{"text_format":"3","workbook":"xlsx","n_sheets":7,"sheets":["Inicio DM","DemAgreg DM","Elasticidad Punto DM","ElastTodas DM","Elasticidades DM","ElasticIngreso DM","Oculto DM"],"not_rendered":{"charts":4,"images":6,"macros":1,"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"Inicio DM","index":0,"n_rows":32,"n_cols":11,"rows_kept":32,"merged":[[22,0,22,2],[31,10,31,11]]}
{"$rows_empty":22}
["    Descargue la versión Kindle"]
{"$rows_empty":8}
[{"$nulls":10},"Miguel Cervantes Jiménez"]

{"sheet":"DemAgreg DM","index":1,"n_rows":24,"n_cols":6,"rows_kept":24,"hidden":true,"merged":[[0,0,0,5],[2,0,2,5],[21,1,21,2],[22,1,22,2]]}
["DEMANDA DEL MERCADO"]
[]
["AGREGACIÓN DE DEMANDAS INDIVIDUALES"]
[]
[]
[]
[]
[null,null,"DEMANDAS INDIVIDUALES"]
[null,null,"xd","b0","b1","P"]
[null,"Consumidor 1",{"$f":"'Oculto DM'!D26","v":{"v":0,"d":"0.0"}},{"v":40,"d":"40.0"},{"v":-2,"d":"-2.0"},{"v":40,"d":"40.0"}]
[null,"Consumidor 2",{"$f":"'Oculto DM'!D27","v":{"v":0,"d":"0.0"}},{"v":120,"d":"120.0"},{"v":-4,"d":"-4.0"},{"$f":"F10","v":{"v":40,"d":"40.0"}}]
[null,"Consumidor 3",{"$f":"'Oculto DM'!D28","v":{"v":70,"d":"70.0"}},{"v":110,"d":"110.0"},{"v":-1,"d":"-1.0"},{"$f":"F11","v":{"v":40,"d":"40.0"}}]
[null,"Consumidor 4",{"$f":"'Oculto DM'!D29","v":{"v":30,"d":"30.0"}},{"v":150,"d":"150.0"},{"v":-3,"d":"-3.0"},{"$f":"F12","v":{"v":40,"d":"40.0"}}]
[null,"Consumidor 5",{"$f":"'Oculto DM'!D30","v":{"v":150,"d":"150.0"}},{"v":250,"d":"250.0"},-2.5,{"$f":"F13","v":{"v":40,"d":"40.0"}}]
[null,"Demanda del mercado",{"$f":"SUM(C10:C14)","v":{"v":250,"d":"250.0"}},"Inserte los datos correspondientes"]
[]
[]
[]
[]
[]
[]
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos"]

{"sheet":"Elasticidad Punto DM","index":2,"n_rows":27,"n_cols":10,"rows_kept":27,"hidden":true,"merged":[[0,0,0,5],[2,0,2,5],[20,1,20,4],[21,1,21,4],[24,1,24,2],[25,1,25,2],[26,1,26,2]]}
["DEMANDA DEL MERCADO"]
[]
["ELASTICIDAD PRECIO DE LA DEMANDA"]
[]
[null,"PARÁMETROS DE  FUNCIÓN DE DEMANDA"]
[null,"x1","b0","b1","P1"]
[null,{"$f":"'Oculto DM'!X26","v":{"v":100,"d":"100.0"}},{"v":200,"d":"200.0"},{"v":-2,"d":"-2.0"},{"v":50,"d":"50.0"}]
[null,null,"Insertar los datos correspondientes"]
[]
[null,"ELEMENTOS DE LA ELASTICIDAD PRECIO DE LA DEMANDA"]
[null,"DX / DP","P / X","EPX","Tipo"]
[null,{"$f":"'Oculto DM'!X29","v":{"v":-2,"d":"-2.0"}},{"$f":"'Oculto DM'!Y29","v":0.5},{"$f":"'Oculto DM'!Z29","v":{"v":-1,"d":"-1.0"}},{"$f":"'Oculto DM'!AA29","v":"UNITARIA"}]
[{"$nulls":9},{"$f":"C7+(D7*B22)","v":100}]
{"$rows_empty":7}
[null,"Precio al que la elasticidad es UNITARIA"]
[null,{"$f":"'Oculto DM'!AC26","v":{"v":50,"d":"50.0"}}]
[]
[]
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos"]

{"sheet":"ElastTodas DM","index":3,"n_rows":54,"n_cols":9,"rows_kept":54,"hidden":true,"merged":[[0,1,0,8]]}
[null,"DEMANDA PARAMÉTRICA DEL MERCADO"]
[]
[null,"x1","b0","b1","P1","b2","m","b3","P2"]
[null,{"$f":"'Oculto DM'!BQ4","v":{"v":578,"d":"578.0"}},{"v":600,"d":"600.0"},{"v":-10,"d":"-10.0"},57.2,{"v":0.07,"d":"0.1"},{"v":5000,"d":"5,000.0"},{"v":4,"d":"4.0"},{"v":50,"d":"50.0"}]
[{"$nulls":3},"Epx",{"$f":"'Oculto DM'!BT5","v":{"v":-0.9896193771626298,"d":"-1.0"}},"Emx",{"$f":"'Oculto DM'!BV5","v":{"v":0.6055363321799309,"d":"0.6"}},"Epp",{"$f":"'Oculto DM'!BX5","v":{"v":0.3460207612456747,"d":"0.3"}}]
[{"$nulls":3},"Demanda",{"$f":"'Oculto DM'!BT6","v":"INELÁSTICA"},"Bien",{"$f":"'Oculto DM'!BV6","v":"NORMAL"},"Bien",{"$f":"'Oculto DM'!BX6","v":"SUSTITUTO"}]
[]
[null,"P1","OalO","Pendiente","x1"]
[null,{"$f":"'Oculto DM'!BS11","v":{"v":113,"d":"113.0"}},{"$f":"'Oculto DM'!BT11","v":{"v":115,"d":"115.0"}},{"$f":"'Oculto DM'!BU11","v":-0.1},{"v":20,"d":"20.0"}]
{"$rows_empty":44}
[null,"Títulos","Resultados","Insertar datos"]

{"sheet":"Elasticidades DM","index":4,"n_rows":24,"n_cols":13,"rows_kept":24,"hidden":true,"merged":[[0,0,0,13],[2,0,2,13],[5,10,5,12]]}
["DEMANDA DEL MERCADO"]
[]
["ELASTICIDADES ARCO"]
[]
[{"$nulls":7},"    "]
[{"$nulls":10},"ELASTICIDAD"]
[{"$nulls":10},"Punto inicial","ARCO","Punto final"]
[null,null,"XI","XF","PI","PF",{"$nulls":4},"EPX","EPX","EPX"]
[null,"ELASTICIDAD PRECIO DE LA DEMANDA",{"v":100,"d":"100.0"},{"v":250,"d":"250.0"},{"v":10,"d":"10.0"},{"v":5,"d":"5.0"},{"$nulls":4},{"$f":"'Oculto DM'!AP3","v":{"v":-3,"d":"-3.0"}},{"$f":"'Oculto DM'!AQ3","v":{"v":-1.2857142857142858,"d":"-1.3"}},{"$f":"'Oculto DM'!AR3","v":-0.6}]
[null,null,"Inserte los datos correspondientes",{"$nulls":6},"TIPOLOGÍA",{"$f":"'Oculto DM'!AP4","v":"DEMANDA ELÁSTICA"},{"$f":"'Oculto DM'!AQ4","v":"DEMANDA ELÁSTICA"},{"$f":"'Oculto DM'!AR4","v":"DEMANDA INELÁSTICA"}]
[]
[]
[{"$nulls":10},"Punto inicial","ARCO","Punto final"]
[null,null,"XI","XF","mI","mF",{"$nulls":4},"EMX","EMX","EMX"]
[null,"ELASTICIDAD INGRESO DE LA DEMANDA",{"v":90,"d":"90.0"},{"v":80,"d":"80.0"},{"v":1000,"d":"1,000.0"},{"v":1200,"d":"1,200.0"},{"$nulls":4},{"$f":"'Oculto DM'!AP7","v":{"v":-0.5555555555555555,"d":"-0.6"}},{"$f":"'Oculto DM'!AQ7","v":{"v":-0.6470588235294117,"d":"-0.6"}},{"$f":"'Oculto DM'!AR7","v":{"v":-0.75,"d":"-0.8"}}]
[null,null,"Inserte los datos correspondientes",{"$nulls":6},"TIPOLOGÍA",{"$f":"'Oculto DM'!AP8","v":"BIEN    INFERIOR"},{"$f":"'Oculto DM'!AQ8","v":"BIEN    INFERIOR"},{"$f":"'Oculto DM'!AR8","v":"BIEN     INFERIOR"}]
[]
[{"$nulls":10},"Punto inicial","ARCO","Punto final"]
[null,null,"XI","XF","PBR I","PBR F",{"$nulls":4},"EPP","EPP","EPP"]
[null,"ELASTICIDAD PRECIO CRUZADO DE LA DEMANDA",{"v":200,"d":"200.0"},{"v":330,"d":"330.0"},{"v":100,"d":"100.0"},{"v":150,"d":"150.0"},{"$nulls":4},{"$f":"'Oculto DM'!AP11","v":1.3},{"$f":"'Oculto DM'!AQ11","v":{"v":1.2264150943396226,"d":"1.2"}},{"$f":"'Oculto DM'!AR11","v":{"v":1.1818181818181819,"d":"1.2"}}]
[null,null,"Inserte los datos correspondientes",{"$nulls":6},"TIPOLOGÍA",{"$f":"'Oculto DM'!AP12","v":"BIEN SUSTITUTO"},{"$f":"'Oculto DM'!AQ12","v":"BIEN SUSTITUTO"},{"$f":"'Oculto DM'!AR12","v":"BIEN SUSTITUTO"}]
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos"]

{"sheet":"ElasticIngreso DM","index":5,"n_rows":51,"n_cols":6,"rows_kept":51,"hidden":true,"merged":[[0,1,0,6],[2,1,2,6],[3,1,3,6],[17,2,17,5],[18,2,18,5],[48,2,48,3],[49,2,49,3],[50,2,50,3]]}
[null,"DEMANDA DEL MERCADO"]
[]
[null,"ELASTICIDAD PRECIO DE LA DEMANDA"]
[null,"Y LA VARIACIÓN DEL INGRESO TOTAL"]
[]
[null,null,"PARÁMETROS DE  FUNCIÓN DE DEMANDA"]
[null,null,"x1","b0","b1","P1"]
[null,"A",{"$f":"'Oculto DM'!BA26","v":{"v":50,"d":"50.0"}},{"v":100,"d":"100.0"},{"v":-2,"d":"-2.0"},{"v":25,"d":"25.0"}]
[null,"B",{"$f":"'Oculto DM'!BA27","v":{"v":50,"d":"50.0"}},{"$f":"'Oculto DM'!BB27","v":{"v":100,"d":"100.0"}},{"$f":"'Oculto DM'!BC27","v":{"v":-2,"d":"-2.0"}},{"v":25,"d":"25.0"}]
[]
[]
[]
[]
[null,null,"ELEMENTOS DE LA ELASTICIDAD PRECIO DE LA DEMANDA"]
[null,null,"DX / DP","P / X","EPX","Tipo"]
[null,null,{"$f":"'Oculto DM'!BA29","v":{"v":0,"d":"0.0"}},{"$f":"'Oculto DM'!BB29","v":0.5},{"$f":"'Oculto DM'!BC29","v":{"v":-1,"d":"-1.0"}},{"$f":"'Oculto DM'!BD29","v":"UNITARIA"}]
[]
[null,null,"Precio al que la elasticidad es UNITARIA"]
[null,null,{"$f":"'Oculto DM'!BF26","v":{"v":25,"d":"25.0"}}]
[]
[null,null,"Precio","Cantidad","Ingreso Total"]
[null,"A",{"$f":"'Oculto DM'!BA33","v":{"v":25,"d":"25.0"}},{"$f":"'Oculto DM'!BB33","v":{"v":50,"d":"50.0"}},{"$f":"'Oculto DM'!BC33","v":{"v":1250,"d":"1,250.0"}}]
[null,"B",{"$f":"'Oculto DM'!BA34","v":{"v":25,"d":"25.0"}},{"$f":"'Oculto DM'!BB34","v":{"v":50,"d":"50.0"}},{"$f":"'Oculto DM'!BC34","v":{"v":1250,"d":"1,250.0"}}]
[null,"D",{"$f":"C23-C22","v":{"v":0,"d":"0.0"}},{"$f":"D23-D22","v":{"v":0,"d":"0.0"}},{"$f":"E23-E22","v":{"v":0,"d":"0.0"}}]
{"$rows_empty":24}
[null,null,"Títulos"]
[null,null,"Resultados"]
[null,null,"Insertar datos"]

{"sheet":"Oculto DM","index":6,"n_rows":57,"n_cols":91,"rows_kept":57,"hidden":true}
[null,null,"DEMANDAS INDIVIDUALES",{"$nulls":5},"DEMANDAS AGREGADAS",{"$nulls":16},"Demanda",null,"LINE",{"$nulls":13},"Elasticidad Punto Inicial","Elasticidad Arco","Elasticidad Punto Final",{"$nulls":8},"EL INGRESO TOTAL",null,"DEMANDA",null,"LINE",{"$nulls":20},"EL INGRESO TOTAL",null,"DEMANDA",null,"LINE"]
["Unidades","ponderador","P","C1","C2","C3","C4","C5","(C1+C2)","(C1+C2)+C3","(C1+C2+C3)+C4","(C1+C2+C3+C4)+C5","DEMANDA","Pline","Pline","c1line","c2line","c3line","c4line","c5line","cTODOSline","cTODOSline",null,"Unidades","ponderador","P","C1","X1-1",null,"X2-1",null,"X2-1",{"$nulls":4},"X0","X1","P0","P1",null,"EPX","EPX","EPX",1,null,2,null,3,{"$nulls":3},"Unidades","ponderador","P","C1","X1-1",null,"X2-1",null,"X2-1",null,"X1-1",null,"X2-1",{"$nulls":4},1200,-10,50,-0.1,5000,5,45,null,"Unidades","ponderador","P","C1","X1-1",null,"X2-1",null,"X2-1",null,"X1-1",null,"X2-1"]
[1,0,{"$f":"(MAX($H$26:$H$30))*B3","v":0},{"$f":"$F$26+($G$26*C3)","v":{"v":40,"d":"40.00"}},{"$f":"$F$27+($G$27*C3)","v":{"v":120,"d":"120.00"}},{"$f":"$F$28+($G$28*C3)","v":{"v":110,"d":"110.00"}},{"$f":"$F$29+($G$29*C3)","v":{"v":150,"d":"150.00"}},{"$f":"$F$30+($G$30*C3)","v":{"v":250,"d":"250.00"}},{"$f":"D3+E3","v":{"v":160,"d":"160.00"}},{"$f":"I3+F3","v":{"v":270,"d":"270.00"}},{"$f":"J3+G3","v":{"v":420,"d":"420.00"}},{"$f":"K3+H3","v":{"v":670,"d":"670.00"}},{"$f":"MAX(I3:L3)","v":{"v":670,"d":"670.00"}},{"$f":"$I$26","v":{"v":40,"d":"40.00"}},{"$f":"N3*B3","v":0},{"$f":"$D$26","v":0},{"$f":"$D$27","v":0},{"$f":"$D$28","v":{"v":70,"d":"70.00"}},{"$f":"$D$29","v":{"v":30,"d":"30.00"}},{"$f":"$D$30","v":{"v":150,"d":"150.00"}},{"$f":"SUM(P3:T3)*B3","v":0},{"$f":"SUM(P3:T3)","v":{"v":250,"d":"250.00"}},null,1,0,{"$f":"$AB$26*Y3","v":0},{"$f":"$Y$26+($Z$26*Z3)","v":{"v":200,"d":"200.00"}},{"$f":"$X$26","v":{"v":100,"d":"100.00"}},{"$f":"$AA$26*Y3","v":0},{"$f":"$AA$26","v":{"v":50,"d":"50.00"}},{"$f":"$X$26*Y3","v":0},{"$f":"$AC$26","v":{"v":50,"d":"50.00"}},{"$f":"$Y$26*Y3","v":0},null,null,"ELASTICIDAD PRECIO DE LA DEMANDA",{"$f":"'Elasticidades DM'!C9","v":{"v":100,"d":"100.0"}},{"$f":"'Elasticidades DM'!D9","v":{"v":250,"d":"250.0"}},{"$f":"'Elasticidades DM'!E9","v":{"v":10,"d":"10.0"}},{"$f":"'Elasticidades DM'!F9","v":{"v":5,"d":"5.0"}},null,{"$f":"((AL3-AK3)/AK3)/((AN3-AM3)/AM3)","v":{"v":-3,"d":"-3.0"}},{"$f":"((AL3-AK3)/((AK3+AL3)/2))/((AN3-AM3)/((AM3+AN3)/2))","v":{"v":-1.2857142857142858,"d":"-1.3"}},{"$f":"((AL3-AK3)/AL3)/((AN3-AM3)/AN3)","v":-0.6},{"$f":"ABS(AP3)","v":3},null,{"$f":"ABS(AQ3)","v":1.2857142857142858},null,{"$f":"ABS(AR3)","v":0.6},{"$nulls":3},1,0,{"$f":"$BE$26*BB3","v":0},{"$f":"$BB$26+($BC$26*BC3)","v":{"v":100,"d":"100.00"}},{"$f":"$BA$26","v":{"v":50,"d":"50.00"}},{"$f":"$BD$26*BB3","v":0},{"$f":"$BD$26","v":{"v":25,"d":"25.00"}},{"$f":"$BA$26*BB3","v":0},{"$f":"$BF$26","v":{"v":25,"d":"25.00"}},{"$f":"$BB$26*BB3","v":0},{"$f":"$BA$27","v":{"v":50,"d":"50.00"}},{"$f":"$BD$27*BB3","v":0},{"$f":"$BD$27","v":{"v":25,"d":"25.00"}},{"$f":"BB3*$BA$27","v":0},null,null,"x1","b0","b1","P1","b2","m","b3","P2",null,1,0,{"$f":"$BT$11*CA3","v":0},{"$f":"$BR$4+($BS$4*CB3)+($BU$4*$BV$4)+($BW$4*$BX$4)","v":{"v":1150,"d":"1,150.00"}},{"$f":"$BQ$4","v":{"v":578,"d":"578.00"}},{"$f":"$BT$4*CA3","v":0},{"$f":"$BT$4","v":{"v":57.2,"d":"57.20"}},{"$f":"$BQ$4*CA3","v":0},{"$f":"$BF$26","v":{"v":25,"d":"25.00"}},{"$f":"$BB$26*CA3","v":0},{"$f":"$BA$27","v":{"v":50,"d":"50.00"}},{"$f":"$BD$27*CA3","v":0},{"$f":"$BD$27","v":{"v":25,"d":"25.00"}},{"$f":"CA3*$BA$27","v":0}]
[2,0.05,{"v":5.5,"d":"5.50"},{"$f":"$F$26+($G$26*C4)","v":{"v":29,"d":"29.00"}},{"$f":"$F$27+($G$27*C4)","v":{"v":98,"d":"98.00"}},{"$f":"$F$28+($G$28*C4)","v":{"v":104.5,"d":"104.50"}},{"$f":"$F$29+($G$29*C4)","v":{"v":133.5,"d":"133.50"}},{"$f":"$F$30+($G$30*C4)","v":236.25},{"$f":"D4+E4","v":{"v":127,"d":"127.00"}},{"$f":"I4+F4","v":{"v":231.5,"d":"231.50"}},{"$f":"J4+G4","v":{"v":365,"d":"365.00"}},{"$f":"K4+H4","v":601.25},{"$f":"MAX(I4:L4)","v":601.25},{"$f":"$I$26","v":{"v":40,"d":"40.00"}},{"$f":"N4*B4","v":{"v":2,"d":"2.00"}},{"$f":"$D$26","v":0},{"$f":"$D$27","v":0},{"$f":"$D$28","v":{"v":70,"d":"70.00"}},{"$f":"$D$29","v":{"v":30,"d":"30.00"}},{"$f":"$D$30","v":{"v":150,"d":"150.00"}},{"$f":"SUM(P4:T4)*B4","v":{"v":12.5,"d":"12.50"}},{"$f":"SUM(P4:T4)","v":{"v":250,"d":"250.00"}},null,2,0.05,{"v":5,"d":"5.00"},{"$f":"$Y$26+($Z$26*Z4)","v":{"v":190,"d":"190.00"}},{"v":100,"d":"100.00"},{"v":2.5,"d":"2.50"},{"v":50,"d":"50.00"},{"v":5,"d":"5.00"},{"v":50,"d":"50.00"},{"v":10,"d":"10.00"},{"$nulls":8},{"$f":"AS4","v":"DEMANDA ELÁSTICA"},{"$f":"AU4","v":"DEMANDA ELÁSTICA"},{"$f":"AW4","v":"DEMANDA INELÁSTICA"},{"$f":"IF(AS3=1,\"DEMANDA UNITARIA\",AT4)","v":"DEMANDA ELÁSTICA"},{"$f":"IF(AS3>1,\"DEMANDA ELÁSTICA\",\"DEMANDA INELÁSTICA\")","v":"DEMANDA ELÁSTICA"},{"$f":"IF(AU3=1,\"DEMANDA UNITARIA\",AV4)","v":"DEMANDA ELÁSTICA"},{"$f":"IF(AU3>1,\"DEMANDA ELÁSTICA\",\"DEMANDA INELÁSTICA\")","v":"DEMANDA ELÁSTICA"},{"$f":"IF(AW3=1,\"DEMANDA UNITARIA\",AX4)","v":"DEMANDA INELÁSTICA"},{"$f":"IF(AW3>1,\"DEMANDA ELÁSTICA\",\"DEMANDA INELÁSTICA\")","v":"DEMANDA INELÁSTICA"},null,null,2,0.05,{"$f":"$BE$26*BB4","v":{"v":2.5,"d":"2.50"}},{"$f":"$BB$26+($BC$26*BC4)","v":{"v":95,"d":"95.00"}},{"$f":"$BA$26","v":{"v":50,"d":"50.00"}},{"$f":"$BD$26*BB4","v":1.25},{"$f":"$BD$26","v":{"v":25,"d":"25.00"}},{"$f":"$BA$26*BB4","v":{"v":2.5,"d":"2.50"}},{"$f":"$BF$26","v":{"v":25,"d":"25.00"}},{"$f":"$BB$26*BB4","v":{"v":5,"d":"5.00"}},{"$f":"$BA$27","v":{"v":50,"d":"50.00"}},{"$f":"$BD$27*BB4","v":1.25},{"$f":"$BD$27","v":{"v":25,"d":"25.00"}},{"$f":"BB4*$BA$27","v":{"v":2.5,"d":"2.50"}},null,null,{"$f":"BR4+(BS4*BT4)+(BU4*BV4)+(BW4*BX4)","v":{"v":578,"d":"578.0"}},{"$f":"'ElastTodas DM'!C4","v":{"v":600,"d":"600.0"}},{"$f":"'ElastTodas DM'!D4","v":{"v":-10,"d":"(10.0)"}},{"$f":"'ElastTodas DM'!E4","v":57.2},{"$f":"'ElastTodas DM'!F4","v":{"v":0.07,"d":"0.1"}},{"$f":"'ElastTodas DM'!G4","v":{"v":5000,"d":"5,000.0"}},{"$f":"'ElastTodas DM'!H4","v":{"v":4,"d":"4.0"}},{"$f":"'ElastTodas DM'!I4","v":{"v":50,"d":"50.0"}},null,2,0.05,{"$f":"$BT$11*CA4","v":5.75},{"$f":"$BR$4+($BS$4*CB4)+($BU$4*$BV$4)+($BW$4*$BX$4)","v":{"v":1092.5,"d":"1,092.50"}},{"$f":"$BQ$4","v":{"v":578,"d":"578.00"}},{"$f":"$BT$4*CA4","v":{"v":2.8600000000000003,"d":"2.86"}},{"$f":"$BT$4","v":{"v":57.2,"d":"57.20"}},{"$f":"$BQ$4*CA4","v":{"v":28.900000000000002,"d":"28.90"}},{"$f":"$BF$26","v":{"v":25,"d":"25.00"}},{"$f":"$BB$26*CA4","v":{"v":5,"d":"5.00"}},{"$f":"$BA$27","v":{"v":50,"d":"50.00"}},{"$f":"$BD$27*CA4","v":1.25},{"$f":"$BD$27","v":{"v":25,"d":"25.00"}},{"$f":"CA4*$BA$27","v":{"v":2.5,"d":"2.50"}}]
[3,{"v":0.1,"d":"0.10"},{"v":11,"d":"11.00"},{"v":18,"d":"18.00"},{"v":76,"d":"76.00"},{"v":99,"d":"99.00"},{"v":117,"d":"117.00"},{"v":222.5,"d":"222.50"},{"v":94,"d":"94.00"},{"v":193,"d":"193.00"},{"v":310,"d":"310.00"},{"v":532.5,"d":"532.50"},{"v":532.5,"d":"532.50"},{"v":40,"d":"40.00"},{"v":4,"d":"4.00"},0,0,{"v":70,"d":"70.00"},{"v":30,"d":"30.00"},{"v":150,"d":"150.00"},{"v":25,"d":"25.00"},{"v":250,"d":"250.00"},null,3,{"v":0.1,"d":"0.10"},{"v":10,"d":"10.00"},{"v":180,"d":"180.00"},{"v":100,"d":"100.00"},{"v":5,"d":"5.00"},{"v":50,"d":"50.00"},{"v":10,"d":"10.00"},{"v":50,"d":"50.00"},{"v":20,"d":"20.00"},{"$nulls":19},3,{"v":0.1,"d":"0.10"},{"v":5,"d":"5.00"},{"v":90,"d":"90.00"},{"v":50,"d":"50.00"},{"v":2.5,"d":"2.50"},{"v":25,"d":"25.00"},{"v":5,"d":"5.00"},{"v":25,"d":"25.00"},{"v":10,"d":"10.00"},{"v":50,"d":"50.00"},{"v":2.5,"d":"2.50"},{"v":25,"d":"25.00"},{"v":5,"d":"5.00"},{"$nulls":4},"Epx",{"$f":"BS4*(BT4/BQ4)","v":{"v":-0.9896193771626298,"d":"(0.99)"}},"Emx",{"$f":"BU4*(BV4/BQ4)","v":{"v":0.6055363321799309,"d":"0.61"}},"Epp",{"$f":"BW4*(BX4/BQ4)","v":{"v":0.3460207612456747,"d":"0.35"}},null,3,{"v":0.1,"d":"0.10"},{"v":11.5,"d":"11.50"},{"v":1035,"d":"1,035.00"},{"v":578,"d":"578.00"},{"v":5.720000000000001,"d":"5.72"},{"v":57.2,"d":"57.20"},{"v":57.800000000000004,"d":"57.80"},{"v":25,"d":"25.00"},{"v":10,"d":"10.00"},{"v":50,"d":"50.00"},{"v":2.5,"d":"2.50"},{"v":25,"d":"25.00"},{"v":5,"d":"5.00"}]
[4,0.15,{"v":16.5,"d":"16.50"},{"v":7,"d":"7.00"},{"v":54,"d":"54.00"},{"v":93.5,"d":"93.50"},{"v":100.5,"d":"100.50"},208.75,{"v":61,"d":"61.00"},{"v":154.5,"d":"154.50"},{"v":255,"d":"255.00"},463.75,463.75,{"v":40,"d":"40.00"},{"v":6,"d":"6.00"},0,0,{"v":70,"d":"70.00"},{"v":30,"d":"30.00"},{"v":150,"d":"150.00"},{"v":37.5,"d":"37.50"},{"v":250,"d":"250.00"},null,4,0.15,{"v":15,"d":"15.00"},{"v":170,"d":"170.00"},{"v":100,"d":"100.00"},{"v":7.5,"d":"7.50"},{"v":50,"d":"50.00"},{"v":15,"d":"15.00"},{"v":50,"d":"50.00"},{"v":30,"d":"30.00"},{"$nulls":3},"X0","X1","m0","m1",null,"EMX","EMX","EMX",{"$nulls":8},4,0.15,{"v":7.5,"d":"7.50"},{"v":85,"d":"85.00"},{"v":50,"d":"50.00"},3.75,{"v":25,"d":"25.00"},{"v":7.5,"d":"7.50"},{"v":25,"d":"25.00"},{"v":15,"d":"15.00"},{"v":50,"d":"50.00"},3.75,{"v":25,"d":"25.00"},{"v":7.5,"d":"7.50"},{"$nulls":4},"Demanda",{"$f":"IF(BT5=-1,\"UNITARIA\",BT7)","v":"INELÁSTICA"},"Bien",{"$f":"IF(BV5<=0,\"INFERIOR\",BV7)","v":"NORMAL"},"Bien",{"$f":"IF(BX5>0,\"SUSTITUTO\",BX7)","v":"SUSTITUTO"},null,4,0.15,17.25,{"v":977.5,"d":"977.50"},{"v":578,"d":"578.00"},8.58,{"v":57.2,"d":"57.20"},{"v":86.7,"d":"86.70"},{"v":25,"d":"25.00"},{"v":15,"d":"15.00"},{"v":50,"d":"50.00"},3.75,{"v":25,"d":"25.00"},{"v":7.5,"d":"7.50"}]
[5,{"v":0.2,"d":"0.20"},{"v":22,"d":"22.00"},{"v":-4,"d":"(4.00)"},{"v":32,"d":"32.00"},{"v":88,"d":"88.00"},{"v":84,"d":"84.00"},{"v":195,"d":"195.00"},{"v":28,"d":"28.00"},{"v":116,"d":"116.00"},{"v":200,"d":"200.00"},{"v":395,"d":"395.00"},{"v":395,"d":"395.00"},{"v":40,"d":"40.00"},{"v":8,"d":"8.00"},0,0,{"v":70,"d":"70.00"},{"v":30,"d":"30.00"},{"v":150,"d":"150.00"},{"v":50,"d":"50.00"},{"v":250,"d":"250.00"},null,5,{"v":0.2,"d":"0.20"},{"v":20,"d":"20.00"},{"v":160,"d":"160.00"},{"v":100,"d":"100.00"},{"v":10,"d":"10.00"},{"v":50,"d":"50.00"},{"v":20,"d":"20.00"},{"v":50,"d":"50.00"},{"v":40,"d":"40.00"},null,null,"ELASTICIDAD INGRESO DE LA DEMANDA",{"$f":"'Elasticidades DM'!C15","v":{"v":90,"d":"90.0"}},{"$f":"'Elasticidades DM'!D15","v":{"v":80,"d":"80.0"}},{"$f":"'Elasticidades DM'!E15","v":{"v":1000,"d":"1,000.0"}},{"$f":"'Elasticidades DM'!F15","v":{"v":1200,"d":"1,200.0"}},null,{"$f":"((AL7-AK7)/AK7)/((AN7-AM7)/AM7)","v":{"v":-0.5555555555555555,"d":"-0.6"}},{"$f":"((AL7-AK7)/((AK7+AL7)/2))/((AN7-AM7)/((AM7+AN7)/2))","v":{"v":-0.6470588235294117,"d":"-0.6"}},{"$f":"((AL7-AK7)/AL7)/((AN7-AM7)/AN7)","v":{"v":-0.75,"d":"-0.8"}},1,null,2,null,3,{"$nulls":3},5,{"v":0.2,"d":"0.20"},{"v":10,"d":"10.00"},{"v":80,"d":"80.00"},{"v":50,"d":"50.00"},{"v":5,"d":"5.00"},{"v":25,"d":"25.00"},{"v":10,"d":"10.00"},{"v":25,"d":"25.00"},{"v":20,"d":"20.00"},{"v":50,"d":"50.00"},{"v":5,"d":"5.00"},{"v":25,"d":"25.00"},{"v":10,"d":"10.00"},{"$nulls":5},{"$f":"IF(BT5<-1,\"ELÁSTICA\",\"INELÁSTICA\")","v":"INELÁSTICA"},null,{"$f":"IF(BV5>1,\"SUPERIOR\",\"NORMAL\")","v":"NORMAL"},null,{"$f":"IF(BX5<0,\"COMPLEMENTARIO\",\"NEUTRAL\")","v":"NEUTRAL"},null,5,{"v":0.2,"d":"0.20"},{"v":23,"d":"23.00"},{"v":920,"d":"920.00"},{"v":578,"d":"578.00"},{"v":11.440000000000001,"d":"11.44"},{"v":57.2,"d":"57.20"},{"v":115.60000000000001,"d":"115.60"},{"v":25,"d":"25.00"},{"v":20,"d":"20.00"},{"v":50,"d":"50.00"},{"v":5,"d":"5.00"},{"v":25,"d":"25.00"},{"v":10,"d":"10.00"}]
[6,0.25,{"v":27.5,"d":"27.50"},{"v":-15,"d":"(15.00)"},{"v":10,"d":"10.00"},{"v":82.5,"d":"82.50"},{"v":67.5,"d":"67.50"},181.25,{"v":-5,"d":"-5.00"},{"v":77.5,"d":"77.50"},{"v":145,"d":"145.00"},326.25,326.25,{"v":40,"d":"40.00"},{"v":10,"d":"10.00"},0,0,{"v":70,"d":"70.00"},{"v":30,"d":"30.00"},{"v":150,"d":"150.00"},{"v":62.5,"d":"62.50"},{"v":250,"d":"250.00"},null,6,0.25,{"v":25,"d":"25.00"},{"v":150,"d":"150.00"},{"v":100,"d":"100.00"},{"v":12.5,"d":"12.50"},{"v":50,"d":"50.00"},{"v":25,"d":"25.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"$nulls":8},{"$f":"AS8","v":"BIEN    INFERIOR"},{"$f":"AU8","v":"BIEN    INFERIOR"},{"$f":"AW8","v":"BIEN     INFERIOR"},{"$f":"IF(AP7<0,\"BIEN    INFERIOR\",AT8)","v":"BIEN    INFERIOR"},{"$f":"IF(AP7>=1,\"BIEN   SUPERIOR\",\"BIEN      NORMAL\")","v":"BIEN      NORMAL"},{"$f":"IF(AQ7<0,\"BIEN    INFERIOR\",AV8)","v":"BIEN    INFERIOR"},{"$f":"IF(AQ7>=1,\"BIEN   SUPERIOR\",\"BIEN      NORMAL\")","v":"BIEN      NORMAL"},{"$f":"IF(AR7<0,\"BIEN     INFERIOR\",AX8)","v":"BIEN     INFERIOR"},{"$f":"IF(AR7>=1,\"BIEN   SUPERIOR\",\"BIEN      NORMAL\")","v":"BIEN      NORMAL"},null,null,6,0.25,{"v":12.5,"d":"12.50"},{"v":75,"d":"75.00"},{"v":50,"d":"50.00"},6.25,{"v":25,"d":"25.00"},{"v":12.5,"d":"12.50"},{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"v":50,"d":"50.00"},6.25,{"v":25,"d":"25.00"},{"v":12.5,"d":"12.50"},{"$nulls":11},6,0.25,28.75,{"v":862.5,"d":"862.50"},{"v":578,"d":"578.00"},{"v":14.3,"d":"14.30"},{"v":57.2,"d":"57.20"},{"v":144.5,"d":"144.50"},{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"v":50,"d":"50.00"},6.25,{"v":25,"d":"25.00"},{"v":12.5,"d":"12.50"}]
[7,{"v":0.3,"d":"0.30"},{"v":33,"d":"33.00"},{"v":-26,"d":"(26.00)"},{"v":-12,"d":"-12.00"},{"v":77,"d":"77.00"},{"v":51,"d":"51.00"},{"v":167.5,"d":"167.50"},{"v":-38,"d":"-38.00"},{"v":39,"d":"39.00"},{"v":90,"d":"90.00"},{"v":257.5,"d":"257.50"},{"v":257.5,"d":"257.50"},{"v":40,"d":"40.00"},{"v":12,"d":"12.00"},0,0,{"v":70,"d":"70.00"},{"v":30,"d":"30.00"},{"v":150,"d":"150.00"},{"v":75,"d":"75.00"},{"v":250,"d":"250.00"},null,7,{"v":0.3,"d":"0.30"},{"v":30,"d":"30.00"},{"v":140,"d":"140.00"},{"v":100,"d":"100.00"},{"v":15,"d":"15.00"},{"v":50,"d":"50.00"},{"v":30,"d":"30.00"},{"v":50,"d":"50.00"},{"v":60,"d":"60.00"},{"$nulls":19},7,{"v":0.3,"d":"0.30"},{"v":15,"d":"15.00"},{"v":70,"d":"70.00"},{"v":50,"d":"50.00"},{"v":7.5,"d":"7.50"},{"v":25,"d":"25.00"},{"v":15,"d":"15.00"},{"v":25,"d":"25.00"},{"v":30,"d":"30.00"},{"v":50,"d":"50.00"},{"v":7.5,"d":"7.50"},{"v":25,"d":"25.00"},{"v":15,"d":"15.00"},{"$nulls":11},7,{"v":0.3,"d":"0.30"},{"v":34.5,"d":"34.50"},{"v":805,"d":"805.00"},{"v":578,"d":"578.00"},17.16,{"v":57.2,"d":"57.20"},{"v":173.4,"d":"173.40"},{"v":25,"d":"25.00"},{"v":30,"d":"30.00"},{"v":50,"d":"50.00"},{"v":7.5,"d":"7.50"},{"v":25,"d":"25.00"},{"v":15,"d":"15.00"}]
[8,0.35,{"v":38.5,"d":"38.50"},{"v":-37,"d":"(37.00)"},{"v":-34,"d":"-34.00"},{"v":71.5,"d":"71.50"},{"v":34.5,"d":"34.50"},153.75,{"v":-71,"d":"-71.00"},{"v":0.5,"d":"0.50"},{"v":35,"d":"35.00"},188.75,188.75,{"v":40,"d":"40.00"},{"v":14,"d":"14.00"},0,0,{"v":70,"d":"70.00"},{"v":30,"d":"30.00"},{"v":150,"d":"150.00"},{"v":87.5,"d":"87.50"},{"v":250,"d":"250.00"},null,8,0.35,{"v":35,"d":"35.00"},{"v":130,"d":"130.00"},{"v":100,"d":"100.00"},{"v":17.5,"d":"17.50"},{"v":50,"d":"50.00"},{"v":35,"d":"35.00"},{"v":50,"d":"50.00"},{"v":70,"d":"70.00"},{"$nulls":3},"X0","X1","PBR 0","PBR 1",null,"EPP","EPP","EPP",{"$nulls":8},8,0.35,{"v":17.5,"d":"17.50"},{"v":65,"d":"65.00"},{"v":50,"d":"50.00"},8.75,{"v":25,"d":"25.00"},{"v":17.5,"d":"17.50"},{"v":25,"d":"25.00"},{"v":35,"d":"35.00"},{"v":50,"d":"50.00"},8.75,{"v":25,"d":"25.00"},{"v":17.5,"d":"17.50"},{"$nulls":4},"P1","OalO","Pendiente","x1",{"$nulls":3},8,0.35,40.25,{"v":747.5,"d":"747.50"},{"v":578,"d":"578.00"},20.02,{"v":57.2,"d":"57.20"},{"v":202.29999999999998,"d":"202.30"},{"v":25,"d":"25.00"},{"v":35,"d":"35.00"},{"v":50,"d":"50.00"},8.75,{"v":25,"d":"25.00"},{"v":17.5,"d":"17.50"}]
[9,{"v":0.4,"d":"0.40"},{"v":44,"d":"44.00"},{"v":-48,"d":"(48.00)"},{"v":-56,"d":"-56.00"},{"v":66,"d":"66.00"},{"v":18,"d":"18.00"},{"v":140,"d":"140.00"},{"v":-104,"d":"-104.00"},{"v":-38,"d":"-38.00"},{"v":-20,"d":"-20.00"},{"v":120,"d":"120.00"},{"v":120,"d":"120.00"},{"v":40,"d":"40.00"},{"v":16,"d":"16.00"},0,0,{"v":70,"d":"70.00"},{"v":30,"d":"30.00"},{"v":150,"d":"150.00"},{"v":100,"d":"100.00"},{"v":250,"d":"250.00"},null,9,{"v":0.4,"d":"0.40"},{"v":40,"d":"40.00"},{"v":120,"d":"120.00"},{"v":100,"d":"100.00"},{"v":20,"d":"20.00"},{"v":50,"d":"50.00"},{"v":40,"d":"40.00"},{"v":50,"d":"50.00"},{"v":80,"d":"80.00"},null,null,"ELASTICIDAD PRECIO CRUZADA DE LA DEMANDA",{"$f":"'Elasticidades DM'!C20","v":{"v":200,"d":"200.0"}},{"$f":"'Elasticidades DM'!D20","v":{"v":330,"d":"330.0"}},{"$f":"'Elasticidades DM'!E20","v":{"v":100,"d":"100.0"}},{"$f":"'Elasticidades DM'!F20","v":{"v":150,"d":"150.0"}},null,{"$f":"((AL11-AK11)/AK11)/((AN11-AM11)/AM11)","v":1.3},{"$f":"((AL11-AK11)/((AK11+AL11)/2))/((AN11-AM11)/((AM11+AN11)/2))","v":{"v":1.2264150943396226,"d":"1.2"}},{"$f":"((AL11-AK11)/AL11)/((AN11-AM11)/AN11)","v":{"v":1.1818181818181819,"d":"1.2"}},{"$nulls":8},9,{"v":0.4,"d":"0.40"},{"v":20,"d":"20.00"},{"v":60,"d":"60.00"},{"v":50,"d":"50.00"},{"v":10,"d":"10.00"},{"v":25,"d":"25.00"},{"v":20,"d":"20.00"},{"v":25,"d":"25.00"},{"v":40,"d":"40.00"},{"v":50,"d":"50.00"},{"v":10,"d":"10.00"},{"v":25,"d":"25.00"},{"v":20,"d":"20.00"},{"$nulls":4},{"$f":"BT11+(BU11*BV11)","v":{"v":113,"d":"113.0"}},{"$f":"(BR4+(BU4*BV4)+(BW4*BX4))/(BS4*-1)","v":{"v":115,"d":"115.0"}},{"$f":"1/BS4","v":{"v":-0.1,"d":"(0.10)"}},{"$f":"'ElastTodas DM'!E9","v":{"v":20,"d":"20.0"}},{"$nulls":3},9,{"v":0.4,"d":"0.40"},{"v":46,"d":"46.00"},{"v":690,"d":"690.00"},{"v":578,"d":"578.00"},{"v":22.880000000000003,"d":"22.88"},{"v":57.2,"d":"57.20"},{"v":231.20000000000002,"d":"231.20"},{"v":25,"d":"25.00"},{"v":40,"d":"40.00"},{"v":50,"d":"50.00"},{"v":10,"d":"10.00"},{"v":25,"d":"25.00"},{"v":20,"d":"20.00"}]
[10,0.45,{"v":49.5,"d":"49.50"},{"v":-59,"d":"(59.00)"},{"v":-78,"d":"-78.00"},{"v":60.5,"d":"60.50"},{"v":1.5,"d":"1.50"},126.25,{"v":-137,"d":"-137.00"},{"v":-76.5,"d":"-76.50"},{"v":-75,"d":"-75.00"},51.25,51.25,{"v":40,"d":"40.00"},{"v":18,"d":"18.00"},0,0,{"v":70,"d":"70.00"},{"v":30,"d":"30.00"},{"v":150,"d":"150.00"},{"v":112.5,"d":"112.50"},{"v":250,"d":"250.00"},null,10,0.45,{"v":45,"d":"45.00"},{"v":110,"d":"110.00"},{"v":100,"d":"100.00"},{"v":22.5,"d":"22.50"},{"v":50,"d":"50.00"},{"v":45,"d":"45.00"},{"v":50,"d":"50.00"},{"v":90,"d":"90.00"},{"$nulls":3},"Inserte los datos correspondientes",{"$nulls":4},{"$f":"AS12","v":"BIEN SUSTITUTO"},{"$f":"AU12","v":"BIEN SUSTITUTO"},{"$f":"AW12","v":"BIEN SUSTITUTO"},{"$f":"IF(AP11=0,\"BIEN      NEUTRAL\",AT12)","v":"BIEN SUSTITUTO"},{"$f":"IF(AP11<0,\"BIEN COMPLE-MENTARIO\",\"BIEN SUSTITUTO\")","v":"BIEN SUSTITUTO"},{"$f":"IF(AQ11=0,\"BIEN      NEUTRAL\",AV12)","v":"BIEN SUSTITUTO"},{"$f":"IF(AQ11<0,\"BIEN COMPLE-MENTARIO\",\"BIEN SUSTITUTO\")","v":"BIEN SUSTITUTO"},{"$f":"IF(AR11=0,\"BIEN      NEUTRAL\",AX12)","v":"BIEN SUSTITUTO"},{"$f":"IF(AR11<0,\"BIEN COMPLE-MENTARIO\",\"BIEN SUSTITUTO\")","v":"BIEN SUSTITUTO"},null,null,10,0.45,{"v":22.5,"d":"22.50"},{"v":55,"d":"55.00"},{"v":50,"d":"50.00"},11.25,{"v":25,"d":"25.00"},{"v":22.5,"d":"22.50"},{"v":25,"d":"25.00"},{"v":45,"d":"45.00"},{"v":50,"d":"50.00"},11.25,{"v":25,"d":"25.00"},{"v":22.5,"d":"22.50"},{"$nulls":11},10,0.45,51.75,{"v":632.5,"d":"632.50"},{"v":578,"d":"578.00"},{"v":25.740000000000002,"d":"25.74"},{"v":57.2,"d":"57.20"},{"v":260.1,"d":"260.10"},{"v":25,"d":"25.00"},{"v":45,"d":"45.00"},{"v":50,"d":"50.00"},11.25,{"v":25,"d":"25.00"},{"v":22.5,"d":"22.50"}]
[11,{"v":0.5,"d":"0.50"},{"v":55,"d":"55.00"},{"v":-70,"d":"(70.00)"},{"v":-100,"d":"-100.00"},{"v":55,"d":"55.00"},{"v":-15,"d":"-15.00"},{"v":112.5,"d":"112.50"},{"v":-170,"d":"-170.00"},{"v":-115,"d":"-115.00"},{"v":-130,"d":"-130.00"},{"v":-17.5,"d":"-17.50"},{"v":-17.5,"d":"(17.50)"},{"v":40,"d":"40.00"},{"v":20,"d":"20.00"},0,0,{"v":70,"d":"70.00"},{"v":30,"d":"30.00"},{"v":150,"d":"150.00"},{"v":125,"d":"125.00"},{"v":250,"d":"250.00"},null,11,{"v":0.5,"d":"0.50"},{"v":50,"d":"50.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":25,"d":"25.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":100,"d":"100.00"},{"$nulls":19},11,{"v":0.5,"d":"0.50"},{"v":25,"d":"25.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":12.5,"d":"12.50"},{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":12.5,"d":"12.50"},{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"$nulls":11},11,{"v":0.5,"d":"0.50"},{"v":57.5,"d":"57.50"},{"v":575,"d":"575.00"},{"v":578,"d":"578.00"},{"v":28.6,"d":"28.60"},{"v":57.2,"d":"57.20"},{"v":289,"d":"289.00"},{"v":25,"d":"25.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":12.5,"d":"12.50"},{"v":25,"d":"25.00"},{"v":25,"d":"25.00"}]
[12,0.55,{"v":60.50000000000001,"d":"60.50"},{"v":-81.00000000000001,"d":"(81.00)"},{"v":-122.00000000000003,"d":"-122.00"},{"v":49.49999999999999,"d":"49.50"},{"v":-31.50000000000003,"d":"-31.50"},{"v":98.74999999999997,"d":"98.75"},{"v":-203.00000000000006,"d":"-203.00"},{"v":-153.50000000000006,"d":"-153.50"},{"v":-185.00000000000009,"d":"-185.00"},{"v":-86.25000000000011,"d":"-86.25"},{"v":-86.25000000000011,"d":"(86.25)"},{"v":40,"d":"40.00"},{"v":22,"d":"22.00"},0,0,{"v":70,"d":"70.00"},{"v":30,"d":"30.00"},{"v":150,"d":"150.00"},{"v":137.5,"d":"137.50"},{"v":250,"d":"250.00"},null,12,0.55,{"v":55.00000000000001,"d":"55.00"},{"v":89.99999999999999,"d":"90.00"},{"v":100,"d":"100.00"},{"v":27.500000000000004,"d":"27.50"},{"v":50,"d":"50.00"},{"v":55.00000000000001,"d":"55.00"},{"v":50,"d":"50.00"},{"v":110.00000000000001,"d":"110.00"},{"$nulls":19},12,0.55,{"v":27.500000000000004,"d":"27.50"},{"v":44.99999999999999,"d":"45.00"},{"v":50,"d":"50.00"},{"v":13.750000000000002,"d":"13.75"},{"v":25,"d":"25.00"},{"v":27.500000000000004,"d":"27.50"},{"v":25,"d":"25.00"},{"v":55.00000000000001,"d":"55.00"},{"v":50,"d":"50.00"},{"v":13.750000000000002,"d":"13.75"},{"v":25,"d":"25.00"},{"v":27.500000000000004,"d":"27.50"},{"$nulls":11},12,0.55,{"v":63.25000000000001,"d":"63.25"},{"v":517.5,"d":"517.50"},{"v":578,"d":"578.00"},{"v":31.460000000000004,"d":"31.46"},{"v":57.2,"d":"57.20"},{"v":317.90000000000003,"d":"317.90"},{"v":25,"d":"25.00"},{"v":55.00000000000001,"d":"55.00"},{"v":50,"d":"50.00"},{"v":13.750000000000002,"d":"13.75"},{"v":25,"d":"25.00"},{"v":27.500000000000004,"d":"27.50"}]
[13,{"v":0.6,"d":"0.60"},{"v":66,"d":"66.00"},{"v":-92,"d":"(92.00)"},{"v":-144,"d":"-144.00"},{"v":44,"d":"44.00"},{"v":-48,"d":"-48.00"},{"v":85,"d":"85.00"},{"v":-236,"d":"-236.00"},{"v":-192,"d":"-192.00"},{"v":-240,"d":"-240.00"},{"v":-155,"d":"-155.00"},{"v":-155,"d":"(155.00)"},{"v":40,"d":"40.00"},{"v":24,"d":"24.00"},0,0,{"v":70,"d":"70.00"},{"v":30,"d":"30.00"},{"v":150,"d":"150.00"},{"v":150,"d":"150.00"},{"v":250,"d":"250.00"},null,13,{"v":0.6,"d":"0.60"},{"v":60,"d":"60.00"},{"v":80,"d":"80.00"},{"v":100,"d":"100.00"},{"v":30,"d":"30.00"},{"v":50,"d":"50.00"},{"v":60,"d":"60.00"},{"v":50,"d":"50.00"},{"v":120,"d":"120.00"},{"$nulls":19},13,{"v":0.6,"d":"0.60"},{"v":30,"d":"30.00"},{"v":40,"d":"40.00"},{"v":50,"d":"50.00"},{"v":15,"d":"15.00"},{"v":25,"d":"25.00"},{"v":30,"d":"30.00"},{"v":25,"d":"25.00"},{"v":60,"d":"60.00"},{"v":50,"d":"50.00"},{"v":15,"d":"15.00"},{"v":25,"d":"25.00"},{"v":30,"d":"30.00"},{"$nulls":11},13,{"v":0.6,"d":"0.60"},{"v":69,"d":"69.00"},{"v":460.00000000000006,"d":"460.00"},{"v":578,"d":"578.00"},34.32,{"v":57.2,"d":"57.20"},{"v":346.8,"d":"346.80"},{"v":25,"d":"25.00"},{"v":60,"d":"60.00"},{"v":50,"d":"50.00"},{"v":15,"d":"15.00"},{"v":25,"d":"25.00"},{"v":30,"d":"30.00"}]
[14,0.65,{"v":71.5,"d":"71.50"},{"v":-103,"d":"(103.00)"},{"v":-166,"d":"-166.00"},{"v":38.5,"d":"38.50"},{"v":-64.5,"d":"-64.50"},71.25,{"v":-269,"d":"-269.00"},{"v":-230.5,"d":"-230.50"},{"v":-295,"d":"-295.00"},-223.75,{"v":-223.75,"d":"(223.75)"},{"v":40,"d":"40.00"},{"v":26,"d":"26.00"},0,0,{"v":70,"d":"70.00"},{"v":30,"d":"30.00"},{"v":150,"d":"150.00"},{"v":162.5,"d":"162.50"},{"v":250,"d":"250.00"},null,14,0.65,{"v":65,"d":"65.00"},{"v":70,"d":"70.00"},{"v":100,"d":"100.00"},{"v":32.5,"d":"32.50"},{"v":50,"d":"50.00"},{"v":65,"d":"65.00"},{"v":50,"d":"50.00"},{"v":130,"d":"130.00"},{"$nulls":19},14,0.65,{"v":32.5,"d":"32.50"},{"v":35,"d":"35.00"},{"v":50,"d":"50.00"},16.25,{"v":25,"d":"25.00"},{"v":32.5,"d":"32.50"},{"v":25,"d":"25.00"},{"v":65,"d":"65.00"},{"v":50,"d":"50.00"},16.25,{"v":25,"d":"25.00"},{"v":32.5,"d":"32.50"},{"$nulls":11},14,0.65,74.75,{"v":402.50000000000006,"d":"402.50"},{"v":578,"d":"578.00"},37.18,{"v":57.2,"d":"57.20"},{"v":375.7,"d":"375.70"},{"v":25,"d":"25.00"},{"v":65,"d":"65.00"},{"v":50,"d":"50.00"},16.25,{"v":25,"d":"25.00"},{"v":32.5,"d":"32.50"}]
[15,{"v":0.7,"d":"0.70"},{"v":77,"d":"77.00"},{"v":-114,"d":"(114.00)"},{"v":-188,"d":"-188.00"},{"v":33,"d":"33.00"},{"v":-81,"d":"-81.00"},{"v":57.5,"d":"57.50"},{"v":-302,"d":"-302.00"},{"v":-269,"d":"-269.00"},{"v":-350,"d":"-350.00"},{"v":-292.5,"d":"-292.50"},{"v":-269,"d":"(269.00)"},{"v":40,"d":"40.00"},{"v":28,"d":"28.00"},0,0,{"v":70,"d":"70.00"},{"v":30,"d":"30.00"},{"v":150,"d":"150.00"},{"v":175,"d":"175.00"},{"v":250,"d":"250.00"},null,15,{"v":0.7,"d":"0.70"},{"v":70,"d":"70.00"},{"v":60,"d":"60.00"},{"v":100,"d":"100.00"},{"v":35,"d":"35.00"},{"v":50,"d":"50.00"},{"v":70,"d":"70.00"},{"v":50,"d":"50.00"},{"v":140,"d":"140.00"},{"$nulls":19},15,{"v":0.7,"d":"0.70"},{"v":35,"d":"35.00"},{"v":30,"d":"30.00"},{"v":50,"d":"50.00"},{"v":17.5,"d":"17.50"},{"v":25,"d":"25.00"},{"v":35,"d":"35.00"},{"v":25,"d":"25.00"},{"v":70,"d":"70.00"},{"v":50,"d":"50.00"},{"v":17.5,"d":"17.50"},{"v":25,"d":"25.00"},{"v":35,"d":"35.00"},{"$nulls":11},15,{"v":0.7,"d":"0.70"},{"v":80.5,"d":"80.50"},{"v":345.00000000000006,"d":"345.00"},{"v":578,"d":"578.00"},40.04,{"v":57.2,"d":"57.20"},{"v":404.59999999999997,"d":"404.60"},{"v":25,"d":"25.00"},{"v":70,"d":"70.00"},{"v":50,"d":"50.00"},{"v":17.5,"d":"17.50"},{"v":25,"d":"25.00"},{"v":35,"d":"35.00"}]
[16,0.75,{"v":82.5,"d":"82.50"},{"v":-125,"d":"(125.00)"},{"v":-210,"d":"-210.00"},{"v":27.5,"d":"27.50"},{"v":-97.5,"d":"-97.50"},43.75,{"v":-335,"d":"-335.00"},{"v":-307.5,"d":"-307.50"},{"v":-405,"d":"-405.00"},-361.25,{"v":-307.5,"d":"(307.50)"},{"v":40,"d":"40.00"},{"v":30,"d":"30.00"},0,0,{"v":70,"d":"70.00"},{"v":30,"d":"30.00"},{"v":150,"d":"150.00"},{"v":187.5,"d":"187.50"},{"v":250,"d":"250.00"},null,16,0.75,{"v":75,"d":"75.00"},{"v":50,"d":"50.00"},{"v":100,"d":"100.00"},{"v":37.5,"d":"37.50"},{"v":50,"d":"50.00"},{"v":75,"d":"75.00"},{"v":50,"d":"50.00"},{"v":150,"d":"150.00"},{"$nulls":19},16,0.75,{"v":37.5,"d":"37.50"},{"v":25,"d":"25.00"},{"v":50,"d":"50.00"},18.75,{"v":25,"d":"25.00"},{"v":37.5,"d":"37.50"},{"v":25,"d":"25.00"},{"v":75,"d":"75.00"},{"v":50,"d":"50.00"},18.75,{"v":25,"d":"25.00"},{"v":37.5,"d":"37.50"},{"$nulls":11},16,0.75,86.25,{"v":287.50000000000006,"d":"287.50"},{"v":578,"d":"578.00"},{"v":42.900000000000006,"d":"42.90"},{"v":57.2,"d":"57.20"},{"v":433.5,"d":"433.50"},{"v":25,"d":"25.00"},{"v":75,"d":"75.00"},{"v":50,"d":"50.00"},18.75,{"v":25,"d":"25.00"},{"v":37.5,"d":"37.50"}]
[17,{"v":0.8,"d":"0.80"},{"v":88,"d":"88.00"},{"v":-136,"d":"(136.00)"},{"v":-232,"d":"-232.00"},{"v":22,"d":"22.00"},{"v":-114,"d":"-114.00"},{"v":30,"d":"30.00"},{"v":-368,"d":"-368.00"},{"v":-346,"d":"-346.00"},{"v":-460,"d":"-460.00"},{"v":-430,"d":"-430.00"},{"v":-346,"d":"(346.00)"},{"v":40,"d":"40.00"},{"v":32,"d":"32.00"},0,0,{"v":70,"d":"70.00"},{"v":30,"d":"30.00"},{"v":150,"d":"150.00"},{"v":200,"d":"200.00"},{"v":250,"d":"250.00"},null,17,{"v":0.8,"d":"0.80"},{"v":80,"d":"80.00"},{"v":40,"d":"40.00"},{"v":100,"d":"100.00"},{"v":40,"d":"40.00"},{"v":50,"d":"50.00"},{"v":80,"d":"80.00"},{"v":50,"d":"50.00"},{"v":160,"d":"160.00"},{"$nulls":19},17,{"v":0.8,"d":"0.80"},{"v":40,"d":"40.00"},{"v":20,"d":"20.00"},{"v":50,"d":"50.00"},{"v":20,"d":"20.00"},{"v":25,"d":"25.00"},{"v":40,"d":"40.00"},{"v":25,"d":"25.00"},{"v":80,"d":"80.00"},{"v":50,"d":"50.00"},{"v":20,"d":"20.00"},{"v":25,"d":"25.00"},{"v":40,"d":"40.00"},{"$nulls":11},17,{"v":0.8,"d":"0.80"},{"v":92,"d":"92.00"},{"v":230.00000000000006,"d":"230.00"},{"v":578,"d":"578.00"},{"v":45.760000000000005,"d":"45.76"},{"v":57.2,"d":"57.20"},{"v":462.40000000000003,"d":"462.40"},{"v":25,"d":"25.00"},{"v":80,"d":"80.00"},{"v":50,"d":"50.00"},{"v":20,"d":"20.00"},{"v":25,"d":"25.00"},{"v":40,"d":"40.00"}]
[18,0.85,{"v":93.5,"d":"93.50"},{"v":-147,"d":"(147.00)"},{"v":-254,"d":"-254.00"},{"v":16.5,"d":"16.50"},{"v":-130.5,"d":"-130.50"},16.25,{"v":-401,"d":"-401.00"},{"v":-384.5,"d":"-384.50"},{"v":-515,"d":"-515.00"},-498.75,{"v":-384.5,"d":"(384.50)"},{"v":40,"d":"40.00"},{"v":34,"d":"34.00"},0,0,{"v":70,"d":"70.00"},{"v":30,"d":"30.00"},{"v":150,"d":"150.00"},{"v":212.5,"d":"212.50"},{"v":250,"d":"250.00"},null,18,0.85,{"v":85,"d":"85.00"},{"v":30,"d":"30.00"},{"v":100,"d":"100.00"},{"v":42.5,"d":"42.50"},{"v":50,"d":"50.00"},{"v":85,"d":"85.00"},{"v":50,"d":"50.00"},{"v":170,"d":"170.00"},{"$nulls":19},18,0.85,{"v":42.5,"d":"42.50"},{"v":15,"d":"15.00"},{"v":50,"d":"50.00"},21.25,{"v":25,"d":"25.00"},{"v":42.5,"d":"42.50"},{"v":25,"d":"25.00"},{"v":85,"d":"85.00"},{"v":50,"d":"50.00"},21.25,{"v":25,"d":"25.00"},{"v":42.5,"d":"42.50"},{"$nulls":11},18,0.85,97.75,{"v":172.50000000000006,"d":"172.50"},{"v":578,"d":"578.00"},{"v":48.620000000000005,"d":"48.62"},{"v":57.2,"d":"57.20"},{"v":491.3,"d":"491.30"},{"v":25,"d":"25.00"},{"v":85,"d":"85.00"},{"v":50,"d":"50.00"},21.25,{"v":25,"d":"25.00"},{"v":42.5,"d":"42.50"}]
[19,{"v":0.9,"d":"0.90"},{"v":99,"d":"99.00"},{"v":-158,"d":"(158.00)"},{"v":-276,"d":"-276.00"},{"v":11,"d":"11.00"},{"v":-147,"d":"-147.00"},{"v":2.5,"d":"2.50"},{"v":-434,"d":"-434.00"},{"v":-423,"d":"-423.00"},{"v":-570,"d":"-570.00"},{"v":-567.5,"d":"-567.50"},{"v":-423,"d":"(423.00)"},{"v":40,"d":"40.00"},{"v":36,"d":"36.00"},0,0,{"v":70,"d":"70.00"},{"v":30,"d":"30.00"},{"v":150,"d":"150.00"},{"v":225,"d":"225.00"},{"v":250,"d":"250.00"},null,19,{"v":0.9,"d":"0.90"},{"v":90,"d":"90.00"},{"v":20,"d":"20.00"},{"v":100,"d":"100.00"},{"v":45,"d":"45.00"},{"v":50,"d":"50.00"},{"v":90,"d":"90.00"},{"v":50,"d":"50.00"},{"v":180,"d":"180.00"},{"$nulls":19},19,{"v":0.9,"d":"0.90"},{"v":45,"d":"45.00"},{"v":10,"d":"10.00"},{"v":50,"d":"50.00"},{"v":22.5,"d":"22.50"},{"v":25,"d":"25.00"},{"v":45,"d":"45.00"},{"v":25,"d":"25.00"},{"v":90,"d":"90.00"},{"v":50,"d":"50.00"},{"v":22.5,"d":"22.50"},{"v":25,"d":"25.00"},{"v":45,"d":"45.00"},{"$nulls":11},19,{"v":0.9,"d":"0.90"},{"v":103.5,"d":"103.50"},{"v":115.00000000000006,"d":"115.00"},{"v":578,"d":"578.00"},{"v":51.480000000000004,"d":"51.48"},{"v":57.2,"d":"57.20"},{"v":520.2,"d":"520.20"},{"v":25,"d":"25.00"},{"v":90,"d":"90.00"},{"v":50,"d":"50.00"},{"v":22.5,"d":"22.50"},{"v":25,"d":"25.00"},{"v":45,"d":"45.00"}]
[20,0.95,{"v":104.5,"d":"104.50"},{"v":-169,"d":"(169.00)"},{"v":-298,"d":"-298.00"},{"v":5.5,"d":"5.50"},{"v":-163.5,"d":"-163.50"},-11.25,{"v":-467,"d":"-467.00"},{"v":-461.5,"d":"-461.50"},{"v":-625,"d":"-625.00"},-636.25,{"v":-461.5,"d":"(461.50)"},{"v":40,"d":"40.00"},{"v":38,"d":"38.00"},0,0,{"v":70,"d":"70.00"},{"v":30,"d":"30.00"},{"v":150,"d":"150.00"},{"v":237.5,"d":"237.50"},{"v":250,"d":"250.00"},null,20,0.95,{"v":95,"d":"95.00"},{"v":10,"d":"10.00"},{"v":100,"d":"100.00"},{"v":47.5,"d":"47.50"},{"v":50,"d":"50.00"},{"v":95,"d":"95.00"},{"v":50,"d":"50.00"},{"v":190,"d":"190.00"},{"$nulls":19},20,0.95,{"v":47.5,"d":"47.50"},{"v":5,"d":"5.00"},{"v":50,"d":"50.00"},23.75,{"v":25,"d":"25.00"},{"v":47.5,"d":"47.50"},{"v":25,"d":"25.00"},{"v":95,"d":"95.00"},{"v":50,"d":"50.00"},23.75,{"v":25,"d":"25.00"},{"v":47.5,"d":"47.50"},{"$nulls":11},20,0.95,109.25,{"v":57.50000000000006,"d":"57.50"},{"v":578,"d":"578.00"},54.34,{"v":57.2,"d":"57.20"},{"v":549.1,"d":"549.10"},{"v":25,"d":"25.00"},{"v":95,"d":"95.00"},{"v":50,"d":"50.00"},23.75,{"v":25,"d":"25.00"},{"v":47.5,"d":"47.50"}]
[21,{"v":1,"d":"1.00"},{"v":110,"d":"110.00"},{"v":-180,"d":"(180.00)"},{"v":-320,"d":"-320.00"},0,{"v":-180,"d":"-180.00"},{"v":-25,"d":"-25.00"},{"v":-500,"d":"-500.00"},{"v":-500,"d":"-500.00"},{"v":-680,"d":"-680.00"},{"v":-705,"d":"-705.00"},{"v":-500,"d":"(500.00)"},{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},0,0,{"v":70,"d":"70.00"},{"v":30,"d":"30.00"},{"v":150,"d":"150.00"},{"v":250,"d":"250.00"},{"v":250,"d":"250.00"},null,21,{"v":1,"d":"1.00"},{"v":100,"d":"100.00"},0,{"v":100,"d":"100.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":100,"d":"100.00"},{"v":50,"d":"50.00"},{"v":200,"d":"200.00"},{"$nulls":19},21,{"v":1,"d":"1.00"},{"v":50,"d":"50.00"},0,{"v":50,"d":"50.00"},{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"v":50,"d":"50.00"},{"v":25,"d":"25.00"},{"v":100,"d":"100.00"},{"v":50,"d":"50.00"},{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"v":50,"d":"50.00"},{"$nulls":11},21,{"v":1,"d":"1.00"},{"v":115,"d":"115.00"},0,{"v":578,"d":"578.00"},{"v":57.2,"d":"57.20"},{"v":57.2,"d":"57.20"},{"v":578,"d":"578.00"},{"v":25,"d":"25.00"},{"v":100,"d":"100.00"},{"v":50,"d":"50.00"},{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"v":50,"d":"50.00"}]
[]
[{"$nulls":3},"filtro","xd","b0","b1","P MAX","p",{"$nulls":14},"x1","b0","b1","P1","p MAX","p MAX / 2","p MAX / 2",{"$nulls":22},"x1","b0","b1","P1","p MAX","p MAX / 2","p MAX / 2"]
[null,null,"Consumidor 1",{"$f":"IF(E26>0,E26,0)","v":{"v":0,"d":"0.0"}},{"$f":"F26+(G26*I26)","v":{"v":-40,"d":"-40.0"}},{"$f":"'DemAgreg DM'!D10","v":{"v":40,"d":"40.0"}},{"$f":"'DemAgreg DM'!E10","v":{"v":-2,"d":"-2.0"}},{"$f":"F26/G26*-1","v":{"v":20,"d":"20.0"}},{"$f":"'DemAgreg DM'!$F$10","v":{"v":40,"d":"40.0"}},{"$nulls":14},{"$f":"Y26+(Z26*AA26)","v":{"v":100,"d":"100.0"}},{"$f":"'Elasticidad Punto DM'!C7","v":{"v":200,"d":"200.0"}},{"$f":"'Elasticidad Punto DM'!D7","v":{"v":-2,"d":"-2.0"}},{"$f":"'Elasticidad Punto DM'!E7","v":{"v":50,"d":"50.0"}},{"$f":"Y26/Z26*-1","v":{"v":100,"d":"100.0"}},{"$f":"AB26/2","v":{"v":50,"d":"50.0"}},{"$f":"Y26+(Z26*AC26)","v":{"v":100,"d":"100.0"}},{"$nulls":21},"A",{"$f":"BB26+(BC26*BD26)","v":{"v":50,"d":"50.0"}},{"$f":"'ElasticIngreso DM'!D8","v":{"v":100,"d":"100.0"}},{"$f":"'ElasticIngreso DM'!E8","v":{"v":-2,"d":"-2.0"}},{"$f":"'ElasticIngreso DM'!F8","v":{"v":25,"d":"25.0"}},{"$f":"BB26/BC26*-1","v":{"v":50,"d":"50.0"}},{"$f":"BE26/2","v":{"v":25,"d":"25.0"}},{"$f":"BB26+(BC26*BF26)","v":{"v":50,"d":"50.0"}}]
[null,null,"Consumidor 2",{"$f":"IF(E27>0,E27,0)","v":{"v":0,"d":"0.0"}},{"$f":"F27+(G27*I27)","v":{"v":-40,"d":"-40.0"}},{"$f":"'DemAgreg DM'!D11","v":{"v":120,"d":"120.0"}},{"$f":"'DemAgreg DM'!E11","v":{"v":-4,"d":"-4.0"}},{"$f":"F27/G27*-1","v":{"v":30,"d":"30.0"}},{"$f":"'DemAgreg DM'!$F$10","v":{"v":40,"d":"40.0"}},{"$nulls":42},"B",{"$f":"BB27+(BC27*BD27)","v":{"v":50,"d":"50.0"}},{"$f":"BB26","v":{"v":100,"d":"100.0"}},{"$f":"BC26","v":{"v":-2,"d":"-2.0"}},{"$f":"'ElasticIngreso DM'!F9","v":{"v":25,"d":"25.0"}}]
[null,null,"Consumidor 3",{"$f":"IF(E28>0,E28,0)","v":{"v":70,"d":"70.0"}},{"$f":"F28+(G28*I28)","v":{"v":70,"d":"70.0"}},{"$f":"'DemAgreg DM'!D12","v":{"v":110,"d":"110.0"}},{"$f":"'DemAgreg DM'!E12","v":{"v":-1,"d":"-1.0"}},{"$f":"F28/G28*-1","v":{"v":110,"d":"110.0"}},{"$f":"'DemAgreg DM'!$F$10","v":{"v":40,"d":"40.0"}},{"$nulls":14},"DX/DP","P/X","EPX","TIPO","filtro",{"$nulls":24},"DX / DP","P / X","EPX","Tipo","filtro"]
[null,null,"Consumidor 4",{"$f":"IF(E29>0,E29,0)","v":{"v":30,"d":"30.0"}},{"$f":"F29+(G29*I29)","v":{"v":30,"d":"30.0"}},{"$f":"'DemAgreg DM'!D13","v":{"v":150,"d":"150.0"}},{"$f":"'DemAgreg DM'!E13","v":{"v":-3,"d":"-3.0"}},{"$f":"F29/G29*-1","v":{"v":50,"d":"50.0"}},{"$f":"'DemAgreg DM'!$F$10","v":{"v":40,"d":"40.0"}},{"$nulls":14},{"$f":"Z26","v":{"v":-2,"d":"-2.0"}},{"$f":"AA26/X26","v":0.5},{"$f":"Y29*X29","v":{"v":-1,"d":"-1.0"}},{"$f":"IF(Z29=-1,\"UNITARIA\",AB29)","v":"UNITARIA"},{"$f":"IF(Z29<-1,\"ELÁSTICA\",\"INELÁSTICA\")","v":"INELÁSTICA"},{"$nulls":24},{"$f":"IF(BD26=BD27,0,((BA27-BA26)/(BD27-BD26)))","v":{"v":0,"d":"0.0"}},{"$f":"BD27/BA27","v":0.5},{"$f":"IF(BD26=BD27,-1,(BB29*BA29))","v":{"v":-1,"d":"-1.0"}},{"$f":"IF(BD26=BD27,\"UNITARIA\",BE29)","v":"UNITARIA"},{"$f":"IF(BC29<-1,\"ELÁSTICA\",\"INELÁSTICA\")","v":"INELÁSTICA"}]
[null,null,"Consumidor 5",{"$f":"IF(E30>0,E30,0)","v":{"v":150,"d":"150.0"}},{"$f":"F30+(G30*I30)","v":{"v":150,"d":"150.0"}},{"$f":"'DemAgreg DM'!D14","v":{"v":250,"d":"250.0"}},{"$f":"'DemAgreg DM'!E14","v":-2.5},{"$f":"F30/G30*-1","v":{"v":100,"d":"100.0"}},{"$f":"'DemAgreg DM'!$F$10","v":{"v":40,"d":"40.0"}}]
[{"$nulls":55},"Variación del"]
[{"$nulls":52},"Precio","Cantidad","Ingreso Total","Ingreso Total"]
[{"$nulls":51},"A",{"$f":"BD26","v":{"v":25,"d":"25.0"}},{"$f":"BA26","v":{"v":50,"d":"50.0"}},{"$f":"BB33*BA33","v":{"v":1250,"d":"1250.0"}}]
[{"$nulls":51},"B",{"$f":"BD27","v":{"v":25,"d":"25.0"}},{"$f":"BA27","v":{"v":50,"d":"50.0"}},{"$f":"BB34*BA34","v":{"v":1250,"d":"1250.0"}},{"$f":"BC34-BC33","v":{"v":0,"d":"0.0"}}]
[null,null,"DEMANDAS INDIVIDUALES",{"$nulls":5},"DEMANDAS AGREGADAS"]
["Unidades","ponderador","P","C1","C2","C3","C4","C5","(C1+C2)","(C1+C2)+C3","(C1+C2+C3)+C4","(C1+C2+C3+C4)+C5","DEMANDA"]
[1,0,{"$f":"100*B37","v":0},{"$f":"IF(D3>0,D3,0)","v":{"v":40,"d":"40.00"}},{"$f":"IF(E3>0,E3,0)","v":{"v":120,"d":"120.00"}},{"$f":"IF(F3>0,F3,0)","v":{"v":110,"d":"110.00"}},{"$f":"IF(G3>0,G3,0)","v":{"v":150,"d":"150.00"}},{"$f":"IF(H3>0,H3,0)","v":{"v":250,"d":"250.00"}},{"$f":"D37+E37","v":{"v":160,"d":"160.00"}},{"$f":"I37+F37","v":{"v":270,"d":"270.00"}},{"$f":"J37+G37","v":{"v":420,"d":"420.00"}},{"$f":"K37+H37","v":{"v":670,"d":"670.00"}},{"$f":"MAX(I37:L37)","v":{"v":670,"d":"670.00"}}]
[2,0.05,{"$f":"100*B38","v":{"v":5,"d":"5.00"}},{"$f":"IF(D4>0,D4,0)","v":{"v":29,"d":"29.00"}},{"v":98,"d":"98.00"},{"v":104.5,"d":"104.50"},{"v":133.5,"d":"133.50"},236.25,{"$f":"D38+E38","v":{"v":127,"d":"127.00"}},{"$f":"I38+F38","v":{"v":231.5,"d":"231.50"}},{"$f":"J38+G38","v":{"v":365,"d":"365.00"}},{"$f":"K38+H38","v":601.25},{"$f":"MAX(I38:L38)","v":601.25}]
[3,{"v":0.1,"d":"0.10"},{"v":10,"d":"10.00"},{"v":18,"d":"18.00"},{"v":76,"d":"76.00"},{"v":99,"d":"99.00"},{"v":117,"d":"117.00"},{"v":222.5,"d":"222.50"},{"v":94,"d":"94.00"},{"v":193,"d":"193.00"},{"v":310,"d":"310.00"},{"v":532.5,"d":"532.50"},{"v":532.5,"d":"532.50"}]
[4,0.15,{"v":15,"d":"15.00"},{"v":7,"d":"7.00"},{"v":54,"d":"54.00"},{"v":93.5,"d":"93.50"},{"v":100.5,"d":"100.50"},208.75,{"v":61,"d":"61.00"},{"v":154.5,"d":"154.50"},{"v":255,"d":"255.00"},463.75,463.75]
[5,{"v":0.2,"d":"0.20"},{"v":20,"d":"20.00"},{"$f":"IF(D7>0,D7,0)","v":0},{"v":32,"d":"32.00"},{"v":88,"d":"88.00"},{"v":84,"d":"84.00"},{"v":195,"d":"195.00"},{"v":32,"d":"32.00"},{"v":120,"d":"120.00"},{"v":204,"d":"204.00"},{"v":399,"d":"399.00"},{"v":399,"d":"399.00"}]
[6,0.25,{"v":25,"d":"25.00"},0,{"v":10,"d":"10.00"},{"v":82.5,"d":"82.50"},{"v":67.5,"d":"67.50"},181.25,{"v":10,"d":"10.00"},{"v":92.5,"d":"92.50"},{"v":160,"d":"160.00"},341.25,341.25]
[7,{"v":0.3,"d":"0.30"},{"v":30,"d":"30.00"},0,0,{"v":77,"d":"77.00"},{"v":51,"d":"51.00"},{"v":167.5,"d":"167.50"},0,{"v":77,"d":"77.00"},{"v":128,"d":"128.00"},{"v":295.5,"d":"295.50"},{"v":295.5,"d":"295.50"}]
[8,0.35,{"v":35,"d":"35.00"},0,0,{"v":71.5,"d":"71.50"},{"v":34.5,"d":"34.50"},153.75,0,{"v":71.5,"d":"71.50"},{"v":106,"d":"106.00"},259.75,259.75]
[9,{"v":0.4,"d":"0.40"},{"v":40,"d":"40.00"},0,0,{"v":66,"d":"66.00"},{"v":18,"d":"18.00"},{"v":140,"d":"140.00"},0,{"v":66,"d":"66.00"},{"v":84,"d":"84.00"},{"v":224,"d":"224.00"},{"v":224,"d":"224.00"}]
[10,0.45,{"v":45,"d":"45.00"},0,0,{"v":60.5,"d":"60.50"},{"v":1.5,"d":"1.50"},126.25,0,{"v":60.5,"d":"60.50"},{"v":62,"d":"62.00"},188.25,188.25]
[11,{"v":0.5,"d":"0.50"},{"v":50,"d":"50.00"},{"$f":"IF(D13>0,D13,0)","v":0},0,{"v":55,"d":"55.00"},0,{"v":112.5,"d":"112.50"},0,{"v":55,"d":"55.00"},{"v":55,"d":"55.00"},{"v":167.5,"d":"167.50"},{"v":167.5,"d":"167.50"}]
[12,0.55,{"v":55.00000000000001,"d":"55.00"},0,0,{"v":49.49999999999999,"d":"49.50"},0,{"v":98.74999999999997,"d":"98.75"},0,{"v":49.49999999999999,"d":"49.50"},{"v":49.49999999999999,"d":"49.50"},{"v":148.24999999999997,"d":"148.25"},{"v":148.24999999999997,"d":"148.25"}]
[13,{"v":0.6,"d":"0.60"},{"v":60,"d":"60.00"},0,0,{"v":44,"d":"44.00"},0,{"v":85,"d":"85.00"},0,{"v":44,"d":"44.00"},{"v":44,"d":"44.00"},{"v":129,"d":"129.00"},{"v":129,"d":"129.00"}]
[14,0.65,{"v":65,"d":"65.00"},0,0,{"v":38.5,"d":"38.50"},0,71.25,0,{"v":38.5,"d":"38.50"},{"v":38.5,"d":"38.50"},109.75,109.75]
[15,{"v":0.7,"d":"0.70"},{"v":70,"d":"70.00"},0,0,{"v":33,"d":"33.00"},0,{"v":57.5,"d":"57.50"},0,{"v":33,"d":"33.00"},{"v":33,"d":"33.00"},{"v":90.5,"d":"90.50"},{"v":90.5,"d":"90.50"}]
[16,0.75,{"v":75,"d":"75.00"},0,0,{"v":27.5,"d":"27.50"},0,43.75,0,{"v":27.5,"d":"27.50"},{"v":27.5,"d":"27.50"},71.25,71.25]
[17,{"v":0.8,"d":"0.80"},{"v":80,"d":"80.00"},0,0,{"v":22,"d":"22.00"},0,{"v":30,"d":"30.00"},0,{"v":22,"d":"22.00"},{"v":22,"d":"22.00"},{"v":52,"d":"52.00"},{"v":52,"d":"52.00"}]
[18,0.85,{"v":85,"d":"85.00"},0,0,{"v":16.5,"d":"16.50"},0,16.25,0,{"v":16.5,"d":"16.50"},{"v":16.5,"d":"16.50"},32.75,32.75]
[19,{"v":0.9,"d":"0.90"},{"v":90,"d":"90.00"},0,0,{"v":11,"d":"11.00"},0,{"v":2.5,"d":"2.50"},0,{"v":11,"d":"11.00"},{"v":11,"d":"11.00"},{"v":13.5,"d":"13.50"},{"v":13.5,"d":"13.50"}]
[20,0.95,{"v":95,"d":"95.00"},{"$f":"IF(D22>0,D22,0)","v":0},0,{"v":5.5,"d":"5.50"},0,0,0,{"v":5.5,"d":"5.50"},{"v":5.5,"d":"5.50"},{"v":5.5,"d":"5.50"},{"v":5.5,"d":"5.50"}]
[21,{"v":1,"d":"1.00"},{"v":100,"d":"100.00"},0,0,0,0,0,0,0,0,0,0]