CALCULO DE LAS PRESTACIONES DE ANTIGÜEDAD 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 =

AÑO

MES

SUELDO

TIEMPO

SERVICIO

DIAS

TASA

DEL MES

AÑOS

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

0

0.00

19.69%

0.00

0.00

0.00

0.00

ABRIL

120,000.00

0

1

0.00

19.69%

0.00

0.00

0.00

0.00

MAYO

120,000.00

0

2

0.00

19.69%

0.00

0.00

0.00

0.00

JUNIO

120,000.00

0

3

0.00

19.69%

0.00

0.00

0.00

0.00

JULIO

120,000.00

0

4

5.00

19.69%

20,000.00

20,000.00

0.00

20,000.00

AGOSTO

120,000.00

0

5

5.00

19.69%

20,000.00

40,000.00

328.17

40,328.17

SEPTIEMBRE

120,000.00

0

6

5.00

19.69%

20,000.00

60,000.00

661.72

60,989.88

OCTUBRE

120,000.00

0

7

5.00

19.69%

20,000.00

80,000.00

1,000.74

81,990.63

NOVIEMBRE

120,000.00

0

8

5.00

19.69%

20,000.00

100,000.00

1,345.33

103,335.96

DICIEMBRE

120,000.00

0

9

5.00

19.69%

20,000.00

120,000.00

1,695.57

125,031.53

ENERO

120,000.00

0

10

5.00

19.78%

20,000.00

140,000.00

2,060.94

147,092.46

FEBRERO

120,000.00

0

11

5.00

19.78%

20,000.00

160,000.00

2,424.57

169,517.04

MARZO

160,000.00

1

0

5.00

19.78%

26,666.67

186,666.67

2,794.21

198,977.91

ABRIL

160,000.00

1

1

5.00

19.78%

26,666.67

213,333.33

3,279.82

228,924.40

MAYO

160,000.00

1

2

5.00

19.78%

26,666.67

240,000.00

3,773.44

259,364.50

JUNIO

160,000.00

1

3

5.00

19.78%

26,666.67

266,666.67

4,275.19

290,306.36

JULIO

160,000.00

1

4

5.00

19.78%

26,666.67

293,333.33

4,785.22

321,758.24

AGOSTO

160,000.00

1

5

5.00

19.78%

26,666.67

320,000.00

5,303.65

353,728.56

SEPTIEMBRE

160,000.00

1

6

5.00

19.78%

26,666.67

346,666.67

5,830.63

386,225.85

OCTUBRE

160,000.00

1

7

5.00

19.78%

26,666.67

373,333.33

6,366.29

419,258.80

NOVIEMBRE

160,000.00

1

8

5.00

19.78%

26,666.67

400,000.00

6,910.78

452,836.25

DICIEMBRE

160,000.00

1

9

5.00

19.78%

26,666.67

426,666.67

7,464.25

486,967.17

ENERO

160,000.00

1

10

5.00

33.59%

26,666.67

453,333.33

13,631.02

527,264.86

FEBRERO

160,000.00

1

11

5.00

33.59%

26,666.67

480,000.00

14,759.02

568,690.55

MARZO

180,000.00

2

0

7.00

33.59%

42,000.00

522,000.00

15,918.60

626,609.15

ABRIL

180,000.00

2

1

5.00

33.59%

30,000.00

552,000.00

17,539.83

674,148.98

MAYO

180,000.00

2

2

5.00

33.59%

30,000.00

582,000.00

18,870.55

723,019.53

JUNIO

180,000.00

2

3

5.00

33.59%

30,000.00

612,000.00

20,238.52

773,258.06

JULIO

180,000.00

2

4

5.00

33.59%

30,000.00

642,000.00

21,644.78

824,902.84

AGOSTO

180,000.00

2

5

5.00

33.59%

30,000.00

672,000.00

23,090.41

877,993.24

SEPTIEMBRE

180,000.00

2

6

5.00

33.59%

30,000.00

702,000.00

24,576.49

932,569.74

OCTUBRE

180,000.00

2

7

5.00

33.59%

30,000.00

732,000.00

26,104.18

988,673.92

NOVIEMBRE

180,000.00

2

8

5.00

33.59%

30,000.00

762,000.00

27,674.63

1,046,348.55

DICIEMBRE

180,000.00

2

9

5.00

33.59%

30,000.00

792,000.00

29,289.04

1,105,637.59

ENERO

180,000.00

2

10

5.00

23.89%

30,000.00

822,000.00

22,011.40

1,157,648.99

FEBRERO

200,000.00

2

11

5.00

23.89%

33,333.33

855,333.33

23,046.86

1,214,029.19

MARZO

200,000.00

3

0

9.00

23.89%

60,000.00

915,333.33

24,169.30

1,298,198.48

ABRIL

200,000.00

3

1

5.00

23.89%

33,333.33

948,666.67

25,844.97

1,357,376.79

MAYO

200,000.00

3

2

5.00

23.89%

33,333.33

982,000.00

27,023.11

1,417,733.23

JUNIO

200,000.00

3

3

5.00

23.89%

33,333.33

1,015,333.33

28,224.71

1,479,291.27

JULIO

200,000.00

3

4

5.00

23.89%

33,333.33

1,048,666.67

29,450.22

1,542,074.82

AGOSTO

200,000.00

3

5

5.00

23.89%

33,333.33

1,082,000.00

30,700.14

1,606,108.30

SEPTIEMBRE

200,000.00

3

6

5.00

23.89%

33,333.33

1,115,333.33

31,974.94

1,671,416.57

2.J$9))) =VLOOKUP(A37.J$9.0).I$3:J$7.(J$9+(D29-1)*2).J$9))) =VLOOKUP(A45.2.1969 2001 0.J$9.IF(E55>3.IF(E44>3.IF(E32>0.IF(E36>3.J$9.2.J$9))) =VLOOKUP(A49.IF(D48>1.IF(E39>3.0).IF(E39>0.2.IF(E24>3.I$3:J$7.2.IF(E19>3.IF(E25>0.IF(E44>0.(J$9+(D37-1)*2).IF(E15>0.0).J$9))) =VLOOKUP(A33.I$3:J$7.IF(E25>3.IF(E22>3.2.IF(E56>0.IF(E52>0.IF(D50>1.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(E31>0.0).IF(D56>1.0).0).IF(E46>0.0).IF(E23>0.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(D15>1.IF(E35>0.IF(E48>0.2.J$9.J$9))) =VLOOKUP(A47.J$9))) =VLOOKUP(A32.0).I$3:J$7.I$3:J$7.IF(D30>1.J$9))) =VLOOKUP(A30.(J$9+(D21-1)*2).IF(E49>0.(J$9+(D50-1)*2).(J$9+(D31-1)*2).J$9.0).0).(J$9+(D54-1)*2).IF(E53>0.J$9.J$9))) =VLOOKUP(A29.I$3:J$7.IF(E50>3.IF(E37>3.2.J$9.(J$9+(D43-1)*2).(J$9+(D18-1)*2).J$9.0).(J$9+(D19-1)*2).J$9.(J$9+(D20-1)*2).J$9))) =VLOOKUP(A23.J$9.IF(E16>3.I$3:J$7.2.2.J$9.I$3:J$7.(J$9+(D25-1)*2).CALCULO DE LAS PRESTACIONES DE ANTIGÜEDAD DE UN TRABAJADOR TASA DE INTERES NOMBRE DEL TRABAJADOR:PEDRO PEREZ CEDULA DEL TRABAJADOR: 1999 0.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(E28>0.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.(J$9+(D48-1)*2).J$9))) =VLOOKUP(A21.J$9.IF(D18>1.I$3:J$7.0).2.IF(E43>3.I$3:J$7.J$9.IF(E50>0.(J$9+(D52-1)*2).2.108 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.J$9.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.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.J$9.J$9.IF(E35>3.J$9.2.J$9))) =VLOOKUP(A53.IF(D41>1.J$9))) =VLOOKUP(A42.J$9.2.J$9.J$9.IF(D43>1.TRUE) =(C57/30)*F57 =I56+H57 =K56*(G57/12) =K56+H57+J57 .J$9.I$3:J$7.0).2.J$9.(J$9+(D56-1)*2).0).J$9.2.IF(E43>0.2.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.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=0.0).IF(E45>0.I$3:J$7.2.IF(D29>1.IF(E20>0.(J$9+(D30-1)*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=0.2.I$3:J$7.J$9.J$9))) =VLOOKUP(A22.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.(J$9+(D22-1)*2).2.J$9.IF(D34>1.IF(E21>0.2.2598 2000 0.0).J$9))) =VLOOKUP(A35.I$3:J$7.I$3:J$7.J$9.J$9))) =VLOOKUP(A34.IF(E41>3.J$9.0).IF(E51>3.J$9.IF(E26>3.2.J$9.IF(E17>3.J$9.IF(E48>3.(J$9+(D42-1)*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.J$9))) =VLOOKUP(A39.IF(D38>1.IF(E28>3.IF(D35>1.J$9.IF(E17>0.(J$9+(D51-1)*2).IF(D19>1.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.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.(J$9+(D39-1)*2).0).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(E45>3.J$9))) =VLOOKUP(A16.I$3:J$7.IF(D33>1.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.J$9.IF(E52>3.I$3:J$7.I$3:J$7.2.I$3:J$7.(J$9+(D28-1)*2).J$9))) =VLOOKUP(A38.2.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.J$9.IF(D46>1.IF(E51>0.J$9.IF(D32>1.J$9.J$9.(J$9+(D33-1)*2).J$9.2.IF(E16>0.IF(E15>3.IF(E38>3.J$9.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.J$9.IF(E27>0.J$9.0).IF(D54>1.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.I$3:J$7.J$9))) =VLOOKUP(A55.IF(D45>1.I$3:J$7.I$3:J$7.J$9))) =VLOOKUP(A51.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(E32>3.I$3:J$7.J$9.I$3:J$7.IF(D39>1.(J$9+(D45-1)*2).2.2.J$9))) =VLOOKUP(A25.2.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(E20>3.0).J$9.2.1978 2002 0.0).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.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>0.IF(E47>3.J$9))) =VLOOKUP(A27.2.0).IF(D52>1.0).IF(E55>0.IF(E18>3.2.0).J$9.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(D40>1.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.J$9.J$9.(J$9+(D16-1)*2).2.0).2.0).IF(D22>1.J$9))) =VLOOKUP(A48.0).J$9.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(E40>0.J$9.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(D51>1.IF(E24>0.IF(D27>1.(J$9+(D15-1)*2).J$9))) =VLOOKUP(A20.J$9))) =VLOOKUP(A18.2.(J$9+(D46-1)*2).(J$9+(D53-1)*2).J$9.IF(E54>3.0).2.J$9.(J$9+(D41-1)*2).I$3:J$7.3359 2003 0.J$9))) =VLOOKUP(A28.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.I$3:J$7.IF(E47>0.IF(E33>3.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=0.0).I$3:J$7.J$9.IF(E18>0.IF(D47>1.2.J$9))) =VLOOKUP(A40.IF(D20>1.J$9.J$9))) =VLOOKUP(A24.0).I$3:J$7.IF(E23>3.(J$9+(D34-1)*2).IF(E34>0.IF(E33>0.IF(D25>1.IF(D24>1.0).0).J$9))) =VLOOKUP(A36.J$9.2.J$9.I$3:J$7.IF(E21>3.J$9.J$9))) =VLOOKUP(A43.J$9))) =VLOOKUP(A46.J$9.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.J$9.J$9.J$9))) =VLOOKUP(A44.(J$9+(D23-1)*2).IF(D23>1.2.I$3:J$7.I$3:J$7.I$3:J$7.IF(D42>1.J$9.IF(D21>1.IF(E46>3.IF(E26>0.0).IF(D49>1.J$9))) =VLOOKUP(A26.IF(D53>1.IF(E41>0.J$9.(J$9+(D35-1)*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.J$9.J$9.(J$9+(D17-1)*2).J$9))) =VLOOKUP(A41.2.(J$9+(D26-1)*2).I$3:J$7.(J$9+(D32-1)*2).J$9.IF(E22>0.IF(D17>1.I$3:J$7.IF(D31>1.J$9))) =VLOOKUP(A31.I$3:J$7.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(E31>3.(J$9+(D44-1)*2).(J$9+(D27-1)*2).(J$9+(D55-1)*2).J$9.J$9.2389 DIAS PRESTACIONES AL MES = SUELDO AÑO MES DEL MES TIEMPO AÑOS SERVICIO MESES DIAS PRESTAC TASA INTERES 5 PRESTACIONES PRESTACIONES DEL MES ACUMULADAS INTERES PRESTACIONES PRESTAC+INTERES ACUMULADOS ARTIC.I$3:J$7.J$9.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.J$9))) =VLOOKUP(A56.IF(D37>1.J$9.IF(D36>1.(J$9+(D47-1)*2).IF(E57>3.J$9.0).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.J$9.2.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=0.0).J$9))) =VLOOKUP(A52.J$9.IF(D57>1.I$3:J$7.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.J$9.0).J$9.I$3:J$7.I$3:J$7.2.J$9.J$9.J$9.J$9.J$9.0).J$9.IF(E49>3.IF(E29>3.IF(D16>1.I$3:J$7.(J$9+(D38-1)*2).J$9.IF(E27>3.IF(E56>3.J$9.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.J$9))) =VLOOKUP(A57.0).I$3:J$7.IF(E30>3.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.(J$9+(D24-1)*2).J$9.2.I$3:J$7.IF(E57>0.0).0).IF(D55>1.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.J$9.IF(E53>3.(J$9+(D40-1)*2).0).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(D44>1.(J$9+(D36-1)*2).IF(D26>1.J$9.IF(E40>3.IF(D28>1.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(E34>3.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(E54>0.J$9))) =VLOOKUP(A19.IF(E30>0.2.0).IF(E19>0.IF(E36>0.J$9))) =VLOOKUP(A50.J$9.J$9))) =VLOOKUP(A54.J$9))) =VLOOKUP(A15.J$9))) =VLOOKUP(A17.(J$9+(D49-1)*2).(J$9+(D57-1)*2).0).J$9.IF(E38>0.IF(E42>3.IF(E29>0.I$3:J$7.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.J$9.IF(E37>0.J$9.

Sign up to vote on this title
UsefulNot useful