{"text_format":"3","workbook":"xlsx","n_sheets":10,"sheets":["Inicio EGC","Caja EGC","Optimo Pareto EGC","OptimoPareto","Demandas Netas EGC","FPU","Oculto EG","perdidavotos","perdidabienestar","BPub"],"not_rendered":{"charts":9,"images":9,"macros":1},"read":"whole","date_system":"1900"}

{"sheet":"Inicio EGC","index":0,"n_rows":32,"n_cols":11,"rows_kept":32,"merged":[[8,3,8,8],[22,0,22,2],[31,10,31,11]]}
{"$rows_empty":22}
["    Descargue la versión Kindle"]
{"$rows_empty":8}
[{"$nulls":10},"Miguel Cervantes Jiménez"]

{"sheet":"Caja EGC","index":1,"n_rows":36,"n_cols":5,"rows_kept":36,"hidden":true,"merged":[[1,1,1,4],[3,1,3,4],[28,1,28,3],[29,1,29,3],[32,1,32,2],[33,1,33,2],[34,1,34,2],[35,1,35,2]]}
[]
[null,"                        CAJA DE EDGEWORTH"]
[]
[]
[]
[]
[]
[]
[null,null,"Individuo A","Individuo B","Total"]
[null,"Dotación bien 1",{"v":30,"d":"30.0"},{"v":30,"d":"30.0"},{"$f":"'Oculto EG'!F43","v":{"v":60,"d":"60.0"}}]
[null,"Dotación bien 2",{"v":20,"d":"20.0"},{"v":20,"d":"20.0"},{"$f":"'Oculto EG'!F44","v":{"v":40,"d":"40.0"}}]
[null,"Utilidad",{"$f":"'Oculto EG'!D45","v":{"v":24.494897427831784,"d":"24.49"}},{"$f":"'Oculto EG'!E45","v":{"v":24.494897427831784,"d":"24.49"}}]
[null,"RMgS",{"$f":"'Oculto EG'!G43","v":{"v":0.6666666666666667,"d":"0.67"}},{"$f":"'Oculto EG'!G44","v":{"v":0.6666666666666667,"d":"0.67"}}]
[]
[null,"Demanda bruta bien 1",{"$f":"'Oculto EG'!D46","v":{"v":30,"d":"30.0"}},{"$f":"'Oculto EG'!E46","v":{"v":30,"d":"30.0"}},{"$f":"'Oculto EG'!F46","v":{"v":60,"d":"60.0"}}]
[null,"Demanda bruta bien 2",{"$f":"'Oculto EG'!D47","v":{"v":20,"d":"20.0"}},{"$f":"'Oculto EG'!E47","v":{"v":20,"d":"20.0"}},{"$f":"'Oculto EG'!F47","v":{"v":40,"d":"40.0"}}]
[null,"Utilidad",{"$f":"'Oculto EG'!D48","v":{"v":24.494897427831784,"d":"24.49"}},{"$f":"'Oculto EG'!E48","v":{"v":24.494897427831784,"d":"24.49"}}]
[null,"RMgS",{"$f":"'Oculto EG'!G46","v":{"v":0.6666666666666667,"d":"0.67"}},{"$f":"'Oculto EG'!G47","v":{"v":0.6666666666666667,"d":"0.67"}}]
[]
[null,"Demanda neta bien 1",{"$f":"'Oculto EG'!D49","v":{"v":0,"d":"0.00"}},{"$f":"'Oculto EG'!D50","v":{"v":0,"d":"0.00"}}]
[null,"Demanda neta bien 2",{"$f":"'Oculto EG'!E49","v":{"v":0,"d":"0.00"}},{"$f":"'Oculto EG'!E50","v":{"v":0,"d":"0.00"}}]
[null,"Mejora en la utilidad",{"$f":"C17-C12","v":0},{"$f":"D17-D12","v":0}]
[]
[null,"a",0.5]
[null,"1-a",{"$f":"'Oculto EG'!D53","v":0.5}]
[null,"b",null,0.5]
[null,"1-b",null,{"$f":"'Oculto EG'!E55","v":0.5}]
[]
[null,"P1/P2",null,null,{"$f":"'Oculto EG'!E58","v":{"v":0.6666666666666666,"d":"0.67"}}]
[null,"P2/P1",null,null,{"$f":"'Oculto EG'!E57","v":{"v":1.5,"d":"1.50"}}]
[]
[]
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos"]
[null,"Valores de equilibrio"]

{"sheet":"Optimo Pareto EGC","index":2,"n_rows":37,"n_cols":5,"rows_kept":37,"hidden":true,"merged":[[1,1,1,4],[3,1,3,4],[33,1,33,2],[34,1,34,2],[35,1,35,2],[36,1,36,2]]}
[]
[null,"                    ÓPTIMO DE PARETO"]
[]
[]
[]
[]
[]
[]
[null,null,"Individuo A","Individuo B","Total"]
[null,"Dotación bien 1",{"v":30,"d":"30.0"},{"v":30,"d":"30.0"},{"$f":"'Oculto EG'!F97","v":{"v":60,"d":"60.00"}}]
[null,"Dotación bien 2",{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},{"$f":"'Oculto EG'!F98","v":{"v":20,"d":"20.00"}}]
[null,"Utilidad",{"$f":"'Oculto EG'!D99","v":{"v":17.320508075688775,"d":"17.32"}},{"$f":"'Oculto EG'!E99","v":{"v":17.320508075688775,"d":"17.32"}}]
[null,"RMgS",{"$f":"'Oculto EG'!G97","v":{"v":0.3333333333333333,"d":"0.33"}},{"$f":"'Oculto EG'!G98","v":{"v":0.3333333333333333,"d":"0.33"}}]
[]
[null,"Demanda bruta bien 1",{"$f":"'Oculto EG'!D100","v":{"v":30,"d":"30.0"}},{"$f":"'Oculto EG'!E100","v":{"v":30,"d":"30.0"}},{"$f":"'Oculto EG'!F100","v":{"v":60,"d":"60.0"}}]
[null,"Demanda bruta bien 2",{"$f":"'Oculto EG'!D101","v":{"v":10,"d":"10.0"}},{"$f":"'Oculto EG'!E101","v":{"v":10,"d":"10.0"}},{"$f":"'Oculto EG'!F101","v":{"v":20,"d":"20.0"}}]
[null,"Utilidad",{"$f":"'Oculto EG'!D102","v":{"v":17.320508075688775,"d":"17.32"}},{"$f":"'Oculto EG'!E102","v":{"v":17.320508075688775,"d":"17.32"}}]
[null,"RMgS",{"$f":"'Oculto EG'!G100","v":{"v":0.3333333333333333,"d":"0.33"}},{"$f":"'Oculto EG'!G101","v":{"v":0.3333333333333333,"d":"0.33"}}]
[]
[null,"Demanda neta bien 1",{"$f":"'Oculto EG'!D103","v":{"v":0,"d":"0.00"}},{"$f":"'Oculto EG'!D104","v":{"v":0,"d":"0.00"}}]
[null,"Demanda neta bien 2",{"$f":"'Oculto EG'!E103","v":{"v":0,"d":"0.00"}},{"$f":"'Oculto EG'!E104","v":{"v":0,"d":"0.00"}}]
[null,"Mejora en la utilidad",{"$f":"C17-C12","v":0},{"$f":"D17-D12","v":0}]
[]
[null,"a",0.5]
[null,"1-a",{"$f":"'Oculto EG'!D107","v":0.5}]
[null,"b",null,0.5]
[null,"1-b",null,{"$f":"'Oculto EG'!E109","v":0.5}]
[]
[null,"P1/P2",null,null,{"$f":"'Oculto EG'!E112","v":{"v":0.3333333333333333,"d":"0.33"}}]
[null,"P2/P1",null,null,{"$f":"'Oculto EG'!E111","v":{"v":3,"d":"3.00"}}]
[]
[]
[]
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos"]
[null,"Valores de equilibrio"]

{"sheet":"OptimoPareto","index":3,"n_rows":37,"n_cols":4,"rows_kept":37,"hidden":true,"merged":[[1,0,1,3],[3,0,3,3],[33,0,33,1],[34,0,34,1],[35,0,35,1],[36,0,36,1]]}
[]
["INTERCAMBIO"]
[]
["ÓPTIMO DE PARETO"]
[]
[]
[]
[]
[null,"Individuo A","Individuo B","Total"]
["Dotación bien 1",{"v":30,"d":"30.0"},{"v":30,"d":"30.0"},{"$f":"'Oculto EG'!E97","v":{"v":30,"d":"30.00"}}]
["Dotación bien 2",{"v":10,"d":"10.0"},{"v":10,"d":"10.0"},{"$f":"'Oculto EG'!E98","v":{"v":10,"d":"10.00"}}]
["Utilidad",{"$f":"'Oculto EG'!C99","v":0},{"$f":"'Oculto EG'!D99","v":{"v":17.320508075688775,"d":"17.32"}}]
["RMgS",{"$f":"'Oculto EG'!F97","v":{"v":60,"d":"60.00"}},{"$f":"'Oculto EG'!F98","v":{"v":20,"d":"20.00"}}]
[]
["Demanda bruta bien 1",{"$f":"'Oculto EG'!C100","v":"Demanda Bruta Bien 1"},{"$f":"'Oculto EG'!D100","v":{"v":30,"d":"30.0"}},{"$f":"'Oculto EG'!E100","v":{"v":30,"d":"30.0"}}]
["Demanda bruta bien 2",{"$f":"'Oculto EG'!C101","v":"Demanda Bruta Bien 2"},{"$f":"'Oculto EG'!D101","v":{"v":10,"d":"10.0"}},{"$f":"'Oculto EG'!E101","v":{"v":10,"d":"10.0"}}]
["Utilidad",{"$f":"'Oculto EG'!C102","v":0},{"$f":"'Oculto EG'!D102","v":{"v":17.320508075688775,"d":"17.32"}}]
["RMgS",{"$f":"'Oculto EG'!F100","v":{"v":60,"d":"60.00"}},{"$f":"'Oculto EG'!F101","v":{"v":20,"d":"20.00"}}]
[]
["Demanda neta bien 1",{"$f":"'Oculto EG'!C103","v":"Demanda Neta Bien 1"},{"$f":"'Oculto EG'!C104","v":"Demanda Neta Bien 2"}]
["Demanda neta bien 2",{"$f":"'Oculto EG'!D103","v":{"v":0,"d":"0.00"}},{"$f":"'Oculto EG'!D104","v":{"v":0,"d":"0.00"}}]
["Mejora en la utilidad",{"$f":"B17-B12","v":0},{"$f":"C17-C12","v":0}]
[]
["a",0.5]
["1-a",{"$f":"'Oculto EG'!C107","v":"1-a"}]
["b",null,0.5]
["1-b",null,{"$f":"'Oculto EG'!D109","v":0}]
[]
["P1/P2",null,null,{"$f":"'Oculto EG'!D112","v":0}]
["P2/P1",null,null,{"$f":"'Oculto EG'!D111","v":0}]
[]
[]
[]
["Títulos"]
["Resultados"]
["Insertar datos"]
["Cantidad de equilibrio"]

{"sheet":"Demandas Netas EGC","index":4,"n_rows":37,"n_cols":5,"rows_kept":37,"hidden":true,"merged":[[1,1,1,4],[3,1,3,4],[25,1,25,2],[26,1,26,2],[28,1,28,3],[29,1,29,3],[33,1,33,2],[34,1,34,2],[35,1,35,2],[36,1,36,2]]}
[]
[null,"DEMANDA BRUTA Y NETA"]
[]
[]
[]
[]
[]
[]
[null,null,"Individuo A","Individuo B","Total"]
[null,"Dotación bien 1",{"v":60,"d":"60.0"},{"v":60,"d":"60.0"},{"$f":"'Oculto EG'!F151","v":{"v":120,"d":"120.00"}}]
[null,"Dotación bien 2",{"v":50,"d":"50.0"},{"v":50,"d":"50.0"},{"$f":"'Oculto EG'!F152","v":{"v":100,"d":"100.00"}}]
[null,"Utilidad",{"$f":"'Oculto EG'!D153","v":{"v":54.772255750516614,"d":"54.77"}},{"$f":"'Oculto EG'!E153","v":{"v":54.772255750516614,"d":"54.77"}}]
[null,"RMgS",{"$f":"'Oculto EG'!G151","v":{"v":0.8333333333333335,"d":"0.83"}},{"$f":"'Oculto EG'!G152","v":{"v":0.8333333333333335,"d":"0.83"}}]
[]
[null,"Demanda bruta bien 1",{"$f":"'Oculto EG'!D154","v":{"v":60,"d":"60.0"}},{"$f":"'Oculto EG'!E154","v":{"v":60,"d":"60.0"}},{"$f":"'Oculto EG'!F154","v":{"v":120,"d":"120.0"}}]
[null,"Demanda bruta bien 2",{"$f":"'Oculto EG'!D155","v":{"v":50,"d":"50.0"}},{"$f":"'Oculto EG'!E155","v":{"v":50,"d":"50.0"}},{"$f":"'Oculto EG'!F155","v":{"v":100,"d":"100.0"}}]
[null,"Utilidad",{"$f":"'Oculto EG'!D156","v":{"v":54.772255750516614,"d":"54.77"}},{"$f":"'Oculto EG'!E156","v":{"v":54.772255750516614,"d":"54.77"}}]
[null,"RMgS",{"$f":"'Oculto EG'!G154","v":{"v":0.8333333333333335,"d":"0.83"}},{"$f":"'Oculto EG'!G155","v":{"v":0.8333333333333335,"d":"0.83"}}]
[]
[null,"Demanda neta bien 1",{"$f":"'Oculto EG'!D157","v":{"v":0,"d":"0.00"}},{"$f":"'Oculto EG'!E157","v":{"v":0,"d":"0.00"}}]
[null,"Demanda neta bien 2",{"$f":"'Oculto EG'!D158","v":{"v":0,"d":"0.00"}},{"$f":"'Oculto EG'!E158","v":{"v":0,"d":"0.00"}}]
[null,"Mejora en la utilidad",{"$f":"C17-C12","v":0},{"$f":"D17-D12","v":0}]
[]
[null,"a",0.5]
[null,"1-a",{"$f":"'Oculto EG'!D161","v":0.5}]
[null,"b",null,0.5]
[null,"1-b",null,{"$f":"'Oculto EG'!E163","v":0.5}]
[]
[null,"P1/P2",null,null,{"$f":"'Oculto EG'!E166","v":{"v":0.8333333333333334,"d":"0.83"}}]
[null,"P2/P1",null,null,{"$f":"'Oculto EG'!E165","v":{"v":1.2,"d":"1.20"}}]
[]
[]
[]
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos"]
[null,"Valores de equilibrio"]

{"sheet":"FPU","index":5,"n_rows":33,"n_cols":5,"rows_kept":33,"hidden":true,"merged":[[1,1,1,4],[2,1,2,4],[22,1,22,2],[23,1,23,2],[25,1,25,3],[26,1,26,3],[29,1,29,2],[30,1,30,2],[31,1,31,2],[32,1,32,2]]}
[]
[null,"CAJA DE EDGEWORTH Y"]
[null,"FRONTERA DE POSIBILIDADES DE UTILIDAD"]
[]
[]
[null,null,"Individuo A","Individuo B","Total"]
[null,"Dotación bien 1",{"v":25,"d":"25.0"},{"v":25,"d":"25.0"},{"$f":"'Oculto EG'!F43","v":{"v":60,"d":"60.0"}}]
[null,"Dotación bien 2",{"v":75,"d":"75.0"},{"v":75,"d":"75.0"},{"$f":"'Oculto EG'!F44","v":{"v":40,"d":"40.0"}}]
[null,"Utilidad",{"$f":"'Oculto EG'!D229","v":{"v":43.30127018922194,"d":"43.30"}},{"$f":"'Oculto EG'!E229","v":{"v":43.30127018922194,"d":"43.30"}}]
[null,"RMgS",{"$f":"'Oculto EG'!G227","v":{"v":3,"d":"3.00"}},{"$f":"'Oculto EG'!G228","v":{"v":3,"d":"3.00"}}]
[]
[null,"Demanda bruta bien 1",{"$f":"'Oculto EG'!D230","v":{"v":25,"d":"25.0"}},{"$f":"'Oculto EG'!E230","v":{"v":25,"d":"25.0"}},{"$f":"'Oculto EG'!F230","v":{"v":50,"d":"50.0"}}]
[null,"Demanda bruta bien 2",{"$f":"'Oculto EG'!D47","v":{"v":20,"d":"20.0"}},{"$f":"'Oculto EG'!E47","v":{"v":20,"d":"20.0"}},{"$f":"'Oculto EG'!F47","v":{"v":40,"d":"40.0"}}]
[null,"Utilidad",{"$f":"'Oculto EG'!D232","v":{"v":43.30127018922194,"d":"43.30"}},{"$f":"'Oculto EG'!E232","v":{"v":43.30127018922194,"d":"43.30"}}]
[null,"RMgS",{"$f":"'Oculto EG'!G230","v":{"v":3,"d":"3.00"}},{"$f":"'Oculto EG'!G231","v":{"v":3,"d":"3.00"}}]
[]
[null,"Demanda neta bien 1",{"$f":"'Oculto EG'!D233","v":{"v":0,"d":"0.00"}},{"$f":"'Oculto EG'!D234","v":{"v":0,"d":"0.00"}}]
[null,"Demanda neta bien 2",{"$f":"'Oculto EG'!E233","v":{"v":0,"d":"0.00"}},{"$f":"'Oculto EG'!E234","v":{"v":0,"d":"0.00"}}]
[null,"Mejora en la utilidad",{"$f":"C14-C9","v":0},{"$f":"D14-D9","v":0}]
[]
[null,"a",0.5]
[null,"1-a",{"$f":"'Oculto EG'!D237","v":0.5}]
[null,"b",null,0.5]
[null,"1-b",null,{"$f":"'Oculto EG'!E239","v":0.5}]
[]
[null,"P1/P2",null,null,{"$f":"'Oculto EG'!E242","v":{"v":3,"d":"3.00"}}]
[null,"P2/P1",null,null,{"$f":"'Oculto EG'!E241","v":{"v":0.3333333333333333,"d":"0.33"}}]
[]
[]
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos"]
[null,"Valores de equilibrio"]

{"sheet":"Oculto EG","index":6,"n_rows":299,"n_cols":103,"rows_kept":299,"hidden":true}
[null,null,"CAJA DE EDGEWORTH",{"$nulls":77},"DEMANDAS INDIVIDUALES",{"$nulls":5},"DEMANDAS AGREGADAS"]
[{"$nulls":6},{"$f":"POWER((F58/(F44^D53)),1/D52)","v":15.000000000000002},{"$f":"($F$58/($G2^($D$52)))^(1/$D$53)","v":40.00000000000001},{"$f":"POWER((K50/(K44^D53)),1/D52)","v":3.7500000000000004},{"$f":"($K$50/($I2^($D$52)))^(1/$D$53)","v":40.00000000000001},{"$f":"POWER((K61/(K55^D53)),1/D52)","v":9.599999999999998},{"$f":"($K$61/($K2^($D$52)))^(1/$D$53)","v":40.00000000000001},{"$f":"POWER((Q50/(Q44^D53)),1/D52)","v":25.349999999999998},{"$f":"($Q$50/($M2^($D$52)))^(1/$D$53)","v":40.00000000000001},{"$f":"POWER((Q61/(Q55^D53)),1/D52)","v":40.8375},{"$f":"($Q$61/($O2^($D$52)))^(1/$D$53)","v":40.00000000000001},{"$f":"POWER((D45/(F44^D53)),1/D52)","v":15.000000000000002},{"$f":"($D$45/($Q2^($D$52)))^(1/$D$53)","v":40.00000000000001},{"$nulls":8},"ORIGINAL",{"$nulls":6},"MENOS 2",{"$nulls":6},"MENOS 1",{"$nulls":7},"MAS 1",{"$nulls":6},"MAS 2",{"$nulls":6},"DOTACIÓN",{"$nulls":15},"Unidades","ponderador","Q","P1","P2","P3","P4","P5","(P1+P2)","(P1+P2)+P3","(P1+P2+P3)+P4","(P1+P2+P3+P4)+P5","DEMANDA","Pline","Pline","c1line","c2line","c3line","c4line","c5line","cTODOSline","cTODOSline","CM","Q","CM"]
["Original","Original",{"$nulls":3},"Original",null,"Original","menos 2","menos 2","menos 1","menos 1","mas 1","mas 1","masn2","masn2",{"$nulls":3},"DOTACIÓN",{"$nulls":3},"OPTIMO",{"$nulls":3},"CAJA",{"$nulls":3},"ORIGINAL","ORIGINAL","NEGATIVO","NEGATIVO","TRANSFORMADA",null,null,"ORIGINAL","ORIGINAL","NEGATIVO","NEGATIVO","TRANSFORMADA",null,null,"ORIGINAL","ORIGINAL","NEGATIVO","NEGATIVO","TRANSFORMADA",{"$nulls":3},"ORIGINAL","ORIGINAL","NEGATIVO","NEGATIVO","TRANSFORMADA",null,null,"ORIGINAL","ORIGINAL","NEGATIVO","NEGATIVO","TRANSFORMADA",null,null,"ORIGINAL","ORIGINAL","NEGATIVO","NEGATIVO","TRANSFORMADA",{"$nulls":6},1,0,{"$f":"(MAX($CH$26:$CH$30))*CB3","v":0},{"$f":"$CF$26+($CG$26)*CC3","v":{"v":80,"d":"80.00 "}},{"$f":"$CF$27+($CG$27)*CC3","v":{"v":70,"d":"70.00"}},{"$f":"$CF$28+($CG$28)*CC3","v":{"v":60,"d":"60.00"}},{"$f":"$CF$29+($CG$29)*CC3","v":{"v":50,"d":"50.00"}},{"$f":"$CF$30+($CG$30)*CC3","v":{"v":40,"d":"40.00"}},{"$f":"CD3+CE3","v":{"v":150,"d":"150.00"}},{"$f":"CI3+CF3","v":{"v":210,"d":"210.00"}},{"$f":"CJ3+CG3","v":{"v":260,"d":"260.00"}},{"$f":"CK3+CH3","v":{"v":300,"d":"300.00"}},{"$f":"MAX(CI3:CL3)","v":{"v":300,"d":"300.00"}},{"$f":"$CG$34","v":{"v":6.666666666666667,"d":"6.67"}},{"$f":"$CD$34*CB3","v":0},{"$f":"$CG$34*CB3","v":0},{"$f":"$CD$34","v":{"v":133.33333333333334,"d":"133.33"}},{"$f":"$D$28","v":1.15},{"$f":"$D$29","v":{"v":1.2,"d":"1.20"}},{"$f":"$D$30","v":1.25},{"$f":"SUM(CP3:CT3)*CB3","v":0},{"$f":"SUM(CP3:CT3)","v":{"v":136.93333333333334,"d":"136.93"}},{"$f":"IF($CW$24>(MAX($CD$3:$CH$23)),(MAX($CD$3:$CH$23)*CB3),($CE$34+$CF$34*CC3))","v":0},{"$f":"IF(CW3<($CF$31*1.2),((MAX($CH$26:$CH$30))*CB3),CX2)","v":0},{"$f":"$CE$34+$CF$34*CX3","v":0}]
["x1","x2","Unidades","ponderador",null,"x1","x1","x2","x1","x2","x1","x2","x1","x2","x1","x2","DOTA","DOTA",null,"x1linedotación",null,"x2line",null,"x1linedotación",null,"x2line",{"$nulls":5},"x1","x2","MENOS X1","MENOS X2","x1","x2",null,"x1","x2","MENOS X1","MENOS X2","x1","x2",null,"x1","x2","MENOS X1","MENOS X2","x1","x2",null,null,"x1","x2","MENOS X1","MENOS X2","x1","x2",null,"x1","x2","MENOS X1","MENOS X2","x1","x2",null,"x1","x2","MENOS X1","MENOS X2","x1","x2",{"$nulls":5},2,0.05,{"$f":"(MAX($CH$26:$CH$30))*CB4","v":{"v":0.8,"d":"0.80"}},{"$f":"$CF$26+($CG$26)*CC4","v":{"v":76,"d":"76.00 "}},{"$f":"$CF$27+($CG$27)*CC4","v":{"v":66,"d":"66.00"}},{"$f":"$CF$28+($CG$28)*CC4","v":{"v":56,"d":"56.00"}},{"$f":"$CF$29+($CG$29)*CC4","v":{"v":46,"d":"46.00"}},{"$f":"$CF$30+($CG$30)*CC4","v":{"v":36,"d":"36.00"}},{"$f":"CD4+CE4","v":{"v":142,"d":"142.00"}},{"$f":"CI4+CF4","v":{"v":198,"d":"198.00"}},{"v":244,"d":"244.00"},{"v":280,"d":"280.00"},{"$f":"MAX(CI4:CL4)","v":{"v":280,"d":"280.00"}},{"$f":"$CG$34","v":{"v":6.666666666666667,"d":"6.67"}},{"$f":"$CD$34*CB4","v":{"v":6.666666666666668,"d":"6.67"}},{"$f":"$CG$34*CB4","v":{"v":0.33333333333333337,"d":"0.33"}},{"$f":"$CD$34","v":{"v":133.33333333333334,"d":"133.33"}},{"$f":"$D$28","v":1.15},{"$f":"$D$29","v":{"v":1.2,"d":"1.20"}},{"$f":"$D$30","v":1.25},{"$f":"SUM(CP4:CT4)*CB4","v":{"v":6.863333333333334,"d":"6.86"}},{"$f":"SUM(CP4:CT4)","v":{"v":137.26666666666668,"d":"137.27"}},{"$f":"$CE$34+$CF$34*CC4","v":{"v":16,"d":"16.00 "}},{"$f":"IF(CW4<($CF$31*1.2),((MAX($CH$26:$CH$30))*CB4),CX3)","v":{"v":0.8,"d":"0.80"}},{"$f":"$CE$34+$CF$34*CX4","v":{"v":16,"d":"16.00 "}}]
[{"$f":"$D$46*E5","v":{"v":0.3,"d":"0.30"}},{"$f":"($F$58/($A5^($D$52)))^(1/$D$53)","v":{"v":2000.000000000001,"d":"2,000.00"}},1,0,0.01,{"$f":"IF($D$46*E5>$F$43,$F$43,$D$46*E5)","v":{"v":0.3,"d":"0.30"}},{"$f":"IF(($F$58/($F5^($D$52)))^(1/$D$53)>$F$44,$G$2,$F5)","v":{"v":15.000000000000002,"d":"15.00"}},{"$f":"($F$58/($G5^($D$52)))^(1/$D$53)","v":{"v":40.00000000000001,"d":"40.00"}},{"$f":"IF(($K$50/($F5^($D$52)))^(1/$D$53)>$F$44,$I$2,F5)","v":{"v":3.7500000000000004,"d":"3.75"}},{"$f":"($K$50/($I5^($D$52)))^(1/$D$53)","v":{"v":40.00000000000001,"d":"40.00"}},{"$f":"IF(($K$61/($F5^($D$52)))^(1/$D$53)>$F$44,$K$2,F5)","v":{"v":9.599999999999998,"d":"9.60"}},{"$f":"($K$61/($K5^($D$52)))^(1/$D$53)","v":{"v":40.00000000000001,"d":"40.00"}},{"$f":"IF(($Q$50/($F5^($D$52)))^(1/$D$53)>$F$44,$M$2,F5)","v":{"v":25.349999999999998,"d":"25.35"}},{"$f":"($Q$50/(M5^($D$52)))^(1/$D$53)","v":{"v":40.00000000000001,"d":"40.00"}},{"$f":"IF(($Q$61/($F5^($D$52)))^(1/$D$53)>$F$44,$O$2,F5)","v":{"v":40.8375,"d":"40.84"}},{"$f":"($Q$61/($O5^($D$52)))^(1/$D$53)","v":{"v":40.00000000000001,"d":"40.00"}},{"$f":"IF(($D$45/($F5^($D$52)))^(1/$D$53)>$F$44,$Q$2,F5)","v":15.000000000000002},{"$f":"($D$45/($Q5^($D$52)))^(1/$D$53)","v":{"v":40.00000000000001,"d":"40.00"}},{"$f":"IF(B5>$F$44,1,0)","v":1},{"$f":"D5*$F$43","v":0},{"$f":"$D$44","v":{"v":20,"d":"20.00"}},{"$f":"$D$43","v":{"v":30,"d":"30.00"}},{"$f":"$F$44*D5","v":0},{"$f":"$D$47","v":{"v":20,"d":"20.00"}},{"$f":"$D$46","v":{"v":30,"d":"30.00"}},{"$f":"$D$43","v":{"v":30,"d":"30.00"}},{"$f":"$F$44*J5","v":{"v":1600.0000000000002,"d":"1,600.00"}},{"$f":"$F$43","v":{"v":60,"d":"60.00"}},{"$f":"$F$44","v":{"v":40,"d":"40.00"}},0,null,{"$f":"$E5*$E$46","v":{"v":0.3,"d":"0.30"}},{"$f":"(($E$48)/(AF5^($E$54)))^(1/$E$55)","v":{"v":2000.000000000001,"d":"2,000.00"}},{"$f":"AF5*-1","v":{"v":-0.3,"d":"(0.30)"}},{"$f":"AG5*-1","v":{"v":-2000.000000000001,"d":"(2,000.00)"}},{"$f":"AH5+($AF$15*2)+($D$46-$E$46)","v":{"v":59.7,"d":"59.70"}},{"$f":"AI5+($E$47*2)+($D$47-$E$47)","v":{"v":-1960.000000000001,"d":"(1,960.00)"}},null,{"$f":"$E5*$AM$48","v":0.45},{"$f":"(($AM$50)/(AM5^($E$54)))^(1/$E$55)","v":{"v":3000.0000000000005,"d":"3,000.00"}},{"$f":"AM5*-1","v":{"v":-0.45,"d":"(0.45)"}},{"$f":"AN5*-1","v":{"v":-3000.0000000000005,"d":"(3,000.00)"}},{"$f":"AO5+($AM$15*2)+($AL$48-$AM$48)","v":59.55},{"$f":"AP5+($AN$15*2)+($AL$49-$AM$49)","v":{"v":-2960.0000000000005,"d":"(2,960.00)"}},null,{"$f":"$E5*$AM$59","v":0.36},{"$f":"(($AM$61)/(AT5^($E$54)))^(1/$E$55)","v":{"v":2400,"d":"2,400.00"}},{"$f":"AT5*-1","v":{"v":-0.36,"d":"(0.36)"}},{"$f":"AU5*-1","v":{"v":-2400,"d":"(2,400.00)"}},{"$f":"AV5+($AT$15*2)+($AL$59-$AM$59)","v":59.64},{"$f":"AW5+($AU$15*2)+($AL$60-$AM$60)","v":{"v":-2360,"d":"(2,360.00)"}},null,null,{"$f":"$E5*$BC$48","v":0.21},{"$f":"(($BC$50)/(BB5^($E$54)))^(1/$E$55)","v":{"v":1399.9999999999995,"d":"1,400.00"}},{"$f":"BB5*-1","v":{"v":-0.21,"d":"(0.21)"}},{"$f":"BC5*-1","v":{"v":-1399.9999999999995,"d":"(1,400.00)"}},{"$f":"BD5+($BB$15*2)+($BB$48-$BC$48)","v":59.79},{"$f":"BE5+($BC$15*2)+($BB$49-$BC$49)","v":{"v":-1359.9999999999995,"d":"(1,360.00)"}},null,{"$f":"$E5*$BC$59","v":{"v":0.105,"d":"0.11"}},{"$f":"(($BC$61)/(BI5^($E$54)))^(1/$E$55)","v":{"v":700.0000000000001,"d":"700.00"}},{"$f":"BI5*-1","v":{"v":-0.105,"d":"(0.11)"}},{"$f":"BJ5*-1","v":{"v":-700.0000000000001,"d":"(700.00)"}},{"$f":"BK5+($BI$15*2)+($BB$59-$BC$59)","v":{"v":59.894999999999996,"d":"59.90"}},{"$f":"BL5+($BJ$15*2)+($BB$60-$BC$60)","v":{"v":-660.0000000000001,"d":"(660.00)"}},null,{"$f":"E5*BL46","v":{"v":0.3,"d":"0.30"}},{"$f":"(($BL$48)/(BP5^($E$54)))^(1/$E$55)","v":{"v":2000.000000000001,"d":"2,000.00"}},{"$f":"BP5*-1","v":{"v":-0.3,"d":"(0.30)"}},{"$f":"BQ5*-1","v":{"v":-2000.000000000001,"d":"(2,000.00)"}},{"$f":"BR5+($BP$15*2)+($BK$46-$BL$46)","v":{"v":59.7,"d":"59.70"}},{"$f":"BS5+($BQ$15*2)+($BK$47-$BL$47)","v":{"v":-1960.000000000001,"d":"(1,960.00)"}},{"$nulls":5},3,{"v":0.1,"d":"0.10"},{"v":1.6,"d":"1.60"},{"v":72,"d":"72.00 "},{"v":62,"d":"62.00"},{"v":52,"d":"52.00"},{"v":42,"d":"42.00"},{"v":32,"d":"32.00"},{"v":134,"d":"134.00"},{"v":186,"d":"186.00"},{"v":228,"d":"228.00"},{"v":260,"d":"260.00"},{"v":260,"d":"260.00"},{"v":6.666666666666667,"d":"6.67"},{"v":13.333333333333336,"d":"13.33"},{"v":0.6666666666666667,"d":"0.67"},{"v":133.33333333333334,"d":"133.33"},1.15,{"v":1.2,"d":"1.20"},1.25,13.76,{"v":137.6,"d":"137.60"},{"v":32,"d":"32.00 "},{"v":1.6,"d":"1.60"},{"v":32,"d":"32.00 "}]
[{"v":3,"d":"3.00"},{"v":200.00000000000006,"d":"200.00"},2,0.01,{"v":0.1,"d":"0.10"},{"v":3,"d":"3.00"},{"v":15.000000000000002,"d":"15.00"},{"v":40.00000000000001,"d":"40.00"},{"$f":"IF(($K$50/($F6^($D$52)))^(1/$D$53)>$F$44,$I$2,F6)","v":{"v":3.7500000000000004,"d":"3.75"}},{"v":40.00000000000001,"d":"40.00"},{"$f":"IF(($K$61/($F6^($D$52)))^(1/$D$53)>$F$44,$K$2,F6)","v":{"v":9.599999999999998,"d":"9.60"}},{"v":40.00000000000001,"d":"40.00"},{"$f":"IF(($Q$50/($F6^($D$52)))^(1/$D$53)>$F$44,$M$2,F6)","v":{"v":25.349999999999998,"d":"25.35"}},{"v":40.00000000000001,"d":"40.00"},{"$f":"IF(($Q$61/($F6^($D$52)))^(1/$D$53)>$F$44,$O$2,F6)","v":{"v":40.8375,"d":"40.84"}},{"v":40.00000000000001,"d":"40.00"},{"$f":"IF(($D$45/($F6^($D$52)))^(1/$D$53)>$F$44,$Q$2,F6)","v":15.000000000000002},{"v":40.00000000000001,"d":"40.00"},1,{"v":0.6,"d":"0.60"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"v":0.4,"d":"0.40"},{"$f":"$D$47","v":{"v":20,"d":"20.00"}},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":1600.0000000000002,"d":"1,600.00"},{"v":60,"d":"60.00"},{"v":40,"d":"40.00"},0,null,{"v":3,"d":"3.00"},{"v":200.00000000000006,"d":"200.00"},{"v":-3,"d":"(3.00)"},{"v":-200.00000000000006,"d":"(200.00)"},{"v":57,"d":"57.00"},{"v":-160.00000000000006,"d":"(160.00)"},null,{"v":4.5,"d":"4.50"},{"v":300.00000000000006,"d":"300.00"},{"v":-4.5,"d":"(4.50)"},{"v":-300.00000000000006,"d":"(300.00)"},{"v":55.5,"d":"55.50"},{"v":-260.00000000000006,"d":"(260.00)"},null,{"v":3.6,"d":"3.60"},{"v":239.99999999999997,"d":"240.00"},{"v":-3.6,"d":"(3.60)"},{"v":-239.99999999999997,"d":"(240.00)"},{"v":56.400000000000006,"d":"56.40"},{"v":-199.99999999999997,"d":"(200.00)"},null,null,{"v":2.1,"d":"2.10"},{"v":139.99999999999997,"d":"140.00"},{"v":-2.1,"d":"(2.10)"},{"v":-139.99999999999997,"d":"(140.00)"},{"v":57.9,"d":"57.90"},{"v":-99.99999999999997,"d":"(100.00)"},null,1.05,{"v":70,"d":"70.00"},{"v":-1.05,"d":"(1.05)"},{"v":-70,"d":"(70.00)"},58.95,{"v":-30,"d":"(30.00)"},null,{"$f":"E6*$BL$46","v":{"v":3,"d":"3.00"}},{"v":200.00000000000006,"d":"200.00"},{"v":-3,"d":"(3.00)"},{"v":-200.00000000000006,"d":"(200.00)"},{"v":57,"d":"57.00"},{"v":-160.00000000000006,"d":"(160.00)"},{"$nulls":5},4,0.15,{"v":2.4,"d":"2.40"},{"v":68,"d":"68.00 "},{"v":58,"d":"58.00"},{"v":48,"d":"48.00"},{"v":38,"d":"38.00"},{"v":28,"d":"28.00"},{"v":126,"d":"126.00"},{"v":174,"d":"174.00"},{"v":212,"d":"212.00"},{"v":240,"d":"240.00"},{"v":240,"d":"240.00"},{"v":6.666666666666667,"d":"6.67"},{"v":20,"d":"20.00"},{"v":1,"d":"1.00"},{"v":133.33333333333334,"d":"133.33"},1.15,{"v":1.2,"d":"1.20"},1.25,20.69,{"v":137.93333333333334,"d":"137.93"},{"v":48,"d":"48.00 "},{"v":2.4,"d":"2.40"},{"v":48,"d":"48.00 "}]
[{"v":6,"d":"6.00"},{"v":100.00000000000003,"d":"100.00"},3,{"v":0.1,"d":"0.10"},{"v":0.2,"d":"0.20"},{"v":6,"d":"6.00"},{"v":15.000000000000002,"d":"15.00"},{"v":40.00000000000001,"d":"40.00"},{"v":6,"d":"6.00"},{"v":25.000000000000007,"d":"25.00"},{"v":9.599999999999998,"d":"9.60"},{"v":40.00000000000001,"d":"40.00"},{"v":25.349999999999998,"d":"25.35"},{"v":40.00000000000001,"d":"40.00"},{"v":40.8375,"d":"40.84"},{"v":40.00000000000001,"d":"40.00"},15.000000000000002,{"v":40.00000000000001,"d":"40.00"},1,{"v":6,"d":"6.00"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"v":4,"d":"4.00"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":1000.0000000000002,"d":"1,000.00"},{"v":60,"d":"60.00"},{"v":40,"d":"40.00"},0,null,{"v":6,"d":"6.00"},{"v":100.00000000000003,"d":"100.00"},{"v":-6,"d":"(6.00)"},{"v":-100.00000000000003,"d":"(100.00)"},{"v":54,"d":"54.00"},{"v":-60.00000000000003,"d":"(60.00)"},null,{"v":9,"d":"9.00"},{"v":150.00000000000003,"d":"150.00"},{"v":-9,"d":"(9.00)"},{"v":-150.00000000000003,"d":"(150.00)"},{"v":51,"d":"51.00"},{"v":-110.00000000000003,"d":"(110.00)"},null,{"v":7.2,"d":"7.20"},{"v":119.99999999999996,"d":"120.00"},{"v":-7.2,"d":"(7.20)"},{"v":-119.99999999999996,"d":"(120.00)"},{"v":52.8,"d":"52.80"},{"v":-79.99999999999997,"d":"(80.00)"},null,null,{"v":4.2,"d":"4.20"},{"v":69.99999999999997,"d":"70.00"},{"v":-4.2,"d":"(4.20)"},{"v":-69.99999999999997,"d":"(70.00)"},{"v":55.8,"d":"55.80"},{"v":-29.99999999999998,"d":"(30.00)"},null,{"v":2.1,"d":"2.10"},{"v":35,"d":"35.00"},{"v":-2.1,"d":"(2.10)"},{"v":-35,"d":"(35.00)"},{"v":57.9,"d":"57.90"},{"v":5,"d":"5.00"},null,{"v":6,"d":"6.00"},{"v":100.00000000000003,"d":"100.00"},{"v":-6,"d":"(6.00)"},{"v":-100.00000000000003,"d":"(100.00)"},{"v":54,"d":"54.00"},{"v":-60.00000000000002,"d":"(60.00)"},{"$nulls":5},5,{"v":0.2,"d":"0.20"},{"v":3.2,"d":"3.20"},{"v":64,"d":"64.00 "},{"v":54,"d":"54.00"},{"v":44,"d":"44.00"},{"v":34,"d":"34.00"},{"v":24,"d":"24.00"},{"v":118,"d":"118.00"},{"v":162,"d":"162.00"},{"v":196,"d":"196.00"},{"v":220,"d":"220.00"},{"v":220,"d":"220.00"},{"v":6.666666666666667,"d":"6.67"},{"v":26.66666666666667,"d":"26.67"},{"v":1.3333333333333335,"d":"1.33"},{"v":133.33333333333334,"d":"133.33"},1.15,{"v":1.2,"d":"1.20"},1.25,{"v":27.653333333333336,"d":"27.65"},{"v":138.26666666666668,"d":"138.27"},{"v":64,"d":"64.00 "},{"v":3.2,"d":"3.20"},{"v":64,"d":"64.00 "}]
[{"v":9,"d":"9.00"},{"v":66.66666666666667,"d":"66.67"},4,0.15,{"v":0.3,"d":"0.30"},{"v":9,"d":"9.00"},{"v":15.000000000000002,"d":"15.00"},{"v":40.00000000000001,"d":"40.00"},{"v":9,"d":"9.00"},{"v":16.666666666666668,"d":"16.67"},{"v":9.599999999999998,"d":"9.60"},{"v":40.00000000000001,"d":"40.00"},{"v":25.349999999999998,"d":"25.35"},{"v":40.00000000000001,"d":"40.00"},{"v":40.8375,"d":"40.84"},{"v":40.00000000000001,"d":"40.00"},15.000000000000002,{"v":40.00000000000001,"d":"40.00"},1,{"v":9,"d":"9.00"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"v":6,"d":"6.00"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":666.6666666666667,"d":"666.67"},{"v":60,"d":"60.00"},{"v":40,"d":"40.00"},0,null,{"v":9,"d":"9.00"},{"v":66.66666666666667,"d":"66.67"},{"v":-9,"d":"(9.00)"},{"v":-66.66666666666667,"d":"(66.67)"},{"v":51,"d":"51.00"},{"v":-26.66666666666667,"d":"(26.67)"},null,{"v":13.5,"d":"13.50"},{"v":100,"d":"100.00"},{"v":-13.5,"d":"(13.50)"},{"v":-100,"d":"(100.00)"},{"v":46.5,"d":"46.50"},{"v":-60,"d":"(60.00)"},null,{"v":10.799999999999999,"d":"10.80"},{"v":80.00000000000001,"d":"80.00"},{"v":-10.799999999999999,"d":"(10.80)"},{"v":-80.00000000000001,"d":"(80.00)"},{"v":49.2,"d":"49.20"},{"v":-40.00000000000002,"d":"(40.00)"},null,null,{"v":6.3,"d":"6.30"},{"v":46.66666666666665,"d":"46.67"},{"v":-6.3,"d":"(6.30)"},{"v":-46.66666666666665,"d":"(46.67)"},{"v":53.7,"d":"53.70"},{"v":-6.666666666666657,"d":"(6.67)"},null,3.15,{"v":23.333333333333336,"d":"23.33"},{"v":-3.15,"d":"(3.15)"},{"v":-23.333333333333336,"d":"(23.33)"},56.85,{"v":16.666666666666664,"d":"16.67"},null,{"v":9,"d":"9.00"},{"v":66.66666666666667,"d":"66.67"},{"v":-9,"d":"(9.00)"},{"v":-66.66666666666667,"d":"(66.67)"},{"v":51,"d":"51.00"},{"v":-26.666666666666664,"d":"(26.67)"},{"$nulls":5},6,0.25,{"v":4,"d":"4.00"},{"v":60,"d":"60.00 "},{"v":50,"d":"50.00"},{"v":40,"d":"40.00"},{"v":30,"d":"30.00"},{"v":20,"d":"20.00"},{"v":110,"d":"110.00"},{"v":150,"d":"150.00"},{"v":180,"d":"180.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"},{"v":6.666666666666667,"d":"6.67"},{"v":33.333333333333336,"d":"33.33"},{"v":1.6666666666666667,"d":"1.67"},{"v":133.33333333333334,"d":"133.33"},1.15,{"v":1.2,"d":"1.20"},1.25,34.65,{"v":138.6,"d":"138.60"},{"v":80,"d":"80.00 "},{"v":4,"d":"4.00"},{"v":80,"d":"80.00 "}]
[{"v":12,"d":"12.00"},{"v":50.000000000000014,"d":"50.00"},5,{"v":0.2,"d":"0.20"},{"v":0.4,"d":"0.40"},{"v":12,"d":"12.00"},{"v":15.000000000000002,"d":"15.00"},{"v":40.00000000000001,"d":"40.00"},{"v":12,"d":"12.00"},{"v":12.500000000000004,"d":"12.50"},{"v":12,"d":"12.00"},{"v":31.999999999999993,"d":"32.00"},{"v":25.349999999999998,"d":"25.35"},{"v":40.00000000000001,"d":"40.00"},{"v":40.8375,"d":"40.84"},{"v":40.00000000000001,"d":"40.00"},15.000000000000002,{"v":40.00000000000001,"d":"40.00"},1,{"v":12,"d":"12.00"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"v":8,"d":"8.00"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":500.0000000000001,"d":"500.00"},{"v":60,"d":"60.00"},{"v":40,"d":"40.00"},0,null,{"v":12,"d":"12.00"},{"v":50.000000000000014,"d":"50.00"},{"v":-12,"d":"(12.00)"},{"v":-50.000000000000014,"d":"(50.00)"},{"v":48,"d":"48.00"},{"v":-10.000000000000014,"d":"(10.00)"},null,{"v":18,"d":"18.00"},{"v":75.00000000000001,"d":"75.00"},{"v":-18,"d":"(18.00)"},{"v":-75.00000000000001,"d":"(75.00)"},{"v":42,"d":"42.00"},{"v":-35.000000000000014,"d":"(35.00)"},null,{"v":14.4,"d":"14.40"},{"v":59.99999999999999,"d":"60.00"},{"v":-14.4,"d":"(14.40)"},{"v":-59.99999999999999,"d":"(60.00)"},{"v":45.6,"d":"45.60"},{"v":-20,"d":"(20.00)"},null,null,{"v":8.4,"d":"8.40"},{"v":34.99999999999999,"d":"35.00"},{"v":-8.4,"d":"(8.40)"},{"v":-34.99999999999999,"d":"(35.00)"},{"v":51.6,"d":"51.60"},{"v":5,"d":"5.00"},null,{"v":4.2,"d":"4.20"},{"v":17.5,"d":"17.50"},{"v":-4.2,"d":"(4.20)"},{"v":-17.5,"d":"(17.50)"},{"v":55.8,"d":"55.80"},{"v":22.5,"d":"22.50"},null,{"v":12,"d":"12.00"},{"v":50.000000000000014,"d":"50.00"},{"v":-12,"d":"(12.00)"},{"v":-50.000000000000014,"d":"(50.00)"},{"v":48,"d":"48.00"},{"v":-10.000000000000007,"d":"(10.00)"},{"$nulls":5},7,{"v":0.3,"d":"0.30"},{"v":4.8,"d":"4.80"},{"v":56,"d":"56.00 "},{"v":46,"d":"46.00"},{"v":36,"d":"36.00"},{"v":26,"d":"26.00"},{"v":16,"d":"16.00"},{"v":102,"d":"102.00"},{"v":138,"d":"138.00"},{"v":164,"d":"164.00"},{"v":180,"d":"180.00"},{"v":180,"d":"180.00"},{"v":6.666666666666667,"d":"6.67"},{"v":40,"d":"40.00"},{"v":2,"d":"2.00"},{"v":133.33333333333334,"d":"133.33"},1.15,{"v":1.2,"d":"1.20"},1.25,41.68,{"v":138.93333333333334,"d":"138.93"},{"v":96,"d":"96.00 "},{"v":4.8,"d":"4.80"},{"v":96,"d":"96.00 "}]
[{"v":15,"d":"15.00"},{"v":40.00000000000001,"d":"40.00"},6,0.25,{"v":0.5,"d":"0.50"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"v":40.00000000000001,"d":"40.00"},{"v":15,"d":"15.00"},{"v":10.000000000000002,"d":"10.00"},{"v":15,"d":"15.00"},{"v":25.59999999999999,"d":"25.60"},{"v":25.349999999999998,"d":"25.35"},{"v":40.00000000000001,"d":"40.00"},{"v":40.8375,"d":"40.84"},{"v":40.00000000000001,"d":"40.00"},15,{"v":40.00000000000001,"d":"40.00"},0,{"v":15,"d":"15.00"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"v":10,"d":"10.00"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":400.00000000000006,"d":"400.00"},{"v":60,"d":"60.00"},{"v":40,"d":"40.00"},0,null,{"v":15,"d":"15.00"},{"v":40.00000000000001,"d":"40.00"},{"v":-15,"d":"(15.00)"},{"v":-40.00000000000001,"d":"(40.00)"},{"v":45,"d":"45.00"},{"v":-7.105427357601002e-15,"d":"(0.00)"},null,{"v":22.5,"d":"22.50"},{"v":60.00000000000001,"d":"60.00"},{"v":-22.5,"d":"(22.50)"},{"v":-60.00000000000001,"d":"(60.00)"},{"v":37.5,"d":"37.50"},{"v":-20.000000000000007,"d":"(20.00)"},null,{"v":18,"d":"18.00"},{"v":47.99999999999999,"d":"48.00"},{"v":-18,"d":"(18.00)"},{"v":-47.99999999999999,"d":"(48.00)"},{"v":42,"d":"42.00"},{"v":-8,"d":"(8.00)"},null,null,{"v":10.5,"d":"10.50"},{"v":27.999999999999993,"d":"28.00"},{"v":-10.5,"d":"(10.50)"},{"v":-27.999999999999993,"d":"(28.00)"},{"v":49.5,"d":"49.50"},{"v":12,"d":"12.00"},null,5.25,{"v":14.000000000000004,"d":"14.00"},{"v":-5.25,"d":"(5.25)"},{"v":-14.000000000000004,"d":"(14.00)"},54.75,{"v":26,"d":"26.00"},null,{"v":15,"d":"15.00"},{"v":40.00000000000001,"d":"40.00"},{"v":-15,"d":"(15.00)"},{"v":-40.00000000000001,"d":"(40.00)"},{"v":45,"d":"45.00"},0,{"$nulls":5},8,0.35,{"v":5.6,"d":"5.60"},{"v":52,"d":"52.00 "},{"v":42,"d":"42.00"},{"v":32,"d":"32.00"},{"v":22,"d":"22.00"},{"v":12,"d":"12.00"},{"v":94,"d":"94.00"},{"v":126,"d":"126.00"},{"v":148,"d":"148.00"},{"v":160,"d":"160.00"},{"v":160,"d":"160.00"},{"v":6.666666666666667,"d":"6.67"},{"v":46.666666666666664,"d":"46.67"},{"v":2.3333333333333335,"d":"2.33"},{"v":133.33333333333334,"d":"133.33"},1.15,{"v":1.2,"d":"1.20"},1.25,{"v":48.74333333333333,"d":"48.74"},{"v":139.26666666666668,"d":"139.27"},{"v":112,"d":"112.00 "},{"v":5.6,"d":"5.60"},{"v":112,"d":"112.00 "}]
[{"v":18,"d":"18.00"},{"v":33.33333333333335,"d":"33.33"},7,{"v":0.3,"d":"0.30"},{"v":0.6,"d":"0.60"},{"v":18,"d":"18.00"},{"v":18,"d":"18.00"},{"v":33.33333333333335,"d":"33.33"},{"v":18,"d":"18.00"},{"v":8.333333333333337,"d":"8.33"},{"v":18,"d":"18.00"},{"v":21.333333333333332,"d":"21.33"},{"v":25.349999999999998,"d":"25.35"},{"v":40.00000000000001,"d":"40.00"},{"v":40.8375,"d":"40.84"},{"v":40.00000000000001,"d":"40.00"},18,{"v":33.33333333333335,"d":"33.33"},0,{"v":18,"d":"18.00"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"v":12,"d":"12.00"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":333.3333333333335,"d":"333.33"},{"v":60,"d":"60.00"},{"v":40,"d":"40.00"},0,null,{"v":18,"d":"18.00"},{"v":33.33333333333335,"d":"33.33"},{"v":-18,"d":"(18.00)"},{"v":-33.33333333333335,"d":"(33.33)"},{"v":42,"d":"42.00"},{"v":6.66666666666665,"d":"6.67"},null,{"v":27,"d":"27.00"},{"v":50.00000000000001,"d":"50.00"},{"v":-27,"d":"(27.00)"},{"v":-50.00000000000001,"d":"(50.00)"},{"v":33,"d":"33.00"},{"v":-10.000000000000007,"d":"(10.00)"},null,{"v":21.599999999999998,"d":"21.60"},{"v":39.99999999999999,"d":"40.00"},{"v":-21.599999999999998,"d":"(21.60)"},{"v":-39.99999999999999,"d":"(40.00)"},{"v":38.400000000000006,"d":"38.40"},0,null,null,{"v":12.6,"d":"12.60"},{"v":23.333333333333325,"d":"23.33"},{"v":-12.6,"d":"(12.60)"},{"v":-23.333333333333325,"d":"(23.33)"},{"v":47.4,"d":"47.40"},{"v":16.666666666666668,"d":"16.67"},null,{"v":6.3,"d":"6.30"},{"v":11.66666666666667,"d":"11.67"},{"v":-6.3,"d":"(6.30)"},{"v":-11.66666666666667,"d":"(11.67)"},{"v":53.7,"d":"53.70"},{"v":28.333333333333332,"d":"28.33"},null,{"v":18,"d":"18.00"},{"v":33.33333333333335,"d":"33.33"},{"v":-18,"d":"(18.00)"},{"v":-33.33333333333335,"d":"(33.33)"},{"v":42,"d":"42.00"},{"v":6.666666666666657,"d":"6.67"},{"$nulls":5},9,{"v":0.4,"d":"0.40"},{"v":6.4,"d":"6.40"},{"v":48,"d":"48.00 "},{"v":38,"d":"38.00"},{"v":28,"d":"28.00"},{"v":18,"d":"18.00"},{"v":8,"d":"8.00"},{"v":86,"d":"86.00"},{"v":114,"d":"114.00"},{"v":132,"d":"132.00"},{"v":140,"d":"140.00"},{"v":140,"d":"140.00"},{"v":6.666666666666667,"d":"6.67"},{"v":53.33333333333334,"d":"53.33"},{"v":2.666666666666667,"d":"2.67"},{"v":133.33333333333334,"d":"133.33"},1.15,{"v":1.2,"d":"1.20"},1.25,55.84,{"v":139.6,"d":"139.60"},{"v":128,"d":"128.00 "},{"v":6.4,"d":"6.40"},{"v":128,"d":"128.00 "}]
[{"v":21,"d":"21.00"},{"v":28.57142857142858,"d":"28.57"},8,0.35,{"v":0.7,"d":"0.70"},{"v":21,"d":"21.00"},{"v":21,"d":"21.00"},{"v":28.57142857142858,"d":"28.57"},{"v":21,"d":"21.00"},{"v":7.142857142857145,"d":"7.14"},{"v":21,"d":"21.00"},{"v":18.28571428571429,"d":"18.29"},{"v":25.349999999999998,"d":"25.35"},{"v":40.00000000000001,"d":"40.00"},{"v":40.8375,"d":"40.84"},{"v":40.00000000000001,"d":"40.00"},21,{"v":28.57142857142858,"d":"28.57"},0,{"v":21,"d":"21.00"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"v":14,"d":"14.00"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":285.7142857142858,"d":"285.71"},{"v":60,"d":"60.00"},{"v":40,"d":"40.00"},0,null,{"v":21,"d":"21.00"},{"v":28.57142857142858,"d":"28.57"},{"v":-21,"d":"(21.00)"},{"v":-28.57142857142858,"d":"(28.57)"},{"v":39,"d":"39.00"},{"v":11.42857142857142,"d":"11.43"},null,{"v":31.499999999999996,"d":"31.50"},{"v":42.857142857142875,"d":"42.86"},{"v":-31.499999999999996,"d":"(31.50)"},{"v":-42.857142857142875,"d":"(42.86)"},{"v":28.5,"d":"28.50"},{"v":-2.8571428571428754,"d":"(2.86)"},null,{"v":25.2,"d":"25.20"},{"v":34.28571428571428,"d":"34.29"},{"v":-25.2,"d":"(25.20)"},{"v":-34.28571428571428,"d":"(34.29)"},{"v":34.8,"d":"34.80"},{"v":5.714285714285715,"d":"5.71"},null,null,{"v":14.7,"d":"14.70"},{"v":19.999999999999993,"d":"20.00"},{"v":-14.7,"d":"(14.70)"},{"v":-19.999999999999993,"d":"(20.00)"},{"v":45.3,"d":"45.30"},{"v":20,"d":"20.00"},null,7.35,{"v":10.000000000000002,"d":"10.00"},{"v":-7.35,"d":"(7.35)"},{"v":-10.000000000000002,"d":"(10.00)"},52.65,{"v":30,"d":"30.00"},null,{"v":21,"d":"21.00"},{"v":28.57142857142858,"d":"28.57"},{"v":-21,"d":"(21.00)"},{"v":-28.57142857142858,"d":"(28.57)"},{"v":39,"d":"39.00"},{"v":11.428571428571427,"d":"11.43"},{"$nulls":5},10,0.45,{"v":7.2,"d":"7.20"},{"v":44,"d":"44.00 "},{"v":34,"d":"34.00"},{"v":24,"d":"24.00"},{"v":14,"d":"14.00"},{"v":4,"d":"4.00"},{"v":78,"d":"78.00"},{"v":102,"d":"102.00"},{"v":116,"d":"116.00"},{"v":120,"d":"120.00"},{"v":120,"d":"120.00"},{"v":6.666666666666667,"d":"6.67"},{"v":60.00000000000001,"d":"60.00"},{"v":3,"d":"3.00"},{"v":133.33333333333334,"d":"133.33"},1.15,{"v":1.2,"d":"1.20"},1.25,{"v":62.970000000000006,"d":"62.97"},{"v":139.93333333333334,"d":"139.93"},{"v":144,"d":"144.00 "},{"v":7.2,"d":"7.20"},{"v":144,"d":"144.00 "}]
[{"v":24,"d":"24.00"},{"v":25.000000000000007,"d":"25.00"},9,{"v":0.4,"d":"0.40"},{"v":0.8,"d":"0.80"},{"v":24,"d":"24.00"},{"v":24,"d":"24.00"},{"v":25.000000000000007,"d":"25.00"},{"v":24,"d":"24.00"},{"v":6.250000000000002,"d":"6.25"},{"v":24,"d":"24.00"},{"v":16,"d":"16.00"},{"v":25.349999999999998,"d":"25.35"},{"v":40.00000000000001,"d":"40.00"},{"v":40.8375,"d":"40.84"},{"v":40.00000000000001,"d":"40.00"},24,{"v":25.000000000000007,"d":"25.00"},0,{"v":24,"d":"24.00"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"v":16,"d":"16.00"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":250.00000000000006,"d":"250.00"},{"v":60,"d":"60.00"},{"v":40,"d":"40.00"},0,null,{"v":24,"d":"24.00"},{"v":25.000000000000007,"d":"25.00"},{"v":-24,"d":"(24.00)"},{"v":-25.000000000000007,"d":"(25.00)"},{"v":36,"d":"36.00"},{"v":14.999999999999993,"d":"15.00"},null,{"v":36,"d":"36.00"},{"v":37.50000000000001,"d":"37.50"},{"v":-36,"d":"(36.00)"},{"v":-37.50000000000001,"d":"(37.50)"},{"v":24,"d":"24.00"},{"v":2.499999999999993,"d":"2.50"},null,{"v":28.8,"d":"28.80"},{"v":29.99999999999999,"d":"30.00"},{"v":-28.8,"d":"(28.80)"},{"v":-29.99999999999999,"d":"(30.00)"},{"v":31.200000000000003,"d":"31.20"},{"v":10.000000000000004,"d":"10.00"},null,null,{"v":16.8,"d":"16.80"},{"v":17.499999999999993,"d":"17.50"},{"v":-16.8,"d":"(16.80)"},{"v":-17.499999999999993,"d":"(17.50)"},{"v":43.2,"d":"43.20"},{"v":22.5,"d":"22.50"},null,{"v":8.4,"d":"8.40"},8.75,{"v":-8.4,"d":"(8.40)"},{"v":-8.75,"d":"(8.75)"},{"v":51.6,"d":"51.60"},31.25,null,{"v":24,"d":"24.00"},{"v":25.000000000000007,"d":"25.00"},{"v":-24,"d":"(24.00)"},{"v":-25.000000000000007,"d":"(25.00)"},{"v":36,"d":"36.00"},{"v":15,"d":"15.00"},{"$nulls":5},11,{"v":0.5,"d":"0.50"},{"v":8,"d":"8.00"},{"v":40,"d":"40.00 "},{"v":30,"d":"30.00"},{"v":20,"d":"20.00"},{"v":10,"d":"10.00"},0,{"v":70,"d":"70.00"},{"v":90,"d":"90.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":6.666666666666667,"d":"6.67"},{"v":66.66666666666667,"d":"66.67"},{"v":3.3333333333333335,"d":"3.33"},{"v":133.33333333333334,"d":"133.33"},1.15,{"v":1.2,"d":"1.20"},1.25,{"v":70.13333333333334,"d":"70.13"},{"v":140.26666666666668,"d":"140.27"},{"v":160,"d":"160.00 "},{"v":8,"d":"8.00"},{"v":160,"d":"160.00 "}]
[{"v":27,"d":"27.00"},{"$f":"($F$58/($A14^($D$52)))^(1/$D$53)","v":{"v":22.222222222222225,"d":"22.22"}},10,0.45,{"v":0.9,"d":"0.90"},{"v":27,"d":"27.00"},{"v":27,"d":"27.00"},{"v":22.222222222222225,"d":"22.22"},{"v":27,"d":"27.00"},{"v":5.555555555555556,"d":"5.56"},{"v":27,"d":"27.00"},{"v":14.222222222222218,"d":"14.22"},{"v":27,"d":"27.00"},{"v":37.55555555555554,"d":"37.56"},{"v":40.8375,"d":"40.84"},{"v":40.00000000000001,"d":"40.00"},27,{"v":22.222222222222225,"d":"22.22"},{"$f":"IF(B14>$F$44,1,0)","v":0},{"v":27,"d":"27.00"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"v":18,"d":"18.00"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":222.22222222222226,"d":"222.22"},{"v":60,"d":"60.00"},{"v":40,"d":"40.00"},0,null,{"v":27,"d":"27.00"},{"v":22.222222222222225,"d":"22.22"},{"v":-27,"d":"(27.00)"},{"v":-22.222222222222225,"d":"(22.22)"},{"v":33,"d":"33.00"},{"v":17.777777777777775,"d":"17.78"},null,{"v":40.5,"d":"40.50"},{"v":33.33333333333334,"d":"33.33"},{"v":-40.5,"d":"(40.50)"},{"v":-33.33333333333334,"d":"(33.33)"},{"v":19.5,"d":"19.50"},{"v":6.666666666666657,"d":"6.67"},null,{"v":32.4,"d":"32.40"},{"v":26.666666666666657,"d":"26.67"},{"v":-32.4,"d":"(32.40)"},{"v":-26.666666666666657,"d":"(26.67)"},{"v":27.6,"d":"27.60"},{"v":13.333333333333336,"d":"13.33"},null,null,{"v":18.900000000000002,"d":"18.90"},{"v":15.555555555555552,"d":"15.56"},{"v":-18.900000000000002,"d":"(18.90)"},{"v":-15.555555555555552,"d":"(15.56)"},{"v":41.099999999999994,"d":"41.10"},{"v":24.444444444444443,"d":"24.44"},null,{"v":9.450000000000001,"d":"9.45"},{"v":7.7777777777777795,"d":"7.78"},{"v":-9.450000000000001,"d":"(9.45)"},{"v":-7.7777777777777795,"d":"(7.78)"},50.55,{"v":32.22222222222222,"d":"32.22"},null,{"v":27,"d":"27.00"},{"v":22.222222222222225,"d":"22.22"},{"v":-27,"d":"(27.00)"},{"v":-22.222222222222225,"d":"(22.22)"},{"v":33,"d":"33.00"},{"v":17.777777777777782,"d":"17.78"},{"$nulls":5},12,0.55,{"v":8.8,"d":"8.80"},{"v":36,"d":"36.00 "},{"v":26,"d":"26.00"},{"v":16,"d":"16.00"},{"v":6,"d":"6.00"},{"v":-4,"d":"-4.00"},{"v":62,"d":"62.00"},{"v":78,"d":"78.00"},{"v":84,"d":"84.00"},{"v":80,"d":"80.00"},{"v":84,"d":"84.00"},{"v":6.666666666666667,"d":"6.67"},{"v":73.33333333333334,"d":"73.33"},{"v":3.666666666666667,"d":"3.67"},{"v":133.33333333333334,"d":"133.33"},1.15,{"v":1.2,"d":"1.20"},1.25,77.33,{"v":140.6,"d":"140.60"},{"v":176,"d":"176.00 "},{"v":8.8,"d":"8.80"},{"v":176,"d":"176.00 "}]
[{"v":30,"d":"30.00"},{"$f":"($F$58/($F15^($D$52)))^(1/$D$53)","v":{"v":20.000000000000004,"d":"20.00"}},11,{"v":0.5,"d":"0.50"},{"v":1,"d":"1.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":20.000000000000004,"d":"20.00"},{"v":30,"d":"30.00"},{"v":5.000000000000001,"d":"5.00"},{"v":30,"d":"30.00"},{"v":12.799999999999995,"d":"12.80"},{"v":30,"d":"30.00"},{"v":33.8,"d":"33.80"},{"v":40.8375,"d":"40.84"},{"v":40.00000000000001,"d":"40.00"},30,{"v":20.000000000000004,"d":"20.00"},null,{"v":30,"d":"30.00"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":200.00000000000003,"d":"200.00"},{"v":60,"d":"60.00"},{"v":40,"d":"40.00"},0,null,{"$f":"$E15*$E$46","v":{"v":30,"d":"30.00"}},{"$f":"(($E$48)/(AF15^($E$54)))^(1/$E$55)","v":{"v":20.000000000000004,"d":"20.00"}},{"$f":"AF15*-1","v":{"v":-30,"d":"(30.00)"}},{"$f":"AG15*-1","v":{"v":-20.000000000000004,"d":"(20.00)"}},{"v":30,"d":"30.00"},{"$f":"AI15+($E$47*2)+($D$47-$E$47)","v":{"v":19.999999999999996,"d":"20.00"}},null,{"v":45,"d":"45.00"},{"v":30,"d":"30.00"},{"$f":"AM15*-1","v":{"v":-45,"d":"(45.00)"}},{"$f":"AN15*-1","v":{"v":-30,"d":"(30.00)"}},{"v":15,"d":"15.00"},{"v":10,"d":"10.00"},null,{"v":36,"d":"36.00"},{"v":23.999999999999996,"d":"24.00"},{"$f":"AT15*-1","v":{"v":-36,"d":"(36.00)"}},{"$f":"AU15*-1","v":{"v":-23.999999999999996,"d":"(24.00)"}},{"v":24,"d":"24.00"},{"v":15.999999999999996,"d":"16.00"},null,null,{"v":21,"d":"21.00"},{"v":13.999999999999996,"d":"14.00"},{"$f":"BB15*-1","v":{"v":-21,"d":"(21.00)"}},{"$f":"BC15*-1","v":{"v":-13.999999999999996,"d":"(14.00)"}},{"v":39,"d":"39.00"},{"v":25.999999999999996,"d":"26.00"},null,{"v":10.5,"d":"10.50"},{"v":7.000000000000001,"d":"7.00"},{"$f":"BI15*-1","v":{"v":-10.5,"d":"(10.50)"}},{"$f":"BJ15*-1","v":{"v":-7.000000000000001,"d":"(7.00)"}},{"v":49.5,"d":"49.50"},{"v":33,"d":"33.00"},null,{"v":30,"d":"30.00"},{"v":20.000000000000004,"d":"20.00"},{"$f":"BP15*-1","v":{"v":-30,"d":"(30.00)"}},{"$f":"BQ15*-1","v":{"v":-20.000000000000004,"d":"(20.00)"}},{"v":30,"d":"30.00"},{"v":20.000000000000004,"d":"20.00"},{"$nulls":5},13,{"v":0.6,"d":"0.60"},{"v":9.6,"d":"9.60"},{"v":32,"d":"32.00 "},{"v":22,"d":"22.00"},{"v":12,"d":"12.00"},{"v":2,"d":"2.00"},{"v":-8,"d":"-8.00"},{"v":54,"d":"54.00"},{"v":66,"d":"66.00"},{"v":68,"d":"68.00"},{"v":60,"d":"60.00"},{"v":68,"d":"68.00"},{"v":6.666666666666667,"d":"6.67"},{"v":80,"d":"80.00"},{"v":4,"d":"4.00"},{"v":133.33333333333334,"d":"133.33"},1.15,{"v":1.2,"d":"1.20"},1.25,84.56,{"v":140.93333333333334,"d":"140.93"},{"v":192,"d":"192.00 "},{"v":9.6,"d":"9.60"},{"v":192,"d":"192.00 "}]
[{"v":33,"d":"33.00"},{"v":18.181818181818183,"d":"18.18"},12,0.55,{"v":1.1,"d":"1.10"},{"v":33,"d":"33.00"},{"v":33,"d":"33.00"},{"v":18.181818181818183,"d":"18.18"},{"v":33,"d":"33.00"},{"v":4.545454545454546,"d":"4.55"},{"v":33,"d":"33.00"},{"v":11.636363636363635,"d":"11.64"},{"v":33,"d":"33.00"},{"v":30.72727272727272,"d":"30.73"},{"v":40.8375,"d":"40.84"},{"v":40.00000000000001,"d":"40.00"},33,{"v":18.181818181818183,"d":"18.18"},null,{"v":33,"d":"33.00"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"v":22,"d":"22.00"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":181.81818181818184,"d":"181.82"},{"v":60,"d":"60.00"},{"v":40,"d":"40.00"},0,null,{"$f":"$E16*$E$46","v":{"v":33,"d":"33.00"}},{"$f":"(($E$48)/(AF16^($E$54)))^(1/$E$55)","v":{"v":18.181818181818183,"d":"18.18"}},{"$f":"AF16*-1","v":{"v":-33,"d":"(33.00)"}},{"$f":"AG16*-1","v":{"v":-18.181818181818183,"d":"(18.18)"}},{"v":27,"d":"27.00"},{"$f":"AI16+($E$47*2)+($D$47-$E$47)","v":{"v":21.818181818181817,"d":"21.82"}},null,{"v":49.50000000000001,"d":"49.50"},{"v":27.27272727272727,"d":"27.27"},{"$f":"AM16*-1","v":{"v":-49.50000000000001,"d":"(49.50)"}},{"$f":"AN16*-1","v":{"v":-27.27272727272727,"d":"(27.27)"}},{"v":10.499999999999993,"d":"10.50"},{"v":12.727272727272734,"d":"12.73"},null,{"v":39.6,"d":"39.60"},{"v":21.81818181818181,"d":"21.82"},{"$f":"AT16*-1","v":{"v":-39.6,"d":"(39.60)"}},{"$f":"AU16*-1","v":{"v":-21.81818181818181,"d":"(21.82)"}},{"v":20.4,"d":"20.40"},{"v":18.181818181818183,"d":"18.18"},null,null,{"v":23.1,"d":"23.10"},{"v":12.727272727272721,"d":"12.73"},{"$f":"BB16*-1","v":{"v":-23.1,"d":"(23.10)"}},{"$f":"BC16*-1","v":{"v":-12.727272727272721,"d":"(12.73)"}},{"v":36.9,"d":"36.90"},{"v":27.272727272727273,"d":"27.27"},null,11.55,{"v":6.363636363636363,"d":"6.36"},{"$f":"BI16*-1","v":{"v":-11.55,"d":"(11.55)"}},{"$f":"BJ16*-1","v":{"v":-6.363636363636363,"d":"(6.36)"}},48.45,{"v":33.63636363636364,"d":"33.64"},null,{"v":33,"d":"33.00"},{"v":18.181818181818183,"d":"18.18"},{"$f":"BP16*-1","v":{"v":-33,"d":"(33.00)"}},{"$f":"BQ16*-1","v":{"v":-18.181818181818183,"d":"(18.18)"}},{"v":27,"d":"27.00"},{"v":21.818181818181824,"d":"21.82"},{"$nulls":5},14,0.65,{"v":10.4,"d":"10.40"},{"v":28,"d":"28.00 "},{"v":18,"d":"18.00"},{"v":8,"d":"8.00"},{"v":-2,"d":"-2.00"},{"v":-12,"d":"-12.00"},{"v":46,"d":"46.00"},{"v":54,"d":"54.00"},{"v":52,"d":"52.00"},{"v":40,"d":"40.00"},{"v":54,"d":"54.00"},{"v":6.666666666666667,"d":"6.67"},{"v":86.66666666666667,"d":"86.67"},{"v":4.333333333333334,"d":"4.33"},{"v":133.33333333333334,"d":"133.33"},1.15,{"v":1.2,"d":"1.20"},1.25,{"v":91.82333333333335,"d":"91.82"},{"v":141.26666666666668,"d":"141.27"},{"v":208,"d":"208.00 "},{"v":10.4,"d":"10.40"},{"v":208,"d":"208.00 "}]
[{"v":36,"d":"36.00"},{"v":16.666666666666668,"d":"16.67"},13,{"v":0.6,"d":"0.60"},{"v":1.2,"d":"1.20"},{"$f":"IF($D$46*E17>$F$43,$F$43,$D$46*E17)","v":{"v":36,"d":"36.00"}},{"v":36,"d":"36.00"},{"v":16.666666666666668,"d":"16.67"},{"v":36,"d":"36.00"},{"v":4.166666666666667,"d":"4.17"},{"v":36,"d":"36.00"},{"v":10.666666666666664,"d":"10.67"},{"v":36,"d":"36.00"},{"v":28.166666666666664,"d":"28.17"},{"v":40.8375,"d":"40.84"},{"v":40.00000000000001,"d":"40.00"},36,{"v":16.666666666666668,"d":"16.67"},null,{"v":36,"d":"36.00"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"v":24,"d":"24.00"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":166.66666666666669,"d":"166.67"},{"v":60,"d":"60.00"},{"v":40,"d":"40.00"},0,null,{"v":36,"d":"36.00"},{"v":16.666666666666668,"d":"16.67"},{"v":-36,"d":"(36.00)"},{"v":-16.666666666666668,"d":"(16.67)"},{"v":24,"d":"24.00"},{"v":23.333333333333332,"d":"23.33"},null,{"v":54,"d":"54.00"},{"v":25,"d":"25.00"},{"v":-54,"d":"(54.00)"},{"v":-25,"d":"(25.00)"},{"v":6,"d":"6.00"},{"v":15,"d":"15.00"},null,{"v":43.199999999999996,"d":"43.20"},{"v":20.000000000000004,"d":"20.00"},{"v":-43.199999999999996,"d":"(43.20)"},{"v":-20.000000000000004,"d":"(20.00)"},{"v":16.800000000000004,"d":"16.80"},{"v":19.99999999999999,"d":"20.00"},null,null,{"v":25.2,"d":"25.20"},{"v":11.666666666666663,"d":"11.67"},{"v":-25.2,"d":"(25.20)"},{"v":-11.666666666666663,"d":"(11.67)"},{"v":34.8,"d":"34.80"},{"v":28.33333333333333,"d":"28.33"},null,{"v":12.6,"d":"12.60"},{"v":5.833333333333334,"d":"5.83"},{"v":-12.6,"d":"(12.60)"},{"v":-5.833333333333334,"d":"(5.83)"},{"v":47.4,"d":"47.40"},{"v":34.16666666666667,"d":"34.17"},null,{"v":36,"d":"36.00"},{"v":16.666666666666668,"d":"16.67"},{"v":-36,"d":"(36.00)"},{"v":-16.666666666666668,"d":"(16.67)"},{"v":24,"d":"24.00"},{"v":23.33333333333334,"d":"23.33"},{"$nulls":5},15,{"v":0.7,"d":"0.70"},{"v":11.2,"d":"11.20"},{"v":24,"d":"24.00 "},{"v":14,"d":"14.00"},{"v":4,"d":"4.00"},{"v":-6,"d":"-6.00"},{"v":-16,"d":"-16.00"},{"v":38,"d":"38.00"},{"v":42,"d":"42.00"},{"v":36,"d":"36.00"},{"v":20,"d":"20.00"},{"v":42,"d":"42.00"},{"v":6.666666666666667,"d":"6.67"},{"v":93.33333333333333,"d":"93.33"},{"v":4.666666666666667,"d":"4.67"},{"v":133.33333333333334,"d":"133.33"},1.15,{"v":1.2,"d":"1.20"},1.25,{"v":99.11999999999999,"d":"99.12"},{"v":141.6,"d":"141.60"},{"v":224,"d":"224.00 "},{"v":11.2,"d":"11.20"},{"v":224,"d":"224.00 "}]
[{"v":39,"d":"39.00"},{"v":15.384615384615387,"d":"15.38"},14,0.65,{"v":1.3,"d":"1.30"},{"v":39,"d":"39.00"},{"v":39,"d":"39.00"},{"v":15.384615384615387,"d":"15.38"},{"v":39,"d":"39.00"},{"v":3.8461538461538467,"d":"3.85"},{"v":39,"d":"39.00"},{"v":9.846153846153845,"d":"9.85"},{"v":39,"d":"39.00"},{"v":25.999999999999996,"d":"26.00"},{"v":40.8375,"d":"40.84"},{"v":40.00000000000001,"d":"40.00"},39,{"v":15.384615384615387,"d":"15.38"},null,{"v":39,"d":"39.00"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"v":26,"d":"26.00"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":153.84615384615387,"d":"153.85"},{"v":60,"d":"60.00"},{"v":40,"d":"40.00"},0,null,{"v":39,"d":"39.00"},{"v":15.384615384615387,"d":"15.38"},{"v":-39,"d":"(39.00)"},{"v":-15.384615384615387,"d":"(15.38)"},{"v":21,"d":"21.00"},{"v":24.615384615384613,"d":"24.62"},null,{"v":58.5,"d":"58.50"},{"v":23.076923076923077,"d":"23.08"},{"v":-58.5,"d":"(58.50)"},{"v":-23.076923076923077,"d":"(23.08)"},{"v":1.5,"d":"1.50"},{"v":16.92307692307692,"d":"16.92"},null,{"v":46.800000000000004,"d":"46.80"},{"v":18.46153846153846,"d":"18.46"},{"v":-46.800000000000004,"d":"(46.80)"},{"v":-18.46153846153846,"d":"(18.46)"},{"v":13.199999999999996,"d":"13.20"},{"v":21.538461538461533,"d":"21.54"},null,null,{"v":27.3,"d":"27.30"},{"v":10.769230769230766,"d":"10.77"},{"v":-27.3,"d":"(27.30)"},{"v":-10.769230769230766,"d":"(10.77)"},{"v":32.7,"d":"32.70"},{"v":29.230769230769226,"d":"29.23"},null,13.65,{"v":5.384615384615385,"d":"5.38"},{"v":-13.65,"d":"(13.65)"},{"v":-5.384615384615385,"d":"(5.38)"},46.35,{"v":34.61538461538461,"d":"34.62"},null,{"v":39,"d":"39.00"},{"v":15.384615384615387,"d":"15.38"},{"v":-39,"d":"(39.00)"},{"v":-15.384615384615387,"d":"(15.38)"},{"v":21,"d":"21.00"},{"v":24.61538461538462,"d":"24.62"},{"$nulls":5},16,0.75,{"v":12,"d":"12.00"},{"v":20,"d":"20.00 "},{"v":10,"d":"10.00"},0,{"v":-10,"d":"-10.00"},{"v":-20,"d":"-20.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":20,"d":"20.00"},0,{"v":30,"d":"30.00"},{"v":6.666666666666667,"d":"6.67"},{"v":100,"d":"100.00"},{"v":5,"d":"5.00"},{"v":133.33333333333334,"d":"133.33"},1.15,{"v":1.2,"d":"1.20"},1.25,106.45,{"v":141.93333333333334,"d":"141.93"},{"v":240,"d":"240.00 "},{"v":12,"d":"12.00"},{"v":240,"d":"240.00 "}]
[{"v":42,"d":"42.00"},{"v":14.285714285714288,"d":"14.29"},15,{"v":0.7,"d":"0.70"},{"v":1.4,"d":"1.40"},{"v":42,"d":"42.00"},{"v":42,"d":"42.00"},{"v":14.285714285714288,"d":"14.29"},{"v":42,"d":"42.00"},{"v":3.571428571428572,"d":"3.57"},{"v":42,"d":"42.00"},{"v":9.14285714285714,"d":"9.14"},{"v":42,"d":"42.00"},{"v":24.14285714285714,"d":"24.14"},{"v":42,"d":"42.00"},{"v":38.892857142857146,"d":"38.89"},42,{"v":14.285714285714288,"d":"14.29"},null,{"v":42,"d":"42.00"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"v":28,"d":"28.00"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":142.8571428571429,"d":"142.86"},{"v":60,"d":"60.00"},{"v":40,"d":"40.00"},0,null,{"v":42,"d":"42.00"},{"v":14.285714285714288,"d":"14.29"},{"v":-42,"d":"(42.00)"},{"v":-14.285714285714288,"d":"(14.29)"},{"v":18,"d":"18.00"},{"v":25.71428571428571,"d":"25.71"},null,{"v":62.99999999999999,"d":"63.00"},{"v":21.42857142857143,"d":"21.43"},{"v":-62.99999999999999,"d":"(63.00)"},{"v":-21.42857142857143,"d":"(21.43)"},{"v":-2.999999999999993,"d":"(3.00)"},{"v":18.57142857142857,"d":"18.57"},null,{"v":50.4,"d":"50.40"},{"v":17.142857142857135,"d":"17.14"},{"v":-50.4,"d":"(50.40)"},{"v":-17.142857142857135,"d":"(17.14)"},{"v":9.600000000000001,"d":"9.60"},{"v":22.857142857142858,"d":"22.86"},null,null,{"v":29.4,"d":"29.40"},{"v":9.999999999999996,"d":"10.00"},{"v":-29.4,"d":"(29.40)"},{"v":-9.999999999999996,"d":"(10.00)"},{"v":30.6,"d":"30.60"},{"v":29.999999999999996,"d":"30.00"},null,{"v":14.7,"d":"14.70"},{"v":5.000000000000001,"d":"5.00"},{"v":-14.7,"d":"(14.70)"},{"v":-5.000000000000001,"d":"(5.00)"},{"v":45.3,"d":"45.30"},{"v":35,"d":"35.00"},null,{"v":42,"d":"42.00"},{"v":14.285714285714288,"d":"14.29"},{"v":-42,"d":"(42.00)"},{"v":-14.285714285714288,"d":"(14.29)"},{"v":18,"d":"18.00"},{"v":25.71428571428572,"d":"25.71"},{"$nulls":5},17,{"v":0.8,"d":"0.80"},{"v":12.8,"d":"12.80"},{"v":16,"d":"16.00 "},{"v":6,"d":"6.00"},{"v":-4,"d":"-4.00"},{"v":-14,"d":"-14.00"},{"v":-24,"d":"-24.00"},{"v":22,"d":"22.00"},{"v":18,"d":"18.00"},{"v":4,"d":"4.00"},{"v":-20,"d":"-20.00"},{"v":22,"d":"22.00"},{"v":6.666666666666667,"d":"6.67"},{"v":106.66666666666669,"d":"106.67"},{"v":5.333333333333334,"d":"5.33"},{"v":133.33333333333334,"d":"133.33"},1.15,{"v":1.2,"d":"1.20"},1.25,{"v":113.81333333333335,"d":"113.81"},{"v":142.26666666666668,"d":"142.27"},{"v":256,"d":"256.00 "},{"v":12.8,"d":"12.80"},{"v":256,"d":"256.00 "}]
[{"v":45,"d":"45.00"},{"v":13.333333333333334,"d":"13.33"},16,0.75,{"v":1.5,"d":"1.50"},{"v":45,"d":"45.00"},{"v":45,"d":"45.00"},{"v":13.333333333333334,"d":"13.33"},{"v":45,"d":"45.00"},{"v":3.3333333333333335,"d":"3.33"},{"v":45,"d":"45.00"},{"v":8.533333333333331,"d":"8.53"},{"v":45,"d":"45.00"},{"v":22.533333333333324,"d":"22.53"},{"v":45,"d":"45.00"},{"v":36.3,"d":"36.30"},45,{"v":13.333333333333334,"d":"13.33"},null,{"v":45,"d":"45.00"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":133.33333333333334,"d":"133.33"},{"v":60,"d":"60.00"},{"v":40,"d":"40.00"},0,null,{"v":45,"d":"45.00"},{"v":13.333333333333334,"d":"13.33"},{"v":-45,"d":"(45.00)"},{"v":-13.333333333333334,"d":"(13.33)"},{"v":15,"d":"15.00"},{"v":26.666666666666664,"d":"26.67"},null,{"v":67.5,"d":"67.50"},{"v":20.000000000000004,"d":"20.00"},{"v":-67.5,"d":"(67.50)"},{"v":-20.000000000000004,"d":"(20.00)"},{"v":-7.5,"d":"(7.50)"},{"v":20,"d":"20.00"},null,{"v":54,"d":"54.00"},{"v":15.999999999999996,"d":"16.00"},{"v":-54,"d":"(54.00)"},{"v":-15.999999999999996,"d":"(16.00)"},{"v":6,"d":"6.00"},{"v":23.999999999999996,"d":"24.00"},null,null,{"v":31.5,"d":"31.50"},{"v":9.333333333333329,"d":"9.33"},{"v":-31.5,"d":"(31.50)"},{"v":-9.333333333333329,"d":"(9.33)"},{"v":28.5,"d":"28.50"},{"v":30.666666666666664,"d":"30.67"},null,15.75,{"v":4.666666666666668,"d":"4.67"},{"v":-15.75,"d":"(15.75)"},{"v":-4.666666666666668,"d":"(4.67)"},44.25,{"v":35.333333333333336,"d":"35.33"},null,{"v":45,"d":"45.00"},{"v":13.333333333333334,"d":"13.33"},{"v":-45,"d":"(45.00)"},{"v":-13.333333333333334,"d":"(13.33)"},{"v":15,"d":"15.00"},{"v":26.66666666666667,"d":"26.67"},{"$nulls":5},18,0.85,{"v":13.6,"d":"13.60"},{"v":12,"d":"12.00 "},{"v":2,"d":"2.00"},{"v":-8,"d":"-8.00"},{"v":-18,"d":"-18.00"},{"v":-28,"d":"-28.00"},{"v":14,"d":"14.00"},{"v":6,"d":"6.00"},{"v":-12,"d":"-12.00"},{"v":-40,"d":"-40.00"},{"v":14,"d":"14.00"},{"v":6.666666666666667,"d":"6.67"},{"v":113.33333333333334,"d":"113.33"},{"v":5.666666666666667,"d":"5.67"},{"v":133.33333333333334,"d":"133.33"},1.15,{"v":1.2,"d":"1.20"},1.25,121.21,{"v":142.6,"d":"142.60"},{"v":272,"d":"272.00 "},{"v":13.6,"d":"13.60"},{"v":272,"d":"272.00 "}]
[{"v":48,"d":"48.00"},{"v":12.500000000000004,"d":"12.50"},17,{"v":0.8,"d":"0.80"},{"v":1.6,"d":"1.60"},{"v":48,"d":"48.00"},{"v":48,"d":"48.00"},{"v":12.500000000000004,"d":"12.50"},{"v":48,"d":"48.00"},{"v":3.125000000000001,"d":"3.13"},{"v":48,"d":"48.00"},{"v":7.999999999999998,"d":"8.00"},{"v":48,"d":"48.00"},{"v":21.125,"d":"21.13"},{"v":48,"d":"48.00"},{"v":34.03125,"d":"34.03"},48,{"v":12.500000000000004,"d":"12.50"},null,{"v":48,"d":"48.00"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"v":32,"d":"32.00"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":125.00000000000003,"d":"125.00"},{"v":60,"d":"60.00"},{"v":40,"d":"40.00"},0,null,{"v":48,"d":"48.00"},{"v":12.500000000000004,"d":"12.50"},{"v":-48,"d":"(48.00)"},{"v":-12.500000000000004,"d":"(12.50)"},{"v":12,"d":"12.00"},{"v":27.499999999999996,"d":"27.50"},null,{"v":72,"d":"72.00"},{"v":18.750000000000004,"d":"18.75"},{"v":-72,"d":"(72.00)"},{"v":-18.750000000000004,"d":"(18.75)"},{"v":-12,"d":"(12.00)"},21.25,null,{"v":57.6,"d":"57.60"},{"v":14.999999999999998,"d":"15.00"},{"v":-57.6,"d":"(57.60)"},{"v":-14.999999999999998,"d":"(15.00)"},{"v":2.3999999999999986,"d":"2.40"},{"v":24.999999999999993,"d":"25.00"},null,null,{"v":33.6,"d":"33.60"},{"v":8.749999999999998,"d":"8.75"},{"v":-33.6,"d":"(33.60)"},{"v":-8.749999999999998,"d":"(8.75)"},{"v":26.4,"d":"26.40"},{"v":31.249999999999993,"d":"31.25"},null,{"v":16.8,"d":"16.80"},{"v":4.375,"d":"4.38"},{"v":-16.8,"d":"(16.80)"},{"v":-4.375,"d":"(4.38)"},{"v":43.2,"d":"43.20"},{"v":35.625,"d":"35.63"},null,{"v":48,"d":"48.00"},{"v":12.500000000000004,"d":"12.50"},{"v":-48,"d":"(48.00)"},{"v":-12.500000000000004,"d":"(12.50)"},{"v":12,"d":"12.00"},{"v":27.500000000000004,"d":"27.50"},{"$nulls":5},19,{"v":0.9,"d":"0.90"},{"v":14.4,"d":"14.40"},{"v":8,"d":"8.00 "},{"v":-2,"d":"-2.00"},{"v":-12,"d":"-12.00"},{"v":-22,"d":"-22.00"},{"v":-32,"d":"-32.00"},{"v":6,"d":"6.00"},{"v":-6,"d":"-6.00"},{"v":-28,"d":"-28.00"},{"v":-60,"d":"-60.00"},{"v":6,"d":"6.00"},{"v":6.666666666666667,"d":"6.67"},{"v":120.00000000000001,"d":"120.00"},{"v":6,"d":"6.00"},{"v":133.33333333333334,"d":"133.33"},1.15,{"v":1.2,"d":"1.20"},1.25,{"v":128.64000000000001,"d":"128.64"},{"v":142.93333333333334,"d":"142.93"},{"v":288,"d":"288.00 "},{"v":14.4,"d":"14.40"},{"v":288,"d":"288.00 "}]
[{"v":51,"d":"51.00"},{"v":11.764705882352942,"d":"11.76"},18,0.85,{"v":1.7,"d":"1.70"},{"v":51,"d":"51.00"},{"v":51,"d":"51.00"},{"v":11.764705882352942,"d":"11.76"},{"v":51,"d":"51.00"},{"v":2.9411764705882355,"d":"2.94"},{"v":51,"d":"51.00"},{"v":7.5294117647058805,"d":"7.53"},{"v":51,"d":"51.00"},{"v":19.882352941176467,"d":"19.88"},{"v":51,"d":"51.00"},{"v":32.029411764705884,"d":"32.03"},51,{"v":11.764705882352942,"d":"11.76"},null,{"v":51,"d":"51.00"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"v":34,"d":"34.00"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":117.64705882352942,"d":"117.65"},{"v":60,"d":"60.00"},{"v":40,"d":"40.00"},0,null,{"v":51,"d":"51.00"},{"v":11.764705882352942,"d":"11.76"},{"v":-51,"d":"(51.00)"},{"v":-11.764705882352942,"d":"(11.76)"},{"v":9,"d":"9.00"},{"v":28.235294117647058,"d":"28.24"},null,{"v":76.5,"d":"76.50"},{"v":17.647058823529413,"d":"17.65"},{"v":-76.5,"d":"(76.50)"},{"v":-17.647058823529413,"d":"(17.65)"},{"v":-16.5,"d":"(16.50)"},{"v":22.352941176470587,"d":"22.35"},null,{"v":61.199999999999996,"d":"61.20"},{"v":14.117647058823527,"d":"14.12"},{"v":-61.199999999999996,"d":"(61.20)"},{"v":-14.117647058823527,"d":"(14.12)"},{"v":-1.1999999999999957,"d":"(1.20)"},{"v":25.882352941176464,"d":"25.88"},null,null,{"v":35.699999999999996,"d":"35.70"},{"v":8.235294117647056,"d":"8.24"},{"v":-35.699999999999996,"d":"(35.70)"},{"v":-8.235294117647056,"d":"(8.24)"},{"v":24.300000000000004,"d":"24.30"},{"v":31.764705882352935,"d":"31.76"},null,{"v":17.849999999999998,"d":"17.85"},{"v":4.117647058823531,"d":"4.12"},{"v":-17.849999999999998,"d":"(17.85)"},{"v":-4.117647058823531,"d":"(4.12)"},{"v":42.150000000000006,"d":"42.15"},{"v":35.88235294117647,"d":"35.88"},null,{"v":51,"d":"51.00"},{"v":11.764705882352942,"d":"11.76"},{"v":-51,"d":"(51.00)"},{"v":-11.764705882352942,"d":"(11.76)"},{"v":9,"d":"9.00"},{"v":28.235294117647065,"d":"28.24"},{"$nulls":5},20,0.95,{"v":15.2,"d":"15.20"},{"v":4,"d":"4.00 "},{"v":-6,"d":"-6.00"},{"v":-16,"d":"-16.00"},{"v":-26,"d":"-26.00"},{"v":-36,"d":"-36.00"},{"v":-2,"d":"-2.00"},{"v":-18,"d":"-18.00"},{"v":-44,"d":"-44.00"},{"v":-80,"d":"-80.00"},{"v":-2,"d":"(2.00)"},{"v":6.666666666666667,"d":"6.67"},{"v":126.66666666666667,"d":"126.67"},{"v":6.333333333333333,"d":"6.33"},{"v":133.33333333333334,"d":"133.33"},1.15,{"v":1.2,"d":"1.20"},1.25,{"v":136.10333333333335,"d":"136.10"},{"v":143.26666666666668,"d":"143.27"},{"v":304,"d":"304.00 "},{"v":15.2,"d":"15.20"},{"v":304,"d":"304.00 "}]
[{"v":54,"d":"54.00"},{"v":11.111111111111112,"d":"11.11"},19,{"v":0.9,"d":"0.90"},{"v":1.8,"d":"1.80"},{"v":54,"d":"54.00"},{"v":54,"d":"54.00"},{"v":11.111111111111112,"d":"11.11"},{"v":54,"d":"54.00"},{"v":2.777777777777778,"d":"2.78"},{"v":54,"d":"54.00"},{"v":7.111111111111111,"d":"7.11"},{"v":54,"d":"54.00"},{"v":18.777777777777775,"d":"18.78"},{"v":54,"d":"54.00"},30.25,54,{"v":11.111111111111112,"d":"11.11"},null,{"v":54,"d":"54.00"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"v":36,"d":"36.00"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":111.11111111111113,"d":"111.11"},{"v":60,"d":"60.00"},{"v":40,"d":"40.00"},0,null,{"v":54,"d":"54.00"},{"v":11.111111111111112,"d":"11.11"},{"v":-54,"d":"(54.00)"},{"v":-11.111111111111112,"d":"(11.11)"},{"v":6,"d":"6.00"},{"v":28.888888888888886,"d":"28.89"},null,{"v":81,"d":"81.00"},{"v":16.666666666666668,"d":"16.67"},{"v":-81,"d":"(81.00)"},{"v":-16.666666666666668,"d":"(16.67)"},{"v":-21,"d":"(21.00)"},{"v":23.33333333333333,"d":"23.33"},null,{"v":64.8,"d":"64.80"},{"v":13.333333333333332,"d":"13.33"},{"v":-64.8,"d":"(64.80)"},{"v":-13.333333333333332,"d":"(13.33)"},{"v":-4.799999999999997,"d":"(4.80)"},{"v":26.666666666666657,"d":"26.67"},null,null,{"v":37.800000000000004,"d":"37.80"},{"v":7.777777777777775,"d":"7.78"},{"v":-37.800000000000004,"d":"(37.80)"},{"v":-7.777777777777775,"d":"(7.78)"},{"v":22.199999999999996,"d":"22.20"},{"v":32.222222222222214,"d":"32.22"},null,{"v":18.900000000000002,"d":"18.90"},{"v":3.888888888888889,"d":"3.89"},{"v":-18.900000000000002,"d":"(18.90)"},{"v":-3.888888888888889,"d":"(3.89)"},{"v":41.099999999999994,"d":"41.10"},{"v":36.111111111111114,"d":"36.11"},null,{"v":54,"d":"54.00"},{"v":11.111111111111112,"d":"11.11"},{"v":-54,"d":"(54.00)"},{"v":-11.111111111111112,"d":"(11.11)"},{"v":6,"d":"6.00"},{"v":28.888888888888893,"d":"28.89"},{"$nulls":5},21,{"v":1,"d":"1.00"},{"v":16,"d":"16.00"},0,{"v":-10,"d":"-10.00"},{"v":-20,"d":"-20.00"},{"v":-30,"d":"-30.00"},{"v":-40,"d":"-40.00"},{"v":-10,"d":"-10.00"},{"v":-30,"d":"-30.00"},{"v":-60,"d":"-60.00"},{"v":-100,"d":"-100.00"},{"v":-10,"d":"(10.00)"},{"v":6.666666666666667,"d":"6.67"},{"v":133.33333333333334,"d":"133.33"},{"v":6.666666666666667,"d":"6.67"},{"v":133.33333333333334,"d":"133.33"},1.15,{"v":1.2,"d":"1.20"},1.25,{"v":143.6,"d":"143.60"},{"v":143.6,"d":"143.60"},{"v":320,"d":"320.00 "},{"v":16,"d":"16.00"},{"v":320,"d":"320.00 "}]
[{"v":57,"d":"57.00"},{"v":10.526315789473689,"d":"10.53"},20,0.95,{"v":1.9,"d":"1.90"},{"v":57,"d":"57.00"},{"v":57,"d":"57.00"},{"v":10.526315789473689,"d":"10.53"},{"v":57,"d":"57.00"},{"v":2.631578947368422,"d":"2.63"},{"v":57,"d":"57.00"},{"v":6.736842105263156,"d":"6.74"},{"v":57,"d":"57.00"},{"v":17.789473684210527,"d":"17.79"},{"v":57,"d":"57.00"},{"v":28.657894736842103,"d":"28.66"},57,{"v":10.526315789473689,"d":"10.53"},null,{"v":57,"d":"57.00"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"v":38,"d":"38.00"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":105.26315789473688,"d":"105.26"},{"v":60,"d":"60.00"},{"v":40,"d":"40.00"},0,null,{"v":57,"d":"57.00"},{"v":10.526315789473689,"d":"10.53"},{"v":-57,"d":"(57.00)"},{"v":-10.526315789473689,"d":"(10.53)"},{"v":3,"d":"3.00"},{"v":29.47368421052631,"d":"29.47"},null,{"v":85.5,"d":"85.50"},{"v":15.78947368421053,"d":"15.79"},{"v":-85.5,"d":"(85.50)"},{"v":-15.78947368421053,"d":"(15.79)"},{"v":-25.5,"d":"(25.50)"},{"v":24.210526315789473,"d":"24.21"},null,{"v":68.39999999999999,"d":"68.40"},{"v":12.631578947368423,"d":"12.63"},{"v":-68.39999999999999,"d":"(68.40)"},{"v":-12.631578947368423,"d":"(12.63)"},{"v":-8.399999999999991,"d":"(8.40)"},{"v":27.368421052631568,"d":"27.37"},null,null,{"v":39.9,"d":"39.90"},{"v":7.368421052631577,"d":"7.37"},{"v":-39.9,"d":"(39.90)"},{"v":-7.368421052631577,"d":"(7.37)"},{"v":20.1,"d":"20.10"},{"v":32.63157894736842,"d":"32.63"},null,19.95,{"v":3.6842105263157903,"d":"3.68"},{"v":-19.95,"d":"(19.95)"},{"v":-3.6842105263157903,"d":"(3.68)"},40.05,{"v":36.31578947368421,"d":"36.32"},null,{"v":57,"d":"57.00"},{"v":10.526315789473689,"d":"10.53"},{"v":-57,"d":"(57.00)"},{"v":-10.526315789473689,"d":"(10.53)"},{"v":3,"d":"3.00"},{"v":29.47368421052632,"d":"29.47"}]
[{"v":60,"d":"60.00"},{"v":10.000000000000002,"d":"10.00"},21,{"v":1,"d":"1.00"},{"v":2,"d":"2.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":10.000000000000002,"d":"10.00"},{"v":60,"d":"60.00"},{"v":2.5000000000000004,"d":"2.50"},{"v":60,"d":"60.00"},{"v":6.399999999999998,"d":"6.40"},{"v":60,"d":"60.00"},{"v":16.9,"d":"16.90"},{"v":60,"d":"60.00"},{"v":27.224999999999998,"d":"27.23"},60,{"v":10.000000000000002,"d":"10.00"},null,{"v":60,"d":"60.00"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"v":40,"d":"40.00"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":100.00000000000001,"d":"100.00"},{"v":60,"d":"60.00"},{"v":40,"d":"40.00"},0,null,{"v":60,"d":"60.00"},{"v":10.000000000000002,"d":"10.00"},{"v":-60,"d":"(60.00)"},{"v":-10.000000000000002,"d":"(10.00)"},0,{"v":30,"d":"30.00"},null,{"v":90,"d":"90.00"},{"v":15.000000000000002,"d":"15.00"},{"v":-90,"d":"(90.00)"},{"v":-15.000000000000002,"d":"(15.00)"},{"v":-30,"d":"(30.00)"},{"v":25,"d":"25.00"},null,{"v":72,"d":"72.00"},{"v":11.999999999999998,"d":"12.00"},{"v":-72,"d":"(72.00)"},{"v":-11.999999999999998,"d":"(12.00)"},{"v":-12,"d":"(12.00)"},{"v":27.999999999999993,"d":"28.00"},null,null,{"v":42,"d":"42.00"},{"v":6.999999999999998,"d":"7.00"},{"v":-42,"d":"(42.00)"},{"v":-6.999999999999998,"d":"(7.00)"},{"v":18,"d":"18.00"},{"v":32.99999999999999,"d":"33.00"},null,{"v":21,"d":"21.00"},{"v":3.500000000000001,"d":"3.50"},{"v":-21,"d":"(21.00)"},{"v":-3.500000000000001,"d":"(3.50)"},{"v":39,"d":"39.00"},{"v":36.5,"d":"36.50"},null,{"v":60,"d":"60.00"},{"v":10.000000000000002,"d":"10.00"},{"v":-60,"d":"(60.00)"},{"v":-10.000000000000002,"d":"(10.00)"},0,{"v":30.000000000000007,"d":"30.00"},{"$nulls":8},"filtro","pi","a0","b1","max Q","BP"]
[{"v":63,"d":"63.00"},{"v":10.000000000000002,"d":"10.00"},22,1.05,{"v":2.1,"d":"2.10"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":10.000000000000002,"d":"10.00"},{"v":60,"d":"60.00"},{"v":2.5000000000000004,"d":"2.50"},{"v":60,"d":"60.00"},{"v":6.399999999999998,"d":"6.40"},{"v":60,"d":"60.00"},{"v":16.9,"d":"16.90"},{"v":60,"d":"60.00"},{"v":27.224999999999998,"d":"27.23"},60,{"v":10.000000000000002,"d":"10.00"},null,{"$f":"D26*$F$43","v":{"v":63,"d":"63.00"}},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"$f":"$F$44*D26","v":{"v":42,"d":"42.00"}},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"$f":"$F$44*J26","v":{"v":100.00000000000001,"d":"100.00"}},{"v":60,"d":"60.00"},{"v":40,"d":"40.00"},0,null,{"v":63,"d":"63.00"},{"v":9.523809523809526,"d":"9.52"},{"$f":"AF26*-1","v":{"v":-63,"d":"(63.00)"}},{"$f":"AG26*-1","v":{"v":-9.523809523809526,"d":"(9.52)"}},{"v":-3,"d":"(3.00)"},{"$f":"AI26+($E$47*2)+($D$47-$E$47)","v":{"v":30.476190476190474,"d":"30.48"}},null,{"v":94.5,"d":"94.50"},{"v":14.285714285714288,"d":"14.29"},{"$f":"AM26*-1","v":{"v":-94.5,"d":"(94.50)"}},{"$f":"AN26*-1","v":{"v":-14.285714285714288,"d":"(14.29)"}},{"v":-34.5,"d":"(34.50)"},{"v":25.714285714285708,"d":"25.71"},null,{"v":75.60000000000001,"d":"75.60"},{"v":11.428571428571425,"d":"11.43"},{"$f":"AT26*-1","v":{"v":-75.60000000000001,"d":"(75.60)"}},{"$f":"AU26*-1","v":{"v":-11.428571428571425,"d":"(11.43)"}},{"v":-15.600000000000009,"d":"(15.60)"},{"v":28.57142857142857,"d":"28.57"},null,null,{"v":44.1,"d":"44.10"},{"v":6.666666666666664,"d":"6.67"},{"$f":"BB26*-1","v":{"v":-44.1,"d":"(44.10)"}},{"$f":"BC26*-1","v":{"v":-6.666666666666664,"d":"(6.67)"}},{"v":15.899999999999999,"d":"15.90"},{"v":33.33333333333333,"d":"33.33"},null,22.05,{"v":3.333333333333333,"d":"3.33"},{"$f":"BI26*-1","v":{"v":-22.05,"d":"(22.05)"}},{"$f":"BJ26*-1","v":{"v":-3.333333333333333,"d":"(3.33)"}},37.95,{"v":36.66666666666667,"d":"36.67"},null,{"v":63,"d":"63.00"},{"v":9.523809523809526,"d":"9.52"},{"$f":"BP26*-1","v":{"v":-63,"d":"(63.00)"}},{"$f":"BQ26*-1","v":{"v":-9.523809523809526,"d":"(9.52)"}},{"v":-3,"d":"(3.00)"},{"v":30.47619047619048,"d":"30.48"},{"$nulls":7},"Consumidor 1",{"$f":"IF(CE26>0,CE26,0)","v":{"v":46.666666666666664,"d":"46.7"}},{"$f":"CF26+(CG26*CI26)","v":{"v":46.666666666666664,"d":"46.7"}},{"$f":"BPub!D10","v":{"v":80,"d":"80.0"}},{"$f":"BPub!E10","v":{"v":-5,"d":"-5.0"}},{"$f":"CF26/CG26*-1","v":{"v":16,"d":"16.0"}},{"$f":"CG34","v":{"v":6.666666666666667,"d":"6.7"}}]
[{"v":66,"d":"66.00"},{"v":10.000000000000002,"d":"10.00"},23,{"v":1.1,"d":"1.10"},{"v":2.2,"d":"2.20"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":10.000000000000002,"d":"10.00"},{"v":60,"d":"60.00"},{"v":2.5000000000000004,"d":"2.50"},{"v":60,"d":"60.00"},{"v":6.399999999999998,"d":"6.40"},{"v":60,"d":"60.00"},{"v":16.9,"d":"16.90"},{"v":60,"d":"60.00"},{"v":27.224999999999998,"d":"27.23"},60,{"v":10.000000000000002,"d":"10.00"},null,{"v":66,"d":"66.00"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"v":44,"d":"44.00"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":100.00000000000001,"d":"100.00"},{"v":60,"d":"60.00"},{"v":40,"d":"40.00"},0,null,{"v":66,"d":"66.00"},{"v":9.090909090909093,"d":"9.09"},{"v":-66,"d":"(66.00)"},{"v":-9.090909090909093,"d":"(9.09)"},{"v":-6,"d":"(6.00)"},{"v":30.909090909090907,"d":"30.91"},null,{"v":99.00000000000001,"d":"99.00"},{"v":13.63636363636364,"d":"13.64"},{"v":-99.00000000000001,"d":"(99.00)"},{"v":-13.63636363636364,"d":"(13.64)"},{"v":-39.000000000000014,"d":"(39.00)"},{"v":26.36363636363636,"d":"26.36"},null,{"v":79.2,"d":"79.20"},{"v":10.909090909090907,"d":"10.91"},{"v":-79.2,"d":"(79.20)"},{"v":-10.909090909090907,"d":"(10.91)"},{"v":-19.200000000000003,"d":"(19.20)"},{"v":29.090909090909086,"d":"29.09"},null,null,{"v":46.2,"d":"46.20"},{"v":6.363636363636361,"d":"6.36"},{"v":-46.2,"d":"(46.20)"},{"v":-6.363636363636361,"d":"(6.36)"},{"v":13.799999999999997,"d":"13.80"},{"v":33.63636363636363,"d":"33.64"},null,{"v":23.1,"d":"23.10"},{"v":3.181818181818182,"d":"3.18"},{"v":-23.1,"d":"(23.10)"},{"v":-3.181818181818182,"d":"(3.18)"},{"v":36.9,"d":"36.90"},{"v":36.81818181818182,"d":"36.82"},null,{"v":66,"d":"66.00"},{"v":9.090909090909093,"d":"9.09"},{"v":-66,"d":"(66.00)"},{"v":-9.090909090909093,"d":"(9.09)"},{"v":-6,"d":"(6.00)"},{"v":30.909090909090914,"d":"30.91"},{"$nulls":7},"Consumidor 2",{"v":36.666666666666664,"d":"36.7"},{"v":36.666666666666664,"d":"36.7"},{"$f":"BPub!D11","v":{"v":70,"d":"70.0"}},{"$f":"BPub!E11","v":{"v":-5,"d":"-5.0"}},{"v":14,"d":"14.0"},{"$f":"CI26","v":{"v":6.666666666666667,"d":"6.7"}}]
[{"v":69,"d":"69.00"},{"v":10.000000000000002,"d":"10.00"},24,1.15,{"v":2.3,"d":"2.30"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":10.000000000000002,"d":"10.00"},{"v":60,"d":"60.00"},{"v":2.5000000000000004,"d":"2.50"},{"v":60,"d":"60.00"},{"v":6.399999999999998,"d":"6.40"},{"v":60,"d":"60.00"},{"v":16.9,"d":"16.90"},{"v":60,"d":"60.00"},{"v":27.224999999999998,"d":"27.23"},60,{"v":10.000000000000002,"d":"10.00"},null,{"v":69,"d":"69.00"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"v":46,"d":"46.00"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":100.00000000000001,"d":"100.00"},{"v":60,"d":"60.00"},{"v":40,"d":"40.00"},0,null,{"v":69,"d":"69.00"},{"v":8.695652173913045,"d":"8.70"},{"v":-69,"d":"(69.00)"},{"v":-8.695652173913045,"d":"(8.70)"},{"v":-9,"d":"(9.00)"},{"v":31.304347826086953,"d":"31.30"},null,{"v":103.49999999999999,"d":"103.50"},{"v":13.04347826086957,"d":"13.04"},{"v":-103.49999999999999,"d":"(103.50)"},{"v":-13.04347826086957,"d":"(13.04)"},{"v":-43.499999999999986,"d":"(43.50)"},{"v":26.95652173913043,"d":"26.96"},null,{"v":82.8,"d":"82.80"},{"v":10.434782608695652,"d":"10.43"},{"v":-82.8,"d":"(82.80)"},{"v":-10.434782608695652,"d":"(10.43)"},{"v":-22.799999999999997,"d":"(22.80)"},{"v":29.565217391304344,"d":"29.57"},null,null,{"v":48.3,"d":"48.30"},{"v":6.086956521739129,"d":"6.09"},{"v":-48.3,"d":"(48.30)"},{"v":-6.086956521739129,"d":"(6.09)"},{"v":11.700000000000003,"d":"11.70"},{"v":33.91304347826086,"d":"33.91"},null,24.15,{"v":3.043478260869566,"d":"3.04"},{"v":-24.15,"d":"(24.15)"},{"v":-3.043478260869566,"d":"(3.04)"},35.85,{"v":36.95652173913044,"d":"36.96"},null,{"v":69,"d":"69.00"},{"v":8.695652173913045,"d":"8.70"},{"v":-69,"d":"(69.00)"},{"v":-8.695652173913045,"d":"(8.70)"},{"v":-9,"d":"(9.00)"},{"v":31.30434782608696,"d":"31.30"},{"$nulls":7},"Consumidor 3",{"v":26.666666666666664,"d":"26.7"},{"v":26.666666666666664,"d":"26.7"},{"$f":"BPub!D12","v":{"v":60,"d":"60.0"}},{"$f":"BPub!E12","v":{"v":-5,"d":"-5.0"}},{"v":12,"d":"12.0"},{"$f":"CI27","v":{"v":6.666666666666667,"d":"6.7"}}]
[{"v":72,"d":"72.00"},{"$f":"($F$58/($F29^($D$52)))^(1/$D$53)","v":{"v":10.000000000000002,"d":"10.00"}},25,{"v":1.2,"d":"1.20"},{"v":2.4,"d":"2.40"},{"$f":"IF($D$46*E29>$F$43,$F$43,$D$46*E29)","v":{"v":60,"d":"60.00"}},{"v":60,"d":"60.00"},{"v":10.000000000000002,"d":"10.00"},{"v":60,"d":"60.00"},{"v":2.5000000000000004,"d":"2.50"},{"v":60,"d":"60.00"},{"v":6.399999999999998,"d":"6.40"},{"v":60,"d":"60.00"},{"v":16.9,"d":"16.90"},{"v":60,"d":"60.00"},{"v":27.224999999999998,"d":"27.23"},60,{"v":10.000000000000002,"d":"10.00"},null,{"v":72,"d":"72.00"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"v":48,"d":"48.00"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":100.00000000000001,"d":"100.00"},{"v":60,"d":"60.00"},{"v":40,"d":"40.00"},0,null,{"v":72,"d":"72.00"},{"v":8.333333333333337,"d":"8.33"},{"v":-72,"d":"(72.00)"},{"v":-8.333333333333337,"d":"(8.33)"},{"v":-12,"d":"(12.00)"},{"v":31.666666666666664,"d":"31.67"},null,{"v":108,"d":"108.00"},{"v":12.500000000000002,"d":"12.50"},{"v":-108,"d":"(108.00)"},{"v":-12.500000000000002,"d":"(12.50)"},{"v":-48,"d":"(48.00)"},{"v":27.5,"d":"27.50"},null,{"v":86.39999999999999,"d":"86.40"},{"v":9.999999999999998,"d":"10.00"},{"v":-86.39999999999999,"d":"(86.40)"},{"v":-9.999999999999998,"d":"(10.00)"},{"v":-26.39999999999999,"d":"(26.40)"},{"v":29.999999999999993,"d":"30.00"},null,null,{"v":50.4,"d":"50.40"},{"v":5.833333333333331,"d":"5.83"},{"v":-50.4,"d":"(50.40)"},{"v":-5.833333333333331,"d":"(5.83)"},{"v":9.600000000000001,"d":"9.60"},{"v":34.16666666666666,"d":"34.17"},null,{"v":25.2,"d":"25.20"},{"v":2.9166666666666674,"d":"2.92"},{"v":-25.2,"d":"(25.20)"},{"v":-2.9166666666666674,"d":"(2.92)"},{"v":34.8,"d":"34.80"},{"v":37.083333333333336,"d":"37.08"},null,{"v":72,"d":"72.00"},{"v":8.333333333333337,"d":"8.33"},{"v":-72,"d":"(72.00)"},{"v":-8.333333333333337,"d":"(8.33)"},{"v":-12,"d":"(12.00)"},{"v":31.66666666666667,"d":"31.67"},{"$nulls":7},"Consumidor 4",{"v":16.666666666666664,"d":"16.7"},{"v":16.666666666666664,"d":"16.7"},{"$f":"BPub!D13","v":{"v":50,"d":"50.0"}},{"$f":"BPub!E13","v":{"v":-5,"d":"-5.0"}},{"v":10,"d":"10.0"},{"$f":"CI28","v":{"v":6.666666666666667,"d":"6.7"}}]
[{"v":75,"d":"75.00"},{"v":10.000000000000002,"d":"10.00"},26,1.25,{"v":2.5,"d":"2.50"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":10.000000000000002,"d":"10.00"},{"v":60,"d":"60.00"},{"v":2.5000000000000004,"d":"2.50"},{"v":60,"d":"60.00"},{"v":6.399999999999998,"d":"6.40"},{"v":60,"d":"60.00"},{"v":16.9,"d":"16.90"},{"v":60,"d":"60.00"},{"v":27.224999999999998,"d":"27.23"},60,{"v":10.000000000000002,"d":"10.00"},null,{"v":75,"d":"75.00"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"v":50,"d":"50.00"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":100.00000000000001,"d":"100.00"},{"v":60,"d":"60.00"},{"v":40,"d":"40.00"},0,null,{"v":75,"d":"75.00"},{"v":8.000000000000002,"d":"8.00"},{"v":-75,"d":"(75.00)"},{"v":-8.000000000000002,"d":"(8.00)"},{"v":-15,"d":"(15.00)"},{"v":32,"d":"32.00"},null,{"v":112.5,"d":"112.50"},{"v":12.000000000000002,"d":"12.00"},{"v":-112.5,"d":"(112.50)"},{"v":-12.000000000000002,"d":"(12.00)"},{"v":-52.5,"d":"(52.50)"},{"v":28,"d":"28.00"},null,{"v":90,"d":"90.00"},{"v":9.599999999999998,"d":"9.60"},{"v":-90,"d":"(90.00)"},{"v":-9.599999999999998,"d":"(9.60)"},{"v":-30,"d":"(30.00)"},{"v":30.39999999999999,"d":"30.40"},null,null,{"v":52.5,"d":"52.50"},{"v":5.6,"d":"5.60"},{"v":-52.5,"d":"(52.50)"},{"v":-5.6,"d":"(5.60)"},{"v":7.5,"d":"7.50"},{"v":34.39999999999999,"d":"34.40"},null,26.25,{"v":2.8000000000000007,"d":"2.80"},{"v":-26.25,"d":"(26.25)"},{"v":-2.8000000000000007,"d":"(2.80)"},33.75,{"v":37.2,"d":"37.20"},null,{"v":75,"d":"75.00"},{"v":8.000000000000002,"d":"8.00"},{"v":-75,"d":"(75.00)"},{"v":-8.000000000000002,"d":"(8.00)"},{"v":-15,"d":"(15.00)"},{"v":32.00000000000001,"d":"32.00"},{"$nulls":7},"Consumidor 5",{"v":6.666666666666664,"d":"6.7"},{"v":6.666666666666664,"d":"6.7"},{"$f":"BPub!D14","v":{"v":40,"d":"40.0"}},{"$f":"BPub!E14","v":{"v":-5,"d":"-5.0"}},{"v":8,"d":"8.0"},{"$f":"CI29","v":{"v":6.666666666666667,"d":"6.7"}}]
[{"v":78,"d":"78.00"},{"v":10.000000000000002,"d":"10.00"},27,{"v":1.3,"d":"1.30"},{"v":2.6,"d":"2.60"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":10.000000000000002,"d":"10.00"},{"v":60,"d":"60.00"},{"v":2.5000000000000004,"d":"2.50"},{"v":60,"d":"60.00"},{"v":6.399999999999998,"d":"6.40"},{"v":60,"d":"60.00"},{"v":16.9,"d":"16.90"},{"v":60,"d":"60.00"},{"v":27.224999999999998,"d":"27.23"},60,{"v":10.000000000000002,"d":"10.00"},null,{"v":78,"d":"78.00"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"v":52,"d":"52.00"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":100.00000000000001,"d":"100.00"},{"v":60,"d":"60.00"},{"v":40,"d":"40.00"},0,null,{"v":78,"d":"78.00"},{"v":7.692307692307692,"d":"7.69"},{"v":-78,"d":"(78.00)"},{"v":-7.692307692307692,"d":"(7.69)"},{"v":-18,"d":"(18.00)"},{"v":32.30769230769231,"d":"32.31"},null,{"v":117,"d":"117.00"},{"v":11.53846153846154,"d":"11.54"},{"v":-117,"d":"(117.00)"},{"v":-11.53846153846154,"d":"(11.54)"},{"v":-57,"d":"(57.00)"},{"v":28.46153846153846,"d":"28.46"},null,{"v":93.60000000000001,"d":"93.60"},{"v":9.230769230769226,"d":"9.23"},{"v":-93.60000000000001,"d":"(93.60)"},{"v":-9.230769230769226,"d":"(9.23)"},{"v":-33.60000000000001,"d":"(33.60)"},{"v":30.769230769230766,"d":"30.77"},null,null,{"v":54.6,"d":"54.60"},{"v":5.384615384615383,"d":"5.38"},{"v":-54.6,"d":"(54.60)"},{"v":-5.384615384615383,"d":"(5.38)"},{"v":5.399999999999999,"d":"5.40"},{"v":34.61538461538461,"d":"34.62"},null,{"v":27.3,"d":"27.30"},{"v":2.692307692307693,"d":"2.69"},{"v":-27.3,"d":"(27.30)"},{"v":-2.692307692307693,"d":"(2.69)"},{"v":32.7,"d":"32.70"},{"v":37.30769230769231,"d":"37.31"},null,{"v":78,"d":"78.00"},{"v":7.692307692307692,"d":"7.69"},{"v":-78,"d":"(78.00)"},{"v":-7.692307692307692,"d":"(7.69)"},{"v":-18,"d":"(18.00)"},{"v":32.307692307692314,"d":"32.31"},{"$nulls":7},"Total",{"v":133.33333333333331,"d":"133.3"},{"v":133.33333333333331,"d":"133.3"},{"$f":"SUM(CF26:CF30)","v":{"v":300,"d":"300.0"}},{"$f":"SUM(CG26:CG30)","v":{"v":-25,"d":"-25.0"}},{"v":12,"d":"12.0"},{"$f":"CI30","v":{"v":6.666666666666667,"d":"6.7"}}]
[{"v":81,"d":"81.00"},{"v":10.000000000000002,"d":"10.00"},28,1.35,{"v":2.7,"d":"2.70"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":10.000000000000002,"d":"10.00"},{"v":60,"d":"60.00"},{"v":2.5000000000000004,"d":"2.50"},{"v":60,"d":"60.00"},{"v":6.399999999999998,"d":"6.40"},{"v":60,"d":"60.00"},{"v":16.9,"d":"16.90"},{"v":60,"d":"60.00"},{"v":27.224999999999998,"d":"27.23"},60,{"v":10.000000000000002,"d":"10.00"},null,{"v":81,"d":"81.00"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"v":54,"d":"54.00"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":100.00000000000001,"d":"100.00"},{"v":60,"d":"60.00"},{"v":40,"d":"40.00"},0,null,{"v":81,"d":"81.00"},{"v":7.40740740740741,"d":"7.41"},{"v":-81,"d":"(81.00)"},{"v":-7.40740740740741,"d":"(7.41)"},{"v":-21,"d":"(21.00)"},{"v":32.59259259259259,"d":"32.59"},null,{"v":121.50000000000001,"d":"121.50"},{"v":11.111111111111109,"d":"11.11"},{"v":-121.50000000000001,"d":"(121.50)"},{"v":-11.111111111111109,"d":"(11.11)"},{"v":-61.500000000000014,"d":"(61.50)"},{"v":28.888888888888893,"d":"28.89"},null,{"v":97.2,"d":"97.20"},{"v":8.888888888888886,"d":"8.89"},{"v":-97.2,"d":"(97.20)"},{"v":-8.888888888888886,"d":"(8.89)"},{"v":-37.2,"d":"(37.20)"},{"v":31.111111111111107,"d":"31.11"},null,null,{"v":56.7,"d":"56.70"},{"v":5.185185185185184,"d":"5.19"},{"v":-56.7,"d":"(56.70)"},{"v":-5.185185185185184,"d":"(5.19)"},{"v":3.299999999999997,"d":"3.30"},{"v":34.81481481481481,"d":"34.81"},null,28.35,{"v":2.5925925925925926,"d":"2.59"},{"v":-28.35,"d":"(28.35)"},{"v":-2.5925925925925926,"d":"(2.59)"},31.65,{"v":37.407407407407405,"d":"37.41"},null,{"v":81,"d":"81.00"},{"v":7.40740740740741,"d":"7.41"},{"v":-81,"d":"(81.00)"},{"v":-7.40740740740741,"d":"(7.41)"},{"v":-21,"d":"(21.00)"},{"v":32.592592592592595,"d":"32.59"},{"$nulls":8},"COSTO MARGINAL"]
[{"v":84,"d":"84.00"},{"v":10.000000000000002,"d":"10.00"},29,{"v":1.4,"d":"1.40"},{"v":2.8,"d":"2.80"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":10.000000000000002,"d":"10.00"},{"v":60,"d":"60.00"},{"v":2.5000000000000004,"d":"2.50"},{"v":60,"d":"60.00"},{"v":6.399999999999998,"d":"6.40"},{"v":60,"d":"60.00"},{"v":16.9,"d":"16.90"},{"v":60,"d":"60.00"},{"v":27.224999999999998,"d":"27.23"},60,{"v":10.000000000000002,"d":"10.00"},null,{"v":84,"d":"84.00"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"v":56,"d":"56.00"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":100.00000000000001,"d":"100.00"},{"v":60,"d":"60.00"},{"v":40,"d":"40.00"},0,null,{"v":84,"d":"84.00"},{"v":7.142857142857145,"d":"7.14"},{"v":-84,"d":"(84.00)"},{"v":-7.142857142857145,"d":"(7.14)"},{"v":-24,"d":"(24.00)"},{"v":32.857142857142854,"d":"32.86"},null,{"v":125.99999999999999,"d":"126.00"},{"v":10.714285714285719,"d":"10.71"},{"v":-125.99999999999999,"d":"(126.00)"},{"v":-10.714285714285719,"d":"(10.71)"},{"v":-65.99999999999999,"d":"(66.00)"},{"v":29.285714285714278,"d":"29.29"},null,{"v":100.8,"d":"100.80"},{"v":8.57142857142857,"d":"8.57"},{"v":-100.8,"d":"(100.80)"},{"v":-8.57142857142857,"d":"(8.57)"},{"v":-40.8,"d":"(40.80)"},{"v":31.428571428571423,"d":"31.43"},null,null,{"v":58.8,"d":"58.80"},{"v":4.999999999999998,"d":"5.00"},{"v":-58.8,"d":"(58.80)"},{"v":-4.999999999999998,"d":"(5.00)"},{"v":1.2000000000000028,"d":"1.20"},{"v":34.99999999999999,"d":"35.00"},null,{"v":29.4,"d":"29.40"},{"v":2.5000000000000004,"d":"2.50"},{"v":-29.4,"d":"(29.40)"},{"v":-2.5000000000000004,"d":"(2.50)"},{"v":30.6,"d":"30.60"},{"v":37.5,"d":"37.50"},null,{"v":84,"d":"84.00"},{"v":7.142857142857145,"d":"7.14"},{"v":-84,"d":"(84.00)"},{"v":-7.142857142857145,"d":"(7.14)"},{"v":-24,"d":"(24.00)"},{"v":32.85714285714286,"d":"32.86"},{"$nulls":8},"p i","g 0","g 1","BP"]
[{"v":87,"d":"87.00"},{"v":10.000000000000002,"d":"10.00"},30,1.45,{"v":2.9,"d":"2.90"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":10.000000000000002,"d":"10.00"},{"v":60,"d":"60.00"},{"v":2.5000000000000004,"d":"2.50"},{"v":60,"d":"60.00"},{"v":6.399999999999998,"d":"6.40"},{"v":60,"d":"60.00"},{"v":16.9,"d":"16.90"},{"v":60,"d":"60.00"},{"v":27.224999999999998,"d":"27.23"},60,{"v":10.000000000000002,"d":"10.00"},null,{"v":87,"d":"87.00"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"v":58,"d":"58.00"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":100.00000000000001,"d":"100.00"},{"v":60,"d":"60.00"},{"v":40,"d":"40.00"},0,null,{"v":87,"d":"87.00"},{"v":6.896551724137932,"d":"6.90"},{"v":-87,"d":"(87.00)"},{"v":-6.896551724137932,"d":"(6.90)"},{"v":-27,"d":"(27.00)"},{"v":33.103448275862064,"d":"33.10"},null,{"v":130.5,"d":"130.50"},{"v":10.344827586206897,"d":"10.34"},{"v":-130.5,"d":"(130.50)"},{"v":-10.344827586206897,"d":"(10.34)"},{"v":-70.5,"d":"(70.50)"},{"v":29.655172413793103,"d":"29.66"},null,{"v":104.39999999999999,"d":"104.40"},{"v":8.275862068965516,"d":"8.28"},{"v":-104.39999999999999,"d":"(104.40)"},{"v":-8.275862068965516,"d":"(8.28)"},{"v":-44.39999999999999,"d":"(44.40)"},{"v":31.724137931034477,"d":"31.72"},null,null,{"v":60.9,"d":"60.90"},{"v":4.827586206896552,"d":"4.83"},{"v":-60.9,"d":"(60.90)"},{"v":-4.827586206896552,"d":"(4.83)"},{"v":-0.8999999999999986,"d":"(0.90)"},{"v":35.172413793103445,"d":"35.17"},null,30.45,{"v":2.4137931034482767,"d":"2.41"},{"v":-30.45,"d":"(30.45)"},{"v":-2.4137931034482767,"d":"(2.41)"},29.55,{"v":37.58620689655173,"d":"37.59"},null,{"v":87,"d":"87.00"},{"v":6.896551724137932,"d":"6.90"},{"v":-87,"d":"(87.00)"},{"v":-6.896551724137932,"d":"(6.90)"},{"v":-27,"d":"(27.00)"},{"v":33.10344827586208,"d":"33.10"},{"$nulls":7},"Consumidor 1",{"$f":"CE34+CF34*CG34","v":{"v":133.33333333333334,"d":"133.3"}},{"$f":"BPub!D18","v":{"v":0,"d":"0.0"}},{"$f":"BPub!E18","v":{"v":20,"d":"20.0"}},{"$f":"(SUM(CF26:CF30)-CE34)/((SUM(CG26:CG30)*-1)+CF34)","v":{"v":6.666666666666667,"d":"6.67"}}]
[{"v":90,"d":"90.00"},{"v":10.000000000000002,"d":"10.00"},31,{"v":1.5,"d":"1.50"},{"v":3,"d":"3.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":10.000000000000002,"d":"10.00"},{"v":60,"d":"60.00"},{"v":2.5000000000000004,"d":"2.50"},{"v":60,"d":"60.00"},{"v":6.399999999999998,"d":"6.40"},{"v":60,"d":"60.00"},{"v":16.9,"d":"16.90"},{"v":60,"d":"60.00"},{"v":27.224999999999998,"d":"27.23"},60,{"v":10.000000000000002,"d":"10.00"},null,{"v":90,"d":"90.00"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"v":60,"d":"60.00"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":100.00000000000001,"d":"100.00"},{"v":60,"d":"60.00"},{"v":40,"d":"40.00"},0,null,{"v":90,"d":"90.00"},{"v":6.666666666666669,"d":"6.67"},{"v":-90,"d":"(90.00)"},{"v":-6.666666666666669,"d":"(6.67)"},{"v":-30,"d":"(30.00)"},{"v":33.33333333333333,"d":"33.33"},null,{"v":135,"d":"135.00"},{"v":10.000000000000002,"d":"10.00"},{"v":-135,"d":"(135.00)"},{"v":-10.000000000000002,"d":"(10.00)"},{"v":-75,"d":"(75.00)"},{"v":30,"d":"30.00"},null,{"v":108,"d":"108.00"},{"v":7.999999999999998,"d":"8.00"},{"v":-108,"d":"(108.00)"},{"v":-7.999999999999998,"d":"(8.00)"},{"v":-48,"d":"(48.00)"},{"v":31.999999999999993,"d":"32.00"},null,null,{"v":63,"d":"63.00"},{"v":4.666666666666665,"d":"4.67"},{"v":-63,"d":"(63.00)"},{"v":-4.666666666666665,"d":"(4.67)"},{"v":-3,"d":"(3.00)"},{"v":35.33333333333333,"d":"35.33"},null,{"v":31.5,"d":"31.50"},{"v":2.3333333333333335,"d":"2.33"},{"v":-31.5,"d":"(31.50)"},{"v":-2.3333333333333335,"d":"(2.33)"},{"v":28.5,"d":"28.50"},{"v":37.66666666666667,"d":"37.67"},null,{"v":90,"d":"90.00"},{"v":6.666666666666669,"d":"6.67"},{"v":-90,"d":"(90.00)"},{"v":-6.666666666666669,"d":"(6.67)"},{"v":-30,"d":"(30.00)"},{"v":33.333333333333336,"d":"33.33"},{"$nulls":9},"Inserte los datos correspondientes",{"$nulls":3},"DEMANDAS AGREGADAS"]
[{"v":93,"d":"93.00"},{"v":10.000000000000002,"d":"10.00"},32,1.55,{"v":3.1,"d":"3.10"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":10.000000000000002,"d":"10.00"},{"v":60,"d":"60.00"},{"v":2.5000000000000004,"d":"2.50"},{"v":60,"d":"60.00"},{"v":6.399999999999998,"d":"6.40"},{"v":60,"d":"60.00"},{"v":16.9,"d":"16.90"},{"v":60,"d":"60.00"},{"v":27.224999999999998,"d":"27.23"},60,{"v":10.000000000000002,"d":"10.00"},null,{"v":93,"d":"93.00"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"v":62,"d":"62.00"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":100.00000000000001,"d":"100.00"},{"v":60,"d":"60.00"},{"v":40,"d":"40.00"},0,null,{"v":93,"d":"93.00"},{"v":6.451612903225809,"d":"6.45"},{"v":-93,"d":"(93.00)"},{"v":-6.451612903225809,"d":"(6.45)"},{"v":-33,"d":"(33.00)"},{"v":33.54838709677419,"d":"33.55"},null,{"v":139.5,"d":"139.50"},{"v":9.677419354838712,"d":"9.68"},{"v":-139.5,"d":"(139.50)"},{"v":-9.677419354838712,"d":"(9.68)"},{"v":-79.5,"d":"(79.50)"},{"v":30.32258064516129,"d":"30.32"},null,{"v":111.60000000000001,"d":"111.60"},{"v":7.741935483870967,"d":"7.74"},{"v":-111.60000000000001,"d":"(111.60)"},{"v":-7.741935483870967,"d":"(7.74)"},{"v":-51.60000000000001,"d":"(51.60)"},{"v":32.258064516129025,"d":"32.26"},null,null,{"v":65.10000000000001,"d":"65.10"},{"v":4.516129032258062,"d":"4.52"},{"v":-65.10000000000001,"d":"(65.10)"},{"v":-4.516129032258062,"d":"(4.52)"},{"v":-5.1000000000000085,"d":"(5.10)"},{"v":35.48387096774193,"d":"35.48"},null,{"v":32.550000000000004,"d":"32.55"},{"v":2.2580645161290325,"d":"2.26"},{"v":-32.550000000000004,"d":"(32.55)"},{"v":-2.2580645161290325,"d":"(2.26)"},{"v":27.449999999999996,"d":"27.45"},{"v":37.74193548387097,"d":"37.74"},null,{"v":93,"d":"93.00"},{"v":6.451612903225809,"d":"6.45"},{"v":-93,"d":"(93.00)"},{"v":-6.451612903225809,"d":"(6.45)"},{"v":-33,"d":"(33.00)"},{"v":33.5483870967742,"d":"33.55"},{"$nulls":5},"Unidades","ponderador","P","C1","C2","C3","C4","C5","(C1+C2)","(C1+C2)+C3","(C1+C2+C3)+C4","(C1+C2+C3+C4)+C5","DEMANDA"]
[{"v":96,"d":"96.00"},{"v":10.000000000000002,"d":"10.00"},33,{"v":1.6,"d":"1.60"},{"v":3.2,"d":"3.20"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":10.000000000000002,"d":"10.00"},{"v":60,"d":"60.00"},{"v":2.5000000000000004,"d":"2.50"},{"v":60,"d":"60.00"},{"v":6.399999999999998,"d":"6.40"},{"v":60,"d":"60.00"},{"v":16.9,"d":"16.90"},{"v":60,"d":"60.00"},{"v":27.224999999999998,"d":"27.23"},60,{"v":10.000000000000002,"d":"10.00"},null,{"v":96,"d":"96.00"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"v":64,"d":"64.00"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":100.00000000000001,"d":"100.00"},{"v":60,"d":"60.00"},{"v":40,"d":"40.00"},0,null,{"v":96,"d":"96.00"},{"v":6.250000000000002,"d":"6.25"},{"v":-96,"d":"(96.00)"},{"v":-6.250000000000002,"d":"(6.25)"},{"v":-36,"d":"(36.00)"},33.75,null,{"v":144,"d":"144.00"},{"v":9.375000000000002,"d":"9.38"},{"v":-144,"d":"(144.00)"},{"v":-9.375000000000002,"d":"(9.38)"},{"v":-84,"d":"(84.00)"},{"v":30.625,"d":"30.63"},null,{"v":115.2,"d":"115.20"},{"v":7.499999999999997,"d":"7.50"},{"v":-115.2,"d":"(115.20)"},{"v":-7.499999999999997,"d":"(7.50)"},{"v":-55.2,"d":"(55.20)"},{"v":32.49999999999999,"d":"32.50"},null,null,{"v":67.2,"d":"67.20"},{"v":4.374999999999998,"d":"4.38"},{"v":-67.2,"d":"(67.20)"},{"v":-4.374999999999998,"d":"(4.38)"},{"v":-7.200000000000003,"d":"(7.20)"},{"v":35.62499999999999,"d":"35.63"},null,{"v":33.6,"d":"33.60"},{"v":2.1875,"d":"2.19"},{"v":-33.6,"d":"(33.60)"},{"v":-2.1875,"d":"(2.19)"},{"v":26.4,"d":"26.40"},{"v":37.8125,"d":"37.81"},null,{"v":96,"d":"96.00"},{"v":6.250000000000002,"d":"6.25"},{"v":-96,"d":"(96.00)"},{"v":-6.250000000000002,"d":"(6.25)"},{"v":-36,"d":"(36.00)"},{"v":33.75000000000001,"d":"33.75"},{"$nulls":5},1,0,{"$f":"100*CB37","v":0},{"$f":"IF(CD3>0,CD3,0)","v":{"v":80,"d":"80.00"}},{"$f":"IF(CE3>0,CE3,0)","v":{"v":70,"d":"70.00"}},{"$f":"IF(CF3>0,CF3,0)","v":{"v":60,"d":"60.00"}},{"$f":"IF(CG3>0,CG3,0)","v":{"v":50,"d":"50.00"}},{"$f":"IF(CH3>0,CH3,0)","v":{"v":40,"d":"40.00"}},{"$f":"CD37+CE37","v":{"v":150,"d":"150.00"}},{"$f":"CI37+CF37","v":{"v":210,"d":"210.00"}},{"$f":"CJ37+CG37","v":{"v":260,"d":"260.00"}},{"$f":"CK37+CH37","v":{"v":300,"d":"300.00"}},{"$f":"MAX(CI37:CL37)","v":{"v":300,"d":"300.00"}}]
[{"v":99,"d":"99.00"},{"v":10.000000000000002,"d":"10.00"},34,1.65,{"v":3.3,"d":"3.30"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":10.000000000000002,"d":"10.00"},{"v":60,"d":"60.00"},{"v":2.5000000000000004,"d":"2.50"},{"v":60,"d":"60.00"},{"v":6.399999999999998,"d":"6.40"},{"v":60,"d":"60.00"},{"v":16.9,"d":"16.90"},{"v":60,"d":"60.00"},{"v":27.224999999999998,"d":"27.23"},60,{"v":10.000000000000002,"d":"10.00"},null,{"v":99,"d":"99.00"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"v":66,"d":"66.00"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":100.00000000000001,"d":"100.00"},{"v":60,"d":"60.00"},{"v":40,"d":"40.00"},0,null,{"v":99,"d":"99.00"},{"v":6.060606060606061,"d":"6.06"},{"v":-99,"d":"(99.00)"},{"v":-6.060606060606061,"d":"(6.06)"},{"v":-39,"d":"(39.00)"},{"v":33.93939393939394,"d":"33.94"},null,{"v":148.5,"d":"148.50"},{"v":9.090909090909093,"d":"9.09"},{"v":-148.5,"d":"(148.50)"},{"v":-9.090909090909093,"d":"(9.09)"},{"v":-88.5,"d":"(88.50)"},{"v":30.909090909090907,"d":"30.91"},null,{"v":118.8,"d":"118.80"},{"v":7.272727272727272,"d":"7.27"},{"v":-118.8,"d":"(118.80)"},{"v":-7.272727272727272,"d":"(7.27)"},{"v":-58.8,"d":"(58.80)"},{"v":32.72727272727272,"d":"32.73"},null,null,{"v":69.3,"d":"69.30"},{"v":4.242424242424243,"d":"4.24"},{"v":-69.3,"d":"(69.30)"},{"v":-4.242424242424243,"d":"(4.24)"},{"v":-9.299999999999997,"d":"(9.30)"},{"v":35.75757575757575,"d":"35.76"},null,34.65,{"v":2.121212121212122,"d":"2.12"},{"v":-34.65,"d":"(34.65)"},{"v":-2.121212121212122,"d":"(2.12)"},25.35,{"v":37.878787878787875,"d":"37.88"},null,{"v":99,"d":"99.00"},{"v":6.060606060606061,"d":"6.06"},{"v":-99,"d":"(99.00)"},{"v":-6.060606060606061,"d":"(6.06)"},{"v":-39,"d":"(39.00)"},{"v":33.939393939393945,"d":"33.94"},{"$nulls":5},2,0.05,{"$f":"100*CB38","v":{"v":5,"d":"5.00"}},{"$f":"IF(CD4>0,CD4,0)","v":{"v":76,"d":"76.00"}},{"v":66,"d":"66.00"},{"v":56,"d":"56.00"},{"v":46,"d":"46.00"},{"v":36,"d":"36.00"},{"$f":"CD38+CE38","v":{"v":142,"d":"142.00"}},{"$f":"CI38+CF38","v":{"v":198,"d":"198.00"}},{"v":244,"d":"244.00"},{"v":280,"d":"280.00"},{"$f":"MAX(CI38:CL38)","v":{"v":280,"d":"280.00"}}]
[{"v":102,"d":"102.00"},{"v":10.000000000000002,"d":"10.00"},35,{"v":1.7,"d":"1.70"},{"v":3.4,"d":"3.40"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":10.000000000000002,"d":"10.00"},{"v":60,"d":"60.00"},{"v":2.5000000000000004,"d":"2.50"},{"v":60,"d":"60.00"},{"v":6.399999999999998,"d":"6.40"},{"v":60,"d":"60.00"},{"v":16.9,"d":"16.90"},{"v":60,"d":"60.00"},{"v":27.224999999999998,"d":"27.23"},60,{"v":10.000000000000002,"d":"10.00"},null,{"v":102,"d":"102.00"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"v":68,"d":"68.00"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":100.00000000000001,"d":"100.00"},{"v":60,"d":"60.00"},{"v":40,"d":"40.00"},0,null,{"v":102,"d":"102.00"},{"v":5.882352941176474,"d":"5.88"},{"v":-102,"d":"(102.00)"},{"v":-5.882352941176474,"d":"(5.88)"},{"v":-42,"d":"(42.00)"},{"v":34.11764705882353,"d":"34.12"},null,{"v":153,"d":"153.00"},{"v":8.823529411764708,"d":"8.82"},{"v":-153,"d":"(153.00)"},{"v":-8.823529411764708,"d":"(8.82)"},{"v":-93,"d":"(93.00)"},{"v":31.17647058823529,"d":"31.18"},null,{"v":122.39999999999999,"d":"122.40"},{"v":7.058823529411764,"d":"7.06"},{"v":-122.39999999999999,"d":"(122.40)"},{"v":-7.058823529411764,"d":"(7.06)"},{"v":-62.39999999999999,"d":"(62.40)"},{"v":32.94117647058823,"d":"32.94"},null,null,{"v":71.39999999999999,"d":"71.40"},{"v":4.117647058823529,"d":"4.12"},{"v":-71.39999999999999,"d":"(71.40)"},{"v":-4.117647058823529,"d":"(4.12)"},{"v":-11.399999999999991,"d":"(11.40)"},{"v":35.882352941176464,"d":"35.88"},null,{"$f":"$E39*$BC$59","v":{"v":35.699999999999996,"d":"35.70"}},{"v":2.0588235294117654,"d":"2.06"},{"v":-35.699999999999996,"d":"(35.70)"},{"v":-2.0588235294117654,"d":"(2.06)"},{"v":24.300000000000004,"d":"24.30"},{"v":37.94117647058823,"d":"37.94"},null,{"v":102,"d":"102.00"},{"v":5.882352941176474,"d":"5.88"},{"v":-102,"d":"(102.00)"},{"v":-5.882352941176474,"d":"(5.88)"},{"v":-42,"d":"(42.00)"},{"v":34.117647058823536,"d":"34.12"},{"$nulls":5},3,{"v":0.1,"d":"0.10"},{"v":10,"d":"10.00"},{"v":72,"d":"72.00"},{"v":62,"d":"62.00"},{"v":52,"d":"52.00"},{"v":42,"d":"42.00"},{"v":32,"d":"32.00"},{"v":134,"d":"134.00"},{"v":186,"d":"186.00"},{"v":228,"d":"228.00"},{"v":260,"d":"260.00"},{"v":260,"d":"260.00"}]
[{"v":60,"d":"60.00"},{"$f":"($F$58/($F40^($D$52)))^(1/$D$53)","v":{"v":10.000000000000002,"d":"10.00"}},36,1.75,{"$f":"F43/D46","v":{"v":2,"d":"2.00"}},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":10.000000000000002,"d":"10.00"},{"v":60,"d":"60.00"},{"v":2.5000000000000004,"d":"2.50"},{"v":60,"d":"60.00"},{"v":6.399999999999998,"d":"6.40"},{"v":60,"d":"60.00"},{"v":16.9,"d":"16.90"},{"v":60,"d":"60.00"},{"v":27.224999999999998,"d":"27.23"},60,{"v":10.000000000000002,"d":"10.00"},null,{"v":105,"d":"105.00"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"v":70,"d":"70.00"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":100.00000000000001,"d":"100.00"},{"v":60,"d":"60.00"},{"v":40,"d":"40.00"},0,null,{"v":60,"d":"60.00"},{"v":10.000000000000002,"d":"10.00"},{"v":-60,"d":"(60.00)"},{"v":-10.000000000000002,"d":"(10.00)"},{"$f":"IF((AH40+($AF$15*2)+($D$46-$E$46))>AJ39,AJ39-0.001,(AH40+($AF$15*2)+($D$46-$E$46)))","v":{"v":-42.001,"d":"(42.00)"}},{"$f":"IF((AI40+($E$47*2)+($D$47-$E$47))<AK39,AK39+0.001,(AI40+($E$47*2)+($D$47-$E$47)))","v":{"v":34.11864705882353,"d":"34.12"}},null,{"v":90,"d":"90.00"},{"v":15.000000000000002,"d":"15.00"},{"v":-90,"d":"(90.00)"},{"v":-15.000000000000002,"d":"(15.00)"},{"$f":"IF((AO40+($AM$15*2)+($AL$48-$AM$48))>AQ39,AQ39-0.001,(AO40+($AM$15*2)+($AL$48-$AM$48)))","v":{"v":-93.001,"d":"(93.00)"}},{"$f":"IF((AP40+($AN$15*2)+($AL$49-$AM$49))<AR39,AR39+0.001,(AP40+($AN$15*2)+($AL$49-$AM$49)))","v":{"v":31.17747058823529,"d":"31.18"}},null,{"v":72,"d":"72.00"},{"v":11.999999999999998,"d":"12.00"},{"v":-72,"d":"(72.00)"},{"v":-11.999999999999998,"d":"(12.00)"},{"$f":"IF((AV40+($AT$15*2)+($AL$59-$AM$59))>AX39,AX39-0.001,(AV40+($AT$15*2)+($AL$59-$AM$59)))","v":{"v":-62.40099999999999,"d":"(62.40)"}},{"$f":"IF((AW40+($AU$15*2)+($AL$60-$AM$60))<AY39,AY39+0.001,(AW40+($AU$15*2)+($AL$60-$AM$60)))","v":{"v":32.94217647058823,"d":"32.94"}},null,null,{"v":42,"d":"42.00"},{"v":6.999999999999998,"d":"7.00"},{"v":-42,"d":"(42.00)"},{"v":-6.999999999999998,"d":"(7.00)"},{"$f":"IF((BD40+($BB$15*2)+($BB$48-$BC$48))>BF39,BF39-0.001,(BD40+($BB$15*2)+($BB$48-$BC$48)))","v":{"v":-11.400999999999991,"d":"(11.40)"}},{"$f":"IF((BE40+($BC$15*2)+($BB$49-$BC$49))<BG39,BG39+0.001,(BE40+($BC$15*2)+($BB$49-$BC$49)))","v":{"v":35.88335294117646,"d":"35.88"}},null,{"$f":"$E40*$BC$59","v":{"v":21,"d":"21.00"}},{"v":3.500000000000001,"d":"3.50"},{"v":-21,"d":"(21.00)"},{"v":-3.500000000000001,"d":"(3.50)"},{"$f":"IF((BK40+($BI$15*2)+($BB$59-$BC$59))>BM39,BM39-0.001,(BK40+($BI$15*2)+($BB$59-$BC$59)))","v":{"v":24.299000000000003,"d":"24.30"}},{"$f":"IF((BL40+($BJ$15*2)+($BB$60-$BC$60))<BN39,BN39+0.001,(BL40+($BJ$15*2)+($BB$60-$BC$60)))","v":{"v":37.94217647058823,"d":"37.94"}},null,{"v":60,"d":"60.00"},{"v":10.000000000000002,"d":"10.00"},{"v":-60,"d":"(60.00)"},{"v":-10.000000000000002,"d":"(10.00)"},{"$f":"IF((BR40+($BP$15*2)+($BK$46-$BL$46))>BT39,BT39-0.001,(BR40+($BP$15*2)+($BK$46-$BL$46)))","v":{"v":-42.001,"d":"(42.00)"}},{"$f":"IF((BS40+($BQ$15*2)+($BK$47-$BL$47))<BU39,BU39+0.001,(BS40+($BQ$15*2)+($BK$47-$BL$47)))","v":{"v":34.118647058823534,"d":"34.12"}},{"$nulls":5},4,0.15,{"v":15,"d":"15.00"},{"v":68,"d":"68.00"},{"v":58,"d":"58.00"},{"v":48,"d":"48.00"},{"v":38,"d":"38.00"},{"v":28,"d":"28.00"},{"v":126,"d":"126.00"},{"v":174,"d":"174.00"},{"v":212,"d":"212.00"},{"v":240,"d":"240.00"},{"v":240,"d":"240.00"}]
[null,null,"original",{"$nulls":4},"menos 2",{"$nulls":5},"más 1",{"$nulls":64},5,{"v":0.2,"d":"0.20"},{"v":20,"d":"20.00"},{"v":64,"d":"64.00"},{"v":54,"d":"54.00"},{"v":44,"d":"44.00"},{"v":34,"d":"34.00"},{"v":24,"d":"24.00"},{"v":118,"d":"118.00"},{"v":162,"d":"162.00"},{"v":196,"d":"196.00"},{"v":220,"d":"220.00"},{"v":220,"d":"220.00"}]
[{"$nulls":3},"Individuo A","Individuo B","Total",null,null,"Individuo A","Individuo B","Total",{"$nulls":3},"Individuo A","Individuo B","Total",{"$nulls":61},6,0.25,{"v":25,"d":"25.00"},{"v":60,"d":"60.00"},{"v":50,"d":"50.00"},{"v":40,"d":"40.00"},{"v":30,"d":"30.00"},{"v":20,"d":"20.00"},{"v":110,"d":"110.00"},{"v":150,"d":"150.00"},{"v":180,"d":"180.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"}]
[null,null,"Dotación Bien 1",{"$f":"'Caja EGC'!C10","v":30},{"$f":"'Caja EGC'!D10","v":30},{"$f":"E43+D43","v":60},{"$f":"($D$52*((D44/D43)^($D$53)))/($D$53*((D43/D44)^($D$52)))","v":0.6666666666666667},"Dotación Bien 1",{"$f":"D43*0.5","v":15},{"$f":"K43-I43","v":45},{"$f":"F43","v":60},null,null,"Dotación Bien 1",{"$f":"((F43-D43)*0.2)+D43","v":36},{"$f":"Q43-O43","v":24},{"$f":"K43","v":60},{"$nulls":19},"MENOS 2",{"$nulls":15},"MÁS 1",{"$nulls":25},7,{"v":0.3,"d":"0.30"},{"v":30,"d":"30.00"},{"v":56,"d":"56.00"},{"v":46,"d":"46.00"},{"v":36,"d":"36.00"},{"v":26,"d":"26.00"},{"v":16,"d":"16.00"},{"v":102,"d":"102.00"},{"v":138,"d":"138.00"},{"v":164,"d":"164.00"},{"v":180,"d":"180.00"},{"v":180,"d":"180.00"}]
[null,null,"Dotación Bien 2",{"$f":"'Caja EGC'!C11","v":20},{"$f":"'Caja EGC'!D11","v":20},{"$f":"E44+D44","v":40},{"$f":"($E$54*((E44/E43)^($E$55)))/($E$55*((E43/E44)^($E$54)))","v":0.6666666666666667},"Dotación Bien 2",{"$f":"D44*0.5","v":10},{"$f":"K44-I44","v":30},{"$f":"F44","v":40},null,null,"Dotación Bien 2",{"$f":"((F44-D44)*0.4)+D44","v":28},{"$f":"Q44-O44","v":12},{"$f":"K44","v":40},{"$nulls":20},"Individuo A","Individuo B","Total",{"$nulls":13},"Individuo A","Individuo B","Total",{"$nulls":5},"DOTACIÓN",{"$nulls":16},8,0.35,{"v":35,"d":"35.00"},{"v":52,"d":"52.00"},{"v":42,"d":"42.00"},{"v":32,"d":"32.00"},{"v":22,"d":"22.00"},{"v":12,"d":"12.00"},{"v":94,"d":"94.00"},{"v":126,"d":"126.00"},{"v":148,"d":"148.00"},{"v":160,"d":"160.00"},{"v":160,"d":"160.00"}]
[null,null,"UTILIDAD",{"$f":"D43^($D$52)*D44^($D$53)","v":24.494897427831784},{"$f":"E43^($E$54)*E44^($E$55)","v":24.494897427831784},{"$nulls":31},"Dotación Bien 1",{"$f":"I43","v":15},45,60,{"$nulls":12},"Dotación Bien 1",{"$f":"O43","v":36},24,60,{"$nulls":6},"Individuo A","Individuo B","Total",{"$nulls":13},9,{"v":0.4,"d":"0.40"},{"v":40,"d":"40.00"},{"v":48,"d":"48.00"},{"v":38,"d":"38.00"},{"v":28,"d":"28.00"},{"v":18,"d":"18.00"},{"v":8,"d":"8.00"},{"v":86,"d":"86.00"},{"v":114,"d":"114.00"},{"v":132,"d":"132.00"},{"v":140,"d":"140.00"},{"v":140,"d":"140.00"}]
[null,null,"Demanda Bruta Bien 1",{"$f":"(D52*D43)+(E57*D44*D52)","v":30},{"$f":"(E54*E43)+(E54*E57*E44)","v":30},{"$f":"E46+D46","v":60},{"$f":"($D$52*((D47/D46)^($D$53)))/($D$53*((D46/D47)^($D$52)))","v":0.6666666666666667},"Demanda Bruta Bien 1",{"$f":"($D$52*I43)+(J49*I44*$D$52)","v":15},{"$f":"($E$54*J43)+($E$54*J49*J44)","v":45},{"$f":"J46+I46","v":60},null,{"$f":"($D$52*((I47/I46)^($D$53)))/($D$53*((I46/I47)^($D$52)))","v":0.6666666666666667},"Demanda Bruta Bien 1",{"$f":"($D$52*O43)+(P49*O44*$D$52)","v":39},{"$f":"($E$54*P43)+($E$54*P49*P44)","v":21},{"$f":"P46+O46","v":60},{"$f":"($D$52*((O47/O46)^($D$53)))/($D$53*((O46/O47)^($D$52)))","v":0.6666666666666667},{"$nulls":18},"Dotación Bien 2",10,30,40,{"$nulls":12},"Dotación Bien 2",28,12,40,{"$nulls":5},"Dotación Bien 1",{"$f":"D43","v":30},30,60,{"$nulls":13},10,0.45,{"v":45,"d":"45.00"},{"v":44,"d":"44.00"},{"v":34,"d":"34.00"},{"v":24,"d":"24.00"},{"v":14,"d":"14.00"},{"v":4,"d":"4.00"},{"v":78,"d":"78.00"},{"v":102,"d":"102.00"},{"v":116,"d":"116.00"},{"v":120,"d":"120.00"},{"v":120,"d":"120.00"}]
[null,null,"Demanda Bruta Bien 2",{"$f":"(D53*E58*D43)+(D53*D44)","v":20},{"$f":"(E55*E58*E43)+(E55*E44)","v":20},{"$f":"E47+D47","v":40},{"$f":"($E$54*((E47/E46)^($E$55)))/($E$55*((E46/E47)^($E$54)))","v":0.6666666666666667},"Demanda Bruta Bien 2",{"$f":"($D$53*J50*I43)+($D$53*I44)","v":10},{"$f":"($E$55*J50*J43)+($E$55*J44)","v":30},{"$f":"J47+I47","v":40},null,{"$f":"($E$54*((J47/J46)^($E$55)))/($E$55*((J46/J47)^($E$54)))","v":0.6666666666666667},"Demanda Bruta Bien 2",{"$f":"($D$53*P50*O43)+($D$53*O44)","v":26},{"$f":"($E$55*P50*P43)+($E$55*P44)","v":14},{"$f":"P47+O47","v":40},{"$f":"($E$54*((P47/P46)^($E$55)))/($E$55*((P46/P47)^($E$54)))","v":0.6666666666666667},{"$nulls":18},"UTILIDAD",{"$f":"AL45^($D$52)*AL46^($D$53)","v":12.247448713915892},{"$f":"AM45^($E$54)*AM46^($E$55)","v":36.742346141747674},{"$nulls":13},"UTILIDAD",{"$f":"BB45^($D$52)*BB46^($D$53)","v":31.74901573277509},{"$f":"BC45^($E$54)*BC46^($E$55)","v":16.97056274847714},{"$nulls":6},"Dotación Bien 2",20,20,40,{"$nulls":13},11,{"v":0.5,"d":"0.50"},{"v":50,"d":"50.00"},{"v":40,"d":"40.00"},{"v":30,"d":"30.00"},{"v":20,"d":"20.00"},{"v":10,"d":"10.00"},0,{"v":70,"d":"70.00"},{"v":90,"d":"90.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"}]
[null,null,"UTILIDAD",{"$f":"D46^($D$52)*D47^($D$53)","v":24.494897427831784},{"$f":"E46^($E$54)*E47^($E$55)","v":24.494897427831784},{"$nulls":31},"Demanda Bruta Bien 1",{"$f":"I46","v":15},45,60,{"$nulls":12},"Demanda Bruta Bien 1",{"$f":"O46","v":39},21,60,{"$nulls":5},"UTILIDAD",{"$f":"BK46^($D$52)*BK47^($D$53)","v":24.494897427831784},{"$f":"BL46^($E$54)*BL47^($E$55)","v":24.494897427831784},{"$nulls":14},12,0.55,{"v":55.00000000000001,"d":"55.00"},{"v":36,"d":"36.00"},{"v":26,"d":"26.00"},{"v":16,"d":"16.00"},{"v":6,"d":"6.00"},0,{"v":62,"d":"62.00"},{"v":78,"d":"78.00"},{"v":84,"d":"84.00"},{"v":84,"d":"84.00"},{"v":84,"d":"84.00"}]
[null,null,"Demanda Neta Bien 1",{"$f":"D46-D43","v":0},{"$f":"D47-D44","v":0},null,null,"P2/P1",null,{"$f":"(($D$53*I43)+($E$55*J43))/(($D$52*I44)+($E$54*J44))","v":1.5},"k inicial",null,null,"P2/P1",null,{"$f":"(($D$53*O43)+($E$55*P43))/(($D$52*O44)+($E$54*P44))","v":1.5},"k inicial",{"$nulls":19},"Demanda Bruta Bien 2",10,30,40,{"$nulls":12},"Demanda Bruta Bien 2",26,14,40,{"$nulls":22},13,{"v":0.6,"d":"0.60"},{"v":60,"d":"60.00"},{"v":32,"d":"32.00"},{"v":22,"d":"22.00"},{"v":12,"d":"12.00"},{"v":2,"d":"2.00"},0,{"v":54,"d":"54.00"},{"v":66,"d":"66.00"},{"v":68,"d":"68.00"},{"v":68,"d":"68.00"},{"v":68,"d":"68.00"}]
[null,null,"Demanda Neta Bien 2",{"$f":"E46-E43","v":0},{"$f":"E47-E44","v":0},null,null,"P1/P2",null,{"$f":"1/J49","v":0.6666666666666666},{"$f":"(I46^($D$52))*(I47^($D$53))","v":12.247448713915892},null,null,"P1/P2",null,{"$f":"1/P49","v":0.6666666666666666},{"$f":"(O46^($D$52))*(O47^($D$53))","v":31.843366656181313},{"$nulls":19},"UTILIDAD",{"$f":"AL48^($D$52)*AL49^($D$53)","v":12.247448713915892},{"$f":"AM48^($E$54)*AM49^($E$55)","v":36.742346141747674},{"$nulls":13},"UTILIDAD",{"$f":"BB48^($D$52)*BB49^($D$53)","v":31.843366656181313},{"$f":"BC48^($E$54)*BC49^($E$55)","v":17.146428199482244},{"$nulls":23},14,0.65,{"v":65,"d":"65.00"},{"v":28,"d":"28.00"},{"v":18,"d":"18.00"},{"v":8,"d":"8.00"},0,0,{"v":46,"d":"46.00"},{"v":54,"d":"54.00"},{"v":54,"d":"54.00"},{"v":54,"d":"54.00"},{"v":54,"d":"54.00"}]
[{"$nulls":36},"P2/P1",null,{"$f":"J49","v":1.5},{"$f":"K49","v":"k inicial"},{"$nulls":12},"P2/P1",null,{"$f":"P49","v":1.5},{"$f":"Q49","v":"k inicial"},{"$nulls":22},15,{"v":0.7,"d":"0.70"},{"v":70,"d":"70.00"},{"v":24,"d":"24.00"},{"v":14,"d":"14.00"},{"v":4,"d":"4.00"},0,0,{"v":38,"d":"38.00"},{"v":42,"d":"42.00"},{"v":42,"d":"42.00"},{"v":42,"d":"42.00"},{"v":42,"d":"42.00"}]
[null,null,"a",{"$f":"'Caja EGC'!C24","v":0.5},{"$nulls":3},"menos 1",{"$nulls":5},"más 2",{"$nulls":22},"P1/P2",null,{"$f":"J50","v":0.6666666666666666},{"$f":"K50","v":12.247448713915892},{"$nulls":12},"P1/P2",null,{"$f":"P50","v":0.6666666666666666},{"$f":"Q50","v":31.843366656181313},{"$nulls":22},16,0.75,{"v":75,"d":"75.00"},{"v":20,"d":"20.00"},{"v":10,"d":"10.00"},0,0,0,{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"}]
[null,null,"1-a",{"$f":"1-D52","v":0.5},{"$nulls":4},"Individuo A","Individuo B","Total",{"$nulls":3},"Individuo A","Individuo B","Total",{"$nulls":61},17,{"v":0.8,"d":"0.80"},{"v":80,"d":"80.00"},{"v":16,"d":"16.00"},{"v":6,"d":"6.00"},0,0,0,{"v":22,"d":"22.00"},{"v":22,"d":"22.00"},{"v":22,"d":"22.00"},{"v":22,"d":"22.00"},{"v":22,"d":"22.00"}]
[null,null,"b",null,{"$f":"'Caja EGC'!D26","v":0.5},null,null,"Dotación Bien 1",{"$f":"D43*0.8","v":24},{"$f":"K54-I54","v":36},{"$f":"K43","v":60},null,null,"Dotación Bien 1",{"$f":"((F43-D43)*0.5)+D43","v":45},{"$f":"Q54-O54","v":15},{"$f":"Q43","v":60},{"$nulls":19},"MENOS 1",{"$nulls":15},"MÁS 2",{"$nulls":25},18,0.85,{"v":85,"d":"85.00"},{"$f":"IF(CD20>0,CD20,0)","v":{"v":12,"d":"12.00"}},{"v":2,"d":"2.00"},0,0,0,{"v":14,"d":"14.00"},{"v":14,"d":"14.00"},{"v":14,"d":"14.00"},{"v":14,"d":"14.00"},{"v":14,"d":"14.00"}]
[null,null,"1-b",null,{"$f":"1-E54","v":0.5},null,null,"Dotación Bien 2",{"$f":"D44*0.8","v":16},{"$f":"K55-I55","v":24},{"$f":"K44","v":40},null,null,"Dotación Bien 2",{"$f":"((F44-D44)*0.8)+D44","v":36},{"$f":"Q55-O55","v":4},{"$f":"Q44","v":40},{"$nulls":20},"Individuo A","Individuo B","Total",{"$nulls":13},"Individuo A","Individuo B","Total",{"$nulls":22},19,{"v":0.9,"d":"0.90"},{"v":90,"d":"90.00"},{"v":8,"d":"8.00"},0,0,0,0,{"v":8,"d":"8.00"},{"v":8,"d":"8.00"},{"v":8,"d":"8.00"},{"v":8,"d":"8.00"},{"v":8,"d":"8.00"}]
[{"$nulls":36},"Dotación Bien 1",{"$f":"I54","v":24},36,60,{"$nulls":12},"Dotación Bien 1",{"$f":"O54","v":45},15,60,{"$nulls":22},20,0.95,{"v":95,"d":"95.00"},{"v":4,"d":"4.00"},0,0,0,0,{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"v":4,"d":"4.00"},{"v":4,"d":"4.00"}]
[null,null,"P2/P1",null,{"$f":"((D53*D43)+(E55*E43))/((D52*D44)+(E54*E44))","v":1.5},"k inicial",null,"Demanda Bruta Bien 1",{"$f":"($D$52*I54)+(J60*I55*$D$52)","v":24},{"$f":"($E$54*J54)+($E$54*J60*J55)","v":36},{"$f":"J57+I57","v":60},null,{"$f":"($D$52*((I58/I57)^($D$53)))/($D$53*((I57/I58)^($D$52)))","v":0.6666666666666667},"Demanda Bruta Bien 1",{"$f":"($D$52*O54)+(P60*O55*$D$52)","v":49.5},{"$f":"($E$54*P54)+($E$54*P60*P55)","v":10.5},{"$f":"P57+O57","v":60},{"$f":"($D$52*((O58/O57)^($D$53)))/($D$53*((O57/O58)^($D$52)))","v":0.6666666666666667},{"$nulls":18},"Dotación Bien 2",16,24,40,{"$nulls":12},"Dotación Bien 2",36,4,40,{"$nulls":22},21,{"v":1,"d":"1.00"},{"v":100,"d":"100.00"},0,0,0,0,0,0,0,0,0,0]
[null,null,"P1/P2",null,{"$f":"1/E57","v":0.6666666666666666},{"$f":"(D46^($D$52))*(D47^($D$53))","v":24.494897427831784},null,"Demanda Bruta Bien 2",{"$f":"($D$53*J61*I54)+($D$53*I55)","v":16},{"$f":"($E$55*J61*J54)+($E$55*J55)","v":24},{"$f":"J58+I58","v":40},null,{"$f":"($E$54*((J58/J57)^($E$55)))/($E$55*((J57/J58)^($E$54)))","v":0.6666666666666667},"Demanda Bruta Bien 2",{"$f":"($D$53*P61*O54)+($D$53*O55)","v":33},{"$f":"($E$55*P61*P54)+($E$55*P55)","v":7},{"$f":"P58+O58","v":40},{"$f":"($E$54*((P58/P57)^($E$55)))/($E$55*((P57/P58)^($E$54)))","v":0.6666666666666667},{"$nulls":18},"UTILIDAD",{"$f":"AL56^($D$52)*AL57^($D$53)","v":19.595917942265423},{"$f":"AM56^($E$54)*AM57^($E$55)","v":29.393876913398135},{"$nulls":13},"UTILIDAD",{"$f":"BB56^($D$52)*BB57^($D$53)","v":40.24922359499622},{"$f":"BC56^($E$54)*BC57^($E$55)","v":7.745966692414834}]
[{"$nulls":36},"Demanda Bruta Bien 1",{"$f":"($D$52*AL56)+(AM62*AL57*$D$52)","v":24},{"$f":"J57","v":36},{"$f":"K57","v":60},{"$nulls":12},"Demanda Bruta Bien 1",{"$f":"O57","v":49.5},10.5,60]
[{"$nulls":7},"P2/P1",null,{"$f":"(($D$53*I54)+($E$55*J54))/(($D$52*I55)+($E$54*J55))","v":1.5},"k inicial",null,null,"P2/P1",null,{"$f":"(($D$53*O54)+($E$55*P54))/(($D$52*O55)+($E$54*P55))","v":1.5},"k inicial",{"$nulls":19},"Demanda Bruta Bien 2",{"$f":"($D$53*AM63*AL56)+($D$53*AL57)","v":16},{"$f":"J58","v":24},{"$f":"K58","v":40},{"$nulls":12},"Demanda Bruta Bien 2",33,7,40]
[{"$nulls":7},"P1/P2",null,{"$f":"1/J60","v":0.6666666666666666},{"$f":"(I57^($D$52))*(I58^($D$53))","v":19.595917942265423},null,null,"P1/P2",null,{"$f":"1/P60","v":0.6666666666666666},{"$f":"(O57^($D$52))*(O58^($D$53))","v":40.41658075592244},{"$nulls":19},"UTILIDAD",{"$f":"AL59^($D$52)*AL60^($D$53)","v":19.595917942265423},{"$f":"AM59^($E$54)*AM60^($E$55)","v":29.393876913398135},{"$nulls":13},"UTILIDAD",{"$f":"BB59^($D$52)*BB60^($D$53)","v":40.41658075592244},{"$f":"BC59^($E$54)*BC60^($E$55)","v":8.573214099741124}]
[{"$nulls":36},"P2/P1",null,{"$f":"J60","v":1.5},{"$f":"K60","v":"k inicial"},{"$nulls":12},"P2/P1",null,{"$f":"P60","v":1.5},{"$f":"Q60","v":"k inicial"}]
[{"$nulls":3},"curva de tranasformación","Inicio","menos 2","menos 1","original","más 1","más 2","final",{"$nulls":25},"P1/P2",null,{"$f":"J61","v":0.6666666666666666},{"$f":"K61","v":19.595917942265423},{"$nulls":12},"P1/P2",null,{"$f":"P61","v":0.6666666666666666},{"$f":"Q61","v":40.41658075592244}]
[{"$nulls":3},"x1",0,{"$f":"I46","v":15},{"$f":"I57","v":24},{"$f":"D46","v":30},{"$f":"O46","v":39},{"$f":"O57","v":49.5},{"$f":"F43","v":60}]
[{"$nulls":3},"x2",0,{"$f":"I47","v":10},{"$f":"I58","v":16},{"$f":"D47","v":20},{"$f":"O47","v":26},{"$f":"O58","v":33},{"$f":"F44","v":40}]
[]
[]
[]
[]
[null,"ÓPTIMO DE PARETO"]
[{"$nulls":5},{"$f":"POWER((F112/(F98^D107)),1/D106)","v":15.000000000000002},{"$f":"($F$112/($F71^($D$106)))^(1/$D$107)","v":20.000000000000004},{"$nulls":21},"DOTACIÓN",{"$f":"POWER((D99/(F98^D107)),1/D106)","v":15.000000000000002},{"$f":"($D$99/($AD71^($D$106)))^(1/$D$107)","v":20.000000000000004}]
[{"$f":"+A94-D84","v":{"v":1,"d":"1.00"}},{"$nulls":4},"Original","Original",null,"DOTACIÓN",{"$nulls":3},"OPTIMO",{"$nulls":3},"CAJA",{"$nulls":3},"ORIGINAL","ORIGINAL","NEGATIVO","NEGATIVO","TRANSFORMADA",{"$nulls":3},"Original",null,"Original",null,"ORIGINAL","ORIGINAL","NEGATIVO","NEGATIVO","TRANSFORMADA"]
[{"$f":"+A72/10","v":{"v":0.1,"d":"0.10"}},"Unidades","ponderador",null,"x1","x1","x2",null,"x1linedotación",null,"x2line",null,"x1linedotación",null,"x2line",{"$nulls":5},"x1","x2","MENOS X1","MENOS X2","x1","x2",null,null,"x1",null,"x2",null,"x1","x2","MENOS X1","MENOS X2","x1","x2"]
[{"$f":"+D74","v":0.01},1,0,0.01,{"$f":"$D$100*A74","v":{"v":0.3,"d":"0.30"}},{"$f":"IF(($F$112/($E74^($D$106)))^(1/$D$107)>$F$98,$F$71,E74)","v":15.000000000000002},{"$f":"($F$112/($F74^($D$106)))^(1/$D$107)","v":{"v":20.000000000000004,"d":"20.00"}},null,{"$f":"C74*$F$97","v":0},{"$f":"$D$98","v":{"v":10,"d":"10.00"}},{"$f":"$D$97","v":{"v":30,"d":"30.00"}},{"$f":"$F$98*C74","v":0},{"$f":"$D$101","v":{"v":10,"d":"10.00"}},{"$f":"$D$100","v":{"v":30,"d":"30.00"}},{"$f":"$D$97","v":{"v":30,"d":"30.00"}},{"$f":"C74*$F$98","v":0},{"$f":"$F$97","v":{"v":60,"d":"60.00"}},{"$f":"$F$98","v":{"v":20,"d":"20.00"}},0,null,{"$f":"$E$100*D74","v":{"v":0.3,"d":"0.30"}},{"$f":"(($H$101)/(U74^($E$108)))^(1/$E$109)","v":{"v":1000.0000000000005,"d":"1,000.00"}},{"$f":"U74*-1","v":{"v":-0.3,"d":"(0.30)"}},{"$f":"V74*-1","v":{"v":-1000.0000000000005,"d":"(1,000.00)"}},{"$f":"W74+($U$84*2)+($D$100-$E$100)","v":{"v":59.7,"d":"59.70"}},{"$f":"X74+($V$84*2)+($D$101-$E$101)","v":{"v":-980.0000000000005,"d":"(980.00)"}},null,null,{"$f":"IF(($D$97*D74)>$F$97,$F$97,($D$97*A74))","v":{"v":0.3,"d":"0.30"}},{"$f":"IF(((($D$97^($D$106))*($D$98^($D$107)))/(AC74^($D$106)))^(1/$D$107)>$F$98,$AD$71,AC74)","v":{"v":15.000000000000002,"d":"15.00"}},{"$f":"((($D$97^($D$106))*($D$98^($D$107)))/(AD74^($D$106)))^(1/$D$107)","v":{"v":20.000000000000004,"d":"20.00"}},null,{"$f":"$E$97*D74","v":{"v":0.3,"d":"0.30"}},{"$f":"(($H$98)/(AG74^($E$108)))^(1/$E$109)","v":{"v":1000.0000000000005,"d":"1,000.00"}},{"$f":"AG74*-1","v":{"v":-0.3,"d":"(0.30)"}},{"$f":"AH74*-1","v":{"v":-1000.0000000000005,"d":"(1,000.00)"}},{"$f":"IF((AI74+($AG$84*2)+($D$97-$E$97))>$F$97,$F$97,AI74+($AG$84*2)+($D$97-$E$97))","v":{"v":59.7,"d":"59.70"}},{"$f":"AJ74+($AH$84*2)+($D$98-$F$98)","v":{"v":-990.0000000000005,"d":"(990.00)"}}]
[{"$f":"+D75","v":{"v":0.1,"d":"0.10"}},2,0.01,{"v":0.1,"d":"0.10"},{"$f":"$D$100*A75","v":{"v":3,"d":"3.00"}},{"$f":"IF(($F$112/($E75^($D$106)))^(1/$D$107)>$F$98,$F$71,E75)","v":15.000000000000002},{"$f":"($F$112/($F75^($D$106)))^(1/$D$107)","v":{"v":20.000000000000004,"d":"20.00"}},null,{"v":0.6,"d":"0.60"},{"v":10,"d":"10.00"},{"v":30,"d":"30.00"},{"v":0.2,"d":"0.20"},{"v":10,"d":"10.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":0.2,"d":"0.20"},{"v":60,"d":"60.00"},{"v":20,"d":"20.00"},0,null,{"v":3,"d":"3.00"},{"v":100.00000000000003,"d":"100.00"},{"v":-3,"d":"(3.00)"},{"v":-100.00000000000003,"d":"(100.00)"},{"v":57,"d":"57.00"},{"v":-80.00000000000003,"d":"(80.00)"},null,null,{"$f":"IF(($D$97*D75)>$F$97,$F$97,($D$97*D75))","v":{"v":3,"d":"3.00"}},{"$f":"IF(((($D$97^($D$106))*($D$98^($D$107)))/(AC75^($D$106)))^(1/$D$107)>$F$98,$AD$71,AC75)","v":{"v":15.000000000000002,"d":"15.00"}},{"$f":"((($D$97^($D$106))*($D$98^($D$107)))/(AD75^($D$106)))^(1/$D$107)","v":{"v":20.000000000000004,"d":"20.00"}},null,{"v":3,"d":"3.00"},{"v":100.00000000000003,"d":"100.00"},{"v":-3,"d":"(3.00)"},{"v":-100.00000000000003,"d":"(100.00)"},{"v":57,"d":"57.00"},{"$f":"AJ75+($AH$84*2)+($D$98-$E$98)","v":{"v":-80.00000000000003,"d":"(80.00)"}}]
[{"v":0.2,"d":"0.20"},3,{"v":0.1,"d":"0.10"},{"v":0.2,"d":"0.20"},{"v":6,"d":"6.00"},15.000000000000002,{"v":20.000000000000004,"d":"20.00"},null,{"v":6,"d":"6.00"},{"v":10,"d":"10.00"},{"v":30,"d":"30.00"},{"v":2,"d":"2.00"},{"v":10,"d":"10.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":2,"d":"2.00"},{"v":60,"d":"60.00"},{"v":20,"d":"20.00"},0,null,{"v":6,"d":"6.00"},{"v":50.000000000000014,"d":"50.00"},{"v":-6,"d":"(6.00)"},{"v":-50.000000000000014,"d":"(50.00)"},{"v":54,"d":"54.00"},{"v":-30.00000000000001,"d":"(30.00)"},null,null,{"v":6,"d":"6.00"},{"v":15.000000000000002,"d":"15.00"},{"v":20.000000000000004,"d":"20.00"},null,{"v":6,"d":"6.00"},{"v":50.000000000000014,"d":"50.00"},{"v":-6,"d":"(6.00)"},{"v":-50.000000000000014,"d":"(50.00)"},{"v":54,"d":"54.00"},{"v":-30.00000000000001,"d":"(30.00)"}]
[{"v":0.3,"d":"0.30"},4,0.15,{"v":0.3,"d":"0.30"},{"v":9,"d":"9.00"},15.000000000000002,{"v":20.000000000000004,"d":"20.00"},null,{"v":9,"d":"9.00"},{"v":10,"d":"10.00"},{"v":30,"d":"30.00"},{"v":3,"d":"3.00"},{"v":10,"d":"10.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":3,"d":"3.00"},{"v":60,"d":"60.00"},{"v":20,"d":"20.00"},0,null,{"v":9,"d":"9.00"},{"v":33.33333333333334,"d":"33.33"},{"v":-9,"d":"(9.00)"},{"v":-33.33333333333334,"d":"(33.33)"},{"v":51,"d":"51.00"},{"v":-13.33333333333334,"d":"(13.33)"},null,null,{"v":9,"d":"9.00"},{"v":15.000000000000002,"d":"15.00"},{"v":20.000000000000004,"d":"20.00"},null,{"v":9,"d":"9.00"},{"v":33.33333333333334,"d":"33.33"},{"v":-9,"d":"(9.00)"},{"v":-33.33333333333334,"d":"(33.33)"},{"v":51,"d":"51.00"},{"v":-13.33333333333334,"d":"(13.33)"}]
[{"v":0.4,"d":"0.40"},5,{"v":0.2,"d":"0.20"},{"v":0.4,"d":"0.40"},{"v":12,"d":"12.00"},15.000000000000002,{"v":20.000000000000004,"d":"20.00"},null,{"v":12,"d":"12.00"},{"v":10,"d":"10.00"},{"v":30,"d":"30.00"},{"v":4,"d":"4.00"},{"v":10,"d":"10.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":4,"d":"4.00"},{"v":60,"d":"60.00"},{"v":20,"d":"20.00"},0,null,{"v":12,"d":"12.00"},{"v":25.000000000000007,"d":"25.00"},{"v":-12,"d":"(12.00)"},{"v":-25.000000000000007,"d":"(25.00)"},{"v":48,"d":"48.00"},{"v":-5.0000000000000036,"d":"(5.00)"},null,null,{"v":12,"d":"12.00"},{"v":15.000000000000002,"d":"15.00"},{"v":20.000000000000004,"d":"20.00"},null,{"v":12,"d":"12.00"},{"v":25.000000000000007,"d":"25.00"},{"v":-12,"d":"(12.00)"},{"v":-25.000000000000007,"d":"(25.00)"},{"v":48,"d":"48.00"},{"v":-5.0000000000000036,"d":"(5.00)"}]
[{"v":0.5,"d":"0.50"},6,0.25,{"v":0.5,"d":"0.50"},{"v":15,"d":"15.00"},15,{"v":20.000000000000004,"d":"20.00"},null,{"v":15,"d":"15.00"},{"v":10,"d":"10.00"},{"v":30,"d":"30.00"},{"v":5,"d":"5.00"},{"v":10,"d":"10.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":5,"d":"5.00"},{"v":60,"d":"60.00"},{"v":20,"d":"20.00"},0,null,{"v":15,"d":"15.00"},{"v":20.000000000000004,"d":"20.00"},{"v":-15,"d":"(15.00)"},{"v":-20.000000000000004,"d":"(20.00)"},{"v":45,"d":"45.00"},0,null,null,{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"v":20.000000000000004,"d":"20.00"},null,{"v":15,"d":"15.00"},{"v":20.000000000000004,"d":"20.00"},{"v":-15,"d":"(15.00)"},{"v":-20.000000000000004,"d":"(20.00)"},{"v":45,"d":"45.00"},0]
[{"v":0.6,"d":"0.60"},7,{"v":0.3,"d":"0.30"},{"v":0.6,"d":"0.60"},{"v":18,"d":"18.00"},18,{"v":16.666666666666675,"d":"16.67"},null,{"v":18,"d":"18.00"},{"v":10,"d":"10.00"},{"v":30,"d":"30.00"},{"v":6,"d":"6.00"},{"v":10,"d":"10.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":6,"d":"6.00"},{"v":60,"d":"60.00"},{"v":20,"d":"20.00"},0,null,{"v":18,"d":"18.00"},{"v":16.666666666666675,"d":"16.67"},{"v":-18,"d":"(18.00)"},{"v":-16.666666666666675,"d":"(16.67)"},{"v":42,"d":"42.00"},{"v":3.3333333333333286,"d":"3.33"},null,null,{"v":18,"d":"18.00"},{"v":18,"d":"18.00"},{"v":16.666666666666675,"d":"16.67"},null,{"v":18,"d":"18.00"},{"v":16.666666666666675,"d":"16.67"},{"v":-18,"d":"(18.00)"},{"v":-16.666666666666675,"d":"(16.67)"},{"v":42,"d":"42.00"},{"v":3.3333333333333286,"d":"3.33"}]
[{"v":0.7,"d":"0.70"},8,0.35,{"v":0.7,"d":"0.70"},{"v":21,"d":"21.00"},21,{"v":14.285714285714288,"d":"14.29"},null,{"v":21,"d":"21.00"},{"v":10,"d":"10.00"},{"v":30,"d":"30.00"},{"v":7,"d":"7.00"},{"v":10,"d":"10.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":7,"d":"7.00"},{"v":60,"d":"60.00"},{"v":20,"d":"20.00"},0,null,{"v":21,"d":"21.00"},{"v":14.285714285714288,"d":"14.29"},{"v":-21,"d":"(21.00)"},{"v":-14.285714285714288,"d":"(14.29)"},{"v":39,"d":"39.00"},{"v":5.714285714285715,"d":"5.71"},null,null,{"v":21,"d":"21.00"},{"v":21,"d":"21.00"},{"v":14.285714285714288,"d":"14.29"},null,{"v":21,"d":"21.00"},{"v":14.285714285714288,"d":"14.29"},{"v":-21,"d":"(21.00)"},{"v":-14.285714285714288,"d":"(14.29)"},{"v":39,"d":"39.00"},{"v":5.714285714285715,"d":"5.71"}]
[{"v":0.8,"d":"0.80"},9,{"v":0.4,"d":"0.40"},{"v":0.8,"d":"0.80"},{"v":24,"d":"24.00"},24,{"v":12.500000000000004,"d":"12.50"},null,{"v":24,"d":"24.00"},{"v":10,"d":"10.00"},{"v":30,"d":"30.00"},{"v":8,"d":"8.00"},{"v":10,"d":"10.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":8,"d":"8.00"},{"v":60,"d":"60.00"},{"v":20,"d":"20.00"},0,null,{"v":24,"d":"24.00"},{"v":12.500000000000004,"d":"12.50"},{"v":-24,"d":"(24.00)"},{"v":-12.500000000000004,"d":"(12.50)"},{"v":36,"d":"36.00"},{"v":7.5,"d":"7.50"},null,null,{"v":24,"d":"24.00"},{"v":24,"d":"24.00"},{"v":12.500000000000004,"d":"12.50"},null,{"v":24,"d":"24.00"},{"v":12.500000000000004,"d":"12.50"},{"v":-24,"d":"(24.00)"},{"v":-12.500000000000004,"d":"(12.50)"},{"v":36,"d":"36.00"},{"v":7.5,"d":"7.50"}]
[{"v":0.9,"d":"0.90"},10,0.45,{"v":0.9,"d":"0.90"},{"v":27,"d":"27.00"},27,{"v":11.111111111111112,"d":"11.11"},null,{"v":27,"d":"27.00"},{"v":10,"d":"10.00"},{"v":30,"d":"30.00"},{"v":9,"d":"9.00"},{"v":10,"d":"10.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":9,"d":"9.00"},{"v":60,"d":"60.00"},{"v":20,"d":"20.00"},0,null,{"v":27,"d":"27.00"},{"v":11.111111111111112,"d":"11.11"},{"v":-27,"d":"(27.00)"},{"v":-11.111111111111112,"d":"(11.11)"},{"v":33,"d":"33.00"},{"v":8.888888888888891,"d":"8.89"},null,null,{"v":27,"d":"27.00"},{"v":27,"d":"27.00"},{"v":11.111111111111112,"d":"11.11"},null,{"v":27,"d":"27.00"},{"v":11.111111111111112,"d":"11.11"},{"v":-27,"d":"(27.00)"},{"v":-11.111111111111112,"d":"(11.11)"},{"v":33,"d":"33.00"},{"v":8.888888888888891,"d":"8.89"}]
[{"$f":"+A85-$A$73","v":{"v":0.9999999999999992,"d":"1.00"}},11,{"v":0.5,"d":"0.50"},{"v":1,"d":"1.00"},{"v":29.999999999999975,"d":"30.00"},29.999999999999975,{"v":10.000000000000012,"d":"10.00"},null,{"v":30,"d":"30.00"},{"v":10,"d":"10.00"},{"v":30,"d":"30.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":10,"d":"10.00"},{"v":60,"d":"60.00"},{"v":20,"d":"20.00"},0,null,{"v":30,"d":"30.00"},{"v":10.000000000000002,"d":"10.00"},{"$f":"U84*-1","v":{"v":-30,"d":"(30.00)"}},{"$f":"V84*-1","v":{"v":-10.000000000000002,"d":"(10.00)"}},{"v":30,"d":"30.00"},{"v":10.000000000000002,"d":"10.00"},null,null,{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":10.000000000000002,"d":"10.00"},null,{"$f":"$E$97*D84","v":{"v":30,"d":"30.00"}},{"v":10.000000000000002,"d":"10.00"},{"$f":"AG84*-1","v":{"v":-30,"d":"(30.00)"}},{"$f":"AH84*-1","v":{"v":-10.000000000000002,"d":"(10.00)"}},{"$f":"IF((AI84+($AG$84*2)+($D$97-$E$97))>$F$97,$F$97,AI84+($AG$84*2)+($D$97-$E$97))","v":{"v":30,"d":"30.00"}},{"v":10.000000000000002,"d":"10.00"}]
[{"v":1.0999999999999992,"d":"1.10"},12,0.55,{"v":1.1,"d":"1.10"},{"v":32.99999999999998,"d":"33.00"},32.99999999999998,{"v":9.090909090909099,"d":"9.09"},null,{"v":33,"d":"33.00"},{"v":10,"d":"10.00"},{"v":30,"d":"30.00"},{"v":11,"d":"11.00"},{"v":10,"d":"10.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":11,"d":"11.00"},{"v":60,"d":"60.00"},{"v":20,"d":"20.00"},0,null,{"v":33,"d":"33.00"},{"v":9.090909090909093,"d":"9.09"},{"$f":"U85*-1","v":{"v":-33,"d":"(33.00)"}},{"$f":"V85*-1","v":{"v":-9.090909090909093,"d":"(9.09)"}},{"v":27,"d":"27.00"},{"v":10.90909090909091,"d":"10.91"},null,null,{"$f":"IF(($D$97*D85)>$F$97,$F$97,($D$97*A85))","v":{"v":32.99999999999998,"d":"33.00"}},{"v":32.99999999999998,"d":"33.00"},{"v":9.090909090909099,"d":"9.09"},null,{"$f":"$E$97*D85","v":{"v":33,"d":"33.00"}},{"v":9.090909090909093,"d":"9.09"},{"$f":"AG85*-1","v":{"v":-33,"d":"(33.00)"}},{"$f":"AH85*-1","v":{"v":-9.090909090909093,"d":"(9.09)"}},{"$f":"IF((AI85+($AG$84*2)+($D$97-$E$97))>$F$97,$F$97,AI85+($AG$84*2)+($D$97-$E$97))","v":{"v":27,"d":"27.00"}},{"v":10.90909090909091,"d":"10.91"}]
[{"v":1.1999999999999993,"d":"1.20"},13,{"v":0.6,"d":"0.60"},{"v":1.2,"d":"1.20"},{"v":35.99999999999998,"d":"36.00"},35.99999999999998,{"v":8.33333333333334,"d":"8.33"},null,{"v":36,"d":"36.00"},{"v":10,"d":"10.00"},{"v":30,"d":"30.00"},{"v":12,"d":"12.00"},{"v":10,"d":"10.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":12,"d":"12.00"},{"v":60,"d":"60.00"},{"v":20,"d":"20.00"},0,null,{"v":36,"d":"36.00"},{"v":8.333333333333336,"d":"8.33"},{"v":-36,"d":"(36.00)"},{"v":-8.333333333333336,"d":"(8.33)"},{"v":24,"d":"24.00"},{"v":11.666666666666668,"d":"11.67"},null,null,{"v":36,"d":"36.00"},{"v":36,"d":"36.00"},{"v":8.333333333333336,"d":"8.33"},null,{"v":36,"d":"36.00"},{"v":8.333333333333336,"d":"8.33"},{"v":-36,"d":"(36.00)"},{"v":-8.333333333333336,"d":"(8.33)"},{"v":24,"d":"24.00"},{"v":11.666666666666668,"d":"11.67"}]
[{"v":1.2999999999999994,"d":"1.30"},14,0.65,{"v":1.3,"d":"1.30"},{"v":38.99999999999998,"d":"39.00"},38.99999999999998,{"v":7.692307692307697,"d":"7.69"},null,{"v":39,"d":"39.00"},{"v":10,"d":"10.00"},{"v":30,"d":"30.00"},{"v":13,"d":"13.00"},{"v":10,"d":"10.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":13,"d":"13.00"},{"v":60,"d":"60.00"},{"v":20,"d":"20.00"},0,null,{"v":39,"d":"39.00"},{"v":7.692307692307694,"d":"7.69"},{"v":-39,"d":"(39.00)"},{"v":-7.692307692307694,"d":"(7.69)"},{"v":21,"d":"21.00"},{"v":12.30769230769231,"d":"12.31"},null,null,{"v":39,"d":"39.00"},{"v":39,"d":"39.00"},{"v":7.692307692307694,"d":"7.69"},null,{"v":39,"d":"39.00"},{"v":7.692307692307694,"d":"7.69"},{"v":-39,"d":"(39.00)"},{"v":-7.692307692307694,"d":"(7.69)"},{"v":21,"d":"21.00"},{"v":12.30769230769231,"d":"12.31"}]
[{"v":1.3999999999999995,"d":"1.40"},15,{"v":0.7,"d":"0.70"},{"v":1.4,"d":"1.40"},{"v":41.999999999999986,"d":"42.00"},41.999999999999986,{"v":7.142857142857145,"d":"7.14"},null,{"v":42,"d":"42.00"},{"v":10,"d":"10.00"},{"v":30,"d":"30.00"},{"v":14,"d":"14.00"},{"v":10,"d":"10.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":14,"d":"14.00"},{"v":60,"d":"60.00"},{"v":20,"d":"20.00"},0,null,{"v":42,"d":"42.00"},{"v":7.142857142857145,"d":"7.14"},{"v":-42,"d":"(42.00)"},{"v":-7.142857142857145,"d":"(7.14)"},{"v":18,"d":"18.00"},{"v":12.857142857142858,"d":"12.86"},null,null,{"v":42,"d":"42.00"},{"v":42,"d":"42.00"},{"v":7.142857142857145,"d":"7.14"},null,{"v":42,"d":"42.00"},{"v":7.142857142857145,"d":"7.14"},{"v":-42,"d":"(42.00)"},{"v":-7.142857142857145,"d":"(7.14)"},{"v":18,"d":"18.00"},{"v":12.857142857142858,"d":"12.86"}]
[{"v":1.4999999999999996,"d":"1.50"},16,0.75,{"v":1.5,"d":"1.50"},{"v":44.999999999999986,"d":"45.00"},44.999999999999986,{"v":6.6666666666666705,"d":"6.67"},null,{"v":45,"d":"45.00"},{"v":10,"d":"10.00"},{"v":30,"d":"30.00"},{"v":15,"d":"15.00"},{"v":10,"d":"10.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":15,"d":"15.00"},{"v":60,"d":"60.00"},{"v":20,"d":"20.00"},0,null,{"v":45,"d":"45.00"},{"v":6.666666666666666,"d":"6.67"},{"v":-45,"d":"(45.00)"},{"v":-6.666666666666666,"d":"(6.67)"},{"v":15,"d":"15.00"},{"v":13.333333333333337,"d":"13.33"},null,null,{"v":45,"d":"45.00"},{"v":45,"d":"45.00"},{"v":6.666666666666666,"d":"6.67"},null,{"v":45,"d":"45.00"},{"v":6.666666666666666,"d":"6.67"},{"v":-45,"d":"(45.00)"},{"v":-6.666666666666666,"d":"(6.67)"},{"v":15,"d":"15.00"},{"v":13.333333333333337,"d":"13.33"}]
[{"v":1.5999999999999996,"d":"1.60"},17,{"v":0.8,"d":"0.80"},{"v":1.6,"d":"1.60"},{"v":47.999999999999986,"d":"48.00"},47.999999999999986,{"v":6.250000000000004,"d":"6.25"},null,{"v":48,"d":"48.00"},{"v":10,"d":"10.00"},{"v":30,"d":"30.00"},{"v":16,"d":"16.00"},{"v":10,"d":"10.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":16,"d":"16.00"},{"v":60,"d":"60.00"},{"v":20,"d":"20.00"},0,null,{"v":48,"d":"48.00"},{"v":6.250000000000002,"d":"6.25"},{"v":-48,"d":"(48.00)"},{"v":-6.250000000000002,"d":"(6.25)"},{"v":12,"d":"12.00"},{"v":13.750000000000002,"d":"13.75"},null,null,{"v":48,"d":"48.00"},{"v":48,"d":"48.00"},{"v":6.250000000000002,"d":"6.25"},null,{"v":48,"d":"48.00"},{"v":6.250000000000002,"d":"6.25"},{"v":-48,"d":"(48.00)"},{"v":-6.250000000000002,"d":"(6.25)"},{"v":12,"d":"12.00"},{"v":13.750000000000002,"d":"13.75"}]
[{"v":1.6999999999999997,"d":"1.70"},18,0.85,{"v":1.7,"d":"1.70"},{"v":50.99999999999999,"d":"51.00"},50.99999999999999,{"v":5.882352941176472,"d":"5.88"},null,{"v":51,"d":"51.00"},{"v":10,"d":"10.00"},{"v":30,"d":"30.00"},{"v":17,"d":"17.00"},{"v":10,"d":"10.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":17,"d":"17.00"},{"v":60,"d":"60.00"},{"v":20,"d":"20.00"},0,null,{"v":51,"d":"51.00"},{"v":5.882352941176472,"d":"5.88"},{"v":-51,"d":"(51.00)"},{"v":-5.882352941176472,"d":"(5.88)"},{"v":9,"d":"9.00"},{"v":14.117647058823533,"d":"14.12"},null,null,{"v":51,"d":"51.00"},{"v":51,"d":"51.00"},{"v":5.882352941176472,"d":"5.88"},null,{"v":51,"d":"51.00"},{"v":5.882352941176472,"d":"5.88"},{"v":-51,"d":"(51.00)"},{"v":-5.882352941176472,"d":"(5.88)"},{"v":9,"d":"9.00"},{"v":14.117647058823533,"d":"14.12"}]
[{"v":1.7999999999999998,"d":"1.80"},19,{"v":0.9,"d":"0.90"},{"v":1.8,"d":"1.80"},{"v":53.99999999999999,"d":"54.00"},53.99999999999999,{"v":5.555555555555558,"d":"5.56"},null,{"v":54,"d":"54.00"},{"v":10,"d":"10.00"},{"v":30,"d":"30.00"},{"v":18,"d":"18.00"},{"v":10,"d":"10.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":18,"d":"18.00"},{"v":60,"d":"60.00"},{"v":20,"d":"20.00"},0,null,{"v":54,"d":"54.00"},{"v":5.555555555555556,"d":"5.56"},{"v":-54,"d":"(54.00)"},{"v":-5.555555555555556,"d":"(5.56)"},{"v":6,"d":"6.00"},{"v":14.444444444444446,"d":"14.44"},null,null,{"v":54,"d":"54.00"},{"v":54,"d":"54.00"},{"v":5.555555555555556,"d":"5.56"},null,{"v":54,"d":"54.00"},{"v":5.555555555555556,"d":"5.56"},{"v":-54,"d":"(54.00)"},{"v":-5.555555555555556,"d":"(5.56)"},{"v":6,"d":"6.00"},{"v":14.444444444444446,"d":"14.44"}]
[{"$f":"+A94-$A$73","v":{"v":1.9,"d":"1.90"}},20,0.95,{"v":1.9,"d":"1.90"},{"v":57,"d":"57.00"},57,{"v":5.263157894736843,"d":"5.26"},null,{"v":57,"d":"57.00"},{"v":10,"d":"10.00"},{"v":30,"d":"30.00"},{"v":19,"d":"19.00"},{"v":10,"d":"10.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":19,"d":"19.00"},{"v":60,"d":"60.00"},{"v":20,"d":"20.00"},0,null,{"v":57,"d":"57.00"},{"v":5.263157894736843,"d":"5.26"},{"v":-57,"d":"(57.00)"},{"v":-5.263157894736843,"d":"(5.26)"},{"v":3,"d":"3.00"},{"v":14.736842105263161,"d":"14.74"},null,null,{"v":57,"d":"57.00"},{"v":57,"d":"57.00"},{"v":5.263157894736843,"d":"5.26"},null,{"v":57,"d":"57.00"},{"v":5.263157894736843,"d":"5.26"},{"v":-57,"d":"(57.00)"},{"v":-5.263157894736843,"d":"(5.26)"},{"v":3,"d":"3.00"},{"v":14.736842105263161,"d":"14.74"}]
[{"$f":"+D94","v":{"v":2,"d":"2.00"}},21,{"v":1,"d":"1.00"},{"$f":"F97/D100","v":{"v":2,"d":"2.00"}},{"$f":"$D$100*D94","v":{"v":60,"d":"60.00"}},60,{"v":5.000000000000001,"d":"5.00"},null,{"v":60,"d":"60.00"},{"v":10,"d":"10.00"},{"v":30,"d":"30.00"},{"v":20,"d":"20.00"},{"v":10,"d":"10.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":20,"d":"20.00"},{"v":60,"d":"60.00"},{"v":20,"d":"20.00"},0,null,{"v":60,"d":"60.00"},{"v":5.000000000000001,"d":"5.00"},{"v":-60,"d":"(60.00)"},{"v":-5.000000000000001,"d":"(5.00)"},{"$nulls":8},{"v":60,"d":"60.00"},{"v":5.000000000000001,"d":"5.00"},{"v":-60,"d":"(60.00)"},{"v":-5.000000000000001,"d":"(5.00)"},{"$f":"IF((AI94+($AG$84*2)+($D$97-$E$97))>$F$97,$F$97,AI94+($AG$84*2)+($D$97-$E$97))","v":0},{"$f":"AJ94+($AH$84*2)+($D$98-$E$98)","v":{"v":15.000000000000004,"d":"15.00"}}]
[null,null,"original",{"$nulls":5},"original",{"$nulls":4},"original",{"$nulls":4},"original"]
[{"$nulls":3},"Individuo A","Individuo B","Total",{"$nulls":3},"Individuo A","Individuo B","Total",null,null,"Individuo A","Individuo B","Total",null,null,"Individuo A","Individuo B","Total",null,null,"Individuo A","Individuo B","Total"]
[null,null,"Dotación Bien 1",{"$f":"'Optimo Pareto EGC'!C10","v":30},{"$f":"'Optimo Pareto EGC'!D10","v":30},{"$f":"E97+D97","v":60},{"$f":"(D106*((D98/D97)^(D107)))/(D107*((D97/D98)^(D106)))","v":0.3333333333333333},{"$f":"D97^(D106)*D98^(D107)","v":17.320508075688775},"Dotación Bien 1",{"$f":"D97*0.3","v":9},{"$f":"L97-J97","v":51},{"$f":"F97","v":60},{"$f":"(J106*((J98/J97)^(J107)))/(J107*((J97/J98)^(J106)))","v":0.3333333333333333},"Dotación Bien 1",{"$f":"D97*0.7","v":21},{"$f":"Q97-O97","v":39},{"$f":"L97","v":60},{"$f":"(O106*((O98/O97)^(O107)))/(O107*((O97/O98)^(O106)))","v":0.3333333333333333},"Dotación Bien 1",{"$f":"D97+(E97*0.3)","v":39},{"$f":"V97-T97","v":21},{"$f":"Q97","v":60},{"$f":"(T106*((T98/T97)^(T107)))/(T107*((T97/T98)^(T106)))","v":0.3333333333333333},"Dotación Bien 1",{"$f":"D97+(E97*0.7)","v":51},{"$f":"AA97-Y97","v":9},{"$f":"V97","v":60},{"$f":"(Y106*((Y98/Y97)^(Y107)))/(Y107*((Y97/Y98)^(Y106)))","v":0.3333333333333333}]
[null,null,"Dotación Bien 2",{"$f":"'Optimo Pareto EGC'!C11","v":10},{"$f":"'Optimo Pareto EGC'!D11","v":10},{"$f":"E98+D98","v":20},{"$f":"(E108*((E98/E97)^(E109)))/(E109*((E97/E98)^(E108)))","v":0.3333333333333333},{"$f":"E97^(E108)*E98^(E109)","v":17.320508075688775},"Dotación Bien 2",{"$f":"D98*0.3","v":3},{"$f":"L98-J98","v":17},{"$f":"F98","v":20},{"$f":"(K108*((K98/K97)^(K109)))/(K109*((K97/K98)^(K108)))","v":0.3333333333333333},"Dotación Bien 2",{"$f":"D98*0.7","v":{"v":7,"d":"7.00"}},{"$f":"Q98-O98","v":13},{"$f":"L98","v":20},{"$f":"(P108*((P98/P97)^(P109)))/(P109*((P97/P98)^(P108)))","v":0.3333333333333333},"Dotación Bien 2",{"$f":"D98+(E98*0.3)","v":13},{"$f":"V98-T98","v":7},{"$f":"Q98","v":20},{"$f":"(U108*((U98/U97)^(U109)))/(U109*((U97/U98)^(U108)))","v":0.3333333333333333},"Dotación Bien 2",{"$f":"D98+(E98*0.7)","v":17},{"$f":"AA98-Y98","v":3},{"$f":"V98","v":20},{"$f":"(Z108*((Z98/Z97)^(Z109)))/(Z109*((Z97/Z98)^(Z108)))","v":0.3333333333333333}]
[{"$nulls":3},{"$f":"D97^($D$106)*D98^($D$107)","v":17.320508075688775},{"$f":"E97^($E$108)*E98^($E$109)","v":17.320508075688775}]
[null,null,"Demanda Bruta Bien 1",{"$f":"(D106*D97)+(E111*D98*D106)","v":30},{"$f":"(E108*E97)+(E108*E111*E98)","v":30},{"$f":"E100+D100","v":60},{"$f":"(D106*((D101/D100)^(D107)))/(D107*((D100/D101)^(D106)))","v":0.3333333333333333},{"$f":"D100^(D106)*D101^(D107)","v":17.320508075688775},"Demanda Bruta Bien 1",{"$f":"(J106*J97)+(K111*J98*J106)","v":9},{"$f":"(K108*K97)+(K108*K111*K98)","v":51},{"$f":"K100+J100","v":60},{"$f":"(J106*((J101/J100)^(J107)))/(J107*((J100/J101)^(J106)))","v":0.3333333333333333},"Demanda Bruta Bien 1",{"$f":"(O106*O97)+(P111*O98*O106)","v":21},{"$f":"(P108*P97)+(P108*P111*P98)","v":39},{"$f":"P100+O100","v":60},{"$f":"(O106*((O101/O100)^(O107)))/(O107*((O100/O101)^(O106)))","v":0.3333333333333333},"Demanda Bruta Bien 1",{"$f":"(T106*T97)+(U111*T98*T106)","v":39},{"$f":"(U108*U97)+(U108*U111*U98)","v":21},{"$f":"U100+T100","v":60},{"$f":"(T106*((T101/T100)^(T107)))/(T107*((T100/T101)^(T106)))","v":0.3333333333333333},"Demanda Bruta Bien 1",{"$f":"(Y106*Y97)+(Z111*Y98*Y106)","v":51},{"$f":"(Z108*Z97)+(Z108*Z111*Z98)","v":9},{"$f":"Z100+Y100","v":60},{"$f":"(Y106*((Y101/Y100)^(Y107)))/(Y107*((Y100/Y101)^(Y106)))","v":0.3333333333333333}]
[null,null,"Demanda Bruta Bien 2",{"$f":"(D107*E112*D97)+(D107*D98)","v":10},{"$f":"(E109*E112*E97)+(E109*E98)","v":10},{"$f":"E101+D101","v":20},{"$f":"(E108*((E101/E100)^(E109)))/(E109*((E100/E101)^(E108)))","v":0.3333333333333333},{"$f":"E100^(E108)*E101^(E109)","v":17.320508075688775},"Demanda Bruta Bien 2",{"$f":"(J107*K112*J97)+(J107*J98)","v":3},{"$f":"(K109*K112*K97)+(K109*K98)","v":17},{"$f":"K101+J101","v":20},{"$f":"(K108*((K101/K100)^(K109)))/(K109*((K100/K101)^(K108)))","v":0.3333333333333333},"Demanda Bruta Bien 2",{"$f":"(O107*P112*O97)+(O107*O98)","v":7},{"$f":"(P109*P112*P97)+(P109*P98)","v":13},{"$f":"P101+O101","v":20},{"$f":"(P108*((P101/P100)^(P109)))/(P109*((P100/P101)^(P108)))","v":0.3333333333333333},"Demanda Bruta Bien 2",{"$f":"(T107*U112*T97)+(T107*T98)","v":13},{"$f":"(U109*U112*U97)+(U109*U98)","v":7},{"$f":"U101+T101","v":20},{"$f":"(U108*((U101/U100)^(U109)))/(U109*((U100/U101)^(U108)))","v":0.3333333333333333},"Demanda Bruta Bien 2",{"$f":"(Y107*Z112*Y97)+(Y107*Y98)","v":17},{"$f":"(Z109*Z112*Z97)+(Z109*Z98)","v":3},{"$f":"Z101+Y101","v":20},{"$f":"(Z108*((Z101/Z100)^(Z109)))/(Z109*((Z100/Z101)^(Z108)))","v":0.3333333333333333}]
[{"$nulls":3},{"$f":"D100^($D$106)*D101^($D$107)","v":17.320508075688775},{"$f":"E100^($E$108)*E101^($E$109)","v":17.320508075688775}]
[null,null,"Demanda Neta Bien 1",{"$f":"D100-D97","v":0},{"$f":"D101-D98","v":0},null,35,50,"Demanda Neta Bien 1",{"$f":"J100-J97","v":0},{"$f":"J101-J98","v":0},null,null,"Demanda Neta Bien 1",{"$f":"O100-O97","v":0},{"$f":"O101-O98","v":0},null,null,"Demanda Neta Bien 1",{"$f":"T100-T97","v":0},{"$f":"T101-T98","v":0},null,null,"Demanda Neta Bien 1",{"$f":"Y100-Y97","v":0},{"$f":"Y101-Y98","v":0}]
[null,null,"Demanda Neta Bien 2",{"$f":"E100-E97","v":0},{"$f":"E101-E98","v":0},null,15,40,"Demanda Neta Bien 2",{"$f":"K100-K97","v":0},{"$f":"K101-K98","v":0},null,null,"Demanda Neta Bien 2",{"$f":"P100-P97","v":0},{"$f":"P101-P98","v":0},null,null,"Demanda Neta Bien 2",{"$f":"U100-U97","v":0},{"$f":"U101-U98","v":0},null,null,"Demanda Neta Bien 2",{"$f":"Z100-Z97","v":0},{"$f":"Z101-Z98","v":0}]
[]
[null,null,"a",{"$f":"'Optimo Pareto EGC'!C24","v":0.5},{"$nulls":4},"a",{"$f":"D106","v":0.5},{"$nulls":3},"a",{"$f":"J106","v":0.5},{"$nulls":3},"a",{"$f":"O106","v":0.5},{"$nulls":3},"a",{"$f":"T106","v":0.5}]
[null,null,"1-a",{"$f":"1-D106","v":0.5},{"$nulls":4},"1-a",{"$f":"1-J106","v":0.5},{"$nulls":3},"1-a",{"$f":"1-O106","v":0.5},{"$nulls":3},"1-a",{"$f":"1-T106","v":0.5},{"$nulls":3},"1-a",{"$f":"1-Y106","v":0.5}]
[null,null,"b",null,{"$f":"'Optimo Pareto EGC'!D26","v":0.5},{"$nulls":3},"b",null,{"$f":"E108","v":0.5},null,null,"b",null,{"$f":"K108","v":0.5},null,null,"b",null,{"$f":"P108","v":0.5},null,null,"b",null,{"$f":"U108","v":0.5}]
[null,null,"1-b",null,{"$f":"1-E108","v":0.5},{"$nulls":3},"1-b",null,{"$f":"1-K108","v":0.5},null,null,"1-b",null,{"$f":"1-P108","v":0.5},null,null,"1-b",null,{"$f":"1-U108","v":0.5},null,null,"1-b",null,{"$f":"1-Z108","v":0.5}]
[]
[null,null,"P2/P1",null,{"$f":"((D107*D97)+(E109*E97))/((D106*D98)+(E108*E98))","v":3},"k inicial",null,null,"P2/P1",null,{"$f":"((J107*J97)+(K109*K97))/((J106*J98)+(K108*K98))","v":3},"k inicial",null,"P2/P1",null,{"$f":"((O107*O97)+(P109*P97))/((O106*O98)+(P108*P98))","v":3},"k inicial",null,"P2/P1",null,{"$f":"((T107*T97)+(U109*U97))/((T106*T98)+(U108*U98))","v":3},"k inicial",null,"P2/P1",null,{"$f":"((Y107*Y97)+(Z109*Z97))/((Y106*Y98)+(Z108*Z98))","v":3},"k inicial"]
[null,null,"P1/P2",null,{"$f":"1/E111","v":0.3333333333333333},{"$f":"(D100^(D106))*(D101^(D107))","v":17.320508075688775},null,null,"P1/P2",null,{"$f":"1/K111","v":0.3333333333333333},{"$f":"(J100^(J106))*(J101^(J107))","v":5.196152422706632},null,"P1/P2",null,{"$f":"1/P111","v":0.3333333333333333},{"$f":"(O100^(O106))*(O101^(O107))","v":12.12435565298214},null,"P1/P2",null,{"$f":"1/U111","v":0.3333333333333333},{"$f":"(T100^(T106))*(T101^(T107))","v":22.516660498395403},null,"P1/P2",null,{"$f":"1/Z111","v":0.3333333333333333},{"$f":"(Y100^(Y106))*(Y101^(Y107))","v":29.444863728670917}]
[]
[]
[]
[]
[{"$nulls":3},"curva de tranasformación","Inicio","menos 2","menos 1","original","más 1","más 2","final"]
[{"$nulls":3},"x1",0,{"$f":"J100","v":9},{"$f":"O100","v":21},{"$f":"D100","v":30},{"$f":"T100","v":39},{"$f":"Y100","v":51},{"$f":"F97","v":60}]
[{"$nulls":3},"x2",0,{"$f":"J101","v":3},{"$f":"O101","v":7},{"$f":"D101","v":10},{"$f":"T101","v":13},{"$f":"Y101","v":17},{"$f":"F98","v":20}]
[]
[]
[]
[]
[null,null,"DEMANDAS NETAS"]
[{"$nulls":6},{"$f":"POWER((F166/(F152^D161)),1/D160)","v":30},{"$f":"($F$166/($G125^($D$160)))^(1/$D$161)","v":100}]
[{"$nulls":5},"Original","Original","Original",null,"DOTACIÓN",{"$nulls":3},"OPTIMO",{"$nulls":3},"CAJA",{"$nulls":3},"ORIGINAL","ORIGINAL","NEGATIVO","NEGATIVO","TRANSFORMADA"]
[null,null,"Unidades","ponderador",null,"x1","x1","x2",null,"x1linedotación",null,"x2line",null,"x1linedotación",null,"x2line",{"$nulls":5},"x1","x2","MENOS X1","MENOS X2","x1","x2"]
[null,null,1,0,0.01,{"$f":"IF(($D$154*E128)>$F$151,$F$151,$D$154*E128)","v":{"v":0.6,"d":"0.60"}},{"$f":"IF(($F$166/($F128^($D$160)))^(1/$D$161)>$F$152,$G$125,F128)","v":{"v":30,"d":"30.00"}},{"$f":"($F$166/($G128^($D$160)))^(1/$D$161)","v":{"v":100,"d":"100.00"}},null,{"$f":"D128*$F$151","v":0},{"$f":"$D$152","v":{"v":50,"d":"50.00"}},{"$f":"$D$151","v":{"v":60,"d":"60.00"}},{"$f":"$F$152*D128","v":0},{"$f":"$D$155","v":{"v":50,"d":"50.00"}},{"$f":"$D$154","v":{"v":60,"d":"60.00"}},{"$f":"$D$151","v":{"v":60,"d":"60.00"}},{"$f":"D128*$F$152","v":0},{"$f":"$F$151","v":{"v":120,"d":"120.00"}},{"$f":"$F$152","v":{"v":100,"d":"100.00"}},0,null,{"$f":"$E$154*E128","v":{"v":0.6,"d":"0.60"}},{"$f":"(($G$162)/((V128^($E$162))))^(1/$E$163)","v":{"v":5000,"d":"5,000.00"}},{"$f":"V128*-1","v":{"v":-0.6,"d":"(0.60)"}},{"$f":"W128*-1","v":{"v":-5000,"d":"(5,000.00)"}},{"$f":"X128+($V$138*2)+($D$154-$E$154)","v":{"v":119.4,"d":"119.40"}},{"$f":"Y128+($W$138*2)+($D$155-$E$155)","v":{"v":-4900,"d":"(4,900.00)"}}]
[null,null,2,0.01,{"v":0.1,"d":"0.10"},{"$f":"IF(($D$154*E129)>$F$151,$F$151,$D$154*E129)","v":{"v":6,"d":"6.00"}},{"$f":"IF(($F$166/($F129^($D$160)))^(1/$D$161)>$F$152,$G$125,F129)","v":{"v":30,"d":"30.00"}},{"$f":"($F$166/($G129^($D$160)))^(1/$D$161)","v":{"v":100,"d":"100.00"}},null,{"$f":"D129*$F$151","v":{"v":1.2,"d":"1.20"}},{"$f":"$D$152","v":{"v":50,"d":"50.00"}},{"$f":"$D$151","v":{"v":60,"d":"60.00"}},{"$f":"$F$152*D129","v":{"v":1,"d":"1.00"}},{"$f":"$D$155","v":{"v":50,"d":"50.00"}},{"$f":"$D$154","v":{"v":60,"d":"60.00"}},{"$f":"$D$151","v":{"v":60,"d":"60.00"}},{"$f":"D129*$F$152","v":{"v":1,"d":"1.00"}},{"$f":"$F$151","v":{"v":120,"d":"120.00"}},{"$f":"$F$152","v":{"v":100,"d":"100.00"}},0,null,{"v":6,"d":"6.00"},{"v":500.0000000000002,"d":"500.00"},{"$f":"V129*-1","v":{"v":-6,"d":"(6.00)"}},{"$f":"W129*-1","v":{"v":-500.0000000000002,"d":"(500.00)"}},{"v":114,"d":"114.00"},{"v":-400.0000000000002,"d":"(400.00)"}]
[null,null,3,{"v":0.1,"d":"0.10"},{"v":0.2,"d":"0.20"},{"v":12,"d":"12.00"},{"v":30,"d":"30.00"},{"v":100,"d":"100.00"},null,{"v":12,"d":"12.00"},{"v":50,"d":"50.00"},{"v":60,"d":"60.00"},{"v":10,"d":"10.00"},{"v":50,"d":"50.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":10,"d":"10.00"},{"v":120,"d":"120.00"},{"v":100,"d":"100.00"},0,null,{"v":12,"d":"12.00"},{"v":250.00000000000006,"d":"250.00"},{"v":-12,"d":"(12.00)"},{"v":-250.00000000000006,"d":"(250.00)"},{"v":108,"d":"108.00"},{"v":-150.00000000000006,"d":"(150.00)"}]
[null,null,4,0.15,{"v":0.3,"d":"0.30"},{"v":18,"d":"18.00"},{"v":30,"d":"30.00"},{"v":100,"d":"100.00"},null,{"v":18,"d":"18.00"},{"v":50,"d":"50.00"},{"v":60,"d":"60.00"},{"v":15,"d":"15.00"},{"v":50,"d":"50.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":15,"d":"15.00"},{"v":120,"d":"120.00"},{"v":100,"d":"100.00"},0,null,{"v":18,"d":"18.00"},{"v":166.66666666666669,"d":"166.67"},{"v":-18,"d":"(18.00)"},{"v":-166.66666666666669,"d":"(166.67)"},{"v":102,"d":"102.00"},{"v":-66.66666666666667,"d":"(66.67)"}]
[null,null,5,{"v":0.2,"d":"0.20"},{"v":0.4,"d":"0.40"},{"v":24,"d":"24.00"},{"v":30,"d":"30.00"},{"v":100,"d":"100.00"},null,{"v":24,"d":"24.00"},{"v":50,"d":"50.00"},{"v":60,"d":"60.00"},{"v":20,"d":"20.00"},{"v":50,"d":"50.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":20,"d":"20.00"},{"v":120,"d":"120.00"},{"v":100,"d":"100.00"},0,null,{"v":24,"d":"24.00"},{"v":125.00000000000006,"d":"125.00"},{"v":-24,"d":"(24.00)"},{"v":-125.00000000000006,"d":"(125.00)"},{"v":96,"d":"96.00"},{"v":-25.000000000000043,"d":"(25.00)"}]
[null,null,6,0.25,{"v":0.5,"d":"0.50"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":100,"d":"100.00"},null,{"v":30,"d":"30.00"},{"v":50,"d":"50.00"},{"v":60,"d":"60.00"},{"v":25,"d":"25.00"},{"v":50,"d":"50.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":25,"d":"25.00"},{"v":120,"d":"120.00"},{"v":100,"d":"100.00"},0,null,{"v":30,"d":"30.00"},{"v":100,"d":"100.00"},{"v":-30,"d":"(30.00)"},{"v":-100,"d":"(100.00)"},{"v":90,"d":"90.00"},{"v":1.4210854715202004E-14,"d":"0.00"}]
[null,null,7,{"v":0.3,"d":"0.30"},{"v":0.6,"d":"0.60"},{"v":36,"d":"36.00"},{"v":36,"d":"36.00"},{"v":83.33333333333333,"d":"83.33"},null,{"v":36,"d":"36.00"},{"v":50,"d":"50.00"},{"v":60,"d":"60.00"},{"v":30,"d":"30.00"},{"v":50,"d":"50.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":30,"d":"30.00"},{"v":120,"d":"120.00"},{"v":100,"d":"100.00"},0,null,{"v":36,"d":"36.00"},{"v":83.33333333333333,"d":"83.33"},{"v":-36,"d":"(36.00)"},{"v":-83.33333333333333,"d":"(83.33)"},{"v":84,"d":"84.00"},{"v":16.666666666666686,"d":"16.67"}]
[null,null,8,0.35,{"v":0.7,"d":"0.70"},{"v":42,"d":"42.00"},{"v":42,"d":"42.00"},{"v":71.42857142857144,"d":"71.43"},null,{"v":42,"d":"42.00"},{"v":50,"d":"50.00"},{"v":60,"d":"60.00"},{"v":35,"d":"35.00"},{"v":50,"d":"50.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":35,"d":"35.00"},{"v":120,"d":"120.00"},{"v":100,"d":"100.00"},0,null,{"v":42,"d":"42.00"},{"v":71.42857142857144,"d":"71.43"},{"v":-42,"d":"(42.00)"},{"v":-71.42857142857144,"d":"(71.43)"},{"v":78,"d":"78.00"},{"v":28.57142857142857,"d":"28.57"}]
[null,null,9,{"v":0.4,"d":"0.40"},{"v":0.8,"d":"0.80"},{"v":48,"d":"48.00"},{"v":48,"d":"48.00"},{"v":62.500000000000014,"d":"62.50"},null,{"v":48,"d":"48.00"},{"v":50,"d":"50.00"},{"v":60,"d":"60.00"},{"v":40,"d":"40.00"},{"v":50,"d":"50.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":40,"d":"40.00"},{"v":120,"d":"120.00"},{"v":100,"d":"100.00"},0,null,{"v":48,"d":"48.00"},{"v":62.500000000000014,"d":"62.50"},{"v":-48,"d":"(48.00)"},{"v":-62.500000000000014,"d":"(62.50)"},{"v":72,"d":"72.00"},{"v":37.5,"d":"37.50"}]
[null,null,10,0.45,{"v":0.9,"d":"0.90"},{"v":54,"d":"54.00"},{"v":54,"d":"54.00"},{"v":55.55555555555555,"d":"55.56"},null,{"v":54,"d":"54.00"},{"v":50,"d":"50.00"},{"v":60,"d":"60.00"},{"v":45,"d":"45.00"},{"v":50,"d":"50.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":45,"d":"45.00"},{"v":120,"d":"120.00"},{"v":100,"d":"100.00"},0,null,{"v":54,"d":"54.00"},{"v":55.55555555555555,"d":"55.56"},{"v":-54,"d":"(54.00)"},{"v":-55.55555555555555,"d":"(55.56)"},{"v":66,"d":"66.00"},{"v":44.444444444444464,"d":"44.44"}]
[null,null,11,{"v":0.5,"d":"0.50"},{"v":1,"d":"1.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":50.00000000000001,"d":"50.00"},null,{"v":60,"d":"60.00"},{"v":50,"d":"50.00"},{"v":60,"d":"60.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":50,"d":"50.00"},{"v":120,"d":"120.00"},{"v":100,"d":"100.00"},0,null,{"$f":"$E$154*E138","v":{"v":60,"d":"60.00"}},{"$f":"(($G$162)/((V138^($E$162))))^(1/$E$163)","v":{"v":50.00000000000001,"d":"50.00"}},{"v":-60,"d":"(60.00)"},{"v":-50.00000000000001,"d":"(50.00)"},{"v":60,"d":"60.00"},{"v":50.00000000000001,"d":"50.00"}]
[null,null,12,0.55,{"v":1.1,"d":"1.10"},{"v":66,"d":"66.00"},{"v":66,"d":"66.00"},{"v":45.45454545454546,"d":"45.45"},null,{"v":66,"d":"66.00"},{"v":50,"d":"50.00"},{"v":60,"d":"60.00"},{"v":55.00000000000001,"d":"55.00"},{"v":50,"d":"50.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":55.00000000000001,"d":"55.00"},{"v":120,"d":"120.00"},{"v":100,"d":"100.00"},0,null,{"$f":"$E$154*E139","v":{"v":66,"d":"66.00"}},{"$f":"(($G$162)/((V139^($E$162))))^(1/$E$163)","v":{"v":45.45454545454546,"d":"45.45"}},{"v":-66,"d":"(66.00)"},{"v":-45.45454545454546,"d":"(45.45)"},{"v":54,"d":"54.00"},{"v":54.545454545454554,"d":"54.55"}]
[null,null,13,{"v":0.6,"d":"0.60"},{"v":1.2,"d":"1.20"},{"v":72,"d":"72.00"},{"v":72,"d":"72.00"},{"v":41.66666666666667,"d":"41.67"},null,{"v":72,"d":"72.00"},{"v":50,"d":"50.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":50,"d":"50.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":120,"d":"120.00"},{"v":100,"d":"100.00"},0,null,{"v":72,"d":"72.00"},{"v":41.66666666666667,"d":"41.67"},{"v":-72,"d":"(72.00)"},{"v":-41.66666666666667,"d":"(41.67)"},{"v":48,"d":"48.00"},{"v":58.33333333333334,"d":"58.33"}]
[null,null,14,0.65,{"v":1.3,"d":"1.30"},{"v":78,"d":"78.00"},{"v":78,"d":"78.00"},{"v":38.46153846153845,"d":"38.46"},null,{"v":78,"d":"78.00"},{"v":50,"d":"50.00"},{"v":60,"d":"60.00"},{"v":65,"d":"65.00"},{"v":50,"d":"50.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":65,"d":"65.00"},{"v":120,"d":"120.00"},{"v":100,"d":"100.00"},0,null,{"v":78,"d":"78.00"},{"v":38.46153846153845,"d":"38.46"},{"v":-78,"d":"(78.00)"},{"v":-38.46153846153845,"d":"(38.46)"},{"v":42,"d":"42.00"},{"v":61.53846153846156,"d":"61.54"}]
[null,null,15,{"v":0.7,"d":"0.70"},{"v":1.4,"d":"1.40"},{"v":84,"d":"84.00"},{"v":84,"d":"84.00"},{"v":35.71428571428572,"d":"35.71"},null,{"v":84,"d":"84.00"},{"v":50,"d":"50.00"},{"v":60,"d":"60.00"},{"v":70,"d":"70.00"},{"v":50,"d":"50.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":70,"d":"70.00"},{"v":120,"d":"120.00"},{"v":100,"d":"100.00"},0,null,{"v":84,"d":"84.00"},{"v":35.71428571428572,"d":"35.71"},{"v":-84,"d":"(84.00)"},{"v":-35.71428571428572,"d":"(35.71)"},{"v":36,"d":"36.00"},{"v":64.28571428571429,"d":"64.29"}]
[null,null,16,0.75,{"v":1.5,"d":"1.50"},{"v":90,"d":"90.00"},{"v":90,"d":"90.00"},{"v":33.33333333333334,"d":"33.33"},null,{"v":90,"d":"90.00"},{"v":50,"d":"50.00"},{"v":60,"d":"60.00"},{"v":75,"d":"75.00"},{"v":50,"d":"50.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":75,"d":"75.00"},{"v":120,"d":"120.00"},{"v":100,"d":"100.00"},0,null,{"v":90,"d":"90.00"},{"v":33.33333333333334,"d":"33.33"},{"v":-90,"d":"(90.00)"},{"v":-33.33333333333334,"d":"(33.33)"},{"v":30,"d":"30.00"},{"v":66.66666666666667,"d":"66.67"}]
[null,null,17,{"v":0.8,"d":"0.80"},{"v":1.6,"d":"1.60"},{"v":96,"d":"96.00"},{"v":96,"d":"96.00"},{"v":31.250000000000014,"d":"31.25"},null,{"v":96,"d":"96.00"},{"v":50,"d":"50.00"},{"v":60,"d":"60.00"},{"v":80,"d":"80.00"},{"v":50,"d":"50.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":80,"d":"80.00"},{"v":120,"d":"120.00"},{"v":100,"d":"100.00"},0,null,{"v":96,"d":"96.00"},{"v":31.250000000000014,"d":"31.25"},{"v":-96,"d":"(96.00)"},{"v":-31.250000000000014,"d":"(31.25)"},{"v":24,"d":"24.00"},68.75]
[null,null,18,0.85,{"v":1.7,"d":"1.70"},{"v":102,"d":"102.00"},{"v":102,"d":"102.00"},{"v":29.411764705882362,"d":"29.41"},null,{"v":102,"d":"102.00"},{"v":50,"d":"50.00"},{"v":60,"d":"60.00"},{"v":85,"d":"85.00"},{"v":50,"d":"50.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":85,"d":"85.00"},{"v":120,"d":"120.00"},{"v":100,"d":"100.00"},0,null,{"v":102,"d":"102.00"},{"v":29.411764705882362,"d":"29.41"},{"v":-102,"d":"(102.00)"},{"v":-29.411764705882362,"d":"(29.41)"},{"v":18,"d":"18.00"},{"v":70.58823529411765,"d":"70.59"}]
[null,null,19,{"v":0.9,"d":"0.90"},{"v":1.8,"d":"1.80"},{"v":108,"d":"108.00"},{"v":108,"d":"108.00"},{"v":27.777777777777775,"d":"27.78"},null,{"v":108,"d":"108.00"},{"v":50,"d":"50.00"},{"v":60,"d":"60.00"},{"v":90,"d":"90.00"},{"v":50,"d":"50.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":90,"d":"90.00"},{"v":120,"d":"120.00"},{"v":100,"d":"100.00"},0,null,{"v":108,"d":"108.00"},{"v":27.777777777777775,"d":"27.78"},{"v":-108,"d":"(108.00)"},{"v":-27.777777777777775,"d":"(27.78)"},{"v":12,"d":"12.00"},{"v":72.22222222222224,"d":"72.22"}]
[null,null,20,0.95,{"v":1.9,"d":"1.90"},{"v":114,"d":"114.00"},{"v":114,"d":"114.00"},{"v":26.315789473684216,"d":"26.32"},null,{"v":114,"d":"114.00"},{"v":50,"d":"50.00"},{"v":60,"d":"60.00"},{"v":95,"d":"95.00"},{"v":50,"d":"50.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":95,"d":"95.00"},{"v":120,"d":"120.00"},{"v":100,"d":"100.00"},0,null,{"v":114,"d":"114.00"},{"v":26.315789473684216,"d":"26.32"},{"v":-114,"d":"(114.00)"},{"v":-26.315789473684216,"d":"(26.32)"},{"v":6,"d":"6.00"},{"v":73.6842105263158,"d":"73.68"}]
[null,null,21,{"v":1,"d":"1.00"},{"v":3.3333333333333335,"d":"3.33"},{"v":120,"d":"120.00"},{"v":120,"d":"120.00"},{"v":25,"d":"25.00"},null,{"v":120,"d":"120.00"},{"v":50,"d":"50.00"},{"v":60,"d":"60.00"},{"v":100,"d":"100.00"},{"v":50,"d":"50.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},{"v":100,"d":"100.00"},{"v":120,"d":"120.00"},{"v":100,"d":"100.00"},0,null,{"v":200,"d":"200.00"},{"v":15.000000000000002,"d":"15.00"},{"v":-200,"d":"(200.00)"},{"v":-15.000000000000002,"d":"(15.00)"},{"v":-80,"d":"(80.00)"},{"v":85.00000000000001,"d":"85.00"}]
[null,null,"original",{"$nulls":5},"original",{"$nulls":4},"original",{"$nulls":4},"original",{"$nulls":3},{"$f":"E155+(E154*E165)","v":{"v":122,"d":"122.00"}},"original",{"$f":"D155+(D154*E166)","v":{"v":100,"d":"100.00"}}]
[{"$nulls":3},"Individuo A","Individuo B","Total",{"$nulls":3},"Individuo A","Individuo B","Total",null,null,"Individuo A","Individuo B","Total",null,null,"Individuo A","Individuo B","Total",null,null,"Individuo A","Individuo B","Total"]
[null,null,"Dotación Bien 1",{"$f":"'Demandas Netas EGC'!C10","v":60},{"$f":"'Demandas Netas EGC'!D10","v":60},{"$f":"E151+D151","v":120},{"$f":"(D160*((D152/D151)^(D161)))/(D161*((D151/D152)^(D160)))","v":0.8333333333333335},null,"Dotación Bien 1",{"$f":"D151*0.3","v":18},{"$f":"L151-J151","v":102},{"$f":"F151","v":120},{"$f":"(J160*((J152/J151)^(J161)))/(J161*((J151/J152)^(J160)))","v":0.8333333333333335},"Dotación Bien 1",{"$f":"D151*0.7","v":42},{"$f":"Q151-O151","v":78},{"$f":"L151","v":120},{"$f":"(O160*((O152/O151)^(O161)))/(O161*((O151/O152)^(O160)))","v":0.8333333333333335},"Dotación Bien 1",{"$f":"D151+(E151*0.3)","v":78},{"$f":"V151-T151","v":42},{"$f":"Q151","v":120},{"$f":"(T160*((T152/T151)^(T161)))/(T161*((T151/T152)^(T160)))","v":0.8333333333333335},"Dotación Bien 1",{"$f":"D151+(E151*0.7)","v":102},{"$f":"AA151-Y151","v":18},{"$f":"V151","v":120},{"$f":"(Y160*((Y152/Y151)^(Y161)))/(Y161*((Y151/Y152)^(Y160)))","v":0.8333333333333335}]
[null,null,"Dotación Bien 2",{"$f":"'Demandas Netas EGC'!C11","v":50},{"$f":"'Demandas Netas EGC'!D11","v":50},{"$f":"E152+D152","v":100},{"$f":"(E162*((E152/E151)^(E163)))/(E163*((E151/E152)^(E162)))","v":0.8333333333333335},null,"Dotación Bien 2",{"$f":"D152*0.3","v":15},{"$f":"L152-J152","v":85},{"$f":"F152","v":100},{"$f":"(K162*((K152/K151)^(K163)))/(K163*((K151/K152)^(K162)))","v":0.8333333333333335},"Dotación Bien 2",{"$f":"D152*0.7","v":{"v":35,"d":"35.00"}},{"$f":"Q152-O152","v":65},{"$f":"L152","v":100},{"$f":"(P162*((P152/P151)^(P163)))/(P163*((P151/P152)^(P162)))","v":0.8333333333333335},"Dotación Bien 2",{"$f":"D152+(E152*0.3)","v":65},{"$f":"V152-T152","v":35},{"$f":"Q152","v":100},{"$f":"(U162*((U152/U151)^(U163)))/(U163*((U151/U152)^(U162)))","v":0.8333333333333335},"Dotación Bien 2",{"$f":"D152+(E152*0.7)","v":85},{"$f":"AA152-Y152","v":15},{"$f":"V152","v":100},{"$f":"(Z162*((Z152/Z151)^(Z163)))/(Z163*((Z151/Z152)^(Z162)))","v":0.8333333333333335}]
[{"$nulls":3},{"$f":"D151^(D160)*D152^(D161)","v":54.772255750516614},{"$f":"E151^(E162)*E152^(E163)","v":54.772255750516614}]
[null,null,"Demanda Bruta Bien 1",{"$f":"(D160*D151)+(E165*D152*D160)","v":60},{"$f":"(E162*E151)+(E162*E165*E152)","v":60},{"$f":"E154+D154","v":120},{"$f":"(D160*((D155/D154)^(D161)))/(D161*((D154/D155)^(D160)))","v":0.8333333333333335},null,"Demanda Bruta Bien 1",{"$f":"(J160*J151)+(K165*J152*J160)","v":18},{"$f":"(K162*K151)+(K162*K165*K152)","v":102},{"$f":"K154+J154","v":120},{"$f":"(J160*((J155/J154)^(J161)))/(J161*((J154/J155)^(J160)))","v":0.8333333333333335},"Demanda Bruta Bien 1",{"$f":"(O160*O151)+(P165*O152*O160)","v":42},{"$f":"(P162*P151)+(P162*P165*P152)","v":78},{"$f":"P154+O154","v":120},{"$f":"(O160*((O155/O154)^(O161)))/(O161*((O154/O155)^(O160)))","v":0.8333333333333335},"Demanda Bruta Bien 1",{"$f":"(T160*T151)+(U165*T152*T160)","v":78},{"$f":"(U162*U151)+(U162*U165*U152)","v":42},{"$f":"U154+T154","v":120},{"$f":"(T160*((T155/T154)^(T161)))/(T161*((T154/T155)^(T160)))","v":0.8333333333333335},"Demanda Bruta Bien 1",{"$f":"(Y160*Y151)+(Z165*Y152*Y160)","v":102},{"$f":"(Z162*Z151)+(Z162*Z165*Z152)","v":18},{"$f":"Z154+Y154","v":120},{"$f":"(Y160*((Y155/Y154)^(Y161)))/(Y161*((Y154/Y155)^(Y160)))","v":0.8333333333333335}]
[null,null,"Demanda Bruta Bien 2",{"$f":"(D161*E166*D151)+(D161*D152)","v":50},{"$f":"(E163*E166*E151)+(E163*E152)","v":50},{"$f":"E155+D155","v":100},{"$f":"(E162*((E155/E154)^(E163)))/(E163*((E154/E155)^(E162)))","v":0.8333333333333335},null,"Demanda Bruta Bien 2",{"$f":"(J161*K166*J151)+(J161*J152)","v":15},{"$f":"(K163*K166*K151)+(K163*K152)","v":85},{"$f":"K155+J155","v":100},{"$f":"(K162*((K155/K154)^(K163)))/(K163*((K154/K155)^(K162)))","v":0.8333333333333335},"Demanda Bruta Bien 2",{"$f":"(O161*P166*O151)+(O161*O152)","v":35},{"$f":"(P163*P166*P151)+(P163*P152)","v":65},{"$f":"P155+O155","v":100},{"$f":"(P162*((P155/P154)^(P163)))/(P163*((P154/P155)^(P162)))","v":0.8333333333333335},"Demanda Bruta Bien 2",{"$f":"(T161*U166*T151)+(T161*T152)","v":65},{"$f":"(U163*U166*U151)+(U163*U152)","v":35},{"$f":"U155+T155","v":100},{"$f":"(U162*((U155/U154)^(U163)))/(U163*((U154/U155)^(U162)))","v":0.8333333333333335},"Demanda Bruta Bien 2",{"$f":"(Y161*Z166*Y151)+(Y161*Y152)","v":85},{"$f":"(Z163*Z166*Z151)+(Z163*Z152)","v":15},{"$f":"Z155+Y155","v":100},{"$f":"(Z162*((Z155/Z154)^(Z163)))/(Z163*((Z154/Z155)^(Z162)))","v":0.8333333333333335}]
[{"$nulls":3},{"$f":"D154^(D160)*D155^(D161)","v":54.772255750516614},{"$f":"E154^(E162)*E155^(E163)","v":54.772255750516614}]
[null,null,"Demanda Neta Bien 1",{"$f":"D154-D151","v":0},{"$f":"E154-E151","v":0},{"$nulls":3},"Demanda Neta Bien 1",{"$f":"J154-J151","v":0},{"$f":"J155-J152","v":0},null,null,"Demanda Neta Bien 1",{"$f":"O154-O151","v":0},{"$f":"O155-O152","v":0},null,null,"Demanda Neta Bien 1",{"$f":"T154-T151","v":0},{"$f":"T155-T152","v":0},null,null,"Demanda Neta Bien 1",{"$f":"Y154-Y151","v":0},{"$f":"Y155-Y152","v":0}]
[null,null,"Demanda Neta Bien 2",{"$f":"D155-D152","v":0},{"$f":"E155-E152","v":0},{"$nulls":3},"Demanda Neta Bien 2",{"$f":"K154-K151","v":0},{"$f":"K155-K152","v":0},null,null,"Demanda Neta Bien 2",{"$f":"P154-P151","v":0},{"$f":"P155-P152","v":0},null,null,"Demanda Neta Bien 2",{"$f":"U154-U151","v":0},{"$f":"U155-U152","v":0},null,null,"Demanda Neta Bien 2",{"$f":"Z154-Z151","v":0},{"$f":"Z155-Z152","v":0}]
[]
[null,null,"a",{"$f":"'Demandas Netas EGC'!C24","v":0.5},{"$nulls":4},"a",{"$f":"D160","v":0.5},{"$nulls":3},"a",{"$f":"J160","v":0.5},{"$nulls":3},"a",{"$f":"O160","v":0.5},{"$nulls":3},"a",{"$f":"T160","v":0.5}]
[null,null,"1-a",{"$f":"1-D160","v":0.5},null,null,{"$f":"D154^(D160)*D155^(D161)","v":54.772255750516614},null,"1-a",{"$f":"1-J160","v":0.5},{"$nulls":3},"1-a",{"$f":"1-O160","v":0.5},{"$nulls":3},"1-a",{"$f":"1-T160","v":0.5},{"$nulls":3},"1-a",{"$f":"1-Y160","v":0.5}]
[null,null,"b",null,{"$f":"'Demandas Netas EGC'!D26","v":0.5},null,{"$f":"E154^(E162)*E155^(E163)","v":54.772255750516614},null,"b",null,{"$f":"E162","v":0.5},null,null,"b",null,{"$f":"K162","v":0.5},null,null,"b",null,{"$f":"P162","v":0.5},null,null,"b",null,{"$f":"U162","v":0.5}]
[null,null,"1-b",null,{"$f":"1-E162","v":0.5},{"$nulls":3},"1-b",null,{"$f":"1-K162","v":0.5},null,null,"1-b",null,{"$f":"1-P162","v":0.5},null,null,"1-b",null,{"$f":"1-U162","v":0.5},null,null,"1-b",null,{"$f":"1-Z162","v":0.5}]
[]
[null,null,"P2/P1",null,{"$f":"((D161*D151)+(E163*E151))/((D160*D152)+(E162*E152))","v":1.2},"k inicial",null,null,"P2/P1",null,{"$f":"((J161*J151)+(K163*K151))/((J160*J152)+(K162*K152))","v":1.2},"k inicial",null,"P2/P1",null,{"$f":"((O161*O151)+(P163*P151))/((O160*O152)+(P162*P152))","v":1.2},"k inicial",null,"P2/P1",null,{"$f":"((T161*T151)+(U163*U151))/((T160*T152)+(U162*U152))","v":1.2},"k inicial",null,"P2/P1",null,{"$f":"((Y161*Y151)+(Z163*Z151))/((Y160*Y152)+(Z162*Z152))","v":1.2},"k inicial"]
[null,null,"P1/P2",null,{"$f":"1/E165","v":0.8333333333333334},{"$f":"(D154^(D160))*(D155^(D161))","v":54.772255750516614},null,null,"P1/P2",null,{"$f":"1/K165","v":0.8333333333333334},{"$f":"(J154^(J160))*(J155^(J161))","v":16.431676725154983},null,"P1/P2",null,{"$f":"1/P165","v":0.8333333333333334},{"$f":"(O154^(O160))*(O155^(O161))","v":38.34057902536163},null,"P1/P2",null,{"$f":"1/U165","v":0.8333333333333334},{"$f":"(T154^(T160))*(T155^(T161))","v":71.20393247567159},null,"P1/P2",null,{"$f":"1/Z165","v":0.8333333333333334},{"$f":"(Y154^(Y160))*(Y155^(Y161))","v":93.11283477587823}]
[]
[]
[]
[]
[{"$nulls":3},"curva de tranasformación","Inicio","menos 2","menos 1","original","más 1","más 2","final"]
[{"$nulls":3},"x1",0,{"$f":"J154","v":18},{"$f":"O154","v":42},{"$f":"D154","v":60},{"$f":"T154","v":78},{"$f":"Y154","v":102},{"$f":"F151","v":120}]
[{"$nulls":3},"x2",0,{"$f":"J155","v":15},{"$f":"O155","v":35},{"$f":"D155","v":50},{"$f":"T155","v":65},{"$f":"Y155","v":85},{"$f":"F152","v":100}]
[]
[{"$nulls":3},"DEMANDAS NETAS DE LOS BIENES 1 Y 2, CORRESPONDIENTES A LOS AGENTES A Y B"]
[{"$nulls":3},0,{"$f":"$D$151+($D$157*D176)","v":60},{"$f":"$D$152","v":50},{"$f":"$D$154","v":60},{"$f":"$D$152+($D$158*D176)","v":50},{"$f":"$D$155","v":50},{"$f":"$D$151","v":60}]
[{"$nulls":3},0.2,60,50,60,50,50,60]
[{"$nulls":3},0.4,60,50,60,50,50,60]
[{"$nulls":3},0.6,60,50,60,50,50,60]
[{"$nulls":3},0.8,60,50,60,50,50,60]
[{"$nulls":3},1,60,50,60,50,50,60]
[]
[]
[]
[null,null,"FRONTERA DE POSIBILIDADES DE UTILIDAD"]
[{"$nulls":6},{"$f":"POWER((F242/(F228^D237)),1/D236)","v":12.500000000000004},{"$f":"($F$242/($G186^($D$236)))^(1/$D$237)","v":150},{"$f":"POWER((K234/(K228^D237)),1/D236)","v":3.1250000000000004},{"$f":"($K$234/($I186^($D$236)))^(1/$D$237)","v":150},{"$f":"POWER((K245/(K239^D237)),1/D236)","v":8.000000000000002},{"$f":"($K$245/($K186^($D$236)))^(1/$D$237)","v":150},{"$f":"POWER((Q234/(Q228^D237)),1/D236)","v":21.125},{"$f":"($Q$234/($M186^($D$236)))^(1/$D$237)","v":149.99999999999994},{"$f":"POWER((Q245/(Q239^D237)),1/D236)","v":34.03125},{"$f":"($Q$245/($O186^($D$236)))^(1/$D$237)","v":150},{"$f":"POWER((D229/(F228^D237)),1/D236)","v":12.500000000000004},{"$f":"($D$229/($Q186^($D$236)))^(1/$D$237)","v":150},{"$nulls":8},"ORIGINAL",{"$nulls":6},"MENOS 2",{"$nulls":6},"MENOS 1",{"$nulls":7},"MAS 1",{"$nulls":6},"MAS 2",{"$nulls":6},"DOTACIÓN"]
["Original","Original",{"$nulls":3},"Original",null,"Original","menos 2","menos 2","menos 1","menos 1","mas 1","mas 1","masn2","masn2",{"$nulls":3},"DOTACIÓN",{"$nulls":3},"OPTIMO",{"$nulls":3},"CAJA",{"$nulls":3},"ORIGINAL","ORIGINAL","NEGATIVO","NEGATIVO","TRANSFORMADA",null,null,"ORIGINAL","ORIGINAL","NEGATIVO","NEGATIVO","TRANSFORMADA",null,null,"ORIGINAL","ORIGINAL","NEGATIVO","NEGATIVO","TRANSFORMADA",{"$nulls":3},"ORIGINAL","ORIGINAL","NEGATIVO","NEGATIVO","TRANSFORMADA",null,null,"ORIGINAL","ORIGINAL","NEGATIVO","NEGATIVO","TRANSFORMADA",null,null,"ORIGINAL","ORIGINAL","NEGATIVO","NEGATIVO","TRANSFORMADA"]
["x1","x2","Unidades","ponderador",null,"x1","x1","x2","x1","x2","x1","x2","x1","x2","x1","x2","DOTA","DOTA",null,"<",null,"x2line",null,"x1linedotación",null,"x2line",{"$nulls":5},"x1","x2","MENOS X1","MENOS X2","x1","x2",null,"x1","x2","MENOS X1","MENOS X2","x1","x2",null,"x1","x2","MENOS X1","MENOS X2","x1","x2",null,null,"x1","x2","MENOS X1","MENOS X2","x1","x2",null,"x1","x2","MENOS X1","MENOS X2","x1","x2",null,"x1","x2","MENOS X1","MENOS X2","x1","x2"]
[{"$f":"$D$230*E189","v":0.25},{"$f":"($F$242/($A189^($D$236)))^(1/$D$237)","v":{"v":7500.000000000002,"d":"7,500.00"}},1,0,0.01,{"$f":"IF($D$230*E189>$F$227,$F$227,$D$230*E189)","v":0.25},{"$f":"IF(($F$242/($F189^($D$236)))^(1/$D$237)>$F$228,$G$186,$F189)","v":{"v":12.500000000000004,"d":"12.50"}},{"$f":"($F$242/($G189^($D$236)))^(1/$D$237)","v":{"v":150,"d":"150.00"}},{"$f":"IF(($K$234/($F189^($D$236)))^(1/$D$237)>$F$228,$I$186,F189)","v":{"v":3.1250000000000004,"d":"3.13"}},{"$f":"($K$234/($I189^($D$236)))^(1/$D$237)","v":{"v":150,"d":"150.00"}},{"$f":"IF(($K$245/($F189^($D$236)))^(1/$D$237)>$F$228,$K$186,F189)","v":{"v":8.000000000000002,"d":"8.00"}},{"$f":"($K$245/($K189^($D$236)))^(1/$D$237)","v":{"v":150,"d":"150.00"}},{"$f":"IF(($Q$234/($F189^($D$236)))^(1/$D$237)>$F$228,$M$186,F189)","v":{"v":21.125,"d":"21.13"}},{"$f":"($Q$234/($M189^($D$236)))^(1/$D$237)","v":{"v":149.99999999999994,"d":"150.00"}},{"$f":"IF(($Q$245/($F189^($D$236)))^(1/$D$237)>$F$228,$O$186,F189)","v":{"v":34.03125,"d":"34.03"}},{"$f":"($Q$245/($O189^($D$236)))^(1/$D$237)","v":{"v":150,"d":"150.00"}},{"$f":"IF(($D$229/($F189^($D$236)))^(1/$D$237)>$F$228,$Q$186,F189)","v":12.500000000000004},{"$f":"($D$229/($Q189^($D$236)))^(1/$D$237)","v":{"v":150,"d":"150.00"}},{"$f":"IF(B189>$F$228,1,0)","v":1},{"$f":"D189*$F$227","v":0},{"$f":"$D$228","v":{"v":75,"d":"75.00"}},{"$f":"$D$227","v":{"v":25,"d":"25.00"}},{"$f":"$F$228*D189","v":0},{"$f":"$D$231","v":{"v":75,"d":"75.00"}},{"$f":"$D$230","v":{"v":25,"d":"25.00"}},{"$f":"$D$227","v":{"v":25,"d":"25.00"}},{"$f":"$F$228*J189","v":{"v":22500,"d":"22,500.00"}},{"$f":"$F$227","v":{"v":50,"d":"50.00"}},{"$f":"$F$228","v":{"v":150,"d":"150.00"}},0,null,{"$f":"$E189*$E$230","v":0.25},{"$f":"(($E$232)/(AF189^($E$238)))^(1/$E$239)","v":{"v":7500.000000000002,"d":"7,500.00"}},{"$f":"AF189*-1","v":{"v":-0.25,"d":"(0.25)"}},{"$f":"AG189*-1","v":{"v":-7500.000000000002,"d":"(7,500.00)"}},{"$f":"AH189+($AF$199*2)+($D$230-$E$230)","v":49.75},{"$f":"AI189+($E$231*2)+($D$231-$E$231)","v":{"v":-7350.000000000002,"d":"(7,350.00)"}},null,{"$f":"$E189*$AM$232","v":{"v":0.375,"d":"0.38"}},{"$f":"(($AM$234)/(AM189^($E$238)))^(1/$E$239)","v":{"v":11250.000000000004,"d":"11,250.00"}},{"$f":"AM189*-1","v":{"v":-0.375,"d":"(0.38)"}},{"$f":"AN189*-1","v":{"v":-11250.000000000004,"d":"(11,250.00)"}},{"$f":"AO189+($AM$199*2)+($AL$232-$AM$232)","v":{"v":49.625,"d":"49.63"}},{"$f":"AP189+($AN$199*2)+($AL$233-$AM$233)","v":{"v":-11100.000000000004,"d":"(11,100.00)"}},null,{"$f":"$E189*$AM$243","v":{"v":0.3,"d":"0.30"}},{"$f":"(($AM$245)/(AT189^($E$238)))^(1/$E$239)","v":{"v":9000.000000000002,"d":"9,000.00"}},{"$f":"AT189*-1","v":{"v":-0.3,"d":"(0.30)"}},{"$f":"AU189*-1","v":{"v":-9000.000000000002,"d":"(9,000.00)"}},{"$f":"AV189+($AT$199*2)+($AL$243-$AM$243)","v":{"v":49.7,"d":"49.70"}},{"$f":"AW189+($AU$199*2)+($AL$244-$AM$244)","v":{"v":-8850.000000000002,"d":"(8,850.00)"}},null,null,{"$f":"$E189*$BC$232","v":{"v":0.17500000000000002,"d":"0.18"}},{"$f":"(($BC$234)/(BB189^($E$238)))^(1/$E$239)","v":{"v":5249.999999999998,"d":"5,250.00"}},{"$f":"BB189*-1","v":{"v":-0.17500000000000002,"d":"(0.18)"}},{"$f":"BC189*-1","v":{"v":-5249.999999999998,"d":"(5,250.00)"}},{"$f":"BD189+($BB$199*2)+($BB$232-$BC$232)","v":{"v":49.825,"d":"49.83"}},{"$f":"BE189+($BC$199*2)+($BB$233-$BC$233)","v":{"v":-5099.999999999998,"d":"(5,100.00)"}},null,{"$f":"$E189*$BC$243","v":{"v":0.08750000000000001,"d":"0.09"}},{"$f":"(($BC$245)/(BI189^($E$238)))^(1/$E$239)","v":{"v":2624.9999999999995,"d":"2,625.00"}},{"$f":"BI189*-1","v":{"v":-0.08750000000000001,"d":"(0.09)"}},{"$f":"BJ189*-1","v":{"v":-2624.9999999999995,"d":"(2,625.00)"}},{"$f":"BK189+($BI$199*2)+($BB$243-$BC$243)","v":{"v":49.9125,"d":"49.91"}},{"$f":"BL189+($BJ$199*2)+($BB$244-$BC$244)","v":{"v":-2474.9999999999995,"d":"(2,475.00)"}},null,{"$f":"$E189*$BL$230","v":0.25},{"$f":"(($BL$232)/(BP189^($E$238)))^(1/$E$239)","v":{"v":7500.000000000002,"d":"7,500.00"}},{"$f":"BP189*-1","v":{"v":-0.25,"d":"(0.25)"}},{"$f":"BQ189*-1","v":{"v":-7500.000000000002,"d":"(7,500.00)"}},{"$f":"BR189+($BP$199*2)+($BK$230-$BL$230)","v":49.75},{"$f":"BS189+($BQ$199*2)+($BK$231-$BL$231)","v":{"v":-7350.000000000002,"d":"(7,350.00)"}}]
[{"$f":"$D$230*E190","v":{"v":2.5,"d":"2.50"}},{"$f":"($F$242/($A190^($D$236)))^(1/$D$237)","v":{"v":750.0000000000001,"d":"750.00"}},2,0.01,{"v":0.1,"d":"0.10"},{"$f":"IF($D$230*E190>$F$227,$F$227,$D$230*E190)","v":{"v":2.5,"d":"2.50"}},{"$f":"IF(($F$242/($F190^($D$236)))^(1/$D$237)>$F$228,$G$186,$F190)","v":{"v":12.500000000000004,"d":"12.50"}},{"$f":"($F$242/($G190^($D$236)))^(1/$D$237)","v":{"v":150,"d":"150.00"}},{"$f":"IF(($K$234/($F190^($D$236)))^(1/$D$237)>$F$228,$I$186,F190)","v":{"v":3.1250000000000004,"d":"3.13"}},{"$f":"($K$234/($I190^($D$236)))^(1/$D$237)","v":{"v":150,"d":"150.00"}},{"$f":"IF(($K$245/($F190^($D$236)))^(1/$D$237)>$F$228,$K$186,F190)","v":{"v":8.000000000000002,"d":"8.00"}},{"$f":"($K$245/($K190^($D$236)))^(1/$D$237)","v":{"v":150,"d":"150.00"}},{"$f":"IF(($Q$234/($F190^($D$236)))^(1/$D$237)>$F$228,$M$186,F190)","v":{"v":21.125,"d":"21.13"}},{"$f":"($Q$234/($M190^($D$236)))^(1/$D$237)","v":{"v":149.99999999999994,"d":"150.00"}},{"$f":"IF(($Q$245/($F190^($D$236)))^(1/$D$237)>$F$228,$O$186,F190)","v":{"v":34.03125,"d":"34.03"}},{"$f":"($Q$245/($O190^($D$236)))^(1/$D$237)","v":{"v":150,"d":"150.00"}},{"$f":"IF(($D$229/($F190^($D$236)))^(1/$D$237)>$F$228,$Q$186,F190)","v":12.500000000000004},{"$f":"($D$229/($Q190^($D$236)))^(1/$D$237)","v":{"v":150,"d":"150.00"}},{"$f":"IF(B190>$F$228,1,0)","v":1},{"$f":"D190*$F$227","v":{"v":0.5,"d":"0.50"}},{"$f":"$D$228","v":{"v":75,"d":"75.00"}},{"$f":"$D$227","v":{"v":25,"d":"25.00"}},{"$f":"$F$228*D190","v":{"v":1.5,"d":"1.50"}},{"$f":"$D$231","v":{"v":75,"d":"75.00"}},{"$f":"$D$230","v":{"v":25,"d":"25.00"}},{"$f":"$D$227","v":{"v":25,"d":"25.00"}},{"$f":"$F$228*J190","v":{"v":22500,"d":"22,500.00"}},{"$f":"$F$227","v":{"v":50,"d":"50.00"}},{"$f":"$F$228","v":{"v":150,"d":"150.00"}},0,null,{"$f":"$E190*$E$230","v":{"v":2.5,"d":"2.50"}},{"$f":"(($E$232)/(AF190^($E$238)))^(1/$E$239)","v":{"v":750.0000000000001,"d":"750.00"}},{"$f":"AF190*-1","v":{"v":-2.5,"d":"(2.50)"}},{"$f":"AG190*-1","v":{"v":-750.0000000000001,"d":"(750.00)"}},{"$f":"AH190+($AF$199*2)+($D$230-$E$230)","v":{"v":47.5,"d":"47.50"}},{"$f":"AI190+($E$231*2)+($D$231-$E$231)","v":{"v":-600.0000000000001,"d":"(600.00)"}},null,{"$f":"$E190*$AM$232","v":3.75},{"$f":"(($AM$234)/(AM190^($E$238)))^(1/$E$239)","v":{"v":1124.9999999999998,"d":"1,125.00"}},{"$f":"AM190*-1","v":{"v":-3.75,"d":"(3.75)"}},{"$f":"AN190*-1","v":{"v":-1124.9999999999998,"d":"(1,125.00)"}},{"$f":"AO190+($AM$199*2)+($AL$232-$AM$232)","v":46.25},{"$f":"AP190+($AN$199*2)+($AL$233-$AM$233)","v":{"v":-974.9999999999998,"d":"(975.00)"}},null,{"$f":"$E190*$AM$243","v":{"v":3,"d":"3.00"}},{"$f":"(($AM$245)/(AT190^($E$238)))^(1/$E$239)","v":{"v":900.0000000000002,"d":"900.00"}},{"$f":"AT190*-1","v":{"v":-3,"d":"(3.00)"}},{"$f":"AU190*-1","v":{"v":-900.0000000000002,"d":"(900.00)"}},{"$f":"AV190+($AT$199*2)+($AL$243-$AM$243)","v":{"v":47,"d":"47.00"}},{"$f":"AW190+($AU$199*2)+($AL$244-$AM$244)","v":{"v":-750.0000000000002,"d":"(750.00)"}},null,null,{"$f":"$E190*$BC$232","v":1.75},{"$f":"(($BC$234)/(BB190^($E$238)))^(1/$E$239)","v":{"v":524.9999999999999,"d":"525.00"}},{"$f":"BB190*-1","v":{"v":-1.75,"d":"(1.75)"}},{"$f":"BC190*-1","v":{"v":-524.9999999999999,"d":"(525.00)"}},{"$f":"BD190+($BB$199*2)+($BB$232-$BC$232)","v":48.25},{"$f":"BE190+($BC$199*2)+($BB$233-$BC$233)","v":{"v":-374.9999999999999,"d":"(375.00)"}},null,{"$f":"$E190*$BC$243","v":{"v":0.875,"d":"0.88"}},{"$f":"(($BC$245)/(BI190^($E$238)))^(1/$E$239)","v":{"v":262.49999999999994,"d":"262.50"}},{"$f":"BI190*-1","v":{"v":-0.875,"d":"(0.88)"}},{"$f":"BJ190*-1","v":{"v":-262.49999999999994,"d":"(262.50)"}},{"$f":"BK190+($BI$199*2)+($BB$243-$BC$243)","v":{"v":49.125,"d":"49.13"}},{"$f":"BL190+($BJ$199*2)+($BB$244-$BC$244)","v":{"v":-112.49999999999994,"d":"(112.50)"}},null,{"$f":"$E190*$BL$230","v":{"v":2.5,"d":"2.50"}},{"$f":"(($BL$232)/(BP190^($E$238)))^(1/$E$239)","v":{"v":750.0000000000001,"d":"750.00"}},{"$f":"BP190*-1","v":{"v":-2.5,"d":"(2.50)"}},{"$f":"BQ190*-1","v":{"v":-750.0000000000001,"d":"(750.00)"}},{"$f":"BR190+($BP$199*2)+($BK$230-$BL$230)","v":{"v":47.5,"d":"47.50"}},{"$f":"BS190+($BQ$199*2)+($BK$231-$BL$231)","v":{"v":-600.0000000000001,"d":"(600.00)"}}]
[{"v":5,"d":"5.00"},{"v":375.0000000000001,"d":"375.00"},3,{"v":0.1,"d":"0.10"},{"v":0.2,"d":"0.20"},{"v":5,"d":"5.00"},{"v":12.500000000000004,"d":"12.50"},{"v":150,"d":"150.00"},{"v":5,"d":"5.00"},93.75,{"v":8.000000000000002,"d":"8.00"},{"v":150,"d":"150.00"},{"v":21.125,"d":"21.13"},{"v":149.99999999999994,"d":"150.00"},{"v":34.03125,"d":"34.03"},{"v":150,"d":"150.00"},12.500000000000004,{"v":150,"d":"150.00"},1,{"v":5,"d":"5.00"},{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},{"v":15,"d":"15.00"},{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"v":14062.5,"d":"14,062.50"},{"v":50,"d":"50.00"},{"v":150,"d":"150.00"},0,null,{"v":5,"d":"5.00"},{"v":375.0000000000001,"d":"375.00"},{"v":-5,"d":"(5.00)"},{"v":-375.0000000000001,"d":"(375.00)"},{"v":45,"d":"45.00"},{"v":-225.0000000000001,"d":"(225.00)"},null,{"v":7.5,"d":"7.50"},{"v":562.5000000000001,"d":"562.50"},{"v":-7.5,"d":"(7.50)"},{"v":-562.5000000000001,"d":"(562.50)"},{"v":42.5,"d":"42.50"},{"v":-412.5000000000001,"d":"(412.50)"},null,{"v":6,"d":"6.00"},{"v":450.00000000000006,"d":"450.00"},{"v":-6,"d":"(6.00)"},{"v":-450.00000000000006,"d":"(450.00)"},{"v":44,"d":"44.00"},{"v":-300.00000000000006,"d":"(300.00)"},null,null,{"v":3.5,"d":"3.50"},{"v":262.49999999999994,"d":"262.50"},{"v":-3.5,"d":"(3.50)"},{"v":-262.49999999999994,"d":"(262.50)"},{"v":46.5,"d":"46.50"},{"v":-112.49999999999994,"d":"(112.50)"},null,1.75,{"v":131.24999999999997,"d":"131.25"},{"v":-1.75,"d":"(1.75)"},{"v":-131.24999999999997,"d":"(131.25)"},48.25,{"v":18.75000000000003,"d":"18.75"},null,{"v":5,"d":"5.00"},{"v":375.0000000000001,"d":"375.00"},{"v":-5,"d":"(5.00)"},{"v":-375.0000000000001,"d":"(375.00)"},{"v":45,"d":"45.00"},{"v":-225.00000000000009,"d":"(225.00)"}]
[{"v":7.5,"d":"7.50"},{"v":250.00000000000006,"d":"250.00"},4,0.15,{"v":0.3,"d":"0.30"},{"v":7.5,"d":"7.50"},{"v":12.500000000000004,"d":"12.50"},{"v":150,"d":"150.00"},{"v":7.5,"d":"7.50"},{"v":62.5,"d":"62.50"},{"v":8.000000000000002,"d":"8.00"},{"v":150,"d":"150.00"},{"v":21.125,"d":"21.13"},{"v":149.99999999999994,"d":"150.00"},{"v":34.03125,"d":"34.03"},{"v":150,"d":"150.00"},12.500000000000004,{"v":150,"d":"150.00"},1,{"v":7.5,"d":"7.50"},{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},{"v":22.5,"d":"22.50"},{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"v":9375,"d":"9,375.00"},{"v":50,"d":"50.00"},{"v":150,"d":"150.00"},0,null,{"v":7.5,"d":"7.50"},{"v":250.00000000000006,"d":"250.00"},{"v":-7.5,"d":"(7.50)"},{"v":-250.00000000000006,"d":"(250.00)"},{"v":42.5,"d":"42.50"},{"v":-100.00000000000006,"d":"(100.00)"},null,11.25,{"v":375,"d":"375.00"},{"v":-11.25,"d":"(11.25)"},{"v":-375,"d":"(375.00)"},38.75,{"v":-224.99999999999997,"d":"(225.00)"},null,{"v":9,"d":"9.00"},{"v":300.00000000000006,"d":"300.00"},{"v":-9,"d":"(9.00)"},{"v":-300.00000000000006,"d":"(300.00)"},{"v":41,"d":"41.00"},{"v":-150.00000000000006,"d":"(150.00)"},null,null,5.25,{"v":175,"d":"175.00"},{"v":-5.25,"d":"(5.25)"},{"v":-175,"d":"(175.00)"},44.75,{"v":-25.000000000000014,"d":"(25.00)"},null,{"v":2.625,"d":"2.63"},{"v":87.49999999999997,"d":"87.50"},{"v":-2.625,"d":"(2.63)"},{"v":-87.49999999999997,"d":"(87.50)"},{"v":47.375,"d":"47.38"},{"v":62.50000000000002,"d":"62.50"},null,{"v":7.5,"d":"7.50"},{"v":250.00000000000006,"d":"250.00"},{"v":-7.5,"d":"(7.50)"},{"v":-250.00000000000006,"d":"(250.00)"},{"v":42.5,"d":"42.50"},{"v":-100.00000000000003,"d":"(100.00)"}]
[{"v":10,"d":"10.00"},{"v":187.50000000000003,"d":"187.50"},5,{"v":0.2,"d":"0.20"},{"v":0.4,"d":"0.40"},{"v":10,"d":"10.00"},{"v":12.500000000000004,"d":"12.50"},{"v":150,"d":"150.00"},{"v":10,"d":"10.00"},{"v":46.87499999999999,"d":"46.88"},{"v":10,"d":"10.00"},{"v":120,"d":"120.00"},{"v":21.125,"d":"21.13"},{"v":149.99999999999994,"d":"150.00"},{"v":34.03125,"d":"34.03"},{"v":150,"d":"150.00"},12.500000000000004,{"v":150,"d":"150.00"},1,{"v":10,"d":"10.00"},{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},{"v":30,"d":"30.00"},{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"v":7031.249999999999,"d":"7,031.25"},{"v":50,"d":"50.00"},{"v":150,"d":"150.00"},0,null,{"v":10,"d":"10.00"},{"v":187.50000000000003,"d":"187.50"},{"v":-10,"d":"(10.00)"},{"v":-187.50000000000003,"d":"(187.50)"},{"v":40,"d":"40.00"},{"v":-37.50000000000003,"d":"(37.50)"},null,{"v":15,"d":"15.00"},{"v":281.24999999999994,"d":"281.25"},{"v":-15,"d":"(15.00)"},{"v":-281.24999999999994,"d":"(281.25)"},{"v":35,"d":"35.00"},{"v":-131.24999999999991,"d":"(131.25)"},null,{"v":12,"d":"12.00"},{"v":225.00000000000006,"d":"225.00"},{"v":-12,"d":"(12.00)"},{"v":-225.00000000000006,"d":"(225.00)"},{"v":38,"d":"38.00"},{"v":-75.00000000000006,"d":"(75.00)"},null,null,{"v":7,"d":"7.00"},{"v":131.24999999999997,"d":"131.25"},{"v":-7,"d":"(7.00)"},{"v":-131.24999999999997,"d":"(131.25)"},{"v":43,"d":"43.00"},{"v":18.750000000000014,"d":"18.75"},null,{"v":3.5,"d":"3.50"},{"v":65.62499999999999,"d":"65.63"},{"v":-3.5,"d":"(3.50)"},{"v":-65.62499999999999,"d":"(65.63)"},{"v":46.5,"d":"46.50"},{"v":84.375,"d":"84.38"},null,{"v":10,"d":"10.00"},{"v":187.50000000000003,"d":"187.50"},{"v":-10,"d":"(10.00)"},{"v":-187.50000000000003,"d":"(187.50)"},{"v":40,"d":"40.00"},{"v":-37.5,"d":"(37.50)"}]
[{"v":12.5,"d":"12.50"},{"v":150.00000000000003,"d":"150.00"},6,0.25,{"v":0.5,"d":"0.50"},{"v":12.5,"d":"12.50"},{"v":12.5,"d":"12.50"},{"v":150.00000000000003,"d":"150.00"},{"v":12.5,"d":"12.50"},{"v":37.5,"d":"37.50"},{"v":12.5,"d":"12.50"},{"v":96.00000000000001,"d":"96.00"},{"v":21.125,"d":"21.13"},{"v":149.99999999999994,"d":"150.00"},{"v":34.03125,"d":"34.03"},{"v":150,"d":"150.00"},12.5,{"v":150.00000000000003,"d":"150.00"},{"$f":"IF(B194>$F$228,1,0)","v":0},{"v":12.5,"d":"12.50"},{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},{"v":37.5,"d":"37.50"},{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"v":5625,"d":"5,625.00"},{"v":50,"d":"50.00"},{"v":150,"d":"150.00"},0,null,{"v":12.5,"d":"12.50"},{"v":150.00000000000003,"d":"150.00"},{"v":-12.5,"d":"(12.50)"},{"v":-150.00000000000003,"d":"(150.00)"},{"v":37.5,"d":"37.50"},{"v":-2.842170943040401e-14,"d":"(0.00)"},null,18.75,{"v":224.99999999999994,"d":"225.00"},{"v":-18.75,"d":"(18.75)"},{"v":-224.99999999999994,"d":"(225.00)"},31.25,{"v":-74.99999999999991,"d":"(75.00)"},null,{"v":15,"d":"15.00"},{"v":180.00000000000003,"d":"180.00"},{"v":-15,"d":"(15.00)"},{"v":-180.00000000000003,"d":"(180.00)"},{"v":35,"d":"35.00"},{"v":-30.00000000000003,"d":"(30.00)"},null,null,8.75,{"v":104.99999999999999,"d":"105.00"},{"v":-8.75,"d":"(8.75)"},{"v":-104.99999999999999,"d":"(105.00)"},41.25,{"v":45,"d":"45.00"},null,{"v":4.375,"d":"4.38"},{"v":52.49999999999999,"d":"52.50"},{"v":-4.375,"d":"(4.38)"},{"v":-52.49999999999999,"d":"(52.50)"},{"v":45.625,"d":"45.63"},{"v":97.5,"d":"97.50"},null,{"v":12.5,"d":"12.50"},{"v":150.00000000000003,"d":"150.00"},{"v":-12.5,"d":"(12.50)"},{"v":-150.00000000000003,"d":"(150.00)"},{"v":37.5,"d":"37.50"},0]
[{"v":15,"d":"15.00"},{"v":125.00000000000001,"d":"125.00"},7,{"v":0.3,"d":"0.30"},{"v":0.6,"d":"0.60"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"v":125.00000000000001,"d":"125.00"},{"v":15,"d":"15.00"},{"v":31.249999999999993,"d":"31.25"},{"v":15,"d":"15.00"},{"v":80.00000000000001,"d":"80.00"},{"v":21.125,"d":"21.13"},{"v":149.99999999999994,"d":"150.00"},{"v":34.03125,"d":"34.03"},{"v":150,"d":"150.00"},15,{"v":125.00000000000001,"d":"125.00"},0,{"v":15,"d":"15.00"},{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},{"v":45,"d":"45.00"},{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"v":4687.499999999999,"d":"4,687.50"},{"v":50,"d":"50.00"},{"v":150,"d":"150.00"},0,null,{"v":15,"d":"15.00"},{"v":125.00000000000001,"d":"125.00"},{"v":-15,"d":"(15.00)"},{"v":-125.00000000000001,"d":"(125.00)"},{"v":35,"d":"35.00"},{"v":24.999999999999986,"d":"25.00"},null,{"v":22.5,"d":"22.50"},{"v":187.50000000000003,"d":"187.50"},{"v":-22.5,"d":"(22.50)"},{"v":-187.50000000000003,"d":"(187.50)"},{"v":27.5,"d":"27.50"},{"v":-37.5,"d":"(37.50)"},null,{"v":18,"d":"18.00"},{"v":150.00000000000003,"d":"150.00"},{"v":-18,"d":"(18.00)"},{"v":-150.00000000000003,"d":"(150.00)"},{"v":32,"d":"32.00"},{"v":-2.842170943040401e-14,"d":"(0.00)"},null,null,{"v":10.5,"d":"10.50"},{"v":87.49999999999997,"d":"87.50"},{"v":-10.5,"d":"(10.50)"},{"v":-87.49999999999997,"d":"(87.50)"},{"v":39.5,"d":"39.50"},{"v":62.500000000000014,"d":"62.50"},null,5.25,43.75,{"v":-5.25,"d":"(5.25)"},{"v":-43.75,"d":"(43.75)"},44.75,106.25,null,{"v":15,"d":"15.00"},{"v":125.00000000000001,"d":"125.00"},{"v":-15,"d":"(15.00)"},{"v":-125.00000000000001,"d":"(125.00)"},{"v":35,"d":"35.00"},{"v":25.000000000000014,"d":"25.00"}]
[{"v":17.5,"d":"17.50"},{"v":107.14285714285715,"d":"107.14"},8,0.35,{"v":0.7,"d":"0.70"},{"v":17.5,"d":"17.50"},{"v":17.5,"d":"17.50"},{"v":107.14285714285715,"d":"107.14"},{"v":17.5,"d":"17.50"},{"v":26.78571428571429,"d":"26.79"},{"v":17.5,"d":"17.50"},{"v":68.57142857142857,"d":"68.57"},{"v":21.125,"d":"21.13"},{"v":149.99999999999994,"d":"150.00"},{"v":34.03125,"d":"34.03"},{"v":150,"d":"150.00"},17.5,{"v":107.14285714285715,"d":"107.14"},0,{"v":17.5,"d":"17.50"},{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},{"v":52.5,"d":"52.50"},{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"v":4017.857142857143,"d":"4,017.86"},{"v":50,"d":"50.00"},{"v":150,"d":"150.00"},0,null,{"v":17.5,"d":"17.50"},{"v":107.14285714285715,"d":"107.14"},{"v":-17.5,"d":"(17.50)"},{"v":-107.14285714285715,"d":"(107.14)"},{"v":32.5,"d":"32.50"},{"v":42.85714285714285,"d":"42.86"},null,26.25,{"v":160.71428571428572,"d":"160.71"},{"v":-26.25,"d":"(26.25)"},{"v":-160.71428571428572,"d":"(160.71)"},23.75,{"v":-10.714285714285694,"d":"(10.71)"},null,{"v":21,"d":"21.00"},{"v":128.5714285714286,"d":"128.57"},{"v":-21,"d":"(21.00)"},{"v":-128.5714285714286,"d":"(128.57)"},{"v":29,"d":"29.00"},{"v":21.428571428571388,"d":"21.43"},null,null,12.25,{"v":74.99999999999999,"d":"75.00"},{"v":-12.25,"d":"(12.25)"},{"v":-74.99999999999999,"d":"(75.00)"},37.75,{"v":75,"d":"75.00"},null,{"v":6.125,"d":"6.13"},{"v":37.5,"d":"37.50"},{"v":-6.125,"d":"(6.13)"},{"v":-37.5,"d":"(37.50)"},{"v":43.875,"d":"43.88"},{"v":112.5,"d":"112.50"},null,{"v":17.5,"d":"17.50"},{"v":107.14285714285715,"d":"107.14"},{"v":-17.5,"d":"(17.50)"},{"v":-107.14285714285715,"d":"(107.14)"},{"v":32.5,"d":"32.50"},{"v":42.857142857142875,"d":"42.86"}]
[{"v":20,"d":"20.00"},{"v":93.75000000000003,"d":"93.75"},9,{"v":0.4,"d":"0.40"},{"v":0.8,"d":"0.80"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":93.75000000000003,"d":"93.75"},{"v":20,"d":"20.00"},{"v":23.4375,"d":"23.44"},{"v":20,"d":"20.00"},{"v":60.00000000000001,"d":"60.00"},{"v":21.125,"d":"21.13"},{"v":149.99999999999994,"d":"150.00"},{"v":34.03125,"d":"34.03"},{"v":150,"d":"150.00"},20,{"v":93.75000000000003,"d":"93.75"},0,{"v":20,"d":"20.00"},{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},{"v":60,"d":"60.00"},{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"v":3515.625,"d":"3,515.63"},{"v":50,"d":"50.00"},{"v":150,"d":"150.00"},0,null,{"v":20,"d":"20.00"},{"v":93.75000000000003,"d":"93.75"},{"v":-20,"d":"(20.00)"},{"v":-93.75000000000003,"d":"(93.75)"},{"v":30,"d":"30.00"},{"v":56.24999999999997,"d":"56.25"},null,{"v":30,"d":"30.00"},{"v":140.62500000000003,"d":"140.63"},{"v":-30,"d":"(30.00)"},{"v":-140.62500000000003,"d":"(140.63)"},{"v":20,"d":"20.00"},{"v":9.375,"d":"9.38"},null,{"v":24,"d":"24.00"},{"v":112.50000000000001,"d":"112.50"},{"v":-24,"d":"(24.00)"},{"v":-112.50000000000001,"d":"(112.50)"},{"v":26,"d":"26.00"},{"v":37.499999999999986,"d":"37.50"},null,null,{"v":14,"d":"14.00"},{"v":65.62499999999999,"d":"65.63"},{"v":-14,"d":"(14.00)"},{"v":-65.62499999999999,"d":"(65.63)"},{"v":36,"d":"36.00"},{"v":84.375,"d":"84.38"},null,{"v":7,"d":"7.00"},{"v":32.81249999999999,"d":"32.81"},{"v":-7,"d":"(7.00)"},{"v":-32.81249999999999,"d":"(32.81)"},{"v":43,"d":"43.00"},{"v":117.1875,"d":"117.19"},null,{"v":20,"d":"20.00"},{"v":93.75000000000003,"d":"93.75"},{"v":-20,"d":"(20.00)"},{"v":-93.75000000000003,"d":"(93.75)"},{"v":30,"d":"30.00"},56.25]
[{"v":22.5,"d":"22.50"},{"v":83.33333333333336,"d":"83.33"},10,0.45,{"v":0.9,"d":"0.90"},{"v":22.5,"d":"22.50"},{"v":22.5,"d":"22.50"},{"v":83.33333333333336,"d":"83.33"},{"v":22.5,"d":"22.50"},{"v":20.833333333333332,"d":"20.83"},{"v":22.5,"d":"22.50"},{"v":53.333333333333336,"d":"53.33"},{"v":22.5,"d":"22.50"},{"v":140.8333333333333,"d":"140.83"},{"v":34.03125,"d":"34.03"},{"v":150,"d":"150.00"},22.5,{"v":83.33333333333336,"d":"83.33"},0,{"v":22.5,"d":"22.50"},{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},{"v":67.5,"d":"67.50"},{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"v":3125,"d":"3,125.00"},{"v":50,"d":"50.00"},{"v":150,"d":"150.00"},0,null,{"v":22.5,"d":"22.50"},{"v":83.33333333333336,"d":"83.33"},{"v":-22.5,"d":"(22.50)"},{"v":-83.33333333333336,"d":"(83.33)"},{"v":27.5,"d":"27.50"},{"v":66.66666666666664,"d":"66.67"},null,33.75,{"v":125.00000000000001,"d":"125.00"},{"v":-33.75,"d":"(33.75)"},{"v":-125.00000000000001,"d":"(125.00)"},16.25,{"v":25.000000000000014,"d":"25.00"},null,{"v":27,"d":"27.00"},{"v":100,"d":"100.00"},{"v":-27,"d":"(27.00)"},{"v":-100,"d":"(100.00)"},{"v":23,"d":"23.00"},{"v":50,"d":"50.00"},null,null,15.75,{"v":58.33333333333332,"d":"58.33"},{"v":-15.75,"d":"(15.75)"},{"v":-58.33333333333332,"d":"(58.33)"},34.25,{"v":91.66666666666666,"d":"91.67"},null,{"v":7.875,"d":"7.88"},{"v":29.166666666666664,"d":"29.17"},{"v":-7.875,"d":"(7.88)"},{"v":-29.166666666666664,"d":"(29.17)"},{"v":42.125,"d":"42.13"},{"v":120.83333333333333,"d":"120.83"},null,{"v":22.5,"d":"22.50"},{"v":83.33333333333336,"d":"83.33"},{"v":-22.5,"d":"(22.50)"},{"v":-83.33333333333336,"d":"(83.33)"},{"v":27.5,"d":"27.50"},{"v":66.66666666666667,"d":"66.67"}]
[{"v":25,"d":"25.00"},{"$f":"($F$242/($F199^($D$236)))^(1/$D$237)","v":{"v":75.00000000000001,"d":"75.00"}},11,{"v":0.5,"d":"0.50"},{"v":1,"d":"1.00"},{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"v":75.00000000000001,"d":"75.00"},{"v":25,"d":"25.00"},{"v":18.749999999999996,"d":"18.75"},{"v":25,"d":"25.00"},{"v":48.00000000000001,"d":"48.00"},{"v":25,"d":"25.00"},{"v":126.74999999999999,"d":"126.75"},{"v":34.03125,"d":"34.03"},{"v":150,"d":"150.00"},25,{"v":75.00000000000001,"d":"75.00"},null,{"v":25,"d":"25.00"},{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},{"v":75,"d":"75.00"},{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"v":2812.4999999999995,"d":"2,812.50"},{"v":50,"d":"50.00"},{"v":150,"d":"150.00"},0,null,{"v":25,"d":"25.00"},{"v":75.00000000000001,"d":"75.00"},{"v":-25,"d":"(25.00)"},{"v":-75.00000000000001,"d":"(75.00)"},{"v":25,"d":"25.00"},{"v":74.99999999999999,"d":"75.00"},null,{"v":37.5,"d":"37.50"},{"v":112.50000000000001,"d":"112.50"},{"v":-37.5,"d":"(37.50)"},{"v":-112.50000000000001,"d":"(112.50)"},{"v":12.5,"d":"12.50"},{"v":37.500000000000014,"d":"37.50"},null,{"v":30,"d":"30.00"},{"v":90,"d":"90.00"},{"v":-30,"d":"(30.00)"},{"v":-90,"d":"(90.00)"},{"v":20,"d":"20.00"},{"v":60,"d":"60.00"},null,null,{"v":17.5,"d":"17.50"},{"v":52.49999999999999,"d":"52.50"},{"v":-17.5,"d":"(17.50)"},{"v":-52.49999999999999,"d":"(52.50)"},{"v":32.5,"d":"32.50"},{"v":97.5,"d":"97.50"},null,8.75,{"v":26.249999999999996,"d":"26.25"},{"v":-8.75,"d":"(8.75)"},{"v":-26.249999999999996,"d":"(26.25)"},41.25,123.75,null,{"v":25,"d":"25.00"},{"v":75.00000000000001,"d":"75.00"},{"v":-25,"d":"(25.00)"},{"v":-75.00000000000001,"d":"(75.00)"},{"v":25,"d":"25.00"},{"v":75.00000000000001,"d":"75.00"}]
[{"v":27.500000000000004,"d":"27.50"},{"v":68.1818181818182,"d":"68.18"},12,0.55,{"v":1.1,"d":"1.10"},{"v":27.500000000000004,"d":"27.50"},{"v":27.500000000000004,"d":"27.50"},{"v":68.1818181818182,"d":"68.18"},{"v":27.500000000000004,"d":"27.50"},{"v":17.045454545454543,"d":"17.05"},{"v":27.500000000000004,"d":"27.50"},{"v":43.63636363636365,"d":"43.64"},{"v":27.500000000000004,"d":"27.50"},{"v":115.2272727272727,"d":"115.23"},{"v":34.03125,"d":"34.03"},{"v":150,"d":"150.00"},27.500000000000004,{"v":68.1818181818182,"d":"68.18"},null,{"v":27.500000000000004,"d":"27.50"},{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},{"v":82.5,"d":"82.50"},{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"v":2556.8181818181815,"d":"2,556.82"},{"v":50,"d":"50.00"},{"v":150,"d":"150.00"},0,null,{"v":27.500000000000004,"d":"27.50"},{"v":68.1818181818182,"d":"68.18"},{"v":-27.500000000000004,"d":"(27.50)"},{"v":-68.1818181818182,"d":"(68.18)"},{"v":22.499999999999996,"d":"22.50"},{"v":81.8181818181818,"d":"81.82"},null,41.25,{"v":102.27272727272727,"d":"102.27"},{"v":-41.25,"d":"(41.25)"},{"v":-102.27272727272727,"d":"(102.27)"},8.75,{"v":47.72727272727276,"d":"47.73"},null,{"v":33,"d":"33.00"},{"v":81.81818181818183,"d":"81.82"},{"v":-33,"d":"(33.00)"},{"v":-81.81818181818183,"d":"(81.82)"},{"v":17,"d":"17.00"},{"v":68.18181818181817,"d":"68.18"},null,null,19.25,{"v":47.72727272727272,"d":"47.73"},{"v":-19.25,"d":"(19.25)"},{"v":-47.72727272727272,"d":"(47.73)"},30.75,{"v":102.27272727272727,"d":"102.27"},null,{"v":9.625,"d":"9.63"},{"v":23.863636363636363,"d":"23.86"},{"v":-9.625,"d":"(9.63)"},{"v":-23.863636363636363,"d":"(23.86)"},{"v":40.375,"d":"40.38"},{"v":126.13636363636363,"d":"126.14"},null,{"v":27.500000000000004,"d":"27.50"},{"v":68.1818181818182,"d":"68.18"},{"v":-27.500000000000004,"d":"(27.50)"},{"v":-68.1818181818182,"d":"(68.18)"},{"v":22.499999999999996,"d":"22.50"},{"v":81.81818181818183,"d":"81.82"}]
[{"v":30,"d":"30.00"},{"v":62.500000000000014,"d":"62.50"},13,{"v":0.6,"d":"0.60"},{"v":1.2,"d":"1.20"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":62.500000000000014,"d":"62.50"},{"v":30,"d":"30.00"},{"v":15.625,"d":"15.63"},{"v":30,"d":"30.00"},{"v":40.00000000000001,"d":"40.00"},{"v":30,"d":"30.00"},{"v":105.62499999999996,"d":"105.63"},{"v":34.03125,"d":"34.03"},{"v":150,"d":"150.00"},30,{"v":62.500000000000014,"d":"62.50"},null,{"v":30,"d":"30.00"},{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},{"v":90,"d":"90.00"},{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"v":2343.75,"d":"2,343.75"},{"v":50,"d":"50.00"},{"v":150,"d":"150.00"},0,null,{"v":30,"d":"30.00"},{"v":62.500000000000014,"d":"62.50"},{"v":-30,"d":"(30.00)"},{"v":-62.500000000000014,"d":"(62.50)"},{"v":20,"d":"20.00"},{"v":87.49999999999999,"d":"87.50"},null,{"v":45,"d":"45.00"},93.75,{"v":-45,"d":"(45.00)"},{"v":-93.75,"d":"(93.75)"},{"v":5,"d":"5.00"},{"v":56.25000000000003,"d":"56.25"},null,{"v":36,"d":"36.00"},{"v":75.00000000000001,"d":"75.00"},{"v":-36,"d":"(36.00)"},{"v":-75.00000000000001,"d":"(75.00)"},{"v":14,"d":"14.00"},{"v":74.99999999999999,"d":"75.00"},null,null,{"v":21,"d":"21.00"},43.75,{"v":-21,"d":"(21.00)"},{"v":-43.75,"d":"(43.75)"},{"v":29,"d":"29.00"},{"v":106.24999999999999,"d":"106.25"},null,{"v":10.5,"d":"10.50"},{"v":21.874999999999993,"d":"21.88"},{"v":-10.5,"d":"(10.50)"},{"v":-21.874999999999993,"d":"(21.88)"},{"v":39.5,"d":"39.50"},{"v":128.125,"d":"128.13"},null,{"v":30,"d":"30.00"},{"v":62.500000000000014,"d":"62.50"},{"v":-30,"d":"(30.00)"},{"v":-62.500000000000014,"d":"(62.50)"},{"v":20,"d":"20.00"},{"v":87.50000000000001,"d":"87.50"}]
[{"v":32.5,"d":"32.50"},{"v":57.69230769230771,"d":"57.69"},14,0.65,{"v":1.3,"d":"1.30"},{"v":32.5,"d":"32.50"},{"v":32.5,"d":"32.50"},{"v":57.69230769230771,"d":"57.69"},{"v":32.5,"d":"32.50"},{"v":14.423076923076923,"d":"14.42"},{"v":32.5,"d":"32.50"},{"v":36.92307692307693,"d":"36.92"},{"v":32.5,"d":"32.50"},{"v":97.49999999999999,"d":"97.50"},{"v":34.03125,"d":"34.03"},{"v":150,"d":"150.00"},32.5,{"v":57.69230769230771,"d":"57.69"},null,{"v":32.5,"d":"32.50"},{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},{"v":97.5,"d":"97.50"},{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"v":2163.4615384615386,"d":"2,163.46"},{"v":50,"d":"50.00"},{"v":150,"d":"150.00"},0,null,{"v":32.5,"d":"32.50"},{"v":57.69230769230771,"d":"57.69"},{"v":-32.5,"d":"(32.50)"},{"v":-57.69230769230771,"d":"(57.69)"},{"v":17.5,"d":"17.50"},{"v":92.30769230769229,"d":"92.31"},null,48.75,{"v":86.53846153846156,"d":"86.54"},{"v":-48.75,"d":"(48.75)"},{"v":-86.53846153846156,"d":"(86.54)"},1.25,{"v":63.46153846153845,"d":"63.46"},null,{"v":39,"d":"39.00"},{"v":69.23076923076921,"d":"69.23"},{"v":-39,"d":"(39.00)"},{"v":-69.23076923076921,"d":"(69.23)"},{"v":11,"d":"11.00"},{"v":80.76923076923079,"d":"80.77"},null,null,22.75,{"v":40.38461538461539,"d":"40.38"},{"v":-22.75,"d":"(22.75)"},{"v":-40.38461538461539,"d":"(40.38)"},27.25,{"v":109.6153846153846,"d":"109.62"},null,{"v":11.375,"d":"11.38"},{"v":20.192307692307686,"d":"20.19"},{"v":-11.375,"d":"(11.38)"},{"v":-20.192307692307686,"d":"(20.19)"},{"v":38.625,"d":"38.63"},{"v":129.80769230769232,"d":"129.81"},null,{"v":32.5,"d":"32.50"},{"v":57.69230769230771,"d":"57.69"},{"v":-32.5,"d":"(32.50)"},{"v":-57.69230769230771,"d":"(57.69)"},{"v":17.5,"d":"17.50"},{"v":92.30769230769232,"d":"92.31"}]
[{"v":35,"d":"35.00"},{"v":53.571428571428584,"d":"53.57"},15,{"v":0.7,"d":"0.70"},{"v":1.4,"d":"1.40"},{"v":35,"d":"35.00"},{"v":35,"d":"35.00"},{"v":53.571428571428584,"d":"53.57"},{"v":35,"d":"35.00"},{"v":13.392857142857142,"d":"13.39"},{"v":35,"d":"35.00"},{"v":34.285714285714285,"d":"34.29"},{"v":35,"d":"35.00"},{"v":90.53571428571428,"d":"90.54"},{"v":35,"d":"35.00"},{"v":145.8482142857143,"d":"145.85"},35,{"v":53.571428571428584,"d":"53.57"},null,{"v":35,"d":"35.00"},{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},{"v":105,"d":"105.00"},{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"v":2008.9285714285713,"d":"2,008.93"},{"v":50,"d":"50.00"},{"v":150,"d":"150.00"},0,null,{"v":35,"d":"35.00"},{"v":53.571428571428584,"d":"53.57"},{"v":-35,"d":"(35.00)"},{"v":-53.571428571428584,"d":"(53.57)"},{"v":15,"d":"15.00"},{"v":96.42857142857142,"d":"96.43"},null,{"v":52.5,"d":"52.50"},{"v":80.35714285714285,"d":"80.36"},{"v":-52.5,"d":"(52.50)"},{"v":-80.35714285714285,"d":"(80.36)"},{"v":-2.5,"d":"(2.50)"},{"v":69.64285714285717,"d":"69.64"},null,{"v":42,"d":"42.00"},{"v":64.28571428571428,"d":"64.29"},{"v":-42,"d":"(42.00)"},{"v":-64.28571428571428,"d":"(64.29)"},{"v":8,"d":"8.00"},{"v":85.71428571428572,"d":"85.71"},null,null,{"v":24.5,"d":"24.50"},{"v":37.5,"d":"37.50"},{"v":-24.5,"d":"(24.50)"},{"v":-37.5,"d":"(37.50)"},{"v":25.5,"d":"25.50"},{"v":112.49999999999999,"d":"112.50"},null,12.25,{"v":18.749999999999996,"d":"18.75"},{"v":-12.25,"d":"(12.25)"},{"v":-18.749999999999996,"d":"(18.75)"},37.75,131.25,null,{"v":35,"d":"35.00"},{"v":53.571428571428584,"d":"53.57"},{"v":-35,"d":"(35.00)"},{"v":-53.571428571428584,"d":"(53.57)"},{"v":15,"d":"15.00"},{"v":96.42857142857144,"d":"96.43"}]
[{"v":37.5,"d":"37.50"},{"v":50.000000000000014,"d":"50.00"},16,0.75,{"v":1.5,"d":"1.50"},{"v":37.5,"d":"37.50"},{"v":37.5,"d":"37.50"},{"v":50.000000000000014,"d":"50.00"},{"v":37.5,"d":"37.50"},{"v":12.500000000000002,"d":"12.50"},{"v":37.5,"d":"37.50"},{"v":32.00000000000001,"d":"32.00"},{"v":37.5,"d":"37.50"},{"v":84.5,"d":"84.50"},{"v":37.5,"d":"37.50"},{"v":136.125,"d":"136.13"},37.5,{"v":50.000000000000014,"d":"50.00"},null,{"v":37.5,"d":"37.50"},{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},{"v":112.5,"d":"112.50"},{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"v":1875.0000000000002,"d":"1,875.00"},{"v":50,"d":"50.00"},{"v":150,"d":"150.00"},0,null,{"v":37.5,"d":"37.50"},{"v":50.000000000000014,"d":"50.00"},{"v":-37.5,"d":"(37.50)"},{"v":-50.000000000000014,"d":"(50.00)"},{"v":12.5,"d":"12.50"},{"v":99.99999999999999,"d":"100.00"},null,56.25,{"v":75.00000000000001,"d":"75.00"},{"v":-56.25,"d":"(56.25)"},{"v":-75.00000000000001,"d":"(75.00)"},{"v":-6.25,"d":"(6.25)"},{"v":75,"d":"75.00"},null,{"v":45,"d":"45.00"},{"v":60.00000000000001,"d":"60.00"},{"v":-45,"d":"(45.00)"},{"v":-60.00000000000001,"d":"(60.00)"},{"v":5,"d":"5.00"},{"v":90,"d":"90.00"},null,null,26.25,{"v":35,"d":"35.00"},{"v":-26.25,"d":"(26.25)"},{"v":-35,"d":"(35.00)"},23.75,{"v":114.99999999999999,"d":"115.00"},null,{"v":13.125,"d":"13.13"},{"v":17.5,"d":"17.50"},{"v":-13.125,"d":"(13.13)"},{"v":-17.5,"d":"(17.50)"},{"v":36.875,"d":"36.88"},{"v":132.5,"d":"132.50"},null,{"v":37.5,"d":"37.50"},{"v":50.000000000000014,"d":"50.00"},{"v":-37.5,"d":"(37.50)"},{"v":-50.000000000000014,"d":"(50.00)"},{"v":12.5,"d":"12.50"},{"v":100.00000000000001,"d":"100.00"}]
[{"v":40,"d":"40.00"},{"v":46.87500000000001,"d":"46.88"},17,{"v":0.8,"d":"0.80"},{"v":1.6,"d":"1.60"},{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":46.87500000000001,"d":"46.88"},{"v":40,"d":"40.00"},{"v":11.718749999999998,"d":"11.72"},{"v":40,"d":"40.00"},{"v":30,"d":"30.00"},{"v":40,"d":"40.00"},{"v":79.21874999999996,"d":"79.22"},{"v":40,"d":"40.00"},{"v":127.61718749999999,"d":"127.62"},40,{"v":46.87500000000001,"d":"46.88"},null,{"v":40,"d":"40.00"},{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},{"v":120,"d":"120.00"},{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"v":1757.8124999999998,"d":"1,757.81"},{"v":50,"d":"50.00"},{"v":150,"d":"150.00"},0,null,{"v":40,"d":"40.00"},{"v":46.87500000000001,"d":"46.88"},{"v":-40,"d":"(40.00)"},{"v":-46.87500000000001,"d":"(46.88)"},{"v":10,"d":"10.00"},{"v":103.125,"d":"103.13"},null,{"v":60,"d":"60.00"},{"v":70.31249999999999,"d":"70.31"},{"v":-60,"d":"(60.00)"},{"v":-70.31249999999999,"d":"(70.31)"},{"v":-10,"d":"(10.00)"},{"v":79.68750000000006,"d":"79.69"},null,{"v":48,"d":"48.00"},{"v":56.250000000000014,"d":"56.25"},{"v":-48,"d":"(48.00)"},{"v":-56.250000000000014,"d":"(56.25)"},{"v":2,"d":"2.00"},{"v":93.74999999999999,"d":"93.75"},null,null,{"v":28,"d":"28.00"},{"v":32.81249999999999,"d":"32.81"},{"v":-28,"d":"(28.00)"},{"v":-32.81249999999999,"d":"(32.81)"},{"v":22,"d":"22.00"},{"v":117.1875,"d":"117.19"},null,{"v":14,"d":"14.00"},{"v":16.406249999999996,"d":"16.41"},{"v":-14,"d":"(14.00)"},{"v":-16.406249999999996,"d":"(16.41)"},{"v":36,"d":"36.00"},{"v":133.59375,"d":"133.59"},null,{"v":40,"d":"40.00"},{"v":46.87500000000001,"d":"46.88"},{"v":-40,"d":"(40.00)"},{"v":-46.87500000000001,"d":"(46.88)"},{"v":10,"d":"10.00"},{"v":103.12500000000003,"d":"103.13"}]
[{"v":42.5,"d":"42.50"},{"v":44.11764705882354,"d":"44.12"},18,0.85,{"v":1.7,"d":"1.70"},{"v":42.5,"d":"42.50"},{"v":42.5,"d":"42.50"},{"v":44.11764705882354,"d":"44.12"},{"v":42.5,"d":"42.50"},{"v":11.029411764705879,"d":"11.03"},{"v":42.5,"d":"42.50"},{"v":28.235294117647065,"d":"28.24"},{"v":42.5,"d":"42.50"},{"v":74.55882352941174,"d":"74.56"},{"v":42.5,"d":"42.50"},{"v":120.11029411764706,"d":"120.11"},42.5,{"v":44.11764705882354,"d":"44.12"},null,{"v":42.5,"d":"42.50"},{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},{"v":127.5,"d":"127.50"},{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"v":1654.4117647058818,"d":"1,654.41"},{"v":50,"d":"50.00"},{"v":150,"d":"150.00"},0,null,{"v":42.5,"d":"42.50"},{"v":44.11764705882354,"d":"44.12"},{"v":-42.5,"d":"(42.50)"},{"v":-44.11764705882354,"d":"(44.12)"},{"v":7.5,"d":"7.50"},{"v":105.88235294117646,"d":"105.88"},null,63.75,{"v":66.17647058823532,"d":"66.18"},{"v":-63.75,"d":"(63.75)"},{"v":-66.17647058823532,"d":"(66.18)"},{"v":-13.75,"d":"(13.75)"},{"v":83.8235294117647,"d":"83.82"},null,{"v":51,"d":"51.00"},{"v":52.94117647058823,"d":"52.94"},{"v":-51,"d":"(51.00)"},{"v":-52.94117647058823,"d":"(52.94)"},{"v":-1,"d":"(1.00)"},{"v":97.05882352941177,"d":"97.06"},null,null,29.75,{"v":30.882352941176475,"d":"30.88"},{"v":-29.75,"d":"(29.75)"},{"v":-30.882352941176475,"d":"(30.88)"},20.25,{"v":119.11764705882351,"d":"119.12"},null,{"v":14.875,"d":"14.88"},{"v":15.441176470588234,"d":"15.44"},{"v":-14.875,"d":"(14.88)"},{"v":-15.441176470588234,"d":"(15.44)"},{"v":35.125,"d":"35.13"},{"v":134.55882352941177,"d":"134.56"},null,{"v":42.5,"d":"42.50"},{"v":44.11764705882354,"d":"44.12"},{"v":-42.5,"d":"(42.50)"},{"v":-44.11764705882354,"d":"(44.12)"},{"v":7.5,"d":"7.50"},{"v":105.88235294117649,"d":"105.88"}]
[{"v":45,"d":"45.00"},{"v":41.66666666666667,"d":"41.67"},19,{"v":0.9,"d":"0.90"},{"v":1.8,"d":"1.80"},{"v":45,"d":"45.00"},{"v":45,"d":"45.00"},{"v":41.66666666666667,"d":"41.67"},{"v":45,"d":"45.00"},{"v":10.416666666666666,"d":"10.42"},{"v":45,"d":"45.00"},{"v":26.666666666666664,"d":"26.67"},{"v":45,"d":"45.00"},{"v":70.41666666666664,"d":"70.42"},{"v":45,"d":"45.00"},{"v":113.43750000000001,"d":"113.44"},45,{"v":41.66666666666667,"d":"41.67"},null,{"v":45,"d":"45.00"},{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},{"v":135,"d":"135.00"},{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"v":1562.5,"d":"1,562.50"},{"v":50,"d":"50.00"},{"v":150,"d":"150.00"},0,null,{"v":45,"d":"45.00"},{"v":41.66666666666667,"d":"41.67"},{"v":-45,"d":"(45.00)"},{"v":-41.66666666666667,"d":"(41.67)"},{"v":5,"d":"5.00"},{"v":108.33333333333333,"d":"108.33"},null,{"v":67.5,"d":"67.50"},{"v":62.500000000000014,"d":"62.50"},{"v":-67.5,"d":"(67.50)"},{"v":-62.500000000000014,"d":"(62.50)"},{"v":-17.5,"d":"(17.50)"},{"v":87.5,"d":"87.50"},null,{"v":54,"d":"54.00"},{"v":50.00000000000001,"d":"50.00"},{"v":-54,"d":"(54.00)"},{"v":-50.00000000000001,"d":"(50.00)"},{"v":-4,"d":"(4.00)"},{"v":100,"d":"100.00"},null,null,{"v":31.5,"d":"31.50"},{"v":29.166666666666664,"d":"29.17"},{"v":-31.5,"d":"(31.50)"},{"v":-29.166666666666664,"d":"(29.17)"},{"v":18.5,"d":"18.50"},{"v":120.83333333333331,"d":"120.83"},null,15.75,{"v":14.58333333333333,"d":"14.58"},{"v":-15.75,"d":"(15.75)"},{"v":-14.58333333333333,"d":"(14.58)"},34.25,{"v":135.41666666666666,"d":"135.42"},null,{"v":45,"d":"45.00"},{"v":41.66666666666667,"d":"41.67"},{"v":-45,"d":"(45.00)"},{"v":-41.66666666666667,"d":"(41.67)"},{"v":5,"d":"5.00"},{"v":108.33333333333336,"d":"108.33"}]
[{"v":47.5,"d":"47.50"},{"v":39.47368421052632,"d":"39.47"},20,0.95,{"v":1.9,"d":"1.90"},{"v":47.5,"d":"47.50"},{"v":47.5,"d":"47.50"},{"v":39.47368421052632,"d":"39.47"},{"v":47.5,"d":"47.50"},{"v":9.868421052631579,"d":"9.87"},{"v":47.5,"d":"47.50"},{"v":25.263157894736846,"d":"25.26"},{"v":47.5,"d":"47.50"},{"v":66.71052631578947,"d":"66.71"},{"v":47.5,"d":"47.50"},{"v":107.4671052631579,"d":"107.47"},47.5,{"v":39.47368421052632,"d":"39.47"},null,{"v":47.5,"d":"47.50"},{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},{"v":142.5,"d":"142.50"},{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"v":1480.2631578947369,"d":"1,480.26"},{"v":50,"d":"50.00"},{"v":150,"d":"150.00"},0,null,{"v":47.5,"d":"47.50"},{"v":39.47368421052632,"d":"39.47"},{"v":-47.5,"d":"(47.50)"},{"v":-39.47368421052632,"d":"(39.47)"},{"v":2.5,"d":"2.50"},{"v":110.52631578947367,"d":"110.53"},null,71.25,{"v":59.21052631578947,"d":"59.21"},{"v":-71.25,"d":"(71.25)"},{"v":-59.21052631578947,"d":"(59.21)"},{"v":-21.25,"d":"(21.25)"},{"v":90.78947368421055,"d":"90.79"},null,{"v":57,"d":"57.00"},{"v":47.368421052631575,"d":"47.37"},{"v":-57,"d":"(57.00)"},{"v":-47.368421052631575,"d":"(47.37)"},{"v":-7,"d":"(7.00)"},{"v":102.63157894736844,"d":"102.63"},null,null,33.25,{"v":27.631578947368418,"d":"27.63"},{"v":-33.25,"d":"(33.25)"},{"v":-27.631578947368418,"d":"(27.63)"},16.75,{"v":122.36842105263156,"d":"122.37"},null,{"v":16.625,"d":"16.63"},{"v":13.815789473684209,"d":"13.82"},{"v":-16.625,"d":"(16.63)"},{"v":-13.815789473684209,"d":"(13.82)"},{"v":33.375,"d":"33.38"},{"v":136.18421052631578,"d":"136.18"},null,{"v":47.5,"d":"47.50"},{"v":39.47368421052632,"d":"39.47"},{"v":-47.5,"d":"(47.50)"},{"v":-39.47368421052632,"d":"(39.47)"},{"v":2.5,"d":"2.50"},{"v":110.5263157894737,"d":"110.53"}]
[{"v":50,"d":"50.00"},{"v":37.50000000000001,"d":"37.50"},21,{"v":1,"d":"1.00"},{"v":2,"d":"2.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":37.50000000000001,"d":"37.50"},{"v":50,"d":"50.00"},{"v":9.375,"d":"9.38"},{"v":50,"d":"50.00"},{"v":24.000000000000004,"d":"24.00"},{"v":50,"d":"50.00"},{"v":63.37499999999998,"d":"63.38"},{"v":50,"d":"50.00"},{"v":102.09375,"d":"102.09"},50,{"v":37.50000000000001,"d":"37.50"},null,{"v":50,"d":"50.00"},{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},{"v":150,"d":"150.00"},{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"v":1406.25,"d":"1,406.25"},{"v":50,"d":"50.00"},{"v":150,"d":"150.00"},0,null,{"v":50,"d":"50.00"},{"v":37.50000000000001,"d":"37.50"},{"v":-50,"d":"(50.00)"},{"v":-37.50000000000001,"d":"(37.50)"},0,{"v":112.5,"d":"112.50"},null,{"v":75,"d":"75.00"},{"v":56.249999999999986,"d":"56.25"},{"v":-75,"d":"(75.00)"},{"v":-56.249999999999986,"d":"(56.25)"},{"v":-25,"d":"(25.00)"},{"v":93.75000000000006,"d":"93.75"},null,{"v":60,"d":"60.00"},{"v":45.00000000000001,"d":"45.00"},{"v":-60,"d":"(60.00)"},{"v":-45.00000000000001,"d":"(45.00)"},{"v":-10,"d":"(10.00)"},{"v":105,"d":"105.00"},null,null,{"v":35,"d":"35.00"},{"v":26.249999999999996,"d":"26.25"},{"v":-35,"d":"(35.00)"},{"v":-26.249999999999996,"d":"(26.25)"},{"v":15,"d":"15.00"},{"v":123.74999999999999,"d":"123.75"},null,{"v":17.5,"d":"17.50"},{"v":13.124999999999998,"d":"13.13"},{"v":-17.5,"d":"(17.50)"},{"v":-13.124999999999998,"d":"(13.13)"},{"v":32.5,"d":"32.50"},{"v":136.875,"d":"136.88"},null,{"v":50,"d":"50.00"},{"v":37.50000000000001,"d":"37.50"},{"v":-50,"d":"(50.00)"},{"v":-37.50000000000001,"d":"(37.50)"},0,{"v":112.50000000000003,"d":"112.50"}]
[{"v":52.5,"d":"52.50"},{"v":37.50000000000001,"d":"37.50"},22,1.05,{"v":2.1,"d":"2.10"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":37.50000000000001,"d":"37.50"},{"v":50,"d":"50.00"},{"v":9.375,"d":"9.38"},{"v":50,"d":"50.00"},{"v":24.000000000000004,"d":"24.00"},{"v":50,"d":"50.00"},{"v":63.37499999999998,"d":"63.38"},{"v":50,"d":"50.00"},{"v":102.09375,"d":"102.09"},50,{"v":37.50000000000001,"d":"37.50"},null,{"v":52.5,"d":"52.50"},{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},{"v":157.5,"d":"157.50"},{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"v":1406.25,"d":"1,406.25"},{"v":50,"d":"50.00"},{"v":150,"d":"150.00"},0,null,{"v":52.5,"d":"52.50"},{"v":35.71428571428572,"d":"35.71"},{"v":-52.5,"d":"(52.50)"},{"v":-35.71428571428572,"d":"(35.71)"},{"v":-2.5,"d":"(2.50)"},{"v":114.28571428571428,"d":"114.29"},null,78.75,{"v":53.57142857142857,"d":"53.57"},{"v":-78.75,"d":"(78.75)"},{"v":-53.57142857142857,"d":"(53.57)"},{"v":-28.75,"d":"(28.75)"},{"v":96.42857142857144,"d":"96.43"},null,{"v":63,"d":"63.00"},{"v":42.857142857142854,"d":"42.86"},{"v":-63,"d":"(63.00)"},{"v":-42.857142857142854,"d":"(42.86)"},{"v":-13,"d":"(13.00)"},{"v":107.14285714285714,"d":"107.14"},null,null,36.75,{"v":25,"d":"25.00"},{"v":-36.75,"d":"(36.75)"},{"v":-25,"d":"(25.00)"},13.25,{"v":124.99999999999999,"d":"125.00"},null,{"v":18.375,"d":"18.38"},{"v":12.499999999999998,"d":"12.50"},{"v":-18.375,"d":"(18.38)"},{"v":-12.499999999999998,"d":"(12.50)"},{"v":31.625,"d":"31.63"},{"v":137.5,"d":"137.50"},null,{"v":52.5,"d":"52.50"},{"v":35.71428571428572,"d":"35.71"},{"v":-52.5,"d":"(52.50)"},{"v":-35.71428571428572,"d":"(35.71)"},{"v":-2.5,"d":"(2.50)"},{"v":114.2857142857143,"d":"114.29"}]
[{"v":55.00000000000001,"d":"55.00"},{"v":37.50000000000001,"d":"37.50"},23,{"v":1.1,"d":"1.10"},{"v":2.2,"d":"2.20"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":37.50000000000001,"d":"37.50"},{"v":50,"d":"50.00"},{"v":9.375,"d":"9.38"},{"v":50,"d":"50.00"},{"v":24.000000000000004,"d":"24.00"},{"v":50,"d":"50.00"},{"v":63.37499999999998,"d":"63.38"},{"v":50,"d":"50.00"},{"v":102.09375,"d":"102.09"},50,{"v":37.50000000000001,"d":"37.50"},null,{"v":55.00000000000001,"d":"55.00"},{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},{"v":165,"d":"165.00"},{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"v":1406.25,"d":"1,406.25"},{"v":50,"d":"50.00"},{"v":150,"d":"150.00"},0,null,{"v":55.00000000000001,"d":"55.00"},{"v":34.09090909090909,"d":"34.09"},{"v":-55.00000000000001,"d":"(55.00)"},{"v":-34.09090909090909,"d":"(34.09)"},{"v":-5.000000000000007,"d":"(5.00)"},{"v":115.9090909090909,"d":"115.91"},null,{"v":82.5,"d":"82.50"},{"v":51.13636363636364,"d":"51.14"},{"v":-82.5,"d":"(82.50)"},{"v":-51.13636363636364,"d":"(51.14)"},{"v":-32.5,"d":"(32.50)"},{"v":98.86363636363637,"d":"98.86"},null,{"v":66,"d":"66.00"},{"v":40.909090909090914,"d":"40.91"},{"v":-66,"d":"(66.00)"},{"v":-40.909090909090914,"d":"(40.91)"},{"v":-16,"d":"(16.00)"},{"v":109.0909090909091,"d":"109.09"},null,null,{"v":38.5,"d":"38.50"},{"v":23.863636363636363,"d":"23.86"},{"v":-38.5,"d":"(38.50)"},{"v":-23.863636363636363,"d":"(23.86)"},{"v":11.5,"d":"11.50"},{"v":126.13636363636363,"d":"126.14"},null,19.25,{"v":11.93181818181818,"d":"11.93"},{"v":-19.25,"d":"(19.25)"},{"v":-11.93181818181818,"d":"(11.93)"},30.75,{"v":138.0681818181818,"d":"138.07"},null,{"v":55.00000000000001,"d":"55.00"},{"v":34.09090909090909,"d":"34.09"},{"v":-55.00000000000001,"d":"(55.00)"},{"v":-34.09090909090909,"d":"(34.09)"},{"v":-5.000000000000007,"d":"(5.00)"},{"v":115.90909090909093,"d":"115.91"}]
[{"v":57.49999999999999,"d":"57.50"},{"v":37.50000000000001,"d":"37.50"},24,1.15,{"v":2.3,"d":"2.30"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":37.50000000000001,"d":"37.50"},{"v":50,"d":"50.00"},{"v":9.375,"d":"9.38"},{"v":50,"d":"50.00"},{"v":24.000000000000004,"d":"24.00"},{"v":50,"d":"50.00"},{"v":63.37499999999998,"d":"63.38"},{"v":50,"d":"50.00"},{"v":102.09375,"d":"102.09"},50,{"v":37.50000000000001,"d":"37.50"},null,{"v":57.49999999999999,"d":"57.50"},{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},{"v":172.5,"d":"172.50"},{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"v":1406.25,"d":"1,406.25"},{"v":50,"d":"50.00"},{"v":150,"d":"150.00"},0,null,{"v":57.49999999999999,"d":"57.50"},{"v":32.60869565217393,"d":"32.61"},{"v":-57.49999999999999,"d":"(57.50)"},{"v":-32.60869565217393,"d":"(32.61)"},{"v":-7.499999999999993,"d":"(7.50)"},{"v":117.39130434782606,"d":"117.39"},null,86.25,{"v":48.913043478260875,"d":"48.91"},{"v":-86.25,"d":"(86.25)"},{"v":-48.913043478260875,"d":"(48.91)"},{"v":-36.25,"d":"(36.25)"},{"v":101.08695652173915,"d":"101.09"},null,{"v":69,"d":"69.00"},{"v":39.130434782608695,"d":"39.13"},{"v":-69,"d":"(69.00)"},{"v":-39.130434782608695,"d":"(39.13)"},{"v":-19,"d":"(19.00)"},{"v":110.86956521739131,"d":"110.87"},null,null,40.25,{"v":22.826086956521742,"d":"22.83"},{"v":-40.25,"d":"(40.25)"},{"v":-22.826086956521742,"d":"(22.83)"},9.75,{"v":127.17391304347825,"d":"127.17"},null,{"v":20.125,"d":"20.13"},{"v":11.413043478260866,"d":"11.41"},{"v":-20.125,"d":"(20.13)"},{"v":-11.413043478260866,"d":"(11.41)"},{"v":29.875,"d":"29.88"},{"v":138.58695652173913,"d":"138.59"},null,{"v":57.49999999999999,"d":"57.50"},{"v":32.60869565217393,"d":"32.61"},{"v":-57.49999999999999,"d":"(57.50)"},{"v":-32.60869565217393,"d":"(32.61)"},{"v":-7.499999999999993,"d":"(7.50)"},{"v":117.3913043478261,"d":"117.39"}]
[{"v":60,"d":"60.00"},{"v":37.50000000000001,"d":"37.50"},25,{"v":1.2,"d":"1.20"},{"v":2.4,"d":"2.40"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":37.50000000000001,"d":"37.50"},{"v":50,"d":"50.00"},{"v":9.375,"d":"9.38"},{"v":50,"d":"50.00"},{"v":24.000000000000004,"d":"24.00"},{"v":50,"d":"50.00"},{"v":63.37499999999998,"d":"63.38"},{"v":50,"d":"50.00"},{"v":102.09375,"d":"102.09"},50,{"v":37.50000000000001,"d":"37.50"},null,{"v":60,"d":"60.00"},{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},{"v":180,"d":"180.00"},{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"v":1406.25,"d":"1,406.25"},{"v":50,"d":"50.00"},{"v":150,"d":"150.00"},0,null,{"v":60,"d":"60.00"},{"v":31.250000000000004,"d":"31.25"},{"v":-60,"d":"(60.00)"},{"v":-31.250000000000004,"d":"(31.25)"},{"v":-10,"d":"(10.00)"},118.75,null,{"v":90,"d":"90.00"},{"v":46.87500000000001,"d":"46.88"},{"v":-90,"d":"(90.00)"},{"v":-46.87500000000001,"d":"(46.88)"},{"v":-40,"d":"(40.00)"},{"v":103.12500000000003,"d":"103.13"},null,{"v":72,"d":"72.00"},{"v":37.50000000000001,"d":"37.50"},{"v":-72,"d":"(72.00)"},{"v":-37.50000000000001,"d":"(37.50)"},{"v":-22,"d":"(22.00)"},{"v":112.5,"d":"112.50"},null,null,{"v":42,"d":"42.00"},{"v":21.874999999999993,"d":"21.88"},{"v":-42,"d":"(42.00)"},{"v":-21.874999999999993,"d":"(21.88)"},{"v":8,"d":"8.00"},{"v":128.125,"d":"128.13"},null,{"v":21,"d":"21.00"},{"v":10.9375,"d":"10.94"},{"v":-21,"d":"(21.00)"},{"v":-10.9375,"d":"(10.94)"},{"v":29,"d":"29.00"},{"v":139.0625,"d":"139.06"},null,{"v":60,"d":"60.00"},{"v":31.250000000000004,"d":"31.25"},{"v":-60,"d":"(60.00)"},{"v":-31.250000000000004,"d":"(31.25)"},{"v":-10,"d":"(10.00)"},{"v":118.75000000000003,"d":"118.75"}]
[{"v":62.5,"d":"62.50"},{"v":37.50000000000001,"d":"37.50"},26,1.25,{"v":2.5,"d":"2.50"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":37.50000000000001,"d":"37.50"},{"v":50,"d":"50.00"},{"v":9.375,"d":"9.38"},{"v":50,"d":"50.00"},{"v":24.000000000000004,"d":"24.00"},{"v":50,"d":"50.00"},{"v":63.37499999999998,"d":"63.38"},{"v":50,"d":"50.00"},{"v":102.09375,"d":"102.09"},50,{"v":37.50000000000001,"d":"37.50"},null,{"v":62.5,"d":"62.50"},{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},{"v":187.5,"d":"187.50"},{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"v":1406.25,"d":"1,406.25"},{"v":50,"d":"50.00"},{"v":150,"d":"150.00"},0,null,{"v":62.5,"d":"62.50"},{"v":30.00000000000001,"d":"30.00"},{"v":-62.5,"d":"(62.50)"},{"v":-30.00000000000001,"d":"(30.00)"},{"v":-12.5,"d":"(12.50)"},{"v":119.99999999999999,"d":"120.00"},null,93.75,{"v":45.00000000000001,"d":"45.00"},{"v":-93.75,"d":"(93.75)"},{"v":-45.00000000000001,"d":"(45.00)"},{"v":-43.75,"d":"(43.75)"},{"v":105.00000000000003,"d":"105.00"},null,{"v":75,"d":"75.00"},{"v":36,"d":"36.00"},{"v":-75,"d":"(75.00)"},{"v":-36,"d":"(36.00)"},{"v":-25,"d":"(25.00)"},{"v":114,"d":"114.00"},null,null,43.75,{"v":21,"d":"21.00"},{"v":-43.75,"d":"(43.75)"},{"v":-21,"d":"(21.00)"},6.25,{"v":129,"d":"129.00"},null,{"v":21.875,"d":"21.88"},{"v":10.499999999999998,"d":"10.50"},{"v":-21.875,"d":"(21.88)"},{"v":-10.499999999999998,"d":"(10.50)"},{"v":28.125,"d":"28.13"},{"v":139.5,"d":"139.50"},null,{"v":62.5,"d":"62.50"},{"v":30.00000000000001,"d":"30.00"},{"v":-62.5,"d":"(62.50)"},{"v":-30.00000000000001,"d":"(30.00)"},{"v":-12.5,"d":"(12.50)"},{"v":120.00000000000001,"d":"120.00"}]
[{"v":65,"d":"65.00"},{"v":37.50000000000001,"d":"37.50"},27,{"v":1.3,"d":"1.30"},{"v":2.6,"d":"2.60"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":37.50000000000001,"d":"37.50"},{"v":50,"d":"50.00"},{"v":9.375,"d":"9.38"},{"v":50,"d":"50.00"},{"v":24.000000000000004,"d":"24.00"},{"v":50,"d":"50.00"},{"v":63.37499999999998,"d":"63.38"},{"v":50,"d":"50.00"},{"v":102.09375,"d":"102.09"},50,{"v":37.50000000000001,"d":"37.50"},null,{"v":65,"d":"65.00"},{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},{"v":195,"d":"195.00"},{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"v":1406.25,"d":"1,406.25"},{"v":50,"d":"50.00"},{"v":150,"d":"150.00"},0,null,{"v":65,"d":"65.00"},{"v":28.846153846153857,"d":"28.85"},{"v":-65,"d":"(65.00)"},{"v":-28.846153846153857,"d":"(28.85)"},{"v":-15,"d":"(15.00)"},{"v":121.15384615384615,"d":"121.15"},null,{"v":97.5,"d":"97.50"},{"v":43.26923076923078,"d":"43.27"},{"v":-97.5,"d":"(97.50)"},{"v":-43.26923076923078,"d":"(43.27)"},{"v":-47.5,"d":"(47.50)"},{"v":106.73076923076925,"d":"106.73"},null,{"v":78,"d":"78.00"},{"v":34.615384615384606,"d":"34.62"},{"v":-78,"d":"(78.00)"},{"v":-34.615384615384606,"d":"(34.62)"},{"v":-28,"d":"(28.00)"},{"v":115.38461538461539,"d":"115.38"},null,null,{"v":45.5,"d":"45.50"},{"v":20.192307692307686,"d":"20.19"},{"v":-45.5,"d":"(45.50)"},{"v":-20.192307692307686,"d":"(20.19)"},{"v":4.5,"d":"4.50"},{"v":129.8076923076923,"d":"129.81"},null,22.75,{"v":10.096153846153847,"d":"10.10"},{"v":-22.75,"d":"(22.75)"},{"v":-10.096153846153847,"d":"(10.10)"},27.25,{"v":139.90384615384613,"d":"139.90"},null,{"v":65,"d":"65.00"},{"v":28.846153846153857,"d":"28.85"},{"v":-65,"d":"(65.00)"},{"v":-28.846153846153857,"d":"(28.85)"},{"v":-15,"d":"(15.00)"},{"v":121.15384615384617,"d":"121.15"}]
[{"v":67.5,"d":"67.50"},{"v":37.50000000000001,"d":"37.50"},28,1.35,{"v":2.7,"d":"2.70"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":37.50000000000001,"d":"37.50"},{"v":50,"d":"50.00"},{"v":9.375,"d":"9.38"},{"v":50,"d":"50.00"},{"v":24.000000000000004,"d":"24.00"},{"v":50,"d":"50.00"},{"v":63.37499999999998,"d":"63.38"},{"v":50,"d":"50.00"},{"v":102.09375,"d":"102.09"},50,{"v":37.50000000000001,"d":"37.50"},null,{"v":67.5,"d":"67.50"},{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},{"v":202.5,"d":"202.50"},{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"v":1406.25,"d":"1,406.25"},{"v":50,"d":"50.00"},{"v":150,"d":"150.00"},0,null,{"v":67.5,"d":"67.50"},{"v":27.777777777777786,"d":"27.78"},{"v":-67.5,"d":"(67.50)"},{"v":-27.777777777777786,"d":"(27.78)"},{"v":-17.5,"d":"(17.50)"},{"v":122.22222222222221,"d":"122.22"},null,101.25,{"v":41.666666666666664,"d":"41.67"},{"v":-101.25,"d":"(101.25)"},{"v":-41.666666666666664,"d":"(41.67)"},{"v":-51.25,"d":"(51.25)"},{"v":108.33333333333337,"d":"108.33"},null,{"v":81,"d":"81.00"},{"v":33.33333333333334,"d":"33.33"},{"v":-81,"d":"(81.00)"},{"v":-33.33333333333334,"d":"(33.33)"},{"v":-31,"d":"(31.00)"},{"v":116.66666666666666,"d":"116.67"},null,null,47.25,{"v":19.444444444444443,"d":"19.44"},{"v":-47.25,"d":"(47.25)"},{"v":-19.444444444444443,"d":"(19.44)"},2.75,{"v":130.55555555555554,"d":"130.56"},null,{"v":23.625,"d":"23.63"},{"v":9.722222222222221,"d":"9.72"},{"v":-23.625,"d":"(23.63)"},{"v":-9.722222222222221,"d":"(9.72)"},{"v":26.375,"d":"26.38"},{"v":140.27777777777777,"d":"140.28"},null,{"v":67.5,"d":"67.50"},{"v":27.777777777777786,"d":"27.78"},{"v":-67.5,"d":"(67.50)"},{"v":-27.777777777777786,"d":"(27.78)"},{"v":-17.5,"d":"(17.50)"},{"v":122.22222222222224,"d":"122.22"}]
[{"v":70,"d":"70.00"},{"v":37.50000000000001,"d":"37.50"},29,{"v":1.4,"d":"1.40"},{"v":2.8,"d":"2.80"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":37.50000000000001,"d":"37.50"},{"v":50,"d":"50.00"},{"v":9.375,"d":"9.38"},{"v":50,"d":"50.00"},{"v":24.000000000000004,"d":"24.00"},{"v":50,"d":"50.00"},{"v":63.37499999999998,"d":"63.38"},{"v":50,"d":"50.00"},{"v":102.09375,"d":"102.09"},50,{"v":37.50000000000001,"d":"37.50"},null,{"v":70,"d":"70.00"},{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},{"v":210,"d":"210.00"},{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"v":1406.25,"d":"1,406.25"},{"v":50,"d":"50.00"},{"v":150,"d":"150.00"},0,null,{"v":70,"d":"70.00"},{"v":26.78571428571429,"d":"26.79"},{"v":-70,"d":"(70.00)"},{"v":-26.78571428571429,"d":"(26.79)"},{"v":-20,"d":"(20.00)"},{"v":123.21428571428571,"d":"123.21"},null,{"v":105,"d":"105.00"},{"v":40.17857142857143,"d":"40.18"},{"v":-105,"d":"(105.00)"},{"v":-40.17857142857143,"d":"(40.18)"},{"v":-55,"d":"(55.00)"},{"v":109.82142857142861,"d":"109.82"},null,{"v":84,"d":"84.00"},{"v":32.14285714285715,"d":"32.14"},{"v":-84,"d":"(84.00)"},{"v":-32.14285714285715,"d":"(32.14)"},{"v":-34,"d":"(34.00)"},{"v":117.85714285714283,"d":"117.86"},null,null,{"v":49,"d":"49.00"},{"v":18.749999999999996,"d":"18.75"},{"v":-49,"d":"(49.00)"},{"v":-18.749999999999996,"d":"(18.75)"},{"v":1,"d":"1.00"},131.25,null,{"v":24.5,"d":"24.50"},{"v":9.375,"d":"9.38"},{"v":-24.5,"d":"(24.50)"},{"v":-9.375,"d":"(9.38)"},{"v":25.5,"d":"25.50"},{"v":140.625,"d":"140.63"},null,{"v":70,"d":"70.00"},{"v":26.78571428571429,"d":"26.79"},{"v":-70,"d":"(70.00)"},{"v":-26.78571428571429,"d":"(26.79)"},{"v":-20,"d":"(20.00)"},{"v":123.21428571428574,"d":"123.21"}]
[{"v":72.5,"d":"72.50"},{"v":37.50000000000001,"d":"37.50"},30,1.45,{"v":2.9,"d":"2.90"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":37.50000000000001,"d":"37.50"},{"v":50,"d":"50.00"},{"v":9.375,"d":"9.38"},{"v":50,"d":"50.00"},{"v":24.000000000000004,"d":"24.00"},{"v":50,"d":"50.00"},{"v":63.37499999999998,"d":"63.38"},{"v":50,"d":"50.00"},{"v":102.09375,"d":"102.09"},50,{"v":37.50000000000001,"d":"37.50"},null,{"v":72.5,"d":"72.50"},{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},{"v":217.5,"d":"217.50"},{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"v":1406.25,"d":"1,406.25"},{"v":50,"d":"50.00"},{"v":150,"d":"150.00"},0,null,{"v":72.5,"d":"72.50"},{"v":25.862068965517246,"d":"25.86"},{"v":-72.5,"d":"(72.50)"},{"v":-25.862068965517246,"d":"(25.86)"},{"v":-22.5,"d":"(22.50)"},{"v":124.13793103448276,"d":"124.14"},null,108.75,{"v":38.793103448275865,"d":"38.79"},{"v":-108.75,"d":"(108.75)"},{"v":-38.793103448275865,"d":"(38.79)"},{"v":-58.75,"d":"(58.75)"},{"v":111.20689655172416,"d":"111.21"},null,{"v":87,"d":"87.00"},{"v":31.034482758620683,"d":"31.03"},{"v":-87,"d":"(87.00)"},{"v":-31.034482758620683,"d":"(31.03)"},{"v":-37,"d":"(37.00)"},{"v":118.9655172413793,"d":"118.97"},null,null,50.75,{"v":18.10344827586207,"d":"18.10"},{"v":-50.75,"d":"(50.75)"},{"v":-18.10344827586207,"d":"(18.10)"},{"v":-0.75,"d":"(0.75)"},{"v":131.8965517241379,"d":"131.90"},null,{"v":25.375,"d":"25.38"},{"v":9.051724137931032,"d":"9.05"},{"v":-25.375,"d":"(25.38)"},{"v":-9.051724137931032,"d":"(9.05)"},{"v":24.625,"d":"24.63"},{"v":140.94827586206895,"d":"140.95"},null,{"v":72.5,"d":"72.50"},{"v":25.862068965517246,"d":"25.86"},{"v":-72.5,"d":"(72.50)"},{"v":-25.862068965517246,"d":"(25.86)"},{"v":-22.5,"d":"(22.50)"},{"v":124.13793103448279,"d":"124.14"}]
[{"v":75,"d":"75.00"},{"v":37.50000000000001,"d":"37.50"},31,{"v":1.5,"d":"1.50"},{"v":3,"d":"3.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":37.50000000000001,"d":"37.50"},{"v":50,"d":"50.00"},{"v":9.375,"d":"9.38"},{"v":50,"d":"50.00"},{"v":24.000000000000004,"d":"24.00"},{"v":50,"d":"50.00"},{"v":63.37499999999998,"d":"63.38"},{"v":50,"d":"50.00"},{"v":102.09375,"d":"102.09"},50,{"v":37.50000000000001,"d":"37.50"},null,{"v":75,"d":"75.00"},{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},{"v":225,"d":"225.00"},{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"v":1406.25,"d":"1,406.25"},{"v":50,"d":"50.00"},{"v":150,"d":"150.00"},0,null,{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},{"v":-75,"d":"(75.00)"},{"v":-25,"d":"(25.00)"},{"v":-25,"d":"(25.00)"},{"v":125,"d":"125.00"},null,{"v":112.5,"d":"112.50"},{"v":37.5,"d":"37.50"},{"v":-112.5,"d":"(112.50)"},{"v":-37.5,"d":"(37.50)"},{"v":-62.5,"d":"(62.50)"},{"v":112.50000000000003,"d":"112.50"},null,{"v":90,"d":"90.00"},{"v":30,"d":"30.00"},{"v":-90,"d":"(90.00)"},{"v":-30,"d":"(30.00)"},{"v":-40,"d":"(40.00)"},{"v":120,"d":"120.00"},null,null,{"v":52.5,"d":"52.50"},{"v":17.5,"d":"17.50"},{"v":-52.5,"d":"(52.50)"},{"v":-17.5,"d":"(17.50)"},{"v":-2.5,"d":"(2.50)"},{"v":132.5,"d":"132.50"},null,26.25,8.75,{"v":-26.25,"d":"(26.25)"},{"v":-8.75,"d":"(8.75)"},23.75,141.25,null,{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},{"v":-75,"d":"(75.00)"},{"v":-25,"d":"(25.00)"},{"v":-25,"d":"(25.00)"},{"v":125.00000000000003,"d":"125.00"}]
[{"v":77.5,"d":"77.50"},{"v":37.50000000000001,"d":"37.50"},32,1.55,{"v":3.1,"d":"3.10"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":37.50000000000001,"d":"37.50"},{"v":50,"d":"50.00"},{"v":9.375,"d":"9.38"},{"v":50,"d":"50.00"},{"v":24.000000000000004,"d":"24.00"},{"v":50,"d":"50.00"},{"v":63.37499999999998,"d":"63.38"},{"v":50,"d":"50.00"},{"v":102.09375,"d":"102.09"},50,{"v":37.50000000000001,"d":"37.50"},null,{"v":77.5,"d":"77.50"},{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},{"v":232.5,"d":"232.50"},{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"v":1406.25,"d":"1,406.25"},{"v":50,"d":"50.00"},{"v":150,"d":"150.00"},0,null,{"v":77.5,"d":"77.50"},{"v":24.193548387096783,"d":"24.19"},{"v":-77.5,"d":"(77.50)"},{"v":-24.193548387096783,"d":"(24.19)"},{"v":-27.5,"d":"(27.50)"},{"v":125.80645161290322,"d":"125.81"},null,116.25,{"v":36.29032258064517,"d":"36.29"},{"v":-116.25,"d":"(116.25)"},{"v":-36.29032258064517,"d":"(36.29)"},{"v":-66.25,"d":"(66.25)"},{"v":113.70967741935488,"d":"113.71"},null,{"v":93,"d":"93.00"},{"v":29.032258064516128,"d":"29.03"},{"v":-93,"d":"(93.00)"},{"v":-29.032258064516128,"d":"(29.03)"},{"v":-43,"d":"(43.00)"},{"v":120.96774193548387,"d":"120.97"},null,null,54.25,{"v":16.935483870967744,"d":"16.94"},{"v":-54.25,"d":"(54.25)"},{"v":-16.935483870967744,"d":"(16.94)"},{"v":-4.25,"d":"(4.25)"},{"v":133.06451612903226,"d":"133.06"},null,{"v":27.125,"d":"27.13"},{"v":8.46774193548387,"d":"8.47"},{"v":-27.125,"d":"(27.13)"},{"v":-8.46774193548387,"d":"(8.47)"},{"v":22.875,"d":"22.88"},{"v":141.53225806451613,"d":"141.53"},null,{"v":77.5,"d":"77.50"},{"v":24.193548387096783,"d":"24.19"},{"v":-77.5,"d":"(77.50)"},{"v":-24.193548387096783,"d":"(24.19)"},{"v":-27.5,"d":"(27.50)"},{"v":125.80645161290325,"d":"125.81"}]
[{"v":80,"d":"80.00"},{"v":37.50000000000001,"d":"37.50"},33,{"v":1.6,"d":"1.60"},{"v":3.2,"d":"3.20"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":37.50000000000001,"d":"37.50"},{"v":50,"d":"50.00"},{"v":9.375,"d":"9.38"},{"v":50,"d":"50.00"},{"v":24.000000000000004,"d":"24.00"},{"v":50,"d":"50.00"},{"v":63.37499999999998,"d":"63.38"},{"v":50,"d":"50.00"},{"v":102.09375,"d":"102.09"},50,{"v":37.50000000000001,"d":"37.50"},null,{"v":80,"d":"80.00"},{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},{"v":240,"d":"240.00"},{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"v":1406.25,"d":"1,406.25"},{"v":50,"d":"50.00"},{"v":150,"d":"150.00"},0,null,{"v":80,"d":"80.00"},{"v":23.437500000000007,"d":"23.44"},{"v":-80,"d":"(80.00)"},{"v":-23.437500000000007,"d":"(23.44)"},{"v":-30,"d":"(30.00)"},{"v":126.5625,"d":"126.56"},null,{"v":120,"d":"120.00"},{"v":35.15625000000001,"d":"35.16"},{"v":-120,"d":"(120.00)"},{"v":-35.15625000000001,"d":"(35.16)"},{"v":-70,"d":"(70.00)"},{"v":114.84375000000003,"d":"114.84"},null,{"v":96,"d":"96.00"},{"v":28.125000000000004,"d":"28.13"},{"v":-96,"d":"(96.00)"},{"v":-28.125000000000004,"d":"(28.13)"},{"v":-46,"d":"(46.00)"},{"v":121.875,"d":"121.88"},null,null,{"v":56,"d":"56.00"},{"v":16.406249999999996,"d":"16.41"},{"v":-56,"d":"(56.00)"},{"v":-16.406249999999996,"d":"(16.41)"},{"v":-6,"d":"(6.00)"},{"v":133.59375,"d":"133.59"},null,{"v":28,"d":"28.00"},{"v":8.203124999999998,"d":"8.20"},{"v":-28,"d":"(28.00)"},{"v":-8.203124999999998,"d":"(8.20)"},{"v":22,"d":"22.00"},{"v":141.796875,"d":"141.80"},null,{"v":80,"d":"80.00"},{"v":23.437500000000007,"d":"23.44"},{"v":-80,"d":"(80.00)"},{"v":-23.437500000000007,"d":"(23.44)"},{"v":-30,"d":"(30.00)"},{"v":126.56250000000003,"d":"126.56"}]
[{"v":82.5,"d":"82.50"},{"v":37.50000000000001,"d":"37.50"},34,1.65,{"v":3.3,"d":"3.30"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":37.50000000000001,"d":"37.50"},{"v":50,"d":"50.00"},{"v":9.375,"d":"9.38"},{"v":50,"d":"50.00"},{"v":24.000000000000004,"d":"24.00"},{"v":50,"d":"50.00"},{"v":63.37499999999998,"d":"63.38"},{"v":50,"d":"50.00"},{"v":102.09375,"d":"102.09"},50,{"v":37.50000000000001,"d":"37.50"},null,{"v":82.5,"d":"82.50"},{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},{"v":247.5,"d":"247.50"},{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"v":1406.25,"d":"1,406.25"},{"v":50,"d":"50.00"},{"v":150,"d":"150.00"},0,null,{"v":82.5,"d":"82.50"},{"v":22.727272727272734,"d":"22.73"},{"v":-82.5,"d":"(82.50)"},{"v":-22.727272727272734,"d":"(22.73)"},{"v":-32.5,"d":"(32.50)"},{"v":127.27272727272727,"d":"127.27"},null,123.75,{"v":34.09090909090909,"d":"34.09"},{"v":-123.75,"d":"(123.75)"},{"v":-34.09090909090909,"d":"(34.09)"},{"v":-73.75,"d":"(73.75)"},{"v":115.90909090909093,"d":"115.91"},null,{"v":99,"d":"99.00"},{"v":27.272727272727277,"d":"27.27"},{"v":-99,"d":"(99.00)"},{"v":-27.272727272727277,"d":"(27.27)"},{"v":-49,"d":"(49.00)"},{"v":122.72727272727272,"d":"122.73"},null,null,57.75,{"v":15.909090909090907,"d":"15.91"},{"v":-57.75,"d":"(57.75)"},{"v":-15.909090909090907,"d":"(15.91)"},{"v":-7.75,"d":"(7.75)"},{"v":134.09090909090907,"d":"134.09"},null,{"v":28.875,"d":"28.88"},{"v":7.954545454545452,"d":"7.95"},{"v":-28.875,"d":"(28.88)"},{"v":-7.954545454545452,"d":"(7.95)"},{"v":21.125,"d":"21.13"},{"v":142.04545454545453,"d":"142.05"},null,{"v":82.5,"d":"82.50"},{"v":22.727272727272734,"d":"22.73"},{"v":-82.5,"d":"(82.50)"},{"v":-22.727272727272734,"d":"(22.73)"},{"v":-32.5,"d":"(32.50)"},{"v":127.2727272727273,"d":"127.27"}]
[{"v":85,"d":"85.00"},{"v":37.50000000000001,"d":"37.50"},35,{"v":1.7,"d":"1.70"},{"v":3.4,"d":"3.40"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":37.50000000000001,"d":"37.50"},{"v":50,"d":"50.00"},{"v":9.375,"d":"9.38"},{"v":50,"d":"50.00"},{"v":24.000000000000004,"d":"24.00"},{"v":50,"d":"50.00"},{"v":63.37499999999998,"d":"63.38"},{"v":50,"d":"50.00"},{"v":102.09375,"d":"102.09"},50,{"v":37.50000000000001,"d":"37.50"},null,{"v":85,"d":"85.00"},{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},{"v":255,"d":"255.00"},{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"v":1406.25,"d":"1,406.25"},{"v":50,"d":"50.00"},{"v":150,"d":"150.00"},0,null,{"v":85,"d":"85.00"},{"v":22.058823529411768,"d":"22.06"},{"v":-85,"d":"(85.00)"},{"v":-22.058823529411768,"d":"(22.06)"},{"v":-35,"d":"(35.00)"},{"v":127.94117647058823,"d":"127.94"},null,{"v":127.5,"d":"127.50"},{"v":33.088235294117645,"d":"33.09"},{"v":-127.5,"d":"(127.50)"},{"v":-33.088235294117645,"d":"(33.09)"},{"v":-77.5,"d":"(77.50)"},{"v":116.91176470588238,"d":"116.91"},null,{"v":102,"d":"102.00"},{"v":26.47058823529412,"d":"26.47"},{"v":-102,"d":"(102.00)"},{"v":-26.47058823529412,"d":"(26.47)"},{"v":-52,"d":"(52.00)"},{"v":123.52941176470588,"d":"123.53"},null,null,{"v":59.5,"d":"59.50"},{"v":15.441176470588234,"d":"15.44"},{"v":-59.5,"d":"(59.50)"},{"v":-15.441176470588234,"d":"(15.44)"},{"v":-9.5,"d":"(9.50)"},{"v":134.55882352941177,"d":"134.56"},null,29.75,{"v":7.720588235294119,"d":"7.72"},{"v":-29.75,"d":"(29.75)"},{"v":-7.720588235294119,"d":"(7.72)"},20.25,{"v":142.27941176470588,"d":"142.28"},null,{"v":85,"d":"85.00"},{"v":22.058823529411768,"d":"22.06"},{"v":-85,"d":"(85.00)"},{"v":-22.058823529411768,"d":"(22.06)"},{"v":-35,"d":"(35.00)"},{"v":127.94117647058826,"d":"127.94"}]
[{"v":50,"d":"50.00"},{"v":37.50000000000001,"d":"37.50"},36,1.75,{"$f":"F227/D230","v":{"v":2,"d":"2.00"}},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":37.50000000000001,"d":"37.50"},{"v":50,"d":"50.00"},{"v":9.375,"d":"9.38"},{"v":50,"d":"50.00"},{"v":24.000000000000004,"d":"24.00"},{"v":50,"d":"50.00"},{"v":63.37499999999998,"d":"63.38"},{"v":50,"d":"50.00"},{"v":102.09375,"d":"102.09"},50,{"v":37.50000000000001,"d":"37.50"},null,{"v":87.5,"d":"87.50"},{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},{"v":262.5,"d":"262.50"},{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"v":1406.25,"d":"1,406.25"},{"v":50,"d":"50.00"},{"v":150,"d":"150.00"},0,null,{"v":50,"d":"50.00"},{"v":37.50000000000001,"d":"37.50"},{"v":-50,"d":"(50.00)"},{"v":-37.50000000000001,"d":"(37.50)"},{"$f":"IF((AH224+($AF$199*2)+($D$230-$E$230))>AJ223,AJ223-0.001,(AH224+($AF$199*2)+($D$230-$E$230)))","v":{"v":-35.001,"d":"(35.00)"}},{"$f":"IF((AI224+($E$231*2)+($D$231-$E$231))<AK223,AK223+0.001,(AI224+($E$231*2)+($D$231-$E$231)))","v":{"v":127.94217647058824,"d":"127.94"}},null,{"v":75,"d":"75.00"},{"v":56.249999999999986,"d":"56.25"},{"v":-75,"d":"(75.00)"},{"v":-56.249999999999986,"d":"(56.25)"},{"$f":"IF((AO224+($AM$199*2)+($AL$232-$AM$232))>AQ223,AQ223-0.001,(AO224+($AM$199*2)+($AL$232-$AM$232)))","v":{"v":-77.501,"d":"(77.50)"}},{"$f":"IF((AP224+($AN$199*2)+($AL$233-$AM$233))<AR223,AR223+0.001,(AP224+($AN$199*2)+($AL$233-$AM$233)))","v":{"v":116.91276470588238,"d":"116.91"}},null,{"v":60,"d":"60.00"},{"v":45.00000000000001,"d":"45.00"},{"v":-60,"d":"(60.00)"},{"v":-45.00000000000001,"d":"(45.00)"},{"$f":"IF((AV224+($AT$199*2)+($AL$243-$AM$243))>AX223,AX223-0.001,(AV224+($AT$199*2)+($AL$243-$AM$243)))","v":{"v":-52.001,"d":"(52.00)"}},{"$f":"IF((AW224+($AU$199*2)+($AL$244-$AM$244))<AY223,AY223+0.001,(AW224+($AU$199*2)+($AL$244-$AM$244)))","v":{"v":123.53041176470589,"d":"123.53"}},null,null,{"v":35,"d":"35.00"},{"v":26.249999999999996,"d":"26.25"},{"v":-35,"d":"(35.00)"},{"v":-26.249999999999996,"d":"(26.25)"},{"$f":"IF((BD224+($BB$199*2)+($BB$232-$BC$232))>BF223,BF223-0.001,(BD224+($BB$199*2)+($BB$232-$BC$232)))","v":{"v":-9.501,"d":"(9.50)"}},{"$f":"IF((BE224+($BC$199*2)+($BB$233-$BC$233))<BG223,BG223+0.001,(BE224+($BC$199*2)+($BB$233-$BC$233)))","v":{"v":134.55982352941177,"d":"134.56"}},null,{"v":17.5,"d":"17.50"},{"v":13.124999999999998,"d":"13.13"},{"v":-17.5,"d":"(17.50)"},{"v":-13.124999999999998,"d":"(13.13)"},{"$f":"IF((BK224+($BI$199*2)+($BB$243-$BC$243))>BM223,BM223-0.001,(BK224+($BI$199*2)+($BB$243-$BC$243)))","v":{"v":20.249,"d":"20.25"}},{"$f":"IF((BL224+($BJ$199*2)+($BB$244-$BC$244))<BN223,BN223+0.001,(BL224+($BJ$199*2)+($BB$244-$BC$244)))","v":{"v":142.2804117647059,"d":"142.28"}},null,{"v":50,"d":"50.00"},{"v":37.50000000000001,"d":"37.50"},{"v":-50,"d":"(50.00)"},{"v":-37.50000000000001,"d":"(37.50)"},{"$f":"IF((BR224+($BP$199*2)+($BK$230-$BL$230))>BT223,BT223-0.001,(BR224+($BP$199*2)+($BK$230-$BL$230)))","v":{"v":-35.001,"d":"(35.00)"}},{"$f":"IF((BS224+($BQ$199*2)+($BK$231-$BL$231))<BU223,BU223+0.001,(BS224+($BQ$199*2)+($BK$231-$BL$231)))","v":{"v":127.94217647058827,"d":"127.94"}}]
[null,null,"original",{"$nulls":4},"menos 2",{"$nulls":5},"más 1"]
[{"$nulls":3},"Individuo A","Individuo B","Total",null,null,"Individuo A","Individuo B","Total",{"$nulls":3},"Individuo A","Individuo B","Total"]
[null,null,"Dotación Bien 1",{"$f":"FPU!C7","v":25},{"$f":"FPU!D7","v":25},{"$f":"E227+D227","v":50},{"$f":"($D$236*((D228/D227)^($D$237)))/($D$237*((D227/D228)^($D$236)))","v":3},"Dotación Bien 1",{"$f":"D227*0.5","v":12.5},{"$f":"K227-I227","v":37.5},{"$f":"F227","v":50},null,null,"Dotación Bien 1",{"$f":"((F227-D227)*0.2)+D227","v":30},{"$f":"Q227-O227","v":20},{"$f":"K227","v":50},{"$nulls":19},"MENOS 2",{"$nulls":15},"MÁS 1"]
[null,null,"Dotación Bien 2",{"$f":"FPU!C8","v":75},{"$f":"FPU!D8","v":75},{"$f":"E228+D228","v":150},{"$f":"($E$238*((E228/E227)^($E$239)))/($E$239*((E227/E228)^($E$238)))","v":3},"Dotación Bien 2",{"$f":"D228*0.5","v":37.5},{"$f":"K228-I228","v":112.5},{"$f":"F228","v":150},null,null,"Dotación Bien 2",{"$f":"((F228-D228)*0.4)+D228","v":105},{"$f":"Q228-O228","v":45},{"$f":"K228","v":150},{"$nulls":20},"Individuo A","Individuo B","Total",{"$nulls":13},"Individuo A","Individuo B","Total",{"$nulls":5},"DOTACIÓN"]
[null,null,"UTILIDAD",{"$f":"D227^($D$236)*D228^($D$237)","v":43.30127018922194},{"$f":"E227^($E$238)*E228^($E$239)","v":43.30127018922194},{"$nulls":3},{"$f":"I227^($D$236)*I228^($D$237)","v":21.650635094610966},{"$f":"J227^($E$238)*J228^($E$239)","v":64.9519052838329},{"$nulls":4},{"$f":"O227^($D$236)*O228^($D$237)","v":56.12486080160912},{"$f":"P227^($E$238)*P228^($E$239)","v":30.000000000000004},{"$nulls":20},"Dotación Bien 1",{"$f":"I227","v":12.5},37.5,50,{"$nulls":12},"Dotación Bien 1",{"$f":"O227","v":30},20,50,{"$nulls":6},"Individuo A","Individuo B","Total"]
[null,null,"Demanda Bruta Bien 1",{"$f":"(D236*D227)+(E241*D228*D236)","v":25},{"$f":"(E238*E227)+(E238*E241*E228)","v":25},{"$f":"E230+D230","v":50},{"$f":"($D$236*((D231/D230)^($D$237)))/($D$237*((D230/D231)^($D$236)))","v":3},"Demanda Bruta Bien 1",{"$f":"($D$236*I227)+(J233*I228*$D$236)","v":12.5},{"$f":"($E$238*J227)+($E$238*J233*J228)","v":37.5},{"$f":"J230+I230","v":50},null,{"$f":"($D$236*((I231/I230)^($D$237)))/($D$237*((I230/I231)^($D$236)))","v":3},"Demanda Bruta Bien 1",{"$f":"($D$236*O227)+(P233*O228*$D$236)","v":32.5},{"$f":"($E$238*P227)+($E$238*P233*P228)","v":17.5},{"$f":"P230+O230","v":50},{"$f":"($D$236*((O231/O230)^($D$237)))/($D$237*((O230/O231)^($D$236)))","v":3},{"$nulls":18},"Dotación Bien 2",37.5,112.5,150,{"$nulls":12},"Dotación Bien 2",105,45,150,{"$nulls":5},"Dotación Bien 1",{"$f":"D227","v":25},25,50]
[null,null,"Demanda Bruta Bien 2",{"$f":"(D237*E242*D227)+(D237*D228)","v":75},{"$f":"(E239*E242*E227)+(E239*E228)","v":75},{"$f":"E231+D231","v":150},{"$f":"($E$238*((E231/E230)^($E$239)))/($E$239*((E230/E231)^($E$238)))","v":3},"Demanda Bruta Bien 2",{"$f":"($D$237*J234*I227)+($D$237*I228)","v":37.5},{"$f":"($E$239*J234*J227)+($E$239*J228)","v":112.5},{"$f":"J231+I231","v":150},null,{"$f":"($E$238*((J231/J230)^($E$239)))/($E$239*((J230/J231)^($E$238)))","v":3},"Demanda Bruta Bien 2",{"$f":"($D$237*P234*O227)+($D$237*O228)","v":97.5},{"$f":"($E$239*P234*P227)+($E$239*P228)","v":52.5},{"$f":"P231+O231","v":150},{"$f":"($E$238*((P231/P230)^($E$239)))/($E$239*((P230/P231)^($E$238)))","v":3},{"$nulls":18},"UTILIDAD",{"$f":"AL229^($D$236)*AL230^($D$237)","v":21.650635094610966},{"$f":"AM229^($E$238)*AM230^($E$239)","v":64.9519052838329},{"$nulls":13},"UTILIDAD",{"$f":"BB229^($D$236)*BB230^($D$237)","v":56.12486080160912},{"$f":"BC229^($E$238)*BC230^($E$239)","v":30.000000000000004},{"$nulls":6},"Dotación Bien 2",75,75,150]
[null,null,"UTILIDAD",{"$f":"D230^($D$236)*D231^($D$237)","v":43.30127018922194},{"$f":"E230^($E$238)*E231^($E$239)","v":43.30127018922194},{"$nulls":3},{"$f":"I230^($D$236)*I231^($D$237)","v":21.650635094610966},{"$f":"J230^($E$238)*J231^($E$239)","v":64.9519052838329},{"$nulls":4},{"$f":"O230^($D$236)*O231^($D$237)","v":56.291651245988504},{"$f":"P230^($E$238)*P231^($E$239)","v":30.31088913245535},{"$nulls":20},"Demanda Bruta Bien 1",{"$f":"I230","v":12.5},37.5,50,{"$nulls":12},"Demanda Bruta Bien 1",{"$f":"O230","v":32.5},17.5,50,{"$nulls":5},"UTILIDAD",{"$f":"BK230^($D$236)*BK231^($D$237)","v":43.30127018922194},{"$f":"BL230^($E$238)*BL231^($E$239)","v":43.30127018922194}]
[null,null,"Demanda Neta Bien 1",{"$f":"D230-D227","v":0},{"$f":"D231-D228","v":0},null,null,"P2/P1",null,{"$f":"(($D$237*I227)+($E$239*J227))/(($D$236*I228)+($E$238*J228))","v":0.3333333333333333},"k inicial",null,null,"P2/P1",null,{"$f":"(($D$237*O227)+($E$239*P227))/(($D$236*O228)+($E$238*P228))","v":0.3333333333333333},"k inicial",{"$nulls":19},"Demanda Bruta Bien 2",37.5,112.5,150,{"$nulls":12},"Demanda Bruta Bien 2",97.5,52.5,150]
[null,null,"Demanda Neta Bien 2",{"$f":"E230-E227","v":0},{"$f":"E231-E228","v":0},null,null,"P1/P2",null,{"$f":"1/J233","v":3},{"$f":"(I230^($D$236))*(I231^($D$237))","v":21.650635094610966},null,null,"P1/P2",null,{"$f":"1/P233","v":3},{"$f":"(O230^($D$236))*(O231^($D$237))","v":56.291651245988504},{"$nulls":19},"UTILIDAD",{"$f":"AL232^($D$236)*AL233^($D$237)","v":21.650635094610966},{"$f":"AM232^($E$238)*AM233^($E$239)","v":64.9519052838329},{"$nulls":13},"UTILIDAD",{"$f":"BB232^($D$236)*BB233^($D$237)","v":56.291651245988504},{"$f":"BC232^($E$238)*BC233^($E$239)","v":30.31088913245535}]
[{"$nulls":36},"P2/P1",null,{"$f":"J233","v":0.3333333333333333},{"$f":"K233","v":"k inicial"},{"$nulls":12},"P2/P1",null,{"$f":"P233","v":0.3333333333333333},{"$f":"Q233","v":"k inicial"}]
[null,null,"a",{"$f":"FPU!C21","v":0.5},{"$nulls":3},"menos 1",{"$nulls":5},"más 2",{"$nulls":22},"P1/P2",null,{"$f":"J234","v":3},{"$f":"K234","v":21.650635094610966},{"$nulls":12},"P1/P2",null,{"$f":"P234","v":3},{"$f":"Q234","v":56.291651245988504}]
[null,null,"1-a",{"$f":"1-D236","v":0.5},{"$nulls":4},"Individuo A","Individuo B","Total",{"$nulls":3},"Individuo A","Individuo B","Total"]
[null,null,"b",null,{"$f":"FPU!D23","v":0.5},null,null,"Dotación Bien 1",{"$f":"D227*0.8","v":20},{"$f":"K238-I238","v":30},{"$f":"K227","v":50},null,null,"Dotación Bien 1",{"$f":"((F227-D227)*0.5)+D227","v":37.5},{"$f":"Q238-O238","v":12.5},{"$f":"Q227","v":50},{"$nulls":19},"MENOS 1",{"$nulls":15},"MÁS 2"]
[null,null,"1-b",null,{"$f":"1-E238","v":0.5},null,null,"Dotación Bien 2",{"$f":"D228*0.8","v":60},{"$f":"K239-I239","v":90},{"$f":"K228","v":150},null,null,"Dotación Bien 2",{"$f":"((F228-D228)*0.8)+D228","v":135},{"$f":"Q239-O239","v":15},{"$f":"Q228","v":150},{"$nulls":20},"Individuo A","Individuo B","Total",{"$nulls":13},"Individuo A","Individuo B","Total"]
[{"$nulls":8},{"$f":"I238^($D$236)*I239^($D$237)","v":34.64101615137755},{"$f":"J238^($E$238)*J239^($E$239)","v":51.96152422706632},{"$nulls":4},{"$f":"O238^($D$236)*O239^($D$237)","v":71.15124735378853},{"$f":"P238^($E$238)*P239^($E$239)","v":13.693063937629153},{"$nulls":20},"Dotación Bien 1",{"$f":"I238","v":20},30,50,{"$nulls":12},"Dotación Bien 1",{"$f":"O238","v":37.5},12.5,50]
[null,null,"P2/P1",null,{"$f":"((D237*D227)+(E239*E227))/((D236*D228)+(E238*E228))","v":0.3333333333333333},"k inicial",null,"Demanda Bruta Bien 1",{"$f":"($D$236*I238)+(J244*I239*$D$236)","v":20},{"$f":"($E$238*J238)+($E$238*J244*J239)","v":30},{"$f":"J241+I241","v":50},null,{"$f":"($D$236*((I242/I241)^($D$237)))/($D$237*((I241/I242)^($D$236)))","v":3},"Demanda Bruta Bien 1",{"$f":"($D$236*O238)+(P244*O239*$D$236)","v":41.25},{"$f":"($E$238*P238)+($E$238*P244*P239)","v":8.75},{"$f":"P241+O241","v":50},{"$f":"($D$236*((O242/O241)^($D$237)))/($D$237*((O241/O242)^($D$236)))","v":3},{"$nulls":18},"Dotación Bien 2",60,90,150,{"$nulls":12},"Dotación Bien 2",135,15,150]
[null,null,"P1/P2",null,{"$f":"1/E241","v":3},{"$f":"(D230^($D$236))*(D231^($D$237))","v":43.30127018922194},null,"Demanda Bruta Bien 2",{"$f":"($D$237*J245*I238)+($D$237*I239)","v":60},{"$f":"($E$239*J245*J238)+($E$239*J239)","v":90},{"$f":"J242+I242","v":150},null,{"$f":"($E$238*((J242/J241)^($E$239)))/($E$239*((J241/J242)^($E$238)))","v":3},"Demanda Bruta Bien 2",{"$f":"($D$237*P245*O238)+($D$237*O239)","v":123.75},{"$f":"($E$239*P245*P238)+($E$239*P239)","v":26.25},{"$f":"P242+O242","v":150},{"$f":"($E$238*((P242/P241)^($E$239)))/($E$239*((P241/P242)^($E$238)))","v":3},{"$nulls":18},"UTILIDAD",{"$f":"AL240^($D$236)*AL241^($D$237)","v":34.64101615137755},{"$f":"AM240^($E$238)*AM241^($E$239)","v":51.96152422706632},{"$nulls":13},"UTILIDAD",{"$f":"BB240^($D$236)*BB241^($D$237)","v":71.15124735378853},{"$f":"BC240^($E$238)*BC241^($E$239)","v":13.693063937629153}]
[{"$nulls":8},{"$f":"I241^($D$236)*I242^($D$237)","v":34.64101615137755},{"$f":"J241^($E$238)*J242^($E$239)","v":51.96152422706632},{"$nulls":4},{"$f":"O241^($D$236)*O242^($D$237)","v":71.44709581221619},{"$f":"P241^($E$238)*P242^($E$239)","v":15.155444566227676},{"$nulls":20},"Demanda Bruta Bien 1",{"$f":"I241","v":20},30,50,{"$nulls":12},"Demanda Bruta Bien 1",{"$f":"O241","v":41.25},8.75,50]
[{"$nulls":7},"P2/P1",null,{"$f":"(($D$237*I238)+($E$239*J238))/(($D$236*I239)+($E$238*J239))","v":0.3333333333333333},"k inicial",null,null,"P2/P1",null,{"$f":"(($D$237*O238)+($E$239*P238))/(($D$236*O239)+($E$238*P239))","v":0.3333333333333333},"k inicial",{"$nulls":19},"Demanda Bruta Bien 2",60,90,150,{"$nulls":12},"Demanda Bruta Bien 2",123.75,26.25,150]
[{"$nulls":7},"P1/P2",null,{"$f":"1/J244","v":3},{"$f":"(I241^($D$236))*(I242^($D$237))","v":34.64101615137755},null,null,"P1/P2",null,{"$f":"1/P244","v":3},{"$f":"(O241^($D$236))*(O242^($D$237))","v":71.44709581221619},{"$nulls":19},"UTILIDAD",{"$f":"AL243^($D$236)*AL244^($D$237)","v":34.64101615137755},{"$f":"AM243^(E238)*AM244^(E239)","v":51.96152422706632},{"$nulls":13},"UTILIDAD",{"$f":"BB243^($D$236)*BB244^($D$237)","v":71.44709581221619},{"$f":"BC243^($E$238)*BC244^($E$239)","v":15.155444566227676}]
[{"$nulls":36},"P2/P1",null,{"$f":"J244","v":0.3333333333333333},{"$f":"K244","v":"k inicial"},{"$nulls":12},"P2/P1",null,{"$f":"P244","v":0.3333333333333333},{"$f":"Q244","v":"k inicial"}]
[{"$nulls":3},"curva de tranasformación","Inicio","menos 2","menos 1","original","más 1","más 2","final",{"$nulls":25},"P1/P2",null,{"$f":"J245","v":3},{"$f":"K245","v":34.64101615137755},{"$nulls":12},"P1/P2",null,{"$f":"P245","v":3},{"$f":"Q245","v":71.44709581221619}]
[{"$nulls":3},"x1",0,{"$f":"I230","v":12.5},{"$f":"I241","v":20},{"$f":"D230","v":25},{"$f":"O230","v":32.5},{"$f":"O241","v":41.25},{"$f":"F227","v":50}]
[{"$nulls":3},"x2",0,{"$f":"I231","v":37.5},{"$f":"I242","v":60},{"$f":"D231","v":75},{"$f":"O231","v":97.5},{"$f":"O242","v":123.75},{"$f":"F228","v":150}]
[]
[{"$nulls":3},"Frontera de Posibilidades de Utilidad","Inicio","menos 2","menos 1","original","más 1","más 2","final"]
[{"$nulls":3},"x1",0,{"$f":"I232","v":{"v":21.650635094610966,"d":"21.65"}},{"$f":"I243","v":{"v":34.64101615137755,"d":"34.64"}},{"$f":"D232","v":{"v":43.30127018922194,"d":"43.30"}},{"$f":"O232","v":{"v":56.291651245988504,"d":"56.29"}},{"$f":"O243","v":{"v":71.44709581221619,"d":"71.45"}},{"$f":"(F227^$D$236)*(F228^$D$237)","v":{"v":86.60254037844386,"d":"86.60"}}]
[{"$nulls":3},"x2",{"$f":"(F227^$E$238)*(F228^$E$239)","v":{"v":86.60254037844386,"d":"86.60"}},{"$f":"J232","v":{"v":64.9519052838329,"d":"64.95"}},{"$f":"J243","v":{"v":51.96152422706632,"d":"51.96"}},{"$f":"E232","v":{"v":43.30127018922194,"d":"43.30"}},{"$f":"P232","v":{"v":30.31088913245535,"d":"30.31"}},{"$f":"P243","v":{"v":15.155444566227676,"d":"15.16"}},0]
[{"$nulls":4},{"$f":"SUM(E252:E253)","v":{"v":86.60254037844386,"d":"86.60"}},{"v":86.60254037844386,"d":"86.60"},{"v":86.60254037844388,"d":"86.60"},{"v":86.60254037844388,"d":"86.60"},{"v":86.60254037844385,"d":"86.60"},{"v":86.60254037844386,"d":"86.60"},{"v":86.60254037844386,"d":"86.60"}]
[]
[]
[null,null,"PERDIDA DE BIENESTAR"]
[]
[]
[{"$nulls":3},"CASO  1","CASO 2"]
[null,null,"a1",{"$f":"perdidabienestar!C6","v":{"v":0.3,"d":"0.30"}},{"$f":"D261","v":{"v":0.3,"d":"0.30"}}]
[null,null,"u",{"$f":"perdidabienestar!C7","v":{"v":5,"d":"5.00"}},{"$f":"perdidabienestar!D7","v":{"v":5,"d":"5.00"}}]
[null,null,"u*",{"$f":"perdidabienestar!C8","v":{"v":5,"d":"5.00"}},{"$f":"perdidabienestar!D8","v":{"v":5,"d":"5.00"}}]
[null,null,"a2",{"$f":"perdidabienestar!C9","v":{"v":0.3,"d":"0.30"}},{"$f":"D264","v":{"v":0.3,"d":"0.30"}}]
[null,null,"p",{"$f":"perdidabienestar!C10","v":{"v":3,"d":"3.00"}},{"$f":"perdidabienestar!D10","v":{"v":3,"d":"3.00"}}]
[null,null,"p*",{"$f":"perdidabienestar!C11","v":{"v":3,"d":"3.00"}},{"$f":"perdidabienestar!D11","v":{"v":3,"d":"3.00"}}]
[null,null,"a3",{"$f":"1-D264-D261","v":{"v":0.39999999999999997,"d":"0.40"}},{"$f":"D267","v":{"v":0.39999999999999997,"d":"0.40"}}]
[null,null,"y",{"$f":"perdidabienestar!C13","v":{"v":2,"d":"2.00"}},{"$f":"perdidabienestar!D13","v":{"v":2,"d":"2.00"}}]
[null,null,"y*",{"$f":"perdidabienestar!C14","v":{"v":2,"d":"2.00"}},{"$f":"perdidabienestar!D14","v":{"v":2,"d":"2.00"}}]
[]
[null,null,"(u-u*)^2",{"$f":"D261*((D262-D263)^2)","v":0},{"$f":"E261*((E262-E263)^2)","v":0}]
[null,null,"(p-p*)^2",{"$f":"D264*((D265-D266)^2)","v":0},{"$f":"E264*((E265-E266)^2)","v":0}]
[null,null,"(y-y*)^2",{"$f":"D267*((D268-D269)^2)","v":0},{"$f":"E267*((E268-E269)^2)","v":0}]
[]
[null,null,"L",{"$f":"D261*((D262-D263)^(2))+D264*((D265-D266)^(2))+D267*((D268-D269)^(2))","v":0},{"$f":"E261*((E262-E263)^(2))+E264*((E265-E266)^(2))+E267*((E268-E269)^(2))","v":0}]
[]
[]
[]
[null,null,"PERDIDDA DE VOTOS"]
[]
[]
[{"$nulls":3},"CASO 1","CASO 2"]
[null,null,"b0",{"$f":"perdidavotos!C6","v":{"v":2,"d":"2.00"}},{"$f":"perdidavotos!D6","v":{"v":2,"d":"2.00"}}]
[null,null,"b1",{"$f":"perdidavotos!C7","v":{"v":0.333,"d":"0.33"}},{"$f":"D284","v":{"v":0.333,"d":"0.3"}}]
[null,null,"U",{"$f":"perdidavotos!C8","v":{"v":5,"d":"5.0"}},{"$f":"perdidavotos!D8","v":{"v":5,"d":"5.00"}}]
[null,null,"U*",{"$f":"perdidavotos!C9","v":{"v":5,"d":"5.0"}},{"$f":"perdidavotos!D9","v":{"v":5,"d":"5.00"}}]
[null,null,"b2",{"$f":"perdidavotos!C10","v":{"v":0.333,"d":"0.33"}},{"$f":"D287","v":{"v":0.333,"d":"0.3"}}]
[null,null,"P",{"$f":"perdidavotos!C11","v":{"v":3,"d":"3.00"}},{"$f":"perdidavotos!D11","v":{"v":3,"d":"3.00"}}]
[null,null,"P*",{"$f":"perdidavotos!C12","v":{"v":3,"d":"3.00"}},{"$f":"perdidavotos!D12","v":{"v":3,"d":"3.00"}}]
[null,null,"b3",{"$f":"1-D287-D284","v":{"v":0.334,"d":"0.33"}},{"$f":"D290","v":{"v":0.334,"d":"0.3"}}]
[null,null,"y",{"$f":"perdidavotos!C14","v":{"v":2,"d":"2.0"}},{"$f":"perdidavotos!D14","v":{"v":2,"d":"2.00"}}]
[null,null,"y*",{"$f":"perdidavotos!C15","v":{"v":2,"d":"2.0"}},{"$f":"perdidavotos!D15","v":{"v":2,"d":"2.00"}}]
[]
[null,null,"b0",{"$f":"D283","v":{"v":2,"d":"2.00"}},{"$f":"E283","v":{"v":2,"d":"2.00"}}]
[null,null,"b1*((u-u*)^2)",{"$f":"D284*((D285-D286)^2)","v":0},{"$f":"E284*((E285-E286)^2)","v":0}]
[null,null,"b2*((p-p*)^2)",{"$f":"D287*((D288-D289)^2)","v":0},{"$f":"E287*((E288-E289)^2)","v":0}]
[null,null,"b3*((y-y*)^2)",{"$f":"D290*((D291-D292)^2)","v":0},{"$f":"E290*((E291-E292)^2)","v":0}]
[]
[null,null,"L",{"$f":"D283+D284*((D285-D286)^(2))+D287*((D288-D289)^(2))+D290*((D291-D292)^(2))","v":2},{"$f":"E283+E284*((E285-E286)^(2))+E287*((E288-E289)^(2))+E290*((E291-E292)^(2))","v":2}]

{"sheet":"perdidavotos","index":7,"n_rows":31,"n_cols":4,"rows_kept":31,"hidden":true,"merged":[[1,0,1,5],[28,1,28,2],[29,1,29,2],[30,1,30,2]]}
[]
["FUNCIÓN DE PERDIDA DE VOTOS"]
[]
[]
[null,null,"CASO 1","CASO 2"]
[null,"b0",{"v":2,"d":"2.0"},{"$f":"C6","v":{"v":2,"d":"2.0"}}]
[null,"b1",{"v":0.333,"d":"0.3"},{"$f":"'Oculto EG'!E284","v":{"v":0.333,"d":"0.3"}}]
[null,"U",{"v":5,"d":"5.0"},{"$f":"C8","v":{"v":5,"d":"5.0"}}]
[null,"U*",{"v":5,"d":"5.0"},{"$f":"C9","v":{"v":5,"d":"5.0"}}]
[null,"b2",{"v":0.333,"d":"0.3"},{"$f":"'Oculto EG'!E287","v":{"v":0.333,"d":"0.3"}}]
[null,"P",{"v":3,"d":"3.0"},{"$f":"C11","v":{"v":3,"d":"3.0"}}]
[null,"P*",{"v":3,"d":"3.0"},{"$f":"C12","v":{"v":3,"d":"3.0"}}]
[null,"b3",{"$f":"'Oculto EG'!D290","v":{"v":0.334,"d":"0.3"}},{"$f":"'Oculto EG'!E290","v":{"v":0.334,"d":"0.3"}}]
[null,"Y",{"v":2,"d":"2.0"},{"$f":"C14","v":{"v":2,"d":"2.0"}}]
[null,"Y*",{"v":2,"d":"2.0"},{"$f":"C15","v":{"v":2,"d":"2.0"}}]
[]
[null,"           b0",{"$f":"'Oculto EG'!D294","v":{"v":2,"d":"2.0"}},{"$f":"'Oculto EG'!E294","v":{"v":2,"d":"2.0"}}]
[null,"b1*((U-U*)^2)",{"$f":"'Oculto EG'!D295","v":0},{"$f":"'Oculto EG'!E295","v":0}]
[null,"b2*((P-P*)^2)",{"$f":"'Oculto EG'!D296","v":0},{"$f":"'Oculto EG'!E296","v":0}]
[null,"b3*((Y-Y*)^2)",{"$f":"'Oculto EG'!D297","v":0},{"$f":"'Oculto EG'!E297","v":0}]
[]
[null,"V",{"$f":"'Oculto EG'!D299","v":{"v":2,"d":"2.0"}},{"$f":"'Oculto EG'!E299","v":{"v":2,"d":"2.0"}}]
[]
[]
[]
[]
[]
[]
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos"]

{"sheet":"perdidabienestar","index":8,"n_rows":29,"n_cols":4,"rows_kept":29,"hidden":true,"merged":[[26,1,26,2],[27,1,27,2],[28,1,28,2]]}
[]
[null,"FUNCIÓN DE PERDIDA DE BIENESTAR"]
[]
[]
[null,null,"CASO 1","CASO 2"]
[null,"a1",0.3,{"$f":"'Oculto EG'!E261","v":0.3}]
[null,"U",{"v":5,"d":"5.0"},{"$f":"C7","v":{"v":5,"d":"5.0"}}]
[null,"U*",{"v":5,"d":"5.0"},{"v":5,"d":"5.0"}]
[null,"a2",0.3,0.3]
[null,"P",{"v":3,"d":"3.0"},{"v":3,"d":"3.0"}]
[null,"P*",{"v":3,"d":"3.0"},{"v":3,"d":"3.0"}]
[null,"a3",{"v":3,"d":"3.0"},{"v":3,"d":"3.0"}]
[null,"Y",{"v":2,"d":"2.0"},{"v":2,"d":"2.0"}]
[null,"Y*",{"v":2,"d":"2.0"},{"v":2,"d":"2.0"}]
[]
[null,"a1*(U-U*)^2",{"$f":"'Oculto EG'!D271","v":0},{"$f":"'Oculto EG'!E271","v":0}]
[null,"a2*(P-P*)^2",{"$f":"'Oculto EG'!D272","v":0},{"$f":"'Oculto EG'!E272","v":0}]
[null,"a3*(P-P*)^2",{"$f":"'Oculto EG'!D273","v":0},{"$f":"'Oculto EG'!E273","v":0}]
[]
[null,"L",{"$f":"'Oculto EG'!D275","v":0},{"$f":"'Oculto EG'!E275","v":0}]
[]
[]
[]
[]
[]
[]
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos"]

{"sheet":"BPub","index":9,"n_rows":24,"n_cols":6,"rows_kept":24,"hidden":true,"merged":[[0,1,0,5],[2,0,2,5],[7,2,7,5],[15,2,15,5],[21,1,21,2],[22,1,22,2]]}
[null,"ELECCIÓN DE LA CANTIDAD DE UN BIEN PÚBLICO"]
[]
[]
[]
[]
[]
[]
[null,null,"DEMANDAS INDIVIDUALES"]
[null,null,"p i","a i","b i","BP"]
[null,"Consumidor 1",{"$f":"'Oculto EG'!CD26","v":{"v":46.666666666666664,"d":"46.7"}},{"v":80,"d":"80.0"},{"v":-5,"d":"-5.0"},{"$f":"F9","v":"BP"}]
[null,"Consumidor 2",{"$f":"'Oculto EG'!CD27","v":{"v":36.666666666666664,"d":"36.7"}},{"v":70,"d":"70.0"},{"v":-5,"d":"-5.0"},{"$f":"F10","v":"BP"}]
[null,"Consumidor 3",{"$f":"'Oculto EG'!CD28","v":{"v":26.666666666666664,"d":"26.7"}},{"v":60,"d":"60.0"},{"v":-5,"d":"-5.0"},{"$f":"F11","v":"BP"}]
[null,"Consumidor 4",{"$f":"'Oculto EG'!CD29","v":{"v":16.666666666666664,"d":"16.7"}},{"v":50,"d":"50.0"},{"v":-5,"d":"-5.0"},{"$f":"F12","v":"BP"}]
[null,"Consumidor 5",{"$f":"'Oculto EG'!CD30","v":{"v":6.666666666666664,"d":"6.7"}},{"v":40,"d":"40.0"},{"v":-5,"d":"-5.0"},{"$f":"F13","v":"BP"}]
[{"$nulls":3},"Inserte los datos correspondientes"]
[null,null,"COSTO MARGINAL"]
[null,null,"p i","g 0","g 1","BP"]
[null,"Costo marginal",{"$f":"'Oculto EG'!CD34","v":{"v":133.33333333333334,"d":"133.3"}},{"v":0,"d":"0.0"},{"v":20,"d":"20.0"},{"$f":"'Oculto EG'!CG34","v":{"v":6.666666666666667,"d":"6.7"}}]
[]
[]
[]
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos"]