{"text_format":"1","workbook":"xlsx","n_sheets":18,"sheets":["INGRESOS","GASTOS","CLIENTES","PROVEEDORES","CALCULOS","MODELO 130","MODELO 303","MODELO 390","IRPF ANUAL","MODELO 347","FACTURA","FACTURA R.EQ","Acerca de","Bienes de Inversión","TABLAS AMORTIZACIONES","VEHÍCULO","DATOS FISCALES","Hoja1"],"not_rendered":{"charts":1,"images":0,"macros":1,"external_links":0,"defined_names":16,"comments":16,"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":"INGRESOS","index":0,"n_rows":472,"n_cols":18,"rows_kept":472,"cut":false,"hidden":false,"merged":[]}
["FECHA\nREGISTRO","FECHA\nFACTURA","Nº FACTURA","CIF / NIF","APELLIDOS Y NOMBRE O RAZÓN SOCIAL","BASE IMPONIBLE","%\nIVA","%\nREC.EQ.","CUOTA\nIVA","CUOTA\nREC. EQ.","CUOTA RETENC\nIRPF","TOTAL FACTURA",null,"Trimestre","Nº de Declarado Modelo 347","MES","empresa","ESTADO"]
["2014-06-16","2014-06-16","T01A2014","Q4675003J","COLEGIO TERRITORIAL DE ARQUITECTOS DE VALENCIA",1750,21,null,{"$f":"ROUND((F2*(G2/100)),2)","v":367.5},{"$f":"ROUND((F2*(H2/100)),2)","v":0},null,{"$f":"+F2+I2+J2-K2","v":2117.5},null,{"$f":"IF(F2<>\"\",IF(MONTH(A2)<=3,1,IF(AND(MONTH(A2)>3,MONTH(A2)<=6),2,IF(AND(MONTH(A2)>6,MONTH(A2)<=9),3,4))),\"\")","v":2},null,{"$f":"IF(A2<>\"\",MONTH(A2),\"\")","v":6},"TRAZIA","COBRADA"]
["2014-08-30","2014-07-30","T02A2014",{"$f":"IF(E3<>\"\",VLOOKUP(E3,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":"A28791069"},"KONE ELEVADORES, S.A.",1650,21,null,346.5,0,null,1996.5,null,3,1,8,"TRAZIA","COBRADA"]
["2014-08-30","2014-07-26","T03A2014",{"$f":"IF(E4<>\"\",VLOOKUP(E4,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":"A28791069"},"KONE ELEVADORES, S.A.",1150,21,null,241.5,0,null,1391.5,null,3,{"$f":"IF(AND(D4<>\"\",SUMIF($D$2:$D$471,D4,$F$2:$F$471)+SUMIF($D$2:$D$471,D4,$I$2:$I$471)+SUMIF($D$2:$D$471,D4,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D4,D4)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D4,$D$1:D3,0),COLUMN($O$1)),MAX($O$1:O3)+1),0)","v":1},8,"TRAZIA","COBRADA"]
["2014-09-30","2014-08-21","T04A2014",{"$f":"IF(E5<>\"\",VLOOKUP(E5,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":"A28791069"},"KONE ELEVADORES, S.A.",3130,21,null,657.3,0,null,3787.3,null,3,{"$f":"IF(AND(D5<>\"\",SUMIF($D$2:$D$471,D5,$F$2:$F$471)+SUMIF($D$2:$D$471,D5,$I$2:$I$471)+SUMIF($D$2:$D$471,D5,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D5,D5)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D5,$D$1:D4,0),COLUMN($O$1)),MAX($O$1:O4)+1),0)","v":1},9,"TRAZIA","COBRADA"]
["2014-10-30","2014-09-16","T05A2014",{"$f":"IF(E6<>\"\",VLOOKUP(E6,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":"A28791069"},"KONE ELEVADORES, S.A.",2840,21,null,596.4,0,null,3436.4,null,4,{"$f":"IF(AND(D6<>\"\",SUMIF($D$2:$D$471,D6,$F$2:$F$471)+SUMIF($D$2:$D$471,D6,$I$2:$I$471)+SUMIF($D$2:$D$471,D6,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D6,D6)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D6,$D$1:D5,0),COLUMN($O$1)),MAX($O$1:O5)+1),0)","v":1},10,"TRAZIA","COBRADA"]
["2014-10-30","2014-09-16","T06A2014",{"$f":"IF(E7<>\"\",VLOOKUP(E7,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":"A28791069"},"KONE ELEVADORES, S.A.",1580,21,null,{"$f":"ROUND((F7*(G7/100)),2)","v":331.8},{"$f":"ROUND((F7*(H7/100)),2)","v":0},null,{"$f":"+F7+I7+J7-K7","v":1911.8},null,{"$f":"IF(F7<>\"\",IF(MONTH(A7)<=3,1,IF(AND(MONTH(A7)>3,MONTH(A7)<=6),2,IF(AND(MONTH(A7)>6,MONTH(A7)<=9),3,4))),\"\")","v":4},{"$f":"IF(AND(D7<>\"\",SUMIF($D$2:$D$471,D7,$F$2:$F$471)+SUMIF($D$2:$D$471,D7,$I$2:$I$471)+SUMIF($D$2:$D$471,D7,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D7,D7)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D7,$D$1:D6,0),COLUMN($O$1)),MAX($O$1:O6)+1),0)","v":1},{"$f":"IF(A7<>\"\",MONTH(A7),\"\")","v":10},"TRAZIA","COBRADA"]
["2014-10-30","2014-09-16","T07A2014",{"$f":"IF(E8<>\"\",VLOOKUP(E8,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":"A28791069"},"KONE ELEVADORES, S.A.",1387,21,null,291.27,0,null,1678.27,null,4,{"$f":"IF(AND(D8<>\"\",SUMIF($D$2:$D$471,D8,$F$2:$F$471)+SUMIF($D$2:$D$471,D8,$I$2:$I$471)+SUMIF($D$2:$D$471,D8,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D8,D8)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D8,$D$1:D7,0),COLUMN($O$1)),MAX($O$1:O7)+1),0)","v":1},10,"TRAZIA","COBRADA"]
["2014-12-30","2014-11-24","T08A2014","A28791069","KONE ELEVADORES, S.A.",1650,21,null,346.5,0,null,1996.5,null,4,{"$f":"IF(AND(D9<>\"\",SUMIF($D$2:$D$471,D9,$F$2:$F$471)+SUMIF($D$2:$D$471,D9,$I$2:$I$471)+SUMIF($D$2:$D$471,D9,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D9,D9)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D9,$D$1:D8,0),COLUMN($O$1)),MAX($O$1:O8)+1),0)","v":1},12,"TRAZIA","COBRADA"]
["2014-12-30","2014-11-25","T09A2014","A28791069","KONE ELEVADORES, S.A.",1400,21,null,294,0,null,1694,null,4,{"$f":"IF(AND(D10<>\"\",SUMIF($D$2:$D$471,D10,$F$2:$F$471)+SUMIF($D$2:$D$471,D10,$I$2:$I$471)+SUMIF($D$2:$D$471,D10,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D10,D10)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D10,$D$1:D9,0),COLUMN($O$1)),MAX($O$1:O9)+1),0)","v":1},12,"TRAZIA","COBRADA"]
[null,{"$f":"IF(A11<>\"\",A11,\"\")","v":""},null,{"$f":"IF(E11<>\"\",VLOOKUP(E11,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D11<>\"\",SUMIF($D$2:$D$471,D11,$F$2:$F$471)+SUMIF($D$2:$D$471,D11,$I$2:$I$471)+SUMIF($D$2:$D$471,D11,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D11,D11)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D11,$D$1:D10,0),COLUMN($O$1)),MAX($O$1:O10)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E12<>\"\",VLOOKUP(E12,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D12<>\"\",SUMIF($D$2:$D$471,D12,$F$2:$F$471)+SUMIF($D$2:$D$471,D12,$I$2:$I$471)+SUMIF($D$2:$D$471,D12,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D12,D12)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D12,$D$1:D11,0),COLUMN($O$1)),MAX($O$1:O11)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E13<>\"\",VLOOKUP(E13,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D13<>\"\",SUMIF($D$2:$D$471,D13,$F$2:$F$471)+SUMIF($D$2:$D$471,D13,$I$2:$I$471)+SUMIF($D$2:$D$471,D13,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D13,D13)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D13,$D$1:D12,0),COLUMN($O$1)),MAX($O$1:O12)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E14<>\"\",VLOOKUP(E14,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D14<>\"\",SUMIF($D$2:$D$471,D14,$F$2:$F$471)+SUMIF($D$2:$D$471,D14,$I$2:$I$471)+SUMIF($D$2:$D$471,D14,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D14,D14)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D14,$D$1:D13,0),COLUMN($O$1)),MAX($O$1:O13)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E15<>\"\",VLOOKUP(E15,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D15<>\"\",SUMIF($D$2:$D$471,D15,$F$2:$F$471)+SUMIF($D$2:$D$471,D15,$I$2:$I$471)+SUMIF($D$2:$D$471,D15,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D15,D15)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D15,$D$1:D14,0),COLUMN($O$1)),MAX($O$1:O14)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E16<>\"\",VLOOKUP(E16,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D16<>\"\",SUMIF($D$2:$D$471,D16,$F$2:$F$471)+SUMIF($D$2:$D$471,D16,$I$2:$I$471)+SUMIF($D$2:$D$471,D16,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D16,D16)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D16,$D$1:D15,0),COLUMN($O$1)),MAX($O$1:O15)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E17<>\"\",VLOOKUP(E17,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D17<>\"\",SUMIF($D$2:$D$471,D17,$F$2:$F$471)+SUMIF($D$2:$D$471,D17,$I$2:$I$471)+SUMIF($D$2:$D$471,D17,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D17,D17)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D17,$D$1:D16,0),COLUMN($O$1)),MAX($O$1:O16)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E18<>\"\",VLOOKUP(E18,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D18<>\"\",SUMIF($D$2:$D$471,D18,$F$2:$F$471)+SUMIF($D$2:$D$471,D18,$I$2:$I$471)+SUMIF($D$2:$D$471,D18,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D18,D18)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D18,$D$1:D17,0),COLUMN($O$1)),MAX($O$1:O17)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E19<>\"\",VLOOKUP(E19,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D19<>\"\",SUMIF($D$2:$D$471,D19,$F$2:$F$471)+SUMIF($D$2:$D$471,D19,$I$2:$I$471)+SUMIF($D$2:$D$471,D19,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D19,D19)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D19,$D$1:D18,0),COLUMN($O$1)),MAX($O$1:O18)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E20<>\"\",VLOOKUP(E20,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D20<>\"\",SUMIF($D$2:$D$471,D20,$F$2:$F$471)+SUMIF($D$2:$D$471,D20,$I$2:$I$471)+SUMIF($D$2:$D$471,D20,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D20,D20)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D20,$D$1:D19,0),COLUMN($O$1)),MAX($O$1:O19)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E21<>\"\",VLOOKUP(E21,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D21<>\"\",SUMIF($D$2:$D$471,D21,$F$2:$F$471)+SUMIF($D$2:$D$471,D21,$I$2:$I$471)+SUMIF($D$2:$D$471,D21,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D21,D21)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D21,$D$1:D20,0),COLUMN($O$1)),MAX($O$1:O20)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E22<>\"\",VLOOKUP(E22,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D22<>\"\",SUMIF($D$2:$D$471,D22,$F$2:$F$471)+SUMIF($D$2:$D$471,D22,$I$2:$I$471)+SUMIF($D$2:$D$471,D22,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D22,D22)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D22,$D$1:D21,0),COLUMN($O$1)),MAX($O$1:O21)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E23<>\"\",VLOOKUP(E23,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D23<>\"\",SUMIF($D$2:$D$471,D23,$F$2:$F$471)+SUMIF($D$2:$D$471,D23,$I$2:$I$471)+SUMIF($D$2:$D$471,D23,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D23,D23)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D23,$D$1:D22,0),COLUMN($O$1)),MAX($O$1:O22)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E24<>\"\",VLOOKUP(E24,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D24<>\"\",SUMIF($D$2:$D$471,D24,$F$2:$F$471)+SUMIF($D$2:$D$471,D24,$I$2:$I$471)+SUMIF($D$2:$D$471,D24,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D24,D24)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D24,$D$1:D23,0),COLUMN($O$1)),MAX($O$1:O23)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E25<>\"\",VLOOKUP(E25,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D25<>\"\",SUMIF($D$2:$D$471,D25,$F$2:$F$471)+SUMIF($D$2:$D$471,D25,$I$2:$I$471)+SUMIF($D$2:$D$471,D25,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D25,D25)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D25,$D$1:D24,0),COLUMN($O$1)),MAX($O$1:O24)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E26<>\"\",VLOOKUP(E26,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D26<>\"\",SUMIF($D$2:$D$471,D26,$F$2:$F$471)+SUMIF($D$2:$D$471,D26,$I$2:$I$471)+SUMIF($D$2:$D$471,D26,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D26,D26)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D26,$D$1:D25,0),COLUMN($O$1)),MAX($O$1:O25)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E27<>\"\",VLOOKUP(E27,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D27<>\"\",SUMIF($D$2:$D$471,D27,$F$2:$F$471)+SUMIF($D$2:$D$471,D27,$I$2:$I$471)+SUMIF($D$2:$D$471,D27,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D27,D27)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D27,$D$1:D26,0),COLUMN($O$1)),MAX($O$1:O26)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E28<>\"\",VLOOKUP(E28,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D28<>\"\",SUMIF($D$2:$D$471,D28,$F$2:$F$471)+SUMIF($D$2:$D$471,D28,$I$2:$I$471)+SUMIF($D$2:$D$471,D28,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D28,D28)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D28,$D$1:D27,0),COLUMN($O$1)),MAX($O$1:O27)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E29<>\"\",VLOOKUP(E29,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D29<>\"\",SUMIF($D$2:$D$471,D29,$F$2:$F$471)+SUMIF($D$2:$D$471,D29,$I$2:$I$471)+SUMIF($D$2:$D$471,D29,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D29,D29)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D29,$D$1:D28,0),COLUMN($O$1)),MAX($O$1:O28)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E30<>\"\",VLOOKUP(E30,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D30<>\"\",SUMIF($D$2:$D$471,D30,$F$2:$F$471)+SUMIF($D$2:$D$471,D30,$I$2:$I$471)+SUMIF($D$2:$D$471,D30,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D30,D30)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D30,$D$1:D29,0),COLUMN($O$1)),MAX($O$1:O29)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E31<>\"\",VLOOKUP(E31,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D31<>\"\",SUMIF($D$2:$D$471,D31,$F$2:$F$471)+SUMIF($D$2:$D$471,D31,$I$2:$I$471)+SUMIF($D$2:$D$471,D31,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D31,D31)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D31,$D$1:D30,0),COLUMN($O$1)),MAX($O$1:O30)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E32<>\"\",VLOOKUP(E32,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D32<>\"\",SUMIF($D$2:$D$471,D32,$F$2:$F$471)+SUMIF($D$2:$D$471,D32,$I$2:$I$471)+SUMIF($D$2:$D$471,D32,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D32,D32)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D32,$D$1:D31,0),COLUMN($O$1)),MAX($O$1:O31)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E33<>\"\",VLOOKUP(E33,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D33<>\"\",SUMIF($D$2:$D$471,D33,$F$2:$F$471)+SUMIF($D$2:$D$471,D33,$I$2:$I$471)+SUMIF($D$2:$D$471,D33,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D33,D33)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D33,$D$1:D32,0),COLUMN($O$1)),MAX($O$1:O32)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E34<>\"\",VLOOKUP(E34,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D34<>\"\",SUMIF($D$2:$D$471,D34,$F$2:$F$471)+SUMIF($D$2:$D$471,D34,$I$2:$I$471)+SUMIF($D$2:$D$471,D34,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D34,D34)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D34,$D$1:D33,0),COLUMN($O$1)),MAX($O$1:O33)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E35<>\"\",VLOOKUP(E35,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D35<>\"\",SUMIF($D$2:$D$471,D35,$F$2:$F$471)+SUMIF($D$2:$D$471,D35,$I$2:$I$471)+SUMIF($D$2:$D$471,D35,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D35,D35)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D35,$D$1:D34,0),COLUMN($O$1)),MAX($O$1:O34)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E36<>\"\",VLOOKUP(E36,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D36<>\"\",SUMIF($D$2:$D$471,D36,$F$2:$F$471)+SUMIF($D$2:$D$471,D36,$I$2:$I$471)+SUMIF($D$2:$D$471,D36,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D36,D36)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D36,$D$1:D35,0),COLUMN($O$1)),MAX($O$1:O35)+1),0)","v":0},""]
[null,{"$f":"IF(A37<>\"\",A37,\"\")","v":""},null,{"$f":"IF(E37<>\"\",VLOOKUP(E37,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,{"$f":"ROUND((F37*(G37/100)),2)","v":0},{"$f":"ROUND((F37*(H37/100)),2)","v":0},null,{"$f":"+F37+I37+J37-K37","v":0},null,{"$f":"IF(F37<>\"\",IF(MONTH(A37)<=3,1,IF(AND(MONTH(A37)>3,MONTH(A37)<=6),2,IF(AND(MONTH(A37)>6,MONTH(A37)<=9),3,4))),\"\")","v":""},{"$f":"IF(AND(D37<>\"\",SUMIF($D$2:$D$471,D37,$F$2:$F$471)+SUMIF($D$2:$D$471,D37,$I$2:$I$471)+SUMIF($D$2:$D$471,D37,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D37,D37)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D37,$D$1:D36,0),COLUMN($O$1)),MAX($O$1:O36)+1),0)","v":0},{"$f":"IF(A37<>\"\",MONTH(A37),\"\")","v":""}]
[null,"",null,{"$f":"IF(E38<>\"\",VLOOKUP(E38,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D38<>\"\",SUMIF($D$2:$D$471,D38,$F$2:$F$471)+SUMIF($D$2:$D$471,D38,$I$2:$I$471)+SUMIF($D$2:$D$471,D38,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D38,D38)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D38,$D$1:D37,0),COLUMN($O$1)),MAX($O$1:O37)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E39<>\"\",VLOOKUP(E39,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D39<>\"\",SUMIF($D$2:$D$471,D39,$F$2:$F$471)+SUMIF($D$2:$D$471,D39,$I$2:$I$471)+SUMIF($D$2:$D$471,D39,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D39,D39)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D39,$D$1:D38,0),COLUMN($O$1)),MAX($O$1:O38)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E40<>\"\",VLOOKUP(E40,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D40<>\"\",SUMIF($D$2:$D$471,D40,$F$2:$F$471)+SUMIF($D$2:$D$471,D40,$I$2:$I$471)+SUMIF($D$2:$D$471,D40,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D40,D40)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D40,$D$1:D39,0),COLUMN($O$1)),MAX($O$1:O39)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E41<>\"\",VLOOKUP(E41,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D41<>\"\",SUMIF($D$2:$D$471,D41,$F$2:$F$471)+SUMIF($D$2:$D$471,D41,$I$2:$I$471)+SUMIF($D$2:$D$471,D41,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D41,D41)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D41,$D$1:D40,0),COLUMN($O$1)),MAX($O$1:O40)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E42<>\"\",VLOOKUP(E42,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D42<>\"\",SUMIF($D$2:$D$471,D42,$F$2:$F$471)+SUMIF($D$2:$D$471,D42,$I$2:$I$471)+SUMIF($D$2:$D$471,D42,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D42,D42)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D42,$D$1:D41,0),COLUMN($O$1)),MAX($O$1:O41)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E43<>\"\",VLOOKUP(E43,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D43<>\"\",SUMIF($D$2:$D$471,D43,$F$2:$F$471)+SUMIF($D$2:$D$471,D43,$I$2:$I$471)+SUMIF($D$2:$D$471,D43,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D43,D43)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D43,$D$1:D42,0),COLUMN($O$1)),MAX($O$1:O42)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E44<>\"\",VLOOKUP(E44,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D44<>\"\",SUMIF($D$2:$D$471,D44,$F$2:$F$471)+SUMIF($D$2:$D$471,D44,$I$2:$I$471)+SUMIF($D$2:$D$471,D44,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D44,D44)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D44,$D$1:D43,0),COLUMN($O$1)),MAX($O$1:O43)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E45<>\"\",VLOOKUP(E45,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D45<>\"\",SUMIF($D$2:$D$471,D45,$F$2:$F$471)+SUMIF($D$2:$D$471,D45,$I$2:$I$471)+SUMIF($D$2:$D$471,D45,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D45,D45)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D45,$D$1:D44,0),COLUMN($O$1)),MAX($O$1:O44)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E46<>\"\",VLOOKUP(E46,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D46<>\"\",SUMIF($D$2:$D$471,D46,$F$2:$F$471)+SUMIF($D$2:$D$471,D46,$I$2:$I$471)+SUMIF($D$2:$D$471,D46,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D46,D46)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D46,$D$1:D45,0),COLUMN($O$1)),MAX($O$1:O45)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E47<>\"\",VLOOKUP(E47,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D47<>\"\",SUMIF($D$2:$D$471,D47,$F$2:$F$471)+SUMIF($D$2:$D$471,D47,$I$2:$I$471)+SUMIF($D$2:$D$471,D47,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D47,D47)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D47,$D$1:D46,0),COLUMN($O$1)),MAX($O$1:O46)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E48<>\"\",VLOOKUP(E48,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D48<>\"\",SUMIF($D$2:$D$471,D48,$F$2:$F$471)+SUMIF($D$2:$D$471,D48,$I$2:$I$471)+SUMIF($D$2:$D$471,D48,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D48,D48)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D48,$D$1:D47,0),COLUMN($O$1)),MAX($O$1:O47)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E49<>\"\",VLOOKUP(E49,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D49<>\"\",SUMIF($D$2:$D$471,D49,$F$2:$F$471)+SUMIF($D$2:$D$471,D49,$I$2:$I$471)+SUMIF($D$2:$D$471,D49,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D49,D49)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D49,$D$1:D48,0),COLUMN($O$1)),MAX($O$1:O48)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E50<>\"\",VLOOKUP(E50,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D50<>\"\",SUMIF($D$2:$D$471,D50,$F$2:$F$471)+SUMIF($D$2:$D$471,D50,$I$2:$I$471)+SUMIF($D$2:$D$471,D50,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D50,D50)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D50,$D$1:D49,0),COLUMN($O$1)),MAX($O$1:O49)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E51<>\"\",VLOOKUP(E51,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D51<>\"\",SUMIF($D$2:$D$471,D51,$F$2:$F$471)+SUMIF($D$2:$D$471,D51,$I$2:$I$471)+SUMIF($D$2:$D$471,D51,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D51,D51)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D51,$D$1:D50,0),COLUMN($O$1)),MAX($O$1:O50)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E52<>\"\",VLOOKUP(E52,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D52<>\"\",SUMIF($D$2:$D$471,D52,$F$2:$F$471)+SUMIF($D$2:$D$471,D52,$I$2:$I$471)+SUMIF($D$2:$D$471,D52,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D52,D52)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D52,$D$1:D51,0),COLUMN($O$1)),MAX($O$1:O51)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E53<>\"\",VLOOKUP(E53,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D53<>\"\",SUMIF($D$2:$D$471,D53,$F$2:$F$471)+SUMIF($D$2:$D$471,D53,$I$2:$I$471)+SUMIF($D$2:$D$471,D53,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D53,D53)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D53,$D$1:D52,0),COLUMN($O$1)),MAX($O$1:O52)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E54<>\"\",VLOOKUP(E54,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D54<>\"\",SUMIF($D$2:$D$471,D54,$F$2:$F$471)+SUMIF($D$2:$D$471,D54,$I$2:$I$471)+SUMIF($D$2:$D$471,D54,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D54,D54)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D54,$D$1:D53,0),COLUMN($O$1)),MAX($O$1:O53)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E55<>\"\",VLOOKUP(E55,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D55<>\"\",SUMIF($D$2:$D$471,D55,$F$2:$F$471)+SUMIF($D$2:$D$471,D55,$I$2:$I$471)+SUMIF($D$2:$D$471,D55,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D55,D55)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D55,$D$1:D54,0),COLUMN($O$1)),MAX($O$1:O54)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E56<>\"\",VLOOKUP(E56,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D56<>\"\",SUMIF($D$2:$D$471,D56,$F$2:$F$471)+SUMIF($D$2:$D$471,D56,$I$2:$I$471)+SUMIF($D$2:$D$471,D56,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D56,D56)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D56,$D$1:D55,0),COLUMN($O$1)),MAX($O$1:O55)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E57<>\"\",VLOOKUP(E57,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D57<>\"\",SUMIF($D$2:$D$471,D57,$F$2:$F$471)+SUMIF($D$2:$D$471,D57,$I$2:$I$471)+SUMIF($D$2:$D$471,D57,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D57,D57)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D57,$D$1:D56,0),COLUMN($O$1)),MAX($O$1:O56)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E58<>\"\",VLOOKUP(E58,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D58<>\"\",SUMIF($D$2:$D$471,D58,$F$2:$F$471)+SUMIF($D$2:$D$471,D58,$I$2:$I$471)+SUMIF($D$2:$D$471,D58,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D58,D58)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D58,$D$1:D57,0),COLUMN($O$1)),MAX($O$1:O57)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E59<>\"\",VLOOKUP(E59,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D59<>\"\",SUMIF($D$2:$D$471,D59,$F$2:$F$471)+SUMIF($D$2:$D$471,D59,$I$2:$I$471)+SUMIF($D$2:$D$471,D59,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D59,D59)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D59,$D$1:D58,0),COLUMN($O$1)),MAX($O$1:O58)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E60<>\"\",VLOOKUP(E60,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D60<>\"\",SUMIF($D$2:$D$471,D60,$F$2:$F$471)+SUMIF($D$2:$D$471,D60,$I$2:$I$471)+SUMIF($D$2:$D$471,D60,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D60,D60)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D60,$D$1:D59,0),COLUMN($O$1)),MAX($O$1:O59)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E61<>\"\",VLOOKUP(E61,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D61<>\"\",SUMIF($D$2:$D$471,D61,$F$2:$F$471)+SUMIF($D$2:$D$471,D61,$I$2:$I$471)+SUMIF($D$2:$D$471,D61,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D61,D61)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D61,$D$1:D60,0),COLUMN($O$1)),MAX($O$1:O60)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E62<>\"\",VLOOKUP(E62,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D62<>\"\",SUMIF($D$2:$D$471,D62,$F$2:$F$471)+SUMIF($D$2:$D$471,D62,$I$2:$I$471)+SUMIF($D$2:$D$471,D62,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D62,D62)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D62,$D$1:D61,0),COLUMN($O$1)),MAX($O$1:O61)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E63<>\"\",VLOOKUP(E63,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D63<>\"\",SUMIF($D$2:$D$471,D63,$F$2:$F$471)+SUMIF($D$2:$D$471,D63,$I$2:$I$471)+SUMIF($D$2:$D$471,D63,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D63,D63)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D63,$D$1:D62,0),COLUMN($O$1)),MAX($O$1:O62)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E64<>\"\",VLOOKUP(E64,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D64<>\"\",SUMIF($D$2:$D$471,D64,$F$2:$F$471)+SUMIF($D$2:$D$471,D64,$I$2:$I$471)+SUMIF($D$2:$D$471,D64,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D64,D64)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D64,$D$1:D63,0),COLUMN($O$1)),MAX($O$1:O63)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E65<>\"\",VLOOKUP(E65,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D65<>\"\",SUMIF($D$2:$D$471,D65,$F$2:$F$471)+SUMIF($D$2:$D$471,D65,$I$2:$I$471)+SUMIF($D$2:$D$471,D65,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D65,D65)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D65,$D$1:D64,0),COLUMN($O$1)),MAX($O$1:O64)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E66<>\"\",VLOOKUP(E66,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D66<>\"\",SUMIF($D$2:$D$471,D66,$F$2:$F$471)+SUMIF($D$2:$D$471,D66,$I$2:$I$471)+SUMIF($D$2:$D$471,D66,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D66,D66)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D66,$D$1:D65,0),COLUMN($O$1)),MAX($O$1:O65)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E67<>\"\",VLOOKUP(E67,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D67<>\"\",SUMIF($D$2:$D$471,D67,$F$2:$F$471)+SUMIF($D$2:$D$471,D67,$I$2:$I$471)+SUMIF($D$2:$D$471,D67,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D67,D67)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D67,$D$1:D66,0),COLUMN($O$1)),MAX($O$1:O66)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E68<>\"\",VLOOKUP(E68,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D68<>\"\",SUMIF($D$2:$D$471,D68,$F$2:$F$471)+SUMIF($D$2:$D$471,D68,$I$2:$I$471)+SUMIF($D$2:$D$471,D68,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D68,D68)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D68,$D$1:D67,0),COLUMN($O$1)),MAX($O$1:O67)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E69<>\"\",VLOOKUP(E69,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D69<>\"\",SUMIF($D$2:$D$471,D69,$F$2:$F$471)+SUMIF($D$2:$D$471,D69,$I$2:$I$471)+SUMIF($D$2:$D$471,D69,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D69,D69)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D69,$D$1:D68,0),COLUMN($O$1)),MAX($O$1:O68)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E70<>\"\",VLOOKUP(E70,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D70<>\"\",SUMIF($D$2:$D$471,D70,$F$2:$F$471)+SUMIF($D$2:$D$471,D70,$I$2:$I$471)+SUMIF($D$2:$D$471,D70,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D70,D70)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D70,$D$1:D69,0),COLUMN($O$1)),MAX($O$1:O69)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E71<>\"\",VLOOKUP(E71,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D71<>\"\",SUMIF($D$2:$D$471,D71,$F$2:$F$471)+SUMIF($D$2:$D$471,D71,$I$2:$I$471)+SUMIF($D$2:$D$471,D71,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D71,D71)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D71,$D$1:D70,0),COLUMN($O$1)),MAX($O$1:O70)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E72<>\"\",VLOOKUP(E72,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D72<>\"\",SUMIF($D$2:$D$471,D72,$F$2:$F$471)+SUMIF($D$2:$D$471,D72,$I$2:$I$471)+SUMIF($D$2:$D$471,D72,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D72,D72)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D72,$D$1:D71,0),COLUMN($O$1)),MAX($O$1:O71)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E73<>\"\",VLOOKUP(E73,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D73<>\"\",SUMIF($D$2:$D$471,D73,$F$2:$F$471)+SUMIF($D$2:$D$471,D73,$I$2:$I$471)+SUMIF($D$2:$D$471,D73,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D73,D73)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D73,$D$1:D72,0),COLUMN($O$1)),MAX($O$1:O72)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E74<>\"\",VLOOKUP(E74,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D74<>\"\",SUMIF($D$2:$D$471,D74,$F$2:$F$471)+SUMIF($D$2:$D$471,D74,$I$2:$I$471)+SUMIF($D$2:$D$471,D74,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D74,D74)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D74,$D$1:D73,0),COLUMN($O$1)),MAX($O$1:O73)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E75<>\"\",VLOOKUP(E75,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D75<>\"\",SUMIF($D$2:$D$471,D75,$F$2:$F$471)+SUMIF($D$2:$D$471,D75,$I$2:$I$471)+SUMIF($D$2:$D$471,D75,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D75,D75)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D75,$D$1:D74,0),COLUMN($O$1)),MAX($O$1:O74)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E76<>\"\",VLOOKUP(E76,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D76<>\"\",SUMIF($D$2:$D$471,D76,$F$2:$F$471)+SUMIF($D$2:$D$471,D76,$I$2:$I$471)+SUMIF($D$2:$D$471,D76,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D76,D76)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D76,$D$1:D75,0),COLUMN($O$1)),MAX($O$1:O75)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E77<>\"\",VLOOKUP(E77,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D77<>\"\",SUMIF($D$2:$D$471,D77,$F$2:$F$471)+SUMIF($D$2:$D$471,D77,$I$2:$I$471)+SUMIF($D$2:$D$471,D77,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D77,D77)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D77,$D$1:D76,0),COLUMN($O$1)),MAX($O$1:O76)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E78<>\"\",VLOOKUP(E78,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D78<>\"\",SUMIF($D$2:$D$471,D78,$F$2:$F$471)+SUMIF($D$2:$D$471,D78,$I$2:$I$471)+SUMIF($D$2:$D$471,D78,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D78,D78)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D78,$D$1:D77,0),COLUMN($O$1)),MAX($O$1:O77)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E79<>\"\",VLOOKUP(E79,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D79<>\"\",SUMIF($D$2:$D$471,D79,$F$2:$F$471)+SUMIF($D$2:$D$471,D79,$I$2:$I$471)+SUMIF($D$2:$D$471,D79,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D79,D79)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D79,$D$1:D78,0),COLUMN($O$1)),MAX($O$1:O78)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E80<>\"\",VLOOKUP(E80,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D80<>\"\",SUMIF($D$2:$D$471,D80,$F$2:$F$471)+SUMIF($D$2:$D$471,D80,$I$2:$I$471)+SUMIF($D$2:$D$471,D80,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D80,D80)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D80,$D$1:D79,0),COLUMN($O$1)),MAX($O$1:O79)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E81<>\"\",VLOOKUP(E81,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D81<>\"\",SUMIF($D$2:$D$471,D81,$F$2:$F$471)+SUMIF($D$2:$D$471,D81,$I$2:$I$471)+SUMIF($D$2:$D$471,D81,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D81,D81)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D81,$D$1:D80,0),COLUMN($O$1)),MAX($O$1:O80)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E82<>\"\",VLOOKUP(E82,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D82<>\"\",SUMIF($D$2:$D$471,D82,$F$2:$F$471)+SUMIF($D$2:$D$471,D82,$I$2:$I$471)+SUMIF($D$2:$D$471,D82,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D82,D82)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D82,$D$1:D81,0),COLUMN($O$1)),MAX($O$1:O81)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E83<>\"\",VLOOKUP(E83,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D83<>\"\",SUMIF($D$2:$D$471,D83,$F$2:$F$471)+SUMIF($D$2:$D$471,D83,$I$2:$I$471)+SUMIF($D$2:$D$471,D83,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D83,D83)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D83,$D$1:D82,0),COLUMN($O$1)),MAX($O$1:O82)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E84<>\"\",VLOOKUP(E84,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D84<>\"\",SUMIF($D$2:$D$471,D84,$F$2:$F$471)+SUMIF($D$2:$D$471,D84,$I$2:$I$471)+SUMIF($D$2:$D$471,D84,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D84,D84)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D84,$D$1:D83,0),COLUMN($O$1)),MAX($O$1:O83)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E85<>\"\",VLOOKUP(E85,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D85<>\"\",SUMIF($D$2:$D$471,D85,$F$2:$F$471)+SUMIF($D$2:$D$471,D85,$I$2:$I$471)+SUMIF($D$2:$D$471,D85,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D85,D85)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D85,$D$1:D84,0),COLUMN($O$1)),MAX($O$1:O84)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E86<>\"\",VLOOKUP(E86,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D86<>\"\",SUMIF($D$2:$D$471,D86,$F$2:$F$471)+SUMIF($D$2:$D$471,D86,$I$2:$I$471)+SUMIF($D$2:$D$471,D86,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D86,D86)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D86,$D$1:D85,0),COLUMN($O$1)),MAX($O$1:O85)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E87<>\"\",VLOOKUP(E87,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D87<>\"\",SUMIF($D$2:$D$471,D87,$F$2:$F$471)+SUMIF($D$2:$D$471,D87,$I$2:$I$471)+SUMIF($D$2:$D$471,D87,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D87,D87)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D87,$D$1:D86,0),COLUMN($O$1)),MAX($O$1:O86)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E88<>\"\",VLOOKUP(E88,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D88<>\"\",SUMIF($D$2:$D$471,D88,$F$2:$F$471)+SUMIF($D$2:$D$471,D88,$I$2:$I$471)+SUMIF($D$2:$D$471,D88,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D88,D88)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D88,$D$1:D87,0),COLUMN($O$1)),MAX($O$1:O87)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E89<>\"\",VLOOKUP(E89,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D89<>\"\",SUMIF($D$2:$D$471,D89,$F$2:$F$471)+SUMIF($D$2:$D$471,D89,$I$2:$I$471)+SUMIF($D$2:$D$471,D89,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D89,D89)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D89,$D$1:D88,0),COLUMN($O$1)),MAX($O$1:O88)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E90<>\"\",VLOOKUP(E90,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D90<>\"\",SUMIF($D$2:$D$471,D90,$F$2:$F$471)+SUMIF($D$2:$D$471,D90,$I$2:$I$471)+SUMIF($D$2:$D$471,D90,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D90,D90)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D90,$D$1:D89,0),COLUMN($O$1)),MAX($O$1:O89)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E91<>\"\",VLOOKUP(E91,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D91<>\"\",SUMIF($D$2:$D$471,D91,$F$2:$F$471)+SUMIF($D$2:$D$471,D91,$I$2:$I$471)+SUMIF($D$2:$D$471,D91,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D91,D91)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D91,$D$1:D90,0),COLUMN($O$1)),MAX($O$1:O90)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E92<>\"\",VLOOKUP(E92,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D92<>\"\",SUMIF($D$2:$D$471,D92,$F$2:$F$471)+SUMIF($D$2:$D$471,D92,$I$2:$I$471)+SUMIF($D$2:$D$471,D92,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D92,D92)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D92,$D$1:D91,0),COLUMN($O$1)),MAX($O$1:O91)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E93<>\"\",VLOOKUP(E93,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D93<>\"\",SUMIF($D$2:$D$471,D93,$F$2:$F$471)+SUMIF($D$2:$D$471,D93,$I$2:$I$471)+SUMIF($D$2:$D$471,D93,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D93,D93)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D93,$D$1:D92,0),COLUMN($O$1)),MAX($O$1:O92)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E94<>\"\",VLOOKUP(E94,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D94<>\"\",SUMIF($D$2:$D$471,D94,$F$2:$F$471)+SUMIF($D$2:$D$471,D94,$I$2:$I$471)+SUMIF($D$2:$D$471,D94,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D94,D94)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D94,$D$1:D93,0),COLUMN($O$1)),MAX($O$1:O93)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E95<>\"\",VLOOKUP(E95,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D95<>\"\",SUMIF($D$2:$D$471,D95,$F$2:$F$471)+SUMIF($D$2:$D$471,D95,$I$2:$I$471)+SUMIF($D$2:$D$471,D95,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D95,D95)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D95,$D$1:D94,0),COLUMN($O$1)),MAX($O$1:O94)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E96<>\"\",VLOOKUP(E96,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D96<>\"\",SUMIF($D$2:$D$471,D96,$F$2:$F$471)+SUMIF($D$2:$D$471,D96,$I$2:$I$471)+SUMIF($D$2:$D$471,D96,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D96,D96)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D96,$D$1:D95,0),COLUMN($O$1)),MAX($O$1:O95)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E97<>\"\",VLOOKUP(E97,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D97<>\"\",SUMIF($D$2:$D$471,D97,$F$2:$F$471)+SUMIF($D$2:$D$471,D97,$I$2:$I$471)+SUMIF($D$2:$D$471,D97,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D97,D97)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D97,$D$1:D96,0),COLUMN($O$1)),MAX($O$1:O96)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E98<>\"\",VLOOKUP(E98,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D98<>\"\",SUMIF($D$2:$D$471,D98,$F$2:$F$471)+SUMIF($D$2:$D$471,D98,$I$2:$I$471)+SUMIF($D$2:$D$471,D98,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D98,D98)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D98,$D$1:D97,0),COLUMN($O$1)),MAX($O$1:O97)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E99<>\"\",VLOOKUP(E99,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D99<>\"\",SUMIF($D$2:$D$471,D99,$F$2:$F$471)+SUMIF($D$2:$D$471,D99,$I$2:$I$471)+SUMIF($D$2:$D$471,D99,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D99,D99)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D99,$D$1:D98,0),COLUMN($O$1)),MAX($O$1:O98)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E100<>\"\",VLOOKUP(E100,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D100<>\"\",SUMIF($D$2:$D$471,D100,$F$2:$F$471)+SUMIF($D$2:$D$471,D100,$I$2:$I$471)+SUMIF($D$2:$D$471,D100,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D100,D100)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D100,$D$1:D99,0),COLUMN($O$1)),MAX($O$1:O99)+1),0)","v":0},""]
[null,{"$f":"IF(A101<>\"\",A101,\"\")","v":""},null,{"$f":"IF(E101<>\"\",VLOOKUP(E101,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,{"$f":"ROUND((F101*(G101/100)),2)","v":0},{"$f":"ROUND((F101*(H101/100)),2)","v":0},null,{"$f":"+F101+I101+J101-K101","v":0},null,{"$f":"IF(F101<>\"\",IF(MONTH(A101)<=3,1,IF(AND(MONTH(A101)>3,MONTH(A101)<=6),2,IF(AND(MONTH(A101)>6,MONTH(A101)<=9),3,4))),\"\")","v":""},{"$f":"IF(AND(D101<>\"\",SUMIF($D$2:$D$471,D101,$F$2:$F$471)+SUMIF($D$2:$D$471,D101,$I$2:$I$471)+SUMIF($D$2:$D$471,D101,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D101,D101)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D101,$D$1:D100,0),COLUMN($O$1)),MAX($O$1:O100)+1),0)","v":0},{"$f":"IF(A101<>\"\",MONTH(A101),\"\")","v":""}]
[null,"",null,{"$f":"IF(E102<>\"\",VLOOKUP(E102,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D102<>\"\",SUMIF($D$2:$D$471,D102,$F$2:$F$471)+SUMIF($D$2:$D$471,D102,$I$2:$I$471)+SUMIF($D$2:$D$471,D102,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D102,D102)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D102,$D$1:D101,0),COLUMN($O$1)),MAX($O$1:O101)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E103<>\"\",VLOOKUP(E103,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D103<>\"\",SUMIF($D$2:$D$471,D103,$F$2:$F$471)+SUMIF($D$2:$D$471,D103,$I$2:$I$471)+SUMIF($D$2:$D$471,D103,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D103,D103)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D103,$D$1:D102,0),COLUMN($O$1)),MAX($O$1:O102)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E104<>\"\",VLOOKUP(E104,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D104<>\"\",SUMIF($D$2:$D$471,D104,$F$2:$F$471)+SUMIF($D$2:$D$471,D104,$I$2:$I$471)+SUMIF($D$2:$D$471,D104,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D104,D104)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D104,$D$1:D103,0),COLUMN($O$1)),MAX($O$1:O103)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E105<>\"\",VLOOKUP(E105,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D105<>\"\",SUMIF($D$2:$D$471,D105,$F$2:$F$471)+SUMIF($D$2:$D$471,D105,$I$2:$I$471)+SUMIF($D$2:$D$471,D105,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D105,D105)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D105,$D$1:D104,0),COLUMN($O$1)),MAX($O$1:O104)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E106<>\"\",VLOOKUP(E106,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D106<>\"\",SUMIF($D$2:$D$471,D106,$F$2:$F$471)+SUMIF($D$2:$D$471,D106,$I$2:$I$471)+SUMIF($D$2:$D$471,D106,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D106,D106)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D106,$D$1:D105,0),COLUMN($O$1)),MAX($O$1:O105)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E107<>\"\",VLOOKUP(E107,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D107<>\"\",SUMIF($D$2:$D$471,D107,$F$2:$F$471)+SUMIF($D$2:$D$471,D107,$I$2:$I$471)+SUMIF($D$2:$D$471,D107,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D107,D107)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D107,$D$1:D106,0),COLUMN($O$1)),MAX($O$1:O106)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E108<>\"\",VLOOKUP(E108,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D108<>\"\",SUMIF($D$2:$D$471,D108,$F$2:$F$471)+SUMIF($D$2:$D$471,D108,$I$2:$I$471)+SUMIF($D$2:$D$471,D108,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D108,D108)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D108,$D$1:D107,0),COLUMN($O$1)),MAX($O$1:O107)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E109<>\"\",VLOOKUP(E109,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D109<>\"\",SUMIF($D$2:$D$471,D109,$F$2:$F$471)+SUMIF($D$2:$D$471,D109,$I$2:$I$471)+SUMIF($D$2:$D$471,D109,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D109,D109)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D109,$D$1:D108,0),COLUMN($O$1)),MAX($O$1:O108)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E110<>\"\",VLOOKUP(E110,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D110<>\"\",SUMIF($D$2:$D$471,D110,$F$2:$F$471)+SUMIF($D$2:$D$471,D110,$I$2:$I$471)+SUMIF($D$2:$D$471,D110,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D110,D110)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D110,$D$1:D109,0),COLUMN($O$1)),MAX($O$1:O109)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E111<>\"\",VLOOKUP(E111,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D111<>\"\",SUMIF($D$2:$D$471,D111,$F$2:$F$471)+SUMIF($D$2:$D$471,D111,$I$2:$I$471)+SUMIF($D$2:$D$471,D111,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D111,D111)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D111,$D$1:D110,0),COLUMN($O$1)),MAX($O$1:O110)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E112<>\"\",VLOOKUP(E112,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D112<>\"\",SUMIF($D$2:$D$471,D112,$F$2:$F$471)+SUMIF($D$2:$D$471,D112,$I$2:$I$471)+SUMIF($D$2:$D$471,D112,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D112,D112)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D112,$D$1:D111,0),COLUMN($O$1)),MAX($O$1:O111)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E113<>\"\",VLOOKUP(E113,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D113<>\"\",SUMIF($D$2:$D$471,D113,$F$2:$F$471)+SUMIF($D$2:$D$471,D113,$I$2:$I$471)+SUMIF($D$2:$D$471,D113,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D113,D113)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D113,$D$1:D112,0),COLUMN($O$1)),MAX($O$1:O112)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E114<>\"\",VLOOKUP(E114,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D114<>\"\",SUMIF($D$2:$D$471,D114,$F$2:$F$471)+SUMIF($D$2:$D$471,D114,$I$2:$I$471)+SUMIF($D$2:$D$471,D114,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D114,D114)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D114,$D$1:D113,0),COLUMN($O$1)),MAX($O$1:O113)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E115<>\"\",VLOOKUP(E115,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D115<>\"\",SUMIF($D$2:$D$471,D115,$F$2:$F$471)+SUMIF($D$2:$D$471,D115,$I$2:$I$471)+SUMIF($D$2:$D$471,D115,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D115,D115)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D115,$D$1:D114,0),COLUMN($O$1)),MAX($O$1:O114)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E116<>\"\",VLOOKUP(E116,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D116<>\"\",SUMIF($D$2:$D$471,D116,$F$2:$F$471)+SUMIF($D$2:$D$471,D116,$I$2:$I$471)+SUMIF($D$2:$D$471,D116,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D116,D116)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D116,$D$1:D115,0),COLUMN($O$1)),MAX($O$1:O115)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E117<>\"\",VLOOKUP(E117,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D117<>\"\",SUMIF($D$2:$D$471,D117,$F$2:$F$471)+SUMIF($D$2:$D$471,D117,$I$2:$I$471)+SUMIF($D$2:$D$471,D117,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D117,D117)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D117,$D$1:D116,0),COLUMN($O$1)),MAX($O$1:O116)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E118<>\"\",VLOOKUP(E118,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D118<>\"\",SUMIF($D$2:$D$471,D118,$F$2:$F$471)+SUMIF($D$2:$D$471,D118,$I$2:$I$471)+SUMIF($D$2:$D$471,D118,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D118,D118)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D118,$D$1:D117,0),COLUMN($O$1)),MAX($O$1:O117)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E119<>\"\",VLOOKUP(E119,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D119<>\"\",SUMIF($D$2:$D$471,D119,$F$2:$F$471)+SUMIF($D$2:$D$471,D119,$I$2:$I$471)+SUMIF($D$2:$D$471,D119,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D119,D119)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D119,$D$1:D118,0),COLUMN($O$1)),MAX($O$1:O118)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E120<>\"\",VLOOKUP(E120,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D120<>\"\",SUMIF($D$2:$D$471,D120,$F$2:$F$471)+SUMIF($D$2:$D$471,D120,$I$2:$I$471)+SUMIF($D$2:$D$471,D120,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D120,D120)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D120,$D$1:D119,0),COLUMN($O$1)),MAX($O$1:O119)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E121<>\"\",VLOOKUP(E121,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D121<>\"\",SUMIF($D$2:$D$471,D121,$F$2:$F$471)+SUMIF($D$2:$D$471,D121,$I$2:$I$471)+SUMIF($D$2:$D$471,D121,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D121,D121)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D121,$D$1:D120,0),COLUMN($O$1)),MAX($O$1:O120)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E122<>\"\",VLOOKUP(E122,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D122<>\"\",SUMIF($D$2:$D$471,D122,$F$2:$F$471)+SUMIF($D$2:$D$471,D122,$I$2:$I$471)+SUMIF($D$2:$D$471,D122,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D122,D122)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D122,$D$1:D121,0),COLUMN($O$1)),MAX($O$1:O121)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E123<>\"\",VLOOKUP(E123,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D123<>\"\",SUMIF($D$2:$D$471,D123,$F$2:$F$471)+SUMIF($D$2:$D$471,D123,$I$2:$I$471)+SUMIF($D$2:$D$471,D123,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D123,D123)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D123,$D$1:D122,0),COLUMN($O$1)),MAX($O$1:O122)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E124<>\"\",VLOOKUP(E124,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D124<>\"\",SUMIF($D$2:$D$471,D124,$F$2:$F$471)+SUMIF($D$2:$D$471,D124,$I$2:$I$471)+SUMIF($D$2:$D$471,D124,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D124,D124)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D124,$D$1:D123,0),COLUMN($O$1)),MAX($O$1:O123)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E125<>\"\",VLOOKUP(E125,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D125<>\"\",SUMIF($D$2:$D$471,D125,$F$2:$F$471)+SUMIF($D$2:$D$471,D125,$I$2:$I$471)+SUMIF($D$2:$D$471,D125,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D125,D125)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D125,$D$1:D124,0),COLUMN($O$1)),MAX($O$1:O124)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E126<>\"\",VLOOKUP(E126,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D126<>\"\",SUMIF($D$2:$D$471,D126,$F$2:$F$471)+SUMIF($D$2:$D$471,D126,$I$2:$I$471)+SUMIF($D$2:$D$471,D126,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D126,D126)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D126,$D$1:D125,0),COLUMN($O$1)),MAX($O$1:O125)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E127<>\"\",VLOOKUP(E127,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D127<>\"\",SUMIF($D$2:$D$471,D127,$F$2:$F$471)+SUMIF($D$2:$D$471,D127,$I$2:$I$471)+SUMIF($D$2:$D$471,D127,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D127,D127)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D127,$D$1:D126,0),COLUMN($O$1)),MAX($O$1:O126)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E128<>\"\",VLOOKUP(E128,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D128<>\"\",SUMIF($D$2:$D$471,D128,$F$2:$F$471)+SUMIF($D$2:$D$471,D128,$I$2:$I$471)+SUMIF($D$2:$D$471,D128,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D128,D128)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D128,$D$1:D127,0),COLUMN($O$1)),MAX($O$1:O127)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E129<>\"\",VLOOKUP(E129,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D129<>\"\",SUMIF($D$2:$D$471,D129,$F$2:$F$471)+SUMIF($D$2:$D$471,D129,$I$2:$I$471)+SUMIF($D$2:$D$471,D129,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D129,D129)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D129,$D$1:D128,0),COLUMN($O$1)),MAX($O$1:O128)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E130<>\"\",VLOOKUP(E130,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D130<>\"\",SUMIF($D$2:$D$471,D130,$F$2:$F$471)+SUMIF($D$2:$D$471,D130,$I$2:$I$471)+SUMIF($D$2:$D$471,D130,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D130,D130)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D130,$D$1:D129,0),COLUMN($O$1)),MAX($O$1:O129)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E131<>\"\",VLOOKUP(E131,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D131<>\"\",SUMIF($D$2:$D$471,D131,$F$2:$F$471)+SUMIF($D$2:$D$471,D131,$I$2:$I$471)+SUMIF($D$2:$D$471,D131,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D131,D131)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D131,$D$1:D130,0),COLUMN($O$1)),MAX($O$1:O130)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E132<>\"\",VLOOKUP(E132,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D132<>\"\",SUMIF($D$2:$D$471,D132,$F$2:$F$471)+SUMIF($D$2:$D$471,D132,$I$2:$I$471)+SUMIF($D$2:$D$471,D132,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D132,D132)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D132,$D$1:D131,0),COLUMN($O$1)),MAX($O$1:O131)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E133<>\"\",VLOOKUP(E133,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D133<>\"\",SUMIF($D$2:$D$471,D133,$F$2:$F$471)+SUMIF($D$2:$D$471,D133,$I$2:$I$471)+SUMIF($D$2:$D$471,D133,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D133,D133)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D133,$D$1:D132,0),COLUMN($O$1)),MAX($O$1:O132)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E134<>\"\",VLOOKUP(E134,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D134<>\"\",SUMIF($D$2:$D$471,D134,$F$2:$F$471)+SUMIF($D$2:$D$471,D134,$I$2:$I$471)+SUMIF($D$2:$D$471,D134,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D134,D134)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D134,$D$1:D133,0),COLUMN($O$1)),MAX($O$1:O133)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E135<>\"\",VLOOKUP(E135,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D135<>\"\",SUMIF($D$2:$D$471,D135,$F$2:$F$471)+SUMIF($D$2:$D$471,D135,$I$2:$I$471)+SUMIF($D$2:$D$471,D135,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D135,D135)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D135,$D$1:D134,0),COLUMN($O$1)),MAX($O$1:O134)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E136<>\"\",VLOOKUP(E136,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D136<>\"\",SUMIF($D$2:$D$471,D136,$F$2:$F$471)+SUMIF($D$2:$D$471,D136,$I$2:$I$471)+SUMIF($D$2:$D$471,D136,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D136,D136)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D136,$D$1:D135,0),COLUMN($O$1)),MAX($O$1:O135)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E137<>\"\",VLOOKUP(E137,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D137<>\"\",SUMIF($D$2:$D$471,D137,$F$2:$F$471)+SUMIF($D$2:$D$471,D137,$I$2:$I$471)+SUMIF($D$2:$D$471,D137,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D137,D137)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D137,$D$1:D136,0),COLUMN($O$1)),MAX($O$1:O136)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E138<>\"\",VLOOKUP(E138,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D138<>\"\",SUMIF($D$2:$D$471,D138,$F$2:$F$471)+SUMIF($D$2:$D$471,D138,$I$2:$I$471)+SUMIF($D$2:$D$471,D138,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D138,D138)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D138,$D$1:D137,0),COLUMN($O$1)),MAX($O$1:O137)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E139<>\"\",VLOOKUP(E139,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D139<>\"\",SUMIF($D$2:$D$471,D139,$F$2:$F$471)+SUMIF($D$2:$D$471,D139,$I$2:$I$471)+SUMIF($D$2:$D$471,D139,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D139,D139)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D139,$D$1:D138,0),COLUMN($O$1)),MAX($O$1:O138)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E140<>\"\",VLOOKUP(E140,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D140<>\"\",SUMIF($D$2:$D$471,D140,$F$2:$F$471)+SUMIF($D$2:$D$471,D140,$I$2:$I$471)+SUMIF($D$2:$D$471,D140,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D140,D140)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D140,$D$1:D139,0),COLUMN($O$1)),MAX($O$1:O139)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E141<>\"\",VLOOKUP(E141,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D141<>\"\",SUMIF($D$2:$D$471,D141,$F$2:$F$471)+SUMIF($D$2:$D$471,D141,$I$2:$I$471)+SUMIF($D$2:$D$471,D141,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D141,D141)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D141,$D$1:D140,0),COLUMN($O$1)),MAX($O$1:O140)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E142<>\"\",VLOOKUP(E142,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D142<>\"\",SUMIF($D$2:$D$471,D142,$F$2:$F$471)+SUMIF($D$2:$D$471,D142,$I$2:$I$471)+SUMIF($D$2:$D$471,D142,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D142,D142)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D142,$D$1:D141,0),COLUMN($O$1)),MAX($O$1:O141)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E143<>\"\",VLOOKUP(E143,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D143<>\"\",SUMIF($D$2:$D$471,D143,$F$2:$F$471)+SUMIF($D$2:$D$471,D143,$I$2:$I$471)+SUMIF($D$2:$D$471,D143,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D143,D143)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D143,$D$1:D142,0),COLUMN($O$1)),MAX($O$1:O142)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E144<>\"\",VLOOKUP(E144,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D144<>\"\",SUMIF($D$2:$D$471,D144,$F$2:$F$471)+SUMIF($D$2:$D$471,D144,$I$2:$I$471)+SUMIF($D$2:$D$471,D144,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D144,D144)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D144,$D$1:D143,0),COLUMN($O$1)),MAX($O$1:O143)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E145<>\"\",VLOOKUP(E145,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D145<>\"\",SUMIF($D$2:$D$471,D145,$F$2:$F$471)+SUMIF($D$2:$D$471,D145,$I$2:$I$471)+SUMIF($D$2:$D$471,D145,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D145,D145)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D145,$D$1:D144,0),COLUMN($O$1)),MAX($O$1:O144)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E146<>\"\",VLOOKUP(E146,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D146<>\"\",SUMIF($D$2:$D$471,D146,$F$2:$F$471)+SUMIF($D$2:$D$471,D146,$I$2:$I$471)+SUMIF($D$2:$D$471,D146,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D146,D146)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D146,$D$1:D145,0),COLUMN($O$1)),MAX($O$1:O145)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E147<>\"\",VLOOKUP(E147,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D147<>\"\",SUMIF($D$2:$D$471,D147,$F$2:$F$471)+SUMIF($D$2:$D$471,D147,$I$2:$I$471)+SUMIF($D$2:$D$471,D147,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D147,D147)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D147,$D$1:D146,0),COLUMN($O$1)),MAX($O$1:O146)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E148<>\"\",VLOOKUP(E148,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D148<>\"\",SUMIF($D$2:$D$471,D148,$F$2:$F$471)+SUMIF($D$2:$D$471,D148,$I$2:$I$471)+SUMIF($D$2:$D$471,D148,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D148,D148)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D148,$D$1:D147,0),COLUMN($O$1)),MAX($O$1:O147)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E149<>\"\",VLOOKUP(E149,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D149<>\"\",SUMIF($D$2:$D$471,D149,$F$2:$F$471)+SUMIF($D$2:$D$471,D149,$I$2:$I$471)+SUMIF($D$2:$D$471,D149,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D149,D149)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D149,$D$1:D148,0),COLUMN($O$1)),MAX($O$1:O148)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E150<>\"\",VLOOKUP(E150,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D150<>\"\",SUMIF($D$2:$D$471,D150,$F$2:$F$471)+SUMIF($D$2:$D$471,D150,$I$2:$I$471)+SUMIF($D$2:$D$471,D150,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D150,D150)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D150,$D$1:D149,0),COLUMN($O$1)),MAX($O$1:O149)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E151<>\"\",VLOOKUP(E151,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D151<>\"\",SUMIF($D$2:$D$471,D151,$F$2:$F$471)+SUMIF($D$2:$D$471,D151,$I$2:$I$471)+SUMIF($D$2:$D$471,D151,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D151,D151)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D151,$D$1:D150,0),COLUMN($O$1)),MAX($O$1:O150)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E152<>\"\",VLOOKUP(E152,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D152<>\"\",SUMIF($D$2:$D$471,D152,$F$2:$F$471)+SUMIF($D$2:$D$471,D152,$I$2:$I$471)+SUMIF($D$2:$D$471,D152,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D152,D152)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D152,$D$1:D151,0),COLUMN($O$1)),MAX($O$1:O151)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E153<>\"\",VLOOKUP(E153,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D153<>\"\",SUMIF($D$2:$D$471,D153,$F$2:$F$471)+SUMIF($D$2:$D$471,D153,$I$2:$I$471)+SUMIF($D$2:$D$471,D153,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D153,D153)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D153,$D$1:D152,0),COLUMN($O$1)),MAX($O$1:O152)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E154<>\"\",VLOOKUP(E154,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D154<>\"\",SUMIF($D$2:$D$471,D154,$F$2:$F$471)+SUMIF($D$2:$D$471,D154,$I$2:$I$471)+SUMIF($D$2:$D$471,D154,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D154,D154)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D154,$D$1:D153,0),COLUMN($O$1)),MAX($O$1:O153)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E155<>\"\",VLOOKUP(E155,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D155<>\"\",SUMIF($D$2:$D$471,D155,$F$2:$F$471)+SUMIF($D$2:$D$471,D155,$I$2:$I$471)+SUMIF($D$2:$D$471,D155,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D155,D155)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D155,$D$1:D154,0),COLUMN($O$1)),MAX($O$1:O154)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E156<>\"\",VLOOKUP(E156,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D156<>\"\",SUMIF($D$2:$D$471,D156,$F$2:$F$471)+SUMIF($D$2:$D$471,D156,$I$2:$I$471)+SUMIF($D$2:$D$471,D156,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D156,D156)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D156,$D$1:D155,0),COLUMN($O$1)),MAX($O$1:O155)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E157<>\"\",VLOOKUP(E157,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D157<>\"\",SUMIF($D$2:$D$471,D157,$F$2:$F$471)+SUMIF($D$2:$D$471,D157,$I$2:$I$471)+SUMIF($D$2:$D$471,D157,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D157,D157)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D157,$D$1:D156,0),COLUMN($O$1)),MAX($O$1:O156)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E158<>\"\",VLOOKUP(E158,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D158<>\"\",SUMIF($D$2:$D$471,D158,$F$2:$F$471)+SUMIF($D$2:$D$471,D158,$I$2:$I$471)+SUMIF($D$2:$D$471,D158,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D158,D158)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D158,$D$1:D157,0),COLUMN($O$1)),MAX($O$1:O157)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E159<>\"\",VLOOKUP(E159,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D159<>\"\",SUMIF($D$2:$D$471,D159,$F$2:$F$471)+SUMIF($D$2:$D$471,D159,$I$2:$I$471)+SUMIF($D$2:$D$471,D159,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D159,D159)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D159,$D$1:D158,0),COLUMN($O$1)),MAX($O$1:O158)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E160<>\"\",VLOOKUP(E160,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D160<>\"\",SUMIF($D$2:$D$471,D160,$F$2:$F$471)+SUMIF($D$2:$D$471,D160,$I$2:$I$471)+SUMIF($D$2:$D$471,D160,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D160,D160)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D160,$D$1:D159,0),COLUMN($O$1)),MAX($O$1:O159)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E161<>\"\",VLOOKUP(E161,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D161<>\"\",SUMIF($D$2:$D$471,D161,$F$2:$F$471)+SUMIF($D$2:$D$471,D161,$I$2:$I$471)+SUMIF($D$2:$D$471,D161,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D161,D161)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D161,$D$1:D160,0),COLUMN($O$1)),MAX($O$1:O160)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E162<>\"\",VLOOKUP(E162,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D162<>\"\",SUMIF($D$2:$D$471,D162,$F$2:$F$471)+SUMIF($D$2:$D$471,D162,$I$2:$I$471)+SUMIF($D$2:$D$471,D162,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D162,D162)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D162,$D$1:D161,0),COLUMN($O$1)),MAX($O$1:O161)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E163<>\"\",VLOOKUP(E163,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D163<>\"\",SUMIF($D$2:$D$471,D163,$F$2:$F$471)+SUMIF($D$2:$D$471,D163,$I$2:$I$471)+SUMIF($D$2:$D$471,D163,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D163,D163)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D163,$D$1:D162,0),COLUMN($O$1)),MAX($O$1:O162)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E164<>\"\",VLOOKUP(E164,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D164<>\"\",SUMIF($D$2:$D$471,D164,$F$2:$F$471)+SUMIF($D$2:$D$471,D164,$I$2:$I$471)+SUMIF($D$2:$D$471,D164,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D164,D164)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D164,$D$1:D163,0),COLUMN($O$1)),MAX($O$1:O163)+1),0)","v":0},""]
[null,{"$f":"IF(A165<>\"\",A165,\"\")","v":""},null,{"$f":"IF(E165<>\"\",VLOOKUP(E165,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,{"$f":"ROUND((F165*(G165/100)),2)","v":0},{"$f":"ROUND((F165*(H165/100)),2)","v":0},null,{"$f":"+F165+I165+J165-K165","v":0},null,{"$f":"IF(F165<>\"\",IF(MONTH(A165)<=3,1,IF(AND(MONTH(A165)>3,MONTH(A165)<=6),2,IF(AND(MONTH(A165)>6,MONTH(A165)<=9),3,4))),\"\")","v":""},{"$f":"IF(AND(D165<>\"\",SUMIF($D$2:$D$471,D165,$F$2:$F$471)+SUMIF($D$2:$D$471,D165,$I$2:$I$471)+SUMIF($D$2:$D$471,D165,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D165,D165)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D165,$D$1:D164,0),COLUMN($O$1)),MAX($O$1:O164)+1),0)","v":0},{"$f":"IF(A165<>\"\",MONTH(A165),\"\")","v":""}]
[null,"",null,{"$f":"IF(E166<>\"\",VLOOKUP(E166,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D166<>\"\",SUMIF($D$2:$D$471,D166,$F$2:$F$471)+SUMIF($D$2:$D$471,D166,$I$2:$I$471)+SUMIF($D$2:$D$471,D166,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D166,D166)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D166,$D$1:D165,0),COLUMN($O$1)),MAX($O$1:O165)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E167<>\"\",VLOOKUP(E167,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D167<>\"\",SUMIF($D$2:$D$471,D167,$F$2:$F$471)+SUMIF($D$2:$D$471,D167,$I$2:$I$471)+SUMIF($D$2:$D$471,D167,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D167,D167)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D167,$D$1:D166,0),COLUMN($O$1)),MAX($O$1:O166)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E168<>\"\",VLOOKUP(E168,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D168<>\"\",SUMIF($D$2:$D$471,D168,$F$2:$F$471)+SUMIF($D$2:$D$471,D168,$I$2:$I$471)+SUMIF($D$2:$D$471,D168,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D168,D168)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D168,$D$1:D167,0),COLUMN($O$1)),MAX($O$1:O167)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E169<>\"\",VLOOKUP(E169,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D169<>\"\",SUMIF($D$2:$D$471,D169,$F$2:$F$471)+SUMIF($D$2:$D$471,D169,$I$2:$I$471)+SUMIF($D$2:$D$471,D169,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D169,D169)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D169,$D$1:D168,0),COLUMN($O$1)),MAX($O$1:O168)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E170<>\"\",VLOOKUP(E170,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D170<>\"\",SUMIF($D$2:$D$471,D170,$F$2:$F$471)+SUMIF($D$2:$D$471,D170,$I$2:$I$471)+SUMIF($D$2:$D$471,D170,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D170,D170)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D170,$D$1:D169,0),COLUMN($O$1)),MAX($O$1:O169)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E171<>\"\",VLOOKUP(E171,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D171<>\"\",SUMIF($D$2:$D$471,D171,$F$2:$F$471)+SUMIF($D$2:$D$471,D171,$I$2:$I$471)+SUMIF($D$2:$D$471,D171,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D171,D171)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D171,$D$1:D170,0),COLUMN($O$1)),MAX($O$1:O170)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E172<>\"\",VLOOKUP(E172,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D172<>\"\",SUMIF($D$2:$D$471,D172,$F$2:$F$471)+SUMIF($D$2:$D$471,D172,$I$2:$I$471)+SUMIF($D$2:$D$471,D172,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D172,D172)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D172,$D$1:D171,0),COLUMN($O$1)),MAX($O$1:O171)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E173<>\"\",VLOOKUP(E173,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D173<>\"\",SUMIF($D$2:$D$471,D173,$F$2:$F$471)+SUMIF($D$2:$D$471,D173,$I$2:$I$471)+SUMIF($D$2:$D$471,D173,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D173,D173)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D173,$D$1:D172,0),COLUMN($O$1)),MAX($O$1:O172)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E174<>\"\",VLOOKUP(E174,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D174<>\"\",SUMIF($D$2:$D$471,D174,$F$2:$F$471)+SUMIF($D$2:$D$471,D174,$I$2:$I$471)+SUMIF($D$2:$D$471,D174,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D174,D174)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D174,$D$1:D173,0),COLUMN($O$1)),MAX($O$1:O173)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E175<>\"\",VLOOKUP(E175,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D175<>\"\",SUMIF($D$2:$D$471,D175,$F$2:$F$471)+SUMIF($D$2:$D$471,D175,$I$2:$I$471)+SUMIF($D$2:$D$471,D175,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D175,D175)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D175,$D$1:D174,0),COLUMN($O$1)),MAX($O$1:O174)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E176<>\"\",VLOOKUP(E176,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D176<>\"\",SUMIF($D$2:$D$471,D176,$F$2:$F$471)+SUMIF($D$2:$D$471,D176,$I$2:$I$471)+SUMIF($D$2:$D$471,D176,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D176,D176)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D176,$D$1:D175,0),COLUMN($O$1)),MAX($O$1:O175)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E177<>\"\",VLOOKUP(E177,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D177<>\"\",SUMIF($D$2:$D$471,D177,$F$2:$F$471)+SUMIF($D$2:$D$471,D177,$I$2:$I$471)+SUMIF($D$2:$D$471,D177,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D177,D177)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D177,$D$1:D176,0),COLUMN($O$1)),MAX($O$1:O176)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E178<>\"\",VLOOKUP(E178,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D178<>\"\",SUMIF($D$2:$D$471,D178,$F$2:$F$471)+SUMIF($D$2:$D$471,D178,$I$2:$I$471)+SUMIF($D$2:$D$471,D178,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D178,D178)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D178,$D$1:D177,0),COLUMN($O$1)),MAX($O$1:O177)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E179<>\"\",VLOOKUP(E179,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D179<>\"\",SUMIF($D$2:$D$471,D179,$F$2:$F$471)+SUMIF($D$2:$D$471,D179,$I$2:$I$471)+SUMIF($D$2:$D$471,D179,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D179,D179)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D179,$D$1:D178,0),COLUMN($O$1)),MAX($O$1:O178)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E180<>\"\",VLOOKUP(E180,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D180<>\"\",SUMIF($D$2:$D$471,D180,$F$2:$F$471)+SUMIF($D$2:$D$471,D180,$I$2:$I$471)+SUMIF($D$2:$D$471,D180,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D180,D180)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D180,$D$1:D179,0),COLUMN($O$1)),MAX($O$1:O179)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E181<>\"\",VLOOKUP(E181,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D181<>\"\",SUMIF($D$2:$D$471,D181,$F$2:$F$471)+SUMIF($D$2:$D$471,D181,$I$2:$I$471)+SUMIF($D$2:$D$471,D181,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D181,D181)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D181,$D$1:D180,0),COLUMN($O$1)),MAX($O$1:O180)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E182<>\"\",VLOOKUP(E182,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D182<>\"\",SUMIF($D$2:$D$471,D182,$F$2:$F$471)+SUMIF($D$2:$D$471,D182,$I$2:$I$471)+SUMIF($D$2:$D$471,D182,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D182,D182)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D182,$D$1:D181,0),COLUMN($O$1)),MAX($O$1:O181)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E183<>\"\",VLOOKUP(E183,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D183<>\"\",SUMIF($D$2:$D$471,D183,$F$2:$F$471)+SUMIF($D$2:$D$471,D183,$I$2:$I$471)+SUMIF($D$2:$D$471,D183,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D183,D183)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D183,$D$1:D182,0),COLUMN($O$1)),MAX($O$1:O182)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E184<>\"\",VLOOKUP(E184,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D184<>\"\",SUMIF($D$2:$D$471,D184,$F$2:$F$471)+SUMIF($D$2:$D$471,D184,$I$2:$I$471)+SUMIF($D$2:$D$471,D184,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D184,D184)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D184,$D$1:D183,0),COLUMN($O$1)),MAX($O$1:O183)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E185<>\"\",VLOOKUP(E185,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D185<>\"\",SUMIF($D$2:$D$471,D185,$F$2:$F$471)+SUMIF($D$2:$D$471,D185,$I$2:$I$471)+SUMIF($D$2:$D$471,D185,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D185,D185)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D185,$D$1:D184,0),COLUMN($O$1)),MAX($O$1:O184)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E186<>\"\",VLOOKUP(E186,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D186<>\"\",SUMIF($D$2:$D$471,D186,$F$2:$F$471)+SUMIF($D$2:$D$471,D186,$I$2:$I$471)+SUMIF($D$2:$D$471,D186,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D186,D186)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D186,$D$1:D185,0),COLUMN($O$1)),MAX($O$1:O185)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E187<>\"\",VLOOKUP(E187,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D187<>\"\",SUMIF($D$2:$D$471,D187,$F$2:$F$471)+SUMIF($D$2:$D$471,D187,$I$2:$I$471)+SUMIF($D$2:$D$471,D187,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D187,D187)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D187,$D$1:D186,0),COLUMN($O$1)),MAX($O$1:O186)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E188<>\"\",VLOOKUP(E188,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D188<>\"\",SUMIF($D$2:$D$471,D188,$F$2:$F$471)+SUMIF($D$2:$D$471,D188,$I$2:$I$471)+SUMIF($D$2:$D$471,D188,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D188,D188)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D188,$D$1:D187,0),COLUMN($O$1)),MAX($O$1:O187)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E189<>\"\",VLOOKUP(E189,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D189<>\"\",SUMIF($D$2:$D$471,D189,$F$2:$F$471)+SUMIF($D$2:$D$471,D189,$I$2:$I$471)+SUMIF($D$2:$D$471,D189,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D189,D189)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D189,$D$1:D188,0),COLUMN($O$1)),MAX($O$1:O188)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E190<>\"\",VLOOKUP(E190,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D190<>\"\",SUMIF($D$2:$D$471,D190,$F$2:$F$471)+SUMIF($D$2:$D$471,D190,$I$2:$I$471)+SUMIF($D$2:$D$471,D190,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D190,D190)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D190,$D$1:D189,0),COLUMN($O$1)),MAX($O$1:O189)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E191<>\"\",VLOOKUP(E191,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D191<>\"\",SUMIF($D$2:$D$471,D191,$F$2:$F$471)+SUMIF($D$2:$D$471,D191,$I$2:$I$471)+SUMIF($D$2:$D$471,D191,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D191,D191)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D191,$D$1:D190,0),COLUMN($O$1)),MAX($O$1:O190)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E192<>\"\",VLOOKUP(E192,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D192<>\"\",SUMIF($D$2:$D$471,D192,$F$2:$F$471)+SUMIF($D$2:$D$471,D192,$I$2:$I$471)+SUMIF($D$2:$D$471,D192,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D192,D192)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D192,$D$1:D191,0),COLUMN($O$1)),MAX($O$1:O191)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E193<>\"\",VLOOKUP(E193,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D193<>\"\",SUMIF($D$2:$D$471,D193,$F$2:$F$471)+SUMIF($D$2:$D$471,D193,$I$2:$I$471)+SUMIF($D$2:$D$471,D193,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D193,D193)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D193,$D$1:D192,0),COLUMN($O$1)),MAX($O$1:O192)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E194<>\"\",VLOOKUP(E194,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D194<>\"\",SUMIF($D$2:$D$471,D194,$F$2:$F$471)+SUMIF($D$2:$D$471,D194,$I$2:$I$471)+SUMIF($D$2:$D$471,D194,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D194,D194)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D194,$D$1:D193,0),COLUMN($O$1)),MAX($O$1:O193)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E195<>\"\",VLOOKUP(E195,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D195<>\"\",SUMIF($D$2:$D$471,D195,$F$2:$F$471)+SUMIF($D$2:$D$471,D195,$I$2:$I$471)+SUMIF($D$2:$D$471,D195,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D195,D195)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D195,$D$1:D194,0),COLUMN($O$1)),MAX($O$1:O194)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E196<>\"\",VLOOKUP(E196,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D196<>\"\",SUMIF($D$2:$D$471,D196,$F$2:$F$471)+SUMIF($D$2:$D$471,D196,$I$2:$I$471)+SUMIF($D$2:$D$471,D196,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D196,D196)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D196,$D$1:D195,0),COLUMN($O$1)),MAX($O$1:O195)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E197<>\"\",VLOOKUP(E197,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D197<>\"\",SUMIF($D$2:$D$471,D197,$F$2:$F$471)+SUMIF($D$2:$D$471,D197,$I$2:$I$471)+SUMIF($D$2:$D$471,D197,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D197,D197)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D197,$D$1:D196,0),COLUMN($O$1)),MAX($O$1:O196)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E198<>\"\",VLOOKUP(E198,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D198<>\"\",SUMIF($D$2:$D$471,D198,$F$2:$F$471)+SUMIF($D$2:$D$471,D198,$I$2:$I$471)+SUMIF($D$2:$D$471,D198,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D198,D198)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D198,$D$1:D197,0),COLUMN($O$1)),MAX($O$1:O197)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E199<>\"\",VLOOKUP(E199,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D199<>\"\",SUMIF($D$2:$D$471,D199,$F$2:$F$471)+SUMIF($D$2:$D$471,D199,$I$2:$I$471)+SUMIF($D$2:$D$471,D199,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D199,D199)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D199,$D$1:D198,0),COLUMN($O$1)),MAX($O$1:O198)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E200<>\"\",VLOOKUP(E200,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D200<>\"\",SUMIF($D$2:$D$471,D200,$F$2:$F$471)+SUMIF($D$2:$D$471,D200,$I$2:$I$471)+SUMIF($D$2:$D$471,D200,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D200,D200)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D200,$D$1:D199,0),COLUMN($O$1)),MAX($O$1:O199)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E201<>\"\",VLOOKUP(E201,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D201<>\"\",SUMIF($D$2:$D$471,D201,$F$2:$F$471)+SUMIF($D$2:$D$471,D201,$I$2:$I$471)+SUMIF($D$2:$D$471,D201,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D201,D201)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D201,$D$1:D200,0),COLUMN($O$1)),MAX($O$1:O200)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E202<>\"\",VLOOKUP(E202,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D202<>\"\",SUMIF($D$2:$D$471,D202,$F$2:$F$471)+SUMIF($D$2:$D$471,D202,$I$2:$I$471)+SUMIF($D$2:$D$471,D202,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D202,D202)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D202,$D$1:D201,0),COLUMN($O$1)),MAX($O$1:O201)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E203<>\"\",VLOOKUP(E203,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D203<>\"\",SUMIF($D$2:$D$471,D203,$F$2:$F$471)+SUMIF($D$2:$D$471,D203,$I$2:$I$471)+SUMIF($D$2:$D$471,D203,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D203,D203)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D203,$D$1:D202,0),COLUMN($O$1)),MAX($O$1:O202)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E204<>\"\",VLOOKUP(E204,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D204<>\"\",SUMIF($D$2:$D$471,D204,$F$2:$F$471)+SUMIF($D$2:$D$471,D204,$I$2:$I$471)+SUMIF($D$2:$D$471,D204,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D204,D204)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D204,$D$1:D203,0),COLUMN($O$1)),MAX($O$1:O203)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E205<>\"\",VLOOKUP(E205,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D205<>\"\",SUMIF($D$2:$D$471,D205,$F$2:$F$471)+SUMIF($D$2:$D$471,D205,$I$2:$I$471)+SUMIF($D$2:$D$471,D205,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D205,D205)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D205,$D$1:D204,0),COLUMN($O$1)),MAX($O$1:O204)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E206<>\"\",VLOOKUP(E206,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D206<>\"\",SUMIF($D$2:$D$471,D206,$F$2:$F$471)+SUMIF($D$2:$D$471,D206,$I$2:$I$471)+SUMIF($D$2:$D$471,D206,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D206,D206)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D206,$D$1:D205,0),COLUMN($O$1)),MAX($O$1:O205)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E207<>\"\",VLOOKUP(E207,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D207<>\"\",SUMIF($D$2:$D$471,D207,$F$2:$F$471)+SUMIF($D$2:$D$471,D207,$I$2:$I$471)+SUMIF($D$2:$D$471,D207,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D207,D207)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D207,$D$1:D206,0),COLUMN($O$1)),MAX($O$1:O206)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E208<>\"\",VLOOKUP(E208,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D208<>\"\",SUMIF($D$2:$D$471,D208,$F$2:$F$471)+SUMIF($D$2:$D$471,D208,$I$2:$I$471)+SUMIF($D$2:$D$471,D208,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D208,D208)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D208,$D$1:D207,0),COLUMN($O$1)),MAX($O$1:O207)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E209<>\"\",VLOOKUP(E209,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D209<>\"\",SUMIF($D$2:$D$471,D209,$F$2:$F$471)+SUMIF($D$2:$D$471,D209,$I$2:$I$471)+SUMIF($D$2:$D$471,D209,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D209,D209)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D209,$D$1:D208,0),COLUMN($O$1)),MAX($O$1:O208)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E210<>\"\",VLOOKUP(E210,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D210<>\"\",SUMIF($D$2:$D$471,D210,$F$2:$F$471)+SUMIF($D$2:$D$471,D210,$I$2:$I$471)+SUMIF($D$2:$D$471,D210,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D210,D210)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D210,$D$1:D209,0),COLUMN($O$1)),MAX($O$1:O209)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E211<>\"\",VLOOKUP(E211,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D211<>\"\",SUMIF($D$2:$D$471,D211,$F$2:$F$471)+SUMIF($D$2:$D$471,D211,$I$2:$I$471)+SUMIF($D$2:$D$471,D211,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D211,D211)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D211,$D$1:D210,0),COLUMN($O$1)),MAX($O$1:O210)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E212<>\"\",VLOOKUP(E212,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D212<>\"\",SUMIF($D$2:$D$471,D212,$F$2:$F$471)+SUMIF($D$2:$D$471,D212,$I$2:$I$471)+SUMIF($D$2:$D$471,D212,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D212,D212)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D212,$D$1:D211,0),COLUMN($O$1)),MAX($O$1:O211)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E213<>\"\",VLOOKUP(E213,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D213<>\"\",SUMIF($D$2:$D$471,D213,$F$2:$F$471)+SUMIF($D$2:$D$471,D213,$I$2:$I$471)+SUMIF($D$2:$D$471,D213,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D213,D213)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D213,$D$1:D212,0),COLUMN($O$1)),MAX($O$1:O212)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E214<>\"\",VLOOKUP(E214,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D214<>\"\",SUMIF($D$2:$D$471,D214,$F$2:$F$471)+SUMIF($D$2:$D$471,D214,$I$2:$I$471)+SUMIF($D$2:$D$471,D214,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D214,D214)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D214,$D$1:D213,0),COLUMN($O$1)),MAX($O$1:O213)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E215<>\"\",VLOOKUP(E215,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D215<>\"\",SUMIF($D$2:$D$471,D215,$F$2:$F$471)+SUMIF($D$2:$D$471,D215,$I$2:$I$471)+SUMIF($D$2:$D$471,D215,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D215,D215)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D215,$D$1:D214,0),COLUMN($O$1)),MAX($O$1:O214)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E216<>\"\",VLOOKUP(E216,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D216<>\"\",SUMIF($D$2:$D$471,D216,$F$2:$F$471)+SUMIF($D$2:$D$471,D216,$I$2:$I$471)+SUMIF($D$2:$D$471,D216,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D216,D216)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D216,$D$1:D215,0),COLUMN($O$1)),MAX($O$1:O215)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E217<>\"\",VLOOKUP(E217,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D217<>\"\",SUMIF($D$2:$D$471,D217,$F$2:$F$471)+SUMIF($D$2:$D$471,D217,$I$2:$I$471)+SUMIF($D$2:$D$471,D217,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D217,D217)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D217,$D$1:D216,0),COLUMN($O$1)),MAX($O$1:O216)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E218<>\"\",VLOOKUP(E218,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D218<>\"\",SUMIF($D$2:$D$471,D218,$F$2:$F$471)+SUMIF($D$2:$D$471,D218,$I$2:$I$471)+SUMIF($D$2:$D$471,D218,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D218,D218)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D218,$D$1:D217,0),COLUMN($O$1)),MAX($O$1:O217)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E219<>\"\",VLOOKUP(E219,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D219<>\"\",SUMIF($D$2:$D$471,D219,$F$2:$F$471)+SUMIF($D$2:$D$471,D219,$I$2:$I$471)+SUMIF($D$2:$D$471,D219,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D219,D219)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D219,$D$1:D218,0),COLUMN($O$1)),MAX($O$1:O218)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E220<>\"\",VLOOKUP(E220,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D220<>\"\",SUMIF($D$2:$D$471,D220,$F$2:$F$471)+SUMIF($D$2:$D$471,D220,$I$2:$I$471)+SUMIF($D$2:$D$471,D220,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D220,D220)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D220,$D$1:D219,0),COLUMN($O$1)),MAX($O$1:O219)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E221<>\"\",VLOOKUP(E221,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D221<>\"\",SUMIF($D$2:$D$471,D221,$F$2:$F$471)+SUMIF($D$2:$D$471,D221,$I$2:$I$471)+SUMIF($D$2:$D$471,D221,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D221,D221)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D221,$D$1:D220,0),COLUMN($O$1)),MAX($O$1:O220)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E222<>\"\",VLOOKUP(E222,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D222<>\"\",SUMIF($D$2:$D$471,D222,$F$2:$F$471)+SUMIF($D$2:$D$471,D222,$I$2:$I$471)+SUMIF($D$2:$D$471,D222,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D222,D222)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D222,$D$1:D221,0),COLUMN($O$1)),MAX($O$1:O221)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E223<>\"\",VLOOKUP(E223,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D223<>\"\",SUMIF($D$2:$D$471,D223,$F$2:$F$471)+SUMIF($D$2:$D$471,D223,$I$2:$I$471)+SUMIF($D$2:$D$471,D223,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D223,D223)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D223,$D$1:D222,0),COLUMN($O$1)),MAX($O$1:O222)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E224<>\"\",VLOOKUP(E224,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D224<>\"\",SUMIF($D$2:$D$471,D224,$F$2:$F$471)+SUMIF($D$2:$D$471,D224,$I$2:$I$471)+SUMIF($D$2:$D$471,D224,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D224,D224)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D224,$D$1:D223,0),COLUMN($O$1)),MAX($O$1:O223)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E225<>\"\",VLOOKUP(E225,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D225<>\"\",SUMIF($D$2:$D$471,D225,$F$2:$F$471)+SUMIF($D$2:$D$471,D225,$I$2:$I$471)+SUMIF($D$2:$D$471,D225,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D225,D225)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D225,$D$1:D224,0),COLUMN($O$1)),MAX($O$1:O224)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E226<>\"\",VLOOKUP(E226,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D226<>\"\",SUMIF($D$2:$D$471,D226,$F$2:$F$471)+SUMIF($D$2:$D$471,D226,$I$2:$I$471)+SUMIF($D$2:$D$471,D226,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D226,D226)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D226,$D$1:D225,0),COLUMN($O$1)),MAX($O$1:O225)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E227<>\"\",VLOOKUP(E227,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D227<>\"\",SUMIF($D$2:$D$471,D227,$F$2:$F$471)+SUMIF($D$2:$D$471,D227,$I$2:$I$471)+SUMIF($D$2:$D$471,D227,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D227,D227)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D227,$D$1:D226,0),COLUMN($O$1)),MAX($O$1:O226)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E228<>\"\",VLOOKUP(E228,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D228<>\"\",SUMIF($D$2:$D$471,D228,$F$2:$F$471)+SUMIF($D$2:$D$471,D228,$I$2:$I$471)+SUMIF($D$2:$D$471,D228,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D228,D228)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D228,$D$1:D227,0),COLUMN($O$1)),MAX($O$1:O227)+1),0)","v":0},""]
[null,{"$f":"IF(A229<>\"\",A229,\"\")","v":""},null,{"$f":"IF(E229<>\"\",VLOOKUP(E229,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,{"$f":"ROUND((F229*(G229/100)),2)","v":0},{"$f":"ROUND((F229*(H229/100)),2)","v":0},null,{"$f":"+F229+I229+J229-K229","v":0},null,{"$f":"IF(F229<>\"\",IF(MONTH(A229)<=3,1,IF(AND(MONTH(A229)>3,MONTH(A229)<=6),2,IF(AND(MONTH(A229)>6,MONTH(A229)<=9),3,4))),\"\")","v":""},{"$f":"IF(AND(D229<>\"\",SUMIF($D$2:$D$471,D229,$F$2:$F$471)+SUMIF($D$2:$D$471,D229,$I$2:$I$471)+SUMIF($D$2:$D$471,D229,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D229,D229)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D229,$D$1:D228,0),COLUMN($O$1)),MAX($O$1:O228)+1),0)","v":0},{"$f":"IF(A229<>\"\",MONTH(A229),\"\")","v":""}]
[null,"",null,{"$f":"IF(E230<>\"\",VLOOKUP(E230,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D230<>\"\",SUMIF($D$2:$D$471,D230,$F$2:$F$471)+SUMIF($D$2:$D$471,D230,$I$2:$I$471)+SUMIF($D$2:$D$471,D230,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D230,D230)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D230,$D$1:D229,0),COLUMN($O$1)),MAX($O$1:O229)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E231<>\"\",VLOOKUP(E231,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D231<>\"\",SUMIF($D$2:$D$471,D231,$F$2:$F$471)+SUMIF($D$2:$D$471,D231,$I$2:$I$471)+SUMIF($D$2:$D$471,D231,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D231,D231)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D231,$D$1:D230,0),COLUMN($O$1)),MAX($O$1:O230)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E232<>\"\",VLOOKUP(E232,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D232<>\"\",SUMIF($D$2:$D$471,D232,$F$2:$F$471)+SUMIF($D$2:$D$471,D232,$I$2:$I$471)+SUMIF($D$2:$D$471,D232,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D232,D232)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D232,$D$1:D231,0),COLUMN($O$1)),MAX($O$1:O231)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E233<>\"\",VLOOKUP(E233,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D233<>\"\",SUMIF($D$2:$D$471,D233,$F$2:$F$471)+SUMIF($D$2:$D$471,D233,$I$2:$I$471)+SUMIF($D$2:$D$471,D233,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D233,D233)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D233,$D$1:D232,0),COLUMN($O$1)),MAX($O$1:O232)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E234<>\"\",VLOOKUP(E234,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D234<>\"\",SUMIF($D$2:$D$471,D234,$F$2:$F$471)+SUMIF($D$2:$D$471,D234,$I$2:$I$471)+SUMIF($D$2:$D$471,D234,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D234,D234)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D234,$D$1:D233,0),COLUMN($O$1)),MAX($O$1:O233)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E235<>\"\",VLOOKUP(E235,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D235<>\"\",SUMIF($D$2:$D$471,D235,$F$2:$F$471)+SUMIF($D$2:$D$471,D235,$I$2:$I$471)+SUMIF($D$2:$D$471,D235,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D235,D235)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D235,$D$1:D234,0),COLUMN($O$1)),MAX($O$1:O234)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E236<>\"\",VLOOKUP(E236,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D236<>\"\",SUMIF($D$2:$D$471,D236,$F$2:$F$471)+SUMIF($D$2:$D$471,D236,$I$2:$I$471)+SUMIF($D$2:$D$471,D236,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D236,D236)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D236,$D$1:D235,0),COLUMN($O$1)),MAX($O$1:O235)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E237<>\"\",VLOOKUP(E237,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D237<>\"\",SUMIF($D$2:$D$471,D237,$F$2:$F$471)+SUMIF($D$2:$D$471,D237,$I$2:$I$471)+SUMIF($D$2:$D$471,D237,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D237,D237)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D237,$D$1:D236,0),COLUMN($O$1)),MAX($O$1:O236)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E238<>\"\",VLOOKUP(E238,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D238<>\"\",SUMIF($D$2:$D$471,D238,$F$2:$F$471)+SUMIF($D$2:$D$471,D238,$I$2:$I$471)+SUMIF($D$2:$D$471,D238,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D238,D238)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D238,$D$1:D237,0),COLUMN($O$1)),MAX($O$1:O237)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E239<>\"\",VLOOKUP(E239,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D239<>\"\",SUMIF($D$2:$D$471,D239,$F$2:$F$471)+SUMIF($D$2:$D$471,D239,$I$2:$I$471)+SUMIF($D$2:$D$471,D239,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D239,D239)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D239,$D$1:D238,0),COLUMN($O$1)),MAX($O$1:O238)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E240<>\"\",VLOOKUP(E240,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D240<>\"\",SUMIF($D$2:$D$471,D240,$F$2:$F$471)+SUMIF($D$2:$D$471,D240,$I$2:$I$471)+SUMIF($D$2:$D$471,D240,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D240,D240)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D240,$D$1:D239,0),COLUMN($O$1)),MAX($O$1:O239)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E241<>\"\",VLOOKUP(E241,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D241<>\"\",SUMIF($D$2:$D$471,D241,$F$2:$F$471)+SUMIF($D$2:$D$471,D241,$I$2:$I$471)+SUMIF($D$2:$D$471,D241,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D241,D241)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D241,$D$1:D240,0),COLUMN($O$1)),MAX($O$1:O240)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E242<>\"\",VLOOKUP(E242,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D242<>\"\",SUMIF($D$2:$D$471,D242,$F$2:$F$471)+SUMIF($D$2:$D$471,D242,$I$2:$I$471)+SUMIF($D$2:$D$471,D242,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D242,D242)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D242,$D$1:D241,0),COLUMN($O$1)),MAX($O$1:O241)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E243<>\"\",VLOOKUP(E243,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D243<>\"\",SUMIF($D$2:$D$471,D243,$F$2:$F$471)+SUMIF($D$2:$D$471,D243,$I$2:$I$471)+SUMIF($D$2:$D$471,D243,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D243,D243)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D243,$D$1:D242,0),COLUMN($O$1)),MAX($O$1:O242)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E244<>\"\",VLOOKUP(E244,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D244<>\"\",SUMIF($D$2:$D$471,D244,$F$2:$F$471)+SUMIF($D$2:$D$471,D244,$I$2:$I$471)+SUMIF($D$2:$D$471,D244,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D244,D244)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D244,$D$1:D243,0),COLUMN($O$1)),MAX($O$1:O243)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E245<>\"\",VLOOKUP(E245,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D245<>\"\",SUMIF($D$2:$D$471,D245,$F$2:$F$471)+SUMIF($D$2:$D$471,D245,$I$2:$I$471)+SUMIF($D$2:$D$471,D245,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D245,D245)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D245,$D$1:D244,0),COLUMN($O$1)),MAX($O$1:O244)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E246<>\"\",VLOOKUP(E246,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D246<>\"\",SUMIF($D$2:$D$471,D246,$F$2:$F$471)+SUMIF($D$2:$D$471,D246,$I$2:$I$471)+SUMIF($D$2:$D$471,D246,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D246,D246)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D246,$D$1:D245,0),COLUMN($O$1)),MAX($O$1:O245)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E247<>\"\",VLOOKUP(E247,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D247<>\"\",SUMIF($D$2:$D$471,D247,$F$2:$F$471)+SUMIF($D$2:$D$471,D247,$I$2:$I$471)+SUMIF($D$2:$D$471,D247,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D247,D247)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D247,$D$1:D246,0),COLUMN($O$1)),MAX($O$1:O246)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E248<>\"\",VLOOKUP(E248,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D248<>\"\",SUMIF($D$2:$D$471,D248,$F$2:$F$471)+SUMIF($D$2:$D$471,D248,$I$2:$I$471)+SUMIF($D$2:$D$471,D248,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D248,D248)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D248,$D$1:D247,0),COLUMN($O$1)),MAX($O$1:O247)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E249<>\"\",VLOOKUP(E249,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D249<>\"\",SUMIF($D$2:$D$471,D249,$F$2:$F$471)+SUMIF($D$2:$D$471,D249,$I$2:$I$471)+SUMIF($D$2:$D$471,D249,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D249,D249)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D249,$D$1:D248,0),COLUMN($O$1)),MAX($O$1:O248)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E250<>\"\",VLOOKUP(E250,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D250<>\"\",SUMIF($D$2:$D$471,D250,$F$2:$F$471)+SUMIF($D$2:$D$471,D250,$I$2:$I$471)+SUMIF($D$2:$D$471,D250,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D250,D250)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D250,$D$1:D249,0),COLUMN($O$1)),MAX($O$1:O249)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E251<>\"\",VLOOKUP(E251,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D251<>\"\",SUMIF($D$2:$D$471,D251,$F$2:$F$471)+SUMIF($D$2:$D$471,D251,$I$2:$I$471)+SUMIF($D$2:$D$471,D251,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D251,D251)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D251,$D$1:D250,0),COLUMN($O$1)),MAX($O$1:O250)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E252<>\"\",VLOOKUP(E252,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D252<>\"\",SUMIF($D$2:$D$471,D252,$F$2:$F$471)+SUMIF($D$2:$D$471,D252,$I$2:$I$471)+SUMIF($D$2:$D$471,D252,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D252,D252)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D252,$D$1:D251,0),COLUMN($O$1)),MAX($O$1:O251)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E253<>\"\",VLOOKUP(E253,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D253<>\"\",SUMIF($D$2:$D$471,D253,$F$2:$F$471)+SUMIF($D$2:$D$471,D253,$I$2:$I$471)+SUMIF($D$2:$D$471,D253,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D253,D253)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D253,$D$1:D252,0),COLUMN($O$1)),MAX($O$1:O252)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E254<>\"\",VLOOKUP(E254,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D254<>\"\",SUMIF($D$2:$D$471,D254,$F$2:$F$471)+SUMIF($D$2:$D$471,D254,$I$2:$I$471)+SUMIF($D$2:$D$471,D254,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D254,D254)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D254,$D$1:D253,0),COLUMN($O$1)),MAX($O$1:O253)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E255<>\"\",VLOOKUP(E255,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D255<>\"\",SUMIF($D$2:$D$471,D255,$F$2:$F$471)+SUMIF($D$2:$D$471,D255,$I$2:$I$471)+SUMIF($D$2:$D$471,D255,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D255,D255)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D255,$D$1:D254,0),COLUMN($O$1)),MAX($O$1:O254)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E256<>\"\",VLOOKUP(E256,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D256<>\"\",SUMIF($D$2:$D$471,D256,$F$2:$F$471)+SUMIF($D$2:$D$471,D256,$I$2:$I$471)+SUMIF($D$2:$D$471,D256,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D256,D256)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D256,$D$1:D255,0),COLUMN($O$1)),MAX($O$1:O255)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E257<>\"\",VLOOKUP(E257,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D257<>\"\",SUMIF($D$2:$D$471,D257,$F$2:$F$471)+SUMIF($D$2:$D$471,D257,$I$2:$I$471)+SUMIF($D$2:$D$471,D257,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D257,D257)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D257,$D$1:D256,0),COLUMN($O$1)),MAX($O$1:O256)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E258<>\"\",VLOOKUP(E258,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D258<>\"\",SUMIF($D$2:$D$471,D258,$F$2:$F$471)+SUMIF($D$2:$D$471,D258,$I$2:$I$471)+SUMIF($D$2:$D$471,D258,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D258,D258)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D258,$D$1:D257,0),COLUMN($O$1)),MAX($O$1:O257)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E259<>\"\",VLOOKUP(E259,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D259<>\"\",SUMIF($D$2:$D$471,D259,$F$2:$F$471)+SUMIF($D$2:$D$471,D259,$I$2:$I$471)+SUMIF($D$2:$D$471,D259,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D259,D259)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D259,$D$1:D258,0),COLUMN($O$1)),MAX($O$1:O258)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E260<>\"\",VLOOKUP(E260,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D260<>\"\",SUMIF($D$2:$D$471,D260,$F$2:$F$471)+SUMIF($D$2:$D$471,D260,$I$2:$I$471)+SUMIF($D$2:$D$471,D260,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D260,D260)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D260,$D$1:D259,0),COLUMN($O$1)),MAX($O$1:O259)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E261<>\"\",VLOOKUP(E261,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D261<>\"\",SUMIF($D$2:$D$471,D261,$F$2:$F$471)+SUMIF($D$2:$D$471,D261,$I$2:$I$471)+SUMIF($D$2:$D$471,D261,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D261,D261)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D261,$D$1:D260,0),COLUMN($O$1)),MAX($O$1:O260)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E262<>\"\",VLOOKUP(E262,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D262<>\"\",SUMIF($D$2:$D$471,D262,$F$2:$F$471)+SUMIF($D$2:$D$471,D262,$I$2:$I$471)+SUMIF($D$2:$D$471,D262,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D262,D262)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D262,$D$1:D261,0),COLUMN($O$1)),MAX($O$1:O261)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E263<>\"\",VLOOKUP(E263,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D263<>\"\",SUMIF($D$2:$D$471,D263,$F$2:$F$471)+SUMIF($D$2:$D$471,D263,$I$2:$I$471)+SUMIF($D$2:$D$471,D263,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D263,D263)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D263,$D$1:D262,0),COLUMN($O$1)),MAX($O$1:O262)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E264<>\"\",VLOOKUP(E264,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D264<>\"\",SUMIF($D$2:$D$471,D264,$F$2:$F$471)+SUMIF($D$2:$D$471,D264,$I$2:$I$471)+SUMIF($D$2:$D$471,D264,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D264,D264)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D264,$D$1:D263,0),COLUMN($O$1)),MAX($O$1:O263)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E265<>\"\",VLOOKUP(E265,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D265<>\"\",SUMIF($D$2:$D$471,D265,$F$2:$F$471)+SUMIF($D$2:$D$471,D265,$I$2:$I$471)+SUMIF($D$2:$D$471,D265,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D265,D265)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D265,$D$1:D264,0),COLUMN($O$1)),MAX($O$1:O264)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E266<>\"\",VLOOKUP(E266,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D266<>\"\",SUMIF($D$2:$D$471,D266,$F$2:$F$471)+SUMIF($D$2:$D$471,D266,$I$2:$I$471)+SUMIF($D$2:$D$471,D266,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D266,D266)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D266,$D$1:D265,0),COLUMN($O$1)),MAX($O$1:O265)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E267<>\"\",VLOOKUP(E267,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D267<>\"\",SUMIF($D$2:$D$471,D267,$F$2:$F$471)+SUMIF($D$2:$D$471,D267,$I$2:$I$471)+SUMIF($D$2:$D$471,D267,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D267,D267)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D267,$D$1:D266,0),COLUMN($O$1)),MAX($O$1:O266)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E268<>\"\",VLOOKUP(E268,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D268<>\"\",SUMIF($D$2:$D$471,D268,$F$2:$F$471)+SUMIF($D$2:$D$471,D268,$I$2:$I$471)+SUMIF($D$2:$D$471,D268,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D268,D268)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D268,$D$1:D267,0),COLUMN($O$1)),MAX($O$1:O267)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E269<>\"\",VLOOKUP(E269,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D269<>\"\",SUMIF($D$2:$D$471,D269,$F$2:$F$471)+SUMIF($D$2:$D$471,D269,$I$2:$I$471)+SUMIF($D$2:$D$471,D269,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D269,D269)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D269,$D$1:D268,0),COLUMN($O$1)),MAX($O$1:O268)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E270<>\"\",VLOOKUP(E270,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D270<>\"\",SUMIF($D$2:$D$471,D270,$F$2:$F$471)+SUMIF($D$2:$D$471,D270,$I$2:$I$471)+SUMIF($D$2:$D$471,D270,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D270,D270)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D270,$D$1:D269,0),COLUMN($O$1)),MAX($O$1:O269)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E271<>\"\",VLOOKUP(E271,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D271<>\"\",SUMIF($D$2:$D$471,D271,$F$2:$F$471)+SUMIF($D$2:$D$471,D271,$I$2:$I$471)+SUMIF($D$2:$D$471,D271,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D271,D271)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D271,$D$1:D270,0),COLUMN($O$1)),MAX($O$1:O270)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E272<>\"\",VLOOKUP(E272,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D272<>\"\",SUMIF($D$2:$D$471,D272,$F$2:$F$471)+SUMIF($D$2:$D$471,D272,$I$2:$I$471)+SUMIF($D$2:$D$471,D272,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D272,D272)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D272,$D$1:D271,0),COLUMN($O$1)),MAX($O$1:O271)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E273<>\"\",VLOOKUP(E273,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D273<>\"\",SUMIF($D$2:$D$471,D273,$F$2:$F$471)+SUMIF($D$2:$D$471,D273,$I$2:$I$471)+SUMIF($D$2:$D$471,D273,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D273,D273)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D273,$D$1:D272,0),COLUMN($O$1)),MAX($O$1:O272)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E274<>\"\",VLOOKUP(E274,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D274<>\"\",SUMIF($D$2:$D$471,D274,$F$2:$F$471)+SUMIF($D$2:$D$471,D274,$I$2:$I$471)+SUMIF($D$2:$D$471,D274,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D274,D274)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D274,$D$1:D273,0),COLUMN($O$1)),MAX($O$1:O273)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E275<>\"\",VLOOKUP(E275,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D275<>\"\",SUMIF($D$2:$D$471,D275,$F$2:$F$471)+SUMIF($D$2:$D$471,D275,$I$2:$I$471)+SUMIF($D$2:$D$471,D275,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D275,D275)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D275,$D$1:D274,0),COLUMN($O$1)),MAX($O$1:O274)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E276<>\"\",VLOOKUP(E276,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D276<>\"\",SUMIF($D$2:$D$471,D276,$F$2:$F$471)+SUMIF($D$2:$D$471,D276,$I$2:$I$471)+SUMIF($D$2:$D$471,D276,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D276,D276)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D276,$D$1:D275,0),COLUMN($O$1)),MAX($O$1:O275)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E277<>\"\",VLOOKUP(E277,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D277<>\"\",SUMIF($D$2:$D$471,D277,$F$2:$F$471)+SUMIF($D$2:$D$471,D277,$I$2:$I$471)+SUMIF($D$2:$D$471,D277,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D277,D277)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D277,$D$1:D276,0),COLUMN($O$1)),MAX($O$1:O276)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E278<>\"\",VLOOKUP(E278,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D278<>\"\",SUMIF($D$2:$D$471,D278,$F$2:$F$471)+SUMIF($D$2:$D$471,D278,$I$2:$I$471)+SUMIF($D$2:$D$471,D278,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D278,D278)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D278,$D$1:D277,0),COLUMN($O$1)),MAX($O$1:O277)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E279<>\"\",VLOOKUP(E279,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D279<>\"\",SUMIF($D$2:$D$471,D279,$F$2:$F$471)+SUMIF($D$2:$D$471,D279,$I$2:$I$471)+SUMIF($D$2:$D$471,D279,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D279,D279)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D279,$D$1:D278,0),COLUMN($O$1)),MAX($O$1:O278)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E280<>\"\",VLOOKUP(E280,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D280<>\"\",SUMIF($D$2:$D$471,D280,$F$2:$F$471)+SUMIF($D$2:$D$471,D280,$I$2:$I$471)+SUMIF($D$2:$D$471,D280,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D280,D280)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D280,$D$1:D279,0),COLUMN($O$1)),MAX($O$1:O279)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E281<>\"\",VLOOKUP(E281,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D281<>\"\",SUMIF($D$2:$D$471,D281,$F$2:$F$471)+SUMIF($D$2:$D$471,D281,$I$2:$I$471)+SUMIF($D$2:$D$471,D281,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D281,D281)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D281,$D$1:D280,0),COLUMN($O$1)),MAX($O$1:O280)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E282<>\"\",VLOOKUP(E282,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D282<>\"\",SUMIF($D$2:$D$471,D282,$F$2:$F$471)+SUMIF($D$2:$D$471,D282,$I$2:$I$471)+SUMIF($D$2:$D$471,D282,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D282,D282)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D282,$D$1:D281,0),COLUMN($O$1)),MAX($O$1:O281)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E283<>\"\",VLOOKUP(E283,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D283<>\"\",SUMIF($D$2:$D$471,D283,$F$2:$F$471)+SUMIF($D$2:$D$471,D283,$I$2:$I$471)+SUMIF($D$2:$D$471,D283,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D283,D283)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D283,$D$1:D282,0),COLUMN($O$1)),MAX($O$1:O282)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E284<>\"\",VLOOKUP(E284,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D284<>\"\",SUMIF($D$2:$D$471,D284,$F$2:$F$471)+SUMIF($D$2:$D$471,D284,$I$2:$I$471)+SUMIF($D$2:$D$471,D284,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D284,D284)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D284,$D$1:D283,0),COLUMN($O$1)),MAX($O$1:O283)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E285<>\"\",VLOOKUP(E285,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D285<>\"\",SUMIF($D$2:$D$471,D285,$F$2:$F$471)+SUMIF($D$2:$D$471,D285,$I$2:$I$471)+SUMIF($D$2:$D$471,D285,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D285,D285)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D285,$D$1:D284,0),COLUMN($O$1)),MAX($O$1:O284)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E286<>\"\",VLOOKUP(E286,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D286<>\"\",SUMIF($D$2:$D$471,D286,$F$2:$F$471)+SUMIF($D$2:$D$471,D286,$I$2:$I$471)+SUMIF($D$2:$D$471,D286,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D286,D286)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D286,$D$1:D285,0),COLUMN($O$1)),MAX($O$1:O285)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E287<>\"\",VLOOKUP(E287,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D287<>\"\",SUMIF($D$2:$D$471,D287,$F$2:$F$471)+SUMIF($D$2:$D$471,D287,$I$2:$I$471)+SUMIF($D$2:$D$471,D287,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D287,D287)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D287,$D$1:D286,0),COLUMN($O$1)),MAX($O$1:O286)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E288<>\"\",VLOOKUP(E288,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D288<>\"\",SUMIF($D$2:$D$471,D288,$F$2:$F$471)+SUMIF($D$2:$D$471,D288,$I$2:$I$471)+SUMIF($D$2:$D$471,D288,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D288,D288)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D288,$D$1:D287,0),COLUMN($O$1)),MAX($O$1:O287)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E289<>\"\",VLOOKUP(E289,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D289<>\"\",SUMIF($D$2:$D$471,D289,$F$2:$F$471)+SUMIF($D$2:$D$471,D289,$I$2:$I$471)+SUMIF($D$2:$D$471,D289,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D289,D289)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D289,$D$1:D288,0),COLUMN($O$1)),MAX($O$1:O288)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E290<>\"\",VLOOKUP(E290,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D290<>\"\",SUMIF($D$2:$D$471,D290,$F$2:$F$471)+SUMIF($D$2:$D$471,D290,$I$2:$I$471)+SUMIF($D$2:$D$471,D290,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D290,D290)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D290,$D$1:D289,0),COLUMN($O$1)),MAX($O$1:O289)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E291<>\"\",VLOOKUP(E291,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D291<>\"\",SUMIF($D$2:$D$471,D291,$F$2:$F$471)+SUMIF($D$2:$D$471,D291,$I$2:$I$471)+SUMIF($D$2:$D$471,D291,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D291,D291)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D291,$D$1:D290,0),COLUMN($O$1)),MAX($O$1:O290)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E292<>\"\",VLOOKUP(E292,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D292<>\"\",SUMIF($D$2:$D$471,D292,$F$2:$F$471)+SUMIF($D$2:$D$471,D292,$I$2:$I$471)+SUMIF($D$2:$D$471,D292,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D292,D292)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D292,$D$1:D291,0),COLUMN($O$1)),MAX($O$1:O291)+1),0)","v":0},""]
[null,{"$f":"IF(A293<>\"\",A293,\"\")","v":""},null,{"$f":"IF(E293<>\"\",VLOOKUP(E293,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,{"$f":"ROUND((F293*(G293/100)),2)","v":0},{"$f":"ROUND((F293*(H293/100)),2)","v":0},null,{"$f":"+F293+I293+J293-K293","v":0},null,{"$f":"IF(F293<>\"\",IF(MONTH(A293)<=3,1,IF(AND(MONTH(A293)>3,MONTH(A293)<=6),2,IF(AND(MONTH(A293)>6,MONTH(A293)<=9),3,4))),\"\")","v":""},{"$f":"IF(AND(D293<>\"\",SUMIF($D$2:$D$471,D293,$F$2:$F$471)+SUMIF($D$2:$D$471,D293,$I$2:$I$471)+SUMIF($D$2:$D$471,D293,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D293,D293)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D293,$D$1:D292,0),COLUMN($O$1)),MAX($O$1:O292)+1),0)","v":0},{"$f":"IF(A293<>\"\",MONTH(A293),\"\")","v":""}]
[null,"",null,{"$f":"IF(E294<>\"\",VLOOKUP(E294,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D294<>\"\",SUMIF($D$2:$D$471,D294,$F$2:$F$471)+SUMIF($D$2:$D$471,D294,$I$2:$I$471)+SUMIF($D$2:$D$471,D294,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D294,D294)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D294,$D$1:D293,0),COLUMN($O$1)),MAX($O$1:O293)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E295<>\"\",VLOOKUP(E295,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D295<>\"\",SUMIF($D$2:$D$471,D295,$F$2:$F$471)+SUMIF($D$2:$D$471,D295,$I$2:$I$471)+SUMIF($D$2:$D$471,D295,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D295,D295)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D295,$D$1:D294,0),COLUMN($O$1)),MAX($O$1:O294)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E296<>\"\",VLOOKUP(E296,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D296<>\"\",SUMIF($D$2:$D$471,D296,$F$2:$F$471)+SUMIF($D$2:$D$471,D296,$I$2:$I$471)+SUMIF($D$2:$D$471,D296,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D296,D296)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D296,$D$1:D295,0),COLUMN($O$1)),MAX($O$1:O295)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E297<>\"\",VLOOKUP(E297,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D297<>\"\",SUMIF($D$2:$D$471,D297,$F$2:$F$471)+SUMIF($D$2:$D$471,D297,$I$2:$I$471)+SUMIF($D$2:$D$471,D297,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D297,D297)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D297,$D$1:D296,0),COLUMN($O$1)),MAX($O$1:O296)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E298<>\"\",VLOOKUP(E298,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D298<>\"\",SUMIF($D$2:$D$471,D298,$F$2:$F$471)+SUMIF($D$2:$D$471,D298,$I$2:$I$471)+SUMIF($D$2:$D$471,D298,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D298,D298)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D298,$D$1:D297,0),COLUMN($O$1)),MAX($O$1:O297)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E299<>\"\",VLOOKUP(E299,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D299<>\"\",SUMIF($D$2:$D$471,D299,$F$2:$F$471)+SUMIF($D$2:$D$471,D299,$I$2:$I$471)+SUMIF($D$2:$D$471,D299,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D299,D299)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D299,$D$1:D298,0),COLUMN($O$1)),MAX($O$1:O298)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E300<>\"\",VLOOKUP(E300,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D300<>\"\",SUMIF($D$2:$D$471,D300,$F$2:$F$471)+SUMIF($D$2:$D$471,D300,$I$2:$I$471)+SUMIF($D$2:$D$471,D300,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D300,D300)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D300,$D$1:D299,0),COLUMN($O$1)),MAX($O$1:O299)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E301<>\"\",VLOOKUP(E301,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D301<>\"\",SUMIF($D$2:$D$471,D301,$F$2:$F$471)+SUMIF($D$2:$D$471,D301,$I$2:$I$471)+SUMIF($D$2:$D$471,D301,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D301,D301)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D301,$D$1:D300,0),COLUMN($O$1)),MAX($O$1:O300)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E302<>\"\",VLOOKUP(E302,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D302<>\"\",SUMIF($D$2:$D$471,D302,$F$2:$F$471)+SUMIF($D$2:$D$471,D302,$I$2:$I$471)+SUMIF($D$2:$D$471,D302,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D302,D302)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D302,$D$1:D301,0),COLUMN($O$1)),MAX($O$1:O301)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E303<>\"\",VLOOKUP(E303,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D303<>\"\",SUMIF($D$2:$D$471,D303,$F$2:$F$471)+SUMIF($D$2:$D$471,D303,$I$2:$I$471)+SUMIF($D$2:$D$471,D303,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D303,D303)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D303,$D$1:D302,0),COLUMN($O$1)),MAX($O$1:O302)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E304<>\"\",VLOOKUP(E304,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D304<>\"\",SUMIF($D$2:$D$471,D304,$F$2:$F$471)+SUMIF($D$2:$D$471,D304,$I$2:$I$471)+SUMIF($D$2:$D$471,D304,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D304,D304)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D304,$D$1:D303,0),COLUMN($O$1)),MAX($O$1:O303)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E305<>\"\",VLOOKUP(E305,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D305<>\"\",SUMIF($D$2:$D$471,D305,$F$2:$F$471)+SUMIF($D$2:$D$471,D305,$I$2:$I$471)+SUMIF($D$2:$D$471,D305,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D305,D305)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D305,$D$1:D304,0),COLUMN($O$1)),MAX($O$1:O304)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E306<>\"\",VLOOKUP(E306,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D306<>\"\",SUMIF($D$2:$D$471,D306,$F$2:$F$471)+SUMIF($D$2:$D$471,D306,$I$2:$I$471)+SUMIF($D$2:$D$471,D306,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D306,D306)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D306,$D$1:D305,0),COLUMN($O$1)),MAX($O$1:O305)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E307<>\"\",VLOOKUP(E307,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D307<>\"\",SUMIF($D$2:$D$471,D307,$F$2:$F$471)+SUMIF($D$2:$D$471,D307,$I$2:$I$471)+SUMIF($D$2:$D$471,D307,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D307,D307)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D307,$D$1:D306,0),COLUMN($O$1)),MAX($O$1:O306)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E308<>\"\",VLOOKUP(E308,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D308<>\"\",SUMIF($D$2:$D$471,D308,$F$2:$F$471)+SUMIF($D$2:$D$471,D308,$I$2:$I$471)+SUMIF($D$2:$D$471,D308,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D308,D308)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D308,$D$1:D307,0),COLUMN($O$1)),MAX($O$1:O307)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E309<>\"\",VLOOKUP(E309,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D309<>\"\",SUMIF($D$2:$D$471,D309,$F$2:$F$471)+SUMIF($D$2:$D$471,D309,$I$2:$I$471)+SUMIF($D$2:$D$471,D309,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D309,D309)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D309,$D$1:D308,0),COLUMN($O$1)),MAX($O$1:O308)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E310<>\"\",VLOOKUP(E310,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D310<>\"\",SUMIF($D$2:$D$471,D310,$F$2:$F$471)+SUMIF($D$2:$D$471,D310,$I$2:$I$471)+SUMIF($D$2:$D$471,D310,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D310,D310)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D310,$D$1:D309,0),COLUMN($O$1)),MAX($O$1:O309)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E311<>\"\",VLOOKUP(E311,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D311<>\"\",SUMIF($D$2:$D$471,D311,$F$2:$F$471)+SUMIF($D$2:$D$471,D311,$I$2:$I$471)+SUMIF($D$2:$D$471,D311,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D311,D311)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D311,$D$1:D310,0),COLUMN($O$1)),MAX($O$1:O310)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E312<>\"\",VLOOKUP(E312,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D312<>\"\",SUMIF($D$2:$D$471,D312,$F$2:$F$471)+SUMIF($D$2:$D$471,D312,$I$2:$I$471)+SUMIF($D$2:$D$471,D312,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D312,D312)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D312,$D$1:D311,0),COLUMN($O$1)),MAX($O$1:O311)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E313<>\"\",VLOOKUP(E313,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D313<>\"\",SUMIF($D$2:$D$471,D313,$F$2:$F$471)+SUMIF($D$2:$D$471,D313,$I$2:$I$471)+SUMIF($D$2:$D$471,D313,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D313,D313)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D313,$D$1:D312,0),COLUMN($O$1)),MAX($O$1:O312)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E314<>\"\",VLOOKUP(E314,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D314<>\"\",SUMIF($D$2:$D$471,D314,$F$2:$F$471)+SUMIF($D$2:$D$471,D314,$I$2:$I$471)+SUMIF($D$2:$D$471,D314,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D314,D314)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D314,$D$1:D313,0),COLUMN($O$1)),MAX($O$1:O313)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E315<>\"\",VLOOKUP(E315,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D315<>\"\",SUMIF($D$2:$D$471,D315,$F$2:$F$471)+SUMIF($D$2:$D$471,D315,$I$2:$I$471)+SUMIF($D$2:$D$471,D315,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D315,D315)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D315,$D$1:D314,0),COLUMN($O$1)),MAX($O$1:O314)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E316<>\"\",VLOOKUP(E316,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D316<>\"\",SUMIF($D$2:$D$471,D316,$F$2:$F$471)+SUMIF($D$2:$D$471,D316,$I$2:$I$471)+SUMIF($D$2:$D$471,D316,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D316,D316)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D316,$D$1:D315,0),COLUMN($O$1)),MAX($O$1:O315)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E317<>\"\",VLOOKUP(E317,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D317<>\"\",SUMIF($D$2:$D$471,D317,$F$2:$F$471)+SUMIF($D$2:$D$471,D317,$I$2:$I$471)+SUMIF($D$2:$D$471,D317,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D317,D317)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D317,$D$1:D316,0),COLUMN($O$1)),MAX($O$1:O316)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E318<>\"\",VLOOKUP(E318,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D318<>\"\",SUMIF($D$2:$D$471,D318,$F$2:$F$471)+SUMIF($D$2:$D$471,D318,$I$2:$I$471)+SUMIF($D$2:$D$471,D318,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D318,D318)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D318,$D$1:D317,0),COLUMN($O$1)),MAX($O$1:O317)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E319<>\"\",VLOOKUP(E319,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D319<>\"\",SUMIF($D$2:$D$471,D319,$F$2:$F$471)+SUMIF($D$2:$D$471,D319,$I$2:$I$471)+SUMIF($D$2:$D$471,D319,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D319,D319)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D319,$D$1:D318,0),COLUMN($O$1)),MAX($O$1:O318)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E320<>\"\",VLOOKUP(E320,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D320<>\"\",SUMIF($D$2:$D$471,D320,$F$2:$F$471)+SUMIF($D$2:$D$471,D320,$I$2:$I$471)+SUMIF($D$2:$D$471,D320,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D320,D320)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D320,$D$1:D319,0),COLUMN($O$1)),MAX($O$1:O319)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E321<>\"\",VLOOKUP(E321,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D321<>\"\",SUMIF($D$2:$D$471,D321,$F$2:$F$471)+SUMIF($D$2:$D$471,D321,$I$2:$I$471)+SUMIF($D$2:$D$471,D321,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D321,D321)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D321,$D$1:D320,0),COLUMN($O$1)),MAX($O$1:O320)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E322<>\"\",VLOOKUP(E322,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D322<>\"\",SUMIF($D$2:$D$471,D322,$F$2:$F$471)+SUMIF($D$2:$D$471,D322,$I$2:$I$471)+SUMIF($D$2:$D$471,D322,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D322,D322)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D322,$D$1:D321,0),COLUMN($O$1)),MAX($O$1:O321)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E323<>\"\",VLOOKUP(E323,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D323<>\"\",SUMIF($D$2:$D$471,D323,$F$2:$F$471)+SUMIF($D$2:$D$471,D323,$I$2:$I$471)+SUMIF($D$2:$D$471,D323,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D323,D323)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D323,$D$1:D322,0),COLUMN($O$1)),MAX($O$1:O322)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E324<>\"\",VLOOKUP(E324,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D324<>\"\",SUMIF($D$2:$D$471,D324,$F$2:$F$471)+SUMIF($D$2:$D$471,D324,$I$2:$I$471)+SUMIF($D$2:$D$471,D324,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D324,D324)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D324,$D$1:D323,0),COLUMN($O$1)),MAX($O$1:O323)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E325<>\"\",VLOOKUP(E325,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D325<>\"\",SUMIF($D$2:$D$471,D325,$F$2:$F$471)+SUMIF($D$2:$D$471,D325,$I$2:$I$471)+SUMIF($D$2:$D$471,D325,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D325,D325)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D325,$D$1:D324,0),COLUMN($O$1)),MAX($O$1:O324)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E326<>\"\",VLOOKUP(E326,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D326<>\"\",SUMIF($D$2:$D$471,D326,$F$2:$F$471)+SUMIF($D$2:$D$471,D326,$I$2:$I$471)+SUMIF($D$2:$D$471,D326,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D326,D326)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D326,$D$1:D325,0),COLUMN($O$1)),MAX($O$1:O325)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E327<>\"\",VLOOKUP(E327,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D327<>\"\",SUMIF($D$2:$D$471,D327,$F$2:$F$471)+SUMIF($D$2:$D$471,D327,$I$2:$I$471)+SUMIF($D$2:$D$471,D327,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D327,D327)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D327,$D$1:D326,0),COLUMN($O$1)),MAX($O$1:O326)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E328<>\"\",VLOOKUP(E328,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D328<>\"\",SUMIF($D$2:$D$471,D328,$F$2:$F$471)+SUMIF($D$2:$D$471,D328,$I$2:$I$471)+SUMIF($D$2:$D$471,D328,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D328,D328)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D328,$D$1:D327,0),COLUMN($O$1)),MAX($O$1:O327)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E329<>\"\",VLOOKUP(E329,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D329<>\"\",SUMIF($D$2:$D$471,D329,$F$2:$F$471)+SUMIF($D$2:$D$471,D329,$I$2:$I$471)+SUMIF($D$2:$D$471,D329,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D329,D329)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D329,$D$1:D328,0),COLUMN($O$1)),MAX($O$1:O328)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E330<>\"\",VLOOKUP(E330,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D330<>\"\",SUMIF($D$2:$D$471,D330,$F$2:$F$471)+SUMIF($D$2:$D$471,D330,$I$2:$I$471)+SUMIF($D$2:$D$471,D330,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D330,D330)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D330,$D$1:D329,0),COLUMN($O$1)),MAX($O$1:O329)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E331<>\"\",VLOOKUP(E331,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D331<>\"\",SUMIF($D$2:$D$471,D331,$F$2:$F$471)+SUMIF($D$2:$D$471,D331,$I$2:$I$471)+SUMIF($D$2:$D$471,D331,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D331,D331)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D331,$D$1:D330,0),COLUMN($O$1)),MAX($O$1:O330)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E332<>\"\",VLOOKUP(E332,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D332<>\"\",SUMIF($D$2:$D$471,D332,$F$2:$F$471)+SUMIF($D$2:$D$471,D332,$I$2:$I$471)+SUMIF($D$2:$D$471,D332,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D332,D332)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D332,$D$1:D331,0),COLUMN($O$1)),MAX($O$1:O331)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E333<>\"\",VLOOKUP(E333,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D333<>\"\",SUMIF($D$2:$D$471,D333,$F$2:$F$471)+SUMIF($D$2:$D$471,D333,$I$2:$I$471)+SUMIF($D$2:$D$471,D333,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D333,D333)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D333,$D$1:D332,0),COLUMN($O$1)),MAX($O$1:O332)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E334<>\"\",VLOOKUP(E334,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D334<>\"\",SUMIF($D$2:$D$471,D334,$F$2:$F$471)+SUMIF($D$2:$D$471,D334,$I$2:$I$471)+SUMIF($D$2:$D$471,D334,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D334,D334)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D334,$D$1:D333,0),COLUMN($O$1)),MAX($O$1:O333)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E335<>\"\",VLOOKUP(E335,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D335<>\"\",SUMIF($D$2:$D$471,D335,$F$2:$F$471)+SUMIF($D$2:$D$471,D335,$I$2:$I$471)+SUMIF($D$2:$D$471,D335,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D335,D335)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D335,$D$1:D334,0),COLUMN($O$1)),MAX($O$1:O334)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E336<>\"\",VLOOKUP(E336,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D336<>\"\",SUMIF($D$2:$D$471,D336,$F$2:$F$471)+SUMIF($D$2:$D$471,D336,$I$2:$I$471)+SUMIF($D$2:$D$471,D336,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D336,D336)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D336,$D$1:D335,0),COLUMN($O$1)),MAX($O$1:O335)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E337<>\"\",VLOOKUP(E337,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D337<>\"\",SUMIF($D$2:$D$471,D337,$F$2:$F$471)+SUMIF($D$2:$D$471,D337,$I$2:$I$471)+SUMIF($D$2:$D$471,D337,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D337,D337)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D337,$D$1:D336,0),COLUMN($O$1)),MAX($O$1:O336)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E338<>\"\",VLOOKUP(E338,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D338<>\"\",SUMIF($D$2:$D$471,D338,$F$2:$F$471)+SUMIF($D$2:$D$471,D338,$I$2:$I$471)+SUMIF($D$2:$D$471,D338,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D338,D338)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D338,$D$1:D337,0),COLUMN($O$1)),MAX($O$1:O337)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E339<>\"\",VLOOKUP(E339,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D339<>\"\",SUMIF($D$2:$D$471,D339,$F$2:$F$471)+SUMIF($D$2:$D$471,D339,$I$2:$I$471)+SUMIF($D$2:$D$471,D339,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D339,D339)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D339,$D$1:D338,0),COLUMN($O$1)),MAX($O$1:O338)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E340<>\"\",VLOOKUP(E340,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D340<>\"\",SUMIF($D$2:$D$471,D340,$F$2:$F$471)+SUMIF($D$2:$D$471,D340,$I$2:$I$471)+SUMIF($D$2:$D$471,D340,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D340,D340)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D340,$D$1:D339,0),COLUMN($O$1)),MAX($O$1:O339)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E341<>\"\",VLOOKUP(E341,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D341<>\"\",SUMIF($D$2:$D$471,D341,$F$2:$F$471)+SUMIF($D$2:$D$471,D341,$I$2:$I$471)+SUMIF($D$2:$D$471,D341,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D341,D341)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D341,$D$1:D340,0),COLUMN($O$1)),MAX($O$1:O340)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E342<>\"\",VLOOKUP(E342,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D342<>\"\",SUMIF($D$2:$D$471,D342,$F$2:$F$471)+SUMIF($D$2:$D$471,D342,$I$2:$I$471)+SUMIF($D$2:$D$471,D342,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D342,D342)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D342,$D$1:D341,0),COLUMN($O$1)),MAX($O$1:O341)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E343<>\"\",VLOOKUP(E343,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D343<>\"\",SUMIF($D$2:$D$471,D343,$F$2:$F$471)+SUMIF($D$2:$D$471,D343,$I$2:$I$471)+SUMIF($D$2:$D$471,D343,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D343,D343)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D343,$D$1:D342,0),COLUMN($O$1)),MAX($O$1:O342)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E344<>\"\",VLOOKUP(E344,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D344<>\"\",SUMIF($D$2:$D$471,D344,$F$2:$F$471)+SUMIF($D$2:$D$471,D344,$I$2:$I$471)+SUMIF($D$2:$D$471,D344,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D344,D344)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D344,$D$1:D343,0),COLUMN($O$1)),MAX($O$1:O343)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E345<>\"\",VLOOKUP(E345,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D345<>\"\",SUMIF($D$2:$D$471,D345,$F$2:$F$471)+SUMIF($D$2:$D$471,D345,$I$2:$I$471)+SUMIF($D$2:$D$471,D345,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D345,D345)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D345,$D$1:D344,0),COLUMN($O$1)),MAX($O$1:O344)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E346<>\"\",VLOOKUP(E346,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D346<>\"\",SUMIF($D$2:$D$471,D346,$F$2:$F$471)+SUMIF($D$2:$D$471,D346,$I$2:$I$471)+SUMIF($D$2:$D$471,D346,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D346,D346)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D346,$D$1:D345,0),COLUMN($O$1)),MAX($O$1:O345)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E347<>\"\",VLOOKUP(E347,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D347<>\"\",SUMIF($D$2:$D$471,D347,$F$2:$F$471)+SUMIF($D$2:$D$471,D347,$I$2:$I$471)+SUMIF($D$2:$D$471,D347,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D347,D347)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D347,$D$1:D346,0),COLUMN($O$1)),MAX($O$1:O346)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E348<>\"\",VLOOKUP(E348,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D348<>\"\",SUMIF($D$2:$D$471,D348,$F$2:$F$471)+SUMIF($D$2:$D$471,D348,$I$2:$I$471)+SUMIF($D$2:$D$471,D348,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D348,D348)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D348,$D$1:D347,0),COLUMN($O$1)),MAX($O$1:O347)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E349<>\"\",VLOOKUP(E349,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D349<>\"\",SUMIF($D$2:$D$471,D349,$F$2:$F$471)+SUMIF($D$2:$D$471,D349,$I$2:$I$471)+SUMIF($D$2:$D$471,D349,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D349,D349)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D349,$D$1:D348,0),COLUMN($O$1)),MAX($O$1:O348)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E350<>\"\",VLOOKUP(E350,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D350<>\"\",SUMIF($D$2:$D$471,D350,$F$2:$F$471)+SUMIF($D$2:$D$471,D350,$I$2:$I$471)+SUMIF($D$2:$D$471,D350,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D350,D350)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D350,$D$1:D349,0),COLUMN($O$1)),MAX($O$1:O349)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E351<>\"\",VLOOKUP(E351,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D351<>\"\",SUMIF($D$2:$D$471,D351,$F$2:$F$471)+SUMIF($D$2:$D$471,D351,$I$2:$I$471)+SUMIF($D$2:$D$471,D351,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D351,D351)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D351,$D$1:D350,0),COLUMN($O$1)),MAX($O$1:O350)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E352<>\"\",VLOOKUP(E352,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D352<>\"\",SUMIF($D$2:$D$471,D352,$F$2:$F$471)+SUMIF($D$2:$D$471,D352,$I$2:$I$471)+SUMIF($D$2:$D$471,D352,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D352,D352)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D352,$D$1:D351,0),COLUMN($O$1)),MAX($O$1:O351)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E353<>\"\",VLOOKUP(E353,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D353<>\"\",SUMIF($D$2:$D$471,D353,$F$2:$F$471)+SUMIF($D$2:$D$471,D353,$I$2:$I$471)+SUMIF($D$2:$D$471,D353,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D353,D353)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D353,$D$1:D352,0),COLUMN($O$1)),MAX($O$1:O352)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E354<>\"\",VLOOKUP(E354,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D354<>\"\",SUMIF($D$2:$D$471,D354,$F$2:$F$471)+SUMIF($D$2:$D$471,D354,$I$2:$I$471)+SUMIF($D$2:$D$471,D354,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D354,D354)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D354,$D$1:D353,0),COLUMN($O$1)),MAX($O$1:O353)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E355<>\"\",VLOOKUP(E355,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D355<>\"\",SUMIF($D$2:$D$471,D355,$F$2:$F$471)+SUMIF($D$2:$D$471,D355,$I$2:$I$471)+SUMIF($D$2:$D$471,D355,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D355,D355)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D355,$D$1:D354,0),COLUMN($O$1)),MAX($O$1:O354)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E356<>\"\",VLOOKUP(E356,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D356<>\"\",SUMIF($D$2:$D$471,D356,$F$2:$F$471)+SUMIF($D$2:$D$471,D356,$I$2:$I$471)+SUMIF($D$2:$D$471,D356,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D356,D356)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D356,$D$1:D355,0),COLUMN($O$1)),MAX($O$1:O355)+1),0)","v":0},""]
[null,{"$f":"IF(A357<>\"\",A357,\"\")","v":""},null,{"$f":"IF(E357<>\"\",VLOOKUP(E357,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,{"$f":"ROUND((F357*(G357/100)),2)","v":0},{"$f":"ROUND((F357*(H357/100)),2)","v":0},null,{"$f":"+F357+I357+J357-K357","v":0},null,{"$f":"IF(F357<>\"\",IF(MONTH(A357)<=3,1,IF(AND(MONTH(A357)>3,MONTH(A357)<=6),2,IF(AND(MONTH(A357)>6,MONTH(A357)<=9),3,4))),\"\")","v":""},{"$f":"IF(AND(D357<>\"\",SUMIF($D$2:$D$471,D357,$F$2:$F$471)+SUMIF($D$2:$D$471,D357,$I$2:$I$471)+SUMIF($D$2:$D$471,D357,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D357,D357)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D357,$D$1:D356,0),COLUMN($O$1)),MAX($O$1:O356)+1),0)","v":0},{"$f":"IF(A357<>\"\",MONTH(A357),\"\")","v":""}]
[null,"",null,{"$f":"IF(E358<>\"\",VLOOKUP(E358,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D358<>\"\",SUMIF($D$2:$D$471,D358,$F$2:$F$471)+SUMIF($D$2:$D$471,D358,$I$2:$I$471)+SUMIF($D$2:$D$471,D358,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D358,D358)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D358,$D$1:D357,0),COLUMN($O$1)),MAX($O$1:O357)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E359<>\"\",VLOOKUP(E359,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D359<>\"\",SUMIF($D$2:$D$471,D359,$F$2:$F$471)+SUMIF($D$2:$D$471,D359,$I$2:$I$471)+SUMIF($D$2:$D$471,D359,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D359,D359)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D359,$D$1:D358,0),COLUMN($O$1)),MAX($O$1:O358)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E360<>\"\",VLOOKUP(E360,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D360<>\"\",SUMIF($D$2:$D$471,D360,$F$2:$F$471)+SUMIF($D$2:$D$471,D360,$I$2:$I$471)+SUMIF($D$2:$D$471,D360,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D360,D360)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D360,$D$1:D359,0),COLUMN($O$1)),MAX($O$1:O359)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E361<>\"\",VLOOKUP(E361,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D361<>\"\",SUMIF($D$2:$D$471,D361,$F$2:$F$471)+SUMIF($D$2:$D$471,D361,$I$2:$I$471)+SUMIF($D$2:$D$471,D361,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D361,D361)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D361,$D$1:D360,0),COLUMN($O$1)),MAX($O$1:O360)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E362<>\"\",VLOOKUP(E362,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D362<>\"\",SUMIF($D$2:$D$471,D362,$F$2:$F$471)+SUMIF($D$2:$D$471,D362,$I$2:$I$471)+SUMIF($D$2:$D$471,D362,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D362,D362)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D362,$D$1:D361,0),COLUMN($O$1)),MAX($O$1:O361)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E363<>\"\",VLOOKUP(E363,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D363<>\"\",SUMIF($D$2:$D$471,D363,$F$2:$F$471)+SUMIF($D$2:$D$471,D363,$I$2:$I$471)+SUMIF($D$2:$D$471,D363,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D363,D363)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D363,$D$1:D362,0),COLUMN($O$1)),MAX($O$1:O362)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E364<>\"\",VLOOKUP(E364,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D364<>\"\",SUMIF($D$2:$D$471,D364,$F$2:$F$471)+SUMIF($D$2:$D$471,D364,$I$2:$I$471)+SUMIF($D$2:$D$471,D364,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D364,D364)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D364,$D$1:D363,0),COLUMN($O$1)),MAX($O$1:O363)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E365<>\"\",VLOOKUP(E365,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D365<>\"\",SUMIF($D$2:$D$471,D365,$F$2:$F$471)+SUMIF($D$2:$D$471,D365,$I$2:$I$471)+SUMIF($D$2:$D$471,D365,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D365,D365)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D365,$D$1:D364,0),COLUMN($O$1)),MAX($O$1:O364)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E366<>\"\",VLOOKUP(E366,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D366<>\"\",SUMIF($D$2:$D$471,D366,$F$2:$F$471)+SUMIF($D$2:$D$471,D366,$I$2:$I$471)+SUMIF($D$2:$D$471,D366,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D366,D366)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D366,$D$1:D365,0),COLUMN($O$1)),MAX($O$1:O365)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E367<>\"\",VLOOKUP(E367,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D367<>\"\",SUMIF($D$2:$D$471,D367,$F$2:$F$471)+SUMIF($D$2:$D$471,D367,$I$2:$I$471)+SUMIF($D$2:$D$471,D367,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D367,D367)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D367,$D$1:D366,0),COLUMN($O$1)),MAX($O$1:O366)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E368<>\"\",VLOOKUP(E368,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D368<>\"\",SUMIF($D$2:$D$471,D368,$F$2:$F$471)+SUMIF($D$2:$D$471,D368,$I$2:$I$471)+SUMIF($D$2:$D$471,D368,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D368,D368)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D368,$D$1:D367,0),COLUMN($O$1)),MAX($O$1:O367)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E369<>\"\",VLOOKUP(E369,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D369<>\"\",SUMIF($D$2:$D$471,D369,$F$2:$F$471)+SUMIF($D$2:$D$471,D369,$I$2:$I$471)+SUMIF($D$2:$D$471,D369,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D369,D369)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D369,$D$1:D368,0),COLUMN($O$1)),MAX($O$1:O368)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E370<>\"\",VLOOKUP(E370,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D370<>\"\",SUMIF($D$2:$D$471,D370,$F$2:$F$471)+SUMIF($D$2:$D$471,D370,$I$2:$I$471)+SUMIF($D$2:$D$471,D370,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D370,D370)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D370,$D$1:D369,0),COLUMN($O$1)),MAX($O$1:O369)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E371<>\"\",VLOOKUP(E371,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D371<>\"\",SUMIF($D$2:$D$471,D371,$F$2:$F$471)+SUMIF($D$2:$D$471,D371,$I$2:$I$471)+SUMIF($D$2:$D$471,D371,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D371,D371)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D371,$D$1:D370,0),COLUMN($O$1)),MAX($O$1:O370)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E372<>\"\",VLOOKUP(E372,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D372<>\"\",SUMIF($D$2:$D$471,D372,$F$2:$F$471)+SUMIF($D$2:$D$471,D372,$I$2:$I$471)+SUMIF($D$2:$D$471,D372,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D372,D372)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D372,$D$1:D371,0),COLUMN($O$1)),MAX($O$1:O371)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E373<>\"\",VLOOKUP(E373,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D373<>\"\",SUMIF($D$2:$D$471,D373,$F$2:$F$471)+SUMIF($D$2:$D$471,D373,$I$2:$I$471)+SUMIF($D$2:$D$471,D373,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D373,D373)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D373,$D$1:D372,0),COLUMN($O$1)),MAX($O$1:O372)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E374<>\"\",VLOOKUP(E374,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D374<>\"\",SUMIF($D$2:$D$471,D374,$F$2:$F$471)+SUMIF($D$2:$D$471,D374,$I$2:$I$471)+SUMIF($D$2:$D$471,D374,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D374,D374)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D374,$D$1:D373,0),COLUMN($O$1)),MAX($O$1:O373)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E375<>\"\",VLOOKUP(E375,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D375<>\"\",SUMIF($D$2:$D$471,D375,$F$2:$F$471)+SUMIF($D$2:$D$471,D375,$I$2:$I$471)+SUMIF($D$2:$D$471,D375,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D375,D375)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D375,$D$1:D374,0),COLUMN($O$1)),MAX($O$1:O374)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E376<>\"\",VLOOKUP(E376,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D376<>\"\",SUMIF($D$2:$D$471,D376,$F$2:$F$471)+SUMIF($D$2:$D$471,D376,$I$2:$I$471)+SUMIF($D$2:$D$471,D376,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D376,D376)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D376,$D$1:D375,0),COLUMN($O$1)),MAX($O$1:O375)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E377<>\"\",VLOOKUP(E377,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D377<>\"\",SUMIF($D$2:$D$471,D377,$F$2:$F$471)+SUMIF($D$2:$D$471,D377,$I$2:$I$471)+SUMIF($D$2:$D$471,D377,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D377,D377)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D377,$D$1:D376,0),COLUMN($O$1)),MAX($O$1:O376)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E378<>\"\",VLOOKUP(E378,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D378<>\"\",SUMIF($D$2:$D$471,D378,$F$2:$F$471)+SUMIF($D$2:$D$471,D378,$I$2:$I$471)+SUMIF($D$2:$D$471,D378,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D378,D378)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D378,$D$1:D377,0),COLUMN($O$1)),MAX($O$1:O377)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E379<>\"\",VLOOKUP(E379,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D379<>\"\",SUMIF($D$2:$D$471,D379,$F$2:$F$471)+SUMIF($D$2:$D$471,D379,$I$2:$I$471)+SUMIF($D$2:$D$471,D379,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D379,D379)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D379,$D$1:D378,0),COLUMN($O$1)),MAX($O$1:O378)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E380<>\"\",VLOOKUP(E380,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D380<>\"\",SUMIF($D$2:$D$471,D380,$F$2:$F$471)+SUMIF($D$2:$D$471,D380,$I$2:$I$471)+SUMIF($D$2:$D$471,D380,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D380,D380)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D380,$D$1:D379,0),COLUMN($O$1)),MAX($O$1:O379)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E381<>\"\",VLOOKUP(E381,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D381<>\"\",SUMIF($D$2:$D$471,D381,$F$2:$F$471)+SUMIF($D$2:$D$471,D381,$I$2:$I$471)+SUMIF($D$2:$D$471,D381,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D381,D381)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D381,$D$1:D380,0),COLUMN($O$1)),MAX($O$1:O380)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E382<>\"\",VLOOKUP(E382,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D382<>\"\",SUMIF($D$2:$D$471,D382,$F$2:$F$471)+SUMIF($D$2:$D$471,D382,$I$2:$I$471)+SUMIF($D$2:$D$471,D382,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D382,D382)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D382,$D$1:D381,0),COLUMN($O$1)),MAX($O$1:O381)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E383<>\"\",VLOOKUP(E383,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D383<>\"\",SUMIF($D$2:$D$471,D383,$F$2:$F$471)+SUMIF($D$2:$D$471,D383,$I$2:$I$471)+SUMIF($D$2:$D$471,D383,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D383,D383)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D383,$D$1:D382,0),COLUMN($O$1)),MAX($O$1:O382)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E384<>\"\",VLOOKUP(E384,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D384<>\"\",SUMIF($D$2:$D$471,D384,$F$2:$F$471)+SUMIF($D$2:$D$471,D384,$I$2:$I$471)+SUMIF($D$2:$D$471,D384,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D384,D384)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D384,$D$1:D383,0),COLUMN($O$1)),MAX($O$1:O383)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E385<>\"\",VLOOKUP(E385,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D385<>\"\",SUMIF($D$2:$D$471,D385,$F$2:$F$471)+SUMIF($D$2:$D$471,D385,$I$2:$I$471)+SUMIF($D$2:$D$471,D385,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D385,D385)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D385,$D$1:D384,0),COLUMN($O$1)),MAX($O$1:O384)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E386<>\"\",VLOOKUP(E386,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D386<>\"\",SUMIF($D$2:$D$471,D386,$F$2:$F$471)+SUMIF($D$2:$D$471,D386,$I$2:$I$471)+SUMIF($D$2:$D$471,D386,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D386,D386)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D386,$D$1:D385,0),COLUMN($O$1)),MAX($O$1:O385)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E387<>\"\",VLOOKUP(E387,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D387<>\"\",SUMIF($D$2:$D$471,D387,$F$2:$F$471)+SUMIF($D$2:$D$471,D387,$I$2:$I$471)+SUMIF($D$2:$D$471,D387,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D387,D387)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D387,$D$1:D386,0),COLUMN($O$1)),MAX($O$1:O386)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E388<>\"\",VLOOKUP(E388,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D388<>\"\",SUMIF($D$2:$D$471,D388,$F$2:$F$471)+SUMIF($D$2:$D$471,D388,$I$2:$I$471)+SUMIF($D$2:$D$471,D388,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D388,D388)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D388,$D$1:D387,0),COLUMN($O$1)),MAX($O$1:O387)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E389<>\"\",VLOOKUP(E389,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D389<>\"\",SUMIF($D$2:$D$471,D389,$F$2:$F$471)+SUMIF($D$2:$D$471,D389,$I$2:$I$471)+SUMIF($D$2:$D$471,D389,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D389,D389)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D389,$D$1:D388,0),COLUMN($O$1)),MAX($O$1:O388)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E390<>\"\",VLOOKUP(E390,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D390<>\"\",SUMIF($D$2:$D$471,D390,$F$2:$F$471)+SUMIF($D$2:$D$471,D390,$I$2:$I$471)+SUMIF($D$2:$D$471,D390,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D390,D390)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D390,$D$1:D389,0),COLUMN($O$1)),MAX($O$1:O389)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E391<>\"\",VLOOKUP(E391,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D391<>\"\",SUMIF($D$2:$D$471,D391,$F$2:$F$471)+SUMIF($D$2:$D$471,D391,$I$2:$I$471)+SUMIF($D$2:$D$471,D391,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D391,D391)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D391,$D$1:D390,0),COLUMN($O$1)),MAX($O$1:O390)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E392<>\"\",VLOOKUP(E392,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D392<>\"\",SUMIF($D$2:$D$471,D392,$F$2:$F$471)+SUMIF($D$2:$D$471,D392,$I$2:$I$471)+SUMIF($D$2:$D$471,D392,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D392,D392)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D392,$D$1:D391,0),COLUMN($O$1)),MAX($O$1:O391)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E393<>\"\",VLOOKUP(E393,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D393<>\"\",SUMIF($D$2:$D$471,D393,$F$2:$F$471)+SUMIF($D$2:$D$471,D393,$I$2:$I$471)+SUMIF($D$2:$D$471,D393,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D393,D393)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D393,$D$1:D392,0),COLUMN($O$1)),MAX($O$1:O392)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E394<>\"\",VLOOKUP(E394,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D394<>\"\",SUMIF($D$2:$D$471,D394,$F$2:$F$471)+SUMIF($D$2:$D$471,D394,$I$2:$I$471)+SUMIF($D$2:$D$471,D394,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D394,D394)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D394,$D$1:D393,0),COLUMN($O$1)),MAX($O$1:O393)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E395<>\"\",VLOOKUP(E395,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D395<>\"\",SUMIF($D$2:$D$471,D395,$F$2:$F$471)+SUMIF($D$2:$D$471,D395,$I$2:$I$471)+SUMIF($D$2:$D$471,D395,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D395,D395)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D395,$D$1:D394,0),COLUMN($O$1)),MAX($O$1:O394)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E396<>\"\",VLOOKUP(E396,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D396<>\"\",SUMIF($D$2:$D$471,D396,$F$2:$F$471)+SUMIF($D$2:$D$471,D396,$I$2:$I$471)+SUMIF($D$2:$D$471,D396,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D396,D396)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D396,$D$1:D395,0),COLUMN($O$1)),MAX($O$1:O395)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E397<>\"\",VLOOKUP(E397,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D397<>\"\",SUMIF($D$2:$D$471,D397,$F$2:$F$471)+SUMIF($D$2:$D$471,D397,$I$2:$I$471)+SUMIF($D$2:$D$471,D397,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D397,D397)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D397,$D$1:D396,0),COLUMN($O$1)),MAX($O$1:O396)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E398<>\"\",VLOOKUP(E398,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D398<>\"\",SUMIF($D$2:$D$471,D398,$F$2:$F$471)+SUMIF($D$2:$D$471,D398,$I$2:$I$471)+SUMIF($D$2:$D$471,D398,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D398,D398)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D398,$D$1:D397,0),COLUMN($O$1)),MAX($O$1:O397)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E399<>\"\",VLOOKUP(E399,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D399<>\"\",SUMIF($D$2:$D$471,D399,$F$2:$F$471)+SUMIF($D$2:$D$471,D399,$I$2:$I$471)+SUMIF($D$2:$D$471,D399,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D399,D399)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D399,$D$1:D398,0),COLUMN($O$1)),MAX($O$1:O398)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E400<>\"\",VLOOKUP(E400,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D400<>\"\",SUMIF($D$2:$D$471,D400,$F$2:$F$471)+SUMIF($D$2:$D$471,D400,$I$2:$I$471)+SUMIF($D$2:$D$471,D400,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D400,D400)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D400,$D$1:D399,0),COLUMN($O$1)),MAX($O$1:O399)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E401<>\"\",VLOOKUP(E401,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D401<>\"\",SUMIF($D$2:$D$471,D401,$F$2:$F$471)+SUMIF($D$2:$D$471,D401,$I$2:$I$471)+SUMIF($D$2:$D$471,D401,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D401,D401)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D401,$D$1:D400,0),COLUMN($O$1)),MAX($O$1:O400)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E402<>\"\",VLOOKUP(E402,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D402<>\"\",SUMIF($D$2:$D$471,D402,$F$2:$F$471)+SUMIF($D$2:$D$471,D402,$I$2:$I$471)+SUMIF($D$2:$D$471,D402,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D402,D402)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D402,$D$1:D401,0),COLUMN($O$1)),MAX($O$1:O401)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E403<>\"\",VLOOKUP(E403,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D403<>\"\",SUMIF($D$2:$D$471,D403,$F$2:$F$471)+SUMIF($D$2:$D$471,D403,$I$2:$I$471)+SUMIF($D$2:$D$471,D403,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D403,D403)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D403,$D$1:D402,0),COLUMN($O$1)),MAX($O$1:O402)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E404<>\"\",VLOOKUP(E404,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D404<>\"\",SUMIF($D$2:$D$471,D404,$F$2:$F$471)+SUMIF($D$2:$D$471,D404,$I$2:$I$471)+SUMIF($D$2:$D$471,D404,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D404,D404)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D404,$D$1:D403,0),COLUMN($O$1)),MAX($O$1:O403)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E405<>\"\",VLOOKUP(E405,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D405<>\"\",SUMIF($D$2:$D$471,D405,$F$2:$F$471)+SUMIF($D$2:$D$471,D405,$I$2:$I$471)+SUMIF($D$2:$D$471,D405,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D405,D405)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D405,$D$1:D404,0),COLUMN($O$1)),MAX($O$1:O404)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E406<>\"\",VLOOKUP(E406,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D406<>\"\",SUMIF($D$2:$D$471,D406,$F$2:$F$471)+SUMIF($D$2:$D$471,D406,$I$2:$I$471)+SUMIF($D$2:$D$471,D406,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D406,D406)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D406,$D$1:D405,0),COLUMN($O$1)),MAX($O$1:O405)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E407<>\"\",VLOOKUP(E407,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D407<>\"\",SUMIF($D$2:$D$471,D407,$F$2:$F$471)+SUMIF($D$2:$D$471,D407,$I$2:$I$471)+SUMIF($D$2:$D$471,D407,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D407,D407)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D407,$D$1:D406,0),COLUMN($O$1)),MAX($O$1:O406)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E408<>\"\",VLOOKUP(E408,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D408<>\"\",SUMIF($D$2:$D$471,D408,$F$2:$F$471)+SUMIF($D$2:$D$471,D408,$I$2:$I$471)+SUMIF($D$2:$D$471,D408,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D408,D408)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D408,$D$1:D407,0),COLUMN($O$1)),MAX($O$1:O407)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E409<>\"\",VLOOKUP(E409,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D409<>\"\",SUMIF($D$2:$D$471,D409,$F$2:$F$471)+SUMIF($D$2:$D$471,D409,$I$2:$I$471)+SUMIF($D$2:$D$471,D409,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D409,D409)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D409,$D$1:D408,0),COLUMN($O$1)),MAX($O$1:O408)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E410<>\"\",VLOOKUP(E410,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D410<>\"\",SUMIF($D$2:$D$471,D410,$F$2:$F$471)+SUMIF($D$2:$D$471,D410,$I$2:$I$471)+SUMIF($D$2:$D$471,D410,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D410,D410)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D410,$D$1:D409,0),COLUMN($O$1)),MAX($O$1:O409)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E411<>\"\",VLOOKUP(E411,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D411<>\"\",SUMIF($D$2:$D$471,D411,$F$2:$F$471)+SUMIF($D$2:$D$471,D411,$I$2:$I$471)+SUMIF($D$2:$D$471,D411,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D411,D411)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D411,$D$1:D410,0),COLUMN($O$1)),MAX($O$1:O410)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E412<>\"\",VLOOKUP(E412,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D412<>\"\",SUMIF($D$2:$D$471,D412,$F$2:$F$471)+SUMIF($D$2:$D$471,D412,$I$2:$I$471)+SUMIF($D$2:$D$471,D412,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D412,D412)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D412,$D$1:D411,0),COLUMN($O$1)),MAX($O$1:O411)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E413<>\"\",VLOOKUP(E413,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D413<>\"\",SUMIF($D$2:$D$471,D413,$F$2:$F$471)+SUMIF($D$2:$D$471,D413,$I$2:$I$471)+SUMIF($D$2:$D$471,D413,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D413,D413)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D413,$D$1:D412,0),COLUMN($O$1)),MAX($O$1:O412)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E414<>\"\",VLOOKUP(E414,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D414<>\"\",SUMIF($D$2:$D$471,D414,$F$2:$F$471)+SUMIF($D$2:$D$471,D414,$I$2:$I$471)+SUMIF($D$2:$D$471,D414,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D414,D414)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D414,$D$1:D413,0),COLUMN($O$1)),MAX($O$1:O413)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E415<>\"\",VLOOKUP(E415,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D415<>\"\",SUMIF($D$2:$D$471,D415,$F$2:$F$471)+SUMIF($D$2:$D$471,D415,$I$2:$I$471)+SUMIF($D$2:$D$471,D415,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D415,D415)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D415,$D$1:D414,0),COLUMN($O$1)),MAX($O$1:O414)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E416<>\"\",VLOOKUP(E416,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D416<>\"\",SUMIF($D$2:$D$471,D416,$F$2:$F$471)+SUMIF($D$2:$D$471,D416,$I$2:$I$471)+SUMIF($D$2:$D$471,D416,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D416,D416)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D416,$D$1:D415,0),COLUMN($O$1)),MAX($O$1:O415)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E417<>\"\",VLOOKUP(E417,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D417<>\"\",SUMIF($D$2:$D$471,D417,$F$2:$F$471)+SUMIF($D$2:$D$471,D417,$I$2:$I$471)+SUMIF($D$2:$D$471,D417,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D417,D417)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D417,$D$1:D416,0),COLUMN($O$1)),MAX($O$1:O416)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E418<>\"\",VLOOKUP(E418,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D418<>\"\",SUMIF($D$2:$D$471,D418,$F$2:$F$471)+SUMIF($D$2:$D$471,D418,$I$2:$I$471)+SUMIF($D$2:$D$471,D418,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D418,D418)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D418,$D$1:D417,0),COLUMN($O$1)),MAX($O$1:O417)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E419<>\"\",VLOOKUP(E419,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D419<>\"\",SUMIF($D$2:$D$471,D419,$F$2:$F$471)+SUMIF($D$2:$D$471,D419,$I$2:$I$471)+SUMIF($D$2:$D$471,D419,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D419,D419)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D419,$D$1:D418,0),COLUMN($O$1)),MAX($O$1:O418)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E420<>\"\",VLOOKUP(E420,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D420<>\"\",SUMIF($D$2:$D$471,D420,$F$2:$F$471)+SUMIF($D$2:$D$471,D420,$I$2:$I$471)+SUMIF($D$2:$D$471,D420,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D420,D420)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D420,$D$1:D419,0),COLUMN($O$1)),MAX($O$1:O419)+1),0)","v":0},""]
[null,{"$f":"IF(A421<>\"\",A421,\"\")","v":""},null,{"$f":"IF(E421<>\"\",VLOOKUP(E421,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,{"$f":"ROUND((F421*(G421/100)),2)","v":0},{"$f":"ROUND((F421*(H421/100)),2)","v":0},null,{"$f":"+F421+I421+J421-K421","v":0},null,{"$f":"IF(F421<>\"\",IF(MONTH(A421)<=3,1,IF(AND(MONTH(A421)>3,MONTH(A421)<=6),2,IF(AND(MONTH(A421)>6,MONTH(A421)<=9),3,4))),\"\")","v":""},{"$f":"IF(AND(D421<>\"\",SUMIF($D$2:$D$471,D421,$F$2:$F$471)+SUMIF($D$2:$D$471,D421,$I$2:$I$471)+SUMIF($D$2:$D$471,D421,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D421,D421)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D421,$D$1:D420,0),COLUMN($O$1)),MAX($O$1:O420)+1),0)","v":0},{"$f":"IF(A421<>\"\",MONTH(A421),\"\")","v":""}]
[null,"",null,{"$f":"IF(E422<>\"\",VLOOKUP(E422,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D422<>\"\",SUMIF($D$2:$D$471,D422,$F$2:$F$471)+SUMIF($D$2:$D$471,D422,$I$2:$I$471)+SUMIF($D$2:$D$471,D422,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D422,D422)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D422,$D$1:D421,0),COLUMN($O$1)),MAX($O$1:O421)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E423<>\"\",VLOOKUP(E423,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D423<>\"\",SUMIF($D$2:$D$471,D423,$F$2:$F$471)+SUMIF($D$2:$D$471,D423,$I$2:$I$471)+SUMIF($D$2:$D$471,D423,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D423,D423)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D423,$D$1:D422,0),COLUMN($O$1)),MAX($O$1:O422)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E424<>\"\",VLOOKUP(E424,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D424<>\"\",SUMIF($D$2:$D$471,D424,$F$2:$F$471)+SUMIF($D$2:$D$471,D424,$I$2:$I$471)+SUMIF($D$2:$D$471,D424,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D424,D424)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D424,$D$1:D423,0),COLUMN($O$1)),MAX($O$1:O423)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E425<>\"\",VLOOKUP(E425,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D425<>\"\",SUMIF($D$2:$D$471,D425,$F$2:$F$471)+SUMIF($D$2:$D$471,D425,$I$2:$I$471)+SUMIF($D$2:$D$471,D425,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D425,D425)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D425,$D$1:D424,0),COLUMN($O$1)),MAX($O$1:O424)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E426<>\"\",VLOOKUP(E426,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D426<>\"\",SUMIF($D$2:$D$471,D426,$F$2:$F$471)+SUMIF($D$2:$D$471,D426,$I$2:$I$471)+SUMIF($D$2:$D$471,D426,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D426,D426)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D426,$D$1:D425,0),COLUMN($O$1)),MAX($O$1:O425)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E427<>\"\",VLOOKUP(E427,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D427<>\"\",SUMIF($D$2:$D$471,D427,$F$2:$F$471)+SUMIF($D$2:$D$471,D427,$I$2:$I$471)+SUMIF($D$2:$D$471,D427,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D427,D427)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D427,$D$1:D426,0),COLUMN($O$1)),MAX($O$1:O426)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E428<>\"\",VLOOKUP(E428,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D428<>\"\",SUMIF($D$2:$D$471,D428,$F$2:$F$471)+SUMIF($D$2:$D$471,D428,$I$2:$I$471)+SUMIF($D$2:$D$471,D428,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D428,D428)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D428,$D$1:D427,0),COLUMN($O$1)),MAX($O$1:O427)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E429<>\"\",VLOOKUP(E429,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D429<>\"\",SUMIF($D$2:$D$471,D429,$F$2:$F$471)+SUMIF($D$2:$D$471,D429,$I$2:$I$471)+SUMIF($D$2:$D$471,D429,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D429,D429)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D429,$D$1:D428,0),COLUMN($O$1)),MAX($O$1:O428)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E430<>\"\",VLOOKUP(E430,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D430<>\"\",SUMIF($D$2:$D$471,D430,$F$2:$F$471)+SUMIF($D$2:$D$471,D430,$I$2:$I$471)+SUMIF($D$2:$D$471,D430,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D430,D430)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D430,$D$1:D429,0),COLUMN($O$1)),MAX($O$1:O429)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E431<>\"\",VLOOKUP(E431,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D431<>\"\",SUMIF($D$2:$D$471,D431,$F$2:$F$471)+SUMIF($D$2:$D$471,D431,$I$2:$I$471)+SUMIF($D$2:$D$471,D431,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D431,D431)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D431,$D$1:D430,0),COLUMN($O$1)),MAX($O$1:O430)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E432<>\"\",VLOOKUP(E432,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D432<>\"\",SUMIF($D$2:$D$471,D432,$F$2:$F$471)+SUMIF($D$2:$D$471,D432,$I$2:$I$471)+SUMIF($D$2:$D$471,D432,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D432,D432)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D432,$D$1:D431,0),COLUMN($O$1)),MAX($O$1:O431)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E433<>\"\",VLOOKUP(E433,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D433<>\"\",SUMIF($D$2:$D$471,D433,$F$2:$F$471)+SUMIF($D$2:$D$471,D433,$I$2:$I$471)+SUMIF($D$2:$D$471,D433,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D433,D433)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D433,$D$1:D432,0),COLUMN($O$1)),MAX($O$1:O432)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E434<>\"\",VLOOKUP(E434,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D434<>\"\",SUMIF($D$2:$D$471,D434,$F$2:$F$471)+SUMIF($D$2:$D$471,D434,$I$2:$I$471)+SUMIF($D$2:$D$471,D434,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D434,D434)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D434,$D$1:D433,0),COLUMN($O$1)),MAX($O$1:O433)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E435<>\"\",VLOOKUP(E435,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D435<>\"\",SUMIF($D$2:$D$471,D435,$F$2:$F$471)+SUMIF($D$2:$D$471,D435,$I$2:$I$471)+SUMIF($D$2:$D$471,D435,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D435,D435)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D435,$D$1:D434,0),COLUMN($O$1)),MAX($O$1:O434)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E436<>\"\",VLOOKUP(E436,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D436<>\"\",SUMIF($D$2:$D$471,D436,$F$2:$F$471)+SUMIF($D$2:$D$471,D436,$I$2:$I$471)+SUMIF($D$2:$D$471,D436,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D436,D436)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D436,$D$1:D435,0),COLUMN($O$1)),MAX($O$1:O435)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E437<>\"\",VLOOKUP(E437,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D437<>\"\",SUMIF($D$2:$D$471,D437,$F$2:$F$471)+SUMIF($D$2:$D$471,D437,$I$2:$I$471)+SUMIF($D$2:$D$471,D437,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D437,D437)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D437,$D$1:D436,0),COLUMN($O$1)),MAX($O$1:O436)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E438<>\"\",VLOOKUP(E438,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D438<>\"\",SUMIF($D$2:$D$471,D438,$F$2:$F$471)+SUMIF($D$2:$D$471,D438,$I$2:$I$471)+SUMIF($D$2:$D$471,D438,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D438,D438)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D438,$D$1:D437,0),COLUMN($O$1)),MAX($O$1:O437)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E439<>\"\",VLOOKUP(E439,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D439<>\"\",SUMIF($D$2:$D$471,D439,$F$2:$F$471)+SUMIF($D$2:$D$471,D439,$I$2:$I$471)+SUMIF($D$2:$D$471,D439,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D439,D439)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D439,$D$1:D438,0),COLUMN($O$1)),MAX($O$1:O438)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E440<>\"\",VLOOKUP(E440,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D440<>\"\",SUMIF($D$2:$D$471,D440,$F$2:$F$471)+SUMIF($D$2:$D$471,D440,$I$2:$I$471)+SUMIF($D$2:$D$471,D440,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D440,D440)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D440,$D$1:D439,0),COLUMN($O$1)),MAX($O$1:O439)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E441<>\"\",VLOOKUP(E441,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D441<>\"\",SUMIF($D$2:$D$471,D441,$F$2:$F$471)+SUMIF($D$2:$D$471,D441,$I$2:$I$471)+SUMIF($D$2:$D$471,D441,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D441,D441)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D441,$D$1:D440,0),COLUMN($O$1)),MAX($O$1:O440)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E442<>\"\",VLOOKUP(E442,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D442<>\"\",SUMIF($D$2:$D$471,D442,$F$2:$F$471)+SUMIF($D$2:$D$471,D442,$I$2:$I$471)+SUMIF($D$2:$D$471,D442,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D442,D442)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D442,$D$1:D441,0),COLUMN($O$1)),MAX($O$1:O441)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E443<>\"\",VLOOKUP(E443,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D443<>\"\",SUMIF($D$2:$D$471,D443,$F$2:$F$471)+SUMIF($D$2:$D$471,D443,$I$2:$I$471)+SUMIF($D$2:$D$471,D443,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D443,D443)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D443,$D$1:D442,0),COLUMN($O$1)),MAX($O$1:O442)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E444<>\"\",VLOOKUP(E444,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D444<>\"\",SUMIF($D$2:$D$471,D444,$F$2:$F$471)+SUMIF($D$2:$D$471,D444,$I$2:$I$471)+SUMIF($D$2:$D$471,D444,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D444,D444)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D444,$D$1:D443,0),COLUMN($O$1)),MAX($O$1:O443)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E445<>\"\",VLOOKUP(E445,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D445<>\"\",SUMIF($D$2:$D$471,D445,$F$2:$F$471)+SUMIF($D$2:$D$471,D445,$I$2:$I$471)+SUMIF($D$2:$D$471,D445,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D445,D445)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D445,$D$1:D444,0),COLUMN($O$1)),MAX($O$1:O444)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E446<>\"\",VLOOKUP(E446,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D446<>\"\",SUMIF($D$2:$D$471,D446,$F$2:$F$471)+SUMIF($D$2:$D$471,D446,$I$2:$I$471)+SUMIF($D$2:$D$471,D446,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D446,D446)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D446,$D$1:D445,0),COLUMN($O$1)),MAX($O$1:O445)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E447<>\"\",VLOOKUP(E447,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D447<>\"\",SUMIF($D$2:$D$471,D447,$F$2:$F$471)+SUMIF($D$2:$D$471,D447,$I$2:$I$471)+SUMIF($D$2:$D$471,D447,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D447,D447)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D447,$D$1:D446,0),COLUMN($O$1)),MAX($O$1:O446)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E448<>\"\",VLOOKUP(E448,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D448<>\"\",SUMIF($D$2:$D$471,D448,$F$2:$F$471)+SUMIF($D$2:$D$471,D448,$I$2:$I$471)+SUMIF($D$2:$D$471,D448,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D448,D448)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D448,$D$1:D447,0),COLUMN($O$1)),MAX($O$1:O447)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E449<>\"\",VLOOKUP(E449,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D449<>\"\",SUMIF($D$2:$D$471,D449,$F$2:$F$471)+SUMIF($D$2:$D$471,D449,$I$2:$I$471)+SUMIF($D$2:$D$471,D449,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D449,D449)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D449,$D$1:D448,0),COLUMN($O$1)),MAX($O$1:O448)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E450<>\"\",VLOOKUP(E450,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D450<>\"\",SUMIF($D$2:$D$471,D450,$F$2:$F$471)+SUMIF($D$2:$D$471,D450,$I$2:$I$471)+SUMIF($D$2:$D$471,D450,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D450,D450)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D450,$D$1:D449,0),COLUMN($O$1)),MAX($O$1:O449)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E451<>\"\",VLOOKUP(E451,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D451<>\"\",SUMIF($D$2:$D$471,D451,$F$2:$F$471)+SUMIF($D$2:$D$471,D451,$I$2:$I$471)+SUMIF($D$2:$D$471,D451,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D451,D451)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D451,$D$1:D450,0),COLUMN($O$1)),MAX($O$1:O450)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E452<>\"\",VLOOKUP(E452,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D452<>\"\",SUMIF($D$2:$D$471,D452,$F$2:$F$471)+SUMIF($D$2:$D$471,D452,$I$2:$I$471)+SUMIF($D$2:$D$471,D452,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D452,D452)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D452,$D$1:D451,0),COLUMN($O$1)),MAX($O$1:O451)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E453<>\"\",VLOOKUP(E453,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D453<>\"\",SUMIF($D$2:$D$471,D453,$F$2:$F$471)+SUMIF($D$2:$D$471,D453,$I$2:$I$471)+SUMIF($D$2:$D$471,D453,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D453,D453)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D453,$D$1:D452,0),COLUMN($O$1)),MAX($O$1:O452)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E454<>\"\",VLOOKUP(E454,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D454<>\"\",SUMIF($D$2:$D$471,D454,$F$2:$F$471)+SUMIF($D$2:$D$471,D454,$I$2:$I$471)+SUMIF($D$2:$D$471,D454,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D454,D454)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D454,$D$1:D453,0),COLUMN($O$1)),MAX($O$1:O453)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E455<>\"\",VLOOKUP(E455,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D455<>\"\",SUMIF($D$2:$D$471,D455,$F$2:$F$471)+SUMIF($D$2:$D$471,D455,$I$2:$I$471)+SUMIF($D$2:$D$471,D455,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D455,D455)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D455,$D$1:D454,0),COLUMN($O$1)),MAX($O$1:O454)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E456<>\"\",VLOOKUP(E456,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D456<>\"\",SUMIF($D$2:$D$471,D456,$F$2:$F$471)+SUMIF($D$2:$D$471,D456,$I$2:$I$471)+SUMIF($D$2:$D$471,D456,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D456,D456)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D456,$D$1:D455,0),COLUMN($O$1)),MAX($O$1:O455)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E457<>\"\",VLOOKUP(E457,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D457<>\"\",SUMIF($D$2:$D$471,D457,$F$2:$F$471)+SUMIF($D$2:$D$471,D457,$I$2:$I$471)+SUMIF($D$2:$D$471,D457,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D457,D457)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D457,$D$1:D456,0),COLUMN($O$1)),MAX($O$1:O456)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E458<>\"\",VLOOKUP(E458,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D458<>\"\",SUMIF($D$2:$D$471,D458,$F$2:$F$471)+SUMIF($D$2:$D$471,D458,$I$2:$I$471)+SUMIF($D$2:$D$471,D458,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D458,D458)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D458,$D$1:D457,0),COLUMN($O$1)),MAX($O$1:O457)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E459<>\"\",VLOOKUP(E459,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D459<>\"\",SUMIF($D$2:$D$471,D459,$F$2:$F$471)+SUMIF($D$2:$D$471,D459,$I$2:$I$471)+SUMIF($D$2:$D$471,D459,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D459,D459)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D459,$D$1:D458,0),COLUMN($O$1)),MAX($O$1:O458)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E460<>\"\",VLOOKUP(E460,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D460<>\"\",SUMIF($D$2:$D$471,D460,$F$2:$F$471)+SUMIF($D$2:$D$471,D460,$I$2:$I$471)+SUMIF($D$2:$D$471,D460,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D460,D460)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D460,$D$1:D459,0),COLUMN($O$1)),MAX($O$1:O459)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E461<>\"\",VLOOKUP(E461,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D461<>\"\",SUMIF($D$2:$D$471,D461,$F$2:$F$471)+SUMIF($D$2:$D$471,D461,$I$2:$I$471)+SUMIF($D$2:$D$471,D461,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D461,D461)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D461,$D$1:D460,0),COLUMN($O$1)),MAX($O$1:O460)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E462<>\"\",VLOOKUP(E462,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D462<>\"\",SUMIF($D$2:$D$471,D462,$F$2:$F$471)+SUMIF($D$2:$D$471,D462,$I$2:$I$471)+SUMIF($D$2:$D$471,D462,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D462,D462)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D462,$D$1:D461,0),COLUMN($O$1)),MAX($O$1:O461)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E463<>\"\",VLOOKUP(E463,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D463<>\"\",SUMIF($D$2:$D$471,D463,$F$2:$F$471)+SUMIF($D$2:$D$471,D463,$I$2:$I$471)+SUMIF($D$2:$D$471,D463,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D463,D463)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D463,$D$1:D462,0),COLUMN($O$1)),MAX($O$1:O462)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E464<>\"\",VLOOKUP(E464,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D464<>\"\",SUMIF($D$2:$D$471,D464,$F$2:$F$471)+SUMIF($D$2:$D$471,D464,$I$2:$I$471)+SUMIF($D$2:$D$471,D464,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D464,D464)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D464,$D$1:D463,0),COLUMN($O$1)),MAX($O$1:O463)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E465<>\"\",VLOOKUP(E465,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D465<>\"\",SUMIF($D$2:$D$471,D465,$F$2:$F$471)+SUMIF($D$2:$D$471,D465,$I$2:$I$471)+SUMIF($D$2:$D$471,D465,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D465,D465)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D465,$D$1:D464,0),COLUMN($O$1)),MAX($O$1:O464)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E466<>\"\",VLOOKUP(E466,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D466<>\"\",SUMIF($D$2:$D$471,D466,$F$2:$F$471)+SUMIF($D$2:$D$471,D466,$I$2:$I$471)+SUMIF($D$2:$D$471,D466,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D466,D466)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D466,$D$1:D465,0),COLUMN($O$1)),MAX($O$1:O465)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E467<>\"\",VLOOKUP(E467,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D467<>\"\",SUMIF($D$2:$D$471,D467,$F$2:$F$471)+SUMIF($D$2:$D$471,D467,$I$2:$I$471)+SUMIF($D$2:$D$471,D467,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D467,D467)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D467,$D$1:D466,0),COLUMN($O$1)),MAX($O$1:O466)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E468<>\"\",VLOOKUP(E468,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D468<>\"\",SUMIF($D$2:$D$471,D468,$F$2:$F$471)+SUMIF($D$2:$D$471,D468,$I$2:$I$471)+SUMIF($D$2:$D$471,D468,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D468,D468)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D468,$D$1:D467,0),COLUMN($O$1)),MAX($O$1:O467)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E469<>\"\",VLOOKUP(E469,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D469<>\"\",SUMIF($D$2:$D$471,D469,$F$2:$F$471)+SUMIF($D$2:$D$471,D469,$I$2:$I$471)+SUMIF($D$2:$D$471,D469,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D469,D469)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D469,$D$1:D468,0),COLUMN($O$1)),MAX($O$1:O468)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E470<>\"\",VLOOKUP(E470,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D470<>\"\",SUMIF($D$2:$D$471,D470,$F$2:$F$471)+SUMIF($D$2:$D$471,D470,$I$2:$I$471)+SUMIF($D$2:$D$471,D470,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D470,D470)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D470,$D$1:D469,0),COLUMN($O$1)),MAX($O$1:O469)+1),0)","v":0},""]
[null,"",null,{"$f":"IF(E471<>\"\",VLOOKUP(E471,CLIENTES!$A$2:$B$1001,2,FALSE),\"\")","v":""},null,null,21,null,0,0,null,0,null,"",{"$f":"IF(AND(D471<>\"\",SUMIF($D$2:$D$471,D471,$F$2:$F$471)+SUMIF($D$2:$D$471,D471,$I$2:$I$471)+SUMIF($D$2:$D$471,D471,$J$2:$J$471)>3005.06),IF(COUNTIF($D$2:D471,D471)>1,INDEX(INGRESOS!$A$1:$O$471,MATCH(D471,$D$1:D470,0),COLUMN($O$1)),MAX($O$1:O470)+1),0)","v":0},""]
[null,null,null,null,"TOTAL EJERCICIO",{"$f":"SUM(F2:F471)","v":16537},null,null,{"$f":"SUM(I2:I471)","v":3472.77},{"$f":"SUM(J2:J471)","v":0},{"$f":"SUM(K2:K471)","v":0},{"$f":"SUM(L2:L471)","v":20009.769999999997}]

{"sheet":"GASTOS","index":1,"n_rows":549,"n_cols":34,"rows_kept":549,"cut":false,"hidden":false,"merged":[]}
["FECHA\nREGISTRO","FECHA\nFACTURA","Nº FACTURA","CIF / NIF","APELLIDOS Y NOMBRE O RAZÓN SOCIAL","DESCRIPCIÓN","AEAT","CONSUMOS\nEXPLOTACIÓN","SUELDOS\nSALARIOS","OTROS GASTOS\nPERSONAL","SEGURIDAD\nSOCIAL","ARRENDAM. CÁNONES","REPARACIONES\nCONSERVACIÓN","SERVICIOS\nPROFESIONALES\nINDEPENDIENTES","OTROS SERV.\nEXTERIORES (INCLUID. SUMINISTROS)","TRIBUTOS DEDUCIBLES","GASTOS FINANCIEROS","AMORTIZACIONES DOTACIONES DEDUCIBLES","PÉRDIDAS DETERIORO VALOR ELEMENTOS PATRIMONIALES","OTROS\nGASTOS","BASE IMPONIBLE IRPF","BASE IMPONIBLE IVA","%\nIVA","CUOTA\nIVA\nSOPORT","RETENCIÓN\nIRPF","TOTAL ",null,"GRUPO","Trimestre","Nº de Declarado Modelo 347","MES","ESTADO",null,"donde va?"]
["2014-01-01",{"$f":"IF(A2<>\"\",A2,\"\")","v":"2014-01-01"},null,"H97554299","CDAD. PROP. CADIZ 38","4T/2013",0,null,null,null,null,null,null,null,134.1,null,null,null,null,null,134.1,{"$f":"SUMPRODUCT((G2=1)*(W2<>0)*(H2:T2))","v":0},0,{"$f":"ROUND((V2*(W2/100)),2)","v":0},null,{"$f":"SUM(H2:T2)+X2","v":134.1},null,"CADIZ 38",{"$f":"IF(A2<>\"\",IF(MONTH(A2)<=3,1,IF(AND(MONTH(A2)>3,MONTH(A2)<=6),2,IF(AND(MONTH(A2)>6,MONTH(A2)<=9),3,4))),\"\")","v":1},{"$f":"IF(AND(D2<>\"\",SUMIF($D$3:$D$548,D2,$V$3:$V$548)+SUMIF($D$3:$D$548,D2,$X$3:$X$548)>3005.06),IF(COUNTIF($D$2:D3,D2)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D2,$D$1:D2,0),COLUMN($AD$2)),IF(MAX($AD$1:AD2)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$1:AD2)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},{"$f":"IF(A2<>\"\",MONTH(A2),\"\")","v":1},"PAGADA","2014-01-22","CDAD. CADIZ 38"]
["2014-01-01",{"$f":"IF(A3<>\"\",A3,\"\")","v":"2014-01-01"},null,"H96036967","CDAD. PROP. CADIZ 77","4T/2013",1,null,null,null,null,null,null,null,148.69,null,null,null,null,null,{"$f":"IF(G3=1,SUM(H3:T3),0)","v":148.69},0,0,0,null,148.69,null,"CADIZ 77",1,{"$f":"IF(AND(D3<>\"\",SUMIF($D$3:$D$548,D3,$V$3:$V$548)+SUMIF($D$3:$D$548,D3,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D3,D3)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D3,$D$2:D2,0),COLUMN($AD$2)),IF(MAX($AD$2:AD2)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD2)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},1,"PAGADA","2014-01-21","CDAD. CADIZ 77"]
["2014-01-01",{"$f":"IF(A4<>\"\",A4,\"\")","v":"2014-01-01"},null,"H46854410","CDAD. PROP. GARAJE SUECA 64","4T/2013",0,null,null,null,null,null,null,null,96.61,null,null,null,null,null,{"$f":"IF(G4=1,SUM(H4:T4),0)","v":0},0,0,0,null,96.61,null,"SUECA 64",1,{"$f":"IF(AND(D4<>\"\",SUMIF($D$3:$D$548,D4,$V$3:$V$548)+SUMIF($D$3:$D$548,D4,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D4,D4)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D4,$D$2:D3,0),COLUMN($AD$2)),IF(MAX($AD$2:AD3)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD3)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},1,"PAGADA","2014-08-19","CDAD. SUECA 64"]
["2014-01-01","2014-01-01",null,{"$f":"IF(E5<>\"\",VLOOKUP(E5,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A82018474"},"TELEFÓNICA DE ESPAÑA S.A.U.","TELEFONIA FIJA",1,null,null,null,null,null,null,null,60.38,null,null,null,null,null,{"$f":"IF(G5=1,SUM(H5:T5),0)","v":60.38},60.38,21,12.68,null,73.06,null,"CADIZ 77",1,{"$f":"IF(AND(D5<>\"\",SUMIF($D$3:$D$548,D5,$V$3:$V$548)+SUMIF($D$3:$D$548,D5,$X$3:$X$548)>3005.06),IF(COUNTIF($D$2:D6,D5)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D5,$D$2:D5,0),COLUMN($AD$2)),IF(MAX($AD$2:AD5)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD5)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},1,"PAGADA",null,"TELEFONIA"]
["2014-01-01","2014-01-01",null,{"$f":"IF(E6<>\"\",VLOOKUP(E6,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A82018474"},"TELEFÓNICA DE ESPAÑA S.A.U.","TERMINAL",1,null,null,null,null,null,null,null,null,null,null,null,null,27.5,{"$f":"IF(G6=1,SUM(H6:T6),0)","v":27.5},0,0,0,null,27.5,null,"ARQUITECTURA",1,{"$f":"IF(AND(D6<>\"\",SUMIF($D$3:$D$548,D6,$V$3:$V$548)+SUMIF($D$3:$D$548,D6,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D6,D6)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D6,$D$2:D5,0),COLUMN($AD$2)),IF(MAX($AD$2:AD5)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD5)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},1,"PAGADA",null,"TELEFONIA"]
["2014-01-02",{"$f":"IF(A7<>\"\",A7,\"\")","v":"2014-01-02"},null,{"$f":"IF(E7<>\"\",VLOOKUP(E7,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"F08809808"},"CAJA DE ARQUITECTOS","VISA LUCIA",0,null,null,null,null,null,null,null,null,null,null,null,null,593.30999999999995,593.30999999999995,0,0,0,null,593.30999999999995,null,"CORRIENTE LUCIA",1,{"$f":"IF(AND(D7<>\"\",SUMIF($D$3:$D$548,D7,$V$3:$V$548)+SUMIF($D$3:$D$548,D7,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D7,D7)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D7,$D$2:D6,0),COLUMN($AD$2)),IF(MAX($AD$2:AD6)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD6)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},1,"PAGADA",null,"GASTOS CON TARJETA"]
["2014-01-02",{"$f":"IF(A8<>\"\",A8,\"\")","v":"2014-01-02"},null,{"$f":"IF(E8<>\"\",VLOOKUP(E8,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","AUTOPISTA",0,null,null,null,null,null,null,null,null,null,null,null,null,25.8,{"$f":"SUM(H8:T8)","v":25.8},0,0,0,null,25.8,null,"CORRIENTE CARLOS",1,{"$f":"IF(AND(D8<>\"\",SUMIF($D$3:$D$548,D8,$V$3:$V$548)+SUMIF($D$3:$D$548,D8,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D8,D8)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D8,$D$2:D7,0),COLUMN($AD$2)),IF(MAX($AD$2:AD7)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD7)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},1,null,null,"GASTOS CON TARJETA"]
["2014-01-02",{"$f":"IF(A9<>\"\",A9,\"\")","v":"2014-01-02"},null,{"$f":"IF(E9<>\"\",VLOOKUP(E9,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","CAJEROS",0,null,null,null,null,null,null,null,null,null,null,null,null,40,40,0,0,0,null,40,null,"CORRIENTE CARLOS",1,{"$f":"IF(AND(D9<>\"\",SUMIF($D$3:$D$548,D9,$V$3:$V$548)+SUMIF($D$3:$D$548,D9,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D9,D9)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D9,$D$2:D8,0),COLUMN($AD$2)),IF(MAX($AD$2:AD8)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD8)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},1,null,null,"GASTOS METALICO"]
["2014-01-03","2014-01-03",null,"13157016G","JUAN JOSE HERRERO MANRIQUE","EXTRACTOR",0,null,null,null,null,null,45.14,null,null,null,null,null,null,null,45.14,0,21,0,null,45.14,null,"CADIZ 77",1,{"$f":"IF(AND(D10<>\"\",SUMIF($D$3:$D$548,D10,$V$3:$V$548)+SUMIF($D$3:$D$548,D10,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D10,D10)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D10,$D$2:D9,0),COLUMN($AD$2)),IF(MAX($AD$2:AD9)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD9)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},1,"PAGADA",null,"FACTURAS"]
["2014-01-05",{"$f":"IF(A11<>\"\",A11,\"\")","v":"2014-01-05"},null,"B96589668","E.S. SUR","GASOLINA",0,32,null,null,null,null,null,null,null,null,null,null,null,null,32,0,21,0,null,32,null,"ARQUITECTURA",1,{"$f":"IF(AND(D11<>\"\",SUMIF($D$3:$D$548,D11,$V$3:$V$548)+SUMIF($D$3:$D$548,D11,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D11,D11)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D11,$D$2:D10,0),COLUMN($AD$2)),IF(MAX($AD$2:AD10)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD10)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},1,"PAGADA",null,"COMBUSTIBLE"]
["2014-01-07","2014-01-07",null,{"$f":"IF(E12<>\"\",VLOOKUP(E12,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","COMIDA",0,null,null,null,null,null,null,null,null,null,null,null,null,5.9,5.9,0,0,0,null,5.9,null,"CORRIENTE CARLOS",1,{"$f":"IF(AND(D12<>\"\",SUMIF($D$3:$D$548,D12,$V$3:$V$548)+SUMIF($D$3:$D$548,D12,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D12,D12)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D12,$D$2:D11,0),COLUMN($AD$2)),IF(MAX($AD$2:AD11)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD11)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},1,null,null,"GASTOS METALICO"]
["2014-01-07","2014-01-07",null,{"$f":"IF(E13<>\"\",VLOOKUP(E13,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"B84406289"},"BRICOLAJE BRICOMAN S.L.U.","MATERIAL",0,null,null,null,null,null,null,null,null,null,null,null,null,32.97,32.97,0,21,0,null,32.97,null,"CADIZ 77",1,{"$f":"IF(AND(D13<>\"\",SUMIF($D$3:$D$548,D13,$V$3:$V$548)+SUMIF($D$3:$D$548,D13,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D13,D13)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D13,$D$2:D12,0),COLUMN($AD$2)),IF(MAX($AD$2:AD12)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD12)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},1,"PAGADA",null,"MATERIALES/COMPRAS"]
["2014-01-07","2014-01-07",null,{"$f":"IF(E14<>\"\",VLOOKUP(E14,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","COMPRAS",0,null,null,null,null,null,null,null,null,null,null,null,null,11.14,11.14,0,0,0,null,11.14,null,"CORRIENTE CARLOS",1,{"$f":"IF(AND(D14<>\"\",SUMIF($D$3:$D$548,D14,$V$3:$V$548)+SUMIF($D$3:$D$548,D14,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D14,D14)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D14,$D$2:D13,0),COLUMN($AD$2)),IF(MAX($AD$2:AD13)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD13)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},1,null,null,"MATERIALES/COMPRAS"]
["2014-01-08","2014-01-08",null,{"$f":"IF(E15<>\"\",VLOOKUP(E15,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","CAJEROS",0,null,null,null,null,null,null,null,null,null,null,null,null,40,40,0,0,0,null,40,null,"CORRIENTE CARLOS",1,{"$f":"IF(AND(D15<>\"\",SUMIF($D$3:$D$548,D15,$V$3:$V$548)+SUMIF($D$3:$D$548,D15,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D15,D15)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D15,$D$2:D14,0),COLUMN($AD$2)),IF(MAX($AD$2:AD14)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD14)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},1,null,null,"GASTOS CON TARJETA"]
["2014-01-08","2014-01-08",null,{"$f":"IF(E16<>\"\",VLOOKUP(E16,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A82009812"},"FRANCE TELECOM ESPAÑA","MOVIL ",1,null,null,null,null,null,null,null,null,null,null,null,null,26.14,{"$f":"IF(G16=1,SUM(H16:T16),0)","v":26.14},26.14,21,5.49,null,31.630000000000003,null,"ARQUITECTURA",1,{"$f":"IF(AND(D16<>\"\",SUMIF($D$3:$D$548,D16,$V$3:$V$548)+SUMIF($D$3:$D$548,D16,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D16,D16)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D16,$D$2:D15,0),COLUMN($AD$2)),IF(MAX($AD$2:AD15)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD15)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},1,"PAGADA",null,"TELEFONIA"]
["2014-01-09","2014-01-09",null,{"$f":"IF(E17<>\"\",VLOOKUP(E17,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"B84406289"},"BRICOLAJE BRICOMAN S.L.U.","MATERIAL",0,null,null,null,null,null,null,null,null,null,null,null,null,37.43,{"$f":"IF(G17=1,SUM(H17:T17),0)","v":0},0,21,0,null,37.43,null,"CADIZ 77",1,{"$f":"IF(AND(D17<>\"\",SUMIF($D$3:$D$548,D17,$V$3:$V$548)+SUMIF($D$3:$D$548,D17,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D17,D17)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D17,$D$2:D16,0),COLUMN($AD$2)),IF(MAX($AD$2:AD16)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD16)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},1,"PAGADA",null,"MATERIALES/COMPRAS"]
["2014-01-14","2014-01-14",null,{"$f":"IF(E18<>\"\",VLOOKUP(E18,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A95554630"},"IBERDROLA COMERCIALIZACIÓN DE ÚLTIMO RECURSO","CADIZ 38",0,null,null,null,null,null,null,null,145.66999999999999,null,null,null,null,null,{"$f":"SUM(H18:T18)","v":145.66999999999999},0,21,0,null,145.66999999999999,null,"CADIZ 38",1,{"$f":"IF(AND(D18<>\"\",SUMIF($D$3:$D$548,D18,$V$3:$V$548)+SUMIF($D$3:$D$548,D18,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D18,D18)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D18,$D$2:D17,0),COLUMN($AD$2)),IF(MAX($AD$2:AD17)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD17)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},1,"PAGADA",null,"ELEC. CADIZ 38"]
["2014-01-15","2014-01-15",null,"A95075586","IBERDROLA GENERACION S.A.U.","CADIZ 77",1,null,null,null,null,null,null,null,196.3,null,null,null,null,null,{"$f":"IF(G19=1,SUM(H19:T19),0)","v":196.3},196.3,21,41.22,null,237.52,null,"CADIZ 77",1,{"$f":"IF(AND(D19<>\"\",SUMIF($D$3:$D$548,D19,$V$3:$V$548)+SUMIF($D$3:$D$548,D19,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D19,D19)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D19,$D$2:D18,0),COLUMN($AD$2)),IF(MAX($AD$2:AD18)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD18)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},1,"PAGADA",null,"ELEC. CADIZ 77"]
["2014-01-15","2014-01-15",null,0,"AGENCIA TRIBUTARIA","MULTA",0,null,null,null,null,null,null,null,null,null,null,null,null,75,{"$f":"SUM(H20:T20)","v":75},0,0,0,null,75,null,"VARIOS",1,{"$f":"IF(AND(D20<>\"\",SUMIF($D$3:$D$548,D20,$V$3:$V$548)+SUMIF($D$3:$D$548,D20,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D20,D20)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D20,$D$2:D19,0),COLUMN($AD$2)),IF(MAX($AD$2:AD19)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD19)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},1,"PAGADA",null,"PAGOS AEAT"]
["2014-01-15","2014-01-15",null,{"$f":"IF(E21<>\"\",VLOOKUP(E21,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":0},"AGENCIA TRIBUTARIA","MULTA LUCIA",0,null,null,null,null,null,null,null,null,null,null,null,null,75,{"$f":"SUM(H21:T21)","v":75},0,0,0,null,75,null,"VARIOS",1,{"$f":"IF(AND(D21<>\"\",SUMIF($D$3:$D$548,D21,$V$3:$V$548)+SUMIF($D$3:$D$548,D21,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D21,D21)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D21,$D$2:D20,0),COLUMN($AD$2)),IF(MAX($AD$2:AD20)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD20)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},1,"PAGADA",null,"PAGOS AEAT"]
["2014-01-16","2014-01-16",null,{"$f":"IF(E22<>\"\",VLOOKUP(E22,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"F08809808"},"CAJA DE ARQUITECTOS","GASTOS LUCIA",0,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"SUM(H22:T22)","v":20},0,0,0,null,20,null,"CORRIENTE LUCIA",1,{"$f":"IF(AND(D22<>\"\",SUMIF($D$3:$D$548,D22,$V$3:$V$548)+SUMIF($D$3:$D$548,D22,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D22,D22)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D22,$D$2:D21,0),COLUMN($AD$2)),IF(MAX($AD$2:AD21)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD21)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},1,"PAGADA",null,"GASTOS CON TARJETA"]
["2014-01-16","2014-01-16",null,{"$f":"IF(E23<>\"\",VLOOKUP(E23,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"F08809808"},"CAJA DE ARQUITECTOS","HIPOTECA CADIZ 38",0,null,null,null,null,null,null,null,null,null,614.44000000000005,null,null,0,{"$f":"SUM(H23:T23)","v":614.44000000000005},0,0,0,null,614.44000000000005,null,"CADIZ 38",1,{"$f":"IF(AND(D23<>\"\",SUMIF($D$3:$D$548,D23,$V$3:$V$548)+SUMIF($D$3:$D$548,D23,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D23,D23)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D23,$D$2:D22,0),COLUMN($AD$2)),IF(MAX($AD$2:AD22)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD22)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},1,"PAGADA",null,"HIP. CADIZ 38"]
["2014-01-16","2014-01-16",null,{"$f":"IF(E24<>\"\",VLOOKUP(E24,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"F08809808"},"CAJA DE ARQUITECTOS","HIPOTECA SAN VCTE",0,null,null,null,null,null,null,null,null,null,719.09,null,null,null,{"$f":"IF(G24=1,SUM(H24:T24),0)","v":0},0,0,0,null,719.09,null,"SAN VICENTE 222",1,{"$f":"IF(AND(D24<>\"\",SUMIF($D$3:$D$548,D24,$V$3:$V$548)+SUMIF($D$3:$D$548,D24,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D24,D24)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D24,$D$2:D23,0),COLUMN($AD$2)),IF(MAX($AD$2:AD23)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD23)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},1,"PAGADA",null,"HIP. SAN VICENTE"]
["2014-01-16","2014-01-16",null,"A28037042","SANITAS SOCIEDAD ANONIMA DE SEGUROS S.A.","SALUD CARLOS",0,null,null,null,null,null,null,null,null,null,null,null,null,51.89,{"$f":"IF(G25=1,SUM(H25:T25),0)","v":0},0,0,0,null,51.89,null,"SALUD CARLOS",1,{"$f":"IF(AND(D25<>\"\",SUMIF($D$3:$D$548,D25,$V$3:$V$548)+SUMIF($D$3:$D$548,D25,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D25,D25)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D25,$D$2:D24,0),COLUMN($AD$2)),IF(MAX($AD$2:AD24)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD24)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},1,"PAGADA",null,"HNA CARLOS"]
["2014-01-16","2014-01-16",null,"V28306678","HERMANDAD NACIONAL DE ARQUITECTOS","SPP CARLOS",0,null,null,null,null,null,null,null,null,null,null,null,null,218.87,{"$f":"IF(G26=1,SUM(H26:T26),0)","v":0},0,0,0,null,218.87,null,"SALUD CARLOS",1,{"$f":"IF(AND(D26<>\"\",SUMIF($D$3:$D$548,D26,$V$3:$V$548)+SUMIF($D$3:$D$548,D26,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D26,D26)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D26,$D$2:D25,0),COLUMN($AD$2)),IF(MAX($AD$2:AD25)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD25)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},1,"PAGADA",null,"HNA CARLOS"]
["2014-01-16","2014-01-16",null,{"$f":"IF(E27<>\"\",VLOOKUP(E27,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"V28306678"},"HERMANDAD NACIONAL DE ARQUITECTOS","SEGURO CARLOS",0,null,null,null,null,null,null,null,null,null,null,null,null,37.39,{"$f":"IF(G27=1,SUM(H27:T27),0)","v":0},0,0,0,null,37.39,null,"SALUD CARLOS",1,{"$f":"IF(AND(D27<>\"\",SUMIF($D$3:$D$548,D27,$V$3:$V$548)+SUMIF($D$3:$D$548,D27,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D27,D27)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D27,$D$2:D26,0),COLUMN($AD$2)),IF(MAX($AD$2:AD26)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD26)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},1,"PAGADA",null,"HNA CARLOS"]
["2014-01-16","2014-01-16",null,"V28306678","HERMANDAD NACIONAL DE ARQUITECTOS","SALUD LUCIAS",0,null,null,null,null,null,null,null,null,null,null,null,null,122.84,{"$f":"IF(G28=1,SUM(H28:T28),0)","v":0},0,0,0,null,122.84,null,"SALUD LUCIAS",1,{"$f":"IF(AND(D28<>\"\",SUMIF($D$3:$D$548,D28,$V$3:$V$548)+SUMIF($D$3:$D$548,D28,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D28,D28)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D28,$D$2:D27,0),COLUMN($AD$2)),IF(MAX($AD$2:AD27)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD27)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},1,"PAGADA",null,"HNA LUCIAS"]
["2014-01-18","2014-01-18",null,{"$f":"IF(E29<>\"\",VLOOKUP(E29,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","COMIDA",0,null,null,null,null,null,null,null,null,null,null,null,null,69.64,{"$f":"SUM(H29:T29)","v":69.64},0,0,0,null,69.64,null,"CORRIENTE CARLOS",1,{"$f":"IF(AND(D29<>\"\",SUMIF($D$3:$D$548,D29,$V$3:$V$548)+SUMIF($D$3:$D$548,D29,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D29,D29)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D29,$D$2:D28,0),COLUMN($AD$2)),IF(MAX($AD$2:AD28)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD28)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},1,null,null,"GASTOS METALICO"]
["2014-01-20","2014-01-20",null,{"$f":"IF(E30<>\"\",VLOOKUP(E30,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","COMIDA",0,null,null,null,null,null,null,null,null,null,null,null,null,5.9,{"$f":"SUM(H30:T30)","v":5.9},0,0,0,null,5.9,null,"CORRIENTE CARLOS",1,{"$f":"IF(AND(D30<>\"\",SUMIF($D$3:$D$548,D30,$V$3:$V$548)+SUMIF($D$3:$D$548,D30,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D30,D30)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D30,$D$2:D29,0),COLUMN($AD$2)),IF(MAX($AD$2:AD29)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD29)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},1,null,null,"GASTOS METALICO"]
["2014-01-21","2014-01-21",null,{"$f":"IF(E31<>\"\",VLOOKUP(E31,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"F08809808"},"CAJA DE ARQUITECTOS","HIPOTECA SAN VICENTE",0,null,null,null,null,null,null,null,null,null,563.36,null,null,null,{"$f":"SUM(H31:T31)","v":563.36},0,0,0,null,563.36,null,"SAN VICENTE 222",1,{"$f":"IF(AND(D31<>\"\",SUMIF($D$3:$D$548,D31,$V$3:$V$548)+SUMIF($D$3:$D$548,D31,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D31,D31)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D31,$D$2:D30,0),COLUMN($AD$2)),IF(MAX($AD$2:AD30)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD30)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},1,"PAGADA",null,"HIP. SAN VICENTE"]
["2014-01-22","2014-01-22",null,{"$f":"IF(E32<>\"\",VLOOKUP(E32,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"F08809808"},"CAJA DE ARQUITECTOS","VISA LUCIA",0,null,null,null,null,null,null,null,null,null,null,null,null,150,{"$f":"SUM(H32:T32)","v":150},0,0,0,null,150,null,"CORRIENTE LUCIA",1,{"$f":"IF(AND(D32<>\"\",SUMIF($D$3:$D$548,D32,$V$3:$V$548)+SUMIF($D$3:$D$548,D32,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D32,D32)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D32,$D$2:D31,0),COLUMN($AD$2)),IF(MAX($AD$2:AD31)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD31)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},1,"PAGADA",null,"GASTOS CON TARJETA"]
["2014-01-23","2014-01-23",null,{"$f":"IF(E33<>\"\",VLOOKUP(E33,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","COMIDA",0,null,null,null,null,null,null,null,null,null,null,null,null,19.899999999999999,{"$f":"SUM(H33:T33)","v":19.899999999999999},0,0,0,null,19.899999999999999,null,"CORRIENTE CARLOS",1,{"$f":"IF(AND(D33<>\"\",SUMIF($D$3:$D$548,D33,$V$3:$V$548)+SUMIF($D$3:$D$548,D33,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D33,D33)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D33,$D$2:D32,0),COLUMN($AD$2)),IF(MAX($AD$2:AD32)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD32)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},1,null,null,"GASTOS METALICO"]
["2014-01-23","2014-01-23",null,"B81609372","MADERAS HERMANOS ANDRES GOLVANO, S.L.","PANELES DESPACHO",0,null,null,null,null,null,null,null,null,null,null,null,null,299.72000000000003,{"$f":"IF(G34=1,SUM(H34:T34),0)","v":0},0,21,0,null,299.72000000000003,null,"CADIZ 77",1,{"$f":"IF(AND(D34<>\"\",SUMIF($D$3:$D$548,D34,$V$3:$V$548)+SUMIF($D$3:$D$548,D34,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D34,D34)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D34,$D$2:D33,0),COLUMN($AD$2)),IF(MAX($AD$2:AD33)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD33)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},1,"PAGADA",null,"MATERIALES/COMPRAS"]
["2014-01-24","2014-01-24",null,"A08980153","FINCONSUM, S.A.U.","CREDITO IKEA",0,null,null,null,null,null,null,null,null,null,null,null,null,143.09,{"$f":"SUM(H35:T35)","v":143.09},0,0,0,null,143.09,null,"PRESTAMOS",1,{"$f":"IF(AND(D35<>\"\",SUMIF($D$3:$D$548,D35,$V$3:$V$548)+SUMIF($D$3:$D$548,D35,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D35,D35)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D35,$D$2:D34,0),COLUMN($AD$2)),IF(MAX($AD$2:AD34)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD34)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},1,"PAGADA",null,"CREDITOS"]
["2014-01-24","2014-01-24",null,{"$f":"IF(E36<>\"\",VLOOKUP(E36,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","CAJEROS",0,null,null,null,null,null,null,null,null,null,null,null,null,50,{"$f":"SUM(H36:T36)","v":50},0,0,0,null,50,null,"CORRIENTE CARLOS",1,{"$f":"IF(AND(D36<>\"\",SUMIF($D$3:$D$548,D36,$V$3:$V$548)+SUMIF($D$3:$D$548,D36,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D36,D36)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D36,$D$2:D35,0),COLUMN($AD$2)),IF(MAX($AD$2:AD35)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD35)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},1,null,null,"GASTOS METALICO"]
["2014-01-24","2014-01-24",null,{"$f":"IF(E37<>\"\",VLOOKUP(E37,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A28037042"},"SANITAS SOCIEDAD ANONIMA DE SEGUROS S.A.","SEGURO CARLOS",0,null,null,null,null,null,null,null,null,null,null,null,null,51.89,{"$f":"IF(G37=1,SUM(H37:T37),0)","v":0},0,0,0,null,51.89,"A","ARQUITECTURA",1,{"$f":"IF(AND(D37<>\"\",SUMIF($D$3:$D$548,D37,$V$3:$V$548)+SUMIF($D$3:$D$548,D37,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D37,D37)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D37,$D$2:D36,0),COLUMN($AD$2)),IF(MAX($AD$2:AD36)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD36)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},1,"PAGADA",null,"HNA CARLOS"]
["2014-01-25","2014-01-25",null,"B65371171","E.S. BALLENOIL","GASOLINA",0,null,null,null,null,null,null,null,null,null,null,null,null,33.06,{"$f":"IF(G38=1,SUM(H38:T38),0)","v":0},0,21,0,null,33.06,null,"ARQUITECTURA",1,{"$f":"IF(AND(D38<>\"\",SUMIF($D$3:$D$548,D38,$V$3:$V$548)+SUMIF($D$3:$D$548,D38,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D38,D38)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D38,$D$2:D37,0),COLUMN($AD$2)),IF(MAX($AD$2:AD37)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD37)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},1,"PAGADA",null,"COMBUSTIBLE"]
["2014-01-27","2014-01-27",null,{"$f":"IF(E39<>\"\",VLOOKUP(E39,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"F08809808"},"CAJA DE ARQUITECTOS","VISA LUCIA",0,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"SUM(H39:T39)","v":20},0,0,0,null,20,null,"CORRIENTE LUCIA",1,{"$f":"IF(AND(D39<>\"\",SUMIF($D$3:$D$548,D39,$V$3:$V$548)+SUMIF($D$3:$D$548,D39,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D39,D39)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D39,$D$2:D38,0),COLUMN($AD$2)),IF(MAX($AD$2:AD38)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD38)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},1,"PAGADA",null,"GASTOS CON TARJETA"]
["2014-01-27","2014-01-27",null,{"$f":"IF(E40<>\"\",VLOOKUP(E40,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"V28306678"},"HERMANDAD NACIONAL DE ARQUITECTOS","SALUD LUCIAS",0,null,null,null,null,null,null,null,null,null,null,null,null,111.95,{"$f":"SUM(H40:T40)","v":111.95},0,0,0,null,111.95,null,"SALUD LUCIAS",1,{"$f":"IF(AND(D40<>\"\",SUMIF($D$3:$D$548,D40,$V$3:$V$548)+SUMIF($D$3:$D$548,D40,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D40,D40)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D40,$D$2:D39,0),COLUMN($AD$2)),IF(MAX($AD$2:AD39)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD39)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},1,"PAGADA",null,"HNA LUCIAS"]
["2014-01-28","2014-01-28",null,{"$f":"IF(E41<>\"\",VLOOKUP(E41,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","CAJEROS",0,null,null,null,null,null,null,null,null,null,null,null,null,40,{"$f":"SUM(H41:T41)","v":40},0,0,0,null,40,null,"CORRIENTE CARLOS",1,{"$f":"IF(AND(D41<>\"\",SUMIF($D$3:$D$548,D41,$V$3:$V$548)+SUMIF($D$3:$D$548,D41,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D41,D41)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D41,$D$2:D40,0),COLUMN($AD$2)),IF(MAX($AD$2:AD40)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD40)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},1,null,null,"GASTOS METALICO"]
["2014-01-28","2014-01-28",null,{"$f":"IF(E42<>\"\",VLOOKUP(E42,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","FONTANERO CALDERA",0,null,null,null,null,null,null,null,null,null,null,null,null,150,{"$f":"SUM(H42:T42)","v":150},0,0,0,null,150,null,"CADIZ 77",1,{"$f":"IF(AND(D42<>\"\",SUMIF($D$3:$D$548,D42,$V$3:$V$548)+SUMIF($D$3:$D$548,D42,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D42,D42)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D42,$D$2:D41,0),COLUMN($AD$2)),IF(MAX($AD$2:AD41)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD41)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},1,null,null,"MATERIALES/COMPRAS"]
["2014-01-29",{"$f":"IF(A43<>\"\",A43,\"\")","v":"2014-01-29"},null,{"$f":"IF(E43<>\"\",VLOOKUP(E43,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"F08809808"},"CAJA DE ARQUITECTOS","HIPOTECA SAN VICENTE",0,null,null,null,null,null,null,null,null,null,151.24,null,null,null,{"$f":"SUM(H43:T43)","v":151.24},0,0,0,null,151.24,null,"SAN VICENTE 222",1,{"$f":"IF(AND(D43<>\"\",SUMIF($D$3:$D$548,D43,$V$3:$V$548)+SUMIF($D$3:$D$548,D43,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D43,D43)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D43,$D$2:D42,0),COLUMN($AD$2)),IF(MAX($AD$2:AD42)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD42)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},1,"PAGADA",null,"HIP. SAN VICENTE"]
["2014-01-30","2014-01-30",null,{"$f":"IF(E44<>\"\",VLOOKUP(E44,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"B84406289"},"BRICOLAJE BRICOMAN S.L.U.","CADIZ 77",0,null,null,null,null,null,null,null,null,null,null,null,null,10.7,{"$f":"IF(G44=1,SUM(H44:T44),0)","v":0},0,21,0,null,10.7,null,"CADIZ 77",1,{"$f":"IF(AND(D44<>\"\",SUMIF($D$3:$D$548,D44,$V$3:$V$548)+SUMIF($D$3:$D$548,D44,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D44,D44)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D44,$D$2:D43,0),COLUMN($AD$2)),IF(MAX($AD$2:AD43)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD43)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},1,"PAGADA",null,"MATERIALES/COMPRAS"]
["2014-01-30","2014-01-30",null,{"$f":"IF(E45<>\"\",VLOOKUP(E45,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"B84406289"},"BRICOLAJE BRICOMAN S.L.U.","MATERIAL",0,null,null,null,null,null,null,null,null,null,null,null,null,15.45,{"$f":"SUM(H45:T45)","v":15.45},0,0,0,null,15.45,null,"CADIZ 77",1,{"$f":"IF(AND(D45<>\"\",SUMIF($D$3:$D$548,D45,$V$3:$V$548)+SUMIF($D$3:$D$548,D45,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D45,D45)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D45,$D$2:D44,0),COLUMN($AD$2)),IF(MAX($AD$2:AD44)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD44)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},1,"PAGADA",null,"MATERIALES/COMPRAS"]
["2014-01-31","2014-01-31",null,{"$f":"IF(E46<>\"\",VLOOKUP(E46,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"E.M. VALENCIANA DE AGUAS S.A.","SUMINISTROS SAN VICENTE",1,45.1,null,null,null,null,null,null,null,null,null,null,null,null,45.1,45.1,5,2.2599999999999998,null,47.36,null,"SAN VICENTE 222",1,{"$f":"IF(AND(D46<>\"\",SUMIF($D$3:$D$548,D46,$V$3:$V$548)+SUMIF($D$3:$D$548,D46,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D46,D46)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D46,$D$2:D45,0),COLUMN($AD$2)),IF(MAX($AD$2:AD45)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD45)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},1,null,null,"AGUA SAN VICENTE"]
["2014-01-31","2014-01-31",null,{"$f":"IF(E47<>\"\",VLOOKUP(E47,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","CAJEROS",0,null,null,null,null,null,null,null,null,null,null,null,null,50,50,0,0,0,null,50,null,"CORRIENTE CARLOS",1,{"$f":"IF(AND(D47<>\"\",SUMIF($D$3:$D$548,D47,$V$3:$V$548)+SUMIF($D$3:$D$548,D47,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D47,D47)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D47,$D$2:D46,0),COLUMN($AD$2)),IF(MAX($AD$2:AD46)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD46)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},1,null,null,"GASTOS METALICO"]
["2014-02-01","2014-02-01",null,{"$f":"IF(E48<>\"\",VLOOKUP(E48,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A82018474"},"TELEFÓNICA DE ESPAÑA S.A.U.","TELEFONIA FIJA",1,null,null,null,null,null,null,null,49.9,null,null,null,null,null,49.9,49.9,21,10.48,null,60.379999999999995,null,"CADIZ 77",1,{"$f":"IF(AND(D48<>\"\",SUMIF($D$3:$D$548,D48,$V$3:$V$548)+SUMIF($D$3:$D$548,D48,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D48,D48)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D48,$D$2:D47,0),COLUMN($AD$2)),IF(MAX($AD$2:AD47)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD47)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},2,"PAGADA",null,"TELEFONIA"]
["2014-02-01","2014-02-01",null,{"$f":"IF(E49<>\"\",VLOOKUP(E49,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A82018474"},"TELEFÓNICA DE ESPAÑA S.A.U.","TERMINAL",1,null,null,null,null,null,null,null,null,null,null,null,null,27.5,27.5,0,0,0,null,27.5,null,"ARQUITECTURA",1,{"$f":"IF(AND(D49<>\"\",SUMIF($D$3:$D$548,D49,$V$3:$V$548)+SUMIF($D$3:$D$548,D49,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D49,D49)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D49,$D$2:D48,0),COLUMN($AD$2)),IF(MAX($AD$2:AD48)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD48)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},2,"PAGADA",null,"TELEFONIA"]
["2014-02-03","2014-02-03",null,{"$f":"IF(E50<>\"\",VLOOKUP(E50,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"F08809808"},"CAJA DE ARQUITECTOS","VISA LUCIA",0,null,null,null,null,null,null,null,null,null,null,null,null,40,40,0,0,0,null,40,null,"CORRIENTE LUCIA",1,{"$f":"IF(AND(D50<>\"\",SUMIF($D$3:$D$548,D50,$V$3:$V$548)+SUMIF($D$3:$D$548,D50,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D50,D50)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D50,$D$2:D49,0),COLUMN($AD$2)),IF(MAX($AD$2:AD49)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD49)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},2,null,null,"GASTOS CON TARJETA"]
["2014-02-03","2014-02-03",null,{"$f":"IF(E51<>\"\",VLOOKUP(E51,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"F08809808"},"CAJA DE ARQUITECTOS","CARGO RECIBOS VISA LUCIA ENERO",0,null,null,null,null,null,null,null,null,null,null,null,null,845.19,845.19,0,0,0,null,845.19,null,"CORRIENTE LUCIA",1,{"$f":"IF(AND(D51<>\"\",SUMIF($D$3:$D$548,D51,$V$3:$V$548)+SUMIF($D$3:$D$548,D51,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D51,D51)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D51,$D$2:D50,0),COLUMN($AD$2)),IF(MAX($AD$2:AD50)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD50)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},2,null,null,"GASTOS CON TARJETA"]
["2014-02-03","2014-02-03",null,{"$f":"IF(E52<>\"\",VLOOKUP(E52,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A28037042"},"SANITAS SOCIEDAD ANONIMA DE SEGUROS S.A.","SALUD CARLOS",0,null,null,null,null,null,null,null,null,null,null,null,null,51.89,51.89,0,0,0,null,51.89,null,"SALUD CARLOS",1,{"$f":"IF(AND(D52<>\"\",SUMIF($D$3:$D$548,D52,$V$3:$V$548)+SUMIF($D$3:$D$548,D52,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D52,D52)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D52,$D$2:D51,0),COLUMN($AD$2)),IF(MAX($AD$2:AD51)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD51)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},2,null,null,"HNA CARLOS"]
["2014-02-03","2014-02-03",null,{"$f":"IF(E53<>\"\",VLOOKUP(E53,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"V28306678"},"HERMANDAD NACIONAL DE ARQUITECTOS","SALUD LUCIAS",0,null,null,null,null,null,null,null,null,null,null,null,null,120.66,120.66,0,0,0,null,120.66,null,"SALUD LUCIAS",1,{"$f":"IF(AND(D53<>\"\",SUMIF($D$3:$D$548,D53,$V$3:$V$548)+SUMIF($D$3:$D$548,D53,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D53,D53)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D53,$D$2:D52,0),COLUMN($AD$2)),IF(MAX($AD$2:AD52)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD52)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},2,null,null,"HNA LUCIAS"]
["2014-02-03","2014-02-03",null,{"$f":"IF(E54<>\"\",VLOOKUP(E54,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"GENERALI SEGUROS","SEGUROS",0,null,null,null,null,null,null,null,null,null,null,null,null,252.83,252.83,0,0,0,null,252.83,null,"CADIZ 38",1,{"$f":"IF(AND(D54<>\"\",SUMIF($D$3:$D$548,D54,$V$3:$V$548)+SUMIF($D$3:$D$548,D54,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D54,D54)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D54,$D$2:D53,0),COLUMN($AD$2)),IF(MAX($AD$2:AD53)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD53)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},2,null,null,"OTROS SEGUROS"]
["2014-02-03","2014-02-03",null,{"$f":"IF(E55<>\"\",VLOOKUP(E55,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A82018474"},"TELEFÓNICA DE ESPAÑA S.A.U.","TELEFONIA FIJA",1,3,null,null,null,null,null,null,null,null,null,null,null,null,3,3,21,0.63,null,3.63,null,"ARQUITECTURA",1,{"$f":"IF(AND(D55<>\"\",SUMIF($D$3:$D$548,D55,$V$3:$V$548)+SUMIF($D$3:$D$548,D55,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D55,D55)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D55,$D$2:D54,0),COLUMN($AD$2)),IF(MAX($AD$2:AD54)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD54)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},2,null,null,"TELEFONIA"]
["2014-02-04","2014-02-04",null,{"$f":"IF(E56<>\"\",VLOOKUP(E56,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"F08809808"},"CAJA DE ARQUITECTOS","HIPOTECA CADIZ 38",0,null,null,null,null,null,null,null,null,null,641.19000000000005,null,null,null,641.19000000000005,0,0,0,null,641.19000000000005,null,"CADIZ 38",1,{"$f":"IF(AND(D56<>\"\",SUMIF($D$3:$D$548,D56,$V$3:$V$548)+SUMIF($D$3:$D$548,D56,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D56,D56)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D56,$D$2:D55,0),COLUMN($AD$2)),IF(MAX($AD$2:AD55)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD55)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},2,null,null,"HIP. CADIZ 38"]
["2014-02-05","2014-02-05",null,"A78492782","CAMPSA ESTACIONES DE SERVICIO S.A.","GASOLINA",0,26.46,null,null,null,null,null,null,null,null,null,null,null,null,26.46,0,21,0,null,26.46,null,"ARQUITECTURA",1,{"$f":"IF(AND(D57<>\"\",SUMIF($D$3:$D$548,D57,$V$3:$V$548)+SUMIF($D$3:$D$548,D57,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D57,D57)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D57,$D$2:D56,0),COLUMN($AD$2)),IF(MAX($AD$2:AD56)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD56)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},2,"PAGADA",null,"COMBUSTIBLE"]
["2014-02-05","2014-02-05",null,{"$f":"IF(E58<>\"\",VLOOKUP(E58,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A08980153"},"FINCONSUM, S.A.U.","CREDITO IKEA",0,null,null,null,null,null,null,null,null,null,null,null,null,122.83,122.83,0,0,0,null,122.83,null,"PRESTAMOS",1,{"$f":"IF(AND(D58<>\"\",SUMIF($D$3:$D$548,D58,$V$3:$V$548)+SUMIF($D$3:$D$548,D58,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D58,D58)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D58,$D$2:D57,0),COLUMN($AD$2)),IF(MAX($AD$2:AD57)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD57)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},2,null,null,"CREDITOS"]
["2014-02-05","2014-02-05",null,{"$f":"IF(E59<>\"\",VLOOKUP(E59,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"Q4675003J"},"COLEGIO TERRITORIAL DE ARQUITECTOS DE VALENCIA","EXP. SOTAVENTO 5",1,null,null,null,null,null,null,72,null,null,null,null,null,null,72,72,21,15.12,null,87.12,null,"ARQUITECTURA",1,{"$f":"IF(AND(D59<>\"\",SUMIF($D$3:$D$548,D59,$V$3:$V$548)+SUMIF($D$3:$D$548,D59,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D59,D59)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D59,$D$2:D58,0),COLUMN($AD$2)),IF(MAX($AD$2:AD58)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD58)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},2,null,null,"FACTURAS COLEGIO"]
["2014-02-05","2014-02-05",null,{"$f":"IF(E60<>\"\",VLOOKUP(E60,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"B84406289"},"BRICOLAJE BRICOMAN S.L.U.","MATERIAL",0,null,null,null,null,null,null,null,null,null,null,null,null,13.24,13.24,0,21,0,null,13.24,null,"CADIZ 77",1,{"$f":"IF(AND(D60<>\"\",SUMIF($D$3:$D$548,D60,$V$3:$V$548)+SUMIF($D$3:$D$548,D60,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D60,D60)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D60,$D$2:D59,0),COLUMN($AD$2)),IF(MAX($AD$2:AD59)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD59)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},2,"PAGADA",null,"MATERIALES/COMPRAS"]
["2014-02-05","2014-02-05",null,{"$f":"IF(E61<>\"\",VLOOKUP(E61,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"LEROY MERLIN MASSANASSA","MATERIAL",0,null,null,null,null,null,null,null,null,null,null,null,null,26.03,26.03,0,21,0,null,26.03,null,"CADIZ 77",1,{"$f":"IF(AND(D61<>\"\",SUMIF($D$3:$D$548,D61,$V$3:$V$548)+SUMIF($D$3:$D$548,D61,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D61,D61)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D61,$D$2:D60,0),COLUMN($AD$2)),IF(MAX($AD$2:AD60)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD60)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},2,"PAGADA",null,"MATERIALES/COMPRAS"]
["2014-02-05","2014-02-05",null,{"$f":"IF(E62<>\"\",VLOOKUP(E62,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"B84406289"},"BRICOLAJE BRICOMAN S.L.U.","MATERIAL",0,null,null,null,null,null,null,null,null,null,null,null,null,23.64,23.64,0,21,0,null,23.64,null,"CADIZ 77",1,{"$f":"IF(AND(D62<>\"\",SUMIF($D$3:$D$548,D62,$V$3:$V$548)+SUMIF($D$3:$D$548,D62,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D62,D62)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D62,$D$2:D61,0),COLUMN($AD$2)),IF(MAX($AD$2:AD61)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD61)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},2,"PAGADA",null,"MATERIALES/COMPRAS"]
["2014-02-05","2014-02-05",null,{"$f":"IF(E63<>\"\",VLOOKUP(E63,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"LEROY MERLIN MASSANASSA","MATERIAL",0,null,null,null,null,null,null,null,null,null,null,null,null,4.26,4.26,0,21,0,null,4.26,null,"CADIZ 77",1,{"$f":"IF(AND(D63<>\"\",SUMIF($D$3:$D$548,D63,$V$3:$V$548)+SUMIF($D$3:$D$548,D63,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D63,D63)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D63,$D$2:D62,0),COLUMN($AD$2)),IF(MAX($AD$2:AD62)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD62)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},2,null,null,"MATERIALES/COMPRAS"]
["2014-02-05","2014-02-05",null,{"$f":"IF(E64<>\"\",VLOOKUP(E64,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","COMIDA",0,null,null,null,null,null,null,null,null,null,null,null,null,6.69,6.69,0,0,0,null,6.69,null,"CORRIENTE CARLOS",1,{"$f":"IF(AND(D64<>\"\",SUMIF($D$3:$D$548,D64,$V$3:$V$548)+SUMIF($D$3:$D$548,D64,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D64,D64)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D64,$D$2:D63,0),COLUMN($AD$2)),IF(MAX($AD$2:AD63)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD63)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},2,null,null,"RETIRADAS METALICO"]
["2014-02-06","2014-02-06",null,{"$f":"IF(E65<>\"\",VLOOKUP(E65,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","CAJEROS",0,null,null,null,null,null,null,null,null,null,null,null,null,40,40,0,0,0,null,40,null,"CORRIENTE CARLOS",1,{"$f":"IF(AND(D65<>\"\",SUMIF($D$3:$D$548,D65,$V$3:$V$548)+SUMIF($D$3:$D$548,D65,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D65,D65)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D65,$D$2:D64,0),COLUMN($AD$2)),IF(MAX($AD$2:AD64)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD64)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},2,null,null,"RETIRADAS METALICO"]
["2014-02-08","2014-02-08",null,{"$f":"IF(E66<>\"\",VLOOKUP(E66,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"B84406289"},"BRICOLAJE BRICOMAN S.L.U.","MATERIAL",0,null,null,null,null,null,null,null,null,null,null,null,null,39.36,39.36,{"$f":"SUMPRODUCT((G66=1)*(W66<>0)*(H66:T66))","v":0},21,{"$f":"ROUND((V66*(W66/100)),2)","v":0},null,{"$f":"SUM(H66:T66)+X66","v":39.36},null,"cadiz 77",{"$f":"IF(A66<>\"\",IF(MONTH(A66)<=3,1,IF(AND(MONTH(A66)>3,MONTH(A66)<=6),2,IF(AND(MONTH(A66)>6,MONTH(A66)<=9),3,4))),\"\")","v":1},{"$f":"IF(AND(D66<>\"\",SUMIF($D$3:$D$548,D66,$V$3:$V$548)+SUMIF($D$3:$D$548,D66,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D66,D66)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D66,$D$2:D65,0),COLUMN($AD$2)),IF(MAX($AD$2:AD65)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD65)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},{"$f":"IF(A66<>\"\",MONTH(A66),\"\")","v":2},"PAGADA",null,"MATERIALES/COMPRAS"]
["2014-02-08","2014-02-08",null,{"$f":"IF(E67<>\"\",VLOOKUP(E67,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","COMIDA",0,null,null,null,null,null,null,null,null,null,null,null,null,12.59,12.59,0,0,0,null,12.59,null,"CORRIENTE CARLOS",1,{"$f":"IF(AND(D67<>\"\",SUMIF($D$3:$D$548,D67,$V$3:$V$548)+SUMIF($D$3:$D$548,D67,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D67,D67)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D67,$D$2:D66,0),COLUMN($AD$2)),IF(MAX($AD$2:AD66)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD66)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},2,null,null,"RETIRADAS METALICO"]
["2014-02-08","2014-02-08",null,{"$f":"IF(E68<>\"\",VLOOKUP(E68,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A82009812"},"FRANCE TELECOM ESPAÑA","MOVIL ",1,null,null,null,null,null,null,null,null,null,null,null,null,23,23,23,21,4.83,null,27.83,null,"ARQUITECTURA",1,{"$f":"IF(AND(D68<>\"\",SUMIF($D$3:$D$548,D68,$V$3:$V$548)+SUMIF($D$3:$D$548,D68,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D68,D68)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D68,$D$2:D67,0),COLUMN($AD$2)),IF(MAX($AD$2:AD67)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD67)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},2,"PAGADA",null,"TELEFONIA"]
["2014-02-09","2014-02-09",null,{"$f":"IF(E69<>\"\",VLOOKUP(E69,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","CAJEROS",0,null,null,null,null,null,null,null,null,null,null,null,null,40,40,0,0,0,null,40,null,"CORRIENTE CARLOS",1,{"$f":"IF(AND(D69<>\"\",SUMIF($D$3:$D$548,D69,$V$3:$V$548)+SUMIF($D$3:$D$548,D69,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D69,D69)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D69,$D$2:D68,0),COLUMN($AD$2)),IF(MAX($AD$2:AD68)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD68)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},2,null,null,"RETIRADAS METALICO"]
["2014-02-10","2014-02-10",null,{"$f":"IF(E70<>\"\",VLOOKUP(E70,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"E.M. VALENCIANA DE AGUAS S.A.","AGUA CADIZ 38",0,null,null,null,null,null,null,null,null,null,null,null,null,47.48,47.48,0,5.85,0,null,47.48,null,"CADIZ 38",1,{"$f":"IF(AND(D70<>\"\",SUMIF($D$3:$D$548,D70,$V$3:$V$548)+SUMIF($D$3:$D$548,D70,$X$3:$X$548)>3005.06),IF(COUNTIF($D$2:D71,D70)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D70,$D$1:D70,0),COLUMN($AD$2)),IF(MAX($AD$1:AD70)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$1:AD70)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},2,null,null,"AGUA CADIZ 38"]
["2014-02-10","2014-02-10",null,{"$f":"IF(E71<>\"\",VLOOKUP(E71,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","CAJEROS",0,null,null,null,null,null,null,null,null,null,null,null,null,200,200,0,0,0,null,200,null,"CORRIENTE LUCIA",1,{"$f":"IF(AND(D71<>\"\",SUMIF($D$3:$D$548,D71,$V$3:$V$548)+SUMIF($D$3:$D$548,D71,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D71,D71)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D71,$D$2:D70,0),COLUMN($AD$2)),IF(MAX($AD$2:AD70)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD70)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},2,null,null,"RETIRADAS METALICO"]
["2014-02-11","2014-02-11",null,{"$f":"IF(E72<>\"\",VLOOKUP(E72,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"F08809808"},"CAJA DE ARQUITECTOS","AMORT. ANT. HIP. SAN VCTE",0,null,null,null,null,null,null,null,null,null,600.30999999999995,null,null,null,600.30999999999995,0,0,0,null,600.30999999999995,null,"SAN VICENTE 222",1,{"$f":"IF(AND(D72<>\"\",SUMIF($D$3:$D$548,D72,$V$3:$V$548)+SUMIF($D$3:$D$548,D72,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D72,D72)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D72,$D$2:D71,0),COLUMN($AD$2)),IF(MAX($AD$2:AD71)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD71)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},2,null,null,"HIP. CADIZ 38"]
["2014-02-12","2014-02-12",null,{"$f":"IF(E73<>\"\",VLOOKUP(E73,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"Q4675003J"},"COLEGIO TERRITORIAL DE ARQUITECTOS DE VALENCIA","APROB. PSS CURA FEMENIA 22",1,null,null,null,null,null,null,37.5,null,null,null,null,null,null,37.5,37.5,21,7.88,null,45.38,null,"ARQUITECTURA",1,{"$f":"IF(AND(D73<>\"\",SUMIF($D$3:$D$548,D73,$V$3:$V$548)+SUMIF($D$3:$D$548,D73,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D73,D73)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D73,$D$2:D72,0),COLUMN($AD$2)),IF(MAX($AD$2:AD72)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD72)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},2,null,null,"FACTURAS COLEGIO"]
["2014-02-12","2014-02-12",null,{"$f":"IF(E74<>\"\",VLOOKUP(E74,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"F08809808"},"CAJA DE ARQUITECTOS","VISA LUCIA",0,null,null,null,null,null,null,null,null,null,null,null,null,20,20,0,0,0,null,20,null,"CORRIENTE LUCIA",1,{"$f":"IF(AND(D74<>\"\",SUMIF($D$3:$D$548,D74,$V$3:$V$548)+SUMIF($D$3:$D$548,D74,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D74,D74)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D74,$D$2:D73,0),COLUMN($AD$2)),IF(MAX($AD$2:AD73)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD73)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},2,null,null,"GASTOS CON TARJETA"]
["2014-02-12",{"$f":"IF(A75<>\"\",A75,\"\")","v":"2014-02-12"},null,{"$f":"IF(E75<>\"\",VLOOKUP(E75,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"B84406289"},"BRICOLAJE BRICOMAN S.L.U.","MATERIAL",0,null,null,null,null,null,null,null,null,null,null,null,null,107.43,107.43,0,21,0,null,107.43,null,"CADIZ 77",1,{"$f":"IF(AND(D75<>\"\",SUMIF($D$3:$D$548,D75,$V$3:$V$548)+SUMIF($D$3:$D$548,D75,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D75,D75)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D75,$D$2:D74,0),COLUMN($AD$2)),IF(MAX($AD$2:AD74)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD74)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},2,"PAGADA",null,"MATERIALES/COMPRAS"]
["2014-02-12","2014-02-12",null,{"$f":"IF(E76<>\"\",VLOOKUP(E76,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"B84406289"},"BRICOLAJE BRICOMAN S.L.U.","MATERIAL",0,null,null,null,null,null,null,null,null,null,null,null,null,18.95,18.95,0,0,0,null,18.95,null,"CADIZ 77",1,{"$f":"IF(AND(D76<>\"\",SUMIF($D$3:$D$548,D76,$V$3:$V$548)+SUMIF($D$3:$D$548,D76,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D76,D76)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D76,$D$2:D75,0),COLUMN($AD$2)),IF(MAX($AD$2:AD75)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD75)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},2,null,null,"MATERIALES/COMPRAS"]
["2014-02-13","2014-02-13",null,{"$f":"IF(E77<>\"\",VLOOKUP(E77,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","CAJEROS",0,null,null,null,null,null,null,null,null,null,null,null,null,40,{"$f":"SUM(H77:T77)","v":40},0,0,0,null,40,null,"CORRIENTE CARLOS",1,{"$f":"IF(AND(D77<>\"\",SUMIF($D$3:$D$548,D77,$V$3:$V$548)+SUMIF($D$3:$D$548,D77,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D77,D77)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D77,$D$2:D76,0),COLUMN($AD$2)),IF(MAX($AD$2:AD76)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD76)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},2,null,null,"RETIRADAS METALICO"]
["2014-02-15","2014-02-15",null,{"$f":"IF(E78<>\"\",VLOOKUP(E78,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"SUCESORES DAVER, S.L.","GASOLINA",0,null,null,null,null,null,null,null,null,null,null,null,null,30,30,0,0,0,null,30,null,null,1,{"$f":"IF(AND(D78<>\"\",SUMIF($D$3:$D$548,D78,$V$3:$V$548)+SUMIF($D$3:$D$548,D78,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D78,D78)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D78,$D$2:D77,0),COLUMN($AD$2)),IF(MAX($AD$2:AD77)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD77)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},2,"PAGADA",null,"COMBUSTIBLE"]
["2014-02-15","2014-02-15",null,{"$f":"IF(E79<>\"\",VLOOKUP(E79,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","CAJEROS",0,null,null,null,null,null,null,null,null,null,null,null,null,40,40,0,0,0,null,40,null,"CORRIENTE CARLOS",1,{"$f":"IF(AND(D79<>\"\",SUMIF($D$3:$D$548,D79,$V$3:$V$548)+SUMIF($D$3:$D$548,D79,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D79,D79)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D79,$D$2:D78,0),COLUMN($AD$2)),IF(MAX($AD$2:AD78)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD78)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},2,null,null,"RETIRADAS METALICO"]
["2014-02-17","2014-02-17",null,{"$f":"IF(E80<>\"\",VLOOKUP(E80,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"B84406289"},"BRICOLAJE BRICOMAN S.L.U.","MATERIAL",0,null,null,null,null,null,null,null,null,null,null,null,null,18.100000000000001,18.100000000000001,0,21,0,null,18.100000000000001,null,"CADIZ 77",1,{"$f":"IF(AND(D80<>\"\",SUMIF($D$3:$D$548,D80,$V$3:$V$548)+SUMIF($D$3:$D$548,D80,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D80,D80)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D80,$D$2:D79,0),COLUMN($AD$2)),IF(MAX($AD$2:AD79)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD79)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},2,"PAGADA",null,"MATERIALES/COMPRAS"]
["2014-02-17","2014-02-17",null,{"$f":"IF(E81<>\"\",VLOOKUP(E81,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"B84406289"},"BRICOLAJE BRICOMAN S.L.U.","MATERIAL",0,null,null,null,null,null,null,null,null,null,null,null,null,265.81,265.81,0,21,0,null,265.81,null,"CADIZ 77",1,{"$f":"IF(AND(D81<>\"\",SUMIF($D$3:$D$548,D81,$V$3:$V$548)+SUMIF($D$3:$D$548,D81,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D81,D81)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D81,$D$2:D80,0),COLUMN($AD$2)),IF(MAX($AD$2:AD80)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD80)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},2,"PAGADA",null,"MATERIALES/COMPRAS"]
["2014-02-17","2014-02-17",null,{"$f":"IF(E82<>\"\",VLOOKUP(E82,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","COMIDA",0,null,null,null,null,null,null,null,null,null,null,null,null,17.899999999999999,17.899999999999999,0,0,0,null,17.899999999999999,null,"CORRIENTE CARLOS",1,{"$f":"IF(AND(D82<>\"\",SUMIF($D$3:$D$548,D82,$V$3:$V$548)+SUMIF($D$3:$D$548,D82,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D82,D82)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D82,$D$2:D81,0),COLUMN($AD$2)),IF(MAX($AD$2:AD81)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD81)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},2,null,null,"RETIRADAS METALICO"]
["2014-02-19","2014-02-19",null,{"$f":"IF(E83<>\"\",VLOOKUP(E83,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"Q4675003J"},"COLEGIO TERRITORIAL DE ARQUITECTOS DE VALENCIA","REGULARIZACION SALDO DEUDOR",1,null,null,null,null,null,null,87.5,null,null,null,null,null,null,87.5,87.5,21,18.38,null,105.88,"AR","ARQUITECTURA",1,{"$f":"IF(AND(D83<>\"\",SUMIF($D$3:$D$548,D83,$V$3:$V$548)+SUMIF($D$3:$D$548,D83,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D83,D83)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D83,$D$2:D82,0),COLUMN($AD$2)),IF(MAX($AD$2:AD82)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD82)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},2,null,null,"FACTURAS COLEGIO"]
["2014-02-19","2014-02-19",null,{"$f":"IF(E84<>\"\",VLOOKUP(E84,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"F08809808"},"CAJA DE ARQUITECTOS","VISA LUCIA",0,null,null,null,null,null,null,null,null,null,null,null,null,50,50,0,0,0,null,50,null,"CORRIENTE LUCIA",1,{"$f":"IF(AND(D84<>\"\",SUMIF($D$3:$D$548,D84,$V$3:$V$548)+SUMIF($D$3:$D$548,D84,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D84,D84)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D84,$D$2:D83,0),COLUMN($AD$2)),IF(MAX($AD$2:AD83)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD83)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},2,null,null,"GASTOS CON TARJETA"]
["2014-02-19","2014-02-19",0,{"$f":"IF(E85<>\"\",VLOOKUP(E85,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A82009812"},"FRANCE TELECOM ESPAÑA","TELEFONIA MOVIL",1,null,null,null,null,null,null,null,null,null,null,null,null,23,23,23,21,4.83,null,27.83,null,"ARQUITECTURA",1,{"$f":"IF(AND(D85<>\"\",SUMIF($D$3:$D$548,D85,$V$3:$V$548)+SUMIF($D$3:$D$548,D85,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D85,D85)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D85,$D$2:D84,0),COLUMN($AD$2)),IF(MAX($AD$2:AD84)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD84)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},2,null,null,"TELEFONIA"]
["2014-02-21","2014-02-21",null,{"$f":"IF(E86<>\"\",VLOOKUP(E86,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"Q4675003J"},"COLEGIO TERRITORIAL DE ARQUITECTOS DE VALENCIA","EXP. CURA FEMENIA 20",1,null,null,null,null,null,null,120.24,null,null,null,null,null,null,120.24,120.24,21,25.25,null,145.49,null,"ARQUITECTURA",1,{"$f":"IF(AND(D86<>\"\",SUMIF($D$3:$D$548,D86,$V$3:$V$548)+SUMIF($D$3:$D$548,D86,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D86,D86)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D86,$D$2:D85,0),COLUMN($AD$2)),IF(MAX($AD$2:AD85)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD85)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},2,null,null,"FACTURAS COLEGIO"]
["2014-02-21","2014-02-21",null,{"$f":"IF(E87<>\"\",VLOOKUP(E87,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"F08809808"},"CAJA DE ARQUITECTOS","HIPOTECA SAN VICENTE",0,null,null,null,null,null,null,null,null,null,452.38,null,null,null,452.38,0,0,0,null,452.38,null,"SAN VICENTE 222",1,{"$f":"IF(AND(D87<>\"\",SUMIF($D$3:$D$548,D87,$V$3:$V$548)+SUMIF($D$3:$D$548,D87,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D87,D87)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D87,$D$2:D86,0),COLUMN($AD$2)),IF(MAX($AD$2:AD86)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD86)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},2,null,null,"HIP. SAN VICENTE"]
["2014-02-21","2014-02-21",null,{"$f":"IF(E88<>\"\",VLOOKUP(E88,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"F08809808"},"CAJA DE ARQUITECTOS","HIPOTECA SAN VICENTE",0,null,null,null,null,null,null,null,null,null,258.43,null,null,null,258.43,0,0,0,null,258.43,null,"SAN VICENTE 222",1,{"$f":"IF(AND(D88<>\"\",SUMIF($D$3:$D$548,D88,$V$3:$V$548)+SUMIF($D$3:$D$548,D88,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D88,D88)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D88,$D$2:D87,0),COLUMN($AD$2)),IF(MAX($AD$2:AD87)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD87)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},2,null,null,"HIP. SAN VICENTE"]
["2014-02-21","2014-02-21",null,"B98361108","DECORVEGA DECORACIONES, S.L.","MATERIAL",0,null,null,null,null,null,null,null,null,null,null,null,null,24.97,24.97,0,21,0,null,24.97,null,"CADIZ 77",1,{"$f":"IF(AND(D89<>\"\",SUMIF($D$3:$D$548,D89,$V$3:$V$548)+SUMIF($D$3:$D$548,D89,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D89,D89)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D89,$D$2:D88,0),COLUMN($AD$2)),IF(MAX($AD$2:AD88)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD88)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},2,null,null,"MATERIALES/COMPRAS"]
["2014-02-22","2014-02-22",null,{"$f":"IF(E90<>\"\",VLOOKUP(E90,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"SUCESORES DAVER, S.L.","GASOLINA",0,24.79,null,null,null,null,null,null,null,null,null,null,null,null,24.79,0,21,0,null,24.79,null,"ARQUITECTURA",1,{"$f":"IF(AND(D90<>\"\",SUMIF($D$3:$D$548,D90,$V$3:$V$548)+SUMIF($D$3:$D$548,D90,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D90,D90)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D90,$D$2:D89,0),COLUMN($AD$2)),IF(MAX($AD$2:AD89)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD89)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},2,null,null,"COMBUSTIBLE"]
["2014-02-22","2014-02-22",null,{"$f":"IF(E91<>\"\",VLOOKUP(E91,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"LEROY MERLIN MASSANASSA","MATERIAL",0,null,null,null,null,null,null,null,null,null,null,null,null,11.01,11.01,0,21,0,null,11.01,null,"CADIZ 77",1,{"$f":"IF(AND(D91<>\"\",SUMIF($D$3:$D$548,D91,$V$3:$V$548)+SUMIF($D$3:$D$548,D91,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D91,D91)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D91,$D$2:D90,0),COLUMN($AD$2)),IF(MAX($AD$2:AD90)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD90)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},2,null,null,"MATERIALES/COMPRAS"]
["2014-02-25","2014-02-25",null,{"$f":"IF(E92<>\"\",VLOOKUP(E92,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"B84406289"},"BRICOLAJE BRICOMAN S.L.U.","MATERIAL",0,null,null,null,null,null,null,null,null,null,null,null,null,172.45,172.45,0,21,0,null,172.45,null,"CADIZ 77",1,{"$f":"IF(AND(D92<>\"\",SUMIF($D$3:$D$548,D92,$V$3:$V$548)+SUMIF($D$3:$D$548,D92,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D92,D92)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D92,$D$2:D91,0),COLUMN($AD$2)),IF(MAX($AD$2:AD91)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD91)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},2,null,null,"MATERIALES/COMPRAS"]
["2014-02-25","1900-01-02",null,{"$f":"IF(E93<>\"\",VLOOKUP(E93,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","COMIDA",0,null,null,null,null,null,null,null,null,null,null,null,null,17.489999999999998,17.489999999999998,0,0,0,null,17.489999999999998,null,"CORRIENTE CARLOS",1,{"$f":"IF(AND(D93<>\"\",SUMIF($D$3:$D$548,D93,$V$3:$V$548)+SUMIF($D$3:$D$548,D93,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D93,D93)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D93,$D$2:D92,0),COLUMN($AD$2)),IF(MAX($AD$2:AD92)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD92)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},2,null,null,"RETIRADAS METALICO"]
["2014-02-27",{"$f":"IF(A94<>\"\",A94,\"\")","v":"2014-02-27"},null,{"$f":"IF(E94<>\"\",VLOOKUP(E94,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"B84406289"},"BRICOLAJE BRICOMAN S.L.U.","MATERIAL",0,null,null,null,null,null,null,null,null,null,null,null,null,21.71,21.71,0,21,0,null,21.71,null,"cadiz 77",1,{"$f":"IF(AND(D94<>\"\",SUMIF($D$3:$D$548,D94,$V$3:$V$548)+SUMIF($D$3:$D$548,D94,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D94,D94)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D94,$D$2:D93,0),COLUMN($AD$2)),IF(MAX($AD$2:AD93)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD93)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},2,null,null,"MATERIALES/COMPRAS"]
["2014-02-28","2014-02-28",null,{"$f":"IF(E95<>\"\",VLOOKUP(E95,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"F08809808"},"CAJA DE ARQUITECTOS","VISA LUCIA",0,null,null,null,null,null,null,null,null,null,null,null,null,130,130,0,0,0,null,130,null,"CORRIENTE LUCIA",1,{"$f":"IF(AND(D95<>\"\",SUMIF($D$3:$D$548,D95,$V$3:$V$548)+SUMIF($D$3:$D$548,D95,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D95,D95)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D95,$D$2:D94,0),COLUMN($AD$2)),IF(MAX($AD$2:AD94)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD94)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},2,null,null,"GASTOS CON TARJETA"]
["2014-02-28","2014-02-28",null,{"$f":"IF(E96<>\"\",VLOOKUP(E96,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"F08809808"},"CAJA DE ARQUITECTOS","HIPOTECA CADIZ 38",0,null,null,null,null,null,null,null,null,null,277.62,null,null,null,277.62,0,0,0,null,277.62,null,"CADIZ 38",1,{"$f":"IF(AND(D96<>\"\",SUMIF($D$3:$D$548,D96,$V$3:$V$548)+SUMIF($D$3:$D$548,D96,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D96,D96)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D96,$D$2:D95,0),COLUMN($AD$2)),IF(MAX($AD$2:AD95)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD95)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},2,null,null,"HIP. CADIZ 38"]
["2014-02-28","2014-02-28",null,{"$f":"IF(E97<>\"\",VLOOKUP(E97,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"B98361108"},"DECORVEGA DECORACIONES, S.L.","MATERIAL",0,null,null,null,null,null,null,null,null,null,null,null,null,11.33,11.33,0,21,0,null,11.33,null,"cadiz 77",1,{"$f":"IF(AND(D97<>\"\",SUMIF($D$3:$D$548,D97,$V$3:$V$548)+SUMIF($D$3:$D$548,D97,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D97,D97)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D97,$D$2:D96,0),COLUMN($AD$2)),IF(MAX($AD$2:AD96)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD96)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},2,null,null,"MATERIALES/COMPRAS"]
["2014-03-01","2014-03-01",null,{"$f":"IF(E98<>\"\",VLOOKUP(E98,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A62018064"},"EURO DEPOT ESPAÑA S.A.U.","MATERIAL",0,null,null,null,null,null,null,null,null,null,null,null,null,53.72,53.72,0,21,0,null,53.72,null,"cadiz 77",1,{"$f":"IF(AND(D98<>\"\",SUMIF($D$3:$D$548,D98,$V$3:$V$548)+SUMIF($D$3:$D$548,D98,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D98,D98)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D98,$D$2:D97,0),COLUMN($AD$2)),IF(MAX($AD$2:AD97)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD97)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},3,null,null,"MATERIALES/COMPRAS"]
["2014-03-01","2014-03-01",null,{"$f":"IF(E99<>\"\",VLOOKUP(E99,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A82018474"},"TELEFÓNICA DE ESPAÑA S.A.U.","TELEFONIA FIJA",1,null,null,null,null,null,null,null,49.9,null,null,null,null,null,49.9,49.9,21,10.48,null,60.379999999999995,null,"ARQUITECTURA",1,{"$f":"IF(AND(D99<>\"\",SUMIF($D$3:$D$548,D99,$V$3:$V$548)+SUMIF($D$3:$D$548,D99,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D99,D99)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D99,$D$2:D98,0),COLUMN($AD$2)),IF(MAX($AD$2:AD98)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD98)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},3,null,null,"TELEFONIA"]
["2014-03-01","2014-03-01",null,{"$f":"IF(E100<>\"\",VLOOKUP(E100,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A82018474"},"TELEFÓNICA DE ESPAÑA S.A.U.","TERMINAL",1,null,null,null,null,null,null,null,null,null,null,null,null,27.5,27.5,0,0,0,null,27.5,null,"ARQUITECTURA",1,{"$f":"IF(AND(D100<>\"\",SUMIF($D$3:$D$548,D100,$V$3:$V$548)+SUMIF($D$3:$D$548,D100,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D100,D100)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D100,$D$2:D99,0),COLUMN($AD$2)),IF(MAX($AD$2:AD99)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD99)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},3,null,null,"TELEFONIA"]
["2014-03-03","2014-03-03",null,{"$f":"IF(E101<>\"\",VLOOKUP(E101,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"F08809808"},"CAJA DE ARQUITECTOS","CARGO RECIBOS VISA LUCIA FEBRERO",0,null,null,null,null,null,null,null,null,null,null,null,null,430.37,430.37,0,0,0,null,430.37,null,"CORRIENTE LUCIA",1,{"$f":"IF(AND(D101<>\"\",SUMIF($D$3:$D$548,D101,$V$3:$V$548)+SUMIF($D$3:$D$548,D101,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D101,D101)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D101,$D$2:D100,0),COLUMN($AD$2)),IF(MAX($AD$2:AD100)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD100)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},3,null,null,"GASTOS CON TARJETA"]
["2014-03-03","2014-03-03",null,{"$f":"IF(E102<>\"\",VLOOKUP(E102,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"V28306678"},"HERMANDAD NACIONAL DE ARQUITECTOS","SPP CARLOS FEB",0,null,null,null,null,null,null,null,null,null,null,null,null,217.43,217.43,0,0,0,null,217.43,null,"SALUD CARLOS",1,{"$f":"IF(AND(D102<>\"\",SUMIF($D$3:$D$548,D102,$V$3:$V$548)+SUMIF($D$3:$D$548,D102,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D102,D102)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D102,$D$2:D101,0),COLUMN($AD$2)),IF(MAX($AD$2:AD101)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD101)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},3,null,null,"HNA CARLOS"]
["2014-03-03","2014-03-03",null,{"$f":"IF(E103<>\"\",VLOOKUP(E103,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A28037042"},"SANITAS SOCIEDAD ANONIMA DE SEGUROS S.A.","SALUD CARLOS",0,null,null,null,null,null,null,null,null,null,null,null,null,51.89,51.89,0,0,0,null,51.89,null,"SALUD CARLOS",1,{"$f":"IF(AND(D103<>\"\",SUMIF($D$3:$D$548,D103,$V$3:$V$548)+SUMIF($D$3:$D$548,D103,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D103,D103)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D103,$D$2:D102,0),COLUMN($AD$2)),IF(MAX($AD$2:AD102)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD102)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},3,null,null,"HNA LUCIAS"]
["2014-03-03","2014-03-03",null,{"$f":"IF(E104<>\"\",VLOOKUP(E104,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","MATERIAL (PUERTAS)",0,null,null,null,null,null,null,null,null,null,null,null,null,360,360,0,0,0,null,360,null,"CADIZ 77",1,{"$f":"IF(AND(D104<>\"\",SUMIF($D$3:$D$548,D104,$V$3:$V$548)+SUMIF($D$3:$D$548,D104,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D104,D104)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D104,$D$2:D103,0),COLUMN($AD$2)),IF(MAX($AD$2:AD103)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD103)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},3,null,null,"MATERIALES/COMPRAS"]
["2014-03-03","2014-03-03",null,{"$f":"IF(E105<>\"\",VLOOKUP(E105,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","COMIDA",0,null,null,null,null,null,null,null,null,null,null,null,null,40,40,0,0,0,null,40,null,"CORRIENTE CARLOS",1,{"$f":"IF(AND(D105<>\"\",SUMIF($D$3:$D$548,D105,$V$3:$V$548)+SUMIF($D$3:$D$548,D105,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D105,D105)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D105,$D$2:D104,0),COLUMN($AD$2)),IF(MAX($AD$2:AD104)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD104)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},3,null,null,"RETIRADAS METALICO"]
["2014-03-04","2014-03-04",null,{"$f":"IF(E106<>\"\",VLOOKUP(E106,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"F08809808"},"CAJA DE ARQUITECTOS","HIPOTECA CADIZ 38",0,null,null,null,null,null,null,null,null,null,362.78,null,null,null,362.78,0,0,0,null,362.78,null,"CADIZ 38",1,{"$f":"IF(AND(D106<>\"\",SUMIF($D$3:$D$548,D106,$V$3:$V$548)+SUMIF($D$3:$D$548,D106,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D106,D106)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D106,$D$2:D105,0),COLUMN($AD$2)),IF(MAX($AD$2:AD105)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD105)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},3,null,null,"HIP. CADIZ 38"]
["2014-03-04","2014-03-04",null,{"$f":"IF(E107<>\"\",VLOOKUP(E107,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"V28306678"},"HERMANDAD NACIONAL DE ARQUITECTOS","SPP CARLOS MARZO",0,null,null,null,null,null,null,null,null,null,null,null,null,217.43,217.43,0,21,0,null,217.43,null,"ARQUITECTURA",1,{"$f":"IF(AND(D107<>\"\",SUMIF($D$3:$D$548,D107,$V$3:$V$548)+SUMIF($D$3:$D$548,D107,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D107,D107)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D107,$D$2:D106,0),COLUMN($AD$2)),IF(MAX($AD$2:AD106)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD106)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},3,null,null,"HNA CARLOS"]
["2014-03-05","2014-03-05",null,{"$f":"IF(E108<>\"\",VLOOKUP(E108,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","COMIDA",0,null,null,null,null,null,null,null,null,null,null,null,null,40,40,0,0,0,null,40,null,"CORRIENTE CARLOS",1,{"$f":"IF(AND(D108<>\"\",SUMIF($D$3:$D$548,D108,$V$3:$V$548)+SUMIF($D$3:$D$548,D108,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D108,D108)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D108,$D$2:D107,0),COLUMN($AD$2)),IF(MAX($AD$2:AD107)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD107)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},3,null,null,"RETIRADAS METALICO"]
["2014-03-06","2014-03-06",null,{"$f":"IF(E109<>\"\",VLOOKUP(E109,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A78492782"},"CAMPSA ESTACIONES DE SERVICIO S.A.","GASOLINA",0,24.79,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H109:T109)","v":24.79},0,21,0,null,24.79,null,"ARQUITECTURA",1,{"$f":"IF(AND(D109<>\"\",SUMIF($D$3:$D$548,D109,$V$3:$V$548)+SUMIF($D$3:$D$548,D109,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D109,D109)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D109,$D$2:D108,0),COLUMN($AD$2)),IF(MAX($AD$2:AD108)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD108)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},3,null,null,"COMBUSTIBLE"]
["2014-03-06","2014-03-06",null,{"$f":"IF(E110<>\"\",VLOOKUP(E110,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"GODADDY","DOMINIO CPS-FORMACION",1,null,null,null,null,null,null,null,null,null,null,null,null,9.1300000000000008,9.1300000000000008,0,0,0,null,9.1300000000000008,null,"ARQUITECTURA",1,{"$f":"IF(AND(D110<>\"\",SUMIF($D$3:$D$548,D110,$V$3:$V$548)+SUMIF($D$3:$D$548,D110,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D110,D110)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D110,$D$2:D109,0),COLUMN($AD$2)),IF(MAX($AD$2:AD109)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD109)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},3,null,null,"FACTURAS"]
["2014-03-06","2014-03-06",null,"b96126412","JOSE TERUEL S.L.","MATERIAL",0,null,null,null,null,null,null,null,null,null,null,null,null,57.6,57.6,0,21,0,null,57.6,null,"CADIZ 77",1,{"$f":"IF(AND(D111<>\"\",SUMIF($D$3:$D$548,D111,$V$3:$V$548)+SUMIF($D$3:$D$548,D111,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D111,D111)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D111,$D$2:D110,0),COLUMN($AD$2)),IF(MAX($AD$2:AD110)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD110)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},3,null,null,"MATERIALES/COMPRAS"]
["2014-03-06","2014-03-06",null,{"$f":"IF(E112<>\"\",VLOOKUP(E112,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"B84406289"},"BRICOLAJE BRICOMAN S.L.U.","MATERIAL",0,null,null,null,null,null,null,null,null,null,null,null,null,309.91000000000003,309.91000000000003,0,21,0,null,309.91000000000003,null,"CADIZ 77",1,{"$f":"IF(AND(D112<>\"\",SUMIF($D$3:$D$548,D112,$V$3:$V$548)+SUMIF($D$3:$D$548,D112,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D112,D112)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D112,$D$2:D111,0),COLUMN($AD$2)),IF(MAX($AD$2:AD111)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD111)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},3,null,null,"MATERIALES/COMPRAS"]
["2014-03-06","2014-03-06",null,{"$f":"IF(E113<>\"\",VLOOKUP(E113,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"B84406289"},"BRICOLAJE BRICOMAN S.L.U.","MATERIAL",0,null,null,null,null,null,null,null,null,null,null,null,null,637.02,637.02,0,21,0,null,637.02,null,"CADIZ 77",1,{"$f":"IF(AND(D113<>\"\",SUMIF($D$3:$D$548,D113,$V$3:$V$548)+SUMIF($D$3:$D$548,D113,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D113,D113)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D113,$D$2:D112,0),COLUMN($AD$2)),IF(MAX($AD$2:AD112)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD112)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},3,null,null,"MATERIALES/COMPRAS"]
["2014-03-07","2014-03-07",null,{"$f":"IF(E114<>\"\",VLOOKUP(E114,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A08980153"},"FINCONSUM, S.A.U.","CREDITO IKEA",0,null,null,null,null,null,null,null,null,null,null,null,null,122.83,122.83,0,21,0,null,122.83,null,"PRESTAMOS",1,{"$f":"IF(AND(D114<>\"\",SUMIF($D$3:$D$548,D114,$V$3:$V$548)+SUMIF($D$3:$D$548,D114,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D114,D114)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D114,$D$2:D113,0),COLUMN($AD$2)),IF(MAX($AD$2:AD113)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD113)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},3,null,null,"CREDITOS"]
["2014-03-07","2014-03-07",null,{"$f":"IF(E115<>\"\",VLOOKUP(E115,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"B96126412"},"JOSE TERUEL S.L.","MATERIAL",0,null,null,null,null,null,null,null,null,null,null,null,null,8.92,8.92,0,21,0,null,8.92,null,"CADIZ 77",1,{"$f":"IF(AND(D115<>\"\",SUMIF($D$3:$D$548,D115,$V$3:$V$548)+SUMIF($D$3:$D$548,D115,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D115,D115)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D115,$D$2:D114,0),COLUMN($AD$2)),IF(MAX($AD$2:AD114)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD114)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},3,null,null,"MATERIALES/COMPRAS"]
["2014-03-08","2014-03-08",null,{"$f":"IF(E116<>\"\",VLOOKUP(E116,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"B84406289"},"BRICOLAJE BRICOMAN S.L.U.","MATERIAL",0,null,null,null,null,null,null,null,null,null,null,null,null,24.54,24.54,0,21,0,null,24.54,null,"CADIZ 77",1,{"$f":"IF(AND(D116<>\"\",SUMIF($D$3:$D$548,D116,$V$3:$V$548)+SUMIF($D$3:$D$548,D116,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D116,D116)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D116,$D$2:D115,0),COLUMN($AD$2)),IF(MAX($AD$2:AD115)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD115)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},3,null,null,"MATERIALES/COMPRAS"]
["2014-03-08","2014-03-08",null,{"$f":"IF(E117<>\"\",VLOOKUP(E117,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"B96126412"},"JOSE TERUEL S.L.","MATERIAL",0,null,null,null,null,null,null,null,null,null,null,null,null,10.29,10.29,0,21,0,null,10.29,null,"CADIZ 77",1,{"$f":"IF(AND(D117<>\"\",SUMIF($D$3:$D$548,D117,$V$3:$V$548)+SUMIF($D$3:$D$548,D117,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D117,D117)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D117,$D$2:D116,0),COLUMN($AD$2)),IF(MAX($AD$2:AD116)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD116)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},3,null,null,"MATERIALES/COMPRAS"]
["2014-03-08","2014-03-08",null,{"$f":"IF(E118<>\"\",VLOOKUP(E118,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"OK SOFAS","SOFA ",0,null,null,null,null,null,null,null,null,null,null,null,null,350,350,0,0,0,null,350,null,"CADIZ 77",1,{"$f":"IF(AND(D118<>\"\",SUMIF($D$3:$D$548,D118,$V$3:$V$548)+SUMIF($D$3:$D$548,D118,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D118,D118)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D118,$D$2:D117,0),COLUMN($AD$2)),IF(MAX($AD$2:AD117)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD117)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},3,null,null,"MATERIALES/COMPRAS"]
["2014-03-08","2014-03-08",null,{"$f":"IF(E119<>\"\",VLOOKUP(E119,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","MANO OBRA (MANOLO)",0,null,null,null,null,null,null,null,null,null,null,null,null,60,60,0,0,0,null,60,null,"CADIZ 77",1,{"$f":"IF(AND(D119<>\"\",SUMIF($D$3:$D$548,D119,$V$3:$V$548)+SUMIF($D$3:$D$548,D119,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D119,D119)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D119,$D$2:D118,0),COLUMN($AD$2)),IF(MAX($AD$2:AD118)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD118)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},3,null,null,"MATERIALES/COMPRAS"]
["2014-03-08","2014-03-08",null,{"$f":"IF(E120<>\"\",VLOOKUP(E120,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","COMIDA",0,null,null,null,null,null,null,null,null,null,null,null,null,10,10,0,0,0,null,10,null,"CORRIENTE CARLOS",1,{"$f":"IF(AND(D120<>\"\",SUMIF($D$3:$D$548,D120,$V$3:$V$548)+SUMIF($D$3:$D$548,D120,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D120,D120)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D120,$D$2:D119,0),COLUMN($AD$2)),IF(MAX($AD$2:AD119)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD119)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},3,null,null,"RETIRADAS METALICO"]
["2014-03-08","2014-03-08",null,{"$f":"IF(E121<>\"\",VLOOKUP(E121,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A82009812"},"FRANCE TELECOM ESPAÑA","TELEFONIA MOVIL",1,null,null,null,null,null,null,null,null,null,null,null,null,23,23,23,21,4.83,null,27.83,null,"ARQUITECTURA",1,{"$f":"IF(AND(D121<>\"\",SUMIF($D$3:$D$548,D121,$V$3:$V$548)+SUMIF($D$3:$D$548,D121,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D121,D121)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D121,$D$2:D120,0),COLUMN($AD$2)),IF(MAX($AD$2:AD120)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD120)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},3,null,null,"TELEFONIA"]
["2014-03-10","2014-03-10",null,{"$f":"IF(E122<>\"\",VLOOKUP(E122,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ASEMAS ","SEGURO CARLOS",0,null,null,null,null,null,null,null,null,null,null,null,null,224.61,224.61,0,0,0,null,224.61,null,"ARQUITECTURA",1,{"$f":"IF(AND(D122<>\"\",SUMIF($D$3:$D$548,D122,$V$3:$V$548)+SUMIF($D$3:$D$548,D122,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D122,D122)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D122,$D$2:D121,0),COLUMN($AD$2)),IF(MAX($AD$2:AD121)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD121)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},3,null,null,"ASEMAS FIJO"]
["2014-03-11","2014-03-11",null,{"$f":"IF(E123<>\"\",VLOOKUP(E123,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"B84406289"},"BRICOLAJE BRICOMAN S.L.U.","MATERIAL",0,null,null,null,null,null,null,null,null,null,null,null,null,65.930000000000007,65.930000000000007,0,21,0,null,65.930000000000007,null,"CADIZ 77",1,{"$f":"IF(AND(D123<>\"\",SUMIF($D$3:$D$548,D123,$V$3:$V$548)+SUMIF($D$3:$D$548,D123,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D123,D123)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D123,$D$2:D122,0),COLUMN($AD$2)),IF(MAX($AD$2:AD122)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD122)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},3,null,null,"MATERIALES/COMPRAS"]
["2014-03-12","2014-03-12",null,{"$f":"IF(E124<>\"\",VLOOKUP(E124,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","MANO OBRA",0,null,null,null,null,null,null,null,null,null,null,null,null,110,110,0,0,0,null,110,null,"CADIZ 77",1,{"$f":"IF(AND(D124<>\"\",SUMIF($D$3:$D$548,D124,$V$3:$V$548)+SUMIF($D$3:$D$548,D124,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D124,D124)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D124,$D$2:D123,0),COLUMN($AD$2)),IF(MAX($AD$2:AD123)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD123)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},3,null,null,"MATERIALES/COMPRAS"]
["2014-03-13","2014-03-13",null,{"$f":"IF(E125<>\"\",VLOOKUP(E125,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"Q4675003J"},"COLEGIO TERRITORIAL DE ARQUITECTOS DE VALENCIA","EXP. SOTAVENTO 11",1,null,null,null,null,null,null,37.5,null,null,null,null,null,null,37.5,37.5,21,7.88,null,45.38,null,"ARQUITECTURA",1,{"$f":"IF(AND(D125<>\"\",SUMIF($D$3:$D$548,D125,$V$3:$V$548)+SUMIF($D$3:$D$548,D125,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D125,D125)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D125,$D$2:D124,0),COLUMN($AD$2)),IF(MAX($AD$2:AD124)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD124)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},3,null,null,"FACTURAS COLEGIO"]
["2014-03-13",{"$f":"IF(A126<>\"\",A126,\"\")","v":"2014-03-13"},null,{"$f":"IF(E126<>\"\",VLOOKUP(E126,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","A CUENTA CORREDERA",0,null,null,null,null,null,null,null,null,null,null,null,null,765,765,0,0,0,null,765,null,"CADIZ 77",1,{"$f":"IF(AND(D126<>\"\",SUMIF($D$3:$D$548,D126,$V$3:$V$548)+SUMIF($D$3:$D$548,D126,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D126,D126)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D126,$D$2:D125,0),COLUMN($AD$2)),IF(MAX($AD$2:AD125)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD125)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},3,null,null,"MATERIALES/COMPRAS"]
["2014-03-13","2014-03-13",null,{"$f":"IF(E127<>\"\",VLOOKUP(E127,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","GASTOS CARLOS",0,null,null,null,null,null,null,null,null,null,null,null,null,19.36,19.36,0,0,0,null,19.36,null,"CORRIENTE CARLOS",1,{"$f":"IF(AND(D127<>\"\",SUMIF($D$3:$D$548,D127,$V$3:$V$548)+SUMIF($D$3:$D$548,D127,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D127,D127)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D127,$D$2:D126,0),COLUMN($AD$2)),IF(MAX($AD$2:AD126)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD126)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},3,null,null,"RETIRADAS METALICO"]
["2014-03-14","2014-03-14",null,{"$f":"IF(E128<>\"\",VLOOKUP(E128,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"B65371171"},"E.S. BALLENOIL","GASOLINA",0,41.32,null,null,null,null,null,null,null,null,null,null,null,null,41.32,0,21,0,null,41.32,null,"ARQUITECTURA",1,{"$f":"IF(AND(D128<>\"\",SUMIF($D$3:$D$548,D128,$V$3:$V$548)+SUMIF($D$3:$D$548,D128,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D128,D128)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D128,$D$2:D127,0),COLUMN($AD$2)),IF(MAX($AD$2:AD127)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD127)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},3,null,null,"COMBUSTIBLE"]
["2014-03-14","2014-03-14",null,{"$f":"IF(E129<>\"\",VLOOKUP(E129,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A62018064"},"EURO DEPOT ESPAÑA S.A.U.","MATERIAL",0,null,null,null,null,null,null,null,null,null,null,null,null,101.32,101.32,0,21,0,null,101.32,null,"CADIZ 77",1,{"$f":"IF(AND(D129<>\"\",SUMIF($D$3:$D$548,D129,$V$3:$V$548)+SUMIF($D$3:$D$548,D129,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D129,D129)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D129,$D$2:D128,0),COLUMN($AD$2)),IF(MAX($AD$2:AD128)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD128)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},3,null,null,"COMBUSTIBLE"]
["2014-03-14","2014-03-14",null,{"$f":"IF(E130<>\"\",VLOOKUP(E130,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"B98361108"},"DECORVEGA DECORACIONES, S.L.","MATERIAL",0,null,null,null,null,null,null,null,null,null,null,null,null,13.71,13.71,{"$f":"SUMPRODUCT((G130=1)*(W130<>0)*(H130:T130))","v":0},21,{"$f":"ROUND((V130*(W130/100)),2)","v":0},null,{"$f":"SUM(H130:T130)+X130","v":13.71},null,"CADIZ 77",{"$f":"IF(A130<>\"\",IF(MONTH(A130)<=3,1,IF(AND(MONTH(A130)>3,MONTH(A130)<=6),2,IF(AND(MONTH(A130)>6,MONTH(A130)<=9),3,4))),\"\")","v":1},{"$f":"IF(AND(D130<>\"\",SUMIF($D$3:$D$548,D130,$V$3:$V$548)+SUMIF($D$3:$D$548,D130,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D130,D130)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D130,$D$2:D129,0),COLUMN($AD$2)),IF(MAX($AD$2:AD129)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD129)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},{"$f":"IF(A130<>\"\",MONTH(A130),\"\")","v":3},null,null,"COMBUSTIBLE"]
["2014-03-14","2014-03-14",null,{"$f":"IF(E131<>\"\",VLOOKUP(E131,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"Q4675003J"},"COLEGIO TERRITORIAL DE ARQUITECTOS DE VALENCIA","EXP. FARM PEYDRO 24",1,null,null,null,null,null,null,122.04,null,null,null,null,null,null,122.04,122.04,21,25.63,null,147.67000000000002,null,"ARQUITECTURA",1,{"$f":"IF(AND(D131<>\"\",SUMIF($D$3:$D$548,D131,$V$3:$V$548)+SUMIF($D$3:$D$548,D131,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D131,D131)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D131,$D$2:D130,0),COLUMN($AD$2)),IF(MAX($AD$2:AD130)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD130)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},3,null,null,"FACTURAS COLEGIO"]
["2014-03-17","2014-03-17",null,{"$f":"IF(E132<>\"\",VLOOKUP(E132,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","GASTOS CARLOS",0,null,null,null,null,null,null,null,null,null,null,null,null,42,42,0,0,0,null,42,null,"CORRIENTE CARLOS",1,{"$f":"IF(AND(D132<>\"\",SUMIF($D$3:$D$548,D132,$V$3:$V$548)+SUMIF($D$3:$D$548,D132,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D132,D132)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D132,$D$2:D131,0),COLUMN($AD$2)),IF(MAX($AD$2:AD131)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD131)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},3,null,null,"RETIRADAS METALICO"]
["2014-03-18","2014-03-18",null,{"$f":"IF(E133<>\"\",VLOOKUP(E133,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A95554630"},"IBERDROLA COMERCIALIZACIÓN DE ÚLTIMO RECURSO","ELECTRICIDAD",0,null,null,null,null,null,null,null,117.01,null,null,null,null,null,117.01,0,21,0,null,117.01,null,"CADIZ 38",1,{"$f":"IF(AND(D133<>\"\",SUMIF($D$3:$D$548,D133,$V$3:$V$548)+SUMIF($D$3:$D$548,D133,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D133,D133)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D133,$D$2:D132,0),COLUMN($AD$2)),IF(MAX($AD$2:AD132)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD132)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},3,null,null,"ELEC. CADIZ 38"]
["2014-03-19","2014-03-19",null,{"$f":"IF(E134<>\"\",VLOOKUP(E134,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A78492782"},"CAMPSA ESTACIONES DE SERVICIO S.A.","GASOLINA",0,16.53,null,null,null,null,null,null,null,null,null,null,null,null,16.53,0,21,0,null,16.53,null,"ARQUITECTURA",1,{"$f":"IF(AND(D134<>\"\",SUMIF($D$3:$D$548,D134,$V$3:$V$548)+SUMIF($D$3:$D$548,D134,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D134,D134)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D134,$D$2:D133,0),COLUMN($AD$2)),IF(MAX($AD$2:AD133)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD133)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},3,null,null,"COMBUSTIBLE"]
["2014-03-21","2014-03-21",null,{"$f":"IF(E135<>\"\",VLOOKUP(E135,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A95075586"},"IBERDROLA GENERACION S.A.U.","ELECTRICIDAD",1,null,null,null,null,null,null,null,162.54,null,null,null,null,null,162.54,162.54,21,34.130000000000003,null,196.67,null,"CADIZ 77 ",1,{"$f":"IF(AND(D135<>\"\",SUMIF($D$3:$D$548,D135,$V$3:$V$548)+SUMIF($D$3:$D$548,D135,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D135,D135)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D135,$D$2:D134,0),COLUMN($AD$2)),IF(MAX($AD$2:AD134)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD134)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},3,null,null,"ELEC. CADIZ 77"]
["2014-03-21","2014-03-21",null,"G46397691","INSTITUTO VALENCIANO DE LA EDIFICACION","CURSOS",1,null,null,null,null,null,null,null,null,null,null,null,null,80,80,0,0,0,null,80,null,"ARQUITECTURA",1,{"$f":"IF(AND(D136<>\"\",SUMIF($D$3:$D$548,D136,$V$3:$V$548)+SUMIF($D$3:$D$548,D136,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D136,D136)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D136,$D$2:D135,0),COLUMN($AD$2)),IF(MAX($AD$2:AD135)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD135)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},3,null,null,"FACTURAS"]
["2014-03-21","2014-03-21",null,{"$f":"IF(E137<>\"\",VLOOKUP(E137,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"F08809808"},"CAJA DE ARQUITECTOS","HIPOTECA SAN VICENTE",0,null,null,null,null,null,null,null,null,null,192.99,null,null,null,192.99,0,0,0,null,192.99,null,"SAN VICENTE 222",1,{"$f":"IF(AND(D137<>\"\",SUMIF($D$3:$D$548,D137,$V$3:$V$548)+SUMIF($D$3:$D$548,D137,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D137,D137)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D137,$D$2:D136,0),COLUMN($AD$2)),IF(MAX($AD$2:AD136)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD136)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},3,null,null,"HIP. SAN VICENTE"]
["2014-03-21","2014-03-21",null,{"$f":"IF(E138<>\"\",VLOOKUP(E138,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"F08809808"},"CAJA DE ARQUITECTOS","HIPOTECA SAN VICENTE",0,null,null,null,null,null,null,null,null,null,110.25,null,null,null,110.25,0,0,0,null,110.25,null,"SAN VICENTE 222",1,{"$f":"IF(AND(D138<>\"\",SUMIF($D$3:$D$548,D138,$V$3:$V$548)+SUMIF($D$3:$D$548,D138,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D138,D138)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D138,$D$2:D137,0),COLUMN($AD$2)),IF(MAX($AD$2:AD137)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD137)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},3,null,null,"HIP. SAN VICENTE"]
["2014-03-21","2014-03-21",null,{"$f":"IF(E139<>\"\",VLOOKUP(E139,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","GASTOS CARLOS",0,null,null,null,null,null,null,null,null,null,null,null,null,40,40,0,0,0,null,40,null,"CORRIENTE CARLOS",1,{"$f":"IF(AND(D139<>\"\",SUMIF($D$3:$D$548,D139,$V$3:$V$548)+SUMIF($D$3:$D$548,D139,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D139,D139)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D139,$D$2:D138,0),COLUMN($AD$2)),IF(MAX($AD$2:AD138)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD138)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},3,null,null,"RETIRADAS METALICO"]
["2014-03-22","2014-03-22",null,{"$f":"IF(E140<>\"\",VLOOKUP(E140,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"LEROY MERLIN MASSANASSA","MATERIAL",0,null,null,null,null,null,null,null,null,null,null,null,null,258.14,258.14,0,21,0,null,258.14,null,"CADIZ 77",1,{"$f":"IF(AND(D140<>\"\",SUMIF($D$3:$D$548,D140,$V$3:$V$548)+SUMIF($D$3:$D$548,D140,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D140,D140)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D140,$D$2:D139,0),COLUMN($AD$2)),IF(MAX($AD$2:AD139)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD139)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},3,null,null,"MATERIALES/COMPRAS"]
["2014-03-23","2014-03-23",null,{"$f":"IF(E141<>\"\",VLOOKUP(E141,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","GASTOS CARLOS",0,null,null,null,null,null,null,null,null,null,null,null,null,100,{"$f":"SUM(H141:T141)","v":100},0,0,0,null,100,null,"CORRIENTE CARLOS",1,{"$f":"IF(AND(D141<>\"\",SUMIF($D$3:$D$548,D141,$V$3:$V$548)+SUMIF($D$3:$D$548,D141,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D141,D141)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D141,$D$2:D140,0),COLUMN($AD$2)),IF(MAX($AD$2:AD140)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD140)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},3,null,null,"RETIRADAS METALICO"]
["2014-03-25","2014-03-25",null,{"$f":"IF(E142<>\"\",VLOOKUP(E142,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"F08809808"},"CAJA DE ARQUITECTOS","HIPOTECA SAN VICENTE",0,null,null,null,null,null,null,null,null,null,259.66000000000003,null,null,null,259.66000000000003,0,0,0,null,259.66000000000003,null,"SAN VICENTE 222",1,{"$f":"IF(AND(D142<>\"\",SUMIF($D$3:$D$548,D142,$V$3:$V$548)+SUMIF($D$3:$D$548,D142,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D142,D142)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D142,$D$2:D141,0),COLUMN($AD$2)),IF(MAX($AD$2:AD141)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD141)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},3,null,null,"HIP. SAN VICENTE"]
["2014-03-25","2014-03-25",null,{"$f":"IF(E143<>\"\",VLOOKUP(E143,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"F08809808"},"CAJA DE ARQUITECTOS","HIPOTECA SAN VICENTE",0,null,null,null,null,null,null,null,null,null,148.33000000000001,null,null,null,148.33000000000001,0,0,0,null,148.33000000000001,null,"SAN VICENTE 222",1,{"$f":"IF(AND(D143<>\"\",SUMIF($D$3:$D$548,D143,$V$3:$V$548)+SUMIF($D$3:$D$548,D143,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D143,D143)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D143,$D$2:D142,0),COLUMN($AD$2)),IF(MAX($AD$2:AD142)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD142)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},3,null,null,"HIP. SAN VICENTE"]
["2014-03-25","2014-03-25",null,{"$f":"IF(E144<>\"\",VLOOKUP(E144,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"MADERAS BRICOMART","MATERIAL",0,null,null,null,null,null,null,null,null,null,null,null,null,309.55,309.55,0,21,0,null,309.55,null,"CADIZ 77",1,{"$f":"IF(AND(D144<>\"\",SUMIF($D$3:$D$548,D144,$V$3:$V$548)+SUMIF($D$3:$D$548,D144,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D144,D144)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D144,$D$2:D143,0),COLUMN($AD$2)),IF(MAX($AD$2:AD143)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD143)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},3,null,null,"MATERIALES/COMPRAS"]
["2014-03-25","2014-03-25",null,{"$f":"IF(E145<>\"\",VLOOKUP(E145,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"B81609372"},"MADERAS HERMANOS ANDRES GOLVANO, S.L.","MATERIAL",0,null,null,null,null,null,null,null,null,null,null,null,null,68.180000000000007,68.180000000000007,0,21,0,null,68.180000000000007,null,"CADIZ 77",1,{"$f":"IF(AND(D145<>\"\",SUMIF($D$3:$D$548,D145,$V$3:$V$548)+SUMIF($D$3:$D$548,D145,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D145,D145)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D145,$D$2:D144,0),COLUMN($AD$2)),IF(MAX($AD$2:AD144)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD144)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},3,null,null,"MATERIALES/COMPRAS"]
["2014-03-25","2014-03-25",null,{"$f":"IF(E146<>\"\",VLOOKUP(E146,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"GREEN ICE, S.L.","MATERIAL",0,null,null,null,null,null,null,null,null,null,null,null,null,63.6,63.6,0,21,0,null,63.6,null,"CADIZ 77",1,{"$f":"IF(AND(D146<>\"\",SUMIF($D$3:$D$548,D146,$V$3:$V$548)+SUMIF($D$3:$D$548,D146,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D146,D146)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D146,$D$2:D145,0),COLUMN($AD$2)),IF(MAX($AD$2:AD145)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD145)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},3,null,null,"MATERIALES/COMPRAS"]
["2014-03-26","2014-03-26",null,{"$f":"IF(E147<>\"\",VLOOKUP(E147,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"GODADDY","DOMAINS",1,null,null,null,null,null,null,null,null,null,null,null,null,14.52,14.52,0,0,0,null,14.52,null,"ARQUITECTURA",1,{"$f":"IF(AND(D147<>\"\",SUMIF($D$3:$D$548,D147,$V$3:$V$548)+SUMIF($D$3:$D$548,D147,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D147,D147)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D147,$D$2:D146,0),COLUMN($AD$2)),IF(MAX($AD$2:AD146)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD146)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},3,null,null,"FACTURAS"]
["2014-03-26","2014-03-26",null,"B97982409","PASCUAL MARTI, S.L.","NEVERA",0,null,null,null,null,null,null,null,null,null,null,null,null,577.69000000000005,577.69000000000005,0,21,0,null,577.69000000000005,null,"CADIZ 77",1,{"$f":"IF(AND(D148<>\"\",SUMIF($D$3:$D$548,D148,$V$3:$V$548)+SUMIF($D$3:$D$548,D148,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D148,D148)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D148,$D$2:D147,0),COLUMN($AD$2)),IF(MAX($AD$2:AD147)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD147)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},3,null,null,"MATERIALES/COMPRAS"]
["2014-03-28","2014-03-28",null,{"$f":"IF(E149<>\"\",VLOOKUP(E149,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"F08809808"},"CAJA DE ARQUITECTOS","HIPOTECA CADIZ 38",0,null,null,null,null,null,null,null,null,null,640.02,null,null,null,640.02,0,0,0,null,640.02,null,"CADIZ 38",1,{"$f":"IF(AND(D149<>\"\",SUMIF($D$3:$D$548,D149,$V$3:$V$548)+SUMIF($D$3:$D$548,D149,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D149,D149)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D149,$D$2:D148,0),COLUMN($AD$2)),IF(MAX($AD$2:AD148)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD148)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},3,null,null,"HIP. CADIZ 38"]
["2014-03-28","2014-03-28",null,{"$f":"IF(E150<>\"\",VLOOKUP(E150,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","MANO OBRA",0,null,null,null,null,null,null,null,null,null,null,null,null,250,250,0,0,0,null,250,null,"CADIZ 77",1,{"$f":"IF(AND(D150<>\"\",SUMIF($D$3:$D$548,D150,$V$3:$V$548)+SUMIF($D$3:$D$548,D150,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D150,D150)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D150,$D$2:D149,0),COLUMN($AD$2)),IF(MAX($AD$2:AD149)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD149)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},3,null,null,"MATERIALES/COMPRAS"]
["2014-03-30","2014-03-30",null,{"$f":"IF(E151<>\"\",VLOOKUP(E151,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"E.S. CADIZ VALENCIA","GASOLINA",0,null,null,null,null,null,null,null,null,null,null,null,null,24.82,24.82,0,21,0,null,24.82,null,"ARQUITECTURA",1,{"$f":"IF(AND(D151<>\"\",SUMIF($D$3:$D$548,D151,$V$3:$V$548)+SUMIF($D$3:$D$548,D151,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D151,D151)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D151,$D$2:D150,0),COLUMN($AD$2)),IF(MAX($AD$2:AD150)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD150)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},3,null,null,"COMBUSTIBLE"]
["2014-03-31","2014-03-31",null,{"$f":"IF(E152<>\"\",VLOOKUP(E152,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"H96036967"},"CDAD. PROP. CADIZ 77","1T/2014",0,null,null,null,null,null,null,null,null,null,null,null,null,151.59,151.59,0,21,0,null,151.59,null,"CADIZ 77",1,{"$f":"IF(AND(D152<>\"\",SUMIF($D$3:$D$548,D152,$V$3:$V$548)+SUMIF($D$3:$D$548,D152,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D152,D152)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D152,$D$2:D151,0),COLUMN($AD$2)),IF(MAX($AD$2:AD151)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD151)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},3,null,null,"CDAD. CADIZ 77"]
["2014-03-31","2014-03-31",null,{"$f":"IF(E153<>\"\",VLOOKUP(E153,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"H46854410"},"CDAD. PROP. GARAJE SUECA 64","1T/2014",0,null,null,null,null,null,null,null,null,null,null,null,null,120.4,120.4,0,0,0,null,120.4,null,"SUECA 64",1,{"$f":"IF(AND(D153<>\"\",SUMIF($D$3:$D$548,D153,$V$3:$V$548)+SUMIF($D$3:$D$548,D153,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D153,D153)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D153,$D$2:D152,0),COLUMN($AD$2)),IF(MAX($AD$2:AD152)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD152)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},3,"PEND. PAGO",null,"CDAD. SUECA 64"]
["2014-03-31","2014-03-31",null,{"$f":"IF(E154<>\"\",VLOOKUP(E154,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"B98361108"},"DECORVEGA DECORACIONES, S.L.","PINTURA",0,null,null,null,null,null,null,null,null,null,null,null,null,95.3,95.3,0,21,0,null,95.3,null,"CADIZ 77",1,{"$f":"IF(AND(D154<>\"\",SUMIF($D$3:$D$548,D154,$V$3:$V$548)+SUMIF($D$3:$D$548,D154,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D154,D154)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D154,$D$2:D153,0),COLUMN($AD$2)),IF(MAX($AD$2:AD153)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD153)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},3,null,null,"MATERIALES/COMPRAS"]
["2014-04-01","2014-04-01",null,{"$f":"IF(E155<>\"\",VLOOKUP(E155,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ASEMAS ","SEGURO 01-04 A 01-07",0,null,null,null,null,null,null,223.41,null,null,null,null,null,null,223.41,0,0,0,null,223.41,null,"ARQUITECTURA",2,{"$f":"IF(AND(D155<>\"\",SUMIF($D$3:$D$548,D155,$V$3:$V$548)+SUMIF($D$3:$D$548,D155,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D155,D155)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D155,$D$2:D154,0),COLUMN($AD$2)),IF(MAX($AD$2:AD154)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD154)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},4,null,null,"ASEMAS FIJO"]
["2014-04-01","2014-04-01",null,{"$f":"IF(E156<>\"\",VLOOKUP(E156,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"H97554299"},"CDAD. PROP. CADIZ 38","1T/2014",0,null,null,null,null,null,null,null,null,null,null,null,null,126.34,126.34,0,0,0,null,126.34,null,"CADIZ 38",2,{"$f":"IF(AND(D156<>\"\",SUMIF($D$3:$D$548,D156,$V$3:$V$548)+SUMIF($D$3:$D$548,D156,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D156,D156)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D156,$D$2:D155,0),COLUMN($AD$2)),IF(MAX($AD$2:AD155)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD155)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},4,null,null,"CDAD. CADIZ 38"]
["2014-04-01","2014-04-01",null,{"$f":"IF(E157<>\"\",VLOOKUP(E157,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"F08809808"},"CAJA DE ARQUITECTOS","CARGO RECIBOS VISA LUCIA ENERO",0,null,null,null,null,null,null,null,null,null,null,null,null,576.77,576.77,0,0,0,null,576.77,null,"CORRIENTE LUCIA",2,{"$f":"IF(AND(D157<>\"\",SUMIF($D$3:$D$548,D157,$V$3:$V$548)+SUMIF($D$3:$D$548,D157,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D157,D157)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D157,$D$2:D156,0),COLUMN($AD$2)),IF(MAX($AD$2:AD156)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD156)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},4,null,null,"GASTOS CON TARJETA"]
["2014-04-01",{"$f":"IF(A158<>\"\",A158,\"\")","v":"2014-04-01"},null,{"$f":"IF(E158<>\"\",VLOOKUP(E158,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"V28306678"},"HERMANDAD NACIONAL DE ARQUITECTOS","SPP",0,null,null,null,null,null,null,null,null,null,null,null,null,217.43,217.43,0,0,0,null,217.43,null,"ARQUITECTURA",2,{"$f":"IF(AND(D158<>\"\",SUMIF($D$3:$D$548,D158,$V$3:$V$548)+SUMIF($D$3:$D$548,D158,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D158,D158)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D158,$D$2:D157,0),COLUMN($AD$2)),IF(MAX($AD$2:AD157)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD157)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},4,null,null,"HNA CARLOS"]
["2014-04-01","2014-04-01",null,{"$f":"IF(E159<>\"\",VLOOKUP(E159,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"V28306678"},"HERMANDAD NACIONAL DE ARQUITECTOS","SEGURO CARLOS",0,null,null,null,null,null,null,null,null,null,null,null,null,37.090000000000003,37.090000000000003,0,0,0,null,37.090000000000003,null,"SALUD CARLOS",2,{"$f":"IF(AND(D159<>\"\",SUMIF($D$3:$D$548,D159,$V$3:$V$548)+SUMIF($D$3:$D$548,D159,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D159,D159)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D159,$D$2:D158,0),COLUMN($AD$2)),IF(MAX($AD$2:AD158)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD158)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},4,null,null,"HNA CARLOS"]
["2014-04-01","2014-04-01",null,{"$f":"IF(E160<>\"\",VLOOKUP(E160,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A28037042"},"SANITAS SOCIEDAD ANONIMA DE SEGUROS S.A.","SALUD CARLOS",0,null,null,null,null,null,null,null,null,null,null,null,null,51.89,51.89,0,0,0,null,51.89,null,"SALUD CARLOS",2,{"$f":"IF(AND(D160<>\"\",SUMIF($D$3:$D$548,D160,$V$3:$V$548)+SUMIF($D$3:$D$548,D160,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D160,D160)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D160,$D$2:D159,0),COLUMN($AD$2)),IF(MAX($AD$2:AD159)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD159)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},4,null,null,"HNA CARLOS"]
["2014-04-01","2014-04-01",null,{"$f":"IF(E161<>\"\",VLOOKUP(E161,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"V28306678"},"HERMANDAD NACIONAL DE ARQUITECTOS","SPP CARLOS ABRIL",0,null,null,null,null,null,null,null,null,null,null,null,null,217.43,217.43,0,21,0,null,217.43,null,"ARQUITECTURA",2,{"$f":"IF(AND(D161<>\"\",SUMIF($D$3:$D$548,D161,$V$3:$V$548)+SUMIF($D$3:$D$548,D161,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D161,D161)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D161,$D$2:D160,0),COLUMN($AD$2)),IF(MAX($AD$2:AD160)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD160)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},4,null,null,"HNA CARLOS"]
["2014-04-01","2014-04-01",null,{"$f":"IF(E162<>\"\",VLOOKUP(E162,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"V28306678"},"HERMANDAD NACIONAL DE ARQUITECTOS","INCAPACIDAD CARLOS",0,null,null,null,null,null,null,null,null,null,null,null,null,37.090000000000003,37.090000000000003,0,21,0,null,37.090000000000003,null,"ARQUITECTURA",2,{"$f":"IF(AND(D162<>\"\",SUMIF($D$3:$D$548,D162,$V$3:$V$548)+SUMIF($D$3:$D$548,D162,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D162,D162)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D162,$D$2:D161,0),COLUMN($AD$2)),IF(MAX($AD$2:AD161)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD161)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},4,null,null,"HNA CARLOS"]
["2014-04-01","2014-04-01",null,"V28306678","HERMANDAD NACIONAL DE ARQUITECTOS","SALUD LUCIAS",0,null,null,null,null,null,null,null,null,null,null,null,null,120.66,{"$f":"IF(G163=1,SUM(H163:T163),0)","v":0},0,0,0,null,120.66,null,"SALUD LUCIAS",2,{"$f":"IF(AND(D163<>\"\",SUMIF($D$3:$D$548,D163,$V$3:$V$548)+SUMIF($D$3:$D$548,D163,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D163,D163)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D163,$D$2:D162,0),COLUMN($AD$2)),IF(MAX($AD$2:AD162)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD162)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},4,"PAGADA",null,"HNA LUCIAS"]
["2014-04-01","2014-04-01",null,"V28306678","HERMANDAD NACIONAL DE ARQUITECTOS","SALUD LUCIAS",0,null,null,null,null,null,null,null,null,null,null,null,null,120.66,{"$f":"IF(G164=1,SUM(H164:T164),0)","v":0},0,0,0,null,120.66,null,"SALUD LUCIAS",2,{"$f":"IF(AND(D164<>\"\",SUMIF($D$3:$D$548,D164,$V$3:$V$548)+SUMIF($D$3:$D$548,D164,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D164,D164)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D164,$D$2:D163,0),COLUMN($AD$2)),IF(MAX($AD$2:AD163)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD163)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},4,"PAGADA",null,"HNA LUCIAS"]
["2014-04-01","2014-04-01",null,{"$f":"IF(E165<>\"\",VLOOKUP(E165,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":0},"AGENCIA TRIBUTARIA","MULTA RETRASO PAGO IVA 1T/2013",0,null,null,null,null,null,null,null,null,null,null,null,null,103.33,{"$f":"SUM(H165:T165)","v":103.33},0,21,0,null,103.33,null,"ARQUITECTURA",2,{"$f":"IF(AND(D165<>\"\",SUMIF($D$3:$D$548,D165,$V$3:$V$548)+SUMIF($D$3:$D$548,D165,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D165,D165)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D165,$D$2:D164,0),COLUMN($AD$2)),IF(MAX($AD$2:AD164)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD164)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},4,null,null,"PAGOS AEAT"]
["2014-04-01","2014-04-01",null,{"$f":"IF(E166<>\"\",VLOOKUP(E166,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A82018474"},"TELEFÓNICA DE ESPAÑA S.A.U.","TELEFONIA FIJA",1,null,null,null,null,null,null,null,49.9,null,null,null,null,null,49.9,49.9,21,10.48,null,60.379999999999995,null,"ARQUITECTURA",2,{"$f":"IF(AND(D166<>\"\",SUMIF($D$3:$D$548,D166,$V$3:$V$548)+SUMIF($D$3:$D$548,D166,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D166,D166)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D166,$D$2:D165,0),COLUMN($AD$2)),IF(MAX($AD$2:AD165)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD165)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},4,null,null,"TELEFONIA"]
["2014-04-01","2014-04-01",null,{"$f":"IF(E167<>\"\",VLOOKUP(E167,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A82018474"},"TELEFÓNICA DE ESPAÑA S.A.U.","TERMINAL",1,null,null,null,null,null,null,null,null,null,null,null,null,27.5,27.5,0,0,0,null,27.5,null,"ARQUITECTURA",2,{"$f":"IF(AND(D167<>\"\",SUMIF($D$3:$D$548,D167,$V$3:$V$548)+SUMIF($D$3:$D$548,D167,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D167,D167)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D167,$D$2:D166,0),COLUMN($AD$2)),IF(MAX($AD$2:AD166)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD166)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},4,null,null,"TELEFONIA"]
["2014-04-01","2014-04-01",null,{"$f":"IF(E168<>\"\",VLOOKUP(E168,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A82018474"},"TELEFÓNICA DE ESPAÑA S.A.U.","TELEFONIA FIJA",1,null,null,null,null,null,null,null,49.9,null,null,null,null,null,49.9,49.9,21,10.48,null,60.379999999999995,null,"ARQUITECTURA",2,{"$f":"IF(AND(D168<>\"\",SUMIF($D$3:$D$548,D168,$V$3:$V$548)+SUMIF($D$3:$D$548,D168,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D168,D168)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D168,$D$2:D167,0),COLUMN($AD$2)),IF(MAX($AD$2:AD167)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD167)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},4,null,null,"TELEFONIA"]
["2014-04-01","2014-04-01",null,{"$f":"IF(E169<>\"\",VLOOKUP(E169,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A82018474"},"TELEFÓNICA DE ESPAÑA S.A.U.","TERMINAL",1,null,null,null,null,null,null,null,null,null,null,null,null,27.5,27.5,0,0,0,null,27.5,null,"ARQUITECTURA",2,{"$f":"IF(AND(D169<>\"\",SUMIF($D$3:$D$548,D169,$V$3:$V$548)+SUMIF($D$3:$D$548,D169,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D169,D169)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D169,$D$2:D168,0),COLUMN($AD$2)),IF(MAX($AD$2:AD168)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD168)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},4,null,null,"TELEFONIA"]
["2014-04-01","2014-04-01",null,{"$f":"IF(E170<>\"\",VLOOKUP(E170,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A82018474"},"TELEFÓNICA DE ESPAÑA S.A.U.","DOBLE SIM",1,null,null,null,null,null,null,null,3.41,null,null,null,null,null,3.41,3.41,21,0.72,null,4.13,null,"ARQUITECTURA",2,{"$f":"IF(AND(D170<>\"\",SUMIF($D$3:$D$548,D170,$V$3:$V$548)+SUMIF($D$3:$D$548,D170,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D170,D170)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D170,$D$2:D169,0),COLUMN($AD$2)),IF(MAX($AD$2:AD169)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD169)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},4,null,null,"TELEFONIA"]
["2014-04-02","2014-04-02",null,{"$f":"IF(E171<>\"\",VLOOKUP(E171,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","GASTOS CARLOS",0,null,null,null,null,null,null,null,null,null,null,null,null,40,40,0,0,0,null,40,null,"CORRIENTE CARLOS",2,{"$f":"IF(AND(D171<>\"\",SUMIF($D$3:$D$548,D171,$V$3:$V$548)+SUMIF($D$3:$D$548,D171,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D171,D171)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D171,$D$2:D170,0),COLUMN($AD$2)),IF(MAX($AD$2:AD170)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD170)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},4,null,null,"RETIRADAS METALICO"]
["2014-04-03","2014-04-03",null,{"$f":"IF(E172<>\"\",VLOOKUP(E172,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"E.M. VALENCIANA DE AGUAS S.A.","AGUA SAN VICENTE",1,40.15,null,null,null,null,null,null,null,null,null,null,null,null,40.15,40.15,21,8.43,null,48.58,null,"SAN VICENTE 222",2,{"$f":"IF(AND(D172<>\"\",SUMIF($D$3:$D$548,D172,$V$3:$V$548)+SUMIF($D$3:$D$548,D172,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D172,D172)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D172,$D$2:D171,0),COLUMN($AD$2)),IF(MAX($AD$2:AD171)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD171)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},4,null,null,"AGUA SAN VICENTE"]
["2014-04-03","2014-04-03",null,{"$f":"IF(E173<>\"\",VLOOKUP(E173,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","GASTOS CARLOS",0,null,null,null,null,null,null,null,null,null,null,null,null,40,40,0,21,0,null,40,null,"CORRIENTE CARLOS",2,{"$f":"IF(AND(D173<>\"\",SUMIF($D$3:$D$548,D173,$V$3:$V$548)+SUMIF($D$3:$D$548,D173,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D173,D173)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D173,$D$2:D172,0),COLUMN($AD$2)),IF(MAX($AD$2:AD172)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD172)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},4,null,null,"RETIRADAS METALICO"]
["2014-04-04","2014-04-04",null,{"$f":"IF(E174<>\"\",VLOOKUP(E174,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","MANO OBRA (JUAN CARLOS)",0,null,null,null,null,null,null,null,null,null,null,null,null,350,350,0,0,0,null,350,null,"CADIZ 77",2,{"$f":"IF(AND(D174<>\"\",SUMIF($D$3:$D$548,D174,$V$3:$V$548)+SUMIF($D$3:$D$548,D174,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D174,D174)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D174,$D$2:D173,0),COLUMN($AD$2)),IF(MAX($AD$2:AD173)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD173)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},4,null,null,"MATERIALES/COMPRAS"]
["2014-04-04","2014-04-04",null,{"$f":"IF(E175<>\"\",VLOOKUP(E175,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","COMPRA PLACA INDUCCION",0,null,null,null,null,null,null,null,null,null,null,null,null,240.09,240.09,0,0,0,null,240.09,null,"CADIZ 77",2,{"$f":"IF(AND(D175<>\"\",SUMIF($D$3:$D$548,D175,$V$3:$V$548)+SUMIF($D$3:$D$548,D175,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D175,D175)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D175,$D$2:D174,0),COLUMN($AD$2)),IF(MAX($AD$2:AD174)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD174)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},4,null,null,"MATERIALES/COMPRAS"]
["2014-04-04","2014-04-04",null,{"$f":"IF(E176<>\"\",VLOOKUP(E176,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"B84406289"},"BRICOLAJE BRICOMAN S.L.U.","MATERIAL",0,null,null,null,null,null,null,null,null,null,null,null,null,54.02,54.02,0,21,0,null,54.02,null,"CADIZ 77",2,{"$f":"IF(AND(D176<>\"\",SUMIF($D$3:$D$548,D176,$V$3:$V$548)+SUMIF($D$3:$D$548,D176,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D176,D176)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D176,$D$2:D175,0),COLUMN($AD$2)),IF(MAX($AD$2:AD175)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD175)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},4,null,null,"MATERIALES/COMPRAS"]
["2014-04-04","2014-04-04",null,{"$f":"IF(E177<>\"\",VLOOKUP(E177,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"B98361108"},"DECORVEGA DECORACIONES, S.L.","PINTURA",0,null,null,null,null,null,null,null,null,null,null,null,null,95.34,95.34,0,21,0,null,95.34,null,"CADIZ 77 ",2,{"$f":"IF(AND(D177<>\"\",SUMIF($D$3:$D$548,D177,$V$3:$V$548)+SUMIF($D$3:$D$548,D177,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D177,D177)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D177,$D$2:D176,0),COLUMN($AD$2)),IF(MAX($AD$2:AD176)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD176)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},4,null,null,"MATERIALES/COMPRAS"]
["2014-04-04","2014-04-04",null,{"$f":"IF(E178<>\"\",VLOOKUP(E178,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"BANI ELECTRONICS (DIGITAL SHOPPING)","MATERIAL",0,null,null,null,null,null,null,null,null,null,null,null,null,198.42,198.42,0,21,0,null,198.42,null,"CADIZ 77",2,{"$f":"IF(AND(D178<>\"\",SUMIF($D$3:$D$548,D178,$V$3:$V$548)+SUMIF($D$3:$D$548,D178,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D178,D178)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D178,$D$2:D177,0),COLUMN($AD$2)),IF(MAX($AD$2:AD177)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD177)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},4,null,null,"MATERIALES/COMPRAS"]
["2014-04-05","2014-04-05",null,{"$f":"IF(E179<>\"\",VLOOKUP(E179,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","MANO OBRA (MANOLO)",0,null,null,null,null,null,null,null,null,null,null,null,null,120,120,0,0,0,null,120,null,"CADI Z77",2,{"$f":"IF(AND(D179<>\"\",SUMIF($D$3:$D$548,D179,$V$3:$V$548)+SUMIF($D$3:$D$548,D179,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D179,D179)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D179,$D$2:D178,0),COLUMN($AD$2)),IF(MAX($AD$2:AD178)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD178)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},4,null,null,"MATERIALES/COMPRAS"]
["2014-04-06","2014-04-06",null,{"$f":"IF(E180<>\"\",VLOOKUP(E180,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"GODADDY","DOMAINS",1,null,null,null,null,null,null,null,null,null,null,null,null,14.52,14.52,0,0,0,null,14.52,null,"ARQUITECTURA",2,{"$f":"IF(AND(D180<>\"\",SUMIF($D$3:$D$548,D180,$V$3:$V$548)+SUMIF($D$3:$D$548,D180,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D180,D180)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D180,$D$2:D179,0),COLUMN($AD$2)),IF(MAX($AD$2:AD179)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD179)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},4,null,null,"FACTURAS"]
["2014-04-07","2014-04-07",null,{"$f":"IF(E181<>\"\",VLOOKUP(E181,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"E.M. VALENCIANA DE AGUAS S.A.","AGUA CADIZ 38",0,null,null,null,null,null,null,null,null,null,null,null,null,44.05,44.05,0,21,0,null,44.05,null,"CADIZ 38",2,{"$f":"IF(AND(D181<>\"\",SUMIF($D$3:$D$548,D181,$V$3:$V$548)+SUMIF($D$3:$D$548,D181,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D181,D181)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D181,$D$2:D180,0),COLUMN($AD$2)),IF(MAX($AD$2:AD180)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD180)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},4,null,null,"AGUA CADIZ 38"]
["2014-04-07","2014-04-07",null,"B64138407","SIHOGAR, S.L.","CAMPANA",0,null,null,null,null,null,null,null,null,null,null,null,null,177.8,177.8,0,21,0,null,177.8,null,"CADIZ 77",2,{"$f":"IF(AND(D182<>\"\",SUMIF($D$3:$D$548,D182,$V$3:$V$548)+SUMIF($D$3:$D$548,D182,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D182,D182)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D182,$D$2:D181,0),COLUMN($AD$2)),IF(MAX($AD$2:AD181)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD181)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},4,null,null,"MATERIALES/COMPRAS"]
["2014-04-07","2014-04-07",null,{"$f":"IF(E183<>\"\",VLOOKUP(E183,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","GASTOS CARLOS",0,null,null,null,null,null,null,null,null,null,null,null,null,50,50,0,0,0,null,50,null,"CORRIENTE CARLOS",2,{"$f":"IF(AND(D183<>\"\",SUMIF($D$3:$D$548,D183,$V$3:$V$548)+SUMIF($D$3:$D$548,D183,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D183,D183)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D183,$D$2:D182,0),COLUMN($AD$2)),IF(MAX($AD$2:AD182)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD182)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},4,null,null,"RETIRADAS METALICO"]
["2014-04-08","2014-04-08",null,{"$f":"IF(E184<>\"\",VLOOKUP(E184,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A08980153"},"FINCONSUM, S.A.U.","CREDITO IKEA",0,null,null,null,null,null,null,null,null,null,null,null,null,122.83,122.83,0,21,0,null,122.83,null,"PRESTAMOS",2,{"$f":"IF(AND(D184<>\"\",SUMIF($D$3:$D$548,D184,$V$3:$V$548)+SUMIF($D$3:$D$548,D184,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D184,D184)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D184,$D$2:D183,0),COLUMN($AD$2)),IF(MAX($AD$2:AD183)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD183)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},4,null,null,"CREDITOS"]
["2014-04-08","2014-04-08",null,{"$f":"IF(E185<>\"\",VLOOKUP(E185,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ELECTROPRECIO.COM S.L.","HORNO",0,null,null,null,null,null,null,null,null,null,null,null,null,247.11,247.11,0,21,0,null,247.11,null,"CADIZ 77",2,{"$f":"IF(AND(D185<>\"\",SUMIF($D$3:$D$548,D185,$V$3:$V$548)+SUMIF($D$3:$D$548,D185,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D185,D185)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D185,$D$2:D184,0),COLUMN($AD$2)),IF(MAX($AD$2:AD184)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD184)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},4,null,null,"MATERIALES/COMPRAS"]
["2014-04-08","2014-04-08",null,{"$f":"IF(E186<>\"\",VLOOKUP(E186,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A82009812"},"FRANCE TELECOM ESPAÑA","TELEFONIA MOVIL",1,null,null,null,null,null,null,null,23,null,null,null,null,null,23,23,21,4.83,null,27.83,null,"ARQUITECTURA",2,{"$f":"IF(AND(D186<>\"\",SUMIF($D$3:$D$548,D186,$V$3:$V$548)+SUMIF($D$3:$D$548,D186,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D186,D186)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D186,$D$2:D185,0),COLUMN($AD$2)),IF(MAX($AD$2:AD185)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD185)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},4,null,null,"TELEFONIA"]
["2014-04-09","2014-04-09",null,{"$f":"IF(E187<>\"\",VLOOKUP(E187,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ASOCIACION ANTIGUOS UPV","CUOTA",0,null,null,null,null,null,null,null,null,null,null,null,null,28.5,28.5,0,0,0,null,28.5,null,"ARQUITECTURA",2,{"$f":"IF(AND(D187<>\"\",SUMIF($D$3:$D$548,D187,$V$3:$V$548)+SUMIF($D$3:$D$548,D187,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D187,D187)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D187,$D$2:D186,0),COLUMN($AD$2)),IF(MAX($AD$2:AD186)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD186)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},4,null,null,"GASTOS VARIOS"]
["2014-04-10","2014-04-10",null,{"$f":"IF(E188<>\"\",VLOOKUP(E188,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","GASTOS CARLOS",0,null,null,null,null,null,null,null,null,null,null,null,null,40,40,0,0,0,null,40,null,"CORRIENTE CARLOS",2,{"$f":"IF(AND(D188<>\"\",SUMIF($D$3:$D$548,D188,$V$3:$V$548)+SUMIF($D$3:$D$548,D188,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D188,D188)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D188,$D$2:D187,0),COLUMN($AD$2)),IF(MAX($AD$2:AD187)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD187)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},4,null,null,"RETIRADAS METALICO"]
["2014-04-11","2014-04-11",null,{"$f":"IF(E189<>\"\",VLOOKUP(E189,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A95554630"},"IBERDROLA COMERCIALIZACIÓN DE ÚLTIMO RECURSO","ELECTRICIDAD CADIZ 38",0,null,null,null,null,null,null,null,null,null,null,null,null,40.51,40.51,0,21,0,null,40.51,null,"CADIZ 38",2,{"$f":"IF(AND(D189<>\"\",SUMIF($D$3:$D$548,D189,$V$3:$V$548)+SUMIF($D$3:$D$548,D189,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D189,D189)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D189,$D$2:D188,0),COLUMN($AD$2)),IF(MAX($AD$2:AD188)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD188)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},4,null,null,"ELEC. CADIZ 38"]
["2014-04-11",{"$f":"IF(A190<>\"\",A190,\"\")","v":"2014-04-11"},null,{"$f":"IF(E190<>\"\",VLOOKUP(E190,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"Q4675003J"},"COLEGIO TERRITORIAL DE ARQUITECTOS DE VALENCIA","APORTACION 2014",1,null,null,null,null,null,null,null,null,null,null,null,null,50,50,50,21,10.5,null,60.5,null,"ARQUITECTURA",2,{"$f":"IF(AND(D190<>\"\",SUMIF($D$3:$D$548,D190,$V$3:$V$548)+SUMIF($D$3:$D$548,D190,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D190,D190)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D190,$D$2:D189,0),COLUMN($AD$2)),IF(MAX($AD$2:AD189)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD189)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},4,null,null,"FACTURAS COLEGIO"]
["2014-04-11","2014-04-11",null,{"$f":"IF(E191<>\"\",VLOOKUP(E191,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"B84406289"},"BRICOLAJE BRICOMAN S.L.U.","MATERIAL",0,null,null,null,null,null,null,null,null,null,null,null,null,117.36,117.36,0,21,0,null,117.36,null,"CADIZ 77",2,{"$f":"IF(AND(D191<>\"\",SUMIF($D$3:$D$548,D191,$V$3:$V$548)+SUMIF($D$3:$D$548,D191,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D191,D191)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D191,$D$2:D190,0),COLUMN($AD$2)),IF(MAX($AD$2:AD190)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD190)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},4,null,null,"MATERIALES/COMPRAS"]
["2014-04-12","2014-04-12",null,{"$f":"IF(E192<>\"\",VLOOKUP(E192,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"SUCESORES DAVER, S.L.","GASOLINA",0,null,null,null,null,null,null,null,null,null,null,null,null,24.79,24.79,0,21,0,null,24.79,null,"ARQUITECTURA",2,{"$f":"IF(AND(D192<>\"\",SUMIF($D$3:$D$548,D192,$V$3:$V$548)+SUMIF($D$3:$D$548,D192,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D192,D192)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D192,$D$2:D191,0),COLUMN($AD$2)),IF(MAX($AD$2:AD191)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD191)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},4,null,null,"COMBUSTIBLE"]
["2014-04-14","2014-04-14",null,{"$f":"IF(E193<>\"\",VLOOKUP(E193,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"PAYPAL","MATERIAL",0,null,null,null,null,null,null,null,null,null,null,null,null,47.39,47.39,0,0,0,null,47.39,null,"CADIZ 77",2,{"$f":"IF(AND(D193<>\"\",SUMIF($D$3:$D$548,D193,$V$3:$V$548)+SUMIF($D$3:$D$548,D193,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D193,D193)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D193,$D$2:D192,0),COLUMN($AD$2)),IF(MAX($AD$2:AD192)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD192)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},4,null,null,"MATERIALES/COMPRAS"]
["2014-04-15","2014-04-15",null,{"$f":"IF(E194<>\"\",VLOOKUP(E194,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"B84406289"},"BRICOLAJE BRICOMAN S.L.U.","MATERIAL",0,null,null,null,null,null,null,null,null,null,null,null,null,138.02000000000001,138.02000000000001,{"$f":"SUMPRODUCT((G194=1)*(W194<>0)*(H194:T194))","v":0},21,{"$f":"ROUND((V194*(W194/100)),2)","v":0},null,{"$f":"SUM(H194:T194)+X194","v":138.02000000000001},null,"CADIZ 77",{"$f":"IF(A194<>\"\",IF(MONTH(A194)<=3,1,IF(AND(MONTH(A194)>3,MONTH(A194)<=6),2,IF(AND(MONTH(A194)>6,MONTH(A194)<=9),3,4))),\"\")","v":2},{"$f":"IF(AND(D194<>\"\",SUMIF($D$3:$D$548,D194,$V$3:$V$548)+SUMIF($D$3:$D$548,D194,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D194,D194)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D194,$D$2:D193,0),COLUMN($AD$2)),IF(MAX($AD$2:AD193)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD193)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},{"$f":"IF(A194<>\"\",MONTH(A194),\"\")","v":4},null,null,"MATERIALES/COMPRAS"]
["2014-04-16","2014-04-16",null,{"$f":"IF(E195<>\"\",VLOOKUP(E195,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"IVACE VALENCIA","CEE CADIZ 77",1,null,null,null,null,null,null,null,null,null,null,null,null,10,10,0,0,0,null,10,null,"CADIZ 77",2,{"$f":"IF(AND(D195<>\"\",SUMIF($D$3:$D$548,D195,$V$3:$V$548)+SUMIF($D$3:$D$548,D195,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D195,D195)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D195,$D$2:D194,0),COLUMN($AD$2)),IF(MAX($AD$2:AD194)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD194)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},4,null,null,"FACTURAS"]
["2014-04-16","2014-04-16",null,{"$f":"IF(E196<>\"\",VLOOKUP(E196,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":0},"AGENCIA TRIBUTARIA","303 1T2014 CPS",0,null,null,null,null,null,null,null,null,null,null,null,null,882.58,882.58,0,0,0,null,882.58,null,"ARQUITECTURA",2,{"$f":"IF(AND(D196<>\"\",SUMIF($D$3:$D$548,D196,$V$3:$V$548)+SUMIF($D$3:$D$548,D196,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D196,D196)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D196,$D$2:D195,0),COLUMN($AD$2)),IF(MAX($AD$2:AD195)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD195)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},4,"PAGADA",null,"PAGOS AEAT"]
["2014-04-17","2014-04-17",null,{"$f":"IF(E197<>\"\",VLOOKUP(E197,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","GASTOS LUCIA",0,null,null,null,null,null,null,null,null,null,null,null,null,40,{"$f":"SUM(H197:T197)","v":40},0,0,0,null,40,null,"CORRIENTE LUCIA",2,{"$f":"IF(AND(D197<>\"\",SUMIF($D$3:$D$548,D197,$V$3:$V$548)+SUMIF($D$3:$D$548,D197,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D197,D197)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D197,$D$2:D196,0),COLUMN($AD$2)),IF(MAX($AD$2:AD196)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD196)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},4,null,null,"GASTOS CON TARJETA"]
["2014-04-17","2014-04-17",null,{"$f":"IF(E198<>\"\",VLOOKUP(E198,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"B98361108"},"DECORVEGA DECORACIONES, S.L.","PINTURA",0,null,null,null,null,null,null,null,null,null,null,null,null,58.51,58.51,0,21,0,null,58.51,null,"CADIZ 77",2,{"$f":"IF(AND(D198<>\"\",SUMIF($D$3:$D$548,D198,$V$3:$V$548)+SUMIF($D$3:$D$548,D198,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D198,D198)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D198,$D$2:D197,0),COLUMN($AD$2)),IF(MAX($AD$2:AD197)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD197)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},4,null,null,"MATERIALES/COMPRAS"]
["2014-04-17","2014-04-17",null,{"$f":"IF(E199<>\"\",VLOOKUP(E199,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","MANO OBRA (JUAN CARLOS)",0,null,null,null,null,null,null,null,null,null,null,null,null,120,120,0,0,0,null,120,null,"CADIZ 77",2,{"$f":"IF(AND(D199<>\"\",SUMIF($D$3:$D$548,D199,$V$3:$V$548)+SUMIF($D$3:$D$548,D199,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D199,D199)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D199,$D$2:D198,0),COLUMN($AD$2)),IF(MAX($AD$2:AD198)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD198)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},4,null,null,"MATERIALES/COMPRAS"]
["2014-04-17","2014-04-17",null,{"$f":"IF(E200<>\"\",VLOOKUP(E200,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","MANO OBRA JUAN CARLOS",0,null,null,null,null,null,null,null,null,null,null,null,null,160,160,0,0,0,null,160,null,"CADIZ 77",2,{"$f":"IF(AND(D200<>\"\",SUMIF($D$3:$D$548,D200,$V$3:$V$548)+SUMIF($D$3:$D$548,D200,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D200,D200)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D200,$D$2:D199,0),COLUMN($AD$2)),IF(MAX($AD$2:AD199)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD199)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},4,null,null,"MATERIALES/COMPRAS"]
["2014-04-19","2014-04-19",null,{"$f":"IF(E201<>\"\",VLOOKUP(E201,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A78492782"},"CAMPSA ESTACIONES DE SERVICIO S.A.","GASOLINA",0,null,null,null,null,null,null,null,null,null,null,null,null,44.42,44.42,0,21,0,null,44.42,null,"ARQUITECTURA",2,{"$f":"IF(AND(D201<>\"\",SUMIF($D$3:$D$548,D201,$V$3:$V$548)+SUMIF($D$3:$D$548,D201,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D201,D201)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D201,$D$2:D200,0),COLUMN($AD$2)),IF(MAX($AD$2:AD200)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD200)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},4,null,null,"COMBUSTIBLE"]
["2014-04-21","2014-04-21",null,{"$f":"IF(E202<>\"\",VLOOKUP(E202,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"H96036967"},"CDAD. PROP. CADIZ 77","1T/2014",0,null,null,null,null,null,null,null,null,null,null,null,null,151.59,151.59,0,0,0,null,151.59,null,"CADIZ 77",2,{"$f":"IF(AND(D202<>\"\",SUMIF($D$3:$D$548,D202,$V$3:$V$548)+SUMIF($D$3:$D$548,D202,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D202,D202)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D202,$D$2:D201,0),COLUMN($AD$2)),IF(MAX($AD$2:AD201)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD201)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},4,null,null,"CDAD. CADIZ 77"]
["2014-04-21","2014-04-21",null,{"$f":"IF(E203<>\"\",VLOOKUP(E203,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"F08809808"},"CAJA DE ARQUITECTOS","HIPOTECA SAN VICENTE",0,null,null,null,null,null,null,null,null,null,null,null,null,452.38,452.38,0,0,0,null,452.38,null,"SAN VICENTE 222",2,{"$f":"IF(AND(D203<>\"\",SUMIF($D$3:$D$548,D203,$V$3:$V$548)+SUMIF($D$3:$D$548,D203,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D203,D203)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D203,$D$2:D202,0),COLUMN($AD$2)),IF(MAX($AD$2:AD202)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD202)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},4,null,null,"HIP. SAN VICENTE"]
["2014-04-21","2014-04-21",null,{"$f":"IF(E204<>\"\",VLOOKUP(E204,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"F08809808"},"CAJA DE ARQUITECTOS","HIPOTECA SAN VICENTE",0,null,null,null,null,null,null,null,null,null,null,null,null,258.43,258.43,0,0,0,null,258.43,null,"SAN VICENTE 222",2,{"$f":"IF(AND(D204<>\"\",SUMIF($D$3:$D$548,D204,$V$3:$V$548)+SUMIF($D$3:$D$548,D204,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D204,D204)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D204,$D$2:D203,0),COLUMN($AD$2)),IF(MAX($AD$2:AD203)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD203)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},4,null,null,"HIP. SAN VICENTE"]
["2014-04-22","2014-04-22",null,{"$f":"IF(E205<>\"\",VLOOKUP(E205,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"GLEM CASTALLA, S.L.","GASOLINA",0,null,null,null,null,null,null,null,null,null,null,null,null,24.79,24.79,0,21,0,null,24.79,null,"ARQUITECTURA",2,{"$f":"IF(AND(D205<>\"\",SUMIF($D$3:$D$548,D205,$V$3:$V$548)+SUMIF($D$3:$D$548,D205,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D205,D205)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D205,$D$2:D204,0),COLUMN($AD$2)),IF(MAX($AD$2:AD204)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD204)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},4,null,null,"COMBUSTIBLE"]
["2014-04-23","2014-04-23",null,{"$f":"IF(E206<>\"\",VLOOKUP(E206,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","DESCUBIERTO Y CUOTA CADIZ 77",0,null,null,null,null,null,null,null,null,null,null,null,null,1966,1966,0,0,0,null,1966,null,"CADIZ 77",2,{"$f":"IF(AND(D206<>\"\",SUMIF($D$3:$D$548,D206,$V$3:$V$548)+SUMIF($D$3:$D$548,D206,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D206,D206)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D206,$D$2:D205,0),COLUMN($AD$2)),IF(MAX($AD$2:AD205)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD205)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},4,null,null,"HIP. CADIZ 77"]
["2014-04-23","2014-04-23",null,{"$f":"IF(E207<>\"\",VLOOKUP(E207,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"PAYPAL","MATERIAL",0,null,null,null,null,null,null,null,null,null,null,null,null,37.369999999999997,37.369999999999997,0,0,0,null,37.369999999999997,null,"CADIZ 77",2,{"$f":"IF(AND(D207<>\"\",SUMIF($D$3:$D$548,D207,$V$3:$V$548)+SUMIF($D$3:$D$548,D207,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D207,D207)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D207,$D$2:D206,0),COLUMN($AD$2)),IF(MAX($AD$2:AD206)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD206)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},4,null,null,"MATERIALES/COMPRAS"]
["2014-04-23","2014-04-23",null,{"$f":"IF(E208<>\"\",VLOOKUP(E208,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"AYUNTAMIENTO VALENCIA","IBI CADIZ 38",0,null,null,null,null,null,null,null,null,null,null,null,null,103.49,103.49,0,0,0,null,103.49,null,"CADIZ 38",2,{"$f":"IF(AND(D208<>\"\",SUMIF($D$3:$D$548,D208,$V$3:$V$548)+SUMIF($D$3:$D$548,D208,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D208,D208)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D208,$D$2:D207,0),COLUMN($AD$2)),IF(MAX($AD$2:AD207)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD207)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},4,null,null,"OTROS CADIZ 38"]
["2014-04-24","2014-04-24",null,{"$f":"IF(E209<>\"\",VLOOKUP(E209,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"AYUNTAMIENTO VALENCIA","IBI SAN VICENTE 222",0,null,null,null,null,null,null,null,null,null,null,null,null,194.87,194.87,0,0,0,null,194.87,null,"SAN VICENTE 222",2,{"$f":"IF(AND(D209<>\"\",SUMIF($D$3:$D$548,D209,$V$3:$V$548)+SUMIF($D$3:$D$548,D209,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D209,D209)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D209,$D$2:D208,0),COLUMN($AD$2)),IF(MAX($AD$2:AD208)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD208)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},4,null,null,"OTROS SAN VICENTE"]
["2014-04-24","2014-04-24",null,{"$f":"IF(E210<>\"\",VLOOKUP(E210,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"AYUNTAMIENTO VALENCIA","IBI SAN VICENTE 222",0,null,null,null,null,null,null,null,null,null,null,null,null,354.43,354.43,0,0,0,null,354.43,null,"SAN VICENTE 222",2,{"$f":"IF(AND(D210<>\"\",SUMIF($D$3:$D$548,D210,$V$3:$V$548)+SUMIF($D$3:$D$548,D210,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D210,D210)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D210,$D$2:D209,0),COLUMN($AD$2)),IF(MAX($AD$2:AD209)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD209)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},4,null,null,"OTROS SAN VICENTE"]
["2014-04-24","2014-04-24",null,{"$f":"IF(E211<>\"\",VLOOKUP(E211,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","GASTOS",0,null,null,null,null,null,null,null,null,null,null,null,null,50,50,0,0,0,null,50,null,"CORRIENTE CARLOS",2,{"$f":"IF(AND(D211<>\"\",SUMIF($D$3:$D$548,D211,$V$3:$V$548)+SUMIF($D$3:$D$548,D211,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D211,D211)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D211,$D$2:D210,0),COLUMN($AD$2)),IF(MAX($AD$2:AD210)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD210)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},4,null,null,"RETIRADAS METALICO"]
["2014-04-25","2014-04-25",null,{"$f":"IF(E212<>\"\",VLOOKUP(E212,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"AYUNTAMIENTO VALENCIA","CADIZ 77",0,null,null,null,null,null,null,null,null,null,null,null,null,535.27,535.27,0,0,0,null,535.27,null,"CADIZ 77",2,{"$f":"IF(AND(D212<>\"\",SUMIF($D$3:$D$548,D212,$V$3:$V$548)+SUMIF($D$3:$D$548,D212,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D212,D212)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D212,$D$2:D211,0),COLUMN($AD$2)),IF(MAX($AD$2:AD211)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD211)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},4,null,null,"FACTURAS"]
["2014-04-25","2014-04-25",null,{"$f":"IF(E213<>\"\",VLOOKUP(E213,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"METALICAS MARTINCA, S.L.","ELEVABLE",0,null,null,null,null,null,null,null,null,null,null,null,null,1000,1000,0,21,0,null,1000,null,"CADIZ 77",2,{"$f":"IF(AND(D213<>\"\",SUMIF($D$3:$D$548,D213,$V$3:$V$548)+SUMIF($D$3:$D$548,D213,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D213,D213)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D213,$D$2:D212,0),COLUMN($AD$2)),IF(MAX($AD$2:AD212)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD212)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},4,null,null,"MATERIALES/COMPRAS"]
["2014-04-25","2014-04-25",null,{"$f":"IF(E214<>\"\",VLOOKUP(E214,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","MATERIAL",0,null,null,null,null,null,null,null,null,null,null,null,null,125.56,125.56,0,0,0,null,125.56,null,"CADIZ 77",2,{"$f":"IF(AND(D214<>\"\",SUMIF($D$3:$D$548,D214,$V$3:$V$548)+SUMIF($D$3:$D$548,D214,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D214,D214)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D214,$D$2:D213,0),COLUMN($AD$2)),IF(MAX($AD$2:AD213)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD213)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},4,null,null,"MATERIALES/COMPRAS"]
["2014-04-25","2014-04-25",null,{"$f":"IF(E215<>\"\",VLOOKUP(E215,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","MATERIAL",0,null,null,null,null,null,null,null,null,null,null,null,null,92.25,92.25,0,0,0,null,92.25,null,"CADIZ 77",2,{"$f":"IF(AND(D215<>\"\",SUMIF($D$3:$D$548,D215,$V$3:$V$548)+SUMIF($D$3:$D$548,D215,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D215,D215)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D215,$D$2:D214,0),COLUMN($AD$2)),IF(MAX($AD$2:AD214)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD214)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},4,null,null,"MATERIALES/COMPRAS"]
["2014-04-26","2014-04-26",null,{"$f":"IF(E216<>\"\",VLOOKUP(E216,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","GASTOS",0,null,null,null,null,null,null,null,null,null,null,null,null,70,70,0,0,0,null,70,null,"CORRIENTE CARLOS",2,{"$f":"IF(AND(D216<>\"\",SUMIF($D$3:$D$548,D216,$V$3:$V$548)+SUMIF($D$3:$D$548,D216,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D216,D216)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D216,$D$2:D215,0),COLUMN($AD$2)),IF(MAX($AD$2:AD215)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD215)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},4,null,null,"GASTOS VARIOS"]
["2014-04-28","2014-04-28",null,{"$f":"IF(E217<>\"\",VLOOKUP(E217,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","GASTOS",0,null,null,null,null,null,null,null,null,null,null,null,null,40,40,0,0,0,null,40,null,"CORRIENTE CARLOS",2,{"$f":"IF(AND(D217<>\"\",SUMIF($D$3:$D$548,D217,$V$3:$V$548)+SUMIF($D$3:$D$548,D217,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D217,D217)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D217,$D$2:D216,0),COLUMN($AD$2)),IF(MAX($AD$2:AD216)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD216)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},4,null,null,"GASTOS VARIOS"]
["2014-04-28","2014-04-28",null,{"$f":"IF(E218<>\"\",VLOOKUP(E218,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"F08809808"},"CAJA DE ARQUITECTOS","HIPOTECA CADIZ 38",0,null,null,null,null,null,null,null,null,null,640.02,null,null,null,640.02,0,0,0,null,640.02,null,"CADIZ 38",2,{"$f":"IF(AND(D218<>\"\",SUMIF($D$3:$D$548,D218,$V$3:$V$548)+SUMIF($D$3:$D$548,D218,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D218,D218)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D218,$D$2:D217,0),COLUMN($AD$2)),IF(MAX($AD$2:AD217)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD217)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},4,null,null,"HIP. CADIZ 38"]
["2014-04-30","2014-04-30",null,"Q4675003J","COLEGIO TERRITORIAL DE ARQUITECTOS DE VALENCIA","CUOTAS",1,null,null,null,null,null,null,null,null,null,null,null,null,62,62,0,0,0,null,62,null,"ARQUITECTURA",2,{"$f":"IF(AND(D219<>\"\",SUMIF($D$3:$D$548,D219,$V$3:$V$548)+SUMIF($D$3:$D$548,D219,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D219,D219)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D219,$D$2:D218,0),COLUMN($AD$2)),IF(MAX($AD$2:AD218)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD218)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},4,null,null,"FACTURAS COLEGIO"]
["2014-04-30","2014-04-30",null,{"$f":"IF(E220<>\"\",VLOOKUP(E220,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","MANO OBRA JUAN CARLOS",0,null,null,null,null,null,null,null,null,null,null,null,null,300,300,0,0,0,null,300,null,"CADIZ 77",2,{"$f":"IF(AND(D220<>\"\",SUMIF($D$3:$D$548,D220,$V$3:$V$548)+SUMIF($D$3:$D$548,D220,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D220,D220)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D220,$D$2:D219,0),COLUMN($AD$2)),IF(MAX($AD$2:AD219)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD219)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},4,null,null,"MATERIALES/COMPRAS"]
["2014-04-30","2014-04-30",null,{"$f":"IF(E221<>\"\",VLOOKUP(E221,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","GASTOS",0,null,null,null,null,null,null,null,null,null,null,null,null,40,40,0,0,0,null,40,null,"CORRIENTE CARLOS",2,{"$f":"IF(AND(D221<>\"\",SUMIF($D$3:$D$548,D221,$V$3:$V$548)+SUMIF($D$3:$D$548,D221,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D221,D221)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D221,$D$2:D220,0),COLUMN($AD$2)),IF(MAX($AD$2:AD220)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD220)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},4,null,null,"RETIRADAS METALICO"]
["2014-05-01",{"$f":"IF(A222<>\"\",A222,\"\")","v":"2014-05-01"},null,{"$f":"IF(E222<>\"\",VLOOKUP(E222,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A82018474"},"TELEFÓNICA DE ESPAÑA S.A.U.","TELEFONIA FIJA",1,null,null,null,null,null,null,null,49.9,null,null,null,null,null,49.9,49.9,21,10.48,null,60.379999999999995,null,"ARQUITECTURA",2,{"$f":"IF(AND(D222<>\"\",SUMIF($D$3:$D$548,D222,$V$3:$V$548)+SUMIF($D$3:$D$548,D222,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D222,D222)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D222,$D$2:D221,0),COLUMN($AD$2)),IF(MAX($AD$2:AD221)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD221)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},5,null,null,"TELEFONIA"]
["2014-05-01","2014-05-01",null,{"$f":"IF(E223<>\"\",VLOOKUP(E223,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A82018474"},"TELEFÓNICA DE ESPAÑA S.A.U.","TERMINAL",1,null,null,null,null,null,null,null,null,null,null,null,null,27.5,27.5,0,0,0,null,27.5,null,"ARQUITECTURA",2,{"$f":"IF(AND(D223<>\"\",SUMIF($D$3:$D$548,D223,$V$3:$V$548)+SUMIF($D$3:$D$548,D223,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D223,D223)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D223,$D$2:D222,0),COLUMN($AD$2)),IF(MAX($AD$2:AD222)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD222)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},5,null,null,"TELEFONIA"]
["2014-05-01","2014-05-01",null,{"$f":"IF(E224<>\"\",VLOOKUP(E224,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A82018474"},"TELEFÓNICA DE ESPAÑA S.A.U.","DOBLE SIM",1,null,null,null,null,null,null,null,4.45,null,null,null,null,null,4.45,4.45,21,0.93,null,5.38,null,"ARQUITECTURA",2,{"$f":"IF(AND(D224<>\"\",SUMIF($D$3:$D$548,D224,$V$3:$V$548)+SUMIF($D$3:$D$548,D224,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D224,D224)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D224,$D$2:D223,0),COLUMN($AD$2)),IF(MAX($AD$2:AD223)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD223)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},5,null,null,"TELEFONIA"]
["2014-05-02","2014-05-02",null,{"$f":"IF(E225<>\"\",VLOOKUP(E225,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"F08809808"},"CAJA DE ARQUITECTOS","CARGO RECIBOS VISA LUCIA FEBRERO",0,null,null,null,null,null,null,null,null,null,null,null,null,597.22,597.22,0,0,0,null,597.22,null,"CORRIENTE LUCIA",2,{"$f":"IF(AND(D225<>\"\",SUMIF($D$3:$D$548,D225,$V$3:$V$548)+SUMIF($D$3:$D$548,D225,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D225,D225)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D225,$D$2:D224,0),COLUMN($AD$2)),IF(MAX($AD$2:AD224)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD224)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},5,null,null,"GASTOS CON TARJETA"]
["2014-05-02","2014-05-02",null,{"$f":"IF(E226<>\"\",VLOOKUP(E226,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"V28306678"},"HERMANDAD NACIONAL DE ARQUITECTOS","SPP CARLOS ABRIL",0,null,null,null,null,null,null,null,null,null,null,null,null,217.43,217.43,0,21,0,null,217.43,null,"ARQUITECTURA",2,{"$f":"IF(AND(D226<>\"\",SUMIF($D$3:$D$548,D226,$V$3:$V$548)+SUMIF($D$3:$D$548,D226,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D226,D226)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D226,$D$2:D225,0),COLUMN($AD$2)),IF(MAX($AD$2:AD225)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD225)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},5,null,null,"HNA CARLOS"]
["2014-05-02","2014-05-02",null,"V28306678","HERMANDAD NACIONAL DE ARQUITECTOS","SALUD LUCIAS",0,null,null,null,null,null,null,null,null,null,null,null,null,120.66,{"$f":"IF(G227=1,SUM(H227:T227),0)","v":0},0,0,0,null,120.66,null,"SALUD LUCIAS",2,{"$f":"IF(AND(D227<>\"\",SUMIF($D$3:$D$548,D227,$V$3:$V$548)+SUMIF($D$3:$D$548,D227,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D227,D227)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D227,$D$2:D226,0),COLUMN($AD$2)),IF(MAX($AD$2:AD226)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD226)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},5,"PAGADA",null,"HNA LUCIAS"]
["2014-05-02","2014-05-02",null,{"$f":"IF(E228<>\"\",VLOOKUP(E228,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","COMPRA IKEA",0,null,null,null,null,null,null,null,null,null,null,null,null,138,{"$f":"SUM(H228:T228)","v":138},0,0,0,null,138,null,"CADIZ 77",2,{"$f":"IF(AND(D228<>\"\",SUMIF($D$3:$D$548,D228,$V$3:$V$548)+SUMIF($D$3:$D$548,D228,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D228,D228)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D228,$D$2:D227,0),COLUMN($AD$2)),IF(MAX($AD$2:AD227)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD227)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},5,null,null,"MATERIALES/COMPRAS"]
["2014-05-02","2014-05-02",null,{"$f":"IF(E229<>\"\",VLOOKUP(E229,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","COMPRA IKEA",0,null,null,null,null,null,null,null,null,null,null,null,null,1634.34,1634.34,0,0,0,null,1634.34,null,"CADIZ 77",2,{"$f":"IF(AND(D229<>\"\",SUMIF($D$3:$D$548,D229,$V$3:$V$548)+SUMIF($D$3:$D$548,D229,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D229,D229)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D229,$D$2:D228,0),COLUMN($AD$2)),IF(MAX($AD$2:AD228)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD228)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},5,null,null,"MATERIALES/COMPRAS"]
["2014-05-03",{"$f":"IF(A230<>\"\",A230,\"\")","v":"2014-05-03"},null,{"$f":"IF(E230<>\"\",VLOOKUP(E230,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","COMPRA DX",0,null,null,null,null,null,null,null,null,null,null,null,null,37.369999999999997,37.369999999999997,0,0,0,null,37.369999999999997,null,"CADIZ 77",2,{"$f":"IF(AND(D230<>\"\",SUMIF($D$3:$D$548,D230,$V$3:$V$548)+SUMIF($D$3:$D$548,D230,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D230,D230)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D230,$D$2:D229,0),COLUMN($AD$2)),IF(MAX($AD$2:AD229)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD229)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},5,null,null,"MATERIALES/COMPRAS"]
["2014-05-05","2014-05-05",null,{"$f":"IF(E231<>\"\",VLOOKUP(E231,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","GASTOS",0,null,null,null,null,null,null,null,null,null,null,null,null,20,20,0,0,0,null,20,null,"CORRIENTE CARLOS",2,{"$f":"IF(AND(D231<>\"\",SUMIF($D$3:$D$548,D231,$V$3:$V$548)+SUMIF($D$3:$D$548,D231,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D231,D231)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D231,$D$2:D230,0),COLUMN($AD$2)),IF(MAX($AD$2:AD230)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD230)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},5,null,null,"GASTOS VARIOS"]
["2014-05-05","2014-05-05",null,{"$f":"IF(E232<>\"\",VLOOKUP(E232,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A28037042"},"SANITAS SOCIEDAD ANONIMA DE SEGUROS S.A.","SALUD CARLOS",0,null,null,null,null,null,null,null,null,null,null,null,null,51.89,51.89,0,0,0,null,51.89,null,"SALUD CARLOS",2,{"$f":"IF(AND(D232<>\"\",SUMIF($D$3:$D$548,D232,$V$3:$V$548)+SUMIF($D$3:$D$548,D232,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D232,D232)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D232,$D$2:D231,0),COLUMN($AD$2)),IF(MAX($AD$2:AD231)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD231)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},5,null,null,"HNA CARLOS"]
["2014-05-05","2014-05-05",null,{"$f":"IF(E233<>\"\",VLOOKUP(E233,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","GASTOS",0,null,null,null,null,null,null,null,null,null,null,null,null,20,20,0,0,0,null,20,null,"CORRIENTE LUCIA",2,{"$f":"IF(AND(D233<>\"\",SUMIF($D$3:$D$548,D233,$V$3:$V$548)+SUMIF($D$3:$D$548,D233,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D233,D233)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D233,$D$2:D232,0),COLUMN($AD$2)),IF(MAX($AD$2:AD232)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD232)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},5,null,null,"RETIRADAS METALICO"]
["2014-05-06","2014-05-06",null,{"$f":"IF(E234<>\"\",VLOOKUP(E234,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A08980153"},"FINCONSUM, S.A.U.","CREDITO IKEA",0,null,null,null,null,null,null,null,null,null,null,null,null,122.83,122.83,0,21,0,null,122.83,null,"PRESTAMOS",2,{"$f":"IF(AND(D234<>\"\",SUMIF($D$3:$D$548,D234,$V$3:$V$548)+SUMIF($D$3:$D$548,D234,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D234,D234)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D234,$D$2:D233,0),COLUMN($AD$2)),IF(MAX($AD$2:AD233)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD233)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},5,null,null,"CREDITOS"]
["2014-05-06","2014-05-06",null,{"$f":"IF(E235<>\"\",VLOOKUP(E235,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","LAVABOS",0,null,null,null,null,null,null,null,null,null,null,null,null,97.55,97.55,0,0,0,null,97.55,null,"CADIZ 77",2,{"$f":"IF(AND(D235<>\"\",SUMIF($D$3:$D$548,D235,$V$3:$V$548)+SUMIF($D$3:$D$548,D235,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D235,D235)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D235,$D$2:D234,0),COLUMN($AD$2)),IF(MAX($AD$2:AD234)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD234)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},5,null,null,"MATERIALES/COMPRAS"]
["2014-05-07","2014-05-07",null,{"$f":"IF(E236<>\"\",VLOOKUP(E236,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","GASTOS",0,null,null,null,null,null,null,null,null,null,null,null,null,50,50,0,0,0,null,50,null,"CORRIENTE CARLOS",2,{"$f":"IF(AND(D236<>\"\",SUMIF($D$3:$D$548,D236,$V$3:$V$548)+SUMIF($D$3:$D$548,D236,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D236,D236)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D236,$D$2:D235,0),COLUMN($AD$2)),IF(MAX($AD$2:AD235)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD235)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},5,null,null,"GASTOS VARIOS"]
["2014-05-08","2014-05-08",null,{"$f":"IF(E237<>\"\",VLOOKUP(E237,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"Q4675003J"},"COLEGIO TERRITORIAL DE ARQUITECTOS DE VALENCIA","CFO HIST DIAGO 9",1,null,null,null,null,null,null,null,null,null,null,null,null,37.5,37.5,37.5,21,7.88,null,45.38,null,"ARQUITECTURA",2,{"$f":"IF(AND(D237<>\"\",SUMIF($D$3:$D$548,D237,$V$3:$V$548)+SUMIF($D$3:$D$548,D237,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D237,D237)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D237,$D$2:D236,0),COLUMN($AD$2)),IF(MAX($AD$2:AD236)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD236)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},5,null,null,"FACTURAS COLEGIO"]
["2014-05-08","2014-05-08",null,{"$f":"IF(E238<>\"\",VLOOKUP(E238,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","PUERTA ENTRADA",0,null,null,null,null,null,null,null,null,null,null,null,null,350,350,0,0,0,null,350,null,"CADIZ 77",2,{"$f":"IF(AND(D238<>\"\",SUMIF($D$3:$D$548,D238,$V$3:$V$548)+SUMIF($D$3:$D$548,D238,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D238,D238)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D238,$D$2:D237,0),COLUMN($AD$2)),IF(MAX($AD$2:AD237)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD237)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},5,null,null,"MATERIALES/COMPRAS"]
["2014-05-08","2014-05-08",null,{"$f":"IF(E239<>\"\",VLOOKUP(E239,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A82009812"},"FRANCE TELECOM ESPAÑA","TELEFONIA MOVIL",1,null,null,null,null,null,null,null,23,null,null,null,null,null,23,23,21,4.83,null,27.83,null,"ARQUITECTURA",2,{"$f":"IF(AND(D239<>\"\",SUMIF($D$3:$D$548,D239,$V$3:$V$548)+SUMIF($D$3:$D$548,D239,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D239,D239)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D239,$D$2:D238,0),COLUMN($AD$2)),IF(MAX($AD$2:AD238)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD238)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},5,null,null,"TELEFONIA"]
["2014-05-09","2014-05-09",null,{"$f":"IF(E240<>\"\",VLOOKUP(E240,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","GASOLINA",0,null,null,null,null,null,null,null,null,null,null,null,null,45.01,45.01,0,0,0,null,45.01,null,"ARQUITECTURA",2,{"$f":"IF(AND(D240<>\"\",SUMIF($D$3:$D$548,D240,$V$3:$V$548)+SUMIF($D$3:$D$548,D240,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D240,D240)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D240,$D$2:D239,0),COLUMN($AD$2)),IF(MAX($AD$2:AD239)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD239)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},5,null,null,"COMBUSTIBLE"]
["2014-05-09","2014-05-09",null,{"$f":"IF(E241<>\"\",VLOOKUP(E241,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"B98361108"},"DECORVEGA DECORACIONES, S.L.","PINTURA",0,null,null,null,null,null,null,null,null,null,null,null,null,37.479999999999997,37.479999999999997,0,21,0,null,37.479999999999997,null,"CADIZ 77",2,{"$f":"IF(AND(D241<>\"\",SUMIF($D$3:$D$548,D241,$V$3:$V$548)+SUMIF($D$3:$D$548,D241,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D241,D241)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D241,$D$2:D240,0),COLUMN($AD$2)),IF(MAX($AD$2:AD240)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD240)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},5,null,null,"MATERIALES/COMPRAS"]
["2014-05-09","2014-05-09",null,{"$f":"IF(E242<>\"\",VLOOKUP(E242,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","MANO OBRA JUAN CARLOS",0,null,null,null,null,null,null,null,null,null,null,null,null,290,290,0,0,0,null,290,null,"CADIZ 77",2,{"$f":"IF(AND(D242<>\"\",SUMIF($D$3:$D$548,D242,$V$3:$V$548)+SUMIF($D$3:$D$548,D242,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D242,D242)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D242,$D$2:D241,0),COLUMN($AD$2)),IF(MAX($AD$2:AD241)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD241)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},5,null,null,"MATERIALES/COMPRAS"]
["2014-05-10","2014-05-10",null,{"$f":"IF(E243<>\"\",VLOOKUP(E243,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","GASTOS",0,null,null,null,null,null,null,null,null,null,null,null,null,50,50,0,0,0,null,50,null,"CORRIENTE CARLOS",2,{"$f":"IF(AND(D243<>\"\",SUMIF($D$3:$D$548,D243,$V$3:$V$548)+SUMIF($D$3:$D$548,D243,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D243,D243)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D243,$D$2:D242,0),COLUMN($AD$2)),IF(MAX($AD$2:AD242)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD242)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},5,null,null,"RETIRADAS METALICO"]
["2014-05-12","2014-05-12",null,{"$f":"IF(E244<>\"\",VLOOKUP(E244,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","MATERIAL",0,null,null,null,null,null,null,null,null,null,null,null,null,63,63,0,0,0,null,63,null,"CADIZ 77",2,{"$f":"IF(AND(D244<>\"\",SUMIF($D$3:$D$548,D244,$V$3:$V$548)+SUMIF($D$3:$D$548,D244,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D244,D244)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D244,$D$2:D243,0),COLUMN($AD$2)),IF(MAX($AD$2:AD243)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD243)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},5,null,null,"MATERIALES/COMPRAS"]
["2014-05-12","2014-05-12",null,{"$f":"IF(E245<>\"\",VLOOKUP(E245,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","MATERIAL",0,null,null,null,null,null,null,null,null,null,null,null,null,46.35,46.35,0,0,0,null,46.35,null,"CADIZ 77",2,{"$f":"IF(AND(D245<>\"\",SUMIF($D$3:$D$548,D245,$V$3:$V$548)+SUMIF($D$3:$D$548,D245,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D245,D245)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D245,$D$2:D244,0),COLUMN($AD$2)),IF(MAX($AD$2:AD244)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD244)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},5,null,null,"MATERIALES/COMPRAS"]
["2014-05-12","2014-05-12",null,{"$f":"IF(E246<>\"\",VLOOKUP(E246,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","GASTOS",0,null,null,null,null,null,null,null,null,null,null,null,null,40,40,0,0,0,null,40,null,"CORRIENTE CARLOS",2,{"$f":"IF(AND(D246<>\"\",SUMIF($D$3:$D$548,D246,$V$3:$V$548)+SUMIF($D$3:$D$548,D246,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D246,D246)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D246,$D$2:D245,0),COLUMN($AD$2)),IF(MAX($AD$2:AD245)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD245)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},5,null,null,"RETIRADAS METALICO"]
["2014-05-13","2014-05-13",null,{"$f":"IF(E247<>\"\",VLOOKUP(E247,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","GASTOS",0,null,null,null,null,null,null,null,null,null,null,null,null,600,600,0,0,0,null,600,null,"CORRIENTE CARLOS",2,{"$f":"IF(AND(D247<>\"\",SUMIF($D$3:$D$548,D247,$V$3:$V$548)+SUMIF($D$3:$D$548,D247,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D247,D247)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D247,$D$2:D246,0),COLUMN($AD$2)),IF(MAX($AD$2:AD246)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD246)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},5,null,null,"RETIRADAS METALICO"]
["2014-05-14","2014-05-14",null,{"$f":"IF(E248<>\"\",VLOOKUP(E248,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","MATERIAL",0,null,null,null,null,null,null,null,null,null,null,null,null,43,43,0,0,0,null,43,null,"CADIZ 77",2,{"$f":"IF(AND(D248<>\"\",SUMIF($D$3:$D$548,D248,$V$3:$V$548)+SUMIF($D$3:$D$548,D248,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D248,D248)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D248,$D$2:D247,0),COLUMN($AD$2)),IF(MAX($AD$2:AD247)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD247)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},5,null,null,"MATERIALES/COMPRAS"]
["2014-05-14","2014-05-14",null,{"$f":"IF(E249<>\"\",VLOOKUP(E249,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","MATERIAL",0,null,null,null,null,null,null,null,null,null,null,null,null,5.3,5.3,0,0,0,null,5.3,null,"CADIZ 77",2,{"$f":"IF(AND(D249<>\"\",SUMIF($D$3:$D$548,D249,$V$3:$V$548)+SUMIF($D$3:$D$548,D249,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D249,D249)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D249,$D$2:D248,0),COLUMN($AD$2)),IF(MAX($AD$2:AD248)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD248)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},5,null,null,"MATERIALES/COMPRAS"]
["2014-05-14","2014-05-14",null,{"$f":"IF(E250<>\"\",VLOOKUP(E250,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","GASTOS",0,null,null,null,null,null,null,null,null,null,null,null,null,40,40,0,0,0,null,40,null,"CORRIENTE CARLOS",2,{"$f":"IF(AND(D250<>\"\",SUMIF($D$3:$D$548,D250,$V$3:$V$548)+SUMIF($D$3:$D$548,D250,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D250,D250)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D250,$D$2:D249,0),COLUMN($AD$2)),IF(MAX($AD$2:AD249)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD249)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},5,null,null,"RETIRADAS METALICO"]
["2014-05-16","2014-05-16",null,{"$f":"IF(E251<>\"\",VLOOKUP(E251,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A95554630"},"IBERDROLA COMERCIALIZACIÓN DE ÚLTIMO RECURSO","ELECTRICIDAD CADIZ 38",0,null,null,null,null,null,null,null,39.71,null,null,null,null,null,39.71,0,21,0,null,39.71,null,"CADIZ 38",2,{"$f":"IF(AND(D251<>\"\",SUMIF($D$3:$D$548,D251,$V$3:$V$548)+SUMIF($D$3:$D$548,D251,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D251,D251)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D251,$D$2:D250,0),COLUMN($AD$2)),IF(MAX($AD$2:AD250)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD250)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},5,null,null,"ELEC. CADIZ 38"]
["2014-05-16","2014-05-16",null,{"$f":"IF(E252<>\"\",VLOOKUP(E252,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A95554630"},"IBERDROLA COMERCIALIZACIÓN DE ÚLTIMO RECURSO","CADIZ 38",0,null,null,null,null,null,null,null,null,null,null,null,null,28.96,28.96,0,21,0,null,28.96,null,"CADIZ 38",2,{"$f":"IF(AND(D252<>\"\",SUMIF($D$3:$D$548,D252,$V$3:$V$548)+SUMIF($D$3:$D$548,D252,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D252,D252)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D252,$D$2:D251,0),COLUMN($AD$2)),IF(MAX($AD$2:AD251)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD251)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},5,null,null,"ELEC. CADIZ 38"]
["2014-05-16","2014-05-16",null,{"$f":"IF(E253<>\"\",VLOOKUP(E253,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A95075586"},"IBERDROLA GENERACION S.A.U.","ELECTRICIDAD CADIZ 77",1,null,null,null,null,null,null,null,188.1,null,null,null,null,null,188.1,188.1,21,39.5,null,227.6,null,"CADIZ 77",2,{"$f":"IF(AND(D253<>\"\",SUMIF($D$3:$D$548,D253,$V$3:$V$548)+SUMIF($D$3:$D$548,D253,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D253,D253)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D253,$D$2:D252,0),COLUMN($AD$2)),IF(MAX($AD$2:AD252)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD252)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},5,null,null,"ELEC. CADIZ 77"]
["2014-05-16","2014-05-16",null,{"$f":"IF(E254<>\"\",VLOOKUP(E254,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A95075586"},"IBERDROLA GENERACION S.A.U.","CADIZ 77",1,null,null,null,null,null,null,null,null,null,null,null,null,104.87,104.87,104.87,21,22.02,null,126.89,null,"CADIZ 77",2,{"$f":"IF(AND(D254<>\"\",SUMIF($D$3:$D$548,D254,$V$3:$V$548)+SUMIF($D$3:$D$548,D254,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D254,D254)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D254,$D$2:D253,0),COLUMN($AD$2)),IF(MAX($AD$2:AD253)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD253)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},5,null,null,"ELEC. CADIZ 77"]
["2014-05-16","2014-05-16",null,{"$f":"IF(E255<>\"\",VLOOKUP(E255,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","GASTOS",0,null,null,null,null,null,null,null,null,null,null,null,null,70,70,0,0,0,null,70,null,"CORRIENTE LUCIA",2,{"$f":"IF(AND(D255<>\"\",SUMIF($D$3:$D$548,D255,$V$3:$V$548)+SUMIF($D$3:$D$548,D255,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D255,D255)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D255,$D$2:D254,0),COLUMN($AD$2)),IF(MAX($AD$2:AD254)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD254)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},5,null,null,"GASTOS VARIOS"]
["2014-05-16","2014-05-16",null,{"$f":"IF(E256<>\"\",VLOOKUP(E256,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","MANO OBRA JUAN CARLOS",0,null,null,null,null,null,null,null,null,null,null,null,null,320,320,0,0,0,null,320,null,"CADIZ 77",2,{"$f":"IF(AND(D256<>\"\",SUMIF($D$3:$D$548,D256,$V$3:$V$548)+SUMIF($D$3:$D$548,D256,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D256,D256)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D256,$D$2:D255,0),COLUMN($AD$2)),IF(MAX($AD$2:AD255)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD255)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},5,null,null,"MATERIALES/COMPRAS"]
["2014-05-16","2014-05-16",null,{"$f":"IF(E257<>\"\",VLOOKUP(E257,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","MATERIAL",0,null,null,null,null,null,null,null,null,null,null,null,null,137.85,137.85,0,0,0,null,137.85,null,"CADIZ 77",2,{"$f":"IF(AND(D257<>\"\",SUMIF($D$3:$D$548,D257,$V$3:$V$548)+SUMIF($D$3:$D$548,D257,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D257,D257)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D257,$D$2:D256,0),COLUMN($AD$2)),IF(MAX($AD$2:AD256)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD256)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},5,null,null,"MATERIALES/COMPRAS"]
["2014-05-18","2014-05-18",null,{"$f":"IF(E258<>\"\",VLOOKUP(E258,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","COMPRAS",0,null,null,null,null,null,null,null,null,null,null,null,null,40,40,{"$f":"SUMPRODUCT((G258=1)*(W258<>0)*(H258:T258))","v":0},0,{"$f":"ROUND((V258*(W258/100)),2)","v":0},null,{"$f":"SUM(H258:T258)+X258","v":40},null,"CORRIENTE LUCIA",{"$f":"IF(A258<>\"\",IF(MONTH(A258)<=3,1,IF(AND(MONTH(A258)>3,MONTH(A258)<=6),2,IF(AND(MONTH(A258)>6,MONTH(A258)<=9),3,4))),\"\")","v":2},{"$f":"IF(AND(D258<>\"\",SUMIF($D$3:$D$548,D258,$V$3:$V$548)+SUMIF($D$3:$D$548,D258,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D258,D258)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D258,$D$2:D257,0),COLUMN($AD$2)),IF(MAX($AD$2:AD257)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD257)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},{"$f":"IF(A258<>\"\",MONTH(A258),\"\")","v":5},null,null,"MATERIALES/COMPRAS"]
["2014-05-19","2014-05-19",null,{"$f":"IF(E259<>\"\",VLOOKUP(E259,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"LA CAIXA","COMISIONES",1,null,null,null,null,null,null,null,null,null,2.08,null,null,null,2.08,2.08,21,0.44,null,2.52,null,"ARQUITECTURA",2,{"$f":"IF(AND(D259<>\"\",SUMIF($D$3:$D$548,D259,$V$3:$V$548)+SUMIF($D$3:$D$548,D259,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D259,D259)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D259,$D$2:D258,0),COLUMN($AD$2)),IF(MAX($AD$2:AD258)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD258)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},5,null,null,"FACTURAS"]
["2014-05-19","2014-05-19",null,{"$f":"IF(E260<>\"\",VLOOKUP(E260,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","GASTOS",0,null,null,null,null,null,null,null,null,null,null,null,null,40,{"$f":"SUM(H260:T260)","v":40},0,0,0,null,40,null,"CORRIENTE LUCIA",2,{"$f":"IF(AND(D260<>\"\",SUMIF($D$3:$D$548,D260,$V$3:$V$548)+SUMIF($D$3:$D$548,D260,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D260,D260)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D260,$D$2:D259,0),COLUMN($AD$2)),IF(MAX($AD$2:AD259)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD259)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},5,null,null,"GASTOS VARIOS"]
["2014-05-19","2014-05-19",null,{"$f":"IF(E261<>\"\",VLOOKUP(E261,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","SOFA ",0,null,null,null,null,null,null,null,null,null,null,null,null,400,400,0,0,0,null,400,null,"CADIZ 77",2,{"$f":"IF(AND(D261<>\"\",SUMIF($D$3:$D$548,D261,$V$3:$V$548)+SUMIF($D$3:$D$548,D261,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D261,D261)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D261,$D$2:D260,0),COLUMN($AD$2)),IF(MAX($AD$2:AD260)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD260)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},5,null,null,"MATERIALES/COMPRAS"]
["2014-05-19",{"$f":"IF(A262<>\"\",A262,\"\")","v":"2014-05-19"},null,{"$f":"IF(E262<>\"\",VLOOKUP(E262,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","GASTOS",0,null,null,null,null,null,null,null,null,null,null,null,null,20,20,0,0,0,null,20,"C","CORRIENTE CARLOS",2,{"$f":"IF(AND(D262<>\"\",SUMIF($D$3:$D$548,D262,$V$3:$V$548)+SUMIF($D$3:$D$548,D262,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D262,D262)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D262,$D$2:D261,0),COLUMN($AD$2)),IF(MAX($AD$2:AD261)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD261)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},5,null,null,"RETIRADAS METALICO"]
["2014-05-20","2014-05-20",null,{"$f":"IF(E263<>\"\",VLOOKUP(E263,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","SOFA ",0,null,null,null,null,null,null,null,null,null,null,null,null,600,600,0,0,0,null,600,null,"CADIZ 77",2,{"$f":"IF(AND(D263<>\"\",SUMIF($D$3:$D$548,D263,$V$3:$V$548)+SUMIF($D$3:$D$548,D263,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D263,D263)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D263,$D$2:D262,0),COLUMN($AD$2)),IF(MAX($AD$2:AD262)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD262)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},5,null,null,"MATERIALES/COMPRAS"]
["2014-05-21","2014-05-21",null,{"$f":"IF(E264<>\"\",VLOOKUP(E264,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"F08809808"},"CAJA DE ARQUITECTOS","HIPOTECA SAN VICENTE",0,null,null,null,null,null,null,null,null,null,null,null,null,452.38,452.38,0,0,0,null,452.38,null,"SAN VICENTE 222",2,{"$f":"IF(AND(D264<>\"\",SUMIF($D$3:$D$548,D264,$V$3:$V$548)+SUMIF($D$3:$D$548,D264,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D264,D264)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D264,$D$2:D263,0),COLUMN($AD$2)),IF(MAX($AD$2:AD263)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD263)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},5,null,null,"HIP. SAN VICENTE"]
["2014-05-21","2014-05-21",null,{"$f":"IF(E265<>\"\",VLOOKUP(E265,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"F08809808"},"CAJA DE ARQUITECTOS","HIPOTECA SAN VICENTE",0,null,null,null,null,null,null,null,null,null,null,null,null,258.43,258.43,0,0,0,null,258.43,null,"SAN VICENTE 222",2,{"$f":"IF(AND(D265<>\"\",SUMIF($D$3:$D$548,D265,$V$3:$V$548)+SUMIF($D$3:$D$548,D265,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D265,D265)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D265,$D$2:D264,0),COLUMN($AD$2)),IF(MAX($AD$2:AD264)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD264)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},5,null,null,"HIP. SAN VICENTE"]
["2014-05-22","2014-05-22",null,{"$f":"IF(E266<>\"\",VLOOKUP(E266,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","GASOLINA",0,null,null,null,null,null,null,null,null,null,null,null,null,30,30,0,0,0,null,30,null,"ARQUITECTURA",2,{"$f":"IF(AND(D266<>\"\",SUMIF($D$3:$D$548,D266,$V$3:$V$548)+SUMIF($D$3:$D$548,D266,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D266,D266)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D266,$D$2:D265,0),COLUMN($AD$2)),IF(MAX($AD$2:AD265)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD265)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},5,null,null,"COMBUSTIBLE"]
["2014-05-22","2014-05-22",null,{"$f":"IF(E267<>\"\",VLOOKUP(E267,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","MATERIAL",0,null,null,null,null,null,null,null,null,null,null,null,null,8.6999999999999993,8.6999999999999993,0,0,0,null,8.6999999999999993,null,"CADIZ 77",2,{"$f":"IF(AND(D267<>\"\",SUMIF($D$3:$D$548,D267,$V$3:$V$548)+SUMIF($D$3:$D$548,D267,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D267,D267)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D267,$D$2:D266,0),COLUMN($AD$2)),IF(MAX($AD$2:AD266)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD266)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},5,null,null,"MATERIALES/COMPRAS"]
["2014-05-22","2014-05-22",null,{"$f":"IF(E268<>\"\",VLOOKUP(E268,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","MATERIAL",0,null,null,null,null,null,null,null,null,null,null,null,null,32.9,32.9,0,0,0,null,32.9,null,"CADIZ 77",2,{"$f":"IF(AND(D268<>\"\",SUMIF($D$3:$D$548,D268,$V$3:$V$548)+SUMIF($D$3:$D$548,D268,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D268,D268)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D268,$D$2:D267,0),COLUMN($AD$2)),IF(MAX($AD$2:AD267)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD267)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},5,null,null,"MATERIALES/COMPRAS"]
["2014-05-23","2014-05-23",null,{"$f":"IF(E269<>\"\",VLOOKUP(E269,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","HOSTING",0,null,null,null,null,null,null,null,null,null,null,null,null,24.86,24.86,0,0,0,null,24.86,null,"ARQUITECTURA",2,{"$f":"IF(AND(D269<>\"\",SUMIF($D$3:$D$548,D269,$V$3:$V$548)+SUMIF($D$3:$D$548,D269,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D269,D269)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D269,$D$2:D268,0),COLUMN($AD$2)),IF(MAX($AD$2:AD268)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD268)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},5,null,null,"FACTURAS"]
["2014-05-23","2014-05-23",null,{"$f":"IF(E270<>\"\",VLOOKUP(E270,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","AUTOPISTA",0,null,null,null,null,null,null,null,null,null,null,null,null,13.65,13.65,0,0,0,null,13.65,null,"CORRIENTE CARLOS",2,{"$f":"IF(AND(D270<>\"\",SUMIF($D$3:$D$548,D270,$V$3:$V$548)+SUMIF($D$3:$D$548,D270,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D270,D270)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D270,$D$2:D269,0),COLUMN($AD$2)),IF(MAX($AD$2:AD269)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD269)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},5,null,null,"GASTOS VARIOS"]
["2014-05-23","2014-05-23",null,{"$f":"IF(E271<>\"\",VLOOKUP(E271,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","AUTOPISTA",0,null,null,null,null,null,null,null,null,null,null,null,null,13.65,13.65,0,0,0,null,13.65,null,"CORRIENTE CARLOS",2,{"$f":"IF(AND(D271<>\"\",SUMIF($D$3:$D$548,D271,$V$3:$V$548)+SUMIF($D$3:$D$548,D271,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D271,D271)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D271,$D$2:D270,0),COLUMN($AD$2)),IF(MAX($AD$2:AD270)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD270)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},5,null,null,"GASTOS VARIOS"]
["2014-05-23","2014-05-23",null,{"$f":"IF(E272<>\"\",VLOOKUP(E272,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"B98361108"},"DECORVEGA DECORACIONES, S.L.","PINTURA",0,null,null,null,null,null,null,null,null,null,null,null,null,118.93,118.93,0,21,0,null,118.93,null,"CADIZ 77",2,{"$f":"IF(AND(D272<>\"\",SUMIF($D$3:$D$548,D272,$V$3:$V$548)+SUMIF($D$3:$D$548,D272,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D272,D272)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D272,$D$2:D271,0),COLUMN($AD$2)),IF(MAX($AD$2:AD271)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD271)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},5,null,null,"MATERIALES/COMPRAS"]
["2014-05-24","2014-05-24",null,{"$f":"IF(E273<>\"\",VLOOKUP(E273,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","MANO OBRA JUAN CARLOS",0,null,null,null,null,null,null,null,null,null,null,null,null,360,360,0,0,0,null,360,null,"CADIZ 77",2,{"$f":"IF(AND(D273<>\"\",SUMIF($D$3:$D$548,D273,$V$3:$V$548)+SUMIF($D$3:$D$548,D273,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D273,D273)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D273,$D$2:D272,0),COLUMN($AD$2)),IF(MAX($AD$2:AD272)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD272)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},5,null,null,"MATERIALES/COMPRAS"]
["2014-05-26","2014-05-26",null,{"$f":"IF(E274<>\"\",VLOOKUP(E274,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","MATERIAL",0,null,null,null,null,null,null,null,null,null,null,null,null,25.8,25.8,0,0,0,null,25.8,null,"CADIZ 77",2,{"$f":"IF(AND(D274<>\"\",SUMIF($D$3:$D$548,D274,$V$3:$V$548)+SUMIF($D$3:$D$548,D274,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D274,D274)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D274,$D$2:D273,0),COLUMN($AD$2)),IF(MAX($AD$2:AD273)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD273)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},5,null,null,"MATERIALES/COMPRAS"]
["2014-05-26","2014-05-26",null,{"$f":"IF(E275<>\"\",VLOOKUP(E275,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","MATERIAL",0,null,null,null,null,null,null,null,null,null,null,null,null,22.69,22.69,0,0,0,null,22.69,null,"CADIZ 77",2,{"$f":"IF(AND(D275<>\"\",SUMIF($D$3:$D$548,D275,$V$3:$V$548)+SUMIF($D$3:$D$548,D275,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D275,D275)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D275,$D$2:D274,0),COLUMN($AD$2)),IF(MAX($AD$2:AD274)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD274)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},5,null,null,"MATERIALES/COMPRAS"]
["2014-05-26","2014-05-26",null,{"$f":"IF(E276<>\"\",VLOOKUP(E276,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","MATERIAL",0,null,null,null,null,null,null,null,null,null,null,null,null,8.7100000000000009,8.7100000000000009,0,0,0,null,8.7100000000000009,null,"CADIZ 77",2,{"$f":"IF(AND(D276<>\"\",SUMIF($D$3:$D$548,D276,$V$3:$V$548)+SUMIF($D$3:$D$548,D276,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D276,D276)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D276,$D$2:D275,0),COLUMN($AD$2)),IF(MAX($AD$2:AD275)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD275)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},5,null,null,"MATERIALES/COMPRAS"]
["2014-05-27","2014-05-27",null,{"$f":"IF(E277<>\"\",VLOOKUP(E277,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","CUOTA HIPOTECA CADIZ 77",0,null,null,null,null,null,null,null,null,null,null,null,null,1690,1690,0,0,0,null,1690,null,"CADIZ 77",2,{"$f":"IF(AND(D277<>\"\",SUMIF($D$3:$D$548,D277,$V$3:$V$548)+SUMIF($D$3:$D$548,D277,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D277,D277)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D277,$D$2:D276,0),COLUMN($AD$2)),IF(MAX($AD$2:AD276)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD276)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},5,null,null,"HIP. CADIZ 77"]
["2014-05-27","2014-05-27",null,{"$f":"IF(E278<>\"\",VLOOKUP(E278,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","MATERIAL",0,null,null,null,null,null,null,null,null,null,null,null,null,35.61,35.61,0,0,0,null,35.61,null,"CADIZ 77",2,{"$f":"IF(AND(D278<>\"\",SUMIF($D$3:$D$548,D278,$V$3:$V$548)+SUMIF($D$3:$D$548,D278,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D278,D278)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D278,$D$2:D277,0),COLUMN($AD$2)),IF(MAX($AD$2:AD277)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD277)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},5,null,null,"MATERIALES/COMPRAS"]
["2014-05-27","2014-05-27",null,{"$f":"IF(E279<>\"\",VLOOKUP(E279,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","COMIDA CARLOS",0,null,null,null,null,null,null,null,null,null,null,null,null,13,13,0,0,0,null,13,null,"CORRIENTE CARLOS",2,{"$f":"IF(AND(D279<>\"\",SUMIF($D$3:$D$548,D279,$V$3:$V$548)+SUMIF($D$3:$D$548,D279,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D279,D279)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D279,$D$2:D278,0),COLUMN($AD$2)),IF(MAX($AD$2:AD278)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD278)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},5,null,null,"RETIRADAS METALICO"]
["2014-05-27","2014-05-27",null,{"$f":"IF(E280<>\"\",VLOOKUP(E280,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","GASTOS CARLOS",0,null,null,null,null,null,null,null,null,null,null,null,null,40,40,0,0,0,null,40,null,"CORRIENTE CARLOS",2,{"$f":"IF(AND(D280<>\"\",SUMIF($D$3:$D$548,D280,$V$3:$V$548)+SUMIF($D$3:$D$548,D280,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D280,D280)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D280,$D$2:D279,0),COLUMN($AD$2)),IF(MAX($AD$2:AD279)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD279)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},5,null,null,"RETIRADAS METALICO"]
["2014-05-28","2014-05-28",null,{"$f":"IF(E281<>\"\",VLOOKUP(E281,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","GASTOS CARLOS",0,null,null,null,null,null,null,null,null,null,null,null,null,40,40,0,0,0,null,40,null,"CORRIENTE CARLOS",2,{"$f":"IF(AND(D281<>\"\",SUMIF($D$3:$D$548,D281,$V$3:$V$548)+SUMIF($D$3:$D$548,D281,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D281,D281)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D281,$D$2:D280,0),COLUMN($AD$2)),IF(MAX($AD$2:AD280)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD280)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},5,null,null,"GASTOS VARIOS"]
["2014-05-28","2014-05-28",null,{"$f":"IF(E282<>\"\",VLOOKUP(E282,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"F08809808"},"CAJA DE ARQUITECTOS","HIPOTECA CADIZ 38",0,null,null,null,null,null,null,null,null,null,640.02,null,null,null,640.02,0,0,0,null,640.02,null,"CADIZ 38",2,{"$f":"IF(AND(D282<>\"\",SUMIF($D$3:$D$548,D282,$V$3:$V$548)+SUMIF($D$3:$D$548,D282,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D282,D282)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D282,$D$2:D281,0),COLUMN($AD$2)),IF(MAX($AD$2:AD281)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD281)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},5,null,null,"HIP. CADIZ 38"]
["2014-05-29","2014-05-29",null,{"$f":"IF(E283<>\"\",VLOOKUP(E283,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","GASTOS LUCIA",0,null,null,null,null,null,null,null,null,null,null,null,null,120,120,0,0,0,null,120,null,"CORRIENTE LUCIA",2,{"$f":"IF(AND(D283<>\"\",SUMIF($D$3:$D$548,D283,$V$3:$V$548)+SUMIF($D$3:$D$548,D283,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D283,D283)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D283,$D$2:D282,0),COLUMN($AD$2)),IF(MAX($AD$2:AD282)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD282)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},5,null,null,"RETIRADAS METALICO"]
["2014-05-29","2014-05-29",null,{"$f":"IF(E284<>\"\",VLOOKUP(E284,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","GASTOS LUCIA",0,null,null,null,null,null,null,null,null,null,null,null,null,180,180,0,0,0,null,180,null,"CORRIENTE LUCIA",2,{"$f":"IF(AND(D284<>\"\",SUMIF($D$3:$D$548,D284,$V$3:$V$548)+SUMIF($D$3:$D$548,D284,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D284,D284)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D284,$D$2:D283,0),COLUMN($AD$2)),IF(MAX($AD$2:AD283)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD283)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},5,null,null,"RETIRADAS METALICO"]
["2014-05-30","2014-05-30",null,{"$f":"IF(E285<>\"\",VLOOKUP(E285,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"B98361108"},"DECORVEGA DECORACIONES, S.L.","PINTURA",0,null,null,null,null,null,null,null,null,null,null,null,null,10.65,10.65,0,21,0,null,10.65,null,"CADIZ 77",2,{"$f":"IF(AND(D285<>\"\",SUMIF($D$3:$D$548,D285,$V$3:$V$548)+SUMIF($D$3:$D$548,D285,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D285,D285)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D285,$D$2:D284,0),COLUMN($AD$2)),IF(MAX($AD$2:AD284)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD284)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},5,null,null,"MATERIALES/COMPRAS"]
["2014-05-31","2014-05-31",null,{"$f":"IF(E286<>\"\",VLOOKUP(E286,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","GASOLINA",0,null,null,null,null,null,null,null,null,null,null,null,null,30,30,0,0,0,null,30,null,"ARQUITECTURA",2,{"$f":"IF(AND(D286<>\"\",SUMIF($D$3:$D$548,D286,$V$3:$V$548)+SUMIF($D$3:$D$548,D286,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D286,D286)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D286,$D$2:D285,0),COLUMN($AD$2)),IF(MAX($AD$2:AD285)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD285)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},5,null,null,"COMBUSTIBLE"]
["2014-05-31","2014-05-31",null,{"$f":"IF(E287<>\"\",VLOOKUP(E287,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","COMPRA MICROONDAS",0,null,null,null,null,null,null,null,null,null,null,null,null,74,74,0,0,0,null,74,null,"CADIZ 38",2,{"$f":"IF(AND(D287<>\"\",SUMIF($D$3:$D$548,D287,$V$3:$V$548)+SUMIF($D$3:$D$548,D287,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D287,D287)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D287,$D$2:D286,0),COLUMN($AD$2)),IF(MAX($AD$2:AD286)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD286)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},5,null,null,"MATERIALES/COMPRAS"]
["2014-05-31","2014-05-31",null,{"$f":"IF(E288<>\"\",VLOOKUP(E288,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","MATERIAL",0,null,null,null,null,null,null,null,null,null,null,null,null,46.79,46.79,0,0,0,null,46.79,null,"CADIZ 77",2,{"$f":"IF(AND(D288<>\"\",SUMIF($D$3:$D$548,D288,$V$3:$V$548)+SUMIF($D$3:$D$548,D288,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D288,D288)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D288,$D$2:D287,0),COLUMN($AD$2)),IF(MAX($AD$2:AD287)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD287)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},5,null,null,"MATERIALES/COMPRAS"]
["2014-06-01","2014-06-01",null,{"$f":"IF(E289<>\"\",VLOOKUP(E289,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A82018474"},"TELEFÓNICA DE ESPAÑA S.A.U.","TELEFONIA FIJA",1,null,null,null,null,null,null,null,49.9,null,null,null,null,null,49.9,49.9,21,10.48,null,60.379999999999995,null,"ARQUITECTURA",2,{"$f":"IF(AND(D289<>\"\",SUMIF($D$3:$D$548,D289,$V$3:$V$548)+SUMIF($D$3:$D$548,D289,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D289,D289)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D289,$D$2:D288,0),COLUMN($AD$2)),IF(MAX($AD$2:AD288)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD288)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},6,null,null,"TELEFONIA"]
["2014-06-01","2014-06-01",null,{"$f":"IF(E290<>\"\",VLOOKUP(E290,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A82018474"},"TELEFÓNICA DE ESPAÑA S.A.U.","TERMINAL",1,null,null,null,null,null,null,null,null,null,null,null,null,27.5,27.5,0,0,0,null,27.5,null,"ARQUITECTURA",2,{"$f":"IF(AND(D290<>\"\",SUMIF($D$3:$D$548,D290,$V$3:$V$548)+SUMIF($D$3:$D$548,D290,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D290,D290)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D290,$D$2:D289,0),COLUMN($AD$2)),IF(MAX($AD$2:AD289)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD289)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},6,null,null,"TELEFONIA"]
["2014-06-01","2014-06-01",null,{"$f":"IF(E291<>\"\",VLOOKUP(E291,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A82018474"},"TELEFÓNICA DE ESPAÑA S.A.U.","DOBLE SIM",1,null,null,null,null,null,null,null,4.45,null,null,null,null,null,4.45,4.45,21,0.93,null,5.38,null,"ARQUITECTURA",2,{"$f":"IF(AND(D291<>\"\",SUMIF($D$3:$D$548,D291,$V$3:$V$548)+SUMIF($D$3:$D$548,D291,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D291,D291)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D291,$D$2:D290,0),COLUMN($AD$2)),IF(MAX($AD$2:AD290)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD290)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},6,null,null,"TELEFONIA"]
["2014-06-02","2014-06-02",null,{"$f":"IF(E292<>\"\",VLOOKUP(E292,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A28037042"},"SANITAS SOCIEDAD ANONIMA DE SEGUROS S.A.","SALUD CARLOS",0,null,null,null,null,null,null,null,null,null,null,null,null,51.89,{"$f":"SUM(H292:T292)","v":51.89},0,0,0,null,51.89,null,"SALUD CARLOS",2,{"$f":"IF(AND(D292<>\"\",SUMIF($D$3:$D$548,D292,$V$3:$V$548)+SUMIF($D$3:$D$548,D292,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D292,D292)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D292,$D$2:D291,0),COLUMN($AD$2)),IF(MAX($AD$2:AD291)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD291)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},6,null,null,"HNA CARLOS"]
["2014-06-02",{"$f":"IF(A293<>\"\",A293,\"\")","v":"2014-06-02"},null,{"$f":"IF(E293<>\"\",VLOOKUP(E293,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"V28306678"},"HERMANDAD NACIONAL DE ARQUITECTOS","SPP CARLOS JUNIO",0,null,null,null,null,null,null,null,null,null,null,null,null,217.43,217.43,0,21,0,null,217.43,null,"ARQUITECTURA",2,{"$f":"IF(AND(D293<>\"\",SUMIF($D$3:$D$548,D293,$V$3:$V$548)+SUMIF($D$3:$D$548,D293,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D293,D293)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D293,$D$2:D292,0),COLUMN($AD$2)),IF(MAX($AD$2:AD292)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD292)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},6,null,null,"HNA CARLOS"]
["2014-06-02",{"$f":"IF(A294<>\"\",A294,\"\")","v":"2014-06-02"},null,"V28306678","HERMANDAD NACIONAL DE ARQUITECTOS","SALUD LUCIAS",0,null,null,null,null,null,null,null,null,null,null,null,null,120.66,{"$f":"IF(G294=1,SUM(H294:T294),0)","v":0},0,0,0,null,120.66,null,"SALUD LUCIAS",2,{"$f":"IF(AND(D294<>\"\",SUMIF($D$3:$D$548,D294,$V$3:$V$548)+SUMIF($D$3:$D$548,D294,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D294,D294)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D294,$D$2:D293,0),COLUMN($AD$2)),IF(MAX($AD$2:AD293)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD293)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},6,"PAGADA",null,"HNA LUCIAS"]
["2014-06-02","2014-06-02",null,{"$f":"IF(E295<>\"\",VLOOKUP(E295,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A82018474"},"TELEFÓNICA DE ESPAÑA S.A.U.","AÑADIDO LLAMADAS",1,null,null,null,null,null,null,null,11.35,null,null,null,null,null,{"$f":"SUM(H295:T295)","v":11.35},11.35,21,2.38,null,13.73,null,"ARQUITECTURA",2,{"$f":"IF(AND(D295<>\"\",SUMIF($D$3:$D$548,D295,$V$3:$V$548)+SUMIF($D$3:$D$548,D295,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D295,D295)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D295,$D$2:D294,0),COLUMN($AD$2)),IF(MAX($AD$2:AD294)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD294)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},6,null,null,"TELEFONIA"]
["2014-06-05",{"$f":"IF(A296<>\"\",A296,\"\")","v":"2014-06-05"},null,{"$f":"IF(E296<>\"\",VLOOKUP(E296,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A08980153"},"FINCONSUM, S.A.U.","CREDITO IKEA",0,null,null,null,null,null,null,null,null,null,null,null,null,122.83,122.83,0,21,0,null,122.83,null,"PRESTAMOS",2,{"$f":"IF(AND(D296<>\"\",SUMIF($D$3:$D$548,D296,$V$3:$V$548)+SUMIF($D$3:$D$548,D296,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D296,D296)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D296,$D$2:D295,0),COLUMN($AD$2)),IF(MAX($AD$2:AD295)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD295)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},6,null,null,"CREDITOS"]
["2014-06-05","2014-06-05",null,{"$f":"IF(E297<>\"\",VLOOKUP(E297,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","GASTOS CARLOS",0,null,null,null,null,null,null,null,null,null,null,null,null,150,150,0,0,0,null,150,null,"CORRIENTE CARLOS",2,{"$f":"IF(AND(D297<>\"\",SUMIF($D$3:$D$548,D297,$V$3:$V$548)+SUMIF($D$3:$D$548,D297,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D297,D297)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D297,$D$2:D296,0),COLUMN($AD$2)),IF(MAX($AD$2:AD296)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD296)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},6,null,null,"RETIRADAS METALICO"]
["2014-06-05","2014-06-05",null,{"$f":"IF(E298<>\"\",VLOOKUP(E298,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","GASTOS CARLOS",0,null,null,null,null,null,null,null,null,null,null,null,null,40,40,0,0,0,null,40,null,"CORRIENTE CARLOS",2,{"$f":"IF(AND(D298<>\"\",SUMIF($D$3:$D$548,D298,$V$3:$V$548)+SUMIF($D$3:$D$548,D298,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D298,D298)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D298,$D$2:D297,0),COLUMN($AD$2)),IF(MAX($AD$2:AD297)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD297)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},6,null,null,"RETIRADAS METALICO"]
["2014-06-06","2014-06-06",null,{"$f":"IF(E299<>\"\",VLOOKUP(E299,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"EMIVASA","AGUA CADIZ 38",0,null,null,null,null,null,null,null,null,null,null,null,null,42.84,42.84,0,0,2.5,null,45.34,null,"CADIZ 38",2,{"$f":"IF(AND(D299<>\"\",SUMIF($D$3:$D$548,D299,$V$3:$V$548)+SUMIF($D$3:$D$548,D299,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D299,D299)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D299,$D$2:D298,0),COLUMN($AD$2)),IF(MAX($AD$2:AD298)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD298)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},6,"PAGADA",null,"AGUA CADIZ 38"]
["2014-06-08","2014-06-08",null,{"$f":"IF(E300<>\"\",VLOOKUP(E300,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A82009812"},"FRANCE TELECOM ESPAÑA","TELEFONIA MOVIL",1,null,null,null,null,null,null,null,23,null,null,null,null,null,23,23,21,{"$f":"ROUND((V300*(W300/100)),2)","v":4.83},null,27.83,null,"ARQUITECTURA",2,{"$f":"IF(AND(D300<>\"\",SUMIF($D$3:$D$548,D300,$V$3:$V$548)+SUMIF($D$3:$D$548,D300,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D300,D300)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D300,$D$2:D299,0),COLUMN($AD$2)),IF(MAX($AD$2:AD299)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD299)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},6,null,null,"TELEFONIA"]
["2014-06-09","2014-06-09",null,{"$f":"IF(E301<>\"\",VLOOKUP(E301,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","GASTOS CARLOS",0,null,null,null,null,null,null,null,null,null,null,null,null,50,50,0,0,0,null,50,null,"CORRIENTE CARLOS",2,{"$f":"IF(AND(D301<>\"\",SUMIF($D$3:$D$548,D301,$V$3:$V$548)+SUMIF($D$3:$D$548,D301,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D301,D301)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D301,$D$2:D300,0),COLUMN($AD$2)),IF(MAX($AD$2:AD300)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD300)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},6,null,null,"RETIRADAS METALICO"]
["2014-06-10","2014-06-10",null,{"$f":"IF(E302<>\"\",VLOOKUP(E302,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"EMIVASA","AGUA CADIZ 38",0,null,null,null,null,null,null,null,null,null,null,null,null,42.8,42.8,0,21,0,null,42.8,null,"CADIZ 38",2,{"$f":"IF(AND(D302<>\"\",SUMIF($D$3:$D$548,D302,$V$3:$V$548)+SUMIF($D$3:$D$548,D302,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D302,D302)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D302,$D$2:D301,0),COLUMN($AD$2)),IF(MAX($AD$2:AD301)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD301)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},6,null,null,"AGUA CADIZ 38"]
["2014-06-10","2014-06-10",null,{"$f":"IF(E303<>\"\",VLOOKUP(E303,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","GASOLINA",0,null,null,null,null,null,null,null,null,null,null,null,null,30,30,0,0,0,null,30,null,"ARQUITECTURA",2,{"$f":"IF(AND(D303<>\"\",SUMIF($D$3:$D$548,D303,$V$3:$V$548)+SUMIF($D$3:$D$548,D303,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D303,D303)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D303,$D$2:D302,0),COLUMN($AD$2)),IF(MAX($AD$2:AD302)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD302)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},6,null,null,"COMBUSTIBLE"]
["2014-06-14","2014-06-14",null,{"$f":"IF(E304<>\"\",VLOOKUP(E304,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","TOLDOS",0,null,null,null,null,null,null,null,null,null,null,null,null,689.85,689.85,0,0,0,null,689.85,null,"CADIZ 77",2,{"$f":"IF(AND(D304<>\"\",SUMIF($D$3:$D$548,D304,$V$3:$V$548)+SUMIF($D$3:$D$548,D304,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D304,D304)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D304,$D$2:D303,0),COLUMN($AD$2)),IF(MAX($AD$2:AD303)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD303)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},6,null,null,"MATERIALES/COMPRAS"]
["2014-06-16","2014-06-16",null,{"$f":"IF(E305<>\"\",VLOOKUP(E305,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"Q4675003J"},"COLEGIO TERRITORIAL DE ARQUITECTOS DE VALENCIA","AAPSS CURA FEMENIA 20",1,null,null,null,null,null,null,null,null,null,null,null,null,37.5,37.5,37.5,21,7.88,null,45.38,null,"ARQUITECTURA",2,{"$f":"IF(AND(D305<>\"\",SUMIF($D$3:$D$548,D305,$V$3:$V$548)+SUMIF($D$3:$D$548,D305,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D305,D305)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D305,$D$2:D304,0),COLUMN($AD$2)),IF(MAX($AD$2:AD304)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD304)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},6,null,null,"FACTURAS COLEGIO"]
["2014-06-16","2014-06-16",null,{"$f":"IF(E306<>\"\",VLOOKUP(E306,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","GASTOS CARLOS",0,null,null,null,null,null,null,null,null,null,null,null,null,50,50,0,0,0,null,50,null,"CORRIENTE CARLOS",2,{"$f":"IF(AND(D306<>\"\",SUMIF($D$3:$D$548,D306,$V$3:$V$548)+SUMIF($D$3:$D$548,D306,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D306,D306)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D306,$D$2:D305,0),COLUMN($AD$2)),IF(MAX($AD$2:AD305)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD305)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},6,null,null,"RETIRADAS METALICO"]
["2014-06-16","2014-06-16",null,{"$f":"IF(E307<>\"\",VLOOKUP(E307,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","GASTOS",0,null,null,null,null,null,null,null,null,null,null,null,null,50,50,0,21,0,null,50,null,"CORRIENTE CARLOS",2,{"$f":"IF(AND(D307<>\"\",SUMIF($D$3:$D$548,D307,$V$3:$V$548)+SUMIF($D$3:$D$548,D307,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D307,D307)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D307,$D$2:D306,0),COLUMN($AD$2)),IF(MAX($AD$2:AD306)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD306)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},6,null,null,"RETIRADAS METALICO"]
["2014-06-19","2014-06-19",null,{"$f":"IF(E308<>\"\",VLOOKUP(E308,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","GASOLINA",0,null,null,null,null,null,null,null,null,null,null,null,null,30,30,0,21,0,null,30,null,"CORRIENTE CARLOS",2,{"$f":"IF(AND(D308<>\"\",SUMIF($D$3:$D$548,D308,$V$3:$V$548)+SUMIF($D$3:$D$548,D308,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D308,D308)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D308,$D$2:D307,0),COLUMN($AD$2)),IF(MAX($AD$2:AD307)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD307)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},6,null,null,"COMBUSTIBLE"]
["2014-06-21","2014-06-21",null,{"$f":"IF(E309<>\"\",VLOOKUP(E309,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"F08809808"},"CAJA DE ARQUITECTOS","HIPOTECA SAN VICENTE",0,null,null,null,null,null,null,null,null,null,null,null,null,452.38,452.38,0,0,0,null,452.38,null,"SAN VICENTE 222",2,{"$f":"IF(AND(D309<>\"\",SUMIF($D$3:$D$548,D309,$V$3:$V$548)+SUMIF($D$3:$D$548,D309,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D309,D309)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D309,$D$2:D308,0),COLUMN($AD$2)),IF(MAX($AD$2:AD308)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD308)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},6,null,null,"HIP. SAN VICENTE"]
["2014-06-21","2014-06-21",null,{"$f":"IF(E310<>\"\",VLOOKUP(E310,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"F08809808"},"CAJA DE ARQUITECTOS","HIPOTECA SAN VICENTE",0,null,null,null,null,null,null,null,null,null,null,null,null,258.43,258.43,0,0,0,null,258.43,null,"SAN VICENTE 222",2,{"$f":"IF(AND(D310<>\"\",SUMIF($D$3:$D$548,D310,$V$3:$V$548)+SUMIF($D$3:$D$548,D310,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D310,D310)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D310,$D$2:D309,0),COLUMN($AD$2)),IF(MAX($AD$2:AD309)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD309)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},6,null,null,"HIP. SAN VICENTE"]
["2014-06-24","2014-06-24",null,{"$f":"IF(E311<>\"\",VLOOKUP(E311,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A95554630"},"IBERDROLA COMERCIALIZACIÓN DE ÚLTIMO RECURSO","ELECTRICIDAD CADIZ 38",0,null,null,null,null,null,null,null,28.95,null,null,null,null,null,28.95,0,21,0,null,28.95,null,"CADIZ 38",2,{"$f":"IF(AND(D311<>\"\",SUMIF($D$3:$D$548,D311,$V$3:$V$548)+SUMIF($D$3:$D$548,D311,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D311,D311)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D311,$D$2:D310,0),COLUMN($AD$2)),IF(MAX($AD$2:AD310)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD310)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},6,null,null,"ELEC. CADIZ 38"]
["2014-06-24","2014-06-24",null,{"$f":"IF(E312<>\"\",VLOOKUP(E312,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A95075586"},"IBERDROLA GENERACION S.A.U.","ELECTRICIDAD CADIZ 77",1,null,null,null,null,null,null,null,104.8,null,null,null,null,null,104.8,104.8,21,22.01,null,126.81,null,"CADIZ 77",2,{"$f":"IF(AND(D312<>\"\",SUMIF($D$3:$D$548,D312,$V$3:$V$548)+SUMIF($D$3:$D$548,D312,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D312,D312)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D312,$D$2:D311,0),COLUMN($AD$2)),IF(MAX($AD$2:AD311)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD311)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},6,null,null,"ELEC. CADIZ 77"]
["2014-06-26","2014-06-26",null,{"$f":"IF(E313<>\"\",VLOOKUP(E313,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"BBVA","HIPOTECA CADIZ 77",0,null,null,null,null,null,null,null,null,null,null,null,null,2400,2400,0,0,0,null,2400,null,"CADIZ 77",2,{"$f":"IF(AND(D313<>\"\",SUMIF($D$3:$D$548,D313,$V$3:$V$548)+SUMIF($D$3:$D$548,D313,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D313,D313)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D313,$D$2:D312,0),COLUMN($AD$2)),IF(MAX($AD$2:AD312)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD312)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},6,"PAGADA",null,"HIP. CADIZ 77"]
["2014-06-27","2014-06-27",null,{"$f":"IF(E314<>\"\",VLOOKUP(E314,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"Q4675003J"},"COLEGIO TERRITORIAL DE ARQUITECTOS DE VALENCIA","CFO ZAMNEHOF 9",1,null,null,null,null,null,null,null,null,null,null,null,null,37.5,37.5,37.5,21,7.88,null,45.38,null,"ARQUITECTURA",2,{"$f":"IF(AND(D314<>\"\",SUMIF($D$3:$D$548,D314,$V$3:$V$548)+SUMIF($D$3:$D$548,D314,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D314,D314)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D314,$D$2:D313,0),COLUMN($AD$2)),IF(MAX($AD$2:AD313)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD313)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},6,null,null,"FACTURAS COLEGIO"]
["2014-06-27","2014-06-27",null,{"$f":"IF(E315<>\"\",VLOOKUP(E315,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"Q4675003J"},"COLEGIO TERRITORIAL DE ARQUITECTOS DE VALENCIA","ALFAHUIR 20",1,null,null,null,null,null,null,null,null,null,null,null,null,72,72,72,21,15.12,null,87.12,null,"ARQUITECTURA",2,{"$f":"IF(AND(D315<>\"\",SUMIF($D$3:$D$548,D315,$V$3:$V$548)+SUMIF($D$3:$D$548,D315,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D315,D315)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D315,$D$2:D314,0),COLUMN($AD$2)),IF(MAX($AD$2:AD314)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD314)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},6,null,null,"FACTURAS COLEGIO"]
["2014-06-27","2014-06-27",null,{"$f":"IF(E316<>\"\",VLOOKUP(E316,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"Q4675003J"},"COLEGIO TERRITORIAL DE ARQUITECTOS DE VALENCIA","PERIODISTA LLORENTE 9",1,null,null,null,null,null,null,null,null,null,null,null,null,67.5,67.5,67.5,21,14.18,null,81.680000000000007,null,"ARQUITECTURA",2,{"$f":"IF(AND(D316<>\"\",SUMIF($D$3:$D$548,D316,$V$3:$V$548)+SUMIF($D$3:$D$548,D316,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D316,D316)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D316,$D$2:D315,0),COLUMN($AD$2)),IF(MAX($AD$2:AD315)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD315)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},6,null,null,"FACTURAS COLEGIO"]
["2014-06-27","2014-06-27",null,{"$f":"IF(E317<>\"\",VLOOKUP(E317,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","COMPRA LUCIA",0,null,null,null,null,null,null,null,null,null,null,null,null,14.99,14.99,0,21,0,null,14.99,null,"CORRIENTE LUCIA",2,{"$f":"IF(AND(D317<>\"\",SUMIF($D$3:$D$548,D317,$V$3:$V$548)+SUMIF($D$3:$D$548,D317,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D317,D317)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D317,$D$2:D316,0),COLUMN($AD$2)),IF(MAX($AD$2:AD316)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD316)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},6,null,null,"GASTOS CON TARJETA"]
["2014-06-28","2014-06-28",null,{"$f":"IF(E318<>\"\",VLOOKUP(E318,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"F08809808"},"CAJA DE ARQUITECTOS","HIPOTECA CADIZ 38",0,null,null,null,null,null,null,null,null,null,640.02,null,null,null,640.02,0,0,0,null,640.02,null,"CADIZ 38",2,{"$f":"IF(AND(D318<>\"\",SUMIF($D$3:$D$548,D318,$V$3:$V$548)+SUMIF($D$3:$D$548,D318,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D318,D318)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D318,$D$2:D317,0),COLUMN($AD$2)),IF(MAX($AD$2:AD317)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD317)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},6,null,null,"HIP. CADIZ 38"]
["2014-06-29","2014-06-29",null,{"$f":"IF(E319<>\"\",VLOOKUP(E319,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","GASOLINA",0,null,null,null,null,null,null,null,null,null,null,null,null,30,30,0,21,0,null,30,null,"CORRIENTE CARLOS",2,{"$f":"IF(AND(D319<>\"\",SUMIF($D$3:$D$548,D319,$V$3:$V$548)+SUMIF($D$3:$D$548,D319,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D319,D319)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D319,$D$2:D318,0),COLUMN($AD$2)),IF(MAX($AD$2:AD318)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD318)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},6,null,null,"COMBUSTIBLE"]
["2014-06-30","2014-06-30",null,{"$f":"IF(E320<>\"\",VLOOKUP(E320,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"H97554299"},"CDAD. PROP. CADIZ 38","2T 2014",0,null,null,null,null,null,null,null,null,null,null,null,null,152.58000000000001,152.58000000000001,0,0,0,null,152.58000000000001,null,"CADIZ 38",2,{"$f":"IF(AND(D320<>\"\",SUMIF($D$3:$D$548,D320,$V$3:$V$548)+SUMIF($D$3:$D$548,D320,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D320,D320)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D320,$D$2:D319,0),COLUMN($AD$2)),IF(MAX($AD$2:AD319)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD319)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},6,"PEND. PAGO",null,"CDAD. CADIZ 38"]
["2014-06-30","2014-06-30",null,{"$f":"IF(E321<>\"\",VLOOKUP(E321,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"IVACE VALENCIA","CEE ZAMENHOF 9 15",1,null,null,null,null,null,null,null,null,null,null,null,null,10,10,0,0,0,null,10,null,"ARQUITECTURA",2,{"$f":"IF(AND(D321<>\"\",SUMIF($D$3:$D$548,D321,$V$3:$V$548)+SUMIF($D$3:$D$548,D321,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D321,D321)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D321,$D$2:D320,0),COLUMN($AD$2)),IF(MAX($AD$2:AD320)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD320)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},6,null,null,"FACTURAS"]
["2014-06-30","2014-06-30",null,{"$f":"IF(E322<>\"\",VLOOKUP(E322,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"IVACE VALENCIA","CEE ZAMENHOF 9 3",1,null,null,null,null,null,null,null,null,null,null,null,null,10,10,{"$f":"SUMPRODUCT((G322=1)*(W322<>0)*(H322:T322))","v":0},0,0,null,{"$f":"SUM(H322:T322)+X322","v":10},null,"ARQUITECTURA",{"$f":"IF(A322<>\"\",IF(MONTH(A322)<=3,1,IF(AND(MONTH(A322)>3,MONTH(A322)<=6),2,IF(AND(MONTH(A322)>6,MONTH(A322)<=9),3,4))),\"\")","v":2},{"$f":"IF(AND(D322<>\"\",SUMIF($D$3:$D$548,D322,$V$3:$V$548)+SUMIF($D$3:$D$548,D322,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D322,D322)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D322,$D$2:D321,0),COLUMN($AD$2)),IF(MAX($AD$2:AD321)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD321)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},{"$f":"IF(A322<>\"\",MONTH(A322),\"\")","v":6},null,null,"FACTURAS"]
["2014-07-01","2014-07-01",null,{"$f":"IF(E323<>\"\",VLOOKUP(E323,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"H96036967"},"CDAD. PROP. CADIZ 77","2TR2014",0,null,null,null,null,null,null,null,null,null,null,null,null,324.58999999999997,324.58999999999997,0,21,0,null,324.58999999999997,null,"CADIZ 77",3,{"$f":"IF(AND(D323<>\"\",SUMIF($D$3:$D$548,D323,$V$3:$V$548)+SUMIF($D$3:$D$548,D323,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D323,D323)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D323,$D$2:D322,0),COLUMN($AD$2)),IF(MAX($AD$2:AD322)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD322)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},7,null,null,"CDAD. CADIZ 77"]
["2014-07-01","2014-07-01",null,"H46854410","CDAD. PROP. GARAJE SUECA 64","2T2014",0,null,null,null,null,null,null,null,94.34,null,null,null,null,null,{"$f":"IF(G324=1,SUM(H324:T324),0)","v":0},0,0,0,null,94.34,null,"SUECA 64",3,{"$f":"IF(AND(D324<>\"\",SUMIF($D$3:$D$548,D324,$V$3:$V$548)+SUMIF($D$3:$D$548,D324,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D324,D324)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D324,$D$2:D323,0),COLUMN($AD$2)),IF(MAX($AD$2:AD323)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD323)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},7,"PAGADA",null,"CDAD. SUECA 64"]
["2014-07-01","2014-07-01",null,{"$f":"IF(E325<>\"\",VLOOKUP(E325,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","GASOLINA",0,null,null,null,null,null,null,null,null,null,null,null,null,30,{"$f":"SUM(H325:T325)","v":30},0,21,0,null,30,null,"CORRIENTE CARLOS",3,{"$f":"IF(AND(D325<>\"\",SUMIF($D$3:$D$548,D325,$V$3:$V$548)+SUMIF($D$3:$D$548,D325,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D325,D325)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D325,$D$2:D324,0),COLUMN($AD$2)),IF(MAX($AD$2:AD324)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD324)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},7,null,null,"COMBUSTIBLE"]
["2014-07-01","2014-07-01",null,"V28306678","HERMANDAD NACIONAL DE ARQUITECTOS","SPP CARLOS",0,null,null,null,null,null,null,null,null,null,null,null,null,217.43,{"$f":"IF(G326=1,SUM(H326:T326),0)","v":0},0,0,0,null,217.43,null,"SALUD CARLOS",3,{"$f":"IF(AND(D326<>\"\",SUMIF($D$3:$D$548,D326,$V$3:$V$548)+SUMIF($D$3:$D$548,D326,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D326,D326)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D326,$D$2:D325,0),COLUMN($AD$2)),IF(MAX($AD$2:AD325)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD325)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},7,"PAGADA",null,"HNA CARLOS"]
["2014-07-01","2014-07-01",null,{"$f":"IF(E327<>\"\",VLOOKUP(E327,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"V28306678"},"HERMANDAD NACIONAL DE ARQUITECTOS","SEGURO CARLOS",0,null,null,null,null,null,null,null,null,null,null,null,null,37.090000000000003,{"$f":"IF(G327=1,SUM(H327:T327),0)","v":0},0,0,0,null,37.090000000000003,null,"SALUD CARLOS",3,{"$f":"IF(AND(D327<>\"\",SUMIF($D$3:$D$548,D327,$V$3:$V$548)+SUMIF($D$3:$D$548,D327,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D327,D327)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D327,$D$2:D326,0),COLUMN($AD$2)),IF(MAX($AD$2:AD326)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD326)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},7,"PAGADA",null,"HNA CARLOS"]
["2014-07-01",{"$f":"IF(A328<>\"\",A328,\"\")","v":"2014-07-01"},null,{"$f":"IF(E328<>\"\",VLOOKUP(E328,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A28037042"},"SANITAS SOCIEDAD ANONIMA DE SEGUROS S.A.","SALUD CARLOS",0,null,null,null,null,null,null,null,null,null,null,null,null,51.89,{"$f":"SUM(H328:T328)","v":51.89},0,0,0,null,51.89,null,"SALUD CARLOS",3,{"$f":"IF(AND(D328<>\"\",SUMIF($D$3:$D$548,D328,$V$3:$V$548)+SUMIF($D$3:$D$548,D328,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D328,D328)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D328,$D$2:D327,0),COLUMN($AD$2)),IF(MAX($AD$2:AD327)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD327)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},7,null,null,"HNA CARLOS"]
["2014-07-01","2014-07-01",null,"V28306678","HERMANDAD NACIONAL DE ARQUITECTOS","SALUD LUCIAS",0,null,null,null,null,null,null,null,null,null,null,null,null,120.66,{"$f":"IF(G329=1,SUM(H329:T329),0)","v":0},0,0,0,null,120.66,null,"SALUD LUCIAS",3,{"$f":"IF(AND(D329<>\"\",SUMIF($D$3:$D$548,D329,$V$3:$V$548)+SUMIF($D$3:$D$548,D329,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D329,D329)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D329,$D$2:D328,0),COLUMN($AD$2)),IF(MAX($AD$2:AD328)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD328)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},7,"PAGADA",null,"HNA LUCIAS"]
["2014-07-01","2014-07-01",null,{"$f":"IF(E330<>\"\",VLOOKUP(E330,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"B84406289"},"BRICOLAJE BRICOMAN S.L.U.","MATERIAL",0,null,null,null,null,null,null,null,null,null,null,null,null,94.72,{"$f":"SUM(H330:T330)","v":94.72},0,21,0,null,94.72,null,"CADIZ 77",3,{"$f":"IF(AND(D330<>\"\",SUMIF($D$3:$D$548,D330,$V$3:$V$548)+SUMIF($D$3:$D$548,D330,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D330,D330)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D330,$D$2:D329,0),COLUMN($AD$2)),IF(MAX($AD$2:AD329)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD329)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},7,null,null,"MATERIALES/COMPRAS"]
["2014-07-01","2014-07-01",null,{"$f":"IF(E331<>\"\",VLOOKUP(E331,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A82018474"},"TELEFÓNICA DE ESPAÑA S.A.U.","TELEFONIA FIJA",1,null,null,null,null,null,null,null,49.9,null,null,null,null,null,49.9,49.9,21,10.48,null,60.379999999999995,null,"ARQUITECTURA",3,{"$f":"IF(AND(D331<>\"\",SUMIF($D$3:$D$548,D331,$V$3:$V$548)+SUMIF($D$3:$D$548,D331,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D331,D331)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D331,$D$2:D330,0),COLUMN($AD$2)),IF(MAX($AD$2:AD330)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD330)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},7,null,null,"TELEFONIA"]
["2014-07-01","2014-07-01",null,{"$f":"IF(E332<>\"\",VLOOKUP(E332,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A82018474"},"TELEFÓNICA DE ESPAÑA S.A.U.","TERMINAL",1,null,null,null,null,null,null,null,null,null,null,null,null,27.5,27.5,0,0,{"$f":"ROUND((V332*(W332/100)),2)","v":0},null,27.5,null,"ARQUITECTURA",3,{"$f":"IF(AND(D332<>\"\",SUMIF($D$3:$D$548,D332,$V$3:$V$548)+SUMIF($D$3:$D$548,D332,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D332,D332)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D332,$D$2:D331,0),COLUMN($AD$2)),IF(MAX($AD$2:AD331)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD331)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},7,null,null,"TELEFONIA"]
["2014-07-01","2014-07-01",null,{"$f":"IF(E333<>\"\",VLOOKUP(E333,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A82018474"},"TELEFÓNICA DE ESPAÑA S.A.U.","DOBLE SIM",1,null,null,null,null,null,null,null,4.45,null,null,null,null,null,4.45,4.45,21,0.93,null,5.38,null,"ARQUITECTURA",3,{"$f":"IF(AND(D333<>\"\",SUMIF($D$3:$D$548,D333,$V$3:$V$548)+SUMIF($D$3:$D$548,D333,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D333,D333)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D333,$D$2:D332,0),COLUMN($AD$2)),IF(MAX($AD$2:AD332)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD332)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},7,null,null,"TELEFONIA"]
["2014-07-05","2014-07-05",null,{"$f":"IF(E334<>\"\",VLOOKUP(E334,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A62018064"},"EURO DEPOT ESPAÑA S.A.U.","MATERIAL",0,null,null,null,null,null,null,null,null,null,null,null,null,75.489999999999995,75.489999999999995,0,21,0,null,75.489999999999995,null,"CADIZ 77",3,{"$f":"IF(AND(D334<>\"\",SUMIF($D$3:$D$548,D334,$V$3:$V$548)+SUMIF($D$3:$D$548,D334,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D334,D334)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D334,$D$2:D333,0),COLUMN($AD$2)),IF(MAX($AD$2:AD333)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD333)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},7,null,null,"MATERIALES/COMPRAS"]
["2014-07-07","2014-07-07",null,{"$f":"IF(E335<>\"\",VLOOKUP(E335,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A08980153"},"FINCONSUM, S.A.U.","CREDITO IKEA",0,null,null,null,null,null,null,null,null,null,null,null,null,122.83,122.83,0,21,0,null,122.83,null,"PRESTAMOS",3,{"$f":"IF(AND(D335<>\"\",SUMIF($D$3:$D$548,D335,$V$3:$V$548)+SUMIF($D$3:$D$548,D335,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D335,D335)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D335,$D$2:D334,0),COLUMN($AD$2)),IF(MAX($AD$2:AD334)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD334)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},7,null,null,"CREDITOS"]
["2014-07-08","2014-07-08",null,{"$f":"IF(E336<>\"\",VLOOKUP(E336,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A82009812"},"FRANCE TELECOM ESPAÑA","TELEFONIA MOVIL",1,null,null,null,null,null,null,null,null,null,null,null,null,6.53,6.53,6.53,21,1.37,null,7.9,null,"ARQUITECTURA",3,{"$f":"IF(AND(D336<>\"\",SUMIF($D$3:$D$548,D336,$V$3:$V$548)+SUMIF($D$3:$D$548,D336,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D336,D336)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D336,$D$2:D335,0),COLUMN($AD$2)),IF(MAX($AD$2:AD335)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD335)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},7,null,null,"TELEFONIA"]
["2014-07-08","2014-07-08",null,{"$f":"IF(E337<>\"\",VLOOKUP(E337,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A82009812"},"FRANCE TELECOM ESPAÑA","TELEFONIA MOVIL",1,null,null,null,null,null,null,null,null,null,null,null,null,42.43,42.43,42.43,21,8.91,null,51.34,null,"ARQUITECTURA",3,{"$f":"IF(AND(D337<>\"\",SUMIF($D$3:$D$548,D337,$V$3:$V$548)+SUMIF($D$3:$D$548,D337,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D337,D337)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D337,$D$2:D336,0),COLUMN($AD$2)),IF(MAX($AD$2:AD336)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD336)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},7,null,null,"TELEFONIA"]
["2014-07-09","2014-07-09",null,{"$f":"IF(E338<>\"\",VLOOKUP(E338,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"DGT","MULTA",0,null,null,null,null,null,null,null,null,null,null,null,null,150,150,0,21,0,null,150,null,"CORRIENTE CARLOS",3,{"$f":"IF(AND(D338<>\"\",SUMIF($D$3:$D$548,D338,$V$3:$V$548)+SUMIF($D$3:$D$548,D338,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D338,D338)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D338,$D$2:D337,0),COLUMN($AD$2)),IF(MAX($AD$2:AD337)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD337)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},7,null,null,"GASTOS VARIOS"]
["2014-07-11","2014-07-11",null,{"$f":"IF(E339<>\"\",VLOOKUP(E339,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","GASOLINA",0,null,null,null,null,null,null,null,null,null,null,null,null,30,30,0,21,0,null,30,null,"CORRIENTE CARLOS",3,{"$f":"IF(AND(D339<>\"\",SUMIF($D$3:$D$548,D339,$V$3:$V$548)+SUMIF($D$3:$D$548,D339,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D339,D339)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D339,$D$2:D338,0),COLUMN($AD$2)),IF(MAX($AD$2:AD338)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD338)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},7,null,null,"COMBUSTIBLE"]
["2014-07-13","2014-07-13",null,{"$f":"IF(E340<>\"\",VLOOKUP(E340,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","GASOLINA",0,null,null,null,null,null,null,null,null,null,null,null,null,30.01,30.01,0,21,0,null,30.01,null,"CORRIENTE CARLOS",3,{"$f":"IF(AND(D340<>\"\",SUMIF($D$3:$D$548,D340,$V$3:$V$548)+SUMIF($D$3:$D$548,D340,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D340,D340)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D340,$D$2:D339,0),COLUMN($AD$2)),IF(MAX($AD$2:AD339)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD339)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},7,null,null,"COMBUSTIBLE"]
["2014-07-13","2014-07-13",null,{"$f":"IF(E341<>\"\",VLOOKUP(E341,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","METALICO",0,null,null,null,null,null,null,null,null,null,null,null,null,550,550,0,21,0,null,550,null,"CORRIENTE LUCIA",3,{"$f":"IF(AND(D341<>\"\",SUMIF($D$3:$D$548,D341,$V$3:$V$548)+SUMIF($D$3:$D$548,D341,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D341,D341)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D341,$D$2:D340,0),COLUMN($AD$2)),IF(MAX($AD$2:AD340)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD340)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},7,null,null,"RETIRADAS METALICO"]
["2014-07-16","2014-07-16",null,{"$f":"IF(E342<>\"\",VLOOKUP(E342,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"Q4675003J"},"COLEGIO TERRITORIAL DE ARQUITECTOS DE VALENCIA","AAPSS ALFAHUIR 20",1,null,null,null,null,null,null,null,null,null,null,null,null,37.5,37.5,37.5,21,7.88,null,45.38,null,"ARQUITECTURA",3,{"$f":"IF(AND(D342<>\"\",SUMIF($D$3:$D$548,D342,$V$3:$V$548)+SUMIF($D$3:$D$548,D342,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D342,D342)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D342,$D$2:D341,0),COLUMN($AD$2)),IF(MAX($AD$2:AD341)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD341)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},7,null,null,"FACTURAS COLEGIO"]
["2014-07-17","2014-07-17",null,{"$f":"IF(E343<>\"\",VLOOKUP(E343,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":0},"AGENCIA TRIBUTARIA","REG IRPF 2012",0,null,null,null,null,null,null,null,null,null,null,null,null,523.98,523.98,0,0,0,null,523.98,null,"ARQUITECTURA",3,{"$f":"IF(AND(D343<>\"\",SUMIF($D$3:$D$548,D343,$V$3:$V$548)+SUMIF($D$3:$D$548,D343,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D343,D343)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D343,$D$2:D342,0),COLUMN($AD$2)),IF(MAX($AD$2:AD342)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD342)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},7,"PAGADA",null,"PAGOS AEAT"]
["2014-07-21","2014-07-21",null,"A08431090","GAS NATURAL SDG, S.A.","GAS CADIZ 77",0,null,null,null,null,null,null,null,null,null,null,null,null,32.450000000000003,32.450000000000003,0,21,0,null,32.450000000000003,null,"CADIZ 77",3,{"$f":"IF(AND(D344<>\"\",SUMIF($D$3:$D$548,D344,$V$3:$V$548)+SUMIF($D$3:$D$548,D344,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D344,D344)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D344,$D$2:D343,0),COLUMN($AD$2)),IF(MAX($AD$2:AD343)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD343)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},7,null,null,"GAS CADIZ 77"]
["2014-07-24","2014-07-24",null,{"$f":"IF(E345<>\"\",VLOOKUP(E345,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"H96036967"},"CDAD. PROP. CADIZ 77","HIPOTECA CADIZ 77",0,null,null,null,null,null,null,null,null,null,null,null,null,1750,1750,0,21,0,null,1750,"C","CADIZ 77",3,{"$f":"IF(AND(D345<>\"\",SUMIF($D$3:$D$548,D345,$V$3:$V$548)+SUMIF($D$3:$D$548,D345,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D345,D345)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D345,$D$2:D344,0),COLUMN($AD$2)),IF(MAX($AD$2:AD344)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD344)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},7,null,null,"HIP. CADIZ 77"]
["2014-07-25","2014-07-25",null,{"$f":"IF(E346<>\"\",VLOOKUP(E346,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"Q4675003J"},"COLEGIO TERRITORIAL DE ARQUITECTOS DE VALENCIA","PINTOR STOLZ 30",1,null,null,null,null,null,null,null,null,null,null,null,null,72.680000000000007,72.680000000000007,72.680000000000007,21,15.26,null,87.940000000000012,"A","ARQUITECTURA",3,{"$f":"IF(AND(D346<>\"\",SUMIF($D$3:$D$548,D346,$V$3:$V$548)+SUMIF($D$3:$D$548,D346,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D346,D346)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D346,$D$2:D345,0),COLUMN($AD$2)),IF(MAX($AD$2:AD345)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD345)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},7,null,null,"FACTURAS COLEGIO"]
["2014-07-25","2014-07-25",null,{"$f":"IF(E347<>\"\",VLOOKUP(E347,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"Q4675003J"},"COLEGIO TERRITORIAL DE ARQUITECTOS DE VALENCIA","SAN JOSE CALASANZ 21",1,null,null,null,null,null,null,null,null,null,null,null,null,37.5,37.5,37.5,21,7.88,null,45.38,null,"ARQUITECTURA",3,{"$f":"IF(AND(D347<>\"\",SUMIF($D$3:$D$548,D347,$V$3:$V$548)+SUMIF($D$3:$D$548,D347,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D347,D347)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D347,$D$2:D346,0),COLUMN($AD$2)),IF(MAX($AD$2:AD346)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD346)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},7,null,null,"FACTURAS COLEGIO"]
["2014-07-25","2014-07-25",null,{"$f":"IF(E348<>\"\",VLOOKUP(E348,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"Q4675003J"},"COLEGIO TERRITORIAL DE ARQUITECTOS DE VALENCIA","EXP. CALASANZ 21",1,null,null,null,null,null,null,null,null,null,null,null,null,37.5,37.5,37.5,21,7.88,null,45.38,null,"ARQUITECTURA",3,{"$f":"IF(AND(D348<>\"\",SUMIF($D$3:$D$548,D348,$V$3:$V$548)+SUMIF($D$3:$D$548,D348,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D348,D348)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D348,$D$2:D347,0),COLUMN($AD$2)),IF(MAX($AD$2:AD347)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD347)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},7,"PAGADA",null,"FACTURAS COLEGIO"]
["2014-07-28","2014-07-28",null,{"$f":"IF(E349<>\"\",VLOOKUP(E349,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"Q4675003J"},"COLEGIO TERRITORIAL DE ARQUITECTOS DE VALENCIA","WAKSMAN 60",1,null,null,null,null,null,null,null,null,null,null,null,null,72,72,72,21,15.12,null,87.12,null,"ARQUITECTURA",3,{"$f":"IF(AND(D349<>\"\",SUMIF($D$3:$D$548,D349,$V$3:$V$548)+SUMIF($D$3:$D$548,D349,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D349,D349)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D349,$D$2:D348,0),COLUMN($AD$2)),IF(MAX($AD$2:AD348)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD348)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},7,null,null,"FACTURAS COLEGIO"]
["2014-07-28","2014-07-28",null,{"$f":"IF(E350<>\"\",VLOOKUP(E350,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"Q4675003J"},"COLEGIO TERRITORIAL DE ARQUITECTOS DE VALENCIA","CONSTITUCION 3",1,null,null,null,null,null,null,null,null,null,null,null,null,94.05,94.05,94.05,21,19.75,null,113.8,null,"ARQUITECTURA",3,{"$f":"IF(AND(D350<>\"\",SUMIF($D$3:$D$548,D350,$V$3:$V$548)+SUMIF($D$3:$D$548,D350,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D350,D350)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D350,$D$2:D349,0),COLUMN($AD$2)),IF(MAX($AD$2:AD349)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD349)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},7,null,null,"FACTURAS COLEGIO"]
["2014-07-28","2014-07-28",null,{"$f":"IF(E351<>\"\",VLOOKUP(E351,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"Q4675003J"},"COLEGIO TERRITORIAL DE ARQUITECTOS DE VALENCIA","EXP. CONSTITUCION 3",1,null,null,null,null,null,null,null,null,null,null,null,null,94.05,94.05,94.05,21,19.75,null,113.8,null,"ARQUITECTURA",3,{"$f":"IF(AND(D351<>\"\",SUMIF($D$3:$D$548,D351,$V$3:$V$548)+SUMIF($D$3:$D$548,D351,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D351,D351)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D351,$D$2:D350,0),COLUMN($AD$2)),IF(MAX($AD$2:AD350)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD350)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},7,"PAGADA",null,"FACTURAS COLEGIO"]
["2014-07-28","2014-07-28",null,{"$f":"IF(E352<>\"\",VLOOKUP(E352,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"F08809808"},"CAJA DE ARQUITECTOS","HIPOTECA CADIZ 38",0,null,null,null,null,null,null,null,null,null,640.02,null,null,null,640.02,0,0,0,null,640.02,null,"CADIZ 38",3,{"$f":"IF(AND(D352<>\"\",SUMIF($D$3:$D$548,D352,$V$3:$V$548)+SUMIF($D$3:$D$548,D352,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D352,D352)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D352,$D$2:D351,0),COLUMN($AD$2)),IF(MAX($AD$2:AD351)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD351)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},7,null,null,"HIP. CADIZ 38"]
["2014-07-28","2014-07-28",null,{"$f":"IF(E353<>\"\",VLOOKUP(E353,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"F08809808"},"CAJA DE ARQUITECTOS","HIPOTECA SAN VICENTE",0,null,null,null,null,null,null,null,null,null,null,null,null,452.38,452.38,0,0,0,null,452.38,null,"SAN VICENTE 222",3,{"$f":"IF(AND(D353<>\"\",SUMIF($D$3:$D$548,D353,$V$3:$V$548)+SUMIF($D$3:$D$548,D353,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D353,D353)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D353,$D$2:D352,0),COLUMN($AD$2)),IF(MAX($AD$2:AD352)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD352)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},7,null,null,"HIP. SAN VICENTE"]
["2014-07-28","2014-07-28",null,{"$f":"IF(E354<>\"\",VLOOKUP(E354,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"F08809808"},"CAJA DE ARQUITECTOS","HIPOTECA SAN VICENTE",0,null,null,null,null,null,null,null,null,null,null,null,null,258.43,258.43,0,0,0,null,258.43,null,"SAN VICENTE 222",3,{"$f":"IF(AND(D354<>\"\",SUMIF($D$3:$D$548,D354,$V$3:$V$548)+SUMIF($D$3:$D$548,D354,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D354,D354)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D354,$D$2:D353,0),COLUMN($AD$2)),IF(MAX($AD$2:AD353)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD353)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},7,null,null,"HIP. SAN VICENTE"]
["2014-07-29","2014-07-29",null,{"$f":"IF(E355<>\"\",VLOOKUP(E355,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"Q4675003J"},"COLEGIO TERRITORIAL DE ARQUITECTOS DE VALENCIA","WAKSMAN 60 AAPSS",1,null,null,null,null,null,null,null,null,null,null,null,null,37.5,37.5,37.5,21,7.88,null,45.38,null,"ARQUITECTURA",3,{"$f":"IF(AND(D355<>\"\",SUMIF($D$3:$D$548,D355,$V$3:$V$548)+SUMIF($D$3:$D$548,D355,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D355,D355)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D355,$D$2:D354,0),COLUMN($AD$2)),IF(MAX($AD$2:AD354)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD354)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},7,null,null,"FACTURAS COLEGIO"]
["2014-07-29","2014-07-29",null,{"$f":"IF(E356<>\"\",VLOOKUP(E356,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"Q4675003J"},"COLEGIO TERRITORIAL DE ARQUITECTOS DE VALENCIA","EXP. WAKSMAN 60",1,null,null,null,null,null,null,null,null,null,null,null,null,30,30,30,21,6.3,null,36.299999999999997,null,"ARQUITECTURA",3,{"$f":"IF(AND(D356<>\"\",SUMIF($D$3:$D$548,D356,$V$3:$V$548)+SUMIF($D$3:$D$548,D356,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D356,D356)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D356,$D$2:D355,0),COLUMN($AD$2)),IF(MAX($AD$2:AD355)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD355)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},7,"PAGADA",null,"FACTURAS COLEGIO"]
["2014-07-31","2014-07-31",null,{"$f":"IF(E357<>\"\",VLOOKUP(E357,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"DISTRIBUCION Y REPARTO DE LEVANTE, S.L.","MENSAJERIA",1,null,null,null,null,null,null,null,null,null,null,null,null,5.98,5.98,5.98,21,1.26,null,7.24,null,"ARQUITECTURA",3,{"$f":"IF(AND(D357<>\"\",SUMIF($D$3:$D$548,D357,$V$3:$V$548)+SUMIF($D$3:$D$548,D357,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D357,D357)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D357,$D$2:D356,0),COLUMN($AD$2)),IF(MAX($AD$2:AD356)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD356)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},7,null,null,"FACTURAS"]
["2014-08-01","2014-08-01",null,{"$f":"IF(E358<>\"\",VLOOKUP(E358,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"EMIVASA","AGUA CADIZ 77",0,null,null,null,null,null,null,null,null,null,null,null,null,36.380000000000003,36.380000000000003,0,0,2.39,null,38.770000000000003,null,"CADIZ 77",3,{"$f":"IF(AND(D358<>\"\",SUMIF($D$3:$D$548,D358,$V$3:$V$548)+SUMIF($D$3:$D$548,D358,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D358,D358)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D358,$D$2:D357,0),COLUMN($AD$2)),IF(MAX($AD$2:AD357)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD357)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},8,"PAGADA",null,"AGUA CADIZ 77"]
["2014-08-01","2014-08-01",null,{"$f":"IF(E359<>\"\",VLOOKUP(E359,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"B65371171"},"E.S. BALLENOIL","GASOLINA",0,null,null,null,null,null,null,null,null,null,null,null,null,50,50,0,0,{"$f":"ROUND((V359*(W359/100)),2)","v":0},null,50,null,"CORRIENTE CARLOS",3,{"$f":"IF(AND(D359<>\"\",SUMIF($D$3:$D$548,D359,$V$3:$V$548)+SUMIF($D$3:$D$548,D359,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D359,D359)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D359,$D$2:D358,0),COLUMN($AD$2)),IF(MAX($AD$2:AD358)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD358)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},8,"SIN FACTURA",null,"COMBUSTIBLE"]
["2014-08-01",{"$f":"IF(A360<>\"\",A360,\"\")","v":"2014-08-01"},null,"V28306678","HERMANDAD NACIONAL DE ARQUITECTOS","SPP CARLOS",0,null,null,null,null,null,null,null,null,null,null,null,null,217.43,{"$f":"IF(G360=1,SUM(H360:T360),0)","v":0},0,0,0,null,217.43,null,"SALUD CARLOS",3,{"$f":"IF(AND(D360<>\"\",SUMIF($D$3:$D$548,D360,$V$3:$V$548)+SUMIF($D$3:$D$548,D360,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D360,D360)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D360,$D$2:D359,0),COLUMN($AD$2)),IF(MAX($AD$2:AD359)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD359)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},8,"PEND. PAGO",null,"HNA CARLOS"]
["2014-08-01","2014-08-01",null,{"$f":"IF(E361<>\"\",VLOOKUP(E361,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A28037042"},"SANITAS SOCIEDAD ANONIMA DE SEGUROS S.A.","SALUD CARLOS",0,null,null,null,null,null,null,null,null,null,null,null,null,51.89,{"$f":"SUM(H361:T361)","v":51.89},0,0,0,null,51.89,null,"SALUD CARLOS",3,{"$f":"IF(AND(D361<>\"\",SUMIF($D$3:$D$548,D361,$V$3:$V$548)+SUMIF($D$3:$D$548,D361,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D361,D361)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D361,$D$2:D360,0),COLUMN($AD$2)),IF(MAX($AD$2:AD360)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD360)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},8,"REENVIO","2014-08-18","HNA CARLOS"]
["2014-08-01","2014-08-01",null,"V28306678","HERMANDAD NACIONAL DE ARQUITECTOS","SALUD LUCIAS",0,null,null,null,null,null,null,null,null,null,null,null,null,120.66,{"$f":"IF(G362=1,SUM(H362:T362),0)","v":0},0,0,0,null,120.66,null,"SALUD LUCIAS",3,{"$f":"IF(AND(D362<>\"\",SUMIF($D$3:$D$548,D362,$V$3:$V$548)+SUMIF($D$3:$D$548,D362,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D362,D362)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D362,$D$2:D361,0),COLUMN($AD$2)),IF(MAX($AD$2:AD361)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD361)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},8,"PEND. PAGO",null,"HNA LUCIAS"]
["2014-08-01","2014-08-01",null,{"$f":"IF(E363<>\"\",VLOOKUP(E363,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A82018474"},"TELEFÓNICA DE ESPAÑA S.A.U.","TELEFONIA",1,null,null,null,null,null,null,null,null,null,null,null,null,13.31,{"$f":"SUM(H363:T363)","v":13.31},13.31,21,2.8,null,16.11,null,"ARQUITECTURA",3,{"$f":"IF(AND(D363<>\"\",SUMIF($D$3:$D$548,D363,$V$3:$V$548)+SUMIF($D$3:$D$548,D363,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D363,D363)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D363,$D$2:D362,0),COLUMN($AD$2)),IF(MAX($AD$2:AD362)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD362)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},8,null,null,"TELEFONIA"]
["2014-08-05","2014-08-05",null,{"$f":"IF(E364<>\"\",VLOOKUP(E364,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A08980153"},"FINCONSUM, S.A.U.","CREDITO IKEA",0,null,null,null,null,null,null,null,null,null,null,null,null,122.83,122.83,0,0,0,null,122.83,null,"PRESTAMOS",3,{"$f":"IF(AND(D364<>\"\",SUMIF($D$3:$D$548,D364,$V$3:$V$548)+SUMIF($D$3:$D$548,D364,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D364,D364)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D364,$D$2:D363,0),COLUMN($AD$2)),IF(MAX($AD$2:AD363)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD363)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},8,"PAGADA",null,"CREDITOS"]
["2014-08-10","2014-08-10",null,{"$f":"IF(E365<>\"\",VLOOKUP(E365,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"LOW STATION S.L.","GASOLINA",0,null,null,null,null,null,null,null,null,null,null,null,null,40,40,0,0,0,null,40,null,"CORRIENTE CARLOS",3,{"$f":"IF(AND(D365<>\"\",SUMIF($D$3:$D$548,D365,$V$3:$V$548)+SUMIF($D$3:$D$548,D365,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D365,D365)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D365,$D$2:D364,0),COLUMN($AD$2)),IF(MAX($AD$2:AD364)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD364)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},8,"SIN FACTURA",null,"COMBUSTIBLE"]
["2014-08-11","2014-08-11",null,{"$f":"IF(E366<>\"\",VLOOKUP(E366,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ASEMAS ","SEGURO CARLOS",0,null,null,null,null,null,null,null,null,null,null,null,null,223.41,223.41,0,0,0,null,223.41,null,"ARQUITECTURA",3,{"$f":"IF(AND(D366<>\"\",SUMIF($D$3:$D$548,D366,$V$3:$V$548)+SUMIF($D$3:$D$548,D366,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D366,D366)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D366,$D$2:D365,0),COLUMN($AD$2)),IF(MAX($AD$2:AD365)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD365)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},8,"REENVIO","2014-08-11","ASEMAS FIJO"]
["2014-08-13","2014-08-13",null,{"$f":"IF(E367<>\"\",VLOOKUP(E367,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"B84406289"},"BRICOLAJE BRICOMAN S.L.U.","MATERIAL",0,null,null,null,null,null,null,null,null,null,null,null,null,48.81,48.81,0,0,0,null,48.81,null,"CADIZ 77",3,{"$f":"IF(AND(D367<>\"\",SUMIF($D$3:$D$548,D367,$V$3:$V$548)+SUMIF($D$3:$D$548,D367,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D367,D367)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D367,$D$2:D366,0),COLUMN($AD$2)),IF(MAX($AD$2:AD366)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD366)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},8,"SIN FACTURA",null,"MATERIALES/COMPRAS"]
["2014-08-14","2014-08-14",null,{"$f":"IF(E368<>\"\",VLOOKUP(E368,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"E.M. VALENCIANA DE AGUAS S.A.","AGUA CADIZ 38",0,null,null,null,null,null,null,null,null,null,null,null,null,45.34,45.34,0,0,0,null,45.34,null,"CADIZ 38",3,{"$f":"IF(AND(D368<>\"\",SUMIF($D$3:$D$548,D368,$V$3:$V$548)+SUMIF($D$3:$D$548,D368,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D368,D368)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D368,$D$2:D367,0),COLUMN($AD$2)),IF(MAX($AD$2:AD367)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD367)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},8,"PEND. PAGO",null,"AGUA CADIZ 38"]
["2014-08-16","2014-08-16",null,{"$f":"IF(E369<>\"\",VLOOKUP(E369,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","METALICO",0,null,null,null,null,null,null,null,null,null,null,null,null,102,102,0,0,0,null,102,null,"CORRIENTE CARLOS",3,{"$f":"IF(AND(D369<>\"\",SUMIF($D$3:$D$548,D369,$V$3:$V$548)+SUMIF($D$3:$D$548,D369,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D369,D369)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D369,$D$2:D368,0),COLUMN($AD$2)),IF(MAX($AD$2:AD368)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD368)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},8,null,null,"RETIRADAS METALICO"]
["2014-08-18","2014-08-18",null,{"$f":"IF(E370<>\"\",VLOOKUP(E370,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"PAYPAL","DOMINIO PROYECTOSYREALIDADES.COM",0,null,null,null,null,null,null,null,null,null,null,null,null,7.25,7.25,0,0,0,null,7.25,null,"ARQUITECTURA",3,{"$f":"IF(AND(D370<>\"\",SUMIF($D$3:$D$548,D370,$V$3:$V$548)+SUMIF($D$3:$D$548,D370,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D370,D370)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D370,$D$2:D369,0),COLUMN($AD$2)),IF(MAX($AD$2:AD369)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD369)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},8,"SIN FACTURA",null,"FACTURAS"]
["2014-08-19","2014-08-19",null,{"$f":"IF(E371<>\"\",VLOOKUP(E371,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"BBVA","HIPOTECA CADIZ 77",0,null,null,null,null,null,null,null,null,null,null,null,null,1750,1750,0,0,0,null,1750,null,"CADIZ 77",3,{"$f":"IF(AND(D371<>\"\",SUMIF($D$3:$D$548,D371,$V$3:$V$548)+SUMIF($D$3:$D$548,D371,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D371,D371)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D371,$D$2:D370,0),COLUMN($AD$2)),IF(MAX($AD$2:AD370)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD370)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},8,"PAGADA",null,"HIP. CADIZ 77"]
["2014-08-19","2014-08-19",null,{"$f":"IF(E372<>\"\",VLOOKUP(E372,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":0},"AGENCIA TRIBUTARIA","MULTA POR IRPF",0,null,null,null,null,null,null,null,null,null,null,null,null,131.74,131.74,0,0,0,null,131.74,null,"ARQUITECTURA",3,{"$f":"IF(AND(D372<>\"\",SUMIF($D$3:$D$548,D372,$V$3:$V$548)+SUMIF($D$3:$D$548,D372,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D372,D372)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D372,$D$2:D371,0),COLUMN($AD$2)),IF(MAX($AD$2:AD371)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD371)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},8,"PAGADA",null,"PAGOS AEAT"]
["2014-08-19","2014-08-19",null,{"$f":"IF(E373<>\"\",VLOOKUP(E373,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":0},"AGENCIA TRIBUTARIA","RECARGO POR IRPF",0,null,null,null,null,null,null,null,null,null,null,null,null,26.2,26.2,0,0,0,null,26.2,null,"ARQUITECTURA",3,{"$f":"IF(AND(D373<>\"\",SUMIF($D$3:$D$548,D373,$V$3:$V$548)+SUMIF($D$3:$D$548,D373,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D373,D373)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D373,$D$2:D372,0),COLUMN($AD$2)),IF(MAX($AD$2:AD372)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD372)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},8,"PAGADA",null,"PAGOS AEAT"]
["2014-08-20","2014-08-20",null,"A46155347","AUTO SWEEDEN S.A.","REVISION VOLVO",0,null,null,null,null,null,null,null,null,null,null,null,null,325.45,325.45,0,21,0,null,325.45,null,"CORRIENTE CARLOS",3,{"$f":"IF(AND(D374<>\"\",SUMIF($D$3:$D$548,D374,$V$3:$V$548)+SUMIF($D$3:$D$548,D374,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D374,D374)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D374,$D$2:D373,0),COLUMN($AD$2)),IF(MAX($AD$2:AD373)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD373)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},8,"SIN FACTURA",null,"GASTOS VARIOS"]
["2014-08-21","2014-08-21",null,{"$f":"IF(E375<>\"\",VLOOKUP(E375,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A95554630"},"IBERDROLA COMERCIALIZACIÓN DE ÚLTIMO RECURSO","CADIZ 38",0,null,null,null,null,null,null,null,42.38,null,null,null,null,null,42.38,0,21,0,null,42.38,null,"CADIZ 38",3,{"$f":"IF(AND(D375<>\"\",SUMIF($D$3:$D$548,D375,$V$3:$V$548)+SUMIF($D$3:$D$548,D375,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D375,D375)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D375,$D$2:D374,0),COLUMN($AD$2)),IF(MAX($AD$2:AD374)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD374)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},8,"PAGADA",null,"ELEC. CADIZ 38"]
["2014-08-21","2014-08-21",null,{"$f":"IF(E376<>\"\",VLOOKUP(E376,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A95075586"},"IBERDROLA GENERACION S.A.U.","CADIZ 77",1,null,null,null,null,null,null,null,214.95,null,null,null,null,null,214.95,214.95,21,45.14,null,260.08999999999997,null,"CADIZ 77",3,{"$f":"IF(AND(D376<>\"\",SUMIF($D$3:$D$548,D376,$V$3:$V$548)+SUMIF($D$3:$D$548,D376,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D376,D376)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D376,$D$2:D375,0),COLUMN($AD$2)),IF(MAX($AD$2:AD375)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD375)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},8,"PAGADA",null,"ELEC. CADIZ 77"]
["2014-08-21","2014-08-21",null,{"$f":"IF(E377<>\"\",VLOOKUP(E377,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","GASTOS CANCELACIONES CUENTAS",0,null,null,null,null,null,null,null,null,null,null,null,null,20,20,0,0,0,null,20,null,"CORRIENTE CARLOS",3,{"$f":"IF(AND(D377<>\"\",SUMIF($D$3:$D$548,D377,$V$3:$V$548)+SUMIF($D$3:$D$548,D377,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D377,D377)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D377,$D$2:D376,0),COLUMN($AD$2)),IF(MAX($AD$2:AD376)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD376)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},8,"PAGADA",null,"GASTOS VARIOS"]
["2014-08-21","2014-08-21",null,{"$f":"IF(E378<>\"\",VLOOKUP(E378,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"F08809808"},"CAJA DE ARQUITECTOS","HIPOTECA SAN VICENTE",0,null,null,null,null,null,null,null,null,null,null,null,null,452.38,452.38,0,0,0,null,452.38,null,"SAN VICENTE 222",3,{"$f":"IF(AND(D378<>\"\",SUMIF($D$3:$D$548,D378,$V$3:$V$548)+SUMIF($D$3:$D$548,D378,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D378,D378)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D378,$D$2:D377,0),COLUMN($AD$2)),IF(MAX($AD$2:AD377)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD377)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},8,"PEND. PAGO",null,"HIP. SAN VICENTE"]
["2014-08-21","2014-08-21",null,{"$f":"IF(E379<>\"\",VLOOKUP(E379,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"F08809808"},"CAJA DE ARQUITECTOS","HIPOTECA SAN VICENTE",0,null,null,null,null,null,null,null,null,null,null,null,null,258.43,258.43,0,0,0,null,258.43,null,"SAN VICENTE 222",3,{"$f":"IF(AND(D379<>\"\",SUMIF($D$3:$D$548,D379,$V$3:$V$548)+SUMIF($D$3:$D$548,D379,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D379,D379)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D379,$D$2:D378,0),COLUMN($AD$2)),IF(MAX($AD$2:AD378)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD378)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},8,"PEND. PAGO",null,"HIP. SAN VICENTE"]
["2014-08-22","2014-08-22",null,{"$f":"IF(E380<>\"\",VLOOKUP(E380,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","GASOLINA",0,null,null,null,null,null,null,null,null,null,null,null,null,50,50,0,0,0,null,50,null,"CORRIENTE CARLOS",3,{"$f":"IF(AND(D380<>\"\",SUMIF($D$3:$D$548,D380,$V$3:$V$548)+SUMIF($D$3:$D$548,D380,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D380,D380)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D380,$D$2:D379,0),COLUMN($AD$2)),IF(MAX($AD$2:AD379)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD379)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},8,"PAGADA",null,"COMBUSTIBLE"]
["2014-08-25","2014-08-25",null,{"$f":"IF(E381<>\"\",VLOOKUP(E381,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","HIPOTECA CADIZ 77",0,null,null,null,null,null,null,null,null,null,null,null,null,1700,1700,0,0,0,null,1700,null,"CADIZ 77",3,{"$f":"IF(AND(D381<>\"\",SUMIF($D$3:$D$548,D381,$V$3:$V$548)+SUMIF($D$3:$D$548,D381,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D381,D381)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D381,$D$2:D380,0),COLUMN($AD$2)),IF(MAX($AD$2:AD380)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD380)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},8,"PAGADA",null,"HIP. CADIZ 77"]
["2014-08-25","2014-08-25",null,{"$f":"IF(E382<>\"\",VLOOKUP(E382,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","GASTOS CASA",0,null,null,null,null,null,null,null,null,null,null,null,null,20,20,0,0,0,null,20,null,"CORRIENTE CARLOS",3,{"$f":"IF(AND(D382<>\"\",SUMIF($D$3:$D$548,D382,$V$3:$V$548)+SUMIF($D$3:$D$548,D382,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D382,D382)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D382,$D$2:D381,0),COLUMN($AD$2)),IF(MAX($AD$2:AD381)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD381)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},8,"PAGADA",null,"RETIRADAS METALICO"]
["2014-08-27","2014-08-08",null,{"$f":"IF(E383<>\"\",VLOOKUP(E383,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A82009812"},"FRANCE TELECOM ESPAÑA","TELEFONIA FIJA",1,null,null,null,null,null,null,null,null,null,null,null,null,15,15,15,21,3.15,null,18.149999999999999,null,"ARQUITECTURA",3,{"$f":"IF(AND(D383<>\"\",SUMIF($D$3:$D$548,D383,$V$3:$V$548)+SUMIF($D$3:$D$548,D383,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D383,D383)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D383,$D$2:D382,0),COLUMN($AD$2)),IF(MAX($AD$2:AD382)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD382)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},8,"PAGADA",null,"TELEFONIA"]
["2014-08-28",{"$f":"IF(A384<>\"\",A384,\"\")","v":"2014-08-28"},null,{"$f":"IF(E384<>\"\",VLOOKUP(E384,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A78492782"},"CAMPSA ESTACIONES DE SERVICIO S.A.","GASOLINA",0,null,null,null,null,null,null,null,null,null,null,null,null,20,20,0,0,0,null,20,null,"ARQUITECTURA",3,{"$f":"IF(AND(D384<>\"\",SUMIF($D$3:$D$548,D384,$V$3:$V$548)+SUMIF($D$3:$D$548,D384,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D384,D384)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D384,$D$2:D383,0),COLUMN($AD$2)),IF(MAX($AD$2:AD383)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD383)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},8,"PAGADA",null,"COMBUSTIBLE"]
["2014-08-28",{"$f":"IF(A385<>\"\",A385,\"\")","v":"2014-08-28"},null,{"$f":"IF(E385<>\"\",VLOOKUP(E385,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"F08809808"},"CAJA DE ARQUITECTOS","HIPOTECA CADIZ 38",0,null,null,null,null,null,null,null,null,null,640.02,null,null,null,640.02,0,0,0,null,640.02,null,"CADIZ 38",3,{"$f":"IF(AND(D385<>\"\",SUMIF($D$3:$D$548,D385,$V$3:$V$548)+SUMIF($D$3:$D$548,D385,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D385,D385)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D385,$D$2:D384,0),COLUMN($AD$2)),IF(MAX($AD$2:AD384)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD384)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},8,"PEND. PAGO",null,"HIP. CADIZ 38"]
["2014-08-30",{"$f":"IF(A386<>\"\",A386,\"\")","v":"2014-08-30"},null,{"$f":"IF(E386<>\"\",VLOOKUP(E386,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","RETIRADA EFECTIVO",0,null,null,null,null,null,null,null,null,null,null,null,null,140,140,{"$f":"SUMPRODUCT((G386=1)*(W386<>0)*(H386:T386))","v":0},0,0,null,{"$f":"SUM(H386:T386)+X386","v":140},null,"CORRIENTE CARLOS",{"$f":"IF(A386<>\"\",IF(MONTH(A386)<=3,1,IF(AND(MONTH(A386)>3,MONTH(A386)<=6),2,IF(AND(MONTH(A386)>6,MONTH(A386)<=9),3,4))),\"\")","v":3},{"$f":"IF(AND(D386<>\"\",SUMIF($D$3:$D$548,D386,$V$3:$V$548)+SUMIF($D$3:$D$548,D386,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D386,D386)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D386,$D$2:D385,0),COLUMN($AD$2)),IF(MAX($AD$2:AD385)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD385)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},{"$f":"IF(A386<>\"\",MONTH(A386),\"\")","v":8},"PAGADA",null,"RETIRADAS METALICO"]
["2014-09-01","2014-09-01",null,{"$f":"IF(E387<>\"\",VLOOKUP(E387,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"E.M. VALENCIANA DE AGUAS S.A.","AGUA CADIZ 77",0,null,null,null,null,null,null,null,null,null,null,null,null,38.770000000000003,38.770000000000003,0,0,0,null,38.770000000000003,null,"CADIZ 77",3,{"$f":"IF(AND(D387<>\"\",SUMIF($D$3:$D$548,D387,$V$3:$V$548)+SUMIF($D$3:$D$548,D387,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D387,D387)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D387,$D$2:D386,0),COLUMN($AD$2)),IF(MAX($AD$2:AD386)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD386)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},9,"PEND. PAGO",null,"AGUA CADIZ 77"]
["2014-09-04",{"$f":"IF(A388<>\"\",A388,\"\")","v":"2014-09-04"},null,{"$f":"IF(E388<>\"\",VLOOKUP(E388,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A95075586"},"IBERDROLA GENERACION S.A.U.","ELECTRICIDAD CADIZ 77",0,null,null,null,null,null,null,null,null,null,null,null,null,9.0399999999999991,9.0399999999999991,0,21,0,null,9.0399999999999991,null,"CADIZ 77",3,{"$f":"IF(AND(D388<>\"\",SUMIF($D$3:$D$548,D388,$V$3:$V$548)+SUMIF($D$3:$D$548,D388,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D388,D388)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D388,$D$2:D387,0),COLUMN($AD$2)),IF(MAX($AD$2:AD387)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD387)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},9,"PAGADA",null,"ELEC. CADIZ 77"]
["2014-09-04","2014-09-04",null,{"$f":"IF(E389<>\"\",VLOOKUP(E389,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A95075586"},"IBERDROLA GENERACION S.A.U.","ELECTRICIDAD CADIZ 77",0,null,null,null,null,null,null,null,null,null,null,null,null,107.28,107.28,0,21,0,null,107.28,null,"CADIZ 77",3,{"$f":"IF(AND(D389<>\"\",SUMIF($D$3:$D$548,D389,$V$3:$V$548)+SUMIF($D$3:$D$548,D389,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D389,D389)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D389,$D$2:D388,0),COLUMN($AD$2)),IF(MAX($AD$2:AD388)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD388)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},9,"PAGADA",null,"ELEC. CADIZ 77"]
["2014-09-07","2014-09-07",null,{"$f":"IF(E390<>\"\",VLOOKUP(E390,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","RETIRADA EFECTIVO",0,null,null,null,null,null,null,null,null,null,null,null,null,70,70,0,0,0,null,70,null,"CORRIENTE CARLOS",3,{"$f":"IF(AND(D390<>\"\",SUMIF($D$3:$D$548,D390,$V$3:$V$548)+SUMIF($D$3:$D$548,D390,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D390,D390)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D390,$D$2:D389,0),COLUMN($AD$2)),IF(MAX($AD$2:AD389)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD389)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},9,"PAGADA",null,"RETIRADAS METALICO"]
["2014-09-08","2014-09-08",null,{"$f":"IF(E391<>\"\",VLOOKUP(E391,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"Q4675003J"},"COLEGIO TERRITORIAL DE ARQUITECTOS DE VALENCIA","APORTACION 2014",1,null,null,null,null,null,null,null,null,null,null,null,null,50,50,50,21,{"$f":"ROUND((V391*(W391/100)),2)","v":10.5},null,60.5,null,"ARQUITECTURA",3,{"$f":"IF(AND(D391<>\"\",SUMIF($D$3:$D$548,D391,$V$3:$V$548)+SUMIF($D$3:$D$548,D391,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D391,D391)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D391,$D$2:D390,0),COLUMN($AD$2)),IF(MAX($AD$2:AD390)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD390)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},9,"PAGADA",null,"FACTURAS COLEGIO"]
["2014-09-08","2014-09-08",null,{"$f":"IF(E392<>\"\",VLOOKUP(E392,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A82009812"},"FRANCE TELECOM ESPAÑA","TELEFONIA",1,null,null,null,null,null,null,null,null,null,null,null,null,15,15,15,21,3.15,null,18.149999999999999,null,"ARQUITECTURA",3,{"$f":"IF(AND(D392<>\"\",SUMIF($D$3:$D$548,D392,$V$3:$V$548)+SUMIF($D$3:$D$548,D392,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D392,D392)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D392,$D$2:D391,0),COLUMN($AD$2)),IF(MAX($AD$2:AD391)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD391)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},9,"PAGADA",null,"TELEFONIA"]
["2014-09-10","2014-09-10",null,{"$f":"IF(E393<>\"\",VLOOKUP(E393,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"E.S. SANTA RITA PATERNA","GASOLINA",0,null,null,null,null,null,null,null,null,null,null,null,null,30,30,0,0,0,null,30,null,"ARQUITECTURA",3,{"$f":"IF(AND(D393<>\"\",SUMIF($D$3:$D$548,D393,$V$3:$V$548)+SUMIF($D$3:$D$548,D393,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D393,D393)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D393,$D$2:D392,0),COLUMN($AD$2)),IF(MAX($AD$2:AD392)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD392)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},9,"PAGADA",null,"COMBUSTIBLE"]
["2014-09-10","2014-09-10",null,{"$f":"IF(E394<>\"\",VLOOKUP(E394,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","RETIRADA EFECTIVO",0,null,null,null,null,null,null,null,null,null,null,null,null,100,100,0,0,0,null,100,null,"CORRIENTE CARLOS",3,{"$f":"IF(AND(D394<>\"\",SUMIF($D$3:$D$548,D394,$V$3:$V$548)+SUMIF($D$3:$D$548,D394,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D394,D394)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D394,$D$2:D393,0),COLUMN($AD$2)),IF(MAX($AD$2:AD393)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD393)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},9,"PAGADA",null,"RETIRADAS METALICO"]
["2014-09-11","2014-09-11",null,{"$f":"IF(E395<>\"\",VLOOKUP(E395,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","PAGO CON TARJETA",0,null,null,null,null,null,null,null,null,null,null,null,null,18.899999999999999,{"$f":"SUM(H395:T395)","v":18.899999999999999},0,0,0,null,18.899999999999999,null,"CORRIENTE CARLOS",3,{"$f":"IF(AND(D395<>\"\",SUMIF($D$3:$D$548,D395,$V$3:$V$548)+SUMIF($D$3:$D$548,D395,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D395,D395)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D395,$D$2:D394,0),COLUMN($AD$2)),IF(MAX($AD$2:AD394)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD394)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},9,"PAGADA",null,"GASTOS CON TARJETA"]
["2014-09-12","2014-09-12",null,{"$f":"IF(E396<>\"\",VLOOKUP(E396,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A95554630"},"IBERDROLA COMERCIALIZACIÓN DE ÚLTIMO RECURSO","CADIZ 38",0,null,null,null,null,null,null,null,null,null,null,null,null,62.71,62.71,0,21,0,null,62.71,null,"CADIZ 38",3,{"$f":"IF(AND(D396<>\"\",SUMIF($D$3:$D$548,D396,$V$3:$V$548)+SUMIF($D$3:$D$548,D396,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D396,D396)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D396,$D$2:D395,0),COLUMN($AD$2)),IF(MAX($AD$2:AD395)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD395)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},9,"PAGADA",null,"ELEC. CADIZ 38"]
["2014-09-12","2014-09-12",null,{"$f":"IF(E397<>\"\",VLOOKUP(E397,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A95075586"},"IBERDROLA GENERACION S.A.U.","ELECTRICIDAD CADIZ 77",0,null,null,null,null,null,null,null,null,null,null,null,null,36.43,36.43,0,21,0,null,36.43,null,"CADIZ 77",3,{"$f":"IF(AND(D397<>\"\",SUMIF($D$3:$D$548,D397,$V$3:$V$548)+SUMIF($D$3:$D$548,D397,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D397,D397)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D397,$D$2:D396,0),COLUMN($AD$2)),IF(MAX($AD$2:AD396)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD396)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},9,"PAGADA",null,"ELEC. CADIZ 77"]
["2014-09-13","2014-09-13",null,{"$f":"IF(E398<>\"\",VLOOKUP(E398,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","RETIRADA EFECTIVO",0,null,null,null,null,null,null,null,null,null,null,null,null,20,20,0,0,0,null,20,null,"CORRIENTE CARLOS",3,{"$f":"IF(AND(D398<>\"\",SUMIF($D$3:$D$548,D398,$V$3:$V$548)+SUMIF($D$3:$D$548,D398,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D398,D398)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D398,$D$2:D397,0),COLUMN($AD$2)),IF(MAX($AD$2:AD397)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD397)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},9,"PAGADA",null,"RETIRADAS METALICO"]
["2014-09-15","2014-09-15",null,{"$f":"IF(E399<>\"\",VLOOKUP(E399,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","HIPOTECA CADIZ 77",0,null,null,null,null,null,null,null,null,null,null,null,null,600,600,0,0,0,null,600,null,"CADIZ 77",3,{"$f":"IF(AND(D399<>\"\",SUMIF($D$3:$D$548,D399,$V$3:$V$548)+SUMIF($D$3:$D$548,D399,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D399,D399)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D399,$D$2:D398,0),COLUMN($AD$2)),IF(MAX($AD$2:AD398)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD398)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},9,"PAGADA",null,"HIP. CADIZ 77"]
["2014-09-15","2014-09-15",null,{"$f":"IF(E400<>\"\",VLOOKUP(E400,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","RETIRADA EFECTIVO",0,null,null,null,null,null,null,null,null,null,null,null,null,110,110,0,0,0,null,110,null,"CORRIENTE CARLOS",3,{"$f":"IF(AND(D400<>\"\",SUMIF($D$3:$D$548,D400,$V$3:$V$548)+SUMIF($D$3:$D$548,D400,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D400,D400)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D400,$D$2:D399,0),COLUMN($AD$2)),IF(MAX($AD$2:AD399)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD399)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},9,"PAGADA",null,"RETIRADAS METALICO"]
["2014-09-17","2014-09-17",null,{"$f":"IF(E401<>\"\",VLOOKUP(E401,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"Q4675003J"},"COLEGIO TERRITORIAL DE ARQUITECTOS DE VALENCIA","ZAMENHOF 9 5 REF",1,null,null,null,null,null,null,null,null,null,null,null,null,106.9,106.9,106.9,21,22.45,null,129.35,null,"ARQUITECTURA",3,{"$f":"IF(AND(D401<>\"\",SUMIF($D$3:$D$548,D401,$V$3:$V$548)+SUMIF($D$3:$D$548,D401,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D401,D401)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D401,$D$2:D400,0),COLUMN($AD$2)),IF(MAX($AD$2:AD400)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD400)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},9,"PAGADA",null,"FACTURAS COLEGIO"]
["2014-09-23","2014-09-23",null,{"$f":"IF(E402<>\"\",VLOOKUP(E402,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"Q4675003J"},"COLEGIO TERRITORIAL DE ARQUITECTOS DE VALENCIA","MOLINA PALAU 30",1,null,null,null,null,null,null,null,null,null,null,null,null,72,72,72,21,15.12,null,87.12,null,"ARQUITECTURA",3,{"$f":"IF(AND(D402<>\"\",SUMIF($D$3:$D$548,D402,$V$3:$V$548)+SUMIF($D$3:$D$548,D402,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D402,D402)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D402,$D$2:D401,0),COLUMN($AD$2)),IF(MAX($AD$2:AD401)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD401)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},9,"PAGADA",null,"FACTURAS COLEGIO"]
["2014-09-23","2014-09-23",null,{"$f":"IF(E403<>\"\",VLOOKUP(E403,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"Q4675003J"},"COLEGIO TERRITORIAL DE ARQUITECTOS DE VALENCIA","MARQUES MONTORTAL 25",1,null,null,null,null,null,null,null,null,null,null,null,null,72,72,72,21,15.12,null,87.12,null,"ARQUITECTURA",3,{"$f":"IF(AND(D403<>\"\",SUMIF($D$3:$D$548,D403,$V$3:$V$548)+SUMIF($D$3:$D$548,D403,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D403,D403)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D403,$D$2:D402,0),COLUMN($AD$2)),IF(MAX($AD$2:AD402)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD402)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},9,"PAGADA",null,"FACTURAS COLEGIO"]
["2014-09-29","2014-09-29",null,"Q4675003J","COLEGIO OFICIAL DE ARQUITECTOS DE LA COMUNIDAD VALENCIANA","CUOTA COLEGIAL",1,null,null,null,null,null,null,null,null,null,null,null,null,62,62,0,0,0,null,62,null,"ARQUITECTURA",3,{"$f":"IF(AND(D404<>\"\",SUMIF($D$3:$D$548,D404,$V$3:$V$548)+SUMIF($D$3:$D$548,D404,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D404,D404)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D404,$D$2:D403,0),COLUMN($AD$2)),IF(MAX($AD$2:AD403)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD403)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},9,"PAGADA",null,"FACTURAS COLEGIO"]
["2014-10-01","2014-10-01",null,{"$f":"IF(E405<>\"\",VLOOKUP(E405,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A28037042"},"SANITAS SOCIEDAD ANONIMA DE SEGUROS S.A.","SALUD CARLOS",0,null,null,null,null,null,null,null,null,null,null,null,null,45,45,0,0,0,null,45,null,"SALUD CARLOS",4,{"$f":"IF(AND(D405<>\"\",SUMIF($D$3:$D$548,D405,$V$3:$V$548)+SUMIF($D$3:$D$548,D405,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D405,D405)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D405,$D$2:D404,0),COLUMN($AD$2)),IF(MAX($AD$2:AD404)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD404)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},10,"PAGADA",null,"HNA CARLOS"]
["2014-10-01","2014-10-01",null,{"$f":"IF(E406<>\"\",VLOOKUP(E406,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ASEMAS ","SEGURO",0,null,null,null,null,null,null,null,null,null,null,null,null,223.41,223.41,0,21,0,null,223.41,null,"ARQUITECTURA",4,{"$f":"IF(AND(D406<>\"\",SUMIF($D$3:$D$548,D406,$V$3:$V$548)+SUMIF($D$3:$D$548,D406,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D406,D406)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D406,$D$2:D405,0),COLUMN($AD$2)),IF(MAX($AD$2:AD405)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD405)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},10,"PAGADA",null,"ASEMAS FIJO"]
["2014-10-02","2014-10-02",null,{"$f":"IF(E407<>\"\",VLOOKUP(E407,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"H97554299"},"CDAD. PROP. CADIZ 38","3T 2014",0,null,null,null,null,null,null,null,null,null,null,null,null,135.99,135.99,0,0,0,null,135.99,null,"CADIZ 38",4,{"$f":"IF(AND(D407<>\"\",SUMIF($D$3:$D$548,D407,$V$3:$V$548)+SUMIF($D$3:$D$548,D407,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D407,D407)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D407,$D$2:D406,0),COLUMN($AD$2)),IF(MAX($AD$2:AD406)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD406)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},10,"PEND. PAGO",null,"CDAD. CADIZ 38"]
["2014-10-02","2014-10-02",null,"B23637721","BIOPRINT ASTALIR S.L.","TONER",1,82.98,null,null,null,null,null,null,null,null,null,null,null,null,82.98,82.98,21,17.43,null,100.41,null,"ARQUITECTURA",4,{"$f":"IF(AND(D408<>\"\",SUMIF($D$3:$D$548,D408,$V$3:$V$548)+SUMIF($D$3:$D$548,D408,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D408,D408)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D408,$D$2:D407,0),COLUMN($AD$2)),IF(MAX($AD$2:AD407)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD407)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},10,"PAGADA",null,"FACTURAS"]
["2014-10-02","2014-10-02",null,{"$f":"IF(E409<>\"\",VLOOKUP(E409,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"Q4675003J"},"COLEGIO TERRITORIAL DE ARQUITECTOS DE VALENCIA","AYTO PATERNA",1,null,null,null,null,null,null,null,null,null,null,null,null,72,72,72,21,15.12,null,87.12,null,"ARQUITECTURA",4,{"$f":"IF(AND(D409<>\"\",SUMIF($D$3:$D$548,D409,$V$3:$V$548)+SUMIF($D$3:$D$548,D409,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D409,D409)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D409,$D$2:D408,0),COLUMN($AD$2)),IF(MAX($AD$2:AD408)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD408)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},10,"PAGADA",null,"FACTURAS COLEGIO"]
["2014-10-02","2014-10-02",null,{"$f":"IF(E410<>\"\",VLOOKUP(E410,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"Q4675003J"},"COLEGIO TERRITORIAL DE ARQUITECTOS DE VALENCIA","SOTAVENTO 5 FACH",1,null,null,null,null,null,null,null,null,null,null,null,null,72,72,72,21,15.12,null,87.12,null,"ARQUITECTURA",4,{"$f":"IF(AND(D410<>\"\",SUMIF($D$3:$D$548,D410,$V$3:$V$548)+SUMIF($D$3:$D$548,D410,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D410,D410)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D410,$D$2:D409,0),COLUMN($AD$2)),IF(MAX($AD$2:AD409)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD409)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},10,"PAGADA",null,"FACTURAS COLEGIO"]
["2014-10-02","2014-10-02",null,{"$f":"IF(E411<>\"\",VLOOKUP(E411,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"Q4675003J"},"COLEGIO TERRITORIAL DE ARQUITECTOS DE VALENCIA","CIUTAT DE CARLET 7",1,null,null,null,null,null,null,null,null,null,null,null,null,72,72,72,21,15.12,null,87.12,null,"ARQUITECTURA",4,{"$f":"IF(AND(D411<>\"\",SUMIF($D$3:$D$548,D411,$V$3:$V$548)+SUMIF($D$3:$D$548,D411,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D411,D411)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D411,$D$2:D410,0),COLUMN($AD$2)),IF(MAX($AD$2:AD410)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD410)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},10,"PAGADA",null,"FACTURAS COLEGIO"]
["2014-10-02","2014-10-02",null,{"$f":"IF(E412<>\"\",VLOOKUP(E412,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","CARGO TARJETA",0,null,null,null,null,null,null,null,null,null,null,null,null,259.8,259.8,0,21,0,null,259.8,null,"CORRIENTE CARLOS",4,{"$f":"IF(AND(D412<>\"\",SUMIF($D$3:$D$548,D412,$V$3:$V$548)+SUMIF($D$3:$D$548,D412,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D412,D412)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D412,$D$2:D411,0),COLUMN($AD$2)),IF(MAX($AD$2:AD411)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD411)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},10,"PAGADA",null,"GASTOS CON TARJETA"]
["2014-10-02","2014-10-02",null,{"$f":"IF(E413<>\"\",VLOOKUP(E413,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"V28306678"},"HERMANDAD NACIONAL DE ARQUITECTOS","SEGURO CARLOS",0,null,null,null,null,null,null,null,null,null,null,null,null,217.43,217.43,0,21,0,null,217.43,null,null,4,{"$f":"IF(AND(D413<>\"\",SUMIF($D$3:$D$548,D413,$V$3:$V$548)+SUMIF($D$3:$D$548,D413,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D413,D413)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D413,$D$2:D412,0),COLUMN($AD$2)),IF(MAX($AD$2:AD412)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD412)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},10,"PAGADA",null,"HNA CARLOS"]
["2014-10-02","2014-10-02",null,{"$f":"IF(E414<>\"\",VLOOKUP(E414,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"V28306678"},"HERMANDAD NACIONAL DE ARQUITECTOS","INCAPACIDAD CARLOS",0,null,null,null,null,null,null,null,null,null,null,null,null,37.090000000000003,37.090000000000003,0,21,0,null,37.090000000000003,null,null,4,{"$f":"IF(AND(D414<>\"\",SUMIF($D$3:$D$548,D414,$V$3:$V$548)+SUMIF($D$3:$D$548,D414,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D414,D414)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D414,$D$2:D413,0),COLUMN($AD$2)),IF(MAX($AD$2:AD413)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD413)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},10,"PAGADA",null,"HNA CARLOS"]
["2014-10-02","2014-10-02",null,{"$f":"IF(E415<>\"\",VLOOKUP(E415,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"V28306678"},"HERMANDAD NACIONAL DE ARQUITECTOS","SALUD LUCIAS",0,null,null,null,null,null,null,null,null,null,null,null,null,120.66,120.66,0,21,0,null,120.66,null,null,4,{"$f":"IF(AND(D415<>\"\",SUMIF($D$3:$D$548,D415,$V$3:$V$548)+SUMIF($D$3:$D$548,D415,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D415,D415)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D415,$D$2:D414,0),COLUMN($AD$2)),IF(MAX($AD$2:AD414)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD414)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},10,"PAGADA",null,"HNA LUCIAS"]
["2014-10-02","2014-10-02",null,{"$f":"IF(E416<>\"\",VLOOKUP(E416,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"F08809808"},"CAJA DE ARQUITECTOS","HIPOTECA CADIZ 38",0,null,null,null,null,null,null,null,null,null,null,null,null,640.69000000000005,640.69000000000005,0,21,0,null,640.69000000000005,null,"CADIZ 38",4,{"$f":"IF(AND(D416<>\"\",SUMIF($D$3:$D$548,D416,$V$3:$V$548)+SUMIF($D$3:$D$548,D416,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D416,D416)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D416,$D$2:D415,0),COLUMN($AD$2)),IF(MAX($AD$2:AD415)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD415)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},10,"PAGADA",null,"HIP. CADIZ 38"]
["2014-10-03","2014-10-03",null,{"$f":"IF(E417<>\"\",VLOOKUP(E417,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"E.S. CADIZ VALENCIA","COMBUSTIBLE",0,null,null,null,null,null,null,null,null,null,null,null,null,30,30,0,21,0,null,30,null,"ARQUITECTURA",4,{"$f":"IF(AND(D417<>\"\",SUMIF($D$3:$D$548,D417,$V$3:$V$548)+SUMIF($D$3:$D$548,D417,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D417,D417)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D417,$D$2:D416,0),COLUMN($AD$2)),IF(MAX($AD$2:AD416)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD416)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},10,"PAGADA",null,"COMBUSTIBLE"]
["2014-10-03","2014-10-03",null,{"$f":"IF(E418<>\"\",VLOOKUP(E418,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","EFECTIVO",0,null,null,null,null,null,null,null,null,null,null,null,null,200,200,0,21,0,null,200,null,"CORRIENTE CARLOS",4,{"$f":"IF(AND(D418<>\"\",SUMIF($D$3:$D$548,D418,$V$3:$V$548)+SUMIF($D$3:$D$548,D418,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D418,D418)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D418,$D$2:D417,0),COLUMN($AD$2)),IF(MAX($AD$2:AD417)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD417)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},10,"PAGADA",null,"RETIRADAS METALICO"]
["2014-10-05","2014-10-05",null,{"$f":"IF(E419<>\"\",VLOOKUP(E419,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","HOSTING MELGFINCAS.COM",0,null,null,null,null,null,null,null,null,null,null,null,null,21.28,21.28,0,21,0,null,21.28,null,"ARQUITECTURA",4,{"$f":"IF(AND(D419<>\"\",SUMIF($D$3:$D$548,D419,$V$3:$V$548)+SUMIF($D$3:$D$548,D419,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D419,D419)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D419,$D$2:D418,0),COLUMN($AD$2)),IF(MAX($AD$2:AD418)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD418)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},10,"PAGADA",null,"FACTURAS"]
["2014-10-07",{"$f":"IF(A420<>\"\",A420,\"\")","v":"2014-10-07"},null,{"$f":"IF(E420<>\"\",VLOOKUP(E420,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"Q4675003J"},"COLEGIO TERRITORIAL DE ARQUITECTOS DE VALENCIA","SILVIA ROMEU R",1,null,null,null,null,null,null,null,null,null,null,null,null,72,72,72,21,15.12,null,87.12,null,"ARQUITECTURA",4,{"$f":"IF(AND(D420<>\"\",SUMIF($D$3:$D$548,D420,$V$3:$V$548)+SUMIF($D$3:$D$548,D420,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D420,D420)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D420,$D$2:D419,0),COLUMN($AD$2)),IF(MAX($AD$2:AD419)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD419)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},10,"PAGADA",null,"FACTURAS COLEGIO"]
["2014-10-07","2014-10-07",null,{"$f":"IF(E421<>\"\",VLOOKUP(E421,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A08980153"},"FINCONSUM, S.A.U.","CREDITO IKEA",0,null,null,null,null,null,null,null,null,null,null,null,null,122.83,122.83,0,0,0,null,122.83,null,"PRESTAMOS",4,{"$f":"IF(AND(D421<>\"\",SUMIF($D$3:$D$548,D421,$V$3:$V$548)+SUMIF($D$3:$D$548,D421,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D421,D421)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D421,$D$2:D420,0),COLUMN($AD$2)),IF(MAX($AD$2:AD420)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD420)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},10,"PAGADA",null,"CREDITOS"]
["2014-10-07","2014-10-07",null,{"$f":"IF(E422<>\"\",VLOOKUP(E422,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","HIPOTECA CADIZ 77",0,null,null,null,null,null,null,null,null,null,null,null,null,1750,1750,0,21,0,null,1750,null,"CADIZ 77",4,{"$f":"IF(AND(D422<>\"\",SUMIF($D$3:$D$548,D422,$V$3:$V$548)+SUMIF($D$3:$D$548,D422,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D422,D422)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D422,$D$2:D421,0),COLUMN($AD$2)),IF(MAX($AD$2:AD421)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD421)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},10,"PAGADA",null,"HIP. CADIZ 77"]
["2014-10-07","2014-10-07",null,{"$f":"IF(E423<>\"\",VLOOKUP(E423,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","HIPOTECA CADIZ 77",0,null,null,null,null,null,null,null,null,null,null,null,null,1750,1750,0,21,{"$f":"ROUND((V423*(W423/100)),2)","v":0},null,1750,null,"CADIZ 77",4,{"$f":"IF(AND(D423<>\"\",SUMIF($D$3:$D$548,D423,$V$3:$V$548)+SUMIF($D$3:$D$548,D423,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D423,D423)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D423,$D$2:D422,0),COLUMN($AD$2)),IF(MAX($AD$2:AD422)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD422)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},10,"PAGADA",null,"HIP. CADIZ 77"]
["2014-10-07","2014-10-07",null,{"$f":"IF(E424<>\"\",VLOOKUP(E424,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"AXA SEGUROS GENERALES ","SEGURO COCHE",0,null,null,null,null,null,null,null,null,null,null,null,null,170.62,170.62,0,21,0,null,170.62,null,null,4,{"$f":"IF(AND(D424<>\"\",SUMIF($D$3:$D$548,D424,$V$3:$V$548)+SUMIF($D$3:$D$548,D424,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D424,D424)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D424,$D$2:D423,0),COLUMN($AD$2)),IF(MAX($AD$2:AD423)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD423)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},10,"PAGADA",null,"OTROS SEGUROS"]
["2014-10-08","2014-10-08",null,{"$f":"IF(E425<>\"\",VLOOKUP(E425,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"EMIVASA","AGUA CADIZ 38",0,null,null,null,null,null,null,null,null,null,null,null,null,33.200000000000003,33.200000000000003,0,0,2.08,null,35.28,null,"CADIZ 38",4,{"$f":"IF(AND(D425<>\"\",SUMIF($D$3:$D$548,D425,$V$3:$V$548)+SUMIF($D$3:$D$548,D425,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D425,D425)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D425,$D$2:D424,0),COLUMN($AD$2)),IF(MAX($AD$2:AD424)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD424)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},10,"PAGADA",null,"AGUA CADIZ 38"]
["2014-10-08","2014-10-08",null,{"$f":"IF(E426<>\"\",VLOOKUP(E426,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A82009812"},"FRANCE TELECOM ESPAÑA","TELEFONIA",1,null,null,null,null,null,null,null,null,null,null,null,null,15,15,15,21,{"$f":"ROUND((V426*(W426/100)),2)","v":3.15},null,18.149999999999999,null,"ARQUITECTURA",4,{"$f":"IF(AND(D426<>\"\",SUMIF($D$3:$D$548,D426,$V$3:$V$548)+SUMIF($D$3:$D$548,D426,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D426,D426)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D426,$D$2:D425,0),COLUMN($AD$2)),IF(MAX($AD$2:AD425)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD425)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},10,"PAGADA",null,"TELEFONIA"]
["2014-10-08","2014-10-08",null,{"$f":"IF(E427<>\"\",VLOOKUP(E427,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","MATERIAL",0,null,null,null,null,null,null,null,null,null,null,null,null,15.95,{"$f":"SUM(H427:T427)","v":15.95},0,21,0,null,15.95,null,"CADIZ 77",4,{"$f":"IF(AND(D427<>\"\",SUMIF($D$3:$D$548,D427,$V$3:$V$548)+SUMIF($D$3:$D$548,D427,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D427,D427)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D427,$D$2:D426,0),COLUMN($AD$2)),IF(MAX($AD$2:AD426)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD426)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},10,"PAGADA",null,"MATERIALES/COMPRAS"]
["2014-10-08","2014-10-08",null,{"$f":"IF(E428<>\"\",VLOOKUP(E428,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"E.S. CADIZ VALENCIA","COMBUSTIBLE",0,null,null,null,null,null,null,null,null,null,null,null,null,21,21,0,21,0,null,21,null,"ARQUITECTURA",4,{"$f":"IF(AND(D428<>\"\",SUMIF($D$3:$D$548,D428,$V$3:$V$548)+SUMIF($D$3:$D$548,D428,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D428,D428)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D428,$D$2:D427,0),COLUMN($AD$2)),IF(MAX($AD$2:AD427)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD427)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},10,"PAGADA",null,"COMBUSTIBLE"]
["2014-10-09","2014-10-09",null,{"$f":"IF(E429<>\"\",VLOOKUP(E429,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","EFECTIVO",0,null,null,null,null,null,null,null,null,null,null,null,null,100,100,0,21,0,null,100,null,"CORRIENTE CARLOS",4,{"$f":"IF(AND(D429<>\"\",SUMIF($D$3:$D$548,D429,$V$3:$V$548)+SUMIF($D$3:$D$548,D429,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D429,D429)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D429,$D$2:D428,0),COLUMN($AD$2)),IF(MAX($AD$2:AD428)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD428)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},10,"PAGADA",null,"RETIRADAS METALICO"]
["2014-10-10","2014-10-10",null,{"$f":"IF(E430<>\"\",VLOOKUP(E430,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"B65371171"},"E.S. BALLENOIL","COMBUSTIBLE",0,null,null,null,null,null,null,null,null,null,null,null,null,40,40,0,21,0,null,40,null,"ARQUITECTURA",4,{"$f":"IF(AND(D430<>\"\",SUMIF($D$3:$D$548,D430,$V$3:$V$548)+SUMIF($D$3:$D$548,D430,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D430,D430)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D430,$D$2:D429,0),COLUMN($AD$2)),IF(MAX($AD$2:AD429)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD429)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},10,"PAGADA",null,"COMBUSTIBLE"]
["2014-10-10","2014-10-10",null,{"$f":"IF(E431<>\"\",VLOOKUP(E431,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","MATERIAL",0,null,null,null,null,null,null,null,null,null,null,null,null,18.71,18.71,0,21,0,null,18.71,null,"CADIZ 77",4,{"$f":"IF(AND(D431<>\"\",SUMIF($D$3:$D$548,D431,$V$3:$V$548)+SUMIF($D$3:$D$548,D431,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D431,D431)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D431,$D$2:D430,0),COLUMN($AD$2)),IF(MAX($AD$2:AD430)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD430)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},10,"PAGADA",null,"MATERIALES/COMPRAS"]
["2014-10-11","2014-10-11",null,{"$f":"IF(E432<>\"\",VLOOKUP(E432,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","MATERIAL",0,null,null,null,null,null,null,null,null,null,null,null,null,84.52,84.52,0,21,0,null,84.52,null,"CADIZ 77",4,{"$f":"IF(AND(D432<>\"\",SUMIF($D$3:$D$548,D432,$V$3:$V$548)+SUMIF($D$3:$D$548,D432,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D432,D432)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D432,$D$2:D431,0),COLUMN($AD$2)),IF(MAX($AD$2:AD431)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD431)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},10,"PAGADA",null,"MATERIALES/COMPRAS"]
["2014-10-13","2014-10-13",null,"A95758389","IBERDROLA CLIENTES","CADIZ 77",0,null,null,null,null,null,null,null,null,null,null,null,null,120.01,120.01,0,21,0,null,120.01,null,"cadiz 77",4,{"$f":"IF(AND(D433<>\"\",SUMIF($D$3:$D$548,D433,$V$3:$V$548)+SUMIF($D$3:$D$548,D433,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D433,D433)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D433,$D$2:D432,0),COLUMN($AD$2)),IF(MAX($AD$2:AD432)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD432)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},10,"PAGADA",null,"ELEC. CADIZ 77"]
["2014-10-13","2014-10-13",null,{"$f":"IF(E434<>\"\",VLOOKUP(E434,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","EFECTIVO",0,null,null,null,null,null,null,null,null,null,null,null,null,100,100,0,21,0,null,100,null,"CORRIENTE CARLOS",4,{"$f":"IF(AND(D434<>\"\",SUMIF($D$3:$D$548,D434,$V$3:$V$548)+SUMIF($D$3:$D$548,D434,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D434,D434)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D434,$D$2:D433,0),COLUMN($AD$2)),IF(MAX($AD$2:AD433)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD433)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},10,"PAGADA",null,"RETIRADAS METALICO"]
["2014-10-15","2014-10-15",null,{"$f":"IF(E435<>\"\",VLOOKUP(E435,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"LEROY MERLIN MASSANASSA","MATERIAL",0,null,null,null,null,null,null,null,null,null,null,null,null,80.7,80.7,0,21,0,null,80.7,null,"CADIZ 77",4,{"$f":"IF(AND(D435<>\"\",SUMIF($D$3:$D$548,D435,$V$3:$V$548)+SUMIF($D$3:$D$548,D435,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D435,D435)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D435,$D$2:D434,0),COLUMN($AD$2)),IF(MAX($AD$2:AD434)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD434)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},10,"PAGADA",null,"MATERIALES/COMPRAS"]
["2014-10-15","2014-10-15",null,{"$f":"IF(E436<>\"\",VLOOKUP(E436,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"B84406289"},"BRICOLAJE BRICOMAN S.L.U.","MATERIAL",0,null,null,null,null,null,null,null,null,null,null,null,null,19.18,19.18,0,21,0,null,19.18,null,"CADIZ 77",4,{"$f":"IF(AND(D436<>\"\",SUMIF($D$3:$D$548,D436,$V$3:$V$548)+SUMIF($D$3:$D$548,D436,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D436,D436)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D436,$D$2:D435,0),COLUMN($AD$2)),IF(MAX($AD$2:AD435)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD435)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},10,"PAGADA",null,"MATERIALES/COMPRAS"]
["2014-10-17","2014-10-17",null,{"$f":"IF(E437<>\"\",VLOOKUP(E437,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","EFECTIVO",0,null,null,null,null,null,null,null,null,null,null,null,null,100,100,0,21,0,null,100,null,"CORRIENTE CARLOS",4,{"$f":"IF(AND(D437<>\"\",SUMIF($D$3:$D$548,D437,$V$3:$V$548)+SUMIF($D$3:$D$548,D437,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D437,D437)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D437,$D$2:D436,0),COLUMN($AD$2)),IF(MAX($AD$2:AD436)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD436)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},10,"PAGADA",null,"RETIRADAS METALICO"]
["2014-10-18","2014-10-18",null,{"$f":"IF(E438<>\"\",VLOOKUP(E438,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"B84406289"},"BRICOLAJE BRICOMAN S.L.U.","MATERIAL",0,null,null,null,null,null,null,null,null,null,null,null,null,13.28,13.28,0,21,0,null,13.28,null,"CADIZ 77",4,{"$f":"IF(AND(D438<>\"\",SUMIF($D$3:$D$548,D438,$V$3:$V$548)+SUMIF($D$3:$D$548,D438,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D438,D438)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D438,$D$2:D437,0),COLUMN($AD$2)),IF(MAX($AD$2:AD437)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD437)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},10,"PAGADA",null,"MATERIALES/COMPRAS"]
["2014-10-18","2014-10-18",null,{"$f":"IF(E439<>\"\",VLOOKUP(E439,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"LEROY MERLIN MASSANASSA","MATERIAL",0,null,null,null,null,null,null,null,null,null,null,null,null,119.47,119.47,0,21,0,null,119.47,null,"CADIZ 77",4,{"$f":"IF(AND(D439<>\"\",SUMIF($D$3:$D$548,D439,$V$3:$V$548)+SUMIF($D$3:$D$548,D439,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D439,D439)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D439,$D$2:D438,0),COLUMN($AD$2)),IF(MAX($AD$2:AD438)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD438)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},10,"PAGADA",null,"MATERIALES/COMPRAS"]
["2014-10-18","2014-10-18",null,{"$f":"IF(E440<>\"\",VLOOKUP(E440,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"B84406289"},"BRICOLAJE BRICOMAN S.L.U.","MATERIAL",0,null,null,null,null,null,null,null,null,null,null,null,null,15.7,15.7,0,21,0,null,15.7,null,"CADIZ 77",4,{"$f":"IF(AND(D440<>\"\",SUMIF($D$3:$D$548,D440,$V$3:$V$548)+SUMIF($D$3:$D$548,D440,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D440,D440)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D440,$D$2:D439,0),COLUMN($AD$2)),IF(MAX($AD$2:AD439)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD439)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},10,"PAGADA",null,"MATERIALES/COMPRAS"]
["2014-10-18","2014-10-18",null,{"$f":"IF(E441<>\"\",VLOOKUP(E441,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","EFECTIVO",0,null,null,null,null,null,null,null,null,null,null,null,null,50,50,0,21,0,null,50,null,"CORRIENTE CARLOS",4,{"$f":"IF(AND(D441<>\"\",SUMIF($D$3:$D$548,D441,$V$3:$V$548)+SUMIF($D$3:$D$548,D441,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D441,D441)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D441,$D$2:D440,0),COLUMN($AD$2)),IF(MAX($AD$2:AD440)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD440)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},10,"PAGADA",null,"RETIRADAS METALICO"]
["2014-10-20","2014-10-20",null,{"$f":"IF(E442<>\"\",VLOOKUP(E442,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"LA CAIXA","COMISIONES",1,null,null,null,null,null,null,null,null,null,null,null,null,4.1100000000000003,4.1100000000000003,4.1100000000000003,21,0.86,null,4.9700000000000006,null,"ARQUITECTURA",4,{"$f":"IF(AND(D442<>\"\",SUMIF($D$3:$D$548,D442,$V$3:$V$548)+SUMIF($D$3:$D$548,D442,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D442,D442)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D442,$D$2:D441,0),COLUMN($AD$2)),IF(MAX($AD$2:AD441)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD441)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},10,"PAGADA",null,"FACTURAS"]
["2014-10-20","2014-10-20",null,{"$f":"IF(E443<>\"\",VLOOKUP(E443,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"AYUNTAMIENTO VALENCIA","IMPUESTO VEHICULO",0,null,null,null,null,null,null,null,null,null,null,null,null,32.01,32.01,0,21,0,null,32.01,null,"ARQUITECTURA",4,{"$f":"IF(AND(D443<>\"\",SUMIF($D$3:$D$548,D443,$V$3:$V$548)+SUMIF($D$3:$D$548,D443,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D443,D443)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D443,$D$2:D442,0),COLUMN($AD$2)),IF(MAX($AD$2:AD442)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD442)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},10,"PAGADA",null,"PAGOS AEAT"]
["2014-10-20","2014-10-20",null,{"$f":"IF(E444<>\"\",VLOOKUP(E444,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":0},"AGENCIA TRIBUTARIA",303,0,null,null,null,null,null,null,null,null,null,null,null,null,1443.14,1443.14,0,21,0,null,1443.14,null,"ARQUITECTURA",4,{"$f":"IF(AND(D444<>\"\",SUMIF($D$3:$D$548,D444,$V$3:$V$548)+SUMIF($D$3:$D$548,D444,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D444,D444)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D444,$D$2:D443,0),COLUMN($AD$2)),IF(MAX($AD$2:AD443)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD443)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},10,"PAGADA",null,"PAGOS AEAT"]
["2014-10-21","2014-10-21",null,{"$f":"IF(E445<>\"\",VLOOKUP(E445,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A95554630"},"IBERDROLA COMERCIALIZACIÓN DE ÚLTIMO RECURSO","CADIZ 38",0,null,null,null,null,null,null,null,null,null,null,null,null,66.7,66.7,0,21,0,null,66.7,null,"CADIZ 38",4,{"$f":"IF(AND(D445<>\"\",SUMIF($D$3:$D$548,D445,$V$3:$V$548)+SUMIF($D$3:$D$548,D445,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D445,D445)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D445,$D$2:D444,0),COLUMN($AD$2)),IF(MAX($AD$2:AD444)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD444)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},10,"PAGADA",null,"ELEC. CADIZ 38"]
["2014-10-21","2014-10-21",null,{"$f":"IF(E446<>\"\",VLOOKUP(E446,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"H96036967"},"CDAD. PROP. CADIZ 77","3T 2014",0,null,null,null,null,null,null,null,null,null,null,null,null,123.23,123.23,0,21,0,null,123.23,null,null,4,{"$f":"IF(AND(D446<>\"\",SUMIF($D$3:$D$548,D446,$V$3:$V$548)+SUMIF($D$3:$D$548,D446,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D446,D446)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D446,$D$2:D445,0),COLUMN($AD$2)),IF(MAX($AD$2:AD445)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD445)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},10,"PAGADA",null,"CDAD. CADIZ 77"]
["2014-10-22","2014-10-22",null,{"$f":"IF(E447<>\"\",VLOOKUP(E447,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"FARMACIA JOSEFA LOPEZ OROVAL","COMPRA",0,null,null,null,null,null,null,null,null,null,null,null,null,15.45,15.45,0,21,0,null,15.45,null,"CORRIENTE CARLOS",4,{"$f":"IF(AND(D447<>\"\",SUMIF($D$3:$D$548,D447,$V$3:$V$548)+SUMIF($D$3:$D$548,D447,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D447,D447)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D447,$D$2:D446,0),COLUMN($AD$2)),IF(MAX($AD$2:AD446)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD446)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},10,"PAGADA",null,"GASTOS CON TARJETA"]
["2014-10-22","2014-10-22",null,{"$f":"IF(E448<>\"\",VLOOKUP(E448,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","EFECTIVO",0,null,null,null,null,null,null,null,null,null,null,null,null,220,220,0,21,0,null,220,null,"CORRIENTE CARLOS",4,{"$f":"IF(AND(D448<>\"\",SUMIF($D$3:$D$548,D448,$V$3:$V$548)+SUMIF($D$3:$D$548,D448,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D448,D448)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D448,$D$2:D447,0),COLUMN($AD$2)),IF(MAX($AD$2:AD447)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD447)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},10,"PAGADA",null,"RETIRADAS METALICO"]
["2014-10-22","2014-10-22",null,{"$f":"IF(E449<>\"\",VLOOKUP(E449,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"F08809808"},"CAJA DE ARQUITECTOS","HIPOTECA SAN VICENTE",0,null,null,null,null,null,null,null,null,null,null,null,null,452.5,452.5,0,21,0,null,452.5,null,"SAN VICENTE 222",4,{"$f":"IF(AND(D449<>\"\",SUMIF($D$3:$D$548,D449,$V$3:$V$548)+SUMIF($D$3:$D$548,D449,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D449,D449)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D449,$D$2:D448,0),COLUMN($AD$2)),IF(MAX($AD$2:AD448)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD448)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},10,"PAGADA",null,"HIP. SAN VICENTE"]
["2014-10-22","2014-10-22",null,{"$f":"IF(E450<>\"\",VLOOKUP(E450,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"F08809808"},"CAJA DE ARQUITECTOS","HIPOTECA SAN VICENTE",0,null,null,null,null,null,null,null,null,null,null,null,null,258.5,258.5,{"$f":"SUMPRODUCT((G450=1)*(W450<>0)*(H450:T450))","v":0},21,0,null,{"$f":"SUM(H450:T450)+X450","v":258.5},null,"SAN VICENTE 222",{"$f":"IF(A450<>\"\",IF(MONTH(A450)<=3,1,IF(AND(MONTH(A450)>3,MONTH(A450)<=6),2,IF(AND(MONTH(A450)>6,MONTH(A450)<=9),3,4))),\"\")","v":4},{"$f":"IF(AND(D450<>\"\",SUMIF($D$3:$D$548,D450,$V$3:$V$548)+SUMIF($D$3:$D$548,D450,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D450,D450)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D450,$D$2:D449,0),COLUMN($AD$2)),IF(MAX($AD$2:AD449)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD449)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},{"$f":"IF(A450<>\"\",MONTH(A450),\"\")","v":10},"PAGADA",null,"HIP. SAN VICENTE"]
["2014-10-24","2014-10-24",null,{"$f":"IF(E451<>\"\",VLOOKUP(E451,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","COMPRA",0,null,null,null,null,null,null,null,null,null,null,null,null,6.55,6.55,0,21,0,null,6.55,null,"CORRIENTE CARLOS",4,{"$f":"IF(AND(D451<>\"\",SUMIF($D$3:$D$548,D451,$V$3:$V$548)+SUMIF($D$3:$D$548,D451,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D451,D451)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D451,$D$2:D450,0),COLUMN($AD$2)),IF(MAX($AD$2:AD450)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD450)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},10,"PAGADA",null,"GASTOS CON TARJETA"]
["2014-10-25",{"$f":"IF(A452<>\"\",A452,\"\")","v":"2014-10-25"},null,{"$f":"IF(E452<>\"\",VLOOKUP(E452,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"FARMACIA JOSEFA LOPEZ OROVAL","COMPRA",0,null,null,null,null,null,null,null,null,null,null,null,null,10.5,10.5,0,21,0,null,10.5,null,null,4,{"$f":"IF(AND(D452<>\"\",SUMIF($D$3:$D$548,D452,$V$3:$V$548)+SUMIF($D$3:$D$548,D452,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D452,D452)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D452,$D$2:D451,0),COLUMN($AD$2)),IF(MAX($AD$2:AD451)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD451)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},10,"PAGADA",null,"GASTOS CON TARJETA"]
["2014-10-25","2014-10-25",null,{"$f":"IF(E453<>\"\",VLOOKUP(E453,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","HOSTING",1,null,null,null,null,null,null,null,null,null,null,null,null,25.7,25.7,0,0,0,null,25.7,null,null,4,{"$f":"IF(AND(D453<>\"\",SUMIF($D$3:$D$548,D453,$V$3:$V$548)+SUMIF($D$3:$D$548,D453,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D453,D453)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D453,$D$2:D452,0),COLUMN($AD$2)),IF(MAX($AD$2:AD452)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD452)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},10,"PAGADA",null,"FACTURAS"]
["2014-10-25","2014-10-25",null,{"$f":"IF(E454<>\"\",VLOOKUP(E454,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","COMPRA",0,null,null,null,null,null,null,null,null,null,null,null,null,14.65,14.65,0,21,0,null,14.65,null,null,4,{"$f":"IF(AND(D454<>\"\",SUMIF($D$3:$D$548,D454,$V$3:$V$548)+SUMIF($D$3:$D$548,D454,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D454,D454)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D454,$D$2:D453,0),COLUMN($AD$2)),IF(MAX($AD$2:AD453)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD453)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},10,"PAGADA",null,"GASTOS CON TARJETA"]
["2014-10-25","2014-10-25",null,{"$f":"IF(E455<>\"\",VLOOKUP(E455,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","COMPRA",0,null,null,null,null,null,null,null,null,null,null,null,null,27.06,27.06,0,21,0,null,27.06,null,null,4,{"$f":"IF(AND(D455<>\"\",SUMIF($D$3:$D$548,D455,$V$3:$V$548)+SUMIF($D$3:$D$548,D455,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D455,D455)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D455,$D$2:D454,0),COLUMN($AD$2)),IF(MAX($AD$2:AD454)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD454)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},10,"PAGADA",null,"GASTOS CON TARJETA"]
["2014-10-27","2014-10-27",null,{"$f":"IF(E456<>\"\",VLOOKUP(E456,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","COMPRA",0,null,null,null,null,null,null,null,null,null,null,null,null,44.14,44.14,0,21,0,null,44.14,null,null,4,{"$f":"IF(AND(D456<>\"\",SUMIF($D$3:$D$548,D456,$V$3:$V$548)+SUMIF($D$3:$D$548,D456,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D456,D456)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D456,$D$2:D455,0),COLUMN($AD$2)),IF(MAX($AD$2:AD455)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD455)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},10,"PAGADA",null,"GASTOS CON TARJETA"]
["2014-10-27","2014-10-27",null,{"$f":"IF(E457<>\"\",VLOOKUP(E457,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"FARACIA MARTINEZ DURBAN","COMPRA",0,null,null,null,null,null,null,null,null,null,null,null,null,26.45,26.45,0,21,0,null,26.45,null,null,4,{"$f":"IF(AND(D457<>\"\",SUMIF($D$3:$D$548,D457,$V$3:$V$548)+SUMIF($D$3:$D$548,D457,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D457,D457)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D457,$D$2:D456,0),COLUMN($AD$2)),IF(MAX($AD$2:AD456)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD456)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},10,"PAGADA",null,"GASTOS CON TARJETA"]
["2014-10-28","2014-10-28",null,{"$f":"IF(E458<>\"\",VLOOKUP(E458,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","EFECTIVO",0,null,null,null,null,null,null,null,null,null,null,null,null,40,40,0,21,{"$f":"ROUND((V458*(W458/100)),2)","v":0},null,40,null,null,4,{"$f":"IF(AND(D458<>\"\",SUMIF($D$3:$D$548,D458,$V$3:$V$548)+SUMIF($D$3:$D$548,D458,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D458,D458)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D458,$D$2:D457,0),COLUMN($AD$2)),IF(MAX($AD$2:AD457)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD457)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},10,"PAGADA",null,"RETIRADAS METALICO"]
["2014-10-28","2014-10-28",null,{"$f":"IF(E459<>\"\",VLOOKUP(E459,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"F08809808"},"CAJA DE ARQUITECTOS","HIPOTECA CADIZ 38",0,null,null,null,null,null,null,null,null,null,null,null,null,285.11,{"$f":"SUM(H459:T459)","v":285.11},0,21,0,null,285.11,null,"CADIZ 38",4,{"$f":"IF(AND(D459<>\"\",SUMIF($D$3:$D$548,D459,$V$3:$V$548)+SUMIF($D$3:$D$548,D459,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D459,D459)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D459,$D$2:D458,0),COLUMN($AD$2)),IF(MAX($AD$2:AD458)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD458)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},10,"PAGADA",null,"HIP. CADIZ 38"]
["2014-10-30","2014-10-30",null,{"$f":"IF(E460<>\"\",VLOOKUP(E460,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"Q4675003J"},"COLEGIO TERRITORIAL DE ARQUITECTOS DE VALENCIA","APORTACION 2014",1,null,null,null,null,null,null,null,null,null,null,null,null,50,50,50,21,10.5,null,60.5,null,"ARQUITECTURA",4,{"$f":"IF(AND(D460<>\"\",SUMIF($D$3:$D$548,D460,$V$3:$V$548)+SUMIF($D$3:$D$548,D460,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D460,D460)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D460,$D$2:D459,0),COLUMN($AD$2)),IF(MAX($AD$2:AD459)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD459)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},10,"PAGADA",null,"FACTURAS COLEGIO"]
["2014-11-02","2014-11-02",null,{"$f":"IF(E461<>\"\",VLOOKUP(E461,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","CARGO TARJETA",0,null,null,null,null,null,null,null,null,null,null,null,null,467.07,467.07,0,21,0,null,467.07,null,null,4,{"$f":"IF(AND(D461<>\"\",SUMIF($D$3:$D$548,D461,$V$3:$V$548)+SUMIF($D$3:$D$548,D461,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D461,D461)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D461,$D$2:D460,0),COLUMN($AD$2)),IF(MAX($AD$2:AD460)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD460)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},11,"PAGADA",null,"GASTOS CON TARJETA"]
["2014-11-03","2014-11-03",null,{"$f":"IF(E462<>\"\",VLOOKUP(E462,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A28037042"},"SANITAS SOCIEDAD ANONIMA DE SEGUROS S.A.","SALUD CARLOS",0,null,null,null,null,null,null,null,null,null,null,null,null,45,45,0,0,0,null,45,null,"SALUD CARLOS",4,{"$f":"IF(AND(D462<>\"\",SUMIF($D$3:$D$548,D462,$V$3:$V$548)+SUMIF($D$3:$D$548,D462,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D462,D462)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D462,$D$2:D461,0),COLUMN($AD$2)),IF(MAX($AD$2:AD461)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD461)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},11,"PAGADA",null,"HNA CARLOS"]
["2014-11-04","2014-11-04",null,{"$f":"IF(E463<>\"\",VLOOKUP(E463,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"Q4675003J"},"COLEGIO TERRITORIAL DE ARQUITECTOS DE VALENCIA","MANOLO GIL 4",1,null,null,null,null,null,null,null,null,null,null,null,null,72,72,72,21,15.12,null,87.12,null,"ARQUITECTURA",4,{"$f":"IF(AND(D463<>\"\",SUMIF($D$3:$D$548,D463,$V$3:$V$548)+SUMIF($D$3:$D$548,D463,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D463,D463)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D463,$D$2:D462,0),COLUMN($AD$2)),IF(MAX($AD$2:AD462)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD462)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},11,"PAGADA",null,"FACTURAS COLEGIO"]
["2014-11-04","2014-11-04",null,{"$f":"IF(E464<>\"\",VLOOKUP(E464,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","EFECTIVO",0,null,null,null,null,null,null,null,null,null,null,null,null,200,200,0,21,0,null,200,null,null,4,{"$f":"IF(AND(D464<>\"\",SUMIF($D$3:$D$548,D464,$V$3:$V$548)+SUMIF($D$3:$D$548,D464,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D464,D464)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D464,$D$2:D463,0),COLUMN($AD$2)),IF(MAX($AD$2:AD463)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD463)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},11,"PAGADA",null,"RETIRADAS METALICO"]
["2014-11-04","2014-11-04",null,{"$f":"IF(E465<>\"\",VLOOKUP(E465,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"V28306678"},"HERMANDAD NACIONAL DE ARQUITECTOS","SEGURO CARLOS",0,null,null,null,null,null,null,null,null,null,null,null,null,217.43,217.43,0,21,0,null,217.43,null,null,4,{"$f":"IF(AND(D465<>\"\",SUMIF($D$3:$D$548,D465,$V$3:$V$548)+SUMIF($D$3:$D$548,D465,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D465,D465)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D465,$D$2:D464,0),COLUMN($AD$2)),IF(MAX($AD$2:AD464)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD464)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},11,"PAGADA",null,"HNA CARLOS"]
["2014-11-04","2014-11-04",null,{"$f":"IF(E466<>\"\",VLOOKUP(E466,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"V28306678"},"HERMANDAD NACIONAL DE ARQUITECTOS","SALUD LUCIAS",0,null,null,null,null,null,null,null,null,null,null,null,null,120.66,120.66,0,21,0,null,120.66,null,"SALUD LUCIAS",4,{"$f":"IF(AND(D466<>\"\",SUMIF($D$3:$D$548,D466,$V$3:$V$548)+SUMIF($D$3:$D$548,D466,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D466,D466)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D466,$D$2:D465,0),COLUMN($AD$2)),IF(MAX($AD$2:AD465)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD465)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},11,"PAGADA",null,"HNA LUCIAS"]
["2014-11-04","2014-11-04",null,{"$f":"IF(E467<>\"\",VLOOKUP(E467,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"F08809808"},"CAJA DE ARQUITECTOS","HIPOTECA CADIZ 38",0,null,null,null,null,null,null,null,null,null,null,null,null,355.56,355.56,0,21,0,null,355.56,null,"CADIZ 38",4,{"$f":"IF(AND(D467<>\"\",SUMIF($D$3:$D$548,D467,$V$3:$V$548)+SUMIF($D$3:$D$548,D467,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D467,D467)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D467,$D$2:D466,0),COLUMN($AD$2)),IF(MAX($AD$2:AD466)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD466)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},11,"PAGADA",null,"HIP. CADIZ 38"]
["2014-11-05","2014-11-05",null,{"$f":"IF(E468<>\"\",VLOOKUP(E468,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A08980153"},"FINCONSUM, S.A.U.","COMPRA IKEA",0,null,null,null,null,null,null,null,null,null,null,null,null,122.83,122.83,0,21,0,null,122.83,null,null,4,{"$f":"IF(AND(D468<>\"\",SUMIF($D$3:$D$548,D468,$V$3:$V$548)+SUMIF($D$3:$D$548,D468,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D468,D468)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D468,$D$2:D467,0),COLUMN($AD$2)),IF(MAX($AD$2:AD467)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD467)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},11,"PAGADA",null,"CREDITOS"]
["2014-11-06","2014-11-06",null,{"$f":"IF(E469<>\"\",VLOOKUP(E469,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"B84406289"},"BRICOLAJE BRICOMAN S.L.U.","COMPRA",0,null,null,null,null,null,null,null,null,null,null,null,null,4.1100000000000003,4.1100000000000003,0,21,0,null,4.1100000000000003,null,null,4,{"$f":"IF(AND(D469<>\"\",SUMIF($D$3:$D$548,D469,$V$3:$V$548)+SUMIF($D$3:$D$548,D469,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D469,D469)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D469,$D$2:D468,0),COLUMN($AD$2)),IF(MAX($AD$2:AD468)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD468)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},11,"PAGADA",null,"MATERIALES/COMPRAS"]
["2014-11-10","2014-11-10",null,{"$f":"IF(E470<>\"\",VLOOKUP(E470,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"JUAN MIGUEL HERNANDEZ VERDU","DEVOLUCION",0,null,null,null,null,null,null,null,null,null,null,null,null,135,135,0,21,0,null,135,null,null,4,{"$f":"IF(AND(D470<>\"\",SUMIF($D$3:$D$548,D470,$V$3:$V$548)+SUMIF($D$3:$D$548,D470,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D470,D470)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D470,$D$2:D469,0),COLUMN($AD$2)),IF(MAX($AD$2:AD469)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD469)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},11,"PAGADA",null,"CREDITOS"]
["2014-11-10","2014-11-10",null,{"$f":"IF(E471<>\"\",VLOOKUP(E471,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"BBVA","HIPOTECA CADIZ 77",0,null,null,null,null,null,null,null,null,null,null,null,null,1350,1350,0,21,0,null,1350,null,null,4,{"$f":"IF(AND(D471<>\"\",SUMIF($D$3:$D$548,D471,$V$3:$V$548)+SUMIF($D$3:$D$548,D471,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D471,D471)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D471,$D$2:D470,0),COLUMN($AD$2)),IF(MAX($AD$2:AD470)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD470)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},11,"PAGADA",null,"HIP. CADIZ 77"]
["2014-11-10","2014-11-10",null,{"$f":"IF(E472<>\"\",VLOOKUP(E472,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","EFECTIVO",0,null,null,null,null,null,null,null,null,null,null,null,null,200,200,0,21,0,null,200,null,null,4,{"$f":"IF(AND(D472<>\"\",SUMIF($D$3:$D$548,D472,$V$3:$V$548)+SUMIF($D$3:$D$548,D472,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D472,D472)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D472,$D$2:D471,0),COLUMN($AD$2)),IF(MAX($AD$2:AD471)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD471)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},11,"PAGADA",null,"RETIRADAS METALICO"]
["2014-11-11","2014-11-11",null,{"$f":"IF(E473<>\"\",VLOOKUP(E473,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A95758389"},"IBERDROLA CLIENTES","ELECTRICIDAD CADIZ 77",0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,98.14,null,"CADIZ 77",4,{"$f":"IF(AND(D473<>\"\",SUMIF($D$3:$D$548,D473,$V$3:$V$548)+SUMIF($D$3:$D$548,D473,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D473,D473)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D473,$D$2:D472,0),COLUMN($AD$2)),IF(MAX($AD$2:AD472)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD472)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},11,"PAGADA",null,"ELEC. CADIZ 77"]
["2014-11-12","2014-11-12",null,{"$f":"IF(E474<>\"\",VLOOKUP(E474,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"E.S. CADIZ VALENCIA","COMBUSTIBLE",0,null,null,null,null,null,null,null,null,null,null,null,null,20,20,0,21,0,null,{"$f":"SUM(H474:T474)+X474","v":20},null,null,4,{"$f":"IF(AND(D474<>\"\",SUMIF($D$3:$D$548,D474,$V$3:$V$548)+SUMIF($D$3:$D$548,D474,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D474,D474)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D474,$D$2:D473,0),COLUMN($AD$2)),IF(MAX($AD$2:AD473)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD473)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},11,"PAGADA",null,"COMBUSTIBLE"]
["2014-11-13","2014-11-13",null,null,"IVACE VALENCIA","CEE SOTAVENTO 5 4 12",1,null,null,null,null,null,null,null,null,null,null,null,null,10,null,null,0,null,null,null,null,"ARQUITECTURA",4,null,11,"PAGADA",null,"FACTURAS"]
["2014-11-14","2014-11-14",null,{"$f":"IF(E476<>\"\",VLOOKUP(E476,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A62018064"},"EURO DEPOT ESPAÑA S.A.U.","MATERIAL",0,null,null,null,null,null,null,null,null,null,null,null,null,14.93,{"$f":"SUM(H476:T476)","v":14.93},{"$f":"SUMPRODUCT((G476=1)*(W476<>0)*(H476:T476))","v":0},21,{"$f":"ROUND((V476*(W476/100)),2)","v":0},null,{"$f":"SUM(H476:T476)+X476","v":14.93},null,null,4,{"$f":"IF(AND(D476<>\"\",SUMIF($D$3:$D$548,D476,$V$3:$V$548)+SUMIF($D$3:$D$548,D476,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D476,D476)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D476,$D$2:D475,0),COLUMN($AD$2)),IF(MAX($AD$2:AD475)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD475)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},11,"PAGADA",null,"MATERIALES/COMPRAS"]
["2014-11-14","2014-11-14",null,{"$f":"IF(E477<>\"\",VLOOKUP(E477,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","EFECTIVO",0,null,null,null,null,null,null,null,null,null,null,null,null,50,50,0,21,{"$f":"ROUND((V477*(W477/100)),2)","v":0},null,50,null,null,4,{"$f":"IF(AND(D477<>\"\",SUMIF($D$3:$D$548,D477,$V$3:$V$548)+SUMIF($D$3:$D$548,D477,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D477,D477)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D477,$D$2:D476,0),COLUMN($AD$2)),IF(MAX($AD$2:AD476)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD476)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},11,"PAGADA",null,"RETIRADAS METALICO"]
["2014-11-14","2014-11-14",null,{"$f":"IF(E478<>\"\",VLOOKUP(E478,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"B65371171"},"E.S. BALLENOIL","COMBUSTIBLE",0,null,null,null,null,null,null,null,null,null,null,null,null,40,40,0,21,{"$f":"ROUND((V478*(W478/100)),2)","v":0},null,40,null,null,4,{"$f":"IF(AND(D478<>\"\",SUMIF($D$3:$D$548,D478,$V$3:$V$548)+SUMIF($D$3:$D$548,D478,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D478,D478)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D478,$D$2:D477,0),COLUMN($AD$2)),IF(MAX($AD$2:AD477)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD477)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},11,"PAGADA",null,"COMBUSTIBLE"]
["2014-11-14","2014-11-14",null,{"$f":"IF(E479<>\"\",VLOOKUP(E479,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"B84406289"},"BRICOLAJE BRICOMAN S.L.U.","MATERIAL",0,null,null,null,null,null,null,null,null,null,null,null,null,25.19,25.19,0,21,{"$f":"ROUND((V479*(W479/100)),2)","v":0},null,25.19,null,null,4,{"$f":"IF(AND(D479<>\"\",SUMIF($D$3:$D$548,D479,$V$3:$V$548)+SUMIF($D$3:$D$548,D479,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D479,D479)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D479,$D$2:D478,0),COLUMN($AD$2)),IF(MAX($AD$2:AD478)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD478)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},11,"PAGADA",null,"MATERIALES/COMPRAS"]
["2014-11-14","2014-11-14",null,{"$f":"IF(E480<>\"\",VLOOKUP(E480,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"LEROY MERLIN MASSANASSA","MATERIAL",0,null,null,null,null,null,null,null,null,null,null,null,null,13.45,13.45,0,21,0,null,13.45,null,null,4,{"$f":"IF(AND(D480<>\"\",SUMIF($D$3:$D$548,D480,$V$3:$V$548)+SUMIF($D$3:$D$548,D480,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D480,D480)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D480,$D$2:D479,0),COLUMN($AD$2)),IF(MAX($AD$2:AD479)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD479)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},11,"PAGADA",null,"MATERIALES/COMPRAS"]
["2014-11-14","2014-11-14",null,{"$f":"IF(E481<>\"\",VLOOKUP(E481,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","MATERIAL",0,null,null,null,null,null,null,null,null,null,null,null,null,31,31,0,21,0,null,31,null,null,4,{"$f":"IF(AND(D481<>\"\",SUMIF($D$3:$D$548,D481,$V$3:$V$548)+SUMIF($D$3:$D$548,D481,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D481,D481)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D481,$D$2:D480,0),COLUMN($AD$2)),IF(MAX($AD$2:AD480)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD480)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},11,"PAGADA",null,"MATERIALES/COMPRAS"]
["2014-11-17","2014-11-17",null,{"$f":"IF(E482<>\"\",VLOOKUP(E482,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"C.E. PETER PAN 1978","GUARDERIA LUCIA",0,null,null,null,null,null,null,null,null,null,null,null,null,123,123,0,21,0,null,123,null,null,4,{"$f":"IF(AND(D482<>\"\",SUMIF($D$3:$D$548,D482,$V$3:$V$548)+SUMIF($D$3:$D$548,D482,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D482,D482)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D482,$D$2:D481,0),COLUMN($AD$2)),IF(MAX($AD$2:AD481)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD481)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},11,"PAGADA"]
["2014-11-18","2014-11-18",null,{"$f":"IF(E483<>\"\",VLOOKUP(E483,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","GASTOS",0,null,null,null,null,null,null,null,null,null,null,null,null,19.899999999999999,19.899999999999999,0,21,0,null,19.899999999999999,null,null,4,{"$f":"IF(AND(D483<>\"\",SUMIF($D$3:$D$548,D483,$V$3:$V$548)+SUMIF($D$3:$D$548,D483,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D483,D483)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D483,$D$2:D482,0),COLUMN($AD$2)),IF(MAX($AD$2:AD482)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD482)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},11,"PAGADA",null,"GASTOS CON TARJETA"]
["2014-11-19",{"$f":"IF(A484<>\"\",A484,\"\")","v":"2014-11-19"},null,{"$f":"IF(E484<>\"\",VLOOKUP(E484,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":"A95554630"},"IBERDROLA COMERCIALIZACIÓN DE ÚLTIMO RECURSO","ELECTRICIDAD CADIZ 38",0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,40.79,null,"CADIZ 38",4,{"$f":"IF(AND(D484<>\"\",SUMIF($D$3:$D$548,D484,$V$3:$V$548)+SUMIF($D$3:$D$548,D484,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D484,D484)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D484,$D$2:D483,0),COLUMN($AD$2)),IF(MAX($AD$2:AD483)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD483)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},11,"PAGADA",null,"ELEC. CADIZ 38"]
["2014-11-19","2014-11-19",null,null,"IVACE VALENCIA","CEE FED ALC AGUILAR",1,null,null,null,null,null,null,null,null,null,null,null,null,10,null,null,0,0,null,null,null,"ARQUITECTURA",4,null,11,"PAGADA",null,"FACTURAS"]
["2014-11-20","2014-11-20",null,{"$f":"IF(E486<>\"\",VLOOKUP(E486,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","EFECTIVO",0,null,null,null,null,null,null,null,null,null,null,null,null,40,{"$f":"SUM(H486:T486)","v":40},{"$f":"SUMPRODUCT((G486=1)*(W486<>0)*(H486:T486))","v":0},21,0,null,{"$f":"SUM(H486:T486)+X486","v":40},null,null,4,{"$f":"IF(AND(D486<>\"\",SUMIF($D$3:$D$548,D486,$V$3:$V$548)+SUMIF($D$3:$D$548,D486,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D486,D486)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D486,$D$2:D485,0),COLUMN($AD$2)),IF(MAX($AD$2:AD485)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD485)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},11,"PAGADA",null,"RETIRADAS METALICO"]
["2014-11-20","2014-11-20",null,{"$f":"IF(E487<>\"\",VLOOKUP(E487,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","EFECTIVO",0,null,null,null,null,null,null,null,null,null,null,null,null,100,{"$f":"SUM(H487:T487)","v":100},{"$f":"SUMPRODUCT((G487=1)*(W487<>0)*(H487:T487))","v":0},21,0,null,{"$f":"SUM(H487:T487)+X487","v":100},null,null,4,{"$f":"IF(AND(D487<>\"\",SUMIF($D$3:$D$548,D487,$V$3:$V$548)+SUMIF($D$3:$D$548,D487,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D487,D487)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D487,$D$2:D486,0),COLUMN($AD$2)),IF(MAX($AD$2:AD486)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD486)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},11,"PAGADA",null,"RETIRADAS METALICO"]
["2014-11-21","2014-11-21",null,{"$f":"IF(E488<>\"\",VLOOKUP(E488,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":{"$error":"#N/A"}},"ING DIRECT","EFECTIVO",0,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"SUM(H488:T488)","v":20},{"$f":"SUMPRODUCT((G488=1)*(W488<>0)*(H488:T488))","v":0},21,0,null,{"$f":"SUM(H488:T488)+X488","v":20},null,null,4,{"$f":"IF(AND(D488<>\"\",SUMIF($D$3:$D$548,D488,$V$3:$V$548)+SUMIF($D$3:$D$548,D488,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D488,D488)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D488,$D$2:D487,0),COLUMN($AD$2)),IF(MAX($AD$2:AD487)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD487)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":{"$error":"#N/A"}},11,"PAGADA",null,"RETIRADAS METALICO"]
["2014-11-21","2014-11-21",null,null,"CAJA DE ARQUITECTOS","HIPOTECA SAN VICENTE",0,null,null,null,null,null,null,null,null,null,null,null,null,452.38,{"$f":"SUM(H489:T489)","v":452.38},{"$f":"SUMPRODUCT((G489=1)*(W489<>0)*(H489:T489))","v":0},null,0,null,{"$f":"SUM(H489:T489)+X489","v":452.38},null,"SAN VICENTE 222",4,null,11,"PAGADA",null,"HIP. SAN VICENTE"]
["2014-11-21","2014-11-21",null,null,"CAJA DE ARQUITECTOS","HIPOTECA SAN VICENTE",0,null,null,null,null,null,null,null,null,null,null,null,null,258.43,258.43,0,null,0,null,258.43,null,"SAN VICENTE 222",4,null,11,"PAGADA",null,"HIP. SAN VICENTE"]
["2014-12-02","2014-12-02",null,null,"COLEGIO TERRITORIAL DE ARQUITECTOS DE VALENCIA","APORTACION BASICA 2014",1,null,null,null,null,null,null,null,null,null,null,null,null,25,25,25,21,5.25,null,30.25,null,"ARQUITECTURA",4,null,12,"PAGADA",null,"FACTURAS COLEGIO"]
["2014-12-31","2014-12-31",null,null,"COLEGIO TERRITORIAL DE ARQUITECTOS DE VALENCIA","CUOTAS",1,null,null,null,null,null,null,null,null,null,null,null,null,61,61,0,0,0,null,61,null,"ARQUITECTURA",4,null,12,"PAGADA",null,"FACTURAS COLEGIO"]
["2014-12-31","2014-12-31",null,null,"CDAD. PROP. CADIZ 38","4T/2014",0,null,null,null,null,null,null,null,null,null,null,null,null,214.04,214.04,0,0,0,null,214.04,null,"CADIZ 38",4,null,12,"PEND. PAGO",null,"CDAD. CADIZ 38"]
["2014-12-08","2014-12-08",null,null,"FRANCE TELECOM ESPAÑA","TELEFONIA",1,null,null,null,null,null,null,null,null,null,null,null,null,15,15,15,21,3.15,null,18.149999999999999,null,"ARQUITECTURA",4,null,12,"PAGADA",null,"TELEFONIA"]
["2014-12-11","2014-12-11",null,null,"IBERDROLA CLIENTES","ELECTRICIDAD CADIZ 77",1,null,null,null,null,null,null,null,null,null,null,null,null,97.81,97.81,97.81,21,20.54,null,118.35,null,"CADIZ 77",4,null,12,"PAGADA",null,"ELEC. CADIZ 77"]
["2014-11-28","2014-11-28",null,null,"DISTRIBUCION Y REPARTO DE LEVANTE, S.L.","MENSAJERIA",1,null,null,null,null,null,null,null,null,null,null,null,null,5.98,5.98,5.98,21,1.26,null,7.24,null,"ARQUITECTURA",4,null,11,"PAGADA",null,"FACTURAS"]
["2014-11-25","2014-11-25",null,null,"FERNANDO DE VICENTE-ARCHE FELIU","PODERES",0,null,null,null,null,null,null,null,null,null,null,null,null,31.25,31.25,0,21,{"$f":"ROUND((V497*(W497/100)),2)","v":0},null,{"$f":"SUM(H497:T497)+X497","v":31.25},null,"ARQUITECTURA",4,null,11,"PAGADA",null,"FACTURAS"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(A545<>\"\",A545,\"\")","v":""},null,{"$f":"IF(E545<>\"\",VLOOKUP(E545,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H545:T545)","v":0},{"$f":"SUMPRODUCT((G545=1)*(W545<>0)*(H545:T545))","v":0},21,{"$f":"ROUND((V545*(W545/100)),2)","v":0},null,{"$f":"SUM(H545:T545)+X545","v":0},null,null,{"$f":"IF(A545<>\"\",IF(MONTH(A545)<=3,1,IF(AND(MONTH(A545)>3,MONTH(A545)<=6),2,IF(AND(MONTH(A545)>6,MONTH(A545)<=9),3,4))),\"\")","v":""},{"$f":"IF(AND(D545<>\"\",SUMIF($D$3:$D$548,D545,$V$3:$V$548)+SUMIF($D$3:$D$548,D545,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D545,D545)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D545,$D$2:D486,0),COLUMN($AD$2)),IF(MAX($AD$2:AD486)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD486)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},{"$f":"IF(A545<>\"\",MONTH(A545),\"\")","v":""}]
[]
[]
[null,"",null,{"$f":"IF(E548<>\"\",VLOOKUP(E548,PROVEEDORES!$A$2:$B$1000,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,21,0,null,0,null,null,"",{"$f":"IF(AND(D548<>\"\",SUMIF($D$3:$D$548,D548,$V$3:$V$548)+SUMIF($D$3:$D$548,D548,$X$3:$X$548)>3005.06),IF(COUNTIF($D$3:D548,D548)>1,INDEX(GASTOS!$A$2:$AD$548,MATCH(D548,$D$2:D545,0),COLUMN($AD$2)),IF(MAX($AD$2:AD545)>MAX(INGRESOS!$O$1:$O$471),MAX($AD$2:AD545)+1,MAX(INGRESOS!$O$1:$O$471)+1)),0)","v":0},""]
[null,null,null,null,"TOTAL EJERCICIO",null,null,{"$f":"SUM(H3:H548)","v":337.12},0,0,0,0,45.14,700.19,2086.8400000000006,0,9194.2700000000023,0,0,66839.089999999967,null,{"$f":"SUM(V2:V548)","v":4010.4100000000003},null,{"$f":"SUM(X3:X548)","v":841.99999999999977},{"$f":"SUM(Y3:Y548)","v":0},{"$f":"SUM(Z3:Z548)","v":80163.5799999999}]

{"sheet":"CLIENTES","index":2,"n_rows":6,"n_cols":6,"rows_kept":6,"cut":false,"hidden":false,"merged":[]}
["APELLIDOS Y NOMBRE O RAZÓN SOCIAL","NIF / CIF","Para Modelo 347:\nPROVINCIA","Para Modelo 347: Arrendamiento local negocio: \"X\"","Para M-347: Importe  percibido  en  metálico","NUM CLIENTE"]
["CDAD. PROP. C/ CURA FEMENÍA, 20",null,"VALENCIA / VALÉNCIA",null,null,284]
["CDAD. PROP. C/ HISTORIADOR DIAGO, 2","H46774501","VALENCIA / VALÉNCIA",null,null,281]
["CDAD. PROP. C/ MALLENT I MERI 113","H97902969","VALENCIA / VALÉNCIA",null,null,248]
["KONE ELEVADORES, S.A.","A28791069","MADRID",null,null,291]
["COLEGIO TERRITORIAL DE ARQUITECTOS DE VALENCIA","Q4675003J","VALENCIA / VALÉNCIA",null,null,0]

{"sheet":"PROVEEDORES","index":3,"n_rows":31,"n_cols":5,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
["APELLIDOS Y NOMBRE O RAZÓN SOCIAL","NIF / CIF","Para Modelo 347:\nPROVINCIA","Para Modelo 347: Arrendamiento local negocio: \"X\"","Para M-347: Importe  percibido  en  metálico"]
["AGENCIA TRIBUTARIA",0,"MADRID"]
["AUTO SWEEDEN S.A.","A46155347","VALENCIA / VALÉNCIA"]
["BIOPRINT ASTALIR S.L.","B23637721"]
["BRICOLAJE BRICOMAN S.L.U.","B84406289","MADRID"]
["CAJA DE ARQUITECTOS","F08809808","BARCELONA"]
["CAMPSA ESTACIONES DE SERVICIO S.A.","A78492782"]
["CDAD. PROP. CADIZ 38","H97554299","VALENCIA / VALÉNCIA"]
["CDAD. PROP. CADIZ 77","H96036967","VALENCIA / VALÉNCIA"]
["CDAD. PROP. GARAJE SUECA 64","H46854410","VALENCIA / VALÉNCIA"]
["COLEGIO TERRITORIAL DE ARQUITECTOS DE VALENCIA","Q4675003J","VALENCIA / VALÉNCIA"]
["DECORVEGA DECORACIONES, S.L.","B98361108","VALENCIA / VALÉNCIA"]
["E.S. BALLENOIL","B65371171","BARCELONA"]
["E.S. SUR","B96589668","VALENCIA / VALÉNCIA"]
["EURO DEPOT ESPAÑA S.A.U.","A62018064","BARCELONA"]
["FINCONSUM, S.A.U.","A08980153"]
["FRANCE TELECOM ESPAÑA","A82009812","MADRID"]
["GAS NATURAL SDG, S.A.","A08431090","BARCELONA"]
["HERMANDAD NACIONAL DE ARQUITECTOS","V28306678","MADRID"]
["IBERDROLA CLIENTES","A95758389"]
["IBERDROLA COMERCIALIZACIÓN DE ÚLTIMO RECURSO","A95554630","BIZKAIA"]
["IBERDROLA GENERACION S.A.U.","A95075586","MADRID"]
["INSTITUTO VALENCIANO DE LA EDIFICACION","G46397691","VALENCIA / VALÉNCIA"]
["JOSE TERUEL S.L.","B96126412","VALENCIA / VALÉNCIA"]
["JUAN JOSE HERRERO MANRIQUE","13157016G","BURGOS"]
["MADERAS HERMANOS ANDRES GOLVANO, S.L.","B81609372","BURGOS"]
["PASCUAL MARTI, S.L.","B97982409"]
["SANITAS SOCIEDAD ANONIMA DE SEGUROS S.A.","A28037042","MADRID"]
["SIHOGAR, S.L.","B64138407"]
["TELEFÓNICA DE ESPAÑA S.A.U.","A82018474","MADRID"]
["APELLIDOS Y NOMBRE O RAZÓN SOCIAL","CIF / NIF"]

{"sheet":"CALCULOS","index":4,"n_rows":119,"n_cols":26,"rows_kept":119,"cut":false,"hidden":false,"merged":[[113,16,114,16],[113,17,114,17],[113,18,114,18],[113,19,114,19],[113,0,114,0],[113,1,113,12],[113,13,114,13],[113,14,114,14],[113,15,114,15],[69,0,70,0],[69,1,69,2],[61,0,62,0],[61,1,61,2],[61,3,61,12],[69,3,69,13],[35,23,36,23],[35,24,36,24],[35,25,36,25],[35,8,36,8],[35,9,36,9],[35,10,36,10],[35,11,36,11],[35,12,35,15],[35,16,36,16],[35,22,36,22],[35,5,36,5],[11,14,12,14],[11,15,12,15],[11,1,11,12],[20,0,22,0],[11,0,12,0],[20,1,20,12],[35,0,36,0],[35,1,36,1],[35,2,36,2],[35,3,36,3],[35,4,36,4],[11,16,12,16],[11,13,12,13],[35,17,35,20],[35,21,36,21],[35,6,36,6],[35,7,36,7],[11,17,12,17],[11,18,12,18],[11,19,12,19],[20,13,20,18]]}
[]
["CÁLCULOS TRIMESTRALES PARA EL MODELO 130: IRPF"]
[]
["TRIMESTRE","Ingresos Casilla [01]","Gastos Brutos","Casilla [02] Gastos con deducción","Casilla [05]","Casilla [6] Retenc.\nsoportad","Casilla [07] Pago fraccionado",null,null,"Casilla [11]","Casilla [12]","Casilla [13] Minoración deducción \"400€\"","Casilla [15]\nCompensar negativas anteriores","Casilla [17]","Casilla [18]","Casilla [19]"]
["1T",{"$f":"SUMIF(INGRESOS!$N$2:$N$471,1,INGRESOS!$F$2:$F$471)","v":0},{"$f":"SUMPRODUCT(((GASTOS!AC3:AC548)=1)*((GASTOS!$G$3:$G$548)=1)*(GASTOS!$U$3:$U$548))","v":1473.88},{"$f":"ROUND(IF((B5-C5)>=0,C5+0.05*(B5-C5),C5),2)","v":1473.88},0,{"$f":"ROUND(SUMIF(INGRESOS!$N$2:$N$471,1,INGRESOS!$K$2:$K$471),2)","v":0},{"$f":"ROUND(IF((B5-D5)>=0,0.2*(B5-D5),0)-(E5+F5),2)","v":0},null,null,null,{"$f":"IF(G5+J5>0,G5+J5,0)","v":0},{"$f":"IF(4*($B$5-$D$5)<=12000,IF(4*($B$5-$D$5)<=8000,IF(K5>400/4,400/4,K5),IF(K5>(400-0.1*(4*($B$5-$D$5)-8000))/4,(400-0.1*(4*($B$5-$D$5)-8000))/4,K5)),0)","v":0},0,{"$f":"K5-L5-M5","v":0},null,{"$f":"N5-O5","v":0}]
["2T",{"$f":"SUMIF(INGRESOS!$N$2:$N$471,2,INGRESOS!$F$2:$F$471)","v":1750},{"$f":"SUMPRODUCT(((GASTOS!$AC$3:$AC$548)=2)*((GASTOS!$G$3:$G$548)=1)*(GASTOS!$U$3:$U$548))","v":1250.78},{"$f":"ROUND(IF((B6-C6)>=0,C6+0.05*(B6-C6),C6),2)","v":1275.74},{"$f":"IF(G5>0,G5,0)","v":0},{"$f":"ROUND(SUMIF(INGRESOS!$N$2:$N$471,\"<=2\",INGRESOS!$K$2:$K$471),2)","v":0},{"$f":"ROUND(IF((B6-D6)>=0,0.2*(B6-D6),0)-(E6+F6),2)","v":94.85},null,null,null,{"$f":"IF(G6+J6>0,G6+J6,0)","v":94.85},{"$f":"IF(4*($B$5-$D$5)<=12000,IF(4*($B$5-$D$5)<=8000,IF(K6>400/4,400/4,K6),IF(K6>(400-0.1*(4*($B$5-$D$5)-8000))/4,(400-0.1*(4*($B$5-$D$5)-8000))/4,K6)),0)","v":94.85},{"$f":"IF(AND(K6-L6>0,P5<0),IF(ABS(P5)<K6-L6,ABS(P5),K6-L6),0)","v":0},{"$f":"K6-L6-M6","v":0},null,{"$f":"N6-O6","v":0}]
["3T",{"$f":"SUMIF(INGRESOS!$N$2:$N$471,3,INGRESOS!$F$2:$F$471)","v":5930},{"$f":"SUMPRODUCT(((GASTOS!$AC$3:$AC$548)=3)*((GASTOS!$G$3:$G$548)=1)*(GASTOS!$U$3:$U$548))","v":1270.73},{"$f":"ROUND(IF((B7-C7)>=0,C7+0.05*(B7-C7),C7),2)","v":1503.69},{"$f":"E6+IF(G6>0,G6,0)","v":94.85},{"$f":"ROUND(SUMIF(INGRESOS!$N$2:$N$471,\"<=3\",INGRESOS!$K$2:$K$471),2)","v":0},{"$f":"ROUND(IF((B7-D7)>=0,0.2*(B7-D7),0)-(E7+F7),2)","v":790.41},null,null,null,{"$f":"IF(G7+J7>0,G7+J7,0)","v":790.41},{"$f":"IF(4*($B$5-$D$5)<=12000,IF(4*($B$5-$D$5)<=8000,IF(K7>400/4,400/4,K7),IF(K7>(400-0.1*(4*($B$5-$D$5)-8000))/4,(400-0.1*(4*($B$5-$D$5)-8000))/4,K7)),0)","v":100},{"$f":"IF(AND(K7-L7>0,(IF(P6<0,P6,0)+IF(M6+P5<0,M6+P5,0))<0),IF(ABS(IF(P6<0,P6,0)+IF(M6+P5<0,M6+P5,0))<K7-L7,ABS(IF(P6<0,P6,0)+IF(M6+P5<0,M6+P5,0)),K7-L7),0)","v":0},{"$f":"K7-L7-M7","v":690.41},null,{"$f":"N7-O7","v":690.41}]
["4T",{"$f":"SUMIF(INGRESOS!$N$2:$N$471,4,INGRESOS!$F$2:$F$471)","v":8857},{"$f":"SUMPRODUCT(((GASTOS!$AC$3:$AC$548)=4)*((GASTOS!$G$3:$G$548)=1)*(GASTOS!$U$3:$U$548))","v":742.57999999999993},{"$f":"ROUND(IF((B8-C8)>=0,C8+0.05*(B8-C8),C8),2)","v":1148.3},{"$f":"E7+IF(G7>0,G7,0)","v":885.26},{"$f":"ROUND(SUMIF(INGRESOS!$N$2:$N$471,\"<=4\",INGRESOS!$K$2:$K$471),2)","v":0},{"$f":"ROUND(IF((B8-D8)>=0,0.2*(B8-D8),0)-(E8+F8),2)","v":656.48},null,null,null,{"$f":"IF(G8+J8>0,G8+J8,0)","v":656.48},{"$f":"IF(4*($B$5-$D$5)<=12000,IF(4*($B$5-$D$5)<=8000,IF(K8>400/4,400/4,K8),IF(K8>(400-0.1*(4*($B$5-$D$5)-8000))/4,(400-0.1*(4*($B$5-$D$5)-8000))/4,K8)),0)","v":100},{"$f":"IF(AND(K8-L8>0,SUM(M6:M7)+SUMIF(P5:P7,\"<0\")<0),IF(ABS(SUM(M6:M7)+SUMIF(P5:P7,\"<0\"))<K8-L8,ABS(SUM(M6:M7)+SUMIF(P5:P7,\"<0\")),K8-L8),0)","v":0},{"$f":"K8-L8-M8","v":556.48},null,{"$f":"N8-O8","v":556.48}]
[]
["CÁLCULOS TRIMESTRALES PARA EL MODELO 303: IVA"]
[]
["TRIMESTRE","IVA Devengado",null,null,null,null,null,null,null,null,null,null,null,"Total Base IVA Deducible [22]","Total Cuota IVA\nDeducible [23]","Casilla [38] Diferencia","Casilla [41] Cuotas a compensar trimestes anteriores","Casilla [46] Resultado\n(40-41+45)","Casilla [47]","Casilla [48] Resultado Autoliquidac"]
[null,{"$f":"\"Bases al Tipo \" & 'DATOS FISCALES'!B12 &\"%\"","v":"Bases al Tipo 21%"},{"$f":"\"Cuotas IVA al \"& 'DATOS FISCALES'!B12 & \"%\"","v":"Cuotas IVA al 21%"},{"$f":"\"Bases sujetas R.E. \" & 'DATOS FISCALES'!D12 & \"%\"","v":"Bases sujetas R.E. 0,5%"},{"$f":"\"Cuotas R.E. \" & 'DATOS FISCALES'!D12 & \"%\"","v":"Cuotas R.E. 0,5%"},{"$f":"\"Bases al Tipo \" & 'DATOS FISCALES'!B13 & \"%\"","v":"Bases al Tipo 10%"},{"$f":"\"Cuotas IVA al \" & 'DATOS FISCALES'!B13 & \"%\"","v":"Cuotas IVA al 10%"},{"$f":"\"Bases sujetas R.E. \" & 'DATOS FISCALES'!D13 & \"%\"","v":"Bases sujetas R.E. 1,4%"},{"$f":"\"Cuotas R.E. \" & 'DATOS FISCALES'!D13 & \"%\"","v":"Cuotas R.E. 1,4%"},{"$f":"\"Bases al Tipo \" & 'DATOS FISCALES'!B14 & \"%\"","v":"Bases al Tipo 4%"},{"$f":"\"Cuotas IVA al \" & 'DATOS FISCALES'!B14 & \"%\"","v":"Cuotas IVA al 4%"},{"$f":"\"Bases sujetas R.E. \" & 'DATOS FISCALES'!D14 & \"%\"","v":"Bases sujetas R.E. 5,2%"},{"$f":"\"Cuotas R.E. \" & 'DATOS FISCALES'!D14 & \"%\"","v":"Cuotas R.E. 5,2%"}]
["1T",{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=1)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$12)*(INGRESOS!$Q$2:$Q$471=\"CPS\")*INGRESOS!$F$2:$F$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=1)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$12)*(INGRESOS!$Q$2:$Q$471=\"CPS\")*INGRESOS!$I$2:$I$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=1)*(INGRESOS!$H$2:$H$471='DATOS FISCALES'!$D$12)*INGRESOS!$F$2:$F$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=1)*(INGRESOS!$H$2:$H$471='DATOS FISCALES'!$D$12)*INGRESOS!$J$2:$J$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=1)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$13)*INGRESOS!$F$2:$F$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=1)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$13)*INGRESOS!$I$2:$I$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=1)*(INGRESOS!$H$2:$H$471='DATOS FISCALES'!$D$13)*INGRESOS!$F$2:$F$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=1)*(INGRESOS!$H$2:$H$471='DATOS FISCALES'!$D$13)*INGRESOS!$J$2:$J$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=1)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$14)*INGRESOS!$F$2:$F$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=1)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$14)*INGRESOS!$I$2:$I$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=1)*(INGRESOS!$H$2:$H$471='DATOS FISCALES'!$D$14)*INGRESOS!$F$2:$F$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=1)*(INGRESOS!$H$2:$H$471='DATOS FISCALES'!$D$14)*INGRESOS!$J$2:$J$471)","v":0},{"$f":"SUMIF(GASTOS!AC2:AC548,1,GASTOS!V2:V548)","v":1139.04},{"$f":"SUMPRODUCT((GASTOS!$G$3:$G$548=1)*(GASTOS!$AC$3:$AC$548=1)*GASTOS!$X$3:$X$548)","v":231.99999999999997},{"$f":"(C14+G14+K14)+(E14+I14+M14)-O14","v":-231.99999999999997},null,{"$f":"P14-Q14","v":-231.99999999999997},null,{"$f":"R14-S14","v":-231.99999999999997}]
["2T",{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=2)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$12)*(INGRESOS!$Q$2:$Q$471=\"CPS\")*INGRESOS!$F$2:$F$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=2)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$12)*(INGRESOS!$Q$2:$Q$471=\"CPS\")*INGRESOS!$I$2:$I$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=2)*(INGRESOS!$H$2:$H$471='DATOS FISCALES'!$D$12)*INGRESOS!$F$2:$F$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=2)*(INGRESOS!$H$2:$H$471='DATOS FISCALES'!$D$12)*INGRESOS!$J$2:$J$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=2)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$13)*INGRESOS!$F$2:$F$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=2)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$13)*INGRESOS!$I$2:$I$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=2)*(INGRESOS!$H$2:$H$471='DATOS FISCALES'!$D$13)*INGRESOS!$F$2:$F$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=2)*(INGRESOS!$H$2:$H$471='DATOS FISCALES'!$D$13)*INGRESOS!$J$2:$J$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=2)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$14)*INGRESOS!$F$2:$F$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=2)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$14)*INGRESOS!$I$2:$I$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=2)*(INGRESOS!$H$2:$H$471='DATOS FISCALES'!$D$14)*INGRESOS!$F$2:$F$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=2)*(INGRESOS!$H$2:$H$471='DATOS FISCALES'!$D$14)*INGRESOS!$J$2:$J$471)","v":0},{"$f":"SUMIF(GASTOS!AC2:AC549,2,GASTOS!V2:V549)","v":1034.26},{"$f":"SUMPRODUCT((GASTOS!$G$3:$G$548=1)*(GASTOS!$AC$3:$AC$548=2)*GASTOS!$X$3:$X$548)","v":217.21},{"$f":"(C15+G15+K15)+(E15+I15+M15)-O15","v":-217.21},{"$f":"IF(R14<0,ABS(R14),0)","v":231.99999999999997},{"$f":"P15-Q15","v":-449.21},null,{"$f":"R15-S15","v":-449.21}]
["3T",{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=3)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$12)*(INGRESOS!$Q$2:$Q$471=\"CPS\")*INGRESOS!$F$2:$F$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=3)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$12)*(INGRESOS!$Q$2:$Q$471=\"CPS\")*INGRESOS!$I$2:$I$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=3)*(INGRESOS!$H$2:$H$471='DATOS FISCALES'!$D$12)*INGRESOS!$F$2:$F$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=3)*(INGRESOS!$H$2:$H$471='DATOS FISCALES'!$D$12)*INGRESOS!$J$2:$J$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=3)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$13)*INGRESOS!$F$2:$F$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=3)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$13)*INGRESOS!$I$2:$I$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=3)*(INGRESOS!$H$2:$H$471='DATOS FISCALES'!$D$13)*INGRESOS!$F$2:$F$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=3)*(INGRESOS!$H$2:$H$471='DATOS FISCALES'!$D$13)*INGRESOS!$J$2:$J$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=3)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$14)*INGRESOS!$F$2:$F$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=3)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$14)*INGRESOS!$I$2:$I$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=3)*(INGRESOS!$H$2:$H$471='DATOS FISCALES'!$D$14)*INGRESOS!$F$2:$F$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=3)*(INGRESOS!$H$2:$H$471='DATOS FISCALES'!$D$14)*INGRESOS!$J$2:$J$471)","v":0},{"$f":"SUMPRODUCT((GASTOS!$AC$3:$AC$548=3)*(GASTOS!$W$3:$W$548>0)*GASTOS!$V$3:$V$548)","v":1181.23},{"$f":"SUMIF(GASTOS!$AC$3:$AC$548,3,GASTOS!$X$3:$X$548)","v":250.47000000000003},{"$f":"(C16+G16+K16)+(E16+I16+M16)-O16","v":-250.47000000000003},{"$f":"IF(R15<0,ABS(R15),0)","v":449.21},{"$f":"P16-Q16","v":-699.68000000000006},null,{"$f":"R16-S16","v":-699.68000000000006}]
["4T",{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=4)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$12)*(INGRESOS!$Q$2:$Q$471=\"CPS\")*INGRESOS!$F$2:$F$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=4)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$12)*(INGRESOS!$Q$2:$Q$471=\"CPS\")*INGRESOS!$I$2:$I$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=4)*(INGRESOS!$H$2:$H$471='DATOS FISCALES'!$D$12)*INGRESOS!$F$2:$F$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=4)*(INGRESOS!$H$2:$H$471='DATOS FISCALES'!$D$12)*INGRESOS!$J$2:$J$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=4)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$13)*INGRESOS!$F$2:$F$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=4)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$13)*INGRESOS!$I$2:$I$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=4)*(INGRESOS!$H$2:$H$471='DATOS FISCALES'!$D$13)*INGRESOS!$F$2:$F$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=4)*(INGRESOS!$H$2:$H$471='DATOS FISCALES'!$D$13)*INGRESOS!$J$2:$J$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=4)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$14)*INGRESOS!$F$2:$F$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=4)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$14)*INGRESOS!$I$2:$I$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=4)*(INGRESOS!$H$2:$H$471='DATOS FISCALES'!$D$14)*INGRESOS!$F$2:$F$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=4)*(INGRESOS!$H$2:$H$471='DATOS FISCALES'!$D$14)*INGRESOS!$J$2:$J$471)","v":0},{"$f":"SUMPRODUCT((GASTOS!$AC$3:$AC$548=4)*(GASTOS!$W$3:$W$548>0)*GASTOS!$V$3:$V$548)","v":655.88000000000011},{"$f":"SUMIF(GASTOS!$AC$3:$AC$548,4,GASTOS!$X$3:$X$548)","v":139.82},{"$f":"(C17+G17+K17)+(E17+I17+M17)-O17","v":-139.82},{"$f":"IF(R16<0,ABS(R16),0)","v":699.68000000000006},{"$f":"P17-Q17","v":-839.5},null,{"$f":"R17-S17","v":-839.5}]
[]
["CÁLCULOS PARA EL MODELO 390"]
[]
["RESUMEN ANUAL IVA","IVA Devengado",null,null,null,null,null,null,null,null,null,null,null,"IVA Deducible"]
[null,{"$f":"\"Bases al Tipo \" & 'DATOS FISCALES'!B12 &\"%\"","v":"Bases al Tipo 21%"},{"$f":"\"Cuota IVA al \"& 'DATOS FISCALES'!B12 & \"%\"","v":"Cuota IVA al 21%"},{"$f":"\"Bases sujetas R.E. \" & 'DATOS FISCALES'!D12 & \"%\"","v":"Bases sujetas R.E. 0,5%"},{"$f":"\"Cuotas R.E. \" & 'DATOS FISCALES'!D12 & \"%\"","v":"Cuotas R.E. 0,5%"},{"$f":"\"Bases al Tipo \" & 'DATOS FISCALES'!B13 & \"%\"","v":"Bases al Tipo 10%"},{"$f":"\"Cuotas IVA al \" & 'DATOS FISCALES'!B13 & \"%\"","v":"Cuotas IVA al 10%"},{"$f":"\"Bases sujetas R.E. \" & 'DATOS FISCALES'!D13 & \"%\"","v":"Bases sujetas R.E. 1,4%"},{"$f":"\"Cuotas R.E. \" & 'DATOS FISCALES'!D13 & \"%\"","v":"Cuotas R.E. 1,4%"},{"$f":"\"Bases al Tipo \" & 'DATOS FISCALES'!B14 & \"%\"","v":"Bases al Tipo 4%"},{"$f":"\"Cuotas IVA al \" & 'DATOS FISCALES'!B14 & \"%\"","v":"Cuotas IVA al 4%"},{"$f":"\"Bases sujetas R.E. \" & 'DATOS FISCALES'!D14 & \"%\"","v":"Bases sujetas R.E. 5,2%"},{"$f":"\"Cuotas R.E. \" & 'DATOS FISCALES'!D14 & \"%\"","v":"Cuotas R.E. 5,2%"},{"$f":"\"Bases al Tipo \" & 'DATOS FISCALES'!B12 &\"%\"","v":"Bases al Tipo 21%"},{"$f":"\"Cuota IVA al \"& 'DATOS FISCALES'!B12 & \"%\"","v":"Cuota IVA al 21%"},{"$f":"\"Bases al Tipo \" & 'DATOS FISCALES'!B13 & \"%\"","v":"Bases al Tipo 10%"},{"$f":"\"Cuota IVA al \" & 'DATOS FISCALES'!B13 & \"%\"","v":"Cuota IVA al 10%"},{"$f":"\"Bases al Tipo \" & 'DATOS FISCALES'!B14 & \"%\"","v":"Bases al Tipo 4%"},{"$f":"\"Cuota IVA al \" & 'DATOS FISCALES'!B14 & \"%\"","v":"Cuota IVA al 4%"}]
[null,{"$f":"SUM(B14:B17)","v":0},{"$f":"SUM(C14:C17)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(GASTOS!$W$3:$W$548,'DATOS FISCALES'!B12,GASTOS!$V$3:$V$548)","v":3965.3100000000004},{"$f":"SUMIF(GASTOS!$W$3:$W$548,'DATOS FISCALES'!B12,GASTOS!$X$3:$X$548)","v":832.76999999999975},{"$f":"SUMIF(GASTOS!$W$3:$W$548,'DATOS FISCALES'!B13,GASTOS!$V$3:$V$548)","v":0},{"$f":"SUMIF(GASTOS!$W$3:$W$548,'DATOS FISCALES'!B13,GASTOS!$X$3:$X$548)","v":0},{"$f":"SUMIF(GASTOS!$W$3:$W$548,'DATOS FISCALES'!B14,GASTOS!$V$3:$V$548)","v":0},{"$f":"SUMIF(GASTOS!$W$3:$W$548,'DATOS FISCALES'!B14,GASTOS!$X$3:$X$548)","v":0}]
[]
["CÁCULOS TRIMESTRALES PARA EL MODELO 115: IRPF ARRENDAMIENTOS"]
["Cálculos del Modelo 115 aportados por un usuario anónimo. Agradecemos su aportación"]
["TRIMESTRE","Casilla (2) Base Retención","% Retención","Casilla (3) Importe Retención","Casilla (5) Total Retención"]
["1T",{"$f":"SUMIF(GASTOS!$AC$3:$AC$548,1,GASTOS!$L$3:$L$548)","v":0},0.21,{"$f":"B28*C28","v":0},{"$f":"D28","v":0}]
["2T",{"$f":"SUMIF(GASTOS!$AC$3:$AC$548,2,GASTOS!$L$3:$L$548)","v":0},0.21,{"$f":"B29*C29","v":0},{"$f":"D29","v":0}]
["3T",{"$f":"SUMIF(GASTOS!$AC$3:$AC$548,3,GASTOS!$L$3:$L$548)","v":0},0.21,{"$f":"B30*C30","v":0},{"$f":"D30","v":0}]
["4T",{"$f":"SUMIF(GASTOS!$AC$3:$AC$548,4,GASTOS!$L$3:$L$548)","v":0},0.21,{"$f":"B31*C31","v":0},{"$f":"D31","v":0}]
["TOTAL DECLARACIÓN ANUAL",{"$f":"SUM(B28:B31)","v":0},0.21,{"$f":"B32*C32","v":0},{"$f":"SUM(E28:E31)","v":0}]
[]
["CÁLCULOS PARA EL MODELO 347"]
[]
["Nº Declarado","Libro","NIF declarado","NIF representante","Apellidos y nombre o razón social","Provincia (Código)","País (Código)","Clave  de  operación","Arrendamiento local negocio","Aviso deber de cumplir \"hoja anexo\"","Importe percibido en metálico","Importe anual de las operaciones","Importe trimestral de las operaciones",null,null,null,"Importe anual transmisiones inmuebles sujetas IVA","Importe trimestral percibido por transmisiones de inmuebles sujetas a IVA",null,null,null,"Importe anual transmisiones inmuebles sujetas IVA","Nº total personas y entidades en las hojas interiores [01]","Importe total anual operaciones en las hojas interiores [02]","Nº total inmuebles en la hoja anexo de arrend. locales de negocio [03]","Importe total operaciones hoja anexo arrend. Locales negocio [04]"]
[null,null,null,null,null,null,null,null,null,null,null,null,"1 T","2 T","3 T","4 T",null,"1 T","2 T","3 T","4 T"]
[1,{"$f":"IF(NOT(ISERROR(MATCH(A38,INGRESOS!$O$1:$O$471,0))),\"INGRESOS\",IF(NOT(ISERROR(MATCH(A38,GASTOS!$AD$2:$AD$548,0))),\"GASTOS\",\"\"))","v":"INGRESOS"},{"$f":"IF(B38=\"INGRESOS\",INDEX(INGRESOS!$A$1:$O$471,MATCH(A38,INGRESOS!$O$1:$O$471,0),COLUMN(INGRESOS!D1)),IF(B38=\"GASTOS\",INDEX(GASTOS!$A$2:$AD$548,MATCH(A38,GASTOS!$AD$2:$AD$548,0),COLUMN(INGRESOS!$D$1)),\"\"))","v":"A28791069"},null,{"$f":"IF(B38<>\"\",IF(B38=\"INGRESOS\",INDEX(CLIENTES!$A$1:$K$1001,MATCH(C38,CLIENTES!$B$1:$B$1001,0),COLUMN(CLIENTES!$A$1)),INDEX(PROVEEDORES!$A$1:$K$1000,MATCH(C38,PROVEEDORES!$B$1:$B$1000,0),COLUMN(PROVEEDORES!$A$1))),\"\")","v":"KONE ELEVADORES, S.A."},{"$f":"IF(B38<>\"\",IF(\"\"=IF(B38=\"INGRESOS\",VLOOKUP(C38,CLIENTES!$B$1:$C$1001,2,FALSE),VLOOKUP(C38,PROVEEDORES!$B$1:$C$1000,2,FALSE)),\"FALTA\",VLOOKUP(IF(B38=\"INGRESOS\",VLOOKUP(C38,CLIENTES!$B$1:$C$1001,2,FALSE),VLOOKUP(C38,PROVEEDORES!$B$1:$C$1000,2,FALSE)),'DATOS FISCALES'!$E$19:$F$71,2,FALSE)),\"\")","v":28},{"$f":"IF(F38=99,\"introducir código de país\",\"\")","v":""},{"$f":"IF(B38<>\"\",IF(B38=\"INGRESOS\",\"B\",IF(B38=\"GASTOS\",\"A\",\"¿?\")),\"\")","v":"B"},{"$f":"IF(B38<>\"\",IF(B38=\"INGRESOS\",VLOOKUP(C38,CLIENTES!$B$2:$E$1001,3,FALSE),VLOOKUP(C38,PROVEEDORES!$B$2:$E$1000,3,FALSE)),\"\")","v":0},{"$f":"IF(AND(B38=\"INGRESOS\",I38>0),\"AVISO_ANEXO\",\"\")","v":""},{"$f":"IF(B38<>\"\",IF(B38=\"INGRESOS\",VLOOKUP(C38,CLIENTES!$B$2:$E$1001,4,FALSE),VLOOKUP(C38,PROVEEDORES!$B$2:$E$1000,4,FALSE)),0)","v":0},{"$f":"SUM(M38:P38)","v":17892.27},{"$f":"IF(B38<>\"\",IF(B38=\"INGRESOS\",SUMPRODUCT((INGRESOS!$N$2:$N$471=1)*(INGRESOS!$O$2:$O$471=A38)*INGRESOS!$F$2:$F$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=1)*(INGRESOS!$O$2:$O$471=A38)*INGRESOS!$I$2:$I$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=1)*(INGRESOS!$O$2:$O$471=A38)*INGRESOS!$J$2:$J$471),SUMPRODUCT((GASTOS!$AC$3:$AC$548=1)*(GASTOS!$AD$3:$AD$548=A38)*GASTOS!$V$3:$V$548)+SUMPRODUCT((GASTOS!$AC$3:$AC$548=1)*(GASTOS!$AD$3:$AD$548=A38)*GASTOS!$X$3:$X$548)),0)","v":0},{"$f":"IF(B38<>\"\",IF(B38=\"INGRESOS\",SUMPRODUCT((INGRESOS!$N$2:$N$471=2)*(INGRESOS!$O$2:$O$471=A38)*INGRESOS!$F$2:$F$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=2)*(INGRESOS!$O$2:$O$471=A38)*INGRESOS!$I$2:$I$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=2)*(INGRESOS!$O$2:$O$471=A38)*INGRESOS!$J$2:$J$471),SUMPRODUCT((GASTOS!$AC$3:$AC$548=2)*(GASTOS!$AD$3:$AD$548=A38)*GASTOS!$V$3:$V$548)+SUMPRODUCT((GASTOS!$AC$3:$AC$548=2)*(GASTOS!$AD$3:$AD$548=A38)*GASTOS!$X$3:$X$548)),0)","v":0},{"$f":"IF(B38<>\"\",IF(B38=\"INGRESOS\",SUMPRODUCT((INGRESOS!$N$2:$N$471=3)*(INGRESOS!$O$2:$O$471=A38)*INGRESOS!$F$2:$F$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=3)*(INGRESOS!$O$2:$O$471=A38)*INGRESOS!$I$2:$I$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=3)*(INGRESOS!$O$2:$O$471=A38)*INGRESOS!$J$2:$J$471),SUMPRODUCT((GASTOS!$AC$3:$AC$548=3)*(GASTOS!$AD$3:$AD$548=A38)*GASTOS!$V$3:$V$548)+SUMPRODUCT((GASTOS!$AC$3:$AC$548=3)*(GASTOS!$AD$3:$AD$548=A38)*GASTOS!$X$3:$X$548)),0)","v":7175.3},{"$f":"IF(B38<>\"\",IF(B38=\"INGRESOS\",SUMPRODUCT((INGRESOS!$N$2:$N$471=4)*(INGRESOS!$O$2:$O$471=A38)*INGRESOS!$F$2:$F$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=4)*(INGRESOS!$O$2:$O$471=A38)*INGRESOS!$I$2:$I$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=4)*(INGRESOS!$O$2:$O$471=A38)*INGRESOS!$J$2:$J$471),SUMPRODUCT((GASTOS!$AC$3:$AC$548=4)*(GASTOS!$AD$3:$AD$548=A38)*GASTOS!$V$3:$V$548)+SUMPRODUCT((GASTOS!$AC$3:$AC$548=4)*(GASTOS!$AD$3:$AD$548=A38)*GASTOS!$X$3:$X$548)),0)","v":10716.97},null,null,null,null,null,null,{"$f":"COUNTIF(B38:B53,\">\"\"\")","v":1},{"$f":"SUM(L38:L53,Q38:Q53)","v":17892.27}]
[2,{"$f":"IF(NOT(ISERROR(MATCH(A39,INGRESOS!$O$1:$O$471,0))),\"INGRESOS\",IF(NOT(ISERROR(MATCH(A39,GASTOS!$AD$2:$AD$548,0))),\"GASTOS\",\"\"))","v":""},{"$f":"IF(B39=\"INGRESOS\",INDEX(INGRESOS!$A$1:$O$471,MATCH(A39,INGRESOS!$O$1:$O$471,0),COLUMN(INGRESOS!#REF!)),IF(B39=\"GASTOS\",INDEX(GASTOS!$A$2:$AD$548,MATCH(A39,GASTOS!$AD$2:$AD$548,0),COLUMN(INGRESOS!$D$1)),\"\"))","v":""},null,{"$f":"IF(B39<>\"\",IF(B39=\"INGRESOS\",INDEX(CLIENTES!$A$1:$K$1001,MATCH(C39,CLIENTES!$B$1:$B$1001,0),COLUMN(CLIENTES!$A$1)),INDEX(PROVEEDORES!$A$1:$K$1000,MATCH(C39,PROVEEDORES!$B$1:$B$1000,0),COLUMN(PROVEEDORES!$A$1))),\"\")","v":""},{"$f":"IF(B39<>\"\",IF(\"\"=IF(B39=\"INGRESOS\",VLOOKUP(C39,CLIENTES!$B$1:$C$1001,2,FALSE),VLOOKUP(C39,PROVEEDORES!$B$1:$C$1000,2,FALSE)),\"FALTA\",VLOOKUP(IF(B39=\"INGRESOS\",VLOOKUP(C39,CLIENTES!$B$1:$C$1001,2,FALSE),VLOOKUP(C39,PROVEEDORES!$B$1:$C$1000,2,FALSE)),'DATOS FISCALES'!$E$19:$F$71,2,FALSE)),\"\")","v":""},{"$f":"IF(F39=99,\"introducir código de país\",\"\")","v":""},{"$f":"IF(B39<>\"\",IF(B39=\"INGRESOS\",\"B\",IF(B39=\"GASTOS\",\"A\",\"¿?\")),\"\")","v":""},{"$f":"IF(B39<>\"\",IF(B39=\"INGRESOS\",VLOOKUP(C39,CLIENTES!$B$2:$E$1001,3,FALSE),VLOOKUP(C39,PROVEEDORES!$B$2:$E$1000,3,FALSE)),\"\")","v":""},{"$f":"IF(AND(B39=\"INGRESOS\",I39>0),\"AVISO_ANEXO\",\"\")","v":""},{"$f":"IF(B39<>\"\",IF(B39=\"INGRESOS\",VLOOKUP(C39,CLIENTES!$B$2:$E$1001,4,FALSE),VLOOKUP(C39,PROVEEDORES!$B$2:$E$1000,4,FALSE)),0)","v":0},{"$f":"SUM(M39:P39)","v":0},{"$f":"IF(B39<>\"\",IF(B39=\"INGRESOS\",SUMPRODUCT((INGRESOS!$N$2:$N$471=1)*(INGRESOS!$O$2:$O$471=A39)*INGRESOS!$F$2:$F$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=1)*(INGRESOS!$O$2:$O$471=A39)*INGRESOS!$I$2:$I$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=1)*(INGRESOS!$O$2:$O$471=A39)*INGRESOS!$J$2:$J$471),SUMPRODUCT((GASTOS!$AC$3:$AC$548=1)*(GASTOS!$AD$3:$AD$548=A39)*GASTOS!$V$3:$V$548)+SUMPRODUCT((GASTOS!$AC$3:$AC$548=1)*(GASTOS!$AD$3:$AD$548=A39)*GASTOS!$X$3:$X$548)),0)","v":0},{"$f":"IF(B39<>\"\",IF(B39=\"INGRESOS\",SUMPRODUCT((INGRESOS!$N$2:$N$471=2)*(INGRESOS!$O$2:$O$471=A39)*INGRESOS!$F$2:$F$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=2)*(INGRESOS!$O$2:$O$471=A39)*INGRESOS!$I$2:$I$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=2)*(INGRESOS!$O$2:$O$471=A39)*INGRESOS!$J$2:$J$471),SUMPRODUCT((GASTOS!$AC$3:$AC$548=2)*(GASTOS!$AD$3:$AD$548=A39)*GASTOS!$V$3:$V$548)+SUMPRODUCT((GASTOS!$AC$3:$AC$548=2)*(GASTOS!$AD$3:$AD$548=A39)*GASTOS!$X$3:$X$548)),0)","v":0},{"$f":"IF(B39<>\"\",IF(B39=\"INGRESOS\",SUMPRODUCT((INGRESOS!$N$2:$N$471=3)*(INGRESOS!$O$2:$O$471=A39)*INGRESOS!$F$2:$F$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=3)*(INGRESOS!$O$2:$O$471=A39)*INGRESOS!$I$2:$I$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=3)*(INGRESOS!$O$2:$O$471=A39)*INGRESOS!$J$2:$J$471),SUMPRODUCT((GASTOS!$AC$3:$AC$548=3)*(GASTOS!$AD$3:$AD$548=A39)*GASTOS!$V$3:$V$548)+SUMPRODUCT((GASTOS!$AC$3:$AC$548=3)*(GASTOS!$AD$3:$AD$548=A39)*GASTOS!$X$3:$X$548)),0)","v":0},{"$f":"IF(B39<>\"\",IF(B39=\"INGRESOS\",SUMPRODUCT((INGRESOS!$N$2:$N$471=4)*(INGRESOS!$O$2:$O$471=A39)*INGRESOS!$F$2:$F$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=4)*(INGRESOS!$O$2:$O$471=A39)*INGRESOS!$I$2:$I$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=4)*(INGRESOS!$O$2:$O$471=A39)*INGRESOS!$J$2:$J$471),SUMPRODUCT((GASTOS!$AC$3:$AC$548=4)*(GASTOS!$AD$3:$AD$548=A39)*GASTOS!$V$3:$V$548)+SUMPRODUCT((GASTOS!$AC$3:$AC$548=4)*(GASTOS!$AD$3:$AD$548=A39)*GASTOS!$X$3:$X$548)),0)","v":0}]
[3,{"$f":"IF(NOT(ISERROR(MATCH(A40,INGRESOS!$O$1:$O$471,0))),\"INGRESOS\",IF(NOT(ISERROR(MATCH(A40,GASTOS!$AD$2:$AD$548,0))),\"GASTOS\",\"\"))","v":""},{"$f":"IF(B40=\"INGRESOS\",INDEX(INGRESOS!$A$1:$O$471,MATCH(A40,INGRESOS!$O$1:$O$471,0),COLUMN(INGRESOS!#REF!)),IF(B40=\"GASTOS\",INDEX(GASTOS!$A$2:$AD$548,MATCH(A40,GASTOS!$AD$2:$AD$548,0),COLUMN(INGRESOS!$D$1)),\"\"))","v":""},null,{"$f":"IF(B40<>\"\",IF(B40=\"INGRESOS\",INDEX(CLIENTES!$A$1:$K$1001,MATCH(C40,CLIENTES!$B$1:$B$1001,0),COLUMN(CLIENTES!$A$1)),INDEX(PROVEEDORES!$A$1:$K$1000,MATCH(C40,PROVEEDORES!$B$1:$B$1000,0),COLUMN(PROVEEDORES!$A$1))),\"\")","v":""},{"$f":"IF(B40<>\"\",IF(\"\"=IF(B40=\"INGRESOS\",VLOOKUP(C40,CLIENTES!$B$1:$C$1001,2,FALSE),VLOOKUP(C40,PROVEEDORES!$B$1:$C$1000,2,FALSE)),\"FALTA\",VLOOKUP(IF(B40=\"INGRESOS\",VLOOKUP(C40,CLIENTES!$B$1:$C$1001,2,FALSE),VLOOKUP(C40,PROVEEDORES!$B$1:$C$1000,2,FALSE)),'DATOS FISCALES'!$E$19:$F$71,2,FALSE)),\"\")","v":""},"","",{"$f":"IF(B40<>\"\",IF(B40=\"INGRESOS\",VLOOKUP(C40,CLIENTES!$B$2:$E$1001,3,FALSE),VLOOKUP(C40,PROVEEDORES!$B$2:$E$1000,3,FALSE)),\"\")","v":""},"",{"$f":"IF(B40<>\"\",IF(B40=\"INGRESOS\",VLOOKUP(C40,CLIENTES!$B$2:$E$1001,4,FALSE),VLOOKUP(C40,PROVEEDORES!$B$2:$E$1000,4,FALSE)),0)","v":0},0,{"$f":"IF(B40<>\"\",IF(B40=\"INGRESOS\",SUMPRODUCT((INGRESOS!$N$2:$N$471=1)*(INGRESOS!$O$2:$O$471=A40)*INGRESOS!$F$2:$F$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=1)*(INGRESOS!$O$2:$O$471=A40)*INGRESOS!$I$2:$I$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=1)*(INGRESOS!$O$2:$O$471=A40)*INGRESOS!$J$2:$J$471),SUMPRODUCT((GASTOS!$AC$3:$AC$548=1)*(GASTOS!$AD$3:$AD$548=A40)*GASTOS!$V$3:$V$548)+SUMPRODUCT((GASTOS!$AC$3:$AC$548=1)*(GASTOS!$AD$3:$AD$548=A40)*GASTOS!$X$3:$X$548)),0)","v":0},{"$f":"IF(B40<>\"\",IF(B40=\"INGRESOS\",SUMPRODUCT((INGRESOS!$N$2:$N$471=2)*(INGRESOS!$O$2:$O$471=A40)*INGRESOS!$F$2:$F$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=2)*(INGRESOS!$O$2:$O$471=A40)*INGRESOS!$I$2:$I$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=2)*(INGRESOS!$O$2:$O$471=A40)*INGRESOS!$J$2:$J$471),SUMPRODUCT((GASTOS!$AC$3:$AC$548=2)*(GASTOS!$AD$3:$AD$548=A40)*GASTOS!$V$3:$V$548)+SUMPRODUCT((GASTOS!$AC$3:$AC$548=2)*(GASTOS!$AD$3:$AD$548=A40)*GASTOS!$X$3:$X$548)),0)","v":0},{"$f":"IF(B40<>\"\",IF(B40=\"INGRESOS\",SUMPRODUCT((INGRESOS!$N$2:$N$471=3)*(INGRESOS!$O$2:$O$471=A40)*INGRESOS!$F$2:$F$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=3)*(INGRESOS!$O$2:$O$471=A40)*INGRESOS!$I$2:$I$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=3)*(INGRESOS!$O$2:$O$471=A40)*INGRESOS!$J$2:$J$471),SUMPRODUCT((GASTOS!$AC$3:$AC$548=3)*(GASTOS!$AD$3:$AD$548=A40)*GASTOS!$V$3:$V$548)+SUMPRODUCT((GASTOS!$AC$3:$AC$548=3)*(GASTOS!$AD$3:$AD$548=A40)*GASTOS!$X$3:$X$548)),0)","v":0},{"$f":"IF(B40<>\"\",IF(B40=\"INGRESOS\",SUMPRODUCT((INGRESOS!$N$2:$N$471=4)*(INGRESOS!$O$2:$O$471=A40)*INGRESOS!$F$2:$F$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=4)*(INGRESOS!$O$2:$O$471=A40)*INGRESOS!$I$2:$I$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=4)*(INGRESOS!$O$2:$O$471=A40)*INGRESOS!$J$2:$J$471),SUMPRODUCT((GASTOS!$AC$3:$AC$548=4)*(GASTOS!$AD$3:$AD$548=A40)*GASTOS!$V$3:$V$548)+SUMPRODUCT((GASTOS!$AC$3:$AC$548=4)*(GASTOS!$AD$3:$AD$548=A40)*GASTOS!$X$3:$X$548)),0)","v":0}]
[4,{"$f":"IF(NOT(ISERROR(MATCH(A41,INGRESOS!$O$1:$O$471,0))),\"INGRESOS\",IF(NOT(ISERROR(MATCH(A41,GASTOS!$AD$2:$AD$548,0))),\"GASTOS\",\"\"))","v":""},{"$f":"IF(B41=\"INGRESOS\",INDEX(INGRESOS!$A$1:$O$471,MATCH(A41,INGRESOS!$O$1:$O$471,0),COLUMN(INGRESOS!#REF!)),IF(B41=\"GASTOS\",INDEX(GASTOS!$A$2:$AD$548,MATCH(A41,GASTOS!$AD$2:$AD$548,0),COLUMN(INGRESOS!$D$1)),\"\"))","v":""},null,{"$f":"IF(B41<>\"\",IF(B41=\"INGRESOS\",INDEX(CLIENTES!$A$1:$K$1001,MATCH(C41,CLIENTES!$B$1:$B$1001,0),COLUMN(CLIENTES!$A$1)),INDEX(PROVEEDORES!$A$1:$K$1000,MATCH(C41,PROVEEDORES!$B$1:$B$1000,0),COLUMN(PROVEEDORES!$A$1))),\"\")","v":""},{"$f":"IF(B41<>\"\",IF(\"\"=IF(B41=\"INGRESOS\",VLOOKUP(C41,CLIENTES!$B$1:$C$1001,2,FALSE),VLOOKUP(C41,PROVEEDORES!$B$1:$C$1000,2,FALSE)),\"FALTA\",VLOOKUP(IF(B41=\"INGRESOS\",VLOOKUP(C41,CLIENTES!$B$1:$C$1001,2,FALSE),VLOOKUP(C41,PROVEEDORES!$B$1:$C$1000,2,FALSE)),'DATOS FISCALES'!$E$19:$F$71,2,FALSE)),\"\")","v":""},"","",{"$f":"IF(B41<>\"\",IF(B41=\"INGRESOS\",VLOOKUP(C41,CLIENTES!$B$2:$E$1001,3,FALSE),VLOOKUP(C41,PROVEEDORES!$B$2:$E$1000,3,FALSE)),\"\")","v":""},"",{"$f":"IF(B41<>\"\",IF(B41=\"INGRESOS\",VLOOKUP(C41,CLIENTES!$B$2:$E$1001,4,FALSE),VLOOKUP(C41,PROVEEDORES!$B$2:$E$1000,4,FALSE)),0)","v":0},0,{"$f":"IF(B41<>\"\",IF(B41=\"INGRESOS\",SUMPRODUCT((INGRESOS!$N$2:$N$471=1)*(INGRESOS!$O$2:$O$471=A41)*INGRESOS!$F$2:$F$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=1)*(INGRESOS!$O$2:$O$471=A41)*INGRESOS!$I$2:$I$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=1)*(INGRESOS!$O$2:$O$471=A41)*INGRESOS!$J$2:$J$471),SUMPRODUCT((GASTOS!$AC$3:$AC$548=1)*(GASTOS!$AD$3:$AD$548=A41)*GASTOS!$V$3:$V$548)+SUMPRODUCT((GASTOS!$AC$3:$AC$548=1)*(GASTOS!$AD$3:$AD$548=A41)*GASTOS!$X$3:$X$548)),0)","v":0},{"$f":"IF(B41<>\"\",IF(B41=\"INGRESOS\",SUMPRODUCT((INGRESOS!$N$2:$N$471=2)*(INGRESOS!$O$2:$O$471=A41)*INGRESOS!$F$2:$F$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=2)*(INGRESOS!$O$2:$O$471=A41)*INGRESOS!$I$2:$I$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=2)*(INGRESOS!$O$2:$O$471=A41)*INGRESOS!$J$2:$J$471),SUMPRODUCT((GASTOS!$AC$3:$AC$548=2)*(GASTOS!$AD$3:$AD$548=A41)*GASTOS!$V$3:$V$548)+SUMPRODUCT((GASTOS!$AC$3:$AC$548=2)*(GASTOS!$AD$3:$AD$548=A41)*GASTOS!$X$3:$X$548)),0)","v":0},{"$f":"IF(B41<>\"\",IF(B41=\"INGRESOS\",SUMPRODUCT((INGRESOS!$N$2:$N$471=3)*(INGRESOS!$O$2:$O$471=A41)*INGRESOS!$F$2:$F$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=3)*(INGRESOS!$O$2:$O$471=A41)*INGRESOS!$I$2:$I$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=3)*(INGRESOS!$O$2:$O$471=A41)*INGRESOS!$J$2:$J$471),SUMPRODUCT((GASTOS!$AC$3:$AC$548=3)*(GASTOS!$AD$3:$AD$548=A41)*GASTOS!$V$3:$V$548)+SUMPRODUCT((GASTOS!$AC$3:$AC$548=3)*(GASTOS!$AD$3:$AD$548=A41)*GASTOS!$X$3:$X$548)),0)","v":0},{"$f":"IF(B41<>\"\",IF(B41=\"INGRESOS\",SUMPRODUCT((INGRESOS!$N$2:$N$471=4)*(INGRESOS!$O$2:$O$471=A41)*INGRESOS!$F$2:$F$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=4)*(INGRESOS!$O$2:$O$471=A41)*INGRESOS!$I$2:$I$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=4)*(INGRESOS!$O$2:$O$471=A41)*INGRESOS!$J$2:$J$471),SUMPRODUCT((GASTOS!$AC$3:$AC$548=4)*(GASTOS!$AD$3:$AD$548=A41)*GASTOS!$V$3:$V$548)+SUMPRODUCT((GASTOS!$AC$3:$AC$548=4)*(GASTOS!$AD$3:$AD$548=A41)*GASTOS!$X$3:$X$548)),0)","v":0}]
[5,{"$f":"IF(NOT(ISERROR(MATCH(A42,INGRESOS!$O$1:$O$471,0))),\"INGRESOS\",IF(NOT(ISERROR(MATCH(A42,GASTOS!$AD$2:$AD$548,0))),\"GASTOS\",\"\"))","v":""},{"$f":"IF(B42=\"INGRESOS\",INDEX(INGRESOS!$A$1:$O$471,MATCH(A42,INGRESOS!$O$1:$O$471,0),COLUMN(INGRESOS!#REF!)),IF(B42=\"GASTOS\",INDEX(GASTOS!$A$2:$AD$548,MATCH(A42,GASTOS!$AD$2:$AD$548,0),COLUMN(INGRESOS!$D$1)),\"\"))","v":""},null,{"$f":"IF(B42<>\"\",IF(B42=\"INGRESOS\",INDEX(CLIENTES!$A$1:$K$1001,MATCH(C42,CLIENTES!$B$1:$B$1001,0),COLUMN(CLIENTES!$A$1)),INDEX(PROVEEDORES!$A$1:$K$1000,MATCH(C42,PROVEEDORES!$B$1:$B$1000,0),COLUMN(PROVEEDORES!$A$1))),\"\")","v":""},{"$f":"IF(B42<>\"\",IF(\"\"=IF(B42=\"INGRESOS\",VLOOKUP(C42,CLIENTES!$B$1:$C$1001,2,FALSE),VLOOKUP(C42,PROVEEDORES!$B$1:$C$1000,2,FALSE)),\"FALTA\",VLOOKUP(IF(B42=\"INGRESOS\",VLOOKUP(C42,CLIENTES!$B$1:$C$1001,2,FALSE),VLOOKUP(C42,PROVEEDORES!$B$1:$C$1000,2,FALSE)),'DATOS FISCALES'!$E$19:$F$71,2,FALSE)),\"\")","v":""},"","",{"$f":"IF(B42<>\"\",IF(B42=\"INGRESOS\",VLOOKUP(C42,CLIENTES!$B$2:$E$1001,3,FALSE),VLOOKUP(C42,PROVEEDORES!$B$2:$E$1000,3,FALSE)),\"\")","v":""},"",{"$f":"IF(B42<>\"\",IF(B42=\"INGRESOS\",VLOOKUP(C42,CLIENTES!$B$2:$E$1001,4,FALSE),VLOOKUP(C42,PROVEEDORES!$B$2:$E$1000,4,FALSE)),0)","v":0},0,{"$f":"IF(B42<>\"\",IF(B42=\"INGRESOS\",SUMPRODUCT((INGRESOS!$N$2:$N$471=1)*(INGRESOS!$O$2:$O$471=A42)*INGRESOS!$F$2:$F$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=1)*(INGRESOS!$O$2:$O$471=A42)*INGRESOS!$I$2:$I$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=1)*(INGRESOS!$O$2:$O$471=A42)*INGRESOS!$J$2:$J$471),SUMPRODUCT((GASTOS!$AC$3:$AC$548=1)*(GASTOS!$AD$3:$AD$548=A42)*GASTOS!$V$3:$V$548)+SUMPRODUCT((GASTOS!$AC$3:$AC$548=1)*(GASTOS!$AD$3:$AD$548=A42)*GASTOS!$X$3:$X$548)),0)","v":0},{"$f":"IF(B42<>\"\",IF(B42=\"INGRESOS\",SUMPRODUCT((INGRESOS!$N$2:$N$471=2)*(INGRESOS!$O$2:$O$471=A42)*INGRESOS!$F$2:$F$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=2)*(INGRESOS!$O$2:$O$471=A42)*INGRESOS!$I$2:$I$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=2)*(INGRESOS!$O$2:$O$471=A42)*INGRESOS!$J$2:$J$471),SUMPRODUCT((GASTOS!$AC$3:$AC$548=2)*(GASTOS!$AD$3:$AD$548=A42)*GASTOS!$V$3:$V$548)+SUMPRODUCT((GASTOS!$AC$3:$AC$548=2)*(GASTOS!$AD$3:$AD$548=A42)*GASTOS!$X$3:$X$548)),0)","v":0},{"$f":"IF(B42<>\"\",IF(B42=\"INGRESOS\",SUMPRODUCT((INGRESOS!$N$2:$N$471=3)*(INGRESOS!$O$2:$O$471=A42)*INGRESOS!$F$2:$F$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=3)*(INGRESOS!$O$2:$O$471=A42)*INGRESOS!$I$2:$I$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=3)*(INGRESOS!$O$2:$O$471=A42)*INGRESOS!$J$2:$J$471),SUMPRODUCT((GASTOS!$AC$3:$AC$548=3)*(GASTOS!$AD$3:$AD$548=A42)*GASTOS!$V$3:$V$548)+SUMPRODUCT((GASTOS!$AC$3:$AC$548=3)*(GASTOS!$AD$3:$AD$548=A42)*GASTOS!$X$3:$X$548)),0)","v":0},{"$f":"IF(B42<>\"\",IF(B42=\"INGRESOS\",SUMPRODUCT((INGRESOS!$N$2:$N$471=4)*(INGRESOS!$O$2:$O$471=A42)*INGRESOS!$F$2:$F$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=4)*(INGRESOS!$O$2:$O$471=A42)*INGRESOS!$I$2:$I$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=4)*(INGRESOS!$O$2:$O$471=A42)*INGRESOS!$J$2:$J$471),SUMPRODUCT((GASTOS!$AC$3:$AC$548=4)*(GASTOS!$AD$3:$AD$548=A42)*GASTOS!$V$3:$V$548)+SUMPRODUCT((GASTOS!$AC$3:$AC$548=4)*(GASTOS!$AD$3:$AD$548=A42)*GASTOS!$X$3:$X$548)),0)","v":0}]
[6,{"$f":"IF(NOT(ISERROR(MATCH(A43,INGRESOS!$O$1:$O$471,0))),\"INGRESOS\",IF(NOT(ISERROR(MATCH(A43,GASTOS!$AD$2:$AD$548,0))),\"GASTOS\",\"\"))","v":""},{"$f":"IF(B43=\"INGRESOS\",INDEX(INGRESOS!$A$1:$O$471,MATCH(A43,INGRESOS!$O$1:$O$471,0),COLUMN(INGRESOS!#REF!)),IF(B43=\"GASTOS\",INDEX(GASTOS!$A$2:$AD$548,MATCH(A43,GASTOS!$AD$2:$AD$548,0),COLUMN(INGRESOS!$D$1)),\"\"))","v":""},null,{"$f":"IF(B43<>\"\",IF(B43=\"INGRESOS\",INDEX(CLIENTES!$A$1:$K$1001,MATCH(C43,CLIENTES!$B$1:$B$1001,0),COLUMN(CLIENTES!$A$1)),INDEX(PROVEEDORES!$A$1:$K$1000,MATCH(C43,PROVEEDORES!$B$1:$B$1000,0),COLUMN(PROVEEDORES!$A$1))),\"\")","v":""},{"$f":"IF(B43<>\"\",IF(\"\"=IF(B43=\"INGRESOS\",VLOOKUP(C43,CLIENTES!$B$1:$C$1001,2,FALSE),VLOOKUP(C43,PROVEEDORES!$B$1:$C$1000,2,FALSE)),\"FALTA\",VLOOKUP(IF(B43=\"INGRESOS\",VLOOKUP(C43,CLIENTES!$B$1:$C$1001,2,FALSE),VLOOKUP(C43,PROVEEDORES!$B$1:$C$1000,2,FALSE)),'DATOS FISCALES'!$E$19:$F$71,2,FALSE)),\"\")","v":""},"","",{"$f":"IF(B43<>\"\",IF(B43=\"INGRESOS\",VLOOKUP(C43,CLIENTES!$B$2:$E$1001,3,FALSE),VLOOKUP(C43,PROVEEDORES!$B$2:$E$1000,3,FALSE)),\"\")","v":""},"",{"$f":"IF(B43<>\"\",IF(B43=\"INGRESOS\",VLOOKUP(C43,CLIENTES!$B$2:$E$1001,4,FALSE),VLOOKUP(C43,PROVEEDORES!$B$2:$E$1000,4,FALSE)),0)","v":0},0,{"$f":"IF(B43<>\"\",IF(B43=\"INGRESOS\",SUMPRODUCT((INGRESOS!$N$2:$N$471=1)*(INGRESOS!$O$2:$O$471=A43)*INGRESOS!$F$2:$F$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=1)*(INGRESOS!$O$2:$O$471=A43)*INGRESOS!$I$2:$I$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=1)*(INGRESOS!$O$2:$O$471=A43)*INGRESOS!$J$2:$J$471),SUMPRODUCT((GASTOS!$AC$3:$AC$548=1)*(GASTOS!$AD$3:$AD$548=A43)*GASTOS!$V$3:$V$548)+SUMPRODUCT((GASTOS!$AC$3:$AC$548=1)*(GASTOS!$AD$3:$AD$548=A43)*GASTOS!$X$3:$X$548)),0)","v":0},{"$f":"IF(B43<>\"\",IF(B43=\"INGRESOS\",SUMPRODUCT((INGRESOS!$N$2:$N$471=2)*(INGRESOS!$O$2:$O$471=A43)*INGRESOS!$F$2:$F$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=2)*(INGRESOS!$O$2:$O$471=A43)*INGRESOS!$I$2:$I$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=2)*(INGRESOS!$O$2:$O$471=A43)*INGRESOS!$J$2:$J$471),SUMPRODUCT((GASTOS!$AC$3:$AC$548=2)*(GASTOS!$AD$3:$AD$548=A43)*GASTOS!$V$3:$V$548)+SUMPRODUCT((GASTOS!$AC$3:$AC$548=2)*(GASTOS!$AD$3:$AD$548=A43)*GASTOS!$X$3:$X$548)),0)","v":0},{"$f":"IF(B43<>\"\",IF(B43=\"INGRESOS\",SUMPRODUCT((INGRESOS!$N$2:$N$471=3)*(INGRESOS!$O$2:$O$471=A43)*INGRESOS!$F$2:$F$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=3)*(INGRESOS!$O$2:$O$471=A43)*INGRESOS!$I$2:$I$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=3)*(INGRESOS!$O$2:$O$471=A43)*INGRESOS!$J$2:$J$471),SUMPRODUCT((GASTOS!$AC$3:$AC$548=3)*(GASTOS!$AD$3:$AD$548=A43)*GASTOS!$V$3:$V$548)+SUMPRODUCT((GASTOS!$AC$3:$AC$548=3)*(GASTOS!$AD$3:$AD$548=A43)*GASTOS!$X$3:$X$548)),0)","v":0},{"$f":"IF(B43<>\"\",IF(B43=\"INGRESOS\",SUMPRODUCT((INGRESOS!$N$2:$N$471=4)*(INGRESOS!$O$2:$O$471=A43)*INGRESOS!$F$2:$F$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=4)*(INGRESOS!$O$2:$O$471=A43)*INGRESOS!$I$2:$I$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=4)*(INGRESOS!$O$2:$O$471=A43)*INGRESOS!$J$2:$J$471),SUMPRODUCT((GASTOS!$AC$3:$AC$548=4)*(GASTOS!$AD$3:$AD$548=A43)*GASTOS!$V$3:$V$548)+SUMPRODUCT((GASTOS!$AC$3:$AC$548=4)*(GASTOS!$AD$3:$AD$548=A43)*GASTOS!$X$3:$X$548)),0)","v":0}]
[7,{"$f":"IF(NOT(ISERROR(MATCH(A44,INGRESOS!$O$1:$O$471,0))),\"INGRESOS\",IF(NOT(ISERROR(MATCH(A44,GASTOS!$AD$2:$AD$548,0))),\"GASTOS\",\"\"))","v":""},{"$f":"IF(B44=\"INGRESOS\",INDEX(INGRESOS!$A$1:$O$471,MATCH(A44,INGRESOS!$O$1:$O$471,0),COLUMN(INGRESOS!#REF!)),IF(B44=\"GASTOS\",INDEX(GASTOS!$A$2:$AD$548,MATCH(A44,GASTOS!$AD$2:$AD$548,0),COLUMN(INGRESOS!$D$1)),\"\"))","v":""},null,{"$f":"IF(B44<>\"\",IF(B44=\"INGRESOS\",INDEX(CLIENTES!$A$1:$K$1001,MATCH(C44,CLIENTES!$B$1:$B$1001,0),COLUMN(CLIENTES!$A$1)),INDEX(PROVEEDORES!$A$1:$K$1000,MATCH(C44,PROVEEDORES!$B$1:$B$1000,0),COLUMN(PROVEEDORES!$A$1))),\"\")","v":""},{"$f":"IF(B44<>\"\",IF(\"\"=IF(B44=\"INGRESOS\",VLOOKUP(C44,CLIENTES!$B$1:$C$1001,2,FALSE),VLOOKUP(C44,PROVEEDORES!$B$1:$C$1000,2,FALSE)),\"FALTA\",VLOOKUP(IF(B44=\"INGRESOS\",VLOOKUP(C44,CLIENTES!$B$1:$C$1001,2,FALSE),VLOOKUP(C44,PROVEEDORES!$B$1:$C$1000,2,FALSE)),'DATOS FISCALES'!$E$19:$F$71,2,FALSE)),\"\")","v":""},"","",{"$f":"IF(B44<>\"\",IF(B44=\"INGRESOS\",VLOOKUP(C44,CLIENTES!$B$2:$E$1001,3,FALSE),VLOOKUP(C44,PROVEEDORES!$B$2:$E$1000,3,FALSE)),\"\")","v":""},"",{"$f":"IF(B44<>\"\",IF(B44=\"INGRESOS\",VLOOKUP(C44,CLIENTES!$B$2:$E$1001,4,FALSE),VLOOKUP(C44,PROVEEDORES!$B$2:$E$1000,4,FALSE)),0)","v":0},0,{"$f":"IF(B44<>\"\",IF(B44=\"INGRESOS\",SUMPRODUCT((INGRESOS!$N$2:$N$471=1)*(INGRESOS!$O$2:$O$471=A44)*INGRESOS!$F$2:$F$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=1)*(INGRESOS!$O$2:$O$471=A44)*INGRESOS!$I$2:$I$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=1)*(INGRESOS!$O$2:$O$471=A44)*INGRESOS!$J$2:$J$471),SUMPRODUCT((GASTOS!$AC$3:$AC$548=1)*(GASTOS!$AD$3:$AD$548=A44)*GASTOS!$V$3:$V$548)+SUMPRODUCT((GASTOS!$AC$3:$AC$548=1)*(GASTOS!$AD$3:$AD$548=A44)*GASTOS!$X$3:$X$548)),0)","v":0},{"$f":"IF(B44<>\"\",IF(B44=\"INGRESOS\",SUMPRODUCT((INGRESOS!$N$2:$N$471=2)*(INGRESOS!$O$2:$O$471=A44)*INGRESOS!$F$2:$F$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=2)*(INGRESOS!$O$2:$O$471=A44)*INGRESOS!$I$2:$I$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=2)*(INGRESOS!$O$2:$O$471=A44)*INGRESOS!$J$2:$J$471),SUMPRODUCT((GASTOS!$AC$3:$AC$548=2)*(GASTOS!$AD$3:$AD$548=A44)*GASTOS!$V$3:$V$548)+SUMPRODUCT((GASTOS!$AC$3:$AC$548=2)*(GASTOS!$AD$3:$AD$548=A44)*GASTOS!$X$3:$X$548)),0)","v":0},{"$f":"IF(B44<>\"\",IF(B44=\"INGRESOS\",SUMPRODUCT((INGRESOS!$N$2:$N$471=3)*(INGRESOS!$O$2:$O$471=A44)*INGRESOS!$F$2:$F$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=3)*(INGRESOS!$O$2:$O$471=A44)*INGRESOS!$I$2:$I$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=3)*(INGRESOS!$O$2:$O$471=A44)*INGRESOS!$J$2:$J$471),SUMPRODUCT((GASTOS!$AC$3:$AC$548=3)*(GASTOS!$AD$3:$AD$548=A44)*GASTOS!$V$3:$V$548)+SUMPRODUCT((GASTOS!$AC$3:$AC$548=3)*(GASTOS!$AD$3:$AD$548=A44)*GASTOS!$X$3:$X$548)),0)","v":0},{"$f":"IF(B44<>\"\",IF(B44=\"INGRESOS\",SUMPRODUCT((INGRESOS!$N$2:$N$471=4)*(INGRESOS!$O$2:$O$471=A44)*INGRESOS!$F$2:$F$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=4)*(INGRESOS!$O$2:$O$471=A44)*INGRESOS!$I$2:$I$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=4)*(INGRESOS!$O$2:$O$471=A44)*INGRESOS!$J$2:$J$471),SUMPRODUCT((GASTOS!$AC$3:$AC$548=4)*(GASTOS!$AD$3:$AD$548=A44)*GASTOS!$V$3:$V$548)+SUMPRODUCT((GASTOS!$AC$3:$AC$548=4)*(GASTOS!$AD$3:$AD$548=A44)*GASTOS!$X$3:$X$548)),0)","v":0}]
[8,{"$f":"IF(NOT(ISERROR(MATCH(A45,INGRESOS!$O$1:$O$471,0))),\"INGRESOS\",IF(NOT(ISERROR(MATCH(A45,GASTOS!$AD$2:$AD$548,0))),\"GASTOS\",\"\"))","v":""},{"$f":"IF(B45=\"INGRESOS\",INDEX(INGRESOS!$A$1:$O$471,MATCH(A45,INGRESOS!$O$1:$O$471,0),COLUMN(INGRESOS!#REF!)),IF(B45=\"GASTOS\",INDEX(GASTOS!$A$2:$AD$548,MATCH(A45,GASTOS!$AD$2:$AD$548,0),COLUMN(INGRESOS!$D$1)),\"\"))","v":""},null,{"$f":"IF(B45<>\"\",IF(B45=\"INGRESOS\",INDEX(CLIENTES!$A$1:$K$1001,MATCH(C45,CLIENTES!$B$1:$B$1001,0),COLUMN(CLIENTES!$A$1)),INDEX(PROVEEDORES!$A$1:$K$1000,MATCH(C45,PROVEEDORES!$B$1:$B$1000,0),COLUMN(PROVEEDORES!$A$1))),\"\")","v":""},{"$f":"IF(B45<>\"\",IF(\"\"=IF(B45=\"INGRESOS\",VLOOKUP(C45,CLIENTES!$B$1:$C$1001,2,FALSE),VLOOKUP(C45,PROVEEDORES!$B$1:$C$1000,2,FALSE)),\"FALTA\",VLOOKUP(IF(B45=\"INGRESOS\",VLOOKUP(C45,CLIENTES!$B$1:$C$1001,2,FALSE),VLOOKUP(C45,PROVEEDORES!$B$1:$C$1000,2,FALSE)),'DATOS FISCALES'!$E$19:$F$71,2,FALSE)),\"\")","v":""},"","",{"$f":"IF(B45<>\"\",IF(B45=\"INGRESOS\",VLOOKUP(C45,CLIENTES!$B$2:$E$1001,3,FALSE),VLOOKUP(C45,PROVEEDORES!$B$2:$E$1000,3,FALSE)),\"\")","v":""},"",{"$f":"IF(B45<>\"\",IF(B45=\"INGRESOS\",VLOOKUP(C45,CLIENTES!$B$2:$E$1001,4,FALSE),VLOOKUP(C45,PROVEEDORES!$B$2:$E$1000,4,FALSE)),0)","v":0},0,{"$f":"IF(B45<>\"\",IF(B45=\"INGRESOS\",SUMPRODUCT((INGRESOS!$N$2:$N$471=1)*(INGRESOS!$O$2:$O$471=A45)*INGRESOS!$F$2:$F$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=1)*(INGRESOS!$O$2:$O$471=A45)*INGRESOS!$I$2:$I$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=1)*(INGRESOS!$O$2:$O$471=A45)*INGRESOS!$J$2:$J$471),SUMPRODUCT((GASTOS!$AC$3:$AC$548=1)*(GASTOS!$AD$3:$AD$548=A45)*GASTOS!$V$3:$V$548)+SUMPRODUCT((GASTOS!$AC$3:$AC$548=1)*(GASTOS!$AD$3:$AD$548=A45)*GASTOS!$X$3:$X$548)),0)","v":0},{"$f":"IF(B45<>\"\",IF(B45=\"INGRESOS\",SUMPRODUCT((INGRESOS!$N$2:$N$471=2)*(INGRESOS!$O$2:$O$471=A45)*INGRESOS!$F$2:$F$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=2)*(INGRESOS!$O$2:$O$471=A45)*INGRESOS!$I$2:$I$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=2)*(INGRESOS!$O$2:$O$471=A45)*INGRESOS!$J$2:$J$471),SUMPRODUCT((GASTOS!$AC$3:$AC$548=2)*(GASTOS!$AD$3:$AD$548=A45)*GASTOS!$V$3:$V$548)+SUMPRODUCT((GASTOS!$AC$3:$AC$548=2)*(GASTOS!$AD$3:$AD$548=A45)*GASTOS!$X$3:$X$548)),0)","v":0},{"$f":"IF(B45<>\"\",IF(B45=\"INGRESOS\",SUMPRODUCT((INGRESOS!$N$2:$N$471=3)*(INGRESOS!$O$2:$O$471=A45)*INGRESOS!$F$2:$F$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=3)*(INGRESOS!$O$2:$O$471=A45)*INGRESOS!$I$2:$I$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=3)*(INGRESOS!$O$2:$O$471=A45)*INGRESOS!$J$2:$J$471),SUMPRODUCT((GASTOS!$AC$3:$AC$548=3)*(GASTOS!$AD$3:$AD$548=A45)*GASTOS!$V$3:$V$548)+SUMPRODUCT((GASTOS!$AC$3:$AC$548=3)*(GASTOS!$AD$3:$AD$548=A45)*GASTOS!$X$3:$X$548)),0)","v":0},{"$f":"IF(B45<>\"\",IF(B45=\"INGRESOS\",SUMPRODUCT((INGRESOS!$N$2:$N$471=4)*(INGRESOS!$O$2:$O$471=A45)*INGRESOS!$F$2:$F$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=4)*(INGRESOS!$O$2:$O$471=A45)*INGRESOS!$I$2:$I$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=4)*(INGRESOS!$O$2:$O$471=A45)*INGRESOS!$J$2:$J$471),SUMPRODUCT((GASTOS!$AC$3:$AC$548=4)*(GASTOS!$AD$3:$AD$548=A45)*GASTOS!$V$3:$V$548)+SUMPRODUCT((GASTOS!$AC$3:$AC$548=4)*(GASTOS!$AD$3:$AD$548=A45)*GASTOS!$X$3:$X$548)),0)","v":0}]
[9,{"$f":"IF(NOT(ISERROR(MATCH(A46,INGRESOS!$O$1:$O$471,0))),\"INGRESOS\",IF(NOT(ISERROR(MATCH(A46,GASTOS!$AD$2:$AD$548,0))),\"GASTOS\",\"\"))","v":""},{"$f":"IF(B46=\"INGRESOS\",INDEX(INGRESOS!$A$1:$O$471,MATCH(A46,INGRESOS!$O$1:$O$471,0),COLUMN(INGRESOS!#REF!)),IF(B46=\"GASTOS\",INDEX(GASTOS!$A$2:$AD$548,MATCH(A46,GASTOS!$AD$2:$AD$548,0),COLUMN(INGRESOS!$D$1)),\"\"))","v":""},null,{"$f":"IF(B46<>\"\",IF(B46=\"INGRESOS\",INDEX(CLIENTES!$A$1:$K$1001,MATCH(C46,CLIENTES!$B$1:$B$1001,0),COLUMN(CLIENTES!$A$1)),INDEX(PROVEEDORES!$A$1:$K$1000,MATCH(C46,PROVEEDORES!$B$1:$B$1000,0),COLUMN(PROVEEDORES!$A$1))),\"\")","v":""},{"$f":"IF(B46<>\"\",IF(\"\"=IF(B46=\"INGRESOS\",VLOOKUP(C46,CLIENTES!$B$1:$C$1001,2,FALSE),VLOOKUP(C46,PROVEEDORES!$B$1:$C$1000,2,FALSE)),\"FALTA\",VLOOKUP(IF(B46=\"INGRESOS\",VLOOKUP(C46,CLIENTES!$B$1:$C$1001,2,FALSE),VLOOKUP(C46,PROVEEDORES!$B$1:$C$1000,2,FALSE)),'DATOS FISCALES'!$E$19:$F$71,2,FALSE)),\"\")","v":""},"","",{"$f":"IF(B46<>\"\",IF(B46=\"INGRESOS\",VLOOKUP(C46,CLIENTES!$B$2:$E$1001,3,FALSE),VLOOKUP(C46,PROVEEDORES!$B$2:$E$1000,3,FALSE)),\"\")","v":""},"",{"$f":"IF(B46<>\"\",IF(B46=\"INGRESOS\",VLOOKUP(C46,CLIENTES!$B$2:$E$1001,4,FALSE),VLOOKUP(C46,PROVEEDORES!$B$2:$E$1000,4,FALSE)),0)","v":0},0,{"$f":"IF(B46<>\"\",IF(B46=\"INGRESOS\",SUMPRODUCT((INGRESOS!$N$2:$N$471=1)*(INGRESOS!$O$2:$O$471=A46)*INGRESOS!$F$2:$F$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=1)*(INGRESOS!$O$2:$O$471=A46)*INGRESOS!$I$2:$I$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=1)*(INGRESOS!$O$2:$O$471=A46)*INGRESOS!$J$2:$J$471),SUMPRODUCT((GASTOS!$AC$3:$AC$548=1)*(GASTOS!$AD$3:$AD$548=A46)*GASTOS!$V$3:$V$548)+SUMPRODUCT((GASTOS!$AC$3:$AC$548=1)*(GASTOS!$AD$3:$AD$548=A46)*GASTOS!$X$3:$X$548)),0)","v":0},{"$f":"IF(B46<>\"\",IF(B46=\"INGRESOS\",SUMPRODUCT((INGRESOS!$N$2:$N$471=2)*(INGRESOS!$O$2:$O$471=A46)*INGRESOS!$F$2:$F$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=2)*(INGRESOS!$O$2:$O$471=A46)*INGRESOS!$I$2:$I$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=2)*(INGRESOS!$O$2:$O$471=A46)*INGRESOS!$J$2:$J$471),SUMPRODUCT((GASTOS!$AC$3:$AC$548=2)*(GASTOS!$AD$3:$AD$548=A46)*GASTOS!$V$3:$V$548)+SUMPRODUCT((GASTOS!$AC$3:$AC$548=2)*(GASTOS!$AD$3:$AD$548=A46)*GASTOS!$X$3:$X$548)),0)","v":0},{"$f":"IF(B46<>\"\",IF(B46=\"INGRESOS\",SUMPRODUCT((INGRESOS!$N$2:$N$471=3)*(INGRESOS!$O$2:$O$471=A46)*INGRESOS!$F$2:$F$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=3)*(INGRESOS!$O$2:$O$471=A46)*INGRESOS!$I$2:$I$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=3)*(INGRESOS!$O$2:$O$471=A46)*INGRESOS!$J$2:$J$471),SUMPRODUCT((GASTOS!$AC$3:$AC$548=3)*(GASTOS!$AD$3:$AD$548=A46)*GASTOS!$V$3:$V$548)+SUMPRODUCT((GASTOS!$AC$3:$AC$548=3)*(GASTOS!$AD$3:$AD$548=A46)*GASTOS!$X$3:$X$548)),0)","v":0},{"$f":"IF(B46<>\"\",IF(B46=\"INGRESOS\",SUMPRODUCT((INGRESOS!$N$2:$N$471=4)*(INGRESOS!$O$2:$O$471=A46)*INGRESOS!$F$2:$F$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=4)*(INGRESOS!$O$2:$O$471=A46)*INGRESOS!$I$2:$I$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=4)*(INGRESOS!$O$2:$O$471=A46)*INGRESOS!$J$2:$J$471),SUMPRODUCT((GASTOS!$AC$3:$AC$548=4)*(GASTOS!$AD$3:$AD$548=A46)*GASTOS!$V$3:$V$548)+SUMPRODUCT((GASTOS!$AC$3:$AC$548=4)*(GASTOS!$AD$3:$AD$548=A46)*GASTOS!$X$3:$X$548)),0)","v":0}]
[10,{"$f":"IF(NOT(ISERROR(MATCH(A47,INGRESOS!$O$1:$O$471,0))),\"INGRESOS\",IF(NOT(ISERROR(MATCH(A47,GASTOS!$AD$2:$AD$548,0))),\"GASTOS\",\"\"))","v":""},{"$f":"IF(B47=\"INGRESOS\",INDEX(INGRESOS!$A$1:$O$471,MATCH(A47,INGRESOS!$O$1:$O$471,0),COLUMN(INGRESOS!#REF!)),IF(B47=\"GASTOS\",INDEX(GASTOS!$A$2:$AD$548,MATCH(A47,GASTOS!$AD$2:$AD$548,0),COLUMN(INGRESOS!$D$1)),\"\"))","v":""},null,{"$f":"IF(B47<>\"\",IF(B47=\"INGRESOS\",INDEX(CLIENTES!$A$1:$K$1001,MATCH(C47,CLIENTES!$B$1:$B$1001,0),COLUMN(CLIENTES!$A$1)),INDEX(PROVEEDORES!$A$1:$K$1000,MATCH(C47,PROVEEDORES!$B$1:$B$1000,0),COLUMN(PROVEEDORES!$A$1))),\"\")","v":""},{"$f":"IF(B47<>\"\",IF(\"\"=IF(B47=\"INGRESOS\",VLOOKUP(C47,CLIENTES!$B$1:$C$1001,2,FALSE),VLOOKUP(C47,PROVEEDORES!$B$1:$C$1000,2,FALSE)),\"FALTA\",VLOOKUP(IF(B47=\"INGRESOS\",VLOOKUP(C47,CLIENTES!$B$1:$C$1001,2,FALSE),VLOOKUP(C47,PROVEEDORES!$B$1:$C$1000,2,FALSE)),'DATOS FISCALES'!$E$19:$F$71,2,FALSE)),\"\")","v":""},"","",{"$f":"IF(B47<>\"\",IF(B47=\"INGRESOS\",VLOOKUP(C47,CLIENTES!$B$2:$E$1001,3,FALSE),VLOOKUP(C47,PROVEEDORES!$B$2:$E$1000,3,FALSE)),\"\")","v":""},"",{"$f":"IF(B47<>\"\",IF(B47=\"INGRESOS\",VLOOKUP(C47,CLIENTES!$B$2:$E$1001,4,FALSE),VLOOKUP(C47,PROVEEDORES!$B$2:$E$1000,4,FALSE)),0)","v":0},0,{"$f":"IF(B47<>\"\",IF(B47=\"INGRESOS\",SUMPRODUCT((INGRESOS!$N$2:$N$471=1)*(INGRESOS!$O$2:$O$471=A47)*INGRESOS!$F$2:$F$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=1)*(INGRESOS!$O$2:$O$471=A47)*INGRESOS!$I$2:$I$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=1)*(INGRESOS!$O$2:$O$471=A47)*INGRESOS!$J$2:$J$471),SUMPRODUCT((GASTOS!$AC$3:$AC$548=1)*(GASTOS!$AD$3:$AD$548=A47)*GASTOS!$V$3:$V$548)+SUMPRODUCT((GASTOS!$AC$3:$AC$548=1)*(GASTOS!$AD$3:$AD$548=A47)*GASTOS!$X$3:$X$548)),0)","v":0},{"$f":"IF(B47<>\"\",IF(B47=\"INGRESOS\",SUMPRODUCT((INGRESOS!$N$2:$N$471=2)*(INGRESOS!$O$2:$O$471=A47)*INGRESOS!$F$2:$F$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=2)*(INGRESOS!$O$2:$O$471=A47)*INGRESOS!$I$2:$I$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=2)*(INGRESOS!$O$2:$O$471=A47)*INGRESOS!$J$2:$J$471),SUMPRODUCT((GASTOS!$AC$3:$AC$548=2)*(GASTOS!$AD$3:$AD$548=A47)*GASTOS!$V$3:$V$548)+SUMPRODUCT((GASTOS!$AC$3:$AC$548=2)*(GASTOS!$AD$3:$AD$548=A47)*GASTOS!$X$3:$X$548)),0)","v":0},{"$f":"IF(B47<>\"\",IF(B47=\"INGRESOS\",SUMPRODUCT((INGRESOS!$N$2:$N$471=3)*(INGRESOS!$O$2:$O$471=A47)*INGRESOS!$F$2:$F$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=3)*(INGRESOS!$O$2:$O$471=A47)*INGRESOS!$I$2:$I$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=3)*(INGRESOS!$O$2:$O$471=A47)*INGRESOS!$J$2:$J$471),SUMPRODUCT((GASTOS!$AC$3:$AC$548=3)*(GASTOS!$AD$3:$AD$548=A47)*GASTOS!$V$3:$V$548)+SUMPRODUCT((GASTOS!$AC$3:$AC$548=3)*(GASTOS!$AD$3:$AD$548=A47)*GASTOS!$X$3:$X$548)),0)","v":0},{"$f":"IF(B47<>\"\",IF(B47=\"INGRESOS\",SUMPRODUCT((INGRESOS!$N$2:$N$471=4)*(INGRESOS!$O$2:$O$471=A47)*INGRESOS!$F$2:$F$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=4)*(INGRESOS!$O$2:$O$471=A47)*INGRESOS!$I$2:$I$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=4)*(INGRESOS!$O$2:$O$471=A47)*INGRESOS!$J$2:$J$471),SUMPRODUCT((GASTOS!$AC$3:$AC$548=4)*(GASTOS!$AD$3:$AD$548=A47)*GASTOS!$V$3:$V$548)+SUMPRODUCT((GASTOS!$AC$3:$AC$548=4)*(GASTOS!$AD$3:$AD$548=A47)*GASTOS!$X$3:$X$548)),0)","v":0}]
[11,{"$f":"IF(NOT(ISERROR(MATCH(A48,INGRESOS!$O$1:$O$471,0))),\"INGRESOS\",IF(NOT(ISERROR(MATCH(A48,GASTOS!$AD$2:$AD$548,0))),\"GASTOS\",\"\"))","v":""},{"$f":"IF(B48=\"INGRESOS\",INDEX(INGRESOS!$A$1:$O$471,MATCH(A48,INGRESOS!$O$1:$O$471,0),COLUMN(INGRESOS!#REF!)),IF(B48=\"GASTOS\",INDEX(GASTOS!$A$2:$AD$548,MATCH(A48,GASTOS!$AD$2:$AD$548,0),COLUMN(INGRESOS!$D$1)),\"\"))","v":""},null,{"$f":"IF(B48<>\"\",IF(B48=\"INGRESOS\",INDEX(CLIENTES!$A$1:$K$1001,MATCH(C48,CLIENTES!$B$1:$B$1001,0),COLUMN(CLIENTES!$A$1)),INDEX(PROVEEDORES!$A$1:$K$1000,MATCH(C48,PROVEEDORES!$B$1:$B$1000,0),COLUMN(PROVEEDORES!$A$1))),\"\")","v":""},{"$f":"IF(B48<>\"\",IF(\"\"=IF(B48=\"INGRESOS\",VLOOKUP(C48,CLIENTES!$B$1:$C$1001,2,FALSE),VLOOKUP(C48,PROVEEDORES!$B$1:$C$1000,2,FALSE)),\"FALTA\",VLOOKUP(IF(B48=\"INGRESOS\",VLOOKUP(C48,CLIENTES!$B$1:$C$1001,2,FALSE),VLOOKUP(C48,PROVEEDORES!$B$1:$C$1000,2,FALSE)),'DATOS FISCALES'!$E$19:$F$71,2,FALSE)),\"\")","v":""},"","",{"$f":"IF(B48<>\"\",IF(B48=\"INGRESOS\",VLOOKUP(C48,CLIENTES!$B$2:$E$1001,3,FALSE),VLOOKUP(C48,PROVEEDORES!$B$2:$E$1000,3,FALSE)),\"\")","v":""},"",{"$f":"IF(B48<>\"\",IF(B48=\"INGRESOS\",VLOOKUP(C48,CLIENTES!$B$2:$E$1001,4,FALSE),VLOOKUP(C48,PROVEEDORES!$B$2:$E$1000,4,FALSE)),0)","v":0},0,{"$f":"IF(B48<>\"\",IF(B48=\"INGRESOS\",SUMPRODUCT((INGRESOS!$N$2:$N$471=1)*(INGRESOS!$O$2:$O$471=A48)*INGRESOS!$F$2:$F$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=1)*(INGRESOS!$O$2:$O$471=A48)*INGRESOS!$I$2:$I$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=1)*(INGRESOS!$O$2:$O$471=A48)*INGRESOS!$J$2:$J$471),SUMPRODUCT((GASTOS!$AC$3:$AC$548=1)*(GASTOS!$AD$3:$AD$548=A48)*GASTOS!$V$3:$V$548)+SUMPRODUCT((GASTOS!$AC$3:$AC$548=1)*(GASTOS!$AD$3:$AD$548=A48)*GASTOS!$X$3:$X$548)),0)","v":0},{"$f":"IF(B48<>\"\",IF(B48=\"INGRESOS\",SUMPRODUCT((INGRESOS!$N$2:$N$471=2)*(INGRESOS!$O$2:$O$471=A48)*INGRESOS!$F$2:$F$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=2)*(INGRESOS!$O$2:$O$471=A48)*INGRESOS!$I$2:$I$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=2)*(INGRESOS!$O$2:$O$471=A48)*INGRESOS!$J$2:$J$471),SUMPRODUCT((GASTOS!$AC$3:$AC$548=2)*(GASTOS!$AD$3:$AD$548=A48)*GASTOS!$V$3:$V$548)+SUMPRODUCT((GASTOS!$AC$3:$AC$548=2)*(GASTOS!$AD$3:$AD$548=A48)*GASTOS!$X$3:$X$548)),0)","v":0},{"$f":"IF(B48<>\"\",IF(B48=\"INGRESOS\",SUMPRODUCT((INGRESOS!$N$2:$N$471=3)*(INGRESOS!$O$2:$O$471=A48)*INGRESOS!$F$2:$F$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=3)*(INGRESOS!$O$2:$O$471=A48)*INGRESOS!$I$2:$I$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=3)*(INGRESOS!$O$2:$O$471=A48)*INGRESOS!$J$2:$J$471),SUMPRODUCT((GASTOS!$AC$3:$AC$548=3)*(GASTOS!$AD$3:$AD$548=A48)*GASTOS!$V$3:$V$548)+SUMPRODUCT((GASTOS!$AC$3:$AC$548=3)*(GASTOS!$AD$3:$AD$548=A48)*GASTOS!$X$3:$X$548)),0)","v":0},{"$f":"IF(B48<>\"\",IF(B48=\"INGRESOS\",SUMPRODUCT((INGRESOS!$N$2:$N$471=4)*(INGRESOS!$O$2:$O$471=A48)*INGRESOS!$F$2:$F$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=4)*(INGRESOS!$O$2:$O$471=A48)*INGRESOS!$I$2:$I$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=4)*(INGRESOS!$O$2:$O$471=A48)*INGRESOS!$J$2:$J$471),SUMPRODUCT((GASTOS!$AC$3:$AC$548=4)*(GASTOS!$AD$3:$AD$548=A48)*GASTOS!$V$3:$V$548)+SUMPRODUCT((GASTOS!$AC$3:$AC$548=4)*(GASTOS!$AD$3:$AD$548=A48)*GASTOS!$X$3:$X$548)),0)","v":0}]
[12,{"$f":"IF(NOT(ISERROR(MATCH(A49,INGRESOS!$O$1:$O$471,0))),\"INGRESOS\",IF(NOT(ISERROR(MATCH(A49,GASTOS!$AD$2:$AD$548,0))),\"GASTOS\",\"\"))","v":""},{"$f":"IF(B49=\"INGRESOS\",INDEX(INGRESOS!$A$1:$O$471,MATCH(A49,INGRESOS!$O$1:$O$471,0),COLUMN(INGRESOS!#REF!)),IF(B49=\"GASTOS\",INDEX(GASTOS!$A$2:$AD$548,MATCH(A49,GASTOS!$AD$2:$AD$548,0),COLUMN(INGRESOS!$D$1)),\"\"))","v":""},null,{"$f":"IF(B49<>\"\",IF(B49=\"INGRESOS\",INDEX(CLIENTES!$A$1:$K$1001,MATCH(C49,CLIENTES!$B$1:$B$1001,0),COLUMN(CLIENTES!$A$1)),INDEX(PROVEEDORES!$A$1:$K$1000,MATCH(C49,PROVEEDORES!$B$1:$B$1000,0),COLUMN(PROVEEDORES!$A$1))),\"\")","v":""},{"$f":"IF(B49<>\"\",IF(\"\"=IF(B49=\"INGRESOS\",VLOOKUP(C49,CLIENTES!$B$1:$C$1001,2,FALSE),VLOOKUP(C49,PROVEEDORES!$B$1:$C$1000,2,FALSE)),\"FALTA\",VLOOKUP(IF(B49=\"INGRESOS\",VLOOKUP(C49,CLIENTES!$B$1:$C$1001,2,FALSE),VLOOKUP(C49,PROVEEDORES!$B$1:$C$1000,2,FALSE)),'DATOS FISCALES'!$E$19:$F$71,2,FALSE)),\"\")","v":""},"","",{"$f":"IF(B49<>\"\",IF(B49=\"INGRESOS\",VLOOKUP(C49,CLIENTES!$B$2:$E$1001,3,FALSE),VLOOKUP(C49,PROVEEDORES!$B$2:$E$1000,3,FALSE)),\"\")","v":""},"",{"$f":"IF(B49<>\"\",IF(B49=\"INGRESOS\",VLOOKUP(C49,CLIENTES!$B$2:$E$1001,4,FALSE),VLOOKUP(C49,PROVEEDORES!$B$2:$E$1000,4,FALSE)),0)","v":0},0,{"$f":"IF(B49<>\"\",IF(B49=\"INGRESOS\",SUMPRODUCT((INGRESOS!$N$2:$N$471=1)*(INGRESOS!$O$2:$O$471=A49)*INGRESOS!$F$2:$F$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=1)*(INGRESOS!$O$2:$O$471=A49)*INGRESOS!$I$2:$I$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=1)*(INGRESOS!$O$2:$O$471=A49)*INGRESOS!$J$2:$J$471),SUMPRODUCT((GASTOS!$AC$3:$AC$548=1)*(GASTOS!$AD$3:$AD$548=A49)*GASTOS!$V$3:$V$548)+SUMPRODUCT((GASTOS!$AC$3:$AC$548=1)*(GASTOS!$AD$3:$AD$548=A49)*GASTOS!$X$3:$X$548)),0)","v":0},{"$f":"IF(B49<>\"\",IF(B49=\"INGRESOS\",SUMPRODUCT((INGRESOS!$N$2:$N$471=2)*(INGRESOS!$O$2:$O$471=A49)*INGRESOS!$F$2:$F$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=2)*(INGRESOS!$O$2:$O$471=A49)*INGRESOS!$I$2:$I$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=2)*(INGRESOS!$O$2:$O$471=A49)*INGRESOS!$J$2:$J$471),SUMPRODUCT((GASTOS!$AC$3:$AC$548=2)*(GASTOS!$AD$3:$AD$548=A49)*GASTOS!$V$3:$V$548)+SUMPRODUCT((GASTOS!$AC$3:$AC$548=2)*(GASTOS!$AD$3:$AD$548=A49)*GASTOS!$X$3:$X$548)),0)","v":0},{"$f":"IF(B49<>\"\",IF(B49=\"INGRESOS\",SUMPRODUCT((INGRESOS!$N$2:$N$471=3)*(INGRESOS!$O$2:$O$471=A49)*INGRESOS!$F$2:$F$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=3)*(INGRESOS!$O$2:$O$471=A49)*INGRESOS!$I$2:$I$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=3)*(INGRESOS!$O$2:$O$471=A49)*INGRESOS!$J$2:$J$471),SUMPRODUCT((GASTOS!$AC$3:$AC$548=3)*(GASTOS!$AD$3:$AD$548=A49)*GASTOS!$V$3:$V$548)+SUMPRODUCT((GASTOS!$AC$3:$AC$548=3)*(GASTOS!$AD$3:$AD$548=A49)*GASTOS!$X$3:$X$548)),0)","v":0},{"$f":"IF(B49<>\"\",IF(B49=\"INGRESOS\",SUMPRODUCT((INGRESOS!$N$2:$N$471=4)*(INGRESOS!$O$2:$O$471=A49)*INGRESOS!$F$2:$F$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=4)*(INGRESOS!$O$2:$O$471=A49)*INGRESOS!$I$2:$I$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=4)*(INGRESOS!$O$2:$O$471=A49)*INGRESOS!$J$2:$J$471),SUMPRODUCT((GASTOS!$AC$3:$AC$548=4)*(GASTOS!$AD$3:$AD$548=A49)*GASTOS!$V$3:$V$548)+SUMPRODUCT((GASTOS!$AC$3:$AC$548=4)*(GASTOS!$AD$3:$AD$548=A49)*GASTOS!$X$3:$X$548)),0)","v":0}]
[13,{"$f":"IF(NOT(ISERROR(MATCH(A50,INGRESOS!$O$1:$O$471,0))),\"INGRESOS\",IF(NOT(ISERROR(MATCH(A50,GASTOS!$AD$2:$AD$548,0))),\"GASTOS\",\"\"))","v":""},{"$f":"IF(B50=\"INGRESOS\",INDEX(INGRESOS!$A$1:$O$471,MATCH(A50,INGRESOS!$O$1:$O$471,0),COLUMN(INGRESOS!D2)),IF(B50=\"GASTOS\",INDEX(GASTOS!$A$2:$AD$548,MATCH(A50,GASTOS!$AD$2:$AD$548,0),COLUMN(INGRESOS!$D$1)),\"\"))","v":""},null,{"$f":"IF(B50<>\"\",IF(B50=\"INGRESOS\",INDEX(CLIENTES!$A$1:$K$1001,MATCH(C50,CLIENTES!$B$1:$B$1001,0),COLUMN(CLIENTES!$A$1)),INDEX(PROVEEDORES!$A$1:$K$1000,MATCH(C50,PROVEEDORES!$B$1:$B$1000,0),COLUMN(PROVEEDORES!$A$1))),\"\")","v":""},{"$f":"IF(B50<>\"\",IF(\"\"=IF(B50=\"INGRESOS\",VLOOKUP(C50,CLIENTES!$B$1:$C$1001,2,FALSE),VLOOKUP(C50,PROVEEDORES!$B$1:$C$1000,2,FALSE)),\"FALTA\",VLOOKUP(IF(B50=\"INGRESOS\",VLOOKUP(C50,CLIENTES!$B$1:$C$1001,2,FALSE),VLOOKUP(C50,PROVEEDORES!$B$1:$C$1000,2,FALSE)),'DATOS FISCALES'!$E$19:$F$71,2,FALSE)),\"\")","v":""},"","",{"$f":"IF(B50<>\"\",IF(B50=\"INGRESOS\",VLOOKUP(C50,CLIENTES!$B$2:$E$1001,3,FALSE),VLOOKUP(C50,PROVEEDORES!$B$2:$E$1000,3,FALSE)),\"\")","v":""},"",{"$f":"IF(B50<>\"\",IF(B50=\"INGRESOS\",VLOOKUP(C50,CLIENTES!$B$2:$E$1001,4,FALSE),VLOOKUP(C50,PROVEEDORES!$B$2:$E$1000,4,FALSE)),0)","v":0},0,{"$f":"IF(B50<>\"\",IF(B50=\"INGRESOS\",SUMPRODUCT((INGRESOS!$N$2:$N$471=1)*(INGRESOS!$O$2:$O$471=A50)*INGRESOS!$F$2:$F$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=1)*(INGRESOS!$O$2:$O$471=A50)*INGRESOS!$I$2:$I$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=1)*(INGRESOS!$O$2:$O$471=A50)*INGRESOS!$J$2:$J$471),SUMPRODUCT((GASTOS!$AC$3:$AC$548=1)*(GASTOS!$AD$3:$AD$548=A50)*GASTOS!$V$3:$V$548)+SUMPRODUCT((GASTOS!$AC$3:$AC$548=1)*(GASTOS!$AD$3:$AD$548=A50)*GASTOS!$X$3:$X$548)),0)","v":0},{"$f":"IF(B50<>\"\",IF(B50=\"INGRESOS\",SUMPRODUCT((INGRESOS!$N$2:$N$471=2)*(INGRESOS!$O$2:$O$471=A50)*INGRESOS!$F$2:$F$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=2)*(INGRESOS!$O$2:$O$471=A50)*INGRESOS!$I$2:$I$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=2)*(INGRESOS!$O$2:$O$471=A50)*INGRESOS!$J$2:$J$471),SUMPRODUCT((GASTOS!$AC$3:$AC$548=2)*(GASTOS!$AD$3:$AD$548=A50)*GASTOS!$V$3:$V$548)+SUMPRODUCT((GASTOS!$AC$3:$AC$548=2)*(GASTOS!$AD$3:$AD$548=A50)*GASTOS!$X$3:$X$548)),0)","v":0},{"$f":"IF(B50<>\"\",IF(B50=\"INGRESOS\",SUMPRODUCT((INGRESOS!$N$2:$N$471=3)*(INGRESOS!$O$2:$O$471=A50)*INGRESOS!$F$2:$F$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=3)*(INGRESOS!$O$2:$O$471=A50)*INGRESOS!$I$2:$I$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=3)*(INGRESOS!$O$2:$O$471=A50)*INGRESOS!$J$2:$J$471),SUMPRODUCT((GASTOS!$AC$3:$AC$548=3)*(GASTOS!$AD$3:$AD$548=A50)*GASTOS!$V$3:$V$548)+SUMPRODUCT((GASTOS!$AC$3:$AC$548=3)*(GASTOS!$AD$3:$AD$548=A50)*GASTOS!$X$3:$X$548)),0)","v":0},{"$f":"IF(B50<>\"\",IF(B50=\"INGRESOS\",SUMPRODUCT((INGRESOS!$N$2:$N$471=4)*(INGRESOS!$O$2:$O$471=A50)*INGRESOS!$F$2:$F$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=4)*(INGRESOS!$O$2:$O$471=A50)*INGRESOS!$I$2:$I$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=4)*(INGRESOS!$O$2:$O$471=A50)*INGRESOS!$J$2:$J$471),SUMPRODUCT((GASTOS!$AC$3:$AC$548=4)*(GASTOS!$AD$3:$AD$548=A50)*GASTOS!$V$3:$V$548)+SUMPRODUCT((GASTOS!$AC$3:$AC$548=4)*(GASTOS!$AD$3:$AD$548=A50)*GASTOS!$X$3:$X$548)),0)","v":0}]
[14,{"$f":"IF(NOT(ISERROR(MATCH(A51,INGRESOS!$O$1:$O$471,0))),\"INGRESOS\",IF(NOT(ISERROR(MATCH(A51,GASTOS!$AD$2:$AD$548,0))),\"GASTOS\",\"\"))","v":""},{"$f":"IF(B51=\"INGRESOS\",INDEX(INGRESOS!$A$1:$O$471,MATCH(A51,INGRESOS!$O$1:$O$471,0),COLUMN(INGRESOS!#REF!)),IF(B51=\"GASTOS\",INDEX(GASTOS!$A$2:$AD$548,MATCH(A51,GASTOS!$AD$2:$AD$548,0),COLUMN(INGRESOS!$D$1)),\"\"))","v":""},null,{"$f":"IF(B51<>\"\",IF(B51=\"INGRESOS\",INDEX(CLIENTES!$A$1:$K$1001,MATCH(C51,CLIENTES!$B$1:$B$1001,0),COLUMN(CLIENTES!$A$1)),INDEX(PROVEEDORES!$A$1:$K$1000,MATCH(C51,PROVEEDORES!$B$1:$B$1000,0),COLUMN(PROVEEDORES!$A$1))),\"\")","v":""},{"$f":"IF(B51<>\"\",IF(\"\"=IF(B51=\"INGRESOS\",VLOOKUP(C51,CLIENTES!$B$1:$C$1001,2,FALSE),VLOOKUP(C51,PROVEEDORES!$B$1:$C$1000,2,FALSE)),\"FALTA\",VLOOKUP(IF(B51=\"INGRESOS\",VLOOKUP(C51,CLIENTES!$B$1:$C$1001,2,FALSE),VLOOKUP(C51,PROVEEDORES!$B$1:$C$1000,2,FALSE)),'DATOS FISCALES'!$E$19:$F$71,2,FALSE)),\"\")","v":""},"","",{"$f":"IF(B51<>\"\",IF(B51=\"INGRESOS\",VLOOKUP(C51,CLIENTES!$B$2:$E$1001,3,FALSE),VLOOKUP(C51,PROVEEDORES!$B$2:$E$1000,3,FALSE)),\"\")","v":""},"",{"$f":"IF(B51<>\"\",IF(B51=\"INGRESOS\",VLOOKUP(C51,CLIENTES!$B$2:$E$1001,4,FALSE),VLOOKUP(C51,PROVEEDORES!$B$2:$E$1000,4,FALSE)),0)","v":0},0,{"$f":"IF(B51<>\"\",IF(B51=\"INGRESOS\",SUMPRODUCT((INGRESOS!$N$2:$N$471=1)*(INGRESOS!$O$2:$O$471=A51)*INGRESOS!$F$2:$F$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=1)*(INGRESOS!$O$2:$O$471=A51)*INGRESOS!$I$2:$I$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=1)*(INGRESOS!$O$2:$O$471=A51)*INGRESOS!$J$2:$J$471),SUMPRODUCT((GASTOS!$AC$3:$AC$548=1)*(GASTOS!$AD$3:$AD$548=A51)*GASTOS!$V$3:$V$548)+SUMPRODUCT((GASTOS!$AC$3:$AC$548=1)*(GASTOS!$AD$3:$AD$548=A51)*GASTOS!$X$3:$X$548)),0)","v":0},{"$f":"IF(B51<>\"\",IF(B51=\"INGRESOS\",SUMPRODUCT((INGRESOS!$N$2:$N$471=2)*(INGRESOS!$O$2:$O$471=A51)*INGRESOS!$F$2:$F$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=2)*(INGRESOS!$O$2:$O$471=A51)*INGRESOS!$I$2:$I$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=2)*(INGRESOS!$O$2:$O$471=A51)*INGRESOS!$J$2:$J$471),SUMPRODUCT((GASTOS!$AC$3:$AC$548=2)*(GASTOS!$AD$3:$AD$548=A51)*GASTOS!$V$3:$V$548)+SUMPRODUCT((GASTOS!$AC$3:$AC$548=2)*(GASTOS!$AD$3:$AD$548=A51)*GASTOS!$X$3:$X$548)),0)","v":0},{"$f":"IF(B51<>\"\",IF(B51=\"INGRESOS\",SUMPRODUCT((INGRESOS!$N$2:$N$471=3)*(INGRESOS!$O$2:$O$471=A51)*INGRESOS!$F$2:$F$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=3)*(INGRESOS!$O$2:$O$471=A51)*INGRESOS!$I$2:$I$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=3)*(INGRESOS!$O$2:$O$471=A51)*INGRESOS!$J$2:$J$471),SUMPRODUCT((GASTOS!$AC$3:$AC$548=3)*(GASTOS!$AD$3:$AD$548=A51)*GASTOS!$V$3:$V$548)+SUMPRODUCT((GASTOS!$AC$3:$AC$548=3)*(GASTOS!$AD$3:$AD$548=A51)*GASTOS!$X$3:$X$548)),0)","v":0},{"$f":"IF(B51<>\"\",IF(B51=\"INGRESOS\",SUMPRODUCT((INGRESOS!$N$2:$N$471=4)*(INGRESOS!$O$2:$O$471=A51)*INGRESOS!$F$2:$F$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=4)*(INGRESOS!$O$2:$O$471=A51)*INGRESOS!$I$2:$I$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=4)*(INGRESOS!$O$2:$O$471=A51)*INGRESOS!$J$2:$J$471),SUMPRODUCT((GASTOS!$AC$3:$AC$548=4)*(GASTOS!$AD$3:$AD$548=A51)*GASTOS!$V$3:$V$548)+SUMPRODUCT((GASTOS!$AC$3:$AC$548=4)*(GASTOS!$AD$3:$AD$548=A51)*GASTOS!$X$3:$X$548)),0)","v":0}]
[15,{"$f":"IF(NOT(ISERROR(MATCH(A52,INGRESOS!$O$1:$O$471,0))),\"INGRESOS\",IF(NOT(ISERROR(MATCH(A52,GASTOS!$AD$2:$AD$548,0))),\"GASTOS\",\"\"))","v":""},{"$f":"IF(B52=\"INGRESOS\",INDEX(INGRESOS!$A$1:$O$471,MATCH(A52,INGRESOS!$O$1:$O$471,0),COLUMN(INGRESOS!#REF!)),IF(B52=\"GASTOS\",INDEX(GASTOS!$A$2:$AD$548,MATCH(A52,GASTOS!$AD$2:$AD$548,0),COLUMN(INGRESOS!$D$1)),\"\"))","v":""},null,{"$f":"IF(B52<>\"\",IF(B52=\"INGRESOS\",INDEX(CLIENTES!$A$1:$K$1001,MATCH(C52,CLIENTES!$B$1:$B$1001,0),COLUMN(CLIENTES!$A$1)),INDEX(PROVEEDORES!$A$1:$K$1000,MATCH(C52,PROVEEDORES!$B$1:$B$1000,0),COLUMN(PROVEEDORES!$A$1))),\"\")","v":""},{"$f":"IF(B52<>\"\",IF(\"\"=IF(B52=\"INGRESOS\",VLOOKUP(C52,CLIENTES!$B$1:$C$1001,2,FALSE),VLOOKUP(C52,PROVEEDORES!$B$1:$C$1000,2,FALSE)),\"FALTA\",VLOOKUP(IF(B52=\"INGRESOS\",VLOOKUP(C52,CLIENTES!$B$1:$C$1001,2,FALSE),VLOOKUP(C52,PROVEEDORES!$B$1:$C$1000,2,FALSE)),'DATOS FISCALES'!$E$19:$F$71,2,FALSE)),\"\")","v":""},"","",{"$f":"IF(B52<>\"\",IF(B52=\"INGRESOS\",VLOOKUP(C52,CLIENTES!$B$2:$E$1001,3,FALSE),VLOOKUP(C52,PROVEEDORES!$B$2:$E$1000,3,FALSE)),\"\")","v":""},"",{"$f":"IF(B52<>\"\",IF(B52=\"INGRESOS\",VLOOKUP(C52,CLIENTES!$B$2:$E$1001,4,FALSE),VLOOKUP(C52,PROVEEDORES!$B$2:$E$1000,4,FALSE)),0)","v":0},0,{"$f":"IF(B52<>\"\",IF(B52=\"INGRESOS\",SUMPRODUCT((INGRESOS!$N$2:$N$471=1)*(INGRESOS!$O$2:$O$471=A52)*INGRESOS!$F$2:$F$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=1)*(INGRESOS!$O$2:$O$471=A52)*INGRESOS!$I$2:$I$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=1)*(INGRESOS!$O$2:$O$471=A52)*INGRESOS!$J$2:$J$471),SUMPRODUCT((GASTOS!$AC$3:$AC$548=1)*(GASTOS!$AD$3:$AD$548=A52)*GASTOS!$V$3:$V$548)+SUMPRODUCT((GASTOS!$AC$3:$AC$548=1)*(GASTOS!$AD$3:$AD$548=A52)*GASTOS!$X$3:$X$548)),0)","v":0},{"$f":"IF(B52<>\"\",IF(B52=\"INGRESOS\",SUMPRODUCT((INGRESOS!$N$2:$N$471=2)*(INGRESOS!$O$2:$O$471=A52)*INGRESOS!$F$2:$F$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=2)*(INGRESOS!$O$2:$O$471=A52)*INGRESOS!$I$2:$I$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=2)*(INGRESOS!$O$2:$O$471=A52)*INGRESOS!$J$2:$J$471),SUMPRODUCT((GASTOS!$AC$3:$AC$548=2)*(GASTOS!$AD$3:$AD$548=A52)*GASTOS!$V$3:$V$548)+SUMPRODUCT((GASTOS!$AC$3:$AC$548=2)*(GASTOS!$AD$3:$AD$548=A52)*GASTOS!$X$3:$X$548)),0)","v":0},{"$f":"IF(B52<>\"\",IF(B52=\"INGRESOS\",SUMPRODUCT((INGRESOS!$N$2:$N$471=3)*(INGRESOS!$O$2:$O$471=A52)*INGRESOS!$F$2:$F$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=3)*(INGRESOS!$O$2:$O$471=A52)*INGRESOS!$I$2:$I$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=3)*(INGRESOS!$O$2:$O$471=A52)*INGRESOS!$J$2:$J$471),SUMPRODUCT((GASTOS!$AC$3:$AC$548=3)*(GASTOS!$AD$3:$AD$548=A52)*GASTOS!$V$3:$V$548)+SUMPRODUCT((GASTOS!$AC$3:$AC$548=3)*(GASTOS!$AD$3:$AD$548=A52)*GASTOS!$X$3:$X$548)),0)","v":0},{"$f":"IF(B52<>\"\",IF(B52=\"INGRESOS\",SUMPRODUCT((INGRESOS!$N$2:$N$471=4)*(INGRESOS!$O$2:$O$471=A52)*INGRESOS!$F$2:$F$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=4)*(INGRESOS!$O$2:$O$471=A52)*INGRESOS!$I$2:$I$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=4)*(INGRESOS!$O$2:$O$471=A52)*INGRESOS!$J$2:$J$471),SUMPRODUCT((GASTOS!$AC$3:$AC$548=4)*(GASTOS!$AD$3:$AD$548=A52)*GASTOS!$V$3:$V$548)+SUMPRODUCT((GASTOS!$AC$3:$AC$548=4)*(GASTOS!$AD$3:$AD$548=A52)*GASTOS!$X$3:$X$548)),0)","v":0}]
[16,{"$f":"IF(NOT(ISERROR(MATCH(A53,INGRESOS!$O$1:$O$471,0))),\"INGRESOS\",IF(NOT(ISERROR(MATCH(A53,GASTOS!$AD$2:$AD$548,0))),\"GASTOS\",\"\"))","v":""},{"$f":"IF(B53=\"INGRESOS\",INDEX(INGRESOS!$A$1:$O$471,MATCH(A53,INGRESOS!$O$1:$O$471,0),COLUMN(INGRESOS!#REF!)),IF(B53=\"GASTOS\",INDEX(GASTOS!$A$2:$AD$548,MATCH(A53,GASTOS!$AD$2:$AD$548,0),COLUMN(INGRESOS!$D$1)),\"\"))","v":""},null,{"$f":"IF(B53<>\"\",IF(B53=\"INGRESOS\",INDEX(CLIENTES!$A$1:$K$1001,MATCH(C53,CLIENTES!$B$1:$B$1001,0),COLUMN(CLIENTES!$A$1)),INDEX(PROVEEDORES!$A$1:$K$1000,MATCH(C53,PROVEEDORES!$B$1:$B$1000,0),COLUMN(PROVEEDORES!$A$1))),\"\")","v":""},{"$f":"IF(B53<>\"\",IF(\"\"=IF(B53=\"INGRESOS\",VLOOKUP(C53,CLIENTES!$B$1:$C$1001,2,FALSE),VLOOKUP(C53,PROVEEDORES!$B$1:$C$1000,2,FALSE)),\"FALTA\",VLOOKUP(IF(B53=\"INGRESOS\",VLOOKUP(C53,CLIENTES!$B$1:$C$1001,2,FALSE),VLOOKUP(C53,PROVEEDORES!$B$1:$C$1000,2,FALSE)),'DATOS FISCALES'!$E$19:$F$71,2,FALSE)),\"\")","v":""},"","",{"$f":"IF(B53<>\"\",IF(B53=\"INGRESOS\",VLOOKUP(C53,CLIENTES!$B$2:$E$1001,3,FALSE),VLOOKUP(C53,PROVEEDORES!$B$2:$E$1000,3,FALSE)),\"\")","v":""},"",{"$f":"IF(B53<>\"\",IF(B53=\"INGRESOS\",VLOOKUP(C53,CLIENTES!$B$2:$E$1001,4,FALSE),VLOOKUP(C53,PROVEEDORES!$B$2:$E$1000,4,FALSE)),0)","v":0},0,{"$f":"IF(B53<>\"\",IF(B53=\"INGRESOS\",SUMPRODUCT((INGRESOS!$N$2:$N$471=1)*(INGRESOS!$O$2:$O$471=A53)*INGRESOS!$F$2:$F$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=1)*(INGRESOS!$O$2:$O$471=A53)*INGRESOS!$I$2:$I$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=1)*(INGRESOS!$O$2:$O$471=A53)*INGRESOS!$J$2:$J$471),SUMPRODUCT((GASTOS!$AC$3:$AC$548=1)*(GASTOS!$AD$3:$AD$548=A53)*GASTOS!$V$3:$V$548)+SUMPRODUCT((GASTOS!$AC$3:$AC$548=1)*(GASTOS!$AD$3:$AD$548=A53)*GASTOS!$X$3:$X$548)),0)","v":0},{"$f":"IF(B53<>\"\",IF(B53=\"INGRESOS\",SUMPRODUCT((INGRESOS!$N$2:$N$471=2)*(INGRESOS!$O$2:$O$471=A53)*INGRESOS!$F$2:$F$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=2)*(INGRESOS!$O$2:$O$471=A53)*INGRESOS!$I$2:$I$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=2)*(INGRESOS!$O$2:$O$471=A53)*INGRESOS!$J$2:$J$471),SUMPRODUCT((GASTOS!$AC$3:$AC$548=2)*(GASTOS!$AD$3:$AD$548=A53)*GASTOS!$V$3:$V$548)+SUMPRODUCT((GASTOS!$AC$3:$AC$548=2)*(GASTOS!$AD$3:$AD$548=A53)*GASTOS!$X$3:$X$548)),0)","v":0},{"$f":"IF(B53<>\"\",IF(B53=\"INGRESOS\",SUMPRODUCT((INGRESOS!$N$2:$N$471=3)*(INGRESOS!$O$2:$O$471=A53)*INGRESOS!$F$2:$F$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=3)*(INGRESOS!$O$2:$O$471=A53)*INGRESOS!$I$2:$I$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=3)*(INGRESOS!$O$2:$O$471=A53)*INGRESOS!$J$2:$J$471),SUMPRODUCT((GASTOS!$AC$3:$AC$548=3)*(GASTOS!$AD$3:$AD$548=A53)*GASTOS!$V$3:$V$548)+SUMPRODUCT((GASTOS!$AC$3:$AC$548=3)*(GASTOS!$AD$3:$AD$548=A53)*GASTOS!$X$3:$X$548)),0)","v":0},{"$f":"IF(B53<>\"\",IF(B53=\"INGRESOS\",SUMPRODUCT((INGRESOS!$N$2:$N$471=4)*(INGRESOS!$O$2:$O$471=A53)*INGRESOS!$F$2:$F$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=4)*(INGRESOS!$O$2:$O$471=A53)*INGRESOS!$I$2:$I$471)+SUMPRODUCT((INGRESOS!$N$2:$N$471=4)*(INGRESOS!$O$2:$O$471=A53)*INGRESOS!$J$2:$J$471),SUMPRODUCT((GASTOS!$AC$3:$AC$548=4)*(GASTOS!$AD$3:$AD$548=A53)*GASTOS!$V$3:$V$548)+SUMPRODUCT((GASTOS!$AC$3:$AC$548=4)*(GASTOS!$AD$3:$AD$548=A53)*GASTOS!$X$3:$X$548)),0)","v":0}]
[]
[]
[]
[]
["CÓMPUTO DE INGRESOS Y GASTOS"]
[]
["TRIMESTRAL"]
[]
["TRIMESTRE","INGRESOS",null,"GASTOS"]
[null,{"$f":"\"Bases al Tipo \" & 'DATOS FISCALES'!B59 &\"%\"","v":"Bases al Tipo %"},{"$f":"\"Cuotas IVA al \"& 'DATOS FISCALES'!B59 & \"%\"","v":"Cuotas IVA al %"},"CADIZ 77","CADIZ 38","SUECA 64","ARQUITECTURA","PERSONAL","LUCIA","VISA","NO DESGRAVABLES","SAN VICENTE 222","INDEFINIDO",null,"TOTAL GASTOS","RESULTADO"]
["1T",{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=1)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$12)*INGRESOS!$F$2:$F$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=1)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$12)*INGRESOS!$I$2:$I$471)","v":0},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=D$63)*(GASTOS!$AC$3:$AC$548=1)*GASTOS!$Z$3:$Z$548)","v":6571.3600000000015},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=E$63)*(GASTOS!$AC$3:$AC$548=1)*GASTOS!$Z$3:$Z$548)","v":3099.0400000000004},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=F$63)*(GASTOS!$AC$3:$AC$548=1)*GASTOS!$Z$3:$Z$548)","v":217.01},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=G$63)*(GASTOS!$AC$3:$AC$548=1)*GASTOS!$Z$3:$Z$548)","v":1659.8999999999999},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=H$63)*(GASTOS!$AC$3:$AC$548=1)*GASTOS!$Z$3:$Z$548)","v":0},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=I$63)*(GASTOS!$AC$3:$AC$548=1)*GASTOS!$Z$3:$Z$548)","v":0},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=J$63)*(GASTOS!$AC$3:$AC$548=1)*GASTOS!$Z$3:$Z$548)","v":0},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=K$63)*(GASTOS!$AC$3:$AC$548=1)*GASTOS!$Z$3:$Z$548)","v":0},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=L$63)*(GASTOS!$AC$3:$AC$548=1)*GASTOS!$Z$3:$Z$548)","v":3503.3999999999996},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=M$63)*(GASTOS!$AC$3:$AC$548=1)*GASTOS!$Z$3:$Z$548)","v":0},null,{"$f":"SUM(D64:M64)","v":15050.710000000001},{"$f":"B64+C64-O64-P14","v":-14818.710000000001}]
["2T",{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=2)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$12)*INGRESOS!$F$2:$F$471)","v":1750},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=2)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$12)*INGRESOS!$I$2:$I$471)","v":367.5},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=D$63)*(GASTOS!$AC$3:$AC$548=2)*GASTOS!$Z$3:$Z$548)","v":16258.93},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=E$63)*(GASTOS!$AC$3:$AC$548=2)*GASTOS!$Z$3:$Z$548)","v":2646.79},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=F$63)*(GASTOS!$AC$3:$AC$548=2)*GASTOS!$Z$3:$Z$548)","v":0},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=G$63)*(GASTOS!$AC$3:$AC$548=2)*GASTOS!$Z$3:$Z$548)","v":3326.6100000000006},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=H$63)*(GASTOS!$AC$3:$AC$548=2)*GASTOS!$Z$3:$Z$548)","v":0},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=I$63)*(GASTOS!$AC$3:$AC$548=2)*GASTOS!$Z$3:$Z$548)","v":0},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=J$63)*(GASTOS!$AC$3:$AC$548=2)*GASTOS!$Z$3:$Z$548)","v":0},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=K$63)*(GASTOS!$AC$3:$AC$548=2)*GASTOS!$Z$3:$Z$548)","v":0},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=L$63)*(GASTOS!$AC$3:$AC$548=2)*GASTOS!$Z$3:$Z$548)","v":2730.31},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=M$63)*(GASTOS!$AC$3:$AC$548=2)*GASTOS!$Z$3:$Z$548)","v":0},null,{"$f":"SUM(D65:M65)","v":24962.640000000003},{"$f":"B65-O65","v":-23212.640000000003}]
["3T",{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=3)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$12)*INGRESOS!$F$2:$F$471)","v":5930},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=3)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$12)*INGRESOS!$I$2:$I$471)","v":1245.3},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=D$63)*(GASTOS!$AC$3:$AC$548=3)*GASTOS!$Z$3:$Z$548)","v":6866.4400000000005},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=E$63)*(GASTOS!$AC$3:$AC$548=3)*GASTOS!$Z$3:$Z$548)","v":1430.47},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=F$63)*(GASTOS!$AC$3:$AC$548=3)*GASTOS!$Z$3:$Z$548)","v":94.34},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=G$63)*(GASTOS!$AC$3:$AC$548=3)*GASTOS!$Z$3:$Z$548)","v":2221.3000000000002},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=H$63)*(GASTOS!$AC$3:$AC$548=3)*GASTOS!$Z$3:$Z$548)","v":0},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=I$63)*(GASTOS!$AC$3:$AC$548=3)*GASTOS!$Z$3:$Z$548)","v":0},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=J$63)*(GASTOS!$AC$3:$AC$548=3)*GASTOS!$Z$3:$Z$548)","v":0},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=K$63)*(GASTOS!$AC$3:$AC$548=3)*GASTOS!$Z$3:$Z$548)","v":0},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=L$63)*(GASTOS!$AC$3:$AC$548=3)*GASTOS!$Z$3:$Z$548)","v":1421.6200000000001},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=M$63)*(GASTOS!$AC$3:$AC$548=3)*GASTOS!$Z$3:$Z$548)","v":0},null,{"$f":"SUM(D66:M66)","v":12034.17},{"$f":"B66-O66","v":-6104.17}]
["4T",{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=4)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$12)*INGRESOS!$F$2:$F$471)","v":8857},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=4)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$12)*INGRESOS!$I$2:$I$471)","v":1859.97},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=D$63)*(GASTOS!$AC$3:$AC$548=4)*GASTOS!$Z$3:$Z$548)","v":4204.0099999999993},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=E$63)*(GASTOS!$AC$3:$AC$548=4)*GASTOS!$Z$3:$Z$548)","v":1774.1599999999999},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=F$63)*(GASTOS!$AC$3:$AC$548=4)*GASTOS!$Z$3:$Z$548)","v":0},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=G$63)*(GASTOS!$AC$3:$AC$548=4)*GASTOS!$Z$3:$Z$548)","v":2578.36},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=H$63)*(GASTOS!$AC$3:$AC$548=4)*GASTOS!$Z$3:$Z$548)","v":0},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=I$63)*(GASTOS!$AC$3:$AC$548=4)*GASTOS!$Z$3:$Z$548)","v":0},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=J$63)*(GASTOS!$AC$3:$AC$548=4)*GASTOS!$Z$3:$Z$548)","v":0},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=K$63)*(GASTOS!$AC$3:$AC$548=4)*GASTOS!$Z$3:$Z$548)","v":0},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=L$63)*(GASTOS!$AC$3:$AC$548=4)*GASTOS!$Z$3:$Z$548)","v":1421.8100000000002},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=M$63)*(GASTOS!$AC$3:$AC$548=4)*GASTOS!$Z$3:$Z$548)","v":0},null,{"$f":"SUM(D67:M67)","v":9978.3399999999983},{"$f":"B67-O67","v":-1121.3399999999983}]
[]
["MENSUAL GENERAL"]
["MES","INGRESOS",null,"ALGUNOS GASTOS AGRUPADOS"]
[null,{"$f":"\"Bases al Tipo \" & 'DATOS FISCALES'!B67 &\"%\"","v":"Bases al Tipo %"},{"$f":"\"Cuotas IVA al \"& 'DATOS FISCALES'!B67 & \"%\"","v":"Cuotas IVA al %"},"CADIZ 77","CADIZ 38","SUECA 64","ARQUITECTURA","SAN VICENTE 222","CORRIENTE LUCIA","CORRIENTE CARLOS","SALUD CARLOS","SALUD LUCIAS","PRESTAMOS","PRESTAMOS","TOTAL GASTOS","RESULTADO MES"]
[1,{"$f":"SUMPRODUCT((INGRESOS!$P$2:$P$471=$A72)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$12)*INGRESOS!$F$2:$F$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$P$2:$P$471=$A72)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$12)*INGRESOS!$I$2:$I$471)","v":0},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=D$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A72)*GASTOS!$Z$3:$Z$548)","v":1050.6800000000003},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=E$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A72)*GASTOS!$Z$3:$Z$548)","v":760.11},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=F$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A72)*GASTOS!$Z$3:$Z$548)","v":96.61},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=G$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A72)*GASTOS!$Z$3:$Z$548)","v":176.07999999999998},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=H$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A72)*GASTOS!$Z$3:$Z$548)","v":1481.05},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=I$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A72)*GASTOS!$Z$3:$Z$548)","v":783.31},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=J$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A72)*GASTOS!$Z$3:$Z$548)","v":358.28000000000003},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=K$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A72)*GASTOS!$Z$3:$Z$548)","v":308.14999999999998},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=L$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A72)*GASTOS!$Z$3:$Z$548)","v":234.79000000000002},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=M$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A72)*GASTOS!$Z$3:$Z$548)","v":143.09},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=N$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A72)*GASTOS!$Z$3:$Z$548)","v":143.09},{"$f":"SUMPRODUCT((GASTOS!$AE$3:$AE$548=CALCULOS!$A72)*GASTOS!$Z$3:$Z$548)","v":5542.15},{"$f":"B72-O72","v":-5542.15}]
[2,{"$f":"SUMPRODUCT((INGRESOS!$P$2:$P$471=$A73)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$12)*INGRESOS!$F$2:$F$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$P$2:$P$471=$A73)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$12)*INGRESOS!$I$2:$I$471)","v":0},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=D$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A73)*GASTOS!$Z$3:$Z$548)","v":818.67000000000019},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=E$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A73)*GASTOS!$Z$3:$Z$548)","v":1219.1200000000001},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=F$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A73)*GASTOS!$Z$3:$Z$548)","v":0},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=G$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A73)*GASTOS!$Z$3:$Z$548)","v":521.91},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=H$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A73)*GASTOS!$Z$3:$Z$548)","v":1311.1200000000001},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=I$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A73)*GASTOS!$Z$3:$Z$548)","v":1285.19},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=J$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A73)*GASTOS!$Z$3:$Z$548)","v":214.67000000000002},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=K$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A73)*GASTOS!$Z$3:$Z$548)","v":51.89},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=L$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A73)*GASTOS!$Z$3:$Z$548)","v":120.66},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=M$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A73)*GASTOS!$Z$3:$Z$548)","v":122.83},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=N$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A73)*GASTOS!$Z$3:$Z$548)","v":122.83},{"$f":"SUMPRODUCT((GASTOS!$AE$3:$AE$548=CALCULOS!$A73)*GASTOS!$Z$3:$Z$548)","v":5696.0599999999995},{"$f":"B73-O73","v":-5696.0599999999995}]
[3,{"$f":"SUMPRODUCT((INGRESOS!$P$2:$P$471=$A74)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$12)*INGRESOS!$F$2:$F$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$P$2:$P$471=$A74)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$12)*INGRESOS!$I$2:$I$471)","v":0},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=D$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A74)*GASTOS!$Z$3:$Z$548)","v":4702.0100000000011},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=E$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A74)*GASTOS!$Z$3:$Z$548)","v":1119.81},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=F$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A74)*GASTOS!$Z$3:$Z$548)","v":120.4},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=G$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A74)*GASTOS!$Z$3:$Z$548)","v":961.9100000000002},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=H$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A74)*GASTOS!$Z$3:$Z$548)","v":711.23000000000013},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=I$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A74)*GASTOS!$Z$3:$Z$548)","v":430.37},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=J$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A74)*GASTOS!$Z$3:$Z$548)","v":291.36},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=K$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A74)*GASTOS!$Z$3:$Z$548)","v":269.32},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=L$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A74)*GASTOS!$Z$3:$Z$548)","v":0},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=M$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A74)*GASTOS!$Z$3:$Z$548)","v":122.83},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=N$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A74)*GASTOS!$Z$3:$Z$548)","v":122.83},{"$f":"SUMPRODUCT((GASTOS!$AE$3:$AE$548=CALCULOS!$A74)*GASTOS!$Z$3:$Z$548)","v":8925.91},-8925.91]
[4,{"$f":"SUMPRODUCT((INGRESOS!$P$2:$P$471=$A75)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$12)*INGRESOS!$F$2:$F$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$P$2:$P$471=$A75)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$12)*INGRESOS!$I$2:$I$471)","v":0},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=D$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A75)*GASTOS!$Z$3:$Z$548)","v":6126.76},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=E$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A75)*GASTOS!$Z$3:$Z$548)","v":954.41},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=F$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A75)*GASTOS!$Z$3:$Z$548)","v":0},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=G$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A75)*GASTOS!$Z$3:$Z$548)","v":2148.5100000000002},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=H$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A75)*GASTOS!$Z$3:$Z$548)","v":1308.69},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=I$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A75)*GASTOS!$Z$3:$Z$548)","v":616.77},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=J$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A75)*GASTOS!$Z$3:$Z$548)","v":370},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=K$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A75)*GASTOS!$Z$3:$Z$548)","v":88.98},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=L$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A75)*GASTOS!$Z$3:$Z$548)","v":241.32},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=M$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A75)*GASTOS!$Z$3:$Z$548)","v":122.83},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=N$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A75)*GASTOS!$Z$3:$Z$548)","v":122.83},{"$f":"SUMPRODUCT((GASTOS!$AE$3:$AE$548=CALCULOS!$A75)*GASTOS!$Z$3:$Z$548)","v":12193.610000000004},-12193.610000000004]
[5,{"$f":"SUMPRODUCT((INGRESOS!$P$2:$P$471=$A76)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$12)*INGRESOS!$F$2:$F$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$P$2:$P$471=$A76)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$12)*INGRESOS!$I$2:$I$471)","v":0},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=D$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A76)*GASTOS!$Z$3:$Z$548)","v":6915.5099999999984},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=E$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A76)*GASTOS!$Z$3:$Z$548)","v":782.68999999999994},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=F$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A76)*GASTOS!$Z$3:$Z$548)","v":0},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=G$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A76)*GASTOS!$Z$3:$Z$548)","v":516.29},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=H$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A76)*GASTOS!$Z$3:$Z$548)","v":710.81},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=I$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A76)*GASTOS!$Z$3:$Z$548)","v":1067.22},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=J$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A76)*GASTOS!$Z$3:$Z$548)","v":940.3},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=K$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A76)*GASTOS!$Z$3:$Z$548)","v":51.89},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=L$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A76)*GASTOS!$Z$3:$Z$548)","v":120.66},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=M$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A76)*GASTOS!$Z$3:$Z$548)","v":122.83},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=N$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A76)*GASTOS!$Z$3:$Z$548)","v":122.83},{"$f":"SUMPRODUCT((GASTOS!$AE$3:$AE$548=CALCULOS!$A76)*GASTOS!$Z$3:$Z$548)","v":11228.2},-11228.2]
[6,{"$f":"SUMPRODUCT((INGRESOS!$P$2:$P$471=$A77)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$12)*INGRESOS!$F$2:$F$471)","v":1750},{"$f":"SUMPRODUCT((INGRESOS!$P$2:$P$471=$A77)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$12)*INGRESOS!$I$2:$I$471)","v":367.5},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=D$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A77)*GASTOS!$Z$3:$Z$548)","v":3216.66},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=E$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A77)*GASTOS!$Z$3:$Z$548)","v":909.69},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=F$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A77)*GASTOS!$Z$3:$Z$548)","v":0},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=G$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A77)*GASTOS!$Z$3:$Z$548)","v":661.81},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=H$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A77)*GASTOS!$Z$3:$Z$548)","v":710.81},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=I$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A77)*GASTOS!$Z$3:$Z$548)","v":14.99},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=J$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A77)*GASTOS!$Z$3:$Z$548)","v":400},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=K$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A77)*GASTOS!$Z$3:$Z$548)","v":51.89},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=L$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A77)*GASTOS!$Z$3:$Z$548)","v":120.66},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=M$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A77)*GASTOS!$Z$3:$Z$548)","v":122.83},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=N$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A77)*GASTOS!$Z$3:$Z$548)","v":122.83},{"$f":"SUMPRODUCT((GASTOS!$AE$3:$AE$548=CALCULOS!$A77)*GASTOS!$Z$3:$Z$548)","v":6209.34},-4459.34]
[7,{"$f":"SUMPRODUCT((INGRESOS!$P$2:$P$471=$A78)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$12)*INGRESOS!$F$2:$F$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$P$2:$P$471=$A78)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$12)*INGRESOS!$I$2:$I$471)","v":0},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=D$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A78)*GASTOS!$Z$3:$Z$548)","v":2277.25},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=E$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A78)*GASTOS!$Z$3:$Z$548)","v":640.02},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=F$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A78)*GASTOS!$Z$3:$Z$548)","v":94.34},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=G$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A78)*GASTOS!$Z$3:$Z$548)","v":1304.2},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=H$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A78)*GASTOS!$Z$3:$Z$548)","v":710.81},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=I$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A78)*GASTOS!$Z$3:$Z$548)","v":550},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=J$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A78)*GASTOS!$Z$3:$Z$548)","v":240.01},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=K$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A78)*GASTOS!$Z$3:$Z$548)","v":306.41000000000003},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=L$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A78)*GASTOS!$Z$3:$Z$548)","v":120.66},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=M$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A78)*GASTOS!$Z$3:$Z$548)","v":122.83},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=N$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A78)*GASTOS!$Z$3:$Z$548)","v":122.83},{"$f":"SUMPRODUCT((GASTOS!$AE$3:$AE$548=CALCULOS!$A78)*GASTOS!$Z$3:$Z$548)","v":6366.5300000000016},-6366.5300000000016]
[8,{"$f":"SUMPRODUCT((INGRESOS!$P$2:$P$471=$A79)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$12)*INGRESOS!$F$2:$F$471)","v":2800},{"$f":"SUMPRODUCT((INGRESOS!$P$2:$P$471=$A79)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$12)*INGRESOS!$I$2:$I$471)","v":588},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=D$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A79)*GASTOS!$Z$3:$Z$548)","v":3797.67},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=E$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A79)*GASTOS!$Z$3:$Z$548)","v":727.74},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=F$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A79)*GASTOS!$Z$3:$Z$548)","v":0},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=G$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A79)*GASTOS!$Z$3:$Z$548)","v":442.85999999999996},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=H$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A79)*GASTOS!$Z$3:$Z$548)","v":710.81},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=I$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A79)*GASTOS!$Z$3:$Z$548)","v":0},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=J$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A79)*GASTOS!$Z$3:$Z$548)","v":747.45},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=K$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A79)*GASTOS!$Z$3:$Z$548)","v":269.32},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=L$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A79)*GASTOS!$Z$3:$Z$548)","v":120.66},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=M$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A79)*GASTOS!$Z$3:$Z$548)","v":122.83},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=N$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A79)*GASTOS!$Z$3:$Z$548)","v":122.83},{"$f":"SUMPRODUCT((GASTOS!$AE$3:$AE$548=CALCULOS!$A79)*GASTOS!$Z$3:$Z$548)","v":6939.34},-4139.34]
[9,{"$f":"SUMPRODUCT((INGRESOS!$P$2:$P$471=$A80)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$12)*INGRESOS!$F$2:$F$471)","v":3130},{"$f":"SUMPRODUCT((INGRESOS!$P$2:$P$471=$A80)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$12)*INGRESOS!$I$2:$I$471)","v":657.3},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=D$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A80)*GASTOS!$Z$3:$Z$548)","v":791.52},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=E$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A80)*GASTOS!$Z$3:$Z$548)","v":62.71},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=F$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A80)*GASTOS!$Z$3:$Z$548)","v":0},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=G$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A80)*GASTOS!$Z$3:$Z$548)","v":474.24},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=H$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A80)*GASTOS!$Z$3:$Z$548)","v":0},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=I$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A80)*GASTOS!$Z$3:$Z$548)","v":0},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=J$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A80)*GASTOS!$Z$3:$Z$548)","v":318.89999999999998},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=K$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A80)*GASTOS!$Z$3:$Z$548)","v":0},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=L$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A80)*GASTOS!$Z$3:$Z$548)","v":0},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=M$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A80)*GASTOS!$Z$3:$Z$548)","v":0},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=N$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A80)*GASTOS!$Z$3:$Z$548)","v":0},{"$f":"SUMPRODUCT((GASTOS!$AE$3:$AE$548=CALCULOS!$A80)*GASTOS!$Z$3:$Z$548)","v":1647.37},1482.63]
[10,{"$f":"SUMPRODUCT((INGRESOS!$P$2:$P$471=$A81)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$12)*INGRESOS!$F$2:$F$471)","v":5807},{"$f":"SUMPRODUCT((INGRESOS!$P$2:$P$471=$A81)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$12)*INGRESOS!$I$2:$I$471)","v":1219.47},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=D$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A81)*GASTOS!$Z$3:$Z$548)","v":3987.5199999999995},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=E$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A81)*GASTOS!$Z$3:$Z$548)","v":1163.77},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=F$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A81)*GASTOS!$Z$3:$Z$548)","v":0},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=G$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A81)*GASTOS!$Z$3:$Z$548)","v":2343.3500000000004},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=H$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A81)*GASTOS!$Z$3:$Z$548)","v":711},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=I$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A81)*GASTOS!$Z$3:$Z$548)","v":0},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=J$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A81)*GASTOS!$Z$3:$Z$548)","v":1051.8},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=K$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A81)*GASTOS!$Z$3:$Z$548)","v":45},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=L$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A81)*GASTOS!$Z$3:$Z$548)","v":0},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=M$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A81)*GASTOS!$Z$3:$Z$548)","v":122.83},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=N$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A81)*GASTOS!$Z$3:$Z$548)","v":122.83},{"$f":"SUMPRODUCT((GASTOS!$AE$3:$AE$548=CALCULOS!$A81)*GASTOS!$Z$3:$Z$548)","v":10282.800000000001},-4475.8000000000011]
[11,{"$f":"SUMPRODUCT((INGRESOS!$P$2:$P$471=$A82)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$12)*INGRESOS!$F$2:$F$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$P$2:$P$471=$A82)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$12)*INGRESOS!$I$2:$I$471)","v":0},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=D$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A82)*GASTOS!$Z$3:$Z$548)","v":98.14},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=E$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A82)*GASTOS!$Z$3:$Z$548)","v":396.35},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=F$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A82)*GASTOS!$Z$3:$Z$548)","v":0},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=G$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A82)*GASTOS!$Z$3:$Z$548)","v":125.61},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=H$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A82)*GASTOS!$Z$3:$Z$548)","v":710.81},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=I$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A82)*GASTOS!$Z$3:$Z$548)","v":0},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=J$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A82)*GASTOS!$Z$3:$Z$548)","v":0},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=K$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A82)*GASTOS!$Z$3:$Z$548)","v":45},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=L$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A82)*GASTOS!$Z$3:$Z$548)","v":120.66},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=M$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A82)*GASTOS!$Z$3:$Z$548)","v":0},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=N$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A82)*GASTOS!$Z$3:$Z$548)","v":0},{"$f":"SUMPRODUCT((GASTOS!$AE$3:$AE$548=CALCULOS!$A82)*GASTOS!$Z$3:$Z$548)","v":4690.4799999999996},-4690.4799999999996]
[12,{"$f":"SUMPRODUCT((INGRESOS!$P$2:$P$471=$A83)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$12)*INGRESOS!$F$2:$F$471)","v":3050},{"$f":"SUMPRODUCT((INGRESOS!$P$2:$P$471=$A83)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$12)*INGRESOS!$I$2:$I$471)","v":640.5},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=D$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A83)*GASTOS!$Z$3:$Z$548)","v":118.35},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=E$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A83)*GASTOS!$Z$3:$Z$548)","v":214.04},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=F$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A83)*GASTOS!$Z$3:$Z$548)","v":0},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=G$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A83)*GASTOS!$Z$3:$Z$548)","v":109.4},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=H$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A83)*GASTOS!$Z$3:$Z$548)","v":0},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=I$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A83)*GASTOS!$Z$3:$Z$548)","v":0},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=J$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A83)*GASTOS!$Z$3:$Z$548)","v":0},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=K$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A83)*GASTOS!$Z$3:$Z$548)","v":0},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=L$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A83)*GASTOS!$Z$3:$Z$548)","v":0},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=M$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A83)*GASTOS!$Z$3:$Z$548)","v":0},{"$f":"SUMPRODUCT((GASTOS!$AB$3:$AB$548=N$71)*(GASTOS!$AE$3:$AE$548=CALCULOS!$A83)*GASTOS!$Z$3:$Z$548)","v":0},{"$f":"SUMPRODUCT((GASTOS!$AE$3:$AE$548=CALCULOS!$A83)*GASTOS!$Z$3:$Z$548)","v":441.78999999999996},2608.21]
[]
[null,{"$f":"SUM(B72:B84)","v":16537},null,{"$f":"SUM(D72:D83)","v":33900.74},{"$f":"SUM(E72:E83)","v":8950.4600000000009},311.35000000000002,9786.17,9077.1399999999976,4747.8499999999995,4932.7699999999995,1487.85,1200.07,1125.73,{"$f":"SUM(N72:N83)","v":1125.73},{"$f":"SUM(O72:O84)","v":80163.579999999987},{"$f":"SUM(P72:P83)","v":-63626.580000000009}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["CÁLCULOS TRIMESTRALES PARA EL MODELO 303: IVA"]
[]
["TRIMESTRE","IVA Devengado",null,null,null,null,null,null,null,null,null,null,null,"Total Base IVA Deducible [22]","Total Cuota IVA\nDeducible [23]","Casilla [38] Diferencia","Casilla [41] Cuotas a compensar trimestes anteriores","Casilla [46] Resultado\n(40-41+45)","Casilla [47]","Casilla [48] Resultado Autoliquidac"]
[null,{"$f":"\"Bases al Tipo \" & 'DATOS FISCALES'!B114 &\"%\"","v":"Bases al Tipo %"},{"$f":"\"Cuotas IVA al \"& 'DATOS FISCALES'!B114 & \"%\"","v":"Cuotas IVA al %"},{"$f":"\"Bases sujetas R.E. \" & 'DATOS FISCALES'!D114 & \"%\"","v":"Bases sujetas R.E. ORGIVA%"},{"$f":"\"Cuotas R.E. \" & 'DATOS FISCALES'!D114 & \"%\"","v":"Cuotas R.E. ORGIVA%"},{"$f":"\"Bases al Tipo \" & 'DATOS FISCALES'!B115 & \"%\"","v":"Bases al Tipo %"},{"$f":"\"Cuotas IVA al \" & 'DATOS FISCALES'!B115 & \"%\"","v":"Cuotas IVA al %"},{"$f":"\"Bases sujetas R.E. \" & 'DATOS FISCALES'!D115 & \"%\"","v":"Bases sujetas R.E. GRANADA%"},{"$f":"\"Cuotas R.E. \" & 'DATOS FISCALES'!D115 & \"%\"","v":"Cuotas R.E. GRANADA%"},{"$f":"\"Bases al Tipo \" & 'DATOS FISCALES'!B116 & \"%\"","v":"Bases al Tipo %"},{"$f":"\"Cuotas IVA al \" & 'DATOS FISCALES'!B116 & \"%\"","v":"Cuotas IVA al %"},{"$f":"\"Bases sujetas R.E. \" & 'DATOS FISCALES'!D116 & \"%\"","v":"Bases sujetas R.E. GRANADA-ALMANJAYAR%"},{"$f":"\"Cuotas R.E. \" & 'DATOS FISCALES'!D116 & \"%\"","v":"Cuotas R.E. GRANADA-ALMANJAYAR%"}]
["1T",{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=1)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$12)*(INGRESOS!$Q$2:$Q$471=\"TRAZIA\")*INGRESOS!$F$2:$F$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=1)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$12)*INGRESOS!$I$2:$I$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=1)*(INGRESOS!$H$2:$H$471='DATOS FISCALES'!$D$12)*INGRESOS!$F$2:$F$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=1)*(INGRESOS!$H$2:$H$471='DATOS FISCALES'!$D$12)*INGRESOS!$J$2:$J$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=1)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$13)*INGRESOS!$F$2:$F$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=1)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$13)*INGRESOS!$I$2:$I$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=1)*(INGRESOS!$H$2:$H$471='DATOS FISCALES'!$D$13)*INGRESOS!$F$2:$F$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=1)*(INGRESOS!$H$2:$H$471='DATOS FISCALES'!$D$13)*INGRESOS!$J$2:$J$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=1)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$14)*INGRESOS!$F$2:$F$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=1)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$14)*INGRESOS!$I$2:$I$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=1)*(INGRESOS!$H$2:$H$471='DATOS FISCALES'!$D$14)*INGRESOS!$F$2:$F$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=1)*(INGRESOS!$H$2:$H$471='DATOS FISCALES'!$D$14)*INGRESOS!$J$2:$J$471)","v":0},{"$f":"SUMIF(GASTOS!AC104:AC650,1,GASTOS!V104:V650)","v":345.08000000000004},{"$f":"SUMPRODUCT((GASTOS!$G$3:$G$548=1)*(GASTOS!$AC$3:$AC$548=1)*GASTOS!$X$3:$X$548)","v":231.99999999999997},{"$f":"(C116+G116+K116)+(E116+I116+M116)-O116","v":-231.99999999999997},null,{"$f":"P116-Q116","v":-231.99999999999997},null,{"$f":"R116-S116","v":-231.99999999999997}]
["2T",{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=2)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$12)*(INGRESOS!$Q$2:$Q$471=\"TRAZIA\")*INGRESOS!$F$2:$F$471)","v":1750},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=2)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$12)*INGRESOS!$I$2:$I$471)","v":367.5},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=2)*(INGRESOS!$H$2:$H$471='DATOS FISCALES'!$D$12)*INGRESOS!$F$2:$F$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=2)*(INGRESOS!$H$2:$H$471='DATOS FISCALES'!$D$12)*INGRESOS!$J$2:$J$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=2)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$13)*INGRESOS!$F$2:$F$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=2)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$13)*INGRESOS!$I$2:$I$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=2)*(INGRESOS!$H$2:$H$471='DATOS FISCALES'!$D$13)*INGRESOS!$F$2:$F$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=2)*(INGRESOS!$H$2:$H$471='DATOS FISCALES'!$D$13)*INGRESOS!$J$2:$J$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=2)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$14)*INGRESOS!$F$2:$F$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=2)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$14)*INGRESOS!$I$2:$I$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=2)*(INGRESOS!$H$2:$H$471='DATOS FISCALES'!$D$14)*INGRESOS!$F$2:$F$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=2)*(INGRESOS!$H$2:$H$471='DATOS FISCALES'!$D$14)*INGRESOS!$J$2:$J$471)","v":0},{"$f":"SUMIF(GASTOS!AC104:AC651,2,GASTOS!V104:V651)","v":1034.26},{"$f":"SUMPRODUCT((GASTOS!$G$3:$G$548=1)*(GASTOS!$AC$3:$AC$548=2)*GASTOS!$X$3:$X$548)","v":217.21},{"$f":"(C117+G117+K117)+(E117+I117+M117)-O117","v":150.29},{"$f":"IF(R116<0,ABS(R116),0)","v":231.99999999999997},{"$f":"P117-Q117","v":-81.70999999999998},null,{"$f":"R117-S117","v":-81.70999999999998}]
["3T",{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=3)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$12)*(INGRESOS!$Q$2:$Q$471=\"TRAZIA\")*INGRESOS!$F$2:$F$471)","v":5930},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=3)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$12)*INGRESOS!$I$2:$I$471)","v":1245.3},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=3)*(INGRESOS!$H$2:$H$471='DATOS FISCALES'!$D$12)*INGRESOS!$F$2:$F$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=3)*(INGRESOS!$H$2:$H$471='DATOS FISCALES'!$D$12)*INGRESOS!$J$2:$J$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=3)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$13)*INGRESOS!$F$2:$F$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=3)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$13)*INGRESOS!$I$2:$I$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=3)*(INGRESOS!$H$2:$H$471='DATOS FISCALES'!$D$13)*INGRESOS!$F$2:$F$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=3)*(INGRESOS!$H$2:$H$471='DATOS FISCALES'!$D$13)*INGRESOS!$J$2:$J$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=3)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$14)*INGRESOS!$F$2:$F$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=3)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$14)*INGRESOS!$I$2:$I$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=3)*(INGRESOS!$H$2:$H$471='DATOS FISCALES'!$D$14)*INGRESOS!$F$2:$F$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=3)*(INGRESOS!$H$2:$H$471='DATOS FISCALES'!$D$14)*INGRESOS!$J$2:$J$471)","v":0},{"$f":"SUMPRODUCT((GASTOS!$AC$3:$AC$548=3)*(GASTOS!$W$3:$W$548>0)*GASTOS!$V$3:$V$548)","v":1181.23},{"$f":"SUMIF(GASTOS!$AC$3:$AC$548,3,GASTOS!$X$3:$X$548)","v":250.47000000000003},{"$f":"(C118+G118+K118)+(E118+I118+M118)-O118","v":994.82999999999993},{"$f":"IF(R117<0,ABS(R117),0)","v":81.70999999999998},{"$f":"P118-Q118","v":913.11999999999989},null,{"$f":"R118-S118","v":913.11999999999989}]
["4T",{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=4)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$12)*(INGRESOS!$Q$2:$Q$471=\"TRAZIA\")*INGRESOS!$F$2:$F$471)","v":8857},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=4)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$12)*INGRESOS!$I$2:$I$471)","v":1859.97},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=4)*(INGRESOS!$H$2:$H$471='DATOS FISCALES'!$D$12)*INGRESOS!$F$2:$F$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=4)*(INGRESOS!$H$2:$H$471='DATOS FISCALES'!$D$12)*INGRESOS!$J$2:$J$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=4)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$13)*INGRESOS!$F$2:$F$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=4)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$13)*INGRESOS!$I$2:$I$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=4)*(INGRESOS!$H$2:$H$471='DATOS FISCALES'!$D$13)*INGRESOS!$F$2:$F$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=4)*(INGRESOS!$H$2:$H$471='DATOS FISCALES'!$D$13)*INGRESOS!$J$2:$J$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=4)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$14)*INGRESOS!$F$2:$F$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=4)*(INGRESOS!$G$2:$G$471='DATOS FISCALES'!$B$14)*INGRESOS!$I$2:$I$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=4)*(INGRESOS!$H$2:$H$471='DATOS FISCALES'!$D$14)*INGRESOS!$F$2:$F$471)","v":0},{"$f":"SUMPRODUCT((INGRESOS!$N$2:$N$471=4)*(INGRESOS!$H$2:$H$471='DATOS FISCALES'!$D$14)*INGRESOS!$J$2:$J$471)","v":0},{"$f":"SUMPRODUCT((GASTOS!$AC$3:$AC$548=4)*(GASTOS!$W$3:$W$548>0)*GASTOS!$V$3:$V$548)","v":655.88000000000011},{"$f":"SUMIF(GASTOS!$AC$3:$AC$548,4,GASTOS!$X$3:$X$548)","v":139.82},{"$f":"(C119+G119+K119)+(E119+I119+M119)-O119","v":1720.15},{"$f":"IF(R118<0,ABS(R118),0)","v":0},{"$f":"P119-Q119","v":1720.15},null,{"$f":"R119-S119","v":1720.15}]

{"sheet":"MODELO 130","index":5,"n_rows":125,"n_cols":58,"rows_kept":125,"cut":false,"hidden":false,"merged":[[5,1,5,10],[5,12,5,45],[14,45,14,46],[46,45,46,46],[46,38,46,44],[42,38,42,44],[42,45,42,46],[7,1,7,10],[25,38,25,44],[20,38,20,44],[40,45,40,46],[41,45,41,46],[13,45,13,46],[15,45,15,46],[44,45,44,46],[35,38,35,44],[1,32,2,35],[1,42,2,44],[47,38,47,44],[51,38,51,44],[31,38,31,44],[41,38,41,44],[40,38,40,44],[15,38,15,44],[16,38,16,44],[13,38,13,44],[14,38,14,44],[22,38,22,44],[30,38,30,44],[32,38,32,44],[33,38,33,44],[44,38,44,44],[47,45,47,46],[51,45,51,46],[49,38,49,44],[16,45,16,46],[20,45,20,46],[35,45,35,46],[25,45,25,46],[32,45,32,46],[31,45,31,46],[33,45,33,46],[22,45,22,46],[30,45,30,46],[71,15,71,16],[71,17,71,19],[71,1,71,5],[71,7,71,8],[71,9,71,10],[71,11,71,14],[66,4,66,5],[54,25,54,26],[62,25,62,26],[49,45,49,46],[61,7,61,15],[62,1,62,4],[62,5,62,8],[62,9,62,10],[57,13,57,19],[59,7,59,8],[59,14,59,15],[62,11,62,20]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mostrar Calculadora de Windows (Ctl+w)"]
[null,"IRPF. Actividades económicas en estimación directa",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(INGRESOS!#REF!)),YEAR(INGRESOS!#REF!),IF(NOT(ISBLANK(GASTOS!A3)),YEAR(GASTOS!A3),YEAR(TODAY())))","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,"1T",null,null,null,null,"Volver a Hoja INGRESOS",null,null,null,null,null,null,null,null,null,"1T"]
[null,"Pago fraccionado Modelo 130",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ejercicio",null,null,null,null,null,null,null,null,null,"Período",null,null,null,null,null,null,null,null,null,"Volver a Hoja GASTOS",null,null,null,null,null,null,null,null,null,"2T"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Volver a DATOS FISCALES",null,null,null,null,null,null,null,null,null,"3T"]
[null,"NIF",null,null,null,null,null,null,null,null,null,null,"Apellidos y Nombre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4T"]
[null,{"$f":"'DATOS FISCALES'!B1","v":"B98340540"},null,null,null,null,null,null,null,null,null,null,{"$f":"'DATOS FISCALES'!B4&\" \"&'DATOS FISCALES'!B5&\" \"&'DATOS FISCALES'!B3","v":"PARDO SOUCASE CARLOS"}]
[null,"Letras (De etiqueta personas físicas)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HYPERLINK(\"C:\\AEAT\",\"ABRIR CARPETA C:\\AEAT\")","v":"ABRIR CARPETA C:\\AEAT"},null,"PAGO IMPUESTOS"]
[null,{"$f":"'DATOS FISCALES'!B7","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,null,null,null,null,null,null,null,null,null,null,null,"PRESENTAR ELECTRÓNICA",null,"Consulta de declaraciones presentadas"]
[]
[]
[null,"I. Actividades económicas en estimación directa, modalidad normal o simplificada, distintas de las agrícolas, ganaderas, "]
[null,"forestales y pesqueras. (Datos acumulados del periodo comprendido entre el primer día del año y el último día del trimestre)."]
[]
[null,"Ingresos computables correspondientes al conjunto de las actividades ejercidas ……………………….",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"VLOOKUP($AQ$2,CALCULOS!A5:P8,2,FALSE)","v":0}]
[null,"Gastos fiscalmente deducibles correspondientes al conjunto de actividades ejercidas …………………",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"VLOOKUP($AQ$2,CALCULOS!A5:P8,4,FALSE)","v":1473.88}]
[null,"Rendimiento neto ([01]-[02]). Si se obtiene una cantidad negativa, consígnela con signo menos (-) …..",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"AM14-AM15","v":-1473.88}]
[null,"20 por 100 del importe de la casilla [03], si dicho importe es positivo ……………………………………..",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"ROUND(IF(AM16>0,0.2*AM16,0),2)","v":0}]
[null,"(Si la casilla [03] fuese negativa, consigne el número cero)"]
[null,"A deducir:"]
[null,"De los trimestres anteriores: suma de los importes positivos de la casilla [07] menos"]
[null,"la suma de los importes de la casilla [16] ……………………………………………………………………",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"VLOOKUP($AQ$2,CALCULOS!A5:P8,5,FALSE)","v":0}]
[null,"Retenciones e ingresos a cuenta soportados por las actividades incluidas en este apartado"]
[null,"y correspondientes al período comprendido entre el primer día del año y el último día del trimestre …..",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"VLOOKUP($AQ$2,CALCULOS!A5:P8,6,FALSE)","v":0}]
[]
[null,"Pago fraccionado previo del trimestre ([04]-[05]-[06])"]
[null,"Si se obtiene una cantidad negativa, consígnela con signo menos (-) ……………………………………",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"AM17-AM21-AM23","v":0}]
[]
[]
[null,"II. Actividades agrícolas, ganaderas, forestales y pesqueras en estimación directa, modalidad normal o simplificada"]
[]
[null,"Volumen de ingresos del trimestre (excluidas las subvenciones de capital y las indemnizaciones) ….",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,"2 por 100 del importe de la casilla [08] ………………………………………………………………………",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[null,"A deducir:"]
[null,"Retenciones e ingresos a cuenta soportados por las actividades incluidas en este apartado, correspondientes al trimestre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]
[null,"Pago fraccionado previo del trimestre ([09]-[10])"]
[null,"Si se obtiene una cantidad negativa, consígnela con signo menos(-) ……………………………………",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"VLOOKUP($AQ$2,CALCULOS!A5:P8,10,FALSE)","v":0}]
[]
[]
[null,"III. Total liquidación"]
[]
[null,"Suma de pagos fraccionados previos del trimestre ([07]+[11]) Si se obtiene una cantidad negativa, consigne número cero",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"VLOOKUP($AQ$2,CALCULOS!A5:P8,11,FALSE)","v":0}]
[null,"A deducir: Minoración por aplicación de la deducción a que se refiere el artículo 80 bis de la Ley del Impuesto .",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"VLOOKUP($AQ$2,CALCULOS!A5:P8,12,FALSE)","v":0}]
[null,"Diferencia ([12]-[13]).Si se obtiene una cantidad negativa, consignela con signo menos (-) ………..",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,{"$f":"AM41-AM42","v":0}]
[null,"A deducir (sólo si la diferencia anterior es positiva y con el máximo de su importe):"]
[null,null,"Resultados negativos de trimestres anteriores ……………………………………………………………………………….",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,{"$f":"VLOOKUP($AQ$2,CALCULOS!A5:P8,13,FALSE)","v":0}]
[null,null,"Por destinar cantidades al pago de préstamos para la adquisición o rehabilitación de la vivienda habitual:"]
[null,null,"El 2 por 100 de [03] (máximo: 660,14 euros por trimestre) o el 2 por 100 de [08] (máximo: 660,14 euros anuales) ..",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,null,null,null,null,null,null,null,null,null,"Agencia Tributaria, Desarrolladores"]
[null,"Total ([14]-[15]-[16]).Si se obtiene una cantidad negativa, consignela con signo menos (-) ………………………………..",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,{"$f":"VLOOKUP($AQ$2,CALCULOS!A5:P8,14,FALSE)","v":0}]
[null,"A deducir (exclusivamente en caso de declaración complementaria):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ayuda sobre diseños de registro"]
[null,null,"Resultado a ingresar de las anteriores declaraciones presentadas por el mismo concepto, ejercicio y período",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,{"$f":"VLOOKUP($AQ$2,CALCULOS!A5:P8,15,FALSE)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Consulta de declaraciones presentadas"]
[null,"Resultado de la declaración ([17]-[18])",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,{"$f":"AM48-AM50","v":0}]
[]
[]
[null,"Ingreso efectuado a favor del Tesoro Público, cuenta restringida de",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AQ2<>\"4T\",AM52<0),\"X\",\"\")","v":""},null,"  Declaración con resultado a deducir en los"]
[null,"colaboración en la recaudación de la AEAT autoliquidaciones",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  siguientes pagos fraccionados del mismo ejercicio"]
[]
[null,"Importe ingreso (casilla [19])",null,null,null,null,null,null,null,null,null,null,"I",{"$f":"IF(AM52>0,AM52,\"\")","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,"Si esta declaración es complementaria de otra declaración"]
[null,"Forma de pago:",null,null,null,null,null,null,null,"En efectivo",null,null,null,null,{"$f":"IF(AM52>0,\"X\",\"\")","v":""},null,"Adeudo en cuenta",null,null,null,null,null,null,null,null,"anterior correspondiente al mismo concepto, ejercicio y período,"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"consigne una \"X\" esta casilla."]
[null,null,null,null,null,null,null,"Código Cuenta Cliente (CCC)"]
[null,"Entidad",null,null,null,"Sucursal",null,null,null,"DC",null,"Número de cuenta",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Declaración complementaria"]
[null,{"$f":"IF($O$60=\"\",\"\",MID('DATOS FISCALES'!$B$6,1,1))","v":""},{"$f":"IF($O$60=\"\",\"\",MID('DATOS FISCALES'!$B$6,2,1))","v":""},{"$f":"IF($O$60=\"\",\"\",MID('DATOS FISCALES'!$B$6,3,1))","v":""},{"$f":"IF($O$60=\"\",\"\",MID('DATOS FISCALES'!$B$6,4,1))","v":""},{"$f":"IF($O$60=\"\",\"\",MID('DATOS FISCALES'!$B$6,5,1))","v":""},{"$f":"IF($O$60=\"\",\"\",MID('DATOS FISCALES'!$B$6,6,1))","v":""},{"$f":"IF($O$60=\"\",\"\",MID('DATOS FISCALES'!$B$6,7,1))","v":""},{"$f":"IF($O$60=\"\",\"\",MID('DATOS FISCALES'!$B$6,8,1))","v":""},{"$f":"IF($O$60=\"\",\"\",MID('DATOS FISCALES'!$B$6,9,1))","v":""},{"$f":"IF($O$60=\"\",\"\",MID('DATOS FISCALES'!$B$6,10,1))","v":""},{"$f":"IF($O$60=\"\",\"\",MID('DATOS FISCALES'!$B$6,11,1))","v":""},{"$f":"IF($O$60=\"\",\"\",MID('DATOS FISCALES'!$B$6,12,1))","v":""},{"$f":"IF($O$60=\"\",\"\",MID('DATOS FISCALES'!$B$6,13,1))","v":""},{"$f":"IF($O$60=\"\",\"\",MID('DATOS FISCALES'!$B$6,14,1))","v":""},{"$f":"IF($O$60=\"\",\"\",MID('DATOS FISCALES'!$B$6,15,1))","v":""},{"$f":"IF($O$60=\"\",\"\",MID('DATOS FISCALES'!$B$6,16,1))","v":""},{"$f":"IF($O$60=\"\",\"\",MID('DATOS FISCALES'!$B$6,17,1))","v":""},{"$f":"IF($O$60=\"\",\"\",MID('DATOS FISCALES'!$B$6,18,1))","v":""},{"$f":"IF($O$60=\"\",\"\",MID('DATOS FISCALES'!$B$6,19,1))","v":""},{"$f":"IF($O$60=\"\",\"\",MID('DATOS FISCALES'!$B$6,20,1))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"En este caso, consigne a continuación el número de justificante"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"identificativo de la declaración anterior"]
[null,null,null,null,{"$f":"IF(OR(AM52=0,AND(AM52<0,AQ2=\"4T\")),\"X\",\"\")","v":"X"},null,"    Declaración negativa",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nº de justificante"]
[]
[]
[]
[]
[null,{"$f":"'DATOS FISCALES'!B15","v":"VALENCIA"},null,null,null,null,", a",{"$f":"DAY(TODAY())","v":25},null,"de",null,{"$f":"UPPER(TEXT(TODAY(),\"mmmmmmmm\"))","v":"SEPTIEMBRE"},null,null,null,"de",null,{"$f":"YEAR(TODAY())","v":2016},null,null,null,null,null,null,"Firma:"]
[]
[]
["DISEÑO DE REGISTRO ESTABLECIDO POR LA AGENCIA TRIBUTARIA PARA PARA FACILITAR LA PRESENTACIÓN TELEMÁTICA DEL MODELO 303"]
[]
["Nº","Posición","Longitud","Tipo","Descripción","Contenido","Formulas intermedias","Comprobación longitud","Concatenar"]
[1,1,3,"Num","Modelo ","130",null,{"$f":"IF((LEN(F78)=C78),\"OK\",\"XX\")","v":"OK"},{"$f":"F78&F79&F80&F81&F82&F83&F84&F85&F86&F87&F88&F89&F90&F91&F92&F93&F94&F95&F96&F97&F98&F99&F100&F101&F102&F103&F104&F105&F106&F107&F108&F109&F110&F111&F112&F113&F114&F115&F116&F117&F118&F119&F120&F121&F122&F123","v":{"$error":"#REF!"}}]
[2,4,2,"Num","Página ","01",null,{"$f":"IF((LEN(F79)=C79),\"OK\",\"XX\")","v":"OK"},{"$f":"IF(LEN(I78)=C125,\"OK\",\"XX\")","v":{"$error":"#REF!"}}]
[3,6,1,"A","Indicador de página complementaria"," ",null,"OK"]
[4,7,1,"A","Tipo Declaración",{"$f":"IF(Z55<>\"\",\"B\",IF(N58<>\"\",\"I\",IF(E67<>\"\",\"N\",\" \")))","v":"N"},null,"OK"]
[5,8,5,"Num","Código Administración ",{"$f":"'DATOS FISCALES'!B17","v":"46603"},null,"OK"]
[6,13,9,"An","Declarante (1) - NIF ",{"$f":"'DATOS FISCALES'!B1","v":"B98340540"},null,"OK"]
[7,22,4,"An","Declarante (1) - Comienzo del primer apellido en personas ffsicas ",{"$f":"MID('DATOS FISCALES'!B4,1,4)&REPT(\" \",C84-LEN(MID('DATOS FISCALES'!B4,1,4)))","v":"PARD"},null,"OK"]
[8,26,30,"An","Declarante (1) - Apellidos ",{"$f":"'DATOS FISCALES'!B4&\" \"&'DATOS FISCALES'!B5&REPT(\" \",C85-LEN('DATOS FISCALES'!B4&\" \"&'DATOS FISCALES'!B5))","v":"PARDO SOUCASE                 "},null,"OK"]
[9,56,15,"A","Declarante (1) - Nombre ",{"$f":"'DATOS FISCALES'!B3&REPT(\" \",C86-LEN('DATOS FISCALES'!B3))","v":"CARLOS         "},null,"OK"]
[10,71,4,"Num","Devengo (2) - Ejercicio ",{"$f":"TEXT(AG2,0)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[11,75,2,"An","Devengo (2) - Periodo ",{"$f":"UPPER(AQ2)","v":"1T"},null,"OK",null,null,"ESQUEMA GENERAL DE LAS FÓRMULAS"]
[12,77,13,"N","Liquidación (3) - 1. Activ. económicas estimac. Directa - Ingresos computables [01]",{"$f":"REPT(\"0\",C89-LEN(SUBSTITUTE(TEXT(AM14,\"0,00\"),\",\",\"\")))&SUBSTITUTE(TEXT(AM14,\"0,00\"),\",\",\"\")","v":"0000000000000"},null,"OK",null,null,"CONTENIDO&REPETIR(\" \";LONGITUDCAMPO-LARGO(CONTENIDO))"]
[13,90,13,"N","Liquidación (3) - I Activ. económicas estimac. Directa - Gastos fiscal mente deducibles [02]",{"$f":"REPT(\"0\",C90-LEN(SUBSTITUTE(TEXT(AM15,\"0,00\"),\",\",\"\")))&SUBSTITUTE(TEXT(AM15,\"0,00\"),\",\",\"\")","v":"0000000147388"},null,"OK",null,null,"REPETIR(\"0\";ANCHO-LARGO(CONTENIDO))&CONTENIDO"]
[14,103,13,"N","Liquidación (3) - Activ. económicas estimac. Directa - Rendimiento neto [03]",{"$f":"IF(AM16<0,\"N\",0)&REPT(\"0\",12-LEN(SUBSTITUTE(SUBSTITUTE(TEXT(AM16,\"0,00\"),\",\",\"\"),\"-\",\"\")))&SUBSTITUTE(SUBSTITUTE(TEXT(AM16,\"0,00\"),\",\",\"\"),\"-\",\"\")","v":"N000000147388"},null,"OK"]
[15,116,13,"N","Liquidación (3) - Activ. económicas estimac. Directa - 20% de la casilla 03 [04]",{"$f":"REPT(\"0\",C92-LEN(SUBSTITUTE(TEXT(AM17,\"0,00\"),\",\",\"\")))&SUBSTITUTE(TEXT(AM17,\"0,00\"),\",\",\"\")","v":"0000000000000"},null,"OK"]
[16,129,13,"N","Liquidación (3) - Activ. económicas estimac. Directa - A deducir - De los trimestres anteriores [05]",{"$f":"REPT(\"0\",C93-LEN(SUBSTITUTE(TEXT(AM21,\"0,00\"),\",\",\"\")))&SUBSTITUTE(TEXT(AM21,\"0,00\"),\",\",\"\")","v":"0000000000000"},null,"OK"]
[17,142,13,"N","Liquidación (3) - Activ. económicas estimac. Directa - A deducir - Retenciones e ingr. a cuenta [06]",{"$f":"REPT(\"0\",C94-LEN(SUBSTITUTE(TEXT(AM23,\"0,00\"),\",\",\"\")))&SUBSTITUTE(TEXT(AM23,\"0,00\"),\",\",\"\")","v":"0000000000000"},null,"OK"]
[18,155,13,"N","Liquidación (3) - Activ. económicas estimac. Directa - Pago fraccionado previo del trimestre [07]",{"$f":"IF(AM26<0,\"N\",0)&REPT(\"0\",C95-1-LEN(SUBSTITUTE(SUBSTITUTE(TEXT(AM26,\"0,00\"),\",\",\"\"),\"-\",\"\")))&SUBSTITUTE(SUBSTITUTE(TEXT(AM26,\"0,00\"),\",\",\"\"),\"-\",\"\")","v":"0000000000000"},null,"OK"]
[19,168,13,"N","Liquidación (3) - Activ. agrlcola. estimac. directa - Volumen de ingresos [08]",{"$f":"REPT(\"0\",C96-LEN(SUBSTITUTE(TEXT(AM31,\"0,00\"),\",\",\"\")))&SUBSTITUTE(TEXT(AM31,\"0,00\"),\",\",\"\")","v":"0000000000000"},null,"OK"]
[20,181,13,"N","Liquidación (3) - Activ. agrlcola. estimac. directa - 2% de la casilla 08 [09]",{"$f":"REPT(\"0\",C97-LEN(SUBSTITUTE(TEXT(AM32,\"0,00\"),\",\",\"\")))&SUBSTITUTE(TEXT(AM32,\"0,00\"),\",\",\"\")","v":"0000000000000"},null,"OK"]
[21,194,13,"N","Liquidación (3) - Activ. agrlcola. estimac. directa - A deducir- Retenciones e ingr. a cuenta [10]",{"$f":"REPT(\"0\",C98-LEN(SUBSTITUTE(TEXT(AM34,\"0,00\"),\",\",\"\")))&SUBSTITUTE(TEXT(AM34,\"0,00\"),\",\",\"\")","v":"0000000000000"},null,"OK"]
[22,207,13,"N","Liquidación (3) - Activ. agrlcola estimac. directa - Pago fraccionado previo del trimestre [11]",{"$f":"REPT(\"0\",C99-LEN(SUBSTITUTE(TEXT(AM36,\"0,00\"),\",\",\"\")))&SUBSTITUTE(TEXT(AM36,\"0,00\"),\",\",\"\")","v":"0000000000000"},null,"OK"]
[23,220,13,"N","Liquidación (3)-111. Total liquidación - Suma de pagos fraccionados previos del trimestre (12)",{"$f":"REPT(\"0\",C100-LEN(SUBSTITUTE(TEXT(AM41,\"0,00\"),\",\",\"\")))&SUBSTITUTE(TEXT(AM41,\"0,00\"),\",\",\"\")","v":"0000000000000"},null,"OK"]
[24,233,13,"N","Liquidación (3) - 111. Total liquidación -Minoración por aplicación de la deducción. Articulo 80 bis [13]",{"$f":"REPT(\"0\",C101-LEN(SUBSTITUTE(TEXT(AM42,\"0,00\"),\",\",\"\")))&SUBSTITUTE(TEXT(AM42,\"0,00\"),\",\",\"\")","v":"0000000000000"},null,"OK"]
[25,246,13,"N","Liquidación (3)-111. Total liquidación - Diferencia (12) - (13) [14]",{"$f":"IF(AM43<0,\"N\",0)&REPT(\"0\",C102-1-LEN(SUBSTITUTE(SUBSTITUTE(TEXT(AM43,\"0,00\"),\",\",\"\"),\"-\",\"\")))&SUBSTITUTE(SUBSTITUTE(TEXT(AM43,\"0,00\"),\",\",\"\"),\"-\",\"\")","v":"0000000000000"},null,"OK"]
[26,259,13,"N","Liquidación (3) - 111. Total liquidación - A deducir - Resultados negativos de trimestres anteriores [15]",{"$f":"REPT(\"0\",C103-LEN(SUBSTITUTE(TEXT(AM45,\"0,00\"),\",\",\"\")))&SUBSTITUTE(TEXT(AM45,\"0,00\"),\",\",\"\")","v":"0000000000000"},null,"OK"]
[27,272,13,"N","Liquidación (3) -111. Total liquidación - Pago de préstamos para la adquisición de vivienda habitual [16] ",{"$f":"REPT(\"0\",C104-LEN(SUBSTITUTE(TEXT(AM47,\"0,00\"),\",\",\"\")))&SUBSTITUTE(TEXT(AM47,\"0,00\"),\",\",\"\")","v":"0000000000000"},null,"OK"]
[28,285,13,"N","Liquidación (3)-111. Total liquidación - Total (14) - (15) [17] ",{"$f":"IF(AM48<0,\"N\",0)&REPT(\"0\",C105-1-LEN(SUBSTITUTE(SUBSTITUTE(TEXT(AM48,\"0,00\"),\",\",\"\"),\"-\",\"\")))&SUBSTITUTE(SUBSTITUTE(TEXT(AM48,\"0,00\"),\",\",\"\"),\"-\",\"\")","v":"0000000000000"},null,"OK"]
[29,298,13,"N","Liquidación (3) - 111. Total liquidación - A deducir - Resultado de las anteriores declaraciones [18] ",{"$f":"REPT(\"0\",C106-LEN(SUBSTITUTE(TEXT(AM50,\"0,00\"),\",\",\"\")))&SUBSTITUTE(TEXT(AM50,\"0,00\"),\",\",\"\")","v":"0000000000000"},null,"OK"]
[30,311,13,"N","Liquidación (3) - 111. Total liquidación - Resultado de la declaración [19]",{"$f":"IF(AM52<0,\"N\",0)&REPT(\"0\",C107-1-LEN(SUBSTITUTE(SUBSTITUTE(TEXT(AM52,\"0,00\"),\",\",\"\"),\"-\",\"\")))&SUBSTITUTE(SUBSTITUTE(TEXT(AM52,\"0,00\"),\",\",\"\"),\"-\",\"\")","v":"0000000000000"},null,"OK"]
[31,324,13,"N","Ingreso (4) - Importe del ingreso [1]",{"$f":"REPT(\"0\",C108-LEN(SUBSTITUTE(TEXT(N58,\"0,00\"),\",\",\"\")))&SUBSTITUTE(TEXT(N58,\"0,00\"),\",\",\"\")","v":"0000000000000"},null,"OK"]
[32,337,1,"Num","Ingreso (4) - Forma de pago:  0 No consta, \"1\" Efectivo, \"2\" Adeudo en cuenta, \"3\" Domiciliación",{"$f":"IF(H60<>\"\",1,IF(O60<>\"\",2,0))","v":0},null,"OK"]
[33,338,4,"An","Ingreso (4) - Código cuenta cliente - Entidad ",{"$f":"IF(O60=\"\",REPT(\" \",C110),MID('DATOS FISCALES'!B6,1,4))","v":"    "},null,"OK"]
[34,342,4,"An","Ingreso (4) - Código cuenta cliente - Sucursal ",{"$f":"IF(O60=\"\",REPT(\" \",C111),MID('DATOS FISCALES'!B6,5,4))","v":"    "},null,"OK"]
[35,346,2,"An","Ingreso (4) - Código cuenta cliente - DC ",{"$f":"IF(O60=\"\",REPT(\" \",C112),MID('DATOS FISCALES'!B6,9,2))","v":"  "},null,"OK"]
[36,348,10,"An","Ingreso (4) - Código cuenta cliente - Número de cuenta ",{"$f":"IF(O60=\"\",REPT(\" \",C113),MID('DATOS FISCALES'!B6,11,10))","v":"          "},null,"OK"]
[37,358,1,"An","A deducir (5) Declaración con resultado a deducir en los siguientes pagos fraccionados ",{"$f":"IF(Z55<>\"\",\"X\",\" \")","v":" "},null,"OK"]
[38,359,16,"An","Complementaria (7) - Código electrónico declaración anterior ",{"$f":"REPT(\" \",C115)","v":"                "},null,"OK"]
[39,375,13,"An","Declaración complementaria (7) - nO justificante declaración anterior ",{"$f":"REPT(\" \",C116)","v":"             "},null,"OK"]
[40,388,100,"An","Persona de Contacto ",{"$f":"'DATOS FISCALES'!B3&\" \"&'DATOS FISCALES'!B4&\" \"&'DATOS FISCALES'!B5&REPT(\" \",C117-LEN('DATOS FISCALES'!B3&\" \"&'DATOS FISCALES'!B4&\" \"&'DATOS FISCALES'!B5))","v":"CARLOS PARDO SOUCASE                                                                                "},null,"OK"]
[41,488,9,"An","Teléfono ",{"$f":"'DATOS FISCALES'!B16&REPT(\" \",C118-LEN('DATOS FISCALES'!B16))","v":"963813080"},null,"OK"]
[42,497,350,"An","Observaciones ",{"$f":"REPT(\" \",C119)","v":"                                                                                                                                                                                                                                                                                                                                                              "},null,"OK"]
[43,847,16,"A","Firma (8) - localidad ",{"$f":"B72&REPT(\" \",C120-LEN(B72))","v":"VALENCIA        "},null,"OK"]
[44,863,2,"An","Firma (8) - Fecha: Dla ",{"$f":"H72&REPT(\" \",C121-LEN(H72))","v":"25"},null,"OK"]
[45,865,10,"A","Firma (8) - Fecha: Mes ",{"$f":"UPPER(TEXT(L72,\"mmmmmmmmmm\"))&REPT(\" \",C122-LEN(UPPER(TEXT(L72,\"mmmmmmmmmm\"))))","v":"SEPTIEMBRE"},null,"OK"]
[46,875,4,"An","Firma (8) - Fecha: Año ",{"$f":"TEXT(R72,0)","v":"2016"},null,"OK"]
[]
[null,"Total",878,null,null,null,null,{"$f":"IF(SUM(C78:C124)=C125,\"OK\",\"XX\")","v":"OK"}]

{"sheet":"MODELO 303","index":6,"n_rows":164,"n_cols":58,"rows_kept":164,"cut":false,"hidden":false,"merged":[[15,47,16,50],[5,1,5,10],[5,12,5,45],[1,42,2,44],[11,29,11,34],[10,13,10,27],[11,36,11,44],[1,32,2,35],[10,29,10,34],[10,36,10,46],[15,26,15,27],[11,14,11,25],[11,26,11,27],[12,14,12,25],[12,26,12,27],[12,29,12,34],[13,29,13,34],[13,14,13,25],[13,26,13,27],[16,14,16,25],[16,29,16,34],[16,26,16,27],[15,29,15,34],[15,14,15,25],[70,1,70,4],[70,11,70,20],[67,17,67,18],[17,29,17,34],[69,7,69,15],[59,6,60,13],[60,14,60,15],[44,26,44,34],[28,25,28,32],[70,9,70,10],[25,33,25,34],[17,26,17,27],[41,26,41,34],[26,25,26,32],[67,8,67,16],[67,29,67,30],[59,31,59,39],[60,25,60,28],[70,5,70,8],[26,36,26,44],[27,25,27,32],[27,33,27,34],[28,33,28,34],[42,26,42,34],[40,36,40,44],[39,36,39,44],[60,29,60,32],[60,33,60,34],[60,35,60,44],[46,36,46,44],[39,21,39,24],[29,25,29,32],[30,25,30,32],[41,35,41,36],[26,33,26,34],[29,33,29,34],[30,33,30,34],[11,45,11,46],[12,36,12,44],[12,45,12,46],[13,36,13,44],[13,45,13,46],[25,36,25,44],[17,14,17,25],[19,36,19,44],[17,36,17,44],[19,26,19,27],[25,25,25,32],[24,24,24,34],[24,36,24,46],[19,45,19,46],[19,14,19,25],[40,45,40,46],[15,36,15,44],[15,45,15,46],[16,36,16,44],[16,45,16,46],[17,45,17,46],[31,36,31,44],[28,45,28,46],[21,36,21,44],[21,45,21,46],[27,45,27,46],[38,45,38,46],[39,45,39,46],[38,36,38,44],[31,45,31,46],[32,36,32,44],[29,36,29,44],[26,45,26,46],[25,45,25,46],[29,45,29,46],[30,36,30,44],[30,45,30,46],[27,36,27,44],[28,36,28,44],[75,16,75,17],[75,18,75,20],[75,2,75,6],[75,8,75,9],[75,10,75,11],[75,12,75,15],[32,45,32,46],[48,36,48,44],[48,45,48,46],[57,7,57,15],[57,16,57,17],[57,32,57,40],[57,41,57,42],[50,36,50,44],[50,45,50,46],[50,3,50,8],[50,9,50,10],[46,45,46,46],[44,35,44,36],[33,36,33,44],[33,45,33,46],[35,36,35,44],[35,45,35,46],[42,35,42,36]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mostrar Calculadora de Windows (Ctl+w)"]
[null,"Impuesto sobre el valor añadido Modelo 303",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(INGRESOS!#REF!)),YEAR(INGRESOS!#REF!),IF(NOT(ISBLANK(GASTOS!A3)),YEAR(GASTOS!A3),YEAR(TODAY())))","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,"4T",null,null,null,null,"Volver a Hoja INGRESOS",null,null,null,null,null,null,null,null,null,"1T"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ejercicio",null,null,null,null,null,null,null,null,null,"Período",null,null,null,null,null,null,null,null,null,"Volver a Hoja GASTOS",null,null,null,null,null,null,null,null,null,"2T"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Volver a DATOS FISCALES",null,null,null,null,null,null,null,null,null,"3T"]
[null,"NIF",null,null,null,null,null,null,null,null,null,null,"Apellidos y Nombre o Razón social",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4T"]
[null,{"$f":"'DATOS FISCALES'!B1","v":"B98340540"},null,null,null,null,null,null,null,null,null,null,{"$f":"'DATOS FISCALES'!B4&\" \"&'DATOS FISCALES'!B5&\" \"&'DATOS FISCALES'!B3","v":"PARDO SOUCASE CARLOS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pago Impuestos"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ABRIR CARPETA AEAT"]
[null,"¿Está  inscrito  en  el  Registro  de  devolución  mensual  (Art.  30  RIVA)?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SI",null,"NO","X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PRESENTACIÓN ELECTRÓNICA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MODELO 303: FORMULARIO PARA IMPRIMIR Y PRESENTAR FÍSICAMENTE"]
[]
[null,"IVA Devengado",null,null,null,null,null,null,null,null,null,null,null,"Base imponible",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tipo %",null,null,null,null,null,null,"Cuota"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"VLOOKUP($AQ$2,CALCULOS!A12:P17,10,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"'DATOS FISCALES'!B14","v":4},null,null,null,null,null,3,{"$f":"VLOOKUP($AQ$2,CALCULOS!A12:P17,11,FALSE)","v":0}]
[null,"Régimen general ……………..",null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"VLOOKUP($AQ$2,CALCULOS!A12:P17,6,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"'DATOS FISCALES'!B13","v":10},null,null,null,null,null,6,{"$f":"VLOOKUP($AQ$2,CALCULOS!A12:P17,7,FALSE)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"VLOOKUP($AQ$2,CALCULOS!A12:P17,2,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"'DATOS FISCALES'!B12","v":21},null,null,null,null,null,9,{"$f":"VLOOKUP($AQ$2,CALCULOS!A12:P17,3,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,"Requiere módulo impresión C:\\AEAT\\REDISTRIBUIR (ver explicaciones en la hoja del Modelo 130)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"VLOOKUP($AQ$2,CALCULOS!A12:P17,12,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"'DATOS FISCALES'!D14","v":5.2},null,null,null,null,null,12,{"$f":"VLOOKUP($AQ$2,CALCULOS!A12:P17,13,FALSE)","v":0}]
[null,"Recargo de equivalencia …..",null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"VLOOKUP($AQ$2,CALCULOS!A12:P17,8,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,14,{"$f":"'DATOS FISCALES'!D13","v":1.4},null,null,null,null,null,15,{"$f":"VLOOKUP($AQ$2,CALCULOS!A12:P17,9,FALSE)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,16,{"$f":"VLOOKUP($AQ$2,CALCULOS!A12:P17,4,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,17,{"$f":"'DATOS FISCALES'!D12","v":0.5},null,null,null,null,null,18,{"$f":"VLOOKUP($AQ$2,CALCULOS!A12:P17,5,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,"Agencia Tributaria, Desarrolladores"]
[]
[null,"Adquisiciones intracomunit….",null,null,null,null,null,null,null,null,null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,"Ayuda sobre diseños de registro"]
[]
[null,null,null,null,null,null,null,null,null,"Total cuota devengada (03+06+09+12+15+18+20) ………………….",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,{"$f":"SUM(AK12:AS14,AK16:AS18,AK20)","v":0},null,null,null,null,null,null,null,null,null,null,"Consulta de declaraciones presentadas"]
[]
[]
[null,"IVA Deducible",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base",null,null,null,null,null,null,null,null,null,null,null,"Cuota"]
[null,"Por cuotas soportadas en operaciones interiores corrientes ………………",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,{"$f":"VLOOKUP($AQ$2,CALCULOS!A12:T17,14,FALSE)","v":655.88000000000011},null,null,null,null,null,null,null,null,null,23,{"$f":"VLOOKUP($AQ$2,CALCULOS!A12:T17,15,FALSE)","v":139.82}]
[null,"Por cuotas soportadas en operaciones interiores con bienes de inversión ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,null,null,null,null,null,null,null,null,null,null,25]
[null,"Por cuotas devengadas en las importaciones de bienes corrientes ………",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,null,null,null,null,null,null,null,null,null,null,27]
[null,"Por cuotas devengadas en las importaciones de bienes de inversión ……",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,null,null,null,null,null,null,null,null,null,null,29]
[null,"En adquisiciones intracomunitarias de bienes de corrientes ………………",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,null,null,null,null,null,null,null,null,null,null,31]
[null,"En adquisiciones intracomunitarias de bienes de inversión ……………….",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,null,null,null,null,null,null,null,null,null,null,33]
[null,"Compensaciones Régimen Especial A.G. y P. …………………………………………………………………………..",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34]
[null,"Regularización inversiones ……………………………………………………………………………………………….",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35]
[null,"Regularización por aplicación del porcentaje definitivo de prorrata (sólo 4T o mes 12) ……………………………",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36]
[]
[null,null,null,null,null,null,null,null,null,null,"Total a deducir (23+25+27+29+31+33+34+35+36) …………",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,{"$f":"SUM(AK26:AS34)","v":139.82}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Diferencia ( 21-37 ) …………………………………………………..",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,{"$f":"VLOOKUP($AQ$2,CALCULOS!A12:T17,16,FALSE)","v":-139.82}]
[null,"Atribuible a la Administración del Estado ………………",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,100,null,null,null,"%",null,null,null,null,null,null,null,null,null,40,{"$f":"AK39*(V40/100)","v":-139.82}]
[null,"Cuotas a compensar de periodos anteriores ……………………………………………………………",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,{"$f":"VLOOKUP($AQ$2,CALCULOS!A12:T17,17,FALSE)","v":699.68000000000006}]
[null,"Entregas intracomunitarias ………………………………………………",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42]
[null,"Exportaciones y operaciones asimiladas ……………………………..",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43]
[null,"Operaciones no sujetas o con inversión del sujeto pasivo que"]
[null,"originan el derecho a deducción ………………………………………..",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44]
[]
[null,"Exclusivamente para sujetos pasivos que tributan",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Resultado (40-41+45) ………..",null,null,null,null,null,null,null,null,null,null,null,46,{"$f":"VLOOKUP($AQ$2,CALCULOS!A12:T17,18,FALSE)","v":-839.5}]
[null,"conjuntamente a la Administración del Estado y a",null,null,null,null,null,null,null,null,null,null,null,null,"A deducir (exclusivamente en caso de autoliquidación complementaria):"]
[null,"las Diputaciones Forales. Resultado de la",null,null,null,null,null,null,null,null,null,null,null,null,"Resultado de la anterior o anteriores declaraciones del mismo concepto, ejercicio y periodo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47]
[null,"regularización anual."]
[null,null,45,null,null,null,null,null,null,null,null,"euros",null,null,null,null,"Resultado de la autoliquidación (46-47) ………..",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,{"$f":"VLOOKUP($AQ$2,CALCULOS!A12:T17,20,FALSE)","v":-839.5}]
[]
[]
[]
[null," Si resulta",null,null,null,48,"  negativa consignar el importe a compensar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ingreso efectuado a favor del Tesoro Público, cuenta restringida de"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"colaboración en la recaudación de la AEAT autoliquidaciones"]
[]
[null,null,null,null,49,null,"C",{"$f":"IF(AND(AQ2<>\"4T\",AK51<0),ABS(AK51),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Importe:",null,null,null,null,"I",{"$f":"IF(AK51>0,AK51,\"\")","v":""}]
[]
[null,null,null,null,null,null,"Sin actividad",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Código Cuenta Cliente (CCC)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AK51=0,\"X\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,"Entidad",null,null,null,"Sucursal",null,null,null,"DC",null,"Número de cuenta"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AG$58=\"\",\"\",MID('DATOS FISCALES'!$B$6,1,1))","v":""},{"$f":"IF($AG$58=\"\",\"\",MID('DATOS FISCALES'!$B$6,2,1))","v":""},{"$f":"IF($AG$58=\"\",\"\",MID('DATOS FISCALES'!$B$6,3,1))","v":""},{"$f":"IF($AG$58=\"\",\"\",MID('DATOS FISCALES'!$B$6,4,1))","v":""},{"$f":"IF($AG$58=\"\",\"\",MID('DATOS FISCALES'!$B$6,5,1))","v":""},{"$f":"IF($AG$58=\"\",\"\",MID('DATOS FISCALES'!$B$6,6,1))","v":""},{"$f":"IF($AG$58=\"\",\"\",MID('DATOS FISCALES'!$B$6,7,1))","v":""},{"$f":"IF($AG$58=\"\",\"\",MID('DATOS FISCALES'!$B$6,8,1))","v":""},{"$f":"IF($AG$58=\"\",\"\",MID('DATOS FISCALES'!$B$6,9,1))","v":""},{"$f":"IF($AG$58=\"\",\"\",MID('DATOS FISCALES'!$B$6,10,1))","v":""},{"$f":"IF($AG$58=\"\",\"\",MID('DATOS FISCALES'!$B$6,11,1))","v":""},{"$f":"IF($AG$58=\"\",\"\",MID('DATOS FISCALES'!$B$6,12,1))","v":""},{"$f":"IF($AG$58=\"\",\"\",MID('DATOS FISCALES'!$B$6,13,1))","v":""},{"$f":"IF($AG$58=\"\",\"\",MID('DATOS FISCALES'!$B$6,14,1))","v":""},{"$f":"IF($AG$58=\"\",\"\",MID('DATOS FISCALES'!$B$6,15,1))","v":""},{"$f":"IF($AG$58=\"\",\"\",MID('DATOS FISCALES'!$B$6,16,1))","v":""},{"$f":"IF($AG$58=\"\",\"\",MID('DATOS FISCALES'!$B$6,17,1))","v":""},{"$f":"IF($AG$58=\"\",\"\",MID('DATOS FISCALES'!$B$6,18,1))","v":""},{"$f":"IF($AG$58=\"\",\"\",MID('DATOS FISCALES'!$B$6,19,1))","v":""},{"$f":"IF($AG$58=\"\",\"\",MID('DATOS FISCALES'!$B$6,20,1))","v":""}]
[]
[null,"Manifiesto a esa Delegación que el importe a devolver",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Si esta autoliquidación es complementaria de otra autoliquidación"]
[null,"reseñado deseo  me  sea  abonado  mediante  transfe-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"anterior correspondiente al mismo concepto, ejercicio y período,"]
[null,"rencia  bancaria  a  la cuenta indicada de la que soy titular:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"indíquelo marcando con una \"X\" esta casilla."]
[]
[null,"  Importe:",null,null,null,50,null,"D",{"$f":"IF(AND(AQ2=\"4T\",AK51<0),ABS(AK51),\"\")","v":839.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Autoliquidación complementaria"]
[]
[null,null,null,null,null,null,null,"Código Cuenta Cliente (CCC)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"En este caso, consigne a continuación el número de justificante"]
[null,"Entidad",null,null,null,"Sucursal",null,null,null,"DC",null,"Número de cuenta",null,null,null,null,null,null,null,null,null,null,null,null,null,"identificativo de la declaración anterior"]
[null,{"$f":"IF($I$68=\"\",\"\",MID('DATOS FISCALES'!$B$6,1,1))","v":"3"},{"$f":"IF($I$68=\"\",\"\",MID('DATOS FISCALES'!$B$6,2,1))","v":"1"},{"$f":"IF($I$68=\"\",\"\",MID('DATOS FISCALES'!$B$6,3,1))","v":"8"},{"$f":"IF($I$68=\"\",\"\",MID('DATOS FISCALES'!$B$6,4,1))","v":"3"},{"$f":"IF($I$68=\"\",\"\",MID('DATOS FISCALES'!$B$6,5,1))","v":"4"},{"$f":"IF($I$68=\"\",\"\",MID('DATOS FISCALES'!$B$6,6,1))","v":"6"},{"$f":"IF($I$68=\"\",\"\",MID('DATOS FISCALES'!$B$6,7,1))","v":"0"},{"$f":"IF($I$68=\"\",\"\",MID('DATOS FISCALES'!$B$6,8,1))","v":"0"},{"$f":"IF($I$68=\"\",\"\",MID('DATOS FISCALES'!$B$6,9,1))","v":"8"},{"$f":"IF($I$68=\"\",\"\",MID('DATOS FISCALES'!$B$6,10,1))","v":"6"},{"$f":"IF($I$68=\"\",\"\",MID('DATOS FISCALES'!$B$6,11,1))","v":"0"},{"$f":"IF($I$68=\"\",\"\",MID('DATOS FISCALES'!$B$6,12,1))","v":"0"},{"$f":"IF($I$68=\"\",\"\",MID('DATOS FISCALES'!$B$6,13,1))","v":"0"},{"$f":"IF($I$68=\"\",\"\",MID('DATOS FISCALES'!$B$6,14,1))","v":"0"},{"$f":"IF($I$68=\"\",\"\",MID('DATOS FISCALES'!$B$6,15,1))","v":"4"},{"$f":"IF($I$68=\"\",\"\",MID('DATOS FISCALES'!$B$6,16,1))","v":"3"},{"$f":"IF($I$68=\"\",\"\",MID('DATOS FISCALES'!$B$6,17,1))","v":"2"},{"$f":"IF($I$68=\"\",\"\",MID('DATOS FISCALES'!$B$6,18,1))","v":"5"},{"$f":"IF($I$68=\"\",\"\",MID('DATOS FISCALES'!$B$6,19,1))","v":"9"},{"$f":"IF($I$68=\"\",\"\",MID('DATOS FISCALES'!$B$6,20,1))","v":"3"},null,null,null,null,null,"Nº de justificante"]
[]
[]
[null,"Lugar y fecha",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Firma"]
[null,null,{"$f":"'DATOS FISCALES'!B15","v":"VALENCIA"},null,null,null,null,", a",{"$f":"DAY(TODAY())","v":25},null,"de",null,{"$f":"UPPER(TEXT(TODAY(),\"mmmmmmmm\"))","v":"SEPTIEMBRE"},null,null,null,"de",null,{"$f":"YEAR(TODAY())","v":2016}]
[]
[]
["DISEÑO DE REGISTRO ESTABLECIDO POR LA AGENCIA TRIBUTARIA PARA PARA FACILITAR LA PRESENTACIÓN TELEMÁTICA DEL MODELO 303"]
[]
["Nº","Posición","Longitud","Tipo","Descripción","Contenido",null,"Comprobación longitud","Concatenar"]
[1,1,2,"An ","Inicio del identificador de modelo y página. ","<T",null,{"$f":"IF((LEN(F82)=C82),\"OK\",\"XX\")","v":"OK"},{"$f":"F82&F83&F84&F85&F86&F87&F88&F89&F90&F91&F92&F93&F94&F95&F96&F97&F98&F99&F100&F101&F102&F103&F104&F105&F106&F107&F108&F109&F110&F111&F112&F113&F114&F115&F116&F117&F118&F119&F120&F121&F122&F123&F124&F125&F126&F127&F128&F129&F130&F131&F132&F133&F134&F135&F136&F137&F138&F139&F140&F141&F142&F143&F144&F145&F146&F147&F148&F149&F150&F151&F152&F153&F154&F155&F156&F157&F158&F159&F160&F161&F162","v":{"$error":"#REF!"}}]
[2,3,3,"Num ","Modelo. ","303",null,{"$f":"IF((LEN(F83)=C83),\"OK\",\"XX\")","v":"OK"},{"$f":"IF(LEN(I82)=C164,\"OK\",\"XX\")","v":{"$error":"#REF!"}}]
[3,6,2,"Num ","Página. ","01",null,"OK",null,null,null,"Enlaces de interés:"]
[4,8,1,"An ","Fin de identificador de modelo. ",">",null,"OK",null,null,null,"Agencia Tributaria, Desarrolladores"]
[5,9,1,"A ","Indicador de página complementaria. "," ",null,"OK",null,null,null,"Ayuda sobre diseños de registro"]
[6,10,1,"A ","Tipo Declaración ",{"$f":"IF(H58<>\"\",\"C\",IF(O61<>\"\",\"N\",IF(I68<>\"\",\"D\",IF(AG58<>\"\",\"I\",\" \"))))","v":"D"},null,"OK"]
[7,11,9,"An ","Identificación (1) - NIF ",{"$f":"'DATOS FISCALES'!B1","v":"B98340540"},null,"OK"]
[8,20,30,"An ","Identificación (1) - Apellidos o Razón Social. ",{"$f":"'DATOS FISCALES'!B4&\" \"&'DATOS FISCALES'!B5&REPT(\" \",C89-LEN('DATOS FISCALES'!B4&\" \"&'DATOS FISCALES'!B5))","v":"PARDO SOUCASE                 "},null,"OK"]
[9,50,15,"A ","Identificación (1) - Nombre. ",{"$f":"'DATOS FISCALES'!B3&REPT(\" \",C90-LEN('DATOS FISCALES'!B3))","v":"CARLOS         "},null,"OK"]
[10,65,1,"Num ","Inscrito en el Registro de devolución mensual ",{"$f":"IF(AB8<>\"\",1,2)","v":2},null,"OK"]
[11,66,4,"Num ","Devengo (2) - Ejercicio. ",{"$f":"TEXT(AG2,0)","v":{"$error":"#REF!"}},null,{"$error":"#REF!"}]
[12,70,2,"An ","Devengo (2) - Período. ",{"$f":"UPPER(AQ2)","v":"4T"},null,"OK"]
[13,72,17,"N ","Liquidación (3) - IVA devengado - Régimen general - Base imponible [01] ",{"$f":"REPT(\"0\",C94-LEN(SUBSTITUTE(TEXT(O12,\"0,00\"),\",\",\"\")))&SUBSTITUTE(TEXT(O12,\"0,00\"),\",\",\"\")","v":"00000000000000000"},null,"OK"]
[14,89,5,"Num ","Liquidación (3) - IVA devengado - Régimen general - Tipo % [02] ",{"$f":"REPT(\"0\",C95-LEN(SUBSTITUTE(TEXT(AD12,\"0,00\"),\",\",\"\")))&SUBSTITUTE(TEXT(AD12,\"0,00\"),\",\",\"\")","v":"00400"},null,"OK"]
[15,94,17,"N ","Liquidación (3) - IVA devengado - Régimen general - Cuota [03] ",{"$f":"REPT(\"0\",C96-LEN(SUBSTITUTE(TEXT(AK12,\"0,00\"),\",\",\"\")))&SUBSTITUTE(TEXT(AK12,\"0,00\"),\",\",\"\")","v":"00000000000000000"},null,"OK"]
[16,111,17,"N ","Liquidación (3) - IVA devengado - Régimen general- Base imponible [04] ",{"$f":"REPT(\"0\",C97-LEN(SUBSTITUTE(TEXT(O13,\"0,00\"),\",\",\"\")))&SUBSTITUTE(TEXT(O13,\"0,00\"),\",\",\"\")","v":"00000000000000000"},null,"OK"]
[17,128,5,"Num ","Liquidación (3) - IVA devengado - Régimen general- Tipo % [05] ",{"$f":"REPT(\"0\",C98-LEN(SUBSTITUTE(TEXT(AD13,\"0,00\"),\",\",\"\")))&SUBSTITUTE(TEXT(AD13,\"0,00\"),\",\",\"\")","v":"01000"},null,"OK"]
[18,133,17,"N ","Liquidación (3) - IVA devengado - Régimen general- Cuota [06] ",{"$f":"REPT(\"0\",C99-LEN(SUBSTITUTE(TEXT(AK13,\"0,00\"),\",\",\"\")))&SUBSTITUTE(TEXT(AK13,\"0,00\"),\",\",\"\")","v":"00000000000000000"},null,"OK"]
[19,150,17,"N ","Liquidación (3) - IVA devengado - Régimen general- Base imponible [07] ",{"$f":"REPT(\"0\",C100-LEN(SUBSTITUTE(TEXT(O14,\"0,00\"),\",\",\"\")))&SUBSTITUTE(TEXT(O14,\"0,00\"),\",\",\"\")","v":"00000000000000000"},null,"OK"]
[20,167,5,"Num ","Liquidación (3) - IVA devengado - Régimen general- Tipo % [08] ",{"$f":"REPT(\"0\",C101-LEN(SUBSTITUTE(TEXT(AD14,\"0,00\"),\",\",\"\")))&SUBSTITUTE(TEXT(AD14,\"0,00\"),\",\",\"\")","v":"02100"},null,"OK"]
[21,172,17,"N ","Liquidación (3) - IVA devengado - Régimen general - Cuota [09] ",{"$f":"REPT(\"0\",C102-LEN(SUBSTITUTE(TEXT(AK14,\"0,00\"),\",\",\"\")))&SUBSTITUTE(TEXT(AK14,\"0,00\"),\",\",\"\")","v":"00000000000000000"},null,"OK"]
[22,189,17,"N ","Liquidación (3) - IVA devengado - Recargo de equivalencia - Base imponible [10] ",{"$f":"REPT(0,C103)","v":"00000000000000000"},null,"OK"]
[23,206,5,"Num ","Liquidación (3) - IVA devengado - Recargo de equivalencia - Tipo % [11] ",{"$f":"REPT(0,C104)","v":"00000"},null,"OK"]
[24,211,17,"N ","Liquidación (3) - IVA devengado - Recargo de equivalencia - Cuota [12] ","00000000000000000",null,"OK"]
[25,228,17,"N ","Liquidación (3) - IVA devengado - Recargo de equivalencia - Base imponible [13] ","00000000000000000",null,"OK"]
[26,245,5,"Num ","Liquidación (3) - IVA devengado - Recargo de equivalencia - Tipo % [14] ","00000",null,"OK"]
[27,250,17,"N ","Liquidación (3) -IVA devengado - Recargo de equivalencia - Cuota [15] ","00000000000000000",null,"OK"]
[28,267,17,"N ","Liquidación (3) - IVA devengado - Recargo de equivalencia - Base imponible [16] ","00000000000000000",null,"OK"]
[29,284,5,"Num ","Liquidación (3) - IVA devengado - Recargo de equivalencia - Tipo % [17] ","00000",null,"OK"]
[30,289,17,"N ","Liquidación (3) -IVA devengado - Recargo de equivalencia - Cuota [18] ","00000000000000000",null,"OK"]
[31,306,17,"N ","Liquidación (3) -IVA devengado - Adquisiciones intracomunitarias - Base imponible [19] ","00000000000000000",null,"OK"]
[32,323,17,"N ","Liquidación (3) - IVA devengado - Adquisiciones intracomunitarias - Cuota [20] ","00000000000000000",null,"OK"]
[33,340,17,"N ","Liquidación (3) - IVA devengado - Total cuota devengada [21] ",{"$f":"REPT(\"0\",C114-LEN(SUBSTITUTE(TEXT(AK22,\"0,00\"),\",\",\"\")))&SUBSTITUTE(TEXT(AK22,\"0,00\"),\",\",\"\")","v":"00000000000000000"},null,"OK"]
[34,357,17,"N ","Liquidación (3) - IVA Deducible - Por cuotas soportadas en operaciones interiores corrientes. BI [22] ",{"$f":"REPT(\"0\",C115-LEN(SUBSTITUTE(TEXT(Z26,\"0,00\"),\",\",\"\")))&SUBSTITUTE(TEXT(Z26,\"0,00\"),\",\",\"\")","v":"00000000000065588"},null,"OK"]
[35,374,17,"N ","Liquidación (3) - IVA Deducible - Por cuotas soportadas en operaciones interiores corrientes. Cuota [23] ",{"$f":"REPT(\"0\",C116-LEN(SUBSTITUTE(TEXT(AK26,\"0,00\"),\",\",\"\")))&SUBSTITUTE(TEXT(AK26,\"0,00\"),\",\",\"\")","v":"00000000000013982"},null,"OK"]
[36,391,17,"N ","Liquidación (3) - IVA Deducible - Por cuotas soportadas en operaciones interiores con bienes de inversión. BI [24] ",{"$f":"REPT(\"0\",C117-LEN(SUBSTITUTE(TEXT(Z27,\"0,00\"),\",\",\"\")))&SUBSTITUTE(TEXT(Z27,\"0,00\"),\",\",\"\")","v":"00000000000000000"},null,"OK"]
[37,408,17,"N ","Liquidación (3) - IVA Deducible - Por cuotas soportadas en operaciones interiores con bienes de inversión. Cuota [25] ",{"$f":"REPT(\"0\",C118-LEN(SUBSTITUTE(TEXT(AK27,\"0,00\"),\",\",\"\")))&SUBSTITUTE(TEXT(AK27,\"0,00\"),\",\",\"\")","v":"00000000000000000"},null,"OK"]
[38,425,17,"N ","Liquidación (3) - IVA Deducible - Por cuotas satisfechas en las importaciones de bienes corrientes. BI [26] ",{"$f":"REPT(0,C119)","v":"00000000000000000"},null,"OK"]
[39,442,17,"N ","Liquidación (3) - IVA Deducible - Por cuotas satisfechas en las importaciones de bienes corrientes. Cuota [27] ","00000000000000000",null,"OK"]
[40,459,17,"N ","Liquidación (3) - IVA Deducible - Por cuotas satisfechas en las importaciones de bienes de inversión. BI [28] ","00000000000000000",null,"OK"]
[41,476,17,"N ","Liquidación (3) - IVA Deducible - Por cuotas satisfechas en las importaciones de bienes de inversión. Cuota [29] ","00000000000000000",null,"OK"]
[42,493,17,"N ","Liquidación (3) - IVA Deducible - En adquisiciones intracomunitarias de bienes corrientes. BI [30] ","00000000000000000",null,"OK"]
[43,510,17,"N ","Liquidación (3) - IVA Deducible - En adquisiciones intracomunitarias de bienes corrientes. Cuota [31] ","00000000000000000",null,"OK"]
[44,527,17,"N ","Liquidación (3) - IVA Deducible - En adquisiciones intracomunitarias de bienes de inversión. BI [32] ","00000000000000000",null,"OK"]
[45,544,17,"N ","Liquidación (3) - IVA Deducible - En adquisiciones intracomunitarias de bienes de inversión. Cuota [33] ","00000000000000000",null,"OK"]
[46,561,17,"N ","Liquidación (3) - IVA Deducible - Compensaciones Régimen Especial A.G.y P. [34] ","00000000000000000",null,"OK"]
[47,578,17,"N ","Liquidación (3) - IVA Deducible - Regularización inversiones [ 35] ","00000000000000000",null,"OK"]
[48,595,17,"N ","Liquidación (3) - IVA Deducible - Regularización por aplicación del porcentaje def.de prorrata [36] ","00000000000000000",null,"OK"]
[49,612,17,"N ","Liquidación (3) - IVA Deducible - Total a deducir [37] ",{"$f":"REPT(\"0\",C130-LEN(SUBSTITUTE(TEXT(AK36,\"0,00\"),\",\",\"\")))&SUBSTITUTE(TEXT(AK36,\"0,00\"),\",\",\"\")","v":"00000000000013982"},null,"OK"]
[50,629,17,"N ","Liquidación (3) - Diferencia [38] ",{"$f":"IF(AK39<0,\"N\",0)&REPT(\"0\",C131-1-LEN(SUBSTITUTE(SUBSTITUTE(TEXT(AK39,\"0,00\"),\",\",\"\"),\"-\",\"\")))&SUBSTITUTE(SUBSTITUTE(TEXT(AK39,\"0,00\"),\",\",\"\"),\"-\",\"\")","v":"N0000000000013982"},null,"OK"]
[51,646,5,"Num ","Liquidación (3) - Atribuible a la Administración del Estado - % [39] ",{"$f":"REPT(\"0\",C132-LEN(SUBSTITUTE(TEXT(V40,\"0,00\"),\",\",\"\")))&SUBSTITUTE(TEXT(V40,\"0,00\"),\",\",\"\")","v":"10000"},null,"OK"]
[52,651,17,"N ","Liquidación (3) - Atribuible a la Administración del Estado [40] ",{"$f":"IF(AK40<0,\"N\",0)&REPT(\"0\",C131-1-LEN(SUBSTITUTE(SUBSTITUTE(TEXT(AK40,\"0,00\"),\",\",\"\"),\"-\",\"\")))&SUBSTITUTE(SUBSTITUTE(TEXT(AK40,\"0,00\"),\",\",\"\"),\"-\",\"\")","v":"N0000000000013982"},null,"OK"]
[53,668,17,"N ","Liquidación (3) - Cuotas a compensar de periodos anteriores [41] ",{"$f":"REPT(\"0\",C134-LEN(SUBSTITUTE(TEXT(AK41,\"0,00\"),\",\",\"\")))&SUBSTITUTE(TEXT(AK41,\"0,00\"),\",\",\"\")","v":"00000000000069968"},null,"OK"]
[54,685,17,"N ","Liquidación (3) - Entregas intracomunitarias [42] ",{"$f":"REPT(\"0\",C135-LEN(SUBSTITUTE(TEXT(AA42,\"0,00\"),\",\",\"\")))&SUBSTITUTE(TEXT(AA42,\"0,00\"),\",\",\"\")","v":"00000000000000000"},null,"OK"]
[55,702,17,"N ","Liquidación (3) - Exportaciones y operaciones asimiladas [43] ",{"$f":"REPT(\"0\",C136-LEN(SUBSTITUTE(TEXT(AA43,\"0,00\"),\",\",\"\")))&SUBSTITUTE(TEXT(AA43,\"0,00\"),\",\",\"\")","v":"00000000000000000"},null,"OK"]
[56,719,17,"N ","Liquidación (3) - Operaciones no sujetas o con inversión del sujeto pasivo. Derecho a deducción [44] ",{"$f":"REPT(\"0\",C137-LEN(SUBSTITUTE(TEXT(AA45,\"0,00\"),\",\",\"\")))&SUBSTITUTE(TEXT(AA45,\"0,00\"),\",\",\"\")","v":"00000000000000000"},null,"OK"]
[57,736,17,"N ","Liquidación (3) - Exclusivamente tributación conjunta Estado y Diputaciones Forales [45] ",{"$f":"REPT(\"0\",C138-LEN(SUBSTITUTE(TEXT(D51,\"0,00\"),\",\",\"\")))&SUBSTITUTE(TEXT(D51,\"0,00\"),\",\",\"\")","v":"00000000000000000"},null,"OK"]
[58,753,17,"N ","Liquidación (3) - Resultado [46] ",{"$f":"IF(AK47<0,\"N\",0)&REPT(\"0\",C131-1-LEN(SUBSTITUTE(SUBSTITUTE(TEXT(AK47,\"0,00\"),\",\",\"\"),\"-\",\"\")))&SUBSTITUTE(SUBSTITUTE(TEXT(AK47,\"0,00\"),\",\",\"\"),\"-\",\"\")","v":"N0000000000083950"},null,"OK"]
[59,770,17,"N ","Liquidación (3) - A deducir [47] ",{"$f":"REPT(\"0\",C140-LEN(SUBSTITUTE(TEXT(AK49,\"0,00\"),\",\",\"\")))&SUBSTITUTE(TEXT(AK49,\"0,00\"),\",\",\"\")","v":"00000000000000000"},null,"OK"]
[60,787,17,"N ","Liquidación (3) - Resullado de la liquidación [48] ",{"$f":"IF(AK51<0,\"N\",0)&REPT(\"0\",C131-1-LEN(SUBSTITUTE(SUBSTITUTE(TEXT(AK51,\"0,00\"),\",\",\"\"),\"-\",\"\")))&SUBSTITUTE(SUBSTITUTE(TEXT(AK51,\"0,00\"),\",\",\"\"),\"-\",\"\")","v":"N0000000000083950"},null,"OK"]
[61,804,17,"N ","Compensación (4) - Importe a compensar ( si resulla negativa [48]) [49] [C] ",{"$f":"REPT(\"0\",C142-LEN(SUBSTITUTE(TEXT(H58,\"0,00\"),\",\",\"\")))&SUBSTITUTE(TEXT(H58,\"0,00\"),\",\",\"\")","v":"00000000000000000"},null,"OK"]
[62,821,1,"Num ","Marca sin actividad ",{"$f":"IF(O61=\"\",0,1)","v":0},null,"OK"]
[63,822,17,"N ","Devolución (6) - Importe [50] [D] ",{"$f":"REPT(\"0\",C144-LEN(SUBSTITUTE(TEXT(I68,\"0,00\"),\",\",\"\")))&SUBSTITUTE(TEXT(I68,\"0,00\"),\",\",\"\")","v":"00000000000083950"},null,"OK"]
[64,839,4,"An ","Devolución (6) - Código cuenta cliente - Entidad ",{"$f":"IF(I68=\"\",REPT(\" \",C145),MID('DATOS FISCALES'!B6,1,4))","v":"3183"},null,"OK"]
[65,843,4,"An ","Devolución (6) - Código cuenta cliente - Oficina ",{"$f":"IF(I68=\"\",REPT(\" \",C146),MID('DATOS FISCALES'!B6,5,4))","v":"4600"},null,"OK"]
[66,847,2,"An ","Devolución (6) - Código cuenta cliente - DC ",{"$f":"IF(I68=\"\",REPT(\" \",C147),MID('DATOS FISCALES'!B6,9,2))","v":"86"},null,{"$f":"IF((LEN(F147)=C147),\"OK\",\"XX\")","v":"OK"}]
[67,849,10,"An ","Devolución (6) - Código cuenta cliente - Número de cuenta ",{"$f":"IF(I68=\"\",REPT(\" \",C148),MID('DATOS FISCALES'!B6,11,10))","v":"0000432593"},null,"OK"]
[68,859,1,"Num ","Ingreso (7) - Forma de pago ","0",null,"OK"]
[69,860,17,"N ","Ingreso (7) - Importe [1] ",{"$f":"REPT(\"0\",C150-LEN(SUBSTITUTE(TEXT(AG58,\"0,00\"),\",\",\"\")))&SUBSTITUTE(TEXT(AG58,\"0,00\"),\",\",\"\")","v":"00000000000000000"},null,"OK"]
[70,877,4,"An ","Ingreso (7) - Código cuenta cliente - Entidad ",{"$f":"IF(Z62=\"\",REPT(\" \",C151),MID('DATOS FISCALES'!B6,1,4))","v":"    "},null,"OK"]
[71,881,4,"An ","Ingreso (7) - Código cuenta cliente - Oficina ",{"$f":"IF(Z62=\"\",REPT(\" \",C152),MID('DATOS FISCALES'!B6,5,4))","v":"    "},null,"OK"]
[72,885,2,"An ","Ingreso (7) - Código cuenta cliente - DC ",{"$f":"IF(Z62=\"\",REPT(\" \",C153),MID('DATOS FISCALES'!B6,9,2))","v":"  "},null,"OK"]
[73,887,10,"An ","Ingreso (7) - Código cuenta cliente - Número de cuenta ",{"$f":"IF(Z62=\"\",REPT(\" \",C154),MID('DATOS FISCALES'!B6,11,10))","v":"          "},null,"OK"]
[74,897,1,"Num ","Complementaria (8) Indicador Autoliquidación complementaria ",{"$f":"IF(AD68=\"\",0,1)","v":0},null,"OK"]
[75,898,13,"An ","Complementaria (8) - nO justificante declaración anterior ",{"$f":"REPT(\" \",C156)","v":"             "},null,"OK"]
[76,911,400,"An ","Campo reservado ",{"$f":"REPT(\" \",C157)","v":"                                                                                                                                                                                                                                                                                                                                                                                                                "},null,"OK"]
[77,1311,16,"A ","Firma (9) - Localidad ",{"$f":"C76&REPT(\" \",C158-LEN(C76))","v":"VALENCIA        "},null,"OK"]
[78,1327,2,"An ","Firma (9) - Fecha: Día ",{"$f":"I76&REPT(\" \",C159-LEN(I76))","v":"25"},null,"OK"]
[79,1329,10,"A ","Firma (9) - Fecha: Mes ",{"$f":"UPPER(TEXT(M76,\"mmmmmmmmmm\"))&REPT(\" \",C160-LEN(UPPER(TEXT(M76,\"mmmmmmmmmm\"))))","v":"SEPTIEMBRE"},null,"OK"]
[80,1339,4,"An ","Firma (9) - Fecha: Año ",{"$f":"TEXT(S76,0)","v":"2016"},null,"OK"]
[81,1343,9,"An ","Identificador de Fin de registro. ","</T30301>",null,"OK"]
[]
[null,"Total",{"$f":"SUM(C82:C163)","v":1351},null,null,null,null,{"$f":"IF(SUM(C82:C163)=C164,\"OK\",\"XX\")","v":"OK"}]

{"sheet":"MODELO 390","index":7,"n_rows":79,"n_cols":46,"rows_kept":79,"cut":false,"hidden":false,"merged":[[40,17,40,18],[40,19,40,25],[41,17,41,18],[41,19,41,25],[30,19,30,25],[39,19,39,25],[28,19,28,25],[31,17,31,18],[31,19,31,25],[32,17,32,18],[33,17,33,18],[33,19,33,25],[32,19,32,25],[28,17,28,18],[34,17,34,18],[34,19,34,25],[42,17,42,18],[41,36,41,44],[41,26,41,28],[41,34,41,35],[42,19,42,25],[54,36,54,44],[54,34,54,35],[53,36,53,44],[69,12,69,20],[55,36,55,44],[68,36,68,44],[55,34,55,35],[53,34,53,35],[47,36,47,44],[46,36,46,44],[46,34,46,35],[47,34,47,35],[44,17,44,18],[44,19,44,25],[44,34,44,35],[44,36,44,44],[44,26,44,28],[78,34,78,35],[78,36,78,44],[68,34,68,35],[61,3,61,44],[62,3,62,44],[70,12,70,20],[71,12,71,20],[72,12,72,20],[69,22,69,32],[39,36,39,44],[39,26,39,28],[40,36,40,44],[40,26,40,28],[40,34,40,35],[42,34,42,35],[42,36,42,44],[42,26,42,28],[28,34,28,35],[36,34,36,35],[30,26,30,28],[28,26,28,28],[36,36,36,44],[31,26,31,28],[31,34,31,35],[31,36,31,44],[32,36,32,44],[33,34,33,35],[32,34,32,35],[33,26,33,28],[32,26,32,28],[34,36,34,44],[34,26,34,28],[34,34,34,35],[1,28,2,31],[26,36,26,44],[25,26,25,28],[26,26,26,28],[25,36,25,44],[24,36,24,44],[24,26,24,28],[24,34,24,35],[25,34,25,35],[23,36,23,44],[23,26,23,28],[26,34,26,35],[15,31,15,33],[33,36,33,44],[26,19,26,25],[28,36,28,44],[4,3,4,10],[4,19,4,26],[5,19,5,26],[8,5,8,12],[8,15,8,16],[6,19,6,26],[8,20,8,24],[5,3,5,10],[8,28,8,30],[15,6,15,22],[26,17,26,18],[25,17,25,18],[24,17,24,18],[23,19,23,25],[24,19,24,25],[25,19,25,25]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mostrar Calculadora de Windows (Ctl+w)"]
[null,"Resumen Anual IVA. Modelo 390",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Devengo",null,null,null,null,{"$f":"IF(NOT(ISBLANK(INGRESOS!#REF!)),YEAR(INGRESOS!#REF!),IF(NOT(ISBLANK(GASTOS!A3)),YEAR(GASTOS!A3),YEAR(TODAY())-1))","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Volver a Hoja INGRESOS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ejercicio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Volver a Hoja GASTOS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Volver a DATOS FISCALES"]
[null,"NIF",null,{"$f":"'DATOS FISCALES'!B1","v":"B98340540"},null,null,null,null,null,null,null,null,"Nombre",null,null,null,null,null,null,{"$f":"'DATOS FISCALES'!B3","v":"CARLOS"}]
[null,"Tlf",null,{"$f":"'DATOS FISCALES'!B16","v":963813080},null,null,null,null,null,null,null,null,"Primer Apellido",null,null,null,null,null,null,{"$f":"'DATOS FISCALES'!B4","v":"PARDO"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"http://www.agenciatributaria.es/AEAT.internet/Modelos_formularios/modelo_390.shtml"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Segundo Apellido",null,null,null,null,null,null,{"$f":"'DATOS FISCALES'!B5","v":"SOUCASE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PRESENTACIÓN ELECTRÓNICA 390"]
[null,"Fecha de la declaración"]
[null,null,null,"En",null,{"$f":"'DATOS FISCALES'!B15","v":"VALENCIA"},null,null,null,null,null,null,null,null,"a",{"$f":"DAY(TODAY())","v":25},null,null,"de",null,{"$f":"UPPER(TEXT(TODAY(),\"mmmmmmmm\"))","v":"SEPTIEMBRE"},null,null,null,null,null,"de",null,{"$f":"YEAR(TODAY())","v":2016}]
[]
[]
[null,"Datos estadísticos"]
[]
[null,"A","Actividades a las que se refiere la declaración",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B","Clave",null,null,"C","Epígrafe I.A.E."]
[null,null,"(de mayor a menor importancia por volumen de operaciones)"]
[null,null,"Principal...",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'DATOS FISCALES'!B9","v":2},null,null,null,{"$f":"'DATOS FISCALES'!B11","v":411}]
[]
[null,null,"Si ha efectuado operaciones por las que tenga obligación de presentar la declaración"]
[null,null,"anual de operaciones con terceras personas (Modelo 347) , marque una 'X'........",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D",{"$f":"IF(COUNTIF(INGRESOS!$O$2:$O$471,1)+COUNTIF(GASTOS!$AD$3:$AD$548,1)>0,\"X\",\"\")","v":"X"}]
[]
[]
[null,"Operaciones realizadas en régimen general"]
[]
[null,"Iva devengado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base imponible",null,null,null,null,null,null,"Tipo %",null,null,null,null,null,null,null,null,null,"Cuota devengada"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,{"$f":"CALCULOS!B23","v":0},null,null,null,null,null,null,{"$f":"'DATOS FISCALES'!B12","v":21},null,null,null,null,null,null,null,2,null,{"$f":"CALCULOS!C23","v":0}]
[null,"Régimen general ……………..",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,{"$f":"CALCULOS!F23","v":0},null,null,null,null,null,null,{"$f":"'DATOS FISCALES'!B13","v":10},null,null,null,null,null,null,null,4,null,{"$f":"CALCULOS!G23","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,{"$f":"CALCULOS!J23","v":0},null,null,null,null,null,null,{"$f":"'DATOS FISCALES'!B14","v":4},null,null,null,null,null,null,null,6,null,{"$f":"CALCULOS!K23","v":0}]
[]
[null,"Total bases y cuotas IVA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,null,{"$f":"SUM(T25:Z27)","v":0},null,null,null,null,null,null," ----- ",null,null,null,null,null,null,null,34,null,{"$f":"SUM(AK25:AS27)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bases sujetas a R.E.",null,null,null,null,null,null,"%"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,null,{"$f":"CALCULOS!$D$23","v":0},null,null,null,null,null,null,{"$f":"'DATOS FISCALES'!$D$12","v":0.5},null,null,null,null,null,null,null,36,null,{"$f":"CALCULOS!$E$23","v":0}]
[null,"Recargo de equivalencia …..",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,null,{"$f":"CALCULOS!$H$23","v":0},null,null,null,null,null,null,{"$f":"'DATOS FISCALES'!$D$13","v":1.4},null,null,null,null,null,null,null,38,null,{"$f":"CALCULOS!$I$23","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,null,{"$f":"CALCULOS!$L$23","v":0},null,null,null,null,null,null,{"$f":"'DATOS FISCALES'!$D$14","v":5.2},null,null,null,null,null,null,null,40,null,{"$f":"CALCULOS!$M$23","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,null,null,null,null,null,null,null,null,1.75,null,null,null,null,null,null,null,42]
[]
[null,null,null,null,null,null,null,null,null,"Total cuotas I.V.A. y recargo equivalencia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,null,{"$f":"SUM(AK29,AK32:AS35)","v":0}]
[]
[]
[null,"Iva deducible",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base imponible",null,null,null,null,null,null,"Tipo %",null,null,null,null,null,null,null,null,null,"Cuota deducible"]
[null,"Iva deducible en operaciones interiores",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,190,null,{"$f":"CALCULOS!N23","v":3965.3100000000004},null,null,null,null,null,null,{"$f":"'DATOS FISCALES'!B12","v":21},null,null,null,null,null,null,null,191,null,{"$f":"CALCULOS!O23","v":832.76999999999975}]
[null,"de bienes y servicios corrientes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,192,null,{"$f":"CALCULOS!P23","v":0},null,null,null,null,null,null,{"$f":"'DATOS FISCALES'!B13","v":10},null,null,null,null,null,null,null,193,null,{"$f":"CALCULOS!Q23","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,194,null,{"$f":"CALCULOS!R23","v":0},null,null,null,null,null,null,{"$f":"'DATOS FISCALES'!B14","v":4},null,null,null,null,null,null,null,195,null,{"$f":"CALCULOS!S23","v":0}]
[null,"Total bases imponibles y cuotas deducibles en"]
[null,"operac. interiores de bienes y servicios corrientes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,null,{"$f":"SUM(T41:Z43)","v":3965.3100000000004},null,null,null,null,null,null," ----- ",null,null,null,null,null,null,null,49,null,{"$f":"SUM(AK41:AS43)","v":832.76999999999975}]
[]
[null,null,null,null,null,null,null,null,null,"Suma de deducciones",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,null,{"$f":"AK45","v":832.76999999999975}]
[null,null,null,null,null,null,null,null,null,"Resultado régimen general ([47]-[64])",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,null,{"$f":"AK37-AK47","v":-832.76999999999975}]
[]
[]
[null,"7. Resultado liquidación anual"]
[]
[null,"Liquidación anual"]
[null,null,null,null,null,null,null,null,null,"Suma de resultados ([65]+[83])",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84,null,{"$f":"AK48","v":-832.76999999999975}]
[null,null,null,null,null,null,null,null,null,"Compensación de cuotas del ejercicio anterior",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,null,{"$f":"CALCULOS!Q14","v":0}]
[null,null,null,null,null,null,null,null,null,"Resultado de la liquidación ([84]-[85])",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,null,{"$f":"AK54-AK55","v":-832.76999999999975}]
[]
[]
[null,"8. Tributación por razón de territorio"]
[]
[null,"Administraciones"]
[null,null,null,"LAS CASILLAS DE IMPUTACIÓN TERRITORIAL (87 A 94) NO HAI QUE CUBRIRLAS, EN GENERAL,"]
[null,null,null,"YA QUE SON PARA SUJETOS PASIVOS QUE TRIBUTAN A VARIAS ADMINISTRACIONES TERRITORIALES"]
[]
[]
[null,"9. Resultado de las liquidaciones"]
[]
[null,"Períodos que no tributan en Régimen especial del grupo de entidades"]
[null,null,"Total resultados a ingresar en las autoliquidaciones de IVA del ejercicio .......................",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,{"$f":"SUM(M70:U73)","v":0}]
[null,null,null,null,"Primer Trimestre",null,null,null,null,null,null,null,{"$f":"IF(CALCULOS!T14>0,CALCULOS!T14,0)","v":0}]
[null,null,null,null,"Segundo Trimestre",null,null,null,null,null,null,null,{"$f":"IF(CALCULOS!T15>0,CALCULOS!T15,0)","v":0}]
[null,null,null,null,"Tercer Trimestre",null,null,null,null,null,null,null,{"$f":"IF(CALCULOS!T16>0,CALCULOS!T16,0)","v":0}]
[null,null,null,null,"Cuarto Trimestre",null,null,null,null,null,null,null,{"$f":"IF(CALCULOS!T17>0,CALCULOS!T17,0)","v":0}]
[]
[]
[null,"10. Volumen de operaciones"]
[]
[null,"Operaciones realizadas en el ejercicio"]
[null,null,null,null,"Operaciones en régimen general ..............................................................................",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99,null,{"$f":"SUM(T25:Z27)","v":0}]

{"sheet":"IRPF ANUAL","index":8,"n_rows":77,"n_cols":5,"rows_kept":77,"cut":false,"hidden":false,"merged":[[56,1,56,3],[62,1,62,3]]}
[null,"RENDIMIENTOS DE ACTIVIDADES ECONÓMICAS EN ESTIMACIÓN DIRECTA",null,null,"Mostrar Calculadora de Windows (Ctl+w)"]
[null,null,null,null,"Volver a Hoja INGRESOS"]
[null,"Actividades realizadas",null,null,"Volver a Hoja GASTOS"]
[null,null,null,null,"Volver a DATOS FISCALES"]
[null,"Tipo de actividad/es realizada/s: clave indicativa",100,"DECLARANTE"]
[null,null,101,{"$f":"'DATOS FISCALES'!B8","v":5}]
[null,"Modalidad aplicable del método de estimación directa",104,{"$f":"'DATOS FISCALES'!B10","v":"Simplificada"}]
[null,"Grupo o epígrafe I.A.E.",102,{"$f":"'DATOS FISCALES'!B11","v":411}]
[]
[null,"Ingresos íntegros"]
[null,"Ingresos de explotación",106,{"$f":"CALCULOS!B8","v":8857}]
[null,"Otros ingresos (incluidas subvenciones y otras transferencias)",107]
[null,"Autoconsumo de bienes y servicios",108]
[]
[null,"Total ingresos computables (106+107+108)",109,{"$f":"SUM(D11:D13)","v":8857}]
[]
[null,"Gastos fiscalmente deducibles"]
[]
[null,"Consumos de explotación",110,{"$f":"GASTOS!H549","v":337.12}]
[null,"Sueldos y salarios",111,{"$f":"GASTOS!I549","v":0}]
[null,"S.Social a cargo de la empresa (incluidas las cotizaciones del titular)",112,{"$f":"GASTOS!K549","v":0}]
[null,"Otros gastos de personal",113,{"$f":"GASTOS!J549","v":0}]
[null,"Arrendamientos y cánones",114,{"$f":"GASTOS!L549","v":0}]
[null,"Reparaciones y conservación",115,{"$f":"GASTOS!M549","v":45.14}]
[null,"Servicios de profesionales independientes",116,{"$f":"GASTOS!N549","v":700.19}]
[null,"Otros servicios exteriores",117,{"$f":"GASTOS!O549","v":2086.8400000000006}]
[null,"Tributos fiscalmente deducibles",118,{"$f":"GASTOS!P549","v":0}]
[null,"Gastos financieros",119,{"$f":"GASTOS!Q549","v":9194.2700000000023}]
[null,"Amortizaciones: dotaciones del ejercicio fiscalmente deducibles.",120,{"$f":"GASTOS!R549","v":0}]
[null,"Pérdidas por deterioro del valor de los elementos patrimoniales: importes deducibles",121,{"$f":"GASTOS!S549","v":0}]
[null,"Incentivos al mecenazgo. Convenios de colaboración en actividades de interés general",122]
[null,"Incentivos al mecenazgo. Gastos en actividades de interés general",123]
[null,"Otros conceptos fiscalmente deducibles (excepto provisiones)",124,{"$f":"GASTOS!T549","v":66839.089999999967}]
[]
[null,"Suma (110 a 124)",125,{"$f":"SUM(D19:D33)","v":79202.649999999965}]
[]
[null,"Actividades en estimación directa (modalidad normal):"]
[null,"Provisiones fiscalmente deducibles",126]
[null,"Total gastos deducibles (125+126)",127]
[]
[null,"Actividades en estimación directa (modalidad simplificada):"]
[null,"Diferencia (109-125)",128,{"$f":"D15-D35","v":-70345.649999999965}]
[null,"Conjunto de provisiones deducibles y gastos de dificil justificación",129,{"$f":"IF(D15-D35>0,ROUND(0.05*(D15-D35),2),0)","v":0}]
[null,"Total gastos deducibles (125+129)",130,{"$f":"D35+D43","v":79202.649999999965}]
[]
[null,"Rendimiento neto y rendimiento neto reducido"]
[null,"Rendimiento neto (109-127 o 109-130)",131,{"$f":"D15-D44","v":-70345.649999999965}]
[]
[null,"Reducciones de rendimientos generados en más de 2 años u obtenidos de forma notoriamente irregular",132]
[]
[null,"Diferencia (131-132)",133,{"$f":"D47-D49","v":-70345.649999999965}]
[]
[null,"Rendimientos acogidos al régimen especial \"33ª Copa América\"",134]
[]
[null,"Rendimiento neto reducido (133-134)",135,{"$f":"D51-D54","v":-70345.649999999965}]
[]
[null,"Rendimiento neto reducido total de las actividades econ. en estimac. directa"]
[]
[null,"Suma de rendimientos netos reducidos (suma de las casillas 135)",136,{"$f":"D55","v":-70345.649999999965}]
[null,"Reducción por el ejercicio de determinadas actividades económicas (artículo 32.2 de la Ley del Impuesto y artículo 26 el",137]
[null,"Rendimiento neto reducido total (136-137)",138,{"$f":"D59-D60","v":-70345.649999999965}]
[]
[null,"Retenciones y demás pagos a cuenta"]
[]
[null,"Por rendimientos del trabajo",742]
[null,"Por rendimientos del capital mobiliario",743]
[null,"Por arrendamientos de inmuebles urbanos",744]
[null,"Por rendimientos de actividades económicas (*) ",745,{"$f":"INGRESOS!K472","v":0}]
[null,"Atribuidos por entidades en régimen de atribución de rentas",746]
[null,"Imputados por agrupaciones de interés económico y UTE`s",747]
[null,"Ingresos a cuenta del artículo 92.8 de la Ley del Impuesto",748]
[null,"Por ganancias patrimoniales, incluidos premios",749]
[null,"Pagos fraccionados ingresados (actividades económicas)",750,{"$f":"SUMIF(CALCULOS!P5:P8,\">0\",CALCULOS!P5:P8)","v":1246.8899999999999}]
[null,"Cuotas del Impuesto sobre la Renta de no Residentes(**)",751]
[null,"Retenciones art. 11 de la Directiva 2003/48/CE, del Consejo",752]
[]
[null,"Total pagos a cuenta (suma de las casillas 742 a 753)",754,{"$f":"SUM(D65:D75)","v":1246.8899999999999}]

{"sheet":"MODELO 347","index":9,"n_rows":345,"n_cols":60,"rows_kept":345,"cut":false,"hidden":false,"merged":[[344,46,344,57],[338,1,338,2],[338,3,338,13],[338,18,338,19],[338,20,338,30],[337,1,337,2],[337,3,337,13],[337,18,337,19],[333,1,333,13],[333,18,333,30],[335,1,335,2],[335,3,335,13],[337,20,337,30],[336,1,336,2],[336,3,336,13],[335,18,335,19],[335,20,335,30],[322,20,322,30],[321,1,321,2],[321,3,321,13],[320,18,320,19],[320,20,320,30],[331,22,331,26],[331,30,331,34],[335,33,338,57],[331,38,331,50],[331,14,331,18],[336,18,336,19],[336,20,336,30],[331,54,331,57],[323,1,323,2],[323,3,323,13],[323,18,323,19],[323,20,323,30],[329,1,329,6],[329,8,329,13],[329,15,329,57],[331,1,331,5],[331,8,331,12],[316,22,316,26],[316,30,316,34],[320,33,323,57],[316,38,316,50],[316,14,316,18],[321,18,321,19],[321,20,321,30],[308,1,308,2],[308,3,308,13],[308,18,308,19],[308,20,308,30],[314,1,314,6],[314,8,314,13],[314,15,314,57],[316,54,316,57],[316,1,316,5],[316,8,316,12],[322,1,322,2],[322,3,322,13],[322,18,322,19],[318,1,318,13],[318,18,318,30],[320,1,320,2],[320,3,320,13],[306,1,306,2],[306,3,306,13],[306,18,306,19],[306,20,306,30],[301,1,301,5],[301,8,301,12],[301,14,301,18],[307,1,307,2],[307,3,307,13],[307,18,307,19],[303,1,303,13],[303,18,303,30],[305,1,305,2],[305,3,305,13],[305,18,305,19],[305,20,305,30],[301,22,301,26],[301,30,301,34],[305,33,308,57],[307,20,307,30],[301,38,301,50],[301,54,301,57],[258,1,258,2],[258,3,258,13],[293,1,293,2],[293,3,293,13],[293,18,293,19],[293,20,293,30],[299,1,299,6],[299,8,299,13],[299,15,299,57],[290,33,293,57],[291,1,291,2],[291,3,291,13],[291,18,291,19],[291,20,291,30],[292,1,292,2],[292,3,292,13],[292,18,292,19],[292,20,292,30],[290,1,290,2],[290,3,290,13],[290,18,290,19],[290,20,290,30],[259,3,259,13],[259,18,259,19],[259,20,259,30],[286,30,286,34],[286,38,286,50],[286,54,286,57],[288,1,288,13],[288,18,288,30],[286,1,286,5],[286,8,286,12],[286,14,286,18],[286,22,286,26],[256,1,256,13],[256,18,256,30],[258,20,258,30],[254,30,254,34],[254,38,254,50],[278,25,278,26],[284,1,284,6],[284,8,284,13],[284,15,284,57],[278,1,278,8],[278,13,278,16],[278,21,278,22],[278,23,278,24],[260,20,260,30],[261,3,261,13],[261,18,261,19],[261,20,261,30],[272,52,273,58],[271,52,271,58],[270,52,270,58],[267,46,267,57],[258,33,261,57],[258,18,258,19],[259,1,259,2],[245,3,245,13],[245,18,245,19],[243,1,243,2],[243,3,243,13],[243,18,243,19],[261,1,261,2],[260,1,260,2],[260,3,260,13],[260,18,260,19],[246,1,246,2],[246,3,246,13],[246,18,246,19],[244,1,244,2],[244,3,244,13],[244,18,244,19],[252,1,252,6],[252,8,252,13],[252,15,252,57],[245,1,245,2],[254,54,254,57],[254,1,254,5],[254,8,254,12],[254,14,254,18],[254,22,254,26],[230,3,230,13],[230,18,230,19],[229,1,229,2],[239,1,239,5],[239,8,239,12],[239,14,239,18],[228,33,231,57],[239,30,239,34],[239,38,239,50],[231,20,231,30],[229,20,229,30],[230,20,230,30],[229,3,229,13],[229,18,229,19],[209,22,209,26],[209,54,209,57],[213,20,213,30],[213,33,216,57],[215,20,215,30],[201,25,201,26],[209,8,209,12],[209,14,209,18],[214,1,214,2],[214,3,214,13],[216,1,216,2],[216,3,216,13],[215,1,215,2],[215,3,215,13],[215,18,215,19],[243,33,246,57],[224,38,224,50],[224,54,224,57],[224,30,224,34],[244,20,244,30],[245,20,245,30],[246,20,246,30],[243,20,243,30],[226,18,226,30],[239,22,239,26],[228,20,228,30],[237,15,237,57],[239,54,239,57],[224,22,224,26],[241,1,241,13],[241,18,241,30],[226,1,226,13],[231,1,231,2],[231,3,231,13],[231,18,231,19],[211,1,211,13],[211,18,211,30],[224,14,224,18],[228,18,228,19],[222,8,222,13],[222,15,222,57],[216,20,216,30],[213,18,213,19],[214,18,214,19],[216,18,216,19],[213,1,213,2],[213,3,213,13],[228,1,228,2],[228,3,228,13],[237,1,237,6],[237,8,237,13],[230,1,230,2],[214,20,214,30],[169,1,169,2],[169,3,169,13],[169,18,169,19],[169,20,169,30],[175,1,175,6],[182,18,182,19],[182,20,182,30],[179,1,179,13],[179,18,179,30],[181,1,181,2],[177,8,177,12],[177,14,177,18],[177,22,177,26],[177,30,177,34],[181,33,184,57],[182,1,182,2],[182,3,182,13],[183,1,183,2],[183,3,183,13],[181,3,181,13],[181,18,181,19],[181,20,181,30],[177,38,177,50],[177,54,177,57],[177,1,177,5],[224,1,224,5],[224,8,224,12],[183,18,183,19],[183,20,183,30],[207,8,207,13],[207,15,207,57],[207,1,207,6],[209,1,209,5],[209,30,209,34],[209,38,209,50],[193,52,193,58],[194,52,194,58],[201,1,201,8],[201,13,201,16],[201,21,201,22],[190,46,190,57],[184,1,184,2],[184,3,184,13],[184,18,184,19],[184,20,184,30],[222,1,222,6],[195,52,196,58],[201,23,201,24],[162,1,162,5],[162,8,162,12],[162,14,162,18],[175,8,175,13],[175,15,175,57],[167,1,167,2],[167,3,167,13],[167,18,167,19],[167,20,167,30],[168,1,168,2],[164,1,164,13],[164,18,164,30],[166,1,166,2],[166,3,166,13],[166,18,166,19],[166,20,166,30],[162,22,162,26],[162,30,162,34],[162,38,162,50],[168,3,168,13],[168,18,168,19],[168,20,168,30],[162,54,162,57],[166,33,169,57],[154,1,154,2],[154,3,154,13],[154,18,154,19],[154,20,154,30],[160,1,160,6],[160,8,160,13],[160,15,160,57],[152,1,152,2],[152,3,152,13],[152,18,152,19],[152,20,152,30],[153,1,153,2],[153,3,153,13],[153,18,153,19],[153,20,153,30],[149,1,149,13],[149,18,149,30],[151,1,151,2],[151,3,151,13],[151,18,151,19],[151,20,151,30],[145,1,145,6],[145,8,145,13],[145,15,145,57],[147,1,147,5],[147,8,147,12],[147,14,147,18],[147,22,147,26],[147,30,147,34],[147,38,147,50],[147,54,147,57],[138,1,138,2],[138,3,138,13],[138,18,138,19],[138,20,138,30],[139,1,139,2],[139,3,139,13],[139,18,139,19],[139,20,139,30],[136,1,136,2],[136,3,136,13],[136,18,136,19],[136,20,136,30],[137,1,137,2],[137,3,137,13],[137,18,137,19],[137,20,137,30],[134,1,134,13],[134,18,134,30],[132,1,132,5],[132,8,132,12],[132,14,132,18],[132,22,132,26],[130,1,130,6],[130,8,130,13],[130,15,130,57],[124,1,124,8],[124,13,124,16],[124,21,124,22],[106,3,106,13],[106,18,106,19],[106,20,106,30],[107,1,107,2],[107,3,107,13],[107,18,107,19],[107,20,107,30],[105,1,105,2],[105,3,105,13],[105,18,105,19],[105,20,105,30],[106,1,106,2],[102,1,102,13],[102,18,102,30],[104,1,104,2],[104,3,104,13],[104,18,104,19],[104,20,104,30],[92,1,92,2],[92,3,92,13],[92,18,92,19],[92,20,92,30],[98,1,98,6],[98,8,98,13],[98,15,98,57],[100,54,100,57],[100,1,100,5],[100,8,100,12],[100,14,100,18],[100,30,100,34],[90,1,90,2],[90,3,90,13],[90,18,90,19],[90,20,90,30],[91,1,91,2],[91,3,91,13],[91,18,91,19],[91,20,91,30],[87,1,87,13],[87,18,87,30],[89,1,89,2],[89,3,89,13],[89,18,89,19],[89,20,89,30],[83,1,83,6],[83,8,83,13],[83,15,83,57],[85,1,85,5],[85,8,85,12],[85,14,85,18],[85,22,85,26],[85,30,85,34],[85,38,85,50],[85,54,85,57],[57,1,57,13],[61,3,61,13],[62,3,62,13],[76,1,76,2],[76,3,76,13],[76,18,76,19],[76,20,76,30],[77,1,77,2],[77,3,77,13],[77,18,77,19],[77,20,77,30],[74,1,74,2],[74,3,74,13],[74,18,74,19],[74,20,74,30],[75,1,75,2],[75,3,75,13],[75,18,75,19],[75,20,75,30],[72,1,72,13],[72,18,72,30],[61,1,61,2],[62,1,62,2],[61,18,61,19],[61,20,61,30],[62,18,62,19],[62,20,62,30],[39,52,39,58],[53,1,53,6],[53,8,53,13],[47,1,47,8],[70,1,70,5],[70,8,70,12],[70,14,70,18],[70,22,70,26],[47,25,47,26],[68,1,68,6],[68,8,68,13],[68,15,68,57],[55,54,55,57],[55,14,55,18],[59,3,59,13],[60,3,60,13],[40,52,40,58],[41,52,42,58],[53,15,53,57],[47,13,47,16],[47,21,47,22],[3,0,3,6],[6,53,6,57],[70,30,70,34],[70,38,70,50],[70,54,70,57],[57,18,57,30],[59,18,59,19],[60,18,60,19],[60,20,60,30],[36,35,37,57],[59,33,62,57],[7,1,7,11],[7,21,7,32],[9,1,9,32],[31,4,31,22],[24,46,24,57],[26,46,26,57],[11,1,11,10],[20,46,20,57],[22,46,22,57],[55,1,55,5],[55,8,55,12],[59,1,59,2],[60,1,60,2],[47,23,47,24],[55,38,55,50],[0,52,0,58],[1,52,1,58],[2,52,3,58],[136,33,139,57],[151,33,154,57],[55,22,55,26],[55,30,55,34],[59,20,59,30],[100,22,100,26],[113,46,113,57],[116,52,116,58],[117,52,117,58],[118,52,119,58],[132,30,132,34],[132,38,132,50],[132,54,132,57],[74,33,77,57],[89,33,92,57],[100,38,100,50],[124,23,124,24],[124,25,124,26],[104,33,107,57]]}
[null,"Agencia Tributaria",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Declaración anual de operaciones",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pág. 1",null,null,null,null,null,null,"Mostrar Calculadora de Windows (Ctl+w)"]
[null,{"$f":"CONCATENATE(\"Delegación de  \",VLOOKUP('DATOS FISCALES'!B17,'DATOS FISCALES'!C19:D273,2,FALSE))","v":"Delegación de  GUILLEM DE CASTRO"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"con terceras personas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Modelo",null,null,null,null,null,null,"Volver Hoja INGRESOS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,347,null,null,null,null,null,null,"Volver Hoja GASTOS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Volver DATOS FISCALES"]
["Declarante",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ejercicio y modalidad de presentación"]
[]
[null,"NIF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TELÉFONO DE CONTACTO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ejercicio……………………………….....",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(NOT(ISBLANK(INGRESOS!#REF!)),YEAR(INGRESOS!#REF!),IF(NOT(ISBLANK(GASTOS!A3)),YEAR(GASTOS!A3),YEAR(TODAY()))-1)","v":{"$error":"#REF!"}},null,null,null,null,null,"http://www.agenciatributaria.es/AEAT.internet/Modelos_formularios/modelo_347.shtml"]
[null,{"$f":"'DATOS FISCALES'!$B$1","v":"B98340540"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'DATOS FISCALES'!B16","v":963813080}]
[null,"APELLIDOS Y NOMBRE, RAZÓN SOCIAL O DENOMINACIÓN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Modalidad de presentación:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Real Decreto 1065/2007, de 27 de julio, por el que se aprueba el Reglamento General de las actuaciones y los procedimientos de gestión e inspección tributaria y de desarrollo de las normas comunes de los procedimientos de aplicación de los tributos."]
[null,{"$f":"CONCATENATE('DATOS FISCALES'!B4, \" \",'DATOS FISCALES'!B5,\" \",'DATOS FISCALES'!B3)","v":"PARDO SOUCASE CARLOS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impreso……………………………………………...",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X",null,"http://www.boe.es/aeboe/consultas/bases_datos/doc.php?id=BOE-A-2007-15984"]
[null,"NIF del representante"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Soporte……………………………………………..."]
[]
[]
["Declaración complementaria o sustitutiva"]
[]
[]
[]
["Resumen de los datos incluidos en la declaracion"]
[]
[null,"Número total de personas y entidades relacionadas en las hojas interiores o soporte...............................",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"01",null,{"$f":"CALCULOS!W38","v":1}]
[]
[null,"Importe total anual de las operaciones relacionadas en las hojas interiores o soporte...............................",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"02",null,{"$f":"CALCULOS!X38","v":17892.27}]
[]
[null,"Número total de inmuebles relacionados en la hoja anexo de arrendamiento de locales de negocio...........",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"03"]
[]
[null,"Importe total de las operaciones relacionadas en la hoja anexo de arrendamiento de locales de negocio...",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"04"]
[]
[]
["Fecha y firma",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Espacio reservado para la Administración"]
[]
[null,"Fecha:",null,null,{"$f":"TODAY()","v":"2016-09-25"}]
[]
[null,"Firma:"]
[]
[null,{"$f":"CONCATENATE(\"Fdo.: D/Dª. \",'DATOS FISCALES'!B4, \" \",'DATOS FISCALES'!B5,\" \",'DATOS FISCALES'!B3)","v":"Fdo.: D/Dª. PARDO SOUCASE CARLOS"}]
[null,"Cargo o empleo: Declarante",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hoja-resumen. Ejemplar para el interesado"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pág. 2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Relación de declarados",null,null,null,"Modelo"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HOJA COMÚN PARA TODAS LAS OPERACIONES",null,null,null,347]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(CLAVES A, B, C, D, E F Y G)"]
[]
["Datos identificativos de esta hoja"]
[]
[null,"NIF",null,null,null,null,null,null,null,null,null,null,null,"Ejercicio"]
[null,{"$f":"'DATOS FISCALES'!$B$1","v":"B98340540"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BB$7","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,1,null,"⁄",null,{"$f":"ROUNDUP(CALCULOS!$W$38/4,0)","v":1}]
[]
[]
["Declarado 1"]
[]
[null,"NIF declarado",null,null,null,null,null,null,"NIF representante",null,null,null,null,null,null,"Apellidos y nombre, razón social o denominación del declarado"]
[null,{"$f":"CALCULOS!$C$38","v":"A28791069"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CALCULOS!$E$38","v":"KONE ELEVADORES, S.A."}]
[null,"Provincia (Código)",null,null,null,null,null,null,"País (Código)",null,null,null,null,null,"Clave operación",null,null,null,null,null,null,null,"Operación seguro",null,null,null,null,null,null,"Arrendto. Local negocio",null,null,null,null,null,null,null,null,"Importe percibido en metálico",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ejercicio"]
[null,{"$f":"CALCULOS!$F$38","v":28},null,null,null,null,null,null,{"$f":"CALCULOS!$G$38","v":""},null,null,null,null,null,{"$f":"CALCULOS!$H$38","v":"B"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CALCULOS!$I$38","v":0},null,null,null,null,null,null,null,{"$f":"CALCULOS!$K$38","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM56>6000,$BB$7,\"\")","v":""}]
[null,"Importe anual de las operaciones",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Importe anual percibido por transmisiones de inmuebles sujetas a IVA"]
[null,{"$f":"CALCULOS!$L$38","v":17892.27},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CALCULOS!$Q$38","v":0}]
[null,"Importe trimestral de las operaciones",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Importe trimestral percibido por transmisiones de inmuebles sujetas a IVA"]
[null,"1 T",null,{"$f":"CALCULOS!$M$38","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1 T",null,{"$f":"CALCULOS!$R$38","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CALCULOS!$J$38=\"AVISO_ANEXO\",\"ATENCIÓN: LOS ARRENDADORES deberán cumplimentar la HOJA ANEXO. ARRENDAMIENTOS DE LOCALES DE NEGOCIO, consignando el importe total de cada arrendamiento, con independencia de que éste ya haya sido incluido en la clave [B] (ventas)\",\"\")","v":""}]
[null,"2 T",null,{"$f":"CALCULOS!$N$38","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2 T",null,{"$f":"CALCULOS!$S$38","v":0}]
[null,"3 T",null,{"$f":"CALCULOS!O38","v":7175.3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3 T",null,{"$f":"CALCULOS!$T$38","v":0}]
[null,"4 T",null,{"$f":"CALCULOS!P38","v":10716.97},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4 T",null,{"$f":"CALCULOS!$U$38","v":0}]
[]
[]
["Declarado 2"]
[]
[null,"NIF declarado",null,null,null,null,null,null,"NIF representante",null,null,null,null,null,null,"Apellidos y nombre, razón social o denominación del declarado"]
[null,{"$f":"CALCULOS!$C$39","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CALCULOS!$E$39","v":""}]
[null,"Provincia (Código)",null,null,null,null,null,null,"País (Código)",null,null,null,null,null,"Clave operación",null,null,null,null,null,null,null,"Operación seguro",null,null,null,null,null,null,"Arrendto. Local negocio",null,null,null,null,null,null,null,null,"Importe percibido en metálico",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ejercicio"]
[null,{"$f":"CALCULOS!$F$39","v":""},null,null,null,null,null,null,{"$f":"CALCULOS!$G$39","v":""},null,null,null,null,null,{"$f":"CALCULOS!$H$39","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CALCULOS!$I$39","v":""},null,null,null,null,null,null,null,{"$f":"CALCULOS!$K$39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM71>6000,$BB$7,\"\")","v":""}]
[null,"Importe anual de las operaciones",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Importe anual percibido por transmisiones de inmuebles sujetas a IVA"]
[null,{"$f":"CALCULOS!$L$39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CALCULOS!$Q$39","v":0}]
[null,"Importe trimestral de las operaciones",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Importe trimestral percibido por transmisiones de inmuebles sujetas a IVA"]
[null,"1 T",null,{"$f":"CALCULOS!$M$39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1 T",null,{"$f":"CALCULOS!$R$39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CALCULOS!$J$39=\"AVISO_ANEXO\",\"ATENCIÓN: LOS ARRENDADORES deberán cumplimentar la HOJA ANEXO. ARRENDAMIENTOS DE LOCALES DE NEGOCIO, consignando el importe total de cada arrendamiento, con independencia de que éste ya haya sido incluido en la clave [B] (ventas)\",\"\")","v":""}]
[null,"2 T",null,{"$f":"CALCULOS!$N$39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2 T",null,{"$f":"CALCULOS!$S$39","v":0}]
[null,"3 T",null,{"$f":"CALCULOS!$O$39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3 T",null,{"$f":"CALCULOS!$T$39","v":0}]
[null,"4 T",null,{"$f":"CALCULOS!$P$39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4 T",null,{"$f":"CALCULOS!$U$39","v":0}]
[]
[]
["Declarado 3"]
[]
[null,"NIF declarado",null,null,null,null,null,null,"NIF representante",null,null,null,null,null,null,"Apellidos y nombre, razón social o denominación del declarado"]
[null,{"$f":"CALCULOS!$C$40","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CALCULOS!$E$40","v":""}]
[null,"Provincia (Código)",null,null,null,null,null,null,"País (Código)",null,null,null,null,null,"Clave operación",null,null,null,null,null,null,null,"Operación seguro",null,null,null,null,null,null,"Arrendto. Local negocio",null,null,null,null,null,null,null,null,"Importe percibido en metálico",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ejercicio"]
[null,{"$f":"CALCULOS!$F$40","v":""},null,null,null,null,null,null,{"$f":"CALCULOS!$G$40","v":""},null,null,null,null,null,{"$f":"CALCULOS!$H$40","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CALCULOS!$I$40","v":""},null,null,null,null,null,null,null,{"$f":"CALCULOS!$K$40","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM86>6000,$BB$7,\"\")","v":""}]
[null,"Importe anual de las operaciones",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Importe anual percibido por transmisiones de inmuebles sujetas a IVA"]
[null,{"$f":"CALCULOS!$L$40","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CALCULOS!$Q$40","v":0}]
[null,"Importe trimestral de las operaciones",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Importe trimestral percibido por transmisiones de inmuebles sujetas a IVA"]
[null,"1 T",null,{"$f":"CALCULOS!$M$40","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1 T",null,{"$f":"CALCULOS!$R$40","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CALCULOS!$J$40=\"AVISO_ANEXO\",\"ATENCIÓN: LOS ARRENDADORES deberán cumplimentar la HOJA ANEXO. ARRENDAMIENTOS DE LOCALES DE NEGOCIO, consignando el importe total de cada arrendamiento, con independencia de que éste ya haya sido incluido en la clave [B] (ventas)\",\"\")","v":""}]
[null,"2 T",null,{"$f":"CALCULOS!$N$40","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2 T",null,{"$f":"CALCULOS!$S$40","v":0}]
[null,"3 T",null,{"$f":"CALCULOS!$O$40","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3 T",null,{"$f":"CALCULOS!$T$40","v":0}]
[null,"4 T",null,{"$f":"CALCULOS!$P$40","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4 T",null,{"$f":"CALCULOS!$U$40","v":0}]
[]
[]
["Declarado 4"]
[]
[null,"NIF declarado",null,null,null,null,null,null,"NIF representante",null,null,null,null,null,null,"Apellidos y nombre, razón social o denominación del declarado"]
[null,{"$f":"CALCULOS!$C$41","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CALCULOS!$E$41","v":""}]
[null,"Provincia (Código)",null,null,null,null,null,null,"País (Código)",null,null,null,null,null,"Clave operación",null,null,null,null,null,null,null,"Operación seguro",null,null,null,null,null,null,"Arrendto. Local negocio",null,null,null,null,null,null,null,null,"Importe percibido en metálico",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ejercicio"]
[null,{"$f":"CALCULOS!$F$41","v":""},null,null,null,null,null,null,{"$f":"CALCULOS!$G$41","v":""},null,null,null,null,null,{"$f":"CALCULOS!$H$41","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CALCULOS!$I$41","v":""},null,null,null,null,null,null,null,{"$f":"CALCULOS!$K$41","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM101>6000,$BB$7,\"\")","v":""}]
[null,"Importe anual de las operaciones",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Importe anual percibido por transmisiones de inmuebles sujetas a IVA"]
[null,{"$f":"CALCULOS!$L$41","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CALCULOS!$Q$41","v":0}]
[null,"Importe trimestral de las operaciones",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Importe trimestral percibido por transmisiones de inmuebles sujetas a IVA"]
[null,"1 T",null,{"$f":"CALCULOS!$M$41","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1 T",null,{"$f":"CALCULOS!$R$41","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CALCULOS!$J$41=\"AVISO_ANEXO\",\"ATENCIÓN: LOS ARRENDADORES deberán cumplimentar la HOJA ANEXO. ARRENDAMIENTOS DE LOCALES DE NEGOCIO, consignando el importe total de cada arrendamiento, con independencia de que éste ya haya sido incluido en la clave [B] (ventas)\",\"\")","v":""}]
[null,"2 T",null,{"$f":"CALCULOS!$N$41","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2 T",null,{"$f":"CALCULOS!$S$41","v":0}]
[null,"3 T",null,{"$f":"CALCULOS!$O$41","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3 T",null,{"$f":"CALCULOS!$T$41","v":0}]
[null,"4 T",null,{"$f":"CALCULOS!$P$41","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4 T",null,{"$f":"CALCULOS!$U$41","v":0}]
[]
[]
["Total de la hoja"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Importe de las operaciones"]
[null,"Consigne en esta casilla la suma del \"Importe anual de las operaciones\" de esta hoja...............................................",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B58,B73,B88,B103)","v":17892.27}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pág. 2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Relación de declarados",null,null,null,"Modelo"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HOJA COMÚN PARA TODAS LAS OPERACIONES",null,null,null,347]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(CLAVES A, B, C, D, E F Y G)"]
[]
["Datos identificativos de esta hoja"]
[]
[null,"NIF",null,null,null,null,null,null,null,null,null,null,null,"Ejercicio"]
[null,{"$f":"'DATOS FISCALES'!$B$1","v":"B98340540"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BB$7","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,2,null,"⁄",null,{"$f":"ROUNDUP(CALCULOS!$W$38/4,0)","v":1}]
[]
[]
["Declarado 1"]
[]
[null,"NIF declarado",null,null,null,null,null,null,"NIF representante",null,null,null,null,null,null,"Apellidos y nombre, razón social o denominación del declarado"]
[null,{"$f":"CALCULOS!$C$42","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CALCULOS!$E$42","v":""}]
[null,"Provincia (Código)",null,null,null,null,null,null,"País (Código)",null,null,null,null,null,"Clave operación",null,null,null,null,null,null,null,"Operación seguro",null,null,null,null,null,null,"Arrendto. Local negocio",null,null,null,null,null,null,null,null,"Importe percibido en metálico",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ejercicio"]
[null,{"$f":"CALCULOS!$F$42","v":""},null,null,null,null,null,null,{"$f":"CALCULOS!$G$42","v":""},null,null,null,null,null,{"$f":"CALCULOS!$H$42","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CALCULOS!$I$42","v":""},null,null,null,null,null,null,null,{"$f":"CALCULOS!$K$42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM133>6000,$BB$7,\"\")","v":""}]
[null,"Importe anual de las operaciones",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Importe anual percibido por transmisiones de inmuebles sujetas a IVA"]
[null,{"$f":"CALCULOS!$L$42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CALCULOS!$Q$42","v":0}]
[null,"Importe trimestral de las operaciones",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Importe trimestral percibido por transmisiones de inmuebles sujetas a IVA"]
[null,"1 T",null,{"$f":"CALCULOS!$M$42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1 T",null,{"$f":"CALCULOS!$R$42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CALCULOS!$J$42=\"AVISO_ANEXO\",\"ATENCIÓN: LOS ARRENDADORES deberán cumplimentar la HOJA ANEXO. ARRENDAMIENTOS DE LOCALES DE NEGOCIO, consignando el importe total de cada arrendamiento, con independencia de que éste ya haya sido incluido en la clave [B] (ventas)\",\"\")","v":""}]
[null,"2 T",null,{"$f":"CALCULOS!$N$42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2 T",null,{"$f":"CALCULOS!$S$42","v":0}]
[null,"3 T",null,{"$f":"CALCULOS!$O$42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3 T",null,{"$f":"CALCULOS!$T$42","v":0}]
[null,"4 T",null,{"$f":"CALCULOS!$P$42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4 T",null,{"$f":"CALCULOS!$U$42","v":0}]
[]
[]
["Declarado 2"]
[]
[null,"NIF declarado",null,null,null,null,null,null,"NIF representante",null,null,null,null,null,null,"Apellidos y nombre, razón social o denominación del declarado"]
[null,{"$f":"CALCULOS!$C$43","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CALCULOS!$E$43","v":""}]
[null,"Provincia (Código)",null,null,null,null,null,null,"País (Código)",null,null,null,null,null,"Clave operación",null,null,null,null,null,null,null,"Operación seguro",null,null,null,null,null,null,"Arrendto. Local negocio",null,null,null,null,null,null,null,null,"Importe percibido en metálico",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ejercicio"]
[null,{"$f":"CALCULOS!$F$43","v":""},null,null,null,null,null,null,{"$f":"CALCULOS!$G$43","v":""},null,null,null,null,null,{"$f":"CALCULOS!$H$43","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CALCULOS!$I$43","v":""},null,null,null,null,null,null,null,{"$f":"CALCULOS!$K$43","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM148>6000,$BB$7,\"\")","v":""}]
[null,"Importe anual de las operaciones",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Importe anual percibido por transmisiones de inmuebles sujetas a IVA"]
[null,{"$f":"CALCULOS!$L$43","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CALCULOS!$Q$43","v":0}]
[null,"Importe trimestral de las operaciones",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Importe trimestral percibido por transmisiones de inmuebles sujetas a IVA"]
[null,"1 T",null,{"$f":"CALCULOS!$M$43","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1 T",null,{"$f":"CALCULOS!$R$43","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CALCULOS!$J$43=\"AVISO_ANEXO\",\"ATENCIÓN: LOS ARRENDADORES deberán cumplimentar la HOJA ANEXO. ARRENDAMIENTOS DE LOCALES DE NEGOCIO, consignando el importe total de cada arrendamiento, con independencia de que éste ya haya sido incluido en la clave [B] (ventas)\",\"\")","v":""}]
[null,"2 T",null,{"$f":"CALCULOS!$N$43","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2 T",null,{"$f":"CALCULOS!$S$43","v":0}]
[null,"3 T",null,{"$f":"CALCULOS!$O$43","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3 T",null,{"$f":"CALCULOS!$T$43","v":0}]
[null,"4 T",null,{"$f":"CALCULOS!$P$43","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4 T",null,{"$f":"CALCULOS!$U$43","v":0}]
[]
[]
["Declarado 3"]
[]
[null,"NIF declarado",null,null,null,null,null,null,"NIF representante",null,null,null,null,null,null,"Apellidos y nombre, razón social o denominación del declarado"]
[null,{"$f":"CALCULOS!$C$44","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CALCULOS!$E$44","v":""}]
[null,"Provincia (Código)",null,null,null,null,null,null,"País (Código)",null,null,null,null,null,"Clave operación",null,null,null,null,null,null,null,"Operación seguro",null,null,null,null,null,null,"Arrendto. Local negocio",null,null,null,null,null,null,null,null,"Importe percibido en metálico",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ejercicio"]
[null,{"$f":"CALCULOS!$F$44","v":""},null,null,null,null,null,null,{"$f":"CALCULOS!$G$44","v":""},null,null,null,null,null,{"$f":"CALCULOS!$H$44","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CALCULOS!$I$44","v":""},null,null,null,null,null,null,null,{"$f":"CALCULOS!$K$44","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM163>6000,$BB$7,\"\")","v":""}]
[null,"Importe anual de las operaciones",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Importe anual percibido por transmisiones de inmuebles sujetas a IVA"]
[null,{"$f":"CALCULOS!$L$44","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CALCULOS!$Q$44","v":0}]
[null,"Importe trimestral de las operaciones",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Importe trimestral percibido por transmisiones de inmuebles sujetas a IVA"]
[null,"1 T",null,{"$f":"CALCULOS!$M$44","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1 T",null,{"$f":"CALCULOS!$R$44","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CALCULOS!$J$44=\"AVISO_ANEXO\",\"ATENCIÓN: LOS ARRENDADORES deberán cumplimentar la HOJA ANEXO. ARRENDAMIENTOS DE LOCALES DE NEGOCIO, consignando el importe total de cada arrendamiento, con independencia de que éste ya haya sido incluido en la clave [B] (ventas)\",\"\")","v":""}]
[null,"2 T",null,{"$f":"CALCULOS!$N$44","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2 T",null,{"$f":"CALCULOS!$S$44","v":0}]
[null,"3 T",null,{"$f":"CALCULOS!$O$44","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3 T",null,{"$f":"CALCULOS!$T$44","v":0}]
[null,"4 T",null,{"$f":"CALCULOS!$P$44","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4 T",null,{"$f":"CALCULOS!$U$44","v":0}]
[]
[]
["Declarado 4"]
[]
[null,"NIF declarado",null,null,null,null,null,null,"NIF representante",null,null,null,null,null,null,"Apellidos y nombre, razón social o denominación del declarado"]
[null,{"$f":"CALCULOS!$C$45","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CALCULOS!$E$45","v":""}]
[null,"Provincia (Código)",null,null,null,null,null,null,"País (Código)",null,null,null,null,null,"Clave operación",null,null,null,null,null,null,null,"Operación seguro",null,null,null,null,null,null,"Arrendto. Local negocio",null,null,null,null,null,null,null,null,"Importe percibido en metálico",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ejercicio"]
[null,{"$f":"CALCULOS!$F$45","v":""},null,null,null,null,null,null,{"$f":"CALCULOS!$G$45","v":""},null,null,null,null,null,{"$f":"CALCULOS!$H$45","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CALCULOS!$I$45","v":""},null,null,null,null,null,null,null,{"$f":"CALCULOS!$K$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM178>6000,$BB$7,\"\")","v":""}]
[null,"Importe anual de las operaciones",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Importe anual percibido por transmisiones de inmuebles sujetas a IVA"]
[null,{"$f":"CALCULOS!$L$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CALCULOS!$Q$45","v":0}]
[null,"Importe trimestral de las operaciones",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Importe trimestral percibido por transmisiones de inmuebles sujetas a IVA"]
[null,"1 T",null,{"$f":"CALCULOS!$M$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1 T",null,{"$f":"CALCULOS!$R$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CALCULOS!$J$45=\"AVISO_ANEXO\",\"ATENCIÓN: LOS ARRENDADORES deberán cumplimentar la HOJA ANEXO. ARRENDAMIENTOS DE LOCALES DE NEGOCIO, consignando el importe total de cada arrendamiento, con independencia de que éste ya haya sido incluido en la clave [B] (ventas)\",\"\")","v":""}]
[null,"2 T",null,{"$f":"CALCULOS!$N$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2 T",null,{"$f":"CALCULOS!$S$45","v":0}]
[null,"3 T",null,{"$f":"CALCULOS!$O$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3 T",null,{"$f":"CALCULOS!$T$45","v":0}]
[null,"4 T",null,{"$f":"CALCULOS!$P$45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4 T",null,{"$f":"CALCULOS!$U$45","v":0}]
[]
[]
["Total de la hoja"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Importe de las operaciones"]
[null,"Consigne en esta casilla la suma del \"Importe anual de las operaciones\" de esta hoja...............................................",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B135,B150,B165,B180)","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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pág. 2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Relación de declarados",null,null,null,"Modelo"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HOJA COMÚN PARA TODAS LAS OPERACIONES",null,null,null,347]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(CLAVES A, B, C, D, E F Y G)"]
[]
["Datos identificativos de esta hoja"]
[]
[null,"NIF",null,null,null,null,null,null,null,null,null,null,null,"Ejercicio"]
[null,{"$f":"'DATOS FISCALES'!$B$1","v":"B98340540"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BB$7","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,3,null,"⁄",null,{"$f":"ROUNDUP(CALCULOS!$W$38/4,0)","v":1}]
[]
[]
["Declarado 1"]
[]
[null,"NIF declarado",null,null,null,null,null,null,"NIF representante",null,null,null,null,null,null,"Apellidos y nombre, razón social o denominación del declarado"]
[null,{"$f":"CALCULOS!$C$46","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CALCULOS!$E$46","v":""}]
[null,"Provincia (Código)",null,null,null,null,null,null,"País (Código)",null,null,null,null,null,"Clave operación",null,null,null,null,null,null,null,"Operación seguro",null,null,null,null,null,null,"Arrendto. Local negocio",null,null,null,null,null,null,null,null,"Importe percibido en metálico",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ejercicio"]
[null,{"$f":"CALCULOS!$F$46","v":""},null,null,null,null,null,null,{"$f":"CALCULOS!$G$46","v":""},null,null,null,null,null,{"$f":"CALCULOS!$H$46","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CALCULOS!$I$46","v":""},null,null,null,null,null,null,null,{"$f":"CALCULOS!$K$46","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM210>6000,$BB$7,\"\")","v":""}]
[null,"Importe anual de las operaciones",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Importe anual percibido por transmisiones de inmuebles sujetas a IVA"]
[null,{"$f":"CALCULOS!$L$46","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CALCULOS!$Q$46","v":0}]
[null,"Importe trimestral de las operaciones",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Importe trimestral percibido por transmisiones de inmuebles sujetas a IVA"]
[null,"1 T",null,{"$f":"CALCULOS!$M$46","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1 T",null,{"$f":"CALCULOS!$R$46","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CALCULOS!$J$46=\"AVISO_ANEXO\",\"ATENCIÓN: LOS ARRENDADORES deberán cumplimentar la HOJA ANEXO. ARRENDAMIENTOS DE LOCALES DE NEGOCIO, consignando el importe total de cada arrendamiento, con independencia de que éste ya haya sido incluido en la clave [B] (ventas)\",\"\")","v":""}]
[null,"2 T",null,{"$f":"CALCULOS!$N$46","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2 T",null,{"$f":"CALCULOS!$S$46","v":0}]
[null,"3 T",null,{"$f":"CALCULOS!$O$46","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3 T",null,{"$f":"CALCULOS!$T$46","v":0}]
[null,"4 T",null,{"$f":"CALCULOS!$P$46","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4 T",null,{"$f":"CALCULOS!$U$46","v":0}]
[]
[]
["Declarado 2"]
[]
[null,"NIF declarado",null,null,null,null,null,null,"NIF representante",null,null,null,null,null,null,"Apellidos y nombre, razón social o denominación del declarado"]
[null,{"$f":"CALCULOS!$C$47","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CALCULOS!$E$47","v":""}]
[null,"Provincia (Código)",null,null,null,null,null,null,"País (Código)",null,null,null,null,null,"Clave operación",null,null,null,null,null,null,null,"Operación seguro",null,null,null,null,null,null,"Arrendto. Local negocio",null,null,null,null,null,null,null,null,"Importe percibido en metálico",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ejercicio"]
[null,{"$f":"CALCULOS!$F$47","v":""},null,null,null,null,null,null,{"$f":"CALCULOS!$G$47","v":""},null,null,null,null,null,{"$f":"CALCULOS!$H$47","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CALCULOS!$I$47","v":""},null,null,null,null,null,null,null,{"$f":"CALCULOS!$K$47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM225>6000,$BB$7,\"\")","v":""}]
[null,"Importe anual de las operaciones",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Importe anual percibido por transmisiones de inmuebles sujetas a IVA"]
[null,{"$f":"CALCULOS!$L$47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CALCULOS!$Q$47","v":0}]
[null,"Importe trimestral de las operaciones",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Importe trimestral percibido por transmisiones de inmuebles sujetas a IVA"]
[null,"1 T",null,{"$f":"CALCULOS!$M$47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1 T",null,{"$f":"CALCULOS!$R$47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CALCULOS!$J$47=\"AVISO_ANEXO\",\"ATENCIÓN: LOS ARRENDADORES deberán cumplimentar la HOJA ANEXO. ARRENDAMIENTOS DE LOCALES DE NEGOCIO, consignando el importe total de cada arrendamiento, con independencia de que éste ya haya sido incluido en la clave [B] (ventas)\",\"\")","v":""}]
[null,"2 T",null,{"$f":"CALCULOS!$N$47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2 T",null,{"$f":"CALCULOS!$S$47","v":0}]
[null,"3 T",null,{"$f":"CALCULOS!$O$47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3 T",null,{"$f":"CALCULOS!$T$47","v":0}]
[null,"4 T",null,{"$f":"CALCULOS!$P$47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4 T",null,{"$f":"CALCULOS!$U$47","v":0}]
[]
[]
["Declarado 3"]
[]
[null,"NIF declarado",null,null,null,null,null,null,"NIF representante",null,null,null,null,null,null,"Apellidos y nombre, razón social o denominación del declarado"]
[null,{"$f":"CALCULOS!$C$48","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CALCULOS!$E$48","v":""}]
[null,"Provincia (Código)",null,null,null,null,null,null,"País (Código)",null,null,null,null,null,"Clave operación",null,null,null,null,null,null,null,"Operación seguro",null,null,null,null,null,null,"Arrendto. Local negocio",null,null,null,null,null,null,null,null,"Importe percibido en metálico",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ejercicio"]
[null,{"$f":"CALCULOS!$F$48","v":""},null,null,null,null,null,null,{"$f":"CALCULOS!$G$48","v":""},null,null,null,null,null,{"$f":"CALCULOS!$H$48","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CALCULOS!$I$48","v":""},null,null,null,null,null,null,null,{"$f":"CALCULOS!$K$48","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM240>6000,$BB$7,\"\")","v":""}]
[null,"Importe anual de las operaciones",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Importe anual percibido por transmisiones de inmuebles sujetas a IVA"]
[null,{"$f":"CALCULOS!$L$48","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CALCULOS!$Q$48","v":0}]
[null,"Importe trimestral de las operaciones",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Importe trimestral percibido por transmisiones de inmuebles sujetas a IVA"]
[null,"1 T",null,{"$f":"CALCULOS!$M$48","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1 T",null,{"$f":"CALCULOS!$R$48","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CALCULOS!$J$48=\"AVISO_ANEXO\",\"ATENCIÓN: LOS ARRENDADORES deberán cumplimentar la HOJA ANEXO. ARRENDAMIENTOS DE LOCALES DE NEGOCIO, consignando el importe total de cada arrendamiento, con independencia de que éste ya haya sido incluido en la clave [B] (ventas)\",\"\")","v":""}]
[null,"2 T",null,{"$f":"CALCULOS!$N$48","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2 T",null,{"$f":"CALCULOS!$S$48","v":0}]
[null,"3 T",null,{"$f":"CALCULOS!$O$48","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3 T",null,{"$f":"CALCULOS!$T$48","v":0}]
[null,"4 T",null,{"$f":"CALCULOS!$P$48","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4 T",null,{"$f":"CALCULOS!$U$48","v":0}]
[]
[]
["Declarado 4"]
[]
[null,"NIF declarado",null,null,null,null,null,null,"NIF representante",null,null,null,null,null,null,"Apellidos y nombre, razón social o denominación del declarado"]
[null,{"$f":"CALCULOS!$C$49","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CALCULOS!$E$49","v":""}]
[null,"Provincia (Código)",null,null,null,null,null,null,"País (Código)",null,null,null,null,null,"Clave operación",null,null,null,null,null,null,null,"Operación seguro",null,null,null,null,null,null,"Arrendto. Local negocio",null,null,null,null,null,null,null,null,"Importe percibido en metálico",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ejercicio"]
[null,{"$f":"CALCULOS!$F$49","v":""},null,null,null,null,null,null,{"$f":"CALCULOS!$G$49","v":""},null,null,null,null,null,{"$f":"CALCULOS!$H$49","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CALCULOS!$I$49","v":""},null,null,null,null,null,null,null,{"$f":"CALCULOS!$K$49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM255>6000,$BB$7,\"\")","v":""}]
[null,"Importe anual de las operaciones",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Importe anual percibido por transmisiones de inmuebles sujetas a IVA"]
[null,{"$f":"CALCULOS!$L$49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CALCULOS!$Q$49","v":0}]
[null,"Importe trimestral de las operaciones",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Importe trimestral percibido por transmisiones de inmuebles sujetas a IVA"]
[null,"1 T",null,{"$f":"CALCULOS!$M$49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1 T",null,{"$f":"CALCULOS!$R$49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CALCULOS!$J$49=\"AVISO_ANEXO\",\"ATENCIÓN: LOS ARRENDADORES deberán cumplimentar la HOJA ANEXO. ARRENDAMIENTOS DE LOCALES DE NEGOCIO, consignando el importe total de cada arrendamiento, con independencia de que éste ya haya sido incluido en la clave [B] (ventas)\",\"\")","v":""}]
[null,"2 T",null,{"$f":"CALCULOS!$N$49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2 T",null,{"$f":"CALCULOS!$S$49","v":0}]
[null,"3 T",null,{"$f":"CALCULOS!$O$49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3 T",null,{"$f":"CALCULOS!$T$49","v":0}]
[null,"4 T",null,{"$f":"CALCULOS!$P$49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4 T",null,{"$f":"CALCULOS!$U$49","v":0}]
[]
[]
["Total de la hoja"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Importe de las operaciones"]
[null,"Consigne en esta casilla la suma del \"Importe anual de las operaciones\" de esta hoja...............................................",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B212,B227,B242,B257)","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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pág. 2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Relación de declarados",null,null,null,"Modelo"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HOJA COMÚN PARA TODAS LAS OPERACIONES",null,null,null,347]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(CLAVES A, B, C, D, E F Y G)"]
[]
["Datos identificativos de esta hoja"]
[]
[null,"NIF",null,null,null,null,null,null,null,null,null,null,null,"Ejercicio"]
[null,{"$f":"'DATOS FISCALES'!$B$1","v":"B98340540"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BB$7","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,4,null,"⁄",null,{"$f":"ROUNDUP(CALCULOS!$W$38/4,0)","v":1}]
[]
[]
["Declarado 1"]
[]
[null,"NIF declarado",null,null,null,null,null,null,"NIF representante",null,null,null,null,null,null,"Apellidos y nombre, razón social o denominación del declarado"]
[null,{"$f":"CALCULOS!$C$50","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CALCULOS!$E$50","v":""}]
[null,"Provincia (Código)",null,null,null,null,null,null,"País (Código)",null,null,null,null,null,"Clave operación",null,null,null,null,null,null,null,"Operación seguro",null,null,null,null,null,null,"Arrendto. Local negocio",null,null,null,null,null,null,null,null,"Importe percibido en metálico",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ejercicio"]
[null,{"$f":"CALCULOS!$F$50","v":""},null,null,null,null,null,null,{"$f":"CALCULOS!$G$50","v":""},null,null,null,null,null,{"$f":"CALCULOS!$H$50","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CALCULOS!$I$50","v":""},null,null,null,null,null,null,null,{"$f":"CALCULOS!$K$50","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM287>6000,$BB$7,\"\")","v":""}]
[null,"Importe anual de las operaciones",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Importe anual percibido por transmisiones de inmuebles sujetas a IVA"]
[null,{"$f":"CALCULOS!$L$50","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CALCULOS!$Q$50","v":0}]
[null,"Importe trimestral de las operaciones",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Importe trimestral percibido por transmisiones de inmuebles sujetas a IVA"]
[null,"1 T",null,{"$f":"CALCULOS!$M$50","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1 T",null,{"$f":"CALCULOS!$R$50","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CALCULOS!$J$50=\"AVISO_ANEXO\",\"ATENCIÓN: LOS ARRENDADORES deberán cumplimentar la HOJA ANEXO. ARRENDAMIENTOS DE LOCALES DE NEGOCIO, consignando el importe total de cada arrendamiento, con independencia de que éste ya haya sido incluido en la clave [B] (ventas)\",\"\")","v":""}]
[null,"2 T",null,{"$f":"CALCULOS!$N$50","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2 T",null,{"$f":"CALCULOS!$S$50","v":0}]
[null,"3 T",null,{"$f":"CALCULOS!$O$50","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3 T",null,{"$f":"CALCULOS!$T$50","v":0}]
[null,"4 T",null,{"$f":"CALCULOS!$P$50","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4 T",null,{"$f":"CALCULOS!$U$50","v":0}]
[]
[]
["Declarado 2"]
[]
[null,"NIF declarado",null,null,null,null,null,null,"NIF representante",null,null,null,null,null,null,"Apellidos y nombre, razón social o denominación del declarado"]
[null,{"$f":"CALCULOS!$C$51","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CALCULOS!$E$51","v":""}]
[null,"Provincia (Código)",null,null,null,null,null,null,"País (Código)",null,null,null,null,null,"Clave operación",null,null,null,null,null,null,null,"Operación seguro",null,null,null,null,null,null,"Arrendto. Local negocio",null,null,null,null,null,null,null,null,"Importe percibido en metálico",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ejercicio"]
[null,{"$f":"CALCULOS!$F$51","v":""},null,null,null,null,null,null,{"$f":"CALCULOS!$G$51","v":""},null,null,null,null,null,{"$f":"CALCULOS!$H$51","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CALCULOS!$I$51","v":""},null,null,null,null,null,null,null,{"$f":"CALCULOS!$K$51","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM302>6000,$BB$7,\"\")","v":""}]
[null,"Importe anual de las operaciones",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Importe anual percibido por transmisiones de inmuebles sujetas a IVA"]
[null,{"$f":"CALCULOS!$L$51","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CALCULOS!$Q$51","v":0}]
[null,"Importe trimestral de las operaciones",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Importe trimestral percibido por transmisiones de inmuebles sujetas a IVA"]
[null,"1 T",null,{"$f":"CALCULOS!$M$51","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1 T",null,{"$f":"CALCULOS!$R$51","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CALCULOS!$J$51=\"AVISO_ANEXO\",\"ATENCIÓN: LOS ARRENDADORES deberán cumplimentar la HOJA ANEXO. ARRENDAMIENTOS DE LOCALES DE NEGOCIO, consignando el importe total de cada arrendamiento, con independencia de que éste ya haya sido incluido en la clave [B] (ventas)\",\"\")","v":""}]
[null,"2 T",null,{"$f":"CALCULOS!$N$51","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2 T",null,{"$f":"CALCULOS!$S$51","v":0}]
[null,"3 T",null,{"$f":"CALCULOS!$O$51","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3 T",null,{"$f":"CALCULOS!$T$51","v":0}]
[null,"4 T",null,{"$f":"CALCULOS!$P$51","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4 T",null,{"$f":"CALCULOS!$U$51","v":0}]
[]
[]
["Declarado 3"]
[]
[null,"NIF declarado",null,null,null,null,null,null,"NIF representante",null,null,null,null,null,null,"Apellidos y nombre, razón social o denominación del declarado"]
[null,{"$f":"CALCULOS!$C$52","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CALCULOS!$E$52","v":""}]
[null,"Provincia (Código)",null,null,null,null,null,null,"País (Código)",null,null,null,null,null,"Clave operación",null,null,null,null,null,null,null,"Operación seguro",null,null,null,null,null,null,"Arrendto. Local negocio",null,null,null,null,null,null,null,null,"Importe percibido en metálico",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ejercicio"]
[null,{"$f":"CALCULOS!$F$52","v":""},null,null,null,null,null,null,{"$f":"CALCULOS!$G$52","v":""},null,null,null,null,null,{"$f":"CALCULOS!$H$52","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CALCULOS!$I$52","v":""},null,null,null,null,null,null,null,{"$f":"CALCULOS!$K$52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM317>6000,$BB$7,\"\")","v":""}]
[null,"Importe anual de las operaciones",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Importe anual percibido por transmisiones de inmuebles sujetas a IVA"]
[null,{"$f":"CALCULOS!$L$52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CALCULOS!$Q$52","v":0}]
[null,"Importe trimestral de las operaciones",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Importe trimestral percibido por transmisiones de inmuebles sujetas a IVA"]
[null,"1 T",null,{"$f":"CALCULOS!$M$52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1 T",null,{"$f":"CALCULOS!$R$52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CALCULOS!$J$52=\"AVISO_ANEXO\",\"ATENCIÓN: LOS ARRENDADORES deberán cumplimentar la HOJA ANEXO. ARRENDAMIENTOS DE LOCALES DE NEGOCIO, consignando el importe total de cada arrendamiento, con independencia de que éste ya haya sido incluido en la clave [B] (ventas)\",\"\")","v":""}]
[null,"2 T",null,{"$f":"CALCULOS!$N$52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2 T",null,{"$f":"CALCULOS!$S$52","v":0}]
[null,"3 T",null,{"$f":"CALCULOS!$O$52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3 T",null,{"$f":"CALCULOS!$T$52","v":0}]
[null,"4 T",null,{"$f":"CALCULOS!$P$52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4 T",null,{"$f":"CALCULOS!$U$52","v":0}]
[]
[]
["Declarado 4"]
[]
[null,"NIF declarado",null,null,null,null,null,null,"NIF representante",null,null,null,null,null,null,"Apellidos y nombre, razón social o denominación del declarado"]
[null,{"$f":"CALCULOS!$C$53","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CALCULOS!$E$53","v":""}]
[null,"Provincia (Código)",null,null,null,null,null,null,"País (Código)",null,null,null,null,null,"Clave operación",null,null,null,null,null,null,null,"Operación seguro",null,null,null,null,null,null,"Arrendto. Local negocio",null,null,null,null,null,null,null,null,"Importe percibido en metálico",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ejercicio"]
[null,{"$f":"CALCULOS!$F$53","v":""},null,null,null,null,null,null,{"$f":"CALCULOS!$G$53","v":""},null,null,null,null,null,{"$f":"CALCULOS!$H$53","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CALCULOS!$I$53","v":""},null,null,null,null,null,null,null,{"$f":"CALCULOS!$K$53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AM332>6000,$BB$7,\"\")","v":""}]
[null,"Importe anual de las operaciones",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Importe anual percibido por transmisiones de inmuebles sujetas a IVA"]
[null,{"$f":"CALCULOS!$L$53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CALCULOS!$Q$53","v":0}]
[null,"Importe trimestral de las operaciones",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Importe trimestral percibido por transmisiones de inmuebles sujetas a IVA"]
[null,"1 T",null,{"$f":"CALCULOS!$M$53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1 T",null,{"$f":"CALCULOS!$R$53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CALCULOS!$J$53=\"AVISO_ANEXO\",\"ATENCIÓN: LOS ARRENDADORES deberán cumplimentar la HOJA ANEXO. ARRENDAMIENTOS DE LOCALES DE NEGOCIO, consignando el importe total de cada arrendamiento, con independencia de que éste ya haya sido incluido en la clave [B] (ventas)\",\"\")","v":""}]
[null,"2 T",null,{"$f":"CALCULOS!$N$53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2 T",null,{"$f":"CALCULOS!$S$53","v":0}]
[null,"3 T",null,{"$f":"CALCULOS!$O$53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3 T",null,{"$f":"CALCULOS!$T$53","v":0}]
[null,"4 T",null,{"$f":"CALCULOS!$P$53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4 T",null,{"$f":"CALCULOS!$U$53","v":0}]
[]
[]
["Total de la hoja"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Importe de las operaciones"]
[null,"Consigne en esta casilla la suma del \"Importe anual de las operaciones\" de esta hoja...............................................",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B289,B304,B319,B334)","v":0}]

{"sheet":"FACTURA","index":10,"n_rows":45,"n_cols":9,"rows_kept":45,"cut":false,"hidden":false,"merged":[[14,2,14,4],[9,1,9,4],[10,1,10,4],[11,1,11,4]]}
["FACTURA",null,null,null,null,null,null,null,"Mostrar Calculadora de Windows (Ctl+w)"]
[null,null,null,null,null,null,null,null,"Volver a Hoja INGRESOS"]
[null,null,null,null,null,null,null,null,"Volver a Hoja GASTOS"]
[{"$f":"'DATOS FISCALES'!B3 & \" \" & 'DATOS FISCALES'!B4 & \" \" & 'DATOS FISCALES'!B5","v":"CARLOS PARDO SOUCASE"},null,null,null,null,"Factura nº:",2,null,"Volver a DATOS FISCALES"]
["ESCRIBIR DIRECCIÓN"]
[{"$f":"\"NIF: \" & 'DATOS FISCALES'!B1","v":"NIF: B98340540"},null,null,null,null,"Fecha:",{"$f":"TODAY()","v":"2016-09-25"}]
[]
[]
[]
["Factura a:"]
[null,{"$f":"IF(ISERROR(VLOOKUP(B10,CLIENTES!$A$1:$I$10000,5,FALSE)),\"\",VLOOKUP(B10,CLIENTES!$A$1:$I$10000,5,FALSE))","v":""}]
["CIF / NIF:",{"$f":"IF(ISERROR(VLOOKUP(B10,CLIENTES!$A$1:$I$10000,6,FALSE)),\"\",VLOOKUP(B10,CLIENTES!$A$1:$I$10000,6,FALSE))","v":""}]
[]
[]
[null,null,"Concepto",null,null,"Cantidad","Precio","Importe"]
[null,null,null,null,null,null,null,{"$f":"F16*G16","v":0}]
[null,null,null,null,null,null,null,{"$f":"F17*G17","v":0}]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0]
[]
[null,null,null,"Importe bruto",{"$f":"SUM(H16:H39)","v":0},null,"Descuento"]
[null,null,null,null,null,null,"Base Imponible",{"$f":"SUM(H16:H39)-H41","v":0}]
[null,null,null,null,null,"Retención:",21,{"$f":"ROUND(H42*(G43/100),2)","v":0}]
[null,null,null,null,null,"IVA:",21,{"$f":"ROUND(H42*(G44/100),2)","v":0}]
[null,null,null,null,null,null,"Total",{"$f":"H42-H43+H44","v":0}]

{"sheet":"FACTURA R.EQ","index":11,"n_rows":53,"n_cols":19,"rows_kept":53,"cut":false,"hidden":false,"merged":[[13,16,14,16],[15,14,15,15],[13,8,14,8],[13,9,14,9],[13,10,14,11],[13,12,14,13],[15,10,15,11],[15,12,15,13],[13,14,14,15],[16,14,16,15],[17,0,17,1],[17,2,17,7],[17,10,17,11],[17,12,17,13],[17,14,17,15],[16,0,16,1],[16,2,16,7],[16,10,16,11],[16,12,16,13],[18,14,18,15],[19,0,19,1],[19,2,19,7],[19,10,19,11],[19,12,19,13],[19,14,19,15],[18,0,18,1],[18,2,18,7],[18,10,18,11],[18,12,18,13],[20,14,20,15],[21,0,21,1],[21,2,21,7],[21,10,21,11],[21,12,21,13],[21,14,21,15],[20,0,20,1],[20,2,20,7],[20,10,20,11],[20,12,20,13],[22,14,22,15],[23,0,23,1],[23,2,23,7],[23,10,23,11],[23,12,23,13],[23,14,23,15],[22,0,22,1],[22,2,22,7],[22,10,22,11],[22,12,22,13],[24,14,24,15],[25,0,25,1],[25,2,25,7],[25,10,25,11],[25,12,25,13],[25,14,25,15],[24,0,24,1],[24,2,24,7],[24,10,24,11],[24,12,24,13],[26,14,26,15],[27,0,27,1],[27,2,27,7],[27,10,27,11],[27,12,27,13],[27,14,27,15],[26,0,26,1],[26,2,26,7],[26,10,26,11],[26,12,26,13],[28,14,28,15],[29,0,29,1],[29,2,29,7],[29,10,29,11],[29,12,29,13],[29,14,29,15],[28,0,28,1],[28,2,28,7],[28,10,28,11],[28,12,28,13],[30,14,30,15],[31,0,31,1],[31,2,31,7],[31,10,31,11],[31,12,31,13],[31,14,31,15],[30,0,30,1],[30,2,30,7],[30,10,30,11],[30,12,30,13],[32,14,32,15],[33,0,33,1],[33,2,33,7],[33,10,33,11],[33,12,33,13],[33,14,33,15],[32,0,32,1],[32,2,32,7],[32,10,32,11],[32,12,32,13],[34,14,34,15],[35,0,35,1],[35,2,35,7],[35,10,35,11],[35,12,35,13],[35,14,35,15],[34,0,34,1],[34,2,34,7],[34,10,34,11],[34,12,34,13],[36,14,36,15],[37,0,37,1],[37,2,37,7],[37,10,37,11],[37,12,37,13],[37,14,37,15],[36,0,36,1],[36,2,36,7],[36,10,36,11],[36,12,36,13],[38,14,38,15],[39,0,39,1],[39,2,39,7],[39,10,39,11],[39,12,39,13],[39,14,39,15],[38,0,38,1],[38,2,38,7],[38,10,38,11],[38,12,38,13],[40,0,40,1],[40,2,40,7],[40,10,40,11],[40,12,40,13],[43,10,43,11],[43,12,43,13],[42,0,42,1],[42,2,42,7],[42,10,42,11],[42,12,42,13],[47,2,47,4],[47,5,47,7],[48,3,48,4],[44,0,44,1],[44,2,44,7],[44,10,44,11],[44,12,44,13],[41,0,41,1],[41,2,41,7],[41,10,41,11],[41,12,41,13],[3,6,3,7],[5,6,5,7],[0,6,0,17],[1,6,1,17],[2,6,2,17],[50,0,50,1],[50,3,50,4],[50,6,50,7],[49,0,49,1],[49,3,49,4],[8,1,8,5],[10,1,10,5],[11,1,11,5],[43,0,43,1],[43,2,43,7],[9,1,9,5],[13,0,14,1],[15,0,15,1],[15,2,15,7],[13,2,14,7],[46,14,46,15],[44,14,44,15],[45,0,45,1],[45,2,45,7],[51,0,51,1],[51,3,51,4],[51,6,51,7],[52,0,52,1],[52,3,52,4],[52,6,52,7],[49,16,49,17],[8,6,8,16],[13,17,14,17],[47,16,47,17],[48,6,48,7],[49,6,49,7],[42,14,42,15],[43,14,43,15],[40,14,40,15],[41,14,41,15],[45,10,45,11],[45,12,45,13],[45,14,45,15],[46,0,46,1],[46,2,46,7],[46,10,46,11],[46,12,46,13],[47,0,48,1]]}
["FACTURA",null,null,null,null,null,{"$f":"'DATOS FISCALES'!B3 & \" \" & 'DATOS FISCALES'!B4 & \" \" & 'DATOS FISCALES'!B5","v":"CARLOS PARDO SOUCASE"},null,null,null,null,null,null,null,null,null,null,null,"Mostrar Calculadora de Windows (Ctl+w)"]
[null,null,null,null,null,null,{"$f":"\"NIF: \" & 'DATOS FISCALES'!B1","v":"NIF: B98340540"},null,null,null,null,null,null,null,null,null,null,null,"Volver a Hoja INGRESOS"]
[null,null,null,null,null,null,"Escribir dirección ....",null,null,null,null,null,null,null,null,null,null,null,"Volver a Hoja GASTOS"]
[null,null,null,null,null,"Factura nº:",null,null,null,null,null,null,null,null,null,null,null,null,"Volver a DATOS FISCALES"]
[]
[null,null,null,null,null,"Fecha:",{"$f":"TODAY()","v":"2016-09-25"}]
[null,null,null,null,null,null,null,null,null,null,null,"Pendiente desarrollar esta macro"]
[null,null,null,null,null,null,null,null,null,null,null,"que deberá grabar en varias líneas, agrupando por tipos de iva"]
[null,"NOMBRE CLIENTE",null,null,null,null,"DIRECCIÓN"]
[]
[null,"CIF / NIF"]
[null,{"$f":"IF(ISERROR(VLOOKUP(B10,CLIENTES!$A$1:$I$10000,6,FALSE)),\"\",VLOOKUP(B10,CLIENTES!$A$1:$I$10000,6,FALSE))","v":""}]
[]
["CÓDIGO ARTÍC.",null,"DESCRIPCIÓN",null,null,null,null,null,"CAJAS","UDS. CAJA","PRECIO",null,"PRECIO CON IVA",null,"BASE IMPONIB.",null,"TIPO IVA","REC. EQUIV."]
[]
["001",null,"AZUCAR BLANCO 1K",null,null,null,null,{"$f":"F16*G16","v":0},1,12,0.9,null,{"$f":"K16*(1+(Q16+R16)/100)","v":{"$error":"#N/A"}},null,{"$f":"J16*K16","v":10.8},null,8,{"$f":"IF(Q16>0,VLOOKUP(Q16,'DATOS FISCALES'!$B$12:$D$14,3,FALSE),0)","v":{"$error":"#N/A"}}]
["089",null,"GASEOSA",null,null,null,null,0,4,24,0.24,null,{"$f":"K17*(1+(Q17+R17)/100)","v":{"$error":"#N/A"}},null,{"$f":"J17*K17","v":5.76},null,8,{"$f":"IF(Q17>0,VLOOKUP(Q17,'DATOS FISCALES'!$B$12:$D$14,3,FALSE),0)","v":{"$error":"#N/A"}}]
["025",null,"VINO BLANCO",null,null,null,null,0,1,12,1.34,null,{"$error":"#N/A"},null,16.080000000000002,null,18,{"$f":"IF(Q18>0,VLOOKUP(Q18,'DATOS FISCALES'!$B$12:$D$14,3,FALSE),0)","v":{"$error":"#N/A"}}]
["003",null,"DETERGENTE 3,92K",null,null,null,null,0,1,4,9.9499999999999993,null,{"$error":"#N/A"},null,39.799999999999997,null,18,{"$f":"IF(Q19>0,VLOOKUP(Q19,'DATOS FISCALES'!$B$12:$D$14,3,FALSE),0)","v":{"$error":"#N/A"}}]
["054",null,"DETERGENTE 2,64K",null,null,null,null,0,1,4,3.39,null,{"$error":"#N/A"},null,13.56,null,18,{"$f":"IF(Q20>0,VLOOKUP(Q20,'DATOS FISCALES'!$B$12:$D$14,3,FALSE),0)","v":{"$error":"#N/A"}}]
["075",null,"LEJIA 2L",null,null,null,null,0,1,8,0.98,null,{"$error":"#N/A"},null,7.84,null,18,{"$f":"IF(Q21>0,VLOOKUP(Q21,'DATOS FISCALES'!$B$12:$D$14,3,FALSE),0)","v":{"$error":"#N/A"}}]
["099",null,"LAVAVAJILLAS 600ml",null,null,null,null,0,1,14,1.39,null,{"$error":"#N/A"},null,19.459999999999997,null,18,{"$f":"IF(Q22>0,VLOOKUP(Q22,'DATOS FISCALES'!$B$12:$D$14,3,FALSE),0)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,0,null,null,null,null,0,null,0,null,null,{"$f":"IF(Q23>0,VLOOKUP(Q23,'DATOS FISCALES'!$B$12:$D$14,3,FALSE),0)","v":0}]
[null,null,null,null,null,null,null,0,null,null,null,null,0,null,0,null,null,{"$f":"IF(Q24>0,VLOOKUP(Q24,'DATOS FISCALES'!$B$12:$D$14,3,FALSE),0)","v":0}]
[null,null,null,null,null,null,null,0,null,null,null,null,0,null,0,null,null,{"$f":"IF(Q25>0,VLOOKUP(Q25,'DATOS FISCALES'!$B$12:$D$14,3,FALSE),0)","v":0}]
[null,null,null,null,null,null,null,0,null,null,null,null,0,null,0,null,null,{"$f":"IF(Q26>0,VLOOKUP(Q26,'DATOS FISCALES'!$B$12:$D$14,3,FALSE),0)","v":0}]
[null,null,null,null,null,null,null,0,null,null,null,null,0,null,0,null,null,{"$f":"IF(Q27>0,VLOOKUP(Q27,'DATOS FISCALES'!$B$12:$D$14,3,FALSE),0)","v":0}]
[null,null,null,null,null,null,null,0,null,null,null,null,0,null,0,null,null,{"$f":"IF(Q28>0,VLOOKUP(Q28,'DATOS FISCALES'!$B$12:$D$14,3,FALSE),0)","v":0}]
[null,null,null,null,null,null,null,0,null,null,null,null,0,null,0,null,null,{"$f":"IF(Q29>0,VLOOKUP(Q29,'DATOS FISCALES'!$B$12:$D$14,3,FALSE),0)","v":0}]
[null,null,null,null,null,null,null,0,null,null,null,null,0,null,0,null,null,{"$f":"IF(Q30>0,VLOOKUP(Q30,'DATOS FISCALES'!$B$12:$D$14,3,FALSE),0)","v":0}]
[null,null,null,null,null,null,null,0,null,null,null,null,0,null,0,null,null,{"$f":"IF(Q31>0,VLOOKUP(Q31,'DATOS FISCALES'!$B$12:$D$14,3,FALSE),0)","v":0}]
[null,null,null,null,null,null,null,0,null,null,null,null,0,null,0,null,null,{"$f":"IF(Q32>0,VLOOKUP(Q32,'DATOS FISCALES'!$B$12:$D$14,3,FALSE),0)","v":0}]
[null,null,null,null,null,null,null,0,null,null,null,null,0,null,0,null,null,{"$f":"IF(Q33>0,VLOOKUP(Q33,'DATOS FISCALES'!$B$12:$D$14,3,FALSE),0)","v":0}]
[null,null,null,null,null,null,null,0,null,null,null,null,0,null,0,null,null,{"$f":"IF(Q34>0,VLOOKUP(Q34,'DATOS FISCALES'!$B$12:$D$14,3,FALSE),0)","v":0}]
[null,null,null,null,null,null,null,0,null,null,null,null,0,null,0,null,null,{"$f":"IF(Q35>0,VLOOKUP(Q35,'DATOS FISCALES'!$B$12:$D$14,3,FALSE),0)","v":0}]
[null,null,null,null,null,null,null,0,null,null,null,null,0,null,0,null,null,{"$f":"IF(Q36>0,VLOOKUP(Q36,'DATOS FISCALES'!$B$12:$D$14,3,FALSE),0)","v":0}]
[null,null,null,null,null,null,null,0,null,null,null,null,0,null,0,null,null,{"$f":"IF(Q37>0,VLOOKUP(Q37,'DATOS FISCALES'!$B$12:$D$14,3,FALSE),0)","v":0}]
[null,null,null,null,null,null,null,0,null,null,null,null,0,null,0,null,null,{"$f":"IF(Q38>0,VLOOKUP(Q38,'DATOS FISCALES'!$B$12:$D$14,3,FALSE),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,{"$f":"IF(Q39>0,VLOOKUP(Q39,'DATOS FISCALES'!$B$12:$D$14,3,FALSE),0)","v":0}]
[null,null,null,"Importe bruto",{"$f":"SUM(H15:H38)","v":0},null,"Descuento",null,null,null,null,null,0,null,0,null,null,{"$f":"IF(Q40>0,VLOOKUP(Q40,'DATOS FISCALES'!$B$12:$D$14,3,FALSE),0)","v":0}]
[null,null,null,null,null,null,"Base Imponible",{"$f":"SUM(H15:H38)-H40","v":0},null,null,null,null,0,null,0,null,null,{"$f":"IF(Q41>0,VLOOKUP(Q41,'DATOS FISCALES'!$B$12:$D$14,3,FALSE),0)","v":0}]
[null,null,null,null,null,"Retención:",15,{"$f":"ROUND(H41*(G42/100),2)","v":0},null,null,null,null,0,null,0,null,null,{"$f":"IF(Q42>0,VLOOKUP(Q42,'DATOS FISCALES'!$B$12:$D$14,3,FALSE),0)","v":0}]
[null,null,null,null,null,"IVA:",18,{"$f":"ROUND(H41*(G43/100),2)","v":0},null,null,null,null,0,null,0,null,null,{"$f":"IF(Q43>0,VLOOKUP(Q43,'DATOS FISCALES'!$B$12:$D$14,3,FALSE),0)","v":0}]
[null,null,null,null,null,null,"Total",{"$f":"H41-H42+H43","v":0},null,null,null,null,0,null,0,null,null,{"$f":"IF(Q44>0,VLOOKUP(Q44,'DATOS FISCALES'!$B$12:$D$14,3,FALSE),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,{"$f":"IF(Q45>0,VLOOKUP(Q45,'DATOS FISCALES'!$B$12:$D$14,3,FALSE),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,{"$f":"IF(Q46>0,VLOOKUP(Q46,'DATOS FISCALES'!$B$12:$D$14,3,FALSE),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,{"$f":"IF(Q47>0,VLOOKUP(Q47,'DATOS FISCALES'!$B$12:$D$14,3,FALSE),0)","v":0}]
["BASE IMPONIB.",null,"IVA",null,null,"RECARGO EQ.",null,null,null,null,null,null,null,null,null,"TOTAL FACTURA:",{"$f":"A53+D53+G53","v":0}]
[null,null,"%","IMPORTE",null,"%","IMPORTE"]
[{"$f":"SUMIF($Q$16:$Q$47,C50,$O$16:$P$47)","v":0},null,{"$f":"'DATOS FISCALES'!B14","v":4},{"$f":"ROUND(A50*(C50/100),2)","v":0},null,{"$f":"'DATOS FISCALES'!D14","v":5.2},{"$f":"ROUND(F50*(A50/100),2)","v":0}]
[{"$f":"SUMIF($Q$16:$Q$47,C51,$O$16:$P$47)","v":0},null,{"$f":"'DATOS FISCALES'!B13","v":10},{"$f":"ROUND(A51*(C51/100),2)","v":0},null,{"$f":"'DATOS FISCALES'!D13","v":1.4},{"$f":"ROUND(F51*(A51/100),2)","v":0}]
[{"$f":"SUMIF($Q$16:$Q$47,C52,$O$16:$P$47)","v":0},null,{"$f":"'DATOS FISCALES'!B12","v":21},{"$f":"ROUND(A52*(C52/100),2)","v":0},null,{"$f":"'DATOS FISCALES'!D12","v":0.5},{"$f":"ROUND(F52*(A52/100),2)","v":0}]
[{"$f":"SUM(A50:B52)","v":0},null,null,{"$f":"SUM(D50:E52)","v":0},null,null,{"$f":"SUM(G50:H52)","v":0}]

{"sheet":"Acerca de","index":12,"n_rows":92,"n_cols":2,"rows_kept":92,"cut":false,"hidden":false,"merged":[[7,0,7,14]]}
[]
["Plantilla de Excel para gestión de impuestos"]
["Programa de Excel para gestión de impuestos de empresarios individuales y profesionales autónomos"]
[]
["Este archivo de Excel (\"plantilla\") se ofrece gratuitamente con la esperanza de que sea útil, pero SIN GARANTÍA ALGUNA;"]
["ni siquiera la garantía implícita MERCANTIL o de APTITUD PARA UN PROPÓSITO DETERMINADO."]
[]
["Se concede permiso para copiar, distribuir y/o modificar este documento bajo los términos de la Licencia de Documentación Libre de GNU, Versión 1.3 o cualquier otra versión posterior publicada por la Free Software Foundation."]
["Consulte los detalles de la licencia en: http://www.gnu.org/licenses/"]
[]
[]
["Agradecimientos:"]
["A todos los que han aportado ideas y correcciones con las que se ha ido mejorando esta plantilla."]
["Especialmente agradecer a Jose Manuel Sánchez Puchades de Sánchez Castelló,S.L. (Valencia: asesoría fiscal, laboral y contable)"]
["que aportó varias ideas fundamentales para la utilidad actual de la plantilla."]
[]
[]
["Actualizaciones:"]
["    * 15/4/2010 se han corregido algunos errores y se añaden cálculos para el Modelo 390."]
["    * 17/6/2010 se introducen condiciones de validación en algunas celdas para evitar que se olvide introducir la \"fecha de registro\", que sirve de base para la asignación a cada trimestre (de ingresos y gastos)."]
["    * 14/7/2010 se introducen algunas fórmulas de redondeo a dos decimales en la hoja \"cálculos\". "]
["    * 13/12/2010 se añaden filas adicionales, permitiendo hasta 1500 facturas de ingresos o gastos."]
["    * 14/12/2010 reduzco a 500 filas, porque la modificación anterior implicaba un archivo de tamaño superior a un mega. Además, se detectaron errores en la hoja \"IRPF Anual\". En concreto he corregido las fórmulas de las casillas del impreso: nº106 (celda D11) y nº 750 (celda D73)."]
["    * 20/12/2010 se introducen una hoja con el impreso de resumen anual del IVA, Modelo 390."]
["    * 23/12/2010 Introduzco dos macros que generan archivos txt de los modelos 130 y 303 según los diseños de registros de la Agencia Tributaria. El objetivo de estas macros es facilitar la presentación telemática de estos modelos, permitiendo importar los ficheros desde la web de la AEAT, sin necesidad de volver a escribir de nuevo los valores de estos modelos."]
["    * 20/1/2011 se corrigen dos pequeños errores en los diseños de registro a partir de los que se generan los ficheros txt para la presentación telemática de los modelos 130 y 303. Se realiza una prueba presentando ambas declaraciones, funcionando correctamente."]
["    * 23/1/2011 En la hoja del modelo 390 se incorpora una macro y un botón asociado (ver en fila 63 aprox) que recopila los resultados de las cuatro declaraciones trimestrales de IVA para facilitar su incorporación en el resumen anual."]
["    * 23/1/2011 Se incorpora macro para imprimir el modelo oficial 130. Para que funcione es necesario previamente:"]
["      - Descargar (y actualizar cada año) el módulo de impresión de la AEAT desde la sección de descargas de http://www.agenciatributaria.es/padres/eedd/"]
["      - Copiar el archivo descargado en C:\\AEAT (si no existe, crear una carpeta con este nombre en esta ruta)"]
["      - Descomprimir el archivo (.zip) descargado en la mencionada carpeta. Se crean dos carpetas. La que solo contiene un pdf no será necesaria."]
["      - Asegurarse de que la carpeta con los demás archivos se llama REDISTRIBUIR"]
["      - Si la macro no funciona (\"no hace nada\") leer el contenido del archivo: C:\\AEAT\\REDISTRIBUIR\\ERRORES.txt"]
["    * 3/2/2011 Se corrigen fórmulas en la hoja \"Cálculos\" referentes a la casilla 41 del modelo 303 (celdas K15 y K16). Dado que, en ciertos casos, no se computaban cantidades a compensar de trimestres anteriores"]
["    * 17/6/2011 Se corrige la fórmula que calcula el mes que figura al final de los impresos 130 y 303, junto a la firma. Este no se actualizaba correctamente."]
["    * 27/6/2011 Se realizan cambios para permitir aplicar diversos tipos de IVA de forma que se muestren desglosados correctamente en los impresos 303 y 390."]
["    * 24/8/2011 Se incorpora nueva hoja \"FACTURA\" que permite grabar filas del libro de ingresos desde un formulario tipo factura."]
["    * 11/10/2011 Se incorpora el cálculo de la casilla 13 del Modelo 130."]
["    * 10/01/2012 Se incorporan dos interesantes aportaciones creadas por \"Jose COEV\": un sistema de registro de clientes y una barra de herramientas personalizada que facilita el acceso a las distintas secciones de la plantilla."]
["    * 13/01/2012 En la hoja \"Calculos\" se incorpora una tabla con los cálculos del Modelo 115 de retenciones de arrendamientos. Aportada por un usuario anónimo."]
["    * 18/1/2012 A partir de sugerencia propuesta por Jose Manuel. Se simplifica el cálculo del IVA, facilitando además la modificación de tipos en caso de que estos varíen. Para ello, en la hoja \"Datos fiscales\" se introducen tres nuevas filas con los tres tipos de IVA actuales. Ante un cambio futuro, bastaría modificar los valores en las celdas B12, B13 y B14 y se actualizaría toda la Plantilla. Se eliminan columnas de asignaciones de IVA que aparecían al final (a la derecha) en la hoja \"Ingresos\" y en \"Gastos\", todos estos cálculos se realizan ahora con la función SUMAPRODUCTO en la hoja \"Calculos\" (ver celdas B14 y siguientes). Dicha función SUMAPRODUCTO permite establecer dos condiciones (1ª condición: un trimestre concreo; 2ª condición: un tipo de iva), por lo que hace innecesaria la opción anterior \"en dos etapas\" con SUMAR.SI (que permite una única condición)."]
["    * 18/1/2012 En el Modelo 390, Apartado \"datos estadísticos\". Se incorpora la casilla \"D\" que faltaba. En dicha casilla hay que esscribir una \"X\" cuando se deba entregar el Modelo 347"]
["    * 19/4/2012 Se incorpora el recargo de equivalencia en la hoja de ingresos. Adaptando los cálculos del Modelo 303 y Modelo 390 para incluir dicho recargo de equivalencia."]
["    * 2/5/2012 Correccion en algunos números de casilla en la hoja \"IRPF_ANUAL\" (de la 117 a la 121) para adaptar a cambio en el Modelo oficial D-100"]
["    * 7/5/2012 El cambio anterior implica adaptar también las columnas de la hoja \"Gastos\" al nuevo diseño del impreso anual de IRPF. En concreto: se eliminó la columna \"Suministros\", estos gastos ahora se integran en la columna siguiente: \"Otros servicios exteriores, incluídos suministros\". Se añade una nueva columna (S) \"Pérdidas por deterioro del valor de los elementos patrimoniales\" que se corresponde con la casilla 121 del impreso anual de IRPF (Modelo D-100)."]
["    * 10/5/2012 Facilita calcular el Modelo 347 en excel: se incorpora una nueva hoja MODELO 347 Declaración Anual de Operaciones con Terceras Personas, para los cálculos se utiliza la última columna de las hojas de ingresos y gastos y una nueva tabla al final de la hoja CÁLCULOS"]
["    * 13/5/2012 Simplifico de algunos aspectos:"]
[null,"Se elimina la barra de menús personalizada que no era compatible con versiones de excel posteriores a 2003."]
[null,"Simplifico las hojas \"Clientes\" y \"Proveedores\", adaptando los campos a la información necesaria para el Modelo 347."]
[null,"Se reemplaza por una alternativa más sencilla los userforms que daban de alta a clientes y proveedores en las respectivas hojas. Dado que con el nuevo diseño de estas hojas generaban fallos."]
[null,"Elimino las primeras columnas \"Nº REGISTRO\" en las hojas ingresos y gastos. Ésta información no es relevante, dado que el propio excel ya asigna por defecto un número correlativo a cada fila."]
["    * 28/5/2012 Introducida la posibilidad de retención y descuento global en la hoja Factura."]
["    * 2/6/2012 Se introduce macro que facilita calcular la cuota de retención de IRPF en hoja \"Ingresos\", en las facturas en que sea aplicable."]
["    * 7/6/2012 Se introduce un modelo de factura con recargo de equivalencia y posibilidad de aplicar distintos tipos de IVA. Falta por el momento desarrollar la macro que grabaría esta factura en la hoja de ingresos, resulta más compleja porque hay que grabarla en varias líneas (una línea por cada tipo de IVA diferente)"]
["    * 25/6/2012 'Detectado y corregido un problema en dos macros (Imprimir_mod_130_oficial, Validar_303_con_Modulo_impresion) en las que el comando FileSystemObject daba error (\"Error de compilación: No se ha definido el tipo definido por el usuario\").\nEl comando FileSystemObject se utiliza para comprobar si existe un archivo, pero para que funcione en el editor de Visual Basic debemos previamente añadir una referencia a Microsoft Scripting Runtime (\"You need to add reference to the library: Microsoft Scripting RunTime\"). Para esto vamos a: Herramientas -> Referencias -> marcamos en la lista \"Microsoft Scripting Runtime\".\nÁdemas, en el caso de Windows XP es necesario declarar explícitamente en una línea: Dim fso As Scripting.FileSystemObject\nAquí un ejemplo:\n'Vamos a comprobar si existe el archivo llamado ejemplo.txt en la misma carpeta que el excel (que debemos haber guardado previamente)\n'En caso afirmativo lo abrimos\nDim Archivo As String\nArchivo = ThisWorkbook.Path & \"\\ejemplo.txt\"\n'Aún después de habilitar referencia: Microsoft Scripting Runtime, no funciona si no hacemos previamente la siguiente declaración (no necesaria en Windows 7):\n'Dim fso As Scripting.FileSystemObject\nSet fso = New Scripting.FileSystemObject\nIf fso.FileExists(Archivo) Then\nActiveWorkbook.FollowHyperlink Address:=Archivo\nEnd If"]
[null,"Aquí un ejemplo:"]
[null,"Vamos a comprobar si existe el archivo llamado ejemplo.txt en la misma carpeta que el excel (que debemos haber guardado previamente) "]
[null,"'En caso afirmativo lo abrimos"]
[null,"Dim Archivo As String"]
[null,"Archivo = ThisWorkbook.Path & \"\\ejemplo.txt\""]
[null,"Aún después de habilitar referencia: Microsoft Scripting Runtime, en Windows XP no funciona si no hacemos previamente la siguiente declaración (no necesaria en Windows 7):"]
[null,"'Dim fso As Scripting.FileSystemObject"]
[null,"Set fso = New Scripting.FileSystemObject"]
[null,"If fso.FileExists(Archivo) Then"]
[null,"ActiveWorkbook.FollowHyperlink Address:=Archivo"]
[null,"End If"]
["    * 6/7/2012 Corrección aportada por un usuario: en la hoja “Cálculos”, en la tabla correspondiente al Modelo 303, en la celda Q14: Casilla 41 del primer trimestre. Se corrigen fórmulas en esta columna en previsión de que se pueda introducir manualmente un valor en la Q14 (compensación de IVA del año anterior).  Consecuentemente, en la hoja del Modelo 390, casilla 85 \"Compensación de cuotas del ejercicio anterior\": se vincula a la celda Q14 de la hoja Cálculos."]
["    * 12/1/2013 Corrección aportada por Aurelio: se corrige el cálculo de la casilla 750 del impreso anual del IRPF de forma que ahora se obtiene de sumar los valores positivos de la hoja \"Cálculos\" rango P5:P8 (Anteriormente sumaba la columna G con lo que no se tenían en cuentas los importes minorados de 100€ por trimestre -casilla 15 modelo 130-)"]
["    * 20/1/2013 Mejora aportada por Juan: en la hoja Cálculos se cambia el cálculo de las celdas N14 a N17 de modo que en la Base Deducible de IVA que llevamos al Modelo 303, no se consideren aquellos gastos que no tienen IVA (cursos de formación, seguros profesionales, ...). Es decir, si no introducimos ningún tipo de IVA en la columna Columna V de la Hoja Gastos, o también si escribimos el valor 0, no se tiene en cuenta ese gasto en el Modelo 303."]
["    * 16/3/2013 Este año la AEAT ha realizado cambios en el módulo de impresión de forma que ahora genera archivos pdf. Consecuentemente, se han cambiado dos macros: \"Imprimir_mod_130_oficial\" y \"Validar_303_con_Modulo_impresion\" que funcionan sin problema con el módulo de impresión. En el caso del modelo 130 el archivo pdf se guarda en la misma carpeta que el archivo excel."]
["    * 20/4/2013 Las dos macros que ejecutan el módulo de impresión funcionaban bien con Windows XP pero según nos comenta Juan en comentario de 15 de Abril, fallan con Windows 7. Se han cambiado ambas macros: \"Imprimir_mod_130_oficial\" y \"Validar_303_con_Modulo_impresion\" con la intención de que sean compatibles en Windows 7."]
["    * 20/4/2013 Cambiado el cálculo de las celdas L5 a L8 en la Hoja \"CALCULOS\" para que aplique la deducción de la casilla 13 del Modelo 130 con el límite del importe de la casilla anterior (casilla 12). De esta forma la declaración nunca saldrá negativa como resultado de aplicar la deducción de la casilla 13."]
[]
[]
[]
[]
[]
[]
[]
[null,"Keywords"]
[null,"APLICACIÓN EXCEL"]
[null,"GESTIÓN DE IMPUESTOS AUTÓNOMOS"]
[null,"CÁLCULO DE DECLARACIONES TRIMESTRALES EN EXCEL"]
[null,"MODELO 130"]
[null,"MODELO 303"]
[null,"MODELO 390"]
[null,"MODELO 347"]
[null,"GESTIÓN TRIBUTARIA PARA PEQUEÑOS EMPRESARIOS"]
[null,"Libro Registro de Ventas e Ingresos"]
[null,"Libro Registro de Compras y Gastos"]
[null,"IVA"]
[null,"IRPF"]

{"sheet":"Bienes de Inversión","index":13,"n_rows":44,"n_cols":13,"rows_kept":44,"cut":false,"hidden":false,"merged":[[46,1,46,5],[4,2,4,4],[42,1,42,5],[43,1,43,5],[45,1,45,5]]}
["IMPORTANTE: PARTE NO OPERATIVA DE LA PLANTILLA."]
["ESTO ES SÓLO UN BORRADOR INICIAL. PENDIENTE DE REVISIÓN"]
[]
[]
["Nº ANOTACIÓN","FECHA","INMOVILIZADO MATERIAL E INMATERIAL: Nº FRA. / C.I.F / CONCEPTO",null,null,"VALOR DE ","ADQUISICION","%","AMORTIZACION","AMORTIZACION","AMORTIZACION","AMORTIZACION","VALOR NETO"]
[null,null,"Nº FRA.","C.I.F.","NOMBRE","Base Imponible","I.V.A.","AMORT.","Cuota amortizac.","Cuota amortizac.","Cuota amortizac.","Cuota amortizac.","CONTABLE"]
[null,null,null,null,null,null,null,null,2005,2006,2007,2008]
[1,null,null,null,null,10000,{"$f":"+F8*0.18","v":1800},0.24,null,null,null,null,{"$f":"+F8-I8-J8-K8-L8","v":10000}]
[2,null,null,null,null,null,{"$f":"+F9*0.18","v":0},0,null,null,null,null,{"$f":"+F9-I9-J9-K9-L9","v":0}]
[3,null,null,null,null,null,{"$f":"+F10*0.18","v":0},0,null,null,null,null,{"$f":"+F10-I10-J10-K10-L10","v":0}]
[4,null,null,null,null,null,{"$f":"+F11*0.18","v":0},0,null,null,null,null,{"$f":"+F11-I11-J11-K11-L11","v":0}]
[]
[]
[]
[null,null,null,null,"TOTAL 1º TRIMESTRE",{"$f":"SUM(F8:F11)","v":10000},{"$f":"SUM(G8:G14)","v":1800},null,{"$f":"SUM(I8:I13)","v":0},{"$f":"SUM(J8:J13)","v":0},{"$f":"SUM(K8:K13)","v":0},{"$f":"SUM(L8:L13)","v":0}]
[]
[5,null,null,null,null,null,{"$f":"+F17*0.18","v":0},0,null,null,null,null,{"$f":"+F17-I17-J17-K17-L17","v":0}]
[6,null,null,null,null,null,{"$f":"+F18*0.18","v":0},0,null,null,null,null,{"$f":"+F18-I18-J18-K18-L18","v":0}]
[7,null,null,null,null,null,{"$f":"+F19*0.18","v":0},0,null,null,null,null,{"$f":"+F19-I19-J19-K19-L19","v":0}]
[8,null,null,null,null,null,{"$f":"+F20*0.18","v":0},0,null,null,null,null,{"$f":"+F20-I20-J20-K20-L20","v":0}]
[]
[]
[null,null,null,null,"TOTAL 2º TRIMESTRE",{"$f":"SUM(F17:F20)","v":0},{"$f":"SUM(G17:G22)","v":0},null,{"$f":"SUM(I17:I22)","v":0},{"$f":"SUM(J17:J22)","v":0},{"$f":"SUM(K17:K22)","v":0},{"$f":"SUM(L17:L22)","v":0}]
[]
[9,null,null,null,null,null,{"$f":"+F25*0.18","v":0},0,null,null,null,null,{"$f":"+F25-I25-J25-K25-L25","v":0}]
[10,null,null,null,null,null,{"$f":"+F26*0.18","v":0},0,null,null,null,null,{"$f":"+F26-I26-J26-K26-L26","v":0}]
[11,null,null,null,null,null,{"$f":"+F27*0.18","v":0},0,null,null,null,null,{"$f":"+F27-I27-J27-K27-L27","v":0}]
[12,null,null,null,null,null,{"$f":"+F28*0.18","v":0},0,null,null,null,null,{"$f":"+F28-I28-J28-K28-L28","v":0}]
[]
[]
[null,null,null,null,"TOTAL 3º TRIMESTRE",{"$f":"SUM(F25:F28)","v":0},{"$f":"SUM(G25:G30)","v":0},null,{"$f":"SUM(I25:I30)","v":0},{"$f":"SUM(J25:J30)","v":0},{"$f":"SUM(K25:K30)","v":0},{"$f":"SUM(L25:L30)","v":0}]
[]
[13,null,null,null,null,null,{"$f":"+F33*0.18","v":0},0,null,null,null,null,{"$f":"+F33-I33-J33-K33-L33","v":0}]
[14,null,null,null,null,null,{"$f":"+F34*0.18","v":0},0,null,null,null,null,{"$f":"+F34-I34-J34-K34-L34","v":0}]
[15,null,null,null,null,null,{"$f":"+F35*0.18","v":0},0,null,null,null,null,{"$f":"+F35-I35-J35-K35-L35","v":0}]
[16,null,null,null,null,null,{"$f":"+F36*0.18","v":0},0,null,null,null,null,{"$f":"+F36-I36-J36-K36-L36","v":0}]
[]
[]
[null,null,null,null,"TOTAL 4º TRIMESTRE",{"$f":"SUM(F33:F36)","v":0},{"$f":"SUM(G33:G38)","v":0},null,{"$f":"SUM(I33:I38)","v":0},{"$f":"SUM(J33:J38)","v":0},{"$f":"SUM(K33:K38)","v":0},{"$f":"SUM(L33:L38)","v":0}]
[]
[null,null,null,null,"TOTAL EJERCICIO",{"$f":"+F15+F23+F31+F39","v":10000},{"$f":"+G15+G23+G31+G39","v":1800},null,{"$f":"+I15+I23+I31+I39","v":0},{"$f":"+J15+J23+J31+J39","v":0},{"$f":"+K15+K23+K31+K39","v":0},{"$f":"+L15+L23+L31+L39","v":0}]
[]
[null,"NOTA IMPORTANTE: ESTE LIBRO SE MANTIENE DE UN EJERCICIO"]
[null,"AL SIGUIENTE, PUES LAS AMORTIZACIONES SON PLURIANUALES"]

{"sheet":"TABLAS AMORTIZACIONES","index":14,"n_rows":14,"n_cols":2,"rows_kept":14,"cut":false,"hidden":false,"merged":[[0,0,4,0],[18,0,18,2],[19,0,19,2],[16,0,16,1],[17,0,17,1],[13,0,13,1]]}
["TABLA DE AMORTIZACIÓN DEL INMOVILIZADO  ESPECÍFICA DE LA ESTIMACIÓN DIRECTA SIMPLIFICADA","Porcentaje"]
[null,"Máximo"]
[null,"Amortización"]
[null,"Anual"]
[null,"Nuevo"]
["Edificio del despacho (quitar parte proporcional del terreno, según porcentaje establecido en el I.B.I.)",0.06]
["Instalaciones, mobiliario, enseres y resto del inmovilizado material",0.2]
["Maquinaria",0.24]
["Elementos de transporte (afectación exclusiva)",0.32]
["Equipos para tratamiento de la información y sistemas y programas informáticos.",0.52]
["Útilies y herramientas.",0.6]
[]
[]
["Libertad de amortización para inversiones de escaso valor: está condicionado al cumplimiento de los siguientes requisitos:\n1) Inversión efectuada en elementos de inmovilizado material nuevos cuyo valor unitario no exceda de 601,01 euros.\n3) Límite de 12.020,24 euros a las inversiones del período impositivo susceptibles de amortizarse libremente."]

{"sheet":"VEHÍCULO","index":15,"n_rows":82,"n_cols":9,"rows_kept":82,"cut":false,"hidden":false,"merged":[[81,1,81,6]]}
["ver comentario",null,"IMPORTANTE: PARTE NO OPERATIVA DE LA PLANTILLA. ESTO ES SÓLO UN BORRADOR INICIAL. PENDIENTE DE TODA REVISIÓN"]
["comentario 2","total factura",null,null,null,null,"50% de la"]
[null,"relacionada ",null,null,null,null,"cuota de IVA"]
[null,"con el vehículo",null,null,null,null,"deducible"]
[null,"(B.I.+IVA)","FECHA","N.I.F. ","RAZON SOCIAL","B. IMPONIBLE"]
["1º TRIMESTRE",10000,null,null,null,{"$f":"+B6/1.16","v":8620.6896551724149},{"$f":"+B6/1.16*0.16*0.5","v":689.65517241379325}]
[null,null,null,null,null,{"$f":"+B7/1.16","v":0},{"$f":"+B7/1.16*0.16*0.5","v":0}]
[null,null,null,null,null,{"$f":"+B8/1.16","v":0},0]
[null,null,null,null,null,0,0]
[null,null,null,null,null,0,0]
[null,null,null,null,null,0,0]
[null,null,null,null,null,0,0]
[null,null,null,null,null,0,0]
[null,null,null,null,null,0,0]
[null,null,null,null,null,0,0]
[null,null,null,null,null,0,0]
[null,null,null,null,null,0,0]
[null,null,null,null,null,0,0]
[null,null,null,null,null,0,0]
[null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,"TOTAL TRIMESTRAL","IVA DEDUCIBLE"]
[null,null,null,null,null,0,0,"BASE IMP.","TRIMESTRAL"]
[null,null,null,null,null,0,0,{"$f":"SUM(F6:F23)","v":8620.6896551724149},{"$f":"SUM(G6:G23)","v":689.65517241379325}]
[]
["2º TRIMESTRE",null,null,null,null,{"$f":"+B25/1.16","v":0},{"$f":"+B25/1.16*0.16*0.5","v":0}]
[null,null,null,null,null,{"$f":"+B26/1.16","v":0},{"$f":"+B26/1.16*0.16*0.5","v":0}]
[null,null,null,null,null,{"$f":"+B27/1.16","v":0},0]
[null,null,null,null,null,0,0]
[null,null,null,null,null,0,0]
[null,null,null,null,null,0,0]
[null,null,null,null,null,0,0]
[null,null,null,null,null,0,0]
[null,null,null,null,null,0,0]
[null,null,null,null,null,0,0]
[null,null,null,null,null,0,0]
[null,null,null,null,null,0,0]
[null,null,null,null,null,0,0]
[null,null,null,null,null,0,0]
[null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,"TOTAL TRIMESTRAL","IVA DEDUCIBLE"]
[null,null,null,null,null,0,0,"BASE IMP.","TRIMESTRAL"]
[null,null,null,null,null,0,0,{"$f":"SUM(F25:F42)","v":0},{"$f":"SUM(G25:G42)","v":0}]
[]
["3º TRIMESTRE",null,null,null,null,{"$f":"+B44/1.16","v":0},{"$f":"+B44/1.16*0.16*0.5","v":0}]
[null,null,null,null,null,{"$f":"+B45/1.16","v":0},{"$f":"+B45/1.16*0.16*0.5","v":0}]
[null,null,null,null,null,{"$f":"+B46/1.16","v":0},0]
[null,null,null,null,null,0,0]
[null,null,null,null,null,0,0]
[null,null,null,null,null,0,0]
[null,null,null,null,null,0,0]
[null,null,null,null,null,0,0]
[null,null,null,null,null,0,0]
[null,null,null,null,null,0,0]
[null,null,null,null,null,0,0]
[null,null,null,null,null,0,0]
[null,null,null,null,null,0,0]
[null,null,null,null,null,0,0]
[null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,"TOTAL TRIMESTRAL","IVA DEDUCIBLE"]
[null,null,null,null,null,0,0,"BASE IMP.","TRIMESTRAL"]
[null,null,null,null,null,0,0,{"$f":"SUM(F44:F61)","v":0},{"$f":"SUM(G44:G61)","v":0}]
[]
["4º TRIMESTRE",null,null,null,null,{"$f":"+B63/1.16","v":0},{"$f":"+B63/1.16*0.16*0.5","v":0}]
[null,null,null,null,null,{"$f":"+B64/1.16","v":0},{"$f":"+B64/1.16*0.16*0.5","v":0}]
[null,null,null,null,null,{"$f":"+B65/1.16","v":0},0]
[null,null,null,null,null,0,0]
[null,null,null,null,null,0,0]
[null,null,null,null,null,0,0]
[null,null,null,null,null,0,0]
[null,null,null,null,null,0,0]
[null,null,null,null,null,0,0]
[null,null,null,null,null,0,0]
[null,null,null,null,null,0,0]
[null,null,null,null,null,0,0]
[null,null,null,null,null,0,0]
[null,null,null,null,null,0,0]
[null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,"TOTAL TRIMESTRAL","IVA DEDUCIBLE"]
[null,null,null,null,null,0,0,"BASE IMP.","TRIMESTRAL"]
[null,null,null,null,null,0,0,{"$f":"SUM(F63:F80)","v":0},{"$f":"SUM(G63:G80)","v":0}]
[]
[null,"TOTAL ANUAL IVA VEHÍCULO",null,null,null,null,null,{"$f":"+H80+H61+H42+H23","v":8620.6896551724149},{"$f":"+I80+I61+I42+I23","v":689.65517241379325}]

{"sheet":"DATOS FISCALES","index":16,"n_rows":270,"n_cols":13,"rows_kept":270,"cut":false,"hidden":false,"merged":[]}
["NIF-CIF","B98340540","Macro: \"Crear Nuevo Archivo\" (Ctl+a)",null,null,null,null,"AGRUPADOS",null,"AEAT","ESTADOS",null,"DONDE VA"]
["Nombre o Razón Social","TRAZIA FORMACION Y GESTION S.L."]
["Nombre","CARLOS","Ir a Modelo 130","Ir a IRPF Anual (D-100)",null,null,null,"CADIZ 77",null,1,"PAGADA",null,"FACTURAS"]
["Primer Apellido","PARDO","Ir a Modelo 303","Ir a Modelo 347",null,null,null,"CADIZ 38",null,0,"PEND. PAGO",null,"FACTURAS COLEGIO"]
["Segundo Apellido","SOUCASE","Ir a Modelo 390",null,null,null,null,"SUECA 64",null,null,"COBRADA",null,"GASTOS CON TARJETA"]
["Código Cuenta Bancaria","31834600860000432593",null,null,null,null,null,"SAN VICENTE 222",null,null,"PEND. COBRO",null,"RETIRADAS METALICO"]
["Letras etiqueta",null,null,null,null,null,null,"ARQUITECTURA",null,null,"SIN FACTURA",null,"GASTOS VARIOS"]
["Tipo de actividad / clave IRPF Anual",5,"Ir a Factura",null,null,null,null,"CORRIENTE LUCIA",null,null,"REENVIO",null,"PAGOS AEAT"]
["Tipo de actividad / clave Modelo 390",2,"Ir a Factura (modelo recargo equivalencia)",null,null,null,null,"CORRIENTE CARLOS",null,null,"ENVIADA",null,"COMBUSTIBLE"]
["IRPF: modalidad determinación rendimiento neto","Simplificada",null,null,null,null,null,"SALUD CARLOS",null,null,null,null,"MATERIALES/COMPRAS"]
["Grupo o epígrafe IAE",411,"Macro: \"Ocultar columnas recargo equivalencia\" (Ctl+o)",null,null,null,null,"SALUD LUCIAS",null,null,null,null,"CREDITOS"]
["Primer Tipo de IVA",21,"Tipo Recargo Equivalencia",0.5,null,null,null,"PRESTAMOS",null,null,null,null,"TELEFONIA"]
["Segundo Tipo de IVA",10,"Tipo de Recargo Equivalencia",1.4,null,null,null,"VARIOS",null,null,null,null,"OTROS SAN VICENTE"]
["Tercer Tipo de IVA",4,"Tipo de Recargo Equivalencia",5.2,null,null,null,null,null,null,null,null,"OTROS CADIZ 38"]
["Localidad","VALENCIA",null,null,null,null,null,null,null,null,null,null,"OTROS CADIZ 77"]
["Teléfono",963813080,null,null,null,null,null,null,null,null,null,null,"HIP. SAN VICENTE"]
["Código Delegación","46603",{"$f":"VLOOKUP(B17,C19:D270,2,FALSE)","v":"GUILLEM DE CASTRO"},null,null,null,null,null,null,null,null,null,"HIP. CADIZ 38"]
["Observaciones",null,"LISTADO CÓDIGOS DELEGACIONES",null,"LISTADO CÓDIGO PROVINCIAS PARA MODELO 347",null,null,null,null,null,null,null,"HIP. CADIZ 77"]
["Enlaces",null,"01600","ALAVA","ARABA/ÁLAVA","01",null,null,null,null,null,null,"CDAD. CADIZ 77"]
["Enlaces","AEAT, presentación declaraciones","02037","HELLIN","ALBACETE","02",null,null,null,null,null,null,"CDAD. CADIZ 38"]
[null,null,"02069","LA RODA","ALACANT / ALICANTE","03",null,null,null,null,null,null,"CDAD. SAN VICENTE"]
[null,null,"02600","ALBACETE","ALMERÍA","04",null,null,null,null,null,null,"CDAD. SUECA 64"]
[null,null,"03009","ALCOI/ALCOY","ASTURIAS","33",null,null,null,null,null,null,"AGUA CADIZ 77"]
[null,null,"03031","BENIDORM","ÁVILA","05",null,null,null,null,null,null,"AGUA CADIZ 38"]
[null,null,"03063","DENIA","BADAJOZ","06",null,null,null,null,null,null,"AGUA SAN VICENTE"]
[null,null,"03065","ELX/ELCHE","BARCELONA","08",null,null,null,null,null,null,"ELEC. CADIZ 77"]
[null,null,"03066","ELDA","BURGOS","09",null,null,null,null,null,null,"ELEC. CADIZ 38"]
[null,null,"03099","ORIHUELA","CÁCERES",10,null,null,null,null,null,null,"ELEC. SAN VICENTE"]
[null,null,"03140","VILLENA","CÁDIZ",11,null,null,null,null,null,null,"GAS CADIZ 77"]
[null,null,"03601","ALACANT/ALICANTE","CANTABRIA",39,null,null,null,null,null,null,"HNA CARLOS"]
[null,null,"04053","HUERCAL-OVERA","CASTELL / CASTELLÓN",12,null,null,null,null,null,null,"HNA LUCIAS"]
[null,null,"04104","EL EJIDO","CEUTA",51,null,null,null,null,null,null,"ASEMAS FIJO"]
[null,null,"04600","ALMERIA","CIUDAD REAL",13,null,null,null,null,null,null,"ASEMAS POR OBRA"]
[null,null,"05600","AVILA","CÓRDOBA",14,null,null,null,null,null,null,"SEG. SOCIAL"]
[null,null,"06044","DON BENITO","A CORUÑA",15,null,null,null,null,null,null,"OTROS SEGUROS"]
[null,null,"06083","MERIDA","CUENCA",16]
[null,null,"06158","ZAFRA","GIRONA",17]
[null,null,"06600","BADAJOZ","GRANADA",18]
[null,null,"07026","EIVISSA-FORMENTERA","GUADALAJARA",19]
[null,null,"07027","INCA","GIPÚZKOA",20]
[null,null,"07032","MENORCA","HUELVA",21]
[null,null,"07033","MANACOR","HUESCA",22]
[null,null,"07601","PALMA DE MALLORCA","ILLES BALEARS","07"]
[null,null,"08006","ARENYS DE MAR","JAÉN",23]
[null,null,"08015","BADALONA","LEÓN",24]
[null,null,"08022","BERGA","LLEIDA",25]
[null,null,"08072","CORNELLA DE LLOBR.","LUGO",27]
[null,null,"08095","GRANOLLERS","MADRID",28]
[null,null,"08100","L'HOSPITALET DE L.","MÁLAGA",29]
[null,null,"08101","IGUALADA","MELILLA",52]
[null,null,"08112","MANRESA","MURCIA",30]
[null,null,"08120","MATARO","NAVARRA",31]
[null,null,"08186","SABADELL","OURENSE",32]
[null,null,"08204","SANT CUGAT DEL V.","PALENCIA",34]
[null,null,"08210","SANT FELIU","LAS PALMAS",35]
[null,null,"08245","SANTA COLOMA DE G.","PONTEVEDRA",36]
[null,null,"08279","TERRASSA","LA RIOJA",26]
[null,null,"08299","VIC","SALAMANCA",37]
[null,null,"08306","VILAFRANCA PENEDES","SANTA CRUZ DE TENERIFE",38]
[null,null,"08308","VILANOVA I GELTRU","SEGOVIA",40]
[null,null,"08602","COLOM","SEVILLA",41]
[null,null,"08603","SANTS-LES CORTS","SORIA",42]
[null,null,"08604","PEDRALBES-SARRIA","TARRAGONA",43]
[null,null,"08605","GRACIA","TERUEL",44]
[null,null,"08606","HORTA","TOLEDO",45]
[null,null,"08607","SANT ANDREU","VALENCIA / VALÉNCIA",46]
[null,null,"08608","POBLE-NOU","VALLADOLID",47]
[null,null,"08610","LETAMENDI","BIZKAIA",48]
[null,null,"09018","ARANDA DE DUERO","ZAMORA",49]
[null,null,"09224","MIRANDA DE EBRO","ZARAGOZA",50]
[null,null,"09600","BURGOS","NO RESIDENTE",99]
[null,null,"10134","NAVALMORAL MATA"]
[null,null,"10151","PLASENCIA"]
[null,null,"10199","TRUJILLO"]
[null,null,"10600","CACERES"]
[null,null,"11004","ALGECIRAS"]
[null,null,"11015","CHICLANA DE LA FR."]
[null,null,"11027","PTO. DE STA. MARIA"]
[null,null,"11032","SANLUCAR BARRAMEDA"]
[null,null,"11033","SAN ROQUE"]
[null,null,"11038","UBRIQUE"]
[null,null,"11600","CADIZ"]
[null,null,"12135","VILA-REAL/VILLARR."]
[null,null,"12138","VINAROS"]
[null,null,"12600","CASTELLO/CASTELLON"]
[null,null,"13005","ALCAZAR SAN JUAN"]
[null,null,"13071","PUERTOLLANO"]
[null,null,"13087","VALDEPEÑAS"]
[null,null,"13600","CIUDAD REAL"]
[null,null,"14038","LUCENA"]
[null,null,"14042","MONTILLA"]
[null,null,"14052","PEÑARROYA-PUEBLON."]
[null,null,"14054","POZOBLANCO"]
[null,null,"14600","CORDOBA"]
[null,null,"14601","CORDOBA-ESTE"]
[null,null,"15009","BETANZOS"]
[null,null,"15019","CARBALLO"]
[null,null,"15023","CEE"]
[null,null,"15037","FERROL"]
[null,null,"15062","ORTIGUEIRA"]
[null,null,"15074","RIBEIRA"]
[null,null,"15079","SANTIAGO COMPOST."]
[null,null,"15600","A CORUÑA"]
[null,null,"16212","TARANCON"]
[null,null,"16600","CUENCA"]
[null,null,"17025","LA BISBAL"]
[null,null,"17072","FIGUERES"]
[null,null,"17121","OLOT"]
[null,null,"17600","GIRONA"]
[null,null,"18024","BAZA"]
[null,null,"18091","GUADIX"]
[null,null,"18123","LOJA"]
[null,null,"18142","MOTRIL"]
[null,null,"18150","ORGIVA"]
[null,null,"18600","GRANADA"]
[null,null,"18601","GRANADA-ALMANJAYAR"]
[null,null,"19600","GUADALAJARA"]
[null,null,"20600","GUIPUZCOA"]
[null,null,"21007","ARACENA"]
[null,null,"21010","AYAMONTE"]
[null,null,"21054","PALMA DEL CONDADO"]
[null,null,"21600","HUELVA"]
[null,null,"22218","MONZON"]
[null,null,"22600","HUESCA"]
[null,null,"23005","ANDUJAR"]
[null,null,"23055","LINARES"]
[null,null,"23092","UBEDA"]
[null,null,"23095","VILLACARRILLO"]
[null,null,"23600","JAEN"]
[null,null,"24009","ASTORGA"]
[null,null,"24118","PONFERRADA"]
[null,null,"24600","LEON"]
[null,null,"25252","LA SEU D'URGELL"]
[null,null,"25272","TARREGA"]
[null,null,"25600","LLEIDA"]
[null,null,"26036","CALAHORRA"]
[null,null,"26071","HARO"]
[null,null,"26600","LOGROÑO"]
[null,null,"27019","FOZ"]
[null,null,"27031","MONFORTE DE LEMOS"]
[null,null,"27600","LUGO"]
[null,null,"28005","ALCALA DE HENARES"]
[null,null,"28006","ALCOBENDAS"]
[null,null,"28007","ALCORCON"]
[null,null,"28013","ARANJUEZ"]
[null,null,"28014","ARGANDA"]
[null,null,"28045","COLMENAR VIEJO"]
[null,null,"28054","EL ESCORIAL"]
[null,null,"28058","FUENLABRADA"]
[null,null,"28065","GETAFE"]
[null,null,"28074","LEGANES"]
[null,null,"28092","MOSTOLES"]
[null,null,"28115","POZUELO"]
[null,null,"28148","TORREJON DE ARDOZ"]
[null,null,"28602","CARABANCHEL"]
[null,null,"28603","MONTALBAN"]
[null,null,"28604","CIUDAD LINEAL"]
[null,null,"28606","FUENCARRAL"]
[null,null,"28607","HORTALEZA-BARAJAS"]
[null,null,"28608","LATINA"]
[null,null,"28609","VILLA DE VALLECAS"]
[null,null,"28610","MORATALAZ-VICALV."]
[null,null,"28612","MARIA DE MOLINA"]
[null,null,"28613","SAN BLAS"]
[null,null,"28614","PUENTE DE VALLECAS"]
[null,null,"28615","VILLAVERDE-USERA"]
[null,null,"28616","GUZMAN EL BUENO"]
[null,null,"29012","ALORA"]
[null,null,"29015","ANTEQUERA"]
[null,null,"29069","MARBELLA"]
[null,null,"29084","RONDA"]
[null,null,"29094","VELEZ-MALAGA"]
[null,null,"29103","TORREMOLINOS"]
[null,null,"29600","MALAGA"]
[null,null,"29601","MALAGA-ESTE"]
[null,null,"30019","CIEZA"]
[null,null,"30024","LORCA"]
[null,null,"30029","MULA"]
[null,null,"30601","MURCIA"]
[null,null,"31600","NAFARROA/NAVARRA"]
[null,null,"32010","O BARCO VALDEORRAS"]
[null,null,"32020","O CARBALLIÑO"]
[null,null,"32025","CELANOVA"]
[null,null,"32086","VERIN"]
[null,null,"32600","OURENSE"]
[null,null,"33004","AVILES"]
[null,null,"33011","CANGAS DEL NARCEA"]
[null,null,"33012","CANGAS DE ONIS"]
[null,null,"33031","LANGREO"]
[null,null,"33034","LUARCA"]
[null,null,"33037","MIERES"]
[null,null,"33600","OVIEDO"]
[null,null,"34004","AGUILAR DE CAMPOO"]
[null,null,"34600","PALENCIA"]
[null,null,"35004","LANZAROTE"]
[null,null,"35010","STA.MARIA DE GUIA"]
[null,null,"35018","FUERTEVENTURA"]
[null,null,"35020","SAN BARTOLOME TIR."]
[null,null,"35601","LAS PALMAS G.C."]
[null,null,"36017","A ESTRADA"]
[null,null,"36042","PONTEAREAS"]
[null,null,"36055","TUI"]
[null,null,"36060","VILAGARCIA AROUSA"]
[null,null,"36600","PONTEVEDRA"]
[null,null,"37046","BEJAR"]
[null,null,"37107","CIUDAD RODRIGO"]
[null,null,"37600","SALAMANCA"]
[null,null,"38006","ARONA"]
[null,null,"38023","LA LAGUNA"]
[null,null,"38028","PUERTO DE LA CRUZ"]
[null,null,"38036","LA GOMERA"]
[null,null,"38037","LA PALMA"]
[null,null,"38048","EL HIERRO"]
[null,null,"38600","STA. CRUZ TENERIFE"]
[null,null,"39035","LAREDO"]
[null,null,"39059","REINOSA"]
[null,null,"39087","TORRELAVEGA"]
[null,null,"39600","CANTABRIA"]
[null,null,"40600","SEGOVIA"]
[null,null,"41039","ECIJA"]
[null,null,"41055","LORA DEL RIO"]
[null,null,"41065","MORON FRONTERA"]
[null,null,"41068","OSUNA"]
[null,null,"41095","UTRERA"]
[null,null,"41600","SEVILLA"]
[null,null,"41601","MACARENA"]
[null,null,"41603","PARQUE"]
[null,null,"41604","NERVION-SAN PABLO"]
[null,null,"41606","OESTE-NOROESTE"]
[null,null,"42600","SORIA"]
[null,null,"43125","REUS"]
[null,null,"43157","TORTOSA"]
[null,null,"43600","TARRAGONA"]
[null,null,"44013","ALCAÑIZ"]
[null,null,"44600","TERUEL"]
[null,null,"45143","QUINTANAR ORDEN"]
[null,null,"45166","TALAVERA REINA"]
[null,null,"45600","TOLEDO"]
[null,null,"46017","ALZIRA"]
[null,null,"46096","CATARROJA"]
[null,null,"46133","GANDIA"]
[null,null,"46147","XATIVA"]
[null,null,"46149","LLIRIA"]
[null,null,"46161","MANISES"]
[null,null,"46173","MONCADA"]
[null,null,"46215","REQUENA"]
[null,null,"46222","SAGUNT/SAGUNTO"]
[null,null,"46237","SUECA"]
[null,null,"46246","TORRENT"]
[null,null,"46601","VALENCIA-GRAO"]
[null,null,"46602","VALENCIA-NORTE"]
[null,null,"46603","GUILLEM DE CASTRO"]
[null,null,"47086","MEDINA DEL CAMPO"]
[null,null,"47600","VALLADOLID"]
[null,null,"47601","VALLADOLID CAPITAL"]
[null,null,"48600","VIZCAYA"]
[null,null,"49023","BENAVENTE"]
[null,null,"49600","ZAMORA"]
[null,null,"50067","CALATAYUD"]
[null,null,"50095","EJEA CABALLEROS"]
[null,null,"50600","ZARAGOZA"]
[null,null,"50601","ARRABAL-PTE. SANT."]
[null,null,"50602","DELICIAS"]
[null,null,"50603","LAS FUENTES"]
[null,null,"51600","CARTAGENA"]
[null,null,"52600","GIJON"]
[null,null,"53600","JEREZ FRONTERA"]
[null,null,"54600","VIGO"]
[null,null,"55600","CEUTA"]
[null,null,"56600","MELILLA"]

{"sheet":"Hoja1","index":17,"n_rows":7,"n_cols":8,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[null,"agente",null,"mes",null,"b.i","iva","totales"]
[]
[null,"HERMANDAD NACIONAL DE ARQUITECTOS",null,8,null,{"$f":"SUMPRODUCT((GASTOS!E2:E548=B7)*(GASTOS!AE2:AE548=D7)*GASTOS!U2:U548)","v":0}]