{"text_format":"3","workbook":"xlsx","n_sheets":8,"sheets":["Inicio_ComMono","ComMono_maxben_cp_2g","ComMono_maxben_Lp_3g","ComMono_maxben_cp_3g","Oculto_ComMono","ComMono_maxben_Lp_2g","ComMono_maxben_Lp_2g_iso","ComMono_maxben_Lp_1g_iso"],"not_rendered":{"charts":8,"images":10,"macros":1,"defined_names":35},"read":"whole","date_system":"1900"}

{"sheet":"Inicio_ComMono","index":0,"n_rows":34,"n_cols":10,"rows_kept":34,"merged":[[24,0,24,2],[32,10,32,11],[33,9,33,11]]}
{"$rows_empty":24}
["    Descargue la versión Kindle"]
{"$rows_empty":8}
[{"$nulls":9},"Miguel Cervantes Jiménez"]

{"sheet":"ComMono_maxben_cp_2g","index":1,"n_rows":35,"n_cols":3,"rows_kept":35,"hidden":true,"merged":[[0,0,0,3],[1,0,1,3],[4,1,4,2]]}
["COMPETENCIA MONOPÓLISTICA"]
["Equilibrio a corto plazo"]
[]
[]
[null,"Parámetros función de costos"]
[null,"b (y2)",{"v":0.3,"d":"0.30000"}]
[null,"c (y)",{"v":-3,"d":"-3.00000"}]
[null,"d",{"v":400,"d":"400.0"}]
[null,"b0",{"v":100,"d":"100.0"}]
[null,"b1",-0.5]
[null,"b0/b1",{"$f":"C9/C10*-1","v":{"v":200,"d":"200.0"}}]
[null,"1/b1",{"$f":"1/C10","v":{"v":-2,"d":"-2.0"}}]
[null,"Inserte los datos correspondientes"]
[]
[null,"Precio de equilibrio",{"$f":"Oculto_ComMono!X12","v":{"v":67.8125,"d":"67.8"}}]
[null,"Cantidad de equilibrio",{"$f":"Oculto_ComMono!X13","v":{"v":64.375,"d":"64.4"}}]
[null,"Ingreso marginal",{"$f":"Oculto_ComMono!X14","v":{"v":35.625,"d":"35.6"}}]
[null,"Costo marginal",{"$f":"Oculto_ComMono!X15","v":{"v":35.625,"d":"35.6"}}]
[null,"Costo medio",{"$f":"Oculto_ComMono!X16","v":{"v":22.52609223300971,"d":"22.5"}}]
[null,"Costo total",{"$f":"Oculto_ComMono!X17","v":{"v":1450.1171875,"d":"1,450.1"}}]
[null,"Ingreso total",{"$f":"Oculto_ComMono!X18","v":{"v":4365.4296875,"d":"4,365.4"}}]
[null,"Beneficio",{"$f":"Oculto_ComMono!X19","v":{"v":2915.3125,"d":"2,915.3"}}]
[null,"Elasticidad precio",{"$f":"Oculto_ComMono!X20","v":{"v":-2.1067961165048543,"d":"-2.1"}}]
[]
[null,"y1 Empresa",{"$f":"Oculto_ComMono!X22","v":{"v":64.375,"d":"64.4"}}]
[null,"Num. enpresas",{"v":10,"d":"10.0"}]
[null,"Y1 industria",{"$f":"Oculto_ComMono!X24","v":{"v":643.75,"d":"643.8"}}]
[]
[]
[]
[]
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos"]
[null,"Valores de equilibrio"]

{"sheet":"ComMono_maxben_Lp_3g","index":2,"n_rows":38,"n_cols":6,"rows_kept":38,"hidden":true,"merged":[[0,0,0,5],[1,0,1,4],[2,4,5,5],[4,1,4,2],[7,4,8,5],[14,1,14,2],[14,4,14,5]]}
["COMPETENCIA MONOPOLISTICA"]
["Equilibrio a largo plazo"]
[]
[]
[null,"Parámetros función costos y demanda"]
[null,"a (y3)",{"v":1E-4,"d":"0.00010"},{"$f":"IF(C6<>Oculto_ComMono!BX4,1,0)","v":0}]
[null,"b (y2)",{"v":0.05,"d":"0.05000"},{"$f":"IF(C7<>Oculto_ComMono!BX5,1,0)","v":0}]
[null,"c (y)",{"v":0.06,"d":"0.1"},{"$f":"IF(C8<>Oculto_ComMono!BX6,1,0)","v":0},"Parámetros función demanda largo plazo"]
[null,"d",{"v":100000,"d":"100,000.0"},{"$f":"IF(C9<>Oculto_ComMono!BX7,1,0)","v":0}]
[null,"b0",{"v":1000,"d":"1,000.0"},null,"b0",{"$f":"F12*F11*-1","v":{"v":486.0562711793915,"d":"486.1"}}]
[null,"b1",-0.5,null,"b1",{"$f":"C11","v":{"v":-0.5,"d":"-0.50"}}]
[null,"b0/b1",{"$f":"C10/C11*-1","v":{"v":2000,"d":"2,000.0"}},{"$f":"IF(C12<>Oculto_ComMono!BX8,1,0)","v":1},"b0/b1",{"$f":"+Oculto_ComMono!BW35","v":{"v":972.112542358783,"d":"972.1"}}]
[null,"1/b1",{"$f":"1/C11","v":{"v":-2,"d":"-2.0"}},{"$f":"IF(C13<>Oculto_ComMono!BX9,1,0)","v":0},"1/b1",{"$f":"+Oculto_ComMono!BW36","v":{"v":-2,"d":"-2.0"}}]
[null,"Inserte los datos correspondientes"]
[null,"Equilibrio de CORTO PLAZO",null,null,"Equilibrio de LARGO PLAZO"]
[null,"Precio de equilibrio",{"$f":"+Oculto_ComMono!BW13","v":{"v":623.0047668214593,"d":"623.0"}},null,"Precio de equilibrio",{"$f":"+Oculto_ComMono!BW40","v":{"v":286.85499195083077,"d":"286.9"}}]
[null,"Cantidad de equilibrio",{"$f":"+Oculto_ComMono!BW14","v":{"v":753.9904663570813,"d":"754.0"}},null,"Cantidad de equilibrio",{"$f":"+Oculto_ComMono!BW41","v":{"v":398.4025584571215,"d":"398.4"}}]
[null,"Ingreso marginal",{"$f":"+Oculto_ComMono!BW15","v":{"v":246.00953364291865,"d":"246.0"}},null,"Ingreso marginal",{"$f":"+Oculto_ComMono!BW42","v":{"v":87.65371272227003,"d":"87.7"}}]
[null,"Costo marginal",{"$f":"+Oculto_ComMono!BW16","v":{"v":246.00953364291883,"d":"246.0"}},null,"Costo marginal",{"$f":"+Oculto_ComMono!BW43","v":{"v":87.51763542126619,"d":"87.5"}}]
[null,"Costo medio",{"$f":"+Oculto_ComMono!BW17","v":{"v":227.23735730460243,"d":"227.2"}},null,"Costo medio",{"$f":"+Oculto_ComMono!BW44","v":{"v":286.85499195083077,"d":"286.9"}}]
[null,"Costo total",{"$f":"+Oculto_ComMono!BW18","v":{"v":171334.8010078479,"d":"171,334.8"}},null,"Costo total",{"$f":"+Oculto_ComMono!BW45","v":{"v":114283.76269940796,"d":"114,283.8"}}]
[null,"Ingreso total",{"$f":"+Oculto_ComMono!BW19","v":{"v":469739.6546783968,"d":"469,739.7"}},null,"Ingreso total",{"$f":"+Oculto_ComMono!BW46","v":{"v":114283.76269940796,"d":"114,283.8"}}]
[null,"Beneficio",{"$f":"+Oculto_ComMono!BW20","v":{"v":298404.8536705489,"d":"298,404.9"}},null,"Beneficio",{"$f":"+Oculto_ComMono!BW47","v":{"v":0,"d":"0.0"}}]
[null,"Elasticidad precio",{"$f":"+Oculto_ComMono!BW21","v":{"v":-1.6525534330202294,"d":"-1.7"}},null,"Elasticidad precio",{"$f":"+Oculto_ComMono!BW48","v":{"v":-1.4400258525533733,"d":"-1.4"}}]
[]
[null,"Producción empresa",{"$f":"+Oculto_ComMono!BW25","v":{"v":753.9904663570813,"d":"754.0"}},null,"Producción empresa",{"$f":"+Oculto_ComMono!BW50","v":{"v":398.4025584571215,"d":"398.4"}}]
[null,"Número de empresas",{"v":3,"d":"3.0"},{"$f":"IF(C27<>Oculto_ComMono!BW27,1,0)","v":0},"Número de empresas",{"$f":"+Oculto_ComMono!BW51","v":{"v":10.740066692507284,"d":"10.7"}}]
[null,"Producción industria",{"$f":"+Oculto_ComMono!BW28","v":{"v":2261.971399071244,"d":"2,262.0"}},{"$f":"+SUM(D5:D27)","v":1},"Producción industria",{"$f":"+Oculto_ComMono!BW52","v":{"v":4278.870048295016,"d":"4,278.9"}}]
[]
[]
[]
[]
[]
[]
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar Datos"]
[null,"Valores de equilibrio"]

{"sheet":"ComMono_maxben_cp_3g","index":3,"n_rows":33,"n_cols":3,"rows_kept":33,"hidden":true,"merged":[[0,0,0,3],[1,0,1,4],[2,0,2,3],[4,1,4,2]]}
["COMPETENCIA MONOPÓLISTICA"]
[]
["Equilibrio a corto plazo"]
[]
[null,"Parámetros función de costos"]
[null,"a (y3)",{"v":0.0003,"d":"0.00030"}]
[null,"b (y2)",{"v":-0.05,"d":"-0.05000"}]
[null,"c (y)",{"v":0.06,"d":"0.06000"}]
[null,"d",{"v":70000,"d":"70,000.0"}]
[null,"b0",{"v":1500,"d":"1,500.0"}]
[null,"b1",{"v":-0.5,"d":"-0.50"}]
[null,"b0/b1",{"$f":"C10/C11*-1","v":{"v":3000,"d":"3,000.0"}}]
[null,"1/b1",{"$f":"1/C11","v":{"v":-2,"d":"-2.0"}}]
[null,"Inserte los datos correspondientes"]
[]
[null,"Precio de equilibrio",{"$f":"Oculto_ComMono!B12","v":{"v":1057.7933834468208,"d":"1,057.8"}}]
[null,"Cantidad de equilibrio",{"$f":"Oculto_ComMono!B13","v":{"v":884.4132331063583,"d":"884.4"}}]
[null,"Ingreso marginal",{"$f":"Oculto_ComMono!B14","v":{"v":615.5867668936417,"d":"615.6"}}]
[null,"Costo marginal",{"$f":"Oculto_ComMono!B15","v":{"v":615.5867668936417,"d":"615.6"}}]
[null,"Costo medio",{"$f":"Oculto_ComMono!B16","v":{"v":269.6438901441109,"d":"269.6"}}]
[null,"Costo total",{"$f":"Oculto_ComMono!B17","v":{"v":238476.62466972883,"d":"238,476.6"}}]
[null,"Ingreso total",{"$f":"Oculto_ComMono!B18","v":{"v":935526.4662127167,"d":"935,526.5"}}]
[null,"Beneficio",{"$f":"Oculto_ComMono!B19","v":{"v":697049.8415429879,"d":"697,049.8"}}]
[null,"Elasticidad precio",{"$f":"+Oculto_ComMono!B20","v":{"v":-2.392079502771556,"d":"-2.4"}}]
[]
[]
[]
[]
[]
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos"]
[null,"Valores de equilibrio"]

{"sheet":"Oculto_ComMono","index":4,"n_rows":159,"n_cols":100,"rows_kept":159,"hidden":true}
["SISTEMA DE EQUILIBRIO DE CORTO PLAZO CON COSTOS DE TERCER GRADO",{"$nulls":10},"Demanda",null,"Ingreso Marginal",{"$nulls":8},"SISTEMA DE EQUILIBRIO DE CORTO PLAZO CON COSTOS DE SEGUNDO GRADO",{"$nulls":10},"DEMANDA ORIGINAL",null,"Ingreso Marginal",{"$nulls":9},"SISTEMA DE EQUILIBRIO DE LARGO PLAZO CON COSTOS DE SEGUNDO GRADO",{"$nulls":10},"DEMANDA ORIGINAL",null,"Ingreso Marginal",null,"DEMANDA MODIFICADA",{"$nulls":12},"SISTEMA DE EQUILIBRIO DE LARGO PLAZO CON COSTOS DE TERCER GRADO",{"$nulls":10},"DEMANDA ORIGINAL",null,"Ingreso Marginal",null,"DEMANDA MODIFICADA"]
["FUNCIÒN DE COSTOS",null,null,"Ponderador","COSTO TOTAL","COSTO MEDIO",null,"COSTO FIJO MEDIO","COSTO VARIABLE MEDIO","COSTO MARGINAL",null,"P","Y","P","Y","LineP(x)",null,"LineP(y)",null,"LineCU",{"$nulls":5},"Ponderador","COSTO TOTAL","COSTO MEDIO","COSTO TOTAL","COSTO FIJO MEDIO","COSTO VARIABLE MEDIO","COSTO MARGINAL",null,"P","Y","P","Y","LineP(x)",null,"LineP(y)",null,"LineCU",{"$nulls":6},"Ponderador","COSTO TOTAL","COSTO MEDIO","COSTO TOTAL","COSTO FIJO MEDIO","COSTO VARIABLE MEDIO","COSTO MARGINAL",null,"P","Y","P","Y","P","Y","LineP(x)",null,"LineP(y)",null,"LineCU",{"$nulls":9},"Ponderador","COSTO TOTAL","COSTO MEDIO",null,"COSTO FIJO MEDIO","COSTO VARIABLE MEDIO","COSTO MARGINAL",null,"P","Y","P","Y","P","Y","LineP(x)",null,"LineP(y)",null,"LineCU","LineP(x) LP","LineP(y) LP"]
[{"$nulls":3},{"v":0,"d":"0.00"},{"$f":"$B$7+($B$6*M3)+($B$5*(M3^2))+($B$4*(M3^3))","v":{"v":70000,"d":"70,000.00"}},{"$nulls":4},{"$f":"IF((3*$B$4*(M3^2))+(2*$B$5*(M3^1))+($B$6)<$B$10,(3*$B$4*(M3^2))+(2*$B$5*(M3^1))+($B$6),J2)","v":0.06},null,{"$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$12","v":{"v":1057.7933834468208,"d":"1,057.79"}},{"$f":"$B$12*D3","v":{"v":0,"d":"0.00"}},{"$f":"$B$13","v":{"v":884.4132331063583,"d":"884.41"}},{"$f":"$B$16","v":{"v":269.6438901441109,"d":"269.6"}},null,null,"PARÁMETROS ORIGINALES",0,null,{"v":0,"d":"0.00"},{"$f":"$X$6+($X$5*AI3)+($X$4*(AI3^2))","v":{"v":400,"d":"400.00"}},{"$nulls":4},{"$f":"IF((2*$X$4*(AI3^1))+($X$5)<$X$9,((2*$X$4*(AI3^1))+($X$5)),AF2)","v":{"v":-3,"d":"-3.00"}},null,{"$f":"(($X$7/$X$8)*-1)+((1/$X$8)*AI3)","v":{"v":100,"d":"100.00"}},{"$f":"$X$7*Z3","v":{"v":0,"d":"0.00"}},{"$f":"AH3","v":{"v":100,"d":"100.00"}},{"$f":"AI3/2","v":{"v":0,"d":"0.00"}},{"$f":"$X$13*Z3","v":{"v":0,"d":"0.00"}},{"$f":"$X$12","v":{"v":67.8125,"d":"67.81"}},{"$f":"$X$12*Z3","v":{"v":0,"d":"0.00"}},{"$f":"$X$13","v":{"v":64.375,"d":"64.38"}},{"$f":"$X$16","v":{"v":22.52609223300971,"d":"22.5"}},{"$nulls":3},"PARÁMETROS ORIGINALES",null,null,{"v":0,"d":"0.00"},{"$f":"$AU$6+($AU$5*BF3)+($AU$4*(BF3^2))","v":{"v":200,"d":"200.00"}},{"$nulls":4},{"$f":"IF((2*$AU$4*(BF3^1))+($AU$5)<$AU$9,((2*$AU$4*(BF3^1))+($AU$5)),BC2)","v":{"v":-4,"d":"-4.00"}},null,{"$f":"(($AU$7/$AU$8)*-1)+((1/$AU$8)*BF3)","v":{"v":40,"d":"40.00"}},{"$f":"$AU$7*AW3","v":{"v":0,"d":"0.00"}},{"$f":"BE3","v":{"v":40,"d":"40.00"}},{"$f":"BF3/2","v":{"v":0,"d":"0.00"}},{"$f":"IF($AU$50=1,$AU$33*AW3,\"\")","v":""},{"$f":"IF($AU$50=1,$AU$31+($AU$32*BI3),\"\")","v":""},{"$f":"$AU$13*AW3","v":{"v":0,"d":"0.00"}},{"$f":"$AU$12","v":{"v":21.666666666666664,"d":"21.67"}},{"$f":"$AU$12*AW3","v":{"v":0,"d":"0.00"}},{"$f":"$AU$13","v":{"v":36.66666666666667,"d":"36.67"}},{"$f":"$AU$16","v":{"v":5.121212121212121,"d":"5.1"}},{"$nulls":6},"PARÁMETROS ORIGINALES",null,null,{"v":0,"d":"0.00"},{"$f":"$BW$7+($BW$6*CH3)+($BW$5*(CH3^2))+($BW$4*(CH3^3))","v":{"v":100000,"d":"100,000.00"}},{"$nulls":4},{"$f":"IF((3*$BW$4*(CH3^2))+(2*$BW$5*(CH3^1))+($BW$6)<$BW$10,(3*$BW$4*(CH3^2))+(2*$BW$5*(CH3^1))+($BW$6),CE2)","v":0.06},null,{"$f":"((-$BW$8/$BW$9))+(CH3/$BW$9)","v":{"v":1000,"d":"1,000.00"}},{"$f":"$BW$8*BY3","v":{"v":0,"d":"0.00"}},{"$f":"CG3","v":{"v":1000,"d":"1,000.00"}},{"$f":"CH3/2","v":{"v":0,"d":"0.00"}},{"$f":"IF($BW$53=1,$BW$37*BY3,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF($BW$53=1,$BW$35+($BW$36*CK3),0)","v":{"v":0,"d":"0.00"}},{"$f":"+$BW$25*BY3","v":{"v":0,"d":"0.00"}},{"$f":"+$BW$13","v":{"v":623.0047668214593,"d":"623.00"}},{"$f":"+$BW$13*BY3","v":{"v":0,"d":"0.00"}},{"$f":"+$BW$25","v":{"v":753.9904663570813,"d":"753.99"}},{"$f":"+$BW$40","v":{"v":286.85499195083077,"d":"286.9"}},{"$f":"+$BW$59*BY3","v":{"v":0,"d":"0.00"}},{"$f":"+$BW$58*BY3","v":{"v":0,"d":"0.00"}},{"$f":"+$BW$59","v":{"v":0,"d":"0.00"}}]
["a",{"$f":"ComMono_maxben_cp_3g!C6","v":{"v":0.0003,"d":"0.0"}},"Y3",0.05,{"v":69896.5,"d":"69,896.50"},{"$f":"E4/M4","v":{"v":465.9766666666667,"d":"465.98"}},{"$f":"IF(F4=F3,G3,M4)","v":{"v":150,"d":"150.00"}},{"$f":"$B$7/M4","v":{"v":466.6666666666667,"d":"466.67"}},{"$f":"F4-H4","v":{"v":-0.6899999999999977,"d":"-0.69"}},{"$f":"IF((3*$B$4*(M4^2))+(2*$B$5*(M4^1))+($B$6)<$B$10,(3*$B$4*(M4^2))+(2*$B$5*(M4^1))+($B$6),J3)","v":5.31},{"$f":"IF(J4=J3,K3,M4)","v":{"v":150,"d":"150.00"}},{"v":1425,"d":"1,425.00"},{"v":150,"d":"150.00"},{"$f":"L4","v":{"v":1425,"d":"1,425.00"}},{"$f":"M4/2","v":{"v":75,"d":"75.00"}},{"v":44.22066165531792,"d":"44.22"},{"v":1057.7933834468208,"d":"1,057.79"},{"v":52.889669172341044,"d":"52.89"},{"v":884.4132331063583,"d":"884.41"},{"$f":"$B$16","v":{"v":269.6438901441109,"d":"269.6"}},null,null,"a",{"$f":"ComMono_maxben_cp_2g!C6","v":{"v":0.3,"d":"0.30"}},null,0.05,{"v":400,"d":"400.00"},{"$f":"AA4/AI4","v":{"v":40,"d":"40.00"}},{"$f":"IF(AB4=AB3,AC3,AI4)","v":{"v":10,"d":"10.00"}},{"$f":"$X$6/AI4","v":{"v":40,"d":"40.00"}},{"$f":"AB4-AD4","v":{"v":0,"d":"0.00"}},{"v":3,"d":"3.00"},{"$f":"IF(AF4=AF3,AG3,AI4)","v":{"v":10,"d":"10.00"}},{"v":95,"d":"95.00"},{"v":10,"d":"10.00"},{"$f":"AH4","v":{"v":95,"d":"95.00"}},{"$f":"AI4/2","v":{"v":5,"d":"5.00"}},{"v":3.21875,"d":"3.22"},{"v":67.8125,"d":"67.81"},{"v":3.390625,"d":"3.39"},{"v":64.375,"d":"64.38"},{"v":22.52609223300971,"d":"22.5"},{"$nulls":3},"a",{"$f":"ComMono_maxben_Lp_2g!C6","v":{"v":0.1,"d":"0.10"}},null,0.05,{"$f":"$AU$6+($AU$5*BF4)+($AU$4*(BF4^2))","v":{"v":185.6,"d":"185.60"}},{"$f":"AX4/BF4","v":{"v":46.4,"d":"46.40"}},{"$f":"IF(AY4=AY3,AZ3,BF4)","v":{"v":4,"d":"4.00"}},{"$f":"$AU$6/BF4","v":{"v":50,"d":"50.00"}},{"$f":"AY4-BA4","v":{"v":-3.6000000000000014,"d":"-3.60"}},{"$f":"IF((2*$AU$4*(BF4^1))+($AU$5)<$AU$9,((2*$AU$4*(BF4^1))+($AU$5)),BC3)","v":{"v":-3.2,"d":"-3.20"}},{"$f":"IF(BC4=BC3,BD3,BF4)","v":{"v":4,"d":"4.00"}},{"$f":"(($AU$7/$AU$8)*-1)+((1/$AU$8)*BF4)","v":{"v":38,"d":"38.00"}},{"$f":"$AU$7*AW4","v":{"v":4,"d":"4.00"}},{"$f":"BE4","v":{"v":38,"d":"38.00"}},{"$f":"BF4/2","v":{"v":2,"d":"2.00"}},{"$f":"IF($AU$50=1,$AU$33*AW4,\"\")","v":""},{"$f":"IF($AU$50=1,$AU$31+($AU$32*BI4),\"\")","v":""},{"$f":"$AU$13*AW4","v":{"v":1.8333333333333337,"d":"1.83"}},{"v":21.666666666666664,"d":"21.67"},{"$f":"$AU$12*AW4","v":{"v":1.0833333333333333,"d":"1.08"}},{"v":36.66666666666667,"d":"36.67"},{"v":5.121212121212121,"d":"5.1"},{"$nulls":6},0,{"$f":"+ComMono_maxben_Lp_3g!C6","v":{"v":1E-4,"d":"0.00"}},{"v":1E-4,"d":"0.00"},0.05,{"$f":"$BW$7+($BW$6*CH4)+($BW$5*(CH4^2))+($BW$4*(CH4^3))","v":{"v":100606,"d":"100,606.00"}},{"$f":"BZ4/CH4","v":{"v":1006.06,"d":"1,006.06"}},{"$f":"IF(CA4=CA3,CB3,CH4)","v":{"v":100,"d":"100.00"}},{"$f":"$BW$7/CH4","v":{"v":1000,"d":"1,000.00"}},{"$f":"CA4-CC4","v":{"v":6.059999999999945,"d":"6.06"}},{"$f":"IF((3*$BW$4*(CH4^2))+(2*$BW$5*(CH4^1))+($BW$6)<$BW$10,(3*$BW$4*(CH4^2))+(2*$BW$5*(CH4^1))+($BW$6),CE3)","v":13.06},{"$f":"IF(CE4=CE3,CF3,CH4)","v":{"v":100,"d":"100.00"}},{"$f":"((-$BW$8/$BW$9))+(CH4/$BW$9)","v":{"v":950,"d":"950.00"}},{"$f":"$BW$8*BY4","v":{"v":100,"d":"100.00"}},{"$f":"CG4","v":{"v":950,"d":"950.00"}},{"$f":"CH4/2","v":{"v":50,"d":"50.00"}},{"$f":"IF($BW$53=1,$BW$37*BY4,0)","v":{"v":0,"d":"0.00"}},{"$f":"IF($BW$53=1,$BW$35+($BW$36*CK4),0)","v":{"v":0,"d":"0.00"}},{"$f":"+$BW$25*BY4","v":{"v":37.699523317854066,"d":"37.70"}},{"$f":"+$BW$13","v":{"v":623.0047668214593,"d":"623.00"}},{"$f":"+$BW$13*BY4","v":{"v":31.150238341072964,"d":"31.15"}},{"$f":"+$BW$25","v":{"v":753.9904663570813,"d":"753.99"}},{"$f":"+$BW$40","v":{"v":286.85499195083077,"d":"286.9"}},{"$f":"+$BW$59*BY4","v":{"v":0,"d":"0.00"}},{"$f":"+$BW$58*BY4","v":{"v":0,"d":"0.00"}},{"$f":"+$BW$59","v":{"v":0,"d":"0.00"}}]
["b",{"$f":"ComMono_maxben_cp_3g!C7","v":{"v":-0.05,"d":"-0.1"}},"Y2",{"v":0.1,"d":"0.10"},{"v":73618,"d":"73,618.00"},{"v":245.39333333333335,"d":"245.39"},{"$f":"IF(F5=F4,G4,M5)","v":{"v":300,"d":"300.00"}},{"v":233.33333333333334,"d":"233.33"},{"v":12.060000000000002,"d":"12.06"},51.06,{"$f":"IF(J5=J4,K4,M5)","v":{"v":300,"d":"300.00"}},{"v":1350,"d":"1,350.00"},{"v":300,"d":"300.00"},{"v":1350,"d":"1,350.00"},{"v":150,"d":"150.00"},{"v":88.44132331063584,"d":"88.44"},{"v":1057.7933834468208,"d":"1,057.79"},{"v":105.77933834468209,"d":"105.78"},{"v":884.4132331063583,"d":"884.41"},{"v":269.6438901441109,"d":"269.6"},null,null,"b",{"$f":"ComMono_maxben_cp_2g!C7","v":{"v":-3,"d":"-3.00"}},null,{"v":0.1,"d":"0.10"},{"v":460,"d":"460.00"},{"$f":"AA5/AI5","v":{"v":23,"d":"23.00"}},{"$f":"IF(AB5=AB4,AC4,AI5)","v":{"v":20,"d":"20.00"}},{"v":20,"d":"20.00"},{"v":3,"d":"3.00"},{"v":9,"d":"9.00"},{"$f":"IF(AF5=AF4,AG4,AI5)","v":{"v":20,"d":"20.00"}},{"v":90,"d":"90.00"},{"v":20,"d":"20.00"},{"v":90,"d":"90.00"},{"v":10,"d":"10.00"},{"v":6.4375,"d":"6.44"},{"v":67.8125,"d":"67.81"},{"v":6.78125,"d":"6.78"},{"v":64.375,"d":"64.38"},{"v":22.52609223300971,"d":"22.5"},{"$nulls":3},"b",{"$f":"ComMono_maxben_Lp_2g!C7","v":{"v":-4,"d":"-4.00"}},null,{"v":0.1,"d":"0.10"},{"v":174.4,"d":"174.40"},{"$f":"AX5/BF5","v":{"v":21.8,"d":"21.80"}},{"$f":"IF(AY5=AY4,AZ4,BF5)","v":{"v":8,"d":"8.00"}},{"$f":"$AU$6/BF5","v":{"v":25,"d":"25.00"}},{"v":-3.1999999999999993,"d":"-3.20"},{"v":-2.4,"d":"-2.40"},{"$f":"IF(BC5=BC4,BD4,BF5)","v":{"v":8,"d":"8.00"}},{"v":36,"d":"36.00"},{"v":8,"d":"8.00"},{"v":36,"d":"36.00"},{"v":4,"d":"4.00"},"","",{"v":3.6666666666666674,"d":"3.67"},{"v":21.666666666666664,"d":"21.67"},{"v":2.1666666666666665,"d":"2.17"},{"v":36.66666666666667,"d":"36.67"},{"v":5.121212121212121,"d":"5.1"},{"$nulls":6},0,{"$f":"+ComMono_maxben_Lp_3g!C7","v":0.05},0.05,{"v":0.1,"d":"0.10"},{"v":102812,"d":"102,812.00"},{"$f":"BZ5/CH5","v":514.06},{"$f":"IF(CA5=CA4,CB4,CH5)","v":{"v":200,"d":"200.00"}},{"$f":"$BW$7/CH5","v":{"v":500,"d":"500.00"}},{"v":14.059999999999945,"d":"14.06"},32.06,{"$f":"IF(CE5=CE4,CF4,CH5)","v":{"v":200,"d":"200.00"}},{"v":900,"d":"900.00"},{"v":200,"d":"200.00"},{"v":900,"d":"900.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":75.39904663570813,"d":"75.40"},{"v":623.0047668214593,"d":"623.00"},{"v":62.30047668214593,"d":"62.30"},{"v":753.9904663570813,"d":"753.99"},{"v":286.85499195083077,"d":"286.9"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["c",{"$f":"ComMono_maxben_cp_3g!C8","v":{"v":0.06,"d":"0.1"}},"Y",0.15,{"v":87239.5,"d":"87,239.50"},{"v":193.86555555555555,"d":"193.87"},{"v":450,"d":"450.00"},{"v":155.55555555555554,"d":"155.56"},38.31,137.31,{"v":450,"d":"450.00"},{"v":1275,"d":"1,275.00"},{"v":450,"d":"450.00"},{"v":1275,"d":"1,275.00"},{"v":225,"d":"225.00"},{"v":132.66198496595374,"d":"132.66"},{"v":1057.7933834468208,"d":"1,057.79"},{"v":158.66900751702312,"d":"158.67"},{"v":884.4132331063583,"d":"884.41"},{"v":269.6438901441109,"d":"269.6"},null,null,"c",{"$f":"ComMono_maxben_cp_2g!C8","v":{"v":400,"d":"400.00"}},null,0.15,{"v":580,"d":"580.00"},{"$f":"AA6/AI6","v":{"v":19.333333333333332,"d":"19.33"}},{"v":30,"d":"30.00"},{"v":13.333333333333334,"d":"13.33"},{"v":5.999999999999998,"d":"6.00"},{"v":15,"d":"15.00"},{"v":30,"d":"30.00"},{"v":85,"d":"85.00"},{"v":30,"d":"30.00"},{"v":85,"d":"85.00"},{"v":15,"d":"15.00"},{"v":9.65625,"d":"9.66"},{"v":67.8125,"d":"67.81"},{"v":10.171875,"d":"10.17"},{"v":64.375,"d":"64.38"},{"v":22.52609223300971,"d":"22.5"},{"$nulls":3},"c",{"$f":"ComMono_maxben_Lp_2g!C8","v":{"v":200,"d":"200.00"}},null,0.15,{"v":166.4,"d":"166.40"},{"$f":"AX6/BF6","v":{"v":13.866666666666667,"d":"13.87"}},{"v":12,"d":"12.00"},{"v":16.666666666666668,"d":"16.67"},{"v":-2.8000000000000007,"d":"-2.80"},{"v":-1.5999999999999996,"d":"-1.60"},{"v":12,"d":"12.00"},{"v":34,"d":"34.00"},{"v":12,"d":"12.00"},{"v":34,"d":"34.00"},{"v":6,"d":"6.00"},"","",{"v":5.500000000000001,"d":"5.50"},{"v":21.666666666666664,"d":"21.67"},{"v":3.2499999999999996,"d":"3.25"},{"v":36.66666666666667,"d":"36.67"},{"v":5.121212121212121,"d":"5.1"},{"$nulls":6},0,{"$f":"+ComMono_maxben_Lp_3g!C8","v":0.06},0.06,0.15,{"v":107218,"d":"107,218.00"},{"$f":"BZ6/CH6","v":{"v":357.3933333333333,"d":"357.39"}},{"v":300,"d":"300.00"},{"v":333.3333333333333,"d":"333.33"},{"v":24.060000000000002,"d":"24.06"},57.06,{"v":300,"d":"300.00"},{"v":850,"d":"850.00"},{"v":300,"d":"300.00"},{"v":850,"d":"850.00"},{"v":150,"d":"150.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":113.0985699535622,"d":"113.10"},{"v":623.0047668214593,"d":"623.00"},{"v":93.45071502321889,"d":"93.45"},{"v":753.9904663570813,"d":"753.99"},{"v":286.85499195083077,"d":"286.9"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["d",{"$f":"ComMono_maxben_cp_3g!C9","v":{"v":70000,"d":"70,000.00"}},0,{"v":0.2,"d":"0.20"},{"v":116836,"d":"116,836.00"},{"v":194.72666666666666,"d":"194.73"},{"v":600,"d":"600.00"},{"v":116.66666666666667,"d":"116.67"},{"v":78.05999999999999,"d":"78.06"},264.06,{"v":600,"d":"600.00"},{"v":1200,"d":"1,200.00"},{"v":600,"d":"600.00"},{"v":1200,"d":"1,200.00"},{"v":300,"d":"300.00"},{"v":176.88264662127168,"d":"176.88"},{"v":1057.7933834468208,"d":"1,057.79"},{"v":211.55867668936418,"d":"211.56"},{"v":884.4132331063583,"d":"884.41"},{"v":269.6438901441109,"d":"269.6"},null,null,"b0",{"$f":"ComMono_maxben_cp_2g!C11","v":{"v":200,"d":"200.00"}},null,{"v":0.2,"d":"0.20"},{"v":760,"d":"760.00"},{"$f":"AA7/AI7","v":{"v":19,"d":"19.00"}},{"v":40,"d":"40.00"},{"v":10,"d":"10.00"},{"v":9,"d":"9.00"},{"v":21,"d":"21.00"},{"v":40,"d":"40.00"},{"v":80,"d":"80.00"},{"v":40,"d":"40.00"},{"v":80,"d":"80.00"},{"v":20,"d":"20.00"},{"v":12.875,"d":"12.88"},{"v":67.8125,"d":"67.81"},{"v":13.5625,"d":"13.56"},{"v":64.375,"d":"64.38"},{"v":22.52609223300971,"d":"22.5"},{"$nulls":3},"b0",{"$f":"ComMono_maxben_Lp_2g!C11","v":{"v":80,"d":"80.00"}},null,{"v":0.2,"d":"0.20"},{"v":161.6,"d":"161.60"},{"$f":"AX7/BF7","v":{"v":10.1,"d":"10.10"}},{"v":16,"d":"16.00"},{"v":12.5,"d":"12.50"},{"v":-2.4000000000000004,"d":"-2.40"},{"v":-0.7999999999999998,"d":"-0.80"},{"v":16,"d":"16.00"},{"v":32,"d":"32.00"},{"v":16,"d":"16.00"},{"v":32,"d":"32.00"},{"v":8,"d":"8.00"},"","",{"v":7.333333333333335,"d":"7.33"},{"v":21.666666666666664,"d":"21.67"},{"v":4.333333333333333,"d":"4.33"},{"v":36.66666666666667,"d":"36.67"},{"v":5.121212121212121,"d":"5.1"},{"$nulls":6},0,{"$f":"+ComMono_maxben_Lp_3g!C9","v":{"v":100000,"d":"100,000.00"}},{"v":100000,"d":"100,000.00"},{"v":0.2,"d":"0.20"},{"v":114424,"d":"114,424.00"},{"$f":"BZ7/CH7","v":286.06},{"v":400,"d":"400.00"},{"v":250,"d":"250.00"},36.06,88.06,{"v":400,"d":"400.00"},{"v":800,"d":"800.00"},{"v":400,"d":"400.00"},{"v":800,"d":"800.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":150.79809327141626,"d":"150.80"},{"v":623.0047668214593,"d":"623.00"},{"v":124.60095336429185,"d":"124.60"},{"v":753.9904663570813,"d":"753.99"},{"v":286.85499195083077,"d":"286.9"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["b0",{"$f":"ComMono_maxben_cp_3g!C12","v":{"v":3000,"d":"3,000.0"}},null,0.25,{"v":168482.5,"d":"168,482.50"},{"v":224.64333333333335,"d":"224.64"},{"v":750,"d":"750.00"},{"v":93.33333333333333,"d":"93.33"},131.31,431.31,{"v":750,"d":"750.00"},{"v":1125,"d":"1,125.00"},{"v":750,"d":"750.00"},{"v":1125,"d":"1,125.00"},{"v":375,"d":"375.00"},{"v":221.1033082765896,"d":"221.10"},{"v":1057.7933834468208,"d":"1,057.79"},{"v":264.4483458617052,"d":"264.45"},{"v":884.4132331063583,"d":"884.41"},{"v":269.6438901441109,"d":"269.6"},null,null,"b1",{"$f":"ComMono_maxben_cp_2g!C12","v":{"v":-2,"d":"-2.00"}},null,0.25,{"v":1000,"d":"1,000.00"},{"$f":"AA8/AI8","v":{"v":20,"d":"20.00"}},{"v":50,"d":"50.00"},{"v":8,"d":"8.00"},{"v":12,"d":"12.00"},{"v":27,"d":"27.00"},{"v":50,"d":"50.00"},{"v":75,"d":"75.00"},{"v":50,"d":"50.00"},{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},{"v":16.09375,"d":"16.09"},{"v":67.8125,"d":"67.81"},{"v":16.953125,"d":"16.95"},{"v":64.375,"d":"64.38"},{"v":22.52609223300971,"d":"22.5"},{"$nulls":3},"b1",{"$f":"ComMono_maxben_Lp_2g!C12","v":{"v":-2,"d":"-2.00"}},null,0.25,{"v":160,"d":"160.00"},{"$f":"AX8/BF8","v":{"v":8,"d":"8.00"}},{"v":20,"d":"20.00"},{"v":10,"d":"10.00"},{"v":-2,"d":"-2.00"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"v":10,"d":"10.00"},"","",{"v":9.166666666666668,"d":"9.17"},{"v":21.666666666666664,"d":"21.67"},{"v":5.416666666666666,"d":"5.42"},{"v":36.66666666666667,"d":"36.67"},{"v":5.121212121212121,"d":"5.1"},{"$nulls":6},0,{"$f":"+ComMono_maxben_Lp_3g!C12","v":{"v":2000,"d":"2,000.00"}},{"v":3000,"d":"3,000.00"},0.25,{"v":125030,"d":"125,030.00"},{"$f":"IF((BZ8/CH8)<$B$10,(BZ8/CH8),CA7)","v":250.06},{"v":500,"d":"500.00"},{"v":200,"d":"200.00"},50.06,125.06,{"v":500,"d":"500.00"},{"v":750,"d":"750.00"},{"v":500,"d":"500.00"},{"v":750,"d":"750.00"},{"v":250,"d":"250.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":188.49761658927034,"d":"188.50"},{"v":623.0047668214593,"d":"623.00"},{"v":155.75119170536482,"d":"155.75"},{"v":753.9904663570813,"d":"753.99"},{"v":286.85499195083077,"d":"286.9"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["b1",{"$f":"ComMono_maxben_cp_3g!C13","v":{"v":-2,"d":"-2.0"}},null,{"v":0.3,"d":"0.30"},{"v":248253.99999999997,"d":"248,254.00"},{"v":275.8377777777778,"d":"275.84"},{"v":900,"d":"900.00"},{"v":77.77777777777777,"d":"77.78"},198.06,639.06,{"v":900,"d":"900.00"},{"v":1050,"d":"1,050.00"},{"v":900,"d":"900.00"},{"v":1050,"d":"1,050.00"},{"v":450,"d":"450.00"},{"v":265.32396993190747,"d":"265.32"},{"v":1057.7933834468208,"d":"1,057.79"},{"v":317.33801503404624,"d":"317.34"},{"v":884.4132331063583,"d":"884.41"},{"v":269.6438901441109,"d":"269.6"},null,null,"b0/b1",{"$f":"X7/X8*-1","v":{"v":100,"d":"100.00"}},null,{"v":0.3,"d":"0.30"},{"v":1300,"d":"1,300.00"},{"$f":"IF((AA9/AI9)<$B$10,(AA9/AI9),AB8)","v":{"v":21.666666666666668,"d":"21.67"}},{"v":60,"d":"60.00"},{"v":6.666666666666667,"d":"6.67"},{"v":15,"d":"15.00"},{"v":33,"d":"33.00"},{"v":60,"d":"60.00"},{"v":70,"d":"70.00"},{"v":60,"d":"60.00"},{"v":70,"d":"70.00"},{"v":30,"d":"30.00"},{"v":19.3125,"d":"19.31"},{"v":67.8125,"d":"67.81"},{"v":20.34375,"d":"20.34"},{"v":64.375,"d":"64.38"},{"v":22.52609223300971,"d":"22.5"},{"$nulls":3},"b0/b1",{"$f":"-AU7/AU8","v":{"v":40,"d":"40.00"}},null,{"v":0.3,"d":"0.30"},{"v":161.6,"d":"161.60"},{"$f":"IF((AX9/BF9)<$B$10,(AX9/BF9),AY8)","v":{"v":6.733333333333333,"d":"6.73"}},{"v":24,"d":"24.00"},{"v":8.333333333333334,"d":"8.33"},{"v":-1.6000000000000005,"d":"-1.60"},{"v":0.8000000000000007,"d":"0.80"},{"v":24,"d":"24.00"},{"v":28,"d":"28.00"},{"v":24,"d":"24.00"},{"v":28,"d":"28.00"},{"v":12,"d":"12.00"},"","",{"v":11.000000000000002,"d":"11.00"},{"v":21.666666666666664,"d":"21.67"},{"v":6.499999999999999,"d":"6.50"},{"v":36.66666666666667,"d":"36.67"},{"v":5.121212121212121,"d":"5.1"},{"$nulls":6},0,{"$f":"+ComMono_maxben_Lp_3g!C13","v":{"v":-2,"d":"-2.00"}},{"v":-2,"d":"-2.00"},{"v":0.3,"d":"0.30"},{"v":139636,"d":"139,636.00"},{"v":232.72666666666666,"d":"232.73"},{"v":600,"d":"600.00"},{"v":166.66666666666666,"d":"166.67"},66.06,168.06,{"v":600,"d":"600.00"},{"v":700,"d":"700.00"},{"v":600,"d":"600.00"},{"v":700,"d":"700.00"},{"v":300,"d":"300.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":226.1971399071244,"d":"226.20"},{"v":623.0047668214593,"d":"623.00"},{"v":186.90143004643778,"d":"186.90"},{"v":753.9904663570813,"d":"753.99"},{"v":286.85499195083077,"d":"286.9"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["b0/b1",{"$f":"-B8/B9","v":{"v":1500,"d":"1,500.0"}},null,0.35,{"v":362225.49999999994,"d":"362,225.50"},{"$f":"IF((E10/M10)<$B$10,(E10/M10),F9)","v":{"v":344.97666666666663,"d":"344.98"}},{"v":1050,"d":"1,050.00"},{"v":66.66666666666667,"d":"66.67"},{"v":278.30999999999995,"d":"278.31"},887.31,{"v":1050,"d":"1,050.00"},{"v":975,"d":"975.00"},{"v":1050,"d":"1,050.00"},{"v":975,"d":"975.00"},{"v":525,"d":"525.00"},{"v":309.5446315872254,"d":"309.54"},{"v":1057.7933834468208,"d":"1,057.79"},{"v":370.22768420638727,"d":"370.23"},{"v":884.4132331063583,"d":"884.41"},{"v":269.6438901441109,"d":"269.6"},{"$nulls":5},0.35,{"v":1660,"d":"1,660.00"},{"v":23.714285714285715,"d":"23.71"},{"v":70,"d":"70.00"},{"v":5.714285714285714,"d":"5.71"},{"v":18,"d":"18.00"},{"v":39,"d":"39.00"},{"v":70,"d":"70.00"},{"v":65,"d":"65.00"},{"v":70,"d":"70.00"},{"v":65,"d":"65.00"},{"v":35,"d":"35.00"},{"v":22.53125,"d":"22.53"},{"v":67.8125,"d":"67.81"},{"v":23.734375,"d":"23.73"},{"v":64.375,"d":"64.38"},{"v":22.52609223300971,"d":"22.5"},{"$nulls":6},0.35,{"v":166.4,"d":"166.40"},{"v":5.942857142857143,"d":"5.94"},{"v":28,"d":"28.00"},{"v":7.142857142857143,"d":"7.14"},{"v":-1.2000000000000002,"d":"-1.20"},{"v":1.6000000000000005,"d":"1.60"},{"v":28,"d":"28.00"},{"v":26,"d":"26.00"},{"v":28,"d":"28.00"},{"v":26,"d":"26.00"},{"v":14,"d":"14.00"},"","",{"v":12.833333333333334,"d":"12.83"},{"v":21.666666666666664,"d":"21.67"},{"v":7.583333333333332,"d":"7.58"},{"v":36.66666666666667,"d":"36.67"},{"v":5.121212121212121,"d":"5.1"},{"$nulls":6},0,{"$f":"-BW8/BW9","v":{"v":1000,"d":"1,000.00"}},{"v":1500,"d":"1,500.00"},0.35,{"v":158842,"d":"158,842.00"},{"v":226.91714285714286,"d":"226.92"},{"v":700,"d":"700.00"},{"v":142.85714285714286,"d":"142.86"},84.06,217.06,{"v":700,"d":"700.00"},{"v":650,"d":"650.00"},{"v":700,"d":"700.00"},{"v":650,"d":"650.00"},{"v":350,"d":"350.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":263.89666322497845,"d":"263.90"},{"v":623.0047668214593,"d":"623.00"},{"v":218.05166838751074,"d":"218.05"},{"v":753.9904663570813,"d":"753.99"},{"v":286.85499195083077,"d":"286.9"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},{"v":0.4,"d":"0.40"},{"v":516471.99999999994,"d":"516,472.00"},{"v":430.39333333333326,"d":"430.39"},{"v":1200,"d":"1,200.00"},{"v":58.333333333333336,"d":"58.33"},{"v":372.05999999999995,"d":"372.06"},{"v":1176.06,"d":"1,176.06"},{"v":1200,"d":"1,200.00"},{"v":900,"d":"900.00"},{"v":1200,"d":"1,200.00"},{"v":900,"d":"900.00"},{"v":600,"d":"600.00"},{"v":353.76529324254335,"d":"353.77"},{"v":1057.7933834468208,"d":"1,057.79"},{"v":423.11735337872835,"d":"423.12"},{"v":884.4132331063583,"d":"884.41"},{"v":269.6438901441109,"d":"269.6"},null,null,"EQUILIBRIO INICIAL",null,null,{"v":0.4,"d":"0.40"},{"v":2080,"d":"2,080.00"},{"v":26,"d":"26.00"},{"v":80,"d":"80.00"},{"v":5,"d":"5.00"},{"v":21,"d":"21.00"},{"v":45,"d":"45.00"},{"v":80,"d":"80.00"},{"v":60,"d":"60.00"},{"v":80,"d":"80.00"},{"v":60,"d":"60.00"},{"v":40,"d":"40.00"},25.75,{"v":67.8125,"d":"67.81"},{"v":27.125,"d":"27.13"},{"v":64.375,"d":"64.38"},{"v":22.52609223300971,"d":"22.5"},{"$nulls":3},"EQUILIBRIO DE CORTO PLAZO",null,null,{"v":0.4,"d":"0.40"},{"v":174.4,"d":"174.40"},5.45,{"v":32,"d":"32.00"},6.25,{"v":-0.7999999999999998,"d":"-0.80"},{"v":2.4000000000000004,"d":"2.40"},{"v":32,"d":"32.00"},{"v":24,"d":"24.00"},{"v":32,"d":"32.00"},{"v":24,"d":"24.00"},{"v":16,"d":"16.00"},"","",{"v":14.66666666666667,"d":"14.67"},{"v":21.666666666666664,"d":"21.67"},{"v":8.666666666666666,"d":"8.67"},{"v":36.66666666666667,"d":"36.67"},{"v":5.121212121212121,"d":"5.1"},{"$nulls":9},{"v":0.4,"d":"0.40"},{"v":183248,"d":"183,248.00"},229.06,{"v":800,"d":"800.00"},{"v":125,"d":"125.00"},104.06,272.06,{"v":800,"d":"800.00"},{"v":600,"d":"600.00"},{"v":800,"d":"800.00"},{"v":600,"d":"600.00"},{"v":400,"d":"400.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":301.5961865428325,"d":"301.60"},{"v":623.0047668214593,"d":"623.00"},{"v":249.2019067285837,"d":"249.20"},{"v":753.9904663570813,"d":"753.99"},{"v":286.85499195083077,"d":"286.9"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Precio de Equilibrio",{"$f":"((-B8/B9))+((B37/B9))","v":{"v":1057.7933834468208,"d":"1,057.8"}},null,0.45,{"v":717068.4999999999,"d":"717,068.50"},{"v":531.1618518518518,"d":"531.16"},{"v":1350,"d":"1,350.00"},{"v":51.851851851851855,"d":"51.85"},{"v":479.30999999999995,"d":"479.31"},{"v":1176.06,"d":"1,176.06"},{"v":1200,"d":"1,200.00"},{"v":825,"d":"825.00"},{"v":1350,"d":"1,350.00"},{"v":825,"d":"825.00"},{"v":675,"d":"675.00"},{"v":397.9859548978613,"d":"397.99"},{"v":1057.7933834468208,"d":"1,057.79"},{"v":476.0070225510694,"d":"476.01"},{"v":884.4132331063583,"d":"884.41"},{"v":269.6438901441109,"d":"269.6"},null,null,"Precio de Equilibrio",{"$f":"((X7/X8)*-1)+((1/X8)*X22)","v":{"v":67.8125,"d":"67.8"}},null,0.45,{"v":2560,"d":"2,560.00"},{"v":28.444444444444443,"d":"28.44"},{"v":90,"d":"90.00"},{"v":4.444444444444445,"d":"4.44"},{"v":24,"d":"24.00"},{"v":51,"d":"51.00"},{"v":90,"d":"90.00"},{"v":55,"d":"55.00"},{"v":90,"d":"90.00"},{"v":55,"d":"55.00"},{"v":45,"d":"45.00"},{"v":28.96875,"d":"28.97"},{"v":67.8125,"d":"67.81"},{"v":30.515625,"d":"30.52"},{"v":64.375,"d":"64.38"},{"v":22.52609223300971,"d":"22.5"},{"$nulls":3},"Precio de Equilibrio",{"$f":"((AU7/AU8)*-1)+((1/AU8)*AU22)","v":{"v":21.666666666666664,"d":"21.7"}},null,0.45,{"v":185.6,"d":"185.60"},{"v":5.155555555555555,"d":"5.16"},{"v":36,"d":"36.00"},{"v":5.555555555555555,"d":"5.56"},{"v":-0.40000000000000036,"d":"-0.40"},{"v":3.2,"d":"3.20"},{"v":36,"d":"36.00"},{"v":22,"d":"22.00"},{"v":36,"d":"36.00"},{"v":22,"d":"22.00"},{"v":18,"d":"18.00"},"","",{"v":16.500000000000004,"d":"16.50"},{"v":21.666666666666664,"d":"21.67"},9.75,{"v":36.66666666666667,"d":"36.67"},{"v":5.121212121212121,"d":"5.1"},{"$nulls":6},"EQUILIBRIO DE CORTO PLAZO",null,null,0.45,{"v":213454,"d":"213,454.00"},{"v":237.17111111111112,"d":"237.17"},{"v":900,"d":"900.00"},{"v":111.11111111111111,"d":"111.11"},126.06,333.06,{"v":900,"d":"900.00"},{"v":550,"d":"550.00"},{"v":900,"d":"900.00"},{"v":550,"d":"550.00"},{"v":450,"d":"450.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":339.2957098606866,"d":"339.30"},{"v":623.0047668214593,"d":"623.00"},{"v":280.3521450696567,"d":"280.35"},{"v":753.9904663570813,"d":"753.99"},{"v":286.85499195083077,"d":"286.9"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Cantidad de Equilibrio",{"$f":"B37","v":{"v":884.4132331063583,"d":"884.4"}},null,{"v":0.5,"d":"0.50"},{"v":970089.9999999999,"d":"970,090.00"},{"v":646.7266666666666,"d":"646.73"},{"v":1500,"d":"1,500.00"},{"v":46.666666666666664,"d":"46.67"},600.06,{"v":1176.06,"d":"1,176.06"},{"v":1200,"d":"1,200.00"},{"v":750,"d":"750.00"},{"v":1500,"d":"1,500.00"},{"v":750,"d":"750.00"},{"v":750,"d":"750.00"},{"v":442.2066165531792,"d":"442.21"},{"v":1057.7933834468208,"d":"1,057.79"},{"v":528.8966917234104,"d":"528.90"},{"v":884.4132331063583,"d":"884.41"},{"v":269.6438901441109,"d":"269.6"},null,null,"Cantidad de Equilibrio",{"$f":"X22","v":{"v":64.375,"d":"64.4"}},null,{"v":0.5,"d":"0.50"},{"v":3100,"d":"3,100.00"},{"v":31,"d":"31.00"},{"v":100,"d":"100.00"},{"v":4,"d":"4.00"},{"v":27,"d":"27.00"},{"v":57,"d":"57.00"},{"v":100,"d":"100.00"},{"v":50,"d":"50.00"},{"v":100,"d":"100.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":32.1875,"d":"32.19"},{"v":67.8125,"d":"67.81"},{"v":33.90625,"d":"33.91"},{"v":64.375,"d":"64.38"},{"v":22.52609223300971,"d":"22.5"},{"$nulls":3},"Cantidad de Equilibrio",{"$f":"AU22","v":{"v":36.66666666666667,"d":"36.7"}},null,{"v":0.5,"d":"0.50"},{"v":200,"d":"200.00"},{"v":5,"d":"5.00"},{"v":40,"d":"40.00"},{"v":5,"d":"5.00"},{"v":0,"d":"0.00"},{"v":4,"d":"4.00"},{"v":40,"d":"40.00"},{"v":20,"d":"20.00"},{"v":40,"d":"40.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},"","",{"v":18.333333333333336,"d":"18.33"},{"v":21.666666666666664,"d":"21.67"},{"v":10.833333333333332,"d":"10.83"},{"v":36.66666666666667,"d":"36.67"},{"v":5.121212121212121,"d":"5.1"},{"$nulls":6},"Precio de Equilibrio",{"$f":"-(BW8/BW9)+(BW23/BW9)","v":{"v":623.0047668214593,"d":"623.0"}},null,{"v":0.5,"d":"0.50"},{"v":250060,"d":"250,060.00"},250.06,{"v":1000,"d":"1,000.00"},{"v":100,"d":"100.00"},150.06,400.06,{"v":1000,"d":"1,000.00"},{"v":500,"d":"500.00"},{"v":1000,"d":"1,000.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":376.9952331785407,"d":"377.00"},{"v":623.0047668214593,"d":"623.00"},{"v":311.50238341072964,"d":"311.50"},{"v":753.9904663570813,"d":"753.99"},{"v":286.85499195083077,"d":"286.9"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Ingreso Marginal",{"$f":"((-B8/B9))+(((2*B37)/B9))","v":{"v":615.5867668936417,"d":"615.6"}},null,0.55,{"v":1281611.5000000005,"d":"1,281,611.50"},{"v":776.7342424242426,"d":"776.73"},{"v":1650.0000000000002,"d":"1,650.00"},{"v":42.424242424242415,"d":"42.42"},{"v":734.3100000000002,"d":"734.31"},{"v":1176.06,"d":"1,176.06"},{"v":1200,"d":"1,200.00"},{"v":674.9999999999999,"d":"675.00"},{"v":1650.0000000000002,"d":"1,650.00"},{"v":674.9999999999999,"d":"675.00"},{"v":825.0000000000001,"d":"825.00"},{"v":486.4272782084971,"d":"486.43"},{"v":1057.7933834468208,"d":"1,057.79"},{"v":581.7863608957515,"d":"581.79"},{"v":884.4132331063583,"d":"884.41"},{"v":269.6438901441109,"d":"269.6"},null,null,"Ingreso Marginal",{"$f":"((X7/X8)*-1)+((2/X8)*X22)","v":{"v":35.625,"d":"35.6"}},null,0.55,{"v":3700.000000000001,"d":"3,700.00"},{"v":33.63636363636364,"d":"33.64"},{"v":110.00000000000001,"d":"110.00"},{"v":3.636363636363636,"d":"3.64"},{"v":30.000000000000004,"d":"30.00"},{"v":63,"d":"63.00"},{"v":110.00000000000001,"d":"110.00"},{"v":44.99999999999999,"d":"45.00"},{"v":110.00000000000001,"d":"110.00"},{"v":44.99999999999999,"d":"45.00"},{"v":55.00000000000001,"d":"55.00"},{"v":35.40625,"d":"35.41"},{"v":67.8125,"d":"67.81"},{"v":37.296875,"d":"37.30"},{"v":64.375,"d":"64.38"},{"v":22.52609223300971,"d":"22.5"},{"$nulls":3},"Ingreso Marginal",{"$f":"((AU7/AU8)*-1)+((2/AU8)*AU22)","v":{"v":3.3333333333333286,"d":"3.3"}},null,0.55,{"v":217.60000000000002,"d":"217.60"},{"v":4.945454545454546,"d":"4.95"},{"v":44,"d":"44.00"},{"v":4.545454545454546,"d":"4.55"},{"v":0.40000000000000036,"d":"0.40"},{"v":4.800000000000001,"d":"4.80"},{"v":44,"d":"44.00"},{"v":18,"d":"18.00"},{"v":44,"d":"44.00"},{"v":18,"d":"18.00"},{"v":22,"d":"22.00"},"","",{"v":20.16666666666667,"d":"20.17"},{"v":21.666666666666664,"d":"21.67"},{"v":11.916666666666666,"d":"11.92"},{"v":36.66666666666667,"d":"36.67"},{"v":5.121212121212121,"d":"5.1"},{"$nulls":6},"Cantidad de Equilibrio",{"$f":"BW23","v":{"v":753.9904663570813,"d":"754.0"}},null,0.55,{"v":293666,"d":"293,666.00"},{"v":266.96909090909094,"d":"266.97"},{"v":1100,"d":"1,100.00"},{"v":90.9090909090909,"d":"90.91"},{"v":176.06000000000003,"d":"176.06"},{"v":473.06000000000006,"d":"473.06"},{"v":1100,"d":"1,100.00"},{"v":450,"d":"450.00"},{"v":1100,"d":"1,100.00"},{"v":450,"d":"450.00"},{"v":550,"d":"550.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":414.69475649639475,"d":"414.69"},{"v":623.0047668214593,"d":"623.00"},{"v":342.6526217518026,"d":"342.65"},{"v":753.9904663570813,"d":"753.99"},{"v":286.85499195083077,"d":"286.9"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Costo Marginal",{"$f":"(3*(B4*(B37^2)))+(2*B5*B37)+B6","v":{"v":615.5867668936417,"d":"615.6"}},null,{"v":0.6,"d":"0.60"},{"v":1657707.9999999998,"d":"1,657,708.00"},{"v":920.9488888888887,"d":"920.95"},{"v":1800,"d":"1,800.00"},{"v":38.888888888888886,"d":"38.89"},{"v":882.0599999999998,"d":"882.06"},{"v":1176.06,"d":"1,176.06"},{"v":1200,"d":"1,200.00"},{"v":600,"d":"600.00"},{"v":1800,"d":"1,800.00"},{"v":600,"d":"600.00"},{"v":900,"d":"900.00"},{"v":530.6479398638149,"d":"530.65"},{"v":1057.7933834468208,"d":"1,057.79"},{"v":634.6760300680925,"d":"634.68"},{"v":884.4132331063583,"d":"884.41"},{"v":269.6438901441109,"d":"269.6"},null,null,"Costo Marginal",{"$f":"(2*(X4*X22))+(X5)","v":{"v":35.625,"d":"35.6"}},null,{"v":0.6,"d":"0.60"},{"v":4360,"d":"4,360.00"},{"v":36.333333333333336,"d":"36.33"},{"v":120,"d":"120.00"},{"v":3.3333333333333335,"d":"3.33"},{"v":33,"d":"33.00"},{"v":69,"d":"69.00"},{"v":120,"d":"120.00"},{"v":40,"d":"40.00"},{"v":120,"d":"120.00"},{"v":40,"d":"40.00"},{"v":60,"d":"60.00"},{"v":38.625,"d":"38.63"},{"v":67.8125,"d":"67.81"},{"v":40.6875,"d":"40.69"},{"v":64.375,"d":"64.38"},{"v":22.52609223300971,"d":"22.5"},{"$nulls":3},"Costo Marginal",{"$f":"(2*(AU4*AU22))+(AU5)","v":{"v":3.333333333333335,"d":"3.3"}},null,{"v":0.6,"d":"0.60"},{"v":238.4,"d":"238.40"},{"v":4.966666666666667,"d":"4.97"},{"v":48,"d":"48.00"},{"v":4.166666666666667,"d":"4.17"},{"v":0.7999999999999998,"d":"0.80"},{"v":5.600000000000001,"d":"5.60"},{"v":48,"d":"48.00"},{"v":16,"d":"16.00"},{"v":48,"d":"48.00"},{"v":16,"d":"16.00"},{"v":24,"d":"24.00"},"","",{"v":22.000000000000004,"d":"22.00"},{"v":21.666666666666664,"d":"21.67"},{"v":12.999999999999998,"d":"13.00"},{"v":36.66666666666667,"d":"36.67"},{"v":5.121212121212121,"d":"5.1"},{"$nulls":6},"Ingreso Marginal",{"$f":"(-BW8/BW9)+((2*BW25)/BW9)","v":{"v":246.00953364291865,"d":"246.0"}},null,{"v":0.6,"d":"0.60"},{"v":344872,"d":"344,872.00"},{"v":287.3933333333333,"d":"287.39"},{"v":1200,"d":"1,200.00"},{"v":83.33333333333333,"d":"83.33"},204.06,552.06,{"v":1200,"d":"1,200.00"},{"v":400,"d":"400.00"},{"v":1200,"d":"1,200.00"},{"v":400,"d":"400.00"},{"v":600,"d":"600.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":452.3942798142488,"d":"452.39"},{"v":623.0047668214593,"d":"623.00"},{"v":373.80286009287556,"d":"373.80"},{"v":753.9904663570813,"d":"753.99"},{"v":286.85499195083077,"d":"286.9"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Costo Medio",{"$f":"B17/B37","v":{"v":269.6438901441109,"d":"269.6"}},null,0.65,{"v":2104454.5,"d":"2,104,454.50"},{"v":1079.207435897436,"d":"1,079.21"},{"v":1950,"d":"1,950.00"},{"v":35.8974358974359,"d":"35.90"},{"v":1043.3100000000002,"d":"1,043.31"},{"v":1176.06,"d":"1,176.06"},{"v":1200,"d":"1,200.00"},{"v":525,"d":"525.00"},{"v":1950,"d":"1,950.00"},{"v":525,"d":"525.00"},{"v":975,"d":"975.00"},{"v":574.868601519133,"d":"574.87"},{"v":1057.7933834468208,"d":"1,057.79"},{"v":687.5656992404336,"d":"687.57"},{"v":884.4132331063583,"d":"884.41"},{"v":269.6438901441109,"d":"269.6"},null,null,"Costo Medio",{"$f":"X17/X22","v":{"v":22.52609223300971,"d":"22.5"}},null,0.65,{"v":5080,"d":"5,080.00"},{"v":39.07692307692308,"d":"39.08"},{"v":130,"d":"130.00"},{"v":3.076923076923077,"d":"3.08"},{"v":36,"d":"36.00"},{"v":75,"d":"75.00"},{"v":130,"d":"130.00"},{"v":35,"d":"35.00"},{"v":130,"d":"130.00"},{"v":35,"d":"35.00"},{"v":65,"d":"65.00"},{"v":41.84375,"d":"41.84"},{"v":67.8125,"d":"67.81"},{"v":44.078125,"d":"44.08"},{"v":64.375,"d":"64.38"},{"v":22.52609223300971,"d":"22.5"},{"$nulls":3},"Costo Medio",{"$f":"AU17/AU22","v":{"v":5.121212121212121,"d":"5.1"}},null,0.65,{"v":262.40000000000003,"d":"262.40"},{"v":5.046153846153847,"d":"5.05"},{"v":52,"d":"52.00"},{"v":3.8461538461538463,"d":"3.85"},{"v":1.2000000000000006,"d":"1.20"},{"v":6.4,"d":"6.40"},{"v":52,"d":"52.00"},{"v":14,"d":"14.00"},{"v":52,"d":"52.00"},{"v":14,"d":"14.00"},{"v":26,"d":"26.00"},"","",{"v":23.833333333333336,"d":"23.83"},{"v":21.666666666666664,"d":"21.67"},{"v":14.083333333333332,"d":"14.08"},{"v":36.66666666666667,"d":"36.67"},{"v":5.121212121212121,"d":"5.1"},{"$nulls":6},"Costo Marginal",{"$f":"((3*BW4)*(BW25^2))+(2*BW5*BW25)+BW6","v":{"v":246.00953364291883,"d":"246.0"}},null,0.65,{"v":404278,"d":"404,278.00"},{"v":310.9830769230769,"d":"310.98"},{"v":1300,"d":"1,300.00"},{"v":76.92307692307692,"d":"76.92"},234.06,637.06,{"v":1300,"d":"1,300.00"},{"v":350,"d":"350.00"},{"v":1300,"d":"1,300.00"},{"v":350,"d":"350.00"},{"v":650,"d":"650.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":490.0938031321029,"d":"490.09"},{"v":623.0047668214593,"d":"623.00"},{"v":404.9530984339485,"d":"404.95"},{"v":753.9904663570813,"d":"753.99"},{"v":286.85499195083077,"d":"286.9"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Costo Total",{"$f":"B4*(B37^3)+B5*(B37^2)+(B6*B37)+B7","v":{"v":238476.62466972883,"d":"238,476.6"}},null,{"v":0.7,"d":"0.70"},{"v":2627925.9999999995,"d":"2,627,926.00"},{"v":1251.3933333333332,"d":"1,251.39"},{"v":2100,"d":"2,100.00"},{"v":33.333333333333336,"d":"33.33"},{"v":1218.06,"d":"1,218.06"},{"v":1176.06,"d":"1,176.06"},{"v":1200,"d":"1,200.00"},{"v":450,"d":"450.00"},{"v":2100,"d":"2,100.00"},{"v":450,"d":"450.00"},{"v":1050,"d":"1,050.00"},{"v":619.0892631744508,"d":"619.09"},{"v":1057.7933834468208,"d":"1,057.79"},{"v":740.4553684127745,"d":"740.46"},{"v":884.4132331063583,"d":"884.41"},{"v":269.6438901441109,"d":"269.6"},null,null,"Costo Total",{"$f":"X4*(X22^2)+X5*X22+X6","v":{"v":1450.1171875,"d":"1,450.1"}},null,{"v":0.7,"d":"0.70"},{"v":5860,"d":"5,860.00"},{"v":41.857142857142854,"d":"41.86"},{"v":140,"d":"140.00"},{"v":2.857142857142857,"d":"2.86"},{"v":39,"d":"39.00"},{"v":81,"d":"81.00"},{"v":140,"d":"140.00"},{"v":30,"d":"30.00"},{"v":140,"d":"140.00"},{"v":30,"d":"30.00"},{"v":70,"d":"70.00"},{"v":45.0625,"d":"45.06"},{"v":67.8125,"d":"67.81"},{"v":47.46875,"d":"47.47"},{"v":64.375,"d":"64.38"},{"v":22.52609223300971,"d":"22.5"},{"$nulls":3},"Costo Total",{"$f":"AU4*(AU22^2)+AU5*AU22+AU6","v":{"v":187.7777777777778,"d":"187.8"}},null,{"v":0.7,"d":"0.70"},{"v":289.6,"d":"289.60"},{"v":5.171428571428572,"d":"5.17"},{"v":56,"d":"56.00"},{"$f":"$AU$6/BF17","v":{"v":3.5714285714285716,"d":"3.57"}},{"v":1.6,"d":"1.60"},{"v":7.200000000000001,"d":"7.20"},{"v":56,"d":"56.00"},{"v":12,"d":"12.00"},{"v":56,"d":"56.00"},{"v":12,"d":"12.00"},{"v":28,"d":"28.00"},"","",{"v":25.666666666666668,"d":"25.67"},{"v":21.666666666666664,"d":"21.67"},{"v":15.166666666666664,"d":"15.17"},{"v":36.66666666666667,"d":"36.67"},{"v":5.121212121212121,"d":"5.1"},{"$nulls":6},"Costo Medio",{"$f":"(BW4*(BW25^2))+(BW5*BW25)+BW6+(BW7/BW25)","v":{"v":227.23735730460243,"d":"227.2"}},null,{"v":0.7,"d":"0.70"},{"v":472484,"d":"472,484.00"},{"v":337.48857142857145,"d":"337.49"},{"v":1400,"d":"1,400.00"},{"v":71.42857142857143,"d":"71.43"},266.06,728.06,{"v":1400,"d":"1,400.00"},{"v":300,"d":"300.00"},{"v":1400,"d":"1,400.00"},{"v":300,"d":"300.00"},{"v":700,"d":"700.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":527.7933264499569,"d":"527.79"},{"v":623.0047668214593,"d":"623.00"},{"v":436.1033367750215,"d":"436.10"},{"v":753.9904663570813,"d":"753.99"},{"v":286.85499195083077,"d":"286.9"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Ingreso Total",{"$f":"B13*B12","v":{"v":935526.4662127167,"d":"935,526.5"}},null,0.75,{"v":3234197.4999999995,"d":"3,234,197.50"},{"v":1437.4211111111108,"d":"1,437.42"},{"v":2250,"d":"2,250.00"},{"v":31.11111111111111,"d":"31.11"},{"v":1406.3099999999997,"d":"1,406.31"},{"v":1176.06,"d":"1,176.06"},{"v":1200,"d":"1,200.00"},{"v":375,"d":"375.00"},{"v":2250,"d":"2,250.00"},{"v":375,"d":"375.00"},{"v":1125,"d":"1,125.00"},{"v":663.3099248297688,"d":"663.31"},{"v":1057.7933834468208,"d":"1,057.79"},{"v":793.3450375851156,"d":"793.35"},{"v":884.4132331063583,"d":"884.41"},{"v":269.6438901441109,"d":"269.6"},null,null,"Ingreso Total",{"$f":"X13*X12","v":{"v":4365.4296875,"d":"4,365.4"}},null,0.75,{"v":6700,"d":"6,700.00"},{"v":44.666666666666664,"d":"44.67"},{"v":150,"d":"150.00"},{"v":2.6666666666666665,"d":"2.67"},{"v":42,"d":"42.00"},{"v":87,"d":"87.00"},{"v":150,"d":"150.00"},{"v":25,"d":"25.00"},{"v":150,"d":"150.00"},{"v":25,"d":"25.00"},{"v":75,"d":"75.00"},{"v":48.28125,"d":"48.28"},{"v":67.8125,"d":"67.81"},{"v":50.859375,"d":"50.86"},{"v":64.375,"d":"64.38"},{"v":22.52609223300971,"d":"22.5"},{"$nulls":3},"Ingreso Total",{"$f":"AU13*AU12","v":{"v":794.4444444444445,"d":"794.4"}},null,0.75,{"v":320,"d":"320.00"},{"v":5.333333333333333,"d":"5.33"},{"v":60,"d":"60.00"},{"v":3.3333333333333335,"d":"3.33"},{"v":1.9999999999999996,"d":"2.00"},{"v":8,"d":"8.00"},{"v":60,"d":"60.00"},{"v":10,"d":"10.00"},{"v":60,"d":"60.00"},{"v":10,"d":"10.00"},{"v":30,"d":"30.00"},"","",{"v":27.500000000000004,"d":"27.50"},{"v":21.666666666666664,"d":"21.67"},16.25,{"v":36.66666666666667,"d":"36.67"},{"v":5.121212121212121,"d":"5.1"},{"$nulls":6},"Costo Total",{"$f":"(BW4*(BW25^3))+((BW5)*(BW25^2))+(BW6*BW25)+BW7","v":{"v":171334.8010078479,"d":"171,334.8"}},null,0.75,{"v":550090,"d":"550,090.00"},{"v":366.7266666666667,"d":"366.73"},{"v":1500,"d":"1,500.00"},{"v":66.66666666666667,"d":"66.67"},300.06,{"v":825.0600000000001,"d":"825.06"},{"v":1500,"d":"1,500.00"},{"v":250,"d":"250.00"},{"v":1500,"d":"1,500.00"},{"v":250,"d":"250.00"},{"v":750,"d":"750.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":565.492849767811,"d":"565.49"},{"v":623.0047668214593,"d":"623.00"},{"v":467.25357511609445,"d":"467.25"},{"v":753.9904663570813,"d":"753.99"},{"v":286.85499195083077,"d":"286.9"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Beneficio",{"$f":"B18-B17","v":{"v":697049.8415429879,"d":"697,049.8"}},null,{"v":0.8,"d":"0.80"},{"v":3929343.9999999995,"d":"3,929,344.00"},{"v":1437.4211111111108,"d":"1,437.42"},{"v":2250,"d":"2,250.00"},{"v":29.166666666666668,"d":"29.17"},{"v":1408.254444444444,"d":"1,408.25"},{"v":1176.06,"d":"1,176.06"},{"v":1200,"d":"1,200.00"},{"v":300,"d":"300.00"},{"v":2400,"d":"2,400.00"},{"v":300,"d":"300.00"},{"v":1200,"d":"1,200.00"},{"v":707.5305864850867,"d":"707.53"},{"v":1057.7933834468208,"d":"1,057.79"},{"v":846.2347067574567,"d":"846.23"},{"v":884.4132331063583,"d":"884.41"},{"v":269.6438901441109,"d":"269.6"},null,null,"Beneficio",{"$f":"X18-X17","v":{"v":2915.3125,"d":"2,915.3"}},null,{"v":0.8,"d":"0.80"},{"v":7600,"d":"7,600.00"},{"v":47.5,"d":"47.50"},{"v":160,"d":"160.00"},{"v":2.5,"d":"2.50"},{"v":45,"d":"45.00"},{"v":93,"d":"93.00"},{"v":160,"d":"160.00"},{"v":20,"d":"20.00"},{"v":160,"d":"160.00"},{"v":20,"d":"20.00"},{"v":80,"d":"80.00"},{"v":51.5,"d":"51.50"},{"v":67.8125,"d":"67.81"},54.25,{"v":64.375,"d":"64.38"},{"v":22.52609223300971,"d":"22.5"},{"$nulls":3},"Beneficio",{"$f":"AU18-AU17","v":{"v":606.6666666666666,"d":"606.7"}},null,{"v":0.8,"d":"0.80"},{"v":353.6,"d":"353.60"},{"v":5.525,"d":"5.53"},{"v":64,"d":"64.00"},{"v":3.125,"d":"3.13"},{"v":2.4000000000000004,"d":"2.40"},{"v":8.8,"d":"8.80"},{"v":64,"d":"64.00"},{"v":8,"d":"8.00"},{"v":64,"d":"64.00"},{"v":8,"d":"8.00"},{"v":32,"d":"32.00"},"","",{"v":29.33333333333334,"d":"29.33"},{"v":21.666666666666664,"d":"21.67"},{"v":17.333333333333332,"d":"17.33"},{"v":36.66666666666667,"d":"36.67"},{"v":5.121212121212121,"d":"5.1"},{"$nulls":6},"Ingreso Total",{"$f":"((-BW8*BW25)/BW9)+((BW25^2)/BW9)","v":{"v":469739.6546783968,"d":"469,739.7"}},null,{"v":0.8,"d":"0.80"},{"v":637696,"d":"637,696.00"},398.56,{"v":1600,"d":"1,600.00"},{"v":62.5,"d":"62.50"},336.06,{"v":928.0600000000001,"d":"928.06"},{"v":1600,"d":"1,600.00"},{"v":200,"d":"200.00"},{"v":1600,"d":"1,600.00"},{"v":200,"d":"200.00"},{"v":800,"d":"800.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":603.192373085665,"d":"603.19"},{"v":623.0047668214593,"d":"623.00"},{"v":498.4038134571674,"d":"498.40"},{"v":753.9904663570813,"d":"753.99"},{"v":286.85499195083077,"d":"286.9"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Elasticidad Precio",{"$f":"+B9*(B12/B13)","v":{"v":-2.392079502771556,"d":"-2.4"}},null,0.85,{"v":4719440.5,"d":"4,719,440.50"},{"v":1437.4211111111108,"d":"1,437.42"},{"v":2250,"d":"2,250.00"},{"v":27.45098039215686,"d":"27.45"},{"v":1409.970130718954,"d":"1,409.97"},{"v":1176.06,"d":"1,176.06"},{"v":1200,"d":"1,200.00"},{"v":225,"d":"225.00"},{"v":2550,"d":"2,550.00"},{"v":225,"d":"225.00"},{"v":1275,"d":"1,275.00"},{"v":751.7512481404045,"d":"751.75"},{"v":1057.7933834468208,"d":"1,057.79"},{"v":899.1243759297977,"d":"899.12"},{"v":884.4132331063583,"d":"884.41"},{"v":269.6438901441109,"d":"269.6"},null,null,"Elasticidad Precio",{"$f":"+X8*(X12/X13)","v":{"v":-2.1067961165048543,"d":"-2.1"}},null,0.85,{"v":8560,"d":"8,560.00"},{"v":50.35294117647059,"d":"50.35"},{"v":170,"d":"170.00"},{"v":2.3529411764705883,"d":"2.35"},{"v":48,"d":"48.00"},{"v":99,"d":"99.00"},{"v":170,"d":"170.00"},{"v":15,"d":"15.00"},{"v":170,"d":"170.00"},{"v":15,"d":"15.00"},{"v":85,"d":"85.00"},{"v":54.71875,"d":"54.72"},{"v":67.8125,"d":"67.81"},{"v":57.640625,"d":"57.64"},{"v":64.375,"d":"64.38"},{"v":22.52609223300971,"d":"22.5"},{"$nulls":3},"Elasticidad Precio",{"$f":"+AU8*(AU12/AU13)","v":{"v":-1.1818181818181814,"d":"-1.2"}},null,0.85,{"v":390.40000000000003,"d":"390.40"},{"v":5.741176470588236,"d":"5.74"},{"v":68,"d":"68.00"},{"v":2.9411764705882355,"d":"2.94"},{"v":2.8000000000000007,"d":"2.80"},{"v":9.600000000000001,"d":"9.60"},{"v":68,"d":"68.00"},{"v":6,"d":"6.00"},{"v":68,"d":"68.00"},{"v":6,"d":"6.00"},{"v":34,"d":"34.00"},"","",{"v":31.16666666666667,"d":"31.17"},{"v":21.666666666666664,"d":"21.67"},{"v":18.416666666666664,"d":"18.42"},{"v":36.66666666666667,"d":"36.67"},{"v":5.121212121212121,"d":"5.1"},{"$nulls":6},"Beneficio",{"$f":"BW19-BW18","v":{"v":298404.8536705489,"d":"298,404.9"}},null,0.85,{"v":735902,"d":"735,902.00"},{"v":432.8835294117647,"d":"432.88"},{"v":1700,"d":"1,700.00"},{"v":58.8235294117647,"d":"58.82"},374.06,{"v":928.0600000000001,"d":"928.06"},{"v":1600,"d":"1,600.00"},{"v":150,"d":"150.00"},{"v":1700,"d":"1,700.00"},{"v":150,"d":"150.00"},{"v":850,"d":"850.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":640.8918964035191,"d":"640.89"},{"v":623.0047668214593,"d":"623.00"},{"v":529.5540517982404,"d":"529.55"},{"v":753.9904663570813,"d":"753.99"},{"v":286.85499195083077,"d":"286.9"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},{"v":0.9,"d":"0.90"},{"v":5610561.999999999,"d":"5,610,562.00"},{"v":1437.4211111111108,"d":"1,437.42"},{"v":2250,"d":"2,250.00"},{"v":25.925925925925927,"d":"25.93"},{"v":1411.495185185185,"d":"1,411.50"},{"v":1176.06,"d":"1,176.06"},{"v":1200,"d":"1,200.00"},{"v":150,"d":"150.00"},{"v":2700,"d":"2,700.00"},{"v":150,"d":"150.00"},{"v":1350,"d":"1,350.00"},{"v":795.9719097957226,"d":"795.97"},{"v":1057.7933834468208,"d":"1,057.79"},{"v":952.0140451021388,"d":"952.01"},{"v":884.4132331063583,"d":"884.41"},{"v":269.6438901441109,"d":"269.6"},{"$nulls":5},{"v":0.9,"d":"0.90"},{"v":9580,"d":"9,580.00"},{"v":53.22222222222222,"d":"53.22"},{"v":180,"d":"180.00"},{"v":2.2222222222222223,"d":"2.22"},{"v":51,"d":"51.00"},{"v":99,"d":"99.00"},{"v":170,"d":"170.00"},{"v":10,"d":"10.00"},{"v":180,"d":"180.00"},{"v":10,"d":"10.00"},{"v":90,"d":"90.00"},{"v":57.9375,"d":"57.94"},{"v":67.8125,"d":"67.81"},{"v":61.03125,"d":"61.03"},{"v":64.375,"d":"64.38"},{"v":22.52609223300971,"d":"22.5"},{"$nulls":6},{"v":0.9,"d":"0.90"},{"v":430.4,"d":"430.40"},{"v":5.977777777777778,"d":"5.98"},{"v":72,"d":"72.00"},{"v":2.7777777777777777,"d":"2.78"},{"v":3.2,"d":"3.20"},{"v":10.4,"d":"10.40"},{"v":72,"d":"72.00"},{"v":4,"d":"4.00"},{"v":72,"d":"72.00"},{"v":4,"d":"4.00"},{"v":36,"d":"36.00"},"","",{"v":33.00000000000001,"d":"33.00"},{"v":21.666666666666664,"d":"21.67"},{"v":19.5,"d":"19.50"},{"v":36.66666666666667,"d":"36.67"},{"v":5.121212121212121,"d":"5.1"},{"$nulls":6},"Elasticidad Precio",{"$f":"+BW9*(BW13/BW14)","v":{"v":-1.6525534330202294,"d":"-1.7"}},null,{"v":0.9,"d":"0.90"},{"v":845308,"d":"845,308.00"},{"v":469.61555555555555,"d":"469.62"},{"v":1800,"d":"1,800.00"},{"v":55.55555555555556,"d":"55.56"},414.06,{"v":928.0600000000001,"d":"928.06"},{"v":1600,"d":"1,600.00"},{"v":100,"d":"100.00"},{"v":1800,"d":"1,800.00"},{"v":100,"d":"100.00"},{"v":900,"d":"900.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":678.5914197213732,"d":"678.59"},{"v":623.0047668214593,"d":"623.00"},{"v":560.7042901393133,"d":"560.70"},{"v":753.9904663570813,"d":"753.99"},{"v":286.85499195083077,"d":"286.9"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Inserte un valor y particular",{"$f":"B13","v":{"v":884.4132331063583,"d":"884.4"}},null,0.95,{"v":6608783.499999999,"d":"6,608,783.50"},{"v":1437.4211111111108,"d":"1,437.42"},{"v":2250,"d":"2,250.00"},{"v":24.56140350877193,"d":"24.56"},{"v":1412.8597076023389,"d":"1,412.86"},{"v":1176.06,"d":"1,176.06"},{"v":1200,"d":"1,200.00"},{"v":75,"d":"75.00"},{"v":2850,"d":"2,850.00"},{"v":75,"d":"75.00"},{"v":1425,"d":"1,425.00"},{"v":840.1925714510404,"d":"840.19"},{"v":1057.7933834468208,"d":"1,057.79"},{"v":1004.9037142744797,"d":"1,004.90"},{"v":884.4132331063583,"d":"884.41"},{"v":269.6438901441109,"d":"269.6"},null,null,"y1 Empresa",{"$f":"(X7-(-X8*X5))/(2+(2*X4*-X8))","v":{"v":64.375,"d":"64.4"}},{"$f":"X7-(-X8*X5)","v":206},0.95,{"v":10660,"d":"10,660.00"},{"v":56.10526315789474,"d":"56.11"},{"v":190,"d":"190.00"},{"v":2.1052631578947367,"d":"2.11"},{"v":54,"d":"54.00"},{"v":99,"d":"99.00"},{"v":170,"d":"170.00"},{"v":5,"d":"5.00"},{"v":190,"d":"190.00"},{"v":5,"d":"5.00"},{"v":95,"d":"95.00"},{"v":61.15625,"d":"61.16"},{"v":67.8125,"d":"67.81"},{"v":64.421875,"d":"64.42"},{"v":64.375,"d":"64.38"},{"v":22.52609223300971,"d":"22.5"},{"$nulls":3},"y1 Empresa",{"$f":"(AU7-(-AU8*AU5))/(2+(2*AU4*-AU8))","v":{"v":36.66666666666667,"d":"36.7"}},null,0.95,{"v":473.6,"d":"473.60"},{"v":6.231578947368422,"d":"6.23"},{"v":76,"d":"76.00"},{"v":2.6315789473684212,"d":"2.63"},{"v":3.6000000000000005,"d":"3.60"},{"v":11.200000000000001,"d":"11.20"},{"v":76,"d":"76.00"},{"v":2,"d":"2.00"},{"v":76,"d":"76.00"},{"v":2,"d":"2.00"},{"v":38,"d":"38.00"},"","",{"v":34.833333333333336,"d":"34.83"},{"v":21.666666666666664,"d":"21.67"},{"v":20.58333333333333,"d":"20.58"},{"v":36.66666666666667,"d":"36.67"},{"v":5.121212121212121,"d":"5.1"},{"$nulls":9},0.95,{"v":966514,"d":"966,514.00"},{"v":508.69157894736844,"d":"508.69"},{"v":1900,"d":"1,900.00"},{"v":52.63157894736842,"d":"52.63"},456.06,{"v":928.0600000000001,"d":"928.06"},{"v":1600,"d":"1,600.00"},{"v":50,"d":"50.00"},{"v":1900,"d":"1,900.00"},{"v":50,"d":"50.00"},{"v":950,"d":"950.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":716.2909430392273,"d":"716.29"},{"v":623.0047668214593,"d":"623.00"},{"v":591.8545284803863,"d":"591.85"},{"v":753.9904663570813,"d":"753.99"},{"v":286.85499195083077,"d":"286.9"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},{"v":1,"d":"1.00"},{"v":7720179.999999999,"d":"7,720,180.00"},{"v":1437.4211111111108,"d":"1,437.42"},{"v":2250,"d":"2,250.00"},{"v":23.333333333333332,"d":"23.33"},{"v":1414.0877777777775,"d":"1,414.09"},{"v":1176.06,"d":"1,176.06"},{"v":1200,"d":"1,200.00"},{"v":0,"d":"0.00"},{"v":3000,"d":"3,000.00"},{"v":0,"d":"0.00"},{"v":1500,"d":"1,500.00"},{"v":884.4132331063583,"d":"884.41"},{"v":1057.7933834468208,"d":"1,057.79"},{"v":1057.7933834468208,"d":"1,057.79"},{"v":884.4132331063583,"d":"884.41"},{"v":269.6438901441109,"d":"269.6"},null,null,"Num. Enpresas",{"$f":"ComMono_maxben_cp_2g!C26","v":{"v":10,"d":"10.0"}},{"$f":"2+(2*X4*-X8)","v":3.2},{"v":1,"d":"1.00"},{"v":11800,"d":"11,800.00"},{"v":59,"d":"59.00"},{"v":200,"d":"200.00"},{"v":2,"d":"2.00"},{"v":57,"d":"57.00"},{"v":99,"d":"99.00"},{"v":170,"d":"170.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":64.375,"d":"64.38"},{"v":67.8125,"d":"67.81"},{"v":67.8125,"d":"67.81"},{"v":64.375,"d":"64.38"},{"v":22.52609223300971,"d":"22.5"},{"$nulls":3},"Num. Enpresas",{"$f":"+ComMono_maxben_Lp_2g!C26","v":{"v":20,"d":"20.0"}},null,{"v":1,"d":"1.00"},{"v":520,"d":"520.00"},{"v":6.5,"d":"6.50"},{"v":80,"d":"80.00"},{"v":2.5,"d":"2.50"},{"v":4,"d":"4.00"},{"v":12,"d":"12.00"},{"v":80,"d":"80.00"},{"v":0,"d":"0.00"},{"v":80,"d":"80.00"},{"v":0,"d":"0.00"},{"v":40,"d":"40.00"},"","",{"v":36.66666666666667,"d":"36.67"},{"v":21.666666666666664,"d":"21.67"},{"v":21.666666666666664,"d":"21.67"},{"v":36.66666666666667,"d":"36.67"},{"v":5.121212121212121,"d":"5.1"},{"$nulls":6},"y1 equilibrio",{"$f":"((-1*(2*BW5-2/BW9))+((((2*BW5-2/BW9)^2))-((12*BW4*(BW6+BW8/BW9))))^0.5)/(6*BW4)","v":{"v":753.9904663570813,"d":"754.0"}},null,{"v":1,"d":"1.00"},{"v":1100120,"d":"1,100,120.00"},550.06,{"v":2000,"d":"2,000.00"},{"v":50,"d":"50.00"},{"v":500.05999999999995,"d":"500.06"},{"v":928.0600000000001,"d":"928.06"},{"v":1600,"d":"1,600.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":753.9904663570813,"d":"753.99"},{"v":623.0047668214593,"d":"623.00"},{"v":623.0047668214593,"d":"623.00"},{"v":753.9904663570813,"d":"753.99"},{"v":286.85499195083077,"d":"286.9"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":22},"Y1 Industria",{"$f":"+X23*X22","v":{"v":643.75,"d":"643.8"}},{"$f":"Y22/Y23","v":64.375},{"$nulls":20},"Y1 Industria",{"$f":"+AU23*AU22","v":{"v":733.3333333333335,"d":"733.3"}},{"$nulls":26},"y2 equilibrio",{"$f":"((-1*(2*BW5-2/BW9))-((((2*BW5-2/BW9)^2))-((12*BW4*(BW6+BW8/BW9))))^0.5)/(6*BW4)","v":{"v":-4420.657133023748,"d":"-4420.7"}}]
["Costo Total",{"$f":"B4*(B22^(3))+B5*(B22^(2))+B6*B22+B7","v":{"v":238476.62466972883,"d":"238476.6"}},{"$nulls":22},{"$f":"(X7-(-X8*X5))/(2+(2*X4*-X8))","v":64.375},{"$nulls":25},"CORTO PLAZO",{"$nulls":22},"y equilibrio",{"$f":"IF(BW23>0,BW23,BW24)","v":{"v":753.9904663570813,"d":"754.0"}}]
["Costo Fijo",{"$f":"B7","v":{"v":70000,"d":"70000.0"}},{"$nulls":50},"x","p","x*k",{"$nulls":4},"x","p","x*k","XILINE",{"$nulls":5},"X2LINE",{"$nulls":11},"x","p","x*k",{"$nulls":4},"x","p","x*k","XILINE",{"$nulls":5},"X2LINE"]
["Costo Variable",{"$f":"B25-B26","v":{"v":168476.62466972883,"d":"168476.6"}},{"$nulls":43},"PARÁMETROS MODIFICADOS",{"$nulls":4},1,0,{"$f":"$AX$28*AZ27","v":0},{"$f":"$AX$31*AY27","v":40},{"$f":"$AX$28*$AU$23*AZ27","v":0},null,null,1,0,{"$f":"$BE$28*BG27","v":0},{"$f":"$BE$31+($BJ$44*BJ27)","v":17.908902300206645},{"$f":"IF($AU$50=1,(($BI$42*BG27)*1.25)*BG27,0)","v":0},{"$f":"$AU$24*BG27","v":0},{"$f":"$AU$24","v":{"v":733.3333333333335,"d":"733.3"}},{"$f":"$AU$12*BG27","v":0},{"$f":"$AU$12","v":{"v":21.666666666666664,"d":"21.7"}},{"$f":"BG27*$AU$36","v":0},{"$f":"$AU$36","v":{"v":8.780193008453876,"d":"8.8"}},{"$f":"IF($AU$50=0,0,$AU$48)","v":{"v":0,"d":"0.0"}},{"$f":"IF($AU$50=0,0,BG27*$AU$36)","v":{"v":0,"d":"0.0"}},{"$f":"IF($AU$50=0,0,$AU$48*AZ27)","v":{"v":0,"d":"0.0"}},{"$f":"IF($AU$50=0,0,$AU$36)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"+ComMono_maxben_Lp_3g!C27","v":{"v":3,"d":"3.0"}},{"v":3,"d":"3.0"},null,null,1,0,{"$f":"$BZ$28*CB27","v":0},{"$f":"$BZ$31*CA27","v":1000},{"$f":"$BZ$28*$BW$27*CB27","v":0},null,null,1,0,{"$f":"$CG$28*CI27","v":0},{"$f":"$CG$31+($CL$44*CL27)","v":486.0562711793915},{"$f":"IF($BW$53=1,(($CK$42*CI27)*1.25)*CI27,0)","v":0},{"$f":"$BW$28*CI27","v":0},{"$f":"+$BW$28","v":{"v":2261.971399071244,"d":"2262.0"}},{"$f":"$BW$13*CI27","v":0},{"$f":"$BW$13","v":{"v":623.0047668214593,"d":"623.0"}},{"$f":"CI27*$BW$40","v":0},{"$f":"+$BW$40","v":{"v":286.85499195083077,"d":"286.9"}},{"$f":"IF($BW$53=0,0,$BW$52)","v":{"v":0,"d":"0.0"}},{"$f":"IF($BW$53=0,0,$BW$40*CI27)","v":{"v":0,"d":"0.0"}},{"$f":"IF($BW$53=0,0,$BW$52*CB27)","v":0},{"$f":"IF($BW$53=0,0,$BW$40)","v":{"v":0,"d":"0.0"}}]
["Costo Medio",{"$f":"B25/B22","v":{"v":269.6438901441109,"d":"269.6"}},{"$nulls":43},"a",{"$f":"AU4","v":{"v":0.1,"d":"0.10"}},null,"b0",{"$f":"AU7","v":{"v":80,"d":"80.00"}},0.9,0.1,{"$f":"$AX$28*AZ28","v":8},{"$f":"$AX$31*AY28","v":36},160,"b0",{"$f":"BE31*BE29*-1","v":{"v":35.81780460041329,"d":"35.82"}},0.9,0.1,3.581780460041329,{"$f":"$BE$31+($BJ$44*BJ28)","v":17.908902300206645},0,{"$f":"$AU$24*BG28","v":73.33333333333336},{"$f":"$AU$24","v":{"v":733.3333333333335,"d":"733.3"}},{"$f":"$AU$12*BG28","v":2.1666666666666665},{"$f":"$AU$12","v":{"v":21.666666666666664,"d":"21.7"}},0.8780193008453877,{"$f":"$AU$36","v":{"v":8.780193008453876,"d":"8.8"}},{"$f":"IF($AU$50=0,0,$AU$48)","v":{"v":0,"d":"0.0"}},{"$f":"IF($AU$50=0,0,BG28*$AU$36)","v":{"v":0,"d":"0.0"}},{"$f":"IF($AU$50=0,0,$AU$48*AZ28)","v":{"v":0,"d":"0.0"}},{"$f":"IF($AU$50=0,0,$AU$36)","v":{"v":0,"d":"0.0"}},null,"Y1 Industria",{"$f":"+BW27*BW23","v":{"v":2261.971399071244,"d":"2262.0"}},null,"b0",{"$f":"BW8","v":{"v":2000,"d":"2,000.00"}},0.9,0.1,{"$f":"$BZ$28*CB28","v":200},{"$f":"$BZ$31*CA28","v":900},{"$f":"$BZ$28*$BW$27*CB28","v":600},"b0",{"$f":"+BW35","v":{"v":972.112542358783,"d":"972.11"}},0.9,0.1,{"$f":"$CG$28*CI28","v":97.2112542358783},486.0562711793915,0,{"$f":"$BW$28*CI28","v":226.1971399071244},{"$f":"+$BW$28","v":{"v":2261.971399071244,"d":"2262.0"}},{"$f":"$BW$13*CI28","v":62.30047668214593},{"$f":"$BW$13","v":{"v":623.0047668214593,"d":"623.0"}},{"$f":"CI28*$BW$40","v":28.68549919508308},{"$f":"+$BW$40","v":286.85499195083077},{"$f":"IF($BW$53=0,0,$BW$52)","v":{"v":0,"d":"0.0"}},{"$f":"IF($BW$53=0,0,$BW$40*CI28)","v":{"v":0,"d":"0.0"}},{"$f":"IF($BW$53=0,0,$BW$52*CB28)","v":0},{"$f":"IF($BW$53=0,0,$BW$40)","v":{"v":0,"d":"0.0"}}]
["Costo Marginal",{"$f":"(3*B4*(B22^(2)))+(2*B5*B22)+B6","v":{"v":615.5867668936417,"d":"615.6"}},{"$nulls":43},"b",{"$f":"AU5","v":{"v":-4,"d":"-4.00"}},null,"b1",{"$f":"AU8","v":{"v":-2,"d":"-2.00"}},0.8,0.2,16,32,320,"b1",{"$f":"AX29","v":{"v":-2,"d":"-2.00"}},0.8,0.2,7.163560920082658,17.908902300206645,0,146.6666666666667,{"v":733.3333333333335,"d":"733.3"},4.333333333333333,{"v":21.666666666666664,"d":"21.7"},1.7560386016907754,{"v":8.780193008453876,"d":"8.8"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"$nulls":4},"b1",{"$f":"BW9","v":{"v":-2,"d":"-2.00"}},0.8,0.2,400,800,1200,"b1",{"$f":"BZ29","v":{"v":-2,"d":"-2.00"}},0.8,0.2,194.4225084717566,486.0562711793915,0,452.3942798142488,{"v":2261.971399071244,"d":"2262.0"},124.60095336429185,{"v":623.0047668214593,"d":"623.0"},57.37099839016616,286.85499195083077,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"}]
["Costo Fijo Medio",{"$f":"B26/B22","v":{"v":79.1485217313363,"d":"79.1"}},{"$nulls":43},"c",{"$f":"AU6","v":{"v":200,"d":"200.00"}},{"$nulls":3},0.7,0.3,24,28,480,null,null,0.7,0.3,10.745341380123987,17.908902300206645,0,220.00000000000003,{"v":733.3333333333335,"d":"733.3"},6.499999999999999,{"v":21.666666666666664,"d":"21.7"},2.634057902536163,{"v":8.780193008453876,"d":"8.8"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"PARÁMETROS MODIFICADOS",{"$nulls":4},0.7,0.3,600,700,1800,null,null,0.7,0.3,291.6337627076349,486.0562711793915,0,678.5914197213732,{"v":2261.971399071244,"d":"2262.0"},186.90143004643778,{"v":623.0047668214593,"d":"623.0"},86.05649758524923,286.85499195083077,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"}]
["Costo Variable Medio",{"$f":"B27/B22","v":{"v":190.49536841277458,"d":"190.5"}},{"$nulls":43},"b0",{"$f":"AU33*AU32*-1","v":{"v":35.81780460041329,"d":"35.82"}},null,"b0/b1",{"$f":"AX28/AX29*-1","v":{"v":40,"d":"40.00"}},0.6,0.4,32,24,640,"b0/b1",{"$f":"AU33","v":{"v":17.908902300206645,"d":"17.91"}},0.6,0.4,14.327121840165317,17.908902300206645,0,293.3333333333334,{"v":733.3333333333335,"d":"733.3"},8.666666666666666,{"v":21.666666666666664,"d":"21.7"},3.512077203381551,{"v":8.780193008453876,"d":"8.8"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"a",{"$f":"BW4","v":{"v":1E-4,"d":"0.00"}},null,"b0/b1",{"$f":"BZ28/BZ29*-1","v":{"v":1000,"d":"1,000.00"}},0.6,0.4,800,600,2400,"b0/b1",{"$f":"BW37","v":{"v":486.0562711793915,"d":"486.06"}},0.6,0.4,388.8450169435132,486.0562711793915,0,904.7885596284976,{"v":2261.971399071244,"d":"2262.0"},249.2019067285837,{"v":623.0047668214593,"d":"623.0"},114.74199678033231,286.85499195083077,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"}]
["min",{"$f":"(B4*(B23^(3))+B5*(B23^(2))+B6*B23+B7)/B23","v":{"$error":"#DIV/0!"}},{"$nulls":43},"b1",{"$f":"AU8","v":{"v":-2,"d":"-2.00"}},null,"1/b1",{"$f":"1/AX29","v":{"v":-0.5,"d":"-0.50"}},0.5,0.5,40,20,800,"1/b1",{"$f":"1/BE29","v":{"v":-0.5,"d":"-0.50"}},0.5,0.5,17.908902300206645,17.908902300206645,0,366.66666666666674,{"v":733.3333333333335,"d":"733.3"},10.833333333333332,{"v":21.666666666666664,"d":"21.7"},4.390096504226938,{"v":8.780193008453876,"d":"8.8"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"b",{"$f":"BW5","v":0.05},null,"1/b1",{"$f":"1/BZ29","v":{"v":-0.5,"d":"-0.50"}},0.5,0.5,1000,500,3000,"1/b1",{"$f":"1/CG29","v":{"v":-0.5,"d":"-0.50"}},0.5,0.5,486.0562711793915,486.0562711793915,0,1130.985699535622,{"v":2261.971399071244,"d":"2262.0"},311.50238341072964,{"v":623.0047668214593,"d":"623.0"},143.42749597541538,286.85499195083077,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"}]
["costo mínimo",{"$f":"(B4*(ComMono_maxben_cp_3g!D16^(3))+B5*(ComMono_maxben_cp_3g!D16^(2))+B6*ComMono_maxben_cp_3g!D16+B7)/ComMono_maxben_cp_3g!D16","v":{"$error":"#DIV/0!"}},{"$nulls":43},"b0/b1",{"$f":"((1/AU8)*(-AU37)+AU36)","v":{"v":17.908902300206645,"d":"17.91"}},{"$nulls":3},0.4,0.6,48,16,960,null,null,0.4,0.6,21.490682760247974,17.908902300206645,0,440.00000000000006,{"v":733.3333333333335,"d":"733.3"},12.999999999999998,{"v":21.666666666666664,"d":"21.7"},5.268115805072326,{"v":8.780193008453876,"d":"8.8"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"c",{"$f":"BW6","v":0.06},{"$nulls":3},0.4,0.6,1200,400,3600,null,null,0.4,0.6,583.2675254152698,486.0562711793915,0,1357.1828394427464,{"v":2261.971399071244,"d":"2262.0"},373.80286009287556,{"v":623.0047668214593,"d":"623.0"},172.11299517049846,286.85499195083077,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"}]
[{"$nulls":48},"p",{"$f":"AU12","v":{"v":21.666666666666664,"d":"21.67"}},0.3,0.7,56,12,1120,"p",{"$f":"AU36","v":{"v":8.780193008453876,"d":"8.78"}},0.3,0.7,25.0724632202893,17.908902300206645,0,513.3333333333334,{"v":733.3333333333335,"d":"733.3"},15.166666666666664,{"v":21.666666666666664,"d":"21.7"},6.146135105917713,{"v":8.780193008453876,"d":"8.8"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"d",{"$f":"BW7","v":{"v":100000,"d":"100,000.00"}},null,"p",{"$f":"BW13","v":{"v":623.0047668214593,"d":"623.00"}},0.3,0.7,1400,300,4200,"p",{"$f":"BW40","v":{"v":286.85499195083077,"d":"286.85"}},0.3,0.7,680.4787796511481,486.0562711793915,0,1583.3799793498706,{"v":2261.971399071244,"d":"2262.0"},436.1033367750215,{"v":623.0047668214593,"d":"623.0"},200.79849436558152,286.85499195083077,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"}]
["y1 equilibrio",{"$f":"((-1*(2*B5-2/B9))+((((2*B5-2/B9)^2))-((12*B4*(B6+B8/B9))))^0.5)/(6*B4)","v":{"v":884.4132331063583,"d":"884.4"}},{"$nulls":43},"EQUILIBRIO DE LARGO PLAZO",null,null,"y1",{"$f":"AX28+(AX29*AX34)","v":{"v":36.66666666666667,"d":"36.67"}},0.2,0.8,64,8,1280,"y1",{"$f":"AU37","v":{"v":18.257418583505537,"d":"18.26"}},0.2,0.8,28.654243680330634,17.908902300206645,0,586.6666666666669,{"v":733.3333333333335,"d":"733.3"},17.333333333333332,{"v":21.666666666666664,"d":"21.7"},7.024154406763102,{"v":8.780193008453876,"d":"8.8"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"b0",{"$f":"BW41-(BW36*BW40)","v":{"v":972.112542358783,"d":"972.11"}},null,"y1",{"$f":"BZ28+(BZ29*BZ34)","v":{"v":753.9904663570815,"d":"753.99"}},0.2,0.8,1600,200,4800,"y1",{"$f":"BW41","v":{"v":398.4025584571215,"d":"398.40"}},0.2,0.8,777.6900338870264,486.0562711793915,0,1809.5771192569953,{"v":2261.971399071244,"d":"2262.0"},498.4038134571674,{"v":623.0047668214593,"d":"623.0"},229.48399356066463,286.85499195083077,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"}]
["y2 equilibrio",{"$f":"((-1*(2*B5-2/B9))-((((2*B5-2/B9)^2))-((12*B4*(B6+B8/B9))))^0.5)/(6*B4)","v":{"v":-1884.4132331063583,"d":"-1884.4"}},{"$nulls":43},"Precio de Equilibrio",{"$f":"(AU4*AU37)+AU5+(AU6/AU37)","v":{"v":8.780193008453876,"d":"8.8"}},null,"Y1",{"$f":"AX35*AU23","v":{"v":733.3333333333335,"d":"733.33"}},0.1,0.9,72,4,1440,"Y1",{"$f":"BE35*BJ38","v":{"v":1248.7922796618448,"d":"1,248.79"}},0.1,0.9,32.23602414037196,17.908902300206645,0,660.0000000000001,{"v":733.3333333333335,"d":"733.3"},19.5,{"v":21.666666666666664,"d":"21.7"},7.902173707608489,{"v":8.780193008453876,"d":"8.8"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"b1",{"$f":"BW9","v":{"v":-2,"d":"-2.00"}},null,"Y1",{"$f":"BZ35*BW27","v":{"v":2261.9713990712444,"d":"2,261.97"}},0.1,0.9,1800,100,5400,"Y1",{"$f":"CG35*CL38","v":{"v":4278.870048295016,"d":"4,278.87"}},0.1,0.9,874.9012881229047,486.0562711793915,0,2035.7742591641195,{"v":2261.971399071244,"d":"2262.0"},560.7042901393133,{"v":623.0047668214593,"d":"623.0"},258.1694927557477,286.85499195083077,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"}]
["y equilibrio",{"$f":"IF(B35>0,B35,B36)","v":{"v":884.4132331063583,"d":"884.4"}},{"$nulls":43},"Cantidad de Equilibrio",{"$f":"(AU6/(AU4-(1/AU8)))^0.5","v":{"v":18.257418583505537,"d":"18.3"}},{"$nulls":3},0,1,80,0,1600,null,null,0,1,35.81780460041329,17.908902300206645,{"$f":"IF($AU$50=1,(($BI$42*BG37)*1.25)*BG37,0)","v":0},733.3333333333335,{"v":733.3333333333335,"d":"733.3"},21.666666666666664,{"v":21.666666666666664,"d":"21.7"},8.780193008453876,{"v":8.780193008453876,"d":"8.8"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"b0/b1",{"$f":"((BW41/BW36)-BW40)*-1","v":{"v":486.0562711793915,"d":"486.06"}},{"$nulls":3},0,1,2000,0,6000,null,null,0,1,972.112542358783,486.0562711793915,{"$f":"IF($BW$53=1,(($CK$42*CI37)*1.25)*CI37,0)","v":0},2261.971399071244,{"v":2261.971399071244,"d":"2262.0"},623.0047668214593,{"v":623.0047668214593,"d":"623.0"},286.85499195083077,286.85499195083077,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"}]
[{"$nulls":45},"Ingreso Marginal",{"$f":"((AU31/AU32)*-1)+((2/AU32)*AU46)","v":{"v":-0.34851628329889195,"d":"-0.3"}},{"$nulls":6},"1/b1new",{"$nulls":7},{"$f":"AU47","v":{"v":68.39917012090923,"d":"68.4"}},{"$f":"BE32/BJ38","v":-0.007310030211129022},{"$nulls":18},"1/b1new",{"$nulls":7},{"$f":"BW51","v":{"v":10.740066692507284,"d":"10.7"}},{"$f":"CG32/CL38","v":-0.046554645731280306}]
[{"$nulls":45},"Costo Marginal",{"$f":"(2*(AU28*AU46))+(AU29)","v":{"v":-0.3485162832988924,"d":"-0.3"}},{"$nulls":6},{"$f":"AX32/AU23","v":-0.025},{"$nulls":7},"k","1/b1new",{"$nulls":10},"EQUILIBRIO DE LARGO PLAZO",{"$nulls":7},{"$f":"BZ32/BW27","v":-0.16666666666666666},{"$nulls":7},"k","1/b1new"]
[{"$nulls":45},"Costo Medio",{"$f":"AU41/AU46","v":{"v":8.780193008453876,"d":"8.8"}},null,null,"Elasticidad Precio",{"$f":"+AY29*(AY32/AY33)","v":{"v":1,"d":"1.0"}},{"$nulls":22},"Precio de Equilibrio",{"$f":"(BW4*(BW50^2))+(BW5*BW50)+BW6+(BW7/BW50)","v":{"v":286.85499195083077,"d":"286.9"}},null,null,"Elasticidad Precio",{"$f":"+CA29*(CA32/CA33)","v":{"v":1,"d":"1.0"}}]
[{"$nulls":45},"Costo Total",{"$f":"AU28*(AU46^2)+AU29*AU46+AU30","v":{"v":160.30365899931118,"d":"160.3"}},{"$nulls":6},"m DICP",{"$f":"(BB29-BB28)/(BC29-BC28)","v":{"v":-0.025,"d":"-0.03"}},{"$nulls":5},0,{"$f":"BE31","v":{"v":17.908902300206645,"d":"17.91"}},{"$nulls":11},"Cantidad de Equilibrio",{"$f":"+BW56","v":{"v":398.4025584571215,"d":"398.4"}},{"$nulls":6},"m DICP",{"$f":"(CD29-CD28)/(CE29-CE28)","v":{"v":-0.16666666666666666,"d":"-0.17"}},{"$nulls":5},0,{"$f":"CG31","v":{"v":486.0562711793915,"d":"486.06"}}]
[{"$nulls":45},"Ingreso Total",{"$f":"AU36*AU37","v":{"v":160.30365899931118,"d":"160.3"}},{"$nulls":13},{"$f":"(BE34-BB27)/BC41","v":{"v":1248.7922796618448,"d":"1,248.8"}},{"$f":"AU40","v":{"v":8.780193008453876,"d":"8.8"}},{"$nulls":11},"Ingreso Marginal",{"$f":"((-BW35/BW36))+((2/BW36)*BW50)","v":{"v":87.65371272227003,"d":"87.7"}},{"$nulls":13},{"$f":"(CG34-CD27)/CE41","v":{"v":4278.870048295016,"d":"4,278.9"}},{"$f":"BW40","v":{"v":286.85499195083077,"d":"286.9"}}]
[{"$nulls":45},"Beneficio",{"$f":"AU42-AU41","v":{"v":0,"d":"0.0"}},{"$nulls":6},"COMPROBACIÓN",{"$f":"BB27+(BC41*BC28)","v":{"v":36,"d":"36.00"}},{"$nulls":18},"Costo Marginal",{"$f":"(3*BW31*(BW50^2))+(2*BW32*BW50)+BW33","v":{"v":87.51763542126619,"d":"87.5"}},{"$nulls":6},"COMPROBACIÓN",{"$f":"CD27+(CE41*CE28)","v":{"v":900,"d":"900.00"}}]
[{"$nulls":45},"Elasticidad Precio",{"$f":"+AU32*(AU36/AU37)","v":{"v":-0.9618219539958672,"d":"-1.0"}},{"$nulls":13},"m DILP",{"$f":"(BJ42-BJ41)/(BI42-BI41)","v":{"v":-0.007310030211129023,"d":"-0.01"}},{"$nulls":11},"Costo Medio",{"$f":"BW45/BW50","v":{"v":286.85499195083077,"d":"286.9"}},{"$nulls":13},"m DILP",{"$f":"(CL42-CL41)/(CK42-CK41)","v":{"v":-0.046554645731280306,"d":"-0.05"}}]
[{"$nulls":54},{"$f":"BC43=BB28","v":true},{"$nulls":18},"Costo Total",{"$f":"(BW31*(BW50^3))+(BW32*(BW50^2))+(BW33*BW50)+BW34","v":{"v":114283.76269940796,"d":"114,283.8"}},{"$nulls":7},{"$f":"CE43=CD28","v":true}]
[{"$nulls":45},"y1 Empresa",{"$f":"AU37","v":{"v":18.257418583505537,"d":"18.3"}},{"$nulls":26},"Ingreso Total",{"$f":"BW40*BW41","v":{"v":114283.76269940796,"d":"114,283.8"}}]
[{"$nulls":45},"Num. Enpresas",{"$f":"AU48/AU46","v":{"v":68.39917012090923,"d":"68.4"}},{"$nulls":26},"Beneficio",{"$f":"BW46-BW45","v":{"v":0,"d":"0.0"}}]
[{"$nulls":45},"Y1 Industria",{"$f":"BI42","v":{"v":1248.7922796618448,"d":"1248.8"}},{"$nulls":26},"Elasticidad Precio",{"$f":"+BW36*(BW40/BW41)","v":{"v":-1.4400258525533733,"d":"-1.4"}}]
[]
[{"$nulls":45},"Resuelve",0,{"$nulls":26},"y1 Empresa",{"$f":"BW41","v":{"v":398.4025584571215,"d":"398.4"}}]
[{"$nulls":73},"Num. Enpresas",{"$f":"BW52/BW50","v":{"v":10.740066692507284,"d":"10.7"}},{"$f":"+(BW8*BW27)/BW35","v":6.17212487089334}]
[{"$nulls":45},"Precio de Equilibrio",{"$f":"IF(AU50=1,AU36,-2)","v":{"v":-2,"d":"-2.0"}},{"$nulls":26},"Y1 Industria",{"$f":"CK42","v":{"v":4278.870048295016,"d":"4278.9"}}]
[{"$nulls":45},"Cantidad de Equilibrio",{"$f":"IF(AU50=1,AU37,-2)","v":{"v":-2,"d":"-2.0"}},{"$nulls":23},0,null,null,"Resuelve",0]
[{"$nulls":73},"BUSCAR OBJETIVO"]
[{"$nulls":73},"FORMULA",{"$f":"(2*BW4*BW56)+BW5-(BW7/(BW56^2))-(1/BW9)","v":{"v":-3.4155729704865578E-4,"d":"-0.000342"}}]
[{"$nulls":70},0,null,null,"VALOR Y*",398.4025584571215]
[]
[{"$nulls":73},"Precio de Equilibrio",{"$f":"IF(BW53=1,BW40,0)","v":{"v":0,"d":"0.0"}}]
[{"$nulls":73},"Cantidad de Equilibrio",{"$f":"IF(BW53=1,BW41,0)","v":{"v":0,"d":"0.0"}}]
{"$rows_empty":41}
[{"$nulls":45},"SISTEMA DE EQUILIBRIO DE LARGO PLAZO CON COSTOS DE SEGUNDO GRADO",{"$nulls":10},"DEMANDA ORIGINAL",null,"Ingreso Marginal",null,"DEMANDA MODIFICADA",{"$nulls":12},"SISTEMA DE EQUILIBRIO DE LARGO PLAZO CON COSTOS DE PRIMER GRADO",{"$nulls":10},"DEMANDA ORIGINAL",null,"Ingreso Marginal",null,"DEMANDA MODIFICADA"]
[{"$nulls":48},"Ponderador","COSTO TOTAL","COSTO MEDIO","COSTO TOTAL","COSTO FIJO MEDIO","COSTO VARIABLE MEDIO","COSTO MARGINAL",null,"P","Y","P","Y","P","Y","LineP(x)",null,"LineP(y)",null,"LineCU",{"$nulls":9},"Ponderador","COSTO TOTAL","COSTO MEDIO",null,"COSTO FIJO MEDIO","COSTO VARIABLE MEDIO","COSTO MARGINAL",null,"P","Y","P","Y","P","Y","LineCU","LineP(x) LP","LineP(y) LP",null,"LineP(x)",null,"LineP(y)"]
[{"$nulls":45},"PARÁMETROS ORIGINALES",null,null,{"v":0,"d":"0.00"},{"$f":"$AU$106+($AU$105*BF103)+($AU$104*(BF103^2))","v":{"v":100,"d":"100.00"}},{"$nulls":12},{"$f":"$AU$113*AW103","v":{"v":0,"d":"0.00"}},{"$f":"$AU$112","v":{"v":13.871314961673281,"d":"13.87"}},{"$f":"$AU$112*AW103","v":{"v":0,"d":"0.00"}},{"$f":"$AU$113","v":{"v":8.978476082589408,"d":"8.98"}},{"$f":"$AU$116","v":{"v":9.831290375713087,"d":"9.8"}},{"$nulls":6},"PARÁMETROS ORIGINALES",null,null,{"v":0,"d":"0.00"},{"$nulls":13},{"$f":"+$BW$113","v":{"v":20,"d":"20.0"}},{"$f":"+$BW$114*BY103","v":{"v":0,"d":"0.00"}},{"$f":"+$BW$113*BY103","v":{"v":0,"d":"0.00"}},{"$f":"$BW$114","v":{"v":625,"d":"625.00"}},{"$f":"$BW$140","v":{"v":10.2,"d":"10.20"}},{"$f":"BY103*BW141","v":{"v":0,"d":"0.00"}},{"$f":"+$BW$113*BY103","v":{"v":0,"d":"0.00"}},{"$f":"+$BW$123","v":{"v":625,"d":"625.00"}}]
[{"$nulls":45},"b",{"$f":"ComMono_maxben_Lp_2g_iso!C6","v":{"v":0.3,"d":"0.30"}},null,0.05,{"$f":"$AU$106+($AU$105*BF104)+($AU$104*(BF104^2))","v":{"v":100,"d":"100.00"}},{"$nulls":12},{"$f":"$AU$113*AW104","v":{"v":0.4489238041294704,"d":"0.45"}},{"$f":"$AU$112","v":{"v":13.871314961673281,"d":"13.87"}},{"$f":"$AU$112*AW104","v":{"v":0.6935657480836641,"d":"0.69"}},{"$f":"$AU$113","v":{"v":8.978476082589408,"d":"8.98"}},{"$f":"$AU$116","v":{"v":9.831290375713087,"d":"9.8"}},{"$nulls":8},{"v":1E-4,"d":"0.00"},0.05,{"$nulls":11},{"$f":"$BW$106+$BW$107/CL104","v":{"v":28.46153846153846,"d":"28.46"}},{"$f":"IF($BW$153=1,$BW$150*1.3*BY104,\"\")","v":{"v":162.5,"d":"162.50"}},{"$f":"+$BW$113","v":{"v":20,"d":"20.0"}},{"$f":"+$BW$114*BY104","v":31.25},{"$f":"+$BW$113*BY104","v":{"v":1,"d":"1.00"}},{"$f":"$BW$114","v":{"v":625,"d":"625.00"}},{"$f":"$BW$140","v":{"v":10.2,"d":"10.20"}},{"$f":"+$BW$113","v":{"v":20,"d":"20.00"}},{"$f":"+$BW$113*BY104","v":{"v":1,"d":"1.00"}},{"$f":"+$BW$123","v":{"v":625,"d":"625.00"}}]
[{"$nulls":45},"c",{"$f":"ComMono_maxben_Lp_2g_iso!C7","v":{"v":-4,"d":"-4.00"}},null,{"v":0.1,"d":"0.10"},{"v":100,"d":"100.00"},{"$nulls":12},{"v":0.8978476082589408,"d":"0.90"},{"v":13.871314961673281,"d":"13.87"},{"v":1.3871314961673282,"d":"1.39"},{"v":8.978476082589408,"d":"8.98"},{"v":9.831290375713087,"d":"9.8"},{"$nulls":8},0.05,{"v":0.1,"d":"0.10"},{"$f":"$BW$107+($BW$106*CH105)","v":{"v":3750,"d":"3,750.00"}},{"$f":"IF((BZ105/CH105)<$B$10,(BZ105/CH105),CA104)","v":{"v":50,"d":"50.00"}},{"$f":"IF(CA105=CA104,CB104,CH105)","v":{"v":75,"d":"75.00"}},{"$f":"$BW$107/CH105","v":{"v":40,"d":"40.00"}},{"$f":"$BW$106","v":{"v":10,"d":"10.00"}},{"v":10,"d":"10.00"},{"$f":"CH105","v":{"v":75,"d":"75.00"}},{"$f":"$BW$108*CH105^($BW$109)","v":{"v":57.73502691896257,"d":"57.74"}},{"$f":"BY105*$BW$114*1.2","v":{"v":75,"d":"75.00"}},{"$f":"(1+$BW$109)*$BW$108*CJ105^($BW$109)","v":{"v":28.867513459481284,"d":"28.87"}},{"$f":"CH105","v":{"v":75,"d":"75.00"}},{"v":19.23076923076923,"d":"19.23"},{"$f":"IF($BW$153=1,$BW$150*1.3*BY105,\"\")","v":{"v":325,"d":"325.00"}},{"v":20,"d":"20.0"},{"$f":"+$BW$114*BY105","v":{"v":62.5,"d":"62.50"}},{"$f":"+$BW$113*BY105","v":{"v":2,"d":"2.00"}},{"v":625,"d":"625.00"},{"v":10.2,"d":"10.20"},{"v":20,"d":"20.00"},{"$f":"+$BW$113*BY105","v":{"v":2,"d":"2.00"}},{"v":625,"d":"625.00"}]
[{"$nulls":45},"d",{"$f":"ComMono_maxben_Lp_2g_iso!C8","v":{"v":100,"d":"100.00"}},null,0.15,{"v":100,"d":"100.00"},{"$nulls":12},{"v":1.3467714123884111,"d":"1.35"},{"v":13.871314961673281,"d":"13.87"},{"v":2.080697244250992,"d":"2.08"},{"v":8.978476082589408,"d":"8.98"},{"v":9.831290375713087,"d":"9.8"},{"$nulls":6},"c(y)",{"$f":"ComMono_maxben_Lp_1g_iso!C7","v":{"v":10,"d":"10.00"}},0.06,0.15,{"v":4125,"d":"4,125.00"},{"v":36.666666666666664,"d":"36.67"},{"v":112.5,"d":"112.50"},{"v":26.666666666666668,"d":"26.67"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":112.5,"d":"112.50"},{"v":47.14045207910317,"d":"47.14"},{"v":112.5,"d":"112.50"},{"v":23.570226039551585,"d":"23.57"},{"v":112.5,"d":"112.50"},{"v":16.153846153846153,"d":"16.15"},{"v":487.5,"d":"487.50"},{"v":20,"d":"20.0"},{"$f":"+$BW$114*BY106","v":93.75},{"$f":"+$BW$113*BY106","v":{"v":3,"d":"3.00"}},{"v":625,"d":"625.00"},{"v":10.2,"d":"10.20"},{"v":20,"d":"20.00"},{"$f":"+$BW$113*BY106","v":{"v":3,"d":"3.00"}},{"v":625,"d":"625.00"}]
[{"$nulls":45},"b0",{"$f":"ComMono_maxben_Lp_2g_iso!C9","v":{"v":100,"d":"100.00"}},null,{"v":0.2,"d":"0.20"},{"v":100,"d":"100.00"},{"$nulls":12},{"v":1.7956952165178817,"d":"1.80"},{"v":13.871314961673281,"d":"13.87"},{"v":2.7742629923346565,"d":"2.77"},{"v":8.978476082589408,"d":"8.98"},{"v":9.831290375713087,"d":"9.8"},{"$nulls":6},"d",{"$f":"ComMono_maxben_Lp_1g_iso!C8","v":{"v":3000,"d":"3,000.00"}},{"v":100000,"d":"100,000.00"},{"v":0.2,"d":"0.20"},{"v":4500,"d":"4,500.00"},{"v":30,"d":"30.00"},{"v":150,"d":"150.00"},{"v":20,"d":"20.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":150,"d":"150.00"},{"v":40.824829046386306,"d":"40.82"},{"v":150,"d":"150.00"},{"v":20.412414523193153,"d":"20.41"},{"v":150,"d":"150.00"},{"v":14.615384615384615,"d":"14.62"},{"v":650,"d":"650.00"},{"v":20,"d":"20.0"},{"$f":"+$BW$114*BY107","v":{"v":125,"d":"125.00"}},{"$f":"+$BW$113*BY107","v":{"v":4,"d":"4.00"}},{"v":625,"d":"625.00"},{"v":10.2,"d":"10.20"},{"v":20,"d":"20.00"},{"$f":"+$BW$113*BY107","v":{"v":4,"d":"4.00"}},{"v":625,"d":"625.00"}]
[{"$nulls":45},"b1",{"$f":"ComMono_maxben_Lp_2g_iso!C10","v":{"v":-0.9,"d":"-0.90"}},null,0.25,{"v":91.40238058556471,"d":"91.40"},{"$nulls":4},{"$f":"2*$AU$104*(BF108^1)+($AU$105)","v":{"v":-2.3838743051339066,"d":"-2.38"}},{"$f":"BF108","v":{"v":2.6935428247768223,"d":"2.69"}},{"$f":"$AU$107*BF108^($AU$108)","v":{"v":40.992886838260844,"d":"40.99"}},{"$f":"$AU$122*1.5*AW107","v":{"v":2.6935428247768223,"d":"2.69"}},{"$f":"(1+$AU$108)*$AU$107*BH108^$AU$108","v":{"v":4.099288683826083,"d":"4.10"}},{"$f":"BF108","v":{"v":2.6935428247768223,"d":"2.69"}},{"$f":"IF($AU$150=1,$AU$131*BJ108^($AU$132),\"\")","v":""},{"$f":"IF($AU$150=1,$AU$146*1.5*AW107,\"\")","v":""},{"v":2.244619020647352,"d":"2.24"},{"v":13.871314961673281,"d":"13.87"},{"v":3.4678287404183203,"d":"3.47"},{"v":8.978476082589408,"d":"8.98"},{"v":9.831290375713087,"d":"9.8"},{"$nulls":6},"b0",{"$f":"ComMono_maxben_Lp_1g_iso!C9","v":{"v":500,"d":"500.00"}},{"v":3000,"d":"3,000.00"},0.25,{"v":4875,"d":"4,875.00"},{"$f":"IF((BZ108/CH108)<$B$10,(BZ108/CH108),CA107)","v":{"v":26,"d":"26.00"}},{"$f":"IF(CA108=CA107,CB107,CH108)","v":{"v":187.5,"d":"187.50"}},{"$f":"$BW$107/CH108","v":{"v":16,"d":"16.00"}},{"$f":"$BW$106","v":{"v":10,"d":"10.00"}},{"v":10,"d":"10.00"},{"$f":"CH108","v":{"v":187.5,"d":"187.50"}},{"$f":"$BW$108*CH108^($BW$109)","v":{"v":36.51483716701107,"d":"36.51"}},{"$f":"BY108*$BW$114*1.2","v":{"v":187.5,"d":"187.50"}},{"$f":"(1+$BW$109)*$BW$108*CJ108^($BW$109)","v":{"v":18.257418583505537,"d":"18.26"}},{"$f":"CH108","v":{"v":187.5,"d":"187.50"}},{"v":13.692307692307693,"d":"13.69"},{"v":812.5,"d":"812.50"},{"v":20,"d":"20.0"},{"$f":"+$BW$114*BY108","v":156.25},{"$f":"+$BW$113*BY108","v":{"v":5,"d":"5.00"}},{"v":625,"d":"625.00"},{"v":10.2,"d":"10.20"},{"v":20,"d":"20.00"},{"$f":"+$BW$113*BY108","v":{"v":5,"d":"5.00"}},{"v":625,"d":"625.00"}]
[{"$nulls":48},{"v":0.3,"d":"0.30"},{"v":89.9331481959159,"d":"89.93"},{"$f":"IF((AX109/BF109)<$B$10,(AX109/BF109),AY108)","v":{"v":26.710738695121346,"d":"26.71"}},{"$f":"IF(AY109=AY108,AZ108,BF109)","v":{"v":3.3669285309710277,"d":"3.37"}},{"$f":"$AU$106/BF109","v":{"v":29.700660135830038,"d":"29.70"}},{"$f":"AY109-BA109","v":{"v":-2.9899214407086916,"d":"-2.99"}},{"v":-1.9798428814173836,"d":"-1.98"},{"v":3.3669285309710277,"d":"3.37"},{"$f":"$AU$107*BF109^($AU$108)","v":{"v":33.53431905085927,"d":"33.53"}},{"$f":"$AU$122*1.5*AW108","v":{"v":3.3669285309710277,"d":"3.37"}},{"v":3.3534319050859263,"d":"3.35"},{"v":3.3669285309710277,"d":"3.37"},{"$f":"IF($AU$150=1,$AU$131*BJ109^($AU$132),\"\")","v":""},{"$f":"IF($AU$150=1,$AU$146*1.5*AW108,\"\")","v":""},{"v":2.6935428247768223,"d":"2.69"},{"v":13.871314961673281,"d":"13.87"},{"v":4.161394488501984,"d":"4.16"},{"v":8.978476082589408,"d":"8.98"},{"v":9.831290375713087,"d":"9.8"},{"$nulls":6},"b1",{"$f":"ComMono_maxben_Lp_1g_iso!C10","v":{"v":-0.5,"d":"-0.50"}},{"v":-2,"d":"-2.00"},{"v":0.3,"d":"0.30"},{"v":5250,"d":"5,250.00"},{"v":23.333333333333332,"d":"23.33"},{"v":225,"d":"225.00"},{"v":13.333333333333334,"d":"13.33"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":225,"d":"225.00"},{"v":33.333333333333336,"d":"33.33"},{"v":225,"d":"225.00"},{"v":16.666666666666668,"d":"16.67"},{"v":225,"d":"225.00"},{"v":13.076923076923077,"d":"13.08"},{"v":975,"d":"975.00"},{"v":20,"d":"20.0"},{"$f":"+$BW$114*BY109","v":{"v":187.5,"d":"187.50"}},{"$f":"+$BW$113*BY109","v":{"v":6,"d":"6.00"}},{"v":625,"d":"625.00"},{"v":10.2,"d":"10.20"},{"v":20,"d":"20.00"},{"$f":"+$BW$113*BY109","v":{"v":6,"d":"6.00"}},{"v":625,"d":"625.00"}]
[{"$nulls":48},0.35,{"v":88.7359847918511,"d":"88.74"},{"v":21.962644384341274,"d":"21.96"},{"v":4.040314237165233,"d":"4.04"},{"v":24.750550113191704,"d":"24.75"},{"v":-2.787905728850429,"d":"-2.79"},{"v":-1.5758114577008606,"d":"-1.58"},{"v":4.040314237165233,"d":"4.04"},{"v":28.459441334091963,"d":"28.46"},{"v":4.040314237165233,"d":"4.04"},{"v":2.8459441334091955,"d":"2.85"},{"v":4.040314237165233,"d":"4.04"},"","",{"v":3.1424666289062926,"d":"3.14"},{"v":13.871314961673281,"d":"13.87"},{"v":4.854960236585648,"d":"4.85"},{"v":8.978476082589408,"d":"8.98"},{"v":9.831290375713087,"d":"9.8"},{"$nulls":8},{"v":1500,"d":"1,500.00"},0.35,{"v":5625,"d":"5,625.00"},{"v":21.428571428571427,"d":"21.43"},{"v":262.5,"d":"262.50"},{"v":11.428571428571429,"d":"11.43"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":262.5,"d":"262.50"},{"v":30.860669992418384,"d":"30.86"},{"v":262.5,"d":"262.50"},{"v":15.430334996209192,"d":"15.43"},{"v":262.5,"d":"262.50"},{"v":12.637362637362637,"d":"12.64"},{"v":1137.5,"d":"1,137.50"},{"v":20,"d":"20.0"},{"$f":"+$BW$114*BY110","v":218.75},{"$f":"+$BW$113*BY110","v":{"v":7,"d":"7.00"}},{"v":625,"d":"625.00"},{"v":10.2,"d":"10.20"},{"v":20,"d":"20.00"},{"$f":"+$BW$113*BY110","v":{"v":7,"d":"7.00"}},{"v":625,"d":"625.00"}]
[{"$nulls":45},"EQUILIBRIO DE CORTO PLAZO",null,null,{"v":0.4,"d":"0.40"},{"v":87.81089037337028,"d":"87.81"},{"v":18.628867222886434,"d":"18.63"},{"v":4.713699943359439,"d":"4.71"},{"v":21.2147572398786,"d":"21.21"},{"v":-2.585890016992167,"d":"-2.59"},{"v":-1.1717800339843367,"d":"-1.17"},{"v":4.713699943359439,"d":"4.71"},{"v":24.77275227972623,"d":"24.77"},{"v":4.713699943359439,"d":"4.71"},{"v":2.4772752279726227,"d":"2.48"},{"v":4.713699943359439,"d":"4.71"},"","",{"v":3.5913904330357633,"d":"3.59"},{"v":13.871314961673281,"d":"13.87"},{"v":5.548525984669313,"d":"5.55"},{"v":8.978476082589408,"d":"8.98"},{"v":9.831290375713087,"d":"9.8"},{"$nulls":9},{"v":0.4,"d":"0.40"},{"v":6000,"d":"6,000.00"},{"v":20,"d":"20.00"},{"v":300,"d":"300.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":300,"d":"300.00"},{"v":28.867513459481284,"d":"28.87"},{"v":300,"d":"300.00"},{"v":14.433756729740642,"d":"14.43"},{"v":300,"d":"300.00"},{"v":12.307692307692307,"d":"12.31"},{"v":1300,"d":"1,300.00"},{"v":20,"d":"20.0"},{"$f":"+$BW$114*BY111","v":{"v":250,"d":"250.00"}},{"$f":"+$BW$113*BY111","v":{"v":8,"d":"8.00"}},{"v":625,"d":"625.00"},{"v":10.2,"d":"10.20"},{"v":20,"d":"20.00"},{"$f":"+$BW$113*BY111","v":{"v":8,"d":"8.00"}},{"v":625,"d":"625.00"}]
[{"$nulls":45},"Precio de Equilibrio",{"$f":"AU107*AU113^(AU108)","v":{"v":13.871314961673281,"d":"13.9"}},null,0.45,{"v":87.15786494047347,"d":"87.16"},{"v":16.17903827975987,"d":"16.18"},{"v":5.3870856495536446,"d":"5.39"},{"v":18.562912584893773,"d":"18.56"},{"v":-2.3838743051339044,"d":"-2.38"},{"v":-0.7677486102678133,"d":"-0.77"},{"v":5.3870856495536446,"d":"5.39"},{"v":21.96754413300063,"d":"21.97"},{"v":5.3870856495536446,"d":"5.39"},{"v":2.1967544133000625,"d":"2.20"},{"v":5.3870856495536446,"d":"5.39"},"","",{"v":4.040314237165234,"d":"4.04"},{"v":13.871314961673281,"d":"13.87"},{"v":6.242091732752977,"d":"6.24"},{"v":8.978476082589408,"d":"8.98"},{"v":9.831290375713087,"d":"9.8"},{"$nulls":6},"EQUILIBRIO DE CORTO PLAZO",null,null,0.45,{"v":6375,"d":"6,375.00"},{"v":18.88888888888889,"d":"18.89"},{"v":337.5,"d":"337.50"},{"v":8.88888888888889,"d":"8.89"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":337.5,"d":"337.50"},{"v":27.216552697590863,"d":"27.22"},{"v":337.5,"d":"337.50"},{"v":13.608276348795432,"d":"13.61"},{"v":337.5,"d":"337.50"},{"v":12.051282051282051,"d":"12.05"},{"v":1462.5,"d":"1,462.50"},{"v":20,"d":"20.0"},{"$f":"+$BW$114*BY112","v":281.25},{"$f":"+$BW$113*BY112","v":{"v":9,"d":"9.00"}},{"v":625,"d":"625.00"},{"v":10.2,"d":"10.20"},{"v":20,"d":"20.00"},{"$f":"+$BW$113*BY112","v":{"v":9,"d":"9.00"}},{"v":625,"d":"625.00"}]
[{"$nulls":45},"Cantidad de Equilibrio",{"$f":"AU122","v":{"v":8.978476082589408,"d":"9.0"}},null,{"v":0.5,"d":"0.50"},{"v":86.77690849316065,"d":"86.78"},{"v":14.318508148852152,"d":"14.32"},{"v":6.0604713557478505,"d":"6.06"},{"v":16.5003667421278,"d":"16.50"},{"v":-2.1818585932756474,"d":"-2.18"},{"v":-0.3637171865512898,"d":"-0.36"},{"v":6.0604713557478505,"d":"6.06"},{"v":19.758057153775805,"d":"19.76"},{"v":6.0604713557478505,"d":"6.06"},{"v":1.9758057153775803,"d":"1.98"},{"v":6.0604713557478505,"d":"6.06"},"","",{"v":4.489238041294704,"d":"4.49"},{"v":13.871314961673281,"d":"13.87"},{"v":6.935657480836641,"d":"6.94"},{"v":8.978476082589408,"d":"8.98"},{"v":9.831290375713087,"d":"9.8"},{"$nulls":6},"Precio de Equilibrio",{"$f":"BW108*BW114^(BW109)","v":{"v":20,"d":"20.0"}},null,{"v":0.5,"d":"0.50"},{"v":6750,"d":"6,750.00"},{"v":18,"d":"18.00"},{"v":375,"d":"375.00"},{"v":8,"d":"8.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":375,"d":"375.00"},{"v":25.81988897471611,"d":"25.82"},{"v":375,"d":"375.00"},{"v":12.909944487358056,"d":"12.91"},{"v":375,"d":"375.00"},null,null,{"v":20,"d":"20.0"},{"$f":"+$BW$114*BY113","v":{"v":312.5,"d":"312.50"}},{"$f":"+$BW$113*BY113","v":{"v":10,"d":"10.00"}},{"v":625,"d":"625.00"},{"v":10.2,"d":"10.20"},{"v":20,"d":"20.00"},{"$f":"+$BW$113*BY113","v":{"v":10,"d":"10.00"}},{"v":625,"d":"625.00"}]
[{"$nulls":45},"Ingreso Marginal",{"$f":"(1+AU108)*AU107*(AU113^(AU108))","v":{"v":1.3871314961673278,"d":"1.4"}},null,0.55,{"v":86.66802103143185,"d":"86.67"},{"v":12.870487186497638,"d":"12.87"},{"v":6.7338570619420555,"d":"6.73"},{"v":14.850330067915019,"d":"14.85"},{"v":-1.9798428814173814,"d":"-1.98"},{"v":0.04031423716523275,"d":"0.04"},{"v":6.7338570619420555,"d":"6.73"},{"v":17.970596621468108,"d":"17.97"},{"v":6.7338570619420555,"d":"6.73"},{"v":1.7970596621468105,"d":"1.80"},{"v":6.7338570619420555,"d":"6.73"},"","",{"v":4.938161845424175,"d":"4.94"},{"v":13.871314961673281,"d":"13.87"},{"v":7.6292232289203055,"d":"7.63"},{"v":8.978476082589408,"d":"8.98"},{"v":9.831290375713087,"d":"9.8"},{"$nulls":6},"Cantidad de Equilibrio",{"$f":"(((1+BW109)*BW108)/BW106)^(1/-BW109)","v":{"v":625,"d":"625.0"}},null,0.55,{"v":7125,"d":"7,125.00"},{"v":17.272727272727273,"d":"17.27"},{"v":412.5,"d":"412.50"},{"v":7.2727272727272725,"d":"7.27"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":412.5,"d":"412.50"},{"v":24.618298195866547,"d":"24.62"},{"v":412.5,"d":"412.50"},{"v":12.309149097933274,"d":"12.31"},{"v":412.5,"d":"412.50"},null,null,{"v":20,"d":"20.0"},{"$f":"+$BW$114*BY114","v":343.75},{"$f":"+$BW$113*BY114","v":{"v":11,"d":"11.00"}},{"v":625,"d":"625.00"},{"v":10.2,"d":"10.20"},{"v":20,"d":"20.00"},{"$f":"+$BW$113*BY114","v":{"v":11,"d":"11.00"}},{"v":625,"d":"625.00"}]
[{"$nulls":45},"Costo Marginal",{"$f":"(2*(AU104*AU122))+(AU105)","v":{"v":1.3870856495536446,"d":"1.4"}},null,{"v":0.6,"d":"0.60"},{"v":86.83120255528704,"d":"86.83"},{"v":11.722472892181804,"d":"11.72"},{"v":7.407242768136261,"d":"7.41"},{"v":13.500300061740926,"d":"13.50"},{"v":-1.7778271695591226,"d":"-1.78"},{"v":0.44434566088175664,"d":"0.44"},{"v":7.407242768136261,"d":"7.41"},{"v":16.493357752330585,"d":"16.49"},{"v":7.407242768136261,"d":"7.41"},{"v":1.6493357752330582,"d":"1.65"},{"v":7.407242768136261,"d":"7.41"},"","",{"v":5.3870856495536446,"d":"5.39"},{"v":13.871314961673281,"d":"13.87"},{"v":8.322788977003968,"d":"8.32"},{"v":8.978476082589408,"d":"8.98"},{"v":9.831290375713087,"d":"9.8"},{"$nulls":6},"Ingreso Marginal",{"$f":"(1+BW109)*BW108*(BW114^BW109)","v":{"v":10,"d":"10.0"}},null,{"v":0.6,"d":"0.60"},{"v":7500,"d":"7,500.00"},{"v":16.666666666666668,"d":"16.67"},{"v":450,"d":"450.00"},{"v":6.666666666666667,"d":"6.67"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":450,"d":"450.00"},{"v":23.570226039551585,"d":"23.57"},{"v":450,"d":"450.00"},{"v":11.785113019775793,"d":"11.79"},{"v":450,"d":"450.00"},null,null,{"v":20,"d":"20.0"},{"$f":"+$BW$114*BY115","v":{"v":375,"d":"375.00"}},{"$f":"+$BW$113*BY115","v":{"v":12,"d":"12.00"}},{"v":625,"d":"625.00"},{"v":10.2,"d":"10.20"},{"v":20,"d":"20.00"},{"$f":"+$BW$113*BY115","v":{"v":12,"d":"12.00"}},{"v":625,"d":"625.00"}]
[{"$nulls":45},"Costo Medio",{"$f":"AU117/AU122","v":{"v":9.831290375713087,"d":"9.8"}},null,0.65,{"v":87.26645306472622,"d":"87.27"},{"v":10.79946359889499,"d":"10.80"},{"v":8.080628474330465,"d":"8.08"},{"v":12.375275056595852,"d":"12.38"},{"v":-1.575811457700862,"d":"-1.58"},{"v":0.8483770845982788,"d":"0.85"},{"v":8.080628474330465,"d":"8.08"},{"v":15.251036990244119,"d":"15.25"},{"v":8.080628474330465,"d":"8.08"},{"v":1.5251036990244116,"d":"1.53"},{"v":8.080628474330465,"d":"8.08"},"","",{"v":5.836009453683116,"d":"5.84"},{"v":13.871314961673281,"d":"13.87"},{"v":9.016354725087632,"d":"9.02"},{"v":8.978476082589408,"d":"8.98"},{"v":9.831290375713087,"d":"9.8"},{"$nulls":6},"Costo Marginal",{"$f":"BW106","v":{"v":10,"d":"10.0"}},null,0.65,{"v":7875,"d":"7,875.00"},{"v":16.153846153846153,"d":"16.15"},{"v":487.5,"d":"487.50"},{"v":6.153846153846154,"d":"6.15"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":487.5,"d":"487.50"},{"v":22.645540682891916,"d":"22.65"},{"v":487.5,"d":"487.50"},{"v":11.322770341445958,"d":"11.32"},{"v":487.5,"d":"487.50"},null,null,{"v":20,"d":"20.0"},{"$f":"+$BW$114*BY116","v":406.25},{"$f":"+$BW$113*BY116","v":{"v":13,"d":"13.00"}},{"v":625,"d":"625.00"},{"v":10.2,"d":"10.20"},{"v":20,"d":"20.00"},{"$f":"+$BW$113*BY116","v":{"v":13,"d":"13.00"}},{"v":625,"d":"625.00"}]
[{"$nulls":45},"Costo Total",{"$f":"AU104*(AU122^2)+AU105*AU122+AU106","v":{"v":88.27000549933138,"d":"88.3"}},null,{"v":0.7,"d":"0.70"},{"v":87.97377255974943,"d":"87.97"},{"v":10.049535075630494,"d":"10.05"},{"v":8.754014180524672,"d":"8.75"},{"v":11.423330821473092,"d":"11.42"},{"v":-1.3737957458425978,"d":"-1.37"},{"v":1.2524085083148035,"d":"1.25"},{"v":8.754014180524672,"d":"8.75"},{"v":14.191015643361768,"d":"14.19"},{"v":8.754014180524672,"d":"8.75"},{"v":1.4191015643361766,"d":"1.42"},{"v":8.754014180524672,"d":"8.75"},"","",{"v":6.284933257812585,"d":"6.28"},{"v":13.871314961673281,"d":"13.87"},{"v":9.709920473171296,"d":"9.71"},{"v":8.978476082589408,"d":"8.98"},{"v":9.831290375713087,"d":"9.8"},{"$nulls":6},"Costo Medio",{"$f":"(BW106*BW114+BW107)/BW114","v":14.8},null,{"v":0.7,"d":"0.70"},{"v":8250,"d":"8,250.00"},{"v":15.714285714285714,"d":"15.71"},{"v":525,"d":"525.00"},{"v":5.714285714285714,"d":"5.71"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":525,"d":"525.00"},{"v":21.821789023599237,"d":"21.82"},{"v":525,"d":"525.00"},{"v":10.910894511799619,"d":"10.91"},{"v":525,"d":"525.00"},null,null,{"v":20,"d":"20.0"},{"$f":"+$BW$114*BY117","v":{"v":437.5,"d":"437.50"}},{"$f":"+$BW$113*BY117","v":{"v":14,"d":"14.00"}},{"v":625,"d":"625.00"},{"v":10.2,"d":"10.20"},{"v":20,"d":"20.00"},{"$f":"+$BW$113*BY117","v":{"v":14,"d":"14.00"}},{"v":625,"d":"625.00"}]
[{"$nulls":45},"Ingreso Total",{"$f":"AU113*AU112","v":{"v":124.54326961744816,"d":"124.5"}},null,0.75,{"v":88.95316104035662,"d":"88.95"},{"v":9.435598585954963,"d":"9.44"},{"v":9.427399886718877,"d":"9.43"},{"v":10.6073786199393,"d":"10.61"},{"v":-1.1717800339843372,"d":"-1.17"},{"v":1.6564399320313266,"d":"1.66"},{"v":9.427399886718877,"d":"9.43"},{"v":13.275389243698019,"d":"13.28"},{"v":9.427399886718877,"d":"9.43"},{"v":1.3275389243698017,"d":"1.33"},{"v":9.427399886718877,"d":"9.43"},"","",{"v":6.7338570619420555,"d":"6.73"},{"v":13.871314961673281,"d":"13.87"},{"v":10.403486221254962,"d":"10.40"},{"v":8.978476082589408,"d":"8.98"},{"v":9.831290375713087,"d":"9.8"},{"$nulls":6},"Costo Total",{"$f":"(BW106*BW114+BW107)","v":{"v":9250,"d":"9,250.0"}},null,0.75,{"v":8625,"d":"8,625.00"},{"v":15.333333333333334,"d":"15.33"},{"v":562.5,"d":"562.50"},{"v":5.333333333333333,"d":"5.33"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":562.5,"d":"562.50"},{"v":21.081851067789195,"d":"21.08"},{"v":562.5,"d":"562.50"},{"v":10.540925533894598,"d":"10.54"},{"v":562.5,"d":"562.50"},null,null,{"v":20,"d":"20.0"},{"$f":"+$BW$114*BY118","v":468.75},{"$f":"+$BW$113*BY118","v":{"v":15,"d":"15.00"}},{"v":625,"d":"625.00"},{"v":10.2,"d":"10.20"},{"v":20,"d":"20.00"},{"$f":"+$BW$113*BY118","v":{"v":15,"d":"15.00"}},{"v":625,"d":"625.00"}]
[{"$nulls":45},"Beneficio",{"$f":"AU118-AU117","v":{"v":36.273264118116785,"d":"36.3"}},null,{"v":0.8,"d":"0.80"},{"v":90.20461850654782,"d":"90.20"},{"v":8.930455723150605,"d":"8.93"},{"v":10.100785592913084,"d":"10.10"},{"v":9.90022004527668,"d":"9.90"},{"v":-0.9697643221260748,"d":"-0.97"},{"v":2.0604713557478505,"d":"2.06"},{"v":10.100785592913084,"d":"10.10"},{"v":12.47614353937022,"d":"12.48"},{"v":10.100785592913084,"d":"10.10"},{"v":1.2476143539370217,"d":"1.25"},{"v":10.100785592913084,"d":"10.10"},"","",{"v":7.182780866071527,"d":"7.18"},{"v":13.871314961673281,"d":"13.87"},{"v":11.097051969338626,"d":"11.10"},{"v":8.978476082589408,"d":"8.98"},{"v":9.831290375713087,"d":"9.8"},{"$nulls":6},"Ingreso Total",{"$f":"BW114*BW113","v":{"v":12500,"d":"12,500.0"}},null,{"v":0.8,"d":"0.80"},{"v":9000,"d":"9,000.00"},{"v":15,"d":"15.00"},{"v":600,"d":"600.00"},{"v":5,"d":"5.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":600,"d":"600.00"},{"v":20.412414523193153,"d":"20.41"},{"v":600,"d":"600.00"},{"v":10.206207261596576,"d":"10.21"},{"v":600,"d":"600.00"},null,null,{"v":20,"d":"20.0"},{"$f":"+$BW$114*BY119","v":{"v":500,"d":"500.00"}},{"$f":"+$BW$113*BY119","v":{"v":16,"d":"16.00"}},{"v":625,"d":"625.00"},{"v":10.2,"d":"10.20"},{"v":20,"d":"20.00"},{"$f":"+$BW$113*BY119","v":{"v":16,"d":"16.00"}},{"v":625,"d":"625.00"}]
[{"$nulls":48},0.85,{"v":91.72814495832301,"d":"91.73"},{"v":8.513707682179074,"d":"8.51"},{"v":10.774171299107289,"d":"10.77"},{"v":9.281456292446887,"d":"9.28"},{"v":-0.7677486102678124,"d":"-0.77"},{"v":2.4645027794643735,"d":"2.46"},{"v":10.774171299107289,"d":"10.77"},{"v":11.772115419422457,"d":"11.77"},{"v":10.774171299107289,"d":"10.77"},{"v":1.1772115419422455,"d":"1.18"},{"v":10.774171299107289,"d":"10.77"},"","",{"v":7.631704670200996,"d":"7.63"},{"v":13.871314961673281,"d":"13.87"},{"v":11.79061771742229,"d":"11.79"},{"v":8.978476082589408,"d":"8.98"},{"v":9.831290375713087,"d":"9.8"},{"$nulls":6},"Beneficio",{"$f":"BW119-BW118","v":{"v":3250,"d":"3,250.0"}},null,0.85,{"v":9375,"d":"9,375.00"},{"v":14.705882352941176,"d":"14.71"},{"v":637.5,"d":"637.50"},{"v":4.705882352941177,"d":"4.71"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":637.5,"d":"637.50"},{"v":19.802950859533485,"d":"19.80"},{"v":637.5,"d":"637.50"},{"v":9.901475429766743,"d":"9.90"},{"v":637.5,"d":"637.50"},null,null,{"v":20,"d":"20.0"},{"$f":"+$BW$114*BY120","v":531.25},{"$f":"+$BW$113*BY120","v":{"v":17,"d":"17.00"}},{"v":625,"d":"625.00"},{"v":10.2,"d":"10.20"},{"v":20,"d":"20.00"},{"$f":"+$BW$113*BY120","v":{"v":17,"d":"17.00"}},{"v":625,"d":"625.00"}]
[{"$nulls":46},{"$f":"-2*AU104*(AU122^(1-AU108))-AU105*AU122^-AU108+(1+AU108)*AU107","v":3.305138251956663E-4},null,{"v":0.9,"d":"0.90"},{"v":93.52374039568221,"d":"93.52"},{"v":8.169755376834576,"d":"8.17"},{"v":11.447557005301494,"d":"11.45"},{"v":8.73548827524413,"d":"8.74"},{"v":-0.5657328984095535,"d":"-0.57"},{"v":2.8685342031808965,"d":"2.87"},{"v":11.447557005301494,"d":"11.45"},{"v":11.147011947951329,"d":"11.15"},{"v":11.447557005301494,"d":"11.45"},{"v":1.1147011947951329,"d":"1.11"},{"v":11.447557005301494,"d":"11.45"},"","",{"v":8.080628474330467,"d":"8.08"},{"v":13.871314961673281,"d":"13.87"},{"v":12.484183465505954,"d":"12.48"},{"v":8.978476082589408,"d":"8.98"},{"v":9.831290375713087,"d":"9.8"},{"$nulls":6},"Elasticidad Precio",{"$f":"1/BW109","v":{"v":-2,"d":"-2.0"}},null,{"v":0.9,"d":"0.90"},{"v":9750,"d":"9,750.00"},{"v":14.444444444444445,"d":"14.44"},{"v":675,"d":"675.00"},{"v":4.444444444444445,"d":"4.44"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":675,"d":"675.00"},{"v":19.245008972987524,"d":"19.25"},{"v":675,"d":"675.00"},{"v":9.622504486493762,"d":"9.62"},{"v":675,"d":"675.00"},null,null,{"v":20,"d":"20.0"},{"$f":"+$BW$114*BY121","v":{"v":562.5,"d":"562.50"}},{"$f":"+$BW$113*BY121","v":{"v":18,"d":"18.00"}},{"v":625,"d":"625.00"},{"v":10.2,"d":"10.20"},{"v":20,"d":"20.00"},{"$f":"+$BW$113*BY121","v":{"v":18,"d":"18.00"}},{"v":625,"d":"625.00"}]
[{"$nulls":45},"y1 Empresa",{"$f":"ComMono_maxben_Lp_2g_iso!C16","v":{"v":8.978476082589408,"d":"9.0"}},null,0.95,{"v":95.59140481862542,"d":"95.59"},{"v":7.886466184512609,"d":"7.89"},{"v":12.120942711495701,"d":"12.12"},{"v":8.2501833710639,"d":"8.25"},{"v":-0.36371718655129026,"d":"-0.36"},{"v":3.2725656268974204,"d":"3.27"},{"v":12.120942711495701,"d":"12.12"},{"v":10.588080664346137,"d":"10.59"},{"v":12.120942711495701,"d":"12.12"},{"v":1.0588080664346136,"d":"1.06"},{"v":12.120942711495701,"d":"12.12"},"","",{"v":8.529552278459937,"d":"8.53"},{"v":13.871314961673281,"d":"13.87"},{"v":13.177749213589617,"d":"13.18"},{"v":8.978476082589408,"d":"8.98"},{"v":9.831290375713087,"d":"9.8"},{"$nulls":9},0.95,{"v":10125,"d":"10,125.00"},{"v":14.210526315789474,"d":"14.21"},{"v":712.5,"d":"712.50"},{"v":4.2105263157894735,"d":"4.21"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":712.5,"d":"712.50"},{"v":18.731716231633882,"d":"18.73"},{"v":712.5,"d":"712.50"},{"v":9.365858115816941,"d":"9.37"},{"v":712.5,"d":"712.50"},null,null,{"v":20,"d":"20.0"},{"$f":"+$BW$114*BY122","v":593.75},{"$f":"+$BW$113*BY122","v":{"v":19,"d":"19.00"}},{"v":625,"d":"625.00"},{"v":10.2,"d":"10.20"},{"v":20,"d":"20.00"},{"$f":"+$BW$113*BY122","v":{"v":19,"d":"19.00"}},{"v":625,"d":"625.00"}]
[{"$nulls":45},"Num. Enpresas",{"$f":"ComMono_maxben_Lp_2g_iso!C26","v":{"v":20,"d":"20.0"}},null,{"v":1,"d":"1.00"},{"v":97.93113822715262,"d":"97.93"},{"v":7.654261718946456,"d":"7.65"},{"v":12.794328417689904,"d":"12.79"},{"v":7.815963193639485,"d":"7.82"},{"v":-0.16170147469302876,"d":"-0.16"},{"v":3.6765970506139425,"d":"3.68"},{"v":12.794328417689904,"d":"12.79"},{"v":10.085193959157488,"d":"10.09"},{"v":12.794328417689904,"d":"12.79"},{"v":1.0085193959157486,"d":"1.01"},{"v":12.794328417689904,"d":"12.79"},"","",{"v":8.978476082589408,"d":"8.98"},{"v":13.871314961673281,"d":"13.87"},{"v":13.871314961673281,"d":"13.87"},{"v":8.978476082589408,"d":"8.98"},{"v":9.831290375713087,"d":"9.8"},{"$nulls":6},"y1 equilibrio",{"$f":"BW114","v":{"v":625,"d":"625.0"}},null,{"v":1,"d":"1.00"},{"v":10500,"d":"10,500.00"},{"v":14,"d":"14.00"},{"v":750,"d":"750.00"},{"v":4,"d":"4.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":750,"d":"750.00"},{"v":18.257418583505537,"d":"18.26"},{"v":750,"d":"750.00"},{"v":9.128709291752768,"d":"9.13"},{"v":750,"d":"750.00"},null,null,{"v":20,"d":"20.0"},{"$f":"+$BW$114*BY123","v":{"v":625,"d":"625.00"}},{"$f":"+$BW$113*BY123","v":{"v":20,"d":"20.00"}},{"v":625,"d":"625.00"},{"v":10.2,"d":"10.20"},{"v":20,"d":"20.00"},{"$f":"+$BW$113*BY123","v":{"v":20,"d":"20.00"}},{"v":625,"d":"625.00"}]
[{"$nulls":45},"Y1 Industria",{"$f":"((AU107/AU112)^(1/-AU108))*AU123","v":{"v":179.56952165178822,"d":"179.6"}},{"$nulls":26},"y2 equilibrio"]
[{"$nulls":73},"y equilibrio"]
[{"$nulls":52},"x","p","x*k",{"$nulls":4},"x","p","x*k","XILINE",{"$nulls":5},"X2LINE",{"$nulls":11},"x","p","x*k",{"$nulls":4},"x","p","x*k","XILINE",{"$nulls":5},"X2LINE"]
[{"$nulls":45},"PARÁMETROS MODIFICADOS",{"$nulls":4},1,0,null,null,{"$f":"BA127*$AU$124","v":0},null,null,1,0,{"$f":"$AU$131*BG127","v":{"$error":"#DIV/0!"}},null,null,{"$f":"$AU$124*BG127","v":0},{"$f":"$AU$124","v":{"v":179.56952165178822,"d":"179.6"}},{"$f":"$AU$112*BG127","v":0},{"$f":"$AU$112","v":{"v":13.871314961673281,"d":"13.9"}},{"$f":"BG127*$AU$136","v":{"$error":"#DIV/0!"}},{"$f":"$AU$136","v":{"$error":"#DIV/0!"}},{"$f":"IF($AU$150=0,0,$AU$148)","v":{"v":0,"d":"0.0"}},{"$f":"IF($AU$150=0,0,BG127*$AU$136)","v":{"v":0,"d":"0.0"}},{"$f":"IF($AU$150=0,0,$AU$148*AZ127)","v":{"v":0,"d":"0.0"}},{"$f":"IF($AU$150=0,0,$AU$136)","v":{"v":0,"d":"0.0"}},null,0,{"$f":"ComMono_maxben_Lp_1g_iso!C26","v":{"v":20,"d":"20.0"}},{"v":3,"d":"3.0"},null,null,1,0,null,null,{"$f":"CC127*$AU$124","v":0},null,null,1,0,{"$nulls":3},{"$f":"$BW$128*CI127","v":0},{"$f":"+$BW$128","v":{"v":12500,"d":"12500.0"}},{"$f":"$BW$113*CI127","v":0},{"$f":"$BW$113","v":{"v":20,"d":"20.0"}},{"$f":"CI127*$BW$140","v":0},{"$f":"+$BW$140","v":10.2},{"$f":"IF($BW$153=0,0,$BW$152)","v":{"v":48058.43906189928,"d":"48058.4"}},{"$f":"IF($BW$153=0,0,$BW$140*CI127)","v":{"v":0,"d":"0.0"}},{"$f":"IF($BW$153=0,0,$BW$152*CB127)","v":0},{"$f":"IF($BW$153=0,0,$BW$140)","v":10.2}]
[{"$nulls":45},"b",{"$f":"AU104","v":{"v":0.3,"d":"0.30"}},{"$nulls":3},0.9,0.1,{"$f":"$AU$107*AZ128","v":10},{"$f":"$AU$107*BA128^($AU$108)","v":12.589254117941667},{"$f":"BA128*$AU$124","v":1795.6952165178823},null,null,0.9,0.1,{"$f":"$AU$131*BG128","v":{"$error":"#DIV/0!"}},{"$f":"$AU$131*BA128^($AU$132)","v":{"$error":"#DIV/0!"}},{"$f":"BH128*$AU$147","v":{"$error":"#DIV/0!"}},{"$f":"$AU$124*BG128","v":17.956952165178823},{"$f":"$AU$124","v":{"v":179.56952165178822,"d":"179.6"}},{"$f":"$AU$112*BG128","v":1.3871314961673282},{"$f":"$AU$112","v":{"v":13.871314961673281,"d":"13.9"}},{"$f":"BG128*$AU$136","v":{"$error":"#DIV/0!"}},{"$f":"$AU$136","v":{"$error":"#DIV/0!"}},{"$f":"IF($AU$150=0,0,$AU$148)","v":{"v":0,"d":"0.0"}},{"$f":"IF($AU$150=0,0,BG128*$AU$136)","v":{"v":0,"d":"0.0"}},{"$f":"IF($AU$150=0,0,$AU$148*AZ128)","v":{"v":0,"d":"0.0"}},{"$f":"IF($AU$150=0,0,$AU$136)","v":{"v":0,"d":"0.0"}},null,"Y1 Industria",{"$f":"BW114*BW127","v":{"v":12500,"d":"12500.0"}},{"$nulls":3},0.9,0.1,{"$f":"$BW$108*CB128","v":50},{"$f":"$BW$108*CC128^($BW$109)","v":70.71067811865476},{"$f":"CC128*$BW$128","v":625000},null,null,0.9,0.1,{"$f":"$BW$135*CI128","v":2},{"$f":"$BW$135*CJ128^($BW$109)","v":14.14213562373095},{"$f":"CJ128*$BW$152","v":96116.87812379855},{"$f":"$BW$128*CI128","v":1250},{"$f":"+$BW$128","v":{"v":12500,"d":"12500.0"}},{"$f":"$BW$113*CI128","v":2},{"$f":"$BW$113","v":{"v":20,"d":"20.0"}},{"$f":"CI128*$BW$140","v":1.02},{"$f":"+$BW$140","v":10.2},{"$f":"IF($BW$153=0,0,$BW$152)","v":{"v":48058.43906189928,"d":"48058.4"}},{"$f":"IF($BW$153=0,0,$BW$140*CI128)","v":{"v":1.02,"d":"1.0"}},{"$f":"IF($BW$153=0,0,$BW$152*CB128)","v":4805.843906189928},{"$f":"IF($BW$153=0,0,$BW$140)","v":10.2}]
[{"$nulls":45},"c",{"$f":"AU105","v":{"v":-4,"d":"-4.00"}},{"$nulls":3},0.8,0.2,20,{"$f":"$AU$107*BA129^($AU$108)","v":6.746414238367818},{"$f":"BA129*$AU$124","v":3591.3904330357645},null,null,0.8,0.2,{"$error":"#DIV/0!"},{"$f":"$AU$131*BA129^($AU$132)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},35.913904330357646,{"v":179.56952165178822,"d":"179.6"},2.7742629923346565,{"v":13.871314961673281,"d":"13.9"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"$nulls":6},0.8,0.2,{"$f":"$BW$108*CB129","v":100},{"$f":"$BW$108*CC129^($BW$109)","v":50},{"$f":"CC129*$BW$128","v":1250000},null,null,0.8,0.2,{"$f":"$BW$135*CI129","v":4},{"$f":"$BW$135*CJ129^($BW$109)","v":10},{"$f":"CJ129*$BW$152","v":192233.7562475971},2500,{"v":12500,"d":"12500.0"},4,{"v":20,"d":"20.0"},2.04,10.2,{"v":48058.43906189928,"d":"48058.4"},{"v":2.04,"d":"2.0"},9611.687812379856,10.2]
[{"$nulls":45},"d",{"$f":"AU106","v":{"v":100,"d":"100.00"}},{"$nulls":3},0.7,0.3,30,4.683719421612153,5387.085649553646,null,null,0.7,0.3,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},53.870856495536465,{"v":179.56952165178822,"d":"179.6"},4.161394488501984,{"v":13.871314961673281,"d":"13.9"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"PARÁMETROS MODIFICADOS",{"$nulls":4},0.7,0.3,150,40.824829046386306,1875000,null,null,0.7,0.3,6,8.16496580927726,288350.6343713957,3750,{"v":12500,"d":"12500.0"},6,{"v":20,"d":"20.0"},3.0599999999999996,10.2,{"v":48058.43906189928,"d":"48058.4"},{"v":3.0599999999999996,"d":"3.1"},14417.531718569782,10.2]
[{"$nulls":45},"b0",{"$f":"AU136*AU137^(-AU132)","v":{"$error":"#DIV/0!"}},{"$nulls":3},0.6,0.4,40,{"$f":"$AU$107*BA131^($AU$108)","v":3.615313873979812},{"$f":"BA131*$AU$124","v":7182.780866071529},null,null,0.6,0.4,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},71.82780866071529,{"v":179.56952165178822,"d":"179.6"},5.548525984669313,{"v":13.871314961673281,"d":"13.9"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"$nulls":6},0.6,0.4,200,35.35533905932738,2500000,null,null,0.6,0.4,8,7.071067811865475,384467.5124951942,5000,{"v":12500,"d":"12500.0"},8,{"v":20,"d":"20.0"},4.08,10.2,{"v":48058.43906189928,"d":"48058.4"},{"v":4.08,"d":"4.1"},19223.375624759712,10.2]
[{"$nulls":45},"b1",{"$f":"AU108","v":{"v":-0.9,"d":"-0.90"}},{"$nulls":3},0.5,0.5,50,2.9575152732566274,8978.476082589412,null,null,0.5,0.5,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},89.78476082589411,{"v":179.56952165178822,"d":"179.6"},6.935657480836641,{"v":13.871314961673281,"d":"13.9"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"$nulls":6},0.5,0.5,250,31.622776601683793,3125000,null,null,0.5,0.5,10,6.324555320336759,480584.39061899274,6250,{"v":12500,"d":"12500.0"},10,{"v":20,"d":"20.0"},5.1,10.2,{"v":48058.43906189928,"d":"48058.4"},5.1,24029.21953094964,10.2]
[{"$nulls":45},"b0/b1",{"$f":"((1/AU108)*(-AU137)+AU136)","v":{"$error":"#DIV/0!"}},{"$nulls":3},0.4,0.6,60,2.509943091024871,10774.171299107293,null,null,0.4,0.6,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},107.74171299107293,{"v":179.56952165178822,"d":"179.6"},8.322788977003968,{"v":13.871314961673281,"d":"13.9"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"c",{"$f":"BW106","v":{"v":10,"d":"10.00"}},{"$nulls":3},0.4,0.6,300,28.867513459481284,3750000,null,null,0.4,0.6,12,5.773502691896258,576701.2687427914,7500,{"v":12500,"d":"12500.0"},12,{"v":20,"d":"20.0"},6.119999999999999,10.2,{"v":48058.43906189928,"d":"48058.4"},{"v":6.119999999999999,"d":"6.1"},28835.063437139564,10.2]
[{"$nulls":50},0.3,0.7,70,2.184800386636028,12569.866515625175,null,null,0.3,0.7,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},125.69866515625175,{"v":179.56952165178822,"d":"179.6"},9.709920473171296,{"v":13.871314961673281,"d":"13.9"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"d",{"v":500,"d":"500.00"},{"$nulls":3},0.3,0.7,350,26.726124191242434,4375000,null,null,0.3,0.7,14,5.3452248382484875,672818.1468665899,8750,{"v":12500,"d":"12500.0"},14,{"v":20,"d":"20.0"},7.139999999999999,10.2,{"v":48058.43906189928,"d":"48058.4"},{"v":7.139999999999999,"d":"7.1"},33640.90734332949,10.2]
[{"$nulls":45},"EQUILIBRIO DE LARGO PLAZO",{"$f":"AU128*AU137^(1-AU132)-AU130*AU137^(-AU132-1)-AU132*AU131","v":{"$error":"#DIV/0!"}},{"$nulls":3},0.2,0.8,80,1.9373987344354222,14365.561732143058,null,null,0.2,0.8,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},143.65561732143058,{"v":179.56952165178822,"d":"179.6"},11.097051969338626,{"v":13.871314961673281,"d":"13.9"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"b0",{"$f":"BW133/(1-BW134*((BW134/-BW136)^((-BW136-1)/(1+BW136))))","v":{"v":20,"d":"20.00"}},{"$f":"((BW133*((BW134/-BW136)^(-BW136/(1+BW136))))/(1-(BW134*((BW134/-BW136)^((-BW136-1)/(1+BW136))))))^(1+BW136)","v":141.4213562373095},null,null,0.2,0.8,400,25,5000000,null,null,0.2,0.8,16,5,768935.0249903884,10000,{"v":12500,"d":"12500.0"},16,{"v":20,"d":"20.0"},8.16,10.2,{"v":48058.43906189928,"d":"48058.4"},{"v":8.16,"d":"8.2"},38446.751249519424,10.2]
[{"$nulls":45},"Precio de Equilibrio",{"$f":"AU128*AU137+AU129+AU130/AU137","v":{"$error":"#DIV/0!"}},{"$nulls":3},0.1,0.9,90,1.742535929044666,16161.256948660939,null,null,0.1,0.9,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},161.6125694866094,{"v":179.56952165178822,"d":"179.6"},12.484183465505954,{"v":13.871314961673281,"d":"13.9"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,"b1",{"$f":"BW109","v":{"v":-0.5,"d":"-0.50"}},{"$nulls":3},0.1,0.9,450,23.570226039551585,5625000,null,null,0.1,0.9,18,4.714045207910317,865051.903114187,11250,{"v":12500,"d":"12500.0"},18,{"v":20,"d":"20.0"},9.18,10.2,{"v":48058.43906189928,"d":"48058.4"},{"v":9.18,"d":"9.2"},43252.59515570935,10.2]
[{"$nulls":45},"Cantidad de Equilibrio",{"$f":"ComMono_maxben_Lp_2g_iso!F16","v":{"v":0,"d":"0.0"}},{"$nulls":3},0,1,100,1.5848931924611125,17956.952165178824,null,null,0,1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},179.56952165178822,{"v":179.56952165178822,"d":"179.6"},13.871314961673281,{"v":13.871314961673281,"d":"13.9"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"$nulls":6},0,1,500,22.360679774997898,6250000,null,null,0,1,20,4.47213595499958,961168.7812379855,12500,{"v":12500,"d":"12500.0"},20,{"v":20,"d":"20.0"},10.2,10.2,{"v":48058.43906189928,"d":"48058.4"},10.2,48058.43906189928,10.2]
[{"$nulls":45},"Ingreso Marginal",{"$f":"(1+AU132)*AU131*(AU137^(AU132))","v":{"$error":"#DIV/0!"}}]
[{"$nulls":45},"Costo Marginal",{"$f":"(2*(AU128*AU146))+(AU129)","v":{"v":-4,"d":"-4.0"}},{"$nulls":26},"EQUILIBRIO DE LARGO PLAZO"]
[{"$nulls":45},"Costo Medio",{"$f":"AU141/AU146","v":{"$error":"#DIV/0!"}},{"$nulls":26},"Precio de Equilibrio",{"$f":"BW133+BW134/BW141","v":{"v":10.2,"d":"10.20"}},null,{"$f":"BW133/(1-BW134*((BW134/-BW136)^((-BW136-1)/(1+BW136))))","v":{"v":20,"d":"20.00"}}]
[{"$nulls":45},"Costo Total",{"$f":"AU128*(AU146^2)+AU129*AU146+AU130","v":{"v":100,"d":"100.0"}},{"$nulls":26},"Cantidad de Equilibrio",{"$f":"((BW134/(BW135*BW136*-1)))^(1/(1+BW136))","v":{"v":2500,"d":"2,500.0"}}]
[{"$nulls":45},"Ingreso Total",{"$f":"AU136*AU137","v":{"$error":"#DIV/0!"}},{"$nulls":26},"Ingreso Marginal",{"$f":"(1+BW136)*BW135*(BW141^BW136)","v":0.2}]
[{"$nulls":45},"Beneficio",{"$f":"AU142-AU141","v":{"$error":"#DIV/0!"}},{"$nulls":26},"Costo Marginal",{"$f":"BW133","v":{"v":10,"d":"10.0"}}]
[{"$nulls":45},"Elasticidad Precio",{"$f":"1/AU132","v":{"v":-1.1111111111111112,"d":"-1.1"}},{"$nulls":26},"Costo Medio",{"$f":"(BW133*BW141+BW134)/BW141","v":10.2}]
[{"$nulls":73},"Costo Total",{"$f":"(BW133*BW141+BW134)","v":{"v":25500,"d":"25,500.0"}}]
[{"$nulls":45},"y1 Empresa",{"$f":"AU137","v":{"v":0,"d":"0.0"}},{"$nulls":26},"Ingreso Total",{"$f":"BW140*BW141","v":{"v":25500,"d":"25,500.0"}}]
[{"$nulls":45},"Num. Enpresas",{"$f":"AU148/AU146","v":{"$error":"#DIV/0!"}},{"$nulls":26},"Beneficio",{"$f":"BW146-BW145","v":{"v":0,"d":"0.0"}}]
[{"$nulls":45},"Y1 Industria",{"$f":"((AU107/AU136)^(1/-AU108))*AU123","v":{"$error":"#DIV/0!"}},{"$nulls":26},"Elasticidad Precio",{"$f":"1/BW136","v":{"v":-2,"d":"-2.0"}}]
[]
[{"$nulls":45},"Resuelve",{"$f":"ComMono_maxben_Lp_2g_iso!K7","v":0},{"$nulls":26},"y1 Empresa",{"$f":"BW141","v":{"v":2500,"d":"2500.0"}}]
[{"$nulls":73},"Num. Enpresas",{"$f":"BW152/BW150","v":{"v":19.22337562475971,"d":"19.2"}}]
[{"$nulls":45},"Precio de Equilibrio",{"$f":"IF(AU150=1,AU136,-2)","v":{"v":-2,"d":"-2.0"}},{"$nulls":26},"Y1 Industria",{"$f":"((BW108/BW140)^(1/-BW109))*BW127","v":{"v":48058.43906189928,"d":"48058.4"}}]
[{"$nulls":45},"Cantidad de Equilibrio",{"$f":"IF(AU150=1,AU137,-2)","v":{"v":-2,"d":"-2.0"}},{"$nulls":23},0,null,null,"Resuelve",1]
[]
[]
[{"$nulls":70},0]
[]
[{"$nulls":73},"Precio de Equilibrio",{"$f":"IF(BW153=1,BW140,0)","v":10.2}]
[{"$nulls":73},"Cantidad de Equilibrio",{"$f":"IF(BW153=1,BW141,0)","v":{"v":2500,"d":"2,500.0"}}]

{"sheet":"ComMono_maxben_Lp_2g","index":5,"n_rows":39,"n_cols":6,"rows_kept":39,"hidden":true,"merged":[[0,0,0,5],[1,0,1,4],[2,0,2,5],[3,0,3,3],[4,1,4,2],[6,4,7,5],[13,1,13,2],[13,4,13,5]]}
["COMPETENCIA MONOPOLISTICA"]
[]
["Equilibrio a largo plazo"]
[]
[null,"Parámetros función costos y demanda"]
[null,"a (y2)",{"v":0.1,"d":"0.10000"}]
[null,"b (y)",{"v":-4,"d":"-4.00"},null,"Parámetros función demanda de la empresa a largo plazo"]
[null,"c",{"v":200,"d":"200.0"}]
[null,"b0",{"v":40,"d":"40.0"},null,"b0´",{"$f":"F11*C10*-1","v":{"v":17.908902300206645,"d":"17.9"}}]
[null,"b1",-0.5,null,"b1",{"$f":"C10","v":-0.5}]
[null,"b0/b1",{"$f":"C9/C10*-1","v":{"v":80,"d":"80.0"}},null,"b0/b1",{"$f":"Oculto_ComMono!AU31","v":{"v":35.81780460041329,"d":"35.8"}}]
[null,"1/b1",{"$f":"1/C10","v":{"v":-2,"d":"-2.0"}},null,"1/b1",{"$f":"Oculto_ComMono!AU32","v":{"v":-2,"d":"-2.0"}}]
[null,"Inserte los datos correspondientes"]
[null,"Equilibrio de CORTO PLAZO",null,null,"Equilibrio de LARGO PLAZO"]
[null,"Precio de equilibrio",{"$f":"Oculto_ComMono!AU12","v":{"v":21.666666666666664,"d":"21.7"}},null,"Precio de equilibrio",{"$f":"Oculto_ComMono!AU36","v":{"v":8.780193008453876,"d":"8.8"}}]
[null,"Cantidad de equilibrio",{"$f":"Oculto_ComMono!AU13","v":{"v":36.66666666666667,"d":"36.7"}},null,"Cantidad de equilibrio",{"$f":"Oculto_ComMono!AU37","v":{"v":18.257418583505537,"d":"18.3"}}]
[null,"Ingreso marginal",{"$f":"Oculto_ComMono!AU14","v":{"v":3.3333333333333286,"d":"3.3"}},null,"Ingreso marginal",{"$f":"Oculto_ComMono!AU38","v":{"v":-0.34851628329889195,"d":"-0.3"}}]
[null,"Costo marginal",{"$f":"Oculto_ComMono!AU15","v":{"v":3.333333333333335,"d":"3.3"}},null,"Costo marginal",{"$f":"Oculto_ComMono!AU39","v":{"v":-0.3485162832988924,"d":"-0.3"}}]
[null,"Costo medio",{"$f":"Oculto_ComMono!AU16","v":{"v":5.121212121212121,"d":"5.1"}},null,"Costo medio",{"$f":"Oculto_ComMono!AU40","v":{"v":8.780193008453876,"d":"8.8"}}]
[null,"Costo total",{"$f":"Oculto_ComMono!AU17","v":{"v":187.7777777777778,"d":"187.8"}},null,"Costo total",{"$f":"Oculto_ComMono!AU41","v":{"v":160.30365899931118,"d":"160.3"}}]
[null,"Ingreso total",{"$f":"Oculto_ComMono!AU18","v":{"v":794.4444444444445,"d":"794.4"}},null,"Ingreso total",{"$f":"Oculto_ComMono!AU42","v":{"v":160.30365899931118,"d":"160.3"}}]
[null,"Beneficio",{"$f":"Oculto_ComMono!AU19","v":{"v":606.6666666666666,"d":"606.7"}},null,"Beneficio",{"$f":"Oculto_ComMono!AU43","v":{"v":0,"d":"0.0"}}]
[null,"Elasticidad precio",{"$f":"Oculto_ComMono!AU20","v":{"v":-1.1818181818181814,"d":"-1.2"}},null,"Elasticidad precio",{"$f":"Oculto_ComMono!AU44","v":{"v":-0.9618219539958672,"d":"-1.0"}}]
[]
[null,"Producción empresa",{"$f":"+Oculto_ComMono!AU22","v":{"v":36.66666666666667,"d":"36.7"}},null,"Producción empresa",{"$f":"Oculto_ComMono!AU46","v":{"v":18.257418583505537,"d":"18.3"}}]
[null,"Número de empresas",{"v":20,"d":"20.0"},null,"Número de empresas",{"$f":"Oculto_ComMono!AU47","v":{"v":68.39917012090923,"d":"68.4"}}]
[null,"Producción industria",{"$f":"+Oculto_ComMono!AU24","v":{"v":733.3333333333335,"d":"733.3"}},null,"Producción industria",{"$f":"Oculto_ComMono!AU48","v":{"v":1248.7922796618448,"d":"1,248.8"}}]
{"$rows_empty":8}
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos"]
[null,"Valores de equilibrio"]

{"sheet":"ComMono_maxben_Lp_2g_iso","index":6,"n_rows":39,"n_cols":11,"rows_kept":39,"hidden":true,"merged":[[0,0,0,5],[1,0,1,4],[2,0,2,5],[3,0,3,3],[4,1,4,2],[6,4,7,5],[13,1,13,2],[13,4,13,5]]}
["COMPETENCIA MONOPOLISTICA"]
[]
["Equilibrio a largo plazo con función de demanda isoelástica"]
[]
[null,"Parámetros función costos y demanda"]
[null,"b (y2)",{"v":0.3,"d":"0.30000"}]
[null,"c (y)",{"v":-4,"d":"-4.00"},null,"Parámetros función demanda de la empresa a largo plazo",{"$nulls":4},{"$f":"-2*C6*(C16^(1-C10))-C7*C16^-C10+(1+C10)*C9","v":3.305138251956663E-4},0]
[null,"d",{"v":100,"d":"100.0"},{"$nulls":6},{"$f":"-2*C6*(F16^(1-C10))-C7*F16^-C10+(1+C10)*F9","v":{"$error":"#VALUE!"}}]
[null,"b0",{"v":100,"d":"100.0"},null,"b0´",{"$f":"IF(K7=1,Oculto_ComMono!AU131,\"\")","v":""}]
[null,"b1",-0.9,null,"b1",{"$f":"IF(K7=1,Oculto_ComMono!AU132,\"\")","v":""}]
[null,"Inserte los datos correspondientes"]
[]
[]
[null,"Equilibrio de CORTO PLAZO",null,null,"Equilibrio de LARGO PLAZO"]
[null,"Precio de equilibrio",{"$f":"Oculto_ComMono!AU112","v":{"v":13.871314961673281,"d":"13.9"}},null,"Precio de equilibrio",{"$f":"IF(K7=1,Oculto_ComMono!AU136,\"\")","v":""}]
[null,"Cantidad de equilibrio",{"v":8.978476082589408,"d":"9.0"},null,"Cantidad de equilibrio"]
[null,"Ingreso marginal",{"$f":"Oculto_ComMono!AU114","v":{"v":1.3871314961673278,"d":"1.4"}},null,"Ingreso marginal",{"$f":"IF(K7=1,Oculto_ComMono!AU138,\"\")","v":""}]
[null,"Costo marginal",{"$f":"Oculto_ComMono!AU115","v":{"v":1.3870856495536446,"d":"1.4"}},null,"Costo marginal",{"$f":"IF(K7=1,Oculto_ComMono!AU139,\"\")","v":""}]
[null,"Costo medio",{"$f":"Oculto_ComMono!AU116","v":{"v":9.831290375713087,"d":"9.8"}},null,"Costo medio",{"$f":"IF(K7=1,Oculto_ComMono!AU140,\"\")","v":""}]
[null,"Costo total",{"$f":"Oculto_ComMono!AU117","v":{"v":88.27000549933138,"d":"88.3"}},null,"Costo total",{"$f":"IF(K7=1,Oculto_ComMono!AU141,\"\")","v":""}]
[null,"Ingreso total",{"$f":"Oculto_ComMono!AU118","v":{"v":124.54326961744816,"d":"124.5"}},null,"Ingreso total",{"$f":"IF(K7=1,Oculto_ComMono!AU142,\"\")","v":""}]
[null,"Beneficio",{"$f":"Oculto_ComMono!AU119","v":{"v":36.273264118116785,"d":"36.3"}},null,"Beneficio",{"$f":"IF(K7=1,Oculto_ComMono!AU143,\"\")","v":""}]
[null,"Elasticidad precio",{"$f":"1/C10","v":{"v":-1.1111111111111112,"d":"-1.1"}},null,"Elasticidad precio",{"$f":"IF(K7=1,Oculto_ComMono!AU144,\"\")","v":""}]
[]
[null,"Producción empresa",{"$f":"+Oculto_ComMono!AU22","v":{"v":36.66666666666667,"d":"36.7"}},null,"Producción empresa",{"$f":"IF(K7=1,Oculto_ComMono!AU146,\"\")","v":""}]
[null,"Número de empresas",{"v":20,"d":"20.0"},null,"Número de empresas",{"$f":"IF(K7=1,Oculto_ComMono!AU147,\"\")","v":""}]
[null,"Producción industria",{"$f":"+Oculto_ComMono!AU24","v":{"v":733.3333333333335,"d":"733.3"}},null,"Producción industria",{"$f":"IF(K7=1,Oculto_ComMono!AU148,\"\")","v":""}]
{"$rows_empty":8}
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos"]
[null,"Valores de equilibrio"]

{"sheet":"ComMono_maxben_Lp_1g_iso","index":7,"n_rows":39,"n_cols":11,"rows_kept":39,"hidden":true,"merged":[[0,0,0,5],[1,0,1,4],[2,0,2,5],[3,0,3,3],[5,1,5,2],[6,4,7,5],[13,1,13,2],[13,4,13,5]]}
["COMPETENCIA MONOPOLISTICA"]
[]
["Equilibrio a largo plazo con función de demanda isoelástica"]
[]
[]
[null,"Parámetros función costos y demanda"]
[null,"c (y)",{"v":10,"d":"10.00"},null,"Parámetros función demanda de la empresa a largo plazo",{"$nulls":5},1]
[null,"d",{"v":3000,"d":"3,000.0"}]
[null,"b0",{"v":500,"d":"500.0"},null,"b0´",{"$f":"IF(K7=1,Oculto_ComMono!BW135,\"\")","v":{"v":20,"d":"20.0"}}]
[null,"b1",-0.5,null,"b1",{"$f":"IF(K7=1,Oculto_ComMono!BW136,\"\")","v":-0.5}]
[]
[]
[null,"Inserte los datos correspondientes"]
[null,"Equilibrio de CORTO PLAZO",null,null,"Equilibrio de LARGO PLAZO"]
[null,"Precio de equilibrio",{"$f":"Oculto_ComMono!BW113","v":{"v":20,"d":"20.0"}},null,"Precio de equilibrio",{"$f":"IF(K7=1,Oculto_ComMono!BW140,\"\")","v":10.2}]
[null,"Cantidad de equilibrio",{"$f":"Oculto_ComMono!BW114","v":{"v":625,"d":"625.0"}},null,"Cantidad de equilibrio",{"$f":"IF(K7=1,Oculto_ComMono!BW141,\"\")","v":{"v":2500,"d":"2,500.0"}}]
[null,"Ingreso marginal",{"$f":"Oculto_ComMono!BW115","v":{"v":10,"d":"10.0"}},null,"Ingreso marginal",{"$f":"IF(K7=1,Oculto_ComMono!BW142,\"\")","v":0.2}]
[null,"Costo marginal",{"$f":"Oculto_ComMono!BW116","v":{"v":10,"d":"10.0"}},null,"Costo marginal",{"$f":"IF(K7=1,Oculto_ComMono!BW143,\"\")","v":{"v":10,"d":"10.0"}}]
[null,"Costo medio",{"$f":"Oculto_ComMono!BW117","v":14.8},null,"Costo medio",{"$f":"IF(K7=1,Oculto_ComMono!BW144,\"\")","v":10.2}]
[null,"Costo total",{"$f":"Oculto_ComMono!BW118","v":{"v":9250,"d":"9,250.0"}},null,"Costo total",{"$f":"IF(K7=1,Oculto_ComMono!BW145,\"\")","v":{"v":25500,"d":"25,500.0"}}]
[null,"Ingreso total",{"$f":"Oculto_ComMono!BW119","v":{"v":12500,"d":"12,500.0"}},null,"Ingreso total",{"$f":"IF(K7=1,Oculto_ComMono!BW146,\"\")","v":{"v":25500,"d":"25,500.0"}}]
[null,"Beneficio",{"$f":"Oculto_ComMono!BW120","v":{"v":3250,"d":"3,250.0"}},null,"Beneficio",{"$f":"IF(K7=1,Oculto_ComMono!BW147,\"\")","v":{"v":0,"d":"0.0"}}]
[null,"Elasticidad precio",{"$f":"Oculto_ComMono!BW121","v":{"v":-2,"d":"-2.0"}},null,"Elasticidad precio",{"$f":"IF(K7=1,Oculto_ComMono!BW148,\"\")","v":{"v":-2,"d":"-2.0"}}]
[]
[null,"Producción empresa",{"$f":"Oculto_ComMono!BW123","v":{"v":625,"d":"625.0"}},null,"Producción empresa",{"$f":"Oculto_ComMono!BW151","v":{"v":19.22337562475971,"d":"19.2"}}]
[null,"Número de empresas",{"v":20,"d":"20.0"},null,"Número de empresas",{"$f":"Oculto_ComMono!BW151","v":{"v":19.22337562475971,"d":"19.2"}}]
[null,"Producción industria",{"$f":"Oculto_ComMono!BW128","v":{"v":12500,"d":"12,500.0"}},null,"Producción industria",{"$f":"Oculto_ComMono!BW152","v":{"v":48058.43906189928,"d":"48,058.4"}}]
{"$rows_empty":8}
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos"]
[null,"Valores de equilibrio"]