{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Calculadora","Tabla","Config"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":0,"defined_names":0,"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"}

{"sheet":"Calculadora","index":0,"n_rows":19,"n_cols":19,"rows_kept":19,"cut":false,"hidden":false,"merged":[[5,1,5,6],[5,7,5,12],[5,14,5,19]]}
[]
[]
[null,"Ingrese el monto de la cuantía",150000,null,null,null,null,"T.C.",3.88]
[]
[]
[null,"Honorarios del Árbitro Único",null,null,null,null,null,"Honorarios del Tribunal Arbitral",null,null,null,null,null,null,"Gastos Administrativos del Tribunal Arbitral"]
[null,"De",50001,null,"hasta",200000,null,"De",50001,null,"hasta",200000,null,null,"De",50001,null,"hasta",200000]
[null,"Porcentaje",0.85000002384185791,null,null,null,null,"Porcentaje",2.4000000953674316,null,null,null,null,null,"Porcentaje",1]
[null,"Monto máximo",2500,{"$f":"+ROUND(C9*$I$3/1,2)","v":9700},null,null,null,"Monto máximo",7500,{"$f":"+ROUND(I9*$I$3/1,2)","v":29100},null,null,null,null,"Monto máximo",2500,{"$f":"+ROUND(P9*$I$3/1,2)","v":9700}]
[]
[]
[null,"Diferencia",100000,{"$f":"+ROUND(C12*$I$3/1,2)","v":388000},null,null,null,"Diferencia",100000,{"$f":"+ROUND(I12*$I$3/1,2)","v":388000},null,null,null,null,"Diferencia",100000,{"$f":"+ROUND(P12*$I$3/1,2)","v":388000}]
[null,"% de exceso",850,3298,null,null,null,"% de exceso",2400,9312,null,null,null,null,"% de exceso",1000,3880]
[null,"Monto a pagar",3350,12998,null,null,null,"Monto a pagar",9900,38412,null,null,null,null,"Monto a pagar",3500,13580]
[]
[null,"I.G.V.",603,2339.64,{"$f":"Config!C3","v":18},"%",null,"I.G.V.",1782,6914.16,{"$f":"Config!C3","v":18},"%",null,null,"I.G.V.",630,2444.4,{"$f":"Config!C3","v":18},"%"]
[null,"Monto + I.G.V.",3953,15337.64,null,null,null,"Monto + I.G.V.",11682,45326.16,null,null,null,null,"Monto + I.G.V.",4130,16024.4]
[null,"Impuesta 4ta",316.239990234375,{"$f":"+ROUND(C18*$I$3/1,2)","v":1227.01},{"$f":"Config!C5","v":8},"%",null,"Impuesta 4ta",934.55999755859375,3626.09,{"$f":"Config!C5","v":8},"%",null,null,"Impuesta 4ta",330.39999389648438,1281.95,{"$f":"Config!C5","v":8},"%"]
[null,"Monto total",3636.760009765625,{"$f":"ROUND(+C19*I3/1,2)","v":14110.63},null,null,null,"Monto total",10747.4404296875,{"$f":"ROUND(+I19*I3/1,2)","v":41700.07},null,null,null,null,"Monto total",3799.60009765625,{"$f":"ROUND(+P19*I3/1,2)","v":14742.45}]

{"sheet":"Tabla","index":1,"n_rows":25,"n_cols":18,"rows_kept":25,"cut":false,"hidden":false,"merged":[[3,1,3,5],[3,7,3,11],[3,13,3,17]]}
[null,"Tablas para el cálculo de honorarios"]
[]
[]
[null,"Honorario del Árbitro Único",null,null,null,null,null,"Honorario del Tribunal Arbitral",null,null,null,null,null,"Gastos Administrativos de Secretaría Arbitral"]
[null,"N°","Desde","Hasta","%","Mto max en S/ (sin IGV)",null,"N°","Desde","Hasta","%","Mto max en S/ (sin IGV)",null,"N°","Desde","Hasta","%","Mto max en S/ (sin IGV)"]
[null,1,0,20000,0,2000,null,1,0,20000,0,6000,null,1,0,20000,0,2000]
[null,2,20001,50000,0,2500,null,2,20001,50000,0,7500,null,2,20001,50000,0,2500]
[null,3,50001,200000,0.85,3775,null,3,50001,200000,2.4,11100,null,3,50001,200000,1,4000]
[null,4,200001,500000,0.7,5875,null,4,200001,500000,1.95,16950,null,4,200001,500000,0.8,6400]
[null,5,500001,2000000,0.45,12625,null,5,500001,2000000,1.2,34950,null,5,500001,2000000,0.5,13900]
[null,6,2000001,10000000,0.35,40625,null,6,2000001,10000000,0.96,111750,null,6,2000001,10000000,0.4,45900]
[null,7,10000001,50000000,0.25,140625,null,7,10000001,50000000,0.6,351750,null,7,10000001,50000000,0.25,145900]
[null,8,50000001,156250000,0.15,300000,null,8,50000001,171833334,0.45,900000,null,8,50000001,152050000,0.2,350000]
[null,9,null,null,null,null,null,9,null,null,null,null,null,9]
[null,10,null,null,null,null,null,10,null,null,null,null,null,10]
[null,11,null,null,null,null,null,11,null,null,null,null,null,11]
[null,12,null,null,null,null,null,12,null,null,null,null,null,12]
[null,13,null,null,null,null,null,13,null,null,null,null,null,13]
[null,14,null,null,null,null,null,14,null,null,null,null,null,14]
[null,15,null,null,null,null,null,15,null,null,null,null,null,15]
[null,16,null,null,null,null,null,16,null,null,null,null,null,16]
[null,17,null,null,null,null,null,17,null,null,null,null,null,17]
[null,18,null,null,null,null,null,18,null,null,null,null,null,18]
[null,19,null,null,null,null,null,19,null,null,null,null,null,19]
[null,20,null,null,null,null,null,20,null,null,null,null,null,20]

{"sheet":"Config","index":2,"n_rows":5,"n_cols":4,"rows_kept":5,"cut":false,"hidden":false,"merged":[]}
[null,"Datos para cálculos adicionales"]
[]
[null,"I.G.V",18,"%"]
[]
[null,"Impuesto de 4ta categoría",8,"%"]