{"text_format":"1","workbook":"xls","n_sheets":3,"sheets":["Información del empleado","Calculadora de nóminas","Recibos de pago individuales"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":2,"comments":0,"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","formulas":"cached_only"}

{"sheet":"Información del empleado","index":0,"n_rows":28,"n_cols":14,"rows_kept":28,"cut":false,"hidden":false,"merged":[[1,1,1,10]],"flags":["formulas_cached_only"]}
[]
[null,"Información del empleado"]
[null,"Id. de empleado","Nombre","Salario por horas","Estado de impuestos","Concesión federal (de la S-4)","Impuesto estatal (porcentaje)","Impuesto de ingresos federales (Porcentaje basado en la concesión federal)","Impuesto de seguridad social (porcentaje)","Impuesto médico (porcentaje)","Impuestos totales retenidos (porcentaje)","Seguro\nDeducciones\n(Dólares)","Otras deducciones\nregulares\n(Dólares)","Total de deducciones regulares (excepto los impuestos aplicables, en dólares)"]
[null,1,"Jeremías Espinosa",10,1,4,0.023,0.28,0.063,0.0145,0.38050000000000006,20,40,60]
[null,2,null,null,null,null,null,null,null,null,0,20,40,60]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,0,null,null,0]
[null,11,null,null,null,null,null,null,null,null,0,null,null,0]
[null,12,null,null,null,null,null,null,null,null,0,null,null,0]
[null,13,null,null,null,null,null,null,null,null,0,null,null,0]
[null,14,null,null,null,null,null,null,null,null,0,null,null,0]
[null,15,null,null,null,null,null,null,null,null,0,null,null,0]
[null,16,null,null,null,null,null,null,null,null,0,null,null,0]
[null,17,null,null,null,null,null,null,null,null,0,null,null,0]
[null,18,null,null,null,null,null,null,null,null,0,null,null,0]
[null,19,null,null,null,null,null,null,null,null,0,null,null,0]
[null,20,null,null,null,null,null,null,null,null,0,null,null,0]
[null,21,null,null,null,null,null,null,null,null,0,null,null,0]
[null,22,null,null,null,null,null,null,null,null,0,null,null,0]
[null,23,null,null,null,null,null,null,null,null,0,null,null,0]
[null,24,null,null,null,null,null,null,null,null,0,null,null,0]
[null,25,null,null,null,null,null,null,null,null,0,null,null,0]

{"sheet":"Calculadora de nóminas","index":1,"n_rows":28,"n_cols":12,"rows_kept":28,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[]
[null,"Calculadora de nóminas",null,null,null,null,null,null,null,null,"Final del periodo:","2025-02-01"]
[null,"Id. del empleado","Nombre del empleado","Horas normales trabajadas","Horas de vacaciones","Horas por enfermedad","Horas extra","Tarifa de horas extra","Sueldo bruto","Impuestos y deducciones ","Otros\ndeducciones","Sueldo neto"]
[null,1,"Jeremías Espinosa",50,5,1,null,null,560,273.08000000000004,20,266.91999999999996]
[null,2,0,null,null,null,null,null,0,60,null,-60]
[null,3,0,null,null,null,null,null,0,0,null,0]
[null,4,0,null,null,null,null,null,0,0,null,0]
[null,5,0,null,null,null,null,null,0,0,null,0]
[null,6,0,null,null,null,null,null,0,0,null,0]
[null,7,0,null,null,null,null,null,0,0,null,0]
[null,8,0,null,null,null,null,null,0,0,null,0]
[null,9,0,null,null,null,null,null,0,0,null,0]
[null,10,0,null,null,null,null,null,0,0,null,0]
[null,11,0,null,null,null,null,null,0,0,null,0]
[null,12,0,null,null,null,null,null,0,0,null,0]
[null,13,0,null,null,null,null,null,0,0,null,0]
[null,14,0,null,null,null,null,null,0,0,null,0]
[null,15,0,null,null,null,null,null,0,0,null,0]
[null,16,0,null,null,null,null,null,0,0,null,0]
[null,17,0,null,null,null,null,null,0,0,null,0]
[null,18,0,null,null,null,null,null,0,0,null,0]
[null,19,0,null,null,null,null,null,0,0,null,0]
[null,20,0,null,null,null,null,null,0,0,null,0]
[null,21,0,null,null,null,null,null,0,0,null,0]
[null,22,0,null,null,null,null,null,0,0,null,0]
[null,23,0,null,null,null,null,null,0,0,null,0]
[null,24,0,null,null,null,null,null,0,0,null,0]
[null,25,0,null,null,null,null,null,0,0,null,0]

{"sheet":"Recibos de pago individuales","index":2,"n_rows":47,"n_cols":8,"rows_kept":47,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[]
[null,null,"[Nombre de la compañía]"]
[null,null,"Período:","2025-02-01","Nombre del empleado","Jeremías Espinosa","Id. del empleado",1]
[]
[null,null,"Estado de impuestos",1,"Subsidio federal (de la S-4)",4,"Horas trabajadas",50]
[null,null,"Tarifa por hora",10,"Tarifa de horas extra",0,"Horas por enfermedad",1]
[null,null,"Impuesto de seguro social",35.28,"Impuesto federal sobre la renta ",156.8,"Horas de vacaciones",5]
[null,null,"Impuesto de seguro médico ",8.120000000000001,"Impuesto estatal ",12.879999999999999,"Horas extra",0]
[null,null,"Deducción del seguro",20,"Otras deducciones regulares",40,"Sueldo bruto",560]
[null,null,"Total de impuestos y deducciones regulares ",273.08000000000004,"Otras deducciones",20,"Total de impuestos y deducciones ",293.08000000000004]
[null,null,null,null,null,null,"Sueldo neto",266.91999999999996]
[]
[]
[null,null,"[Nombre de la compañía]"]
[null,null,"Período:","2025-02-01","Nombre del empleado",0,"Id. del empleado",2]
[]
[null,null,"Estado de impuestos",0,"Subsidio federal (de la S-4)",0,"Horas trabajadas",0]
[null,null,"Tarifa por hora",0,"Tarifa de horas extra",0,"Horas por enfermedad",0]
[null,null,"Impuesto de seguro social",0,"Impuesto federal sobre la renta ",0,"Horas de vacaciones",0]
[null,null,"Impuesto de seguro médico ",0,"Impuesto estatal ",0,"Horas extra",0]
[null,null,"Deducción del seguro",20,"Otras deducciones regulares",40,"Sueldo bruto",0]
[null,null,"Total de impuestos y deducciones regulares ",60,"Otras deducciones",0,"Total de impuestos y deducciones ",60]
[null,null,null,null,null,null,"Sueldo neto",-60]
[]
[]
[null,null,"[Nombre de la compañía]"]
[null,null,"Período:","2025-02-01","Nombre del empleado",0,"Id. del empleado",3]
[]
[null,null,"Estado de impuestos",0,"Subsidio federal (de la S-4)",0,"Horas trabajadas",0]
[null,null,"Tarifa por hora",0,"Tarifa de horas extra",0,"Horas por enfermedad",0]
[null,null,"Impuesto de seguro social",0,"Impuesto federal sobre la renta ",0,"Horas de vacaciones",0]
[null,null,"Impuesto de seguro médico ",0,"Impuesto estatal ",0,"Horas extra",0]
[null,null,"Deducción del seguro",0,"Otras deducciones regulares",0,"Sueldo bruto",0]
[null,null,"Total de impuestos y deducciones regulares ",0,"Otras deducciones",0,"Total de impuestos y deducciones ",0]
[null,null,null,null,null,null,"Sueldo neto",0]
[]
[]
[null,null,"[Nombre de la compañía]"]
[null,null,"Período:","2025-02-01","Nombre del empleado",0,"Id. del empleado",4]
[]
[null,null,"Estado de impuestos",0,"Subsidio federal (de la S-4)",0,"Horas trabajadas",0]
[null,null,"Tarifa por hora",0,"Tarifa de horas extra",0,"Horas por enfermedad",0]
[null,null,"Impuesto de seguro social",0,"Impuesto federal sobre la renta ",0,"Horas de vacaciones",0]
[null,null,"Impuesto de seguro médico ",0,"Impuesto estatal ",0,"Horas extra",0]
[null,null,"Deducción del seguro",0,"Otras deducciones regulares",0,"Sueldo bruto",0]
[null,null,"Total de impuestos y deducciones regulares ",0,"Otras deducciones",0,"Total de impuestos y deducciones ",0]
[null,null,null,null,null,null,"Sueldo neto",0]