{"text_format":"1","workbook":"xlsx","n_sheets":22,"sheets":["VARIABLES_DATOS","VARIABLES_INVENTARIOS","VARIABLES_AUTOS_NUEVOS","VARIABLES_SERVICIO_MONTOS","VARIABLES_SERVICIO_MONTOS_HYP","VARIABLES_SERVICIO_ESTADIST_HYP","VARIABLES_SERVICIO_ESTADISTICAS","VARIABLES_BALANCE","VARIABLES_ESTADO_DE_RESULTADOS","DATOS_DEALER","INSTRUCCIONES","DATOS","AUTOS NUEVOS","SERVICIO","ESTADO DE RESULTADOS","BALANCE","REPORTE","HYP","POLÍTICAS FINANCIERAS","DIRECTORIO","ESTADO DE RESULTADOS IMPRIMIR","POSICION FINANCIERA IMPRIMIR"],"not_rendered":{"charts":0,"images":8,"macros":0,"external_links":2,"defined_names":29,"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":"VARIABLES_DATOS","index":0,"n_rows":277,"n_cols":16,"rows_kept":277,"cut":false,"hidden":true,"merged":[]}
["ID_DEALER_CODE","ID_ACCOUNT","YEAR","MONTH","ID_STATISTIC","STATISTIC_AMOUNT","INTERNAL","PAYROLL"]
[null,{"$f":"P2","v":"RHV01"},2016,1,"PER",1,0,1,null,null,null,null,null,null,null,"RHV01"]
[null,{"$f":"P3","v":"RHV02"},2016,1,"PER",3,0,3,null,null,null,null,null,null,null,"RHV02"]
[null,"RHV03",2016,1,"PER",13,0,13,null,null,null,null,null,null,null,"RHV03"]
[null,"RHV04",2016,1,"PER",1,0,1,null,null,null,null,null,null,null,"RHV04"]
[null,"RHA01",2016,1,"PER",1,0,1,null,null,null,null,null,null,null,"RHA01"]
[null,"RHA02",2016,1,"PER",1,0,1,null,null,null,null,null,null,null,"RHA02"]
[null,"RHA03",2016,1,"PER",1,0,1,null,null,null,null,null,null,null,"RHA03"]
[null,"RHA04",2016,1,"PER",2,0,2,null,null,null,null,null,null,null,"RHA04"]
[null,"RHC01",2016,1,"PER",1,0,1,null,null,null,null,null,null,null,"RHC01"]
[null,"RHC02",2016,1,"PER",4,0,4,null,null,null,null,null,null,null,"RHC02"]
[null,"RHC03",2016,1,"PER",0,0,0,null,null,null,null,null,null,null,"RHC03"]
[null,"RHP01",2016,1,"PER",1,0,1,null,null,null,null,null,null,null,"RHP01"]
[null,"RHP02",2016,1,"PER",1,0,1,null,null,null,null,null,null,null,"RHP02"]
[null,"RHP03",2016,1,"PER",1,0,1,null,null,null,null,null,null,null,"RHP03"]
[null,"RHP04",2016,1,"PER",1,0,1,null,null,null,null,null,null,null,"RHP04"]
[null,"RHP05",2016,1,"PER",0,0,0,null,null,null,null,null,null,null,"RHP05"]
[null,"RHP06",2016,1,"PER",3,0,3,null,null,null,null,null,null,null,"RHP06"]
[null,"RHP07",2016,1,"PER",5,0,5,null,null,null,null,null,null,null,"RHP07"]
[null,"RHP08",2016,1,"PER",2,0,2,null,null,null,null,null,null,null,"RHP08"]
[null,"RHP09",2016,1,"PER",2,0,2,null,null,null,null,null,null,null,"RHP09"]
[null,"RHP10",2016,1,"PER",2,0,2,null,null,null,null,null,null,null,"RHP10"]
[null,"RHP11",2016,1,"PER",3,0,3,null,null,null,null,null,null,null,"RHP11"]
[null,"RHP12",2016,1,"PER",2,0,2,null,null,null,null,null,null,null,"RHP12"]
[null,"RHV01",2016,2,"PER",1,0,1,null,null,null,null,null,null,null,"RHV01"]
[null,"RHV02",2016,2,"PER",3,0,3,null,null,null,null,null,null,null,"RHV02"]
[null,"RHV03",2016,2,"PER",13,0,13,null,null,null,null,null,null,null,"RHV03"]
[null,"RHV04",2016,2,"PER",1,0,1,null,null,null,null,null,null,null,"RHV04"]
[null,"RHA01",2016,2,"PER",1,0,1,null,null,null,null,null,null,null,"RHA01"]
[null,"RHA02",2016,2,"PER",1,0,1,null,null,null,null,null,null,null,"RHA02"]
[null,"RHA03",2016,2,"PER",1,0,1,null,null,null,null,null,null,null,"RHA03"]
[null,"RHA04",2016,2,"PER",2,0,2,null,null,null,null,null,null,null,"RHA04"]
[null,"RHC01",2016,2,"PER",1,0,1,null,null,null,null,null,null,null,"RHC01"]
[null,"RHC02",2016,2,"PER",4,0,4,null,null,null,null,null,null,null,"RHC02"]
[null,"RHC03",2016,2,"PER",0,0,0,null,null,null,null,null,null,null,"RHC03"]
[null,"RHP01",2016,2,"PER",1,0,1,null,null,null,null,null,null,null,"RHP01"]
[null,"RHP02",2016,2,"PER",1,0,1,null,null,null,null,null,null,null,"RHP02"]
[null,"RHP03",2016,2,"PER",1,0,1,null,null,null,null,null,null,null,"RHP03"]
[null,"RHP04",2016,2,"PER",1,0,1,null,null,null,null,null,null,null,"RHP04"]
[null,"RHP05",2016,2,"PER",0,0,0,null,null,null,null,null,null,null,"RHP05"]
[null,"RHP06",2016,2,"PER",3,0,3,null,null,null,null,null,null,null,"RHP06"]
[null,"RHP07",2016,2,"PER",5,0,5,null,null,null,null,null,null,null,"RHP07"]
[null,"RHP08",2016,2,"PER",2,0,2,null,null,null,null,null,null,null,"RHP08"]
[null,"RHP09",2016,2,"PER",2,0,2,null,null,null,null,null,null,null,"RHP09"]
[null,"RHP10",2016,2,"PER",2,0,2,null,null,null,null,null,null,null,"RHP10"]
[null,"RHP11",2016,2,"PER",3,0,3,null,null,null,null,null,null,null,"RHP11"]
[null,"RHP12",2016,2,"PER",2,0,2,null,null,null,null,null,null,null,"RHP12"]
[null,"RHV01",2016,3,"PER",1,0,1,null,null,null,null,null,null,null,"RHV01"]
[null,"RHV02",2016,3,"PER",3,0,3,null,null,null,null,null,null,null,"RHV02"]
[null,"RHV03",2016,3,"PER",13,0,13,null,null,null,null,null,null,null,"RHV03"]
[null,"RHV04",2016,3,"PER",1,0,1,null,null,null,null,null,null,null,"RHV04"]
[null,"RHA01",2016,3,"PER",1,0,1,null,null,null,null,null,null,null,"RHA01"]
[null,"RHA02",2016,3,"PER",1,0,1,null,null,null,null,null,null,null,"RHA02"]
[null,"RHA03",2016,3,"PER",1,0,1,null,null,null,null,null,null,null,"RHA03"]
[null,"RHA04",2016,3,"PER",2,0,2,null,null,null,null,null,null,null,"RHA04"]
[null,"RHC01",2016,3,"PER",1,0,1,null,null,null,null,null,null,null,"RHC01"]
[null,"RHC02",2016,3,"PER",4,0,4,null,null,null,null,null,null,null,"RHC02"]
[null,"RHC03",2016,3,"PER",0,0,0,null,null,null,null,null,null,null,"RHC03"]
[null,"RHP01",2016,3,"PER",1,0,1,null,null,null,null,null,null,null,"RHP01"]
[null,"RHP02",2016,3,"PER",1,0,1,null,null,null,null,null,null,null,"RHP02"]
[null,"RHP03",2016,3,"PER",1,0,1,null,null,null,null,null,null,null,"RHP03"]
[null,"RHP04",2016,3,"PER",1,0,1,null,null,null,null,null,null,null,"RHP04"]
[null,"RHP05",2016,3,"PER",0,0,0,null,null,null,null,null,null,null,"RHP05"]
[null,"RHP06",2016,3,"PER",3,0,3,null,null,null,null,null,null,null,"RHP06"]
[null,"RHP07",2016,3,"PER",5,0,5,null,null,null,null,null,null,null,"RHP07"]
[null,"RHP08",2016,3,"PER",2,0,2,null,null,null,null,null,null,null,"RHP08"]
[null,{"$f":"P67","v":"RHP09"},2016,3,"PER",2,0,2,null,null,null,null,null,null,null,"RHP09"]
[null,"RHP10",2016,3,"PER",2,0,2,null,null,null,null,null,null,null,"RHP10"]
[null,"RHP11",2016,3,"PER",3,0,3,null,null,null,null,null,null,null,"RHP11"]
[null,"RHP12",2016,3,"PER",2,0,2,null,null,null,null,null,null,null,"RHP12"]
[null,"RHV01",2016,4,"PER",1,0,1,null,null,null,null,null,null,null,"RHV01"]
[null,"RHV02",2016,4,"PER",3,0,3,null,null,null,null,null,null,null,"RHV02"]
[null,"RHV03",2016,4,"PER",13,0,13,null,null,null,null,null,null,null,"RHV03"]
[null,"RHV04",2016,4,"PER",1,0,1,null,null,null,null,null,null,null,"RHV04"]
[null,"RHA01",2016,4,"PER",1,0,1,null,null,null,null,null,null,null,"RHA01"]
[null,"RHA02",2016,4,"PER",1,0,1,null,null,null,null,null,null,null,"RHA02"]
[null,"RHA03",2016,4,"PER",1,0,1,null,null,null,null,null,null,null,"RHA03"]
[null,"RHA04",2016,4,"PER",2,0,2,null,null,null,null,null,null,null,"RHA04"]
[null,"RHC01",2016,4,"PER",1,0,1,null,null,null,null,null,null,null,"RHC01"]
[null,"RHC02",2016,4,"PER",4,0,4,null,null,null,null,null,null,null,"RHC02"]
[null,"RHC03",2016,4,"PER",0,0,0,null,null,null,null,null,null,null,"RHC03"]
[null,"RHP01",2016,4,"PER",1,0,1,null,null,null,null,null,null,null,"RHP01"]
[null,"RHP02",2016,4,"PER",1,0,1,null,null,null,null,null,null,null,"RHP02"]
[null,"RHP03",2016,4,"PER",1,0,1,null,null,null,null,null,null,null,"RHP03"]
[null,"RHP04",2016,4,"PER",1,0,1,null,null,null,null,null,null,null,"RHP04"]
[null,"RHP05",2016,4,"PER",0,0,0,null,null,null,null,null,null,null,"RHP05"]
[null,"RHP06",2016,4,"PER",3,0,3,null,null,null,null,null,null,null,"RHP06"]
[null,"RHP07",2016,4,"PER",5,0,5,null,null,null,null,null,null,null,"RHP07"]
[null,"RHP08",2016,4,"PER",2,0,2,null,null,null,null,null,null,null,"RHP08"]
[null,"RHP09",2016,4,"PER",2,0,2,null,null,null,null,null,null,null,"RHP09"]
[null,"RHP10",2016,4,"PER",2,0,2,null,null,null,null,null,null,null,"RHP10"]
[null,"RHP11",2016,4,"PER",3,0,3,null,null,null,null,null,null,null,"RHP11"]
[null,"RHP12",2016,4,"PER",2,0,2,null,null,null,null,null,null,null,"RHP12"]
[null,"RHV01",2016,5,"PER",1,0,1,null,null,null,null,null,null,null,"RHV01"]
[null,"RHV02",2016,5,"PER",3,0,3,null,null,null,null,null,null,null,"RHV02"]
[null,"RHV03",2016,5,"PER",13,0,13,null,null,null,null,null,null,null,"RHV03"]
[null,"RHV04",2016,5,"PER",1,0,1,null,null,null,null,null,null,null,"RHV04"]
[null,"RHA01",2016,5,"PER",1,0,1,null,null,null,null,null,null,null,"RHA01"]
[null,"RHA02",2016,5,"PER",1,0,1,null,null,null,null,null,null,null,"RHA02"]
[null,"RHA03",2016,5,"PER",1,0,1,null,null,null,null,null,null,null,"RHA03"]
[null,"RHA04",2016,5,"PER",2,0,2,null,null,null,null,null,null,null,"RHA04"]
[null,"RHC01",2016,5,"PER",1,0,1,null,null,null,null,null,null,null,"RHC01"]
[null,"RHC02",2016,5,"PER",4,0,4,null,null,null,null,null,null,null,"RHC02"]
[null,"RHC03",2016,5,"PER",0,0,0,null,null,null,null,null,null,null,"RHC03"]
[null,"RHP01",2016,5,"PER",1,0,1,null,null,null,null,null,null,null,"RHP01"]
[null,"RHP02",2016,5,"PER",1,0,1,null,null,null,null,null,null,null,"RHP02"]
[null,"RHP03",2016,5,"PER",1,0,1,null,null,null,null,null,null,null,"RHP03"]
[null,"RHP04",2016,5,"PER",1,0,1,null,null,null,null,null,null,null,"RHP04"]
[null,"RHP05",2016,5,"PER",0,0,0,null,null,null,null,null,null,null,"RHP05"]
[null,"RHP06",2016,5,"PER",3,0,3,null,null,null,null,null,null,null,"RHP06"]
[null,"RHP07",2016,5,"PER",5,0,5,null,null,null,null,null,null,null,"RHP07"]
[null,"RHP08",2016,5,"PER",2,0,2,null,null,null,null,null,null,null,"RHP08"]
[null,"RHP09",2016,5,"PER",2,0,2,null,null,null,null,null,null,null,"RHP09"]
[null,"RHP10",2016,5,"PER",2,0,2,null,null,null,null,null,null,null,"RHP10"]
[null,"RHP11",2016,5,"PER",3,0,3,null,null,null,null,null,null,null,"RHP11"]
[null,"RHP12",2016,5,"PER",2,0,2,null,null,null,null,null,null,null,"RHP12"]
[null,"RHV01",2016,6,"PER",1,0,1,null,null,null,null,null,null,null,"RHV01"]
[null,"RHV02",2016,6,"PER",3,0,3,null,null,null,null,null,null,null,"RHV02"]
[null,"RHV03",2016,6,"PER",13,0,13,null,null,null,null,null,null,null,"RHV03"]
[null,"RHV04",2016,6,"PER",1,0,1,null,null,null,null,null,null,null,"RHV04"]
[null,"RHA01",2016,6,"PER",1,0,1,null,null,null,null,null,null,null,"RHA01"]
[null,"RHA02",2016,6,"PER",1,0,1,null,null,null,null,null,null,null,"RHA02"]
[null,"RHA03",2016,6,"PER",1,0,1,null,null,null,null,null,null,null,"RHA03"]
[null,"RHA04",2016,6,"PER",2,0,2,null,null,null,null,null,null,null,"RHA04"]
[null,"RHC01",2016,6,"PER",1,0,1,null,null,null,null,null,null,null,"RHC01"]
[null,"RHC02",2016,6,"PER",4,0,4,null,null,null,null,null,null,null,"RHC02"]
[null,"RHC03",2016,6,"PER",0,0,0,null,null,null,null,null,null,null,"RHC03"]
[null,"RHP01",2016,6,"PER",1,0,1,null,null,null,null,null,null,null,"RHP01"]
[null,"RHP02",2016,6,"PER",1,0,1,null,null,null,null,null,null,null,"RHP02"]
[null,"RHP03",2016,6,"PER",1,0,1,null,null,null,null,null,null,null,"RHP03"]
[null,{"$f":"P131","v":"RHP04"},2016,6,"PER",1,0,1,null,null,null,null,null,null,null,"RHP04"]
[null,"RHP05",2016,6,"PER",0,0,0,null,null,null,null,null,null,null,"RHP05"]
[null,"RHP06",2016,6,"PER",3,0,3,null,null,null,null,null,null,null,"RHP06"]
[null,"RHP07",2016,6,"PER",5,0,5,null,null,null,null,null,null,null,"RHP07"]
[null,"RHP08",2016,6,"PER",2,0,2,null,null,null,null,null,null,null,"RHP08"]
[null,"RHP09",2016,6,"PER",2,0,2,null,null,null,null,null,null,null,"RHP09"]
[null,"RHP10",2016,6,"PER",2,0,2,null,null,null,null,null,null,null,"RHP10"]
[null,"RHP11",2016,6,"PER",3,0,3,null,null,null,null,null,null,null,"RHP11"]
[null,"RHP12",2016,6,"PER",2,0,2,null,null,null,null,null,null,null,"RHP12"]
[null,"RHV01",2016,7,"PER",1,0,1,null,null,null,null,null,null,null,"RHV01"]
[null,"RHV02",2016,7,"PER",3,0,3,null,null,null,null,null,null,null,"RHV02"]
[null,"RHV03",2016,7,"PER",13,0,13,null,null,null,null,null,null,null,"RHV03"]
[null,"RHV04",2016,7,"PER",1,0,1,null,null,null,null,null,null,null,"RHV04"]
[null,"RHA01",2016,7,"PER",1,0,1,null,null,null,null,null,null,null,"RHA01"]
[null,"RHA02",2016,7,"PER",1,0,1,null,null,null,null,null,null,null,"RHA02"]
[null,"RHA03",2016,7,"PER",1,0,1,null,null,null,null,null,null,null,"RHA03"]
[null,"RHA04",2016,7,"PER",2,0,2,null,null,null,null,null,null,null,"RHA04"]
[null,"RHC01",2016,7,"PER",1,0,1,null,null,null,null,null,null,null,"RHC01"]
[null,"RHC02",2016,7,"PER",4,0,4,null,null,null,null,null,null,null,"RHC02"]
[null,"RHC03",2016,7,"PER",0,0,0,null,null,null,null,null,null,null,"RHC03"]
[null,"RHP01",2016,7,"PER",1,0,1,null,null,null,null,null,null,null,"RHP01"]
[null,"RHP02",2016,7,"PER",1,0,1,null,null,null,null,null,null,null,"RHP02"]
[null,"RHP03",2016,7,"PER",1,0,1,null,null,null,null,null,null,null,"RHP03"]
[null,"RHP04",2016,7,"PER",1,0,1,null,null,null,null,null,null,null,"RHP04"]
[null,"RHP05",2016,7,"PER",0,0,0,null,null,null,null,null,null,null,"RHP05"]
[null,"RHP06",2016,7,"PER",3,0,3,null,null,null,null,null,null,null,"RHP06"]
[null,"RHP07",2016,7,"PER",5,0,5,null,null,null,null,null,null,null,"RHP07"]
[null,"RHP08",2016,7,"PER",2,0,2,null,null,null,null,null,null,null,"RHP08"]
[null,"RHP09",2016,7,"PER",2,0,2,null,null,null,null,null,null,null,"RHP09"]
[null,"RHP10",2016,7,"PER",2,0,2,null,null,null,null,null,null,null,"RHP10"]
[null,"RHP11",2016,7,"PER",3,0,3,null,null,null,null,null,null,null,"RHP11"]
[null,"RHP12",2016,7,"PER",2,0,2,null,null,null,null,null,null,null,"RHP12"]
[null,"RHV01",2016,8,"PER",1,0,1,null,null,null,null,null,null,null,"RHV01"]
[null,"RHV02",2016,8,"PER",3,0,3,null,null,null,null,null,null,null,"RHV02"]
[null,"RHV03",2016,8,"PER",13,0,13,null,null,null,null,null,null,null,"RHV03"]
[null,"RHV04",2016,8,"PER",1,0,1,null,null,null,null,null,null,null,"RHV04"]
[null,"RHA01",2016,8,"PER",1,0,1,null,null,null,null,null,null,null,"RHA01"]
[null,"RHA02",2016,8,"PER",1,0,1,null,null,null,null,null,null,null,"RHA02"]
[null,"RHA03",2016,8,"PER",1,0,1,null,null,null,null,null,null,null,"RHA03"]
[null,"RHA04",2016,8,"PER",2,0,2,null,null,null,null,null,null,null,"RHA04"]
[null,"RHC01",2016,8,"PER",1,0,1,null,null,null,null,null,null,null,"RHC01"]
[null,"RHC02",2016,8,"PER",4,0,4,null,null,null,null,null,null,null,"RHC02"]
[null,"RHC03",2016,8,"PER",0,0,0,null,null,null,null,null,null,null,"RHC03"]
[null,"RHP01",2016,8,"PER",1,0,1,null,null,null,null,null,null,null,"RHP01"]
[null,"RHP02",2016,8,"PER",1,0,1,null,null,null,null,null,null,null,"RHP02"]
[null,"RHP03",2016,8,"PER",1,0,1,null,null,null,null,null,null,null,"RHP03"]
[null,"RHP04",2016,8,"PER",1,0,1,null,null,null,null,null,null,null,"RHP04"]
[null,"RHP05",2016,8,"PER",0,0,0,null,null,null,null,null,null,null,"RHP05"]
[null,"RHP06",2016,8,"PER",3,0,3,null,null,null,null,null,null,null,"RHP06"]
[null,"RHP07",2016,8,"PER",5,0,5,null,null,null,null,null,null,null,"RHP07"]
[null,"RHP08",2016,8,"PER",2,0,2,null,null,null,null,null,null,null,"RHP08"]
[null,"RHP09",2016,8,"PER",2,0,2,null,null,null,null,null,null,null,"RHP09"]
[null,"RHP10",2016,8,"PER",2,0,2,null,null,null,null,null,null,null,"RHP10"]
[null,"RHP11",2016,8,"PER",3,0,3,null,null,null,null,null,null,null,"RHP11"]
[null,"RHP12",2016,8,"PER",2,0,2,null,null,null,null,null,null,null,"RHP12"]
[null,"RHV01",2016,9,"PER",1,0,1,null,null,null,null,null,null,null,"RHV01"]
[null,"RHV02",2016,9,"PER",3,0,3,null,null,null,null,null,null,null,"RHV02"]
[null,"RHV03",2016,9,"PER",13,0,13,null,null,null,null,null,null,null,"RHV03"]
[null,"RHV04",2016,9,"PER",1,0,1,null,null,null,null,null,null,null,"RHV04"]
[null,"RHA01",2016,9,"PER",1,0,1,null,null,null,null,null,null,null,"RHA01"]
[null,"RHA02",2016,9,"PER",1,0,1,null,null,null,null,null,null,null,"RHA02"]
[null,"RHA03",2016,9,"PER",1,0,1,null,null,null,null,null,null,null,"RHA03"]
[null,"RHA04",2016,9,"PER",2,0,2,null,null,null,null,null,null,null,"RHA04"]
[null,"RHC01",2016,9,"PER",1,0,1,null,null,null,null,null,null,null,"RHC01"]
[null,{"$f":"P195","v":"RHC02"},2016,9,"PER",4,0,4,null,null,null,null,null,null,null,"RHC02"]
[null,"RHC03",2016,9,"PER",0,0,0,null,null,null,null,null,null,null,"RHC03"]
[null,"RHP01",2016,9,"PER",1,0,1,null,null,null,null,null,null,null,"RHP01"]
[null,"RHP02",2016,9,"PER",1,0,1,null,null,null,null,null,null,null,"RHP02"]
[null,"RHP03",2016,9,"PER",1,0,1,null,null,null,null,null,null,null,"RHP03"]
[null,"RHP04",2016,9,"PER",1,0,1,null,null,null,null,null,null,null,"RHP04"]
[null,"RHP05",2016,9,"PER",0,0,0,null,null,null,null,null,null,null,"RHP05"]
[null,"RHP06",2016,9,"PER",3,0,3,null,null,null,null,null,null,null,"RHP06"]
[null,"RHP07",2016,9,"PER",5,0,5,null,null,null,null,null,null,null,"RHP07"]
[null,"RHP08",2016,9,"PER",2,0,2,null,null,null,null,null,null,null,"RHP08"]
[null,"RHP09",2016,9,"PER",2,0,2,null,null,null,null,null,null,null,"RHP09"]
[null,"RHP10",2016,9,"PER",2,0,2,null,null,null,null,null,null,null,"RHP10"]
[null,"RHP11",2016,9,"PER",3,0,3,null,null,null,null,null,null,null,"RHP11"]
[null,"RHP12",2016,9,"PER",2,0,2,null,null,null,null,null,null,null,"RHP12"]
[" ","RHV01"," "," "," "," "," "," ",null,null,null,null,null,null,null,"RHV01"]
[" ","RHV02"," "," "," "," "," "," ",null,null,null,null,null,null,null,"RHV02"]
[" ","RHV03"," "," "," "," "," "," ",null,null,null,null,null,null,null,"RHV03"]
[" ","RHV04"," "," "," "," "," "," ",null,null,null,null,null,null,null,"RHV04"]
[" ","RHA01"," "," "," "," "," "," ",null,null,null,null,null,null,null,"RHA01"]
[" ","RHA02"," "," "," "," "," "," ",null,null,null,null,null,null,null,"RHA02"]
[" ","RHA03"," "," "," "," "," "," ",null,null,null,null,null,null,null,"RHA03"]
[" ","RHA04"," "," "," "," "," "," ",null,null,null,null,null,null,null,"RHA04"]
[" ","RHC01"," "," "," "," "," "," ",null,null,null,null,null,null,null,"RHC01"]
[" ","RHC02"," "," "," "," "," "," ",null,null,null,null,null,null,null,"RHC02"]
[" ","RHC03"," "," "," "," "," "," ",null,null,null,null,null,null,null,"RHC03"]
[" ","RHP01"," "," "," "," "," "," ",null,null,null,null,null,null,null,"RHP01"]
[" ","RHP02"," "," "," "," "," "," ",null,null,null,null,null,null,null,"RHP02"]
[" ","RHP03"," "," "," "," "," "," ",null,null,null,null,null,null,null,"RHP03"]
[" ","RHP04"," "," "," "," "," "," ",null,null,null,null,null,null,null,"RHP04"]
[" ","RHP05"," "," "," "," "," "," ",null,null,null,null,null,null,null,"RHP05"]
[" ","RHP06"," "," "," "," "," "," ",null,null,null,null,null,null,null,"RHP06"]
[" ","RHP07"," "," "," "," "," "," ",null,null,null,null,null,null,null,"RHP07"]
[" ","RHP08"," "," "," "," "," "," ",null,null,null,null,null,null,null,"RHP08"]
[" ","RHP09"," "," "," "," "," "," ",null,null,null,null,null,null,null,"RHP09"]
[" ","RHP10"," "," "," "," "," "," ",null,null,null,null,null,null,null,"RHP10"]
[" ","RHP11"," "," "," "," "," "," ",null,null,null,null,null,null,null,"RHP11"]
[" ","RHP12"," "," "," "," "," "," ",null,null,null,null,null,null,null,"RHP12"]
[" ","RHV01"," "," "," "," "," "," ",null,null,null,null,null,null,null,"RHV01"]
[" ","RHV02"," "," "," "," "," "," ",null,null,null,null,null,null,null,"RHV02"]
[" ","RHV03"," "," "," "," "," "," ",null,null,null,null,null,null,null,"RHV03"]
[" ","RHV04"," "," "," "," "," "," ",null,null,null,null,null,null,null,"RHV04"]
[" ","RHA01"," "," "," "," "," "," ",null,null,null,null,null,null,null,"RHA01"]
[" ","RHA02"," "," "," "," "," "," ",null,null,null,null,null,null,null,"RHA02"]
[" ","RHA03"," "," "," "," "," "," ",null,null,null,null,null,null,null,"RHA03"]
[" ","RHA04"," "," "," "," "," "," ",null,null,null,null,null,null,null,"RHA04"]
[" ","RHC01"," "," "," "," "," "," ",null,null,null,null,null,null,null,"RHC01"]
[" ","RHC02"," "," "," "," "," "," ",null,null,null,null,null,null,null,"RHC02"]
[" ","RHC03"," "," "," "," "," "," ",null,null,null,null,null,null,null,"RHC03"]
[" ","RHP01"," "," "," "," "," "," ",null,null,null,null,null,null,null,"RHP01"]
[" ","RHP02"," "," "," "," "," "," ",null,null,null,null,null,null,null,"RHP02"]
[" ","RHP03"," "," "," "," "," "," ",null,null,null,null,null,null,null,"RHP03"]
[" ","RHP04"," "," "," "," "," "," ",null,null,null,null,null,null,null,"RHP04"]
[" ","RHP05"," "," "," "," "," "," ",null,null,null,null,null,null,null,"RHP05"]
[" ","RHP06"," "," "," "," "," "," ",null,null,null,null,null,null,null,"RHP06"]
[" ","RHP07"," "," "," "," "," "," ",null,null,null,null,null,null,null,"RHP07"]
[" ","RHP08"," "," "," "," "," "," ",null,null,null,null,null,null,null,"RHP08"]
[" ","RHP09"," "," "," "," "," "," ",null,null,null,null,null,null,null,"RHP09"]
[" ","RHP10"," "," "," "," "," "," ",null,null,null,null,null,null,null,"RHP10"]
[" ","RHP11"," "," "," "," "," "," ",null,null,null,null,null,null,null,"RHP11"]
[" ","RHP12"," "," "," "," "," "," ",null,null,null,null,null,null,null,"RHP12"]
[" ","RHV01"," "," "," "," "," "," ",null,null,null,null,null,null,null,"RHV01"]
[" ","RHV02"," "," "," "," "," "," ",null,null,null,null,null,null,null,"RHV02"]
[" ","RHV03"," "," "," "," "," "," ",null,null,null,null,null,null,null,"RHV03"]
[" ","RHV04"," "," "," "," "," "," ",null,null,null,null,null,null,null,"RHV04"]
[" ",{"$f":"P259","v":"RHA01"}," "," "," "," "," "," ",null,null,null,null,null,null,null,"RHA01"]
[" ","RHA02"," "," "," "," "," "," ",null,null,null,null,null,null,null,"RHA02"]
[" ","RHA03"," "," "," "," "," "," ",null,null,null,null,null,null,null,"RHA03"]
[" ","RHA04"," "," "," "," "," "," ",null,null,null,null,null,null,null,"RHA04"]
[" ","RHC01"," "," "," "," "," "," ",null,null,null,null,null,null,null,"RHC01"]
[" ","RHC02"," "," "," "," "," "," ",null,null,null,null,null,null,null,"RHC02"]
[" ","RHC03"," "," "," "," "," "," ",null,null,null,null,null,null,null,"RHC03"]
[" ","RHP01"," "," "," "," "," "," ",null,null,null,null,null,null,null,"RHP01"]
[" ","RHP02"," "," "," "," "," "," ",null,null,null,null,null,null,null,"RHP02"]
[" ","RHP03"," "," "," "," "," "," ",null,null,null,null,null,null,null,"RHP03"]
[" ","RHP04"," "," "," "," "," "," ",null,null,null,null,null,null,null,"RHP04"]
[" ","RHP05"," "," "," "," "," "," ",null,null,null,null,null,null,null,"RHP05"]
[" ","RHP06"," "," "," "," "," "," ",null,null,null,null,null,null,null,"RHP06"]
[" ","RHP07"," "," "," "," "," "," ",null,null,null,null,null,null,null,"RHP07"]
[" ","RHP08"," "," "," "," "," "," ",null,null,null,null,null,null,null,"RHP08"]
[" ","RHP09"," "," "," "," "," "," ",null,null,null,null,null,null,null,"RHP09"]
[" ","RHP10"," "," "," "," "," "," ",null,null,null,null,null,null,null,"RHP10"]
[" ","RHP11"," "," "," "," "," "," ",null,null,null,null,null,null,null,"RHP11"]
[" ","RHP12"," "," "," "," "," "," ",null,null,null,null,null,null,null,"RHP12"]

{"sheet":"VARIABLES_INVENTARIOS","index":1,"n_rows":49,"n_cols":14,"rows_kept":49,"cut":false,"hidden":true,"merged":[]}
["ID_DEALER_CODE","ID_ACCOUNT","YEAR","MONTH","ID_STATISTIC","STATISTIC_AMOUNT"]
[null,{"$f":"N2","v":"IN001"},2016,1,"UNT",43,null,null,null,null,null,null,null,"IN001"]
[null,{"$f":"N3","v":"IN002"},2016,1,"UNT",75,null,null,null,null,null,null,null,"IN002"]
[null,"IN003",2016,1,"UNT",47,null,null,null,null,null,null,null,"IN003"]
[null,"IN004",2016,1,"UNT",64,null,null,null,null,null,null,null,"IN004"]
[null,"IN001",2016,2,"UNT",64,null,null,null,null,null,null,null,"IN001"]
[null,"IN002",2016,2,"UNT",63,null,null,null,null,null,null,null,"IN002"]
[null,"IN003",2016,2,"UNT",25,null,null,null,null,null,null,null,"IN003"]
[null,"IN004",2016,2,"UNT",55,null,null,null,null,null,null,null,"IN004"]
[null,"IN001",2016,3,"UNT",55,null,null,null,null,null,null,null,"IN001"]
[null,"IN002",2016,3,"UNT",109,null,null,null,null,null,null,null,"IN002"]
[null,"IN003",2016,3,"UNT",25,null,null,null,null,null,null,null,"IN003"]
[null,"IN004",2016,3,"UNT",71,null,null,null,null,null,null,null,"IN004"]
[null,"IN001",2016,4,"UNT",71,null,null,null,null,null,null,null,"IN001"]
[null,"IN002",2016,4,"UNT",107,null,null,null,null,null,null,null,"IN002"]
[null,"IN003",2016,4,"UNT",22,null,null,null,null,null,null,null,"IN003"]
[null,"IN004",2016,4,"UNT",101,null,null,null,null,null,null,null,"IN004"]
[null,"IN001",2016,5,"UNT",101,null,null,null,null,null,null,null,"IN001"]
[null,"IN002",2016,5,"UNT",104,null,null,null,null,null,null,null,"IN002"]
[null,"IN003",2016,5,"UNT",0,null,null,null,null,null,null,null,"IN003"]
[null,"IN004",2016,5,"UNT",106,null,null,null,null,null,null,null,"IN004"]
[null,"IN001",2016,6,"UNT",106,null,null,null,null,null,null,null,"IN001"]
[null,"IN002",2016,6,"UNT",96,null,null,null,null,null,null,null,"IN002"]
[null,"IN003",2016,6,"UNT",28,null,null,null,null,null,null,null,"IN003"]
[null,"IN004",2016,6,"UNT",133,null,null,null,null,null,null,null,"IN004"]
[null,"IN001",2016,7,"UNT",133,null,null,null,null,null,null,null,"IN001"]
[null,"IN002",2016,7,"UNT",131,null,null,null,null,null,null,null,"IN002"]
[null,"IN003",2016,7,"UNT",34,null,null,null,null,null,null,null,"IN003"]
[null,"IN004",2016,7,"UNT",283,null,null,null,null,null,null,null,"IN004"]
[null,"IN001",2016,8,"UNT",283,null,null,null,null,null,null,null,"IN001"]
[null,"IN002",2016,8,"UNT",108,null,null,null,null,null,null,null,"IN002"]
[null,"IN003",2016,8,"UNT",18,null,null,null,null,null,null,null,"IN003"]
[null,"IN004",2016,8,"UNT",409,null,null,null,null,null,null,null,"IN004"]
[null,"IN001",2016,9,"UNT",409,null,null,null,null,null,null,null,"IN001"]
[null,"IN002",2016,9,"UNT",116,null,null,null,null,null,null,null,"IN002"]
[null,"IN003",2016,9,"UNT",34,null,null,null,null,null,null,null,"IN003"]
[null,"IN004",2016,9,"UNT",559,null,null,null,null,null,null,null,"IN004"]
[null,"IN001",null,null,null,null,null,null,null,null,null,null,null,"IN001"]
[null,"IN002",null,null,null,null,null,null,null,null,null,null,null,"IN002"]
[null,"IN003",null,null,null,null,null,null,null,null,null,null,null,"IN003"]
[null,"IN004",null,null,null,null,null,null,null,null,null,null,null,"IN004"]
[null,"IN001",null,null,null,null,null,null,null,null,null,null,null,"IN001"]
[null,"IN002",null,null,null,null,null,null,null,null,null,null,null,"IN002"]
[null,"IN003",null,null,null,null,null,null,null,null,null,null,null,"IN003"]
[null,"IN004",null,null,null,null,null,null,null,null,null,null,null,"IN004"]
[null,"IN001",null,null,null,null,null,null,null,null,null,null,null,"IN001"]
[null,"IN002",null,null,null,null,null,null,null,null,null,null,null,"IN002"]
[null,"IN003",null,null,null,null,null,null,null,null,null,null,null,"IN003"]
[null,"IN004",null,null,null,null,null,null,null,null,null,null,null,"IN004"]

{"sheet":"VARIABLES_AUTOS_NUEVOS","index":2,"n_rows":277,"n_cols":14,"rows_kept":277,"cut":false,"hidden":true,"merged":[]}
["ID_DEALER_CODE","ID_ACCOUNT","YEAR","MONTH","CARS_SOLD","ID_CURRENCY","SALES","COST"]
[null,{"$f":"N2","v":"CAMRY"},2016,1,0,"MXN",0,0,null,null,null,null,null,"CAMRY"]
[null,{"$f":"N3","v":"COROLLA"},2016,1,7,"MXN",1652868.02,1473884.3,null,null,null,null,null,"COROLLA"]
[null,"MATRIX",2016,1,0,"MXN",0,0,null,null,null,null,null,"MATRIX"]
[null,"PRIUS",2016,1,1,"MXN",341551.72,318751.26,null,null,null,null,null,"PRIUS"]
[null,"SIENNA",2016,1,2,"MXN",973474.65,862474.65,null,null,null,null,null,"SIENNA"]
[null,"LAND CRUISER",2016,1,0,"MXN",0,0,null,null,null,null,null,"LAND CRUISER"]
[null,"RAV4",2016,1,9,"MXN",3066982.52,2689702.82,null,null,null,null,null,"RAV4"]
[null,"YARIS",2016,1,8,"MXN",1433017.25,1345491.09,null,null,null,null,null,"YARIS"]
[null,"HILUX-IMV",2016,1,20,"MXN",4933625.57,4565691.6500000004,null,null,null,null,null,"HILUX-IMV"]
[null,"HIACE",2016,1,8,"MXN",2465627.92,2229403.98,null,null,null,null,null,"HIACE"]
[null,"TACOMA",2016,1,5,"MXN",1927422.02,1710364.38,null,null,null,null,null,"TACOMA"]
[null,"AVANZA",2016,1,7,"MXN",1314482.76,1203838.8600000001,null,null,null,null,null,"AVANZA"]
[null,"TUNDRA",2016,1,0,"MXN",0,0,null,null,null,null,null,"TUNDRA"]
[null,"HIGHLANDER",2016,1,3,"MXN",1331756.1299999999,1198234.5900000001,null,null,null,null,null,"HIGHLANDER"]
[null,"FJ CRUISER",2016,1,0,"MXN",0,0,null,null,null,null,null,"FJ CRUISER"]
[null,"SEQUOIA",2016,1,0,"MXN",0,0,null,null,null,null,null,"SEQUOIA"]
[null,"Yaris (Modelo Azteca)",2016,1,0,"MXN",0,0,null,null,null,null,null,"Yaris (Modelo Azteca)"]
[null,0,2016,1,0,"MXN",0,0]
[null,0,2016,1,0,"MXN",0,0]
[null,"COMONUEVOS",2016,1,6,"MXN",1509804.17,1165881,null,null,null,null,null,"COMONUEVOS"]
[null,"USADOS TOYOTA",2016,1,0,"MXN",0,0,null,null,null,null,null,"USADOS TOYOTA"]
[null,"USADOS OTROS",2016,1,10,"MXN",1467206.9,1270593,null,null,null,null,null,"USADOS OTROS"]
[null,"INTERCAMBIOS ",2016,1,31,"MXN",7244584.7999999998,7184688.1200000001,null,null,null,null,null,"INTERCAMBIOS "]
[null,"CAMRY",2016,2,2,"MXN",590166.16,521678.14,null,null,null,null,null,"CAMRY"]
[null,"COROLLA",2016,2,9,"MXN",2146849.44,1950721.98,null,null,null,null,null,"COROLLA"]
[null,"MATRIX",2016,2,0,"MXN",0,0,null,null,null,null,null,"MATRIX"]
[null,"PRIUS",2016,2,2,"MXN",648620.68000000005,637228.31999999995,null,null,null,null,null,"PRIUS"]
[null,"SIENNA",2016,2,2,"MXN",787201.56,725112.82,null,null,null,null,null,"SIENNA"]
[null,"LAND CRUISER",2016,2,0,"MXN",0,0,null,null,null,null,null,"LAND CRUISER"]
[null,"RAV4",2016,2,2,"MXN",2677399.04,2353708.73,null,null,null,null,null,"RAV4"]
[null,"YARIS",2016,2,16,"MXN",3010431.07,2760403.56,null,null,null,null,null,"YARIS"]
[null,"HILUX-IMV",2016,2,7,"MXN",1805911.33,1697031.19,null,null,null,null,null,"HILUX-IMV"]
[null,"HIACE",2016,2,8,"MXN",2795176.85,2552197.85,null,null,null,null,null,"HIACE"]
[null,"TACOMA",2016,2,0,"MXN",0,0,null,null,null,null,null,"TACOMA"]
[null,"AVANZA",2016,2,7,"MXN",1308534.48,1209377.74,null,null,null,null,null,"AVANZA"]
[null,"TUNDRA",2016,2,0,"MXN",0,0,null,null,null,null,null,"TUNDRA"]
[null,"HIGHLANDER",2016,2,2,"MXN",927885.92,840032.94,null,null,null,null,null,"HIGHLANDER"]
[null,"FJ CRUISER",2016,2,0,"MXN",0,0,null,null,null,null,null,"FJ CRUISER"]
[null,"SEQUOIA",2016,2,1,"MXN",627515.02,557644.28,null,null,null,null,null,"SEQUOIA"]
[null,"Yaris (Modelo Azteca)",2016,2,0,"MXN",0,0,null,null,null,null,null,"Yaris (Modelo Azteca)"]
[null,0,2016,2,0,"MXN",0,0]
[null,0,2016,2,0,"MXN",0,0]
[null,"COMONUEVOS",2016,2,6,"MXN",1405500,1203244,null,null,null,null,null,"COMONUEVOS"]
[null,"USADOS TOYOTA",2016,2,0,"MXN",0,0,null,null,null,null,null,"USADOS TOYOTA"]
[null,"USADOS OTROS",2016,2,10,"MXN",1100103.44,964159.59,null,null,null,null,null,"USADOS OTROS"]
[null,"INTERCAMBIOS ",2016,2,39,"MXN",8181529.3600000003,8169825.8700000001,null,null,null,null,null,"INTERCAMBIOS "]
[null,"CAMRY",2016,3,4,"MXN",1277635.6299999999,1140245.24,null,null,null,null,null,"CAMRY"]
[null,"COROLLA",2016,3,10,"MXN",2258161.33,2074003.97,null,null,null,null,null,"COROLLA"]
[null,"MATRIX",2016,3,0,"MXN",0,0,null,null,null,null,null,"MATRIX"]
[null,"PRIUS",2016,3,4,"MXN",1157329.75,1104329.75,null,null,null,null,null,"PRIUS"]
[null,"SIENNA",2016,3,4,"MXN",2074752.08,1854810.32,null,null,null,null,null,"SIENNA"]
[null,"LAND CRUISER",2016,3,0,"MXN",0,0,null,null,null,null,null,"LAND CRUISER"]
[null,"RAV4",2016,3,8,"MXN",2783166.15,2470431.36,null,null,null,null,null,"RAV4"]
[null,"YARIS",2016,3,12,"MXN",2180775.87,2018925.27,null,null,null,null,null,"YARIS"]
[null,"HILUX-IMV",2016,3,24,"MXN",5834210.1900000004,5384408.8600000003,null,null,null,null,null,"HILUX-IMV"]
[null,"HIACE",2016,3,4,"MXN",1436216.62,1282335.22,null,null,null,null,null,"HIACE"]
[null,"TACOMA",2016,3,5,"MXN",1976436.77,1747787.22,null,null,null,null,null,"TACOMA"]
[null,"AVANZA",2016,3,10,"MXN",1829920.68,1718182.67,null,null,null,null,null,"AVANZA"]
[null,"TUNDRA",2016,3,0,"MXN",0,0,null,null,null,null,null,"TUNDRA"]
[null,"HIGHLANDER",2016,3,3,"MXN",1404796.75,1247485.8799999999,null,null,null,null,null,"HIGHLANDER"]
[null,"FJ CRUISER",2016,3,0,"MXN",0,0,null,null,null,null,null,"FJ CRUISER"]
[null,"SEQUOIA",2016,3,0,"MXN",0,0,null,null,null,null,null,"SEQUOIA"]
[null,"Yaris (Modelo Azteca)",2016,3,0,"MXN",0,0,null,null,null,null,null,"Yaris (Modelo Azteca)"]
[null,0,2016,3,0,"MXN",0,0]
[null,0,2016,3,0,"MXN",0,0]
[null,{"$f":"N67","v":"COMONUEVOS"},2016,3,7,"MXN",2146312.92,1792608.5,null,null,null,null,null,"COMONUEVOS"]
[null,"USADOS TOYOTA",2016,3,0,"MXN",0,0,null,null,null,null,null,"USADOS TOYOTA"]
[null,"USADOS OTROS",2016,3,10,"MXN",1437622.4,1217586.21,null,null,null,null,null,"USADOS OTROS"]
[null,"INTERCAMBIOS ",2016,3,30,"MXN",7174204.25,7165396.4800000004,null,null,null,null,null,"INTERCAMBIOS "]
[null,"CAMRY",2016,4,5,"MXN",1521405.71,1343929.81,null,null,null,null,null,"CAMRY"]
[null,"COROLLA",2016,4,11,"MXN",2594658.15,2306439.21,null,null,null,null,null,"COROLLA"]
[null,"MATRIX",2016,4,0,"MXN",0,0,null,null,null,null,null,"MATRIX"]
[null,"PRIUS",2016,4,2,"MXN",539396.55000000005,564069.77,null,null,null,null,null,"PRIUS"]
[null,"SIENNA",2016,4,5,"MXN",2431750.85,2178089.0499999998,null,null,null,null,null,"SIENNA"]
[null,"LAND CRUISER",2016,4,0,"MXN",0,0,null,null,null,null,null,"LAND CRUISER"]
[null,"RAV4",2016,4,9,"MXN",2960298.68,2643750.77,null,null,null,null,null,"RAV4"]
[null,"YARIS",2016,4,18,"MXN",3287844.82,3008605.26,null,null,null,null,null,"YARIS"]
[null,"HILUX-IMV",2016,4,8,"MXN",1970653.54,1822150.67,null,null,null,null,null,"HILUX-IMV"]
[null,"HIACE",2016,4,4,"MXN",1463503,1301256.5,null,null,null,null,null,"HIACE"]
[null,"TACOMA",2016,4,1,"MXN",416009.85,368933.53,null,null,null,null,null,"TACOMA"]
[null,"AVANZA",2016,4,4,"MXN",740775.85,665316.17000000004,null,null,null,null,null,"AVANZA"]
[null,"TUNDRA",2016,4,0,"MXN",0,0,null,null,null,null,null,"TUNDRA"]
[null,"HIGHLANDER",2016,4,2,"MXN",969294.7,861912.54,null,null,null,null,null,"HIGHLANDER"]
[null,"FJ CRUISER",2016,4,0,"MXN",0,0,null,null,null,null,null,"FJ CRUISER"]
[null,"SEQUOIA",2016,4,0,"MXN",0,0,null,null,null,null,null,"SEQUOIA"]
[null,"Yaris (Modelo Azteca)",2016,4,null,"MXN",0,0,null,null,null,null,null,"Yaris (Modelo Azteca)"]
[null,0,2016,4,0,"MXN",0,0]
[null,0,2016,4,0,"MXN",0,0]
[null,"COMONUEVOS",2016,4,6,"MXN",1420756.29,1093000,null,null,null,null,null,"COMONUEVOS"]
[null,"USADOS TOYOTA",2016,4,0,"MXN",0,0,null,null,null,null,null,"USADOS TOYOTA"]
[null,"USADOS OTROS",2016,4,8,"MXN",1138107.76,1128097.3799999999,null,null,null,null,null,"USADOS OTROS"]
[null,"INTERCAMBIOS ",2016,4,30,"MXN",6735016.1200000001,6722766.8899999997,null,null,null,null,null,"INTERCAMBIOS "]
[null,"CAMRY",2016,5,1,"MXN",285977.84999999998,256082.63,null,null,null,null,null,"CAMRY"]
[null,"COROLLA",2016,5,10,"MXN",2418156.81,2152997.5,null,null,null,null,null,"COROLLA"]
[null,"MATRIX",2016,5,0,"MXN",0,0,null,null,null,null,null,"MATRIX"]
[null,"PRIUS",2016,5,2,"MXN",689137.94,613496.81999999995,null,null,null,null,null,"PRIUS"]
[null,"SIENNA",2016,5,4,"MXN",1615173.9,1528197.26,null,null,null,null,null,"SIENNA"]
[null,"LAND CRUISER",2016,5,0,"MXN",0,0,null,null,null,null,null,"LAND CRUISER"]
[null,"RAV4",2016,5,9,"MXN",3114301.62,2736319.84,null,null,null,null,null,"RAV4"]
[null,"YARIS",2016,5,12,"MXN",2218620.69,2030933.08,null,null,null,null,null,"YARIS"]
[null,"HILUX-IMV",2016,5,18,"MXN",4515169.0999999996,4172634.57,null,null,null,null,null,"HILUX-IMV"]
[null,"HIACE",2016,5,4,"MXN",1477670.89,1319386.06,null,null,null,null,null,"HIACE"]
[null,"TACOMA",2016,5,4,"MXN",1633497.57,1449717.27,null,null,null,null,null,"TACOMA"]
[null,"AVANZA",2016,5,7,"MXN",1304468.98,1188539.23,null,null,null,null,null,"AVANZA"]
[null,"TUNDRA",2016,5,1,"MXN",601314,532001,null,null,null,null,null,"TUNDRA"]
[null,"HIGHLANDER",2016,5,2,"MXN",913002.34,812624.05,null,null,null,null,null,"HIGHLANDER"]
[null,"FJ CRUISER",2016,5,0,"MXN",0,0,null,null,null,null,null,"FJ CRUISER"]
[null,"SEQUOIA",2016,5,0,"MXN",0,0,null,null,null,null,null,"SEQUOIA"]
[null,"Yaris (Modelo Azteca)",2016,5,0,"MXN",0,0,null,null,null,null,null,"Yaris (Modelo Azteca)"]
[null,0,2016,5,0,"MXN",0,0]
[null,0,2016,5,0,"MXN",0,0]
[null,"COMONUEVOS",2016,5,0,"MXN",0,0,null,null,null,null,null,"COMONUEVOS"]
[null,"USADOS TOYOTA",2016,5,3,"MXN",606675.47,591127.28999999992,null,null,null,null,null,"USADOS TOYOTA"]
[null,"USADOS OTROS",2016,5,13,"MXN",2093037.93,1811372.42,null,null,null,null,null,"USADOS OTROS"]
[null,"INTERCAMBIOS ",2016,5,25,"MXN",6513483.4199999999,6479597.8099999996,null,null,null,null,null,"INTERCAMBIOS "]
[null,"CAMRY",2016,6,1,"MXN",266520.90000000002,239125.77,null,null,null,null,null,"CAMRY"]
[null,"COROLLA",2016,6,16,"MXN",3999349.36,3581014.85,null,null,null,null,null,"COROLLA"]
[null,"MATRIX",2016,6,0,"MXN",0,0,null,null,null,null,null,"MATRIX"]
[null,"PRIUS",2016,6,7,"MXN",2124310.36,1946550.27,null,null,null,null,null,"PRIUS"]
[null,"SIENNA",2016,6,3,"MXN",1323660.5,1205482.1200000001,null,null,null,null,null,"SIENNA"]
[null,"LAND CRUISER",2016,6,0,"MXN",0,0,null,null,null,null,null,"LAND CRUISER"]
[null,"RAV4",2016,6,12,"MXN",4041934.94,3569240.62,null,null,null,null,null,"RAV4"]
[null,"YARIS",2016,6,9,"MXN",1656724.16,1540652.53,null,null,null,null,null,"YARIS"]
[null,"HILUX-IMV",2016,6,14,"MXN",3499014.76,3301467.72,null,null,null,null,null,"HILUX-IMV"]
[null,"HIACE",2016,6,4,"MXN",1482393.52,1322565.8799999999,null,null,null,null,null,"HIACE"]
[null,"TACOMA",2016,6,2,"MXN",799179,708967.39,null,null,null,null,null,"TACOMA"]
[null,"AVANZA",2016,6,3,"MXN",571206.89,528980.92000000004,null,null,null,null,null,"AVANZA"]
[null,"TUNDRA",2016,6,0,"MXN",0,0,null,null,null,null,null,"TUNDRA"]
[null,"HIGHLANDER",2016,6,2,"MXN",847694.38,761940.24,null,null,null,null,null,"HIGHLANDER"]
[null,{"$f":"N131","v":"FJ CRUISER"},2016,6,0,"MXN",0,0,null,null,null,null,null,"FJ CRUISER"]
[null,"SEQUOIA",2016,6,0,"MXN",0,0,null,null,null,null,null,"SEQUOIA"]
[null,"Yaris (Modelo Azteca)",2016,6,0,"MXN",0,0,null,null,null,null,null,"Yaris (Modelo Azteca)"]
[null,0,2016,6,0,"MXN",0,0]
[null,0,2016,6,0,"MXN",0,0]
[null,"COMONUEVOS",2016,6,5,"MXN",1469600.11,1262859.1500000001,null,null,null,null,null,"COMONUEVOS"]
[null,"USADOS TOYOTA",2016,6,0,"MXN",0,0,null,null,null,null,null,"USADOS TOYOTA"]
[null,"USADOS OTROS",2016,6,12,"MXN",1931758.62,1680002.65,null,null,null,null,null,"USADOS OTROS"]
[null,"INTERCAMBIOS ",2016,6,24,"MXN",6328589.04,6325145.71,null,null,null,null,null,"INTERCAMBIOS "]
[null,"CAMRY",2016,7,0,"MXN",0,0,null,null,null,null,null,"CAMRY"]
[null,"COROLLA",2016,7,15,"MXN",3454377,0,null,null,null,null,null,"COROLLA"]
[null,"MATRIX",2016,7,0,"MXN",0,0,null,null,null,null,null,"MATRIX"]
[null,"PRIUS",2016,7,0,"MXN",0,0,null,null,null,null,null,"PRIUS"]
[null,"SIENNA",2016,7,0,"MXN",0,0,null,null,null,null,null,"SIENNA"]
[null,"LAND CRUISER",2016,7,0,"MXN",0,0,null,null,null,null,null,"LAND CRUISER"]
[null,"RAV4",2016,7,0,"MXN",0,0,null,null,null,null,null,"RAV4"]
[null,"YARIS",2016,7,0,"MXN",0,0,null,null,null,null,null,"YARIS"]
[null,"HILUX-IMV",2016,7,0,"MXN",0,0,null,null,null,null,null,"HILUX-IMV"]
[null,"HIACE",2016,7,0,"MXN",0,0,null,null,null,null,null,"HIACE"]
[null,"TACOMA",2016,7,0,"MXN",0,0,null,null,null,null,null,"TACOMA"]
[null,"AVANZA",2016,7,0,"MXN",0,0,null,null,null,null,null,"AVANZA"]
[null,"TUNDRA",2016,7,0,"MXN",0,0,null,null,null,null,null,"TUNDRA"]
[null,"HIGHLANDER",2016,7,0,"MXN",0,0,null,null,null,null,null,"HIGHLANDER"]
[null,"FJ CRUISER",2016,7,0,"MXN",0,0,null,null,null,null,null,"FJ CRUISER"]
[null,"SEQUOIA",2016,7,0,"MXN",0,0,null,null,null,null,null,"SEQUOIA"]
[null,"Yaris (Modelo Azteca)",2016,7,0,"MXN",0,0,null,null,null,null,null,"Yaris (Modelo Azteca)"]
[null,0,2016,7,0,"MXN",0,0]
[null,0,2016,7,0,"MXN",0,0]
[null,"COMONUEVOS",2016,7,0,"MXN",0,0,null,null,null,null,null,"COMONUEVOS"]
[null,"USADOS TOYOTA",2016,7,0,"MXN",0,0,null,null,null,null,null,"USADOS TOYOTA"]
[null,"USADOS OTROS",2016,7,0,"MXN",0,0,null,null,null,null,null,"USADOS OTROS"]
[null,"INTERCAMBIOS ",2016,7,0,"MXN",0,0,null,null,null,null,null,"INTERCAMBIOS "]
[null,"CAMRY",2016,8,0,"MXN",0,0,null,null,null,null,null,"CAMRY"]
[null,"COROLLA",2016,8,0,"MXN",0,0,null,null,null,null,null,"COROLLA"]
[null,"MATRIX",2016,8,0,"MXN",0,0,null,null,null,null,null,"MATRIX"]
[null,"PRIUS",2016,8,0,"MXN",0,0,null,null,null,null,null,"PRIUS"]
[null,"SIENNA",2016,8,0,"MXN",0,0,null,null,null,null,null,"SIENNA"]
[null,"LAND CRUISER",2016,8,0,"MXN",0,0,null,null,null,null,null,"LAND CRUISER"]
[null,"RAV4",2016,8,0,"MXN",0,0,null,null,null,null,null,"RAV4"]
[null,"YARIS",2016,8,0,"MXN",0,0,null,null,null,null,null,"YARIS"]
[null,"HILUX-IMV",2016,8,0,"MXN",0,0,null,null,null,null,null,"HILUX-IMV"]
[null,"HIACE",2016,8,0,"MXN",0,0,null,null,null,null,null,"HIACE"]
[null,"TACOMA",2016,8,0,"MXN",0,0,null,null,null,null,null,"TACOMA"]
[null,"AVANZA",2016,8,0,"MXN",0,0,null,null,null,null,null,"AVANZA"]
[null,"TUNDRA",2016,8,0,"MXN",0,0,null,null,null,null,null,"TUNDRA"]
[null,"HIGHLANDER",2016,8,0,"MXN",0,0,null,null,null,null,null,"HIGHLANDER"]
[null,"FJ CRUISER",2016,8,0,"MXN",0,0,null,null,null,null,null,"FJ CRUISER"]
[null,"SEQUOIA",2016,8,0,"MXN",0,0,null,null,null,null,null,"SEQUOIA"]
[null,"Yaris (Modelo Azteca)",2016,8,0,"MXN",0,0,null,null,null,null,null,"Yaris (Modelo Azteca)"]
[null,0,2016,8,0,"MXN",0,0]
[null,0,2016,8,0,"MXN",0,0]
[null,"COMONUEVOS",2016,8,0,"MXN",0,0,null,null,null,null,null,"COMONUEVOS"]
[null,"USADOS TOYOTA",2016,8,0,"MXN",0,0,null,null,null,null,null,"USADOS TOYOTA"]
[null,"USADOS OTROS",2016,8,0,"MXN",0,0,null,null,null,null,null,"USADOS OTROS"]
[null,"INTERCAMBIOS ",2016,8,0,"MXN",0,0,null,null,null,null,null,"INTERCAMBIOS "]
[null,"CAMRY",2016,9,0,"MXN",0,0,null,null,null,null,null,"CAMRY"]
[null,"COROLLA",2016,9,0,"MXN",0,0,null,null,null,null,null,"COROLLA"]
[null,"MATRIX",2016,9,0,"MXN",0,0,null,null,null,null,null,"MATRIX"]
[null,"PRIUS",2016,9,0,"MXN",0,0,null,null,null,null,null,"PRIUS"]
[null,"SIENNA",2016,9,0,"MXN",0,0,null,null,null,null,null,"SIENNA"]
[null,"LAND CRUISER",2016,9,0,"MXN",0,0,null,null,null,null,null,"LAND CRUISER"]
[null,"RAV4",2016,9,0,"MXN",0,0,null,null,null,null,null,"RAV4"]
[null,"YARIS",2016,9,0,"MXN",0,0,null,null,null,null,null,"YARIS"]
[null,"HILUX-IMV",2016,9,0,"MXN",0,0,null,null,null,null,null,"HILUX-IMV"]
[null,{"$f":"N195","v":"HIACE"},2016,9,0,"MXN",0,0,null,null,null,null,null,"HIACE"]
[null,"TACOMA",2016,9,0,"MXN",0,0,null,null,null,null,null,"TACOMA"]
[null,"AVANZA",2016,9,0,"MXN",0,0,null,null,null,null,null,"AVANZA"]
[null,"TUNDRA",2016,9,0,"MXN",0,0,null,null,null,null,null,"TUNDRA"]
[null,"HIGHLANDER",2016,9,0,"MXN",0,0,null,null,null,null,null,"HIGHLANDER"]
[null,"FJ CRUISER",2016,9,0,"MXN",0,0,null,null,null,null,null,"FJ CRUISER"]
[null,"SEQUOIA",2016,9,0,"MXN",0,0,null,null,null,null,null,"SEQUOIA"]
[null,"Yaris (Modelo Azteca)",2016,9,0,"MXN",0,0,null,null,null,null,null,"Yaris (Modelo Azteca)"]
[null,0,2016,9,0,"MXN",0,0]
[null,0,2016,9,0,"MXN",0,0]
[null,"COMONUEVOS",2016,9,0,"MXN",0,0,null,null,null,null,null,"COMONUEVOS"]
[null,"USADOS TOYOTA",2016,9,0,"MXN",0,0,null,null,null,null,null,"USADOS TOYOTA"]
[null,"USADOS OTROS",2016,9,0,"MXN",0,0,null,null,null,null,null,"USADOS OTROS"]
[null,"INTERCAMBIOS ",2016,9,0,"MXN",0,0,null,null,null,null,null,"INTERCAMBIOS "]
[null,"CAMRY",null,null,null,null,null,null,null,null,null,null,null,"CAMRY"]
[null,"COROLLA",null,null,null,null,null,null,null,null,null,null,null,"COROLLA"]
[null,"MATRIX",null,null,null,null,null,null,null,null,null,null,null,"MATRIX"]
[null,"PRIUS",null,null,null,null,null,null,null,null,null,null,null,"PRIUS"]
[null,"SIENNA",null,null,null,null,null,null,null,null,null,null,null,"SIENNA"]
[null,"LAND CRUISER",null,null,null,null,null,null,null,null,null,null,null,"LAND CRUISER"]
[null,"RAV4",null,null,null,null,null,null,null,null,null,null,null,"RAV4"]
[null,"YARIS",null,null,null,null,null,null,null,null,null,null,null,"YARIS"]
[null,"HILUX-IMV",null,null,null,null,null,null,null,null,null,null,null,"HILUX-IMV"]
[null,"HIACE",null,null,null,null,null,null,null,null,null,null,null,"HIACE"]
[null,"TACOMA",null,null,null,null,null,null,null,null,null,null,null,"TACOMA"]
[null,"AVANZA",null,null,null,null,null,null,null,null,null,null,null,"AVANZA"]
[null,"TUNDRA",null,null,null,null,null,null,null,null,null,null,null,"TUNDRA"]
[null,"HIGHLANDER",null,null,null,null,null,null,null,null,null,null,null,"HIGHLANDER"]
[null,"FJ CRUISER",null,null,null,null,null,null,null,null,null,null,null,"FJ CRUISER"]
[null,"SEQUOIA",null,null,null,null,null,null,null,null,null,null,null,"SEQUOIA"]
[null,"Yaris (Modelo Azteca)",null,null,null,null,null,null,null,null,null,null,null,"Yaris (Modelo Azteca)"]
[null,0]
[null,0]
[null,"COMONUEVOS",null,null,null,null,null,null,null,null,null,null,null,"COMONUEVOS"]
[null,"USADOS TOYOTA",null,null,null,null,null,null,null,null,null,null,null,"USADOS TOYOTA"]
[null,"USADOS OTROS",null,null,null,null,null,null,null,null,null,null,null,"USADOS OTROS"]
[null,"INTERCAMBIOS ",null,null,null,null,null,null,null,null,null,null,null,"INTERCAMBIOS "]
[null,"CAMRY",null,null,null,null,null,null,null,null,null,null,null,"CAMRY"]
[null,"COROLLA",null,null,null,null,null,null,null,null,null,null,null,"COROLLA"]
[null,"MATRIX",null,null,null,null,null,null,null,null,null,null,null,"MATRIX"]
[null,"PRIUS",null,null,null,null,null,null,null,null,null,null,null,"PRIUS"]
[null,"SIENNA",null,null,null,null,null,null,null,null,null,null,null,"SIENNA"]
[null,"LAND CRUISER",null,null,null,null,null,null,null,null,null,null,null,"LAND CRUISER"]
[null,"RAV4",null,null,null,null,null,null,null,null,null,null,null,"RAV4"]
[null,"YARIS",null,null,null,null,null,null,null,null,null,null,null,"YARIS"]
[null,"HILUX-IMV",null,null,null,null,null,null,null,null,null,null,null,"HILUX-IMV"]
[null,"HIACE",null,null,null,null,null,null,null,null,null,null,null,"HIACE"]
[null,"TACOMA",null,null,null,null,null,null,null,null,null,null,null,"TACOMA"]
[null,"AVANZA",null,null,null,null,null,null,null,null,null,null,null,"AVANZA"]
[null,"TUNDRA",null,null,null,null,null,null,null,null,null,null,null,"TUNDRA"]
[null,"HIGHLANDER",null,null,null,null,null,null,null,null,null,null,null,"HIGHLANDER"]
[null,"FJ CRUISER",null,null,null,null,null,null,null,null,null,null,null,"FJ CRUISER"]
[null,"SEQUOIA",null,null,null,null,null,null,null,null,null,null,null,"SEQUOIA"]
[null,"Yaris (Modelo Azteca)",null,null,null,null,null,null,null,null,null,null,null,"Yaris (Modelo Azteca)"]
[null,0]
[null,0]
[null,"COMONUEVOS",null,null,null,null,null,null,null,null,null,null,null,"COMONUEVOS"]
[null,"USADOS TOYOTA",null,null,null,null,null,null,null,null,null,null,null,"USADOS TOYOTA"]
[null,"USADOS OTROS",null,null,null,null,null,null,null,null,null,null,null,"USADOS OTROS"]
[null,"INTERCAMBIOS ",null,null,null,null,null,null,null,null,null,null,null,"INTERCAMBIOS "]
[null,"CAMRY",null,null,null,null,null,null,null,null,null,null,null,"CAMRY"]
[null,"COROLLA",null,null,null,null,null,null,null,null,null,null,null,"COROLLA"]
[null,"MATRIX",null,null,null,null,null,null,null,null,null,null,null,"MATRIX"]
[null,"PRIUS",null,null,null,null,null,null,null,null,null,null,null,"PRIUS"]
[null,{"$f":"N259","v":"SIENNA"},null,null,null,null,null,null,null,null,null,null,null,"SIENNA"]
[null,"LAND CRUISER",null,null,null,null,null,null,null,null,null,null,null,"LAND CRUISER"]
[null,"RAV4",null,null,null,null,null,null,null,null,null,null,null,"RAV4"]
[null,"YARIS",null,null,null,null,null,null,null,null,null,null,null,"YARIS"]
[null,"HILUX-IMV",null,null,null,null,null,null,null,null,null,null,null,"HILUX-IMV"]
[null,"HIACE",null,null,null,null,null,null,null,null,null,null,null,"HIACE"]
[null,"TACOMA",null,null,null,null,null,null,null,null,null,null,null,"TACOMA"]
[null,"AVANZA",null,null,null,null,null,null,null,null,null,null,null,"AVANZA"]
[null,"TUNDRA",null,null,null,null,null,null,null,null,null,null,null,"TUNDRA"]
[null,"HIGHLANDER",null,null,null,null,null,null,null,null,null,null,null,"HIGHLANDER"]
[null,"FJ CRUISER",null,null,null,null,null,null,null,null,null,null,null,"FJ CRUISER"]
[null,"SEQUOIA",null,null,null,null,null,null,null,null,null,null,null,"SEQUOIA"]
[null,"Yaris (Modelo Azteca)",null,null,null,null,null,null,null,null,null,null,null,"Yaris (Modelo Azteca)"]
[null,0]
[null,0]
[null,"COMONUEVOS",null,null,null,null,null,null,null,null,null,null,null,"COMONUEVOS"]
[null,"USADOS TOYOTA",null,null,null,null,null,null,null,null,null,null,null,"USADOS TOYOTA"]
[null,"USADOS OTROS",null,null,null,null,null,null,null,null,null,null,null,"USADOS OTROS"]
[null,"INTERCAMBIOS ",null,null,null,null,null,null,null,null,null,null,null,"INTERCAMBIOS "]

{"sheet":"VARIABLES_SERVICIO_MONTOS","index":3,"n_rows":133,"n_cols":14,"rows_kept":133,"cut":false,"hidden":true,"merged":[]}
["ID_DEALER_CODE","ID_ACCOUNT","YEAR","MONTH","ID_CURRENCY","AMOUNT"]
[null,{"$f":"N2","v":"SER101"},2016,1,"MXN",543608.81000000006,null,null,null,null,null,null,null,"SER101"]
[null,{"$f":"N3","v":"SER102"},2016,1,"MXN",26393.7,null,null,null,null,null,null,null,"SER102"]
[null,"SER103",2016,1,"MXN",11884.5,null,null,null,null,null,null,null,"SER103"]
[null,"SER104",2016,1,"MXN",4702.5,null,null,null,null,null,null,null,"SER104"]
[null,"SER105",2016,1,"MXN",6858.8,null,null,null,null,null,null,null,"SER105"]
[null,"HYP101",2016,1,"MXN",61269.88,null,null,null,null,null,null,null,"HYP101"]
[null,"REF101",2016,1,"MXN",547780.15999999992,null,null,null,null,null,null,null,"REF101"]
[null,"REF102",2016,1,"MXN",81955.350000000006,null,null,null,null,null,null,null,"REF102"]
[null,"REF103",2016,1,"MXN",213957.79,null,null,null,null,null,null,null,"REF103"]
[null,"REF104",2016,1,"MXN",75824.72,null,null,null,null,null,null,null,"REF104"]
[null,"REF105",2016,1,"MXN",357636.6,null,null,null,null,null,null,null,"REF105"]
[null,"SER101",2016,2,"MXN",483452.52,null,null,null,null,null,null,null,"SER101"]
[null,"SER102",2016,2,"MXN",28017.200000000001,null,null,null,null,null,null,null,"SER102"]
[null,"SER103",2016,2,"MXN",11312.1,null,null,null,null,null,null,null,"SER103"]
[null,"SER104",2016,2,"MXN",5940,null,null,null,null,null,null,null,"SER104"]
[null,"SER105",2016,2,"MXN",10525.77,null,null,null,null,null,null,null,"SER105"]
[null,"HYP101",2016,2,"MXN",94314.84,null,null,null,null,null,null,null,"HYP101"]
[null,"REF101",2016,2,"MXN",575305.93999999994,null,null,null,null,null,null,null,"REF101"]
[null,"REF102",2016,2,"MXN",114272.19,null,null,null,null,null,null,null,"REF102"]
[null,"REF103",2016,2,"MXN",200046.39,null,null,null,null,null,null,null,"REF103"]
[null,"REF104",2016,2,"MXN",283192.86,null,null,null,null,null,null,null,"REF104"]
[null,"REF105",2016,2,"MXN",287349.98,null,null,null,null,null,null,null,"REF105"]
[null,"SER101",2016,3,"MXN",512324.93,null,null,null,null,null,null,null,"SER101"]
[null,"SER102",2016,3,"MXN",27063,null,null,null,null,null,null,null,"SER102"]
[null,"SER103",2016,3,"MXN",15680.25,null,null,null,null,null,null,null,"SER103"]
[null,"SER104",2016,3,"MXN",6187.5,null,null,null,null,null,null,null,"SER104"]
[null,"SER105",2016,3,"MXN",698.28,null,null,null,null,null,null,null,"SER105"]
[null,"HYP101",2016,3,"MXN",113758.86,null,null,null,null,null,null,null,"HYP101"]
[null,"REF101",2016,3,"MXN",464774.15,null,null,null,null,null,null,null,"REF101"]
[null,"REF102",2016,3,"MXN",64333.64,null,null,null,null,null,null,null,"REF102"]
[null,"REF103",2016,3,"MXN",304054.13,null,null,null,null,null,null,null,"REF103"]
[null,"REF104",2016,3,"MXN",72404.210000000006,null,null,null,null,null,null,null,"REF104"]
[null,"REF105",2016,3,"MXN",526797.88,null,null,null,null,null,null,null,"REF105"]
[null,"SER101",2016,4,"MXN",543449.41,null,null,null,null,null,null,null,"SER101"]
[null,"SER102",2016,4,"MXN",27121.200000000001,null,null,null,null,null,null,null,"SER102"]
[null,"SER103",2016,4,"MXN",19147.5,null,null,null,null,null,null,null,"SER103"]
[null,"SER104",2016,4,"MXN",4852.5,null,null,null,null,null,null,null,"SER104"]
[null,"SER105",2016,4,"MXN",2893.1,null,null,null,null,null,null,null,"SER105"]
[null,"HYP101",2016,4,"MXN",102567.28,null,null,null,null,null,null,null,"HYP101"]
[null,"REF101",2016,4,"MXN",478732.31,null,null,null,null,null,null,null,"REF101"]
[null,"REF102",2016,4,"MXN",183478,null,null,null,null,null,null,null,"REF102"]
[null,"REF103",2016,4,"MXN",314446.98,null,null,null,null,null,null,null,"REF103"]
[null,"REF104",2016,4,"MXN",52446.15,null,null,null,null,null,null,null,"REF104"]
[null,"REF105",2016,4,"MXN",433533.79,null,null,null,null,null,null,null,"REF105"]
[null,"SER101",2016,5,"MXN",577347.55000000005,null,null,null,null,null,null,null,"SER101"]
[null,"SER102",2016,5,"MXN",23338.2,null,null,null,null,null,null,null,"SER102"]
[null,"SER103",2016,5,"MXN",11990.7,null,null,null,null,null,null,null,"SER103"]
[null,"SER104",2016,5,"MXN",3300,null,null,null,null,null,null,null,"SER104"]
[null,"SER105",2016,5,"MXN",15035.25,null,null,null,null,null,null,null,"SER105"]
[null,"HYP101",2016,5,"MXN",100571.44,null,null,null,null,null,null,null,"HYP101"]
[null,"REF101",2016,5,"MXN",561243.23,null,null,null,null,null,null,null,"REF101"]
[null,"REF102",2016,5,"MXN",300401.94,null,null,null,null,null,null,null,"REF102"]
[null,"REF103",2016,5,"MXN",278917.01,null,null,null,null,null,null,null,"REF103"]
[null,"REF104",2016,5,"MXN",78852.820000000007,null,null,null,null,null,null,null,"REF104"]
[null,"REF105",2016,5,"MXN",541382.65,null,null,null,null,null,null,null,"REF105"]
[null,"SER101",2016,6,"MXN",588769.41999999993,null,null,null,null,null,null,null,"SER101"]
[null,"SER102",2016,6,"MXN",42864.3,null,null,null,null,null,null,null,"SER102"]
[null,"SER103",2016,6,"MXN",16146,null,null,null,null,null,null,null,"SER103"]
[null,"SER104",2016,6,"MXN",3630,null,null,null,null,null,null,null,"SER104"]
[null,"SER105",2016,6,"MXN",17457.099999999999,null,null,null,null,null,null,null,"SER105"]
[null,"HYP101",2016,6,"MXN",128442.90000000001,null,null,null,null,null,null,null,"HYP101"]
[null,"REF101",2016,6,"MXN",625949.03,null,null,null,null,null,null,null,"REF101"]
[null,"REF102",2016,6,"MXN",313144.19,null,null,null,null,null,null,null,"REF102"]
[null,"REF103",2016,6,"MXN",345241.38,null,null,null,null,null,null,null,"REF103"]
[null,"REF104",2016,6,"MXN",58750.19,null,null,null,null,null,null,null,"REF104"]
[null,{"$f":"N67","v":"REF105"},2016,6,"MXN",583064.16,null,null,null,null,null,null,null,"REF105"]
[null,"SER101",2016,7,"MXN",699057.50999999989,null,null,null,null,null,null,null,"SER101"]
[null,"SER102",2016,7,"MXN",25113.3,null,null,null,null,null,null,null,"SER102"]
[null,"SER103",2016,7,"MXN",16470,null,null,null,null,null,null,null,"SER103"]
[null,"SER104",2016,7,"MXN",2805,null,null,null,null,null,null,null,"SER104"]
[null,"SER105",2016,7,"MXN",3455.15,null,null,null,null,null,null,null,"SER105"]
[null,"HYP101",2016,7,"MXN",118568.43,null,null,null,null,null,null,null,"HYP101"]
[null,"REF101",2016,7,"MXN",607025.47,null,null,null,null,null,null,null,"REF101"]
[null,"REF102",2016,7,"MXN",191813.82,null,null,null,null,null,null,null,"REF102"]
[null,"REF103",2016,7,"MXN",340394.78,null,null,null,null,null,null,null,"REF103"]
[null,"REF104",2016,7,"MXN",109813.12,null,null,null,null,null,null,null,"REF104"]
[null,"REF105",2016,7,"MXN",366011.94,null,null,null,null,null,null,null,"REF105"]
[null,"SER101",2016,8,"MXN",619216.77,null,null,null,null,null,null,null,"SER101"]
[null,"SER102",2016,8,"MXN",14986.5,null,null,null,null,null,null,null,"SER102"]
[null,"SER103",2016,8,"MXN",17248.5,null,null,null,null,null,null,null,"SER103"]
[null,"SER104",2016,8,"MXN",4376.25,null,null,null,null,null,null,null,"SER104"]
[null,"SER105",2016,8,"MXN",7301.71,null,null,null,null,null,null,null,"SER105"]
[null,"HYP101",2016,8,"MXN",140971.82999999999,null,null,null,null,null,null,null,"HYP101"]
[null,"REF101",2016,8,"MXN",586940.1399999999,null,null,null,null,null,null,null,"REF101"]
[null,"REF102",2016,8,"MXN",135435.60999999999,null,null,null,null,null,null,null,"REF102"]
[null,"REF103",2016,8,"MXN",380868.28,null,null,null,null,null,null,null,"REF103"]
[null,"REF104",2016,8,"MXN",73631.039999999994,null,null,null,null,null,null,null,"REF104"]
[null,"REF105",2016,8,"MXN",526738.21,null,null,null,null,null,null,null,"REF105"]
[null,"SER101",2016,9,"MXN",615638.39,null,null,null,null,null,null,null,"SER101"]
[null,"SER102",2016,9,"MXN",12018.3,null,null,null,null,null,null,null,"SER102"]
[null,"SER103",2016,9,"MXN",23203.8,null,null,null,null,null,null,null,"SER103"]
[null,"SER104",2016,9,"MXN",9367.57,null,null,null,null,null,null,null,"SER104"]
[null,"SER105",2016,9,"MXN",15534.46,null,null,null,null,null,null,null,"SER105"]
[null,"HYP101",2016,9,"MXN",128897.73,null,null,null,null,null,null,null,"HYP101"]
[null,"REF101",2016,9,"MXN",622750.6,null,null,null,null,null,null,null,"REF101"]
[null,"REF102",2016,9,"MXN",126555.57,null,null,null,null,null,null,null,"REF102"]
[null,"REF103",2016,9,"MXN",346647.29,null,null,null,null,null,null,null,"REF103"]
[null,"REF104",2016,9,"MXN",48277.5,null,null,null,null,null,null,null,"REF104"]
[null,"REF105",2016,9,"MXN",346125.16,null,null,null,null,null,null,null,"REF105"]
[" ","SER101"," "," "," "," ",null,null,null,null,null,null,null,"SER101"]
[" ","SER102"," "," "," "," ",null,null,null,null,null,null,null,"SER102"]
[" ","SER103"," "," "," "," ",null,null,null,null,null,null,null,"SER103"]
[" ","SER104"," "," "," "," ",null,null,null,null,null,null,null,"SER104"]
[" ","SER105"," "," "," "," ",null,null,null,null,null,null,null,"SER105"]
[" ","HYP101"," "," "," "," ",null,null,null,null,null,null,null,"HYP101"]
[" ","REF101"," "," "," "," ",null,null,null,null,null,null,null,"REF101"]
[" ","REF102"," "," "," "," ",null,null,null,null,null,null,null,"REF102"]
[" ","REF103"," "," "," "," ",null,null,null,null,null,null,null,"REF103"]
[" ","REF104"," "," "," "," ",null,null,null,null,null,null,null,"REF104"]
[" ","REF105"," "," "," "," ",null,null,null,null,null,null,null,"REF105"]
[" ","SER101"," "," "," "," ",null,null,null,null,null,null,null,"SER101"]
[" ","SER102"," "," "," "," ",null,null,null,null,null,null,null,"SER102"]
[" ","SER103"," "," "," "," ",null,null,null,null,null,null,null,"SER103"]
[" ","SER104"," "," "," "," ",null,null,null,null,null,null,null,"SER104"]
[" ","SER105"," "," "," "," ",null,null,null,null,null,null,null,"SER105"]
[" ","HYP101"," "," "," "," ",null,null,null,null,null,null,null,"HYP101"]
[" ","REF101"," "," "," "," ",null,null,null,null,null,null,null,"REF101"]
[" ","REF102"," "," "," "," ",null,null,null,null,null,null,null,"REF102"]
[" ","REF103"," "," "," "," ",null,null,null,null,null,null,null,"REF103"]
[" ","REF104"," "," "," "," ",null,null,null,null,null,null,null,"REF104"]
[" ","REF105"," "," "," "," ",null,null,null,null,null,null,null,"REF105"]
[" ","SER101"," "," "," "," ",null,null,null,null,null,null,null,"SER101"]
[" ","SER102"," "," "," "," ",null,null,null,null,null,null,null,"SER102"]
[" ","SER103"," "," "," "," ",null,null,null,null,null,null,null,"SER103"]
[" ","SER104"," "," "," "," ",null,null,null,null,null,null,null,"SER104"]
[" ","SER105"," "," "," "," ",null,null,null,null,null,null,null,"SER105"]
[" ","HYP101"," "," "," "," ",null,null,null,null,null,null,null,"HYP101"]
[" ","REF101"," "," "," "," ",null,null,null,null,null,null,null,"REF101"]
[" ","REF102"," "," "," "," ",null,null,null,null,null,null,null,"REF102"]
[" ",{"$f":"N131","v":"REF103"}," "," "," "," ",null,null,null,null,null,null,null,"REF103"]
[" ",{"$f":"N132","v":"REF104"}," "," "," "," ",null,null,null,null,null,null,null,"REF104"]
[" ",{"$f":"N133","v":"REF105"}," "," "," "," ",null,null,null,null,null,null,null,"REF105"]

{"sheet":"VARIABLES_SERVICIO_MONTOS_HYP","index":4,"n_rows":85,"n_cols":14,"rows_kept":85,"cut":false,"hidden":true,"merged":[]}
["ID_DEALER_CODE","ID_ACCOUNT","YEAR","MONTH","ID_CURRENCY","AMOUNT"]
[null,{"$f":"N2","v":"HYP201"},2016,1,"MXN",0,null,null,null,null,null,null,null,"HYP201"]
[null,{"$f":"N3","v":"HYP202"},2016,1,"MXN",0,null,null,null,null,null,null,null,"HYP202"]
[null,"HYP203",2016,1,"MXN",0,null,null,null,null,null,null,null,"HYP203"]
[null,"HYP204",2016,1,"MXN",0,null,null,null,null,null,null,null,"HYP204"]
[null,"HYP901",2016,1,"MXN",0,null,null,null,null,null,null,null,"HYP901"]
[null,"HYP902",2016,1,"MXN",0,null,null,null,null,null,null,null,"HYP902"]
[null,"HYP903",2016,1,"MXN",0,null,null,null,null,null,null,null,"HYP903"]
[null,"HYP201",2016,2,"MXN",0,null,null,null,null,null,null,null,"HYP201"]
[null,"HYP202",2016,2,"MXN",0,null,null,null,null,null,null,null,"HYP202"]
[null,"HYP203",2016,2,"MXN",0,null,null,null,null,null,null,null,"HYP203"]
[null,"HYP204",2016,2,"MXN",0,null,null,null,null,null,null,null,"HYP204"]
[null,"HYP901",2016,2,"MXN",0,null,null,null,null,null,null,null,"HYP901"]
[null,"HYP902",2016,2,"MXN",0,null,null,null,null,null,null,null,"HYP902"]
[null,"HYP903",2016,2,"MXN",0,null,null,null,null,null,null,null,"HYP903"]
[null,"HYP201",2016,3,"MXN",0,null,null,null,null,null,null,null,"HYP201"]
[null,"HYP202",2016,3,"MXN",0,null,null,null,null,null,null,null,"HYP202"]
[null,"HYP203",2016,3,"MXN",0,null,null,null,null,null,null,null,"HYP203"]
[null,"HYP204",2016,3,"MXN",0,null,null,null,null,null,null,null,"HYP204"]
[null,"HYP901",2016,3,"MXN",0,null,null,null,null,null,null,null,"HYP901"]
[null,"HYP902",2016,3,"MXN",0,null,null,null,null,null,null,null,"HYP902"]
[null,"HYP903",2016,3,"MXN",0,null,null,null,null,null,null,null,"HYP903"]
[null,"HYP201",2016,4,"MXN",0,null,null,null,null,null,null,null,"HYP201"]
[null,"HYP202",2016,4,"MXN",0,null,null,null,null,null,null,null,"HYP202"]
[null,"HYP203",2016,4,"MXN",0,null,null,null,null,null,null,null,"HYP203"]
[null,"HYP204",2016,4,"MXN",0,null,null,null,null,null,null,null,"HYP204"]
[null,"HYP901",2016,4,"MXN",0,null,null,null,null,null,null,null,"HYP901"]
[null,"HYP902",2016,4,"MXN",0,null,null,null,null,null,null,null,"HYP902"]
[null,"HYP903",2016,4,"MXN",0,null,null,null,null,null,null,null,"HYP903"]
[null,"HYP201",2016,5,"MXN",0,null,null,null,null,null,null,null,"HYP201"]
[null,"HYP202",2016,5,"MXN",0,null,null,null,null,null,null,null,"HYP202"]
[null,"HYP203",2016,5,"MXN",0,null,null,null,null,null,null,null,"HYP203"]
[null,"HYP204",2016,5,"MXN",0,null,null,null,null,null,null,null,"HYP204"]
[null,"HYP901",2016,5,"MXN",0,null,null,null,null,null,null,null,"HYP901"]
[null,"HYP902",2016,5,"MXN",0,null,null,null,null,null,null,null,"HYP902"]
[null,"HYP903",2016,5,"MXN",0,null,null,null,null,null,null,null,"HYP903"]
[null,"HYP201",2016,6,"MXN",0,null,null,null,null,null,null,null,"HYP201"]
[null,"HYP202",2016,6,"MXN",0,null,null,null,null,null,null,null,"HYP202"]
[null,"HYP203",2016,6,"MXN",0,null,null,null,null,null,null,null,"HYP203"]
[null,"HYP204",2016,6,"MXN",0,null,null,null,null,null,null,null,"HYP204"]
[null,"HYP901",2016,6,"MXN",0,null,null,null,null,null,null,null,"HYP901"]
[null,"HYP902",2016,6,"MXN"," ",null,null,null,null,null,null,null,"HYP902"]
[null,"HYP903",2016,6,"MXN",0,null,null,null,null,null,null,null,"HYP903"]
[null,"HYP201",2016,7,"MXN",0,null,null,null,null,null,null,null,"HYP201"]
[null,"HYP202",2016,7,"MXN",0,null,null,null,null,null,null,null,"HYP202"]
[null,"HYP203",2016,7,"MXN",0,null,null,null,null,null,null,null,"HYP203"]
[null,"HYP204",2016,7,"MXN",0,null,null,null,null,null,null,null,"HYP204"]
[null,"HYP901",2016,7,"MXN",0,null,null,null,null,null,null,null,"HYP901"]
[null,"HYP902",2016,7,"MXN",0,null,null,null,null,null,null,null,"HYP902"]
[null,"HYP903",2016,7,"MXN",0,null,null,null,null,null,null,null,"HYP903"]
[null,"HYP201",2016,8,"MXN",0,null,null,null,null,null,null,null,"HYP201"]
[null,"HYP202",2016,8,"MXN",0,null,null,null,null,null,null,null,"HYP202"]
[null,"HYP203",2016,8,"MXN",0,null,null,null,null,null,null,null,"HYP203"]
[null,"HYP204",2016,8,"MXN",0,null,null,null,null,null,null,null,"HYP204"]
[null,"HYP901",2016,8,"MXN",0,null,null,null,null,null,null,null,"HYP901"]
[null,"HYP902",2016,8,"MXN",0,null,null,null,null,null,null,null,"HYP902"]
[null,"HYP903",2016,8,"MXN",0,null,null,null,null,null,null,null,"HYP903"]
[null,"HYP201",2016,9,"MXN",0,null,null,null,null,null,null,null,"HYP201"]
[null,"HYP202",2016,9,"MXN",0,null,null,null,null,null,null,null,"HYP202"]
[null,"HYP203",2016,9,"MXN",0,null,null,null,null,null,null,null,"HYP203"]
[null,"HYP204",2016,9,"MXN",0,null,null,null,null,null,null,null,"HYP204"]
[null,"HYP901",2016,9,"MXN",0,null,null,null,null,null,null,null,"HYP901"]
[null,"HYP902",2016,9,"MXN",0,null,null,null,null,null,null,null,"HYP902"]
[null,"HYP903",2016,9,"MXN",0,null,null,null,null,null,null,null,"HYP903"]
[" ","HYP201"," "," "," "," ",null,null,null,null,null,null,null,"HYP201"]
[" ","HYP202"," "," "," "," ",null,null,null,null,null,null,null,"HYP202"]
[" ",{"$f":"N67","v":"HYP203"}," "," "," "," ",null,null,null,null,null,null,null,"HYP203"]
[" ","HYP204"," "," "," "," ",null,null,null,null,null,null,null,"HYP204"]
[" ","HYP901"," "," "," "," ",null,null,null,null,null,null,null,"HYP901"]
[" ","HYP902"," "," "," "," ",null,null,null,null,null,null,null,"HYP902"]
[" ","HYP903"," "," "," "," ",null,null,null,null,null,null,null,"HYP903"]
[" ","HYP201"," "," "," "," ",null,null,null,null,null,null,null,"HYP201"]
[" ","HYP202"," "," "," "," ",null,null,null,null,null,null,null,"HYP202"]
[" ","HYP203"," "," "," "," ",null,null,null,null,null,null,null,"HYP203"]
[" ","HYP204"," "," "," "," ",null,null,null,null,null,null,null,"HYP204"]
[" ","HYP901"," "," "," "," ",null,null,null,null,null,null,null,"HYP901"]
[" ","HYP902"," "," "," "," ",null,null,null,null,null,null,null,"HYP902"]
[" ","HYP903"," "," "," "," ",null,null,null,null,null,null,null,"HYP903"]
[" ","HYP201"," "," "," "," ",null,null,null,null,null,null,null,"HYP201"]
[" ","HYP202"," "," "," "," ",null,null,null,null,null,null,null,"HYP202"]
[" ","HYP203"," "," "," "," ",null,null,null,null,null,null,null,"HYP203"]
[" ","HYP204"," "," "," "," ",null,null,null,null,null,null,null,"HYP204"]
[" ","HYP901"," "," "," "," ",null,null,null,null,null,null,null,"HYP901"]
[" ","HYP902"," "," "," "," ",null,null,null,null,null,null,null,"HYP902"]
[" ","HYP903"," "," "," "," ",null,null,null,null,null,null,null,"HYP903"]

{"sheet":"VARIABLES_SERVICIO_ESTADIST_HYP","index":5,"n_rows":1372,"n_cols":14,"rows_kept":1372,"cut":false,"hidden":true,"merged":[]}
["ID_DEALER_CODE","ID_ACCOUNT","YEAR","MONTH","ID_STATISTIC","STATISTIC_AMOUNT"]
[null,{"$f":"N2","v":"HYP201"},2016,1,"ORD",0,null,null,null,null,null,null,null,"HYP201"]
[null,{"$f":"N3","v":"HYP202"},2016,1,"ORD",0,null,null,null,null,null,null,null,"HYP202"]
[null,"HYP203",2016,1,"ORD",0,null,null,null,null,null,null,null,"HYP203"]
[null,"HYP204",2016,1,"ORD",0,null,null,null,null,null,null,null,"HYP204"]
[null,"HYP301",2016,1,"HRS",0,null,null,null,null,null,null,null,"HYP301"]
[null,"HYP302",2016,1,"HRS",0,null,null,null,null,null,null,null,"HYP302"]
[null,"HYP303",2016,1,"HRS",0,null,null,null,null,null,null,null,"HYP303"]
[null,"HYP304",2016,1,"HRS",0,null,null,null,null,null,null,null,"HYP304"]
[null,"HYP401",2016,1,"UNT",0,null,null,null,null,null,null,null,"HYP401"]
[null,"HYP402",2016,1,"UNT",0,null,null,null,null,null,null,null,"HYP402"]
[null,"HYP403",2016,1,"UNT",0,null,null,null,null,null,null,null,"HYP403"]
[null,"HYP404",2016,1,"UNT",0,null,null,null,null,null,null,null,"HYP404"]
[null,"HYP501",2016,1,"PER",0,null,null,null,null,null,null,null,"HYP501"]
[null,"HYP502",2016,1,"PER",0,null,null,null,null,null,null,null,"HYP502"]
[null,"HYP503",2016,1,"PER",0,null,null,null,null,null,null,null,"HYP503"]
[null,"HYP504",2016,1,"PER",0,null,null,null,null,null,null,null,"HYP504"]
[null,"HYP505",2016,1,"PER",0,null,null,null,null,null,null,null,"HYP505"]
[null,"HYP601",2016,1,"PER",0,null,null,null,null,null,null,null,"HYP601"]
[null,"HYP602",2016,1,"PER",0,null,null,null,null,null,null,null,"HYP602"]
[null,"HYP603",2016,1,"PER",0,null,null,null,null,null,null,null,"HYP603"]
[null,"HYP604",2016,1,"PER",0,null,null,null,null,null,null,null,"HYP604"]
[null,"HYP605",2016,1,"PER",0,null,null,null,null,null,null,null,"HYP605"]
[null,"HYP606",2016,1,"PER",0,null,null,null,null,null,null,null,"HYP606"]
[null,"HYP607",2016,1,"PER",0,null,null,null,null,null,null,null,"HYP607"]
[null,"HYP608",2016,1,"PER",0,null,null,null,null,null,null,null,"HYP608"]
[null,"HYP609",2016,1,"PER",0,null,null,null,null,null,null,null,"HYP609"]
[null,"HYP701",2016,1,"PER",0,null,null,null,null,null,null,null,"HYP701"]
[null,"HYP702",2016,1,"PER",0,null,null,null,null,null,null,null,"HYP702"]
[null,"HYP801",2016,1,"AVG",0,null,null,null,null,null,null,null,"HYP801"]
[null,"HYP802",2016,1,"AVG",0,null,null,null,null,null,null,null,"HYP802"]
[null,"HYP803",2016,1,"AVG",0,null,null,null,null,null,null,null,"HYP803"]
[null,"HYP804",2016,1,"AVG",0,null,null,null,null,null,null,null,"HYP804"]
[null,"HYP201",2016,2,"ORD",0,null,null,null,null,null,null,null,"HYP201"]
[null,"HYP202",2016,2,"ORD",0,null,null,null,null,null,null,null,"HYP202"]
[null,"HYP203",2016,2,"ORD",0,null,null,null,null,null,null,null,"HYP203"]
[null,"HYP204",2016,2,"ORD",0,null,null,null,null,null,null,null,"HYP204"]
[null,"HYP301",2016,2,"HRS",0,null,null,null,null,null,null,null,"HYP301"]
[null,"HYP302",2016,2,"HRS",0,null,null,null,null,null,null,null,"HYP302"]
[null,"HYP303",2016,2,"HRS",0,null,null,null,null,null,null,null,"HYP303"]
[null,"HYP304",2016,2,"HRS",0,null,null,null,null,null,null,null,"HYP304"]
[null,"HYP401",2016,2,"UNT",0,null,null,null,null,null,null,null,"HYP401"]
[null,"HYP402",2016,2,"UNT",0,null,null,null,null,null,null,null,"HYP402"]
[null,"HYP403",2016,2,"UNT",0,null,null,null,null,null,null,null,"HYP403"]
[null,"HYP404",2016,2,"UNT",0,null,null,null,null,null,null,null,"HYP404"]
[null,"HYP501",2016,2,"PER",0,null,null,null,null,null,null,null,"HYP501"]
[null,"HYP502",2016,2,"PER",0,null,null,null,null,null,null,null,"HYP502"]
[null,"HYP503",2016,2,"PER",0,null,null,null,null,null,null,null,"HYP503"]
[null,"HYP504",2016,2,"PER",0,null,null,null,null,null,null,null,"HYP504"]
[null,"HYP505",2016,2,"PER",0,null,null,null,null,null,null,null,"HYP505"]
[null,"HYP601",2016,2,"PER",0,null,null,null,null,null,null,null,"HYP601"]
[null,"HYP602",2016,2,"PER",0,null,null,null,null,null,null,null,"HYP602"]
[null,"HYP603",2016,2,"PER",0,null,null,null,null,null,null,null,"HYP603"]
[null,"HYP604",2016,2,"PER",0,null,null,null,null,null,null,null,"HYP604"]
[null,"HYP605",2016,2,"PER",0,null,null,null,null,null,null,null,"HYP605"]
[null,"HYP606",2016,2,"PER",0,null,null,null,null,null,null,null,"HYP606"]
[null,"HYP607",2016,2,"PER",0,null,null,null,null,null,null,null,"HYP607"]
[null,"HYP608",2016,2,"PER",0,null,null,null,null,null,null,null,"HYP608"]
[null,"HYP609",2016,2,"PER",0,null,null,null,null,null,null,null,"HYP609"]
[null,"HYP701",2016,2,"PER",0,null,null,null,null,null,null,null,"HYP701"]
[null,"HYP702",2016,2,"PER",0,null,null,null,null,null,null,null,"HYP702"]
[null,"HYP801",2016,2,"AVG",0,null,null,null,null,null,null,null,"HYP801"]
[null,"HYP802",2016,2,"AVG",0,null,null,null,null,null,null,null,"HYP802"]
[null,{"$f":"N64","v":"HYP803"},2016,2,"AVG",0,null,null,null,null,null,null,null,"HYP803"]
[null,"HYP804",2016,2,"AVG",0,null,null,null,null,null,null,null,"HYP804"]
[null,"HYP201",2016,3,"ORD",0,null,null,null,null,null,null,null,"HYP201"]
[null,"HYP202",2016,3,"ORD",0,null,null,null,null,null,null,null,"HYP202"]
[null,"HYP203",2016,3,"ORD",0,null,null,null,null,null,null,null,"HYP203"]
[null,"HYP204",2016,3,"ORD",0,null,null,null,null,null,null,null,"HYP204"]
[null,"HYP301",2016,3,"HRS",0,null,null,null,null,null,null,null,"HYP301"]
[null,"HYP302",2016,3,"HRS",0,null,null,null,null,null,null,null,"HYP302"]
[null,"HYP303",2016,3,"HRS",0,null,null,null,null,null,null,null,"HYP303"]
[null,"HYP304",2016,3,"HRS",0,null,null,null,null,null,null,null,"HYP304"]
[null,"HYP401",2016,3,"UNT",0,null,null,null,null,null,null,null,"HYP401"]
[null,"HYP402",2016,3,"UNT",0,null,null,null,null,null,null,null,"HYP402"]
[null,"HYP403",2016,3,"UNT",0,null,null,null,null,null,null,null,"HYP403"]
[null,"HYP404",2016,3,"UNT",0,null,null,null,null,null,null,null,"HYP404"]
[null,"HYP501",2016,3,"PER",0,null,null,null,null,null,null,null,"HYP501"]
[null,"HYP502",2016,3,"PER",0,null,null,null,null,null,null,null,"HYP502"]
[null,"HYP503",2016,3,"PER",0,null,null,null,null,null,null,null,"HYP503"]
[null,"HYP504",2016,3,"PER",0,null,null,null,null,null,null,null,"HYP504"]
[null,"HYP505",2016,3,"PER",0,null,null,null,null,null,null,null,"HYP505"]
[null,"HYP601",2016,3,"PER",0,null,null,null,null,null,null,null,"HYP601"]
[null,"HYP602",2016,3,"PER",0,null,null,null,null,null,null,null,"HYP602"]
[null,"HYP603",2016,3,"PER",0,null,null,null,null,null,null,null,"HYP603"]
[null,"HYP604",2016,3,"PER",0,null,null,null,null,null,null,null,"HYP604"]
[null,"HYP605",2016,3,"PER",0,null,null,null,null,null,null,null,"HYP605"]
[null,"HYP606",2016,3,"PER",0,null,null,null,null,null,null,null,"HYP606"]
[null,"HYP607",2016,3,"PER",0,null,null,null,null,null,null,null,"HYP607"]
[null,"HYP608",2016,3,"PER",0,null,null,null,null,null,null,null,"HYP608"]
[null,"HYP609",2016,3,"PER",0,null,null,null,null,null,null,null,"HYP609"]
[null,"HYP701",2016,3,"PER",0,null,null,null,null,null,null,null,"HYP701"]
[null,"HYP702",2016,3,"PER",0,null,null,null,null,null,null,null,"HYP702"]
[null,"HYP801",2016,3,"AVG",0,null,null,null,null,null,null,null,"HYP801"]
[null,"HYP802",2016,3,"AVG",0,null,null,null,null,null,null,null,"HYP802"]
[null,"HYP803",2016,3,"AVG",0,null,null,null,null,null,null,null,"HYP803"]
[null,"HYP804",2016,3,"AVG",0,null,null,null,null,null,null,null,"HYP804"]
[null,"HYP201",2016,4,"ORD",0,null,null,null,null,null,null,null,"HYP201"]
[null,"HYP202",2016,4,"ORD",0,null,null,null,null,null,null,null,"HYP202"]
[null,"HYP203",2016,4,"ORD",0,null,null,null,null,null,null,null,"HYP203"]
[null,"HYP204",2016,4,"ORD",0,null,null,null,null,null,null,null,"HYP204"]
[null,"HYP301",2016,4,"HRS",0,null,null,null,null,null,null,null,"HYP301"]
[null,"HYP302",2016,4,"HRS",0,null,null,null,null,null,null,null,"HYP302"]
[null,"HYP303",2016,4,"HRS",0,null,null,null,null,null,null,null,"HYP303"]
[null,"HYP304",2016,4,"HRS",0,null,null,null,null,null,null,null,"HYP304"]
[null,"HYP401",2016,4,"UNT",0,null,null,null,null,null,null,null,"HYP401"]
[null,"HYP402",2016,4,"UNT",0,null,null,null,null,null,null,null,"HYP402"]
[null,"HYP403",2016,4,"UNT",0,null,null,null,null,null,null,null,"HYP403"]
[null,"HYP404",2016,4,"UNT",0,null,null,null,null,null,null,null,"HYP404"]
[null,"HYP501",2016,4,"PER",0,null,null,null,null,null,null,null,"HYP501"]
[null,"HYP502",2016,4,"PER",0,null,null,null,null,null,null,null,"HYP502"]
[null,"HYP503",2016,4,"PER",0,null,null,null,null,null,null,null,"HYP503"]
[null,"HYP504",2016,4,"PER",0,null,null,null,null,null,null,null,"HYP504"]
[null,"HYP505",2016,4,"PER",0,null,null,null,null,null,null,null,"HYP505"]
[null,"HYP601",2016,4,"PER",0,null,null,null,null,null,null,null,"HYP601"]
[null,"HYP602",2016,4,"PER",0,null,null,null,null,null,null,null,"HYP602"]
[null,"HYP603",2016,4,"PER",0,null,null,null,null,null,null,null,"HYP603"]
[null,"HYP604",2016,4,"PER",0,null,null,null,null,null,null,null,"HYP604"]
[null,"HYP605",2016,4,"PER",0,null,null,null,null,null,null,null,"HYP605"]
[null,"HYP606",2016,4,"PER",0,null,null,null,null,null,null,null,"HYP606"]
[null,"HYP607",2016,4,"PER",0,null,null,null,null,null,null,null,"HYP607"]
[null,{"$f":"N122","v":"HYP608"},2016,4,"PER",0,null,null,null,null,null,null,null,"HYP608"]
[null,"HYP609",2016,4,"PER",0,null,null,null,null,null,null,null,"HYP609"]
[null,"HYP701",2016,4,"PER",0,null,null,null,null,null,null,null,"HYP701"]
[null,"HYP702",2016,4,"PER",0,null,null,null,null,null,null,null,"HYP702"]
[null,"HYP801",2016,4,"AVG",0,null,null,null,null,null,null,null,"HYP801"]
[null,"HYP802",2016,4,"AVG",0,null,null,null,null,null,null,null,"HYP802"]
[null,"HYP803",2016,4,"AVG",0,null,null,null,null,null,null,null,"HYP803"]
[null,"HYP804",2016,4,"AVG",0,null,null,null,null,null,null,null,"HYP804"]
[null,"HYP201",2016,5,"ORD",0,null,null,null,null,null,null,null,"HYP201"]
[null,"HYP202",2016,5,"ORD",0,null,null,null,null,null,null,null,"HYP202"]
[null,"HYP203",2016,5,"ORD",0,null,null,null,null,null,null,null,"HYP203"]
[null,"HYP204",2016,5,"ORD",0,null,null,null,null,null,null,null,"HYP204"]
[null,"HYP301",2016,5,"HRS",0,null,null,null,null,null,null,null,"HYP301"]
[null,"HYP302",2016,5,"HRS",0,null,null,null,null,null,null,null,"HYP302"]
[null,"HYP303",2016,5,"HRS",0,null,null,null,null,null,null,null,"HYP303"]
[null,"HYP304",2016,5,"HRS",0,null,null,null,null,null,null,null,"HYP304"]
[null,"HYP401",2016,5,"UNT",0,null,null,null,null,null,null,null,"HYP401"]
[null,"HYP402",2016,5,"UNT",0,null,null,null,null,null,null,null,"HYP402"]
[null,"HYP403",2016,5,"UNT",0,null,null,null,null,null,null,null,"HYP403"]
[null,"HYP404",2016,5,"UNT",0,null,null,null,null,null,null,null,"HYP404"]
[null,"HYP501",2016,5,"PER",0,null,null,null,null,null,null,null,"HYP501"]
[null,"HYP502",2016,5,"PER",0,null,null,null,null,null,null,null,"HYP502"]
[null,"HYP503",2016,5,"PER",0,null,null,null,null,null,null,null,"HYP503"]
[null,"HYP504",2016,5,"PER",0,null,null,null,null,null,null,null,"HYP504"]
[null,"HYP505",2016,5,"PER",0,null,null,null,null,null,null,null,"HYP505"]
[null,"HYP601",2016,5,"PER",0,null,null,null,null,null,null,null,"HYP601"]
[null,"HYP602",2016,5,"PER",0,null,null,null,null,null,null,null,"HYP602"]
[null,"HYP603",2016,5,"PER",0,null,null,null,null,null,null,null,"HYP603"]
[null,"HYP604",2016,5,"PER",0,null,null,null,null,null,null,null,"HYP604"]
[null,"HYP605",2016,5,"PER",0,null,null,null,null,null,null,null,"HYP605"]
[null,"HYP606",2016,5,"PER",0,null,null,null,null,null,null,null,"HYP606"]
[null,"HYP607",2016,5,"PER",0,null,null,null,null,null,null,null,"HYP607"]
[null,"HYP608",2016,5,"PER",0,null,null,null,null,null,null,null,"HYP608"]
[null,"HYP609",2016,5,"PER",0,null,null,null,null,null,null,null,"HYP609"]
[null,"HYP701",2016,5,"PER",0,null,null,null,null,null,null,null,"HYP701"]
[null,"HYP702",2016,5,"PER",0,null,null,null,null,null,null,null,"HYP702"]
[null,"HYP801",2016,5,"AVG",0,null,null,null,null,null,null,null,"HYP801"]
[null,"HYP802",2016,5,"AVG",0,null,null,null,null,null,null,null,"HYP802"]
[null,"HYP803",2016,5,"AVG",0,null,null,null,null,null,null,null,"HYP803"]
[null,"HYP804",2016,5,"AVG",0,null,null,null,null,null,null,null,"HYP804"]
[null,"HYP201",2016,6,"ORD",0,null,null,null,null,null,null,null,"HYP201"]
[null,"HYP202",2016,6,"ORD",0,null,null,null,null,null,null,null,"HYP202"]
[null,"HYP203",2016,6,"ORD",0,null,null,null,null,null,null,null,"HYP203"]
[null,"HYP204",2016,6,"ORD",0,null,null,null,null,null,null,null,"HYP204"]
[null,"HYP301",2016,6,"HRS",0,null,null,null,null,null,null,null,"HYP301"]
[null,"HYP302",2016,6,"HRS",0,null,null,null,null,null,null,null,"HYP302"]
[null,"HYP303",2016,6,"HRS",0,null,null,null,null,null,null,null,"HYP303"]
[null,"HYP304",2016,6,"HRS",0,null,null,null,null,null,null,null,"HYP304"]
[null,"HYP401",2016,6,"UNT",0,null,null,null,null,null,null,null,"HYP401"]
[null,"HYP402",2016,6,"UNT",0,null,null,null,null,null,null,null,"HYP402"]
[null,"HYP403",2016,6,"UNT",0,null,null,null,null,null,null,null,"HYP403"]
[null,"HYP404",2016,6,"UNT",0,null,null,null,null,null,null,null,"HYP404"]
[null,"HYP501",2016,6,"PER",0,null,null,null,null,null,null,null,"HYP501"]
[null,"HYP502",2016,6,"PER",0,null,null,null,null,null,null,null,"HYP502"]
[null,"HYP503",2016,6,"PER",0,null,null,null,null,null,null,null,"HYP503"]
[null,"HYP504",2016,6,"PER",0,null,null,null,null,null,null,null,"HYP504"]
[null,"HYP505",2016,6,"PER",0,null,null,null,null,null,null,null,"HYP505"]
[null,"HYP601",2016,6,"PER",0,null,null,null,null,null,null,null,"HYP601"]
[null,{"$f":"N180","v":"HYP602"},2016,6,"PER",0,null,null,null,null,null,null,null,"HYP602"]
[null,"HYP603",2016,6,"PER",0,null,null,null,null,null,null,null,"HYP603"]
[null,"HYP604",2016,6,"PER",0,null,null,null,null,null,null,null,"HYP604"]
[null,"HYP605",2016,6,"PER",0,null,null,null,null,null,null,null,"HYP605"]
[null,"HYP606",2016,6,"PER",0,null,null,null,null,null,null,null,"HYP606"]
[null,"HYP607",2016,6,"PER",0,null,null,null,null,null,null,null,"HYP607"]
[null,"HYP608",2016,6,"PER",0,null,null,null,null,null,null,null,"HYP608"]
[null,"HYP609",2016,6,"PER",0,null,null,null,null,null,null,null,"HYP609"]
[null,"HYP701",2016,6,"PER",0,null,null,null,null,null,null,null,"HYP701"]
[null,"HYP702",2016,6,"PER",0,null,null,null,null,null,null,null,"HYP702"]
[null,"HYP801",2016,6,"AVG",0,null,null,null,null,null,null,null,"HYP801"]
[null,"HYP802",2016,6,"AVG",0,null,null,null,null,null,null,null,"HYP802"]
[null,"HYP803",2016,6,"AVG",0,null,null,null,null,null,null,null,"HYP803"]
[null,"HYP804",2016,6,"AVG",0,null,null,null,null,null,null,null,"HYP804"]
[null,"HYP201",2016,7,"ORD",0,null,null,null,null,null,null,null,"HYP201"]
[null,"HYP202",2016,7,"ORD",0,null,null,null,null,null,null,null,"HYP202"]
[null,"HYP203",2016,7,"ORD",0,null,null,null,null,null,null,null,"HYP203"]
[null,"HYP204",2016,7,"ORD",0,null,null,null,null,null,null,null,"HYP204"]
[null,"HYP301",2016,7,"HRS",0,null,null,null,null,null,null,null,"HYP301"]
[null,"HYP302",2016,7,"HRS",0,null,null,null,null,null,null,null,"HYP302"]
[null,"HYP303",2016,7,"HRS",0,null,null,null,null,null,null,null,"HYP303"]
[null,"HYP304",2016,7,"HRS",0,null,null,null,null,null,null,null,"HYP304"]
[null,"HYP401",2016,7,"UNT",0,null,null,null,null,null,null,null,"HYP401"]
[null,"HYP402",2016,7,"UNT",0,null,null,null,null,null,null,null,"HYP402"]
[null,"HYP403",2016,7,"UNT",0,null,null,null,null,null,null,null,"HYP403"]
[null,"HYP404",2016,7,"UNT",0,null,null,null,null,null,null,null,"HYP404"]
[null,"HYP501",2016,7,"PER",0,null,null,null,null,null,null,null,"HYP501"]
[null,"HYP502",2016,7,"PER",0,null,null,null,null,null,null,null,"HYP502"]
[null,"HYP503",2016,7,"PER",0,null,null,null,null,null,null,null,"HYP503"]
[null,"HYP504",2016,7,"PER",0,null,null,null,null,null,null,null,"HYP504"]
[null,"HYP505",2016,7,"PER",0,null,null,null,null,null,null,null,"HYP505"]
[null,"HYP601",2016,7,"PER",0,null,null,null,null,null,null,null,"HYP601"]
[null,"HYP602",2016,7,"PER",0,null,null,null,null,null,null,null,"HYP602"]
[null,"HYP603",2016,7,"PER",0,null,null,null,null,null,null,null,"HYP603"]
[null,"HYP604",2016,7,"PER",0,null,null,null,null,null,null,null,"HYP604"]
[null,"HYP605",2016,7,"PER",0,null,null,null,null,null,null,null,"HYP605"]
[null,"HYP606",2016,7,"PER",0,null,null,null,null,null,null,null,"HYP606"]
[null,"HYP607",2016,7,"PER",0,null,null,null,null,null,null,null,"HYP607"]
[null,"HYP608",2016,7,"PER",0,null,null,null,null,null,null,null,"HYP608"]
[null,"HYP609",2016,7,"PER",0,null,null,null,null,null,null,null,"HYP609"]
[null,"HYP701",2016,7,"PER",0,null,null,null,null,null,null,null,"HYP701"]
[null,"HYP702",2016,7,"PER",0,null,null,null,null,null,null,null,"HYP702"]
[null,"HYP801",2016,7,"AVG",0,null,null,null,null,null,null,null,"HYP801"]
[null,"HYP802",2016,7,"AVG",0,null,null,null,null,null,null,null,"HYP802"]
[null,"HYP803",2016,7,"AVG",0,null,null,null,null,null,null,null,"HYP803"]
[null,"HYP804",2016,7,"AVG",0,null,null,null,null,null,null,null,"HYP804"]
[null,"HYP201",2016,8,"ORD",0,null,null,null,null,null,null,null,"HYP201"]
[null,"HYP202",2016,8,"ORD",0,null,null,null,null,null,null,null,"HYP202"]
[null,"HYP203",2016,8,"ORD",0,null,null,null,null,null,null,null,"HYP203"]
[null,"HYP204",2016,8,"ORD",0,null,null,null,null,null,null,null,"HYP204"]
[null,"HYP301",2016,8,"HRS",0,null,null,null,null,null,null,null,"HYP301"]
[null,"HYP302",2016,8,"HRS",0,null,null,null,null,null,null,null,"HYP302"]
[null,"HYP303",2016,8,"HRS",0,null,null,null,null,null,null,null,"HYP303"]
[null,"HYP304",2016,8,"HRS",0,null,null,null,null,null,null,null,"HYP304"]
[null,"HYP401",2016,8,"UNT",0,null,null,null,null,null,null,null,"HYP401"]
[null,"HYP402",2016,8,"UNT",0,null,null,null,null,null,null,null,"HYP402"]
[null,"HYP403",2016,8,"UNT",0,null,null,null,null,null,null,null,"HYP403"]
[null,"HYP404",2016,8,"UNT",0,null,null,null,null,null,null,null,"HYP404"]
[null,{"$f":"N238","v":"HYP501"},2016,8,"PER",0,null,null,null,null,null,null,null,"HYP501"]
[null,"HYP502",2016,8,"PER",0,null,null,null,null,null,null,null,"HYP502"]
[null,"HYP503",2016,8,"PER",0,null,null,null,null,null,null,null,"HYP503"]
[null,"HYP504",2016,8,"PER",0,null,null,null,null,null,null,null,"HYP504"]
[null,"HYP505",2016,8,"PER",0,null,null,null,null,null,null,null,"HYP505"]
[null,"HYP601",2016,8,"PER",0,null,null,null,null,null,null,null,"HYP601"]
[null,"HYP602",2016,8,"PER",0,null,null,null,null,null,null,null,"HYP602"]
[null,"HYP603",2016,8,"PER",0,null,null,null,null,null,null,null,"HYP603"]
[null,"HYP604",2016,8,"PER",0,null,null,null,null,null,null,null,"HYP604"]
[null,"HYP605",2016,8,"PER",0,null,null,null,null,null,null,null,"HYP605"]
[null,"HYP606",2016,8,"PER",0,null,null,null,null,null,null,null,"HYP606"]
[null,"HYP607",2016,8,"PER",0,null,null,null,null,null,null,null,"HYP607"]
[null,"HYP608",2016,8,"PER",0,null,null,null,null,null,null,null,"HYP608"]
[null,"HYP609",2016,8,"PER",0,null,null,null,null,null,null,null,"HYP609"]
[null,"HYP701",2016,8,"PER",0,null,null,null,null,null,null,null,"HYP701"]
[null,"HYP702",2016,8,"PER",0,null,null,null,null,null,null,null,"HYP702"]
[null,"HYP801",2016,8,"AVG",0,null,null,null,null,null,null,null,"HYP801"]
[null,"HYP802",2016,8,"AVG",0,null,null,null,null,null,null,null,"HYP802"]
[null,"HYP803",2016,8,"AVG",0,null,null,null,null,null,null,null,"HYP803"]
[null,"HYP804",2016,8,"AVG",0,null,null,null,null,null,null,null,"HYP804"]
[null,"HYP201",2016,9,"ORD",0,null,null,null,null,null,null,null,"HYP201"]
[null,"HYP202",2016,9,"ORD",0,null,null,null,null,null,null,null,"HYP202"]
[null,"HYP203",2016,9,"ORD",0,null,null,null,null,null,null,null,"HYP203"]
[null,"HYP204",2016,9,"ORD",0,null,null,null,null,null,null,null,"HYP204"]
[null,"HYP301",2016,9,"HRS",0,null,null,null,null,null,null,null,"HYP301"]
[null,"HYP302",2016,9,"HRS",0,null,null,null,null,null,null,null,"HYP302"]
[null,"HYP303",2016,9,"HRS",0,null,null,null,null,null,null,null,"HYP303"]
[null,"HYP304",2016,9,"HRS",0,null,null,null,null,null,null,null,"HYP304"]
[null,"HYP401",2016,9,"UNT",0,null,null,null,null,null,null,null,"HYP401"]
[null,"HYP402",2016,9,"UNT",0,null,null,null,null,null,null,null,"HYP402"]
[null,"HYP403",2016,9,"UNT",0,null,null,null,null,null,null,null,"HYP403"]
[null,"HYP404",2016,9,"UNT",0,null,null,null,null,null,null,null,"HYP404"]
[null,"HYP501",2016,9,"PER",0,null,null,null,null,null,null,null,"HYP501"]
[null,"HYP502",2016,9,"PER",0,null,null,null,null,null,null,null,"HYP502"]
[null,"HYP503",2016,9,"PER",0,null,null,null,null,null,null,null,"HYP503"]
[null,"HYP504",2016,9,"PER",0,null,null,null,null,null,null,null,"HYP504"]
[null,"HYP505",2016,9,"PER",0,null,null,null,null,null,null,null,"HYP505"]
[null,"HYP601",2016,9,"PER",0,null,null,null,null,null,null,null,"HYP601"]
[null,"HYP602",2016,9,"PER",0,null,null,null,null,null,null,null,"HYP602"]
[null,"HYP603",2016,9,"PER",0,null,null,null,null,null,null,null,"HYP603"]
[null,"HYP604",2016,9,"PER",0,null,null,null,null,null,null,null,"HYP604"]
[null,"HYP605",2016,9,"PER",0,null,null,null,null,null,null,null,"HYP605"]
[null,"HYP606",2016,9,"PER",0,null,null,null,null,null,null,null,"HYP606"]
[null,"HYP607",2016,9,"PER",0,null,null,null,null,null,null,null,"HYP607"]
[null,"HYP608",2016,9,"PER",0,null,null,null,null,null,null,null,"HYP608"]
[null,"HYP609",2016,9,"PER",0,null,null,null,null,null,null,null,"HYP609"]
[null,"HYP701",2016,9,"PER",0,null,null,null,null,null,null,null,"HYP701"]
[null,"HYP702",2016,9,"PER",0,null,null,null,null,null,null,null,"HYP702"]
[null,"HYP801",2016,9,"AVG",0,null,null,null,null,null,null,null,"HYP801"]
[null,"HYP802",2016,9,"AVG",0,null,null,null,null,null,null,null,"HYP802"]
[null,"HYP803",2016,9,"AVG",0,null,null,null,null,null,null,null,"HYP803"]
[null,"HYP804",2016,9,"AVG",0,null,null,null,null,null,null,null,"HYP804"]
[" ","HYP201"," "," "," "," ",null,null,null,null,null,null,null,"HYP201"]
[" ","HYP202"," "," "," "," ",null,null,null,null,null,null,null,"HYP202"]
[" ","HYP203"," "," "," "," ",null,null,null,null,null,null,null,"HYP203"]
[" ","HYP204"," "," "," "," ",null,null,null,null,null,null,null,"HYP204"]
[" ","HYP301"," "," "," "," ",null,null,null,null,null,null,null,"HYP301"]
[" ","HYP302"," "," "," "," ",null,null,null,null,null,null,null,"HYP302"]
[" ",{"$f":"N296","v":"HYP303"}," "," "," "," ",null,null,null,null,null,null,null,"HYP303"]
[" ","HYP304"," "," "," "," ",null,null,null,null,null,null,null,"HYP304"]
[" ","HYP401"," "," "," "," ",null,null,null,null,null,null,null,"HYP401"]
[" ","HYP402"," "," "," "," ",null,null,null,null,null,null,null,"HYP402"]
[" ","HYP403"," "," "," "," ",null,null,null,null,null,null,null,"HYP403"]
[" ","HYP404"," "," "," "," ",null,null,null,null,null,null,null,"HYP404"]
[" ","HYP501"," "," "," "," ",null,null,null,null,null,null,null,"HYP501"]
[" ","HYP502"," "," "," "," ",null,null,null,null,null,null,null,"HYP502"]
[" ","HYP503"," "," "," "," ",null,null,null,null,null,null,null,"HYP503"]
[" ","HYP504"," "," "," "," ",null,null,null,null,null,null,null,"HYP504"]
[" ","HYP505"," "," "," "," ",null,null,null,null,null,null,null,"HYP505"]
[" ","HYP601"," "," "," "," ",null,null,null,null,null,null,null,"HYP601"]
[" ","HYP602"," "," "," "," ",null,null,null,null,null,null,null,"HYP602"]
[" ","HYP603"," "," "," "," ",null,null,null,null,null,null,null,"HYP603"]
[" ","HYP604"," "," "," "," ",null,null,null,null,null,null,null,"HYP604"]
[" ","HYP605"," "," "," "," ",null,null,null,null,null,null,null,"HYP605"]
[" ","HYP606"," "," "," "," ",null,null,null,null,null,null,null,"HYP606"]
[" ","HYP607"," "," "," "," ",null,null,null,null,null,null,null,"HYP607"]
[" ","HYP608"," "," "," "," ",null,null,null,null,null,null,null,"HYP608"]
[" ","HYP609"," "," "," "," ",null,null,null,null,null,null,null,"HYP609"]
[" ","HYP701"," "," "," "," ",null,null,null,null,null,null,null,"HYP701"]
[" ","HYP702"," "," "," "," ",null,null,null,null,null,null,null,"HYP702"]
[" ","HYP801"," "," "," "," ",null,null,null,null,null,null,null,"HYP801"]
[" ","HYP802"," "," "," "," ",null,null,null,null,null,null,null,"HYP802"]
[" ","HYP803"," "," "," "," ",null,null,null,null,null,null,null,"HYP803"]
[" ","HYP804"," "," "," "," ",null,null,null,null,null,null,null,"HYP804"]
[" ","HYP201"," "," "," "," ",null,null,null,null,null,null,null,"HYP201"]
[" ","HYP202"," "," "," "," ",null,null,null,null,null,null,null,"HYP202"]
[" ","HYP203"," "," "," "," ",null,null,null,null,null,null,null,"HYP203"]
[" ","HYP204"," "," "," "," ",null,null,null,null,null,null,null,"HYP204"]
[" ","HYP301"," "," "," "," ",null,null,null,null,null,null,null,"HYP301"]
[" ","HYP302"," "," "," "," ",null,null,null,null,null,null,null,"HYP302"]
[" ","HYP303"," "," "," "," ",null,null,null,null,null,null,null,"HYP303"]
[" ","HYP304"," "," "," "," ",null,null,null,null,null,null,null,"HYP304"]
[" ","HYP401"," "," "," "," ",null,null,null,null,null,null,null,"HYP401"]
[" ","HYP402"," "," "," "," ",null,null,null,null,null,null,null,"HYP402"]
[" ","HYP403"," "," "," "," ",null,null,null,null,null,null,null,"HYP403"]
[" ","HYP404"," "," "," "," ",null,null,null,null,null,null,null,"HYP404"]
[" ","HYP501"," "," "," "," ",null,null,null,null,null,null,null,"HYP501"]
[" ","HYP502"," "," "," "," ",null,null,null,null,null,null,null,"HYP502"]
[" ","HYP503"," "," "," "," ",null,null,null,null,null,null,null,"HYP503"]
[" ","HYP504"," "," "," "," ",null,null,null,null,null,null,null,"HYP504"]
[" ","HYP505"," "," "," "," ",null,null,null,null,null,null,null,"HYP505"]
[" ","HYP601"," "," "," "," ",null,null,null,null,null,null,null,"HYP601"]
[" ","HYP602"," "," "," "," ",null,null,null,null,null,null,null,"HYP602"]
[" ","HYP603"," "," "," "," ",null,null,null,null,null,null,null,"HYP603"]
[" ","HYP604"," "," "," "," ",null,null,null,null,null,null,null,"HYP604"]
[" ","HYP605"," "," "," "," ",null,null,null,null,null,null,null,"HYP605"]
[" ","HYP606"," "," "," "," ",null,null,null,null,null,null,null,"HYP606"]
[" ","HYP607"," "," "," "," ",null,null,null,null,null,null,null,"HYP607"]
[" ","HYP608"," "," "," "," ",null,null,null,null,null,null,null,"HYP608"]
[" ","HYP609"," "," "," "," ",null,null,null,null,null,null,null,"HYP609"]
[" ","HYP701"," "," "," "," ",null,null,null,null,null,null,null,"HYP701"]
[" ","HYP702"," "," "," "," ",null,null,null,null,null,null,null,"HYP702"]
[" ","HYP801"," "," "," "," ",null,null,null,null,null,null,null,"HYP801"]
[" ","HYP802"," "," "," "," ",null,null,null,null,null,null,null,"HYP802"]
[" ","HYP803"," "," "," "," ",null,null,null,null,null,null,null,"HYP803"]
[" ","HYP804"," "," "," "," ",null,null,null,null,null,null,null,"HYP804"]
[" ",{"$f":"N354","v":"HYP201"}," "," "," "," ",null,null,null,null,null,null,null,"HYP201"]
[" ","HYP202"," "," "," "," ",null,null,null,null,null,null,null,"HYP202"]
[" ","HYP203"," "," "," "," ",null,null,null,null,null,null,null,"HYP203"]
[" ","HYP204"," "," "," "," ",null,null,null,null,null,null,null,"HYP204"]
[" ","HYP301"," "," "," "," ",null,null,null,null,null,null,null,"HYP301"]
[" ","HYP302"," "," "," "," ",null,null,null,null,null,null,null,"HYP302"]
[" ","HYP303"," "," "," "," ",null,null,null,null,null,null,null,"HYP303"]
[" ","HYP304"," "," "," "," ",null,null,null,null,null,null,null,"HYP304"]
[" ","HYP401"," "," "," "," ",null,null,null,null,null,null,null,"HYP401"]
[" ","HYP402"," "," "," "," ",null,null,null,null,null,null,null,"HYP402"]
[" ","HYP403"," "," "," "," ",null,null,null,null,null,null,null,"HYP403"]
[" ","HYP404"," "," "," "," ",null,null,null,null,null,null,null,"HYP404"]
[" ","HYP501"," "," "," "," ",null,null,null,null,null,null,null,"HYP501"]
[" ","HYP502"," "," "," "," ",null,null,null,null,null,null,null,"HYP502"]
[" ","HYP503"," "," "," "," ",null,null,null,null,null,null,null,"HYP503"]
[" ","HYP504"," "," "," "," ",null,null,null,null,null,null,null,"HYP504"]
[" ","HYP505"," "," "," "," ",null,null,null,null,null,null,null,"HYP505"]
[" ","HYP601"," "," "," "," ",null,null,null,null,null,null,null,"HYP601"]
[" ","HYP602"," "," "," "," ",null,null,null,null,null,null,null,"HYP602"]
[" ","HYP603"," "," "," "," ",null,null,null,null,null,null,null,"HYP603"]
[" ","HYP604"," "," "," "," ",null,null,null,null,null,null,null,"HYP604"]
[" ","HYP605"," "," "," "," ",null,null,null,null,null,null,null,"HYP605"]
[" ","HYP606"," "," "," "," ",null,null,null,null,null,null,null,"HYP606"]
[" ","HYP607"," "," "," "," ",null,null,null,null,null,null,null,"HYP607"]
[" ","HYP608"," "," "," "," ",null,null,null,null,null,null,null,"HYP608"]
[" ","HYP609"," "," "," "," ",null,null,null,null,null,null,null,"HYP609"]
[" ","HYP701"," "," "," "," ",null,null,null,null,null,null,null,"HYP701"]
[" ","HYP702"," "," "," "," ",null,null,null,null,null,null,null,"HYP702"]
[" ","HYP801"," "," "," "," ",null,null,null,null,null,null,null,"HYP801"]
[" ","HYP802"," "," "," "," ",null,null,null,null,null,null,null,"HYP802"]
[" ","HYP803"," "," "," "," ",null,null,null,null,null,null,null,"HYP803"]
[" ","HYP804"," "," "," "," ",null,null,null,null,null,null,null,"HYP804"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]

{"sheet":"VARIABLES_SERVICIO_ESTADISTICAS","index":6,"n_rows":1417,"n_cols":14,"rows_kept":1417,"cut":false,"hidden":true,"merged":[]}
["ID_DEALER_CODE","ID_ACCOUNT","YEAR","MONTH","ID_STATISTIC","STATISTIC_AMOUNT"]
[null,"SER101",2016,1,"ORD",768,null,null,null,null,null,null,null,"SER101"]
[null,"SER102",2016,1,"ORD",96,null,null,null,null,null,null,null,"SER102"]
[null,"SER103",2016,1,"ORD",46,null,null,null,null,null,null,null,"SER103"]
[null,"SER104",2016,1,"ORD",57,null,null,null,null,null,null,null,"SER104"]
[null,"SER105",2016,1,"ORD",6,null,null,null,null,null,null,null,"SER105"]
[null,"HYP101",2016,1,"ORD",68,null,null,null,null,null,null,null,"HYP101"]
[null,"REF101",2016,1,"ORD",570,null,null,null,null,null,null,null,"REF101"]
[null,"REF102",2016,1,"ORD",78,null,null,null,null,null,null,null,"REF102"]
[null,"REF103",2016,1,"ORD",210,null,null,null,null,null,null,null,"REF103"]
[null,"REF104",2016,1,"ORD",27,null,null,null,null,null,null,null,"REF104"]
[null,"REF105",2016,1,"ORD",23,null,null,null,null,null,null,null,"REF105"]
[null,"SHR101",2016,1,"HRS",552.29,null,null,null,null,null,null,null,"SHR101"]
[null,"SHR102",2016,1,"HRS",416.47,null,null,null,null,null,null,null,"SHR102"]
[null,"SHR103",2016,1,"HRS",6,null,null,null,null,null,null,null,"SHR103"]
[null,"SEP101",2016,1,"UNT",0,null,null,null,null,null,null,null,"SEP101"]
[null,"SEP102",2016,1,"UNT",6,null,null,null,null,null,null,null,"SEP102"]
[null,"SEP103",2016,1,"UNT",0,null,null,null,null,null,null,null,"SEP103"]
[null,"SEP104",2016,1,"UNT",0,null,null,null,null,null,null,null,"SEP104"]
[null,"SJF101",2016,1,"SJF",1,null,null,null,null,null,null,null,"SJF101"]
[null,"STT101",2016,1,"PER",5,null,null,null,null,null,null,null,"STT101"]
[null,"STT105",2016,1,"PER",2,null,null,null,null,null,null,null,"STT105"]
[null,"STT102",2016,1,"PER",2,null,null,null,null,null,null,null,"STT102"]
[null,"STT103",2016,1,"PER",2,null,null,null,null,null,null,null,"STT103"]
[null,"STT104",2016,1,"PER",0,null,null,null,null,null,null,null,"STT104"]
[null,"STC101",2016,1,"PER",3,null,null,null,null,null,null,null,"STC101"]
[null,"STC102",2016,1,"PER",1,null,null,null,null,null,null,null,"STC102"]
[null,"STC103",2016,1,"PER",1,null,null,null,null,null,null,null,"STC103"]
[null,"STC104",2016,1,"PER",1,null,null,null,null,null,null,null,"STC104"]
[null,"SAS101",2016,1,"PER",0,null,null,null,null,null,null,null,"SAS101"]
[null,"SAS102",2016,1,"PER",2,null,null,null,null,null,null,null,"SAS102"]
[null,"EFI101",2016,1,"AVG",6.4466666666666663,null,null,null,null,null,null,null,"EFI101"]
[null,"EFI102",2016,1,"AVG",3.5163636363636361,null,null,null,null,null,null,null,"EFI102"]
[null,"EFI103",2016,1,"AVG",19.34,null,null,null,null,null,null,null,"EFI103"]
[null,"TSR101",2016,1,"PCT",0.99439999999999995,null,null,null,null,null,null,null,"TSR101"]
[null,"TSR102",2016,1,"PCT",0.99539999999999995,null,null,null,null,null,null,null,"TSR102"]
[null,"RET101",2016,1,"RET",1944,null,null,null,null,null,null,null,"RET101"]
[null,"RET102",2016,1,"RET",1054,null,null,null,null,null,null,null,"RET102"]
[null,"SER101",2016,2,"ORD",514,null,null,null,null,null,null,null,"SER101"]
[null,"SER102",2016,2,"ORD",86,null,null,null,null,null,null,null,"SER102"]
[null,"SER103",2016,2,"ORD",60,null,null,null,null,null,null,null,"SER103"]
[null,"SER104",2016,2,"ORD",72,null,null,null,null,null,null,null,"SER104"]
[null,"SER105",2016,2,"ORD",8,null,null,null,null,null,null,null,"SER105"]
[null,"HYP101",2016,2,"ORD",23,null,null,null,null,null,null,null,"HYP101"]
[null,"REF101",2016,2,"ORD",466,null,null,null,null,null,null,null,"REF101"]
[null,"REF102",2016,2,"ORD",73,null,null,null,null,null,null,null,"REF102"]
[null,"REF103",2016,2,"ORD",190,null,null,null,null,null,null,null,"REF103"]
[null,"REF104",2016,2,"ORD",56,null,null,null,null,null,null,null,"REF104"]
[null,"REF105",2016,2,"ORD",22,null,null,null,null,null,null,null,"REF105"]
[null,"SHR101",2016,2,"HRS",481.88,null,null,null,null,null,null,null,"SHR101"]
[null,"SHR102",2016,2,"HRS",440.14,null,null,null,null,null,null,null,"SHR102"]
[null,"SHR103",2016,2,"HRS",4,null,null,null,null,null,null,null,"SHR103"]
[null,"SEP101",2016,2,"UNT",0,null,null,null,null,null,null,null,"SEP101"]
[null,"SEP102",2016,2,"UNT",6,null,null,null,null,null,null,null,"SEP102"]
[null,"SEP103",2016,2,"UNT",0,null,null,null,null,null,null,null,"SEP103"]
[null,"SEP104",2016,2,"UNT",0,null,null,null,null,null,null,null,"SEP104"]
[null,"SJF101",2016,2,"SJF",1,null,null,null,null,null,null,null,"SJF101"]
[null,"STT101",2016,2,"PER",5,null,null,null,null,null,null,null,"STT101"]
[null,"STT105",2016,2,"PER",2,null,null,null,null,null,null,null,"STT105"]
[null,"STT102",2016,2,"PER",2,null,null,null,null,null,null,null,"STT102"]
[null,"STT103",2016,2,"PER",2,null,null,null,null,null,null,null,"STT103"]
[null,"STT104",2016,2,"PER",0,null,null,null,null,null,null,null,"STT104"]
[null,"STC101",2016,2,"PER",3,null,null,null,null,null,null,null,"STC101"]
[null,"STC102",2016,2,"PER",1,null,null,null,null,null,null,null,"STC102"]
[null,"STC103",2016,2,"PER",1,null,null,null,null,null,null,null,"STC103"]
[null,"STC104",2016,2,"PER",1,null,null,null,null,null,null,null,"STC104"]
[null,"SAS101",2016,2,"PER",0,null,null,null,null,null,null,null,"SAS101"]
[null,"SAS102",2016,2,"PER",2,null,null,null,null,null,null,null,"SAS102"]
[null,"EFI101",2016,2,"AVG",4.88,null,null,null,null,null,null,null,"EFI101"]
[null,"EFI102",2016,2,"AVG",2.6618181818181821,null,null,null,null,null,null,null,"EFI102"]
[null,"EFI103",2016,2,"AVG",14.64,null,null,null,null,null,null,null,"EFI103"]
[null,"TSR101",2016,2,"PCT",0.99160000000000004,null,null,null,null,null,null,null,"TSR101"]
[null,"TSR102",2016,2,"PCT",0.99319999999999997,null,null,null,null,null,null,null,"TSR102"]
[null,"RET101",2016,2,"RET",1989,null,null,null,null,null,null,null,"RET101"]
[null,"RET102",2016,2,"RET",1062,null,null,null,null,null,null,null,"RET102"]
[null,"SER101",2016,3,"ORD",573,null,null,null,null,null,null,null,"SER101"]
[null,"SER102",2016,3,"ORD",98,null,null,null,null,null,null,null,"SER102"]
[null,"SER103",2016,3,"ORD",80,null,null,null,null,null,null,null,"SER103"]
[null,"SER104",2016,3,"ORD",75,null,null,null,null,null,null,null,"SER104"]
[null,"SER105",2016,3,"ORD",4,null,null,null,null,null,null,null,"SER105"]
[null,"HYP101",2016,3,"ORD",31,null,null,null,null,null,null,null,"HYP101"]
[null,"REF101",2016,3,"ORD",509,null,null,null,null,null,null,null,"REF101"]
[null,"REF102",2016,3,"ORD",83,null,null,null,null,null,null,null,"REF102"]
[null,"REF103",2016,3,"ORD",233,null,null,null,null,null,null,null,"REF103"]
[null,"REF104",2016,3,"ORD",36,null,null,null,null,null,null,null,"REF104"]
[null,"REF105",2016,3,"ORD",28,null,null,null,null,null,null,null,"REF105"]
[null,"SHR101",2016,3,"HRS",516.30999999999995,null,null,null,null,null,null,null,"SHR101"]
[null,"SHR102",2016,3,"HRS",484.79,null,null,null,null,null,null,null,"SHR102"]
[null,"SHR103",2016,3,"HRS",5,null,null,null,null,null,null,null,"SHR103"]
[null,"SEP101",2016,3,"UNT",0,null,null,null,null,null,null,null,"SEP101"]
[null,"SEP102",2016,3,"UNT",6,null,null,null,null,null,null,null,"SEP102"]
[null,"SEP103",2016,3,"UNT",0,null,null,null,null,null,null,null,"SEP103"]
[null,"SEP104",2016,3,"UNT",0,null,null,null,null,null,null,null,"SEP104"]
[null,"SJF101",2016,3,"SJF",1,null,null,null,null,null,null,null,"SJF101"]
[null,"STT101",2016,3,"PER",5,null,null,null,null,null,null,null,"STT101"]
[null,"STT105",2016,3,"PER",2,null,null,null,null,null,null,null,"STT105"]
[null,"STT102",2016,3,"PER",2,null,null,null,null,null,null,null,"STT102"]
[null,"STT103",2016,3,"PER",2,null,null,null,null,null,null,null,"STT103"]
[null,"STT104",2016,3,"PER",0,null,null,null,null,null,null,null,"STT104"]
[null,"STC101",2016,3,"PER",3,null,null,null,null,null,null,null,"STC101"]
[null,"STC102",2016,3,"PER",1,null,null,null,null,null,null,null,"STC102"]
[null,"STC103",2016,3,"PER",1,null,null,null,null,null,null,null,"STC103"]
[null,"STC104",2016,3,"PER",1,null,null,null,null,null,null,null,"STC104"]
[null,"SAS101",2016,3,"PER",0,null,null,null,null,null,null,null,"SAS101"]
[null,"SAS102",2016,3,"PER",2,null,null,null,null,null,null,null,"SAS102"]
[null,"EFI101",2016,3,"AVG",5.5066666666666659,null,null,null,null,null,null,null,"EFI101"]
[null,"EFI102",2016,3,"AVG",3.0036363636363639,null,null,null,null,null,null,null,"EFI102"]
[null,"EFI103",2016,3,"AVG",16.52,null,null,null,null,null,null,null,"EFI103"]
[null,"TSR101",2016,3,"PCT",0.99399999999999999,null,null,null,null,null,null,null,"TSR101"]
[null,"TSR102",2016,3,"PCT",0.99839999999999995,null,null,null,null,null,null,null,"TSR102"]
[null,"RET101",2016,3,"RET",2031,null,null,null,null,null,null,null,"RET101"]
[null,"RET102",2016,3,"RET",1081,null,null,null,null,null,null,null,"RET102"]
[null,"SER101",2016,4,"ORD",1037,null,null,null,null,null,null,null,"SER101"]
[null,"SER102",2016,4,"ORD",95,null,null,null,null,null,null,null,"SER102"]
[null,"SER103",2016,4,"ORD",88,null,null,null,null,null,null,null,"SER103"]
[null,"SER104",2016,4,"ORD",59,null,null,null,null,null,null,null,"SER104"]
[null,"SER105",2016,4,"ORD",5,null,null,null,null,null,null,null,"SER105"]
[null,"HYP101",2016,4,"ORD",27,null,null,null,null,null,null,null,"HYP101"]
[null,"REF101",2016,4,"ORD",543,null,null,null,null,null,null,null,"REF101"]
[null,"REF102",2016,4,"ORD",83,null,null,null,null,null,null,null,"REF102"]
[null,"REF103",2016,4,"ORD",244,null,null,null,null,null,null,null,"REF103"]
[null,"REF104",2016,4,"ORD",34,null,null,null,null,null,null,null,"REF104"]
[null,"REF105",2016,4,"ORD",19,null,null,null,null,null,null,null,"REF105"]
[null,"SHR101",2016,4,"HRS",546.88,null,null,null,null,null,null,null,"SHR101"]
[null,"SHR102",2016,4,"HRS",343,null,null,null,null,null,null,null,"SHR102"]
[null,"SHR103",2016,4,"HRS",6,null,null,null,null,null,null,null,"SHR103"]
[null,"SEP101",2016,4,"UNT",0,null,null,null,null,null,null,null,"SEP101"]
[null,"SEP102",2016,4,"UNT",6,null,null,null,null,null,null,null,"SEP102"]
[null,"SEP103",2016,4,"UNT",0,null,null,null,null,null,null,null,"SEP103"]
[null,"SEP104",2016,4,"UNT",0,null,null,null,null,null,null,null,"SEP104"]
[null,"SJF101",2016,4,"SJF",1,null,null,null,null,null,null,null,"SJF101"]
[null,"STT101",2016,4,"PER",5,null,null,null,null,null,null,null,"STT101"]
[null,"STT105",2016,4,"PER",2,null,null,null,null,null,null,null,"STT105"]
[null,"STT102",2016,4,"PER",2,null,null,null,null,null,null,null,"STT102"]
[null,"STT103",2016,4,"PER",2,null,null,null,null,null,null,null,"STT103"]
[null,"STT104",2016,4,"PER",0,null,null,null,null,null,null,null,"STT104"]
[null,"STC101",2016,4,"PER",3,null,null,null,null,null,null,null,"STC101"]
[null,"STC102",2016,4,"PER",1,null,null,null,null,null,null,null,"STC102"]
[null,"STC103",2016,4,"PER",1,null,null,null,null,null,null,null,"STC103"]
[null,"STC104",2016,4,"PER",1,null,null,null,null,null,null,null,"STC104"]
[null,"SAS101",2016,4,"PER",0,null,null,null,null,null,null,null,"SAS101"]
[null,"SAS102",2016,4,"PER",2,null,null,null,null,null,null,null,"SAS102"]
[null,"EFI101",2016,4,"AVG",8.5266666666666655,null,null,null,null,null,null,null,"EFI101"]
[null,"EFI102",2016,4,"AVG",4.6509090909090904,null,null,null,null,null,null,null,"EFI102"]
[null,"EFI103",2016,4,"AVG",25.58,null,null,null,null,null,null,null,"EFI103"]
[null,"TSR101",2016,4,"PCT",1,null,null,null,null,null,null,null,"TSR101"]
[null,"TSR102",2016,4,"PCT",1,null,null,null,null,null,null,null,"TSR102"]
[null,"RET101",2016,4,"RET",2079,null,null,null,null,null,null,null,"RET101"]
[null,"RET102",2016,4,"RET",1108,null,null,null,null,null,null,null,"RET102"]
[null,"SER101",2016,5,"ORD",626,null,null,null,null,null,null,null,"SER101"]
[null,"SER102",2016,5,"ORD",69,null,null,null,null,null,null,null,"SER102"]
[null,"SER103",2016,5,"ORD",70,null,null,null,null,null,null,null,"SER103"]
[null,"SER104",2016,5,"ORD",40,null,null,null,null,null,null,null,"SER104"]
[null,"SER105",2016,5,"ORD",9,null,null,null,null,null,null,null,"SER105"]
[null,"HYP101",2016,5,"ORD",28,null,null,null,null,null,null,null,"HYP101"]
[null,"REF101",2016,5,"ORD",589,null,null,null,null,null,null,null,"REF101"]
[null,"REF102",2016,5,"ORD",57,null,null,null,null,null,null,null,"REF102"]
[null,"REF103",2016,5,"ORD",244,null,null,null,null,null,null,null,"REF103"]
[null,"REF104",2016,5,"ORD",31,null,null,null,null,null,null,null,"REF104"]
[null,"REF105",2016,5,"ORD",22,null,null,null,null,null,null,null,"REF105"]
[null,"SHR101",2016,5,"HRS",526.28,null,null,null,null,null,null,null,"SHR101"]
[null,"SHR102",2016,5,"HRS",428.3,null,null,null,null,null,null,null,"SHR102"]
[null,"SHR103",2016,5,"HRS",3,null,null,null,null,null,null,null,"SHR103"]
[null,"SEP101",2016,5,"UNT",0,null,null,null,null,null,null,null,"SEP101"]
[null,"SEP102",2016,5,"UNT",6,null,null,null,null,null,null,null,"SEP102"]
[null,"SEP103",2016,5,"UNT",0,null,null,null,null,null,null,null,"SEP103"]
[null,"SEP104",2016,5,"UNT",0,null,null,null,null,null,null,null,"SEP104"]
[null,"SJF101",2016,5,"SJF",1,null,null,null,null,null,null,null,"SJF101"]
[null,"STT101",2016,5,"PER",5,null,null,null,null,null,null,null,"STT101"]
[null,"STT105",2016,5,"PER",2,null,null,null,null,null,null,null,"STT105"]
[null,"STT102",2016,5,"PER",2,null,null,null,null,null,null,null,"STT102"]
[null,"STT103",2016,5,"PER",2,null,null,null,null,null,null,null,"STT103"]
[null,"STT104",2016,5,"PER",0,null,null,null,null,null,null,null,"STT104"]
[null,"STC101",2016,5,"PER",3,null,null,null,null,null,null,null,"STC101"]
[null,"STC102",2016,5,"PER",1,null,null,null,null,null,null,null,"STC102"]
[null,"STC103",2016,5,"PER",1,null,null,null,null,null,null,null,"STC103"]
[null,"STC104",2016,5,"PER",1,null,null,null,null,null,null,null,"STC104"]
[null,"SAS101",2016,5,"PER",0,null,null,null,null,null,null,null,"SAS101"]
[null,"SAS102",2016,5,"PER",2,null,null,null,null,null,null,null,"SAS102"]
[null,"EFI101",2016,5,"AVG",5.3666666666666663,null,null,null,null,null,null,null,"EFI101"]
[null,"EFI102",2016,5,"AVG",2.9272727272727277,null,null,null,null,null,null,null,"EFI102"]
[null,"EFI103",2016,5,"AVG",16.100000000000001,null,null,null,null,null,null,null,"EFI103"]
[null,"TSR101",2016,5,"PCT",1,null,null,null,null,null,null,null,"TSR101"]
[null,"TSR102",2016,5,"PCT",1,null,null,null,null,null,null,null,"TSR102"]
[null,"RET101",2016,5,"RET",2120,null,null,null,null,null,null,null,"RET101"]
[null,"RET102",2016,5,"RET",1139,null,null,null,null,null,null,null,"RET102"]
[null,"SER101",2016,6,"ORD",665,null,null,null,null,null,null,null,"SER101"]
[null,"SER102",2016,6,"ORD",99,null,null,null,null,null,null,null,"SER102"]
[null,"SER103",2016,6,"ORD",85,null,null,null,null,null,null,null,"SER103"]
[null,"SER104",2016,6,"ORD",44,null,null,null,null,null,null,null,"SER104"]
[null,"SER105",2016,6,"ORD",12,null,null,null,null,null,null,null,"SER105"]
[null,"HYP101",2016,6,"ORD",31,null,null,null,null,null,null,null,"HYP101"]
[null,"REF101",2016,6,"ORD",613,null,null,null,null,null,null,null,"REF101"]
[null,"REF102",2016,6,"ORD",82,null,null,null,null,null,null,null,"REF102"]
[null,"REF103",2016,6,"ORD",249,null,null,null,null,null,null,null,"REF103"]
[null,"REF104",2016,6,"ORD",34,null,null,null,null,null,null,null,"REF104"]
[null,"REF105",2016,6,"ORD",22,null,null,null,null,null,null,null,"REF105"]
[null,"SHR101",2016,6,"HRS",629.14,null,null,null,null,null,null,null,"SHR101"]
[null,"SHR102",2016,6,"HRS",549.53,null,null,null,null,null,null,null,"SHR102"]
[null,"SHR103",2016,6,"HRS",2,null,null,null,null,null,null,null,"SHR103"]
[null,"SEP101",2016,6,"UNT",0,null,null,null,null,null,null,null,"SEP101"]
[null,"SEP102",2016,6,"UNT",6,null,null,null,null,null,null,null,"SEP102"]
[null,"SEP103",2016,6,"UNT",0,null,null,null,null,null,null,null,"SEP103"]
[null,"SEP104",2016,6,"UNT",0,null,null,null,null,null,null,null,"SEP104"]
[null,"SJF101",2016,6,"SJF",1,null,null,null,null,null,null,null,"SJF101"]
[null,"STT101",2016,6,"PER",5,null,null,null,null,null,null,null,"STT101"]
[null,"STT105",2016,6,"PER",2,null,null,null,null,null,null,null,"STT105"]
[null,"STT102",2016,6,"PER",2,null,null,null,null,null,null,null,"STT102"]
[null,"STT103",2016,6,"PER",2,null,null,null,null,null,null,null,"STT103"]
[null,"STT104",2016,6,"PER",0,null,null,null,null,null,null,null,"STT104"]
[null,"STC101",2016,6,"PER",3,null,null,null,null,null,null,null,"STC101"]
[null,"STC102",2016,6,"PER",1,null,null,null,null,null,null,null,"STC102"]
[null,"STC103",2016,6,"PER",1,null,null,null,null,null,null,null,"STC103"]
[null,"STC104",2016,6,"PER",1,null,null,null,null,null,null,null,"STC104"]
[null,"SAS101",2016,6,"PER",0,null,null,null,null,null,null,null,"SAS101"]
[null,"SAS102",2016,6,"PER",2,null,null,null,null,null,null,null,"SAS102"]
[null,"EFI101",2016,6,"AVG",5.953333333333334,null,null,null,null,null,null,null,"EFI101"]
[null,"EFI102",2016,6,"AVG",3.2472727272727275,null,null,null,null,null,null,null,"EFI102"]
[null,"EFI103",2016,6,"AVG",17.86,null,null,null,null,null,null,null,"EFI103"]
[null,"TSR101",2016,6,"PCT",0.999,null,null,null,null,null,null,null,"TSR101"]
[null,"TSR102",2016,6,"PCT",1,null,null,null,null,null,null,null,"TSR102"]
[null,"RET101",2016,6,"RET",2184,null,null,null,null,null,null,null,"RET101"]
[null,"RET102",2016,6,"RET",1152,null,null,null,null,null,null,null,"RET102"]
[null,"SER101",2016,7,"ORD",143,null,null,null,null,null,null,null,"SER101"]
[null,"SER102",2016,7,"ORD"," ",null,null,null,null,null,null,null,"SER102"]
[null,"SER103",2016,7,"ORD",61,null,null,null,null,null,null,null,"SER103"]
[null,"SER104",2016,7,"ORD",34,null,null,null,null,null,null,null,"SER104"]
[null,"SER105",2016,7,"ORD",7,null,null,null,null,null,null,null,"SER105"]
[null,"HYP101",2016,7,"ORD",28,null,null,null,null,null,null,null,"HYP101"]
[null,"REF101",2016,7,"ORD",644,null,null,null,null,null,null,null,"REF101"]
[null,"REF102",2016,7,"ORD",136,null,null,null,null,null,null,null,"REF102"]
[null,"REF103",2016,7,"ORD",265,null,null,null,null,null,null,null,"REF103"]
[null,"REF104",2016,7,"ORD",35,null,null,null,null,null,null,null,"REF104"]
[null,"REF105",2016,7,"ORD",22,null,null,null,null,null,null,null,"REF105"]
[null,"SHR101",2016,7,"HRS",647.70000000000005,null,null,null,null,null,null,null,"SHR101"]
[null,"SHR102",2016,7,"HRS",460.16,null,null,null,null,null,null,null,"SHR102"]
[null,"SHR103",2016,7,"HRS",3,null,null,null,null,null,null,null,"SHR103"]
[null,"SEP101",2016,7,"UNT",0,null,null,null,null,null,null,null,"SEP101"]
[null,"SEP102",2016,7,"UNT",6,null,null,null,null,null,null,null,"SEP102"]
[null,"SEP103",2016,7,"UNT",0,null,null,null,null,null,null,null,"SEP103"]
[null,"SEP104",2016,7,"UNT",0,null,null,null,null,null,null,null,"SEP104"]
[null,"SJF101",2016,7,"SJF",1,null,null,null,null,null,null,null,"SJF101"]
[null,"STT101",2016,7,"PER",5,null,null,null,null,null,null,null,"STT101"]
[null,"STT105",2016,7,"PER",2,null,null,null,null,null,null,null,"STT105"]
[null,"STT102",2016,7,"PER",2,null,null,null,null,null,null,null,"STT102"]
[null,"STT103",2016,7,"PER",2,null,null,null,null,null,null,null,"STT103"]
[null,"STT104",2016,7,"PER",0,null,null,null,null,null,null,null,"STT104"]
[null,"STC101",2016,7,"PER",3,null,null,null,null,null,null,null,"STC101"]
[null,"STC102",2016,7,"PER",1,null,null,null,null,null,null,null,"STC102"]
[null,"STC103",2016,7,"PER",1,null,null,null,null,null,null,null,"STC103"]
[null,"STC104",2016,7,"PER",1,null,null,null,null,null,null,null,"STC104"]
[null,"SAS101",2016,7,"PER",0,null,null,null,null,null,null,null,"SAS101"]
[null,"SAS102",2016,7,"PER",2,null,null,null,null,null,null,null,"SAS102"]
[null,"EFI101",2016,7,"AVG",6.22,null,null,null,null,null,null,null,"EFI101"]
[null,"EFI102",2016,7,"AVG",3.3927272727272726,null,null,null,null,null,null,null,"EFI102"]
[null,"EFI103",2016,7,"AVG",18.66,null,null,null,null,null,null,null,"EFI103"]
[null,"TSR101",2016,7,"PCT",0.99509999999999998,null,null,null,null,null,null,null,"TSR101"]
[null,"TSR102",2016,7,"PCT",0.99839999999999995,null,null,null,null,null,null,null,"TSR102"]
[null,"RET101",2016,7,"RET",2234,null,null,null,null,null,null,null,"RET101"]
[null,"RET102",2016,7,"RET",1153,null,null,null,null,null,null,null,"RET102"]
[null,"SER101",2016,8,"ORD",677,null,null,null,null,null,null,null,"SER101"]
[null,"SER102",2016,8,"ORD",91,null,null,null,null,null,null,null,"SER102"]
[null,"SER103",2016,8,"ORD",83,null,null,null,null,null,null,null,"SER103"]
[null,"SER104",2016,8,"ORD",52,null,null,null,null,null,null,null,"SER104"]
[null,"SER105",2016,8,"ORD",6,null,null,null,null,null,null,null,"SER105"]
[null,"HYP101",2016,8,"ORD",50,null,null,null,null,null,null,null,"HYP101"]
[null,"REF101",2016,8,"ORD",596,null,null,null,null,null,null,null,"REF101"]
[null,"REF102",2016,8,"ORD",76,null,null,null,null,null,null,null,"REF102"]
[null,"REF103",2016,8,"ORD",283,null,null,null,null,null,null,null,"REF103"]
[null,"REF104",2016,8,"ORD",29,null,null,null,null,null,null,null,"REF104"]
[null,"REF105",2016,8,"ORD",25,null,null,null,null,null,null,null,"REF105"]
[null,"SHR101",2016,8,"HRS",590,null,null,null,null,null,null,null,"SHR101"]
[null,"SHR102",2016,8,"HRS",429,null,null,null,null,null,null,null,"SHR102"]
[null,"SHR103",2016,8,"HRS",2,null,null,null,null,null,null,null,"SHR103"]
[null,"SEP101",2016,8,"UNT",0,null,null,null,null,null,null,null,"SEP101"]
[null,"SEP102",2016,8,"UNT",6,null,null,null,null,null,null,null,"SEP102"]
[null,"SEP103",2016,8,"UNT",0,null,null,null,null,null,null,null,"SEP103"]
[null,"SEP104",2016,8,"UNT",0,null,null,null,null,null,null,null,"SEP104"]
[null,"SJF101",2016,8,"SJF",1,null,null,null,null,null,null,null,"SJF101"]
[null,"STT101",2016,8,"PER",5,null,null,null,null,null,null,null,"STT101"]
[null,"STT105",2016,8,"PER",2,null,null,null,null,null,null,null,"STT105"]
[null,"STT102",2016,8,"PER",2,null,null,null,null,null,null,null,"STT102"]
[null,"STT103",2016,8,"PER",2,null,null,null,null,null,null,null,"STT103"]
[null,"STT104",2016,8,"PER",0,null,null,null,null,null,null,null,"STT104"]
[null,"STC101",2016,8,"PER",3,null,null,null,null,null,null,null,"STC101"]
[null,"STC102",2016,8,"PER",1,null,null,null,null,null,null,null,"STC102"]
[null,"STC103",2016,8,"PER",1,null,null,null,null,null,null,null,"STC103"]
[null,"STC104",2016,8,"PER",1,null,null,null,null,null,null,null,"STC104"]
[null,"SAS101",2016,8,"PER",0,null,null,null,null,null,null,null,"SAS101"]
[null,"SAS102",2016,8,"PER",2,null,null,null,null,null,null,null,"SAS102"]
[null,"EFI101",2016,8,"AVG",6.02,null,null,null,null,null,null,null,"EFI101"]
[null,"EFI102",2016,8,"AVG",3.2836363636363637,null,null,null,null,null,null,null,"EFI102"]
[null,"EFI103",2016,8,"AVG",18.059999999999999,null,null,null,null,null,null,null,"EFI103"]
[null,"TSR101",2016,8,"PCT",0.99170000000000003,null,null,null,null,null,null,null,"TSR101"]
[null,"TSR102",2016,8,"PCT",1,null,null,null,null,null,null,null,"TSR102"]
[null,"RET101",2016,8,"RET",2239,null,null,null,null,null,null,null,"RET101"]
[null,"RET102",2016,8,"RET",1160,null,null,null,null,null,null,null,"RET102"]
[null,"SER101",2016,9,"ORD",610,null,null,null,null,null,null,null,"SER101"]
[null,"SER102",2016,9,"ORD",58,null,null,null,null,null,null,null,"SER102"]
[null,"SER103",2016,9,"ORD",159,null,null,null,null,null,null,null,"SER103"]
[null,"SER104",2016,9,"ORD",105,null,null,null,null,null,null,null,"SER104"]
[null,"SER105",2016,9,"ORD",7,null,null,null,null,null,null,null,"SER105"]
[null,"HYP101",2016,9,"ORD",37,null,null,null,null,null,null,null,"HYP101"]
[null,"REF101",2016,9,"ORD",563,null,null,null,null,null,null,null,"REF101"]
[null,"REF102",2016,9,"ORD",53,null,null,null,null,null,null,null,"REF102"]
[null,"REF103",2016,9,"ORD",234,null,null,null,null,null,null,null,"REF103"]
[null,"REF104",2016,9,"ORD",28,null,null,null,null,null,null,null,"REF104"]
[null,"REF105",2016,9,"ORD",23,null,null,null,null,null,null,null,"REF105"]
[null,"SHR101",2016,9,"HRS",661.34,null,null,null,null,null,null,null,"SHR101"]
[null,"SHR102",2016,9,"HRS",663.04,null,null,null,null,null,null,null,"SHR102"]
[null,"SHR103",2016,9,"HRS",3,null,null,null,null,null,null,null,"SHR103"]
[null,"SEP101",2016,9,"UNT",0,null,null,null,null,null,null,null,"SEP101"]
[null,"SEP102",2016,9,"UNT",6,null,null,null,null,null,null,null,"SEP102"]
[null,"SEP103",2016,9,"UNT",0,null,null,null,null,null,null,null,"SEP103"]
[null,"SEP104",2016,9,"UNT",0,null,null,null,null,null,null,null,"SEP104"]
[null,"SJF101",2016,9,"SJF",null,null,null,null,null,null,null,null,"SJF101"]
[null,"STT101",2016,9,"PER",5,null,null,null,null,null,null,null,"STT101"]
[null,"STT105",2016,9,"PER",2,null,null,null,null,null,null,null,"STT105"]
[null,"STT102",2016,9,"PER",2,null,null,null,null,null,null,null,"STT102"]
[null,"STT103",2016,9,"PER",2,null,null,null,null,null,null,null,"STT103"]
[null,"STT104",2016,9,"PER",0,null,null,null,null,null,null,null,"STT104"]
[null,"STC101",2016,9,"PER",3,null,null,null,null,null,null,null,"STC101"]
[null,"STC102",2016,9,"PER",1,null,null,null,null,null,null,null,"STC102"]
[null,"STC103",2016,9,"PER",1,null,null,null,null,null,null,null,"STC103"]
[null,"STC104",2016,9,"PER",1,null,null,null,null,null,null,null,"STC104"]
[null,"SAS101",2016,9,"PER",0,null,null,null,null,null,null,null,"SAS101"]
[null,"SAS102",2016,9,"PER",2,null,null,null,null,null,null,null,"SAS102"]
[null,"EFI101",2016,9,"AVG",6.2133333333333338,null,null,null,null,null,null,null,"EFI101"]
[null,"EFI102",2016,9,"AVG",3.3890909090909092,null,null,null,null,null,null,null,"EFI102"]
[null,"EFI103",2016,9,"AVG",18.64,null,null,null,null,null,null,null,"EFI103"]
[null,"TSR101",2016,9,"PCT",0.997,null,null,null,null,null,null,null,"TSR101"]
[null,"TSR102",2016,9,"PCT",0.999,null,null,null,null,null,null,null,"TSR102"]
[null,"RET101",2016,9,"RET",2317,null,null,null,null,null,null,null,"RET101"]
[null,"RET102",2016,9,"RET",1179,null,null,null,null,null,null,null,"RET102"]
[" ","SER101"," "," "," "," ",null,null,null,null,null,null,null,"SER101"]
[" ","SER102"," "," "," "," ",null,null,null,null,null,null,null,"SER102"]
[" ","SER103"," "," "," "," ",null,null,null,null,null,null,null,"SER103"]
[" ","SER104"," "," "," "," ",null,null,null,null,null,null,null,"SER104"]
[" ","SER105"," "," "," "," ",null,null,null,null,null,null,null,"SER105"]
[" ","HYP101"," "," "," "," ",null,null,null,null,null,null,null,"HYP101"]
[" ","REF101"," "," "," "," ",null,null,null,null,null,null,null,"REF101"]
[" ","REF102"," "," "," "," ",null,null,null,null,null,null,null,"REF102"]
[" ","REF103"," "," "," "," ",null,null,null,null,null,null,null,"REF103"]
[" ","REF104"," "," "," "," ",null,null,null,null,null,null,null,"REF104"]
[" ","REF105"," "," "," "," ",null,null,null,null,null,null,null,"REF105"]
[" ","SHR101"," "," "," "," ",null,null,null,null,null,null,null,"SHR101"]
[" ","SHR102"," "," "," "," ",null,null,null,null,null,null,null,"SHR102"]
[" ","SHR103"," "," "," "," ",null,null,null,null,null,null,null,"SHR103"]
[" ","SEP101"," "," "," "," ",null,null,null,null,null,null,null,"SEP101"]
[" ","SEP102"," "," "," "," ",null,null,null,null,null,null,null,"SEP102"]
[" ","SEP103"," "," "," "," ",null,null,null,null,null,null,null,"SEP103"]
[" ","SEP104"," "," "," "," ",null,null,null,null,null,null,null,"SEP104"]
[" ","SJF101"," "," "," "," ",null,null,null,null,null,null,null,"SJF101"]
[" ","STT101"," "," "," "," ",null,null,null,null,null,null,null,"STT101"]
[" ","STT105"," "," "," "," ",null,null,null,null,null,null,null,"STT105"]
[" ","STT102"," "," "," "," ",null,null,null,null,null,null,null,"STT102"]
[" ","STT103"," "," "," "," ",null,null,null,null,null,null,null,"STT103"]
[" ","STT104"," "," "," "," ",null,null,null,null,null,null,null,"STT104"]
[" ","STC101"," "," "," "," ",null,null,null,null,null,null,null,"STC101"]
[" ","STC102"," "," "," "," ",null,null,null,null,null,null,null,"STC102"]
[" ","STC103"," "," "," "," ",null,null,null,null,null,null,null,"STC103"]
[" ","STC104"," "," "," "," ",null,null,null,null,null,null,null,"STC104"]
[" ","SAS101"," "," "," "," ",null,null,null,null,null,null,null,"SAS101"]
[" ","SAS102"," "," "," "," ",null,null,null,null,null,null,null,"SAS102"]
[" ","EFI101"," "," "," "," ",null,null,null,null,null,null,null,"EFI101"]
[" ","EFI102"," "," "," "," ",null,null,null,null,null,null,null,"EFI102"]
[" ","EFI103"," "," "," "," ",null,null,null,null,null,null,null,"EFI103"]
[" ","TSR101"," "," "," "," ",null,null,null,null,null,null,null,"TSR101"]
[" ","TSR102"," "," "," "," ",null,null,null,null,null,null,null,"TSR102"]
[" ","RET101"," "," "," "," ",null,null,null,null,null,null,null,"RET101"]
[" ","RET102"," "," "," "," ",null,null,null,null,null,null,null,"RET102"]
[" ","SER101"," "," "," "," ",null,null,null,null,null,null,null,"SER101"]
[" ","SER102"," "," "," "," ",null,null,null,null,null,null,null,"SER102"]
[" ","SER103"," "," "," "," ",null,null,null,null,null,null,null,"SER103"]
[" ","SER104"," "," "," "," ",null,null,null,null,null,null,null,"SER104"]
[" ","SER105"," "," "," "," ",null,null,null,null,null,null,null,"SER105"]
[" ","HYP101"," "," "," "," ",null,null,null,null,null,null,null,"HYP101"]
[" ","REF101"," "," "," "," ",null,null,null,null,null,null,null,"REF101"]
[" ","REF102"," "," "," "," ",null,null,null,null,null,null,null,"REF102"]
[" ","REF103"," "," "," "," ",null,null,null,null,null,null,null,"REF103"]
[" ","REF104"," "," "," "," ",null,null,null,null,null,null,null,"REF104"]
[" ","REF105"," "," "," "," ",null,null,null,null,null,null,null,"REF105"]
[" ","SHR101"," "," "," "," ",null,null,null,null,null,null,null,"SHR101"]
[" ","SHR102"," "," "," "," ",null,null,null,null,null,null,null,"SHR102"]
[" ","SHR103"," "," "," "," ",null,null,null,null,null,null,null,"SHR103"]
[" ","SEP101"," "," "," "," ",null,null,null,null,null,null,null,"SEP101"]
[" ","SEP102"," "," "," "," ",null,null,null,null,null,null,null,"SEP102"]
[" ","SEP103"," "," "," "," ",null,null,null,null,null,null,null,"SEP103"]
[" ","SEP104"," "," "," "," ",null,null,null,null,null,null,null,"SEP104"]
[" ","SJF101"," "," "," "," ",null,null,null,null,null,null,null,"SJF101"]
[" ","STT101"," "," "," "," ",null,null,null,null,null,null,null,"STT101"]
[" ","STT105"," "," "," "," ",null,null,null,null,null,null,null,"STT105"]
[" ","STT102"," "," "," "," ",null,null,null,null,null,null,null,"STT102"]
[" ","STT103"," "," "," "," ",null,null,null,null,null,null,null,"STT103"]
[" ","STT104"," "," "," "," ",null,null,null,null,null,null,null,"STT104"]
[" ","STC101"," "," "," "," ",null,null,null,null,null,null,null,"STC101"]
[" ","STC102"," "," "," "," ",null,null,null,null,null,null,null,"STC102"]
[" ","STC103"," "," "," "," ",null,null,null,null,null,null,null,"STC103"]
[" ","STC104"," "," "," "," ",null,null,null,null,null,null,null,"STC104"]
[" ","SAS101"," "," "," "," ",null,null,null,null,null,null,null,"SAS101"]
[" ","SAS102"," "," "," "," ",null,null,null,null,null,null,null,"SAS102"]
[" ","EFI101"," "," "," "," ",null,null,null,null,null,null,null,"EFI101"]
[" ","EFI102"," "," "," "," ",null,null,null,null,null,null,null,"EFI102"]
[" ","EFI103"," "," "," "," ",null,null,null,null,null,null,null,"EFI103"]
[" ","TSR101"," "," "," "," ",null,null,null,null,null,null,null,"TSR101"]
[" ","TSR102"," "," "," "," ",null,null,null,null,null,null,null,"TSR102"]
[" ","RET101"," "," "," "," ",null,null,null,null,null,null,null,"RET101"]
[" ","RET102"," "," "," "," ",null,null,null,null,null,null,null,"RET102"]
[" ","SER101"," "," "," "," ",null,null,null,null,null,null,null,"SER101"]
[" ","SER102"," "," "," "," ",null,null,null,null,null,null,null,"SER102"]
[" ","SER103"," "," "," "," ",null,null,null,null,null,null,null,"SER103"]
[" ","SER104"," "," "," "," ",null,null,null,null,null,null,null,"SER104"]
[" ","SER105"," "," "," "," ",null,null,null,null,null,null,null,"SER105"]
[" ","HYP101"," "," "," "," ",null,null,null,null,null,null,null,"HYP101"]
[" ","REF101"," "," "," "," ",null,null,null,null,null,null,null,"REF101"]
[" ","REF102"," "," "," "," ",null,null,null,null,null,null,null,"REF102"]
[" ","REF103"," "," "," "," ",null,null,null,null,null,null,null,"REF103"]
[" ","REF104"," "," "," "," ",null,null,null,null,null,null,null,"REF104"]
[" ","REF105"," "," "," "," ",null,null,null,null,null,null,null,"REF105"]
[" ","SHR101"," "," "," "," ",null,null,null,null,null,null,null,"SHR101"]
[" ","SHR102"," "," "," "," ",null,null,null,null,null,null,null,"SHR102"]
[" ","SHR103"," "," "," "," ",null,null,null,null,null,null,null,"SHR103"]
[" ","SEP101"," "," "," "," ",null,null,null,null,null,null,null,"SEP101"]
[" ","SEP102"," "," "," "," ",null,null,null,null,null,null,null,"SEP102"]
[" ","SEP103"," "," "," "," ",null,null,null,null,null,null,null,"SEP103"]
[" ","SEP104"," "," "," "," ",null,null,null,null,null,null,null,"SEP104"]
[" ","SJF101"," "," "," "," ",null,null,null,null,null,null,null,"SJF101"]
[" ","STT101"," "," "," "," ",null,null,null,null,null,null,null,"STT101"]
[" ","STT105"," "," "," "," ",null,null,null,null,null,null,null,"STT105"]
[" ","STT102"," "," "," "," ",null,null,null,null,null,null,null,"STT102"]
[" ","STT103"," "," "," "," ",null,null,null,null,null,null,null,"STT103"]
[" ","STT104"," "," "," "," ",null,null,null,null,null,null,null,"STT104"]
[" ","STC101"," "," "," "," ",null,null,null,null,null,null,null,"STC101"]
[" ","STC102"," "," "," "," ",null,null,null,null,null,null,null,"STC102"]
[" ","STC103"," "," "," "," ",null,null,null,null,null,null,null,"STC103"]
[" ","STC104"," "," "," "," ",null,null,null,null,null,null,null,"STC104"]
[" ","SAS101"," "," "," "," ",null,null,null,null,null,null,null,"SAS101"]
[" ","SAS102"," "," "," "," ",null,null,null,null,null,null,null,"SAS102"]
[" ","EFI101"," "," "," "," ",null,null,null,null,null,null,null,"EFI101"]
[" ","EFI102"," "," "," "," ",null,null,null,null,null,null,null,"EFI102"]
[" ","EFI103"," "," "," "," ",null,null,null,null,null,null,null,"EFI103"]
[" ","TSR101"," "," "," "," ",null,null,null,null,null,null,null,"TSR101"]
[" ","TSR102"," "," "," "," ",null,null,null,null,null,null,null,"TSR102"]
[" ","RET101"," "," "," "," ",null,null,null,null,null,null,null,"RET101"]
[" ","RET102"," "," "," "," ",null,null,null,null,null,null,null,"RET102"]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]
[null,null,null,null,null," "]

{"sheet":"VARIABLES_BALANCE","index":7,"n_rows":1069,"n_cols":14,"rows_kept":1069,"cut":false,"hidden":true,"merged":[]}
["ID_DEALER_CODE","ID_ACCOUNT","YEAR","MONTH","ID_CURRENCY","AMOUNT"]
[null,{"$f":"N2","v":1111},2016,1,"MXN",64321,null,null,null,null,null,null,null,1111]
[null,{"$f":"N3","v":1112},2016,1,"MXN",8538219.9299999997,null,null,null,null,null,null,null,1112]
[null,1113,2016,1,"MXN",0,null,null,null,null,null,null,null,1113]
[null,1210,2016,1,"MXN",1375407.4100000001,null,null,null,null,null,null,null,1210]
[null,1211,2016,1,"MXN",11723255.699999999,null,null,null,null,null,null,null,1211]
[null,1212,2016,1,"MXN",0,null,null,null,null,null,null,null,1212]
[null,1213,2016,1,"MXN",0,null,null,null,null,null,null,null,1213]
[null,1214,2016,1,"MXN",0,null,null,null,null,null,null,null,1214]
[null,1215,2016,1,"MXN",0,null,null,null,null,null,null,null,1215]
[null,1216,2016,1,"MXN",0,null,null,null,null,null,null,null,1216]
[null,1217,2016,1,"MXN",0,null,null,null,null,null,null,null,1217]
[null,1218,2016,1,"MXN",211000,null,null,null,null,null,null,null,1218]
[null,1219,2016,1,"MXN",0,null,null,null,null,null,null,null,1219]
[null,1220,2016,1,"MXN",2753222.72,null,null,null,null,null,null,null,1220]
[null,1221,2016,1,"MXN",22027.18,null,null,null,null,null,null,null,1221]
[null,1222,2016,1,"MXN",0,null,null,null,null,null,null,null,1222]
[null,1223,2016,1,"MXN",17494185.09,null,null,null,null,null,null,null,1223]
[null,1310,2016,1,"MXN",0,null,null,null,null,null,null,null,1310]
[null,1311,2016,1,"MXN",0,null,null,null,null,null,null,null,1311]
[null,1312,2016,1,"MXN",11182701,null,null,null,null,null,null,null,1312]
[null,1313,2016,1,"MXN",0,null,null,null,null,null,null,null,1313]
[null,1314,2016,1,"MXN",2154113.94,null,null,null,null,null,null,null,1314]
[null,1315,2016,1,"MXN",0,null,null,null,null,null,null,null,1315]
[null,1316,2016,1,"MXN",151761.12,null,null,null,null,null,null,null,1316]
[null,1317,2016,1,"MXN",26755,null,null,null,null,null,null,null,1317]
[null,1318,2016,1,"MXN",1221,null,null,null,null,null,null,null,1318]
[null,1319,2016,1,"MXN",12133,null,null,null,null,null,null,null,1319]
[null,1320,2016,1,"MXN",3101,null,null,null,null,null,null,null,1320]
[null,1410,2016,1,"MXN",0,null,null,null,null,null,null,null,1410]
[null,1411,2016,1,"MXN",0,null,null,null,null,null,null,null,1411]
[null,1412,2016,1,"MXN",0,null,null,null,null,null,null,null,1412]
[null,1413,2016,1,"MXN",0,null,null,null,null,null,null,null,1413]
[null,1414,2016,1,"MXN",0,null,null,null,null,null,null,null,1414]
[null,1415,2016,1,"MXN",0,null,null,null,null,null,null,null,1415]
[null,1510,2016,1,"MXN",0,null,null,null,null,null,null,null,1510]
[null,1511,2016,1,"MXN",0,null,null,null,null,null,null,null,1511]
[null,2110,2016,1,"MXN",0,null,null,null,null,null,null,null,2110]
[null,2111,2016,1,"MXN",0,null,null,null,null,null,null,null,2111]
[null,2112,2016,1,"MXN",0,null,null,null,null,null,null,null,2112]
[null,2113,2016,1,"MXN",2618223.96,null,null,null,null,null,null,null,2113]
[null,2114,2016,1,"MXN",1902590.53,null,null,null,null,null,null,null,2114]
[null,2115,2016,1,"MXN",729630.3,null,null,null,null,null,null,null,2115]
[null,2116,2016,1,"MXN",639732.13,null,null,null,null,null,null,null,2116]
[null,2117,2016,1,"MXN",2039622.42,null,null,null,null,null,null,null,2117]
[null,2118,2016,1,"MXN",1356582.51,null,null,null,null,null,null,null,2118]
[null,2119,2016,1,"MXN",0,null,null,null,null,null,null,null,2119]
[null,2120,2016,1,"MXN",0,null,null,null,null,null,null,null,2120]
[null,2121,2016,1,"MXN",12968373.75,null,null,null,null,null,null,null,2121]
[null,2122,2016,1,"MXN",2145939.31,null,null,null,null,null,null,null,2122]
[null,3110,2016,1,"MXN",3696915.87,null,null,null,null,null,null,null,3110]
[null,3111,2016,1,"MXN",0,null,null,null,null,null,null,null,3111]
[null,3112,2016,1,"MXN",0,null,null,null,null,null,null,null,3112]
[null,4111,2016,1,"MXN",3021285.77,null,null,null,null,null,null,null,4111]
[null,4112,2016,1,"MXN",0,null,null,null,null,null,null,null,4112]
[null,4113,2016,1,"MXN",0,null,null,null,null,null,null,null,4113]
[null,4114,2016,1,"MXN",0,null,null,null,null,null,null,null,4114]
[null,4115,2016,1,"MXN",0,null,null,null,null,null,null,null,4115]
[null,4116,2016,1,"MXN",0,null,null,null,null,null,null,null,4116]
[null,4210,2016,1,"MXN",0,null,null,null,null,null,null,null,4210]
[null,4211,2016,1,"MXN",0,null,null,null,null,null,null,null,4211]
[null,4212,2016,1,"MXN",0,null,null,null,null,null,null,null,4212]
[null,4213,2016,1,"MXN",0,null,null,null,null,null,null,null,4213]
[null,4214,2016,1,"MXN",1248115.03,null,null,null,null,null,null,null,4214]
[null,4215,2016,1,"MXN",2043810.6800000002,null,null,null,null,null,null,null,4215]
[null,4216,2016,1,"MXN",165468.79,null,null,null,null,null,null,null,4216]
[null,{"$f":"N67","v":4217},2016,1,"MXN",0,null,null,null,null,null,null,null,4217]
[null,4218,2016,1,"MXN",0,null,null,null,null,null,null,null,4218]
[null,4219,2016,1,"MXN",0,null,null,null,null,null,null,null,4219]
[null,4220,2016,1,"MXN",0,null,null,null,null,null,null,null,4220]
[null,4310,2016,1,"MXN",22976935.73,null,null,null,null,null,null,null,4310]
[null,4311,2016,1,"MXN",0,null,null,null,null,null,null,null,4311]
[null,4312,2016,1,"MXN",0,null,null,null,null,null,null,null,4312]
[null,4313,2016,1,"MXN",775140.69,null,null,null,null,null,null,null,4313]
[null,4314,2016,1,"MXN",0,null,null,null,null,null,null,null,4314]
[null,4410,2016,1,"MXN",0,null,null,null,null,null,null,null,4410]
[null,4411,2016,1,"MXN",0,null,null,null,null,null,null,null,4411]
[null,4412,2016,1,"MXN",0,null,null,null,null,null,null,null,4412]
[null,4510,2016,1,"MXN",0,null,null,null,null,null,null,null,4510]
[null,4511,2016,1,"MXN",5350086.58,null,null,null,null,null,null,null,4511]
[null,4512,2016,1,"MXN",2958333.08,null,null,null,null,null,null,null,4512]
[null,4513,2016,1,"MXN",0,null,null,null,null,null,null,null,4513]
[null,4514,2016,1,"MXN",0,null,null,null,null,null,null,null,4514]
[null,4515,2016,1,"MXN",0,null,null,null,null,null,null,null,4515]
[null,5010,2016,1,"MXN",17600000,null,null,null,null,null,null,null,5010]
[null,5011,2016,1,"MXN",0,null,null,null,null,null,null,null,5011]
[null,5012,2016,1,"MXN",0,null,null,null,null,null,null,null,5012]
[null,5013,2016,1,"MXN",13407782,null,null,null,null,null,null,null,5013]
[null,5014,2016,1,"MXN",0,null,null,null,null,null,null,null,5014]
[null,5016,2016,1,"MXN",1004057.290000004,null,null,null,null,null,null,null,5016]
[null,1111,2016,2,"MXN",68269.66,null,null,null,null,null,null,null,1111]
[null,1112,2016,2,"MXN",7743072,null,null,null,null,null,null,null,1112]
[null,1113,2016,2,"MXN",0,null,null,null,null,null,null,null,1113]
[null,1210,2016,2,"MXN",1505232.0899999999,null,null,null,null,null,null,null,1210]
[null,1211,2016,2,"MXN",14642124,null,null,null,null,null,null,null,1211]
[null,1212,2016,2,"MXN",0,null,null,null,null,null,null,null,1212]
[null,1213,2016,2,"MXN",0,null,null,null,null,null,null,null,1213]
[null,1214,2016,2,"MXN"," ",null,null,null,null,null,null,null,1214]
[null,1215,2016,2,"MXN",0,null,null,null,null,null,null,null,1215]
[null,1216,2016,2,"MXN",214593.11,null,null,null,null,null,null,null,1216]
[null,1217,2016,2,"MXN",0,null,null,null,null,null,null,null,1217]
[null,1218,2016,2,"MXN",735610.21,null,null,null,null,null,null,null,1218]
[null,1219,2016,2,"MXN",0,null,null,null,null,null,null,null,1219]
[null,1220,2016,2,"MXN",854610.74,null,null,null,null,null,null,null,1220]
[null,1221,2016,2,"MXN",22027.18,null,null,null,null,null,null,null,1221]
[null,1222,2016,2,"MXN",0,null,null,null,null,null,null,null,1222]
[null,1223,2016,2,"MXN",17130734.280000001,null,null,null,null,null,null,null,1223]
[null,1310,2016,2,"MXN",0,null,null,null,null,null,null,null,1310]
[null,1311,2016,2,"MXN",0,null,null,null,null,null,null,null,1311]
[null,1312,2016,2,"MXN",9204758.8200000003,null,null,null,null,null,null,null,1312]
[null,1313,2016,2,"MXN",0,null,null,null,null,null,null,null,1313]
[null,1314,2016,2,"MXN",992524.73,null,null,null,null,null,null,null,1314]
[null,1315,2016,2,"MXN",1148586,null,null,null,null,null,null,null,1315]
[null,1316,2016,2,"MXN",97143.699999999983,null,null,null,null,null,null,null,1316]
[null,1317,2016,2,"MXN",55201.1,null,null,null,null,null,null,null,1317]
[null,1318,2016,2,"MXN",22505,null,null,null,null,null,null,null,1318]
[null,1319,2016,2,"MXN",56809,null,null,null,null,null,null,null,1319]
[null,1320,2016,2,"MXN",15809,null,null,null,null,null,null,null,1320]
[null,1410,2016,2,"MXN",0,null,null,null,null,null,null,null,1410]
[null,1411,2016,2,"MXN",0,null,null,null,null,null,null,null,1411]
[null,1412,2016,2,"MXN",0,null,null,null,null,null,null,null,1412]
[null,1413,2016,2,"MXN",0,null,null,null,null,null,null,null,1413]
[null,1414,2016,2,"MXN",0,null,null,null,null,null,null,null,1414]
[null,1415,2016,2,"MXN",0,null,null,null,null,null,null,null,1415]
[null,1510,2016,2,"MXN",0,null,null,null,null,null,null,null,1510]
[null,1511,2016,2,"MXN",0,null,null,null,null,null,null,null,1511]
[null,2110,2016,2,"MXN",0,null,null,null,null,null,null,null,2110]
[null,2111,2016,2,"MXN",0,null,null,null,null,null,null,null,2111]
[null,2112,2016,2,"MXN",0,null,null,null,null,null,null,null,2112]
[null,2113,2016,2,"MXN",2836328.75,null,null,null,null,null,null,null,2113]
[null,{"$f":"N131","v":2114},2016,2,"MXN",1924409.0699999998,null,null,null,null,null,null,null,2114]
[null,2115,2016,2,"MXN",777378.3,null,null,null,null,null,null,null,2115]
[null,2116,2016,2,"MXN",644963.27,null,null,null,null,null,null,null,2116]
[null,2117,2016,2,"MXN",2046193.03,null,null,null,null,null,null,null,2117]
[null,2118,2016,2,"MXN",1373579.36,null,null,null,null,null,null,null,2118]
[null,2119,2016,2,"MXN",0,null,null,null,null,null,null,null,2119]
[null,2120,2016,2,"MXN",0,null,null,null,null,null,null,null,2120]
[null,2121,2016,2,"MXN",10259071.42,null,null,null,null,null,null,null,2121]
[null,2122,2016,2,"MXN",2187338.92,null,null,null,null,null,null,null,2122]
[null,3110,2016,2,"MXN",3696945.61,null,null,null,null,null,null,null,3110]
[null,3111,2016,2,"MXN",0,null,null,null,null,null,null,null,3111]
[null,3112,2016,2,"MXN",0,null,null,null,null,null,null,null,3112]
[null,4111,2016,2,"MXN",1699669.58,null,null,null,null,null,null,null,4111]
[null,4112,2016,2,"MXN",0,null,null,null,null,null,null,null,4112]
[null,4113,2016,2,"MXN",0,null,null,null,null,null,null,null,4113]
[null,4114,2016,2,"MXN",0,null,null,null,null,null,null,null,4114]
[null,4115,2016,2,"MXN",0,null,null,null,null,null,null,null,4115]
[null,4116,2016,2,"MXN",0,null,null,null,null,null,null,null,4116]
[null,4210,2016,2,"MXN",0,null,null,null,null,null,null,null,4210]
[null,4211,2016,2,"MXN",0,null,null,null,null,null,null,null,4211]
[null,4212,2016,2,"MXN",0,null,null,null,null,null,null,null,4212]
[null,4213,2016,2,"MXN",0,null,null,null,null,null,null,null,4213]
[null,4214,2016,2,"MXN",1500480,null,null,null,null,null,null,null,4214]
[null,4215,2016,2,"MXN",1082686.6000000001,null,null,null,null,null,null,null,4215]
[null,4216,2016,2,"MXN",212589.79,null,null,null,null,null,null,null,4216]
[null,4217,2016,2,"MXN",0,null,null,null,null,null,null,null,4217]
[null,4218,2016,2,"MXN",0,null,null,null,null,null,null,null,4218]
[null,4219,2016,2,"MXN",0,null,null,null,null,null,null,null,4219]
[null,4220,2016,2,"MXN",0,null,null,null,null,null,null,null,4220]
[null,4310,2016,2,"MXN",21612547,null,null,null,null,null,null,null,4310]
[null,4311,2016,2,"MXN",0,null,null,null,null,null,null,null,4311]
[null,4312,2016,2,"MXN",0,null,null,null,null,null,null,null,4312]
[null,4313,2016,2,"MXN",875172,null,null,null,null,null,null,null,4313]
[null,4314,2016,2,"MXN",0,null,null,null,null,null,null,null,4314]
[null,4410,2016,2,"MXN",0,null,null,null,null,null,null,null,4410]
[null,4411,2016,2,"MXN",0,null,null,null,null,null,null,null,4411]
[null,4412,2016,2,"MXN",0,null,null,null,null,null,null,null,4412]
[null,4510,2016,2,"MXN",0,null,null,null,null,null,null,null,4510]
[null,4511,2016,2,"MXN",5155927.13,null,null,null,null,null,null,null,4511]
[null,4512,2016,2,"MXN",1712597.2,null,null,null,null,null,null,null,4512]
[null,4513,2016,2,"MXN",0,null,null,null,null,null,null,null,4513]
[null,4514,2016,2,"MXN",0,null,null,null,null,null,null,null,4514]
[null,4515,2016,2,"MXN",0,null,null,null,null,null,null,null,4515]
[null,5010,2016,2,"MXN",17600000,null,null,null,null,null,null,null,5010]
[null,5011,2016,2,"MXN",0,null,null,null,null,null,null,null,5011]
[null,5012,2016,2,"MXN",0,null,null,null,null,null,null,null,5012]
[null,5013,2016,2,"MXN",0,null,null,null,null,null,null,null,5013]
[null,5014,2016,2,"MXN",0,null,null,null,null,null,null,null,5014]
[null,5016,2016,2,"MXN",423059.38000000408,null,null,null,null,null,null,null,5016]
[null,1111,2016,3,"MXN",68269.66,null,null,null,null,null,null,null,1111]
[null,1112,2016,3,"MXN",7691640,null,null,null,null,null,null,null,1112]
[null,1113,2016,3,"MXN",0,null,null,null,null,null,null,null,1113]
[null,1210,2016,3,"MXN",1341477.25,null,null,null,null,null,null,null,1210]
[null,1211,2016,3,"MXN",14156210.960000001,null,null,null,null,null,null,null,1211]
[null,1212,2016,3,"MXN",0,null,null,null,null,null,null,null,1212]
[null,1213,2016,3,"MXN",0,null,null,null,null,null,null,null,1213]
[null,1214,2016,3,"MXN",0,null,null,null,null,null,null,null,1214]
[null,1215,2016,3,"MXN",0,null,null,null,null,null,null,null,1215]
[null,1216,2016,3,"MXN",138669.41,null,null,null,null,null,null,null,1216]
[null,1217,2016,3,"MXN",0,null,null,null,null,null,null,null,1217]
[null,1218,2016,3,"MXN",708463,null,null,null,null,null,null,null,1218]
[null,1219,2016,3,"MXN",0,null,null,null,null,null,null,null,1219]
[null,1220,2016,3,"MXN",818057.21,null,null,null,null,null,null,null,1220]
[null,1221,2016,3,"MXN",22027.18,null,null,null,null,null,null,null,1221]
[null,{"$f":"N195","v":1222},2016,3,"MXN",0,null,null,null,null,null,null,null,1222]
[null,1223,2016,3,"MXN",17075063.91,null,null,null,null,null,null,null,1223]
[null,1310,2016,3,"MXN",2722890.33,null,null,null,null,null,null,null,1310]
[null,1311,2016,3,"MXN",0,null,null,null,null,null,null,null,1311]
[null,1312,2016,3,"MXN",7275478.8000000007,null,null,null,null,null,null,null,1312]
[null,1313,2016,3,"MXN",0,null,null,null,null,null,null,null,1313]
[null,1314,2016,3,"MXN",1897669.11,null,null,null,null,null,null,null,1314]
[null,1315,2016,3,"MXN",0,null,null,null,null,null,null,null,1315]
[null,1316,2016,3,"MXN",121415.89000000001,null,null,null,null,null,null,null,1316]
[null,1317,2016,3,"MXN",42101,null,null,null,null,null,null,null,1317]
[null,1318,2016,3,"MXN",1210,null,null,null,null,null,null,null,1318]
[null,1319,2016,3,"MXN",2223,null,null,null,null,null,null,null,1319]
[null,1320,2016,3,"MXN",102223,null,null,null,null,null,null,null,1320]
[null,1410,2016,3,"MXN",0,null,null,null,null,null,null,null,1410]
[null,1411,2016,3,"MXN",0,null,null,null,null,null,null,null,1411]
[null,1412,2016,3,"MXN",0,null,null,null,null,null,null,null,1412]
[null,1413,2016,3,"MXN",0,null,null,null,null,null,null,null,1413]
[null,1414,2016,3,"MXN",0,null,null,null,null,null,null,null,1414]
[null,1415,2016,3,"MXN",0,null,null,null,null,null,null,null,1415]
[null,1510,2016,3,"MXN",0,null,null,null,null,null,null,null,1510]
[null,1511,2016,3,"MXN",0,null,null,null,null,null,null,null,1511]
[null,2110,2016,3,"MXN",0,null,null,null,null,null,null,null,2110]
[null,2111,2016,3,"MXN",0,null,null,null,null,null,null,null,2111]
[null,2112,2016,3,"MXN",0,null,null,null,null,null,null,null,2112]
[null,2113,2016,3,"MXN",2853304.3400000003,null,null,null,null,null,null,null,2113]
[null,2114,2016,3,"MXN",1951418.12,null,null,null,null,null,null,null,2114]
[null,2115,2016,3,"MXN",775424.3,null,null,null,null,null,null,null,2115]
[null,2116,2016,3,"MXN",645132.56000000006,null,null,null,null,null,null,null,2116]
[null,2117,2016,3,"MXN",2046193.03,null,null,null,null,null,null,null,2117]
[null,2118,2016,3,"MXN",1408681.41,null,null,null,null,null,null,null,2118]
[null,2119,2016,3,"MXN",0,null,null,null,null,null,null,null,2119]
[null,2120,2016,3,"MXN",0,null,null,null,null,null,null,null,2120]
[null,2121,2016,3,"MXN",10315321.42,null,null,null,null,null,null,null,2121]
[null,2122,2016,3,"MXN",2195063.9700000002,null,null,null,null,null,null,null,2122]
[null,3110,2016,3,"MXN",3696982.81,null,null,null,null,null,null,null,3110]
[null,3111,2016,3,"MXN",0,null,null,null,null,null,null,null,3111]
[null,3112,2016,3,"MXN",0,null,null,null,null,null,null,null,3112]
[null,4111,2016,3,"MXN",1351666,null,null,null,null,null,null,null,4111]
[null,4112,2016,3,"MXN",0,null,null,null,null,null,null,null,4112]
[null,4113,2016,3,"MXN",0,null,null,null,null,null,null,null,4113]
[null,4114,2016,3,"MXN",0,null,null,null,null,null,null,null,4114]
[null,4115,2016,3,"MXN",0,null,null,null,null,null,null,null,4115]
[null,4116,2016,3,"MXN",0,null,null,null,null,null,null,null,4116]
[null,4210,2016,3,"MXN",0,null,null,null,null,null,null,null,4210]
[null,4211,2016,3,"MXN",0,null,null,null,null,null,null,null,4211]
[null,4212,2016,3,"MXN",0,null,null,null,null,null,null,null,4212]
[null,4213,2016,3,"MXN",0,null,null,null,null,null,null,null,4213]
[null,4214,2016,3,"MXN",1764552.54,null,null,null,null,null,null,null,4214]
[null,4215,2016,3,"MXN",1453210.28,null,null,null,null,null,null,null,4215]
[null,4216,2016,3,"MXN",270501.79000000004,null,null,null,null,null,null,null,4216]
[null,4217,2016,3,"MXN",0,null,null,null,null,null,null,null,4217]
[null,4218,2016,3,"MXN",0,null,null,null,null,null,null,null,4218]
[null,4219,2016,3,"MXN",0,null,null,null,null,null,null,null,4219]
[null,4220,2016,3,"MXN",0,null,null,null,null,null,null,null,4220]
[null,4310,2016,3,"MXN",20270454,null,null,null,null,null,null,null,4310]
[null,4311,2016,3,"MXN",0,null,null,null,null,null,null,null,4311]
[null,4312,2016,3,"MXN",0,null,null,null,null,null,null,null,4312]
[null,4313,2016,3,"MXN",905105,null,null,null,null,null,null,null,4313]
[null,4314,2016,3,"MXN",0,null,null,null,null,null,null,null,4314]
[null,4410,2016,3,"MXN",0,null,null,null,null,null,null,null,4410]
[null,4411,2016,3,"MXN",0,null,null,null,null,null,null,null,4411]
[null,4412,2016,3,"MXN",0,null,null,null,null,null,null,null,4412]
[null,4510,2016,3,"MXN",0,null,null,null,null,null,null,null,4510]
[null,4511,2016,3,"MXN",4961767.9800000004,null,null,null,null,null,null,null,4511]
[null,{"$f":"N259","v":4512},2016,3,"MXN",1333333.1000000001,null,null,null,null,null,null,null,4512]
[null,4513,2016,3,"MXN",0,null,null,null,null,null,null,null,4513]
[null,4514,2016,3,"MXN",0,null,null,null,null,null,null,null,4514]
[null,4515,2016,3,"MXN",0,null,null,null,null,null,null,null,4515]
[null,5010,2016,3,"MXN",17600000,null,null,null,null,null,null,null,5010]
[null,5011,2016,3,"MXN",0,null,null,null,null,null,null,null,5011]
[null,5012,2016,3,"MXN",0,null,null,null,null,null,null,null,5012]
[null,5013,2016,3,"MXN",0,null,null,null,null,null,null,null,5013]
[null,5014,2016,3,"MXN",0,null,null,null,null,null,null,null,5014]
[null,5016,2016,3,"MXN",596241.7499999979,null,null,null,null,null,null,null,5016]
[null,1111,2016,4,"MXN",254635.72,null,null,null,null,null,null,null,1111]
[null,1112,2016,4,"MXN",7150371,null,null,null,null,null,null,null,1112]
[null,1113,2016,4,"MXN",0,null,null,null,null,null,null,null,1113]
[null,1210,2016,4,"MXN",1051620,null,null,null,null,null,null,null,1210]
[null,1211,2016,4,"MXN",14367839,null,null,null,null,null,null,null,1211]
[null,1212,2016,4,"MXN",0,null,null,null,null,null,null,null,1212]
[null,1213,2016,4,"MXN",0,null,null,null,null,null,null,null,1213]
[null,1214,2016,4,"MXN",0,null,null,null,null,null,null,null,1214]
[null,1215,2016,4,"MXN",0,null,null,null,null,null,null,null,1215]
[null,1216,2016,4,"MXN",156310.94,null,null,null,null,null,null,null,1216]
[null,1217,2016,4,"MXN",0,null,null,null,null,null,null,null,1217]
[null,1218,2016,4,"MXN",821648,null,null,null,null,null,null,null,1218]
[null,1219,2016,4,"MXN",0,null,null,null,null,null,null,null,1219]
[null,1220,2016,4,"MXN",816066,null,null,null,null,null,null,null,1220]
[null,1221,2016,4,"MXN",22027.18,null,null,null,null,null,null,null,1221]
[null,1222,2016,4,"MXN",0,null,null,null,null,null,null,null,1222]
[null,1223,2016,4,"MXN",17439052,null,null,null,null,null,null,null,1223]
[null,1310,2016,4,"MXN",2722890.33,null,null,null,null,null,null,null,1310]
[null,1311,2016,4,"MXN",0,null,null,null,null,null,null,null,1311]
[null,1312,2016,4,"MXN",10338718.67,null,null,null,null,null,null,null,1312]
[null,1313,2016,4,"MXN",0,null,null,null,null,null,null,null,1313]
[null,1314,2016,4,"MXN",1862031,null,null,null,null,null,null,null,1314]
[null,1315,2016,4,"MXN",0,null,null,null,null,null,null,null,1315]
[null,1316,2016,4,"MXN",167935,null,null,null,null,null,null,null,1316]
[null,1317,2016,4,"MXN",22601,null,null,null,null,null,null,null,1317]
[null,1318,2016,4,"MXN",4101,null,null,null,null,null,null,null,1318]
[null,1319,2016,4,"MXN",19205,null,null,null,null,null,null,null,1319]
[null,1320,2016,4,"MXN",105044,null,null,null,null,null,null,null,1320]
[null,1410,2016,4,"MXN",0,null,null,null,null,null,null,null,1410]
[null,1411,2016,4,"MXN",0,null,null,null,null,null,null,null,1411]
[null,1412,2016,4,"MXN",0,null,null,null,null,null,null,null,1412]
[null,1413,2016,4,"MXN",0,null,null,null,null,null,null,null,1413]
[null,1414,2016,4,"MXN",0,null,null,null,null,null,null,null,1414]
[null,1415,2016,4,"MXN",0,null,null,null,null,null,null,null,1415]
[null,1510,2016,4,"MXN",0,null,null,null,null,null,null,null,1510]
[null,1511,2016,4,"MXN",0,null,null,null,null,null,null,null,1511]
[null,2110,2016,4,"MXN",0,null,null,null,null,null,null,null,2110]
[null,2111,2016,4,"MXN",0,null,null,null,null,null,null,null,2111]
[null,2112,2016,4,"MXN",0,null,null,null,null,null,null,null,2112]
[null,2113,2016,4,"MXN",2853304.3400000003,null,null,null,null,null,null,null,2113]
[null,2114,2016,4,"MXN",1953235,null,null,null,null,null,null,null,2114]
[null,2115,2016,4,"MXN",782311,null,null,null,null,null,null,null,2115]
[null,2116,2016,4,"MXN",654497,null,null,null,null,null,null,null,2116]
[null,2117,2016,4,"MXN",2075093,null,null,null,null,null,null,null,2117]
[null,2118,2016,4,"MXN",1418984,null,null,null,null,null,null,null,2118]
[null,2119,2016,4,"MXN",0,null,null,null,null,null,null,null,2119]
[null,2120,2016,4,"MXN",0,null,null,null,null,null,null,null,2120]
[null,2121,2016,4,"MXN",10315321.42,null,null,null,null,null,null,null,2121]
[null,2122,2016,4,"MXN",2238795,null,null,null,null,null,null,null,2122]
[null,3110,2016,4,"MXN",3516836,null,null,null,null,null,null,null,3110]
[null,3111,2016,4,"MXN",0,null,null,null,null,null,null,null,3111]
[null,3112,2016,4,"MXN",0,null,null,null,null,null,null,null,3112]
[null,4111,2016,4,"MXN",1219043,null,null,null,null,null,null,null,4111]
[null,4112,2016,4,"MXN",0,null,null,null,null,null,null,null,4112]
[null,{"$f":"N323","v":4113},2016,4,"MXN",0,null,null,null,null,null,null,null,4113]
[null,4114,2016,4,"MXN",0,null,null,null,null,null,null,null,4114]
[null,4115,2016,4,"MXN",0,null,null,null,null,null,null,null,4115]
[null,4116,2016,4,"MXN",0,null,null,null,null,null,null,null,4116]
[null,4210,2016,4,"MXN",0,null,null,null,null,null,null,null,4210]
[null,4211,2016,4,"MXN",0,null,null,null,null,null,null,null,4211]
[null,4212,2016,4,"MXN",0,null,null,null,null,null,null,null,4212]
[null,4213,2016,4,"MXN",0,null,null,null,null,null,null,null,4213]
[null,4214,2016,4,"MXN",1580058,null,null,null,null,null,null,null,4214]
[null,4215,2016,4,"MXN",1084074,null,null,null,null,null,null,null,4215]
[null,4216,2016,4,"MXN",855355,null,null,null,null,null,null,null,4216]
[null,4217,2016,4,"MXN",0,null,null,null,null,null,null,null,4217]
[null,4218,2016,4,"MXN",0,null,null,null,null,null,null,null,4218]
[null,4219,2016,4,"MXN",0,null,null,null,null,null,null,null,4219]
[null,4220,2016,4,"MXN",0,null,null,null,null,null,null,null,4220]
[null,4310,2016,4,"MXN",22558815,null,null,null,null,null,null,null,4310]
[null,4311,2016,4,"MXN",0,null,null,null,null,null,null,null,4311]
[null,4312,2016,4,"MXN",0,null,null,null,null,null,null,null,4312]
[null,4313,2016,4,"MXN",970206.75,null,null,null,null,null,null,null,4313]
[null,4314,2016,4,"MXN",0,null,null,null,null,null,null,null,4314]
[null,4410,2016,4,"MXN",0,null,null,null,null,null,null,null,4410]
[null,4411,2016,4,"MXN",0,null,null,null,null,null,null,null,4411]
[null,4412,2016,4,"MXN",0,null,null,null,null,null,null,null,4412]
[null,4510,2016,4,"MXN",0,null,null,null,null,null,null,null,4510]
[null,4511,2016,4,"MXN",4654976.4000000004,null,null,null,null,null,null,null,4511]
[null,4512,2016,4,"MXN",1062499.5,null,null,null,null,null,null,null,4512]
[null,4513,2016,4,"MXN",0,null,null,null,null,null,null,null,4513]
[null,4514,2016,4,"MXN",0,null,null,null,null,null,null,null,4514]
[null,4515,2016,4,"MXN",0,null,null,null,null,null,null,null,4515]
[null,5010,2016,4,"MXN",17600000,null,null,null,null,null,null,null,5010]
[null,5011,2016,4,"MXN",0,null,null,null,null,null,null,null,5011]
[null,5012,2016,4,"MXN",0,null,null,null,null,null,null,null,5012]
[null,5013,2016,4,"MXN",0,null,null,null,null,null,null,null,5013]
[null,5014,2016,4,"MXN",0,null,null,null,null,null,null,null,5014]
[null,5016,2016,4,"MXN",252766.74000000767,null,null,null,null,null,null,null,5016]
[null,1111,2016,5,"MXN",71275.240000000005,null,null,null,null,null,null,null,1111]
[null,1112,2016,5,"MXN",11501035.35,null,null,null,null,null,null,null,1112]
[null,1113,2016,5,"MXN",0,null,null,null,null,null,null,null,1113]
[null,1210,2016,5,"MXN",892578.87000000011,null,null,null,null,null,null,null,1210]
[null,1211,2016,5,"MXN",13573575,null,null,null,null,null,null,null,1211]
[null,1212,2016,5,"MXN",0,null,null,null,null,null,null,null,1212]
[null,1213,2016,5,"MXN",0,null,null,null,null,null,null,null,1213]
[null,1214,2016,5,"MXN",0,null,null,null,null,null,null,null,1214]
[null,1215,2016,5,"MXN",0,null,null,null,null,null,null,null,1215]
[null,1216,2016,5,"MXN",235814.57,null,null,null,null,null,null,null,1216]
[null,1217,2016,5,"MXN",0,null,null,null,null,null,null,null,1217]
[null,1218,2016,5,"MXN",732569,null,null,null,null,null,null,null,1218]
[null,1219,2016,5,"MXN",0,null,null,null,null,null,null,null,1219]
[null,1220,2016,5,"MXN",759219.6,null,null,null,null,null,null,null,1220]
[null,1221,2016,5,"MXN",22027.18,null,null,null,null,null,null,null,1221]
[null,1222,2016,5,"MXN",0,null,null,null,null,null,null,null,1222]
[null,1223,2016,5,"MXN",17700239.84,null,null,null,null,null,null,null,1223]
[null,1310,2016,5,"MXN",2722890.33,null,null,null,null,null,null,null,1310]
[null,1311,2016,5,"MXN",0,null,null,null,null,null,null,null,1311]
[null,1312,2016,5,"MXN",12955554.199999999,null,null,null,null,null,null,null,1312]
[null,1313,2016,5,"MXN",0,null,null,null,null,null,null,null,1313]
[null,1314,2016,5,"MXN",0,null,null,null,null,null,null,null,1314]
[null,1315,2016,5,"MXN",1504131.18,null,null,null,null,null,null,null,1315]
[null,1316,2016,5,"MXN",169773.65999999997,null,null,null,null,null,null,null,1316]
[null,1317,2016,5,"MXN",31102,null,null,null,null,null,null,null,1317]
[null,1318,2016,5,"MXN",5101,null,null,null,null,null,null,null,1318]
[null,1319,2016,5,"MXN",38160,null,null,null,null,null,null,null,1319]
[null,1320,2016,5,"MXN",77901,null,null,null,null,null,null,null,1320]
[null,1410,2016,5,"MXN",0,null,null,null,null,null,null,null,1410]
[null,{"$f":"N387","v":1411},2016,5,"MXN",0,null,null,null,null,null,null,null,1411]
[null,1412,2016,5,"MXN",0,null,null,null,null,null,null,null,1412]
[null,1413,2016,5,"MXN",0,null,null,null,null,null,null,null,1413]
[null,1414,2016,5,"MXN",0,null,null,null,null,null,null,null,1414]
[null,1415,2016,5,"MXN",0,null,null,null,null,null,null,null,1415]
[null,1510,2016,5,"MXN",0,null,null,null,null,null,null,null,1510]
[null,1511,2016,5,"MXN",0,null,null,null,null,null,null,null,1511]
[null,2110,2016,5,"MXN",0,null,null,null,null,null,null,null,2110]
[null,2111,2016,5,"MXN",0,null,null,null,null,null,null,null,2111]
[null,2112,2016,5,"MXN",0,null,null,null,null,null,null,null,2112]
[null,2113,2016,5,"MXN",2884304.3400000003,null,null,null,null,null,null,null,2113]
[null,2114,2016,5,"MXN",1966494.15,null,null,null,null,null,null,null,2114]
[null,2115,2016,5,"MXN",800894.83,null,null,null,null,null,null,null,2115]
[null,2116,2016,5,"MXN",660822.13,null,null,null,null,null,null,null,2116]
[null,2117,2016,5,"MXN",2162843.0299999998,null,null,null,null,null,null,null,2117]
[null,2118,2016,5,"MXN",1430183.15,null,null,null,null,null,null,null,2118]
[null,2119,2016,5,"MXN",0,null,null,null,null,null,null,null,2119]
[null,2120,2016,5,"MXN",0,null,null,null,null,null,null,null,2120]
[null,2121,2016,5,"MXN",10315321.42,null,null,null,null,null,null,null,2121]
[null,2122,2016,5,"MXN",2281776.0699999998,null,null,null,null,null,null,null,2122]
[null,3110,2016,5,"MXN",3742426.81,null,null,null,null,null,null,null,3110]
[null,3111,2016,5,"MXN",0,null,null,null,null,null,null,null,3111]
[null,3112,2016,5,"MXN",0,null,null,null,null,null,null,null,3112]
[null,4111,2016,5,"MXN",1954018.11,null,null,null,null,null,null,null,4111]
[null,4112,2016,5,"MXN",0,null,null,null,null,null,null,null,4112]
[null,4113,2016,5,"MXN",0,null,null,null,null,null,null,null,4113]
[null,4114,2016,5,"MXN",0,null,null,null,null,null,null,null,4114]
[null,4115,2016,5,"MXN",0,null,null,null,null,null,null,null,4115]
[null,4116,2016,5,"MXN",0,null,null,null,null,null,null,null,4116]
[null,4210,2016,5,"MXN",0,null,null,null,null,null,null,null,4210]
[null,4211,2016,5,"MXN",0,null,null,null,null,null,null,null,4211]
[null,4212,2016,5,"MXN",0,null,null,null,null,null,null,null,4212]
[null,4213,2016,5,"MXN",0,null,null,null,null,null,null,null,4213]
[null,4214,2016,5,"MXN",1646549.63,null,null,null,null,null,null,null,4214]
[null,4215,2016,5,"MXN",1261186.2,null,null,null,null,null,null,null,4215]
[null,4216,2016,5,"MXN",1067603.72,null,null,null,null,null,null,null,4216]
[null,4217,2016,5,"MXN",0,null,null,null,null,null,null,null,4217]
[null,4218,2016,5,"MXN",0,null,null,null,null,null,null,null,4218]
[null,4219,2016,5,"MXN",0,null,null,null,null,null,null,null,4219]
[null,4220,2016,5,"MXN",0,null,null,null,null,null,null,null,4220]
[null,4310,2016,5,"MXN",26686676.240000002,null,null,null,null,null,null,null,4310]
[null,4311,2016,5,"MXN",0,null,null,null,null,null,null,null,4311]
[null,4312,2016,5,"MXN",0,null,null,null,null,null,null,null,4312]
[null,4313,2016,5,"MXN",890105,null,null,null,null,null,null,null,4313]
[null,4314,2016,5,"MXN",0,null,null,null,null,null,null,null,4314]
[null,4410,2016,5,"MXN",0,null,null,null,null,null,null,null,4410]
[null,4411,2016,5,"MXN",0,null,null,null,null,null,null,null,4411]
[null,4412,2016,5,"MXN",0,null,null,null,null,null,null,null,4412]
[null,4510,2016,5,"MXN",0,null,null,null,null,null,null,null,4510]
[null,4511,2016,5,"MXN",4379290.53,null,null,null,null,null,null,null,4511]
[null,4512,2016,5,"MXN",859741.39999999991,null,null,null,null,null,null,null,4512]
[null,4513,2016,5,"MXN",0,null,null,null,null,null,null,null,4513]
[null,4514,2016,5,"MXN",0,null,null,null,null,null,null,null,4514]
[null,4515,2016,5,"MXN",0,null,null,null,null,null,null,null,4515]
[null,5010,2016,5,"MXN",17600000,null,null,null,null,null,null,null,5010]
[null,5011,2016,5,"MXN",0,null,null,null,null,null,null,null,5011]
[null,5012,2016,5,"MXN",0,null,null,null,null,null,null,null,5012]
[null,5013,2016,5,"MXN",0,null,null,null,null,null,null,null,5013]
[null,5014,2016,5,"MXN",0,null,null,null,null,null,null,null,5014]
[null,5016,2016,5,"MXN",52184.869999999646,null,null,null,null,null,null,null,5016]
[null,1111,2016,6,"MXN",48020.62,null,null,null,null,null,null,null,1111]
[null,1112,2016,6,"MXN",11990877,null,null,null,null,null,null,null,1112]
[null,1113,2016,6,"MXN",0,null,null,null,null,null,null,null,1113]
[null,1210,2016,6,"MXN",2272323.21,null,null,null,null,null,null,null,1210]
[null,{"$f":"N451","v":1211},2016,6,"MXN",9393122.8499999996,null,null,null,null,null,null,null,1211]
[null,1212,2016,6,"MXN",0,null,null,null,null,null,null,null,1212]
[null,1213,2016,6,"MXN",0,null,null,null,null,null,null,null,1213]
[null,1214,2016,6,"MXN",0,null,null,null,null,null,null,null,1214]
[null,1215,2016,6,"MXN",0,null,null,null,null,null,null,null,1215]
[null,1216,2016,6,"MXN",713284,null,null,null,null,null,null,null,1216]
[null,1217,2016,6,"MXN",0,null,null,null,null,null,null,null,1217]
[null,1218,2016,6,"MXN",305714.14,null,null,null,null,null,null,null,1218]
[null,1219,2016,6,"MXN",0,null,null,null,null,null,null,null,1219]
[null,1220,2016,6,"MXN",307774.61,null,null,null,null,null,null,null,1220]
[null,1221,2016,6,"MXN",22027.18,null,null,null,null,null,null,null,1221]
[null,1222,2016,6,"MXN",0,null,null,null,null,null,null,null,1222]
[null,1223,2016,6,"MXN",17841141.59,null,null,null,null,null,null,null,1223]
[null,1310,2016,6,"MXN",2722890.33,null,null,null,null,null,null,null,1310]
[null,1311,2016,6,"MXN",0,null,null,null,null,null,null,null,1311]
[null,1312,2016,6,"MXN",8795357.209999999,null,null,null,null,null,null,null,1312]
[null,1313,2016,6,"MXN",0,null,null,null,null,null,null,null,1313]
[null,1314,2016,6,"MXN",2786500,null,null,null,null,null,null,null,1314]
[null,1315,2016,6,"MXN",0,null,null,null,null,null,null,null,1315]
[null,1316,2016,6,"MXN",182391.3,null,null,null,null,null,null,null,1316]
[null,1317,2016,6,"MXN",11201,null,null,null,null,null,null,null,1317]
[null,1318,2016,6,"MXN",2003,null,null,null,null,null,null,null,1318]
[null,1319,2016,6,"MXN",5908,null,null,null,null,null,null,null,1319]
[null,1320,2016,6,"MXN",19112,null,null,null,null,null,null,null,1320]
[null,1410,2016,6,"MXN",0,null,null,null,null,null,null,null,1410]
[null,1411,2016,6,"MXN",0,null,null,null,null,null,null,null,1411]
[null,1412,2016,6,"MXN",0,null,null,null,null,null,null,null,1412]
[null,1413,2016,6,"MXN",0,null,null,null,null,null,null,null,1413]
[null,1414,2016,6,"MXN",0,null,null,null,null,null,null,null,1414]
[null,1415,2016,6,"MXN",0,null,null,null,null,null,null,null,1415]
[null,1510,2016,6,"MXN",0,null,null,null,null,null,null,null,1510]
[null,1511,2016,6,"MXN",0,null,null,null,null,null,null,null,1511]
[null,2110,2016,6,"MXN",0,null,null,null,null,null,null,null,2110]
[null,2111,2016,6,"MXN",0,null,null,null,null,null,null,null,2111]
[null,2112,2016,6,"MXN",0,null,null,null,null,null,null,null,2112]
[null,2113,2016,6,"MXN",2884304.3400000003,null,null,null,null,null,null,null,2113]
[null,2114,2016,6,"MXN",1978591.01,null,null,null,null,null,null,null,2114]
[null,2115,2016,6,"MXN",878114.83,null,null,null,null,null,null,null,2115]
[null,2116,2016,6,"MXN",670109.12,null,null,null,null,null,null,null,2116]
[null,2117,2016,6,"MXN",2085623.03,null,null,null,null,null,null,null,2117]
[null,2118,2016,6,"MXN",1443177.93,null,null,null,null,null,null,null,2118]
[null,2119,2016,6,"MXN",0,null,null,null,null,null,null,null,2119]
[null,2120,2016,6,"MXN",0,null,null,null,null,null,null,null,2120]
[null,2121,2016,6,"MXN",10323942.109999999,null,null,null,null,null,null,null,2121]
[null,2122,2016,6,"MXN",2325664.54,null,null,null,null,null,null,null,2122]
[null,3110,2016,6,"MXN",3742426.81,null,null,null,null,null,null,null,3110]
[null,3111,2016,6,"MXN",0,null,null,null,null,null,null,null,3111]
[null,3112,2016,6,"MXN",0,null,null,null,null,null,null,null,3112]
[null,4111,2016,6,"MXN",1775898.55,null,null,null,null,null,null,null,4111]
[null,4112,2016,6,"MXN",0,null,null,null,null,null,null,null,4112]
[null,4113,2016,6,"MXN",0,null,null,null,null,null,null,null,4113]
[null,4114,2016,6,"MXN",0,null,null,null,null,null,null,null,4114]
[null,4115,2016,6,"MXN",0,null,null,null,null,null,null,null,4115]
[null,4116,2016,6,"MXN",0,null,null,null,null,null,null,null,4116]
[null,4210,2016,6,"MXN",0,null,null,null,null,null,null,null,4210]
[null,4211,2016,6,"MXN",0,null,null,null,null,null,null,null,4211]
[null,4212,2016,6,"MXN",0,null,null,null,null,null,null,null,4212]
[null,4213,2016,6,"MXN",0,null,null,null,null,null,null,null,4213]
[null,4214,2016,6,"MXN",1019556.6500000001,null,null,null,null,null,null,null,4214]
[null,4215,2016,6,"MXN",1102359.26,null,null,null,null,null,null,null,4215]
[null,4216,2016,6,"MXN",1067603.72,null,null,null,null,null,null,null,4216]
[null,4217,2016,6,"MXN",0,null,null,null,null,null,null,null,4217]
[null,4218,2016,6,"MXN",0,null,null,null,null,null,null,null,4218]
[null,4219,2016,6,"MXN",0,null,null,null,null,null,null,null,4219]
[null,{"$f":"N515","v":4220},2016,6,"MXN",0,null,null,null,null,null,null,null,4220]
[null,4310,2016,6,"MXN",21653610,null,null,null,null,null,null,null,4310]
[null,4311,2016,6,"MXN",0,null,null,null,null,null,null,null,4311]
[null,4312,2016,6,"MXN",0,null,null,null,null,null,null,null,4312]
[null,4313,2016,6,"MXN",369918.88,null,null,null,null,null,null,null,4313]
[null,4314,2016,6,"MXN",0,null,null,null,null,null,null,null,4314]
[null,4410,2016,6,"MXN",0,null,null,null,null,null,null,null,4410]
[null,4411,2016,6,"MXN",0,null,null,null,null,null,null,null,4411]
[null,4412,2016,6,"MXN",0,null,null,null,null,null,null,null,4412]
[null,4510,2016,6,"MXN",0,null,null,null,null,null,null,null,4510]
[null,4511,2016,6,"MXN",4185131.38,null,null,null,null,null,null,null,4511]
[null,4512,2016,6,"MXN",520833.11,null,null,null,null,null,null,null,4512]
[null,4513,2016,6,"MXN",0,null,null,null,null,null,null,null,4513]
[null,4514,2016,6,"MXN",0,null,null,null,null,null,null,null,4514]
[null,4515,2016,6,"MXN",0,null,null,null,null,null,null,null,4515]
[null,5010,2016,6,"MXN",17600000,null,null,null,null,null,null,null,5010]
[null,5011,2016,6,"MXN",0,null,null,null,null,null,null,null,5011]
[null,5012,2016,6,"MXN",0,null,null,null,null,null,null,null,5012]
[null,5013,2016,6,"MXN",0,null,null,null,null,null,null,null,5013]
[null,5014,2016,6,"MXN",0,null,null,null,null,null,null,null,5014]
[null,5016,2016,6,"MXN",79623.319999995641,null,null,null,null,null,null,null,5016]
[null,1111,2016,7,"MXN",40000,null,null,null,null,null,null,null,1111]
[null,1112,2016,7,"MXN",10387838.370000001,null,null,null,null,null,null,null,1112]
[null,1113,2016,7,"MXN",0,null,null,null,null,null,null,null,1113]
[null,1210,2016,7,"MXN",1082004,null,null,null,null,null,null,null,1210]
[null,1211,2016,7,"MXN",7045898.29,null,null,null,null,null,null,null,1211]
[null,1212,2016,7,"MXN",0,null,null,null,null,null,null,null,1212]
[null,1213,2016,7,"MXN",0,null,null,null,null,null,null,null,1213]
[null,1214,2016,7,"MXN",0,null,null,null,null,null,null,null,1214]
[null,1215,2016,7,"MXN",0,null,null,null,null,null,null,null,1215]
[null,1216,2016,7,"MXN",612048.41,null,null,null,null,null,null,null,1216]
[null,1217,2016,7,"MXN",0,null,null,null,null,null,null,null,1217]
[null,1218,2016,7,"MXN",992524,null,null,null,null,null,null,null,1218]
[null,1219,2016,7,"MXN",0,null,null,null,null,null,null,null,1219]
[null,1220,2016,7,"MXN",483859.94,null,null,null,null,null,null,null,1220]
[null,1221,2016,7,"MXN",22027.18,null,null,null,null,null,null,null,1221]
[null,1222,2016,7,"MXN",0,null,null,null,null,null,null,null,1222]
[null,1223,2016,7,"MXN",17926198.960000001,null,null,null,null,null,null,null,1223]
[null,1310,2016,7,"MXN",2722890.33,null,null,null,null,null,null,null,1310]
[null,1311,2016,7,"MXN",0,null,null,null,null,null,null,null,1311]
[null,1312,2016,7,"MXN",15192571.610000001,null,null,null,null,null,null,null,1312]
[null,1313,2016,7,"MXN",0,null,null,null,null,null,null,null,1313]
[null,1314,2016,7,"MXN",2649500,null,null,null,null,null,null,null,1314]
[null,1315,2016,7,"MXN",0,null,null,null,null,null,null,null,1315]
[null,1316,2016,7,"MXN",196832.4,null,null,null,null,null,null,null,1316]
[null,1317,2016,7,"MXN",3021,null,null,null,null,null,null,null,1317]
[null,1318,2016,7,"MXN",3650,null,null,null,null,null,null,null,1318]
[null,1319,2016,7,"MXN",0,null,null,null,null,null,null,null,1319]
[null,1320,2016,7,"MXN",0,null,null,null,null,null,null,null,1320]
[null,1410,2016,7,"MXN",0,null,null,null,null,null,null,null,1410]
[null,1411,2016,7,"MXN",0,null,null,null,null,null,null,null,1411]
[null,1412,2016,7,"MXN",0,null,null,null,null,null,null,null,1412]
[null,1413,2016,7,"MXN",0,null,null,null,null,null,null,null,1413]
[null,1414,2016,7,"MXN",0,null,null,null,null,null,null,null,1414]
[null,1415,2016,7,"MXN",0,null,null,null,null,null,null,null,1415]
[null,1510,2016,7,"MXN",0,null,null,null,null,null,null,null,1510]
[null,1511,2016,7,"MXN",0,null,null,null,null,null,null,null,1511]
[null,2110,2016,7,"MXN",0,null,null,null,null,null,null,null,2110]
[null,2111,2016,7,"MXN",0,null,null,null,null,null,null,null,2111]
[null,2112,2016,7,"MXN",0,null,null,null,null,null,null,null,2112]
[null,2113,2016,7,"MXN",2884304.3400000003,null,null,null,null,null,null,null,2113]
[null,2114,2016,7,"MXN",1992111.24,null,null,null,null,null,null,null,2114]
[null,2115,2016,7,"MXN",878114.83,null,null,null,null,null,null,null,2115]
[null,2116,2016,7,"MXN",678168.92,null,null,null,null,null,null,null,2116]
[null,{"$f":"N579","v":2117},2016,7,"MXN",1999416.13,null,null,null,null,null,null,null,2117]
[null,2118,2016,7,"MXN",1445302.14,null,null,null,null,null,null,null,2118]
[null,2119,2016,7,"MXN",0,null,null,null,null,null,null,null,2119]
[null,2120,2016,7,"MXN",0,null,null,null,null,null,null,null,2120]
[null,2121,2016,7,"MXN",10336873.140000001,null,null,null,null,null,null,null,2121]
[null,2122,2016,7,"MXN",2365014.75,null,null,null,null,null,null,null,2122]
[null,3110,2016,7,"MXN",1739546.92,null,null,null,null,null,null,null,3110]
[null,3111,2016,7,"MXN",0,null,null,null,null,null,null,null,3111]
[null,3112,2016,7,"MXN",0,null,null,null,null,null,null,null,3112]
[null,4111,2016,7,"MXN",2012687,null,null,null,null,null,null,null,4111]
[null,4112,2016,7,"MXN",0,null,null,null,null,null,null,null,4112]
[null,4113,2016,7,"MXN",0,null,null,null,null,null,null,null,4113]
[null,4114,2016,7,"MXN",0,null,null,null,null,null,null,null,4114]
[null,4115,2016,7,"MXN",0,null,null,null,null,null,null,null,4115]
[null,4116,2016,7,"MXN",0,null,null,null,null,null,null,null,4116]
[null,4210,2016,7,"MXN",0,null,null,null,null,null,null,null,4210]
[null,4211,2016,7,"MXN",0,null,null,null,null,null,null,null,4211]
[null,4212,2016,7,"MXN",0,null,null,null,null,null,null,null,4212]
[null,4213,2016,7,"MXN",0,null,null,null,null,null,null,null,4213]
[null,4214,2016,7,"MXN",1404976.07,null,null,null,null,null,null,null,4214]
[null,4215,2016,7,"MXN",1102570.73,null,null,null,null,null,null,null,4215]
[null,4216,2016,7,"MXN",1194266.99,null,null,null,null,null,null,null,4216]
[null,4217,2016,7,"MXN",0,null,null,null,null,null,null,null,4217]
[null,4218,2016,7,"MXN",0,null,null,null,null,null,null,null,4218]
[null,4219,2016,7,"MXN",0,null,null,null,null,null,null,null,4219]
[null,4220,2016,7,"MXN",0,null,null,null,null,null,null,null,4220]
[null,4310,2016,7,"MXN",18802194,null,null,null,null,null,null,null,4310]
[null,4311,2016,7,"MXN",0,null,null,null,null,null,null,null,4311]
[null,4312,2016,7,"MXN",0,null,null,null,null,null,null,null,4312]
[null,4313,2016,7,"MXN",1266049.83,null,null,null,null,null,null,null,4313]
[null,4314,2016,7,"MXN",0,null,null,null,null,null,null,null,4314]
[null,4410,2016,7,"MXN",0,null,null,null,null,null,null,null,4410]
[null,4411,2016,7,"MXN",0,null,null,null,null,null,null,null,4411]
[null,4412,2016,7,"MXN",0,null,null,null,null,null,null,null,4412]
[null,4510,2016,7,"MXN",0,null,null,null,null,null,null,null,4510]
[null,4511,2016,7,"MXN",3990971.8,null,null,null,null,null,null,null,4511]
[null,4512,2016,7,"MXN",498792.52,null,null,null,null,null,null,null,4512]
[null,4513,2016,7,"MXN",0,null,null,null,null,null,null,null,4513]
[null,4514,2016,7,"MXN",0,null,null,null,null,null,null,null,4514]
[null,4515,2016,7,"MXN",0,null,null,null,null,null,null,null,4515]
[null,5010,2016,7,"MXN",17600000,null,null,null,null,null,null,null,5010]
[null,5011,2016,7,"MXN",0,null,null,null,null,null,null,null,5011]
[null,5012,2016,7,"MXN",0,null,null,null,null,null,null,null,5012]
[null,5013,2016,7,"MXN",0,null,null,null,null,null,null,null,5013]
[null,5014,2016,7,"MXN",0,null,null,null,null,null,null,null,5014]
[null,5016,2016,7,"MXN",1304900.3400000003,null,null,null,null,null,null,null,5016]
[null,1111,2016,8,"MXN",40000,null,null,null,null,null,null,null,1111]
[null,1112,2016,8,"MXN",9815403,null,null,null,null,null,null,null,1112]
[null,1113,2016,8,"MXN",0,null,null,null,null,null,null,null,1113]
[null,1210,2016,8,"MXN",1561506.82,null,null,null,null,null,null,null,1210]
[null,1211,2016,8,"MXN",11151153.870000001,null,null,null,null,null,null,null,1211]
[null,1212,2016,8,"MXN",0,null,null,null,null,null,null,null,1212]
[null,1213,2016,8,"MXN",0,null,null,null,null,null,null,null,1213]
[null,1214,2016,8,"MXN",0,null,null,null,null,null,null,null,1214]
[null,1215,2016,8,"MXN",0,null,null,null,null,null,null,null,1215]
[null,1216,2016,8,"MXN",332181.09000000003,null,null,null,null,null,null,null,1216]
[null,1217,2016,8,"MXN",0,null,null,null,null,null,null,null,1217]
[null,1218,2016,8,"MXN",907237,null,null,null,null,null,null,null,1218]
[null,1219,2016,8,"MXN",0,null,null,null,null,null,null,null,1219]
[null,1220,2016,8,"MXN",458802.93,null,null,null,null,null,null,null,1220]
[null,1221,2016,8,"MXN",22027.18,null,null,null,null,null,null,null,1221]
[null,1222,2016,8,"MXN",0,null,null,null,null,null,null,null,1222]
[null,1223,2016,8,"MXN",17341020.91,null,null,null,null,null,null,null,1223]
[null,1310,2016,8,"MXN",2722890,null,null,null,null,null,null,null,1310]
[null,{"$f":"N643","v":1311},2016,8,"MXN",0,null,null,null,null,null,null,null,1311]
[null,1312,2016,8,"MXN",9596505,null,null,null,null,null,null,null,1312]
[null,1313,2016,8,"MXN",0,null,null,null,null,null,null,null,1313]
[null,1314,2016,8,"MXN",3990755,null,null,null,null,null,null,null,1314]
[null,1315,2016,8,"MXN",0,null,null,null,null,null,null,null,1315]
[null,1316,2016,8,"MXN",109774.29000000001,null,null,null,null,null,null,null,1316]
[null,1317,2016,8,"MXN",6781,null,null,null,null,null,null,null,1317]
[null,1318,2016,8,"MXN",7841,null,null,null,null,null,null,null,1318]
[null,1319,2016,8,"MXN",24378,null,null,null,null,null,null,null,1319]
[null,1320,2016,8,"MXN",11324,null,null,null,null,null,null,null,1320]
[null,1410,2016,8,"MXN",0,null,null,null,null,null,null,null,1410]
[null,1411,2016,8,"MXN",0,null,null,null,null,null,null,null,1411]
[null,1412,2016,8,"MXN",0,null,null,null,null,null,null,null,1412]
[null,1413,2016,8,"MXN",0,null,null,null,null,null,null,null,1413]
[null,1414,2016,8,"MXN",0,null,null,null,null,null,null,null,1414]
[null,1415,2016,8,"MXN",0,null,null,null,null,null,null,null,1415]
[null,1510,2016,8,"MXN",0,null,null,null,null,null,null,null,1510]
[null,1511,2016,8,"MXN",0,null,null,null,null,null,null,null,1511]
[null,2110,2016,8,"MXN",0,null,null,null,null,null,null,null,2110]
[null,2111,2016,8,"MXN",0,null,null,null,null,null,null,null,2111]
[null,2112,2016,8,"MXN",0,null,null,null,null,null,null,null,2112]
[null,2113,2016,8,"MXN",2884304.3400000003,null,null,null,null,null,null,null,2113]
[null,2114,2016,8,"MXN",2005502.4100000001,null,null,null,null,null,null,null,2114]
[null,2115,2016,8,"MXN",882254,null,null,null,null,null,null,null,2115]
[null,2116,2016,8,"MXN",686229,null,null,null,null,null,null,null,2116]
[null,2117,2016,8,"MXN",2155593,null,null,null,null,null,null,null,2117]
[null,2118,2016,8,"MXN",1454610.26,null,null,null,null,null,null,null,2118]
[null,2119,2016,8,"MXN",0,null,null,null,null,null,null,null,2119]
[null,2120,2016,8,"MXN",0,null,null,null,null,null,null,null,2120]
[null,2121,2016,8,"MXN",10346333.140000001,null,null,null,null,null,null,null,2121]
[null,2122,2016,8,"MXN",2408088.06,null,null,null,null,null,null,null,2122]
[null,3110,2016,8,"MXN",1746630,null,null,null,null,null,null,null,3110]
[null,3111,2016,8,"MXN",0,null,null,null,null,null,null,null,3111]
[null,3112,2016,8,"MXN",0,null,null,null,null,null,null,null,3112]
[null,4111,2016,8,"MXN",2186258.6,null,null,null,null,null,null,null,4111]
[null,4112,2016,8,"MXN",0,null,null,null,null,null,null,null,4112]
[null,4113,2016,8,"MXN",0,null,null,null,null,null,null,null,4113]
[null,4114,2016,8,"MXN",0,null,null,null,null,null,null,null,4114]
[null,4115,2016,8,"MXN",0,null,null,null,null,null,null,null,4115]
[null,4116,2016,8,"MXN",0,null,null,null,null,null,null,null,4116]
[null,4210,2016,8,"MXN",0,null,null,null,null,null,null,null,4210]
[null,4211,2016,8,"MXN",0,null,null,null,null,null,null,null,4211]
[null,4212,2016,8,"MXN",0,null,null,null,null,null,null,null,4212]
[null,4213,2016,8,"MXN",0,null,null,null,null,null,null,null,4213]
[null,4214,2016,8,"MXN",1170769.52,null,null,null,null,null,null,null,4214]
[null,4215,2016,8,"MXN",1094303,null,null,null,null,null,null,null,4215]
[null,4216,2016,8,"MXN",1067600,null,null,null,null,null,null,null,4216]
[null,4217,2016,8,"MXN",0,null,null,null,null,null,null,null,4217]
[null,4218,2016,8,"MXN",0,null,null,null,null,null,null,null,4218]
[null,4219,2016,8,"MXN",0,null,null,null,null,null,null,null,4219]
[null,4220,2016,8,"MXN",0,null,null,null,null,null,null,null,4220]
[null,4310,2016,8,"MXN",17172516.800000001,null,null,null,null,null,null,null,4310]
[null,4311,2016,8,"MXN",0,null,null,null,null,null,null,null,4311]
[null,4312,2016,8,"MXN",0,null,null,null,null,null,null,null,4312]
[null,4313,2016,8,"MXN",1018849.6,null,null,null,null,null,null,null,4313]
[null,4314,2016,8,"MXN",0,null,null,null,null,null,null,null,4314]
[null,4410,2016,8,"MXN",0,null,null,null,null,null,null,null,4410]
[null,4411,2016,8,"MXN",0,null,null,null,null,null,null,null,4411]
[null,4412,2016,8,"MXN",0,null,null,null,null,null,null,null,4412]
[null,4510,2016,8,"MXN",0,null,null,null,null,null,null,null,4510]
[null,4511,2016,8,"MXN",3796813.08,null,null,null,null,null,null,null,4511]
[null,4512,2016,8,"MXN",234741.2,null,null,null,null,null,null,null,4512]
[null,4513,2016,8,"MXN",0,null,null,null,null,null,null,null,4513]
[null,4514,2016,8,"MXN",0,null,null,null,null,null,null,null,4514]
[null,{"$f":"N707","v":4515},2016,8,"MXN",0,null,null,null,null,null,null,null,4515]
[null,5010,2016,8,"MXN",17600000,null,null,null,null,null,null,null,5010]
[null,5011,2016,8,"MXN",0,null,null,null,null,null,null,null,5011]
[null,5012,2016,8,"MXN",0,null,null,null,null,null,null,null,5012]
[null,5013,2016,8,"MXN",0,null,null,null,null,null,null,null,5013]
[null,5014,2016,8,"MXN",0,null,null,null,null,null,null,null,5014]
[null,5016,2016,8,"MXN",-2617469.2199999997,null,null,null,null,null,null,null,5016]
[null,1111,2016,9,"MXN",40000,null,null,null,null,null,null,null,1111]
[null,1112,2016,9,"MXN",5941038.9099999992,null,null,null,null,null,null,null,1112]
[null,1113,2016,9,"MXN",0,null,null,null,null,null,null,null,1113]
[null,1210,2016,9,"MXN",1425177.1800000002,null,null,null,null,null,null,null,1210]
[null,1211,2016,9,"MXN",14143578.67,null,null,null,null,null,null,null,1211]
[null,1212,2016,9,"MXN",0,null,null,null,null,null,null,null,1212]
[null,1213,2016,9,"MXN",0,null,null,null,null,null,null,null,1213]
[null,1214,2016,9,"MXN",0,null,null,null,null,null,null,null,1214]
[null,1215,2016,9,"MXN",0,null,null,null,null,null,null,null,1215]
[null,1216,2016,9,"MXN",403234.46,null,null,null,null,null,null,null,1216]
[null,1217,2016,9,"MXN",0,null,null,null,null,null,null,null,1217]
[null,1218,2016,9,"MXN",208000,null,null,null,null,null,null,null,1218]
[null,1219,2016,9,"MXN",0,null,null,null,null,null,null,null,1219]
[null,1220,2016,9,"MXN",695763.69,null,null,null,null,null,null,null,1220]
[null,1221,2016,9,"MXN",22027.18,null,null,null,null,null,null,null,1221]
[null,1222,2016,9,"MXN",0,null,null,null,null,null,null,null,1222]
[null,1223,2016,9,"MXN",14703585.220000001,null,null,null,null,null,null,null,1223]
[null,1310,2016,9,"MXN",0,null,null,null,null,null,null,null,1310]
[null,1311,2016,9,"MXN",0,null,null,null,null,null,null,null,1311]
[null,1312,2016,9,"MXN",17295220.969999999,null,null,null,null,null,null,null,1312]
[null,1313,2016,9,"MXN",0,null,null,null,null,null,null,null,1313]
[null,1314,2016,9,"MXN",3917991.44,null,null,null,null,null,null,null,1314]
[null,1315,2016,9,"MXN",0,null,null,null,null,null,null,null,1315]
[null,1316,2016,9,"MXN",143875.75,null,null,null,null,null,null,null,1316]
[null,1317,2016,9,"MXN",5500,null,null,null,null,null,null,null,1317]
[null,1318,2016,9,"MXN",8604,null,null,null,null,null,null,null,1318]
[null,1319,2016,9,"MXN",11331,null,null,null,null,null,null,null,1319]
[null,1320,2016,9,"MXN",9011,null,null,null,null,null,null,null,1320]
[null,1410,2016,9,"MXN",0,null,null,null,null,null,null,null,1410]
[null,1411,2016,9,"MXN",0,null,null,null,null,null,null,null,1411]
[null,1412,2016,9,"MXN",0,null,null,null,null,null,null,null,1412]
[null,1413,2016,9,"MXN",0,null,null,null,null,null,null,null,1413]
[null,1414,2016,9,"MXN",0,null,null,null,null,null,null,null,1414]
[null,1415,2016,9,"MXN",0,null,null,null,null,null,null,null,1415]
[null,1510,2016,9,"MXN",0,null,null,null,null,null,null,null,1510]
[null,1511,2016,9,"MXN",0,null,null,null,null,null,null,null,1511]
[null,2110,2016,9,"MXN",0,null,null,null,null,null,null,null,2110]
[null,2111,2016,9,"MXN",0,null,null,null,null,null,null,null,2111]
[null,2112,2016,9,"MXN",0,null,null,null,null,null,null,null,2112]
[null,2113,2016,9,"MXN",2884304.3400000003,null,null,null,null,null,null,null,2113]
[null,2114,2016,9,"MXN",2018893.58,null,null,null,null,null,null,null,2114]
[null,2115,2016,9,"MXN",902162.06,null,null,null,null,null,null,null,2115]
[null,2116,2016,9,"MXN",694123.1,null,null,null,null,null,null,null,2116]
[null,2117,2016,9,"MXN",2195592.9900000002,null,null,null,null,null,null,null,2117]
[null,2118,2016,9,"MXN",1465219.86,null,null,null,null,null,null,null,2118]
[null,2119,2016,9,"MXN",0,null,null,null,null,null,null,null,2119]
[null,2120,2016,9,"MXN",0,null,null,null,null,null,null,null,2120]
[null,2121,2016,9,"MXN",11877041.42,null,null,null,null,null,null,null,2121]
[null,2122,2016,9,"MXN",2451194.7800000003,null,null,null,null,null,null,null,2122]
[null,3110,2016,9,"MXN",1746750.52,null,null,null,null,null,null,null,3110]
[null,3111,2016,9,"MXN",0,null,null,null,null,null,null,null,3111]
[null,3112,2016,9,"MXN",0,null,null,null,null,null,null,null,3112]
[null,4111,2016,9,"MXN",2147237.65,null,null,null,null,null,null,null,4111]
[null,4112,2016,9,"MXN",0,null,null,null,null,null,null,null,4112]
[null,4113,2016,9,"MXN",0,null,null,null,null,null,null,null,4113]
[null,4114,2016,9,"MXN",0,null,null,null,null,null,null,null,4114]
[null,4115,2016,9,"MXN",0,null,null,null,null,null,null,null,4115]
[null,{"$f":"N771","v":4116},2016,9,"MXN",0,null,null,null,null,null,null,null,4116]
[null,4210,2016,9,"MXN",0,null,null,null,null,null,null,null,4210]
[null,4211,2016,9,"MXN",0,null,null,null,null,null,null,null,4211]
[null,4212,2016,9,"MXN",0,null,null,null,null,null,null,null,4212]
[null,4213,2016,9,"MXN",0,null,null,null,null,null,null,null,4213]
[null,4214,2016,9,"MXN",1700231.2100000002,null,null,null,null,null,null,null,4214]
[null,4215,2016,9,"MXN",1273623.74,null,null,null,null,null,null,null,4215]
[null,4216,2016,9,"MXN",1127496.99,null,null,null,null,null,null,null,4216]
[null,4217,2016,9,"MXN",0,null,null,null,null,null,null,null,4217]
[null,4218,2016,9,"MXN",0,null,null,null,null,null,null,null,4218]
[null,4219,2016,9,"MXN",0,null,null,null,null,null,null,null,4219]
[null,4220,2016,9,"MXN",0,null,null,null,null,null,null,null,4220]
[null,4310,2016,9,"MXN",16413915.4,null,null,null,null,null,null,null,4310]
[null,4311,2016,9,"MXN",0,null,null,null,null,null,null,null,4311]
[null,4312,2016,9,"MXN",0,null,null,null,null,null,null,null,4312]
[null,4313,2016,9,"MXN",1880796.09,null,null,null,null,null,null,null,4313]
[null,4314,2016,9,"MXN",0,null,null,null,null,null,null,null,4314]
[null,4410,2016,9,"MXN",0,null,null,null,null,null,null,null,4410]
[null,4411,2016,9,"MXN",0,null,null,null,null,null,null,null,4411]
[null,4412,2016,9,"MXN",0,null,null,null,null,null,null,null,4412]
[null,4510,2016,9,"MXN",0,null,null,null,null,null,null,null,4510]
[null,4511,2016,9,"MXN",3602653.93,null,null,null,null,null,null,null,4511]
[null,4512,2016,9,"MXN",151408.08000000002,null,null,null,null,null,null,null,4512]
[null,4513,2016,9,"MXN",0,null,null,null,null,null,null,null,4513]
[null,4514,2016,9,"MXN",0,null,null,null,null,null,null,null,4514]
[null,4515,2016,9,"MXN",0,null,null,null,null,null,null,null,4515]
[null,5010,2016,9,"MXN",17600000,null,null,null,null,null,null,null,5010]
[null,5011,2016,9,"MXN",0,null,null,null,null,null,null,null,5011]
[null,5012,2016,9,"MXN",0,null,null,null,null,null,null,null,5012]
[null,5013,2016,9,"MXN",0,null,null,null,null,null,null,null,5013]
[null,5014,2016,9,"MXN",0,null,null,null,null,null,null,null,5014]
[null,5016,2016,9,"MXN",-2427503.6000000006,null,null,null,null,null,null,null,5016]
[" ",1111," "," "," "," ",null,null,null,null,null,null,null,1111]
[" ",1112," "," "," "," ",null,null,null,null,null,null,null,1112]
[" ",1113," "," "," "," ",null,null,null,null,null,null,null,1113]
[" ",1210," "," "," "," ",null,null,null,null,null,null,null,1210]
[" ",1211," "," "," "," ",null,null,null,null,null,null,null,1211]
[" ",1212," "," "," "," ",null,null,null,null,null,null,null,1212]
[" ",1213," "," "," "," ",null,null,null,null,null,null,null,1213]
[" ",1214," "," "," "," ",null,null,null,null,null,null,null,1214]
[" ",1215," "," "," "," ",null,null,null,null,null,null,null,1215]
[" ",1216," "," "," "," ",null,null,null,null,null,null,null,1216]
[" ",1217," "," "," "," ",null,null,null,null,null,null,null,1217]
[" ",1218," "," "," "," ",null,null,null,null,null,null,null,1218]
[" ",1219," "," "," "," ",null,null,null,null,null,null,null,1219]
[" ",1220," "," "," "," ",null,null,null,null,null,null,null,1220]
[" ",1221," "," "," "," ",null,null,null,null,null,null,null,1221]
[" ",1222," "," "," "," ",null,null,null,null,null,null,null,1222]
[" ",1223," "," "," "," ",null,null,null,null,null,null,null,1223]
[" ",1310," "," "," "," ",null,null,null,null,null,null,null,1310]
[" ",1311," "," "," "," ",null,null,null,null,null,null,null,1311]
[" ",1312," "," "," "," ",null,null,null,null,null,null,null,1312]
[" ",1313," "," "," "," ",null,null,null,null,null,null,null,1313]
[" ",1314," "," "," "," ",null,null,null,null,null,null,null,1314]
[" ",1315," "," "," "," ",null,null,null,null,null,null,null,1315]
[" ",1316," "," "," "," ",null,null,null,null,null,null,null,1316]
[" ",1317," "," "," "," ",null,null,null,null,null,null,null,1317]
[" ",1318," "," "," "," ",null,null,null,null,null,null,null,1318]
[" ",1319," "," "," "," ",null,null,null,null,null,null,null,1319]
[" ",1320," "," "," "," ",null,null,null,null,null,null,null,1320]
[" ",1410," "," "," "," ",null,null,null,null,null,null,null,1410]
[" ",1411," "," "," "," ",null,null,null,null,null,null,null,1411]
[" ",1412," "," "," "," ",null,null,null,null,null,null,null,1412]
[" ",1413," "," "," "," ",null,null,null,null,null,null,null,1413]
[" ",{"$f":"N835","v":1414}," "," "," "," ",null,null,null,null,null,null,null,1414]
[" ",1415," "," "," "," ",null,null,null,null,null,null,null,1415]
[" ",1510," "," "," "," ",null,null,null,null,null,null,null,1510]
[" ",1511," "," "," "," ",null,null,null,null,null,null,null,1511]
[" ",2110," "," "," "," ",null,null,null,null,null,null,null,2110]
[" ",2111," "," "," "," ",null,null,null,null,null,null,null,2111]
[" ",2112," "," "," "," ",null,null,null,null,null,null,null,2112]
[" ",2113," "," "," "," ",null,null,null,null,null,null,null,2113]
[" ",2114," "," "," "," ",null,null,null,null,null,null,null,2114]
[" ",2115," "," "," "," ",null,null,null,null,null,null,null,2115]
[" ",2116," "," "," "," ",null,null,null,null,null,null,null,2116]
[" ",2117," "," "," "," ",null,null,null,null,null,null,null,2117]
[" ",2118," "," "," "," ",null,null,null,null,null,null,null,2118]
[" ",2119," "," "," "," ",null,null,null,null,null,null,null,2119]
[" ",2120," "," "," "," ",null,null,null,null,null,null,null,2120]
[" ",2121," "," "," "," ",null,null,null,null,null,null,null,2121]
[" ",2122," "," "," "," ",null,null,null,null,null,null,null,2122]
[" ",3110," "," "," "," ",null,null,null,null,null,null,null,3110]
[" ",3111," "," "," "," ",null,null,null,null,null,null,null,3111]
[" ",3112," "," "," "," ",null,null,null,null,null,null,null,3112]
[" ",4111," "," "," "," ",null,null,null,null,null,null,null,4111]
[" ",4112," "," "," "," ",null,null,null,null,null,null,null,4112]
[" ",4113," "," "," "," ",null,null,null,null,null,null,null,4113]
[" ",4114," "," "," "," ",null,null,null,null,null,null,null,4114]
[" ",4115," "," "," "," ",null,null,null,null,null,null,null,4115]
[" ",4116," "," "," "," ",null,null,null,null,null,null,null,4116]
[" ",4210," "," "," "," ",null,null,null,null,null,null,null,4210]
[" ",4211," "," "," "," ",null,null,null,null,null,null,null,4211]
[" ",4212," "," "," "," ",null,null,null,null,null,null,null,4212]
[" ",4213," "," "," "," ",null,null,null,null,null,null,null,4213]
[" ",4214," "," "," "," ",null,null,null,null,null,null,null,4214]
[" ",4215," "," "," "," ",null,null,null,null,null,null,null,4215]
[" ",4216," "," "," "," ",null,null,null,null,null,null,null,4216]
[" ",4217," "," "," "," ",null,null,null,null,null,null,null,4217]
[" ",4218," "," "," "," ",null,null,null,null,null,null,null,4218]
[" ",4219," "," "," "," ",null,null,null,null,null,null,null,4219]
[" ",4220," "," "," "," ",null,null,null,null,null,null,null,4220]
[" ",4310," "," "," "," ",null,null,null,null,null,null,null,4310]
[" ",4311," "," "," "," ",null,null,null,null,null,null,null,4311]
[" ",4312," "," "," "," ",null,null,null,null,null,null,null,4312]
[" ",4313," "," "," "," ",null,null,null,null,null,null,null,4313]
[" ",4314," "," "," "," ",null,null,null,null,null,null,null,4314]
[" ",4410," "," "," "," ",null,null,null,null,null,null,null,4410]
[" ",4411," "," "," "," ",null,null,null,null,null,null,null,4411]
[" ",4412," "," "," "," ",null,null,null,null,null,null,null,4412]
[" ",4510," "," "," "," ",null,null,null,null,null,null,null,4510]
[" ",4511," "," "," "," ",null,null,null,null,null,null,null,4511]
[" ",4512," "," "," "," ",null,null,null,null,null,null,null,4512]
[" ",4513," "," "," "," ",null,null,null,null,null,null,null,4513]
[" ",4514," "," "," "," ",null,null,null,null,null,null,null,4514]
[" ",4515," "," "," "," ",null,null,null,null,null,null,null,4515]
[" ",5010," "," "," "," ",null,null,null,null,null,null,null,5010]
[" ",5011," "," "," "," ",null,null,null,null,null,null,null,5011]
[" ",5012," "," "," "," ",null,null,null,null,null,null,null,5012]
[" ",5013," "," "," "," ",null,null,null,null,null,null,null,5013]
[" ",5014," "," "," "," ",null,null,null,null,null,null,null,5014]
[" ",5016," "," "," "," ",null,null,null,null,null,null,null,5016]
[" ",1111," "," "," "," ",null,null,null,null,null,null,null,1111]
[" ",1112," "," "," "," ",null,null,null,null,null,null,null,1112]
[" ",1113," "," "," "," ",null,null,null,null,null,null,null,1113]
[" ",1210," "," "," "," ",null,null,null,null,null,null,null,1210]
[" ",1211," "," "," "," ",null,null,null,null,null,null,null,1211]
[" ",1212," "," "," "," ",null,null,null,null,null,null,null,1212]
[" ",1213," "," "," "," ",null,null,null,null,null,null,null,1213]
[" ",{"$f":"N899","v":1214}," "," "," "," ",null,null,null,null,null,null,null,1214]
[" ",1215," "," "," "," ",null,null,null,null,null,null,null,1215]
[" ",1216," "," "," "," ",null,null,null,null,null,null,null,1216]
[" ",1217," "," "," "," ",null,null,null,null,null,null,null,1217]
[" ",1218," "," "," "," ",null,null,null,null,null,null,null,1218]
[" ",1219," "," "," "," ",null,null,null,null,null,null,null,1219]
[" ",1220," "," "," "," ",null,null,null,null,null,null,null,1220]
[" ",1221," "," "," "," ",null,null,null,null,null,null,null,1221]
[" ",1222," "," "," "," ",null,null,null,null,null,null,null,1222]
[" ",1223," "," "," "," ",null,null,null,null,null,null,null,1223]
[" ",1310," "," "," "," ",null,null,null,null,null,null,null,1310]
[" ",1311," "," "," "," ",null,null,null,null,null,null,null,1311]
[" ",1312," "," "," "," ",null,null,null,null,null,null,null,1312]
[" ",1313," "," "," "," ",null,null,null,null,null,null,null,1313]
[" ",1314," "," "," "," ",null,null,null,null,null,null,null,1314]
[" ",1315," "," "," "," ",null,null,null,null,null,null,null,1315]
[" ",1316," "," "," "," ",null,null,null,null,null,null,null,1316]
[" ",1317," "," "," "," ",null,null,null,null,null,null,null,1317]
[" ",1318," "," "," "," ",null,null,null,null,null,null,null,1318]
[" ",1319," "," "," "," ",null,null,null,null,null,null,null,1319]
[" ",1320," "," "," "," ",null,null,null,null,null,null,null,1320]
[" ",1410," "," "," "," ",null,null,null,null,null,null,null,1410]
[" ",1411," "," "," "," ",null,null,null,null,null,null,null,1411]
[" ",1412," "," "," "," ",null,null,null,null,null,null,null,1412]
[" ",1413," "," "," "," ",null,null,null,null,null,null,null,1413]
[" ",1414," "," "," "," ",null,null,null,null,null,null,null,1414]
[" ",1415," "," "," "," ",null,null,null,null,null,null,null,1415]
[" ",1510," "," "," "," ",null,null,null,null,null,null,null,1510]
[" ",1511," "," "," "," ",null,null,null,null,null,null,null,1511]
[" ",2110," "," "," "," ",null,null,null,null,null,null,null,2110]
[" ",2111," "," "," "," ",null,null,null,null,null,null,null,2111]
[" ",2112," "," "," "," ",null,null,null,null,null,null,null,2112]
[" ",2113," "," "," "," ",null,null,null,null,null,null,null,2113]
[" ",2114," "," "," "," ",null,null,null,null,null,null,null,2114]
[" ",2115," "," "," "," ",null,null,null,null,null,null,null,2115]
[" ",2116," "," "," "," ",null,null,null,null,null,null,null,2116]
[" ",2117," "," "," "," ",null,null,null,null,null,null,null,2117]
[" ",2118," "," "," "," ",null,null,null,null,null,null,null,2118]
[" ",2119," "," "," "," ",null,null,null,null,null,null,null,2119]
[" ",2120," "," "," "," ",null,null,null,null,null,null,null,2120]
[" ",2121," "," "," "," ",null,null,null,null,null,null,null,2121]
[" ",2122," "," "," "," ",null,null,null,null,null,null,null,2122]
[" ",3110," "," "," "," ",null,null,null,null,null,null,null,3110]
[" ",3111," "," "," "," ",null,null,null,null,null,null,null,3111]
[" ",3112," "," "," "," ",null,null,null,null,null,null,null,3112]
[" ",4111," "," "," "," ",null,null,null,null,null,null,null,4111]
[" ",4112," "," "," "," ",null,null,null,null,null,null,null,4112]
[" ",4113," "," "," "," ",null,null,null,null,null,null,null,4113]
[" ",4114," "," "," "," ",null,null,null,null,null,null,null,4114]
[" ",4115," "," "," "," ",null,null,null,null,null,null,null,4115]
[" ",4116," "," "," "," ",null,null,null,null,null,null,null,4116]
[" ",4210," "," "," "," ",null,null,null,null,null,null,null,4210]
[" ",4211," "," "," "," ",null,null,null,null,null,null,null,4211]
[" ",4212," "," "," "," ",null,null,null,null,null,null,null,4212]
[" ",4213," "," "," "," ",null,null,null,null,null,null,null,4213]
[" ",4214," "," "," "," ",null,null,null,null,null,null,null,4214]
[" ",4215," "," "," "," ",null,null,null,null,null,null,null,4215]
[" ",4216," "," "," "," ",null,null,null,null,null,null,null,4216]
[" ",4217," "," "," "," ",null,null,null,null,null,null,null,4217]
[" ",4218," "," "," "," ",null,null,null,null,null,null,null,4218]
[" ",4219," "," "," "," ",null,null,null,null,null,null,null,4219]
[" ",4220," "," "," "," ",null,null,null,null,null,null,null,4220]
[" ",4310," "," "," "," ",null,null,null,null,null,null,null,4310]
[" ",4311," "," "," "," ",null,null,null,null,null,null,null,4311]
[" ",{"$f":"N963","v":4312}," "," "," "," ",null,null,null,null,null,null,null,4312]
[" ",4313," "," "," "," ",null,null,null,null,null,null,null,4313]
[" ",4314," "," "," "," ",null,null,null,null,null,null,null,4314]
[" ",4410," "," "," "," ",null,null,null,null,null,null,null,4410]
[" ",4411," "," "," "," ",null,null,null,null,null,null,null,4411]
[" ",4412," "," "," "," ",null,null,null,null,null,null,null,4412]
[" ",4510," "," "," "," ",null,null,null,null,null,null,null,4510]
[" ",4511," "," "," "," ",null,null,null,null,null,null,null,4511]
[" ",4512," "," "," "," ",null,null,null,null,null,null,null,4512]
[" ",4513," "," "," "," ",null,null,null,null,null,null,null,4513]
[" ",4514," "," "," "," ",null,null,null,null,null,null,null,4514]
[" ",4515," "," "," "," ",null,null,null,null,null,null,null,4515]
[" ",5010," "," "," "," ",null,null,null,null,null,null,null,5010]
[" ",5011," "," "," "," ",null,null,null,null,null,null,null,5011]
[" ",5012," "," "," "," ",null,null,null,null,null,null,null,5012]
[" ",5013," "," "," "," ",null,null,null,null,null,null,null,5013]
[" ",5014," "," "," "," ",null,null,null,null,null,null,null,5014]
[" ",5016," "," "," "," ",null,null,null,null,null,null,null,5016]
[" ",1111," "," "," "," ",null,null,null,null,null,null,null,1111]
[" ",1112," "," "," "," ",null,null,null,null,null,null,null,1112]
[" ",1113," "," "," "," ",null,null,null,null,null,null,null,1113]
[" ",1210," "," "," "," ",null,null,null,null,null,null,null,1210]
[" ",1211," "," "," "," ",null,null,null,null,null,null,null,1211]
[" ",1212," "," "," "," ",null,null,null,null,null,null,null,1212]
[" ",1213," "," "," "," ",null,null,null,null,null,null,null,1213]
[" ",1214," "," "," "," ",null,null,null,null,null,null,null,1214]
[" ",1215," "," "," "," ",null,null,null,null,null,null,null,1215]
[" ",1216," "," "," "," ",null,null,null,null,null,null,null,1216]
[" ",1217," "," "," "," ",null,null,null,null,null,null,null,1217]
[" ",1218," "," "," "," ",null,null,null,null,null,null,null,1218]
[" ",1219," "," "," "," ",null,null,null,null,null,null,null,1219]
[" ",1220," "," "," "," ",null,null,null,null,null,null,null,1220]
[" ",1221," "," "," "," ",null,null,null,null,null,null,null,1221]
[" ",1222," "," "," "," ",null,null,null,null,null,null,null,1222]
[" ",1223," "," "," "," ",null,null,null,null,null,null,null,1223]
[" ",1310," "," "," "," ",null,null,null,null,null,null,null,1310]
[" ",1311," "," "," "," ",null,null,null,null,null,null,null,1311]
[" ",1312," "," "," "," ",null,null,null,null,null,null,null,1312]
[" ",1313," "," "," "," ",null,null,null,null,null,null,null,1313]
[" ",1314," "," "," "," ",null,null,null,null,null,null,null,1314]
[" ",1315," "," "," "," ",null,null,null,null,null,null,null,1315]
[" ",1316," "," "," "," ",null,null,null,null,null,null,null,1316]
[" ",1317," "," "," "," ",null,null,null,null,null,null,null,1317]
[" ",1318," "," "," "," ",null,null,null,null,null,null,null,1318]
[" ",1319," "," "," "," ",null,null,null,null,null,null,null,1319]
[" ",1320," "," "," "," ",null,null,null,null,null,null,null,1320]
[" ",1410," "," "," "," ",null,null,null,null,null,null,null,1410]
[" ",1411," "," "," "," ",null,null,null,null,null,null,null,1411]
[" ",1412," "," "," "," ",null,null,null,null,null,null,null,1412]
[" ",1413," "," "," "," ",null,null,null,null,null,null,null,1413]
[" ",1414," "," "," "," ",null,null,null,null,null,null,null,1414]
[" ",1415," "," "," "," ",null,null,null,null,null,null,null,1415]
[" ",1510," "," "," "," ",null,null,null,null,null,null,null,1510]
[" ",1511," "," "," "," ",null,null,null,null,null,null,null,1511]
[" ",2110," "," "," "," ",null,null,null,null,null,null,null,2110]
[" ",2111," "," "," "," ",null,null,null,null,null,null,null,2111]
[" ",2112," "," "," "," ",null,null,null,null,null,null,null,2112]
[" ",2113," "," "," "," ",null,null,null,null,null,null,null,2113]
[" ",2114," "," "," "," ",null,null,null,null,null,null,null,2114]
[" ",2115," "," "," "," ",null,null,null,null,null,null,null,2115]
[" ",2116," "," "," "," ",null,null,null,null,null,null,null,2116]
[" ",2117," "," "," "," ",null,null,null,null,null,null,null,2117]
[" ",2118," "," "," "," ",null,null,null,null,null,null,null,2118]
[" ",2119," "," "," "," ",null,null,null,null,null,null,null,2119]
[" ",{"$f":"N1027","v":2120}," "," "," "," ",null,null,null,null,null,null,null,2120]
[" ",2121," "," "," "," ",null,null,null,null,null,null,null,2121]
[" ",2122," "," "," "," ",null,null,null,null,null,null,null,2122]
[" ",3110," "," "," "," ",null,null,null,null,null,null,null,3110]
[" ",3111," "," "," "," ",null,null,null,null,null,null,null,3111]
[" ",3112," "," "," "," ",null,null,null,null,null,null,null,3112]
[" ",4111," "," "," "," ",null,null,null,null,null,null,null,4111]
[" ",4112," "," "," "," ",null,null,null,null,null,null,null,4112]
[" ",4113," "," "," "," ",null,null,null,null,null,null,null,4113]
[" ",4114," "," "," "," ",null,null,null,null,null,null,null,4114]
[" ",4115," "," "," "," ",null,null,null,null,null,null,null,4115]
[" ",4116," "," "," "," ",null,null,null,null,null,null,null,4116]
[" ",4210," "," "," "," ",null,null,null,null,null,null,null,4210]
[" ",4211," "," "," "," ",null,null,null,null,null,null,null,4211]
[" ",4212," "," "," "," ",null,null,null,null,null,null,null,4212]
[" ",4213," "," "," "," ",null,null,null,null,null,null,null,4213]
[" ",4214," "," "," "," ",null,null,null,null,null,null,null,4214]
[" ",4215," "," "," "," ",null,null,null,null,null,null,null,4215]
[" ",4216," "," "," "," ",null,null,null,null,null,null,null,4216]
[" ",4217," "," "," "," ",null,null,null,null,null,null,null,4217]
[" ",4218," "," "," "," ",null,null,null,null,null,null,null,4218]
[" ",4219," "," "," "," ",null,null,null,null,null,null,null,4219]
[" ",4220," "," "," "," ",null,null,null,null,null,null,null,4220]
[" ",4310," "," "," "," ",null,null,null,null,null,null,null,4310]
[" ",4311," "," "," "," ",null,null,null,null,null,null,null,4311]
[" ",4312," "," "," "," ",null,null,null,null,null,null,null,4312]
[" ",4313," "," "," "," ",null,null,null,null,null,null,null,4313]
[" ",4314," "," "," "," ",null,null,null,null,null,null,null,4314]
[" ",4410," "," "," "," ",null,null,null,null,null,null,null,4410]
[" ",4411," "," "," "," ",null,null,null,null,null,null,null,4411]
[" ",4412," "," "," "," ",null,null,null,null,null,null,null,4412]
[" ",4510," "," "," "," ",null,null,null,null,null,null,null,4510]
[" ",4511," "," "," "," ",null,null,null,null,null,null,null,4511]
[" ",4512," "," "," "," ",null,null,null,null,null,null,null,4512]
[" ",4513," "," "," "," ",null,null,null,null,null,null,null,4513]
[" ",4514," "," "," "," ",null,null,null,null,null,null,null,4514]
[" ",4515," "," "," "," ",null,null,null,null,null,null,null,4515]
[" ",5010," "," "," "," ",null,null,null,null,null,null,null,5010]
[" ",5011," "," "," "," ",null,null,null,null,null,null,null,5011]
[" ",5012," "," "," "," ",null,null,null,null,null,null,null,5012]
[" ",5013," "," "," "," ",null,null,null,null,null,null,null,5013]
[" ",5014," "," "," "," ",null,null,null,null,null,null,null,5014]
[" ",5016," "," "," "," ",null,null,null,null,null,null,null,5016]

{"sheet":"VARIABLES_ESTADO_DE_RESULTADOS","index":8,"n_rows":1417,"n_cols":14,"rows_kept":1417,"cut":false,"hidden":true,"merged":[]}
["ID_DEALER_CODE","ID_ACCOUNT","YEAR","MONTH","ID_CURRENCY","AMOUNT"]
[null,{"$f":"N2","v":6111},2016,1,"MXN",19440808.560000006,null,null,null,null,null,null,null,6111]
[null,{"$f":"N3","v":6112},2016,1,"MXN",1842970.9800000079,null,null,null,null,null,null,null,6112]
[null,6113,2016,1,"MXN",1509804.17,null,null,null,null,null,null,null,6113]
[null,6114,2016,1,"MXN",343923.16999999993,null,null,null,null,null,null,null,6114]
[null,6115,2016,1,"MXN",1467206.9,null,null,null,null,null,null,null,6115]
[null,6116,2016,1,"MXN",196613.89999999991,null,null,null,null,null,null,null,6116]
[null,6117,2016,1,"MXN",593448.31000000006,null,null,null,null,null,null,null,6117]
[null,6118,2016,1,"MXN",0,null,null,null,null,null,null,null,6118]
[null,6119,2016,1,"MXN",61269.88,null,null,null,null,null,null,null,6119]
[null,6120,2016,1,"MXN",0,null,null,null,null,null,null,null,6120]
[null,6121,2016,1,"MXN",1277154.6199999999,null,null,null,null,null,null,null,6121]
[null,6122,2016,1,"MXN",0,null,null,null,null,null,null,null,6122]
[null,6123,2016,1,"MXN",1931872.8099999998,null,null,null,null,null,null,null,6123]
[null,7111,2016,1,"MXN",718627.12000000011,null,null,null,null,null,null,null,7111]
[null,7112,2016,1,"MXN",0,null,null,null,null,null,null,null,7112]
[null,7113,2016,1,"MXN",148871.01,null,null,null,null,null,null,null,7113]
[null,7114,2016,1,"MXN",13098.7,null,null,null,null,null,null,null,7114]
[null,7115,2016,1,"MXN",204737.61,null,null,null,null,null,null,null,7115]
[null,7116,2016,1,"MXN",62631.07,null,null,null,null,null,null,null,7116]
[null,7117,2016,1,"MXN",16588.009999999998,null,null,null,null,null,null,null,7117]
[null,7121,2016,1,"MXN",0,null,null,null,null,null,null,null,7121]
[null,7122,2016,1,"MXN",0,null,null,null,null,null,null,null,7122]
[null,7123,2016,1,"MXN",0,null,null,null,null,null,null,null,7123]
[null,7124,2016,1,"MXN",0,null,null,null,null,null,null,null,7124]
[null,7131,2016,1,"MXN",0,null,null,null,null,null,null,null,7131]
[null,7132,2016,1,"MXN",0,null,null,null,null,null,null,null,7132]
[null,7133,2016,1,"MXN",0,null,null,null,null,null,null,null,7133]
[null,7141,2016,1,"MXN",0,null,null,null,null,null,null,null,7141]
[null,7142,2016,1,"MXN",0,null,null,null,null,null,null,null,7142]
[null,7151,2016,1,"MXN",45753.05,null,null,null,null,null,null,null,7151]
[null,7152,2016,1,"MXN",1523,null,null,null,null,null,null,null,7152]
[null,7153,2016,1,"MXN",0,null,null,null,null,null,null,null,7153]
[null,7211,2016,1,"MXN",0,null,null,null,null,null,null,null,7211]
[null,7212,2016,1,"MXN",0,null,null,null,null,null,null,null,7212]
[null,7213,2016,1,"MXN",0,null,null,null,null,null,null,null,7213]
[null,7214,2016,1,"MXN",0,null,null,null,null,null,null,null,7214]
[null,7215,2016,1,"MXN",6198.94,null,null,null,null,null,null,null,7215]
[null,7216,2016,1,"MXN",0,null,null,null,null,null,null,null,7216]
[null,7217,2016,1,"MXN",9070.8799999999992,null,null,null,null,null,null,null,7217]
[null,7218,2016,1,"MXN",0,null,null,null,null,null,null,null,7218]
[null,7219,2016,1,"MXN",0,null,null,null,null,null,null,null,7219]
[null,7220,2016,1,"MXN",0,null,null,null,null,null,null,null,7220]
[null,7221,2016,1,"MXN",17147.080000000002,null,null,null,null,null,null,null,7221]
[null,7222,2016,1,"MXN",0,null,null,null,null,null,null,null,7222]
[null,7223,2016,1,"MXN",3887.52,null,null,null,null,null,null,null,7223]
[null,7224,2016,1,"MXN",0,null,null,null,null,null,null,null,7224]
[null,7225,2016,1,"MXN",125539.02,null,null,null,null,null,null,null,7225]
[null,7231,2016,1,"MXN",0,null,null,null,null,null,null,null,7231]
[null,7232,2016,1,"MXN",0,null,null,null,null,null,null,null,7232]
[null,7233,2016,1,"MXN",0,null,null,null,null,null,null,null,7233]
[null,7234,2016,1,"MXN",0,null,null,null,null,null,null,null,7234]
[null,7235,2016,1,"MXN",0,null,null,null,null,null,null,null,7235]
[null,7236,2016,1,"MXN",0,null,null,null,null,null,null,null,7236]
[null,7237,2016,1,"MXN",0,null,null,null,null,null,null,null,7237]
[null,7241,2016,1,"MXN",0,null,null,null,null,null,null,null,7241]
[null,7242,2016,1,"MXN",0,null,null,null,null,null,null,null,7242]
[null,7243,2016,1,"MXN",0,null,null,null,null,null,null,null,7243]
[null,7244,2016,1,"MXN",0,null,null,null,null,null,null,null,7244]
[null,7251,2016,1,"MXN",0,null,null,null,null,null,null,null,7251]
[null,7252,2016,1,"MXN",3887.52,null,null,null,null,null,null,null,7252]
[null,7253,2016,1,"MXN",0,null,null,null,null,null,null,null,7253]
[null,7254,2016,1,"MXN",0,null,null,null,null,null,null,null,7254]
[null,7255,2016,1,"MXN",32343.98,null,null,null,null,null,null,null,7255]
[null,7256,2016,1,"MXN",0,null,null,null,null,null,null,null,7256]
[null,7261,2016,1,"MXN",0,null,null,null,null,null,null,null,7261]
[null,{"$f":"N67","v":7262},2016,1,"MXN",0,null,null,null,null,null,null,null,7262]
[null,7311,2016,1,"MXN",224390.46,null,null,null,null,null,null,null,7311]
[null,7312,2016,1,"MXN",32697.63,null,null,null,null,null,null,null,7312]
[null,7313,2016,1,"MXN",0,null,null,null,null,null,null,null,7313]
[null,7314,2016,1,"MXN",0,null,null,null,null,null,null,null,7314]
[null,7315,2016,1,"MXN",0,null,null,null,null,null,null,null,7315]
[null,7316,2016,1,"MXN",54273.07,null,null,null,null,null,null,null,7316]
[null,7321,2016,1,"MXN",0,null,null,null,null,null,null,null,7321]
[null,7322,2016,1,"MXN",0,null,null,null,null,null,null,null,7322]
[null,7323,2016,1,"MXN",0,null,null,null,null,null,null,null,7323]
[null,7324,2016,1,"MXN",0,null,null,null,null,null,null,null,7324]
[null,7331,2016,1,"MXN",80357.14,null,null,null,null,null,null,null,7331]
[null,7332,2016,1,"MXN",2940.03,null,null,null,null,null,null,null,7332]
[null,7333,2016,1,"MXN",0,null,null,null,null,null,null,null,7333]
[null,7334,2016,1,"MXN",0,null,null,null,null,null,null,null,7334]
[null,7335,2016,1,"MXN",0,null,null,null,null,null,null,null,7335]
[null,7336,2016,1,"MXN",0,null,null,null,null,null,null,null,7336]
[null,7341,2016,1,"MXN",0,null,null,null,null,null,null,null,7341]
[null,7342,2016,1,"MXN",0,null,null,null,null,null,null,null,7342]
[null,7343,2016,1,"MXN",0,null,null,null,null,null,null,null,7343]
[null,7351,2016,1,"MXN",0,null,null,null,null,null,null,null,7351]
[null,7352,2016,1,"MXN",8820.09,null,null,null,null,null,null,null,7352]
[null,7353,2016,1,"MXN",0,null,null,null,null,null,null,null,7353]
[null,7354,2016,1,"MXN",0,null,null,null,null,null,null,null,7354]
[null,7361,2016,1,"MXN",0,null,null,null,null,null,null,null,7361]
[null,7362,2016,1,"MXN",0,null,null,null,null,null,null,null,7362]
[null,7410,2016,1,"MXN",357506.9,null,null,null,null,null,null,null,7410]
[null,7411,2016,1,"MXN",0,null,null,null,null,null,null,null,7411]
[null,7412,2016,1,"MXN",0,null,null,null,null,null,null,null,7412]
[null,7413,2016,1,"MXN",0,null,null,null,null,null,null,null,7413]
[null,7414,2016,1,"MXN",225606,null,null,null,null,null,null,null,7414]
[null,7415,2016,1,"MXN",0,null,null,null,null,null,null,null,7415]
[null,7416,2016,1,"MXN",13216.78,null,null,null,null,null,null,null,7416]
[null,7417,2016,1,"MXN",2016.83,null,null,null,null,null,null,null,7417]
[null,7418,2016,1,"MXN",4200.8999999999996,null,null,null,null,null,null,null,7418]
[null,7419,2016,1,"MXN",0,null,null,null,null,null,null,null,7419]
[null,7420,2016,1,"MXN",19280.150000000001,null,null,null,null,null,null,null,7420]
[null,7421,2016,1,"MXN",59143.86,null,null,null,null,null,null,null,7421]
[null,7422,2016,1,"MXN",6720.03,null,null,null,null,null,null,null,7422]
[null,7423,2016,1,"MXN",0,null,null,null,null,null,null,null,7423]
[null,7424,2016,1,"MXN",85041.44,null,null,null,null,null,null,null,7424]
[null,7425,2016,1,"MXN",4387.66,null,null,null,null,null,null,null,7425]
[null,7426,2016,1,"MXN",0,null,null,null,null,null,null,null,7426]
[null,7427,2016,1,"MXN",73947,null,null,null,null,null,null,null,7427]
[null,7428,2016,1,"MXN",103489.45999999999,null,null,null,null,null,null,null,7428]
[null,7429,2016,1,"MXN",88701.8,null,null,null,null,null,null,null,7429]
[null,7430,2016,1,"MXN",0,null,null,null,null,null,null,null,7430]
[null,7431,2016,1,"MXN",0,null,null,null,null,null,null,null,7431]
[null,8010,2016,1,"MXN",0,null,null,null,null,null,null,null,8010]
[null,8011,2016,1,"MXN",560961.56000000006,null,null,null,null,null,null,null,8011]
[null,8012,2016,1,"MXN",249950,null,null,null,null,null,null,null,8012]
[null,8013,2016,1,"MXN",455300,null,null,null,null,null,null,null,8013]
[null,8014,2016,1,"MXN",151082.74,null,null,null,null,null,null,null,8014]
[null,6111,2016,2,"MXN",17325691.550000001,null,null,null,null,null,null,null,6111]
[null,6112,2016,2,"MXN",1520554.0000000037,null,null,null,null,null,null,null,6112]
[null,6113,2016,2,"MXN",1405500,null,null,null,null,null,null,null,6113]
[null,6114,2016,2,"MXN",202256,null,null,null,null,null,null,null,6114]
[null,6115,2016,2,"MXN",1100103.44,null,null,null,null,null,null,null,6115]
[null,6116,2016,2,"MXN",135943.84999999998,null,null,null,null,null,null,null,6116]
[null,6117,2016,2,"MXN",539247.59000000008,null,null,null,null,null,null,null,6117]
[null,6118,2016,2,"MXN",0,null,null,null,null,null,null,null,6118]
[null,6119,2016,2,"MXN",94314.84,null,null,null,null,null,null,null,6119]
[null,6120,2016,2,"MXN",0,null,null,null,null,null,null,null,6120]
[null,6121,2016,2,"MXN",1460167.3599999999,null,null,null,null,null,null,null,6121]
[null,{"$f":"N131","v":6122},2016,2,"MXN",0,null,null,null,null,null,null,null,6122]
[null,6123,2016,2,"MXN",2093729.79,null,null,null,null,null,null,null,6123]
[null,7111,2016,2,"MXN",598421.32999999996,null,null,null,null,null,null,null,7111]
[null,7112,2016,2,"MXN",0,null,null,null,null,null,null,null,7112]
[null,7113,2016,2,"MXN",72408.86,null,null,null,null,null,null,null,7113]
[null,7114,2016,2,"MXN",32099.58,null,null,null,null,null,null,null,7114]
[null,7115,2016,2,"MXN",87238.04,null,null,null,null,null,null,null,7115]
[null,7116,2016,2,"MXN",62223.98,null,null,null,null,null,null,null,7116]
[null,7117,2016,2,"MXN",18960,null,null,null,null,null,null,null,7117]
[null,7121,2016,2,"MXN",0,null,null,null,null,null,null,null,7121]
[null,7122,2016,2,"MXN",0,null,null,null,null,null,null,null,7122]
[null,7123,2016,2,"MXN",0,null,null,null,null,null,null,null,7123]
[null,7124,2016,2,"MXN",0,null,null,null,null,null,null,null,7124]
[null,7131,2016,2,"MXN",0,null,null,null,null,null,null,null,7131]
[null,7132,2016,2,"MXN",0,null,null,null,null,null,null,null,7132]
[null,7133,2016,2,"MXN",0,null,null,null,null,null,null,null,7133]
[null,7141,2016,2,"MXN",0,null,null,null,null,null,null,null,7141]
[null,7142,2016,2,"MXN",0,null,null,null,null,null,null,null,7142]
[null,7151,2016,2,"MXN",40926.559999999998,null,null,null,null,null,null,null,7151]
[null,7152,2016,2,"MXN",863,null,null,null,null,null,null,null,7152]
[null,7153,2016,2,"MXN",0,null,null,null,null,null,null,null,7153]
[null,7211,2016,2,"MXN",0,null,null,null,null,null,null,null,7211]
[null,7212,2016,2,"MXN",0,null,null,null,null,null,null,null,7212]
[null,7213,2016,2,"MXN",0,null,null,null,null,null,null,null,7213]
[null,7214,2016,2,"MXN",0,null,null,null,null,null,null,null,7214]
[null,7215,2016,2,"MXN",2869.76,null,null,null,null,null,null,null,7215]
[null,7216,2016,2,"MXN",0,null,null,null,null,null,null,null,7216]
[null,7217,2016,2,"MXN",6354.6,null,null,null,null,null,null,null,7217]
[null,7218,2016,2,"MXN",0,null,null,null,null,null,null,null,7218]
[null,7219,2016,2,"MXN",0,null,null,null,null,null,null,null,7219]
[null,7220,2016,2,"MXN",0,null,null,null,null,null,null,null,7220]
[null,7221,2016,2,"MXN",8061.83,null,null,null,null,null,null,null,7221]
[null,7222,2016,2,"MXN",0,null,null,null,null,null,null,null,7222]
[null,7223,2016,2,"MXN",6354.6,null,null,null,null,null,null,null,7223]
[null,7224,2016,2,"MXN",0,null,null,null,null,null,null,null,7224]
[null,7225,2016,2,"MXN",183924.99,null,null,null,null,null,null,null,7225]
[null,7231,2016,2,"MXN",0,null,null,null,null,null,null,null,7231]
[null,7232,2016,2,"MXN",0,null,null,null,null,null,null,null,7232]
[null,7233,2016,2,"MXN",0,null,null,null,null,null,null,null,7233]
[null,7234,2016,2,"MXN",0,null,null,null,null,null,null,null,7234]
[null,7235,2016,2,"MXN",0,null,null,null,null,null,null,null,7235]
[null,7236,2016,2,"MXN",0,null,null,null,null,null,null,null,7236]
[null,7237,2016,2,"MXN",0,null,null,null,null,null,null,null,7237]
[null,7241,2016,2,"MXN",0,null,null,null,null,null,null,null,7241]
[null,7242,2016,2,"MXN",0,null,null,null,null,null,null,null,7242]
[null,7243,2016,2,"MXN",0,null,null,null,null,null,null,null,7243]
[null,7244,2016,2,"MXN",0,null,null,null,null,null,null,null,7244]
[null,7251,2016,2,"MXN",0,null,null,null,null,null,null,null,7251]
[null,7252,2016,2,"MXN",0,null,null,null,null,null,null,null,7252]
[null,7253,2016,2,"MXN",0,null,null,null,null,null,null,null,7253]
[null,7254,2016,2,"MXN",0,null,null,null,null,null,null,null,7254]
[null,7255,2016,2,"MXN",35462.89,null,null,null,null,null,null,null,7255]
[null,7256,2016,2,"MXN",0,null,null,null,null,null,null,null,7256]
[null,7261,2016,2,"MXN",0,null,null,null,null,null,null,null,7261]
[null,7262,2016,2,"MXN",0,null,null,null,null,null,null,null,7262]
[null,7311,2016,2,"MXN",228708.5,null,null,null,null,null,null,null,7311]
[null,7312,2016,2,"MXN",33737.07,null,null,null,null,null,null,null,7312]
[null,7313,2016,2,"MXN",0,null,null,null,null,null,null,null,7313]
[null,7314,2016,2,"MXN",0,null,null,null,null,null,null,null,7314]
[null,7315,2016,2,"MXN",0,null,null,null,null,null,null,null,7315]
[null,7316,2016,2,"MXN",22235.86,null,null,null,null,null,null,null,7316]
[null,7321,2016,2,"MXN",0,null,null,null,null,null,null,null,7321]
[null,7322,2016,2,"MXN",0,null,null,null,null,null,null,null,7322]
[null,7323,2016,2,"MXN",0,null,null,null,null,null,null,null,7323]
[null,{"$f":"N195","v":7324},2016,2,"MXN",0,null,null,null,null,null,null,null,7324]
[null,7331,2016,2,"MXN",80357.14,null,null,null,null,null,null,null,7331]
[null,7332,2016,2,"MXN",4187.43,null,null,null,null,null,null,null,7332]
[null,7333,2016,2,"MXN",0,null,null,null,null,null,null,null,7333]
[null,7334,2016,2,"MXN",0,null,null,null,null,null,null,null,7334]
[null,7335,2016,2,"MXN",0,null,null,null,null,null,null,null,7335]
[null,7336,2016,2,"MXN",0,null,null,null,null,null,null,null,7336]
[null,7341,2016,2,"MXN",0,null,null,null,null,null,null,null,7341]
[null,7342,2016,2,"MXN",0,null,null,null,null,null,null,null,7342]
[null,7343,2016,2,"MXN",0,null,null,null,null,null,null,null,7343]
[null,7351,2016,2,"MXN",0,null,null,null,null,null,null,null,7351]
[null,7352,2016,2,"MXN",12562.28,null,null,null,null,null,null,null,7352]
[null,7353,2016,2,"MXN",0,null,null,null,null,null,null,null,7353]
[null,7354,2016,2,"MXN",0,null,null,null,null,null,null,null,7354]
[null,7361,2016,2,"MXN",0,null,null,null,null,null,null,null,7361]
[null,7362,2016,2,"MXN",0,null,null,null,null,null,null,null,7362]
[null,7410,2016,2,"MXN",190178.08,null,null,null,null,null,null,null,7410]
[null,7411,2016,2,"MXN",0,null,null,null,null,null,null,null,7411]
[null,7412,2016,2,"MXN",0,null,null,null,null,null,null,null,7412]
[null,7413,2016,2,"MXN",0,null,null,null,null,null,null,null,7413]
[null,7414,2016,2,"MXN",398678.4,null,null,null,null,null,null,null,7414]
[null,7415,2016,2,"MXN",0,null,null,null,null,null,null,null,7415]
[null,7416,2016,2,"MXN",9463.52,null,null,null,null,null,null,null,7416]
[null,7417,2016,2,"MXN",0,null,null,null,null,null,null,null,7417]
[null,7418,2016,2,"MXN",1587.62,null,null,null,null,null,null,null,7418]
[null,7419,2016,2,"MXN",5229.8500000000004,null,null,null,null,null,null,null,7419]
[null,7420,2016,2,"MXN",500,null,null,null,null,null,null,null,7420]
[null,7421,2016,2,"MXN",54106,null,null,null,null,null,null,null,7421]
[null,7422,2016,2,"MXN",0,null,null,null,null,null,null,null,7422]
[null,7423,2016,2,"MXN",4913.04,null,null,null,null,null,null,null,7423]
[null,7424,2016,2,"MXN",85446.14,null,null,null,null,null,null,null,7424]
[null,7425,2016,2,"MXN",7095.45,null,null,null,null,null,null,null,7425]
[null,7426,2016,2,"MXN",0,null,null,null,null,null,null,null,7426]
[null,7427,2016,2,"MXN",100343.25,null,null,null,null,null,null,null,7427]
[null,7428,2016,2,"MXN",94853.11,null,null,null,null,null,null,null,7428]
[null,7429,2016,2,"MXN",72024.88,null,null,null,null,null,null,null,7429]
[null,7430,2016,2,"MXN",0,null,null,null,null,null,null,null,7430]
[null,7431,2016,2,"MXN",0,null,null,null,null,null,null,null,7431]
[null,8010,2016,2,"MXN",0,null,null,null,null,null,null,null,8010]
[null,8011,2016,2,"MXN",638054.93000000005,null,null,null,null,null,null,null,8011]
[null,8012,2016,2,"MXN",26579.5,null,null,null,null,null,null,null,8012]
[null,8013,2016,2,"MXN",243600,null,null,null,null,null,null,null,8013]
[null,8014,2016,2,"MXN",206745.25,null,null,null,null,null,null,null,8014]
[null,6111,2016,3,"MXN",24213401.82,null,null,null,null,null,null,null,6111]
[null,6112,2016,3,"MXN",2170456.0600000061,null,null,null,null,null,null,null,6112]
[null,6113,2016,3,"MXN",2146312.92,null,null,null,null,null,null,null,6113]
[null,6114,2016,3,"MXN",353704.41999999993,null,null,null,null,null,null,null,6114]
[null,6115,2016,3,"MXN",1437622.4,null,null,null,null,null,null,null,6115]
[null,6116,2016,3,"MXN",220036.18999999994,null,null,null,null,null,null,null,6116]
[null,6117,2016,3,"MXN",561953.96,null,null,null,null,null,null,null,6117]
[null,6118,2016,3,"MXN",0,null,null,null,null,null,null,null,6118]
[null,6119,2016,3,"MXN",113758.86,null,null,null,null,null,null,null,6119]
[null,6120,2016,3,"MXN",0,null,null,null,null,null,null,null,6120]
[null,6121,2016,3,"MXN",1432364.01,null,null,null,null,null,null,null,6121]
[null,6122,2016,3,"MXN",0,null,null,null,null,null,null,null,6122]
[null,6123,2016,3,"MXN",2108076.83,null,null,null,null,null,null,null,6123]
[null,7111,2016,3,"MXN",789999,null,null,null,null,null,null,null,7111]
[null,7112,2016,3,"MXN",0,null,null,null,null,null,null,null,7112]
[null,7113,2016,3,"MXN",75339.19,null,null,null,null,null,null,null,7113]
[null,7114,2016,3,"MXN",30736.74,null,null,null,null,null,null,null,7114]
[null,7115,2016,3,"MXN",84785.49,null,null,null,null,null,null,null,7115]
[null,7116,2016,3,"MXN",76949.48,null,null,null,null,null,null,null,7116]
[null,7117,2016,3,"MXN",60237.16,null,null,null,null,null,null,null,7117]
[null,7121,2016,3,"MXN",0,null,null,null,null,null,null,null,7121]
[null,{"$f":"N259","v":7122},2016,3,"MXN",0,null,null,null,null,null,null,null,7122]
[null,7123,2016,3,"MXN",0,null,null,null,null,null,null,null,7123]
[null,7124,2016,3,"MXN",0,null,null,null,null,null,null,null,7124]
[null,7131,2016,3,"MXN",0,null,null,null,null,null,null,null,7131]
[null,7132,2016,3,"MXN",0,null,null,null,null,null,null,null,7132]
[null,7133,2016,3,"MXN",0,null,null,null,null,null,null,null,7133]
[null,7141,2016,3,"MXN",0,null,null,null,null,null,null,null,7141]
[null,7142,2016,3,"MXN",0,null,null,null,null,null,null,null,7142]
[null,7151,2016,3,"MXN",46455.7,null,null,null,null,null,null,null,7151]
[null,7152,2016,3,"MXN",1998.68,null,null,null,null,null,null,null,7152]
[null,7153,2016,3,"MXN",0,null,null,null,null,null,null,null,7153]
[null,7211,2016,3,"MXN",0,null,null,null,null,null,null,null,7211]
[null,7212,2016,3,"MXN",0,null,null,null,null,null,null,null,7212]
[null,7213,2016,3,"MXN",0,null,null,null,null,null,null,null,7213]
[null,7214,2016,3,"MXN",0,null,null,null,null,null,null,null,7214]
[null,7215,2016,3,"MXN",24881.97,null,null,null,null,null,null,null,7215]
[null,7216,2016,3,"MXN",0,null,null,null,null,null,null,null,7216]
[null,7217,2016,3,"MXN",9067.7999999999993,null,null,null,null,null,null,null,7217]
[null,7218,2016,3,"MXN",0,null,null,null,null,null,null,null,7218]
[null,7219,2016,3,"MXN",0,null,null,null,null,null,null,null,7219]
[null,7220,2016,3,"MXN",0,null,null,null,null,null,null,null,7220]
[null,7221,2016,3,"MXN",28086.36,null,null,null,null,null,null,null,7221]
[null,7222,2016,3,"MXN",14860.15,null,null,null,null,null,null,null,7222]
[null,7223,2016,3,"MXN",5440.68,null,null,null,null,null,null,null,7223]
[null,7224,2016,3,"MXN",0,null,null,null,null,null,null,null,7224]
[null,7225,2016,3,"MXN",144285.54,null,null,null,null,null,null,null,7225]
[null,7231,2016,3,"MXN",0,null,null,null,null,null,null,null,7231]
[null,7232,2016,3,"MXN",0,null,null,null,null,null,null,null,7232]
[null,7233,2016,3,"MXN",0,null,null,null,null,null,null,null,7233]
[null,7234,2016,3,"MXN",0,null,null,null,null,null,null,null,7234]
[null,7235,2016,3,"MXN",0,null,null,null,null,null,null,null,7235]
[null,7236,2016,3,"MXN",0,null,null,null,null,null,null,null,7236]
[null,7237,2016,3,"MXN",0,null,null,null,null,null,null,null,7237]
[null,7241,2016,3,"MXN",0,null,null,null,null,null,null,null,7241]
[null,7242,2016,3,"MXN",0,null,null,null,null,null,null,null,7242]
[null,7243,2016,3,"MXN",0,null,null,null,null,null,null,null,7243]
[null,7244,2016,3,"MXN",0,null,null,null,null,null,null,null,7244]
[null,7251,2016,3,"MXN",0,null,null,null,null,null,null,null,7251]
[null,7252,2016,3,"MXN",0,null,null,null,null,null,null,null,7252]
[null,7253,2016,3,"MXN",0,null,null,null,null,null,null,null,7253]
[null,7254,2016,3,"MXN",0,null,null,null,null,null,null,null,7254]
[null,7255,2016,3,"MXN",36930.99,null,null,null,null,null,null,null,7255]
[null,7256,2016,3,"MXN",0,null,null,null,null,null,null,null,7256]
[null,7261,2016,3,"MXN",0,null,null,null,null,null,null,null,7261]
[null,7262,2016,3,"MXN",0,null,null,null,null,null,null,null,7262]
[null,7311,2016,3,"MXN",224390.46,null,null,null,null,null,null,null,7311]
[null,7312,2016,3,"MXN",31126.93,null,null,null,null,null,null,null,7312]
[null,7313,2016,3,"MXN",0,null,null,null,null,null,null,null,7313]
[null,7314,2016,3,"MXN",0,null,null,null,null,null,null,null,7314]
[null,7315,2016,3,"MXN",0,null,null,null,null,null,null,null,7315]
[null,7316,2016,3,"MXN",19460.169999999998,null,null,null,null,null,null,null,7316]
[null,7321,2016,3,"MXN",0,null,null,null,null,null,null,null,7321]
[null,7322,2016,3,"MXN",0,null,null,null,null,null,null,null,7322]
[null,7323,2016,3,"MXN",0,null,null,null,null,null,null,null,7323]
[null,7324,2016,3,"MXN",0,null,null,null,null,null,null,null,7324]
[null,7331,2016,3,"MXN",80357.14,null,null,null,null,null,null,null,7331]
[null,7332,2016,3,"MXN",3752.41,null,null,null,null,null,null,null,7332]
[null,7333,2016,3,"MXN",0,null,null,null,null,null,null,null,7333]
[null,7334,2016,3,"MXN",0,null,null,null,null,null,null,null,7334]
[null,7335,2016,3,"MXN",0,null,null,null,null,null,null,null,7335]
[null,7336,2016,3,"MXN",0,null,null,null,null,null,null,null,7336]
[null,7341,2016,3,"MXN",0,null,null,null,null,null,null,null,7341]
[null,7342,2016,3,"MXN",0,null,null,null,null,null,null,null,7342]
[null,7343,2016,3,"MXN",0,null,null,null,null,null,null,null,7343]
[null,{"$f":"N323","v":7351},2016,3,"MXN",0,null,null,null,null,null,null,null,7351]
[null,7352,2016,3,"MXN",11257.21,null,null,null,null,null,null,null,7352]
[null,7353,2016,3,"MXN",0,null,null,null,null,null,null,null,7353]
[null,7354,2016,3,"MXN",0,null,null,null,null,null,null,null,7354]
[null,7361,2016,3,"MXN",0,null,null,null,null,null,null,null,7361]
[null,7362,2016,3,"MXN",0,null,null,null,null,null,null,null,7362]
[null,7410,2016,3,"MXN",193833.67,null,null,null,null,null,null,null,7410]
[null,7411,2016,3,"MXN",0,null,null,null,null,null,null,null,7411]
[null,7412,2016,3,"MXN",0,null,null,null,null,null,null,null,7412]
[null,7413,2016,3,"MXN",0,null,null,null,null,null,null,null,7413]
[null,7414,2016,3,"MXN",441969.94,null,null,null,null,null,null,null,7414]
[null,7415,2016,3,"MXN",0,null,null,null,null,null,null,null,7415]
[null,7416,2016,3,"MXN",9782.77,null,null,null,null,null,null,null,7416]
[null,7417,2016,3,"MXN",0,null,null,null,null,null,null,null,7417]
[null,7418,2016,3,"MXN",6508.66,null,null,null,null,null,null,null,7418]
[null,7419,2016,3,"MXN",27820.86,null,null,null,null,null,null,null,7419]
[null,7420,2016,3,"MXN",500,null,null,null,null,null,null,null,7420]
[null,7421,2016,3,"MXN",103325.23,null,null,null,null,null,null,null,7421]
[null,7422,2016,3,"MXN",6093.52,null,null,null,null,null,null,null,7422]
[null,7423,2016,3,"MXN",0,null,null,null,null,null,null,null,7423]
[null,7424,2016,3,"MXN",85446.14,null,null,null,null,null,null,null,7424]
[null,7425,2016,3,"MXN",14362.03,null,null,null,null,null,null,null,7425]
[null,7426,2016,3,"MXN",0,null,null,null,null,null,null,null,7426]
[null,7427,2016,3,"MXN",60547.77,null,null,null,null,null,null,null,7427]
[null,7428,2016,3,"MXN",58490.41,null,null,null,null,null,null,null,7428]
[null,7429,2016,3,"MXN",141950.1,null,null,null,null,null,null,null,7429]
[null,7430,2016,3,"MXN",0,null,null,null,null,null,null,null,7430]
[null,7431,2016,3,"MXN",0,null,null,null,null,null,null,null,7431]
[null,8010,2016,3,"MXN",0,null,null,null,null,null,null,null,8010]
[null,8011,2016,3,"MXN",523921.32999999996,null,null,null,null,null,null,null,8011]
[null,8012,2016,3,"MXN",0,null,null,null,null,null,null,null,8012]
[null,8013,2016,3,"MXN",163475,null,null,null,null,null,null,null,8013]
[null,8014,2016,3,"MXN",106871.33,null,null,null,null,null,null,null,8014]
[null,6111,2016,4,"MXN",18895591.700000003,null,null,null,null,null,null,null,6111]
[null,6112,2016,4,"MXN",1831138.4200000055,null,null,null,null,null,null,null,6112]
[null,6113,2016,4,"MXN",1420756.29,null,null,null,null,null,null,null,6113]
[null,6114,2016,4,"MXN",327756.29000000004,null,null,null,null,null,null,null,6114]
[null,6115,2016,4,"MXN",1138107.76,null,null,null,null,null,null,null,6115]
[null,6116,2016,4,"MXN",10010.380000000121,null,null,null,null,null,null,null,6116]
[null,6117,2016,4,"MXN",597463.71,null,null,null,null,null,null,null,6117]
[null,6118,2016,4,"MXN",0,null,null,null,null,null,null,null,6118]
[null,6119,2016,4,"MXN",102567.28,null,null,null,null,null,null,null,6119]
[null,6120,2016,4,"MXN",0,null,null,null,null,null,null,null,6120]
[null,6121,2016,4,"MXN",1462637.23,null,null,null,null,null,null,null,6121]
[null,6122,2016,4,"MXN",0,null,null,null,null,null,null,null,6122]
[null,6123,2016,4,"MXN",2162668.2199999997,null,null,null,null,null,null,null,6123]
[null,7111,2016,4,"MXN",640421.54,null,null,null,null,null,null,null,7111]
[null,7112,2016,4,"MXN",0,null,null,null,null,null,null,null,7112]
[null,7113,2016,4,"MXN",75620.75,null,null,null,null,null,null,null,7113]
[null,7114,2016,4,"MXN",23795.56,null,null,null,null,null,null,null,7114]
[null,7115,2016,4,"MXN",61971.61,null,null,null,null,null,null,null,7115]
[null,7116,2016,4,"MXN",77229.17,null,null,null,null,null,null,null,7116]
[null,7117,2016,4,"MXN",47840.97,null,null,null,null,null,null,null,7117]
[null,7121,2016,4,"MXN",0,null,null,null,null,null,null,null,7121]
[null,7122,2016,4,"MXN",0,null,null,null,null,null,null,null,7122]
[null,7123,2016,4,"MXN",0,null,null,null,null,null,null,null,7123]
[null,7124,2016,4,"MXN",0,null,null,null,null,null,null,null,7124]
[null,7131,2016,4,"MXN",0,null,null,null,null,null,null,null,7131]
[null,7132,2016,4,"MXN",0,null,null,null,null,null,null,null,7132]
[null,7133,2016,4,"MXN",0,null,null,null,null,null,null,null,7133]
[null,7141,2016,4,"MXN",0,null,null,null,null,null,null,null,7141]
[null,7142,2016,4,"MXN",0,null,null,null,null,null,null,null,7142]
[null,7151,2016,4,"MXN",53822.25,null,null,null,null,null,null,null,7151]
[null,7152,2016,4,"MXN",629.07000000000005,null,null,null,null,null,null,null,7152]
[null,{"$f":"N387","v":7153},2016,4,"MXN",0,null,null,null,null,null,null,null,7153]
[null,7211,2016,4,"MXN",0,null,null,null,null,null,null,null,7211]
[null,7212,2016,4,"MXN",0,null,null,null,null,null,null,null,7212]
[null,7213,2016,4,"MXN",0,null,null,null,null,null,null,null,7213]
[null,7214,2016,4,"MXN",0,null,null,null,null,null,null,null,7214]
[null,7215,2016,4,"MXN",20000,null,null,null,null,null,null,null,7215]
[null,7216,2016,4,"MXN",0,null,null,null,null,null,null,null,7216]
[null,7217,2016,4,"MXN",94028.55,null,null,null,null,null,null,null,7217]
[null,7218,2016,4,"MXN",0,null,null,null,null,null,null,null,7218]
[null,7219,2016,4,"MXN",0,null,null,null,null,null,null,null,7219]
[null,7220,2016,4,"MXN",0,null,null,null,null,null,null,null,7220]
[null,7221,2016,4,"MXN",11664.43,null,null,null,null,null,null,null,7221]
[null,7222,2016,4,"MXN",24208.98,null,null,null,null,null,null,null,7222]
[null,7223,2016,4,"MXN",31342.85,null,null,null,null,null,null,null,7223]
[null,7224,2016,4,"MXN",0,null,null,null,null,null,null,null,7224]
[null,7225,2016,4,"MXN",107110.33,null,null,null,null,null,null,null,7225]
[null,7231,2016,4,"MXN",0,null,null,null,null,null,null,null,7231]
[null,7232,2016,4,"MXN",0,null,null,null,null,null,null,null,7232]
[null,7233,2016,4,"MXN",0,null,null,null,null,null,null,null,7233]
[null,7234,2016,4,"MXN",0,null,null,null,null,null,null,null,7234]
[null,7235,2016,4,"MXN",0,null,null,null,null,null,null,null,7235]
[null,7236,2016,4,"MXN",0,null,null,null,null,null,null,null,7236]
[null,7237,2016,4,"MXN",0,null,null,null,null,null,null,null,7237]
[null,7241,2016,4,"MXN",0,null,null,null,null,null,null,null,7241]
[null,7242,2016,4,"MXN",0,null,null,null,null,null,null,null,7242]
[null,7243,2016,4,"MXN",0,null,null,null,null,null,null,null,7243]
[null,7244,2016,4,"MXN",0,null,null,null,null,null,null,null,7244]
[null,7251,2016,4,"MXN",0,null,null,null,null,null,null,null,7251]
[null,7252,2016,4,"MXN",0,null,null,null,null,null,null,null,7252]
[null,7253,2016,4,"MXN",0,null,null,null,null,null,null,null,7253]
[null,7254,2016,4,"MXN",0,null,null,null,null,null,null,null,7254]
[null,7255,2016,4,"MXN",41212.04,null,null,null,null,null,null,null,7255]
[null,7256,2016,4,"MXN",0,null,null,null,null,null,null,null,7256]
[null,7261,2016,4,"MXN",0,null,null,null,null,null,null,null,7261]
[null,7262,2016,4,"MXN",0,null,null,null,null,null,null,null,7262]
[null,7311,2016,4,"MXN",224390.46,null,null,null,null,null,null,null,7311]
[null,7312,2016,4,"MXN",38330.1,null,null,null,null,null,null,null,7312]
[null,7313,2016,4,"MXN",0,null,null,null,null,null,null,null,7313]
[null,7314,2016,4,"MXN",0,null,null,null,null,null,null,null,7314]
[null,7315,2016,4,"MXN",0,null,null,null,null,null,null,null,7315]
[null,7316,2016,4,"MXN",20450.71,null,null,null,null,null,null,null,7316]
[null,7321,2016,4,"MXN",0,null,null,null,null,null,null,null,7321]
[null,7322,2016,4,"MXN",0,null,null,null,null,null,null,null,7322]
[null,7323,2016,4,"MXN",0,null,null,null,null,null,null,null,7323]
[null,7324,2016,4,"MXN",0,null,null,null,null,null,null,null,7324]
[null,7331,2016,4,"MXN",80357.14,null,null,null,null,null,null,null,7331]
[null,7332,2016,4,"MXN",3878.78,null,null,null,null,null,null,null,7332]
[null,7333,2016,4,"MXN",0,null,null,null,null,null,null,null,7333]
[null,7334,2016,4,"MXN",0,null,null,null,null,null,null,null,7334]
[null,7335,2016,4,"MXN",0,null,null,null,null,null,null,null,7335]
[null,7336,2016,4,"MXN",0,null,null,null,null,null,null,null,7336]
[null,7341,2016,4,"MXN",0,null,null,null,null,null,null,null,7341]
[null,7342,2016,4,"MXN",0,null,null,null,null,null,null,null,7342]
[null,7343,2016,4,"MXN",0,null,null,null,null,null,null,null,7343]
[null,7351,2016,4,"MXN",0,null,null,null,null,null,null,null,7351]
[null,7352,2016,4,"MXN",11636,null,null,null,null,null,null,null,7352]
[null,7353,2016,4,"MXN",0,null,null,null,null,null,null,null,7353]
[null,7354,2016,4,"MXN",0,null,null,null,null,null,null,null,7354]
[null,7361,2016,4,"MXN",0,null,null,null,null,null,null,null,7361]
[null,7362,2016,4,"MXN",0,null,null,null,null,null,null,null,7362]
[null,7410,2016,4,"MXN",296680.71999999997,null,null,null,null,null,null,null,7410]
[null,7411,2016,4,"MXN",0,null,null,null,null,null,null,null,7411]
[null,7412,2016,4,"MXN",0,null,null,null,null,null,null,null,7412]
[null,7413,2016,4,"MXN",0,null,null,null,null,null,null,null,7413]
[null,{"$f":"N451","v":7414},2016,4,"MXN",437853.51,null,null,null,null,null,null,null,7414]
[null,7415,2016,4,"MXN",0,null,null,null,null,null,null,null,7415]
[null,7416,2016,4,"MXN",28658.58,null,null,null,null,null,null,null,7416]
[null,7417,2016,4,"MXN",0,null,null,null,null,null,null,null,7417]
[null,7418,2016,4,"MXN",1824.02,null,null,null,null,null,null,null,7418]
[null,7419,2016,4,"MXN",5504.64,null,null,null,null,null,null,null,7419]
[null,7420,2016,4,"MXN",500,null,null,null,null,null,null,null,7420]
[null,7421,2016,4,"MXN",38431.040000000001,null,null,null,null,null,null,null,7421]
[null,7422,2016,4,"MXN",39577.370000000003,null,null,null,null,null,null,null,7422]
[null,7423,2016,4,"MXN",11334.48,null,null,null,null,null,null,null,7423]
[null,7424,2016,4,"MXN",76573.509999999995,null,null,null,null,null,null,null,7424]
[null,7425,2016,4,"MXN",13023.51,null,null,null,null,null,null,null,7425]
[null,7426,2016,4,"MXN",0,null,null,null,null,null,null,null,7426]
[null,7427,2016,4,"MXN",99610.51,null,null,null,null,null,null,null,7427]
[null,7428,2016,4,"MXN",1295.27,null,null,null,null,null,null,null,7428]
[null,7429,2016,4,"MXN",136144.34,null,null,null,null,null,null,null,7429]
[null,7430,2016,4,"MXN",0,null,null,null,null,null,null,null,7430]
[null,7431,2016,4,"MXN",0,null,null,null,null,null,null,null,7431]
[null,8010,2016,4,"MXN",0,null,null,null,null,null,null,null,8010]
[null,8011,2016,4,"MXN",64525.11,null,null,null,null,null,null,null,8011]
[null,8012,2016,4,"MXN",157409.48000000001,null,null,null,null,null,null,null,8012]
[null,8013,2016,4,"MXN",638259.39,null,null,null,null,null,null,null,8013]
[null,8014,2016,4,"MXN",88371.23,null,null,null,null,null,null,null,8014]
[null,6111,2016,5,"MXN",20786491.689999998,null,null,null,null,null,null,null,6111]
[null,6112,2016,5,"MXN",1993562.379999999,null,null,null,null,null,null,null,6112]
[null,6113,2016,5,"MXN",0,null,null,null,null,null,null,null,6113]
[null,6114,2016,5,"MXN",0,null,null,null,null,null,null,null,6114]
[null,6115,2016,5,"MXN",2699713.4,null,null,null,null,null,null,null,6115]
[null,6116,2016,5,"MXN",297213.69000000006,null,null,null,null,null,null,null,6116]
[null,6117,2016,5,"MXN",631011.69999999995,null,null,null,null,null,null,null,6117]
[null,6118,2016,5,"MXN",0,null,null,null,null,null,null,null,6118]
[null,6119,2016,5,"MXN",100571.44,null,null,null,null,null,null,null,6119]
[null,6120,2016,5,"MXN",0,null,null,null,null,null,null,null,6120]
[null,6121,2016,5,"MXN",1760797.65,null,null,null,null,null,null,null,6121]
[null,6122,2016,5,"MXN",0,null,null,null,null,null,null,null,6122]
[null,6123,2016,5,"MXN",2492380.79,null,null,null,null,null,null,null,6123]
[null,7111,2016,5,"MXN",864052.23,null,null,null,null,null,null,null,7111]
[null,7112,2016,5,"MXN",0,null,null,null,null,null,null,null,7112]
[null,7113,2016,5,"MXN",113713.35,null,null,null,null,null,null,null,7113]
[null,7114,2016,5,"MXN",24795.8,null,null,null,null,null,null,null,7114]
[null,7115,2016,5,"MXN",138378.17000000001,null,null,null,null,null,null,null,7115]
[null,7116,2016,5,"MXN",80557.100000000006,null,null,null,null,null,null,null,7116]
[null,7117,2016,5,"MXN",3834.9,null,null,null,null,null,null,null,7117]
[null,7121,2016,5,"MXN",0,null,null,null,null,null,null,null,7121]
[null,7122,2016,5,"MXN",0,null,null,null,null,null,null,null,7122]
[null,7123,2016,5,"MXN",0,null,null,null,null,null,null,null,7123]
[null,7124,2016,5,"MXN",0,null,null,null,null,null,null,null,7124]
[null,7131,2016,5,"MXN",0,null,null,null,null,null,null,null,7131]
[null,7132,2016,5,"MXN",0,null,null,null,null,null,null,null,7132]
[null,7133,2016,5,"MXN",0,null,null,null,null,null,null,null,7133]
[null,7141,2016,5,"MXN",0,null,null,null,null,null,null,null,7141]
[null,7142,2016,5,"MXN",0,null,null,null,null,null,null,null,7142]
[null,7151,2016,5,"MXN",40936.870000000003,null,null,null,null,null,null,null,7151]
[null,7152,2016,5,"MXN",0,null,null,null,null,null,null,null,7152]
[null,7153,2016,5,"MXN",0,null,null,null,null,null,null,null,7153]
[null,7211,2016,5,"MXN",0,null,null,null,null,null,null,null,7211]
[null,7212,2016,5,"MXN",0,null,null,null,null,null,null,null,7212]
[null,7213,2016,5,"MXN",0,null,null,null,null,null,null,null,7213]
[null,7214,2016,5,"MXN",0,null,null,null,null,null,null,null,7214]
[null,7215,2016,5,"MXN",4627.84,null,null,null,null,null,null,null,7215]
[null,7216,2016,5,"MXN",0,null,null,null,null,null,null,null,7216]
[null,7217,2016,5,"MXN",35857.08,null,null,null,null,null,null,null,7217]
[null,7218,2016,5,"MXN",0,null,null,null,null,null,null,null,7218]
[null,7219,2016,5,"MXN",0,null,null,null,null,null,null,null,7219]
[null,{"$f":"N515","v":7220},2016,5,"MXN",0,null,null,null,null,null,null,null,7220]
[null,7221,2016,5,"MXN",12421.29,null,null,null,null,null,null,null,7221]
[null,7222,2016,5,"MXN",337.07,null,null,null,null,null,null,null,7222]
[null,7223,2016,5,"MXN",35857.08,null,null,null,null,null,null,null,7223]
[null,7224,2016,5,"MXN",0,null,null,null,null,null,null,null,7224]
[null,7225,2016,5,"MXN",115552.31,null,null,null,null,null,null,null,7225]
[null,7231,2016,5,"MXN",0,null,null,null,null,null,null,null,7231]
[null,7232,2016,5,"MXN",0,null,null,null,null,null,null,null,7232]
[null,7233,2016,5,"MXN",0,null,null,null,null,null,null,null,7233]
[null,7234,2016,5,"MXN",0,null,null,null,null,null,null,null,7234]
[null,7235,2016,5,"MXN",0,null,null,null,null,null,null,null,7235]
[null,7236,2016,5,"MXN",0,null,null,null,null,null,null,null,7236]
[null,7237,2016,5,"MXN",0,null,null,null,null,null,null,null,7237]
[null,7241,2016,5,"MXN",0,null,null,null,null,null,null,null,7241]
[null,7242,2016,5,"MXN",0,null,null,null,null,null,null,null,7242]
[null,7243,2016,5,"MXN",0,null,null,null,null,null,null,null,7243]
[null,7244,2016,5,"MXN",0,null,null,null,null,null,null,null,7244]
[null,7251,2016,5,"MXN",2859.37,null,null,null,null,null,null,null,7251]
[null,7252,2016,5,"MXN",0,null,null,null,null,null,null,null,7252]
[null,7253,2016,5,"MXN",0,null,null,null,null,null,null,null,7253]
[null,7254,2016,5,"MXN",0,null,null,null,null,null,null,null,7254]
[null,7255,2016,5,"MXN",44548.800000000003,null,null,null,null,null,null,null,7255]
[null,7256,2016,5,"MXN",0,null,null,null,null,null,null,null,7256]
[null,7261,2016,5,"MXN",0,null,null,null,null,null,null,null,7261]
[null,7262,2016,5,"MXN",0,null,null,null,null,null,null,null,7262]
[null,7311,2016,5,"MXN",187500,null,null,null,null,null,null,null,7311]
[null,7312,2016,5,"MXN",32477.62,null,null,null,null,null,null,null,7312]
[null,7313,2016,5,"MXN",0,null,null,null,null,null,null,null,7313]
[null,7314,2016,5,"MXN",0,null,null,null,null,null,null,null,7314]
[null,7315,2016,5,"MXN",0,null,null,null,null,null,null,null,7315]
[null,7316,2016,5,"MXN",20318,null,null,null,null,null,null,null,7316]
[null,7321,2016,5,"MXN",0,null,null,null,null,null,null,null,7321]
[null,7322,2016,5,"MXN",0,null,null,null,null,null,null,null,7322]
[null,7323,2016,5,"MXN",0,null,null,null,null,null,null,null,7323]
[null,7324,2016,5,"MXN",0,null,null,null,null,null,null,null,7324]
[null,7331,2016,5,"MXN",80357.14,null,null,null,null,null,null,null,7331]
[null,7332,2016,5,"MXN",3239.58,null,null,null,null,null,null,null,7332]
[null,7333,2016,5,"MXN",0,null,null,null,null,null,null,null,7333]
[null,7334,2016,5,"MXN",0,null,null,null,null,null,null,null,7334]
[null,7335,2016,5,"MXN",0,null,null,null,null,null,null,null,7335]
[null,7336,2016,5,"MXN",0,null,null,null,null,null,null,null,7336]
[null,7341,2016,5,"MXN",0,null,null,null,null,null,null,null,7341]
[null,7342,2016,5,"MXN",0,null,null,null,null,null,null,null,7342]
[null,7343,2016,5,"MXN",0,null,null,null,null,null,null,null,7343]
[null,7351,2016,5,"MXN",0,null,null,null,null,null,null,null,7351]
[null,7352,2016,5,"MXN",9718.7199999999993,null,null,null,null,null,null,null,7352]
[null,7353,2016,5,"MXN",0,null,null,null,null,null,null,null,7353]
[null,7354,2016,5,"MXN",0,null,null,null,null,null,null,null,7354]
[null,7361,2016,5,"MXN",0,null,null,null,null,null,null,null,7361]
[null,7362,2016,5,"MXN",0,null,null,null,null,null,null,null,7362]
[null,7410,2016,5,"MXN",339675.68,null,null,null,null,null,null,null,7410]
[null,7411,2016,5,"MXN",0,null,null,null,null,null,null,null,7411]
[null,7412,2016,5,"MXN",0,null,null,null,null,null,null,null,7412]
[null,7413,2016,5,"MXN",0,null,null,null,null,null,null,null,7413]
[null,7414,2016,5,"MXN",436886.23,null,null,null,null,null,null,null,7414]
[null,7415,2016,5,"MXN",0,null,null,null,null,null,null,null,7415]
[null,7416,2016,5,"MXN",20348.330000000002,null,null,null,null,null,null,null,7416]
[null,7417,2016,5,"MXN",0,null,null,null,null,null,null,null,7417]
[null,7418,2016,5,"MXN",6508.66,null,null,null,null,null,null,null,7418]
[null,7419,2016,5,"MXN",6045.35,null,null,null,null,null,null,null,7419]
[null,7420,2016,5,"MXN",500,null,null,null,null,null,null,null,7420]
[null,7421,2016,5,"MXN",36951.39,null,null,null,null,null,null,null,7421]
[null,7422,2016,5,"MXN",6506.16,null,null,null,null,null,null,null,7422]
[null,7423,2016,5,"MXN",0,null,null,null,null,null,null,null,7423]
[null,{"$f":"N579","v":7424},2016,5,"MXN",73763.839999999997,null,null,null,null,null,null,null,7424]
[null,7425,2016,5,"MXN",13409.84,null,null,null,null,null,null,null,7425]
[null,7426,2016,5,"MXN",0,null,null,null,null,null,null,null,7426]
[null,7427,2016,5,"MXN",59032.04,null,null,null,null,null,null,null,7427]
[null,7428,2016,5,"MXN",129555,null,null,null,null,null,null,null,7428]
[null,7429,2016,5,"MXN",79280.03,null,null,null,null,null,null,null,7429]
[null,7430,2016,5,"MXN",0,null,null,null,null,null,null,null,7430]
[null,7431,2016,5,"MXN",0,null,null,null,null,null,null,null,7431]
[null,8010,2016,5,"MXN",0,null,null,null,null,null,null,null,8010]
[null,8011,2016,5,"MXN",311461.56,null,null,null,null,null,null,null,8011]
[null,8012,2016,5,"MXN",176225,null,null,null,null,null,null,null,8012]
[null,8013,2016,5,"MXN",165350,null,null,null,null,null,null,null,8013]
[null,8014,2016,5,"MXN",134889.5,null,null,null,null,null,null,null,8014]
[null,6111,2016,6,"MXN",20611988.769999996,null,null,null,null,null,null,null,6111]
[null,6112,2016,6,"MXN",1906000.4599999934,null,null,null,null,null,null,null,6112]
[null,6113,2016,6,"MXN",1469600.11,null,null,null,null,null,null,null,6113]
[null,6114,2016,6,"MXN",206740.95999999996,null,null,null,null,null,null,null,6114]
[null,6115,2016,6,"MXN",1931758.62,null,null,null,null,null,null,null,6115]
[null,6116,2016,6,"MXN",251755.9700000002,null,null,null,null,null,null,null,6116]
[null,6117,2016,6,"MXN",668866.81999999995,null,null,null,null,null,null,null,6117]
[null,6118,2016,6,"MXN",0,null,null,null,null,null,null,null,6118]
[null,6119,2016,6,"MXN",128442.90000000001,null,null,null,null,null,null,null,6119]
[null,6120,2016,6,"MXN",0,null,null,null,null,null,null,null,6120]
[null,6121,2016,6,"MXN",1926148.9500000002,null,null,null,null,null,null,null,6121]
[null,6122,2016,6,"MXN",0,null,null,null,null,null,null,null,6122]
[null,6123,2016,6,"MXN",2723458.67,null,null,null,null,null,null,null,6123]
[null,7111,2016,6,"MXN",944801,null,null,null,null,null,null,null,7111]
[null,7112,2016,6,"MXN",0,null,null,null,null,null,null,null,7112]
[null,7113,2016,6,"MXN",122103.39,null,null,null,null,null,null,null,7113]
[null,7114,2016,6,"MXN",33087.01,null,null,null,null,null,null,null,7114]
[null,7115,2016,6,"MXN",197596.96,null,null,null,null,null,null,null,7115]
[null,7116,2016,6,"MXN",84113.88,null,null,null,null,null,null,null,7116]
[null,7117,2016,6,"MXN",0,null,null,null,null,null,null,null,7117]
[null,7121,2016,6,"MXN",0,null,null,null,null,null,null,null,7121]
[null,7122,2016,6,"MXN",0,null,null,null,null,null,null,null,7122]
[null,7123,2016,6,"MXN",0,null,null,null,null,null,null,null,7123]
[null,7124,2016,6,"MXN",4062.74,null,null,null,null,null,null,null,7124]
[null,7131,2016,6,"MXN",0,null,null,null,null,null,null,null,7131]
[null,7132,2016,6,"MXN",0,null,null,null,null,null,null,null,7132]
[null,7133,2016,6,"MXN",0,null,null,null,null,null,null,null,7133]
[null,7141,2016,6,"MXN",0,null,null,null,null,null,null,null,7141]
[null,7142,2016,6,"MXN",0,null,null,null,null,null,null,null,7142]
[null,7151,2016,6,"MXN",39880,null,null,null,null,null,null,null,7151]
[null,7152,2016,6,"MXN",0,null,null,null,null,null,null,null,7152]
[null,7153,2016,6,"MXN",0,null,null,null,null,null,null,null,7153]
[null,7211,2016,6,"MXN",0,null,null,null,null,null,null,null,7211]
[null,7212,2016,6,"MXN",0,null,null,null,null,null,null,null,7212]
[null,7213,2016,6,"MXN",0,null,null,null,null,null,null,null,7213]
[null,7214,2016,6,"MXN",0,null,null,null,null,null,null,null,7214]
[null,7215,2016,6,"MXN",2476.8200000000002,null,null,null,null,null,null,null,7215]
[null,7216,2016,6,"MXN",0,null,null,null,null,null,null,null,7216]
[null,7217,2016,6,"MXN",9071,null,null,null,null,null,null,null,7217]
[null,7218,2016,6,"MXN",0,null,null,null,null,null,null,null,7218]
[null,7219,2016,6,"MXN",0,null,null,null,null,null,null,null,7219]
[null,7220,2016,6,"MXN",0,null,null,null,null,null,null,null,7220]
[null,7221,2016,6,"MXN",15943.22,null,null,null,null,null,null,null,7221]
[null,7222,2016,6,"MXN",3013.66,null,null,null,null,null,null,null,7222]
[null,7223,2016,6,"MXN",0,null,null,null,null,null,null,null,7223]
[null,7224,2016,6,"MXN",0,null,null,null,null,null,null,null,7224]
[null,7225,2016,6,"MXN",15000,null,null,null,null,null,null,null,7225]
[null,7231,2016,6,"MXN",0,null,null,null,null,null,null,null,7231]
[null,7232,2016,6,"MXN",0,null,null,null,null,null,null,null,7232]
[null,7233,2016,6,"MXN",0,null,null,null,null,null,null,null,7233]
[null,7234,2016,6,"MXN",0,null,null,null,null,null,null,null,7234]
[null,{"$f":"N643","v":7235},2016,6,"MXN",0,null,null,null,null,null,null,null,7235]
[null,7236,2016,6,"MXN",0,null,null,null,null,null,null,null,7236]
[null,7237,2016,6,"MXN",0,null,null,null,null,null,null,null,7237]
[null,7241,2016,6,"MXN",0,null,null,null,null,null,null,null,7241]
[null,7242,2016,6,"MXN",0,null,null,null,null,null,null,null,7242]
[null,7243,2016,6,"MXN",0,null,null,null,null,null,null,null,7243]
[null,7244,2016,6,"MXN",0,null,null,null,null,null,null,null,7244]
[null,7251,2016,6,"MXN",0,null,null,null,null,null,null,null,7251]
[null,7252,2016,6,"MXN",0,null,null,null,null,null,null,null,7252]
[null,7253,2016,6,"MXN",0,null,null,null,null,null,null,null,7253]
[null,7254,2016,6,"MXN",0,null,null,null,null,null,null,null,7254]
[null,7255,2016,6,"MXN",0,null,null,null,null,null,null,null,7255]
[null,7256,2016,6,"MXN",0,null,null,null,null,null,null,null,7256]
[null,7261,2016,6,"MXN",0,null,null,null,null,null,null,null,7261]
[null,7262,2016,6,"MXN",0,null,null,null,null,null,null,null,7262]
[null,7311,2016,6,"MXN",234991.17,null,null,null,null,null,null,null,7311]
[null,7312,2016,6,"MXN",36955.15,null,null,null,null,null,null,null,7312]
[null,7313,2016,6,"MXN",0,null,null,null,null,null,null,null,7313]
[null,7314,2016,6,"MXN",0,null,null,null,null,null,null,null,7314]
[null,7315,2016,6,"MXN",0,null,null,null,null,null,null,null,7315]
[null,7316,2016,6,"MXN",18968.07,null,null,null,null,null,null,null,7316]
[null,7321,2016,6,"MXN",0,null,null,null,null,null,null,null,7321]
[null,7322,2016,6,"MXN",0,null,null,null,null,null,null,null,7322]
[null,7323,2016,6,"MXN",0,null,null,null,null,null,null,null,7323]
[null,7324,2016,6,"MXN",0,null,null,null,null,null,null,null,7324]
[null,7331,2016,6,"MXN",80357.14,null,null,null,null,null,null,null,7331]
[null,7332,2016,6,"MXN",5018.68,null,null,null,null,null,null,null,7332]
[null,7333,2016,6,"MXN",0,null,null,null,null,null,null,null,7333]
[null,7334,2016,6,"MXN",0,null,null,null,null,null,null,null,7334]
[null,7335,2016,6,"MXN",0,null,null,null,null,null,null,null,7335]
[null,7336,2016,6,"MXN",0,null,null,null,null,null,null,null,7336]
[null,7341,2016,6,"MXN",0,null,null,null,null,null,null,null,7341]
[null,7342,2016,6,"MXN",0,null,null,null,null,null,null,null,7342]
[null,7343,2016,6,"MXN",0,null,null,null,null,null,null,null,7343]
[null,7351,2016,6,"MXN",0,null,null,null,null,null,null,null,7351]
[null,7352,2016,6,"MXN",4342.6899999999996,null,null,null,null,null,null,null,7352]
[null,7353,2016,6,"MXN",0,null,null,null,null,null,null,null,7353]
[null,7354,2016,6,"MXN",0,null,null,null,null,null,null,null,7354]
[null,7361,2016,6,"MXN",0,null,null,null,null,null,null,null,7361]
[null,7362,2016,6,"MXN",0,null,null,null,null,null,null,null,7362]
[null,7410,2016,6,"MXN",337127.66,null,null,null,null,null,null,null,7410]
[null,7411,2016,6,"MXN",0,null,null,null,null,null,null,null,7411]
[null,7412,2016,6,"MXN",0,null,null,null,null,null,null,null,7412]
[null,7413,2016,6,"MXN",0,null,null,null,null,null,null,null,7413]
[null,7414,2016,6,"MXN",436886,null,null,null,null,null,null,null,7414]
[null,7415,2016,6,"MXN",0,null,null,null,null,null,null,null,7415]
[null,7416,2016,6,"MXN",36794.9,null,null,null,null,null,null,null,7416]
[null,7417,2016,6,"MXN",0,null,null,null,null,null,null,null,7417]
[null,7418,2016,6,"MXN",2078.04,null,null,null,null,null,null,null,7418]
[null,7419,2016,6,"MXN",4596.88,null,null,null,null,null,null,null,7419]
[null,7420,2016,6,"MXN",500,null,null,null,null,null,null,null,7420]
[null,7421,2016,6,"MXN",72514.64,null,null,null,null,null,null,null,7421]
[null,7422,2016,6,"MXN",9215.93,null,null,null,null,null,null,null,7422]
[null,7423,2016,6,"MXN",0,null,null,null,null,null,null,null,7423]
[null,7424,2016,6,"MXN",74805.429999999993,null,null,null,null,null,null,null,7424]
[null,7425,2016,6,"MXN",10334.84,null,null,null,null,null,null,null,7425]
[null,7426,2016,6,"MXN",0,null,null,null,null,null,null,null,7426]
[null,7427,2016,6,"MXN",101609.86,null,null,null,null,null,null,null,7427]
[null,7428,2016,6,"MXN",132815.39000000001,null,null,null,null,null,null,null,7428]
[null,7429,2016,6,"MXN",172648.46,null,null,null,null,null,null,null,7429]
[null,7430,2016,6,"MXN",0,null,null,null,null,null,null,null,7430]
[null,7431,2016,6,"MXN",0,null,null,null,null,null,null,null,7431]
[null,8010,2016,6,"MXN",0,null,null,null,null,null,null,null,8010]
[null,8011,2016,6,"MXN",590956,null,null,null,null,null,null,null,8011]
[null,{"$f":"N707","v":8012},2016,6,"MXN",111550,null,null,null,null,null,null,null,8012]
[null,8013,2016,6,"MXN",169200.86,null,null,null,null,null,null,null,8013]
[null,8014,2016,6,"MXN",83686.350000000006,null,null,null,null,null,null,null,8014]
[null,6111,2016,7,"MXN",3454377,null,null,null,null,null,null,null,6111]
[null,6112,2016,7,"MXN",3454377,null,null,null,null,null,null,null,6112]
[null,6113,2016,7,"MXN",0,null,null,null,null,null,null,null,6113]
[null,6114,2016,7,"MXN",0,null,null,null,null,null,null,null,6114]
[null,6115,2016,7,"MXN",0,null,null,null,null,null,null,null,6115]
[null,6116,2016,7,"MXN",0,null,null,null,null,null,null,null,6116]
[null,6117,2016,7,"MXN",746900.96,null,null,null,null,null,null,null,6117]
[null,6118,2016,7,"MXN",0,null,null,null,null,null,null,null,6118]
[null,6119,2016,7,"MXN",118568.43,null,null,null,null,null,null,null,6119]
[null,6120,2016,7,"MXN",0,null,null,null,null,null,null,null,6120]
[null,6121,2016,7,"MXN",1615059.13,null,null,null,null,null,null,null,6121]
[null,6122,2016,7,"MXN",0,null,null,null,null,null,null,null,6122]
[null,6123,2016,7,"MXN",2480528.5199999996,null,null,null,null,null,null,null,6123]
[null,7111,2016,7,"MXN",766950.76,null,null,null,null,null,null,null,7111]
[null,7112,2016,7,"MXN",0,null,null,null,null,null,null,null,7112]
[null,7113,2016,7,"MXN",60704.57,null,null,null,null,null,null,null,7113]
[null,7114,2016,7,"MXN",40566.69,null,null,null,null,null,null,null,7114]
[null,7115,2016,7,"MXN",45231.99,null,null,null,null,null,null,null,7115]
[null,7116,2016,7,"MXN",80629.77,null,null,null,null,null,null,null,7116]
[null,7117,2016,7,"MXN",23509,null,null,null,null,null,null,null,7117]
[null,7121,2016,7,"MXN",0,null,null,null,null,null,null,null,7121]
[null,7122,2016,7,"MXN",4528.58,null,null,null,null,null,null,null,7122]
[null,7123,2016,7,"MXN",0,null,null,null,null,null,null,null,7123]
[null,7124,2016,7,"MXN",5225.8599999999997,null,null,null,null,null,null,null,7124]
[null,7131,2016,7,"MXN",0,null,null,null,null,null,null,null,7131]
[null,7132,2016,7,"MXN",0,null,null,null,null,null,null,null,7132]
[null,7133,2016,7,"MXN",0,null,null,null,null,null,null,null,7133]
[null,7141,2016,7,"MXN",0,null,null,null,null,null,null,null,7141]
[null,7142,2016,7,"MXN",0,null,null,null,null,null,null,null,7142]
[null,7151,2016,7,"MXN",33106,null,null,null,null,null,null,null,7151]
[null,7152,2016,7,"MXN",0,null,null,null,null,null,null,null,7152]
[null,7153,2016,7,"MXN",0,null,null,null,null,null,null,null,7153]
[null,7211,2016,7,"MXN",0,null,null,null,null,null,null,null,7211]
[null,7212,2016,7,"MXN",0,null,null,null,null,null,null,null,7212]
[null,7213,2016,7,"MXN",0,null,null,null,null,null,null,null,7213]
[null,7214,2016,7,"MXN",0,null,null,null,null,null,null,null,7214]
[null,7215,2016,7,"MXN",55646.95,null,null,null,null,null,null,null,7215]
[null,7216,2016,7,"MXN",0,null,null,null,null,null,null,null,7216]
[null,7217,2016,7,"MXN",6594.18,null,null,null,null,null,null,null,7217]
[null,7218,2016,7,"MXN",0,null,null,null,null,null,null,null,7218]
[null,7219,2016,7,"MXN",0,null,null,null,null,null,null,null,7219]
[null,7220,2016,7,"MXN",0,null,null,null,null,null,null,null,7220]
[null,7221,2016,7,"MXN",12527.4,null,null,null,null,null,null,null,7221]
[null,7222,2016,7,"MXN",0,null,null,null,null,null,null,null,7222]
[null,7223,2016,7,"MXN",0,null,null,null,null,null,null,null,7223]
[null,7224,2016,7,"MXN",0,null,null,null,null,null,null,null,7224]
[null,7225,2016,7,"MXN",116799.76,null,null,null,null,null,null,null,7225]
[null,7231,2016,7,"MXN",0,null,null,null,null,null,null,null,7231]
[null,7232,2016,7,"MXN",0,null,null,null,null,null,null,null,7232]
[null,7233,2016,7,"MXN",0,null,null,null,null,null,null,null,7233]
[null,7234,2016,7,"MXN",0,null,null,null,null,null,null,null,7234]
[null,7235,2016,7,"MXN",0,null,null,null,null,null,null,null,7235]
[null,7236,2016,7,"MXN",0,null,null,null,null,null,null,null,7236]
[null,7237,2016,7,"MXN",0,null,null,null,null,null,null,null,7237]
[null,7241,2016,7,"MXN",0,null,null,null,null,null,null,null,7241]
[null,7242,2016,7,"MXN",0,null,null,null,null,null,null,null,7242]
[null,7243,2016,7,"MXN",0,null,null,null,null,null,null,null,7243]
[null,7244,2016,7,"MXN",0,null,null,null,null,null,null,null,7244]
[null,7251,2016,7,"MXN",0,null,null,null,null,null,null,null,7251]
[null,7252,2016,7,"MXN",0,null,null,null,null,null,null,null,7252]
[null,7253,2016,7,"MXN",0,null,null,null,null,null,null,null,7253]
[null,{"$f":"N771","v":7254},2016,7,"MXN",0,null,null,null,null,null,null,null,7254]
[null,7255,2016,7,"MXN",46847.09,null,null,null,null,null,null,null,7255]
[null,7256,2016,7,"MXN",0,null,null,null,null,null,null,null,7256]
[null,7261,2016,7,"MXN",0,null,null,null,null,null,null,null,7261]
[null,7262,2016,7,"MXN",274568.53999999998,null,null,null,null,null,null,null,7262]
[null,7311,2016,7,"MXN"," ",null,null,null,null,null,null,null,7311]
[null,7312,2016,7,"MXN",30340.560000000001,null,null,null,null,null,null,null,7312]
[null,7313,2016,7,"MXN",0,null,null,null,null,null,null,null,7313]
[null,7314,2016,7,"MXN",0,null,null,null,null,null,null,null,7314]
[null,7315,2016,7,"MXN",0,null,null,null,null,null,null,null,7315]
[null,7316,2016,7,"MXN",18808.41,null,null,null,null,null,null,null,7316]
[null,7321,2016,7,"MXN",0,null,null,null,null,null,null,null,7321]
[null,7322,2016,7,"MXN",0,null,null,null,null,null,null,null,7322]
[null,7323,2016,7,"MXN",0,null,null,null,null,null,null,null,7323]
[null,7324,2016,7,"MXN",0,null,null,null,null,null,null,null,7324]
[null,7331,2016,7,"MXN",80357.14,null,null,null,null,null,null,null,7331]
[null,7332,2016,7,"MXN",2547.1799999999998,null,null,null,null,null,null,null,7332]
[null,7333,2016,7,"MXN",0,null,null,null,null,null,null,null,7333]
[null,7334,2016,7,"MXN",0,null,null,null,null,null,null,null,7334]
[null,7335,2016,7,"MXN",0,null,null,null,null,null,null,null,7335]
[null,7336,2016,7,"MXN",0,null,null,null,null,null,null,null,7336]
[null,7341,2016,7,"MXN",0,null,null,null,null,null,null,null,7341]
[null,7342,2016,7,"MXN",0,null,null,null,null,null,null,null,7342]
[null,7343,2016,7,"MXN",0,null,null,null,null,null,null,null,7343]
[null,7351,2016,7,"MXN",0,null,null,null,null,null,null,null,7351]
[null,7352,2016,7,"MXN",7641.54,null,null,null,null,null,null,null,7352]
[null,7353,2016,7,"MXN",0,null,null,null,null,null,null,null,7353]
[null,7354,2016,7,"MXN",0,null,null,null,null,null,null,null,7354]
[null,7361,2016,7,"MXN",0,null,null,null,null,null,null,null,7361]
[null,7362,2016,7,"MXN",0,null,null,null,null,null,null,null,7362]
[null,7410,2016,7,"MXN",315214,null,null,null,null,null,null,null,7410]
[null,7411,2016,7,"MXN",0,null,null,null,null,null,null,null,7411]
[null,7412,2016,7,"MXN",0,null,null,null,null,null,null,null,7412]
[null,7413,2016,7,"MXN",0,null,null,null,null,null,null,null,7413]
[null,7414,2016,7,"MXN",459931.71000000008,null,null,null,null,null,null,null,7414]
[null,7415,2016,7,"MXN",0,null,null,null,null,null,null,null,7415]
[null,7416,2016,7,"MXN",13738.67,null,null,null,null,null,null,null,7416]
[null,7417,2016,7,"MXN",0,null,null,null,null,null,null,null,7417]
[null,7418,2016,7,"MXN",2964.89,null,null,null,null,null,null,null,7418]
[null,7419,2016,7,"MXN",2065.8200000000002,null,null,null,null,null,null,null,7419]
[null,7420,2016,7,"MXN",4169.1000000000004,null,null,null,null,null,null,null,7420]
[null,7421,2016,7,"MXN",37674.61,null,null,null,null,null,null,null,7421]
[null,7422,2016,7,"MXN",5134.32,null,null,null,null,null,null,null,7422]
[null,7423,2016,7,"MXN",0,null,null,null,null,null,null,null,7423]
[null,7424,2016,7,"MXN",70238.36,null,null,null,null,null,null,null,7424]
[null,7425,2016,7,"MXN",6817.32,null,null,null,null,null,null,null,7425]
[null,7426,2016,7,"MXN",0,null,null,null,null,null,null,null,7426]
[null,7427,2016,7,"MXN",136627.87,null,null,null,null,null,null,null,7427]
[null,7428,2016,7,"MXN",126664,null,null,null,null,null,null,null,7428]
[null,7429,2016,7,"MXN",62910.960000000006,null,null,null,null,null,null,null,7429]
[null,7430,2016,7,"MXN",0,null,null,null,null,null,null,null,7430]
[null,7431,2016,7,"MXN",0,null,null,null,null,null,null,null,7431]
[null,8010,2016,7,"MXN",0,null,null,null,null,null,null,null,8010]
[null,8011,2016,7,"MXN",142150,null,null,null,null,null,null,null,8011]
[null,8012,2016,7,"MXN",421411.61,null,null,null,null,null,null,null,8012]
[null,8013,2016,7,"MXN",178200,null,null,null,null,null,null,null,8013]
[null,8014,2016,7,"MXN",66045.33,null,null,null,null,null,null,null,8014]
[null,6111,2016,8,"MXN",0,null,null,null,null,null,null,null,6111]
[null,6112,2016,8,"MXN",0,null,null,null,null,null,null,null,6112]
[null,6113,2016,8,"MXN",0,null,null,null,null,null,null,null,6113]
[null,6114,2016,8,"MXN",0,null,null,null,null,null,null,null,6114]
[null,6115,2016,8,"MXN",0,null,null,null,null,null,null,null,6115]
[null,6116,2016,8,"MXN",0,null,null,null,null,null,null,null,6116]
[null,6117,2016,8,"MXN",663129.73,null,null,null,null,null,null,null,6117]
[null,{"$f":"N835","v":6118},2016,8,"MXN",0,null,null,null,null,null,null,null,6118]
[null,6119,2016,8,"MXN",140971.82999999999,null,null,null,null,null,null,null,6119]
[null,6120,2016,8,"MXN",0,null,null,null,null,null,null,null,6120]
[null,6121,2016,8,"MXN",1703613.2799999998,null,null,null,null,null,null,null,6121]
[null,6122,2016,8,"MXN",0,null,null,null,null,null,null,null,6122]
[null,6123,2016,8,"MXN",2507714.84,null,null,null,null,null,null,null,6123]
[null,7111,2016,8,"MXN",797535.67,null,null,null,null,null,null,null,7111]
[null,7112,2016,8,"MXN",0,null,null,null,null,null,null,null,7112]
[null,7113,2016,8,"MXN",41611,null,null,null,null,null,null,null,7113]
[null,7114,2016,8,"MXN",39386.04,null,null,null,null,null,null,null,7114]
[null,7115,2016,8,"MXN",69693,null,null,null,null,null,null,null,7115]
[null,7116,2016,8,"MXN",126169,null,null,null,null,null,null,null,7116]
[null,7117,2016,8,"MXN",31907,null,null,null,null,null,null,null,7117]
[null,7121,2016,8,"MXN",56975,null,null,null,null,null,null,null,7121]
[null,7122,2016,8,"MXN",0,null,null,null,null,null,null,null,7122]
[null,7123,2016,8,"MXN",0,null,null,null,null,null,null,null,7123]
[null,7124,2016,8,"MXN",7234,null,null,null,null,null,null,null,7124]
[null,7131,2016,8,"MXN",0,null,null,null,null,null,null,null,7131]
[null,7132,2016,8,"MXN",0,null,null,null,null,null,null,null,7132]
[null,7133,2016,8,"MXN",0,null,null,null,null,null,null,null,7133]
[null,7141,2016,8,"MXN",0,null,null,null,null,null,null,null,7141]
[null,7142,2016,8,"MXN",0,null,null,null,null,null,null,null,7142]
[null,7151,2016,8,"MXN",31569,null,null,null,null,null,null,null,7151]
[null,7152,2016,8,"MXN",0,null,null,null,null,null,null,null,7152]
[null,7153,2016,8,"MXN",0,null,null,null,null,null,null,null,7153]
[null,7211,2016,8,"MXN",0,null,null,null,null,null,null,null,7211]
[null,7212,2016,8,"MXN",0,null,null,null,null,null,null,null,7212]
[null,7213,2016,8,"MXN",0,null,null,null,null,null,null,null,7213]
[null,7214,2016,8,"MXN",0,null,null,null,null,null,null,null,7214]
[null,7215,2016,8,"MXN",12290,null,null,null,null,null,null,null,7215]
[null,7216,2016,8,"MXN",0,null,null,null,null,null,null,null,7216]
[null,7217,2016,8,"MXN",0,null,null,null,null,null,null,null,7217]
[null,7218,2016,8,"MXN",0,null,null,null,null,null,null,null,7218]
[null,7219,2016,8,"MXN",0,null,null,null,null,null,null,null,7219]
[null,7220,2016,8,"MXN",0,null,null,null,null,null,null,null,7220]
[null,7221,2016,8,"MXN",53047,null,null,null,null,null,null,null,7221]
[null,7222,2016,8,"MXN",0,null,null,null,null,null,null,null,7222]
[null,7223,2016,8,"MXN",0,null,null,null,null,null,null,null,7223]
[null,7224,2016,8,"MXN",0,null,null,null,null,null,null,null,7224]
[null,7225,2016,8,"MXN",112979.36,null,null,null,null,null,null,null,7225]
[null,7231,2016,8,"MXN",0,null,null,null,null,null,null,null,7231]
[null,7232,2016,8,"MXN",0,null,null,null,null,null,null,null,7232]
[null,7233,2016,8,"MXN",0,null,null,null,null,null,null,null,7233]
[null,7234,2016,8,"MXN",0,null,null,null,null,null,null,null,7234]
[null,7235,2016,8,"MXN",0,null,null,null,null,null,null,null,7235]
[null,7236,2016,8,"MXN",0,null,null,null,null,null,null,null,7236]
[null,7237,2016,8,"MXN",0,null,null,null,null,null,null,null,7237]
[null,7241,2016,8,"MXN",0,null,null,null,null,null,null,null,7241]
[null,7242,2016,8,"MXN",0,null,null,null,null,null,null,null,7242]
[null,7243,2016,8,"MXN",0,null,null,null,null,null,null,null,7243]
[null,7244,2016,8,"MXN",0,null,null,null,null,null,null,null,7244]
[null,7251,2016,8,"MXN",0,null,null,null,null,null,null,null,7251]
[null,7252,2016,8,"MXN",0,null,null,null,null,null,null,null,7252]
[null,7253,2016,8,"MXN",0,null,null,null,null,null,null,null,7253]
[null,7254,2016,8,"MXN",0,null,null,null,null,null,null,null,7254]
[null,7255,2016,8,"MXN",41737.71,null,null,null,null,null,null,null,7255]
[null,7256,2016,8,"MXN",0,null,null,null,null,null,null,null,7256]
[null,7261,2016,8,"MXN",0,null,null,null,null,null,null,null,7261]
[null,7262,2016,8,"MXN",0,null,null,null,null,null,null,null,7262]
[null,7311,2016,8,"MXN",274568.53999999998,null,null,null,null,null,null,null,7311]
[null,7312,2016,8,"MXN",34341,null,null,null,null,null,null,null,7312]
[null,7313,2016,8,"MXN",0,null,null,null,null,null,null,null,7313]
[null,7314,2016,8,"MXN",0,null,null,null,null,null,null,null,7314]
[null,7315,2016,8,"MXN",0,null,null,null,null,null,null,null,7315]
[null,{"$f":"N899","v":7316},2016,8,"MXN",20061,null,null,null,null,null,null,null,7316]
[null,7321,2016,8,"MXN",0,null,null,null,null,null,null,null,7321]
[null,7322,2016,8,"MXN",0,null,null,null,null,null,null,null,7322]
[null,7323,2016,8,"MXN",0,null,null,null,null,null,null,null,7323]
[null,7324,2016,8,"MXN",0,null,null,null,null,null,null,null,7324]
[null,7331,2016,8,"MXN",80357,null,null,null,null,null,null,null,7331]
[null,7332,2016,8,"MXN",3158.27,null,null,null,null,null,null,null,7332]
[null,7333,2016,8,"MXN",0,null,null,null,null,null,null,null,7333]
[null,7334,2016,8,"MXN",0,null,null,null,null,null,null,null,7334]
[null,7335,2016,8,"MXN",0,null,null,null,null,null,null,null,7335]
[null,7336,2016,8,"MXN",0,null,null,null,null,null,null,null,7336]
[null,7341,2016,8,"MXN",0,null,null,null,null,null,null,null,7341]
[null,7342,2016,8,"MXN",0,null,null,null,null,null,null,null,7342]
[null,7343,2016,8,"MXN",0,null,null,null,null,null,null,null,7343]
[null,7351,2016,8,"MXN",0,null,null,null,null,null,null,null,7351]
[null,7352,2016,8,"MXN",9474,null,null,null,null,null,null,null,7352]
[null,7353,2016,8,"MXN",0,null,null,null,null,null,null,null,7353]
[null,7354,2016,8,"MXN",0,null,null,null,null,null,null,null,7354]
[null,7361,2016,8,"MXN",0,null,null,null,null,null,null,null,7361]
[null,7362,2016,8,"MXN",0,null,null,null,null,null,null,null,7362]
[null,7410,2016,8,"MXN",374141,null,null,null,null,null,null,null,7410]
[null,7411,2016,8,"MXN",0,null,null,null,null,null,null,null,7411]
[null,7412,2016,8,"MXN",0,null,null,null,null,null,null,null,7412]
[null,7413,2016,8,"MXN",0,null,null,null,null,null,null,null,7413]
[null,7414,2016,8,"MXN",458766,null,null,null,null,null,null,null,7414]
[null,7415,2016,8,"MXN",0,null,null,null,null,null,null,null,7415]
[null,7416,2016,8,"MXN",23989.279999999999,null,null,null,null,null,null,null,7416]
[null,7417,2016,8,"MXN",0,null,null,null,null,null,null,null,7417]
[null,7418,2016,8,"MXN",6834.25,null,null,null,null,null,null,null,7418]
[null,7419,2016,8,"MXN",5341,null,null,null,null,null,null,null,7419]
[null,7420,2016,8,"MXN",500,null,null,null,null,null,null,null,7420]
[null,7421,2016,8,"MXN",67945.240000000005,null,null,null,null,null,null,null,7421]
[null,7422,2016,8,"MXN",6243,null,null,null,null,null,null,null,7422]
[null,7423,2016,8,"MXN",0,null,null,null,null,null,null,null,7423]
[null,7424,2016,8,"MXN",73829.399999999994,null,null,null,null,null,null,null,7424]
[null,7425,2016,8,"MXN",18273,null,null,null,null,null,null,null,7425]
[null,7426,2016,8,"MXN",0,null,null,null,null,null,null,null,7426]
[null,7427,2016,8,"MXN",144708,null,null,null,null,null,null,null,7427]
[null,7428,2016,8,"MXN",167900,null,null,null,null,null,null,null,7428]
[null,7429,2016,8,"MXN",55591,null,null,null,null,null,null,null,7429]
[null,7430,2016,8,"MXN",0,null,null,null,null,null,null,null,7430]
[null,7431,2016,8,"MXN",0,null,null,null,null,null,null,null,7431]
[null,8010,2016,8,"MXN",0,null,null,null,null,null,null,null,8010]
[null,8011,2016,8,"MXN",531280,null,null,null,null,null,null,null,8011]
[null,8012,2016,8,"MXN",0,null,null,null,null,null,null,null,8012]
[null,8013,2016,8,"MXN",0,null,null,null,null,null,null,null,8013]
[null,8014,2016,8,"MXN",99405.540000000008,null,null,null,null,null,null,null,8014]
[null,6111,2016,9,"MXN",0,null,null,null,null,null,null,null,6111]
[null,6112,2016,9,"MXN",0,null,null,null,null,null,null,null,6112]
[null,6113,2016,9,"MXN",0,null,null,null,null,null,null,null,6113]
[null,6114,2016,9,"MXN",0,null,null,null,null,null,null,null,6114]
[null,6115,2016,9,"MXN",0,null,null,null,null,null,null,null,6115]
[null,6116,2016,9,"MXN",0,null,null,null,null,null,null,null,6116]
[null,6117,2016,9,"MXN",675762.52,null,null,null,null,null,null,null,6117]
[null,6118,2016,9,"MXN",0,null,null,null,null,null,null,null,6118]
[null,6119,2016,9,"MXN",128897.73,null,null,null,null,null,null,null,6119]
[null,6120,2016,9,"MXN",0,null,null,null,null,null,null,null,6120]
[null,6121,2016,9,"MXN",1490356.1199999999,null,null,null,null,null,null,null,6121]
[null,6122,2016,9,"MXN",0,null,null,null,null,null,null,null,6122]
[null,6123,2016,9,"MXN",2295016.37,null,null,null,null,null,null,null,6123]
[null,7111,2016,9,"MXN",884668,null,null,null,null,null,null,null,7111]
[null,7112,2016,9,"MXN",0,null,null,null,null,null,null,null,7112]
[null,7113,2016,9,"MXN",48666.31,null,null,null,null,null,null,null,7113]
[null,7114,2016,9,"MXN",30067.59,null,null,null,null,null,null,null,7114]
[null,{"$f":"N963","v":7115},2016,9,"MXN",61230.47,null,null,null,null,null,null,null,7115]
[null,7116,2016,9,"MXN",116112.87,null,null,null,null,null,null,null,7116]
[null,7117,2016,9,"MXN",29807,null,null,null,null,null,null,null,7117]
[null,7121,2016,9,"MXN",83737.399999999994,null,null,null,null,null,null,null,7121]
[null,7122,2016,9,"MXN",522,null,null,null,null,null,null,null,7122]
[null,7123,2016,9,"MXN",0,null,null,null,null,null,null,null,7123]
[null,7124,2016,9,"MXN",15705.33,null,null,null,null,null,null,null,7124]
[null,7131,2016,9,"MXN",0,null,null,null,null,null,null,null,7131]
[null,7132,2016,9,"MXN",0,null,null,null,null,null,null,null,7132]
[null,7133,2016,9,"MXN",0,null,null,null,null,null,null,null,7133]
[null,7141,2016,9,"MXN",0,null,null,null,null,null,null,null,7141]
[null,7142,2016,9,"MXN",0,null,null,null,null,null,null,null,7142]
[null,7151,2016,9,"MXN",33109,null,null,null,null,null,null,null,7151]
[null,7152,2016,9,"MXN",0,null,null,null,null,null,null,null,7152]
[null,7153,2016,9,"MXN",0,null,null,null,null,null,null,null,7153]
[null,7211,2016,9,"MXN",0,null,null,null,null,null,null,null,7211]
[null,7212,2016,9,"MXN",0,null,null,null,null,null,null,null,7212]
[null,7213,2016,9,"MXN",0,null,null,null,null,null,null,null,7213]
[null,7214,2016,9,"MXN",0,null,null,null,null,null,null,null,7214]
[null,7215,2016,9,"MXN",15582.36,null,null,null,null,null,null,null,7215]
[null,7216,2016,9,"MXN",0,null,null,null,null,null,null,null,7216]
[null,7217,2016,9,"MXN",6200,null,null,null,null,null,null,null,7217]
[null,7218,2016,9,"MXN",0,null,null,null,null,null,null,null,7218]
[null,7219,2016,9,"MXN",0,null,null,null,null,null,null,null,7219]
[null,7220,2016,9,"MXN",0,null,null,null,null,null,null,null,7220]
[null,7221,2016,9,"MXN",21897.05,null,null,null,null,null,null,null,7221]
[null,7222,2016,9,"MXN",0,null,null,null,null,null,null,null,7222]
[null,7223,2016,9,"MXN",6200,null,null,null,null,null,null,null,7223]
[null,7224,2016,9,"MXN",0,null,null,null,null,null,null,null,7224]
[null,7225,2016,9,"MXN",153649.88,null,null,null,null,null,null,null,7225]
[null,7231,2016,9,"MXN",0,null,null,null,null,null,null,null,7231]
[null,7232,2016,9,"MXN",0,null,null,null,null,null,null,null,7232]
[null,7233,2016,9,"MXN",0,null,null,null,null,null,null,null,7233]
[null,7234,2016,9,"MXN",0,null,null,null,null,null,null,null,7234]
[null,7235,2016,9,"MXN",0,null,null,null,null,null,null,null,7235]
[null,7236,2016,9,"MXN",0,null,null,null,null,null,null,null,7236]
[null,7237,2016,9,"MXN",0,null,null,null,null,null,null,null,7237]
[null,7241,2016,9,"MXN",0,null,null,null,null,null,null,null,7241]
[null,7242,2016,9,"MXN",0,null,null,null,null,null,null,null,7242]
[null,7243,2016,9,"MXN",0,null,null,null,null,null,null,null,7243]
[null,7244,2016,9,"MXN",0,null,null,null,null,null,null,null,7244]
[null,7251,2016,9,"MXN",2145.66,null,null,null,null,null,null,null,7251]
[null,7252,2016,9,"MXN",0,null,null,null,null,null,null,null,7252]
[null,7253,2016,9,"MXN",0,null,null,null,null,null,null,null,7253]
[null,7254,2016,9,"MXN",0,null,null,null,null,null,null,null,7254]
[null,7255,2016,9,"MXN",50228.07,null,null,null,null,null,null,null,7255]
[null,7256,2016,9,"MXN",0,null,null,null,null,null,null,null,7256]
[null,7261,2016,9,"MXN",0,null,null,null,null,null,null,null,7261]
[null,7262,2016,9,"MXN",0,null,null,null,null,null,null,null,7262]
[null,7311,2016,9,"MXN",274569,null,null,null,null,null,null,null,7311]
[null,7312,2016,9,"MXN",39667.54,null,null,null,null,null,null,null,7312]
[null,7313,2016,9,"MXN",0,null,null,null,null,null,null,null,7313]
[null,7314,2016,9,"MXN",0,null,null,null,null,null,null,null,7314]
[null,7315,2016,9,"MXN",0,null,null,null,null,null,null,null,7315]
[null,7316,2016,9,"MXN",20424.14,null,null,null,null,null,null,null,7316]
[null,7321,2016,9,"MXN",0,null,null,null,null,null,null,null,7321]
[null,7322,2016,9,"MXN",0,null,null,null,null,null,null,null,7322]
[null,7323,2016,9,"MXN",0,null,null,null,null,null,null,null,7323]
[null,7324,2016,9,"MXN",0,null,null,null,null,null,null,null,7324]
[null,7331,2016,9,"MXN",80357.14,null,null,null,null,null,null,null,7331]
[null,7332,2016,9,"MXN",1401.68,null,null,null,null,null,null,null,7332]
[null,7333,2016,9,"MXN",0,null,null,null,null,null,null,null,7333]
[null,7334,2016,9,"MXN",0,null,null,null,null,null,null,null,7334]
[null,7335,2016,9,"MXN",0,null,null,null,null,null,null,null,7335]
[null,{"$f":"N1027","v":7336},2016,9,"MXN",0,null,null,null,null,null,null,null,7336]
[null,7341,2016,9,"MXN",0,null,null,null,null,null,null,null,7341]
[null,7342,2016,9,"MXN",0,null,null,null,null,null,null,null,7342]
[null,7343,2016,9,"MXN",0,null,null,null,null,null,null,null,7343]
[null,7351,2016,9,"MXN",0,null,null,null,null,null,null,null,7351]
[null,7352,2016,9,"MXN",12305.02,null,null,null,null,null,null,null,7352]
[null,7353,2016,9,"MXN",0,null,null,null,null,null,null,null,7353]
[null,7354,2016,9,"MXN",0,null,null,null,null,null,null,null,7354]
[null,7361,2016,9,"MXN",0,null,null,null,null,null,null,null,7361]
[null,7362,2016,9,"MXN",0,null,null,null,null,null,null,null,7362]
[null,7410,2016,9,"MXN",319322.26,null,null,null,null,null,null,null,7410]
[null,7411,2016,9,"MXN",0,null,null,null,null,null,null,null,7411]
[null,7412,2016,9,"MXN",0,null,null,null,null,null,null,null,7412]
[null,7413,2016,9,"MXN",0,null,null,null,null,null,null,null,7413]
[null,7414,2016,9,"MXN",490484.62,null,null,null,null,null,null,null,7414]
[null,7415,2016,9,"MXN",0,null,null,null,null,null,null,null,7415]
[null,7416,2016,9,"MXN",22266.67,null,null,null,null,null,null,null,7416]
[null,7417,2016,9,"MXN",0,null,null,null,null,null,null,null,7417]
[null,7418,2016,9,"MXN",6582.89,null,null,null,null,null,null,null,7418]
[null,7419,2016,9,"MXN",5358.37,null,null,null,null,null,null,null,7419]
[null,7420,2016,9,"MXN",1669.1,null,null,null,null,null,null,null,7420]
[null,7421,2016,9,"MXN",100927.09,null,null,null,null,null,null,null,7421]
[null,7422,2016,9,"MXN",9924.7099999999991,null,null,null,null,null,null,null,7422]
[null,7423,2016,9,"MXN",0,null,null,null,null,null,null,null,7423]
[null,7424,2016,9,"MXN",75004.87,null,null,null,null,null,null,null,7424]
[null,7425,2016,9,"MXN",5850.07,null,null,null,null,null,null,null,7425]
[null,7426,2016,9,"MXN",0,null,null,null,null,null,null,null,7426]
[null,7427,2016,9,"MXN",111960.31999999999,null,null,null,null,null,null,null,7427]
[null,7428,2016,9,"MXN",185243.36,null,null,null,null,null,null,null,7428]
[null,7429,2016,9,"MXN",53583.06,null,null,null,null,null,null,null,7429]
[null,7430,2016,9,"MXN",0,null,null,null,null,null,null,null,7430]
[null,7431,2016,9,"MXN",0,null,null,null,null,null,null,null,7431]
[null,8010,2016,9,"MXN",0,null,null,null,null,null,null,null,8010]
[null,8011,2016,9,"MXN",526673.44999999995,null,null,null,null,null,null,null,8011]
[null,8012,2016,9,"MXN",186200,null,null,null,null,null,null,null,8012]
[null,8013,2016,9,"MXN",134441.67000000001,null,null,null,null,null,null,null,8013]
[null,8014,2016,9,"MXN",101612.18000000001,null,null,null,null,null,null,null,8014]
[" ",6111," "," "," "," ",null,null,null,null,null,null,null,6111]
[" ",6112," "," "," "," ",null,null,null,null,null,null,null,6112]
[" ",6113," "," "," "," ",null,null,null,null,null,null,null,6113]
[" ",6114," "," "," "," ",null,null,null,null,null,null,null,6114]
[" ",6115," "," "," "," ",null,null,null,null,null,null,null,6115]
[" ",6116," "," "," "," ",null,null,null,null,null,null,null,6116]
[" ",6117," "," "," "," ",null,null,null,null,null,null,null,6117]
[" ",6118," "," "," "," ",null,null,null,null,null,null,null,6118]
[" ",6119," "," "," "," ",null,null,null,null,null,null,null,6119]
[" ",6120," "," "," "," ",null,null,null,null,null,null,null,6120]
[" ",6121," "," "," "," ",null,null,null,null,null,null,null,6121]
[" ",6122," "," "," "," ",null,null,null,null,null,null,null,6122]
[" ",6123," "," "," "," ",null,null,null,null,null,null,null,6123]
[" ",7111," "," "," "," ",null,null,null,null,null,null,null,7111]
[" ",7112," "," "," "," ",null,null,null,null,null,null,null,7112]
[" ",7113," "," "," "," ",null,null,null,null,null,null,null,7113]
[" ",7114," "," "," "," ",null,null,null,null,null,null,null,7114]
[" ",7115," "," "," "," ",null,null,null,null,null,null,null,7115]
[" ",7116," "," "," "," ",null,null,null,null,null,null,null,7116]
[" ",7117," "," "," "," ",null,null,null,null,null,null,null,7117]
[" ",7121," "," "," "," ",null,null,null,null,null,null,null,7121]
[" ",7122," "," "," "," ",null,null,null,null,null,null,null,7122]
[" ",7123," "," "," "," ",null,null,null,null,null,null,null,7123]
[" ",7124," "," "," "," ",null,null,null,null,null,null,null,7124]
[" ",7131," "," "," "," ",null,null,null,null,null,null,null,7131]
[" ",7132," "," "," "," ",null,null,null,null,null,null,null,7132]
[" ",7133," "," "," "," ",null,null,null,null,null,null,null,7133]
[" ",{"$f":"N1091","v":7141}," "," "," "," ",null,null,null,null,null,null,null,7141]
[" ",7142," "," "," "," ",null,null,null,null,null,null,null,7142]
[" ",7151," "," "," "," ",null,null,null,null,null,null,null,7151]
[" ",7152," "," "," "," ",null,null,null,null,null,null,null,7152]
[" ",7153," "," "," "," ",null,null,null,null,null,null,null,7153]
[" ",7211," "," "," "," ",null,null,null,null,null,null,null,7211]
[" ",7212," "," "," "," ",null,null,null,null,null,null,null,7212]
[" ",7213," "," "," "," ",null,null,null,null,null,null,null,7213]
[" ",7214," "," "," "," ",null,null,null,null,null,null,null,7214]
[" ",7215," "," "," "," ",null,null,null,null,null,null,null,7215]
[" ",7216," "," "," "," ",null,null,null,null,null,null,null,7216]
[" ",7217," "," "," "," ",null,null,null,null,null,null,null,7217]
[" ",7218," "," "," "," ",null,null,null,null,null,null,null,7218]
[" ",7219," "," "," "," ",null,null,null,null,null,null,null,7219]
[" ",7220," "," "," "," ",null,null,null,null,null,null,null,7220]
[" ",7221," "," "," "," ",null,null,null,null,null,null,null,7221]
[" ",7222," "," "," "," ",null,null,null,null,null,null,null,7222]
[" ",7223," "," "," "," ",null,null,null,null,null,null,null,7223]
[" ",7224," "," "," "," ",null,null,null,null,null,null,null,7224]
[" ",7225," "," "," "," ",null,null,null,null,null,null,null,7225]
[" ",7231," "," "," "," ",null,null,null,null,null,null,null,7231]
[" ",7232," "," "," "," ",null,null,null,null,null,null,null,7232]
[" ",7233," "," "," "," ",null,null,null,null,null,null,null,7233]
[" ",7234," "," "," "," ",null,null,null,null,null,null,null,7234]
[" ",7235," "," "," "," ",null,null,null,null,null,null,null,7235]
[" ",7236," "," "," "," ",null,null,null,null,null,null,null,7236]
[" ",7237," "," "," "," ",null,null,null,null,null,null,null,7237]
[" ",7241," "," "," "," ",null,null,null,null,null,null,null,7241]
[" ",7242," "," "," "," ",null,null,null,null,null,null,null,7242]
[" ",7243," "," "," "," ",null,null,null,null,null,null,null,7243]
[" ",7244," "," "," "," ",null,null,null,null,null,null,null,7244]
[" ",7251," "," "," "," ",null,null,null,null,null,null,null,7251]
[" ",7252," "," "," "," ",null,null,null,null,null,null,null,7252]
[" ",7253," "," "," "," ",null,null,null,null,null,null,null,7253]
[" ",7254," "," "," "," ",null,null,null,null,null,null,null,7254]
[" ",7255," "," "," "," ",null,null,null,null,null,null,null,7255]
[" ",7256," "," "," "," ",null,null,null,null,null,null,null,7256]
[" ",7261," "," "," "," ",null,null,null,null,null,null,null,7261]
[" ",7262," "," "," "," ",null,null,null,null,null,null,null,7262]
[" ",7311," "," "," "," ",null,null,null,null,null,null,null,7311]
[" ",7312," "," "," "," ",null,null,null,null,null,null,null,7312]
[" ",7313," "," "," "," ",null,null,null,null,null,null,null,7313]
[" ",7314," "," "," "," ",null,null,null,null,null,null,null,7314]
[" ",7315," "," "," "," ",null,null,null,null,null,null,null,7315]
[" ",7316," "," "," "," ",null,null,null,null,null,null,null,7316]
[" ",7321," "," "," "," ",null,null,null,null,null,null,null,7321]
[" ",7322," "," "," "," ",null,null,null,null,null,null,null,7322]
[" ",7323," "," "," "," ",null,null,null,null,null,null,null,7323]
[" ",7324," "," "," "," ",null,null,null,null,null,null,null,7324]
[" ",7331," "," "," "," ",null,null,null,null,null,null,null,7331]
[" ",7332," "," "," "," ",null,null,null,null,null,null,null,7332]
[" ",7333," "," "," "," ",null,null,null,null,null,null,null,7333]
[" ",7334," "," "," "," ",null,null,null,null,null,null,null,7334]
[" ",7335," "," "," "," ",null,null,null,null,null,null,null,7335]
[" ",7336," "," "," "," ",null,null,null,null,null,null,null,7336]
[" ",7341," "," "," "," ",null,null,null,null,null,null,null,7341]
[" ",7342," "," "," "," ",null,null,null,null,null,null,null,7342]
[" ",7343," "," "," "," ",null,null,null,null,null,null,null,7343]
[" ",7351," "," "," "," ",null,null,null,null,null,null,null,7351]
[" ",7352," "," "," "," ",null,null,null,null,null,null,null,7352]
[" ",7353," "," "," "," ",null,null,null,null,null,null,null,7353]
[" ",7354," "," "," "," ",null,null,null,null,null,null,null,7354]
[" ",7361," "," "," "," ",null,null,null,null,null,null,null,7361]
[" ",7362," "," "," "," ",null,null,null,null,null,null,null,7362]
[" ",{"$f":"N1155","v":7410}," "," "," "," ",null,null,null,null,null,null,null,7410]
[" ",7411," "," "," "," ",null,null,null,null,null,null,null,7411]
[" ",7412," "," "," "," ",null,null,null,null,null,null,null,7412]
[" ",7413," "," "," "," ",null,null,null,null,null,null,null,7413]
[" ",7414," "," "," "," ",null,null,null,null,null,null,null,7414]
[" ",7415," "," "," "," ",null,null,null,null,null,null,null,7415]
[" ",7416," "," "," "," ",null,null,null,null,null,null,null,7416]
[" ",7417," "," "," "," ",null,null,null,null,null,null,null,7417]
[" ",7418," "," "," "," ",null,null,null,null,null,null,null,7418]
[" ",7419," "," "," "," ",null,null,null,null,null,null,null,7419]
[" ",7420," "," "," "," ",null,null,null,null,null,null,null,7420]
[" ",7421," "," "," "," ",null,null,null,null,null,null,null,7421]
[" ",7422," "," "," "," ",null,null,null,null,null,null,null,7422]
[" ",7423," "," "," "," ",null,null,null,null,null,null,null,7423]
[" ",7424," "," "," "," ",null,null,null,null,null,null,null,7424]
[" ",7425," "," "," "," ",null,null,null,null,null,null,null,7425]
[" ",7426," "," "," "," ",null,null,null,null,null,null,null,7426]
[" ",7427," "," "," "," ",null,null,null,null,null,null,null,7427]
[" ",7428," "," "," "," ",null,null,null,null,null,null,null,7428]
[" ",7429," "," "," "," ",null,null,null,null,null,null,null,7429]
[" ",7430," "," "," "," ",null,null,null,null,null,null,null,7430]
[" ",7431," "," "," "," ",null,null,null,null,null,null,null,7431]
[" ",8010," "," "," "," ",null,null,null,null,null,null,null,8010]
[" ",8011," "," "," "," ",null,null,null,null,null,null,null,8011]
[" ",8012," "," "," "," ",null,null,null,null,null,null,null,8012]
[" ",8013," "," "," "," ",null,null,null,null,null,null,null,8013]
[" ",8014," "," "," "," ",null,null,null,null,null,null,null,8014]
[" ",6111," "," "," "," ",null,null,null,null,null,null,null,6111]
[" ",6112," "," "," "," ",null,null,null,null,null,null,null,6112]
[" ",6113," "," "," "," ",null,null,null,null,null,null,null,6113]
[" ",6114," "," "," "," ",null,null,null,null,null,null,null,6114]
[" ",6115," "," "," "," ",null,null,null,null,null,null,null,6115]
[" ",6116," "," "," "," ",null,null,null,null,null,null,null,6116]
[" ",6117," "," "," "," ",null,null,null,null,null,null,null,6117]
[" ",6118," "," "," "," ",null,null,null,null,null,null,null,6118]
[" ",6119," "," "," "," ",null,null,null,null,null,null,null,6119]
[" ",6120," "," "," "," ",null,null,null,null,null,null,null,6120]
[" ",6121," "," "," "," ",null,null,null,null,null,null,null,6121]
[" ",6122," "," "," "," ",null,null,null,null,null,null,null,6122]
[" ",6123," "," "," "," ",null,null,null,null,null,null,null,6123]
[" ",7111," "," "," "," ",null,null,null,null,null,null,null,7111]
[" ",7112," "," "," "," ",null,null,null,null,null,null,null,7112]
[" ",7113," "," "," "," ",null,null,null,null,null,null,null,7113]
[" ",7114," "," "," "," ",null,null,null,null,null,null,null,7114]
[" ",7115," "," "," "," ",null,null,null,null,null,null,null,7115]
[" ",7116," "," "," "," ",null,null,null,null,null,null,null,7116]
[" ",7117," "," "," "," ",null,null,null,null,null,null,null,7117]
[" ",7121," "," "," "," ",null,null,null,null,null,null,null,7121]
[" ",7122," "," "," "," ",null,null,null,null,null,null,null,7122]
[" ",7123," "," "," "," ",null,null,null,null,null,null,null,7123]
[" ",7124," "," "," "," ",null,null,null,null,null,null,null,7124]
[" ",7131," "," "," "," ",null,null,null,null,null,null,null,7131]
[" ",7132," "," "," "," ",null,null,null,null,null,null,null,7132]
[" ",7133," "," "," "," ",null,null,null,null,null,null,null,7133]
[" ",7141," "," "," "," ",null,null,null,null,null,null,null,7141]
[" ",7142," "," "," "," ",null,null,null,null,null,null,null,7142]
[" ",7151," "," "," "," ",null,null,null,null,null,null,null,7151]
[" ",7152," "," "," "," ",null,null,null,null,null,null,null,7152]
[" ",7153," "," "," "," ",null,null,null,null,null,null,null,7153]
[" ",7211," "," "," "," ",null,null,null,null,null,null,null,7211]
[" ",7212," "," "," "," ",null,null,null,null,null,null,null,7212]
[" ",7213," "," "," "," ",null,null,null,null,null,null,null,7213]
[" ",7214," "," "," "," ",null,null,null,null,null,null,null,7214]
[" ",7215," "," "," "," ",null,null,null,null,null,null,null,7215]
[" ",{"$f":"N1219","v":7216}," "," "," "," ",null,null,null,null,null,null,null,7216]
[" ",7217," "," "," "," ",null,null,null,null,null,null,null,7217]
[" ",7218," "," "," "," ",null,null,null,null,null,null,null,7218]
[" ",7219," "," "," "," ",null,null,null,null,null,null,null,7219]
[" ",7220," "," "," "," ",null,null,null,null,null,null,null,7220]
[" ",7221," "," "," "," ",null,null,null,null,null,null,null,7221]
[" ",7222," "," "," "," ",null,null,null,null,null,null,null,7222]
[" ",7223," "," "," "," ",null,null,null,null,null,null,null,7223]
[" ",7224," "," "," "," ",null,null,null,null,null,null,null,7224]
[" ",7225," "," "," "," ",null,null,null,null,null,null,null,7225]
[" ",7231," "," "," "," ",null,null,null,null,null,null,null,7231]
[" ",7232," "," "," "," ",null,null,null,null,null,null,null,7232]
[" ",7233," "," "," "," ",null,null,null,null,null,null,null,7233]
[" ",7234," "," "," "," ",null,null,null,null,null,null,null,7234]
[" ",7235," "," "," "," ",null,null,null,null,null,null,null,7235]
[" ",7236," "," "," "," ",null,null,null,null,null,null,null,7236]
[" ",7237," "," "," "," ",null,null,null,null,null,null,null,7237]
[" ",7241," "," "," "," ",null,null,null,null,null,null,null,7241]
[" ",7242," "," "," "," ",null,null,null,null,null,null,null,7242]
[" ",7243," "," "," "," ",null,null,null,null,null,null,null,7243]
[" ",7244," "," "," "," ",null,null,null,null,null,null,null,7244]
[" ",7251," "," "," "," ",null,null,null,null,null,null,null,7251]
[" ",7252," "," "," "," ",null,null,null,null,null,null,null,7252]
[" ",7253," "," "," "," ",null,null,null,null,null,null,null,7253]
[" ",7254," "," "," "," ",null,null,null,null,null,null,null,7254]
[" ",7255," "," "," "," ",null,null,null,null,null,null,null,7255]
[" ",7256," "," "," "," ",null,null,null,null,null,null,null,7256]
[" ",7261," "," "," "," ",null,null,null,null,null,null,null,7261]
[" ",7262," "," "," "," ",null,null,null,null,null,null,null,7262]
[" ",7311," "," "," "," ",null,null,null,null,null,null,null,7311]
[" ",7312," "," "," "," ",null,null,null,null,null,null,null,7312]
[" ",7313," "," "," "," ",null,null,null,null,null,null,null,7313]
[" ",7314," "," "," "," ",null,null,null,null,null,null,null,7314]
[" ",7315," "," "," "," ",null,null,null,null,null,null,null,7315]
[" ",7316," "," "," "," ",null,null,null,null,null,null,null,7316]
[" ",7321," "," "," "," ",null,null,null,null,null,null,null,7321]
[" ",7322," "," "," "," ",null,null,null,null,null,null,null,7322]
[" ",7323," "," "," "," ",null,null,null,null,null,null,null,7323]
[" ",7324," "," "," "," ",null,null,null,null,null,null,null,7324]
[" ",7331," "," "," "," ",null,null,null,null,null,null,null,7331]
[" ",7332," "," "," "," ",null,null,null,null,null,null,null,7332]
[" ",7333," "," "," "," ",null,null,null,null,null,null,null,7333]
[" ",7334," "," "," "," ",null,null,null,null,null,null,null,7334]
[" ",7335," "," "," "," ",null,null,null,null,null,null,null,7335]
[" ",7336," "," "," "," ",null,null,null,null,null,null,null,7336]
[" ",7341," "," "," "," ",null,null,null,null,null,null,null,7341]
[" ",7342," "," "," "," ",null,null,null,null,null,null,null,7342]
[" ",7343," "," "," "," ",null,null,null,null,null,null,null,7343]
[" ",7351," "," "," "," ",null,null,null,null,null,null,null,7351]
[" ",7352," "," "," "," ",null,null,null,null,null,null,null,7352]
[" ",7353," "," "," "," ",null,null,null,null,null,null,null,7353]
[" ",7354," "," "," "," ",null,null,null,null,null,null,null,7354]
[" ",7361," "," "," "," ",null,null,null,null,null,null,null,7361]
[" ",7362," "," "," "," ",null,null,null,null,null,null,null,7362]
[" ",7410," "," "," "," ",null,null,null,null,null,null,null,7410]
[" ",7411," "," "," "," ",null,null,null,null,null,null,null,7411]
[" ",7412," "," "," "," ",null,null,null,null,null,null,null,7412]
[" ",7413," "," "," "," ",null,null,null,null,null,null,null,7413]
[" ",7414," "," "," "," ",null,null,null,null,null,null,null,7414]
[" ",7415," "," "," "," ",null,null,null,null,null,null,null,7415]
[" ",7416," "," "," "," ",null,null,null,null,null,null,null,7416]
[" ",7417," "," "," "," ",null,null,null,null,null,null,null,7417]
[" ",7418," "," "," "," ",null,null,null,null,null,null,null,7418]
[" ",7419," "," "," "," ",null,null,null,null,null,null,null,7419]
[" ",{"$f":"N1283","v":7420}," "," "," "," ",null,null,null,null,null,null,null,7420]
[" ",7421," "," "," "," ",null,null,null,null,null,null,null,7421]
[" ",7422," "," "," "," ",null,null,null,null,null,null,null,7422]
[" ",7423," "," "," "," ",null,null,null,null,null,null,null,7423]
[" ",7424," "," "," "," ",null,null,null,null,null,null,null,7424]
[" ",7425," "," "," "," ",null,null,null,null,null,null,null,7425]
[" ",7426," "," "," "," ",null,null,null,null,null,null,null,7426]
[" ",7427," "," "," "," ",null,null,null,null,null,null,null,7427]
[" ",7428," "," "," "," ",null,null,null,null,null,null,null,7428]
[" ",7429," "," "," "," ",null,null,null,null,null,null,null,7429]
[" ",7430," "," "," "," ",null,null,null,null,null,null,null,7430]
[" ",7431," "," "," "," ",null,null,null,null,null,null,null,7431]
[" ",8010," "," "," "," ",null,null,null,null,null,null,null,8010]
[" ",8011," "," "," "," ",null,null,null,null,null,null,null,8011]
[" ",8012," "," "," "," ",null,null,null,null,null,null,null,8012]
[" ",8013," "," "," "," ",null,null,null,null,null,null,null,8013]
[" ",8014," "," "," "," ",null,null,null,null,null,null,null,8014]
[" ",6111," "," "," "," ",null,null,null,null,null,null,null,6111]
[" ",6112," "," "," "," ",null,null,null,null,null,null,null,6112]
[" ",6113," "," "," "," ",null,null,null,null,null,null,null,6113]
[" ",6114," "," "," "," ",null,null,null,null,null,null,null,6114]
[" ",6115," "," "," "," ",null,null,null,null,null,null,null,6115]
[" ",6116," "," "," "," ",null,null,null,null,null,null,null,6116]
[" ",6117," "," "," "," ",null,null,null,null,null,null,null,6117]
[" ",6118," "," "," "," ",null,null,null,null,null,null,null,6118]
[" ",6119," "," "," "," ",null,null,null,null,null,null,null,6119]
[" ",6120," "," "," "," ",null,null,null,null,null,null,null,6120]
[" ",6121," "," "," "," ",null,null,null,null,null,null,null,6121]
[" ",6122," "," "," "," ",null,null,null,null,null,null,null,6122]
[" ",6123," "," "," "," ",null,null,null,null,null,null,null,6123]
[" ",7111," "," "," "," ",null,null,null,null,null,null,null,7111]
[" ",7112," "," "," "," ",null,null,null,null,null,null,null,7112]
[" ",7113," "," "," "," ",null,null,null,null,null,null,null,7113]
[" ",7114," "," "," "," ",null,null,null,null,null,null,null,7114]
[" ",7115," "," "," "," ",null,null,null,null,null,null,null,7115]
[" ",7116," "," "," "," ",null,null,null,null,null,null,null,7116]
[" ",7117," "," "," "," ",null,null,null,null,null,null,null,7117]
[" ",7121," "," "," "," ",null,null,null,null,null,null,null,7121]
[" ",7122," "," "," "," ",null,null,null,null,null,null,null,7122]
[" ",7123," "," "," "," ",null,null,null,null,null,null,null,7123]
[" ",7124," "," "," "," ",null,null,null,null,null,null,null,7124]
[" ",7131," "," "," "," ",null,null,null,null,null,null,null,7131]
[" ",7132," "," "," "," ",null,null,null,null,null,null,null,7132]
[" ",7133," "," "," "," ",null,null,null,null,null,null,null,7133]
[" ",7141," "," "," "," ",null,null,null,null,null,null,null,7141]
[" ",7142," "," "," "," ",null,null,null,null,null,null,null,7142]
[" ",7151," "," "," "," ",null,null,null,null,null,null,null,7151]
[" ",7152," "," "," "," ",null,null,null,null,null,null,null,7152]
[" ",7153," "," "," "," ",null,null,null,null,null,null,null,7153]
[" ",7211," "," "," "," ",null,null,null,null,null,null,null,7211]
[" ",7212," "," "," "," ",null,null,null,null,null,null,null,7212]
[" ",7213," "," "," "," ",null,null,null,null,null,null,null,7213]
[" ",7214," "," "," "," ",null,null,null,null,null,null,null,7214]
[" ",7215," "," "," "," ",null,null,null,null,null,null,null,7215]
[" ",7216," "," "," "," ",null,null,null,null,null,null,null,7216]
[" ",7217," "," "," "," ",null,null,null,null,null,null,null,7217]
[" ",7218," "," "," "," ",null,null,null,null,null,null,null,7218]
[" ",7219," "," "," "," ",null,null,null,null,null,null,null,7219]
[" ",7220," "," "," "," ",null,null,null,null,null,null,null,7220]
[" ",7221," "," "," "," ",null,null,null,null,null,null,null,7221]
[" ",7222," "," "," "," ",null,null,null,null,null,null,null,7222]
[" ",7223," "," "," "," ",null,null,null,null,null,null,null,7223]
[" ",7224," "," "," "," ",null,null,null,null,null,null,null,7224]
[" ",7225," "," "," "," ",null,null,null,null,null,null,null,7225]
[" ",{"$f":"N1347","v":7231}," "," "," "," ",null,null,null,null,null,null,null,7231]
[" ",7232," "," "," "," ",null,null,null,null,null,null,null,7232]
[" ",7233," "," "," "," ",null,null,null,null,null,null,null,7233]
[" ",7234," "," "," "," ",null,null,null,null,null,null,null,7234]
[" ",7235," "," "," "," ",null,null,null,null,null,null,null,7235]
[" ",7236," "," "," "," ",null,null,null,null,null,null,null,7236]
[" ",7237," "," "," "," ",null,null,null,null,null,null,null,7237]
[" ",7241," "," "," "," ",null,null,null,null,null,null,null,7241]
[" ",7242," "," "," "," ",null,null,null,null,null,null,null,7242]
[" ",7243," "," "," "," ",null,null,null,null,null,null,null,7243]
[" ",7244," "," "," "," ",null,null,null,null,null,null,null,7244]
[" ",7251," "," "," "," ",null,null,null,null,null,null,null,7251]
[" ",7252," "," "," "," ",null,null,null,null,null,null,null,7252]
[" ",7253," "," "," "," ",null,null,null,null,null,null,null,7253]
[" ",7254," "," "," "," ",null,null,null,null,null,null,null,7254]
[" ",7255," "," "," "," ",null,null,null,null,null,null,null,7255]
[" ",7256," "," "," "," ",null,null,null,null,null,null,null,7256]
[" ",7261," "," "," "," ",null,null,null,null,null,null,null,7261]
[" ",7262," "," "," "," ",null,null,null,null,null,null,null,7262]
[" ",7311," "," "," "," ",null,null,null,null,null,null,null,7311]
[" ",7312," "," "," "," ",null,null,null,null,null,null,null,7312]
[" ",7313," "," "," "," ",null,null,null,null,null,null,null,7313]
[" ",7314," "," "," "," ",null,null,null,null,null,null,null,7314]
[" ",7315," "," "," "," ",null,null,null,null,null,null,null,7315]
[" ",7316," "," "," "," ",null,null,null,null,null,null,null,7316]
[" ",7321," "," "," "," ",null,null,null,null,null,null,null,7321]
[" ",7322," "," "," "," ",null,null,null,null,null,null,null,7322]
[" ",7323," "," "," "," ",null,null,null,null,null,null,null,7323]
[" ",7324," "," "," "," ",null,null,null,null,null,null,null,7324]
[" ",7331," "," "," "," ",null,null,null,null,null,null,null,7331]
[" ",7332," "," "," "," ",null,null,null,null,null,null,null,7332]
[" ",7333," "," "," "," ",null,null,null,null,null,null,null,7333]
[" ",7334," "," "," "," ",null,null,null,null,null,null,null,7334]
[" ",7335," "," "," "," ",null,null,null,null,null,null,null,7335]
[" ",7336," "," "," "," ",null,null,null,null,null,null,null,7336]
[" ",7341," "," "," "," ",null,null,null,null,null,null,null,7341]
[" ",7342," "," "," "," ",null,null,null,null,null,null,null,7342]
[" ",7343," "," "," "," ",null,null,null,null,null,null,null,7343]
[" ",7351," "," "," "," ",null,null,null,null,null,null,null,7351]
[" ",7352," "," "," "," ",null,null,null,null,null,null,null,7352]
[" ",7353," "," "," "," ",null,null,null,null,null,null,null,7353]
[" ",7354," "," "," "," ",null,null,null,null,null,null,null,7354]
[" ",7361," "," "," "," ",null,null,null,null,null,null,null,7361]
[" ",7362," "," "," "," ",null,null,null,null,null,null,null,7362]
[" ",7410," "," "," "," ",null,null,null,null,null,null,null,7410]
[" ",7411," "," "," "," ",null,null,null,null,null,null,null,7411]
[" ",7412," "," "," "," ",null,null,null,null,null,null,null,7412]
[" ",7413," "," "," "," ",null,null,null,null,null,null,null,7413]
[" ",7414," "," "," "," ",null,null,null,null,null,null,null,7414]
[" ",7415," "," "," "," ",null,null,null,null,null,null,null,7415]
[" ",7416," "," "," "," ",null,null,null,null,null,null,null,7416]
[" ",7417," "," "," "," ",null,null,null,null,null,null,null,7417]
[" ",7418," "," "," "," ",null,null,null,null,null,null,null,7418]
[" ",7419," "," "," "," ",null,null,null,null,null,null,null,7419]
[" ",7420," "," "," "," ",null,null,null,null,null,null,null,7420]
[" ",7421," "," "," "," ",null,null,null,null,null,null,null,7421]
[" ",7422," "," "," "," ",null,null,null,null,null,null,null,7422]
[" ",7423," "," "," "," ",null,null,null,null,null,null,null,7423]
[" ",7424," "," "," "," ",null,null,null,null,null,null,null,7424]
[" ",7425," "," "," "," ",null,null,null,null,null,null,null,7425]
[" ",{"$f":"N1407","v":7426}," "," "," "," ",null,null,null,null,null,null,null,7426]
[" ",{"$f":"N1408","v":7427}," "," "," "," ",null,null,null,null,null,null,null,7427]
[" ",7428," "," "," "," ",null,null,null,null,null,null,null,7428]
[" ",7429," "," "," "," ",null,null,null,null,null,null,null,7429]
[" ",7430," "," "," "," ",null,null,null,null,null,null,null,7430]
[" ",7431," "," "," "," ",null,null,null,null,null,null,null,7431]
[" ",8010," "," "," "," ",null,null,null,null,null,null,null,8010]
[" ",8011," "," "," "," ",null,null,null,null,null,null,null,8011]
[" ",8012," "," "," "," ",null,null,null,null,null,null,null,8012]
[" ",8013," "," "," "," ",null,null,null,null,null,null,null,8013]
[" ",8014," "," "," "," ",null,null,null,null,null,null,null,8014]

{"sheet":"DATOS_DEALER","index":9,"n_rows":1370,"n_cols":18,"rows_kept":1370,"cut":false,"hidden":true,"merged":[]}
["ID_DEALER_CODE","ID_ACCOUNT","ID_INFO_DEALER","PUESTO_QUE_LO_SUPLE","NOMBRE_(S)","APELLIDO PATERNO","APELLIDO MATERNO","TELÉFONO CONMUTADOR","EXTENSIÓN ","TELÉFONO DIRECTO","CELULAR","NÚMERO NEXTEL","ID NEXTEL","CORREO ELECTRÓNICO (TOYOTA)"]
[null,"DIR_01","EJECUTIVO RESPONSABLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DIR_01"]
[null,"DIR_02","DIRECTOR DE MARCA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DIR_02"]
[null,"DIR_03","GERENTE GENERAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DIR_03"]
[null,"RH_01","TRAINER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RH_01"]
[null,"RH_02","ENCARGADO DE CAPACITACIÓN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RH_02"]
[null,"FIN_01","GERENTE ADMINISTRATIVO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIN_01"]
[null,"FIN_02","CONTADOR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIN_02"]
[null,"FIN_03","ENCARGADO DE FACTURACIÓN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIN_03"]
[null,"FIN_04","ENGARGADO DE CUENTAS POR COBRAR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIN_04"]
[null,"FIN_05","ENCARGADO DE CUENTAS POR PAGAR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIN_05"]
[null,"FIN_06","ENCARGADO DE AUDITORÍAS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FIN_06"]
[null,"VTA_01","GERENTE DE VENTAS NUEVOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VTA_01"]
[null,"VTA_02","COORDINADOR DE VENTAS NUEVOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VTA_02"]
[null,"VTA_03","GERENTE COMONUEVOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VTA_03"]
[null,"VTA_04","GERENTE SEMINUEVOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VTA_04"]
[null,"VTA_05","ADMINISTRADOR DE VENTAS NUEVOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VTA_05"]
[null,"VTA_06","ADMINISTRADOR DE VENTAS COMONUEVOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VTA_06"]
[null,"VTA_07","ADMINISTRADOR DE DEALER DAILY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VTA_07"]
[null,"VTA_08","ENCARGADO DE INTERCAMBIOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VTA_08"]
[null,"VTA_09","FINANCIAMIENTO Y SEGUROS (F&I)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VTA_09"]
[null,"MKT_01","GERENTE / REPRESENTANTE DE MERCADOTECNIA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MKT_01"]
[null,"SER_01","GERENTE DE SERVICIO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SER_01"]
[null,"SER_02","GERENTE / ENCARGADO DE REFACCIONES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SER_02"]
[null,"SER_03","GERENTE / ENCARGADO DE ATENCIÓN A CLIENTES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SER_03"]
[null,"SER_04","GERENTE / ENCARGADO DE H&P",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SER_04"]
[null,"SER_05","PROMOTOR KAIZEN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SER_05"]
[null,"SER_06","ADMINISTRADOR DE GARANTÍAS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SER_06"]
[null,"SER_07","MDT / TÉCNICO MAS CALIFICADO Y CON MAYOR ANTIGÜEDAD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SER_07"]
[null,"SER_08","JEFE DE TALLER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SER_08"]
[null,"SIS_01","ENCARGADO DE SISTEMAS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SIS_01"]
[null,"SER_09_01","ASESOR DE SERVICIO 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SER_09_01"]
[null,"SER_09_02","ASESOR DE SERVICIO 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SER_09_02"]
[null,"SER_09_03","ASESOR DE SERVICIO 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SER_09_03"]
[null,"SER_09_04","ASESOR DE SERVICIO 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SER_09_04"]
[null,"SER_09_05","ASESOR DE SERVICIO 5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SER_09_05"]
[null,"SER_09_06","ASESOR DE SERVICIO 6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SER_09_06"]
[null,"SER_09_07","ASESOR DE SERVICIO 7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SER_09_07"]
[null,"SER_09_08","ASESOR DE SERVICIO 8",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SER_09_08"]
[null,"SER_09_09","ASESOR DE SERVICIO 9",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SER_09_09"]
[null,"SER_09_10","ASESOR DE SERVICIO 10",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SER_09_10"]
[null,"VTA_10_01","ASESOR DE VENTAS 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VTA_10_01"]
[null,"VTA_10_02","ASESOR DE VENTAS 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VTA_10_02"]
[null,"VTA_10_03","ASESOR DE VENTAS 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VTA_10_03"]
[null,"VTA_10_04","ASESOR DE VENTAS 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VTA_10_04"]
[null,"VTA_10_05","ASESOR DE VENTAS 5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VTA_10_05"]
[null,"VTA_10_06","ASESOR DE VENTAS 6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VTA_10_06"]
[null,"VTA_10_07","ASESOR DE VENTAS 7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VTA_10_07"]
[null,"VTA_10_08","ASESOR DE VENTAS 8",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VTA_10_08"]
[null,"VTA_10_09","ASESOR DE VENTAS 9",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VTA_10_09"]
[null,"VTA_10_10","ASESOR DE VENTAS 10",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VTA_10_10"]
[null,"VTA_10_11","ASESOR DE VENTAS 11",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VTA_10_11"]
[null,"VTA_10_12","ASESOR DE VENTAS 12",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VTA_10_12"]
[null,"VTA_10_13","ASESOR DE VENTAS 13",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VTA_10_13"]
[null,"VTA_10_14","ASESOR DE VENTAS 14",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VTA_10_14"]
[null,"VTA_10_15","ASESOR DE VENTAS 15",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VTA_10_15"]
[null,"VTA_10_16","ASESOR DE VENTAS 16",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VTA_10_16"]
[null,"VTA_10_17","ASESOR DE VENTAS 17",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VTA_10_17"]
[null,"VTA_10_18","ASESOR DE VENTAS 18",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VTA_10_18"]
[null,"VTA_10_19","ASESOR DE VENTAS 19",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VTA_10_19"]
[null,"VTA_10_20","ASESOR DE VENTAS 20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VTA_10_20"]
[null,"VTA_10_21","ASESOR DE VENTAS 21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VTA_10_21"]
[null,"VTA_10_22","ASESOR DE VENTAS 22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VTA_10_22"]
[null,"VTA_10_23","ASESOR DE VENTAS 23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VTA_10_23"]
[null,"VTA_10_24","ASESOR DE VENTAS 24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VTA_10_24"]
[null,"VTA_10_25","ASESOR DE VENTAS 25",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VTA_10_25"]
[null,"VTA_10_26","ASESOR DE VENTAS 26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VTA_10_26"]
[null,"VTA_10_27","ASESOR DE VENTAS 27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VTA_10_27"]
[null,"VTA_10_28","ASESOR DE VENTAS 28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VTA_10_28"]
[null,"VTA_10_29","ASESOR DE VENTAS 29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VTA_10_29"]
[null,"VTA_10_30","ASESOR DE VENTAS 30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VTA_10_30"]
[null,"VTA_10_31","ASESOR DE VENTAS 31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VTA_10_31"]
[null,"VTA_10_32","ASESOR DE VENTAS 32",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VTA_10_32"]
[null,"VTA_10_33","ASESOR DE VENTAS 33",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VTA_10_33"]
[null,"VTA_10_34","ASESOR DE VENTAS 34",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VTA_10_34"]
[null,"VTA_10_35","ASESOR DE VENTAS 35",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VTA_10_35"]
[null,"VTA_10_36","ASESOR DE VENTAS 36",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VTA_10_36"]
[null,"VTA_10_37","ASESOR DE VENTAS 37",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VTA_10_37"]
[null,"VTA_10_38","ASESOR DE VENTAS 38",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VTA_10_38"]
[null,"VTA_10_39","ASESOR DE VENTAS 39",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VTA_10_39"]
[null,"VTA_10_40","ASESOR DE VENTAS 40",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VTA_10_40"]
[null,"VTA_11_01","ASESOR DE VENTAS COMO/SEMI 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VTA_11_01"]
[null,"VTA_11_02","ASESOR DE VENTAS COMO/SEMI 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VTA_11_02"]
[null,"VTA_11_03","ASESOR DE VENTAS COMO/SEMI 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VTA_11_03"]
[null,"VTA_11_04","ASESOR DE VENTAS COMO/SEMI 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VTA_11_04"]
[null,"VTA_11_05","ASESOR DE VENTAS COMO/SEMI 5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VTA_11_05"]
[null,"VTA_11_06","ASESOR DE VENTAS COMO/SEMI 6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VTA_11_06"]
[null,"VTA_11_07","ASESOR DE VENTAS COMO/SEMI 7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VTA_11_07"]
[null,"VTA_11_08","ASESOR DE VENTAS COMO/SEMI 8",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VTA_11_08"]
[null,"VTA_11_09","ASESOR DE VENTAS COMO/SEMI 9",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VTA_11_09"]
[null,"VTA_11_10","ASESOR DE VENTAS COMO/SEMI 10",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VTA_11_10"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[null,null,null,null," "]

{"sheet":"INSTRUCCIONES","index":10,"n_rows":86,"n_cols":10,"rows_kept":86,"cut":false,"hidden":false,"merged":[[55,6,57,12]]}
[]
[]
[null,null,null,null,null,null,null,null,null,"INSTRUCCIONES"]
[]
[]
[null,null,"GENERALES."]
[]
[null,null,"1)","Llenar cada una de las hojas en el órden en que se encuentran."]
[null,null,"2)","Llenar únicamente las celdas en blanco. "]
[null,null,"3)","La información que se requiera ingresar en números negativos, deberá ser ingresada sin ningún signo, el formato establecido en la celda "]
[null,null,null,"contempla el color rojo para estas cantidades, así como los cálculos en que son incluidos aplican el efecto negativo de dichos importes."]
[null,null,null,"(Ej. Depreciaciones  pestaña Balance)."]
[null,null,"4)","Ingresar información exclusivamente del periodo de que se trate."]
[null,null,"5)","El reporte debe ser entregado al área de Desarrollo de Mercados a más tardar los días 10 con  la información del mes anterior, en caso de que el día "]
[null,null,null,"de entrega coincida con uno no laboral la fecha de entrega será el día hábil inmediato posterior."]
[null,null,"6)","Los dealers de recién apertura tendrán un periodo de gracia de 90 días o 3 meses para la entrega de su primer reporte el cual deberá "]
[null,null,null,"contener la información desde su apertura hasta el periodo que reportan."]
[]
[null,null,"HOJA DE DATOS."]
[]
[null,null,"1)","Se ingresan datos generales del Dealer, inventario inicial del año en curso y el número de unidades nuevas adquiridas vía compra."]
[null,null,"2)","En el apartado Número de Empleados se ingresa, por periodo, el número de personal total y de acuerdo a su clasificación."]
[null,null,null,"si son personal de nómina o externos."]
[null,null,"3)","En la celda de intercambios recibidos se refiere a unidades recibidas de otros distribuidores Toyota y NO de Toyota de México."]
[]
[null,null,"HOJA DE AUTOS NUEVOS."]
[]
[null,null,"1)","Ingresar en el campo correspondiente la información relativa, al número de unidades nuevas vendidas, por modelo, importe de la venta"]
[null,null,null,"e importe del costo respectivo."]
[null,null,"2)","Ingresar en el campo correspondiente la información relativa, al número de unidades de COMONUEVOS y usadas vendidas, por modelo, "]
[null,null,null,"importe de la venta e importe del costo respectivo."]
[]
[null,null,"HOJA DE SERVICIO."]
[]
[null,null,"1)","Ingresar la información relativa a número de órdenes y sus importes de ingresos en los conceptos de servicio, hojalatería y pintura, y refacciones."]
[null,null,"2)","Ingresar la información relativa a horas utilizadas de mano de obra por servicio."]
[null,null,"3)","Ingresar la información relativa al número de espacios productivos para servicio."]
[null,null,"4)","Ingresar la información relativa al número de Técnicos y Técnicos certificados para servicio."]
[]
[null,null,"HOJA DE ESTADO DE RESULTADOS."]
[]
[null,null,"1)","Ingresar la información relativa a los resultados del periodo exclusivamente en las celdas blancas, referentes a utilidades brutas y gastos "]
[null,null,null,"(venta, operación, indirectos y administrativos) así como otros ingresos."]
[null,null,"2)","En el renglón de Gastos Corporativos se deben incluir todos los gastos extemporáneos y/o que no correspondan a la operación real "]
[null,null,null,"como por ejemplo, gastos por estrategia fiscal, etc."]
[]
[null,null,"HOJA DE BALANCE."]
[]
[null,null,"1)","Ingresar la información relativa al Estado de Posición Financiera (BALANCE GENERAL) del periodo, cuidando que las cifras cuadren al final del "]
[null,null,null,"reporte, para ello, los últimos dos renglones del reporte generan una diferencia de forma automática entre el Activo Total y el Pasivo y Capital,"]
[null,null,null,"mostrando en todo momento la posible diferencia y validando (\"OK\") o mostrando \"ERROR\" en su caso."]
[null,null,"2)","Ingresar en el encabezado del reporte, el nombre de la persona que preparo dicho reporte."]
[]
[]
[]
[null,null,null,null,null,null,"NOTAS IMPORTANTES"]
[]
[]
[]
[]
[null,null,"1)","No cambiar el orden de las hojas ni sus nombres para garantizar la veracidad de la información."]
[null,null,"2)","No modificar información de periodos anteriores al mes de que se trata, ya que dicha información a sido validada como definitiva."]
[null,null,"3)","La información contenida en este reporte es para uso exclusivo del personal de TMEX, y es completamente confidencial. "]
[null,null,"4)","Solo ingresar información en las celdas en color blanco."]
[null,null,"5)","No ingresar información y/o modificar las celdas en color ya que se  encuentran formuladas."]
[null,null,"6)","En las hoja de \"REPORTE\" no se deberá ingresar ningún tipo de información, esta hoja concentra de forma automática"]
[null,null,null,"datos relevantes y calcula índices,  a fin de contar con un reporte actualizado de la "]
[null,null,null,"información relevante del periodo y acumulada del año. Dicho reporte puede ser consultado (sin modificar) por el Distribuidor."]
[null,null,"7)","Se sugiere que la entrega del DFS se prevea a fin de evitar que esta se haga en la fecha límite, con el propósito de evitar premuras y posibles"]
[null,null,null,"errores en la información."]
[null,null,"8)","Ingresar solo valores en las celdas, cuidar no hacer referencias de datos en equipos locales ya que se origina un error en el reporte."]
[null,null,"9)","Cualquier consulta relativa al DFS se puede dirigir al Departamento de Desarrollo de Mercados:"]
[null,null,null,"Sergio Ramírez Ramírez",null,null,null,null,"Esther Salinas Falcón"]
[null,null,null,"Tel. Directo: 91-77-35-93",null,null,null,null,"Tel. Directo: 91-77-35-65"]
[null,null,null,"E-mail: ","sergio.ramirez@toyota.com",null,null,null,"E-mail: ","esther.salinas@toyota.com"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"GLOSARIO"]
[]
[]
[]
[]
[null,null,"DFS:",null,null,"Dealer Financial Statement (Situación Financiera del Distribuidor)"]
[null,null,"CPUS:",null,null,"Unidades atendidas pagadas por el cliente"]
[null,null,"TUS: ",null,null,"Total de Unidades atendidas"]

{"sheet":"DATOS","index":11,"n_rows":61,"n_cols":24,"rows_kept":61,"cut":false,"hidden":false,"merged":[[26,17,26,19],[1,6,3,12],[1,14,3,19],[8,2,8,3],[8,16,8,19],[9,2,9,7],[9,16,9,19],[10,2,10,7],[11,2,11,7],[13,1,14,16],[23,6,24,12],[26,14,26,16],[113,6,113,7],[113,8,113,9],[114,6,114,7],[114,8,114,9],[115,6,115,7],[115,8,115,9],[116,6,116,7],[116,8,116,9],[117,6,117,7],[117,8,117,9],[118,6,118,7],[118,8,118,9]]}
[]
[null,null,null,null,null,null,"DATOS GENERALES",null,null,null,null,null,null,null,"DFS 2016 V1",null,null,null,null,null,null,"Buttons for use by Toyota Mexico only:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Send the contents of this"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"workbook to Essbase"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Run the Calc Script on Essbase"]
[null,"Código De Dealer",57040,null,null,null,null,null,null,null,null,"Hoja Acumulada al mes de:",null,null,null,null,"OCTUBRE"]
[null,"Nombre","TOYOTA CELAYA",null,null,null,null,null,null,null,null,"Año:",null,null,null,null,2016,null,null,null,null,null,null,"Password Required for Access"]
[null,"Ciudad","CELAYA"]
[null,"Estado","GUANAJUATO"]
[]
[null,"INVENTARIOS (unidades nuevas)"]
[]
[]
[null,null,null,null,"Ene","Feb","Mar","Abr","May","Jun","Jul","Ago","Sep","Oct","Nov","Dec"]
[null,null,null,null,{"$f":"$Q$10","v":2016},{"$f":"$Q$10","v":2016},2016,2016,2016,2016,2016,2016,2016,2016,2016,2016]
["IN001","Inventario Inicial (Unidades)",null,null,43,{"$f":"E22","v":64},55,71,101,106,133,196,208,232,288,288]
["IN002","Compras (Unidades)",null,null,{"$f":"122-47","v":75},{"$f":"112-49","v":63},{"$f":"134-25","v":109},107,104,96,131,108,116,{"$f":"179-21","v":158},0,0]
["IN003","Intercambios Recibidos",null,null,47,{"$f":"49-24","v":25},25,22,0,28,34,18,34,21,0,0]
["IN004","Inventario Final",null,null,{"$f":"(E19+E20)-'AUTOS NUEVOS'!C31+E21-'AUTOS NUEVOS'!C30","v":64},{"$f":"(F19+F20)-'AUTOS NUEVOS'!F31+F21-'AUTOS NUEVOS'!F30","v":55},{"$f":"(G19+G20)-'AUTOS NUEVOS'!I31+G21-'AUTOS NUEVOS'!I30","v":71},{"$f":"(H19+H20)-'AUTOS NUEVOS'!L31+H21-'AUTOS NUEVOS'!L30","v":101},{"$f":"(I19+I20)-'AUTOS NUEVOS'!O31+I21-'AUTOS NUEVOS'!O30","v":106},{"$f":"(J19+J20)-'AUTOS NUEVOS'!R31+J21-'AUTOS NUEVOS'!R30","v":133},{"$f":"(K19+K20)-'AUTOS NUEVOS'!C62+K21-'AUTOS NUEVOS'!C61","v":196},{"$f":"(L19+L20)-'AUTOS NUEVOS'!F62+L21-'AUTOS NUEVOS'!F61","v":208},{"$f":"(M19+M20)-'AUTOS NUEVOS'!I62+M21-'AUTOS NUEVOS'!I61","v":232},{"$f":"(N19+N20)-'AUTOS NUEVOS'!L62+N21-'AUTOS NUEVOS'!L61","v":288},{"$f":"(O19+O20)-'AUTOS NUEVOS'!O62+O21-'AUTOS NUEVOS'!O61","v":288},{"$f":"(P19+P20)-'AUTOS NUEVOS'!R62+P21-'AUTOS NUEVOS'!R61","v":288}]
[]
[null,null,null,null,null,null,"NÚMERO DE EMPLEADOS"]
[]
[]
[null,"CONCEPTO","Ene","Feb","Mar","Abr","May","Jun","Jul","Ago","Sep","Oct","Nov","Dic","EN NOMINA",null,null,"EXTERNOS"]
[]
[1,"VENTAS"]
["RHV01","Gerente",1,1,1,1,1,1,1,1,1,1,0,0,null,0,null,null,1]
["RHV02","Administrativos de Ventas",3,3,3,3,3,3,3,3,3,3,0,0,null,0,null,null,3]
["RHV03","Asesores de Ventas",13,13,13,13,13,13,13,13,13,13,0,0,null,0,null,null,13]
["RHV04","Otros",1,1,1,1,1,1,1,1,1,1,0,0,null,0,null,null,1]
[null,"Total",{"$f":"SUM(C30:C33)","v":18},{"$f":"SUM(D30:D33)","v":18},{"$f":"SUM(E30:E33)","v":18},18,18,18,{"$f":"SUM(I30:I33)","v":18},{"$f":"SUM(J30:J33)","v":18},18,18,{"$f":"SUM(M30:M33)","v":0},0]
[null,"ADMINISTRATIVOS"]
["RHA01","Gerente",1,1,1,1,1,1,1,1,1,1,0,0,null,0,null,null,1]
["RHA02","Contador",1,1,1,1,1,1,1,1,1,1,0,0,null,0,null,null,1]
["RHA03","Asistente",1,1,1,1,1,1,1,1,1,1,0,0,null,0,null,null,1]
["RHA04","Otros",2,2,2,2,2,2,2,2,2,2,0,0,null,0,null,null,2]
[null,"Total",{"$f":"SUM(C36:C39)","v":5},{"$f":"SUM(D36:D39)","v":5},{"$f":"SUM(E36:E39)","v":5},5,5,5,{"$f":"SUM(I36:I39)","v":5},{"$f":"SUM(J36:J39)","v":5},5,5,{"$f":"SUM(M36:M39)","v":0},0]
[null,"COMONUEVOS"]
["RHC01","Gerente ",1,1,1,1,1,1,1,1,1,1,0,0,null,0,null,null,1]
["RHC02","Vendedores",4,4,4,4,4,4,4,4,4,4,0,0,null,0,null,null,4]
["RHC03","Otros",0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,null,0]
[null,"Total",{"$f":"SUM(C42:C44)","v":5},{"$f":"SUM(D42:D44)","v":5},{"$f":"SUM(E42:E44)","v":5},5,5,5,{"$f":"SUM(I42:I44)","v":5},{"$f":"SUM(J42:J44)","v":5},5,5,{"$f":"SUM(M42:M44)","v":0},0]
[null,"POST-VENTA"]
["RHP01","Gerente de Post-Venta",1,1,1,1,1,1,1,1,1,1,0,0,null,0,null,null,1]
["RHP02","Gerente de Refacciones",1,1,1,1,1,1,1,1,1,1,0,0,null,0,null,null,1]
["RHP03","Refacciones: Almacenistas",1,1,1,1,1,1,1,1,1,1,0,0,null,0,null,null,1]
["RHP04","Ref.: Most. y Ventanilla Taller",1,1,1,1,1,1,1,1,1,1,0,0,null,0,null,null,1]
["RHP05","Gerente de Servicio",0,0,0,0,0,0,0,0,1,1,0,0,null,0,null,null,1]
["RHP06","Asesores de Servicio",3,3,3,3,3,3,3,3,3,3,0,0,null,0,null,null,3]
["RHP07","Técnicos ",5,5,5,5,5,5,5,5,5,5,0,0,null,0,null,null,5]
["RHP08","Ayudantes de Técnicos",2,2,2,2,2,2,2,2,2,2,0,0,null,0,null,null,2]
["RHP09","Previadores",2,2,2,2,2,2,2,2,2,2,0,0,null,0,null,null,2]
["RHP10","Lavadores",2,2,2,2,2,2,2,2,2,2,0,0,null,0,null,null,2]
["RHP11","Choferes",3,3,3,3,3,3,3,3,3,3,0,0,null,0,null,null,3]
["RHP12","Otros",2,2,2,2,2,2,2,2,2,2,0,0,null,0,null,null,2]
[null,"Total",{"$f":"SUM(C47:C58)","v":23},{"$f":"SUM(D47:D58)","v":23},23,23,23,23,23,23,24,24,0,0]
[null,"Total Agencia",{"$f":"C59+C45+C40+C34","v":51},{"$f":"D59+D45+D40+D34","v":51},51,51,51,51,51,51,52,52,0,0]
[null,null,31,28,31,30,31,30,31,31,30,31,30,31]

{"sheet":"AUTOS NUEVOS","index":12,"n_rows":62,"n_cols":23,"rows_kept":62,"cut":false,"hidden":false,"merged":[[1,2,2,12],[1,14,1,15],[4,2,4,4],[4,5,4,7],[4,8,4,10],[4,11,4,13],[4,14,4,16],[4,17,4,19],[5,2,5,4],[5,5,5,7],[5,8,5,10],[5,11,5,13],[5,14,5,16],[5,17,5,19],[33,20,34,22],[34,2,34,4],[34,5,34,7],[34,8,34,10],[34,11,34,13],[34,14,34,16],[34,17,34,19],[33,2,33,4],[33,5,33,7],[33,8,33,10],[33,11,33,13],[33,14,33,16],[33,17,33,19]]}
[]
[null,null,"VENTA DE AUTOS POR MODELO",null,null,null,null,null,null,null,null,null,null,null,"# De Dealer",null,{"$f":"DATOS!C9","v":57040}]
[]
[]
["ID_CUENTA","MODELO","Ene",null,null,"Feb",null,null,"Mar",null,null,"Abr",null,null,"May",null,null,"Jun"]
[null,null,{"$f":"DATOS!$Q$10","v":2016},null,null,{"$f":"DATOS!$Q$10","v":2016},null,null,{"$f":"DATOS!$Q$10","v":2016},null,null,{"$f":"DATOS!$Q$10","v":2016},null,null,{"$f":"DATOS!$Q$10","v":2016},null,null,{"$f":"DATOS!$Q$10","v":2016}]
[null,null,"#","$ Venta","$ Costo","#","$ Venta","$ Costo","#","$ Venta","$ Costo","#","$ Venta","$ Costo","#","$ Venta","$ Costo","#","$ Venta","$ Costo"]
["CAMRY","Camry",0,0,0,2,590166.16,521678.14,4,1277635.6299999999,1140245.24,5,1521405.71,1343929.81,1,285977.84999999998,256082.63,1,266520.90000000002,239125.77]
["COROLLA","Corolla",7,1652868.02,1473884.3,9,2146849.44,1950721.98,10,2258161.33,2074003.97,11,2594658.15,2306439.21,10,2418156.81,2152997.5,16,3999349.36,3581014.85]
["MATRIX","Matrix",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PRIUS","Prius",1,341551.72,318751.26,2,648620.68000000005,637228.31999999995,4,1157329.75,1104329.75,2,539396.55000000005,564069.77,2,689137.94,613496.81999999995,7,2124310.36,1946550.27]
["SIENNA","Sienna",2,973474.65,862474.65,2,787201.56,725112.82,4,2074752.08,1854810.32,5,2431750.85,2178089.0499999998,4,1615173.9,1528197.26,3,1323660.5,1205482.1200000001]
["LAND CRUISER","Land Cruiser",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["RAV4","Rav 4",9,3066982.52,2689702.82,2,2677399.04,2353708.73,8,2783166.15,2470431.36,9,2960298.68,2643750.77,9,3114301.62,2736319.84,12,4041934.94,3569240.62]
["YARIS","Yaris",8,1433017.25,1345491.09,16,3010431.07,2760403.56,12,2180775.87,2018925.27,18,3287844.82,3008605.26,12,2218620.69,2030933.08,9,1656724.16,1540652.53]
["HILUX-IMV","Hilux",20,4933625.57,4565691.6500000004,7,1805911.33,1697031.19,24,5834210.1900000004,5384408.8600000003,8,1970653.54,1822150.67,18,4515169.0999999996,4172634.57,14,3499014.76,3301467.72]
["HIACE","Hiace",8,2465627.92,2229403.98,8,2795176.85,2552197.85,4,1436216.62,1282335.22,4,1463503,1301256.5,4,1477670.89,1319386.06,4,1482393.52,1322565.8799999999]
["TACOMA","Tacoma",5,1927422.02,1710364.38,0,0,0,5,1976436.77,1747787.22,1,416009.85,368933.53,4,1633497.57,1449717.27,2,799179,708967.39]
["AVANZA","Avanza",7,1314482.76,1203838.8600000001,7,1308534.48,1209377.74,10,1829920.68,1718182.67,4,740775.85,665316.17000000004,7,1304468.98,1188539.23,3,571206.89,528980.92000000004]
["TUNDRA","Tundra",0,0,0,0,0,0,0,0,0,0,0,0,1,601314,532001,0,0,0]
["HIGHLANDER","Highlander",3,1331756.1299999999,1198234.5900000001,2,927885.92,840032.94,3,1404796.75,1247485.8799999999,2,969294.7,861912.54,2,913002.34,812624.05,2,847694.38,761940.24]
["FJ CRUISER","FJ Cruiser",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SEQUOIA","Sequoia",0,0,0,1,627515.02,557644.28,0,0,0,0,0,0,0,0,0,0,0,0]
["YARIS R","Yaris R",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NUEVOS MOD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NUEVOS MOD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["COMONUEVOS","COMONUEVOS",6,1509804.17,1165881,6,1405500,1203244,7,2146312.92,1792608.5,6,1420756.29,1093000,0,0,0,5,1469600.11,1262859.1500000001]
["USADOS TOYOTA","USADOS Toyota",0,0,0,0,0,0,0,0,0,0,0,0,3,606675.47,591127.28999999992,0,0,0]
["USADOS OTROS","USADOS Otros",10,1467206.9,1270593,10,1100103.44,964159.59,10,1437622.4,1217586.21,8,1138107.76,1128097.3799999999,13,2093037.93,1811372.42,12,1931758.62,1680002.65]
["INTERCAMBIOS ","INTERCAMBIOS",31,7244584.7999999998,7184688.1200000001,39,8181529.3600000003,8169825.8700000001,30,7174204.25,7165396.4800000004,30,6735016.1200000001,6722766.8899999997,25,6513483.4199999999,6479597.8099999996,24,6328589.04,6325145.71]
[null,"TOTAL",{"$f":"SUM(C8:C30)-C27-C28-C29-C30","v":70},19440808.560000006,17597837.579999998,58,17325691.550000001,15805137.549999997,88,24213401.82,22042945.759999994,69,18895591.700000003,17064453.279999997,74,20786491.689999998,18792929.309999999,73,20611988.769999996,18705988.310000002]
[]
[]
[null,"MODELO","Jul",null,null,"Ago",null,null,"Sep",null,null,"Oct",null,null,"Nov",null,null,"Dic",null,null,"ACUMULADO"]
[null,null,{"$f":"DATOS!$Q$10","v":2016},null,null,{"$f":"DATOS!$Q$10","v":2016},null,null,{"$f":"DATOS!$Q$10","v":2016},null,null,{"$f":"DATOS!$Q$10","v":2016},null,null,{"$f":"DATOS!$Q$10","v":2016},null,null,{"$f":"DATOS!$Q$10","v":2016}]
[null,null,"#","$ Venta","$ Costo","#","$ Venta","$ Costo","#","$ Venta","$ Costo","#","$ Venta","$ Costo","#","$ Venta","$ Costo","#","$ Venta","$ Costo","#","$ Venta","$ Costo"]
[null,"Camry",0,0,0,2,637873,548302,2,612167,530837,4,1308550.8500000001,1160172.74,0,0,0,0,0,0,{"$f":"+R37+O37+L37+I37+F37+C37+C8+F8+I8+L8+O8+R8","v":21},{"$f":"+S37+P37+M37+J37+G37+D37+D8+G8+J8+M8+P8+S8","v":6500297.1000000006},5740373.3299999991]
[null,"Corolla",15,3454377,3110761,10,2370049,2123253,6,1445005,1298393,11,2854001.66,2545090.7799999998,0,0,0,0,0,0,105,25193475.769999996,{"$f":"+T38+Q38+N38+K38+H38+E38+E9+H9+K9+N9+Q9+T9","v":22616559.590000004}]
[null,"Matrix",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+R39+O39+L39+I39+F39+C39+C10+F10+I10+L10+O10+R10","v":0},{"$f":"+S39+P39+M39+J39+G39+D39+D10+G10+J10+M10+P10+S10","v":0},{"$f":"+T39+Q39+N39+K39+H39+E39+E10+H10+K10+N10+Q10+T10","v":0}]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Prius",5,1515948,1373860,7,2256810,2026445,9,2825347,2559976,5,1548793.12,1404102.3,0,0,0,0,0,0,{"$f":"+R42+O42+L42+I42+F42+C42+C11+F11+I11+L11+O11+R11","v":44},13647245.119999999,{"$f":"+T42+Q42+N42+K42+H42+E42+E11+H11+K11+N11+Q11+T11","v":12548809.489999998}]
[null,"Sienna",4,1869277,1676342,0,0,0,4,1951996,1739933,9,4183665.84,3729833.65,0,0,0,0,0,0,37,17210952.380000003,15500274.870000001]
[null,"Land Cruiser",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Rav4",3,1027800,919899,13,4253156,3785466,5,1574381,1403165,7,2540857.7000000002,2207722.75,0,0,0,0,0,0,77,28040277.649999999,24779406.890000001]
[null,"Yaris",17,3105948,2831565,12,2303190,2103395,34,6585776,6014042,19,3773793.1,3442798.4,0,0,0,0,0,0,157,29556120.960000005,27096811.189999998]
[null,"Hilux-IMV",13,3309852,3051408,15,3948604,3610895,15,3866010,3560539,21,5310098.54,4874521.68,0,0,0,0,0,0,155,38993149.029999994,36040748.339999996]
[null,"Hiace",3,1111796,994385,5,1852992,1644608,5,1788448,1594703,7,2529869.33,2251863.5499999998,0,0,0,0,0,0,52,18403694.129999999,16492705.039999999]
[null,"Tacoma",1,479803,424711,0,0,0,9,3866995,3428812,3,1297783.25,1174375.4099999999,0,0,0,0,0,0,30,12397126.459999999,11013668.199999999]
[null,"Avanza",8,1425214,1293920,11,2079786,1879930,3,565170,527925,8,1502327.58,1374784.77,0,0,0,0,0,0,68,12641887.220000001,11590795.359999999]
[null,"Tundra",1,601314,532001,1,601314,532001,0,0,0,0,0,0,0,0,0,0,0,0,3,1803942,1596003]
[null,"Highlander",2,913003,806713,4,1960841,1743453,0,0,0,1,397210.08,394850.05,0,0,0,0,0,0,21,9665484.3000000007,8667246.2899999991]
[null,"FJ Cruiser",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sequoia",0,0,0,0,0,0,0,0,0,1,713126.04,630065.06000000006,0,0,0,0,0,0,2,1340641.06,1187709.3400000001]
[null,"Yaris R",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NUEVOS MOD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NUEVOS MOD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"COMONUEVOS",0,0,0,0,0,0,0,0,0,9,{"$f":"1829310.35+324837.51+18657.62","v":2172805.4800000004},{"$f":"1664713.26+101644.2","v":1766357.46},0,0,0,0,0,0,39,10124778.969999999,8283950.1100000003]
[null,"USADOS Toyota",4,973170,836226,4,1014414,965986,7,1805857,1493987,0,0,0,0,0,0,0,0,0,18,4400116.47,3887326.29]
[null,"USADOS Otros",13,2452715,2010015,18,2937448,2484782,8,1673172,1504553,13,2518965.5,2150686.6,0,0,0,0,0,0,115,18750137.550000001,16221847.849999998]
[null,"INTERCAMBIOS",30,7440851,7434570,34,9581790,9573691,34,8075490,8046062,27,6818512.4199999999,6811041.5,0,0,0,0,0,0,304,74094050.409999996,73912785.379999995]
[null,"TOTAL",{"$f":"SUM(C37:C61)-C61-C60-C59-C58","v":72},18814332,17015565,80,22264615,19997748,92,25081295,22658325,96,27960077.089999992,25190181.140000001,0,0,0,0,0,0,{"$f":"R62+O62+L62+I62+F62+C62+C31+F31+I31+L31+O31+R31","v":772},{"$f":"S62+P62+M62+J62+G62+D62+D31+G31+J31+M31+P31+S31","v":215394293.17999995},{"$f":"T62+Q62+N62+K62+H62+E62+E31+H31+K31+N31+Q31+T31","v":194871110.93000001}]

{"sheet":"SERVICIO","index":13,"n_rows":92,"n_cols":28,"rows_kept":92,"cut":false,"hidden":false,"merged":[[52,20,52,21],[52,22,52,23],[52,24,52,25],[52,26,52,27],[52,2,52,3],[52,4,52,5],[52,6,52,7],[52,8,52,9],[52,10,52,11],[52,12,52,13],[52,14,52,15],[52,16,52,17],[52,18,52,19],[48,26,48,27],[49,2,49,3],[49,4,49,5],[49,6,49,7],[49,8,49,9],[49,10,49,11],[49,12,49,13],[49,14,49,15],[49,16,49,17],[49,18,49,19],[49,20,49,21],[49,22,49,23],[49,24,49,25],[49,26,49,27],[1,5,1,6],[7,2,7,3],[7,4,7,5],[7,6,7,7],[7,8,7,9],[7,10,7,11],[7,24,7,25],[8,2,8,3],[8,4,8,5],[8,6,8,7],[8,8,8,9],[8,10,8,11],[8,12,8,13],[8,14,8,15],[8,16,8,17],[8,18,8,19],[7,12,7,13],[7,14,7,15],[7,16,7,17],[7,18,7,19],[7,20,7,21],[7,22,7,23],[8,20,8,21],[8,22,8,23],[22,12,22,13],[22,14,22,15],[22,16,22,17],[8,24,8,25],[8,26,8,27],[8,36,8,38],[22,2,22,3],[22,4,22,5],[22,6,22,7],[22,8,22,9],[22,10,22,11],[22,24,22,25],[22,26,22,27],[22,18,22,19],[22,20,22,21],[22,22,22,23],[29,26,29,27],[31,1,32,1],[31,2,31,3],[31,4,31,5],[31,6,31,7],[31,8,31,9],[31,22,31,23],[31,24,31,25],[31,26,31,27],[32,2,32,3],[31,16,31,17],[31,18,31,19],[31,20,31,21],[29,2,29,3],[29,4,29,5],[29,6,29,7],[29,8,29,9],[29,10,29,11],[29,12,29,13],[29,14,29,15],[29,16,29,17],[33,10,33,11],[33,12,33,13],[31,10,31,11],[31,12,31,13],[31,14,31,15],[29,18,29,19],[29,20,29,21],[29,22,29,23],[29,24,29,25],[33,26,33,27],[34,2,34,3],[34,4,34,5],[34,6,34,7],[34,8,34,9],[34,10,34,11],[34,12,34,13],[34,14,34,15],[34,16,34,17],[34,18,34,19],[33,14,33,15],[33,16,33,17],[33,18,33,19],[33,20,33,21],[33,22,33,23],[33,24,33,25],[34,20,34,21],[34,22,34,23],[34,24,34,25],[34,26,34,27],[33,2,33,3],[33,4,33,5],[33,6,33,7],[33,8,33,9],[35,2,35,3],[35,4,35,5],[35,6,35,7],[35,8,35,9],[35,10,35,11],[35,12,35,13],[35,26,35,27],[36,2,36,3],[36,4,36,5],[36,6,36,7],[36,8,36,9],[36,10,36,11],[36,12,36,13],[36,14,36,15],[36,16,36,17],[36,18,36,19],[35,14,35,15],[35,16,35,17],[35,18,35,19],[35,20,35,21],[35,22,35,23],[35,24,35,25],[36,20,36,21],[36,22,36,23],[36,24,36,25],[36,26,36,27],[38,1,39,1],[38,2,38,3],[38,4,38,5],[38,6,38,7],[38,8,38,9],[38,10,38,11],[38,24,38,25],[38,26,38,27],[39,2,39,3],[39,4,39,5],[39,6,39,7],[39,8,39,9],[39,10,39,11],[39,12,39,13],[39,14,39,15],[39,16,39,17],[38,12,38,13],[38,14,38,15],[38,16,38,17],[38,18,38,19],[38,20,38,21],[38,22,38,23],[40,12,40,13],[40,14,40,15],[40,16,40,17],[39,18,39,19],[39,20,39,21],[39,22,39,23],[39,24,39,25],[39,26,39,27],[40,2,40,3],[40,4,40,5],[40,6,40,7],[40,8,40,9],[40,10,40,11],[40,24,40,25],[40,26,40,27],[40,18,40,19],[40,20,40,21],[40,22,40,23],[41,26,41,27],[42,2,42,3],[42,4,42,5],[42,6,42,7],[42,8,42,9],[42,10,42,11],[42,24,42,25],[42,26,42,27],[42,18,42,19],[42,20,42,21],[42,22,42,23],[41,2,41,3],[41,4,41,5],[41,6,41,7],[41,8,41,9],[41,10,41,11],[41,12,41,13],[41,14,41,15],[41,16,41,17],[43,14,43,15],[43,16,43,17],[42,12,42,13],[42,14,42,15],[42,16,42,17],[41,18,41,19],[41,20,41,21],[41,22,41,23],[41,24,41,25],[44,12,44,13],[44,14,44,15],[44,16,44,17],[43,18,43,19],[43,20,43,21],[43,22,43,23],[43,24,43,25],[43,26,43,27],[44,2,44,3],[44,4,44,5],[44,6,44,7],[44,8,44,9],[44,10,44,11],[44,24,44,25],[44,26,44,27],[44,18,44,19],[44,20,44,21],[44,22,44,23],[43,2,43,3],[43,4,43,5],[43,6,43,7],[43,8,43,9],[43,10,43,11],[43,12,43,13],[46,26,46,27],[50,2,50,3],[50,4,50,5],[50,6,50,7],[50,8,50,9],[50,10,50,11],[50,24,50,25],[50,26,50,27],[50,18,50,19],[50,20,50,21],[50,22,50,23],[46,2,46,3],[46,4,46,5],[46,6,46,7],[46,8,46,9],[46,10,46,11],[46,12,46,13],[46,14,46,15],[46,16,46,17],[48,2,48,3],[48,4,48,5],[48,6,48,7],[48,8,48,9],[48,10,48,11],[51,14,51,15],[51,16,51,17],[50,12,50,13],[50,14,50,15],[50,16,50,17],[46,18,46,19],[46,20,46,21],[46,22,46,23],[46,24,46,25],[48,12,48,13],[48,14,48,15],[48,16,48,17],[48,18,48,19],[48,20,48,21],[48,22,48,23],[48,24,48,25],[53,12,53,13],[53,14,53,15],[53,16,53,17],[51,18,51,19],[51,20,51,21],[51,22,51,23],[51,24,51,25],[51,26,51,27],[53,2,53,3],[53,4,53,5],[53,6,53,7],[53,8,53,9],[53,10,53,11],[53,24,53,25],[53,26,53,27],[53,18,53,19],[53,20,53,21],[53,22,53,23],[51,2,51,3],[51,4,51,5],[51,6,51,7],[51,8,51,9],[51,10,51,11],[51,12,51,13],[54,26,54,27],[55,2,55,3],[55,4,55,5],[55,6,55,7],[55,8,55,9],[55,10,55,11],[55,24,55,25],[55,26,55,27],[55,18,55,19],[55,20,55,21],[55,22,55,23],[54,2,54,3],[54,4,54,5],[54,6,54,7],[54,8,54,9],[54,10,54,11],[54,12,54,13],[54,14,54,15],[54,16,54,17],[56,14,56,15],[56,16,56,17],[55,12,55,13],[55,14,55,15],[55,16,55,17],[54,18,54,19],[54,20,54,21],[54,22,54,23],[54,24,54,25],[57,12,57,13],[57,14,57,15],[57,16,57,17],[56,18,56,19],[56,20,56,21],[56,22,56,23],[56,24,56,25],[56,26,56,27],[57,2,57,3],[57,4,57,5],[57,6,57,7],[57,8,57,9],[57,10,57,11],[57,24,57,25],[57,26,57,27],[57,18,57,19],[57,20,57,21],[57,22,57,23],[56,2,56,3],[56,4,56,5],[56,6,56,7],[56,8,56,9],[56,10,56,11],[56,12,56,13],[58,26,58,27],[59,2,59,3],[59,4,59,5],[59,6,59,7],[59,8,59,9],[59,10,59,11],[59,24,59,25],[59,26,59,27],[59,18,59,19],[59,20,59,21],[59,22,59,23],[58,2,58,3],[58,4,58,5],[58,6,58,7],[58,8,58,9],[58,10,58,11],[58,12,58,13],[58,14,58,15],[58,16,58,17],[60,14,60,15],[60,16,60,17],[59,12,59,13],[59,14,59,15],[59,16,59,17],[58,18,58,19],[58,20,58,21],[58,22,58,23],[58,24,58,25],[61,12,61,13],[61,14,61,15],[61,16,61,17],[60,18,60,19],[60,20,60,21],[60,22,60,23],[60,24,60,25],[60,26,60,27],[61,2,61,3],[61,4,61,5],[61,6,61,7],[61,8,61,9],[61,10,61,11],[61,24,61,25],[61,26,61,27],[61,18,61,19],[61,20,61,21],[61,22,61,23],[60,2,60,3],[60,4,60,5],[60,6,60,7],[60,8,60,9],[60,10,60,11],[60,12,60,13],[62,26,62,27],[63,2,63,3],[63,4,63,5],[63,6,63,7],[63,8,63,9],[63,10,63,11],[63,24,63,25],[63,26,63,27],[63,18,63,19],[63,20,63,21],[63,22,63,23],[62,2,62,3],[62,4,62,5],[62,6,62,7],[62,8,62,9],[62,10,62,11],[62,12,62,13],[62,14,62,15],[62,16,62,17],[64,14,64,15],[64,16,64,17],[63,12,63,13],[63,14,63,15],[63,16,63,17],[62,18,62,19],[62,20,62,21],[62,22,62,23],[62,24,62,25],[65,12,65,13],[65,14,65,15],[65,16,65,17],[64,18,64,19],[64,20,64,21],[64,22,64,23],[64,24,64,25],[64,26,64,27],[65,2,65,3],[65,4,65,5],[65,6,65,7],[65,8,65,9],[65,10,65,11],[65,24,65,25],[65,26,65,27],[65,18,65,19],[65,20,65,21],[65,22,65,23],[64,2,64,3],[64,4,64,5],[64,6,64,7],[64,8,64,9],[64,10,64,11],[64,12,64,13],[66,18,66,19],[66,20,66,21],[66,22,66,23],[66,24,66,25],[66,26,66,27],[67,2,67,3],[67,4,67,5],[67,6,67,7],[67,8,67,9],[67,10,67,11],[66,2,66,3],[66,4,66,5],[66,6,66,7],[66,8,66,9],[66,10,66,11],[66,12,66,13],[66,14,66,15],[66,16,66,17],[71,24,71,25],[71,26,71,27],[67,24,67,25],[67,26,67,27],[69,8,69,9],[71,2,71,3],[71,4,71,5],[71,6,71,7],[71,8,71,9],[71,10,71,11],[71,12,71,13],[71,14,71,15],[67,12,67,13],[67,14,67,15],[67,16,67,17],[67,18,67,19],[67,20,67,21],[67,22,67,23],[72,4,72,5],[72,6,72,7],[72,8,72,9],[72,10,72,11],[72,12,72,13],[71,16,71,17],[71,18,71,19],[71,20,71,21],[71,22,71,23],[73,26,73,27],[76,2,76,3],[76,4,76,5],[76,6,76,7],[76,8,76,9],[76,10,76,11],[76,12,76,13],[72,26,72,27],[73,2,73,3],[73,4,73,5],[73,6,73,7],[73,8,73,9],[73,10,73,11],[73,12,73,13],[73,14,73,15],[73,16,73,17],[73,18,73,19],[72,14,72,15],[72,16,72,17],[72,18,72,19],[72,20,72,21],[72,22,72,23],[72,24,72,25],[72,2,72,3],[76,14,76,15],[76,16,76,17],[76,18,76,19],[76,20,76,21],[76,22,76,23],[76,24,76,25],[73,20,73,21],[73,22,73,23],[73,24,73,25],[78,26,78,27],[79,2,79,3],[79,4,79,5],[79,6,79,7],[79,8,79,9],[79,10,79,11],[79,12,79,13],[79,14,79,15],[79,16,79,17],[79,18,79,19],[78,14,78,15],[78,16,78,17],[78,18,78,19],[78,20,78,21],[78,22,78,23],[78,24,78,25],[78,2,78,3],[78,4,78,5],[78,6,78,7],[78,8,78,9],[78,10,78,11],[78,12,78,13],[79,20,79,21],[79,22,79,23],[79,24,79,25],[79,26,79,27],[82,2,82,3],[82,4,82,5],[82,6,82,7],[82,8,82,9],[82,10,82,11],[82,12,82,13],[82,26,82,27],[82,14,82,15],[82,16,82,17],[82,18,82,19],[82,20,82,21],[82,22,82,23],[82,24,82,25],[83,18,84,19],[83,20,84,21],[83,22,84,23],[83,24,84,25],[83,26,84,27],[85,1,86,1],[85,2,86,3],[85,4,86,5],[85,6,86,7],[85,8,86,9],[83,1,84,1],[83,2,84,3],[83,4,84,5],[83,6,84,7],[83,8,84,9],[83,10,84,11],[83,12,84,13],[83,14,84,15],[83,16,84,17],[87,2,87,3],[87,4,87,5],[87,6,87,7],[87,8,87,9],[87,10,87,11],[87,12,87,13],[87,14,87,15],[85,10,86,11],[85,12,86,13],[85,14,86,15],[87,16,87,17],[87,18,87,19],[87,20,87,21],[87,22,87,23],[87,24,87,25],[87,26,87,27],[85,22,86,23],[85,24,86,25],[85,26,86,27],[85,16,86,17],[85,18,86,19],[85,20,86,21]]}
[]
[null,"SERVICIO",null,"# De Dealer",null,{"$f":"DATOS!C9","v":57040}]
[null,"HOJALATERIA"]
[null,"PINTURA"]
[null,"REFACCIONES"]
[]
[]
[null,null,"Ene",null,"Feb",null,"Mar",null,"Abr",null,"May",null,"Jun",null,"Jul",null,"Ago",null,"Sep",null,"Oct",null,"Nov",null,"Dic"]
[null,null,{"$f":"DATOS!$Q$10","v":2016},null,{"$f":"DATOS!$Q$10","v":2016},null,{"$f":"DATOS!$Q$10","v":2016},null,{"$f":"DATOS!$Q$10","v":2016},null,{"$f":"DATOS!$Q$10","v":2016},null,{"$f":"DATOS!$Q$10","v":2016},null,{"$f":"DATOS!$Q$10","v":2016},null,{"$f":"DATOS!$Q$10","v":2016},null,{"$f":"DATOS!$Q$10","v":2016},null,{"$f":"DATOS!$Q$10","v":2016},null,{"$f":"DATOS!$Q$10","v":2016},null,{"$f":"DATOS!$Q$10","v":2016},null,"ACUMULADO"]
[null,null,"# de Ordenes","Monto","# de Ordenes","Monto","# de Ordenes","Monto","# de Ordenes","Monto","# de Ordenes","Monto","# de Ordenes","Monto","# de Ordenes","Monto","# de Ordenes","Monto","# de Ordenes","Monto","# de Ordenes","Monto","# de Ordenes","Monto","# de Ordenes","Monto","# de Ordenes","Monto"]
[null,"SERVICIO"]
["SER101","Mano de Obra - Cliente",768,543608.81000000006,514,483452.52,573,512324.93,1037,543449.41,626,577347.55000000005,665,588769.41999999993,695,699057.50999999989,677,619216.77,610,615638.39,627,{"$f":"643884.15+4065.22+4283.4","v":652232.77},0,0,0,0,{"$f":"+Y12+W12+U12+S12+Q12+O12+M12+K12+I12+G12+E12+C12","v":6792},{"$f":"+Z12+X12+V12+T12+R12+P12+N12+L12+J12+H12+D12+F12","v":5835098.0800000001}]
["SER102","Mano de Obra - Garantía Toyota",96,26393.7,86,28017.200000000001,98,27063,95,27121.200000000001,69,23338.2,99,42864.3,143,25113.3,91,14986.5,58,12018.3,84,19351.5,0,0,0,0,{"$f":"+Y13+W13+U13+S13+Q13+O13+M13+K13+I13+G13+E13+C13","v":919},{"$f":"+Z13+X13+V13+T13+R13+P13+N13+L13+J13+H13+D13+F13","v":246267.20000000004}]
["SER103","Mano de Obra - Interna ",46,11884.5,60,11312.1,80,15680.25,88,19147.5,70,11990.7,85,16146,61,16470,83,17248.5,159,23203.8,165,22822.2,0,0,0,0,{"$f":"+Y14+W14+U14+S14+Q14+O14+M14+K14+I14+G14+E14+C14","v":897},{"$f":"+Z14+X14+V14+T14+R14+P14+N14+L14+J14+H14+D14+F14","v":165905.55000000002}]
["SER104","Mano de Obra - Previa Preparación de Autos Nuevos",57,4702.5,72,5940,75,6187.5,59,4852.5,40,3300,44,3630,34,2805,52,4376.25,105,9367.57,255,16760.25,0,0,0,0,{"$f":"+Y15+W15+U15+S15+Q15+O15+M15+K15+I15+G15+E15+C15","v":793},{"$f":"+Z15+X15+V15+T15+R15+P15+N15+L15+J15+H15+D15+F15","v":61921.57}]
["SER105","Mano de Obra - Trabajo en Otros Talleres",6,6858.8,8,10525.77,4,698.28,5,2893.1,9,15035.25,12,17457.099999999999,7,3455.15,6,7301.71,7,15534.46,10,{"$f":"26065.35+5515.52","v":31580.87},0,0,0,0,{"$f":"+Y16+W16+U16+S16+Q16+O16+M16+K16+I16+G16+E16+C16","v":74},{"$f":"+Z16+X16+V16+T16+R16+P16+N16+L16+J16+H16+D16+F16","v":111340.49000000002}]
[null,"CPUS: Unidades atendidas pagadas por el cliente",{"$f":"C12","v":768},543608.81000000006,514,483452.52,573,512324.93,1037,543449.41,626,577347.55000000005,665,588769.41999999993,695,699057.50999999989,677,619216.77,610,615638.39,627,652232.77,0,0,0,0,6792,5835098.0800000001]
[null,"TUS: Total de Unidades atendidas",{"$f":"SUM(C12:C15)","v":967},{"$f":"SUM(D12:D16)","v":593448.31000000006},{"$f":"SUM(E12:E15)","v":732},{"$f":"SUM(F12:F16)","v":539247.59000000008},{"$f":"SUM(G12:G15)","v":826},{"$f":"SUM(H12:H16)","v":561953.96},{"$f":"SUM(I12:I15)","v":1279},{"$f":"SUM(J12:J16)","v":597463.71},{"$f":"SUM(K12:K15)","v":805},{"$f":"SUM(L12:L16)","v":631011.69999999995},{"$f":"SUM(M12:M15)","v":893},{"$f":"SUM(N12:N16)","v":668866.81999999995},{"$f":"SUM(O12:O15)","v":933},{"$f":"SUM(P12:P16)","v":746900.96},{"$f":"SUM(Q12:Q15)","v":903},{"$f":"SUM(R12:R16)","v":663129.73},{"$f":"SUM(S12:S15)","v":932},{"$f":"SUM(T12:T16)","v":675762.52},{"$f":"SUM(U12:U15)","v":1131},{"$f":"SUM(V12:V16)","v":742747.59},{"$f":"SUM(W12:W15)","v":0},{"$f":"SUM(X12:X16)","v":0},{"$f":"SUM(Y12:Y15)","v":0},{"$f":"SUM(Z12:Z16)","v":0},{"$f":"SUM(AA12:AA15)","v":9401},{"$f":"SUM(AB12:AB16)","v":6420532.8900000006}]
[null,"TOTAL SERVICIO",{"$f":"SUM(C12:C15)","v":967},{"$f":"SUM(D12:D16)","v":593448.31000000006},{"$f":"SUM(E12:E15)","v":732},{"$f":"SUM(F12:F16)","v":539247.59000000008},{"$f":"SUM(G12:G15)","v":826},{"$f":"SUM(H12:H16)","v":561953.96},{"$f":"SUM(I12:I15)","v":1279},{"$f":"SUM(J12:J16)","v":597463.71},{"$f":"SUM(K12:K15)","v":805},{"$f":"SUM(L12:L16)","v":631011.69999999995},{"$f":"SUM(M12:M15)","v":893},{"$f":"SUM(N12:N16)","v":668866.81999999995},{"$f":"SUM(O12:O15)","v":933},{"$f":"SUM(P12:P16)","v":746900.96},{"$f":"SUM(Q12:Q15)","v":903},{"$f":"SUM(R12:R16)","v":663129.73},{"$f":"SUM(S12:S15)","v":932},{"$f":"SUM(T12:T16)","v":675762.52},{"$f":"SUM(U12:U15)","v":1131},{"$f":"SUM(V12:V16)","v":742747.59},{"$f":"SUM(W12:W15)","v":0},{"$f":"SUM(X12:X16)","v":0},{"$f":"SUM(Y12:Y15)","v":0},{"$f":"SUM(Z12:Z16)","v":0},{"$f":"SUM(AA12:AA15)","v":9401},{"$f":"SUM(AB12:AB16)","v":6420532.8900000006}]
[null,"HOJALATERIA Y PINTURA"]
["HYP101","Mano de Obra -  Hojalatería y Pintura - Cliente",68,61269.88,23,94314.84,31,113758.86,27,102567.28,28,100571.44,31,{"$f":"3778.6+124664.3","v":128442.90000000001},28,118568.43,50,140971.82999999999,37,128897.73,32,155484.70000000001,0,0,0,0,{"$f":"SUM(C21+E21+G21+I21+K21+M21+O21+Q21+S21+U21+W21+Y21)","v":355},{"$f":"SUM(D21+F21+H21+J21+L21+N21+P21+R21+T21+V21+X21+Z21)","v":1144847.8899999999}]
[null,"TOTAL HOJALATERIA Y PINTURA",{"$f":"C21","v":68},{"$f":"D21","v":61269.88},23,94314.84,31,113758.86,27,102567.28,28,{"$f":"L21","v":100571.44},31,128442.90000000001,28,118568.43,50,140971.82999999999,37,128897.73,32,{"$f":"V21","v":155484.70000000001},0,0,0,0,355,1144847.8899999999]
[null,"REFACCIONES"]
["REF101","Refacciones - Taller",570,547780.15999999992,466,575305.93999999994,509,464774.15,543,478732.31,589,561243.23,613,625949.03,644,607025.47,596,586940.1399999999,563,622750.6,573,{"$f":"593078.59+3464.82","v":596543.40999999992},0,0,0,0,{"$f":"Y24+W24+U24+S24+Q24+O24+M24+K24+I24+G24+E24+C24","v":5666},5667044.4399999995]
["REF102","Refacciones - Garantía ",78,81955.350000000006,73,114272.19,83,64333.64,83,183478,57,300401.94,82,313144.19,136,191813.82,76,135435.60999999999,53,126555.57,75,158373.51999999999,0,0,0,0,796,1669763.8299999998]
["REF103","Refacciones - Mostrador ",210,213957.79,190,200046.39,233,304054.13,244,314446.98,244,278917.01,249,345241.38,265,340394.78,283,380868.28,234,346647.29,245,267989.95,0,0,0,0,2397,2992563.98]
["REF104","Refacciones - Accesorios",27,75824.72,56,283192.86,36,72404.210000000006,34,52446.15,31,78852.820000000007,34,58750.19,35,109813.12,29,73631.039999999994,28,48277.5,47,80506.77,0,0,0,0,357,933699.38]
["REF105","Refacciones - Hojalatería y Pintura ",23,357636.6,22,287349.98,28,526797.88,19,433533.79,22,541382.65,22,583064.16,22,366011.94,25,526738.21,23,346125.16,{"$f":"24+4","v":28},{"$f":"17448.14+330598.64","v":348046.78},0,0,0,0,234,4316687.1499999994]
[null,"TOTAL REFACCIONES",{"$f":"SUM(C24:C28)","v":908},{"$f":"SUM(D24:D28)","v":1277154.6199999999},807,1460167.3599999999,889,1432364.01,923,1462637.23,943,{"$f":"SUM(L24:L28)","v":1760797.65},{"$f":"SUM(M24:M28)","v":1000},{"$f":"SUM(N24:N28)","v":1926148.9500000002},1102,1615059.13,1009,1703613.2799999998,901,1490356.1199999999,968,{"$f":"SUM(V24:V28)","v":1451460.43},0,0,0,0,9450,15579758.780000001]
[null,"DÍAS DE INVENTARIO",{"$f":"IF(ISERROR((BALANCE!E47+BALANCE!E48+BALANCE!E49+BALANCE!E50)/(('ESTADO DE RESULTADOS'!D23-'ESTADO DE RESULTADOS'!D24)/25)),0,(BALANCE!E47+BALANCE!E48+BALANCE!E49+BALANCE!E50)/(('ESTADO DE RESULTADOS'!D23-'ESTADO DE RESULTADOS'!D24)/25))","v":5.7217361292612603},null,{"$f":"IF(ISERROR((BALANCE!F47+BALANCE!F48+BALANCE!F49+BALANCE!F50)/(('ESTADO DE RESULTADOS'!E23-'ESTADO DE RESULTADOS'!E24)/25)),0,(BALANCE!F47+BALANCE!F48+BALANCE!F49+BALANCE!F50)/(('ESTADO DE RESULTADOS'!E23-'ESTADO DE RESULTADOS'!E24)/25))","v":5.7260989079927276},null,{"$f":"IF(ISERROR((BALANCE!G47+BALANCE!G48+BALANCE!G49+BALANCE!G50)/(('ESTADO DE RESULTADOS'!F23-'ESTADO DE RESULTADOS'!F24)/25)),0,(BALANCE!G47+BALANCE!G48+BALANCE!G49+BALANCE!G50)/(('ESTADO DE RESULTADOS'!F23-'ESTADO DE RESULTADOS'!F24)/25))","v":4.5499259354964581},null,{"$f":"IF(ISERROR((BALANCE!H47+BALANCE!H48+BALANCE!H49+BALANCE!H50)/(('ESTADO DE RESULTADOS'!G23-'ESTADO DE RESULTADOS'!G24)/25)),0,(BALANCE!H47+BALANCE!H48+BALANCE!H49+BALANCE!H50)/(('ESTADO DE RESULTADOS'!G23-'ESTADO DE RESULTADOS'!G24)/25))","v":5.4935115053103205},null,{"$f":"IF(ISERROR((BALANCE!I47+BALANCE!I48+BALANCE!I49+BALANCE!I50)/(('ESTADO DE RESULTADOS'!H23-'ESTADO DE RESULTADOS'!H24)/25)),0,(BALANCE!I47+BALANCE!I48+BALANCE!I49+BALANCE!I50)/(('ESTADO DE RESULTADOS'!H23-'ESTADO DE RESULTADOS'!H24)/25))","v":5.3041046849489915},null,{"$f":"IF(ISERROR((BALANCE!J47+BALANCE!J48+BALANCE!J49+BALANCE!J50)/(('ESTADO DE RESULTADOS'!I23-'ESTADO DE RESULTADOS'!I24)/25)),0,(BALANCE!J47+BALANCE!J48+BALANCE!J49+BALANCE!J50)/(('ESTADO DE RESULTADOS'!I23-'ESTADO DE RESULTADOS'!I24)/25))","v":3.9348715107986014},null,{"$f":"IF(ISERROR((BALANCE!K47+BALANCE!K48+BALANCE!K49+BALANCE!K50)/(('ESTADO DE RESULTADOS'!J23-'ESTADO DE RESULTADOS'!J24)/25)),0,(BALANCE!K47+BALANCE!K48+BALANCE!K49+BALANCE!K50)/(('ESTADO DE RESULTADOS'!J23-'ESTADO DE RESULTADOS'!J24)/25))","v":4.7360757324536422},null,{"$f":"IF(ISERROR((BALANCE!L47+BALANCE!L48+BALANCE!L49+BALANCE!L50)/(('ESTADO DE RESULTADOS'!K23-'ESTADO DE RESULTADOS'!K24)/25)),0,(BALANCE!L47+BALANCE!L48+BALANCE!L49+BALANCE!L50)/(('ESTADO DE RESULTADOS'!K23-'ESTADO DE RESULTADOS'!K24)/25))","v":3.3486652628112576},null,{"$f":"IF(ISERROR((BALANCE!M47+BALANCE!M48+BALANCE!M49+BALANCE!M50)/(('ESTADO DE RESULTADOS'!L23-'ESTADO DE RESULTADOS'!L24)/25)),0,(BALANCE!M47+BALANCE!M48+BALANCE!M49+BALANCE!M50)/(('ESTADO DE RESULTADOS'!L23-'ESTADO DE RESULTADOS'!L24)/25))","v":4.3770815217080523},null,{"$f":"IF(ISERROR((BALANCE!N47+BALANCE!N48+BALANCE!N49+BALANCE!N50)/(('ESTADO DE RESULTADOS'!M23-'ESTADO DE RESULTADOS'!M24)/25)),0,(BALANCE!N47+BALANCE!N48+BALANCE!N49+BALANCE!N50)/(('ESTADO DE RESULTADOS'!M23-'ESTADO DE RESULTADOS'!M24)/25))","v":3.9880921698997214},null,{"$f":"IF(ISERROR((BALANCE!O47+BALANCE!O48+BALANCE!O49+BALANCE!O50)/(('ESTADO DE RESULTADOS'!N23-'ESTADO DE RESULTADOS'!N24)/25)),0,(BALANCE!O47+BALANCE!O48+BALANCE!O49+BALANCE!O50)/(('ESTADO DE RESULTADOS'!N23-'ESTADO DE RESULTADOS'!N24)/25))","v":0},null,{"$f":"IF(ISERROR((BALANCE!P47+BALANCE!P48+BALANCE!P49+BALANCE!P50)/(('ESTADO DE RESULTADOS'!O23-'ESTADO DE RESULTADOS'!O24)/25)),0,(BALANCE!P47+BALANCE!P48+BALANCE!P49+BALANCE!P50)/(('ESTADO DE RESULTADOS'!O23-'ESTADO DE RESULTADOS'!O24)/25))","v":0},null,{"$f":"IF(ISERROR((SUM(BALANCE!E47:P47)+SUM(BALANCE!E48:P48)+SUM(BALANCE!E49:P49)+SUM(BALANCE!E50:P50))/(('ESTADO DE RESULTADOS'!P23-'ESTADO DE RESULTADOS'!P24)/25)),0,(SUM(BALANCE!E47:P47)+SUM(BALANCE!E48:P48)+SUM(BALANCE!E49:P49)+SUM(BALANCE!E50:P50))/(('ESTADO DE RESULTADOS'!P23-'ESTADO DE RESULTADOS'!P24)/25))","v":4.6686759119324437}]
[]
[null,"SERVICIO - HORAS","Horas",null,"Horas",null,"Horas",null,"Horas",null,"Horas",null,"Horas",null,"Horas",null,"Horas",null,"Horas",null,"Horas",null,"Horas",null,"Horas",null,"Total   Horas"]
[]
["SHR101","Horas de Mano de Obra - Servicios Kilometrados",552.29,null,481.88,null,516.30999999999995,null,546.88,null,526.28,null,629.14,null,647.70000000000005,null,590,null,661.34,null,738.75,null,0,null,0,null,{"$f":"SUM(C34:Z34)","v":5890.5700000000006}]
["SHR102","Horas de Mano de Obra - Reparaciones en General",416.47,null,440.14,null,484.79,null,343,null,428.3,null,549.53,null,460.16,null,429,null,663.04,null,738.54,null,0,null,0,null,{"$f":"SUM(C35:Z35)","v":4952.97}]
["SHR103","Horas de Mano de Obra - Diagnóstico",6,null,4,null,5,null,6,null,3,null,2,null,3,null,2,null,3,null,4,null,0,null,0,null,{"$f":"SUM(C36:Z36)","v":38}]
[null,"TOTAL HORAS DE SERVICIO",{"$f":"SUM(C34:D36)","v":974.76},null,{"$f":"SUM(E34:F36)","v":926.02},null,{"$f":"SUM(G34:H36)","v":1006.0999999999999},null,{"$f":"SUM(I34:J36)","v":895.88},null,{"$f":"SUM(K34:L36)","v":957.57999999999993},null,{"$f":"SUM(M34:N36)","v":1180.67},null,{"$f":"SUM(O34:P36)","v":1110.8600000000001},null,{"$f":"SUM(Q34:R36)","v":1021},null,{"$f":"SUM(S34:T36)","v":1327.38},null,{"$f":"SUM(U34:V36)","v":1481.29},null,{"$f":"SUM(W34:X36)","v":0},null,{"$f":"SUM(Y34:Z36)","v":0},null,{"$f":"SUM(AA34:AB36)","v":10881.54}]
[]
[null,"SERVICIO - ESPACIOS PRODUCTIVOS","Unidades",null,"Unidades",null,"Unidades",null,"Unidades",null,"Unidades",null,"Unidades",null,"Unidades",null,"Unidades",null,"Unidades",null,"Unidades",null,"Unidades",null,"Unidades",null,"Unidades"]
[]
["SEP101","Bahías sin rampa",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"Y41","v":0}]
["SEP102","Bahías con rampa",6,null,6,null,6,null,6,null,6,null,6,null,6,null,6,null,6,null,6,null,0,null,0,null,{"$f":"Y42","v":0}]
["SEP103","Bahías con rampa fuera del taller",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"Y43","v":0}]
["SEP104","Bahias sin rampa fuera del taller",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"Y44","v":0}]
[null,"TOTAL DE ESPACIOS PRODUCTIVOS",{"$f":"SUM(C41:D44)","v":6},null,{"$f":"SUM(E41:F44)","v":6},null,{"$f":"SUM(G41:H44)","v":6},null,{"$f":"SUM(I41:J44)","v":6},null,{"$f":"SUM(K41:L44)","v":6},null,{"$f":"SUM(M41:N44)","v":6},null,{"$f":"SUM(O41:P44)","v":6},null,{"$f":"SUM(Q41:R44)","v":6},null,{"$f":"SUM(S41:T44)","v":6},null,{"$f":"SUM(U41:V44)","v":6},null,{"$f":"SUM(W41:X44)","v":0},null,{"$f":"SUM(Y41:Z44)","v":0},null,{"$f":"Y45","v":0}]
[]
[null,"Personal de Servicio","No. de Personas",null,"No. de Personas",null,"No. de Personas",null,"No. de Personas",null,"No. de Personas",null,"No. de Personas",null,"No. de Personas",null,"No. de Personas",null,"No. de Personas",null,"No. de Personas",null,"No. de Personas",null,"No. de Personas",null,"Total  Número de Personas"]
[null,"SERVICIO - JEFES DE TALLER"]
["SJF101","Jefes de Taller",1,null,1,null,1,null,1,null,1,null,1,null,1,null,1,null,1,null,1,null,0,null,0,null,{"$f":"Y49","v":0}]
[null,"TOTAL DE JEFES DE TALLER",{"$f":"SUM(C49)","v":1},null,{"$f":"SUM(E49)","v":1},null,{"$f":"SUM(G49)","v":1},null,{"$f":"SUM(I49)","v":1},null,{"$f":"SUM(K49)","v":1},null,{"$f":"SUM(M49)","v":1},null,{"$f":"SUM(O49)","v":1},null,{"$f":"SUM(Q49)","v":1},null,{"$f":"SUM(S49)","v":1},null,{"$f":"SUM(U49)","v":1},null,{"$f":"SUM(W49)","v":0},null,{"$f":"SUM(Y49)","v":0},null,{"$f":"Y50","v":0}]
[null,"SERVICIO - TÉCNICOS"]
["STT101","Técnicos",5,null,5,null,5,null,5,null,5,null,5,null,5,null,5,null,5,null,5,null,0,null,0,null,{"$f":"Y52","v":0}]
["STT105","Asesores Técnicos",2,null,2,null,2,null,2,null,2,null,2,null,2,null,2,null,2,null,2,null,0,null,0,null,{"$f":"Y53","v":0}]
["STT102","Ayudantes",2,null,2,null,2,null,2,null,2,null,2,null,2,null,2,null,2,null,2,null,0,null,0,null,{"$f":"Y54","v":0}]
["STT103","Previadores",2,null,2,null,2,null,2,null,2,null,2,null,2,null,2,null,2,null,2,null,0,null,0,null,{"$f":"Y55","v":0}]
["STT104","# Número de técnicos reemplazados",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"Y56","v":0}]
[null,"Rotación de Técnicos (Sujetos de Capacitación Técnica)",{"$f":"IF(ISERROR(C$56/C$52),0,C$56/C$52)","v":0},null,{"$f":"IF(ISERROR(E$56/E$52),0,E$56/E$52)","v":0},null,{"$f":"IF(ISERROR(G$56/G$52),0,G$56/G$52)","v":0},null,{"$f":"IF(ISERROR(I$56/I$52),0,I$56/I$52)","v":0},null,{"$f":"IF(ISERROR(K$56/K$52),0,K$56/K$52)","v":0},null,{"$f":"IF(ISERROR(M$56/M$52),0,M$56/M$52)","v":0},null,{"$f":"IF(ISERROR(O$56/O$52),0,O$56/O$52)","v":0},null,{"$f":"IF(ISERROR(Q$56/Q$52),0,Q$56/Q$52)","v":0},null,{"$f":"IF(ISERROR(S$56/S$52),0,S$56/S$52)","v":0},null,{"$f":"IF(ISERROR(U$56/U$52),0,U$56/U$52)","v":0},null,{"$f":"IF(ISERROR(W$56/W$52),0,W$56/W$52)","v":0},null,{"$f":"IF(ISERROR(Y$56/Y$52),0,Y$56/Y$52)","v":0},null,{"$f":"AVERAGE(C57:Z57)","v":0}]
[null,"TOTAL DE TÉCNICOS",{"$f":"SUM(C52:D55)","v":11},null,{"$f":"SUM(E52:F55)","v":11},null,{"$f":"SUM(G52:H55)","v":11},null,{"$f":"SUM(I52:J55)","v":11},null,{"$f":"SUM(K52:L55)","v":11},null,{"$f":"SUM(M52:N55)","v":11},null,{"$f":"SUM(O52:P55)","v":11},null,{"$f":"SUM(Q52:R55)","v":11},null,{"$f":"SUM(S52:T55)","v":11},null,{"$f":"SUM(U52:V55)","v":11},null,{"$f":"SUM(W52:X55)","v":0},null,{"$f":"SUM(Y52:Z55)","v":0},null,{"$f":"SUM(AA52:AB55)","v":0}]
[null,"SERVICIO - TÉCNICOS CERTIFICADOS"]
["STC101","Nivel Mantenimiento",3,null,3,null,3,null,3,null,3,null,3,null,3,null,3,null,3,null,3,null,0,null,0,null,{"$f":"Y60","v":0}]
["STC102","Nivel Reparación",1,null,1,null,1,null,1,null,1,null,1,null,1,null,1,null,1,null,1,null,0,null,0,null,{"$f":"Y61","v":0}]
["STC103","Nivel Diagnóstico",1,null,1,null,1,null,1,null,1,null,1,null,1,null,1,null,1,null,1,null,0,null,0,null,{"$f":"Y62","v":0}]
["STC104","Nivel Diagnóstico Maestro",1,null,1,null,1,null,1,null,1,null,1,null,1,null,1,null,1,null,1,null,0,null,0,null,{"$f":"Y63","v":0}]
[null,"TOTAL DE TÉCNICOS CERTIFICADOS",{"$f":"SUM(C60:D63)","v":6},null,{"$f":"SUM(E60:F63)","v":6},null,{"$f":"SUM(G60:H63)","v":6},null,{"$f":"SUM(I60:J63)","v":6},null,{"$f":"SUM(K60:L63)","v":6},null,{"$f":"SUM(M60:N63)","v":6},null,{"$f":"SUM(O60:P63)","v":6},null,{"$f":"SUM(Q60:R63)","v":6},null,{"$f":"SUM(S60:T63)","v":6},null,{"$f":"SUM(U60:V63)","v":6},null,{"$f":"SUM(W60:X63)","v":0},null,{"$f":"SUM(Y60:Z63)","v":0},null,{"$f":"SUM(AA60:AB63)","v":0}]
[null,"SERVICIO - ASESORES DE SERVICIO"]
["SAS101","No certificados en TSA21",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"Y66","v":0}]
["SAS102","Certificados en TSA21",2,null,2,null,2,null,2,null,2,null,2,null,2,null,2,null,2,null,2,null,0,null,0,null,{"$f":"Y67","v":0}]
[null,"TOTAL DE ASESORES DE SERVICIO",{"$f":"SUM(C66:D67)","v":2},null,{"$f":"SUM(E66:F67)","v":2},null,{"$f":"SUM(G66:H67)","v":2},null,{"$f":"SUM(I66:J67)","v":2},null,{"$f":"SUM(K66:L67)","v":2},null,{"$f":"SUM(M66:N67)","v":2},null,{"$f":"SUM(O66:P67)","v":2},null,{"$f":"SUM(Q66:R67)","v":2},null,{"$f":"SUM(S66:T67)","v":2},null,{"$f":"SUM(U66:V67)","v":2},null,{"$f":"SUM(W66:X67)","v":0},null,{"$f":"SUM(Y66:Z67)","v":0},null,{"$f":"SUM(AA66:AB67)","v":0}]
[]
[null,"Medición TUS"]
[]
["EFI101","TUS/ Espacio Productivo (Promedio Por Dia)",{"$f":"IF(ISERROR((C$18/C$45)/25),0,(C$18/C$45)/25)","v":6.4466666666666663},null,{"$f":"IF(ISERROR((E$18/E$45)/25),0,(E$18/E$45)/25)","v":4.88},null,{"$f":"IF(ISERROR((G$18/G$45)/25),0,(G$18/G$45)/25)","v":5.5066666666666659},null,{"$f":"IF(ISERROR((I$18/I$45)/25),0,(I$18/I$45)/25)","v":8.5266666666666655},null,{"$f":"IF(ISERROR((K$18/K$45)/25),0,(K$18/K$45)/25)","v":5.3666666666666663},null,{"$f":"IF(ISERROR((M$18/M$45)/25),0,(M$18/M$45)/25)","v":5.953333333333334},null,{"$f":"IF(ISERROR((O$18/O$45)/25),0,(O$18/O$45)/25)","v":6.22},null,{"$f":"IF(ISERROR((Q$18/Q$45)/25),0,(Q$18/Q$45)/25)","v":6.02},null,{"$f":"IF(ISERROR((S$18/S$45)/25),0,(S$18/S$45)/25)","v":6.2133333333333338},null,{"$f":"IF(ISERROR((U$18/U$45)/25),0,(U$18/U$45)/25)","v":7.54},null,{"$f":"IF(ISERROR((W$18/W$45)/25),0,(W$18/W$45)/25)","v":0},null,{"$f":"IF(ISERROR((Y$18/Y$45)/25),0,(Y$18/Y$45)/25)","v":0},null,{"$f":"IF(ISERROR((AA$18/AA$45)/25),0,(AA$18/AA$45)/25)","v":0}]
["EFI102","TUS/ Técnico (Promedio Por Dia)",{"$f":"IF(ISERROR((C$18/C$58)/25),0,(C$18/C$58)/25)","v":3.5163636363636361},null,{"$f":"IF(ISERROR((E$18/E$58)/25),0,(E$18/E$58)/25)","v":2.6618181818181821},null,{"$f":"IF(ISERROR((G$18/G$58)/25),0,(G$18/G$58)/25)","v":3.0036363636363639},null,{"$f":"IF(ISERROR((I$18/I$58)/25),0,(I$18/I$58)/25)","v":4.6509090909090904},null,{"$f":"IF(ISERROR((K$18/K$58)/25),0,(K$18/K$58)/25)","v":2.9272727272727277},null,{"$f":"IF(ISERROR((M$18/M$58)/25),0,(M$18/M$58)/25)","v":3.2472727272727275},null,{"$f":"IF(ISERROR((O$18/O$58)/25),0,(O$18/O$58)/25)","v":3.3927272727272726},null,{"$f":"IF(ISERROR((Q$18/Q$58)/25),0,(Q$18/Q$58)/25)","v":3.2836363636363637},null,{"$f":"IF(ISERROR((S$18/S$58)/25),0,(S$18/S$58)/25)","v":3.3890909090909092},null,{"$f":"IF(ISERROR((U$18/U$58)/25),0,(U$18/U$58)/25)","v":4.1127272727272723},null,{"$f":"IF(ISERROR((W$18/W$58)/25),0,(W$18/W$58)/25)","v":0},null,{"$f":"IF(ISERROR((Y$18/Y$58)/25),0,(Y$18/Y$58)/25)","v":0},null,{"$f":"IF(ISERROR((AA$18/AA$58)/25),0,(AA$18/AA$58)/25)","v":0}]
["EFI103","TUS/ Asesor de Servicio (Promedio Por Dia)",{"$f":"IF(ISERROR((C18/C68)/25),0,(C18/C68)/25)","v":19.34},null,{"$f":"IF(ISERROR((E18/E68)/25),0,(E18/E68)/25)","v":14.64},null,{"$f":"IF(ISERROR((G18/G68)/25),0,(G18/G68)/25)","v":16.52},null,{"$f":"IF(ISERROR((I18/I68)/25),0,(I18/I68)/25)","v":25.58},null,{"$f":"IF(ISERROR((K18/K68)/25),0,(K18/K68)/25)","v":16.100000000000001},null,{"$f":"IF(ISERROR((M18/M68)/25),0,(M18/M68)/25)","v":17.86},null,{"$f":"IF(ISERROR((O18/O68)/25),0,(O18/O68)/25)","v":18.66},null,{"$f":"IF(ISERROR((Q18/Q68)/25),0,(Q18/Q68)/25)","v":18.059999999999999},null,{"$f":"IF(ISERROR((S18/S68)/25),0,(S18/S68)/25)","v":18.64},null,{"$f":"IF(ISERROR((U18/U68)/25),0,(U18/U68)/25)","v":22.62},null,{"$f":"IF(ISERROR((W18/W68)/25),0,(W18/W68)/25)","v":0},null,{"$f":"IF(ISERROR((Y18/Y68)/25),0,(Y18/Y68)/25)","v":0},null,{"$f":"IF(ISERROR((AA18/AA68)/25),0,(AA18/AA68)/25)","v":0}]
[]
[]
[null,"Tasas de Servicio Refacciones","%",null,"%",null,"%",null,"%",null,"%",null,"%",null,"%",null,"%",null,"%",null,"%",null,"%",null,"%"]
[]
["TSR101","Tasa de Servicio",0.99439999999999995,null,0.99160000000000004,null,0.99399999999999999,null,1,null,1,null,0.999,null,0.99509999999999998,null,0.99170000000000003,null,0.997,null,1,null,0,null,0,null,{"$f":"IF(ISERROR(AVERAGE(C79:Z79)),0,AVERAGE(C79:Z79))","v":0.83023333333333327}]
["TSR102","Tasa de Llenado de Orden",0.99539999999999995,null,0.99319999999999997,null,0.99839999999999995,null,1,null,1,null,1,null,0.99839999999999995,null,1,null,0.999,null,1,null,0,null,0,null,{"$f":"IF(ISERROR(AVERAGE(C80:Z80)),0,AVERAGE(C80:Z80))","v":0.8320333333333334}]
[]
[]
[null,"SERVICIO - RETENCIÓN DE CLIENTES"]
[null,"Número de VINs VENDIDOS POR LA AGENCIA, \ncon al menos un servicio kilometrado en los últimos 12 meses.*",1944,null,1989,null,2031,null,2079,null,2120,null,2184,null,2234,null,2239,null,2317,null,2353,null,0,null,0,null,{"$f":"Y84","v":0}]
["RET101"]
[null,"Número de VINs VENDIDOS POR OTRA AGENCIA,\ncon al menos un servicio kilometrado en los últimos 12 meses.**",1054,null,1062,null,1081,null,1108,null,1139,null,1152,null,1153,null,1160,null,1179,null,1203,null,0,null,0,null,{"$f":"Y86","v":0}]
["RET102"]
[null,"TOTAL DE VINS CON AL MENOS 1 SERVICIO \nEN LOS ÚLTIMOS 12 MESES",{"$f":"SUM(C84:D87)","v":2998},null,{"$f":"SUM(E84:F87)","v":3051},null,{"$f":"SUM(G84:H87)","v":3112},null,{"$f":"SUM(I84:J87)","v":3187},null,{"$f":"SUM(K84:L87)","v":3259},null,{"$f":"SUM(M84:N87)","v":3336},null,{"$f":"SUM(O84:P87)","v":3387},null,{"$f":"SUM(Q84:R87)","v":3399},null,{"$f":"SUM(S84:T87)","v":3496},null,{"$f":"SUM(U84:V87)","v":3556},null,{"$f":"SUM(W84:X87)","v":0},null,{"$f":"SUM(Y84:Z87)","v":0},null,{"$f":"SUM(AA84:AB87)","v":0}]
[]
[null,"* De los vehículos que tienen registrada al menos una visita a SERVICIO DE MANTENIMIENTO (no aplica reparaciones ni diagnóstico) en los últimos 12 meses, ¿cuántos fueron vendidos por la agencia?"]
[null,"** De los vehículos que tienen registrada al menos una visita a SERVICIO DE MANTENIMIENTO (no aplica reparaciones ni diagnóstico) en los últimos 12 meses, ¿cuántos fueron vendidos por otra agencia?"]
[null,"NOTA: Los vehículos con más de una visita a servicio, en los últimos 12 meses, sólo se cuentan una vez. Las unidades a reportar son VEHÍCULOS y NO ÓRDENES."]

{"sheet":"ESTADO DE RESULTADOS","index":14,"n_rows":165,"n_cols":16,"rows_kept":165,"cut":false,"hidden":false,"merged":[[23,1,23,2],[3,1,3,2],[4,1,4,2],[9,0,11,0],[12,1,12,2],[14,1,14,2],[16,1,16,2],[18,1,18,2],[19,1,19,2],[20,1,20,2],[21,1,21,2],[22,1,22,2],[62,1,62,2],[26,1,26,2],[32,1,32,2],[34,1,34,2],[39,1,39,2],[45,1,45,2],[47,1,47,2],[48,1,48,2],[56,1,56,2],[57,1,57,2],[58,1,58,2],[60,1,60,2],[148,1,148,2],[63,1,63,2],[64,1,64,2],[93,1,93,2],[94,1,94,2],[99,1,99,2],[100,1,100,2],[104,1,104,2],[106,1,106,2],[127,1,127,2],[128,1,128,2],[145,1,145,2],[164,1,164,2],[150,1,150,2],[151,1,151,2],[152,1,152,2],[153,1,153,2],[154,1,154,2],[155,1,155,2],[158,1,158,2],[159,1,159,2],[160,1,160,2],[161,1,161,2],[162,1,162,2]]}
[]
[]
[]
[null,"ESTADO ",null,null,"# De Dealer",null,{"$f":"DATOS!C9","v":57040}]
[null,"DE RESULTADOS"]
[]
[null,null,null,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,"ELABORO","ELABORO","ELABORO","ELABORO","ELABORO","ELABORO","ELABORO","ELABORO","ELABORO","ELABORO","ELABORO","ELABORO"]
[null,null,null,{"$f":"+BALANCE!E12","v":"LJIMENEZ"},{"$f":"+BALANCE!F12","v":"LJIMENEZ"},{"$f":"+BALANCE!G12","v":"LJIMENEZ"},{"$f":"+BALANCE!H12","v":"LJIMENEZ"},{"$f":"+BALANCE!I12","v":"LJIMENEZ"},{"$f":"+BALANCE!J12","v":"LJIMENEZ"},{"$f":"+BALANCE!K12","v":"LJIMENEZ"},{"$f":"+BALANCE!L12","v":"LJIMENEZ"},{"$f":"+BALANCE!M12","v":"LJIMENEZ"},{"$f":"+BALANCE!N12","v":"LJIMENEZ"},{"$f":"+BALANCE!O12","v":0},{"$f":"+BALANCE!P12","v":0}]
[null,null,null,"FECHA","FECHA","FECHA","FECHA","FECHA","FECHA","FECHA","FECHA","FECHA","FECHA","FECHA","FECHA","ACUMULADO"]
[null,null,null,"Ene","Feb","Mar","Abr","May","Jun","Jul","Ago","Sep","Oct","Nov","Dic"]
[null,"INGRESOS",null,{"$f":"DATOS!$Q$10","v":2016},{"$f":"DATOS!$Q$10","v":2016},{"$f":"DATOS!$Q$10","v":2016},{"$f":"DATOS!$Q$10","v":2016},{"$f":"DATOS!$Q$10","v":2016},{"$f":"DATOS!$Q$10","v":2016},{"$f":"DATOS!$Q$10","v":2016},{"$f":"DATOS!$Q$10","v":2016},{"$f":"DATOS!$Q$10","v":2016},{"$f":"DATOS!$Q$10","v":2016},{"$f":"DATOS!$Q$10","v":2016},{"$f":"DATOS!$Q$10","v":2016},{"$f":"DATOS!$Q$10","v":2016}]
[6111,"Ventas de Vehículos Nuevos",null,{"$f":"'AUTOS NUEVOS'!D31","v":19440808.560000006},{"$f":"'AUTOS NUEVOS'!G31","v":17325691.550000001},{"$f":"'AUTOS NUEVOS'!J31","v":24213401.82},{"$f":"'AUTOS NUEVOS'!M31","v":18895591.700000003},{"$f":"'AUTOS NUEVOS'!P31","v":20786491.689999998},{"$f":"'AUTOS NUEVOS'!S31","v":20611988.769999996},{"$f":"'AUTOS NUEVOS'!D62","v":18814332},{"$f":"'AUTOS NUEVOS'!G62","v":22264615},{"$f":"'AUTOS NUEVOS'!J62","v":25081295},{"$f":"'AUTOS NUEVOS'!M62","v":27960077.089999992},{"$f":"'AUTOS NUEVOS'!P62","v":0},{"$f":"'AUTOS NUEVOS'!S62","v":0},{"$f":"SUM(D13:O13)","v":215394293.18000001}]
[6112,"   Utilidad Bruta Autos Nuevos",null,{"$f":"'AUTOS NUEVOS'!D31-'AUTOS NUEVOS'!E31","v":1842970.9800000079},{"$f":"'AUTOS NUEVOS'!G31-'AUTOS NUEVOS'!H31","v":1520554.0000000037},{"$f":"'AUTOS NUEVOS'!J31-'AUTOS NUEVOS'!K31","v":2170456.0600000061},{"$f":"'AUTOS NUEVOS'!M31-'AUTOS NUEVOS'!N31","v":1831138.4200000055},{"$f":"'AUTOS NUEVOS'!P31-'AUTOS NUEVOS'!Q31","v":1993562.379999999},{"$f":"'AUTOS NUEVOS'!S31-'AUTOS NUEVOS'!T31","v":1906000.4599999934},{"$f":"'AUTOS NUEVOS'!D62-'AUTOS NUEVOS'!E62","v":1798767},{"$f":"+'AUTOS NUEVOS'!G62-'AUTOS NUEVOS'!H62","v":2266867},{"$f":"'AUTOS NUEVOS'!J62-'AUTOS NUEVOS'!K62","v":2422970},{"$f":"'AUTOS NUEVOS'!M62-'AUTOS NUEVOS'!N62","v":2769895.9499999918},{"$f":"'AUTOS NUEVOS'!P62-'AUTOS NUEVOS'!Q62","v":0},{"$f":"'AUTOS NUEVOS'!S62-'AUTOS NUEVOS'!T62","v":0},20523182.250000007]
[6113,"Ventas de COMONUEVOS",null,{"$f":"'AUTOS NUEVOS'!D27","v":1509804.17},{"$f":"'AUTOS NUEVOS'!G27","v":1405500},{"$f":"'AUTOS NUEVOS'!J27","v":2146312.92},{"$f":"'AUTOS NUEVOS'!M27","v":1420756.29},{"$f":"'AUTOS NUEVOS'!P27","v":0},{"$f":"'AUTOS NUEVOS'!S27","v":1469600.11},{"$f":"'AUTOS NUEVOS'!D58","v":0},{"$f":"'AUTOS NUEVOS'!G58","v":0},{"$f":"'AUTOS NUEVOS'!J58","v":0},{"$f":"'AUTOS NUEVOS'!M58","v":2172805.4800000004},{"$f":"'AUTOS NUEVOS'!P58","v":0},{"$f":"'AUTOS NUEVOS'!S58","v":0},{"$f":"SUM(D15:O15)","v":10124778.970000001}]
[6114,"   Utilidad Bruta COMONUEVOS",null,{"$f":"'AUTOS NUEVOS'!D27-'AUTOS NUEVOS'!E27","v":343923.16999999993},{"$f":"'AUTOS NUEVOS'!G27-'AUTOS NUEVOS'!H27","v":202256},{"$f":"'AUTOS NUEVOS'!J27-'AUTOS NUEVOS'!K27","v":353704.41999999993},{"$f":"'AUTOS NUEVOS'!M27-'AUTOS NUEVOS'!N27","v":327756.29000000004},{"$f":"'AUTOS NUEVOS'!P27-'AUTOS NUEVOS'!Q27","v":0},{"$f":"'AUTOS NUEVOS'!S27-'AUTOS NUEVOS'!T27","v":206740.95999999996},{"$f":"+'AUTOS NUEVOS'!D58-'AUTOS NUEVOS'!E58","v":0},{"$f":"+'AUTOS NUEVOS'!G58-'AUTOS NUEVOS'!H58","v":0},{"$f":"+'AUTOS NUEVOS'!J58-'AUTOS NUEVOS'!K58","v":0},{"$f":"+'AUTOS NUEVOS'!M58-'AUTOS NUEVOS'!N58","v":406448.02000000048},{"$f":"+'AUTOS NUEVOS'!P58-'AUTOS NUEVOS'!Q58","v":0},{"$f":"+'AUTOS NUEVOS'!S58-'AUTOS NUEVOS'!T58","v":0},{"$f":"SUM(D16:O16)","v":1840828.8600000003}]
[6115,"Ventas de Vehículos Usados",null,{"$f":"'AUTOS NUEVOS'!D28+'AUTOS NUEVOS'!D29","v":1467206.9},{"$f":"'AUTOS NUEVOS'!G28+'AUTOS NUEVOS'!G29","v":1100103.44},{"$f":"'AUTOS NUEVOS'!J28+'AUTOS NUEVOS'!J29","v":1437622.4},{"$f":"'AUTOS NUEVOS'!M28+'AUTOS NUEVOS'!M29","v":1138107.76},{"$f":"'AUTOS NUEVOS'!P28+'AUTOS NUEVOS'!P29","v":2699713.4},{"$f":"'AUTOS NUEVOS'!S28+'AUTOS NUEVOS'!S29","v":1931758.62},{"$f":"'AUTOS NUEVOS'!D59+'AUTOS NUEVOS'!D60","v":3425885},{"$f":"'AUTOS NUEVOS'!G59+'AUTOS NUEVOS'!G60","v":3951862},{"$f":"'AUTOS NUEVOS'!J59+'AUTOS NUEVOS'!J60","v":3479029},{"$f":"'AUTOS NUEVOS'!M59+'AUTOS NUEVOS'!M60","v":2518965.5},{"$f":"'AUTOS NUEVOS'!P59+'AUTOS NUEVOS'!P60","v":0},{"$f":"'AUTOS NUEVOS'!S59+'AUTOS NUEVOS'!S60","v":0},23150254.02]
[6116,"   Utilidad Bruta Autos Usados",null,{"$f":"(('AUTOS NUEVOS'!D28-'AUTOS NUEVOS'!E28)+('AUTOS NUEVOS'!D29-'AUTOS NUEVOS'!E29))","v":196613.89999999991},{"$f":"(('AUTOS NUEVOS'!G28-'AUTOS NUEVOS'!H28)+('AUTOS NUEVOS'!G29-'AUTOS NUEVOS'!H29))","v":135943.84999999998},{"$f":"(('AUTOS NUEVOS'!J28-'AUTOS NUEVOS'!K28)+('AUTOS NUEVOS'!J29-'AUTOS NUEVOS'!K29))","v":220036.18999999994},{"$f":"(('AUTOS NUEVOS'!M28-'AUTOS NUEVOS'!N28)+('AUTOS NUEVOS'!M29-'AUTOS NUEVOS'!N29))","v":10010.380000000121},{"$f":"('AUTOS NUEVOS'!P28-'AUTOS NUEVOS'!Q28)+('AUTOS NUEVOS'!P29-'AUTOS NUEVOS'!Q29)","v":297213.69000000006},{"$f":"('AUTOS NUEVOS'!S28-'AUTOS NUEVOS'!T28)+('AUTOS NUEVOS'!S29-'AUTOS NUEVOS'!T29)","v":251755.9700000002},{"$f":"('AUTOS NUEVOS'!D59-'AUTOS NUEVOS'!E59)+('AUTOS NUEVOS'!D60-'AUTOS NUEVOS'!E60)","v":579644},{"$f":"('AUTOS NUEVOS'!G59-'AUTOS NUEVOS'!H59)+('AUTOS NUEVOS'!G60-'AUTOS NUEVOS'!H60)","v":501094},{"$f":"('AUTOS NUEVOS'!J59-'AUTOS NUEVOS'!K59)+('AUTOS NUEVOS'!J60-'AUTOS NUEVOS'!K60)","v":480489},{"$f":"('AUTOS NUEVOS'!M59-'AUTOS NUEVOS'!N59)+('AUTOS NUEVOS'!M60-'AUTOS NUEVOS'!N60)","v":368278.89999999991},{"$f":"('AUTOS NUEVOS'!P59-'AUTOS NUEVOS'!Q59)+('AUTOS NUEVOS'!P60-'AUTOS NUEVOS'!Q60)","v":0},{"$f":"('AUTOS NUEVOS'!S59-'AUTOS NUEVOS'!T59)+('AUTOS NUEVOS'!S60-'AUTOS NUEVOS'!T60)","v":0},3041079.8800000004]
[6117,"Ventas de Servicio",null,{"$f":"SERVICIO!D19","v":593448.31000000006},{"$f":"SERVICIO!F19","v":539247.59000000008},{"$f":"SERVICIO!H19","v":561953.96},{"$f":"SERVICIO!J19","v":597463.71},{"$f":"SERVICIO!L19","v":631011.69999999995},{"$f":"SERVICIO!N19","v":668866.81999999995},{"$f":"SERVICIO!P19","v":746900.96},{"$f":"SERVICIO!R19","v":663129.73},{"$f":"SERVICIO!T19","v":675762.52},{"$f":"SERVICIO!V19","v":742747.59},{"$f":"SERVICIO!X19","v":0},{"$f":"SERVICIO!Z19","v":0},6420532.8900000006]
[6118,"   Utilidad Bruta Servicio",null,174186.96,90708.17,93943.82,482412.73,529938.4,553839.35999999999,574926.11,563438.96,587423.41,615998.17000000004,0,0,4266816.09]
[6119,"Ventas de Hojalatería y Pintura",null,{"$f":"SERVICIO!D22","v":61269.88},{"$f":"SERVICIO!F22","v":94314.84},{"$f":"SERVICIO!H22","v":113758.86},{"$f":"SERVICIO!J22","v":102567.28},{"$f":"SERVICIO!L22","v":100571.44},{"$f":"SERVICIO!N22","v":128442.90000000001},{"$f":"SERVICIO!P22","v":118568.43},{"$f":"SERVICIO!R22","v":140971.82999999999},{"$f":"SERVICIO!T22","v":128897.73},{"$f":"SERVICIO!V22","v":155484.70000000001},{"$f":"SERVICIO!X22","v":0},{"$f":"SERVICIO!Z22","v":0},1144847.8899999999]
[6120,"   Utilidad Bruta Hojalatería",null,14131.86,25909.25,43292.23,41397.94,34675.86,46213.85,42066.87,73426.42,66015.58,102167.9,0,0,489297.76]
[6121,"Ventas de Refacciones",null,{"$f":"SERVICIO!D29","v":1277154.6199999999},{"$f":"SERVICIO!F29","v":1460167.3599999999},{"$f":"SERVICIO!H29","v":1432364.01},{"$f":"SERVICIO!J29","v":1462637.23},{"$f":"SERVICIO!L29","v":1760797.65},{"$f":"SERVICIO!N29","v":1926148.9500000002},{"$f":"SERVICIO!P29","v":1615059.13},{"$f":"SERVICIO!R29","v":1703613.2799999998},{"$f":"SERVICIO!T29","v":1490356.1199999999},{"$f":"SERVICIO!V29","v":1451460.43},{"$f":"SERVICIO!X29","v":0},{"$f":"SERVICIO!Z29","v":0},15579758.779999997]
[6122,"   Utilidad Bruta Refacciones",null,438815.89,448751.02,515041.99,489480.08,610100.81000000006,645908.29,540839.61,592914.85,523326.21,331677.07,0,0,5136855.82]
[6123,"Venta Total de  Post-Venta",null,{"$f":"D23+D21+D19","v":1931872.8099999998},{"$f":"E23+E21+E19","v":2093729.79},2108076.83,2162668.2199999997,2492380.79,2723458.67,{"$f":"J23+J21+J19","v":2480528.5199999996},{"$f":"K23+K21+K19","v":2507714.84},{"$f":"L23+L21+L19","v":2295016.37},{"$f":"M23+M21+M19","v":2349692.7199999997},0,0,23145139.559999999]
[null,"VENTAS TOTALES ",null,{"$f":"+D13+D17+D15+D19+D21+D23+'AUTOS NUEVOS'!D30","v":31594277.240000002},{"$f":"+E13+E17+E15+E19+E21+E23+'AUTOS NUEVOS'!G30","v":30106554.140000001},{"$f":"+F13+F17+F15+F19+F21+F23+'AUTOS NUEVOS'!J30","v":37079618.219999999},{"$f":"+G13+G17+G15+G19+G21+G23+'AUTOS NUEVOS'!M30","v":30352140.090000007},{"$f":"+H13+H17+H15+H19+H21+H23+'AUTOS NUEVOS'!P30","v":32492069.299999997},{"$f":"+I13+I17+I15+I19+I21+I23+'AUTOS NUEVOS'!S30","v":33065395.209999993},{"$f":"+J13+J17+J15+J19+J21+J23+'AUTOS NUEVOS'!D61","v":32161596.52},{"$f":"+K13+K17+K15+K19+K21+K23+'AUTOS NUEVOS'!G61","v":38305981.840000004},{"$f":"+L13+L17+L15+L19+L21+L23+'AUTOS NUEVOS'!J61","v":38930830.370000005},{"$f":"+M13+M17+M15+M19+M21+M23+'AUTOS NUEVOS'!M61","v":41820053.209999993},{"$f":"+N13+N17+N15+N19+N21+N23+'AUTOS NUEVOS'!P61","v":0},{"$f":"+O13+O17+O15+O19+O21+O23+'AUTOS NUEVOS'!S61","v":0},345908516.13999999]
[null," - COSTO DE VENTAS",null,{"$f":"(D13-D14)+(D15-D16)+(D17-D18)+(D19-D20)+(D21-D22)+(D23-D24)+'AUTOS NUEVOS'!E30","v":28523737.800000001},{"$f":"(E13-E14)+(E15-E16)+(E17-E18)+(E19-E20)+(E21-E22)+(E23-E24)+'AUTOS NUEVOS'!H30","v":27670728.359999999},{"$f":"(F13-F14)+(F15-F16)+(F17-F18)+(F19-F20)+(F21-F22)+(F23-F24)+'AUTOS NUEVOS'!K30","v":33674335.739999995},{"$f":"(G13-G14)+(G15-G16)+(G17-G18)+(G19-G20)+(G21-G22)+(G23-G24)+'AUTOS NUEVOS'!N30","v":27157695.019999996},{"$f":"(H13-H14)+(H15-H16)+(H17-H18)+(H19-H20)+(H21-H22)+(H23-H24)+'AUTOS NUEVOS'!Q30","v":28992692.549999997},{"$f":"(I13-I14)+(I15-I16)+(I17-I18)+(I19-I20)+(I21-I22)+(I23-I24)+'AUTOS NUEVOS'!T30","v":29451492.990000002},{"$f":"(J13-J14)+(J15-J16)+(J17-J18)+(J19-J20)+(J21-J22)+(J23-J24)+'AUTOS NUEVOS'!E61","v":28619071.93},{"$f":"(K13-K14)+(K15-K16)+(K17-K18)+(K19-K20)+(K21-K22)+(K23-K24)+'AUTOS NUEVOS'!H61","v":34300141.609999999},{"$f":"(L13-L14)+(L15-L16)+(L17-L18)+(L19-L20)+(L21-L22)+(L23-L24)+'AUTOS NUEVOS'!K61","v":34821178.170000002},{"$f":"(M13-M14)+(M15-M16)+(M17-M18)+(M19-M20)+(M21-M22)+(M23-M24)+'AUTOS NUEVOS'!N61","v":37218116.280000001},{"$f":"(N13-N14)+(N15-N16)+(N17-N18)+(N19-N20)+(N21-N22)+(N23-N24)+'AUTOS NUEVOS'!Q61","v":0},{"$f":"(O13-O14)+(O15-O16)+(O17-O18)+(O19-O20)+(O21-O22)+(O23-O24)+'AUTOS NUEVOS'!T61","v":0},310429190.45000005]
[null,"UTILIDAD O PERDIDA BRUTA",null,{"$f":"+D26-D27","v":3070539.4400000013},{"$f":"+E26-E27","v":2435825.7800000012},3405282.4800000042,3194445.0700000115,3499376.75,3613902.2199999914,3542524.59,4005840.2300000042,4109652.200000003,4601936.9299999923,0,0,35479325.690000013]
[null,"GASTOS  DE VENTAS"]
[null,"     NUEVOS"]
[7111,"Comisiones a Vendedores - Nuevos",null,{"$f":"1324567.12-225606-427796+47462","v":718627.12000000011},598421.32999999996,789999,{"$f":"1078275.05-437853.51","v":640421.54},{"$f":"1501438.46-436886.23-200500","v":864052.23},944801,766950.76,797535.67,884668,889090.35,0,0,{"$f":"SUM(D31:O31)","v":7894567}]
[7112,"Compensaciones a Distribución - Nuevos",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7113,"Gastos de Entrega - Nuevos",null,148871.01,72408.86,75339.19,75620.75,113713.35,122103.39,60704.57,41611,48666.31,44493.59,0,0,803532.0199999999]
[7114,"Comisiones Fin.,Seguro, y Contratos",null,13098.7,32099.58,30736.74,23795.56,24795.8,33087.01,40566.69,39386.04,30067.59,63037.51,0,0,330671.22000000003]
[7115,"Publicidad - Nuevos",null,{"$f":"221325.62-16588.01","v":204737.61},87238.04,84785.49,61971.61,138378.17000000001,197596.96,45231.99,69693,61230.47,71123.55,0,0,1021986.8899999999]
[7116,"Intereses - Plan Piso - Nuevos",null,62631.07,62223.98,76949.48,77229.17,{"$f":"80557.1","v":80557.100000000006},84113.88,80629.77,{"$f":"133403-7234","v":126169},116112.87,197223.89,0,0,963840.21000000008]
[7117,"Gastos por intercambios",null,16588.009999999998,18960,60237.16,47840.97,3834.9,0,23509,31907,29807,21601,0,0,254285.04]
[null,"     USADOS"]
[7121,"Comisiones a Vendedores - Usados",null,0,0,0,0,0,0,0,56975,83737.399999999994,88190,0,0,{"$f":"SUM(D39:O39)","v":228902.39999999999}]
[7122,"Publicidad - Usados",null,0,0,0,0,0,0,4528.58,0,522,0,0,0,{"$f":"SUM(D40:O40)","v":5050.58}]
[7123,"Gastos de Entrega - Usados",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D41:O41)","v":0}]
[7124,"Intereses - Plan Piso - Usados",null,0,0,0,0,0,4062.74,5225.8599999999997,7234,15705.33,18882.53,0,0,{"$f":"SUM(D42:O42)","v":51110.46}]
[null,"     SERVICIO"]
[7131,"Gastos de Entrega - Servicio",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D44:O44)","v":0}]
[7132,"Comisiones - Servicio",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D45:O45)","v":0}]
[7133,"Publicidad - Servicio",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D46:O46)","v":0}]
[null,"     HOJALATERIA Y PINTURA"]
[7141,"Publicidad - Hojalateria",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D48:O48)","v":0}]
[7142,"Comisiones - Hojalatería y Pintura",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D49:O49)","v":0}]
[null,"     COMONUEVOS"]
[7151,"Comisiones vendedores",null,45753.05,40926.559999999998,46455.7,53822.25,40936.870000000003,39880,33106,31569,33109,45050,0,0,{"$f":"SUM(D51:O51)","v":410608.43}]
[7152,"Plan Piso",null,1523,863,1998.68,629.07000000000005,0,0,0,0,0,0,0,0,{"$f":"SUM(D52:O52)","v":5013.75}]
[7153,"Gastos  de Entrega",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D53:O53)","v":0}]
[null,"TOTAL DE GASTOS DEP. DE VENTAS",null,{"$f":"SUM(D31:D53)","v":1211829.57},{"$f":"SUM(E31:E53)","v":913141.34999999986},1166501.4399999997,981330.92,1266268.4200000002,1425644.9799999997,{"$f":"SUM(J31:J53)","v":1060453.22},1202079.71,1303625.97,1438692.4200000002,{"$f":"SUM(N31:N53)","v":0},0,11969568.000000002]
[null,"GASTOS DE OPERACIÓN"]
[null,"     NUEVOS"]
[7211,"Ajustes a Pólizas",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D57:O57)","v":0}]
[7212,"Ajustes a Reclamos",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D58:O58)","v":0}]
[7213,"Vehículos de Demostración  - Nuevos",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7214,"Mantenimiento de Inventario -  Autos Nuevos",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7215,"Capacitación al Personal - Nuevos",null,6198.94,2869.76,24881.97,20000,4627.84,2476.8200000000002,55646.95,12290,15582.36,{"$f":"58811.36-25000","v":33811.360000000001},0,0,178386]
[7216,"Suministros y Herramientas Pequeñas",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7217,"Lavandería y Uniformes - Nuevos",null,{"$f":"6479.2+2591.68","v":9070.8799999999992},6354.6,9067.7999999999993,94028.55,35857.08,9071,6594.18,0,6200,{"$f":"-769.08-307.63","v":-1076.71},0,0,175167.38]
[7218,"Equipo - Mant., Reparación y Renta - Nuevos",null,0,0,3627.12,0,0,0,0,0,0,0,0,0,3627.12]
[7219,"Sueldos y Salarios - Nuevos",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7220,"Pago de Vacaciones - Nuevos",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"     USADOS"]
[7221,"Equipo - Mant., Reparación y Renta - Usados",null,17147.080000000002,8061.83,28086.36,11664.43,12421.29,15943.22,12527.4,53047,21897.05,0,0,0,180795.65999999997]
[7222,"Sueldos y Salarios - Usados",null,0,0,14860.15,24208.98,337.07,3013.66,0,0,0,0,0,0,42419.86]
[7223,"Vehículos de Demostración y  - Servicio",null,3887.52,{"$f":"2541.84+3812.76","v":6354.6},5440.68,{"$f":"12537.14+18805.71","v":31342.85},{"$f":"14342.83+21514.25","v":35857.08},0,0,0,6200,0,0,0,{"$f":"SUM(D70:O70)","v":89082.73000000001}]
[7224,"Suministros y Herramientas Pequeñas",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D71:O71)","v":0}]
[7225,"Pago de Vacaciones - Usados",null,125539.02,183924.99,144285.54,107110.33,115552.31,15000,116799.76,112979.36,153649.88,0,0,0,{"$f":"SUM(D72:O72)","v":1074841.19}]
[null,"     SERVICIO"]
[7231,"Vehículo de Servicio",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7232,"Capacitación al Personal - Servicio",null,0,0,0,0,0,0,0,0,0,25000,0,0,25000]
[7233,"Suministros y Herramientas Pequeñas ",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7234,"Lavandería y Uniformes - Servicio",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7235,"Equipo - Mant., Reparación y Renta - Servicio",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7236,"Sueldos y Salarios - Servicio",null,0,0,0,0,0,0,0,0,0,183362.87,0,0,183362.87]
[7237,"Pago de Vacaciones - Servicio   ",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"     HOJALATERIA Y PINTURA"]
[7241,"Capacitación al Personal - H&P",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7242,"Suministros y Herramientas Pequeñas ",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7243,"Sueldos y Salarios - H&P",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7244,"Pago de Vacaciones - H&P  ",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"     REFACCIONES"]
[7251,"Capacitación al Personal - Refacciones",null,0,0,0,0,2859.37,0,0,0,2145.66,0,0,0,5005.03]
[7252,"Servicios Externos - Departamental",null,3887.52,0,0,0,0,0,0,0,0,0,0,0,3887.52]
[7253,"Fletes - Refacciones",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7254,"Suministros y Herramientas  - Refacciones",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7255,"Sueldos y Salarios - Refacciones",null,32343.98,35462.89,36930.99,41212.04,44548.800000000003,0,46847.09,41737.71,50228.07,53121.47,0,0,382433.04000000004]
[7256,"Pago de Vacaciones - Refacciones",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"     COMONUEVOS"]
[7261,"Sueldos ",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7262,"Capacitación",null,0,0,0,0,0,0,0,0,0,6000,0,0,6000]
[null,"TOTAL GASTOS  DE OPERACIÓN",null,{"$f":"SUM(D57:D95)","v":198074.94},{"$f":"SUM(E57:E95)","v":243028.66999999998},267180.61,329567.18,252060.83999999997,45504.7,{"$f":"SUM(J57:J95)","v":238415.37999999998},220054.06999999998,{"$f":"SUM(L57:L95)","v":255903.02000000002},{"$f":"SUM(M57:M95)","v":300218.99},{"$f":"SUM(N57:N95)","v":0},0,2350008.4000000004]
[null,"TOTAL GTOS. VENTAS Y OPERACIÓN",null,{"$f":"+D96+D54","v":1409904.51},{"$f":"+E96+E54","v":1156170.0199999998},{"$f":"+F96+F54","v":1433682.0499999998},{"$f":"+G96+G54","v":1310898.1000000001},1518329.2600000002,1471149.6799999997,{"$f":"+J96+J54","v":1298868.5999999999},1422133.78,{"$f":"+L96+L54","v":1559528.99},{"$f":"+M96+M54","v":1738911.4100000001},{"$f":"+N96+N54","v":0},0,14319576.400000002]
[null,"GASTOS INDIRECTOS"]
[null,"     NUEVOS"]
[7311,"Renta - Nuevos",null,224390.46,228708.5,224390.46,224390.46,187500,234991.17,274568.53999999998,274568.53999999998,274569,253327.91,0,0,{"$f":"SUM(D100:O100)","v":2401405.04}]
[7312,"Teléfono - Nuevos",null,32697.63,33737.07,31126.93,38330.1,32477.62,36955.15,30340.560000000001,34341,39667.54,36163.08,0,0,345836.68]
[7313,"Prestaciones a Empleados",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7314,"Fondo de Jubilación / Reparto de Utilidades",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7315,"Impuestos Sobre Nominas - Nuevos",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7316,"AC, Energía Eléctrica y Agua - Nuevos",null,54273.07,22235.86,19460.169999999998,20450.71,20318,18968.07,18808.41,20061,20424.14,21123.16,0,0,236122.59]
[null,"     USADOS"]
[7321,"Renta - Usados",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D107:O107)","v":0}]
[7322,"Teléfono - Usados",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D108:O108)","v":0}]
[7323,"Impuestos Sobre Nominas - Usados",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D109:O109)","v":0}]
[7324,"AC, Energía Eléctrica y Agua - Usados",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D110:O110)","v":0}]
[null,"     SERVICIO"]
[7331,"Renta - Servicio",null,80357.14,80357.14,80357.14,80357.14,80357.14,80357.14,80357.14,80357,80357.14,80357.14,0,0,{"$f":"SUM(D112:O112)","v":803571.26}]
[7332,"Teléfono - Servicio",null,2940.03,4187.43,3752.41,3878.78,3239.58,5018.68,2547.1799999999998,3158.27,1401.68,3324.07,0,0,33448.110000000008]
[7333,"Prestaciones a Empleados",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7334,"Impuestos Sobre Nominas - Servicio",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7335,"Fondo de Jubilación / Reparto de Utilidades",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7336,"AC, Energía Eléctrica y Agua - Servicio",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"     HOJALATERIA Y PINTURA"]
[7341,"Renta - H&P",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D119:O119)","v":0}]
[7342,"Teléfono - H&P",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D120:O120)","v":0}]
[7343,"Impuestos Sobre Nominas - H&P",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D121:O121)","v":0}]
[null,"     REFACCIONES"]
[7351,"Renta - Refacciones",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D123:O123)","v":0}]
[7352,"Teléfono - Refacciones",null,8820.09,12562.28,11257.21,11636,9718.7199999999993,4342.6899999999996,7641.54,9474,12305.02,9972.2199999999993,0,0,{"$f":"SUM(D124:O124)","v":97729.77}]
[7353,"Impuestos Sobre Nominas - Refacciones",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D125:O125)","v":0}]
[7354,"AC, Energía Eléctrica y Agua - Refacciones",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D126:O126)","v":0}]
[null,"     COMONUEVOS"]
[7361,"Renta",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D128:O128)","v":0}]
[7362,"Telefono",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D129:O129)","v":0}]
[null,"TOTAL GASTOS INDIRECTOS",null,{"$f":"SUM(D100:D129)","v":403478.42000000004},{"$f":"SUM(E100:E129)","v":381788.28},370344.32,379043.19000000006,333611.06,380632.9,{"$f":"SUM(J100:J129)","v":414263.36999999994},421959.81,{"$f":"SUM(L100:L129)","v":428724.52},{"$f":"SUM(M100:M129)","v":404267.57999999996},{"$f":"SUM(N100:N129)","v":0},0,3918113.45]
[null,"TOTAL IND. OPERACIÓN. Y VENTAS",null,{"$f":"+D130+D97","v":1813382.9300000002},{"$f":"+E130+E97","v":1537958.2999999998},{"$f":"+F130+F97","v":1804026.3699999999},{"$f":"+G130+G97","v":1689941.29},1851940.3200000003,1851782.5799999996,{"$f":"+J130+J97","v":1713131.9699999997},1844093.59,{"$f":"+L130+L97","v":1988253.51},{"$f":"+M130+M97","v":2143178.9900000002},{"$f":"+N130+N97","v":0},0,18237689.850000001]
[null,"GASTOS ADMINISTRATIVOS GENERALES"]
[7410,"Sueldos y Salarios Administrativos y General",null,{"$f":"307506.9+50000","v":357506.9},190178.08,193833.67,296680.71999999997,339675.68,337127.66,315214,374141,319322.26,240840,0,0,{"$f":"SUM(D133:O133)","v":2964519.9699999997}]
[7411,"Salarios a Propietarios",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D134:O134)","v":0}]
[7412,"Prestaciones Empleados - Administración",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7413,"Impuestos Sobre Nominas - Administración",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7414,"Gastos Coorporativos",null,225606,398678.4,441969.94,437853.51,436886.23,436886,{"$f":"648445.29-188513.58","v":459931.71000000008},458766,490484.62,494267.03,0,0,4281329.4400000004]
[7415,"Publicidad - General e Institucional",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7416,"Papelería y Artículos de Oficina",null,13216.78,9463.52,9782.77,28658.58,20348.330000000002,36794.9,13738.67,23989.279999999999,22266.67,{"$f":"3023.83+22156.73","v":25180.559999999998},0,0,203440.06]
[7417,"Servicios de Computo",null,2016.83,0,0,0,0,0,0,0,0,5835.8,0,0,7852.63]
[7418,"Teléfono - Administración",null,4200.8999999999996,1587.62,6508.66,1824.02,6508.66,2078.04,2964.89,6834.25,6582.89,1587.62,0,0,40677.550000000003]
[7419,"Servicios Externos - (Limpieza, Seguridad)",null,0,5229.8500000000004,27820.86,5504.64,6045.35,4596.88,2065.8200000000002,5341,5358.37,6126.55,0,0,68089.319999999992]
[7420,"Cuotas y Subscripciones",null,19280.150000000001,500,500,500,500,500,4169.1000000000004,500,1669.1,500,0,0,28618.35]
[7421,"Servicios Legales y de Auditoria",null,59143.86,54106,103325.23,38431.040000000001,36951.39,72514.64,37674.61,67945.240000000005,100927.09,38313.050000000003,0,0,609332.15]
[7422,"Vehículos de la Compañía - Administración",null,6720.03,0,6093.52,39577.370000000003,6506.16,9215.93,5134.32,6243,9924.7099999999991,6034.48,0,0,95449.52]
[7423,"Mobiliario y Equipo - Reparación y Mto.",null,0,4913.04,0,11334.48,0,0,0,0,0,0,0,0,16247.52]
[7424,"Depreciación del Periodo",null,85041.44,85446.14,85446.14,76573.509999999995,73763.839999999997,74805.429999999993,70238.36,73829.399999999994,75004.87,81590.649999999994,0,0,781739.78000000014]
[7425,"Viajes y Representación",null,4387.66,7095.45,14362.03,13023.51,13409.84,10334.84,6817.32,18273,5850.07,7610.83,0,0,101164.55]
[7426,"Seguros - Distintos a Edificios y Ampliaciones",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7427,"Gastos y/o Productos Financieros",null,{"$f":"52592.35+21354.65","v":73947},{"$f":"47811.78+28691.09+23840.38","v":100343.25},60547.77,{"$f":"76988.34+22622.17","v":99610.51},{"$f":"29986+29046.04","v":59032.04},101609.86,{"$f":"86456.56+46.13+19392.23+30732.95","v":136627.87},{"$f":"85460+818+15905+42525","v":144708},{"$f":"109580.68+1031.75+950.69+397.2","v":111960.31999999999},{"$f":"167834.1+104.98+13143.32+35746.18-2068.97","v":214759.61000000002},0,0,1103146.23]
[7428,"Impuestos ",null,{"$f":"52976.46+50513","v":103489.45999999999},{"$f":"47732.11+47121","v":94853.11},{"$f":"578.41+57912","v":58490.41},1295.27,129555,{"$f":"132708+107.39","v":132815.39000000001},126664,167900,{"$f":"893.36+184350","v":185243.36},135746,0,0,1136052]
[7429,"Intereses - Otro plan piso y/o Hipotéca",null,{"$f":"1767.3+10717.24+5064.4+71157.17-4.31","v":88701.8},{"$f":"34233+8858.37+28933.51","v":72024.88},{"$f":"14103.69+8715.59+32640.67+62549.46+33.19+23907.5","v":141950.1},{"$f":"7159.19+842+63717.74+64486.19-60.78","v":136144.34},{"$f":"13066.25+5873.27+60469.25-128.74","v":79280.03},{"$f":"3472.02+4189.24+75620.09+60182.33-70.61+32488.15-3232.76","v":172648.46},{"$f":"3906.51+3054.26+55950.19","v":62910.960000000006},55591,53583.06,{"$f":"525.46+319.76+49494.4","v":50339.62},0,0,913174.24999999988]
[7430,"Bonos para Empleados",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7431,"Bonos Para Dueños",null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TOTAL DE GASTOS ADM. GENERALES",null,{"$f":"SUM(D133:D154)","v":1043258.8100000002},1024419.34,1150631.1000000001,1187011.5,1208462.55,{"$f":"SUM(I133:I154)","v":1391928.0299999998},{"$f":"SUM(J133:J154)","v":1244151.6299999999},1404061.17,1388177.3900000001,{"$f":"SUM(M133:M154)","v":1308731.8000000003},0,0,12350833.32]
[null,"TOTAL DE GASTOS",null,{"$f":"+D155+D131","v":2856641.74},2562377.6399999997,2954657.4699999997,2876952.79,3060402.87,{"$f":"+I155+I131","v":3243710.6099999994},{"$f":"+J155+J131","v":2957283.5999999996},3248154.76,3376430.9000000004,{"$f":"+M155+M131","v":3451910.7900000005},0,0,30588523.170000002]
[null,"UTILIDAD O PERDIDA DE OPERACIÓN",null,{"$f":"+D28-D156","v":213897.70000000112},-126551.85999999847,{"$f":"+F28-F156","v":450625.01000000443},317492.28000001144,438973.87999999989,{"$f":"+I28-I156","v":370191.60999999195},{"$f":"+J28-J156","v":585240.99000000022},757685.4700000044,733221.30000000261,{"$f":"+M28-M156","v":1150026.1399999917},0,0,4890802.5200000107]
[null,"OTROS INGRESOS"]
[8010,"Ingresos por UIP",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D159:O159)","v":0}]
[8011,"Ingresos por UDI",null,560961.56000000006,638054.93000000005,{"$f":"53613.65-15856.49+522750.79-36586.62","v":523921.32999999996},64525.11,{"$f":"461557.17-150095.61","v":311461.56},590956,142150,531280,{"$f":"558960.58-32287.13","v":526673.44999999995},{"$f":"559705.4-290305.1","v":269400.30000000005},0,0,{"$f":"SUM(D160:O160)","v":4159384.24}]
[8012,"Otros Ingresos TFS",null,249950,26579.5,0,157409.48000000001,176225,111550,{"$f":"427408.26-5996.65","v":421411.61},0,186200,{"$f":"192850-4310.35","v":188539.65},0,0,{"$f":"SUM(D161:O161)","v":1517865.2399999998}]
[8013,"Incentivos TOYOTA",null,455300,{"$f":"119350+124250","v":243600},163475,{"$f":"210300+591134.88-163175.49","v":638259.39},165350,169200.86,178200,0,134441.67000000001,177020.83,0,0,{"$f":"SUM(D162:O162)","v":2324847.75}]
[8014,"Otros Ingresos  ",null,{"$f":"71157.17+66948.63+12931.04+45.9","v":151082.74},{"$f":"68997.61+61111.97+7672.42+68963.25","v":206745.25},{"$f":"62405.99+948.28+67233.05-23753.19+37.2","v":106871.33},{"$f":"88339.4+31.83","v":88371.23},{"$f":"88842.57-18549+62397.93+2198","v":134889.5},{"$f":"60040.77+23275.86+301.72+68","v":83686.350000000006},{"$f":"56188.35+1206.88+8620.68+29.42","v":66045.33},{"$f":"55591.54+24461+19353","v":99405.540000000008},{"$f":"56376.75+47870.3-2634.87","v":101612.18000000001},{"$f":"66.03+37498.69-6034.48+49872.65","v":81402.89},0,0,{"$f":"SUM(D163:O163)","v":1120112.3400000001}]
[null,"TOTAL OTROS INGRESOS",null,{"$f":"SUM(D159:D163)","v":1417294.3},1114979.6800000002,794267.65999999992,948565.21,787926.06,955393.21,807806.94,630685.54,{"$f":"SUM(L159:L163)","v":948927.3},{"$f":"SUM(M159:M163)","v":716363.67},{"$f":"SUM(N159:N163)","v":0},0,{"$f":"SUM(P159:P163)","v":9122209.5700000003}]
[null,"UTILIDAD O PERDIDA NETA",null,{"$f":"+D157+D164","v":1631192.0000000012},988427.8200000017,1244892.6700000043,1266057.4900000114,1226899.94,{"$f":"+I157+I164","v":1325584.8199999919},1393047.9300000002,1388371.0100000044,{"$f":"+L157+L164","v":1682148.6000000027},{"$f":"+M157+M164","v":1866389.8099999917},0,0,14013012.090000011]

{"sheet":"BALANCE","index":15,"n_rows":158,"n_cols":21,"rows_kept":158,"cut":false,"hidden":false,"merged":[[20,1,20,3],[1,1,1,2],[2,1,2,2],[15,0,16,0],[15,1,16,1],[19,1,19,3],[34,1,34,3],[21,1,21,3],[24,1,24,3],[25,1,25,3],[26,1,26,3],[27,1,27,3],[28,1,28,3],[29,1,29,3],[30,1,30,3],[31,1,31,3],[32,1,32,3],[33,1,33,3],[49,1,49,3],[35,1,35,3],[36,1,36,3],[37,1,37,3],[40,1,40,3],[41,1,41,3],[42,1,42,3],[43,1,43,3],[44,1,44,3],[45,1,45,3],[46,1,46,3],[47,1,47,3],[72,1,72,3],[50,1,50,3],[53,1,53,3],[54,1,54,3],[56,1,56,3],[58,1,58,3],[60,1,60,3],[61,1,61,3],[65,1,65,3],[66,1,66,3],[68,1,68,3],[70,1,70,3],[97,1,97,3],[74,1,74,3],[76,1,76,3],[80,1,80,3],[81,1,81,3],[82,1,82,3],[88,1,88,3],[90,1,90,3],[91,1,91,3],[92,1,92,3],[93,1,93,3],[96,1,96,3],[112,1,112,3],[98,1,98,3],[99,1,99,3],[100,1,100,3],[101,1,101,3],[102,1,102,3],[103,1,103,3],[104,1,104,3],[105,1,105,3],[106,1,106,3],[110,1,110,3],[111,1,111,3],[132,1,132,3],[113,1,113,3],[114,1,114,3],[117,1,117,3],[118,1,118,3],[119,1,119,3],[123,1,123,3],[124,1,124,3],[125,1,125,3],[126,1,126,3],[127,1,127,3],[128,1,128,3],[143,1,143,3],[133,1,133,3],[134,1,134,3],[135,1,135,3],[136,1,136,3],[138,1,138,3],[142,1,142,3]]}
[]
[null,"ESTADO DE SITUACION",null,null,"# De Dealer",null,{"$f":"DATOS!C9","v":57040}]
[null,"FINANCIERA"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"        "]
[]
[null,null,null,null,"ELABORO","ELABORO","ELABORO","ELABORO","ELABORO","ELABORO","ELABORO","ELABORO","ELABORO","ELABORO","ELABORO","ELABORO"]
[null,null,null,null,"LJIMENEZ","LJIMENEZ","LJIMENEZ","LJIMENEZ","LJIMENEZ","LJIMENEZ","LJIMENEZ","LJIMENEZ","LJIMENEZ","LJIMENEZ"]
[null,null,null,null,"MES","MES","MES","MES","MES","MES","MES","MES","MES","MES","MES","MES"]
[null,null,null,null,"Ene","Feb","Mar","Abr","May","Jun","Jul","Ago","Sep","Oct","Nov","Dic"]
[null,null,null,null,{"$f":"DATOS!$Q$10","v":2016},{"$f":"DATOS!$Q$10","v":2016},{"$f":"DATOS!$Q$10","v":2016},{"$f":"DATOS!$Q$10","v":2016},{"$f":"DATOS!$Q$10","v":2016},{"$f":"DATOS!$Q$10","v":2016},{"$f":"DATOS!$Q$10","v":2016},{"$f":"DATOS!$Q$10","v":2016},{"$f":"DATOS!$Q$10","v":2016},{"$f":"DATOS!$Q$10","v":2016},{"$f":"DATOS!$Q$10","v":2016},{"$f":"DATOS!$Q$10","v":2016}]
[null,"ACTIVOS"]
[]
[null,"ACTIVOS CIRCULANTES"]
[null,"   EFECTIVO Y CONTRATOS"]
[1111,"Fondo de Caja Chica",null,null,64321,68269.66,68269.66,254635.72,{"$f":"-36931.36+108206.6","v":71275.240000000005},48020.62,40000,40000,40000,40000,0,0]
[1112,"Inversion Temporal en Efectivo",null,null,{"$f":"726210.24+7101190-64321+775140.69","v":8538219.9299999997},7743072,{"$f":"7178475+393165+120000","v":7691640},{"$f":"1762181+5388190","v":7150371},{"$f":"6142845.35+5358190","v":11501035.35},11990877,{"$f":"1452974.87+8931821.5+3042","v":10387838.370000001},9815403,{"$f":"716844.21+475.39+5223719.31","v":5941038.9099999992},9793856,0,0]
[1113,"Contratos en Tránsito",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TOTAL EFECTIVO Y CONTRATOS",null,null,{"$f":"+E20+E21+E22","v":8602540.9299999997},{"$f":"+F20+F21+F22","v":7811341.6600000001},{"$f":"+G20+G21+G22","v":7759909.6600000001},7405006.7199999997,11572310.59,12038897.619999999,10427838.370000001,9855403,5981038.9099999992,9833856,{"$f":"+O20+O21+O22","v":0},0]
[null,"   CUENTAS POR COBRAR"]
[1210,"Servicio y Partes",null,null,{"$f":"1531834.97+336941.13-493368.69","v":1375407.4100000001},{"$f":"1364067.65+353127-432088.62+220126.06","v":1505232.0899999999},{"$f":"1380830.7+286924.88+219049.13-545327.46","v":1341477.25},{"$f":"1009480+286925-497205+252420","v":1051620},{"$f":"1358638.49+286924.88-423491.67-329492.83","v":892578.87000000011},{"$f":"1417794.44+279648.23+499678.99+294302.55-219101","v":2272323.21},1082004,{"$f":"1260509+300997.82","v":1561506.82},{"$f":"1292907.45+300997.82-403880.45+235152.36","v":1425177.1800000002},{"$f":"1303806.03+8624.98-391588.71+225657.78","v":1146500.08},0,0]
[1211,"Vehículos a Menudeo Y CxC Clientes",null,null,{"$f":"363937.16+11167487.85+191830.69","v":11723255.699999999},14642124,{"$f":"363937.16+13792273.8","v":14156210.960000001},{"$f":"363937+12773564+1230338","v":14367839},13573575,{"$f":"9363937.16+29185.69","v":9393122.8499999996},{"$f":"6681961.13+363937.16","v":7045898.29},{"$f":"6863937+1107857.87+3179359","v":11151153.870000001},{"$f":"11363937.16+2779641.51","v":14143578.67},{"$f":"11363937.16+3183934.09","v":14547871.25},0,0]
[1212,"Mayoreo y Transfer. a Distribuidores",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[1213,"Arrendamiento ",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[1214,"Contratos de Servicio",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[1215,"Empleados",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[1216,"Reclamos en Garantía - Toyota",null,null,0,214593.11,138669.41,156310.94,235814.57,713284,{"$f":"220200.41+391848","v":612048.41},332181.09000000003,403234.46,301185.93,0,0]
[1217,"Servicios Preentrega /  Daños de Transporte",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[1218,"Incentivos de Vehículo - Toyota",null,null,211000,{"$f":"32499.99+703110.22","v":735610.21},708463,{"$f":"528148+293500","v":821648},732569,305714.14,{"$f":"163000+301376+528148","v":992524},{"$f":"662737+244500","v":907237},208000,313000,0,0]
[1219,"Earnback - Toyota",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[1220,"Otras Cuentas por cobrar ",null,null,{"$f":"861543.27+1590493.52+301185.93","v":2753222.72},{"$f":"553424.81+301185.93","v":854610.74},{"$f":"516871.28+301185.93","v":818057.21},{"$f":"514880+301186","v":816066},{"$f":"458033.67+301185.93","v":759219.6},307774.61,{"$f":"182674.01+301185.93","v":483859.94},{"$f":"157617+301185.93","v":458802.93},{"$f":"394577.76+301185.93","v":695763.69},{"$f":"559352.65+486351.17","v":1045703.8200000001},0,0]
[1221,"Reserva para Ctas. de Cobro dudoso",null,null,22027.18,22027.18,22027.18,22027.18,22027.18,22027.18,22027.18,22027.18,22027.18,22027.18,0,0]
[1222,"Ctas. X Cobrar Financiera y Seg",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[1223,"Compañías Afiliadas",null,null,17494185.09,17130734.280000001,17075063.91,17439052,17700239.84,17841141.59,17926198.960000001,17341020.91,14703585.220000001,13981750,0,0]
[null,"TOTAL DE CUENTAS X COBRAR",null,null,{"$f":"SUM(E25:E35)-E36+E37+E38","v":33535043.740000002},{"$f":"SUM(F25:F35)-F36+F37+F38","v":35060877.25},34215914.560000002,34630508.759999998,33871969.700000003,30811333.219999999,28120506.420000002,31729875.440000001,31557312.039999999,31313983.899999999,0,{"$f":"SUM(P25:P35)-P36+P37+P38","v":0}]
[null,"   INVENTARIOS"]
[1310,"Demos - Toyota",null,null,0,0,2722890.33,2722890.33,2722890.33,2722890.33,2722890.33,2722890,0,1269911.3899999999,0,0]
[1311,"Demos - Otros",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[1312,"Vehículos Nuevos - Toyota",null,null,11182701,9204758.8200000003,{"$f":"9998369.13-G41","v":7275478.8000000007},{"$f":"13061609-H41","v":10338718.67},{"$f":"15678444.53-I41","v":12955554.199999999},{"$f":"11518247.54-J41","v":8795357.209999999},{"$f":"17915461.94-K41","v":15192571.610000001},{"$f":"12319395-L41","v":9596505},17295220.969999999,{"$f":"27798716.91-N41","v":26528805.52},0,0]
[1313,"Vehículos Nuevos - Otros",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[1314,"Usados - Toyota",null,null,2154113.94,992524.73,1897669.11,1862031,0,2786500,2649500,3990755,3917991.44,3588310.35,0,0]
[1315,"Usados - Otros",null,null,0,1148586,0,0,1504131.18,0,0,0,0,1613906.91,0,0]
[1316,"Partes: En general - Inventario Físico",null,null,{"$f":"194971.12-E48-E49-E50-E51","v":151761.12},{"$f":"247467.8-F48-F49-F50-F51","v":97143.699999999983},{"$f":"269172.89-G48-G49-G50-G51","v":121415.89000000001},{"$f":"318886-H48-H49-H50-H51","v":167935},{"$f":"322037.66-I48-I49-I50-I51","v":169773.65999999997},{"$f":"220614.3+1-J48-J49-J50-J51","v":182391.3},{"$f":"203501.4+1-K48-K49-K50-K51+1","v":196832.4},{"$f":"160098.29-L48-L49-L50-L51","v":109774.29000000001},{"$f":"169607.49+8714.26-M48-M49-M50-M51","v":143875.75},{"$f":"135178.88+46033.09-N48-N49-N50-N51","v":158369.97},0,0]
[1317,"Partes: Accesorios - Inventario Físico",null,null,26755,55201.1,42101,22601,31102,11201,3021,6781,5500,2150,0,0]
[1318,"Partes: Llantas, gasolinas, aceites y grasas - Inventario Físico",null,null,1221,22505,1210,4101,5101,2003,3650,7841,8604,5606,0,0]
[1319,"Partes: Inventario Total en Proceso",null,null,12133,56809,2223,19205,38160,5908,0,24378,11331,12506,0,0]
[1320,"Mano de Obra: Inventario Total en Proceso",null,null,3101,15809,102223,105044,77901,{"$f":"+J48+J49+J50","v":19112},0,11324,9011,2580,0,0]
[null,"TOTAL DE INVENTARIOS",null,null,{"$f":"SUM(E41:E51)","v":13531786.059999999},{"$f":"SUM(F41:F51)","v":11593337.35},12165211.130000001,15242526,17504613.370000001,14525362.84,20768465.34,16470248.289999999,21391534.16,33182146.140000001,{"$f":"SUM(O41:O51)","v":0},0]
[null,"   OTROS ACTIVOS CIRCULANTES"]
[1410,"Valores Negociables",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[1411,"Pagos Anticipados Impuestos - Seguros ",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[1412,"Pagos Anticipados Rentas - Intereses",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[1413,"Pagos Anticipados Publicidad",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[1414,"IVA por Cobrar",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[1415,"Pagos Anticipados - Otros",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"   OTROS ACTIVOS VEHICULARES"]
[1510,"Vehículos Arrendados - Dep. Acum.",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[1511,"Vehículos en Renta Toyota - Dep. Acum.",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TOTAL OTROS ACTIVOS ",null,null,{"$f":"SUM(E54:E62)","v":0},{"$f":"SUM(F54:F62)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(O54:O62)","v":0},0]
[null,"TOTAL ACTIVOS CIRCULANTES",null,null,{"$f":"E63+E52+E39+E23","v":55669370.729999997},54465556.260000005,54141035.350000009,57278041.479999997,62948893.660000011,57375593.68,59316810.13000001,58055526.730000004,58929885.109999999,74329986.039999992,{"$f":"O63+O52+O39+O23","v":0},0]
[null,"ACTIVOS FIJOS "]
[2110,"Terreno",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[2111,"Edificio y Ampliaciones ",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[2112,"     Menos Depreciación Acumulada",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[2113,"Equipo de Servicio",null,null,{"$f":"2198849.61+419374.35","v":2618223.96},{"$f":"2261538.61+574790.14","v":2836328.75},{"$f":"2278514.2+574790.14","v":2853304.3400000003},{"$f":"2278514.2+574790.14","v":2853304.3400000003},{"$f":"2309514.2+574790.14","v":2884304.3400000003},{"$f":"2309514.2+574790.14","v":2884304.3400000003},{"$f":"2309514.2+574790.14","v":2884304.3400000003},{"$f":"2309514.2+574790.14","v":2884304.3400000003},{"$f":"2309514.2+574790.14","v":2884304.3400000003},{"$f":"2454906.52+574790.14","v":3029696.66},0,0]
[2114,"      Menos Depreciación Acumulada",null,null,{"$f":"1714218.93+188371.6","v":1902590.53},{"$f":"1732542.68+191866.39","v":1924409.0699999998},{"$f":"1754066.51+197351.61","v":1951418.12},{"$f":"1750039+203196","v":1953235},{"$f":"1758624.66+207869.49","v":1966494.15},{"$f":"1766162.26+212428.75","v":1978591.01},{"$f":"1775006.3+217104.94","v":1992111.24},{"$f":"1783721.28+221781.13","v":2005502.4100000001},{"$f":"1792436.26+226457.32","v":2018893.58},{"$f":"1801410.74+231136.69","v":2032547.43},0,0]
[2115,"Equipo de P & A",null,null,729630.3,777378.3,775424.3,782311,800894.83,878114.83,878114.83,882254,902162.06,895467.23,0,0]
[2116,"      Menos Depreciación Acumulada",null,null,639732.13,644963.27,645132.56000000006,654497,660822.13,670109.12,678168.92,686229,694123.1,701477.29,0,0]
[2117,"Mobiliario, Rotulos",null,null,2039622.42,2046193.03,2046193.03,2075093,2162843.0299999998,2085623.03,1999416.13,2155593,2195592.9900000002,{"$f":"2239392.99","v":2239392.9900000002},0,0]
[2118,"      Menos Depreciación Acumulada",null,null,1356582.51,1373579.36,1408681.41,1418984,1430183.15,1443177.93,1445302.14,1454610.26,1465219.86,1471884.12,0,0]
[2119,"Vehículos de la Compañía",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[2120,"      Menos Depreciación Acumulada",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[2121,"Mejora Inmobiliaria (Solo si es arrendado)",null,null,{"$f":"9052732.76+879891.99+3035749","v":12968373.75},{"$f":"9379179.43+879891.99","v":10259071.42},{"$f":"9435429.43+879891.99","v":10315321.42},{"$f":"9435429.43+879891.99","v":10315321.42},{"$f":"9435429.43+879891.99","v":10315321.42},{"$f":"9444050.12+879891.99","v":10323942.109999999},{"$f":"9456981.15+879891.99","v":10336873.140000001},{"$f":"9466441.15+879891.99","v":10346333.140000001},{"$f":"10997149.43+879891.99","v":11877041.42},{"$f":"11093453.4+879891.99","v":11973345.390000001},0,0]
[2122,"      Menos Depreciación Acumulada",null,null,{"$f":"98275.9+1808088.46+239574.95","v":2145939.31},{"$f":"98275.9+1845821.85+243241.17","v":2187338.92},{"$f":"1948169.86+246894.11","v":2195063.9700000002},{"$f":"1988235+250560","v":2238795},{"$f":"2027549.52+254226.55","v":2281776.0699999998},{"$f":"2067758.49+257906.05","v":2325664.54},{"$f":"2107108.7+257906.05","v":2365014.75},{"$f":"2146512.79+261575.27","v":2408088.06},{"$f":"2185956.29+265238.49","v":2451194.7800000003},{"$f":"2231777.09+268904.71","v":2500681.7999999998},0,0]
[null,"TOTAL ACTIVOS FIJOS",null,null,{"$f":"+E66+E67-E68+E69-E70+E71-E72+E73-E74+E75-E76+E77-E78","v":12311005.949999999},{"$f":"+F66+F67-F68+F69-F70+F71-F72+F73-F74+F75-F76+F77-F78","v":9788680.8800000008},9789947.0299999993,9760518.7599999998,9824088.120000001,9754441.7100000009,9618111.3900000006,9714054.75,11229669.489999998,11431311.629999999,{"$f":"+O66+O67-O68+O69-O70+O71-O72+O73-O74+O75-O76+O77-O78","v":0},0]
[null,"OTROS ACTIVOS"]
[3110,"Depósitos en Garantía",null,null,3696915.87,3696945.61,3696982.81,3516836,3742426.81,3742426.81,1739546.92,1746630,1746750.52,1746888.45,0,0]
[3111,"Adeudo de Cias. Financieras - Diferido",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[3112,"Inversión en Cias. Filiales",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TOTAL DE OTROS ACTIVOS",null,null,{"$f":"SUM(E81:E83)","v":3696915.87},{"$f":"SUM(F81:F83)","v":3696945.61},{"$f":"SUM(G81:G83)","v":3696982.81},3516836,3742426.81,3742426.81,1739546.92,1746630,1746750.52,1746888.45,{"$f":"SUM(O81:O83)","v":0},0]
[null,"TOTAL DE ACTIVOS  ",null,null,{"$f":"+E84+E79+E64","v":71677292.549999997},{"$f":"+F84+F79+F64","v":67951182.75},67627965.190000013,70555396.239999995,76515408.590000018,70872462.200000003,70674468.440000013,69516211.480000004,71906305.120000005,87508186.11999999,{"$f":"+O84+O79+O64","v":0},0]
[null,"PASIVOS"]
[null,"PASIVOS CORTO PLAZO"]
[null,"   CUENTAS POR PAGAR"]
[4111,"Proveedores Comerciales",null,null,{"$f":"2979412.16+41873.61","v":3021285.77},1699669.58,1351666,1219043,1954018.11,1775898.55,2012687,{"$f":"2875977.6-689719","v":2186258.6},2147237.65,{"$f":"873075.17+175000","v":1048075.17},0,0]
[4112,"Otros Acreedores",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[4113,"Liquidación de Gravamen Sobre Vehículos",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[4114,"Pago por anticipado de Clientes y Dist.",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[4115,"Derechos de Licencias y Títulos",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[4116,"Documentos por Pagar - Varios Corto Plazo",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TOTAL DE CUENTAS POR PAGAR",null,null,{"$f":"SUM(E89:E94)","v":3021285.77},{"$f":"SUM(F89:F94)","v":1699669.58},1351666,1219043,1954018.11,1775898.55,2012687,2186258.6,2147237.65,1048075.17,{"$f":"SUM(O89:O94)","v":0},0]
[null,"   PASIVOS ACUMULADOS"]
[4210,"Interés",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[4211,"Seguros",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[4212,"Nómina",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[4213,"Impuestos Sobre Nóminas ",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[4214,"Impuesto de Venta",null,null,1248115.03,1500480,1764552.54,{"$f":"1420058+160000","v":1580058},{"$f":"2171415.63-364866-160000","v":1646549.63},{"$f":"1358379.87-498823.22+160000","v":1019556.6500000001},1404976.07,1170769.52,{"$f":"2493510.91-618279.7-175000","v":1700231.2100000002},1639777.82,0,0]
[4215,"Impuestos Acumulados Otros",null,null,{"$f":"2186352.18-302541.5+160000","v":2043810.6800000002},1082686.6000000001,1453210.28,1084074,1261186.2,1102359.26,1102570.73,1094303,1273623.74,{"$f":"2239932.48-649178.09","v":1590754.3900000001},0,0]
[4216,"I.S.R.",null,null,165468.79,212589.79,{"$f":"212589.79+57912","v":270501.79000000004},855355,1067603.72,1067603.72,1194266.99,1067600,1127496.99,943656.99,0,0]
[4217,"Bonos Acum. Empleados / Propietarios",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[4218,"Fondo de Jubilación /  P.T.U.",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[4219,"Otros Acumulados",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[4220,"Porción Circulante de Deuda a Largo Plazo",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TOTAL DE PASIVOS ACUMULADOS",null,null,{"$f":"SUM(E97:E107)","v":3457394.5},{"$f":"SUM(F97:F107)","v":2795756.39},3488264.6100000003,3519487,3975339.55,3189519.63,3701813.79,3332672.52,4101351.9400000004,4174189.2,{"$f":"SUM(O97:O107)","v":0},0]
[null,"TOTAL DE C X P Y PASIVOS ACUM.",null,null,{"$f":"+E108+E95","v":6478680.2699999996},{"$f":"+F108+F95","v":4495425.9700000007},4839930.6100000003,4738530,5929357.6600000001,4965418.18,5714500.79,5518931.1200000001,6248589.5899999999,5222264.37,{"$f":"+O108+O95","v":0},0]
[null,"   CxP INVENTARIOS FINANCIADOS"]
[4310,"Vehículos Nuevos y Demos.",null,null,{"$f":"8250661.65+9625336.83+3396214.6+1704722.65","v":22976935.73},{"$f":"20737375+875172","v":21612547},20270454,{"$f":"20196249+2906612-544046","v":22558815},{"$f":"23355989.84+3233083.87-1925685.63+1523288.16+500000","v":26686676.240000002},21653610,18802194,17172516.800000001,16413915.4,32005071,0,0]
[4311,"Vehículos Usados - Toyota",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[4312,"Vehículos Usados - Otros",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[4313,"P & A Toyota Financiados",null,null,775140.69,875172,905105,970206.75,890105,369918.88,1266049.83,1018849.6,1880796.09,1227980.55,0,0]
[4314,"Otro Inventario",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TOTAL  INVENTARIOS FINANCIADOS",null,null,{"$f":"SUM(E111:E115)","v":23752076.420000002},{"$f":"SUM(F111:F115)","v":22487719},21175559,23529021.75,27576781.240000002,22023528.879999999,20068243.829999998,18191366.400000002,18294711.490000002,33233051.550000001,{"$f":"SUM(O111:O115)","v":0},0]
[null,"   OTROS PASIVOS VEHICULARES"]
[4410,"Vehículos de Arrendamiento",null,null,499142.33,472111.26,445080.19,432016.83,404985.76,{"$f":"418639.22+68074.96","v":486714.18},318075,302104,454534,494965.36,0,0]
[4411,"Vehículos en Renta - Toyota",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[4412,"Vehículos en Renta - Otros",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TOTAL OTROS PASIVOS VEHICULARES",null,null,{"$f":"SUM(E118:E120)","v":499142.33},{"$f":"SUM(F118:F120)","v":472111.26},445080.19,432016.83,404985.76,486714.18,318075,302104,454534,494965.36,{"$f":"SUM(O118:O120)","v":0},0]
[null,"TOTAL DE PASIVOS CIRCULANTES",null,null,{"$f":"+E121+E116+E109","v":30729899.02},{"$f":"+F121+F116+F109","v":27455256.230000004},26460569.800000001,28699568.579999998,33911124.660000004,27475661.239999998,26100819.619999997,24012401.520000003,24997835.080000002,38950281.280000001,{"$f":"+O121+O116+O109","v":0},0]
[null,"PASIVO LARGO PLAZO"]
[4510,"Créditos Refaccionarios",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[4511,"Hipotecas",null,null,5350086.58,5155927.13,4961767.9800000004,{"$f":"5086993.23-432016.83","v":4654976.4000000004},4379290.53,4185131.38,3990971.8,3796813.08,3602653.93,3469032.05,0,0]
[4512,"Otros Documentos y Contratos",null,null,2958333.08,1712597.2,1333333.1000000001,1062499.5,{"$f":"1264727.16-404985.76","v":859741.39999999991},520833.11,498792.52,234741.2,{"$f":"68074.96+83333.12","v":151408.08000000002},68074.960000000006,0,0]
[4513,"Documentos de Propietarios",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[4514,"Documentos Cias. Afiliadas",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[4515,"I.S.R. Diferido",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TOTAL DEUDA LARGO PLAZO",null,null,{"$f":"SUM(E124:E129)","v":8308419.6600000001},{"$f":"SUM(F124:F129)","v":6868524.3300000001},6295101.0800000001,5717475.9000000004,5239031.93,4705964.49,4489764.32,4031554.2800000003,3754062.0100000002,3537107.01,0,0]
[null,"PASIVOS TOTALES",null,null,{"$f":"+E130+E122","v":39038318.68},{"$f":"+F130+F122","v":34323780.560000002},32755670.880000003,34417044.479999997,39150156.590000004,32181625.729999997,30590583.939999998,28043955.800000004,28751897.090000004,42487388.289999999,0,0]
[null,"CAPITAL  "]
[5010,"Capital Social Parte Fija",null,null,17600000,17600000,17600000,17600000,17600000,17600000,17600000,17600000,17600000,17600000,0,0]
[5011,"Capital Social Variable",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[5012,"Partidas Virtuales",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[5013,"Utilidades  o Pérdidas Anteriores",0,null,13407781.869999999,15038974.369999999,16027401.640000001,17272294.27,18538352.059999999,19765251.649999999,21090836.57,22483884.670000002,23872259.43,{"$f":"25554408.02+0.17","v":25554408.190000001},{"$f":"IF('ESTADO DE RESULTADOS'!N13=0,0,+N139+N136)","v":0},{"$f":"IF('ESTADO DE RESULTADOS'!O13=0,0,+O139+O136)","v":0}]
[5014,"Dividendos",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"INVERSION NETA",null,null,{"$f":"+E133+E134+E136-E137+E135","v":31007781.869999997},{"$f":"+F133+F134+F136-F137+F135","v":32638974.369999997},33627401.640000001,34872294.269999996,36138352.060000002,37365251.649999999,38690836.57,40083884.670000002,41472259.43,43154408.189999998,0,0]
[5016,"Utilidad o Perdida del Ejercicio",null,null,{"$f":"'ESTADO DE RESULTADOS'!D165","v":1631192.0000000012},{"$f":"'ESTADO DE RESULTADOS'!E165","v":988427.8200000017},{"$f":"'ESTADO DE RESULTADOS'!F165","v":1244892.6700000043},{"$f":"'ESTADO DE RESULTADOS'!G165","v":1266057.4900000114},{"$f":"'ESTADO DE RESULTADOS'!H165","v":1226899.94},{"$f":"'ESTADO DE RESULTADOS'!I165","v":1325584.8199999919},{"$f":"'ESTADO DE RESULTADOS'!J165","v":1393047.9300000002},{"$f":"'ESTADO DE RESULTADOS'!K165","v":1388371.0100000044},{"$f":"'ESTADO DE RESULTADOS'!L165","v":1682148.6000000027},{"$f":"'ESTADO DE RESULTADOS'!M165","v":1866389.8099999917},{"$f":"'ESTADO DE RESULTADOS'!N165","v":0},{"$f":"'ESTADO DE RESULTADOS'!O165","v":0}]
[null,"TOTAL DE CAPITAL",null,null,{"$f":"+E138+E139","v":32638973.869999997},{"$f":"+F138+F139","v":33627402.189999998},34872294.310000002,36138351.760000005,37365252,38690836.469999991,40083884.5,41472255.680000007,43154408.030000001,45020797.999999993,0,0]
[null,"TOTAL DE PASIVO + CAPITAL",null,null,{"$f":"+E140+E131","v":71677292.549999997},67951182.75,67627965.189999998,70555396.24000001,76515408.590000004,70872462.199999988,70674468.439999998,69516211.480000019,71906305.120000005,87508186.289999992,0,0]
[]
[null,"COMPROBACIÓN",null,null,{"$f":"IF(ROUND(E141,0)>ROUND(E85,0),\"ERROR\",\"OK\")","v":"OK"},{"$f":"IF(ROUND(F141,0)>ROUND(F85,0),\"ERROR\",\"OK\")","v":"OK"},"OK","OK","OK","OK","OK","OK","OK","OK","OK","OK"]
[null,"DIFERENCIA",null,null,{"$f":"+E141-E85","v":0},0,0,0,0,0,0,0,0,0.17000000178813934,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null," "]

{"sheet":"REPORTE","index":16,"n_rows":94,"n_cols":28,"rows_kept":94,"cut":false,"hidden":false,"merged":[[11,24,11,25],[11,26,11,27],[11,18,11,19],[11,20,11,21],[11,22,11,23],[37,14,37,15],[37,16,37,17],[11,12,11,13],[11,14,11,15],[11,16,11,17],[5,9,5,10],[6,5,6,9],[11,2,11,3],[11,4,11,5],[11,6,11,7],[11,8,11,9],[11,10,11,11],[38,12,38,13],[38,14,38,15],[38,16,38,17],[37,18,37,19],[37,20,37,21],[37,22,37,23],[37,24,37,25],[37,26,37,27],[38,2,38,3],[38,4,38,5],[38,6,38,7],[38,8,38,9],[38,10,38,11],[38,24,38,25],[38,26,38,27],[38,18,38,19],[38,20,38,21],[38,22,38,23],[37,2,37,3],[37,4,37,5],[37,6,37,7],[37,8,37,9],[37,10,37,11],[37,12,37,13],[39,18,39,19],[39,20,39,21],[39,22,39,23],[39,24,39,25],[39,26,39,27],[40,2,40,3],[40,4,40,5],[40,6,40,7],[40,8,40,9],[40,10,40,11],[39,2,39,3],[39,4,39,5],[39,6,39,7],[39,8,39,9],[39,10,39,11],[39,12,39,13],[39,14,39,15],[39,16,39,17],[41,18,41,19],[41,20,41,21],[41,22,41,23],[41,24,41,25],[41,26,41,27],[42,2,42,3],[40,24,40,25],[40,26,40,27],[41,2,41,3],[41,4,41,5],[41,6,41,7],[41,8,41,9],[41,10,41,11],[41,12,41,13],[41,14,41,15],[41,16,41,17],[40,12,40,13],[40,14,40,15],[40,16,40,17],[40,18,40,19],[40,20,40,21],[40,22,40,23],[44,26,44,27],[45,2,45,3],[45,4,45,5],[45,6,45,7],[45,8,45,9],[45,10,45,11],[45,12,45,13],[45,14,45,15],[45,16,45,17],[45,18,45,19],[44,14,44,15],[44,16,44,17],[44,18,44,19],[44,20,44,21],[44,22,44,23],[44,24,44,25],[44,2,44,3],[44,4,44,5],[44,6,44,7],[44,8,44,9],[44,10,44,11],[44,12,44,13],[45,20,45,21],[45,22,45,23],[47,12,47,13],[47,14,47,15],[47,16,47,17],[47,18,47,19],[45,24,45,25],[45,26,45,27],[46,2,46,3],[46,4,46,5],[46,6,46,7],[46,8,46,9],[46,10,46,11],[46,12,46,13],[46,26,46,27],[46,14,46,15],[46,16,46,17],[46,18,46,19],[46,20,46,21],[46,22,46,23],[46,24,46,25],[49,16,49,17],[49,18,49,19],[47,20,47,21],[47,22,47,23],[47,24,47,25],[47,26,47,27],[48,2,48,3],[48,4,48,5],[48,6,48,7],[48,8,48,9],[48,10,48,11],[48,12,48,13],[48,26,48,27],[48,14,48,15],[48,16,48,17],[48,18,48,19],[48,20,48,21],[48,22,48,23],[48,24,48,25],[47,2,47,3],[47,4,47,5],[47,6,47,7],[47,8,47,9],[47,10,47,11],[49,20,49,21],[49,22,49,23],[49,24,49,25],[49,26,49,27],[50,2,50,3],[50,4,50,5],[50,6,50,7],[50,8,50,9],[50,10,50,11],[50,12,50,13],[50,26,50,27],[50,14,50,15],[50,16,50,17],[50,18,50,19],[50,20,50,21],[50,22,50,23],[50,24,50,25],[49,2,49,3],[49,4,49,5],[49,6,49,7],[49,8,49,9],[49,10,49,11],[49,12,49,13],[49,14,49,15],[52,26,52,27],[53,2,53,3],[53,4,53,5],[53,6,53,7],[53,8,53,9],[53,10,53,11],[53,12,53,13],[53,26,53,27],[53,14,53,15],[53,16,53,17],[53,18,53,19],[53,20,53,21],[53,22,53,23],[53,24,53,25],[52,2,52,3],[52,4,52,5],[52,6,52,7],[52,8,52,9],[52,10,52,11],[52,12,52,13],[52,14,52,15],[52,16,52,17],[52,18,52,19],[54,8,54,9],[54,10,54,11],[54,12,54,13],[54,14,54,15],[54,16,54,17],[54,18,54,19],[52,20,52,21],[52,22,52,23],[52,24,52,25],[56,12,56,13],[56,14,56,15],[56,16,56,17],[56,18,56,19],[54,20,54,21],[54,22,54,23],[54,24,54,25],[54,26,54,27],[55,2,55,3],[55,4,55,5],[55,6,55,7],[55,8,55,9],[55,10,55,11],[55,12,55,13],[55,26,55,27],[55,14,55,15],[55,16,55,17],[55,18,55,19],[55,20,55,21],[55,22,55,23],[55,24,55,25],[54,2,54,3],[54,4,54,5],[54,6,54,7],[59,16,59,17],[59,18,59,19],[56,20,56,21],[56,22,56,23],[56,24,56,25],[56,26,56,27],[58,2,58,3],[58,4,58,5],[58,6,58,7],[58,8,58,9],[58,10,58,11],[58,12,58,13],[58,26,58,27],[58,14,58,15],[58,16,58,17],[58,18,58,19],[58,20,58,21],[58,22,58,23],[58,24,58,25],[56,2,56,3],[56,4,56,5],[56,6,56,7],[56,8,56,9],[56,10,56,11],[59,20,59,21],[59,22,59,23],[59,24,59,25],[59,26,59,27],[60,2,60,3],[60,4,60,5],[60,6,60,7],[60,8,60,9],[60,10,60,11],[60,12,60,13],[60,26,60,27],[60,14,60,15],[60,16,60,17],[60,18,60,19],[60,20,60,21],[60,22,60,23],[60,24,60,25],[59,2,59,3],[59,4,59,5],[59,6,59,7],[59,8,59,9],[59,10,59,11],[59,12,59,13],[59,14,59,15],[61,26,61,27],[62,2,62,3],[62,4,62,5],[62,6,62,7],[62,8,62,9],[62,10,62,11],[62,12,62,13],[62,26,62,27],[62,14,62,15],[62,16,62,17],[62,18,62,19],[62,20,62,21],[62,22,62,23],[62,24,62,25],[61,2,61,3],[61,4,61,5],[61,6,61,7],[61,8,61,9],[61,10,61,11],[61,12,61,13],[61,14,61,15],[61,16,61,17],[61,18,61,19],[63,8,63,9],[63,10,63,11],[63,12,63,13],[63,14,63,15],[63,16,63,17],[63,18,63,19],[61,20,61,21],[61,22,61,23],[61,24,61,25],[66,12,66,13],[66,14,66,15],[66,16,66,17],[66,18,66,19],[63,20,63,21],[63,22,63,23],[63,24,63,25],[63,26,63,27],[64,2,64,3],[64,4,64,5],[64,6,64,7],[64,8,64,9],[64,10,64,11],[64,12,64,13],[64,26,64,27],[64,14,64,15],[64,16,64,17],[64,18,64,19],[64,20,64,21],[64,22,64,23],[64,24,64,25],[63,2,63,3],[63,4,63,5],[63,6,63,7],[68,16,68,17],[68,18,68,19],[66,20,66,21],[66,22,66,23],[66,24,66,25],[66,26,66,27],[67,2,67,3],[67,4,67,5],[67,6,67,7],[67,8,67,9],[67,10,67,11],[67,12,67,13],[67,26,67,27],[67,14,67,15],[67,16,67,17],[67,18,67,19],[67,20,67,21],[67,22,67,23],[67,24,67,25],[66,2,66,3],[66,4,66,5],[66,6,66,7],[66,8,66,9],[66,10,66,11],[68,20,68,21],[68,22,68,23],[68,24,68,25],[68,26,68,27],[69,2,69,3],[69,4,69,5],[69,6,69,7],[69,8,69,9],[69,10,69,11],[69,12,69,13],[69,26,69,27],[69,14,69,15],[69,16,69,17],[69,18,69,19],[69,20,69,21],[69,22,69,23],[69,24,69,25],[68,2,68,3],[68,4,68,5],[68,6,68,7],[68,8,68,9],[68,10,68,11],[68,12,68,13],[68,14,68,15],[70,26,70,27],[71,2,71,3],[71,4,71,5],[71,6,71,7],[71,8,71,9],[71,10,71,11],[71,12,71,13],[71,26,71,27],[71,14,71,15],[71,16,71,17],[71,18,71,19],[71,20,71,21],[71,22,71,23],[71,24,71,25],[70,2,70,3],[70,4,70,5],[70,6,70,7],[70,8,70,9],[70,10,70,11],[70,12,70,13],[70,14,70,15],[70,16,70,17],[70,18,70,19],[72,8,72,9],[72,10,72,11],[72,12,72,13],[72,14,72,15],[72,16,72,17],[72,18,72,19],[70,20,70,21],[70,22,70,23],[70,24,70,25],[75,12,75,13],[75,14,75,15],[75,16,75,17],[75,18,75,19],[72,20,72,21],[72,22,72,23],[72,24,72,25],[72,26,72,27],[73,2,73,3],[73,4,73,5],[73,6,73,7],[73,8,73,9],[73,10,73,11],[73,12,73,13],[73,26,73,27],[73,14,73,15],[73,16,73,17],[73,18,73,19],[73,20,73,21],[73,22,73,23],[73,24,73,25],[72,2,72,3],[72,4,72,5],[72,6,72,7],[77,16,77,17],[77,18,77,19],[75,20,75,21],[75,22,75,23],[75,24,75,25],[75,26,75,27],[76,2,76,3],[76,4,76,5],[76,6,76,7],[76,8,76,9],[76,10,76,11],[76,12,76,13],[76,26,76,27],[76,14,76,15],[76,16,76,17],[76,18,76,19],[76,20,76,21],[76,22,76,23],[76,24,76,25],[75,2,75,3],[75,4,75,5],[75,6,75,7],[75,8,75,9],[75,10,75,11],[77,20,77,21],[77,22,77,23],[77,24,77,25],[77,26,77,27],[80,2,80,3],[80,4,80,5],[80,6,80,7],[80,8,80,9],[80,10,80,11],[80,12,80,13],[80,26,80,27],[80,14,80,15],[80,16,80,17],[80,18,80,19],[80,20,80,21],[80,22,80,23],[80,24,80,25],[77,2,77,3],[77,4,77,5],[77,6,77,7],[77,8,77,9],[77,10,77,11],[77,12,77,13],[77,14,77,15],[81,26,81,27],[82,2,82,3],[82,4,82,5],[82,6,82,7],[82,8,82,9],[82,10,82,11],[82,12,82,13],[82,26,82,27],[82,14,82,15],[82,16,82,17],[82,18,82,19],[82,20,82,21],[82,22,82,23],[82,24,82,25],[81,2,81,3],[81,4,81,5],[81,6,81,7],[81,8,81,9],[81,10,81,11],[81,12,81,13],[81,14,81,15],[81,16,81,17],[81,18,81,19],[83,8,83,9],[83,10,83,11],[83,12,83,13],[83,14,83,15],[83,16,83,17],[83,18,83,19],[81,20,81,21],[81,22,81,23],[81,24,81,25],[85,12,85,13],[85,14,85,15],[85,16,85,17],[85,18,85,19],[83,20,83,21],[83,22,83,23],[83,24,83,25],[83,26,83,27],[84,2,84,3],[84,4,84,5],[84,6,84,7],[84,8,84,9],[84,10,84,11],[84,12,84,13],[84,26,84,27],[84,14,84,15],[84,16,84,17],[84,18,84,19],[84,20,84,21],[84,22,84,23],[84,24,84,25],[83,2,83,3],[83,4,83,5],[83,6,83,7],[89,16,89,17],[89,18,89,19],[85,20,85,21],[85,22,85,23],[85,24,85,25],[85,26,85,27],[86,2,86,3],[86,4,86,5],[86,6,86,7],[86,8,86,9],[86,10,86,11],[86,12,86,13],[86,26,86,27],[86,14,86,15],[86,16,86,17],[86,18,86,19],[86,20,86,21],[86,22,86,23],[86,24,86,25],[85,2,85,3],[85,4,85,5],[85,6,85,7],[85,8,85,9],[85,10,85,11],[89,20,89,21],[89,22,89,23],[89,24,89,25],[89,26,89,27],[90,2,90,3],[90,4,90,5],[90,6,90,7],[90,8,90,9],[90,10,90,11],[90,12,90,13],[90,26,90,27],[90,14,90,15],[90,16,90,17],[90,18,90,19],[90,20,90,21],[90,22,90,23],[90,24,90,25],[89,2,89,3],[89,4,89,5],[89,6,89,7],[89,8,89,9],[89,10,89,11],[89,12,89,13],[89,14,89,15],[91,20,91,21],[91,22,91,23],[91,24,91,25],[91,26,91,27],[92,2,92,3],[92,4,92,5],[92,6,92,7],[92,8,92,9],[92,10,92,11],[92,12,92,13],[91,2,91,3],[91,4,91,5],[91,6,91,7],[91,8,91,9],[91,10,91,11],[91,12,91,13],[91,14,91,15],[91,16,91,17],[91,18,91,19],[93,20,93,21],[93,22,93,23],[93,24,93,25],[93,26,93,27],[92,26,92,27],[93,2,93,3],[93,4,93,5],[93,6,93,7],[93,8,93,9],[93,10,93,11],[93,12,93,13],[93,14,93,15],[93,16,93,17],[93,18,93,19],[92,14,92,15],[92,16,92,17],[92,18,92,19],[92,20,92,21],[92,22,92,23],[92,24,92,25]]}
[]
[null,{"$f":"+DATOS!C9","v":57040}]
[null,{"$f":"+DATOS!C10","v":"TOYOTA CELAYA"}]
[null,"RESUMEN FINANCIERO"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(+(J5/H5)-1),0,+(J5/H5)-1)","v":0}]
[null,null,null,null,null,"Cifras en Pesos"]
[null,"CONCEPTO",{"$f":"BALANCE!E14","v":"Ene"},"%",{"$f":"BALANCE!F14","v":"Feb"},"%",{"$f":"BALANCE!G14","v":"Mar"},"%",{"$f":"BALANCE!H14","v":"Abr"},"%",{"$f":"BALANCE!I14","v":"May"},"%",{"$f":"BALANCE!J14","v":"Jun"},"%",{"$f":"BALANCE!K14","v":"Jul"},"%",{"$f":"BALANCE!L14","v":"Ago"},"%",{"$f":"BALANCE!M14","v":"Sep"},"%",{"$f":"BALANCE!N14","v":"Oct"},"%",{"$f":"BALANCE!O14","v":"Nov"},"%",{"$f":"BALANCE!P14","v":"Dic"},"%","Acum. / Prom","%"]
[null,"ESTADO DE RESULTADOS"]
[null,"INGRESOS"]
[null,"Ventas Totales ",{"$f":"'ESTADO DE RESULTADOS'!D26","v":31594277.240000002},{"$f":"IF(ISERROR(+C11/$C$11),0,(+C11/$C$11))","v":1},{"$f":"'ESTADO DE RESULTADOS'!E26","v":30106554.140000001},{"$f":"IF(ISERROR(+E11/$E$11),0,+E11/$E$11)","v":1},{"$f":"'ESTADO DE RESULTADOS'!F26","v":37079618.219999999},{"$f":"IF(ISERROR(+G11/$G$11),0,+G11/$G$11)","v":1},{"$f":"'ESTADO DE RESULTADOS'!G26","v":30352140.090000007},{"$f":"IF(ISERROR(+I11/$I$11),0,+I11/$I$11)","v":1},{"$f":"'ESTADO DE RESULTADOS'!H26","v":32492069.299999997},{"$f":"IF(ISERROR(+K11/$K$11),0,+K11/$K$11)","v":1},{"$f":"'ESTADO DE RESULTADOS'!I26","v":33065395.209999993},{"$f":"IF(ISERROR(+M11/$M$11),0,+M11/$M$11)","v":1},{"$f":"'ESTADO DE RESULTADOS'!J26","v":32161596.52},{"$f":"IF(ISERROR(+O11/$O$11),0,+O11/$O$11)","v":1},{"$f":"'ESTADO DE RESULTADOS'!K26","v":38305981.840000004},{"$f":"IF(ISERROR(+Q11/$Q$11),0,+Q11/$Q$11)","v":1},{"$f":"'ESTADO DE RESULTADOS'!L26","v":38930830.370000005},{"$f":"IF(ISERROR(+S11/$S$11),0,+S11/$S$11)","v":1},{"$f":"'ESTADO DE RESULTADOS'!M26","v":41820053.209999993},{"$f":"IF(ISERROR(+U11/$U$11),0,(+U11/$U$11))","v":1},{"$f":"+'ESTADO DE RESULTADOS'!N26","v":0},{"$f":"IF(ISERROR(+W11/$W$11),0, +W11/$W$11)","v":0},{"$f":"'ESTADO DE RESULTADOS'!O26","v":0},{"$f":"IF(ISERROR(+Y11/$Y$11),0,+Y11/$Y$11)","v":0},{"$f":"Y11+W11+U11+S11+Q11+O11+M11+K11+I11+G11+E11+C11","v":345908516.13999999},{"$f":"IF(ISERROR(+AA11/$Y$11),0,+AA11/$Y$11)","v":0}]
[null,"Incremento en Ventas","N.A.",null,{"$f":"IF(ISERROR(+(E11/C11)-1),0,E11/C11)-1","v":-4.7088372640994192E-2},null,{"$f":"IF(ISERROR(+(G11/E11)-1),0,G11/E11)-1","v":0.2316128258177339},null,{"$f":"IF(ISERROR(+(I11/G11)-1),0,I11/G11)-1","v":-0.18143331708769661},null,{"$f":"IF(ISERROR(+(K11/I11)-1),0,K11/I11)-1","v":7.0503404493214683E-2},null,{"$f":"IF(ISERROR(+(M11/K11)-1),0,M11/K11)-1","v":1.7645103015953456E-2},null,{"$f":"IF(ISERROR(+(O11/M11)-1),0,O11/M11)-1","v":-2.7333672688922173E-2},null,{"$f":"IF(ISERROR(+(Q11/O11)-1),0,Q11/O11)-1","v":0.19104727329624516},null,{"$f":"IF(ISERROR(+(S11/Q11)-1),0,S11/Q11)-1","v":1.6312035352857635E-2},null,{"$f":"IF(ISERROR(+(U11/S11)-1),0,U11/S11)-1","v":7.4214261872677989E-2},null,{"$f":"IF(ISERROR(+(W11/U11)-1),0,W11/U11)-1","v":-1},null,{"$f":"IF(ISERROR(+(Y11/W11)-1),0,Y11/W11)-1","v":-1},null,{"$f":"IF(ISERROR(+(AA11/Y11)-1),0,AA11/Y11)-1","v":-1}]
[null,"Resultado Bruto",{"$f":"'ESTADO DE RESULTADOS'!D28","v":3070539.4400000013},{"$f":"IF(ISERROR(+C13/$C$11),0,+C13/$C$11)","v":9.7186570108099779E-2},{"$f":"'ESTADO DE RESULTADOS'!E28","v":2435825.7800000012},{"$f":"IF(ISERROR(+E13/$C$11),0,+E13/$C$11)","v":7.7097056580744269E-2},{"$f":"'ESTADO DE RESULTADOS'!F28","v":3405282.4800000042},{"$f":"IF(ISERROR(+G13/$C$11),0,+G13/$C$11)","v":0.10778162304940272},{"$f":"'ESTADO DE RESULTADOS'!G28","v":3194445.0700000115},{"$f":"IF(ISERROR(+I13/$C$11),0,+I13/$C$11)","v":0.10110834458196365},{"$f":"'ESTADO DE RESULTADOS'!H28","v":3499376.75},{"$f":"IF(ISERROR(+K13/$C$11),0,+K13/$C$11)","v":0.11075982917468379},{"$f":"'ESTADO DE RESULTADOS'!I28","v":3613902.2199999914},{"$f":"IF(ISERROR(+M13/$C$11),0,+M13/$C$11)","v":0.11438470937466494},{"$f":"'ESTADO DE RESULTADOS'!J28","v":3542524.59},{"$f":"IF(ISERROR(+O13/$C$11),0,+O13/$C$11)","v":0.11212551447497521},{"$f":"'ESTADO DE RESULTADOS'!K28","v":4005840.2300000042},{"$f":"IF(ISERROR(+Q13/$C$11),0,+Q13/$C$11)","v":0.12679005756550119},{"$f":"'ESTADO DE RESULTADOS'!L28","v":4109652.200000003},{"$f":"IF(ISERROR(+S13/$C$11),0,+S13/$C$11)","v":0.13007584154503046},{"$f":"'ESTADO DE RESULTADOS'!M28","v":4601936.9299999923},{"$f":"IF(ISERROR(+U13/$C$11),0,+U13/$C$11)","v":0.14565729404227992},{"$f":"'ESTADO DE RESULTADOS'!N28","v":0},{"$f":"IF(ISERROR(+W13/$C$11),0,+W13/$C$11)","v":0},{"$f":"'ESTADO DE RESULTADOS'!O28","v":0},{"$f":"IF(ISERROR(+Y13/$C$11),0,+Y13/$C$11)","v":0},{"$f":"Y13+W13+U13+S13+Q13+O13+M13+K13+I13+G13+E13+C13","v":35479325.690000013},{"$f":"IF(ISERROR(+AA13/$C$11),0,+AA13/$C$11)","v":1.1229668404973461}]
[null,"Resultado de Operación",{"$f":"'ESTADO DE RESULTADOS'!D157","v":213897.70000000112},{"$f":"IF(ISERROR(+C14/$C$11),0,+C14/$C$11)","v":6.7701406294300498E-3},{"$f":"'ESTADO DE RESULTADOS'!E157","v":-126551.85999999847},{"$f":"IF(ISERROR(+E14/$C$11),0,+E14/$C$11)","v":-4.0055310978843097E-3},{"$f":"'ESTADO DE RESULTADOS'!F157","v":450625.01000000443},1.4262868132001123E-2,{"$f":"'ESTADO DE RESULTADOS'!G157","v":317492.28000001144},{"$f":"IF(ISERROR(+I14/$C$11),0,+I14/$C$11)","v":1.0049043932489447E-2},{"$f":"'ESTADO DE RESULTADOS'!H157","v":438973.87999999989},{"$f":"IF(ISERROR(+K14/$C$11),0,+K14/$C$11)","v":1.3894094701563107E-2},{"$f":"'ESTADO DE RESULTADOS'!I157","v":370191.60999999195},{"$f":"IF(ISERROR(+M14/$C$11),0,+M14/$C$11)","v":1.171704632417766E-2},{"$f":"'ESTADO DE RESULTADOS'!J157","v":585240.99000000022},{"$f":"IF(ISERROR(+O14/$C$11),0,+O14/$C$11)","v":1.8523639124716378E-2},{"$f":"'ESTADO DE RESULTADOS'!K157","v":757685.4700000044},{"$f":"IF(ISERROR(+Q14/$C$11),0,+Q14/$C$11)","v":2.3981731382692783E-2},{"$f":"'ESTADO DE RESULTADOS'!L157","v":733221.30000000261},{"$f":"IF(ISERROR(+S14/$C$11),0,+S14/$C$11)","v":2.3207408557892446E-2},{"$f":"'ESTADO DE RESULTADOS'!M157","v":1150026.1399999917},{"$f":"IF(ISERROR(+U14/$C$11),0,+U14/$C$11)","v":3.6399824286659062E-2},{"$f":"'ESTADO DE RESULTADOS'!N157","v":0},{"$f":"IF(ISERROR(+W14/$C$11),0,+W14/$C$11)","v":0},{"$f":"'ESTADO DE RESULTADOS'!O157","v":0},{"$f":"IF(ISERROR(+Y14/$C$11),0,+Y14/$C$11)","v":0},{"$f":"Y14+W14+U14+S14+Q14+O14+M14+K14+I14+G14+E14+C14","v":4890802.5200000089},{"$f":"IF(ISERROR(+AA14/$C$11),0,+AA14/$C$11)","v":0.15480026597373772}]
[null,"Resultado Neto",{"$f":"'ESTADO DE RESULTADOS'!D165","v":1631192.0000000012},{"$f":"IF(ISERROR(+C15/$C$11),0,+C15/$C$11)","v":5.1629350075298668E-2},{"$f":"'ESTADO DE RESULTADOS'!E165","v":988427.8200000017},3.1285027110814885E-2,{"$f":"'ESTADO DE RESULTADOS'!F165","v":1244892.6700000043},3.9402473446169081E-2,{"$f":"'ESTADO DE RESULTADOS'!G165","v":1266057.4900000114},{"$f":"IF(ISERROR(+I15/$C$11),0,+I15/$C$11)","v":4.0072367548801419E-2},{"$f":"'ESTADO DE RESULTADOS'!H165","v":1226899.94},{"$f":"IF(ISERROR(+K15/$C$11),0,+K15/$C$11)","v":3.883298012105435E-2},{"$f":"'ESTADO DE RESULTADOS'!I165","v":1325584.8199999919},{"$f":"IF(ISERROR(+M15/$C$11),0,+M15/$C$11)","v":4.1956485028299129E-2},{"$f":"'ESTADO DE RESULTADOS'!J165","v":1393047.9300000002},{"$f":"IF(ISERROR(+O15/$C$11),0,+O15/$C$11)","v":4.4091780274572286E-2},{"$f":"'ESTADO DE RESULTADOS'!K165","v":1388371.0100000044},{"$f":"IF(ISERROR(+Q15/$C$11),0,+Q15/$C$11)","v":4.3943749668761356E-2},{"$f":"'ESTADO DE RESULTADOS'!L165","v":1682148.6000000027},{"$f":"IF(ISERROR(+S15/$C$11),0,+S15/$C$11)","v":5.324219279402647E-2},{"$f":"'ESTADO DE RESULTADOS'!M165","v":1866389.8099999917},{"$f":"IF(ISERROR(+U15/$C$11),0,+U15/$C$11)","v":5.9073666911963564E-2},{"$f":"'ESTADO DE RESULTADOS'!N165","v":0},{"$f":"IF(ISERROR(+W15/$C$11),0,+W15/$C$11)","v":0},{"$f":"'ESTADO DE RESULTADOS'!O165","v":0},{"$f":"IF(ISERROR(+Y15/$C$11),0,+Y15/$C$11)","v":0},{"$f":"Y15+W15+U15+S15+Q15+O15+M15+K15+I15+G15+E15+C15","v":14013012.090000011},{"$f":"IF(ISERROR(+AA15/$C$11),0,+AA15/$C$11)","v":0.44353007297976127}]
[]
[null,"GASTOS"]
[null,"Gastos Totales",{"$f":"'ESTADO DE RESULTADOS'!D156","v":2856641.74},{"$f":"IF(ISERROR(+C18/$C$11),0,+C18/$C$11)","v":9.0416429478669721E-2},{"$f":"'ESTADO DE RESULTADOS'!E156","v":2562377.6399999997},{"$f":"IF(ISERROR(+E18/$C$11),0,+E18/$C$11)","v":8.1102587678628588E-2},{"$f":"'ESTADO DE RESULTADOS'!F156","v":2954657.4699999997},{"$f":"IF(ISERROR(+G18/$C$11),0,+G18/$C$11)","v":9.3518754917401609E-2},{"$f":"'ESTADO DE RESULTADOS'!G156","v":2876952.79},{"$f":"IF(ISERROR(+I18/$C$11),0,+I18/$C$11)","v":9.1059300649474192E-2},{"$f":"'ESTADO DE RESULTADOS'!H156","v":3060402.87},{"$f":"IF(ISERROR(+K18/$C$11),0,+K18/$C$11)","v":9.6865734473120677E-2},{"$f":"'ESTADO DE RESULTADOS'!I156","v":3243710.6099999994},{"$f":"IF(ISERROR(+M18/$C$11),0,+M18/$C$11)","v":0.10266766305048727},{"$f":"'ESTADO DE RESULTADOS'!J156","v":2957283.5999999996},{"$f":"IF(ISERROR(+O18/$C$11),0,+O18/$C$11)","v":9.3601875350258823E-2},{"$f":"'ESTADO DE RESULTADOS'!K156","v":3248154.76},{"$f":"IF(ISERROR(+Q18/$C$11),0,+Q18/$C$11)","v":0.1028083261828084},{"$f":"'ESTADO DE RESULTADOS'!L156","v":3376430.9000000004},{"$f":"IF(ISERROR(+S18/$C$11),0,+S18/$C$11)","v":0.10686843298713802},{"$f":"'ESTADO DE RESULTADOS'!M156","v":3451910.7900000005},{"$f":"IF(ISERROR(+U18/$C$11),0,+U18/$C$11)","v":0.10925746975562085},{"$f":"'ESTADO DE RESULTADOS'!N156","v":0},{"$f":"IF(ISERROR(+W18/$C$11),0,+W18/$C$11)","v":0},{"$f":"'ESTADO DE RESULTADOS'!O156","v":0},{"$f":"IF(ISERROR(+Y18/$C$11),0,+Y18/$C$11)","v":0},{"$f":"Y18+W18+U18+S18+Q18+O18+M18+K18+I18+G18+E18+C18","v":30588523.170000002},{"$f":"IF(ISERROR(+AA18/$C$11),0,+AA18/$C$11)","v":0.96816657452360821}]
[null,"Gastos de Venta",{"$f":"+'ESTADO DE RESULTADOS'!D54","v":1211829.57},{"$f":"IF(ISERROR(+C19/$C$18),0,+C19/$C$18)","v":0.4242147529497346},{"$f":"+'ESTADO DE RESULTADOS'!E54","v":913141.34999999986},{"$f":"IF(ISERROR(+E19/$C$18),0,+E19/$C$18)","v":0.31965553720432571},{"$f":"+'ESTADO DE RESULTADOS'!F54","v":1166501.4399999997},{"$f":"IF(ISERROR(+G19/$C$18),0,+G19/$C$18)","v":0.40834712441049736},{"$f":"+'ESTADO DE RESULTADOS'!G54","v":981330.92},{"$f":"IF(ISERROR(+I19/$C$18),0,+I19/$C$18)","v":0.34352607338153646},{"$f":"+'ESTADO DE RESULTADOS'!H54","v":1266268.4200000002},{"$f":"IF(ISERROR(+K19/$C$18),0,+K19/$C$18)","v":0.4432716928654834},{"$f":"+'ESTADO DE RESULTADOS'!I54","v":1425644.9799999997},{"$f":"IF(ISERROR(+M19/$C$18),0,+M19/$C$18)","v":0.49906327420672625},{"$f":"+'ESTADO DE RESULTADOS'!J54","v":1060453.22},{"$f":"IF(ISERROR(+O19/$C$18),0,+O19/$C$18)","v":0.37122373630233374},{"$f":"+'ESTADO DE RESULTADOS'!K54","v":1202079.71},{"$f":"IF(ISERROR(+Q19/$C$18),0,+Q19/$C$18)","v":0.42080170333154898},{"$f":"+'ESTADO DE RESULTADOS'!L54","v":1303625.97},{"$f":"IF(ISERROR(+S19/$C$18),0,+S19/$C$18)","v":0.45634912903008967},{"$f":"+'ESTADO DE RESULTADOS'!M54","v":1438692.4200000002},{"$f":"IF(ISERROR(+U19/$C$18),0,+U19/$C$18)","v":0.50363067928847105},{"$f":"+'ESTADO DE RESULTADOS'!N54","v":0},{"$f":"IF(ISERROR(+W19/$C$18),0,+W19/$C$18)","v":0},{"$f":"+'ESTADO DE RESULTADOS'!O54","v":0},{"$f":"IF(ISERROR(+Y19/$C$18),0,+Y19/$C$18)","v":0},{"$f":"Y19+W19+U19+S19+Q19+O19+M19+K19+I19+G19+E19+C19","v":11969568},{"$f":"IF(ISERROR(+AA19/$C$18),0,+AA19/$C$18)","v":4.1900837029707478}]
[null,"Gastos de Operación",{"$f":"+'ESTADO DE RESULTADOS'!D96","v":198074.94},{"$f":"IF(ISERROR(+C20/$C$18),0,+C20/$C$18)","v":6.9338390329618291E-2},{"$f":"+'ESTADO DE RESULTADOS'!E96","v":243028.66999999998},{"$f":"IF(ISERROR(+E20/$C$18),0,+E20/$C$18)","v":8.5074955881587019E-2},{"$f":"+'ESTADO DE RESULTADOS'!F96","v":267180.61},9.3529617753187341E-2,{"$f":"+'ESTADO DE RESULTADOS'!G96","v":329567.18},{"$f":"IF(ISERROR(+I20/$C$18),0,+I20/$C$18)","v":0.11536874764001732},{"$f":"+'ESTADO DE RESULTADOS'!H96","v":252060.83999999997},{"$f":"IF(ISERROR(+K20/$C$18),0,+K20/$C$18)","v":8.8236769935315706E-2},{"$f":"+'ESTADO DE RESULTADOS'!I96","v":45504.7},{"$f":"IF(ISERROR(+M20/$C$18),0,+M20/$C$18)","v":1.5929438880214638E-2},{"$f":"+'ESTADO DE RESULTADOS'!J96","v":238415.37999999998},{"$f":"IF(ISERROR(+O20/$C$18),0,+O20/$C$18)","v":8.3460021136567142E-2},{"$f":"+'ESTADO DE RESULTADOS'!K96","v":220054.06999999998},{"$f":"IF(ISERROR(+Q20/$C$18),0,+Q20/$C$18)","v":7.7032435295858959E-2},{"$f":"+'ESTADO DE RESULTADOS'!L96","v":255903.02000000002},{"$f":"IF(ISERROR(+S20/$C$18),0,+S20/$C$18)","v":8.9581768836017914E-2},{"$f":"+'ESTADO DE RESULTADOS'!M96","v":300218.99},{"$f":"IF(ISERROR(+U20/$C$18),0,+U20/$C$18)","v":0.1050950792310414},{"$f":"+'ESTADO DE RESULTADOS'!N96","v":0},{"$f":"IF(ISERROR(+W20/$C$18),0,+W20/$C$18)","v":0},{"$f":"+'ESTADO DE RESULTADOS'!O96","v":0},{"$f":"IF(ISERROR(+Y20/$C$18),0,+Y20/$C$18)","v":0},{"$f":"Y20+W20+U20+S20+Q20+O20+M20+K20+I20+G20+E20+C20","v":2350008.4},{"$f":"IF(ISERROR(+AA20/$C$18),0,+AA20/$C$18)","v":0.82264722491942577}]
[null,"Gastos Indirectos",{"$f":"+'ESTADO DE RESULTADOS'!D130","v":403478.42000000004},{"$f":"IF(ISERROR(+C21/$C$18),0,+C21/$C$18)","v":0.14124221961414035},{"$f":"+'ESTADO DE RESULTADOS'!E130","v":381788.28},0.13364933889119746,{"$f":"+'ESTADO DE RESULTADOS'!F130","v":370344.32},0.12964325025930623,{"$f":"+'ESTADO DE RESULTADOS'!G130","v":379043.19000000006},{"$f":"IF(ISERROR(+I21/$C$18),0,+I21/$C$18)","v":0.13268838884920867},{"$f":"+'ESTADO DE RESULTADOS'!H130","v":333611.06},{"$f":"IF(ISERROR(+K21/$C$18),0,+K21/$C$18)","v":0.11678435392461918},{"$f":"+'ESTADO DE RESULTADOS'!I130","v":380632.9},{"$f":"IF(ISERROR(+M21/$C$18),0,+M21/$C$18)","v":0.13324488495361689},{"$f":"+'ESTADO DE RESULTADOS'!J130","v":414263.36999999994},{"$f":"IF(ISERROR(+O21/$C$18),0,+O21/$C$18)","v":0.14501761428438692},{"$f":"+'ESTADO DE RESULTADOS'!K130","v":421959.81},{"$f":"IF(ISERROR(+Q21/$C$18),0,+Q21/$C$18)","v":0.14771184082747457},{"$f":"+'ESTADO DE RESULTADOS'!L130","v":428724.52},{"$f":"IF(ISERROR(+S21/$C$18),0,+S21/$C$18)","v":0.15007990466455901},{"$f":"+'ESTADO DE RESULTADOS'!M130","v":404267.57999999996},{"$f":"IF(ISERROR(+U21/$C$18),0,+U21/$C$18)","v":0.141518474066685},{"$f":"+'ESTADO DE RESULTADOS'!N130","v":0},{"$f":"IF(ISERROR(+W21/$C$18),0,+W21/$C$18)","v":0},{"$f":"+'ESTADO DE RESULTADOS'!O130","v":0},{"$f":"IF(ISERROR(+Y21/$C$18),0,+Y21/$C$18)","v":0},{"$f":"Y21+W21+U21+S21+Q21+O21+M21+K21+I21+G21+E21+C21","v":3918113.4499999993},{"$f":"IF(ISERROR(+AA21/$C$18),0,+AA21/$C$18)","v":1.371580270335194}]
[null,"Gastos Administrativos",{"$f":"+'ESTADO DE RESULTADOS'!D155","v":1043258.8100000002},{"$f":"IF(ISERROR(+C22/$C$18),0,+C22/$C$18)","v":0.3652046371065068},{"$f":"+'ESTADO DE RESULTADOS'!E155","v":1024419.34},0.35860966590791321,{"$f":"+'ESTADO DE RESULTADOS'!F155","v":1150631.1000000001},0.40279153100941528,{"$f":"+'ESTADO DE RESULTADOS'!G155","v":1187011.5},{"$f":"IF(ISERROR(+I22/$C$18),0,+I22/$C$18)","v":0.41552690467933856},{"$f":"+'ESTADO DE RESULTADOS'!H155","v":1208462.55},{"$f":"IF(ISERROR(+K22/$C$18),0,+K22/$C$18)","v":0.42303608922272484},{"$f":"+'ESTADO DE RESULTADOS'!I155","v":1391928.0299999998},{"$f":"IF(ISERROR(+M22/$C$18),0,+M22/$C$18)","v":0.48726027156629015},{"$f":"+'ESTADO DE RESULTADOS'!J155","v":1244151.6299999999},{"$f":"IF(ISERROR(+O22/$C$18),0,+O22/$C$18)","v":0.43552945844724644},{"$f":"+'ESTADO DE RESULTADOS'!K155","v":1404061.17},{"$f":"IF(ISERROR(+Q22/$C$18),0,+Q22/$C$18)","v":0.49150761551219224},{"$f":"+'ESTADO DE RESULTADOS'!L155","v":1388177.3900000001},{"$f":"IF(ISERROR(+S22/$C$18),0,+S22/$C$18)","v":0.48594731728592611},{"$f":"+'ESTADO DE RESULTADOS'!M155","v":1308731.8000000003},{"$f":"IF(ISERROR(+U22/$C$18),0,+U22/$C$18)","v":0.45813648301589271},{"$f":"+'ESTADO DE RESULTADOS'!N155","v":0},{"$f":"IF(ISERROR(+W22/$C$18),0,+W22/$C$18)","v":0},{"$f":"+'ESTADO DE RESULTADOS'!O155","v":0},{"$f":"IF(ISERROR(+Y22/$C$18),0,+Y22/$C$18)","v":0},{"$f":"Y22+W22+U22+S22+Q22+O22+M22+K22+I22+G22+E22+C22","v":12350833.32},{"$f":"IF(ISERROR(+AA22/$C$18),0,+AA22/$C$18)","v":4.3235499737534466}]
[]
[null,"BALANCE"]
[null,"Total Activos",{"$f":"BALANCE!E85","v":71677292.549999997},{"$f":"IF(ISERROR(+C25/C25),0,+C25/C25)","v":1},{"$f":"BALANCE!F85","v":67951182.75},{"$f":"IF(ISERROR(+E25/E25),0,+E25/E25)","v":1},{"$f":"BALANCE!G85","v":67627965.190000013},{"$f":"IF(ISERROR(+G25/G25),0,+G25/G25)","v":1},{"$f":"BALANCE!H85","v":70555396.239999995},{"$f":"IF(ISERROR(+I25/I25),0,+I25/I25)","v":1},{"$f":"BALANCE!I85","v":76515408.590000018},{"$f":"IF(ISERROR(+K25/K25),0,+K25/K25)","v":1},{"$f":"BALANCE!J85","v":70872462.200000003},{"$f":"IF(ISERROR(+M25/M25),0,+M25/M25)","v":1},{"$f":"BALANCE!K85","v":70674468.440000013},{"$f":"IF(ISERROR(+O25/O25),0,+O25/O25)","v":1},{"$f":"BALANCE!L85","v":69516211.480000004},{"$f":"IF(ISERROR(+Q25/Q25),0,+Q25/Q25)","v":1},{"$f":"BALANCE!M85","v":71906305.120000005},{"$f":"IF(ISERROR(+S25/S25),0,+S25/S25)","v":1},{"$f":"BALANCE!N85","v":87508186.11999999},{"$f":"IF(ISERROR(+U25/U25),0,+U25/U25)","v":1},{"$f":"BALANCE!O85","v":0},{"$f":"IF(ISERROR(+W25/W25),0,+W25/W25)","v":0},{"$f":"BALANCE!P85","v":0},{"$f":"IF(ISERROR(+Y25/Y25),0,+Y25/Y25)","v":0},{"$f":"Y25+W25+U25+S25+Q25+O25+K25+M25+I25+G25+E25+C25","v":724804878.68000007},{"$f":"IF(ISERROR(+AA25/AA25),0,+AA25/AA25)","v":1}]
[null,"Activos Circulantes",{"$f":"BALANCE!E64","v":55669370.729999997},{"$f":"IF(ISERROR(+C26/C25 ),0,+C25/C25)","v":1},{"$f":"BALANCE!F64","v":54465556.260000005},{"$f":"IF(ISERROR(+E26/E25 ),0,+E25/E25)","v":1},{"$f":"BALANCE!G64","v":54141035.350000009},{"$f":"IF(ISERROR(+G26/G25 ),0,+G25/G25)","v":1},{"$f":"BALANCE!H64","v":57278041.479999997},{"$f":"IF(ISERROR(+I26/I25 ),0,+I25/I25)","v":1},{"$f":"BALANCE!I64","v":62948893.660000011},{"$f":"IF(ISERROR(+K26/K25 ),0,+K25/K25)","v":1},{"$f":"BALANCE!J64","v":57375593.68},{"$f":"IF(ISERROR(+M26/M25 ),0,+M25/M25)","v":1},{"$f":"BALANCE!K64","v":59316810.13000001},{"$f":"IF(ISERROR(+O26/O25 ),0,+O25/O25)","v":1},{"$f":"BALANCE!L64","v":58055526.730000004},{"$f":"IF(ISERROR(+Q26/Q25 ),0,+Q25/Q25)","v":1},{"$f":"BALANCE!M64","v":58929885.109999999},{"$f":"IF(ISERROR(+S26/S25 ),0,+S25/S25)","v":1},{"$f":"BALANCE!N64","v":74329986.039999992},{"$f":"IF(ISERROR(+U26/U25 ),0,+U25/U25)","v":1},{"$f":"BALANCE!O64","v":0},{"$f":"IF(ISERROR(+W26/W25 ),0,+W25/W25)","v":0},{"$f":"BALANCE!P64","v":0},{"$f":"IF(ISERROR(+Y26/Y25 ),0,+Y25/Y25)","v":0},{"$f":"Y26+W26+U26+S26+Q26+O26+K26+M26+I26+G26+E26+C26","v":592510699.17000008},{"$f":"IF(ISERROR(+AA26/AA25 ),0,+AA25/AA25)","v":1}]
[null,"Inventarios Financiados TFS",{"$f":"BALANCE!E41+BALANCE!E42+BALANCE!E43+BALANCE!E44","v":11182701},{"$f":"IF(ISERROR(+C27/C25),0,+C27/C25)","v":0.1560145563840776},{"$f":"BALANCE!F41+BALANCE!F42+BALANCE!F43+BALANCE!F44","v":9204758.8200000003},{"$f":"IF(ISERROR(+E27/E25),0,+E27/E25)","v":0.13546134809551935},{"$f":"BALANCE!G41+BALANCE!G42+BALANCE!G43+BALANCE!G44","v":9998369.1300000008},{"$f":"IF(ISERROR(+G27/G25),0,+G27/G25)","v":0.14784370787897722},{"$f":"BALANCE!H41+BALANCE!H42+BALANCE!H43+BALANCE!H44","v":13061609},{"$f":"IF(ISERROR(+I27/I25),0,+I27/I25)","v":0.18512558494562004},{"$f":"BALANCE!I41+BALANCE!I42+BALANCE!I43+BALANCE!I44","v":15678444.529999999},{"$f":"IF(ISERROR(+K27/K25),0,+K27/K25)","v":0.20490571531822221},{"$f":"BALANCE!J41+BALANCE!J42+BALANCE!J43+BALANCE!J44","v":11518247.539999999},{"$f":"IF(ISERROR(+M27/M25),0,+M27/M25)","v":0.16252077580564145},{"$f":"BALANCE!K41+BALANCE!K42+BALANCE!K43+BALANCE!K44","v":17915461.940000001},{"$f":"IF(ISERROR(+O27/O25),0,+O27/O25)","v":0.25349270161415588},{"$f":"BALANCE!L41+BALANCE!L42+BALANCE!L43+BALANCE!L44","v":12319395},{"$f":"IF(ISERROR(+Q27/Q25),0,+Q27/Q25)","v":0.17721614480593958},{"$f":"BALANCE!M41+BALANCE!M42+BALANCE!M43+BALANCE!M44","v":17295220.969999999},{"$f":"IF(ISERROR(+S27/S25),0,+S27/S25)","v":0.240524401040174},{"$f":"BALANCE!N41+BALANCE!N42+BALANCE!N43+BALANCE!N44","v":27798716.91},{"$f":"IF(ISERROR(+U27/U25),0,+U27/U25)","v":0.31766990201213424},{"$f":"BALANCE!Y41+BALANCE!Y42+BALANCE!Y43+BALANCE!Y44","v":0},{"$f":"IF(ISERROR(+W27/W25),0,+W27/W25)","v":0},{"$f":"BALANCE!AA41+BALANCE!AA42+BALANCE!AA43+BALANCE!AA44","v":0},{"$f":"IF(ISERROR(+Y27/Y25),0,+Y27/Y25)","v":0},145972924.83999997,{"$f":"IF(ISERROR(+AA27/AA25),0,+AA27/AA25)","v":0.20139616762216461}]
[null,"Activos Fijos",{"$f":"BALANCE!E79","v":12311005.949999999},{"$f":"IF(ISERROR(+C28/C25),0,+C28/C25)","v":0.17175601242767644},{"$f":"BALANCE!F79","v":9788680.8800000008},{"$f":"IF(ISERROR(+E28/E25),0,+E28/E25)","v":0.14405460631956404},{"$f":"BALANCE!G79","v":9789947.0299999993},{"$f":"IF(ISERROR(+G28/G25),0,+G28/G25)","v":0.14476181565562785},{"$f":"BALANCE!H79","v":9760518.7599999998},{"$f":"IF(ISERROR(+I28/I25),0,+I28/I25)","v":0.13833837353558034},{"$f":"BALANCE!I79","v":9824088.120000001},{"$f":"IF(ISERROR(+K28/K25),0,+K28/K25)","v":0.12839359157893768},{"$f":"BALANCE!J79","v":9754441.7100000009},{"$f":"IF(ISERROR(+M28/M25),0,+M28/M25)","v":0.13763373540590779},{"$f":"BALANCE!K79","v":9618111.3900000006},{"$f":"IF(ISERROR(+O28/O25),0,+O28/O25)","v":0.13609032515278721},{"$f":"BALANCE!L79","v":9714054.75},{"$f":"IF(ISERROR(+Q28/Q25),0,+Q28/Q25)","v":0.1397379768429233},{"$f":"BALANCE!M79","v":11229669.489999998},{"$f":"IF(ISERROR(+S28/S25),0,+S28/S25)","v":0.15617085972168218},{"$f":"BALANCE!N79","v":11431311.629999999},{"$f":"IF(ISERROR(+U28/U25),0,+U28/U25)","v":0.13063134018483985},{"$f":"BALANCE!O79","v":0},{"$f":"IF(ISERROR(+W28/W25),0,+W28/W25)","v":0},{"$f":"BALANCE!P79","v":0},{"$f":"IF(ISERROR(+Y28/Y25),0,+Y28/Y25)","v":0},103221829.70999999,{"$f":"IF(ISERROR(+AA28/AA25),0,+AA28/AA25)","v":0.14241326561982515}]
[null,"Total Pasivos",{"$f":"BALANCE!E131","v":39038318.68},{"$f":"IF(ISERROR(+C29/C25),0,+C29/C25)","v":0.54463997301192713},{"$f":"BALANCE!F131","v":34323780.560000002},{"$f":"IF(ISERROR(+E29/E25),0,+E29/E25)","v":0.50512410779192807},{"$f":"BALANCE!G131","v":32755670.880000003},{"$f":"IF(ISERROR(+G29/G25),0,+G29/G25)","v":0.48435097504373098},{"$f":"BALANCE!H131","v":34417044.479999997},{"$f":"IF(ISERROR(+I29/I25),0,+I29/I25)","v":0.48780173188918935},{"$f":"BALANCE!I131","v":39150156.590000004},{"$f":"IF(ISERROR(+K29/K25),0,+K29/K25)","v":0.51166369377679344},{"$f":"BALANCE!J131","v":32181625.729999997},{"$f":"IF(ISERROR(+M29/M25),0,+M29/M25)","v":0.45407799773040758},{"$f":"BALANCE!K131","v":30590583.939999998},{"$f":"IF(ISERROR(+O29/O25),0,+O29/O25)","v":0.4328378354337431},{"$f":"BALANCE!L131","v":28043955.800000004},{"$f":"IF(ISERROR(+Q29/Q25),0,+Q29/Q25)","v":0.40341605508908268},{"$f":"BALANCE!M131","v":28751897.090000004},{"$f":"IF(ISERROR(+S29/S25),0,+S29/S25)","v":0.39985223885468363},{"$f":"BALANCE!N131","v":42487388.289999999},{"$f":"IF(ISERROR(+U29/U25),0,+U29/U25)","v":0.48552472830069904},{"$f":"BALANCE!O131","v":0},{"$f":"IF(ISERROR(+W29/W25),0,+W29/W25)","v":0},{"$f":"BALANCE!P131","v":0},{"$f":"IF(ISERROR(+Y29/Y25),0,+Y29/Y25)","v":0},341740422.04000002,{"$f":"IF(ISERROR(+AA29/AA25),0,+AA29/AA25)","v":0.47149299362108427}]
[null,"Pasivos CP",{"$f":"BALANCE!E122","v":30729899.02},{"$f":"IF(ISERROR(+C30/C25),0,+C30/C25)","v":0.42872572228594874},{"$f":"BALANCE!F122","v":27455256.230000004},{"$f":"IF(ISERROR(+E30/E25),0,+E30/E25)","v":0.40404383145192574},{"$f":"BALANCE!G122","v":26460569.800000001},{"$f":"IF(ISERROR(+G30/G25),0,+G30/G25)","v":0.39126668569221806},{"$f":"BALANCE!H122","v":28699568.579999998},{"$f":"IF(ISERROR(+I30/I25),0,+I30/I25)","v":0.40676645741420048},{"$f":"BALANCE!I122","v":33911124.660000004},{"$f":"IF(ISERROR(+K30/K25),0,+K30/K25)","v":0.44319340750971209},{"$f":"BALANCE!J122","v":27475661.239999998},{"$f":"IF(ISERROR(+M30/M25),0,+M30/M25)","v":0.38767753210639827},{"$f":"BALANCE!K122","v":26100819.619999997},{"$f":"IF(ISERROR(+O30/O25),0,+O30/O25)","v":0.36931044825839221},{"$f":"BALANCE!L122","v":24012401.520000003},{"$f":"IF(ISERROR(+Q30/Q25),0,+Q30/Q25)","v":0.34542160754701706},{"$f":"BALANCE!M122","v":24997835.080000002},{"$f":"IF(ISERROR(+S30/S25),0,+S30/S25)","v":0.34764454992205002},{"$f":"BALANCE!N122","v":38950281.280000001},{"$f":"IF(ISERROR(+U30/U25),0,+U30/U25)","v":0.44510442973400766},{"$f":"BALANCE!O122","v":0},{"$f":"IF(ISERROR(+W30/W25),0,+W30/W25)","v":0},{"$f":"BALANCE!P122","v":0},{"$f":"IF(ISERROR(+Y30/Y25),0,+Y30/Y25)","v":0},288793417.03000003,{"$f":"IF(ISERROR(+AA30/AA25),0,+AA30/AA25)","v":0.39844298172488124}]
[null,"Deuda con TFS",{"$f":"+BALANCE!E116","v":23752076.420000002},{"$f":"IF(ISERROR(+C31/C29),0,+C31/C29)","v":0.60842979982559031},{"$f":"+BALANCE!F116","v":22487719},{"$f":"IF(ISERROR(+E31/E29),0,+E31/E29)","v":0.65516439719366382},{"$f":"+BALANCE!G116","v":21175559},{"$f":"IF(ISERROR(+G31/G29),0,+G31/G29)","v":0.64647001362226408},{"$f":"+BALANCE!H116","v":23529021.75},{"$f":"IF(ISERROR(+I31/I29),0,+I31/I29)","v":0.6836444588864361},{"$f":"+BALANCE!I116","v":27576781.240000002},{"$f":"IF(ISERROR(+K31/K29),0,+K31/K29)","v":0.70438495377675836},{"$f":"+BALANCE!J116","v":22023528.879999999},{"$f":"IF(ISERROR(+M31/M29),0,+M31/M29)","v":0.68435103511471984},{"$f":"+BALANCE!K116","v":20068243.829999998},{"$f":"IF(ISERROR(+O31/O29),0,+O31/O29)","v":0.65602683065356349},{"$f":"+BALANCE!L116","v":18191366.400000002},{"$f":"IF(ISERROR(+Q31/Q29),0,+Q31/Q29)","v":0.64867333730429},{"$f":"+BALANCE!M116","v":18294711.490000002},{"$f":"IF(ISERROR(+S31/S29),0,+S31/S29)","v":0.63629580450755574},{"$f":"+BALANCE!N116","v":33233051.550000001},{"$f":"IF(ISERROR(+U31/U29),0,+U31/U29)","v":0.78218626485501963},{"$f":"+BALANCE!O116","v":0},{"$f":"IF(ISERROR(+W31/W29),0,+W31/W29)","v":0},{"$f":"+BALANCE!P116","v":0},{"$f":"IF(ISERROR(+Y31/Y29),0,+Y31/Y29)","v":0},230332059.56,{"$f":"IF(ISERROR(+AA31/AA29),0,+AA31/AA29)","v":0.67399711800273987}]
[null,"Pasivos LP",{"$f":"BALANCE!E130","v":8308419.6600000001},{"$f":"IF(ISERROR(+C32/$C$25),0,+C32/$C$25)","v":0.11591425072597836},{"$f":"BALANCE!F130","v":6868524.3300000001},{"$f":"IF(ISERROR(+E32/$E$25),0,+E32/$E$25)","v":0.10108027634000234},{"$f":"BALANCE!G130","v":6295101.0800000001},{"$f":"IF(ISERROR(+G32/$G$25),0,+G32/$G$25)","v":9.3084289351512847E-2},{"$f":"BALANCE!H130","v":5717475.9000000004},{"$f":"IF(ISERROR(+I32/$I$25),0,+I32/$I$25)","v":8.1035274474988914E-2},{"$f":"BALANCE!I130","v":5239031.93},{"$f":"IF(ISERROR(+K32/$K$25),0,+K32/$K$25)","v":6.847028626708139E-2},{"$f":"BALANCE!J130","v":4705964.49},{"$f":"IF(ISERROR(+M32/$K$25),0,+M32/$K$25)","v":6.1503487685943478E-2},{"$f":"BALANCE!K130","v":4489764.32},{"$f":"IF(ISERROR(+O32/$K$25),0,+O32/$K$25)","v":5.867791079909071E-2},{"$f":"BALANCE!L130","v":4031554.2800000003},{"$f":"IF(ISERROR(+Q32/Q$25),0,+Q32/Q$25)","v":5.7994447542065626E-2},{"$f":"BALANCE!M130","v":3754062.0100000002},{"$f":"IF(ISERROR(+S32/S$25),0,+S32/S$25)","v":5.2207688932633618E-2},{"$f":"BALANCE!N130","v":3537107.01},{"$f":"IF(ISERROR(+U32/U$25),0,+U32/U$25)","v":4.0420298566691402E-2},{"$f":"BALANCE!O130","v":0},{"$f":"IF(ISERROR(+W32/W$25),0,+W32/W$25)","v":0},{"$f":"BALANCE!P130","v":0},{"$f":"IF(ISERROR(+Y32/Y$25),0,+Y32/Y$25)","v":0},52947005.00999999,{"$f":"IF(ISERROR(+AA32/AA$25),0,+AA32/AA$25)","v":7.3050011896203013E-2}]
[null,"Capital Contable",{"$f":"BALANCE!E140","v":32638973.869999997},{"$f":"IF(ISERROR(+C33/$C$25),0,+C33/$C$25)","v":0.45536002698807293},{"$f":"BALANCE!F140","v":33627402.189999998},{"$f":"IF(ISERROR(+E33/$E$25),0,+E33/$E$25)","v":0.49487589220807193},{"$f":"BALANCE!G140","v":34872294.310000002},{"$f":"IF(ISERROR(+G33/$G$25),0,+G33/$G$25)","v":0.51564902495626896},{"$f":"BALANCE!H140","v":36138351.760000005},{"$f":"IF(ISERROR(+I33/$I$25),0,+I33/$I$25)","v":0.51219826811081071},{"$f":"BALANCE!I140","v":37365252},{"$f":"IF(ISERROR(+K33/$K$25),0,+K33/$K$25)","v":0.48833630622320634},{"$f":"BALANCE!J140","v":38690836.469999991},{"$f":"IF(ISERROR(+M33/M$25),0,+M33/M$25)","v":0.5459220022695922},{"$f":"BALANCE!K140","v":40083884.5},{"$f":"IF(ISERROR(+O33/O$25),0,+O33/O$25)","v":0.56716216456625668},{"$f":"BALANCE!L140","v":41472255.680000007},{"$f":"IF(ISERROR(+Q33/Q$25),0,+Q33/Q$25)","v":0.59658394491091737},{"$f":"BALANCE!M140","v":43154408.030000001},{"$f":"IF(ISERROR(+S33/S$25),0,+S33/S$25)","v":0.60014776114531632},{"$f":"BALANCE!N140","v":45020797.999999993},{"$f":"IF(ISERROR(+U33/U$25),0,+U33/U$25)","v":0.51447527364197632},{"$f":"BALANCE!O140","v":0},{"$f":"IF(ISERROR(+W33/W$25),0,+W33/W$25)","v":0},{"$f":"BALANCE!P140","v":0},{"$f":"IF(ISERROR(+Y33/Y$25),0,+Y33/Y$25)","v":0},383064456.81,{"$f":"IF(ISERROR(+AA33/AA$25),0,+AA33/AA$25)","v":0.52850700661346162}]
[null,"Capital Social",{"$f":"+BALANCE!E133+BALANCE!E134","v":17600000},{"$f":"IF(ISERROR(+C34/$C$25),0,+C34/$C$25)","v":0.24554498885016829},{"$f":"+BALANCE!F133+BALANCE!F134","v":17600000},{"$f":"IF(ISERROR(+E34/$E$25),0,+E34/$E$25)","v":0.25900947250252243},{"$f":"+BALANCE!G133+BALANCE!G134","v":17600000},{"$f":"IF(ISERROR(+G34/$G$25),0,+G34/$G$25)","v":0.26024736882964017},{"$f":"+BALANCE!H133+BALANCE!H134","v":17600000},{"$f":"IF(ISERROR(+I34/$I$25),0,+I34/$I$25)","v":0.24944938215827106},{"$f":"+BALANCE!I133+BALANCE!I134","v":17600000},{"$f":"IF(ISERROR(+K34/$K$25),0,+K34/$K$25)","v":0.2300190291645412},{"$f":"+BALANCE!J133+BALANCE!J134","v":17600000},{"$f":"IF(ISERROR(+M34/$M$25),0,+M34/$M$25)","v":0.24833340699146755},{"$f":"+BALANCE!K133+BALANCE!K134","v":17600000},{"$f":"IF(ISERROR(+O34/$O$25),0,+O34/$O$25)","v":0.24902911034897621},{"$f":"+BALANCE!L133+BALANCE!L134","v":17600000},{"$f":"IF(ISERROR(+Q34/$Q$25),0,+Q34/$Q$25)","v":0.25317835401694128},{"$f":"+BALANCE!M133+BALANCE!M134","v":17600000},{"$f":"IF(ISERROR(+S34/$S$25),0,+S34/$S$25)","v":0.24476295883411675},{"$f":"+BALANCE!N133+BALANCE!N134","v":17600000},{"$f":"IF(ISERROR(+U34/$U$25),0,+U34/$U$25)","v":0.20112404085104812},{"$f":"+BALANCE!O133+BALANCE!O134","v":0},{"$f":"IF(ISERROR(+W34/W$25),0,+W34/W$25)","v":0},{"$f":"+BALANCE!P133+BALANCE!P134","v":0},{"$f":"IF(ISERROR(+Y34/Y$25),0,+Y34/Y$25)","v":0},176000000,{"$f":"IF(ISERROR(+AA34/AA$25),0,+AA34/AA$25)","v":0.24282397259870495}]
[null,"Resultados Acumulados",{"$f":"+BALANCE!E136","v":13407781.869999999},{"$f":"IF(ISERROR(+C35/$C$25),0,+C35/$C$25)","v":0.18705759373719535},{"$f":"+BALANCE!F136","v":15038974.369999999},{"$f":"IF(ISERROR(+E35/$E$25),0,+E35/$E$25)","v":0.22132027378140079},{"$f":"+BALANCE!G136","v":16027401.640000001},{"$f":"IF(ISERROR(+G35/$G$25),0,+G35/$G$25)","v":0.23699369920374205},{"$f":"+BALANCE!H136","v":17272294.27},{"$f":"IF(ISERROR(+I35/$I$25),0,+I35/$I$25)","v":0.24480472352882646},{"$f":"+BALANCE!I136","v":18538352.059999999},{"$f":"IF(ISERROR(+K35/$K$25),0,+K35/$K$25)","v":0.24228259904270863},{"$f":"+BALANCE!J136","v":19765251.649999999},{"$f":"IF(ISERROR(+M35/$M$25),0,+M35/$M$25)","v":0.2788847887663764},{"$f":"+BALANCE!K136","v":21090836.57},{"$f":"IF(ISERROR(+O35/$O$25),0,+O35/$O$25)","v":0.29842228792856551},{"$f":"+BALANCE!L136","v":22483884.670000002},{"$f":"IF(ISERROR(+Q35/$Q$25),0,+Q35/$Q$25)","v":0.32343368821916701},{"$f":"+BALANCE!M136","v":23872259.43},{"$f":"IF(ISERROR(+S35/$S$25),0,+S35/$S$25)","v":0.33199118478082074},{"$f":"+BALANCE!N136","v":25554408.190000001},{"$f":"IF(ISERROR(+U35/$U$25),0,+U35/$U$25)","v":0.29202305890510905},{"$f":"+BALANCE!O136","v":0},{"$f":"IF(ISERROR(+W35/W$25),0,+W35/W$25)","v":0},{"$f":"+BALANCE!P136","v":0},{"$f":"IF(ISERROR(+Y35/Y$25),0,+Y35/Y$25)","v":0},193051444.72000003,{"$f":"IF(ISERROR(+AA35/AA$25),0,+AA35/AA$25)","v":0.26634953819789597}]
[]
[null,"CASH FLOW"]
[null,"EBITDA",{"$f":"+'[2]FLUJO DE EFECTIVO'!E5+'[2]FLUJO DE EFECTIVO'!E6","v":3131521.510000003},null,{"$f":"+'[2]FLUJO DE EFECTIVO'!F5+'[2]FLUJO DE EFECTIVO'!F6","v":3141125.199999996},null,{"$f":"+'[2]FLUJO DE EFECTIVO'!G5+'[2]FLUJO DE EFECTIVO'!G6","v":3537795.4899999984},null,{"$f":"+'[2]FLUJO DE EFECTIVO'!H5+'[2]FLUJO DE EFECTIVO'!H6","v":2333912.9500000002},null,{"$f":"+'[2]FLUJO DE EFECTIVO'!I5+'[2]FLUJO DE EFECTIVO'!I6","v":3631951.7900000028},null,{"$f":"+'[2]FLUJO DE EFECTIVO'!J5+'[2]FLUJO DE EFECTIVO'!J6","v":3993526.1700000074},null,{"$f":"+'[2]FLUJO DE EFECTIVO'!K5+'[2]FLUJO DE EFECTIVO'!K6","v":3457838.460000006},null,{"$f":"+'[2]FLUJO DE EFECTIVO'!L5+'[2]FLUJO DE EFECTIVO'!L6","v":3747493.7000000011},null,{"$f":"+'[2]FLUJO DE EFECTIVO'!M5+'[2]FLUJO DE EFECTIVO'!M6","v":3562317.0600000033},null,{"$f":"+'[2]FLUJO DE EFECTIVO'!N5+'[2]FLUJO DE EFECTIVO'!N6","v":2570236.3200000031},null,{"$f":"+'[2]FLUJO DE EFECTIVO'!O5+'[2]FLUJO DE EFECTIVO'!O6","v":3426333.7399999956},null,{"$f":"+'[2]FLUJO DE EFECTIVO'!P5+'[2]FLUJO DE EFECTIVO'!P6","v":3773131.4699999942},null,{"$f":"AVERAGE(C38:Z38)","v":3358931.9883333337}]
[null,"Depreciación",{"$f":"+'[2]FLUJO DE EFECTIVO'!E6","v":2102629.0699999998},null,{"$f":"+'[2]FLUJO DE EFECTIVO'!F6","v":2177004.7999999998},null,{"$f":"+'[2]FLUJO DE EFECTIVO'!G6","v":2251623.4900000002},null,{"$f":"+'[2]FLUJO DE EFECTIVO'!H6","v":2326256.1599999997},null,{"$f":"+'[2]FLUJO DE EFECTIVO'!I6","v":2401616.56},null,{"$f":"+'[2]FLUJO DE EFECTIVO'!J6","v":2477610.9300000002},null,{"$f":"+'[2]FLUJO DE EFECTIVO'!K6","v":2552932.9200000004},null,{"$f":"+'[2]FLUJO DE EFECTIVO'!L6","v":2629169.56},null,{"$f":"+'[2]FLUJO DE EFECTIVO'!M6","v":2714488.7399999998},null,{"$f":"+'[2]FLUJO DE EFECTIVO'!N6","v":2801205.92},null,{"$f":"+'[2]FLUJO DE EFECTIVO'!O6","v":2877317.59},null,{"$f":"+'[2]FLUJO DE EFECTIVO'!P6","v":2848449.8800000004},null,{"$f":"AVERAGE(C39:Z39)","v":2513358.8016666663}]
[null,"Flujo de Efectivo Operativo",{"$f":"+'[2]FLUJO DE EFECTIVO'!E24","v":3131521.510000003},null,{"$f":"+'[2]FLUJO DE EFECTIVO'!F24","v":{"$error":"#REF!"}},null,{"$f":"+'[2]FLUJO DE EFECTIVO'!IG3","v":""},null,{"$f":"+'[2]FLUJO DE EFECTIVO'!H24","v":{"$error":"#REF!"}},null,{"$f":"IF(K11=0,0,+'[2]FLUJO DE EFECTIVO'!I24)","v":{"$error":"#REF!"}},null,{"$f":"+'[2]FLUJO DE EFECTIVO'!J24","v":{"$error":"#REF!"}},null,{"$f":"+'[2]FLUJO DE EFECTIVO'!K24","v":{"$error":"#REF!"}},null,{"$f":"+'[2]FLUJO DE EFECTIVO'!L24","v":{"$error":"#REF!"}},null,{"$f":"+'[2]FLUJO DE EFECTIVO'!M24","v":{"$error":"#REF!"}},null,{"$f":"+'[2]FLUJO DE EFECTIVO'!N24","v":{"$error":"#REF!"}},null,{"$f":"+'[2]FLUJO DE EFECTIVO'!O24","v":{"$error":"#REF!"}},null,{"$f":"+'[2]FLUJO DE EFECTIVO'!P24","v":{"$error":"#REF!"}},null,{"$f":"AVERAGE(C40:Z40)","v":{"$error":"#REF!"}}]
[null,"Flujo de Efectivo Libre",{"$f":"+'[2]FLUJO DE EFECTIVO'!E32","v":3131521.510000003},null,{"$f":"+'[2]FLUJO DE EFECTIVO'!F32","v":{"$error":"#REF!"}},null,{"$f":"+'[2]FLUJO DE EFECTIVO'!G32","v":{"$error":"#REF!"}},null,{"$f":"+'[2]FLUJO DE EFECTIVO'!H32","v":{"$error":"#REF!"}},null,{"$f":"'[2]FLUJO DE EFECTIVO'!I32","v":{"$error":"#REF!"}},null,{"$f":"+'[2]FLUJO DE EFECTIVO'!J32","v":{"$error":"#REF!"}},null,{"$f":"+'[2]FLUJO DE EFECTIVO'!K32","v":{"$error":"#REF!"}},null,{"$f":"+'[2]FLUJO DE EFECTIVO'!L32","v":{"$error":"#REF!"}},null,{"$f":"+'[2]FLUJO DE EFECTIVO'!M32","v":{"$error":"#REF!"}},null,{"$f":"+'[2]FLUJO DE EFECTIVO'!N32","v":{"$error":"#REF!"}},null,{"$f":"+'[2]FLUJO DE EFECTIVO'!O32","v":{"$error":"#REF!"}},null,{"$f":"+'[2]FLUJO DE EFECTIVO'!P32","v":{"$error":"#REF!"}},null,{"$f":"AVERAGE(C41:Z41)","v":{"$error":"#REF!"}}]
[null,"Dividendos Declarados",{"$f":"+'[2]FLUJO DE EFECTIVO'!E30","v":0},null,{"$f":"+'[2]FLUJO DE EFECTIVO'!F30","v":0},null,{"$f":"+'[2]FLUJO DE EFECTIVO'!G30","v":0},null,{"$f":"+'[2]FLUJO DE EFECTIVO'!H30","v":0},null,{"$f":"+'[2]FLUJO DE EFECTIVO'!I30","v":0},null,{"$f":"+'[2]FLUJO DE EFECTIVO'!J30","v":0},null,{"$f":"+'[2]FLUJO DE EFECTIVO'!K30","v":0},null,{"$f":"+'[2]FLUJO DE EFECTIVO'!L30","v":0},null,{"$f":"+'[2]FLUJO DE EFECTIVO'!M30","v":0},null,{"$f":"+'[2]FLUJO DE EFECTIVO'!N30","v":0},null,{"$f":"+'[2]FLUJO DE EFECTIVO'!O30","v":0},null,{"$f":"+'[2]FLUJO DE EFECTIVO'!P30","v":0},null,{"$f":"AVERAGE(C42:Z42)","v":0}]
[]
[null,"UNIDADES"]
[null,"# Autos - Nuevos",{"$f":"+'AUTOS NUEVOS'!C31","v":70},null,{"$f":"+'AUTOS NUEVOS'!F31","v":58},null,{"$f":"+'AUTOS NUEVOS'!I31","v":88},null,{"$f":"+'AUTOS NUEVOS'!L31","v":69},null,{"$f":"+'AUTOS NUEVOS'!O31","v":74},null,{"$f":"+'AUTOS NUEVOS'!R31","v":73},null,{"$f":"+'AUTOS NUEVOS'!C62","v":72},null,{"$f":"+'AUTOS NUEVOS'!F62","v":80},null,{"$f":"+'AUTOS NUEVOS'!I62","v":92},null,{"$f":"+'AUTOS NUEVOS'!L62","v":96},null,{"$f":"+'AUTOS NUEVOS'!O62","v":0},null,{"$f":"+'AUTOS NUEVOS'!R62","v":0},null,{"$f":"AVERAGE(C45:Z45)","v":64.333333333333329}]
[null,"# Ordenes - Servicio",{"$f":"+SERVICIO!C19","v":967},null,{"$f":"+SERVICIO!E19","v":732},null,{"$f":"+SERVICIO!G19","v":826},null,{"$f":"+SERVICIO!I19","v":1279},null,{"$f":"+SERVICIO!K19","v":805},null,{"$f":"+SERVICIO!M19","v":893},null,{"$f":"+SERVICIO!O19","v":933},null,{"$f":"+SERVICIO!Q19","v":903},null,{"$f":"+SERVICIO!S19","v":932},null,{"$f":"+SERVICIO!U19","v":1131},null,{"$f":"+SERVICIO!W19","v":0},null,{"$f":"+SERVICIO!Y19","v":0},null,{"$f":"+SERVICIO!AA19","v":9401}]
[null,"# Ordens - Hoj. Y Pint.",{"$f":"SERVICIO!C21","v":68},null,{"$f":"SERVICIO!E21","v":23},null,{"$f":"SERVICIO!G21","v":31},null,{"$f":"SERVICIO!I21","v":27},null,{"$f":"SERVICIO!K21","v":28},null,{"$f":"SERVICIO!M21","v":31},null,{"$f":"SERVICIO!O21","v":28},null,{"$f":"SERVICIO!Q21","v":50},null,{"$f":"SERVICIO!S21","v":37},null,{"$f":"SERVICIO!U21","v":32},null,{"$f":"SERVICIO!W21","v":0},null,{"$f":"SERVICIO!Y21","v":0},null,29.583333333333332]
[null,"# Ordenes - Refacciones",{"$f":"+SERVICIO!C24","v":570},null,{"$f":"+SERVICIO!E24","v":466},null,{"$f":"+SERVICIO!G24","v":509},null,{"$f":"+SERVICIO!I24","v":543},null,{"$f":"+SERVICIO!K24","v":589},null,{"$f":"+SERVICIO!M24","v":613},null,{"$f":"+SERVICIO!O24","v":644},null,{"$f":"+SERVICIO!Q24","v":596},null,{"$f":"+SERVICIO!S24","v":563},null,{"$f":"+SERVICIO!U24","v":573},null,{"$f":"+SERVICIO!W24","v":0},null,{"$f":"+SERVICIO!Y24","v":0},null,{"$f":"+SERVICIO!AA24","v":5666}]
[null,"# Empleados",{"$f":"+DATOS!C60","v":51},null,{"$f":"+DATOS!D60","v":51},null,{"$f":"+DATOS!E60","v":51},null,{"$f":"+DATOS!F60","v":51},null,{"$f":"+DATOS!G60","v":51},null,{"$f":"+DATOS!H60","v":51},null,{"$f":"+DATOS!I60","v":51},null,{"$f":"+DATOS!J60","v":51},null,{"$f":"+DATOS!K60","v":52},null,{"$f":"+DATOS!L60","v":52},null,{"$f":"+DATOS!M60","v":0},null,{"$f":"+DATOS!N60","v":0},null,42.666666666666664]
[null,"Unidades Vendidas por Empleado ",{"$f":"IF(ISERROR(+C45/DATOS!C29),0,+C45/DATOS!C29)","v":0},null,{"$f":"IF(ISERROR(+E45/DATOS!D29),0,+E45/DATOS!D29)","v":0},null,{"$f":"IF(ISERROR(+G45/DATOS!E29),0,+G45/DATOS!E29)","v":0},null,{"$f":"IF(ISERROR(+I45/DATOS!F29),0,+I45/DATOS!F29)","v":0},null,{"$f":"IF(ISERROR(+K45/DATOS!G29),0,+K45/DATOS!G29)","v":0},null,{"$f":"IF(ISERROR(+M45/DATOS!H29),0,+M45/DATOS!H29)","v":0},null,{"$f":"IF(ISERROR(+O45/DATOS!I29),0,+O45/DATOS!I29)","v":0},null,{"$f":"IF(ISERROR(+Q45/DATOS!J29),0,+Q45/DATOS!J29)","v":0},null,{"$f":"IF(ISERROR(+S45/DATOS!K29),0,+S45/DATOS!K29)","v":0},null,{"$f":"IF(ISERROR(+U45/DATOS!L29),0,+U45/DATOS!L29)","v":0},null,{"$f":"IF(ISERROR(+W45/DATOS!M29),0,+W45/DATOS!M29)","v":0},null,{"$f":"IF(ISERROR(+Y45/DATOS!N29),0,+Y45/DATOS!N29)","v":0},null,0]
[]
[null,"LIQUIDEZ"]
[null,"Activos Circulantes / Pasivo CP",{"$f":"IF(ISERROR(+BALANCE!E$64/BALANCE!E$122),0,+BALANCE!E$64/BALANCE!E$122)","v":1.8115702460905776},null,{"$f":"IF(ISERROR(+BALANCE!F$64/BALANCE!F$122),0,+BALANCE!F$64/BALANCE!F$122)","v":1.9837934056680264},null,{"$f":"IF(ISERROR(+BALANCE!G64/BALANCE!G122),0,+BALANCE!G64/BALANCE!G122)","v":2.0461023991252074},null,{"$f":"IF(ISERROR(+BALANCE!H64/BALANCE!H122),0,+BALANCE!H64/BALANCE!H122)","v":1.9957805749008928},null,{"$f":"IF(ISERROR(+BALANCE!I64/BALANCE!I122),0,+BALANCE!I64/BALANCE!I122)","v":1.8562903557796659},null,{"$f":"IF(ISERROR(+BALANCE!J64/BALANCE!J122),0,+BALANCE!J64/BALANCE!J122)","v":2.0882334069715007},null,{"$f":"IF(ISERROR(+BALANCE!K64/BALANCE!K122),0,+BALANCE!K64/BALANCE!K122)","v":2.2726033509134691},null,{"$f":"IF(ISERROR(+BALANCE!L64/BALANCE!L122),0,+BALANCE!L64/BALANCE!L122)","v":2.4177309662944531},null,{"$f":"IF(ISERROR(+BALANCE!M64/BALANCE!M122),0,+BALANCE!M64/BALANCE!M122)","v":2.3573995476571485},null,{"$f":"IF(ISERROR(+BALANCE!N64/BALANCE!N122),0,+BALANCE!N64/BALANCE!N122)","v":1.908329891270043},null,{"$f":"IF(ISERROR(+BALANCE!O64/BALANCE!O122),0,+BALANCE!O64/BALANCE!O122)","v":0},null,{"$f":"IF(ISERROR(+BALANCE!P64/BALANCE!P122),0,+BALANCE!P64/BALANCE!P122)","v":0},null,{"$f":"AVERAGE(C53:Z53)","v":1.728152845389249}]
[null,"Capital de Trabajo",{"$f":"+BALANCE!E64-BALANCE!E122","v":24939471.709999997},null,{"$f":"+BALANCE!F64-BALANCE!F122","v":27010300.030000001},null,{"$f":"+BALANCE!G64-BALANCE!G122","v":27680465.550000008},null,{"$f":"+BALANCE!H64-BALANCE!H122","v":28578472.899999999},null,{"$f":"+BALANCE!I64-BALANCE!I122","v":29037769.000000007},null,{"$f":"+BALANCE!J64-BALANCE!J122","v":29899932.440000001},null,{"$f":"+BALANCE!K64-BALANCE!K122","v":33215990.510000013},null,{"$f":"+BALANCE!L64-BALANCE!L122","v":34043125.210000001},null,{"$f":"+BALANCE!M64-BALANCE!M122","v":33932050.030000001},null,{"$f":"+BALANCE!N64-BALANCE!N122","v":35379704.75999999},null,{"$f":"+BALANCE!O64-BALANCE!O122","v":0},null,{"$f":"+BALANCE!P64-BALANCE!P122","v":0},null,{"$f":"AVERAGE(C54:Z54)","v":25309773.511666667}]
[null,"Efectivo e Inversiones / Pasivo CP",{"$f":"IF(ISERROR(+BALANCE!E23/BALANCE!E122),0,+BALANCE!E23/BALANCE!E122)","v":0.27994042298678534},null,{"$f":"IF(ISERROR(+BALANCE!F23/BALANCE!F122),0,+BALANCE!F23/BALANCE!F122)","v":0.2845117013136686},null,{"$f":"IF(ISERROR(+BALANCE!G23/BALANCE!G122),0,+BALANCE!G23/BALANCE!G122)","v":0.29326313524813058},null,{"$f":"IF(ISERROR(+BALANCE!H23/BALANCE!H122),0,+BALANCE!H23/BALANCE!H122)","v":0.25801804997028288},null,{"$f":"IF(ISERROR(+BALANCE!I23/BALANCE!I122),0,+BALANCE!I23/BALANCE!I122)","v":0.34125410778988885},null,{"$f":"IF(ISERROR(+BALANCE!J23/BALANCE!J122),0,+BALANCE!J23/BALANCE!J122)","v":0.43816589216325624},null,{"$f":"IF(ISERROR(+BALANCE!K23/BALANCE!K122),0,+BALANCE!K23/BALANCE!K122)","v":0.39952149096534778},null,{"$f":"IF(ISERROR(+BALANCE!L23/BALANCE!L122),0,+BALANCE!L23/BALANCE!L122)","v":0.41042971032245168},null,{"$f":"IF(ISERROR(+BALANCE!M23/BALANCE!M122),0,+BALANCE!M23/BALANCE!M122)","v":0.23926227574744038},null,{"$f":"IF(ISERROR(+BALANCE!N23/BALANCE!N122),0,+BALANCE!N23/BALANCE!N122)","v":0.25247201501082456},null,{"$f":"IF(ISERROR(+BALANCE!O23/BALANCE!O122),0,+BALANCE!O23/BALANCE!O122)","v":0},null,{"$f":"IF(ISERROR(+BALANCE!P23/BALANCE!P122),0,+BALANCE!P23/BALANCE!P122)","v":0},null,{"$f":"AVERAGE(C55:Z55)","v":0.26640323345983979}]
[null,"Prueba del Ácido",{"$f":"IF(ISERROR(+(BALANCE!E64-BALANCE!E52)/BALANCE!E122),0,+(BALANCE!E64-BALANCE!E52)/BALANCE!E122)","v":1.3712243129264927},null,{"$f":"IF(ISERROR(+(BALANCE!F64-BALANCE!F52)/BALANCE!F122),0,+(BALANCE!F64-BALANCE!F52)/BALANCE!F122)","v":1.5615304607193607},null,{"$f":"IF(ISERROR(+(BALANCE!G64-BALANCE!G52)/BALANCE!G122),0,+(BALANCE!G64-BALANCE!G52)/BALANCE!G122)","v":1.5863537534252192},null,{"$f":"IF(ISERROR(+(BALANCE!H64-BALANCE!H52)/BALANCE!H122),0,+(BALANCE!H64-BALANCE!H52)/BALANCE!H122)","v":1.4646741243801651},null,{"$f":"IF(ISERROR(+(BALANCE!I64-BALANCE!I52)/BALANCE!I122),0,+(BALANCE!I64-BALANCE!I52)/BALANCE!I122)","v":1.3400994731267046},null,{"$f":"IF(ISERROR(+(BALANCE!J64-BALANCE!J52)/BALANCE!J122),0,+(BALANCE!J64-BALANCE!J52)/BALANCE!J122)","v":1.5595705037161103},null,{"$f":"IF(ISERROR(+(BALANCE!K64-BALANCE!K52)/BALANCE!K122),0,+(BALANCE!K64-BALANCE!K52)/BALANCE!K122)","v":1.4769016970050235},null,{"$f":"IF(ISERROR(+(BALANCE!L64-BALANCE!L52)/BALANCE!L122),0,+(BALANCE!L64-BALANCE!L52)/BALANCE!L122)","v":1.7318250490424083},null,{"$f":"IF(ISERROR(+(BALANCE!M64-BALANCE!M52)/BALANCE!M122),0,+(BALANCE!M64-BALANCE!M52)/BALANCE!M122)","v":1.5016640773037695},null,{"$f":"IF(ISERROR(+(BALANCE!N64-BALANCE!N52)/BALANCE!N122),0,+(BALANCE!N64-BALANCE!N52)/BALANCE!N122)","v":1.0564195828061551},null,{"$f":"IF(ISERROR(+(BALANCE!O64-BALANCE!O52)/BALANCE!O122),0,+(BALANCE!O64-BALANCE!O52)/BALANCE!O122)","v":0},null,{"$f":"IF(ISERROR(+(BALANCE!P64-BALANCE!P52)/BALANCE!P122),0,+(BALANCE!P64-BALANCE!P52)/BALANCE!P122)","v":0},null,{"$f":"AVERAGE(C56:Z56)","v":1.2208552528709506}]
[]
[null,"OPERACIÓN"]
[null,"Precio Promedio - Autos Nuevos",{"$f":"IF(ISERROR(+'AUTOS NUEVOS'!D31/'AUTOS NUEVOS'!C31),0,+'AUTOS NUEVOS'!D31/'AUTOS NUEVOS'!C31)","v":277725.83657142863},null,{"$f":"IF(ISERROR(+'AUTOS NUEVOS'!G31/'AUTOS NUEVOS'!F31),0,+'AUTOS NUEVOS'!G31/'AUTOS NUEVOS'!F31)","v":298718.81982758624},null,{"$f":"IF(ISERROR(+'AUTOS NUEVOS'!J31/'AUTOS NUEVOS'!I31),0,+'AUTOS NUEVOS'!J31/'AUTOS NUEVOS'!I31)","v":275152.2934090909},null,{"$f":"IF(ISERROR(+'AUTOS NUEVOS'!M31/'AUTOS NUEVOS'!L31),0,+'AUTOS NUEVOS'!M31/'AUTOS NUEVOS'!L31)","v":273849.15507246379},null,{"$f":"IF(ISERROR(+'AUTOS NUEVOS'!P31/'AUTOS NUEVOS'!O31),0,+'AUTOS NUEVOS'!P31/'AUTOS NUEVOS'!O31)","v":280898.5363513513},null,{"$f":"IF(ISERROR(+'AUTOS NUEVOS'!S31/'AUTOS NUEVOS'!R31),0,+'AUTOS NUEVOS'!S31/'AUTOS NUEVOS'!R31)","v":282356.01054794516},null,{"$f":"IF(ISERROR(+'AUTOS NUEVOS'!D62/'AUTOS NUEVOS'!C62),0,+'AUTOS NUEVOS'!D62/'AUTOS NUEVOS'!C62)","v":261310.16666666666},null,{"$f":"IF(ISERROR(+'AUTOS NUEVOS'!G62/'AUTOS NUEVOS'!F62),0,+'AUTOS NUEVOS'!G62/'AUTOS NUEVOS'!F62)","v":278307.6875},null,{"$f":"IF(ISERROR(+'AUTOS NUEVOS'!J62/'AUTOS NUEVOS'!I62),0,+'AUTOS NUEVOS'!J62/'AUTOS NUEVOS'!I62)","v":272622.77173913043},null,{"$f":"IF(ISERROR(+'AUTOS NUEVOS'!M62/'AUTOS NUEVOS'!L62),0,+'AUTOS NUEVOS'!M62/'AUTOS NUEVOS'!L62)","v":291250.80302083323},null,{"$f":"IF(ISERROR(+'AUTOS NUEVOS'!P62/'AUTOS NUEVOS'!O62),0,+'AUTOS NUEVOS'!P62/'AUTOS NUEVOS'!O62)","v":0},null,{"$f":"IF(ISERROR(+'AUTOS NUEVOS'!S62/'AUTOS NUEVOS'!R62),0,+'AUTOS NUEVOS'!S62/'AUTOS NUEVOS'!R62)","v":0},null,{"$f":"AVERAGE(C59:Z59)","v":232682.67339220803}]
[null,"Precio Promedio - Orden de Servicio",{"$f":"IF(ISERROR(+'ESTADO DE RESULTADOS'!D19/REPORTE!C46),0,+'ESTADO DE RESULTADOS'!D19/REPORTE!C46)","v":613.70042399172701},null,{"$f":"IF(ISERROR(+'ESTADO DE RESULTADOS'!E$19/REPORTE!E$46),0,+'ESTADO DE RESULTADOS'!E$19/REPORTE!E$46)","v":736.67703551912575},null,{"$f":"IF(ISERROR(+'ESTADO DE RESULTADOS'!F19/REPORTE!G46),0,+'ESTADO DE RESULTADOS'!F19/REPORTE!G46)","v":680.33167070217917},null,{"$f":"IF(ISERROR(+'ESTADO DE RESULTADOS'!G19/REPORTE!I46),0,+'ESTADO DE RESULTADOS'!G19/REPORTE!I46)","v":467.13347146207974},null,{"$f":"IF(ISERROR(+'ESTADO DE RESULTADOS'!H19/REPORTE!K46),0,+'ESTADO DE RESULTADOS'!H19/REPORTE!K46)","v":783.86546583850929},null,{"$f":"IF(ISERROR(+'ESTADO DE RESULTADOS'!I19/REPORTE!M46),0,+'ESTADO DE RESULTADOS'!I19/REPORTE!M46)","v":749.01099664053743},null,{"$f":"IF(ISERROR(+'ESTADO DE RESULTADOS'!J19/REPORTE!O46),0,+'ESTADO DE RESULTADOS'!J19/REPORTE!O46)","v":800.53693461950695},null,{"$f":"IF(ISERROR(+'ESTADO DE RESULTADOS'!K19/REPORTE!Q46),0,+'ESTADO DE RESULTADOS'!K19/REPORTE!Q46)","v":734.36293466223697},null,{"$f":"IF(ISERROR(+'ESTADO DE RESULTADOS'!L19/REPORTE!S46),0,+'ESTADO DE RESULTADOS'!L19/REPORTE!S46)","v":725.06708154506441},null,{"$f":"IF(ISERROR(+'ESTADO DE RESULTADOS'!M19/REPORTE!U46),0,+'ESTADO DE RESULTADOS'!M19/REPORTE!U46)","v":656.7175862068965},null,{"$f":"IF(ISERROR(+'ESTADO DE RESULTADOS'!N19/REPORTE!W46),0,+'ESTADO DE RESULTADOS'!N19/REPORTE!W46)","v":0},null,{"$f":"IF(ISERROR(+'ESTADO DE RESULTADOS'!O19/REPORTE!Y46),0,+'ESTADO DE RESULTADOS'!O19/REPORTE!Y46)","v":0},null,578.95030009898858]
[null,"Precio Promedio - Hoj. Y Pintura",{"$f":"IF('ESTADO DE RESULTADOS'!D21=0,\"SIN TALLER\",'ESTADO DE RESULTADOS'!D21/REPORTE!C47)","v":901.0276470588235},null,{"$f":"IF('ESTADO DE RESULTADOS'!E21=0,\"SIN TALLER\",'ESTADO DE RESULTADOS'!E21/REPORTE!E47)","v":4100.645217391304},null,{"$f":"IF('ESTADO DE RESULTADOS'!F21=0,\"SIN TALLER\",'ESTADO DE RESULTADOS'!F21/REPORTE!G47)","v":3669.6406451612902},null,{"$f":"IF('ESTADO DE RESULTADOS'!G21=0,\"SIN TALLER\",'ESTADO DE RESULTADOS'!G21/REPORTE!I47)","v":3798.7881481481481},null,{"$f":"IF('ESTADO DE RESULTADOS'!H21=0,\"SIN TALLER\",'ESTADO DE RESULTADOS'!H21/REPORTE!K47)","v":3591.8371428571431},null,{"$f":"IF('ESTADO DE RESULTADOS'!I21=0,\"SIN TALLER\",'ESTADO DE RESULTADOS'!I21/REPORTE!M47)","v":4143.3193548387098},null,{"$f":"IF('ESTADO DE RESULTADOS'!J21=0,\"SIN TALLER\",'ESTADO DE RESULTADOS'!J21/REPORTE!O47)","v":4234.5867857142857},null,{"$f":"IF('ESTADO DE RESULTADOS'!K21=0,\"SIN TALLER\",'ESTADO DE RESULTADOS'!K21/REPORTE!Q47)","v":2819.4365999999995},null,{"$f":"IF('ESTADO DE RESULTADOS'!L21=0,\"SIN TALLER\",'ESTADO DE RESULTADOS'!L21/REPORTE!S47)","v":3483.7224324324325},null,{"$f":"IF('ESTADO DE RESULTADOS'!M21=0,\"SIN TALLER\",'ESTADO DE RESULTADOS'!M21/REPORTE!U47)","v":4858.8968750000004},null,{"$f":"IF('ESTADO DE RESULTADOS'!N21=0,\"SIN TALLER\",'ESTADO DE RESULTADOS'!N21/REPORTE!W47)","v":"SIN TALLER"},null,{"$f":"IF('ESTADO DE RESULTADOS'!O21=0,\"SIN TALLER\",'ESTADO DE RESULTADOS'!O21/REPORTE!Y47)","v":"SIN TALLER"},null,3560.190084860214]
[null,"Precio Promedio - Orden de Refaccion",{"$f":"IF(ISERROR(+'ESTADO DE RESULTADOS'!D23/REPORTE!C48),0,+'ESTADO DE RESULTADOS'!D23/REPORTE!C48)","v":2240.6221403508771},null,{"$f":"IF(ISERROR(+'ESTADO DE RESULTADOS'!E23/REPORTE!E48),0,+'ESTADO DE RESULTADOS'!E23/REPORTE!E48)","v":3133.4063519313304},null,{"$f":"IF(ISERROR(+'ESTADO DE RESULTADOS'!F23/REPORTE!G48),0,+'ESTADO DE RESULTADOS'!F23/REPORTE!G48)","v":2814.0746758349705},null,{"$f":"IF(ISERROR(+'ESTADO DE RESULTADOS'!G23/REPORTE!I48),0,+'ESTADO DE RESULTADOS'!F23/REPORTE!G48)","v":2814.0746758349705},null,{"$f":"IF(ISERROR(+'ESTADO DE RESULTADOS'!H23/REPORTE!K48),0,+'ESTADO DE RESULTADOS'!F23/REPORTE!G48)","v":2814.0746758349705},null,{"$f":"IF(ISERROR(+'ESTADO DE RESULTADOS'!I23/REPORTE!M48),0,+'ESTADO DE RESULTADOS'!F23/REPORTE!G48)","v":2814.0746758349705},null,{"$f":"IF(ISERROR(+'ESTADO DE RESULTADOS'!J23/REPORTE!O48),0,+'ESTADO DE RESULTADOS'!F23/REPORTE!G48)","v":2814.0746758349705},null,{"$f":"IF(ISERROR(+'ESTADO DE RESULTADOS'!K23/REPORTE!Q48),0,+'ESTADO DE RESULTADOS'!F23/REPORTE!G48)","v":2814.0746758349705},null,{"$f":"IF(ISERROR(+'ESTADO DE RESULTADOS'!L23/REPORTE!S48),0,+'ESTADO DE RESULTADOS'!L23/REPORTE!S48)","v":2647.1689520426285},null,{"$f":"IF(ISERROR(+'ESTADO DE RESULTADOS'!M23/REPORTE!U48),0,+'ESTADO DE RESULTADOS'!M23/REPORTE!U48)","v":2533.0897556719024},null,{"$f":"IF(ISERROR(+'ESTADO DE RESULTADOS'!N23/REPORTE!W48),0,+'ESTADO DE RESULTADOS'!N23/REPORTE!W48)","v":0},null,{"$f":"IF(ISERROR(+'ESTADO DE RESULTADOS'!O23/REPORTE!Y48),0,+'ESTADO DE RESULTADOS'!O23/REPORTE!Y48)","v":0},null,2286.5612712505467]
[null,"Sueldos Promedio Por Empleado",{"$f":"IF(ISERROR(+('ESTADO DE RESULTADOS'!D65+'ESTADO DE RESULTADOS'!D69+'ESTADO DE RESULTADOS'!D79+'ESTADO DE RESULTADOS'!D91+'ESTADO DE RESULTADOS'!D84+'ESTADO DE RESULTADOS'!D134+'ESTADO DE RESULTADOS'!D133/DATOS!C60)),0,+('ESTADO DE RESULTADOS'!D65+'ESTADO DE RESULTADOS'!D69+'ESTADO DE RESULTADOS'!D79+'ESTADO DE RESULTADOS'!D91+'ESTADO DE RESULTADOS'!D84+'ESTADO DE RESULTADOS'!D134+'ESTADO DE RESULTADOS'!D133/DATOS!C60))","v":39353.919215686277},null,{"$f":"IF(ISERROR(+('ESTADO DE RESULTADOS'!E65+'ESTADO DE RESULTADOS'!E69+'ESTADO DE RESULTADOS'!E79+'ESTADO DE RESULTADOS'!E91+'ESTADO DE RESULTADOS'!E84+'ESTADO DE RESULTADOS'!E134+'ESTADO DE RESULTADOS'!E133/DATOS!D60)),0,+('ESTADO DE RESULTADOS'!E65+'ESTADO DE RESULTADOS'!E69+'ESTADO DE RESULTADOS'!E79+'ESTADO DE RESULTADOS'!E91+'ESTADO DE RESULTADOS'!E84+'ESTADO DE RESULTADOS'!E134+'ESTADO DE RESULTADOS'!E133/DATOS!D60))","v":39191.871960784316},null,{"$f":"IF(ISERROR(+('ESTADO DE RESULTADOS'!F65+'ESTADO DE RESULTADOS'!F69+'ESTADO DE RESULTADOS'!F79+'ESTADO DE RESULTADOS'!F91+'ESTADO DE RESULTADOS'!F84+'ESTADO DE RESULTADOS'!F134+'ESTADO DE RESULTADOS'!F133/DATOS!E60)),0,+('ESTADO DE RESULTADOS'!F65+'ESTADO DE RESULTADOS'!F69+'ESTADO DE RESULTADOS'!F79+'ESTADO DE RESULTADOS'!F91+'ESTADO DE RESULTADOS'!F84+'ESTADO DE RESULTADOS'!F134+'ESTADO DE RESULTADOS'!F133/DATOS!E60))","v":55591.800196078431},null,{"$f":"IF(ISERROR(+('ESTADO DE RESULTADOS'!G65+'ESTADO DE RESULTADOS'!G69+'ESTADO DE RESULTADOS'!G79+'ESTADO DE RESULTADOS'!G91+'ESTADO DE RESULTADOS'!G84+'ESTADO DE RESULTADOS'!G134+'ESTADO DE RESULTADOS'!G133/DATOS!F60)),0,+('ESTADO DE RESULTADOS'!G65+'ESTADO DE RESULTADOS'!G69+'ESTADO DE RESULTADOS'!G79+'ESTADO DE RESULTADOS'!G91+'ESTADO DE RESULTADOS'!G84+'ESTADO DE RESULTADOS'!G134+'ESTADO DE RESULTADOS'!G133/DATOS!F60))","v":71238.289019607852},null,{"$f":"IF(ISERROR(+('ESTADO DE RESULTADOS'!H65+'ESTADO DE RESULTADOS'!H69+'ESTADO DE RESULTADOS'!H79+'ESTADO DE RESULTADOS'!H91+'ESTADO DE RESULTADOS'!H84+'ESTADO DE RESULTADOS'!H134+'ESTADO DE RESULTADOS'!H133/DATOS!G60)),0,+('ESTADO DE RESULTADOS'!H65+'ESTADO DE RESULTADOS'!H69+'ESTADO DE RESULTADOS'!H79+'ESTADO DE RESULTADOS'!H91+'ESTADO DE RESULTADOS'!H84+'ESTADO DE RESULTADOS'!H134+'ESTADO DE RESULTADOS'!H133/DATOS!G60))","v":51546.177450980394},null,{"$f":"IF(ISERROR(+('ESTADO DE RESULTADOS'!I65+'ESTADO DE RESULTADOS'!I69+'ESTADO DE RESULTADOS'!I79+'ESTADO DE RESULTADOS'!I91+'ESTADO DE RESULTADOS'!I84+'ESTADO DE RESULTADOS'!I134+'ESTADO DE RESULTADOS'!I133/DATOS!H60)),0,+('ESTADO DE RESULTADOS'!I65+'ESTADO DE RESULTADOS'!I69+'ESTADO DE RESULTADOS'!I79+'ESTADO DE RESULTADOS'!I91+'ESTADO DE RESULTADOS'!I84+'ESTADO DE RESULTADOS'!I134+'ESTADO DE RESULTADOS'!I133/DATOS!H60))","v":9624.0062745098039},null,{"$f":"IF(ISERROR(+('ESTADO DE RESULTADOS'!J65+'ESTADO DE RESULTADOS'!J69+'ESTADO DE RESULTADOS'!J79+'ESTADO DE RESULTADOS'!J91+'ESTADO DE RESULTADOS'!J84+'ESTADO DE RESULTADOS'!J134+'ESTADO DE RESULTADOS'!J133/DATOS!I60)),0,+('ESTADO DE RESULTADOS'!J65+'ESTADO DE RESULTADOS'!J69+'ESTADO DE RESULTADOS'!J79+'ESTADO DE RESULTADOS'!J91+'ESTADO DE RESULTADOS'!J84+'ESTADO DE RESULTADOS'!J134+'ESTADO DE RESULTADOS'!J133/DATOS!I60))","v":53027.756666666661},null,{"$f":"IF(ISERROR(+('ESTADO DE RESULTADOS'!K65+'ESTADO DE RESULTADOS'!K69+'ESTADO DE RESULTADOS'!K79+'ESTADO DE RESULTADOS'!K91+'ESTADO DE RESULTADOS'!K84+'ESTADO DE RESULTADOS'!K134+'ESTADO DE RESULTADOS'!K133/DATOS!J60)),0,+('ESTADO DE RESULTADOS'!K65+'ESTADO DE RESULTADOS'!K69+'ESTADO DE RESULTADOS'!K79+'ESTADO DE RESULTADOS'!K91+'ESTADO DE RESULTADOS'!K84+'ESTADO DE RESULTADOS'!K134+'ESTADO DE RESULTADOS'!K133/DATOS!J60))","v":49073.808039215684},null,{"$f":"IF(ISERROR(+('ESTADO DE RESULTADOS'!L65+'ESTADO DE RESULTADOS'!L69+'ESTADO DE RESULTADOS'!L79+'ESTADO DE RESULTADOS'!L91+'ESTADO DE RESULTADOS'!L84+'ESTADO DE RESULTADOS'!L134+'ESTADO DE RESULTADOS'!L133/DATOS!K60)),0,+('ESTADO DE RESULTADOS'!L65+'ESTADO DE RESULTADOS'!L69+'ESTADO DE RESULTADOS'!L79+'ESTADO DE RESULTADOS'!L91+'ESTADO DE RESULTADOS'!L84+'ESTADO DE RESULTADOS'!L134+'ESTADO DE RESULTADOS'!L133/DATOS!K60))","v":56368.882692307692},null,{"$f":"IF(ISERROR(+('ESTADO DE RESULTADOS'!M65+'ESTADO DE RESULTADOS'!M69+'ESTADO DE RESULTADOS'!M79+'ESTADO DE RESULTADOS'!M91+'ESTADO DE RESULTADOS'!M84+'ESTADO DE RESULTADOS'!M134+'ESTADO DE RESULTADOS'!M133/DATOS!L60)),0,+('ESTADO DE RESULTADOS'!M65+'ESTADO DE RESULTADOS'!M69+'ESTADO DE RESULTADOS'!M79+'ESTADO DE RESULTADOS'!M91+'ESTADO DE RESULTADOS'!M84+'ESTADO DE RESULTADOS'!M134+'ESTADO DE RESULTADOS'!M133/DATOS!L60))","v":241115.87846153846},null,{"$f":"IF(ISERROR(+('ESTADO DE RESULTADOS'!N65+'ESTADO DE RESULTADOS'!N69+'ESTADO DE RESULTADOS'!N79+'ESTADO DE RESULTADOS'!N91+'ESTADO DE RESULTADOS'!N84+'ESTADO DE RESULTADOS'!N134+'ESTADO DE RESULTADOS'!N133/DATOS!M60)),0,+('ESTADO DE RESULTADOS'!N65+'ESTADO DE RESULTADOS'!N69+'ESTADO DE RESULTADOS'!N79+'ESTADO DE RESULTADOS'!N91+'ESTADO DE RESULTADOS'!N84+'ESTADO DE RESULTADOS'!N134+'ESTADO DE RESULTADOS'!N133/DATOS!M60))","v":0},null,{"$f":"IF(ISERROR(+('ESTADO DE RESULTADOS'!O65+'ESTADO DE RESULTADOS'!O69+'ESTADO DE RESULTADOS'!O79+'ESTADO DE RESULTADOS'!O91+'ESTADO DE RESULTADOS'!O84+'ESTADO DE RESULTADOS'!O134+'ESTADO DE RESULTADOS'!O133/DATOS!N60)),0,+('ESTADO DE RESULTADOS'!O65+'ESTADO DE RESULTADOS'!O69+'ESTADO DE RESULTADOS'!O79+'ESTADO DE RESULTADOS'!O91+'ESTADO DE RESULTADOS'!O84+'ESTADO DE RESULTADOS'!O134+'ESTADO DE RESULTADOS'!O133/DATOS!N60))","v":0},null,55511.032498114626]
[null,"% de Absorción de Gastos",{"$f":"IF(ISERROR(+(C91+C92+C93+C94)/C18),0,+(C91+C92+C93+C94)/C18)","v":0.28836258970297052},null,{"$f":"IF(ISERROR(+(E91+E92+E93+E94)/E18),0,+(E91+E92+E93+E94)/E18)","v":0.27369591392469383},null,{"$f":"IF(ISERROR(+(G91+G92+G93+G94)/G18),0,+(G91+G92+G93+G94)/G18)","v":0.29523362313804857},null,{"$f":"IF(ISERROR(+(I91+I92+I93+I94)/I18),0,+(I91+I92+I93+I94)/I18)","v":0.35568923256470958},null,{"$f":"IF(ISERROR(+(K91+K92+K93+K94)/K18),0,+(K91+K92+K93+K94)/K18)","v":0.48095914901556741},null,{"$f":"IF(ISERROR(+(M91+M92+M93+M94)/M18),0,+(M91+M92+M93+M94)/M18)","v":0.46172968247620599},null,{"$f":"IF(ISERROR(+(O91+O92+O93+O94)/O18),0,+(O91+O92+O93+O94)/O18)","v":0.58752450728770145},null,{"$f":"IF(ISERROR(+(Q91+Q92+Q93+Q94)/Q18),0,+(Q91+Q92+Q93+Q94)/Q18)","v":0.53287923694867301},null,{"$f":"IF(ISERROR(+(S91+S92+S93+S94)/S18),0,+(S91+S92+S93+S94)/S18)","v":0.31685256464155681},null,{"$f":"IF(ISERROR(+(U91+U92+U93+U94)/U18),0,+(U91+U92+U93+U94)/U18)","v":0.41082233182509326},null,{"$f":"IF(ISERROR(+(W91+W92+W93+W94)/W18),0,+(W91+W92+W93+W94)/W18)","v":0},null,{"$f":"IF(ISERROR(+(Y91+Y92+Y93+Y94)/Y18),0,+(Y91+Y92+Y93+Y94)/Y18)","v":0},null,0.33364573596043506]
[]
[null,"APALANCAMIENTO"]
[null,"Deuda Total  ",{"$f":"+BALANCE!E107+BALANCE!E124+BALANCE!E125+BALANCE!E126+BALANCE!E127+BALANCE!E128","v":8308419.6600000001},null,{"$f":"+BALANCE!F107+BALANCE!F124+BALANCE!F125+BALANCE!F126+BALANCE!F127+BALANCE!F128","v":6868524.3300000001},null,{"$f":"+BALANCE!G107+BALANCE!G124+BALANCE!G125+BALANCE!G126+BALANCE!G127+BALANCE!G128","v":6295101.0800000001},null,{"$f":"+BALANCE!H107+BALANCE!H124+BALANCE!H125+BALANCE!H126+BALANCE!H127+BALANCE!H128","v":5717475.9000000004},null,{"$f":"+BALANCE!I107+BALANCE!I124+BALANCE!I125+BALANCE!I126+BALANCE!I127+BALANCE!I128","v":5239031.93},null,{"$f":"+BALANCE!J107+BALANCE!J124+BALANCE!J125+BALANCE!J126+BALANCE!J127+BALANCE!J128","v":4705964.49},null,{"$f":"+BALANCE!K107+BALANCE!K124+BALANCE!K125+BALANCE!K126+BALANCE!K127+BALANCE!K128","v":4489764.32},null,{"$f":"+BALANCE!L107+BALANCE!L124+BALANCE!L125+BALANCE!L126+BALANCE!L127+BALANCE!L128","v":4031554.2800000003},null,{"$f":"+BALANCE!M107+BALANCE!M124+BALANCE!M125+BALANCE!M126+BALANCE!M127+BALANCE!M128","v":3754062.0100000002},null,{"$f":"+BALANCE!N107+BALANCE!N124+BALANCE!N125+BALANCE!N126+BALANCE!N127+BALANCE!N128","v":3537107.01},null,{"$f":"+BALANCE!O107+BALANCE!O124+BALANCE!O125+BALANCE!O126+BALANCE!O127+BALANCE!O128","v":0},null,{"$f":"+BALANCE!P107+BALANCE!P124+BALANCE!P125+BALANCE!P126+BALANCE!P127+BALANCE!P128","v":0},null,{"$f":"AVERAGE(C67:Z67)","v":4412250.4174999995}]
[null,"Deuda C.P.",{"$f":"+BALANCE!E107","v":0},null,{"$f":"+BALANCE!F107","v":0},null,{"$f":"+BALANCE!G107","v":0},null,{"$f":"+BALANCE!H107","v":0},null,{"$f":"+BALANCE!I107","v":0},null,{"$f":"+BALANCE!O107","v":0},null,{"$f":"+BALANCE!K107","v":0},null,{"$f":"+BALANCE!L107","v":0},null,{"$f":"+BALANCE!M107","v":0},null,{"$f":"+BALANCE!N107","v":0},null,{"$f":"+BALANCE!O107","v":0},null,{"$f":"+BALANCE!P107","v":0},null,{"$f":"AVERAGE(C68:Z68)","v":0}]
[null,"Deuda L.P.",{"$f":"+C67-C68","v":8308419.6600000001},null,{"$f":"+E67-E68","v":6868524.3300000001},null,{"$f":"+G67-G68","v":6295101.0800000001},null,{"$f":"+I67-I68","v":5717475.9000000004},null,{"$f":"+K67-K68","v":5239031.93},null,{"$f":"+M67-M68","v":4705964.49},null,{"$f":"+O67-O68","v":4489764.32},null,{"$f":"+Q67-Q68","v":4031554.2800000003},null,{"$f":"+S67-S68","v":3754062.0100000002},null,{"$f":"+U67-U68","v":3537107.01},null,{"$f":"+W67-W68","v":0},null,{"$f":"+Y67-Y68","v":0},null,4412250.4174999995]
[null,"Plan Piso - Nuevos",{"$f":"+'ESTADO DE RESULTADOS'!D36","v":62631.07},null,{"$f":"+'ESTADO DE RESULTADOS'!E36","v":62223.98},null,{"$f":"+'ESTADO DE RESULTADOS'!F36","v":76949.48},null,{"$f":"+'ESTADO DE RESULTADOS'!G36","v":77229.17},null,{"$f":"+'ESTADO DE RESULTADOS'!H36","v":80557.100000000006},null,{"$f":"+'ESTADO DE RESULTADOS'!I36","v":84113.88},null,{"$f":"+'ESTADO DE RESULTADOS'!J36","v":80629.77},null,{"$f":"+'ESTADO DE RESULTADOS'!K36","v":126169},null,{"$f":"+'ESTADO DE RESULTADOS'!L36","v":116112.87},null,{"$f":"+'ESTADO DE RESULTADOS'!M36","v":197223.89},null,{"$f":"+'ESTADO DE RESULTADOS'!N36","v":0},null,{"$f":"+'ESTADO DE RESULTADOS'!O36","v":0},null,80320.017500000002]
[null,"EBITDA / Intereses Totales",{"$f":"IF(ISERROR(+C38/('ESTADO DE RESULTADOS'!D152+'ESTADO DE RESULTADOS'!D36+'ESTADO DE RESULTADOS'!D42)),0,+C38/('ESTADO DE RESULTADOS'!D152+'ESTADO DE RESULTADOS'!D36+'ESTADO DE RESULTADOS'!D42))","v":20.692936769123609},null,{"$f":"IF(ISERROR(+E38/('ESTADO DE RESULTADOS'!E152+'ESTADO DE RESULTADOS'!E36+'ESTADO DE RESULTADOS'!E42)),0,+E38/('ESTADO DE RESULTADOS'!E152+'ESTADO DE RESULTADOS'!E36+'ESTADO DE RESULTADOS'!E42))","v":23.397779318200509},null,{"$f":"IF(ISERROR(+G38/('ESTADO DE RESULTADOS'!F152+'ESTADO DE RESULTADOS'!F36+'ESTADO DE RESULTADOS'!F42)),0,+G38/('ESTADO DE RESULTADOS'!F152+'ESTADO DE RESULTADOS'!F36+'ESTADO DE RESULTADOS'!F42))","v":16.161728085544972},null,{"$f":"IF(ISERROR(+I38/('ESTADO DE RESULTADOS'!G152+'ESTADO DE RESULTADOS'!G36+'ESTADO DE RESULTADOS'!G42)),0,+I38/('ESTADO DE RESULTADOS'!G152+'ESTADO DE RESULTADOS'!G36+'ESTADO DE RESULTADOS'!G42))","v":10.938156990528018},null,{"$f":"IF(ISERROR(+K38/('ESTADO DE RESULTADOS'!H152+'ESTADO DE RESULTADOS'!H36+'ESTADO DE RESULTADOS'!H42)),0,+K38/('ESTADO DE RESULTADOS'!H152+'ESTADO DE RESULTADOS'!H36+'ESTADO DE RESULTADOS'!H42))","v":22.722829107354485},null,{"$f":"IF(ISERROR(+M38/('ESTADO DE RESULTADOS'!I152+'ESTADO DE RESULTADOS'!I36+'ESTADO DE RESULTADOS'!I42)),0,+M38/('ESTADO DE RESULTADOS'!I152+'ESTADO DE RESULTADOS'!I36+'ESTADO DE RESULTADOS'!I42))","v":15.311127940610648},null,{"$f":"IF(ISERROR(+O38/('ESTADO DE RESULTADOS'!J152+'ESTADO DE RESULTADOS'!J36+'ESTADO DE RESULTADOS'!J42)),0,+O38/('ESTADO DE RESULTADOS'!J152+'ESTADO DE RESULTADOS'!J36+'ESTADO DE RESULTADOS'!J42))","v":23.243380519779382},null,{"$f":"IF(ISERROR(+Q38/('ESTADO DE RESULTADOS'!K152+'ESTADO DE RESULTADOS'!K36+'ESTADO DE RESULTADOS'!K42)),0,+Q38/('ESTADO DE RESULTADOS'!K152+'ESTADO DE RESULTADOS'!K36+'ESTADO DE RESULTADOS'!K42))","v":19.828638475295516},null,{"$f":"IF(ISERROR(+S38/('ESTADO DE RESULTADOS'!L152+'ESTADO DE RESULTADOS'!L36+'ESTADO DE RESULTADOS'!L42)),0,+S38/('ESTADO DE RESULTADOS'!L152+'ESTADO DE RESULTADOS'!L36+'ESTADO DE RESULTADOS'!L42))","v":19.214093043380633},null,{"$f":"IF(ISERROR(+U38/('ESTADO DE RESULTADOS'!M152+'ESTADO DE RESULTADOS'!M36+'ESTADO DE RESULTADOS'!M42)),0,+U38/('ESTADO DE RESULTADOS'!M152+'ESTADO DE RESULTADOS'!M36+'ESTADO DE RESULTADOS'!M42))","v":9.6463671218382636},null,{"$f":"IF(ISERROR(+W38/('ESTADO DE RESULTADOS'!N152+'ESTADO DE RESULTADOS'!N36+'ESTADO DE RESULTADOS'!N42)),0,+W38/('ESTADO DE RESULTADOS'!N152+'ESTADO DE RESULTADOS'!N36+'ESTADO DE RESULTADOS'!N42))","v":0},null,{"$f":"IF(ISERROR(+Y38/('ESTADO DE RESULTADOS'!O152+'ESTADO DE RESULTADOS'!O36+'ESTADO DE RESULTADOS'!O42)),0,+Y38/('ESTADO DE RESULTADOS'!O152+'ESTADO DE RESULTADOS'!O36+'ESTADO DE RESULTADOS'!O42))","v":0},null,15.096419780971338]
[null,"Pasivo a Capital",{"$f":"IF(ISERROR(+BALANCE!E131/BALANCE!E140),0,+BALANCE!E131/BALANCE!E140)","v":1.1960645219879886},null,{"$f":"IF(ISERROR(+BALANCE!F131/BALANCE!F140),0,+BALANCE!F131/BALANCE!F140)","v":1.0207086579589277},null,{"$f":"IF(ISERROR(+BALANCE!G131/BALANCE!G140),0,+BALANCE!G131/BALANCE!G140)","v":0.93930357976495293},null,{"$f":"IF(ISERROR(+BALANCE!H131/BALANCE!H140),0,+BALANCE!H131/BALANCE!H140)","v":0.95236895995059601},null,{"$f":"IF(ISERROR(+BALANCE!I131/BALANCE!I140),0,+BALANCE!I131/BALANCE!I140)","v":1.0477691034975491},null,{"$f":"IF(ISERROR(+BALANCE!J131/BALANCE!J140),0,+BALANCE!J131/BALANCE!J140)","v":0.83176350438825253},null,{"$f":"IF(ISERROR(+BALANCE!K131/BALANCE!K140),0,+BALANCE!K131/BALANCE!K140)","v":0.763164157405952},null,{"$f":"IF(ISERROR(+BALANCE!L131/BALANCE!L140),0,+BALANCE!L131/BALANCE!L140)","v":0.6762100430800585},null,{"$f":"IF(ISERROR(+BALANCE!M131/BALANCE!M140),0,+BALANCE!L131/BALANCE!L140)","v":0.6762100430800585},null,{"$f":"IF(ISERROR(+BALANCE!N131/BALANCE!N140),0,+BALANCE!N131/BALANCE!N140)","v":0.94372801410583629},null,{"$f":"IF(ISERROR(+BALANCE!O131/BALANCE!O140),0,+BALANCE!O131/BALANCE!O140)","v":0},null,{"$f":"IF(ISERROR(+BALANCE!P131/BALANCE!P140),0,+BALANCE!P131/BALANCE!P140)","v":0},null,0.75394088210168109]
[null,"Deuda Total + TFS / Activos Totales",{"$f":"IF(ISERROR(+(C67+BALANCE!E116)/C25),0,+(C67+BALANCE!E116)/C25)","v":0.44728944048264002},null,{"$f":"IF(ISERROR(+(E67+BALANCE!F116)/E25),0,+(E67+BALANCE!F116)/E25)","v":0.43201960792948813},null,{"$f":"IF(ISERROR(+(G67+BALANCE!G116)/G25),0,+(G67+BALANCE!G116)/G25)","v":0.40620267078599048},null,{"$f":"IF(ISERROR(+(I67+BALANCE!H116)/I25),0,+(I67+BALANCE!H116)/I25)","v":0.41451822551624012},null,{"$f":"IF(ISERROR(+(K67+BALANCE!I116)/K25),0,+(K67+BALANCE!I116)/K25)","v":0.42887849355729352},null,{"$f":"IF(ISERROR(+(M67+BALANCE!J116)/M25),0,+(M67+BALANCE!J116)/M25)","v":0.37714921339363311},null,{"$f":"IF(ISERROR(+(O67+BALANCE!K116)/O25),0,+(O67+BALANCE!K116)/O25)","v":0.3474806205418981},null,{"$f":"IF(ISERROR(+(Q67+BALANCE!L116)/Q25),0,+(Q67+BALANCE!L116)/Q25)","v":0.3196796863188322},null,{"$f":"IF(ISERROR(+(S67+BALANCE!M116)/S25),0,+(S67+BALANCE!M116)/S25)","v":0.30663199093882187},null,{"$f":"IF(ISERROR(+(U67+BALANCE!N116)/U25),0,+(U67+BALANCE!N116)/U25)","v":0.42019107229096347},null,{"$f":"IF(ISERROR(+(W67+BALANCE!O116)/W25),0,+(W67+BALANCE!O116)/W25)","v":0},null,{"$f":"IF(ISERROR(+(Y67+BALANCE!P116)/Y25),0,+(Y67+BALANCE!P116)/Y25)","v":0},null,0.32500341847965009]
[]
[null,"RENTABILIDAD"]
[null,"ROS",{"$f":"IF(ISERROR(+C15/(C11-'AUTOS NUEVOS'!D30)),0,+C15/(C11-'AUTOS NUEVOS'!D30))","v":6.6990250657966877E-2},null,{"$f":"IF(ISERROR(+E15/(E11-'AUTOS NUEVOS'!G30)),0,+E15/(E11-'AUTOS NUEVOS'!G30))","v":4.5082175729244563E-2},null,{"$f":"IF(ISERROR(+G15/(G11-'AUTOS NUEVOS'!J30)),0,+G15/(G11-'AUTOS NUEVOS'!J30))","v":4.1627668864535179E-2},null,{"$f":"IF(ISERROR(+I15/(I11-'AUTOS NUEVOS'!M30)),0,+I15/(I11-'AUTOS NUEVOS'!M30))","v":5.3607606565822294E-2},null,{"$f":"IF(ISERROR(+K15/(K11-'AUTOS NUEVOS'!P30)),0,+K15/(K11-'AUTOS NUEVOS'!P30))","v":4.7227356626233737E-2},null,{"$f":"IF(ISERROR(+M15/(M11-'AUTOS NUEVOS'!S30)),0,+M15/(M11-'AUTOS NUEVOS'!S30))","v":4.9579026439117588E-2},null,{"$f":"IF(ISERROR(+O15/(O11-'AUTOS NUEVOS'!D61)),0,+O15/(O11-'AUTOS NUEVOS'!D61))","v":5.635137212479991E-2},null,{"$f":"IF(ISERROR(+Q15/(Q11-'AUTOS NUEVOS'!G61)),0,+Q15/(Q11-'AUTOS NUEVOS'!G61))","v":4.8334554292546607E-2},null,{"$f":"IF(ISERROR(+S15/(S11-'AUTOS NUEVOS'!J61)),0,+S15/(S11-'AUTOS NUEVOS'!J61))","v":5.451725956766694E-2},null,{"$f":"IF(ISERROR(+U15/(U11-'AUTOS NUEVOS'!M61)),0,+U15/(U11-'AUTOS NUEVOS'!M61))","v":5.3323075723947067E-2},null,{"$f":"IF(ISERROR(+W15/(W11-'AUTOS NUEVOS'!P61)),0,+W15/(W11-'AUTOS NUEVOS'!P61))","v":0},null,{"$f":"IF(ISERROR(+Y15/(Y11-'AUTOS NUEVOS'!S61)),0,+Y15/(Y11-'AUTOS NUEVOS'!S61))","v":0},null,{"$f":"IF(ISERROR(+AA15/(AA11-'AUTOS NUEVOS'!V61)),0,+AA15/(AA11-'AUTOS NUEVOS'!V61))","v":5.1553592088507461E-2}]
[null,"ROA",{"$f":"IF(ISERROR(+C15/C25),0,+C15/C25)","v":2.2757444400709318E-2},null,{"$f":"IF(ISERROR(+E15/E25),0,+E15/E25)","v":1.4546145924148785E-2},null,{"$f":"IF(ISERROR(+G15/G25),0,+G15/G25)","v":1.8407956922886742E-2},null,{"$f":"IF(ISERROR(+I15/I25),0,+I15/I25)","v":1.7944162423713311E-2},null,{"$f":"IF(ISERROR(+K15/K25),0,+K15/K25)","v":1.6034678015956469E-2},null,{"$f":"IF(ISERROR(+M15/M25),0,+M15/M25)","v":1.8703806511748251E-2},null,{"$f":"IF(ISERROR(+O15/O25),0,+O15/O25)","v":1.9710766288714938E-2},null,{"$f":"IF(ISERROR(+Q15/Q25),0,+Q15/Q25)","v":1.9971902674809063E-2},null,{"$f":"IF(ISERROR(+S15/S25),0,+S15/S25)","v":2.339361753037885E-2},null,{"$f":"IF(ISERROR(+U15/U25),0,+U15/U25)","v":2.1328173885819219E-2},null,{"$f":"IF(ISERROR(+W15/W25),0,+W15/W25)","v":0},null,{"$f":"IF(ISERROR(+Y15/Y25),0,+Y15/Y25)","v":0},null,{"$f":"AVERAGE(C77:Z77)","v":1.6066554548240412E-2}]
[null,"ROE",{"$f":"IF(ISERROR(+(('ESTADO DE RESULTADOS'!D165/'ESTADO DE RESULTADOS'!D7)*12)/(BALANCE!E140)),0,+(('ESTADO DE RESULTADOS'!D165/'ESTADO DE RESULTADOS'!D7)*12)/(BALANCE!E140))","v":0.59972179511414325},null,{"$f":"IF(ISERROR(+(('ESTADO DE RESULTADOS'!E165/'ESTADO DE RESULTADOS'!E7)*12)/(BALANCE!F140)),0,+(('ESTADO DE RESULTADOS'!E165/'ESTADO DE RESULTADOS'!E7)*12)/(BALANCE!F140))","v":0.1763611380531685},null,{"$f":"IF(ISERROR(+(('ESTADO DE RESULTADOS'!F165/'ESTADO DE RESULTADOS'!F7)*12)/(BALANCE!G140)),0,+(('ESTADO DE RESULTADOS'!F165/'ESTADO DE RESULTADOS'!F7)*12)/(BALANCE!G140))","v":0.14279446702685325},null,{"$f":"IF(ISERROR(+(('ESTADO DE RESULTADOS'!G165/'ESTADO DE RESULTADOS'!G7)*12)/(BALANCE!H140)),0,+(('ESTADO DE RESULTADOS'!G165/'ESTADO DE RESULTADOS'!G7)*12)/(BALANCE!H140))","v":0.10510087718510916},null,{"$f":"IF(ISERROR(+(('ESTADO DE RESULTADOS'!H165/'ESTADO DE RESULTADOS'!H7)*12)/(BALANCE!I140)),0,+(('ESTADO DE RESULTADOS'!H165/'ESTADO DE RESULTADOS'!H7)*12)/(BALANCE!I140))","v":7.8804763741456896E-2},null,{"$f":"IF(ISERROR(+(('ESTADO DE RESULTADOS'!I165/'ESTADO DE RESULTADOS'!I7)*12)/(BALANCE!J140)),0,+(('ESTADO DE RESULTADOS'!I165/'ESTADO DE RESULTADOS'!I7)*12)/(BALANCE!J140))","v":6.8521900322719598E-2},null,{"$f":"IF(ISERROR(+(('ESTADO DE RESULTADOS'!J165/'ESTADO DE RESULTADOS'!J7)*12)/(BALANCE!K140)),0,+(('ESTADO DE RESULTADOS'!J165/'ESTADO DE RESULTADOS'!J7)*12)/(BALANCE!K140))","v":5.9577114231887537E-2},null,{"$f":"IF(ISERROR(+(('ESTADO DE RESULTADOS'!K165/'ESTADO DE RESULTADOS'!K7)*12)/(BALANCE!L140)),0,+(('ESTADO DE RESULTADOS'!K165/'ESTADO DE RESULTADOS'!K7)*12)/(BALANCE!L140))","v":5.021565576439864E-2},null,{"$f":"IF(ISERROR(+(('ESTADO DE RESULTADOS'!L165/'ESTADO DE RESULTADOS'!L7)*12)/(BALANCE!M140)),0,+(('ESTADO DE RESULTADOS'!L165/'ESTADO DE RESULTADOS'!L7)*12)/(BALANCE!M140))","v":5.1973017413211017E-2},null,{"$f":"IF(ISERROR(+(('ESTADO DE RESULTADOS'!M165/'ESTADO DE RESULTADOS'!M7)*12)/(BALANCE!N140)),0,+(('ESTADO DE RESULTADOS'!M165/'ESTADO DE RESULTADOS'!M7)*12)/(BALANCE!N140))","v":4.9747402789261756E-2},null,{"$f":"IF(ISERROR(+(('ESTADO DE RESULTADOS'!N165/'ESTADO DE RESULTADOS'!N7)*12)/(BALANCE!O140)),0,+(('ESTADO DE RESULTADOS'!N165/'ESTADO DE RESULTADOS'!N7)*12)/(BALANCE!O140))","v":0},null,{"$f":"IF(ISERROR(+(('ESTADO DE RESULTADOS'!O165/'ESTADO DE RESULTADOS'!O7)*12)/(BALANCE!P140)),0,+(('ESTADO DE RESULTADOS'!O165/'ESTADO DE RESULTADOS'!O7)*12)/(BALANCE!P140))","v":0},null,{"$f":"AVERAGE(C78:Z78)","v":0.11523484430351745}]
[]
[null,"EFICIENCIA"]
[null,"Inventario / Capital de Trabajo",{"$f":"IF(ISERROR(+BALANCE!E52/REPORTE!C54),0,+BALANCE!E52/REPORTE!C54)","v":0.54258511236122731},null,{"$f":"IF(ISERROR(+BALANCE!F52/REPORTE!E54),0,+BALANCE!F52/REPORTE!E54)","v":0.42921912519014693},null,{"$f":"IF(ISERROR(+BALANCE!G52/REPORTE!G54),0,+BALANCE!G52/REPORTE!G54)","v":0.43948723001156303},null,{"$f":"IF(ISERROR(+BALANCE!H52/REPORTE!I54),0,+BALANCE!H52/REPORTE!I54)","v":0.53335691005379093},null,{"$f":"IF(ISERROR(+BALANCE!I52/REPORTE!K54),0,+BALANCE!I52/REPORTE!K54)","v":0.60282225435432024},null,{"$f":"IF(ISERROR(+BALANCE!J52/REPORTE!M54),0,+BALANCE!J52/REPORTE!M54)","v":0.48579918597301014},null,{"$f":"IF(ISERROR(+BALANCE!K52/REPORTE!O54),0,+BALANCE!K52/REPORTE!O54)","v":0.62525503593660536},null,{"$f":"IF(ISERROR(+BALANCE!L52/REPORTE!Q54),0,+BALANCE!L52/REPORTE!Q54)","v":0.48380541411521011},null,{"$f":"IF(ISERROR(+BALANCE!M52/REPORTE!S54),0,+BALANCE!M52/REPORTE!S54)","v":0.63042268713759764},null,{"$f":"IF(ISERROR(+BALANCE!M52/REPORTE!U54),0,+BALANCE!M52/REPORTE!U54)","v":0.60462726597382732},null,{"$f":"IF(ISERROR(+BALANCE!O52/REPORTE!W54),0,+BALANCE!O52/REPORTE!W54)","v":0},null,{"$f":"IF(ISERROR(+BALANCE!P52/REPORTE!Y54),0,+BALANCE!P52/REPORTE!Y54)","v":0},null,{"$f":"AVERAGE(C81:Z81)","v":0.44811501842560825}]
[null,"Cuentas X Cobrar",{"$f":"+BALANCE!E39","v":33535043.740000002},null,{"$f":"+BALANCE!F39","v":35060877.25},null,{"$f":"+BALANCE!G39","v":34215914.560000002},null,{"$f":"+BALANCE!H39","v":34630508.759999998},null,{"$f":"+BALANCE!I39","v":33871969.700000003},null,{"$f":"+BALANCE!J39","v":30811333.219999999},null,{"$f":"+BALANCE!K39","v":28120506.420000002},null,{"$f":"+BALANCE!L39","v":31729875.440000001},null,{"$f":"+BALANCE!M39","v":31557312.039999999},null,{"$f":"+BALANCE!N39","v":31313983.899999999},null,{"$f":"+BALANCE!O39","v":0},null,{"$f":"+BALANCE!P39","v":0},null,{"$f":"AVERAGE(C82:Z82)","v":27070610.419166666}]
[null,"Cuentas x Pagar",{"$f":"+BALANCE!E116+BALANCE!E121","v":24251218.75},null,{"$f":"+BALANCE!F116+BALANCE!F121","v":22959830.260000002},null,{"$f":"+BALANCE!G116+BALANCE!G121","v":21620639.190000001},null,{"$f":"+BALANCE!H116+BALANCE!H121","v":23961038.579999998},null,{"$f":"+BALANCE!I116+BALANCE!I121","v":27981767.000000004},null,{"$f":"+BALANCE!J116+BALANCE!J121","v":22510243.059999999},null,{"$f":"+BALANCE!K116+BALANCE!K121","v":20386318.829999998},null,{"$f":"+BALANCE!L116+BALANCE!L121","v":18493470.400000002},null,{"$f":"+BALANCE!M116+BALANCE!M121","v":18749245.490000002},null,{"$f":"+BALANCE!N116+BALANCE!M121","v":33687585.549999997},null,{"$f":"+BALANCE!O116+BALANCE!O121","v":0},null,{"$f":"+BALANCE!P116+BALANCE!P121","v":0},null,19550113.092500001]
[null,"Dias CxP",{"$f":"IF(ISERROR(360/('ESTADO DE RESULTADOS'!D27/(AVERAGE(BALANCE!E89:E94,BALANCE!E111:E113)))),0,360/('ESTADO DE RESULTADOS'!D27/(AVERAGE(BALANCE!E89:E94,BALANCE!E111:E113))))","v":36.458365565259122},null,{"$f":"IF(ISERROR(360/('ESTADO DE RESULTADOS'!E27/(AVERAGE(BALANCE!F89:F94,BALANCE!F111:F113)))),0,360/('ESTADO DE RESULTADOS'!E27/(AVERAGE(BALANCE!F89:F94,BALANCE!F111:F113))))","v":33.699462156116518},null,{"$f":"IF(ISERROR(360/('ESTADO DE RESULTADOS'!F27/(AVERAGE(BALANCE!G89:G94,BALANCE!G111:G113)))),0,360/('ESTADO DE RESULTADOS'!F27/(AVERAGE(BALANCE!G89:G94,BALANCE!G111:G113))))","v":25.683796903309016},null,{"$f":"IF(ISERROR(360/(('ESTADO DE RESULTADOS'!G27/(AVERAGE(BALANCE!H89:H94,BALANCE!H111:H113))))),0,360/(('ESTADO DE RESULTADOS'!G27/(AVERAGE(BALANCE!H89:H94,BALANCE!H111:H113)))))","v":35.021908865960896},null,{"$f":"IF(ISERROR(360/('ESTADO DE RESULTADOS'!H27/(AVERAGE(BALANCE!I89:I94,BALANCE!I111:I113)))),0,360/('ESTADO DE RESULTADOS'!H27/(AVERAGE(BALANCE!I89:I94,BALANCE!I111:I113))))","v":39.514362870032919},null,{"$f":"IF(ISERROR(360/('ESTADO DE RESULTADOS'!I27/(AVERAGE(BALANCE!J89:J94,BALANCE!J111:J113)))),0,360/('ESTADO DE RESULTADOS'!I27/(AVERAGE(BALANCE!J89:J94,BALANCE!J111:J113))))","v":31.821148840169538},null,{"$f":"IF(ISERROR(360/('ESTADO DE RESULTADOS'!J27/(AVERAGE(BALANCE!K89:K94,BALANCE!K111:K113)))),0,360/('ESTADO DE RESULTADOS'!J27/(AVERAGE(BALANCE!K89:K94,BALANCE!K111:K113))))","v":29.092321443422851},null,{"$f":"IF(ISERROR(360/('ESTADO DE RESULTADOS'!K27/(AVERAGE(BALANCE!L89:L94,BALANCE!L111:L113)))),0,360/('ESTADO DE RESULTADOS'!K27/(AVERAGE(BALANCE!L89:L94,BALANCE!L111:L113))))","v":22.575738164714828},null,{"$f":"IF(ISERROR(360/('ESTADO DE RESULTADOS'!L27/(AVERAGE(BALANCE!M89:M94,BALANCE!M111:M113)))),0,360/('ESTADO DE RESULTADOS'!L27/(AVERAGE(BALANCE!M89:M94,BALANCE!M111:M113))))","v":21.321682981986246},null,{"$f":"IF(ISERROR(360/('ESTADO DE RESULTADOS'!M27/(AVERAGE(BALANCE!N89:N94,BALANCE!N111:N113)))),0,360/('ESTADO DE RESULTADOS'!M27/(AVERAGE(BALANCE!N89:N94,BALANCE!N111:N113))))","v":35.523717451290629},null,{"$f":"IF(ISERROR(360/('ESTADO DE RESULTADOS'!N27/(AVERAGE(BALANCE!O89:O94,BALANCE!O111:O113)))),0,360/('ESTADO DE RESULTADOS'!N27/(AVERAGE(BALANCE!O89:O94,BALANCE!O111:O113))))","v":0},null,{"$f":"IF(ISERROR(360/('ESTADO DE RESULTADOS'!O27/(AVERAGE(BALANCE!P89:P94,BALANCE!P111:P113)))),0,360/('ESTADO DE RESULTADOS'!O27/(AVERAGE(BALANCE!P89:P94,BALANCE!P111:P113))))","v":0},null,25.892708770188548]
[null,"Dias CxC",{"$f":"IF(ISERROR(360/(C11/AVERAGE(BALANCE!E25:E27,BALANCE!E31,BALANCE!E32,BALANCE!E33,BALANCE!E34))),0,360/(C11/AVERAGE(BALANCE!E25:E27,BALANCE!E31,BALANCE!E32,BALANCE!E33,BALANCE!E34)))","v":21.665219772024038},null,{"$f":"IF(ISERROR(360/(E11/AVERAGE(BALANCE!F25:F27,BALANCE!F31,BALANCE!F32,BALANCE!F33,BALANCE!F34))),0,360/(E11/AVERAGE(BALANCE!F25:F27,BALANCE!F31,BALANCE!F32,BALANCE!F33,BALANCE!F34)))","v":29.206366536752668},null,{"$f":"IF(ISERROR(360/(G11/AVERAGE(BALANCE!G25:I27,BALANCE!G31,BALANCE!G32,BALANCE!G33,BALANCE!G34))),0,360/(G11/AVERAGE(BALANCE!G25:I27,BALANCE!G31,BALANCE!G32,BALANCE!G33,BALANCE!G34)))","v":34.526444726534891},null,{"$f":"IF(ISERROR(360/(I11/AVERAGE(BALANCE!H25:H27,BALANCE!H31,BALANCE!H32,BALANCE!H33,BALANCE!H34))),0,360/(I11/AVERAGE(BALANCE!H25:H27,BALANCE!H31,BALANCE!H32,BALANCE!H33,BALANCE!H34)))","v":27.783733775308505},null,{"$f":"IF(ISERROR(360/(K11/AVERAGE(BALANCE!I25:I27,BALANCE!I31,BALANCE!I32,BALANCE!I33,BALANCE!I34))),0,360/(K11/AVERAGE(BALANCE!I25:I27,BALANCE!I31,BALANCE!I32,BALANCE!I33,BALANCE!I34)))","v":24.429844829858226},null,{"$f":"IF(ISERROR(360/(M11/AVERAGE(BALANCE!J25:J27,BALANCE!J31,BALANCE!J32,BALANCE!J33,BALANCE!J34))),0,360/(M11/AVERAGE(BALANCE!J25:J27,BALANCE!J31,BALANCE!J32,BALANCE!J33,BALANCE!J34)))","v":19.728868819754499},null,{"$f":"IF(ISERROR(360/(O11/AVERAGE(BALANCE!K25:K27,BALANCE!K31,BALANCE!K32,BALANCE!K33,BALANCE!K34))),0,360/(O11/AVERAGE(BALANCE!K25:K27,BALANCE!K31,BALANCE!K32,BALANCE!K33,BALANCE!K34)))","v":15.562886313011749},null,{"$f":"IF(ISERROR(360/(Q11/AVERAGE(BALANCE!L25:L27,BALANCE!L31,BALANCE!L32,BALANCE!L33,BALANCE!L34))),0,360/(Q11/AVERAGE(BALANCE!L25:L27,BALANCE!L31,BALANCE!L32,BALANCE!L33,BALANCE!L34)))","v":18.731682250342907},null,{"$f":"IF(ISERROR(360/(S11/AVERAGE(BALANCE!M25:M27,BALANCE!M31,BALANCE!M32,BALANCE!M33,BALANCE!M34))),0,360/(S11/AVERAGE(BALANCE!M25:M27,BALANCE!M31,BALANCE!M32,BALANCE!M33,BALANCE!M34)))","v":21.374159745964562},null,{"$f":"IF(ISERROR(360/(U11/AVERAGE(BALANCE!N25:N27,BALANCE!N31,BALANCE!N32,BALANCE!N33,BALANCE!N34))),0,360/(U11/AVERAGE(BALANCE!N25:N27,BALANCE!N31,BALANCE!N32,BALANCE!N33,BALANCE!N34)))","v":20.055589067072287},null,{"$f":"(IF(ISERROR(360/(W11/AVERAGE(BALANCE!O25:O27,BALANCE!O31,BALANCE!O32,BALANCE!O33,BALANCE!O34))),0,360/(W11/AVERAGE(BALANCE!O25:O27,BALANCE!O31,BALANCE!O32,BALANCE!O33,BALANCE!O34))))","v":0},null,{"$f":"IF(ISERROR(360/(Y11/AVERAGE(BALANCE!P25:P27,BALANCE!P31,BALANCE!P32,BALANCE!P33,BALANCE!P34))),0,360/(Y11/AVERAGE(BALANCE!P25:P27,BALANCE!P31,BALANCE!P32,BALANCE!P33,BALANCE!P34)))","v":0},null,19.422066319718692]
[null,"Dias Inventario Autos Nuevos",{"$f":"IF(ISERROR(+DATOS!E22/REPORTE!C45*(DATOS!C61)),0,+DATOS!E22/REPORTE!C45*(DATOS!C61))","v":28.342857142857142},null,{"$f":"IF(ISERROR(+DATOS!F22/REPORTE!E45*(DATOS!D61)),0,+DATOS!F22/REPORTE!E45*(DATOS!D61))","v":26.551724137931036},null,{"$f":"IF(ISERROR(+DATOS!G22/REPORTE!G45*(DATOS!E61)),0,+DATOS!G22/REPORTE!G45*(DATOS!E61))","v":25.011363636363633},null,{"$f":"IF(ISERROR(+DATOS!H22/REPORTE!I45*(DATOS!F61)),0,+DATOS!H22/REPORTE!I45*(DATOS!F61))","v":43.913043478260875},null,{"$f":"IF(ISERROR(+DATOS!I22/REPORTE!K45*(DATOS!G61)),0,+DATOS!I22/REPORTE!K45*(DATOS!G61))","v":44.405405405405403},null,{"$f":"IF(ISERROR(+DATOS!J22/REPORTE!M45*(DATOS!H61)),0,+DATOS!J22/REPORTE!M45*(DATOS!H61))","v":54.657534246575338},null,{"$f":"(IF(ISERROR(+DATOS!K22/REPORTE!O45*(DATOS!I61)),0,+DATOS!K22/REPORTE!O45*(DATOS!I61)))","v":84.388888888888886},null,{"$f":"IF(ISERROR(+DATOS!L22/REPORTE!Q45*(DATOS!J61)),0,+DATOS!L22/REPORTE!Q45*(DATOS!J61))","v":80.600000000000009},null,{"$f":"IF(ISERROR(+DATOS!M22/REPORTE!S45*(DATOS!K61)),0,+DATOS!M22/REPORTE!S45*(DATOS!K61))","v":75.652173913043484},null,{"$f":"IF(ISERROR(+DATOS!N22/REPORTE!U45*(DATOS!L61)),0,+DATOS!N22/REPORTE!U45*(DATOS!L61))","v":93},null,{"$f":"IF(ISERROR(+DATOS!O22/REPORTE!W45*(DATOS!M61)),0,+DATOS!O22/REPORTE!W45*(DATOS!M61))","v":0},null,{"$f":"IF(ISERROR(+DATOS!P22/REPORTE!Y45*(DATOS!N61)),0,+DATOS!P22/REPORTE!Y45*(DATOS!N61))","v":0},null,46.376915904110483]
[null,"Dias Inventario Refacciones",{"$f":"IF(ISERROR(360/(('ESTADO DE RESULTADOS'!D23-'ESTADO DE RESULTADOS'!D24)/(BALANCE!E47))),0,360/(('ESTADO DE RESULTADOS'!D23-'ESTADO DE RESULTADOS'!D24)/(BALANCE!E47)))","v":65.169365609531141},null,{"$f":"IF(ISERROR(360/(('ESTADO DE RESULTADOS'!E23-'ESTADO DE RESULTADOS'!E24)/(BALANCE!F47))),0,360/(('ESTADO DE RESULTADOS'!E23-'ESTADO DE RESULTADOS'!E24)/(BALANCE!F47)))","v":34.576989333591342},null,{"$f":"IF(ISERROR(360/(('ESTADO DE RESULTADOS'!F23-'ESTADO DE RESULTADOS'!F24)/(BALANCE!G47))),0,360/(('ESTADO DE RESULTADOS'!F23-'ESTADO DE RESULTADOS'!F24)/(BALANCE!G47)))","v":47.649265412815453},null,{"$f":"IF(ISERROR(360/(('ESTADO DE RESULTADOS'!G23-'ESTADO DE RESULTADOS'!G24)/(BALANCE!H47))),0,360/(('ESTADO DE RESULTADOS'!G23-'ESTADO DE RESULTADOS'!G24)/(BALANCE!H47)))","v":62.124190322190003},null,{"$f":"IF(ISERROR(360/(('ESTADO DE RESULTADOS'!H23-'ESTADO DE RESULTADOS'!H24)/(BALANCE!I47))),0,360/(('ESTADO DE RESULTADOS'!H23-'ESTADO DE RESULTADOS'!H24)/(BALANCE!I47)))","v":53.114352517036551},null,{"$f":"IF(ISERROR(360/(('ESTADO DE RESULTADOS'!I23-'ESTADO DE RESULTADOS'!I24)/(BALANCE!J47))),0,360/(('ESTADO DE RESULTADOS'!I23-'ESTADO DE RESULTADOS'!I24)/(BALANCE!J47)))","v":51.287910196509451},null,{"$f":"IF(ISERROR(360/(('ESTADO DE RESULTADOS'!J23-'ESTADO DE RESULTADOS'!J24)/(BALANCE!K47))),0,360/(('ESTADO DE RESULTADOS'!J23-'ESTADO DE RESULTADOS'!J24)/(BALANCE!K47)))","v":65.963858113470138},null,{"$f":"IF(ISERROR(360/(('ESTADO DE RESULTADOS'!K23-'ESTADO DE RESULTADOS'!K24)/(BALANCE!L47))),0,360/(('ESTADO DE RESULTADOS'!K23-'ESTADO DE RESULTADOS'!K24)/(BALANCE!L47)))","v":35.580084866060368},null,{"$f":"IF(ISERROR(360/(('ESTADO DE RESULTADOS'!L23-'ESTADO DE RESULTADOS'!L24)/(BALANCE!M47))),0,360/(('ESTADO DE RESULTADOS'!L23-'ESTADO DE RESULTADOS'!L24)/(BALANCE!M47)))","v":53.561187161212011},null,{"$f":"IF(ISERROR(360/(('ESTADO DE RESULTADOS'!M23-'ESTADO DE RESULTADOS'!M24)/(BALANCE!N47))),0,360/(('ESTADO DE RESULTADOS'!M23-'ESTADO DE RESULTADOS'!M24)/(BALANCE!N47)))","v":50.914481529713036},null,{"$f":"IF(ISERROR(360/(('ESTADO DE RESULTADOS'!N23-'ESTADO DE RESULTADOS'!N24)/(BALANCE!O47))),0,360/(('ESTADO DE RESULTADOS'!N23-'ESTADO DE RESULTADOS'!N24)/(BALANCE!O47)))","v":0},null,{"$f":"IF(ISERROR(360/(('ESTADO DE RESULTADOS'!O23-'ESTADO DE RESULTADOS'!O24)/(BALANCE!P47))),0,360/(('ESTADO DE RESULTADOS'!O23-'ESTADO DE RESULTADOS'!O24)/(BALANCE!P47)))","v":0},null,43.328473755177448]
[]
[null,"RESULTADO POR DEPARTAMENTO"]
[null,"Resultado Bruto - Autos Nuevos",{"$f":"+'ESTADO DE RESULTADOS'!D14","v":1842970.9800000079},null,{"$f":"+'ESTADO DE RESULTADOS'!E14","v":1520554.0000000037},null,{"$f":"+'ESTADO DE RESULTADOS'!F14","v":2170456.0600000061},null,{"$f":"+'ESTADO DE RESULTADOS'!G14","v":1831138.4200000055},null,{"$f":"+'ESTADO DE RESULTADOS'!H14","v":1993562.379999999},null,{"$f":"+'ESTADO DE RESULTADOS'!I14","v":1906000.4599999934},null,{"$f":"+'ESTADO DE RESULTADOS'!J14","v":1798767},null,{"$f":"+'ESTADO DE RESULTADOS'!K14","v":2266867},null,{"$f":"+'ESTADO DE RESULTADOS'!L14","v":2422970},null,{"$f":"+'ESTADO DE RESULTADOS'!M14","v":2769895.9499999918},null,{"$f":"+'ESTADO DE RESULTADOS'!N14","v":0},null,{"$f":"+'ESTADO DE RESULTADOS'!O14","v":0},null,{"$f":"AVERAGE(C90:Z90)","v":1710265.1875000007}]
[null,"Resultado Bruto - Autos Usados",{"$f":"+'ESTADO DE RESULTADOS'!D18","v":196613.89999999991},null,{"$f":"+'ESTADO DE RESULTADOS'!E18","v":135943.84999999998},null,{"$f":"+'ESTADO DE RESULTADOS'!F18","v":220036.18999999994},null,{"$f":"+'ESTADO DE RESULTADOS'!G18","v":10010.380000000121},null,{"$f":"+'ESTADO DE RESULTADOS'!H18","v":297213.69000000006},null,{"$f":"+'ESTADO DE RESULTADOS'!I18","v":251755.9700000002},null,{"$f":"+'ESTADO DE RESULTADOS'!J18","v":579644},null,{"$f":"+'ESTADO DE RESULTADOS'!K18","v":501094},null,{"$f":"+'ESTADO DE RESULTADOS'!L18","v":480489},null,{"$f":"+'ESTADO DE RESULTADOS'!M18","v":368278.89999999991},null,{"$f":"+'ESTADO DE RESULTADOS'!N18","v":0},null,{"$f":"+'ESTADO DE RESULTADOS'!O18","v":0},null,{"$f":"AVERAGE(C91:Z91)","v":253423.32333333336}]
[null,"Resultado Bruto - Servicio",{"$f":"+'ESTADO DE RESULTADOS'!D20","v":174186.96},null,{"$f":"+'ESTADO DE RESULTADOS'!E20","v":90708.17},null,{"$f":"+'ESTADO DE RESULTADOS'!F20","v":93943.82},null,{"$f":"+'ESTADO DE RESULTADOS'!G20","v":482412.73},null,{"$f":"+'ESTADO DE RESULTADOS'!H20","v":529938.4},null,{"$f":"+'ESTADO DE RESULTADOS'!I20","v":553839.35999999999},null,{"$f":"+'ESTADO DE RESULTADOS'!J20","v":574926.11},null,{"$f":"+'ESTADO DE RESULTADOS'!K20","v":563438.96},null,null,null,{"$f":"+'ESTADO DE RESULTADOS'!M20","v":615998.17000000004},null,{"$f":"+'ESTADO DE RESULTADOS'!N20","v":0},null,{"$f":"+'ESTADO DE RESULTADOS'!O20","v":0},null,{"$f":"AVERAGE(C92:Z92)","v":334490.24363636359}]
[null,"Resultado Bruto - Hojalateria y Pintura",{"$f":"+'ESTADO DE RESULTADOS'!D22","v":14131.86},null,{"$f":"+'ESTADO DE RESULTADOS'!E22","v":25909.25},null,{"$f":"+'ESTADO DE RESULTADOS'!F22","v":43292.23},null,{"$f":"+'ESTADO DE RESULTADOS'!G22","v":41397.94},null,{"$f":"+'ESTADO DE RESULTADOS'!H22","v":34675.86},null,{"$f":"+'ESTADO DE RESULTADOS'!I22","v":46213.85},null,{"$f":"+'ESTADO DE RESULTADOS'!J22","v":42066.87},null,{"$f":"+'ESTADO DE RESULTADOS'!K22","v":73426.42},null,{"$f":"+'ESTADO DE RESULTADOS'!L22","v":66015.58},null,{"$f":"+'ESTADO DE RESULTADOS'!M22","v":102167.9},null,{"$f":"+'ESTADO DE RESULTADOS'!N22","v":0},null,{"$f":"+'ESTADO DE RESULTADOS'!O22","v":0},null,{"$f":"AVERAGE(C93:Z93)","v":40774.813333333332}]
[null,"Resultado Bruto - Refacciones",{"$f":"+'ESTADO DE RESULTADOS'!D24","v":438815.89},null,{"$f":"+'ESTADO DE RESULTADOS'!E24","v":448751.02},null,{"$f":"+'ESTADO DE RESULTADOS'!F24","v":515041.99},null,{"$f":"+'ESTADO DE RESULTADOS'!G24","v":489480.08},null,{"$f":"+'ESTADO DE RESULTADOS'!H24","v":610100.81000000006},null,{"$f":"+'ESTADO DE RESULTADOS'!I24","v":645908.29},null,{"$f":"+'ESTADO DE RESULTADOS'!J24","v":540839.61},null,{"$f":"+'ESTADO DE RESULTADOS'!K24","v":592914.85},null,{"$f":"+'ESTADO DE RESULTADOS'!L24","v":523326.21},null,{"$f":"+'ESTADO DE RESULTADOS'!M24","v":331677.07},null,{"$f":"+'ESTADO DE RESULTADOS'!N24","v":0},null,{"$f":"+'ESTADO DE RESULTADOS'!O24","v":0},null,{"$f":"AVERAGE(C94:Z94)","v":428071.31833333336}]

{"sheet":"HYP","index":17,"n_rows":72,"n_cols":28,"rows_kept":72,"cut":false,"hidden":false,"merged":[[71,16,71,17],[71,18,71,19],[71,20,71,21],[71,22,71,23],[71,24,71,25],[70,20,70,21],[70,22,70,23],[70,24,70,25],[70,26,70,27],[71,2,71,3],[71,4,71,5],[71,6,71,7],[71,8,71,9],[71,10,71,11],[71,12,71,13],[69,26,69,27],[70,2,70,3],[70,4,70,5],[70,6,70,7],[70,8,70,9],[70,10,70,11],[70,12,70,13],[70,14,70,15],[70,16,70,17],[70,18,70,19],[69,14,69,15],[69,16,69,17],[69,18,69,19],[69,20,69,21],[69,22,69,23],[69,24,69,25],[71,26,71,27],[71,14,71,15],[65,20,65,21],[65,22,65,23],[65,24,65,25],[65,26,65,27],[69,2,69,3],[69,4,69,5],[69,6,69,7],[69,8,69,9],[69,10,69,11],[69,12,69,13],[65,2,65,3],[65,4,65,5],[65,6,65,7],[65,8,65,9],[65,10,65,11],[65,12,65,13],[65,14,65,15],[65,16,65,17],[65,18,65,19],[63,20,63,21],[63,22,63,23],[63,24,63,25],[63,26,63,27],[64,2,64,3],[64,4,64,5],[64,6,64,7],[64,8,64,9],[64,10,64,11],[64,12,64,13],[64,26,64,27],[64,14,64,15],[64,16,64,17],[64,18,64,19],[64,20,64,21],[64,22,64,23],[64,24,64,25],[63,2,63,3],[63,4,63,5],[63,6,63,7],[63,8,63,9],[63,10,63,11],[63,12,63,13],[63,14,63,15],[63,16,63,17],[63,18,63,19],[58,20,58,21],[58,22,58,23],[58,24,58,25],[58,26,58,27],[62,2,62,3],[62,4,62,5],[62,6,62,7],[62,8,62,9],[62,10,62,11],[62,12,62,13],[62,26,62,27],[62,14,62,15],[62,16,62,17],[62,18,62,19],[62,20,62,21],[62,22,62,23],[62,24,62,25],[58,2,58,3],[58,4,58,5],[58,6,58,7],[58,8,58,9],[58,10,58,11],[58,12,58,13],[58,14,58,15],[58,16,58,17],[58,18,58,19],[56,20,56,21],[56,22,56,23],[56,24,56,25],[56,26,56,27],[57,2,57,3],[57,4,57,5],[57,6,57,7],[57,8,57,9],[57,10,57,11],[57,12,57,13],[57,26,57,27],[57,14,57,15],[57,16,57,17],[57,18,57,19],[57,20,57,21],[57,22,57,23],[57,24,57,25],[56,2,56,3],[56,4,56,5],[56,6,56,7],[56,8,56,9],[56,10,56,11],[56,12,56,13],[56,14,56,15],[56,16,56,17],[56,18,56,19],[54,20,54,21],[54,22,54,23],[54,24,54,25],[54,26,54,27],[55,2,55,3],[55,4,55,5],[55,6,55,7],[55,8,55,9],[55,10,55,11],[55,12,55,13],[55,26,55,27],[55,14,55,15],[55,16,55,17],[55,18,55,19],[55,20,55,21],[55,22,55,23],[55,24,55,25],[54,2,54,3],[54,4,54,5],[54,6,54,7],[54,8,54,9],[54,10,54,11],[54,12,54,13],[54,14,54,15],[54,16,54,17],[54,18,54,19],[52,20,52,21],[52,22,52,23],[52,24,52,25],[52,26,52,27],[53,2,53,3],[53,4,53,5],[53,6,53,7],[53,8,53,9],[53,10,53,11],[53,12,53,13],[53,26,53,27],[53,14,53,15],[53,16,53,17],[53,18,53,19],[53,20,53,21],[53,22,53,23],[53,24,53,25],[52,2,52,3],[52,4,52,5],[52,6,52,7],[52,8,52,9],[52,10,52,11],[52,12,52,13],[52,14,52,15],[52,16,52,17],[52,18,52,19],[50,20,50,21],[50,22,50,23],[50,24,50,25],[50,26,50,27],[51,2,51,3],[51,4,51,5],[51,6,51,7],[51,8,51,9],[51,10,51,11],[51,12,51,13],[51,26,51,27],[51,14,51,15],[51,16,51,17],[51,18,51,19],[51,20,51,21],[51,22,51,23],[51,24,51,25],[50,2,50,3],[50,4,50,5],[50,6,50,7],[50,8,50,9],[50,10,50,11],[50,12,50,13],[50,14,50,15],[50,16,50,17],[50,18,50,19],[48,20,48,21],[48,22,48,23],[48,24,48,25],[48,26,48,27],[49,2,49,3],[49,4,49,5],[49,6,49,7],[49,8,49,9],[49,10,49,11],[49,12,49,13],[49,26,49,27],[49,14,49,15],[49,16,49,17],[49,18,49,19],[49,20,49,21],[49,22,49,23],[49,24,49,25],[48,2,48,3],[48,4,48,5],[48,6,48,7],[48,8,48,9],[48,10,48,11],[48,12,48,13],[48,14,48,15],[48,16,48,17],[48,18,48,19],[46,20,46,21],[46,22,46,23],[46,24,46,25],[46,26,46,27],[47,2,47,3],[47,4,47,5],[47,6,47,7],[47,8,47,9],[47,10,47,11],[47,12,47,13],[47,26,47,27],[47,14,47,15],[47,16,47,17],[47,18,47,19],[47,20,47,21],[47,22,47,23],[47,24,47,25],[46,2,46,3],[46,4,46,5],[46,6,46,7],[46,8,46,9],[46,10,46,11],[46,12,46,13],[46,14,46,15],[46,16,46,17],[46,18,46,19],[44,20,44,21],[44,22,44,23],[44,24,44,25],[44,26,44,27],[45,2,45,3],[45,4,45,5],[45,6,45,7],[45,8,45,9],[45,10,45,11],[45,12,45,13],[45,26,45,27],[45,14,45,15],[45,16,45,17],[45,18,45,19],[45,20,45,21],[45,22,45,23],[45,24,45,25],[44,2,44,3],[44,4,44,5],[44,6,44,7],[44,8,44,9],[44,10,44,11],[44,12,44,13],[44,14,44,15],[44,16,44,17],[44,18,44,19],[42,20,42,21],[42,22,42,23],[42,24,42,25],[42,26,42,27],[43,2,43,3],[43,4,43,5],[43,6,43,7],[43,8,43,9],[43,10,43,11],[43,12,43,13],[43,26,43,27],[43,14,43,15],[43,16,43,17],[43,18,43,19],[43,20,43,21],[43,22,43,23],[43,24,43,25],[42,2,42,3],[42,4,42,5],[42,6,42,7],[42,8,42,9],[42,10,42,11],[42,12,42,13],[42,14,42,15],[42,16,42,17],[42,18,42,19],[40,20,40,21],[40,22,40,23],[40,24,40,25],[40,26,40,27],[41,2,41,3],[41,4,41,5],[41,6,41,7],[41,8,41,9],[41,10,41,11],[41,12,41,13],[41,26,41,27],[41,14,41,15],[41,16,41,17],[41,18,41,19],[41,20,41,21],[41,22,41,23],[41,24,41,25],[40,2,40,3],[40,4,40,5],[40,6,40,7],[40,8,40,9],[40,10,40,11],[40,12,40,13],[40,14,40,15],[40,16,40,17],[40,18,40,19],[38,20,38,21],[38,22,38,23],[38,24,38,25],[38,26,38,27],[39,2,39,3],[39,4,39,5],[39,6,39,7],[39,8,39,9],[39,10,39,11],[39,12,39,13],[39,26,39,27],[39,14,39,15],[39,16,39,17],[39,18,39,19],[39,20,39,21],[39,22,39,23],[39,24,39,25],[38,2,38,3],[38,4,38,5],[38,6,38,7],[38,8,38,9],[38,10,38,11],[38,12,38,13],[38,14,38,15],[38,16,38,17],[38,18,38,19],[36,20,36,21],[36,22,36,23],[36,24,36,25],[36,26,36,27],[37,2,37,3],[37,4,37,5],[37,6,37,7],[37,8,37,9],[37,10,37,11],[37,12,37,13],[37,26,37,27],[37,14,37,15],[37,16,37,17],[37,18,37,19],[37,20,37,21],[37,22,37,23],[37,24,37,25],[36,2,36,3],[36,4,36,5],[36,6,36,7],[36,8,36,9],[36,10,36,11],[36,12,36,13],[36,14,36,15],[36,16,36,17],[36,18,36,19],[33,20,33,21],[33,22,33,23],[33,24,33,25],[33,26,33,27],[35,2,35,3],[35,4,35,5],[35,6,35,7],[35,8,35,9],[35,10,35,11],[35,12,35,13],[35,26,35,27],[35,14,35,15],[35,16,35,17],[35,18,35,19],[35,20,35,21],[35,22,35,23],[35,24,35,25],[33,2,33,3],[33,4,33,5],[33,6,33,7],[33,8,33,9],[33,10,33,11],[33,12,33,13],[33,14,33,15],[33,16,33,17],[33,18,33,19],[31,20,31,21],[31,22,31,23],[31,24,31,25],[31,26,31,27],[32,2,32,3],[32,4,32,5],[32,6,32,7],[32,8,32,9],[32,10,32,11],[32,12,32,13],[32,26,32,27],[32,14,32,15],[32,16,32,17],[32,18,32,19],[32,20,32,21],[32,22,32,23],[32,24,32,25],[31,2,31,3],[31,4,31,5],[31,6,31,7],[31,8,31,9],[31,10,31,11],[31,12,31,13],[31,14,31,15],[31,16,31,17],[31,18,31,19],[29,20,29,21],[29,22,29,23],[29,24,29,25],[29,26,29,27],[30,2,30,3],[30,4,30,5],[30,6,30,7],[30,8,30,9],[30,10,30,11],[30,12,30,13],[30,26,30,27],[30,14,30,15],[30,16,30,17],[30,18,30,19],[30,20,30,21],[30,22,30,23],[30,24,30,25],[29,2,29,3],[29,4,29,5],[29,6,29,7],[29,8,29,9],[29,10,29,11],[29,12,29,13],[29,14,29,15],[29,16,29,17],[29,18,29,19],[28,16,28,17],[28,18,28,19],[28,20,28,21],[28,22,28,23],[28,24,28,25],[28,2,28,3],[28,4,28,5],[28,6,28,7],[28,8,28,9],[28,10,28,11],[28,12,28,13],[27,16,27,17],[27,18,27,19],[27,20,27,21],[27,22,27,23],[27,24,27,25],[27,26,27,27],[25,24,25,25],[25,26,25,27],[27,1,28,1],[27,2,27,3],[27,4,27,5],[27,6,27,7],[27,8,27,9],[27,10,27,11],[27,12,27,13],[27,14,27,15],[25,12,25,13],[25,14,25,15],[25,16,25,17],[25,18,25,19],[25,20,25,21],[25,22,25,23],[28,26,28,27],[28,14,28,15],[24,18,24,19],[24,20,24,21],[24,22,24,23],[24,24,24,25],[24,26,24,27],[25,2,25,3],[25,4,25,5],[25,6,25,7],[25,8,25,9],[25,10,25,11],[24,2,24,3],[24,4,24,5],[24,6,24,7],[24,8,24,9],[24,10,24,11],[24,12,24,13],[24,14,24,15],[24,16,24,17],[23,12,23,13],[23,14,23,15],[23,16,23,17],[22,18,22,19],[22,20,22,21],[22,22,22,23],[22,24,22,25],[22,26,22,27],[23,2,23,3],[23,4,23,5],[23,6,23,7],[23,8,23,9],[23,10,23,11],[23,24,23,25],[23,26,23,27],[23,18,23,19],[23,20,23,21],[23,22,23,23],[22,2,22,3],[22,4,22,5],[22,6,22,7],[22,8,22,9],[22,10,22,11],[22,12,22,13],[22,16,22,17],[21,12,21,13],[21,14,21,15],[21,16,21,17],[19,20,19,21],[19,22,19,23],[19,24,19,25],[19,26,19,27],[19,14,19,15],[19,16,19,17],[19,18,19,19],[21,24,21,25],[21,26,21,27],[21,18,21,19],[21,20,21,21],[21,22,21,23],[21,2,21,3],[21,4,21,5],[21,6,21,7],[21,8,21,9],[21,10,21,11],[19,8,19,9],[19,10,19,11],[19,12,19,13],[22,14,22,15],[8,16,8,17],[8,18,8,19],[8,20,8,21],[8,22,8,23],[8,24,8,25],[8,26,8,27],[7,18,7,19],[7,20,7,21],[7,22,7,23],[7,24,7,25],[7,16,7,17],[8,8,8,9],[8,10,8,11],[8,12,8,13],[8,14,8,15],[7,6,7,7],[7,8,7,9],[7,10,7,11],[7,12,7,13],[7,14,7,15],[19,1,20,1],[19,2,19,3],[19,4,19,5],[19,6,19,7],[8,2,8,3],[1,3,1,4],[1,5,1,6],[7,2,7,3],[7,4,7,5],[8,4,8,5],[8,6,8,7],[20,2,20,3]]}
[]
[null,"HOJALATERIA",null,"# De Dealer",null,{"$f":"DATOS!C9","v":57040}]
[null,"PINTURA"]
[]
[]
[]
[]
[null,null,"Ene",null,"Feb",null,"Mar",null,"Abr",null,"May",null,"Jun",null,"Jul",null,"Ago",null,"Sep",null,"Oct",null,"Nov",null,"Dic"]
[null,null,{"$f":"DATOS!$Q$10","v":2016},null,{"$f":"DATOS!$Q$10","v":2016},null,{"$f":"DATOS!$Q$10","v":2016},null,{"$f":"DATOS!$Q$10","v":2016},null,{"$f":"DATOS!$Q$10","v":2016},null,{"$f":"DATOS!$Q$10","v":2016},null,{"$f":"DATOS!$Q$10","v":2016},null,{"$f":"DATOS!$Q$10","v":2016},null,{"$f":"DATOS!$Q$10","v":2016},null,{"$f":"DATOS!$Q$10","v":2016},null,{"$f":"DATOS!$Q$10","v":2016},null,{"$f":"DATOS!$Q$10","v":2016},null,"ACUMULADO"]
[null,null,"# de Ordenes","Monto","# de Ordenes","Monto","# de Ordenes","Monto","# de Ordenes","Monto","# de Ordenes","Monto","# de Ordenes","Monto","# de Ordenes","Monto","# de Ordenes","Monto","# de Ordenes","Monto","# de Ordenes","Monto","# de Ordenes","Monto","# de Ordenes","Monto","# de Ordenes","Monto"]
[null,"HOJALATERIA Y PINTURA"]
["HYP201","Mano de Obra - Hojalatería y Pintura - Cliente",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Y12+W12+U12+S12+Q12+O12+M12+K12+I12+G12+E12+C12","v":0},{"$f":"+Z12+X12+V12+T12+R12+P12+N12+L12+J12+H12+D12+F12","v":0}]
["HYP202","Mano de Obra - Hojalatería y Pintura - Seguros",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Y13+W13+U13+S13+Q13+O13+M13+K13+I13+G13+E13+C13","v":0},{"$f":"+Z13+X13+V13+T13+R13+P13+N13+L13+J13+H13+D13+F13","v":0}]
["HYP203","Mano de Obra - Hojalatería y Pintura - Garantía Toyota",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Y14+W14+U14+S14+Q14+O14+M14+K14+I14+G14+E14+C14","v":0},{"$f":"+Z14+X14+V14+T14+R14+P14+N14+L14+J14+H14+D14+F14","v":0}]
["HYP204","Mano de Obra - Hojalatería y Pintura - Interna ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Y15+W15+U15+S15+Q15+O15+M15+K15+I15+G15+E15+C15","v":0},{"$f":"+Z15+X15+V15+T15+R15+P15+N15+L15+J15+H15+D15+F15","v":0}]
[null,"CPUS: Unidades atendidas pagadas por el cliente",{"$f":"C12+C13","v":0},{"$f":"D12+D13","v":0},{"$f":"E12+E13","v":0},{"$f":"F12+F13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AA12+AA13","v":0},{"$f":"AB12+AB13","v":0}]
[null,"TUS: Total de Unidades atendidas",{"$f":"SUM(C12:C15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TOTAL SERVICIO",{"$f":"SUM(C12:C15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"HYP - HORAS","Horas",null,"Horas",null,"Horas",null,"Horas",null,"Horas",null,"Horas",null,"Horas",null,"Horas",null,"Horas",null,"Horas",null,"Horas",null,"Horas",null,"Total   Horas"]
[]
["HYP301","Horas de Mano de Obra - Hojalatería Seguros",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"SUM(C22:Z22)","v":0}]
["HYP302","Horas de Mano de Obra - Hojalatería ",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"SUM(C23:Z23)","v":0}]
["HYP303","Horas de Mano de Obra - Pintura Seguros",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"SUM(C24:Z24)","v":0}]
["HYP304","Horas de Mano de Obra - Pintura",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"SUM(C25:Z25)","v":0}]
[null,"TOTAL HORAS DE HYP",{"$f":"SUM(C22:D25)","v":0},null,{"$f":"SUM(E22:F25)","v":0},null,{"$f":"SUM(G22:H25)","v":0},null,{"$f":"SUM(I22:J25)","v":0},null,{"$f":"SUM(K22:L25)","v":0},null,{"$f":"SUM(M22:N25)","v":0},null,{"$f":"SUM(O22:P25)","v":0},null,{"$f":"SUM(Q22:R25)","v":0},null,{"$f":"SUM(S22:T25)","v":0},null,{"$f":"SUM(U22:V25)","v":0},null,{"$f":"SUM(W22:X25)","v":0},null,{"$f":"SUM(Y22:Z25)","v":0},null,{"$f":"SUM(AA22:AB25)","v":0}]
[]
[null,"HYP- ESPACIOS PRODUCTIVOS","Unidades",null,"Unidades",null,"Unidades",null,"Unidades",null,"Unidades",null,"Unidades",null,"Unidades",null,"Unidades",null,"Unidades",null,"Unidades",null,"Unidades",null,"Unidades",null,"Unidades"]
[]
["HYP401","Bahías de Hojalatería",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"Y30","v":0}]
["HYP402","Bahías de Pintura",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"Y31","v":0}]
["HYP403","Bahías de Hojalatería fuera del Concesionario",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"Y32","v":0}]
["HYP404","Bahías de Pintura fuera del Concesionario",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"Y33","v":0}]
[null,"TOTAL DE ESPACIOS PRODUCTIVOS",{"$f":"SUM(C30:D33)","v":0},null,{"$f":"SUM(E30:F33)","v":0},null,{"$f":"SUM(G30:H33)","v":0},null,{"$f":"SUM(I30:J33)","v":0},null,{"$f":"SUM(K30:L33)","v":0},null,{"$f":"SUM(M30:N33)","v":0},null,{"$f":"SUM(O30:P33)","v":0},null,{"$f":"SUM(Q30:R33)","v":0},null,{"$f":"SUM(S30:T33)","v":0},null,{"$f":"SUM(U30:V33)","v":0},null,{"$f":"SUM(W30:X33)","v":0},null,{"$f":"SUM(Y30:Z33)","v":0},null,{"$f":"Y34","v":0}]
[]
[null,"Personal de Servicio","No. de Personas",null,"No. de Personas",null,"No. de Personas",null,"No. de Personas",null,"No. de Personas",null,"No. de Personas",null,"No. de Personas",null,"No. de Personas",null,"No. de Personas",null,"No. de Personas",null,"No. de Personas",null,"No. de Personas",null,"Total  Número de Personas"]
[null,"HYP - TÉCNICOS"]
["HYP501","Hojalateros (Sujetos de Capacitación Técnica)",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"Y38","v":0}]
["HYP502","Pintores (Sujetos de Capacitación Técnica)",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"Y39","v":0}]
["HYP503","Ayudantes",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"Y40","v":0}]
["HYP504","Valuadores  (Sujetos de Capacitación Técnica)",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"Y41","v":0}]
["HYP505","# Número de técnicos reemplazados",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"Y42","v":0}]
[null,"Rotación de Técnicos (Sujetos de Capacitación Técnica)",{"$f":"IF(ISERROR($C$42/($C$38+$C$39)),0,$C$42/($C$38+$C$39))","v":0},null,{"$f":"IF(ISERROR($C$42/($C$38+$C$39)),0,$C$42/($C$38+$C$39))","v":0},null,{"$f":"IF(ISERROR($C$42/($C$38+$C$39)),0,$C$42/($C$38+$C$39))","v":0},null,{"$f":"IF(ISERROR($C$42/($C$38+$C$39)),0,$C$42/($C$38+$C$39))","v":0},null,{"$f":"IF(ISERROR($C$42/($C$38+$C$39)),0,$C$42/($C$38+$C$39))","v":0},null,{"$f":"IF(ISERROR($C$42/($C$38+$C$39)),0,$C$42/($C$38+$C$39))","v":0},null,{"$f":"IF(ISERROR($C$42/($C$38+$C$39)),0,$C$42/($C$38+$C$39))","v":0},null,{"$f":"IF(ISERROR($C$42/($C$38+$C$39)),0,$C$42/($C$38+$C$39))","v":0},null,{"$f":"IF(ISERROR($C$42/($C$38+$C$39)),0,$C$42/($C$38+$C$39))","v":0},null,{"$f":"IF(ISERROR($C$42/($C$38+$C$39)),0,$C$42/($C$38+$C$39))","v":0},null,{"$f":"IF(ISERROR($C$42/($C$38+$C$39)),0,$C$42/($C$38+$C$39))","v":0},null,{"$f":"IF(ISERROR($C$42/($C$38+$C$39)),0,$C$42/($C$38+$C$39))","v":0},null,{"$f":"AVERAGE(C43:Z43)","v":0}]
[null,"TOTAL DE TÉCNICOS",{"$f":"SUM(C38:D40)","v":0},null,{"$f":"SUM(E38:F40)","v":0},null,{"$f":"SUM(G38:H40)","v":0},null,{"$f":"SUM(I38:J40)","v":0},null,{"$f":"SUM(K38:L40)","v":0},null,{"$f":"SUM(M38:N40)","v":0},null,{"$f":"SUM(O38:P40)","v":0},null,{"$f":"SUM(Q38:R40)","v":0},null,{"$f":"SUM(S38:T40)","v":0},null,{"$f":"SUM(U38:V40)","v":0},null,{"$f":"SUM(W38:X40)","v":0},null,{"$f":"SUM(Y38:Z40)","v":0},null,{"$f":"SUM(AA38:AB40)","v":0}]
[null,"HYP - TÉCNICOS CERTIFICADOS"]
["HYP601","Nivel Técnico Hojalatero",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"Y46","v":0}]
["HYP602","Nivel Técnico Pro Hojalaero",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["HYP603","Nivel Técnico Maestro Hojalatero",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["HYP604","Nivel Técnico Pintor",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["HYP605","Nivel Técnico Pro Pintor",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"Y50","v":0}]
["HYP606","Nivel Técnico Maestro Pintor",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"Y51","v":0}]
["HYP607","Nivel Técnico Valuador",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["HYP608","Nivel Técnico Pro Valuador",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"Y53","v":0}]
["HYP609","Nivel Técnico Maestro Valuador",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
[null,"TOTAL DE TÉCNICOS CERTIFICADOS",{"$f":"SUM(C46:D54)","v":0},null,{"$f":"SUM(E46:F54)","v":0},null,{"$f":"SUM(G46:H54)","v":0},null,{"$f":"SUM(I46:J54)","v":0},null,{"$f":"SUM(K46:L54)","v":0},null,{"$f":"SUM(M46:N54)","v":0},null,{"$f":"SUM(O46:P54)","v":0},null,{"$f":"SUM(Q46:R54)","v":0},null,{"$f":"SUM(S46:T54)","v":0},null,{"$f":"SUM(U46:V54)","v":0},null,{"$f":"SUM(W46:X54)","v":0},null,{"$f":"SUM(Y46:Z54)","v":0},null,{"$f":"SUM(AA49:AB54)","v":0}]
[null,"HYP - ASESORES DE B&P"]
["HYP701","No certificados en TSA21",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"Y57","v":0}]
["HYP702","Certificados en TSA21",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"Y58","v":0}]
[null,"TOTAL DE ASESORES HYP",{"$f":"SUM(C57:D58)","v":0},null,{"$f":"SUM(E57:F58)","v":0},null,{"$f":"SUM(G57:H58)","v":0},null,{"$f":"SUM(I57:J58)","v":0},null,{"$f":"SUM(K57:L58)","v":0},null,{"$f":"SUM(M57:N58)","v":0},null,{"$f":"SUM(O57:P58)","v":0},null,{"$f":"SUM(Q57:R58)","v":0},null,{"$f":"SUM(S57:T58)","v":0},null,{"$f":"SUM(U57:V58)","v":0},null,{"$f":"SUM(W57:X58)","v":0},null,{"$f":"SUM(Y57:Z58)","v":0},null,{"$f":"SUM(AA57:AB58)","v":0}]
[]
[null,"Medición TUS HYP"]
[]
["HYP801","TUS/ Espacio Productivo (Promedio Por Dia)",{"$f":"IF(ISERROR(($C$17/$C$34)/25),0,($C$17/$C34)/25)","v":0},null,{"$f":"IF(ISERROR(($C$17/$C$34)/25),0,($C$17/$C34)/25)","v":0},null,{"$f":"IF(ISERROR(($C$17/$C$34)/25),0,($C$17/$C34)/25)","v":0},null,{"$f":"IF(ISERROR(($C$17/$C$34)/25),0,($C$17/$C34)/25)","v":0},null,{"$f":"IF(ISERROR(($C$17/$C$34)/25),0,($C$17/$C34)/25)","v":0},null,{"$f":"IF(ISERROR(($C$17/$C$34)/25),0,($C$17/$C34)/25)","v":0},null,{"$f":"IF(ISERROR(($C$17/$C$34)/25),0,($C$17/$C34)/25)","v":0},null,{"$f":"IF(ISERROR(($C$17/$C$34)/25),0,($C$17/$C34)/25)","v":0},null,{"$f":"IF(ISERROR(($C$17/$C$34)/25),0,($C$17/$C34)/25)","v":0},null,{"$f":"IF(ISERROR(($C$17/$C$34)/25),0,($C$17/$C34)/25)","v":0},null,{"$f":"IF(ISERROR(($C$17/$C$34)/25),0,($C$17/$C34)/25)","v":0},null,{"$f":"IF(ISERROR(($C$17/$C$34)/25),0,($C$17/$C34)/25)","v":0},null,{"$f":"IF(ISERROR(($C$17/$C$34)/25),0,($C$17/$C34)/25)","v":0}]
["HYP802","TUS/ Técnico (Promedio Por Dia)",{"$f":"IF(ISERROR(($C$17/$C$44)/25),0,($C$17/$C44)/25)","v":0},null,{"$f":"IF(ISERROR(($C$17/$C$44)/25),0,($C$17/$C44)/25)","v":0},null,{"$f":"IF(ISERROR(($C$17/$C$44)/25),0,($C$17/$C44)/25)","v":0},null,{"$f":"IF(ISERROR(($C$17/$C$44)/25),0,($C$17/$C44)/25)","v":0},null,{"$f":"IF(ISERROR(($C$17/$C$44)/25),0,($C$17/$C44)/25)","v":0},null,{"$f":"IF(ISERROR(($C$17/$C$44)/25),0,($C$17/$C44)/25)","v":0},null,{"$f":"IF(ISERROR(($C$17/$C$44)/25),0,($C$17/$C44)/25)","v":0},null,{"$f":"IF(ISERROR(($C$17/$C$44)/25),0,($C$17/$C44)/25)","v":0},null,{"$f":"IF(ISERROR(($C$17/$C$44)/25),0,($C$17/$C44)/25)","v":0},null,{"$f":"IF(ISERROR(($C$17/$C$44)/25),0,($C$17/$C44)/25)","v":0},null,{"$f":"IF(ISERROR(($C$17/$C$44)/25),0,($C$17/$C44)/25)","v":0},null,{"$f":"IF(ISERROR(($C$17/$C$44)/25),0,($C$17/$C44)/25)","v":0},null,{"$f":"IF(ISERROR(($C$17/$C$44)/25),0,($C$17/$C44)/25)","v":0}]
["HYP803","TUS/ Asesor (Promedio Por Dia)",{"$f":"IF(ISERROR(($C$17/$C$59)/25),0,($C$17/$C59)/25)","v":0},null,{"$f":"IF(ISERROR(($C$17/$C$59)/25),0,($C$17/$C59)/25)","v":0},null,{"$f":"IF(ISERROR(($C$17/$C$59)/25),0,($C$17/$C59)/25)","v":0},null,{"$f":"IF(ISERROR(($C$17/$C$59)/25),0,($C$17/$C59)/25)","v":0},null,{"$f":"IF(ISERROR(($C$17/$C$59)/25),0,($C$17/$C59)/25)","v":0},null,{"$f":"IF(ISERROR(($C$17/$C$59)/25),0,($C$17/$C59)/25)","v":0},null,{"$f":"IF(ISERROR(($C$17/$C$59)/25),0,($C$17/$C59)/25)","v":0},null,{"$f":"IF(ISERROR(($C$17/$C$59)/25),0,($C$17/$C59)/25)","v":0},null,{"$f":"IF(ISERROR(($C$17/$C$59)/25),0,($C$17/$C59)/25)","v":0},null,{"$f":"IF(ISERROR(($C$17/$C$59)/25),0,($C$17/$C59)/25)","v":0},null,{"$f":"IF(ISERROR(($C$17/$C$59)/25),0,($C$17/$C59)/25)","v":0},null,{"$f":"IF(ISERROR(($C$17/$C$59)/25),0,($C$17/$C59)/25)","v":0},null,{"$f":"IF(ISERROR(($C$17/$C$59)/25),0,($C$17/$C59)/25)","v":0}]
["HYP804","Tasa de Entrega a Tiempo",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"AVERAGE(C66:Z66)","v":0}]
[]
[null,"Materiales"]
[]
["HYP901","Costo de Materiales de Hojalatería",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"SUM(C70:Z70)","v":0}]
["HYP902","Costo de Materiales de Pintura",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"SUM(C71:Z71)","v":0}]
["HYP903","Costo de Consumibles",0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"SUM(C72:Z72)","v":0}]

{"sheet":"POLÍTICAS FINANCIERAS","index":18,"n_rows":60,"n_cols":13,"rows_kept":60,"cut":false,"hidden":false,"merged":[[0,9,0,12],[31,1,31,2],[41,1,41,2]]}
["Código de Distribuidor",{"$f":"DATOS!C9","v":57040},null,null,null,null,null,null,null,"REPORTE EXCLUSIVAMENTE DE CARÁCTER INFORMATIVO"]
["Distribuidor",{"$f":"DATOS!C10","v":"TOYOTA CELAYA"}]
["Políticas Financieras de Desarrollo de Mercados"]
[]
[null,"Enero","Febrero","Marzo","Abril","Mayo","Junio","Julio","Agosto","Septiembre","Octubre","Noviembre","Diciembre"]
[null,{"$f":"DATOS!$Q$10","v":2016},{"$f":"DATOS!$Q$10","v":2016},{"$f":"DATOS!$Q$10","v":2016},{"$f":"DATOS!$Q$10","v":2016},{"$f":"DATOS!$Q$10","v":2016},{"$f":"DATOS!$Q$10","v":2016},{"$f":"DATOS!$Q$10","v":2016},{"$f":"DATOS!$Q$10","v":2016},{"$f":"DATOS!$Q$10","v":2016},{"$f":"DATOS!$Q$10","v":2016},{"$f":"DATOS!$Q$10","v":2016},{"$f":"DATOS!$Q$10","v":2016}]
[]
["1) DEUDA A CAPITAL"]
["Resultado  para cumplimiento: = ó < a 1"]
[]
["Deuda Contraída",{"$f":"BALANCE!E94+BALANCE!E107+BALANCE!E124+BALANCE!E125+BALANCE!E126+BALANCE!E127+BALANCE!E128","v":8308419.6600000001},{"$f":"BALANCE!F94+BALANCE!F107+BALANCE!F124+BALANCE!F125+BALANCE!F126+BALANCE!F127+BALANCE!F128","v":6868524.3300000001},{"$f":"BALANCE!G94+BALANCE!G107+BALANCE!G124+BALANCE!G125+BALANCE!G126+BALANCE!G127+BALANCE!G128","v":6295101.0800000001},{"$f":"BALANCE!H94+BALANCE!H107+BALANCE!H124+BALANCE!H125+BALANCE!H126+BALANCE!H127+BALANCE!H128","v":5717475.9000000004},{"$f":"BALANCE!I94+BALANCE!I107+BALANCE!I124+BALANCE!I125+BALANCE!I126+BALANCE!I127+BALANCE!I128","v":5239031.93},{"$f":"BALANCE!J94+BALANCE!J107+BALANCE!J124+BALANCE!J125+BALANCE!J126+BALANCE!J127+BALANCE!J128","v":4705964.49},{"$f":"BALANCE!K94+BALANCE!K107+BALANCE!K124+BALANCE!K125+BALANCE!K126+BALANCE!K127+BALANCE!K128","v":4489764.32},{"$f":"BALANCE!L94+BALANCE!L107+BALANCE!L124+BALANCE!L125+BALANCE!L126+BALANCE!L127+BALANCE!L128","v":4031554.2800000003},{"$f":"BALANCE!M94+BALANCE!M107+BALANCE!M124+BALANCE!M125+BALANCE!M126+BALANCE!M127+BALANCE!M128","v":3754062.0100000002},{"$f":"BALANCE!N94+BALANCE!N107+BALANCE!N124+BALANCE!N125+BALANCE!N126+BALANCE!N127+BALANCE!N128","v":3537107.01},{"$f":"BALANCE!O94+BALANCE!O107+BALANCE!O124+BALANCE!O125+BALANCE!O126+BALANCE!O127+BALANCE!O128","v":0},{"$f":"BALANCE!P94+BALANCE!P107+BALANCE!P124+BALANCE!P125+BALANCE!P126+BALANCE!P127+BALANCE!P128","v":0}]
[]
["Total de Capital",{"$f":"BALANCE!E140","v":32638973.869999997},{"$f":"BALANCE!F140","v":33627402.189999998},{"$f":"BALANCE!G140","v":34872294.310000002},{"$f":"BALANCE!H140","v":36138351.760000005},{"$f":"BALANCE!I140","v":37365252},{"$f":"BALANCE!J140","v":38690836.469999991},{"$f":"BALANCE!K140","v":40083884.5},{"$f":"BALANCE!L140","v":41472255.680000007},{"$f":"BALANCE!M140","v":43154408.030000001},{"$f":"BALANCE!N140","v":45020797.999999993},{"$f":"BALANCE!O140","v":0},{"$f":"BALANCE!P140","v":0}]
[]
["Razón Deuda a Capital",{"$f":"IF(AND(B11<>0,B13<>0),B11/B13,IF(AND(B11<>0,B13=0),0,IF(AND(B11=0,B13<>0),1,0)))","v":0.25455517361214153},{"$f":"IF(AND(C11<>0,C13<>0),C11/C13,IF(AND(C11<>0,C13=0),0,IF(AND(C11=0,C13<>0),1,0)))","v":0.20425378954912368},0.18051869555926559,0.15821075454604516,0.14021133672536185,0.12162994960444704,0.11200921208122931,9.7210875412890002E-2,8.6991391641619981E-2,7.8566066509971694E-2,0,0]
[]
["Cumplimiento",{"$f":"IF(AND(B15>1),\"No Cumple\",\"Cumple\")","v":"Cumple"},{"$f":"IF(AND(C15>1),\"No Cumple\",\"Cumple\")","v":"Cumple"},"Cumple","Cumple","Cumple","Cumple","Cumple","Cumple","Cumple","Cumple","Cumple","Cumple"]
[]
["2) RANGO DE COBERTURA FIJA"]
["Resultado  para cumplimiento: > ó = a 1"]
[]
["EBITDA",{"$f":"('ESTADO DE RESULTADOS'!D165+'ESTADO DE RESULTADOS'!D137+'ESTADO DE RESULTADOS'!D147+'ESTADO DE RESULTADOS'!D151)","v":2045328.9000000011},{"$f":"('ESTADO DE RESULTADOS'!E165+'ESTADO DE RESULTADOS'!E137+'ESTADO DE RESULTADOS'!E147+'ESTADO DE RESULTADOS'!E151)","v":1567405.4700000016},{"$f":"('ESTADO DE RESULTADOS'!F165+'ESTADO DE RESULTADOS'!F137+'ESTADO DE RESULTADOS'!F147+'ESTADO DE RESULTADOS'!F151)","v":1830799.1600000041},{"$f":"('ESTADO DE RESULTADOS'!G165+'ESTADO DE RESULTADOS'!G137+'ESTADO DE RESULTADOS'!G147+'ESTADO DE RESULTADOS'!G151)","v":1781779.7800000114},{"$f":"('ESTADO DE RESULTADOS'!H165+'ESTADO DE RESULTADOS'!H137+'ESTADO DE RESULTADOS'!H147+'ESTADO DE RESULTADOS'!H151)","v":1867105.01},{"$f":"('ESTADO DE RESULTADOS'!I165+'ESTADO DE RESULTADOS'!I137+'ESTADO DE RESULTADOS'!I147+'ESTADO DE RESULTADOS'!I151)","v":1970091.6399999917},{"$f":"('ESTADO DE RESULTADOS'!J165+'ESTADO DE RESULTADOS'!J137+'ESTADO DE RESULTADOS'!J147+'ESTADO DE RESULTADOS'!J151)","v":2049882.0000000002},{"$f":"('ESTADO DE RESULTADOS'!K165+'ESTADO DE RESULTADOS'!K137+'ESTADO DE RESULTADOS'!K147+'ESTADO DE RESULTADOS'!K151)","v":2088866.4100000043},{"$f":"('ESTADO DE RESULTADOS'!L165+'ESTADO DE RESULTADOS'!L137+'ESTADO DE RESULTADOS'!L147+'ESTADO DE RESULTADOS'!L151)","v":2432881.4500000025},{"$f":"('ESTADO DE RESULTADOS'!M165+'ESTADO DE RESULTADOS'!M137+'ESTADO DE RESULTADOS'!M147+'ESTADO DE RESULTADOS'!M151)","v":2577993.4899999914},{"$f":"('ESTADO DE RESULTADOS'!N165+'ESTADO DE RESULTADOS'!N137+'ESTADO DE RESULTADOS'!N147+'ESTADO DE RESULTADOS'!N151)","v":0},{"$f":"('ESTADO DE RESULTADOS'!O165+'ESTADO DE RESULTADOS'!O137+'ESTADO DE RESULTADOS'!O147+'ESTADO DE RESULTADOS'!O151)","v":0}]
[]
["Gastos  elegibles",{"$f":"('ESTADO DE RESULTADOS'!D64+'ESTADO DE RESULTADOS'!D68+'ESTADO DE RESULTADOS'!D78+'ESTADO DE RESULTADOS'!D100+'ESTADO DE RESULTADOS'!D107+'ESTADO DE RESULTADOS'!D112+'ESTADO DE RESULTADOS'!D119+'ESTADO DE RESULTADOS'!D123+'ESTADO DE RESULTADOS'!D128+'ESTADO DE RESULTADOS'!D152+'ESTADO DE RESULTADOS'!D36+'ESTADO DE RESULTADOS'!D42+'ESTADO DE RESULTADOS'!D52+'ESTADO DE RESULTADOS'!D31+'ESTADO DE RESULTADOS'!D32+'ESTADO DE RESULTADOS'!D34+'ESTADO DE RESULTADOS'!D39+'ESTADO DE RESULTADOS'!D45+'ESTADO DE RESULTADOS'!D49+'ESTADO DE RESULTADOS'!D51+'ESTADO DE RESULTADOS'!D65+'ESTADO DE RESULTADOS'!D69+'ESTADO DE RESULTADOS'!D79+'ESTADO DE RESULTADOS'!D84+'ESTADO DE RESULTADOS'!D91+'ESTADO DE RESULTADOS'!D94+'ESTADO DE RESULTADOS'!D133+'ESTADO DE RESULTADOS'!D146)","v":1642080.3000000003},{"$f":"('ESTADO DE RESULTADOS'!E64+'ESTADO DE RESULTADOS'!E68+'ESTADO DE RESULTADOS'!E78+'ESTADO DE RESULTADOS'!E100+'ESTADO DE RESULTADOS'!E107+'ESTADO DE RESULTADOS'!E112+'ESTADO DE RESULTADOS'!E119+'ESTADO DE RESULTADOS'!E123+'ESTADO DE RESULTADOS'!E128+'ESTADO DE RESULTADOS'!E152+'ESTADO DE RESULTADOS'!E36+'ESTADO DE RESULTADOS'!E42+'ESTADO DE RESULTADOS'!E52+'ESTADO DE RESULTADOS'!E31+'ESTADO DE RESULTADOS'!E32+'ESTADO DE RESULTADOS'!E34+'ESTADO DE RESULTADOS'!E39+'ESTADO DE RESULTADOS'!E45+'ESTADO DE RESULTADOS'!E49+'ESTADO DE RESULTADOS'!E51+'ESTADO DE RESULTADOS'!E65+'ESTADO DE RESULTADOS'!E69+'ESTADO DE RESULTADOS'!E79+'ESTADO DE RESULTADOS'!E84+'ESTADO DE RESULTADOS'!E91+'ESTADO DE RESULTADOS'!E94+'ESTADO DE RESULTADOS'!E133+'ESTADO DE RESULTADOS'!E146)","v":1354240.81},{"$f":"('ESTADO DE RESULTADOS'!F64+'ESTADO DE RESULTADOS'!F68+'ESTADO DE RESULTADOS'!F78+'ESTADO DE RESULTADOS'!F100+'ESTADO DE RESULTADOS'!F107+'ESTADO DE RESULTADOS'!F112+'ESTADO DE RESULTADOS'!F119+'ESTADO DE RESULTADOS'!F123+'ESTADO DE RESULTADOS'!F128+'ESTADO DE RESULTADOS'!F152+'ESTADO DE RESULTADOS'!F36+'ESTADO DE RESULTADOS'!F42+'ESTADO DE RESULTADOS'!F52+'ESTADO DE RESULTADOS'!F31+'ESTADO DE RESULTADOS'!F32+'ESTADO DE RESULTADOS'!F34+'ESTADO DE RESULTADOS'!F39+'ESTADO DE RESULTADOS'!F45+'ESTADO DE RESULTADOS'!F49+'ESTADO DE RESULTADOS'!F51+'ESTADO DE RESULTADOS'!F65+'ESTADO DE RESULTADOS'!F69+'ESTADO DE RESULTADOS'!F79+'ESTADO DE RESULTADOS'!F84+'ESTADO DE RESULTADOS'!F91+'ESTADO DE RESULTADOS'!F94+'ESTADO DE RESULTADOS'!F133+'ESTADO DE RESULTADOS'!F146)","v":1670175.5899999999},{"$f":"('ESTADO DE RESULTADOS'!G64+'ESTADO DE RESULTADOS'!G68+'ESTADO DE RESULTADOS'!G78+'ESTADO DE RESULTADOS'!G100+'ESTADO DE RESULTADOS'!G107+'ESTADO DE RESULTADOS'!G112+'ESTADO DE RESULTADOS'!G119+'ESTADO DE RESULTADOS'!G123+'ESTADO DE RESULTADOS'!G128+'ESTADO DE RESULTADOS'!G152+'ESTADO DE RESULTADOS'!G36+'ESTADO DE RESULTADOS'!G42+'ESTADO DE RESULTADOS'!G52+'ESTADO DE RESULTADOS'!G31+'ESTADO DE RESULTADOS'!G32+'ESTADO DE RESULTADOS'!G34+'ESTADO DE RESULTADOS'!G39+'ESTADO DE RESULTADOS'!G45+'ESTADO DE RESULTADOS'!G49+'ESTADO DE RESULTADOS'!G51+'ESTADO DE RESULTADOS'!G65+'ESTADO DE RESULTADOS'!G69+'ESTADO DE RESULTADOS'!G79+'ESTADO DE RESULTADOS'!G84+'ESTADO DE RESULTADOS'!G91+'ESTADO DE RESULTADOS'!G94+'ESTADO DE RESULTADOS'!G133+'ESTADO DE RESULTADOS'!G146)","v":1621890.18},{"$f":"('ESTADO DE RESULTADOS'!H64+'ESTADO DE RESULTADOS'!H68+'ESTADO DE RESULTADOS'!H78+'ESTADO DE RESULTADOS'!H100+'ESTADO DE RESULTADOS'!H107+'ESTADO DE RESULTADOS'!H112+'ESTADO DE RESULTADOS'!H119+'ESTADO DE RESULTADOS'!H123+'ESTADO DE RESULTADOS'!H128+'ESTADO DE RESULTADOS'!H152+'ESTADO DE RESULTADOS'!H36+'ESTADO DE RESULTADOS'!H42+'ESTADO DE RESULTADOS'!H52+'ESTADO DE RESULTADOS'!H31+'ESTADO DE RESULTADOS'!H32+'ESTADO DE RESULTADOS'!H34+'ESTADO DE RESULTADOS'!H39+'ESTADO DE RESULTADOS'!H45+'ESTADO DE RESULTADOS'!H49+'ESTADO DE RESULTADOS'!H51+'ESTADO DE RESULTADOS'!H65+'ESTADO DE RESULTADOS'!H69+'ESTADO DE RESULTADOS'!H79+'ESTADO DE RESULTADOS'!H84+'ESTADO DE RESULTADOS'!H91+'ESTADO DE RESULTADOS'!H94+'ESTADO DE RESULTADOS'!H133+'ESTADO DE RESULTADOS'!H146)","v":1754462.0100000002},{"$f":"('ESTADO DE RESULTADOS'!I64+'ESTADO DE RESULTADOS'!I68+'ESTADO DE RESULTADOS'!I78+'ESTADO DE RESULTADOS'!I100+'ESTADO DE RESULTADOS'!I107+'ESTADO DE RESULTADOS'!I112+'ESTADO DE RESULTADOS'!I119+'ESTADO DE RESULTADOS'!I123+'ESTADO DE RESULTADOS'!I128+'ESTADO DE RESULTADOS'!I152+'ESTADO DE RESULTADOS'!I36+'ESTADO DE RESULTADOS'!I42+'ESTADO DE RESULTADOS'!I52+'ESTADO DE RESULTADOS'!I31+'ESTADO DE RESULTADOS'!I32+'ESTADO DE RESULTADOS'!I34+'ESTADO DE RESULTADOS'!I39+'ESTADO DE RESULTADOS'!I45+'ESTADO DE RESULTADOS'!I49+'ESTADO DE RESULTADOS'!I51+'ESTADO DE RESULTADOS'!I65+'ESTADO DE RESULTADOS'!I69+'ESTADO DE RESULTADOS'!I79+'ESTADO DE RESULTADOS'!I84+'ESTADO DE RESULTADOS'!I91+'ESTADO DE RESULTADOS'!I94+'ESTADO DE RESULTADOS'!I133+'ESTADO DE RESULTADOS'!I146)","v":1950025.9399999997},{"$f":"('ESTADO DE RESULTADOS'!J64+'ESTADO DE RESULTADOS'!J68+'ESTADO DE RESULTADOS'!J78+'ESTADO DE RESULTADOS'!J100+'ESTADO DE RESULTADOS'!J107+'ESTADO DE RESULTADOS'!J112+'ESTADO DE RESULTADOS'!J119+'ESTADO DE RESULTADOS'!J123+'ESTADO DE RESULTADOS'!J128+'ESTADO DE RESULTADOS'!J152+'ESTADO DE RESULTADOS'!J36+'ESTADO DE RESULTADOS'!J42+'ESTADO DE RESULTADOS'!J52+'ESTADO DE RESULTADOS'!J31+'ESTADO DE RESULTADOS'!J32+'ESTADO DE RESULTADOS'!J34+'ESTADO DE RESULTADOS'!J39+'ESTADO DE RESULTADOS'!J45+'ESTADO DE RESULTADOS'!J49+'ESTADO DE RESULTADOS'!J51+'ESTADO DE RESULTADOS'!J65+'ESTADO DE RESULTADOS'!J69+'ESTADO DE RESULTADOS'!J79+'ESTADO DE RESULTADOS'!J84+'ESTADO DE RESULTADOS'!J91+'ESTADO DE RESULTADOS'!J94+'ESTADO DE RESULTADOS'!J133+'ESTADO DE RESULTADOS'!J146)","v":1718904.2100000002},{"$f":"('ESTADO DE RESULTADOS'!K64+'ESTADO DE RESULTADOS'!K68+'ESTADO DE RESULTADOS'!K78+'ESTADO DE RESULTADOS'!K100+'ESTADO DE RESULTADOS'!K107+'ESTADO DE RESULTADOS'!K112+'ESTADO DE RESULTADOS'!K119+'ESTADO DE RESULTADOS'!K123+'ESTADO DE RESULTADOS'!K128+'ESTADO DE RESULTADOS'!K152+'ESTADO DE RESULTADOS'!K36+'ESTADO DE RESULTADOS'!K42+'ESTADO DE RESULTADOS'!K52+'ESTADO DE RESULTADOS'!K31+'ESTADO DE RESULTADOS'!K32+'ESTADO DE RESULTADOS'!K34+'ESTADO DE RESULTADOS'!K39+'ESTADO DE RESULTADOS'!K45+'ESTADO DE RESULTADOS'!K49+'ESTADO DE RESULTADOS'!K51+'ESTADO DE RESULTADOS'!K65+'ESTADO DE RESULTADOS'!K69+'ESTADO DE RESULTADOS'!K79+'ESTADO DE RESULTADOS'!K84+'ESTADO DE RESULTADOS'!K91+'ESTADO DE RESULTADOS'!K94+'ESTADO DE RESULTADOS'!K133+'ESTADO DE RESULTADOS'!K146)","v":1938310.96},{"$f":"('ESTADO DE RESULTADOS'!L64+'ESTADO DE RESULTADOS'!L68+'ESTADO DE RESULTADOS'!L78+'ESTADO DE RESULTADOS'!L100+'ESTADO DE RESULTADOS'!L107+'ESTADO DE RESULTADOS'!L112+'ESTADO DE RESULTADOS'!L119+'ESTADO DE RESULTADOS'!L123+'ESTADO DE RESULTADOS'!L128+'ESTADO DE RESULTADOS'!L152+'ESTADO DE RESULTADOS'!L36+'ESTADO DE RESULTADOS'!L42+'ESTADO DE RESULTADOS'!L52+'ESTADO DE RESULTADOS'!L31+'ESTADO DE RESULTADOS'!L32+'ESTADO DE RESULTADOS'!L34+'ESTADO DE RESULTADOS'!L39+'ESTADO DE RESULTADOS'!L45+'ESTADO DE RESULTADOS'!L49+'ESTADO DE RESULTADOS'!L51+'ESTADO DE RESULTADOS'!L65+'ESTADO DE RESULTADOS'!L69+'ESTADO DE RESULTADOS'!L79+'ESTADO DE RESULTADOS'!L84+'ESTADO DE RESULTADOS'!L91+'ESTADO DE RESULTADOS'!L94+'ESTADO DE RESULTADOS'!L133+'ESTADO DE RESULTADOS'!L146)","v":1963356.77},{"$f":"('ESTADO DE RESULTADOS'!M64+'ESTADO DE RESULTADOS'!M68+'ESTADO DE RESULTADOS'!M78+'ESTADO DE RESULTADOS'!M100+'ESTADO DE RESULTADOS'!M107+'ESTADO DE RESULTADOS'!M112+'ESTADO DE RESULTADOS'!M119+'ESTADO DE RESULTADOS'!M123+'ESTADO DE RESULTADOS'!M128+'ESTADO DE RESULTADOS'!M152+'ESTADO DE RESULTADOS'!M36+'ESTADO DE RESULTADOS'!M42+'ESTADO DE RESULTADOS'!M52+'ESTADO DE RESULTADOS'!M31+'ESTADO DE RESULTADOS'!M32+'ESTADO DE RESULTADOS'!M34+'ESTADO DE RESULTADOS'!M39+'ESTADO DE RESULTADOS'!M45+'ESTADO DE RESULTADOS'!M49+'ESTADO DE RESULTADOS'!M51+'ESTADO DE RESULTADOS'!M65+'ESTADO DE RESULTADOS'!M69+'ESTADO DE RESULTADOS'!M79+'ESTADO DE RESULTADOS'!M84+'ESTADO DE RESULTADOS'!M91+'ESTADO DE RESULTADOS'!M94+'ESTADO DE RESULTADOS'!M133+'ESTADO DE RESULTADOS'!M146)","v":2162823.29},{"$f":"('ESTADO DE RESULTADOS'!N64+'ESTADO DE RESULTADOS'!N68+'ESTADO DE RESULTADOS'!N78+'ESTADO DE RESULTADOS'!N100+'ESTADO DE RESULTADOS'!N107+'ESTADO DE RESULTADOS'!N112+'ESTADO DE RESULTADOS'!N119+'ESTADO DE RESULTADOS'!N123+'ESTADO DE RESULTADOS'!N128+'ESTADO DE RESULTADOS'!N152+'ESTADO DE RESULTADOS'!N36+'ESTADO DE RESULTADOS'!N42+'ESTADO DE RESULTADOS'!N52+'ESTADO DE RESULTADOS'!N31+'ESTADO DE RESULTADOS'!N32+'ESTADO DE RESULTADOS'!N34+'ESTADO DE RESULTADOS'!N39+'ESTADO DE RESULTADOS'!N45+'ESTADO DE RESULTADOS'!N49+'ESTADO DE RESULTADOS'!N51+'ESTADO DE RESULTADOS'!N65+'ESTADO DE RESULTADOS'!N69+'ESTADO DE RESULTADOS'!N79+'ESTADO DE RESULTADOS'!N84+'ESTADO DE RESULTADOS'!N91+'ESTADO DE RESULTADOS'!N94+'ESTADO DE RESULTADOS'!N133+'ESTADO DE RESULTADOS'!N146)","v":0},{"$f":"('ESTADO DE RESULTADOS'!O64+'ESTADO DE RESULTADOS'!O68+'ESTADO DE RESULTADOS'!O78+'ESTADO DE RESULTADOS'!O100+'ESTADO DE RESULTADOS'!O107+'ESTADO DE RESULTADOS'!O112+'ESTADO DE RESULTADOS'!O119+'ESTADO DE RESULTADOS'!O123+'ESTADO DE RESULTADOS'!O128+'ESTADO DE RESULTADOS'!O152+'ESTADO DE RESULTADOS'!O36+'ESTADO DE RESULTADOS'!O42+'ESTADO DE RESULTADOS'!O52+'ESTADO DE RESULTADOS'!O31+'ESTADO DE RESULTADOS'!O32+'ESTADO DE RESULTADOS'!O34+'ESTADO DE RESULTADOS'!O39+'ESTADO DE RESULTADOS'!O45+'ESTADO DE RESULTADOS'!O49+'ESTADO DE RESULTADOS'!O51+'ESTADO DE RESULTADOS'!O65+'ESTADO DE RESULTADOS'!O69+'ESTADO DE RESULTADOS'!O79+'ESTADO DE RESULTADOS'!O84+'ESTADO DE RESULTADOS'!O91+'ESTADO DE RESULTADOS'!O94+'ESTADO DE RESULTADOS'!O133+'ESTADO DE RESULTADOS'!O146)","v":0}]
[]
["Razón Gastos / EBITDA",{"$f":"IF(AND(B22<>0,B24<>0),B22/B24,\" \")","v":1.2455717908557826},{"$f":"IF(AND(C22<>0,C24<>0),C22/C24,\" \")","v":1.1574052845150942},1.0961716665970458,1.0985822603599533,1.0642037270445086,1.0102899656811704,1.1925516198485546,1.0776735276779348,1.2391438413915992,1.1919575223364602," "," "]
[]
["Cumplimiento",{"$f":"IF(B22>B24,\"Cumple\",\"No Cumple\")","v":"Cumple"},{"$f":"IF(C22>C24,\"Cumple\",\"No Cumple\")","v":"Cumple"},"Cumple","Cumple","Cumple","Cumple","Cumple","Cumple","Cumple","Cumple","No Cumple","No Cumple"]
[]
["3) CAPITAL CONTABLE MÍNIMO"]
[]
["Capital Contable requerido:",5000000,null,"Este dato deberá ser solicitado al Departamento de Desarrollo de mercados y COMONUEVOS de TMEX."]
[]
["Total de Capital",{"$f":"IF(BALANCE!E140>0,BALANCE!E140,0)","v":32638973.869999997},{"$f":"IF(BALANCE!F140>0,BALANCE!F140,0)","v":33627402.189999998},{"$f":"IF(BALANCE!G140>0,BALANCE!G140,0)","v":34872294.310000002},{"$f":"IF(BALANCE!H140>0,BALANCE!H140,0)","v":36138351.760000005},{"$f":"IF(BALANCE!I140>0,BALANCE!I140,0)","v":37365252},{"$f":"IF(BALANCE!J140>0,BALANCE!J140,0)","v":38690836.469999991},{"$f":"IF(BALANCE!K140>0,BALANCE!K140,0)","v":40083884.5},{"$f":"IF(BALANCE!L140>0,BALANCE!L140,0)","v":41472255.680000007},{"$f":"IF(BALANCE!M140>0,BALANCE!M140,0)","v":43154408.030000001},{"$f":"IF(BALANCE!N140>0,BALANCE!N140,0)","v":45020797.999999993},{"$f":"IF(BALANCE!O140>0,BALANCE!O140,0)","v":0},{"$f":"IF(BALANCE!P140>0,BALANCE!P140,0)","v":0}]
[]
["Superávit (Déficit)",{"$f":"IF($B$32>0,B34-$B$32, \"Faltan datos\")","v":27638973.869999997},{"$f":"IF($B$32>0,C34-$B$32, \"Faltan datos\")","v":28627402.189999998},29872294.310000002,31138351.760000005,32365252,33690836.469999991,35083884.5,36472255.680000007,38154408.030000001,40020797.999999993,-5000000,-5000000]
[]
["Cumplimiento",{"$f":"IF(B36=\"Faltan datos\",\"Faltan datos\",IF(B36>0,\"Cumple\",\"No Cumple\"))","v":"Cumple"},{"$f":"IF(C36=\"Faltan datos\",\"Faltan datos\",IF(C36>0,\"Cumple\",\"No Cumple\"))","v":"Cumple"},"Cumple","Cumple","Cumple","Cumple","Cumple","Cumple","Cumple","Cumple","No Cumple","No Cumple"]
[]
["4) CAPITAL MÍNIMO DE TRABAJO"]
[]
["Capital de trabajo requerido:",5000000,null,"Este dato deberá ser solicitado al Departamento de Desarrollo de mercados y COMONUEVOS de TMEX."]
[]
["Capital de trabajo determinado",{"$f":"(BALANCE!E64-BALANCE!E122)","v":24939471.709999997},{"$f":"(BALANCE!F64-BALANCE!F122)","v":27010300.030000001},{"$f":"(BALANCE!G64-BALANCE!G122)","v":27680465.550000008},{"$f":"(BALANCE!H64-BALANCE!H122)","v":28578472.899999999},{"$f":"(BALANCE!I64-BALANCE!I122)","v":29037769.000000007},{"$f":"(BALANCE!J64-BALANCE!J122)","v":29899932.440000001},{"$f":"(BALANCE!K64-BALANCE!K122)","v":33215990.510000013},{"$f":"(BALANCE!L64-BALANCE!L122)","v":34043125.210000001},{"$f":"(BALANCE!M64-BALANCE!M122)","v":33932050.030000001},{"$f":"(BALANCE!N64-BALANCE!N122)","v":35379704.75999999},{"$f":"(BALANCE!O64-BALANCE!O122)","v":0},{"$f":"(BALANCE!P64-BALANCE!P122)","v":0}]
[]
["Superávit (Déficit)",{"$f":"IF($B$42>0,B44-$B$42, \"Faltan datos\")","v":19939471.709999997},{"$f":"IF($B$42>0,C44-$B$42, \"Faltan datos\")","v":22010300.030000001},22680465.550000008,23578472.899999999,24037769.000000007,24899932.440000001,28215990.510000013,29043125.210000001,28932050.030000001,30379704.75999999,-5000000,-5000000]
[]
["Cumplimiento",{"$f":"IF(B46=\"Faltan datos\",\"Faltan datos\",IF(B46>0,\"Cumple\",\"No Cumple\"))","v":"Cumple"},{"$f":"IF(C46=\"Faltan datos\",\"Faltan datos\",IF(C46>0,\"Cumple\",\"No Cumple\"))","v":"Cumple"},"Cumple","Cumple","Cumple","Cumple","Cumple","Cumple","Cumple","Cumple","No Cumple","No Cumple"]
[]
["5) UTILIDAD PROMEDIO POSITIVA (PM6)"]
[]
[null,"Ago","Sep","Oct","Nov","Dic","*Año inmediato anterior"]
[]
["Resultados Agosto a Diciembre",1017689.9038858404,327442.05527310492,345696.42502407636,2491333.4825702049,1968731.280419569,"Esta información deberá ser proporcionada por el Distribuidor, según lo reportado en el DFS."]
[]
["Resultado del periodo",{"$f":"'ESTADO DE RESULTADOS'!D165+'ESTADO DE RESULTADOS'!D137","v":1856798.0000000012},{"$f":"'ESTADO DE RESULTADOS'!E165+'ESTADO DE RESULTADOS'!E137","v":1387106.2200000016},{"$f":"'ESTADO DE RESULTADOS'!F165+'ESTADO DE RESULTADOS'!F137","v":1686862.6100000043},{"$f":"'ESTADO DE RESULTADOS'!G165+'ESTADO DE RESULTADOS'!G137","v":1703911.0000000114},{"$f":"'ESTADO DE RESULTADOS'!H165+'ESTADO DE RESULTADOS'!H137","v":1663786.17},{"$f":"'ESTADO DE RESULTADOS'!I165+'ESTADO DE RESULTADOS'!I137","v":1762470.8199999919},{"$f":"'ESTADO DE RESULTADOS'!J165+'ESTADO DE RESULTADOS'!J137","v":1852979.6400000001},{"$f":"'ESTADO DE RESULTADOS'!K165+'ESTADO DE RESULTADOS'!K137","v":1847137.0100000044},{"$f":"'ESTADO DE RESULTADOS'!L165+'ESTADO DE RESULTADOS'!L137","v":2172633.2200000025},{"$f":"'ESTADO DE RESULTADOS'!M165+'ESTADO DE RESULTADOS'!M137","v":2360656.8399999915},{"$f":"'ESTADO DE RESULTADOS'!N165+'ESTADO DE RESULTADOS'!N137","v":0},{"$f":"'ESTADO DE RESULTADOS'!O165+'ESTADO DE RESULTADOS'!O137","v":0}]
[]
["Promedio últimos seis meses",{"$f":"AVERAGE(B56,B54:F54)","v":1334615.1911954663},{"$f":"AVERAGE(B56:C56,C54:F54)","v":1396184.5772144932},{"$f":"AVERAGE(B56:D56,D54:F54)","v":1622754.6696689762},{"$f":"AVERAGE(B56:E56,E54:F54)","v":1849123.7654982985},{"$f":"AVERAGE(B56:F56,F54)","v":1711199.2134032643},{"$f":"AVERAGE(B56:G56)","v":1676822.4700000016},{"$f":"AVERAGE(C56:H56)","v":1676186.0766666681},1752857.8750000019,1833819.6433333352,1943277.283333332,1665979.5883333317,1372234.4516666664]
[]
["Cumplimiento",{"$f":"IF(B58>0,\"Cumple\", \"No Cumple\")","v":"Cumple"},{"$f":"IF(C58>0,\"Cumple\", \"No Cumple\")","v":"Cumple"},"Cumple","Cumple","Cumple","Cumple","Cumple","Cumple","Cumple","Cumple","Cumple","Cumple"]

{"sheet":"DIRECTORIO","index":19,"n_rows":99,"n_cols":14,"rows_kept":99,"cut":false,"hidden":false,"merged":[[48,1,87,1],[89,1,98,1],[6,1,8,1],[9,1,10,1],[11,1,16,1],[17,1,25,1],[27,1,34,1],[37,1,46,1],[0,2,0,13],[1,4,1,5],[2,1,2,13],[3,1,5,1],[3,2,5,2],[3,3,5,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,3,13]]}
[null,null,"Información de contacto del Distribuidor"]
[null,null,null,"# De Dealer",{"$f":"DATOS!C9","v":57040}]
[null,"NOTAS:\n    * La información contenida en este directorio, será utilizada exclusivamente para fines de comunicación entre TMEX y el Distribuidor.\n    * La base de datos de Entrenamiento y Capacitación es independiente a éste directorio."]
[null,"ÁREA","PUESTO","SI EL DISTRIBUIDOR NO CUENTA CON EL PUESTO SEÑALADO, FAVOR DE CAPTURAR CUAL ES EL PUESTO QUE LO SUPLE","NOMBRE (S)","APELLIDO \nPATERNO","APELLIDO \nMATERNO","Los números telefónicos y correo electrónico proporcionados serán considerados\n como medio de comunicación para fines laborales exclusivamente."]
["CODIGO CUENTA",null,null,null,null,null,null,"TELÉFONO CONMUTADOR","EXTENSIÓN ","TELÉFONO DIRECTO","CELULAR","NÚMERO NEXTEL","ID NEXTEL","CORREO ELECTRÓNICO (TOYOTA)"]
[null,null,null,null,"SIN ABREVIATURAS","SIN ABREVIATURAS","SIN ABREVIATURAS","10 DIGITOS, SIN ESPACIO, SIN GUIONES","SIN GUIONES","10 DIGITOS, SIN ESPACIO, SIN GUIONES","10 DIGITOS, SIN ESPACIO, SIN GUIONES","10 DIGITOS, SIN ESPACIO, SIN GUIONES",null,"EN CASO DE NO CONTAR CON UNA CUENTA DE CORREO, FAVOR DE ESPECIFICAR UNA CUENTA ALTERNA"]
["DIR_01","DIRECCIÓN","EJECUTIVO RESPONSABLE",null,"JUAN SABAS","LEAL","MULDOON",4611598800,0]
["DIR_02",null,"DIRECTOR DE MARCA",null,"JUAN SABAS","LEAL","MULDOON",4611598800,0]
["DIR_03",null,"GERENTE GENERAL",null,"VICTOR BENJAMIN","HERNANEZ","ESPINOZA",4611598800,8802,4611598802,4611718705]
["RH_01","RH","TRAINER",null,"JANITZY","SALCEDO ","MORENO",4611598800,8803,4611598803,4611807447]
["RH_02",null,"ENCARGADO DE CAPACITACIÓN",null,"JANITZY","SALCEDO ","MORENO",4611598800,8803,4611598803,4611807447]
["FIN_01","FINANZAS","GERENTE ADMINISTRATIVO",null,"LUDIIVINA","JIMENEZ","SUAREZ",4611598800,8804,4611598804,4425612022]
["FIN_02",null,"CONTADOR",null,"LUDIIVINA","JIMENEZ","SUAREZ",4611598800,8804,4611598804,4425612022]
["FIN_03",null,"ENCARGADO DE FACTURACIÓN",null,"DESIREE","BALTAZAR","CRUZ",4611598800,8808,4611598808]
["FIN_04",null,"ENGARGADO DE CUENTAS POR COBRAR",null,"THANIA","NAVA","AMBRIZ",4611598800,8808,4611598808]
["FIN_05",null,"ENCARGADO DE CUENTAS POR PAGAR",null,"LUIS RICARDO","GAONA","PEREZ",4611598800,8804,4611598804]
["FIN_06",null,"ENCARGADO DE AUDITORÍAS",null,"ARIZBET","LIZARDI","URZUA",4611598800,8804,4611598804]
["VTA_01","VENTAS","GERENTE DE VENTAS NUEVOS",null,"ALBERTO ","GALLEGOS","RIOS",4611598800,8804,4611598804,4611807969]
["VTA_02",null,"COORDINADOR DE VENTAS NUEVOS",null,"MARIO","CASAS","VILLANUEVA",4611598800,8810,4611598810]
["VTA_03",null,"GERENTE COMONUEVOS",null,"JUAN ARCADIO","MONZON","MARROQUIN",4611598800,8810,4611598810,4611718246]
["VTA_04",null,"GERENTE SEMINUEVOS",null,"JUAN ARCADIO","MONZON","MARROQUIN",4611598800,8810,4611598810,4611718246]
["VTA_05",null,"ADMINISTRADOR DE VENTAS NUEVOS","GERENTE DE VENTAS",null,null,null,4611598800,8839,4611598839]
["VTA_06",null,"ADMINISTRADOR DE VENTAS COMONUEVOS","GERENTE DE SEMINUEVO",null,null,null,4611598800,8810,4611598810]
["VTA_07",null,"ADMINISTRADOR DE DEALER DAILY",null,"JENIFER","NAVARRO","MACIAS",4611598800,8804,4611598804,4421705583]
["VTA_08",null,"ENCARGADO DE INTERCAMBIOS",null,"TERESA","NAVARRETE","RODRIGUEZ",4611598800,8805,4611598805]
["VTA_09",null,"FINANCIAMIENTO Y SEGUROS (F&I)",null,"LAURA","PATIÑO","MUÑOZ",4611598800,8811,4611598811,4611807444]
["MKT_01","MKT","GERENTE / REPRESENTANTE DE MERCADOTECNIA",null,"JANITZY","SALCEDO ","MORENO",4611598800,8800,4611598800]
["SER_01","SERVICIO AL CLIENTE","GERENTE DE SERVICIO",null,"JANETH","DIAZ","ROJAS",4611598800,8821,4611598821]
["SER_02",null,"GERENTE / ENCARGADO DE REFACCIONES",null,"JAVIER","SANCHEZ","VEANA",4611598800,8819,4611598819,4611713010]
["SER_03",null,"GERENTE / ENCARGADO DE ATENCIÓN A CLIENTES",null,null,null,null,4611598800,8818,4611598818]
["SER_04",null,"GERENTE / ENCARGADO DE H&P"]
["SER_05",null,"PROMOTOR KAIZEN"]
["SER_06",null,"ADMINISTRADOR DE GARANTÍAS",null,"ROSALBA","SANCHEZ","ESCAMILLA",4611598800,8820,4611598820]
["SER_07",null,"MDT / TÉCNICO MAS CALIFICADO Y CON MAYOR ANTIGÜEDAD",null,"VICTOR ","TIERRABLANCA","SANCHEZ",4611598800,8819,4611598819]
["SER_08",null,"JEFE DE TALLER",null,"VICTOR","TIERRABLANCA","SANCHEZ",4611598800,8819,4611598819]
["SIS_01","SISTEMAS","ENCARGADO DE SISTEMAS",null,"JOSUE ALEJANDRO","MARTINEZ","ORTIZ",4611598800,8807,4611598807]
[]
["SER_09_01","SERVICIO AL CLIENTE","ASESOR DE SERVICIO 1",null,null,null,null,4611598800]
["SER_09_02",null,"ASESOR DE SERVICIO 2",null,null,null,null,4611598800]
["SER_09_03",null,"ASESOR DE SERVICIO 3",null,null,null,null,4611598800]
["SER_09_04",null,"ASESOR DE SERVICIO 4",null,null,null,null,4611598800]
["SER_09_05",null,"ASESOR DE SERVICIO 5",null,null,null,null,4611598800]
["SER_09_06",null,"ASESOR DE SERVICIO 6",null,null,null,null,4611598800]
["SER_09_07",null,"ASESOR DE SERVICIO 7",null,null,null,null,4611598800]
["SER_09_08",null,"ASESOR DE SERVICIO 8",null,null,null,null,4611598800]
["SER_09_09",null,"ASESOR DE SERVICIO 9",null,null,null,null,4611598800]
["SER_09_10",null,"ASESOR DE SERVICIO 10",null,null,null,null,4611598800]
[]
["VTA_10_01","VENTAS NUEVOS","ASESOR DE VENTAS 1",null,"VICTOR MANUEL","RODRIGUEZ RODRIGUEZ",null,4611598800]
["VTA_10_02",null,"ASESOR DE VENTAS 2",null,"GUSTAVO","ESPITIA HURTADO",null,4611598800]
["VTA_10_03",null,"ASESOR DE VENTAS 3",null,"MARIO","CASAS VILLANUEVA ",null,4611598800]
["VTA_10_04",null,"ASESOR DE VENTAS 4",null,"RAUL","ALVARADO VERA",null,4611598800]
["VTA_10_05",null,"ASESOR DE VENTAS 5",null,"MARIANO","AZUARA MARTINEZ",null,4611598800]
["VTA_10_06",null,"ASESOR DE VENTAS 6",null,"SERGIO ALBERTO","GARCIA FRANCO ",null,4611598800]
["VTA_10_07",null,"ASESOR DE VENTAS 7",null,"ERIKA ","GALLEGOS RIOS",null,4611598800]
["VTA_10_08",null,"ASESOR DE VENTAS 8",null,"LORENZO EFRAIN ","SANABRIA TAPIA ",null,4611598800]
["VTA_10_09",null,"ASESOR DE VENTAS 9",null,"GILBERTO ","ORTIZ JAMAICA ",null,4611598800]
["VTA_10_10",null,"ASESOR DE VENTAS 10",null,"ERNESTO","RAMIREZ SOLORZANO",null,4611598800]
["VTA_10_11",null,"ASESOR DE VENTAS 11",null,"LILIANA IVON","MANDUJANO AGUILAR",null,4611598800]
["VTA_10_12",null,"ASESOR DE VENTAS 12",null,"CLAUDIA OLIMPIA ","CALDERA FONTES",null,4611598800]
["VTA_10_13",null,"ASESOR DE VENTAS 13",null,"ERNESTO ","VAZQUEZ LEON ",null,4611598800]
["VTA_10_14",null,"ASESOR DE VENTAS 14",null,"MARCELA ","CRUZ RODRIGUEZ ",null,4611598800]
["VTA_10_15",null,"ASESOR DE VENTAS 15",null,"LAURA IMELDA","TOVAR VEGA ",null,4611598800]
["VTA_10_16",null,"ASESOR DE VENTAS 16",null,"LIZBETH","CASTRO ROMERO",null,4611598800]
["VTA_10_17",null,"ASESOR DE VENTAS 17",null,"HUGO ENRIQUE","SILVA  RAMIREZ ",null,4611598800]
["VTA_10_18",null,"ASESOR DE VENTAS 18",null,"JOSE LUIS","ESPINOSA SILVA ",null,4611598800]
["VTA_10_19",null,"ASESOR DE VENTAS 19"]
["VTA_10_20",null,"ASESOR DE VENTAS 20"]
["VTA_10_21",null,"ASESOR DE VENTAS 21"]
["VTA_10_22",null,"ASESOR DE VENTAS 22"]
["VTA_10_23",null,"ASESOR DE VENTAS 23"]
["VTA_10_24",null,"ASESOR DE VENTAS 24"]
["VTA_10_25",null,"ASESOR DE VENTAS 25"]
["VTA_10_26",null,"ASESOR DE VENTAS 26"]
["VTA_10_27",null,"ASESOR DE VENTAS 27"]
["VTA_10_28",null,"ASESOR DE VENTAS 28"]
["VTA_10_29",null,"ASESOR DE VENTAS 29"]
["VTA_10_30",null,"ASESOR DE VENTAS 30"]
["VTA_10_31",null,"ASESOR DE VENTAS 31"]
["VTA_10_32",null,"ASESOR DE VENTAS 32"]
["VTA_10_33",null,"ASESOR DE VENTAS 33"]
["VTA_10_34",null,"ASESOR DE VENTAS 34"]
["VTA_10_35",null,"ASESOR DE VENTAS 35"]
["VTA_10_36",null,"ASESOR DE VENTAS 36"]
["VTA_10_37",null,"ASESOR DE VENTAS 37"]
["VTA_10_38",null,"ASESOR DE VENTAS 38"]
["VTA_10_39",null,"ASESOR DE VENTAS 39"]
["VTA_10_40",null,"ASESOR DE VENTAS 40"]
[]
["VTA_11_01","VENTAS COMONUEVOS / SEMINUEVOS","ASESOR DE VENTAS COMO/SEMI 1",null,"CECILIA","CLANCO","AMEZQUITA",4611598800]
["VTA_11_02",null,"ASESOR DE VENTAS COMO/SEMI 2",null,"FRANCISCO ","VENTURA","SANTA",4611598800]
["VTA_11_03",null,"ASESOR DE VENTAS COMO/SEMI 3",null,"GUILLERMO","CAMARENA","GAMEZ",4611598800]
["VTA_11_04",null,"ASESOR DE VENTAS COMO/SEMI 4",null,"GUSTAVO","PICAZO","BASTIDA",4611598800]
["VTA_11_05",null,"ASESOR DE VENTAS COMO/SEMI 5",null,"ISRAEL","TIERRAFRIA","ESCARAMUZA",4611598800]
["VTA_11_06",null,"ASESOR DE VENTAS COMO/SEMI 6",null,"HERIBERTO","RAMIREZ","MONDRAGON",4611598800]
["VTA_11_07",null,"ASESOR DE VENTAS COMO/SEMI 7",null,"VIRIDIANA","CARRANCO","MANCERA",4611598800]
["VTA_11_08",null,"ASESOR DE VENTAS COMO/SEMI 8"]
["VTA_11_09",null,"ASESOR DE VENTAS COMO/SEMI 9"]
["VTA_11_10",null,"ASESOR DE VENTAS COMO/SEMI 10"]

{"sheet":"ESTADO DE RESULTADOS IMPRIMIR","index":20,"n_rows":46,"n_cols":10,"rows_kept":46,"cut":false,"hidden":false,"merged":[[45,1,46,2],[45,4,46,8],[7,7,7,9],[44,1,44,2],[43,1,43,2],[43,4,43,8],[44,4,44,8]]}
["Código De Dealer",null,{"$f":"DATOS!C9","v":57040},null,null,null,null,null,null,"Trimestre I / 2016"]
["Nombre",null,{"$f":"DATOS!C10","v":"TOYOTA CELAYA"},null,null,null,null,null,null,"Trimestre II / 2016"]
["Ciudad",null,{"$f":"DATOS!C11","v":"CELAYA"},null,null,null,null,null,null,"Trimestre III / 2016"]
["Estado",null,{"$f":"DATOS!C12","v":"GUANAJUATO"},null,null,null,null,null,null,"Trimestre IV / 2016"]
[]
["ESTADO DE RESULTADOS TRIMESTRAL EJERCICIO 2016"]
[null,null,null,null,null,null,null,"* Seleccione el trimestre"]
[null,null,null,null,null,null,null,"Trimestre III / 2016"]
[]
[]
[null,null,null,{"$f":"IF($H$8=\"Trimestre I / 2016\",\"Enero\",IF($H$8=\"Trimestre II / 2016\",\"Abril\",IF($H$8=\"Trimestre III / 2016\",\"Julio\",IF($H$8=\"Trimestre IV / 2016\",\"Octubre\",0))))","v":"Julio"},null,{"$f":"IF($H$8=\"Trimestre I / 2016\",\"Febrero\",IF($H$8=\"Trimestre II / 2016\",\"Mayo\",IF($H$8=\"Trimestre III / 2016\",\"Agosto\",IF($H$8=\"Trimestre IV / 2016\",\"Noviembre\",0))))","v":"Agosto"},null,{"$f":"IF($H$8=\"Trimestre I / 2016\",\"Marzo\",IF($H$8=\"Trimestre II / 2016\",\"Junio\",IF($H$8=\"Trimestre III / 2016\",\"Septiembre\",IF($H$8=\"Trimestre IV / 2016\",\"Diciembre\",0))))","v":"Septiembre"},null,"Total"]
["Ingresos"]
[]
[null,"   Utilidad Bruta Autos Nuevos",null,{"$f":"IF($D$11=\"Enero\",'ESTADO DE RESULTADOS'!$D$14,IF($D$11=\"Abril\",'ESTADO DE RESULTADOS'!$G$14,IF($D$11=\"Julio\",'ESTADO DE RESULTADOS'!$J$14,IF($D$11=\"OCTUBRE\",'ESTADO DE RESULTADOS'!$M$14))))","v":1798767},null,{"$f":"IF($F$11=\"Febrero\",'ESTADO DE RESULTADOS'!$E$14,IF($F$11=\"Mayo\",'ESTADO DE RESULTADOS'!$H$14,IF($F$11=\"Agosto\",'ESTADO DE RESULTADOS'!$K$14,IF($F$11=\"Noviembre\",'ESTADO DE RESULTADOS'!$N$14))))","v":2266867},null,{"$f":"IF($H$11=\"Marzo\",'ESTADO DE RESULTADOS'!$F$14,IF($H$11=\"Junio\",'ESTADO DE RESULTADOS'!$I$14,IF($H$11=\"Septiembre\",'ESTADO DE RESULTADOS'!$L$14,IF($H$11=\"Diciembre\",'ESTADO DE RESULTADOS'!$O$14))))","v":2422970},null,{"$f":"SUM(D14+F14+H14)","v":6488604}]
[null,"   Utilidad Bruta COMONUEVOS",null,{"$f":"IF($D$11=\"Enero\",'ESTADO DE RESULTADOS'!$D$16,IF($D$11=\"Abril\",'ESTADO DE RESULTADOS'!$G$16,IF($D$11=\"Julio\",'ESTADO DE RESULTADOS'!$J$16,IF($D$11=\"OCTUBRE\",'ESTADO DE RESULTADOS'!$M$16))))","v":0},null,{"$f":"IF($F$11=\"Febrero\",'ESTADO DE RESULTADOS'!$E$16,IF($F$11=\"Mayo\",'ESTADO DE RESULTADOS'!$H$16,IF($F$11=\"Agosto\",'ESTADO DE RESULTADOS'!$K$16,IF($F$11=\"Noviembre\",'ESTADO DE RESULTADOS'!$N$16))))","v":0},null,{"$f":"IF($H$11=\"Marzo\",'ESTADO DE RESULTADOS'!$F$16,IF($H$11=\"Junio\",'ESTADO DE RESULTADOS'!$I$16,IF($H$11=\"Septiembre\",'ESTADO DE RESULTADOS'!$L$16,IF($H$11=\"Diciembre\",'ESTADO DE RESULTADOS'!$O$16))))","v":0},null,{"$f":"SUM(D15+F15+H15)","v":0}]
[null,"   Utilidad Bruta Autos Usados",null,{"$f":"IF($D$11=\"Enero\",'ESTADO DE RESULTADOS'!$D$18,IF($D$11=\"Abril\",'ESTADO DE RESULTADOS'!$G$18,IF($D$11=\"Julio\",'ESTADO DE RESULTADOS'!$J$18,IF($D$11=\"OCTUBRE\",'ESTADO DE RESULTADOS'!$M$18))))","v":579644},null,{"$f":"IF($F$11=\"Febrero\",'ESTADO DE RESULTADOS'!$E$18,IF($F$11=\"Mayo\",'ESTADO DE RESULTADOS'!$H$18,IF($F$11=\"Agosto\",'ESTADO DE RESULTADOS'!$K$18,IF($F$11=\"Noviembre\",'ESTADO DE RESULTADOS'!$N$18))))","v":501094},null,{"$f":"IF($H$11=\"Marzo\",'ESTADO DE RESULTADOS'!$F$18,IF($H$11=\"Junio\",'ESTADO DE RESULTADOS'!$I$18,IF($H$11=\"Septiembre\",'ESTADO DE RESULTADOS'!$L$18,IF($H$11=\"Diciembre\",'ESTADO DE RESULTADOS'!$O$18))))","v":480489},null,1561227]
[null,"   Utilidad Bruta Servicio",null,{"$f":"IF($D$11=\"Enero\",'ESTADO DE RESULTADOS'!$D$20,IF($D$11=\"Abril\",'ESTADO DE RESULTADOS'!$G$20,IF($D$11=\"Julio\",'ESTADO DE RESULTADOS'!$J$20,IF($D$11=\"OCTUBRE\",'ESTADO DE RESULTADOS'!$M$20))))","v":574926.11},null,{"$f":"IF($F$11=\"Febrero\",'ESTADO DE RESULTADOS'!$E$20,IF($F$11=\"Mayo\",'ESTADO DE RESULTADOS'!$H$20,IF($F$11=\"Agosto\",'ESTADO DE RESULTADOS'!$K$20,IF($F$11=\"Noviembre\",'ESTADO DE RESULTADOS'!$N$20))))","v":563438.96},null,{"$f":"IF($H$11=\"Marzo\",'ESTADO DE RESULTADOS'!$F$20,IF($H$11=\"Junio\",'ESTADO DE RESULTADOS'!$I$20,IF($H$11=\"Septiembre\",'ESTADO DE RESULTADOS'!$L$20,IF($H$11=\"Diciembre\",'ESTADO DE RESULTADOS'!$O$20))))","v":587423.41},null,1725788.48]
[null,"   Utilidad Bruta Hojalatería",null,{"$f":"IF($D$11=\"Enero\",'ESTADO DE RESULTADOS'!$D$22,IF($D$11=\"Abril\",'ESTADO DE RESULTADOS'!$G$22,IF($D$11=\"Julio\",'ESTADO DE RESULTADOS'!$J$22,IF($D$11=\"OCTUBRE\",'ESTADO DE RESULTADOS'!$M$22))))","v":42066.87},null,{"$f":"IF($F$11=\"Febrero\",'ESTADO DE RESULTADOS'!$E$22,IF($F$11=\"Mayo\",'ESTADO DE RESULTADOS'!$H$22,IF($F$11=\"Agosto\",'ESTADO DE RESULTADOS'!$K$22,IF($F$11=\"Noviembre\",'ESTADO DE RESULTADOS'!$N$22))))","v":73426.42},null,{"$f":"IF($H$11=\"Marzo\",'ESTADO DE RESULTADOS'!$F$22,IF($H$11=\"Junio\",'ESTADO DE RESULTADOS'!$I$22,IF($H$11=\"Septiembre\",'ESTADO DE RESULTADOS'!$L$22,IF($H$11=\"Diciembre\",'ESTADO DE RESULTADOS'!$O$22))))","v":66015.58},null,181508.87]
[null,"   Utilidad Bruta Refacciones",null,{"$f":"IF($D$11=\"Enero\",'ESTADO DE RESULTADOS'!$D$24,IF($D$11=\"Abril\",'ESTADO DE RESULTADOS'!$G$24,IF($D$11=\"Julio\",'ESTADO DE RESULTADOS'!$J$24,IF($D$11=\"OCTUBRE\",'ESTADO DE RESULTADOS'!$M$24))))","v":540839.61},null,{"$f":"IF($F$11=\"Febrero\",'ESTADO DE RESULTADOS'!$E$24,IF($F$11=\"Mayo\",'ESTADO DE RESULTADOS'!$H$24,IF($F$11=\"Agosto\",'ESTADO DE RESULTADOS'!$K$24,IF($F$11=\"Noviembre\",'ESTADO DE RESULTADOS'!$N$24))))","v":592914.85},null,{"$f":"IF($H$11=\"Marzo\",'ESTADO DE RESULTADOS'!$F$24,IF($H$11=\"Junio\",'ESTADO DE RESULTADOS'!$I$24,IF($H$11=\"Septiembre\",'ESTADO DE RESULTADOS'!$L$24,IF($H$11=\"Diciembre\",'ESTADO DE RESULTADOS'!$O$24))))","v":523326.21},null,1657080.67]
[]
[null,"Utilidad o Perdida Bruta Total",null,{"$f":"IF($D$11=\"Enero\",'ESTADO DE RESULTADOS'!$D$28,IF($D$11=\"Abril\",'ESTADO DE RESULTADOS'!$G$28,IF($D$11=\"Julio\",'ESTADO DE RESULTADOS'!$J$28,IF($D$11=\"OCTUBRE\",'ESTADO DE RESULTADOS'!$M$28))))","v":3542524.59},null,{"$f":"IF($F$11=\"Febrero\",'ESTADO DE RESULTADOS'!$E$28,IF($F$11=\"Mayo\",'ESTADO DE RESULTADOS'!$H$28,IF($F$11=\"Agosto\",'ESTADO DE RESULTADOS'!$K$28,IF($F$11=\"Noviembre\",'ESTADO DE RESULTADOS'!$N$28))))","v":4005840.2300000042},null,{"$f":"IF($H$11=\"Marzo\",'ESTADO DE RESULTADOS'!$F$28,IF($H$11=\"Junio\",'ESTADO DE RESULTADOS'!$I$28,IF($H$11=\"Septiembre\",'ESTADO DE RESULTADOS'!$L$28,IF($H$11=\"Diciembre\",'ESTADO DE RESULTADOS'!$O$28))))","v":4109652.200000003},null,11658017.020000007]
[]
["Gastos"]
[null,"Total de gastos de ventas",null,{"$f":"IF($D$11=\"Enero\",'ESTADO DE RESULTADOS'!$D$54,IF($D$11=\"Abril\",'ESTADO DE RESULTADOS'!$G$54,IF($D$11=\"Julio\",'ESTADO DE RESULTADOS'!$J$54,IF($D$11=\"OCTUBRE\",'ESTADO DE RESULTADOS'!$M$54))))","v":1060453.22},null,{"$f":"IF($F$11=\"Febrero\",'ESTADO DE RESULTADOS'!$E$54,IF($F$11=\"Mayo\",'ESTADO DE RESULTADOS'!$H$54,IF($F$11=\"Agosto\",'ESTADO DE RESULTADOS'!$K$54,IF($F$11=\"Noviembre\",'ESTADO DE RESULTADOS'!$N$54))))","v":1202079.71},null,{"$f":"IF($H$11=\"Marzo\",'ESTADO DE RESULTADOS'!$F$54,IF($H$11=\"Junio\",'ESTADO DE RESULTADOS'!$I$54,IF($H$11=\"Septiembre\",'ESTADO DE RESULTADOS'!$L$54,IF($H$11=\"Diciembre\",'ESTADO DE RESULTADOS'!$O$54))))","v":1303625.97},null,{"$f":"SUM(D24+F24+H24)","v":3566158.8999999994}]
[null,"Total de gastos  de operación",null,{"$f":"IF($D$11=\"Enero\",'ESTADO DE RESULTADOS'!$D$96,IF($D$11=\"Abril\",'ESTADO DE RESULTADOS'!$G$96,IF($D$11=\"Julio\",'ESTADO DE RESULTADOS'!$J$96,IF($D$11=\"OCTUBRE\",'ESTADO DE RESULTADOS'!$M$96))))","v":238415.37999999998},null,{"$f":"IF($F$11=\"Febrero\",'ESTADO DE RESULTADOS'!$E$96,IF($F$11=\"Mayo\",'ESTADO DE RESULTADOS'!$H$96,IF($F$11=\"Agosto\",'ESTADO DE RESULTADOS'!$K$96,IF($F$11=\"Noviembre\",'ESTADO DE RESULTADOS'!$N$96))))","v":220054.06999999998},null,{"$f":"IF($H$11=\"Marzo\",'ESTADO DE RESULTADOS'!$F$96,IF($H$11=\"Junio\",'ESTADO DE RESULTADOS'!$I$96,IF($H$11=\"Septiembre\",'ESTADO DE RESULTADOS'!$L$96,IF($H$11=\"Diciembre\",'ESTADO DE RESULTADOS'!$O$96))))","v":255903.02000000002},null,714372.47]
[null,"Total de gastos indirectos",null,{"$f":"IF($D$11=\"Enero\",'ESTADO DE RESULTADOS'!$D$130,IF($D$11=\"Abril\",'ESTADO DE RESULTADOS'!$G$130,IF($D$11=\"Julio\",'ESTADO DE RESULTADOS'!$J$130,IF($D$11=\"OCTUBRE\",'ESTADO DE RESULTADOS'!$M$130))))","v":414263.36999999994},null,{"$f":"IF($F$11=\"Febrero\",'ESTADO DE RESULTADOS'!$E$130,IF($F$11=\"Mayo\",'ESTADO DE RESULTADOS'!$H$130,IF($F$11=\"Agosto\",'ESTADO DE RESULTADOS'!$K$130,IF($F$11=\"Noviembre\",'ESTADO DE RESULTADOS'!$N$130))))","v":421959.81},null,{"$f":"IF($H$11=\"Marzo\",'ESTADO DE RESULTADOS'!$F$130,IF($H$11=\"Junio\",'ESTADO DE RESULTADOS'!$I$130,IF($H$11=\"Septiembre\",'ESTADO DE RESULTADOS'!$L$130,IF($H$11=\"Diciembre\",'ESTADO DE RESULTADOS'!$O$130))))","v":428724.52},null,1264947.7]
[null,"Total de gastos adm. Generales",null,{"$f":"IF($D$11=\"Enero\",'ESTADO DE RESULTADOS'!$D$155,IF($D$11=\"Abril\",'ESTADO DE RESULTADOS'!$G$155,IF($D$11=\"Julio\",'ESTADO DE RESULTADOS'!$J$155,IF($D$11=\"OCTUBRE\",'ESTADO DE RESULTADOS'!$M$155))))","v":1244151.6299999999},null,{"$f":"IF($F$11=\"Febrero\",'ESTADO DE RESULTADOS'!$E$155,IF($F$11=\"Mayo\",'ESTADO DE RESULTADOS'!$H$155,IF($F$11=\"Agosto\",'ESTADO DE RESULTADOS'!$K$155,IF($F$11=\"Noviembre\",'ESTADO DE RESULTADOS'!$N$155))))","v":1404061.17},null,{"$f":"IF($H$11=\"Marzo\",'ESTADO DE RESULTADOS'!$F$155,IF($H$11=\"Junio\",'ESTADO DE RESULTADOS'!$I$155,IF($H$11=\"Septiembre\",'ESTADO DE RESULTADOS'!$L$155,IF($H$11=\"Diciembre\",'ESTADO DE RESULTADOS'!$O$155))))","v":1388177.3900000001},null,4036390.19]
[]
[null,"Gastos Totales",null,{"$f":"IF($D$11=\"Enero\",'ESTADO DE RESULTADOS'!$D$156,IF($D$11=\"Abril\",'ESTADO DE RESULTADOS'!$G$156,IF($D$11=\"Julio\",'ESTADO DE RESULTADOS'!$J$156,IF($D$11=\"OCTUBRE\",'ESTADO DE RESULTADOS'!$M$156))))","v":2957283.5999999996},null,{"$f":"IF($F$11=\"Febrero\",'ESTADO DE RESULTADOS'!$E$156,IF($F$11=\"Mayo\",'ESTADO DE RESULTADOS'!$H$156,IF($F$11=\"Agosto\",'ESTADO DE RESULTADOS'!$K$156,IF($F$11=\"Noviembre\",'ESTADO DE RESULTADOS'!$N$156))))","v":3248154.76},null,{"$f":"IF($H$11=\"Marzo\",'ESTADO DE RESULTADOS'!$F$156,IF($H$11=\"Junio\",'ESTADO DE RESULTADOS'!$I$156,IF($H$11=\"Septiembre\",'ESTADO DE RESULTADOS'!$L$156,IF($H$11=\"Diciembre\",'ESTADO DE RESULTADOS'!$O$156))))","v":3376430.9000000004},null,{"$f":"SUM(D29+F29+H29)","v":9581869.2599999998}]
[]
[null,"Otros Ingresos",null,{"$f":"IF($D$11=\"Enero\",'ESTADO DE RESULTADOS'!$D$164,IF($D$11=\"Abril\",'ESTADO DE RESULTADOS'!$G$164,IF($D$11=\"Julio\",'ESTADO DE RESULTADOS'!$J$164,IF($D$11=\"OCTUBRE\",'ESTADO DE RESULTADOS'!$M$164))))","v":807806.94},null,{"$f":"IF($F$11=\"Febrero\",'ESTADO DE RESULTADOS'!$E$164,IF($F$11=\"Mayo\",'ESTADO DE RESULTADOS'!$H$164,IF($F$11=\"Agosto\",'ESTADO DE RESULTADOS'!$K$164,IF($F$11=\"Noviembre\",'ESTADO DE RESULTADOS'!$N$164))))","v":630685.54},null,{"$f":"IF($H$11=\"Marzo\",'ESTADO DE RESULTADOS'!$F$164,IF($H$11=\"Junio\",'ESTADO DE RESULTADOS'!$I$164,IF($H$11=\"Septiembre\",'ESTADO DE RESULTADOS'!$L$164,IF($H$11=\"Diciembre\",'ESTADO DE RESULTADOS'!$O$164))))","v":948927.3},null,{"$f":"SUM(D31+F31+H31)","v":2387419.7800000003}]
[]
[null,"Resultado del Periodo",null,{"$f":"IF($D$11=\"Enero\",'ESTADO DE RESULTADOS'!$D$165,IF($D$11=\"Abril\",'ESTADO DE RESULTADOS'!$G$165,IF($D$11=\"Julio\",'ESTADO DE RESULTADOS'!$J$165,IF($D$11=\"OCTUBRE\",'ESTADO DE RESULTADOS'!$M$165))))","v":1393047.9300000002},null,{"$f":"IF($F$11=\"Febrero\",'ESTADO DE RESULTADOS'!$E$165,IF($F$11=\"Mayo\",'ESTADO DE RESULTADOS'!$H$165,IF($F$11=\"Agosto\",'ESTADO DE RESULTADOS'!$K$165,IF($F$11=\"Noviembre\",'ESTADO DE RESULTADOS'!$N$165))))","v":1388371.0100000044},null,{"$f":"IF($H$11=\"Marzo\",'ESTADO DE RESULTADOS'!$F$165,IF($H$11=\"Junio\",'ESTADO DE RESULTADOS'!$I$165,IF($H$11=\"Septiembre\",'ESTADO DE RESULTADOS'!$L$165,IF($H$11=\"Diciembre\",'ESTADO DE RESULTADOS'!$O$165))))","v":1682148.6000000027},null,{"$f":"SUM(D33+F33+H33)","v":4463567.5400000075}]
[]
[null,"Gastos Corporativos",null,{"$f":"IF($D$11=\"Enero\",'ESTADO DE RESULTADOS'!$D$137,IF($D$11=\"Abril\",'ESTADO DE RESULTADOS'!$G$137,IF($D$11=\"Julio\",'ESTADO DE RESULTADOS'!$J$137,IF($D$11=\"OCTUBRE\",'ESTADO DE RESULTADOS'!$M$137))))","v":459931.71000000008},null,{"$f":"IF($F$11=\"Febrero\",'ESTADO DE RESULTADOS'!$E$137,IF($F$11=\"Mayo\",'ESTADO DE RESULTADOS'!$H$137,IF($F$11=\"Agosto\",'ESTADO DE RESULTADOS'!$K$137,IF($F$11=\"Noviembre\",'ESTADO DE RESULTADOS'!$N$137))))","v":458766},null,{"$f":"IF($H$11=\"Marzo\",'ESTADO DE RESULTADOS'!$F$137,IF($H$11=\"Junio\",'ESTADO DE RESULTADOS'!$I$137,IF($H$11=\"Septiembre\",'ESTADO DE RESULTADOS'!$L$137,IF($H$11=\"Diciembre\",'ESTADO DE RESULTADOS'!$O$137))))","v":490484.62},null,{"$f":"SUM(D35+F35+H35)","v":1409182.33}]
[]
[null,"Resultado del periodo con Gastos Corpoorativos",null,{"$f":"D33+D35","v":1852979.6400000001},null,{"$f":"F33+F35","v":1847137.0100000044},null,{"$f":"H33+H35","v":2172633.2200000025},null,{"$f":"SUM(D37+F37+H37)","v":5872749.8700000066}]
[]
[]
[]
[]
[]
[]
[]
[null,"Gerente General",null,null,"Gerente Administrativo"]
[null,{"$f":"CONCATENATE(DIRECTORIO!$E$9,\" \",DIRECTORIO!$F$9,\" \",DIRECTORIO!$G$9)","v":"VICTOR BENJAMIN HERNANEZ ESPINOZA"},null,null,{"$f":"CONCATENATE(DIRECTORIO!$E$12,\" \",DIRECTORIO!$F$12,\" \",DIRECTORIO!$G$12)","v":"LUDIIVINA JIMENEZ SUAREZ"}]

{"sheet":"POSICION FINANCIERA IMPRIMIR","index":21,"n_rows":53,"n_cols":8,"rows_kept":53,"cut":false,"hidden":false,"merged":[[52,1,53,2],[52,4,53,8],[7,3,7,5],[45,1,45,2],[51,1,51,2],[50,1,50,2],[51,4,51,7],[50,4,50,7]]}
["Código De Dealer",null,{"$f":"DATOS!C9","v":57040},null,null,null,null,"Trimestre I / 2016"]
["Nombre",null,{"$f":"DATOS!C10","v":"TOYOTA CELAYA"},null,null,null,null,"Trimestre II / 2016"]
["Ciudad",null,{"$f":"DATOS!C11","v":"CELAYA"},null,null,null,null,"Trimestre III / 2016"]
["Estado",null,{"$f":"DATOS!C12","v":"GUANAJUATO"},null,null,null,null,"Trimestre IV / 2016"]
["ESTADO DE POSICIÓN FINANCIERA EJERCICIO 2015"]
[]
[null,null,null,"* Seleccione el trimestre"]
[null,null,null,"Trimestre III / 2016"]
[]
[null,null,null,{"$f":"IF($D$8=\"Trimestre I / 2016\",\"Enero\",IF($D$8=\"Trimestre II / 2016\",\"Abril\",IF($D$8=\"Trimestre III / 2016\",\"Julio\",IF($D$8=\"Trimestre IV / 2016\",\"Octubre\",0))))","v":"Julio"},null,{"$f":"IF($D$8=\"Trimestre I / 2016\",\"Febrero\",IF($D$8=\"Trimestre II / 2016\",\"Mayo\",IF($D$8=\"Trimestre III / 2016\",\"Agosto\",IF($D$8=\"Trimestre IV / 2016\",\"Noviembre\",0))))","v":"Agosto"},null,{"$f":"IF($D$8=\"Trimestre I / 2016\",\"Marzo\",IF($D$8=\"Trimestre II / 2016\",\"Junio\",IF($D$8=\"Trimestre III / 2016\",\"Septiembre\",IF($D$8=\"Trimestre IV / 2016\",\"Diciembre\",0))))","v":"Septiembre"}]
[]
["Activo"]
[null,"Efectivo y Contratos",null,{"$f":"IF($D$10=\"Enero\",BALANCE!$E$23,IF($D$10=\"Abril\",BALANCE!$H$23,IF($D$10=\"Julio\",BALANCE!$K$23,IF($D$10=\"OCTUBRE\",BALANCE!$N$23))))","v":10427838.370000001},null,{"$f":"IF($F$10=\"Febrero\",BALANCE!$F$23,IF($F$10=\"Mayo\",BALANCE!$I$23,IF($F$10=\"Agosto\",BALANCE!$L$23,IF($F$10=\"Noviembre\",BALANCE!$O$23))))","v":9855403},null,{"$f":"IF($H$10=\"Marzo\",BALANCE!$G$23,IF($H$10=\"Junio\",BALANCE!$J$23,IF($H$10=\"Septiembre\",BALANCE!$M$23,IF($H$10=\"Diciembre\",BALANCE!$P$23))))","v":5981038.9099999992}]
[null,"Cuentas por Cobrar",null,{"$f":"IF($D$10=\"Enero\",BALANCE!$E$39,IF($D$10=\"Abril\",BALANCE!$H$39,IF($D$10=\"Julio\",BALANCE!$K$39,IF($D$10=\"OCTUBRE\",BALANCE!$N$39))))","v":28120506.420000002},null,{"$f":"IF($F$10=\"Febrero\",BALANCE!$F$39,IF($F$10=\"Mayo\",BALANCE!$I$39,IF($F$10=\"Agosto\",BALANCE!$L$39,IF($F$10=\"Noviembre\",BALANCE!$O$39))))","v":31729875.440000001},null,{"$f":"IF($H$10=\"Marzo\",BALANCE!$G$39,IF($H$10=\"Junio\",BALANCE!$J$39,IF($H$10=\"Septiembre\",BALANCE!$M$39,IF($H$10=\"Diciembre\",BALANCE!$P$39))))","v":31557312.039999999}]
[null,"Inventarios",null,{"$f":"IF($D$10=\"Enero\",BALANCE!$E$52,IF($D$10=\"Abril\",BALANCE!$H$52,IF($D$10=\"Julio\",BALANCE!$K$52,IF($D$10=\"OCTUBRE\",BALANCE!$N$52))))","v":20768465.34},null,{"$f":"IF($F$10=\"Febrero\",BALANCE!$F$52,IF($F$10=\"Mayo\",BALANCE!$I$52,IF($F$10=\"Agosto\",BALANCE!$L$52,IF($F$10=\"Noviembre\",BALANCE!$O$52))))","v":16470248.289999999},null,{"$f":"IF($H$10=\"Marzo\",BALANCE!$G$52,IF($H$10=\"Junio\",BALANCE!$J$52,IF($H$10=\"Septiembre\",BALANCE!$M$52,IF($H$10=\"Diciembre\",BALANCE!$P$52))))","v":21391534.16}]
[null,"Otros Activos",null,{"$f":"IF($D$10=\"Enero\",BALANCE!$E$63,IF($D$10=\"Abril\",BALANCE!$H$63,IF($D$10=\"Julio\",BALANCE!$K$63,IF($D$10=\"OCTUBRE\",BALANCE!$N$63))))","v":0},null,{"$f":"IF($F$10=\"Febrero\",BALANCE!$F$63,IF($F$10=\"Mayo\",BALANCE!$I$63,IF($F$10=\"Agosto\",BALANCE!$L$63,IF($F$10=\"Noviembre\",BALANCE!$O$63))))","v":0},null,{"$f":"IF($H$10=\"Marzo\",BALANCE!$G$63,IF($H$10=\"Junio\",BALANCE!$J$63,IF($H$10=\"Septiembre\",BALANCE!$M$63,IF($H$10=\"Diciembre\",BALANCE!$P$63))))","v":0}]
[]
[null,"Activos Circulantes",null,{"$f":"IF($D$10=\"Enero\",BALANCE!$E$64,IF($D$10=\"Abril\",BALANCE!$H$64,IF($D$10=\"Julio\",BALANCE!$K$64,IF($D$10=\"OCTUBRE\",BALANCE!$N$64))))","v":59316810.13000001},null,{"$f":"IF($F$10=\"Febrero\",BALANCE!$F$64,IF($F$10=\"Mayo\",BALANCE!$I$64,IF($F$10=\"Agosto\",BALANCE!$L$64,IF($F$10=\"Noviembre\",BALANCE!$O$64))))","v":58055526.730000004},null,{"$f":"IF($H$10=\"Marzo\",BALANCE!$G$64,IF($H$10=\"Junio\",BALANCE!$J$64,IF($H$10=\"Septiembre\",BALANCE!$M$64,IF($H$10=\"Diciembre\",BALANCE!$P$64))))","v":58929885.109999999}]
[]
[null,"Activos Fijos",null,{"$f":"IF($D$10=\"Enero\",BALANCE!$E$79,IF($D$10=\"Abril\",BALANCE!$H$79,IF($D$10=\"Julio\",BALANCE!$K$79,IF($D$10=\"OCTUBRE\",BALANCE!$N$79))))","v":9618111.3900000006},null,{"$f":"IF($F$10=\"Febrero\",BALANCE!$F$79,IF($F$10=\"Mayo\",BALANCE!$I$79,IF($F$10=\"Agosto\",BALANCE!$L$79,IF($F$10=\"Noviembre\",BALANCE!$O$79))))","v":9714054.75},null,{"$f":"IF($H$10=\"Marzo\",BALANCE!$G$79,IF($H$10=\"Junio\",BALANCE!$J$79,IF($H$10=\"Septiembre\",BALANCE!$M$79,IF($H$10=\"Diciembre\",BALANCE!$P$79))))","v":11229669.489999998}]
[null,"Otros Activos",null,{"$f":"IF($D$10=\"Enero\",BALANCE!$E$84,IF($D$10=\"Abril\",BALANCE!$H$84,IF($D$10=\"Julio\",BALANCE!$K$84,IF($D$10=\"OCTUBRE\",BALANCE!$N$84))))","v":1739546.92},null,{"$f":"IF($F$10=\"Febrero\",BALANCE!$F$84,IF($F$10=\"Mayo\",BALANCE!$I$84,IF($F$10=\"Agosto\",BALANCE!$L$84,IF($F$10=\"Noviembre\",BALANCE!$O$84))))","v":1746630},null,{"$f":"IF($H$10=\"Marzo\",BALANCE!$G$84,IF($H$10=\"Junio\",BALANCE!$J$84,IF($H$10=\"Septiembre\",BALANCE!$M$84,IF($H$10=\"Diciembre\",BALANCE!$P$84))))","v":1746750.52}]
[]
[null,"Activo Total",null,{"$f":"IF($D$10=\"Enero\",BALANCE!$E$85,IF($D$10=\"Abril\",BALANCE!$H$85,IF($D$10=\"Julio\",BALANCE!$K$85,IF($D$10=\"OCTUBRE\",BALANCE!$N$85))))","v":70674468.440000013},null,{"$f":"IF($F$10=\"Febrero\",BALANCE!$F$85,IF($F$10=\"Mayo\",BALANCE!$I$85,IF($F$10=\"Agosto\",BALANCE!$L$85,IF($F$10=\"Noviembre\",BALANCE!$O$85))))","v":69516211.480000004},null,{"$f":"IF($H$10=\"Marzo\",BALANCE!$G$85,IF($H$10=\"Junio\",BALANCE!$J$85,IF($H$10=\"Septiembre\",BALANCE!$M$85,IF($H$10=\"Diciembre\",BALANCE!$P$85))))","v":71906305.120000005}]
[]
["Pasivo"]
[null,"Cuentas por Pagar",null,{"$f":"IF($D$10=\"Enero\",BALANCE!$E$95,IF($D$10=\"Abril\",BALANCE!$H$95,IF($D$10=\"Julio\",BALANCE!$K$95,IF($D$10=\"OCTUBRE\",BALANCE!$N$95))))","v":2012687},null,{"$f":"IF($F$10=\"Febrero\",BALANCE!$F$95,IF($F$10=\"Mayo\",BALANCE!$I$95,IF($F$10=\"Agosto\",BALANCE!$L$95,IF($F$10=\"Noviembre\",BALANCE!$O$95))))","v":2186258.6},null,{"$f":"IF($H$10=\"Marzo\",BALANCE!$G$95,IF($H$10=\"Junio\",BALANCE!$J$95,IF($H$10=\"Septiembre\",BALANCE!$M$95,IF($H$10=\"Diciembre\",BALANCE!$P$95))))","v":2147237.65}]
[null,"Pasivos Acumulados",null,{"$f":"IF($D$10=\"Enero\",BALANCE!$E$108,IF($D$10=\"Abril\",BALANCE!$H$108,IF($D$10=\"Julio\",BALANCE!$K$108,IF($D$10=\"OCTUBRE\",BALANCE!$N$108))))","v":3701813.79},null,{"$f":"IF($F$10=\"Febrero\",BALANCE!$F$108,IF($F$10=\"Mayo\",BALANCE!$I$108,IF($F$10=\"Agosto\",BALANCE!$L$108,IF($F$10=\"Noviembre\",BALANCE!$O$108))))","v":3332672.52},null,{"$f":"IF($H$10=\"Marzo\",BALANCE!$G$108,IF($H$10=\"Junio\",BALANCE!$J$108,IF($H$10=\"Septiembre\",BALANCE!$M$108,IF($H$10=\"Diciembre\",BALANCE!$P$108))))","v":4101351.9400000004}]
[null,"Inventarios Financiados",null,{"$f":"IF($D$10=\"Enero\",BALANCE!$E$116,IF($D$10=\"Abril\",BALANCE!$H$116,IF($D$10=\"Julio\",BALANCE!$K$116,IF($D$10=\"OCTUBRE\",BALANCE!$N$116))))","v":20068243.829999998},null,{"$f":"IF($F$10=\"Febrero\",BALANCE!$F$116,IF($F$10=\"Mayo\",BALANCE!$I$116,IF($F$10=\"Agosto\",BALANCE!$L$116,IF($F$10=\"Noviembre\",BALANCE!$O$116))))","v":18191366.400000002},null,{"$f":"IF($H$10=\"Marzo\",BALANCE!$H$116,IF($H$10=\"Junio\",BALANCE!$J$116,IF($H$10=\"Septiembre\",BALANCE!$M$116,IF($H$10=\"Diciembre\",BALANCE!$P$116))))","v":18294711.490000002}]
[null,"Otros Pasivos Vehiculares",null,{"$f":"IF($D$10=\"Enero\",BALANCE!$E$121,IF($D$10=\"Abril\",BALANCE!$H$121,IF($D$10=\"Julio\",BALANCE!$K$121,IF($D$10=\"OCTUBRE\",BALANCE!$N$121))))","v":318075},null,{"$f":"IF($F$10=\"Febrero\",BALANCE!$F$121,IF($F$10=\"Mayo\",BALANCE!$I$121,IF($F$10=\"Agosto\",BALANCE!$L$121,IF($F$10=\"Noviembre\",BALANCE!$O$121))))","v":302104},null,{"$f":"IF($H$10=\"Marzo\",BALANCE!$G$121,IF($H$10=\"Junio\",BALANCE!$J$121,IF($H$10=\"Septiembre\",BALANCE!$M$121,IF($H$10=\"Diciembre\",BALANCE!$P$121))))","v":454534}]
[]
[null,"Pasivo Corto Plazo",null,{"$f":"IF($D$10=\"Enero\",BALANCE!$E$122,IF($D$10=\"Abril\",BALANCE!$H$122,IF($D$10=\"Julio\",BALANCE!$K$122,IF($D$10=\"OCTUBRE\",BALANCE!$N$122))))","v":26100819.619999997},null,{"$f":"IF($F$10=\"Febrero\",BALANCE!$F$122,IF($F$10=\"Mayo\",BALANCE!$I$122,IF($F$10=\"Agosto\",BALANCE!$L$122,IF($F$10=\"Noviembre\",BALANCE!$O$122))))","v":24012401.520000003},null,{"$f":"IF($H$10=\"Marzo\",BALANCE!$G$122,IF($H$10=\"Junio\",BALANCE!$J$122,IF($H$10=\"Septiembre\",BALANCE!$M$122,IF($H$10=\"Diciembre\",BALANCE!$P$122))))","v":24997835.080000002}]
[]
[null,"Deuda Largo plazo",null,{"$f":"IF($D$10=\"Enero\",BALANCE!$E$130,IF($D$10=\"Abril\",BALANCE!$H$130,IF($D$10=\"Julio\",BALANCE!$K$130,IF($D$10=\"OCTUBRE\",BALANCE!$N$130))))","v":4489764.32},null,{"$f":"IF($F$10=\"Febrero\",BALANCE!$F$130,IF($F$10=\"Mayo\",BALANCE!$I$130,IF($F$10=\"Agosto\",BALANCE!$L$130,IF($F$10=\"Noviembre\",BALANCE!$O$130))))","v":4031554.2800000003},null,{"$f":"IF($H$10=\"Marzo\",BALANCE!$G$130,IF($H$10=\"Junio\",BALANCE!$J$130,IF($H$10=\"Septiembre\",BALANCE!$M$130,IF($H$10=\"Diciembre\",BALANCE!$P$130))))","v":3754062.0100000002}]
[]
[null,"Pasivo Total",null,{"$f":"IF($D$10=\"Enero\",BALANCE!$E$131,IF($D$10=\"Abril\",BALANCE!$H$131,IF($D$10=\"Julio\",BALANCE!$K$131,IF($D$10=\"OCTUBRE\",BALANCE!$N$131))))","v":30590583.939999998},null,{"$f":"IF($F$10=\"Febrero\",BALANCE!$F$131,IF($F$10=\"Mayo\",BALANCE!$I$131,IF($F$10=\"Agosto\",BALANCE!$L$131,IF($F$10=\"Noviembre\",BALANCE!$O$131))))","v":28043955.800000004},null,{"$f":"IF($H$10=\"Marzo\",BALANCE!$G$131,IF($H$10=\"Junio\",BALANCE!$J$131,IF($H$10=\"Septiembre\",BALANCE!$M$131,IF($H$10=\"Diciembre\",BALANCE!$P$131))))","v":28751897.090000004}]
[]
["Capital"]
[null,"Capital Social Parte Fija",null,{"$f":"IF($D$10=\"Enero\",BALANCE!$E$133,IF($D$10=\"Abril\",BALANCE!$H$133,IF($D$10=\"Julio\",BALANCE!$K$133,IF($D$10=\"OCTUBRE\",BALANCE!$N$133))))","v":17600000},null,{"$f":"IF($F$10=\"Febrero\",BALANCE!$F$133,IF($F$10=\"Mayo\",BALANCE!$I$133,IF($F$10=\"Agosto\",BALANCE!$L$133,IF($F$10=\"Noviembre\",BALANCE!$O$133))))","v":17600000},null,{"$f":"IF($H$10=\"Marzo\",BALANCE!$G$133,IF($H$10=\"Junio\",BALANCE!$J$133,IF($H$10=\"Septiembre\",BALANCE!$M$133,IF($H$10=\"Diciembre\",BALANCE!$P$133))))","v":17600000}]
[null,"Capital Social Variable",null,{"$f":"IF($D$10=\"Enero\",BALANCE!$E$134,IF($D$10=\"Abril\",BALANCE!$H$134,IF($D$10=\"Julio\",BALANCE!$K$134,IF($D$10=\"OCTUBRE\",BALANCE!$N$134))))","v":0},null,{"$f":"IF($F$10=\"Febrero\",BALANCE!$F$134,IF($F$10=\"Mayo\",BALANCE!$I$134,IF($F$10=\"Agosto\",BALANCE!$L$134,IF($F$10=\"Noviembre\",BALANCE!$O$134))))","v":0},null,{"$f":"IF($H$10=\"Marzo\",BALANCE!$G$134,IF($H$10=\"Junio\",BALANCE!$J$134,IF($H$10=\"Septiembre\",BALANCE!$M$134,IF($H$10=\"Diciembre\",BALANCE!$P$134))))","v":0}]
[null,"Partidas Virtuales",null,{"$f":"IF($D$10=\"Enero\",BALANCE!$E$135,IF($D$10=\"Abril\",BALANCE!$H$135,IF($D$10=\"Julio\",BALANCE!$K$135,IF($D$10=\"OCTUBRE\",BALANCE!$N$135))))","v":0},null,{"$f":"IF($F$10=\"Febrero\",BALANCE!$F$135,IF($F$10=\"Mayo\",BALANCE!$I$135,IF($F$10=\"Agosto\",BALANCE!$L$135,IF($F$10=\"Noviembre\",BALANCE!$O$135))))","v":0},null,{"$f":"IF($H$10=\"Marzo\",BALANCE!$G$135,IF($H$10=\"Junio\",BALANCE!$J$135,IF($H$10=\"Septiembre\",BALANCE!$M$135,IF($H$10=\"Diciembre\",BALANCE!$P$135))))","v":0}]
[null,"Utilidades  o Pérdidas Anteriores",null,{"$f":"IF($D$10=\"Enero\",BALANCE!$E$136,IF($D$10=\"Abril\",BALANCE!$H$136,IF($D$10=\"Julio\",BALANCE!$K$136,IF($D$10=\"OCTUBRE\",BALANCE!$N$136))))","v":21090836.57},null,{"$f":"IF($F$10=\"Febrero\",BALANCE!$F$136,IF($F$10=\"Mayo\",BALANCE!$I$136,IF($F$10=\"Agosto\",BALANCE!$L$136,IF($F$10=\"Noviembre\",BALANCE!$O$136))))","v":22483884.670000002},null,{"$f":"IF($H$10=\"Marzo\",BALANCE!$G$136,IF($H$10=\"Junio\",BALANCE!$J$136,IF($H$10=\"Septiembre\",BALANCE!$M$136,IF($H$10=\"Diciembre\",BALANCE!$P$136))))","v":23872259.43}]
[null,"Dividendos",null,{"$f":"IF($D$10=\"Enero\",BALANCE!$E$137,IF($D$10=\"Abril\",BALANCE!$H$137,IF($D$10=\"Julio\",BALANCE!$K$137,IF($D$10=\"OCTUBRE\",BALANCE!$N$137))))","v":0},null,{"$f":"IF($F$10=\"Febrero\",BALANCE!$F$137,IF($F$10=\"Mayo\",BALANCE!$I$137,IF($F$10=\"Agosto\",BALANCE!$L$137,IF($F$10=\"Noviembre\",BALANCE!$O$137))))","v":0},null,{"$f":"IF($H$10=\"Marzo\",BALANCE!$G$137,IF($H$10=\"Junio\",BALANCE!$J$137,IF($H$10=\"Septiembre\",BALANCE!$M$137,IF($H$10=\"Diciembre\",BALANCE!$P$137))))","v":0}]
[null,"Utilidad o Perdida del Ejercicio",null,{"$f":"IF($D$10=\"Enero\",BALANCE!$E$139,IF($D$10=\"Abril\",BALANCE!$H$139,IF($D$10=\"Julio\",BALANCE!$K$139,IF($D$10=\"OCTUBRE\",BALANCE!$N$139))))","v":1393047.9300000002},null,{"$f":"IF($F$10=\"Febrero\",BALANCE!$F$139,IF($F$10=\"Mayo\",BALANCE!$I$139,IF($F$10=\"Agosto\",BALANCE!$L$139,IF($F$10=\"Noviembre\",BALANCE!$O$139))))","v":1388371.0100000044},null,{"$f":"IF($H$10=\"Marzo\",BALANCE!$G$139,IF($H$10=\"Junio\",BALANCE!$J$139,IF($H$10=\"Septiembre\",BALANCE!$M$139,IF($H$10=\"Diciembre\",BALANCE!$P$139))))","v":1682148.6000000027}]
[]
[null,"Capital Total",null,{"$f":"IF($D$10=\"Enero\",BALANCE!$E$140,IF($D$10=\"Abril\",BALANCE!$H$140,IF($D$10=\"Julio\",BALANCE!$K$140,IF($D$10=\"OCTUBRE\",BALANCE!$N$140))))","v":40083884.5},null,{"$f":"IF($F$10=\"Febrero\",BALANCE!$F$140,IF($F$10=\"Mayo\",BALANCE!$I$140,IF($F$10=\"Agosto\",BALANCE!$L$140,IF($F$10=\"Noviembre\",BALANCE!$O$140))))","v":41472255.680000007},null,{"$f":"IF($H$10=\"Marzo\",BALANCE!$G$140,IF($H$10=\"Junio\",BALANCE!$J$140,IF($H$10=\"Septiembre\",BALANCE!$M$140,IF($H$10=\"Diciembre\",BALANCE!$P$140))))","v":43154408.030000001}]
[]
[null,"Pasivo y Capital",null,{"$f":"IF($D$10=\"Enero\",BALANCE!$E$141,IF($D$10=\"Abril\",BALANCE!$H$141,IF($D$10=\"Julio\",BALANCE!$K$141,IF($D$10=\"OCTUBRE\",BALANCE!$N$141))))","v":70674468.439999998},null,{"$f":"IF($F$10=\"Febrero\",BALANCE!$F$141,IF($F$10=\"Mayo\",BALANCE!$I$141,IF($F$10=\"Agosto\",BALANCE!$L$141,IF($F$10=\"Noviembre\",BALANCE!$O$141))))","v":69516211.480000019},null,{"$f":"IF($H$10=\"Marzo\",BALANCE!$G$141,IF($H$10=\"Junio\",BALANCE!$J$141,IF($H$10=\"Septiembre\",BALANCE!$M$141,IF($H$10=\"Diciembre\",BALANCE!$P$141))))","v":71906305.120000005}]
[]
[]
[]
[]
[null,"Genrente General o Ejecutivo Responsable",null,null,"Gerente Administrativo"]
[null,{"$f":"CONCATENATE(DIRECTORIO!$E$9,\" \",DIRECTORIO!$F$9,\" \",DIRECTORIO!$G$9)","v":"VICTOR BENJAMIN HERNANEZ ESPINOZA"},null,null,{"$f":"CONCATENATE(DIRECTORIO!$E$12,\" \",DIRECTORIO!$F$12,\" \",DIRECTORIO!$G$12)","v":"LUDIIVINA JIMENEZ SUAREZ"}]