{"text_format":"3","workbook":"xlsx","n_sheets":10,"sheets":["Inicio_Duopolio","Du_Cournot","Du_Stackelberg","Du_Cártel","Bertrand","Du_Equilibrios","Du_Equilibrios_costos","Du_Isobe","Du_Cournot_pd","Oculto_Du"],"not_rendered":{"charts":10,"images":24,"macros":1,"defined_names":26},"read":"whole","date_system":"1900"}

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

{"sheet":"Du_Cournot","index":1,"n_rows":31,"n_cols":4,"rows_kept":31,"hidden":true,"merged":[[0,0,0,4],[1,0,1,4],[4,1,4,3],[5,1,5,2],[6,1,6,2],[8,1,8,3],[9,1,9,2],[10,1,10,2],[11,1,11,2],[13,1,13,2],[15,1,15,2],[16,1,16,2],[27,1,27,2],[28,1,28,2],[30,1,30,2]]}
["DUOPOLIO"]
["MODELO DE COURNOT"]
[]
[]
[null,"Parámetros función inversa de demanda"]
[null,"b0",null,{"v":200,"d":"200.0"}]
[null,"b1",null,{"v":-2,"d":"-2.0"}]
[null,"Inserte los datos correspondientes"]
[null,"Producción de equilibrio"]
[null,"Empresa 1",null,{"$f":"Oculto_Du!B9","v":{"v":33.33333333333333,"d":"33.3"}}]
[null,"Empresa 2",null,{"$f":"Oculto_Du!B10","v":{"v":33.33333333333333,"d":"33.3"}}]
[null,"Industria",null,{"$f":"Oculto_Du!B11","v":{"v":66.66666666666666,"d":"66.7"}}]
[]
[null,"Precio",null,{"$f":"Oculto_Du!B13","v":{"v":66.66666666666669,"d":"66.7"}}]
[]
[null,"Beneficio 1",null,{"$f":"Oculto_Du!B14","v":{"v":2222.2222222222226,"d":"2,222.2"}}]
[null,"Beneficio 2",null,{"$f":"Oculto_Du!B14","v":{"v":2222.2222222222226,"d":"2,222.2"}}]
{"$rows_empty":10}
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos "]
[null,"Valores de equilibrio"]

{"sheet":"Du_Stackelberg","index":2,"n_rows":31,"n_cols":4,"rows_kept":31,"hidden":true,"merged":[[0,0,0,4],[1,0,1,4],[4,1,4,3],[5,1,5,2],[6,1,6,2],[8,1,8,3],[9,1,9,2],[10,1,10,2],[11,1,11,2],[13,1,13,2],[15,1,15,2],[16,1,16,2],[27,1,27,2],[28,1,28,2],[30,1,30,2]]}
["DUOPOLIO"]
["MODELO DE STACKELBERG"]
[]
[]
[null,"Parámetros función inversa de la demanda"]
[null,"b0",null,{"v":20,"d":"20.0"}]
[null,"b1",null,{"v":-2,"d":"-2.0"}]
[null,"Inserte los datos correspondientes"]
[null,"Producción de equilibrio"]
[null,"Empresa 1",null,{"$f":"Oculto_Du!BL9","v":{"v":5,"d":"5.0"}}]
[null,"Empresa 2",null,{"$f":"Oculto_Du!BL10","v":2.5}]
[null,"Industria",null,{"$f":"Oculto_Du!BL11","v":7.5}]
[]
[null,"Precio",null,{"$f":"Oculto_Du!BL13","v":{"v":5,"d":"5.0"}}]
[]
[null,"Beneficio 1",null,{"$f":"Oculto_Du!B21","v":{"v":2500,"d":"2,500.0"}}]
[null,"Beneficio 2",null,{"$f":"Oculto_Du!B22","v":{"v":1250,"d":"1,250.0"}}]
{"$rows_empty":10}
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos "]
[null,"Valores de equilibrio"]

{"sheet":"Du_Cártel","index":3,"n_rows":32,"n_cols":4,"rows_kept":32,"hidden":true,"merged":[[0,0,0,4],[1,0,1,4],[4,1,4,3],[5,1,5,2],[6,1,6,2],[7,1,7,2],[9,1,9,3],[10,1,10,2],[11,1,11,2],[12,1,12,2],[14,1,14,2],[16,1,16,2],[17,1,17,2],[28,1,28,2],[29,1,29,2],[30,1,30,2],[31,1,31,2]]}
["DUOPOLIO"]
["CÁRTEL"]
[]
[]
[null,"Parámetros función inversa de demanda"]
[null,"b0",null,{"v":40,"d":"40.0"}]
[null,"b1",null,{"v":-2,"d":"-2.0"}]
[null,"d",null,0.5]
[null,"Inserte los datos correspondientes"]
[null,"Producción de equilibrio"]
[null,"Empresa 1",null,{"$f":"Oculto_Du!CM9","v":{"v":5,"d":"5.0"}}]
[null,"Empresa 2",null,{"$f":"Oculto_Du!CM10","v":{"v":5,"d":"5.0"}}]
[null,"Industria",null,{"$f":"Oculto_Du!CM11","v":{"v":10,"d":"10.0"}}]
[]
[null,"Precio",null,{"$f":"Oculto_Du!CM12","v":{"v":20,"d":"20.0"}}]
[]
[null,"Beneficio 1",null,{"$f":"Oculto_Du!CM13","v":{"v":100,"d":"100.0"}}]
[null,"Beneficio 2",null,{"$f":"Oculto_Du!CM14","v":{"v":100,"d":"100.0"}}]
{"$rows_empty":10}
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos "]
[null,"Valores de equilibrio"]

{"sheet":"Bertrand","index":4,"n_rows":31,"n_cols":4,"rows_kept":31,"hidden":true,"merged":[[0,0,0,4],[1,0,1,4],[4,1,4,3],[5,1,5,2],[6,1,6,2],[8,1,8,3],[9,1,9,2],[10,1,10,2],[11,1,11,2],[13,1,13,2],[15,1,15,2],[16,1,16,2],[27,1,27,2],[28,1,28,2],[29,1,29,2],[30,1,30,2]]}
["DUOPOLIO"]
["BERTRAND"]
[]
[]
[null,"Parámetros función inversa de demanda"]
[null,"b0",null,{"v":200,"d":"200.0"}]
[null,"b1",null,{"v":-2,"d":"-2.0"}]
[null,"Inserte los datos correspondientes"]
[null,"Producción de equilibrio"]
[null,"Empresa 1",null,{"$f":"Oculto_Du!AB9","v":{"v":50,"d":"50.0"}}]
[null,"Empresa 2",null,{"$f":"Oculto_Du!AB10","v":{"v":50,"d":"50.0"}}]
[null,"Industria",null,{"$f":"Oculto_Du!AB11","v":{"v":100,"d":"100.0"}}]
[]
[null,"Precio",null,{"$f":"Oculto_Du!AB13","v":{"v":0,"d":"0.0"}}]
[]
[null,"Beneficio 1",null,{"$f":"Oculto_Du!AB14","v":{"v":0,"d":"0.0"}}]
[null,"Beneficio 2",null,{"$f":"Oculto_Du!AB15","v":{"v":0,"d":"0.0"}}]
{"$rows_empty":10}
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos "]
[null,"Valores de equilibrio"]

{"sheet":"Du_Equilibrios","index":5,"n_rows":31,"n_cols":6,"rows_kept":31,"hidden":true,"merged":[[0,0,0,5],[1,0,1,5],[3,1,3,3],[4,1,4,2],[5,1,5,2],[8,1,8,5],[27,1,27,2],[28,1,28,2],[29,1,29,2],[30,1,30,2]]}
["DUOPOLIO"]
["EQUILIBRIOS"]
[]
[null,"Parámetros función inversa de demanda"]
[null,"b0",null,{"v":300,"d":"300.0"}]
[null,"b1",null,{"v":-5,"d":"-5.0"}]
[null,"Inserte los datos correspondientes"]
[]
[null,"Producción de equilibrio"]
[null,null,"Cournot","Stackelberg","Cártel","Bertrand"]
[null,"Empresa 1",{"$f":"Oculto_Du!EB15","v":{"v":20,"d":"20.0"}},{"$f":"Oculto_Du!EC15","v":{"v":30,"d":"30.0"}},{"$f":"Oculto_Du!ED15","v":{"v":15,"d":"15.0"}},{"$f":"Oculto_Du!EE15","v":{"v":30,"d":"30.0"}}]
[null,"Empresa 2",{"$f":"Oculto_Du!EB16","v":{"v":20,"d":"20.0"}},{"$f":"Oculto_Du!EC16","v":{"v":15,"d":"15.0"}},{"$f":"Oculto_Du!ED16","v":{"v":15,"d":"15.0"}},{"$f":"Oculto_Du!EE16","v":{"v":30,"d":"30.0"}}]
[null,"Industria",{"$f":"Oculto_Du!EB17","v":{"v":40,"d":"40.0"}},{"$f":"Oculto_Du!EC17","v":{"v":45,"d":"45.0"}},{"$f":"Oculto_Du!ED17","v":{"v":30,"d":"30.0"}},{"$f":"Oculto_Du!EE17","v":{"v":60,"d":"60.0"}}]
[]
[null,"Precio",{"$f":"Oculto_Du!EB19","v":{"v":100,"d":"100.0"}},{"$f":"Oculto_Du!EC19","v":{"v":75,"d":"75.0"}},{"$f":"Oculto_Du!ED19","v":{"v":150,"d":"150.0"}},{"$f":"Oculto_Du!EE19","v":{"v":0,"d":"0.0"}}]
[]
[null,"Beneficio 1",{"$f":"C15*C11","v":{"v":2000,"d":"2,000.0"}},{"$f":"D15*D11","v":{"v":2250,"d":"2,250.0"}},{"$f":"E15*E11","v":{"v":2250,"d":"2,250.0"}},{"$f":"F15*F11","v":{"v":0,"d":"0.0"}}]
[null,"Beneficio 2",{"$f":"C15*C12","v":{"v":2000,"d":"2,000.0"}},{"$f":"D15*D12","v":{"v":1125,"d":"1,125.0"}},{"$f":"E15*E12","v":{"v":2250,"d":"2,250.0"}},{"$f":"F15*F12","v":{"v":0,"d":"0.0"}}]
{"$rows_empty":9}
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos "]
[null,"Valores de equilibrio"]

{"sheet":"Du_Equilibrios_costos","index":6,"n_rows":38,"n_cols":7,"rows_kept":38,"hidden":true,"merged":[[0,0,0,5],[1,0,1,5],[4,1,4,6],[5,1,6,1],[5,4,6,4],[7,1,12,1],[15,1,15,6],[34,1,34,2],[35,1,35,2],[36,1,36,2],[37,1,37,2]]}
["DUOPOLIO"]
["EQUILIBRIOS CON ESTRUCTURA DIFERENCIADA DE COSTOS"]
[]
[]
[null,"Parámetros"]
[null,"Función inversa de demanda","b0",{"v":600,"d":"600.0"},"Reparto del cártel","d",0.5]
[null,null,"b1",{"v":-5,"d":"-5.0"},null,"1-d",{"$f":"1-G6","v":0.5}]
[null,"Función de costos","a",{"v":0,"d":"0.0"}]
[null,null,"b",{"v":0,"d":"0.0"}]
[null,null,"c",{"v":0,"d":"0.0"}]
[null,null,"d",{"v":0,"d":"0.0"}]
[null,null,"e",{"v":0,"d":"0.0"}]
[null,null,"f",{"v":0,"d":"0.0"}]
[null,"Inserte los datos correspondientes"]
[]
[null,"                          Producción de equilibrio"]
[null,null,"Cournot","Stackelberg","Cártel","Bertrand","Líder precio"]
[null,"Empresa 1",{"$f":"Oculto_Du!GC15","v":{"v":40,"d":"40.0"}},{"$f":"Oculto_Du!GD15","v":{"v":60,"d":"60.0"}},{"$f":"Oculto_Du!GE15","v":{"v":30,"d":"30.0"}},{"$f":"Oculto_Du!GF15","v":{"v":60,"d":"60.0"}},{"$f":"Oculto_Du!GG15","v":{"$error":"#DIV/0!"}}]
[null,"Empresa 2",{"$f":"Oculto_Du!GC16","v":{"v":40,"d":"40.0"}},{"$f":"Oculto_Du!GD16","v":{"v":30,"d":"30.0"}},{"$f":"Oculto_Du!GE16","v":{"v":30,"d":"30.0"}},{"$f":"Oculto_Du!GF16","v":{"v":60,"d":"60.0"}},{"$f":"Oculto_Du!GG16","v":{"$error":"#DIV/0!"}}]
[null,"Industria",{"$f":"Oculto_Du!GC17","v":{"v":80,"d":"80.0"}},{"$f":"Oculto_Du!GD17","v":{"v":90,"d":"90.0"}},{"$f":"Oculto_Du!GE17","v":{"v":60,"d":"60.0"}},{"$f":"Oculto_Du!GF17","v":{"v":120,"d":"120.0"}},{"$f":"Oculto_Du!GG17","v":{"$error":"#DIV/0!"}}]
[]
[null,"Precio",{"$f":"Oculto_Du!GC19","v":{"v":200,"d":"200.0"}},{"$f":"Oculto_Du!GD19","v":{"v":150,"d":"150.0"}},{"$f":"Oculto_Du!GE19","v":{"v":300,"d":"300.0"}},{"$f":"Oculto_Du!GF19","v":{"v":0,"d":"0.0"}},{"$f":"Oculto_Du!GG19","v":{"$error":"#DIV/0!"}}]
{"$rows_empty":12}
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos "]
[null,"Valores de equilibrio",{"$nulls":3},1.618]

{"sheet":"Du_Isobe","index":7,"n_rows":32,"n_cols":5,"rows_kept":32,"hidden":true,"merged":[[0,0,0,4],[1,0,1,4],[4,1,4,3],[5,1,5,2],[6,1,6,2],[7,1,7,2],[9,1,9,4],[15,1,16,1],[15,2,16,2],[15,4,16,4],[28,1,28,2],[29,1,29,2],[30,1,30,2],[31,1,31,2]]}
["DUOPOLIO"]
["CURVAS DE ISOBENEFICIO"]
[]
[]
[null,"Parámetros función inversa de demanda"]
[null,"b0",null,{"v":10,"d":"10.0"}]
[null,"b1",null,{"v":-1,"d":"-1.0"}]
[null,"Beneficio",null,6.3]
[null,"Inserte los datos correspondientes"]
[null,"Producción de equilibrio"]
[null,null,"Cournot","Stackelberg","Cártel"]
[null,"Empresa 1",{"$f":"Oculto_Du!B47","v":{"v":3.3333333333333335,"d":"3.3"}},{"$f":"Oculto_Du!B55","v":{"v":5,"d":"5.0"}},{"$f":"Oculto_Du!B64","v":2.5}]
[null,"Empresa 2",{"$f":"Oculto_Du!B48","v":{"v":3.3333333333333335,"d":"3.3"}},{"$f":"Oculto_Du!B56","v":2.5},{"$f":"Oculto_Du!B65","v":2.5}]
[null,"Industria",{"$f":"Oculto_Du!B49","v":{"v":6.666666666666667,"d":"6.7"}},{"$f":"Oculto_Du!B57","v":7.5},{"$f":"Oculto_Du!B66","v":{"v":5,"d":"5.0"}}]
[null,"Precio",{"$f":"Oculto_Du!B51","v":{"v":3.333333333333333,"d":"3.3"}},{"$f":"Oculto_Du!B58","v":2.5},{"$f":"Oculto_Du!B67","v":{"v":5,"d":"5.0"}}]
[null,"Beneficio",{"$f":"Oculto_Du!B52","v":{"v":11.11111111111111,"d":"11.1"}},{"$f":"Oculto_Du!B59","v":12.5},{"$f":"Oculto_Du!B68","v":12.5}]
[{"$nulls":3},{"$f":"Oculto_Du!B60","v":{"v":6.25,"d":"6.3"}}]
{"$rows_empty":11}
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos "]
[null,"Valores de equilibrio"]

{"sheet":"Du_Cournot_pd","index":8,"n_rows":32,"n_cols":5,"rows_kept":32,"hidden":true,"merged":[[0,0,0,4],[1,0,1,4],[4,1,4,4],[9,1,9,2],[11,1,11,3],[12,1,12,2],[13,1,13,2],[14,1,14,2],[16,1,16,3],[17,1,17,2],[18,1,18,2],[20,1,20,2],[21,1,21,2],[28,1,28,2],[29,1,29,2],[31,1,31,2]]}
["DUOPOLIO"]
["MODELO DE COURNOT PRODUCTOS DIFERENCIADOS"]
[]
[]
[null,"Parámetros funciones inversas de las demandas"]
[null,"b0",{"v":20,"d":"20.0"},"b0'",{"$f":"C6","v":{"v":20,"d":"20.0"}}]
[null,"b1",{"v":-2,"d":"-2.0"},"b2",{"$f":"C7","v":{"v":-2,"d":"-2.0"}}]
[null,"g",{"v":-2,"d":"-2.0"},"g",{"$f":"C8","v":{"v":-2,"d":"-2.0"}}]
[null,"Inserte los datos correspondientes"]
[null,"índice de diferenciación",null,{"$f":"Oculto_Du!C109","v":{"v":1,"d":"1.0"}}]
[]
[null,"Producción de equilibrio"]
[null,"Empresa 1",null,{"$f":"Oculto_Du!B112","v":{"v":3.3333333333333335,"d":"3.3"}}]
[null,"Empresa 2",null,{"$f":"Oculto_Du!B113","v":{"v":3.3333333333333335,"d":"3.3"}}]
[null,"Industria",null,{"$f":"Oculto_Du!B114","v":{"v":6.666666666666667,"d":"6.7"}}]
[]
[null,"Precios de equilibrio"]
[null,"Precio E1",null,{"$f":"Oculto_Du!B116","v":{"v":6.666666666666665,"d":"6.7"}}]
[null,"Precio E2",null,{"$f":"Oculto_Du!B117","v":{"v":6.666666666666665,"d":"6.7"}}]
[]
[null,"Beneficio E1",null,{"$f":"Oculto_Du!B119","v":{"v":22.222222222222218,"d":"22.2"}}]
[null,"Beneficio E2",null,{"$f":"Oculto_Du!B120","v":{"v":22.222222222222218,"d":"22.2"}}]
[]
[]
[]
[]
[]
[]
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos "]
[null,"Valores de equilibrio"]

{"sheet":"Oculto_Du","index":9,"n_rows":133,"n_cols":234,"rows_kept":133,"hidden":true,"merged":[[0,26,0,38],[0,62,0,74],[0,89,0,99],[0,116,0,128],[0,130,0,136],[0,137,0,144],[0,145,0,152],[0,153,0,154],[0,157,0,166],[0,170,0,174],[0,183,0,189],[0,190,0,197],[0,200,0,207],[0,208,0,209],[0,216,0,225],[0,229,0,233],[2,31,2,32],[2,33,2,34],[2,67,2,68],[2,69,2,70],[2,94,2,95],[2,96,2,97],[2,121,2,122],[2,123,2,124],[2,139,2,140],[2,141,2,142],[2,145,2,146],[2,147,2,148],[2,157,2,160],[2,161,2,164],[2,165,2,168],[2,173,2,174],[2,192,2,193],[2,194,2,195],[2,200,2,201],[2,202,2,203],[2,216,2,219],[2,220,2,223],[2,224,2,227],[2,232,2,233],[42,61,42,62],[42,63,42,64],[42,65,42,66],[43,57,43,58]]}
["COURNOT",{"$nulls":25},"BERTRAND",{"$nulls":35},"STACKELBERG",{"$nulls":26},"CÁRTEL",{"$nulls":26},"LIDER EN ELECCIÒN DE PRECIOS",{"$nulls":13},"To2",{"$nulls":6},"COURNOT",{"$nulls":7},"STACKELBERG",{"$nulls":7},"CÁRTEL",{"$nulls":3},"Isobeneficio",{"$nulls":12},"ISOBENEFICIO",{"$nulls":12},"To2 con costos",{"$nulls":6},"COURNOT",{"$nulls":9},"STACKELBERG",{"$nulls":7},"CÁRTEL",{"$nulls":3},"BERTRAND",{"$nulls":3},"Isobeneficio",{"$nulls":12},"ISOBENEFICIO"]
[{"$nulls":186},{"$f":"Du_Equilibrios_costos!G6","v":0.5},0.5,{"$nulls":4},"X","Y","X","Y"]
[{"$nulls":5},"EMPRESA 1",null,"EMPRESA 2",{"$nulls":3},"E2CR3",null,"E1CR3",null,"E2ISO1",{"$nulls":3},"E2ISO2",null,"E1ISO2",{"$nulls":9},"EMPRESA 1",null,"EMPRESA 2",{"$nulls":5},"E2CR3",null,"E1CR3",null,"E2ISO1",{"$nulls":3},"E2ISO2",null,"E1ISO2",{"$nulls":17},"EMPRESA 1",null,"EMPRESA 2",{"$nulls":5},"E2CR3",null,"E1CR3",null,"E2ISO1",{"$nulls":3},"E2ISO2",null,"E1ISO2",{"$nulls":8},"EMPRESA 1",null,"EMPRESA 2",{"$nulls":5},"E2CR3",null,"E1CR3",null,"E2ISO1",{"$nulls":3},"E2ISO2",null,"E1ISO2",{"$nulls":8},"EMPRESA 1",null,"EMPRESA 2",{"$nulls":15},"EMPRESA 1",null,"EMPRESA 2",{"$nulls":3},"EMPRESA 1",null,"EMPRESA 2",{"$nulls":7},"Curva de reacción imaginaria ",null,"Cournot",{"$nulls":3},"Stackelberg",{"$nulls":3},"Cartel",{"$nulls":7},"PONDERADORES",{"$nulls":12},{"$f":"Du_Equilibrios_costos!G7","v":0.5},0.5,{"$nulls":4},"EMPRESA 1",null,"EMPRESA 2",{"$nulls":5},"EMPRESA 1",null,"EMPRESA 2",{"$nulls":7},"Curva de reacción imaginaria ",{"$nulls":5},"Cournot",{"$nulls":3},"Stackelberg",{"$nulls":3},"Cartel",{"$nulls":7},"PONDERADORES"]
[{"$nulls":3},"Ponderador 1","Ponderador 2","X","Y","X","Y","X1line","Y1line","X","Y","X","Y","X","Y","X","Y","X","Y","X","Y",{"$nulls":6},"Ponderador 1","Ponderador 2","X","Y","X","Y","X1line","Y1line","X2line","Y2line","X","Y","X","Y","X","Y","X","Y","X","Y","X","Y",{"$nulls":14},"Ponderador 1","Ponderador 2","X","Y","X","Y","X1line","Y1line","X2line","Y2line","X","Y","X","Y","X","Y","X","Y","X","Y","X","Y",{"$nulls":5},"Ponderador 1","Ponderador 2","X","Y","X","Y","X1line","Y1line",null,null,"X","Y","X","Y","X","Y","X","Y","X","Y","X","Y",{"$nulls":5},"Ponderador 1","Ponderador 2","X","Y","X","Y","X1line","Y1line","X2line","Y2line",null,null,"Cournot","Stackelberg","Cártel","Bertrand","lider precio",null,"Ponderador 1","Ponderador 2","X","Y","X","Y","X1line","Y1line","X","Y","X","Y","X1line","Y1line","X2line","Y2line","X1line","Y1line",null,null,"X","Y","X","Y","X","Y","X","Y","X","Y","X","Y",null,"ISOBEN_E2","ISOBEN_E1","X",{"$f":"EB15","v":20},{"$nulls":10},"COURNOT","STACKELGERG","CÁRTEL","BERTRAND","LLIDER PRECIO",null,"Ponderador 1","Ponderador 2","y1e1","y2e1","y1e2","y2e2","X1line",null,"Y1line",null,"X","Y","X","Y","X1line","Y1line","X2line","Y2line","X1line","Y1line","X2line","Y2line","X1line","Y1line","X2line","Y2line","X","Y","X","Y","X","Y","X","Y","X","Y","X","Y",null,"ISOBEN_E2","ISOBEN_E1","X",{"$f":"GC15","v":40}]
["a",{"$f":"Du_Cournot!$D$6","v":{"v":200,"d":"200.0"}},null,0,{"$f":"1-D5","v":{"v":1,"d":"1.00"}},{"$f":"$B$5/(2*$B$6*-1)*D5","v":0},{"$f":"($B$5/$B$6)*-E5","v":{"v":100,"d":"100.00"}},{"$f":"$B$5/($B$6*-1)*D5","v":0},{"$f":"$B$5/(2*$B$6*-1)*E5","v":{"v":50,"d":"50.00"}},{"$f":"$B$9*D5","v":0},{"$f":"$B$9","v":{"v":33.33333333333333,"d":"33.33"}},{"$f":"H5","v":0},{"$f":"(-$B$14+($B$5*L5)+(($B$6)*(L5^2)))/((-$B$6)*L5)","v":{"$error":"#DIV/0!"}},{"$f":"(-$B$14+($B$5*O5)+(($B$6)*(O5^2)))/((-$B$6)*O5)","v":{"v":-11.111111111111112,"d":"(11.11)"}},{"$f":"G5","v":{"v":100,"d":"100.00 "}},{"$f":"L5","v":0},{"$f":"(-$B$21+($B$5*P5)+(($B$6)*(P5^2)))/((-$B$6)*P5)","v":{"$error":"#DIV/0!"}},{"$f":"(-$B$22+($B$5*S5)+(($B$6)*(S5^2)))/((-$B$6)*S5)","v":{"v":-6.25,"d":"(6.25)"}},{"$f":"O5","v":{"v":100,"d":"100.00 "}},{"$f":"P5","v":0},{"$f":"(-$B$30+($B$5*T5)+(($B$6)*(T5^2)))/((-$B$6)*T5)","v":{"$error":"#DIV/0!"}},{"$f":"(-$B$30+($B$5*W5)+(($B$6)*(W5^2)))/((-$B$6)*W5)","v":{"v":-12.5,"d":"(12.50)"}},{"$f":"O5","v":{"v":100,"d":"100.00 "}},{"$nulls":3},"a",{"$f":"Bertrand!D6","v":{"v":200,"d":"200.0"}},null,0,{"$f":"1-AD5","v":{"v":1,"d":"1.00"}},{"$f":"$AB$5/($AB$6*-1)*AD5","v":0},{"$f":"($AB$5/(2*$AB$6)*-1)*AE5","v":{"v":50,"d":"50.00"}},{"$f":"$AB$5/(2*$AB$6*-1)*AD5","v":0},{"$f":"$AB$5/($AB$6*-1)*AE5","v":{"v":100,"d":"100.00"}},{"$f":"$AB$9","v":{"v":50,"d":"50.00"}},{"$f":"$AB$10*AD5","v":0},{"$f":"$AB$9*AD5","v":0},{"$f":"$AB$10","v":{"v":50,"d":"50.00"}},{"$f":"AF5","v":{"v":0,"d":"0.00"}},{"$f":"(-$AB$14+($AB$5*AN5)+(($AB$6)*(AN5^2)))/((-$AB$6)*AN5)","v":{"$error":"#DIV/0!"}},{"$f":"(-$AB$15+($AB$5*AQ5)+(($AB$6)*(AQ5^2)))/((-$AB$6)*AQ5)","v":{"v":50,"d":"50.00"}},{"$f":"AG5","v":{"v":50,"d":"50.00"}},{"$f":"AN5","v":{"v":0,"d":"0.00"}},{"$f":"(-$AB$21+($AB$5*AR5)+(($AB$6)*(AR5^2)))/((-$AB$6)*AR5)","v":{"$error":"#DIV/0!"}},{"$f":"(-$AB$21+($AB$5*AU5)+(($AB$6)*(AU5^2)))/((-$AB$6)*AU5)","v":{"$error":"#DIV/0!"}},{"$f":"AO5","v":{"$error":"#DIV/0!"}},{"$f":"AR5","v":{"v":0,"d":"0.00"}},{"$f":"(-$AB$28+($AB$5*AV5)+(($AB$6)*(AV5^2)))/((-$AB$6)*AV5)","v":{"$error":"#DIV/0!"}},{"$f":"(-$AB$28+($AB$5*AY5)+(($AB$6)*(AY5^2)))/((-$AB$6)*AY5)","v":45.25},{"$f":"AQ5","v":{"v":50,"d":"50.00"}},{"$nulls":11},"a",{"$f":"Du_Stackelberg!D6","v":{"v":20,"d":"20.0"}},null,0,{"$f":"1-BN5","v":{"v":1,"d":"1.00"}},{"$f":"$BL$5/(2*$BL$6*-1)*BN5","v":0},{"$f":"($BL$5/$BL$6)*-BO5","v":{"v":10,"d":"10.00"}},{"$f":"$BL$5/($BL$6*-1)*BN5","v":0},{"$f":"$BL$5/(2*$BL$6*-1)*BO5","v":{"v":5,"d":"5.00"}},{"$f":"$BL$9","v":{"v":5,"d":"5.00"}},{"$f":"$BL$10*BN5","v":0},{"$f":"$BL$9*BN5","v":0},{"$f":"$BL$10","v":{"v":2.5,"d":"2.50"}},{"$f":"BR5","v":{"v":0,"d":"0.00"}},{"$f":"(-$BL$14+($BL$5*BX5)+(($BL$6)*(BX5^2)))/((-$BL$6)*BX5)","v":{"$error":"#DIV/0!"}},{"$f":"(-$BL$15+($BL$5*CA5)+(($BL$6)*(CA5^2)))/((-$BL$6)*CA5)","v":{"v":-0.625,"d":"-0.63"}},{"$f":"BQ5","v":{"v":10,"d":"10.00"}},{"$f":"BX5","v":{"v":0,"d":"0.00"}},{"$f":"(-$BL$21+($BL$5*CB5)+(($BL$6)*(CB5^2)))/((-$BL$6)*CB5)","v":{"$error":"#DIV/0!"}},{"$f":"(-$BL$21+($BL$5*CE5)+(($BL$6)*(CE5^2)))/((-$BL$6)*CE5)","v":{"v":-1.1111111111111114,"d":"-1.11"}},{"$f":"CA5","v":{"v":10,"d":"10.00"}},{"$f":"CB5","v":{"v":0,"d":"0.00"}},{"$f":"(-$BL$28+($BL$5*CF5)+(($BL$6)*(CF5^2)))/((-$BL$6)*CF5)","v":{"$error":"#DIV/0!"}},{"$f":"(-$BL$28+($BL$5*CI5)+(($BL$6)*(CI5^2)))/((-$BL$6)*CI5)","v":-1.25},{"$f":"CA5","v":{"v":10,"d":"10.00"}},null,null,"a",{"$f":"Du_Cártel!D6","v":{"v":40,"d":"40.0"}},null,0,{"$f":"1-CO5","v":{"v":1,"d":"1.00"}},{"$f":"$CM$5/(2*$CM$6*-1)*CO5","v":0},{"$f":"($CM$5/$CM$6)*-CP5","v":{"v":20,"d":"20.00"}},{"$f":"$CM$5/($CM$6*-1)*CO5","v":0},{"$f":"$CM$5/(2*$CM$6*-1)*CP5","v":{"v":10,"d":"10.00"}},{"$f":"$CM$9*CO5","v":0},{"$f":"$CM$9","v":{"v":5,"d":"5.00"}},{"$f":"$CM$5/(2*$CM$6*-1)*CO5","v":0},{"$f":"$CM$5/(2*$CM$6*-1)*CP5","v":{"v":10,"d":"10.00"}},{"$f":"CS5","v":{"v":0,"d":"0.00"}},{"$f":"(-$CM$13+($CM$5*CY5)+(($CM$6)*(CY5^2)))/((-$CM$6)*CY5)","v":{"$error":"#DIV/0!"}},{"$f":"(-$CM$13+($CM$5*DB5)+(($CM$6)*(DB5^2)))/((-$CM$6)*DB5)","v":{"v":-2.5,"d":"-2.50"}},{"$f":"CR5","v":{"v":20,"d":"20.00"}},{"$f":"CY5","v":{"v":0,"d":"0.00"}},{"$f":"(-$CM$22+($CM$5*DC5)+(($CM$6)*(DC5^2)))/((-$CM$6)*DC5)","v":{"$error":"#DIV/0!"}},{"$f":"(-$CM$22+($CM$5*DF5)+(($CM$6)*(DF5^2)))/((-$CM$6)*DF5)","v":{"v":-2.2222222222222228,"d":"-2.22"}},{"$f":"DB5","v":{"v":20,"d":"20.00"}},{"$f":"DC5","v":{"v":0,"d":"0.00"}},{"$f":"(-$CM$29+($CM$5*DG5)+(($CM$6)*(DG5^2)))/((-$CM$6)*DG5)","v":{"$error":"#DIV/0!"}},{"$f":"(-$CM$30+($CM$5*DJ5)+(($CM$6)*(DJ5^2)))/((-$CM$6)*DJ5)","v":-1.25},{"$f":"DB5","v":{"v":20,"d":"20.00"}},null,null,"a",{"$f":"Du_Equilibrios!D5","v":{"v":300,"d":"300.0"}},null,0,{"$f":"1-DP5","v":{"v":1,"d":"1.00"}},{"$f":"$BL$5/(2*$BL$6*-1)*DP5","v":0},{"$f":"($BL$5/$BL$6)*-DQ5","v":{"v":10,"d":"10.00"}},{"$f":"$BL$5/($BL$6*-1)*DP5","v":0},{"$f":"$BL$5/(2*$BL$6*-1)*DQ5","v":{"v":5,"d":"5.00"}},{"$f":"$BL$9","v":{"v":5,"d":"5.00"}},{"$f":"$BL$10*DP5","v":0},{"$f":"$BL$9*DP5","v":0},{"$f":"$BL$10","v":{"v":2.5,"d":"2.50"}},null,"b0",{"$f":"Du_Equilibrios!D5","v":{"v":300,"d":"300.0"}},{"$f":"EB5","v":{"v":300,"d":"300.0"}},{"v":300,"d":"300.0"},{"v":300,"d":"300.0"},{"v":300,"d":"300.0"},null,0,{"$f":"1-EH5","v":{"v":1,"d":"1.00"}},{"$f":"$EB$5/(2*$EB$6*-1)*EH5","v":0},{"$f":"($EB$5/$EB$6)*-EI5","v":{"v":60,"d":"60.00"}},{"$f":"$EB$5/($EB$6*-1)*EH5","v":0},{"$f":"$EB$5/(2*$EB$6*-1)*EI5","v":{"v":30,"d":"30.00"}},{"$f":"$EB$15*EH5","v":0},{"$f":"$EB$15","v":{"v":20,"d":"20.00"}},{"$f":"$EC$5/(2*$EC$6*-1)*EH5","v":0},{"$f":"($EC$5/$EC$6)*-EI5","v":{"v":60,"d":"60.00"}},{"$f":"$EC$5/($EC$6*-1)*EH5","v":0},{"$f":"$EC$5/(2*$EC$6*-1)*EI5","v":{"v":30,"d":"30.00"}},{"$f":"$EC$15","v":{"v":30,"d":"30.00"}},{"$f":"$EC$16*EH5","v":0},{"$f":"$EC$15*EH5","v":0},{"$f":"$EC$16","v":{"v":15,"d":"15.00"}},{"$f":"$ED$15*EH5","v":0},{"$f":"$ED$15","v":{"v":15,"d":"15.00"}},{"$f":"$ED$5/(2*$ED$6*-1)*EH5","v":0},{"$f":"$ED$5/(2*$ED$6*-1)*EI5","v":{"v":30,"d":"30.00"}},{"$f":"EL5","v":0},{"$f":"(-$EB$23+($EB$5*FB5)+(($EB$6)*(FB5^2)))/((-$EB$6)*FB5)","v":{"$error":"#DIV/0!"}},{"$f":"(-$EB$23+($EC$5*FE5)+(($EC$6)*(FE5^2)))/((-$EC$6)*FE5)","v":{"v":-6.666666666666667,"d":"(6.67)"}},{"$f":"EK5","v":{"v":60,"d":"60.00 "}},{"$f":"FB5","v":0},{"$f":"(-$EC$21+($EB$5*FF5)+(($EB$6)*(FF5^2)))/((-$EB$6)*FF5)","v":{"$error":"#DIV/0!"}},{"$f":"(-$EC$22+($EC$5*FI5)+(($EC$6)*(FI5^2)))/((-$EC$6)*FI5)","v":{"v":-3.75,"d":"(3.75)"}},{"$f":"FE5","v":{"v":60,"d":"60.00 "}},{"$f":"FF5","v":0},{"$f":"(-$ED$21+($EB$5*FJ5)+(($EB$6)*(FJ5^2)))/((-$EB$6)*FJ5)","v":{"$error":"#DIV/0!"}},{"$f":"(-$ED$22+($EC$5*FM5)+(($EC$6)*(FM5^2)))/((-$EC$6)*FM5)","v":{"v":-7.5,"d":"(7.50)"}},{"$f":"FE5","v":{"v":60,"d":"60.00 "}},null,{"$f":"($EB$21-($EB$5*FQ5)+($EB$6*(FQ5*FQ5)))/(-($EB$6*FQ5))","v":49},{"$f":"($EB$21-($EB$5*FQ5)+($EB$6*(FQ5*FQ5)))/(-($EB$6*FQ5))","v":49},{"$f":"FR4*0.8","v":16},{"$f":"FQ15-FQ5","v":{"v":4,"d":"4.00"}},{"$f":"FQ25-FQ15","v":{"v":3,"d":"3.00"}},{"$nulls":7},{"$f":"GC5","v":{"v":600,"d":"600.0"}},"b0",{"$f":"Du_Equilibrios_costos!D6","v":{"v":600,"d":"600.0"}},{"$f":"GC5","v":{"v":600,"d":"600.0"}},{"$f":"GD5","v":{"v":600,"d":"600.0"}},{"$f":"GE5","v":{"v":600,"d":"600.0"}},{"v":600,"d":"600.0"},null,0,{"$f":"1-GI5","v":{"v":1,"d":"1.00"}},{"$f":"($GC$5+$GC$8*-1)/(2*($GC$6*-1+$GC$7))-((($GC$6*-1)/(2*($GC$6*-1+$GC$7)))*GL5)","v":0},{"$f":"($GC$5+$GC$8*-1)/($GC$6*-1)*GJ5","v":{"v":120,"d":"120.00"}},{"$f":"($GC$5+$GC$11*-1)/($GC$6*-1)*GI5","v":0},{"$f":"($GC$5+$GC$11*-1)/(2*($GC$6*-1+$GC$10))-(($GC$6*-1/(2*($GC$6*-1+$GC$10)))*GM5)","v":{"v":60,"d":"60.00"}},{"$f":"$GC$15*GI5","v":0},{"$f":"$GC$16","v":{"v":40,"d":"40.00"}},{"$f":"$GC$15","v":{"v":40,"d":"40.00"}},{"$f":"$GC$16*GI5","v":0},{"$f":"GK5","v":0},{"$f":"GL5","v":{"v":120,"d":"120.00"}},{"$f":"GM5","v":0},{"$f":"GN5","v":{"v":60,"d":"60.00"}},{"$f":"$GD$15","v":{"v":60,"d":"60.00"}},{"$f":"$GD$16*GI5","v":0},{"$f":"$GD$15*GI5","v":0},{"$f":"$GD$16","v":{"v":30,"d":"30.00"}},{"$f":"$GE$15","v":{"v":30,"d":"30.00"}},{"$f":"$GE$16*GI5","v":0},{"$f":"$GE$15*GI5","v":0},{"$f":"$GE$16","v":{"v":30,"d":"30.00"}},{"$f":"$GF$15","v":{"v":60,"d":"60.00"}},{"$f":"$GF$16*GI5","v":0},{"$f":"$GF$15*GI5","v":0},{"$f":"$GF$16","v":{"v":60,"d":"60.00"}},{"$f":"GM5","v":0},{"$f":"((-$GC$21)+($GC$5*HI5)-(($GC$6*-1)*HI5^2)-($GC$7*HI5^2)+($GC$8*-1*HI5)-$GC$9)/(($GC$6*-1)*HI5)","v":{"$error":"#DIV/0!"}},{"$f":"((-$GC$22)+($GC$5*HL5)-(($GC$6*-1)*HL5^2)-($GC$10*HL5^2)+($GC$11*-1*HL5)-$GC$12)/(($GC$6*-1)*HL5)","v":{"v":-13.333333333333334,"d":"-13.33 "}},{"$f":"GL5","v":{"v":120,"d":"120.00 "}},{"$f":"HI5","v":0},{"$f":"((-$GD$21)+($GC$5*HM5)-(($GC$6*-1)*HM5^2)-($GC$7*HM5^2)+($GC$8*-1*HM5)-$GC$9)/(($GC$6*-1)*HM5)","v":{"$error":"#DIV/0!"}},{"$f":"((-$GD$22)+($GC$5*HP5)-(($GC$6*-1)*HP5^2)-($GC$10*HP5^2)+($GC$11*-1*HP5)-$GC$12)/(($GC$6*-1)*HP5)","v":{"v":-7.5,"d":"-7.50 "}},{"$f":"HL5","v":{"v":120,"d":"120.00 "}},{"$f":"HM5","v":0},{"$f":"((-$GE$21)+($GC$5*HQ5)-(($GC$6*-1)*HQ5^2)-($GC$7*HQ5^2)+($GC$8*-1*HQ5)-$GC$9)/(($GC$6*-1)*HQ5)","v":{"$error":"#DIV/0!"}},{"$f":"((-$GE$22)+($GC$5*HT5)-(($GC$6*-1)*HT5^2)-($GC$10*HT5^2)+($GC$11*-1*HT5)-$GC$12)/(($GC$6*-1)*HT5)","v":{"v":-15,"d":"-15.00 "}},{"$f":"HL5","v":{"v":120,"d":"120.00 "}},null,{"$f":"($EB$21-($EB$5*HX5)+($EB$6*(HX5*HX5)))/(-($EB$6*HX5))","v":-29.5},{"$f":"($EB$21-($EB$5*HX5)+($EB$6*(HX5*HX5)))/(-($EB$6*HX5))","v":-29.5},{"$f":"HY4*0.8","v":32},{"$f":"HX15-HX5","v":{"v":8,"d":"8.00"}},{"$f":"HX25-HX15","v":{"v":6,"d":"6.00"}}]
["b",{"$f":"Du_Cournot!$D$7","v":{"v":-2,"d":"-2.0"}},null,0.05,{"$f":"1-D6","v":0.95},{"$f":"$B$5/(2*$B$6*-1)*D6","v":{"v":2.5,"d":"2.50"}},{"$f":"($B$5/$B$6)*-E6","v":{"v":95,"d":"95.00"}},{"v":5,"d":"5.00"},{"v":47.5,"d":"47.50"},{"$f":"$B$9*D6","v":{"v":1.6666666666666665,"d":"1.67"}},{"$f":"$B$9","v":{"v":33.33333333333333,"d":"33.33"}},{"$f":"H6","v":{"v":5,"d":"5.00"}},{"$f":"(-$B$14+($B$5*L6)+(($B$6)*(L6^2)))/((-$B$6)*L6)","v":-127.22222222222226},{"$f":"(-$B$14+($B$5*O6)+(($B$6)*(O6^2)))/((-$B$6)*O6)","v":{"v":-6.69590643274854,"d":"(6.70)"}},{"$f":"G6","v":{"v":95,"d":"95.00 "}},{"$f":"L6","v":{"v":5,"d":"5.00"}},{"$f":"(-$B$21+($B$5*P6)+(($B$6)*(P6^2)))/((-$B$6)*P6)","v":-155},{"$f":"(-$B$22+($B$5*S6)+(($B$6)*(S6^2)))/((-$B$6)*S6)","v":{"v":-1.5789473684210527,"d":"(1.58)"}},{"$f":"O6","v":{"v":95,"d":"95.00 "}},{"$f":"P6","v":{"v":5,"d":"5.00"}},{"$f":"(-$B$30+($B$5*T6)+(($B$6)*(T6^2)))/((-$B$6)*T6)","v":-155},{"$f":"(-$B$30+($B$5*W6)+(($B$6)*(W6^2)))/((-$B$6)*W6)","v":{"v":-8.157894736842104,"d":"(8.16)"}},{"$f":"O6","v":{"v":95,"d":"95.00 "}},{"$nulls":3},"b",{"$f":"Bertrand!D7","v":{"v":-2,"d":"-2.0"}},null,0.05,{"$f":"1-AD6","v":0.95},{"$f":"$AB$5/($AB$6*-1)*AD6","v":{"v":5,"d":"5.00"}},{"$f":"($AB$5/(2*$AB$6)*-1)*AE6","v":{"v":47.5,"d":"47.50"}},{"$f":"$AB$5/(2*$AB$6*-1)*AD6","v":{"v":2.5,"d":"2.50"}},{"$f":"$AB$5/($AB$6*-1)*AE6","v":{"v":95,"d":"95.00"}},{"$f":"$AB$9","v":{"v":50,"d":"50.00"}},{"$f":"$AB$10*AD6","v":{"v":2.5,"d":"2.50"}},{"$f":"$AB$9*AD6","v":{"v":2.5,"d":"2.50"}},{"$f":"$AB$10","v":{"v":50,"d":"50.00"}},{"$f":"AF6","v":{"v":5,"d":"5.00"}},{"$f":"(-$AB$14+($AB$5*AN6)+(($AB$6)*(AN6^2)))/((-$AB$6)*AN6)","v":{"v":95,"d":"95.00"}},{"$f":"(-$AB$15+($AB$5*AQ6)+(($AB$6)*(AQ6^2)))/((-$AB$6)*AQ6)","v":{"v":52.5,"d":"52.50"}},{"$f":"AG6","v":{"v":47.5,"d":"47.50"}},{"$f":"AN6","v":{"v":5,"d":"5.00"}},{"$f":"(-$AB$21+($AB$5*AR6)+(($AB$6)*(AR6^2)))/((-$AB$6)*AR6)","v":{"v":32.777777777777786,"d":"32.78"}},{"$f":"(-$AB$21+($AB$5*AU6)+(($AB$6)*(AU6^2)))/((-$AB$6)*AU6)","v":{"v":1.7251461988304073,"d":"1.73"}},{"$f":"AO6","v":{"v":95,"d":"95.00"}},{"$f":"AR6","v":{"v":5,"d":"5.00"}},{"$f":"(-$AB$28+($AB$5*AV6)+(($AB$6)*(AV6^2)))/((-$AB$6)*AV6)","v":{"v":47.5,"d":"47.50"}},{"$f":"(-$AB$28+($AB$5*AY6)+(($AB$6)*(AY6^2)))/((-$AB$6)*AY6)","v":{"v":47.5,"d":"47.50"}},{"$f":"AQ6","v":{"v":47.5,"d":"47.50"}},{"$nulls":11},"b",{"$f":"Du_Stackelberg!D7","v":{"v":-2,"d":"-2.0"}},null,0.05,{"$f":"1-BN6","v":0.95},{"$f":"$BL$5/(2*$BL$6*-1)*BN6","v":0.25},{"$f":"($BL$5/$BL$6)*-BO6","v":{"v":9.5,"d":"9.50"}},{"$f":"$BL$5/($BL$6*-1)*BN6","v":{"v":0.5,"d":"0.50"}},{"$f":"$BL$5/(2*$BL$6*-1)*BO6","v":4.75},{"$f":"$BL$9","v":{"v":5,"d":"5.00"}},{"$f":"$BL$10*BN6","v":{"v":0.125,"d":"0.13"}},{"$f":"$BL$9*BN6","v":0.25},{"$f":"$BL$10","v":{"v":2.5,"d":"2.50"}},{"$f":"BR6","v":{"v":0.5,"d":"0.50"}},{"$f":"(-$BL$14+($BL$5*BX6)+(($BL$6)*(BX6^2)))/((-$BL$6)*BX6)","v":{"v":-15.5,"d":"-15.50"}},{"$f":"(-$BL$15+($BL$5*CA6)+(($BL$6)*(CA6^2)))/((-$BL$6)*CA6)","v":{"v":-0.15789473684210525,"d":"-0.16"}},{"$f":"BQ6","v":{"v":9.5,"d":"9.50"}},{"$f":"BX6","v":{"v":0.5,"d":"0.50"}},{"$f":"(-$BL$21+($BL$5*CB6)+(($BL$6)*(CB6^2)))/((-$BL$6)*CB6)","v":{"v":-12.722222222222221,"d":"-12.72"}},{"$f":"(-$BL$21+($BL$5*CE6)+(($BL$6)*(CE6^2)))/((-$BL$6)*CE6)","v":{"v":-0.6695906432748542,"d":"-0.67"}},{"$f":"CA6","v":{"v":9.5,"d":"9.50"}},{"$f":"CB6","v":{"v":0.5,"d":"0.50"}},{"$f":"(-$BL$28+($BL$5*CF6)+(($BL$6)*(CF6^2)))/((-$BL$6)*CF6)","v":{"v":-15.5,"d":"-15.50"}},{"$f":"(-$BL$28+($BL$5*CI6)+(($BL$6)*(CI6^2)))/((-$BL$6)*CI6)","v":{"v":-0.8157894736842105,"d":"-0.82"}},{"$f":"CA6","v":{"v":9.5,"d":"9.50"}},null,null,"b",{"$f":"Du_Cártel!D7","v":{"v":-2,"d":"-2.0"}},null,0.05,{"$f":"1-CO6","v":0.95},{"$f":"$CM$5/(2*$CM$6*-1)*CO6","v":{"v":0.5,"d":"0.50"}},{"$f":"($CM$5/$CM$6)*-CP6","v":{"v":19,"d":"19.00"}},{"$f":"$CM$5/($CM$6*-1)*CO6","v":{"v":1,"d":"1.00"}},{"$f":"$CM$5/(2*$CM$6*-1)*CP6","v":{"v":9.5,"d":"9.50"}},0.25,{"v":5,"d":"5.00"},{"$f":"$CM$5/(2*$CM$6*-1)*CO6","v":{"v":0.5,"d":"0.50"}},{"$f":"$CM$5/(2*$CM$6*-1)*CP6","v":{"v":9.5,"d":"9.50"}},{"$f":"CS6","v":{"v":1,"d":"1.00"}},{"v":-31,"d":"-31.00"},{"v":-1.631578947368421,"d":"-1.63"},{"$f":"CR6","v":{"v":19,"d":"19.00"}},{"$f":"CY6","v":{"v":1,"d":"1.00"}},{"v":-25.444444444444443,"d":"-25.44"},{"v":-1.3391812865497084,"d":"-1.34"},{"$f":"DB6","v":{"v":19,"d":"19.00"}},{"$f":"DC6","v":{"v":1,"d":"1.00"}},{"v":-31,"d":"-31.00"},{"v":-0.3157894736842105,"d":"-0.32"},{"$f":"DB6","v":{"v":19,"d":"19.00"}},null,null,"b",{"$f":"Du_Equilibrios!D6","v":{"v":-5,"d":"-5.0"}},null,0.05,{"$f":"1-DP6","v":0.95},{"$f":"$BL$5/(2*$BL$6*-1)*DP6","v":0.25},{"$f":"($BL$5/$BL$6)*-DQ6","v":{"v":9.5,"d":"9.50"}},{"$f":"$BL$5/($BL$6*-1)*DP6","v":{"v":0.5,"d":"0.50"}},{"$f":"$BL$5/(2*$BL$6*-1)*DQ6","v":4.75},{"$f":"$BL$9","v":{"v":5,"d":"5.00"}},{"$f":"$BL$10*DP6","v":{"v":0.125,"d":"0.13"}},{"$f":"$BL$9*DP6","v":0.25},{"$f":"$BL$10","v":{"v":2.5,"d":"2.50"}},null,"b1",{"$f":"Du_Equilibrios!D6","v":{"v":-5,"d":"-5.0"}},{"v":-5,"d":"-5.0"},{"v":-5,"d":"-5.0"},{"v":-5,"d":"-5.0"},{"v":-5,"d":"-5.0"},null,0.05,{"$f":"1-EH6","v":0.95},{"$f":"$EB$5/(2*$EB$6*-1)*EH6","v":{"v":1.5,"d":"1.50"}},{"$f":"($EB$5/$EB$6)*-EI6","v":{"v":57,"d":"57.00"}},{"$f":"$EB$5/($EB$6*-1)*EH6","v":{"v":3,"d":"3.00"}},{"$f":"$EB$5/(2*$EB$6*-1)*EI6","v":{"v":28.5,"d":"28.50"}},{"v":1,"d":"1.00"},{"v":20,"d":"20.00"},{"v":1.5,"d":"1.50"},{"v":57,"d":"57.00"},{"v":3,"d":"3.00"},{"v":28.5,"d":"28.50"},{"v":30,"d":"30.00"},0.75,{"v":1.5,"d":"1.50"},{"v":15,"d":"15.00"},0.75,{"v":15,"d":"15.00"},{"$f":"$ED$5/(2*$ED$6*-1)*EH6","v":{"v":1.5,"d":"1.50"}},{"$f":"$ED$5/(2*$ED$6*-1)*EI6","v":{"v":28.5,"d":"28.50"}},{"$f":"EL6","v":{"v":3,"d":"3.00"}},{"$f":"(-$EB$23+($EB$5*FB6)+(($EB$6)*(FB6^2)))/((-$EB$6)*FB6)","v":{"v":-76.33333333333333,"d":"-76.33 "}},{"$f":"(-$EB$23+($EC$5*FE6)+(($EC$6)*(FE6^2)))/((-$EC$6)*FE6)","v":{"v":-4.017543859649122,"d":"(4.02)"}},{"$f":"EK6","v":{"v":57,"d":"57.00 "}},{"$f":"FB6","v":{"v":3,"d":"3.00"}},{"$f":"(-$EC$21+($EB$5*FF6)+(($EB$6)*(FF6^2)))/((-$EB$6)*FF6)","v":{"v":-93,"d":"-93.00 "}},{"v":-0.9473684210526315,"d":"(0.95)"},{"$f":"FE6","v":{"v":57,"d":"57.00 "}},{"$f":"FF6","v":{"v":3,"d":"3.00"}},-93,{"v":-4.894736842105263,"d":"(4.89)"},{"$f":"FE6","v":{"v":57,"d":"57.00 "}},null,45.55121951219512,45.55121951219512,{"$f":"FQ5+$FR$6","v":{"v":16.4,"d":"16.40"}},{"$f":"FR5/10","v":{"v":0.4,"d":"0.40"}},{"$f":"FS5/10","v":{"v":0.3,"d":"0.30"}},{"$nulls":7},{"$f":"ABS(GC6)","v":5},"b1",{"$f":"Du_Equilibrios_costos!D7","v":{"v":-5,"d":"-5.0"}},{"v":-5,"d":"-5.0"},{"v":-5,"d":"-5.0"},{"v":-5,"d":"-5.0"},{"v":-5,"d":"-5.0"},null,0.05,{"$f":"1-GI6","v":0.95},{"v":3,"d":"3.00"},{"$f":"($GC$5+$GC$8*-1)/($GC$6*-1)*GJ6","v":{"v":114,"d":"114.00"}},{"$f":"($GC$5+$GC$11*-1)/($GC$6*-1)*GI6","v":{"v":6,"d":"6.00"}},{"$f":"($GC$5+$GC$11*-1)/(2*($GC$6*-1+$GC$10))-(($GC$6*-1/(2*($GC$6*-1+$GC$10)))*GM6)","v":{"v":57,"d":"57.00"}},{"$f":"$GC$15*GI6","v":{"v":2,"d":"2.00"}},{"$f":"$GC$16","v":{"v":40,"d":"40.00"}},{"$f":"$GC$15","v":{"v":40,"d":"40.00"}},{"$f":"$GC$16*GI6","v":{"v":2,"d":"2.00"}},{"$f":"GK6","v":{"v":3,"d":"3.00"}},{"v":114,"d":"114.00"},{"v":6,"d":"6.00"},{"v":57,"d":"57.00"},{"$f":"$GD$15","v":{"v":60,"d":"60.00"}},{"$f":"$GD$16*GI6","v":{"v":1.5,"d":"1.50"}},{"$f":"$GD$15*GI6","v":{"v":3,"d":"3.00"}},{"$f":"$GD$16","v":{"v":30,"d":"30.00"}},{"$f":"$GE$15","v":{"v":30,"d":"30.00"}},{"$f":"$GE$16*GI6","v":{"v":1.5,"d":"1.50"}},{"$f":"$GE$15*GI6","v":{"v":1.5,"d":"1.50"}},{"$f":"$GE$16","v":{"v":30,"d":"30.00"}},{"$f":"$GF$15","v":{"v":60,"d":"60.00"}},{"$f":"$GF$16*GI6","v":{"v":3,"d":"3.00"}},{"$f":"$GF$15*GI6","v":{"v":3,"d":"3.00"}},{"$f":"$GF$16","v":{"v":60,"d":"60.00"}},{"$f":"GM6","v":{"v":6,"d":"6.00"}},{"$f":"((-$GC$21)+($GC$5*HI6)-(($GC$6*-1)*HI6^2)-($GC$7*HI6^2)+($GC$8*-1*HI6)-$GC$9)/(($GC$6*-1)*HI6)","v":{"v":-152.66666666666666,"d":"-152.67 "}},{"$f":"((-$GC$22)+($GC$5*HL6)-(($GC$6*-1)*HL6^2)-($GC$10*HL6^2)+($GC$11*-1*HL6)-$GC$12)/(($GC$6*-1)*HL6)","v":{"v":-8.035087719298245,"d":"-8.04 "}},{"$f":"GL6","v":{"v":114,"d":"114.00 "}},{"$f":"HI6","v":{"v":6,"d":"6.00"}},{"$f":"((-$GD$21)+($GC$5*HM6)-(($GC$6*-1)*HM6^2)-($GC$7*HM6^2)+($GC$8*-1*HM6)-$GC$9)/(($GC$6*-1)*HM6)","v":-186},{"$f":"((-$GD$22)+($GC$5*HP6)-(($GC$6*-1)*HP6^2)-($GC$10*HP6^2)+($GC$11*-1*HP6)-$GC$12)/(($GC$6*-1)*HP6)","v":{"v":-1.894736842105263,"d":"-1.89 "}},{"$f":"HL6","v":{"v":114,"d":"114.00 "}},{"$f":"HM6","v":{"v":6,"d":"6.00"}},{"$f":"((-$GE$21)+($GC$5*HQ6)-(($GC$6*-1)*HQ6^2)-($GC$7*HQ6^2)+($GC$8*-1*HQ6)-$GC$9)/(($GC$6*-1)*HQ6)","v":-186},{"$f":"((-$GE$22)+($GC$5*HT6)-(($GC$6*-1)*HT6^2)-($GC$10*HT6^2)+($GC$11*-1*HT6)-$GC$12)/(($GC$6*-1)*HT6)","v":{"v":-9.789473684210526,"d":"-9.79 "}},{"$f":"HL6","v":{"v":114,"d":"114.00 "}},null,-30.671604938271606,-30.671604938271606,{"$f":"HX5+$FR$6","v":{"v":32.4,"d":"32.40"}},{"$f":"HY5/10","v":{"v":0.8,"d":"0.80"}},{"$f":"HZ5/10","v":{"v":0.6,"d":"0.60"}}]
[{"$nulls":3},{"v":0.1,"d":"0.10"},{"v":0.9,"d":"0.90"},{"v":5,"d":"5.00"},{"v":90,"d":"90.00"},{"v":10,"d":"10.00"},{"v":45,"d":"45.00"},{"v":3.333333333333333,"d":"3.33"},{"v":33.33333333333333,"d":"33.33"},{"v":10,"d":"10.00"},-21.111111111111132,{"v":-2.3456790123456814,"d":"(2.35)"},{"v":90,"d":"90.00 "},{"v":10,"d":"10.00"},-35,{"v":3.0555555555555554,"d":"3.06"},{"v":90,"d":"90.00 "},{"v":10,"d":"10.00"},-35,{"v":-3.888888888888889,"d":"(3.89)"},{"v":90,"d":"90.00 "},{"$nulls":6},{"v":0.1,"d":"0.10"},{"v":0.9,"d":"0.90"},{"v":10,"d":"10.00"},{"v":45,"d":"45.00"},{"v":5,"d":"5.00"},{"v":90,"d":"90.00"},{"v":50,"d":"50.00"},{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":50,"d":"50.00"},{"v":10,"d":"10.00"},{"$f":"(-$AB$14+($AB$5*AN7)+(($AB$6)*(AN7^2)))/((-$AB$6)*AN7)","v":{"v":90,"d":"90.00"}},{"v":55,"d":"55.00"},{"v":45,"d":"45.00"},{"v":10,"d":"10.00"},{"v":58.88888888888889,"d":"58.89"},{"v":6.543209876543208,"d":"6.54"},{"v":90,"d":"90.00"},{"v":10,"d":"10.00"},66.25,{"v":49.72222222222222,"d":"49.72"},{"v":45,"d":"45.00"},{"$nulls":14},{"v":0.1,"d":"0.10"},{"v":0.9,"d":"0.90"},{"v":0.5,"d":"0.50"},{"v":9,"d":"9.00"},{"v":1,"d":"1.00"},{"v":4.5,"d":"4.50"},{"v":5,"d":"5.00"},0.25,{"v":0.5,"d":"0.50"},{"v":2.5,"d":"2.50"},{"v":1,"d":"1.00"},{"v":-3.5,"d":"-3.50"},{"v":0.3055555555555556,"d":"0.31"},{"v":9,"d":"9.00"},{"v":1,"d":"1.00"},{"v":-2.1111111111111107,"d":"-2.11"},{"v":-0.23456790123456825,"d":"-0.23"},{"v":9,"d":"9.00"},{"v":1,"d":"1.00"},{"v":-3.5,"d":"-3.50"},{"v":-0.3888888888888889,"d":"-0.39"},{"v":9,"d":"9.00"},null,null,"g",{"$f":"Du_Cártel!D8","v":{"v":0.5,"d":"0.50"}},null,{"v":0.1,"d":"0.10"},{"v":0.9,"d":"0.90"},{"$f":"$CM$5/(2*$CM$6*-1)*CO7","v":{"v":1,"d":"1.00"}},{"$f":"($CM$5/$CM$6)*-CP7","v":{"v":18,"d":"18.00"}},{"$f":"$CM$5/($CM$6*-1)*CO7","v":{"v":2,"d":"2.00"}},{"$f":"$CM$5/(2*$CM$6*-1)*CP7","v":{"v":9,"d":"9.00"}},{"v":0.5,"d":"0.50"},{"v":5,"d":"5.00"},{"v":1,"d":"1.00"},{"v":9,"d":"9.00"},{"v":2,"d":"2.00"},{"v":-7,"d":"-7.00"},{"v":-0.7777777777777778,"d":"-0.78"},{"v":18,"d":"18.00"},{"v":2,"d":"2.00"},{"v":-4.222222222222221,"d":"-4.22"},{"v":-0.4691358024691365,"d":"-0.47"},{"v":18,"d":"18.00"},{"v":2,"d":"2.00"},{"v":-7,"d":"-7.00"},{"v":0.6111111111111112,"d":"0.61"},{"v":18,"d":"18.00"},null,null,"c",{"v":6,"d":"6.0"},null,{"v":0.1,"d":"0.10"},{"v":0.9,"d":"0.90"},{"v":0.5,"d":"0.50"},{"v":9,"d":"9.00"},{"v":1,"d":"1.00"},{"v":4.5,"d":"4.50"},{"v":5,"d":"5.00"},0.25,{"v":0.5,"d":"0.50"},{"v":2.5,"d":"2.50"},null,"a",null,{"$f":"EB7","v":{"v":0,"d":"0.0"}},{"v":0,"d":"0.0"},{"$f":"ED7","v":{"v":0,"d":"0.0"}},{"v":0,"d":"0.0"},null,{"v":0.1,"d":"0.10"},{"v":0.9,"d":"0.90"},{"v":3,"d":"3.00"},{"v":54,"d":"54.00"},{"v":6,"d":"6.00"},{"v":27,"d":"27.00"},{"v":2,"d":"2.00"},{"v":20,"d":"20.00"},{"v":3,"d":"3.00"},{"v":54,"d":"54.00"},{"v":6,"d":"6.00"},{"v":27,"d":"27.00"},{"v":30,"d":"30.00"},{"v":1.5,"d":"1.50"},{"v":3,"d":"3.00"},{"v":15,"d":"15.00"},{"v":1.5,"d":"1.50"},{"v":15,"d":"15.00"},{"v":3,"d":"3.00"},{"v":27,"d":"27.00"},{"v":6,"d":"6.00"},{"$f":"(-$EB$23+($EB$5*FB7)+(($EB$6)*(FB7^2)))/((-$EB$6)*FB7)","v":-12.666666666666666},{"v":-1.4074074074074074,"d":"(1.41)"},{"v":54,"d":"54.00 "},{"v":6,"d":"6.00"},-21,{"v":1.8333333333333333,"d":"1.83"},{"v":54,"d":"54.00 "},{"v":6,"d":"6.00"},-21,{"v":-2.3333333333333335,"d":"(2.33)"},{"v":54,"d":"54.00 "},null,42.247619047619075,42.247619047619075,{"v":16.799999999999997,"d":"16.80"},{"$nulls":9},{"$f":"GC7","v":{"v":0,"d":"0.0"}},"a",{"$f":"Du_Equilibrios_costos!D8","v":{"v":0,"d":"0.0"}},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0.1,"d":"0.10"},{"v":0.9,"d":"0.90"},{"v":6,"d":"6.00"},{"v":108,"d":"108.00"},{"v":12,"d":"12.00"},{"v":54,"d":"54.00"},{"v":4,"d":"4.00"},{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":4,"d":"4.00"},{"v":6,"d":"6.00"},{"v":108,"d":"108.00"},{"v":12,"d":"12.00"},{"v":54,"d":"54.00"},{"v":60,"d":"60.00"},{"v":3,"d":"3.00"},{"v":6,"d":"6.00"},{"$f":"$GD$16","v":{"v":30,"d":"30.00"}},{"v":30,"d":"30.00"},{"v":3,"d":"3.00"},{"v":3,"d":"3.00"},{"v":30,"d":"30.00"},{"$f":"$GF$15","v":{"v":60,"d":"60.00"}},{"v":6,"d":"6.00"},{"v":6,"d":"6.00"},{"$f":"$GF$16","v":{"v":60,"d":"60.00"}},{"$f":"GM7","v":{"v":12,"d":"12.00"}},{"$f":"((-$GC$21)+($GC$5*HI7)-(($GC$6*-1)*HI7^2)-($GC$7*HI7^2)+($GC$8*-1*HI7)-$GC$9)/(($GC$6*-1)*HI7)","v":{"v":-25.333333333333332,"d":"-25.33 "}},{"v":-2.814814814814815,"d":"-2.81 "},{"v":108,"d":"108.00 "},{"v":12,"d":"12.00"},-42,{"v":3.6666666666666665,"d":"3.67 "},{"v":108,"d":"108.00 "},{"v":12,"d":"12.00"},-42,{"v":-4.666666666666667,"d":"-4.67 "},{"v":108,"d":"108.00 "},null,-31.82439024390244,-31.82439024390244,{"v":32.8,"d":"32.80"}]
[{"$nulls":3},0.15,0.85,{"v":7.5,"d":"7.50"},{"v":85,"d":"85.00"},{"v":15,"d":"15.00"},{"v":42.5,"d":"42.50"},{"v":4.999999999999999,"d":"5.00"},{"v":33.33333333333333,"d":"33.33"},{"v":15,"d":"15.00"},10.925925925925913,{"v":1.9281045751633963,"d":"1.93"},{"v":85,"d":"85.00 "},{"v":15,"d":"15.00"},1.6666666666666667,{"v":7.647058823529412,"d":"7.65"},{"v":85,"d":"85.00 "},{"v":15,"d":"15.00"},1.6666666666666667,{"v":0.29411764705882354,"d":"0.29"},{"v":85,"d":"85.00 "},{"$nulls":6},0.15,0.85,{"v":15,"d":"15.00"},{"v":42.5,"d":"42.50"},{"v":7.5,"d":"7.50"},{"v":85,"d":"85.00"},{"v":50,"d":"50.00"},{"v":7.5,"d":"7.50"},{"v":7.5,"d":"7.50"},{"v":50,"d":"50.00"},{"v":15,"d":"15.00"},{"v":85,"d":"85.00"},{"v":57.5,"d":"57.50"},{"v":42.5,"d":"42.50"},{"v":15,"d":"15.00"},{"v":64.25925925925927,"d":"64.26"},{"v":11.339869281045749,"d":"11.34"},{"v":85,"d":"85.00"},{"v":15,"d":"15.00"},{"v":69.16666666666667,"d":"69.17"},{"v":51.911764705882355,"d":"51.91"},{"v":42.5,"d":"42.50"},{"$nulls":14},0.15,0.85,0.75,{"v":8.5,"d":"8.50"},{"v":1.5,"d":"1.50"},4.25,{"v":5,"d":"5.00"},{"v":0.375,"d":"0.38"},0.75,{"v":2.5,"d":"2.50"},{"v":1.5,"d":"1.50"},{"v":0.16666666666666666,"d":"0.17"},{"v":0.7647058823529411,"d":"0.76"},{"v":8.5,"d":"8.50"},{"v":1.5,"d":"1.50"},{"v":1.0925925925925928,"d":"1.09"},{"v":0.1928104575163395,"d":"0.19"},{"v":8.5,"d":"8.50"},{"v":1.5,"d":"1.50"},{"v":0.16666666666666666,"d":"0.17"},{"v":0.029411764705882353,"d":"0.03"},{"v":8.5,"d":"8.50"},{"$nulls":5},0.15,0.85,{"v":1.5,"d":"1.50"},{"v":17,"d":"17.00"},{"v":3,"d":"3.00"},{"v":8.5,"d":"8.50"},0.75,{"v":5,"d":"5.00"},{"v":1.5,"d":"1.50"},{"v":8.5,"d":"8.50"},{"v":3,"d":"3.00"},{"v":0.3333333333333333,"d":"0.33"},{"v":0.058823529411764705,"d":"0.06"},{"v":17,"d":"17.00"},{"v":3,"d":"3.00"},{"v":2.1851851851851856,"d":"2.19"},{"v":0.385620915032679,"d":"0.39"},{"v":17,"d":"17.00"},{"v":3,"d":"3.00"},{"v":0.3333333333333333,"d":"0.33"},{"v":1.5294117647058822,"d":"1.53"},{"v":17,"d":"17.00"},{"$nulls":5},0.15,0.85,0.75,{"v":8.5,"d":"8.50"},{"v":1.5,"d":"1.50"},4.25,{"v":5,"d":"5.00"},{"v":0.375,"d":"0.38"},0.75,{"v":2.5,"d":"2.50"},null,"b",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,0.15,0.85,{"v":4.5,"d":"4.50"},{"v":51,"d":"51.00"},{"v":9,"d":"9.00"},{"v":25.5,"d":"25.50"},{"v":3,"d":"3.00"},{"v":20,"d":"20.00"},{"v":4.5,"d":"4.50"},{"v":51,"d":"51.00"},{"v":9,"d":"9.00"},{"v":25.5,"d":"25.50"},{"v":30,"d":"30.00"},2.25,{"v":4.5,"d":"4.50"},{"v":15,"d":"15.00"},2.25,{"v":15,"d":"15.00"},{"v":4.5,"d":"4.50"},{"v":25.5,"d":"25.50"},{"v":9,"d":"9.00"},6.555555555555555,{"v":1.1568627450980393,"d":"1.16"},{"v":51,"d":"51.00 "},{"v":9,"d":"9.00"},1,{"v":4.588235294117647,"d":"4.59"},{"v":51,"d":"51.00 "},{"v":9,"d":"9.00"},1,{"v":0.17647058823529413,"d":"0.18"},{"v":51,"d":"51.00 "},null,39.079069767441894,39.079069767441894,{"v":17.199999999999996,"d":"17.20"},{"$nulls":9},{"v":0,"d":"0.0"},"b",{"$f":"Du_Equilibrios_costos!D9","v":{"v":0,"d":"0.0"}},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,0.15,0.85,{"v":9,"d":"9.00"},{"v":102,"d":"102.00"},{"v":18,"d":"18.00"},{"v":51,"d":"51.00"},{"v":6,"d":"6.00"},{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":6,"d":"6.00"},{"v":9,"d":"9.00"},{"v":102,"d":"102.00"},{"v":18,"d":"18.00"},{"v":51,"d":"51.00"},{"v":60,"d":"60.00"},{"v":4.5,"d":"4.50"},{"v":9,"d":"9.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":4.5,"d":"4.50"},{"v":4.5,"d":"4.50"},{"v":30,"d":"30.00"},{"v":60,"d":"60.00"},{"v":9,"d":"9.00"},{"v":9,"d":"9.00"},{"v":60,"d":"60.00"},{"v":18,"d":"18.00"},{"v":13.11111111111111,"d":"13.11 "},{"v":2.3137254901960786,"d":"2.31 "},{"v":102,"d":"102.00 "},{"v":18,"d":"18.00"},2,{"v":9.176470588235293,"d":"9.18 "},{"v":102,"d":"102.00 "},{"v":18,"d":"18.00"},2,{"v":0.35294117647058826,"d":"0.35 "},{"v":102,"d":"102.00 "},null,-32.9590361445783,-32.9590361445783,{"v":33.199999999999996,"d":"33.20"}]
["Q de la empresa 1",{"$f":"(-1/3)*(B5/B6)","v":{"v":33.33333333333333,"d":"33.33"}},null,{"v":0.2,"d":"0.20"},{"v":0.8,"d":"0.80"},{"v":10,"d":"10.00"},{"v":80,"d":"80.00"},{"v":20,"d":"20.00"},{"v":40,"d":"40.00"},{"v":6.666666666666666,"d":"6.67"},{"v":33.33333333333333,"d":"33.33"},{"v":20,"d":"20.00"},24.444444444444436,{"v":6.111111111111109,"d":"6.11"},{"v":80,"d":"80.00 "},{"v":20,"d":"20.00"},17.5,{"v":12.1875,"d":"12.19"},{"v":80,"d":"80.00 "},{"v":20,"d":"20.00"},17.5,{"v":4.375,"d":"4.38"},{"v":80,"d":"80.00 "},{"$nulls":3},"Q de la empresa 1",{"$f":"(-1/2)*(AB5/AB6)","v":{"v":50,"d":"50.00"}},null,{"v":0.2,"d":"0.20"},{"v":0.8,"d":"0.80"},{"v":20,"d":"20.00"},{"v":40,"d":"40.00"},{"v":10,"d":"10.00"},{"v":80,"d":"80.00"},{"v":50,"d":"50.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":50,"d":"50.00"},{"v":20,"d":"20.00"},{"v":80,"d":"80.00"},{"v":60,"d":"60.00"},{"v":40,"d":"40.00"},{"v":20,"d":"20.00"},{"v":64.44444444444444,"d":"64.44"},{"v":16.111111111111107,"d":"16.11"},{"v":80,"d":"80.00"},{"v":20,"d":"20.00"},{"v":68.125,"d":"68.13"},{"v":54.0625,"d":"54.06"},{"v":40,"d":"40.00"},{"$nulls":11},"Q de la empresa 1",{"$f":"BL5/(-2*BL6)","v":{"v":5,"d":"5.00"}},null,{"v":0.2,"d":"0.20"},{"v":0.8,"d":"0.80"},{"v":1,"d":"1.00"},{"v":8,"d":"8.00"},{"v":2,"d":"2.00"},{"v":4,"d":"4.00"},{"v":5,"d":"5.00"},{"v":0.5,"d":"0.50"},{"v":1,"d":"1.00"},{"v":2.5,"d":"2.50"},{"v":2,"d":"2.00"},1.75,{"v":1.21875,"d":"1.22"},{"v":8,"d":"8.00"},{"v":2,"d":"2.00"},{"v":2.4444444444444446,"d":"2.44"},{"v":0.6111111111111107,"d":"0.61"},{"v":8,"d":"8.00"},{"v":2,"d":"2.00"},1.75,{"v":0.4375,"d":"0.44"},{"v":8,"d":"8.00"},null,null,"Q de la empresa 1",{"$f":"(-1/2)*(CM5/CM6)*CM7","v":{"v":5,"d":"5.00"}},null,{"v":0.2,"d":"0.20"},{"v":0.8,"d":"0.80"},{"v":2,"d":"2.00"},{"v":16,"d":"16.00"},{"v":4,"d":"4.00"},{"v":8,"d":"8.00"},{"v":1,"d":"1.00"},{"v":5,"d":"5.00"},{"v":2,"d":"2.00"},{"v":8,"d":"8.00"},{"v":4,"d":"4.00"},{"v":3.5,"d":"3.50"},{"v":0.875,"d":"0.88"},{"v":16,"d":"16.00"},{"v":4,"d":"4.00"},{"v":4.888888888888889,"d":"4.89"},{"v":1.2222222222222214,"d":"1.22"},{"v":16,"d":"16.00"},{"v":4,"d":"4.00"},{"v":3.5,"d":"3.50"},{"v":2.4375,"d":"2.44"},{"v":16,"d":"16.00"},null,null,"Q de la empresa 1",{"$f":"(DN5/2)-((DN7/2)*(-DN6+1))","v":{"v":132,"d":"132.00"}},null,{"v":0.2,"d":"0.20"},{"v":0.8,"d":"0.80"},{"v":1,"d":"1.00"},{"v":8,"d":"8.00"},{"v":2,"d":"2.00"},{"v":4,"d":"4.00"},{"v":5,"d":"5.00"},{"v":0.5,"d":"0.50"},{"v":1,"d":"1.00"},{"v":2.5,"d":"2.50"},null,"c",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0.2,"d":"0.20"},{"v":0.8,"d":"0.80"},{"v":6,"d":"6.00"},{"v":48,"d":"48.00"},{"v":12,"d":"12.00"},{"v":24,"d":"24.00"},{"v":4,"d":"4.00"},{"v":20,"d":"20.00"},{"v":6,"d":"6.00"},{"v":48,"d":"48.00"},{"v":12,"d":"12.00"},{"v":24,"d":"24.00"},{"v":30,"d":"30.00"},{"v":3,"d":"3.00"},{"v":6,"d":"6.00"},{"v":15,"d":"15.00"},{"v":3,"d":"3.00"},{"v":15,"d":"15.00"},{"v":6,"d":"6.00"},{"v":24,"d":"24.00"},{"v":12,"d":"12.00"},14.666666666666666,{"v":3.6666666666666665,"d":"3.67"},{"v":48,"d":"48.00 "},{"v":12,"d":"12.00"},10.5,{"v":7.3125,"d":"7.31"},{"v":48,"d":"48.00 "},{"v":12,"d":"12.00"},10.5,{"v":2.625,"d":"2.63"},{"v":48,"d":"48.00 "},null,36.036363636363674,36.036363636363674,{"v":17.599999999999994,"d":"17.60"},{"$nulls":9},{"v":0,"d":"0.0"},"c",{"$f":"Du_Equilibrios_costos!D10","v":{"v":0,"d":"0.0"}},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0.2,"d":"0.20"},{"v":0.8,"d":"0.80"},{"v":12,"d":"12.00"},{"v":96,"d":"96.00"},{"v":24,"d":"24.00"},{"v":48,"d":"48.00"},{"v":8,"d":"8.00"},{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":8,"d":"8.00"},{"v":12,"d":"12.00"},{"v":96,"d":"96.00"},{"v":24,"d":"24.00"},{"v":48,"d":"48.00"},{"v":60,"d":"60.00"},{"v":6,"d":"6.00"},{"v":12,"d":"12.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":6,"d":"6.00"},{"v":6,"d":"6.00"},{"v":30,"d":"30.00"},{"v":60,"d":"60.00"},{"v":12,"d":"12.00"},{"v":12,"d":"12.00"},{"v":60,"d":"60.00"},{"v":24,"d":"24.00"},{"v":29.333333333333332,"d":"29.33 "},{"v":7.333333333333333,"d":"7.33 "},{"v":96,"d":"96.00 "},{"v":24,"d":"24.00"},21,{"v":14.625,"d":"14.63 "},{"v":96,"d":"96.00 "},{"v":24,"d":"24.00"},21,{"v":5.25,"d":"5.25 "},{"v":96,"d":"96.00 "},null,-34.076190476190455,-34.076190476190455,{"v":33.599999999999994,"d":"33.60"}]
["Q de la empresa 2",{"$f":"(-1/3)*(B5/B6)","v":{"v":33.33333333333333,"d":"33.33"}},null,0.25,0.75,{"v":12.5,"d":"12.50"},{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},{"v":37.5,"d":"37.50"},{"v":8.333333333333332,"d":"8.33"},{"v":33.33333333333333,"d":"33.33"},{"v":25,"d":"25.00"},30.555555555555546,{"v":10.185185185185183,"d":"10.19"},{"v":75,"d":"75.00 "},{"v":25,"d":"25.00"},25,{"v":16.666666666666668,"d":"16.67"},{"v":75,"d":"75.00 "},{"v":25,"d":"25.00"},25,{"v":8.333333333333334,"d":"8.33"},{"v":75,"d":"75.00 "},{"$nulls":3},"Q de la empresa 2",{"$f":"(-1/2)*(AB5/AB6)","v":{"v":50,"d":"50.00"}},null,0.25,0.75,{"v":25,"d":"25.00"},{"v":37.5,"d":"37.50"},{"v":12.5,"d":"12.50"},{"v":75,"d":"75.00"},{"v":50,"d":"50.00"},{"v":12.5,"d":"12.50"},{"v":12.5,"d":"12.50"},{"v":50,"d":"50.00"},{"v":25,"d":"25.00"},{"v":75,"d":"75.00"},{"v":62.5,"d":"62.50"},{"v":37.5,"d":"37.50"},{"v":25,"d":"25.00"},{"v":62.55555555555555,"d":"62.56"},{"v":20.851851851851848,"d":"20.85"},{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},{"v":65.5,"d":"65.50"},{"v":56.166666666666664,"d":"56.17"},{"v":37.5,"d":"37.50"},{"$nulls":11},"Q de la empresa 2",{"$f":"BL5/(4*-BL6)","v":{"v":2.5,"d":"2.50"}},null,0.25,0.75,1.25,{"v":7.5,"d":"7.50"},{"v":2.5,"d":"2.50"},3.75,{"v":5,"d":"5.00"},{"v":0.625,"d":"0.63"},1.25,{"v":2.5,"d":"2.50"},{"v":2.5,"d":"2.50"},{"v":2.5,"d":"2.50"},{"v":1.6666666666666667,"d":"1.67"},{"v":7.5,"d":"7.50"},{"v":2.5,"d":"2.50"},{"v":3.055555555555556,"d":"3.06"},{"v":1.0185185185185182,"d":"1.02"},{"v":7.5,"d":"7.50"},{"v":2.5,"d":"2.50"},{"v":2.5,"d":"2.50"},{"v":0.8333333333333334,"d":"0.83"},{"v":7.5,"d":"7.50"},null,null,"Q de la empresa 2",{"$f":"(-1/2)*(CM5/CM6)*(1-CM7)","v":{"v":5,"d":"5.00"}},null,0.25,0.75,{"v":2.5,"d":"2.50"},{"v":15,"d":"15.00"},{"v":5,"d":"5.00"},{"v":7.5,"d":"7.50"},1.25,{"v":5,"d":"5.00"},{"v":2.5,"d":"2.50"},{"v":7.5,"d":"7.50"},{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":1.6666666666666667,"d":"1.67"},{"v":15,"d":"15.00"},{"v":5,"d":"5.00"},{"v":6.111111111111112,"d":"6.11"},{"v":2.0370370370370363,"d":"2.04"},{"v":15,"d":"15.00"},{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":3.3333333333333335,"d":"3.33"},{"v":15,"d":"15.00"},null,null,"Q de la empresa 2",{"$f":"DN13","v":{"v":28,"d":"28.00"}},null,0.25,0.75,1.25,{"v":7.5,"d":"7.50"},{"v":2.5,"d":"2.50"},3.75,{"v":5,"d":"5.00"},{"v":0.625,"d":"0.63"},1.25,{"v":2.5,"d":"2.50"},null,"d",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"$f":"ED10","v":{"v":0,"d":"0.0"}},{"v":0,"d":"0.0"},null,0.25,0.75,{"v":7.5,"d":"7.50"},{"v":45,"d":"45.00"},{"v":15,"d":"15.00"},{"v":22.5,"d":"22.50"},{"v":5,"d":"5.00"},{"v":20,"d":"20.00"},{"v":7.5,"d":"7.50"},{"v":45,"d":"45.00"},{"v":15,"d":"15.00"},{"v":22.5,"d":"22.50"},{"v":30,"d":"30.00"},3.75,{"v":7.5,"d":"7.50"},{"v":15,"d":"15.00"},3.75,{"v":15,"d":"15.00"},{"v":7.5,"d":"7.50"},{"v":22.5,"d":"22.50"},{"v":15,"d":"15.00"},18.333333333333332,{"v":6.111111111111111,"d":"6.11"},{"v":45,"d":"45.00 "},{"v":15,"d":"15.00"},15,{"v":10,"d":"10.00"},{"v":45,"d":"45.00 "},{"v":15,"d":"15.00"},15,{"v":5,"d":"5.00"},{"v":45,"d":"45.00 "},null,33.11111111111115,33.11111111111115,{"v":17.999999999999993,"d":"18.00"},{"$nulls":9},{"v":0,"d":"0.0"},"d",{"$f":"Du_Equilibrios_costos!D11","v":{"v":0,"d":"0.0"}},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,0.25,0.75,{"v":15,"d":"15.00"},{"v":90,"d":"90.00"},{"v":30,"d":"30.00"},{"v":45,"d":"45.00"},{"v":10,"d":"10.00"},{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":10,"d":"10.00"},{"v":15,"d":"15.00"},{"v":90,"d":"90.00"},{"v":30,"d":"30.00"},{"v":45,"d":"45.00"},{"v":60,"d":"60.00"},{"v":7.5,"d":"7.50"},{"v":15,"d":"15.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":7.5,"d":"7.50"},{"v":7.5,"d":"7.50"},{"v":30,"d":"30.00"},{"v":60,"d":"60.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"$f":"$GF$16","v":{"v":60,"d":"60.00"}},{"v":30,"d":"30.00"},{"v":36.666666666666664,"d":"36.67 "},{"v":12.222222222222221,"d":"12.22 "},{"v":90,"d":"90.00 "},{"v":30,"d":"30.00"},30,{"v":20,"d":"20.00 "},{"v":90,"d":"90.00 "},{"v":30,"d":"30.00"},30,{"v":10,"d":"10.00 "},{"v":90,"d":"90.00 "},null,-35.176470588235276,-35.176470588235276,{"v":33.99999999999999,"d":"34.00"}]
["Producción Industria",{"$f":"SUM(B9:B10)","v":{"v":66.66666666666666,"d":"66.67"}},null,{"v":0.3,"d":"0.30"},{"v":0.7,"d":"0.70"},{"v":15,"d":"15.00"},{"v":70,"d":"70.00"},{"v":30,"d":"30.00"},{"v":35,"d":"35.00"},{"v":9.999999999999998,"d":"10.00"},{"v":33.33333333333333,"d":"33.33"},{"v":30,"d":"30.00"},32.962962962962955,{"v":14.126984126984125,"d":"14.13"},{"v":70,"d":"70.00 "},{"v":30,"d":"30.00"},28.333333333333332,{"v":21.071428571428573,"d":"21.07"},{"v":70,"d":"70.00 "},{"v":30,"d":"30.00"},28.333333333333332,{"v":12.142857142857142,"d":"12.14"},{"v":70,"d":"70.00 "},{"$nulls":3},"Producción Industria",{"$f":"SUM(AB9:AB10)","v":{"v":100,"d":"100.00"}},null,{"v":0.3,"d":"0.30"},{"v":0.7,"d":"0.70"},{"v":30,"d":"30.00"},{"v":35,"d":"35.00"},{"v":15,"d":"15.00"},{"v":70,"d":"70.00"},{"v":50,"d":"50.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"v":50,"d":"50.00"},{"v":30,"d":"30.00"},{"v":70,"d":"70.00"},{"v":65,"d":"65.00"},{"v":35,"d":"35.00"},{"v":30,"d":"30.00"},{"v":59.629629629629626,"d":"59.63"},{"v":25.555555555555554,"d":"25.56"},{"v":70,"d":"70.00"},{"v":30,"d":"30.00"},{"v":62.083333333333336,"d":"62.08"},{"v":58.214285714285715,"d":"58.21"},{"v":35,"d":"35.00"},{"$nulls":11},"Producción Industria",{"$f":"SUM(BL9:BL10)","v":{"v":7.5,"d":"7.50"}},null,{"v":0.3,"d":"0.30"},{"v":0.7,"d":"0.70"},{"v":1.5,"d":"1.50"},{"v":7,"d":"7.00"},{"v":3,"d":"3.00"},{"v":3.5,"d":"3.50"},{"v":5,"d":"5.00"},0.75,{"v":1.5,"d":"1.50"},{"v":2.5,"d":"2.50"},{"v":3,"d":"3.00"},{"v":2.8333333333333335,"d":"2.83"},{"v":2.107142857142857,"d":"2.11"},{"v":7,"d":"7.00"},{"v":3,"d":"3.00"},{"v":3.2962962962962963,"d":"3.30"},{"v":1.4126984126984123,"d":"1.41"},{"v":7,"d":"7.00"},{"v":3,"d":"3.00"},{"v":2.8333333333333335,"d":"2.83"},{"v":1.2142857142857142,"d":"1.21"},{"v":7,"d":"7.00"},null,null,"Producción Industria",{"$f":"(-1/2)*(CM5/CM6)","v":{"v":10,"d":"10.00"}},null,{"v":0.3,"d":"0.30"},{"v":0.7,"d":"0.70"},{"v":3,"d":"3.00"},{"v":14,"d":"14.00"},{"v":6,"d":"6.00"},{"v":7,"d":"7.00"},{"v":1.5,"d":"1.50"},{"v":5,"d":"5.00"},{"v":3,"d":"3.00"},{"v":7,"d":"7.00"},{"v":6,"d":"6.00"},{"v":5.666666666666667,"d":"5.67"},{"v":2.4285714285714284,"d":"2.43"},{"v":14,"d":"14.00"},{"v":6,"d":"6.00"},{"v":6.592592592592593,"d":"6.59"},{"v":2.8253968253968247,"d":"2.83"},{"v":14,"d":"14.00"},{"v":6,"d":"6.00"},{"v":5.666666666666667,"d":"5.67"},{"v":4.214285714285714,"d":"4.21"},{"v":14,"d":"14.00"},null,null,"Producción Industria",{"$f":"SUM(DN9:DN10)","v":{"v":160,"d":"160.00"}},null,{"v":0.3,"d":"0.30"},{"v":0.7,"d":"0.70"},{"v":1.5,"d":"1.50"},{"v":7,"d":"7.00"},{"v":3,"d":"3.00"},{"v":3.5,"d":"3.50"},{"v":5,"d":"5.00"},0.75,{"v":1.5,"d":"1.50"},{"v":2.5,"d":"2.50"},null,"e",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0.3,"d":"0.30"},{"v":0.7,"d":"0.70"},{"v":9,"d":"9.00"},{"v":42,"d":"42.00"},{"v":18,"d":"18.00"},{"v":21,"d":"21.00"},{"v":6,"d":"6.00"},{"v":20,"d":"20.00"},{"v":9,"d":"9.00"},{"v":42,"d":"42.00"},{"v":18,"d":"18.00"},{"v":21,"d":"21.00"},{"v":30,"d":"30.00"},{"v":4.5,"d":"4.50"},{"v":9,"d":"9.00"},{"v":15,"d":"15.00"},{"v":4.5,"d":"4.50"},{"v":15,"d":"15.00"},{"v":9,"d":"9.00"},{"v":21,"d":"21.00"},{"$f":"EL11","v":{"v":18,"d":"18.00"}},19.77777777777778,{"v":8.476190476190476,"d":"8.48"},{"$f":"EK11","v":{"v":42,"d":"42.00 "}},{"v":18,"d":"18.00"},17,{"v":12.642857142857142,"d":"12.64"},{"v":42,"d":"42.00 "},{"v":18,"d":"18.00"},17,{"v":7.285714285714286,"d":"7.29"},{"v":42,"d":"42.00 "},null,30.295652173913105,30.295652173913105,{"v":18.39999999999999,"d":"18.40"},{"$nulls":9},{"v":0,"d":"0.0"},"e",{"$f":"Du_Equilibrios_costos!D12","v":{"v":0,"d":"0.0"}},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"v":0.3,"d":"0.30"},{"v":0.7,"d":"0.70"},{"v":18,"d":"18.00"},{"v":84,"d":"84.00"},{"v":36,"d":"36.00"},{"v":42,"d":"42.00"},{"v":12,"d":"12.00"},{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":12,"d":"12.00"},{"v":18,"d":"18.00"},{"v":84,"d":"84.00"},{"v":36,"d":"36.00"},{"v":42,"d":"42.00"},{"v":60,"d":"60.00"},{"v":9,"d":"9.00"},{"v":18,"d":"18.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":9,"d":"9.00"},{"v":9,"d":"9.00"},{"v":30,"d":"30.00"},{"v":60,"d":"60.00"},{"v":18,"d":"18.00"},{"v":18,"d":"18.00"},{"v":60,"d":"60.00"},{"v":36,"d":"36.00"},{"v":39.55555555555556,"d":"39.56 "},{"v":16.952380952380953,"d":"16.95 "},{"v":84,"d":"84.00 "},{"v":36,"d":"36.00"},34,{"v":25.285714285714285,"d":"25.29 "},{"v":84,"d":"84.00 "},{"v":36,"d":"36.00"},34,{"v":14.571428571428571,"d":"14.57 "},{"v":84,"d":"84.00 "},null,-36.26046511627906,-36.26046511627906,{"v":34.39999999999999,"d":"34.40"}]
["MAX Q de la empresa 2",{"$f":"B5/(2*-B6)","v":{"v":50,"d":"50.00"}},null,0.35,0.65,{"v":17.5,"d":"17.50"},{"v":65,"d":"65.00"},{"v":35,"d":"35.00"},{"v":32.5,"d":"32.50"},{"v":11.666666666666664,"d":"11.67"},{"v":33.33333333333333,"d":"33.33"},{"v":35,"d":"35.00"},33.253968253968246,{"v":17.905982905982903,"d":"17.91"},{"v":65,"d":"65.00 "},{"v":35,"d":"35.00"},29.285714285714285,{"v":25.384615384615383,"d":"25.38"},{"v":65,"d":"65.00 "},{"v":35,"d":"35.00"},29.285714285714285,{"v":15.76923076923077,"d":"15.77"},{"v":65,"d":"65.00 "},{"$nulls":3},"MAX Q de la empresa 2",{"$f":"AB5/(2*-AB6)","v":{"v":50,"d":"50.00"}},null,0.35,0.65,{"v":35,"d":"35.00"},{"v":32.5,"d":"32.50"},{"v":17.5,"d":"17.50"},{"v":65,"d":"65.00"},{"v":50,"d":"50.00"},{"v":17.5,"d":"17.50"},{"v":17.5,"d":"17.50"},{"v":50,"d":"50.00"},{"v":35,"d":"35.00"},{"v":65,"d":"65.00"},{"v":67.5,"d":"67.50"},{"v":32.5,"d":"32.50"},{"v":35,"d":"35.00"},{"v":56.11111111111111,"d":"56.11"},{"v":30.21367521367521,"d":"30.21"},{"v":65,"d":"65.00"},{"v":35,"d":"35.00"},{"v":58.214285714285715,"d":"58.21"},{"v":60.19230769230769,"d":"60.19"},{"v":32.5,"d":"32.50"},{"$nulls":11},"MAX Q de la empresa 2",{"$f":"BL5/(2*-BL6)","v":{"v":5,"d":"5.00"}},null,0.35,0.65,1.75,{"v":6.5,"d":"6.50"},{"v":3.5,"d":"3.50"},3.25,{"v":5,"d":"5.00"},{"v":0.875,"d":"0.88"},1.75,{"v":2.5,"d":"2.50"},{"v":3.5,"d":"3.50"},{"v":2.9285714285714284,"d":"2.93"},{"v":2.5384615384615383,"d":"2.54"},{"v":6.5,"d":"6.50"},{"v":3.5,"d":"3.50"},{"v":3.3253968253968256,"d":"3.33"},{"v":1.79059829059829,"d":"1.79"},{"v":6.5,"d":"6.50"},{"v":3.5,"d":"3.50"},{"v":2.9285714285714284,"d":"2.93"},{"v":1.5769230769230769,"d":"1.58"},{"v":6.5,"d":"6.50"},null,null,"Precio",{"$f":"CM5/2","v":{"v":20,"d":"20.00"}},null,0.35,0.65,{"v":3.5,"d":"3.50"},{"v":13,"d":"13.00"},{"v":7,"d":"7.00"},{"v":6.5,"d":"6.50"},1.75,{"v":5,"d":"5.00"},{"v":3.5,"d":"3.50"},{"v":6.5,"d":"6.50"},{"v":7,"d":"7.00"},{"v":5.857142857142857,"d":"5.86"},{"v":3.1538461538461537,"d":"3.15"},{"v":13,"d":"13.00"},{"v":7,"d":"7.00"},{"v":6.650793650793651,"d":"6.65"},{"v":3.58119658119658,"d":"3.58"},{"v":13,"d":"13.00"},{"v":7,"d":"7.00"},{"v":5.857142857142857,"d":"5.86"},{"v":5.076923076923077,"d":"5.08"},{"v":13,"d":"13.00"},null,null,"MAX Q de la empresa 2",{"$f":"DN5/(2*-DN6)","v":{"v":30,"d":"30.00"}},null,0.35,0.65,1.75,{"v":6.5,"d":"6.50"},{"v":3.5,"d":"3.50"},3.25,{"v":5,"d":"5.00"},{"v":0.875,"d":"0.88"},1.75,{"v":2.5,"d":"2.50"},null,"f",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,0.35,0.65,{"v":10.5,"d":"10.50"},{"v":39,"d":"39.00"},{"v":21,"d":"21.00"},{"v":19.5,"d":"19.50"},{"v":7,"d":"7.00"},{"v":20,"d":"20.00"},{"v":10.5,"d":"10.50"},{"v":39,"d":"39.00"},{"v":21,"d":"21.00"},{"v":19.5,"d":"19.50"},{"v":30,"d":"30.00"},5.25,{"v":10.5,"d":"10.50"},{"v":15,"d":"15.00"},5.25,{"v":15,"d":"15.00"},{"v":10.5,"d":"10.50"},{"v":19.5,"d":"19.50"},{"$f":"EL12","v":{"v":21,"d":"21.00"}},19.952380952380953,{"v":10.743589743589743,"d":"10.74"},{"v":39,"d":"39.00 "},{"v":21,"d":"21.00"},17.571428571428573,{"v":15.23076923076923,"d":"15.23"},{"v":39,"d":"39.00 "},{"v":21,"d":"21.00"},17.571428571428573,{"v":9.461538461538462,"d":"9.46"},{"v":39,"d":"39.00 "},null,27.582978723404324,27.582978723404324,{"v":18.79999999999999,"d":"18.80"},{"$nulls":9},{"v":0,"d":"0.0"},"f",{"$f":"Du_Equilibrios_costos!D13","v":{"v":0,"d":"0.0"}},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,0.35,0.65,{"v":21,"d":"21.00"},{"v":78,"d":"78.00"},{"v":42,"d":"42.00"},{"v":39,"d":"39.00"},{"v":14,"d":"14.00"},{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":14,"d":"14.00"},{"v":21,"d":"21.00"},{"v":78,"d":"78.00"},{"v":42,"d":"42.00"},{"v":39,"d":"39.00"},{"v":60,"d":"60.00"},{"v":10.5,"d":"10.50"},{"v":21,"d":"21.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":10.5,"d":"10.50"},{"v":10.5,"d":"10.50"},{"v":30,"d":"30.00"},{"v":60,"d":"60.00"},{"v":21,"d":"21.00"},{"v":21,"d":"21.00"},{"v":60,"d":"60.00"},{"v":42,"d":"42.00"},{"v":39.904761904761905,"d":"39.90 "},{"v":21.487179487179485,"d":"21.49 "},{"v":78,"d":"78.00 "},{"v":42,"d":"42.00"},35.142857142857146,{"v":30.46153846153846,"d":"30.46 "},{"v":78,"d":"78.00 "},{"v":42,"d":"42.00"},35.142857142857146,{"v":18.923076923076923,"d":"18.92 "},{"v":78,"d":"78.00 "},null,-37.32873563218388,-37.32873563218388,{"v":34.79999999999999,"d":"34.80"}]
["Precio",{"$f":"B5+(B6*B11)","v":{"v":66.66666666666669,"d":"66.67"}},null,{"v":0.4,"d":"0.40"},{"v":0.6,"d":"0.60"},{"v":20,"d":"20.00"},{"v":60,"d":"60.00"},{"v":40,"d":"40.00"},{"v":30,"d":"30.00"},{"v":13.333333333333332,"d":"13.33"},{"v":33.33333333333333,"d":"33.33"},{"v":40,"d":"40.00"},32.222222222222214,{"v":21.481481481481477,"d":"21.48"},{"v":60,"d":"60.00 "},{"v":40,"d":"40.00"},28.75,{"v":29.583333333333332,"d":"29.58"},{"v":60,"d":"60.00 "},{"v":40,"d":"40.00"},28.75,{"v":19.166666666666668,"d":"19.17"},{"v":60,"d":"60.00 "},{"$nulls":3},"Precio",{"$f":"AB5-((AB6*AB11)*-1)","v":{"v":0,"d":"0.00"}},null,{"v":0.4,"d":"0.40"},{"v":0.6,"d":"0.60"},{"v":40,"d":"40.00"},{"v":30,"d":"30.00"},{"v":20,"d":"20.00"},{"v":60,"d":"60.00"},{"v":50,"d":"50.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":50,"d":"50.00"},{"v":40,"d":"40.00"},{"v":60,"d":"60.00"},{"v":70,"d":"70.00"},{"v":30,"d":"30.00"},{"v":40,"d":"40.00"},{"v":52.222222222222214,"d":"52.22"},{"v":34.81481481481481,"d":"34.81"},{"v":60,"d":"60.00"},{"v":40,"d":"40.00"},{"v":54.0625,"d":"54.06"},{"v":62.083333333333336,"d":"62.08"},{"v":30,"d":"30.00"},{"$nulls":11},"Precio",{"$f":"BL5-((BL6*BL11)*-1)","v":{"v":5,"d":"5.00"}},null,{"v":0.4,"d":"0.40"},{"v":0.6,"d":"0.60"},{"v":2,"d":"2.00"},{"v":6,"d":"6.00"},{"v":4,"d":"4.00"},{"v":3,"d":"3.00"},{"v":5,"d":"5.00"},{"v":1,"d":"1.00"},{"v":2,"d":"2.00"},{"v":2.5,"d":"2.50"},{"v":4,"d":"4.00"},{"v":2.875,"d":"2.88"},{"v":2.9583333333333335,"d":"2.96"},{"v":6,"d":"6.00"},{"v":4,"d":"4.00"},{"v":3.2222222222222223,"d":"3.22"},{"v":2.1481481481481475,"d":"2.15"},{"v":6,"d":"6.00"},{"v":4,"d":"4.00"},{"v":2.875,"d":"2.88"},{"v":1.9166666666666667,"d":"1.92"},{"v":6,"d":"6.00"},null,null,"Beneficio 1",{"$f":"CM9*CM12","v":{"v":100,"d":"100.00"}},null,{"v":0.4,"d":"0.40"},{"v":0.6,"d":"0.60"},{"v":4,"d":"4.00"},{"v":12,"d":"12.00"},{"v":8,"d":"8.00"},{"v":6,"d":"6.00"},{"v":2,"d":"2.00"},{"v":5,"d":"5.00"},{"v":4,"d":"4.00"},{"v":6,"d":"6.00"},{"v":8,"d":"8.00"},5.75,{"v":3.8333333333333335,"d":"3.83"},{"v":12,"d":"12.00"},{"v":8,"d":"8.00"},{"v":6.444444444444445,"d":"6.44"},{"v":4.296296296296295,"d":"4.30"},{"v":12,"d":"12.00"},{"v":8,"d":"8.00"},5.75,{"v":5.916666666666667,"d":"5.92"},{"v":12,"d":"12.00"},null,null,"Precio",{"$f":"(DN5-DN9)/(-DN6+1)","v":{"v":28,"d":"28.00"}},null,{"v":0.4,"d":"0.40"},{"v":0.6,"d":"0.60"},{"v":2,"d":"2.00"},{"v":6,"d":"6.00"},{"v":4,"d":"4.00"},{"v":3,"d":"3.00"},{"v":5,"d":"5.00"},{"v":1,"d":"1.00"},{"v":2,"d":"2.00"},{"v":2.5,"d":"2.50"},{"$nulls":8},{"v":0.4,"d":"0.40"},{"v":0.6,"d":"0.60"},{"v":12,"d":"12.00"},{"v":36,"d":"36.00"},{"v":24,"d":"24.00"},{"v":18,"d":"18.00"},{"v":8,"d":"8.00"},{"v":20,"d":"20.00"},{"v":12,"d":"12.00"},{"v":36,"d":"36.00"},{"v":24,"d":"24.00"},{"v":18,"d":"18.00"},{"v":30,"d":"30.00"},{"v":6,"d":"6.00"},{"v":12,"d":"12.00"},{"v":15,"d":"15.00"},{"v":6,"d":"6.00"},{"v":15,"d":"15.00"},{"v":12,"d":"12.00"},{"v":18,"d":"18.00"},{"v":24,"d":"24.00"},19.333333333333332,{"v":12.88888888888889,"d":"12.89"},{"$f":"EK13","v":{"v":36,"d":"36.00 "}},{"v":24,"d":"24.00"},17.25,17.75,{"v":36,"d":"36.00 "},{"v":24,"d":"24.00"},17.25,{"v":11.5,"d":"11.50"},{"v":36,"d":"36.00 "},null,24.96666666666674,24.96666666666674,{"v":19.19999999999999,"d":"19.20"},{"$nulls":17},{"v":0.4,"d":"0.40"},{"v":0.6,"d":"0.60"},{"v":24,"d":"24.00"},{"v":72,"d":"72.00"},{"v":48,"d":"48.00"},{"v":36,"d":"36.00"},{"v":16,"d":"16.00"},{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":16,"d":"16.00"},{"v":24,"d":"24.00"},{"v":72,"d":"72.00"},{"v":48,"d":"48.00"},{"v":36,"d":"36.00"},{"v":60,"d":"60.00"},{"v":12,"d":"12.00"},{"v":24,"d":"24.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":12,"d":"12.00"},{"v":12,"d":"12.00"},{"v":30,"d":"30.00"},{"v":60,"d":"60.00"},{"v":24,"d":"24.00"},{"v":24,"d":"24.00"},{"v":60,"d":"60.00"},{"v":48,"d":"48.00"},{"v":38.666666666666664,"d":"38.67 "},{"v":25.77777777777778,"d":"25.78 "},{"v":72,"d":"72.00 "},{"v":48,"d":"48.00"},34.5,{"v":35.5,"d":"35.50 "},{"v":72,"d":"72.00 "},{"v":48,"d":"48.00"},34.5,{"v":23,"d":"23.00 "},{"v":72,"d":"72.00 "},null,-38.381818181818154,-38.381818181818154,{"v":35.19999999999999,"d":"35.20"}]
["Beneficio",{"$f":"B9*B13","v":{"v":2222.2222222222226,"d":"2,222.22"}},null,0.45,0.55,{"v":22.5,"d":"22.50"},{"v":55.00000000000001,"d":"55.00"},{"v":45,"d":"45.00"},{"v":27.500000000000004,"d":"27.50"},{"v":14.999999999999998,"d":"15.00"},{"v":33.33333333333333,"d":"33.33"},{"v":45,"d":"45.00"},30.30864197530864,{"v":24.797979797979792,"d":"24.80"},{"v":55.00000000000001,"d":"55.00 "},{"v":45,"d":"45.00"},27.22222222222222,{"v":33.63636363636363,"d":"33.64"},{"v":55.00000000000001,"d":"55.00 "},{"v":45,"d":"45.00"},27.22222222222222,{"v":22.27272727272727,"d":"22.27"},{"v":55.00000000000001,"d":"55.00 "},{"$nulls":3},"Beneficio 1",{"$f":"AB13*AB9","v":{"v":0,"d":"0.00"}},null,0.45,0.55,{"v":45,"d":"45.00"},{"v":27.500000000000004,"d":"27.50"},{"v":22.5,"d":"22.50"},{"v":55.00000000000001,"d":"55.00"},{"v":50,"d":"50.00"},{"v":22.5,"d":"22.50"},{"v":22.5,"d":"22.50"},{"v":50,"d":"50.00"},{"v":45,"d":"45.00"},{"v":55,"d":"55.00"},{"v":72.5,"d":"72.50"},{"v":27.500000000000004,"d":"27.50"},{"v":45,"d":"45.00"},{"v":48.08641975308642,"d":"48.09"},{"v":39.34343434343434,"d":"39.34"},{"v":55,"d":"55.00"},{"v":45,"d":"45.00"},{"v":49.72222222222222,"d":"49.72"},{"v":63.86363636363637,"d":"63.86"},{"v":27.500000000000004,"d":"27.50"},{"$nulls":11},"Beneficio 1",{"$f":"BL13*BL9","v":{"v":25,"d":"25.00"}},null,0.45,0.55,2.25,{"v":5.5,"d":"5.50"},{"v":4.5,"d":"4.50"},2.75,{"v":5,"d":"5.00"},{"v":1.125,"d":"1.13"},2.25,{"v":2.5,"d":"2.50"},{"v":4.5,"d":"4.50"},{"v":2.7222222222222223,"d":"2.72"},{"v":3.3636363636363638,"d":"3.36"},{"v":5.5,"d":"5.50"},{"v":4.5,"d":"4.50"},{"v":3.0308641975308634,"d":"3.03"},{"v":2.4797979797979792,"d":"2.48"},{"v":5.5,"d":"5.50"},{"v":4.5,"d":"4.50"},{"v":2.7222222222222223,"d":"2.72"},{"v":2.227272727272727,"d":"2.23"},{"v":5.5,"d":"5.50"},null,null,"Beneficio 2",{"$f":"CM10*CM12","v":{"v":100,"d":"100.00"}},null,0.45,0.55,{"v":4.5,"d":"4.50"},{"v":11,"d":"11.00"},{"v":9,"d":"9.00"},{"v":5.5,"d":"5.50"},2.25,{"v":5,"d":"5.00"},{"v":4.5,"d":"4.50"},{"v":5.5,"d":"5.50"},{"v":9,"d":"9.00"},{"v":5.444444444444445,"d":"5.44"},{"v":4.454545454545454,"d":"4.45"},{"v":11,"d":"11.00"},{"v":9,"d":"9.00"},{"v":6.061728395061727,"d":"6.06"},{"v":4.9595959595959584,"d":"4.96"},{"v":11,"d":"11.00"},{"v":9,"d":"9.00"},{"v":5.444444444444445,"d":"5.44"},{"v":6.7272727272727275,"d":"6.73"},{"v":11,"d":"11.00"},{"$nulls":5},0.45,0.55,2.25,{"v":5.5,"d":"5.50"},{"v":4.5,"d":"4.50"},2.75,{"v":5,"d":"5.00"},{"v":1.125,"d":"1.13"},2.25,{"v":2.5,"d":"2.50"},null,null,"COURNOT","STACKELGERG","CÁRTEL","BERTRAND",null,null,0.45,0.55,{"v":13.5,"d":"13.50"},{"v":33,"d":"33.00"},{"v":27,"d":"27.00"},{"v":16.5,"d":"16.50"},{"v":9,"d":"9.00"},{"v":20,"d":"20.00"},{"v":13.5,"d":"13.50"},{"v":33,"d":"33.00"},{"v":27,"d":"27.00"},{"v":16.5,"d":"16.50"},{"v":30,"d":"30.00"},6.75,{"v":13.5,"d":"13.50"},{"v":15,"d":"15.00"},6.75,{"v":15,"d":"15.00"},{"v":13.5,"d":"13.50"},{"v":16.5,"d":"16.50"},{"v":27,"d":"27.00"},18.185185185185187,{"v":14.878787878787879,"d":"14.88"},{"v":33,"d":"33.00 "},{"v":27,"d":"27.00"},16.333333333333332,{"v":20.181818181818183,"d":"20.18"},{"v":33,"d":"33.00 "},{"v":27,"d":"27.00"},16.333333333333332,{"v":13.363636363636363,"d":"13.36"},{"v":33,"d":"33.00 "},null,22.440816326530687,22.440816326530687,{"v":19.599999999999987,"d":"19.60"},{"$nulls":11},"COURNOT","STACKELGERG","CÁRTEL","BERTRAND","LLIDER PRECIO",null,0.45,0.55,{"v":27,"d":"27.00"},{"v":66,"d":"66.00"},{"v":54,"d":"54.00"},{"v":33,"d":"33.00"},{"v":18,"d":"18.00"},{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":18,"d":"18.00"},{"v":27,"d":"27.00"},{"v":66,"d":"66.00"},{"v":54,"d":"54.00"},{"v":33,"d":"33.00"},{"v":60,"d":"60.00"},{"v":13.5,"d":"13.50"},{"v":27,"d":"27.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":13.5,"d":"13.50"},{"v":13.5,"d":"13.50"},{"v":30,"d":"30.00"},{"v":60,"d":"60.00"},{"v":27,"d":"27.00"},{"v":27,"d":"27.00"},{"v":60,"d":"60.00"},{"v":54,"d":"54.00"},{"v":36.370370370370374,"d":"36.37 "},{"v":29.757575757575758,"d":"29.76 "},{"v":66,"d":"66.00 "},{"v":54,"d":"54.00"},32.666666666666664,{"v":40.36363636363637,"d":"40.36 "},{"v":66,"d":"66.00 "},{"v":54,"d":"54.00"},32.666666666666664,{"v":26.727272727272727,"d":"26.73 "},{"v":66,"d":"66.00 "},null,-39.420224719101085,-39.420224719101085,{"v":35.59999999999999,"d":"35.60"}]
[{"$nulls":3},{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":25,"d":"25.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":25,"d":"25.00"},{"v":16.666666666666664,"d":"16.67"},{"v":33.33333333333333,"d":"33.33"},{"v":50,"d":"50.00"},27.777777777777775,{"v":27.777777777777775,"d":"27.78"},{"v":50,"d":"50.00 "},{"v":50,"d":"50.00"},25,{"v":37.5,"d":"37.50"},{"v":50,"d":"50.00 "},{"v":50,"d":"50.00"},25,{"v":25,"d":"25.00"},{"v":50,"d":"50.00 "},{"$nulls":3},"Beneficio 2",{"$f":"AB13*AB10","v":{"v":0,"d":"0.00"}},null,{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":50,"d":"50.00"},{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},{"v":50,"d":"50.00"},{"v":43.77777777777777,"d":"43.78"},{"v":43.77777777777777,"d":"43.78"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},45.25,{"v":65.5,"d":"65.50"},{"v":25,"d":"25.00"},{"$nulls":11},"Beneficio 2",{"$f":"BL13*BL10","v":{"v":12.5,"d":"12.50"}},null,{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":2.5,"d":"2.50"},{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":2.5,"d":"2.50"},{"v":5,"d":"5.00"},1.25,{"v":2.5,"d":"2.50"},{"v":2.5,"d":"2.50"},{"v":5,"d":"5.00"},{"v":2.5,"d":"2.50"},3.75,{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":2.7777777777777772,"d":"2.78"},{"v":2.7777777777777772,"d":"2.78"},{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":2.5,"d":"2.50"},{"v":2.5,"d":"2.50"},{"v":5,"d":"5.00"},{"$nulls":5},{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":5,"d":"5.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":5,"d":"5.00"},{"v":2.5,"d":"2.50"},{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":10,"d":"10.00"},{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":5.5555555555555545,"d":"5.56"},{"v":5.5555555555555545,"d":"5.56"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":5,"d":"5.00"},{"v":7.5,"d":"7.50"},{"v":10,"d":"10.00"},{"$nulls":5},{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":2.5,"d":"2.50"},{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":2.5,"d":"2.50"},{"v":5,"d":"5.00"},1.25,{"v":2.5,"d":"2.50"},{"v":2.5,"d":"2.50"},null,"Q de la empresa 1",{"$f":"EB5/(-3*EB6)","v":{"v":20,"d":"20.00"}},{"$f":"$EC$5/(-2*$EC$6)","v":{"v":30,"d":"30.00"}},{"$f":"ED5/(-4*ED6)","v":{"v":15,"d":"15.00"}},{"$f":"$EC$5/(-2*$EC$6)","v":{"v":30,"d":"30.00"}},null,null,{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":15,"d":"15.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":15,"d":"15.00"},{"v":10,"d":"10.00"},{"v":20,"d":"20.00"},{"v":15,"d":"15.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":15,"d":"15.00"},{"v":30,"d":"30.00"},{"v":7.5,"d":"7.50"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"v":7.5,"d":"7.50"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"v":30,"d":"30.00"},16.666666666666668,{"v":16.666666666666668,"d":"16.67"},{"v":30,"d":"30.00 "},{"v":30,"d":"30.00"},15,{"v":22.5,"d":"22.50"},{"v":30,"d":"30.00 "},{"v":30,"d":"30.00"},15,{"v":15,"d":"15.00"},{"v":30,"d":"30.00 "},null,20,20,{"$f":"FR4","v":{"v":20,"d":"20.00"}},{"$nulls":10},"Q de la empresa 1",{"$f":"((2*(GC5+GC8*-1)*(GC6*-1+GC10))-(GC5*GC6*-1)-(GC6*-1*GC11*-1))/(4*(GC6*-1+GC7)*(GC6*-1+GC10)-(GC6^2))","v":{"v":40,"d":"40.00"}},{"$f":"(GC5-((GC5*GC6*-1)/(2*(GC6*-1+GC10)))-((GC11*-1*GC6*-1)/(2*(GC6*-1+GC10)))+(GC8*-1))/(((2*GC6*-1)-((2*GC6*GC6)/(2*(GC6*-1+GC10)))+(2*GC7)))","v":{"v":60,"d":"60.00"}},{"$f":"GE2*((GC5+GC8*-1)/(2*(GC6*-1+GC7)))","v":{"v":30,"d":"30.00"}},{"$f":"(GF2)*((GF5+GF8*-1)/(GF6*-1+(2*GF7)))","v":{"v":60,"d":"60.00"}},{"$f":"((GG5/GG6*-1)-(GG11*-1/(2*GG10))+(GG8*-1)*((1/GG6*-1)+(1/(2*GG10))))/(2+((2*GG7)*((1/GG6*-1)+(1/(2*GG10)))))","v":{"$error":"#DIV/0!"}},null,{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":30,"d":"30.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":30,"d":"30.00"},{"v":20,"d":"20.00"},{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":30,"d":"30.00"},{"v":60,"d":"60.00"},{"v":15,"d":"15.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"v":30,"d":"30.00"},{"v":60,"d":"60.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":33.333333333333336,"d":"33.33 "},{"v":33.333333333333336,"d":"33.33 "},{"v":60,"d":"60.00 "},{"v":60,"d":"60.00"},30,{"v":45,"d":"45.00 "},{"v":60,"d":"60.00 "},{"v":60,"d":"60.00"},30,{"v":30,"d":"30.00 "},{"v":60,"d":"60.00 "},null,-50,-50,{"$f":"HY4","v":{"v":40,"d":"40.00"}}]
["STACKELBERG",null,null,0.55,{"v":0.44999999999999996,"d":"0.45"},{"v":27.500000000000004,"d":"27.50"},{"v":44.99999999999999,"d":"45.00"},{"v":55.00000000000001,"d":"55.00"},{"v":22.499999999999996,"d":"22.50"},{"v":18.333333333333332,"d":"18.33"},{"v":33.33333333333333,"d":"33.33"},{"v":55.00000000000001,"d":"55.00"},24.797979797979792,{"v":30.30864197530864,"d":"30.31"},{"v":44.99999999999999,"d":"45.00 "},{"v":55.00000000000001,"d":"55.00"},22.27272727272727,{"v":41.111111111111114,"d":"41.11"},{"v":44.99999999999999,"d":"45.00 "},{"v":55.00000000000001,"d":"55.00"},22.27272727272727,{"v":27.22222222222222,"d":"27.22"},{"v":44.99999999999999,"d":"45.00 "},{"$nulls":6},0.55,{"v":0.44999999999999996,"d":"0.45"},{"v":55.00000000000001,"d":"55.00"},{"v":22.499999999999996,"d":"22.50"},{"v":27.500000000000004,"d":"27.50"},{"v":44.99999999999999,"d":"45.00"},{"v":50,"d":"50.00"},{"v":27.500000000000004,"d":"27.50"},{"v":27.500000000000004,"d":"27.50"},{"v":50,"d":"50.00"},{"v":55.00000000000001,"d":"55.00"},{"v":44.99999999999999,"d":"45.00"},{"v":77.5,"d":"77.50"},{"v":22.499999999999996,"d":"22.50"},{"v":55.00000000000001,"d":"55.00"},{"v":39.34343434343433,"d":"39.34"},{"v":48.086419753086425,"d":"48.09"},{"v":44.99999999999999,"d":"45.00"},{"v":55.00000000000001,"d":"55.00"},{"v":40.68181818181818,"d":"40.68"},{"v":66.94444444444444,"d":"66.94"},{"v":22.499999999999996,"d":"22.50"},{"$nulls":14},0.55,{"v":0.44999999999999996,"d":"0.45"},2.75,{"v":4.5,"d":"4.50"},{"v":5.5,"d":"5.50"},2.25,{"v":5,"d":"5.00"},{"v":1.375,"d":"1.38"},2.75,{"v":2.5,"d":"2.50"},{"v":5.5,"d":"5.50"},{"v":2.227272727272727,"d":"2.23"},{"v":4.111111111111111,"d":"4.11"},{"v":4.5,"d":"4.50"},{"v":5.5,"d":"5.50"},{"v":2.4797979797979792,"d":"2.48"},{"v":3.0308641975308634,"d":"3.03"},{"v":4.5,"d":"4.50"},{"v":5.5,"d":"5.50"},{"v":2.227272727272727,"d":"2.23"},{"v":2.7222222222222223,"d":"2.72"},{"v":4.5,"d":"4.50"},{"$nulls":5},0.55,{"v":0.44999999999999996,"d":"0.45"},{"v":5.5,"d":"5.50"},{"v":9,"d":"9.00"},{"v":11,"d":"11.00"},{"v":4.5,"d":"4.50"},2.75,{"v":5,"d":"5.00"},{"v":5.5,"d":"5.50"},{"v":4.5,"d":"4.50"},{"v":11,"d":"11.00"},{"v":4.454545454545454,"d":"4.45"},{"v":5.444444444444445,"d":"5.44"},{"v":9,"d":"9.00"},{"v":11,"d":"11.00"},{"v":4.9595959595959584,"d":"4.96"},{"v":6.061728395061727,"d":"6.06"},{"v":9,"d":"9.00"},{"v":11,"d":"11.00"},{"v":4.454545454545454,"d":"4.45"},{"v":8.222222222222221,"d":"8.22"},{"v":9,"d":"9.00"},{"$nulls":5},0.55,{"v":0.44999999999999996,"d":"0.45"},2.75,{"v":4.5,"d":"4.50"},{"v":5.5,"d":"5.50"},2.25,{"v":5,"d":"5.00"},{"v":1.375,"d":"1.38"},2.75,{"v":2.5,"d":"2.50"},null,"Q de la empresa 2",{"$f":"EB5/(3*-EB6)","v":{"v":20,"d":"20.00"}},{"$f":"$EC$5/(4*-$EC$6)","v":{"v":15,"d":"15.00"}},{"$f":"ED5/(-4*ED6)","v":{"v":15,"d":"15.00"}},{"$f":"$EC$5/(2*-$EC$6)","v":{"v":30,"d":"30.00"}},null,null,0.55,{"v":0.44999999999999996,"d":"0.45"},{"v":16.5,"d":"16.50"},{"v":26.999999999999996,"d":"27.00"},{"v":33,"d":"33.00"},{"v":13.499999999999998,"d":"13.50"},{"v":11,"d":"11.00"},{"v":20,"d":"20.00"},{"v":16.5,"d":"16.50"},{"v":26.999999999999996,"d":"27.00"},{"v":33,"d":"33.00"},{"v":13.499999999999998,"d":"13.50"},{"v":30,"d":"30.00"},8.25,{"v":16.5,"d":"16.50"},{"v":15,"d":"15.00"},8.25,{"v":15,"d":"15.00"},{"v":16.5,"d":"16.50"},{"v":13.499999999999998,"d":"13.50"},{"$f":"EL16","v":{"v":33,"d":"33.00"}},{"$f":"(-$EB$23+($EB$5*FB16)+(($EB$6)*(FB16^2)))/((-$EB$6)*FB16)","v":{"v":14.878787878787879,"d":"14.88 "}},{"$f":"(-$EB$23+($EC$5*FE16)+(($EC$6)*(FE16^2)))/((-$EC$6)*FE16)","v":{"v":18.18518518518519,"d":"18.19"}},{"$f":"EK16","v":{"v":26.999999999999996,"d":"27.00 "}},{"v":33,"d":"33.00"},13.363636363636363,{"v":24.66666666666667,"d":"24.67"},{"v":26.999999999999996,"d":"27.00 "},{"v":33,"d":"33.00"},13.363636363636363,{"v":16.333333333333336,"d":"16.33"},{"v":26.999999999999996,"d":"27.00 "},null,18.222167487684725,18.222167487684725,{"$f":"FQ15+$FS$6","v":{"v":20.3,"d":"20.30"}},{"$nulls":10},"Q de la empresa 2",{"$f":"((2*(GC5+GC11*-1)*(GC6*-1+GC7))-(GC5*GC6*-1)-(GC6*-1*GC8*-1))/(4*(GC6*-1+GC7)*(GC6*-1+GC10)-(GC6^2))","v":{"v":40,"d":"40.00"}},{"$f":"((GC5+GC11*-1)/(2*(GC6*-1+GC10)))-(((GC6*-1)/(2*(GC6*-1+GC10)))*GD15)","v":{"v":30,"d":"30.00"}},{"$f":"GE3*((GC5+GC11*-1)/(2*(GC6*-1+GC10)))","v":{"v":30,"d":"30.00"}},{"$f":"(GF2)*((GF5+GF11*-1)/(GF6*-1+(2*GF10)))","v":{"v":60,"d":"60.00"}},{"$f":"(GG19+GG11*-1)/(2*GG10)","v":{"$error":"#DIV/0!"}},null,0.55,{"v":0.44999999999999996,"d":"0.45"},{"v":33,"d":"33.00"},{"v":53.99999999999999,"d":"54.00"},{"v":66,"d":"66.00"},{"v":27,"d":"27.00"},{"v":22,"d":"22.00"},{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":22,"d":"22.00"},{"v":33,"d":"33.00"},{"v":53.99999999999999,"d":"54.00"},{"v":66,"d":"66.00"},{"v":27,"d":"27.00"},{"v":60,"d":"60.00"},{"v":16.5,"d":"16.50"},{"v":33,"d":"33.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":16.5,"d":"16.50"},{"v":16.5,"d":"16.50"},{"v":30,"d":"30.00"},{"v":60,"d":"60.00"},{"v":33,"d":"33.00"},{"v":33,"d":"33.00"},{"v":60,"d":"60.00"},{"v":66,"d":"66.00"},{"v":29.757575757575758,"d":"29.76 "},{"v":36.37037037037038,"d":"36.37 "},{"v":53.99999999999999,"d":"54.00 "},{"v":66,"d":"66.00"},26.727272727272727,{"v":49.33333333333334,"d":"49.33 "},{"v":53.99999999999999,"d":"54.00 "},{"v":66,"d":"66.00"},26.727272727272727,{"v":32.66666666666667,"d":"32.67 "},{"v":53.99999999999999,"d":"54.00 "},null,-50.67220843672456,-50.67220843672456,{"$f":"HX15+$FS$6","v":{"v":40.3,"d":"40.30"}}]
["Q de la empresa 1",{"$f":"B5/(-2*B6)","v":{"v":50,"d":"50.00"}},null,{"v":0.6,"d":"0.60"},{"v":0.4,"d":"0.40"},{"v":30,"d":"30.00"},{"v":40,"d":"40.00"},{"v":60,"d":"60.00"},{"v":20,"d":"20.00"},{"v":19.999999999999996,"d":"20.00"},{"v":33.33333333333333,"d":"33.33"},{"v":60,"d":"60.00"},21.481481481481477,{"v":32.222222222222214,"d":"32.22"},{"v":40,"d":"40.00 "},{"v":60,"d":"60.00"},19.166666666666668,{"v":44.375,"d":"44.38"},{"v":40,"d":"40.00 "},{"v":60,"d":"60.00"},19.166666666666668,28.75,{"v":40,"d":"40.00 "},{"$nulls":3},"Q de la empresa 1",{"$f":"$BL$5/(-3*$BL$6)","v":{"v":3.3333333333333335,"d":"3.33"}},null,{"v":0.6,"d":"0.60"},{"v":0.4,"d":"0.40"},{"v":60,"d":"60.00"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"v":40,"d":"40.00"},{"v":50,"d":"50.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":50,"d":"50.00"},{"v":60,"d":"60.00"},{"v":40,"d":"40.00"},{"v":80,"d":"80.00"},{"v":20,"d":"20.00"},{"v":60,"d":"60.00"},{"v":34.81481481481481,"d":"34.81"},{"v":52.222222222222214,"d":"52.22"},{"v":40,"d":"40.00"},{"v":60,"d":"60.00"},{"v":36.041666666666664,"d":"36.04"},{"v":68.125,"d":"68.13"},{"v":20,"d":"20.00"},{"$nulls":11},"Q de la empresa 1",{"$f":"$BL$5/(-3*$BL$6)","v":{"v":3.3333333333333335,"d":"3.33"}},null,{"v":0.6,"d":"0.60"},{"v":0.4,"d":"0.40"},{"v":3,"d":"3.00"},{"v":4,"d":"4.00"},{"v":6,"d":"6.00"},{"v":2,"d":"2.00"},{"v":5,"d":"5.00"},{"v":1.5,"d":"1.50"},{"v":3,"d":"3.00"},{"v":2.5,"d":"2.50"},{"v":6,"d":"6.00"},{"v":1.9166666666666667,"d":"1.92"},{"v":4.4375,"d":"4.44"},{"v":4,"d":"4.00"},{"v":6,"d":"6.00"},{"v":2.1481481481481475,"d":"2.15"},{"v":3.2222222222222223,"d":"3.22"},{"v":4,"d":"4.00"},{"v":6,"d":"6.00"},{"v":1.9166666666666667,"d":"1.92"},{"v":2.875,"d":"2.88"},{"v":4,"d":"4.00"},{"$nulls":5},{"v":0.6,"d":"0.60"},{"v":0.4,"d":"0.40"},{"v":6,"d":"6.00"},{"v":8,"d":"8.00"},{"v":12,"d":"12.00"},{"v":4,"d":"4.00"},{"v":3,"d":"3.00"},{"v":5,"d":"5.00"},{"v":6,"d":"6.00"},{"v":4,"d":"4.00"},{"v":12,"d":"12.00"},{"v":3.8333333333333335,"d":"3.83"},5.75,{"v":8,"d":"8.00"},{"v":12,"d":"12.00"},{"v":4.296296296296295,"d":"4.30"},{"v":6.444444444444445,"d":"6.44"},{"v":8,"d":"8.00"},{"v":12,"d":"12.00"},{"v":3.8333333333333335,"d":"3.83"},{"v":8.875,"d":"8.88"},{"v":8,"d":"8.00"},{"$nulls":5},{"v":0.6,"d":"0.60"},{"v":0.4,"d":"0.40"},{"v":3,"d":"3.00"},{"v":4,"d":"4.00"},{"v":6,"d":"6.00"},{"v":2,"d":"2.00"},{"v":5,"d":"5.00"},{"v":1.5,"d":"1.50"},{"v":3,"d":"3.00"},{"v":2.5,"d":"2.50"},null,"Producción Industria",{"$f":"SUM(EB15:EB16)","v":{"v":40,"d":"40.00"}},{"$f":"SUM(EC15:EC16)","v":{"v":45,"d":"45.00"}},{"$f":"ED5/(-2*ED6)","v":{"v":30,"d":"30.00"}},{"$f":"SUM(EE15:EE16)","v":{"v":60,"d":"60.00"}},null,null,{"v":0.6,"d":"0.60"},{"v":0.4,"d":"0.40"},{"v":18,"d":"18.00"},{"v":24,"d":"24.00"},{"v":36,"d":"36.00"},{"v":12,"d":"12.00"},{"v":12,"d":"12.00"},{"v":20,"d":"20.00"},{"v":18,"d":"18.00"},{"v":24,"d":"24.00"},{"v":36,"d":"36.00"},{"v":12,"d":"12.00"},{"v":30,"d":"30.00"},{"v":9,"d":"9.00"},{"v":18,"d":"18.00"},{"v":15,"d":"15.00"},{"v":9,"d":"9.00"},{"v":15,"d":"15.00"},{"v":18,"d":"18.00"},{"v":12,"d":"12.00"},{"$f":"EL17","v":{"v":36,"d":"36.00"}},12.88888888888889,{"v":19.333333333333332,"d":"19.33"},{"$f":"EK17","v":{"v":24,"d":"24.00 "}},{"v":36,"d":"36.00"},11.5,{"v":26.625,"d":"26.63"},{"v":24,"d":"24.00 "},{"v":36,"d":"36.00"},11.5,17.25,{"v":24,"d":"24.00 "},null,16.487378640776697,16.487378640776697,{"v":20.6,"d":"20.60"},{"$nulls":10},"Producción Industria",{"$f":"SUM(GC15:GC16)","v":{"v":80,"d":"80.00"}},{"$f":"SUM(GD15:GD16)","v":{"v":90,"d":"90.00"}},{"$f":"SUM(GE15:GE16)","v":{"v":60,"d":"60.00"}},{"$f":"SUM(GF15:GF16)","v":{"v":120,"d":"120.00"}},{"$f":"SUM(GG15:GG16)","v":{"$error":"#DIV/0!"}},null,{"v":0.6,"d":"0.60"},{"v":0.4,"d":"0.40"},{"v":36,"d":"36.00"},{"v":48,"d":"48.00"},{"v":72,"d":"72.00"},{"v":24,"d":"24.00"},{"v":24,"d":"24.00"},{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":24,"d":"24.00"},{"v":36,"d":"36.00"},{"v":48,"d":"48.00"},{"v":72,"d":"72.00"},{"v":24,"d":"24.00"},{"v":60,"d":"60.00"},{"v":18,"d":"18.00"},{"v":36,"d":"36.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":18,"d":"18.00"},{"v":18,"d":"18.00"},{"v":30,"d":"30.00"},{"v":60,"d":"60.00"},{"v":36,"d":"36.00"},{"v":36,"d":"36.00"},{"v":60,"d":"60.00"},{"v":72,"d":"72.00"},{"v":25.77777777777778,"d":"25.78 "},{"v":38.666666666666664,"d":"38.67 "},{"v":48,"d":"48.00 "},{"v":72,"d":"72.00"},23,{"v":53.25,"d":"53.25 "},{"v":48,"d":"48.00 "},{"v":72,"d":"72.00"},23,{"v":34.5,"d":"34.50 "},{"v":48,"d":"48.00 "},null,-51.338916256157624,-51.338916256157624,{"v":40.599999999999994,"d":"40.60"}]
["Q de la empresa 2",{"$f":"B5/(4*-B6)","v":{"v":25,"d":"25.00"}},null,0.65,0.35,{"v":32.5,"d":"32.50"},{"v":35,"d":"35.00"},{"v":65,"d":"65.00"},{"v":17.5,"d":"17.50"},{"v":21.666666666666664,"d":"21.67"},{"v":33.33333333333333,"d":"33.33"},{"v":65,"d":"65.00"},17.905982905982903,{"v":33.253968253968246,"d":"33.25"},{"v":35,"d":"35.00 "},{"v":65,"d":"65.00"},15.76923076923077,{"v":47.142857142857146,"d":"47.14"},{"v":35,"d":"35.00 "},{"v":65,"d":"65.00"},15.76923076923077,{"v":29.285714285714285,"d":"29.29"},{"v":35,"d":"35.00 "},{"$nulls":3},"Q de la empresa 2",{"$f":"$BL$5/(-3*$BL$6)","v":{"v":3.3333333333333335,"d":"3.33"}},null,0.65,0.35,{"v":65,"d":"65.00"},{"v":17.5,"d":"17.50"},{"v":32.5,"d":"32.50"},{"v":35,"d":"35.00"},{"v":50,"d":"50.00"},{"v":32.5,"d":"32.50"},{"v":32.5,"d":"32.50"},{"v":50,"d":"50.00"},{"v":65,"d":"65.00"},{"v":35,"d":"35.00"},{"v":82.5,"d":"82.50"},{"v":17.5,"d":"17.50"},{"v":65,"d":"65.00"},{"v":30.21367521367521,"d":"30.21"},{"v":56.11111111111111,"d":"56.11"},{"v":35,"d":"35.00"},{"v":65,"d":"65.00"},{"v":31.346153846153847,"d":"31.35"},{"v":68.92857142857143,"d":"68.93"},{"v":17.5,"d":"17.50"},{"$nulls":11},"Q de la empresa 2",{"$f":"$BL$5/(-3*$BL$6)","v":{"v":3.3333333333333335,"d":"3.33"}},null,0.65,0.35,3.25,{"v":3.5,"d":"3.50"},{"v":6.5,"d":"6.50"},1.75,{"v":5,"d":"5.00"},{"v":1.625,"d":"1.63"},3.25,{"v":2.5,"d":"2.50"},{"v":6.5,"d":"6.50"},{"v":1.5769230769230769,"d":"1.58"},{"v":4.714285714285714,"d":"4.71"},{"v":3.5,"d":"3.50"},{"v":6.5,"d":"6.50"},{"v":1.79059829059829,"d":"1.79"},{"v":3.3253968253968256,"d":"3.33"},{"v":3.5,"d":"3.50"},{"v":6.5,"d":"6.50"},{"v":1.5769230769230769,"d":"1.58"},{"v":2.9285714285714284,"d":"2.93"},{"v":3.5,"d":"3.50"},null,null,"Q de la empresa 1",{"$f":"CM5/(-3*CM6)","v":{"v":6.666666666666667,"d":"6.67"}},null,0.65,0.35,{"v":6.5,"d":"6.50"},{"v":7,"d":"7.00"},{"v":13,"d":"13.00"},{"v":3.5,"d":"3.50"},3.25,{"v":5,"d":"5.00"},{"v":6.5,"d":"6.50"},{"v":3.5,"d":"3.50"},{"v":13,"d":"13.00"},{"v":3.1538461538461537,"d":"3.15"},{"v":5.857142857142857,"d":"5.86"},{"v":7,"d":"7.00"},{"v":13,"d":"13.00"},{"v":3.58119658119658,"d":"3.58"},{"v":6.650793650793651,"d":"6.65"},{"v":7,"d":"7.00"},{"v":13,"d":"13.00"},{"v":3.1538461538461537,"d":"3.15"},{"v":9.428571428571429,"d":"9.43"},{"v":7,"d":"7.00"},{"$nulls":5},0.65,0.35,3.25,{"v":3.5,"d":"3.50"},{"v":6.5,"d":"6.50"},1.75,{"v":5,"d":"5.00"},{"v":1.625,"d":"1.63"},3.25,{"v":2.5,"d":"2.50"},null,"MAX Q de la empresa 2",{"$f":"EB5/(2*-EB6)","v":{"v":30,"d":"30.00"}},{"$f":"EC5/(2*-EC6)","v":{"v":30,"d":"30.00"}},{"$f":"ED5/(2*-ED6)","v":{"v":30,"d":"30.00"}},{"$f":"EE5/(2*-EE6)","v":{"v":30,"d":"30.00"}},null,null,0.65,0.35,{"v":19.5,"d":"19.50"},{"v":21,"d":"21.00"},{"v":39,"d":"39.00"},{"v":10.5,"d":"10.50"},{"v":13,"d":"13.00"},{"v":20,"d":"20.00"},{"v":19.5,"d":"19.50"},{"v":21,"d":"21.00"},{"v":39,"d":"39.00"},{"v":10.5,"d":"10.50"},{"v":30,"d":"30.00"},9.75,{"v":19.5,"d":"19.50"},{"v":15,"d":"15.00"},9.75,{"v":15,"d":"15.00"},{"v":19.5,"d":"19.50"},{"v":10.5,"d":"10.50"},{"v":39,"d":"39.00"},10.743589743589743,{"v":19.952380952380953,"d":"19.95"},{"v":21,"d":"21.00 "},{"v":39,"d":"39.00"},9.461538461538462,{"v":28.285714285714285,"d":"28.29"},{"v":21,"d":"21.00 "},{"v":39,"d":"39.00"},9.461538461538462,{"v":17.571428571428573,"d":"17.57"},{"v":21,"d":"21.00 "},null,14.793779904306204,14.793779904306204,{"v":20.900000000000002,"d":"20.90"},{"$nulls":10},"MAX Q de la empresa 2",{"$f":"MAX($GC$15:$GF$16)","v":{"v":60,"d":"60.00"}},{"$f":"MAX($GC$15:$GF$16)","v":{"v":60,"d":"60.00"}},{"$f":"MAX($GC$15:$GF$16)","v":{"v":60,"d":"60.00"}},{"$f":"MAX($GC$15:$GF$16)","v":{"v":60,"d":"60.00"}},{"$f":"MAX($GC$15:$GG$16)","v":{"$error":"#DIV/0!"}},null,0.65,0.35,{"v":39,"d":"39.00"},{"v":42,"d":"42.00"},{"v":78,"d":"78.00"},{"v":21,"d":"21.00"},{"v":26,"d":"26.00"},{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":26,"d":"26.00"},{"v":39,"d":"39.00"},{"v":42,"d":"42.00"},{"v":78,"d":"78.00"},{"v":21,"d":"21.00"},{"v":60,"d":"60.00"},{"v":19.5,"d":"19.50"},{"v":39,"d":"39.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":19.5,"d":"19.50"},{"v":19.5,"d":"19.50"},{"v":30,"d":"30.00"},{"v":60,"d":"60.00"},{"v":39,"d":"39.00"},{"v":39,"d":"39.00"},{"v":60,"d":"60.00"},{"v":78,"d":"78.00"},{"v":21.487179487179485,"d":"21.49 "},{"v":39.904761904761905,"d":"39.90 "},{"v":42,"d":"42.00 "},{"v":78,"d":"78.00"},18.923076923076923,{"v":56.57142857142857,"d":"56.57 "},{"v":42,"d":"42.00 "},{"v":78,"d":"78.00"},18.923076923076923,{"v":35.142857142857146,"d":"35.14 "},{"v":42,"d":"42.00 "},null,-52.00024449877749,-52.00024449877749,{"v":40.89999999999999,"d":"40.90"}]
["Producción de la industria",{"$f":"B18+B17","v":{"v":75,"d":"75.00"}},null,{"v":0.7,"d":"0.70"},{"v":0.30000000000000004,"d":"0.30"},{"v":35,"d":"35.00"},{"v":30.000000000000004,"d":"30.00"},{"v":70,"d":"70.00"},{"v":15.000000000000002,"d":"15.00"},{"v":23.33333333333333,"d":"23.33"},{"v":33.33333333333333,"d":"33.33"},{"v":70,"d":"70.00"},14.126984126984125,{"v":32.96296296296296,"d":"32.96"},{"v":30.000000000000004,"d":"30.00 "},{"v":70,"d":"70.00"},12.142857142857142,{"v":49.16666666666667,"d":"49.17"},{"v":30.000000000000004,"d":"30.00 "},{"v":70,"d":"70.00"},12.142857142857142,{"v":28.33333333333334,"d":"28.33"},{"v":30.000000000000004,"d":"30.00 "},{"$nulls":3},"Producción Industria",{"$f":"SUM(AB17:AB18)","v":{"v":6.666666666666667,"d":"6.67"}},null,{"v":0.7,"d":"0.70"},{"v":0.30000000000000004,"d":"0.30"},{"v":70,"d":"70.00"},{"v":15.000000000000002,"d":"15.00"},{"v":35,"d":"35.00"},{"v":30.000000000000004,"d":"30.00"},{"v":50,"d":"50.00"},{"v":35,"d":"35.00"},{"v":35,"d":"35.00"},{"v":50,"d":"50.00"},{"v":70,"d":"70.00"},{"v":30,"d":"30.00"},{"v":85,"d":"85.00"},{"v":15.000000000000002,"d":"15.00"},{"v":70,"d":"70.00"},{"v":25.555555555555554,"d":"25.56"},{"v":59.629629629629626,"d":"59.63"},{"v":30,"d":"30.00"},{"v":70,"d":"70.00"},{"v":26.607142857142858,"d":"26.61"},{"v":69.16666666666667,"d":"69.17"},{"v":15.000000000000002,"d":"15.00"},{"$nulls":11},"Producción Industria",{"$f":"SUM(BL17:BL18)","v":{"v":6.666666666666667,"d":"6.67"}},null,{"v":0.7,"d":"0.70"},{"v":0.30000000000000004,"d":"0.30"},{"v":3.5,"d":"3.50"},{"v":3.0000000000000004,"d":"3.00"},{"v":7,"d":"7.00"},{"v":1.5000000000000002,"d":"1.50"},{"v":5,"d":"5.00"},1.75,{"v":3.5,"d":"3.50"},{"v":2.5,"d":"2.50"},{"v":7,"d":"7.00"},{"v":1.2142857142857142,"d":"1.21"},{"v":4.916666666666666,"d":"4.92"},{"v":3.0000000000000004,"d":"3.00"},{"v":7,"d":"7.00"},{"v":1.4126984126984123,"d":"1.41"},{"v":3.296296296296296,"d":"3.30"},{"v":3.0000000000000004,"d":"3.00"},{"v":7,"d":"7.00"},{"v":1.2142857142857142,"d":"1.21"},{"v":2.833333333333333,"d":"2.83"},{"v":3.0000000000000004,"d":"3.00"},null,null,"Q de la empresa 2",{"$f":"CM5/(-3*CM6)","v":{"v":6.666666666666667,"d":"6.67"}},null,{"v":0.7,"d":"0.70"},{"v":0.30000000000000004,"d":"0.30"},{"v":7,"d":"7.00"},{"v":6.000000000000001,"d":"6.00"},{"v":14,"d":"14.00"},{"v":3.0000000000000004,"d":"3.00"},{"v":3.5,"d":"3.50"},{"v":5,"d":"5.00"},{"v":7,"d":"7.00"},{"v":3.0000000000000004,"d":"3.00"},{"v":14,"d":"14.00"},{"v":2.4285714285714284,"d":"2.43"},{"v":5.666666666666666,"d":"5.67"},{"v":6.000000000000001,"d":"6.00"},{"v":14,"d":"14.00"},{"v":2.8253968253968247,"d":"2.83"},{"v":6.592592592592592,"d":"6.59"},{"v":6.000000000000001,"d":"6.00"},{"v":14,"d":"14.00"},{"v":2.4285714285714284,"d":"2.43"},{"v":9.833333333333332,"d":"9.83"},{"v":6.000000000000001,"d":"6.00"},{"$nulls":5},{"v":0.7,"d":"0.70"},{"v":0.30000000000000004,"d":"0.30"},{"v":3.5,"d":"3.50"},{"v":3.0000000000000004,"d":"3.00"},{"v":7,"d":"7.00"},{"v":1.5000000000000002,"d":"1.50"},{"v":5,"d":"5.00"},1.75,{"v":3.5,"d":"3.50"},{"v":2.5,"d":"2.50"},null,"Precio",{"$f":"EB5+(EB6*EB17)","v":{"v":100,"d":"100.00"}},{"$f":"EC5-((EC6*EC17)*-1)","v":{"v":75,"d":"75.00"}},{"$f":"ED5/2","v":{"v":150,"d":"150.00"}},{"v":0,"d":"0.00"},null,null,{"v":0.7,"d":"0.70"},{"v":0.30000000000000004,"d":"0.30"},{"v":21,"d":"21.00"},{"v":18.000000000000004,"d":"18.00"},{"v":42,"d":"42.00"},{"v":9.000000000000002,"d":"9.00"},{"v":14,"d":"14.00"},{"v":20,"d":"20.00"},{"v":21,"d":"21.00"},{"v":18.000000000000004,"d":"18.00"},{"v":42,"d":"42.00"},{"v":9.000000000000002,"d":"9.00"},{"v":30,"d":"30.00"},{"v":10.5,"d":"10.50"},{"v":21,"d":"21.00"},{"v":15,"d":"15.00"},{"v":10.5,"d":"10.50"},{"v":15,"d":"15.00"},{"v":21,"d":"21.00"},{"v":9.000000000000002,"d":"9.00"},{"v":42,"d":"42.00"},8.476190476190476,{"v":19.77777777777778,"d":"19.78"},{"v":18.000000000000004,"d":"18.00 "},{"v":42,"d":"42.00"},7.285714285714286,{"v":29.5,"d":"29.50"},{"v":18.000000000000004,"d":"18.00 "},{"v":42,"d":"42.00"},7.285714285714286,{"v":17.000000000000004,"d":"17.00"},{"v":18.000000000000004,"d":"18.00 "},null,13.139622641509417,13.139622641509417,{"v":21.200000000000003,"d":"21.20"},{"$nulls":10},"Precio",{"$f":"GC5+(GC6*GC17)","v":{"v":200,"d":"200.00"}},{"$f":"GD5-((GD6*GD17)*-1)","v":{"v":150,"d":"150.00"}},{"$f":"GE5-((GE6*GE17)*-1)","v":{"v":300,"d":"300.00"}},{"$f":"GF5+((GF6*GF17))","v":{"v":0,"d":"0.00"}},{"$f":"((GG5/GG6*-1)-(GG11*-1/(2*GG10))-GG15)/((1/GG6*-1)+(1/(2*GG10)))","v":{"$error":"#DIV/0!"}},null,{"v":0.7,"d":"0.70"},{"v":0.30000000000000004,"d":"0.30"},{"v":42,"d":"42.00"},{"v":36.00000000000001,"d":"36.00"},{"v":84,"d":"84.00"},{"v":18,"d":"18.00"},{"v":28,"d":"28.00"},{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":28,"d":"28.00"},{"v":42,"d":"42.00"},{"v":36.00000000000001,"d":"36.00"},{"v":84,"d":"84.00"},{"v":18,"d":"18.00"},{"v":60,"d":"60.00"},{"v":21,"d":"21.00"},{"v":42,"d":"42.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":21,"d":"21.00"},{"v":21,"d":"21.00"},{"v":30,"d":"30.00"},{"v":60,"d":"60.00"},{"v":42,"d":"42.00"},{"v":42,"d":"42.00"},{"v":60,"d":"60.00"},{"v":84,"d":"84.00"},{"v":16.952380952380953,"d":"16.95 "},{"v":39.55555555555556,"d":"39.56 "},{"v":36.00000000000001,"d":"36.00 "},{"v":84,"d":"84.00"},14.571428571428571,{"v":59,"d":"59.00 "},{"v":36.00000000000001,"d":"36.00 "},{"v":84,"d":"84.00"},14.571428571428571,{"v":34.00000000000001,"d":"34.00 "},{"v":36.00000000000001,"d":"36.00 "},null,-52.65631067961162,-52.65631067961162,{"v":41.19999999999999,"d":"41.20"}]
["Precio",{"$f":"B5-((B6*B19)*-1)","v":{"v":50,"d":"50.00"}},null,0.75,0.25,{"v":37.5,"d":"37.50"},{"v":25,"d":"25.00"},{"v":75,"d":"75.00"},{"v":12.5,"d":"12.50"},{"v":24.999999999999996,"d":"25.00"},{"v":33.33333333333333,"d":"33.33"},{"v":75,"d":"75.00"},10.185185185185183,{"v":30.555555555555546,"d":"30.56"},{"v":25,"d":"25.00 "},{"v":75,"d":"75.00"},8.333333333333334,{"v":50,"d":"50.00"},{"v":25,"d":"25.00 "},{"v":75,"d":"75.00"},8.333333333333334,{"v":25,"d":"25.00"},{"v":25,"d":"25.00 "},{"$nulls":3},"Precio",{"$f":"AB5+(AB6*AB19)","v":{"v":186.66666666666666,"d":"186.67"}},null,0.75,0.25,{"v":75,"d":"75.00"},{"v":12.5,"d":"12.50"},{"v":37.5,"d":"37.50"},{"v":25,"d":"25.00"},{"v":50,"d":"50.00"},{"v":37.5,"d":"37.50"},{"v":37.5,"d":"37.50"},{"v":50,"d":"50.00"},{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},{"v":87.5,"d":"87.50"},{"v":12.5,"d":"12.50"},{"v":75,"d":"75.00"},{"v":20.851851851851848,"d":"20.85"},{"v":62.55555555555555,"d":"62.56"},{"v":25,"d":"25.00"},{"v":75,"d":"75.00"},{"v":21.833333333333332,"d":"21.83"},{"v":68.5,"d":"68.50"},{"v":12.5,"d":"12.50"},{"$nulls":11},"Precio",{"$f":"BL5+(BL6*BL19)","v":{"v":6.666666666666666,"d":"6.67"}},null,0.75,0.25,3.75,{"v":2.5,"d":"2.50"},{"v":7.5,"d":"7.50"},1.25,{"v":5,"d":"5.00"},{"v":1.875,"d":"1.88"},3.75,{"v":2.5,"d":"2.50"},{"v":7.5,"d":"7.50"},{"v":0.8333333333333334,"d":"0.83"},{"v":5,"d":"5.00"},{"v":2.5,"d":"2.50"},{"v":7.5,"d":"7.50"},{"v":1.0185185185185182,"d":"1.02"},{"v":3.055555555555556,"d":"3.06"},{"v":2.5,"d":"2.50"},{"v":7.5,"d":"7.50"},{"v":0.8333333333333334,"d":"0.83"},{"v":2.5,"d":"2.50"},{"v":2.5,"d":"2.50"},null,null,"Producción Industria",{"$f":"SUM(CM18:CM19)","v":{"v":13.333333333333334,"d":"13.33"}},null,0.75,0.25,{"v":7.5,"d":"7.50"},{"v":5,"d":"5.00"},{"v":15,"d":"15.00"},{"v":2.5,"d":"2.50"},3.75,{"v":5,"d":"5.00"},{"v":7.5,"d":"7.50"},{"v":2.5,"d":"2.50"},{"v":15,"d":"15.00"},{"v":1.6666666666666667,"d":"1.67"},{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":15,"d":"15.00"},{"v":2.0370370370370363,"d":"2.04"},{"v":6.111111111111112,"d":"6.11"},{"v":5,"d":"5.00"},{"v":15,"d":"15.00"},{"v":1.6666666666666667,"d":"1.67"},{"v":10,"d":"10.00"},{"v":5,"d":"5.00"},{"$nulls":5},0.75,0.25,3.75,{"v":2.5,"d":"2.50"},{"v":7.5,"d":"7.50"},1.25,{"v":5,"d":"5.00"},{"v":1.875,"d":"1.88"},3.75,{"v":2.5,"d":"2.50"},{"$nulls":8},0.75,0.25,{"v":22.5,"d":"22.50"},{"v":15,"d":"15.00"},{"v":45,"d":"45.00"},{"v":7.5,"d":"7.50"},{"v":15,"d":"15.00"},{"v":20,"d":"20.00"},{"v":22.5,"d":"22.50"},{"v":15,"d":"15.00"},{"v":45,"d":"45.00"},{"v":7.5,"d":"7.50"},{"v":30,"d":"30.00"},11.25,{"v":22.5,"d":"22.50"},{"v":15,"d":"15.00"},11.25,{"v":15,"d":"15.00"},{"v":22.5,"d":"22.50"},{"v":7.5,"d":"7.50"},{"$f":"EL20","v":{"v":45,"d":"45.00"}},6.111111111111111,{"v":18.333333333333332,"d":"18.33"},{"v":15,"d":"15.00 "},{"v":45,"d":"45.00"},5,{"v":30,"d":"30.00"},{"v":15,"d":"15.00 "},{"v":45,"d":"45.00"},5,{"v":15,"d":"15.00"},{"v":15,"d":"15.00 "},null,11.52325581395347,11.52325581395347,{"v":21.500000000000004,"d":"21.50"},{"$nulls":17},0.75,0.25,{"v":45,"d":"45.00"},{"v":30,"d":"30.00"},{"v":90,"d":"90.00"},{"v":15,"d":"15.00"},{"v":30,"d":"30.00"},{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":30,"d":"30.00"},{"v":45,"d":"45.00"},{"v":30,"d":"30.00"},{"v":90,"d":"90.00"},{"v":15,"d":"15.00"},{"v":60,"d":"60.00"},{"v":22.5,"d":"22.50"},{"v":45,"d":"45.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":22.5,"d":"22.50"},{"v":22.5,"d":"22.50"},{"v":30,"d":"30.00"},{"$f":"$GF$15","v":{"v":60,"d":"60.00"}},{"v":45,"d":"45.00"},{"v":45,"d":"45.00"},{"v":60,"d":"60.00"},{"v":90,"d":"90.00"},{"v":12.222222222222221,"d":"12.22 "},{"v":36.666666666666664,"d":"36.67 "},{"v":30,"d":"30.00 "},{"v":90,"d":"90.00"},10,{"v":60,"d":"60.00 "},{"v":30,"d":"30.00 "},{"v":90,"d":"90.00"},10,{"v":30,"d":"30.00 "},{"v":30,"d":"30.00 "},null,-53.30722891566262,-53.30722891566262,{"v":41.499999999999986,"d":"41.50"}]
["Beneficio E1",{"$f":"B20*B17","v":{"v":2500,"d":"2,500.00"}},null,{"v":0.8,"d":"0.80"},{"v":0.19999999999999996,"d":"0.20"},{"v":40,"d":"40.00"},{"v":19.999999999999996,"d":"20.00"},{"v":80,"d":"80.00"},{"v":9.999999999999998,"d":"10.00"},{"v":26.666666666666664,"d":"26.67"},{"v":33.33333333333333,"d":"33.33"},{"v":80,"d":"80.00"},6.111111111111109,{"v":24.44444444444442,"d":"24.44"},{"v":19.999999999999996,"d":"20.00 "},{"v":80,"d":"80.00"},4.375,{"v":48.74999999999999,"d":"48.75"},{"v":19.999999999999996,"d":"20.00 "},{"v":80,"d":"80.00"},4.375,{"v":17.499999999999986,"d":"17.50"},{"v":19.999999999999996,"d":"20.00 "},{"$nulls":3},"Beneficio",{"$f":"AB17*AB20","v":{"v":622.2222222222222,"d":"622.22"}},null,{"v":0.8,"d":"0.80"},{"v":0.19999999999999996,"d":"0.20"},{"v":80,"d":"80.00"},{"v":9.999999999999998,"d":"10.00"},{"v":40,"d":"40.00"},{"v":19.999999999999996,"d":"20.00"},{"v":50,"d":"50.00"},{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":50,"d":"50.00"},{"v":80,"d":"80.00"},{"v":20,"d":"20.00"},{"v":90,"d":"90.00"},{"v":9.999999999999998,"d":"10.00"},{"v":80,"d":"80.00"},{"v":16.111111111111107,"d":"16.11"},{"v":64.44444444444444,"d":"64.44"},{"v":20,"d":"20.00"},{"v":80,"d":"80.00"},{"v":17.03125,"d":"17.03"},{"v":66.24999999999999,"d":"66.25"},{"v":9.999999999999998,"d":"10.00"},{"$nulls":11},"Beneficio",{"$f":"BL17*BL20","v":{"v":22.22222222222222,"d":"22.22"}},null,{"v":0.8,"d":"0.80"},{"v":0.19999999999999996,"d":"0.20"},{"v":4,"d":"4.00"},{"v":1.9999999999999996,"d":"2.00"},{"v":8,"d":"8.00"},{"v":0.9999999999999998,"d":"1.00"},{"v":5,"d":"5.00"},{"v":2,"d":"2.00"},{"v":4,"d":"4.00"},{"v":2.5,"d":"2.50"},{"v":8,"d":"8.00"},{"v":0.4375,"d":"0.44"},{"v":4.875,"d":"4.88"},{"v":1.9999999999999996,"d":"2.00"},{"v":8,"d":"8.00"},{"v":0.6111111111111107,"d":"0.61"},{"v":2.444444444444444,"d":"2.44"},{"v":1.9999999999999996,"d":"2.00"},{"v":8,"d":"8.00"},{"v":0.4375,"d":"0.44"},{"v":1.7499999999999996,"d":"1.75"},{"v":1.9999999999999996,"d":"2.00"},null,null,"Precio",{"$f":"CM5-((CM6*CM20)*-1)","v":{"v":13.333333333333332,"d":"13.33"}},null,{"v":0.8,"d":"0.80"},{"v":0.19999999999999996,"d":"0.20"},{"v":8,"d":"8.00"},{"v":3.999999999999999,"d":"4.00"},{"v":16,"d":"16.00"},{"v":1.9999999999999996,"d":"2.00"},{"v":4,"d":"4.00"},{"v":5,"d":"5.00"},{"v":8,"d":"8.00"},{"v":1.9999999999999996,"d":"2.00"},{"v":16,"d":"16.00"},{"v":0.875,"d":"0.88"},{"v":3.499999999999999,"d":"3.50"},{"v":3.999999999999999,"d":"4.00"},{"v":16,"d":"16.00"},{"v":1.2222222222222214,"d":"1.22"},{"v":4.888888888888888,"d":"4.89"},{"v":3.999999999999999,"d":"4.00"},{"v":16,"d":"16.00"},{"v":0.875,"d":"0.88"},9.75,{"v":3.999999999999999,"d":"4.00"},{"$nulls":5},{"v":0.8,"d":"0.80"},{"v":0.19999999999999996,"d":"0.20"},{"v":4,"d":"4.00"},{"v":1.9999999999999996,"d":"2.00"},{"v":8,"d":"8.00"},{"v":0.9999999999999998,"d":"1.00"},{"v":5,"d":"5.00"},{"v":2,"d":"2.00"},{"v":4,"d":"4.00"},{"v":2.5,"d":"2.50"},null,"P de la empresa 1",{"$f":"(EB5*EB15)-(EB6*EB15*EB15)-(EB6*EB15*EB16)","v":{"v":10000,"d":"10,000.00"}},{"$f":"EC15*EC19","v":{"v":2250,"d":"2,250.00"}},{"$f":"ED15*ED19","v":{"v":2250,"d":"2,250.00"}},{"$f":"EE15*EE19","v":{"v":0,"d":"0.00"}},null,null,{"v":0.8,"d":"0.80"},{"v":0.19999999999999996,"d":"0.20"},{"v":24,"d":"24.00"},{"v":11.999999999999996,"d":"12.00"},{"v":48,"d":"48.00"},{"v":5.999999999999998,"d":"6.00"},{"v":16,"d":"16.00"},{"v":20,"d":"20.00"},{"v":24,"d":"24.00"},{"v":11.999999999999996,"d":"12.00"},{"v":48,"d":"48.00"},{"v":5.999999999999998,"d":"6.00"},{"v":30,"d":"30.00"},{"v":12,"d":"12.00"},{"v":24,"d":"24.00"},{"v":15,"d":"15.00"},{"v":12,"d":"12.00"},{"v":15,"d":"15.00"},{"v":24,"d":"24.00"},{"v":5.999999999999998,"d":"6.00"},{"v":48,"d":"48.00"},3.6666666666666665,{"v":14.666666666666663,"d":"14.67"},{"v":11.999999999999996,"d":"12.00 "},{"v":48,"d":"48.00"},2.625,29.25,{"v":11.999999999999996,"d":"12.00 "},{"v":48,"d":"48.00"},2.625,{"v":10.499999999999995,"d":"10.50"},{"v":11.999999999999996,"d":"12.00 "},null,9.943119266055028,9.943119266055028,{"v":21.800000000000004,"d":"21.80"},{"$nulls":10},"P de la empresa 1",{"$f":"(GC15*GC19)-((GC7*(GC15^2))+(GC8*GC15)+GC9)","v":{"v":8000,"d":"8,000.00"}},{"$f":"(GD15*GD19)-((GD7*(GD15^2))+(GD8*GD15)+GD9)","v":{"v":9000,"d":"9,000.00"}},{"$f":"(GE15*GE19)-((GE7*(GE15^2))+(GE8*GE15)+GE9)","v":{"v":9000,"d":"9,000.00"}},{"$f":"(GF15*GF19)-((GF7*(GF15^2))+(GF8*GF15)+GF9)","v":{"v":0,"d":"0.00"}},{"$f":"GG15*GG19-(GC7*(GC15^2)+(GC8*GC15)+GC9)","v":{"$error":"#DIV/0!"}},null,{"v":0.8,"d":"0.80"},{"v":0.19999999999999996,"d":"0.20"},{"v":48,"d":"48.00"},{"v":23.999999999999993,"d":"24.00"},{"v":96,"d":"96.00"},{"v":12,"d":"12.00"},{"v":32,"d":"32.00"},{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":32,"d":"32.00"},{"v":48,"d":"48.00"},{"v":23.999999999999993,"d":"24.00"},{"v":96,"d":"96.00"},{"v":12,"d":"12.00"},{"v":60,"d":"60.00"},{"v":24,"d":"24.00"},{"v":48,"d":"48.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":24,"d":"24.00"},{"v":24,"d":"24.00"},{"v":30,"d":"30.00"},{"v":60,"d":"60.00"},{"v":48,"d":"48.00"},{"v":48,"d":"48.00"},{"v":60,"d":"60.00"},{"v":96,"d":"96.00"},{"v":7.333333333333333,"d":"7.33 "},{"v":29.333333333333325,"d":"29.33 "},{"v":23.999999999999993,"d":"24.00 "},{"v":96,"d":"96.00"},5.25,{"v":58.5,"d":"58.50 "},{"v":23.999999999999993,"d":"24.00 "},{"v":96,"d":"96.00"},5.25,{"v":20.99999999999999,"d":"21.00 "},{"v":23.999999999999993,"d":"24.00 "},null,-53.953110047846856,-53.953110047846856,{"v":41.79999999999998,"d":"41.80"}]
["Beneficio E2",{"$f":"B20*B18","v":{"v":1250,"d":"1,250.00"}},null,0.85,{"v":0.15000000000000002,"d":"0.15"},{"v":42.5,"d":"42.50"},{"v":15.000000000000002,"d":"15.00"},{"v":85,"d":"85.00"},{"v":7.500000000000001,"d":"7.50"},{"v":28.33333333333333,"d":"28.33"},{"v":33.33333333333333,"d":"33.33"},{"v":85,"d":"85.00"},1.9281045751633963,{"v":10.925925925925922,"d":"10.93"},{"v":15.000000000000002,"d":"15.00 "},{"v":85,"d":"85.00"},0.29411764705882354,{"v":43.33333333333334,"d":"43.33"},{"v":15.000000000000002,"d":"15.00 "},{"v":85,"d":"85.00"},0.29411764705882354,{"v":1.6666666666666778,"d":"1.67"},{"v":15.000000000000002,"d":"15.00 "},{"$nulls":6},0.85,{"v":0.15000000000000002,"d":"0.15"},{"v":85,"d":"85.00"},{"v":7.500000000000001,"d":"7.50"},{"v":42.5,"d":"42.50"},{"v":15.000000000000002,"d":"15.00"},{"v":50,"d":"50.00"},{"v":42.5,"d":"42.50"},{"v":42.5,"d":"42.50"},{"v":50,"d":"50.00"},{"v":85,"d":"85.00"},{"v":15,"d":"15.00"},{"v":92.5,"d":"92.50"},{"v":7.500000000000001,"d":"7.50"},{"v":85,"d":"85.00"},{"v":11.339869281045749,"d":"11.34"},{"v":64.25925925925927,"d":"64.26"},{"v":15,"d":"15.00"},{"v":85,"d":"85.00"},{"v":12.205882352941176,"d":"12.21"},{"v":60.83333333333334,"d":"60.83"},{"v":7.500000000000001,"d":"7.50"},{"$nulls":14},0.85,{"v":0.15000000000000002,"d":"0.15"},4.25,{"v":1.5000000000000002,"d":"1.50"},{"v":8.5,"d":"8.50"},{"v":0.7500000000000001,"d":"0.75"},{"v":5,"d":"5.00"},{"v":2.125,"d":"2.13"},4.25,{"v":2.5,"d":"2.50"},{"v":8.5,"d":"8.50"},{"v":0.029411764705882353,"d":"0.03"},{"v":4.333333333333333,"d":"4.33"},{"v":1.5000000000000002,"d":"1.50"},{"v":8.5,"d":"8.50"},{"v":0.1928104575163395,"d":"0.19"},{"v":1.0925925925925932,"d":"1.09"},{"v":1.5000000000000002,"d":"1.50"},{"v":8.5,"d":"8.50"},{"v":0.029411764705882353,"d":"0.03"},{"v":0.16666666666666724,"d":"0.17"},{"v":1.5000000000000002,"d":"1.50"},null,null,"Beneficio ",{"$f":"CM18*CM21","v":{"v":88.88888888888889,"d":"88.89"}},null,0.85,{"v":0.15000000000000002,"d":"0.15"},{"v":8.5,"d":"8.50"},{"v":3.0000000000000004,"d":"3.00"},{"v":17,"d":"17.00"},{"v":1.5000000000000002,"d":"1.50"},4.25,{"v":5,"d":"5.00"},{"v":8.5,"d":"8.50"},{"v":1.5000000000000002,"d":"1.50"},{"v":17,"d":"17.00"},{"v":0.058823529411764705,"d":"0.06"},{"v":0.3333333333333345,"d":"0.33"},{"v":3.0000000000000004,"d":"3.00"},{"v":17,"d":"17.00"},{"v":0.385620915032679,"d":"0.39"},{"v":2.1851851851851865,"d":"2.19"},{"v":3.0000000000000004,"d":"3.00"},{"v":17,"d":"17.00"},{"v":0.058823529411764705,"d":"0.06"},{"v":8.666666666666666,"d":"8.67"},{"v":3.0000000000000004,"d":"3.00"},{"$nulls":5},0.85,{"v":0.15000000000000002,"d":"0.15"},4.25,{"v":1.5000000000000002,"d":"1.50"},{"v":8.5,"d":"8.50"},{"v":0.7500000000000001,"d":"0.75"},{"v":5,"d":"5.00"},{"v":2.125,"d":"2.13"},4.25,{"v":2.5,"d":"2.50"},null,"P de la empresa 2",{"$f":"(EB5*EB16)-(EB6*EB15*EB16)-(EB6*EB16*EB16)","v":{"v":10000,"d":"10,000.00"}},{"$f":"EC16*EC19","v":{"v":1125,"d":"1,125.00"}},{"$f":"ED16*ED19","v":{"v":2250,"d":"2,250.00"}},{"$f":"EE16*EE19","v":{"v":0,"d":"0.00"}},null,null,0.85,{"v":0.15000000000000002,"d":"0.15"},{"v":25.5,"d":"25.50"},{"v":9.000000000000002,"d":"9.00"},{"v":51,"d":"51.00"},{"v":4.500000000000001,"d":"4.50"},{"v":17,"d":"17.00"},{"v":20,"d":"20.00"},{"v":25.5,"d":"25.50"},{"v":9.000000000000002,"d":"9.00"},{"v":51,"d":"51.00"},{"v":4.500000000000001,"d":"4.50"},{"v":30,"d":"30.00"},12.75,{"v":25.5,"d":"25.50"},{"v":15,"d":"15.00"},12.75,{"v":15,"d":"15.00"},{"v":25.5,"d":"25.50"},{"v":4.500000000000001,"d":"4.50"},{"v":51,"d":"51.00"},1.1568627450980393,{"v":6.5555555555555625,"d":"6.56"},{"v":9.000000000000002,"d":"9.00 "},{"v":51,"d":"51.00"},0.17647058823529413,{"v":26.000000000000007,"d":"26.00"},{"v":9.000000000000002,"d":"9.00 "},{"v":51,"d":"51.00"},0.17647058823529413,{"v":1.0000000000000073,"d":"1.00"},{"v":9.000000000000002,"d":"9.00 "},null,8.397737556561058,8.397737556561058,{"v":22.100000000000005,"d":"22.10"},{"$nulls":10},"P de la empresa 2",{"$f":"GC16*GC19-(GC10*(GC16^2)+(GC11*GC16)+GC12)","v":{"v":8000,"d":"8,000.00"}},{"$f":"GD16*GD19-(GC10*(GD16^2)+(GC11*GD16)+GC12)","v":{"v":4500,"d":"4,500.00"}},{"$f":"GE16*GE19-(GC10*(GE16^2)+(GC11*GE16)+GC12)","v":{"v":9000,"d":"9,000.00"}},{"$f":"GF16*GF19-(GC10*(GF16^2)+(GC11*GF16)+GC12)","v":{"v":0,"d":"0.00"}},{"$f":"GG16*GG19-(GC10*(GC16^2)+(GC11*GC16)+GC12)","v":{"$error":"#DIV/0!"}},null,0.85,{"v":0.15000000000000002,"d":"0.15"},{"v":51,"d":"51.00"},{"v":18.000000000000004,"d":"18.00"},{"v":102,"d":"102.00"},{"v":9,"d":"9.00"},{"v":34,"d":"34.00"},{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":34,"d":"34.00"},{"v":51,"d":"51.00"},{"v":18.000000000000004,"d":"18.00"},{"v":102,"d":"102.00"},{"v":9,"d":"9.00"},{"v":60,"d":"60.00"},{"v":25.5,"d":"25.50"},{"v":51,"d":"51.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":25.5,"d":"25.50"},{"v":25.5,"d":"25.50"},{"v":30,"d":"30.00"},{"v":60,"d":"60.00"},{"v":51,"d":"51.00"},{"v":51,"d":"51.00"},{"v":60,"d":"60.00"},{"v":102,"d":"102.00"},{"v":2.3137254901960786,"d":"2.31 "},{"v":13.111111111111125,"d":"13.11 "},{"v":18.000000000000004,"d":"18.00 "},{"v":102,"d":"102.00"},0.35294117647058826,{"v":52.000000000000014,"d":"52.00 "},{"v":18.000000000000004,"d":"18.00 "},{"v":102,"d":"102.00"},0.35294117647058826,{"v":2.0000000000000147,"d":"2.00 "},{"v":18.000000000000004,"d":"18.00 "},null,-54.59406175771968,-54.59406175771968,{"v":42.09999999999998,"d":"42.10"}]
[{"$nulls":3},{"v":0.9,"d":"0.90"},{"v":0.09999999999999998,"d":"0.10"},{"v":45,"d":"45.00"},{"v":9.999999999999998,"d":"10.00"},{"v":90,"d":"90.00"},{"v":4.999999999999999,"d":"5.00"},{"v":29.999999999999996,"d":"30.00"},{"v":33.33333333333333,"d":"33.33"},{"v":90,"d":"90.00"},-2.3456790123456814,{"v":-21.111111111111153,"d":"(21.11)"},{"v":9.999999999999998,"d":"10.00 "},{"v":90,"d":"90.00"},-3.888888888888889,{"v":27.499999999999982,"d":"27.50"},{"v":9.999999999999998,"d":"10.00 "},{"v":90,"d":"90.00"},-3.888888888888889,{"v":-35.00000000000003,"d":"(35.00)"},{"v":9.999999999999998,"d":"10.00 "},{"$nulls":3},"COLUSIÓN",null,null,{"v":0.9,"d":"0.90"},{"v":0.09999999999999998,"d":"0.10"},{"v":90,"d":"90.00"},{"v":4.999999999999999,"d":"5.00"},{"v":45,"d":"45.00"},{"v":9.999999999999998,"d":"10.00"},{"v":50,"d":"50.00"},{"v":45,"d":"45.00"},{"v":45,"d":"45.00"},{"v":50,"d":"50.00"},{"v":90,"d":"90.00"},{"v":10,"d":"10.00"},{"v":95,"d":"95.00"},{"v":4.999999999999999,"d":"5.00"},{"v":90,"d":"90.00"},{"v":6.543209876543208,"d":"6.54"},{"v":58.88888888888889,"d":"58.89"},{"v":10,"d":"10.00"},{"v":90,"d":"90.00"},{"v":7.361111111111111,"d":"7.36"},{"v":47.499999999999986,"d":"47.50"},{"v":4.999999999999999,"d":"5.00"},{"$nulls":11},"COLUSIÓN",null,null,{"v":0.9,"d":"0.90"},{"v":0.09999999999999998,"d":"0.10"},{"v":4.5,"d":"4.50"},{"v":0.9999999999999998,"d":"1.00"},{"v":9,"d":"9.00"},{"v":0.4999999999999999,"d":"0.50"},{"v":5,"d":"5.00"},2.25,{"v":4.5,"d":"4.50"},{"v":2.5,"d":"2.50"},{"v":9,"d":"9.00"},{"v":-0.3888888888888889,"d":"-0.39"},{"v":2.749999999999999,"d":"2.75"},{"v":0.9999999999999998,"d":"1.00"},{"v":9,"d":"9.00"},{"v":-0.23456790123456825,"d":"-0.23"},{"v":-2.1111111111111125,"d":"-2.11"},{"v":0.9999999999999998,"d":"1.00"},{"v":9,"d":"9.00"},{"v":-0.3888888888888889,"d":"-0.39"},{"v":-3.500000000000002,"d":"-3.50"},{"v":0.9999999999999998,"d":"1.00"},{"$nulls":5},{"v":0.9,"d":"0.90"},{"v":0.09999999999999998,"d":"0.10"},{"v":9,"d":"9.00"},{"v":1.9999999999999996,"d":"2.00"},{"v":18,"d":"18.00"},{"v":0.9999999999999998,"d":"1.00"},{"v":4.5,"d":"4.50"},{"v":5,"d":"5.00"},{"v":9,"d":"9.00"},{"v":0.9999999999999998,"d":"1.00"},{"v":18,"d":"18.00"},{"v":-0.7777777777777778,"d":"-0.78"},{"v":-7.000000000000004,"d":"-7.00"},{"v":1.9999999999999996,"d":"2.00"},{"v":18,"d":"18.00"},{"v":-0.4691358024691365,"d":"-0.47"},{"v":-4.222222222222225,"d":"-4.22"},{"v":1.9999999999999996,"d":"2.00"},{"v":18,"d":"18.00"},{"v":-0.7777777777777778,"d":"-0.78"},{"v":5.499999999999998,"d":"5.50"},{"v":1.9999999999999996,"d":"2.00"},{"$nulls":5},{"v":0.9,"d":"0.90"},{"v":0.09999999999999998,"d":"0.10"},{"v":4.5,"d":"4.50"},{"v":0.9999999999999998,"d":"1.00"},{"v":9,"d":"9.00"},{"v":0.4999999999999999,"d":"0.50"},{"v":5,"d":"5.00"},2.25,{"v":4.5,"d":"4.50"},{"v":2.5,"d":"2.50"},null,null,{"$f":"EB15*EB19","v":{"v":2000,"d":"2,000.00"}},{"$nulls":5},{"v":0.9,"d":"0.90"},{"v":0.09999999999999998,"d":"0.10"},{"v":27,"d":"27.00"},{"v":5.999999999999998,"d":"6.00"},{"v":54,"d":"54.00"},{"v":2.999999999999999,"d":"3.00"},{"v":18,"d":"18.00"},{"v":20,"d":"20.00"},{"v":27,"d":"27.00"},{"v":5.999999999999998,"d":"6.00"},{"v":54,"d":"54.00"},{"v":2.999999999999999,"d":"3.00"},{"v":30,"d":"30.00"},{"v":13.5,"d":"13.50"},{"v":27,"d":"27.00"},{"v":15,"d":"15.00"},{"v":13.5,"d":"13.50"},{"v":15,"d":"15.00"},{"v":27,"d":"27.00"},{"v":2.999999999999999,"d":"3.00"},{"v":54,"d":"54.00"},-1.4074074074074074,{"v":-12.66666666666668,"d":"(12.67)"},{"v":5.999999999999998,"d":"6.00 "},{"v":54,"d":"54.00"},-2.3333333333333335,{"v":16.499999999999993,"d":"16.50"},{"v":5.999999999999998,"d":"6.00 "},{"v":54,"d":"54.00"},-2.3333333333333335,{"v":-21.000000000000018,"d":"(21.00)"},{"v":5.999999999999998,"d":"6.00 "},null,6.885714285714254,6.885714285714254,{"v":22.400000000000006,"d":"22.40"},{"$nulls":10},"isobeneficio y1",{"$f":"(GC5*GC15)-(GC6*GC15*GC15)-(GC6*GC15*GC16)-(GC7*(GC15^2)+(GC8*GC15)+GC9)","v":{"v":40000,"d":"40,000.00"}},{"$nulls":5},{"v":0.9,"d":"0.90"},{"v":0.09999999999999998,"d":"0.10"},{"v":54,"d":"54.00"},{"v":11.999999999999996,"d":"12.00"},{"v":108,"d":"108.00"},{"v":6,"d":"6.00"},{"v":36,"d":"36.00"},{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":36,"d":"36.00"},{"v":54,"d":"54.00"},{"v":11.999999999999996,"d":"12.00"},{"v":108,"d":"108.00"},{"v":6,"d":"6.00"},{"v":60,"d":"60.00"},{"v":27,"d":"27.00"},{"v":54,"d":"54.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":27,"d":"27.00"},{"v":27,"d":"27.00"},{"v":30,"d":"30.00"},{"v":60,"d":"60.00"},{"v":54,"d":"54.00"},{"v":54,"d":"54.00"},{"v":60,"d":"60.00"},{"v":108,"d":"108.00"},{"v":-2.814814814814815,"d":"-2.81 "},{"v":-25.33333333333336,"d":"-25.33 "},{"v":11.999999999999996,"d":"12.00 "},{"v":108,"d":"108.00"},-4.666666666666667,{"v":32.999999999999986,"d":"33.00 "},{"v":11.999999999999996,"d":"12.00 "},{"v":108,"d":"108.00"},-4.666666666666667,{"v":-42.000000000000036,"d":"-42.00 "},{"v":11.999999999999996,"d":"12.00 "},null,-55.23018867924523,-55.23018867924523,{"v":42.39999999999998,"d":"42.40"}]
[{"$nulls":3},0.95,{"v":0.050000000000000044,"d":"0.05"},{"v":47.5,"d":"47.50"},{"v":5.000000000000004,"d":"5.00"},{"v":95,"d":"95.00"},{"v":2.500000000000002,"d":"2.50"},{"v":31.66666666666666,"d":"31.67"},{"v":33.33333333333333,"d":"33.33"},{"v":95,"d":"95.00"},-6.69590643274854,{"v":-127.22222222222206,"d":"(127.22)"},{"v":5.000000000000004,"d":"5.00 "},{"v":95,"d":"95.00"},-8.157894736842104,{"v":-29.999999999999893,"d":"(30.00)"},{"v":5.000000000000004,"d":"5.00 "},{"v":95,"d":"95.00"},-8.157894736842104,{"v":-154.99999999999977,"d":"(155.00)"},{"v":5.000000000000004,"d":"5.00 "},{"$nulls":3},"Q de la empresa 1",{"$f":"$BL$5/(-4*$BL$6)","v":{"v":2.5,"d":"2.50"}},null,0.95,{"v":0.050000000000000044,"d":"0.05"},{"v":95,"d":"95.00"},{"v":2.500000000000002,"d":"2.50"},{"v":47.5,"d":"47.50"},{"v":5.000000000000004,"d":"5.00"},{"v":50,"d":"50.00"},{"v":47.5,"d":"47.50"},{"v":47.5,"d":"47.50"},{"v":50,"d":"50.00"},{"v":95,"d":"95.00"},{"v":5,"d":"5.00"},{"v":97.5,"d":"97.50"},{"v":2.500000000000002,"d":"2.50"},{"v":95,"d":"95.00"},{"v":1.7251461988304073,"d":"1.73"},{"v":32.777777777777786,"d":"32.78"},{"v":5,"d":"5.00"},{"v":95,"d":"95.00"},{"v":2.5,"d":"2.50"},{"v":2.5000000000000844,"d":"2.50"},{"v":2.500000000000002,"d":"2.50"},{"$nulls":11},"Q de la empresa 1",{"$f":"$BL$5/(-4*$BL$6)","v":{"v":2.5,"d":"2.50"}},null,0.95,{"v":0.050000000000000044,"d":"0.05"},4.75,{"v":0.5000000000000004,"d":"0.50"},{"v":9.5,"d":"9.50"},{"v":0.2500000000000002,"d":"0.25"},{"v":5,"d":"5.00"},{"v":2.375,"d":"2.38"},4.75,{"v":2.5,"d":"2.50"},{"v":9.5,"d":"9.50"},{"v":-0.8157894736842105,"d":"-0.82"},{"v":-2.9999999999999893,"d":"-3.00"},{"v":0.5000000000000004,"d":"0.50"},{"v":9.5,"d":"9.50"},{"v":-0.6695906432748542,"d":"-0.67"},{"v":-12.722222222222204,"d":"-12.72"},{"v":0.5000000000000004,"d":"0.50"},{"v":9.5,"d":"9.50"},{"v":-0.8157894736842105,"d":"-0.82"},{"v":-15.499999999999979,"d":"-15.50"},{"v":0.5000000000000004,"d":"0.50"},{"$nulls":5},0.95,{"v":0.050000000000000044,"d":"0.05"},{"v":9.5,"d":"9.50"},{"v":1.0000000000000009,"d":"1.00"},{"v":19,"d":"19.00"},{"v":0.5000000000000004,"d":"0.50"},4.75,{"v":5,"d":"5.00"},{"v":9.5,"d":"9.50"},{"v":0.5000000000000004,"d":"0.50"},{"v":19,"d":"19.00"},{"v":-1.631578947368421,"d":"-1.63"},{"v":-30.999999999999957,"d":"-31.00"},{"v":1.0000000000000009,"d":"1.00"},{"v":19,"d":"19.00"},{"v":-1.3391812865497084,"d":"-1.34"},{"v":-25.444444444444407,"d":"-25.44"},{"v":1.0000000000000009,"d":"1.00"},{"v":19,"d":"19.00"},{"v":-1.631578947368421,"d":"-1.63"},{"v":-5.999999999999979,"d":"-6.00"},{"v":1.0000000000000009,"d":"1.00"},{"$nulls":5},0.95,{"v":0.050000000000000044,"d":"0.05"},4.75,{"v":0.5000000000000004,"d":"0.50"},{"v":9.5,"d":"9.50"},{"v":0.2500000000000002,"d":"0.25"},{"v":5,"d":"5.00"},{"v":2.375,"d":"2.38"},4.75,{"v":2.5,"d":"2.50"},null,null,{"$f":"EB16*EB19","v":{"v":2000,"d":"2,000.00"}},{"$nulls":5},0.95,{"v":0.050000000000000044,"d":"0.05"},{"v":28.5,"d":"28.50"},{"v":3.0000000000000027,"d":"3.00"},{"v":57,"d":"57.00"},{"v":1.5000000000000013,"d":"1.50"},{"v":19,"d":"19.00"},{"v":20,"d":"20.00"},{"v":28.5,"d":"28.50"},{"v":3.0000000000000027,"d":"3.00"},{"v":57,"d":"57.00"},{"v":1.5000000000000013,"d":"1.50"},{"v":30,"d":"30.00"},14.25,{"v":28.5,"d":"28.50"},{"v":15,"d":"15.00"},14.25,{"v":15,"d":"15.00"},{"v":28.5,"d":"28.50"},{"v":1.5000000000000013,"d":"1.50"},{"v":57,"d":"57.00"},-4.017543859649122,{"v":-76.3333333333332,"d":"(76.33)"},{"v":3.0000000000000027,"d":"3.00 "},{"v":57,"d":"57.00"},-4.894736842105263,{"v":-17.999999999999932,"d":"(18.00)"},{"v":3.0000000000000027,"d":"3.00 "},{"v":57,"d":"57.00"},-4.894736842105263,{"v":-92.99999999999986,"d":"(93.00)"},{"v":3.0000000000000027,"d":"3.00 "},null,5.405726872246664,5.405726872246664,{"v":22.700000000000006,"d":"22.70"},{"$nulls":10},"isobeneficio y2",{"$f":"(GC5*GC16)-(GC6*GC15*GC16)-(GC6*GC16*GC16)-(GC10*(GC16^2)+(GC11*GC16)+GC12)","v":{"v":40000,"d":"40,000.00"}},{"$nulls":5},0.95,{"v":0.050000000000000044,"d":"0.05"},{"v":57,"d":"57.00"},{"v":6.000000000000005,"d":"6.00"},{"v":114,"d":"114.00"},{"v":3,"d":"3.00"},{"v":38,"d":"38.00"},{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":38,"d":"38.00"},{"v":57,"d":"57.00"},{"v":6.000000000000005,"d":"6.00"},{"v":114,"d":"114.00"},{"v":3,"d":"3.00"},{"v":60,"d":"60.00"},{"v":28.5,"d":"28.50"},{"v":57,"d":"57.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":28.5,"d":"28.50"},{"v":28.5,"d":"28.50"},{"v":30,"d":"30.00"},{"v":60,"d":"60.00"},{"v":57,"d":"57.00"},{"v":57,"d":"57.00"},{"v":60,"d":"60.00"},{"v":114,"d":"114.00"},{"v":-8.035087719298245,"d":"-8.04 "},{"v":-152.6666666666664,"d":"-152.67 "},{"v":6.000000000000005,"d":"6.00 "},{"v":114,"d":"114.00"},-9.789473684210526,{"v":-35.999999999999865,"d":"-36.00 "},{"v":6.000000000000005,"d":"6.00 "},{"v":114,"d":"114.00"},-9.789473684210526,{"v":-185.99999999999972,"d":"-186.00 "},{"v":6.000000000000005,"d":"6.00 "},null,-55.86159250585475,-55.86159250585475,{"v":42.699999999999974,"d":"42.70"}]
["COLUSIÓN",null,null,{"v":1,"d":"1.00"},0,{"$f":"$B$5/(2*$B$6*-1)*D25","v":{"v":50,"d":"50.00"}},0,{"$f":"$B$5/($B$6*-1)*D25","v":{"v":100,"d":"100.00"}},{"$f":"$B$5/(2*$B$6*-1)*E25","v":0},{"v":33.33333333333333,"d":"33.33"},{"v":33.33333333333333,"d":"33.33"},{"v":100,"d":"100.00"},-11.111111111111112,{"$error":"#DIV/0!"},0,{"v":100,"d":"100.00"},-12.5,{"$error":"#DIV/0!"},0,{"v":100,"d":"100.00"},-12.5,{"$error":"#DIV/0!"},0,{"$nulls":3},"Q de la empresa 2",{"$f":"$BL$5/(-4*$BL$6)","v":{"v":2.5,"d":"2.50"}},null,{"v":1,"d":"1.00"},0,{"v":100,"d":"100.00"},0,{"v":50,"d":"50.00"},0,{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"$error":"#DIV/0!"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":-3.111111111111113,"d":"-3.11"},{"$error":"#DIV/0!"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":-2.375,"d":"-2.38"},{"$error":"#DIV/0!"},{"v":0,"d":"0.00"},{"$nulls":11},"Q de la empresa 2",{"$f":"$BL$5/(-4*$BL$6)","v":{"v":2.5,"d":"2.50"}},null,{"v":1,"d":"1.00"},0,{"v":5,"d":"5.00"},0,{"v":10,"d":"10.00"},0,{"v":5,"d":"5.00"},{"v":2.5,"d":"2.50"},{"v":5,"d":"5.00"},{"v":2.5,"d":"2.50"},{"v":10,"d":"10.00"},-1.25,{"$error":"#DIV/0!"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},{"v":-1.1111111111111114,"d":"-1.11"},{"$error":"#DIV/0!"},{"v":0,"d":"0.00"},{"v":10,"d":"10.00"},-1.25,{"$error":"#DIV/0!"},{"v":0,"d":"0.00"},null,null,"Q de la empresa 1",{"$f":"CM5/(-2*CM6)","v":{"v":10,"d":"10.00"}},null,{"v":1,"d":"1.00"},0,{"v":10,"d":"10.00"},0,{"v":20,"d":"20.00"},0,{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":10,"d":"10.00"},0,{"v":20,"d":"20.00"},{"v":-2.5,"d":"-2.50"},{"$error":"#DIV/0!"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":-2.2222222222222228,"d":"-2.22"},{"$error":"#DIV/0!"},{"v":0,"d":"0.00"},{"v":20,"d":"20.00"},{"v":-2.5,"d":"-2.50"},{"$error":"#DIV/0!"},{"v":0,"d":"0.00"},{"$nulls":5},{"v":1,"d":"1.00"},0,{"v":5,"d":"5.00"},0,{"v":10,"d":"10.00"},0,{"v":5,"d":"5.00"},{"v":2.5,"d":"2.50"},{"v":5,"d":"5.00"},{"v":2.5,"d":"2.50"},{"$nulls":8},{"v":1,"d":"1.00"},0,{"v":30,"d":"30.00"},0,{"v":60,"d":"60.00"},0,{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},0,{"v":60,"d":"60.00"},0,{"v":30,"d":"30.00"},{"v":15,"d":"15.00"},{"v":30,"d":"30.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"v":30,"d":"30.00"},0,{"v":60,"d":"60.00"},-6.666666666666667,{"$error":"#DIV/0!"},0,{"v":60,"d":"60.00"},-7.5,{"$error":"#DIV/0!"},0,{"v":60,"d":"60.00"},-7.5,{"$error":"#DIV/0!"},0,null,3.9565217391304346,3.9565217391304346,{"$f":"FR4*1.15","v":23},{"$nulls":17},{"v":1,"d":"1.00"},0,{"$f":"($GC$5+$GC$8*-1)/(2*($GC$6*-1+$GC$7))-((($GC$6*-1)/(2*($GC$6*-1+$GC$7)))*GL25)","v":{"v":60,"d":"60.00"}},0,{"v":120,"d":"120.00"},0,{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":60,"d":"60.00"},0,{"v":120,"d":"120.00"},0,{"v":60,"d":"60.00"},{"v":30,"d":"30.00"},{"v":60,"d":"60.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":120,"d":"120.00"},{"v":-13.333333333333334,"d":"-13.33 "},{"$error":"#DIV/0!"},0,{"v":120,"d":"120.00"},-15,{"$error":"#DIV/0!"},0,{"v":120,"d":"120.00"},-15,{"$error":"#DIV/0!"},0,null,-62.52173913043478,-62.52173913043478,{"$f":"HY4*1.15","v":46}]
["Q de la empresa 1",{"$f":"$B$5/(-4*$B$6)","v":{"v":25,"d":"25.00"}},{"$nulls":24},"Producción de la industria",{"$f":"AB24+AB25","v":{"v":5,"d":"5.00"}},{"$nulls":34},"Producción de la industria",{"$f":"BL24+BL25","v":{"v":5,"d":"5.00"}},{"$nulls":25},"Q de la empresa 2",{"$f":"CM5/(-4*CM6)","v":{"v":5,"d":"5.00"}},{"$nulls":63},{"$f":"(-$EB$22/(-$EB$6*EJ25))+($EB$5/-$EB$6)-EJ25","v":-36.66666666666667}]
["Q de la empresa 2",{"$f":"$B$5/(-4*$B$6)","v":{"v":25,"d":"25.00"}},{"$nulls":24},"Precio",{"$f":"AB5-((AB6*AB26)*-1)","v":{"v":190,"d":"190.00"}},{"$nulls":34},"Precio",{"$f":"BL5-((BL6*BL26)*-1)","v":{"v":10,"d":"10.00"}},{"$nulls":25},"Producción Industria",{"$f":"SUM(CM25:CM26)","v":{"v":15,"d":"15.00"}},{"$nulls":95},{"$f":"((-GC21)+(GC5*HI6)-((GC6*-1)*HI6^2)-(GC7*HI6^2)+(GC8*-1*HI6)-GC9)/((GC6*-1)*HI6)","v":{"v":-152.66666666666666,"d":"-152.67"}}]
["Producción de la industria",{"$f":"B26+B27","v":{"v":50,"d":"50.00"}},{"$nulls":24},"Beneficio",{"$f":"AB25*AB27","v":{"v":475,"d":"475.00"}},{"$nulls":34},"Beneficio",{"$f":"BL25*BL27","v":{"v":25,"d":"25.00"}},{"$nulls":25},"Precio",{"$f":"CM5+(CM6*CM27)","v":{"v":10,"d":"10.00"}},{"$nulls":102},"para trabajar el modelo de Bertrand, se recomienda igualar la estructura de costos"]
["Precio",{"$f":"B5-((B6*B28)*-1)","v":{"v":100,"d":"100.00"}},{"$nulls":87},"Beneficio 1",{"$f":"CM25*CM28","v":{"v":100,"d":"100.00"}},{"$nulls":102},"de  ambas empresas"]
["Beneficio",{"$f":"B27*B29","v":{"v":2500,"d":"2,500.00"}},{"$nulls":87},"Beneficio 2",{"$f":"CM26*CM28","v":{"v":50,"d":"50.00"}},{"$nulls":102},"de lo contrario, tienen costos marginales diferentes y precios diferentres"]
[{"$nulls":34},{"$f":"AB10","v":{"v":50,"d":"50.00"}},{"$f":"(-$BL$15+($BL$5*AI31)+(($BL$6)*(AI31^2)))/((-$BL$6)*AI31)","v":-40.125},{"$nulls":34},{"$f":"BL10","v":{"v":2.5,"d":"2.50"}},{"$f":"(-$BL$15+($BL$5*BS31)+(($BL$6)*(BS31^2)))/((-$BL$6)*BS31)","v":5},{"$nulls":121},"con tres posibles soluciones:",{"$nulls":8},{"$f":"EL5","v":0},{"$f":"(-$EB$23+($EB$5*FB5)+(($EB$6)*(FB5^2)))/((-$EB$6)*FB5)","v":{"$error":"#DIV/0!"}}]
["BEN0",{"$f":"B14*2/3","v":{"v":1481.4814814814818,"d":"1,481.48"}},{"$nulls":191},"precio bajo, perecio alto o precio promedio",{"$nulls":8},{"v":3,"d":"3.00"},{"v":-76.33333333333333,"d":"-76.33 "},{"$f":"(-GC21+($GC$5*HI6)+(($GC$6)*(FB6^2)))/((-$GC$6)*FB6)","v":{"v":-296.3333333333333,"d":"-296.33 "}}]
["BEN1",{"$f":"B14*1/3","v":{"v":740.7407407407409,"d":"740.74"}},{"$nulls":200},{"v":6,"d":"6.00"},-12.666666666666666]
["BEN4",{"$f":"B14*4/3","v":{"v":2962.9629629629635,"d":"2,962.96"}},{"$nulls":200},{"v":9,"d":"9.00"},6.555555555555555]
["BEN5",{"$f":"B14*5/3","v":{"v":3703.7037037037044,"d":"3,703.70"}},{"$nulls":188},"Ponderador 1","Ponderador 2","y","p","CM1","CM2",{"$nulls":6},{"v":12,"d":"12.00"},14.666666666666666]
["BEN6",{"$f":"$B$14*1/4","v":{"v":555.5555555555557,"d":"555.56"}},{"$nulls":188},0,{"$f":"1-GI36","v":{"v":1,"d":"1.00"}},{"$f":"($GC$5/$GC$6*-1)*GI36","v":0},{"$f":"$GC$5+($GC$6*GK36)","v":{"v":600,"d":"600.00"}},{"$f":"(2*GK36*$GC$7)+($GC$8)","v":0},{"$f":"(2*GK36*$GC$10)+($GC$11)","v":0},{"$nulls":6},{"v":15,"d":"15.00"},18.333333333333332]
["BEN7",{"$f":"$B$14*2/4","v":{"v":1111.1111111111113,"d":"1,111.11"}},{"$nulls":188},0.05,{"$f":"1-GI37","v":0.95},{"$f":"($GC$5/$GC$6*-1)*GI37","v":{"v":6,"d":"6.00"}},{"$f":"$GC$5+($GC$6*GK37)","v":{"v":570,"d":"570.00"}},{"$f":"(2*GK37*$GC$7)+($GC$8)","v":0},{"$f":"(2*GK37*$GC$10)+($GC$11)","v":0}]
["BEN8",{"$f":"$B$14*3/4","v":{"v":1666.666666666667,"d":"1,666.67"}},{"$nulls":188},{"v":0.1,"d":"0.10"},{"v":0.9,"d":"0.90"},{"v":12,"d":"12.00"},{"v":540,"d":"540.00"},0,0]
["BEN9",{"$f":"$B$14*5/4","v":{"v":2777.7777777777783,"d":"2,777.78"}},{"$nulls":188},0.15,0.85,{"v":18,"d":"18.00"},{"v":510,"d":"510.00"},0,0]
[{"$nulls":190},{"v":0.2,"d":"0.20"},{"v":0.8,"d":"0.80"},{"v":24,"d":"24.00"},{"v":480,"d":"480.00"},0,0]
[{"$nulls":190},0.25,0.75,{"v":30,"d":"30.00"},{"v":450,"d":"450.00"},0,0]
[{"$nulls":190},{"v":0.3,"d":"0.30"},{"v":0.7,"d":"0.70"},{"v":36,"d":"36.00"},{"v":420,"d":"420.00"},0,0]
["a",{"$f":"Du_Isobe!D6","v":{"v":10,"d":"10.0"}},null,"E2CR3",null,"E1CR3",null,"E2ISO1",{"$nulls":3},"E2ISO2",null,"E1ISO2",null,"Ben 0",{"$nulls":3},"Ben 1",{"$nulls":3},"Ben 4",{"$nulls":3},"Ben 5",{"$nulls":3},"Ben 6",{"$nulls":3},"Ben 7",{"$nulls":3},"Ben 8",{"$nulls":3},"Ben 9",{"$nulls":3},"Beneficio prueba movible",{"$nulls":13},"EMPRESA 1",null,"EMPRESA 2",null,"Cournot",{"$nulls":124},0.35,0.65,{"v":42,"d":"42.00"},{"v":390,"d":"390.00"},0,0]
["b",{"$f":"Du_Isobe!D7","v":{"v":-1,"d":"-1.0"}},null,"X","Y","X","Y","X","Y","X","Y","X","Y","X","Y","X","Y","X","Y","X","Y","X","Y","X","Y","X","Y","X","Y","X","Y","X","Y","X","Y","X","Y","X","Y","X","Y","X","Y","X","Y","X","Y","X","Y","X","Y","Ponderador 1","Ponderador 2","X1line","Y1line","X2line","Y2line","LINEA IMAGINARIA",null,"X1line","Y1line","X","Y","X","Y","X1line","Y1line",{"$nulls":123},{"v":0.4,"d":"0.40"},{"v":0.6,"d":"0.60"},{"v":48,"d":"48.00"},{"v":360,"d":"360.00"},0,0]
[{"$nulls":3},0,{"$f":"(-$B$52+($B$43*D45)+(($B$44)*(D45^2)))/((-$B$44)*D45)","v":{"$error":"#DIV/0!"}},{"$f":"(-$B$52+($B$43*G45)+(($B$44)*(G45^2)))/((-$B$44)*G45)","v":{"v":-1.1111111111111114,"d":"(1.11)"}},{"v":10,"d":"10.00 "},{"$f":"D45","v":0},{"$f":"(-$B$59+($B$43*H45)+(($B$44)*(H45^2)))/((-$B$44)*H45)","v":{"$error":"#DIV/0!"}},{"$f":"(-$B$60+($B$43*K45)+(($B$44)*(K45^2)))/((-$B$44)*K45)","v":{"v":-0.625,"d":"(0.63)"}},{"$f":"G45","v":{"v":10,"d":"10.00 "}},{"$f":"H45","v":0},{"$f":"(-$B$68+($B$43*L45)+(($B$44)*(L45^2)))/((-$B$44)*L45)","v":{"$error":"#DIV/0!"}},{"$f":"(-$B$68+($B$43*O45)+(($B$44)*(O45^2)))/((-$B$44)*O45)","v":{"v":-1.25,"d":"(1.25)"}},{"$f":"G45","v":{"v":10,"d":"10.00 "}},{"$f":"H45","v":0},{"$f":"(-$B$70+($B$43*P45)+(($B$44)*(P45^2)))/((-$B$44)*P45)","v":{"$error":"#DIV/0!"}},{"$f":"(-$B$70+($B$43*S45)+(($B$44)*(S45^2)))/((-$B$44)*S45)","v":{"v":-0.7407407407407405,"d":"(0.74)"}},{"$f":"G45","v":{"v":10,"d":"10.00 "}},{"$f":"P45","v":0},{"$f":"(-$B$71+($B$43*T45)+(($B$44)*(T45^2)))/((-$B$44)*T45)","v":{"$error":"#DIV/0!"}},{"$f":"(-$B$71+($B$43*W45)+(($B$44)*(W45^2)))/((-$B$44)*W45)","v":{"v":-0.37037037037037096,"d":"(0.37)"}},{"$f":"K45","v":{"v":10,"d":"10.00 "}},{"$f":"T45","v":0},{"$f":"(-$B$72+($B$43*X45)+(($B$44)*(X45^2)))/((-$B$44)*X45)","v":{"$error":"#DIV/0!"}},{"$f":"(-$B$72+($B$43*AA45)+(($B$44)*(AA45^2)))/((-$B$44)*AA45)","v":{"v":-1.481481481481481,"d":"(1.48)"}},{"$f":"S45","v":{"v":10,"d":"10.00 "}},{"$f":"X45","v":0},{"$f":"(-$B$73+($B$43*AB45)+(($B$44)*(AB45^2)))/((-$B$44)*AB45)","v":{"$error":"#DIV/0!"}},{"$f":"(-$B$73+($B$43*AE45)+(($B$44)*(AE45^2)))/((-$B$44)*AE45)","v":{"v":-1.8518518518518519,"d":"(1.85)"}},{"$f":"W45","v":{"v":10,"d":"10.00 "}},{"$f":"AB45","v":0},{"$f":"(-$B$74+($B$43*AF45)+(($B$44)*(AF45^2)))/((-$B$44)*AF45)","v":{"$error":"#DIV/0!"}},{"$f":"(-$B$74+($B$43*AI45)+(($B$44)*(AI45^2)))/((-$B$44)*AI45)","v":{"v":-0.2777777777777771,"d":"(0.28)"}},{"$f":"AA45","v":{"v":10,"d":"10.00 "}},{"$f":"AF45","v":0},{"$f":"(-$B$75+($B$43*AJ45)+(($B$44)*(AJ45^2)))/((-$B$44)*AJ45)","v":{"$error":"#DIV/0!"}},{"$f":"(-$B$75+($B$43*AM45)+(($B$44)*(AM45^2)))/((-$B$44)*AM45)","v":{"v":-0.5555555555555557,"d":"(0.56)"}},{"$f":"AE45","v":{"v":10,"d":"10.00 "}},{"$f":"AJ45","v":0},{"$f":"(-$B$76+($B$43*AN45)+(($B$44)*(AN45^2)))/((-$B$44)*AN45)","v":{"$error":"#DIV/0!"}},{"$f":"(-$B$76+($B$43*AQ45)+(($B$44)*(AQ45^2)))/((-$B$44)*AQ45)","v":{"v":-0.8333333333333328,"d":"(0.83)"}},{"$f":"AI45","v":{"v":10,"d":"10.00 "}},{"$f":"AN45","v":0},{"$f":"(-$B$77+($B$43*AR45)+(($B$44)*(AR45^2)))/((-$B$44)*AR45)","v":{"$error":"#DIV/0!"}},{"$f":"(-$B$77+($B$43*AU45)+(($B$44)*(AU45^2)))/((-$B$44)*AU45)","v":{"v":-1.3888888888888886,"d":"(1.39)"}},{"$f":"AM45","v":{"v":10,"d":"10.00 "}},{"$f":"AR45","v":0},{"$f":"(-$B$78+($B$43*AV45)+(($B$44)*(AV45^2)))/((-$B$44)*AV45)","v":{"$error":"#DIV/0!"}},{"$f":"(-$B$78+($B$43*AY45)+(($B$44)*(AY45^2)))/((-$B$44)*AY45)","v":{"v":-0.6299999999999997,"d":"(0.63)"}},{"$f":"AQ45","v":{"v":10,"d":"10.00 "}},0,{"$f":"1-AZ45","v":{"v":1,"d":"1.00"}},{"$f":"$B$55","v":{"v":5,"d":"5.00"}},{"$f":"$B$56*AZ45","v":0},{"$f":"$B$55*AZ45","v":0},{"$f":"$B$56","v":{"v":2.5,"d":"2.50"}},{"$f":"$B$43/(2*$B$44*-1)*AZ45","v":0},{"$f":"$B$43/(2*$B$44*-1)*BA45","v":{"v":5,"d":"5.00"}},{"$f":"$B$64","v":{"v":2.5,"d":"2.50"}},{"$f":"$B$64*AZ45","v":0},{"$f":"$B$43/(2*$B$44*-1)*AZ45","v":0},{"$f":"($B$43/$B$44)*-BA45","v":{"v":10,"d":"10.00"}},{"$f":"$B$43/($B$44*-1)*AZ45","v":0},{"$f":"$B$43/(2*$B$44*-1)*BA45","v":{"v":5,"d":"5.00"}},{"$f":"$B$47*AZ45","v":0},{"$f":"$B$47","v":{"v":3.3333333333333335,"d":"3.33"}},{"$nulls":123},0.45,0.55,{"v":54,"d":"54.00"},{"v":330,"d":"330.00"},0,0]
[{"$nulls":3},{"v":0.5,"d":"0.50"},{"$f":"(-$B$52+($B$43*D46)+(($B$44)*(D46^2)))/((-$B$44)*D46)","v":{"v":-12.722222222222221,"d":"-12.72"}},{"$f":"(-$B$52+($B$43*G46)+(($B$44)*(G46^2)))/((-$B$44)*G46)","v":{"v":-0.6695906432748542,"d":"(0.67)"}},{"v":9.5,"d":"9.50 "},{"$f":"D46","v":{"v":0.5,"d":"0.50"}},{"$f":"(-$B$59+($B$43*H46)+(($B$44)*(H46^2)))/((-$B$44)*H46)","v":-15.5},{"$f":"(-$B$60+($B$43*K46)+(($B$44)*(K46^2)))/((-$B$44)*K46)","v":{"v":-0.15789473684210525,"d":"(0.16)"}},{"$f":"G46","v":{"v":9.5,"d":"9.50 "}},{"$f":"H46","v":{"v":0.5,"d":"0.50"}},{"$f":"(-$B$68+($B$43*L46)+(($B$44)*(L46^2)))/((-$B$44)*L46)","v":-15.5},{"$f":"(-$B$68+($B$43*O46)+(($B$44)*(O46^2)))/((-$B$44)*O46)","v":{"v":-0.8157894736842105,"d":"(0.82)"}},{"$f":"G46","v":{"v":9.5,"d":"9.50 "}},{"$f":"H46","v":{"v":0.5,"d":"0.50"}},{"$f":"(-$B$70+($B$43*P46)+(($B$44)*(P46^2)))/((-$B$44)*P46)","v":-5.314814814814815},{"$f":"(-$B$70+($B$43*S46)+(($B$44)*(S46^2)))/((-$B$44)*S46)","v":{"v":-0.27972709551656894,"d":"(0.28)"}},{"$f":"G46","v":{"v":9.5,"d":"9.50 "}},{"$f":"P46","v":{"v":0.5,"d":"0.50"}},{"$f":"(-$B$71+($B$43*T46)+(($B$44)*(T46^2)))/((-$B$44)*T46)","v":2.0925925925925926},{"$f":"(-$B$71+($B$43*W46)+(($B$44)*(W46^2)))/((-$B$44)*W46)","v":{"v":0.1101364522417148,"d":"0.11"}},{"$f":"K46","v":{"v":9.5,"d":"9.50 "}},{"$f":"T46","v":{"v":0.5,"d":"0.50"}},{"$f":"(-$B$72+($B$43*X46)+(($B$44)*(X46^2)))/((-$B$44)*X46)","v":-20.12962962962963},{"$f":"(-$B$72+($B$43*AA46)+(($B$44)*(AA46^2)))/((-$B$44)*AA46)","v":{"v":-1.0594541910331379,"d":"(1.06)"}},{"$f":"S46","v":{"v":9.5,"d":"9.50 "}},{"$f":"X46","v":{"v":0.5,"d":"0.50"}},{"$f":"(-$B$73+($B$43*AB46)+(($B$44)*(AB46^2)))/((-$B$44)*AB46)","v":-27.537037037037038},{"$f":"(-$B$73+($B$43*AE46)+(($B$44)*(AE46^2)))/((-$B$44)*AE46)","v":{"v":-1.4493177387914231,"d":"(1.45)"}},{"$f":"W46","v":{"v":9.5,"d":"9.50 "}},{"$f":"AB46","v":{"v":0.5,"d":"0.50"}},{"$f":"(-$B$74+($B$43*AF46)+(($B$44)*(AF46^2)))/((-$B$44)*AF46)","v":3.9444444444444446},{"$f":"(-$B$74+($B$43*AI46)+(($B$44)*(AI46^2)))/((-$B$44)*AI46)","v":{"v":0.2076023391812872,"d":"0.21"}},{"$f":"AA46","v":{"v":9.5,"d":"9.50 "}},{"$f":"AF46","v":{"v":0.5,"d":"0.50"}},{"$f":"(-$B$75+($B$43*AJ46)+(($B$44)*(AJ46^2)))/((-$B$44)*AJ46)","v":-1.6111111111111107},{"$f":"(-$B$75+($B$43*AM46)+(($B$44)*(AM46^2)))/((-$B$44)*AM46)","v":{"v":-0.08479532163742706,"d":"(0.08)"}},{"$f":"AE46","v":{"v":9.5,"d":"9.50 "}},{"$f":"AJ46","v":{"v":0.5,"d":"0.50"}},{"$f":"(-$B$76+($B$43*AN46)+(($B$44)*(AN46^2)))/((-$B$44)*AN46)","v":-7.166666666666664},{"$f":"(-$B$76+($B$43*AQ46)+(($B$44)*(AQ46^2)))/((-$B$44)*AQ46)","v":{"v":-0.37719298245613986,"d":"(0.38)"}},{"$f":"AI46","v":{"v":9.5,"d":"9.50 "}},{"$f":"AN46","v":{"v":0.5,"d":"0.50"}},{"$f":"(-$B$77+($B$43*AR46)+(($B$44)*(AR46^2)))/((-$B$44)*AR46)","v":-18.27777777777778},{"$f":"(-$B$77+($B$43*AU46)+(($B$44)*(AU46^2)))/((-$B$44)*AU46)","v":{"v":-0.961988304093567,"d":"(0.96)"}},{"$f":"AM46","v":{"v":9.5,"d":"9.50 "}},{"$f":"AR46","v":{"v":0.5,"d":"0.50"}},{"$f":"(-$B$78+($B$43*AV46)+(($B$44)*(AV46^2)))/((-$B$44)*AV46)","v":-3.0999999999999996},{"$f":"(-$B$78+($B$43*AY46)+(($B$44)*(AY46^2)))/((-$B$44)*AY46)","v":{"v":-0.1631578947368418,"d":"(0.16)"}},{"$f":"AQ46","v":{"v":9.5,"d":"9.50 "}},0.05,{"$f":"1-AZ46","v":0.95},{"$f":"$B$55","v":{"v":5,"d":"5.00"}},{"$f":"$B$56*AZ46","v":{"v":0.125,"d":"0.13"}},{"$f":"$B$55*AZ46","v":0.25},{"$f":"$B$56","v":{"v":2.5,"d":"2.50"}},{"$f":"$B$43/(2*$B$44*-1)*AZ46","v":0.25},{"$f":"$B$43/(2*$B$44*-1)*BA46","v":4.75},{"$f":"$B$64","v":{"v":2.5,"d":"2.50"}},{"$f":"$B$64*AZ46","v":{"v":0.125,"d":"0.13"}},{"$f":"$B$43/(2*$B$44*-1)*AZ46","v":0.25},{"$f":"($B$43/$B$44)*-BA46","v":{"v":9.5,"d":"9.50"}},{"$f":"$B$43/($B$44*-1)*AZ46","v":{"v":0.5,"d":"0.50"}},{"$f":"$B$43/(2*$B$44*-1)*BA46","v":4.75},{"$f":"$B$47*AZ46","v":{"v":0.16666666666666669,"d":"0.17"}},{"$f":"$B$47","v":{"v":3.3333333333333335,"d":"3.33"}},{"$nulls":123},{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":60,"d":"60.00"},{"v":300,"d":"300.00"},0,0]
["Q de la empresa 1",{"$f":"B43/(-3*B44)","v":{"v":3.3333333333333335,"d":"3.33"}},null,{"v":1,"d":"1.00"},{"v":-2.1111111111111107,"d":"-2.11"},{"v":-0.23456790123456825,"d":"(0.23)"},{"v":9,"d":"9.00 "},{"v":1,"d":"1.00"},-3.5,{"v":0.3055555555555556,"d":"0.31"},{"v":9,"d":"9.00 "},{"v":1,"d":"1.00"},-3.5,{"v":-0.3888888888888889,"d":"(0.39)"},{"v":9,"d":"9.00 "},{"v":1,"d":"1.00"},1.5925925925925926,{"v":0.17695473251028837,"d":"0.18"},{"v":9,"d":"9.00 "},{"v":1,"d":"1.00"},5.296296296296296,{"v":0.5884773662551434,"d":"0.59"},{"v":9,"d":"9.00 "},{"v":1,"d":"1.00"},-5.814814814814815,{"v":-0.6460905349794233,"d":"(0.65)"},{"v":9,"d":"9.00 "},{"v":1,"d":"1.00"},-9.518518518518519,{"v":-1.0576131687242798,"d":"(1.06)"},{"v":9,"d":"9.00 "},{"v":1,"d":"1.00"},6.222222222222222,{"v":0.6913580246913588,"d":"0.69"},{"v":9,"d":"9.00 "},{"v":1,"d":"1.00"},3.4444444444444446,{"v":0.38271604938271586,"d":"0.38"},{"v":9,"d":"9.00 "},{"v":1,"d":"1.00"},0.6666666666666679,{"v":0.0740740740740746,"d":"0.07"},{"v":9,"d":"9.00 "},{"v":1,"d":"1.00"},-4.888888888888889,{"v":-0.5432098765432095,"d":"(0.54)"},{"v":9,"d":"9.00 "},{"v":1,"d":"1.00"},2.7,{"v":0.3000000000000003,"d":"0.30"},{"v":9,"d":"9.00 "},{"v":0.1,"d":"0.10"},{"v":0.9,"d":"0.90"},{"v":5,"d":"5.00"},0.25,{"v":0.5,"d":"0.50"},{"v":2.5,"d":"2.50"},{"v":0.5,"d":"0.50"},{"v":4.5,"d":"4.50"},{"v":2.5,"d":"2.50"},0.25,{"v":0.5,"d":"0.50"},{"v":9,"d":"9.00"},{"v":1,"d":"1.00"},{"v":4.5,"d":"4.50"},{"v":0.33333333333333337,"d":"0.33"},{"v":3.3333333333333335,"d":"3.33"},{"$nulls":123},0.55,{"v":0.44999999999999996,"d":"0.45"},{"v":66,"d":"66.00"},{"v":270,"d":"270.00"},0,0]
["Q de la empresa 2",{"$f":"B43/(3*-B44)","v":{"v":3.3333333333333335,"d":"3.33"}},null,{"v":1.5,"d":"1.50"},{"v":1.0925925925925928,"d":"1.09"},{"v":0.1928104575163395,"d":"0.19"},{"v":8.5,"d":"8.50 "},{"v":1.5,"d":"1.50"},0.16666666666666666,{"v":0.7647058823529411,"d":"0.76"},{"v":8.5,"d":"8.50 "},{"v":1.5,"d":"1.50"},0.16666666666666666,{"v":0.029411764705882353,"d":"0.03"},{"v":8.5,"d":"8.50 "},{"v":1.5,"d":"1.50"},3.5617283950617282,{"v":0.6285403050108935,"d":"0.63"},{"v":8.5,"d":"8.50 "},{"v":1.5,"d":"1.50"},6.030864197530864,{"v":1.0642701525054459,"d":"1.06"},{"v":8.5,"d":"8.50 "},{"v":1.5,"d":"1.50"},-1.3765432098765433,{"v":-0.24291938997821289,"d":"(0.24)"},{"v":8.5,"d":"8.50 "},{"v":1.5,"d":"1.50"},-3.845679012345679,{"v":-0.678649237472767,"d":"(0.68)"},{"v":8.5,"d":"8.50 "},{"v":1.5,"d":"1.50"},6.648148148148148,{"v":1.1732026143790857,"d":"1.17"},{"v":8.5,"d":"8.50 "},{"v":1.5,"d":"1.50"},4.796296296296297,{"v":0.8464052287581697,"d":"0.85"},{"v":8.5,"d":"8.50 "},{"v":1.5,"d":"1.50"},2.944444444444445,{"v":0.5196078431372555,"d":"0.52"},{"v":8.5,"d":"8.50 "},{"v":1.5,"d":"1.50"},-0.7592592592592595,{"v":-0.1339869281045748,"d":"(0.13)"},{"v":8.5,"d":"8.50 "},{"v":1.5,"d":"1.50"},4.3,{"v":0.758823529411765,"d":"0.76"},{"v":8.5,"d":"8.50 "},0.15,0.85,{"v":5,"d":"5.00"},{"v":0.375,"d":"0.38"},0.75,{"v":2.5,"d":"2.50"},0.75,4.25,{"v":2.5,"d":"2.50"},{"v":0.375,"d":"0.38"},0.75,{"v":8.5,"d":"8.50"},{"v":1.5,"d":"1.50"},4.25,{"v":0.5,"d":"0.50"},{"v":3.3333333333333335,"d":"3.33"},{"$nulls":123},{"v":0.6,"d":"0.60"},{"v":0.4,"d":"0.40"},{"v":72,"d":"72.00"},{"v":240,"d":"240.00"},0,0]
["Producción Industria",{"$f":"SUM(B47:B48)","v":{"v":6.666666666666667,"d":"6.67"}},null,{"v":2,"d":"2.00"},{"v":2.4444444444444446,"d":"2.44"},{"v":0.6111111111111107,"d":"0.61"},{"v":8,"d":"8.00 "},{"v":2,"d":"2.00"},1.75,{"v":1.21875,"d":"1.22"},{"v":8,"d":"8.00 "},{"v":2,"d":"2.00"},1.75,{"v":0.4375,"d":"0.44"},{"v":8,"d":"8.00 "},{"v":2,"d":"2.00"},4.296296296296296,{"v":1.0740740740740744,"d":"1.07"},{"v":8,"d":"8.00 "},{"v":2,"d":"2.00"},6.148148148148149,{"v":1.5370370370370363,"d":"1.54"},{"v":8,"d":"8.00 "},{"v":2,"d":"2.00"},0.5925925925925926,{"v":0.1481481481481488,"d":"0.15"},{"v":8,"d":"8.00 "},{"v":2,"d":"2.00"},-1.2592592592592595,{"v":-0.3148148148148149,"d":"(0.31)"},{"v":8,"d":"8.00 "},{"v":2,"d":"2.00"},6.611111111111111,{"v":1.6527777777777786,"d":"1.65"},{"v":8,"d":"8.00 "},{"v":2,"d":"2.00"},5.222222222222222,{"v":1.3055555555555554,"d":"1.31"},{"v":8,"d":"8.00 "},{"v":2,"d":"2.00"},3.833333333333334,{"v":0.9583333333333339,"d":"0.96"},{"v":8,"d":"8.00 "},{"v":2,"d":"2.00"},1.0555555555555554,{"v":0.2638888888888893,"d":"0.26"},{"v":8,"d":"8.00 "},{"v":2,"d":"2.00"},4.85,{"v":1.2125000000000004,"d":"1.21"},{"v":8,"d":"8.00 "},{"v":0.2,"d":"0.20"},{"v":0.8,"d":"0.80"},{"v":5,"d":"5.00"},{"v":0.5,"d":"0.50"},{"v":1,"d":"1.00"},{"v":2.5,"d":"2.50"},{"v":1,"d":"1.00"},{"v":4,"d":"4.00"},{"v":2.5,"d":"2.50"},{"v":0.5,"d":"0.50"},{"v":1,"d":"1.00"},{"v":8,"d":"8.00"},{"v":2,"d":"2.00"},{"v":4,"d":"4.00"},{"v":0.6666666666666667,"d":"0.67"},{"v":3.3333333333333335,"d":"3.33"},{"$nulls":123},0.65,0.35,{"v":78,"d":"78.00"},{"v":210,"d":"210.00"},0,0]
["MAX Q de la empresa 2",{"$f":"B43/(2*-B44)","v":{"v":5,"d":"5.00"}},null,{"v":2.5,"d":"2.50"},{"v":3.055555555555556,"d":"3.06"},{"v":1.0185185185185182,"d":"1.02"},{"v":7.5,"d":"7.50 "},{"v":2.5,"d":"2.50"},2.5,{"v":1.6666666666666667,"d":"1.67"},{"v":7.5,"d":"7.50 "},{"v":2.5,"d":"2.50"},2.5,{"v":0.8333333333333334,"d":"0.83"},{"v":7.5,"d":"7.50 "},{"v":2.5,"d":"2.50"},4.537037037037036,{"v":1.512345679012346,"d":"1.51"},{"v":7.5,"d":"7.50 "},{"v":2.5,"d":"2.50"},6.018518518518519,{"v":2.006172839506172,"d":"2.01"},{"v":7.5,"d":"7.50 "},{"v":2.5,"d":"2.50"},1.574074074074074,{"v":0.5246913580246911,"d":"0.52"},{"v":7.5,"d":"7.50 "},{"v":2.5,"d":"2.50"},0.09259259259259238,{"v":0.030864197530864126,"d":"0.03"},{"v":7.5,"d":"7.50 "},{"v":2.5,"d":"2.50"},6.388888888888888,{"v":2.1296296296296306,"d":"2.13"},{"v":7.5,"d":"7.50 "},{"v":2.5,"d":"2.50"},5.277777777777777,{"v":1.759259259259259,"d":"1.76"},{"v":7.5,"d":"7.50 "},{"v":2.5,"d":"2.50"},4.166666666666667,{"v":1.3888888888888895,"d":"1.39"},{"v":7.5,"d":"7.50 "},{"v":2.5,"d":"2.50"},1.9444444444444442,{"v":0.6481481481481486,"d":"0.65"},{"v":7.5,"d":"7.50 "},{"v":2.5,"d":"2.50"},4.9799999999999995,{"v":1.6600000000000004,"d":"1.66"},{"v":7.5,"d":"7.50 "},0.25,0.75,{"v":5,"d":"5.00"},{"v":0.625,"d":"0.63"},1.25,{"v":2.5,"d":"2.50"},1.25,3.75,{"v":2.5,"d":"2.50"},{"v":0.625,"d":"0.63"},1.25,{"v":7.5,"d":"7.50"},{"v":2.5,"d":"2.50"},3.75,{"v":0.8333333333333334,"d":"0.83"},{"v":3.3333333333333335,"d":"3.33"},{"$nulls":123},{"v":0.7,"d":"0.70"},{"v":0.30000000000000004,"d":"0.30"},{"v":84,"d":"84.00"},{"v":180,"d":"180.00"},0,0]
["Precio",{"$f":"B43+(B44*B49)","v":{"v":3.333333333333333,"d":"3.33"}},null,{"v":3,"d":"3.00"},{"v":3.2962962962962963,"d":"3.30"},{"v":1.4126984126984123,"d":"1.41"},{"v":7,"d":"7.00 "},{"v":3,"d":"3.00"},2.8333333333333335,{"v":2.107142857142857,"d":"2.11"},{"v":7,"d":"7.00 "},{"v":3,"d":"3.00"},2.8333333333333335,{"v":1.2142857142857142,"d":"1.21"},{"v":7,"d":"7.00 "},{"v":3,"d":"3.00"},4.530864197530864,{"v":1.941798941798942,"d":"1.94"},{"v":7,"d":"7.00 "},{"v":3,"d":"3.00"},5.765432098765433,{"v":2.4708994708994703,"d":"2.47"},{"v":7,"d":"7.00 "},{"v":3,"d":"3.00"},2.0617283950617282,{"v":0.8835978835978834,"d":"0.88"},{"v":7,"d":"7.00 "},{"v":3,"d":"3.00"},0.8271604938271603,{"v":0.3544973544973544,"d":"0.35"},{"v":7,"d":"7.00 "},{"v":3,"d":"3.00"},6.0740740740740735,{"v":2.603174603174604,"d":"2.60"},{"v":7,"d":"7.00 "},{"v":3,"d":"3.00"},5.148148148148148,{"v":2.206349206349206,"d":"2.21"},{"v":7,"d":"7.00 "},{"v":3,"d":"3.00"},4.222222222222222,{"v":1.8095238095238102,"d":"1.81"},{"v":7,"d":"7.00 "},{"v":3,"d":"3.00"},2.3703703703703702,{"v":1.0158730158730163,"d":"1.02"},{"v":7,"d":"7.00 "},{"v":3,"d":"3.00"},4.8999999999999995,{"v":2.1000000000000005,"d":"2.10"},{"v":7,"d":"7.00 "},{"v":0.3,"d":"0.30"},{"v":0.7,"d":"0.70"},{"v":5,"d":"5.00"},0.75,{"v":1.5,"d":"1.50"},{"v":2.5,"d":"2.50"},{"v":1.5,"d":"1.50"},{"v":3.5,"d":"3.50"},{"v":2.5,"d":"2.50"},0.75,{"v":1.5,"d":"1.50"},{"v":7,"d":"7.00"},{"v":3,"d":"3.00"},{"v":3.5,"d":"3.50"},{"v":1,"d":"1.00"},{"v":3.3333333333333335,"d":"3.33"},{"$nulls":123},0.75,0.25,{"v":90,"d":"90.00"},{"v":150,"d":"150.00"},0,0]
["Beneficio",{"$f":"B47*B51","v":{"v":11.11111111111111,"d":"11.11"}},null,{"v":3.5,"d":"3.50"},{"v":3.3253968253968256,"d":"3.33"},{"v":1.79059829059829,"d":"1.79"},{"v":6.5,"d":"6.50 "},{"v":3.5,"d":"3.50"},2.9285714285714284,{"v":2.5384615384615383,"d":"2.54"},{"v":6.5,"d":"6.50 "},{"v":3.5,"d":"3.50"},2.9285714285714284,{"v":1.5769230769230769,"d":"1.58"},{"v":6.5,"d":"6.50 "},{"v":3.5,"d":"3.50"},4.383597883597884,{"v":2.3603988603988606,"d":"2.36"},{"v":6.5,"d":"6.50 "},{"v":3.5,"d":"3.50"},5.441798941798942,{"v":2.9301994301994303,"d":"2.93"},{"v":6.5,"d":"6.50 "},{"v":3.5,"d":"3.50"},2.2671957671957665,{"v":1.2207977207977205,"d":"1.22"},{"v":6.5,"d":"6.50 "},{"v":3.5,"d":"3.50"},1.2089947089947088,{"v":0.6509971509971509,"d":"0.65"},{"v":6.5,"d":"6.50 "},{"v":3.5,"d":"3.50"},5.7063492063492065,{"v":3.0726495726495724,"d":"3.07"},{"v":6.5,"d":"6.50 "},{"v":3.5,"d":"3.50"},4.912698412698412,{"v":2.6452991452991452,"d":"2.65"},{"v":6.5,"d":"6.50 "},{"v":3.5,"d":"3.50"},4.1190476190476195,{"v":2.2179487179487185,"d":"2.22"},{"v":6.5,"d":"6.50 "},{"v":3.5,"d":"3.50"},2.5317460317460316,{"v":1.3632478632478637,"d":"1.36"},{"v":6.5,"d":"6.50 "},{"v":3.5,"d":"3.50"},4.7,{"v":2.530769230769231,"d":"2.53"},{"v":6.5,"d":"6.50 "},0.35,0.65,{"v":5,"d":"5.00"},{"v":0.875,"d":"0.88"},1.75,{"v":2.5,"d":"2.50"},1.75,3.25,{"v":2.5,"d":"2.50"},{"v":0.875,"d":"0.88"},1.75,{"v":6.5,"d":"6.50"},{"v":3.5,"d":"3.50"},3.25,{"v":1.1666666666666667,"d":"1.17"},{"v":3.3333333333333335,"d":"3.33"},{"$nulls":123},{"v":0.8,"d":"0.80"},{"v":0.19999999999999996,"d":"0.20"},{"v":96,"d":"96.00"},{"v":120,"d":"120.00"},0,0]
[{"$nulls":3},{"v":4,"d":"4.00"},{"v":3.2222222222222223,"d":"3.22"},{"v":2.1481481481481475,"d":"2.15"},{"v":6,"d":"6.00 "},{"v":4,"d":"4.00"},2.875,{"v":2.9583333333333335,"d":"2.96"},{"v":6,"d":"6.00 "},{"v":4,"d":"4.00"},2.875,{"v":1.9166666666666667,"d":"1.92"},{"v":6,"d":"6.00 "},{"v":4,"d":"4.00"},4.148148148148149,{"v":2.7654320987654324,"d":"2.77"},{"v":6,"d":"6.00 "},{"v":4,"d":"4.00"},5.074074074074074,{"v":3.3827160493827164,"d":"3.38"},{"v":6,"d":"6.00 "},{"v":4,"d":"4.00"},2.296296296296296,{"v":1.530864197530864,"d":"1.53"},{"v":6,"d":"6.00 "},{"v":4,"d":"4.00"},1.3703703703703702,{"v":0.9135802469135802,"d":"0.91"},{"v":6,"d":"6.00 "},{"v":4,"d":"4.00"},5.305555555555555,{"v":3.5370370370370368,"d":"3.54"},{"v":6,"d":"6.00 "},{"v":4,"d":"4.00"},4.611111111111111,{"v":3.074074074074074,"d":"3.07"},{"v":6,"d":"6.00 "},{"v":4,"d":"4.00"},3.916666666666667,{"v":2.611111111111112,"d":"2.61"},{"v":6,"d":"6.00 "},{"v":4,"d":"4.00"},2.5277777777777777,{"v":1.6851851851851858,"d":"1.69"},{"v":6,"d":"6.00 "},{"v":4,"d":"4.00"},4.425000000000001,{"v":2.9500000000000006,"d":"2.95"},{"v":6,"d":"6.00 "},{"v":0.4,"d":"0.40"},{"v":0.6,"d":"0.60"},{"v":5,"d":"5.00"},{"v":1,"d":"1.00"},{"v":2,"d":"2.00"},{"v":2.5,"d":"2.50"},{"v":2,"d":"2.00"},{"v":3,"d":"3.00"},{"v":2.5,"d":"2.50"},{"v":1,"d":"1.00"},{"v":2,"d":"2.00"},{"v":6,"d":"6.00"},{"v":4,"d":"4.00"},{"v":3,"d":"3.00"},{"v":1.3333333333333335,"d":"1.33"},{"v":3.3333333333333335,"d":"3.33"},{"$nulls":123},0.85,{"v":0.15000000000000002,"d":"0.15"},{"v":102,"d":"102.00"},{"v":90,"d":"90.00"},0,0]
["STACKELBERG",null,null,{"v":4.5,"d":"4.50"},{"v":3.0308641975308634,"d":"3.03"},{"v":2.4797979797979792,"d":"2.48"},{"v":5.5,"d":"5.50 "},{"v":4.5,"d":"4.50"},2.7222222222222223,{"v":3.3636363636363638,"d":"3.36"},{"v":5.5,"d":"5.50 "},{"v":4.5,"d":"4.50"},2.7222222222222223,{"v":2.227272727272727,"d":"2.23"},{"v":5.5,"d":"5.50 "},{"v":4.5,"d":"4.50"},3.8539094650205765,{"v":3.1531986531986536,"d":"3.15"},{"v":5.5,"d":"5.50 "},{"v":4.5,"d":"4.50"},4.676954732510288,{"v":3.826599326599327,"d":"3.83"},{"v":5.5,"d":"5.50 "},{"v":4.5,"d":"4.50"},2.2078189300411517,{"v":1.806397306397306,"d":"1.81"},{"v":5.5,"d":"5.50 "},{"v":4.5,"d":"4.50"},1.3847736625514402,{"v":1.132996632996633,"d":"1.13"},{"v":5.5,"d":"5.50 "},{"v":4.5,"d":"4.50"},4.882716049382716,{"v":3.994949494949495,"d":"3.99"},{"v":5.5,"d":"5.50 "},{"v":4.5,"d":"4.50"},4.265432098765432,{"v":3.4898989898989896,"d":"3.49"},{"v":5.5,"d":"5.50 "},{"v":4.5,"d":"4.50"},3.6481481481481493,{"v":2.9848484848484858,"d":"2.98"},{"v":5.5,"d":"5.50 "},{"v":4.5,"d":"4.50"},2.4135802469135803,{"v":1.9747474747474754,"d":"1.97"},{"v":5.5,"d":"5.50 "},{"v":4.5,"d":"4.50"},4.1000000000000005,{"v":3.354545454545455,"d":"3.35"},{"v":5.5,"d":"5.50 "},0.45,0.55,{"v":5,"d":"5.00"},{"v":1.125,"d":"1.13"},2.25,{"v":2.5,"d":"2.50"},2.25,2.75,{"v":2.5,"d":"2.50"},{"v":1.125,"d":"1.13"},2.25,{"v":5.5,"d":"5.50"},{"v":4.5,"d":"4.50"},2.75,{"v":1.5,"d":"1.50"},{"v":3.3333333333333335,"d":"3.33"},{"$nulls":123},{"v":0.9,"d":"0.90"},{"v":0.09999999999999998,"d":"0.10"},{"v":108,"d":"108.00"},{"v":60,"d":"60.00"},0,0]
["Q de la empresa 1",{"$f":"B43/(-2*B44)","v":{"v":5,"d":"5.00"}},null,{"v":5,"d":"5.00"},{"v":2.7777777777777772,"d":"2.78"},{"v":2.7777777777777772,"d":"2.78"},{"v":5,"d":"5.00 "},{"v":5,"d":"5.00"},2.5,3.75,{"v":5,"d":"5.00 "},{"v":5,"d":"5.00"},2.5,{"v":2.5,"d":"2.50"},{"v":5,"d":"5.00 "},{"v":5,"d":"5.00"},3.518518518518519,{"v":3.518518518518519,"d":"3.52"},{"v":5,"d":"5.00 "},{"v":5,"d":"5.00"},4.2592592592592595,{"v":4.2592592592592595,"d":"4.26"},{"v":5,"d":"5.00 "},{"v":5,"d":"5.00"},2.0370370370370368,{"v":2.0370370370370368,"d":"2.04"},{"v":5,"d":"5.00 "},{"v":5,"d":"5.00"},1.2962962962962963,{"v":1.2962962962962963,"d":"1.30"},{"v":5,"d":"5.00 "},{"v":5,"d":"5.00"},4.444444444444445,{"v":4.444444444444445,"d":"4.44"},{"v":5,"d":"5.00 "},{"v":5,"d":"5.00"},3.8888888888888884,{"v":3.8888888888888884,"d":"3.89"},{"v":5,"d":"5.00 "},{"v":5,"d":"5.00"},3.3333333333333344,{"v":3.3333333333333344,"d":"3.33"},{"v":5,"d":"5.00 "},{"v":5,"d":"5.00"},2.2222222222222228,{"v":2.2222222222222228,"d":"2.22"},{"v":5,"d":"5.00 "},{"v":5,"d":"5.00"},3.7400000000000007,{"v":3.7400000000000007,"d":"3.74"},{"v":5,"d":"5.00 "},{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":5,"d":"5.00"},1.25,{"v":2.5,"d":"2.50"},{"v":2.5,"d":"2.50"},{"v":2.5,"d":"2.50"},{"v":2.5,"d":"2.50"},{"v":2.5,"d":"2.50"},1.25,{"v":2.5,"d":"2.50"},{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":2.5,"d":"2.50"},{"v":1.6666666666666667,"d":"1.67"},{"v":3.3333333333333335,"d":"3.33"},{"$nulls":123},0.95,{"v":0.050000000000000044,"d":"0.05"},{"v":114,"d":"114.00"},{"v":30,"d":"30.00"},0,0]
["Q de la empresa 2",{"$f":"B43/(4*-B44)","v":{"v":2.5,"d":"2.50"}},null,{"v":5.5,"d":"5.50"},{"v":2.4797979797979792,"d":"2.48"},{"v":3.0308641975308634,"d":"3.03"},{"v":4.5,"d":"4.50 "},{"v":5.5,"d":"5.50"},2.227272727272727,{"v":4.111111111111111,"d":"4.11"},{"v":4.5,"d":"4.50 "},{"v":5.5,"d":"5.50"},2.227272727272727,{"v":2.7222222222222223,"d":"2.72"},{"v":4.5,"d":"4.50 "},{"v":5.5,"d":"5.50"},3.1531986531986536,{"v":3.8539094650205765,"d":"3.85"},{"v":4.5,"d":"4.50 "},{"v":5.5,"d":"5.50"},3.826599326599327,{"v":4.676954732510288,"d":"4.68"},{"v":4.5,"d":"4.50 "},{"v":5.5,"d":"5.50"},1.806397306397306,{"v":2.2078189300411517,"d":"2.21"},{"v":4.5,"d":"4.50 "},{"v":5.5,"d":"5.50"},1.132996632996633,{"v":1.3847736625514402,"d":"1.38"},{"v":4.5,"d":"4.50 "},{"v":5.5,"d":"5.50"},3.994949494949495,{"v":4.882716049382716,"d":"4.88"},{"v":4.5,"d":"4.50 "},{"v":5.5,"d":"5.50"},3.4898989898989896,{"v":4.265432098765432,"d":"4.27"},{"v":4.5,"d":"4.50 "},{"v":5.5,"d":"5.50"},2.9848484848484858,{"v":3.6481481481481493,"d":"3.65"},{"v":4.5,"d":"4.50 "},{"v":5.5,"d":"5.50"},1.9747474747474754,{"v":2.4135802469135803,"d":"2.41"},{"v":4.5,"d":"4.50 "},{"v":5.5,"d":"5.50"},3.354545454545455,{"v":4.1000000000000005,"d":"4.10"},{"v":4.5,"d":"4.50 "},0.55,{"v":0.44999999999999996,"d":"0.45"},{"v":5,"d":"5.00"},{"v":1.375,"d":"1.38"},2.75,{"v":2.5,"d":"2.50"},2.75,2.25,{"v":2.5,"d":"2.50"},{"v":1.375,"d":"1.38"},2.75,{"v":4.5,"d":"4.50"},{"v":5.5,"d":"5.50"},2.25,{"v":1.8333333333333335,"d":"1.83"},{"v":3.3333333333333335,"d":"3.33"},{"$nulls":123},{"v":1,"d":"1.00"},0,{"v":120,"d":"120.00"},0,0,0]
["Producción de la industria",{"$f":"B56+B55","v":{"v":7.5,"d":"7.50"}},null,{"v":6,"d":"6.00"},{"v":2.1481481481481475,"d":"2.15"},{"v":3.2222222222222223,"d":"3.22"},{"v":4,"d":"4.00 "},{"v":6,"d":"6.00"},1.9166666666666667,{"v":4.4375,"d":"4.44"},{"v":4,"d":"4.00 "},{"v":6,"d":"6.00"},1.9166666666666667,{"v":2.875,"d":"2.88"},{"v":4,"d":"4.00 "},{"v":6,"d":"6.00"},2.7654320987654324,{"v":4.148148148148149,"d":"4.15"},{"v":4,"d":"4.00 "},{"v":6,"d":"6.00"},3.3827160493827164,{"v":5.074074074074074,"d":"5.07"},{"v":4,"d":"4.00 "},{"v":6,"d":"6.00"},1.530864197530864,{"v":2.296296296296296,"d":"2.30"},{"v":4,"d":"4.00 "},{"v":6,"d":"6.00"},0.9135802469135802,{"v":1.3703703703703702,"d":"1.37"},{"v":4,"d":"4.00 "},{"v":6,"d":"6.00"},3.5370370370370368,{"v":5.305555555555555,"d":"5.31"},{"v":4,"d":"4.00 "},{"v":6,"d":"6.00"},3.074074074074074,{"v":4.611111111111111,"d":"4.61"},{"v":4,"d":"4.00 "},{"v":6,"d":"6.00"},2.611111111111112,{"v":3.916666666666667,"d":"3.92"},{"v":4,"d":"4.00 "},{"v":6,"d":"6.00"},1.6851851851851858,{"v":2.5277777777777777,"d":"2.53"},{"v":4,"d":"4.00 "},{"v":6,"d":"6.00"},2.9500000000000006,{"v":4.425000000000001,"d":"4.43"},{"v":4,"d":"4.00 "},{"v":0.6,"d":"0.60"},{"v":0.4,"d":"0.40"},{"v":5,"d":"5.00"},{"v":1.5,"d":"1.50"},{"v":3,"d":"3.00"},{"v":2.5,"d":"2.50"},{"v":3,"d":"3.00"},{"v":2,"d":"2.00"},{"v":2.5,"d":"2.50"},{"v":1.5,"d":"1.50"},{"v":3,"d":"3.00"},{"v":4,"d":"4.00"},{"v":6,"d":"6.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":3.3333333333333335,"d":"3.33"}]
["Precio",{"$f":"B43-((B44*B57)*-1)","v":{"v":2.5,"d":"2.50"}},null,{"v":6.5,"d":"6.50"},{"v":1.79059829059829,"d":"1.79"},{"v":3.3253968253968256,"d":"3.33"},{"v":3.5,"d":"3.50 "},{"v":6.5,"d":"6.50"},1.5769230769230769,{"v":4.714285714285714,"d":"4.71"},{"v":3.5,"d":"3.50 "},{"v":6.5,"d":"6.50"},1.5769230769230769,{"v":2.9285714285714284,"d":"2.93"},{"v":3.5,"d":"3.50 "},{"v":6.5,"d":"6.50"},2.3603988603988606,{"v":4.383597883597884,"d":"4.38"},{"v":3.5,"d":"3.50 "},{"v":6.5,"d":"6.50"},2.9301994301994303,{"v":5.441798941798942,"d":"5.44"},{"v":3.5,"d":"3.50 "},{"v":6.5,"d":"6.50"},1.2207977207977205,{"v":2.2671957671957665,"d":"2.27"},{"v":3.5,"d":"3.50 "},{"v":6.5,"d":"6.50"},0.6509971509971509,{"v":1.2089947089947088,"d":"1.21"},{"v":3.5,"d":"3.50 "},{"v":6.5,"d":"6.50"},3.0726495726495724,{"v":5.7063492063492065,"d":"5.71"},{"v":3.5,"d":"3.50 "},{"v":6.5,"d":"6.50"},2.6452991452991452,{"v":4.912698412698412,"d":"4.91"},{"v":3.5,"d":"3.50 "},{"v":6.5,"d":"6.50"},2.2179487179487185,{"v":4.1190476190476195,"d":"4.12"},{"v":3.5,"d":"3.50 "},{"v":6.5,"d":"6.50"},1.3632478632478637,{"v":2.5317460317460316,"d":"2.53"},{"v":3.5,"d":"3.50 "},{"v":6.5,"d":"6.50"},2.530769230769231,{"v":4.7,"d":"4.70"},{"v":3.5,"d":"3.50 "},0.65,0.35,{"v":5,"d":"5.00"},{"v":1.625,"d":"1.63"},3.25,{"v":2.5,"d":"2.50"},3.25,1.75,{"v":2.5,"d":"2.50"},{"v":1.625,"d":"1.63"},3.25,{"v":3.5,"d":"3.50"},{"v":6.5,"d":"6.50"},1.75,{"v":2.166666666666667,"d":"2.17"},{"v":3.3333333333333335,"d":"3.33"}]
["Beneficio E1",{"$f":"B58*B55","v":{"v":12.5,"d":"12.50"}},null,{"v":7,"d":"7.00"},{"v":1.4126984126984123,"d":"1.41"},{"v":3.2962962962962963,"d":"3.30"},{"v":3,"d":"3.00 "},{"v":7,"d":"7.00"},1.2142857142857142,{"v":4.916666666666667,"d":"4.92"},{"v":3,"d":"3.00 "},{"v":7,"d":"7.00"},1.2142857142857142,{"v":2.8333333333333335,"d":"2.83"},{"v":3,"d":"3.00 "},{"v":7,"d":"7.00"},1.941798941798942,{"v":4.530864197530864,"d":"4.53"},{"v":3,"d":"3.00 "},{"v":7,"d":"7.00"},2.4708994708994703,{"v":5.765432098765433,"d":"5.77"},{"v":3,"d":"3.00 "},{"v":7,"d":"7.00"},0.8835978835978834,{"v":2.0617283950617282,"d":"2.06"},{"v":3,"d":"3.00 "},{"v":7,"d":"7.00"},0.3544973544973544,{"v":0.8271604938271603,"d":"0.83"},{"v":3,"d":"3.00 "},{"v":7,"d":"7.00"},2.603174603174604,{"v":6.0740740740740735,"d":"6.07"},{"v":3,"d":"3.00 "},{"v":7,"d":"7.00"},2.206349206349206,{"v":5.148148148148148,"d":"5.15"},{"v":3,"d":"3.00 "},{"v":7,"d":"7.00"},1.8095238095238102,{"v":4.222222222222222,"d":"4.22"},{"v":3,"d":"3.00 "},{"v":7,"d":"7.00"},1.0158730158730163,{"v":2.3703703703703702,"d":"2.37"},{"v":3,"d":"3.00 "},{"v":7,"d":"7.00"},2.1000000000000005,{"v":4.8999999999999995,"d":"4.90"},{"v":3,"d":"3.00 "},{"v":0.7,"d":"0.70"},{"v":0.30000000000000004,"d":"0.30"},{"v":5,"d":"5.00"},1.75,{"v":3.5,"d":"3.50"},{"v":2.5,"d":"2.50"},{"v":3.5,"d":"3.50"},{"v":1.5000000000000002,"d":"1.50"},{"v":2.5,"d":"2.50"},1.75,{"v":3.5,"d":"3.50"},{"v":3.0000000000000004,"d":"3.00"},{"v":7,"d":"7.00"},{"v":1.5000000000000002,"d":"1.50"},{"v":2.3333333333333335,"d":"2.33"},{"v":3.3333333333333335,"d":"3.33"}]
["Beneficio E2",{"$f":"B58*B56","v":6.25},null,{"v":7.5,"d":"7.50"},{"v":1.0185185185185182,"d":"1.02"},{"v":3.055555555555556,"d":"3.06"},{"v":2.5,"d":"2.50 "},{"v":7.5,"d":"7.50"},0.8333333333333334,{"v":5,"d":"5.00"},{"v":2.5,"d":"2.50 "},{"v":7.5,"d":"7.50"},0.8333333333333334,{"v":2.5,"d":"2.50"},{"v":2.5,"d":"2.50 "},{"v":7.5,"d":"7.50"},1.512345679012346,{"v":4.537037037037036,"d":"4.54"},{"v":2.5,"d":"2.50 "},{"v":7.5,"d":"7.50"},2.006172839506172,{"v":6.018518518518519,"d":"6.02"},{"v":2.5,"d":"2.50 "},{"v":7.5,"d":"7.50"},0.5246913580246911,{"v":1.574074074074074,"d":"1.57"},{"v":2.5,"d":"2.50 "},{"v":7.5,"d":"7.50"},0.030864197530864126,{"v":0.09259259259259238,"d":"0.09"},{"v":2.5,"d":"2.50 "},{"v":7.5,"d":"7.50"},2.1296296296296306,{"v":6.388888888888888,"d":"6.39"},{"v":2.5,"d":"2.50 "},{"v":7.5,"d":"7.50"},1.759259259259259,{"v":5.277777777777777,"d":"5.28"},{"v":2.5,"d":"2.50 "},{"v":7.5,"d":"7.50"},1.3888888888888895,{"v":4.166666666666667,"d":"4.17"},{"v":2.5,"d":"2.50 "},{"v":7.5,"d":"7.50"},0.6481481481481486,{"v":1.9444444444444442,"d":"1.94"},{"v":2.5,"d":"2.50 "},{"v":7.5,"d":"7.50"},1.6600000000000004,{"v":4.9799999999999995,"d":"4.98"},{"v":2.5,"d":"2.50 "},0.75,0.25,{"v":5,"d":"5.00"},{"v":1.875,"d":"1.88"},3.75,{"v":2.5,"d":"2.50"},3.75,1.25,{"v":2.5,"d":"2.50"},{"v":1.875,"d":"1.88"},3.75,{"v":2.5,"d":"2.50"},{"v":7.5,"d":"7.50"},1.25,{"v":2.5,"d":"2.50"},{"v":3.3333333333333335,"d":"3.33"}]
[{"$nulls":3},{"v":8,"d":"8.00"},{"v":0.6111111111111107,"d":"0.61"},{"v":2.4444444444444446,"d":"2.44"},{"v":2,"d":"2.00 "},{"v":8,"d":"8.00"},0.4375,{"v":4.875,"d":"4.88"},{"v":2,"d":"2.00 "},{"v":8,"d":"8.00"},0.4375,1.75,{"v":2,"d":"2.00 "},{"v":8,"d":"8.00"},1.0740740740740744,{"v":4.296296296296296,"d":"4.30"},{"v":2,"d":"2.00 "},{"v":8,"d":"8.00"},1.5370370370370363,{"v":6.148148148148149,"d":"6.15"},{"v":2,"d":"2.00 "},{"v":8,"d":"8.00"},0.1481481481481488,{"v":0.5925925925925926,"d":"0.59"},{"v":2,"d":"2.00 "},{"v":8,"d":"8.00"},-0.3148148148148149,{"v":-1.2592592592592595,"d":"(1.26)"},{"v":2,"d":"2.00 "},{"v":8,"d":"8.00"},1.6527777777777786,{"v":6.611111111111111,"d":"6.61"},{"v":2,"d":"2.00 "},{"v":8,"d":"8.00"},1.3055555555555554,{"v":5.222222222222222,"d":"5.22"},{"v":2,"d":"2.00 "},{"v":8,"d":"8.00"},0.9583333333333339,{"v":3.833333333333334,"d":"3.83"},{"v":2,"d":"2.00 "},{"v":8,"d":"8.00"},0.2638888888888893,{"v":1.0555555555555554,"d":"1.06"},{"v":2,"d":"2.00 "},{"v":8,"d":"8.00"},1.2125000000000004,4.85,{"v":2,"d":"2.00 "},{"v":0.8,"d":"0.80"},{"v":0.19999999999999996,"d":"0.20"},{"v":5,"d":"5.00"},{"v":2,"d":"2.00"},{"v":4,"d":"4.00"},{"v":2.5,"d":"2.50"},{"v":4,"d":"4.00"},{"v":0.9999999999999998,"d":"1.00"},{"v":2.5,"d":"2.50"},{"v":2,"d":"2.00"},{"v":4,"d":"4.00"},{"v":1.9999999999999996,"d":"2.00"},{"v":8,"d":"8.00"},{"v":0.9999999999999998,"d":"1.00"},{"v":2.666666666666667,"d":"2.67"},{"v":3.3333333333333335,"d":"3.33"}]
[{"$nulls":3},{"v":8.5,"d":"8.50"},{"v":0.1928104575163395,"d":"0.19"},{"v":1.0925925925925928,"d":"1.09"},{"v":1.5,"d":"1.50 "},{"v":8.5,"d":"8.50"},0.029411764705882353,{"v":4.333333333333333,"d":"4.33"},{"v":1.5,"d":"1.50 "},{"v":8.5,"d":"8.50"},0.029411764705882353,{"v":0.16666666666666666,"d":"0.17"},{"v":1.5,"d":"1.50 "},{"v":8.5,"d":"8.50"},0.6285403050108935,{"v":3.5617283950617282,"d":"3.56"},{"v":1.5,"d":"1.50 "},{"v":8.5,"d":"8.50"},1.0642701525054459,{"v":6.030864197530864,"d":"6.03"},{"v":1.5,"d":"1.50 "},{"v":8.5,"d":"8.50"},-0.24291938997821289,{"v":-1.3765432098765433,"d":"(1.38)"},{"v":1.5,"d":"1.50 "},{"v":8.5,"d":"8.50"},-0.678649237472767,{"v":-3.845679012345679,"d":"(3.85)"},{"v":1.5,"d":"1.50 "},{"v":8.5,"d":"8.50"},1.1732026143790857,{"v":6.648148148148148,"d":"6.65"},{"v":1.5,"d":"1.50 "},{"v":8.5,"d":"8.50"},0.8464052287581697,{"v":4.796296296296297,"d":"4.80"},{"v":1.5,"d":"1.50 "},{"v":8.5,"d":"8.50"},0.5196078431372555,{"v":2.944444444444445,"d":"2.94"},{"v":1.5,"d":"1.50 "},{"v":8.5,"d":"8.50"},-0.1339869281045748,{"v":-0.7592592592592595,"d":"(0.76)"},{"v":1.5,"d":"1.50 "},{"v":8.5,"d":"8.50"},0.758823529411765,{"v":4.3,"d":"4.30"},{"v":1.5,"d":"1.50 "},0.85,{"v":0.15000000000000002,"d":"0.15"},{"v":5,"d":"5.00"},{"v":2.125,"d":"2.13"},4.25,{"v":2.5,"d":"2.50"},4.25,{"v":0.7500000000000001,"d":"0.75"},{"v":2.5,"d":"2.50"},{"v":2.125,"d":"2.13"},4.25,{"v":1.5000000000000002,"d":"1.50"},{"v":8.5,"d":"8.50"},{"v":0.7500000000000001,"d":"0.75"},{"v":2.8333333333333335,"d":"2.83"},{"v":3.3333333333333335,"d":"3.33"}]
["COLUSIÓN",null,null,{"v":9,"d":"9.00"},{"v":-0.23456790123456825,"d":"-0.23"},{"v":-2.1111111111111107,"d":"(2.11)"},{"v":1,"d":"1.00 "},{"v":9,"d":"9.00"},-0.3888888888888889,2.75,{"v":1,"d":"1.00 "},{"v":9,"d":"9.00"},-0.3888888888888889,{"v":-3.5,"d":"(3.50)"},{"v":1,"d":"1.00 "},{"v":9,"d":"9.00"},0.17695473251028837,{"v":1.5925925925925926,"d":"1.59"},{"v":1,"d":"1.00 "},{"v":9,"d":"9.00"},0.5884773662551434,{"v":5.296296296296296,"d":"5.30"},{"v":1,"d":"1.00 "},{"v":9,"d":"9.00"},-0.6460905349794233,{"v":-5.814814814814815,"d":"(5.81)"},{"v":1,"d":"1.00 "},{"v":9,"d":"9.00"},-1.0576131687242798,{"v":-9.518518518518519,"d":"(9.52)"},{"v":1,"d":"1.00 "},{"v":9,"d":"9.00"},0.6913580246913588,{"v":6.222222222222222,"d":"6.22"},{"v":1,"d":"1.00 "},{"v":9,"d":"9.00"},0.38271604938271586,{"v":3.4444444444444446,"d":"3.44"},{"v":1,"d":"1.00 "},{"v":9,"d":"9.00"},0.0740740740740746,{"v":0.6666666666666679,"d":"0.67"},{"v":1,"d":"1.00 "},{"v":9,"d":"9.00"},-0.5432098765432095,{"v":-4.888888888888889,"d":"(4.89)"},{"v":1,"d":"1.00 "},{"v":9,"d":"9.00"},0.3000000000000003,{"v":2.7,"d":"2.70"},{"v":1,"d":"1.00 "},{"v":0.9,"d":"0.90"},{"v":0.09999999999999998,"d":"0.10"},{"v":5,"d":"5.00"},2.25,{"v":4.5,"d":"4.50"},{"v":2.5,"d":"2.50"},{"v":4.5,"d":"4.50"},{"v":0.4999999999999999,"d":"0.50"},{"v":2.5,"d":"2.50"},2.25,{"v":4.5,"d":"4.50"},{"v":0.9999999999999998,"d":"1.00"},{"v":9,"d":"9.00"},{"v":0.4999999999999999,"d":"0.50"},{"v":3,"d":"3.00"},{"v":3.3333333333333335,"d":"3.33"}]
["Q de la empresa 1",{"$f":"$B$43/(-4*$B$44)","v":{"v":2.5,"d":"2.50"}},null,{"v":9.5,"d":"9.50"},{"v":-0.6695906432748542,"d":"-0.67"},{"v":-12.722222222222221,"d":"(12.72)"},{"v":0.5,"d":"0.50 "},{"v":9.5,"d":"9.50"},-0.8157894736842105,{"v":-3,"d":"(3.00)"},{"v":0.5,"d":"0.50 "},{"v":9.5,"d":"9.50"},-0.8157894736842105,{"v":-15.5,"d":"(15.50)"},{"v":0.5,"d":"0.50 "},{"v":9.5,"d":"9.50"},-0.27972709551656894,{"v":-5.314814814814815,"d":"(5.31)"},{"v":0.5,"d":"0.50 "},{"v":9.5,"d":"9.50"},0.1101364522417148,{"v":2.0925925925925926,"d":"2.09"},{"v":0.5,"d":"0.50 "},{"v":9.5,"d":"9.50"},-1.0594541910331379,{"v":-20.12962962962963,"d":"(20.13)"},{"v":0.5,"d":"0.50 "},{"v":9.5,"d":"9.50"},-1.4493177387914231,{"v":-27.537037037037038,"d":"(27.54)"},{"v":0.5,"d":"0.50 "},{"v":9.5,"d":"9.50"},0.2076023391812872,{"v":3.9444444444444446,"d":"3.94"},{"v":0.5,"d":"0.50 "},{"v":9.5,"d":"9.50"},-0.08479532163742706,{"v":-1.6111111111111107,"d":"(1.61)"},{"v":0.5,"d":"0.50 "},{"v":9.5,"d":"9.50"},-0.37719298245613986,{"v":-7.166666666666664,"d":"(7.17)"},{"v":0.5,"d":"0.50 "},{"v":9.5,"d":"9.50"},-0.961988304093567,{"v":-18.27777777777778,"d":"(18.28)"},{"v":0.5,"d":"0.50 "},{"v":9.5,"d":"9.50"},-0.1631578947368418,{"v":-3.0999999999999996,"d":"(3.10)"},{"v":0.5,"d":"0.50 "},0.95,{"v":0.050000000000000044,"d":"0.05"},{"v":5,"d":"5.00"},{"v":2.375,"d":"2.38"},4.75,{"v":2.5,"d":"2.50"},4.75,{"v":0.2500000000000002,"d":"0.25"},{"v":2.5,"d":"2.50"},{"v":2.375,"d":"2.38"},4.75,{"v":0.5000000000000004,"d":"0.50"},{"v":9.5,"d":"9.50"},{"v":0.2500000000000002,"d":"0.25"},{"v":3.1666666666666665,"d":"3.17"},{"v":3.3333333333333335,"d":"3.33"}]
["Q de la empresa 2",{"$f":"$B$43/(-4*$B$44)","v":{"v":2.5,"d":"2.50"}},null,{"v":10,"d":"10.00"},{"v":-1.1111111111111114,"d":"-1.11"},{"$error":"#DIV/0!"},0,{"v":10,"d":"10.00"},-1.25,{"$error":"#DIV/0!"},0,{"v":10,"d":"10.00"},-1.25,{"$error":"#DIV/0!"},0,{"v":10,"d":"10.00"},-0.7407407407407405,{"$error":"#DIV/0!"},0,{"v":10,"d":"10.00"},-0.37037037037037096,{"$error":"#DIV/0!"},0,{"v":10,"d":"10.00"},-1.481481481481481,{"$error":"#DIV/0!"},0,{"v":10,"d":"10.00"},-1.8518518518518519,{"$error":"#DIV/0!"},0,{"v":10,"d":"10.00"},-0.2777777777777771,{"$error":"#DIV/0!"},0,{"v":10,"d":"10.00"},-0.5555555555555557,{"$error":"#DIV/0!"},0,{"v":10,"d":"10.00"},-0.8333333333333328,{"$error":"#DIV/0!"},0,{"v":10,"d":"10.00"},-1.3888888888888886,{"$error":"#DIV/0!"},0,{"v":10,"d":"10.00"},-0.6299999999999997,{"$error":"#DIV/0!"},0,{"v":1,"d":"1.00"},0,{"v":5,"d":"5.00"},{"v":2.5,"d":"2.50"},{"v":5,"d":"5.00"},{"v":2.5,"d":"2.50"},{"v":5,"d":"5.00"},0,{"v":2.5,"d":"2.50"},{"v":2.5,"d":"2.50"},{"v":5,"d":"5.00"},0,{"v":10,"d":"10.00"},0,{"v":3.3333333333333335,"d":"3.33"},{"v":3.3333333333333335,"d":"3.33"}]
["Producción de la industria",{"$f":"B64+B65","v":{"v":5,"d":"5.00"}}]
["Precio",{"$f":"B43-((B44*B66)*-1)","v":{"v":5,"d":"5.00"}}]
["Beneficio",{"$f":"B65*B67","v":{"v":12.5,"d":"12.50"}}]
[]
["BEN0",{"$f":"B52*2/3","v":{"v":7.407407407407407,"d":"7.41"}}]
["BEN1",{"$f":"B52*1/3","v":{"v":3.7037037037037037,"d":"3.70"}}]
["BEN4",{"$f":"B52*4/3","v":{"v":14.814814814814815,"d":"14.81"}}]
["BEN5",{"$f":"B52*5/3","v":{"v":18.51851851851852,"d":"18.52"}}]
["BEN6",{"$f":"$B52*1/4","v":{"v":2.7777777777777777,"d":"2.78"}}]
["BEN7",{"$f":"$B$52*2/4","v":{"v":5.555555555555555,"d":"5.56"}}]
["BEN8",{"$f":"$B$52*3/4","v":{"v":8.333333333333332,"d":"8.33"}}]
["BEN9",{"$f":"$B$52*5/4","v":{"v":13.88888888888889,"d":"13.89"}}]
["BEN10",{"$f":"Du_Isobe!D8","v":{"v":6.3,"d":"6.30"}}]
{"$rows_empty":16}
[{"$nulls":10},{"$f":"($D$104/(2*$D$105))","v":{"v":5,"d":"5.00"}}]
[]
[]
[]
[]
["COURNOT"]
[]
[{"$nulls":7},"EMPRESA 1",null,"EMPRESA 2",null,"y1",null,"y2",null,"E2CR3",null,"E1CR3",null,"E2ISO1",{"$nulls":3},"E2ISO2",null,"E1ISO2"]
["Parámetros funciones inversas de las demandas",{"$nulls":4},"Ponderador 1","Ponderador 2","y1","y2","y2","y1","X1line","Y1line","X1line","Y1line","y1","y2","X","Y","X","Y","X","Y","X","Y","X","Y"]
["b0",{"$f":"Du_Cournot_pd!C6","v":{"v":20,"d":"20.0"}},"b0'",{"$f":"Du_Cournot_pd!E6","v":{"v":20,"d":"20.0"}},null,0,{"$f":"1-F104","v":{"v":1,"d":"1.00"}},{"$f":"($B$104/(2*$B$105))-(($B$106/(2*$B$105))*I104)","v":{"v":5,"d":"5.00"}},{"$f":"$B$104/($B$105)*F104","v":0},{"$f":"$D$104/($D$105)*F104","v":0},{"$f":"($D$104/(2*$D$105))-(($B$106/(2*$D$105))*J104)","v":{"v":5,"d":"5.00"}},{"$f":"$B$112*F104","v":0},{"$f":"$B$113","v":{"v":3.3333333333333335,"d":"3.33"}},{"$f":"$B$112","v":{"v":3.3333333333333335,"d":"3.33"}},{"$f":"$B$113*F104","v":0},{"$f":"J104","v":0},{"$f":"(-$B$119+($B$104*P104)-(($B$105)*(P104^2)))/(($B$106)*P104)","v":{"$error":"#DIV/0!"}},{"$f":"(-$B$120+($D$104*S104)-(($D$105)*(S104^2)))/(($B$106)*S104)","v":{"$error":"#DIV/0!"}},{"$f":"I104","v":0},{"$f":"P104","v":0},{"$f":"(-$B$21+($B$5*T104)+(($B$6)*(T104^2)))/((-$B$6)*T104)","v":{"$error":"#DIV/0!"}},{"$f":"(-$B$22+($B$5*W104)+(($B$6)*(W104^2)))/((-$B$6)*W104)","v":{"$error":"#DIV/0!"}},{"$f":"S104","v":0},{"$f":"T104","v":0},{"$f":"(-$B$30+($B$5*X104)+(($B$6)*(X104^2)))/((-$B$6)*X104)","v":{"$error":"#DIV/0!"}},{"$f":"(-$B$30+($B$5*AA104)+(($B$6)*(AA104^2)))/((-$B$6)*AA104)","v":{"$error":"#DIV/0!"}},{"$f":"S104","v":0}]
["b1",{"$f":"Du_Cournot_pd!C7*-1","v":{"v":2,"d":"2.0"}},"b2",{"$f":"Du_Cournot_pd!E7*-1","v":{"v":2,"d":"2.0"}},null,0.05,{"$f":"1-F105","v":0.95},{"$f":"($B$104/(2*$B$105))-(($B$106/(2*$B$105))*I105)","v":4.75},{"$f":"$B$104/($B$105)*F105","v":{"v":0.5,"d":"0.50"}},{"$f":"$D$104/($D$105)*F105","v":{"v":0.5,"d":"0.50"}},{"$f":"($D$104/(2*$D$105))-(($B$106/(2*$D$105))*J105)","v":4.75},{"$f":"$B$112*F105","v":{"v":0.16666666666666669,"d":"0.17"}},{"v":3.3333333333333335,"d":"3.33"},{"$f":"$B$112","v":{"v":3.3333333333333335,"d":"3.33"}},{"$f":"$B$113*F105","v":{"v":0.16666666666666669,"d":"0.17"}},{"$f":"J105","v":{"v":0.5,"d":"0.50"}},{"$f":"(-$B$119+($B$104*P105)-(($B$105)*(P105^2)))/(($B$106)*P105)","v":-12.722222222222218},{"$f":"(-$B$120+($D$104*S105)-(($D$105)*(S105^2)))/(($B$106)*S105)","v":{"v":-12.722222222222218,"d":"(12.72)"}},{"v":0.5,"d":"0.50 "},{"$f":"P105","v":{"v":0.5,"d":"0.50"}},{"$f":"(-$B$21+($B$5*T105)+(($B$6)*(T105^2)))/((-$B$6)*T105)","v":-2400.5},{"$f":"(-$B$22+($B$5*W105)+(($B$6)*(W105^2)))/((-$B$6)*W105)","v":{"v":-1150.5,"d":"(1,150.50)"}},{"$f":"S105","v":{"v":0.5,"d":"0.50 "}},{"$f":"T105","v":{"v":0.5,"d":"0.50"}},{"$f":"(-$B$30+($B$5*X105)+(($B$6)*(X105^2)))/((-$B$6)*X105)","v":-2400.5},{"$f":"(-$B$30+($B$5*AA105)+(($B$6)*(AA105^2)))/((-$B$6)*AA105)","v":{"v":-2400.5,"d":"(2,400.50)"}},{"$f":"S105","v":{"v":0.5,"d":"0.50 "}}]
["g",{"$f":"Du_Cournot_pd!C8*-1","v":{"v":2,"d":"2.0"}},"g",{"$f":"Du_Cournot_pd!E8","v":{"v":-2,"d":"-2.0"}},null,{"v":0.1,"d":"0.10"},{"v":0.9,"d":"0.90"},{"v":4.5,"d":"4.50"},{"v":1,"d":"1.00"},{"v":1,"d":"1.00"},{"v":4.5,"d":"4.50"},{"v":0.33333333333333337,"d":"0.33"},{"v":3.3333333333333335,"d":"3.33"},{"v":3.3333333333333335,"d":"3.33"},{"v":0.33333333333333337,"d":"0.33"},{"v":1,"d":"1.00"},-2.111111111111109,{"v":-2.111111111111109,"d":"(2.11)"},{"v":1,"d":"1.00 "},{"v":1,"d":"1.00"},-1151,{"v":-526,"d":"(526.00)"},{"v":1,"d":"1.00 "},{"v":1,"d":"1.00"},-1151,{"v":-1151,"d":"(1,151.00)"},{"v":1,"d":"1.00 "}]
[{"$nulls":5},0.15,0.85,4.25,{"v":1.5,"d":"1.50"},{"v":1.5,"d":"1.50"},4.25,{"v":0.5,"d":"0.50"},{"v":3.3333333333333335,"d":"3.33"},{"v":3.3333333333333335,"d":"3.33"},{"v":0.5,"d":"0.50"},{"v":1.5,"d":"1.50"},1.0925925925925941,{"v":1.0925925925925941,"d":"1.09"},{"v":1.5,"d":"1.50 "},{"v":1.5,"d":"1.50"},-734.8333333333334,{"v":-318.1666666666667,"d":"(318.17)"},{"v":1.5,"d":"1.50 "},{"v":1.5,"d":"1.50"},-734.8333333333334,{"v":-734.8333333333334,"d":"(734.83)"},{"v":1.5,"d":"1.50 "}]
["Inserte los datos correspondientes",{"$nulls":4},{"v":0.2,"d":"0.20"},{"v":0.8,"d":"0.80"},{"v":4,"d":"4.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":4,"d":"4.00"},{"v":0.6666666666666667,"d":"0.67"},{"v":3.3333333333333335,"d":"3.33"},{"v":3.3333333333333335,"d":"3.33"},{"v":0.6666666666666667,"d":"0.67"},{"v":2,"d":"2.00"},2.4444444444444455,{"v":2.4444444444444455,"d":"2.44"},{"v":2,"d":"2.00 "},{"v":2,"d":"2.00"},-527,{"v":-214.5,"d":"(214.50)"},{"v":2,"d":"2.00 "},{"v":2,"d":"2.00"},-527,{"v":-527,"d":"(527.00)"},{"v":2,"d":"2.00 "}]
["índice de diferenciación",null,{"$f":"(B106*B106)/(B105*D105)","v":{"v":1,"d":"1.0"}},null,null,0.25,0.75,3.75,{"v":2.5,"d":"2.50"},{"v":2.5,"d":"2.50"},3.75,{"v":0.8333333333333334,"d":"0.83"},{"v":3.3333333333333335,"d":"3.33"},{"v":3.3333333333333335,"d":"3.33"},{"v":0.8333333333333334,"d":"0.83"},{"v":2.5,"d":"2.50"},3.0555555555555562,{"v":3.0555555555555562,"d":"3.06"},{"v":2.5,"d":"2.50 "},{"v":2.5,"d":"2.50"},-402.5,{"v":-152.5,"d":"(152.50)"},{"v":2.5,"d":"2.50 "},{"v":2.5,"d":"2.50"},-402.5,{"v":-402.5,"d":"(402.50)"},{"v":2.5,"d":"2.50 "}]
[{"$nulls":5},{"v":0.3,"d":"0.30"},{"v":0.7,"d":"0.70"},{"v":3.5,"d":"3.50"},{"v":3,"d":"3.00"},{"v":3,"d":"3.00"},{"v":3.5,"d":"3.50"},{"v":1,"d":"1.00"},{"v":3.3333333333333335,"d":"3.33"},{"v":3.3333333333333335,"d":"3.33"},{"v":1,"d":"1.00"},{"v":3,"d":"3.00"},3.2962962962962976,{"v":3.2962962962962976,"d":"3.30"},{"v":3,"d":"3.00 "},{"v":3,"d":"3.00"},-319.6666666666667,{"v":-111.33333333333333,"d":"(111.33)"},{"v":3,"d":"3.00 "},{"v":3,"d":"3.00"},-319.6666666666667,{"v":-319.6666666666667,"d":"(319.67)"},{"v":3,"d":"3.00 "}]
["Producción de equilibrio",{"$nulls":4},0.35,0.65,3.25,{"v":3.5,"d":"3.50"},{"v":3.5,"d":"3.50"},3.25,{"v":1.1666666666666667,"d":"1.17"},{"v":3.3333333333333335,"d":"3.33"},{"v":3.3333333333333335,"d":"3.33"},{"v":1.1666666666666667,"d":"1.17"},{"v":3.5,"d":"3.50"},3.3253968253968265,{"v":3.3253968253968265,"d":"3.33"},{"v":3.5,"d":"3.50 "},{"v":3.5,"d":"3.50"},-260.64285714285717,{"v":-82.07142857142857,"d":"(82.07)"},{"v":3.5,"d":"3.50 "},{"v":3.5,"d":"3.50"},-260.64285714285717,{"v":-260.64285714285717,"d":"(260.64)"},{"v":3.5,"d":"3.50 "}]
["Q de la empresa 1",{"$f":"((2*B104*B105*D105)/((4*B105*B105*D105)-(B106*B106*B105)))-((D104*B106)/(4*B105*D105-B106*B106))","v":3.3333333333333335},{"$f":"((2*B104*B105*D105)/((4*B105*B105*D105)-(B106*B106*B105)))","v":6.666666666666667},{"$f":"-((D104*B106)/(4*B105*D105-B106*B106))","v":-3.3333333333333335},{"$f":"D112+C112","v":3.3333333333333335},{"v":0.4,"d":"0.40"},{"v":0.6,"d":"0.60"},{"v":3,"d":"3.00"},{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"v":3,"d":"3.00"},{"v":1.3333333333333335,"d":"1.33"},{"v":3.3333333333333335,"d":"3.33"},{"v":3.3333333333333335,"d":"3.33"},{"v":1.3333333333333335,"d":"1.33"},{"v":4,"d":"4.00"},3.222222222222223,{"v":3.222222222222223,"d":"3.22"},{"v":4,"d":"4.00 "},{"v":4,"d":"4.00"},-216.5,{"v":-60.25,"d":"(60.25)"},{"v":4,"d":"4.00 "},{"v":4,"d":"4.00"},-216.5,{"v":-216.5,"d":"(216.50)"},{"v":4,"d":"4.00 "}]
["Q de la empresa 2",{"$f":"((2*D104*B105*D105)/((4*B105*D105*D105)-(B106*B106*D105)))-((B104*B106)/(4*B105*D105-B106*B106))","v":3.3333333333333335},{"$nulls":3},0.45,0.55,2.75,{"v":4.5,"d":"4.50"},{"v":4.5,"d":"4.50"},2.75,{"v":1.5,"d":"1.50"},{"v":3.3333333333333335,"d":"3.33"},{"v":3.3333333333333335,"d":"3.33"},{"v":1.5,"d":"1.50"},{"v":4.5,"d":"4.50"},3.0308641975308652,{"v":3.0308641975308652,"d":"3.03"},{"v":4.5,"d":"4.50 "},{"v":4.5,"d":"4.50"},-182.27777777777777,{"v":-43.388888888888886,"d":"(43.39)"},{"v":4.5,"d":"4.50 "},{"v":4.5,"d":"4.50"},-182.27777777777777,{"v":-182.27777777777777,"d":"(182.28)"},{"v":4.5,"d":"4.50 "}]
["Producción Industria",{"$f":"SUM(B112:B113)","v":6.666666666666667},{"$nulls":3},{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":2.5,"d":"2.50"},{"v":5,"d":"5.00"},{"v":5,"d":"5.00"},{"v":2.5,"d":"2.50"},{"v":1.6666666666666667,"d":"1.67"},{"v":3.3333333333333335,"d":"3.33"},{"v":3.3333333333333335,"d":"3.33"},{"v":1.6666666666666667,"d":"1.67"},{"v":5,"d":"5.00"},2.7777777777777786,{"v":2.7777777777777786,"d":"2.78"},{"v":5,"d":"5.00 "},{"v":5,"d":"5.00"},-155,{"v":-30,"d":"(30.00)"},{"v":5,"d":"5.00 "},{"v":5,"d":"5.00"},-155,{"v":-155,"d":"(155.00)"},{"v":5,"d":"5.00 "}]
[{"$nulls":5},0.55,{"v":0.44999999999999996,"d":"0.45"},2.25,{"v":5.5,"d":"5.50"},{"v":5.5,"d":"5.50"},2.25,{"v":1.8333333333333335,"d":"1.83"},{"v":3.3333333333333335,"d":"3.33"},{"v":3.3333333333333335,"d":"3.33"},{"v":1.8333333333333335,"d":"1.83"},{"v":5.5,"d":"5.50"},2.4797979797979806,{"v":2.4797979797979806,"d":"2.48"},{"v":5.5,"d":"5.50 "},{"v":5.5,"d":"5.50"},-132.77272727272728,{"v":-19.136363636363637,"d":"(19.14)"},{"v":5.5,"d":"5.50 "},{"v":5.5,"d":"5.50"},-132.77272727272728,{"v":-132.77272727272728,"d":"(132.77)"},{"v":5.5,"d":"5.50 "}]
["Precio E1",{"$f":"B104-((2*B104*B105*B105*D105)/((4*B105*B105*D105)-(B106*B106*B105)))+((D104*B105*B106)/((4*B105*D105)-(B106*B106)))-((2*D104*B105*D105*B106)/((4*B105*D105*D105)-(B106*B106*D105)))+((B104*B106*B106)/((4*B105*D105)-(B106*B106)))","v":6.666666666666665},{"$nulls":3},{"v":0.6,"d":"0.60"},{"v":0.4,"d":"0.40"},{"v":2,"d":"2.00"},{"v":6,"d":"6.00"},{"v":6,"d":"6.00"},{"v":2,"d":"2.00"},{"v":2,"d":"2.00"},{"v":3.3333333333333335,"d":"3.33"},{"v":3.3333333333333335,"d":"3.33"},{"v":2,"d":"2.00"},{"v":6,"d":"6.00"},2.148148148148149,{"v":2.148148148148149,"d":"2.15"},{"v":6,"d":"6.00 "},{"v":6,"d":"6.00"},-114.33333333333333,{"v":-10.166666666666666,"d":"(10.17)"},{"v":6,"d":"6.00 "},{"v":6,"d":"6.00"},-114.33333333333333,{"v":-114.33333333333333,"d":"(114.33)"},{"v":6,"d":"6.00 "}]
["Precio E2",{"$f":"D104-((2*D104*B105*D105*D105)/((4*B105*D105*D105)-(D105*B106*B106)))+((B104*D105*B106)/((4*B105*D105)-(B106*B106)))-((2*B104*B105*D105*B106)/((4*B105*B105*D105)-(B105*B106*B106)))+((D104*B106*B106)/((4*B105*D105)-(B106*B106)))","v":{"v":6.666666666666665,"d":"6.7"}},{"$nulls":3},0.65,0.35,1.75,{"v":6.5,"d":"6.50"},{"v":6.5,"d":"6.50"},1.75,{"v":2.166666666666667,"d":"2.17"},{"v":3.3333333333333335,"d":"3.33"},{"v":3.3333333333333335,"d":"3.33"},{"v":2.166666666666667,"d":"2.17"},{"v":6.5,"d":"6.50"},1.7905982905982911,{"v":1.7905982905982911,"d":"1.79"},{"v":6.5,"d":"6.50 "},{"v":6.5,"d":"6.50"},-98.8076923076923,{"v":-2.6538461538461537,"d":"(2.65)"},{"v":6.5,"d":"6.50 "},{"v":6.5,"d":"6.50"},-98.8076923076923,{"v":-98.8076923076923,"d":"(98.81)"},{"v":6.5,"d":"6.50 "}]
[{"$nulls":5},{"v":0.7,"d":"0.70"},{"v":0.30000000000000004,"d":"0.30"},{"v":1.5,"d":"1.50"},{"v":7,"d":"7.00"},{"v":7,"d":"7.00"},{"v":1.5,"d":"1.50"},{"v":2.3333333333333335,"d":"2.33"},{"v":3.3333333333333335,"d":"3.33"},{"v":3.3333333333333335,"d":"3.33"},{"v":2.3333333333333335,"d":"2.33"},{"v":7,"d":"7.00"},1.4126984126984132,{"v":1.4126984126984132,"d":"1.41"},{"v":7,"d":"7.00 "},{"v":7,"d":"7.00"},-85.57142857142857,{"v":3.7142857142857144,"d":"3.71"},{"v":7,"d":"7.00 "},{"v":7,"d":"7.00"},-85.57142857142857,{"v":-85.57142857142857,"d":"(85.57)"},{"v":7,"d":"7.00 "}]
["Beneficio E1",{"$f":"B112*B116","v":22.222222222222218},{"$nulls":3},0.75,0.25,1.25,{"v":7.5,"d":"7.50"},{"v":7.5,"d":"7.50"},1.25,{"v":2.5,"d":"2.50"},{"v":3.3333333333333335,"d":"3.33"},{"v":3.3333333333333335,"d":"3.33"},{"v":2.5,"d":"2.50"},{"v":7.5,"d":"7.50"},1.018518518518519,{"v":1.018518518518519,"d":"1.02"},{"v":7.5,"d":"7.50 "},{"v":7.5,"d":"7.50"},-74.16666666666667,{"v":9.166666666666666,"d":"9.17"},{"v":7.5,"d":"7.50 "},{"v":7.5,"d":"7.50"},-74.16666666666667,{"v":-74.16666666666667,"d":"(74.17)"},{"v":7.5,"d":"7.50 "}]
["Beneficio E2",{"$f":"B113*B117","v":22.222222222222218},{"$nulls":3},{"v":0.8,"d":"0.80"},{"v":0.19999999999999996,"d":"0.20"},{"v":1,"d":"1.00"},{"v":8,"d":"8.00"},{"v":8,"d":"8.00"},{"v":1,"d":"1.00"},{"v":2.666666666666667,"d":"2.67"},{"v":3.3333333333333335,"d":"3.33"},{"v":3.3333333333333335,"d":"3.33"},{"v":2.666666666666667,"d":"2.67"},{"v":8,"d":"8.00"},0.6111111111111107,{"v":0.6111111111111107,"d":"0.61"},{"v":8,"d":"8.00 "},{"v":8,"d":"8.00"},-64.25,{"v":13.875,"d":"13.88"},{"v":8,"d":"8.00 "},{"v":8,"d":"8.00"},-64.25,{"v":-64.25,"d":"(64.25)"},{"v":8,"d":"8.00 "}]
[{"$nulls":5},0.85,{"v":0.15000000000000002,"d":"0.15"},0.75,{"v":8.5,"d":"8.50"},{"v":8.5,"d":"8.50"},0.75,{"v":2.8333333333333335,"d":"2.83"},{"v":3.3333333333333335,"d":"3.33"},{"v":3.3333333333333335,"d":"3.33"},{"v":2.8333333333333335,"d":"2.83"},{"v":8.5,"d":"8.50"},0.1928104575163395,{"v":0.1928104575163395,"d":"0.19"},{"v":8.5,"d":"8.50 "},{"v":8.5,"d":"8.50"},-55.55882352941177,{"v":17.970588235294116,"d":"17.97"},{"v":8.5,"d":"8.50 "},{"v":8.5,"d":"8.50"},-55.55882352941177,{"v":-55.55882352941177,"d":"(55.56)"},{"v":8.5,"d":"8.50 "}]
["MAX Q de la empresa 2",{"$f":"B104/(2*B105)","v":5},{"$nulls":3},{"v":0.9,"d":"0.90"},{"v":0.09999999999999998,"d":"0.10"},{"v":0.5,"d":"0.50"},{"v":9,"d":"9.00"},{"v":9,"d":"9.00"},{"v":0.5,"d":"0.50"},{"v":3,"d":"3.00"},{"v":3.3333333333333335,"d":"3.33"},{"v":3.3333333333333335,"d":"3.33"},{"v":3,"d":"3.00"},{"v":9,"d":"9.00"},-0.23456790123456825,{"v":-0.23456790123456825,"d":"(0.23)"},{"v":9,"d":"9.00 "},{"v":9,"d":"9.00"},-47.888888888888886,{"v":21.555555555555557,"d":"21.56"},{"v":9,"d":"9.00 "},{"v":9,"d":"9.00"},-47.888888888888886,{"v":-47.888888888888886,"d":"(47.89)"},{"v":9,"d":"9.00 "}]
[{"$nulls":5},0.95,{"v":0.050000000000000044,"d":"0.05"},0.25,{"v":9.5,"d":"9.50"},{"v":9.5,"d":"9.50"},0.25,{"v":3.1666666666666665,"d":"3.17"},{"v":3.3333333333333335,"d":"3.33"},{"v":3.3333333333333335,"d":"3.33"},{"v":3.1666666666666665,"d":"3.17"},{"v":9.5,"d":"9.50"},-0.6695906432748542,{"v":-0.6695906432748542,"d":"(0.67)"},{"v":9.5,"d":"9.50 "},{"v":9.5,"d":"9.50"},-41.078947368421055,{"v":24.710526315789473,"d":"24.71"},{"v":9.5,"d":"9.50 "},{"v":9.5,"d":"9.50"},-41.078947368421055,{"v":-41.078947368421055,"d":"(41.08)"},{"v":9.5,"d":"9.50 "}]
[{"$nulls":5},{"v":1,"d":"1.00"},0,0,{"v":10,"d":"10.00"},{"$f":"$D$104/($D$105)*F124","v":{"v":10,"d":"10.00"}},0,{"v":3.3333333333333335,"d":"3.33"},{"v":3.3333333333333335,"d":"3.33"},{"v":3.3333333333333335,"d":"3.33"},{"v":3.3333333333333335,"d":"3.33"},{"v":10,"d":"10.00"},-1.1111111111111114,{"v":-1.1111111111111114,"d":"(1.11)"},{"v":10,"d":"10.00 "},{"v":10,"d":"10.00"},-35,{"v":27.5,"d":"27.50"},{"v":10,"d":"10.00 "},{"v":10,"d":"10.00"},-35,{"v":-35,"d":"(35.00)"},{"v":10,"d":"10.00 "}]
[]
[{"$nulls":7},{"$f":"$B$104/(2*$B$105)*F124","v":{"v":5,"d":"5.00"}},{"$f":"($D$104/$B$106)-((2*$B$105/$B$106)*H124)","v":{"v":10,"d":"10.00"}}]
[null,{"$f":"B104","v":{"v":20,"d":"20.0"}},{"$f":"D104","v":{"v":20,"d":"20.0"}}]
[null,{"$f":"((2*B104*B105*B105*D105)/((4*B105*B105*D105)-(B106*B106*B105)))","v":13.333333333333334},{"$f":"((2*D104*B105*D105*D105)/((4*B105*D105*D105)-(D105*B106*B106)))","v":13.333333333333334}]
[null,{"$f":"((D104*B105*B106)/((4*B105*D105)-(B106*B106)))","v":6.666666666666667},{"$f":"((B104*D105*B106)/((4*B105*D105)-(B106*B106)))","v":6.666666666666667}]
[null,{"$f":"((2*D104*B105*D105*B106)/((4*B105*D105*D105)-(B106*B106*D105)))","v":13.333333333333334},{"$f":"((2*B104*B105*D105*B106)/((4*B105*B105*D105)-(B105*B106*B106)))","v":13.333333333333334}]
[null,{"$f":"((B104*B106*B106)/((4*B105*D105)-(B106*B106)))","v":6.666666666666667},{"$f":"((D104*B106*B106)/((4*B105*D105)-(B106*B106)))","v":6.666666666666667}]
[]
[null,{"$f":"B127-B128+B129-B130+B131","v":{"v":6.666666666666665,"d":"6.7"}},{"$f":"C127-C128+C129-C130+C131","v":{"v":6.666666666666665,"d":"6.7"}}]