{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Hoja1","Hoja2"],"not_rendered":{"charts":5,"images":0,"macros":1,"external_links":0,"defined_names":53,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Hoja1","index":0,"n_rows":41,"n_cols":30,"rows_kept":41,"cut":false,"hidden":false,"merged":[]}
[]
[null,"                                  DATOS INICIALES",null,null,"                 PUNTO DE EQUILIBRIO",null,null,"                                  DATOS INICIALES",null,null,"                 PUNTO DE EQUILIBRIO",null,null,"                                  DATOS INICIALES",null,null,"                 PUNTO DE EQUILIBRIO",null,null,"                                  DATOS INICIALES",null,null,"                 PUNTO DE EQUILIBRIO",null,null,"                                  DATOS INICIALES",null,null,"                 PUNTO DE EQUILIBRIO"]
[null,"COSTOS FIJOS",{"$f":"Hoja2!B3","v":3000},null,{"$f":"C10","v":0},{"$f":"E11","v":6213.9999990000006},null,"COSTOS FIJOS",{"$f":"Hoja2!C3","v":22389},null,{"$f":"I10","v":0},{"$f":"K11","v":79279},null,"COSTOS FIJOS",{"$f":"Hoja2!D3","v":34560},null,{"$f":"O10","v":0},{"$f":"Q11","v":113011},null,"COSTOS FIJOS",{"$f":"Hoja2!E3","v":45980},null,{"$f":"U10","v":0},{"$f":"W11","v":101108.00000099999},null,"COSTOS FIJOS",{"$f":"Hoja2!F3","v":26879},null,{"$f":"AA10","v":0},{"$f":"AC11","v":76191}]
[null,"COSTOS VARIABLES",{"$f":"Hoja2!B4","v":3214},null,{"$f":"E10","v":107.13793101724139},{"$f":"E11","v":6213.9999990000006},null,"COSTOS VARIABLES",{"$f":"Hoja2!C4","v":56890},null,{"$f":"K10","v":4663.4705882352937},{"$f":"K11","v":79279},null,"COSTOS VARIABLES",{"$f":"Hoja2!D4","v":78451},null,{"$f":"Q10","v":6647.7058823529414},{"$f":"Q11","v":113011},null,"COSTOS VARIABLES",{"$f":"Hoja2!E4","v":55128},null,{"$f":"W10","v":5947.5294118235288},{"$f":"W11","v":101108.00000099999},null,"COSTOS VARIABLES",{"$f":"Hoja2!F4","v":49312},null,{"$f":"AC10","v":4481.8235294117649},{"$f":"AC11","v":76191}]
[null,"COSTO TOTAL",{"$f":"SUM(C3:C4)","v":6214},null,{"$f":"E10","v":107.13793101724139},{"$f":"C11","v":0},null,"COSTO TOTAL",{"$f":"SUM(I3:I4)","v":79279},null,{"$f":"K10","v":4663.4705882352937},{"$f":"I11","v":0},null,"COSTO TOTAL",{"$f":"SUM(O3:O4)","v":113011},null,{"$f":"Q10","v":6647.7058823529414},{"$f":"O11","v":0},null,"COSTO TOTAL",{"$f":"SUM(U3:U4)","v":101108},null,{"$f":"W10","v":5947.5294118235288},{"$f":"U11","v":0},null,"COSTO TOTAL",{"$f":"SUM(AA3:AA4)","v":76191},null,{"$f":"AC10","v":4481.8235294117649},{"$f":"AA11","v":0}]
[null,"$ VENTAS",{"$f":"SUM(V.P.E.1)","v":6213.9999990000006},null,{"$f":"E10","v":107.13793101724139},{"$f":"E11","v":6213.9999990000006},null,"$ VENTAS",{"$f":"SUM(V.P.E.2)","v":79279},null,{"$f":"K10","v":4663.4705882352937},{"$f":"K11","v":79279},null,"$ VENTAS",{"$f":"SUM(V.P.E.3)","v":113011},null,{"$f":"Q10","v":6647.7058823529414},{"$f":"Q11","v":113011},null,"$ VENTAS",{"$f":"SUM(V.P.E.4)","v":101108.00000099999},null,{"$f":"W10","v":5947.5294118235288},{"$f":"W11","v":101108.00000099999},null,"$ VENTAS",{"$f":"SUM(V.P.E.5)","v":76191},null,{"$f":"AC10","v":4481.8235294117649},{"$f":"AC11","v":76191}]
[null,"P.E.",{"$f":"C6-C5","v":-9.999994290410541E-7},null,null,null,null,"P.E.",{"$f":"I6-I5","v":0},null,null,null,null,"P.E.",{"$f":"O6-O5","v":0},null,null,null,null,"P.E.",{"$f":"U6-U5","v":9.9999306257814169E-7},null,null,null,null,"P.E.",{"$f":"AA6-AA5","v":0}]
[]
[null,"                                                                                 DATOS PARA EL GRÁFICO",null,null,null,null,null,"                                                                                 DATOS PARA EL GRÁFICO",null,null,null,null,null,"                                                                                 DATOS PARA EL GRÁFICO",null,null,null,null,null,"                                                                                 DATOS PARA EL GRÁFICO",null,null,null,null,null,"                                                                                 DATOS PARA EL GRÁFICO"]
[null,"Q VENTAS",0,{"$f":"E10*0.5","v":53.568965508620693},{"$f":"SUM(C.P.E.1)","v":107.13793101724139},{"$f":"E10*1.5","v":160.70689652586208},null,"Q VENTAS",0,{"$f":"K10*0.5","v":2331.7352941176468},{"$f":"SUM(C.P.E.2)","v":4663.4705882352937},{"$f":"K10*1.5","v":6995.2058823529405},null,"Q VENTAS",0,{"$f":"Q10*0.5","v":3323.8529411764707},{"$f":"SUM(C.P.E.3)","v":6647.7058823529414},{"$f":"Q10*1.5","v":9971.5588235294126},null,"Q VENTAS",0,{"$f":"W10*0.5","v":2973.7647059117644},{"$f":"SUM(C.P.E.4)","v":5947.5294118235288},{"$f":"W10*1.5","v":8921.2941177352932},null,"Q VENTAS",0,{"$f":"AC10*0.5","v":2240.9117647058824},{"$f":"SUM(C.P.E.5)","v":4481.8235294117649},{"$f":"AC10*1.5","v":6722.7352941176468}]
[null,"$ VENTAS",0,{"$f":"E11*0.5","v":3106.9999995000003},{"$f":"SUM(V.P.E.1)","v":6213.9999990000006},{"$f":"E11*1.5","v":9320.9999985000013},null,"$ VENTAS",0,{"$f":"K11*0.5","v":39639.5},{"$f":"SUM(V.P.E.2)","v":79279},{"$f":"K11*1.5","v":118918.5},null,"$ VENTAS",0,{"$f":"Q11*0.5","v":56505.5},{"$f":"SUM(V.P.E.3)","v":113011},{"$f":"Q11*1.5","v":169516.5},null,"$ VENTAS",0,{"$f":"W11*0.5","v":50554.000000499997},{"$f":"SUM(V.P.E.4)","v":101108.00000099999},{"$f":"W11*1.5","v":151662.00000149998},null,"$ VENTAS",0,{"$f":"AC11*0.5","v":38095.5},{"$f":"SUM(V.P.E.5)","v":76191},{"$f":"AC11*1.5","v":114286.5}]
[null,"COSTO VARIABLE",0,{"$f":"E12*0.5","v":1607},{"$f":"C4","v":3214},{"$f":"E12*1.5","v":4821},null,"COSTO VARIABLE",0,{"$f":"K12*0.5","v":28445},{"$f":"I4","v":56890},{"$f":"K12*1.5","v":85335},null,"COSTO VARIABLE",0,{"$f":"Q12*0.5","v":39225.5},{"$f":"O4","v":78451},{"$f":"Q12*1.5","v":117676.5},null,"COSTO VARIABLE",0,{"$f":"W12*0.5","v":27564},{"$f":"U4","v":55128},{"$f":"W12*1.5","v":82692},null,"COSTO VARIABLE",0,{"$f":"AC12*0.5","v":24656},{"$f":"AA4","v":49312},{"$f":"AC12*1.5","v":73968}]
[null,"COSTO FIJO",{"$f":"$C$3","v":3000},{"$f":"$C$3","v":3000},{"$f":"$C$3","v":3000},{"$f":"$C$3","v":3000},null,"COSTO FIJO",{"$f":"$I$3","v":22389},{"$f":"$I$3","v":22389},{"$f":"$I$3","v":22389},{"$f":"$I$3","v":22389},null,"COSTO FIJO",{"$f":"$O$3","v":34560},{"$f":"$O$3","v":34560},{"$f":"$O$3","v":34560},{"$f":"$O$3","v":34560},null,"COSTO FIJO",{"$f":"$U$3","v":45980},{"$f":"$U$3","v":45980},{"$f":"$U$3","v":45980},{"$f":"$U$3","v":45980},null,"COSTO FIJO",{"$f":"$AA$3","v":26879},{"$f":"$AA$3","v":26879},{"$f":"$AA$3","v":26879},{"$f":"$AA$3","v":26879}]
[null,"COSTO TOTAL",{"$f":"SUM(C12:C13)","v":3000},{"$f":"SUM(D12:D13)","v":4607},{"$f":"SUM(E12:E13)","v":6214},{"$f":"SUM(F12:F13)","v":7821},null,"COSTO TOTAL",{"$f":"SUM(I12:I13)","v":22389},{"$f":"SUM(J12:J13)","v":50834},{"$f":"SUM(K12:K13)","v":79279},{"$f":"SUM(L12:L13)","v":107724},null,"COSTO TOTAL",{"$f":"SUM(O12:O13)","v":34560},{"$f":"SUM(P12:P13)","v":73785.5},{"$f":"SUM(Q12:Q13)","v":113011},{"$f":"SUM(R12:R13)","v":152236.5},null,"COSTO TOTAL",{"$f":"SUM(U12:U13)","v":45980},{"$f":"SUM(V12:V13)","v":73544},{"$f":"SUM(W12:W13)","v":101108},{"$f":"SUM(X12:X13)","v":128672},null,"COSTO TOTAL",{"$f":"SUM(AA12:AA13)","v":26879},{"$f":"SUM(AB12:AB13)","v":51535},{"$f":"SUM(AC12:AC13)","v":76191},{"$f":"SUM(AD12:AD13)","v":100847}]
[null,"BENEFICIO",{"$f":"+C11-C14","v":-3000},{"$f":"+D11-D14","v":-1500.0000004999997},{"$f":"+E11-E14","v":-9.999994290410541E-7},{"$f":"+F11-F14","v":1499.9999985000013},null,"BENEFICIO",{"$f":"I11-I14","v":-22389},{"$f":"J11-J14","v":-11194.5},{"$f":"K11-K14","v":0},{"$f":"L11-L14","v":11194.5},null,"BENEFICIO",{"$f":"O11-O14","v":-34560},{"$f":"P11-P14","v":-17280},{"$f":"Q11-Q14","v":0},{"$f":"R11-R14","v":17280},null,"BENEFICIO",{"$f":"U11-U14","v":-45980},{"$f":"V11-V14","v":-22989.999999500003},{"$f":"W11-W14","v":9.9999306257814169E-7},{"$f":"X11-X14","v":22990.000001499982},null,"BENEFICIO",{"$f":"AA11-AA14","v":-26879},{"$f":"AB11-AB14","v":-13439.5},{"$f":"AC11-AC14","v":0},{"$f":"AD11-AD14","v":13439.5}]
[null,null,{"$f":"IF(SUM(V.P.E.1)+1<C5,\"              NUNCA ALCANZARÁS EL PUNTO DE EQUILIBRIO CON ESOS DATOS!\",\"                               PARA ALCANZAR EL PUNTO DE EQUILIBRIO DEBES VENDER \"&TEXT(SUM(C.P.E.1),\"#,##0\")&\" UNIDADES AL MES\")","v":"                               PARA ALCANZAR EL PUNTO DE EQUILIBRIO DEBES VENDER 107 UNIDADES AL MES"},null,null,null,null,null,{"$f":"IF(SUM(V.P.E.2)+1<I5,\"              NUNCA ALCANZARÁS EL PUNTO DE EQUILIBRIO CON ESOS DATOS!\",\"                               PARA ALCANZAR EL PUNTO DE EQUILIBRIO DEBES VENDER \"&TEXT(SUM(C.P.E.2),\"#,##0\")&\" UNIDADES AL MES\")","v":"                               PARA ALCANZAR EL PUNTO DE EQUILIBRIO DEBES VENDER 4,663 UNIDADES AL MES"},null,null,null,null,null,{"$f":"IF(SUM(V.P.E.3)+1<O5,\"              NUNCA ALCANZARÁS EL PUNTO DE EQUILIBRIO CON ESOS DATOS!\",\"                               PARA ALCANZAR EL PUNTO DE EQUILIBRIO DEBES VENDER \"&TEXT(SUM(C.P.E.3),\"#,##0\")&\" UNIDADES AL MES\")","v":"                               PARA ALCANZAR EL PUNTO DE EQUILIBRIO DEBES VENDER 6,648 UNIDADES AL MES"},null,null,null,null,null,{"$f":"IF(SUM(V.P.E.4)+1<U5,\"              NUNCA ALCANZARÁS EL PUNTO DE EQUILIBRIO CON ESOS DATOS!\",\"                               PARA ALCANZAR EL PUNTO DE EQUILIBRIO DEBES VENDER \"&TEXT(SUM(C.P.E.4),\"#,##0\")&\" UNIDADES AL MES\")","v":"                               PARA ALCANZAR EL PUNTO DE EQUILIBRIO DEBES VENDER 5,948 UNIDADES AL MES"},null,null,null,null,null,{"$f":"IF(SUM(V.P.E.5)+1<AA5,\"              NUNCA ALCANZARÁS EL PUNTO DE EQUILIBRIO CON ESOS DATOS!\",\"                               PARA ALCANZAR EL PUNTO DE EQUILIBRIO DEBES VENDER \"&TEXT(SUM(C.P.E.5),\"#,##0\")&\" UNIDADES AL MES\")","v":"                               PARA ALCANZAR EL PUNTO DE EQUILIBRIO DEBES VENDER 4,482 UNIDADES AL MES"}]
[]
[null,null,"                              UTILIDADES",null,"                                   PÉRDIDAS",null,null,null,"                              UTILIDADES",null,"                                   PÉRDIDAS",null,null,null,"                              UTILIDADES",null,"                                   PÉRDIDAS",null,null,null,"                              UTILIDADES",null,"                                   PÉRDIDAS",null,null,null,"                              UTILIDADES",null,"                                   PÉRDIDAS"]
[null,null,{"$f":"E10*1.1","v":117.85172411896554},{"$f":"E11*1.1","v":6835.3999989000013},{"$f":"E10*0.9","v":96.42413791551725},{"$f":"E11*0.9","v":5592.5999991000008},null,null,{"$f":"K10*1.1","v":5129.8176470588232},{"$f":"K11*1.1","v":87206.900000000009},{"$f":"K10*0.9","v":4197.1235294117641},{"$f":"K11*0.9","v":71351.100000000006},null,null,{"$f":"Q10*1.1","v":7312.4764705882362},{"$f":"Q11*1.1","v":124312.1},{"$f":"Q10*0.9","v":5982.9352941176476},{"$f":"Q11*0.9","v":101709.90000000001},null,null,{"$f":"W10*1.1","v":6542.2823530058822},{"$f":"W11*1.1","v":111218.8000011},{"$f":"W10*0.9","v":5352.7764706411763},{"$f":"W11*0.9","v":90997.200000899989},null,null,{"$f":"AC10*1.1","v":4930.0058823529416},{"$f":"AC11*1.1","v":83810.100000000006},{"$f":"AC10*0.9","v":4033.6411764705886},{"$f":"AC11*0.9","v":68571.900000000009}]
[null,null,{"$f":"C19","v":117.85172411896554},{"$f":"E12*1.1+(C3)","v":6535.4},{"$f":"E19","v":96.42413791551725},{"$f":"E12*0.9+(C3)","v":5892.6},null,null,{"$f":"I19","v":5129.8176470588232},{"$f":"K12*1.1+(I3)","v":84968},{"$f":"K19","v":4197.1235294117641},{"$f":"K12*0.9+(I3)","v":73590},null,null,{"$f":"O19","v":7312.4764705882362},{"$f":"Q12*1.1+(O3)","v":120856.1},{"$f":"Q19","v":5982.9352941176476},{"$f":"Q12*0.9+(O3)","v":105165.90000000001},null,null,{"$f":"U19","v":6542.2823530058822},{"$f":"W12*1.1+(U3)","v":106620.8},{"$f":"W19","v":5352.7764706411763},{"$f":"W12*0.9+(U3)","v":95595.200000000012},null,null,{"$f":"AA19","v":4930.0058823529416},{"$f":"AC12*1.1+(AA3)","v":81122.200000000012},{"$f":"AC19","v":4033.6411764705886},{"$f":"AC12*0.9+(AA3)","v":71259.8}]
[null,null,{"$f":"E10*1.2","v":128.56551722068966},{"$f":"E11*1.2","v":7456.7999988000001},{"$f":"E10*0.8","v":85.710344813793114},{"$f":"E11*0.8","v":4971.199999200001},null,null,{"$f":"K10*1.2","v":5596.1647058823519},{"$f":"K11*1.2","v":95134.8},{"$f":"K10*0.8","v":3730.776470588235},{"$f":"K11*0.8","v":63423.200000000004},null,null,{"$f":"Q10*1.2","v":7977.2470588235292},{"$f":"Q11*1.2","v":135613.19999999998},{"$f":"Q10*0.8","v":5318.1647058823537},{"$f":"Q11*0.8","v":90408.8},null,null,{"$f":"W10*1.2","v":7137.0352941882347},{"$f":"W11*1.2","v":121329.60000119999},{"$f":"W10*0.8","v":4758.0235294588228},{"$f":"W11*0.8","v":80886.4000008},null,null,{"$f":"AC10*1.2","v":5378.1882352941175},{"$f":"AC11*1.2","v":91429.2},{"$f":"AC10*0.8","v":3585.4588235294123},{"$f":"AC11*0.8","v":60952.800000000003}]
[null,null,{"$f":"C21","v":128.56551722068966},{"$f":"E12*1.2+(C3)","v":6856.7999999999993},{"$f":"E21","v":85.710344813793114},{"$f":"E12*0.8+(C3)","v":5571.2000000000007},null,null,{"$f":"I21","v":5596.1647058823519},{"$f":"K12*1.2+(I3)","v":90657},{"$f":"K21","v":3730.776470588235},{"$f":"K12*0.8+(I3)","v":67901},null,null,{"$f":"O21","v":7977.2470588235292},{"$f":"Q12*1.2+(O3)","v":128701.2},{"$f":"Q21","v":5318.1647058823537},{"$f":"Q12*0.8+(O3)","v":97320.8},null,null,{"$f":"U21","v":7137.0352941882347},{"$f":"W12*1.2+(U3)","v":112133.59999999999},{"$f":"W21","v":4758.0235294588228},{"$f":"W12*0.8+(U3)","v":90082.4},null,null,{"$f":"AA21","v":5378.1882352941175},{"$f":"AC12*1.2+(AA3)","v":86053.4},{"$f":"AC21","v":3585.4588235294123},{"$f":"AC12*0.8+(AA3)","v":66328.600000000006}]
[null,null,{"$f":"E10*1.3","v":139.27931032241381},{"$f":"E11*1.3","v":8078.1999987000008},{"$f":"E10*0.7","v":74.996551712068964},{"$f":"E11*0.7","v":4349.7999993000003},null,null,{"$f":"K10*1.3","v":6062.5117647058823},{"$f":"K11*1.3","v":103062.7},{"$f":"K10*0.7","v":3264.4294117647055},{"$f":"K11*0.7","v":55495.299999999996},null,null,{"$f":"Q10*1.3","v":8642.0176470588249},{"$f":"Q11*1.3","v":146914.30000000002},{"$f":"Q10*0.7","v":4653.3941176470589},{"$f":"Q11*0.7","v":79107.7},null,null,{"$f":"W10*1.3","v":7731.7882353705872},{"$f":"W11*1.3","v":131440.4000013},{"$f":"W10*0.7","v":4163.2705882764703},{"$f":"W11*0.7","v":70775.600000699997},null,null,{"$f":"AC10*1.3","v":5826.3705882352942},{"$f":"AC11*1.3","v":99048.3},{"$f":"AC10*0.7","v":3137.276470588235},{"$f":"AC11*0.7","v":53333.7}]
[null,null,{"$f":"C23","v":139.27931032241381},{"$f":"E12*1.3+(C3)","v":7178.2},{"$f":"E23","v":74.996551712068964},{"$f":"E12*0.7+(C3)","v":5249.7999999999993},null,null,{"$f":"I23","v":6062.5117647058823},{"$f":"K12*1.3+(I3)","v":96346},{"$f":"K23","v":3264.4294117647055},{"$f":"K12*0.7+(I3)","v":62212},null,null,{"$f":"O23","v":8642.0176470588249},{"$f":"Q12*1.3+(O3)","v":136546.29999999999},{"$f":"Q23","v":4653.3941176470589},{"$f":"Q12*0.7+(O3)","v":89475.7},null,null,{"$f":"U23","v":7731.7882353705872},{"$f":"W12*1.3+(U3)","v":117646.40000000001},{"$f":"W23","v":4163.2705882764703},{"$f":"W12*0.7+(U3)","v":84569.600000000006},null,null,{"$f":"AA23","v":5826.3705882352942},{"$f":"AC12*1.3+(AA3)","v":90984.6},{"$f":"AC23","v":3137.276470588235},{"$f":"AC12*0.7+(AA3)","v":61397.399999999994}]
[null,null,{"$f":"E10*1.4","v":149.99310342413793},{"$f":"E11*1.4","v":8699.5999986000006},{"$f":"E10*0.6","v":64.282758610344828},{"$f":"E11*0.6","v":3728.3999994000001},null,null,{"$f":"K10*1.4","v":6528.858823529411},{"$f":"K11*1.4","v":110990.59999999999},{"$f":"K10*0.6","v":2798.0823529411759},{"$f":"K11*0.6","v":47567.4},null,null,{"$f":"Q10*1.4","v":9306.7882352941178},{"$f":"Q11*1.4","v":158215.4},{"$f":"Q10*0.6","v":3988.6235294117646},{"$f":"Q11*0.6","v":67806.599999999991},null,null,{"$f":"W10*1.4","v":8326.5411765529407},{"$f":"W11*1.4","v":141551.20000139999},{"$f":"W10*0.6","v":3568.5176470941174},{"$f":"W11*0.6","v":60664.800000599993},null,null,{"$f":"AC10*1.4","v":6274.5529411764701},{"$f":"AC11*1.4","v":106667.4},{"$f":"AC10*0.6","v":2689.0941176470587},{"$f":"AC11*0.6","v":45714.6}]
[null,null,{"$f":"C25","v":149.99310342413793},{"$f":"E12*1.4+(C3)","v":7499.5999999999995},{"$f":"E25","v":64.282758610344828},{"$f":"E12*0.6+(C3)","v":4928.3999999999996},null,null,{"$f":"I25","v":6528.858823529411},{"$f":"K12*1.4+(I3)","v":102035},{"$f":"K25","v":2798.0823529411759},{"$f":"K12*0.6+(I3)","v":56523},null,null,{"$f":"O25","v":9306.7882352941178},{"$f":"Q12*1.4+(O3)","v":144391.4},{"$f":"Q25","v":3988.6235294117646},{"$f":"Q12*0.6+(O3)","v":81630.600000000006},null,null,{"$f":"U25","v":8326.5411765529407},{"$f":"W12*1.4+(U3)","v":123159.2},{"$f":"W25","v":3568.5176470941174},{"$f":"W12*0.6+(U3)","v":79056.799999999988},null,null,{"$f":"AA25","v":6274.5529411764701},{"$f":"AC12*1.4+(AA3)","v":95915.799999999988},{"$f":"AC25","v":2689.0941176470587},{"$f":"AC12*0.6+(AA3)","v":56466.2}]
[null,null,{"$f":"AVERAGE(C23:C24)","v":139.27931032241381},{"$f":"AVERAGE(D23:D24)","v":7628.1999993500003},{"$f":"E10*0.5","v":53.568965508620693},{"$f":"E11*0.5","v":3106.9999995000003},null,null,{"$f":"AVERAGE(I23:I24)","v":6062.5117647058823},{"$f":"AVERAGE(J23:J24)","v":99704.35},{"$f":"K10*0.5","v":2331.7352941176468},{"$f":"K11*0.5","v":39639.5},null,null,{"$f":"AVERAGE(O23:O24)","v":8642.0176470588249},{"$f":"AVERAGE(P23:P24)","v":141730.29999999999},{"$f":"Q10*0.5","v":3323.8529411764707},{"$f":"Q11*0.5","v":56505.5},null,null,{"$f":"AVERAGE(U23:U24)","v":7731.7882353705872},{"$f":"AVERAGE(V23:V24)","v":124543.40000065},{"$f":"W10*0.5","v":2973.7647059117644},{"$f":"W11*0.5","v":50554.000000499997},null,null,{"$f":"AVERAGE(AA23:AA24)","v":5826.3705882352942},{"$f":"AVERAGE(AB23:AB24)","v":95016.450000000012},{"$f":"AC10*0.5","v":2240.9117647058824},{"$f":"AC11*0.5","v":38095.5}]
[null,null,{"$f":"AVERAGE(E27:E28)","v":53.568965508620693},{"$f":"AVERAGE(F27:F28)","v":3856.9999997499999},{"$f":"E27","v":53.568965508620693},{"$f":"E12*0.5+(C3)","v":4607},null,null,{"$f":"AVERAGE(K27:K28)","v":2331.7352941176468},{"$f":"AVERAGE(L27:L28)","v":45236.75},{"$f":"K27","v":2331.7352941176468},{"$f":"K12*0.5+(I3)","v":50834},null,null,{"$f":"AVERAGE(Q27:Q28)","v":3323.8529411764707},{"$f":"AVERAGE(R27:R28)","v":65145.5},{"$f":"Q27","v":3323.8529411764707},{"$f":"Q12*0.5+(O3)","v":73785.5},null,null,{"$f":"AVERAGE(W27:W28)","v":2973.7647059117644},{"$f":"AVERAGE(X27:X28)","v":62049.000000250002},{"$f":"W27","v":2973.7647059117644},{"$f":"W12*0.5+(U3)","v":73544},null,null,{"$f":"AVERAGE(AC27:AC28)","v":2240.9117647058824},{"$f":"AVERAGE(AD27:AD28)","v":44815.25},{"$f":"AC27","v":2240.9117647058824},{"$f":"AC12*0.5+(AA3)","v":51535}]
[null,null,null,null,{"$f":"E10*0.4","v":42.855172406896557},{"$f":"E11*0.4","v":2485.5999996000005},null,null,null,null,{"$f":"K10*0.4","v":1865.3882352941175},{"$f":"K11*0.4","v":31711.600000000002},null,null,null,null,{"$f":"Q10*0.4","v":2659.0823529411769},{"$f":"Q11*0.4","v":45204.4},null,null,null,null,{"$f":"W10*0.4","v":2379.0117647294114},{"$f":"W11*0.4","v":40443.2000004},null,null,null,null,{"$f":"AC10*0.4","v":1792.7294117647061},{"$f":"AC11*0.4","v":30476.400000000001}]
[null,null,null,null,{"$f":"E29","v":42.855172406896557},{"$f":"E12*0.4+(C3)","v":4285.6000000000004},null,null,null,null,{"$f":"K29","v":1865.3882352941175},{"$f":"K12*0.4+(I3)","v":45145},null,null,null,null,{"$f":"Q29","v":2659.0823529411769},{"$f":"Q12*0.4+(O3)","v":65940.399999999994},null,null,null,null,{"$f":"W29","v":2379.0117647294114},{"$f":"W12*0.4+(U3)","v":68031.199999999997},null,null,null,null,{"$f":"AC29","v":1792.7294117647061},{"$f":"AC12*0.4+(AA3)","v":46603.8}]
[null,null,null,null,{"$f":"E10*0.3","v":32.141379305172414},{"$f":"E11*0.3","v":1864.1999997},null,null,null,null,{"$f":"K10*0.3","v":1399.041176470588},{"$f":"K11*0.3","v":23783.7},null,null,null,null,{"$f":"Q10*0.3","v":1994.3117647058823},{"$f":"Q11*0.3","v":33903.299999999996},null,null,null,null,{"$f":"W10*0.3","v":1784.2588235470587},{"$f":"W11*0.3","v":30332.400000299996},null,null,null,null,{"$f":"AC10*0.3","v":1344.5470588235294},{"$f":"AC11*0.3","v":22857.3}]
[null,null,null,null,{"$f":"E31","v":32.141379305172414},{"$f":"E12*0.3+(C3)","v":3964.2},null,null,null,null,{"$f":"K31","v":1399.041176470588},{"$f":"K12*0.3+(I3)","v":39456},null,null,null,null,{"$f":"Q31","v":1994.3117647058823},{"$f":"Q12*0.3+(O3)","v":58095.3},null,null,null,null,{"$f":"W31","v":1784.2588235470587},{"$f":"W12*0.3+(U3)","v":62518.399999999994},null,null,null,null,{"$f":"AC31","v":1344.5470588235294},{"$f":"AC12*0.3+(AA3)","v":41672.6}]
[null,null,null,null,{"$f":"E10*0.2","v":21.427586203448278},{"$f":"E11*0.2","v":1242.7999998000003},null,null,null,null,{"$f":"K10*0.2","v":932.69411764705876},{"$f":"K11*0.2","v":15855.800000000001},null,null,null,null,{"$f":"Q10*0.2","v":1329.5411764705884},{"$f":"Q11*0.2","v":22602.2},null,null,null,null,{"$f":"W10*0.2","v":1189.5058823647057},{"$f":"W11*0.2","v":20221.6000002},null,null,null,null,{"$f":"AC10*0.2","v":896.36470588235306},{"$f":"AC11*0.2","v":15238.2}]
[null,null,null,null,{"$f":"E33","v":21.427586203448278},{"$f":"E12*0.2+(C3)","v":3642.8},null,null,null,null,{"$f":"K33","v":932.69411764705876},{"$f":"K12*0.2+(I3)","v":33767},null,null,null,null,{"$f":"Q33","v":1329.5411764705884},{"$f":"Q12*0.2+(O3)","v":50250.2},null,null,null,null,{"$f":"W33","v":1189.5058823647057},{"$f":"W12*0.2+(U3)","v":57005.599999999999},null,null,null,null,{"$f":"AC33","v":896.36470588235306},{"$f":"AC12*0.2+(AA3)","v":36741.4}]
[null,null,null,null,{"$f":"E10*0.1","v":10.713793101724139},{"$f":"E11*0.1","v":621.39999990000013},null,null,null,null,{"$f":"K10*0.1","v":466.34705882352938},{"$f":"K11*0.1","v":7927.9000000000005},null,null,null,null,{"$f":"Q10*0.1","v":664.77058823529421},{"$f":"Q11*0.1","v":11301.1},null,null,null,null,{"$f":"W10*0.1","v":594.75294118235286},{"$f":"W11*0.1","v":10110.8000001},null,null,null,null,{"$f":"AC10*0.1","v":448.18235294117653},{"$f":"AC11*0.1","v":7619.1}]
[null,null,null,null,{"$f":"E35","v":10.713793101724139},{"$f":"E12*0.1+(C3)","v":3321.4},null,null,null,null,{"$f":"K35","v":466.34705882352938},{"$f":"K12*0.1+(I3)","v":28078},null,null,null,null,{"$f":"Q35","v":664.77058823529421},{"$f":"Q12*0.1+(O3)","v":42405.1},null,null,null,null,{"$f":"W35","v":594.75294118235286},{"$f":"W12*0.1+(U3)","v":51492.800000000003},null,null,null,null,{"$f":"AC35","v":448.18235294117653},{"$f":"AC12*0.1+(AA3)","v":31810.2}]
[]
[]
[]
[null,"PRODUCTO","CANTIDAD","PRECIO","VENTAS",null,null,"PRODUCTO","CANTIDAD","PRECIO","VENTAS",null,null,"PRODUCTO","CANTIDAD","PRECIO","VENTAS",null,null,"PRODUCTO","CANTIDAD","PRECIO","VENTAS",null,null,"PRODUCTO","CANTIDAD","PRECIO","VENTAS"]
[null,"A",107.13793101724139,58,{"$f":"C41*D41","v":6213.9999990000006},null,null,"A",4663.4705882352937,17,{"$f":"I41*J41","v":79279},null,null,"A",6647.7058823529414,17,{"$f":"O41*P41","v":113011},null,null,"A",5947.5294118235288,17,{"$f":"U41*V41","v":101108.00000099999},null,null,"A",4481.8235294117649,17,{"$f":"AA41*AB41","v":76191}]

{"sheet":"Hoja2","index":1,"n_rows":4,"n_cols":6,"rows_kept":4,"cut":false,"hidden":false,"merged":[]}
[]
[null,1,2,3,4,5]
["COSTOS FIJOS",3000,22389,34560,45980,26879]
["COSTOS VARIABLES",3214,56890,78451,55128,49312]