3,{"$f":"IFERROR(IF(AF21=\"AM\",DF21,IF(AF21=\"AM+E\",DF21,IF(AF21=\"CP\",#REF!,IF(AF21=\"CV\",DR21,IF(AF21=\"CV+E\",DR21))))),0)","v":0},{"$f":"IFERROR(IF(OR(AD21=\"+CT\",AF21=\"\"),0,ROUND(IF(MOD(AG21,30)=0,QUOTIENT(AG21,30)*VLOOKUP(#REF!&AF21,Importes!$A$2:$F$14,6,FALSE)*(IF($AE21>100,0,$AE21)/100),AG21*VLOOKUP(#REF!&AF21,Importes!$A$2:$F$14,5,FALSE)*(IF($AE21>100,0,$AE21)/100)),2)),0)","v":0},"",{"$f":"IFERROR(ROUND(IF($AI$8=\"Anual\",0.5,1)*IF(AND(AF21=\"AM\",OR(EA21=\"ALINT\",EA21=\"AL\")),#REF!,IF(AND(AF21=\"AM\",#REF!=\"x\"),#REF!,\"\")),0),\"\")","v":""},{"$f":"IF(AJ21=\"\",\"\",IF(AJ21>0,ROUND(IF(MOD(AJ21,30)=0,QUOTIENT(AJ21,30)*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*(IF($BG21>100,0,$BG21)/100),BK21*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($BG21>100,0,$BG21)/100)),2),0))","v":""},"","",{"$f":"IF(AM21=\"\",\"\",IF(AM21>0,ROUND(IF(MOD(AM21,30)=0,QUOTIENT(AM21,30)*VLOOKUP(#REF!&IF(AC21=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,6,FALSE)*(IF($BG21>100,0,$BG21)/100),AM21*VLOOKUP(#REF!&IF(AC21=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,5,FALSE)*(IF($BG21>100,0,$BG21)/100)),2),0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,0,0,0,0,0,5,5,"2025-01-01","2025-01-31",0,0,"2025-01-01","2025-01-31","00:00:00","2025-01-01",0,0,0,0,0,"2025-01-01",0,0,0,0,0,3,0,0,0,"AA","A","A","NO","",null,148,30,30,28,30,30,210,30,30,30,30,30,30,30,1,1,1,1,1,1,1,1,1,1,1,1,31,31,28,31,30,31,30,31,31,30,31,30]
[null,1,"","",null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(P22,Importes!L:Q,2,FALSE),\"\")","v":""},"",{"$f":"IF(G22=\"\",\"\",#REF!)","v":""},{"$f":"IF(G22=\"\",\"\",#REF!)","v":""},"","",{"$f":"IF(G22=\"\",\"\",IF($AG$8=\"x\",\"Mensualidade\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CU$7),12,1)),\"Extra Inverno\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CV$8),6,1)),\"Extra Verán\",\"\"))))","v":""},0,"","","","AM+E","Si","1",null,"AM+E",0,{"$f":"IFERROR(IF(OR(AD22=\"+CT\",AF22=\"\"),0,ROUND(IF(MOD(AG22,30)=0,QUOTIENT(AG22,30)*VLOOKUP(C22&AF22,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AE22>100,0,$AE22)/100),AG22*VLOOKUP(C22&AF22,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AE22>100,0,$AE22)/100)),2)),0)","v":0},"","",{"$f":"IFERROR(IF(AJ22=\"\",\"\",IF(AJ22<180,AJ22*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($AI22>100,0,$AI22)/100),IF(AJ22=180,VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*6*(IF($AI22>100,0,$AI22)/100),0))),0)","v":""},"","",{"$f":"IF(AM22=\"\",\"\",IF(AM22>0,ROUND(IF(MOD(AM22,30)=0,QUOTIENT(AM22,30)*VLOOKUP(C22&IF(AC22=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AL22>100,0,$AL22)/100),AM22*VLOOKUP(C22&IF(AC22=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AL22>100,0,$AL22)/100)),2),0))","v":""},"",null,null,"","","Non",null,"","","","","","",{"$f":"IF($AH22>0,\"X\",\"\")","v":""},"","","","",81.3,{"$f":"IFERROR(IF(AF22=\"AM\",DF22,IF(AF22=\"AM+E\",DF22,IF(AF22=\"CP\",#REF!,IF(AF22=\"CV\",DR22,IF(AF22=\"CV+E\",DR22))))),0)","v":0},{"$f":"IFERROR(IF(OR(AD22=\"+CT\",AF22=\"\"),0,ROUND(IF(MOD(AG22,30)=0,QUOTIENT(AG22,30)*VLOOKUP(#REF!&AF22,Importes!$A$2:$F$14,6,FALSE)*(IF($AE22>100,0,$AE22)/100),AG22*VLOOKUP(#REF!&AF22,Importes!$A$2:$F$14,5,FALSE)*(IF($AE22>100,0,$AE22)/100)),2)),0)","v":0},"",{"$f":"IFERROR(ROUND(IF($AI$8=\"Anual\",0.5,1)*IF(AND(AF22=\"AM\",OR(EA22=\"ALINT\",EA22=\"AL\")),#REF!,IF(AND(AF22=\"AM\",#REF!=\"x\"),#REF!,\"\")),0),\"\")","v":""},{"$f":"IF(AJ22=\"\",\"\",IF(AJ22>0,ROUND(IF(MOD(AJ22,30)=0,QUOTIENT(AJ22,30)*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*(IF($BG22>100,0,$BG22)/100),BK22*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($BG22>100,0,$BG22)/100)),2),0))","v":""},"","",{"$f":"IF(AM22=\"\",\"\",IF(AM22>0,ROUND(IF(MOD(AM22,30)=0,QUOTIENT(AM22,30)*VLOOKUP(#REF!&IF(AC22=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,6,FALSE)*(IF($BG22>100,0,$BG22)/100),AM22*VLOOKUP(#REF!&IF(AC22=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,5,FALSE)*(IF($BG22>100,0,$BG22)/100)),2),0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,0,0,0,0,0,5,5,"2025-01-01","2025-01-31",0,0,"2025-01-01","2025-01-31","00:00:00","2025-01-01",0,0,0,0,0,"2025-01-01",0,0,0,0,0,3,0,0,0,"AA","A","A","NO","",null,148,30,30,28,30,30,210,30,30,30,30,30,30,30,1,1,1,1,1,1,1,1,1,1,1,1,31,31,28,31,30,31,30,31,31,30,31,30]
[null,1,"","",null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(P23,Importes!L:Q,2,FALSE),\"\")","v":""},"",{"$f":"IF(G23=\"\",\"\",#REF!)","v":""},{"$f":"IF(G23=\"\",\"\",#REF!)","v":""},"","",{"$f":"IF(G23=\"\",\"\",IF($AG$8=\"x\",\"Mensualidade\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CU$7),12,1)),\"Extra Inverno\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CV$8),6,1)),\"Extra Verán\",\"\"))))","v":""},0,"","","","AM+E","Si","1",null,"AM+E",0,{"$f":"IFERROR(IF(OR(AD23=\"+CT\",AF23=\"\"),0,ROUND(IF(MOD(AG23,30)=0,QUOTIENT(AG23,30)*VLOOKUP(C23&AF23,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AE23>100,0,$AE23)/100),AG23*VLOOKUP(C23&AF23,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AE23>100,0,$AE23)/100)),2)),0)","v":0},"","",{"$f":"IFERROR(IF(AJ23=\"\",\"\",IF(AJ23<180,AJ23*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($AI23>100,0,$AI23)/100),IF(AJ23=180,VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*6*(IF($AI23>100,0,$AI23)/100),0))),0)","v":""},"","",{"$f":"IF(AM23=\"\",\"\",IF(AM23>0,ROUND(IF(MOD(AM23,30)=0,QUOTIENT(AM23,30)*VLOOKUP(C23&IF(AC23=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AL23>100,0,$AL23)/100),AM23*VLOOKUP(C23&IF(AC23=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AL23>100,0,$AL23)/100)),2),0))","v":""},"",null,null,"","","Non",null,"","","","","","","","","","","",81.3,{"$f":"IFERROR(IF(AF23=\"AM\",DF23,IF(AF23=\"AM+E\",DF23,IF(AF23=\"CP\",#REF!,IF(AF23=\"CV\",DR23,IF(AF23=\"CV+E\",DR23))))),0)","v":0},{"$f":"IFERROR(IF(OR(AD23=\"+CT\",AF23=\"\"),0,ROUND(IF(MOD(AG23,30)=0,QUOTIENT(AG23,30)*VLOOKUP(#REF!&AF23,Importes!$A$2:$F$14,6,FALSE)*(IF($AE23>100,0,$AE23)/100),AG23*VLOOKUP(#REF!&AF23,Importes!$A$2:$F$14,5,FALSE)*(IF($AE23>100,0,$AE23)/100)),2)),0)","v":0},"",{"$f":"IFERROR(ROUND(IF($AI$8=\"Anual\",0.5,1)*IF(AND(AF23=\"AM\",OR(EA23=\"ALINT\",EA23=\"AL\")),#REF!,IF(AND(AF23=\"AM\",#REF!=\"x\"),#REF!,\"\")),0),\"\")","v":""},{"$f":"IF(AJ23=\"\",\"\",IF(AJ23>0,ROUND(IF(MOD(AJ23,30)=0,QUOTIENT(AJ23,30)*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*(IF($BG23>100,0,$BG23)/100),BK23*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($BG23>100,0,$BG23)/100)),2),0))","v":""},"","",{"$f":"IF(AM23=\"\",\"\",IF(AM23>0,ROUND(IF(MOD(AM23,30)=0,QUOTIENT(AM23,30)*VLOOKUP(#REF!&IF(AC23=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,6,FALSE)*(IF($BG23>100,0,$BG23)/100),AM23*VLOOKUP(#REF!&IF(AC23=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,5,FALSE)*(IF($BG23>100,0,$BG23)/100)),2),0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,0,0,0,0,0,5,5,"2025-01-01","2025-01-31",0,0,"2025-01-01","2025-01-31","00:00:00","2025-01-01",0,0,0,0,0,"2025-01-01",0,0,0,0,0,3,0,0,0,"AA","A","A","NO","",null,148,30,30,28,30,30,210,30,30,30,30,30,30,30,1,1,1,1,1,1,1,1,1,1,1,1,31,31,28,31,30,31,30,31,31,30,31,30]
[null,1,"","",null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(P24,Importes!L:Q,2,FALSE),\"\")","v":""},"",{"$f":"IF(G24=\"\",\"\",#REF!)","v":""},{"$f":"IF(G24=\"\",\"\",#REF!)","v":""},"","",{"$f":"IF(G24=\"\",\"\",IF($AG$8=\"x\",\"Mensualidade\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CU$7),12,1)),\"Extra Inverno\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CV$8),6,1)),\"Extra Verán\",\"\"))))","v":""},0,"","","","AM+E","Si","1",null,"AM+E",0,{"$f":"IFERROR(IF(OR(AD24=\"+CT\",AF24=\"\"),0,ROUND(IF(MOD(AG24,30)=0,QUOTIENT(AG24,30)*VLOOKUP(C24&AF24,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AE24>100,0,$AE24)/100),AG24*VLOOKUP(C24&AF24,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AE24>100,0,$AE24)/100)),2)),0)","v":0},"","",{"$f":"IFERROR(IF(AJ24=\"\",\"\",IF(AJ24<180,AJ24*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($AI24>100,0,$AI24)/100),IF(AJ24=180,VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*6*(IF($AI24>100,0,$AI24)/100),0))),0)","v":""},"","",{"$f":"IF(AM24=\"\",\"\",IF(AM24>0,ROUND(IF(MOD(AM24,30)=0,QUOTIENT(AM24,30)*VLOOKUP(C24&IF(AC24=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AL24>100,0,$AL24)/100),AM24*VLOOKUP(C24&IF(AC24=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AL24>100,0,$AL24)/100)),2),0))","v":""},"",null,null,"","","Non",null,"","","","","","","","","","","",81.3,{"$f":"IFERROR(IF(AF24=\"AM\",DF24,IF(AF24=\"AM+E\",DF24,IF(AF24=\"CP\",#REF!,IF(AF24=\"CV\",DR24,IF(AF24=\"CV+E\",DR24))))),0)","v":0},{"$f":"IFERROR(IF(OR(AD24=\"+CT\",AF24=\"\"),0,ROUND(IF(MOD(AG24,30)=0,QUOTIENT(AG24,30)*VLOOKUP(#REF!&AF24,Importes!$A$2:$F$14,6,FALSE)*(IF($AE24>100,0,$AE24)/100),AG24*VLOOKUP(#REF!&AF24,Importes!$A$2:$F$14,5,FALSE)*(IF($AE24>100,0,$AE24)/100)),2)),0)","v":0},"",{"$f":"IFERROR(ROUND(IF($AI$8=\"Anual\",0.5,1)*IF(AND(AF24=\"AM\",OR(EA24=\"ALINT\",EA24=\"AL\")),#REF!,IF(AND(AF24=\"AM\",#REF!=\"x\"),#REF!,\"\")),0),\"\")","v":""},{"$f":"IF(AJ24=\"\",\"\",IF(AJ24>0,ROUND(IF(MOD(AJ24,30)=0,QUOTIENT(AJ24,30)*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*(IF($BG24>100,0,$BG24)/100),BK24*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($BG24>100,0,$BG24)/100)),2),0))","v":""},"","",{"$f":"IF(AM24=\"\",\"\",IF(AM24>0,ROUND(IF(MOD(AM24,30)=0,QUOTIENT(AM24,30)*VLOOKUP(#REF!&IF(AC24=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,6,FALSE)*(IF($BG24>100,0,$BG24)/100),AM24*VLOOKUP(#REF!&IF(AC24=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,5,FALSE)*(IF($BG24>100,0,$BG24)/100)),2),0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,0,0,0,0,0,5,5,"2025-01-01","2025-01-31",0,0,"2025-01-01","2025-01-31","00:00:00","2025-01-01",0,0,0,0,0,"2025-01-01",0,0,0,0,0,3,0,0,0,"AA","A","A","NO","",null,148,30,30,28,30,30,210,30,30,30,30,30,30,30,1,1,1,{"$f":"IFERROR(IF($N24<=EX$11,1,IF(YEAR($N24)=YEAR(EX$11),IF(MONTH($N24)=MONTH(EX$11),DAY($N24),0))),0)","v":1},1,1,1,1,1,1,1,1,31,31,28,{"$f":"IFERROR(IF(OR($O24=\"\",$O24=0),DAY(FJ$11),IF($O24>=FJ$11,DAY(FJ$11),IF(MONTH($O24)=MONTH(FJ$11),DAY($O24),0))),0)","v":31},30,31,30,31,31,30,31,30]
[null,1,"","",null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(P25,Importes!L:Q,2,FALSE),\"\")","v":""},"",{"$f":"IF(G25=\"\",\"\",#REF!)","v":""},{"$f":"IF(G25=\"\",\"\",#REF!)","v":""},"","",{"$f":"IF(G25=\"\",\"\",IF($AG$8=\"x\",\"Mensualidade\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CU$7),12,1)),\"Extra Inverno\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CV$8),6,1)),\"Extra Verán\",\"\"))))","v":""},0,"","","","AM+E","Si","1",null,"AM+E",0,{"$f":"IFERROR(IF(OR(AD25=\"+CT\",AF25=\"\"),0,ROUND(IF(MOD(AG25,30)=0,QUOTIENT(AG25,30)*VLOOKUP(C25&AF25,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AE25>100,0,$AE25)/100),AG25*VLOOKUP(C25&AF25,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AE25>100,0,$AE25)/100)),2)),0)","v":0},"","",{"$f":"IFERROR(IF(AJ25=\"\",\"\",IF(AJ25<180,AJ25*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($AI25>100,0,$AI25)/100),IF(AJ25=180,VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*6*(IF($AI25>100,0,$AI25)/100),0))),0)","v":""},"","",{"$f":"IF(AM25=\"\",\"\",IF(AM25>0,ROUND(IF(MOD(AM25,30)=0,QUOTIENT(AM25,30)*VLOOKUP(C25&IF(AC25=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AL25>100,0,$AL25)/100),AM25*VLOOKUP(C25&IF(AC25=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AL25>100,0,$AL25)/100)),2),0))","v":""},"",null,null,"","","Non",null,"","","","","","","","","","","",81.3,{"$f":"IFERROR(IF(AF25=\"AM\",DF25,IF(AF25=\"AM+E\",DF25,IF(AF25=\"CP\",#REF!,IF(AF25=\"CV\",DR25,IF(AF25=\"CV+E\",DR25))))),0)","v":0},{"$f":"IFERROR(IF(OR(AD25=\"+CT\",AF25=\"\"),0,ROUND(IF(MOD(AG25,30)=0,QUOTIENT(AG25,30)*VLOOKUP(#REF!&AF25,Importes!$A$2:$F$14,6,FALSE)*(IF($AE25>100,0,$AE25)/100),AG25*VLOOKUP(#REF!&AF25,Importes!$A$2:$F$14,5,FALSE)*(IF($AE25>100,0,$AE25)/100)),2)),0)","v":0},"",{"$f":"IFERROR(ROUND(IF($AI$8=\"Anual\",0.5,1)*IF(AND(AF25=\"AM\",OR(EA25=\"ALINT\",EA25=\"AL\")),#REF!,IF(AND(AF25=\"AM\",#REF!=\"x\"),#REF!,\"\")),0),\"\")","v":""},{"$f":"IF(AJ25=\"\",\"\",IF(AJ25>0,ROUND(IF(MOD(AJ25,30)=0,QUOTIENT(AJ25,30)*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*(IF($BG25>100,0,$BG25)/100),BK25*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($BG25>100,0,$BG25)/100)),2),0))","v":""},"","",{"$f":"IF(AM25=\"\",\"\",IF(AM25>0,ROUND(IF(MOD(AM25,30)=0,QUOTIENT(AM25,30)*VLOOKUP(#REF!&IF(AC25=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,6,FALSE)*(IF($BG25>100,0,$BG25)/100),AM25*VLOOKUP(#REF!&IF(AC25=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,5,FALSE)*(IF($BG25>100,0,$BG25)/100)),2),0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,0,0,0,0,0,5,5,"2025-01-01","2025-01-31",0,0,"2025-01-01","2025-01-31","00:00:00","2025-01-01",0,0,0,0,0,"2025-01-01",0,0,0,0,0,3,0,0,0,"AA","A","A","NO","",null,148,30,30,28,30,30,210,30,30,30,30,30,30,30,1,1,1,1,1,1,1,1,1,1,1,1,31,31,28,31,30,31,30,31,31,30,31,30]
[null,1,"","",null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(P26,Importes!L:Q,2,FALSE),\"\")","v":""},"",{"$f":"IF(G26=\"\",\"\",#REF!)","v":""},{"$f":"IF(G26=\"\",\"\",#REF!)","v":""},"","",{"$f":"IF(G26=\"\",\"\",IF($AG$8=\"x\",\"Mensualidade\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CU$7),12,1)),\"Extra Inverno\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CV$8),6,1)),\"Extra Verán\",\"\"))))","v":""},0,"","","","AM+E","Si","1",null,"AM+E",0,{"$f":"IFERROR(IF(OR(AD26=\"+CT\",AF26=\"\"),0,ROUND(IF(MOD(AG26,30)=0,QUOTIENT(AG26,30)*VLOOKUP(C26&AF26,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AE26>100,0,$AE26)/100),AG26*VLOOKUP(C26&AF26,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AE26>100,0,$AE26)/100)),2)),0)","v":0},"","",{"$f":"IFERROR(IF(AJ26=\"\",\"\",IF(AJ26<180,AJ26*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($AI26>100,0,$AI26)/100),IF(AJ26=180,VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*6*(IF($AI26>100,0,$AI26)/100),0))),0)","v":""},"","",{"$f":"IF(AM26=\"\",\"\",IF(AM26>0,ROUND(IF(MOD(AM26,30)=0,QUOTIENT(AM26,30)*VLOOKUP(C26&IF(AC26=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AL26>100,0,$AL26)/100),AM26*VLOOKUP(C26&IF(AC26=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AL26>100,0,$AL26)/100)),2),0))","v":""},"",null,null,"","","Non",null,"","","","","","","","","","","",81.3,{"$f":"IFERROR(IF(AF26=\"AM\",DF26,IF(AF26=\"AM+E\",DF26,IF(AF26=\"CP\",#REF!,IF(AF26=\"CV\",DR26,IF(AF26=\"CV+E\",DR26))))),0)","v":0},{"$f":"IFERROR(IF(OR(AD26=\"+CT\",AF26=\"\"),0,ROUND(IF(MOD(AG26,30)=0,QUOTIENT(AG26,30)*VLOOKUP(#REF!&AF26,Importes!$A$2:$F$14,6,FALSE)*(IF($AE26>100,0,$AE26)/100),AG26*VLOOKUP(#REF!&AF26,Importes!$A$2:$F$14,5,FALSE)*(IF($AE26>100,0,$AE26)/100)),2)),0)","v":0},"",{"$f":"IFERROR(ROUND(IF($AI$8=\"Anual\",0.5,1)*IF(AND(AF26=\"AM\",OR(EA26=\"ALINT\",EA26=\"AL\")),#REF!,IF(AND(AF26=\"AM\",#REF!=\"x\"),#REF!,\"\")),0),\"\")","v":""},{"$f":"IF(AJ26=\"\",\"\",IF(AJ26>0,ROUND(IF(MOD(AJ26,30)=0,QUOTIENT(AJ26,30)*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*(IF($BG26>100,0,$BG26)/100),BK26*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($BG26>100,0,$BG26)/100)),2),0))","v":""},"","",{"$f":"IF(AM26=\"\",\"\",IF(AM26>0,ROUND(IF(MOD(AM26,30)=0,QUOTIENT(AM26,30)*VLOOKUP(#REF!&IF(AC26=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,6,FALSE)*(IF($BG26>100,0,$BG26)/100),AM26*VLOOKUP(#REF!&IF(AC26=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,5,FALSE)*(IF($BG26>100,0,$BG26)/100)),2),0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(VALUE($A26)=0,\"\",IF(CM$11=\"\",\"\",IF($O26<CM$6,\"\",IF($N26>CM$6,\"\",IF(AND(OR($O26=\"\",$O26>=CM$6),$AR26=\"\",$AF26<>\"\"),\"F\",IF(AND($AR26<=CM$6,OR($AS26=$O26,$AS26>=CM$6,IF($AS26=\"\",$AU$5))),\"h\",IF($DE26>=CM$6,\"F\",\"\")))))))","v":""},"","","","","","","","",0,0,0,0,0,0,5,5,"2025-01-01","2025-01-31",0,0,"2025-01-01","2025-01-31","00:00:00","2025-01-01",0,0,0,0,0,"2025-01-01",0,0,0,0,0,3,0,0,0,"AA","A","A","NO","",null,148,30,30,28,30,30,210,30,30,30,30,30,30,30,1,1,1,1,1,1,1,1,1,1,1,1,31,31,28,31,30,31,30,31,31,30,31,30]
[null,1,"","",null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(P27,Importes!L:Q,2,FALSE),\"\")","v":""},"",{"$f":"IF(G27=\"\",\"\",#REF!)","v":""},{"$f":"IF(G27=\"\",\"\",#REF!)","v":""},"","",{"$f":"IF(G27=\"\",\"\",IF($AG$8=\"x\",\"Mensualidade\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CU$7),12,1)),\"Extra Inverno\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CV$8),6,1)),\"Extra Verán\",\"\"))))","v":""},0,"","","","AM+E","Si","1",null,"AM+E",0,{"$f":"IFERROR(IF(OR(AD27=\"+CT\",AF27=\"\"),0,ROUND(IF(MOD(AG27,30)=0,QUOTIENT(AG27,30)*VLOOKUP(C27&AF27,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AE27>100,0,$AE27)/100),AG27*VLOOKUP(C27&AF27,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AE27>100,0,$AE27)/100)),2)),0)","v":0},"","",{"$f":"IFERROR(IF(AJ27=\"\",\"\",IF(AJ27<180,AJ27*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($AI27>100,0,$AI27)/100),IF(AJ27=180,VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*6*(IF($AI27>100,0,$AI27)/100),0))),0)","v":""},"","",{"$f":"IF(AM27=\"\",\"\",IF(AM27>0,ROUND(IF(MOD(AM27,30)=0,QUOTIENT(AM27,30)*VLOOKUP(C27&IF(AC27=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AL27>100,0,$AL27)/100),AM27*VLOOKUP(C27&IF(AC27=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AL27>100,0,$AL27)/100)),2),0))","v":""},"",null,null,"","","Non",null,"","","","","","","","","","","",81.3,{"$f":"IFERROR(IF(AF27=\"AM\",DF27,IF(AF27=\"AM+E\",DF27,IF(AF27=\"CP\",#REF!,IF(AF27=\"CV\",DR27,IF(AF27=\"CV+E\",DR27))))),0)","v":0},{"$f":"IFERROR(IF(OR(AD27=\"+CT\",AF27=\"\"),0,ROUND(IF(MOD(AG27,30)=0,QUOTIENT(AG27,30)*VLOOKUP(#REF!&AF27,Importes!$A$2:$F$14,6,FALSE)*(IF($AE27>100,0,$AE27)/100),AG27*VLOOKUP(#REF!&AF27,Importes!$A$2:$F$14,5,FALSE)*(IF($AE27>100,0,$AE27)/100)),2)),0)","v":0},"",{"$f":"IFERROR(ROUND(IF($AI$8=\"Anual\",0.5,1)*IF(AND(AF27=\"AM\",OR(EA27=\"ALINT\",EA27=\"AL\")),#REF!,IF(AND(AF27=\"AM\",#REF!=\"x\"),#REF!,\"\")),0),\"\")","v":""},{"$f":"IF(AJ27=\"\",\"\",IF(AJ27>0,ROUND(IF(MOD(AJ27,30)=0,QUOTIENT(AJ27,30)*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*(IF($BG27>100,0,$BG27)/100),BK27*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($BG27>100,0,$BG27)/100)),2),0))","v":""},"","",{"$f":"IF(AM27=\"\",\"\",IF(AM27>0,ROUND(IF(MOD(AM27,30)=0,QUOTIENT(AM27,30)*VLOOKUP(#REF!&IF(AC27=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,6,FALSE)*(IF($BG27>100,0,$BG27)/100),AM27*VLOOKUP(#REF!&IF(AC27=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,5,FALSE)*(IF($BG27>100,0,$BG27)/100)),2),0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,0,0,0,0,0,5,5,"2025-01-01","2025-01-31",0,0,"2025-01-01","2025-01-31","00:00:00","2025-01-01",0,0,0,0,0,"2025-01-01",0,0,0,0,0,3,0,0,0,"AA","A","A","NO","",null,148,30,30,28,30,30,210,30,30,30,30,30,30,30,1,1,1,1,1,1,1,1,1,1,1,1,31,31,28,31,30,31,30,31,31,30,31,30]
[null,1,"","",null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(P28,Importes!L:Q,2,FALSE),\"\")","v":""},"",{"$f":"IF(G28=\"\",\"\",#REF!)","v":""},{"$f":"IF(G28=\"\",\"\",#REF!)","v":""},"","",{"$f":"IF(G28=\"\",\"\",IF($AG$8=\"x\",\"Mensualidade\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CU$7),12,1)),\"Extra Inverno\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CV$8),6,1)),\"Extra Verán\",\"\"))))","v":""},0,"","","","AM+E","Si","1",null,"AM+E",0,{"$f":"IFERROR(IF(OR(AD28=\"+CT\",AF28=\"\"),0,ROUND(IF(MOD(AG28,30)=0,QUOTIENT(AG28,30)*VLOOKUP(C28&AF28,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AE28>100,0,$AE28)/100),AG28*VLOOKUP(C28&AF28,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AE28>100,0,$AE28)/100)),2)),0)","v":0},"","",{"$f":"IFERROR(IF(AJ28=\"\",\"\",IF(AJ28<180,AJ28*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($AI28>100,0,$AI28)/100),IF(AJ28=180,VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*6*(IF($AI28>100,0,$AI28)/100),0))),0)","v":""},"","",{"$f":"IF(AM28=\"\",\"\",IF(AM28>0,ROUND(IF(MOD(AM28,30)=0,QUOTIENT(AM28,30)*VLOOKUP(C28&IF(AC28=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AL28>100,0,$AL28)/100),AM28*VLOOKUP(C28&IF(AC28=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AL28>100,0,$AL28)/100)),2),0))","v":""},"",null,null,"","","Non",null,"","","","","","","","","","","",81.3,{"$f":"IFERROR(IF(AF28=\"AM\",DF28,IF(AF28=\"AM+E\",DF28,IF(AF28=\"CP\",#REF!,IF(AF28=\"CV\",DR28,IF(AF28=\"CV+E\",DR28))))),0)","v":0},{"$f":"IFERROR(IF(OR(AD28=\"+CT\",AF28=\"\"),0,ROUND(IF(MOD(AG28,30)=0,QUOTIENT(AG28,30)*VLOOKUP(#REF!&AF28,Importes!$A$2:$F$14,6,FALSE)*(IF($AE28>100,0,$AE28)/100),AG28*VLOOKUP(#REF!&AF28,Importes!$A$2:$F$14,5,FALSE)*(IF($AE28>100,0,$AE28)/100)),2)),0)","v":0},"",{"$f":"IFERROR(ROUND(IF($AI$8=\"Anual\",0.5,1)*IF(AND(AF28=\"AM\",OR(EA28=\"ALINT\",EA28=\"AL\")),#REF!,IF(AND(AF28=\"AM\",#REF!=\"x\"),#REF!,\"\")),0),\"\")","v":""},{"$f":"IF(AJ28=\"\",\"\",IF(AJ28>0,ROUND(IF(MOD(AJ28,30)=0,QUOTIENT(AJ28,30)*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*(IF($BG28>100,0,$BG28)/100),BK28*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($BG28>100,0,$BG28)/100)),2),0))","v":""},"","",{"$f":"IF(AM28=\"\",\"\",IF(AM28>0,ROUND(IF(MOD(AM28,30)=0,QUOTIENT(AM28,30)*VLOOKUP(#REF!&IF(AC28=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,6,FALSE)*(IF($BG28>100,0,$BG28)/100),AM28*VLOOKUP(#REF!&IF(AC28=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,5,FALSE)*(IF($BG28>100,0,$BG28)/100)),2),0))","v":""},"",{"$f":"IF(VALUE($A28)=0,\"\",IF(BQ$11=\"\",\"\",IF($O28<BQ$6,\"\",IF($N28>BQ$6,\"\",IF(AND(OR($O28=\"\",$O28>=BQ$6),$AR28=\"\",$AF28<>\"\"),\"F\",IF(AND($AR28<=BQ$6,OR($AS28=$O28,$AS28>=BQ$6,IF($AS28=\"\",$AU$5))),\"h\",IF($DE28>=BQ$6,\"F\",\"\")))))))","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(VALUE($A28)=0,\"\",IF(CG$11=\"\",\"\",IF($O28<CG$6,\"\",IF($N28>CG$6,\"\",IF(AND(OR($O28=\"\",$O28>=CG$6),$AR28=\"\",$AF28<>\"\"),\"F\",IF(AND($AR28<=CG$6,OR($AS28=$O28,$AS28>=CG$6,IF($AS28=\"\",$AU$5))),\"h\",IF($DE28>=CG$6,\"F\",\"\")))))))","v":""},"","","","","","","","","","","","","","",0,0,0,0,0,0,5,5,"2025-01-01","2025-01-31",0,0,"2025-01-01","2025-01-31","00:00:00","2025-01-01",0,0,0,0,0,"2025-01-01",0,0,0,0,0,3,0,0,0,"AA","A","A","NO","",null,148,30,30,28,30,30,210,30,30,30,30,30,30,30,1,1,1,1,1,1,1,1,1,1,1,1,31,31,28,31,30,31,30,31,31,30,31,30]
[null,1,"","",null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(P29,Importes!L:Q,2,FALSE),\"\")","v":""},"",{"$f":"IF(G29=\"\",\"\",#REF!)","v":""},{"$f":"IF(G29=\"\",\"\",#REF!)","v":""},"","",{"$f":"IF(G29=\"\",\"\",IF($AG$8=\"x\",\"Mensualidade\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CU$7),12,1)),\"Extra Inverno\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CV$8),6,1)),\"Extra Verán\",\"\"))))","v":""},0,"","","","AM+E","Si","1",null,"AM+E",0,{"$f":"IFERROR(IF(OR(AD29=\"+CT\",AF29=\"\"),0,ROUND(IF(MOD(AG29,30)=0,QUOTIENT(AG29,30)*VLOOKUP(C29&AF29,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AE29>100,0,$AE29)/100),AG29*VLOOKUP(C29&AF29,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AE29>100,0,$AE29)/100)),2)),0)","v":0},"","",{"$f":"IFERROR(IF(AJ29=\"\",\"\",IF(AJ29<180,AJ29*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($AI29>100,0,$AI29)/100),IF(AJ29=180,VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*6*(IF($AI29>100,0,$AI29)/100),0))),0)","v":""},"","",{"$f":"IF(AM29=\"\",\"\",IF(AM29>0,ROUND(IF(MOD(AM29,30)=0,QUOTIENT(AM29,30)*VLOOKUP(C29&IF(AC29=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AL29>100,0,$AL29)/100),AM29*VLOOKUP(C29&IF(AC29=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AL29>100,0,$AL29)/100)),2),0))","v":""},"",null,null,"","","Non",null,"","","","","","","","","","","",81.3,{"$f":"IFERROR(IF(AF29=\"AM\",DF29,IF(AF29=\"AM+E\",DF29,IF(AF29=\"CP\",#REF!,IF(AF29=\"CV\",DR29,IF(AF29=\"CV+E\",DR29))))),0)","v":0},{"$f":"IFERROR(IF(OR(AD29=\"+CT\",AF29=\"\"),0,ROUND(IF(MOD(AG29,30)=0,QUOTIENT(AG29,30)*VLOOKUP(#REF!&AF29,Importes!$A$2:$F$14,6,FALSE)*(IF($AE29>100,0,$AE29)/100),AG29*VLOOKUP(#REF!&AF29,Importes!$A$2:$F$14,5,FALSE)*(IF($AE29>100,0,$AE29)/100)),2)),0)","v":0},"",{"$f":"IFERROR(ROUND(IF($AI$8=\"Anual\",0.5,1)*IF(AND(AF29=\"AM\",OR(EA29=\"ALINT\",EA29=\"AL\")),#REF!,IF(AND(AF29=\"AM\",#REF!=\"x\"),#REF!,\"\")),0),\"\")","v":""},{"$f":"IF(AJ29=\"\",\"\",IF(AJ29>0,ROUND(IF(MOD(AJ29,30)=0,QUOTIENT(AJ29,30)*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*(IF($BG29>100,0,$BG29)/100),BK29*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($BG29>100,0,$BG29)/100)),2),0))","v":""},"","",{"$f":"IF(AM29=\"\",\"\",IF(AM29>0,ROUND(IF(MOD(AM29,30)=0,QUOTIENT(AM29,30)*VLOOKUP(#REF!&IF(AC29=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,6,FALSE)*(IF($BG29>100,0,$BG29)/100),AM29*VLOOKUP(#REF!&IF(AC29=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,5,FALSE)*(IF($BG29>100,0,$BG29)/100)),2),0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,0,0,0,0,0,5,5,"2025-01-01","2025-01-31",0,0,"2025-01-01","2025-01-31","00:00:00","2025-01-01",0,0,0,0,0,"2025-01-01",0,0,0,0,0,3,0,0,0,"AA","A","A","NO","",null,148,30,30,28,30,30,210,30,30,30,30,30,30,30,1,1,1,1,1,1,1,1,1,1,1,1,31,31,28,31,30,31,30,31,31,30,31,30]
[null,1,"","",null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(P30,Importes!L:Q,2,FALSE),\"\")","v":""},"",{"$f":"IF(G30=\"\",\"\",#REF!)","v":""},{"$f":"IF(G30=\"\",\"\",#REF!)","v":""},"","",{"$f":"IF(G30=\"\",\"\",IF($AG$8=\"x\",\"Mensualidade\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CU$7),12,1)),\"Extra Inverno\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CV$8),6,1)),\"Extra Verán\",\"\"))))","v":""},0,"","","","AM+E","Si","1",null,"AM+E",0,{"$f":"IFERROR(IF(OR(AD30=\"+CT\",AF30=\"\"),0,ROUND(IF(MOD(AG30,30)=0,QUOTIENT(AG30,30)*VLOOKUP(C30&AF30,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AE30>100,0,$AE30)/100),AG30*VLOOKUP(C30&AF30,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AE30>100,0,$AE30)/100)),2)),0)","v":0},"","",{"$f":"IFERROR(IF(AJ30=\"\",\"\",IF(AJ30<180,AJ30*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($AI30>100,0,$AI30)/100),IF(AJ30=180,VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*6*(IF($AI30>100,0,$AI30)/100),0))),0)","v":""},"","",{"$f":"IF(AM30=\"\",\"\",IF(AM30>0,ROUND(IF(MOD(AM30,30)=0,QUOTIENT(AM30,30)*VLOOKUP(C30&IF(AC30=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AL30>100,0,$AL30)/100),AM30*VLOOKUP(C30&IF(AC30=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AL30>100,0,$AL30)/100)),2),0))","v":""},"",null,null,"","","Non",null,"","","","","","","","","","","",81.3,{"$f":"IFERROR(IF(AF30=\"AM\",DF30,IF(AF30=\"AM+E\",DF30,IF(AF30=\"CP\",#REF!,IF(AF30=\"CV\",DR30,IF(AF30=\"CV+E\",DR30))))),0)","v":0},{"$f":"IFERROR(IF(OR(AD30=\"+CT\",AF30=\"\"),0,ROUND(IF(MOD(AG30,30)=0,QUOTIENT(AG30,30)*VLOOKUP(#REF!&AF30,Importes!$A$2:$F$14,6,FALSE)*(IF($AE30>100,0,$AE30)/100),AG30*VLOOKUP(#REF!&AF30,Importes!$A$2:$F$14,5,FALSE)*(IF($AE30>100,0,$AE30)/100)),2)),0)","v":0},"",{"$f":"IFERROR(ROUND(IF($AI$8=\"Anual\",0.5,1)*IF(AND(AF30=\"AM\",OR(EA30=\"ALINT\",EA30=\"AL\")),#REF!,IF(AND(AF30=\"AM\",#REF!=\"x\"),#REF!,\"\")),0),\"\")","v":""},{"$f":"IF(AJ30=\"\",\"\",IF(AJ30>0,ROUND(IF(MOD(AJ30,30)=0,QUOTIENT(AJ30,30)*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*(IF($BG30>100,0,$BG30)/100),BK30*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($BG30>100,0,$BG30)/100)),2),0))","v":""},"","",{"$f":"IF(AM30=\"\",\"\",IF(AM30>0,ROUND(IF(MOD(AM30,30)=0,QUOTIENT(AM30,30)*VLOOKUP(#REF!&IF(AC30=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,6,FALSE)*(IF($BG30>100,0,$BG30)/100),AM30*VLOOKUP(#REF!&IF(AC30=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,5,FALSE)*(IF($BG30>100,0,$BG30)/100)),2),0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,0,0,0,0,0,5,5,"2025-01-01","2025-01-31",0,0,"2025-01-01","2025-01-31","00:00:00","2025-01-01",0,0,0,0,0,"2025-01-01",0,0,0,0,0,3,0,0,0,"AA","A","A","NO","",null,148,30,30,28,30,30,210,30,30,30,30,30,30,30,1,1,1,1,1,1,1,1,1,1,1,1,31,31,28,31,30,31,30,31,31,30,31,30]
[null,1,"","",null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(P31,Importes!L:Q,2,FALSE),\"\")","v":""},"",{"$f":"IF(G31=\"\",\"\",#REF!)","v":""},{"$f":"IF(G31=\"\",\"\",#REF!)","v":""},"","",{"$f":"IF(G31=\"\",\"\",IF($AG$8=\"x\",\"Mensualidade\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CU$7),12,1)),\"Extra Inverno\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CV$8),6,1)),\"Extra Verán\",\"\"))))","v":""},0,"","","","AM+E","Si","1",null,"AM+E",0,{"$f":"IFERROR(IF(OR(AD31=\"+CT\",AF31=\"\"),0,ROUND(IF(MOD(AG31,30)=0,QUOTIENT(AG31,30)*VLOOKUP(C31&AF31,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AE31>100,0,$AE31)/100),AG31*VLOOKUP(C31&AF31,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AE31>100,0,$AE31)/100)),2)),0)","v":0},"","",{"$f":"IFERROR(IF(AJ31=\"\",\"\",IF(AJ31<180,AJ31*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($AI31>100,0,$AI31)/100),IF(AJ31=180,VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*6*(IF($AI31>100,0,$AI31)/100),0))),0)","v":""},"","",{"$f":"IF(AM31=\"\",\"\",IF(AM31>0,ROUND(IF(MOD(AM31,30)=0,QUOTIENT(AM31,30)*VLOOKUP(C31&IF(AC31=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AL31>100,0,$AL31)/100),AM31*VLOOKUP(C31&IF(AC31=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AL31>100,0,$AL31)/100)),2),0))","v":""},"",null,null,"","","Non",null,"","","","","","","","","","","",81.3,{"$f":"IFERROR(IF(AF31=\"AM\",DF31,IF(AF31=\"AM+E\",DF31,IF(AF31=\"CP\",#REF!,IF(AF31=\"CV\",DR31,IF(AF31=\"CV+E\",DR31))))),0)","v":0},{"$f":"IFERROR(IF(OR(AD31=\"+CT\",AF31=\"\"),0,ROUND(IF(MOD(AG31,30)=0,QUOTIENT(AG31,30)*VLOOKUP(#REF!&AF31,Importes!$A$2:$F$14,6,FALSE)*(IF($AE31>100,0,$AE31)/100),AG31*VLOOKUP(#REF!&AF31,Importes!$A$2:$F$14,5,FALSE)*(IF($AE31>100,0,$AE31)/100)),2)),0)","v":0},"",{"$f":"IFERROR(ROUND(IF($AI$8=\"Anual\",0.5,1)*IF(AND(AF31=\"AM\",OR(EA31=\"ALINT\",EA31=\"AL\")),#REF!,IF(AND(AF31=\"AM\",#REF!=\"x\"),#REF!,\"\")),0),\"\")","v":""},{"$f":"IF(AJ31=\"\",\"\",IF(AJ31>0,ROUND(IF(MOD(AJ31,30)=0,QUOTIENT(AJ31,30)*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*(IF($BG31>100,0,$BG31)/100),BK31*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($BG31>100,0,$BG31)/100)),2),0))","v":""},"","",{"$f":"IF(AM31=\"\",\"\",IF(AM31>0,ROUND(IF(MOD(AM31,30)=0,QUOTIENT(AM31,30)*VLOOKUP(#REF!&IF(AC31=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,6,FALSE)*(IF($BG31>100,0,$BG31)/100),AM31*VLOOKUP(#REF!&IF(AC31=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,5,FALSE)*(IF($BG31>100,0,$BG31)/100)),2),0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,0,0,0,0,0,5,5,"2025-01-01","2025-01-31",0,0,"2025-01-01","2025-01-31","00:00:00","2025-01-01",0,0,0,0,0,"2025-01-01",0,0,0,0,0,3,0,0,0,"AA","A","A","NO","",null,148,30,30,28,30,30,210,30,30,30,30,30,30,30,1,1,1,1,1,1,1,1,1,1,1,1,31,31,28,31,30,31,30,31,31,30,31,30]
[null,1,"","",null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(P32,Importes!L:Q,2,FALSE),\"\")","v":""},"",{"$f":"IF(G32=\"\",\"\",#REF!)","v":""},{"$f":"IF(G32=\"\",\"\",#REF!)","v":""},"","",{"$f":"IF(G32=\"\",\"\",IF($AG$8=\"x\",\"Mensualidade\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CU$7),12,1)),\"Extra Inverno\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CV$8),6,1)),\"Extra Verán\",\"\"))))","v":""},0,"","","","AM+E","Si","1",null,"AM+E",0,{"$f":"IFERROR(IF(OR(AD32=\"+CT\",AF32=\"\"),0,ROUND(IF(MOD(AG32,30)=0,QUOTIENT(AG32,30)*VLOOKUP(C32&AF32,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AE32>100,0,$AE32)/100),AG32*VLOOKUP(C32&AF32,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AE32>100,0,$AE32)/100)),2)),0)","v":0},"","",{"$f":"IFERROR(IF(AJ32=\"\",\"\",IF(AJ32<180,AJ32*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($AI32>100,0,$AI32)/100),IF(AJ32=180,VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*6*(IF($AI32>100,0,$AI32)/100),0))),0)","v":""},"","",{"$f":"IF(AM32=\"\",\"\",IF(AM32>0,ROUND(IF(MOD(AM32,30)=0,QUOTIENT(AM32,30)*VLOOKUP(C32&IF(AC32=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AL32>100,0,$AL32)/100),AM32*VLOOKUP(C32&IF(AC32=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AL32>100,0,$AL32)/100)),2),0))","v":""},"",null,null,"","","Non",null,"","","","","","","","","","","",81.3,{"$f":"IFERROR(IF(AF32=\"AM\",DF32,IF(AF32=\"AM+E\",DF32,IF(AF32=\"CP\",#REF!,IF(AF32=\"CV\",DR32,IF(AF32=\"CV+E\",DR32))))),0)","v":0},{"$f":"IFERROR(IF(OR(AD32=\"+CT\",AF32=\"\"),0,ROUND(IF(MOD(AG32,30)=0,QUOTIENT(AG32,30)*VLOOKUP(#REF!&AF32,Importes!$A$2:$F$14,6,FALSE)*(IF($AE32>100,0,$AE32)/100),AG32*VLOOKUP(#REF!&AF32,Importes!$A$2:$F$14,5,FALSE)*(IF($AE32>100,0,$AE32)/100)),2)),0)","v":0},"",{"$f":"IFERROR(ROUND(IF($AI$8=\"Anual\",0.5,1)*IF(AND(AF32=\"AM\",OR(EA32=\"ALINT\",EA32=\"AL\")),#REF!,IF(AND(AF32=\"AM\",#REF!=\"x\"),#REF!,\"\")),0),\"\")","v":""},{"$f":"IF(AJ32=\"\",\"\",IF(AJ32>0,ROUND(IF(MOD(AJ32,30)=0,QUOTIENT(AJ32,30)*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*(IF($BG32>100,0,$BG32)/100),BK32*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($BG32>100,0,$BG32)/100)),2),0))","v":""},"","",{"$f":"IF(AM32=\"\",\"\",IF(AM32>0,ROUND(IF(MOD(AM32,30)=0,QUOTIENT(AM32,30)*VLOOKUP(#REF!&IF(AC32=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,6,FALSE)*(IF($BG32>100,0,$BG32)/100),AM32*VLOOKUP(#REF!&IF(AC32=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,5,FALSE)*(IF($BG32>100,0,$BG32)/100)),2),0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,0,0,0,0,0,5,5,"2025-01-01","2025-01-31",0,0,"2025-01-01","2025-01-31","00:00:00","2025-01-01",0,0,0,0,0,"2025-01-01",0,0,0,0,0,3,0,0,0,"AA","A","A","NO","",null,148,30,30,28,30,30,210,30,30,30,30,30,30,30,1,1,1,1,1,1,1,1,1,1,1,1,31,31,28,31,30,31,30,31,31,30,31,30]
[null,1,"","",null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(P33,Importes!L:Q,2,FALSE),\"\")","v":""},"",{"$f":"IF(G33=\"\",\"\",#REF!)","v":""},{"$f":"IF(G33=\"\",\"\",#REF!)","v":""},"","",{"$f":"IF(G33=\"\",\"\",IF($AG$8=\"x\",\"Mensualidade\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CU$7),12,1)),\"Extra Inverno\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CV$8),6,1)),\"Extra Verán\",\"\"))))","v":""},0,"","","","AM+E","Si","1",null,"AM+E",0,{"$f":"IFERROR(IF(OR(AD33=\"+CT\",AF33=\"\"),0,ROUND(IF(MOD(AG33,30)=0,QUOTIENT(AG33,30)*VLOOKUP(C33&AF33,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AE33>100,0,$AE33)/100),AG33*VLOOKUP(C33&AF33,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AE33>100,0,$AE33)/100)),2)),0)","v":0},"","",{"$f":"IFERROR(IF(AJ33=\"\",\"\",IF(AJ33<180,AJ33*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($AI33>100,0,$AI33)/100),IF(AJ33=180,VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*6*(IF($AI33>100,0,$AI33)/100),0))),0)","v":""},"","",{"$f":"IF(AM33=\"\",\"\",IF(AM33>0,ROUND(IF(MOD(AM33,30)=0,QUOTIENT(AM33,30)*VLOOKUP(C33&IF(AC33=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AL33>100,0,$AL33)/100),AM33*VLOOKUP(C33&IF(AC33=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AL33>100,0,$AL33)/100)),2),0))","v":""},"",null,null,"","","Non",null,"","","","","","","","","","","",81.3,{"$f":"IFERROR(IF(AF33=\"AM\",DF33,IF(AF33=\"AM+E\",DF33,IF(AF33=\"CP\",#REF!,IF(AF33=\"CV\",DR33,IF(AF33=\"CV+E\",DR33))))),0)","v":0},{"$f":"IFERROR(IF(OR(AD33=\"+CT\",AF33=\"\"),0,ROUND(IF(MOD(AG33,30)=0,QUOTIENT(AG33,30)*VLOOKUP(#REF!&AF33,Importes!$A$2:$F$14,6,FALSE)*(IF($AE33>100,0,$AE33)/100),AG33*VLOOKUP(#REF!&AF33,Importes!$A$2:$F$14,5,FALSE)*(IF($AE33>100,0,$AE33)/100)),2)),0)","v":0},"",{"$f":"IFERROR(ROUND(IF($AI$8=\"Anual\",0.5,1)*IF(AND(AF33=\"AM\",OR(EA33=\"ALINT\",EA33=\"AL\")),#REF!,IF(AND(AF33=\"AM\",#REF!=\"x\"),#REF!,\"\")),0),\"\")","v":""},{"$f":"IF(AJ33=\"\",\"\",IF(AJ33>0,ROUND(IF(MOD(AJ33,30)=0,QUOTIENT(AJ33,30)*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*(IF($BG33>100,0,$BG33)/100),BK33*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($BG33>100,0,$BG33)/100)),2),0))","v":""},"","",{"$f":"IF(AM33=\"\",\"\",IF(AM33>0,ROUND(IF(MOD(AM33,30)=0,QUOTIENT(AM33,30)*VLOOKUP(#REF!&IF(AC33=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,6,FALSE)*(IF($BG33>100,0,$BG33)/100),AM33*VLOOKUP(#REF!&IF(AC33=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,5,FALSE)*(IF($BG33>100,0,$BG33)/100)),2),0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,0,0,0,0,0,5,5,"2025-01-01","2025-01-31",0,0,"2025-01-01","2025-01-31","00:00:00","2025-01-01",0,0,0,0,0,"2025-01-01",0,0,0,0,0,3,0,0,0,"AA","A","A","NO","",null,148,30,30,28,30,30,210,30,30,30,30,30,30,30,1,1,1,1,1,1,1,1,1,1,1,1,31,31,28,31,30,31,30,31,31,30,31,30]
[null,1,"","",null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(P34,Importes!L:Q,2,FALSE),\"\")","v":""},"",{"$f":"IF(G34=\"\",\"\",#REF!)","v":""},{"$f":"IF(G34=\"\",\"\",#REF!)","v":""},"","",{"$f":"IF(G34=\"\",\"\",IF($AG$8=\"x\",\"Mensualidade\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CU$7),12,1)),\"Extra Inverno\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CV$8),6,1)),\"Extra Verán\",\"\"))))","v":""},0,"","","","AM+E","Si","1",null,"AM+E",0,{"$f":"IFERROR(IF(OR(AD34=\"+CT\",AF34=\"\"),0,ROUND(IF(MOD(AG34,30)=0,QUOTIENT(AG34,30)*VLOOKUP(C34&AF34,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AE34>100,0,$AE34)/100),AG34*VLOOKUP(C34&AF34,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AE34>100,0,$AE34)/100)),2)),0)","v":0},"","",{"$f":"IFERROR(IF(AJ34=\"\",\"\",IF(AJ34<180,AJ34*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($AI34>100,0,$AI34)/100),IF(AJ34=180,VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*6*(IF($AI34>100,0,$AI34)/100),0))),0)","v":""},"","",{"$f":"IF(AM34=\"\",\"\",IF(AM34>0,ROUND(IF(MOD(AM34,30)=0,QUOTIENT(AM34,30)*VLOOKUP(C34&IF(AC34=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AL34>100,0,$AL34)/100),AM34*VLOOKUP(C34&IF(AC34=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AL34>100,0,$AL34)/100)),2),0))","v":""},"",null,null,"","","Non",null,"","","","","","","","","","","",81.3,{"$f":"IFERROR(IF(AF34=\"AM\",DF34,IF(AF34=\"AM+E\",DF34,IF(AF34=\"CP\",#REF!,IF(AF34=\"CV\",DR34,IF(AF34=\"CV+E\",DR34))))),0)","v":0},{"$f":"IFERROR(IF(OR(AD34=\"+CT\",AF34=\"\"),0,ROUND(IF(MOD(AG34,30)=0,QUOTIENT(AG34,30)*VLOOKUP(#REF!&AF34,Importes!$A$2:$F$14,6,FALSE)*(IF($AE34>100,0,$AE34)/100),AG34*VLOOKUP(#REF!&AF34,Importes!$A$2:$F$14,5,FALSE)*(IF($AE34>100,0,$AE34)/100)),2)),0)","v":0},"",{"$f":"IFERROR(ROUND(IF($AI$8=\"Anual\",0.5,1)*IF(AND(AF34=\"AM\",OR(EA34=\"ALINT\",EA34=\"AL\")),#REF!,IF(AND(AF34=\"AM\",#REF!=\"x\"),#REF!,\"\")),0),\"\")","v":""},{"$f":"IF(AJ34=\"\",\"\",IF(AJ34>0,ROUND(IF(MOD(AJ34,30)=0,QUOTIENT(AJ34,30)*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*(IF($BG34>100,0,$BG34)/100),BK34*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($BG34>100,0,$BG34)/100)),2),0))","v":""},"","",{"$f":"IF(AM34=\"\",\"\",IF(AM34>0,ROUND(IF(MOD(AM34,30)=0,QUOTIENT(AM34,30)*VLOOKUP(#REF!&IF(AC34=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,6,FALSE)*(IF($BG34>100,0,$BG34)/100),AM34*VLOOKUP(#REF!&IF(AC34=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,5,FALSE)*(IF($BG34>100,0,$BG34)/100)),2),0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,0,0,0,0,0,5,5,"2025-01-01","2025-01-31",0,0,"2025-01-01","2025-01-31","00:00:00","2025-01-01",0,0,0,0,0,"2025-01-01",0,0,0,0,0,3,0,0,0,"AA","A","A","NO","",null,148,30,30,28,30,30,210,30,30,30,30,30,30,30,1,1,1,1,1,1,1,1,1,1,1,1,31,31,28,31,30,31,30,31,31,30,31,30]
[null,1,"","",null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(P35,Importes!L:Q,2,FALSE),\"\")","v":""},"",{"$f":"IF(G35=\"\",\"\",#REF!)","v":""},{"$f":"IF(G35=\"\",\"\",#REF!)","v":""},"","",{"$f":"IF(G35=\"\",\"\",IF($AG$8=\"x\",\"Mensualidade\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CU$7),12,1)),\"Extra Inverno\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CV$8),6,1)),\"Extra Verán\",\"\"))))","v":""},0,"","","","AM+E","Si","1",null,"AM+E",0,{"$f":"IFERROR(IF(OR(AD35=\"+CT\",AF35=\"\"),0,ROUND(IF(MOD(AG35,30)=0,QUOTIENT(AG35,30)*VLOOKUP(C35&AF35,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AE35>100,0,$AE35)/100),AG35*VLOOKUP(C35&AF35,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AE35>100,0,$AE35)/100)),2)),0)","v":0},"","",{"$f":"IFERROR(IF(AJ35=\"\",\"\",IF(AJ35<180,AJ35*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($AI35>100,0,$AI35)/100),IF(AJ35=180,VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*6*(IF($AI35>100,0,$AI35)/100),0))),0)","v":""},"","",{"$f":"IF(AM35=\"\",\"\",IF(AM35>0,ROUND(IF(MOD(AM35,30)=0,QUOTIENT(AM35,30)*VLOOKUP(C35&IF(AC35=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AL35>100,0,$AL35)/100),AM35*VLOOKUP(C35&IF(AC35=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AL35>100,0,$AL35)/100)),2),0))","v":""},"",null,null,"","","Non",null,"","","","","","","","","","","",81.3,{"$f":"IFERROR(IF(AF35=\"AM\",DF35,IF(AF35=\"AM+E\",DF35,IF(AF35=\"CP\",#REF!,IF(AF35=\"CV\",DR35,IF(AF35=\"CV+E\",DR35))))),0)","v":0},{"$f":"IFERROR(IF(OR(AD35=\"+CT\",AF35=\"\"),0,ROUND(IF(MOD(AG35,30)=0,QUOTIENT(AG35,30)*VLOOKUP(#REF!&AF35,Importes!$A$2:$F$14,6,FALSE)*(IF($AE35>100,0,$AE35)/100),AG35*VLOOKUP(#REF!&AF35,Importes!$A$2:$F$14,5,FALSE)*(IF($AE35>100,0,$AE35)/100)),2)),0)","v":0},"",{"$f":"IFERROR(ROUND(IF($AI$8=\"Anual\",0.5,1)*IF(AND(AF35=\"AM\",OR(EA35=\"ALINT\",EA35=\"AL\")),#REF!,IF(AND(AF35=\"AM\",#REF!=\"x\"),#REF!,\"\")),0),\"\")","v":""},{"$f":"IF(AJ35=\"\",\"\",IF(AJ35>0,ROUND(IF(MOD(AJ35,30)=0,QUOTIENT(AJ35,30)*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*(IF($BG35>100,0,$BG35)/100),BK35*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($BG35>100,0,$BG35)/100)),2),0))","v":""},"","",{"$f":"IF(AM35=\"\",\"\",IF(AM35>0,ROUND(IF(MOD(AM35,30)=0,QUOTIENT(AM35,30)*VLOOKUP(#REF!&IF(AC35=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,6,FALSE)*(IF($BG35>100,0,$BG35)/100),AM35*VLOOKUP(#REF!&IF(AC35=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,5,FALSE)*(IF($BG35>100,0,$BG35)/100)),2),0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,0,0,0,0,0,5,5,"2025-01-01","2025-01-31",0,0,"2025-01-01","2025-01-31","00:00:00","2025-01-01",0,0,0,0,0,"2025-01-01",0,0,0,0,0,3,0,0,0,"AA","A","A","NO","",null,148,30,30,28,30,30,210,30,30,30,30,30,30,30,1,1,1,1,1,1,1,1,1,1,1,1,31,31,28,31,30,31,30,31,31,30,31,30]
[null,1,"","",null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(P36,Importes!L:Q,2,FALSE),\"\")","v":""},"",{"$f":"IF(G36=\"\",\"\",#REF!)","v":""},{"$f":"IF(G36=\"\",\"\",#REF!)","v":""},"","",{"$f":"IF(G36=\"\",\"\",IF($AG$8=\"x\",\"Mensualidade\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CU$7),12,1)),\"Extra Inverno\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CV$8),6,1)),\"Extra Verán\",\"\"))))","v":""},0,"","","","AM+E","Si","1",null,"AM+E",0,{"$f":"IFERROR(IF(OR(AD36=\"+CT\",AF36=\"\"),0,ROUND(IF(MOD(AG36,30)=0,QUOTIENT(AG36,30)*VLOOKUP(C36&AF36,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AE36>100,0,$AE36)/100),AG36*VLOOKUP(C36&AF36,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AE36>100,0,$AE36)/100)),2)),0)","v":0},"","",{"$f":"IFERROR(IF(AJ36=\"\",\"\",IF(AJ36<180,AJ36*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($AI36>100,0,$AI36)/100),IF(AJ36=180,VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*6*(IF($AI36>100,0,$AI36)/100),0))),0)","v":""},"","",{"$f":"IF(AM36=\"\",\"\",IF(AM36>0,ROUND(IF(MOD(AM36,30)=0,QUOTIENT(AM36,30)*VLOOKUP(C36&IF(AC36=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AL36>100,0,$AL36)/100),AM36*VLOOKUP(C36&IF(AC36=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AL36>100,0,$AL36)/100)),2),0))","v":""},"",null,null,"","","Non",null,"","","","","","","","","","","",81.3,{"$f":"IFERROR(IF(AF36=\"AM\",DF36,IF(AF36=\"AM+E\",DF36,IF(AF36=\"CP\",#REF!,IF(AF36=\"CV\",DR36,IF(AF36=\"CV+E\",DR36))))),0)","v":0},{"$f":"IFERROR(IF(OR(AD36=\"+CT\",AF36=\"\"),0,ROUND(IF(MOD(AG36,30)=0,QUOTIENT(AG36,30)*VLOOKUP(#REF!&AF36,Importes!$A$2:$F$14,6,FALSE)*(IF($AE36>100,0,$AE36)/100),AG36*VLOOKUP(#REF!&AF36,Importes!$A$2:$F$14,5,FALSE)*(IF($AE36>100,0,$AE36)/100)),2)),0)","v":0},"",{"$f":"IFERROR(ROUND(IF($AI$8=\"Anual\",0.5,1)*IF(AND(AF36=\"AM\",OR(EA36=\"ALINT\",EA36=\"AL\")),#REF!,IF(AND(AF36=\"AM\",#REF!=\"x\"),#REF!,\"\")),0),\"\")","v":""},{"$f":"IF(AJ36=\"\",\"\",IF(AJ36>0,ROUND(IF(MOD(AJ36,30)=0,QUOTIENT(AJ36,30)*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*(IF($BG36>100,0,$BG36)/100),BK36*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($BG36>100,0,$BG36)/100)),2),0))","v":""},"","",{"$f":"IF(AM36=\"\",\"\",IF(AM36>0,ROUND(IF(MOD(AM36,30)=0,QUOTIENT(AM36,30)*VLOOKUP(#REF!&IF(AC36=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,6,FALSE)*(IF($BG36>100,0,$BG36)/100),AM36*VLOOKUP(#REF!&IF(AC36=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,5,FALSE)*(IF($BG36>100,0,$BG36)/100)),2),0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,0,0,0,0,0,5,5,"2025-01-01","2025-01-31",0,0,"2025-01-01","2025-01-31","00:00:00","2025-01-01",0,0,0,0,0,"2025-01-01",0,0,0,0,0,3,0,0,0,"AA","A","A","NO","",null,148,30,30,28,30,30,210,30,30,30,30,30,30,30,1,1,1,1,1,1,1,1,1,1,1,1,31,31,28,31,30,31,30,31,31,30,31,30]
[null,1,"","",null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(P37,Importes!L:Q,2,FALSE),\"\")","v":""},"",{"$f":"IF(G37=\"\",\"\",#REF!)","v":""},{"$f":"IF(G37=\"\",\"\",#REF!)","v":""},"","",{"$f":"IF(G37=\"\",\"\",IF($AG$8=\"x\",\"Mensualidade\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CU$7),12,1)),\"Extra Inverno\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CV$8),6,1)),\"Extra Verán\",\"\"))))","v":""},0,"","","","AM+E","Si","1",null,"AM+E",0,{"$f":"IFERROR(IF(OR(AD37=\"+CT\",AF37=\"\"),0,ROUND(IF(MOD(AG37,30)=0,QUOTIENT(AG37,30)*VLOOKUP(C37&AF37,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AE37>100,0,$AE37)/100),AG37*VLOOKUP(C37&AF37,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AE37>100,0,$AE37)/100)),2)),0)","v":0},"","",{"$f":"IFERROR(IF(AJ37=\"\",\"\",IF(AJ37<180,AJ37*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($AI37>100,0,$AI37)/100),IF(AJ37=180,VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*6*(IF($AI37>100,0,$AI37)/100),0))),0)","v":""},"","",{"$f":"IF(AM37=\"\",\"\",IF(AM37>0,ROUND(IF(MOD(AM37,30)=0,QUOTIENT(AM37,30)*VLOOKUP(C37&IF(AC37=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AL37>100,0,$AL37)/100),AM37*VLOOKUP(C37&IF(AC37=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AL37>100,0,$AL37)/100)),2),0))","v":""},"",null,null,"","","Non",null,"","","","","","","","","","","",81.3,{"$f":"IFERROR(IF(AF37=\"AM\",DF37,IF(AF37=\"AM+E\",DF37,IF(AF37=\"CP\",#REF!,IF(AF37=\"CV\",DR37,IF(AF37=\"CV+E\",DR37))))),0)","v":0},{"$f":"IFERROR(IF(OR(AD37=\"+CT\",AF37=\"\"),0,ROUND(IF(MOD(AG37,30)=0,QUOTIENT(AG37,30)*VLOOKUP(#REF!&AF37,Importes!$A$2:$F$14,6,FALSE)*(IF($AE37>100,0,$AE37)/100),AG37*VLOOKUP(#REF!&AF37,Importes!$A$2:$F$14,5,FALSE)*(IF($AE37>100,0,$AE37)/100)),2)),0)","v":0},"",{"$f":"IFERROR(ROUND(IF($AI$8=\"Anual\",0.5,1)*IF(AND(AF37=\"AM\",OR(EA37=\"ALINT\",EA37=\"AL\")),#REF!,IF(AND(AF37=\"AM\",#REF!=\"x\"),#REF!,\"\")),0),\"\")","v":""},{"$f":"IF(AJ37=\"\",\"\",IF(AJ37>0,ROUND(IF(MOD(AJ37,30)=0,QUOTIENT(AJ37,30)*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*(IF($BG37>100,0,$BG37)/100),BK37*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($BG37>100,0,$BG37)/100)),2),0))","v":""},"","",{"$f":"IF(AM37=\"\",\"\",IF(AM37>0,ROUND(IF(MOD(AM37,30)=0,QUOTIENT(AM37,30)*VLOOKUP(#REF!&IF(AC37=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,6,FALSE)*(IF($BG37>100,0,$BG37)/100),AM37*VLOOKUP(#REF!&IF(AC37=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,5,FALSE)*(IF($BG37>100,0,$BG37)/100)),2),0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,0,0,0,0,0,5,5,"2025-01-01","2025-01-31",0,0,"2025-01-01","2025-01-31","00:00:00","2025-01-01",0,0,0,0,0,"2025-01-01",0,0,0,0,0,3,0,0,0,"AA","A","A","NO","",null,148,30,30,28,30,30,210,30,30,30,30,30,30,30,1,1,1,1,1,1,1,1,1,1,1,1,31,31,28,31,30,31,30,31,31,30,31,30]
[null,1,"","",null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(P38,Importes!L:Q,2,FALSE),\"\")","v":""},"",{"$f":"IF(G38=\"\",\"\",#REF!)","v":""},{"$f":"IF(G38=\"\",\"\",#REF!)","v":""},"","",{"$f":"IF(G38=\"\",\"\",IF($AG$8=\"x\",\"Mensualidade\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CU$7),12,1)),\"Extra Inverno\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CV$8),6,1)),\"Extra Verán\",\"\"))))","v":""},0,"","","","AM+E","Si","1",null,"AM+E",0,{"$f":"IFERROR(IF(OR(AD38=\"+CT\",AF38=\"\"),0,ROUND(IF(MOD(AG38,30)=0,QUOTIENT(AG38,30)*VLOOKUP(C38&AF38,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AE38>100,0,$AE38)/100),AG38*VLOOKUP(C38&AF38,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AE38>100,0,$AE38)/100)),2)),0)","v":0},"","",{"$f":"IFERROR(IF(AJ38=\"\",\"\",IF(AJ38<180,AJ38*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($AI38>100,0,$AI38)/100),IF(AJ38=180,VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*6*(IF($AI38>100,0,$AI38)/100),0))),0)","v":""},"","",{"$f":"IF(AM38=\"\",\"\",IF(AM38>0,ROUND(IF(MOD(AM38,30)=0,QUOTIENT(AM38,30)*VLOOKUP(C38&IF(AC38=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AL38>100,0,$AL38)/100),AM38*VLOOKUP(C38&IF(AC38=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AL38>100,0,$AL38)/100)),2),0))","v":""},"",null,null,"","","Non",null,"","","","","","","","","","","",81.3,{"$f":"IFERROR(IF(AF38=\"AM\",DF38,IF(AF38=\"AM+E\",DF38,IF(AF38=\"CP\",#REF!,IF(AF38=\"CV\",DR38,IF(AF38=\"CV+E\",DR38))))),0)","v":0},{"$f":"IFERROR(IF(OR(AD38=\"+CT\",AF38=\"\"),0,ROUND(IF(MOD(AG38,30)=0,QUOTIENT(AG38,30)*VLOOKUP(#REF!&AF38,Importes!$A$2:$F$14,6,FALSE)*(IF($AE38>100,0,$AE38)/100),AG38*VLOOKUP(#REF!&AF38,Importes!$A$2:$F$14,5,FALSE)*(IF($AE38>100,0,$AE38)/100)),2)),0)","v":0},"",{"$f":"IFERROR(ROUND(IF($AI$8=\"Anual\",0.5,1)*IF(AND(AF38=\"AM\",OR(EA38=\"ALINT\",EA38=\"AL\")),#REF!,IF(AND(AF38=\"AM\",#REF!=\"x\"),#REF!,\"\")),0),\"\")","v":""},{"$f":"IF(AJ38=\"\",\"\",IF(AJ38>0,ROUND(IF(MOD(AJ38,30)=0,QUOTIENT(AJ38,30)*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*(IF($BG38>100,0,$BG38)/100),BK38*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($BG38>100,0,$BG38)/100)),2),0))","v":""},"","",{"$f":"IF(AM38=\"\",\"\",IF(AM38>0,ROUND(IF(MOD(AM38,30)=0,QUOTIENT(AM38,30)*VLOOKUP(#REF!&IF(AC38=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,6,FALSE)*(IF($BG38>100,0,$BG38)/100),AM38*VLOOKUP(#REF!&IF(AC38=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,5,FALSE)*(IF($BG38>100,0,$BG38)/100)),2),0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,0,0,0,0,0,5,5,"2025-01-01","2025-01-31",0,0,"2025-01-01","2025-01-31","00:00:00","2025-01-01",0,0,0,0,0,"2025-01-01",0,0,0,0,0,3,0,0,0,"AA","A","A","NO","",null,148,30,30,28,30,30,210,30,30,30,30,30,30,30,1,1,1,1,1,1,1,1,1,1,1,1,31,31,28,31,30,31,30,31,31,30,31,30]
[null,1,"","",null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(P39,Importes!L:Q,2,FALSE),\"\")","v":""},"",{"$f":"IF(G39=\"\",\"\",#REF!)","v":""},{"$f":"IF(G39=\"\",\"\",#REF!)","v":""},"","",{"$f":"IF(G39=\"\",\"\",IF($AG$8=\"x\",\"Mensualidade\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CU$7),12,1)),\"Extra Inverno\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CV$8),6,1)),\"Extra Verán\",\"\"))))","v":""},0,"","","","AM+E","Si","1",null,"AM+E",0,{"$f":"IFERROR(IF(OR(AD39=\"+CT\",AF39=\"\"),0,ROUND(IF(MOD(AG39,30)=0,QUOTIENT(AG39,30)*VLOOKUP(C39&AF39,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AE39>100,0,$AE39)/100),AG39*VLOOKUP(C39&AF39,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AE39>100,0,$AE39)/100)),2)),0)","v":0},"","",{"$f":"IFERROR(IF(AJ39=\"\",\"\",IF(AJ39<180,AJ39*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($AI39>100,0,$AI39)/100),IF(AJ39=180,VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*6*(IF($AI39>100,0,$AI39)/100),0))),0)","v":""},"","",{"$f":"IF(AM39=\"\",\"\",IF(AM39>0,ROUND(IF(MOD(AM39,30)=0,QUOTIENT(AM39,30)*VLOOKUP(C39&IF(AC39=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AL39>100,0,$AL39)/100),AM39*VLOOKUP(C39&IF(AC39=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AL39>100,0,$AL39)/100)),2),0))","v":""},"",null,null,"","","Non",null,"","","","","","","","","","","",81.3,{"$f":"IFERROR(IF(AF39=\"AM\",DF39,IF(AF39=\"AM+E\",DF39,IF(AF39=\"CP\",#REF!,IF(AF39=\"CV\",DR39,IF(AF39=\"CV+E\",DR39))))),0)","v":0},{"$f":"IFERROR(IF(OR(AD39=\"+CT\",AF39=\"\"),0,ROUND(IF(MOD(AG39,30)=0,QUOTIENT(AG39,30)*VLOOKUP(#REF!&AF39,Importes!$A$2:$F$14,6,FALSE)*(IF($AE39>100,0,$AE39)/100),AG39*VLOOKUP(#REF!&AF39,Importes!$A$2:$F$14,5,FALSE)*(IF($AE39>100,0,$AE39)/100)),2)),0)","v":0},"",{"$f":"IFERROR(ROUND(IF($AI$8=\"Anual\",0.5,1)*IF(AND(AF39=\"AM\",OR(EA39=\"ALINT\",EA39=\"AL\")),#REF!,IF(AND(AF39=\"AM\",#REF!=\"x\"),#REF!,\"\")),0),\"\")","v":""},{"$f":"IF(AJ39=\"\",\"\",IF(AJ39>0,ROUND(IF(MOD(AJ39,30)=0,QUOTIENT(AJ39,30)*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*(IF($BG39>100,0,$BG39)/100),BK39*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($BG39>100,0,$BG39)/100)),2),0))","v":""},"","",{"$f":"IF(AM39=\"\",\"\",IF(AM39>0,ROUND(IF(MOD(AM39,30)=0,QUOTIENT(AM39,30)*VLOOKUP(#REF!&IF(AC39=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,6,FALSE)*(IF($BG39>100,0,$BG39)/100),AM39*VLOOKUP(#REF!&IF(AC39=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,5,FALSE)*(IF($BG39>100,0,$BG39)/100)),2),0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,0,0,0,0,0,5,5,"2025-01-01","2025-01-31",0,0,"2025-01-01","2025-01-31","00:00:00","2025-01-01",0,0,0,0,0,"2025-01-01",0,0,0,0,0,3,0,0,0,"AA","A","A","NO","",null,148,30,30,28,30,30,210,30,30,30,30,30,30,30,1,1,1,1,1,1,1,1,1,1,1,1,31,31,28,31,30,31,30,31,31,30,31,30]
[null,1,"","",null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(P40,Importes!L:Q,2,FALSE),\"\")","v":""},"",{"$f":"IF(G40=\"\",\"\",#REF!)","v":""},{"$f":"IF(G40=\"\",\"\",#REF!)","v":""},"","",{"$f":"IF(G40=\"\",\"\",IF($AG$8=\"x\",\"Mensualidade\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CU$7),12,1)),\"Extra Inverno\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CV$8),6,1)),\"Extra Verán\",\"\"))))","v":""},0,"","","","AM+E","Si","1",null,"AM+E",0,{"$f":"IFERROR(IF(OR(AD40=\"+CT\",AF40=\"\"),0,ROUND(IF(MOD(AG40,30)=0,QUOTIENT(AG40,30)*VLOOKUP(C40&AF40,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AE40>100,0,$AE40)/100),AG40*VLOOKUP(C40&AF40,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AE40>100,0,$AE40)/100)),2)),0)","v":0},"","",{"$f":"IFERROR(IF(AJ40=\"\",\"\",IF(AJ40<180,AJ40*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($AI40>100,0,$AI40)/100),IF(AJ40=180,VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*6*(IF($AI40>100,0,$AI40)/100),0))),0)","v":""},"","",{"$f":"IF(AM40=\"\",\"\",IF(AM40>0,ROUND(IF(MOD(AM40,30)=0,QUOTIENT(AM40,30)*VLOOKUP(C40&IF(AC40=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AL40>100,0,$AL40)/100),AM40*VLOOKUP(C40&IF(AC40=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AL40>100,0,$AL40)/100)),2),0))","v":""},"",null,null,"","","Non",null,"","","","","","","","","","","",81.3,{"$f":"IFERROR(IF(AF40=\"AM\",DF40,IF(AF40=\"AM+E\",DF40,IF(AF40=\"CP\",#REF!,IF(AF40=\"CV\",DR40,IF(AF40=\"CV+E\",DR40))))),0)","v":0},{"$f":"IFERROR(IF(OR(AD40=\"+CT\",AF40=\"\"),0,ROUND(IF(MOD(AG40,30)=0,QUOTIENT(AG40,30)*VLOOKUP(#REF!&AF40,Importes!$A$2:$F$14,6,FALSE)*(IF($AE40>100,0,$AE40)/100),AG40*VLOOKUP(#REF!&AF40,Importes!$A$2:$F$14,5,FALSE)*(IF($AE40>100,0,$AE40)/100)),2)),0)","v":0},"",{"$f":"IFERROR(ROUND(IF($AI$8=\"Anual\",0.5,1)*IF(AND(AF40=\"AM\",OR(EA40=\"ALINT\",EA40=\"AL\")),#REF!,IF(AND(AF40=\"AM\",#REF!=\"x\"),#REF!,\"\")),0),\"\")","v":""},{"$f":"IF(AJ40=\"\",\"\",IF(AJ40>0,ROUND(IF(MOD(AJ40,30)=0,QUOTIENT(AJ40,30)*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*(IF($BG40>100,0,$BG40)/100),BK40*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($BG40>100,0,$BG40)/100)),2),0))","v":""},"","",{"$f":"IF(AM40=\"\",\"\",IF(AM40>0,ROUND(IF(MOD(AM40,30)=0,QUOTIENT(AM40,30)*VLOOKUP(#REF!&IF(AC40=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,6,FALSE)*(IF($BG40>100,0,$BG40)/100),AM40*VLOOKUP(#REF!&IF(AC40=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,5,FALSE)*(IF($BG40>100,0,$BG40)/100)),2),0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,0,0,0,0,0,5,5,"2025-01-01","2025-01-31",0,0,"2025-01-01","2025-01-31","00:00:00","2025-01-01",0,0,0,0,0,"2025-01-01",0,0,0,0,0,3,0,0,0,"AA","A","A","NO","",null,148,30,30,28,30,30,210,30,30,30,30,30,30,30,1,1,1,1,1,1,1,1,1,1,1,1,31,31,28,31,30,31,30,31,31,30,31,30]
[null,1,"","",null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(P41,Importes!L:Q,2,FALSE),\"\")","v":""},"",{"$f":"IF(G41=\"\",\"\",#REF!)","v":""},{"$f":"IF(G41=\"\",\"\",#REF!)","v":""},"","",{"$f":"IF(G41=\"\",\"\",IF($AG$8=\"x\",\"Mensualidade\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CU$7),12,1)),\"Extra Inverno\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CV$8),6,1)),\"Extra Verán\",\"\"))))","v":""},0,"","","","AM+E","Si","1",null,"AM+E",0,{"$f":"IFERROR(IF(OR(AD41=\"+CT\",AF41=\"\"),0,ROUND(IF(MOD(AG41,30)=0,QUOTIENT(AG41,30)*VLOOKUP(C41&AF41,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AE41>100,0,$AE41)/100),AG41*VLOOKUP(C41&AF41,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AE41>100,0,$AE41)/100)),2)),0)","v":0},"","",{"$f":"IFERROR(IF(AJ41=\"\",\"\",IF(AJ41<180,AJ41*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($AI41>100,0,$AI41)/100),IF(AJ41=180,VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*6*(IF($AI41>100,0,$AI41)/100),0))),0)","v":""},"","",{"$f":"IF(AM41=\"\",\"\",IF(AM41>0,ROUND(IF(MOD(AM41,30)=0,QUOTIENT(AM41,30)*VLOOKUP(C41&IF(AC41=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AL41>100,0,$AL41)/100),AM41*VLOOKUP(C41&IF(AC41=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AL41>100,0,$AL41)/100)),2),0))","v":""},"",null,null,"","","Non",null,"","","","","","","","","","","",81.3,{"$f":"IFERROR(IF(AF41=\"AM\",DF41,IF(AF41=\"AM+E\",DF41,IF(AF41=\"CP\",#REF!,IF(AF41=\"CV\",DR41,IF(AF41=\"CV+E\",DR41))))),0)","v":0},{"$f":"IFERROR(IF(OR(AD41=\"+CT\",AF41=\"\"),0,ROUND(IF(MOD(AG41,30)=0,QUOTIENT(AG41,30)*VLOOKUP(#REF!&AF41,Importes!$A$2:$F$14,6,FALSE)*(IF($AE41>100,0,$AE41)/100),AG41*VLOOKUP(#REF!&AF41,Importes!$A$2:$F$14,5,FALSE)*(IF($AE41>100,0,$AE41)/100)),2)),0)","v":0},"",{"$f":"IFERROR(ROUND(IF($AI$8=\"Anual\",0.5,1)*IF(AND(AF41=\"AM\",OR(EA41=\"ALINT\",EA41=\"AL\")),#REF!,IF(AND(AF41=\"AM\",#REF!=\"x\"),#REF!,\"\")),0),\"\")","v":""},{"$f":"IF(AJ41=\"\",\"\",IF(AJ41>0,ROUND(IF(MOD(AJ41,30)=0,QUOTIENT(AJ41,30)*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*(IF($BG41>100,0,$BG41)/100),BK41*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($BG41>100,0,$BG41)/100)),2),0))","v":""},"","",{"$f":"IF(AM41=\"\",\"\",IF(AM41>0,ROUND(IF(MOD(AM41,30)=0,QUOTIENT(AM41,30)*VLOOKUP(#REF!&IF(AC41=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,6,FALSE)*(IF($BG41>100,0,$BG41)/100),AM41*VLOOKUP(#REF!&IF(AC41=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,5,FALSE)*(IF($BG41>100,0,$BG41)/100)),2),0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,0,0,0,0,0,5,5,"2025-01-01","2025-01-31",0,0,"2025-01-01","2025-01-31","00:00:00","2025-01-01",0,0,0,0,0,"2025-01-01",0,0,0,0,0,3,0,0,0,"AA","A","A","NO","",null,148,30,30,28,30,30,210,30,30,30,30,30,30,30,1,1,1,1,1,1,1,1,1,1,1,1,31,31,28,31,30,31,30,31,31,30,31,30]
[null,1,"","",null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(P42,Importes!L:Q,2,FALSE),\"\")","v":""},"",{"$f":"IF(G42=\"\",\"\",#REF!)","v":""},{"$f":"IF(G42=\"\",\"\",#REF!)","v":""},"","",{"$f":"IF(G42=\"\",\"\",IF($AG$8=\"x\",\"Mensualidade\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CU$7),12,1)),\"Extra Inverno\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CV$8),6,1)),\"Extra Verán\",\"\"))))","v":""},0,"","","","AM+E","Si","1",null,"AM+E",0,{"$f":"IFERROR(IF(OR(AD42=\"+CT\",AF42=\"\"),0,ROUND(IF(MOD(AG42,30)=0,QUOTIENT(AG42,30)*VLOOKUP(C42&AF42,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AE42>100,0,$AE42)/100),AG42*VLOOKUP(C42&AF42,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AE42>100,0,$AE42)/100)),2)),0)","v":0},"","",{"$f":"IFERROR(IF(AJ42=\"\",\"\",IF(AJ42<180,AJ42*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($AI42>100,0,$AI42)/100),IF(AJ42=180,VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*6*(IF($AI42>100,0,$AI42)/100),0))),0)","v":""},"","",{"$f":"IF(AM42=\"\",\"\",IF(AM42>0,ROUND(IF(MOD(AM42,30)=0,QUOTIENT(AM42,30)*VLOOKUP(C42&IF(AC42=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AL42>100,0,$AL42)/100),AM42*VLOOKUP(C42&IF(AC42=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AL42>100,0,$AL42)/100)),2),0))","v":""},"",null,null,"","","Non",null,"","","","","","","","","","","",81.3,{"$f":"IFERROR(IF(AF42=\"AM\",DF42,IF(AF42=\"AM+E\",DF42,IF(AF42=\"CP\",#REF!,IF(AF42=\"CV\",DR42,IF(AF42=\"CV+E\",DR42))))),0)","v":0},{"$f":"IFERROR(IF(OR(AD42=\"+CT\",AF42=\"\"),0,ROUND(IF(MOD(AG42,30)=0,QUOTIENT(AG42,30)*VLOOKUP(#REF!&AF42,Importes!$A$2:$F$14,6,FALSE)*(IF($AE42>100,0,$AE42)/100),AG42*VLOOKUP(#REF!&AF42,Importes!$A$2:$F$14,5,FALSE)*(IF($AE42>100,0,$AE42)/100)),2)),0)","v":0},"",{"$f":"IFERROR(ROUND(IF($AI$8=\"Anual\",0.5,1)*IF(AND(AF42=\"AM\",OR(EA42=\"ALINT\",EA42=\"AL\")),#REF!,IF(AND(AF42=\"AM\",#REF!=\"x\"),#REF!,\"\")),0),\"\")","v":""},{"$f":"IF(AJ42=\"\",\"\",IF(AJ42>0,ROUND(IF(MOD(AJ42,30)=0,QUOTIENT(AJ42,30)*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*(IF($BG42>100,0,$BG42)/100),BK42*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($BG42>100,0,$BG42)/100)),2),0))","v":""},"","",{"$f":"IF(AM42=\"\",\"\",IF(AM42>0,ROUND(IF(MOD(AM42,30)=0,QUOTIENT(AM42,30)*VLOOKUP(#REF!&IF(AC42=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,6,FALSE)*(IF($BG42>100,0,$BG42)/100),AM42*VLOOKUP(#REF!&IF(AC42=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,5,FALSE)*(IF($BG42>100,0,$BG42)/100)),2),0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,0,0,0,0,0,5,5,"2025-01-01","2025-01-31",0,0,"2025-01-01","2025-01-31","00:00:00","2025-01-01",0,0,0,0,0,"2025-01-01",0,0,0,0,0,3,0,0,0,"AA","A","A","NO","",null,148,30,30,28,30,30,210,30,30,30,30,30,30,30,1,1,1,1,1,1,1,1,1,1,1,1,31,31,28,31,30,31,30,31,31,30,31,30]
[null,1,"","",null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(P43,Importes!L:Q,2,FALSE),\"\")","v":""},"",{"$f":"IF(G43=\"\",\"\",#REF!)","v":""},{"$f":"IF(G43=\"\",\"\",#REF!)","v":""},"","",{"$f":"IF(G43=\"\",\"\",IF($AG$8=\"x\",\"Mensualidade\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CU$7),12,1)),\"Extra Inverno\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CV$8),6,1)),\"Extra Verán\",\"\"))))","v":""},0,"","","","AM+E","Si","1",null,"AM+E",0,{"$f":"IFERROR(IF(OR(AD43=\"+CT\",AF43=\"\"),0,ROUND(IF(MOD(AG43,30)=0,QUOTIENT(AG43,30)*VLOOKUP(C43&AF43,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AE43>100,0,$AE43)/100),AG43*VLOOKUP(C43&AF43,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AE43>100,0,$AE43)/100)),2)),0)","v":0},"","",{"$f":"IFERROR(IF(AJ43=\"\",\"\",IF(AJ43<180,AJ43*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($AI43>100,0,$AI43)/100),IF(AJ43=180,VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*6*(IF($AI43>100,0,$AI43)/100),0))),0)","v":""},"","",{"$f":"IF(AM43=\"\",\"\",IF(AM43>0,ROUND(IF(MOD(AM43,30)=0,QUOTIENT(AM43,30)*VLOOKUP(C43&IF(AC43=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AL43>100,0,$AL43)/100),AM43*VLOOKUP(C43&IF(AC43=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AL43>100,0,$AL43)/100)),2),0))","v":""},"",null,null,"","","Non",null,"","","","","","","","","","","",81.3,{"$f":"IFERROR(IF(AF43=\"AM\",DF43,IF(AF43=\"AM+E\",DF43,IF(AF43=\"CP\",#REF!,IF(AF43=\"CV\",DR43,IF(AF43=\"CV+E\",DR43))))),0)","v":0},{"$f":"IFERROR(IF(OR(AD43=\"+CT\",AF43=\"\"),0,ROUND(IF(MOD(AG43,30)=0,QUOTIENT(AG43,30)*VLOOKUP(#REF!&AF43,Importes!$A$2:$F$14,6,FALSE)*(IF($AE43>100,0,$AE43)/100),AG43*VLOOKUP(#REF!&AF43,Importes!$A$2:$F$14,5,FALSE)*(IF($AE43>100,0,$AE43)/100)),2)),0)","v":0},"",{"$f":"IFERROR(ROUND(IF($AI$8=\"Anual\",0.5,1)*IF(AND(AF43=\"AM\",OR(EA43=\"ALINT\",EA43=\"AL\")),#REF!,IF(AND(AF43=\"AM\",#REF!=\"x\"),#REF!,\"\")),0),\"\")","v":""},{"$f":"IF(AJ43=\"\",\"\",IF(AJ43>0,ROUND(IF(MOD(AJ43,30)=0,QUOTIENT(AJ43,30)*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*(IF($BG43>100,0,$BG43)/100),BK43*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($BG43>100,0,$BG43)/100)),2),0))","v":""},"","",{"$f":"IF(AM43=\"\",\"\",IF(AM43>0,ROUND(IF(MOD(AM43,30)=0,QUOTIENT(AM43,30)*VLOOKUP(#REF!&IF(AC43=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,6,FALSE)*(IF($BG43>100,0,$BG43)/100),AM43*VLOOKUP(#REF!&IF(AC43=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,5,FALSE)*(IF($BG43>100,0,$BG43)/100)),2),0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,0,0,0,0,0,5,5,"2025-01-01","2025-01-31",0,0,"2025-01-01","2025-01-31","00:00:00","2025-01-01",0,0,0,0,0,"2025-01-01",0,0,0,0,0,3,0,0,0,"AA","A","A","NO","",null,148,30,30,28,30,30,210,30,30,30,30,30,30,30,1,1,1,1,1,1,1,1,1,1,1,1,31,31,28,31,30,31,30,31,31,30,31,30]
[null,1,"","",null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(P44,Importes!L:Q,2,FALSE),\"\")","v":""},"",{"$f":"IF(G44=\"\",\"\",#REF!)","v":""},{"$f":"IF(G44=\"\",\"\",#REF!)","v":""},"","",{"$f":"IF(G44=\"\",\"\",IF($AG$8=\"x\",\"Mensualidade\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CU$7),12,1)),\"Extra Inverno\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CV$8),6,1)),\"Extra Verán\",\"\"))))","v":""},0,"","","","AM+E","Si","1",null,"AM+E",0,{"$f":"IFERROR(IF(OR(AD44=\"+CT\",AF44=\"\"),0,ROUND(IF(MOD(AG44,30)=0,QUOTIENT(AG44,30)*VLOOKUP(C44&AF44,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AE44>100,0,$AE44)/100),AG44*VLOOKUP(C44&AF44,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AE44>100,0,$AE44)/100)),2)),0)","v":0},"","",{"$f":"IFERROR(IF(AJ44=\"\",\"\",IF(AJ44<180,AJ44*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($AI44>100,0,$AI44)/100),IF(AJ44=180,VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*6*(IF($AI44>100,0,$AI44)/100),0))),0)","v":""},"","",{"$f":"IF(AM44=\"\",\"\",IF(AM44>0,ROUND(IF(MOD(AM44,30)=0,QUOTIENT(AM44,30)*VLOOKUP(C44&IF(AC44=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AL44>100,0,$AL44)/100),AM44*VLOOKUP(C44&IF(AC44=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AL44>100,0,$AL44)/100)),2),0))","v":""},"",null,null,"","","Non",null,"","","","","","","","","","","",81.3,{"$f":"IFERROR(IF(AF44=\"AM\",DF44,IF(AF44=\"AM+E\",DF44,IF(AF44=\"CP\",#REF!,IF(AF44=\"CV\",DR44,IF(AF44=\"CV+E\",DR44))))),0)","v":0},{"$f":"IFERROR(IF(OR(AD44=\"+CT\",AF44=\"\"),0,ROUND(IF(MOD(AG44,30)=0,QUOTIENT(AG44,30)*VLOOKUP(#REF!&AF44,Importes!$A$2:$F$14,6,FALSE)*(IF($AE44>100,0,$AE44)/100),AG44*VLOOKUP(#REF!&AF44,Importes!$A$2:$F$14,5,FALSE)*(IF($AE44>100,0,$AE44)/100)),2)),0)","v":0},"",{"$f":"IFERROR(ROUND(IF($AI$8=\"Anual\",0.5,1)*IF(AND(AF44=\"AM\",OR(EA44=\"ALINT\",EA44=\"AL\")),#REF!,IF(AND(AF44=\"AM\",#REF!=\"x\"),#REF!,\"\")),0),\"\")","v":""},{"$f":"IF(AJ44=\"\",\"\",IF(AJ44>0,ROUND(IF(MOD(AJ44,30)=0,QUOTIENT(AJ44,30)*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*(IF($BG44>100,0,$BG44)/100),BK44*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($BG44>100,0,$BG44)/100)),2),0))","v":""},"","",{"$f":"IF(AM44=\"\",\"\",IF(AM44>0,ROUND(IF(MOD(AM44,30)=0,QUOTIENT(AM44,30)*VLOOKUP(#REF!&IF(AC44=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,6,FALSE)*(IF($BG44>100,0,$BG44)/100),AM44*VLOOKUP(#REF!&IF(AC44=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,5,FALSE)*(IF($BG44>100,0,$BG44)/100)),2),0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,0,0,0,0,0,5,5,"2025-01-01","2025-01-31",0,0,"2025-01-01","2025-01-31","00:00:00","2025-01-01",0,0,0,0,0,"2025-01-01",0,0,0,0,0,3,0,0,0,"AA","A","A","NO","",null,148,30,30,28,30,30,210,30,30,30,30,30,30,30,1,1,1,1,1,1,1,1,1,1,1,1,31,31,28,31,30,31,30,31,31,30,31,30]
[null,1,"","",null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(P45,Importes!L:Q,2,FALSE),\"\")","v":""},"",{"$f":"IF(G45=\"\",\"\",#REF!)","v":""},{"$f":"IF(G45=\"\",\"\",#REF!)","v":""},"","",{"$f":"IF(G45=\"\",\"\",IF($AG$8=\"x\",\"Mensualidade\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CU$7),12,1)),\"Extra Inverno\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CV$8),6,1)),\"Extra Verán\",\"\"))))","v":""},0,"","","","AM+E","Si","1",null,"AM+E",0,{"$f":"IFERROR(IF(OR(AD45=\"+CT\",AF45=\"\"),0,ROUND(IF(MOD(AG45,30)=0,QUOTIENT(AG45,30)*VLOOKUP(C45&AF45,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AE45>100,0,$AE45)/100),AG45*VLOOKUP(C45&AF45,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AE45>100,0,$AE45)/100)),2)),0)","v":0},"","",{"$f":"IFERROR(IF(AJ45=\"\",\"\",IF(AJ45<180,AJ45*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($AI45>100,0,$AI45)/100),IF(AJ45=180,VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*6*(IF($AI45>100,0,$AI45)/100),0))),0)","v":""},"","",{"$f":"IF(AM45=\"\",\"\",IF(AM45>0,ROUND(IF(MOD(AM45,30)=0,QUOTIENT(AM45,30)*VLOOKUP(C45&IF(AC45=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AL45>100,0,$AL45)/100),AM45*VLOOKUP(C45&IF(AC45=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AL45>100,0,$AL45)/100)),2),0))","v":""},"",null,null,"","","Non",null,"","","","","","","","","","","",81.3,{"$f":"IFERROR(IF(AF45=\"AM\",DF45,IF(AF45=\"AM+E\",DF45,IF(AF45=\"CP\",#REF!,IF(AF45=\"CV\",DR45,IF(AF45=\"CV+E\",DR45))))),0)","v":0},{"$f":"IFERROR(IF(OR(AD45=\"+CT\",AF45=\"\"),0,ROUND(IF(MOD(AG45,30)=0,QUOTIENT(AG45,30)*VLOOKUP(#REF!&AF45,Importes!$A$2:$F$14,6,FALSE)*(IF($AE45>100,0,$AE45)/100),AG45*VLOOKUP(#REF!&AF45,Importes!$A$2:$F$14,5,FALSE)*(IF($AE45>100,0,$AE45)/100)),2)),0)","v":0},"",{"$f":"IFERROR(ROUND(IF($AI$8=\"Anual\",0.5,1)*IF(AND(AF45=\"AM\",OR(EA45=\"ALINT\",EA45=\"AL\")),#REF!,IF(AND(AF45=\"AM\",#REF!=\"x\"),#REF!,\"\")),0),\"\")","v":""},{"$f":"IF(AJ45=\"\",\"\",IF(AJ45>0,ROUND(IF(MOD(AJ45,30)=0,QUOTIENT(AJ45,30)*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*(IF($BG45>100,0,$BG45)/100),BK45*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($BG45>100,0,$BG45)/100)),2),0))","v":""},"","",{"$f":"IF(AM45=\"\",\"\",IF(AM45>0,ROUND(IF(MOD(AM45,30)=0,QUOTIENT(AM45,30)*VLOOKUP(#REF!&IF(AC45=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,6,FALSE)*(IF($BG45>100,0,$BG45)/100),AM45*VLOOKUP(#REF!&IF(AC45=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,5,FALSE)*(IF($BG45>100,0,$BG45)/100)),2),0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,0,0,0,0,0,5,5,"2025-01-01","2025-01-31",0,0,"2025-01-01","2025-01-31","00:00:00","2025-01-01",0,0,0,0,0,"2025-01-01",0,0,0,0,0,3,0,0,0,"AA","A","A","NO","",null,148,30,30,28,30,30,210,30,30,30,30,30,30,30,1,1,1,1,1,1,{"$f":"IFERROR(IF($N45<=FA$11,1,IF(YEAR($N45)=YEAR(FA$11),IF(MONTH($N45)=MONTH(FA$11),DAY($N45),0))),0)","v":1},1,1,1,1,1,31,31,28,31,30,31,{"$f":"IFERROR(IF(OR($O45=\"\",$O45=0),DAY(FM$11),IF($O45>=FM$11,DAY(FM$11),IF(MONTH($O45)=MONTH(FM$11),DAY($O45),0))),0)","v":30},31,31,30,31,30]
[null,1,"","",null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(P46,Importes!L:Q,2,FALSE),\"\")","v":""},"",{"$f":"IF(G46=\"\",\"\",#REF!)","v":""},{"$f":"IF(G46=\"\",\"\",#REF!)","v":""},"","",{"$f":"IF(G46=\"\",\"\",IF($AG$8=\"x\",\"Mensualidade\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CU$7),12,1)),\"Extra Inverno\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CV$8),6,1)),\"Extra Verán\",\"\"))))","v":""},0,"","","","AM+E","Si","1",null,"AM+E",0,{"$f":"IFERROR(IF(OR(AD46=\"+CT\",AF46=\"\"),0,ROUND(IF(MOD(AG46,30)=0,QUOTIENT(AG46,30)*VLOOKUP(C46&AF46,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AE46>100,0,$AE46)/100),AG46*VLOOKUP(C46&AF46,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AE46>100,0,$AE46)/100)),2)),0)","v":0},"","",{"$f":"IFERROR(IF(AJ46=\"\",\"\",IF(AJ46<180,AJ46*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($AI46>100,0,$AI46)/100),IF(AJ46=180,VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*6*(IF($AI46>100,0,$AI46)/100),0))),0)","v":""},"","",{"$f":"IF(AM46=\"\",\"\",IF(AM46>0,ROUND(IF(MOD(AM46,30)=0,QUOTIENT(AM46,30)*VLOOKUP(C46&IF(AC46=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AL46>100,0,$AL46)/100),AM46*VLOOKUP(C46&IF(AC46=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AL46>100,0,$AL46)/100)),2),0))","v":""},"",null,null,"","","Non",null,"","","","","","","","","","","",81.3,{"$f":"IFERROR(IF(AF46=\"AM\",DF46,IF(AF46=\"AM+E\",DF46,IF(AF46=\"CP\",#REF!,IF(AF46=\"CV\",DR46,IF(AF46=\"CV+E\",DR46))))),0)","v":0},{"$f":"IFERROR(IF(OR(AD46=\"+CT\",AF46=\"\"),0,ROUND(IF(MOD(AG46,30)=0,QUOTIENT(AG46,30)*VLOOKUP(#REF!&AF46,Importes!$A$2:$F$14,6,FALSE)*(IF($AE46>100,0,$AE46)/100),AG46*VLOOKUP(#REF!&AF46,Importes!$A$2:$F$14,5,FALSE)*(IF($AE46>100,0,$AE46)/100)),2)),0)","v":0},"",{"$f":"IFERROR(ROUND(IF($AI$8=\"Anual\",0.5,1)*IF(AND(AF46=\"AM\",OR(EA46=\"ALINT\",EA46=\"AL\")),#REF!,IF(AND(AF46=\"AM\",#REF!=\"x\"),#REF!,\"\")),0),\"\")","v":""},{"$f":"IF(AJ46=\"\",\"\",IF(AJ46>0,ROUND(IF(MOD(AJ46,30)=0,QUOTIENT(AJ46,30)*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*(IF($BG46>100,0,$BG46)/100),BK46*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($BG46>100,0,$BG46)/100)),2),0))","v":""},"","",{"$f":"IF(AM46=\"\",\"\",IF(AM46>0,ROUND(IF(MOD(AM46,30)=0,QUOTIENT(AM46,30)*VLOOKUP(#REF!&IF(AC46=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,6,FALSE)*(IF($BG46>100,0,$BG46)/100),AM46*VLOOKUP(#REF!&IF(AC46=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,5,FALSE)*(IF($BG46>100,0,$BG46)/100)),2),0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,0,0,0,0,0,5,5,"2025-01-01","2025-01-31",0,0,"2025-01-01","2025-01-31","00:00:00","2025-01-01",0,0,0,0,0,"2025-01-01",0,0,0,0,0,3,0,0,0,"AA","A","A","NO","",null,148,30,30,28,30,30,210,30,30,30,30,30,30,30,1,1,1,1,1,1,1,1,1,1,1,1,31,31,28,31,30,31,30,31,31,30,31,30]
[null,1,"","",null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(P47,Importes!L:Q,2,FALSE),\"\")","v":""},"",{"$f":"IF(G47=\"\",\"\",#REF!)","v":""},{"$f":"IF(G47=\"\",\"\",#REF!)","v":""},"","",{"$f":"IF(G47=\"\",\"\",IF($AG$8=\"x\",\"Mensualidade\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CU$7),12,1)),\"Extra Inverno\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CV$8),6,1)),\"Extra Verán\",\"\"))))","v":""},0,"","","","AM+E","Si","1",null,"AM+E",0,{"$f":"IFERROR(IF(OR(AD47=\"+CT\",AF47=\"\"),0,ROUND(IF(MOD(AG47,30)=0,QUOTIENT(AG47,30)*VLOOKUP(C47&AF47,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AE47>100,0,$AE47)/100),AG47*VLOOKUP(C47&AF47,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AE47>100,0,$AE47)/100)),2)),0)","v":0},"","",{"$f":"IFERROR(IF(AJ47=\"\",\"\",IF(AJ47<180,AJ47*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($AI47>100,0,$AI47)/100),IF(AJ47=180,VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*6*(IF($AI47>100,0,$AI47)/100),0))),0)","v":""},"","",{"$f":"IF(AM47=\"\",\"\",IF(AM47>0,ROUND(IF(MOD(AM47,30)=0,QUOTIENT(AM47,30)*VLOOKUP(C47&IF(AC47=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AL47>100,0,$AL47)/100),AM47*VLOOKUP(C47&IF(AC47=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AL47>100,0,$AL47)/100)),2),0))","v":""},"",null,null,"","","Non",null,"","","","","","","","","","","",81.3,{"$f":"IFERROR(IF(AF47=\"AM\",DF47,IF(AF47=\"AM+E\",DF47,IF(AF47=\"CP\",#REF!,IF(AF47=\"CV\",DR47,IF(AF47=\"CV+E\",DR47))))),0)","v":0},{"$f":"IFERROR(IF(OR(AD47=\"+CT\",AF47=\"\"),0,ROUND(IF(MOD(AG47,30)=0,QUOTIENT(AG47,30)*VLOOKUP(#REF!&AF47,Importes!$A$2:$F$14,6,FALSE)*(IF($AE47>100,0,$AE47)/100),AG47*VLOOKUP(#REF!&AF47,Importes!$A$2:$F$14,5,FALSE)*(IF($AE47>100,0,$AE47)/100)),2)),0)","v":0},"",{"$f":"IFERROR(ROUND(IF($AI$8=\"Anual\",0.5,1)*IF(AND(AF47=\"AM\",OR(EA47=\"ALINT\",EA47=\"AL\")),#REF!,IF(AND(AF47=\"AM\",#REF!=\"x\"),#REF!,\"\")),0),\"\")","v":""},{"$f":"IF(AJ47=\"\",\"\",IF(AJ47>0,ROUND(IF(MOD(AJ47,30)=0,QUOTIENT(AJ47,30)*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*(IF($BG47>100,0,$BG47)/100),BK47*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($BG47>100,0,$BG47)/100)),2),0))","v":""},"","",{"$f":"IF(AM47=\"\",\"\",IF(AM47>0,ROUND(IF(MOD(AM47,30)=0,QUOTIENT(AM47,30)*VLOOKUP(#REF!&IF(AC47=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,6,FALSE)*(IF($BG47>100,0,$BG47)/100),AM47*VLOOKUP(#REF!&IF(AC47=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,5,FALSE)*(IF($BG47>100,0,$BG47)/100)),2),0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,0,0,0,0,0,5,5,"2025-01-01","2025-01-31",0,0,"2025-01-01","2025-01-31","00:00:00","2025-01-01",0,0,0,0,0,"2025-01-01",0,0,0,0,0,3,0,0,0,"AA","A","A","NO","",null,148,30,30,28,30,30,210,30,30,30,30,30,30,30,1,1,1,1,1,1,1,1,1,1,1,1,31,31,28,31,30,31,30,31,31,30,31,30]
[null,1,"","",null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(P48,Importes!L:Q,2,FALSE),\"\")","v":""},"",{"$f":"IF(G48=\"\",\"\",#REF!)","v":""},{"$f":"IF(G48=\"\",\"\",#REF!)","v":""},"","",{"$f":"IF(G48=\"\",\"\",IF($AG$8=\"x\",\"Mensualidade\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CU$7),12,1)),\"Extra Inverno\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CV$8),6,1)),\"Extra Verán\",\"\"))))","v":""},0,"","","","AM+E","Si","1",null,"AM+E",0,{"$f":"IFERROR(IF(OR(AD48=\"+CT\",AF48=\"\"),0,ROUND(IF(MOD(AG48,30)=0,QUOTIENT(AG48,30)*VLOOKUP(C48&AF48,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AE48>100,0,$AE48)/100),AG48*VLOOKUP(C48&AF48,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AE48>100,0,$AE48)/100)),2)),0)","v":0},"","",{"$f":"IFERROR(IF(AJ48=\"\",\"\",IF(AJ48<180,AJ48*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($AI48>100,0,$AI48)/100),IF(AJ48=180,VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*6*(IF($AI48>100,0,$AI48)/100),0))),0)","v":""},"","",{"$f":"IF(AM48=\"\",\"\",IF(AM48>0,ROUND(IF(MOD(AM48,30)=0,QUOTIENT(AM48,30)*VLOOKUP(C48&IF(AC48=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AL48>100,0,$AL48)/100),AM48*VLOOKUP(C48&IF(AC48=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AL48>100,0,$AL48)/100)),2),0))","v":""},"",null,null,"","","Non",null,"",{"$f":"IF($AH48>0,\"X\",\"\")","v":""},"","","","","","","","","",81.3,{"$f":"IFERROR(IF(AF48=\"AM\",DF48,IF(AF48=\"AM+E\",DF48,IF(AF48=\"CP\",#REF!,IF(AF48=\"CV\",DR48,IF(AF48=\"CV+E\",DR48))))),0)","v":0},{"$f":"IFERROR(IF(OR(AD48=\"+CT\",AF48=\"\"),0,ROUND(IF(MOD(AG48,30)=0,QUOTIENT(AG48,30)*VLOOKUP(#REF!&AF48,Importes!$A$2:$F$14,6,FALSE)*(IF($AE48>100,0,$AE48)/100),AG48*VLOOKUP(#REF!&AF48,Importes!$A$2:$F$14,5,FALSE)*(IF($AE48>100,0,$AE48)/100)),2)),0)","v":0},"",{"$f":"IFERROR(ROUND(IF($AI$8=\"Anual\",0.5,1)*IF(AND(AF48=\"AM\",OR(EA48=\"ALINT\",EA48=\"AL\")),#REF!,IF(AND(AF48=\"AM\",#REF!=\"x\"),#REF!,\"\")),0),\"\")","v":""},{"$f":"IF(AJ48=\"\",\"\",IF(AJ48>0,ROUND(IF(MOD(AJ48,30)=0,QUOTIENT(AJ48,30)*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*(IF($BG48>100,0,$BG48)/100),BK48*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($BG48>100,0,$BG48)/100)),2),0))","v":""},"","",{"$f":"IF(AM48=\"\",\"\",IF(AM48>0,ROUND(IF(MOD(AM48,30)=0,QUOTIENT(AM48,30)*VLOOKUP(#REF!&IF(AC48=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,6,FALSE)*(IF($BG48>100,0,$BG48)/100),AM48*VLOOKUP(#REF!&IF(AC48=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,5,FALSE)*(IF($BG48>100,0,$BG48)/100)),2),0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,0,0,0,0,0,5,5,"2025-01-01","2025-01-31",0,0,"2025-01-01","2025-01-31","00:00:00","2025-01-01",0,0,0,0,0,"2025-01-01",0,0,0,0,0,3,0,0,0,"AA","A","A","NO","",null,148,30,30,28,30,30,210,30,30,30,30,30,30,30,1,1,1,1,1,1,1,1,1,1,1,1,31,31,28,31,30,31,30,31,31,30,31,30]
[null,1,"","",null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(P49,Importes!L:Q,2,FALSE),\"\")","v":""},"",{"$f":"IF(G49=\"\",\"\",#REF!)","v":""},{"$f":"IF(G49=\"\",\"\",#REF!)","v":""},"","",{"$f":"IF(G49=\"\",\"\",IF($AG$8=\"x\",\"Mensualidade\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CU$7),12,1)),\"Extra Inverno\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CV$8),6,1)),\"Extra Verán\",\"\"))))","v":""},0,"","","","AM+E","Si","1",null,"AM+E",0,{"$f":"IFERROR(IF(OR(AD49=\"+CT\",AF49=\"\"),0,ROUND(IF(MOD(AG49,30)=0,QUOTIENT(AG49,30)*VLOOKUP(C49&AF49,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AE49>100,0,$AE49)/100),AG49*VLOOKUP(C49&AF49,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AE49>100,0,$AE49)/100)),2)),0)","v":0},"","",{"$f":"IFERROR(IF(AJ49=\"\",\"\",IF(AJ49<180,AJ49*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($AI49>100,0,$AI49)/100),IF(AJ49=180,VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*6*(IF($AI49>100,0,$AI49)/100),0))),0)","v":""},"","",{"$f":"IF(AM49=\"\",\"\",IF(AM49>0,ROUND(IF(MOD(AM49,30)=0,QUOTIENT(AM49,30)*VLOOKUP(C49&IF(AC49=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AL49>100,0,$AL49)/100),AM49*VLOOKUP(C49&IF(AC49=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AL49>100,0,$AL49)/100)),2),0))","v":""},"",null,null,"","","Non",null,"","","","","","","","","","","",81.3,{"$f":"IFERROR(IF(AF49=\"AM\",DF49,IF(AF49=\"AM+E\",DF49,IF(AF49=\"CP\",#REF!,IF(AF49=\"CV\",DR49,IF(AF49=\"CV+E\",DR49))))),0)","v":0},{"$f":"IFERROR(IF(OR(AD49=\"+CT\",AF49=\"\"),0,ROUND(IF(MOD(AG49,30)=0,QUOTIENT(AG49,30)*VLOOKUP(#REF!&AF49,Importes!$A$2:$F$14,6,FALSE)*(IF($AE49>100,0,$AE49)/100),AG49*VLOOKUP(#REF!&AF49,Importes!$A$2:$F$14,5,FALSE)*(IF($AE49>100,0,$AE49)/100)),2)),0)","v":0},"",{"$f":"IFERROR(ROUND(IF($AI$8=\"Anual\",0.5,1)*IF(AND(AF49=\"AM\",OR(EA49=\"ALINT\",EA49=\"AL\")),#REF!,IF(AND(AF49=\"AM\",#REF!=\"x\"),#REF!,\"\")),0),\"\")","v":""},{"$f":"IF(AJ49=\"\",\"\",IF(AJ49>0,ROUND(IF(MOD(AJ49,30)=0,QUOTIENT(AJ49,30)*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*(IF($BG49>100,0,$BG49)/100),BK49*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($BG49>100,0,$BG49)/100)),2),0))","v":""},"","",{"$f":"IF(AM49=\"\",\"\",IF(AM49>0,ROUND(IF(MOD(AM49,30)=0,QUOTIENT(AM49,30)*VLOOKUP(#REF!&IF(AC49=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,6,FALSE)*(IF($BG49>100,0,$BG49)/100),AM49*VLOOKUP(#REF!&IF(AC49=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,5,FALSE)*(IF($BG49>100,0,$BG49)/100)),2),0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(VALUE($A49)=0,\"\",IF(CO$11=\"\",\"\",IF($O49<CO$6,\"\",IF($N49>CO$6,\"\",IF(AND(OR($O49=\"\",$O49>=CO$6),$AR49=\"\",$AF49<>\"\"),\"F\",IF(AND($AR49<=CO$6,OR($AS49=$O49,$AS49>=CO$6,IF($AS49=\"\",$AU$5))),\"h\",IF($DE49>=CO$6,\"F\",\"\")))))))","v":""},"","","","","","",0,0,0,0,0,0,5,5,"2025-01-01","2025-01-31",0,0,"2025-01-01","2025-01-31","00:00:00","2025-01-01",0,0,0,0,0,"2025-01-01",0,0,0,0,0,3,0,0,0,"AA","A","A","NO","",null,148,30,30,28,30,30,210,30,30,30,30,30,30,30,1,1,1,1,1,1,1,1,1,1,1,1,31,31,28,31,30,31,30,31,31,30,31,30]
[null,1,"","",null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(P50,Importes!L:Q,2,FALSE),\"\")","v":""},"",{"$f":"IF(G50=\"\",\"\",#REF!)","v":""},{"$f":"IF(G50=\"\",\"\",#REF!)","v":""},"","",{"$f":"IF(G50=\"\",\"\",IF($AG$8=\"x\",\"Mensualidade\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CU$7),12,1)),\"Extra Inverno\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CV$8),6,1)),\"Extra Verán\",\"\"))))","v":""},0,"","","","AM+E","Si","1",null,"AM+E",0,{"$f":"IFERROR(IF(OR(AD50=\"+CT\",AF50=\"\"),0,ROUND(IF(MOD(AG50,30)=0,QUOTIENT(AG50,30)*VLOOKUP(C50&AF50,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AE50>100,0,$AE50)/100),AG50*VLOOKUP(C50&AF50,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AE50>100,0,$AE50)/100)),2)),0)","v":0},"","",{"$f":"IFERROR(IF(AJ50=\"\",\"\",IF(AJ50<180,AJ50*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($AI50>100,0,$AI50)/100),IF(AJ50=180,VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*6*(IF($AI50>100,0,$AI50)/100),0))),0)","v":""},"","",{"$f":"IF(AM50=\"\",\"\",IF(AM50>0,ROUND(IF(MOD(AM50,30)=0,QUOTIENT(AM50,30)*VLOOKUP(C50&IF(AC50=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AL50>100,0,$AL50)/100),AM50*VLOOKUP(C50&IF(AC50=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AL50>100,0,$AL50)/100)),2),0))","v":""},"",null,null,"","","Non",null,"","","","","","","","","","","",81.3,{"$f":"IFERROR(IF(AF50=\"AM\",DF50,IF(AF50=\"AM+E\",DF50,IF(AF50=\"CP\",#REF!,IF(AF50=\"CV\",DR50,IF(AF50=\"CV+E\",DR50))))),0)","v":0},{"$f":"IFERROR(IF(OR(AD50=\"+CT\",AF50=\"\"),0,ROUND(IF(MOD(AG50,30)=0,QUOTIENT(AG50,30)*VLOOKUP(#REF!&AF50,Importes!$A$2:$F$14,6,FALSE)*(IF($AE50>100,0,$AE50)/100),AG50*VLOOKUP(#REF!&AF50,Importes!$A$2:$F$14,5,FALSE)*(IF($AE50>100,0,$AE50)/100)),2)),0)","v":0},"",{"$f":"IFERROR(ROUND(IF($AI$8=\"Anual\",0.5,1)*IF(AND(AF50=\"AM\",OR(EA50=\"ALINT\",EA50=\"AL\")),#REF!,IF(AND(AF50=\"AM\",#REF!=\"x\"),#REF!,\"\")),0),\"\")","v":""},{"$f":"IF(AJ50=\"\",\"\",IF(AJ50>0,ROUND(IF(MOD(AJ50,30)=0,QUOTIENT(AJ50,30)*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*(IF($BG50>100,0,$BG50)/100),BK50*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($BG50>100,0,$BG50)/100)),2),0))","v":""},"","",{"$f":"IF(AM50=\"\",\"\",IF(AM50>0,ROUND(IF(MOD(AM50,30)=0,QUOTIENT(AM50,30)*VLOOKUP(#REF!&IF(AC50=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,6,FALSE)*(IF($BG50>100,0,$BG50)/100),AM50*VLOOKUP(#REF!&IF(AC50=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,5,FALSE)*(IF($BG50>100,0,$BG50)/100)),2),0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,0,0,0,0,0,5,5,"2025-01-01","2025-01-31",0,0,"2025-01-01","2025-01-31","00:00:00","2025-01-01",0,0,0,0,0,"2025-01-01",0,0,0,0,0,3,0,0,0,"AA","A","A","NO","",null,148,30,30,28,30,30,210,30,30,30,30,30,30,30,1,1,1,1,1,1,1,1,1,1,1,1,31,31,28,31,30,31,30,31,31,30,31,30]
[null,1,"","",null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(P51,Importes!L:Q,2,FALSE),\"\")","v":""},"",{"$f":"IF(G51=\"\",\"\",#REF!)","v":""},{"$f":"IF(G51=\"\",\"\",#REF!)","v":""},"","",{"$f":"IF(G51=\"\",\"\",IF($AG$8=\"x\",\"Mensualidade\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CU$7),12,1)),\"Extra Inverno\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CV$8),6,1)),\"Extra Verán\",\"\"))))","v":""},0,"","","","AM+E","Si","1",null,"AM+E",0,{"$f":"IFERROR(IF(OR(AD51=\"+CT\",AF51=\"\"),0,ROUND(IF(MOD(AG51,30)=0,QUOTIENT(AG51,30)*VLOOKUP(C51&AF51,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AE51>100,0,$AE51)/100),AG51*VLOOKUP(C51&AF51,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AE51>100,0,$AE51)/100)),2)),0)","v":0},"","",{"$f":"IFERROR(IF(AJ51=\"\",\"\",IF(AJ51<180,AJ51*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($AI51>100,0,$AI51)/100),IF(AJ51=180,VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*6*(IF($AI51>100,0,$AI51)/100),0))),0)","v":""},"","",{"$f":"IF(AM51=\"\",\"\",IF(AM51>0,ROUND(IF(MOD(AM51,30)=0,QUOTIENT(AM51,30)*VLOOKUP(C51&IF(AC51=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AL51>100,0,$AL51)/100),AM51*VLOOKUP(C51&IF(AC51=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AL51>100,0,$AL51)/100)),2),0))","v":""},"",null,null,"","","Non",null,"","","","","","","","","","","",81.3,{"$f":"IFERROR(IF(AF51=\"AM\",DF51,IF(AF51=\"AM+E\",DF51,IF(AF51=\"CP\",#REF!,IF(AF51=\"CV\",DR51,IF(AF51=\"CV+E\",DR51))))),0)","v":0},{"$f":"IFERROR(IF(OR(AD51=\"+CT\",AF51=\"\"),0,ROUND(IF(MOD(AG51,30)=0,QUOTIENT(AG51,30)*VLOOKUP(#REF!&AF51,Importes!$A$2:$F$14,6,FALSE)*(IF($AE51>100,0,$AE51)/100),AG51*VLOOKUP(#REF!&AF51,Importes!$A$2:$F$14,5,FALSE)*(IF($AE51>100,0,$AE51)/100)),2)),0)","v":0},"",{"$f":"IFERROR(ROUND(IF($AI$8=\"Anual\",0.5,1)*IF(AND(AF51=\"AM\",OR(EA51=\"ALINT\",EA51=\"AL\")),#REF!,IF(AND(AF51=\"AM\",#REF!=\"x\"),#REF!,\"\")),0),\"\")","v":""},{"$f":"IF(AJ51=\"\",\"\",IF(AJ51>0,ROUND(IF(MOD(AJ51,30)=0,QUOTIENT(AJ51,30)*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*(IF($BG51>100,0,$BG51)/100),BK51*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($BG51>100,0,$BG51)/100)),2),0))","v":""},"","",{"$f":"IF(AM51=\"\",\"\",IF(AM51>0,ROUND(IF(MOD(AM51,30)=0,QUOTIENT(AM51,30)*VLOOKUP(#REF!&IF(AC51=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,6,FALSE)*(IF($BG51>100,0,$BG51)/100),AM51*VLOOKUP(#REF!&IF(AC51=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,5,FALSE)*(IF($BG51>100,0,$BG51)/100)),2),0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,0,0,0,0,0,5,5,"2025-01-01","2025-01-31",0,0,"2025-01-01","2025-01-31","00:00:00","2025-01-01",0,0,0,0,0,"2025-01-01",0,0,0,0,0,3,0,0,0,"AA","A","A","NO","",null,148,30,30,28,30,30,210,30,30,30,30,30,30,30,1,1,1,1,1,1,1,1,1,1,1,1,31,31,28,31,30,31,30,31,31,30,31,30]
[null,1,"","",null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(P52,Importes!L:Q,2,FALSE),\"\")","v":""},"",{"$f":"IF(G52=\"\",\"\",#REF!)","v":""},{"$f":"IF(G52=\"\",\"\",#REF!)","v":""},"","",{"$f":"IF(G52=\"\",\"\",IF($AG$8=\"x\",\"Mensualidade\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CU$7),12,1)),\"Extra Inverno\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CV$8),6,1)),\"Extra Verán\",\"\"))))","v":""},0,"","","","AM+E","Si","1",null,"AM+E",0,{"$f":"IFERROR(IF(OR(AD52=\"+CT\",AF52=\"\"),0,ROUND(IF(MOD(AG52,30)=0,QUOTIENT(AG52,30)*VLOOKUP(C52&AF52,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AE52>100,0,$AE52)/100),AG52*VLOOKUP(C52&AF52,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AE52>100,0,$AE52)/100)),2)),0)","v":0},"","",{"$f":"IFERROR(IF(AJ52=\"\",\"\",IF(AJ52<180,AJ52*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($AI52>100,0,$AI52)/100),IF(AJ52=180,VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*6*(IF($AI52>100,0,$AI52)/100),0))),0)","v":""},"","",{"$f":"IF(AM52=\"\",\"\",IF(AM52>0,ROUND(IF(MOD(AM52,30)=0,QUOTIENT(AM52,30)*VLOOKUP(C52&IF(AC52=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AL52>100,0,$AL52)/100),AM52*VLOOKUP(C52&IF(AC52=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AL52>100,0,$AL52)/100)),2),0))","v":""},"",null,null,"","","Non",null,"","","","","","","","","","","",81.3,{"$f":"IFERROR(IF(AF52=\"AM\",DF52,IF(AF52=\"AM+E\",DF52,IF(AF52=\"CP\",#REF!,IF(AF52=\"CV\",DR52,IF(AF52=\"CV+E\",DR52))))),0)","v":0},{"$f":"IFERROR(IF(OR(AD52=\"+CT\",AF52=\"\"),0,ROUND(IF(MOD(AG52,30)=0,QUOTIENT(AG52,30)*VLOOKUP(#REF!&AF52,Importes!$A$2:$F$14,6,FALSE)*(IF($AE52>100,0,$AE52)/100),AG52*VLOOKUP(#REF!&AF52,Importes!$A$2:$F$14,5,FALSE)*(IF($AE52>100,0,$AE52)/100)),2)),0)","v":0},"",{"$f":"IFERROR(ROUND(IF($AI$8=\"Anual\",0.5,1)*IF(AND(AF52=\"AM\",OR(EA52=\"ALINT\",EA52=\"AL\")),#REF!,IF(AND(AF52=\"AM\",#REF!=\"x\"),#REF!,\"\")),0),\"\")","v":""},{"$f":"IF(AJ52=\"\",\"\",IF(AJ52>0,ROUND(IF(MOD(AJ52,30)=0,QUOTIENT(AJ52,30)*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*(IF($BG52>100,0,$BG52)/100),BK52*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($BG52>100,0,$BG52)/100)),2),0))","v":""},"","",{"$f":"IF(AM52=\"\",\"\",IF(AM52>0,ROUND(IF(MOD(AM52,30)=0,QUOTIENT(AM52,30)*VLOOKUP(#REF!&IF(AC52=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,6,FALSE)*(IF($BG52>100,0,$BG52)/100),AM52*VLOOKUP(#REF!&IF(AC52=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,5,FALSE)*(IF($BG52>100,0,$BG52)/100)),2),0))","v":""},"","","","","","","","","","",{"$f":"IF(VALUE($A52)=0,\"\",IF(BZ$11=\"\",\"\",IF($O52<BZ$6,\"\",IF($N52>BZ$6,\"\",IF(AND(OR($O52=\"\",$O52>=BZ$6),$AR52=\"\",$AF52<>\"\"),\"F\",IF(AND($AR52<=BZ$6,OR($AS52=$O52,$AS52>=BZ$6,IF($AS52=\"\",$AU$5))),\"h\",IF($DE52>=BZ$6,\"F\",\"\")))))))","v":""},"","","","","","","","","","","","","","","","","","","","","",0,0,0,0,0,0,5,5,"2025-01-01","2025-01-31",0,0,"2025-01-01","2025-01-31","00:00:00","2025-01-01",0,0,0,0,0,"2025-01-01",0,0,0,0,0,3,0,0,0,"AA","A","A","NO","",null,148,30,30,28,30,30,210,30,30,30,30,30,30,30,1,1,1,1,1,1,1,1,1,1,1,1,31,31,28,31,30,31,30,31,31,30,31,30]
[null,1,"","",null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(P53,Importes!L:Q,2,FALSE),\"\")","v":""},"",{"$f":"IF(G53=\"\",\"\",#REF!)","v":""},{"$f":"IF(G53=\"\",\"\",#REF!)","v":""},"","",{"$f":"IF(G53=\"\",\"\",IF($AG$8=\"x\",\"Mensualidade\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CU$7),12,1)),\"Extra Inverno\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CV$8),6,1)),\"Extra Verán\",\"\"))))","v":""},0,"","","","AM+E","Si","1",null,"AM+E",0,{"$f":"IFERROR(IF(OR(AD53=\"+CT\",AF53=\"\"),0,ROUND(IF(MOD(AG53,30)=0,QUOTIENT(AG53,30)*VLOOKUP(C53&AF53,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AE53>100,0,$AE53)/100),AG53*VLOOKUP(C53&AF53,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AE53>100,0,$AE53)/100)),2)),0)","v":0},"","",{"$f":"IFERROR(IF(AJ53=\"\",\"\",IF(AJ53<180,AJ53*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($AI53>100,0,$AI53)/100),IF(AJ53=180,VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*6*(IF($AI53>100,0,$AI53)/100),0))),0)","v":""},"","",{"$f":"IF(AM53=\"\",\"\",IF(AM53>0,ROUND(IF(MOD(AM53,30)=0,QUOTIENT(AM53,30)*VLOOKUP(C53&IF(AC53=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AL53>100,0,$AL53)/100),AM53*VLOOKUP(C53&IF(AC53=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AL53>100,0,$AL53)/100)),2),0))","v":""},"",null,null,"","","Non",null,"","","","","","","","","","","",81.3,{"$f":"IFERROR(IF(AF53=\"AM\",DF53,IF(AF53=\"AM+E\",DF53,IF(AF53=\"CP\",#REF!,IF(AF53=\"CV\",DR53,IF(AF53=\"CV+E\",DR53))))),0)","v":0},{"$f":"IFERROR(IF(OR(AD53=\"+CT\",AF53=\"\"),0,ROUND(IF(MOD(AG53,30)=0,QUOTIENT(AG53,30)*VLOOKUP(#REF!&AF53,Importes!$A$2:$F$14,6,FALSE)*(IF($AE53>100,0,$AE53)/100),AG53*VLOOKUP(#REF!&AF53,Importes!$A$2:$F$14,5,FALSE)*(IF($AE53>100,0,$AE53)/100)),2)),0)","v":0},"",{"$f":"IFERROR(ROUND(IF($AI$8=\"Anual\",0.5,1)*IF(AND(AF53=\"AM\",OR(EA53=\"ALINT\",EA53=\"AL\")),#REF!,IF(AND(AF53=\"AM\",#REF!=\"x\"),#REF!,\"\")),0),\"\")","v":""},{"$f":"IF(AJ53=\"\",\"\",IF(AJ53>0,ROUND(IF(MOD(AJ53,30)=0,QUOTIENT(AJ53,30)*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*(IF($BG53>100,0,$BG53)/100),BK53*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($BG53>100,0,$BG53)/100)),2),0))","v":""},"","",{"$f":"IF(AM53=\"\",\"\",IF(AM53>0,ROUND(IF(MOD(AM53,30)=0,QUOTIENT(AM53,30)*VLOOKUP(#REF!&IF(AC53=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,6,FALSE)*(IF($BG53>100,0,$BG53)/100),AM53*VLOOKUP(#REF!&IF(AC53=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,5,FALSE)*(IF($BG53>100,0,$BG53)/100)),2),0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,0,0,0,0,0,5,5,"2025-01-01","2025-01-31",0,0,"2025-01-01","2025-01-31","00:00:00","2025-01-01",0,0,0,0,0,"2025-01-01",0,0,0,0,0,3,0,0,0,"AA","A","A","NO","",null,148,30,30,28,30,30,210,30,30,30,30,30,30,30,1,1,1,1,1,1,1,1,1,1,1,1,31,31,28,31,30,31,30,31,31,30,31,30]
[null,1,"","",null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(P54,Importes!L:Q,2,FALSE),\"\")","v":""},"",{"$f":"IF(G54=\"\",\"\",#REF!)","v":""},{"$f":"IF(G54=\"\",\"\",#REF!)","v":""},"","",{"$f":"IF(G54=\"\",\"\",IF($AG$8=\"x\",\"Mensualidade\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CU$7),12,1)),\"Extra Inverno\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CV$8),6,1)),\"Extra Verán\",\"\"))))","v":""},0,"","","","AM+E","Si","1",null,"AM+E",0,{"$f":"IFERROR(IF(OR(AD54=\"+CT\",AF54=\"\"),0,ROUND(IF(MOD(AG54,30)=0,QUOTIENT(AG54,30)*VLOOKUP(C54&AF54,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AE54>100,0,$AE54)/100),AG54*VLOOKUP(C54&AF54,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AE54>100,0,$AE54)/100)),2)),0)","v":0},"","",{"$f":"IFERROR(IF(AJ54=\"\",\"\",IF(AJ54<180,AJ54*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($AI54>100,0,$AI54)/100),IF(AJ54=180,VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*6*(IF($AI54>100,0,$AI54)/100),0))),0)","v":""},"","",{"$f":"IF(AM54=\"\",\"\",IF(AM54>0,ROUND(IF(MOD(AM54,30)=0,QUOTIENT(AM54,30)*VLOOKUP(C54&IF(AC54=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AL54>100,0,$AL54)/100),AM54*VLOOKUP(C54&IF(AC54=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AL54>100,0,$AL54)/100)),2),0))","v":""},"",null,null,"","","Non",null,"","","","","","","","","","","",81.3,{"$f":"IFERROR(IF(AF54=\"AM\",DF54,IF(AF54=\"AM+E\",DF54,IF(AF54=\"CP\",#REF!,IF(AF54=\"CV\",DR54,IF(AF54=\"CV+E\",DR54))))),0)","v":0},{"$f":"IFERROR(IF(OR(AD54=\"+CT\",AF54=\"\"),0,ROUND(IF(MOD(AG54,30)=0,QUOTIENT(AG54,30)*VLOOKUP(#REF!&AF54,Importes!$A$2:$F$14,6,FALSE)*(IF($AE54>100,0,$AE54)/100),AG54*VLOOKUP(#REF!&AF54,Importes!$A$2:$F$14,5,FALSE)*(IF($AE54>100,0,$AE54)/100)),2)),0)","v":0},"",{"$f":"IFERROR(ROUND(IF($AI$8=\"Anual\",0.5,1)*IF(AND(AF54=\"AM\",OR(EA54=\"ALINT\",EA54=\"AL\")),#REF!,IF(AND(AF54=\"AM\",#REF!=\"x\"),#REF!,\"\")),0),\"\")","v":""},{"$f":"IF(AJ54=\"\",\"\",IF(AJ54>0,ROUND(IF(MOD(AJ54,30)=0,QUOTIENT(AJ54,30)*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*(IF($BG54>100,0,$BG54)/100),BK54*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($BG54>100,0,$BG54)/100)),2),0))","v":""},"","",{"$f":"IF(AM54=\"\",\"\",IF(AM54>0,ROUND(IF(MOD(AM54,30)=0,QUOTIENT(AM54,30)*VLOOKUP(#REF!&IF(AC54=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,6,FALSE)*(IF($BG54>100,0,$BG54)/100),AM54*VLOOKUP(#REF!&IF(AC54=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,5,FALSE)*(IF($BG54>100,0,$BG54)/100)),2),0))","v":""},"","","","","","","","","","","","",{"$f":"IF(VALUE($A54)=0,\"\",IF(CB$11=\"\",\"\",IF($O54<CB$6,\"\",IF($N54>CB$6,\"\",IF(AND(OR($O54=\"\",$O54>=CB$6),$AR54=\"\",$AF54<>\"\"),\"F\",IF(AND($AR54<=CB$6,OR($AS54=$O54,$AS54>=CB$6,IF($AS54=\"\",$AU$5))),\"h\",IF($DE54>=CB$6,\"F\",\"\")))))))","v":""},"","","","","","","","","","","","","","","","","","","",0,0,0,0,0,0,5,5,"2025-01-01","2025-01-31",0,0,"2025-01-01","2025-01-31","00:00:00","2025-01-01",0,0,0,0,0,"2025-01-01",0,0,0,0,0,3,0,0,0,"AA","A","A","NO","",null,148,30,30,28,30,30,210,30,30,30,30,30,30,30,1,1,1,1,1,1,1,1,1,1,1,1,31,31,28,31,30,31,30,31,31,30,31,30]
[null,1,"","",null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(P55,Importes!L:Q,2,FALSE),\"\")","v":""},"",{"$f":"IF(G55=\"\",\"\",#REF!)","v":""},{"$f":"IF(G55=\"\",\"\",#REF!)","v":""},"","",{"$f":"IF(G55=\"\",\"\",IF($AG$8=\"x\",\"Mensualidade\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CU$7),12,1)),\"Extra Inverno\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CV$8),6,1)),\"Extra Verán\",\"\"))))","v":""},0,"","","","AM+E","Si","1",null,"AM+E",0,{"$f":"IFERROR(IF(OR(AD55=\"+CT\",AF55=\"\"),0,ROUND(IF(MOD(AG55,30)=0,QUOTIENT(AG55,30)*VLOOKUP(C55&AF55,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AE55>100,0,$AE55)/100),AG55*VLOOKUP(C55&AF55,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AE55>100,0,$AE55)/100)),2)),0)","v":0},"","",{"$f":"IFERROR(IF(AJ55=\"\",\"\",IF(AJ55<180,AJ55*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($AI55>100,0,$AI55)/100),IF(AJ55=180,VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*6*(IF($AI55>100,0,$AI55)/100),0))),0)","v":""},"","",{"$f":"IF(AM55=\"\",\"\",IF(AM55>0,ROUND(IF(MOD(AM55,30)=0,QUOTIENT(AM55,30)*VLOOKUP(C55&IF(AC55=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AL55>100,0,$AL55)/100),AM55*VLOOKUP(C55&IF(AC55=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AL55>100,0,$AL55)/100)),2),0))","v":""},"",null,null,"","","Non",null,"","","","","","","","","","","",81.3,{"$f":"IFERROR(IF(AF55=\"AM\",DF55,IF(AF55=\"AM+E\",DF55,IF(AF55=\"CP\",#REF!,IF(AF55=\"CV\",DR55,IF(AF55=\"CV+E\",DR55))))),0)","v":0},{"$f":"IFERROR(IF(OR(AD55=\"+CT\",AF55=\"\"),0,ROUND(IF(MOD(AG55,30)=0,QUOTIENT(AG55,30)*VLOOKUP(#REF!&AF55,Importes!$A$2:$F$14,6,FALSE)*(IF($AE55>100,0,$AE55)/100),AG55*VLOOKUP(#REF!&AF55,Importes!$A$2:$F$14,5,FALSE)*(IF($AE55>100,0,$AE55)/100)),2)),0)","v":0},"",{"$f":"IFERROR(ROUND(IF($AI$8=\"Anual\",0.5,1)*IF(AND(AF55=\"AM\",OR(EA55=\"ALINT\",EA55=\"AL\")),#REF!,IF(AND(AF55=\"AM\",#REF!=\"x\"),#REF!,\"\")),0),\"\")","v":""},{"$f":"IF(AJ55=\"\",\"\",IF(AJ55>0,ROUND(IF(MOD(AJ55,30)=0,QUOTIENT(AJ55,30)*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*(IF($BG55>100,0,$BG55)/100),BK55*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($BG55>100,0,$BG55)/100)),2),0))","v":""},"","",{"$f":"IF(AM55=\"\",\"\",IF(AM55>0,ROUND(IF(MOD(AM55,30)=0,QUOTIENT(AM55,30)*VLOOKUP(#REF!&IF(AC55=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,6,FALSE)*(IF($BG55>100,0,$BG55)/100),AM55*VLOOKUP(#REF!&IF(AC55=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,5,FALSE)*(IF($BG55>100,0,$BG55)/100)),2),0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,0,0,0,0,0,5,5,"2025-01-01","2025-01-31",0,0,"2025-01-01","2025-01-31","00:00:00","2025-01-01",0,0,0,0,0,"2025-01-01",0,0,0,0,0,3,0,0,0,"AA","A","A","NO","",null,148,30,30,28,30,30,210,30,30,30,30,30,30,30,1,1,1,1,1,1,1,1,1,1,1,1,31,31,28,31,30,31,30,31,31,30,31,30]
[null,1,"","",null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(P56,Importes!L:Q,2,FALSE),\"\")","v":""},"",{"$f":"IF(G56=\"\",\"\",#REF!)","v":""},{"$f":"IF(G56=\"\",\"\",#REF!)","v":""},"","",{"$f":"IF(G56=\"\",\"\",IF($AG$8=\"x\",\"Mensualidade\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CU$7),12,1)),\"Extra Inverno\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CV$8),6,1)),\"Extra Verán\",\"\"))))","v":""},0,"","","","AM+E","Si","1",null,"AM+E",0,{"$f":"IFERROR(IF(OR(AD56=\"+CT\",AF56=\"\"),0,ROUND(IF(MOD(AG56,30)=0,QUOTIENT(AG56,30)*VLOOKUP(C56&AF56,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AE56>100,0,$AE56)/100),AG56*VLOOKUP(C56&AF56,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AE56>100,0,$AE56)/100)),2)),0)","v":0},"","",{"$f":"IFERROR(IF(AJ56=\"\",\"\",IF(AJ56<180,AJ56*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($AI56>100,0,$AI56)/100),IF(AJ56=180,VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*6*(IF($AI56>100,0,$AI56)/100),0))),0)","v":""},"","",{"$f":"IF(AM56=\"\",\"\",IF(AM56>0,ROUND(IF(MOD(AM56,30)=0,QUOTIENT(AM56,30)*VLOOKUP(C56&IF(AC56=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AL56>100,0,$AL56)/100),AM56*VLOOKUP(C56&IF(AC56=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AL56>100,0,$AL56)/100)),2),0))","v":""},"",null,null,"","","Non",null,"","","","","","","","","","","",81.3,{"$f":"IFERROR(IF(AF56=\"AM\",DF56,IF(AF56=\"AM+E\",DF56,IF(AF56=\"CP\",#REF!,IF(AF56=\"CV\",DR56,IF(AF56=\"CV+E\",DR56))))),0)","v":0},{"$f":"IFERROR(IF(OR(AD56=\"+CT\",AF56=\"\"),0,ROUND(IF(MOD(AG56,30)=0,QUOTIENT(AG56,30)*VLOOKUP(#REF!&AF56,Importes!$A$2:$F$14,6,FALSE)*(IF($AE56>100,0,$AE56)/100),AG56*VLOOKUP(#REF!&AF56,Importes!$A$2:$F$14,5,FALSE)*(IF($AE56>100,0,$AE56)/100)),2)),0)","v":0},"",{"$f":"IFERROR(ROUND(IF($AI$8=\"Anual\",0.5,1)*IF(AND(AF56=\"AM\",OR(EA56=\"ALINT\",EA56=\"AL\")),#REF!,IF(AND(AF56=\"AM\",#REF!=\"x\"),#REF!,\"\")),0),\"\")","v":""},{"$f":"IF(AJ56=\"\",\"\",IF(AJ56>0,ROUND(IF(MOD(AJ56,30)=0,QUOTIENT(AJ56,30)*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*(IF($BG56>100,0,$BG56)/100),BK56*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($BG56>100,0,$BG56)/100)),2),0))","v":""},"","",{"$f":"IF(AM56=\"\",\"\",IF(AM56>0,ROUND(IF(MOD(AM56,30)=0,QUOTIENT(AM56,30)*VLOOKUP(#REF!&IF(AC56=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,6,FALSE)*(IF($BG56>100,0,$BG56)/100),AM56*VLOOKUP(#REF!&IF(AC56=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,5,FALSE)*(IF($BG56>100,0,$BG56)/100)),2),0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,0,0,0,0,0,5,5,"2025-01-01","2025-01-31",0,0,"2025-01-01","2025-01-31","00:00:00","2025-01-01",0,0,0,0,0,"2025-01-01",0,0,0,0,0,3,0,0,0,"AA","A","A","NO","",null,148,30,30,28,30,30,210,30,30,30,30,30,30,30,1,1,1,1,1,1,1,1,1,1,1,1,31,31,28,31,30,31,30,31,31,30,31,30]
[null,1,"","",null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(P57,Importes!L:Q,2,FALSE),\"\")","v":""},"",{"$f":"IF(G57=\"\",\"\",#REF!)","v":""},{"$f":"IF(G57=\"\",\"\",#REF!)","v":""},"","",{"$f":"IF(G57=\"\",\"\",IF($AG$8=\"x\",\"Mensualidade\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CU$7),12,1)),\"Extra Inverno\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CV$8),6,1)),\"Extra Verán\",\"\"))))","v":""},0,"","","","AM+E","Si","1",null,"AM+E",0,{"$f":"IFERROR(IF(OR(AD57=\"+CT\",AF57=\"\"),0,ROUND(IF(MOD(AG57,30)=0,QUOTIENT(AG57,30)*VLOOKUP(C57&AF57,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AE57>100,0,$AE57)/100),AG57*VLOOKUP(C57&AF57,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AE57>100,0,$AE57)/100)),2)),0)","v":0},"","",{"$f":"IFERROR(IF(AJ57=\"\",\"\",IF(AJ57<180,AJ57*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($AI57>100,0,$AI57)/100),IF(AJ57=180,VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*6*(IF($AI57>100,0,$AI57)/100),0))),0)","v":""},"","",{"$f":"IF(AM57=\"\",\"\",IF(AM57>0,ROUND(IF(MOD(AM57,30)=0,QUOTIENT(AM57,30)*VLOOKUP(C57&IF(AC57=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AL57>100,0,$AL57)/100),AM57*VLOOKUP(C57&IF(AC57=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AL57>100,0,$AL57)/100)),2),0))","v":""},"",null,null,"","","Non",null,"","","","","","","","","","","",81.3,{"$f":"IFERROR(IF(AF57=\"AM\",DF57,IF(AF57=\"AM+E\",DF57,IF(AF57=\"CP\",#REF!,IF(AF57=\"CV\",DR57,IF(AF57=\"CV+E\",DR57))))),0)","v":0},{"$f":"IFERROR(IF(OR(AD57=\"+CT\",AF57=\"\"),0,ROUND(IF(MOD(AG57,30)=0,QUOTIENT(AG57,30)*VLOOKUP(#REF!&AF57,Importes!$A$2:$F$14,6,FALSE)*(IF($AE57>100,0,$AE57)/100),AG57*VLOOKUP(#REF!&AF57,Importes!$A$2:$F$14,5,FALSE)*(IF($AE57>100,0,$AE57)/100)),2)),0)","v":0},"",{"$f":"IFERROR(ROUND(IF($AI$8=\"Anual\",0.5,1)*IF(AND(AF57=\"AM\",OR(EA57=\"ALINT\",EA57=\"AL\")),#REF!,IF(AND(AF57=\"AM\",#REF!=\"x\"),#REF!,\"\")),0),\"\")","v":""},{"$f":"IF(AJ57=\"\",\"\",IF(AJ57>0,ROUND(IF(MOD(AJ57,30)=0,QUOTIENT(AJ57,30)*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*(IF($BG57>100,0,$BG57)/100),BK57*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($BG57>100,0,$BG57)/100)),2),0))","v":""},"","",{"$f":"IF(AM57=\"\",\"\",IF(AM57>0,ROUND(IF(MOD(AM57,30)=0,QUOTIENT(AM57,30)*VLOOKUP(#REF!&IF(AC57=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,6,FALSE)*(IF($BG57>100,0,$BG57)/100),AM57*VLOOKUP(#REF!&IF(AC57=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,5,FALSE)*(IF($BG57>100,0,$BG57)/100)),2),0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,0,0,0,0,0,5,5,"2025-01-01","2025-01-31",0,0,"2025-01-01","2025-01-31","00:00:00","2025-01-01",0,0,0,0,0,"2025-01-01",0,0,0,0,0,3,0,0,0,"AA","A","A","NO","",null,148,30,30,28,30,30,210,30,30,30,30,30,30,30,1,1,1,1,1,1,1,1,1,1,1,1,31,31,28,31,30,31,30,31,31,30,31,30]
[null,1,"","",null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(P58,Importes!L:Q,2,FALSE),\"\")","v":""},"",{"$f":"IF(G58=\"\",\"\",#REF!)","v":""},{"$f":"IF(G58=\"\",\"\",#REF!)","v":""},"","",{"$f":"IF(G58=\"\",\"\",IF($AG$8=\"x\",\"Mensualidade\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CU$7),12,1)),\"Extra Inverno\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CV$8),6,1)),\"Extra Verán\",\"\"))))","v":""},0,"","","","AM+E","Si","1",null,"AM+E",0,{"$f":"IFERROR(IF(OR(AD58=\"+CT\",AF58=\"\"),0,ROUND(IF(MOD(AG58,30)=0,QUOTIENT(AG58,30)*VLOOKUP(C58&AF58,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AE58>100,0,$AE58)/100),AG58*VLOOKUP(C58&AF58,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AE58>100,0,$AE58)/100)),2)),0)","v":0},"","",{"$f":"IFERROR(IF(AJ58=\"\",\"\",IF(AJ58<180,AJ58*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($AI58>100,0,$AI58)/100),IF(AJ58=180,VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*6*(IF($AI58>100,0,$AI58)/100),0))),0)","v":""},"","",{"$f":"IF(AM58=\"\",\"\",IF(AM58>0,ROUND(IF(MOD(AM58,30)=0,QUOTIENT(AM58,30)*VLOOKUP(C58&IF(AC58=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AL58>100,0,$AL58)/100),AM58*VLOOKUP(C58&IF(AC58=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AL58>100,0,$AL58)/100)),2),0))","v":""},"",null,null,"","","Non",null,"","","","","","","","","","","",81.3,{"$f":"IFERROR(IF(AF58=\"AM\",DF58,IF(AF58=\"AM+E\",DF58,IF(AF58=\"CP\",#REF!,IF(AF58=\"CV\",DR58,IF(AF58=\"CV+E\",DR58))))),0)","v":0},{"$f":"IFERROR(IF(OR(AD58=\"+CT\",AF58=\"\"),0,ROUND(IF(MOD(AG58,30)=0,QUOTIENT(AG58,30)*VLOOKUP(#REF!&AF58,Importes!$A$2:$F$14,6,FALSE)*(IF($AE58>100,0,$AE58)/100),AG58*VLOOKUP(#REF!&AF58,Importes!$A$2:$F$14,5,FALSE)*(IF($AE58>100,0,$AE58)/100)),2)),0)","v":0},"",{"$f":"IFERROR(ROUND(IF($AI$8=\"Anual\",0.5,1)*IF(AND(AF58=\"AM\",OR(EA58=\"ALINT\",EA58=\"AL\")),#REF!,IF(AND(AF58=\"AM\",#REF!=\"x\"),#REF!,\"\")),0),\"\")","v":""},{"$f":"IF(AJ58=\"\",\"\",IF(AJ58>0,ROUND(IF(MOD(AJ58,30)=0,QUOTIENT(AJ58,30)*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*(IF($BG58>100,0,$BG58)/100),BK58*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($BG58>100,0,$BG58)/100)),2),0))","v":""},"","",{"$f":"IF(AM58=\"\",\"\",IF(AM58>0,ROUND(IF(MOD(AM58,30)=0,QUOTIENT(AM58,30)*VLOOKUP(#REF!&IF(AC58=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,6,FALSE)*(IF($BG58>100,0,$BG58)/100),AM58*VLOOKUP(#REF!&IF(AC58=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,5,FALSE)*(IF($BG58>100,0,$BG58)/100)),2),0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,0,0,0,0,0,5,5,"2025-01-01","2025-01-31",0,0,"2025-01-01","2025-01-31","00:00:00","2025-01-01",0,0,0,0,0,"2025-01-01",0,0,0,0,0,3,0,0,0,"AA","A","A","NO","",null,148,30,30,28,30,30,210,30,30,30,30,30,30,30,1,1,1,1,1,1,1,1,1,1,1,1,31,31,28,31,30,31,30,31,31,30,31,30]
[null,1,"","",null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(P59,Importes!L:Q,2,FALSE),\"\")","v":""},"",{"$f":"IF(G59=\"\",\"\",#REF!)","v":""},{"$f":"IF(G59=\"\",\"\",#REF!)","v":""},"","",{"$f":"IF(G59=\"\",\"\",IF($AG$8=\"x\",\"Mensualidade\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CU$7),12,1)),\"Extra Inverno\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CV$8),6,1)),\"Extra Verán\",\"\"))))","v":""},0,"","","","AM+E","Si","1",null,"AM+E",0,{"$f":"IFERROR(IF(OR(AD59=\"+CT\",AF59=\"\"),0,ROUND(IF(MOD(AG59,30)=0,QUOTIENT(AG59,30)*VLOOKUP(C59&AF59,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AE59>100,0,$AE59)/100),AG59*VLOOKUP(C59&AF59,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AE59>100,0,$AE59)/100)),2)),0)","v":0},"","",{"$f":"IFERROR(IF(AJ59=\"\",\"\",IF(AJ59<180,AJ59*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($AI59>100,0,$AI59)/100),IF(AJ59=180,VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*6*(IF($AI59>100,0,$AI59)/100),0))),0)","v":""},"","",{"$f":"IF(AM59=\"\",\"\",IF(AM59>0,ROUND(IF(MOD(AM59,30)=0,QUOTIENT(AM59,30)*VLOOKUP(C59&IF(AC59=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AL59>100,0,$AL59)/100),AM59*VLOOKUP(C59&IF(AC59=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AL59>100,0,$AL59)/100)),2),0))","v":""},"",null,null,"","","Non",null,"","","","","","","","","","","",81.3,{"$f":"IFERROR(IF(AF59=\"AM\",DF59,IF(AF59=\"AM+E\",DF59,IF(AF59=\"CP\",#REF!,IF(AF59=\"CV\",DR59,IF(AF59=\"CV+E\",DR59))))),0)","v":0},{"$f":"IFERROR(IF(OR(AD59=\"+CT\",AF59=\"\"),0,ROUND(IF(MOD(AG59,30)=0,QUOTIENT(AG59,30)*VLOOKUP(#REF!&AF59,Importes!$A$2:$F$14,6,FALSE)*(IF($AE59>100,0,$AE59)/100),AG59*VLOOKUP(#REF!&AF59,Importes!$A$2:$F$14,5,FALSE)*(IF($AE59>100,0,$AE59)/100)),2)),0)","v":0},"",{"$f":"IFERROR(ROUND(IF($AI$8=\"Anual\",0.5,1)*IF(AND(AF59=\"AM\",OR(EA59=\"ALINT\",EA59=\"AL\")),#REF!,IF(AND(AF59=\"AM\",#REF!=\"x\"),#REF!,\"\")),0),\"\")","v":""},{"$f":"IF(AJ59=\"\",\"\",IF(AJ59>0,ROUND(IF(MOD(AJ59,30)=0,QUOTIENT(AJ59,30)*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*(IF($BG59>100,0,$BG59)/100),BK59*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($BG59>100,0,$BG59)/100)),2),0))","v":""},"","",{"$f":"IF(AM59=\"\",\"\",IF(AM59>0,ROUND(IF(MOD(AM59,30)=0,QUOTIENT(AM59,30)*VLOOKUP(#REF!&IF(AC59=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,6,FALSE)*(IF($BG59>100,0,$BG59)/100),AM59*VLOOKUP(#REF!&IF(AC59=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,5,FALSE)*(IF($BG59>100,0,$BG59)/100)),2),0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,0,0,0,0,0,5,5,"2025-01-01","2025-01-31",0,0,"2025-01-01","2025-01-31","00:00:00","2025-01-01",0,0,0,0,0,"2025-01-01",0,0,0,0,0,3,0,0,0,"AA","A","A","NO","",null,148,30,30,28,30,30,210,30,30,30,30,30,30,30,1,1,1,1,1,1,1,1,1,1,1,1,31,31,28,31,30,31,30,31,31,30,31,30]
[null,1,"","",null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IFERROR(VLOOKUP(P60,Importes!L:Q,2,FALSE),\"\")","v":""},"",{"$f":"IF(G60=\"\",\"\",#REF!)","v":""},{"$f":"IF(G60=\"\",\"\",#REF!)","v":""},"","",{"$f":"IF(G60=\"\",\"\",IF($AG$8=\"x\",\"Mensualidade\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CU$7),12,1)),\"Extra Inverno\",IF(AND($AG$8=\"\",#REF!=\"x\",$AH$8=DATE(YEAR($CV$8),6,1)),\"Extra Verán\",\"\"))))","v":""},0,"","","","AM+E","Si","1",null,"AM+E",0,{"$f":"IFERROR(IF(OR(AD60=\"+CT\",AF60=\"\"),0,ROUND(IF(MOD(AG60,30)=0,QUOTIENT(AG60,30)*VLOOKUP(C60&AF60,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AE60>100,0,$AE60)/100),AG60*VLOOKUP(C60&AF60,Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AE60>100,0,$AE60)/100)),2)),0)","v":0},"","",{"$f":"IFERROR(IF(AJ60=\"\",\"\",IF(AJ60<180,AJ60*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($AI60>100,0,$AI60)/100),IF(AJ60=180,VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*6*(IF($AI60>100,0,$AI60)/100),0))),0)","v":""},"","",{"$f":"IF(AM60=\"\",\"\",IF(AM60>0,ROUND(IF(MOD(AM60,30)=0,QUOTIENT(AM60,30)*VLOOKUP(C60&IF(AC60=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,6,9),FALSE)*(IF($AL60>100,0,$AL60)/100),AM60*VLOOKUP(C60&IF(AC60=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$I$14,IF(MONTH($I$7)=12,5,8),FALSE)*(IF($AL60>100,0,$AL60)/100)),2),0))","v":""},"",null,null,"","","Non",null,"","","","","","","","","","","",81.3,{"$f":"IFERROR(IF(AF60=\"AM\",DF60,IF(AF60=\"AM+E\",DF60,IF(AF60=\"CP\",#REF!,IF(AF60=\"CV\",DR60,IF(AF60=\"CV+E\",DR60))))),0)","v":0},{"$f":"IFERROR(IF(OR(AD60=\"+CT\",AF60=\"\"),0,ROUND(IF(MOD(AG60,30)=0,QUOTIENT(AG60,30)*VLOOKUP(#REF!&AF60,Importes!$A$2:$F$14,6,FALSE)*(IF($AE60>100,0,$AE60)/100),AG60*VLOOKUP(#REF!&AF60,Importes!$A$2:$F$14,5,FALSE)*(IF($AE60>100,0,$AE60)/100)),2)),0)","v":0},"",{"$f":"IFERROR(ROUND(IF($AI$8=\"Anual\",0.5,1)*IF(AND(AF60=\"AM\",OR(EA60=\"ALINT\",EA60=\"AL\")),#REF!,IF(AND(AF60=\"AM\",#REF!=\"x\"),#REF!,\"\")),0),\"\")","v":""},{"$f":"IF(AJ60=\"\",\"\",IF(AJ60>0,ROUND(IF(MOD(AJ60,30)=0,QUOTIENT(AJ60,30)*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,6,FALSE)*(IF($BG60>100,0,$BG60)/100),BK60*VLOOKUP(#REF!&\"CP\",Importes!$A$2:$F$14,5,FALSE)*(IF($BG60>100,0,$BG60)/100)),2),0))","v":""},"","",{"$f":"IF(AM60=\"\",\"\",IF(AM60>0,ROUND(IF(MOD(AM60,30)=0,QUOTIENT(AM60,30)*VLOOKUP(#REF!&IF(AC60=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,6,FALSE)*(IF($BG60>100,0,$BG60)/100),AM60*VLOOKUP(#REF!&IF(AC60=\"Si\",\"AM+E\",\"AM\"),Importes!$A$2:$F$14,5,FALSE)*(IF($BG60>100,0,$BG60)/100)),2),0))","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0,0,0,0,0,0,5,5,"2025-01-01","2025-01-31",0,0,"2025-01-01","2025-01-31","00:00:00","2025-01-01",0,0,0,0,0,"2025-01-01",0,0,0,0,0,3,0,0,0,"AA","A","A","NO","",null,148,30,30,28,30,30,210,30,30,30,30,30,30,30,1,1,1,1,1,1,1,1,1,1,1,1,31,31,28,31,30,31,30,31,31,30,31,30]
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(VALUE($A61)=0,\"\",IF(BQ$11=\"\",\"\",IF($O61<BQ$6,\"\",IF($N61>BQ$6,\"\",IF(AND(OR($O61=\"\",$O61>=BQ$6),$AR61=\"\",$AF61<>\"\"),\"F\",IF(AND($AR61<=BQ$6,OR($AS61=$O61,$AS61>=BQ$6,IF($AS61=\"\",$AU$5))),\"h\",IF($DE61>=BQ$6,\"F\",\"\")))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(VALUE($A61)=0,\"\",IF(CA$11=\"\",\"\",IF($O61<CA$6,\"\",IF($N61>CA$6,\"\",IF(AND(OR($O61=\"\",$O61>=CA$6),$AR61=\"\",$AF61<>\"\"),\"F\",IF(AND($AR61<=CA$6,OR($AS61=$O61,$AS61>=CA$6,IF($AS61=\"\",$AU$5))),\"h\",IF($DE61>=CA$6,\"F\",\"\")))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF(VALUE($A61)=0,\"\",IF(CK$11=\"\",\"\",IF($O61<CK$6,\"\",IF($N61>CK$6,\"\",IF(AND(OR($O61=\"\",$O61>=CK$6),$AR61=\"\",$AF61<>\"\"),\"F\",IF(AND($AR61<=CK$6,OR($AS61=$O61,$AS61>=CK$6,IF($AS61=\"\",$AU$5))),\"h\",IF($DE61>=CK$6,\"F\",\"\")))))))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,"Lugar e data:"]
[null,null,null,null,null,null,null,"SINATURA DA PERSOA REPRESENTANTE"]

{"sheet":"Contador","index":1,"n_rows":2,"n_cols":6,"rows_kept":2,"cut":false,"hidden":true,"merged":[]}
[]
["expediente",0,null,null,null,"Verdadero"]

{"sheet":"Importes","index":2,"n_rows":43,"n_cols":17,"rows_kept":43,"cut":false,"hidden":true,"merged":[]}
["Códigos",null,"SMI",{"$f":"$K$1/30","v":37.799999999999997},{"$f":"D1/12*2","v":6.3},"Achega SMI1",{"$f":"$K$4/30","v":39.47},{"$f":"G1/12*2","v":6.58},"Achega SMI2","SMI 1",{"$f":"I17","v":1134},"cod",null,"tipo","tempo","nome","obxecto"]
[{"$f":"B2&C2","v":"0AM+E"},0,"AM+E",{"$f":"D3+D4","v":0.5},{"$f":"ROUND(D2*$D$1+$E$1*D2,2)","v":22.05},{"$f":"ROUND(D2*$I$17+$K$2*D2,2)","v":661.5},{"$f":"G3+H4","v":0.5},{"$f":"ROUND(G2*$G$1+$H$1*G2,2)","v":23.03},{"$f":"ROUND(D2*$I$18+$K$5*D2,2)","v":690.67},"Prorrata 2PE",{"$f":"K1/12*2","v":189},100,{"$f":"IF(N2=\"Indefinido\",\"Ind\",\"Temp\")","v":"Ind"},"Indefinido","TIEMPO COMPLETO","ORDINARIO"]
["0AM",0,"AM",0.5,{"$f":"ROUND(D3*$D$1,2)","v":18.899999999999999},{"$f":"ROUND(D3*$I$17,2)","v":567},0.5,{"$f":"ROUND(G3*$G$1,2)","v":19.739999999999998},{"$f":"ROUND(D3*$I$18,2)","v":592},null,null,109,{"$f":"IF(N3=\"Indefinido\",\"Ind\",\"Temp\")","v":"Ind"},"Indefinido","TIEMPO COMPLETO","FOMENTO CONTRATACIÓN INDEFINIDA / EMPLEO ESTABLE","TRANSFORMACIÓN CONTRATO Temporal"]
[null,null,null,null,null,null,null,null,null,"SMI 2",{"$f":"I18","v":1184},130,"Ind","Indefinido","TIEMPO COMPLETO","MINUSVÁLIDOS"]
[{"$f":"B5&C5","v":"0CP"},0,"CP",{"$f":"0.5/6","v":0.08},{"$f":"ROUND(D5*$D$1,2)","v":3.02},{"$f":"ROUND(D5*$I$17,2)","v":90.72},{"$f":"0.5/6","v":0.08},{"$f":"ROUND(G5*$G$1,2)","v":3.16},{"$f":"ROUND(D5*$I$18,2)","v":94.72},"Prorrata 2PE",{"$f":"K4/12*2","v":197.33},139,"Ind","Indefinido","TIEMPO COMPLETO","MINUSVÁLIDOS","TRANSFORMACIÓN CONTRATO Temporal"]
[{"$f":"B6&C6","v":"0CV"},0,"CV",0.5,{"$f":"ROUND(D6*$D$1,2)","v":18.899999999999999},{"$f":"ROUND(D6*$I$17,2)","v":567},0.5,{"$f":"ROUND(G6*$G$1,2)","v":19.739999999999998},{"$f":"ROUND(D6*$I$18,2)","v":592},null,null,150,"Ind","Indefinido","TIEMPO COMPLETO","FOMENTO CONTRATACIÓN INDEFINIDA / EMPLEO ESTABLE","INICIAL"]
["0CV+E",0,"CV+E",{"$f":"D3+D4","v":0.5},{"$f":"ROUND(D7*$D$1,2)","v":18.899999999999999},{"$f":"ROUND(D7*$I$17,2)","v":567},{"$f":"G3+G4","v":0.5},{"$f":"ROUND(G7*$G$1,2)","v":19.739999999999998},{"$f":"ROUND(D7*$I$18,2)","v":592},null,null,189,"Ind","Indefinido","TIEMPO COMPLETO",null,"TRANSFORMACIÓN CONTRATO Temporal"]
[null,null,null,null,null,null,null,null,null,null,null,200,"Ind","Indefinido","TIEMPO PARCIAL","ORDINARIO"]
["1AM+E",1,"AM+E",0.65,{"$f":"ROUND(D9*$D$1+$E$1*D9,2)","v":28.67},{"$f":"ROUND(D9*$I$17+$K$2*D9,2)","v":859.95},0.65,{"$f":"ROUND(G9*$G$1+$H$1*G9,2)","v":29.93},{"$f":"ROUND(D9*$I$18+$K$5*D9,2)","v":897.86},null,null,209,"Ind","Indefinido","TIEMPO PARCIAL","FOMENTO CONTRATACIÓN INDEFINIDA / EMPLEO ESTABLE","TRANSFORMACIÓN CONTRATO Temporal"]
["1AM",1,"AM",0.65,{"$f":"ROUND(D10*$D$1,2)","v":24.57},{"$f":"ROUND(D10*$I$17,2)","v":737.1},0.65,{"$f":"ROUND(G10*$G$1,2)","v":25.66},{"$f":"ROUND(D10*$I$18,2)","v":769.6},null,null,230,"Ind","Indefinido","TIEMPO PARCIAL","MINUSVÁLIDOS"]
[null,null,null,null,null,null,null,null,null,null,null,239,"Ind","Indefinido","TIEMPO PARCIAL","MINUSVÁLIDOS","TRANSFORMACIÓN CONTRATO Temporal"]
["1CP",1,"CP",{"$f":"0.65/6","v":0.11},{"$f":"ROUND(D12*$D$1,2)","v":4.16},{"$f":"ROUND(D12*$I$17,2)","v":124.74},{"$f":"0.65/6","v":0.11},{"$f":"ROUND(G12*$G$1,2)","v":4.34},{"$f":"ROUND(D12*$I$18,2)","v":130.24},null,null,250,"Ind","Indefinido","TIEMPO PARCIAL","FOMENTO CONTRATACIÓN INDEFINIDA / EMPLEO ESTABLE","INICIAL"]
["1CV",1,"CV",0.65,{"$f":"ROUND(D13*$D$1,2)","v":24.57},{"$f":"ROUND(D13*$I$17,2)","v":737.1},0.65,{"$f":"ROUND(G13*$G$1,2)","v":25.66},{"$f":"ROUND(D13*$I$18,2)","v":769.6},null,null,289,"Ind","Indefinido","TIEMPO PARCIAL",null,"TRANSFORMACIÓN CONTRATO Temporal"]
["1CV+E",1,"CV+E",0.65,{"$f":"ROUND(D14*$D$1+$E$1*D14,2)","v":28.67},{"$f":"ROUND(D14*$I$17+$K$2*D14,2)","v":859.95},0.65,{"$f":"ROUND(G14*$G$1+$H$1*G14,2)","v":29.93},{"$f":"ROUND(D14*$I$18+$K$5*D14,2)","v":897.86},null,null,300,"Ind","Indefinido","FIJO/DISCONTINUO"]
[null,null,null,null,null,null,null,null,null,null,null,309,"Ind","Indefinido","FIJO/DISCONTINUO","FOMENTO CONTRATACIÓN INDEFINIDA / EMPLEO ESTABLE","TRANSFORMACIÓN CONTRATO Temporal"]
["Minusvalía",null,"Tipo ",null,null,null,null,null,null,null,null,330,"Ind","Indefinido","FIJO/DISCONTINUO","MINUSVÁLIDOS"]
["Pensionista",null,"minus",null,null,"2024-02-06","SMI",2024,1134,null,null,350,"Ind","Indefinido","FIJO/DISCONTINUO","FOMENTO CONTRATACIÓN INDEFINIDA / EMPLEO ESTABLE","INICIAL"]
["Definitiva",null,"Física",null,null,"2025-02-12","SMI",2025,1184,null,null,389,"Ind","Indefinido","FIJO/DISCONTINUO",null,"TRANSFORMACIÓN CONTRATO Temporal"]
["Provisional",null,"Sensorial",null,null,null,null,null,null,null,null,401,"Temp","Duración Determinada","TIEMPO COMPLETO","OBRA O SERVICIO DETERMINADO"]
[" ",null,"P. Cerebral",null,null,null,"mes","SMI","mes",null,null,402,"Temp","Duración Determinada","TIEMPO COMPLETO","EVENTUAL POR CIRCUNSTANCIAS DE LA PRODUCCIÓN"]
["sexo",null,"Enf. Mental",null,null,null,12,1134,12,"Dec",null,403,"Temp","Duración Determinada","TIEMPO COMPLETO","INSERCIÓN"]
["H",null,"D. Intelectual","meses 1º SMI",{"$f":"COUNTIF($H$21:$H$32,MIN($H$21:$H$32))","v":1},null,1,1184,1,"Xan",null,408,"Temp","Temporal","TIEMPO COMPLETO",null,"CARÁCTER ADMINISTRATIVO"]
["M",null,"Psíquica","meses 2º SMI",{"$f":"COUNTIF($H$21:$H$30,MAX($H$21:$H$30))","v":9},null,2,1184,2,"Feb",null,410,"Temp","Duración Determinada","TIEMPO COMPLETO","INTERINIDAD"]
[null,null,null,null,null,null,3,1184,3,"Mar",null,418,"Temp","Duración Determinada","TIEMPO COMPLETO","INTERINIDAD","CARÁCTER ADMINISTRATIVO"]
[null,null,null,null,null,null,4,1184,4,"Abr",null,420,"Temp","Temporal","TIEMPO COMPLETO","PRÁCTICAS"]
["Conv",null,null,null,null,null,5,1184,5,"Mai",null,421,"Temp","Temporal","TIEMPO COMPLETO","FORMACIÓN"]
["Baixa",null,null,null,null,null,6,1184,6,"Xuñ",null,430,"Temp","Temporal","TIEMPO COMPLETO","MINUSVÁLIDOS"]
["Non",null,null,null,null,null,7,1184,7,"Xull",null,441,"Temp","Temporal","TIEMPO COMPLETO","RELEVO"]
["Non",null,null,null,null,null,8,1184,8,"Ago",null,450,"Temp","Temporal","TIEMPO COMPLETO","FOMENTO CONTRATACIÓN INDEFINIDA / EMPLEO ESTABLE"]
[null,null,null,null,null,null,9,1184,9,"Sep",null,501,"Temp","Duración Determinada","TIEMPO PARCIAL","OBRA O SERVICIO DETERMINADO"]
[null,"Mes",null,null,null,null,10,1184,10,"Out",null,502,"Temp","Duración Determinada","TIEMPO PARCIAL","EVENTUAL POR CIRCUNSTANCIAS DE LA PRODUCCIÓN"]
[null,7,"Xullo",null,null,null,11,1184,11,"Nov",null,503,"Temp","Duración Determinada","TIEMPO PARCIAL","INSERCIÓN"]
[null,8,"Agosto",null,null,null,null,null,null,null,null,508,"Temp","Temporal","TIEMPO PARCIAL",null,"CARÁCTER ADMINISTRATIVO"]
[null,9,"Setembro",null,null,null,null,null,null,null,null,510,"Temp","Duración Determinada","TIEMPO PARCIAL","INTERINIDAD"]
[null,10,"Outubro",null,null,null,null,null,null,null,null,518,"Temp","Duración Determinada","TIEMPO PARCIAL","INTERINIDAD","CARÁCTER ADMINISTRATIVO"]
[null,11,"Novembro",null,null,null,null,null,null,null,null,520,"Temp","Temporal","TIEMPO PARCIAL","PRÁCTICAS"]
[null,12,"Decembro",null,null,null,null,null,null,null,null,530,"Temp","Temporal","TIEMPO PARCIAL","MINUSVÁLIDOS"]
[null,1,"Xaneiro",null,null,null,null,null,null,null,null,540,"Temp","Temporal","TIEMPO PARCIAL","JUBILADO PARCIAL"]
[null,2,"Febreiro",null,null,null,null,null,null,null,null,541,"Temp","Temporal","TIEMPO PARCIAL","RELEVO"]
[null,3,"Marzo ",null,null,null,null,null,null,null,null,550,"Temp","Temporal","TIEMPO PARCIAL","FOMENTO CONTRATACIÓN INDEFINIDA / EMPLEO ESTABLE"]
[null,4,"Abril",null,null,null,null,null,null,null,null," ",null," "," "," "," "]
[null,5,"Maio"]
[null,6,"Xuño"]

{"sheet":"Campos a Cubrir","index":3,"n_rows":54,"n_cols":10,"rows_kept":54,"cut":false,"hidden":true,"merged":[[0,0,0,6]]}
["Este modelo está en formato Excel e, polo tanto, aínda que pode ser cuberta utilizando LibreOffice, debe gardar os cambios no mesmo formato.",null,null,null,null,null,null,null,"I  M  P  O  R  T  A  N  T  E"]
[]
["A continuación describense os campos do formulario con indicación do tipo de campo, a súa descrición, si é un campo autocalculado e si se cubre ou non",null,null,null,null,null,null,null,"Este modelo de folla de cálculo tén celdas ocultas, e celdas con fórmulas (algunhas delas ocultas)"]
[null,null,null,null,null,null,null,null,"para inserir novas filas ou para borrar información deben terse en conta as seguintes"]
["Campo",null,"Tamaño","Tipo","Descrición",null,null,null,"recomendacións:"]
["Nº Exp",null,19,"Texto","Nº de Expediente administrativo asignado na convocatoria de axudas"]
["C.E.E.",null,50,"Texto","Nome do Centro Especial de Emprego",null,null,null,"Borrar información"]
["C.I.F.",null,9,"Texto","C.I.F. do Centro Especial de Emprego"]
["Nome da persoa representante",null,null,"Texto","Nome da persoa representate do Centro Especial de Emprego",null,null,null,"No caso de querer borrar a información dunha fila completamente debemos facelo"]
[null,null,null,null,null,null,null,null,"copiando na fila que queremos borrar  a inforación dunha fila que esté totalmente en"]
["Novo Idx",null,null,"Numérico","Suxire o nº de índice polo que se vincularía a alta dunha nova persoa traballadora ","Non se cubre","Autocalculado",null,"blanco, xa que así conservamos a formulas de cálculo ocultas cos seus valores correctos."]
["Tot. Trab. CEE/RNT",null,null,"Numérico","Nº de persoas traballadoras que aparecen no RNT do mes que se certifica"]
["Certificación do cadro de persoal do mes de ",null,null,"Texto","lista despregable donde se escolle o mes que se vai a certificar",null,null,null,"Para facer esto temos que marcar a fila en blanco a copiar (totalmente) facendo a selección "]
["Certificación comprobada",null,null,"Texto","lista despregable donde se indica que a certificación esta totalmente correcta","(Por omisión ten o valor \"SI\")",null,null,"desde o número indicativo da fila (non desde unha celda), seleccionar a opción de copiar e"]
["Calculo correcto",null,null,"Texto","lista despregable donde se indica que os calculos feitos son correctos","(Por omisión ten o valor \"SI\")",null,null,"posicionarnos a celda que corresponda co Idx/Idn da fila a borrar, e logo pegar a información "]
[null,null,null,null,null,null,null,null,"seleccionada.  Desta maneira aseguramonos de que todas as formulas, ocultas ou non, se "]
["Total Achega Mes",null,null,"Numérico","Importe total das achegas mensuais solicitadas na certificación","Non se cubre","Autocalculado",null,"copian correctamente na fila que acabamos de borrar "]
["T.c.Vacacións",null,null,"Numérico","Importe total dos complemento por vacións solicitados na certificación","Non se cubre","Autocalculado"]
["Tot. Trab. Mes",null,null,"Numérico","Total de traballadores con discapacidade que se relacionan no mes","Non se cubre","Autocalculado",null,"Inserir novas filas para engadir datos de novas persoas traballadoras "]
["Total Certificación mes de ",null,null,"Numérico","total conxunto de todas a achegas e complemento que se relacionan na certificación mensual","Non se cubre","Autocalculado",null,"Para facer insercións correctamente debemos:"]
[]
["Conv. IT",null,null,"Texto","lista despregable para indicar si os calculos das baixas por enfermidade correspondense co que dispoña a normativa da Seguridade Social ou si hai un convenio colectivo de aplicación específica","(Por omisión ten o valor \"NON\")",null,null,"1º","Seleccionar o rango de filas a inserir e executar o comando"]
[null,null,null,null,null,null,null,null,"2º","Seleccionar completamente unha fila con datos cubertos totalmente"]
["Idx / Idn",null,3,"Numérico","Indicaría o nº de índice polo que se vincularía á persoa traballadora (é único para cada traballador e contrato de traballo)",null,null,null,null,"(seleccionando desde o número indicativo da fila)"]
["G D",null,1,"Numérico","Permite determinar si polo traballador se precibe una subvención do 50 % do SMI ou si se prima cun 10 % adicional determinado na orde de convocatoria de axudas","Non se cubre","Autocalculado",null,"3º","Escoller o comando copiar"]
["Salario/mes Convenio Colectivo",null,null,"Numérico","Importe mensual do salario bruto a percibir por cada persoa traballadora",null,null,null,"4º","Pegar nas novas filas en branco a selección anterior para que se restablezan nas"]
["Nº Rexistro ou data publicación C.C.",null,3,"Texto","Nº de Rexistro ou data de publicación do convenio colectivo de aplicación ó traballador",null,null,null,null,"novas filas as fórmulas ocultas ou non para poder facer posibles os cálulos)"]
["Traballador",null,50,"Texto","Apelidos e nome da persoa traballadora",null,null,null,null,"posicionandonos na celda que corresponda con campo Idx/Idn da nova fila a inserir"]
["D.N.I.",null,9,"Texto","Documento Nacional de Identidade da persoa traballadora"]
["Data Nacemento",null,6,"Data\ndd/mm/aa","Data de nacemento",null,null,null,"*****"]
["Sexo",null,1,"Texto","Sexo",null,null,null,"No caso de que nalgunha celda se borrase unha fórmula necesaria para o correcto cálculo da"]
["Discapacidade",null,14,"Texto","Tipo de discapacidade. Lista despregable cos seguintes valores (Física, Sensorial, P. Cerebral, Enf. Mental, D. Intelectual, Psíquica)",null,null,null,"subvención, sempre se pode repoñer copiando a fórmula correspondente dunha celda que faga"]
["Grao",null,4,"Numérico","% de discapacidade do traballador",null,null,null,"ese mesmo cálculo para outra persoa traballadora"]
["Tipo",null,11,"Texto","lista despregable donde se indica si a discapacidade do traballador é Provisional, Definitiva ou si é Pensionista con consideración de persoa con discapacidade (o contrato debe ser anterior a 29/11/2018)"]
["Data Alta",null,6,"Data\ndd/mm/aa","Data de inicio da relación laboral (data de alta do contrato de traballo)"]
["Data Baixa",null,6,"Data\ndd/mm/aa","Data de finalización da relación laboral (data de baixa do contrato de traballo)"]
["Contrato Código",null,3,"Numérico","Lista desplegable. Código do contrato de traballo según a codificación do INSS  (*)",null,null,"(*)No caso de contratos 402 ou 502 débese indicar a data de finalización do mesmo"]
["Contrato Tipo",null,4,"Texto","Sinala si o contrato de traballo é de carácter indefinido (Ind) ou temporal (Temp)","Non se cubre","Autocalculado"]
["Rateo",null,3,"Texto","Lista despregable de dous valores (Si - Non) Indica si nas retribucións percibidas mensualmente pola persoa traballadora se inclúe ou non a Parte proporcional das Pagas Extraordinarias (só a efectos de clasificación, os cálculos das achegas mensuais xa incluen a p.p. da paga extraordinaria)"]
["% Xornada",null,4,"Numérico","% de Xornada da persoa traballadora no mes de inicio do período subvencionable"]
["Tipo de achega",null,null,"Texto","Indica o tipo de achega que se pericibe por cada traballador, equivalente a porcentaxe do SMI que corresponda segundo o beneficiario mais a parte proporcional da paga extraordinaria que lle corresponda por mes","Non se cubre","Autocalculado"]
["Días",null,null,"Numérico","Número de días que se solicitan por cada persoa traballadora","Non se cubre","Autocalculado"]
["Achega Mensual",null,null,"Numérico","Importe da subvención mensual correspondente a cada persoa traballadora","Non se cubre","Autocalculado"]
["% Xornada",null,null,"Numérico","% de xornada da persoa traballadora correspondente á liquidación do complemento de vacacións","Non se cubre","Autocalculado"]
["Días",null,null,"Numérico","Número de días que se solicitan por cada persoa traballadora polo complemento de vacacións nos casos de finalización de contratos de traballo e que estas foran cotizadas en non disfrutadas pola persoa traballadora","Non se cubre","Autocalculado"]
["Comp. Vacacións",null,null,"Numérico","Importe da subvención correspondente ao complemento de vacacións cotizadas en non disfrutadas","Non se cubre","Autocalculado"]
["Certific",null,null,"Texto","Campo indicativo de que a persoa traballador se inclúe na certificación do mes","Non se cubre","Autocalculado"]
["Días Absentismo",null,null,"Numérico","Número de días que se descontarán en casos de absentismo"]
["IT   AT",null,null,"Texto","Lista desplebabel de dous valores (IT-AT) donde si indicará si a baixa laboral é por Incapacidade Temporal ou por Accidente de Traballo"]
["Baixa",null,null,"Data\ndd/mm/aa","Data de inicio da baixa por enfermidade ou accidente de traballo"]
["Alta",null,null,"Data\ndd/mm/aa","Data de finalización da baixa por enfermidade ou accidente de traballo"]
["Conv Baixa",null,null,"Texto","lista despregable para indicar si, nalgún caso específico e para esa persoa traballadora,  os calculos das baixas por enfermidade correspondense co que dispoña a normativa da Seguridade Social ou si hai un convenio colectivo de aplicación específica"]
["Interinidade",null,null,"Texto","Nº do DNI ou NIF da persoa traballadora sustituida. So se cubre para os contratos 410 e 510"]
["Observacións",null,null,"Texto"]