{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Hoja1"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":0,"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":35,"n_cols":11,"rows_kept":35,"cut":false,"hidden":false,"merged":[[2,2,2,7]]}
[]
[]
[null,null,"VALOR DE CAJA CERO",null,null,null,null,null,null,null,"CONCEPTO"]
[]
[null,null,null,null,1,2,3,4]
[]
[null,null,"Ingreso",null,720,720,1152,1152]
[]
[null,null,"Precio de Venta",null,120,120,120,120]
[]
[null,null,"Costo Variable",null,330,330,528,528]
[]
[null,null,"Costo Variable Unitario",null,55,55,55,55]
[]
[null,null,"Costo Fijo (Miles US$)",null,50,50,50,50]
[]
[null,null,"Depreciación",null,300,300,300,300]
[]
[null,null,"Participación Laboral e\nImpuesto a la Renta",null,{"$f":"PL_IR(E7,E11,E15,E17)","v":14.8},{"$f":"PL_IR(F7,F11,F15,F17)","v":14.8},101.38,101.38]
[]
[null,null,"Interes",null,47,38,15,0]
[]
[null,null,"Amortización",null,0,300,300,0,null,null,"COMENTARIO"]
[]
[null,null,"Escudo T. -Interes",null,{"$f":"0.37*E21","v":17.39},{"$f":"0.37*F21","v":14.06},5.55,0]
[]
[null,null,"Costo Fijo Contable",null,{"$f":"E15+E17+E21","v":397},{"$f":"F15+F17+F21","v":388},365,350]
[]
[null,null,"Costo Fijo Ajustado",null,{"$f":"CostoFijoAjustado(E27,E17,E23)","v":97},{"$f":"CostoFijoAjustado(F27,F17,F23)","v":388},365,50]
[]
[null,null,"Valor de Caja Cero (Unidades)",null,{"$f":"ValorCajaCeroUn(E29, E9, E13)","v":1492.3076923076924},{"$f":"ValorCajaCeroUn(F29, F9, F13)","v":5969.2307692307695},5615.3846153846152,769.23076923076928]
[]
[null,null,"Valor de Caja Cero (US$)",null,{"$f":"ValorCajaCeroUS(E31, E9)","v":179.07692307692309},{"$f":"ValorCajaCeroUS(F31, F9)","v":716.30769230769238},673.84615384615392,92.307692307692307]
[]
[null,null,"Valor de Caja Cero (% Ventas)",null,{"$f":"ValorCajaCeroVn(E33, E7)","v":0.24871794871794875},{"$f":"ValorCajaCeroVn(F33, F7)","v":0.994871794871795},0.58493589743589747,8.0128205128205121E-2]