{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["Principal","Mapa_Estrategico","OBJ_Global","Detalle_Objetivos","Panel_BCI","Hoja6","Hoja7","F02","Obj_Ejecutivos"],"not_rendered":{"charts":2,"images":20,"macros":1,"external_links":0,"defined_names":12,"comments":0,"pivot_tables":4},"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":"Principal","index":0,"n_rows":25,"n_cols":11,"rows_kept":25,"cut":false,"hidden":false,"merged":[[22,3,22,4],[22,15,22,16],[23,3,23,4],[24,3,24,4],[17,3,17,4],[18,3,18,4],[18,15,18,16],[19,3,19,4],[19,15,19,16],[21,15,21,16],[20,2,20,6]]}
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"MISIÓN"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"ESTADO",null,null,null,null,null,null,"VISIÓN"]
[null,null,5,"El valor a la fecha es igual o superior a la meta"]
[null,null,3,"El valor a la fecha es al menos un 50% de la meta"]
[null,null,0,"El valor a la fecha es inferior al 50% de la meta"]
[]
[null,null,null,"TENDENCIA"]
[null,null,5,"Variación positiva"]
[null,null,0,"Variación constante"]
[null,null,3,"Variación negativa"]

{"sheet":"Mapa_Estrategico","index":1,"n_rows":25,"n_cols":4,"rows_kept":25,"cut":false,"hidden":true,"merged":[[17,3,17,4],[22,3,22,4],[22,15,22,16],[23,3,23,4],[24,3,24,4],[18,3,18,4],[18,15,18,16],[19,3,19,4],[19,15,19,16],[21,15,21,16],[20,2,20,6]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"ESTADO"]
[null,null,5,"El valor a la fecha es igual o superior a la meta"]
[null,null,3,"El valor a la fecha es al menos un 50% de la meta"]
[null,null,0,"El valor a la fecha es inferior al 50% de la meta"]
[]
[null,null,null,"TENDENCIA"]
[null,null,5,"Variación positiva"]
[null,null,0,"Variación constante"]
[null,null,3,"Variación negativa"]

{"sheet":"OBJ_Global","index":2,"n_rows":33,"n_cols":26,"rows_kept":33,"cut":false,"hidden":true,"merged":[[30,2,30,3],[22,2,22,3],[15,2,15,3],[17,2,17,3],[25,2,25,3],[27,2,27,3],[0,14,0,15],[23,2,23,3],[5,13,5,14],[3,15,3,16],[10,2,10,3],[4,15,4,16],[5,4,5,5],[20,4,20,5],[20,13,20,14]]}
[null,null,null,"2013-01-22"]
[null,null,null,"2013-01-22"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,2,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Fecha de consulta",{"$f":"+DAY(Z4)","v":25},{"$f":"VLOOKUP(MONTH(Z4),'F02'!B74:C85,2)","v":"Enero"},null,{"$f":"YEAR(Z4)","v":2014},null,null,null,null,null,null,null,"25-01-2014"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R4&P4&O4","v":"2014Enero25"}]
[null,null,null,null,{"$f":"+\"al: \"&TEXT($Z$4,\"aaa/dd/mmmm/yyyy\")","v":"al: sáb/25/enero/2014"},null,null,null,null,null,null,null,null,{"$f":"+\"al: \"&TEXT($Z$4,\"aaa/dd/mmmm/yyyy\")","v":"al: sáb/25/enero/2014"},null,null,null,null,null,null,null,null,null,null,null,"2013-10-25"]
[null,null,null,null,"Actual acumulado","Meta Proporcional","Meta periodo","Unidad","Frec.","Estado actual","?",null,null,"Actual acumulado","Meta Proporcional","Meta periodo","Unidad","Frec.","Estado actual",null,null,null,null,null,null,"2014-01-25"]
[null,null,{"$f":"+Panel_BCI!C8","v":"Obtener Rentabilidad Operativa para  Sucursal Bancaria"},null,null,null,null,null,null,null,null,null,{"$f":"+Panel_BCI!C32","v":"Lograr Satisfacción del cliente"},null,null,null,null,null,null,null,null,null,null,null,null,41664]
[null,3,{"$f":"Panel_BCI!E8","v":"▪ F01 ROI / ROA"},null,{"$f":"IF(ISERROR(HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,B9+2,FALSE))=TRUE,\"fds/Fer\",HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,B9+2,FALSE))","v":"fds/Fer"},{"$f":"IF(ISERROR(HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,B9,FALSE))=TRUE,\"fds/Fer\",HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,B9,FALSE))","v":"fds/Fer"},{"$f":"IF(ISERROR(HLOOKUP($R$4&$P$4&\"0\",Panel_BCI!$S$6:$EP$82,B9,FALSE)=TRUE),\"fds/Fer\",HLOOKUP($R$4&$P$4&\"0\",Panel_BCI!$S$6:$EP$82,B9,FALSE))","v":1.5100000000000001E-2},{"$f":"VLOOKUP($C9,Panel_BCI!$N$8:$O$82,2,FALSE)","v":"%"},{"$f":"VLOOKUP(C9,Panel_BCI!$N$8:$AV$82,4,FALSE)","v":"Mensual"},{"$f":"IF(F9=\"fds/Fer\",\"-\",IF(E9>=F9,2,            IF(     (E9/F9)>=0.5,1,0)))","v":"-"},null,27,{"$f":"Panel_BCI!E32","v":"▪ C01 SNEX Área Comercial (Encuesta de Satisfacción)"},{"$f":"IF(ISERROR(HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,L9+2,FALSE))=TRUE,\"fds/Fer\",HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,L9+2,FALSE))","v":"fds/Fer"},{"$f":"IF(ISERROR(HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,L9,FALSE))=TRUE,\"fds/Fer\",HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,L9,FALSE))","v":"fds/Fer"},{"$f":"IF(ISERROR(HLOOKUP($R$4&$P$4&\"0\",Panel_BCI!$S$6:$EP$82,L9,FALSE)=TRUE),\"fds/Fer\",HLOOKUP($R$4&$P$4&\"0\",Panel_BCI!$S$6:$EP$82,L9,FALSE))","v":0.9},{"$f":"VLOOKUP(M9,Panel_BCI!$N$8:$O$82,2,FALSE)","v":"%"},{"$f":"VLOOKUP(M9,Panel_BCI!$N$8:$AV$82,4,FALSE)","v":"Mensual"},{"$f":"IF(O9=\"fds/Fer\",\"-\",IF(N9>=O9,2,            IF(     (N9/O9)>=0.5,1,0)))","v":"-"}]
[null,null,null,null,null,null,null,null,null,null,null,30,{"$f":"Panel_BCI!E36","v":"▪ C02 SNEX Área Operativa (Encuesta de Satisfacción)"},{"$f":"IF(ISERROR(HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,L10+2,FALSE))=TRUE,\"fds/Fer\",HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,L10+2,FALSE))","v":"fds/Fer"},{"$f":"IF(ISERROR(HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,L10,FALSE))=TRUE,\"fds/Fer\",HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,L10,FALSE))","v":"fds/Fer"},{"$f":"IF(ISERROR(HLOOKUP($R$4&$P$4&\"0\",Panel_BCI!$S$6:$EP$82,L10,FALSE)=TRUE),\"fds/Fer\",HLOOKUP($R$4&$P$4&\"0\",Panel_BCI!$S$6:$EP$82,L10,FALSE))","v":0.9},{"$f":"VLOOKUP(M10,Panel_BCI!$N$8:$O$82,2,FALSE)","v":"%"},{"$f":"VLOOKUP(M10,Panel_BCI!$N$8:$AV$82,4,FALSE)","v":"Mensual"},{"$f":"IF(O10=\"fds/Fer\",\"-\",IF(N10>=O10,2,            IF(     (N10/O10)>=0.5,1,0)))","v":"-"}]
[null,null,{"$f":"+Panel_BCI!C20","v":"Lograr Crecimiento en las Ventas"},null,null,null,null,null,null,null,null,null,{"$f":"+Panel_BCI!C44","v":"Aumentar  Cuota de Mercado en Consumo"}]
[null,6,{"$f":"Panel_BCI!E11","v":"▪ F02 Ventas Netas Créditos de  Consumo"},null,{"$f":"IF(ISERROR(HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,B12+2,FALSE))=TRUE,\"fds/Fer\",HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,B12+2,FALSE))","v":"fds/Fer"},{"$f":"IF(ISERROR(HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,B12,FALSE))=TRUE,\"fds/Fer\",HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,B12,FALSE))","v":"fds/Fer"},{"$f":"IF(ISERROR(HLOOKUP($R$4&$P$4&\"0\",Panel_BCI!$S$6:$EP$82,B12,FALSE)=TRUE),\"fds/Fer\",HLOOKUP($R$4&$P$4&\"0\",Panel_BCI!$S$6:$EP$82,B12,FALSE))","v":31.96},{"$f":"VLOOKUP(C12,Panel_BCI!$N$8:$O$82,2,FALSE)","v":"MM$"},{"$f":"VLOOKUP(C12,Panel_BCI!$N$8:$AV$82,4,FALSE)","v":"Mensual"},{"$f":"IF(F12=\"fds/Fer\",\"-\",IF(E12>=F12,2,            IF(     (E12/F12)>=0.5,1,0)))","v":"-"},null,39,{"$f":"Panel_BCI!E44","v":"▪ C03 Win Rate por Clientes"},{"$f":"IF(ISERROR(HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,L12+2,FALSE))=TRUE,\"fds/Fer\",HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,L12+2,FALSE))","v":"fds/Fer"},{"$f":"IF(ISERROR(HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,L12,FALSE))=TRUE,\"fds/Fer\",HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,L12,FALSE))","v":"fds/Fer"},{"$f":"IF(ISERROR(HLOOKUP($R$4&$P$4&\"0\",Panel_BCI!$S$6:$EP$82,L12,FALSE)=TRUE),\"fds/Fer\",HLOOKUP($R$4&$P$4&\"0\",Panel_BCI!$S$6:$EP$82,L12,FALSE))","v":6.5000000000000002E-2},{"$f":"VLOOKUP(M12,Panel_BCI!$N$8:$O$82,2,FALSE)","v":"%"},{"$f":"VLOOKUP(M12,Panel_BCI!$N$8:$AV$82,4,FALSE)","v":"Mensual"},{"$f":"IF(O12=\"fds/Fer\",\"-\",IF(N12>=O12,2,            IF(     (N12/O12)>=0.5,1,0)))","v":"-"}]
[null,9,{"$f":"+Panel_BCI!E14","v":"▪ F03 Ventas Netas Tarjetas de Crédito (TC)"},null,{"$f":"IF(ISERROR(HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,B13+2,FALSE))=TRUE,\"fds/Fer\",HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,B13+2,FALSE))","v":"fds/Fer"},{"$f":"IF(ISERROR(HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,B13,FALSE))=TRUE,\"fds/Fer\",HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,B13,FALSE))","v":"fds/Fer"},{"$f":"IF(ISERROR(HLOOKUP($R$4&$P$4&\"0\",Panel_BCI!$S$6:$EP$82,B13,FALSE)=TRUE),\"fds/Fer\",HLOOKUP($R$4&$P$4&\"0\",Panel_BCI!$S$6:$EP$82,B13,FALSE))","v":42},{"$f":"VLOOKUP(C13,Panel_BCI!$N$8:$O$82,2,FALSE)","v":"N°"},{"$f":"VLOOKUP(C13,Panel_BCI!$N$8:$AV$82,4,FALSE)","v":"Mensual"},{"$f":"IF(F13=\"fds/Fer\",\"-\",IF(E13>=F13,2,            IF(     (E13/F13)>=0.5,1,0)))","v":"-"},null,42,{"$f":"Panel_BCI!E47","v":"▪ C04 Win Rate por  Monto"},{"$f":"IF(ISERROR(HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,L13+2,FALSE))=TRUE,\"fds/Fer\",HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,L13+2,FALSE))","v":"fds/Fer"},{"$f":"IF(ISERROR(HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,L13,FALSE))=TRUE,\"fds/Fer\",HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,L13,FALSE))","v":"fds/Fer"},{"$f":"IF(ISERROR(HLOOKUP($R$4&$P$4&\"0\",Panel_BCI!$S$6:$EP$82,L13,FALSE)=TRUE),\"fds/Fer\",HLOOKUP($R$4&$P$4&\"0\",Panel_BCI!$S$6:$EP$82,L13,FALSE))","v":5.2999999999999999E-2},{"$f":"VLOOKUP(M13,Panel_BCI!$N$8:$O$82,2,FALSE)","v":"%"},{"$f":"VLOOKUP(M13,Panel_BCI!$N$8:$AV$82,4,FALSE)","v":"Mensual"},{"$f":"IF(O13=\"fds/Fer\",\"-\",IF(N13>=O13,2,            IF(     (N13/O13)>=0.5,1,0)))","v":"-"}]
[null,12,{"$f":"+Panel_BCI!E17","v":"▪ F04 N° Aperturas de Cuentas Corrientes (CCT)"},null,{"$f":"IF(ISERROR(HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,B14+2,FALSE))=TRUE,\"fds/Fer\",HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,B14+2,FALSE))","v":"fds/Fer"},{"$f":"IF(ISERROR(HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,B14,FALSE))=TRUE,\"fds/Fer\",HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,B14,FALSE))","v":"fds/Fer"},{"$f":"IF(ISERROR(HLOOKUP($R$4&$P$4&\"0\",Panel_BCI!$S$6:$EP$82,B14,FALSE)=TRUE),\"fds/Fer\",HLOOKUP($R$4&$P$4&\"0\",Panel_BCI!$S$6:$EP$82,B14,FALSE))","v":19},{"$f":"VLOOKUP(C14,Panel_BCI!$N$8:$O$82,2,FALSE)","v":"N°"},{"$f":"VLOOKUP(C14,Panel_BCI!$N$8:$AV$82,4,FALSE)","v":"Mensual"},{"$f":"IF(F14=\"fds/Fer\",\"-\",IF(E14>=F14,2,            IF(     (E14/F14)>=0.5,1,0)))","v":"-"}]
[null,15,{"$f":"+Panel_BCI!E20","v":"▪ F05 Ventas Netas Cred. Hipotecario (CHIP)"},null,{"$f":"IF(ISERROR(HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,B15+2,FALSE))=TRUE,\"fds/Fer\",HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,B15+2,FALSE))","v":"fds/Fer"},{"$f":"IF(ISERROR(HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,B15,FALSE))=TRUE,\"fds/Fer\",HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,B15,FALSE))","v":"fds/Fer"},{"$f":"IF(ISERROR(HLOOKUP($R$4&$P$4&\"0\",Panel_BCI!$S$6:$EP$82,B15,FALSE)=TRUE),\"fds/Fer\",HLOOKUP($R$4&$P$4&\"0\",Panel_BCI!$S$6:$EP$82,B15,FALSE))","v":238.1},{"$f":"VLOOKUP(C15,Panel_BCI!$N$8:$O$82,2,FALSE)","v":"MM$"},{"$f":"VLOOKUP(C15,Panel_BCI!$N$8:$AV$82,4,FALSE)","v":"Mensual"},{"$f":"IF(F15=\"fds/Fer\",\"-\",IF(E15>=F15,2,            IF(     (E15/F15)>=0.5,1,0)))","v":"-"}]
[null,null,{"$f":"+Panel_BCI!C23","v":"Mantener la Cartera de Clientes al Día"},null,null,null,null,null,null,null,null,null,{"$f":"+Panel_BCI!C41","v":"Fidelizar actuales CCT"}]
[null,18,{"$f":"Panel_BCI!E23","v":"▪ F06 % de Cartera al Día (CAD)"},null,{"$f":"IF(ISERROR(HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,B17+2,FALSE))=TRUE,\"fds/Fer\",HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,B17+2,FALSE))","v":"fds/Fer"},{"$f":"IF(ISERROR(HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,B17,FALSE))=TRUE,\"fds/Fer\",HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,B17,FALSE))","v":"fds/Fer"},{"$f":"IF(ISERROR(HLOOKUP($R$4&$P$4&\"0\",Panel_BCI!$S$6:$EP$82,B17,FALSE)=TRUE),\"fds/Fer\",HLOOKUP($R$4&$P$4&\"0\",Panel_BCI!$S$6:$EP$82,B17,FALSE))","v":0.91200000000000003},{"$f":"VLOOKUP(C17,Panel_BCI!$N$8:$O$82,2,FALSE)","v":"%"},{"$f":"VLOOKUP(C17,Panel_BCI!$N$8:$AV$82,4,FALSE)","v":"Mensual"},{"$f":"IF(F17=\"fds/Fer\",\"-\",IF(E17>=F17,2,            IF(     (E17/F17)>=0.5,1,0)))","v":"-"},null,36,{"$f":"Panel_BCI!E41","v":"▪ C05 N° Cierres Cuentas Corrientes voluntarias"},{"$f":"IF(ISERROR(HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,L17+2,FALSE))=TRUE,\"fds/Fer\",HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,L17+2,FALSE))","v":"fds/Fer"},{"$f":"IF(ISERROR(HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,L17,FALSE))=TRUE,\"fds/Fer\",HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,L17,FALSE))","v":"fds/Fer"},{"$f":"IF(ISERROR(HLOOKUP($R$4&$P$4&\"0\",Panel_BCI!$S$6:$EP$82,L17,FALSE)=TRUE),\"fds/Fer\",HLOOKUP($R$4&$P$4&\"0\",Panel_BCI!$S$6:$EP$82,L17,FALSE))","v":8},{"$f":"VLOOKUP(M17,Panel_BCI!$N$8:$O$82,2,FALSE)","v":"N°"},{"$f":"VLOOKUP(M17,Panel_BCI!$N$8:$AV$82,4,FALSE)","v":"Mensual"},{"$f":"IF(O17=\"fds/Fer\",\"-\",(N17/O17)*100)","v":"-"}]
[null,null,{"$f":"+Panel_BCI!C26","v":"Incrementar Utilidad por Filiales"}]
[null,21,{"$f":"Panel_BCI!E26","v":"▪ F07 Volumen de Inversiones [FFMM,LAP,DAP]"},null,{"$f":"IF(ISERROR(HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,B19+2,FALSE))=TRUE,\"fds/Fer\",HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,B19+2,FALSE))","v":"fds/Fer"},{"$f":"IF(ISERROR(HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,B19,FALSE))=TRUE,\"fds/Fer\",HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,B19,FALSE))","v":"fds/Fer"},{"$f":"IF(ISERROR(HLOOKUP($R$4&$P$4&\"0\",Panel_BCI!$S$6:$EP$82,B19,FALSE)=TRUE),\"fds/Fer\",HLOOKUP($R$4&$P$4&\"0\",Panel_BCI!$S$6:$EP$82,B19,FALSE))","v":28619},{"$f":"VLOOKUP(C19,Panel_BCI!$N$8:$O$82,2,FALSE)","v":"MM$"},{"$f":"VLOOKUP(C19,Panel_BCI!$N$8:$AV$82,4,FALSE)","v":"Mensual"},{"$f":"IF(F19=\"fds/Fer\",\"-\",IF(E19>=F19,2,            IF(     (E19/F19)>=0.5,1,0)))","v":"-"}]
[null,24,{"$f":"+Panel_BCI!N29","v":"▪ F08 Venta Bruta de Seguros (Indiv.+Vinc.)"},null,{"$f":"IF(ISERROR(HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,B20+2,FALSE))=TRUE,\"fds/Fer\",HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,B20+2,FALSE))","v":"fds/Fer"},{"$f":"IF(ISERROR(HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,B20,FALSE))=TRUE,\"fds/Fer\",HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,B20,FALSE))","v":"fds/Fer"},{"$f":"IF(ISERROR(HLOOKUP($R$4&$P$4&\"0\",Panel_BCI!$S$6:$EP$82,B20,FALSE)=TRUE),\"fds/Fer\",HLOOKUP($R$4&$P$4&\"0\",Panel_BCI!$S$6:$EP$82,B20,FALSE))","v":1013.3},{"$f":"VLOOKUP(C20,Panel_BCI!$N$8:$O$82,2,FALSE)","v":"UF"},{"$f":"VLOOKUP(C20,Panel_BCI!$N$8:$AV$82,4,FALSE)","v":"Mensual"},{"$f":"IF(F20=\"fds/Fer\",\"-\",IF(E20>=F20,2,            IF(     (E20/F20)>=0.5,1,0)))","v":"-"}]
[null,null,null,null,{"$f":"+\"al: \"&TEXT($Z$4,\"aaa/dd/mmmm/yyyy\")","v":"al: sáb/25/enero/2014"},null,null,null,null,null,null,null,null,{"$f":"+\"al: \"&TEXT($Z$4,\"aaa/dd/mmmm/yyyy\")","v":"al: sáb/25/enero/2014"}]
[null,null,null,null,"Actual acumulado","Meta Proporcional","Meta periodo","Unidad","Frec.","Estado actual",null,null,null,"Actual acumulado","Meta Proporcional","Meta periodo","Unidad","Frec.","Estado actual"]
[null,null,{"$f":"+Panel_BCI!C50","v":"Realizar Buena Gestión de Hábitos"},null,null,null,null,null,null,null,null,null,{"$f":"+Panel_BCI!C71","v":"Fortalecer las competencias laborales de los colaboradores"}]
[null,45,{"$f":"Panel_BCI!E50","v":"▪ PI01 % Cumplimiento de Hábitos Gestionados"},null,{"$f":"IF(ISERROR(HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,B24+2,FALSE))=TRUE,\"fds/Fer\",HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,B24+2,FALSE))","v":"fds/Fer"},{"$f":"IF(ISERROR(HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,B24,FALSE))=TRUE,\"fds/Fer\",HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,B24,FALSE))","v":"fds/Fer"},{"$f":"IF(ISERROR(HLOOKUP($R$4&$P$4&\"0\",Panel_BCI!$S$6:$EP$82,B24,FALSE)=TRUE),\"fds/Fer\",HLOOKUP($R$4&$P$4&\"0\",Panel_BCI!$S$6:$EP$82,B24,FALSE))","v":0.8},{"$f":"VLOOKUP(C24,Panel_BCI!$N$8:$O$82,2,FALSE)","v":"%"},{"$f":"VLOOKUP(C24,Panel_BCI!$N$8:$AV$82,4,FALSE)","v":"Semanal"},{"$f":"IF(F24=\"fds/Fer\",\"-\",IF(E24>=F24,2,            IF(     (E24/F24)>=0.5,1,0)))","v":"-"},null,66,{"$f":"Panel_BCI!E71","v":"▪ AC01 N° de colaboradores que asisten a cursos de formación profesional"},{"$f":"IF(ISERROR(HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,L24+2,FALSE))=TRUE,\"fds/Fer\",HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,L24+2,FALSE))","v":"fds/Fer"},{"$f":"IF(ISERROR(HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,L24,FALSE))=TRUE,\"fds/Fer\",HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,L24,FALSE))","v":"fds/Fer"},{"$f":"IF(ISERROR(HLOOKUP($R$4&$P$4&\"0\",Panel_BCI!$S$6:$EP$82,L24,FALSE)=TRUE),\"fds/Fer\",HLOOKUP($R$4&$P$4&\"0\",Panel_BCI!$S$6:$EP$82,L24,FALSE))","v":3},{"$f":"VLOOKUP(M24,Panel_BCI!$N$8:$O$82,2,FALSE)","v":"N°"},{"$f":"VLOOKUP(M24,Panel_BCI!$N$8:$AV$82,4,FALSE)","v":"Semestral"},{"$f":"IF(O24=\"fds/Fer\",\"-\",IF(N24>=O24,2,            IF(     (N24/O24)>=0.5,1,0)))","v":"-"}]
[null,48,{"$f":"Panel_BCI!E53","v":"▪ PI02 % de Hábitos Gestionados en campaña"},null,{"$f":"IF(ISERROR(HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,B25+2,FALSE))=TRUE,\"fds/Fer\",HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,B25+2,FALSE))","v":"fds/Fer"},{"$f":"IF(ISERROR(HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,B25,FALSE))=TRUE,\"fds/Fer\",HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,B25,FALSE))","v":"fds/Fer"},{"$f":"IF(ISERROR(HLOOKUP($R$4&$P$4&\"0\",Panel_BCI!$S$6:$EP$82,B25,FALSE)=TRUE),\"fds/Fer\",HLOOKUP($R$4&$P$4&\"0\",Panel_BCI!$S$6:$EP$82,B25,FALSE))","v":0.8},{"$f":"VLOOKUP(C25,Panel_BCI!$N$8:$O$82,2,FALSE)","v":"%"},{"$f":"VLOOKUP(C25,Panel_BCI!$N$8:$AV$82,4,FALSE)","v":"Semanal"},{"$f":"IF(F25=\"fds/Fer\",\"-\",IF(E25>=F25,2,            IF(     (E25/F25)>=0.5,1,0)))","v":"-"}]
[null,null,{"$f":"+Panel_BCI!C56","v":"Responder a tiempo solicitudes de clientes"},null,null,null,null,null,null,null,null,null,{"$f":"+Panel_BCI!C74","v":"Fomentar la participación en la mejora continua,Innovación y creatividad."}]
[null,51,{"$f":"Panel_BCI!E56","v":"▪ PI03 Eventos Gestionados"},null,{"$f":"IF(ISERROR(HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,B27+2,FALSE))=TRUE,\"fds/Fer\",HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,B27+2,FALSE))","v":"fds/Fer"},{"$f":"IF(ISERROR(HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,B27,FALSE))=TRUE,\"fds/Fer\",HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,B27,FALSE))","v":"fds/Fer"},{"$f":"IF(ISERROR(HLOOKUP($R$4&$P$4&\"0\",Panel_BCI!$S$6:$EP$82,B27,FALSE)=TRUE),\"fds/Fer\",HLOOKUP($R$4&$P$4&\"0\",Panel_BCI!$S$6:$EP$82,B27,FALSE))","v":1},{"$f":"VLOOKUP(C27,Panel_BCI!$N$8:$O$82,2,FALSE)","v":"%"},{"$f":"VLOOKUP(C27,Panel_BCI!$N$8:$AV$82,4,FALSE)","v":"Semanal"},{"$f":"IF(F27=\"fds/Fer\",\"-\",IF(E27>=F27,2,            IF(     (E27/F27)>=0.5,1,0)))","v":"-"},null,69,{"$f":"Panel_BCI!E74","v":"▪ AC02 N° Ideas presentadas [concurso]"},{"$f":"IF(ISERROR(HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,L27+2,FALSE))=TRUE,\"fds/Fer\",HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,L27+2,FALSE))","v":"fds/Fer"},{"$f":"IF(ISERROR(HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,L27,FALSE))=TRUE,\"fds/Fer\",HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,L27,FALSE))","v":"fds/Fer"},{"$f":"IF(ISERROR(HLOOKUP($R$4&$P$4&\"0\",Panel_BCI!$S$6:$EP$82,L27,FALSE)=TRUE),\"fds/Fer\",HLOOKUP($R$4&$P$4&\"0\",Panel_BCI!$S$6:$EP$82,L27,FALSE))","v":8},{"$f":"VLOOKUP(M27,Panel_BCI!$N$8:$O$82,2,FALSE)","v":"N°"},{"$f":"VLOOKUP(M27,Panel_BCI!$N$8:$AV$82,4,FALSE)","v":"Semestral"},{"$f":"IF(O27=\"fds/Fer\",\"-\",IF(N27>=O27,2,            IF(     (N27/O27)>=0.5,1,0)))","v":"-"}]
[null,null,{"$f":"+Panel_BCI!C59","v":"Generar Tubo de Negocios"},null,null,null,null,null,null,null,null,null,{"$f":"+Panel_BCI!C77","v":"Mantener un buen clima laboral"}]
[null,54,{"$f":"Panel_BCI!E59","v":"▪ PI04 N° Operaciones Enviadas (SUC)"},null,{"$f":"IF(ISERROR(HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,B29+2,FALSE))=TRUE,\"fds/Fer\",HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,B29+2,FALSE))","v":"fds/Fer"},{"$f":"IF(ISERROR(HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,B29,FALSE))=TRUE,\"fds/Fer\",HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,B29,FALSE))","v":"fds/Fer"},{"$f":"IF(ISERROR(HLOOKUP($R$4&$P$4&\"0\",Panel_BCI!$S$6:$EP$82,B29,FALSE)=TRUE),\"fds/Fer\",HLOOKUP($R$4&$P$4&\"0\",Panel_BCI!$S$6:$EP$82,B29,FALSE))","v":160},{"$f":"VLOOKUP(C29,Panel_BCI!$N$8:$O$82,2,FALSE)","v":"N°"},{"$f":"VLOOKUP(C29,Panel_BCI!$N$8:$AV$82,4,FALSE)","v":"Mensual"},{"$f":"IF(F29=\"fds/Fer\",\"-\",IF(E29>=F29,2,            IF(     (E29/F29)>=0.5,1,0)))","v":"-"},null,72,{"$f":"Panel_BCI!E77","v":"▪ AC03 % de satisfacción del clima laboral"},{"$f":"IF(ISERROR(HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,L29+2,FALSE))=TRUE,\"fds/Fer\",HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,L29+2,FALSE))","v":"fds/Fer"},{"$f":"IF(ISERROR(HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,L29,FALSE))=TRUE,\"fds/Fer\",HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,L29,FALSE))","v":"fds/Fer"},{"$f":"IF(ISERROR(HLOOKUP($R$4&$P$4&\"0\",Panel_BCI!$S$6:$EP$82,L29,FALSE)=TRUE),\"fds/Fer\",HLOOKUP($R$4&$P$4&\"0\",Panel_BCI!$S$6:$EP$82,L29,FALSE))","v":0.9},{"$f":"VLOOKUP(M29,Panel_BCI!$N$8:$O$82,2,FALSE)","v":"%"},{"$f":"VLOOKUP(M29,Panel_BCI!$N$8:$AV$82,4,FALSE)","v":"Anual"},{"$f":"IF(O29=\"fds/Fer\",\"-\",IF(N29>=O29,2,            IF(     (N29/O29)>=0.5,1,0)))","v":"-"}]
[null,57,{"$f":"Panel_BCI!E62","v":"▪ PI05 Operaciones aprobadas (SUC)"},null,{"$f":"IF(OR(E29=\"fds/Fer\",E29=0),\"n.a\",IF(ISERROR(HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,B30+2,FALSE))=TRUE,\"fds/Fer\",HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,B30+2,FALSE))/E29)","v":"n.a"},{"$f":"IF(ISERROR(HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,B30,FALSE))=TRUE,\"fds/Fer\",HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,B30,FALSE))","v":"fds/Fer"},{"$f":"IF(ISERROR(HLOOKUP($R$4&$P$4&\"0\",Panel_BCI!$S$6:$EP$82,B30,FALSE)=TRUE),\"fds/Fer\",HLOOKUP($R$4&$P$4&\"0\",Panel_BCI!$S$6:$EP$82,B30,FALSE))","v":0.7},{"$f":"VLOOKUP(C30,Panel_BCI!$N$8:$O$82,2,FALSE)","v":"%"},{"$f":"VLOOKUP(C30,Panel_BCI!$N$8:$AV$82,4,FALSE)","v":"Mensual"},{"$f":"IF(F30=\"fds/Fer\",\"-\",IF(E30>=F30,2,            IF(     (E30/F30)>=0.5,1,0)))","v":"-"}]
[null,null,{"$f":"+Panel_BCI!C65","v":"Efectuar Control de especies"},null,null,null,null,null,null,null,null,null,{"$f":"+Panel_BCI!C80","v":"Verificar que  los colaboradores están alineados con la estrategia"}]
[null,60,{"$f":"Panel_BCI!E65","v":"▪ PI06 N° Arqueo Físico"},null,{"$f":"IF(ISERROR(HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,B32+2,FALSE))=TRUE,\"fds/Fer\",HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,B32+2,FALSE))","v":"fds/Fer"},{"$f":"IF(ISERROR(HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,B32,FALSE))=TRUE,\"fds/Fer\",HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,B32,FALSE))","v":"fds/Fer"},{"$f":"IF(ISERROR(HLOOKUP($R$4&$P$4&\"0\",Panel_BCI!$S$6:$EP$82,B32,FALSE)=TRUE),\"fds/Fer\",HLOOKUP($R$4&$P$4&\"0\",Panel_BCI!$S$6:$EP$82,B32,FALSE))","v":3},{"$f":"VLOOKUP(C32,Panel_BCI!$N$8:$O$82,2,FALSE)","v":"N°"},{"$f":"VLOOKUP(C32,Panel_BCI!$N$8:$AV$82,4,FALSE)","v":"Mensual"},{"$f":"IF(F32=\"fds/Fer\",\"-\",IF(E32>=F32,2,            IF(     (E32/F32)>=0.5,1,0)))","v":"-"},null,75,{"$f":"Panel_BCI!E80","v":"▪ AC04 % Resultados Encuesta de Ejecución"},{"$f":"IF(ISERROR(HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,L32+2,FALSE))=TRUE,\"fds/Fer\",HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,L32+2,FALSE))","v":"fds/Fer"},{"$f":"IF(ISERROR(HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,L32,FALSE))=TRUE,\"fds/Fer\",HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,L32,FALSE))","v":"fds/Fer"},{"$f":"IF(ISERROR(HLOOKUP($R$4&$P$4&\"0\",Panel_BCI!$S$6:$EP$82,L32,FALSE)=TRUE),\"fds/Fer\",HLOOKUP($R$4&$P$4&\"0\",Panel_BCI!$S$6:$EP$82,L32,FALSE))","v":0.7},{"$f":"VLOOKUP(M32,Panel_BCI!$N$8:$O$82,2,FALSE)","v":"%"},{"$f":"VLOOKUP(M32,Panel_BCI!$N$8:$AV$82,4,FALSE)","v":"Anual"},{"$f":"IF(O32=\"fds/Fer\",\"-\",IF(N32>=O32,2,            IF(     (N32/O32)>=0.5,1,0)))","v":"-"}]
[null,63,{"$f":"Panel_BCI!E68","v":"▪ PI07 Diferencia de Caja"},null,{"$f":"IF(ISERROR(HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,B33+2,FALSE))=TRUE,\"fds/Fer\",HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,B33+2,FALSE))","v":"fds/Fer"},{"$f":"IF(ISERROR(HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,B33,FALSE))=TRUE,\"fds/Fer\",HLOOKUP($Z$5,Panel_BCI!$S$6:$EP$82,B33,FALSE))","v":"fds/Fer"},{"$f":"IF(ISERROR(HLOOKUP($R$4&$P$4&\"0\",Panel_BCI!$S$6:$EP$82,B33,FALSE)=TRUE),\"fds/Fer\",HLOOKUP($R$4&$P$4&\"0\",Panel_BCI!$S$6:$EP$82,B33,FALSE))","v":20000},{"$f":"VLOOKUP(C33,Panel_BCI!$N$8:$O$82,2,FALSE)","v":"$"},{"$f":"VLOOKUP(C33,Panel_BCI!$N$8:$AV$82,4,FALSE)","v":"Mensual"},{"$f":"IF(E33=\"fds/Fer\",\"-\",(E33/F33)*100)","v":"-"}]

{"sheet":"Detalle_Objetivos","index":3,"n_rows":30,"n_cols":38,"rows_kept":30,"cut":false,"hidden":true,"merged":[[9,22,10,22],[9,21,10,21],[23,3,23,5],[24,3,24,5],[21,3,21,5],[2,3,2,5],[22,3,22,5],[11,10,11,13],[9,10,10,13],[18,3,18,5],[19,3,19,5],[12,10,12,13],[13,10,13,13],[17,3,17,5],[14,10,14,13],[2,19,2,21],[20,17,20,18],[20,19,20,20],[18,15,18,16],[18,20,18,21],[6,11,6,19],[9,19,10,19],[9,20,10,20],[17,20,17,21],[17,15,17,16],[19,17,19,18],[19,19,19,20],[9,15,10,16],[9,14,10,14],[9,17,10,17],[9,18,10,18]]}
[{"$f":"LEN(L7)","v":39}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Periodo"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Noviembre",null,2013,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"▪ F01 ROI / ROA",3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"▪ F02 Ventas Netas Créditos de  Consumo",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"▪ F03 Ventas Netas Tarjetas de Crédito (TC)",9]
[null,null,null,null,null,null,null,null,null,null,null,"[ F  ] Lograr Crecimiento en las Ventas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V4&T4&\"0\"","v":"2013Noviembre0"},{"$f":"VLOOKUP(T4,AC19:AI30,7,FALSE)","v":"2013OCTUBRE0"},null,null,null,null,null,"▪ F04 N° Aperturas de Cuentas Corrientes (CCT)",12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DAY(EOMONTH(DATE(V4,2,1),0))","v":28},null,null,null,null,null,null,"▪ F05 Ventas Netas Cred. Hipotecario (CHIP)",15]
[null,null,null,null,null,null,null,null,null,null,{"$f":"\"PERSPECTIVA \"&VLOOKUP(MID($L$7,8,80),Panel_BCI!C8:K82,9,FALSE)","v":"PERSPECTIVA FINANCIERA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"▪ F06 % de Cartera al Día (CAD)",18]
[null,null,null,null,null,null,null,null,null,null,"Indicadores po Objetivo Estratégico",null,null,null,"Frecuencia","Estado con respecto a la Meta",null,"Tendencia con respecto al mes anteior","Valor Actual \ndel Mes","Valor Meta","Unidad","Peso %","Responsable",null,null,null,null,null,null,{"$f":"VLOOKUP($T$4,$AC$18:$AH$30,6,FALSE)","v":"2013OCTUBRE31"},{"$f":"VLOOKUP($T$4,$AC$18:$AH$30,5,FALSE)","v":"2013NOVIEMBRE30"},null,null,null,null,null,"▪ F07 Volumen de Inversiones [FFMM,LAP,DAP]",21]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Meta","Mes Anterior","Mes Actual",null,null,null,null,null,"▪ F08 Venta Bruta de Seguros (Indiv.+Vinc.)",24]
[null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(MID($L$7,8,80),Panel_BCI!C8:K82,3,FALSE)","v":"▪ F02 Ventas Netas Créditos de  Consumo"},null,null,null,{"$f":"IF(K12=\"\",\"\",VLOOKUP($K12,Panel_BCI!$N$8:$EP$82,4,FALSE))","v":"Mensual"},{"$f":"IF(AE12>=AC12,2,IF((AE12/AC12)>=0.5,1,0))","v":1},{"$f":"IF(K12=\"\",\"\",IF(AC12=0,\"\",+AE12/AC12))","v":0.66183422628427357},{"$f":"+AF12","v":-0.18918918918918914},{"$f":"TEXT(IF(ISERROR(HLOOKUP($AD$7,Panel_BCI!$S$6:$EP$82,VLOOKUP(K12,$AK$4:$AN$27,2,FALSE)+2,FALSE)=TRUE),\"\",HLOOKUP($AD$7,Panel_BCI!$S$6:$EP$82,VLOOKUP(K12,$AK$4:$AN$27,2,FALSE)+2,FALSE)),IF(U12=\"%\",\"0,00%\",\"###.0\"))","v":"21"},{"$f":"TEXT(IF(ISERROR(HLOOKUP($AD$7,Panel_BCI!$S$6:$EP$82,VLOOKUP(K12,$AK$4:$AN$27,2,FALSE),FALSE)=TRUE),\"\",HLOOKUP($AD$7,Panel_BCI!$S$6:$EP$82,VLOOKUP(K12,$AK$4:$AN$27,2,FALSE),FALSE)),IF(U12=\"%\",\"0,00%\",IF(U12=\"N°\",\"###.0\",\"###.0,0\")))","v":"31,7"},{"$f":"VLOOKUP($K12,Panel_BCI!$N$8:$EP$82,2,FALSE)","v":"MM$"},{"$f":"VLOOKUP(K12,Panel_BCI!E8:K82,3,FALSE)","v":37.5},{"$f":"VLOOKUP(K12,Panel_BCI!E8:K82,6,FALSE)","v":"Ejecutivos Comerciales"},null,null,null,null,null,{"$f":"HLOOKUP($AD$7,Panel_BCI!$S$6:$EP$82,VLOOKUP(K12,$AK$4:$AN$27,2,FALSE),FALSE)","v":31.73},{"$f":"IF(ISERROR(HLOOKUP($AE$7,Panel_BCI!$S$6:$EP$82,VLOOKUP(K12,$AK$4:$AN$27,2,FALSE)+2,FALSE)=TRUE),\"\",HLOOKUP($AE$7,Panel_BCI!$S$6:$EP$82,VLOOKUP(K12,$AK$4:$AN$27,2,FALSE)+2,FALSE))","v":25.9},{"$f":"VALUE(S12)","v":21},{"$f":"IF(AD12=0,1,AE12/AD12-1)","v":-0.18918918918918914},null,null,null,null,"▪ C01 SNEX Área Comercial (Encuesta de Satisfacción)",27]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(VLOOKUP(MID($L$7,8,80),Panel_BCI!$C$8:$K$82,2,FALSE)>=2,HLOOKUP(Detalle_Objetivos!$K$12,Panel_BCI!$C$86:$J$89,2,FALSE),\"\")","v":"▪ F03 Ventas Netas Tarjetas de Crédito (TC)"},null,null,null,{"$f":"IF(K13=\"\",\"\",VLOOKUP($K13,Panel_BCI!$N$8:$EP$82,4,FALSE))","v":"Mensual"},{"$f":"IF(K13=\"\",\"\",IF(AE13>=AC13,2,IF((AE13/AC13)>=0.5,1,0)))","v":2},{"$f":"IF(K13=\"\",\"\",IF(AC13=0,\"\",+AE13/AC13))","v":1.925},{"$f":"IF(K13=\"\",\"\",+AF13)","v":-9.4117647058823528E-2},{"$f":"TEXT(IF(ISERROR(HLOOKUP($AD$7,Panel_BCI!$S$6:$EP$82,VLOOKUP(K13,$AK$4:$AN$27,2,FALSE)+2,FALSE)=TRUE),\"\",HLOOKUP($AD$7,Panel_BCI!$S$6:$EP$82,VLOOKUP(K13,$AK$4:$AN$27,2,FALSE)+2,FALSE)),IF(U13=\"%\",\"0,00%\",\"###.0\"))","v":"77"},{"$f":"TEXT(IF(ISERROR(HLOOKUP($AD$7,Panel_BCI!$S$6:$EP$82,VLOOKUP(K13,$AK$4:$AN$27,2,FALSE),FALSE)=TRUE),\"\",HLOOKUP($AD$7,Panel_BCI!$S$6:$EP$82,VLOOKUP(K13,$AK$4:$AN$27,2,FALSE),FALSE)),IF(U13=\"%\",\"0,00%\",IF(U13=\"N°\",\"###.0\",\"###.0,0\")))","v":"40"},{"$f":"IF(K13=\"\",\"\",VLOOKUP($K13,Panel_BCI!$N$8:$EP$82,2,FALSE))","v":"N°"},{"$f":"IF(K13=\"\",\"\",VLOOKUP(K13,Panel_BCI!E9:K83,3,FALSE))","v":25},{"$f":"IF(K13=\"\",\"\",VLOOKUP(K13,Panel_BCI!E9:K83,6,FALSE))","v":"Ejecutivos Comerciales"},null,null,null,null,null,{"$f":"HLOOKUP($AD$7,Panel_BCI!$S$6:$EP$82,VLOOKUP(K13,$AK$4:$AN$27,2,FALSE),FALSE)","v":40},{"$f":"IF(ISERROR(HLOOKUP($AE$7,Panel_BCI!$S$6:$EP$82,VLOOKUP(K13,$AK$4:$AN$27,2,FALSE)+2,FALSE)=TRUE),\"\",HLOOKUP($AE$7,Panel_BCI!$S$6:$EP$82,VLOOKUP(K13,$AK$4:$AN$27,2,FALSE)+2,FALSE))","v":85},{"$f":"VALUE(S13)","v":77},{"$f":"IF(AD13=0,1,AE13/AD13-1)","v":-9.4117647058823528E-2},null,null,null,null,"▪ C02 SNEX Área Operativa (Encuesta de Satisfacción)",30]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(VLOOKUP(MID($L$7,8,80),Panel_BCI!$C$8:$K$82,2,FALSE)>=3,HLOOKUP(Detalle_Objetivos!$K$12,Panel_BCI!$C$86:$J$89,3,FALSE),\"\")","v":"▪ F04 N° Aperturas de Cuentas Corrientes (CCT)"},null,null,null,{"$f":"IF(K14=\"\",\"\",VLOOKUP($K14,Panel_BCI!$N$8:$EP$82,4,FALSE))","v":"Mensual"},{"$f":"IF(K14=\"\",\"\",IF(AE14>=AC14,2,IF((AE14/AC14)>=0.5,1,0)))","v":1},{"$f":"IF(K14=\"\",\"\",IF(AC14=0,\"\",+AE14/AC14))","v":0.73684210526315785},{"$f":"IF(K14=\"\",\"\",+AF14)","v":-0.53333333333333333},{"$f":"TEXT(IF(ISERROR(HLOOKUP($AD$7,Panel_BCI!$S$6:$EP$82,VLOOKUP(K14,$AK$4:$AN$27,2,FALSE)+2,FALSE)=TRUE),\"\",HLOOKUP($AD$7,Panel_BCI!$S$6:$EP$82,VLOOKUP(K14,$AK$4:$AN$27,2,FALSE)+2,FALSE)),IF(U14=\"%\",\"0,00%\",\"###.0\"))","v":"14"},{"$f":"TEXT(IF(ISERROR(HLOOKUP($AD$7,Panel_BCI!$S$6:$EP$82,VLOOKUP(K14,$AK$4:$AN$27,2,FALSE),FALSE)=TRUE),\"\",HLOOKUP($AD$7,Panel_BCI!$S$6:$EP$82,VLOOKUP(K14,$AK$4:$AN$27,2,FALSE),FALSE)),IF(U14=\"%\",\"0,00%\",IF(U14=\"N°\",\"###.0\",\"###.0,0\")))","v":"19"},{"$f":"IF(K14=\"\",\"\",VLOOKUP($K14,Panel_BCI!$N$8:$EP$82,2,FALSE))","v":"N°"},{"$f":"IF(K14=\"\",\"\",VLOOKUP(K14,Panel_BCI!E10:K84,3,FALSE))","v":25},{"$f":"IF(K14=\"\",\"\",VLOOKUP(K14,Panel_BCI!E10:K84,6,FALSE))","v":"Ejecutivos Comerciales"},null,null,null,null,null,{"$f":"HLOOKUP($AD$7,Panel_BCI!$S$6:$EP$82,VLOOKUP(K14,$AK$4:$AN$27,2,FALSE),FALSE)","v":19},{"$f":"IF(ISERROR(HLOOKUP($AE$7,Panel_BCI!$S$6:$EP$82,VLOOKUP(K14,$AK$4:$AN$27,2,FALSE)+2,FALSE)=TRUE),\"\",HLOOKUP($AE$7,Panel_BCI!$S$6:$EP$82,VLOOKUP(K14,$AK$4:$AN$27,2,FALSE)+2,FALSE))","v":30},{"$f":"VALUE(S14)","v":14},{"$f":"IF(AD14=0,1,AE14/AD14-1)","v":-0.53333333333333333},null,null,null,null,"▪ C05 N° Cierres Cuentas Corrientes voluntarias",36]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(VLOOKUP(MID($L$7,8,80),Panel_BCI!$C$8:$K$82,2,FALSE)>=4,HLOOKUP(Detalle_Objetivos!$K$12,Panel_BCI!$C$86:$J$89,4,FALSE),\"\")","v":"▪ F05 Ventas Netas Cred. Hipotecario (CHIP)"},null,null,null,{"$f":"IF(K15=\"\",\"\",VLOOKUP($K15,Panel_BCI!$N$8:$EP$82,4,FALSE))","v":"Mensual"},{"$f":"IF(K15=\"\",\"\",IF(AE15>=AC15,2,IF((AE15/AC15)>=0.5,1,0)))","v":1},{"$f":"IF(K15=\"\",\"\",IF(AC15=0,\"\",+AE15/AC15))","v":0.50338409475465307},{"$f":"IF(K15=\"\",\"\",+AF15)","v":-0.57771469127040453},{"$f":"TEXT(IF(ISERROR(HLOOKUP($AD$7,Panel_BCI!$S$6:$EP$82,VLOOKUP(K15,$AK$4:$AN$27,2,FALSE)+2,FALSE)=TRUE),\"\",HLOOKUP($AD$7,Panel_BCI!$S$6:$EP$82,VLOOKUP(K15,$AK$4:$AN$27,2,FALSE)+2,FALSE)),IF(U15=\"%\",\"0,00%\",\"###.0\"))","v":"119"},{"$f":"TEXT(IF(ISERROR(HLOOKUP($AD$7,Panel_BCI!$S$6:$EP$82,VLOOKUP(K15,$AK$4:$AN$27,2,FALSE),FALSE)=TRUE),\"\",HLOOKUP($AD$7,Panel_BCI!$S$6:$EP$82,VLOOKUP(K15,$AK$4:$AN$27,2,FALSE),FALSE)),IF(U15=\"%\",\"0,00%\",IF(U15=\"N°\",\"###.0\",\"###.0,0\")))","v":"236,4"},{"$f":"IF(K15=\"\",\"\",VLOOKUP($K15,Panel_BCI!$N$8:$EP$82,2,FALSE))","v":"MM$"},{"$f":"IF(K15=\"\",\"\",VLOOKUP(K15,Panel_BCI!E11:K85,3,FALSE))","v":12.5},{"$f":"IF(K15=\"\",\"\",VLOOKUP(K15,Panel_BCI!E11:K85,6,FALSE))","v":"Ejecutivos Comerciales"},null,null,null,null,null,{"$f":"HLOOKUP($AD$7,Panel_BCI!$S$6:$EP$82,VLOOKUP(K15,$AK$4:$AN$27,2,FALSE),FALSE)","v":236.4},{"$f":"IF(ISERROR(HLOOKUP($AE$7,Panel_BCI!$S$6:$EP$82,VLOOKUP(K15,$AK$4:$AN$27,2,FALSE)+2,FALSE)=TRUE),\"\",HLOOKUP($AE$7,Panel_BCI!$S$6:$EP$82,VLOOKUP(K15,$AK$4:$AN$27,2,FALSE)+2,FALSE))","v":281.8},{"$f":"VALUE(S15)","v":119},{"$f":"IF(AD15=0,1,AE15/AD15-1)","v":-0.57771469127040453},null,null,null,null,"▪ C03 Win Rate por Clientes",39]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"▪ C04 Win Rate por  Monto",42]
[null,null,null,"ESTADO",null,null,null,null,null,null,null,null,null,null,null,"▪ Ventas Netas Tarjetas de Crédito (TC)",null,null,null,null,"▪  N° Cuentas Corrientes Aperturadas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"▪ PI01 % Cumplimiento de Hábitos Gestionados",45]
[null,null,5,"El valor a la fecha es igual o superior a la meta",null,null,null,null,null,null,{"$f":"+'F02'!A40","v":"Octubre"},null,null,null,{"$f":"+K18","v":"Octubre"},null,null,null,null,{"$f":"+O18","v":"Octubre"},null,null,null,null,null,null,null,null,null,null,null,null,"MES ACTUAL","MES ANTERIOR","MES ANTERIOR",null,"▪ PI02 % de Hábitos Gestionados en campaña",48]
[null,null,3,"El valor a la fecha es al menos un 50% de la meta",null,null,null,null,null,null,{"$f":"+'F02'!A39","v":"Noviembre"},null,null,null,{"$f":"+K19","v":"Noviembre"},null,null,null,null,{"$f":"+O19","v":"Noviembre"},null,null,null,null,null,null,null,null,"ENERO",31,"DICIEMBRE",31,{"$f":"+$V$4&AC19&AD19","v":"2013ENERO31"},{"$f":"($V$4-1)&AE19&AF19","v":"2012DICIEMBRE31"},{"$f":"($V$4-1)&AE19&\"0\"","v":"2012DICIEMBRE0"},null,"▪ PI03 Eventos Gestionados",51]
[null,null,0,"El valor a la fecha es inferior al 50% de la meta",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FEBRERO",{"$f":"IF($AD$8=28,28,29)","v":28},"ENERO",31,{"$f":"+$V$4&AC20&AD20","v":"2013FEBRERO28"},{"$f":"($V$4)&AE20&AF20","v":"2013ENERO31"},{"$f":"($V$4)&AE20&\"0\"","v":"2013ENERO0"},null,"▪ PI04 N° Operaciones Enviadas (SUC)",54]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MARZO",31,"FEBRERO",{"$f":"+AD20","v":28},"2013MARZO31",{"$f":"($V$4)&AE21&AF21","v":"2013FEBRERO28"},{"$f":"($V$4)&AE21&\"0\"","v":"2013FEBRERO0"},null,"▪ PI05 Operaciones aprobadas (SUC)",57]
[null,null,null,"TENDENCIA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ABRIL",30,"MARZO",31,"2013ABRIL30","2013MARZO31","2013MARZO0",null,"▪ PI06 N° Arqueo Físico",60]
[null,null,5,"Variación positiva",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAYO",31,"ABRIL",30,"2013MAYO31","2013ABRIL30","2013ABRIL0",null,"▪ PI07 Diferencia de Caja",63]
[null,null,0,"Variación constante",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"JUNIO",30,"MAYO",31,"2013JUNIO30","2013MAYO31","2013MAYO0",null,"▪ AC01 N° de colaboradores que asisten a cursos de formación profesional",66]
[null,null,3,"Variación negativa",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"JULIO",31,"JUNIO",30,"2013JULIO31","2013JUNIO30","2013JUNIO0",null,"▪ AC02 N° Ideas presentadas [concurso]",69]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AGOSTO",31,"JULIO",31,"2013AGOSTO31","2013JULIO31","2013JULIO0",null,"▪ AC03 % de satisfacción del clima laboral",72]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SEPTIEMBRE",30,"AGOSTO",31,"2013SEPTIEMBRE30","2013AGOSTO31","2013AGOSTO0",null,"▪ AC04 % Resultados Encuesta de Ejecución",75]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OCTUBRE",31,"SEPTIEMBRE",30,"2013OCTUBRE31","2013SEPTIEMBRE30","2013SEPTIEMBRE0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOVIEMBRE",30,"OCTUBRE",31,"2013NOVIEMBRE30","2013OCTUBRE31","2013OCTUBRE0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DICIEMBRE",31,"NOVIEMBRE",30,"2013DICIEMBRE31","2013NOVIEMBRE30","2013NOVIEMBRE0"]

{"sheet":"Panel_BCI","index":4,"n_rows":173,"n_cols":145,"rows_kept":173,"cut":false,"hidden":true,"merged":[[6,13,6,17],[52,3,54,3],[55,3,57,3],[58,3,60,3],[61,3,63,3],[37,3,39,3],[40,3,42,3],[43,3,45,3],[46,3,48,3],[22,3,24,3],[28,3,30,3],[25,3,27,3],[31,3,33,3],[34,3,36,3],[7,3,9,3],[10,3,12,3],[79,2,81,2],[70,3,72,3],[64,3,66,3],[52,2,54,2],[55,2,57,2],[58,2,60,2],[61,2,63,2],[64,2,66,2],[73,3,75,3],[79,3,81,3],[67,2,69,2],[67,3,69,3],[49,2,51,2],[76,3,78,3],[49,3,51,3],[70,2,72,2],[73,2,75,2],[76,2,78,2],[13,3,15,3],[16,3,18,3],[19,3,21,3],[136,10,136,13],[126,10,126,13],[7,2,9,2],[10,2,12,2],[13,2,15,2],[16,2,18,2],[19,2,21,2],[37,2,39,2],[40,2,42,2],[43,2,45,2],[46,2,48,2],[22,2,24,2],[28,2,30,2],[25,2,27,2],[31,2,33,2],[34,2,36,2]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NO BORRAR --->",null,{"$f":"IF(OR(T5=\"F\",T5=\"FD\"),\"\",+T2&T3)","v":"2013OCTUBRE"},{"$f":"IF(OR(U5=\"F\",U5=\"FD\"),\"\",+U2&U3)","v":"2013OCTUBRE"},{"$f":"IF(OR(V5=\"F\",V5=\"FD\"),\"\",+V2&V3)","v":"2013OCTUBRE"},{"$f":"IF(OR(W5=\"F\",W5=\"FD\"),\"\",+W2&W3)","v":"2013OCTUBRE"},{"$f":"IF(OR(X5=\"F\",X5=\"FD\"),\"\",+X2&X3)","v":""},"","2013OCTUBRE","2013OCTUBRE","2013OCTUBRE","2013OCTUBRE","2013OCTUBRE","","","2013OCTUBRE",{"$f":"IF(OR(AH5=\"F\",AH5=\"FD\"),\"\",+AH2&AH3)","v":"2013OCTUBRE"},"2013OCTUBRE","2013OCTUBRE","2013OCTUBRE","","","2013OCTUBRE","2013OCTUBRE","2013OCTUBRE","2013OCTUBRE","2013OCTUBRE","","","2013OCTUBRE","2013OCTUBRE",{"$f":"IF(OR(AW5=\"F\",AW5=\"FD\"),\"\",+AW2&AW3)","v":"2013OCTUBRE"},{"$f":"IF(OR(AX5=\"F\",AX5=\"FD\"),\"\",+AX2&AX3)","v":""},null,{"$f":"IF(OR(AZ5=\"F\",AZ5=\"FD\"),\"\",+AZ2&AZ3)","v":""},{"$f":"IF(OR(BA5=\"F\",BA5=\"FD\"),\"\",+BA2&BA3)","v":""},{"$f":"IF(OR(BB5=\"F\",BB5=\"FD\"),\"\",+BB2&BB3)","v":""},{"$f":"IF(OR(BC5=\"F\",BC5=\"FD\"),\"\",+BC2&BC3)","v":"2013NOVIEMBRE"},{"$f":"IF(OR(BD5=\"F\",BD5=\"FD\"),\"\",+BD2&BD3)","v":"2013NOVIEMBRE"},"2013NOVIEMBRE","2013NOVIEMBRE","2013NOVIEMBRE","","","2013NOVIEMBRE","2013NOVIEMBRE","2013NOVIEMBRE","2013NOVIEMBRE",{"$f":"IF(OR(BN5=\"F\",BN5=\"FD\"),\"\",+BN2&BN3)","v":"2013NOVIEMBRE"},{"$f":"IF(OR(BO5=\"F\",BO5=\"FD\"),\"\",+BO2&BO3)","v":""},"","2013NOVIEMBRE","2013NOVIEMBRE","2013NOVIEMBRE","2013NOVIEMBRE","2013NOVIEMBRE","","","2013NOVIEMBRE","2013NOVIEMBRE","2013NOVIEMBRE","2013NOVIEMBRE","2013NOVIEMBRE",{"$f":"IF(OR(CC5=\"F\",CC5=\"FD\"),\"\",+CC2&CC3)","v":""},null,{"$f":"IF(OR(CE5=\"F\",CE5=\"FD\"),\"\",+CE2&CE3)","v":""},{"$f":"IF(OR(CF5=\"F\",CF5=\"FD\"),\"\",+CF2&CF3)","v":"2013DICIEMBRE"},"2013DICIEMBRE","2013DICIEMBRE","2013DICIEMBRE","2013DICIEMBRE","","","2013DICIEMBRE",{"$f":"IF(OR(CN5=\"F\",CN5=\"FD\"),\"\",+CN2&CN3)","v":"2013DICIEMBRE"},"2013DICIEMBRE","2013DICIEMBRE","2013DICIEMBRE","","","2013DICIEMBRE","2013DICIEMBRE","2013DICIEMBRE","2013DICIEMBRE","2013DICIEMBRE","","","2013DICIEMBRE","2013DICIEMBRE","","2013DICIEMBRE","2013DICIEMBRE","","","2013DICIEMBRE","2013DICIEMBRE",null,{"$f":"IF(OR(DK5=\"F\",DK5=\"FD\"),\"\",+DK2&DK3)","v":""},"2014ENERO","2014ENERO","","","2014ENERO","2014ENERO","2014ENERO","2014ENERO","2014ENERO","","","2014ENERO","2014ENERO","2014ENERO","2014ENERO","2014ENERO","","","2014ENERO","2014ENERO","2014ENERO","2014ENERO","2014ENERO","","","2014ENERO","2014ENERO","2014ENERO","2014ENERO","2014ENERO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NO BORRAR --->",2013,{"$f":"+S2","v":2013},2013,2013,{"$f":"+V2","v":2013},2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,{"$f":"+AY2","v":2013},2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,{"$f":"+BN2","v":2013},{"$f":"+BQ2","v":2013},2013,2013,2013,2013,2013,{"$f":"+BU2","v":2013},{"$f":"+BX2","v":2013},2013,2013,2013,2013,2013,{"$f":"+CD2","v":2013},2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,2013,{"$f":"+CS2","v":2013},{"$f":"+CV2","v":2013},2013,2013,2013,2013,2013,{"$f":"+CZ2","v":2013},{"$f":"+DC2","v":2013},2013,2013,2013,2013,{"$f":"+DG2","v":2013},2014,{"$f":"+DJ2","v":2014},2014,2014,2014,2014,2014,2014,2014,2014,2014,2014,2014,2014,2014,2014,2014,2014,{"$f":"+DY2","v":2014},{"$f":"+EB2","v":2014},2014,2014,2014,2014,2014,{"$f":"+EF2","v":2014},{"$f":"+EI2","v":2014},2014,2014,2014,2014,{"$f":"+EM2","v":2014}]
[null,null,null,null,1,2,3,4,5,6,7,null,null,null,null,null,null,"NO BORRAR --->","OCTUBRE","OCTUBRE","OCTUBRE","OCTUBRE",{"$f":"+V3","v":"OCTUBRE"},{"$f":"+W3","v":"OCTUBRE"},"OCTUBRE","OCTUBRE","OCTUBRE",{"$f":"+AA3","v":"OCTUBRE"},{"$f":"+AB3","v":"OCTUBRE"},{"$f":"+AC3","v":"OCTUBRE"},"OCTUBRE","OCTUBRE","OCTUBRE","OCTUBRE",{"$f":"+AH3","v":"OCTUBRE"},{"$f":"+AI3","v":"OCTUBRE"},{"$f":"+AH3","v":"OCTUBRE"},"OCTUBRE","OCTUBRE","OCTUBRE","OCTUBRE",{"$f":"+AO3","v":"OCTUBRE"},{"$f":"+AP3","v":"OCTUBRE"},{"$f":"+AO3","v":"OCTUBRE"},{"$f":"+AR3","v":"OCTUBRE"},"OCTUBRE","OCTUBRE","OCTUBRE",{"$f":"+AV3","v":"OCTUBRE"},{"$f":"+AW3","v":"OCTUBRE"},"NOVIEMBRE",{"$f":"+AY3","v":"NOVIEMBRE"},"NOVIEMBRE","NOVIEMBRE","NOVIEMBRE","NOVIEMBRE","NOVIEMBRE","NOVIEMBRE","NOVIEMBRE","NOVIEMBRE","NOVIEMBRE","NOVIEMBRE","NOVIEMBRE","NOVIEMBRE","NOVIEMBRE","NOVIEMBRE","NOVIEMBRE","NOVIEMBRE",{"$f":"+BN3","v":"NOVIEMBRE"},"NOVIEMBRE","NOVIEMBRE","NOVIEMBRE","NOVIEMBRE","NOVIEMBRE","NOVIEMBRE",{"$f":"+BU3","v":"NOVIEMBRE"},"NOVIEMBRE","NOVIEMBRE","NOVIEMBRE","NOVIEMBRE","NOVIEMBRE","DICIEMBRE",{"$f":"+CD3","v":"DICIEMBRE"},"DICIEMBRE","DICIEMBRE","DICIEMBRE","DICIEMBRE","DICIEMBRE","DICIEMBRE","DICIEMBRE","DICIEMBRE","DICIEMBRE","DICIEMBRE","DICIEMBRE","DICIEMBRE","DICIEMBRE","DICIEMBRE","DICIEMBRE","DICIEMBRE",{"$f":"+CS3","v":"DICIEMBRE"},"DICIEMBRE","DICIEMBRE","DICIEMBRE","DICIEMBRE","DICIEMBRE","DICIEMBRE",{"$f":"+CZ3","v":"DICIEMBRE"},"DICIEMBRE","DICIEMBRE","DICIEMBRE","DICIEMBRE","DICIEMBRE",{"$f":"+DG3","v":"DICIEMBRE"},"ENERO",{"$f":"+DJ3","v":"ENERO"},"ENERO","ENERO","ENERO","ENERO","ENERO","ENERO","ENERO","ENERO","ENERO","ENERO","ENERO","ENERO","ENERO","ENERO","ENERO","ENERO",{"$f":"+DY3","v":"ENERO"},"ENERO","ENERO","ENERO","ENERO","ENERO","ENERO",{"$f":"+EF3","v":"ENERO"},"ENERO","ENERO","ENERO","ENERO","ENERO",{"$f":"+EM3","v":"ENERO"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NO BORRAR --->",0,1,{"$f":"+T4+1","v":2},{"$f":"+U4+1","v":3},{"$f":"+V4+1","v":4},{"$f":"+W4+1","v":5},{"$f":"+X4+1","v":6},7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"+AK4+1","v":19},20,21,22,23,24,{"$f":"+AO4+3","v":25},{"$f":"+AR4+1","v":26},27,28,29,30,31,0,1,{"$f":"+AZ4+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,{"$f":"+BU4+3","v":25},{"$f":"+BX4+1","v":26},{"$f":"+BY4+1","v":27},{"$f":"+BZ4+1","v":28},{"$f":"+CA4+1","v":29},{"$f":"+CB4+1","v":30},0,1,{"$f":"+CE4+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,{"$f":"+CZ4+3","v":25},{"$f":"+DC4+1","v":26},27,28,29,30,31,0,1,{"$f":"+DK4+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,{"$f":"+EF4+3","v":25},{"$f":"+EI4+1","v":26},27,28,29,30,31]
[null,null,null,null,null,null,null,null,null,null,null,null,"Filas AUXILIARES",null,null,null,null,"NO BORRAR --->",null,null,null,null,null,"FD","FD",null,null,null,null,null,"FD","FD",null,null,null,null,null,"FD","FD",null,null,null,null,null,"FD","FD",null,null,null,"F",null,"F","FD","FD",null,null,null,null,null,"FD","FD",null,null,null,null,null,"FD","FD",null,null,null,null,null,"FD","FD",null,null,null,null,null,"FD",null,"FD",null,null,null,null,null,"FD","FD",null,null,null,null,null,"FD","FD",null,null,null,null,null,"FD","FD",null,null,"F",null,null,"FD","FD",null,null,null,"F",null,null,"FD","FD",null,null,null,null,null,"FD","FD",null,null,null,null,null,"FD","FD",null,null,null,null,null,"FD","FD"]
[null,null,"Objetivo Estratégico","N_INDICADORES","INDICADOR","FRECUENCIA","% intraObjetivo","META","UNIDAD","RESPONSABLE","Perspectiva",null,1,1,2,3,4,5,{"$f":"+S2&S3&S4","v":"2013OCTUBRE0"},{"$f":"IF(OR(T5=\"F\",T5=\"FD\"),\"\",+T2&T3&T4)","v":"2013OCTUBRE1"},{"$f":"IF(OR(U5=\"F\",U5=\"FD\"),\"\",+U2&U3&U4)","v":"2013OCTUBRE2"},"2013OCTUBRE3","2013OCTUBRE4","","","2013OCTUBRE7",{"$f":"IF(OR(AA5=\"F\",AA5=\"FD\"),\"\",+AA2&AA3&AA4)","v":"2013OCTUBRE8"},"2013OCTUBRE9","2013OCTUBRE10","2013OCTUBRE11","","","2013OCTUBRE14","2013OCTUBRE15","2013OCTUBRE16","2013OCTUBRE17","2013OCTUBRE18","","","2013OCTUBRE21","2013OCTUBRE22","2013OCTUBRE23","2013OCTUBRE24","2013OCTUBRE25","","","2013OCTUBRE28","2013OCTUBRE29","2013OCTUBRE30","",{"$f":"+AY2&AY3&AY4","v":"2013NOVIEMBRE0"},{"$f":"IF(OR(AZ5=\"F\",AZ5=\"FD\"),\"\",+AZ2&AZ3&AZ4)","v":""},{"$f":"IF(OR(BA5=\"F\",BA5=\"FD\"),\"\",+BA2&BA3&BA4)","v":""},"","2013NOVIEMBRE4","2013NOVIEMBRE5","2013NOVIEMBRE6","2013NOVIEMBRE7","2013NOVIEMBRE8","","","2013NOVIEMBRE11","2013NOVIEMBRE12","2013NOVIEMBRE13","2013NOVIEMBRE14","2013NOVIEMBRE15","","","2013NOVIEMBRE18","2013NOVIEMBRE19","2013NOVIEMBRE20","2013NOVIEMBRE21","2013NOVIEMBRE22","","","2013NOVIEMBRE25","2013NOVIEMBRE26","2013NOVIEMBRE27","2013NOVIEMBRE28","2013NOVIEMBRE29","",{"$f":"+CD2&CD3&CD4","v":"2013DICIEMBRE0"},{"$f":"IF(OR(CE5=\"F\",CE5=\"FD\"),\"\",+CE2&CE3&CE4)","v":""},{"$f":"IF(OR(CF5=\"F\",CF5=\"FD\"),\"\",+CF2&CF3&CF4)","v":"2013DICIEMBRE2"},"2013DICIEMBRE3","2013DICIEMBRE4","2013DICIEMBRE5","2013DICIEMBRE6","","","2013DICIEMBRE9","2013DICIEMBRE10","2013DICIEMBRE11","2013DICIEMBRE12","2013DICIEMBRE13","","","2013DICIEMBRE16","2013DICIEMBRE17","2013DICIEMBRE18","2013DICIEMBRE19","2013DICIEMBRE20","","","2013DICIEMBRE23","2013DICIEMBRE24","","2013DICIEMBRE26","2013DICIEMBRE27","","",{"$f":"IF(OR(DH5=\"F\",DH5=\"FD\"),\"\",+DH2&DH3&DH4)","v":"2013DICIEMBRE30"},{"$f":"IF(OR(DI5=\"F\",DI5=\"FD\"),\"\",+DI2&DI3&DI4)","v":"2013DICIEMBRE31"},{"$f":"+DJ2&DJ3&DJ4","v":"2014ENERO0"},{"$f":"IF(OR(DK5=\"F\",DK5=\"FD\"),\"\",+DK2&DK3&DK4)","v":""},{"$f":"IF(OR(DL5=\"F\",DL5=\"FD\"),\"\",+DL2&DL3&DL4)","v":"2014ENERO2"},"2014ENERO3","","","2014ENERO6","2014ENERO7","2014ENERO8","2014ENERO9","2014ENERO10","","","2014ENERO13","2014ENERO14","2014ENERO15","2014ENERO16","2014ENERO17","","","2014ENERO20","2014ENERO21","2014ENERO22","2014ENERO23","2014ENERO24","","","2014ENERO27","2014ENERO28","2014ENERO29","2014ENERO30","2014ENERO31"]
[null,null,null,null,null,null,null,null,null,null,null,null,2,"SEMANAS"]
[null,1,"Obtener Rentabilidad Operativa para  Sucursal Bancaria",1,"▪ F01 ROI / ROA","Mensual",100,1.51,"%","JOF","FINANCIERA",null,3,{"$f":"+E8","v":"▪ F01 ROI / ROA"},{"$f":"+I8","v":"%"},"META",{"$f":"+F8","v":"Mensual"},{"$f":"+N8&P8&Q8","v":"▪ F01 ROI / ROAMETAMensual"},{"$f":"0.0151","v":1.5100000000000001E-2},{"$f":"IF(OR(T$5=\"F\",T$5=\"FD\"),0,$S8)","v":1.5100000000000001E-2},{"$f":"IF(OR(U$5=\"F\",U$5=\"FD\"),0,$S8)","v":1.5100000000000001E-2},1.5100000000000001E-2,1.5100000000000001E-2,{"$f":"IF(OR(X$5=\"F\",X$5=\"FD\"),0,$S8)","v":0},0,1.5100000000000001E-2,1.5100000000000001E-2,1.5100000000000001E-2,1.5100000000000001E-2,1.5100000000000001E-2,0,0,1.5100000000000001E-2,1.5100000000000001E-2,1.5100000000000001E-2,1.5100000000000001E-2,1.5100000000000001E-2,0,0,1.5100000000000001E-2,1.5100000000000001E-2,1.5100000000000001E-2,1.5100000000000001E-2,1.5100000000000001E-2,0,0,1.5100000000000001E-2,1.5100000000000001E-2,1.5100000000000001E-2,0,{"$f":"0.0151","v":1.5100000000000001E-2},{"$f":"IF(OR(AZ$5=\"F\",AZ$5=\"FD\"),0,$S8)","v":0},{"$f":"IF(OR(BA$5=\"F\",BA$5=\"FD\"),0,$S8)","v":0},0,1.5100000000000001E-2,{"$f":"IF(OR(BD$5=\"F\",BD$5=\"FD\"),0,$S8)","v":1.5100000000000001E-2},1.5100000000000001E-2,1.5100000000000001E-2,1.5100000000000001E-2,0,0,1.5100000000000001E-2,1.5100000000000001E-2,1.5100000000000001E-2,1.5100000000000001E-2,1.5100000000000001E-2,0,0,1.5100000000000001E-2,1.5100000000000001E-2,1.5100000000000001E-2,1.5100000000000001E-2,1.5100000000000001E-2,0,0,1.5100000000000001E-2,1.5100000000000001E-2,1.5100000000000001E-2,1.5100000000000001E-2,1.5100000000000001E-2,0,{"$f":"0.0151","v":1.5100000000000001E-2},{"$f":"IF(OR(CE$5=\"F\",CE$5=\"FD\"),0,$S8)","v":0},{"$f":"IF(OR(CF$5=\"F\",CF$5=\"FD\"),0,$S8)","v":1.5100000000000001E-2},1.5100000000000001E-2,1.5100000000000001E-2,{"$f":"IF(OR(CI$5=\"F\",CI$5=\"FD\"),0,$S8)","v":1.5100000000000001E-2},1.5100000000000001E-2,0,0,1.5100000000000001E-2,1.5100000000000001E-2,1.5100000000000001E-2,1.5100000000000001E-2,1.5100000000000001E-2,0,0,1.5100000000000001E-2,1.5100000000000001E-2,1.5100000000000001E-2,1.5100000000000001E-2,1.5100000000000001E-2,0,0,1.5100000000000001E-2,1.5100000000000001E-2,0,1.5100000000000001E-2,1.5100000000000001E-2,0,0,1.5100000000000001E-2,1.5100000000000001E-2,{"$f":"0.0151","v":1.5100000000000001E-2},{"$f":"IF(OR(DK$5=\"F\",DK$5=\"FD\"),0,$S8)","v":0},{"$f":"IF(OR(DL$5=\"F\",DL$5=\"FD\"),0,$S8)","v":1.5100000000000001E-2},1.5100000000000001E-2,0,{"$f":"IF(OR(DO$5=\"F\",DO$5=\"FD\"),0,$S8)","v":0},1.5100000000000001E-2,1.5100000000000001E-2,1.5100000000000001E-2,1.5100000000000001E-2,1.5100000000000001E-2,0,0,1.5100000000000001E-2,1.5100000000000001E-2,1.5100000000000001E-2,1.5100000000000001E-2,1.5100000000000001E-2,0,0,1.5100000000000001E-2,1.5100000000000001E-2,1.5100000000000001E-2,1.5100000000000001E-2,1.5100000000000001E-2,0,0,1.5100000000000001E-2,1.5100000000000001E-2,1.5100000000000001E-2,1.5100000000000001E-2,1.5100000000000001E-2]
[null,null,null,null,{"$f":"+E8","v":"▪ F01 ROI / ROA"},null,null,null,null,null,null,null,4,{"$f":"+E9","v":"▪ F01 ROI / ROA"},null,"ACTUAL",{"$f":"+Q8","v":"Mensual"},"▪ F01 ROI / ROAACTUALMensual",{"$f":"COUNTIF($S$1:$EO$1,S$2&S$3)","v":22},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.49E-2,null,{"$f":"COUNTIF($S$1:$EO$1,AY$2&AY$3)","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4999999999999999E-2,null,{"$f":"COUNTIF($S$1:$EO$1,CD$2&CD$3)","v":21},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4800000000000001E-2,{"$f":"COUNTIF($S$1:$EO$1,DJ$2&DJ$3)","v":22},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4500000000000001E-2]
[null,null,null,null,{"$f":"+E9","v":"▪ F01 ROI / ROA"},null,null,null,null,null,null,null,5,"▪ F01 ROI / ROA",null,"ACUM",{"$f":"+Q9","v":"Mensual"},"▪ F01 ROI / ROAACUMMensual",{"$f":"SUM(T9:AX9)","v":1.49E-2},{"$f":"+T9","v":0},{"$f":"+U9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.49E-2,0,{"$f":"SUM(AZ9:CC9)","v":1.4999999999999999E-2},{"$f":"+AZ9","v":0},{"$f":"+BA9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4999999999999999E-2,0,{"$f":"AVERAGE(CE9:DI9)","v":1.4800000000000001E-2},{"$f":"+CE9","v":0},{"$f":"+CF9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+DH9","v":0},{"$f":"+DI9","v":1.4800000000000001E-2},null,{"$f":"+DK9","v":0},{"$f":"+DL9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4500000000000001E-2]
[null,2,"Lograr Crecimiento en las Ventas",4,"▪ F02 Ventas Netas Créditos de  Consumo","Mensual",37.5,30.8,"MM$","Ejecutivos Comerciales","FINANCIERA",null,6,"▪ F02 Ventas Netas Créditos de  Consumo",{"$f":"+I11","v":"MM$"},"META",{"$f":"+F11","v":"Mensual"},"▪ F02 Ventas Netas Créditos de  ConsumoMETAMensual",28.96,{"$f":"IF(OR(T$5=\"F\",T$5=\"FD\"),0,ROUND($S11/$S12,5))","v":1.31636},{"$f":"IF(OR(U$5=\"F\",U$5=\"FD\"),T11,ROUND($S11/$S12,5)+T11)","v":2.6327199999999999},{"$f":"IF(OR(V$5=\"F\",V$5=\"FD\"),U11,ROUND($S11/$S12,5)+U11)","v":3.9490799999999999},5.2654399999999999,5.2654399999999999,5.2654399999999999,6.5817999999999994,7.898159999999999,9.2145199999999985,10.530879999999998,11.847239999999998,11.847239999999998,11.847239999999998,13.163599999999997,14.479959999999997,15.796319999999996,17.112679999999997,18.429039999999997,18.429039999999997,18.429039999999997,19.745399999999997,21.061759999999996,22.378119999999996,23.694479999999995,25.010839999999995,25.010839999999995,25.010839999999995,26.327199999999994,27.643559999999994,{"$f":"IF(OR(AW$5=\"F\",AW$5=\"FD\"),AV11,ROUND($S11/$S12,5)+AV11)","v":28.959919999999993},{"$f":"IF(OR(AX$5=\"F\",AX$5=\"FD\"),AW11,ROUND($S11/$S12,5)+AW11)","v":28.959919999999993},31.73,{"$f":"IF(OR(AZ$5=\"F\",AZ$5=\"FD\"),0,ROUND($AY11/$AY12,3))","v":0},{"$f":"IF(OR(BA$5=\"F\",BA$5=\"FD\"),AZ11,ROUND($AY11/$AY12,3)+AZ11)","v":0},{"$f":"IF(OR(BB$5=\"F\",BB$5=\"FD\"),BA11,ROUND($AY11/$AY12,3)+BA11)","v":0},1.587,3.1739999999999999,4.7610000000000001,6.3479999999999999,7.9349999999999996,7.9349999999999996,{"$f":"IF(OR(BI$5=\"F\",BI$5=\"FD\"),BH11,ROUND($AY11/$AY12,3)+BH11)","v":7.9349999999999996},9.5220000000000002,11.109,12.696,14.282999999999999,15.87,15.87,15.87,17.457000000000001,19.044,20.631,22.218,23.805,23.805,23.805,25.391999999999999,26.978999999999999,28.565999999999999,30.152999999999999,31.74,31.74,31.96,{"$f":"IF(OR(CE$5=\"F\",CE$5=\"FD\"),0,ROUND($CD11/$CD12,3))","v":0},{"$f":"IF(OR(CF$5=\"F\",CF$5=\"FD\"),CE11,ROUND($CD11/$CD12,3)+CE11)","v":1.522},3.044,4.5659999999999998,6.0880000000000001,7.61,7.61,7.61,9.1319999999999997,10.654,12.176,13.698,15.22,15.22,15.22,16.742000000000001,18.263999999999999,19.785999999999998,21.307999999999996,22.829999999999995,22.829999999999995,22.829999999999995,24.351999999999993,25.873999999999992,25.873999999999992,27.39599999999999,28.917999999999989,28.917999999999989,28.917999999999989,30.439999999999987,31.961999999999986,31.96,{"$f":"IF(OR(DK$5=\"F\",DK$5=\"FD\"),0,ROUND($CD11/$CD12,3))","v":0},{"$f":"IF(OR(DL$5=\"F\",DL$5=\"FD\"),DK11,ROUND($CD11/$CD12,3)+DK11)","v":1.522},3.044,3.044,3.044,4.5659999999999998,6.0880000000000001,7.61,9.1319999999999997,10.654,10.654,10.654,12.176,13.698,15.22,16.742000000000001,18.263999999999999,18.263999999999999,18.263999999999999,19.785999999999998,21.307999999999996,22.829999999999995,24.351999999999993,25.873999999999992,25.873999999999992,25.873999999999992,27.39599999999999,28.917999999999989,30.439999999999987,31.961999999999986,33.483999999999988]
[null,null,null,null,{"$f":"+E11","v":"▪ F02 Ventas Netas Créditos de  Consumo"},null,null,null,null,null,null,null,7,"▪ F02 Ventas Netas Créditos de  Consumo",null,"ACTUAL",{"$f":"+Q11","v":"Mensual"},"▪ F02 Ventas Netas Créditos de  ConsumoACTUALMensual",{"$f":"+S9","v":22},1.1000000000000001,0.3,1,1,null,null,0.7,2,2,2,1.1000000000000001,null,null,1,1.3,0.6,0.3,3,null,null,1.2,2,0.7,0.2,1.4,null,null,0.5,1.3,1.2,null,{"$f":"+AY9","v":20},null,null,null,1.6,1.5,1.3,0.7,2,null,null,1.1000000000000001,1.2,2,1,1.3,null,null,3,0.6,0.3,1.2,2,null,null,null,null,null,null,null,null,{"$f":"+CD9","v":21},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DJ9","v":22}]
[null,null,null,null,{"$f":"+E12","v":"▪ F02 Ventas Netas Créditos de  Consumo"},null,null,null,null,null,null,null,8,"▪ F02 Ventas Netas Créditos de  Consumo",null,"ACUM",{"$f":"+Q12","v":"Mensual"},"▪ F02 Ventas Netas Créditos de  ConsumoACUMMensual",{"$f":"SUM(T12:AX12)","v":25.9},{"$f":"+T12","v":1.1000000000000001},{"$f":"+T13+U12","v":1.4000000000000001},2.4000000000000004,3.4000000000000004,3.4000000000000004,3.4000000000000004,4.1000000000000005,6.1000000000000005,8.1000000000000014,10.100000000000001,11.200000000000001,11.200000000000001,11.200000000000001,12.200000000000001,13.500000000000002,14.100000000000001,14.400000000000002,17.400000000000002,17.400000000000002,17.400000000000002,18.600000000000001,20.6,21.3,21.5,22.9,22.9,22.9,23.4,24.7,25.9,25.9,{"$f":"SUM(AZ12:CC12)","v":20.800000000000004},{"$f":"+AZ12","v":0},{"$f":"+AZ13+BA12","v":0},0,1.6,3.1,4.4000000000000004,5.1000000000000005,7.1000000000000005,7.1000000000000005,7.1000000000000005,8.2000000000000011,9.4,11.4,12.4,13.700000000000001,13.700000000000001,13.700000000000001,16.700000000000003,17.300000000000004,17.600000000000005,18.800000000000004,20.800000000000004,20.800000000000004,20.800000000000004,20.800000000000004,20.800000000000004,20.800000000000004,20.800000000000004,20.800000000000004,20.800000000000004,null,{"$f":"+CE12","v":0},{"$f":"+CE13+CF12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+DK12","v":0},{"$f":"+DK13+DL12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,"Lograr Crecimiento en las Ventas",null,"▪ F03 Ventas Netas Tarjetas de Crédito (TC)","Mensual",25,40,"N°","Ejecutivos Comerciales","FINANCIERA",null,9,"▪ F03 Ventas Netas Tarjetas de Crédito (TC)",{"$f":"+I14","v":"N°"},"META",{"$f":"+F14","v":"Mensual"},"▪ F03 Ventas Netas Tarjetas de Crédito (TC)METAMensual",36,{"$f":"IF(OR(T$5=\"F\",T$5=\"FD\"),0,ROUND($S14/$S15,3))","v":1.6359999999999999},{"$f":"IF(OR(U$5=\"F\",U$5=\"FD\"),T14,ROUND($S14/$S15,3)+T14)","v":3.2719999999999998},{"$f":"IF(OR(V$5=\"F\",V$5=\"FD\"),U14,ROUND($S14/$S15,3)+U14)","v":4.9079999999999995},6.5439999999999996,6.5439999999999996,6.5439999999999996,8.18,9.8159999999999989,11.451999999999998,13.087999999999997,14.723999999999997,14.723999999999997,14.723999999999997,16.359999999999996,17.995999999999995,19.631999999999994,21.267999999999994,22.903999999999993,22.903999999999993,22.903999999999993,24.539999999999992,26.175999999999991,27.811999999999991,29.44799999999999,31.083999999999989,31.083999999999989,31.083999999999989,32.719999999999992,34.355999999999995,35.991999999999997,35.991999999999997,40,{"$f":"IF(OR(AZ$5=\"F\",AZ$5=\"FD\"),0,ROUND($AY14/$AY15,3))","v":0},{"$f":"IF(OR(BA$5=\"F\",BA$5=\"FD\"),AZ14,ROUND($AY14/$AY15,3)+AZ14)","v":0},0,2,4,6,8,10,10,10,12,14,16,18,20,20,20,22,24,26,28,30,30,30,32,34,36,38,40,40,42,{"$f":"IF(OR(CE$5=\"F\",CE$5=\"FD\"),0,ROUND($CD14/$CD15,3))","v":0},{"$f":"IF(OR(CF$5=\"F\",CF$5=\"FD\"),CE14,ROUND($CD14/$CD15,3)+CE14)","v":2},4,6,8,10,10,10,12,14,16,18,20,20,20,22,24,26,28,30,30,30,32,34,34,36,38,38,38,40,42,42,{"$f":"IF(OR(DK$5=\"F\",DK$5=\"FD\"),0,ROUND($CD14/$CD15,3))","v":0},{"$f":"IF(OR(DL$5=\"F\",DL$5=\"FD\"),DK14,ROUND($CD14/$CD15,3)+DK14)","v":2},4,4,4,6,8,10,12,14,14,14,16,18,20,22,24,24,24,26,28,30,32,34,34,34,36,38,40,42,44]
[null,null,null,null,{"$f":"+E14","v":"▪ F03 Ventas Netas Tarjetas de Crédito (TC)"},null,null,null,null,null,null,null,10,"▪ F03 Ventas Netas Tarjetas de Crédito (TC)",null,"ACTUAL",{"$f":"+Q14","v":"Mensual"},"▪ F03 Ventas Netas Tarjetas de Crédito (TC)ACTUALMensual",{"$f":"+S9","v":22},2,4,2,3,null,null,6,4,2,6,4,null,null,4,3,6,2,6,null,null,8,3,2,5,2,null,null,4,2,5,null,{"$f":"+AY9","v":20},null,null,null,3,4,6,7,4,null,null,4,6,3,5,3,null,null,6,5,7,8,6,null,null,null,null,null,null,null,null,{"$f":"+CD9","v":21},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DJ9","v":22}]
[null,null,null,null,{"$f":"+E15","v":"▪ F03 Ventas Netas Tarjetas de Crédito (TC)"},null,null,null,null,null,null,null,11,"▪ F03 Ventas Netas Tarjetas de Crédito (TC)",null,"ACUM",{"$f":"+Q15","v":"Mensual"},"▪ F03 Ventas Netas Tarjetas de Crédito (TC)ACUMMensual",{"$f":"SUM(T15:AX15)","v":85},{"$f":"+T15","v":2},{"$f":"+T16+U15","v":6},8,11,11,11,17,21,23,29,33,33,33,37,40,46,48,54,54,54,62,65,67,72,74,74,74,78,80,85,85,{"$f":"SUM(AZ15:CC15)","v":77},{"$f":"+AZ15","v":0},{"$f":"+AZ16+BA15","v":0},0,3,7,13,20,24,24,24,28,34,37,42,45,45,45,51,56,63,71,77,77,77,77,77,77,77,77,77,null,{"$f":"+CE15","v":0},{"$f":"+CE16+CF15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+DK15","v":0},{"$f":"+DK16+DL15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Lograr Crecimiento en las Ventas",null,"▪ F04 N° Aperturas de Cuentas Corrientes (CCT)","Mensual",25,58,"N°","Ejecutivos Comerciales","CLIENTE",null,12,"▪ F04 N° Aperturas de Cuentas Corrientes (CCT)",{"$f":"+I17","v":"N°"},"META",{"$f":"+F17","v":"Mensual"},"▪ F04 N° Aperturas de Cuentas Corrientes (CCT)METAMensual",20,{"$f":"IF(OR(T$5=\"F\",T$5=\"FD\"),0,ROUND($S17/$S18,4))","v":0.90910000000000002},{"$f":"IF(OR(U$5=\"F\",U$5=\"FD\"),T17,ROUND($S17/$S18,4)+T17)","v":1.8182},{"$f":"IF(OR(V$5=\"F\",V$5=\"FD\"),U17,ROUND($S17/$S18,4)+U17)","v":2.7273000000000001},3.6364000000000001,3.6364000000000001,3.6364000000000001,4.5455000000000005,5.454600000000001,6.3637000000000015,7.2728000000000019,8.1819000000000024,8.1819000000000024,8.1819000000000024,9.0910000000000029,10.000100000000003,10.909200000000004,11.818300000000004,12.727400000000005,12.727400000000005,12.727400000000005,13.636500000000005,14.545600000000006,15.454700000000006,16.363800000000005,17.272900000000003,17.272900000000003,17.272900000000003,18.182000000000002,19.091100000000001,20.0002,20.0002,19,{"$f":"IF(OR(AZ$5=\"F\",AZ$5=\"FD\"),0,ROUND($AY17/$AY18,4))","v":0},{"$f":"IF(OR(BA$5=\"F\",BA$5=\"FD\"),AZ17,ROUND($AY17/$AY18,4)+AZ17)","v":0},0,0.95,1.9,2.8499999999999996,3.8,4.75,4.75,4.75,5.7,6.65,7.6000000000000005,8.5500000000000007,9.5,9.5,9.5,10.45,11.399999999999999,12.349999999999998,13.299999999999997,14.249999999999996,14.249999999999996,14.249999999999996,15.199999999999996,16.149999999999995,17.099999999999994,18.049999999999994,18.999999999999993,18.999999999999993,19,{"$f":"IF(OR(CE$5=\"F\",CE$5=\"FD\"),0,ROUND($CD17/$CD18,4))","v":0},{"$f":"IF(OR(CF$5=\"F\",CF$5=\"FD\"),CE17,ROUND($CD17/$CD18,4)+CE17)","v":0.90480000000000005},1.8096000000000001,2.7144000000000004,3.6192000000000002,4.524,4.524,4.524,5.4287999999999998,6.3335999999999997,7.2383999999999995,8.1432000000000002,9.048,9.048,9.048,9.9527999999999999,10.8576,11.7624,12.667199999999999,13.571999999999999,13.571999999999999,13.571999999999999,14.476799999999999,15.381599999999999,15.381599999999999,16.2864,17.191200000000002,17.191200000000002,17.191200000000002,18.096000000000004,19.000800000000005,19,{"$f":"IF(OR(DK$5=\"F\",DK$5=\"FD\"),0,ROUND($CD17/$CD18,4))","v":0},{"$f":"IF(OR(DL$5=\"F\",DL$5=\"FD\"),DK17,ROUND($CD17/$CD18,4)+DK17)","v":0.90480000000000005},1.8096000000000001,1.8096000000000001,1.8096000000000001,2.7144000000000004,3.6192000000000002,4.524,5.4287999999999998,6.3335999999999997,6.3335999999999997,6.3335999999999997,7.2383999999999995,8.1432000000000002,9.048,9.9527999999999999,10.8576,10.8576,10.8576,11.7624,12.667199999999999,13.571999999999999,14.476799999999999,15.381599999999999,15.381599999999999,15.381599999999999,16.2864,17.191200000000002,18.096000000000004,19.000800000000005,19.905600000000007]
[null,null,null,null,{"$f":"+E17","v":"▪ F04 N° Aperturas de Cuentas Corrientes (CCT)"},null,null,null,null,null,null,null,13,"▪ F04 N° Aperturas de Cuentas Corrientes (CCT)",null,"ACTUAL",{"$f":"+Q17","v":"Mensual"},"▪ F04 N° Aperturas de Cuentas Corrientes (CCT)ACTUALMensual",{"$f":"+S9","v":22},2,2,1,1,null,null,2,1,3,1,2,null,null,0,2,1,3,1,null,null,2,0,2,0,1,null,null,1,0,2,null,{"$f":"+AY9","v":20},null,null,null,0,2,1,1,1,null,null,1,2,0,0,1,null,null,1,0,2,2,0,null,null,null,null,null,null,null,null,{"$f":"+CD9","v":21},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DJ9","v":22}]
[null,null,null,null,{"$f":"+E18","v":"▪ F04 N° Aperturas de Cuentas Corrientes (CCT)"},null,null,null,null,null,null,null,14,"▪ F04 N° Aperturas de Cuentas Corrientes (CCT)",null,"ACUM",{"$f":"+Q18","v":"Mensual"},"▪ F04 N° Aperturas de Cuentas Corrientes (CCT)ACUMMensual",{"$f":"SUM(T18:AX18)","v":30},{"$f":"+T18","v":2},{"$f":"+T19+U18","v":4},5,6,6,6,8,9,12,13,15,15,15,15,17,18,21,22,22,22,24,24,26,26,27,27,27,28,28,30,{"$f":"+AV19+AX18","v":28},{"$f":"SUM(AZ18:CC18)","v":14},{"$f":"+AZ18","v":0},{"$f":"+AZ19+BA18","v":0},0,0,2,3,4,5,5,5,6,8,8,8,9,9,9,10,10,12,14,14,14,14,14,14,14,14,14,14,null,{"$f":"+CE18","v":0},{"$f":"+CE19+CF18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+DK18","v":0},{"$f":"+DK19+DL18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,"Lograr Crecimiento en las Ventas",null,"▪ F05 Ventas Netas Cred. Hipotecario (CHIP)","Mensual",12.5,230,"MM$","Ejecutivos Comerciales","FINANCIERA",null,15,"▪ F05 Ventas Netas Cred. Hipotecario (CHIP)",{"$f":"+I20","v":"MM$"},"META",{"$f":"+F20","v":"Mensual"},"▪ F05 Ventas Netas Cred. Hipotecario (CHIP)METAMensual",215.8,{"$f":"IF(OR(T$5=\"F\",T$5=\"FD\"),0,ROUND($S20/$S21,3))","v":9.8089999999999993},{"$f":"IF(OR(U$5=\"F\",U$5=\"FD\"),T20,ROUND($S20/$S21,3)+T20)","v":19.617999999999999},{"$f":"IF(OR(V$5=\"F\",V$5=\"FD\"),U20,ROUND($S20/$S21,3)+U20)","v":29.427},39.235999999999997,39.235999999999997,39.235999999999997,49.044999999999995,58.853999999999992,68.662999999999997,78.471999999999994,88.280999999999992,88.280999999999992,88.280999999999992,98.089999999999989,107.89899999999999,117.70799999999998,127.51699999999998,137.32599999999999,137.32599999999999,137.32599999999999,147.13499999999999,156.94399999999999,166.75299999999999,176.56199999999998,186.37099999999998,186.37099999999998,186.37099999999998,196.17999999999998,205.98899999999998,215.79799999999997,215.79799999999997,236.4,{"$f":"IF(OR(AZ$5=\"F\",AZ$5=\"FD\"),0,ROUND($AY20/$AY21,3))","v":0},{"$f":"IF(OR(BA$5=\"F\",BA$5=\"FD\"),AZ20,ROUND($AY20/$AY21,3)+AZ20)","v":0},0,11.82,23.64,35.46,47.28,59.1,59.1,59.1,70.92,82.740000000000009,94.56,106.38,118.19999999999999,118.19999999999999,118.19999999999999,130.01999999999998,141.83999999999997,153.65999999999997,165.47999999999996,177.29999999999995,177.29999999999995,177.29999999999995,189.11999999999995,200.93999999999994,212.75999999999993,224.57999999999993,236.39999999999992,236.39999999999992,238.1,{"$f":"IF(OR(CE$5=\"F\",CE$5=\"FD\"),0,ROUND($CD20/$CD21,3))","v":0},{"$f":"IF(OR(CF$5=\"F\",CF$5=\"FD\"),CE20,ROUND($CD20/$CD21,3)+CE20)","v":11.337999999999999},22.675999999999998,34.013999999999996,45.351999999999997,56.69,56.69,56.69,68.027999999999992,79.365999999999985,90.703999999999979,102.04199999999997,113.37999999999997,113.37999999999997,113.37999999999997,124.71799999999996,136.05599999999995,147.39399999999995,158.73199999999994,170.06999999999994,170.06999999999994,170.06999999999994,181.40799999999993,192.74599999999992,192.74599999999992,204.08399999999992,215.42199999999991,215.42199999999991,215.42199999999991,226.75999999999991,238.0979999999999,238.1,{"$f":"IF(OR(DK$5=\"F\",DK$5=\"FD\"),0,ROUND($CD20/$CD21,3))","v":0},{"$f":"IF(OR(DL$5=\"F\",DL$5=\"FD\"),DK20,ROUND($CD20/$CD21,3)+DK20)","v":11.337999999999999},22.675999999999998,22.675999999999998,22.675999999999998,34.013999999999996,45.351999999999997,56.69,68.027999999999992,79.365999999999985,79.365999999999985,79.365999999999985,90.703999999999979,102.04199999999997,113.37999999999997,124.71799999999996,136.05599999999995,136.05599999999995,136.05599999999995,147.39399999999995,158.73199999999994,170.06999999999994,181.40799999999993,192.74599999999992,192.74599999999992,192.74599999999992,204.08399999999992,215.42199999999991,226.75999999999991,238.0979999999999,249.43599999999989]
[null,null,null,null,{"$f":"+E20","v":"▪ F05 Ventas Netas Cred. Hipotecario (CHIP)"},null,null,null,null,null,null,null,16,"▪ F05 Ventas Netas Cred. Hipotecario (CHIP)",null,"ACTUAL",{"$f":"+Q20","v":"Mensual"},"▪ F05 Ventas Netas Cred. Hipotecario (CHIP)ACTUALMensual",{"$f":"+S12","v":22},0,0,0,0,null,null,0,0,22,16,28,null,null,18,43,0,0,0,null,null,0,35.6,60,0,0,null,null,0,45.2,14,null,{"$f":"+AY12","v":20},null,null,null,0,11,8,0,0,null,null,6,0,6.2,18,43,null,null,0,0,0,0,27,null,null,null,null,null,null,null,null,{"$f":"+CD12","v":21},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DJ12","v":22}]
[null,null,null,null,{"$f":"+E21","v":"▪ F05 Ventas Netas Cred. Hipotecario (CHIP)"},null,null,null,null,null,null,null,17,"▪ F05 Ventas Netas Cred. Hipotecario (CHIP)",null,"ACUM",{"$f":"+Q21","v":"Mensual"},"▪ F05 Ventas Netas Cred. Hipotecario (CHIP)ACUMMensual",{"$f":"SUM(T21:AX21)","v":281.8},{"$f":"+T21","v":0},{"$f":"+T22+U21","v":0},0,0,0,0,0,0,22,38,66,66,66,84,127,127,127,127,127,127,127,162.6,222.6,222.6,222.6,222.6,222.6,222.6,267.8,281.8,281.8,{"$f":"SUM(AZ21:CC21)","v":119.2},{"$f":"+AZ21","v":0},{"$f":"+AZ22+BA21","v":0},0,0,11,19,19,19,19,19,25,25,31.2,49.2,92.2,92.2,92.2,92.2,92.2,92.2,92.2,119.2,119.2,119.2,119.2,119.2,119.2,119.2,119.2,119.2,null,{"$f":"+CE21","v":0},{"$f":"+CE22+CF21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+DK21","v":0},{"$f":"+DK22+DL21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"Mantener la Cartera de Clientes al Día",1,"▪ F06 % de Cartera al Día (CAD)","Mensual",100,"91,2","%","Ejecutivos Comerciales","FINANCIERA",null,18,"▪ F06 % de Cartera al Día (CAD)",{"$f":"+I23","v":"%"},"META",{"$f":"+F23","v":"Mensual"},"▪ F06 % de Cartera al Día (CAD)METAMensual",{"$f":"0.912","v":0.91200000000000003},{"$f":"IF(OR(T$5=\"F\",T$5=\"FD\"),0,$S23)","v":0.91200000000000003},{"$f":"IF(OR(U$5=\"F\",U$5=\"FD\"),0,$S23)","v":0.91200000000000003},0.91200000000000003,0.91200000000000003,{"$f":"IF(OR(X$5=\"F\",X$5=\"FD\"),0,$S23)","v":0},0,0.91200000000000003,0.91200000000000003,0.91200000000000003,0.91200000000000003,0.91200000000000003,0,0,0.91200000000000003,0.91200000000000003,0.91200000000000003,0.91200000000000003,0.91200000000000003,0,0,0.91200000000000003,0.91200000000000003,0.91200000000000003,0.91200000000000003,0.91200000000000003,0,0,0.91200000000000003,0.91200000000000003,0.91200000000000003,0,{"$f":"0.912","v":0.91200000000000003},{"$f":"IF(OR(AZ$5=\"F\",AZ$5=\"FD\"),0,$AY23)","v":0},0,0,0.91200000000000003,0.91200000000000003,0.91200000000000003,0.91200000000000003,0.91200000000000003,0,0,0.91200000000000003,0.91200000000000003,0.91200000000000003,0.91200000000000003,0.91200000000000003,0,0,0.91200000000000003,0.91200000000000003,0.91200000000000003,0.91200000000000003,0.91200000000000003,0,0,0.91200000000000003,0.91200000000000003,0.91200000000000003,0.91200000000000003,0.91200000000000003,0,{"$f":"0.912","v":0.91200000000000003},{"$f":"IF(OR(CE$5=\"F\",CE$5=\"FD\"),0,$CD23)","v":0},0.91200000000000003,0.91200000000000003,0.91200000000000003,0.91200000000000003,0.91200000000000003,0,0,0.91200000000000003,0.91200000000000003,0.91200000000000003,0.91200000000000003,0.91200000000000003,0,0,0.91200000000000003,0.91200000000000003,0.91200000000000003,0.91200000000000003,0.91200000000000003,0,0,0.91200000000000003,0.91200000000000003,0,0.91200000000000003,0.91200000000000003,0,0,0.91200000000000003,0.91200000000000003,{"$f":"0.912","v":0.91200000000000003},{"$f":"IF(OR(DK$5=\"F\",DK$5=\"FD\"),0,$CD23)","v":0},0.91200000000000003,0.91200000000000003,0,0,0.91200000000000003,0.91200000000000003,0.91200000000000003,0.91200000000000003,0.91200000000000003,0,0,0.91200000000000003,0.91200000000000003,0.91200000000000003,0.91200000000000003,0.91200000000000003,0,0,0.91200000000000003,0.91200000000000003,0.91200000000000003,0.91200000000000003,0.91200000000000003,0,0,0.91200000000000003,0.91200000000000003,0.91200000000000003,0.91200000000000003,0.91200000000000003]
[null,null,null,null,{"$f":"+E23","v":"▪ F06 % de Cartera al Día (CAD)"},null,null,null,null,null,null,null,19,"▪ F06 % de Cartera al Día (CAD)",null,"ACTUAL",{"$f":"+Q23","v":"Mensual"},"▪ F06 % de Cartera al Día (CAD)ACTUALMensual",{"$f":"+S21","v":22},0.85199999999999998,0.84199999999999997,0.87,0.79600000000000004,null,null,0.92300000000000004,0.83799999999999997,0.83499999999999996,0.85199999999999998,0.85399999999999998,null,null,0.878,0.76200000000000001,0.89400000000000002,0.873,0.93,null,null,0.77200000000000002,0.89700000000000002,0.76900000000000002,0.89,0.82899999999999996,null,null,0.875,0.86599999999999999,0.88400000000000001,null,{"$f":"+AY21","v":20},null,null,null,0.79600000000000004,0.84599999999999997,0.9,0.92300000000000004,0.83799999999999997,null,null,0.93,0.89400000000000002,0.873,0.876,0.78900000000000003,null,null,0.93,0.9,0.88500000000000001,0.77200000000000002,0.89700000000000002,null,null,null,null,null,null,null,null,{"$f":"+CD21","v":21},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DJ21","v":22}]
[null,null,null,null,{"$f":"+E24","v":"▪ F06 % de Cartera al Día (CAD)"},null,null,null,null,null,null,null,20,"▪ F06 % de Cartera al Día (CAD)",null,"ACUM",{"$f":"+Q24","v":"Mensual"},"▪ F06 % de Cartera al Día (CAD)ACUMMensual",{"$f":"AVERAGE(T24:AX24)","v":0.85368181818181832},{"$f":"+T24","v":0.85199999999999998},{"$f":"+U24","v":0.84199999999999997},0.87,0.79600000000000004,0,0,0.92300000000000004,0.83799999999999997,0.83499999999999996,0.85199999999999998,0.85399999999999998,0,0,0.878,0.76200000000000001,0.89400000000000002,0.873,0.93,0,0,0.77200000000000002,0.89700000000000002,0.76900000000000002,0.89,0.82899999999999996,0,0,0.875,0.86599999999999999,0.88400000000000001,0,{"$f":"AVERAGE(AZ24:CC24)","v":0.86993333333333345},{"$f":"+AZ24","v":0},{"$f":"+BA24","v":0},0,0.79600000000000004,0.84599999999999997,0.9,0.92300000000000004,0.83799999999999997,0,0,0.93,0.89400000000000002,0.873,0.876,0.78900000000000003,0,0,0.93,0.9,0.88500000000000001,0.77200000000000002,0.89700000000000002,0,0,0,0,0,0,0,0,null,{"$f":"+CE24","v":0},{"$f":"+CF24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+DH24","v":0},{"$f":"+DI24","v":0},null,{"$f":"+DK24","v":0},{"$f":"+DL24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,7,"Incrementar Utilidad por Filiales",2,"▪ F07 Volumen de Inversiones [FFMM,LAP,DAP]","Mensual",60,120,"MM$","Ejecutivos Inversiones","FINANCIERA",null,21,"▪ F07 Volumen de Inversiones [FFMM,LAP,DAP]",{"$f":"+I26","v":"MM$"},"META",{"$f":"+F26","v":"Mensual"},"▪ F07 Volumen de Inversiones [FFMM,LAP,DAP]METAMensual",27558,{"$f":"IF(OR(T$5=\"F\",T$5=\"FD\"),0,ROUND($S26/$S27,3))","v":1252.636},{"$f":"IF(OR(U$5=\"F\",U$5=\"FD\"),T26,ROUND($S26/$S27,3)+T26)","v":2505.2719999999999},3757.9079999999999,5010.5439999999999,5010.5439999999999,5010.5439999999999,6263.18,7515.8160000000007,8768.4520000000011,10021.088000000002,11273.724000000002,11273.724000000002,11273.724000000002,12526.360000000002,13778.996000000003,15031.632000000003,16284.268000000004,17536.904000000002,17536.904000000002,17536.904000000002,18789.54,20042.175999999999,21294.811999999998,22547.447999999997,23800.083999999995,23800.083999999995,23800.083999999995,25052.719999999994,26305.355999999992,27557.991999999991,27557.991999999991,28089,{"$f":"IF(OR(AZ$5=\"F\",AZ$5=\"FD\"),0,ROUND($AY26/$AY27,3))","v":0},{"$f":"IF(OR(BA$5=\"F\",BA$5=\"FD\"),AZ26,ROUND($AY26/$AY27,3)+AZ26)","v":0},0,1404.45,2808.9,4213.3500000000004,5617.8,7022.25,7022.25,7022.25,8426.7000000000007,9831.1500000000015,11235.600000000002,12640.050000000003,14044.500000000004,14044.500000000004,14044.500000000004,15448.950000000004,16853.400000000005,18257.850000000006,19662.300000000007,21066.750000000007,21066.750000000007,21066.750000000007,22471.200000000008,23875.650000000009,25280.100000000009,26684.55000000001,28089.000000000011,28089.000000000011,28619,{"$f":"IF(OR(CE$5=\"F\",CE$5=\"FD\"),0,ROUND($CD26/$CD27,3))","v":0},{"$f":"IF(OR(CF$5=\"F\",CF$5=\"FD\"),CE26,ROUND($CD26/$CD27,3)+CE26)","v":1362.81},2725.62,4088.43,5451.24,6814.0499999999993,6814.0499999999993,6814.0499999999993,8176.8599999999988,9539.6699999999983,10902.479999999998,12265.289999999997,13628.099999999997,13628.099999999997,13628.099999999997,14990.909999999996,16353.719999999996,17716.529999999995,19079.339999999997,20442.149999999998,20442.149999999998,20442.149999999998,21804.959999999999,23167.77,23167.77,24530.58,25893.390000000003,25893.390000000003,25893.390000000003,27256.200000000004,28619.010000000006,28619,{"$f":"IF(OR(DK$5=\"F\",DK$5=\"FD\"),0,ROUND($CD26/$CD27,3))","v":0},{"$f":"IF(OR(DL$5=\"F\",DL$5=\"FD\"),DK26,ROUND($CD26/$CD27,3)+DK26)","v":1362.81},2725.62,2725.62,2725.62,4088.43,5451.24,6814.0499999999993,8176.8599999999988,9539.6699999999983,9539.6699999999983,9539.6699999999983,10902.479999999998,12265.289999999997,13628.099999999997,14990.909999999996,16353.719999999996,16353.719999999996,16353.719999999996,17716.529999999995,19079.339999999997,20442.149999999998,21804.959999999999,23167.77,23167.77,23167.77,24530.58,25893.390000000003,27256.200000000004,28619.010000000006,29981.820000000007]
[null,null,null,null,{"$f":"+E26","v":"▪ F07 Volumen de Inversiones [FFMM,LAP,DAP]"},null,null,null,null,null,null,null,22,"▪ F07 Volumen de Inversiones [FFMM,LAP,DAP]",null,"ACTUAL",{"$f":"+Q26","v":"Mensual"},"▪ F07 Volumen de Inversiones [FFMM,LAP,DAP]ACTUALMensual",{"$f":"+S9","v":22},798.1,788.4,667.6,1840,null,null,1094,1013.9,632.6,1875.6,911.8,null,null,1210.3,1417.1,1872.7,1031,1143,null,null,1955.7,1265.5999999999999,1974,1406.2,1221.0999999999999,null,null,1755.3,1119,1325.3,null,{"$f":"+AY9","v":20},null,null,null,1902,1568,1813,1817,1811,null,null,1929,1677,1732,1650,1737,null,null,1921,1708,1732,1915,2559,null,null,null,null,null,null,null,null,{"$f":"+CD9","v":21},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DJ9","v":22}]
[null,null,null,null,{"$f":"+E27","v":"▪ F07 Volumen de Inversiones [FFMM,LAP,DAP]"},null,null,null,null,null,null,null,23,"▪ F07 Volumen de Inversiones [FFMM,LAP,DAP]",null,"ACUM",{"$f":"+Q27","v":"Mensual"},"▪ F07 Volumen de Inversiones [FFMM,LAP,DAP]ACUMMensual",{"$f":"SUM(T27:AX27)","v":28318.299999999996},{"$f":"+T27","v":798.1},{"$f":"+T28+U27","v":1586.5},2254.1,4094.1,4094.1,4094.1,5188.1000000000004,6202,6834.6,8710.2000000000007,9622,9622,9622,10832.3,12249.4,14122.1,15153.1,16296.1,16296.1,16296.1,18251.8,19517.399999999998,21491.399999999998,22897.599999999999,24118.699999999997,24118.699999999997,24118.699999999997,25873.999999999996,26992.999999999996,28318.299999999996,28318.299999999996,{"$f":"SUM(AZ27:CC27)","v":27471},{"$f":"+AZ27","v":0},{"$f":"+AZ28+BA27","v":0},0,1902,3470,5283,7100,8911,8911,8911,10840,12517,14249,15899,17636,17636,17636,19557,21265,22997,24912,27471,27471,27471,27471,27471,27471,27471,27471,27471,null,{"$f":"+CE27","v":0},{"$f":"+CE28+CF27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+DK27","v":0},{"$f":"+DK28+DL27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,8,"Incrementar Utilidad por Filiales",null,"▪ F08 Venta Bruta de Seguros (Indiv.+Vinc.)","Mensual",40,3040,"UF","Colaboradores","FINANCIERA",null,24,{"$f":"+E29","v":"▪ F08 Venta Bruta de Seguros (Indiv.+Vinc.)"},{"$f":"+I29","v":"UF"},"META",{"$f":"+F29","v":"Mensual"},{"$f":"+N29&P29&Q29","v":"▪ F08 Venta Bruta de Seguros (Indiv.+Vinc.)METAMensual"},1013.3,{"$f":"IF(OR(T$5=\"F\",T$5=\"FD\"),0,ROUND($S29/$S30,3))","v":46.058999999999997},null,{"$f":"IF(OR(V$5=\"F\",V$5=\"FD\"),U29,ROUND($S29/$S30,3)+U29)","v":46.058999999999997},92.117999999999995,92.117999999999995,92.117999999999995,138.17699999999999,184.23599999999999,230.29499999999999,276.35399999999998,322.41300000000001,322.41300000000001,322.41300000000001,368.47199999999998,414.53099999999995,460.58999999999992,506.64899999999989,552.70799999999986,552.70799999999986,552.70799999999986,598.76699999999983,644.82599999999979,690.88499999999976,736.94399999999973,783.0029999999997,783.0029999999997,783.0029999999997,829.06199999999967,875.12099999999964,921.17999999999961,921.17999999999961,1013.3,{"$f":"IF(OR(AZ$5=\"F\",AZ$5=\"FD\"),0,ROUND($AY29/$AY30,3))","v":0},{"$f":"IF(OR(BA$5=\"F\",BA$5=\"FD\"),AZ29,ROUND($AY29/$AY30,3)+AZ29)","v":0},0,50.664999999999999,101.33,151.995,202.66,253.32499999999999,253.32499999999999,253.32499999999999,303.99,354.65500000000003,405.32000000000005,455.98500000000007,506.65000000000009,506.65000000000009,506.65000000000009,557.31500000000005,607.98,658.64499999999998,709.31,759.97499999999991,759.97499999999991,759.97499999999991,810.63999999999987,861.30499999999984,911.9699999999998,962.63499999999976,1013.2999999999997,1013.2999999999997,1013.3,{"$f":"IF(OR(CE$5=\"F\",CE$5=\"FD\"),0,ROUND($CD29/$CD30,3))","v":0},{"$f":"IF(OR(CF$5=\"F\",CF$5=\"FD\"),CE29,ROUND($CD29/$CD30,3)+CE29)","v":48.252000000000002},96.504000000000005,144.756,193.00800000000001,241.26000000000002,241.26000000000002,241.26000000000002,289.512,337.76400000000001,386.01600000000002,434.26800000000003,482.52000000000004,482.52000000000004,482.52000000000004,530.77200000000005,579.024,627.27599999999995,675.52799999999991,723.77999999999986,723.77999999999986,723.77999999999986,772.03199999999981,820.28399999999976,820.28399999999976,868.53599999999972,916.78799999999967,916.78799999999967,916.78799999999967,965.03999999999962,1013.2919999999996,1013.3,{"$f":"IF(OR(DK$5=\"F\",DK$5=\"FD\"),0,ROUND($CD29/$CD30,3))","v":0},{"$f":"IF(OR(DL$5=\"F\",DL$5=\"FD\"),DK29,ROUND($CD29/$CD30,3)+DK29)","v":48.252000000000002},96.504000000000005,96.504000000000005,96.504000000000005,144.756,193.00800000000001,241.26000000000002,289.512,337.76400000000001,337.76400000000001,337.76400000000001,386.01600000000002,434.26800000000003,482.52000000000004,530.77200000000005,579.024,579.024,579.024,627.27599999999995,675.52799999999991,723.77999999999986,772.03199999999981,820.28399999999976,820.28399999999976,820.28399999999976,868.53599999999972,916.78799999999967,965.03999999999962,1013.2919999999996,1061.5439999999996]
[null,null,null,null,{"$f":"+E29","v":"▪ F08 Venta Bruta de Seguros (Indiv.+Vinc.)"},null,null,null,null,null,null,null,25,{"$f":"+E30","v":"▪ F08 Venta Bruta de Seguros (Indiv.+Vinc.)"},null,"ACTUAL",{"$f":"+Q29","v":"Mensual"},{"$f":"+N30&P30&Q30","v":"▪ F08 Venta Bruta de Seguros (Indiv.+Vinc.)ACTUALMensual"},{"$f":"+S9","v":22},42,43,39,47,null,null,52,38,49,41,50,null,null,40,49,44,40,41,null,null,38,38,46,51,43,null,null,51,46,38,{"$f":"RANDBETWEEN(38,52)","v":44},{"$f":"+AY9","v":20},null,null,null,{"$f":"RANDBETWEEN(38,52)","v":45},43,50,48,46,null,null,38,51,46,41,47,null,null,38,38,46,41,44,null,null,null,null,null,null,null,null,{"$f":"+CD9","v":21},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DJ9","v":22}]
[null,null,null,null,{"$f":"+E30","v":"▪ F08 Venta Bruta de Seguros (Indiv.+Vinc.)"},null,null,null,null,null,null,null,26,{"$f":"+E31","v":"▪ F08 Venta Bruta de Seguros (Indiv.+Vinc.)"},null,"ACUM",{"$f":"+Q30","v":"Mensual"},{"$f":"+N31&P31&Q31","v":"▪ F08 Venta Bruta de Seguros (Indiv.+Vinc.)ACUMMensual"},{"$f":"SUM(T30:AX30)","v":1010},{"$f":"+T30","v":42},{"$f":"+T31+U30","v":85},124,171,171,171,223,261,310,351,401,401,401,441,490,534,574,615,615,615,653,691,737,788,831,831,831,882,928,966,1010,{"$f":"SUM(AZ30:CC30)","v":662},{"$f":"+AZ30","v":0},{"$f":"+AZ31+BA30","v":0},0,45,88,138,186,232,232,232,270,321,367,408,455,455,455,493,531,577,618,662,662,662,662,662,662,662,662,662,null,{"$f":"+CE30","v":0},{"$f":"+CE31+CF30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+DK30","v":0},{"$f":"+DK31+DL30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,9,"Lograr Satisfacción del cliente",2,"▪ C01 SNEX Área Comercial (Encuesta de Satisfacción)","Mensual",100,90,"%","Ejecutivos Comerciales y de Inversiones","CLIENTE",null,27,"▪ C01 SNEX Área Comercial (Encuesta de Satisfacción)",{"$f":"+I32","v":"%"},"META",{"$f":"+F32","v":"Mensual"},"▪ C01 SNEX Área Comercial (Encuesta de Satisfacción)METAMensual",0.9,{"$f":"IF(OR(T$5=\"F\",T$5=\"FD\"),0,$S32)","v":0.9},{"$f":"IF(OR(U$5=\"F\",U$5=\"FD\"),0,$S32)","v":0.9},0.9,0.9,{"$f":"IF(OR(X$5=\"F\",X$5=\"FD\"),0,$S32)","v":0},0,0.9,0.9,0.9,0.9,0.9,0,0,0.9,0.9,0.9,0.9,0.9,0,0,0.9,0.9,0.9,0.9,0.9,0,0,0.9,0.9,0.9,0,0.9,{"$f":"IF(OR(AZ$5=\"F\",AZ$5=\"FD\"),0,$AY32)","v":0},0,0,0.9,0.9,0.9,0.9,0.9,0,0,0.9,0.9,0.9,0.9,0.9,0,0,0.9,0.9,0.9,0.9,0.9,0,0,0.9,0.9,0.9,0.9,0.9,0,0.9,{"$f":"IF(OR(CE$5=\"F\",CE$5=\"FD\"),0,$CD32)","v":0},0.9,0.9,0.9,0.9,0.9,0,0,0.9,0.9,0.9,0.9,0.9,0,0,0.9,0.9,0.9,0.9,0.9,0,0,0.9,0.9,0,0.9,0.9,0,0,0.9,0.9,0.9,{"$f":"IF(OR(DK$5=\"F\",DK$5=\"FD\"),0,$CD32)","v":0},0.9,0.9,0,0,0.9,0.9,0.9,0.9,0.9,0,0,0.9,0.9,0.9,0.9,0.9,0,0,0.9,0.9,0.9,0.9,0.9,0,0,0.9,0.9,0.9,0.9,0.9]
[null,null,null,null,{"$f":"+E32","v":"▪ C01 SNEX Área Comercial (Encuesta de Satisfacción)"},null,null,null,null,null,null,null,28,"▪ C01 SNEX Área Comercial (Encuesta de Satisfacción)",null,"ACTUAL",{"$f":"+Q32","v":"Mensual"},"▪ C01 SNEX Área Comercial (Encuesta de Satisfacción)ACTUALMensual",{"$f":"+S9","v":22},0.85199999999999998,0.84199999999999997,0.87,0.79600000000000004,null,null,0.92300000000000004,0.83799999999999997,0.83499999999999996,0.85199999999999998,0.85399999999999998,null,null,0.878,0.76200000000000001,0.89400000000000002,0.873,0.93,null,null,0.77200000000000002,0.89700000000000002,0.76900000000000002,0.89,0.82899999999999996,null,null,0.875,0.86599999999999999,0.88400000000000001,null,{"$f":"+AY9","v":20},null,null,null,0.79600000000000004,0.83499999999999996,0.85199999999999998,0.92300000000000004,0.83799999999999997,null,null,0.85399999999999998,0.89400000000000002,0.873,0.878,0.76200000000000001,null,null,0.93,0.82899999999999996,0.875,0.77200000000000002,0.89700000000000002,null,null,null,null,null,null,null,null,{"$f":"+CD9","v":21},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DJ9","v":22}]
[null,null,null,null,{"$f":"+E33","v":"▪ C01 SNEX Área Comercial (Encuesta de Satisfacción)"},null,null,null,null,null,null,null,29,"▪ C01 SNEX Área Comercial (Encuesta de Satisfacción)",null,"ACUM",{"$f":"+Q33","v":"Mensual"},"▪ C01 SNEX Área Comercial (Encuesta de Satisfacción)ACUMMensual",{"$f":"AVERAGE(T33:AX33)","v":0.85368181818181832},{"$f":"+T33","v":0.85199999999999998},{"$f":"+U33","v":0.84199999999999997},0.87,0.79600000000000004,0,0,0.92300000000000004,0.83799999999999997,0.83499999999999996,0.85199999999999998,0.85399999999999998,0,0,0.878,0.76200000000000001,0.89400000000000002,0.873,0.93,0,0,0.77200000000000002,0.89700000000000002,0.76900000000000002,0.89,0.82899999999999996,0,0,0.875,0.86599999999999999,0.88400000000000001,0,{"$f":"AVERAGE(AZ33:CC33)","v":0.85386666666666677},{"$f":"+AZ33","v":0},{"$f":"+BA33","v":0},0,0.79600000000000004,0.83499999999999996,0.85199999999999998,0.92300000000000004,0.83799999999999997,0,0,0.85399999999999998,0.89400000000000002,0.873,0.878,0.76200000000000001,0,0,0.93,0.82899999999999996,0.875,0.77200000000000002,0.89700000000000002,0,0,0,0,0,0,0,0,null,{"$f":"+CE33","v":0},{"$f":"+CF33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+DH33","v":0},{"$f":"+DI33","v":0},null,{"$f":"+DK33","v":0},{"$f":"+DL33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10,"Lograr Satisfacción del cliente",null,"▪ C02 SNEX Área Operativa (Encuesta de Satisfacción)","Mensual",100,90,"%","Ejecutivos Comerciales y de Inversiones","CLIENTE",null,30,"▪ C02 SNEX Área Operativa (Encuesta de Satisfacción)",{"$f":"+I35","v":"%"},"META",{"$f":"+F35","v":"Mensual"},"▪ C02 SNEX Área Operativa (Encuesta de Satisfacción)METAMensual",0.9,{"$f":"IF(OR(T$5=\"F\",T$5=\"FD\"),0,$S35)","v":0.9},{"$f":"IF(OR(U$5=\"F\",U$5=\"FD\"),0,$S35)","v":0.9},0.9,0.9,{"$f":"IF(OR(X$5=\"F\",X$5=\"FD\"),0,$S35)","v":0},0,0.9,0.9,0.9,0.9,0.9,0,0,0.9,0.9,0.9,0.9,0.9,0,0,0.9,0.9,0.9,0.9,0.9,0,0,0.9,0.9,0.9,0,0.9,{"$f":"IF(OR(AZ$5=\"F\",AZ$5=\"FD\"),0,$AY35)","v":0},0,0,0.9,0.9,0.9,0.9,0.9,0,0,0.9,0.9,0.9,0.9,0.9,0,0,0.9,0.9,0.9,0.9,0.9,0,0,0.9,0.9,0.9,0.9,0.9,0,0.9,{"$f":"IF(OR(CE$5=\"F\",CE$5=\"FD\"),0,$CD35)","v":0},0.9,0.9,0.9,0.9,0.9,0,0,0.9,0.9,0.9,0.9,0.9,0,0,0.9,0.9,0.9,0.9,0.9,0,0,0.9,0.9,0,0.9,0.9,0,0,0.9,0.9,0.9,{"$f":"IF(OR(DK$5=\"F\",DK$5=\"FD\"),0,$CD35)","v":0},0.9,0.9,0,0,0.9,0.9,0.9,0.9,0.9,0,0,0.9,0.9,0.9,0.9,0.9,0,0,0.9,0.9,0.9,0.9,0.9,0,0,0.9,0.9,0.9,0.9,0.9]
[null,null,null,null,{"$f":"+E35","v":"▪ C02 SNEX Área Operativa (Encuesta de Satisfacción)"},null,null,null,null,null,null,null,31,"▪ C02 SNEX Área Operativa (Encuesta de Satisfacción)",null,"ACTUAL",{"$f":"+Q35","v":"Mensual"},"▪ C02 SNEX Área Operativa (Encuesta de Satisfacción)ACTUALMensual",{"$f":"+S9","v":22},0.85199999999999998,0.84199999999999997,0.91,0.79600000000000004,null,null,1,0.83799999999999997,0.83499999999999996,1,0.85399999999999998,null,null,0.878,0.76200000000000001,0.89400000000000002,0.873,0.93,null,null,0.77200000000000002,0.89700000000000002,0.76900000000000002,0.89,0.82899999999999996,null,null,0.875,0.86599999999999999,0.88400000000000001,null,{"$f":"+AY9","v":20},null,null,null,0.79600000000000004,0.83499999999999996,1,1,0.83799999999999997,null,null,0.85399999999999998,0.89400000000000002,0.873,0.878,0.76200000000000001,null,null,0.93,null,null,0.77200000000000002,0.89700000000000002,null,null,0.82899999999999996,null,null,0.875,0.86599999999999999,0.88400000000000001,{"$f":"+CD9","v":21},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DJ9","v":22}]
[null,null,null,null,{"$f":"+E36","v":"▪ C02 SNEX Área Operativa (Encuesta de Satisfacción)"},null,null,null,null,null,null,null,32,"▪ C02 SNEX Área Operativa (Encuesta de Satisfacción)",null,"ACUM",{"$f":"+Q36","v":"Mensual"},"▪ C02 SNEX Área Operativa (Encuesta de Satisfacción)ACUMMensual",{"$f":"AVERAGE(T36:AX36)","v":0.86572727272727268},{"$f":"+T36","v":0.85199999999999998},{"$f":"+U36","v":0.84199999999999997},0.91,0.79600000000000004,0,0,1,0.83799999999999997,0.83499999999999996,1,0.85399999999999998,0,0,0.878,0.76200000000000001,0.89400000000000002,0.873,0.93,0,0,0.77200000000000002,0.89700000000000002,0.76900000000000002,0.89,0.82899999999999996,0,0,0.875,0.86599999999999999,0.88400000000000001,0,{"$f":"AVERAGE(AZ36:CC36)","v":0.86958823529411777},{"$f":"+AZ36","v":0},{"$f":"+BA36","v":0},0,0.79600000000000004,0.83499999999999996,1,1,0.83799999999999997,0,0,0.85399999999999998,0.89400000000000002,0.873,0.878,0.76200000000000001,0,0,0.93,0,0,0.77200000000000002,0.89700000000000002,0,0,0.82899999999999996,0,0,0.875,0.86599999999999999,0.88400000000000001,null,{"$f":"+CE36","v":0},{"$f":"+CF36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+DH36","v":0},{"$f":"+DI36","v":0},null,{"$f":"+DK36","v":0},{"$f":"+DL36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11,"xxxx",1,"▪  xxx","Mensual",100,58,"N°","Ejecutivos Comerciales","CLIENTE",null,33,"▪  xxx",{"$f":"+I38","v":"N°"},"META",{"$f":"+F38","v":"Mensual"},"▪  xxxMETAMensual"]
[null,null,null,null,"▪  xxx",null,null,null,null,null,null,null,34,"▪  xxx",null,"ACTUAL",{"$f":"+Q38","v":"Mensual"},"▪  xxxACTUALMensual"]
[null,null,null,null,"▪  xxx",null,null,null,null,null,null,null,35,"▪  xxx",null,"ACUM",{"$f":"+Q39","v":"Mensual"},{"$f":"+N40&P40&Q40","v":"▪  xxxACUMMensual"}]
[null,12,"Fidelizar actuales CCT",1,"▪ C05 N° Cierres Cuentas Corrientes voluntarias","Mensual",100,15,"N°","JOF","CLIENTE",null,36,"▪ C05 N° Cierres Cuentas Corrientes voluntarias",{"$f":"+I41","v":"N°"},"META",{"$f":"+F41","v":"Mensual"},"▪ C05 N° Cierres Cuentas Corrientes voluntariasMETAMensual",8,{"$f":"IF(OR(T$5=\"F\",T$5=\"FD\"),0,ROUND($S41/$S42,4))","v":0.36359999999999998},{"$f":"IF(OR(U$5=\"F\",U$5=\"FD\"),T41,ROUND($S41/$S42,4)+T41)","v":0.72719999999999996},1.0908,1.4543999999999999,1.4543999999999999,1.4543999999999999,1.8179999999999998,2.1816,2.5451999999999999,2.9087999999999998,3.2723999999999998,3.2723999999999998,3.2723999999999998,3.6359999999999997,3.9995999999999996,4.3632,4.7267999999999999,5.0903999999999998,5.0903999999999998,5.0903999999999998,5.4539999999999997,5.8175999999999997,6.1811999999999996,6.5447999999999995,6.9083999999999994,6.9083999999999994,6.9083999999999994,7.2719999999999994,7.6355999999999993,7.9991999999999992,7.9991999999999992,7,{"$f":"IF(OR(AZ$5=\"F\",AZ$5=\"FD\"),0,ROUND($AY41/$AY42,4))","v":0},{"$f":"IF(OR(BA$5=\"F\",BA$5=\"FD\"),AZ41,ROUND($AY41/$AY42,4)+AZ41)","v":0},0,0.35,0.7,1.0499999999999998,1.4,1.75,1.75,1.75,2.1,2.4500000000000002,2.8000000000000003,3.1500000000000004,3.5000000000000004,3.5000000000000004,3.5000000000000004,3.8500000000000005,4.2,4.55,4.8999999999999995,5.2499999999999991,5.2499999999999991,5.2499999999999991,5.5999999999999988,5.9499999999999984,6.299999999999998,6.6499999999999977,6.9999999999999973,6.9999999999999973,8,{"$f":"IF(OR(CE$5=\"F\",CE$5=\"FD\"),0,ROUND($CD41/$CD42,4))","v":0},{"$f":"IF(OR(CF$5=\"F\",CF$5=\"FD\"),CE41,ROUND($CD41/$CD42,4)+CE41)","v":0.38100000000000001},0.76200000000000001,1.143,1.524,1.905,1.905,1.905,2.286,2.6669999999999998,3.048,3.4290000000000003,3.8100000000000005,3.8100000000000005,3.8100000000000005,4.1910000000000007,4.572000000000001,4.9530000000000012,5.3340000000000014,5.7150000000000016,5.7150000000000016,5.7150000000000016,6.0960000000000019,6.4770000000000021,6.4770000000000021,6.8580000000000023,7.2390000000000025,7.2390000000000025,7.2390000000000025,7.6200000000000028,8.001000000000003,8,{"$f":"IF(OR(DK$5=\"F\",DK$5=\"FD\"),0,ROUND($CD41/$CD42,4))","v":0},{"$f":"IF(OR(DL$5=\"F\",DL$5=\"FD\"),DK41,ROUND($CD41/$CD42,4)+DK41)","v":0.38100000000000001},0.76200000000000001,0.76200000000000001,0.76200000000000001,1.143,1.524,1.905,2.286,2.6669999999999998,2.6669999999999998,2.6669999999999998,3.048,3.4290000000000003,3.8100000000000005,4.1910000000000007,4.572000000000001,4.572000000000001,4.572000000000001,4.9530000000000012,5.3340000000000014,5.7150000000000016,6.0960000000000019,6.4770000000000021,6.4770000000000021,6.4770000000000021,6.8580000000000023,7.2390000000000025,7.6200000000000028,8.001000000000003,8.3820000000000032]
[null,null,null,null,{"$f":"+E41","v":"▪ C05 N° Cierres Cuentas Corrientes voluntarias"},null,null,null,null,null,null,null,37,"▪ C05 N° Cierres Cuentas Corrientes voluntarias",null,"ACTUAL",{"$f":"+Q41","v":"Mensual"},"▪ C05 N° Cierres Cuentas Corrientes voluntariasACTUALMensual",{"$f":"+S9","v":22},0,1,1,1,null,null,0,0,1,1,1,null,null,0,0,1,0,1,null,null,1,0,1,0,0,null,null,1,0,0,null,{"$f":"+AY9","v":20},null,null,null,1,1,1,0,0,null,null,1,0,0,0,0,null,null,0,1,1,0,0,null,0,null,null,null,null,null,null,{"$f":"+CD9","v":21},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DJ9","v":22}]
[null,null,null,null,{"$f":"+E42","v":"▪ C05 N° Cierres Cuentas Corrientes voluntarias"},null,null,null,null,null,null,null,38,"▪ C05 N° Cierres Cuentas Corrientes voluntarias",null,"ACUM",{"$f":"+Q42","v":"Mensual"},"▪ C05 N° Cierres Cuentas Corrientes voluntariasACUMMensual",{"$f":"SUM(T42:AX42)","v":11},{"$f":"+T42","v":0},{"$f":"+T43+U42","v":1},2,3,3,3,3,3,4,5,6,6,6,6,6,7,7,8,8,8,9,9,10,10,10,10,10,11,11,11,{"$f":"+AV43+AX42","v":11},{"$f":"SUM(AZ42:CC42)","v":6},{"$f":"+AZ42","v":0},{"$f":"+AZ43+BA42","v":0},0,1,2,3,3,3,3,3,4,4,4,4,4,4,4,4,5,6,6,6,6,6,6,6,6,6,6,6,null,{"$f":"+CE42","v":0},{"$f":"+CE43+CF42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+DK42","v":0},{"$f":"+DK43+DL42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,13,"Aumentar  Cuota de Mercado en Consumo",2,"▪ C03 Win Rate por Clientes","Mensual",100,6.5,"%","Ejecutivos Comerciales","CLIENTE",null,39,"▪ C03 Win Rate por Clientes",{"$f":"+I44","v":"%"},"META",{"$f":"+F44","v":"Mensual"},"▪ C03 Win Rate por ClientesMETAMensual",6.5000000000000002E-2,{"$f":"IF(OR(T$5=\"F\",T$5=\"FD\"),0,ROUND($S44/$S45,5))","v":2.9499999999999999E-3},{"$f":"IF(OR(U$5=\"F\",U$5=\"FD\"),T44,ROUND($S44/$S45,5)+T44)","v":5.8999999999999999E-3},8.8500000000000002E-3,1.18E-2,1.18E-2,1.18E-2,1.4749999999999999E-2,1.77E-2,2.0650000000000002E-2,2.3600000000000003E-2,2.6550000000000004E-2,2.6550000000000004E-2,2.6550000000000004E-2,2.9500000000000005E-2,3.2450000000000007E-2,3.5400000000000008E-2,3.8350000000000009E-2,4.130000000000001E-2,4.130000000000001E-2,4.130000000000001E-2,4.4250000000000012E-2,4.7200000000000013E-2,5.0150000000000014E-2,5.3100000000000015E-2,5.6050000000000016E-2,5.6050000000000016E-2,5.6050000000000016E-2,5.9000000000000018E-2,6.1950000000000019E-2,6.4900000000000013E-2,6.4900000000000013E-2,6.5000000000000002E-2,{"$f":"IF(OR(AZ$5=\"F\",AZ$5=\"FD\"),0,ROUND($AY44/$AY45,5))","v":0},{"$f":"IF(OR(BA$5=\"F\",BA$5=\"FD\"),AZ44,ROUND($AY44/$AY45,5)+AZ44)","v":0},0,3.2499999999999999E-3,6.4999999999999997E-3,9.75E-3,1.2999999999999999E-2,1.6250000000000001E-2,1.6250000000000001E-2,1.6250000000000001E-2,1.95E-2,2.2749999999999999E-2,2.5999999999999999E-2,2.9249999999999998E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.5750000000000004E-2,3.9000000000000007E-2,4.225000000000001E-2,4.5500000000000013E-2,4.8750000000000016E-2,4.8750000000000016E-2,4.8750000000000016E-2,5.2000000000000018E-2,5.5250000000000021E-2,5.8500000000000024E-2,6.1750000000000027E-2,6.500000000000003E-2,6.500000000000003E-2,6.5000000000000002E-2,{"$f":"IF(OR(CE$5=\"F\",CE$5=\"FD\"),0,ROUND($CD44/$CD45,5))","v":0},{"$f":"IF(OR(CF$5=\"F\",CF$5=\"FD\"),CE44,ROUND($CD44/$CD45,5)+CE44)","v":3.0999999999999999E-3},6.1999999999999998E-3,9.2999999999999992E-3,1.24E-2,1.55E-2,1.55E-2,1.55E-2,1.8599999999999998E-2,2.1699999999999997E-2,2.4799999999999996E-2,2.7899999999999994E-2,3.0999999999999993E-2,3.0999999999999993E-2,3.0999999999999993E-2,3.4099999999999991E-2,3.719999999999999E-2,4.0299999999999989E-2,4.3399999999999987E-2,4.6499999999999986E-2,4.6499999999999986E-2,4.6499999999999986E-2,4.9599999999999984E-2,5.2699999999999983E-2,5.2699999999999983E-2,5.5799999999999982E-2,5.889999999999998E-2,5.889999999999998E-2,5.889999999999998E-2,6.1999999999999979E-2,6.5099999999999977E-2,6.5000000000000002E-2,{"$f":"IF(OR(DK$5=\"F\",DK$5=\"FD\"),0,ROUND($CD44/$CD45,5))","v":0},{"$f":"IF(OR(DL$5=\"F\",DL$5=\"FD\"),DK44,ROUND($CD44/$CD45,5)+DK44)","v":3.0999999999999999E-3},6.1999999999999998E-3,6.1999999999999998E-3,6.1999999999999998E-3,9.2999999999999992E-3,1.24E-2,1.55E-2,1.8599999999999998E-2,2.1699999999999997E-2,2.1699999999999997E-2,2.1699999999999997E-2,2.4799999999999996E-2,2.7899999999999994E-2,3.0999999999999993E-2,3.4099999999999991E-2,3.719999999999999E-2,3.719999999999999E-2,3.719999999999999E-2,4.0299999999999989E-2,4.3399999999999987E-2,4.6499999999999986E-2,4.9599999999999984E-2,5.2699999999999983E-2,5.2699999999999983E-2,5.2699999999999983E-2,5.5799999999999982E-2,5.889999999999998E-2,6.1999999999999979E-2,6.5099999999999977E-2,6.8199999999999983E-2]
[null,null,null,null,{"$f":"+E44","v":"▪ C03 Win Rate por Clientes"},null,null,null,null,null,null,null,40,"▪ C03 Win Rate por Clientes",null,"ACTUAL",{"$f":"+Q44","v":"Mensual"},"▪ C03 Win Rate por ClientesACTUALMensual",{"$f":"+S9","v":22},2.6199999999999999E-3,1.42E-3,2.7000000000000001E-3,2.5600000000000002E-3,null,null,1.6100000000000001E-3,1.39E-3,2.7200000000000002E-3,2.31E-3,1.57E-3,null,null,2.8700000000000002E-3,1.99E-3,2.3400000000000001E-3,2.7799999999999999E-3,1.3500000000000001E-3,null,null,2.8600000000000001E-3,1.24E-3,1.7099999999999999E-3,2.14E-3,2.6099999999999999E-3,null,null,1.99E-3,1.5200000000000001E-3,2.2399999999999998E-3,null,{"$f":"+AY9","v":20},null,null,null,2.5600000000000002E-3,2.7200000000000002E-3,2.31E-3,1.6100000000000001E-3,1.39E-3,null,null,1.57E-3,2.3400000000000001E-3,2.7799999999999999E-3,2.8700000000000002E-3,1.99E-3,null,null,1.3500000000000001E-3,2.6099999999999999E-3,1.99E-3,2.8600000000000001E-3,1.24E-3,null,null,null,null,null,null,null,null,{"$f":"+CD9","v":21},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DJ9","v":22}]
[null,null,null,null,{"$f":"+E45","v":"▪ C03 Win Rate por Clientes"},null,null,null,null,null,null,null,41,"▪ C03 Win Rate por Clientes",null,"ACUM",{"$f":"+Q45","v":"Mensual"},"▪ C03 Win Rate por ClientesACUMMensual",{"$f":"SUM(T45:AX45)","v":4.6540000000000005E-2},{"$f":"+T45","v":2.6199999999999999E-3},{"$f":"+T46+U45","v":4.0400000000000002E-3},6.7400000000000003E-3,9.300000000000001E-3,9.300000000000001E-3,9.300000000000001E-3,1.0910000000000001E-2,1.2300000000000002E-2,1.5020000000000002E-2,1.7330000000000002E-2,1.89E-2,1.89E-2,1.89E-2,2.1770000000000001E-2,2.376E-2,2.6099999999999998E-2,2.8879999999999999E-2,3.023E-2,3.023E-2,3.023E-2,3.3090000000000001E-2,3.4329999999999999E-2,3.6040000000000003E-2,3.8180000000000006E-2,4.0790000000000007E-2,4.0790000000000007E-2,4.0790000000000007E-2,4.2780000000000006E-2,4.4300000000000006E-2,4.6540000000000005E-2,{"$f":"+AV46+AX45","v":4.4300000000000006E-2},{"$f":"SUM(AZ45:CC45)","v":3.2190000000000003E-2},{"$f":"+AZ45","v":0},{"$f":"+AZ46+BA45","v":0},0,2.5600000000000002E-3,5.28E-3,7.5899999999999995E-3,9.1999999999999998E-3,1.059E-2,1.059E-2,1.059E-2,1.2160000000000001E-2,1.4500000000000001E-2,1.728E-2,2.0150000000000001E-2,2.214E-2,2.214E-2,2.214E-2,2.349E-2,2.6100000000000002E-2,2.809E-2,3.0950000000000002E-2,3.2190000000000003E-2,3.2190000000000003E-2,3.2190000000000003E-2,3.2190000000000003E-2,3.2190000000000003E-2,3.2190000000000003E-2,3.2190000000000003E-2,3.2190000000000003E-2,3.2190000000000003E-2,null,{"$f":"+CE45","v":0},{"$f":"+CE46+CF45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+DK45","v":0},{"$f":"+DK46+DL45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,14,"Aumentar  Cuota de Mercado en Consumo",null,"▪ C04 Win Rate por  Monto","Mensual",100,5.3,"%","Ejecutivos Comerciales","CLIENTE",null,42,"▪ C04 Win Rate por  Monto",{"$f":"+I47","v":"%"},"META",{"$f":"+F47","v":"Mensual"},"▪ C04 Win Rate por  MontoMETAMensual",5.2999999999999999E-2,{"$f":"IF(OR(T$5=\"F\",T$5=\"FD\"),0,ROUND($S47/$S48,5))","v":2.4099999999999998E-3},{"$f":"IF(OR(U$5=\"F\",U$5=\"FD\"),T47,ROUND($S47/$S48,5)+T47)","v":4.8199999999999996E-3},7.2299999999999994E-3,9.6399999999999993E-3,9.6399999999999993E-3,9.6399999999999993E-3,1.2049999999999998E-2,1.4459999999999997E-2,1.6869999999999996E-2,1.9279999999999995E-2,2.1689999999999994E-2,2.1689999999999994E-2,2.1689999999999994E-2,2.4099999999999993E-2,2.6509999999999992E-2,2.8919999999999991E-2,3.132999999999999E-2,3.3739999999999992E-2,3.3739999999999992E-2,3.3739999999999992E-2,3.6149999999999995E-2,3.8559999999999997E-2,4.0969999999999999E-2,4.3380000000000002E-2,4.5790000000000004E-2,4.5790000000000004E-2,4.5790000000000004E-2,4.8200000000000007E-2,5.0610000000000009E-2,5.3020000000000012E-2,5.3020000000000012E-2,5.2999999999999999E-2,{"$f":"IF(OR(AZ$5=\"F\",AZ$5=\"FD\"),0,ROUND($AY47/$AY48,5))","v":0},{"$f":"IF(OR(BA$5=\"F\",BA$5=\"FD\"),AZ47,ROUND($AY47/$AY48,5)+AZ47)","v":0},0,2.65E-3,5.3E-3,7.9500000000000005E-3,1.06E-2,1.325E-2,1.325E-2,1.325E-2,1.5900000000000001E-2,1.8550000000000001E-2,2.12E-2,2.385E-2,2.6499999999999999E-2,2.6499999999999999E-2,2.6499999999999999E-2,2.9149999999999999E-2,3.1800000000000002E-2,3.4450000000000001E-2,3.7100000000000001E-2,3.9750000000000001E-2,3.9750000000000001E-2,3.9750000000000001E-2,4.24E-2,4.505E-2,4.7699999999999999E-2,5.0349999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,5.2999999999999999E-2,{"$f":"IF(OR(CE$5=\"F\",CE$5=\"FD\"),0,ROUND($CD47/$CD48,5))","v":0},{"$f":"IF(OR(CF$5=\"F\",CF$5=\"FD\"),CE47,ROUND($CD47/$CD48,5)+CE47)","v":2.5200000000000001E-3},5.0400000000000002E-3,7.5600000000000007E-3,1.008E-2,1.26E-2,1.26E-2,1.26E-2,1.512E-2,1.7639999999999999E-2,2.0160000000000001E-2,2.2680000000000002E-2,2.5200000000000004E-2,2.5200000000000004E-2,2.5200000000000004E-2,2.7720000000000005E-2,3.0240000000000006E-2,3.2760000000000004E-2,3.5280000000000006E-2,3.7800000000000007E-2,3.7800000000000007E-2,3.7800000000000007E-2,4.0320000000000009E-2,4.284000000000001E-2,4.284000000000001E-2,4.5360000000000011E-2,4.7880000000000013E-2,4.7880000000000013E-2,4.7880000000000013E-2,5.0400000000000014E-2,5.2920000000000016E-2,5.2999999999999999E-2,{"$f":"IF(OR(DK$5=\"F\",DK$5=\"FD\"),0,ROUND($CD47/$CD48,5))","v":0},{"$f":"IF(OR(DL$5=\"F\",DL$5=\"FD\"),DK47,ROUND($CD47/$CD48,5)+DK47)","v":2.5200000000000001E-3},5.0400000000000002E-3,5.0400000000000002E-3,5.0400000000000002E-3,7.5600000000000007E-3,1.008E-2,1.26E-2,1.512E-2,1.7639999999999999E-2,1.7639999999999999E-2,1.7639999999999999E-2,2.0160000000000001E-2,2.2680000000000002E-2,2.5200000000000004E-2,2.7720000000000005E-2,3.0240000000000006E-2,3.0240000000000006E-2,3.0240000000000006E-2,3.2760000000000004E-2,3.5280000000000006E-2,3.7800000000000007E-2,4.0320000000000009E-2,4.284000000000001E-2,4.284000000000001E-2,4.284000000000001E-2,4.5360000000000011E-2,4.7880000000000013E-2,5.0400000000000014E-2,5.2920000000000016E-2,5.5440000000000017E-2]
[null,null,null,null,{"$f":"+E47","v":"▪ C04 Win Rate por  Monto"},null,null,null,null,null,null,null,43,"▪ C04 Win Rate por  Monto",null,"ACTUAL",{"$f":"+Q47","v":"Mensual"},"▪ C04 Win Rate por  MontoACTUALMensual",{"$f":"+S9","v":22},1E-3,1.1999999999999999E-3,1.4E-3,2.4499999999999999E-3,null,null,2.1099999999999999E-3,2.7499999999999998E-3,2.7799999999999999E-3,2.5999999999999999E-3,1.9E-3,null,null,2.4399999999999999E-3,2.7100000000000002E-3,2.7699999999999999E-3,2.63E-3,2.48E-3,null,null,2.2000000000000001E-3,2.3E-3,2.15E-3,2.33E-3,2.3700000000000001E-3,null,null,2.7599999999999999E-3,2.33E-3,2.5899999999999999E-3,null,{"$f":"+AY9","v":20},null,null,null,2.4499999999999999E-3,2.7799999999999999E-3,2.5999999999999999E-3,2.1099999999999999E-3,2.7499999999999998E-3,null,null,1.9E-3,2.7699999999999999E-3,2.63E-3,2.4399999999999999E-3,2.7100000000000002E-3,null,null,2.48E-3,2.3700000000000001E-3,2.7599999999999999E-3,2.2000000000000001E-3,2.3E-3,null,null,null,null,null,null,null,null,{"$f":"+CD9","v":21},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DJ9","v":22}]
[null,null,null,null,{"$f":"+E48","v":"▪ C04 Win Rate por  Monto"},null,null,null,null,null,null,null,44,"▪ C04 Win Rate por  Monto",null,"ACUM",{"$f":"+Q48","v":"Mensual"},"▪ C04 Win Rate por  MontoACUMMensual",{"$f":"SUM(T48:AX48)","v":5.0249999999999996E-2},{"$f":"+T48","v":1E-3},{"$f":"+T49+U48","v":2.1999999999999997E-3},3.5999999999999999E-3,6.0499999999999998E-3,6.0499999999999998E-3,6.0499999999999998E-3,8.1600000000000006E-3,1.091E-2,1.3689999999999999E-2,1.6289999999999999E-2,1.8189999999999998E-2,1.8189999999999998E-2,1.8189999999999998E-2,2.0629999999999999E-2,2.334E-2,2.6110000000000001E-2,2.8740000000000002E-2,3.1220000000000001E-2,3.1220000000000001E-2,3.1220000000000001E-2,3.3419999999999998E-2,3.5720000000000002E-2,3.7870000000000001E-2,4.02E-2,4.2569999999999997E-2,4.2569999999999997E-2,4.2569999999999997E-2,4.5329999999999995E-2,4.7659999999999994E-2,5.0249999999999996E-2,{"$f":"+AV49+AX48","v":4.7659999999999994E-2},{"$f":"SUM(AZ48:CC48)","v":3.7250000000000005E-2},{"$f":"+AZ48","v":0},{"$f":"+AZ49+BA48","v":0},0,2.4499999999999999E-3,5.2300000000000003E-3,7.8300000000000002E-3,9.9400000000000009E-3,1.269E-2,1.269E-2,1.269E-2,1.4590000000000001E-2,1.736E-2,1.9990000000000001E-2,2.2430000000000002E-2,2.5140000000000003E-2,2.5140000000000003E-2,2.5140000000000003E-2,2.7620000000000002E-2,2.9990000000000003E-2,3.2750000000000001E-2,3.4950000000000002E-2,3.7250000000000005E-2,3.7250000000000005E-2,3.7250000000000005E-2,3.7250000000000005E-2,3.7250000000000005E-2,3.7250000000000005E-2,3.7250000000000005E-2,3.7250000000000005E-2,3.7250000000000005E-2,null,{"$f":"+CE48","v":0},{"$f":"+CE49+CF48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+DK48","v":0},{"$f":"+DK49+DL48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,15,"Realizar Buena Gestión de Hábitos",2,"▪ PI01 % Cumplimiento de Hábitos Gestionados","Semanal",40,80,"%","Ejecutivos Comerciales","PROCESOS INTERNOS",null,45,{"$f":"+E50","v":"▪ PI01 % Cumplimiento de Hábitos Gestionados"},{"$f":"+I50","v":"%"},"META",{"$f":"+F50","v":"Semanal"},{"$f":"+N50&P50&Q50","v":"▪ PI01 % Cumplimiento de Hábitos GestionadosMETASemanal"},0.8,{"$f":"IF(OR(T$5=\"F\",T$5=\"FD\"),0,$S50)","v":0.8},{"$f":"IF(OR(U$5=\"F\",U$5=\"FD\"),0,$S50)","v":0.8},0.8,0.8,{"$f":"IF(OR(X$5=\"F\",X$5=\"FD\"),0,$S50)","v":0},0,0.8,0.8,0.8,0.8,0.8,0,0,0.8,0.8,0.8,0.8,0.8,0,0,0.8,0.8,0.8,0.8,0.8,0,0,0.8,0.8,0.8,0,0.8,{"$f":"IF(OR(AZ$5=\"F\",AZ$5=\"FD\"),0,$AY50)","v":0},0,0,0.8,0.8,0.8,0.8,0.8,0,0,0.8,0.8,0.8,0.8,0.8,0,0,0.8,0.8,0.8,0.8,0.8,0,0,0.8,0.8,0.8,0.8,0.8,0,0.8,{"$f":"IF(OR(CE$5=\"F\",CE$5=\"FD\"),0,$CD50)","v":0},0.8,0.8,0.8,0.8,0.8,0,0,0.8,0.8,0.8,0.8,0.8,0,0,0.8,0.8,0.8,0.8,0.8,0,0,0.8,0.8,0,0.8,0.8,0,0,0.8,0.8,0.8,{"$f":"IF(OR(DK$5=\"F\",DK$5=\"FD\"),0,$CD50)","v":0},0.8,0.8,0,0,0.8,0.8,0.8,0.8,0.8,0,0,0.8,0.8,0.8,0.8,0.8,0,0,0.8,0.8,0.8,0.8,0.8,0,0,0.8,0.8,0.8,0.8,0.8]
[null,null,null,null,{"$f":"+E50","v":"▪ PI01 % Cumplimiento de Hábitos Gestionados"},null,null,null,null,null,null,null,46,"▪ PI01 % Cumplimiento de Hábitos Gestionados",null,"ACTUAL",{"$f":"+Q50","v":"Semanal"},"▪ PI01 % Cumplimiento de Hábitos GestionadosACTUALSemanal",{"$f":"+S9","v":22},null,null,null,0.79600000000000004,null,null,null,null,null,null,0.85399999999999998,null,null,null,null,null,null,0.93,null,null,null,null,null,null,0.82899999999999996,null,null,0.875,0.86599999999999999,0.88400000000000001,null,{"$f":"+AY9","v":20},null,null,null,0.79200000000000004,null,null,null,null,null,null,0.877,null,null,null,null,null,null,0.94,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+CD9","v":21},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DJ9","v":22}]
[null,null,null,null,{"$f":"+E51","v":"▪ PI01 % Cumplimiento de Hábitos Gestionados"},null,null,null,null,null,null,null,47,"▪ PI01 % Cumplimiento de Hábitos Gestionados",null,"ACUM",{"$f":"+Q51","v":"Semanal"},"▪ PI01 % Cumplimiento de Hábitos GestionadosACUMSemanal",{"$f":"AVERAGE(T51:AX51)","v":0.86199999999999999},{"$f":"+T51","v":0},{"$f":"+U51","v":0},0,0.79600000000000004,0,0,0,0,0,0,0.85399999999999998,0,0,0,0,0,0,0.93,0,0,0,0,0,0,0.82899999999999996,0,0,0.875,0.86599999999999999,0.88400000000000001,0,{"$f":"AVERAGE(AZ51:CC51)","v":0.8696666666666667},{"$f":"+AZ51","v":0},{"$f":"+BA51","v":0},0,0.79200000000000004,0,0,0,0,0,0,0.877,0,0,0,0,0,0,0.94,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+CE51","v":0},{"$f":"+CF51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+DH51","v":0},{"$f":"+DI51","v":0},null,{"$f":"+DK51","v":0},{"$f":"+DL51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,16,"Realizar Buena Gestión de Hábitos",null,"▪ PI02 % de Hábitos Gestionados en campaña","Semanal",60,"80","%","Ejecutivos Comerciales","PROCESOS INTERNOS",null,48,"▪ PI02 % de Hábitos Gestionados en campaña",{"$f":"+I53","v":"%"},"META",{"$f":"+F53","v":"Semanal"},"▪ PI02 % de Hábitos Gestionados en campañaMETASemanal",0.8,{"$f":"IF(OR(T$5=\"F\",T$5=\"FD\"),0,$S53)","v":0.8},{"$f":"IF(OR(U$5=\"F\",U$5=\"FD\"),0,$S53)","v":0.8},0.8,0.8,{"$f":"IF(OR(X$5=\"F\",X$5=\"FD\"),0,$S53)","v":0},0,0.8,0.8,0.8,0.8,0.8,0,0,0.8,0.8,0.8,0.8,0.8,0,0,0.8,0.8,0.8,0.8,0.8,0,0,0.8,0.8,0.8,0,0.8,{"$f":"IF(OR(AZ$5=\"F\",AZ$5=\"FD\"),0,$AY53)","v":0},0,0,0.8,0.8,0.8,0.8,0.8,0,0,0.8,0.8,0.8,0.8,0.8,0,0,0.8,0.8,0.8,0.8,0.8,0,0,0.8,0.8,0.8,0.8,0.8,0,0.8,{"$f":"IF(OR(CE$5=\"F\",CE$5=\"FD\"),0,$CD53)","v":0},0.8,0.8,0.8,0.8,0.8,0,0,0.8,0.8,0.8,0.8,0.8,0,0,0.8,0.8,0.8,0.8,0.8,0,0,0.8,0.8,0,0.8,0.8,0,0,0.8,0.8,0.8,{"$f":"IF(OR(DK$5=\"F\",DK$5=\"FD\"),0,$CD53)","v":0},0.8,0.8,0,0,0.8,0.8,0.8,0.8,0.8,0,0,0.8,0.8,0.8,0.8,0.8,0,0,0.8,0.8,0.8,0.8,0.8,0,0,0.8,0.8,0.8,0.8,0.8]
[null,null,null,null,{"$f":"+E53","v":"▪ PI02 % de Hábitos Gestionados en campaña"},null,null,null,null,null,null,null,49,"▪ PI02 % de Hábitos Gestionados en campaña",null,"ACTUAL",{"$f":"+Q53","v":"Semanal"},"▪ PI02 % de Hábitos Gestionados en campañaACTUALSemanal",{"$f":"+S12","v":22},null,null,null,0.9,null,null,null,null,null,null,0.8,null,null,null,null,null,null,0.93,null,null,null,null,null,null,0.82899999999999996,null,null,null,null,0.88400000000000001,null,{"$f":"+AY12","v":20},null,null,null,0.88,null,null,null,null,null,null,0.8,null,null,null,null,null,null,0.93,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+CD12","v":21},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DJ12","v":22}]
[null,null,null,null,{"$f":"+E54","v":"▪ PI02 % de Hábitos Gestionados en campaña"},null,null,null,null,null,null,null,50,"▪ PI02 % de Hábitos Gestionados en campaña",null,"ACUM",{"$f":"+Q54","v":"Semanal"},"▪ PI02 % de Hábitos Gestionados en campañaACUMSemanal",{"$f":"AVERAGE(T54:AX54)","v":0.86860000000000015},{"$f":"+T54","v":0},{"$f":"+U54","v":0},0,0.9,0,0,0,0,0,0,0.8,0,0,0,0,0,0,0.93,0,0,0,0,0,0,0.82899999999999996,0,0,0,0,0.88400000000000001,0,{"$f":"AVERAGE(AZ54:CC54)","v":0.87000000000000011},{"$f":"+AZ54","v":0},{"$f":"+BA54","v":0},0,0.88,0,0,0,0,0,0,0.8,0,0,0,0,0,0,0.93,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+CE54","v":0},{"$f":"+CF54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+DH54","v":0},{"$f":"+DI54","v":0},null,{"$f":"+DK54","v":0},{"$f":"+DL54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,17,"Responder a tiempo solicitudes de clientes",1,"▪ PI03 Eventos Gestionados","Semanal",100,"100","%","Ejecutivos Comerciales","PROCESOS INTERNOS",null,51,"▪ PI03 Eventos Gestionados",{"$f":"+I56","v":"%"},"META",{"$f":"+F56","v":"Semanal"},"▪ PI03 Eventos GestionadosMETASemanal",1,{"$f":"IF(OR(T$5=\"F\",T$5=\"FD\"),0,$S56)","v":1},{"$f":"IF(OR(U$5=\"F\",U$5=\"FD\"),0,$S56)","v":1},1,1,{"$f":"IF(OR(X$5=\"F\",X$5=\"FD\"),0,$S56)","v":0},0,1,1,1,1,1,0,0,1,1,1,1,1,0,0,1,1,1,1,1,0,0,1,1,1,0,1,{"$f":"IF(OR(AZ$5=\"F\",AZ$5=\"FD\"),0,$AY56)","v":0},0,0,1,1,1,1,1,0,0,1,1,1,1,1,0,0,1,1,1,1,1,0,0,1,1,1,1,1,0,1,{"$f":"IF(OR(CE$5=\"F\",CE$5=\"FD\"),0,$CD56)","v":0},1,1,1,1,1,0,0,1,1,1,1,1,0,0,1,1,1,1,1,0,0,1,1,0,1,1,0,0,1,1,1,{"$f":"IF(OR(DK$5=\"F\",DK$5=\"FD\"),0,$CD56)","v":0},1,1,0,0,1,1,1,1,1,0,0,1,1,1,1,1,0,0,1,1,1,1,1,0,0,1,1,1,1,1]
[null,null,null,null,{"$f":"+E56","v":"▪ PI03 Eventos Gestionados"},null,null,null,null,null,null,null,52,"▪ PI03 Eventos Gestionados",null,"ACTUAL",{"$f":"+Q56","v":"Semanal"},"▪ PI03 Eventos GestionadosACTUALSemanal",{"$f":"+S9","v":22},null,null,null,0.93,null,null,null,null,null,null,0.91,null,null,null,null,null,null,0.85,null,null,null,null,null,null,0.82899999999999996,null,null,null,null,0.88400000000000001,null,{"$f":"+AY9","v":20},null,null,null,0.93,null,null,null,null,null,null,0.96,null,null,null,null,null,null,0.98,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+CD9","v":21},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DJ9","v":22}]
[null,null,null,null,{"$f":"+E57","v":"▪ PI03 Eventos Gestionados"},null,null,null,null,null,null,null,53,"▪ PI03 Eventos Gestionados",null,"ACUM",{"$f":"+Q57","v":"Semanal"},"▪ PI03 Eventos GestionadosACUMSemanal",{"$f":"AVERAGE(T57:AX57)","v":0.88060000000000005},{"$f":"+T57","v":0},{"$f":"+U57","v":0},0,0.93,0,0,0,0,0,0,0.91,0,0,0,0,0,0,0.85,0,0,0,0,0,0,0.82899999999999996,0,0,0,0,0.88400000000000001,0,{"$f":"AVERAGE(AZ57:CC57)","v":0.95666666666666667},{"$f":"+AZ57","v":0},{"$f":"+BA57","v":0},0,0.93,0,0,0,0,0,0,0.96,0,0,0,0,0,0,0.98,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+CE57","v":0},{"$f":"+CF57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+DH57","v":0},{"$f":"+DI57","v":0},null,{"$f":"+DK57","v":0},{"$f":"+DL57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,18,"Generar Tubo de Negocios",2,"▪ PI04 N° Operaciones Enviadas (SUC)","Mensual",100,50,"N°","JOF y Ejecutivos","PROCESOS INTERNOS",null,54,"▪ PI04 N° Operaciones Enviadas (SUC)",{"$f":"+I59","v":"N°"},"META",{"$f":"+F59","v":"Mensual"},"▪ PI04 N° Operaciones Enviadas (SUC)METAMensual",132,{"$f":"IF(OR(T$5=\"F\",T$5=\"FD\"),0,ROUND($S59/$S60,4))","v":6},{"$f":"IF(OR(U$5=\"F\",U$5=\"FD\"),T59,ROUND($S59/$S60,4)+T59)","v":12},18,24,24,24,30,36,42,48,54,54,54,60,66,72,78,84,84,84,90,96,102,108,114,114,114,120,126,132,132,132,{"$f":"IF(OR(AZ$5=\"F\",AZ$5=\"FD\"),0,ROUND($AY59/$AY60,4))","v":0},{"$f":"IF(OR(BA$5=\"F\",BA$5=\"FD\"),AZ59,ROUND($AY59/$AY60,4)+AZ59)","v":0},0,6.6,13.2,19.799999999999997,26.4,33,33,33,39.6,46.2,52.800000000000004,59.400000000000006,66,66,66,72.599999999999994,79.199999999999989,85.799999999999983,92.399999999999977,98.999999999999972,98.999999999999972,98.999999999999972,105.59999999999997,112.19999999999996,118.79999999999995,125.39999999999995,131.99999999999994,131.99999999999994,132,{"$f":"IF(OR(CE$5=\"F\",CE$5=\"FD\"),0,ROUND($CD59/$CD60,4))","v":0},{"$f":"IF(OR(CF$5=\"F\",CF$5=\"FD\"),CE59,ROUND($CD59/$CD60,4)+CE59)","v":6.2857000000000003},12.571400000000001,18.857100000000003,25.142800000000001,31.4285,31.4285,31.4285,37.714199999999998,43.999899999999997,50.285599999999995,56.571299999999994,62.856999999999992,62.856999999999992,62.856999999999992,69.142699999999991,75.428399999999996,81.714100000000002,87.999800000000008,94.285500000000013,94.285500000000013,94.285500000000013,100.57120000000002,106.85690000000002,106.85690000000002,113.14260000000003,119.42830000000004,119.42830000000004,119.42830000000004,125.71400000000004,131.99970000000005,160,{"$f":"IF(OR(DK$5=\"F\",DK$5=\"FD\"),0,ROUND($CD59/$CD60,4))","v":0},{"$f":"IF(OR(DL$5=\"F\",DL$5=\"FD\"),DK59,ROUND($CD59/$CD60,4)+DK59)","v":6.2857000000000003},12.571400000000001,12.571400000000001,12.571400000000001,18.857100000000003,25.142800000000001,31.4285,37.714199999999998,43.999899999999997,43.999899999999997,43.999899999999997,50.285599999999995,56.571299999999994,62.856999999999992,69.142699999999991,75.428399999999996,75.428399999999996,75.428399999999996,81.714100000000002,87.999800000000008,94.285500000000013,100.57120000000002,106.85690000000002,106.85690000000002,106.85690000000002,113.14260000000003,119.42830000000004,125.71400000000004,131.99970000000005,138.28540000000004]
[null,null,null,null,{"$f":"+E59","v":"▪ PI04 N° Operaciones Enviadas (SUC)"},null,null,null,null,null,null,null,55,"▪ PI04 N° Operaciones Enviadas (SUC)",null,"ACTUAL",{"$f":"+Q59","v":"Mensual"},{"$f":"+N60&P60&Q60","v":"▪ PI04 N° Operaciones Enviadas (SUC)ACTUALMensual"},{"$f":"+S9","v":22},0,5,7,6,null,null,6,10,8,8,5,null,null,8,7,8,9,6,null,null,4,5,8,8,5,null,null,5,7,6,null,{"$f":"+AY9","v":20},null,null,null,6,8,8,6,10,null,null,5,8,9,8,7,null,null,6,7,7,4,5,null,null,null,null,null,null,null,null,{"$f":"+CD9","v":21},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DJ9","v":22}]
[null,null,null,null,{"$f":"+E60","v":"▪ PI04 N° Operaciones Enviadas (SUC)"},null,null,null,null,null,null,null,56,{"$f":"+E61","v":"▪ PI04 N° Operaciones Enviadas (SUC)"},null,"ACUM",{"$f":"+Q60","v":"Mensual"},"▪ PI04 N° Operaciones Enviadas (SUC)ACUMMensual",{"$f":"SUM(T60:AX60)","v":141},{"$f":"+T60","v":0},{"$f":"+T61+U60","v":5},12,18,18,18,24,34,42,50,55,55,55,63,70,78,87,93,93,93,97,102,110,118,123,123,123,128,135,141,{"$f":"+AV61+AX60","v":135},{"$f":"SUM(AZ60:CC60)","v":104},{"$f":"+AZ60","v":0},{"$f":"+AZ61+BA60","v":0},0,6,14,22,28,38,38,38,43,51,60,68,75,75,75,81,88,95,99,104,104,104,104,104,104,104,104,104,null,{"$f":"+CE60","v":0},{"$f":"+CE61+CF60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+DK60","v":0},{"$f":"+DK61+DL60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,19,"Generar Tubo de Negocios",null,"▪ PI05 Operaciones aprobadas (SUC)","Mensual",100,60,"%","JOF y Ejecutivos","PROCESOS INTERNOS",null,57,"▪ PI05 Operaciones aprobadas (SUC)",{"$f":"+I62","v":"%"},"META",{"$f":"+F62","v":"Mensual"},"▪ PI05 Operaciones aprobadas (SUC)METAMensual",0.7,{"$f":"IF(OR(T$5=\"F\",T$5=\"FD\"),0,$S62)","v":0.7},{"$f":"IF(OR(U$5=\"F\",U$5=\"FD\"),0,$S62)","v":0.7},0.7,0.7,{"$f":"IF(OR(X$5=\"F\",X$5=\"FD\"),0,$S62)","v":0},0,0.7,0.7,0.7,0.7,0.7,0,0,0.7,0.7,0.7,0.7,0.7,0,0,0.7,0.7,0.7,0.7,0.7,0,0,0.7,0.7,0.7,0,0.7,{"$f":"IF(OR(AZ$5=\"F\",AZ$5=\"FD\"),0,$AY62)","v":0},0,0,0.7,0.7,0.7,0.7,0.7,0,0,0.7,0.7,0.7,0.7,0.7,0,0,0.7,0.7,0.7,0.7,0.7,0,0,0.7,0.7,0.7,0.7,0.7,0,0.7,{"$f":"IF(OR(CE$5=\"F\",CE$5=\"FD\"),0,$CD62)","v":0},0.7,0.7,0.7,0.7,0.7,0,0,0.7,0.7,0.7,0.7,0.7,0,0,0.7,0.7,0.7,0.7,0.7,0,0,0.7,0.7,0,0.7,0.7,0,0,0.7,0.7,0.7,{"$f":"IF(OR(DK$5=\"F\",DK$5=\"FD\"),0,$CD62)","v":0},0.7,0.7,0,0,0.7,0.7,0.7,0.7,0.7,0,0,0.7,0.7,0.7,0.7,0.7,0,0,0.7,0.7,0.7,0.7,0.7,0,0,0.7,0.7,0.7,0.7,0.7]
[null,null,null,null,{"$f":"+E62","v":"▪ PI05 Operaciones aprobadas (SUC)"},null,null,null,null,null,null,null,58,{"$f":"+E63","v":"▪ PI05 Operaciones aprobadas (SUC)"},null,"ACTUAL",{"$f":"+Q61","v":"Mensual"},{"$f":"+N63&P63&Q63","v":"▪ PI05 Operaciones aprobadas (SUC)ACTUALMensual"},{"$f":"+S9","v":22},0,4,2,6,null,null,6,5,8,8,5,null,null,8,7,8,9,6,null,null,4,5,8,8,5,null,null,5,7,6,null,{"$f":"+AY9","v":20},null,null,null,6,8,8,6,5,null,null,5,8,9,8,7,null,null,6,8,8,4,5,null,null,null,null,null,null,null,null,{"$f":"+CD9","v":21},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DJ9","v":22}]
[null,null,null,null,{"$f":"+E62","v":"▪ PI05 Operaciones aprobadas (SUC)"},null,null,null,null,null,null,null,59,{"$f":"+N63","v":"▪ PI05 Operaciones aprobadas (SUC)"},null,"ACUM",{"$f":"+Q63","v":"Mensual"},{"$f":"+R63","v":"▪ PI05 Operaciones aprobadas (SUC)ACTUALMensual"},{"$f":"SUM(T63:AX63)","v":130},{"$f":"+T63","v":0},{"$f":"+U63+T64","v":4},{"$f":"+V63+U64","v":6},12,12,12,18,23,31,39,44,44,44,52,59,67,76,82,82,82,86,91,99,107,112,112,112,117,124,130,130,{"$f":"+SUM(AZ63:CC63)/AY61","v":0.97115384615384615},{"$f":"+AZ63","v":0},{"$f":"+BA63+AZ64","v":0},0,6,14,22,28,33,33,33,38,46,55,63,70,70,70,76,84,92,96,101,101,101,101,101,101,101,101,101,null,{"$f":"+CE63","v":0},{"$f":"+CF63+CE64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+DK63","v":0},{"$f":"+DL63+DK64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,20,"Efectuar Control de especies",2,"▪ PI06 N° Arqueo Físico","Mensual",50,2,"N°","Jefe Servicio al Cliente","PROCESOS INTERNOS",null,60,"▪ PI06 N° Arqueo Físico",{"$f":"+I65","v":"N°"},"META",{"$f":"+F65","v":"Mensual"},"▪ PI06 N° Arqueo FísicoMETAMensual",2,{"$f":"IF(OR(T$5=\"F\",T$5=\"FD\"),0,ROUND($S65/$S66,4))","v":9.0899999999999995E-2},{"$f":"IF(OR(U$5=\"F\",U$5=\"FD\"),T65,ROUND($S65/$S66,4)+T65)","v":0.18179999999999999},0.2727,0.36359999999999998,0.36359999999999998,0.36359999999999998,0.45449999999999996,0.5454,0.63629999999999998,0.72719999999999996,0.81809999999999994,0.81809999999999994,0.81809999999999994,0.90899999999999992,0.9998999999999999,1.0908,1.1817,1.2726,1.2726,1.2726,1.3634999999999999,1.4543999999999999,1.5452999999999999,1.6361999999999999,1.7270999999999999,1.7270999999999999,1.7270999999999999,1.8179999999999998,1.9088999999999998,1.9997999999999998,1.9997999999999998,2,{"$f":"IF(OR(AZ$5=\"F\",AZ$5=\"FD\"),0,ROUND($AY65/$AY66,4))","v":0},{"$f":"IF(OR(BA$5=\"F\",BA$5=\"FD\"),AZ65,ROUND($AY65/$AY66,4)+AZ65)","v":0},0,0.1,0.2,0.30000000000000004,0.4,0.5,0.5,0.5,0.6,0.7,0.79999999999999993,0.89999999999999991,0.99999999999999989,0.99999999999999989,0.99999999999999989,1.0999999999999999,1.2,1.3,1.4000000000000001,1.5000000000000002,1.5000000000000002,1.5000000000000002,1.6000000000000003,1.7000000000000004,1.8000000000000005,1.9000000000000006,2.0000000000000004,2.0000000000000004,2,{"$f":"IF(OR(CE$5=\"F\",CE$5=\"FD\"),0,ROUND($CD65/$CD66,4))","v":0},{"$f":"IF(OR(CF$5=\"F\",CF$5=\"FD\"),CE65,ROUND($CD65/$CD66,4)+CE65)","v":9.5200000000000007E-2},0.19040000000000001,0.28560000000000002,0.38080000000000003,0.47600000000000003,0.47600000000000003,0.47600000000000003,0.57120000000000004,0.6664000000000001,0.76160000000000005,0.85680000000000001,0.95199999999999996,0.95199999999999996,0.95199999999999996,1.0471999999999999,1.1423999999999999,1.2375999999999998,1.3327999999999998,1.4279999999999997,1.4279999999999997,1.4279999999999997,1.5231999999999997,1.6183999999999996,1.6183999999999996,1.7135999999999996,1.8087999999999995,1.8087999999999995,1.8087999999999995,1.9039999999999995,1.9991999999999994,3,{"$f":"IF(OR(DK$5=\"F\",DK$5=\"FD\"),0,ROUND($CD65/$CD66,4))","v":0},{"$f":"IF(OR(DL$5=\"F\",DL$5=\"FD\"),DK65,ROUND($CD65/$CD66,4)+DK65)","v":9.5200000000000007E-2},0.19040000000000001,0.19040000000000001,0.19040000000000001,0.28560000000000002,0.38080000000000003,0.47600000000000003,0.57120000000000004,0.6664000000000001,0.6664000000000001,0.6664000000000001,0.76160000000000005,0.85680000000000001,0.95199999999999996,1.0471999999999999,1.1423999999999999,1.1423999999999999,1.1423999999999999,1.2375999999999998,1.3327999999999998,1.4279999999999997,1.5231999999999997,1.6183999999999996,1.6183999999999996,1.6183999999999996,1.7135999999999996,1.8087999999999995,1.9039999999999995,1.9991999999999994,2.0943999999999994]
[null,null,null,null,{"$f":"+E65","v":"▪ PI06 N° Arqueo Físico"},null,null,null,null,null,null,null,61,"▪ PI06 N° Arqueo Físico",null,"ACTUAL",{"$f":"+Q65","v":"Mensual"},"▪ PI06 N° Arqueo FísicoACTUALMensual",{"$f":"+S15","v":22},0,0,0,0,null,null,0,0,0,0,1,null,null,0,0,0,0,0,null,null,0,0,0,0,0,null,null,1,0,0,null,{"$f":"+AY15","v":20},null,null,null,0,0,0,0,0,null,null,1,0,0,0,0,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"+CD15","v":21},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DJ15","v":22}]
[null,null,null,null,{"$f":"+E66","v":"▪ PI06 N° Arqueo Físico"},null,null,null,null,null,null,null,62,"▪ PI06 N° Arqueo Físico",null,"ACUM",{"$f":"+Q66","v":"Mensual"},"▪ PI06 N° Arqueo FísicoACUMMensual",{"$f":"SUM(T66:AX66)","v":2},{"$f":"+T66","v":0},{"$f":"+T67+U66","v":0},0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,{"$f":"+AV67+AX66","v":2},{"$f":"SUM(AZ66:CC66)","v":1},{"$f":"+AZ66","v":0},{"$f":"+AZ67+BA66","v":0},0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,{"$f":"+CE66","v":0},{"$f":"+CE67+CF66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+DK66","v":0},{"$f":"+DK67+DL66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,20,"Efectuar Control de especies",null,"▪ PI07 Diferencia de Caja","Mensual",50,20000,"$","Jefe Servicio al Cliente, Tesorero","PROCESOS INTERNOS",null,63,{"$f":"+E68","v":"▪ PI07 Diferencia de Caja"},{"$f":"+I68","v":"$"},"META",{"$f":"+F68","v":"Mensual"},{"$f":"+N68&P68&Q68","v":"▪ PI07 Diferencia de CajaMETAMensual"},20000,{"$f":"IF(OR(T$5=\"F\",T$5=\"FD\"),0,ROUND($S68/$S69,4))","v":909.09090000000003},{"$f":"IF(OR(U$5=\"F\",U$5=\"FD\"),T68,ROUND($S68/$S69,4)+T68)","v":1818.1818000000001},2727.2727,3636.3636000000001,3636.3636000000001,3636.3636000000001,4545.4544999999998,5454.5454,6363.6363000000001,7272.7272000000003,8181.8181000000004,8181.8181000000004,8181.8181000000004,9090.9089999999997,9999.9998999999989,10909.090799999998,11818.181699999997,12727.272599999997,12727.272599999997,12727.272599999997,13636.363499999996,14545.454399999995,15454.545299999994,16363.636199999994,17272.727099999993,17272.727099999993,17272.727099999993,18181.817999999992,19090.908899999991,19999.999799999991,19999.999799999991,20000,{"$f":"IF(OR(AZ$5=\"F\",AZ$5=\"FD\"),0,ROUND($AY68/$AY69,4))","v":0},{"$f":"IF(OR(BA$5=\"F\",BA$5=\"FD\"),AZ68,ROUND($AY68/$AY69,4)+AZ68)","v":0},0,1000,2000,3000,4000,5000,5000,5000,6000,7000,8000,9000,10000,10000,10000,11000,12000,13000,14000,15000,15000,15000,16000,17000,18000,19000,20000,20000,20000,{"$f":"IF(OR(CE$5=\"F\",CE$5=\"FD\"),0,ROUND($CD68/$CD69,4))","v":0},{"$f":"IF(OR(CF$5=\"F\",CF$5=\"FD\"),CE68,ROUND($CD68/$CD69,4)+CE68)","v":952.38099999999997},1904.7619999999999,2857.143,3809.5239999999999,4761.9049999999997,4761.9049999999997,4761.9049999999997,5714.2860000000001,6666.6670000000004,7619.0480000000007,8571.4290000000001,9523.81,9523.81,9523.81,10476.190999999999,11428.571999999998,12380.952999999998,13333.333999999997,14285.714999999997,14285.714999999997,14285.714999999997,15238.095999999996,16190.476999999995,16190.476999999995,17142.857999999997,18095.238999999998,18095.238999999998,18095.238999999998,19047.62,20000.001,20000,{"$f":"IF(OR(DK$5=\"F\",DK$5=\"FD\"),0,ROUND($CD68/$CD69,4))","v":0},{"$f":"IF(OR(DL$5=\"F\",DL$5=\"FD\"),DK68,ROUND($CD68/$CD69,4)+DK68)","v":952.38099999999997},1904.7619999999999,1904.7619999999999,1904.7619999999999,2857.143,3809.5239999999999,4761.9049999999997,5714.2860000000001,6666.6670000000004,6666.6670000000004,6666.6670000000004,7619.0480000000007,8571.4290000000001,9523.81,10476.190999999999,11428.571999999998,11428.571999999998,11428.571999999998,12380.952999999998,13333.333999999997,14285.714999999997,15238.095999999996,16190.476999999995,16190.476999999995,16190.476999999995,17142.857999999997,18095.238999999998,19047.62,20000.001,20952.382000000001]
[null,null,null,null,{"$f":"+E68","v":"▪ PI07 Diferencia de Caja"},null,null,null,null,null,null,null,64,{"$f":"+E69","v":"▪ PI07 Diferencia de Caja"},null,"ACTUAL",{"$f":"+Q68","v":"Mensual"},{"$f":"+N69&P69&Q69","v":"▪ PI07 Diferencia de CajaACTUALMensual"},{"$f":"+S9","v":22},690,0,0,3000,null,null,823,0,5000,700,1200,null,null,814,481,294,1500,289,null,null,531,989,2000,657,893,null,null,1156,1182,709,null,{"$f":"+AY9","v":20},null,null,null,573,988,1354,1398,1075,null,null,583,1920,606,1918,1504,null,null,1216,1010,1231,1178,1730,null,null,null,null,null,null,null,null,{"$f":"+CD9","v":21},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DJ9","v":22}]
[null,null,null,null,{"$f":"+E69","v":"▪ PI07 Diferencia de Caja"},null,null,null,null,null,null,null,65,{"$f":"+E70","v":"▪ PI07 Diferencia de Caja"},null,"ACUM",{"$f":"+Q69","v":"Mensual"},{"$f":"+N70&P70&Q70","v":"▪ PI07 Diferencia de CajaACUMMensual"},{"$f":"SUM(T69:AX69)","v":22908},{"$f":"+T69","v":690},{"$f":"+T70+U69","v":690},690,3690,3690,3690,4513,4513,9513,10213,11413,11413,11413,12227,12708,13002,14502,14791,14791,14791,15322,16311,18311,18968,19861,19861,19861,21017,22199,22908,{"$f":"+AV70+AX69","v":22199},{"$f":"SUM(AZ69:CC69)","v":18284},{"$f":"+AZ69","v":0},{"$f":"+AZ70+BA69","v":0},0,573,1561,2915,4313,5388,5388,5388,5971,7891,8497,10415,11919,11919,11919,13135,14145,15376,16554,18284,18284,18284,18284,18284,18284,18284,18284,18284,null,{"$f":"+CE69","v":0},{"$f":"+CE70+CF69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+DK69","v":0},{"$f":"+DK70+DL69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,21,"Fortalecer las competencias laborales de los colaboradores",1,"▪ AC01 N° de colaboradores que asisten a cursos de formación profesional","Semestral",100,2,"N°","JOF","APRENDIZAJE Y CRECIMIENTO",null,66,"▪ AC01 N° de colaboradores que asisten a cursos de formación profesional",{"$f":"+I71","v":"N°"},"META",{"$f":"+F71","v":"Semestral"},"▪ AC01 N° de colaboradores que asisten a cursos de formación profesionalMETASemestral",2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,null,null,null,{"$f":"+E71","v":"▪ AC01 N° de colaboradores que asisten a cursos de formación profesional"},null,null,null,null,null,null,null,67,"▪ AC01 N° de colaboradores que asisten a cursos de formación profesional",null,"ACTUAL",{"$f":"+Q71","v":"Semestral"},"▪ AC01 N° de colaboradores que asisten a cursos de formación profesionalACTUALSemestral",{"$f":"+S21","v":22},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY21","v":20},null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+CD21","v":21},null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DJ21","v":22},null,null,null,null,null,null,2]
[null,null,null,null,{"$f":"+E72","v":"▪ AC01 N° de colaboradores que asisten a cursos de formación profesional"},null,null,null,null,null,null,null,68,"▪ AC01 N° de colaboradores que asisten a cursos de formación profesional",null,"ACUM",{"$f":"+Q72","v":"Semestral"},"▪ AC01 N° de colaboradores que asisten a cursos de formación profesionalACUMSemestral",{"$f":"SUM(T72:AX72)","v":0},{"$f":"+T72","v":0},{"$f":"+T73+U72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AV73+AX72","v":0},{"$f":"SUM(AZ72:CC72)","v":2},{"$f":"+AZ72","v":0},{"$f":"+AZ73+BA72","v":0},0,0,0,0,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,null,{"$f":"+CE72","v":0},{"$f":"+CE73+CF72","v":0},0,0,0,0,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,null,{"$f":"+DK72","v":0},{"$f":"+DK73+DL72","v":0},0,0,0,0,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,22,"Fomentar la participación en la mejora continua,Innovación y creatividad.",1,"▪ AC02 N° Ideas presentadas [concurso]","Semestral",100,6,"N°","JOF","APRENDIZAJE Y CRECIMIENTO",null,69,"▪ AC02 N° Ideas presentadas [concurso]",{"$f":"+I74","v":"N°"},"META",{"$f":"+F74","v":"Semestral"},"▪ AC02 N° Ideas presentadas [concurso]METASemestral",6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,7,8,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,7]
[null,null,null,null,{"$f":"+E74","v":"▪ AC02 N° Ideas presentadas [concurso]"},null,null,null,null,null,null,null,70,"▪ AC02 N° Ideas presentadas [concurso]",null,"ACTUAL",{"$f":"+Q74","v":"Semestral"},"▪ AC02 N° Ideas presentadas [concurso]ACTUALSemestral",{"$f":"+S24","v":22},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY24","v":20},null,null,null,null,null,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+CD24","v":21},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DJ24","v":22}]
[null,null,null,null,{"$f":"+E75","v":"▪ AC02 N° Ideas presentadas [concurso]"},null,null,null,null,null,null,null,71,"▪ AC02 N° Ideas presentadas [concurso]",null,"ACUM",{"$f":"+Q75","v":"Semestral"},"▪ AC02 N° Ideas presentadas [concurso]ACUMSemestral",{"$f":"SUM(T75:AX75)","v":0},{"$f":"+T75","v":0},{"$f":"+T76+U75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AV76+AX75","v":0},{"$f":"SUM(AZ75:CC75)","v":2},{"$f":"+AZ75","v":0},{"$f":"+AZ76+BA75","v":0},0,0,0,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,null,{"$f":"+CE75","v":0},{"$f":"+CE76+CF75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+DK75","v":0},{"$f":"+DK76+DL75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,23,"Mantener un buen clima laboral",1,"▪ AC03 % de satisfacción del clima laboral","Anual",100,"80","%","JOF","APRENDIZAJE Y CRECIMIENTO",null,72,"▪ AC03 % de satisfacción del clima laboral",{"$f":"+I77","v":"%"},"META",{"$f":"+F77","v":"Anual"},"▪ AC03 % de satisfacción del clima laboralMETAAnual",0.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.9,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,1.8,0.9,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,1.8]
[null,null,null,null,{"$f":"+E77","v":"▪ AC03 % de satisfacción del clima laboral"},null,null,null,null,null,null,null,73,"▪ AC03 % de satisfacción del clima laboral",null,"ACTUAL",{"$f":"+Q77","v":"Anual"},"▪ AC03 % de satisfacción del clima laboralACTUALAnual",{"$f":"+S27","v":22},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY27","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.78300000000000003,null,null,null,null,null,null,null,null,null,{"$f":"+CD27","v":21},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DJ27","v":22}]
[null,null,null,null,{"$f":"+E78","v":"▪ AC03 % de satisfacción del clima laboral"},null,null,null,null,null,null,null,74,"▪ AC03 % de satisfacción del clima laboral",null,"ACUM",{"$f":"+Q78","v":"Anual"},"▪ AC03 % de satisfacción del clima laboralACUMAnual",{"$f":"SUM(T78:AX78)","v":0},{"$f":"+T78","v":0},{"$f":"+T79+U78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AV79+AX78","v":0},{"$f":"SUM(AZ78:CC78)","v":0.78300000000000003},{"$f":"+AZ78","v":0},{"$f":"+AZ79+BA78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.78300000000000003,0.78300000000000003,0.78300000000000003,0.78300000000000003,0.78300000000000003,0.78300000000000003,0.78300000000000003,0.78300000000000003,0.78300000000000003,0.78300000000000003,null,{"$f":"+CE78","v":0},{"$f":"+CE79+CF78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+DK78","v":0},{"$f":"+DK79+DL78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,24,"Verificar que  los colaboradores están alineados con la estrategia",1,"▪ AC04 % Resultados Encuesta de Ejecución","Anual",100,75,"%","JOF","APRENDIZAJE Y CRECIMIENTO",null,75,"▪ AC04 % Resultados Encuesta de Ejecución",{"$f":"+I80","v":"%"},"META",{"$f":"+F80","v":"Anual"},"▪ AC04 % Resultados Encuesta de EjecuciónMETAAnual",0.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.8,0.7,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,1.75,0.7,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,1.75]
[null,null,null,null,{"$f":"+E80","v":"▪ AC04 % Resultados Encuesta de Ejecución"},null,null,null,null,null,null,null,76,"▪ AC04 % Resultados Encuesta de Ejecución",null,"ACTUAL",{"$f":"+Q80","v":"Anual"},"▪ AC04 % Resultados Encuesta de EjecuciónACTUALAnual",{"$f":"+S30","v":22},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY30","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.82,null,null,null,null,null,null,null,null,null,{"$f":"+CD30","v":21},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+DJ30","v":22}]
[null,null,null,null,{"$f":"+E81","v":"▪ AC04 % Resultados Encuesta de Ejecución"},null,null,null,null,null,null,null,77,"▪ AC04 % Resultados Encuesta de Ejecución",null,"ACUM",{"$f":"+Q81","v":"Anual"},"▪ AC04 % Resultados Encuesta de EjecuciónACUMAnual",{"$f":"SUM(T81:AX81)","v":0},{"$f":"+T81","v":0},{"$f":"+T82+U81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AV82+AX81","v":0},{"$f":"SUM(AZ81:CC81)","v":0.82},{"$f":"+AZ81","v":0},{"$f":"+AZ82+BA81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.82,0.82,0.82,0.82,0.82,0.82,0.82,0.82,0.82,0.82,null,{"$f":"+CE81","v":0},{"$f":"+CE82+CF81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+DK81","v":0},{"$f":"+DK82+DL81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"▪ F02 Ventas Netas Créditos de  Consumo",null,"▪ F07 Volumen de Inversiones [FFMM,LAP,DAP]","▪ PI01 % Cumplimiento de Hábitos Gestionados","▪ PI04 N° Operaciones Enviadas (SUC)","▪ C01 SNEX Área Comercial (Encuesta de Satisfacción)","▪ PI06 N° Arqueo Físico","▪ C03 Win Rate por Clientes"]
[null,null,"▪ F03 Ventas Netas Tarjetas de Crédito (TC)",null,"▪ F08 Venta Bruta de Seguros (Indiv.+Vinc.)","▪ PI02 % de Hábitos Gestionados en campaña","▪ PI05 Operaciones aprobadas (SUC)","▪ C02 SNEX Área Operativa (Encuesta de Satisfacción)","▪ PI07 Diferencia de Caja","▪ C04 Win Rate por  Monto"]
[null,null,"▪ F04 N° Aperturas de Cuentas Corrientes (CCT)"]
[null,null,"▪ F05 Ventas Netas Cred. Hipotecario (CHIP)"]
[]
[]
[]
[]
[null,1,"[ F  ] Obtener Rentabilidad Operativa para  Sucursal Bancaria",null,null,{"$f":"LEN(C94)","v":61}]
[null,2,"[ F  ] Lograr Crecimiento en las Ventas",null,null,{"$f":"LEN(C95)","v":39}]
[null,3,"[ F  ] Mantener la Cartera de Clientes al Día",null,null,45]
[null,4,"[ F  ] Incrementar Utilidad por Filiales",null,null,40]
[null,1,"[ C  ] Lograr Satisfacción del cliente",null,null,38]
[null,2,"[ C  ] Aumentar  Cuota de Mercado en Consumo",null,null,44]
[null,3,"[ C  ] Fidelizar actuales CCT",null,null,29]
[null,1,"[ PI ] Realizar Buena Gestión de Hábitos",null,null,{"$f":"LEN(C101)","v":40}]
[null,2,"[ PI ] Responder a tiempo solicitudes de clientes",null,null,49]
[null,3,"[ PI ] Generar Tubo de Negocios",null,null,31]
[null,4,"[ PI ] Efectuar Control de especies",null,null,35]
[null,1,"[ AC ] Fortalecer las competencias laborales de los colaboradores",null,null,65]
[null,2,"[ AC ] Fomentar la participación en la mejora continua,Innovación y creatividad.",null,null,80]
[null,3,"[ AC ] Mantener un buen clima laboral",null,null,37]
[null,4,"[ AC ] Verificar que  los colaboradores están alineados con la estrategia",null,null,73]
[]
[]
[null,null,"Unidad de Negocios","Meses",null,"Trimestre","Semestre"]
[null,null,"Unidad 2","Enero",1,"T1",null,2013,"1er Semestre","Trimestre 1"]
[null,null,"Unidad 3","Febrero",2,"T1",null,2014,"2do Semestre","Trimestre 2"]
[null,null,"Unidad 4","Marzo",3,"T1",null,2015,null,"Trimestre 3"]
[null,null,null,"Abril",4,"T2",null,2016,null,"Trimestre 4"]
[null,null,null,"Mayo",5,"T2"]
[null,null,null,"Junio",6,"T2"]
[null,null,null,"Julio",7,"T3"]
[null,null,null,"Agosto",8]
[null,null,null,"Septiembre",9]
[null,null,null,"Octubre",10]
[null,null,null,"Noviembre",11]
[null,null,null,"Diciembre",12]
[]
[null,null,null,"año",null,"posicion","posicionT","posicionS"]
[null,null,"Enero",2013,{"$f":"+C126&D126","v":"Enero2013"},1,13,17,"Para Calculo desde OBJETIVOS ESTRATEGICOS"]
[null,null,"Febrero",{"$f":"+D126","v":2013},{"$f":"+C127&D127","v":"Febrero2013"},2,13,17,{"$f":"+OBJ_Global!P4","v":"Enero"},{"$f":"+OBJ_Global!R4","v":2014},"<--- de la selección Mes y Año"]
[null,null,"Marzo",{"$f":"+D127","v":2013},"Marzo2013",3,13,17]
[null,null,"Abril",2013,"Abril2013",4,14,17,"Mes",{"$f":"VLOOKUP($I$127&$J$127,$E$126:$H$173,2,FALSE)","v":18}]
[null,null,"Mayo",2013,"Mayo2013",5,14,17,"Trimestre",{"$f":"VLOOKUP($I$127&$J$127,$E$126:$H$173,3,FALSE)","v":29}]
[null,null,"Junio",2013,"Junio2013",6,14,17,"Semestre",{"$f":"VLOOKUP($I$127&$J$127,$E$126:$H$173,4,FALSE)","v":34}]
[null,null,"Julio",2013,"Julio2013",7,15,18]
[null,null,"Agosto",2013,"Agosto2013",8,15,18]
[null,null,"Septiembre",2013,"Septiembre2013",9,15,18,"Para Calculo desde INDICADORES POR OBJETIVO"]
[null,null,"Octubre",2013,"Octubre2013",10,16,18]
[null,null,"Noviembre",2013,"Noviembre2013",11,16,18]
[null,null,"Diciembre",2013,"Diciembre2013",12,16,18,{"$f":"+Detalle_Objetivos!T4","v":"Noviembre"},{"$f":"+Detalle_Objetivos!V4","v":2013},"<--- de la selección Mes y Año"]
[null,null,"Enero",2014,"Enero2014",{"$f":"+H137","v":18},{"$f":"+F149","v":29},{"$f":"+F138+16","v":34}]
[null,null,"Febrero",{"$f":"+D138","v":2014},"Febrero2014",{"$f":"+F138+1","v":19},{"$f":"+G138","v":29},{"$f":"+H138","v":34},"Mes",{"$f":"VLOOKUP($I$137&$J$137,$E$126:$H$173,2,FALSE)","v":11}]
[null,null,"Marzo",{"$f":"+D139","v":2014},"Marzo2014",{"$f":"+F139+1","v":20},{"$f":"+G139","v":29},{"$f":"+H139","v":34},"Trimestre",{"$f":"VLOOKUP($I$137&$J$137,$E$126:$H$173,3,FALSE)","v":16}]
[null,null,"Abril",2014,"Abril2014",21,{"$f":"+G140+1","v":30},{"$f":"+H140","v":34},"Semestre",{"$f":"VLOOKUP($I$137&$J$137,$E$126:$H$173,4,FALSE)","v":18}]
[null,null,"Mayo",2014,"Mayo2014",22,{"$f":"+G141","v":30},{"$f":"+H141","v":34}]
[null,null,"Junio",2014,"Junio2014",23,{"$f":"+G142","v":30},{"$f":"+H142","v":34}]
[null,null,"Julio",2014,"Julio2014",24,{"$f":"+G143+1","v":31},{"$f":"+H143+1","v":35},"Mes Anterior",{"$f":"IF(I137<>\"Enero\",J139-1,J139-6)","v":10}]
[null,null,"Agosto",2014,"Agosto2014",25,{"$f":"+G144","v":31},{"$f":"+H144","v":35},"Trimestre",{"$f":"IF(I137<>\"Enero\",VLOOKUP($I$137&$J$137,$E$126:$H$173,3,FALSE),VLOOKUP($I$137&$J$137,$E$126:$H$173,3,FALSE)-13)","v":16}]
[null,null,"Septiembre",2014,"Septiembre2014",26,31,35,"Semestre",{"$f":"IF(I137<>\"Enero\",VLOOKUP($I$137&$J$137,$E$126:$H$173,4,FALSE),VLOOKUP($I$137&$J$137,$E$126:$H$173,4,FALSE)-16)","v":18}]
[null,null,"Octubre",2014,"Octubre2014",27,{"$f":"+G146+1","v":32},35]
[null,null,"Noviembre",2014,"Noviembre2014",28,{"$f":"+G147","v":32},35]
[null,null,"Diciembre",2014,"Diciembre2014",29,{"$f":"+G148","v":32},35]
[null,null,"Enero",2015,{"$f":"+C150&D150","v":"Enero2015"},{"$f":"+H137","v":18},{"$f":"+F161","v":29},{"$f":"+F150+16","v":34}]
[null,null,"Febrero",{"$f":"+D150","v":2015},"Febrero2015",{"$f":"+F150+1","v":19},{"$f":"+G150","v":29},{"$f":"+H150","v":34}]
[null,null,"Marzo",{"$f":"+D151","v":2015},"Marzo2015",{"$f":"+F151+1","v":20},{"$f":"+G151","v":29},{"$f":"+H151","v":34}]
[null,null,"Abril",2015,"Abril2015",21,{"$f":"+G152+1","v":30},{"$f":"+H152","v":34}]
[null,null,"Mayo",2015,"Mayo2015",22,{"$f":"+G153","v":30},{"$f":"+H153","v":34}]
[null,null,"Junio",2015,"Junio2015",23,{"$f":"+G154","v":30},{"$f":"+H154","v":34}]
[null,null,"Julio",2015,"Julio2015",24,31,{"$f":"+H155+1","v":35}]
[null,null,"Agosto",2015,"Agosto2015",25,{"$f":"+G156","v":31},{"$f":"+H156","v":35}]
[null,null,"Septiembre",2015,"Septiembre2015",26,31,35]
[null,null,"Octubre",2015,"Octubre2015",27,32,35]
[null,null,"Noviembre",2015,"Noviembre2015",28,{"$f":"+G159","v":32},35]
[null,null,"Diciembre",2015,"Diciembre2015",29,{"$f":"+G160","v":32},35]
[null,null,"Enero",2016,"Enero2016",{"$f":"+H149","v":35},{"$f":"+F173","v":46},{"$f":"+F162+16","v":51}]
[null,null,"Febrero",{"$f":"+D162","v":2016},"Febrero2016",{"$f":"+F162+1","v":36},{"$f":"+G162","v":46},{"$f":"+H162","v":51}]
[null,null,"Marzo",{"$f":"+D163","v":2016},"Marzo2016",{"$f":"+F163+1","v":37},{"$f":"+G163","v":46},{"$f":"+H163","v":51}]
[null,null,"Abril",2016,"Abril2016",38,{"$f":"+G164+1","v":47},{"$f":"+H164","v":51}]
[null,null,"Mayo",2016,"Mayo2016",39,{"$f":"+G165","v":47},{"$f":"+H165","v":51}]
[null,null,"Junio",2016,"Junio2016",40,{"$f":"+G166","v":47},{"$f":"+H166","v":51}]
[null,null,"Julio",2016,"Julio2016",41,{"$f":"+G167+1","v":48},{"$f":"+H167+1","v":52}]
[null,null,"Agosto",2016,"Agosto2016",42,{"$f":"+G168","v":48},{"$f":"+H168","v":52}]
[null,null,"Septiembre",2016,"Septiembre2016",43,{"$f":"+G169","v":48},{"$f":"+H169","v":52}]
[null,null,"Octubre",2016,"Octubre2016",44,{"$f":"+G170+1","v":49},{"$f":"+H170","v":52}]
[null,null,"Noviembre",2016,"Noviembre2016",45,{"$f":"+G171","v":49},{"$f":"+H171","v":52}]
[null,null,"Diciembre",2016,"Diciembre2016",46,{"$f":"+G172","v":49},{"$f":"+H172","v":52}]

{"sheet":"Hoja6","index":5,"n_rows":429,"n_cols":17,"rows_kept":429,"cut":false,"hidden":true,"merged":[]}
["Etiquetas de fila","Cuenta de 2"]
[1,2]
["Total general",2]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"MM$"]
["mes","ejecutivo","dia","TC","CHIP"]
["Enero","CAZAMOR",1,{"$f":"RANDBETWEEN(0,4)","v":2},{"$f":"RANDBETWEEN(10,40)/10","v":1.5}]
["Enero","CAZAMOR",2,{"$f":"RANDBETWEEN(0,4)","v":1},{"$f":"RANDBETWEEN(10,40)/10","v":2.9}]
["Enero","CAZAMOR",3,4,{"$f":"RANDBETWEEN(10,40)/10","v":2.5}]
["Enero","CAZAMOR",4,2,3.4]
["Enero","CAZAMOR",5,4,2.1,null,null,"Etiquetas de columna"]
["Enero","CAZAMOR",6,1,2.4,null,null,"Suma de TC",null,null,null,"Suma de CHIP",null,null,null,"Total Suma de TC","Total Suma de CHIP"]
["Enero","CAZAMOR",7,3,2.9,null,"Etiquetas de fila","CAZAMOR","EMUNOZB","LALARU","MSANHUI","CAZAMOR","EMUNOZB","LALARU","MSANHUI"]
["Enero","CAZAMOR",8,2,3.6,null,1,3,4,3,4,1.6,1.4,1.9,3.4,14,8.3000000000000007]
["Enero","CAZAMOR",9,1,2.6,null,2,3,2,2,1,3.7,2.2999999999999998,3.8,4,8,13.8]
["Enero","CAZAMOR",10,1,2.6,null,3,3,4,4,0,2.4,1.6,2.4,1.5,11,7.9]
["Enero","CAZAMOR",11,3,2.1,null,4,3,0,0,1,3.8,3.3,1.9,2.2999999999999998,4,11.3]
["Enero","CAZAMOR",12,0,1.9,null,5,0,0,3,4,1.8,3.5,1.3,3.5,7,10.1]
["Enero","CAZAMOR",13,0,1.7,null,6,0,0,3,1,2.6,1,3.9,2.5,4,10]
["Enero","CAZAMOR",14,4,3.8,null,7,4,4,0,2,1.6,1.1000000000000001,2.8,2.6,10,8.1]
["Enero","CAZAMOR",15,1,3.7,null,8,3,2,3,1,2.7,2.6,2.8,1.8,9,9.9000000000000021]
["Enero","CAZAMOR",16,3,2.2999999999999998,null,9,3,1,3,3,2.1,1.6,1,2.6,10,7.3000000000000007]
["Enero","CAZAMOR",17,4,1,null,10,0,2,1,2,1.8,2.4,3.1,3.3,5,10.600000000000001]
["Enero","CAZAMOR",18,4,2.2000000000000002,null,11,4,4,2,0,2.2999999999999998,3.6,1.7,2.5,10,10.100000000000001]
["Enero","CAZAMOR",19,2,3.2,null,12,2,1,1,2,1.1000000000000001,1.6,4,3.2,6,9.9]
["Enero","CAZAMOR",20,2,3.9,null,13,2,1,2,2,2.2000000000000002,1.1000000000000001,1.7,1.1000000000000001,7,6.1]
["Enero","CAZAMOR",21,1,3.6,null,14,1,2,1,4,3.9,3.7,1.8,2.6,8,12]
["Enero","CAZAMOR",22,4,1,null,15,1,3,0,1,4,2.1,3.8,3.7,5,13.599999999999998]
["Enero","CAZAMOR",23,{"$f":"RANDBETWEEN(0,4)","v":1},2,null,16,4,1,4,4,2.8,1.2,2.2999999999999998,3.9,13,10.199999999999999]
["Enero","CAZAMOR",24,2,2.1,null,17,1,4,4,0,1.7,3.4,2.7,3.9,9,11.7]
["Enero","CAZAMOR",25,0,1.4,null,18,4,0,4,1,2.8,3.6,1,2.4,9,9.8000000000000007]
["Enero","CAZAMOR",26,2,1.9,null,19,0,2,4,3,2,2.1,3.7,3.9,9,11.7]
["Enero","CAZAMOR",27,1,3.6,null,20,4,2,3,2,3,3.5,1.6,1.7,11,9.7999999999999989]
["Enero","CAZAMOR",28,0,3,null,21,3,1,1,2,3.7,3.9,1,2.7,7,11.3]
["Enero","CAZAMOR",29,3,3.1,null,22,1,2,2,4,3,1,2.1,3.3,9,9.3999999999999986]
["Enero","CAZAMOR",30,4,3.3,null,23,1,1,0,1,3.1,2.2999999999999998,3.9,1.1000000000000001,3,10.4]
["Enero","CAZAMOR",31,4,3.5,null,24,4,3,0,4,3.4,3.1,2.5,1.4,11,10.4]
["Enero","LALARU",1,{"$f":"RANDBETWEEN(0,4)","v":1},1.5,null,25,1,4,2,0,1.4,2.2000000000000002,2.2000000000000002,3,7,8.8000000000000007]
["Enero","LALARU",2,2,1.5,null,26,4,3,1,0,3.5,1.9,3.1,3.5,8,12]
["Enero","LALARU",3,2,3.7,null,27,0,2,2,2,2.1,2.9,2.2000000000000002,1.8,6,9]
["Enero","LALARU",4,2,2.7,null,28,2,2,0,2,3.7,3.5,1.9,1.4,6,10.5]
["Enero","LALARU",5,4,3.3,null,29,0,1,3,1,2.4,3,2.6,3.9,5,11.9]
["Enero","LALARU",6,0,1.2,null,30,3,3,0,4,1.3,1.3,2.8,3,10,8.4]
["Enero","LALARU",7,3,3,null,31,2,0,3,4,3.5,1.7,1.7,3.3,9,10.199999999999999]
["Enero","LALARU",8,3,2,null,"Total general",66,61,61,62,81,73.500000000000014,75.2,84.800000000000011,250,314.49999999999994]
["Enero","LALARU",9,3,1.7]
["Enero","LALARU",10,1,1.8]
["Enero","LALARU",11,0,2]
["Enero","LALARU",12,0,1.3]
["Enero","LALARU",13,3,1.4]
["Enero","LALARU",14,2,4]
["Enero","LALARU",15,4,1.7]
["Enero","LALARU",16,2,3.4]
["Enero","LALARU",17,1,2.4]
["Enero","LALARU",18,1,3.6]
["Enero","LALARU",19,2,1]
["Enero","LALARU",20,0,2.8]
["Enero","LALARU",21,3,3.7]
["Enero","LALARU",22,2,1.4]
["Enero","LALARU",23,{"$f":"RANDBETWEEN(0,4)","v":1},1.9]
["Enero","LALARU",24,4,2.5]
["Enero","LALARU",25,2,2.7]
["Enero","LALARU",26,4,1.5]
["Enero","LALARU",27,0,4]
["Enero","LALARU",28,3,4]
["Enero","LALARU",29,0,3.6]
["Enero","LALARU",30,4,3.1]
["Enero","LALARU",31,0,1.4]
["Enero","MSANHUI",1,{"$f":"RANDBETWEEN(0,4)","v":2},1.4]
["Enero","MSANHUI",2,1,1.2]
["Enero","MSANHUI",3,2,3.2]
["Enero","MSANHUI",4,{"$f":"RANDBETWEEN(0,4)","v":4},1.4]
["Enero","MSANHUI",5,4,{"$f":"RANDBETWEEN(10,40)/10","v":2.2999999999999998}]
["Enero","MSANHUI",6,2,3.8]
["Enero","MSANHUI",7,0,2.1]
["Enero","MSANHUI",8,2,2.1]
["Enero","MSANHUI",9,4,2.1]
["Enero","MSANHUI",10,3,2.8]
["Enero","MSANHUI",11,3,3.5]
["Enero","MSANHUI",12,1,3.7]
["Enero","MSANHUI",13,2,3.7]
["Enero","MSANHUI",14,2,1.2]
["Enero","MSANHUI",15,3,3.4]
["Enero","MSANHUI",16,1,1.7]
["Enero","MSANHUI",17,1,1.2]
["Enero","MSANHUI",18,0,1.9]
["Enero","MSANHUI",19,4,1]
["Enero","MSANHUI",20,0,3.6]
["Enero","MSANHUI",21,4,3.8]
["Enero","MSANHUI",22,1,2.6]
["Enero","MSANHUI",23,{"$f":"RANDBETWEEN(0,4)","v":0},1.2]
["Enero","MSANHUI",24,3,2.8]
["Enero","MSANHUI",25,4,1.3]
["Enero","MSANHUI",26,1,1.8]
["Enero","MSANHUI",27,4,1.8]
["Enero","MSANHUI",28,4,3]
["Enero","MSANHUI",29,2,1.9]
["Enero","MSANHUI",30,0,3.7]
["Enero","MSANHUI",31,3,1.5]
["Enero","EMUNOZB",1,{"$f":"RANDBETWEEN(0,4)","v":1},3.5]
["Enero","EMUNOZB",2,{"$f":"RANDBETWEEN(0,4)","v":2},1.7]
["Enero","EMUNOZB",3,3,2.4]
["Enero","EMUNOZB",4,0,1.6]
["Enero","EMUNOZB",5,4,4]
["Enero","EMUNOZB",6,2,3.5]
["Enero","EMUNOZB",7,4,3.2]
["Enero","EMUNOZB",8,3,3.9]
["Enero","EMUNOZB",9,0,3.5]
["Enero","EMUNOZB",10,0,1.1000000000000001]
["Enero","EMUNOZB",11,1,1.4]
["Enero","EMUNOZB",12,4,3.1]
["Enero","EMUNOZB",13,2,3]
["Enero","EMUNOZB",14,2,2.7]
["Enero","EMUNOZB",15,2,2.9]
["Enero","EMUNOZB",16,4,4]
["Enero","EMUNOZB",17,3,2.5]
["Enero","EMUNOZB",18,0,2]
["Enero","EMUNOZB",19,4,1.9]
["Enero","EMUNOZB",20,3,3.2]
["Enero","EMUNOZB",21,2,3.1]
["Enero","EMUNOZB",22,0,1.4]
["Enero","EMUNOZB",23,{"$f":"RANDBETWEEN(0,4)","v":4},3.6]
["Enero","EMUNOZB",24,0,1.6]
["Enero","EMUNOZB",25,0,1.8]
["Enero","EMUNOZB",26,2,1.8]
["Enero","EMUNOZB",27,2,2.4]
["Enero","EMUNOZB",28,0,1.8]
["Enero","EMUNOZB",29,0,1.7]
["Enero","EMUNOZB",30,0,2]
["Enero","EMUNOZB",31,1,2.9]
["Enero","Oficina",1,{"$f":"+D27+D58+D89+D120","v":6},7.9]
["Enero","Oficina",2,6,7.3000000000000007]
["Enero","Oficina",3,11,11.8]
["Enero","Oficina",4,8,9.1]
["Enero","Oficina",5,16,11.7]
["Enero","Oficina",6,5,10.899999999999999]
["Enero","Oficina",7,10,11.2]
["Enero","Oficina",8,10,11.6]
["Enero","Oficina",9,8,9.9]
["Enero","Oficina",10,5,8.3000000000000007]
["Enero","Oficina",11,7,9]
["Enero","Oficina",12,5,10]
["Enero","Oficina",13,7,9.8000000000000007]
["Enero","Oficina",14,10,11.7]
["Enero","Oficina",15,10,11.700000000000001]
["Enero","Oficina",16,10,11.399999999999999]
["Enero","Oficina",17,9,7.1]
["Enero","Oficina",18,5,9.7000000000000011]
["Enero","Oficina",19,12,7.1]
["Enero","Oficina",20,5,13.5]
["Enero","Oficina",21,10,14.200000000000001]
["Enero","Oficina",22,7,6.4]
["Enero","Oficina",23,6,8.6999999999999993]
["Enero","Oficina",24,9,9]
["Enero","Oficina",25,6,7.1999999999999993]
["Enero","Oficina",26,9,7]
["Enero","Oficina",27,7,11.8]
["Enero","Oficina",28,7,11.8]
["Enero","Oficina",29,5,10.299999999999999]
["Enero","Oficina",30,8,12.100000000000001]
["Enero","Oficina",31,8,9.3000000000000007]
["Febrero","CAZAMOR",1,{"$f":"RANDBETWEEN(0,4)","v":0},{"$f":"RANDBETWEEN(10,40)/10","v":3.7}]
["Febrero","CAZAMOR",2,{"$f":"RANDBETWEEN(0,4)","v":1},{"$f":"RANDBETWEEN(10,40)/10","v":1.9}]
["Febrero","CAZAMOR",3,4,{"$f":"RANDBETWEEN(10,40)/10","v":1.6}]
["Febrero","CAZAMOR",4,2,2.8]
["Febrero","CAZAMOR",5,1,3.3]
["Febrero","CAZAMOR",6,1,1.3]
["Febrero","CAZAMOR",7,4,2.8]
["Febrero","CAZAMOR",8,2,3.7]
["Febrero","CAZAMOR",9,4,2.9]
["Febrero","CAZAMOR",10,2,2.4]
["Febrero","CAZAMOR",11,3,2.6]
["Febrero","CAZAMOR",12,4,2.1]
["Febrero","CAZAMOR",13,3,4]
["Febrero","CAZAMOR",14,2,3.1]
["Febrero","CAZAMOR",15,4,1.4]
["Febrero","CAZAMOR",16,4,3.5]
["Febrero","CAZAMOR",17,4,2.7]
["Febrero","CAZAMOR",18,2,3]
["Febrero","CAZAMOR",19,3,2.6]
["Febrero","CAZAMOR",20,4,2.1]
["Febrero","CAZAMOR",21,4,3.5]
["Febrero","CAZAMOR",22,2,1.7]
["Febrero","CAZAMOR",23,{"$f":"RANDBETWEEN(0,4)","v":2},3.8]
["Febrero","CAZAMOR",24,1,2]
["Febrero","CAZAMOR",25,1,1]
["Febrero","CAZAMOR",26,3,3.2]
["Febrero","CAZAMOR",27,4,2.2000000000000002]
["Febrero","CAZAMOR",28,1,1.8]
["Febrero","CAZAMOR",29,3,1.7]
["Febrero","CAZAMOR",30,3,3.1]
["Febrero","CAZAMOR",31,3,4]
["Febrero","LALARU",1,{"$f":"RANDBETWEEN(0,4)","v":3},1.5]
["Febrero","LALARU",2,1,2.4]
["Febrero","LALARU",3,3,3.1]
["Febrero","LALARU",4,1,1.8]
["Febrero","LALARU",5,4,4]
["Febrero","LALARU",6,2,2.1]
["Febrero","LALARU",7,3,3.2]
["Febrero","LALARU",8,4,3.9]
["Febrero","LALARU",9,4,3.7]
["Febrero","LALARU",10,4,1.3]
["Febrero","LALARU",11,0,3.5]
["Febrero","LALARU",12,4,2.7]
["Febrero","LALARU",13,3,1.5]
["Febrero","LALARU",14,0,2.9]
["Febrero","LALARU",15,0,3.7]
["Febrero","LALARU",16,4,2.2000000000000002]
["Febrero","LALARU",17,2,2.1]
["Febrero","LALARU",18,3,3.6]
["Febrero","LALARU",19,0,1.4]
["Febrero","LALARU",20,0,1.3]
["Febrero","LALARU",21,0,1.6]
["Febrero","LALARU",22,1,1.4]
["Febrero","LALARU",23,{"$f":"RANDBETWEEN(0,4)","v":4},1.9]
["Febrero","LALARU",24,2,1.6]
["Febrero","LALARU",25,0,2.9]
["Febrero","LALARU",26,4,1.8]
["Febrero","LALARU",27,1,1.9]
["Febrero","LALARU",28,1,3.8]
["Febrero","LALARU",29,3,1.7]
["Febrero","LALARU",30,2,1.4]
["Febrero","LALARU",31,2,1.1000000000000001]
["Febrero","MSANHUI",1,{"$f":"RANDBETWEEN(0,4)","v":4},2.5]
["Febrero","MSANHUI",2,2,1.6]
["Febrero","MSANHUI",3,3,1]
["Febrero","MSANHUI",4,{"$f":"RANDBETWEEN(0,4)","v":2},2.2999999999999998]
["Febrero","MSANHUI",5,3,{"$f":"RANDBETWEEN(10,40)/10","v":2.2999999999999998}]
["Febrero","MSANHUI",6,4,2.8]
["Febrero","MSANHUI",7,0,2.2999999999999998]
["Febrero","MSANHUI",8,2,1.4]
["Febrero","MSANHUI",9,2,1.1000000000000001]
["Febrero","MSANHUI",10,3,3.8]
["Febrero","MSANHUI",11,2,3.5]
["Febrero","MSANHUI",12,0,1.1000000000000001]
["Febrero","MSANHUI",13,2,1.7]
["Febrero","MSANHUI",14,4,3.5]
["Febrero","MSANHUI",15,4,3.6]
["Febrero","MSANHUI",16,2,1.8]
["Febrero","MSANHUI",17,2,2.9]
["Febrero","MSANHUI",18,1,2.9]
["Febrero","MSANHUI",19,4,2.4]
["Febrero","MSANHUI",20,1,1.9]
["Febrero","MSANHUI",21,4,2.7]
["Febrero","MSANHUI",22,3,1.4]
["Febrero","MSANHUI",23,{"$f":"RANDBETWEEN(0,4)","v":1},2.2000000000000002]
["Febrero","MSANHUI",24,1,1.4]
["Febrero","MSANHUI",25,4,3.4]
["Febrero","MSANHUI",26,3,3.1]
["Febrero","MSANHUI",27,2,2.4]
["Febrero","MSANHUI",28,4,2.5]
["Febrero","MSANHUI",29,2,3.1]
["Febrero","MSANHUI",30,2,1.3]
["Febrero","MSANHUI",31,0,2.1]
["Febrero","EMUNOZB",1,{"$f":"RANDBETWEEN(0,4)","v":2},2.5]
["Febrero","EMUNOZB",2,{"$f":"RANDBETWEEN(0,4)","v":0},2.1]
["Febrero","EMUNOZB",3,1,1]
["Febrero","EMUNOZB",4,0,3.9]
["Febrero","EMUNOZB",5,1,2.1]
["Febrero","EMUNOZB",6,0,1.6]
["Febrero","EMUNOZB",7,3,2.4]
["Febrero","EMUNOZB",8,0,1.8]
["Febrero","EMUNOZB",9,4,1.2]
["Febrero","EMUNOZB",10,3,1]
["Febrero","EMUNOZB",11,0,2]
["Febrero","EMUNOZB",12,0,2.4]
["Febrero","EMUNOZB",13,2,3.7]
["Febrero","EMUNOZB",14,0,2.2000000000000002]
["Febrero","EMUNOZB",15,2,3.6]
["Febrero","EMUNOZB",16,2,3.7]
["Febrero","EMUNOZB",17,4,1.4]
["Febrero","EMUNOZB",18,4,4]
["Febrero","EMUNOZB",19,2,2.7]
["Febrero","EMUNOZB",20,4,3.2]
["Febrero","EMUNOZB",21,1,3.1]
["Febrero","EMUNOZB",22,4,2.5]
["Febrero","EMUNOZB",23,{"$f":"RANDBETWEEN(0,4)","v":3},1.2]
["Febrero","EMUNOZB",24,1,2.5]
["Febrero","EMUNOZB",25,0,3.4]
["Febrero","EMUNOZB",26,0,2.7]
["Febrero","EMUNOZB",27,4,3.6]
["Febrero","EMUNOZB",28,4,2.2999999999999998]
["Febrero","EMUNOZB",29,3,2.2000000000000002]
["Febrero","EMUNOZB",30,4,2.1]
["Febrero","EMUNOZB",31,3,1.5]
["Marzo","CAZAMOR",1,{"$f":"RANDBETWEEN(0,4)","v":2},{"$f":"RANDBETWEEN(10,40)/10","v":3.7}]
["Marzo","CAZAMOR",2,{"$f":"RANDBETWEEN(0,4)","v":1},{"$f":"RANDBETWEEN(10,40)/10","v":3.6}]
["Marzo","CAZAMOR",3,0,{"$f":"RANDBETWEEN(10,40)/10","v":1.5}]
["Marzo","CAZAMOR",4,2,1.3]
["Marzo","CAZAMOR",5,2,1.1000000000000001]
["Marzo","CAZAMOR",6,2,3.1]
["Marzo","CAZAMOR",7,1,2.5]
["Marzo","CAZAMOR",8,0,3.1]
["Marzo","CAZAMOR",9,0,1.9]
["Marzo","CAZAMOR",10,0,1.2]
["Marzo","CAZAMOR",11,3,3.3]
["Marzo","CAZAMOR",12,1,3.3]
["Marzo","CAZAMOR",13,4,2.5]
["Marzo","CAZAMOR",14,1,3.4]
["Marzo","CAZAMOR",15,2,3.8]
["Marzo","CAZAMOR",16,1,2.6]
["Marzo","CAZAMOR",17,2,1.2]
["Marzo","CAZAMOR",18,0,3.4]
["Marzo","CAZAMOR",19,4,2.2999999999999998]
["Marzo","CAZAMOR",20,4,3.2]
["Marzo","CAZAMOR",21,2,1.8]
["Marzo","CAZAMOR",22,0,1.5]
["Marzo","CAZAMOR",23,{"$f":"RANDBETWEEN(0,4)","v":1},3.6]
["Marzo","CAZAMOR",24,0,2.2999999999999998]
["Marzo","CAZAMOR",25,0,1.4]
["Marzo","CAZAMOR",26,1,2.2000000000000002]
["Marzo","CAZAMOR",27,2,2.7]
["Marzo","CAZAMOR",28,3,2.8]
["Marzo","CAZAMOR",29,2,2.6]
["Marzo","CAZAMOR",30,0,2.6]
["Marzo","CAZAMOR",31,3,3.6]
["Marzo","LALARU",1,{"$f":"RANDBETWEEN(0,4)","v":3},1.3]
["Marzo","LALARU",2,4,2.1]
["Marzo","LALARU",3,1,3.1]
["Marzo","LALARU",4,2,2.5]
["Marzo","LALARU",5,4,2.5]
["Marzo","LALARU",6,1,1.6]
["Marzo","LALARU",7,4,3.2]
["Marzo","LALARU",8,2,2]
["Marzo","LALARU",9,1,2.1]
["Marzo","LALARU",10,3,2.6]
["Marzo","LALARU",11,4,2.2999999999999998]
["Marzo","LALARU",12,1,1.6]
["Marzo","LALARU",13,2,2.5]
["Marzo","LALARU",14,2,3.7]
["Marzo","LALARU",15,4,1.7]
["Marzo","LALARU",16,0,1.6]
["Marzo","LALARU",17,1,3.6]
["Marzo","LALARU",18,4,3.5]
["Marzo","LALARU",19,2,1.1000000000000001]
["Marzo","LALARU",20,0,1.1000000000000001]
["Marzo","LALARU",21,1,2.2000000000000002]
["Marzo","LALARU",22,0,2.7]
["Marzo","LALARU",23,{"$f":"RANDBETWEEN(0,4)","v":3},3.3]
["Marzo","LALARU",24,3,3.4]
["Marzo","LALARU",25,2,2.6]
["Marzo","LALARU",26,1,2]
["Marzo","LALARU",27,2,3.3]
["Marzo","LALARU",28,4,3.9]
["Marzo","LALARU",29,0,3.2]
["Marzo","LALARU",30,3,3.7]
["Marzo","LALARU",31,4,3.2]
["Marzo","MSANHUI",1,{"$f":"RANDBETWEEN(0,4)","v":3},3.5]
["Marzo","MSANHUI",2,3,2.7]
["Marzo","MSANHUI",3,0,3.1]
["Marzo","MSANHUI",4,{"$f":"RANDBETWEEN(0,4)","v":2},1.9]
["Marzo","MSANHUI",5,1,{"$f":"RANDBETWEEN(10,40)/10","v":1}]
["Marzo","MSANHUI",6,2,1.9]
["Marzo","MSANHUI",7,1,2.8]
["Marzo","MSANHUI",8,1,1.7]
["Marzo","MSANHUI",9,0,2.5]
["Marzo","MSANHUI",10,3,3.7]
["Marzo","MSANHUI",11,1,3.4]
["Marzo","MSANHUI",12,4,3.8]
["Marzo","MSANHUI",13,3,2.2999999999999998]
["Marzo","MSANHUI",14,3,4]
["Marzo","MSANHUI",15,2,1.1000000000000001]
["Marzo","MSANHUI",16,3,1.4]
["Marzo","MSANHUI",17,0,1.7]
["Marzo","MSANHUI",18,1,2.9]
["Marzo","MSANHUI",19,2,2.7]
["Marzo","MSANHUI",20,2,1.3]
["Marzo","MSANHUI",21,4,3.2]
["Marzo","MSANHUI",22,4,2.7]
["Marzo","MSANHUI",23,{"$f":"RANDBETWEEN(0,4)","v":2},1.1000000000000001]
["Marzo","MSANHUI",24,3,3.9]
["Marzo","MSANHUI",25,4,3.7]
["Marzo","MSANHUI",26,3,3.9]
["Marzo","MSANHUI",27,3,3.3]
["Marzo","MSANHUI",28,2,2.8]
["Marzo","MSANHUI",29,2,2.9]
["Marzo","MSANHUI",30,1,3.5]
["Marzo","MSANHUI",31,2,2.9]
["Marzo","EMUNOZB",1,{"$f":"RANDBETWEEN(0,4)","v":1},3.6]
["Marzo","EMUNOZB",2,{"$f":"RANDBETWEEN(0,4)","v":4},3.6]
["Marzo","EMUNOZB",3,0,2.2000000000000002]
["Marzo","EMUNOZB",4,2,1.9]
["Marzo","EMUNOZB",5,4,2.2999999999999998]
["Marzo","EMUNOZB",6,3,1.5]
["Marzo","EMUNOZB",7,3,3.8]
["Marzo","EMUNOZB",8,0,1.4]
["Marzo","EMUNOZB",9,4,3.6]
["Marzo","EMUNOZB",10,1,1.6]
["Marzo","EMUNOZB",11,3,2.2000000000000002]
["Marzo","EMUNOZB",12,1,1.9]
["Marzo","EMUNOZB",13,3,3]
["Marzo","EMUNOZB",14,3,2]
["Marzo","EMUNOZB",15,0,3.8]
["Marzo","EMUNOZB",16,1,3.9]
["Marzo","EMUNOZB",17,2,2.1]
["Marzo","EMUNOZB",18,3,2]
["Marzo","EMUNOZB",19,0,2.9]
["Marzo","EMUNOZB",20,2,3.7]
["Marzo","EMUNOZB",21,4,1.1000000000000001]
["Marzo","EMUNOZB",22,1,2.9]
["Marzo","EMUNOZB",23,{"$f":"RANDBETWEEN(0,4)","v":0},1.5]
["Marzo","EMUNOZB",24,0,3.2]
["Marzo","EMUNOZB",25,0,3.8]
["Marzo","EMUNOZB",26,2,3]
["Marzo","EMUNOZB",27,0,3.9]
["Marzo","EMUNOZB",28,3,1.5]
["Marzo","EMUNOZB",29,1,1.3]
["Marzo","EMUNOZB",30,2,3.9]
["Marzo","EMUNOZB",31,1,3.5]

{"sheet":"Hoja7","index":6,"n_rows":68,"n_cols":5,"rows_kept":68,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Suma de TC","Etiquetas de columna"]
[null,null,"Marzo","Total Marzo","Total general"]
[null,"Etiquetas de fila","CAZAMOR"]
[null,"1",0,0,0]
[null,"2",3,3,3]
[null,"3",2,2,2]
[null,"4",3,3,3]
[null,"5",4,4,4]
[null,"6",2,2,2]
[null,"7",0,0,0]
[null,"8",4,4,4]
[null,"9",2,2,2]
[null,"10",1,1,1]
[null,"11",2,2,2]
[null,"12",1,1,1]
[null,"13",0,0,0]
[null,"14",3,3,3]
[null,"15",3,3,3]
[null,"16",0,0,0]
[null,"17",3,3,3]
[null,"18",1,1,1]
[null,"19",0,0,0]
[null,"20",0,0,0]
[null,"21",2,2,2]
[null,"22",0,0,0]
[null,"23",1,1,1]
[null,"24",1,1,1]
[null,"25",0,0,0]
[null,"26",0,0,0]
[null,"27",1,1,1]
[null,"28",2,2,2]
[null,"29",1,1,1]
[null,"30",4,4,4]
[null,"31",3,3,3]
[null,"Total general",49,49,49]

{"sheet":"F02","index":7,"n_rows":85,"n_cols":78,"rows_kept":85,"cut":false,"hidden":true,"merged":[[0,54,0,77],[1,54,1,65],[1,66,1,77],[1,1,1,12],[1,13,1,24],[0,1,0,24],[0,28,0,51],[1,28,1,39],[1,40,1,51]]}
["▪ Ventas Netas Cred. Consumo","VENTAS DIARIAS REALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"▪ Ventas Netas Tarjetas de Crédito (TC)","VENTAS DIARIAS REALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"▪  N° Cuentas Corrientes Aperturadas","VENTAS DIARIAS REALES"]
[null,2013,null,null,null,null,null,null,null,null,null,null,null,2014,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,null,null,null,null,null,null,null,null,null,null,null,2014,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,null,null,null,null,null,null,null,null,null,null,null,2014]
[null,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,null,null,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12]
[null,"Enero","Febrero","Marzo","Abril","Mayo","Junio","Julio","Agosto","Septiembre","Octubre","Noviembre","Diciembre","Enero","Febrero","Marzo","Abril","Mayo","Junio","Julio","Agosto","Septiembre","Octubre","Noviembre","Diciembre",null,null,null,"Enero","Febrero","Marzo","Abril","Mayo","Junio","Julio","Agosto","Septiembre","Octubre","Noviembre","Diciembre","Enero","Febrero","Marzo","Abril","Mayo","Junio","Julio","Agosto","Septiembre","Octubre","Noviembre","Diciembre",null,null,"Enero","Febrero","Marzo","Abril","Mayo","Junio","Julio","Agosto","Septiembre","Octubre","Noviembre","Diciembre","Enero","Febrero","Marzo","Abril","Mayo","Junio","Julio","Agosto","Septiembre","Octubre","Noviembre","Diciembre"]
[null,{"$f":"+\"2013\"&B4","v":"2013Enero"},"2013Febrero","2013Marzo","2013Abril","2013Mayo","2013Junio","2013Julio","2013Agosto","2013Septiembre","2013Octubre","2013Noviembre","2013Diciembre",{"$f":"+\"2014\"&N4","v":"2014Enero"},"2014Febrero","2014Marzo","2014Abril","2014Mayo","2014Junio","2014Julio","2014Agosto","2014Septiembre","2014Octubre","2014Noviembre","2014Diciembre",null,null,null,{"$f":"+\"2013\"&AC4","v":"2013Enero"},"2013Febrero","2013Marzo","2013Abril","2013Mayo","2013Junio","2013Julio","2013Agosto","2013Septiembre","2013Octubre","2013Noviembre","2013Diciembre",{"$f":"+\"2014\"&AO4","v":"2014Enero"},"2014Febrero","2014Marzo","2014Abril","2014Mayo","2014Junio","2014Julio","2014Agosto","2014Septiembre","2014Octubre","2014Noviembre","2014Diciembre",null,null,{"$f":"+\"2013\"&BC4","v":"2013Enero"},"2013Febrero","2013Marzo","2013Abril","2013Mayo","2013Junio","2013Julio","2013Agosto","2013Septiembre","2013Octubre","2013Noviembre","2013Diciembre",{"$f":"+\"2014\"&BO4","v":"2014Enero"},"2014Febrero","2014Marzo","2014Abril","2014Mayo","2014Junio","2014Julio","2014Agosto","2014Septiembre","2014Octubre","2014Noviembre","2014Diciembre"]
[1,{"$f":"RANDBETWEEN(10,180)/100","v":0.64},{"$f":"RANDBETWEEN(10,180)/100","v":1.63},0.28000000000000003,1.53,0.91,1.7,1.39,0.2,1.1299999999999999,0.79,1.41,0.57999999999999996,{"$f":"RANDBETWEEN(10,180)/100","v":1.78},0.74,0.13,1.1200000000000001,0.94,0.71,0.69,1.25,0.75,0.77,0.9,0.24,null,null,1,{"$f":"ROUND(RANDBETWEEN(10,180)/100,0)","v":0},{"$f":"ROUND(RANDBETWEEN(10,180)/100,0)","v":2},2,{"$f":"ROUND(RANDBETWEEN(10,200)/100,0)","v":1},1,1,1,1,0,1,1,1,{"$f":"ROUND(RANDBETWEEN(10,180)/100,0)","v":0},1,1,{"$f":"ROUND(RANDBETWEEN(10,200)/100,0)","v":1},2,0,1,1,1,1,1,1,null,1,{"$f":"RANDBETWEEN(1,2)","v":2},{"$f":"RANDBETWEEN(1,2)","v":2},1,2,2,1,1,1,2,2,1,2,{"$f":"RANDBETWEEN(1,2)","v":1},1,2,1,1,1,1,1,2,2,2,{"$f":"RANDBETWEEN(1,2)","v":2}]
[2,{"$f":"RANDBETWEEN(10,180)/100","v":1.71},0.82,1.22,0.74,0.7,1.56,0.95,1.35,1.58,1.57,0.74,1.38,{"$f":"RANDBETWEEN(10,180)/100","v":1.54},0.34,1.78,1.0900000000000001,1.77,1.51,0.72,0.78,1.66,1.8,0.9,0.57999999999999996,null,null,2,{"$f":"ROUND(RANDBETWEEN(10,180)/100,0)","v":1},2,0,{"$f":"ROUND(RANDBETWEEN(10,200)/100,0)","v":0},0,2,1,1,1,0,1,1,{"$f":"ROUND(RANDBETWEEN(10,180)/100,0)","v":0},1,1,{"$f":"ROUND(RANDBETWEEN(10,200)/100,0)","v":1},1,2,1,1,1,1,1,1,null,2,{"$f":"RANDBETWEEN(1,2)","v":2},{"$f":"RANDBETWEEN(1,2)","v":1},1,2,1,2,1,2,1,1,1,1,{"$f":"RANDBETWEEN(1,2)","v":1},1,1,1,1,2,2,2,2,1,2,{"$f":"RANDBETWEEN(1,2)","v":2}]
[3,0.83,0.68,0.3,0.28999999999999998,1.48,1.1599999999999999,1.35,0.11,1.1000000000000001,1.1299999999999999,1.64,0.67,1.1499999999999999,0.94,0.98,1.52,0.4,1.02,1.1100000000000001,0.77,0.13,1.34,1.46,1.32,null,null,3,2,0,2,1,0,1,0,1,1,1,0,1,1,2,1,1,1,2,1,2,1,1,1,1,null,3,1,2,2,1,2,2,1,2,2,1,2,2,1,1,1,1,2,2,1,1,1,1,1,2]
[4,1.58,1.0900000000000001,1.1299999999999999,0.62,0.98,0.89,1.77,1.45,0.76,0.62,0.28999999999999998,0.25,1.1200000000000001,1.07,0.75,1.61,0.55000000000000004,1.55,0.26,0.83,1.53,1.68,0.93,0.35,null,null,4,2,1,0,2,1,1,0,1,1,2,2,1,0,1,1,1,1,0,1,1,1,2,0,1,null,4,2,1,1,1,2,1,1,1,2,1,2,2,2,1,1,1,1,2,1,2,1,1,2,2]
[5,1.78,1.68,0.62,1.8,0.74,1.66,1.47,0.6,1.49,1.01,0.72,1.75,1.58,1.27,1.64,0.79,0.46,0.88,1.49,0.11,1.65,0.15,1.43,0.84,null,null,5,0,1,1,2,1,2,1,0,1,0,0,1,0,1,1,0,2,1,1,1,1,2,0,1,null,5,2,2,2,1,1,2,1,1,2,1,1,2,2,1,1,2,2,1,2,2,2,1,1,1]
[6,0.63,1.01,1.74,0.72,1.05,0.48,1.29,0.47,0.1,0.88,0.72,1.02,1.72,0.16,0.88,1.78,0.15,0.16,0.63,0.3,1,1.6,1.6,1.69,null,null,6,1,0,1,1,1,0,1,2,1,1,0,0,0,0,0,1,1,0,0,1,1,1,1,1,null,6,2,1,2,1,1,1,2,2,1,2,1,1,2,2,2,2,2,2,2,2,2,2,1,2]
[7,1.52,0.83,1.46,0.96,0.77,0.88,0.53,0.7,0.92,1.02,1.52,0.32,0.57999999999999996,1.54,1.29,0.19,1.71,1.5,1.03,1.66,0.42,1.42,1.03,1.05,null,null,7,0,0,2,2,0,1,2,1,0,1,1,0,1,2,1,2,1,0,0,1,2,2,1,1,null,7,2,2,1,1,1,1,1,2,1,2,2,1,2,1,1,1,1,1,1,2,2,2,2,2]
[8,1.39,0.28000000000000003,0.38,0.59,1.06,1.77,0.59,0.43,0.41,1.34,1.53,0.86,1.42,0.82,1.1399999999999999,0.12,1.78,1.19,1.62,1.59,0.61,0.67,1.62,1.02,null,null,8,1,1,0,2,1,0,1,1,1,0,0,1,1,1,0,1,0,1,2,1,1,0,1,1,null,8,1,1,2,1,1,1,1,1,2,1,2,1,2,2,1,1,2,1,2,1,2,2,1,1]
[9,1.72,0.26,0.81,1.56,0.3,0.28000000000000003,0.18,0.41,1.47,0.75,1.45,1.41,1.1000000000000001,1.1299999999999999,1.52,1.2,1.07,0.18,1.05,1.21,1.28,0.2,1.55,0.44,null,null,9,0,0,1,0,1,2,1,2,0,1,2,1,0,1,2,1,0,1,2,2,1,1,0,1,null,9,1,1,1,2,1,1,1,2,2,1,2,2,2,2,2,1,2,2,2,2,2,1,1,2]
[10,0.19,1.1299999999999999,1.03,1.6,0.89,0.1,1.76,1.48,0.62,0.19,0.76,0.21,0.14000000000000001,0.75,1.04,1.3,1.73,0.49,0.4,1.04,0.13,0.65,0.39,1.07,null,null,10,2,0,2,2,1,2,1,1,0,2,1,2,2,1,1,1,1,2,1,2,1,1,1,1,null,10,2,2,2,2,2,2,1,2,1,2,1,2,1,1,1,2,1,2,2,1,1,2,2,1]
[11,1.32,1.56,1.71,1.71,1.01,1.1499999999999999,1.71,1.74,0.32,0.49,1.31,1.39,0.92,0.28000000000000003,1.67,1.52,1.01,1.21,0.68,1.26,0.75,0.12,0.23,1.4,null,null,11,1,0,1,2,0,1,1,1,0,0,1,2,1,0,1,2,1,2,2,1,1,1,1,1,null,11,1,1,1,1,1,2,2,1,1,1,1,2,1,1,1,2,1,1,2,2,2,2,1,2]
[12,0.32,1.38,1.06,1.58,1.58,0.93,0.11,1.54,1.66,0.37,1.43,0.76,0.23,1.04,1.31,1.06,1.55,1.24,0.44,0.22,1.03,0.22,1.5,1.43,null,null,12,2,1,1,2,1,2,0,1,1,1,1,0,2,1,1,1,1,1,1,2,0,2,1,1,null,12,2,2,1,1,1,1,1,1,2,1,2,2,1,1,1,2,2,2,2,1,2,1,2,1]
[13,1.63,1.33,1.25,0.45,0.95,1.33,1.25,0.59,0.56999999999999995,1.34,1.28,0.24,0.36,1.63,1.59,0.18,0.71,0.27,0.48,1.71,0.83,0.63,1.07,1.08,null,null,13,1,1,2,1,0,1,1,1,1,1,1,0,1,1,0,0,1,1,1,0,2,1,2,1,null,13,2,2,1,2,1,1,1,1,2,2,1,1,2,1,2,1,1,2,1,2,2,2,1,2]
[14,0.6,1.23,0.27,1.24,1.41,0.63,0.52,1.57,1.1599999999999999,0.78,0.54,1.17,1.77,0.4,1.64,1.25,1.18,0.48,0.93,0.5,1.07,1.5,1.69,0.39,null,null,14,0,1,1,0,1,1,0,0,1,1,1,1,1,0,0,2,1,1,1,0,1,1,1,1,null,14,1,1,1,1,1,1,2,1,1,1,2,1,2,1,1,1,2,2,1,2,1,1,2,1]
[15,1.38,1.73,1.19,1.04,1.23,1.37,0.23,0.34,1.2,0.47,1.64,0.26,0.14000000000000001,1.03,0.53,1.55,0.67,1.61,1.75,0.56000000000000005,1.56,0.66,0.45,1.1100000000000001,null,null,15,0,1,2,2,1,1,0,2,1,1,1,1,0,1,2,2,2,0,1,0,1,1,1,1,null,15,1,2,1,2,1,1,1,1,2,2,1,2,2,1,2,1,2,2,1,2,1,2,2,1]
[16,0.68,0.53,0.37,0.14000000000000001,0.39,1.23,1.73,0.53,1.25,1.3,0.3,0.47,1.68,1.77,1.38,1.74,1.23,1.26,0.63,1.21,0.19,0.1,0.2,1.1599999999999999,null,null,16,2,2,1,2,0,1,1,2,2,0,1,2,0,1,2,0,1,1,1,1,1,1,1,1,null,16,2,2,2,1,2,1,1,2,1,1,2,2,2,1,2,1,1,2,1,2,1,2,1,1]
[17,0.1,0.37,1.1499999999999999,0.7,1.51,1.06,0.6,1.71,1.1599999999999999,0.62,0.93,0.28000000000000003,0.99,0.25,1.57,1.42,0.86,1.72,1.1299999999999999,1.1299999999999999,0.63,0.19,0.31,1.2,null,null,17,1,0,0,1,1,1,2,0,1,0,1,2,0,1,1,1,1,2,1,1,1,0,1,0,null,17,2,1,1,2,2,2,1,2,2,2,2,1,1,2,2,1,2,1,2,2,1,1,1,2]
[18,0.28999999999999998,0.28999999999999998,1.24,0.72,1.1499999999999999,0.16,0.84,1.01,1.39,1.42,0.83,1.33,0.56000000000000005,0.67,0.93,0.59,0.19,0.22,0.6,1.72,0.94,0.36,0.95,1.46,null,null,18,1,1,2,1,1,1,2,1,0,1,1,1,1,1,0,1,1,1,1,1,1,1,0,0,null,18,1,1,2,2,1,2,1,1,2,1,2,1,2,2,1,2,2,2,1,1,1,2,1,1]
[19,0.54,0.94,0.27,1.66,0.63,1.25,1.74,1.57,0.28000000000000003,0.46,0.32,1.06,1.2,1.04,1.1599999999999999,0.62,1.74,1.79,1.46,1.21,0.37,0.62,0.11,1.72,null,null,19,0,0,2,1,1,2,1,1,1,1,1,2,1,0,0,1,2,1,1,0,0,1,1,1,null,19,2,2,2,1,2,1,1,2,1,1,2,1,1,1,1,2,1,1,2,2,1,2,2,1]
[20,0.5,1.38,1.29,0.3,1.28,1.1499999999999999,1.1100000000000001,0.56999999999999995,1,1.22,1.64,1.53,1.29,0.72,1.51,1.51,1.4,0.19,1.02,0.96,1.1200000000000001,1.53,0.81,0.28999999999999998,null,null,20,1,1,1,0,1,1,1,0,2,0,2,0,2,1,0,1,0,1,1,0,0,0,1,1,null,20,1,1,2,2,2,2,2,2,2,1,1,1,2,1,2,2,1,2,2,2,1,1,1,2]
[21,0.81,1.77,0.57999999999999996,1.45,1.38,0.81,1,1.1299999999999999,0.72,1.04,1.59,0.61,0.25,1.64,1.02,0.61,0.23,1.76,0.79,0.99,0.4,1.02,1.41,0.92,null,null,21,2,1,1,2,1,0,2,1,0,0,1,2,2,0,1,0,1,2,1,1,2,0,2,1,null,21,1,1,1,2,1,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,1,2,2]
[22,0.96,0.24,0.23,0.9,0.75,1.79,{"$f":"RANDBETWEEN(10,180)/100","v":1.43},0.78,0.16,1.57,0.53,0.54,1.76,0.28000000000000003,1.04,0.62,1.37,0.41,0.52,1.05,1.59,1.1399999999999999,1.33,0.67,null,null,22,1,1,2,1,0,1,{"$f":"ROUND(RANDBETWEEN(10,180)/100,0)","v":1},1,1,1,0,2,1,1,1,1,1,1,1,1,0,0,2,1,null,22,2,1,1,2,2,1,{"$f":"RANDBETWEEN(1,2)","v":2},2,2,2,2,2,2,2,2,1,2,2,1,2,1,2,1,1]
[23,0.5,0.15,1.37,0.95,1.62,0.88,0.7,0.84,1.29,0.36,0.22,1.59,1.63,1.7,0.39,{"$f":"RANDBETWEEN(10,180)/100","v":0.49},1.33,0.1,1.0900000000000001,1.58,0.51,1.75,0.82,0.45,null,null,23,0,1,1,2,1,1,0,1,1,2,1,1,0,0,0,1,0,1,1,0,1,0,0,2,null,23,1,1,2,2,1,2,1,1,1,1,1,1,1,1,1,2,2,2,2,1,1,2,2,1]
[24,0.12,0.76,0.16,1.46,0.12,1.01,0.46,0.97,1.41,0.91,0.15,0.61,0.87,0.12,1.77,1.23,1.37,1.39,0.63,1.48,1.59,1.3,1.41,1.18,null,null,24,2,1,0,0,1,2,1,2,1,1,1,1,1,1,1,1,2,1,2,1,1,0,0,2,null,24,1,2,2,1,2,2,1,1,1,1,1,1,2,2,1,1,1,1,2,1,1,2,1,1]
[25,0.46,0.81,0.39,0.28000000000000003,0.53,1.02,1.45,0.53,0.79,0.14000000000000001,1.57,0.96,1.01,1.64,1.29,0.37,1.2,0.36,0.81,1.28,0.18,0.41,0.1,1.68,null,null,25,2,1,2,1,2,0,1,1,1,2,0,1,1,0,{"$f":"ROUND(RANDBETWEEN(10,180)/100,0)","v":0},1,2,1,1,1,1,2,0,0,null,25,2,1,2,1,2,1,2,2,2,2,1,2,1,1,{"$f":"RANDBETWEEN(1,2)","v":2},2,2,1,1,2,1,1,1,2]
[26,1.42,1.3,1.44,1.23,0.64,0.19,0.48,1.21,0.44,0.54,1.65,1.78,1.19,1.37,0.79,1.19,1.28,1.42,1.35,1.22,0.61,1.66,1.37,1.17,null,null,26,2,1,1,0,1,0,1,0,1,1,1,0,0,1,0,0,1,1,0,2,1,1,0,0,null,26,2,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,1,1,2,2,1,2,1]
[27,0.94,0.78,1.35,1.62,0.56999999999999995,1.76,1.77,0.64,1.37,0.13,1.0900000000000001,0.12,1.33,0.28000000000000003,1.65,0.25,1.66,1.46,0.62,0.16,0.36,1.49,0.84,0.81,null,null,27,0,1,1,2,0,0,0,1,2,1,1,1,1,0,0,1,1,0,1,2,2,1,0,1,null,27,1,2,1,1,1,1,2,2,1,1,1,1,2,2,1,2,1,2,1,1,1,2,1,2]
[28,0.1,1.3,0.28000000000000003,1.2,0.94,1.27,1.18,0.56999999999999995,1,0.82,0.21,0.82,0.12,1.68,1.1100000000000001,0.23,0.2,0.61,1.75,1.1000000000000001,0.62,1.43,0.47,1.57,null,null,28,1,1,1,2,0,1,1,0,1,1,0,1,2,1,1,1,0,1,1,1,1,0,0,1,null,28,2,2,2,1,2,2,2,1,2,1,1,1,2,2,1,2,2,1,1,2,1,2,2,1]
[29,0.66,0.5,1.56,1.21,1.4,1.67,1.41,0.18,0.68,0.21,0.54,1.35,0.28999999999999998,0.86,0.49,1.26,1.1599999999999999,1.74,0.84,0.47,0.19,0.69,0.5,0.15,null,null,29,1,1,1,2,1,0,1,1,1,1,1,2,2,2,2,1,1,1,1,0,1,1,1,1,null,29,2,1,1,2,1,2,1,1,2,1,1,1,1,1,2,2,1,1,2,2,2,2,2,2]
[30,0.71,0.33,1.1399999999999999,0.4,1.43,0.62,0.47,0.88,0.23,0.66,1.77,1.58,0.15,1.55,0.14000000000000001,1.3,1.18,1.29,0.63,0.51,1.07,1.66,1.48,0.24,null,null,30,1,2,1,1,0,0,1,1,2,1,1,1,1,0,1,1,0,1,1,0,0,1,0,1,null,30,2,1,1,1,1,2,2,2,2,2,2,2,2,1,1,2,2,2,1,1,1,1,2,1]
[31,0.38,0.62,0.51,1.55,1.64,1.1499999999999999,1.28,0.44,0.4,1.17,1.42,0.72,0.84,0.12,1.74,1.27,0.62,1.06,1.29,0.88,0.6,0.93,0.72,1.44,null,null,31,1,1,1,0,0,0,0,0,1,0,1,1,1,2,2,2,1,1,0,2,2,1,1,2,null,31,2,1,2,1,1,2,1,1,1,2,2,1,1,2,2,1,1,1,1,1,2,2,1,1]
[null,{"$f":"SUM(B6:B36)","v":26.410000000000007},{"$f":"SUM(C6:C36)","v":28.71},27.78,32.199999999999996,31.040000000000003,32.910000000000004,32.749999999999993,26.540000000000003,28.06,25.319999999999993,31.739999999999995,27.620000000000005,{"$f":"SUM(N6:N36)","v":30.71},28.830000000000002,35.870000000000005,30.980000000000004,32.700000000000003,30.779999999999994,28.439999999999998,30.740000000000002,25.370000000000008,29.689999999999998,29.58,30.12,null,null,null,{"$f":"SUM(AC6:AC36)","v":31},27,36,38,21,29,27,29,28,26,27,33,26,26,25,31,31,31,31,30,31,28,23,30,null,null,{"$f":"SUM(BC6:BC36)","v":50},{"$f":"SUM(BD6:BD36)","v":44},45,44,43,45,41,45,50,43,47,45,{"$f":"SUM(BO6:BO36)","v":50},42,45,46,48,48,46,50,45,49,46,46]
[]
[{"$f":"+Detalle_Objetivos!T4","v":"Noviembre"},{"$f":"+Detalle_Objetivos!V4","v":2013},"Mes Anterior","Mes Actual","Mes Anterior","Mes Actual","Mes Anterior","Mes Actual"]
[{"$f":"VLOOKUP(VLOOKUP($A$39,$A$74:$B$85,2,FALSE)-1,B74:C85,2,FALSE)","v":"Octubre"}]
[1,null,{"$f":"HLOOKUP($B$39&$A$40,$B$5:$Y$37,$A41+1,FALSE)","v":0.79},{"$f":"HLOOKUP($B$39&$A$39,$B$5:$Y$37,$A41+1,FALSE)","v":1.41},{"$f":"HLOOKUP($B$39&$A$40,$AC$5:$AZ$37,$A41+1,FALSE)","v":1},{"$f":"HLOOKUP($B$39&$A$39,$AC$5:$AZ$37,$A41+1,FALSE)","v":1},{"$f":"HLOOKUP($B$39&$A$40,$AZ$5:$BZ$37,$A41+1,FALSE)","v":2},{"$f":"HLOOKUP($B$39&$A$39,$BC$5:$BZ$37,$A41+1,FALSE)","v":1}]
[2,null,{"$f":"HLOOKUP($B$39&$A$40,$B$5:$Y$37,$A42+1,FALSE)","v":1.57},{"$f":"HLOOKUP($B$39&$A$39,$B$5:$Y$37,$A42+1,FALSE)","v":0.74},0,1,1,{"$f":"HLOOKUP($B$39&$A$39,$BC$5:$BZ$37,$A42+1,FALSE)","v":1}]
[3,null,1.1299999999999999,1.64,1,0,1,2]
[4,null,0.62,0.28999999999999998,2,2,1,2]
[5,null,1.01,0.72,0,0,1,1]
[6,null,0.88,0.72,1,0,2,1]
[7,null,1.02,1.52,1,1,2,2]
[8,null,1.34,1.53,0,0,1,2]
[9,null,0.75,1.45,1,2,1,2]
[10,null,0.19,0.76,2,1,2,1]
[11,null,0.49,1.31,0,1,1,1]
[12,null,0.37,1.43,1,1,1,2]
[13,null,1.34,1.28,1,1,2,1]
[14,null,0.78,0.54,1,1,1,2]
[15,null,0.47,1.64,1,1,2,1]
[16,null,1.3,0.3,0,1,1,2]
[17,null,0.62,0.93,0,1,2,2]
[18,null,1.42,0.83,1,1,1,2]
[19,null,0.46,0.32,1,1,1,2]
[20,null,1.22,1.64,0,2,1,1]
[21,null,1.04,1.59,0,1,1,2]
[22,null,1.57,0.53,1,0,2,2]
[23,null,0.36,0.22,2,1,1,1]
[24,null,0.91,0.15,1,1,1,1]
[25,null,0.14000000000000001,1.57,2,0,2,1]
[26,null,0.54,1.65,1,1,2,2]
[27,null,0.13,1.0900000000000001,1,1,1,1]
[28,null,0.82,0.21,1,0,1,1]
[29,null,0.21,0.54,1,1,1,1]
[30,null,0.66,1.77,1,1,2,2]
[31,null,1.17,1.42,0,1,2,2]
[]
[]
["Enero",1,"Enero"]
["Febrero",2,"Febrero"]
["Marzo",3,"Marzo"]
["Abril",4,"Abril"]
["Mayo",5,"Mayo"]
["Junio",6,"Junio"]
["Julio",7,"Julio"]
["Agosto",8,"Agosto"]
["Septiembre",9,"Septiembre"]
["Octubre",10,"Octubre"]
["Noviembre",11,"Noviembre"]
["Diciembre",12,"Diciembre"]

{"sheet":"Obj_Ejecutivos","index":8,"n_rows":12,"n_cols":10,"rows_kept":12,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,null,"ejecutivo","All"]
[]
[null,null,null,null,null,"Etiquetas de fila","Suma de Cumplimiento","Suma de Gestion _Campaña","Suma de cumpliento_Visita","Suma de cumpliento _Contacto Efectivo"]
[null,null,null,null,null,"CAZAMOR",1,0.52173913043478259,0,1]
[null,null,null,null,null,"EMUNOZB",1,0.95238095238095233,0,1]
[null,null,null,null,null,"FDIAZME",0.75,1,1,0.5]
[null,null,null,null,null,"GLETELI",0.83333333333333326,0.2,0.66666666666666663,1]
[null,null,null,null,null,"LALARRU",1,0.36363636363636365,0,1]
[null,null,null,null,null,"MGONZTA",0.2,0,0,0.4]
[null,null,null,null,null,"MSANHUI",1,0.57692307692307687,0,1]
[null,null,null,null,null,"Ñuñoa",0.82619047619047614,0.51638278905359647,0.55555555555555547,0.84285714285714286]