texto

1
TRUE
FALSE
1
9/6/2014

150,000,000
150 M
150M

ID
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46

Contribucion Importe
Inflacion
37%
1,449.00
4.26768
74%
1,130.00
4.34280
77%
1,622.00
4.14879
33%
1,076.00
4.12298
68%
1,707.00
4.24206
72%
1,837.00
4.45012
86%
1,437.00
4.02264
48%
1,442.00
4.28783
74%
1,042.00
4.14104
23%
1,041.00
4.32864
74%
1,839.00
4.41476
29%
1,985.00
4.36027
50%
1,907.00
4.02122
94%
1,133.00
4.35545
6%
1,005.00
4.28648
41%
1,985.00
4.00851
17%
1,524.00
4.19945
77%
1,196.00
4.27212
37%
1,112.00
4.15998
52%
1,698.00
4.07102
9%
1,614.00
4.11136
41%
1,835.00
4.22106
26%
1,304.00
4.26402
87%
1,302.00
4.13130
60%
1,945.00
4.25539
12%
1,995.00
4.24559
35%
1,710.00
4.27320
83%
1,951.00
4.31403
4%
1,287.00
4.27085
64%
1,243.00
4.24133
20%
1,915.00
4.25212
86%
1,824.00
4.00008
54%
1,241.00
4.12027
47%
1,078.00
4.22979
5%
1,977.00
4.28626
76%
1,106.00
4.17622
66%
1,413.00
4.12332
43%
1,092.00
4.09737
43%
1,997.00
4.12235
77%
1,041.00
4.00207
65%
1,445.00
4.29233
62%
1,743.00
4.14064
23%
1,196.00
4.49786
81%
1,309.00
4.12108
7%
1,040.00
4.31610
23%
1,247.00
4.17925

47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93

10%
41%
60%
99%
45%
68%
7%
28%
14%
14%
19%
48%
52%
74%
81%
21%
32%
84%
74%
81%
72%
81%
99%
12%
14%
2%
18%
92%
66%
75%
72%
52%
40%
68%
22%
26%
66%
46%
69%
42%
31%
93%
28%
94%
69%
23%
74%

1,220.00
1,181.00
1,837.00
1,311.00
1,510.00
1,630.00
1,915.00
1,067.00
1,342.00
1,680.00
1,662.00
1,849.00
1,687.00
1,420.00
1,769.00
1,043.00
1,975.00
1,816.00
1,664.00
1,471.00
1,945.00
1,363.00
1,335.00
1,174.00
1,275.00
1,208.00
1,473.00
1,318.00
1,961.00
1,335.00
1,814.00
1,048.00
1,639.00
1,996.00
1,882.00
1,107.00
1,156.00
1,376.00
1,924.00
1,316.00
1,567.00
1,443.00
1,105.00
1,249.00
1,726.00
1,432.00
1,056.00

4.16206
4.00835
4.47220
4.48533
4.25545
4.06642
4.48896
4.09834
4.01153
4.10766
4.03628
4.04251
4.38966
4.01637
4.30705
4.23835
4.25796
4.12806
4.49389
4.43406
4.47865
4.18445
4.04956
4.16718
4.36792
4.16721
4.26572
4.07891
4.17014
4.08665
4.21173
4.36079
4.35850
4.49041
4.25353
4.37391
4.26820
4.33840
4.11271
4.15661
4.13008
4.10296
4.40430
4.49479
4.31047
4.03876
4.12365

94
95
96
97
98
99
100

1%
12%
95%
51%
17%
26%
68%

1,733.00
1,976.00
1,572.00
1,354.00
1,559.00
1,493.00
1,747.00

4.27210
4.47123
4.23502
4.10122
4.45317
4.26610
4.27384

ID
>98
<4

Contribucion Importe
>1500
>1500

ID

Contribucion Importe
Inflacion
37%
1,132.00
4.26068
74%
1,122.00
4.07377
77%
1,130.00
4.04085
33%
1,626.00
4.38978
68%
1,766.00
4.44034
72%
1,991.00
4.27125
86%
1,940.00
4.12373
48%
1,514.00
4.20815
74%
1,810.00
4.40817
23%
1,235.00
4.01771
74%
1,457.00
4.19184
29%
1,726.00
4.20589
50%
1,674.00
4.27829
94%
1,983.00
4.17840
6%
1,340.00
4.25923
41%
1,936.00
4.26993
17%
1,308.00
4.23919
77%
1,254.00
4.13048
37%
1,991.00
4.30984
52%
1,004.00
4.05507
9%
1,941.00
4.38179
41%
1,011.00
4.40481
26%
1,264.00
4.02912
87%
1,228.00
4.12169
60%
1,598.00
4.43208
12%
1,995.00
4.06072
35%
1,075.00
4.16704
83%
1,014.00
4.01744
4%
1,208.00
4.32562
64%
1,758.00
4.40343
20%
1,224.00
4.36055
86%
1,576.00
4.05758
54%
1,388.00
4.39977
47%
1,901.00
4.44220
5%
1,566.00
4.05388
76%
1,289.00
4.03699
66%
1,751.00
4.44669
43%
1,287.00
4.47632
43%
1,879.00
4.39989
77%
1,623.00
4.47165
65%
1,043.00
4.47765

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41

Inflacion

42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88

62%
23%
81%
7%
23%
10%
41%
60%
99%
45%
68%
7%
28%
14%
14%
19%
48%
52%
74%
81%
21%
32%
84%
74%
81%
72%
81%
99%
12%
14%
2%
18%
92%
66%
75%
72%
52%
40%
68%
22%
26%
66%
46%
69%
42%
31%
93%

1,430.00
1,348.00
1,419.00
1,315.00
1,043.00
1,732.00
1,967.00
1,466.00
1,703.00
1,781.00
1,804.00
1,644.00
1,011.00
1,564.00
1,636.00
1,673.00
1,696.00
1,887.00
1,424.00
1,452.00
1,788.00
1,515.00
1,456.00
1,669.00
1,671.00
1,778.00
1,256.00
1,960.00
1,165.00
1,566.00
1,526.00
1,111.00
1,822.00
1,349.00
1,863.00
1,816.00
1,726.00
1,688.00
1,095.00
1,291.00
1,513.00
1,852.00
1,568.00
1,542.00
1,986.00
1,658.00
1,778.00

4.04095
4.48313
4.28672
4.43901
4.15334
4.19241
4.31083
4.40280
4.48659
4.43597
4.29077
4.03659
4.05784
4.33707
4.42699
4.29797
4.43272
4.48917
4.38914
4.15008
4.04095
4.21956
4.33389
4.21186
4.19174
4.19964
4.43146
4.01218
4.34710
4.07757
4.33287
4.29139
4.41510
4.38232
4.41364
4.38083
4.00925
4.31155
4.47972
4.07109
4.38482
4.38778
4.44935
4.07393
4.30480
4.36717
4.12017

89
90
91
92
93
94
95
96
97
98
99
100

28%
94%
69%
23%
74%
1%
12%
95%
51%
17%
26%
68%

1,720.00
1,580.00
1,224.00
1,070.00
1,628.00
1,587.00
1,903.00
1,960.00
1,363.00
1,036.00
1,530.00
1,194.00

4.04220
4.49027
4.17417
4.02290
4.10654
4.32313
4.10418
4.25280
4.26836
4.34988
4.13431
4.49144

ID
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46

Contribucion
Importe
Inflacion
Importe_ajustado
37%
1,132.00
4.26068
4823.09
74%
1,122.00
4.07377
4570.77
77%
1,130.00
4.04085
4566.16
33%
1,626.00
4.38978
7137.78
68%
1,766.00
4.44034
7841.64
72%
1,991.00
4.27125
8504.05
86%
1,940.00
4.12373
8000.03
48%
1,514.00
4.20815
6371.14
74%
1,810.00
4.40817
7978.78
23%
1,235.00
4.01771
4961.87
74%
1,457.00
4.19184
6107.51
29%
1,726.00
4.20589
7259.37
50%
1,674.00
4.27829
7161.86
94%
1,983.00
4.17840
8285.77
6%
1,340.00
4.25923
5707.37
41%
1,936.00
4.26993
8266.59
17%
1,308.00
4.23919
5544.86
77%
1,254.00
4.13048
5179.63
37%
1,991.00
4.30984
8580.89
52%
1,004.00
4.05507
4071.29
9%
1,941.00
4.38179
8505.06
41%
1,011.00
4.40481
4453.26
26%
1,264.00
4.02912
5092.81
87%
1,228.00
4.12169
5061.44
60%
1,598.00
4.43208
7082.46
12%
1,995.00
4.06072
8101.14
35%
1,075.00
4.16704
4479.56
83%
1,014.00
4.01744
4073.68
4%
1,208.00
4.32562
5225.35
64%
1,758.00
4.40343
7741.23
20%
1,224.00
4.36055
5337.32
86%
1,576.00
4.05758
6394.74
54%
1,388.00
4.39977
6106.89
47%
1,901.00
4.44220
8444.61
5%
1,566.00
4.05388
6348.37
76%
1,289.00
4.03699
5203.68
66%
1,751.00
4.44669
7786.16
43%
1,287.00
4.47632
5761.03
43%
1,879.00
4.39989
8267.39
77%
1,623.00
4.47165
7257.49
65%
1,043.00
4.47765
4670.19
62%
1,430.00
4.04095
5778.55
23%
1,348.00
4.48313
6043.26
81%
1,419.00
4.28672
6082.86
7%
1,315.00
4.43901
5837.29
23%
1,043.00
4.15334
4331.93

Producto
Producto C
Producto B
Producto A
Producto C
Producto C
Producto C
Producto B
Producto C
Producto C
Producto C
Producto B
Producto C
Producto B
Producto C
Producto A
Producto B
Producto A
Producto C
Producto B
Producto C
Producto A
Producto A
Producto A
Producto A
Producto B
Producto A
Producto C
Producto B
Producto C
Producto A
Producto C
Producto A
Producto C
Producto B
Producto B
Producto C
Producto C
Producto B
Producto A
Producto B
Producto A
Producto B
Producto C
Producto B
Producto B
Producto A

47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93

10%
41%
60%
99%
45%
68%
7%
28%
14%
14%
19%
48%
52%
74%
81%
21%
32%
84%
74%
81%
72%
81%
99%
12%
14%
2%
18%
92%
66%
75%
72%
52%
40%
68%
22%
26%
66%
46%
69%
42%
31%
93%
28%
94%
69%
23%
74%

1,732.00
1,967.00
1,466.00
1,703.00
1,781.00
1,804.00
1,644.00
1,011.00
1,564.00
1,636.00
1,673.00
1,696.00
1,887.00
1,424.00
1,452.00
1,788.00
1,515.00
1,456.00
1,669.00
1,671.00
1,778.00
1,256.00
1,960.00
1,165.00
1,566.00
1,526.00
1,111.00
1,822.00
1,349.00
1,863.00
1,816.00
1,726.00
1,688.00
1,095.00
1,291.00
1,513.00
1,852.00
1,568.00
1,542.00
1,986.00
1,658.00
1,778.00
1,720.00
1,580.00
1,224.00
1,070.00
1,628.00

4.19241
4.31083
4.40280
4.48659
4.43597
4.29077
4.03659
4.05784
4.33707
4.42699
4.29797
4.43272
4.48917
4.38914
4.15008
4.04095
4.21956
4.33389
4.21186
4.19174
4.19964
4.43146
4.01218
4.34710
4.07757
4.33287
4.29139
4.41510
4.38232
4.41364
4.38083
4.00925
4.31155
4.47972
4.07109
4.38482
4.38778
4.44935
4.07393
4.30480
4.36717
4.12017
4.04220
4.49027
4.17417
4.02290
4.10654

7261.26
8479.41
6454.50
7640.66
7900.46
7740.54
6636.16
4102.47
6783.18
7242.55
7190.50
7517.90
8471.06
6250.13
6025.92
7225.23
6392.64
6310.14
7029.60
7004.40
7466.96
5565.92
7863.88
5064.37
6385.48
6611.97
4767.73
8044.31
5911.74
8222.61
7955.60
6919.97
7277.89
4905.29
5255.77
6634.24
8126.18
6976.58
6282.00
8549.33
7240.77
7325.66
6952.59
7094.63
5109.19
4304.50
6685.44

Producto C
Producto C
Producto B
Producto B
Producto C
Producto A
Producto B
Producto C
Producto A
Producto B
Producto C
Producto B
Producto B
Producto B
Producto C
Producto C
Producto C
Producto C
Producto B
Producto A
Producto C
Producto B
Producto A
Producto C
Producto C
Producto C
Producto C
Producto B
Producto B
Producto C
Producto A
Producto A
Producto C
Producto A
Producto C
Producto A
Producto A
Producto C
Producto C
Producto A
Producto A
Producto C
Producto B
Producto B
Producto B
Producto C
Producto A

94
95
96
97
98
99
100
101

1%
12%
95%
51%
17%
26%
68%
10%

1,587.00
1,903.00
1,960.00
1,363.00
1,036.00
1,530.00
1,194.00
1,000.00

4.32313
4.10418
4.25280
4.26836
4.34988
4.13431
4.49144
4.05000

6860.81
7810.26
8335.49
5817.77
4506.48
6325.49
5362.78
4050.00

Producto B
Producto C
Producto C
Producto A
Producto A
Producto C
Producto A
Producto C

Importe2
63068.1288
59768.8104
59708.4506
93335.7048
102539.593
111201.499
104610.812
83310.9321
104332.986
64882.9323
79863.5762
94925.7527
93650.6799
108347.229
74631.2633
108096.413
72506.2505
67730.3548
112206.279
53237.4036
111214.717
58232.1482
66595.0972
66184.9001
92612.4022
105932.924
58576.1132
53268.7141
68328.2199
101226.641
69792.3572
83619.5745
79855.4879
110424.308
83013.2211
68044.8494
101814.17
75332.8986
108106.824
94901.1478
61068.8513
75562.1065
79023.5126
79541.2813
76330.1887
56645.6418

94950.4183
110879.247
84400.9898
99911.5838
103308.816
101217.657
86776.4216
53645.1545
88698.8769
94705.747
94025.1181
98306.261
110770.172
81728.5859
78796.7425
94479.2265
83592.0287
82513.3195
91921.1528
91591.5711
97640.1578
72781.6383
102830.449
66223.2722
83498.4691
86460.059
62344.2729
105189.874
77303.7403
107521.315
104029.756
90487.5403
95167.8761
64143.0182
68726.0572
86751.3085
106260.333
91227.8392
82145.3372
111793.638
94682.4167
95792.5809
90914.1085
92771.4525
66809.3007
56286.9387
87420.8345

89714.0406
102129.257
108997.393
76074.9567
58928.0694
82714.069
70125.3718
52959.015

Venta
1000

Unidades

Venta c_IVA
160

Costo
10
20
30

Unidades

5
8
4

Costo
10
20
30

50
160
120
330

50
160
120
330

330
5
8
4

IVA
Margen_meta
Margen_minimo
Tipo_de_Cambio

16%
30%
10%
13.08

Tipo de cambio para solventar obligaciones denominadas en dlares de los EE.UU.A., pagaderas en la Repblica Mexicana 1/
Fecha
8/29/2014

en la Repblica Mexicana 1/
Obteniendo datos...

FIX
13.0763 Ms informacin

REGION
Norte
Sur
Centro

Reporte X

Region

Vendedor A

Indicador X Indicador Y
35% 90&

Prueba 1
TRUE

Prueba 2
FALSE

Decision_Estricto
FALSE

Decision_Flexible
TRUE