{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Hoja1","Hoja2","Hoja3"],"not_rendered":{"images":1,"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Hoja1","index":0,"n_rows":74,"n_cols":20,"rows_kept":74,"merged":[[1,1,1,4],[1,5,1,11],[1,15,1,19],[2,1,2,4],[2,5,2,11],[2,15,2,19],[3,1,3,4],[3,5,3,11],[3,15,3,19],[4,1,4,4],[4,5,4,11],[5,1,5,4],[5,5,5,11],[5,15,5,19],[6,1,6,4],[8,1,8,5],[13,3,13,14],[13,15,13,17],[14,15,14,17],[15,4,15,13],[15,15,15,17],[16,4,16,13],[16,15,16,17],[17,4,17,13],[17,15,17,17],[18,3,18,14],[18,15,18,17],[19,3,19,14],[19,15,19,17],[20,3,20,14],[20,15,20,17],[21,3,21,14],[21,15,21,17],[22,3,22,14],[22,15,22,17],[26,4,26,13],[26,15,26,17],[27,4,27,13],[27,15,27,17],[28,4,28,13],[28,15,28,17],[30,4,30,13],[30,15,30,17],[32,4,32,13],[32,15,32,17],[34,4,34,13],[34,15,34,17],[36,9,36,17],[36,18,36,19],[40,4,40,9],[40,13,40,14],[41,4,41,9],[41,13,41,14],[42,4,42,9],[42,13,42,14],[43,4,43,9],[43,13,43,14],[44,4,44,9],[44,13,44,14],[45,5,45,14],[45,15,45,17],[46,4,46,9],[46,12,46,14],[46,15,46,17],[47,4,47,14],[47,15,47,17],[48,4,48,14],[48,15,48,17],[49,4,49,14],[49,15,49,17],[50,9,50,17],[50,18,50,19],[52,7,52,17],[52,18,52,19],[54,7,54,9],[54,13,54,14],[63,4,63,11],[63,16,64,17],[63,18,64,18],[64,4,64,13],[65,4,65,13],[66,9,66,13],[66,16,66,17],[69,16,69,17],[70,16,70,17],[71,4,71,13],[72,4,72,13],[73,4,73,13]]}
[]
[null,"Empresa:",{"$nulls":12},"Trabajador:"]
[null,"Domicilio:",{"$nulls":12},"NIF:"]
[null,"Localidad:",{"$nulls":12},"NAF:"]
[null,"CIF:",{"$nulls":12},"Grupo Profesional"]
[null,"CCC a la SS:",{"$nulls":12},"Grupo Cotiz.:"]
[]
[]
[null,"Periodo de Liquidación:",{"$nulls":4},"del",null,"de",null,"al",null,null,"de",null,"de",null,"Total días:"]
[]
[]
[null,null,"I.","DEVENGOS",{"$nulls":11},"IMPORTE",{"$nulls":3},"TOTALES"]
[null,null,"1.-","Percepciones Salariales (Sujetas a cotización)"]
[{"$nulls":3},"Salario Base................................................................................................"]
[{"$nulls":3},"Complentos Salariales:"]
[{"$nulls":14},"...................."]
[{"$nulls":14},"...................."]
[{"$nulls":14},"...................."]
[{"$nulls":3},"Horas Extras Fuerza Mayor..........................................................................."]
[{"$nulls":3},"Horas Extras Resto........................................................................................"]
[{"$nulls":3},"Horas Complementarias (contratos a tiempo parcial).................................."]
[{"$nulls":3},"Gratificaciones extraordinarias......................................................................"]
[{"$nulls":3},"Salario en especie........................................................................................."]
[]
[null,null,"2.-","Percepciones no salariales (Excluidas de cotización)"]
[{"$nulls":3},"Indemnizaciones o suplidos:"]
[{"$nulls":14},"...................."]
[{"$nulls":14},"...................."]
[{"$nulls":14},"...................."]
[{"$nulls":3},"Prestaciones e indemnizaciones de la Seguridad Social:"]
[{"$nulls":14},"...................."]
[{"$nulls":3},"Indemnizaciones por traslados, suspensiones o despidos:"]
[{"$nulls":14},"...................."]
[{"$nulls":3},"Otras percepciones salariales:"]
[{"$nulls":14},"...................."]
[]
[{"$nulls":9},"A.- TOTAL DEVENGADO................................................",{"$nulls":8},{"$f":"P14+P16+P17+P18+P19+P20+P21+P22+P23+P27+P28+P29+P31+P33+P35","v":{"v":0,"d":"0.00"}}]
[]
[null,null,"II.-","DEDUCCIONES"]
[{"$nulls":3},"1.","Aportaciones del trabajador a las cotizaciones a la S.S. Y conceptos de recaudación conjunta:"]
[{"$nulls":4},"Contingencias Comunes.........................................",{"$nulls":6},"%"]
[{"$nulls":4},"Desempleo.................................................................",{"$nulls":6},"%"]
[{"$nulls":4},"Formación Profesional............................................",{"$nulls":6},"%"]
[{"$nulls":4},"Horas Extras Fuerza Mayor...................................",{"$nulls":6},"%"]
[{"$nulls":4},"Horas Extras Resto..................................................",{"$nulls":6},"%"]
[{"$nulls":5},"TOTAL APORTACIONES.............................................................................",{"$nulls":9},{"$f":"N41+N42+N43+N44+N45","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},"2.","Impuesto sobre la Renta de las Personas Fisicas",{"$nulls":6},"%","........................",null,null,{"$f":"(K47*O74)/100","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},"3.-","Anticipos........................................................................................................................."]
[{"$nulls":3},"4.-","Valor de los productos recibidos en especie.................................................................."]
[{"$nulls":3},"5.-","Otras deducciones........................................................................................................."]
[{"$nulls":9},"B.- TOTAL A DEDUCIR...................................................",{"$nulls":8},{"$f":"P46+P47+P48+P49+P50","v":{"v":0,"d":"0.00"}}]
[]
[{"$nulls":4},"Firma y sello",null,null,"LIQUIDO TOTAL A PERCIBIR (A-B)......................",{"$nulls":10},{"$f":"S37-S51","v":{"v":0,"d":"0.00"}}]
[{"$nulls":4},"de la Empresa"]
[{"$nulls":7},"ZAMORA",{"$nulls":3},"de",{"$nulls":3},"de"]
[]
[{"$nulls":14},"RECIBI"]
[]
[]
[]
[]
[null,null,"DETERMINACION DE LAS BASES DE COTIZA. A LA S.S. Y CONCEPTOS DE RECAUDACION CONJUNTA Y DE LA BASE SUJETA A RETENCION DEL I.R.P.F.:"]
[]
[{"$nulls":3},"1.","Base de Cotización por Contingencias Comunes:",{"$nulls":11},"BASE",null,"TIPO","APORTACION"]
[{"$nulls":4},"Remuneración mensual sujeta a cotización..................",{"$nulls":9},{"$f":"+P14+P16+P17+P18+P23","v":{"v":0,"d":"0.00"}},{"$nulls":4},"EMPRESA"]
[{"$nulls":4},"Prorrata pagas extras.................................................",{"$nulls":9},{"$f":"+P14*0.166666666666667","v":{"v":0,"d":"0.00"}}]
[{"$nulls":9},"TOTAL...........................",{"$nulls":4},{"$f":"+O65+O66","v":{"v":0,"d":"0.00"}},"BCCC",{"$f":"+O67","v":{"v":0,"d":"0.00"}},null,null,{"$f":"+Q67*S67/100","v":{"v":0,"d":"0.00"}}]
[{"$nulls":8},"AT y EP ( Aportación empresa)……………………………………..",{"$nulls":10},{"$f":"+Q70*S68/100","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},"2.","Base de Cotización ",{"$nulls":3},"Desempleo……………………..",{"$nulls":10},{"$f":"+Q70*S69/100","v":{"v":0,"d":"0.00"}}]
[{"$nulls":4},"Conting. Profesionales",{"$nulls":3},"Formación Profesional………...",{"$nulls":5},{"$f":"+P14+P16+P17+P18+P19+P20+P23","v":{"v":0,"d":"0.00"}},"BCCP",{"$f":"+O70","v":{"v":0,"d":"0.00"}},null,null,{"$f":"+Q70*S70/100","v":{"v":0,"d":"0.00"}}]
[{"$nulls":8},"Fondo Garantía Social………..",{"$nulls":10},{"$f":"+Q70*S71/100","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},"3.","Base de Cotización Horas Extras Fuerza Mayor...........",{"$nulls":9},{"$f":"+P19","v":{"v":0,"d":"0.00"}},{"$nulls":4},{"$f":"+O72*S72/100","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},"4.","Base de Cotización Horas Extras Resto.......................",{"$nulls":9},{"$f":"+P20","v":{"v":0,"d":"0.00"}},{"$nulls":4},{"$f":"+O73*S73/100","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},"5.","Base sujeta a retención del I.R.P.F..............................",{"$nulls":9},{"$f":"+S37","v":{"v":0,"d":"0.00"}}]

{"sheet":"Hoja2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true}

{"sheet":"Hoja3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true}