{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["PUNTO DE EQUILIBRIO","DO_EQUILIBRIO"],"not_rendered":{"charts":2,"images":2,"macros":1,"external_links":1,"defined_names":3},"read":"whole","date_system":"1900"}

{"sheet":"PUNTO DE EQUILIBRIO","index":0,"n_rows":12,"n_cols":13,"rows_kept":12}
[null,"Punto de equilibrio - gráfico"]
[null,"MOS Expert - CPC Martín Cruz - +51 998401784"]
[]
[]
[]
[{"$nulls":3},"Precio Unitario",{"$f":"lista01.1","v":221},null,null,"Cantidad","Total Ingresos","Total Costos","Costo Fijo","P.Equilibrio","Ganancia"]
[{"$nulls":3},"Cantidad Venta",{"v":1000,"d":"1,000"},null,null,0,{"$f":"H7*$E$6","v":0},{"$f":"H7*$E$8+$E$9","v":{"v":34000,"d":"34,000"}},{"$f":"$E$9","v":{"v":34000,"d":"34,000"}}]
[{"$nulls":3},"Costo Unitario",70,null,null,{"$f":"E7","v":1000},{"$f":"H8*$E$6","v":{"v":221000,"d":"221,000"}},{"$f":"H8*$E$8+$E$9","v":{"v":104000,"d":"104,000"}},{"$f":"$E$9","v":{"v":34000,"d":"34,000"}}]
[{"$nulls":3},"Costos fijos",{"v":34000,"d":"34,000"},null,null,{"$f":"$E$11","v":{"v":225.16556291390728,"d":"225"}},{"$nulls":3},0]
[{"$nulls":7},{"$f":"$E$11","v":{"v":225.16556291390728,"d":"225"}},{"$nulls":3},{"$f":"H10*E8+E9","v":{"v":49761.589403973514,"d":"49,762"}}]
[{"$nulls":3},"Punto de Equilibrio",{"$f":"E9/(E6-E8)","v":{"v":225.16556291390728,"d":"225"}},null,null,{"$f":"$H$8*0.8","v":800},{"$nulls":4},{"$f":"H11*E8+E9","v":{"v":90000,"d":"90,000"}}]
[{"$nulls":7},{"$f":"$H$8*0.8","v":800},{"$nulls":4},{"$f":"H12*E6","v":{"v":176800,"d":"176,800"}}]

{"sheet":"DO_EQUILIBRIO","index":1,"n_rows":13,"n_cols":11,"rows_kept":13,"hidden":true}
[]
[]
[]
[null,null,"Precio Unitario",{"$f":"RANDBETWEEN(150,300)","v":221},null,"Cantidad","Total Ingresos","Total Costos","Pérdida","Ganancia","P.Equilibrio"]
[null,null,"Cantidad Venta",{"v":1000,"d":"1,000"},null,{"$f":"D9*0.2","v":{"v":45.033112582781456,"d":"45"}},{"$f":"F5*$D$4","v":{"v":9952.317880794702,"d":"9,952"}},{"$f":"F5*$D$6+$D$7","v":{"v":37152.317880794704,"d":"37,152"}}]
[null,null,"Costo Unitario",{"$f":"INT(D4*RANDBETWEEN(30,40)%)","v":70},null,{"$f":"D9*1.8","v":{"v":405.29801324503313,"d":"405"}},{"$f":"F6*$D$4","v":{"v":89570.86092715232,"d":"89,571"}},{"$f":"F6*$D$6+$D$7","v":{"v":62370.86092715232,"d":"62,371"}}]
[null,null,"Gastos fijos",{"$f":"RANDBETWEEN(30,40)*1000","v":{"v":34000,"d":"34,000"}},null,{"$f":"$F$5*2","v":{"v":90.06622516556291,"d":"90"}},null,null,{"$f":"F7*D4","v":{"v":19904.635761589405,"d":"19,905"}}]
[{"$nulls":3},{"$f":"\"\"","v":""},null,{"$f":"$F$5*2","v":{"v":90.06622516556291,"d":"90"}},null,null,{"$f":"I7*1.3","v":{"v":25876.026490066226,"d":"25,876"}}]
[null,null,"Punto de Equilibrio",{"$f":"D7/(D4-D6)","v":{"v":225.16556291390728,"d":"225"}},null,{"$f":"F7","v":{"v":90.06622516556291,"d":"90"}},null,null,{"$f":"F9*D6+D7","v":{"v":40304.6357615894,"d":"40,305"}}]
[{"$nulls":5},{"$f":"$F$6*0.9","v":{"v":364.76821192052984,"d":"365"}},{"$nulls":3},{"$f":"F10*D6+D7","v":{"v":59533.77483443709,"d":"59,534"}}]
[{"$nulls":5},{"$f":"$F$6*0.9","v":{"v":364.76821192052984,"d":"365"}},{"$nulls":3},{"$f":"J12*0.9","v":{"v":72552.39735099339,"d":"72,552"}}]
[{"$nulls":5},{"$f":"$F$6*0.9","v":{"v":364.76821192052984,"d":"365"}},{"$nulls":3},{"$f":"F12*D4","v":{"v":80613.77483443709,"d":"80,614"}}]
[{"$nulls":5},{"$f":"D9","v":{"v":225.16556291390728,"d":"225"}},{"$nulls":4},{"$f":"F13*D4","v":{"v":49761.58940397351,"d":"49,762"}}]