CALCULO DE LAS PRESTACIONES DE ANTIGEDAD DE UN TRABAJADOR

NOMBRE DEL TRABAJADOR:

CEDULA DEL TRABAJADOR:

TASA DE INTERES

PEDRO PEREZ

1999

25.98%

2000

19.69%

2001

19.78%

2002

33.59%

2003

23.89%

DIAS PRESTACIONES AL MES =

AO

MES

SUELDO

TIEMPO

SERVICIO

DIAS

TASA

DEL MES

AOS

MESES

PRESTAC

INTERES

PRESTACIONES PRESTACIONES
DEL MES

ACUMULADAS

5.00

INTERES

PRESTAC+INTERES

PRESTACIONES

ACUMULADOS

ARTIC.108 LOT

2000
2000
2000
2000
2000
2000
2000
2000
2000
2000
2001
2001
2001
2001
2001
2001
2001
2001
2001
2001
2001
2001
2002
2002
2002
2002
2002
2002
2002
2002
2002
2002
2002
2002
2003
2003
2003
2003
2003
2003
2003
2003
2003

MARZO

120,000.00

0.00

19.69%

0.00

0.00

0.00

0.00

ABRIL

120,000.00

0.00

19.69%

0.00

0.00

0.00

0.00

MAYO

120,000.00

0.00

19.69%

0.00

0.00

0.00

0.00

JUNIO

120,000.00

0.00

19.69%

0.00

0.00

0.00

0.00

JULIO

120,000.00

5.00

19.69%

20,000.00

20,000.00

0.00

20,000.00

AGOSTO

120,000.00

5.00

19.69%

20,000.00

40,000.00

328.17

40,328.17

SEPTIEMBRE

120,000.00

5.00

19.69%

20,000.00

60,000.00

661.72

60,989.88

OCTUBRE

120,000.00

5.00

19.69%

20,000.00

80,000.00

1,000.74

81,990.63

NOVIEMBRE

120,000.00

5.00

19.69%

20,000.00

100,000.00

1,345.33

103,335.96

DICIEMBRE

120,000.00

5.00

19.69%

20,000.00

120,000.00

1,695.57

125,031.53

ENERO

120,000.00

10

5.00

19.78%

20,000.00

140,000.00

2,060.94

147,092.46

FEBRERO

120,000.00

11

5.00

19.78%

20,000.00

160,000.00

2,424.57

169,517.04

MARZO

160,000.00

5.00

19.78%

26,666.67

186,666.67

2,794.21

198,977.91

ABRIL

160,000.00

5.00

19.78%

26,666.67

213,333.33

3,279.82

228,924.40

MAYO

160,000.00

5.00

19.78%

26,666.67

240,000.00

3,773.44

259,364.50

JUNIO

160,000.00

5.00

19.78%

26,666.67

266,666.67

4,275.19

290,306.36

JULIO

160,000.00

5.00

19.78%

26,666.67

293,333.33

4,785.22

321,758.24

AGOSTO

160,000.00

5.00

19.78%

26,666.67

320,000.00

5,303.65

353,728.56

SEPTIEMBRE

160,000.00

5.00

19.78%

26,666.67

346,666.67

5,830.63

386,225.85

OCTUBRE

160,000.00

5.00

19.78%

26,666.67

373,333.33

6,366.29

419,258.80

NOVIEMBRE

160,000.00

5.00

19.78%

26,666.67

400,000.00

6,910.78

452,836.25

DICIEMBRE

160,000.00

5.00

19.78%

26,666.67

426,666.67

7,464.25

486,967.17

ENERO

160,000.00

10

5.00

33.59%

26,666.67

453,333.33

13,631.02

527,264.86

FEBRERO

160,000.00

11

5.00

33.59%

26,666.67

480,000.00

14,759.02

568,690.55

MARZO

180,000.00

7.00

33.59%

42,000.00

522,000.00

15,918.60

626,609.15

ABRIL

180,000.00

5.00

33.59%

30,000.00

552,000.00

17,539.83

674,148.98

MAYO

180,000.00

5.00

33.59%

30,000.00

582,000.00

18,870.55

723,019.53

JUNIO

180,000.00

5.00

33.59%

30,000.00

612,000.00

20,238.52

773,258.06

JULIO

180,000.00

5.00

33.59%

30,000.00

642,000.00

21,644.78

824,902.84

AGOSTO

180,000.00

5.00

33.59%

30,000.00

672,000.00

23,090.41

877,993.24

SEPTIEMBRE

180,000.00

5.00

33.59%

30,000.00

702,000.00

24,576.49

932,569.74

OCTUBRE

180,000.00

5.00

33.59%

30,000.00

732,000.00

26,104.18

988,673.92

NOVIEMBRE

180,000.00

5.00

33.59%

30,000.00

762,000.00

27,674.63

1,046,348.55

DICIEMBRE

180,000.00

5.00

33.59%

30,000.00

792,000.00

29,289.04

1,105,637.59

ENERO

180,000.00

10

5.00

23.89%

30,000.00

822,000.00

22,011.40

1,157,648.99

FEBRERO

200,000.00

11

5.00

23.89%

33,333.33

855,333.33

23,046.86

1,214,029.19

MARZO

200,000.00

9.00

23.89%

60,000.00

915,333.33

24,169.30

1,298,198.48

ABRIL

200,000.00

5.00

23.89%

33,333.33

948,666.67

25,844.97

1,357,376.79

MAYO

200,000.00

5.00

23.89%

33,333.33

982,000.00

27,023.11

1,417,733.23

JUNIO

200,000.00

5.00

23.89%

33,333.33

1,015,333.33

28,224.71

1,479,291.27

JULIO

200,000.00

5.00

23.89%

33,333.33

1,048,666.67

29,450.22

1,542,074.82

AGOSTO

200,000.00

5.00

23.89%

33,333.33

1,082,000.00

30,700.14

1,606,108.30

SEPTIEMBRE

200,000.00

5.00

23.89%

33,333.33

1,115,333.33

31,974.94

1,671,416.57

CALCULO DE LAS PRESTACIONES DE ANTIGEDAD DE UN TRABAJADOR

TASA DE INTERES

NOMBRE DEL TRABAJADOR:PEDRO PEREZ

CEDULA DEL TRABAJADOR:

1999

0.2598

2000

0.1969

2001

0.1978

2002

0.3359

2003

0.2389

DIAS PRESTACIONES AL MES =

SUELDO

AO

MES

DEL MES

TIEMPO
AOS

SERVICIO
MESES

DIAS
PRESTAC

TASA
INTERES

PRESTACIONES

PRESTACIONES

DEL MES

ACUMULADAS

INTERES
PRESTACIONES

PRESTAC+INTERES
ACUMULADOS

ARTIC.108 LOT

2000
2000
2000
2000
2000
2000
2000
2000
2000
2000
2001
2001
2001
2001
2001
2001
2001
2001
2001
2001
2001
2001
2002
2002
2002
2002
2002
2002
2002
2002
2002
2002
2002
2002
2003
2003
2003
2003
2003
2003
2003
2003
2003

MARZO

120000

=INT((COUNT(A$15:A15)-1)/12)

=COUNT(A$15:A15)-(D15*12)-1

=IF(D15=0,IF(E15>3,J$9,0),IF(E15>0,J$9,IF(D15>1,(J$9+(D15-1)*2),J$9)))

=VLOOKUP(A15,I$3:J$7,2,TRUE)

=(C15/30)*F15

=I14+H15

=K14*(G15/12)

=K14+H15+J15

ABRIL

120000

=INT((COUNT(A$15:A16)-1)/12)

=COUNT(A$15:A16)-(D16*12)-1

=IF(D16=0,IF(E16>3,J$9,0),IF(E16>0,J$9,IF(D16>1,(J$9+(D16-1)*2),J$9)))

=VLOOKUP(A16,I$3:J$7,2,TRUE)

=(C16/30)*F16

=I15+H16

=K15*(G16/12)

=K15+H16+J16

MAYO

120000

=INT((COUNT(A$15:A17)-1)/12)

=COUNT(A$15:A17)-(D17*12)-1

=IF(D17=0,IF(E17>3,J$9,0),IF(E17>0,J$9,IF(D17>1,(J$9+(D17-1)*2),J$9)))

=VLOOKUP(A17,I$3:J$7,2,TRUE)

=(C17/30)*F17

=I16+H17

=K16*(G17/12)

=K16+H17+J17

JUNIO

120000

=INT((COUNT(A$15:A18)-1)/12)

=COUNT(A$15:A18)-(D18*12)-1

=IF(D18=0,IF(E18>3,J$9,0),IF(E18>0,J$9,IF(D18>1,(J$9+(D18-1)*2),J$9)))

=VLOOKUP(A18,I$3:J$7,2,TRUE)

=(C18/30)*F18

=I17+H18

=K17*(G18/12)

=K17+H18+J18

JULIO

120000

=INT((COUNT(A$15:A19)-1)/12)

=COUNT(A$15:A19)-(D19*12)-1

=IF(D19=0,IF(E19>3,J$9,0),IF(E19>0,J$9,IF(D19>1,(J$9+(D19-1)*2),J$9)))

=VLOOKUP(A19,I$3:J$7,2,TRUE)

=(C19/30)*F19

=I18+H19

=K18*(G19/12)

=K18+H19+J19

AGOSTO

120000

=INT((COUNT(A$15:A20)-1)/12)

=COUNT(A$15:A20)-(D20*12)-1

=IF(D20=0,IF(E20>3,J$9,0),IF(E20>0,J$9,IF(D20>1,(J$9+(D20-1)*2),J$9)))

=VLOOKUP(A20,I$3:J$7,2,TRUE)

=(C20/30)*F20

=I19+H20

=K19*(G20/12)

=K19+H20+J20

SEPTIEMBRE 120000

=INT((COUNT(A$15:A21)-1)/12)

=COUNT(A$15:A21)-(D21*12)-1

=IF(D21=0,IF(E21>3,J$9,0),IF(E21>0,J$9,IF(D21>1,(J$9+(D21-1)*2),J$9)))

=VLOOKUP(A21,I$3:J$7,2,TRUE)

=(C21/30)*F21

=I20+H21

=K20*(G21/12)

=K20+H21+J21

OCTUBRE

120000

=INT((COUNT(A$15:A22)-1)/12)

=COUNT(A$15:A22)-(D22*12)-1

=IF(D22=0,IF(E22>3,J$9,0),IF(E22>0,J$9,IF(D22>1,(J$9+(D22-1)*2),J$9)))

=VLOOKUP(A22,I$3:J$7,2,TRUE)

=(C22/30)*F22

=I21+H22

=K21*(G22/12)

=K21+H22+J22

NOVIEMBRE

120000

=INT((COUNT(A$15:A23)-1)/12)

=COUNT(A$15:A23)-(D23*12)-1

=IF(D23=0,IF(E23>3,J$9,0),IF(E23>0,J$9,IF(D23>1,(J$9+(D23-1)*2),J$9)))

=VLOOKUP(A23,I$3:J$7,2,TRUE)

=(C23/30)*F23

=I22+H23

=K22*(G23/12)

=K22+H23+J23

DICIEMBRE

120000

=INT((COUNT(A$15:A24)-1)/12)

=COUNT(A$15:A24)-(D24*12)-1

=IF(D24=0,IF(E24>3,J$9,0),IF(E24>0,J$9,IF(D24>1,(J$9+(D24-1)*2),J$9)))

=VLOOKUP(A24,I$3:J$7,2,TRUE)

=(C24/30)*F24

=I23+H24

=K23*(G24/12)

=K23+H24+J24

ENERO

120000

=INT((COUNT(A$15:A25)-1)/12)

=COUNT(A$15:A25)-(D25*12)-1

=IF(D25=0,IF(E25>3,J$9,0),IF(E25>0,J$9,IF(D25>1,(J$9+(D25-1)*2),J$9)))

=VLOOKUP(A25,I$3:J$7,2,TRUE)

=(C25/30)*F25

=I24+H25

=K24*(G25/12)

=K24+H25+J25

FEBRERO

120000

=INT((COUNT(A$15:A26)-1)/12)

=COUNT(A$15:A26)-(D26*12)-1

=IF(D26=0,IF(E26>3,J$9,0),IF(E26>0,J$9,IF(D26>1,(J$9+(D26-1)*2),J$9)))

=VLOOKUP(A26,I$3:J$7,2,TRUE)

=(C26/30)*F26

=I25+H26

=K25*(G26/12)

=K25+H26+J26

MARZO

160000

=INT((COUNT(A$15:A27)-1)/12)

=COUNT(A$15:A27)-(D27*12)-1

=IF(D27=0,IF(E27>3,J$9,0),IF(E27>0,J$9,IF(D27>1,(J$9+(D27-1)*2),J$9)))

=VLOOKUP(A27,I$3:J$7,2,TRUE)

=(C27/30)*F27

=I26+H27

=K26*(G27/12)

=K26+H27+J27

ABRIL

160000

=INT((COUNT(A$15:A28)-1)/12)

=COUNT(A$15:A28)-(D28*12)-1

=IF(D28=0,IF(E28>3,J$9,0),IF(E28>0,J$9,IF(D28>1,(J$9+(D28-1)*2),J$9)))

=VLOOKUP(A28,I$3:J$7,2,TRUE)

=(C28/30)*F28

=I27+H28

=K27*(G28/12)

=K27+H28+J28

MAYO

160000

=INT((COUNT(A$15:A29)-1)/12)

=COUNT(A$15:A29)-(D29*12)-1

=IF(D29=0,IF(E29>3,J$9,0),IF(E29>0,J$9,IF(D29>1,(J$9+(D29-1)*2),J$9)))

=VLOOKUP(A29,I$3:J$7,2,TRUE)

=(C29/30)*F29

=I28+H29

=K28*(G29/12)

=K28+H29+J29

JUNIO

160000

=INT((COUNT(A$15:A30)-1)/12)

=COUNT(A$15:A30)-(D30*12)-1

=IF(D30=0,IF(E30>3,J$9,0),IF(E30>0,J$9,IF(D30>1,(J$9+(D30-1)*2),J$9)))

=VLOOKUP(A30,I$3:J$7,2,TRUE)

=(C30/30)*F30

=I29+H30

=K29*(G30/12)

=K29+H30+J30

JULIO

160000

=INT((COUNT(A$15:A31)-1)/12)

=COUNT(A$15:A31)-(D31*12)-1

=IF(D31=0,IF(E31>3,J$9,0),IF(E31>0,J$9,IF(D31>1,(J$9+(D31-1)*2),J$9)))

=VLOOKUP(A31,I$3:J$7,2,TRUE)

=(C31/30)*F31

=I30+H31

=K30*(G31/12)

=K30+H31+J31

AGOSTO

160000

=INT((COUNT(A$15:A32)-1)/12)

=COUNT(A$15:A32)-(D32*12)-1

=IF(D32=0,IF(E32>3,J$9,0),IF(E32>0,J$9,IF(D32>1,(J$9+(D32-1)*2),J$9)))

=VLOOKUP(A32,I$3:J$7,2,TRUE)

=(C32/30)*F32

=I31+H32

=K31*(G32/12)

=K31+H32+J32

SEPTIEMBRE 160000

=INT((COUNT(A$15:A33)-1)/12)

=COUNT(A$15:A33)-(D33*12)-1

=IF(D33=0,IF(E33>3,J$9,0),IF(E33>0,J$9,IF(D33>1,(J$9+(D33-1)*2),J$9)))

=VLOOKUP(A33,I$3:J$7,2,TRUE)

=(C33/30)*F33

=I32+H33

=K32*(G33/12)

=K32+H33+J33

OCTUBRE

160000

=INT((COUNT(A$15:A34)-1)/12)

=COUNT(A$15:A34)-(D34*12)-1

=IF(D34=0,IF(E34>3,J$9,0),IF(E34>0,J$9,IF(D34>1,(J$9+(D34-1)*2),J$9)))

=VLOOKUP(A34,I$3:J$7,2,TRUE)

=(C34/30)*F34

=I33+H34

=K33*(G34/12)

=K33+H34+J34

NOVIEMBRE

160000

=INT((COUNT(A$15:A35)-1)/12)

=COUNT(A$15:A35)-(D35*12)-1

=IF(D35=0,IF(E35>3,J$9,0),IF(E35>0,J$9,IF(D35>1,(J$9+(D35-1)*2),J$9)))

=VLOOKUP(A35,I$3:J$7,2,TRUE)

=(C35/30)*F35

=I34+H35

=K34*(G35/12)

=K34+H35+J35

DICIEMBRE

160000

=INT((COUNT(A$15:A36)-1)/12)

=COUNT(A$15:A36)-(D36*12)-1

=IF(D36=0,IF(E36>3,J$9,0),IF(E36>0,J$9,IF(D36>1,(J$9+(D36-1)*2),J$9)))

=VLOOKUP(A36,I$3:J$7,2,TRUE)

=(C36/30)*F36

=I35+H36

=K35*(G36/12)

=K35+H36+J36

ENERO

160000

=INT((COUNT(A$15:A37)-1)/12)

=COUNT(A$15:A37)-(D37*12)-1

=IF(D37=0,IF(E37>3,J$9,0),IF(E37>0,J$9,IF(D37>1,(J$9+(D37-1)*2),J$9)))

=VLOOKUP(A37,I$3:J$7,2,TRUE)

=(C37/30)*F37

=I36+H37

=K36*(G37/12)

=K36+H37+J37

FEBRERO

160000

=INT((COUNT(A$15:A38)-1)/12)

=COUNT(A$15:A38)-(D38*12)-1

=IF(D38=0,IF(E38>3,J$9,0),IF(E38>0,J$9,IF(D38>1,(J$9+(D38-1)*2),J$9)))

=VLOOKUP(A38,I$3:J$7,2,TRUE)

=(C38/30)*F38

=I37+H38

=K37*(G38/12)

=K37+H38+J38

MARZO

180000

=INT((COUNT(A$15:A39)-1)/12)

=COUNT(A$15:A39)-(D39*12)-1

=IF(D39=0,IF(E39>3,J$9,0),IF(E39>0,J$9,IF(D39>1,(J$9+(D39-1)*2),J$9)))

=VLOOKUP(A39,I$3:J$7,2,TRUE)

=(C39/30)*F39

=I38+H39

=K38*(G39/12)

=K38+H39+J39

ABRIL

180000

=INT((COUNT(A$15:A40)-1)/12)

=COUNT(A$15:A40)-(D40*12)-1

=IF(D40=0,IF(E40>3,J$9,0),IF(E40>0,J$9,IF(D40>1,(J$9+(D40-1)*2),J$9)))

=VLOOKUP(A40,I$3:J$7,2,TRUE)

=(C40/30)*F40

=I39+H40

=K39*(G40/12)

=K39+H40+J40

MAYO

180000

=INT((COUNT(A$15:A41)-1)/12)

=COUNT(A$15:A41)-(D41*12)-1

=IF(D41=0,IF(E41>3,J$9,0),IF(E41>0,J$9,IF(D41>1,(J$9+(D41-1)*2),J$9)))

=VLOOKUP(A41,I$3:J$7,2,TRUE)

=(C41/30)*F41

=I40+H41

=K40*(G41/12)

=K40+H41+J41

JUNIO

180000

=INT((COUNT(A$15:A42)-1)/12)

=COUNT(A$15:A42)-(D42*12)-1

=IF(D42=0,IF(E42>3,J$9,0),IF(E42>0,J$9,IF(D42>1,(J$9+(D42-1)*2),J$9)))

=VLOOKUP(A42,I$3:J$7,2,TRUE)

=(C42/30)*F42

=I41+H42

=K41*(G42/12)

=K41+H42+J42

JULIO

180000

=INT((COUNT(A$15:A43)-1)/12)

=COUNT(A$15:A43)-(D43*12)-1

=IF(D43=0,IF(E43>3,J$9,0),IF(E43>0,J$9,IF(D43>1,(J$9+(D43-1)*2),J$9)))

=VLOOKUP(A43,I$3:J$7,2,TRUE)

=(C43/30)*F43

=I42+H43

=K42*(G43/12)

=K42+H43+J43

AGOSTO

180000

=INT((COUNT(A$15:A44)-1)/12)

=COUNT(A$15:A44)-(D44*12)-1

=IF(D44=0,IF(E44>3,J$9,0),IF(E44>0,J$9,IF(D44>1,(J$9+(D44-1)*2),J$9)))

=VLOOKUP(A44,I$3:J$7,2,TRUE)

=(C44/30)*F44

=I43+H44

=K43*(G44/12)

=K43+H44+J44

SEPTIEMBRE 180000

=INT((COUNT(A$15:A45)-1)/12)

=COUNT(A$15:A45)-(D45*12)-1

=IF(D45=0,IF(E45>3,J$9,0),IF(E45>0,J$9,IF(D45>1,(J$9+(D45-1)*2),J$9)))

=VLOOKUP(A45,I$3:J$7,2,TRUE)

=(C45/30)*F45

=I44+H45

=K44*(G45/12)

=K44+H45+J45

OCTUBRE

180000

=INT((COUNT(A$15:A46)-1)/12)

=COUNT(A$15:A46)-(D46*12)-1

=IF(D46=0,IF(E46>3,J$9,0),IF(E46>0,J$9,IF(D46>1,(J$9+(D46-1)*2),J$9)))

=VLOOKUP(A46,I$3:J$7,2,TRUE)

=(C46/30)*F46

=I45+H46

=K45*(G46/12)

=K45+H46+J46

NOVIEMBRE

180000

=INT((COUNT(A$15:A47)-1)/12)

=COUNT(A$15:A47)-(D47*12)-1

=IF(D47=0,IF(E47>3,J$9,0),IF(E47>0,J$9,IF(D47>1,(J$9+(D47-1)*2),J$9)))

=VLOOKUP(A47,I$3:J$7,2,TRUE)

=(C47/30)*F47

=I46+H47

=K46*(G47/12)

=K46+H47+J47

DICIEMBRE

180000

=INT((COUNT(A$15:A48)-1)/12)

=COUNT(A$15:A48)-(D48*12)-1

=IF(D48=0,IF(E48>3,J$9,0),IF(E48>0,J$9,IF(D48>1,(J$9+(D48-1)*2),J$9)))

=VLOOKUP(A48,I$3:J$7,2,TRUE)

=(C48/30)*F48

=I47+H48

=K47*(G48/12)

=K47+H48+J48

ENERO

180000

=INT((COUNT(A$15:A49)-1)/12)

=COUNT(A$15:A49)-(D49*12)-1

=IF(D49=0,IF(E49>3,J$9,0),IF(E49>0,J$9,IF(D49>1,(J$9+(D49-1)*2),J$9)))

=VLOOKUP(A49,I$3:J$7,2,TRUE)

=(C49/30)*F49

=I48+H49

=K48*(G49/12)

=K48+H49+J49

FEBRERO

200000

=INT((COUNT(A$15:A50)-1)/12)

=COUNT(A$15:A50)-(D50*12)-1

=IF(D50=0,IF(E50>3,J$9,0),IF(E50>0,J$9,IF(D50>1,(J$9+(D50-1)*2),J$9)))

=VLOOKUP(A50,I$3:J$7,2,TRUE)

=(C50/30)*F50

=I49+H50

=K49*(G50/12)

=K49+H50+J50

MARZO

200000

=INT((COUNT(A$15:A51)-1)/12)

=COUNT(A$15:A51)-(D51*12)-1

=IF(D51=0,IF(E51>3,J$9,0),IF(E51>0,J$9,IF(D51>1,(J$9+(D51-1)*2),J$9)))

=VLOOKUP(A51,I$3:J$7,2,TRUE)

=(C51/30)*F51

=I50+H51

=K50*(G51/12)

=K50+H51+J51

ABRIL

200000

=INT((COUNT(A$15:A52)-1)/12)

=COUNT(A$15:A52)-(D52*12)-1

=IF(D52=0,IF(E52>3,J$9,0),IF(E52>0,J$9,IF(D52>1,(J$9+(D52-1)*2),J$9)))

=VLOOKUP(A52,I$3:J$7,2,TRUE)

=(C52/30)*F52

=I51+H52

=K51*(G52/12)

=K51+H52+J52

MAYO

200000

=INT((COUNT(A$15:A53)-1)/12)

=COUNT(A$15:A53)-(D53*12)-1

=IF(D53=0,IF(E53>3,J$9,0),IF(E53>0,J$9,IF(D53>1,(J$9+(D53-1)*2),J$9)))

=VLOOKUP(A53,I$3:J$7,2,TRUE)

=(C53/30)*F53

=I52+H53

=K52*(G53/12)

=K52+H53+J53

JUNIO

200000

=INT((COUNT(A$15:A54)-1)/12)

=COUNT(A$15:A54)-(D54*12)-1

=IF(D54=0,IF(E54>3,J$9,0),IF(E54>0,J$9,IF(D54>1,(J$9+(D54-1)*2),J$9)))

=VLOOKUP(A54,I$3:J$7,2,TRUE)

=(C54/30)*F54

=I53+H54

=K53*(G54/12)

=K53+H54+J54

JULIO

200000

=INT((COUNT(A$15:A55)-1)/12)

=COUNT(A$15:A55)-(D55*12)-1

=IF(D55=0,IF(E55>3,J$9,0),IF(E55>0,J$9,IF(D55>1,(J$9+(D55-1)*2),J$9)))

=VLOOKUP(A55,I$3:J$7,2,TRUE)

=(C55/30)*F55

=I54+H55

=K54*(G55/12)

=K54+H55+J55

AGOSTO

200000

=INT((COUNT(A$15:A56)-1)/12)

=COUNT(A$15:A56)-(D56*12)-1

=IF(D56=0,IF(E56>3,J$9,0),IF(E56>0,J$9,IF(D56>1,(J$9+(D56-1)*2),J$9)))

=VLOOKUP(A56,I$3:J$7,2,TRUE)

=(C56/30)*F56

=I55+H56

=K55*(G56/12)

=K55+H56+J56

SEPTIEMBRE 200000

=INT((COUNT(A$15:A57)-1)/12)

=COUNT(A$15:A57)-(D57*12)-1

=IF(D57=0,IF(E57>3,J$9,0),IF(E57>0,J$9,IF(D57>1,(J$9+(D57-1)*2),J$9)))

=VLOOKUP(A57,I$3:J$7,2,TRUE)

=(C57/30)*F57

=I56+H57

=K56*(G57/12)

=K56+H57+J57