{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["REG. APORT. 2023"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":2,"comments":1,"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":"REG. APORT. 2023","index":0,"n_rows":40,"n_cols":24,"rows_kept":40,"cut":false,"hidden":false,"merged":[[28,22,28,23],[28,20,28,21],[29,20,29,21],[30,20,30,21],[31,20,31,21],[29,22,29,23],[30,22,30,23],[31,22,31,23],[1,22,1,23],[0,20,0,23],[0,3,1,16],[0,17,0,19],[1,17,2,19],[2,22,2,23],[2,3,2,9],[2,11,2,16],[33,1,33,2],[34,1,34,2],[34,9,35,10],[36,9,37,10],[33,4,33,5],[34,4,34,5],[36,4,36,5],[37,4,37,5],[34,7,34,8],[37,7,38,8],[35,7,36,8],[0,1,0,2],[1,1,1,2],[2,20,2,21],[3,20,4,21],[5,20,6,20],[5,21,6,21],[4,13,5,15],[5,3,5,4],[5,6,5,7],[1,20,1,21],[3,17,6,17],[3,18,4,19],[5,9,5,10],[4,3,4,4],[4,6,4,7],[4,9,4,10],[3,22,4,23],[5,22,6,22],[5,23,6,23],[24,0,24,1],[2,0,6,0],[2,1,6,1],[2,2,6,2],[3,3,3,5],[3,6,3,8],[3,9,3,11],[3,12,6,12],[5,19,6,19],[3,13,3,15],[3,16,6,16],[5,18,6,18],[36,17,37,18],[38,1,38,2],[37,1,37,2],[36,1,36,2],[38,17,39,18],[38,4,38,5],[38,9,39,10],[39,7,39,8],[26,17,26,19],[33,11,33,14],[34,19,39,20],[34,21,39,22],[34,11,35,14],[36,11,37,14],[38,11,39,14],[34,15,35,16],[34,17,35,18],[33,15,33,16],[33,17,33,18],[38,15,39,16],[29,16,29,19],[30,16,30,19],[31,16,31,19],[36,15,37,16]]}
["INSTIT:",null,null,"REGISTRO DE APORTACIONES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CLAVE PARA DESPROTEGER 3763"]
["COOP:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monto Excedentes distribuibles",null,null,"Para asociado",null,"Para Hacienda"]
["Asociado N°","Nombre completo","Aportaciones acumuladas al año anterior","AÑO:",null,null,null,null,null,null,2023]
[null,null,null,"1º Tracto",null,null,"2º Tracto",null,null,"3º Tracto",null,null,"Total","Tracto Anual",null,null,"Total final","Excedentes correspon-dientes","Excedentes por retirar",null,"Aportaciones por retirar","Exced. Corresp","Excedentes para Hacienda (10%)"]
[null,null,null,"Período pago (mes):",null,null,"Período pago (mes):",null,null,"Período pago (mes):",null,null,null,"Para ponerse al dia, en caso de no haber cumplido, antes de la 2° Asamblea Ordinaria"]
[null,null,null,"Cantidad certificados:",null,null,"Cantidad certificados:",null,null,"Cantidad certificados:",null,null,null,null,null,null,null,null,"Monto","N° Recibo","Monto","N° Recibo","Monto","N° Recibo"]
[null,null,null,"Monto","Nº Recibo","Fecha","Monto","Nº Recibo","Fecha","Monto","Nº Recibo","Fecha",null,"Monto","Nº Recibo","Fecha"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C8+D8+G8+J8","v":0},null,null,null,{"$f":"M8+N8","v":0},{"$f":"IF(M8=0,0,M8/$M$25*$U$3)","v":0},null,null,null,null,{"$f":"IF(M8=0,0,M8/$M$25*$W$3)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C15+D15+G15+J15","v":0},null,null,null,{"$f":"M15+N15","v":0},0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C24+D24+G24+J24","v":0},null,null,null,{"$f":"M24+N24","v":0},0,null,null,null,null,0]
["TOTAL",null,{"$f":"SUM(C8:C24)","v":0},{"$f":"SUM(D8:D24)","v":0},null,null,{"$f":"SUM(G8:G24)","v":0},null,null,{"$f":"SUM(J8:J24)","v":0},null,null,{"$f":"SUM(M8:M24)","v":0},{"$f":"SUM(N8:N24)","v":0},null,null,{"$f":"SUM(Q8:Q24)","v":0},{"$f":"SUM(R8:R24)","v":0},{"$f":"SUM(S8:S24)","v":0},null,{"$f":"SUM(U8:U24)","v":0},null,{"$f":"SUM(W8:W24)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N° ASOCIADOS",null,null,{"$f":"COUNT(U8:U24)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RETIRADO",null,"SIN RETIRAR"]
[null,"N° ASOCIADOS",{"$f":"COUNTIF(B8:B24,\"*\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"MONTO \"EXCEDENTES POR RETIRAR\"",null,null,null,{"$f":"S25-W30","v":0},null,{"$f":"SUMIF(T8:T24,\"NR\",S8:S24)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MONTO \"APORTACIONES POR RETIRAR\"",null,null,null,{"$f":"U25-W31","v":0},null,{"$f":"SUMIF(V8:V24,\"NR\",U8:U24)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MONTO \"EXCEDENTES PARA HACIENDA\"",null,null,null,{"$f":"W25-W32","v":0},null,{"$f":"SUMIF(T8:T24,\"NR\",W8:W24)","v":0}]
[]
[null,"SALDO FINAL APORTACIONES AÑO ANTERIOR",null,{"$f":"K3-1","v":2022},null,null,"u ANOTAR",null,null,null,null,"Nombre",null,null,null,"Fecha",null,"Firma"]
[null,"SALDO INICIAL APORTACIONES AÑO PRESENTE",null,{"$f":"K3","v":2023},{"$f":"C25","v":0},null,null,"VERSIÓN",null,"Docente",null,null,null,null,null,null,null,null,null,"Sello Dirección",null,"Sello Cooperativa"]
[]
[null,"(+) TOTAL APORTACIONES DE AÑO PRESENTE",null,{"$f":"D35","v":2023},{"$f":"Q25","v":0},null,null,null,null,"Gerente"]
[null,"(-) APORTACIONES POR DEVOLVER EN AÑO PRESENTE",null,{"$f":"D35","v":2023},{"$f":"U25","v":0},null,null,"FECHA IMPRESIÓN"]
[null,"(=) SALDO APORTACIONES PARA AÑO SIGUIENTE",null,{"$f":"D35+1","v":2024},{"$f":"E37-E38","v":0},null,null,null,null,"Recibido Dirección"]
[null,null,null,null,null,null,null,{"$f":"TODAY()","v":"2023-02-28"}]