{"text_format":"3","workbook":"xlsx","n_sheets":11,"sheets":["Inicio_Mono","prueba","Mono_maxben_cp_2g","Mono_maxben_cp_3g","Mono_natural","Discriminacion 1","Discriminacion 2","Discriminacion 3","Oculto_Mono","Mono_maxben_iso","Mono_maxben_iso_prim"],"not_rendered":{"charts":9,"images":9,"macros":1,"defined_names":164},"read":"whole","date_system":"1900"}

{"sheet":"Inicio_Mono","index":0,"n_rows":34,"n_cols":11,"rows_kept":34,"merged":[[24,0,24,2],[32,10,32,11],[33,10,33,11]]}
{"$rows_empty":24}
["    Descargue la versión Kindle"]
{"$rows_empty":8}
[{"$nulls":10},"Miguel Cervantes Jiménez"]

{"sheet":"prueba","index":1,"n_rows":35,"n_cols":4,"rows_kept":35,"hidden":true,"merged":[[0,0,0,3],[1,0,1,3],[4,1,4,3]]}
["MONOPOLIO"]
["Función de demada lineal"]
[]
[]
[null,"Parámetros de la función costos e inversa de la demanda"]
[null,"a (y3)",{"v":0.05,"d":"0.050"},{"$f":"C7","v":{"v":-0.5,"d":"-0.500"}}]
[null,"b (y2)",{"v":-0.5,"d":"-0.500"},{"$f":"C8","v":{"v":10,"d":"10.0"}}]
[null,"c (y)",{"v":10,"d":"10.0"},{"$f":"C9","v":{"v":100,"d":"100.0"}}]
[null,"d",{"v":100,"d":"100.0"},{"$f":"C10","v":{"v":500,"d":"500.0"}}]
[null,"b0",{"v":500,"d":"500.0"},{"v":-0.5,"d":"-0.50"}]
[null,"b1",{"v":-2,"d":"-2.00"},{"$f":"C12","v":{"v":250,"d":"250.0"}}]
[null,"b0/b1",{"$f":"C10/C11*-1","v":{"v":250,"d":"250.0"}},{"$f":"C13","v":-0.5}]
[null,"1/b1",{"$f":"1/C11","v":-0.5}]
[null,null,"Impuesto unitario",{"v":0,"d":"0.0"}]
[null,"Inserte los datos correspondientes"]
[null,"Precio de equilibrio",{"$f":"+Oculto_Mono!X11","v":{"v":185,"d":"185.0"}},{"$f":"+Oculto_Mono!Y11","v":{"v":185,"d":"185.0"}}]
[null,"Cantidad de equilibrio",{"$f":"+Oculto_Mono!X12","v":{"v":130,"d":"130.0"}},{"$f":"+Oculto_Mono!Y12","v":{"v":130,"d":"130.0"}}]
[null,"Ingreso marginal",{"$f":"+Oculto_Mono!X13","v":{"v":120,"d":"120.0"}},{"$f":"+Oculto_Mono!Y13","v":{"v":120,"d":"120.0"}}]
[null,"Costo marginal",{"$f":"+Oculto_Mono!X14","v":{"v":120,"d":"120.0"}},{"$f":"+Oculto_Mono!Y14","v":{"v":120,"d":"120.0"}}]
[null,"Costo medio",{"$f":"+Oculto_Mono!X15","v":{"v":55.76923076923077,"d":"55.8"}},{"$f":"+Oculto_Mono!Y15","v":{"v":55.76923076923077,"d":"55.8"}}]
[null,"Costo total",{"$f":"+Oculto_Mono!X16","v":{"v":7250,"d":"7,250.0"}},{"$f":"+Oculto_Mono!Y16","v":{"v":7250,"d":"7,250.0"}}]
[null,"Ingreso total",{"$f":"+Oculto_Mono!X17","v":{"v":24050,"d":"24,050.0"}},{"$f":"+Oculto_Mono!Y17","v":{"v":24050,"d":"24,050.0"}}]
[null,"Beneficio",{"$f":"+Oculto_Mono!X18","v":{"v":16800,"d":"16,800.0"}},{"$f":"+Oculto_Mono!Y18","v":{"v":16800,"d":"16,800.0"}}]
[null,"Elasticidad precio",{"$f":"+C13*(C16/C17)","v":{"v":-0.7115384615384616,"d":"-0.7"}},{"$f":"+D12*(D16/D17)","v":{"v":-0.7115384615384616,"d":"-0.7"}}]
{"$rows_empty":7}
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos"]
[null,"Valores de equilibrio"]

{"sheet":"Mono_maxben_cp_2g","index":2,"n_rows":35,"n_cols":4,"rows_kept":35,"hidden":true,"merged":[[0,0,0,3],[1,0,1,3],[4,1,4,3]]}
["MONOPOLIO"]
["Función de demada lineal"]
[]
[]
[null,"Parámetros de la función costos e inversa de la demanda"]
[null,"b (y2)",{"v":0.5,"d":"0.500"},{"$f":"C6","v":{"v":0.5,"d":"0.500"}}]
[null,"c (y)",{"v":-10,"d":"-10.0"},{"$f":"C7","v":{"v":-10,"d":"-10.0"}}]
[null,"d",{"v":100,"d":"100.0"},{"$f":"C8","v":{"v":100,"d":"100.0"}}]
[null,"b0",{"v":250,"d":"250.0"},{"$f":"C9","v":{"v":250,"d":"250.0"}}]
[null,"b1",{"v":-0.5,"d":"-0.50"},{"v":-0.5,"d":"-0.50"}]
[null,"b0/b1",{"$f":"C9/C10*-1","v":{"v":500,"d":"500.0"}},{"$f":"C11","v":{"v":500,"d":"500.0"}}]
[null,"1/b1",{"$f":"1/C10","v":{"v":-2,"d":"-2.0"}},{"$f":"C12","v":{"v":-2,"d":"-2.0"}}]
[null,"Impuesto unitario",null,{"v":0,"d":"0.0"}]
[null,"Inserte los datos correspondientes"]
[]
[null,"Precio de equilibrio",{"$f":"+Oculto_Mono!X11","v":{"v":185,"d":"185.0"}},{"$f":"+Oculto_Mono!Y11","v":{"v":185,"d":"185.0"}}]
[null,"Cantidad de equilibrio",{"$f":"+Oculto_Mono!X12","v":{"v":130,"d":"130.0"}},{"$f":"+Oculto_Mono!Y12","v":{"v":130,"d":"130.0"}}]
[null,"Ingreso marginal",{"$f":"+Oculto_Mono!X13","v":{"v":120,"d":"120.0"}},{"$f":"+Oculto_Mono!Y13","v":{"v":120,"d":"120.0"}}]
[null,"Costo marginal",{"$f":"+Oculto_Mono!X14","v":{"v":120,"d":"120.0"}},{"$f":"+Oculto_Mono!Y14","v":{"v":120,"d":"120.0"}}]
[null,"Costo medio",{"$f":"+Oculto_Mono!X15","v":{"v":55.76923076923077,"d":"55.8"}},{"$f":"+Oculto_Mono!Y15","v":{"v":55.76923076923077,"d":"55.8"}}]
[null,"Costo total",{"$f":"+Oculto_Mono!X16","v":{"v":7250,"d":"7,250.0"}},{"$f":"+Oculto_Mono!Y16","v":{"v":7250,"d":"7,250.0"}}]
[null,"Ingreso total",{"$f":"+Oculto_Mono!X17","v":{"v":24050,"d":"24,050.0"}},{"$f":"+Oculto_Mono!Y17","v":{"v":24050,"d":"24,050.0"}}]
[null,"Beneficio",{"$f":"+Oculto_Mono!X18","v":{"v":16800,"d":"16,800.0"}},{"$f":"+Oculto_Mono!Y18","v":{"v":16800,"d":"16,800.0"}}]
[null,"Elasticidad precio",{"$f":"+C12*(C16/C17)","v":{"v":-2.8461538461538463,"d":"-2.8"}},{"$f":"+D12*(D16/D17)","v":{"v":-2.8461538461538463,"d":"-2.8"}}]
{"$rows_empty":7}
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos"]
[null,"Valores de equilibrio"]

{"sheet":"Mono_maxben_cp_3g","index":3,"n_rows":35,"n_cols":3,"rows_kept":35,"hidden":true,"merged":[[0,0,0,3],[1,0,1,4],[4,1,4,2]]}
["MONOPOLIO"]
[]
[]
[]
[null,"Parámetros Función Costos"]
[null,"a (y3)",0.0003]
[null,"b (y2)",{"v":-0.5,"d":"-0.500"}]
[null,"c (y)",{"v":0,"d":"0.00"}]
[null,"d",{"v":500000,"d":"500,000.0"}]
[null,"b0",{"v":1500,"d":"1,500.0"}]
[null,"b1",-0.25]
[null,"b0/b1",{"$f":"C10/C11*-1","v":{"v":6000,"d":"6,000.0"}}]
[null,"1/b1",{"$f":"1/C11","v":{"v":-4,"d":"-4.0"}}]
[null,"Inserte los datos correspondientes"]
[]
[null,"Precio de equilibrio",{"$f":"Oculto_Mono!B12","v":{"v":1100.4204354443136,"d":"1,100.4"}}]
[null,"Cantidad de equilibrio",{"$f":"Oculto_Mono!B13","v":{"v":1598.3182582227457,"d":"1,598.3"}}]
[null,"Ingreso marginal",{"$f":"Oculto_Mono!B14","v":{"v":700.8408708886271,"d":"700.8"}}]
[null,"Costo marginal",{"$f":"Oculto_Mono!B15","v":{"v":700.8408708886266,"d":"700.8"}}]
[null,"Costo medio",{"$f":"Oculto_Mono!B16","v":{"v":280.0560580592417,"d":"280.1"}}]
[null,"Costo total",{"$f":"Oculto_Mono!B17","v":{"v":447618.7109219753,"d":"447,618.7"}}]
[null,"Ingreso total",{"$f":"Oculto_Mono!B18","v":{"v":1758822.0736920708,"d":"1,758,822.1"}}]
[null,"Beneficio",{"$f":"Oculto_Mono!B19","v":{"v":1311203.3627700955,"d":"1,311,203.4"}}]
[null,"Elasticidad precio",{"$f":"+Oculto_Mono!B20","v":{"v":-2.7539457296018854,"d":"-2.8"}}]
{"$rows_empty":7}
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos"]
[null,"Valores de equilibrio"]

{"sheet":"Mono_natural","index":4,"n_rows":35,"n_cols":6,"rows_kept":35,"hidden":true,"merged":[[0,0,0,5],[1,0,1,6],[4,1,4,2]]}
["MONOPOLIO NATURAL"]
[]
[]
[]
[null,"Parámetros función costos"]
[null,"a (y3)",{"v":3e-06,"d":"0.00000300"}]
[null,"b (y2)",{"v":-2e-06,"d":"-0.00000200"}]
[null,"c (y)",{"v":1e-07,"d":"0.00000010"}]
[null,"d",{"v":2000000,"d":"2,000,000.0"}]
[null,"b0",{"v":1600,"d":"1,600.0"}]
[null,"b1",-0.25]
[null,"b0/b1",{"$f":"C10/C11*-1","v":{"v":6400,"d":"6,400.0"}}]
[null,"1/b1",{"$f":"1/C11","v":{"v":-4,"d":"-4.0"}}]
[null,"Inserte los datos correspondientes"]
[null,"Soluciones","Monopolio","Competencia","Monopolio natural"]
[null,"Precio de equilibrio",{"$f":"Oculto_Mono!B62","v":{"v":841.4252935873947,"d":"841.4"}},{"$f":"Oculto_Mono!C62","v":{"v":258.95022944635684,"d":"259.0"}},{"$f":"Oculto_Mono!D62","v":{"v":518.4335073903981,"d":"518.4"}}]
[null,"Cantidad de equilibrio",{"$f":"Oculto_Mono!B63","v":{"v":3034.2988256504213,"d":"3,034.3"}},{"$f":"Oculto_Mono!C63","v":{"v":5364.199082214573,"d":"5,364.2"}},{"v":4326.265970438408,"d":"4,326.3"},{"$f":"C6*(E17^3)+C7*(E17^2)-(1/C13)*(E17^2)+(C8-(C12/C13*-1))*E17+C9","v":1.30385160446167e-08}]
[null,"Ingreso marginal",{"$f":"Oculto_Mono!B64","v":{"v":82.85058717478933,"d":"82.9"}}]
[null,"Costo marginal",{"$f":"Oculto_Mono!B65","v":{"v":82.85058717478913,"d":"82.9"}},{"$f":"Oculto_Mono!C65","v":{"v":258.9502294463561,"d":"259.0"}}]
[null,"Costo medio",{"$f":"Oculto_Mono!B66","v":{"v":686.7457014221422,"d":"686.7"}},{"$f":"Oculto_Mono!C66","v":{"v":459.1554067809473,"d":"459.2"}},{"$f":"Oculto_Mono!D66","v":{"v":518.433507390401,"d":"518.4"}}]
[null,"Costo total",{"$f":"Oculto_Mono!B67","v":{"v":2083791.6753456811,"d":"2,083,792"}},{"$f":"Oculto_Mono!C67","v":{"v":2463001.0116482163,"d":"2,463,001"}},{"$f":"Oculto_Mono!D67","v":{"v":2242881.2409581207,"d":"2,242,881"}}]
[null,"Ingreso total",{"$f":"Oculto_Mono!B68","v":{"v":2553135.7802047925,"d":"2,553,136"}},{"$f":"Oculto_Mono!C68","v":{"v":1389060.5831354004,"d":"1,389,061"}},{"$f":"Oculto_Mono!D68","v":{"v":2242881.240958108,"d":"2,242,881"}}]
[null,"Beneficio",{"$f":"Oculto_Mono!B69","v":{"v":469344.10485911136,"d":"469,344.1"}},{"$f":"Oculto_Mono!C69","v":{"v":-1073940.4285128159,"d":"-1,073,940.4"}},{"$f":"Oculto_Mono!D69","v":{"v":-1.257285475730896E-8,"d":"-0.0"}}]
[null,"Elasticidad precio",{"$f":"+Oculto_Mono!B70","v":{"v":-1.1092187578552415,"d":"-1.1"}},{"$f":"Oculto_Mono!C70","v":{"v":-0.1930951670342936,"d":"-0.2"}},{"$f":"Oculto_Mono!D70","v":{"v":-0.4793357698605497,"d":"-0.5"}}]
{"$rows_empty":7}
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos"]
[null,"Valores de equilibrio"]

{"sheet":"Discriminacion 1","index":5,"n_rows":36,"n_cols":3,"rows_kept":36,"hidden":true,"merged":[[0,0,0,3],[1,0,1,3],[4,1,4,2],[24,1,24,2],[28,1,28,2]]}
["MONOPOLIO"]
["DISCRIMINACIÓN DE PRECIOS DE PRIMER GRADO "]
[]
[]
[null,"Parámetros Función Costos"]
[null,"b (y2)",{"v":0.03,"d":"0.03000"}]
[null,"c (y)",{"v":20,"d":"20.00000"}]
[null,"d",{"v":20,"d":"20.0"}]
[null,"b0",{"v":250,"d":"250.0"}]
[null,"b1",-0.5]
[null,"b0/b1",{"$f":"C9/C10*-1","v":{"v":500,"d":"500.0"}}]
[null,"1/b1",{"$f":"1/C10","v":{"v":-2,"d":"-2.0"}}]
[null,"Inserte los datos correspondientes"]
[]
[null,"Precio de equilibrio",{"$f":"Oculto_Mono!AX11","v":{"v":141.50943396226415,"d":"141.5"}}]
[null,"Cantidad de equilibrio",{"$f":"Oculto_Mono!AX12","v":{"v":216.9811320754717,"d":"217.0"}}]
[null,"Ingreso marginal",{"$f":"Oculto_Mono!AX13","v":{"v":33.01886792452831,"d":"33.0"}}]
[null,"Costo marginal",{"$f":"Oculto_Mono!AX14","v":{"v":33.0188679245283,"d":"33.0"}}]
[null,"Costo medio",{"$f":"Oculto_Mono!AX15","v":{"v":26.60160787530763,"d":"26.6"}}]
[null,"Costo total",{"$f":"Oculto_Mono!AX16","v":{"v":5772.0469918120325,"d":"5,772.0"}}]
[null,"Ingreso total",{"$f":"Oculto_Mono!AX17","v":{"v":30704.87718049128,"d":"30,704.9"}}]
[null,"Beneficio",{"$f":"Oculto_Mono!AX18","v":{"v":24932.830188679247,"d":"24,932.8"}}]
[null,"Elasticidad precio",{"$f":"Oculto_Mono!AX19","v":{"v":0,"d":"0.0"}}]
[]
[null,"SIN DISCRIMINACIÓN DE PRECIOS "]
[null,"Excedente neto del consumidor ",{"$f":"Oculto_Mono!AX36","v":{"v":11770.202919188323,"d":"11,770.2"}}]
[null,"Perdida irrecuperable de eficiencia ",{"$f":"Oculto_Mono!AX37","v":{"v":10509.109749275285,"d":"10,509.1"}}]
[]
[null,"CON DISCRIMINACIÓN DE PRECIOS "]
[null,"Excedente neto del consumidor ",{"$f":"Oculto_Mono!AX40","v":{"v":0,"d":"0.0"}}]
[null,"Perdida irrecuperable de eficiencia ",{"$f":"Oculto_Mono!AX41","v":{"v":0,"d":"0.0"}}]
[]
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos"]
[null,"Equilibrio"]

{"sheet":"Discriminacion 2","index":6,"n_rows":36,"n_cols":3,"rows_kept":36,"hidden":true,"merged":[[0,0,0,3],[1,0,1,3],[4,1,4,2],[24,1,24,2],[28,1,28,2]]}
["MONOPOLIO"]
["DISCRIMINACIÓN DE PRECIOS DE SEGUNDO GRADO "]
[]
[]
[null,"Parámetros Función Costos"]
[null,"b (y2)",{"v":0,"d":"0.0000"}]
[null,"c (y)",{"v":100,"d":"100.00"}]
[null,"d",{"v":20,"d":"20.0"}]
[null,"b0",{"v":200,"d":"200.0"}]
[null,"b1",{"v":-0.5,"d":"-0.50"}]
[null,"b0/b1",{"$f":"C9/C10*-1","v":{"v":400,"d":"400.0"}}]
[null,"1/b1",{"$f":"1/C10","v":{"v":-2,"d":"-2.00"}}]
[null,"Inserte los datos correspondientes"]
[]
[null,"Precio de equilibrio",{"$f":"Oculto_Mono!BX11","v":{"v":150,"d":"150.0"}}]
[null,"Cantidad de equilibrio",{"$f":"Oculto_Mono!BX12","v":{"v":100,"d":"100.0"}}]
[null,"Ingreso marginal",{"$f":"Oculto_Mono!BX13","v":{"v":100,"d":"100.0"}}]
[null,"Costo marginal",{"$f":"Oculto_Mono!BX14","v":{"v":100,"d":"100.0"}}]
[null,"Costo medio",{"$f":"Oculto_Mono!BX15","v":100.2}]
[null,"Costo total",{"$f":"Oculto_Mono!BX16","v":{"v":10020,"d":"10,020.0"}}]
[null,"Ingreso total",{"$f":"Oculto_Mono!BX17","v":{"v":15000,"d":"15,000.0"}}]
[null,"Beneficio",{"$f":"Oculto_Mono!BX18","v":{"v":4980,"d":"4,980.0"}}]
[null,"Elasticidad precio",{"$f":"Oculto_Mono!BX19","v":{"v":0,"d":"0.0"}}]
[]
[null,"SIN DISCRIMINACIÓN DE PRECIOS "]
[null,"Excedente neto del consumidor ",{"$f":"Oculto_Mono!BX36","v":{"v":2500,"d":"2,500.0"}}]
[null,"Perdida irrecuperable de eficiencia ",{"$f":"Oculto_Mono!BX37","v":{"v":2500,"d":"2,500.0"}}]
[]
[null,"CON DISCRIMINACIÓN DE PRECIOS "]
[null,"Excedente neto del consumidor ",{"$f":"Oculto_Mono!BX40","v":{"v":2000,"d":"2,000.0"}}]
[null,"Perdida irrecuperable de eficiencia ",{"$f":"Oculto_Mono!BX41","v":{"v":0,"d":"0.0"}}]
[]
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos"]
[null,"Equilibrio"]

{"sheet":"Discriminacion 3","index":7,"n_rows":30,"n_cols":5,"rows_kept":30,"hidden":true,"merged":[[0,0,0,4],[1,0,1,4]]}
["MONOPOLIO"]
["DISCRIMINACIÓN DE PRECIOS DE TERCER GRADO "]
[]
[]
[null,"Parámetros función costos","Caso 1",null,"Caso 2"]
[null,"b (y2)",{"v":1E-8,"d":"0.0000"},null,{"$f":"Oculto_Mono!DZ4","v":{"v":1E-8,"d":"0.0000"}}]
[null,"c (y)",{"v":20,"d":"20.00"},null,{"$f":"Oculto_Mono!DZ5","v":{"v":20,"d":"20.00"}}]
[null,"d",{"v":2000,"d":"2,000.0"},null,{"$f":"Oculto_Mono!DZ6","v":{"v":2000,"d":"2,000.0"}}]
[null,"b0",{"v":250,"d":"250.0"},null,{"v":200,"d":"200.0"}]
[null,"b1",{"v":-0.5,"d":"-0.50"},null,{"$f":"-1/10","v":{"v":-0.1,"d":"-0.10"}}]
[null,"b0/b1",{"$f":"C9/C10*-1","v":{"v":500,"d":"500.0"}},null,{"$f":"E9/E10*-1","v":{"v":2000,"d":"2,000.0"}}]
[null,"1/b1",{"$f":"1/C10","v":{"v":-2,"d":"-2.00"}},null,{"$f":"1/E10","v":{"v":-10,"d":"-10.00"}}]
[null,"Inserte los datos correspondientes"]
[null,"Precio de equilibrio",{"$f":"Oculto_Mono!DB10","v":{"v":135.00000229999995,"d":"135.0"}},null,{"$f":"Oculto_Mono!DZ10","v":{"v":110.0000089999991,"d":"110.0"}}]
[null,"Cantidad de equilibrio",{"$f":"Oculto_Mono!DB11","v":{"v":229.99999540000007,"d":"230.0"}},null,{"$f":"Oculto_Mono!DZ11","v":{"v":899.999910000009,"d":"900.0"}}]
[null,{"$f":"Oculto_Mono!DA12","v":"Elasticidad"},{"$f":"Oculto_Mono!DB12","v":{"v":-1.1739130869565217,"d":"-1.17"}},null,{"$f":"Oculto_Mono!DZ12","v":{"v":-1.2222224444444445,"d":"-1.22"}}]
[]
[null,"Ingreso marginal",{"$f":"Oculto_Mono!DB14","v":{"v":20.000004599999926,"d":"20.0"}},null,{"$f":"Oculto_Mono!DZ14","v":{"v":20.000017999998192,"d":"20.0"}}]
[null,"Costo marginal",{"$f":"Oculto_Mono!DB15","v":{"v":20.000004599999908,"d":"20.0"}},null,{"$f":"Oculto_Mono!DZ15","v":{"v":20.0000179999982,"d":"20.0"}}]
[null,"Costo medio",{"$f":"Oculto_Mono!DB16","v":{"v":28.695654647826043,"d":"28.7"}},null,{"$f":"Oculto_Mono!DZ16","v":{"v":22.222231444443544,"d":"22.2"}}]
[null,"Costo total",{"$f":"Oculto_Mono!DB17","v":{"v":6600.000436999981,"d":"6,600.0"}},null,{"$f":"Oculto_Mono!DZ17","v":{"v":20000.00629999856,"d":"20,000.0"}}]
[null,"Ingreso total",{"$f":"Oculto_Mono!DB18","v":{"v":31049.999907999987,"d":"31,050.0"}},null,{"$f":"Oculto_Mono!DZ18","v":{"v":98999.99819999936,"d":"99,000.0"}}]
[null,"Beneficio",{"$f":"Oculto_Mono!DB19","v":{"v":24449.999471000006,"d":"24,450.0"}},null,{"$f":"Oculto_Mono!DZ19","v":{"v":78999.99190000081,"d":"79,000.0"}}]
[]
[null,"Excedente neto del consumidor ",{"$f":"Oculto_Mono!DB34","v":{"v":13224.999471000016,"d":"13,225.0"}},null,{"$f":"Oculto_Mono!DZ34","v":{"v":40499.991900001216,"d":"40,500.0"}}]
[]
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos"]
[null,"Equilibrio"]

{"sheet":"Oculto_Mono","index":8,"n_rows":230,"n_cols":175,"rows_kept":230,"hidden":true,"merged":[[32,104,32,105],[32,128,32,129],[34,48,34,49],[34,74,34,75],[38,48,38,49],[38,74,38,75],[50,83,50,86],[50,87,50,90],[50,91,50,94],[50,95,50,98],[50,99,50,102]]}
[{"$nulls":11},"Demanda",null,"Ingreso Marginal",{"$nulls":8},"Función de demanda lineal con costos polinomiales de segundo grado",{"$nulls":10},"Demanda",null,"Ingreso Marginal",{"$nulls":12},"DISCRIMINACIÓN DE PRECIOS DE PRIMER GRADO",{"$nulls":10},"Demanda",null,"Ingreso Marginal",{"$nulls":12},"DISCRIMINACIÓN DE PRECIOS DE SEGUNDO GRADO",{"$nulls":10},"Demanda",null,"Ingreso Marginal",{"$nulls":16},"DISCRIMINACIÓN DE PRECIOS DE TERCER GRADO (caso uno)",{"$nulls":3},1,{"$nulls":6},"Demanda",null,"Ingreso Marginal",{"$nulls":10},"DISCRIMINACIÓN DE PRECIOS DE TERCER GRADO (caso dos)",{"$nulls":4},2,{"$nulls":5},"Demanda",null,null,"Ingreso Marginal",{"$nulls":12},"Función de demanda isoelastica con costos polinomiales de segundo grado",{"$nulls":10},"Demanda",null,"Ingreso Marginal"]
["FUNCIÒN DE COSTOS",null,null,"Ponderador","COSTO TOTAL","COSTO MEDIO",null,"COSTO FIJO MEDIO","COSTO VARIABLE MEDIO","COSTO MARGINAL",null,"P","Y","P","Y","LineP(x)",null,"LineP(y)",null,"LineCU",null,null,"FUNCIÒN DE COSTOS","CON impuesto","SIN impuesto","Ponderador","COSTO TOTAL","COSTO MEDIO",null,"COSTO FIJO MEDIO","COSTO VARIABLE MEDIO","COSTO MARGINAL",null,"P","Y","P","Y","LineP(x)",null,"LineP(y)",null,"LineCU",{"$nulls":6},"FUNCIÒN DE COSTOS",null,null,"Ponderador","COSTO TOTAL","COSTO MEDIO",null,"COSTO FIJO MEDIO","COSTO VARIABLE MEDIO","COSTO MARGINAL",null,"P","Y","P","Y","LineP(x)precio",null,"LineP(y)",null,"LineCU","LineP(x)costo","xqcomp","yqcompet",{"$nulls":3},"FUNCIÒN DE COSTOS",null,null,"Ponderador","COSTO TOTAL","COSTO MEDIO",null,"COSTO FIJO MEDIO","COSTO VARIABLE MEDIO","COSTO MARGINAL",null,"P","Y","P","Y","LineP(x)precio",null,"LineP(y)",null,"LineCU","LineP(x)costo","xqcomp","yqcompet",{"$nulls":7},"FUNCIÒN DE COSTOS",null,null,"Ponderador","COSTO TOTAL","COSTO MEDIO",null,"COSTO FIJO MEDIO","COSTO VARIABLE MEDIO","COSTO MARGINAL",null,"P","Y","P","Y","LineP(x)precio",null,"LineP(y)",null,"LineCU","LineP(x)costo","xqcomp","yqcompet",null,"FUNCIÒN DE COSTOS",null,null,"Ponderador","COSTO TOTAL","COSTO MEDIO",null,"COSTO FIJO MEDIO","COSTO VARIABLE MEDIO","COSTO MARGINAL",null,"P","Y","Ynega","P","Y","Ynega","LineP(x)precio",null,"LineP(y)",null,"LineCU","LineP(x)costo","xqcomp","yqcompet",null,null,"FUNCIÒN DE COSTOS","CON impuesto","SIN impuesto","Ponderador","COSTO TOTAL","COSTO MEDIO",null,"COSTO FIJO MEDIO","COSTO VARIABLE MEDIO","COSTO MARGINAL",null,"P","Y","P","Y","LineP(x)",null,"LineP(y)",null,"LineCU"]
[{"$nulls":3},{"v":0,"d":"0.00"},{"$f":"$B$7+($B$6*M3)+($B$5*(M3^2))+($B$4*(M3^3))","v":{"v":500000,"d":"500,000.00"}},{"$nulls":4},{"$f":"IF((3*$B$4*(M3^2))+(2*$B$5*(M3^1))+($B$6)<($B$8/$B$9*-1.7),(3*$B$4*(M3^2))+(2*$B$5*(M3^1))+($B$6),J2)","v":{"v":0,"d":"0.00"}},null,{"$f":"(($B$8/$B$9)*-1)+((1/$B$9)*M3)","v":{"v":1500,"d":"1,500.00"}},{"$f":"$B$8*D3","v":{"v":0,"d":"0.00"}},{"$f":"L3","v":{"v":1500,"d":"1,500.00"}},{"$f":"M3/2","v":{"v":0,"d":"0.00"}},{"$f":"$B$13*D3","v":{"v":0,"d":"0.00"}},{"$f":"$B$12","v":{"v":1100.4204354443136,"d":"1,100.42"}},{"$f":"$B$12*D3","v":{"v":0,"d":"0.00"}},{"$f":"$B$13","v":{"v":1598.3182582227457,"d":"1,598.32"}},{"$f":"$B$16","v":{"v":280.0560580592417,"d":"280.1"}},{"$nulls":5},{"v":0,"d":"0.00"},{"$f":"$X$6+($X$5*AI3)+($X$4*(AI3^2))","v":{"v":100,"d":"100.00"}},{"$nulls":4},{"$f":"IF(((2*$X$4*(AI3))+($X$5))<$X$9,((2*$X$4*(AI3))+($X$5)),AF2)","v":{"v":-10,"d":"-10.00"}},null,{"$f":"(($X$7/$X$8)*-1)+((1/$X$8)*AI3)","v":{"v":250,"d":"250.00"}},{"$f":"$X$7*Z3","v":{"v":0,"d":"0.00"}},{"$f":"AH3","v":{"v":250,"d":"250.00"}},{"$f":"AI3/2","v":{"v":0,"d":"0.00"}},{"$f":"$X$12*Z3","v":{"v":0,"d":"0.00"}},{"$f":"$X$11","v":{"v":185,"d":"185.00"}},{"$f":"$X$11*Z3","v":{"v":0,"d":"0.00"}},{"$f":"$X$12","v":{"v":130,"d":"130.00"}},{"$f":"$X$15","v":{"v":55.76923076923077,"d":"55.8"}},{"$nulls":9},{"v":0,"d":"0.00"},{"$f":"$AX$6+($AX$5*BI3)+($AX$4*(BI3^2))","v":{"v":20,"d":"20.00"}},{"$nulls":4},{"$f":"IF(((2*$AX$4*(BI3))+($AX$5))<$AX$9,((2*$AX$4*(BI3))+($AX$5)),BF2)","v":{"v":20,"d":"20.00"}},null,{"$f":"(($AX$7/$AX$8)*-1)+((1/$AX$8)*BI3)","v":{"v":250,"d":"250.00"}},{"$f":"$AX$7*AZ3","v":{"v":0,"d":"0.00"}},{"$f":"BH3","v":{"v":250,"d":"250.00"}},{"$f":"BI3/2","v":{"v":0,"d":"0.00"}},{"$f":"MAX($AX$12,$AX$34)*AZ3","v":{"v":0,"d":"0.00"}},{"$f":"$AX$11","v":{"v":141.50943396226415,"d":"141.51"}},{"$f":"$AX$11*AZ3","v":{"v":0,"d":"0.00"}},{"$f":"$AX$12","v":{"v":216.9811320754717,"d":"216.98"}},{"$f":"$AX$33","v":{"v":44.64285714285717,"d":"44.6"}},{"$f":"$AX$12*AZ3","v":{"v":0,"d":"0.00"}},{"$f":"$AX$33*AZ3","v":{"v":0,"d":"0.00"}},{"$f":"$AX$34","v":{"v":410.71428571428567,"d":"410.71"}},{"$nulls":6},{"v":0,"d":"0.00"},{"$f":"$BX$6+($BX$5*CI3)+($BX$4*(CI3^2))","v":{"v":20,"d":"20.00"}},{"$nulls":4},{"$f":"IF(((2*$BX$4*(CI3))+($BX$5))<$BX$9,((2*$BX$4*(CI3))+($BX$5)),CF2)","v":{"v":100,"d":"100.00"}},null,{"$f":"(($BX$7/$BX$8)*-1)+((1/$BX$8)*CI3)","v":{"v":200,"d":"200.00"}},{"$f":"$BX$7*BZ3","v":{"v":0,"d":"0.00"}},{"$f":"CH3","v":{"v":200,"d":"200.00"}},{"$f":"CI3/2","v":{"v":0,"d":"0.00"}},{"$f":"MAX($BX$12,$BX$34)*BZ3","v":{"v":0,"d":"0.00"}},{"$f":"$BX$11","v":{"v":150,"d":"150.00"}},{"$f":"$BX$11*BZ3","v":{"v":0,"d":"0.00"}},{"$f":"$BX$12","v":{"v":100,"d":"100.00"}},{"$f":"$BX$33","v":{"v":100,"d":"100.0"}},{"$f":"$BX$12*BZ3","v":{"v":0,"d":"0.00"}},{"$f":"$BX$33*BZ3","v":{"v":0,"d":"0.00"}},{"$f":"$BX$34","v":{"v":200,"d":"200.00"}},{"$nulls":10},{"v":0,"d":"0.00"},{"$f":"$DB$6+($DB$5*DM3)+($DB$4*(DM3^2))","v":{"v":2000,"d":"2,000.00"}},{"$nulls":4},{"$f":"IF(((2*$DB$4*(DM3))+($DB$5))<$DB$9,((2*$DB$4*(DM3))+($DB$5)),DJ2)","v":{"v":20,"d":"20.00"}},null,{"$f":"(($DB$7/$DB$8)*-1)+((1/$DB$8)*DM3)","v":{"v":250,"d":"250.00"}},{"$f":"$DB$7*DD3","v":{"v":0,"d":"0.00"}},{"$f":"DL3","v":{"v":250,"d":"250.00"}},{"$f":"DM3/2","v":{"v":0,"d":"0.00"}},{"$f":"$DB$11*DD3","v":{"v":0,"d":"0.00"}},{"$f":"$DB$10","v":{"v":135.00000229999995,"d":"135.00"}},{"$f":"$DB$10*DD3","v":{"v":0,"d":"0.00"}},{"$f":"$DB$11","v":{"v":229.99999540000007,"d":"230.00"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"$DB$11*DD3","v":{"v":0,"d":"0.00"}},{"$f":"#REF!*DD3","v":{"$error":"#REF!"}},{"$f":"$DB$35","v":{"v":0,"d":"0.00"}},{"$nulls":4},{"v":0,"d":"0.00"},{"$f":"$DZ$6+($DZ$5*EK3)+($DZ$4*(EK3^2))","v":{"v":2000,"d":"2,000.00"}},{"$nulls":4},{"$f":"IF(((2*$DZ$4*(EK3))+($DZ$5))<$DZ$9,((2*$DZ$4*(EK3))+($DZ$5)),EH2)","v":{"v":20,"d":"20.00"}},null,{"$f":"(($DZ$7/$DZ$8)*-1)+((1/$DZ$8)*EK3)","v":{"v":200,"d":"200.00"}},{"$f":"$DZ$7*EB3","v":{"v":0,"d":"0.00"}},{"$f":"EK3*-1","v":{"v":0,"d":"0.00"}},{"$f":"EJ3","v":{"v":200,"d":"200.00"}},{"$f":"EK3/2","v":{"v":0,"d":"0.00"}},{"$f":"EN3*-1","v":{"v":0,"d":"0.00"}},{"$f":"$DZ$11*EB3*-1","v":{"v":0,"d":"0.00"}},{"$f":"$DZ$10","v":{"v":110.0000089999991,"d":"110.00"}},{"$f":"$DZ$10*EB3","v":{"v":0,"d":"0.00"}},{"$f":"$DZ$11*-1","v":{"v":-899.999910000009,"d":"-900.00"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"$DZ$11*EB3","v":{"v":0,"d":"0.00"}},{"$f":"#REF!*EB3","v":{"$error":"#REF!"}},{"$f":"$DZ$35","v":{"v":0,"d":"0.00"}},null,null,"a",{"$f":"prueba!C6","v":0.05},null,{"v":0,"d":"0.00"},{"$f":"$X$6+($X$5*FL3)+($X$4*(FL3^2))","v":{"v":100,"d":"100.00"}},{"$nulls":4},{"$f":"IF(((2*$X$4*(FL3))+($X$5))<$X$9,((2*$X$4*(FL3))+($X$5)),FI2)","v":{"v":-10,"d":"-10.00"}},null,{"$f":"(($X$7/$X$8)*-1)+((1/$X$8)*FL3)","v":{"v":250,"d":"250.00"}},{"$f":"$X$7*FC3","v":{"v":0,"d":"0.00"}},{"$f":"FK3","v":{"v":250,"d":"250.00"}},{"$f":"FL3/2","v":{"v":0,"d":"0.00"}},{"$f":"$X$12*FC3","v":{"v":0,"d":"0.00"}},{"$f":"$X$11","v":{"v":185,"d":"185.00"}},{"$f":"$X$11*FC3","v":{"v":0,"d":"0.00"}},{"$f":"$X$12","v":{"v":130,"d":"130.00"}},{"$f":"$X$15","v":{"v":55.76923076923077,"d":"55.8"}}]
["a",{"$f":"Mono_maxben_cp_3g!C6","v":{"v":0.0003,"d":"0.0"}},"Y3",0.05,{"$f":"$B$7+($B$6*M4)+($B$5*(M4^2))+($B$4*(M4^3))","v":{"v":463100,"d":"463,100.00"}},{"$f":"E4/M4","v":{"v":1543.6666666666667,"d":"1,543.67"}},{"$f":"IF(F4=F3,G3,M4)","v":{"v":300,"d":"300.00"}},{"$f":"$B$7/M4","v":{"v":1666.6666666666667,"d":"1,666.67"}},{"$f":"F4-H4","v":{"v":-123,"d":"-123.00"}},{"$f":"IF((3*$B$4*(M4^2))+(2*$B$5*(M4^1))+($B$6)<($B$8/$B$9*-1.7),(3*$B$4*(M4^2))+(2*$B$5*(M4^1))+($B$6),J3)","v":{"v":-219,"d":"-219.00"}},{"$f":"IF(J4=J3,K3,M4)","v":{"v":300,"d":"300.00"}},{"v":1425,"d":"1,425.00"},{"v":300,"d":"300.00"},{"$f":"L4","v":{"v":1425,"d":"1,425.00"}},{"$f":"M4/2","v":{"v":150,"d":"150.00"}},{"v":79.9159129111373,"d":"79.92"},{"v":1100.4204354443136,"d":"1,100.42"},{"v":55.02102177221568,"d":"55.02"},{"v":1598.3182582227457,"d":"1,598.32"},{"$f":"$B$16","v":{"v":280.0560580592417,"d":"280.1"}},null,null,"a",{"$f":"+Mono_maxben_cp_2g!C6","v":{"v":0.5,"d":"0.50"}},{"$f":"+Mono_maxben_cp_2g!C6","v":0.5},0.05,{"$f":"$X$6+($X$5*AI4)+($X$4*(AI4^2))","v":{"v":162.5,"d":"162.50"}},{"$f":"AA4/AI4","v":{"v":6.5,"d":"6.50"}},{"$f":"IF(AB4=AB3,AC3,AI4)","v":{"v":25,"d":"25.00"}},{"$f":"$X$6/AI4","v":{"v":4,"d":"4.00"}},{"$f":"AB4-AD4","v":{"v":2.5,"d":"2.50"}},{"$f":"IF(((2*$X$4*(AI4))+($X$5))<$X$9,((2*$X$4*(AI4))+($X$5)),AF3)","v":{"v":15,"d":"15.00"}},{"$f":"IF(AF4=AF3,AG3,AI4)","v":{"v":25,"d":"25.00"}},{"$f":"(($X$7/$X$8)*-1)+((1/$X$8)*AI4)","v":{"v":237.5,"d":"237.50"}},{"$f":"$X$7*Z4","v":{"v":25,"d":"25.00"}},{"$f":"AH4","v":{"v":237.5,"d":"237.50"}},{"$f":"AI4/2","v":{"v":12.5,"d":"12.50"}},{"$f":"$X$12*Z4","v":{"v":6.5,"d":"6.50"}},{"v":185,"d":"185.00"},{"$f":"$X$11*Z4","v":9.25},{"v":130,"d":"130.00"},{"v":55.76923076923077,"d":"55.8"},{"$nulls":6},"a",{"$f":"'Discriminacion 1'!C6","v":0.03},"Y2",0.05,{"$f":"$AX$6+($AX$5*BI4)+($AX$4*(BI4^2))","v":538.75},{"$f":"BA4/BI4","v":21.55},{"$f":"IF(BB4=BB3,BC3,BI4)","v":{"v":25,"d":"25.00"}},{"$f":"$AX$6/BI4","v":{"v":0.8,"d":"0.80"}},{"$f":"BB4-BD4","v":20.75},{"$f":"IF(((2*$AX$4*(BI4))+($AX$5))<$AX$9,((2*$AX$4*(BI4))+($AX$5)),BF3)","v":{"v":21.5,"d":"21.50"}},{"$f":"IF(BF4=BF3,BG3,BI4)","v":{"v":25,"d":"25.00"}},{"$f":"(($AX$7/$AX$8)*-1)+((1/$AX$8)*BI4)","v":{"v":237.5,"d":"237.50"}},{"$f":"$AX$7*AZ4","v":{"v":25,"d":"25.00"}},{"$f":"BH4","v":{"v":237.5,"d":"237.50"}},{"$f":"BI4/2","v":{"v":12.5,"d":"12.50"}},{"$f":"MAX($AX$12,$AX$34)*AZ4","v":{"v":20.535714285714285,"d":"20.54"}},{"$f":"$AX$11","v":{"v":141.50943396226415,"d":"141.51"}},{"$f":"$AX$11*AZ4","v":{"v":7.075471698113208,"d":"7.08"}},{"$f":"$AX$12","v":{"v":216.9811320754717,"d":"216.98"}},{"$f":"$AX$33","v":{"v":44.64285714285717,"d":"44.6"}},{"$f":"$AX$12*AZ4","v":{"v":10.849056603773585,"d":"10.85"}},{"v":2.2321428571428585,"d":"2.23"},{"$f":"$AX$34","v":{"v":410.71428571428567,"d":"410.71"}},{"$nulls":3},"a",{"$f":"'Discriminacion 2'!C6","v":{"v":0,"d":"0.00"}},"Y2",0.05,{"$f":"$BX$6+($BX$5*CI4)+($BX$4*(CI4^2))","v":{"v":2020,"d":"2,020.00"}},{"$f":"CA4/CI4","v":{"v":101,"d":"101.00"}},{"$f":"IF(CB4=CB3,CC3,CI4)","v":{"v":20,"d":"20.00"}},{"$f":"$BX$6/CI4","v":{"v":1,"d":"1.00"}},{"$f":"CB4-CD4","v":{"v":100,"d":"100.00"}},{"$f":"IF(((2*$BX$4*(CI4))+($BX$5))<$BX$9,((2*$BX$4*(CI4))+($BX$5)),CF3)","v":{"v":100,"d":"100.00"}},{"$f":"IF(CF4=CF3,CG3,CI4)","v":{"v":0,"d":"0.00"}},{"$f":"(($BX$7/$BX$8)*-1)+((1/$BX$8)*CI4)","v":{"v":190,"d":"190.00"}},{"$f":"$BX$7*BZ4","v":{"v":20,"d":"20.00"}},{"$f":"CH4","v":{"v":190,"d":"190.00"}},{"$f":"CI4/2","v":{"v":10,"d":"10.00"}},{"$f":"MAX($BX$12,$BX$34)*BZ4","v":{"v":10,"d":"10.00"}},{"$f":"$BX$11","v":{"v":150,"d":"150.00"}},{"$f":"$BX$11*BZ4","v":{"v":7.5,"d":"7.50"}},{"$f":"$BX$12","v":{"v":100,"d":"100.00"}},{"$f":"$BX$33","v":{"v":100,"d":"100.0"}},{"$f":"$BX$12*BZ4","v":{"v":5,"d":"5.00"}},{"$f":"$BX$33*BZ4","v":{"v":5,"d":"5.00"}},{"$f":"$BX$34","v":{"v":200,"d":"200.00"}},{"$nulls":7},"b",{"$f":"'Discriminacion 3'!C6","v":{"v":1E-8,"d":"0.00"}},"Y2",0.05,{"$f":"$DB$6+($DB$5*DM4)+($DB$4*(DM4^2))","v":{"v":2500.00000625,"d":"2,500.00"}},{"$f":"DE4/DM4","v":{"v":100.00000025,"d":"100.00"}},{"$f":"IF(DF4=DF3,DG3,DM4)","v":{"v":25,"d":"25.00"}},{"$f":"$DB$6/DM4","v":{"v":80,"d":"80.00"}},{"$f":"DF4-DH4","v":{"v":20.00000025,"d":"20.00"}},{"$f":"IF(((2*$DB$4*(DM4))+($DB$5))<$DB$9,((2*$DB$4*(DM4))+($DB$5)),DJ3)","v":{"v":20.0000005,"d":"20.00"}},{"$f":"IF(DJ4=DJ3,DK3,DM4)","v":{"v":25,"d":"25.00"}},{"$f":"(($DB$7/$DB$8)*-1)+((1/$DB$8)*DM4)","v":{"v":237.5,"d":"237.50"}},{"$f":"$DB$7*DD4","v":{"v":25,"d":"25.00"}},{"$f":"DL4","v":{"v":237.5,"d":"237.50"}},{"$f":"DM4/2","v":{"v":12.5,"d":"12.50"}},{"v":11.499999770000004,"d":"11.50"},{"v":135.00000229999995,"d":"135.00"},{"v":6.750000114999998,"d":"6.75"},{"v":229.99999540000007,"d":"230.00"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"v":11.499999770000004,"d":"11.50"},{"$f":"#REF!*DD4","v":{"$error":"#REF!"}},{"$f":"$DB$35","v":{"v":0,"d":"0.00"}},null,"a",{"$f":"DB4","v":{"v":1E-8,"d":"0.00"}},"Y2",0.05,{"$f":"$DZ$6+($DZ$5*EK4)+($DZ$4*(EK4^2))","v":{"v":4000.0001,"d":"4,000.00"}},{"$f":"EC4/EK4","v":{"v":40.000001000000005,"d":"40.00"}},{"$f":"IF(ED4=ED3,EE3,EK4)","v":{"v":100,"d":"100.00"}},{"$f":"$DZ$6/EK4","v":{"v":20,"d":"20.00"}},{"$f":"ED4-EF4","v":{"v":20.000001000000005,"d":"20.00"}},{"$f":"IF(((2*$DZ$4*(EK4))+($DZ$5))<$DZ$9,((2*$DZ$4*(EK4))+($DZ$5)),EH3)","v":{"v":20.000002,"d":"20.00"}},{"$f":"(IF(EH4=EH3,EI3,EK4))*-1","v":{"v":-100,"d":"-100.00"}},{"$f":"(($DZ$7/$DZ$8)*-1)+((1/$DZ$8)*EK4)","v":{"v":190,"d":"190.00"}},{"$f":"$DZ$7*EB4","v":{"v":100,"d":"100.00"}},{"$f":"EK4*-1","v":{"v":-100,"d":"-100.00"}},{"$f":"EJ4","v":{"v":190,"d":"190.00"}},{"v":50,"d":"50.00"},{"$f":"EN4*-1","v":{"v":-50,"d":"-50.00"}},{"$f":"$DZ$11*EB4*-1","v":{"v":-44.99999550000045,"d":"-45.00"}},{"$f":"$DZ$10","v":{"v":110.0000089999991,"d":"110.00"}},{"$f":"$DZ$10*EB4","v":{"v":5.5000004499999555,"d":"5.50"}},{"$f":"$DZ$11*-1","v":{"v":-899.999910000009,"d":"-900.00"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"$DZ$11*EB4","v":{"v":44.99999550000045,"d":"45.00"}},{"$f":"#REF!*EB4","v":{"$error":"#REF!"}},{"$f":"$DZ$35","v":{"v":0,"d":"0.00"}},null,null,"b",{"$f":"FB4","v":{"v":-0.5,"d":"-0.50"}},{"$f":"prueba!C7","v":-0.5},0.05,{"$f":"$X$6+($X$5*FL4)+($X$4*(FL4^2))","v":{"v":162.5,"d":"162.50"}},{"$f":"FD4/FL4","v":{"v":6.5,"d":"6.50"}},{"$f":"IF(FE4=FE3,FF3,FL4)","v":{"v":25,"d":"25.00"}},{"$f":"$X$6/FL4","v":{"v":4,"d":"4.00"}},{"$f":"FE4-FG4","v":{"v":2.5,"d":"2.50"}},{"$f":"IF(((2*$X$4*(FL4))+($X$5))<$X$9,((2*$X$4*(FL4))+($X$5)),FI3)","v":{"v":15,"d":"15.00"}},{"$f":"IF(FI4=FI3,FJ3,FL4)","v":{"v":25,"d":"25.00"}},{"$f":"(($X$7/$X$8)*-1)+((1/$X$8)*FL4)","v":{"v":237.5,"d":"237.50"}},{"$f":"$X$7*FC4","v":{"v":25,"d":"25.00"}},{"$f":"FK4","v":{"v":237.5,"d":"237.50"}},{"$f":"FL4/2","v":{"v":12.5,"d":"12.50"}},{"$f":"$X$12*FC4","v":{"v":6.5,"d":"6.50"}},{"v":185,"d":"185.00"},{"$f":"$X$11*FC4","v":9.25},{"v":130,"d":"130.00"},{"v":55.76923076923077,"d":"55.8"}]
["b",{"$f":"Mono_maxben_cp_3g!C7","v":-0.5},"Y2",{"v":0.1,"d":"0.10"},{"v":384800,"d":"384,800.00"},{"v":641.3333333333334,"d":"641.33"},{"$f":"IF(F5=F4,G4,M5)","v":{"v":600,"d":"600.00"}},{"v":833.3333333333334,"d":"833.33"},{"v":-192,"d":"-192.00"},{"v":-276,"d":"-276.00"},{"$f":"IF(J5=J4,K4,M5)","v":{"v":600,"d":"600.00"}},{"v":1350,"d":"1,350.00"},{"v":600,"d":"600.00"},{"v":1350,"d":"1,350.00"},{"v":300,"d":"300.00"},{"v":159.8318258222746,"d":"159.83"},{"v":1100.4204354443136,"d":"1,100.42"},{"v":110.04204354443137,"d":"110.04"},{"v":1598.3182582227457,"d":"1,598.32"},{"v":280.0560580592417,"d":"280.1"},null,null,"b",{"$f":"+Mono_maxben_cp_2g!C7+X10","v":{"v":-10,"d":"-10.00"}},{"$f":"+Mono_maxben_cp_2g!C7","v":-10},{"v":0.1,"d":"0.10"},{"v":850,"d":"850.00"},{"$f":"AA5/AI5","v":{"v":17,"d":"17.00"}},{"$f":"IF(AB5=AB4,AC4,AI5)","v":{"v":50,"d":"50.00"}},{"$f":"$X$6/AI5","v":{"v":2,"d":"2.00"}},{"v":15,"d":"15.00"},{"v":40,"d":"40.00"},{"$f":"IF(AF5=AF4,AG4,AI5)","v":{"v":50,"d":"50.00"}},{"v":225,"d":"225.00"},{"v":50,"d":"50.00"},{"v":225,"d":"225.00"},{"v":25,"d":"25.00"},{"v":13,"d":"13.00"},{"v":185,"d":"185.00"},{"v":18.5,"d":"18.50"},{"v":130,"d":"130.00"},{"v":55.76923076923077,"d":"55.8"},{"$nulls":6},"b",{"$f":"'Discriminacion 1'!C7","v":{"v":20,"d":"20.00"}},"Y",{"v":0.1,"d":"0.10"},{"v":1095,"d":"1,095.00"},{"$f":"BA5/BI5","v":{"v":21.9,"d":"21.90"}},{"$f":"IF(BB5=BB4,BC4,BI5)","v":{"v":50,"d":"50.00"}},{"$f":"$AX$6/BI5","v":{"v":0.4,"d":"0.40"}},{"v":21.5,"d":"21.50"},{"v":23,"d":"23.00"},{"$f":"IF(BF5=BF4,BG4,BI5)","v":{"v":50,"d":"50.00"}},{"v":225,"d":"225.00"},{"v":50,"d":"50.00"},{"v":225,"d":"225.00"},{"v":25,"d":"25.00"},{"v":41.07142857142857,"d":"41.07"},{"v":141.50943396226415,"d":"141.51"},{"v":14.150943396226417,"d":"14.15"},{"v":216.9811320754717,"d":"216.98"},{"v":44.64285714285717,"d":"44.6"},{"v":21.69811320754717,"d":"21.70"},{"v":4.464285714285717,"d":"4.46"},{"v":410.71428571428567,"d":"410.71"},{"$nulls":3},"b",{"$f":"'Discriminacion 2'!C7","v":{"v":100,"d":"100.00"}},"Y",{"v":0.1,"d":"0.10"},{"v":4020,"d":"4,020.00"},{"$f":"CA5/CI5","v":{"v":100.5,"d":"100.50"}},{"$f":"IF(CB5=CB4,CC4,CI5)","v":{"v":40,"d":"40.00"}},{"$f":"$BX$6/CI5","v":{"v":0.5,"d":"0.50"}},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"$f":"IF(CF5=CF4,CG4,CI5)","v":{"v":0,"d":"0.00"}},{"v":180,"d":"180.00"},{"v":40,"d":"40.00"},{"v":180,"d":"180.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":150,"d":"150.00"},{"v":15,"d":"15.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.0"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":200,"d":"200.00"},{"$nulls":7},"c",{"$f":"'Discriminacion 3'!C7","v":{"v":20,"d":"20.00"}},"Y",{"v":0.1,"d":"0.10"},{"v":3000.000025,"d":"3,000.00"},{"$f":"DE5/DM5","v":{"v":60.0000005,"d":"60.00"}},{"$f":"IF(DF5=DF4,DG4,DM5)","v":{"v":50,"d":"50.00"}},{"$f":"$DB$6/DM5","v":{"v":40,"d":"40.00"}},{"$f":"DF5-DH5","v":{"v":20.0000005,"d":"20.00"}},{"v":20.000001,"d":"20.00"},{"$f":"IF(DJ5=DJ4,DK4,DM5)","v":{"v":50,"d":"50.00"}},{"v":225,"d":"225.00"},{"v":50,"d":"50.00"},{"v":225,"d":"225.00"},{"v":25,"d":"25.00"},{"v":22.999999540000008,"d":"23.00"},{"v":135.00000229999995,"d":"135.00"},{"v":13.500000229999996,"d":"13.50"},{"v":229.99999540000007,"d":"230.00"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"v":22.999999540000008,"d":"23.00"},{"$f":"#REF!*DD5","v":{"$error":"#REF!"}},{"v":0,"d":"0.00"},null,"b",{"$f":"DB5","v":{"v":20,"d":"20.00"}},"Y",{"v":0.1,"d":"0.10"},{"v":6000.0004,"d":"6,000.00"},{"$f":"EC5/EK5","v":{"v":30.000002,"d":"30.00"}},{"$f":"IF(ED5=ED4,EE4,EK5)","v":{"v":200,"d":"200.00"}},{"$f":"$DZ$6/EK5","v":{"v":10,"d":"10.00"}},{"$f":"ED5-EF5","v":{"v":20.000002,"d":"20.00"}},{"v":20.000004,"d":"20.00"},{"$f":"(IF(EH5=EH4,EI4,EK5))*-1","v":{"v":-200,"d":"-200.00"}},{"v":180,"d":"180.00"},{"v":200,"d":"200.00"},{"v":-200,"d":"-200.00"},{"v":180,"d":"180.00"},{"v":100,"d":"100.00"},{"v":-100,"d":"-100.00"},{"v":-89.9999910000009,"d":"-90.00"},{"v":110.0000089999991,"d":"110.00"},{"v":11.000000899999911,"d":"11.00"},{"v":-899.999910000009,"d":"-900.00"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"v":89.9999910000009,"d":"90.00"},{"$f":"#REF!*EB5","v":{"$error":"#REF!"}},{"v":0,"d":"0.00"},null,null,"c",{"$f":"FB5+FA10","v":{"v":10,"d":"10.00"}},{"$f":"prueba!C8","v":10},{"v":0.1,"d":"0.10"},{"v":850,"d":"850.00"},{"$f":"FD5/FL5","v":{"v":17,"d":"17.00"}},{"$f":"IF(FE5=FE4,FF4,FL5)","v":{"v":50,"d":"50.00"}},{"$f":"$X$6/FL5","v":{"v":2,"d":"2.00"}},{"v":15,"d":"15.00"},{"v":40,"d":"40.00"},{"$f":"IF(FI5=FI4,FJ4,FL5)","v":{"v":50,"d":"50.00"}},{"v":225,"d":"225.00"},{"v":50,"d":"50.00"},{"v":225,"d":"225.00"},{"v":25,"d":"25.00"},{"v":13,"d":"13.00"},{"v":185,"d":"185.00"},{"v":18.5,"d":"18.50"},{"v":130,"d":"130.00"},{"v":55.76923076923077,"d":"55.8"}]
["c",{"$f":"Mono_maxben_cp_3g!C8","v":{"v":0,"d":"0.0"}},"Y",0.15,{"v":313700,"d":"313,700.00"},{"v":348.55555555555554,"d":"348.56"},{"v":900,"d":"900.00"},{"v":555.5555555555555,"d":"555.56"},{"v":-207,"d":"-207.00"},{"v":-171,"d":"-171.00"},{"v":900,"d":"900.00"},{"v":1275,"d":"1,275.00"},{"v":900,"d":"900.00"},{"v":1275,"d":"1,275.00"},{"v":450,"d":"450.00"},{"v":239.74773873341184,"d":"239.75"},{"v":1100.4204354443136,"d":"1,100.42"},{"v":165.06306531664703,"d":"165.06"},{"v":1598.3182582227457,"d":"1,598.32"},{"v":280.0560580592417,"d":"280.1"},null,null,"c",{"$f":"+Mono_maxben_cp_2g!C8","v":{"v":100,"d":"100.00"}},{"$f":"+Mono_maxben_cp_2g!C8","v":100},0.15,{"v":2162.5,"d":"2,162.50"},{"$f":"AA6/AI6","v":{"v":28.833333333333332,"d":"28.83"}},{"v":75,"d":"75.00"},{"v":1.3333333333333333,"d":"1.33"},{"v":27.5,"d":"27.50"},{"v":65,"d":"65.00"},{"v":75,"d":"75.00"},{"v":212.5,"d":"212.50"},{"v":75,"d":"75.00"},{"v":212.5,"d":"212.50"},{"v":37.5,"d":"37.50"},{"v":19.5,"d":"19.50"},{"v":185,"d":"185.00"},27.75,{"v":130,"d":"130.00"},{"v":55.76923076923077,"d":"55.8"},{"$nulls":6},"c",{"$f":"'Discriminacion 1'!C8","v":{"v":20,"d":"20.00"}},0,0.15,{"v":1688.75,"d":"1,688.75"},{"$f":"BA6/BI6","v":{"v":22.516666666666666,"d":"22.52"}},{"v":75,"d":"75.00"},{"v":0.26666666666666666,"d":"0.27"},22.25,{"v":24.5,"d":"24.50"},{"v":75,"d":"75.00"},{"v":212.5,"d":"212.50"},{"v":75,"d":"75.00"},{"v":212.5,"d":"212.50"},{"v":37.5,"d":"37.50"},{"v":61.60714285714285,"d":"61.61"},{"v":141.50943396226415,"d":"141.51"},{"v":21.22641509433962,"d":"21.23"},{"v":216.9811320754717,"d":"216.98"},{"v":44.64285714285717,"d":"44.6"},{"v":32.54716981132075,"d":"32.55"},{"v":6.696428571428575,"d":"6.70"},{"v":410.71428571428567,"d":"410.71"},{"$nulls":3},"c",{"$f":"'Discriminacion 2'!C8","v":{"v":20,"d":"20.00"}},0,0.15,{"v":6020,"d":"6,020.00"},{"$f":"CA6/CI6","v":{"v":100.33333333333333,"d":"100.33"}},{"v":60,"d":"60.00"},{"v":0.3333333333333333,"d":"0.33"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":170,"d":"170.00"},{"v":60,"d":"60.00"},{"v":170,"d":"170.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":150,"d":"150.00"},{"v":22.5,"d":"22.50"},{"v":100,"d":"100.00"},{"v":100,"d":"100.0"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"v":200,"d":"200.00"},{"$nulls":7},"d ",{"$f":"'Discriminacion 3'!C8","v":{"v":2000,"d":"2,000.00"}},0,0.15,{"v":3500.00005625,"d":"3,500.00"},{"$f":"DE6/DM6","v":{"v":46.66666741666666,"d":"46.67"}},{"v":75,"d":"75.00"},{"v":26.666666666666668,"d":"26.67"},{"v":20.000000749999995,"d":"20.00"},{"v":20.0000015,"d":"20.00"},{"v":75,"d":"75.00"},{"v":212.5,"d":"212.50"},{"v":75,"d":"75.00"},{"v":212.5,"d":"212.50"},{"v":37.5,"d":"37.50"},{"v":34.49999931000001,"d":"34.50"},{"v":135.00000229999995,"d":"135.00"},{"v":20.250000344999993,"d":"20.25"},{"v":229.99999540000007,"d":"230.00"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"v":34.49999931000001,"d":"34.50"},{"$f":"#REF!*DD6","v":{"$error":"#REF!"}},{"v":0,"d":"0.00"},null,"c",{"$f":"DB6","v":{"v":2000,"d":"2,000.00"}},0,0.15,{"v":8000.0009,"d":"8,000.00"},{"$f":"EC6/EK6","v":{"v":26.666669666666667,"d":"26.67"}},{"v":300,"d":"300.00"},{"v":6.666666666666667,"d":"6.67"},{"v":20.000003,"d":"20.00"},{"v":20.000006,"d":"20.00"},{"v":-300,"d":"-300.00"},{"v":170,"d":"170.00"},{"v":300,"d":"300.00"},{"v":-300,"d":"-300.00"},{"v":170,"d":"170.00"},{"v":150,"d":"150.00"},{"v":-150,"d":"-150.00"},{"v":-134.99998650000134,"d":"-135.00"},{"v":110.0000089999991,"d":"110.00"},{"v":16.500001349999863,"d":"16.50"},{"v":-899.999910000009,"d":"-900.00"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"v":134.99998650000134,"d":"135.00"},{"$f":"#REF!*EB6","v":{"$error":"#REF!"}},{"v":0,"d":"0.00"},null,null,"d",{"$f":"FB6","v":{"v":100,"d":"100.00"}},{"$f":"prueba!C9","v":100},0.15,{"v":2162.5,"d":"2,162.50"},{"$f":"FD6/FL6","v":{"v":28.833333333333332,"d":"28.83"}},{"v":75,"d":"75.00"},{"v":1.3333333333333333,"d":"1.33"},{"v":27.5,"d":"27.50"},{"v":65,"d":"65.00"},{"v":75,"d":"75.00"},{"v":212.5,"d":"212.50"},{"v":75,"d":"75.00"},{"v":212.5,"d":"212.50"},{"v":37.5,"d":"37.50"},{"v":19.5,"d":"19.50"},{"v":185,"d":"185.00"},27.75,{"v":130,"d":"130.00"},{"v":55.76923076923077,"d":"55.8"}]
["d",{"$f":"Mono_maxben_cp_3g!C9","v":{"v":500000,"d":"500,000.00"}},0,{"v":0.2,"d":"0.20"},{"v":298399.99999999994,"d":"298,400.00"},{"v":248.66666666666663,"d":"248.67"},{"v":1200,"d":"1,200.00"},{"v":416.6666666666667,"d":"416.67"},{"v":-168.00000000000006,"d":"-168.00"},{"v":96,"d":"96.00"},{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"},{"v":600,"d":"600.00"},{"v":319.6636516445492,"d":"319.66"},{"v":1100.4204354443136,"d":"1,100.42"},{"v":220.08408708886273,"d":"220.08"},{"v":1598.3182582227457,"d":"1,598.32"},{"v":280.0560580592417,"d":"280.1"},null,null,"b0",{"$f":"+Mono_maxben_cp_2g!C11","v":{"v":500,"d":"500.00"}},{"$f":"+Mono_maxben_cp_2g!C11","v":500},{"v":0.2,"d":"0.20"},{"v":4100,"d":"4,100.00"},{"$f":"AA7/AI7","v":{"v":41,"d":"41.00"}},{"v":100,"d":"100.00"},{"v":1,"d":"1.00"},{"v":40,"d":"40.00"},{"v":90,"d":"90.00"},{"v":100,"d":"100.00"},{"v":200,"d":"200.00"},{"v":100,"d":"100.00"},{"v":200,"d":"200.00"},{"v":50,"d":"50.00"},{"v":26,"d":"26.00"},{"v":185,"d":"185.00"},{"v":37,"d":"37.00"},{"v":130,"d":"130.00"},{"v":55.76923076923077,"d":"55.8"},{"$nulls":6},"b0",{"$f":"'Discriminacion 1'!C11","v":{"v":500,"d":"500.00"}},null,{"v":0.2,"d":"0.20"},{"v":2320,"d":"2,320.00"},{"$f":"BA7/BI7","v":{"v":23.2,"d":"23.20"}},{"v":100,"d":"100.00"},{"v":0.2,"d":"0.20"},{"v":23,"d":"23.00"},{"v":26,"d":"26.00"},{"v":100,"d":"100.00"},{"v":200,"d":"200.00"},{"v":100,"d":"100.00"},{"v":200,"d":"200.00"},{"v":50,"d":"50.00"},{"v":82.14285714285714,"d":"82.14"},{"v":141.50943396226415,"d":"141.51"},{"v":28.301886792452834,"d":"28.30"},{"v":216.9811320754717,"d":"216.98"},{"v":44.64285714285717,"d":"44.6"},{"v":43.39622641509434,"d":"43.40"},{"v":8.928571428571434,"d":"8.93"},{"v":410.71428571428567,"d":"410.71"},{"$nulls":3},"b0",{"$f":"'Discriminacion 2'!C11","v":{"v":400,"d":"400.00"}},null,{"v":0.2,"d":"0.20"},{"v":8020,"d":"8,020.00"},{"$f":"CA7/CI7","v":100.25},{"v":80,"d":"80.00"},0.25,{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":160,"d":"160.00"},{"v":80,"d":"80.00"},{"v":160,"d":"160.00"},{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":150,"d":"150.00"},{"v":30,"d":"30.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.0"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":200,"d":"200.00"},{"$nulls":7},"b0",{"$f":"'Discriminacion 3'!C11","v":{"v":500,"d":"500.00"}},null,{"v":0.2,"d":"0.20"},{"v":4000.0001,"d":"4,000.00"},{"$f":"DE7/DM7","v":{"v":40.000001000000005,"d":"40.00"}},{"v":100,"d":"100.00"},{"v":20,"d":"20.00"},{"v":20.000001000000005,"d":"20.00"},{"v":20.000002,"d":"20.00"},{"v":100,"d":"100.00"},{"v":200,"d":"200.00"},{"v":100,"d":"100.00"},{"v":200,"d":"200.00"},{"v":50,"d":"50.00"},{"v":45.999999080000016,"d":"46.00"},{"v":135.00000229999995,"d":"135.00"},{"v":27.000000459999992,"d":"27.00"},{"v":229.99999540000007,"d":"230.00"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"v":45.999999080000016,"d":"46.00"},{"$f":"#REF!*DD7","v":{"$error":"#REF!"}},{"v":0,"d":"0.00"},null,"b0",{"$f":"'Discriminacion 3'!E11","v":{"v":2000,"d":"2,000.00"}},null,{"v":0.2,"d":"0.20"},{"v":10000.0016,"d":"10,000.00"},{"$f":"EC7/EK7","v":{"v":25.000004,"d":"25.00"}},{"v":400,"d":"400.00"},{"v":5,"d":"5.00"},{"v":20.000004,"d":"20.00"},{"v":20.000008,"d":"20.00"},{"v":-400,"d":"-400.00"},{"v":160,"d":"160.00"},{"v":400,"d":"400.00"},{"v":-400,"d":"-400.00"},{"v":160,"d":"160.00"},{"v":200,"d":"200.00"},{"v":-200,"d":"-200.00"},{"v":-179.9999820000018,"d":"-180.00"},{"v":110.0000089999991,"d":"110.00"},{"v":22.000001799999822,"d":"22.00"},{"v":-899.999910000009,"d":"-900.00"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"v":179.9999820000018,"d":"180.00"},{"$f":"#REF!*EB7","v":{"$error":"#REF!"}},{"v":0,"d":"0.00"},null,null,"b0",{"$f":"FB7","v":{"v":500,"d":"500.00"}},{"$f":"prueba!C10","v":500},{"v":0.2,"d":"0.20"},{"v":4100,"d":"4,100.00"},{"$f":"FD7/FL7","v":{"v":41,"d":"41.00"}},{"v":100,"d":"100.00"},{"v":1,"d":"1.00"},{"v":40,"d":"40.00"},{"v":90,"d":"90.00"},{"v":100,"d":"100.00"},{"v":200,"d":"200.00"},{"v":100,"d":"100.00"},{"v":200,"d":"200.00"},{"v":50,"d":"50.00"},{"v":26,"d":"26.00"},{"v":185,"d":"185.00"},{"v":37,"d":"37.00"},{"v":130,"d":"130.00"},{"v":55.76923076923077,"d":"55.8"}]
["b0",{"$f":"Mono_maxben_cp_3g!C12","v":{"v":6000,"d":"6,000.0"}},null,0.25,{"v":387499.9999999999,"d":"387,500.00"},{"v":258.33333333333326,"d":"258.33"},{"v":1500,"d":"1,500.00"},{"v":333.3333333333333,"d":"333.33"},{"v":-75.00000000000006,"d":"-75.00"},{"v":525,"d":"525.00"},{"v":1500,"d":"1,500.00"},{"v":1125,"d":"1,125.00"},{"v":1500,"d":"1,500.00"},{"v":1125,"d":"1,125.00"},{"v":750,"d":"750.00"},{"v":399.57956455568643,"d":"399.58"},{"v":1100.4204354443136,"d":"1,100.42"},{"v":275.1051088610784,"d":"275.11"},{"v":1598.3182582227457,"d":"1,598.32"},{"v":280.0560580592417,"d":"280.1"},null,null,"b1",{"$f":"+Mono_maxben_cp_2g!C12","v":{"v":-2,"d":"-2.00"}},{"$f":"+Mono_maxben_cp_2g!C12","v":-2},0.25,{"v":6662.5,"d":"6,662.50"},{"$f":"AA8/AI8","v":{"v":53.3,"d":"53.30"}},{"v":125,"d":"125.00"},{"v":0.8,"d":"0.80"},{"v":52.5,"d":"52.50"},{"v":115,"d":"115.00"},{"v":125,"d":"125.00"},{"v":187.5,"d":"187.50"},{"v":125,"d":"125.00"},{"v":187.5,"d":"187.50"},{"v":62.5,"d":"62.50"},{"v":32.5,"d":"32.50"},{"v":185,"d":"185.00"},46.25,{"v":130,"d":"130.00"},{"v":55.76923076923077,"d":"55.8"},{"$nulls":6},"b1",{"$f":"'Discriminacion 1'!C12","v":{"v":-2,"d":"-2.00"}},null,0.25,{"v":2988.75,"d":"2,988.75"},{"$f":"BA8/BI8","v":23.91},{"v":125,"d":"125.00"},0.16,23.75,{"v":27.5,"d":"27.50"},{"v":125,"d":"125.00"},{"v":187.5,"d":"187.50"},{"v":125,"d":"125.00"},{"v":187.5,"d":"187.50"},{"v":62.5,"d":"62.50"},{"v":102.67857142857142,"d":"102.68"},{"v":141.50943396226415,"d":"141.51"},{"v":35.37735849056604,"d":"35.38"},{"v":216.9811320754717,"d":"216.98"},{"v":44.64285714285717,"d":"44.6"},{"v":54.24528301886792,"d":"54.25"},{"v":11.160714285714292,"d":"11.16"},{"v":410.71428571428567,"d":"410.71"},{"$nulls":3},"b1",{"$f":"'Discriminacion 2'!C12","v":{"v":-2,"d":"-2.00"}},null,0.25,{"v":10020,"d":"10,020.00"},{"$f":"CA8/CI8","v":{"v":100.2,"d":"100.20"}},{"v":100,"d":"100.00"},{"v":0.2,"d":"0.20"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":150,"d":"150.00"},{"v":100,"d":"100.00"},{"v":150,"d":"150.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":150,"d":"150.00"},{"v":37.5,"d":"37.50"},{"v":100,"d":"100.00"},{"v":100,"d":"100.0"},{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"v":200,"d":"200.00"},{"$nulls":7},"b1",{"$f":"'Discriminacion 3'!C12","v":{"v":-2,"d":"-2.00"}},null,0.25,{"v":4500.00015625,"d":"4,500.00"},{"$f":"DE8/DM8","v":{"v":36.000001250000004,"d":"36.00"}},{"v":125,"d":"125.00"},{"v":16,"d":"16.00"},{"v":20.000001250000004,"d":"20.00"},{"v":20.0000025,"d":"20.00"},{"v":125,"d":"125.00"},{"v":187.5,"d":"187.50"},{"v":125,"d":"125.00"},{"v":187.5,"d":"187.50"},{"v":62.5,"d":"62.50"},{"v":57.49999885000002,"d":"57.50"},{"v":135.00000229999995,"d":"135.00"},{"v":33.75000057499999,"d":"33.75"},{"v":229.99999540000007,"d":"230.00"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"v":57.49999885000002,"d":"57.50"},{"$f":"#REF!*DD8","v":{"$error":"#REF!"}},{"v":0,"d":"0.00"},null,"b1",{"$f":"'Discriminacion 3'!E12","v":{"v":-10,"d":"-10.00"}},null,0.25,{"v":12000.0025,"d":"12,000.00"},{"$f":"EC8/EK8","v":{"v":24.000005,"d":"24.00"}},{"v":500,"d":"500.00"},{"v":4,"d":"4.00"},{"v":20.000005,"d":"20.00"},{"v":20.00001,"d":"20.00"},{"v":-500,"d":"-500.00"},{"v":150,"d":"150.00"},{"v":500,"d":"500.00"},{"v":-500,"d":"-500.00"},{"v":150,"d":"150.00"},{"v":250,"d":"250.00"},{"v":-250,"d":"-250.00"},{"v":-224.99997750000225,"d":"-225.00"},{"v":110.0000089999991,"d":"110.00"},{"v":27.500002249999774,"d":"27.50"},{"v":-899.999910000009,"d":"-900.00"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"v":224.99997750000225,"d":"225.00"},{"$f":"#REF!*EB8","v":{"$error":"#REF!"}},{"v":0,"d":"0.00"},null,null,"b1",{"$f":"FB8","v":{"v":-2,"d":"-2.00"}},{"$f":"prueba!C11","v":-2},0.25,{"v":6662.5,"d":"6,662.50"},{"$f":"FD8/FL8","v":{"v":53.3,"d":"53.30"}},{"v":125,"d":"125.00"},{"v":0.8,"d":"0.80"},{"v":52.5,"d":"52.50"},{"v":115,"d":"115.00"},{"v":125,"d":"125.00"},{"v":187.5,"d":"187.50"},{"v":125,"d":"125.00"},{"v":187.5,"d":"187.50"},{"v":62.5,"d":"62.50"},{"v":32.5,"d":"32.50"},{"v":185,"d":"185.00"},46.25,{"v":130,"d":"130.00"},{"v":55.76923076923077,"d":"55.8"}]
["b1",{"$f":"Mono_maxben_cp_3g!C13","v":{"v":-4,"d":"-4.0"}},null,{"v":0.3,"d":"0.30"},{"v":629599.9999999998,"d":"629,600.00"},{"v":349.77777777777766,"d":"349.78"},{"v":1800,"d":"1,800.00"},{"v":277.77777777777777,"d":"277.78"},{"v":71.99999999999989,"d":"72.00"},{"v":1116,"d":"1,116.00"},{"v":1800,"d":"1,800.00"},{"v":1050,"d":"1,050.00"},{"v":1800,"d":"1,800.00"},{"v":1050,"d":"1,050.00"},{"v":900,"d":"900.00"},{"v":479.4954774668237,"d":"479.50"},{"v":1100.4204354443136,"d":"1,100.42"},{"v":330.12613063329405,"d":"330.13"},{"v":1598.3182582227457,"d":"1,598.32"},{"v":280.0560580592417,"d":"280.1"},{"$nulls":3},{"$f":"X7/X8*-1","v":250},null,{"v":0.3,"d":"0.30"},{"v":9850,"d":"9,850.00"},{"$f":"IF((AA9/AI9)<$X$9,(AA9/AI9),AB8)","v":{"v":65.66666666666667,"d":"65.67"}},{"v":150,"d":"150.00"},{"v":0.6666666666666666,"d":"0.67"},{"v":65,"d":"65.00"},{"v":140,"d":"140.00"},{"v":150,"d":"150.00"},{"v":175,"d":"175.00"},{"v":150,"d":"150.00"},{"v":175,"d":"175.00"},{"v":75,"d":"75.00"},{"v":39,"d":"39.00"},{"v":185,"d":"185.00"},{"v":55.5,"d":"55.50"},{"v":130,"d":"130.00"},{"v":55.76923076923077,"d":"55.8"},{"$nulls":7},{"$f":"AX7/AX8*-1","v":250},null,{"v":0.3,"d":"0.30"},{"v":3695,"d":"3,695.00"},{"$f":"IF((BA9/BI9)<$AX$9,(BA9/BI9),BB8)","v":{"v":24.633333333333333,"d":"24.63"}},{"v":150,"d":"150.00"},{"v":0.13333333333333333,"d":"0.13"},{"v":24.5,"d":"24.50"},{"v":29,"d":"29.00"},{"v":150,"d":"150.00"},{"v":175,"d":"175.00"},{"v":150,"d":"150.00"},{"v":175,"d":"175.00"},{"v":75,"d":"75.00"},{"v":123.2142857142857,"d":"123.21"},{"v":141.50943396226415,"d":"141.51"},{"v":42.45283018867924,"d":"42.45"},{"v":216.9811320754717,"d":"216.98"},{"v":44.64285714285717,"d":"44.6"},{"v":65.0943396226415,"d":"65.09"},{"v":13.39285714285715,"d":"13.39"},{"v":410.71428571428567,"d":"410.71"},{"$nulls":4},{"$f":"BX7/BX8*-1","v":200},null,{"v":0.3,"d":"0.30"},{"v":12020,"d":"12,020.00"},{"$f":"IF((CA9/CI9)<$AX$9,(CA9/CI9),CB8)","v":{"v":100.16666666666667,"d":"100.17"}},{"v":120,"d":"120.00"},{"v":0.16666666666666666,"d":"0.17"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":140,"d":"140.00"},{"v":120,"d":"120.00"},{"v":140,"d":"140.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":150,"d":"150.00"},{"v":45,"d":"45.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.0"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":200,"d":"200.00"},{"$nulls":8},{"$f":"DB7/DB8*-1","v":250},null,{"v":0.3,"d":"0.30"},{"v":5000.000225,"d":"5,000.00"},{"$f":"IF((DE9/DM9)<$AX$9,(DE9/DM9),DF8)","v":{"v":33.33333483333333,"d":"33.33"}},{"v":150,"d":"150.00"},{"v":13.333333333333334,"d":"13.33"},{"v":20.000001499999996,"d":"20.00"},{"v":20.000003,"d":"20.00"},{"v":150,"d":"150.00"},{"v":175,"d":"175.00"},{"v":150,"d":"150.00"},{"v":175,"d":"175.00"},{"v":75,"d":"75.00"},{"v":68.99999862000001,"d":"69.00"},{"v":135.00000229999995,"d":"135.00"},{"v":40.500000689999986,"d":"40.50"},{"v":229.99999540000007,"d":"230.00"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"v":68.99999862000001,"d":"69.00"},{"$f":"#REF!*DD9","v":{"$error":"#REF!"}},{"v":0,"d":"0.00"},null,null,{"$f":"DZ7/DZ8*-1","v":200},null,{"v":0.3,"d":"0.30"},{"v":14000.0036,"d":"14,000.00"},{"$f":"IF((EC9/EK9)<$AX$9,(EC9/EK9),ED8)","v":{"v":23.333339333333335,"d":"23.33"}},{"v":600,"d":"600.00"},{"v":3.3333333333333335,"d":"3.33"},{"v":20.000006000000003,"d":"20.00"},{"v":20.000012,"d":"20.00"},{"v":-600,"d":"-600.00"},{"v":140,"d":"140.00"},{"v":600,"d":"600.00"},{"v":-600,"d":"-600.00"},{"v":140,"d":"140.00"},{"v":300,"d":"300.00"},{"v":-300,"d":"-300.00"},{"v":-269.9999730000027,"d":"-270.00"},{"v":110.0000089999991,"d":"110.00"},{"v":33.000002699999726,"d":"33.00"},{"v":-899.999910000009,"d":"-900.00"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"v":269.9999730000027,"d":"270.00"},{"$f":"#REF!*EB9","v":{"$error":"#REF!"}},{"v":0,"d":"0.00"},{"$nulls":3},{"$f":"FA7/FA8*-1","v":250},null,{"v":0.3,"d":"0.30"},{"v":9850,"d":"9,850.00"},{"$f":"IF((FD9/FL9)<$X$9,(FD9/FL9),FE8)","v":{"v":65.66666666666667,"d":"65.67"}},{"v":150,"d":"150.00"},{"v":0.6666666666666666,"d":"0.67"},{"v":65,"d":"65.00"},{"v":140,"d":"140.00"},{"v":150,"d":"150.00"},{"v":175,"d":"175.00"},{"v":150,"d":"150.00"},{"v":175,"d":"175.00"},{"v":75,"d":"75.00"},{"v":39,"d":"39.00"},{"v":185,"d":"185.00"},{"v":55.5,"d":"55.50"},{"v":130,"d":"130.00"},{"v":55.76923076923077,"d":"55.8"}]
[{"$nulls":3},0.35,{"v":1073299.9999999995,"d":"1,073,300.00"},{"$f":"IF((E10/M10)<($B$8/$B$9*-1),(E10/M10),F9)","v":{"v":511.09523809523785,"d":"511.10"}},{"v":2100,"d":"2,100.00"},{"v":238.0952380952381,"d":"238.10"},{"v":272.9999999999998,"d":"273.00"},{"v":1869,"d":"1,869.00"},{"v":2100,"d":"2,100.00"},{"v":975,"d":"975.00"},{"v":2100,"d":"2,100.00"},{"v":975,"d":"975.00"},{"v":1050,"d":"1,050.00"},{"v":559.411390377961,"d":"559.41"},{"v":1100.4204354443136,"d":"1,100.42"},{"v":385.14715240550976,"d":"385.15"},{"v":1598.3182582227457,"d":"1,598.32"},{"v":280.0560580592417,"d":"280.1"},null,null,"impuestos",{"$f":"Mono_maxben_cp_2g!D13","v":0},0,0.35,{"v":13662.5,"d":"13,662.50"},{"$f":"IF((AA10/AI10)<$X$9,(AA10/AI10),AB9)","v":{"v":78.07142857142857,"d":"78.07"}},{"v":175,"d":"175.00"},{"v":0.5714285714285714,"d":"0.57"},{"v":77.5,"d":"77.50"},{"v":165,"d":"165.00"},{"v":175,"d":"175.00"},{"v":162.5,"d":"162.50"},{"v":175,"d":"175.00"},{"v":162.5,"d":"162.50"},{"v":87.5,"d":"87.50"},{"v":45.5,"d":"45.50"},{"v":185,"d":"185.00"},64.75,{"v":130,"d":"130.00"},{"v":55.76923076923077,"d":"55.8"},{"$nulls":9},0.35,{"v":4438.75,"d":"4,438.75"},{"$f":"IF((BA10/BI10)<$AX$9,(BA10/BI10),BB9)","v":{"v":25.364285714285714,"d":"25.36"}},{"v":175,"d":"175.00"},{"v":0.11428571428571428,"d":"0.11"},25.25,{"v":30.5,"d":"30.50"},{"v":175,"d":"175.00"},{"v":162.5,"d":"162.50"},{"v":175,"d":"175.00"},{"v":162.5,"d":"162.50"},{"v":87.5,"d":"87.50"},{"v":143.74999999999997,"d":"143.75"},{"v":141.50943396226415,"d":"141.51"},{"v":49.52830188679245,"d":"49.53"},{"v":216.9811320754717,"d":"216.98"},{"v":44.64285714285717,"d":"44.6"},{"v":75.94339622641509,"d":"75.94"},{"v":15.625000000000007,"d":"15.63"},{"v":410.71428571428567,"d":"410.71"},{"$nulls":6},0.35,{"v":14020,"d":"14,020.00"},{"$f":"IF((CA10/CI10)<$AX$9,(CA10/CI10),CB9)","v":{"v":100.14285714285714,"d":"100.14"}},{"v":140,"d":"140.00"},{"v":0.14285714285714285,"d":"0.14"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":130,"d":"130.00"},{"v":140,"d":"140.00"},{"v":130,"d":"130.00"},{"v":70,"d":"70.00"},{"v":70,"d":"70.00"},{"v":150,"d":"150.00"},{"v":52.5,"d":"52.50"},{"v":100,"d":"100.00"},{"v":100,"d":"100.0"},{"v":35,"d":"35.00"},{"v":35,"d":"35.00"},{"v":200,"d":"200.00"},{"$nulls":7},"Precio de Equilibrio",{"$f":"((DB7/DB8)*-1)+((1/DB8)*DB21)","v":{"v":135.00000229999995,"d":"135.0"}},null,0.35,{"v":5500.00030625,"d":"5,500.00"},{"$f":"IF((DE10/DM10)<$AX$9,(DE10/DM10),DF9)","v":{"v":31.42857317857143,"d":"31.43"}},{"v":175,"d":"175.00"},{"v":11.428571428571429,"d":"11.43"},{"v":20.000001750000003,"d":"20.00"},{"v":20.0000035,"d":"20.00"},{"v":175,"d":"175.00"},{"v":162.5,"d":"162.50"},{"v":175,"d":"175.00"},{"v":162.5,"d":"162.50"},{"v":87.5,"d":"87.50"},{"v":80.49999839000002,"d":"80.50"},{"v":135.00000229999995,"d":"135.00"},{"v":47.25000080499998,"d":"47.25"},{"v":229.99999540000007,"d":"230.00"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"v":80.49999839000002,"d":"80.50"},{"$f":"#REF!*DD10","v":{"$error":"#REF!"}},{"v":0,"d":"0.00"},null,"Precio de Equilibrio",{"$f":"((DZ7/DZ8)*-1)+((1/DZ8)*DZ21)","v":{"v":110.0000089999991,"d":"110.0"}},null,0.35,{"v":16000.0049,"d":"16,000.00"},{"$f":"IF((EC10/EK10)<$AX$9,(EC10/EK10),ED9)","v":{"v":22.857149857142858,"d":"22.86"}},{"v":700,"d":"700.00"},{"v":2.857142857142857,"d":"2.86"},{"v":20.000007,"d":"20.00"},{"v":20.000014,"d":"20.00"},{"v":-700,"d":"-700.00"},{"v":130,"d":"130.00"},{"v":700,"d":"700.00"},{"v":-700,"d":"-700.00"},{"v":130,"d":"130.00"},{"v":350,"d":"350.00"},{"v":-350,"d":"-350.00"},{"v":-314.99996850000315,"d":"-315.00"},{"v":110.0000089999991,"d":"110.00"},{"v":38.50000314999968,"d":"38.50"},{"v":-899.999910000009,"d":"-900.00"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"v":314.99996850000315,"d":"315.00"},{"$f":"#REF!*EB10","v":{"$error":"#REF!"}},{"v":0,"d":"0.00"},null,null,"impuestos",{"$f":"prueba!D14","v":0},0,0.35,{"v":13662.5,"d":"13,662.50"},{"$f":"IF((FD10/FL10)<$X$9,(FD10/FL10),FE9)","v":{"v":78.07142857142857,"d":"78.07"}},{"v":175,"d":"175.00"},{"v":0.5714285714285714,"d":"0.57"},{"v":77.5,"d":"77.50"},{"v":165,"d":"165.00"},{"v":175,"d":"175.00"},{"v":162.5,"d":"162.50"},{"v":175,"d":"175.00"},{"v":162.5,"d":"162.50"},{"v":87.5,"d":"87.50"},{"v":45.5,"d":"45.50"},{"v":185,"d":"185.00"},64.75,{"v":130,"d":"130.00"},{"v":55.76923076923077,"d":"55.8"}]
[{"$nulls":3},{"v":0.4,"d":"0.40"},{"v":1767199.9999999995,"d":"1,767,200.00"},{"$f":"IF((E11/M11)<($B$8/$B$9*-1),(E11/M11),F10)","v":{"v":736.3333333333331,"d":"736.33"}},{"v":2400,"d":"2,400.00"},{"v":208.33333333333334,"d":"208.33"},{"v":527.9999999999998,"d":"528.00"},{"v":1869,"d":"1,869.00"},{"v":2100,"d":"2,100.00"},{"v":900,"d":"900.00"},{"v":2400,"d":"2,400.00"},{"v":900,"d":"900.00"},{"v":1200,"d":"1,200.00"},{"v":639.3273032890984,"d":"639.33"},{"v":1100.4204354443136,"d":"1,100.42"},{"v":440.16817417772546,"d":"440.17"},{"v":1598.3182582227457,"d":"1,598.32"},{"v":280.0560580592417,"d":"280.1"},null,null,"Precio de Equilibrio",{"$f":"((X7/X8)*-1)+((1/X8)*X20)","v":{"v":185,"d":"185.0"}},{"$f":"((Y7/Y8)*-1)+((1/Y8)*Y20)","v":{"v":185,"d":"185.0"}},{"v":0.4,"d":"0.40"},{"v":18100,"d":"18,100.00"},{"v":90.5,"d":"90.50"},{"v":200,"d":"200.00"},{"v":0.5,"d":"0.50"},{"v":90,"d":"90.00"},{"v":190,"d":"190.00"},{"v":200,"d":"200.00"},{"v":150,"d":"150.00"},{"v":200,"d":"200.00"},{"v":150,"d":"150.00"},{"v":100,"d":"100.00"},{"v":52,"d":"52.00"},{"v":185,"d":"185.00"},{"v":74,"d":"74.00"},{"v":130,"d":"130.00"},{"v":55.76923076923077,"d":"55.8"},{"$nulls":6},"Precio de Equilibrio",{"$f":"((AX7/AX8)*-1)+((1/AX8)*AX20)","v":{"v":141.50943396226415,"d":"141.5"}},null,{"v":0.4,"d":"0.40"},{"v":5220,"d":"5,220.00"},{"v":26.1,"d":"26.10"},{"v":200,"d":"200.00"},{"v":0.1,"d":"0.10"},{"v":26,"d":"26.00"},{"v":32,"d":"32.00"},{"v":200,"d":"200.00"},{"v":150,"d":"150.00"},{"v":200,"d":"200.00"},{"v":150,"d":"150.00"},{"v":100,"d":"100.00"},{"v":164.28571428571428,"d":"164.29"},{"v":141.50943396226415,"d":"141.51"},{"v":56.60377358490567,"d":"56.60"},{"v":216.9811320754717,"d":"216.98"},{"v":44.64285714285717,"d":"44.6"},{"v":86.79245283018868,"d":"86.79"},{"v":17.85714285714287,"d":"17.86"},{"v":410.71428571428567,"d":"410.71"},{"$nulls":3},"Precio de Equilibrio",{"$f":"((BX7/BX8)*-1)+((1/BX8)*BX20)","v":{"v":150,"d":"150.0"}},null,{"v":0.4,"d":"0.40"},{"v":16020,"d":"16,020.00"},{"v":100.125,"d":"100.13"},{"v":160,"d":"160.00"},{"v":0.125,"d":"0.13"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":120,"d":"120.00"},{"v":160,"d":"160.00"},{"v":120,"d":"120.00"},{"v":80,"d":"80.00"},{"v":80,"d":"80.00"},{"v":150,"d":"150.00"},{"v":60,"d":"60.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.0"},{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":200,"d":"200.00"},{"$nulls":7},"Cantidad de Equilibrio",{"$f":"DB21","v":{"v":229.99999540000007,"d":"230.0"}},null,{"v":0.4,"d":"0.40"},{"v":6000.0004,"d":"6,000.00"},{"v":30.000002,"d":"30.00"},{"v":200,"d":"200.00"},{"v":10,"d":"10.00"},{"v":20.000002,"d":"20.00"},{"v":20.000004,"d":"20.00"},{"v":200,"d":"200.00"},{"v":150,"d":"150.00"},{"v":200,"d":"200.00"},{"v":150,"d":"150.00"},{"v":100,"d":"100.00"},{"v":91.99999816000003,"d":"92.00"},{"v":135.00000229999995,"d":"135.00"},{"v":54.000000919999984,"d":"54.00"},{"v":229.99999540000007,"d":"230.00"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"v":91.99999816000003,"d":"92.00"},{"$f":"#REF!*DD11","v":{"$error":"#REF!"}},{"v":0,"d":"0.00"},null,"Cantidad de Equilibrio",{"$f":"DZ21","v":{"v":899.999910000009,"d":"900.0"}},{"$f":"DZ11*-1","v":-899.999910000009},{"v":0.4,"d":"0.40"},{"v":18000.0064,"d":"18,000.01"},{"v":22.500007999999998,"d":"22.50"},{"v":800,"d":"800.00"},{"v":2.5,"d":"2.50"},{"v":20.000007999999998,"d":"20.00"},{"v":20.000016,"d":"20.00"},{"v":-800,"d":"-800.00"},{"v":120,"d":"120.00"},{"v":800,"d":"800.00"},{"v":-800,"d":"-800.00"},{"v":120,"d":"120.00"},{"v":400,"d":"400.00"},{"v":-400,"d":"-400.00"},{"v":-359.9999640000036,"d":"-360.00"},{"v":110.0000089999991,"d":"110.00"},{"v":44.000003599999644,"d":"44.00"},{"v":-899.999910000009,"d":"-900.00"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"v":359.9999640000036,"d":"360.00"},{"$f":"#REF!*EB11","v":{"$error":"#REF!"}},{"v":0,"d":"0.00"},null,null,"Precio de Equilibrio",{"$f":"((FA7/FA8)*-1)+((1/FA8)*FA20)","v":{"v":-1750,"d":"-1,750.0"}},{"$f":"((FB7/FB8)*-1)+((1/FB8)*FB20)","v":{"$error":"#DIV/0!"}},{"v":0.4,"d":"0.40"},{"v":18100,"d":"18,100.00"},{"v":90.5,"d":"90.50"},{"v":200,"d":"200.00"},{"v":0.5,"d":"0.50"},{"v":90,"d":"90.00"},{"v":190,"d":"190.00"},{"v":200,"d":"200.00"},{"v":150,"d":"150.00"},{"v":200,"d":"200.00"},{"v":150,"d":"150.00"},{"v":100,"d":"100.00"},{"v":52,"d":"52.00"},{"v":185,"d":"185.00"},{"v":74,"d":"74.00"},{"v":130,"d":"130.00"},{"v":55.76923076923077,"d":"55.8"}]
["Precio de Equilibrio",{"$f":"((B8/B9)*-1)+((1/B9)*B37)","v":{"v":1100.4204354443136,"d":"1,100.4"}},null,0.45,{"v":2759899.999999999,"d":"2,759,900.00"},{"v":1022.1851851851849,"d":"1,022.19"},{"v":2700,"d":"2,700.00"},{"v":185.1851851851852,"d":"185.19"},{"v":836.9999999999997,"d":"837.00"},{"v":1869,"d":"1,869.00"},{"v":2100,"d":"2,100.00"},{"v":825,"d":"825.00"},{"v":2700,"d":"2,700.00"},{"v":825,"d":"825.00"},{"v":1350,"d":"1,350.00"},{"v":719.2432162002356,"d":"719.24"},{"v":1100.4204354443136,"d":"1,100.42"},{"v":495.18919594994117,"d":"495.19"},{"v":1598.3182582227457,"d":"1,598.32"},{"v":280.0560580592417,"d":"280.1"},null,null,"Cantidad de Equilibrio",{"$f":"X20","v":{"v":130,"d":"130.0"}},{"$f":"Y20","v":{"v":130,"d":"130.0"}},0.45,{"v":23162.5,"d":"23,162.50"},{"v":102.94444444444444,"d":"102.94"},{"v":225,"d":"225.00"},{"v":0.4444444444444444,"d":"0.44"},{"v":102.5,"d":"102.50"},{"v":215,"d":"215.00"},{"v":225,"d":"225.00"},{"v":137.5,"d":"137.50"},{"v":225,"d":"225.00"},{"v":137.5,"d":"137.50"},{"v":112.5,"d":"112.50"},{"v":58.5,"d":"58.50"},{"v":185,"d":"185.00"},83.25,{"v":130,"d":"130.00"},{"v":55.76923076923077,"d":"55.8"},{"$nulls":6},"Cantidad de Equilibrio",{"$f":"AX20","v":{"v":216.9811320754717,"d":"217.0"}},null,0.45,{"v":6038.75,"d":"6,038.75"},{"v":26.83888888888889,"d":"26.84"},{"v":225,"d":"225.00"},{"v":0.08888888888888889,"d":"0.09"},26.75,{"v":33.5,"d":"33.50"},{"v":225,"d":"225.00"},{"v":137.5,"d":"137.50"},{"v":225,"d":"225.00"},{"v":137.5,"d":"137.50"},{"v":112.5,"d":"112.50"},{"v":184.82142857142856,"d":"184.82"},{"v":141.50943396226415,"d":"141.51"},{"v":63.67924528301887,"d":"63.68"},{"v":216.9811320754717,"d":"216.98"},{"v":44.64285714285717,"d":"44.6"},{"v":97.64150943396227,"d":"97.64"},{"v":20.089285714285726,"d":"20.09"},{"v":410.71428571428567,"d":"410.71"},{"$nulls":3},"Cantidad de Equilibrio",{"$f":"BX20","v":{"v":100,"d":"100.0"}},null,0.45,{"v":18020,"d":"18,020.00"},{"v":100.11111111111111,"d":"100.11"},{"v":180,"d":"180.00"},{"v":0.1111111111111111,"d":"0.11"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":110,"d":"110.00"},{"v":180,"d":"180.00"},{"v":110,"d":"110.00"},{"v":90,"d":"90.00"},{"v":90,"d":"90.00"},{"v":150,"d":"150.00"},{"v":67.5,"d":"67.50"},{"v":100,"d":"100.00"},{"v":100,"d":"100.0"},{"v":45,"d":"45.00"},{"v":45,"d":"45.00"},{"v":200,"d":"200.00"},{"$nulls":7},"Elasticidad",{"$f":"DB8*(DB10/DB11)","v":{"v":-1.1739130869565217,"d":"-1.2"}},null,0.45,{"v":6500.00050625,"d":"6,500.00"},{"v":28.88889113888889,"d":"28.89"},{"v":225,"d":"225.00"},{"v":8.88888888888889,"d":"8.89"},{"v":20.00000225,"d":"20.00"},{"v":20.0000045,"d":"20.00"},{"v":225,"d":"225.00"},{"v":137.5,"d":"137.50"},{"v":225,"d":"225.00"},{"v":137.5,"d":"137.50"},{"v":112.5,"d":"112.50"},{"v":103.49999793000003,"d":"103.50"},{"v":135.00000229999995,"d":"135.00"},{"v":60.750001034999976,"d":"60.75"},{"v":229.99999540000007,"d":"230.00"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"v":103.49999793000003,"d":"103.50"},{"$f":"#REF!*DD12","v":{"$error":"#REF!"}},{"v":0,"d":"0.00"},null,"Elasticidad",{"$f":"DZ8*(DZ10/DZ11)","v":{"v":-1.2222224444444445,"d":"-1.2"}},null,0.45,{"v":20000.0081,"d":"20,000.01"},{"v":22.22223122222222,"d":"22.22"},{"v":900,"d":"900.00"},{"v":2.2222222222222223,"d":"2.22"},{"v":20.000009,"d":"20.00"},{"v":20.000018,"d":"20.00"},{"v":-900,"d":"-900.00"},{"v":110,"d":"110.00"},{"v":900,"d":"900.00"},{"v":-900,"d":"-900.00"},{"v":110,"d":"110.00"},{"v":450,"d":"450.00"},{"v":-450,"d":"-450.00"},{"v":-404.999959500004,"d":"-405.00"},{"v":110.0000089999991,"d":"110.00"},{"v":49.500004049999596,"d":"49.50"},{"v":-899.999910000009,"d":"-900.00"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"v":404.999959500004,"d":"405.00"},{"$f":"#REF!*EB12","v":{"$error":"#REF!"}},{"v":0,"d":"0.00"},null,null,"Cantidad de Equilibrio",{"$f":"FA20","v":{"v":4000,"d":"4,000.0"}},{"$f":"FB20","v":{"$error":"#DIV/0!"}},0.45,{"v":23162.5,"d":"23,162.50"},{"v":102.94444444444444,"d":"102.94"},{"v":225,"d":"225.00"},{"v":0.4444444444444444,"d":"0.44"},{"v":102.5,"d":"102.50"},{"v":215,"d":"215.00"},{"v":225,"d":"225.00"},{"v":137.5,"d":"137.50"},{"v":225,"d":"225.00"},{"v":137.5,"d":"137.50"},{"v":112.5,"d":"112.50"},{"v":58.5,"d":"58.50"},{"v":185,"d":"185.00"},83.25,{"v":130,"d":"130.00"},{"v":55.76923076923077,"d":"55.8"}]
["Cantidad de Equilibrio",{"$f":"B37","v":{"v":1598.3182582227457,"d":"1,598.3"}},null,{"v":0.5,"d":"0.50"},{"v":4099999.999999999,"d":"4,100,000.00"},{"v":1366.6666666666663,"d":"1,366.67"},{"v":3000,"d":"3,000.00"},{"v":166.66666666666666,"d":"166.67"},{"v":1199.9999999999995,"d":"1,200.00"},{"v":1869,"d":"1,869.00"},{"v":2100,"d":"2,100.00"},{"v":750,"d":"750.00"},{"v":3000,"d":"3,000.00"},{"v":750,"d":"750.00"},{"v":1500,"d":"1,500.00"},{"v":799.1591291113729,"d":"799.16"},{"v":1100.4204354443136,"d":"1,100.42"},{"v":550.2102177221568,"d":"550.21"},{"v":1598.3182582227457,"d":"1,598.32"},{"v":280.0560580592417,"d":"280.1"},null,null,"Ingreso Marginal",{"$f":"((X7/X8)*-1)+((2/X8)*X20)","v":{"v":120,"d":"120.0"}},{"$f":"((Y7/Y8)*-1)+((2/Y8)*Y20)","v":{"v":120,"d":"120.0"}},{"v":0.5,"d":"0.50"},{"v":28850,"d":"28,850.00"},{"v":115.4,"d":"115.40"},{"v":250,"d":"250.00"},{"v":0.4,"d":"0.40"},{"v":115,"d":"115.00"},{"v":240,"d":"240.00"},{"v":250,"d":"250.00"},{"v":125,"d":"125.00"},{"v":250,"d":"250.00"},{"v":125,"d":"125.00"},{"v":125,"d":"125.00"},{"v":65,"d":"65.00"},{"v":185,"d":"185.00"},{"v":92.5,"d":"92.50"},{"v":130,"d":"130.00"},{"v":55.76923076923077,"d":"55.8"},{"$nulls":6},"Ingreso Marginal",{"$f":"((AX7/AX8)*-1)+((2/AX8)*AX20)","v":{"v":33.01886792452831,"d":"33.0"}},null,{"v":0.5,"d":"0.50"},{"v":6895,"d":"6,895.00"},27.58,{"v":250,"d":"250.00"},0.08,{"v":27.5,"d":"27.50"},{"v":35,"d":"35.00"},{"v":250,"d":"250.00"},{"v":125,"d":"125.00"},{"v":250,"d":"250.00"},{"v":125,"d":"125.00"},{"v":125,"d":"125.00"},{"v":205.35714285714283,"d":"205.36"},{"v":141.50943396226415,"d":"141.51"},{"v":70.75471698113208,"d":"70.75"},{"v":216.9811320754717,"d":"216.98"},{"v":44.64285714285717,"d":"44.6"},{"v":108.49056603773585,"d":"108.49"},{"v":22.321428571428584,"d":"22.32"},{"v":410.71428571428567,"d":"410.71"},{"$nulls":3},"Ingreso Marginal",{"$f":"((BX7/BX8)*-1)+((2/BX8)*BX20)","v":{"v":100,"d":"100.0"}},null,{"v":0.5,"d":"0.50"},{"v":20020,"d":"20,020.00"},{"v":100.1,"d":"100.10"},{"v":200,"d":"200.00"},{"v":0.1,"d":"0.10"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":200,"d":"200.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":150,"d":"150.00"},{"v":75,"d":"75.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.0"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":200,"d":"200.00"},{"$nulls":10},{"v":0.5,"d":"0.50"},{"v":7000.000625,"d":"7,000.00"},{"v":28.000002499999997,"d":"28.00"},{"v":250,"d":"250.00"},{"v":8,"d":"8.00"},{"v":20.000002499999997,"d":"20.00"},{"v":20.000005,"d":"20.00"},{"v":250,"d":"250.00"},{"v":125,"d":"125.00"},{"v":250,"d":"250.00"},{"v":125,"d":"125.00"},{"v":125,"d":"125.00"},{"v":114.99999770000004,"d":"115.00"},{"v":135.00000229999995,"d":"135.00"},{"v":67.50000114999997,"d":"67.50"},{"v":229.99999540000007,"d":"230.00"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"v":114.99999770000004,"d":"115.00"},{"$f":"#REF!*DD13","v":{"$error":"#REF!"}},{"v":0,"d":"0.00"},{"$nulls":4},{"v":0.5,"d":"0.50"},{"v":22000.01,"d":"22,000.01"},{"v":22.00001,"d":"22.00"},{"v":1000,"d":"1,000.00"},{"v":2,"d":"2.00"},{"v":20.00001,"d":"20.00"},{"v":20.00002,"d":"20.00"},{"v":-1000,"d":"-1,000.00"},{"v":100,"d":"100.00"},{"v":1000,"d":"1,000.00"},{"v":-1000,"d":"-1,000.00"},{"v":100,"d":"100.00"},{"v":500,"d":"500.00"},{"v":-500,"d":"-500.00"},{"v":-449.9999550000045,"d":"-450.00"},{"v":110.0000089999991,"d":"110.00"},{"v":55.00000449999955,"d":"55.00"},{"v":-899.999910000009,"d":"-900.00"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"v":449.9999550000045,"d":"450.00"},{"$f":"#REF!*EB13","v":{"$error":"#REF!"}},{"v":0,"d":"0.00"},null,null,"Ingreso Marginal",{"$f":"(1+FA8)*(FA7*FA20^(FA8))","v":{"v":-3.125e-05,"d":"-0.0"}},{"$f":"((FB7/FB8)*-1)+((2/FB8)*FB20)","v":{"$error":"#DIV/0!"}},{"v":0.5,"d":"0.50"},{"v":28850,"d":"28,850.00"},{"v":115.4,"d":"115.40"},{"v":250,"d":"250.00"},{"v":0.4,"d":"0.40"},{"v":115,"d":"115.00"},{"v":240,"d":"240.00"},{"v":250,"d":"250.00"},{"v":125,"d":"125.00"},{"v":250,"d":"250.00"},{"v":125,"d":"125.00"},{"v":125,"d":"125.00"},{"v":65,"d":"65.00"},{"v":185,"d":"185.00"},{"v":92.5,"d":"92.50"},{"v":130,"d":"130.00"},{"v":55.76923076923077,"d":"55.8"}]
["Ingreso Marginal",{"$f":"((B8/B9)*-1)+((2/B9)*B37)","v":{"v":700.8408708886271,"d":"700.8"}},null,0.55,{"v":5836100.000000002,"d":"5,836,100.00"},{"v":1366.6666666666663,"d":"1,366.67"},{"v":3000,"d":"3,000.00"},{"v":151.5151515151515,"d":"151.52"},{"v":1215.1515151515148,"d":"1,215.15"},{"v":1869,"d":"1,869.00"},{"v":2100,"d":"2,100.00"},{"v":674.9999999999999,"d":"675.00"},{"v":3300.0000000000005,"d":"3,300.00"},{"v":674.9999999999999,"d":"675.00"},{"v":1650.0000000000002,"d":"1,650.00"},{"v":879.0750420225103,"d":"879.08"},{"v":1100.4204354443136,"d":"1,100.42"},{"v":605.2312394943725,"d":"605.23"},{"v":1598.3182582227457,"d":"1,598.32"},{"v":280.0560580592417,"d":"280.1"},null,null,"Costo Marginal",{"$f":"(2*(X4*X20))+(X5)","v":{"v":120,"d":"120.0"}},{"$f":"(2*(Y4*Y20))+(Y5)","v":{"v":120,"d":"120.0"}},0.55,{"v":35162.5,"d":"35,162.50"},{"v":127.86363636363636,"d":"127.86"},{"v":275,"d":"275.00"},{"v":0.36363636363636365,"d":"0.36"},{"v":127.5,"d":"127.50"},{"v":240,"d":"240.00"},{"v":250,"d":"250.00"},{"v":112.5,"d":"112.50"},{"v":275,"d":"275.00"},{"v":112.5,"d":"112.50"},{"v":137.5,"d":"137.50"},{"v":71.5,"d":"71.50"},{"v":185,"d":"185.00"},{"v":101.75000000000001,"d":"101.75"},{"v":130,"d":"130.00"},{"v":55.76923076923077,"d":"55.8"},{"$nulls":6},"Costo Marginal",{"$f":"(2*(AX4*AX20))+(AX5)","v":{"v":33.0188679245283,"d":"33.0"}},null,0.55,{"v":7788.75,"d":"7,788.75"},{"v":28.322727272727274,"d":"28.32"},{"v":275,"d":"275.00"},{"v":0.07272727272727272,"d":"0.07"},28.25,{"v":36.5,"d":"36.50"},{"v":275,"d":"275.00"},{"v":112.5,"d":"112.50"},{"v":275,"d":"275.00"},{"v":112.5,"d":"112.50"},{"v":137.5,"d":"137.50"},{"v":225.89285714285714,"d":"225.89"},{"v":141.50943396226415,"d":"141.51"},{"v":77.8301886792453,"d":"77.83"},{"v":216.9811320754717,"d":"216.98"},{"v":44.64285714285717,"d":"44.6"},{"v":119.33962264150944,"d":"119.34"},{"v":24.553571428571445,"d":"24.55"},{"v":410.71428571428567,"d":"410.71"},{"$nulls":3},"Costo Marginal",{"$f":"(2*(BX4*BX20))+(BX5)","v":{"v":100,"d":"100.0"}},null,0.55,{"v":22020.000000000004,"d":"22,020.00"},{"v":100.0909090909091,"d":"100.09"},{"v":220.00000000000003,"d":"220.00"},{"v":0.0909090909090909,"d":"0.09"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":89.99999999999999,"d":"90.00"},{"v":220.00000000000003,"d":"220.00"},{"v":89.99999999999999,"d":"90.00"},{"v":110.00000000000001,"d":"110.00"},{"v":110.00000000000001,"d":"110.00"},{"v":150,"d":"150.00"},{"v":82.5,"d":"82.50"},{"v":100,"d":"100.00"},{"v":100,"d":"100.0"},{"v":55.00000000000001,"d":"55.00"},{"v":55.00000000000001,"d":"55.00"},{"v":200,"d":"200.00"},{"$nulls":7},"Ingreso Marginal",{"$f":"((DB7/DB8)*-1)+((2/DB8)*DB21)","v":{"v":20.000004599999926,"d":"20.0"}},null,0.55,{"v":7500.00075625,"d":"7,500.00"},{"v":27.272730022727274,"d":"27.27"},{"v":275,"d":"275.00"},{"v":7.2727272727272725,"d":"7.27"},{"v":20.00000275,"d":"20.00"},{"v":20.0000055,"d":"20.00"},{"v":275,"d":"275.00"},{"v":112.5,"d":"112.50"},{"v":275,"d":"275.00"},{"v":112.5,"d":"112.50"},{"v":137.5,"d":"137.50"},{"v":126.49999747000005,"d":"126.50"},{"v":135.00000229999995,"d":"135.00"},{"v":74.25000126499998,"d":"74.25"},{"v":229.99999540000007,"d":"230.00"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"v":126.49999747000005,"d":"126.50"},{"$f":"#REF!*DD14","v":{"$error":"#REF!"}},{"v":0,"d":"0.00"},null,"Ingreso Marginal",{"$f":"((DZ7/DZ8)*-1)+((2/DZ8)*DZ21)","v":{"v":20.000017999998192,"d":"20.0"}},null,0.55,{"v":24000.0121,"d":"24,000.01"},{"v":21.818192818181817,"d":"21.82"},{"v":1100,"d":"1,100.00"},{"v":1.8181818181818181,"d":"1.82"},{"v":20.000011,"d":"20.00"},{"v":20.000022,"d":"20.00"},{"v":-1100,"d":"-1,100.00"},{"v":90,"d":"90.00"},{"v":1100,"d":"1,100.00"},{"v":-1100,"d":"-1,100.00"},{"v":90,"d":"90.00"},{"v":550,"d":"550.00"},{"v":-550,"d":"-550.00"},{"v":-494.99995050000496,"d":"-495.00"},{"v":110.0000089999991,"d":"110.00"},{"v":60.50000494999951,"d":"60.50"},{"v":-899.999910000009,"d":"-900.00"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"v":494.99995050000496,"d":"495.00"},{"$f":"#REF!*EB14","v":{"$error":"#REF!"}},{"v":0,"d":"0.00"},null,null,"Costo Marginal",{"$f":"(3*FA3*FA20^(2)*(2*FA4*FA20))+(FA5)","v":{"v":-9599999990.000002,"d":"-9,599,999,990.0"}},{"$f":"(2*(FB4*FB20))+(FB5)","v":{"$error":"#DIV/0!"}},0.55,{"v":35162.5,"d":"35,162.50"},{"v":127.86363636363636,"d":"127.86"},{"v":275,"d":"275.00"},{"v":0.36363636363636365,"d":"0.36"},{"v":127.5,"d":"127.50"},{"v":240,"d":"240.00"},{"v":250,"d":"250.00"},{"v":112.5,"d":"112.50"},{"v":275,"d":"275.00"},{"v":112.5,"d":"112.50"},{"v":137.5,"d":"137.50"},{"v":71.5,"d":"71.50"},{"v":185,"d":"185.00"},{"v":101.75000000000001,"d":"101.75"},{"v":130,"d":"130.00"},{"v":55.76923076923077,"d":"55.8"}]
["Costo Marginal",{"$f":"(3*(B4*B37^2))+(2*B5*B37)+B6","v":{"v":700.8408708886266,"d":"700.8"}},null,{"v":0.6,"d":"0.60"},{"v":8016799.999999998,"d":"8,016,800.00"},{"v":1366.6666666666663,"d":"1,366.67"},{"v":3000,"d":"3,000.00"},{"v":138.88888888888889,"d":"138.89"},{"v":1227.7777777777774,"d":"1,227.78"},{"v":1869,"d":"1,869.00"},{"v":2100,"d":"2,100.00"},{"v":600,"d":"600.00"},{"v":3600,"d":"3,600.00"},{"v":600,"d":"600.00"},{"v":1800,"d":"1,800.00"},{"v":958.9909549336473,"d":"958.99"},{"v":1100.4204354443136,"d":"1,100.42"},{"v":660.2522612665881,"d":"660.25"},{"v":1598.3182582227457,"d":"1,598.32"},{"v":280.0560580592417,"d":"280.1"},null,null,"Costo Medio",{"$f":"X16/X20","v":{"v":55.76923076923077,"d":"55.8"}},{"$f":"Y16/Y20","v":{"v":55.76923076923077,"d":"55.8"}},{"v":0.6,"d":"0.60"},{"v":42100,"d":"42,100.00"},{"v":140.33333333333334,"d":"140.33"},{"v":300,"d":"300.00"},{"v":0.3333333333333333,"d":"0.33"},{"v":140,"d":"140.00"},{"v":240,"d":"240.00"},{"v":250,"d":"250.00"},{"v":100,"d":"100.00"},{"v":300,"d":"300.00"},{"v":100,"d":"100.00"},{"v":150,"d":"150.00"},{"v":78,"d":"78.00"},{"v":185,"d":"185.00"},{"v":111,"d":"111.00"},{"v":130,"d":"130.00"},{"v":55.76923076923077,"d":"55.8"},{"$nulls":6},"Costo Medio",{"$f":"AX16/AX20","v":{"v":26.60160787530763,"d":"26.6"}},null,{"v":0.6,"d":"0.60"},{"v":8720,"d":"8,720.00"},{"v":29.066666666666666,"d":"29.07"},{"v":300,"d":"300.00"},{"v":0.06666666666666667,"d":"0.07"},{"v":29,"d":"29.00"},{"v":38,"d":"38.00"},{"v":300,"d":"300.00"},{"v":100,"d":"100.00"},{"v":300,"d":"300.00"},{"v":100,"d":"100.00"},{"v":150,"d":"150.00"},{"v":246.4285714285714,"d":"246.43"},{"v":141.50943396226415,"d":"141.51"},{"v":84.90566037735849,"d":"84.91"},{"v":216.9811320754717,"d":"216.98"},{"v":44.64285714285717,"d":"44.6"},{"v":130.188679245283,"d":"130.19"},{"v":26.7857142857143,"d":"26.79"},{"v":410.71428571428567,"d":"410.71"},{"$nulls":3},"Costo Medio",{"$f":"BX16/BX20","v":100.2},null,{"v":0.6,"d":"0.60"},{"v":24020,"d":"24,020.00"},{"v":100.08333333333333,"d":"100.08"},{"v":240,"d":"240.00"},{"v":0.08333333333333333,"d":"0.08"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":80,"d":"80.00"},{"v":240,"d":"240.00"},{"v":80,"d":"80.00"},{"v":120,"d":"120.00"},{"v":120,"d":"120.00"},{"v":150,"d":"150.00"},{"v":90,"d":"90.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.0"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":200,"d":"200.00"},{"$nulls":7},"Costo Marginal",{"$f":"(2*(DB4*DB21))+(DB5)","v":{"v":20.000004599999908,"d":"20.0"}},null,{"v":0.6,"d":"0.60"},{"v":8000.0009,"d":"8,000.00"},{"v":26.666669666666667,"d":"26.67"},{"v":300,"d":"300.00"},{"v":6.666666666666667,"d":"6.67"},{"v":20.000003,"d":"20.00"},{"v":20.000006,"d":"20.00"},{"v":300,"d":"300.00"},{"v":100,"d":"100.00"},{"v":300,"d":"300.00"},{"v":100,"d":"100.00"},{"v":150,"d":"150.00"},{"v":137.99999724000003,"d":"138.00"},{"v":135.00000229999995,"d":"135.00"},{"v":81.00000137999997,"d":"81.00"},{"v":229.99999540000007,"d":"230.00"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"v":137.99999724000003,"d":"138.00"},{"$f":"#REF!*DD15","v":{"$error":"#REF!"}},{"v":0,"d":"0.00"},null,"Costo Marginal",{"$f":"(2*(DZ4*DZ21))+(DZ5)","v":{"v":20.0000179999982,"d":"20.0"}},null,{"v":0.6,"d":"0.60"},{"v":26000.0144,"d":"26,000.01"},{"v":21.666678666666666,"d":"21.67"},{"v":1200,"d":"1,200.00"},{"v":1.6666666666666667,"d":"1.67"},{"v":20.000011999999998,"d":"20.00"},{"v":20.000024,"d":"20.00"},{"v":-1200,"d":"-1,200.00"},{"v":80,"d":"80.00"},{"v":1200,"d":"1,200.00"},{"v":-1200,"d":"-1,200.00"},{"v":80,"d":"80.00"},{"v":600,"d":"600.00"},{"v":-600,"d":"-600.00"},{"v":-539.9999460000054,"d":"-540.00"},{"v":110.0000089999991,"d":"110.00"},{"v":66.00000539999945,"d":"66.00"},{"v":-899.999910000009,"d":"-900.00"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"v":539.9999460000054,"d":"540.00"},{"$f":"#REF!*EB15","v":{"$error":"#REF!"}},{"v":0,"d":"0.00"},null,null,"Costo Medio",{"$f":"FA16/FA20","v":{"v":798010.025,"d":"798,010.0"}},{"$f":"FB16/FB20","v":{"$error":"#DIV/0!"}},{"v":0.6,"d":"0.60"},{"v":42100,"d":"42,100.00"},{"v":140.33333333333334,"d":"140.33"},{"v":300,"d":"300.00"},{"v":0.3333333333333333,"d":"0.33"},{"v":140,"d":"140.00"},{"v":240,"d":"240.00"},{"v":250,"d":"250.00"},{"v":100,"d":"100.00"},{"v":300,"d":"300.00"},{"v":100,"d":"100.00"},{"v":150,"d":"150.00"},{"v":78,"d":"78.00"},{"v":185,"d":"185.00"},{"v":111,"d":"111.00"},{"v":130,"d":"130.00"},{"v":55.76923076923077,"d":"55.8"}]
["Costo Medio",{"$f":"B17/B37","v":{"v":280.0560580592417,"d":"280.1"}},null,0.65,{"v":10690700,"d":"10,690,700.00"},{"v":1366.6666666666663,"d":"1,366.67"},{"v":3000,"d":"3,000.00"},{"v":128.2051282051282,"d":"128.21"},{"v":1238.461538461538,"d":"1,238.46"},{"v":1869,"d":"1,869.00"},{"v":2100,"d":"2,100.00"},{"v":525,"d":"525.00"},{"v":3900,"d":"3,900.00"},{"v":525,"d":"525.00"},{"v":1950,"d":"1,950.00"},{"v":1038.9068678447848,"d":"1,038.91"},{"v":1100.4204354443136,"d":"1,100.42"},{"v":715.2732830388039,"d":"715.27"},{"v":1598.3182582227457,"d":"1,598.32"},{"v":280.0560580592417,"d":"280.1"},null,null,"Costo Total",{"$f":"X4*(X20^2)+X5*X20+X6","v":{"v":7250,"d":"7,250.0"}},{"$f":"Y4*(Y20^2)+Y5*Y20+Y6","v":{"v":7250,"d":"7,250.0"}},0.65,{"v":49662.5,"d":"49,662.50"},{"v":152.80769230769232,"d":"152.81"},{"v":325,"d":"325.00"},{"v":0.3076923076923077,"d":"0.31"},{"v":152.5,"d":"152.50"},{"v":240,"d":"240.00"},{"v":250,"d":"250.00"},{"v":87.5,"d":"87.50"},{"v":325,"d":"325.00"},{"v":87.5,"d":"87.50"},{"v":162.5,"d":"162.50"},{"v":84.5,"d":"84.50"},{"v":185,"d":"185.00"},120.25,{"v":130,"d":"130.00"},{"v":55.76923076923077,"d":"55.8"},{"$nulls":6},"Costo Total",{"$f":"AX4*(AX20^2)+AX5*AX20+AX6","v":{"v":5772.0469918120325,"d":"5,772.0"}},null,0.65,{"v":9688.75,"d":"9,688.75"},{"v":29.81153846153846,"d":"29.81"},{"v":325,"d":"325.00"},{"v":0.06153846153846154,"d":"0.06"},29.75,{"v":39.5,"d":"39.50"},{"v":325,"d":"325.00"},{"v":87.5,"d":"87.50"},{"v":325,"d":"325.00"},{"v":87.5,"d":"87.50"},{"v":162.5,"d":"162.50"},{"v":266.96428571428567,"d":"266.96"},{"v":141.50943396226415,"d":"141.51"},{"v":91.9811320754717,"d":"91.98"},{"v":216.9811320754717,"d":"216.98"},{"v":44.64285714285717,"d":"44.6"},{"v":141.03773584905662,"d":"141.04"},{"v":29.01785714285716,"d":"29.02"},{"v":410.71428571428567,"d":"410.71"},{"$nulls":3},"Costo Total",{"$f":"BX4*(BX20^2)+BX5*BX20+BX6","v":{"v":10020,"d":"10,020.0"}},null,0.65,{"v":26020,"d":"26,020.00"},{"v":100.07692307692308,"d":"100.08"},{"v":260,"d":"260.00"},{"v":0.07692307692307693,"d":"0.08"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":70,"d":"70.00"},{"v":260,"d":"260.00"},{"v":70,"d":"70.00"},{"v":130,"d":"130.00"},{"v":130,"d":"130.00"},{"v":150,"d":"150.00"},{"v":97.5,"d":"97.50"},{"v":100,"d":"100.00"},{"v":100,"d":"100.0"},{"v":65,"d":"65.00"},{"v":65,"d":"65.00"},{"v":200,"d":"200.00"},{"$nulls":7},"Costo Medio",{"$f":"DB17/DB21","v":{"v":28.695654647826043,"d":"28.7"}},null,0.65,{"v":8500.00105625,"d":"8,500.00"},{"v":26.153849403846152,"d":"26.15"},{"v":325,"d":"325.00"},{"v":6.153846153846154,"d":"6.15"},{"v":20.00000325,"d":"20.00"},{"v":20.0000065,"d":"20.00"},{"v":325,"d":"325.00"},{"v":87.5,"d":"87.50"},{"v":325,"d":"325.00"},{"v":87.5,"d":"87.50"},{"v":162.5,"d":"162.50"},{"v":149.49999701000004,"d":"149.50"},{"v":135.00000229999995,"d":"135.00"},{"v":87.75000149499996,"d":"87.75"},{"v":229.99999540000007,"d":"230.00"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"v":149.49999701000004,"d":"149.50"},{"$f":"#REF!*DD16","v":{"$error":"#REF!"}},{"v":0,"d":"0.00"},null,"Costo Medio",{"$f":"DZ17/DZ21","v":{"v":22.222231444443544,"d":"22.2"}},null,0.65,{"v":28000.0169,"d":"28,000.02"},{"v":21.538474538461536,"d":"21.54"},{"v":1300,"d":"1,300.00"},{"v":1.5384615384615385,"d":"1.54"},{"v":20.000012999999996,"d":"20.00"},{"v":20.000026,"d":"20.00"},{"v":-1300,"d":"-1,300.00"},{"v":70,"d":"70.00"},{"v":1300,"d":"1,300.00"},{"v":-1300,"d":"-1,300.00"},{"v":70,"d":"70.00"},{"v":650,"d":"650.00"},{"v":-650,"d":"-650.00"},{"v":-584.9999415000059,"d":"-585.00"},{"v":110.0000089999991,"d":"110.00"},{"v":71.50000584999941,"d":"71.50"},{"v":-899.999910000009,"d":"-900.00"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"v":584.9999415000059,"d":"585.00"},{"$f":"#REF!*EB16","v":{"$error":"#REF!"}},{"v":0,"d":"0.00"},null,null,"Costo Total",{"$f":"FA3*(FA20^3)+FA4*(FA20^2)+FA5*FA20+FA6","v":{"v":3192040100,"d":"3,192,040,100.0"}},{"$f":"FB4*(FB20^2)+FB5*FB20+FB6","v":{"$error":"#DIV/0!"}},0.65,{"v":49662.5,"d":"49,662.50"},{"v":152.80769230769232,"d":"152.81"},{"v":325,"d":"325.00"},{"v":0.3076923076923077,"d":"0.31"},{"v":152.5,"d":"152.50"},{"v":240,"d":"240.00"},{"v":250,"d":"250.00"},{"v":87.5,"d":"87.50"},{"v":325,"d":"325.00"},{"v":87.5,"d":"87.50"},{"v":162.5,"d":"162.50"},{"v":84.5,"d":"84.50"},{"v":185,"d":"185.00"},120.25,{"v":130,"d":"130.00"},{"v":55.76923076923077,"d":"55.8"}]
["Costo Total",{"$f":"B4*(B37^3)+B5*(B37^2)+B6*B37+B7","v":{"v":447618.7109219753,"d":"447,618.7"}},null,{"v":0.7,"d":"0.70"},{"v":13906399.999999996,"d":"13,906,400.00"},{"v":1366.6666666666663,"d":"1,366.67"},{"v":3000,"d":"3,000.00"},{"v":119.04761904761905,"d":"119.05"},{"v":1247.6190476190473,"d":"1,247.62"},{"v":1869,"d":"1,869.00"},{"v":2100,"d":"2,100.00"},{"v":450,"d":"450.00"},{"v":4200,"d":"4,200.00"},{"v":450,"d":"450.00"},{"v":2100,"d":"2,100.00"},{"v":1118.822780755922,"d":"1,118.82"},{"v":1100.4204354443136,"d":"1,100.42"},{"v":770.2943048110195,"d":"770.29"},{"v":1598.3182582227457,"d":"1,598.32"},{"v":280.0560580592417,"d":"280.1"},null,null,"Ingreso Total",{"$f":"X12*X11","v":{"v":24050,"d":"24,050.0"}},{"$f":"Y12*Y11","v":{"v":24050,"d":"24,050.0"}},{"v":0.7,"d":"0.70"},{"v":57850,"d":"57,850.00"},{"v":165.28571428571428,"d":"165.29"},{"v":350,"d":"350.00"},{"v":0.2857142857142857,"d":"0.29"},{"v":165,"d":"165.00"},{"v":240,"d":"240.00"},{"v":250,"d":"250.00"},{"v":75,"d":"75.00"},{"v":350,"d":"350.00"},{"v":75,"d":"75.00"},{"v":175,"d":"175.00"},{"v":91,"d":"91.00"},{"v":185,"d":"185.00"},{"v":129.5,"d":"129.50"},{"v":130,"d":"130.00"},{"v":55.76923076923077,"d":"55.8"},{"$nulls":6},"Ingreso Total",{"$f":"AX12*AX11","v":{"v":30704.87718049128,"d":"30,704.9"}},null,{"v":0.7,"d":"0.70"},{"v":10695,"d":"10,695.00"},{"v":30.557142857142857,"d":"30.56"},{"v":350,"d":"350.00"},{"v":0.05714285714285714,"d":"0.06"},{"v":30.5,"d":"30.50"},{"v":41,"d":"41.00"},{"v":350,"d":"350.00"},{"v":75,"d":"75.00"},{"v":350,"d":"350.00"},{"v":75,"d":"75.00"},{"v":175,"d":"175.00"},{"v":287.49999999999994,"d":"287.50"},{"v":141.50943396226415,"d":"141.51"},{"v":99.0566037735849,"d":"99.06"},{"v":216.9811320754717,"d":"216.98"},{"v":44.64285714285717,"d":"44.6"},{"v":151.88679245283018,"d":"151.89"},{"v":31.250000000000014,"d":"31.25"},{"v":410.71428571428567,"d":"410.71"},{"$nulls":3},"Ingreso Total",{"$f":"BX12*BX11","v":{"v":15000,"d":"15,000.0"}},null,{"v":0.7,"d":"0.70"},{"v":28020,"d":"28,020.00"},{"v":100.07142857142857,"d":"100.07"},{"v":280,"d":"280.00"},{"v":0.07142857142857142,"d":"0.07"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":60,"d":"60.00"},{"v":280,"d":"280.00"},{"v":60,"d":"60.00"},{"v":140,"d":"140.00"},{"v":140,"d":"140.00"},{"v":150,"d":"150.00"},{"v":105,"d":"105.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.0"},{"v":70,"d":"70.00"},{"v":70,"d":"70.00"},{"v":200,"d":"200.00"},{"$nulls":7},"Costo Total",{"$f":"DB4*(DB21^2)+DB5*DB21+DB6","v":{"v":6600.000436999981,"d":"6,600.0"}},null,{"v":0.7,"d":"0.70"},{"v":9000.001225,"d":"9,000.00"},{"v":25.714289214285714,"d":"25.71"},{"v":350,"d":"350.00"},{"v":5.714285714285714,"d":"5.71"},{"v":20.0000035,"d":"20.00"},{"v":20.000007,"d":"20.00"},{"v":350,"d":"350.00"},{"v":75,"d":"75.00"},{"v":350,"d":"350.00"},{"v":75,"d":"75.00"},{"v":175,"d":"175.00"},{"v":160.99999678000003,"d":"161.00"},{"v":135.00000229999995,"d":"135.00"},{"v":94.50000160999996,"d":"94.50"},{"v":229.99999540000007,"d":"230.00"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"v":160.99999678000003,"d":"161.00"},{"$f":"#REF!*DD17","v":{"$error":"#REF!"}},{"v":0,"d":"0.00"},null,"Costo Total",{"$f":"DZ4*(DZ21^2)+DZ5*DZ21+DZ6","v":{"v":20000.00629999856,"d":"20,000.0"}},null,{"v":0.7,"d":"0.70"},{"v":30000.0196,"d":"30,000.02"},{"v":21.428585428571427,"d":"21.43"},{"v":1400,"d":"1,400.00"},{"v":1.4285714285714286,"d":"1.43"},{"v":20.000014,"d":"20.00"},{"v":20.000028,"d":"20.00"},{"v":-1400,"d":"-1,400.00"},{"v":60,"d":"60.00"},{"v":1400,"d":"1,400.00"},{"v":-1400,"d":"-1,400.00"},{"v":60,"d":"60.00"},{"v":700,"d":"700.00"},{"v":-700,"d":"-700.00"},{"v":-629.9999370000063,"d":"-630.00"},{"v":110.0000089999991,"d":"110.00"},{"v":77.00000629999936,"d":"77.00"},{"v":-899.999910000009,"d":"-900.00"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"v":629.9999370000063,"d":"630.00"},{"$f":"#REF!*EB17","v":{"$error":"#REF!"}},{"v":0,"d":"0.00"},null,null,"Ingreso Total",{"$f":"FA12*FA11","v":{"v":-7000000,"d":"-7,000,000.0"}},{"$f":"FB12*FB11","v":{"$error":"#DIV/0!"}},{"v":0.7,"d":"0.70"},{"v":57850,"d":"57,850.00"},{"v":165.28571428571428,"d":"165.29"},{"v":350,"d":"350.00"},{"v":0.2857142857142857,"d":"0.29"},{"v":165,"d":"165.00"},{"v":240,"d":"240.00"},{"v":250,"d":"250.00"},{"v":75,"d":"75.00"},{"v":350,"d":"350.00"},{"v":75,"d":"75.00"},{"v":175,"d":"175.00"},{"v":91,"d":"91.00"},{"v":185,"d":"185.00"},{"v":129.5,"d":"129.50"},{"v":130,"d":"130.00"},{"v":55.76923076923077,"d":"55.8"}]
["Ingreso Total",{"$f":"B13*B12","v":{"v":1758822.0736920708,"d":"1,758,822.1"}},null,0.75,{"v":17712499.999999996,"d":"17,712,500.00"},{"v":1366.6666666666663,"d":"1,366.67"},{"v":3000,"d":"3,000.00"},{"v":111.11111111111111,"d":"111.11"},{"v":1255.5555555555552,"d":"1,255.56"},{"v":1869,"d":"1,869.00"},{"v":2100,"d":"2,100.00"},{"v":375,"d":"375.00"},{"v":4500,"d":"4,500.00"},{"v":375,"d":"375.00"},{"v":2250,"d":"2,250.00"},{"v":1198.7386936670594,"d":"1,198.74"},{"v":1100.4204354443136,"d":"1,100.42"},{"v":825.3153265832352,"d":"825.32"},{"v":1598.3182582227457,"d":"1,598.32"},{"v":280.0560580592417,"d":"280.1"},null,null,"Beneficio",{"$f":"X17-X16","v":{"v":16800,"d":"16,800.0"}},{"$f":"Y17-Y16","v":{"v":16800,"d":"16,800.0"}},0.75,{"v":66662.5,"d":"66,662.50"},{"v":177.76666666666668,"d":"177.77"},{"v":375,"d":"375.00"},{"v":0.26666666666666666,"d":"0.27"},{"v":177.5,"d":"177.50"},{"v":240,"d":"240.00"},{"v":250,"d":"250.00"},{"v":62.5,"d":"62.50"},{"v":375,"d":"375.00"},{"v":62.5,"d":"62.50"},{"v":187.5,"d":"187.50"},{"v":97.5,"d":"97.50"},{"v":185,"d":"185.00"},138.75,{"v":130,"d":"130.00"},{"v":55.76923076923077,"d":"55.8"},{"$nulls":6},"Beneficio",{"$f":"AX17-AX16","v":{"v":24932.830188679247,"d":"24,932.8"}},null,0.75,{"v":11738.75,"d":"11,738.75"},{"v":31.303333333333335,"d":"31.30"},{"v":375,"d":"375.00"},{"v":0.05333333333333334,"d":"0.05"},31.25,{"v":42.5,"d":"42.50"},{"v":375,"d":"375.00"},{"v":62.5,"d":"62.50"},{"v":375,"d":"375.00"},{"v":62.5,"d":"62.50"},{"v":187.5,"d":"187.50"},{"v":308.0357142857142,"d":"308.04"},{"v":141.50943396226415,"d":"141.51"},{"v":106.13207547169812,"d":"106.13"},{"v":216.9811320754717,"d":"216.98"},{"v":44.64285714285717,"d":"44.6"},{"v":162.73584905660377,"d":"162.74"},{"v":33.482142857142875,"d":"33.48"},{"v":410.71428571428567,"d":"410.71"},{"$nulls":3},"Beneficio",{"$f":"BX17-BX16","v":{"v":4980,"d":"4,980.0"}},null,0.75,{"v":30020,"d":"30,020.00"},{"v":100.06666666666666,"d":"100.07"},{"v":300,"d":"300.00"},{"v":0.06666666666666667,"d":"0.07"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":50,"d":"50.00"},{"v":300,"d":"300.00"},{"v":50,"d":"50.00"},{"v":150,"d":"150.00"},{"v":150,"d":"150.00"},{"v":150,"d":"150.00"},{"v":112.5,"d":"112.50"},{"v":100,"d":"100.00"},{"v":100,"d":"100.0"},{"v":75,"d":"75.00"},{"v":75,"d":"75.00"},{"v":200,"d":"200.00"},{"$nulls":7},"Ingreso Total",{"$f":"DB11*DB10","v":{"v":31049.999907999987,"d":"31,050.0"}},null,0.75,{"v":9500.00140625,"d":"9,500.00"},{"v":25.333337083333333,"d":"25.33"},{"v":375,"d":"375.00"},{"v":5.333333333333333,"d":"5.33"},{"v":20.00000375,"d":"20.00"},{"v":20.0000075,"d":"20.00"},{"v":375,"d":"375.00"},{"v":62.5,"d":"62.50"},{"v":375,"d":"375.00"},{"v":62.5,"d":"62.50"},{"v":187.5,"d":"187.50"},{"v":172.49999655000005,"d":"172.50"},{"v":135.00000229999995,"d":"135.00"},{"v":101.25000172499996,"d":"101.25"},{"v":229.99999540000007,"d":"230.00"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"v":172.49999655000005,"d":"172.50"},{"$f":"#REF!*DD18","v":{"$error":"#REF!"}},{"v":0,"d":"0.00"},null,"Ingreso Total",{"$f":"DZ11*DZ10","v":{"v":98999.99819999936,"d":"99,000.0"}},null,0.75,{"v":32000.0225,"d":"32,000.02"},{"v":21.333348333333333,"d":"21.33"},{"v":1500,"d":"1,500.00"},{"v":1.3333333333333333,"d":"1.33"},{"v":20.000015,"d":"20.00"},{"v":20.00003,"d":"20.00"},{"v":-1500,"d":"-1,500.00"},{"v":50,"d":"50.00"},{"v":1500,"d":"1,500.00"},{"v":-1500,"d":"-1,500.00"},{"v":50,"d":"50.00"},{"v":750,"d":"750.00"},{"v":-750,"d":"-750.00"},{"v":-674.9999325000067,"d":"-675.00"},{"v":110.0000089999991,"d":"110.00"},{"v":82.50000674999933,"d":"82.50"},{"v":-899.999910000009,"d":"-900.00"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"v":674.9999325000067,"d":"675.00"},{"$f":"#REF!*EB18","v":{"$error":"#REF!"}},{"v":0,"d":"0.00"},null,null,"Beneficio",{"$f":"FA17-FA16","v":{"v":-3199040100,"d":"-3,199,040,100.0"}},{"$f":"FB17-FB16","v":{"$error":"#DIV/0!"}},0.75,{"v":66662.5,"d":"66,662.50"},{"v":177.76666666666668,"d":"177.77"},{"v":375,"d":"375.00"},{"v":0.26666666666666666,"d":"0.27"},{"v":177.5,"d":"177.50"},{"v":240,"d":"240.00"},{"v":250,"d":"250.00"},{"v":62.5,"d":"62.50"},{"v":375,"d":"375.00"},{"v":62.5,"d":"62.50"},{"v":187.5,"d":"187.50"},{"v":97.5,"d":"97.50"},{"v":185,"d":"185.00"},138.75,{"v":130,"d":"130.00"},{"v":55.76923076923077,"d":"55.8"}]
["Beneficio",{"$f":"B18-B17","v":{"v":1311203.3627700955,"d":"1,311,203.4"}},null,{"v":0.8,"d":"0.80"},{"v":22157599.999999996,"d":"22,157,600.00"},{"v":1366.6666666666663,"d":"1,366.67"},{"v":3000,"d":"3,000.00"},{"v":104.16666666666667,"d":"104.17"},{"v":1262.4999999999995,"d":"1,262.50"},{"v":1869,"d":"1,869.00"},{"v":2100,"d":"2,100.00"},{"v":300,"d":"300.00"},{"v":4800,"d":"4,800.00"},{"v":300,"d":"300.00"},{"v":2400,"d":"2,400.00"},{"v":1278.6546065781968,"d":"1,278.65"},{"v":1100.4204354443136,"d":"1,100.42"},{"v":880.3363483554509,"d":"880.34"},{"v":1598.3182582227457,"d":"1,598.32"},{"v":280.0560580592417,"d":"280.1"},{"$nulls":5},{"v":0.8,"d":"0.80"},{"v":76100,"d":"76,100.00"},190.25,{"v":400,"d":"400.00"},0.25,{"v":190,"d":"190.00"},{"v":240,"d":"240.00"},{"v":250,"d":"250.00"},{"v":50,"d":"50.00"},{"v":400,"d":"400.00"},{"v":50,"d":"50.00"},{"v":200,"d":"200.00"},{"v":104,"d":"104.00"},{"v":185,"d":"185.00"},{"v":148,"d":"148.00"},{"v":130,"d":"130.00"},{"v":55.76923076923077,"d":"55.8"},{"$nulls":9},{"v":0.8,"d":"0.80"},{"v":12820,"d":"12,820.00"},32.05,{"v":400,"d":"400.00"},0.05,{"v":31.999999999999996,"d":"32.00"},{"v":44,"d":"44.00"},{"v":400,"d":"400.00"},{"v":50,"d":"50.00"},{"v":400,"d":"400.00"},{"v":50,"d":"50.00"},{"v":200,"d":"200.00"},{"v":328.57142857142856,"d":"328.57"},{"v":141.50943396226415,"d":"141.51"},{"v":113.20754716981133,"d":"113.21"},{"v":216.9811320754717,"d":"216.98"},{"v":44.64285714285717,"d":"44.6"},{"v":173.58490566037736,"d":"173.58"},{"v":35.71428571428574,"d":"35.71"},{"v":410.71428571428567,"d":"410.71"},{"$nulls":6},{"v":0.8,"d":"0.80"},{"v":32020,"d":"32,020.00"},{"v":100.0625,"d":"100.06"},{"v":320,"d":"320.00"},{"v":0.0625,"d":"0.06"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":40,"d":"40.00"},{"v":320,"d":"320.00"},{"v":40,"d":"40.00"},{"v":160,"d":"160.00"},{"v":160,"d":"160.00"},{"v":150,"d":"150.00"},{"v":120,"d":"120.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.0"},{"v":80,"d":"80.00"},{"v":80,"d":"80.00"},{"v":200,"d":"200.00"},{"$nulls":7},"Beneficio",{"$f":"DB18-DB17","v":{"v":24449.999471000006,"d":"24,450.0"}},null,{"v":0.8,"d":"0.80"},{"v":10000.0016,"d":"10,000.00"},{"v":25.000004,"d":"25.00"},{"v":400,"d":"400.00"},{"v":5,"d":"5.00"},{"v":20.000004,"d":"20.00"},{"v":20.000008,"d":"20.00"},{"v":400,"d":"400.00"},{"v":50,"d":"50.00"},{"v":400,"d":"400.00"},{"v":50,"d":"50.00"},{"v":200,"d":"200.00"},{"v":183.99999632000006,"d":"184.00"},{"v":135.00000229999995,"d":"135.00"},{"v":108.00000183999997,"d":"108.00"},{"v":229.99999540000007,"d":"230.00"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"v":183.99999632000006,"d":"184.00"},{"$f":"#REF!*DD19","v":{"$error":"#REF!"}},{"v":0,"d":"0.00"},null,"Beneficio",{"$f":"DZ18-DZ17","v":{"v":78999.99190000081,"d":"79,000.0"}},null,{"v":0.8,"d":"0.80"},{"v":34000.0256,"d":"34,000.03"},{"v":21.250016000000002,"d":"21.25"},{"v":1600,"d":"1,600.00"},1.25,{"v":20.000016000000002,"d":"20.00"},{"v":20.000032,"d":"20.00"},{"v":-1600,"d":"-1,600.00"},{"v":40,"d":"40.00"},{"v":1600,"d":"1,600.00"},{"v":-1600,"d":"-1,600.00"},{"v":40,"d":"40.00"},{"v":800,"d":"800.00"},{"v":-800,"d":"-800.00"},{"v":-719.9999280000072,"d":"-720.00"},{"v":110.0000089999991,"d":"110.00"},{"v":88.00000719999929,"d":"88.00"},{"v":-899.999910000009,"d":"-900.00"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"v":719.9999280000072,"d":"720.00"},{"$f":"#REF!*EB19","v":{"$error":"#REF!"}},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0.8,"d":"0.80"},{"v":76100,"d":"76,100.00"},190.25,{"v":400,"d":"400.00"},0.25,{"v":190,"d":"190.00"},{"v":240,"d":"240.00"},{"v":250,"d":"250.00"},{"v":50,"d":"50.00"},{"v":400,"d":"400.00"},{"v":50,"d":"50.00"},{"v":200,"d":"200.00"},{"v":104,"d":"104.00"},{"v":185,"d":"185.00"},{"v":148,"d":"148.00"},{"v":130,"d":"130.00"},{"v":55.76923076923077,"d":"55.8"}]
["Elasticidad Precio",{"$f":"+B9*(B12/B13)","v":{"v":-2.7539457296018854,"d":"-2.8"}},null,0.85,{"v":27290300,"d":"27,290,300.00"},{"v":1366.6666666666663,"d":"1,366.67"},{"v":3000,"d":"3,000.00"},{"v":98.03921568627452,"d":"98.04"},{"v":1268.6274509803918,"d":"1,268.63"},{"v":1869,"d":"1,869.00"},{"v":2100,"d":"2,100.00"},{"v":225,"d":"225.00"},{"v":5100,"d":"5,100.00"},{"v":225,"d":"225.00"},{"v":2550,"d":"2,550.00"},{"v":1358.5705194893337,"d":"1,358.57"},{"v":1100.4204354443136,"d":"1,100.42"},{"v":935.3573701276665,"d":"935.36"},{"v":1598.3182582227457,"d":"1,598.32"},{"v":280.0560580592417,"d":"280.1"},null,null,"y equilibrio",{"$f":"(X7-(-X8*X5))/(2+(2*X4*-X8))","v":{"v":130,"d":"130.0"}},{"$f":"(Y7-(-Y8*Y5))/(2+(2*Y4*-Y8))","v":{"v":130,"d":"130.0"}},0.85,{"v":86162.5,"d":"86,162.50"},{"v":202.73529411764707,"d":"202.74"},{"v":425,"d":"425.00"},{"v":0.23529411764705882,"d":"0.24"},{"v":202.5,"d":"202.50"},{"v":240,"d":"240.00"},{"v":250,"d":"250.00"},{"v":37.5,"d":"37.50"},{"v":425,"d":"425.00"},{"v":37.5,"d":"37.50"},{"v":212.5,"d":"212.50"},{"v":110.5,"d":"110.50"},{"v":185,"d":"185.00"},157.25,{"v":130,"d":"130.00"},{"v":55.76923076923077,"d":"55.8"},{"$nulls":6},"y equilibrio",{"$f":"(AX7-(-AX8*AX5))/(2+(2*AX4*-AX8))","v":{"v":216.9811320754717,"d":"217.0"}},null,0.85,{"v":13938.75,"d":"13,938.75"},{"v":32.79705882352941,"d":"32.80"},{"v":425,"d":"425.00"},{"v":0.047058823529411764,"d":"0.05"},32.75,{"v":45.5,"d":"45.50"},{"v":425,"d":"425.00"},{"v":37.5,"d":"37.50"},{"v":425,"d":"425.00"},{"v":37.5,"d":"37.50"},{"v":212.5,"d":"212.50"},{"v":349.10714285714283,"d":"349.11"},{"v":141.50943396226415,"d":"141.51"},{"v":120.28301886792453,"d":"120.28"},{"v":216.9811320754717,"d":"216.98"},{"v":44.64285714285717,"d":"44.6"},{"v":184.43396226415092,"d":"184.43"},{"v":37.94642857142859,"d":"37.95"},{"v":410.71428571428567,"d":"410.71"},{"$nulls":3},"y equilibrio",{"$f":"(BX7-(-BX8*BX5))/(2+(2*BX4*-BX8))","v":{"v":100,"d":"100.0"}},null,0.85,{"v":34020,"d":"34,020.00"},{"v":100.05882352941177,"d":"100.06"},{"v":340,"d":"340.00"},{"v":0.058823529411764705,"d":"0.06"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":30,"d":"30.00"},{"v":340,"d":"340.00"},{"v":30,"d":"30.00"},{"v":170,"d":"170.00"},{"v":170,"d":"170.00"},{"v":150,"d":"150.00"},{"v":127.5,"d":"127.50"},{"v":100,"d":"100.00"},{"v":100,"d":"100.0"},{"v":85,"d":"85.00"},{"v":85,"d":"85.00"},{"v":200,"d":"200.00"},{"$nulls":10},0.85,{"v":10500.00180625,"d":"10,500.00"},{"v":24.705886602941177,"d":"24.71"},{"v":425,"d":"425.00"},{"v":4.705882352941177,"d":"4.71"},{"v":20.00000425,"d":"20.00"},{"v":20.0000085,"d":"20.00"},{"v":425,"d":"425.00"},{"v":37.5,"d":"37.50"},{"v":425,"d":"425.00"},{"v":37.5,"d":"37.50"},{"v":212.5,"d":"212.50"},{"v":195.49999609000005,"d":"195.50"},{"v":135.00000229999995,"d":"135.00"},{"v":114.75000195499996,"d":"114.75"},{"v":229.99999540000007,"d":"230.00"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"v":195.49999609000005,"d":"195.50"},{"$f":"#REF!*DD20","v":{"$error":"#REF!"}},{"v":0,"d":"0.00"},{"$nulls":4},0.85,{"v":36000.0289,"d":"36,000.03"},{"v":21.176487588235293,"d":"21.18"},{"v":1700,"d":"1,700.00"},{"v":1.1764705882352942,"d":"1.18"},{"v":20.000017,"d":"20.00"},{"v":20.000034,"d":"20.00"},{"v":-1700,"d":"-1,700.00"},{"v":30,"d":"30.00"},{"v":1700,"d":"1,700.00"},{"v":-1700,"d":"-1,700.00"},{"v":30,"d":"30.00"},{"v":850,"d":"850.00"},{"v":-850,"d":"-850.00"},{"v":-764.9999235000076,"d":"-765.00"},{"v":110.0000089999991,"d":"110.00"},{"v":93.50000764999923,"d":"93.50"},{"v":-899.999910000009,"d":"-900.00"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"v":764.9999235000076,"d":"765.00"},{"$f":"#REF!*EB20","v":{"$error":"#REF!"}},{"v":0,"d":"0.00"},null,null,"y equilibrio",{"v":4000,"d":"4000.0"},{"$f":"(FB7-(-FB8*FB5))/(2+(2*FB4*-FB8))","v":{"$error":"#DIV/0!"}},0.85,{"v":86162.5,"d":"86,162.50"},{"v":202.73529411764707,"d":"202.74"},{"v":425,"d":"425.00"},{"v":0.23529411764705882,"d":"0.24"},{"v":202.5,"d":"202.50"},{"v":240,"d":"240.00"},{"v":250,"d":"250.00"},{"v":37.5,"d":"37.50"},{"v":425,"d":"425.00"},{"v":37.5,"d":"37.50"},{"v":212.5,"d":"212.50"},{"v":110.5,"d":"110.50"},{"v":185,"d":"185.00"},157.25,{"v":130,"d":"130.00"},{"v":55.76923076923077,"d":"55.8"}]
[{"$nulls":3},{"v":0.9,"d":"0.90"},{"v":33159199.999999993,"d":"33,159,200.00"},{"v":1366.6666666666663,"d":"1,366.67"},{"v":3000,"d":"3,000.00"},{"v":92.5925925925926,"d":"92.59"},{"v":1274.0740740740737,"d":"1,274.07"},{"v":1869,"d":"1,869.00"},{"v":2100,"d":"2,100.00"},{"v":150,"d":"150.00"},{"v":5400,"d":"5,400.00"},{"v":150,"d":"150.00"},{"v":2700,"d":"2,700.00"},{"v":1438.4864324004711,"d":"1,438.49"},{"v":1100.4204354443136,"d":"1,100.42"},{"v":990.3783918998823,"d":"990.38"},{"v":1598.3182582227457,"d":"1,598.32"},{"v":280.0560580592417,"d":"280.1"},{"$nulls":5},{"v":0.9,"d":"0.90"},{"v":96850,"d":"96,850.00"},{"v":215.22222222222223,"d":"215.22"},{"v":450,"d":"450.00"},{"v":0.2222222222222222,"d":"0.22"},{"v":215,"d":"215.00"},{"v":240,"d":"240.00"},{"v":250,"d":"250.00"},{"v":25,"d":"25.00"},{"v":450,"d":"450.00"},{"v":25,"d":"25.00"},{"v":225,"d":"225.00"},{"v":117,"d":"117.00"},{"v":185,"d":"185.00"},{"v":166.5,"d":"166.50"},{"v":130,"d":"130.00"},{"v":55.76923076923077,"d":"55.8"},{"$nulls":9},{"v":0.9,"d":"0.90"},{"v":15095,"d":"15,095.00"},{"v":33.544444444444444,"d":"33.54"},{"v":450,"d":"450.00"},{"v":0.044444444444444446,"d":"0.04"},{"v":33.5,"d":"33.50"},{"v":47,"d":"47.00"},{"v":450,"d":"450.00"},{"v":25,"d":"25.00"},{"v":450,"d":"450.00"},{"v":25,"d":"25.00"},{"v":225,"d":"225.00"},{"v":369.6428571428571,"d":"369.64"},{"v":141.50943396226415,"d":"141.51"},{"v":127.35849056603774,"d":"127.36"},{"v":216.9811320754717,"d":"216.98"},{"v":44.64285714285717,"d":"44.6"},{"v":195.28301886792454,"d":"195.28"},{"v":40.17857142857145,"d":"40.18"},{"v":410.71428571428567,"d":"410.71"},{"$nulls":6},{"v":0.9,"d":"0.90"},{"v":36020,"d":"36,020.00"},{"v":100.05555555555556,"d":"100.06"},{"v":360,"d":"360.00"},{"v":0.05555555555555555,"d":"0.06"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":360,"d":"360.00"},{"v":20,"d":"20.00"},{"v":180,"d":"180.00"},{"v":180,"d":"180.00"},{"v":150,"d":"150.00"},{"v":135,"d":"135.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.0"},{"v":90,"d":"90.00"},{"v":90,"d":"90.00"},{"v":200,"d":"200.00"},{"$nulls":7},"y equilibrio",{"$f":"(DB7-(-DB8*DB5))/(2+(2*DB4*-DB8))","v":{"v":229.99999540000007,"d":"230.0"}},null,{"v":0.9,"d":"0.90"},{"v":11000.002025,"d":"11,000.00"},{"v":24.444448944444446,"d":"24.44"},{"v":450,"d":"450.00"},{"v":4.444444444444445,"d":"4.44"},{"v":20.000004500000003,"d":"20.00"},{"v":20.000009,"d":"20.00"},{"v":450,"d":"450.00"},{"v":25,"d":"25.00"},{"v":450,"d":"450.00"},{"v":25,"d":"25.00"},{"v":225,"d":"225.00"},{"v":206.99999586000007,"d":"207.00"},{"v":135.00000229999995,"d":"135.00"},{"v":121.50000206999995,"d":"121.50"},{"v":229.99999540000007,"d":"230.00"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"v":206.99999586000007,"d":"207.00"},{"$f":"#REF!*DD21","v":{"$error":"#REF!"}},{"v":0,"d":"0.00"},null,"y equilibrio",{"$f":"(DZ7-(-DZ8*DZ5))/(2+(2*DZ4*-DZ8))","v":{"v":899.999910000009,"d":"900.0"}},null,{"v":0.9,"d":"0.90"},{"v":38000.0324,"d":"38,000.03"},{"v":21.111129111111108,"d":"21.11"},{"v":1800,"d":"1,800.00"},{"v":1.1111111111111112,"d":"1.11"},{"v":20.000017999999997,"d":"20.00"},{"v":20.000036,"d":"20.00"},{"v":-1800,"d":"-1,800.00"},{"v":20,"d":"20.00"},{"v":1800,"d":"1,800.00"},{"v":-1800,"d":"-1,800.00"},{"v":20,"d":"20.00"},{"v":900,"d":"900.00"},{"v":-900,"d":"-900.00"},{"v":-809.999919000008,"d":"-810.00"},{"v":110.0000089999991,"d":"110.00"},{"v":99.00000809999919,"d":"99.00"},{"v":-899.999910000009,"d":"-900.00"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"v":809.999919000008,"d":"810.00"},{"$f":"#REF!*EB21","v":{"$error":"#REF!"}},{"v":0,"d":"0.00"},{"$nulls":5},{"v":0.9,"d":"0.90"},{"v":96850,"d":"96,850.00"},{"v":215.22222222222223,"d":"215.22"},{"v":450,"d":"450.00"},{"v":0.2222222222222222,"d":"0.22"},{"v":215,"d":"215.00"},{"v":240,"d":"240.00"},{"v":250,"d":"250.00"},{"v":25,"d":"25.00"},{"v":450,"d":"450.00"},{"v":25,"d":"25.00"},{"v":225,"d":"225.00"},{"v":117,"d":"117.00"},{"v":185,"d":"185.00"},{"v":166.5,"d":"166.50"},{"v":130,"d":"130.00"},{"v":55.76923076923077,"d":"55.8"}]
["Inserte un valor y particular",{"v":572,"d":"572.0"},null,0.95,{"v":39812899.99999999,"d":"39,812,900.00"},{"v":1366.6666666666663,"d":"1,366.67"},{"v":3000,"d":"3,000.00"},{"v":87.71929824561404,"d":"87.72"},{"v":1278.9473684210523,"d":"1,278.95"},{"v":1869,"d":"1,869.00"},{"v":2100,"d":"2,100.00"},{"v":75,"d":"75.00"},{"v":5700,"d":"5,700.00"},{"v":75,"d":"75.00"},{"v":2850,"d":"2,850.00"},{"v":1518.4023453116083,"d":"1,518.40"},{"v":1100.4204354443136,"d":"1,100.42"},{"v":1045.3994136720978,"d":"1,045.40"},{"v":1598.3182582227457,"d":"1,598.32"},{"v":280.0560580592417,"d":"280.1"},null,null,"Inserte un valor y particular",{"v":572,"d":"572.0"},{"$f":"X22","v":{"v":572,"d":"572.0"}},0.95,{"v":108162.5,"d":"108,162.50"},{"v":227.71052631578948,"d":"227.71"},{"v":475,"d":"475.00"},{"v":0.21052631578947367,"d":"0.21"},{"v":227.5,"d":"227.50"},{"v":240,"d":"240.00"},{"v":250,"d":"250.00"},{"v":12.5,"d":"12.50"},{"v":475,"d":"475.00"},{"v":12.5,"d":"12.50"},{"v":237.5,"d":"237.50"},{"v":123.5,"d":"123.50"},{"v":185,"d":"185.00"},175.75,{"v":130,"d":"130.00"},{"v":55.76923076923077,"d":"55.8"},{"$nulls":6},"Inserte un valor y particular",{"v":572,"d":"572.0"},null,0.95,{"v":16288.75,"d":"16,288.75"},{"v":34.29210526315789,"d":"34.29"},{"v":475,"d":"475.00"},{"v":0.042105263157894736,"d":"0.04"},34.25,{"v":48.5,"d":"48.50"},{"v":475,"d":"475.00"},{"v":12.5,"d":"12.50"},{"v":475,"d":"475.00"},{"v":12.5,"d":"12.50"},{"v":237.5,"d":"237.50"},{"v":390.1785714285714,"d":"390.18"},{"v":141.50943396226415,"d":"141.51"},{"v":134.43396226415095,"d":"134.43"},{"v":216.9811320754717,"d":"216.98"},{"v":44.64285714285717,"d":"44.6"},{"v":206.1320754716981,"d":"206.13"},{"v":42.410714285714306,"d":"42.41"},{"v":410.71428571428567,"d":"410.71"},{"$nulls":3},"Inserte un valor y particular",{"v":572,"d":"572.0"},null,0.95,{"v":38020,"d":"38,020.00"},{"v":100.05263157894737,"d":"100.05"},{"v":380,"d":"380.00"},{"v":0.05263157894736842,"d":"0.05"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":380,"d":"380.00"},{"v":10,"d":"10.00"},{"v":190,"d":"190.00"},{"v":190,"d":"190.00"},{"v":150,"d":"150.00"},{"v":142.5,"d":"142.50"},{"v":100,"d":"100.00"},{"v":100,"d":"100.0"},{"v":95,"d":"95.00"},{"v":95,"d":"95.00"},{"v":200,"d":"200.00"},{"$nulls":10},0.95,{"v":11500.00225625,"d":"11,500.00"},{"v":24.210531065789475,"d":"24.21"},{"v":475,"d":"475.00"},{"v":4.2105263157894735,"d":"4.21"},{"v":20.000004750000002,"d":"20.00"},{"v":20.0000095,"d":"20.00"},{"v":475,"d":"475.00"},{"v":12.5,"d":"12.50"},{"v":475,"d":"475.00"},{"v":12.5,"d":"12.50"},{"v":237.5,"d":"237.50"},{"v":218.49999563000006,"d":"218.50"},{"v":135.00000229999995,"d":"135.00"},{"v":128.25000218499994,"d":"128.25"},{"v":229.99999540000007,"d":"230.00"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"v":218.49999563000006,"d":"218.50"},{"$f":"#REF!*DD22","v":{"$error":"#REF!"}},{"v":0,"d":"0.00"},{"$nulls":4},0.95,{"v":40000.0361,"d":"40,000.04"},{"v":21.052650578947368,"d":"21.05"},{"v":1900,"d":"1,900.00"},{"v":1.0526315789473684,"d":"1.05"},{"v":20.000018999999998,"d":"20.00"},{"v":20.000038,"d":"20.00"},{"v":-1900,"d":"-1,900.00"},{"v":10,"d":"10.00"},{"v":1900,"d":"1,900.00"},{"v":-1900,"d":"-1,900.00"},{"v":10,"d":"10.00"},{"v":950,"d":"950.00"},{"v":-950,"d":"-950.00"},{"v":-854.9999145000085,"d":"-855.00"},{"v":110.0000089999991,"d":"110.00"},{"v":104.50000854999914,"d":"104.50"},{"v":-899.999910000009,"d":"-900.00"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"v":854.9999145000085,"d":"855.00"},{"$f":"#REF!*EB22","v":{"$error":"#REF!"}},{"v":0,"d":"0.00"},null,null,"Inserte un valor y particular",{"v":572,"d":"572.0"},{"$f":"FA22","v":{"v":572,"d":"572.0"}},0.95,{"v":108162.5,"d":"108,162.50"},{"v":227.71052631578948,"d":"227.71"},{"v":475,"d":"475.00"},{"v":0.21052631578947367,"d":"0.21"},{"v":227.5,"d":"227.50"},{"v":240,"d":"240.00"},{"v":250,"d":"250.00"},{"v":12.5,"d":"12.50"},{"v":475,"d":"475.00"},{"v":12.5,"d":"12.50"},{"v":237.5,"d":"237.50"},{"v":123.5,"d":"123.50"},{"v":185,"d":"185.00"},175.75,{"v":130,"d":"130.00"},{"v":55.76923076923077,"d":"55.8"}]
[{"$nulls":3},{"v":1,"d":"1.00"},{"v":47299999.99999999,"d":"47,300,000.00"},{"v":1366.6666666666663,"d":"1,366.67"},{"v":3000,"d":"3,000.00"},{"v":83.33333333333333,"d":"83.33"},{"v":1283.333333333333,"d":"1,283.33"},{"v":1869,"d":"1,869.00"},{"v":2100,"d":"2,100.00"},{"v":0,"d":"0.00"},{"v":6000,"d":"6,000.00"},{"v":0,"d":"0.00"},{"v":3000,"d":"3,000.00"},{"v":1598.3182582227457,"d":"1,598.32"},{"v":1100.4204354443136,"d":"1,100.42"},{"v":1100.4204354443136,"d":"1,100.42"},{"v":1598.3182582227457,"d":"1,598.32"},{"v":280.0560580592417,"d":"280.1"},{"$nulls":5},{"v":1,"d":"1.00"},{"v":120100,"d":"120,100.00"},{"v":240.2,"d":"240.20"},{"v":500,"d":"500.00"},{"v":0.2,"d":"0.20"},{"v":240,"d":"240.00"},{"v":240,"d":"240.00"},{"v":250,"d":"250.00"},{"v":0,"d":"0.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":250,"d":"250.00"},{"v":130,"d":"130.00"},{"v":185,"d":"185.00"},{"v":185,"d":"185.00"},{"v":130,"d":"130.00"},{"v":55.76923076923077,"d":"55.8"},{"$nulls":9},{"v":1,"d":"1.00"},{"$f":"$AX$6+($AX$5*BI23)+($AX$4*(BI23^2))","v":{"v":17520,"d":"17,520.00"}},35.04,{"v":500,"d":"500.00"},0.04,{"v":35,"d":"35.00"},{"v":50,"d":"50.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":250,"d":"250.00"},{"v":410.71428571428567,"d":"410.71"},{"v":141.50943396226415,"d":"141.51"},{"v":141.50943396226415,"d":"141.51"},{"v":216.9811320754717,"d":"216.98"},{"v":44.64285714285717,"d":"44.6"},{"v":216.9811320754717,"d":"216.98"},{"$f":"$AX$33*AZ23","v":{"v":44.64285714285717,"d":"44.64"}},{"v":410.71428571428567,"d":"410.71"},{"$nulls":6},{"v":1,"d":"1.00"},{"v":40020,"d":"40,020.00"},100.05,{"v":400,"d":"400.00"},0.05,{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400,"d":"400.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":150,"d":"150.00"},{"v":150,"d":"150.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.0"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":200,"d":"200.00"},{"$nulls":7},"Inserte un valor y particular",{"v":572,"d":"572.0"},null,{"v":1,"d":"1.00"},{"v":12000.0025,"d":"12,000.00"},{"v":24.000005,"d":"24.00"},{"v":500,"d":"500.00"},{"v":4,"d":"4.00"},{"v":20.000005,"d":"20.00"},{"v":20.00001,"d":"20.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":250,"d":"250.00"},{"v":229.99999540000007,"d":"230.00"},{"v":135.00000229999995,"d":"135.00"},{"v":135.00000229999995,"d":"135.00"},{"v":229.99999540000007,"d":"230.00"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"v":229.99999540000007,"d":"230.00"},{"$f":"#REF!*DD23","v":{"$error":"#REF!"}},{"v":0,"d":"0.00"},null,"Inserte un valor y particular",{"v":572,"d":"572.0"},null,{"v":1,"d":"1.00"},{"v":42000.04,"d":"42,000.04"},{"v":21.00002,"d":"21.00"},{"v":2000,"d":"2,000.00"},{"v":1,"d":"1.00"},{"v":20.00002,"d":"20.00"},{"v":20.00004,"d":"20.00"},{"v":-2000,"d":"-2,000.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":-2000,"d":"-2,000.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"},{"v":-1000,"d":"-1,000.00"},{"v":-899.999910000009,"d":"-900.00"},{"v":110.0000089999991,"d":"110.00"},{"v":110.0000089999991,"d":"110.00"},{"v":-899.999910000009,"d":"-900.00"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"v":899.999910000009,"d":"900.00"},{"$f":"#REF!*EB23","v":{"$error":"#REF!"}},{"v":0,"d":"0.00"},{"$nulls":5},{"v":1,"d":"1.00"},{"v":120100,"d":"120,100.00"},{"v":240.2,"d":"240.20"},{"v":500,"d":"500.00"},{"v":0.2,"d":"0.20"},{"v":240,"d":"240.00"},{"v":240,"d":"240.00"},{"v":250,"d":"250.00"},{"v":0,"d":"0.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":250,"d":"250.00"},{"v":130,"d":"130.00"},{"v":185,"d":"185.00"},{"v":185,"d":"185.00"},{"v":130,"d":"130.00"},{"v":55.76923076923077,"d":"55.8"}]
[{"$nulls":22},"Costo Total",{"$f":"X4*(X22^(2))+X5*X22+X6","v":{"v":157972,"d":"157972.0"}},{"$f":"Y4*(Y22^(2))+Y5*Y22+Y6","v":{"v":157972,"d":"157972.0"}},{"$nulls":23},"Costo Total",{"$f":"AX4*(AX22^(2))+AX5*AX22+AX6","v":{"v":21275.52,"d":"21275.5"}},{"$nulls":24},"Costo Total",{"$f":"BX4*(BX22^(2))+BX5*BX22+BX6","v":{"v":57220,"d":"57220.0"}},{"$nulls":79},"Costo Total",{"$f":"FA4*(FA22^(2))+FA5*FA22+FA6","v":{"v":-157772,"d":"-157772.0"}},{"$f":"FB4*(FB22^(2))+FB5*FB22+FB6","v":{"v":-157772,"d":"-157772.0"}}]
["Costo Total",{"$f":"B4*(B22^(3))+B5*(B22^(2))+B6*B22+B7","v":{"v":392552.7744,"d":"392552.8"}},{"$nulls":20},"Costo Fijo",{"$f":"X6","v":{"v":100,"d":"100.0"}},{"$f":"Y6","v":{"v":100,"d":"100.0"}},{"$nulls":23},"Costo Fijo",{"$f":"AX6","v":{"v":20,"d":"20.0"}},{"$nulls":24},"Costo Fijo",{"$f":"BX6","v":{"v":20,"d":"20.0"}},{"$nulls":28},"Costo Total",{"$f":"DB4*(DB23^(2))+DB5*DB23+DB6","v":{"v":13440.00327184,"d":"13440.0"}},{"$nulls":22},"Costo Total",{"$f":"DZ4*(DZ23^(2))+DZ5*DZ23+DZ6","v":{"v":13440.00327184,"d":"13440.0"}},{"$nulls":25},"Costo Fijo",{"$f":"FA6","v":{"v":100,"d":"100.0"}},{"$f":"FB6","v":{"v":100,"d":"100.0"}},null,{"$f":"FA13-FA14","v":{"v":9599999989.999971,"d":"9,599,999,990.00"}}]
["Costo Fijo",{"$f":"B7","v":{"v":500000,"d":"500000.0"}},{"$nulls":20},"Costo Variable",{"$f":"X24-X25","v":{"v":157872,"d":"157872.0"}},{"$f":"Y24-Y25","v":{"v":157872,"d":"157872.0"}},{"$nulls":23},"Costo Variable",{"$f":"AX24-AX25","v":{"v":21255.52,"d":"21255.5"}},{"$nulls":24},"Costo Variable",{"$f":"BX24-BX25","v":{"v":57200,"d":"57200.0"}},{"$nulls":28},"Costo Fijo",{"$f":"DB6","v":{"v":2000,"d":"2000.0"}},{"$nulls":22},"Costo Fijo",{"$f":"DZ6","v":{"v":2000,"d":"2000.0"}},{"$nulls":25},"Costo Variable",{"$f":"FA24-FA25","v":{"v":-157872,"d":"-157872.0"}},{"$f":"FB24-FB25","v":{"v":-157872,"d":"-157872.0"}},null,{"$f":"(1+FA8)*FA7*FA20^(FA8)","v":{"v":-3.125e-05,"d":"-0.00"}}]
["Costo Variable",{"$f":"B25-B26","v":{"v":-107447.2256,"d":"-107447.2"}},{"$nulls":20},"Costo Medio",{"$f":"X24/X22","v":{"v":276.1748251748252,"d":"276.2"}},{"$f":"Y24/Y22","v":{"v":276.1748251748252,"d":"276.2"}},{"$nulls":23},"Costo Medio",{"$f":"AX24/AX22","v":{"v":37.19496503496504,"d":"37.2"}},{"$nulls":24},"Costo Medio",{"$f":"BX24/BX22","v":{"v":100.03496503496504,"d":"100.0"}},{"$nulls":28},"Costo Variable",{"$f":"DB25-DB26","v":{"v":11440.00327184,"d":"11440.0"}},{"$nulls":22},"Costo Variable",{"$f":"DZ25-DZ26","v":{"v":11440.00327184,"d":"11440.0"}},{"$nulls":25},"Costo Medio",{"$f":"FA24/FA22","v":{"v":-275.8251748251748,"d":"-275.8"}},{"$f":"FB24/FB22","v":{"v":-275.8251748251748,"d":"-275.8"}}]
["Costo Medio",{"$f":"B25/B22","v":{"v":686.2810741258742,"d":"686.3"}},{"$nulls":20},"Costo Marginal",{"$f":"(2*X4*X22)+X5","v":{"v":562,"d":"562.0"}},{"$f":"(2*Y4*Y22)+Y5","v":{"v":562,"d":"562.0"}},{"$nulls":23},"Costo Marginal",{"$f":"(2*AX4*AX22)+AX5","v":{"v":54.32,"d":"54.3"}},{"$nulls":24},"Costo Marginal",{"$f":"(2*BX4*BX22)+BX5","v":{"v":100,"d":"100.0"}},{"$nulls":28},"Costo Medio",{"$f":"DB25/DB23","v":{"v":23.496509216503497,"d":"23.5"}},{"$nulls":22},"Costo Medio",{"$f":"DZ25/DZ23","v":{"v":23.496509216503497,"d":"23.5"}},{"$nulls":25},"Costo Marginal",{"$f":"(2*FA4*FA22)+FA5","v":{"v":-562,"d":"-562.0"}},{"$f":"(2*FB4*FB22)+FB5","v":{"v":-562,"d":"-562.0"}}]
["Costo Marginal",{"$f":"(3*B4*(B22^(2)))+(2*B5*B22)+B6","v":{"v":-277.5344,"d":"-277.5"}},{"$nulls":20},"Costo Fijo Medio",{"$f":"X25/X22","v":{"v":0.17482517482517482,"d":"0.2"}},{"$f":"Y25/Y22","v":{"v":0.17482517482517482,"d":"0.2"}},{"$nulls":23},"Costo Fijo Medio",{"$f":"AX25/AX22","v":{"v":0.03496503496503497,"d":"0.0"}},{"$nulls":24},"Costo Fijo Medio",{"$f":"BX25/BX22","v":{"v":0.03496503496503497,"d":"0.0"}},{"$nulls":28},"Costo Marginal",{"$f":"(2*DB4*DB23)+DB5","v":{"v":20.00001144,"d":"20.0"}},{"$nulls":22},"Costo Marginal",{"$f":"(2*DZ4*DZ23)+DZ5","v":{"v":20.00001144,"d":"20.0"}},{"$nulls":25},"Costo Fijo Medio",{"$f":"FA25/FA22","v":{"v":0.17482517482517482,"d":"0.2"}},{"$f":"FB25/FB22","v":{"v":0.17482517482517482,"d":"0.2"}}]
["Costo Fijo Medio",{"$f":"B26/B22","v":{"v":874.1258741258741,"d":"874.1"}},{"$nulls":20},"Costo Variable Medio",{"$f":"X26/X22","v":{"v":276,"d":"276.0"}},{"$f":"Y26/Y22","v":{"v":276,"d":"276.0"}},{"$nulls":23},"Costo Variable Medio",{"$f":"AX26/AX22","v":{"v":37.160000000000004,"d":"37.2"}},{"$nulls":24},"Costo Variable Medio",{"$f":"BX26/BX22","v":{"v":100,"d":"100.0"}},{"$nulls":28},"Costo Fijo Medio",{"$f":"DB26/DB23","v":{"v":3.4965034965034967,"d":"3.5"}},{"$nulls":22},"Costo Fijo Medio",{"$f":"DZ26/DZ23","v":{"v":3.4965034965034967,"d":"3.5"}},{"$nulls":25},"Costo Variable Medio",{"$f":"FA26/FA22","v":{"v":-276,"d":"-276.0"}},{"$f":"FB26/FB22","v":{"v":-276,"d":"-276.0"}}]
["Costo Variable Medio",{"$f":"B27/B22","v":{"v":-187.84480000000002,"d":"-187.8"}},{"$nulls":102},"Costo Variable Medio",{"$f":"DB27/DB23","v":{"v":20.00000572,"d":"20.0"}},{"$nulls":22},"Costo Variable Medio",{"$f":"DZ27/DZ23","v":{"v":20.00000572,"d":"20.0"}}]
[]
[{"$nulls":48},"precio competitivo",{"$f":"((AX7/AX8)*-1)+((1/AX8)*AX34)","v":{"v":44.64285714285717,"d":"44.6"}},{"$nulls":24},"precio competitivo",{"$f":"((BX7/BX8)*-1)+((1/BX8)*BX34)","v":{"v":100,"d":"100.0"}},null,"cantidad competitiva ",{"$f":"BX34","v":{"v":200,"d":"200.00"}},{"$nulls":25},"CON DISCRIMINACIÓN DE PRECIOS ",{"$nulls":23},"CON DISCRIMINACIÓN DE PRECIOS "]
[{"$nulls":48},"cantidad competitiva",{"$f":"(AX7-(-AX8*AX5))/(1+(2*AX4*-AX8))","v":{"v":410.71428571428567,"d":"410.71"}},{"$nulls":24},"cantidad competitiva",{"$f":"(BX7-(-BX8*BX5))/(1+(2*BX4*-BX8))","v":{"v":200,"d":"200.00"}},null,"numero de bloques ",5,{"$nulls":25},"Excedente neto del consumidor ",{"$f":"((DB9-DB10)*(DB11))/2","v":{"v":13224.999471000016,"d":"13,225.0"}},{"$nulls":22},"Excedente neto del consumidor ",{"$f":"((DZ9-DZ10)*(DZ11))/2","v":{"v":40499.991900001216,"d":"40,500.0"}}]
["y1 equilibrio",{"$f":"((-1*(2*B5-2/B9))+((((2*B5-2/B9)^2))-((12*B4*(B6+B8/B9))))^0.5)/(6*B4)","v":{"v":1598.3182582227457,"d":"1598.3"}},{"$nulls":46},"SIN DISCRIMINACIÓN DE PRECIOS ",{"$nulls":25},"SIN DISCRIMINACIÓN DE PRECIOS ",null,null,"cantidad por bloque ",{"$f":"CA33/CA34","v":40}]
["y2 equilibrio",{"$f":"((-1*(2*B5-2/B9))-((((2*B5-2/B9)^2))-((12*B4*(B6+B8/B9))))^0.5)/(6*B4)","v":{"v":-1042.76270266719,"d":"-1042.8"}},{"$nulls":46},"Excedente neto del consumidor ",{"$f":"((AX9-AX11)*(AX12-0))/2","v":{"v":11770.202919188323,"d":"11,770.2"}},{"$nulls":24},"Excedente neto del consumidor ",{"$f":"((BX9-BX11)*(BX12-0))/2","v":{"v":2500,"d":"2,500.0"}},{"$nulls":5},"cantidades ","precios "]
["y equilibrio",{"$f":"IF(B35>0,B35,B36)","v":{"v":1598.3182582227457,"d":"1598.3"}},{"$nulls":46},"Perdida irrecuperable de eficiencia ",{"$f":"((AX11-AX13)*(AX34-AX12))/2","v":{"v":10509.109749275285,"d":"10,509.1"}},{"$nulls":24},"Perdida irrecuperable de eficiencia ",{"$f":"((BX11-BX13)*(BX34-BX12))/2","v":{"v":2500,"d":"2,500.0"}},null,"Q0",{"$f":"IF(CD37>$CA$33,0,CD37)","v":0},"P0",{"$f":"(($BX$7/$BX$8)*-1)+((1/$BX$8)*CA37)","v":200},0,{"$f":"(($BX$7/$BX$8)*-1)+((1/$BX$8)*CD37)","v":200}]
[{"$nulls":77},"Q1",40,"P1",180,{"$f":"CD37+$CA$35","v":40},180]
[{"$nulls":48},"CON DISCRIMINACIÓN DE PRECIOS ",{"$nulls":25},"CON DISCRIMINACIÓN DE PRECIOS ",null,null,"Q2",80,"P2",160,{"$f":"CD38+$CA$35","v":80},160]
[{"$nulls":48},"Excedente neto del consumidor ",{"$f":"((AX9-AX33)*(AX34-0))/2-(((AX9-AX33)*(AX34-0))/2)","v":{"v":0,"d":"0.0"}},{"$nulls":24},"Excedente neto del consumidor ",{"$f":"SUM(CA44:CA48)","v":{"v":2000,"d":"2,000.0"}},null,"Q3",120,"P3",140,{"$f":"CD39+$CA$35","v":120},140]
[{"$nulls":48},"Perdida irrecuperable de eficiencia ",{"v":0,"d":"0.0"},{"$nulls":24},"Perdida irrecuperable de eficiencia ",{"v":0,"d":"0.0"},null,"Q4",160,"P4",120,{"$f":"CD40+$CA$35","v":160},120]
[{"$nulls":77},"Q5",200,"P5",100,{"$f":"CD41+$CA$35","v":200},100]
[]
[{"$nulls":77},"EX1",{"$f":"((CC37-CC38)*(CA38-CA37))/2","v":400}]
[{"$nulls":77},"EX2",{"$f":"((CC38-CC39)*(CA39-CA38))/2","v":400}]
[{"$nulls":77},"EX3",{"$f":"((CC39-CC40)*(CA40-CA39))/2","v":400}]
[{"$nulls":77},"EX4",{"$f":"((CC40-CC41)*(CA41-CA40))/2","v":400}]
[{"$nulls":77},"EX5",{"$f":"((CC41-CC42)*(CA42-CA41))/2","v":400}]
[]
["MONOPOLIO NATURAL"]
[{"$nulls":12},"Demanda",null,"Ingreso Marginal",null,"M0nopolio",{"$nulls":4},"Mercados competitivos",{"$nulls":3},"Mnopolio natural",{"$nulls":57},"BLOQUE 1",{"$nulls":3},"BLOQUE 2",{"$nulls":3},"BLOQUE 3",{"$nulls":3},"BLOQUE 4",{"$nulls":3},"BLOQUE 5"]
["FUNCIÒN DE COSTOS",{"$nulls":3},"Ponderador","COSTO TOTAL","COSTO MEDIO",null,"COSTO FIJO MEDIO","COSTO VARIABLE MEDIO","COSTO MARGINAL",null,"P","Y","P","Y","LineP(x)",null,"LineP(y)",null,"LineCU","LineP(x)",null,"LineP(y)",null,"LineP(x)",null,"LineP(y)",{"$nulls":55},"LineP(x)precio",null,"LineP(y)",null,"LineP(x)precio",null,"LineP(y)",null,"LineP(x)precio",null,"LineP(y)",null,"LineP(x)precio",null,"LineP(y)",null,"LineP(x)precio",null,"LineP(y)"]
[null,"monopolio","competencia","monopolio natural",{"v":0,"d":"0.00"},{"$f":"$B$57+($B$56*N53)+($B$55*(N53^2))+($B$54*(N53^3))","v":{"v":2000000,"d":"2,000,000.00"}},{"$nulls":4},{"$f":"IF((3*$B$54*(N53^2))+(2*$B$55*(N53^1))+($B$56)<($B$58/$B$59*-1.7),(3*$B$54*(N53^2))+(2*$B$55*(N53^1))+($B$56),K52)","v":{"v":1e-07,"d":"0.00"}},null,{"$f":"(($B$58/$B$59)*-1)+((1/$B$59)*N53)","v":{"v":1600,"d":"1,600.00"}},{"$f":"$B$58*E53","v":{"v":0,"d":"0.00"}},{"$f":"M53","v":{"v":1600,"d":"1,600.00"}},{"$f":"N53/2","v":{"v":0,"d":"0.00"}},{"$f":"$B$63*E53","v":{"v":0,"d":"0.00"}},{"$f":"$B$62","v":{"v":841.4252935873947,"d":"841.43"}},{"$f":"$B$62*E53","v":{"v":0,"d":"0.00"}},{"$f":"$B$63","v":{"v":3034.2988256504213,"d":"3,034.30"}},{"$f":"$B$66","v":{"v":686.7457014221422,"d":"686.7"}},{"$f":"$C$63*E53","v":{"v":0,"d":"0.00"}},{"$f":"$C$62","v":{"v":258.95022944635684,"d":"258.95"}},{"$f":"$C$62*E53","v":{"v":0,"d":"0.00"}},{"$f":"$C$63","v":{"v":5364.199082214573,"d":"5,364.20"}},{"$f":"$D$63*E53","v":{"v":0,"d":"0.00"}},{"$f":"$D$62","v":{"v":518.4335073903981,"d":"518.43"}},{"$f":"$D$62*E53","v":{"v":0,"d":"0.00"}},{"$f":"$D$63","v":{"v":4326.265970438408,"d":"4,326.27"}},{"$nulls":54},{"$f":"$CA$38*$BZ3","v":{"v":0,"d":"0.00"}},{"$f":"$CC$38","v":{"v":180,"d":"180.00"}},{"$f":"$CC$38*$BZ3","v":{"v":0,"d":"0.00"}},{"$f":"$CA$38","v":{"v":40,"d":"40.00"}},{"$f":"$CA$39*$BZ3","v":{"v":0,"d":"0.00"}},{"$f":"$CC$39","v":{"v":160,"d":"160.00"}},{"$f":"$CC$39*$BZ3","v":{"v":0,"d":"0.00"}},{"$f":"$CA$39","v":{"v":80,"d":"80.00"}},{"$f":"$CA$40*$BZ3","v":{"v":0,"d":"0.00"}},{"$f":"$CC$40","v":{"v":140,"d":"140.00"}},{"$f":"$CC$40*$BZ3","v":{"v":0,"d":"0.00"}},{"$f":"$CA$40","v":{"v":120,"d":"120.00"}},{"$f":"$CA$41*$BZ3","v":{"v":0,"d":"0.00"}},{"$f":"$CC$41","v":{"v":120,"d":"120.00"}},{"$f":"$CC$41*$BZ3","v":{"v":0,"d":"0.00"}},{"$f":"$CA$41","v":{"v":160,"d":"160.00"}},{"$f":"$CA$42*$BZ3","v":{"v":0,"d":"0.00"}},{"$f":"$CC$42","v":{"v":100,"d":"100.00"}},{"$f":"$CC$42*$BZ3","v":{"v":0,"d":"0.00"}},{"$f":"$CA$42","v":{"v":200,"d":"200.00"}}]
["a",{"$f":"Mono_natural!C6","v":{"v":3e-06,"d":"0.0000030"}},{"$f":"B54","v":{"v":3e-06,"d":"0.0"}},{"$f":"C54","v":{"v":3e-06,"d":"0.0"}},0.05,{"$f":"$B$57+($B$56*N54)+($B$55*(N54^2))+($B$54*(N54^3))","v":{"v":2000098.099232,"d":"2,000,098.10"}},{"$f":"IF(F54/N54>$B$60,G55,F54/N54)","v":{"v":1567.4126400999999,"d":"1,567.41"}},{"$f":"IF(G55=G54,H55,N54)","v":{"v":1280,"d":"1,280.00"}},{"$f":"$B$57/N54","v":{"v":6250,"d":"6,250.00"}},{"$f":"$B$54*N54^2+$B$55*N54+B56","v":{"v":0.30656010000000006,"d":"0.31"}},{"$f":"IF((3*$B$54*(N54^2))+(2*$B$55*(N54^1))+($B$56)<($B$58/$B$59*-1.7),(3*$B$54*(N54^2))+(2*$B$55*(N54^1))+($B$56),K53)","v":{"v":0.9203201,"d":"0.92"}},{"$f":"IF(K54=K53,L53,N54)","v":{"v":320,"d":"320.00"}},{"v":1520,"d":"1,520.00"},{"$f":"$B$58*E54","v":{"v":320,"d":"320.00"}},{"$f":"M54","v":{"v":1520,"d":"1,520.00"}},{"$f":"N54/2","v":{"v":160,"d":"160.00"}},{"$f":"$B$63*E54","v":{"v":151.71494128252107,"d":"151.71"}},{"$f":"$B$62","v":{"v":841.4252935873947,"d":"841.43"}},{"$f":"$B$62*E54","v":{"v":42.07126467936973,"d":"42.07"}},{"$f":"$B$63","v":{"v":3034.2988256504213,"d":"3,034.30"}},{"$f":"$B$66","v":{"v":686.7457014221422,"d":"686.7"}},{"$f":"$C$63*E54","v":{"v":268.20995411072863,"d":"268.21"}},{"$f":"$C$62","v":{"v":258.95022944635684,"d":"258.95"}},{"$f":"$C$62*E54","v":{"v":12.947511472317842,"d":"12.95"}},{"$f":"$C$63","v":{"v":5364.199082214573,"d":"5,364.20"}},{"$f":"$D$63*E54","v":{"v":216.3132985219204,"d":"216.31"}},{"$f":"$D$62","v":{"v":518.4335073903981,"d":"518.43"}},{"$f":"$D$62*E54","v":{"v":25.921675369519903,"d":"25.92"}},{"$f":"$D$63","v":{"v":4326.265970438408,"d":"4,326.27"}},{"$nulls":54},{"$f":"$CA$38*$BZ4","v":{"v":2,"d":"2.00"}},{"$f":"$CC$38","v":{"v":180,"d":"180.00"}},{"$f":"$CC$38*$BZ4","v":{"v":9,"d":"9.00"}},{"$f":"$CA$38","v":{"v":40,"d":"40.00"}},{"$f":"$CA$39*$BZ4","v":{"v":4,"d":"4.00"}},{"$f":"$CC$39","v":{"v":160,"d":"160.00"}},{"$f":"$CC$39*$BZ4","v":{"v":8,"d":"8.00"}},{"$f":"$CA$39","v":{"v":80,"d":"80.00"}},{"$f":"$CA$40*$BZ4","v":{"v":6,"d":"6.00"}},{"$f":"$CC$40","v":{"v":140,"d":"140.00"}},{"$f":"$CC$40*$BZ4","v":{"v":7,"d":"7.00"}},{"$f":"$CA$40","v":{"v":120,"d":"120.00"}},{"$f":"$CA$41*$BZ4","v":{"v":8,"d":"8.00"}},{"$f":"$CC$41","v":{"v":120,"d":"120.00"}},{"$f":"$CC$41*$BZ4","v":{"v":6,"d":"6.00"}},{"$f":"$CA$41","v":{"v":160,"d":"160.00"}},{"$f":"$CA$42*$BZ4","v":{"v":10,"d":"10.00"}},{"$f":"$CC$42","v":{"v":100,"d":"100.00"}},{"$f":"$CC$42*$BZ4","v":{"v":5,"d":"5.00"}},{"$f":"$CA$42","v":{"v":200,"d":"200.00"}}]
["b",{"$f":"Mono_natural!C7","v":{"v":-2e-06,"d":"-0.0000020"}},{"$f":"B55","v":{"v":-2e-06,"d":"-0.0"}},{"v":-2e-06,"d":"-0.0"},{"v":0.1,"d":"0.10"},{"v":2000785.612864,"d":"2,000,785.61"},{"v":1567.4126400999999,"d":"1,567.41"},{"v":1280,"d":"1,280.00"},{"$f":"$B$57/N55","v":{"v":3125,"d":"3,125.00"}},{"$f":"$B$54*N55^2+$B$55*N55+B57","v":{"v":2000001.22752,"d":"2,000,001.23"}},{"v":3.6838401,"d":"3.68"},{"$f":"IF(K55=K54,L54,N55)","v":{"v":640,"d":"640.00"}},{"v":1440,"d":"1,440.00"},{"v":640,"d":"640.00"},{"v":1440,"d":"1,440.00"},{"v":320,"d":"320.00"},{"v":303.42988256504213,"d":"303.43"},{"v":841.4252935873947,"d":"841.43"},{"v":84.14252935873947,"d":"84.14"},{"v":3034.2988256504213,"d":"3,034.30"},{"v":686.7457014221422,"d":"686.7"},{"v":536.4199082214573,"d":"536.42"},{"v":258.95022944635684,"d":"258.95"},{"v":25.895022944635684,"d":"25.90"},{"v":5364.199082214573,"d":"5,364.20"},{"v":432.6265970438408,"d":"432.63"},{"v":518.4335073903981,"d":"518.43"},{"v":51.843350739039806,"d":"51.84"},{"v":4326.265970438408,"d":"4,326.27"},{"$nulls":54},{"v":4,"d":"4.00"},{"v":180,"d":"180.00"},{"v":18,"d":"18.00"},{"v":40,"d":"40.00"},{"v":8,"d":"8.00"},{"v":160,"d":"160.00"},{"v":16,"d":"16.00"},{"v":80,"d":"80.00"},{"v":12,"d":"12.00"},{"v":140,"d":"140.00"},{"v":14,"d":"14.00"},{"v":120,"d":"120.00"},{"v":16,"d":"16.00"},{"v":120,"d":"120.00"},{"v":12,"d":"12.00"},{"v":160,"d":"160.00"},{"v":20,"d":"20.00"},{"v":100,"d":"100.00"},{"v":10,"d":"10.00"},{"v":200,"d":"200.00"}]
["c",{"$f":"Mono_natural!C8","v":{"v":1e-07,"d":"0.0000001"}},{"v":1e-07,"d":"0.0"},{"v":1e-07,"d":"0.0"},0.15,{"v":2002652.3648960001,"d":"2,002,652.36"},{"v":1567.4126400999999,"d":"1,567.41"},{"v":1280,"d":"1,280.00"},{"v":2083.3333333333335,"d":"2,083.33"},{"v":6402.76288,"d":"6,402.76"},{"v":8.290560099999999,"d":"8.29"},{"v":960,"d":"960.00"},{"v":1360,"d":"1,360.00"},{"v":960,"d":"960.00"},{"v":1360,"d":"1,360.00"},{"v":480,"d":"480.00"},{"v":455.1448238475632,"d":"455.14"},{"v":841.4252935873947,"d":"841.43"},{"v":126.2137940381092,"d":"126.21"},{"v":3034.2988256504213,"d":"3,034.30"},{"v":686.7457014221422,"d":"686.7"},{"v":804.6298623321859,"d":"804.63"},{"v":258.95022944635684,"d":"258.95"},{"v":38.84253441695353,"d":"38.84"},{"v":5364.199082214573,"d":"5,364.20"},{"v":648.9398955657612,"d":"648.94"},{"v":518.4335073903981,"d":"518.43"},{"v":77.76502610855971,"d":"77.77"},{"v":4326.265970438408,"d":"4,326.27"},{"$nulls":54},{"v":6,"d":"6.00"},{"v":180,"d":"180.00"},{"v":27,"d":"27.00"},{"v":40,"d":"40.00"},{"v":12,"d":"12.00"},{"v":160,"d":"160.00"},{"v":24,"d":"24.00"},{"v":80,"d":"80.00"},{"v":18,"d":"18.00"},{"v":140,"d":"140.00"},{"v":21,"d":"21.00"},{"v":120,"d":"120.00"},{"v":24,"d":"24.00"},{"v":120,"d":"120.00"},{"v":18,"d":"18.00"},{"v":160,"d":"160.00"},{"v":30,"d":"30.00"},{"v":100,"d":"100.00"},{"v":15,"d":"15.00"},{"v":200,"d":"200.00"}]
["d",{"$f":"Mono_natural!C9","v":{"v":2000000,"d":"2000000.0"}},{"v":2000000,"d":"2000000.0"},{"v":2000000,"d":"2000000.0"},{"v":0.2,"d":"0.20"},{"v":2006288.179328,"d":"2,006,288.18"},{"$f":"IF(F57/N57>$B$60,G58,F57/N57)","v":{"v":1567.4126400999999,"d":"1,567.41"}},{"v":1280,"d":"1,280.00"},{"v":1562.5,"d":"1,562.50"},{"v":0.9126400000000006,"d":"0.91"},{"v":14.7404801,"d":"14.74"},{"v":1280,"d":"1,280.00"},{"v":1280,"d":"1,280.00"},{"v":1280,"d":"1,280.00"},{"v":1280,"d":"1,280.00"},{"v":640,"d":"640.00"},{"v":606.8597651300843,"d":"606.86"},{"v":841.4252935873947,"d":"841.43"},{"v":168.28505871747893,"d":"168.29"},{"v":3034.2988256504213,"d":"3,034.30"},{"v":686.7457014221422,"d":"686.7"},{"v":1072.8398164429145,"d":"1,072.84"},{"v":258.95022944635684,"d":"258.95"},{"v":51.79004588927137,"d":"51.79"},{"v":5364.199082214573,"d":"5,364.20"},{"v":865.2531940876815,"d":"865.25"},{"v":518.4335073903981,"d":"518.43"},{"v":103.68670147807961,"d":"103.69"},{"v":4326.265970438408,"d":"4,326.27"},{"$nulls":54},{"v":8,"d":"8.00"},{"v":180,"d":"180.00"},{"v":36,"d":"36.00"},{"v":40,"d":"40.00"},{"v":16,"d":"16.00"},{"v":160,"d":"160.00"},{"v":32,"d":"32.00"},{"v":80,"d":"80.00"},{"v":24,"d":"24.00"},{"v":140,"d":"140.00"},{"v":28,"d":"28.00"},{"v":120,"d":"120.00"},{"v":32,"d":"32.00"},{"v":120,"d":"120.00"},{"v":24,"d":"24.00"},{"v":160,"d":"160.00"},{"v":40,"d":"40.00"},{"v":100,"d":"100.00"},{"v":20,"d":"20.00"},{"v":200,"d":"200.00"}]
["b0",{"$f":"Mono_natural!C12","v":{"v":6400,"d":"6400.0"}},{"v":6400,"d":"6400.0"},{"v":6400,"d":"6400.0"},0.25,{"v":2012282.88016,"d":"2,012,282.88"},{"$f":"IF(F58/N58>$B$60,G59,F58/N58)","v":{"v":1257.6768001,"d":"1,257.68"}},{"$f":"IF(G59=G58,H59,N58)","v":{"v":1600,"d":"1,600.00"}},{"v":1250,"d":"1,250.00"},{"v":1607.6768,"d":"1,607.68"},{"v":23.0336001,"d":"23.03"},{"v":1600,"d":"1,600.00"},{"v":1200,"d":"1,200.00"},{"v":1600,"d":"1,600.00"},{"v":1200,"d":"1,200.00"},{"v":800,"d":"800.00"},{"v":758.5747064126053,"d":"758.57"},{"v":841.4252935873947,"d":"841.43"},{"v":210.35632339684867,"d":"210.36"},{"v":3034.2988256504213,"d":"3,034.30"},{"v":686.7457014221422,"d":"686.7"},{"v":1341.0497705536432,"d":"1,341.05"},{"v":258.95022944635684,"d":"258.95"},{"v":64.73755736158921,"d":"64.74"},{"v":5364.199082214573,"d":"5,364.20"},{"v":1081.566492609602,"d":"1,081.57"},{"v":518.4335073903981,"d":"518.43"},{"v":129.60837684759952,"d":"129.61"},{"v":4326.265970438408,"d":"4,326.27"},{"$nulls":54},{"v":10,"d":"10.00"},{"v":180,"d":"180.00"},{"v":45,"d":"45.00"},{"v":40,"d":"40.00"},{"v":20,"d":"20.00"},{"v":160,"d":"160.00"},{"v":40,"d":"40.00"},{"v":80,"d":"80.00"},{"v":30,"d":"30.00"},{"v":140,"d":"140.00"},{"v":35,"d":"35.00"},{"v":120,"d":"120.00"},{"v":40,"d":"40.00"},{"v":120,"d":"120.00"},{"v":30,"d":"30.00"},{"v":160,"d":"160.00"},{"v":50,"d":"50.00"},{"v":100,"d":"100.00"},{"v":25,"d":"25.00"},{"v":200,"d":"200.00"}]
["b1",{"$f":"Mono_natural!C13","v":{"v":-4,"d":"-4.0"}},{"v":-4,"d":"-4.0"},{"v":-4,"d":"-4.0"},{"v":0.3,"d":"0.30"},{"v":2021226.2913920002,"d":"2,021,226.29"},{"v":1052.7220267666667,"d":"1,052.72"},{"$f":"IF(G60=G59,H60,N59)","v":{"v":1920,"d":"1,920.00"}},{"v":1041.6666666666667,"d":"1,041.67"},{"v":11.05536,"d":"11.06"},{"v":33.1699201,"d":"33.17"},{"v":1920,"d":"1,920.00"},{"v":1120,"d":"1,120.00"},{"v":1920,"d":"1,920.00"},{"v":1120,"d":"1,120.00"},{"v":960,"d":"960.00"},{"v":910.2896476951264,"d":"910.29"},{"v":841.4252935873947,"d":"841.43"},{"v":252.4275880762184,"d":"252.43"},{"v":3034.2988256504213,"d":"3,034.30"},{"v":686.7457014221422,"d":"686.7"},{"v":1609.2597246643718,"d":"1,609.26"},{"v":258.95022944635684,"d":"258.95"},{"v":77.68506883390705,"d":"77.69"},{"v":5364.199082214573,"d":"5,364.20"},{"v":1297.8797911315223,"d":"1,297.88"},{"v":518.4335073903981,"d":"518.43"},{"v":155.53005221711942,"d":"155.53"},{"v":4326.265970438408,"d":"4,326.27"},{"$nulls":54},{"v":12,"d":"12.00"},{"v":180,"d":"180.00"},{"v":54,"d":"54.00"},{"v":40,"d":"40.00"},{"v":24,"d":"24.00"},{"v":160,"d":"160.00"},{"v":48,"d":"48.00"},{"v":80,"d":"80.00"},{"v":36,"d":"36.00"},{"v":140,"d":"140.00"},{"v":42,"d":"42.00"},{"v":120,"d":"120.00"},{"v":48,"d":"48.00"},{"v":120,"d":"120.00"},{"v":36,"d":"36.00"},{"v":160,"d":"160.00"},{"v":60,"d":"60.00"},{"v":100,"d":"100.00"},{"v":30,"d":"30.00"},{"v":200,"d":"200.00"}]
[null,{"$f":"B58/B59*-1","v":1600},null,null,0.35,{"v":2033708.2370240001,"d":"2,033,708.24"},{"v":907.905462957143,"d":"907.91"},{"v":2240,"d":"2,240.00"},{"v":892.8571428571429,"d":"892.86"},{"v":856.4736135873947,"d":"856.47"},{"v":45.1494401,"d":"45.15"},{"v":2240,"d":"2,240.00"},{"v":1040,"d":"1,040.00"},{"v":2240,"d":"2,240.00"},{"v":1040,"d":"1,040.00"},{"v":1120,"d":"1,120.00"},{"v":1062.0045889776475,"d":"1,062.00"},{"v":841.4252935873947,"d":"841.43"},{"v":294.49885275558813,"d":"294.50"},{"v":3034.2988256504213,"d":"3,034.30"},{"v":686.7457014221422,"d":"686.7"},{"v":1877.4696787751002,"d":"1,877.47"},{"v":258.95022944635684,"d":"258.95"},{"v":90.6325803062249,"d":"90.63"},{"v":5364.199082214573,"d":"5,364.20"},{"v":1514.1930896534427,"d":"1,514.19"},{"v":518.4335073903981,"d":"518.43"},{"v":181.45172758663932,"d":"181.45"},{"v":4326.265970438408,"d":"4,326.27"},{"$nulls":54},{"v":14,"d":"14.00"},{"v":180,"d":"180.00"},{"v":62.99999999999999,"d":"63.00"},{"v":40,"d":"40.00"},{"v":28,"d":"28.00"},{"v":160,"d":"160.00"},{"v":56,"d":"56.00"},{"v":80,"d":"80.00"},{"v":42,"d":"42.00"},{"v":140,"d":"140.00"},{"v":49,"d":"49.00"},{"v":120,"d":"120.00"},{"v":56,"d":"56.00"},{"v":120,"d":"120.00"},{"v":42,"d":"42.00"},{"v":160,"d":"160.00"},{"v":70,"d":"70.00"},{"v":100,"d":"100.00"},{"v":35,"d":"35.00"},{"v":200,"d":"200.00"}]
[{"$nulls":4},{"v":0.4,"d":"0.40"},{"v":2050318.5410560002,"d":"2,050,318.54"},{"v":800.9056801,"d":"800.91"},{"v":2560,"d":"2,560.00"},781.25,{"v":3053.954505650421,"d":"3,053.95"},{"v":58.972160099999996,"d":"58.97"},{"v":2560,"d":"2,560.00"},{"v":960,"d":"960.00"},{"v":2560,"d":"2,560.00"},{"v":960,"d":"960.00"},{"v":1280,"d":"1,280.00"},{"v":1213.7195302601685,"d":"1,213.72"},{"v":841.4252935873947,"d":"841.43"},{"v":336.57011743495787,"d":"336.57"},{"v":3034.2988256504213,"d":"3,034.30"},{"v":686.7457014221422,"d":"686.7"},{"v":2145.679632885829,"d":"2,145.68"},{"v":258.95022944635684,"d":"258.95"},{"v":103.58009177854274,"d":"103.58"},{"v":5364.199082214573,"d":"5,364.20"},{"v":1730.506388175363,"d":"1,730.51"},{"v":518.4335073903981,"d":"518.43"},{"v":207.37340295615923,"d":"207.37"},{"v":4326.265970438408,"d":"4,326.27"},{"$nulls":54},{"v":16,"d":"16.00"},{"v":180,"d":"180.00"},{"v":72,"d":"72.00"},{"v":40,"d":"40.00"},{"v":32,"d":"32.00"},{"v":160,"d":"160.00"},{"v":64,"d":"64.00"},{"v":80,"d":"80.00"},{"v":48,"d":"48.00"},{"v":140,"d":"140.00"},{"v":56,"d":"56.00"},{"v":120,"d":"120.00"},{"v":64,"d":"64.00"},{"v":120,"d":"120.00"},{"v":48,"d":"48.00"},{"v":160,"d":"160.00"},{"v":80,"d":"80.00"},{"v":100,"d":"100.00"},{"v":40,"d":"40.00"},{"v":200,"d":"200.00"}]
["Precio de Equilibrio",{"$f":"((B58/B59)*-1)+((1/B59)*B87)","v":{"v":841.4252935873947,"d":"841.4"}},{"$f":"((C58/C59)*-1)+((1/C59)*C87)","v":{"v":258.95022944635684,"d":"259.0"}},{"$f":"((D58/D59)*-1)+((1/D59)*D87)","v":{"v":518.4335073903981,"d":"518.4"}},0.45,{"v":2071647.027488,"d":"2,071,647.03"},{"v":719.3218845444444,"d":"719.32"},{"v":2880,"d":"2,880.00"},{"v":694.4444444444445,"d":"694.44"},{"v":107.72802717478933,"d":"107.73"},{"v":74.6380801,"d":"74.64"},{"v":2880,"d":"2,880.00"},{"v":880,"d":"880.00"},{"v":2880,"d":"2,880.00"},{"v":880,"d":"880.00"},{"v":1440,"d":"1,440.00"},{"v":1365.4344715426896,"d":"1,365.43"},{"v":841.4252935873947,"d":"841.43"},{"v":378.6413821143276,"d":"378.64"},{"v":3034.2988256504213,"d":"3,034.30"},{"v":686.7457014221422,"d":"686.7"},{"v":2413.8895869965577,"d":"2,413.89"},{"v":258.95022944635684,"d":"258.95"},{"v":116.52760325086058,"d":"116.53"},{"v":5364.199082214573,"d":"5,364.20"},{"v":1946.8196866972835,"d":"1,946.82"},{"v":518.4335073903981,"d":"518.43"},{"v":233.29507832567913,"d":"233.30"},{"v":4326.265970438408,"d":"4,326.27"},{"$nulls":54},{"v":18,"d":"18.00"},{"v":180,"d":"180.00"},{"v":81,"d":"81.00"},{"v":40,"d":"40.00"},{"v":36,"d":"36.00"},{"v":160,"d":"160.00"},{"v":72,"d":"72.00"},{"v":80,"d":"80.00"},{"v":54,"d":"54.00"},{"v":140,"d":"140.00"},{"v":63,"d":"63.00"},{"v":120,"d":"120.00"},{"v":72,"d":"72.00"},{"v":120,"d":"120.00"},{"v":54,"d":"54.00"},{"v":160,"d":"160.00"},{"v":90,"d":"90.00"},{"v":100,"d":"100.00"},{"v":45,"d":"45.00"},{"v":200,"d":"200.00"}]
["Cantidad de Equilibrio",{"$f":"B87","v":{"v":3034.2988256504213,"d":"3,034.3"}},{"$f":"C87","v":{"v":5364.199082214573,"d":"5,364.2"}},{"$f":"D87","v":{"v":4326.265970438408,"d":"4,326.3"}},{"v":0.5,"d":"0.50"},{"v":2098283.52032,"d":"2,098,283.52"},{"v":655.7136001,"d":"655.71"},{"v":3200,"d":"3,200.00"},{"v":625,"d":"625.00"},{"v":113.56418717478913,"d":"113.56"},{"v":92.14720009999999,"d":"92.15"},{"v":3200,"d":"3,200.00"},{"v":800,"d":"800.00"},{"v":3200,"d":"3,200.00"},{"v":800,"d":"800.00"},{"v":1600,"d":"1,600.00"},{"v":1517.1494128252107,"d":"1,517.15"},{"v":841.4252935873947,"d":"841.43"},{"v":420.71264679369733,"d":"420.71"},{"v":3034.2988256504213,"d":"3,034.30"},{"v":686.7457014221422,"d":"686.7"},{"v":2682.0995411072863,"d":"2,682.10"},{"v":258.95022944635684,"d":"258.95"},{"v":129.47511472317842,"d":"129.48"},{"v":5364.199082214573,"d":"5,364.20"},{"v":2163.132985219204,"d":"2,163.13"},{"v":518.4335073903981,"d":"518.43"},{"v":259.21675369519903,"d":"259.22"},{"v":4326.265970438408,"d":"4,326.27"},{"$nulls":54},{"v":20,"d":"20.00"},{"v":180,"d":"180.00"},{"v":90,"d":"90.00"},{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":160,"d":"160.00"},{"v":80,"d":"80.00"},{"v":80,"d":"80.00"},{"v":60,"d":"60.00"},{"v":140,"d":"140.00"},{"v":70,"d":"70.00"},{"v":120,"d":"120.00"},{"v":80,"d":"80.00"},{"v":120,"d":"120.00"},{"v":60,"d":"60.00"},{"v":160,"d":"160.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":50,"d":"50.00"},{"v":200,"d":"200.00"}]
["Ingreso Marginal",{"$f":"((B58/B59)*-1)+((2/B59)*B87)","v":{"v":82.85058717478933,"d":"82.9"}},{"$f":"((C58/C59)*-1)+((2/C59)*C87)","v":{"v":-1082.0995411072863,"d":"-1,082.1"}},{"$f":"((D58/D59)*-1)+((2/D59)*D87)","v":{"v":-563.1329852192039,"d":"-563.1"}},0.55,{"v":2130817.843552,"d":"2,130,817.84"},{"v":605.345978281818,"d":"605.35"},{"v":3520.0000000000005,"d":"3,520.00"},{"v":568.1818181818181,"d":"568.18"},{"v":723.9098614221423,"d":"723.91"},{"v":111.49952010000003,"d":"111.50"},{"v":3520.0000000000005,"d":"3,520.00"},{"v":719.9999999999999,"d":"720.00"},{"v":3520.0000000000005,"d":"3,520.00"},{"v":719.9999999999999,"d":"720.00"},{"v":1760.0000000000002,"d":"1,760.00"},{"v":1668.864354107732,"d":"1,668.86"},{"v":841.4252935873947,"d":"841.43"},{"v":462.7839114730671,"d":"462.78"},{"v":3034.2988256504213,"d":"3,034.30"},{"v":686.7457014221422,"d":"686.7"},{"v":2950.3094952180154,"d":"2,950.31"},{"v":258.95022944635684,"d":"258.95"},{"v":142.42262619549626,"d":"142.42"},{"v":5364.199082214573,"d":"5,364.20"},{"v":2379.4462837411243,"d":"2,379.45"},{"v":518.4335073903981,"d":"518.43"},{"v":285.13842906471893,"d":"285.14"},{"v":4326.265970438408,"d":"4,326.27"},{"$nulls":54},{"v":22,"d":"22.00"},{"v":180,"d":"180.00"},{"v":99.00000000000001,"d":"99.00"},{"v":40,"d":"40.00"},{"v":44,"d":"44.00"},{"v":160,"d":"160.00"},{"v":88,"d":"88.00"},{"v":80,"d":"80.00"},{"v":66,"d":"66.00"},{"v":140,"d":"140.00"},{"v":77,"d":"77.00"},{"v":120,"d":"120.00"},{"v":88,"d":"88.00"},{"v":120,"d":"120.00"},{"v":66,"d":"66.00"},{"v":160,"d":"160.00"},{"v":110.00000000000001,"d":"110.00"},{"v":100,"d":"100.00"},{"v":55.00000000000001,"d":"55.00"},{"v":200,"d":"200.00"}]
["Costo Marginal",{"$f":"(3*(B54*B87^2))+(2*B55*B87)+B56","v":{"v":82.85058717478913,"d":"82.9"}},{"$f":"(3*(C54*C87^2))+(2*C55*C87)+C56","v":{"v":258.9502294463561,"d":"259.0"}},{"$f":"(3*(D54*D87^2))+(2*D55*D87)+D56","v":{"v":168.43189025887864,"d":"168.4"}},{"v":0.6,"d":"0.60"},{"v":2169839.821184,"d":"2,169,839.82"},{"v":565.0624534333333,"d":"565.06"},{"v":3840,"d":"3,840.00"},{"v":520.8333333333334,"d":"520.83"},{"v":2083835.9044656812,"d":"2,083,835.90"},{"v":132.6950401,"d":"132.70"},{"v":3840,"d":"3,840.00"},{"v":640,"d":"640.00"},{"v":3840,"d":"3,840.00"},{"v":640,"d":"640.00"},{"v":1920,"d":"1,920.00"},{"v":1820.5792953902528,"d":"1,820.58"},{"v":841.4252935873947,"d":"841.43"},{"v":504.8551761524368,"d":"504.86"},{"v":3034.2988256504213,"d":"3,034.30"},{"v":686.7457014221422,"d":"686.7"},{"v":3218.5194493287436,"d":"3,218.52"},{"v":258.95022944635684,"d":"258.95"},{"v":155.3701376678141,"d":"155.37"},{"v":5364.199082214573,"d":"5,364.20"},{"v":2595.7595822630446,"d":"2,595.76"},{"v":518.4335073903981,"d":"518.43"},{"v":311.06010443423884,"d":"311.06"},{"v":4326.265970438408,"d":"4,326.27"},{"$nulls":54},{"v":24,"d":"24.00"},{"v":180,"d":"180.00"},{"v":108,"d":"108.00"},{"v":40,"d":"40.00"},{"v":48,"d":"48.00"},{"v":160,"d":"160.00"},{"v":96,"d":"96.00"},{"v":80,"d":"80.00"},{"v":72,"d":"72.00"},{"v":140,"d":"140.00"},{"v":84,"d":"84.00"},{"v":120,"d":"120.00"},{"v":96,"d":"96.00"},{"v":120,"d":"120.00"},{"v":72,"d":"72.00"},{"v":160,"d":"160.00"},{"v":120,"d":"120.00"},{"v":100,"d":"100.00"},{"v":60,"d":"60.00"},{"v":200,"d":"200.00"}]
["Costo Medio",{"$f":"B67/B87","v":{"v":686.7457014221422,"d":"686.7"}},{"$f":"C67/C87","v":{"v":459.1554067809473,"d":"459.2"}},{"$f":"D67/D87","v":{"v":518.433507390401,"d":"518.4"}},0.65,{"v":2215939.277216,"d":"2,215,939.28"},{"v":532.6777108692307,"d":"532.68"},{"v":4160,"d":"4,160.00"},{"v":480.7692307692308,"d":"480.77"},{"v":2553187.6886847927,"d":"2,553,187.69"},{"v":155.7337601,"d":"155.73"},{"v":4160,"d":"4,160.00"},{"v":560,"d":"560.00"},{"v":4160,"d":"4,160.00"},{"v":560,"d":"560.00"},{"v":2080,"d":"2,080.00"},{"v":1972.2942366727739,"d":"1,972.29"},{"v":841.4252935873947,"d":"841.43"},{"v":546.9264408318065,"d":"546.93"},{"v":3034.2988256504213,"d":"3,034.30"},{"v":686.7457014221422,"d":"686.7"},{"v":3486.729403439472,"d":"3,486.73"},{"v":258.95022944635684,"d":"258.95"},{"v":168.31764914013195,"d":"168.32"},{"v":5364.199082214573,"d":"5,364.20"},{"v":2812.072880784965,"d":"2,812.07"},{"v":518.4335073903981,"d":"518.43"},{"v":336.98177980375874,"d":"336.98"},{"v":4326.265970438408,"d":"4,326.27"},{"$nulls":54},{"v":26,"d":"26.00"},{"v":180,"d":"180.00"},{"v":117,"d":"117.00"},{"v":40,"d":"40.00"},{"v":52,"d":"52.00"},{"v":160,"d":"160.00"},{"v":104,"d":"104.00"},{"v":80,"d":"80.00"},{"v":78,"d":"78.00"},{"v":140,"d":"140.00"},{"v":91,"d":"91.00"},{"v":120,"d":"120.00"},{"v":104,"d":"104.00"},{"v":120,"d":"120.00"},{"v":78,"d":"78.00"},{"v":160,"d":"160.00"},{"v":130,"d":"130.00"},{"v":100,"d":"100.00"},{"v":65,"d":"65.00"},{"v":200,"d":"200.00"}]
["Costo Total",{"$f":"B54*(B87^3)+B55*(B87^2)+B56*B87+B57","v":{"v":2083791.6753456811,"d":"2,083,791.7"}},{"$f":"C54*(C87^3)+C55*(C87^2)+C56*C87+C57","v":{"v":2463001.0116482163,"d":"2,463,001.0"}},{"$f":"D54*(D87^3)+D55*(D87^2)+D56*D87+D57","v":{"v":2242881.2409581207,"d":"2,242,881.2"}},{"v":0.7,"d":"0.70"},{"v":2269706.035648,"d":"2,269,706.04"},{"v":506.6308115285714,"d":"506.63"},{"v":4480,"d":"4,480.00"},{"v":446.42857142857144,"d":"446.43"},{"v":469404.3070991114,"d":"469,404.31"},{"v":180.6156801,"d":"180.62"},{"v":4480,"d":"4,480.00"},{"v":480,"d":"480.00"},{"v":4480,"d":"4,480.00"},{"v":480,"d":"480.00"},{"v":2240,"d":"2,240.00"},{"v":2124.009177955295,"d":"2,124.01"},{"v":841.4252935873947,"d":"841.43"},{"v":588.9977055111763,"d":"589.00"},{"v":3034.2988256504213,"d":"3,034.30"},{"v":686.7457014221422,"d":"686.7"},{"v":3754.9393575502004,"d":"3,754.94"},{"v":258.95022944635684,"d":"258.95"},{"v":181.2651606124498,"d":"181.27"},{"v":5364.199082214573,"d":"5,364.20"},{"v":3028.3861793068854,"d":"3,028.39"},{"v":518.4335073903981,"d":"518.43"},{"v":362.90345517327864,"d":"362.90"},{"v":4326.265970438408,"d":"4,326.27"},{"$nulls":54},{"v":28,"d":"28.00"},{"v":180,"d":"180.00"},{"v":125.99999999999999,"d":"126.00"},{"v":40,"d":"40.00"},{"v":56,"d":"56.00"},{"v":160,"d":"160.00"},{"v":112,"d":"112.00"},{"v":80,"d":"80.00"},{"v":84,"d":"84.00"},{"v":140,"d":"140.00"},{"v":98,"d":"98.00"},{"v":120,"d":"120.00"},{"v":112,"d":"112.00"},{"v":120,"d":"120.00"},{"v":84,"d":"84.00"},{"v":160,"d":"160.00"},{"v":140,"d":"140.00"},{"v":100,"d":"100.00"},{"v":70,"d":"70.00"},{"v":200,"d":"200.00"}]
["Ingreso Total",{"$f":"B63*B62","v":{"v":2553135.7802047925,"d":"2,553,135.8"}},{"$f":"C63*C62","v":{"v":1389060.5831354004,"d":"1,389,060.6"}},{"$f":"D63*D62","v":{"v":2242881.240958108,"d":"2,242,881.2"}},0.75,{"v":2331729.92048,"d":"2,331,729.92"},{"v":485.7770667666666,"d":"485.78"},{"v":4800,"d":"4,800.00"},{"v":416.6666666666667,"d":"416.67"},{"v":68.00118124214475,"d":"68.00"},{"v":207.3408001,"d":"207.34"},{"v":4800,"d":"4,800.00"},{"v":400,"d":"400.00"},{"v":4800,"d":"4,800.00"},{"v":400,"d":"400.00"},{"v":2400,"d":"2,400.00"},{"v":2275.724119237816,"d":"2,275.72"},{"v":841.4252935873947,"d":"841.43"},{"v":631.068970190546,"d":"631.07"},{"v":3034.2988256504213,"d":"3,034.30"},{"v":686.7457014221422,"d":"686.7"},{"v":4023.1493116609295,"d":"4,023.15"},{"v":258.95022944635684,"d":"258.95"},{"v":194.21267208476763,"d":"194.21"},{"v":5364.199082214573,"d":"5,364.20"},{"v":3244.699477828806,"d":"3,244.70"},{"v":518.4335073903981,"d":"518.43"},{"v":388.82513054279855,"d":"388.83"},{"v":4326.265970438408,"d":"4,326.27"},{"$nulls":54},{"v":30,"d":"30.00"},{"v":180,"d":"180.00"},{"v":135,"d":"135.00"},{"v":40,"d":"40.00"},{"v":60,"d":"60.00"},{"v":160,"d":"160.00"},{"v":120,"d":"120.00"},{"v":80,"d":"80.00"},{"v":90,"d":"90.00"},{"v":140,"d":"140.00"},{"v":105,"d":"105.00"},{"v":120,"d":"120.00"},{"v":120,"d":"120.00"},{"v":120,"d":"120.00"},{"v":90,"d":"90.00"},{"v":160,"d":"160.00"},{"v":150,"d":"150.00"},{"v":100,"d":"100.00"},{"v":75,"d":"75.00"},{"v":200,"d":"200.00"}]
["Beneficio",{"$f":"B68-B67","v":{"v":469344.10485911136,"d":"469,344.1"}},{"$f":"C68-C67","v":{"v":-1073940.4285128159,"d":"-1,073,940.4"}},{"$f":"D68-D67","v":{"v":-1.257285475730896E-8,"d":"-0.0"}},{"v":0.8,"d":"0.80"},{"v":2402600.7557119997,"d":"2,402,600.76"},{"v":469.25796009999993,"d":"469.26"},{"v":5120,"d":"5,120.00"},{"v":390.625,"d":"390.63"},{"v":78.63296000000001,"d":"78.63"},{"v":235.9091201,"d":"235.91"},{"v":5120,"d":"5,120.00"},{"v":320,"d":"320.00"},{"v":5120,"d":"5,120.00"},{"v":320,"d":"320.00"},{"v":2560,"d":"2,560.00"},{"v":2427.439060520337,"d":"2,427.44"},{"v":841.4252935873947,"d":"841.43"},{"v":673.1402348699157,"d":"673.14"},{"v":3034.2988256504213,"d":"3,034.30"},{"v":686.7457014221422,"d":"686.7"},{"v":4291.359265771658,"d":"4,291.36"},{"v":258.95022944635684,"d":"258.95"},{"v":207.16018355708547,"d":"207.16"},{"v":5364.199082214573,"d":"5,364.20"},{"v":3461.012776350726,"d":"3,461.01"},{"v":518.4335073903981,"d":"518.43"},{"v":414.74680591231845,"d":"414.75"},{"v":4326.265970438408,"d":"4,326.27"},{"$nulls":54},{"v":32,"d":"32.00"},{"v":180,"d":"180.00"},{"v":144,"d":"144.00"},{"v":40,"d":"40.00"},{"v":64,"d":"64.00"},{"v":160,"d":"160.00"},{"v":128,"d":"128.00"},{"v":80,"d":"80.00"},{"v":96,"d":"96.00"},{"v":140,"d":"140.00"},{"v":112,"d":"112.00"},{"v":120,"d":"120.00"},{"v":128,"d":"128.00"},{"v":120,"d":"120.00"},{"v":96,"d":"96.00"},{"v":160,"d":"160.00"},{"v":160,"d":"160.00"},{"v":100,"d":"100.00"},{"v":80,"d":"80.00"},{"v":200,"d":"200.00"}]
["Elasticidad Precio",{"$f":"+B59*(B62/B63)","v":{"v":-1.1092187578552415,"d":"-1.1"}},{"$f":"+C59*(C62/C63)","v":{"v":-0.1930951670342936,"d":"-0.2"}},{"$f":"+D59*(D62/D63)","v":{"v":-0.4793357698605497,"d":"-0.5"}},0.85,{"v":2482908.365344,"d":"2,482,908.37"},{"v":456.4169789235294,"d":"456.42"},{"v":5440,"d":"5,440.00"},{"v":367.6470588235294,"d":"367.65"},{"v":88.76992,"d":"88.77"},{"v":266.32064010000005,"d":"266.32"},{"v":5440,"d":"5,440.00"},{"v":240,"d":"240.00"},{"v":5440,"d":"5,440.00"},{"v":240,"d":"240.00"},{"v":2720,"d":"2,720.00"},{"v":2579.154001802858,"d":"2,579.15"},{"v":841.4252935873947,"d":"841.43"},{"v":715.2114995492855,"d":"715.21"},{"v":3034.2988256504213,"d":"3,034.30"},{"v":686.7457014221422,"d":"686.7"},{"v":4559.569219882386,"d":"4,559.57"},{"v":258.95022944635684,"d":"258.95"},{"v":220.10769502940332,"d":"220.11"},{"v":5364.199082214573,"d":"5,364.20"},{"v":3677.3260748726466,"d":"3,677.33"},{"v":518.4335073903981,"d":"518.43"},{"v":440.66848128183835,"d":"440.67"},{"v":4326.265970438408,"d":"4,326.27"},{"$nulls":54},{"v":34,"d":"34.00"},{"v":180,"d":"180.00"},{"v":153,"d":"153.00"},{"v":40,"d":"40.00"},{"v":68,"d":"68.00"},{"v":160,"d":"160.00"},{"v":136,"d":"136.00"},{"v":80,"d":"80.00"},{"v":102,"d":"102.00"},{"v":140,"d":"140.00"},{"v":119,"d":"119.00"},{"v":120,"d":"120.00"},{"v":136,"d":"136.00"},{"v":120,"d":"120.00"},{"v":102,"d":"102.00"},{"v":160,"d":"160.00"},{"v":170,"d":"170.00"},{"v":100,"d":"100.00"},{"v":85,"d":"85.00"},{"v":200,"d":"200.00"}]
[{"$nulls":4},{"v":0.9,"d":"0.90"},{"v":2573242.573376,"d":"2,573,242.57"},{"v":446.7435023222222,"d":"446.74"},{"v":5760,"d":"5,760.00"},{"v":347.22222222222223,"d":"347.22"},{"v":99.52128,"d":"99.52"},{"v":298.57536010000007,"d":"298.58"},{"v":5760,"d":"5,760.00"},{"v":160,"d":"160.00"},{"v":5760,"d":"5,760.00"},{"v":160,"d":"160.00"},{"v":2880,"d":"2,880.00"},{"v":2730.868943085379,"d":"2,730.87"},{"v":841.4252935873947,"d":"841.43"},{"v":757.2827642286552,"d":"757.28"},{"v":3034.2988256504213,"d":"3,034.30"},{"v":686.7457014221422,"d":"686.7"},{"v":4827.779173993115,"d":"4,827.78"},{"v":258.95022944635684,"d":"258.95"},{"v":233.05520650172116,"d":"233.06"},{"v":5364.199082214573,"d":"5,364.20"},{"v":3893.639373394567,"d":"3,893.64"},{"v":518.4335073903981,"d":"518.43"},{"v":466.59015665135826,"d":"466.59"},{"v":4326.265970438408,"d":"4,326.27"},{"$nulls":54},{"v":36,"d":"36.00"},{"v":180,"d":"180.00"},{"v":162,"d":"162.00"},{"v":40,"d":"40.00"},{"v":72,"d":"72.00"},{"v":160,"d":"160.00"},{"v":144,"d":"144.00"},{"v":80,"d":"80.00"},{"v":108,"d":"108.00"},{"v":140,"d":"140.00"},{"v":126,"d":"126.00"},{"v":120,"d":"120.00"},{"v":144,"d":"144.00"},{"v":120,"d":"120.00"},{"v":108,"d":"108.00"},{"v":160,"d":"160.00"},{"v":180,"d":"180.00"},{"v":100,"d":"100.00"},{"v":90,"d":"90.00"},{"v":200,"d":"200.00"}]
[{"$nulls":4},0.95,{"v":2674193.203808,"d":"2,674,193.20"},{"v":439.8344085210526,"d":"439.83"},{"v":6080,"d":"6,080.00"},{"v":328.94736842105266,"d":"328.95"},{"v":110.88704000000001,"d":"110.89"},{"v":332.67328010000006,"d":"332.67"},{"v":6080,"d":"6,080.00"},{"v":80,"d":"80.00"},{"v":6080,"d":"6,080.00"},{"v":80,"d":"80.00"},{"v":3040,"d":"3,040.00"},{"v":2882.5838843679003,"d":"2,882.58"},{"v":841.4252935873947,"d":"841.43"},{"v":799.3540289080249,"d":"799.35"},{"v":3034.2988256504213,"d":"3,034.30"},{"v":686.7457014221422,"d":"686.7"},{"v":5095.9891281038435,"d":"5,095.99"},{"v":258.95022944635684,"d":"258.95"},{"v":246.002717974039,"d":"246.00"},{"v":5364.199082214573,"d":"5,364.20"},{"v":4109.952671916487,"d":"4,109.95"},{"v":518.4335073903981,"d":"518.43"},{"v":492.51183202087816,"d":"492.51"},{"v":4326.265970438408,"d":"4,326.27"},{"$nulls":54},{"v":38,"d":"38.00"},{"v":180,"d":"180.00"},{"v":171,"d":"171.00"},{"v":40,"d":"40.00"},{"v":76,"d":"76.00"},{"v":160,"d":"160.00"},{"v":152,"d":"152.00"},{"v":80,"d":"80.00"},{"v":114,"d":"114.00"},{"v":140,"d":"140.00"},{"v":133,"d":"133.00"},{"v":120,"d":"120.00"},{"v":152,"d":"152.00"},{"v":120,"d":"120.00"},{"v":114,"d":"114.00"},{"v":160,"d":"160.00"},{"v":190,"d":"190.00"},{"v":100,"d":"100.00"},{"v":95,"d":"95.00"},{"v":200,"d":"200.00"}]
[{"$nulls":4},{"v":1,"d":"1.00"},{"v":2786350.0806400003,"d":"2,786,350.08"},{"v":435.36720010000005,"d":"435.37"},{"v":6400,"d":"6,400.00"},{"v":312.5,"d":"312.50"},{"v":122.86720000000001,"d":"122.87"},{"v":368.6144001,"d":"368.61"},{"v":6400,"d":"6,400.00"},{"$f":"(($B$58/$B$59)*-1)+((1/$B$59)*N73)","v":{"v":0,"d":"0.00"}},{"v":6400,"d":"6,400.00"},{"v":0,"d":"0.00"},{"v":3200,"d":"3,200.00"},{"v":3034.2988256504213,"d":"3,034.30"},{"v":841.4252935873947,"d":"841.43"},{"v":841.4252935873947,"d":"841.43"},{"v":3034.2988256504213,"d":"3,034.30"},{"v":686.7457014221422,"d":"686.7"},{"v":5364.199082214573,"d":"5,364.20"},{"v":258.95022944635684,"d":"258.95"},{"v":258.95022944635684,"d":"258.95"},{"v":5364.199082214573,"d":"5,364.20"},{"v":4326.265970438408,"d":"4,326.27"},{"v":518.4335073903981,"d":"518.43"},{"v":518.4335073903981,"d":"518.43"},{"v":4326.265970438408,"d":"4,326.27"},{"$nulls":54},{"v":40,"d":"40.00"},{"v":180,"d":"180.00"},{"v":180,"d":"180.00"},{"v":40,"d":"40.00"},{"v":80,"d":"80.00"},{"v":160,"d":"160.00"},{"v":160,"d":"160.00"},{"v":80,"d":"80.00"},{"v":120,"d":"120.00"},{"v":140,"d":"140.00"},{"v":140,"d":"140.00"},{"v":120,"d":"120.00"},{"v":160,"d":"160.00"},{"v":120,"d":"120.00"},{"v":120,"d":"120.00"},{"v":160,"d":"160.00"},{"v":200,"d":"200.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":200,"d":"200.00"}]
[]
[]
[{"$nulls":4},"COMPETITIVO",{"$f":"((-1*(2*B55-1/B59))+((((2*B55-1/B59)^2))-((12*B54*(B56+B58/B59))))^0.5)/(6*B54)","v":5364.199082214573}]
[{"$nulls":4},"MEDIO"]
{"$rows_empty":7}
["y1 equilibrio",{"$f":"((-1*(2*B55-2/B59))+((((2*B55-2/B59)^2))-((12*B54*(B56+B58/B59))))^0.5)/(6*B54)","v":{"v":3034.2988256504213,"d":"3034.3"}},{"$f":"((-1*(2*B55-1/B59))+((((2*B55-1/B59)^2))-((12*B54*(B56+B58/B59))))^0.5)/(6*B54)","v":{"v":5364.199082214573,"d":"5364.2"}},{"v":4000,"d":"4000.0"},{"$f":"B54*(D85^3)+B55*(D85^2)-(1/B59)*(D85^2)+(B56-(B58/B59*-1))*D85+B57","v":-208031.99959999975}]
["y2 equilibrio",{"$f":"((-1*(2*B55-2/B59))-((((2*B55-2/B59)^2))-((12*B54*(B56+B58/B59))))^0.5)/(6*B54)","v":{"v":-58589.40993676153,"d":"-58589.4"}},{"$f":"((-1*(2*B55-1/B59))-((((2*B55-1/B59)^2))-((12*B54*(B56+B58/B59))))^0.5)/(6*B54)","v":{"v":-33141.53241554791,"d":"-33141.5"}},{"$f":"((-1*(2*D55-2/D59))-((((2*D55-2/D59)^2))-((12*D54*(D56+D58/D59))))^0.5)/(6*D54)","v":{"v":-58589.40993676153,"d":"-58589.4"}}]
["y equilibrio",{"$f":"IF(B85>0,B85,B86)","v":{"v":3034.2988256504213,"d":"3034.3"}},{"$f":"IF(C85>0,C85,C86)","v":{"v":5364.199082214573,"d":"5364.2"}},{"$f":"Mono_natural!E17","v":{"v":4326.265970438408,"d":"4326.3"}}]
{"$rows_empty":13}
[{"$nulls":22},"Función de demanda isoel´stica con costos polinomiales de segundo grado",{"$nulls":10},"Demanda",null,"Ingreso Marginal"]
[{"$nulls":22},"FUNCIÒN DE COSTOS","CON impuesto","SIN impuesto","Ponderador","COSTO TOTAL","COSTO MEDIO",null,"COSTO FIJO MEDIO","COSTO VARIABLE MEDIO","COSTO MARGINAL",null,"P","Y","P","Y","LineP(x)",null,"LineP(y)",null,"LineCU"]
[{"$nulls":25},{"v":0,"d":"0.00"},{"$nulls":11},{"$f":"$X$112*Z103","v":{"v":0,"d":"0.00"}},{"$f":"$X$111","v":{"v":49.999978587622444,"d":"50.00"}},{"$f":"$X$111*Z103","v":{"v":0,"d":"0.00"}},{"$f":"$X$112","v":{"v":10.000004282477345,"d":"10.00"}},{"$f":"$X$115","v":{"v":14.999993576287649,"d":"15.0"}}]
[{"$nulls":22},"b",{"$f":"Mono_maxben_iso!C6","v":{"v":0.5,"d":"0.50"}},{"$f":"X104","v":{"v":0.5,"d":"0.50"}},0.05,{"$nulls":11},{"$f":"$X$112*Z104","v":{"v":0.5000002141238673,"d":"0.50"}},{"$f":"$X$111","v":{"v":49.999978587622444,"d":"50.00"}},{"$f":"$X$111*Z104","v":{"v":2.4999989293811224,"d":"2.50"}},{"$f":"$X$112","v":{"v":10.000004282477345,"d":"10.00"}},{"$f":"$X$115","v":{"v":14.999993576287649,"d":"15.0"}}]
[{"$nulls":22},"c",{"$f":"Mono_maxben_iso!C7","v":{"v":-10,"d":"-10.00"}},{"$f":"X105","v":{"v":-10,"d":"-10.00"}},{"v":0.1,"d":"0.10"},{"$nulls":11},{"v":1.0000004282477346,"d":"1.00"},{"v":49.999978587622444,"d":"50.00"},{"v":4.999997858762245,"d":"5.00"},{"v":10.000004282477345,"d":"10.00"},{"v":14.999993576287649,"d":"15.0"}]
[{"$nulls":22},"d",{"$f":"Mono_maxben_iso!C8","v":{"v":200,"d":"200.00"}},{"v":200,"d":"200.00"},0.15,{"$f":"$X$106+($X$105*AI106)+($X$104*(AI106^2))","v":{"v":224.69135802469134,"d":"224.69"}},{"$f":"AA106/AI106","v":{"v":10.11111111111111,"d":"10.11"}},{"$f":"IF(AB106=AB105,AC105,AI106)","v":{"v":22.22222222222222,"d":"22.22"}},{"$f":"$X$106/AI106","v":{"v":9,"d":"9.00"}},{"$f":"AB106-AD106","v":{"v":1.1111111111111107,"d":"1.11"}},null,null,{"$f":"$X$107*Z106*0.3","v":{"v":22.5,"d":"22.50"}},{"$f":"($X$107/AH106)^(1/-$X$108)","v":{"v":22.22222222222222,"d":"22.22"}},{"$f":"(1+$X$108)*$X$107*AI106^($X$108)","v":{"v":0,"d":"0.00"}},{"$f":"AI106","v":{"v":22.22222222222222,"d":"22.22"}},{"v":1.5000006423716017,"d":"1.50"},{"v":49.999978587622444,"d":"50.00"},{"v":7.499996788143366,"d":"7.50"},{"v":10.000004282477345,"d":"10.00"},{"v":14.999993576287649,"d":"15.0"}]
[{"$nulls":22},"b0",{"$f":"Mono_maxben_iso!C9","v":{"v":500,"d":"500.00"}},{"v":500,"d":"500.00"},{"v":0.2,"d":"0.20"},{"v":172.22222222222223,"d":"172.22"},{"$f":"AA107/AI107","v":{"v":10.333333333333332,"d":"10.33"}},{"v":16.666666666666668,"d":"16.67"},{"v":12,"d":"12.00"},{"v":-1.6666666666666679,"d":"-1.67"},null,null,{"v":30,"d":"30.00"},{"v":16.666666666666668,"d":"16.67"},{"v":0,"d":"0.00"},{"v":16.666666666666668,"d":"16.67"},{"v":2.000000856495469,"d":"2.00"},{"v":49.999978587622444,"d":"50.00"},{"v":9.99999571752449,"d":"10.00"},{"v":10.000004282477345,"d":"10.00"},{"v":14.999993576287649,"d":"15.0"}]
[{"$nulls":22},"b1",{"$f":"Mono_maxben_iso!C10","v":{"v":-1,"d":"-1.00"}},{"v":-1,"d":"-1.00"},0.25,{"v":155.55555555555554,"d":"155.56"},{"$f":"AA108/AI108","v":{"v":11.666666666666666,"d":"11.67"}},{"v":13.333333333333334,"d":"13.33"},{"v":15,"d":"15.00"},{"v":-3.333333333333334,"d":"-3.33"},{"$f":"IF(((2*$X$104*(AI108))+($X$105))<$X$109,((2*$X$104*(AI108))+($X$105)),AF107)","v":{"v":3.333333333333334,"d":"3.33"}},{"$f":"AI108","v":{"v":13.333333333333334,"d":"13.33"}},{"v":37.5,"d":"37.50"},{"v":13.333333333333334,"d":"13.33"},{"v":0,"d":"0.00"},{"v":13.333333333333334,"d":"13.33"},{"v":2.5000010706193363,"d":"2.50"},{"v":49.999978587622444,"d":"50.00"},{"v":12.499994646905611,"d":"12.50"},{"v":10.000004282477345,"d":"10.00"},{"v":14.999993576287649,"d":"15.0"}]
[{"$nulls":23},{"$f":"X107/X108*-1","v":500},{"$f":"X109","v":500},{"v":0.3,"d":"0.30"},{"v":150.61728395061726,"d":"150.62"},{"$f":"IF((AA109/AI109)<$X$9,(AA109/AI109),AB108)","v":{"v":13.555555555555554,"d":"13.56"}},{"v":11.11111111111111,"d":"11.11"},{"v":18,"d":"18.00"},{"v":-4.444444444444446,"d":"-4.44"},{"v":1.1111111111111107,"d":"1.11"},{"v":11.11111111111111,"d":"11.11"},{"v":45,"d":"45.00"},{"v":11.11111111111111,"d":"11.11"},{"v":0,"d":"0.00"},{"v":11.11111111111111,"d":"11.11"},{"v":3.0000012847432034,"d":"3.00"},{"v":49.999978587622444,"d":"50.00"},{"v":14.999993576286732,"d":"15.00"},{"v":10.000004282477345,"d":"10.00"},{"v":14.999993576287649,"d":"15.0"}]
[{"$nulls":22},"impuestos",{"$f":"Mono_maxben_iso!#REF!","v":{"$error":"#REF!"}},0,0.35,{"v":150.11337868480726,"d":"150.11"},{"$f":"IF((AA110/AI110)<$X$9,(AA110/AI110),AB109)","v":{"v":15.761904761904763,"d":"15.76"}},{"v":9.523809523809524,"d":"9.52"},{"v":21,"d":"21.00"},{"v":-5.238095238095237,"d":"-5.24"},{"v":-0.4761904761904763,"d":"-0.48"},{"v":9.523809523809524,"d":"9.52"},{"v":52.5,"d":"52.50"},{"v":9.523809523809524,"d":"9.52"},{"v":0,"d":"0.00"},{"v":9.523809523809524,"d":"9.52"},{"v":3.5000014988670705,"d":"3.50"},{"v":49.999978587622444,"d":"50.00"},{"v":17.499992505667855,"d":"17.50"},{"v":10.000004282477345,"d":"10.00"},{"v":14.999993576287649,"d":"15.0"}]
[{"$nulls":22},"Precio de Equilibrio",{"$f":"X107/X112^-X108","v":{"v":49.999978587622444,"d":"50.0"}},{"$f":"Y107*Y112^Y108","v":{"v":100.04004803895491,"d":"100.0"}},{"v":0.4,"d":"0.40"},{"v":151.38888888888889,"d":"151.39"},{"v":18.166666666666664,"d":"18.17"},{"v":8.333333333333334,"d":"8.33"},{"v":24,"d":"24.00"},{"v":-5.833333333333336,"d":"-5.83"},{"v":-1.666666666666666,"d":"-1.67"},{"v":8.333333333333334,"d":"8.33"},{"v":60,"d":"60.00"},{"v":8.333333333333334,"d":"8.33"},{"v":0,"d":"0.00"},{"v":8.333333333333334,"d":"8.33"},{"v":4.000001712990938,"d":"4.00"},{"v":49.999978587622444,"d":"50.00"},{"v":19.99999143504898,"d":"20.00"},{"v":10.000004282477345,"d":"10.00"},{"v":14.999993576287649,"d":"15.0"}]
[{"$nulls":22},"Cantidad de Equilibrio",{"$f":"Mono_maxben_iso!C17","v":{"v":10.000004282477345,"d":"10.0"}},{"v":4.997998399653941,"d":"5.0"},0.45,{"v":153.360768175583,"d":"153.36"},{"v":20.703703703703702,"d":"20.70"},{"v":7.407407407407407,"d":"7.41"},{"v":27,"d":"27.00"},{"v":-6.296296296296298,"d":"-6.30"},{"v":-2.5925925925925926,"d":"-2.59"},{"v":7.407407407407407,"d":"7.41"},{"v":67.5,"d":"67.50"},{"v":7.407407407407407,"d":"7.41"},{"v":0,"d":"0.00"},{"v":7.407407407407407,"d":"7.41"},{"v":4.5000019271148055,"d":"4.50"},{"v":49.999978587622444,"d":"50.00"},{"v":22.4999903644301,"d":"22.50"},{"v":10.000004282477345,"d":"10.00"},{"v":14.999993576287649,"d":"15.0"}]
[{"$nulls":22},"Ingreso Marginal",{"$f":"(1+X108)*X107/X112^-X108","v":{"v":0,"d":"0.0"}},{"$f":"((1+Y108)*Y107)/(Y112^-Y108)","v":{"v":0,"d":"0.0"}},{"v":0.5,"d":"0.50"},{"v":155.55555555555554,"d":"155.56"},{"v":23.333333333333332,"d":"23.33"},{"v":6.666666666666667,"d":"6.67"},{"v":30,"d":"30.00"},{"v":-6.666666666666668,"d":"-6.67"},{"v":-3.333333333333333,"d":"-3.33"},{"v":6.666666666666667,"d":"6.67"},{"v":75,"d":"75.00"},{"v":6.666666666666667,"d":"6.67"},{"v":0,"d":"0.00"},{"v":6.666666666666667,"d":"6.67"},{"v":5.000002141238673,"d":"5.00"},{"v":49.999978587622444,"d":"50.00"},{"v":24.999989293811222,"d":"25.00"},{"v":10.000004282477345,"d":"10.00"},{"v":14.999993576287649,"d":"15.0"}]
[{"$nulls":22},"Costo Marginal",{"$f":"(2*(X104*X120))+(X105)","v":{"v":4.2824773451854981E-6,"d":"0.0"}},{"$f":"(2*(Y104*Y120))+(Y105)","v":{"v":-5.002001600346059,"d":"-5.0"}},0.55,{"v":157.75941230486683,"d":"157.76"},{"v":26.030303030303028,"d":"26.03"},{"v":6.0606060606060606,"d":"6.06"},{"v":33,"d":"33.00"},{"v":-6.969696969696972,"d":"-6.97"},{"v":-3.9393939393939394,"d":"-3.94"},{"v":6.0606060606060606,"d":"6.06"},{"v":82.5,"d":"82.50"},{"v":6.0606060606060606,"d":"6.06"},{"v":0,"d":"0.00"},{"v":6.0606060606060606,"d":"6.06"},{"v":5.500002355362541,"d":"5.50"},{"v":49.999978587622444,"d":"50.00"},{"v":27.499988223192346,"d":"27.50"},{"v":10.000004282477345,"d":"10.00"},{"v":14.999993576287649,"d":"15.0"}]
[{"$nulls":22},"Costo Medio",{"$f":"X116/X120","v":{"v":14.999993576287649,"d":"15.0"}},{"$f":"Y116/Y120","v":{"v":32.51501841540893,"d":"32.5"}},{"v":0.6,"d":"0.60"},{"v":159.87654320987656,"d":"159.88"},{"v":28.777777777777782,"d":"28.78"},{"v":5.555555555555555,"d":"5.56"},{"v":36,"d":"36.00"},{"v":-7.222222222222218,"d":"-7.22"},{"v":-4.444444444444445,"d":"-4.44"},{"v":5.555555555555555,"d":"5.56"},{"v":90,"d":"90.00"},{"v":5.555555555555555,"d":"5.56"},{"v":0,"d":"0.00"},{"v":5.555555555555555,"d":"5.56"},{"v":6.000002569486407,"d":"6.00"},{"v":49.999978587622444,"d":"50.00"},{"v":29.999987152573464,"d":"30.00"},{"v":10.000004282477345,"d":"10.00"},{"v":14.999993576287649,"d":"15.0"}]
[{"$nulls":22},"Costo Total",{"$f":"X104*(X120^2)+X105*X120+X106","v":{"v":150.00000000000915,"d":"150.0"}},{"$f":"Y104*(Y120^2)+Y105*Y120+Y106","v":{"v":162.51001000493227,"d":"162.5"}},0.65,{"v":161.86719263642343,"d":"161.87"},{"v":31.564102564102566,"d":"31.56"},{"v":5.128205128205129,"d":"5.13"},{"v":39,"d":"39.00"},{"v":-7.435897435897434,"d":"-7.44"},{"v":-4.871794871794871,"d":"-4.87"},{"v":5.128205128205129,"d":"5.13"},{"v":97.5,"d":"97.50"},{"v":5.128205128205129,"d":"5.13"},{"v":0,"d":"0.00"},{"v":5.128205128205129,"d":"5.13"},{"v":6.500002783610275,"d":"6.50"},{"v":49.999978587622444,"d":"50.00"},{"v":32.49998608195459,"d":"32.50"},{"v":10.000004282477345,"d":"10.00"},{"v":14.999993576287649,"d":"15.0"}]
[{"$nulls":22},"Ingreso Total",{"$f":"X112*X111","v":{"v":500,"d":"500.0"}},{"$f":"Y112*Y111","v":{"v":500,"d":"500.0"}},{"v":0.7,"d":"0.70"},{"v":163.718820861678,"d":"163.72"},{"v":34.38095238095238,"d":"34.38"},{"v":4.761904761904762,"d":"4.76"},{"v":42,"d":"42.00"},{"v":-7.61904761904762,"d":"-7.62"},{"v":-5.238095238095238,"d":"-5.24"},{"v":4.761904761904762,"d":"4.76"},{"v":105,"d":"105.00"},{"v":4.761904761904762,"d":"4.76"},{"v":0,"d":"0.00"},{"v":4.761904761904762,"d":"4.76"},{"v":7.000002997734141,"d":"7.00"},{"v":49.999978587622444,"d":"50.00"},{"v":34.99998501133571,"d":"35.00"},{"v":10.000004282477345,"d":"10.00"},{"v":14.999993576287649,"d":"15.0"}]
[{"$nulls":22},"Beneficio",{"$f":"X117-X116","v":{"v":349.99999999999085,"d":"350.0"}},{"$f":"Y117-Y116","v":{"v":337.48998999506773,"d":"337.5"}},0.75,{"v":165.4320987654321,"d":"165.43"},{"v":37.22222222222222,"d":"37.22"},{"v":4.444444444444445,"d":"4.44"},{"v":45,"d":"45.00"},{"v":-7.777777777777779,"d":"-7.78"},{"v":-5.555555555555555,"d":"-5.56"},{"v":4.444444444444445,"d":"4.44"},{"v":112.5,"d":"112.50"},{"v":4.444444444444445,"d":"4.44"},{"v":0,"d":"0.00"},{"v":4.444444444444445,"d":"4.44"},{"v":7.500003211858009,"d":"7.50"},{"v":49.999978587622444,"d":"50.00"},{"v":37.49998394071683,"d":"37.50"},{"v":10.000004282477345,"d":"10.00"},{"v":14.999993576287649,"d":"15.0"}]
[{"$nulls":23},{"$f":"(1+X108)*X107-2*X104*X112^(1-X108)-X105*X112^-X108","v":-4.282479179096299E-5},{"$f":"(1+Y108)*Y107+(2*Y105*Y112^(1-Y108))+(Y106*Y112^-Y108)","v":499.99991987192107},{"v":0.8,"d":"0.80"},{"v":167.01388888888886,"d":"167.01"},{"v":40.08333333333332,"d":"40.08"},{"v":4.166666666666667,"d":"4.17"},{"v":48,"d":"48.00"},{"v":-7.9166666666666785,"d":"-7.92"},{"v":-5.833333333333333,"d":"-5.83"},{"v":4.166666666666667,"d":"4.17"},{"v":120,"d":"120.00"},{"v":4.166666666666667,"d":"4.17"},{"v":0,"d":"0.00"},{"v":4.166666666666667,"d":"4.17"},{"v":8.000003425981877,"d":"8.00"},{"v":49.999978587622444,"d":"50.00"},{"v":39.99998287009796,"d":"40.00"},{"v":10.000004282477345,"d":"10.00"},{"v":14.999993576287649,"d":"15.0"}]
[{"$nulls":22},"y equilibrio",{"$f":"X112","v":{"v":10.000004282477345,"d":"10.0"}},{"$f":"Y112","v":{"v":4.997998399653941,"d":"5.0"}},0.85,{"v":168.4736639753941,"d":"168.47"},{"v":42.9607843137255,"d":"42.96"},{"v":3.9215686274509802,"d":"3.92"},{"v":51,"d":"51.00"},{"v":-8.039215686274503,"d":"-8.04"},{"v":-6.078431372549019,"d":"-6.08"},{"v":3.9215686274509802,"d":"3.92"},{"v":127.5,"d":"127.50"},{"v":3.9215686274509802,"d":"3.92"},{"v":0,"d":"0.00"},{"v":3.9215686274509802,"d":"3.92"},{"v":8.500003640105744,"d":"8.50"},{"v":49.999978587622444,"d":"50.00"},{"v":42.49998179947907,"d":"42.50"},{"v":10.000004282477345,"d":"10.00"},{"v":14.999993576287649,"d":"15.0"}]
[{"$nulls":25},{"v":0.9,"d":"0.90"},{"v":169.82167352537724,"d":"169.82"},{"v":45.851851851851855,"d":"45.85"},{"v":3.7037037037037037,"d":"3.70"},{"v":54,"d":"54.00"},{"v":-8.148148148148145,"d":"-8.15"},{"v":-6.296296296296296,"d":"-6.30"},{"v":3.7037037037037037,"d":"3.70"},{"v":135,"d":"135.00"},{"v":3.7037037037037037,"d":"3.70"},{"v":0,"d":"0.00"},{"v":3.7037037037037037,"d":"3.70"},{"v":9.000003854229611,"d":"9.00"},{"v":49.999978587622444,"d":"50.00"},{"v":44.9999807288602,"d":"45.00"},{"v":10.000004282477345,"d":"10.00"},{"v":14.999993576287649,"d":"15.0"}]
[{"$nulls":22},"Inserte un valor y particular",{"v":572,"d":"572.0"},{"$f":"X122","v":{"v":572,"d":"572.0"}},0.95,{"v":171.06802092951676,"d":"171.07"},{"v":48.75438596491228,"d":"48.75"},{"v":3.508771929824561,"d":"3.51"},{"v":57,"d":"57.00"},{"v":-8.24561403508772,"d":"-8.25"},{"v":-6.491228070175438,"d":"-6.49"},{"v":3.508771929824561,"d":"3.51"},{"v":142.5,"d":"142.50"},{"v":3.508771929824561,"d":"3.51"},{"v":0,"d":"0.00"},{"v":3.508771929824561,"d":"3.51"},{"v":9.500004068353478,"d":"9.50"},{"v":49.999978587622444,"d":"50.00"},{"v":47.49997965824132,"d":"47.50"},{"v":10.000004282477345,"d":"10.00"},{"v":14.999993576287649,"d":"15.0"}]
[{"$nulls":25},{"v":1,"d":"1.00"},{"v":172.2222222222222,"d":"172.22"},{"v":51.66666666666666,"d":"51.67"},{"v":3.3333333333333335,"d":"3.33"},{"v":60,"d":"60.00"},{"v":-8.333333333333343,"d":"-8.33"},{"v":-6.666666666666666,"d":"-6.67"},{"v":3.3333333333333335,"d":"3.33"},{"v":150,"d":"150.00"},{"v":3.3333333333333335,"d":"3.33"},{"v":0,"d":"0.00"},{"v":3.3333333333333335,"d":"3.33"},{"v":10.000004282477345,"d":"10.00"},{"v":49.999978587622444,"d":"50.00"},{"v":49.999978587622444,"d":"50.00"},{"v":10.000004282477345,"d":"10.00"},{"v":14.999993576287649,"d":"15.0"}]
[{"$nulls":22},"Costo Total",{"$f":"X104*(X122^(2))+X105*X122+X106","v":{"v":158072,"d":"158072.0"}},{"$f":"Y104*(Y122^(2))+Y105*Y122+Y106","v":{"v":158072,"d":"158072.0"}}]
[{"$nulls":22},"Costo Fijo",{"$f":"X106","v":{"v":200,"d":"200.0"}},{"$f":"Y106","v":{"v":200,"d":"200.0"}}]
[{"$nulls":22},"Costo Variable",{"$f":"X124-X125","v":{"v":157872,"d":"157872.0"}},{"$f":"Y124-Y125","v":{"v":157872,"d":"157872.0"}}]
[{"$nulls":22},"Costo Medio",{"$f":"X124/X122","v":{"v":276.34965034965035,"d":"276.3"}},{"$f":"Y124/Y122","v":{"v":276.34965034965035,"d":"276.3"}}]
[{"$nulls":22},"Costo Marginal",{"$f":"(2*X104*X122)+X105","v":{"v":562,"d":"562.0"}},{"$f":"(2*Y104*Y122)+Y105","v":{"v":562,"d":"562.0"}},{"$f":"X107^-Y108","v":{"v":500,"d":"500.00"}}]
[{"$nulls":22},"Costo Fijo Medio",{"$f":"X125/X122","v":{"v":0.34965034965034963,"d":"0.3"}},{"$f":"Y125/Y122","v":{"v":0.34965034965034963,"d":"0.3"}}]
[{"$nulls":22},"Costo Variable Medio",{"$f":"X126/X122","v":{"v":276,"d":"276.0"}},{"$f":"Y126/Y122","v":{"v":276,"d":"276.0"}}]
{"$rows_empty":70}
[{"$nulls":22},"Función de demanda isoel´stica con costos polinomiales de primer grado",{"$nulls":10},"Demanda",null,"Ingreso Marginal"]
[{"$nulls":22},"FUNCIÒN DE COSTOS","CON impuesto",null,"Ponderador","COSTO TOTAL","COSTO MEDIO",null,"COSTO FIJO MEDIO","COSTO VARIABLE MEDIO","COSTO MARGINAL",null,"P","Y","P","Y","LineP(x)",null,"LineP(y)",null,"LineCU"]
[{"$nulls":25},{"v":0,"d":"0.00"},{"$f":"$X$206+($X$205*AI203)","v":{"v":300,"d":"300.00"}},{"$nulls":10},{"$f":"$X$212*Z203","v":{"v":0,"d":"0.00"}},{"$f":"$X$211","v":{"v":50.000000000000014,"d":"50.00"}},{"$f":"$X$211*Z203","v":{"v":0,"d":"0.00"}},{"$f":"$X$212","v":{"v":17.78279410038922,"d":"17.78"}},{"$f":"$X$215","v":{"v":26.87023975571048,"d":"26.9"}}]
[{"$nulls":25},0.05,{"v":300,"d":"300.00"},{"$nulls":10},{"$f":"$X$212*Z204","v":{"v":0.8891397050194612,"d":"0.89"}},{"$f":"$X$211","v":{"v":50.000000000000014,"d":"50.00"}},{"$f":"$X$211*Z204","v":{"v":2.500000000000001,"d":"2.50"}},{"$f":"$X$212","v":{"v":17.78279410038922,"d":"17.78"}},{"$f":"$X$215","v":{"v":26.87023975571048,"d":"26.9"}}]
[{"$nulls":22},"c",{"$f":"Mono_maxben_iso_prim!C7","v":{"v":10,"d":"10.00"}},null,{"v":0.1,"d":"0.10"},{"v":324.89591174054493,"d":"324.90"},{"$f":"IF((AA205/AI205)<$X$209,(AA205/AI205),AB204)","v":{"v":130.50171254078913,"d":"130.50"}},{"$f":"IF(AB205=AB204,AC204,AI205)","v":{"v":2.489591174054491,"d":"2.49"}},{"$f":"$X$106/AI205","v":{"v":80.33447502719275,"d":"80.33"}},{"$f":"AB205-AD205","v":{"v":50.167237513596376,"d":"50.17"}},{"$f":"$X$205","v":{"v":10,"d":"10.00"}},{"$f":"AI205","v":{"v":2.489591174054491,"d":"2.49"}},{"$f":"$X$207*AI205^$X$208","v":{"v":241.02804367712545,"d":"241.03"}},{"$f":"Z205*$X$212*1.4","v":{"v":2.489591174054491,"d":"2.49"}},{"$f":"(1+$X$208)*$X$207*AI205^($X$208)","v":{"v":48.20560873542508,"d":"48.21"}},{"$f":"AI205","v":{"v":2.489591174054491,"d":"2.49"}},{"v":1.7782794100389223,"d":"1.78"},{"v":50.000000000000014,"d":"50.00"},{"v":5.000000000000002,"d":"5.00"},{"v":17.78279410038922,"d":"17.78"},{"v":26.87023975571048,"d":"26.9"}]
[{"$nulls":22},"d",{"$f":"Mono_maxben_iso_prim!C8","v":{"v":300,"d":"300.00"}},null,0.15,{"v":337.34386761081737,"d":"337.34"},{"v":90.33447502719277,"d":"90.33"},{"v":3.734386761081736,"d":"3.73"},{"v":53.55631668479518,"d":"53.56"},{"v":36.77815834239759,"d":"36.78"},{"v":10,"d":"10.00"},{"v":3.734386761081736,"d":"3.73"},{"v":174.25873962323237,"d":"174.26"},{"v":3.734386761081736,"d":"3.73"},{"v":34.85174792464647,"d":"34.85"},{"$f":"AI206","v":{"v":3.734386761081736,"d":"3.73"}},{"v":2.667419115058383,"d":"2.67"},{"v":50.000000000000014,"d":"50.00"},{"v":7.500000000000002,"d":"7.50"},{"v":17.78279410038922,"d":"17.78"},{"v":26.87023975571048,"d":"26.9"}]
[{"$nulls":22},"b0",{"$f":"Mono_maxben_iso_prim!C9","v":{"v":500,"d":"500.00"}},null,{"v":0.2,"d":"0.20"},{"v":349.7918234810898,"d":"349.79"},{"v":70.25085627039456,"d":"70.25"},{"v":4.979182348108982,"d":"4.98"},{"v":40.167237513596376,"d":"40.17"},{"v":30.083618756798188,"d":"30.08"},{"v":10,"d":"10.00"},{"v":4.979182348108982,"d":"4.98"},{"v":138.4342586400338,"d":"138.43"},{"v":4.979182348108982,"d":"4.98"},{"v":27.686851728006747,"d":"27.69"},{"v":4.979182348108982,"d":"4.98"},{"v":3.5565588200778446,"d":"3.56"},{"v":50.000000000000014,"d":"50.00"},{"v":10.000000000000004,"d":"10.00"},{"v":17.78279410038922,"d":"17.78"},{"v":26.87023975571048,"d":"26.9"}]
[{"$nulls":22},"b1",{"$f":"Mono_maxben_iso_prim!C10","v":{"v":-0.8,"d":"-0.80"}},null,0.25,{"v":362.23977935136224,"d":"362.24"},{"v":58.20068501631565,"d":"58.20"},{"v":6.223977935136227,"d":"6.22"},{"v":32.13379001087711,"d":"32.13"},{"v":26.066895005438546,"d":"26.07"},{"v":10,"d":"10.00"},{"$f":"AI208","v":{"v":6.223977935136227,"d":"6.22"}},{"v":115.80186901413562,"d":"115.80"},{"v":6.223977935136227,"d":"6.22"},{"v":23.160373802827117,"d":"23.16"},{"v":6.223977935136227,"d":"6.22"},{"v":4.445698525097305,"d":"4.45"},{"v":50.000000000000014,"d":"50.00"},{"v":12.500000000000004,"d":"12.50"},{"v":17.78279410038922,"d":"17.78"},{"v":26.87023975571048,"d":"26.9"}]
[{"$nulls":23},{"$f":"X207/X208*-1","v":625},null,{"v":0.3,"d":"0.30"},{"v":374.68773522163474,"d":"374.69"},{"v":50.16723751359638,"d":"50.17"},{"v":7.468773522163472,"d":"7.47"},{"v":26.77815834239759,"d":"26.78"},{"v":23.389079171198794,"d":"23.39"},{"v":10,"d":"10.00"},{"v":7.468773522163472,"d":"7.47"},{"v":100.08536377453181,"d":"100.09"},{"v":7.468773522163472,"d":"7.47"},{"v":20.017072754906355,"d":"20.02"},{"v":7.468773522163472,"d":"7.47"},{"v":5.334838230116766,"d":"5.33"},{"v":50.000000000000014,"d":"50.00"},{"v":15.000000000000004,"d":"15.00"},{"v":17.78279410038922,"d":"17.78"},{"v":26.87023975571048,"d":"26.9"}]
[{"$nulls":25},0.35,{"v":387.1356910919072,"d":"387.14"},{"v":44.42906072593976,"d":"44.43"},{"v":8.713569109190717,"d":"8.71"},{"v":22.952707150626505,"d":"22.95"},{"v":21.476353575313258,"d":"21.48"},{"v":10,"d":"10.00"},{"v":8.713569109190717,"d":"8.71"},{"v":88.47348616133917,"d":"88.47"},{"v":8.713569109190717,"d":"8.71"},{"v":17.694697232267828,"d":"17.69"},{"v":8.713569109190717,"d":"8.71"},{"v":6.223977935136227,"d":"6.22"},{"v":50.000000000000014,"d":"50.00"},{"v":17.500000000000004,"d":"17.50"},{"v":17.78279410038922,"d":"17.78"},{"v":26.87023975571048,"d":"26.9"}]
[{"$nulls":22},"Precio de Equilibrio",{"$f":"X205/(1+X208)","v":{"v":50.000000000000014,"d":"50.0"}},null,{"v":0.4,"d":"0.40"},{"v":399.5836469621796,"d":"399.58"},{"v":40.125428135197275,"d":"40.13"},{"v":9.958364696217965,"d":"9.96"},{"v":20.083618756798188,"d":"20.08"},{"v":20.041809378399087,"d":"20.04"},{"v":10,"d":"10.00"},{"v":9.958364696217965,"d":"9.96"},{"v":79.50960258752045,"d":"79.51"},{"v":9.958364696217965,"d":"9.96"},{"v":15.901920517504085,"d":"15.90"},{"v":9.958364696217965,"d":"9.96"},{"v":7.113117640155689,"d":"7.11"},{"v":50.000000000000014,"d":"50.00"},{"v":20.000000000000007,"d":"20.00"},{"v":17.78279410038922,"d":"17.78"},{"v":26.87023975571048,"d":"26.9"}]
[{"$nulls":22},"Cantidad de Equilibrio",{"$f":"(((1+X208)*X207)/X205)^(-1/X208)","v":{"v":17.78279410038922,"d":"17.8"}},null,0.45,{"v":412.0316028324521,"d":"412.03"},{"v":36.778158342397596,"d":"36.78"},{"v":11.203160283245207,"d":"11.20"},{"v":17.852105561598393,"d":"17.85"},{"v":18.926052780799203,"d":"18.93"},{"v":10,"d":"10.00"},{"v":11.203160283245207,"d":"11.20"},{"v":72.359834482355,"d":"72.36"},{"v":11.203160283245207,"d":"11.20"},{"v":14.471966896470995,"d":"14.47"},{"v":11.203160283245207,"d":"11.20"},{"v":8.002257345175149,"d":"8.00"},{"v":50.000000000000014,"d":"50.00"},{"v":22.500000000000007,"d":"22.50"},{"v":17.78279410038922,"d":"17.78"},{"v":26.87023975571048,"d":"26.9"}]
[{"$nulls":22},"Ingreso Marginal",{"$f":"(1+X208)*X207/X212^-X208","v":{"v":9.999999999999998,"d":"10.0"}},null,{"v":0.5,"d":"0.50"},{"v":424.47955870272455,"d":"424.48"},{"v":34.10034250815783,"d":"34.10"},{"v":12.447955870272454,"d":"12.45"},{"v":16.066895005438553,"d":"16.07"},{"v":18.033447502719277,"d":"18.03"},{"v":10,"d":"10.00"},{"v":12.447955870272454,"d":"12.45"},{"v":66.51070822105986,"d":"66.51"},{"v":12.447955870272454,"d":"12.45"},{"v":13.302141644211966,"d":"13.30"},{"v":12.447955870272454,"d":"12.45"},{"v":8.89139705019461,"d":"8.89"},{"v":50.000000000000014,"d":"50.00"},{"v":25.000000000000007,"d":"25.00"},{"v":17.78279410038922,"d":"17.78"},{"v":26.87023975571048,"d":"26.9"}]
[{"$nulls":22},"Costo Marginal",{"$f":"X205","v":{"v":10,"d":"10.0"}},null,0.55,{"v":436.927514572997,"d":"436.93"},{"v":31.90940228014348,"d":"31.91"},{"v":13.6927514572997,"d":"13.69"},{"v":14.60626818676232,"d":"14.61"},{"v":17.30313409338116,"d":"17.30"},{"v":10,"d":"10.00"},{"v":13.6927514572997,"d":"13.69"},{"v":61.627907805575866,"d":"61.63"},{"v":13.6927514572997,"d":"13.69"},{"v":12.32558156111517,"d":"12.33"},{"v":13.6927514572997,"d":"13.69"},{"v":9.780536755214072,"d":"9.78"},{"v":50.000000000000014,"d":"50.00"},{"v":27.50000000000001,"d":"27.50"},{"v":17.78279410038922,"d":"17.78"},{"v":26.87023975571048,"d":"26.9"}]
[{"$nulls":22},"Costo Medio",{"$f":"X216/X220","v":{"v":26.87023975571048,"d":"26.9"}},null,{"v":0.6,"d":"0.60"},{"v":449.3754704432695,"d":"449.38"},{"v":30.083618756798195,"d":"30.08"},{"v":14.937547044326944,"d":"14.94"},{"v":13.389079171198794,"d":"13.39"},{"v":16.6945395855994,"d":"16.69"},{"v":10,"d":"10.00"},{"v":14.937547044326944,"d":"14.94"},{"v":57.48394636354227,"d":"57.48"},{"v":14.937547044326944,"d":"14.94"},{"v":11.496789272708451,"d":"11.50"},{"v":14.937547044326944,"d":"14.94"},{"v":10.669676460233532,"d":"10.67"},{"v":50.000000000000014,"d":"50.00"},{"v":30.000000000000007,"d":"30.00"},{"v":17.78279410038922,"d":"17.78"},{"v":26.87023975571048,"d":"26.9"}]
[{"$nulls":22},"Costo Total",{"$f":"X205*X220+X206","v":{"v":477.8279410038922,"d":"477.8"}},null,0.65,{"v":461.82342631354186,"d":"461.82"},{"v":28.538725006275254,"d":"28.54"},{"v":16.18234263135419,"d":"16.18"},{"v":12.359150004183503,"d":"12.36"},{"v":16.179575002091752,"d":"16.18"},{"v":10,"d":"10.00"},{"v":16.18234263135419,"d":"16.18"},{"v":53.91838686719732,"d":"53.92"},{"v":16.18234263135419,"d":"16.18"},{"v":10.783677373439462,"d":"10.78"},{"v":16.18234263135419,"d":"16.18"},{"v":11.558816165252994,"d":"11.56"},{"v":50.000000000000014,"d":"50.00"},{"v":32.50000000000001,"d":"32.50"},{"v":17.78279410038922,"d":"17.78"},{"v":26.87023975571048,"d":"26.9"}]
[{"$nulls":22},"Ingreso Total",{"$f":"X212*X211","v":{"v":889.1397050194613,"d":"889.1"}},null,{"v":0.7,"d":"0.70"},{"v":474.27138218381435,"d":"474.27"},{"v":27.21453036296988,"d":"27.21"},{"v":17.427138218381433,"d":"17.43"},{"v":11.476353575313253,"d":"11.48"},{"v":15.738176787656629,"d":"15.74"},{"v":10,"d":"10.00"},{"v":17.427138218381433,"d":"17.43"},{"v":50.814674007191606,"d":"50.81"},{"v":17.427138218381433,"d":"17.43"},{"v":10.162934801438318,"d":"10.16"},{"v":17.427138218381433,"d":"17.43"},{"v":12.447955870272454,"d":"12.45"},{"v":50.000000000000014,"d":"50.00"},{"v":35.00000000000001,"d":"35.00"},{"v":17.78279410038922,"d":"17.78"},{"v":26.87023975571048,"d":"26.9"}]
[{"$nulls":22},"Beneficio",{"$f":"X217-X216","v":{"v":411.3117640155691,"d":"411.3"}},null,0.75,{"v":486.71933805408685,"d":"486.72"},{"v":26.066895005438553,"d":"26.07"},{"v":18.67193380540868,"d":"18.67"},{"v":10.711263336959036,"d":"10.71"},{"v":15.355631668479518,"d":"15.36"},{"v":10,"d":"10.00"},{"v":18.67193380540868,"d":"18.67"},{"v":48.08599036540407,"d":"48.09"},{"v":18.67193380540868,"d":"18.67"},{"v":9.61719807308081,"d":"9.62"},{"v":18.67193380540868,"d":"18.67"},{"v":13.337095575291915,"d":"13.34"},{"v":50.000000000000014,"d":"50.00"},{"v":37.500000000000014,"d":"37.50"},{"v":17.78279410038922,"d":"17.78"},{"v":26.87023975571048,"d":"26.9"}]
[{"$nulls":25},{"v":0.8,"d":"0.80"},{"v":499.1672939243593,"d":"499.17"},{"v":25.06271406759864,"d":"25.06"},{"v":19.91672939243593,"d":"19.92"},{"v":10.041809378399094,"d":"10.04"},{"v":15.020904689199547,"d":"15.02"},{"v":10,"d":"10.00"},{"v":19.91672939243593,"d":"19.92"},{"v":45.66627484937636,"d":"45.67"},{"v":19.91672939243593,"d":"19.92"},{"v":9.133254969875269,"d":"9.13"},{"v":19.91672939243593,"d":"19.92"},{"v":14.226235280311379,"d":"14.23"},{"v":50.000000000000014,"d":"50.00"},{"v":40.000000000000014,"d":"40.00"},{"v":17.78279410038922,"d":"17.78"},{"v":26.87023975571048,"d":"26.9"}]
[{"$nulls":22},"y equilibrio",{"$f":"X212","v":{"v":17.78279410038922,"d":"17.8"}},null,0.85,{"v":511.6152497946317,"d":"511.62"},{"v":24.17667206362225,"d":"24.18"},{"v":21.161524979463174,"d":"21.16"},{"v":9.4511147090815,"d":"9.45"},{"v":14.725557354540749,"d":"14.73"},{"v":10,"d":"10.00"},{"v":21.161524979463174,"d":"21.16"},{"v":43.504325056110446,"d":"43.50"},{"v":21.161524979463174,"d":"21.16"},{"v":8.700865011222087,"d":"8.70"},{"v":21.161524979463174,"d":"21.16"},{"v":15.115374985330838,"d":"15.12"},{"v":50.000000000000014,"d":"50.00"},{"v":42.500000000000014,"d":"42.50"},{"v":17.78279410038922,"d":"17.78"},{"v":26.87023975571048,"d":"26.9"}]
[{"$nulls":25},{"v":0.9,"d":"0.90"},{"v":524.0632056649042,"d":"524.06"},{"v":23.389079171198798,"d":"23.39"},{"v":22.406320566490415,"d":"22.41"},{"v":8.926052780799196,"d":"8.93"},{"v":14.463026390399602,"d":"14.46"},{"v":10,"d":"10.00"},{"v":22.406320566490415,"d":"22.41"},{"v":41.559811418869465,"d":"41.56"},{"v":22.406320566490415,"d":"22.41"},{"v":8.311962283773891,"d":"8.31"},{"v":22.406320566490415,"d":"22.41"},{"v":16.004514690350298,"d":"16.00"},{"v":50.000000000000014,"d":"50.00"},{"v":45.000000000000014,"d":"45.00"},{"v":17.78279410038922,"d":"17.78"},{"v":26.87023975571048,"d":"26.9"}]
[{"$nulls":22},"Inserte un valor y particular",{"v":572,"d":"572.0"},null,0.95,{"v":536.5111615351766,"d":"536.51"},{"v":22.68439079376728,"d":"22.68"},{"v":23.65111615351766,"d":"23.65"},{"v":8.456260529178186,"d":"8.46"},{"v":14.228130264589096,"d":"14.23"},{"v":10,"d":"10.00"},{"v":23.65111615351766,"d":"23.65"},{"v":39.800514989494616,"d":"39.80"},{"v":23.65111615351766,"d":"23.65"},{"v":7.960102997898921,"d":"7.96"},{"v":23.65111615351766,"d":"23.65"},{"v":16.893654395369758,"d":"16.89"},{"v":50.000000000000014,"d":"50.00"},{"v":47.500000000000014,"d":"47.50"},{"v":17.78279410038922,"d":"17.78"},{"v":26.87023975571048,"d":"26.9"}]
[{"$nulls":25},{"v":1,"d":"1.00"},{"$f":"$X$206+($X$205*AI223)","v":{"v":548.9591174054491,"d":"548.96"}},{"v":22.050171254078915,"d":"22.05"},{"$f":"IF(AB223=AB222,AC222,AI223)","v":{"v":24.895911740544907,"d":"24.90"}},{"$f":"$X$106/AI223","v":{"v":8.033447502719277,"d":"8.03"}},{"$f":"AB223-AD223","v":{"v":14.016723751359638,"d":"14.02"}},{"v":10,"d":"10.00"},{"v":24.895911740544907,"d":"24.90"},{"v":38.2003705616096,"d":"38.20"},{"v":24.895911740544907,"d":"24.90"},{"$f":"(1+$X$208)*$X$207*AI223^($X$208)","v":{"v":7.640074112321918,"d":"7.64"}},{"v":24.895911740544907,"d":"24.90"},{"v":17.78279410038922,"d":"17.78"},{"v":50.000000000000014,"d":"50.00"},{"v":50.000000000000014,"d":"50.00"},{"v":17.78279410038922,"d":"17.78"},{"v":26.87023975571048,"d":"26.9"}]
[{"$nulls":22},"Costo Total",{"$f":"X204*(X222^(2))+X205*X222+X206","v":{"v":6020,"d":"6020.0"}}]
[{"$nulls":22},"Costo Fijo",{"$f":"X206","v":{"v":300,"d":"300.0"}}]
[{"$nulls":22},"Costo Variable",{"$f":"X224-X225","v":{"v":5720,"d":"5720.0"}}]
[{"$nulls":22},"Costo Medio",{"$f":"X224/X222","v":{"v":10.524475524475525,"d":"10.5"}}]
[{"$nulls":22},"Costo Marginal",{"$f":"(2*X204*X222)+X205","v":{"v":10,"d":"10.0"}}]
[{"$nulls":22},"Costo Fijo Medio",{"$f":"X225/X222","v":{"v":0.5244755244755245,"d":"0.5"}}]
[{"$nulls":22},"Costo Variable Medio",{"$f":"X226/X222","v":{"v":10,"d":"10.0"}}]

{"sheet":"Mono_maxben_iso","index":9,"n_rows":35,"n_cols":9,"rows_kept":35,"hidden":true,"merged":[[0,0,0,3],[1,0,1,3]]}
["MONOPOLIO"]
["Función de demanda isoelástica"]
[]
[]
[null,"Parámetros de la función costos e inversa de la demanda"]
[null,"b (y2)",{"v":0.5,"d":"0.500"}]
[null,"c (y)",{"v":-10,"d":"-10.0"}]
[null,"d",{"v":200,"d":"200.0"}]
[null,"b0",{"v":500,"d":"500.0"},{"$nulls":5},{"$f":"(1+C10)*C9-2*C6*C17^(1-C10)-C7*C17^-C10","v":-4.282479179096299E-5}]
[null,"b1",{"v":-1,"d":"-1.00"}]
[null,null,"Inserte los datos correspondientes"]
[]
[]
[]
[]
[null,"Precio de equilibrio",{"$f":"+Oculto_Mono!X111","v":{"v":49.999978587622444,"d":"50.0"}}]
[null,"Cantidad de equilibrio",{"v":10.000004282477345,"d":"10.0"}]
[null,"Ingreso marginal",{"$f":"+Oculto_Mono!X113","v":{"v":0,"d":"0.0"}}]
[null,"Costo marginal",{"$f":"+Oculto_Mono!X114","v":{"v":4.2824773451854981E-6,"d":"0.0"}}]
[null,"Costo medio",{"$f":"+Oculto_Mono!X115","v":{"v":14.999993576287649,"d":"15.0"}}]
[null,"Costo total",{"$f":"+Oculto_Mono!X116","v":{"v":150.00000000000915,"d":"150.0"}}]
[null,"Ingreso total",{"$f":"+Oculto_Mono!X117","v":{"v":500,"d":"500.0"}}]
[null,"Beneficio",{"$f":"+Oculto_Mono!X118","v":{"v":349.99999999999085,"d":"350.0"}}]
{"$rows_empty":8}
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos"]
[null,"Valores de equilibrio"]

{"sheet":"Mono_maxben_iso_prim","index":10,"n_rows":35,"n_cols":9,"rows_kept":35,"hidden":true,"merged":[[0,0,0,3],[1,0,1,3],[4,1,5,2]]}
["MONOPOLIO"]
["Función de demanda isoelástica"]
[]
[]
[null,"Parámetros de la función de costos y de función inversa de la demanda"]
[]
[null,"c (y)",{"v":10,"d":"10.0"}]
[null,"d",{"v":300,"d":"300.0"}]
[null,"b0",{"v":500,"d":"500.0"},{"$nulls":5},{"$f":"(1+C10)*C9-2*#REF!*C17^(1-C10)-C7*C17^-C10","v":{"$error":"#REF!"}}]
[null,"b1",{"v":-0.8,"d":"-0.80"}]
[null,null,"Inserte los datos correspondientes"]
[]
[]
[]
[]
[null,"Precio de equilibrio",{"$f":"Oculto_Mono!X211","v":{"v":50.000000000000014,"d":"50.0"}}]
[null,"Cantidad de equilibrio",{"$f":"Oculto_Mono!X212","v":{"v":17.78279410038922,"d":"17.8"}}]
[null,"Ingreso marginal",{"$f":"Oculto_Mono!X213","v":{"v":9.999999999999998,"d":"10.0"}}]
[null,"Costo marginal",{"$f":"Oculto_Mono!X214","v":{"v":10,"d":"10.0"}}]
[null,"Costo medio",{"$f":"Oculto_Mono!X215","v":{"v":26.87023975571048,"d":"26.9"}}]
[null,"Costo total",{"$f":"Oculto_Mono!X216","v":{"v":477.8279410038922,"d":"477.8"}}]
[null,"Ingreso total",{"$f":"Oculto_Mono!X217","v":{"v":889.1397050194613,"d":"889.1"}}]
[null,"Beneficio",{"$f":"Oculto_Mono!X218","v":{"v":411.3117640155691,"d":"411.3"}}]
{"$rows_empty":8}
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos"]
[null,"Valores de equilibrio"]