{"text_format":"3","workbook":"xlsx","n_sheets":9,"sheets":["Cobb-Douglas CMC","Inicio CPC","Cobb-Douglas CPC","Regulares CMC","CompPerf CMC","CompPerf CPC","Regulares CPC","Oculto CMC","Oculto CPC"],"not_rendered":{"charts":6,"images":6,"macros":1,"defined_names":5},"read":"whole","date_system":"1900"}

{"sheet":"Cobb-Douglas CMC","index":0,"n_rows":32,"n_cols":7,"rows_kept":32,"hidden":true,"merged":[[0,0,0,6],[2,0,2,6],[17,2,17,3],[18,2,18,3],[19,2,19,3],[28,2,28,3],[29,2,29,3],[30,2,30,3],[31,2,31,3]]}
["CURVA INGRESO-CONSUMO"]
[]
["COBB-DOUGLAS"]
[null,null,"RECTA PRESUPUESTAL"]
[null,null,"m","p1","x1","p2","x2"]
[null,"A",{"v":150,"d":"150.0"},{"v":1,"d":"1.0"},{"$f":"F13","v":{"v":75,"d":"75.0"}},{"v":3,"d":"3.0"},{"$f":"C13","v":{"v":25,"d":"25.0"}}]
[null,"B",{"$f":"C6","v":{"v":150,"d":"150.0"}},{"$f":"D6","v":{"v":1,"d":"1.0"}},{"$f":"F14","v":{"v":75,"d":"75.0"}},{"$f":"$F$6","v":{"v":3,"d":"3.0"}},{"$f":"C14","v":{"v":25,"d":"25.0"}}]
[null,"C",{"$f":"C6","v":{"v":150,"d":"150.0"}},{"$f":"D7","v":{"v":1,"d":"1.0"}},{"$f":"F15","v":{"v":75,"d":"75.0"}},{"$f":"$F$6","v":{"v":3,"d":"3.0"}},{"$f":"C15","v":{"v":25,"d":"25.0"}}]
[null,null,"Inserte los datos correspondientes"]
[]
[null,null,"PARÁMETROS DE  LA RECTA  PRESUPUESTAL"]
[null,null,"x2","b0","b1","x1"]
[null,"A",{"$f":"D13+(E13*F13)","v":{"v":25,"d":"25.0"}},{"$f":"C6/F6","v":{"v":50,"d":"50.0"}},{"$f":"D6/F6*-1","v":{"v":-0.3333333333333333,"d":"-0.3"}},{"$f":"'Oculto CMC'!E27","v":{"v":75,"d":"75.0"}}]
[null,"B",{"$f":"D14+(E14*F14)","v":{"v":25,"d":"25.0"}},{"$f":"C7/F7","v":{"v":50,"d":"50.0"}},{"$f":"D7/F7*-1","v":{"v":-0.3333333333333333,"d":"-0.3"}},{"$f":"'Oculto CMC'!E56","v":{"v":75,"d":"75.0"}}]
[null,"C",{"$f":"D15+(E15*F15)","v":{"v":25,"d":"25.0"}},{"$f":"C8/F8","v":{"v":50,"d":"50.0"}},{"$f":"D8/F8*-1","v":{"v":-0.3333333333333333,"d":"-0.3"}},{"$f":"'Oculto CMC'!E85","v":{"v":75,"d":"75.0"}}]
[]
[{"$nulls":4},"A","B","C"]
[null,null,"Máxima cantidad de x1",null,{"$f":"C6/D6","v":{"v":150,"d":"150.0"}},{"$f":"C7/D7","v":{"v":150,"d":"150.0"}},{"$f":"C8/D8","v":{"v":150,"d":"150.0"}}]
[null,null,"Máxima cantidad de x2",null,{"$f":"C6/F6","v":{"v":50,"d":"50.0"}},{"$f":"C7/F7","v":{"v":50,"d":"50.0"}},{"$f":"C8/F8","v":{"v":50,"d":"50.0"}}]
[null,null,"Precio relativo (<0)",null,{"$f":"(D6/F6)*(-1)","v":{"v":-0.3333333333333333,"d":"-0.3"}},{"$f":"(D7/F7)*(-1)","v":{"v":-0.3333333333333333,"d":"-0.3"}},{"$f":"(D8/F8)*(-1)","v":{"v":-0.3333333333333333,"d":"-0.3"}}]
[]
[null,null,"PARÁMETROS DE  FUNCIÓN COBB-DOUGLAS"]
[null,null,"k","a","x1*","1-a","x2*"]
[null,"A",{"$f":"'Oculto CMC'!F28","v":{"v":43.30127018922194,"d":"43.3"}},0.5,{"$f":"'Oculto CMC'!$E$27","v":{"v":75,"d":"75.0"}},{"$f":"1-D24","v":0.5},{"$f":"'Oculto CMC'!F27","v":{"v":25,"d":"25.0"}}]
[null,"B",{"$f":"'Oculto CMC'!F57","v":{"v":43.30127018922194,"d":"43.3"}},{"$f":"D24","v":0.5},{"$f":"'Oculto CMC'!$E$56","v":{"v":75,"d":"75.0"}},{"$f":"1-D25","v":0.5},{"$f":"'Oculto CMC'!$F$56","v":{"v":25,"d":"25.0"}}]
[null,"C",{"$f":"'Oculto CMC'!F86","v":{"v":43.30127018922194,"d":"43.3"}},{"$f":"D25","v":0.5},{"$f":"'Oculto CMC'!$E$85","v":{"v":75,"d":"75.0"}},{"$f":"1-D26","v":0.5},{"$f":"'Oculto CMC'!$F$85","v":{"v":25,"d":"25.0"}}]
[]
[]
[null,null,"Títulos"]
[null,null,"Resultados"]
[null,null,"Insertar datos"]
[null,null,"Cantidad de equilibrio"]

{"sheet":"Inicio CPC","index":1,"n_rows":32,"n_cols":10,"rows_kept":32,"merged":[[22,0,22,2],[31,9,31,11]]}
{"$rows_empty":22}
["    Descargue la versión Kindle"]
{"$rows_empty":8}
[{"$nulls":9},"         Miguel Cervantes Jiménez"]

{"sheet":"Cobb-Douglas CPC","index":2,"n_rows":32,"n_cols":7,"rows_kept":32,"hidden":true,"merged":[[0,0,0,6],[2,0,2,6],[17,2,17,3],[18,2,18,3],[19,2,19,3],[28,2,28,4],[29,2,29,4],[30,2,30,4]]}
["CURVA PRECIO-CONSUMO"]
[]
["COBB-DOUGLAS"]
[null,null,"RECTA PRESUPUESTAL"]
[null,null,"m","p1","x1","p2","x2"]
[null,"A",{"v":100,"d":"100.0"},{"v":10,"d":"10.0"},{"$f":"F13","v":{"v":4,"d":"4.0"}},{"v":6,"d":"6.0"},{"$f":"C13","v":{"v":10,"d":"10.0"}}]
[null,"B",{"$f":"$C$6","v":{"v":100,"d":"100.0"}},{"$f":"D6","v":{"v":10,"d":"10.0"}},{"$f":"F14","v":{"v":4,"d":"4.0"}},{"$f":"$F$6","v":{"v":6,"d":"6.0"}},{"$f":"C14","v":{"v":10,"d":"10.0"}}]
[null,"C",{"$f":"$C$6","v":{"v":100,"d":"100.0"}},{"$f":"D6","v":{"v":10,"d":"10.0"}},{"$f":"F15","v":{"v":4,"d":"4.0"}},{"$f":"$F$6","v":{"v":6,"d":"6.0"}},{"$f":"C15","v":{"v":10,"d":"10.0"}}]
[null,null,"Inserte los datos correspondientes"]
[]
[null,null,"PARÁMETROS DE  LA RECTA  PRESUPUESTAL"]
[null,null,"x2","b0","b1","x1"]
[null,"A",{"$f":"D13+(E13*F13)","v":{"v":10,"d":"10.0"}},{"$f":"C6/F6","v":{"v":16.666666666666668,"d":"16.7"}},{"$f":"D6/F6*-1","v":{"v":-1.6666666666666667,"d":"(1.7)"}},{"$f":"'Oculto CPC'!E27","v":{"v":4,"d":"4.0"}}]
[null,"B",{"$f":"D14+(E14*F14)","v":{"v":10,"d":"10.0"}},{"$f":"C7/F7","v":{"v":16.666666666666668,"d":"16.7"}},{"$f":"D7/F7*-1","v":{"v":-1.6666666666666667,"d":"(1.7)"}},{"$f":"'Oculto CPC'!E56","v":{"v":4,"d":"4.0"}}]
[null,"C",{"$f":"D15+(E15*F15)","v":{"v":10,"d":"10.0"}},{"$f":"C8/F8","v":{"v":16.666666666666668,"d":"16.7"}},{"$f":"D8/F8*-1","v":{"v":-1.6666666666666667,"d":"(1.7)"}},{"$f":"'Oculto CPC'!E85","v":{"v":4,"d":"4.0"}}]
[]
[{"$nulls":4},"A","B","C"]
[null,null,"Máxima cantidad de x1",null,{"$f":"C6/D6","v":{"v":10,"d":"10.0"}},{"$f":"C7/D7","v":{"v":10,"d":"10.0"}},{"$f":"C8/D8","v":{"v":10,"d":"10.0"}}]
[null,null,"Máxima cantidad de x2",null,{"$f":"C6/F6","v":{"v":16.666666666666668,"d":"16.7"}},{"$f":"C7/F7","v":{"v":16.666666666666668,"d":"16.7"}},{"$f":"C8/F8","v":{"v":16.666666666666668,"d":"16.7"}}]
[null,null,"Precio relativo (<0)",null,{"$f":"(D6/F6)*(-1)","v":{"v":-1.6666666666666667,"d":"(1.7)"}},{"$f":"(D7/F7)*(-1)","v":{"v":-1.6666666666666667,"d":"(1.7)"}},{"$f":"(D8/F8)*(-1)","v":{"v":-1.6666666666666667,"d":"(1.7)"}}]
[]
[null,null,"PARÁMETROS DE  FUNCIÓN COBB-DOUGLAS"]
[null,null,"k","a","x1*","1-a","x2*"]
[null,"A",{"$f":"'Oculto CPC'!F28","v":{"v":6.931448431551464,"d":"6.9"}},0.4,{"$f":"'Oculto CPC'!$E$27","v":{"v":4,"d":"4.0"}},{"$f":"1-D24","v":0.6},{"$f":"'Oculto CPC'!F27","v":{"v":10,"d":"10.0"}}]
[null,"B",{"$f":"'Oculto CPC'!F57","v":{"v":6.931448431551464,"d":"6.9"}},{"$f":"D24","v":0.4},{"$f":"'Oculto CPC'!$E$56","v":{"v":4,"d":"4.0"}},{"$f":"1-D25","v":0.6},{"$f":"'Oculto CPC'!$F$56","v":{"v":10,"d":"10.0"}}]
[null,"C",{"$f":"'Oculto CPC'!F86","v":{"v":6.931448431551464,"d":"6.9"}},{"$f":"D25","v":0.4},{"$f":"'Oculto CPC'!$E$85","v":{"v":4,"d":"4.0"}},{"$f":"1-D26","v":0.6},{"$f":"'Oculto CPC'!$F$85","v":{"v":10,"d":"10.0"}}]
[]
[]
[null,null,"Títulos"]
[null,null,"Resultados"]
[null,null,"Insertar datos"]
[null,null,"Cantidad de equilibrio"]

{"sheet":"Regulares CMC","index":3,"n_rows":33,"n_cols":7,"rows_kept":33,"hidden":true,"merged":[[0,0,0,5],[2,0,2,5],[18,1,18,2],[19,1,19,2],[20,1,20,2],[29,1,29,3],[30,1,30,3],[31,1,31,3],[32,1,32,3]]}
["CURVA INGRESO-CONSUMO"]
[]
["CUASILINEALES"]
[null,null,"RECTA PRESUPUESTAL"]
[]
[null,null,"m","p1","x1","p2","x2"]
[null,"A",{"v":100,"d":"100.0"},{"v":9,"d":"9.0"},{"$f":"D25","v":{"v":5.555555555555555,"d":"5.6"}},{"v":50,"d":"50.0"},{"$f":"E25","v":{"v":1,"d":"1.0"}}]
[null,"B",{"$f":"C7","v":{"v":100,"d":"100.0"}},{"$f":"D7","v":{"v":9,"d":"9.0"}},{"$f":"D26","v":{"v":5.555555555555555,"d":"5.6"}},{"$f":"F7","v":{"v":50,"d":"50.0"}},{"$f":"E26","v":{"v":1,"d":"1.0"}}]
[null,"C",{"$f":"C7","v":{"v":100,"d":"100.0"}},{"$f":"D8","v":{"v":9,"d":"9.0"}},{"$f":"D27","v":{"v":5.555555555555555,"d":"5.6"}},{"$f":"F8","v":{"v":50,"d":"50.0"}},{"$f":"E27","v":{"v":1,"d":"1.0"}}]
[null,null,"Inserte los datos correspondientes"]
[]
[null,null,"PARÁMETROS DE  LA RECTA  PRESUPUESTAL"]
[null,null,"x2","b0","b1","x1"]
[null,"A",{"$f":"D14+(E14*F14)","v":{"v":1,"d":"1.0"}},{"$f":"C7/F7","v":{"v":2,"d":"2.0"}},{"$f":"D7/F7*-1","v":{"v":-0.18,"d":"-0.2"}},{"$f":"E7","v":{"v":5.555555555555555,"d":"5.6"}}]
[null,"B",{"$f":"D15+(E15*F15)","v":{"v":1,"d":"1.0"}},{"$f":"C8/F8","v":{"v":2,"d":"2.0"}},{"$f":"D8/F8*-1","v":{"v":-0.18,"d":"-0.2"}},{"$f":"E8","v":{"v":5.555555555555555,"d":"5.6"}}]
[null,"C",{"$f":"D16+(E16*F16)","v":{"v":1,"d":"1.0"}},{"$f":"C9/F9","v":{"v":2,"d":"2.0"}},{"$f":"D9/F9*-1","v":{"v":-0.18,"d":"-0.2"}},{"$f":"E9","v":{"v":5.555555555555555,"d":"5.6"}}]
[]
[{"$nulls":3},"A","B","C"]
[null,"Máxima cantidad de x1",null,{"$f":"C7/D7","v":{"v":11.11111111111111,"d":"11.1"}},{"$f":"C8/D8","v":{"v":11.11111111111111,"d":"11.1"}},{"$f":"C9/D9","v":{"v":11.11111111111111,"d":"11.1"}}]
[null,"Máxima cantidad de x2",null,{"$f":"C7/F7","v":{"v":2,"d":"2.0"}},{"$f":"C8/F8","v":{"v":2,"d":"2.0"}},{"$f":"C9/F9","v":{"v":2,"d":"2.0"}}]
[null,"Precio relativo (<0)",null,{"$f":"D7/F7*(-1)","v":{"v":-0.18,"d":"-0.2"}},{"$f":"(D8/F8)*(-1)","v":{"v":-0.18,"d":"-0.2"}},{"$f":"(D9/F9)*(-1)","v":{"v":-0.18,"d":"-0.2"}}]
[]
[null,null,"PARÁMETROS DE  FUNCIÓN REGULAR"]
[null,null,"k","x1*","x2*"]
[null,"A",{"$f":"'Oculto CMC'!Q26","v":{"v":2.7147984280919264,"d":"2.7"}},{"$f":"'Oculto CMC'!P28","v":{"v":5.555555555555555,"d":"5.6"}},{"$f":"'Oculto CMC'!P29","v":{"v":1,"d":"1.0"}}]
[null,"B",{"$f":"'Oculto CMC'!Q58","v":{"v":2.7147984280919264,"d":"2.7"}},{"$f":"'Oculto CMC'!P60","v":{"v":5.555555555555555,"d":"5.6"}},{"$f":"'Oculto CMC'!P61","v":{"v":1,"d":"1.0"}}]
[null,"C",{"$f":"'Oculto CMC'!Q90","v":{"v":2.7147984280919264,"d":"2.7"}},{"$f":"'Oculto CMC'!P92","v":{"v":5.555555555555555,"d":"5.6"}},{"$f":"'Oculto CMC'!P93","v":{"v":1,"d":"1.0"}}]
[]
[]
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos"]
[null,"Cantidad de equilibrio"]

{"sheet":"CompPerf CMC","index":4,"n_rows":33,"n_cols":7,"rows_kept":33,"hidden":true,"merged":[[0,0,0,6],[2,0,2,6],[18,2,18,3],[19,2,19,3],[20,2,20,3],[29,2,29,3],[30,2,30,3],[31,2,31,3],[32,2,32,3]]}
["CURVA INGRESO-CONSUMO"]
[]
["COMPLEMENTOS PERFECTOS"]
[null,null,"RECTA PRESUPUESTAL"]
[null,null,"m","p1","x1","p2","x2"]
[null,"A",{"v":100,"d":"100.0"},{"v":5,"d":"5.0"},{"$f":"D25","v":{"v":10,"d":"10.0"}},{"v":5,"d":"5.0"},{"$f":"E25","v":{"v":10,"d":"10.0"}}]
[null,"B",{"$f":"C6","v":{"v":100,"d":"100.0"}},{"$f":"D6","v":{"v":5,"d":"5.0"}},{"$f":"D26","v":{"v":10,"d":"10.0"}},{"$f":"F6","v":{"v":5,"d":"5.0"}},{"$f":"E26","v":{"v":10,"d":"10.0"}}]
[null,"C",{"$f":"C6","v":{"v":100,"d":"100.0"}},{"$f":"D7","v":{"v":5,"d":"5.0"}},{"$f":"D27","v":{"v":10,"d":"10.0"}},{"$f":"F7","v":{"v":5,"d":"5.0"}},{"$f":"E27","v":{"v":10,"d":"10.0"}}]
[null,null,{"$f":"C7","v":{"v":100,"d":"100.0"}}]
[]
[null,null,"PARÁMETROS DE  LA RECTA  PRESUPUESTAL"]
[null,null,"x2","b0","b1","x1"]
[null,"A",{"$f":"D13+(E13*F13)","v":{"v":10,"d":"10.0"}},{"$f":"C6/F6","v":{"v":20,"d":"20.0"}},{"$f":"D6/F6*-1","v":{"v":-1,"d":"(1.0)"}},{"$f":"E6","v":{"v":10,"d":"10.0"}}]
[null,"B",{"$f":"E26","v":{"v":10,"d":"10.0"}},{"$f":"C7/F7","v":{"v":20,"d":"20.0"}},{"$f":"D7/F7*-1","v":{"v":-1,"d":"(1.0)"}},{"$f":"D26","v":{"v":10,"d":"10.0"}}]
[null,"C",{"$f":"E27","v":{"v":10,"d":"10.0"}},{"$f":"C8/F8","v":{"v":20,"d":"20.0"}},{"$f":"D8/F8*-1","v":{"v":-1,"d":"(1.0)"}},{"$f":"D27","v":{"v":10,"d":"10.0"}}]
[]
[]
[{"$nulls":4},"A","B","C"]
[null,null,"Máxima cantidad de x1",null,{"$f":"C6/D6","v":{"v":20,"d":"20.0"}},{"$f":"C7/D7","v":{"v":20,"d":"20.0"}},{"$f":"C8/D8","v":{"v":20,"d":"20.0"}}]
[null,null,"Máxima cantidad de x2",null,{"$f":"C6/F6","v":{"v":20,"d":"20.0"}},{"$f":"C7/F7","v":{"v":20,"d":"20.0"}},{"$f":"C8/F8","v":{"v":20,"d":"20.0"}}]
[null,null,"Precio relativo (<0)",null,{"$f":"E13","v":{"v":-1,"d":"(1.0)"}},{"$f":"E14","v":{"v":-1,"d":"(1.0)"}},{"$f":"E15","v":{"v":-1,"d":"(1.0)"}}]
[]
[null,null,"PARÁMETROS DE LA CURVA DE INDIFERENCIA"]
[null,null,"k","x1*","x2*"]
[null,"A",{"$f":"MAX('Oculto CMC'!AB23,'Oculto CMC'!AC3)","v":{"v":20,"d":"20.0"}},{"$f":"'Oculto CMC'!AB28","v":{"v":10,"d":"10.0"}},{"$f":"'Oculto CMC'!AB29","v":{"v":10,"d":"10.0"}}]
[null,"B",{"$f":"MAX('Oculto CMC'!AB55,'Oculto CMC'!AC55)","v":{"v":20,"d":"20.0"}},{"$f":"'Oculto CMC'!AB60","v":{"v":10,"d":"10.0"}},{"$f":"'Oculto CMC'!AB61","v":{"v":10,"d":"10.0"}}]
[null,"C",{"$f":"MAX('Oculto CMC'!AB87,'Oculto CMC'!AC87)","v":{"v":20,"d":"20.0"}},{"$f":"'Oculto CMC'!AB92","v":{"v":10,"d":"10.0"}},{"$f":"'Oculto CMC'!AB93","v":{"v":10,"d":"10.0"}}]
[]
[]
[null,null,"Títulos"]
[null,null,"Resultados"]
[null,null,"Insertar datos"]
[null,null,"Cantidad de equilibrio"]

{"sheet":"CompPerf CPC","index":5,"n_rows":33,"n_cols":7,"rows_kept":33,"hidden":true,"merged":[[0,0,0,6],[2,0,2,6],[18,2,18,3],[19,2,19,3],[20,2,20,3],[29,2,29,3],[30,2,30,3],[31,2,31,3],[32,2,32,3]]}
["CURVA PRECIO-CONSUMO"]
[]
["COMPLEMENTOS PERFECTOS"]
[null,null,"RECTA PRESUPUESTAL"]
[null,null,"m","p1","x1","p2","x2"]
[null,"A",{"v":200,"d":"200.0"},{"v":10,"d":"10.0"},{"$f":"D25","v":{"v":13.333333333333334,"d":"13.3"}},{"v":5,"d":"5.0"},{"$f":"E25","v":{"v":13.333333333333334,"d":"13.3"}}]
[null,"B",{"$f":"C6","v":{"v":200,"d":"200.0"}},{"$f":"D6","v":{"v":10,"d":"10.0"}},{"$f":"D26","v":{"v":13.333333333333334,"d":"13.3"}},{"$f":"F6","v":{"v":5,"d":"5.0"}},{"$f":"E26","v":{"v":13.333333333333334,"d":"13.3"}}]
[null,"C",{"$f":"C7","v":{"v":200,"d":"200.0"}},{"$f":"D6","v":{"v":10,"d":"10.0"}},{"$f":"D27","v":{"v":13.333333333333334,"d":"13.3"}},{"$f":"F7","v":{"v":5,"d":"5.0"}},{"$f":"E27","v":{"v":13.333333333333334,"d":"13.3"}}]
[null,null,"Inserte los datos correspondientes"]
[]
[null,null,"PARÁMETROS DE  LA RECTA  PRESUPUESTAL"]
[null,null,"x2","b0","b1","x1"]
[null,"A",{"$f":"D13+(E13*F13)","v":{"v":13.333333333333332,"d":"13.3"}},{"$f":"C6/F6","v":{"v":40,"d":"40.0"}},{"$f":"D6/F6*-1","v":{"v":-2,"d":"(2.0)"}},{"$f":"E6","v":{"v":13.333333333333334,"d":"13.3"}}]
[null,"B",{"$f":"E26","v":{"v":13.333333333333334,"d":"13.3"}},{"$f":"C7/F7","v":{"v":40,"d":"40.0"}},{"$f":"D7/F7*-1","v":{"v":-2,"d":"(2.0)"}},{"$f":"D26","v":{"v":13.333333333333334,"d":"13.3"}}]
[null,"C",{"$f":"E27","v":{"v":13.333333333333334,"d":"13.3"}},{"$f":"C8/F8","v":{"v":40,"d":"40.0"}},{"$f":"D8/F8*-1","v":{"v":-2,"d":"(2.0)"}},{"$f":"D27","v":{"v":13.333333333333334,"d":"13.3"}}]
[]
[]
[{"$nulls":4},"A","B","C"]
[null,null,"Máxima cantidad de x1",null,{"$f":"C6/D6","v":{"v":20,"d":"20.0"}},{"$f":"C7/D7","v":{"v":20,"d":"20.0"}},{"$f":"C8/D8","v":{"v":20,"d":"20.0"}}]
[null,null,"Máxima cantidad de x2",null,{"$f":"C6/F6","v":{"v":40,"d":"40.0"}},{"$f":"C7/F7","v":{"v":40,"d":"40.0"}},{"$f":"C8/F8","v":{"v":40,"d":"40.0"}}]
[null,null,"Precio relativo (<0)",null,{"$f":"E13","v":{"v":-2,"d":"(2.0)"}},{"$f":"E14","v":{"v":-2,"d":"(2.0)"}},{"$f":"E15","v":{"v":-2,"d":"(2.0)"}}]
[]
[null,null,"PARÁMETROS DE LA CURVA DE INDIFERENCIA"]
[null,null,"k","x1*","x2*"]
[null,"A",{"$f":"D25","v":{"v":13.333333333333334,"d":"13.3"}},{"$f":"'Oculto CPC'!AB28","v":{"v":13.333333333333334,"d":"13.3"}},{"$f":"'Oculto CPC'!AB29","v":{"v":13.333333333333334,"d":"13.3"}}]
[null,"B",{"$f":"D26","v":{"v":13.333333333333334,"d":"13.3"}},{"$f":"'Oculto CPC'!AB60","v":{"v":13.333333333333334,"d":"13.3"}},{"$f":"'Oculto CPC'!AB61","v":{"v":13.333333333333334,"d":"13.3"}}]
[null,"C",{"$f":"D27","v":{"v":13.333333333333334,"d":"13.3"}},{"$f":"'Oculto CPC'!AB92","v":{"v":13.333333333333334,"d":"13.3"}},{"$f":"'Oculto CPC'!AB93","v":{"v":13.333333333333334,"d":"13.3"}}]
[]
[]
[null,null,"Títulos"]
[null,null,"Resultados"]
[null,null,"Insertar datos"]
[null,null,"Cantidad de equilibrio"]

{"sheet":"Regulares CPC","index":6,"n_rows":32,"n_cols":7,"rows_kept":32,"hidden":true,"merged":[[0,0,0,5],[2,0,2,5],[17,1,17,2],[18,1,18,2],[19,1,19,2],[28,1,28,3],[29,1,29,3],[30,1,30,3],[31,1,31,3]]}
["CURVA PRECIO-CONSUMO"]
[]
["CUASILINEALES"]
[null,"RECTA PRESUPUESTAL"]
[null,null,"m","p1","x1","p2","x2"]
[null,"A",{"v":300,"d":"300.0"},{"v":1,"d":"1.0"},{"$f":"D24","v":{"v":200,"d":"200.0"}},{"v":200,"d":"200.0"},{"$f":"E24","v":0.5}]
[null,"B",{"$f":"C6","v":{"v":300,"d":"300.0"}},{"$f":"D6","v":{"v":1,"d":"1.0"}},{"$f":"D25","v":{"v":200,"d":"200.0"}},{"$f":"F6","v":{"v":200,"d":"200.0"}},{"$f":"E25","v":0.5}]
[null,"C",{"$f":"C7","v":{"v":300,"d":"300.0"}},{"$f":"D6","v":{"v":1,"d":"1.0"}},{"$f":"D26","v":{"v":200,"d":"200.0"}},{"$f":"F7","v":{"v":200,"d":"200.0"}},{"$f":"E26","v":0.5}]
[null,null,"Inserte los datos correspondientes"]
[]
[null,null,"PARÁMETROS DE  LA RECTA  PRESUPUESTAL"]
[null,null,"x2","b0","b1","x1"]
[null,"A",{"$f":"D13+(E13*F13)","v":0.5},{"$f":"C6/F6","v":1.5},{"$f":"D6/F6*-1","v":{"v":-0.005,"d":"(0.0)"}},{"$f":"E6","v":{"v":200,"d":"200.0"}}]
[null,"B",{"$f":"D14+(E14*F14)","v":0.5},{"$f":"C7/F7","v":1.5},{"$f":"D7/F7*-1","v":{"v":-0.005,"d":"(0.0)"}},{"$f":"E7","v":{"v":200,"d":"200.0"}}]
[null,"C",{"$f":"D15+(E15*F15)","v":0.5},{"$f":"C8/F8","v":1.5},{"$f":"D8/F8*-1","v":{"v":-0.005,"d":"(0.0)"}},{"$f":"E8","v":{"v":200,"d":"200.0"}}]
[]
[{"$nulls":3},"A","B","C"]
[null,"Máxima cantidad de x1",null,{"$f":"C6/D6","v":{"v":300,"d":"300.0"}},{"$f":"C7/D7","v":{"v":300,"d":"300.0"}},{"$f":"C8/D8","v":{"v":300,"d":"300.0"}}]
[null,"Máxima cantidad de x2",null,{"$f":"C6/F6","v":1.5},{"$f":"C7/F7","v":1.5},{"$f":"C8/F8","v":1.5}]
[null,"Precio relativo (<0)",null,{"$f":"D6/F6*(-1)","v":{"v":-0.005,"d":"(0.0)"}},{"$f":"(D7/F7)*(-1)","v":{"v":-0.005,"d":"(0.0)"}},{"$f":"(D8/F8)*(-1)","v":{"v":-0.005,"d":"(0.0)"}}]
[]
[null,null,"PARÁMETROS DE  FUNCIÓN REGULAR"]
[null,null,"v","x1*","x2*"]
[null,"A",{"$f":"'Oculto CPC'!Q26","v":{"v":5.798317366548036,"d":"5.8"}},{"$f":"'Oculto CPC'!P28","v":{"v":200,"d":"200.0"}},{"$f":"'Oculto CPC'!P29","v":0.5}]
[null,"B",{"$f":"'Oculto CPC'!Q58","v":{"v":5.798317366548036,"d":"5.8"}},{"$f":"'Oculto CPC'!P60","v":{"v":200,"d":"200.0"}},{"$f":"'Oculto CPC'!P61","v":0.5}]
[null,"C",{"$f":"'Oculto CPC'!Q90","v":{"v":5.798317366548036,"d":"5.8"}},{"$f":"'Oculto CPC'!P92","v":{"v":200,"d":"200.0"}},{"$f":"'Oculto CPC'!P93","v":0.5}]
[]
[]
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos"]
[null,"Cantidad de equilibrio"]

{"sheet":"Oculto CMC","index":7,"n_rows":177,"n_cols":33,"rows_kept":177,"hidden":true,"merged":[[149,0,149,3],[150,0,150,1],[151,0,151,1],[152,0,152,1],[153,0,153,1],[154,0,154,1],[170,0,170,1],[171,0,171,1],[172,0,172,1]]}
["COBB-DOUGLAS 1",null,"Recta Presupuestaria",{"$nulls":6},"Curva de Indiferencia",null,null,"REGULARES 1",null,"Recta Presupuestaria",{"$nulls":6},"Curva de Indiferencia",null,null,"COMP. PERFECTOS 1",null,null,"Recta Presupuestaria",null,"Curva de Indiferencia"]
["Unidades","ponderador","x1","x2","x1lin",null,"x2lin",null,"Cota","x1","x2",null,"Unidades","ponderador","x1","x2","x1lin",null,"x2lin",null,"Cota","x1","x2",null,"Unidades","ponderador",null,"x1","x2","vertice","x1line","x2line"]
[1,0,{"$f":"('Cobb-Douglas CMC'!$E$18)*B3","v":0},{"$f":"'Cobb-Douglas CMC'!$D$13+('Cobb-Douglas CMC'!$E$13*'Oculto CMC'!C3)","v":{"v":50,"d":"50.00"}},{"$f":"$E$27","v":75},{"$f":"$F$27*B3","v":0},{"$f":"$E$27*'Oculto CMC'!B3","v":0},{"$f":"$F$27","v":25},{"$nulls":4},1,0,{"$f":"$P$25/$P$26*N3","v":0},{"$f":"($P$25/$P$27)-(($P$26/$P$27)*O3)","v":{"v":2,"d":"2.00"}},{"$f":"$P$28","v":{"v":5.555555555555555,"d":"5.56"}},{"$f":"$P$29*N3","v":0},{"$f":"Q3*N3","v":0},{"$f":"$P$29","v":{"v":1,"d":"1.00"}},{"$nulls":4},1,0,{"v":1,"d":"1.00"},{"$f":"$AB$25/$AB$26*Z3","v":0},{"$f":"$AB$25/$AB$27*AA3","v":{"v":20,"d":"20.00"}},{"$f":"AB28","v":{"v":10,"d":"10.00"}},{"$f":"AD3+(($AB$23-AD3)*Z3)","v":{"v":10,"d":"10.00"}},{"$f":"AD3+(($AC$3-AD3)*Z3)","v":{"v":10,"d":"10.00"}}]
[2,0.05,{"$f":"('Cobb-Douglas CMC'!$E$18)*B4","v":{"v":7.5,"d":"7.50"}},{"$f":"'Cobb-Douglas CMC'!$D$13+('Cobb-Douglas CMC'!$E$13*'Oculto CMC'!C4)","v":{"v":47.5,"d":"47.50"}},75,1.25,{"$f":"$E$27*'Oculto CMC'!B4","v":3.75},25,0.279999999999999,{"$f":"$E$27*I4","v":{"v":20.999999999999925,"d":"21.00"}},{"$f":"($F$28/(J4^($E$26)))^(1/$F$26)","v":{"v":89.28571428571462,"d":"89.29"}},null,2,0.05,{"v":0.5555555555555556,"d":"0.56"},{"v":1.9,"d":"1.90"},{"$f":"$P$28","v":{"v":5.555555555555555,"d":"5.56"}},{"$f":"$P$29*N4","v":0.05},{"$f":"Q4*N4","v":{"v":0.2777777777777778,"d":"0.28"}},{"$f":"$P$29","v":{"v":1,"d":"1.00"}},{"$f":"$U$25","v":0.1},{"$f":"O4","v":{"v":0.5555555555555556,"d":"0.56"}},{"$f":"$Q$26-LN(V4)","v":{"v":3.3025850929940455,"d":"3.30"}},null,2,0.05,0.95,{"v":1,"d":"1.00"},{"v":19,"d":"19.00"},{"$f":"AD3","v":{"v":10,"d":"10.00"}},{"v":10.5,"d":"10.50"},{"v":10.5,"d":"10.50"}]
[3,{"v":0.1,"d":"0.10"},{"$f":"('Cobb-Douglas CMC'!$E$18)*B5","v":{"v":15,"d":"15.00"}},{"$f":"'Cobb-Douglas CMC'!$D$13+('Cobb-Douglas CMC'!$E$13*'Oculto CMC'!C5)","v":{"v":45,"d":"45.00"}},75,{"v":2.5,"d":"2.50"},{"$f":"$E$27*'Oculto CMC'!B5","v":{"v":7.5,"d":"7.50"}},25,0.359999999999999,{"v":26.999999999999925,"d":"27.00"},{"v":69.44444444444466,"d":"69.44"},null,3,{"v":0.1,"d":"0.10"},{"v":1.1111111111111112,"d":"1.11"},{"v":1.8,"d":"1.80"},{"v":5.555555555555555,"d":"5.56"},{"v":0.1,"d":"0.10"},{"v":0.5555555555555556,"d":"0.56"},{"v":1,"d":"1.00"},{"$f":"U4+$U$25","v":0.2},{"$f":"O5","v":{"v":1.1111111111111112,"d":"1.11"}},{"$f":"$Q$26-LN(V5)","v":{"v":2.6094379124341,"d":"2.61"}},null,3,{"v":0.1,"d":"0.10"},{"v":0.9,"d":"0.90"},{"v":2,"d":"2.00"},{"v":18,"d":"18.00"},{"v":10,"d":"10.00"},{"v":11,"d":"11.00"},{"v":11,"d":"11.00"}]
[4,0.15,{"$f":"('Cobb-Douglas CMC'!$E$18)*B6","v":{"v":22.5,"d":"22.50"}},{"$f":"'Cobb-Douglas CMC'!$D$13+('Cobb-Douglas CMC'!$E$13*'Oculto CMC'!C6)","v":{"v":42.5,"d":"42.50"}},75,3.75,{"$f":"$E$27*'Oculto CMC'!B6","v":11.25},25,0.44,{"v":33,"d":"33.00"},{"v":56.81818181818183,"d":"56.82"},null,4,0.15,{"v":1.6666666666666665,"d":"1.67"},{"v":1.7,"d":"1.70"},{"v":5.555555555555555,"d":"5.56"},0.15,{"v":0.8333333333333333,"d":"0.83"},{"v":1,"d":"1.00"},0.30000000000000004,{"v":1.6666666666666665,"d":"1.67"},{"v":2.203972804325936,"d":"2.20"},null,4,0.15,0.85,{"v":3,"d":"3.00"},{"v":17,"d":"17.00"},{"v":10,"d":"10.00"},{"v":11.5,"d":"11.50"},{"v":11.5,"d":"11.50"}]
[5,{"v":0.2,"d":"0.20"},{"$f":"('Cobb-Douglas CMC'!$E$18)*B7","v":{"v":30,"d":"30.00"}},{"$f":"'Cobb-Douglas CMC'!$D$13+('Cobb-Douglas CMC'!$E$13*'Oculto CMC'!C7)","v":{"v":40,"d":"40.00"}},75,{"v":5,"d":"5.00"},{"$f":"$E$27*'Oculto CMC'!B7","v":{"v":15,"d":"15.00"}},25,0.52,{"v":39,"d":"39.00"},{"v":48.07692307692309,"d":"48.08"},null,5,{"v":0.2,"d":"0.20"},{"v":2.2222222222222223,"d":"2.22"},{"v":1.6,"d":"1.60"},{"v":5.555555555555555,"d":"5.56"},{"v":0.2,"d":"0.20"},{"v":1.1111111111111112,"d":"1.11"},{"v":1,"d":"1.00"},0.4,{"v":2.2222222222222223,"d":"2.22"},{"v":1.9162907318741547,"d":"1.92"},null,5,{"v":0.2,"d":"0.20"},{"v":0.8,"d":"0.80"},{"v":4,"d":"4.00"},{"v":16,"d":"16.00"},{"v":10,"d":"10.00"},{"v":12,"d":"12.00"},{"v":12,"d":"12.00"}]
[6,0.25,{"$f":"('Cobb-Douglas CMC'!$E$18)*B8","v":{"v":37.5,"d":"37.50"}},{"$f":"'Cobb-Douglas CMC'!$D$13+('Cobb-Douglas CMC'!$E$13*'Oculto CMC'!C8)","v":{"v":37.5,"d":"37.50"}},75,6.25,{"$f":"$E$27*'Oculto CMC'!B8","v":18.75},25,0.6,{"v":45,"d":"45.00"},{"v":41.66666666666667,"d":"41.67"},null,6,0.25,{"v":2.7777777777777777,"d":"2.78"},{"v":1.5,"d":"1.50"},{"v":5.555555555555555,"d":"5.56"},0.25,{"v":1.3888888888888888,"d":"1.39"},{"v":1,"d":"1.00"},0.5,{"$f":"O8","v":{"v":2.7777777777777777,"d":"2.78"}},{"v":1.6931471805599452,"d":"1.69"},null,6,0.25,0.75,{"v":5,"d":"5.00"},{"v":15,"d":"15.00"},{"v":10,"d":"10.00"},{"v":12.5,"d":"12.50"},{"v":12.5,"d":"12.50"}]
[7,{"v":0.3,"d":"0.30"},{"$f":"('Cobb-Douglas CMC'!$E$18)*B9","v":{"v":45,"d":"45.00"}},{"$f":"'Cobb-Douglas CMC'!$D$13+('Cobb-Douglas CMC'!$E$13*'Oculto CMC'!C9)","v":{"v":35,"d":"35.00"}},75,{"v":7.5,"d":"7.50"},{"$f":"$E$27*'Oculto CMC'!B9","v":{"v":22.5,"d":"22.50"}},25,0.68,{"v":51.00000000000001,"d":"51.00"},{"v":36.76470588235295,"d":"36.76"},null,7,{"v":0.3,"d":"0.30"},{"v":3.333333333333333,"d":"3.33"},{"v":1.4,"d":"1.40"},{"v":5.555555555555555,"d":"5.56"},{"v":0.3,"d":"0.30"},{"v":1.6666666666666665,"d":"1.67"},{"v":1,"d":"1.00"},0.6,{"v":3.333333333333333,"d":"3.33"},{"v":1.5108256237659905,"d":"1.51"},null,7,{"v":0.3,"d":"0.30"},{"v":0.7,"d":"0.70"},{"v":6,"d":"6.00"},{"v":14,"d":"14.00"},{"v":10,"d":"10.00"},{"v":13,"d":"13.00"},{"v":13,"d":"13.00"}]
[8,0.35,{"$f":"('Cobb-Douglas CMC'!$E$18)*B10","v":{"v":52.5,"d":"52.50"}},{"$f":"'Cobb-Douglas CMC'!$D$13+('Cobb-Douglas CMC'!$E$13*'Oculto CMC'!C10)","v":{"v":32.5,"d":"32.50"}},75,8.75,{"$f":"$E$27*'Oculto CMC'!B10","v":26.25},25,0.76,{"v":57,"d":"57.00"},{"v":32.894736842105274,"d":"32.89"},null,8,0.35,{"v":3.8888888888888884,"d":"3.89"},{"v":1.3000000000000003,"d":"1.30"},{"v":5.555555555555555,"d":"5.56"},0.35,{"v":1.9444444444444442,"d":"1.94"},{"v":1,"d":"1.00"},0.7,{"v":3.8888888888888884,"d":"3.89"},{"v":1.3566749439387322,"d":"1.36"},null,8,0.35,0.65,{"v":7,"d":"7.00"},{"v":13,"d":"13.00"},{"v":10,"d":"10.00"},{"v":13.5,"d":"13.50"},{"v":13.5,"d":"13.50"}]
[9,{"v":0.4,"d":"0.40"},{"$f":"('Cobb-Douglas CMC'!$E$18)*B11","v":{"v":60,"d":"60.00"}},{"$f":"'Cobb-Douglas CMC'!$D$13+('Cobb-Douglas CMC'!$E$13*'Oculto CMC'!C11)","v":{"v":30,"d":"30.00"}},75,{"v":10,"d":"10.00"},{"$f":"$E$27*'Oculto CMC'!B11","v":{"v":30,"d":"30.00"}},25,0.84,{"v":63,"d":"63.00"},{"v":29.76190476190477,"d":"29.76"},null,9,{"v":0.4,"d":"0.40"},{"v":4.444444444444445,"d":"4.44"},{"v":1.2,"d":"1.20"},{"v":5.555555555555555,"d":"5.56"},{"v":0.4,"d":"0.40"},{"v":2.2222222222222223,"d":"2.22"},{"v":1,"d":"1.00"},0.7999999999999999,{"v":4.444444444444445,"d":"4.44"},{"v":1.2231435513142095,"d":"1.22"},null,9,{"v":0.4,"d":"0.40"},{"v":0.6,"d":"0.60"},{"v":8,"d":"8.00"},{"v":12,"d":"12.00"},{"v":10,"d":"10.00"},{"v":14,"d":"14.00"},{"v":14,"d":"14.00"}]
[10,0.45,{"$f":"('Cobb-Douglas CMC'!$E$18)*B12","v":{"v":67.5,"d":"67.50"}},{"$f":"'Cobb-Douglas CMC'!$D$13+('Cobb-Douglas CMC'!$E$13*'Oculto CMC'!C12)","v":{"v":27.5,"d":"27.50"}},75,11.25,{"$f":"$E$27*'Oculto CMC'!B12","v":33.75},25,0.92,{"v":69,"d":"69.00"},{"v":27.17391304347827,"d":"27.17"},null,10,0.45,{"v":5,"d":"5.00"},{"v":1.1,"d":"1.10"},{"v":5.555555555555555,"d":"5.56"},0.45,{"v":2.5,"d":"2.50"},{"v":1,"d":"1.00"},0.8999999999999999,{"v":5,"d":"5.00"},{"v":1.1053605156578261,"d":"1.11"},null,10,0.45,0.55,{"v":9,"d":"9.00"},{"v":11,"d":"11.00"},{"v":10,"d":"10.00"},{"v":14.5,"d":"14.50"},{"v":14.5,"d":"14.50"}]
[11,{"v":0.5,"d":"0.50"},{"$f":"('Cobb-Douglas CMC'!$E$18)*B13","v":{"v":75,"d":"75.00"}},{"$f":"'Cobb-Douglas CMC'!$D$13+('Cobb-Douglas CMC'!$E$13*'Oculto CMC'!C13)","v":{"v":25,"d":"25.00"}},75,{"v":12.5,"d":"12.50"},{"$f":"$E$27*'Oculto CMC'!B13","v":{"v":37.5,"d":"37.50"}},25,1,{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},null,11,{"v":0.5,"d":"0.50"},{"v":5.555555555555555,"d":"5.56"},{"v":1,"d":"1.00"},{"v":5.555555555555555,"d":"5.56"},{"v":0.5,"d":"0.50"},{"v":2.7777777777777777,"d":"2.78"},{"v":1,"d":"1.00"},1,{"v":5.555555555555555,"d":"5.56"},{"v":0.9999999999999998,"d":"1.00"},null,11,{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"}]
[12,0.55,{"$f":"('Cobb-Douglas CMC'!$E$18)*B14","v":{"v":82.5,"d":"82.50"}},{"$f":"'Cobb-Douglas CMC'!$D$13+('Cobb-Douglas CMC'!$E$13*'Oculto CMC'!C14)","v":{"v":22.5,"d":"22.50"}},75,{"v":13.750000000000002,"d":"13.75"},{"$f":"$E$27*'Oculto CMC'!B14","v":41.25},25,1.08,{"v":81,"d":"81.00"},{"v":23.148148148148152,"d":"23.15"},null,12,0.55,{"v":6.111111111111112,"d":"6.11"},{"v":0.8999999999999999,"d":"0.90"},{"v":5.555555555555555,"d":"5.56"},0.55,{"v":3.055555555555556,"d":"3.06"},{"v":1,"d":"1.00"},{"$f":"U13+$U$25","v":1.1},{"v":6.111111111111112,"d":"6.11"},{"v":0.9046898201956748,"d":"0.90"},null,12,0.55,0.45,{"v":11,"d":"11.00"},{"v":9,"d":"9.00"},{"v":10,"d":"10.00"},{"v":15.5,"d":"15.50"},{"v":15.5,"d":"15.50"}]
[13,{"v":0.6,"d":"0.60"},{"$f":"('Cobb-Douglas CMC'!$E$18)*B15","v":{"v":90,"d":"90.00"}},{"$f":"'Cobb-Douglas CMC'!$D$13+('Cobb-Douglas CMC'!$E$13*'Oculto CMC'!C15)","v":{"v":20,"d":"20.00"}},75,{"v":15,"d":"15.00"},{"$f":"$E$27*'Oculto CMC'!B15","v":{"v":45,"d":"45.00"}},25,1.16,{"v":87,"d":"87.00"},{"v":21.55172413793104,"d":"21.55"},null,13,{"v":0.6,"d":"0.60"},{"v":6.666666666666666,"d":"6.67"},{"v":0.8,"d":"0.80"},{"v":5.555555555555555,"d":"5.56"},{"v":0.6,"d":"0.60"},{"v":3.333333333333333,"d":"3.33"},{"v":1,"d":"1.00"},1.2000000000000002,{"v":6.666666666666666,"d":"6.67"},{"v":0.8176784432060451,"d":"0.82"},null,13,{"v":0.6,"d":"0.60"},{"v":0.4,"d":"0.40"},{"v":12,"d":"12.00"},{"v":8,"d":"8.00"},{"v":10,"d":"10.00"},{"v":16,"d":"16.00"},{"v":16,"d":"16.00"}]
[14,0.65,{"$f":"('Cobb-Douglas CMC'!$E$18)*B16","v":{"v":97.5,"d":"97.50"}},{"$f":"'Cobb-Douglas CMC'!$D$13+('Cobb-Douglas CMC'!$E$13*'Oculto CMC'!C16)","v":{"v":17.5,"d":"17.50"}},75,16.25,{"$f":"$E$27*'Oculto CMC'!B16","v":48.75},25,1.24,{"v":93,"d":"93.00"},{"v":20.16129032258065,"d":"20.16"},null,14,0.65,{"v":7.222222222222222,"d":"7.22"},{"v":0.7,"d":"0.70"},{"v":5.555555555555555,"d":"5.56"},0.65,{"v":3.611111111111111,"d":"3.61"},{"v":1,"d":"1.00"},1.3000000000000003,{"v":7.222222222222222,"d":"7.22"},{"v":0.7376357355325087,"d":"0.74"},null,14,0.65,0.35,{"v":13,"d":"13.00"},{"v":7,"d":"7.00"},{"v":10,"d":"10.00"},{"v":16.5,"d":"16.50"},{"v":16.5,"d":"16.50"}]
[15,{"v":0.7,"d":"0.70"},{"$f":"('Cobb-Douglas CMC'!$E$18)*B17","v":{"v":105,"d":"105.00"}},{"$f":"'Cobb-Douglas CMC'!$D$13+('Cobb-Douglas CMC'!$E$13*'Oculto CMC'!C17)","v":{"v":15,"d":"15.00"}},75,{"v":17.5,"d":"17.50"},{"$f":"$E$27*'Oculto CMC'!B17","v":{"v":52.5,"d":"52.50"}},25,1.32,{"v":99,"d":"99.00"},{"v":18.93939393939394,"d":"18.94"},null,15,{"v":0.7,"d":"0.70"},{"v":7.777777777777777,"d":"7.78"},{"v":0.6000000000000003,"d":"0.60"},{"v":5.555555555555555,"d":"5.56"},{"v":0.7,"d":"0.70"},{"v":3.8888888888888884,"d":"3.89"},{"v":1,"d":"1.00"},1.4000000000000004,{"v":7.777777777777777,"d":"7.78"},{"v":0.663527763378787,"d":"0.66"},null,15,{"v":0.7,"d":"0.70"},{"v":0.3,"d":"0.30"},{"v":14,"d":"14.00"},{"v":6,"d":"6.00"},{"v":10,"d":"10.00"},{"v":17,"d":"17.00"},{"v":17,"d":"17.00"}]
[16,0.75,{"$f":"('Cobb-Douglas CMC'!$E$18)*B18","v":{"v":112.5,"d":"112.50"}},{"$f":"'Cobb-Douglas CMC'!$D$13+('Cobb-Douglas CMC'!$E$13*'Oculto CMC'!C18)","v":{"v":12.5,"d":"12.50"}},75,18.75,{"$f":"$E$27*'Oculto CMC'!B18","v":56.25},25,1.4,{"v":105,"d":"105.00"},{"v":17.85714285714286,"d":"17.86"},null,16,0.75,{"v":8.333333333333332,"d":"8.33"},{"v":0.5000000000000002,"d":"0.50"},{"v":5.555555555555555,"d":"5.56"},0.75,{"v":4.166666666666666,"d":"4.17"},{"v":1,"d":"1.00"},1.5000000000000004,{"v":8.333333333333332,"d":"8.33"},{"v":0.5945348918918354,"d":"0.59"},null,16,0.75,0.25,{"v":15,"d":"15.00"},{"v":5,"d":"5.00"},{"v":10,"d":"10.00"},{"v":17.5,"d":"17.50"},{"v":17.5,"d":"17.50"}]
[17,{"v":0.8,"d":"0.80"},{"$f":"('Cobb-Douglas CMC'!$E$18)*B19","v":{"v":120,"d":"120.00"}},{"$f":"'Cobb-Douglas CMC'!$D$13+('Cobb-Douglas CMC'!$E$13*'Oculto CMC'!C19)","v":{"v":10,"d":"10.00"}},75,{"v":20,"d":"20.00"},{"$f":"$E$27*'Oculto CMC'!B19","v":{"v":60,"d":"60.00"}},25,1.48,{"v":111,"d":"111.00"},{"v":16.891891891891895,"d":"16.89"},null,17,{"v":0.8,"d":"0.80"},{"v":8.88888888888889,"d":"8.89"},{"v":0.3999999999999999,"d":"0.40"},{"v":5.555555555555555,"d":"5.56"},{"v":0.8,"d":"0.80"},{"v":4.444444444444445,"d":"4.44"},{"v":1,"d":"1.00"},1.6000000000000005,{"v":8.88888888888889,"d":"8.89"},{"v":0.5299963707542643,"d":"0.53"},null,17,{"v":0.8,"d":"0.80"},{"v":0.2,"d":"0.20"},{"v":16,"d":"16.00"},{"v":4,"d":"4.00"},{"v":10,"d":"10.00"},{"v":18,"d":"18.00"},{"v":18,"d":"18.00"}]
[18,0.85,{"$f":"('Cobb-Douglas CMC'!$E$18)*B20","v":{"v":127.5,"d":"127.50"}},{"$f":"'Cobb-Douglas CMC'!$D$13+('Cobb-Douglas CMC'!$E$13*'Oculto CMC'!C20)","v":{"v":7.5,"d":"7.50"}},75,21.25,{"$f":"$E$27*'Oculto CMC'!B20","v":63.75},25,1.56,{"v":117,"d":"117.00"},{"v":16.02564102564103,"d":"16.03"},null,18,0.85,{"v":9.444444444444445,"d":"9.44"},{"v":0.30000000000000004,"d":"0.30"},{"v":5.555555555555555,"d":"5.56"},0.85,{"v":4.722222222222222,"d":"4.72"},{"v":1,"d":"1.00"},1.7000000000000006,{"v":9.444444444444445,"d":"9.44"},{"v":0.4693717489378293,"d":"0.47"},null,18,0.85,0.15,{"v":17,"d":"17.00"},{"v":3,"d":"3.00"},{"v":10,"d":"10.00"},{"v":18.5,"d":"18.50"},{"v":18.5,"d":"18.50"}]
[19,{"v":0.9,"d":"0.90"},{"$f":"('Cobb-Douglas CMC'!$E$18)*B21","v":{"v":135,"d":"135.00"}},{"$f":"'Cobb-Douglas CMC'!$D$13+('Cobb-Douglas CMC'!$E$13*'Oculto CMC'!C21)","v":{"v":5,"d":"5.00"}},75,{"v":22.5,"d":"22.50"},{"$f":"$E$27*'Oculto CMC'!B21","v":{"v":67.5,"d":"67.50"}},25,1.64,{"v":122.99999999999999,"d":"123.00"},{"v":15.2439024390244,"d":"15.24"},null,19,{"v":0.9,"d":"0.90"},{"v":10,"d":"10.00"},{"v":0.20000000000000018,"d":"0.20"},{"v":5.555555555555555,"d":"5.56"},{"v":0.9,"d":"0.90"},{"v":5,"d":"5.00"},{"v":1,"d":"1.00"},1.8000000000000007,{"v":10,"d":"10.00"},{"v":0.4122133350978805,"d":"0.41"},null,19,{"v":0.9,"d":"0.90"},{"v":0.1,"d":"0.10"},{"v":18,"d":"18.00"},{"v":2,"d":"2.00"},{"v":10,"d":"10.00"},{"v":19,"d":"19.00"},{"v":19,"d":"19.00"}]
[20,0.95,{"$f":"('Cobb-Douglas CMC'!$E$18)*B22","v":{"v":142.5,"d":"142.50"}},{"$f":"'Cobb-Douglas CMC'!$D$13+('Cobb-Douglas CMC'!$E$13*'Oculto CMC'!C22)","v":{"v":2.5,"d":"2.50"}},75,23.75,{"$f":"$E$27*'Oculto CMC'!B22","v":71.25},25,1.72,{"v":129,"d":"129.00"},{"v":14.534883720930237,"d":"14.53"},null,20,0.95,{"v":10.555555555555555,"d":"10.56"},{"v":0.10000000000000009,"d":"0.10"},{"v":5.555555555555555,"d":"5.56"},0.95,{"v":5.277777777777778,"d":"5.28"},{"v":1,"d":"1.00"},1.9000000000000008,{"v":10.555555555555555,"d":"10.56"},{"v":0.35814611382760475,"d":"0.36"},null,20,0.95,0.05,{"v":19,"d":"19.00"},{"v":1,"d":"1.00"},{"v":10,"d":"10.00"},{"v":19.5,"d":"19.50"},{"v":19.5,"d":"19.50"}]
[21,{"v":1,"d":"1.00"},{"$f":"('Cobb-Douglas CMC'!$E$18)*B23","v":{"v":150,"d":"150.00"}},{"$f":"'Cobb-Douglas CMC'!$D$13+('Cobb-Douglas CMC'!$E$13*'Oculto CMC'!C23)","v":0},75,{"v":25,"d":"25.00"},{"$f":"$E$27*'Oculto CMC'!B23","v":{"v":75,"d":"75.00"}},25,1.8,{"v":135,"d":"135.00"},{"v":13.888888888888895,"d":"13.89"},null,21,{"v":1,"d":"1.00"},{"v":11.11111111111111,"d":"11.11"},0,{"v":5.555555555555555,"d":"5.56"},{"v":1,"d":"1.00"},{"v":5.555555555555555,"d":"5.56"},{"v":1,"d":"1.00"},2.000000000000001,{"v":11.11111111111111,"d":"11.11"},{"v":0.3068528194400546,"d":"0.31"},null,21,{"v":1,"d":"1.00"},0,{"v":20,"d":"20.00"},0,{"v":10,"d":"10.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"}]
[]
[{"$nulls":4},"x1","x2",{"$nulls":8},"m",{"$f":"'Regulares CMC'!$C$7","v":{"v":100,"d":"100.00"}},"k",{"$nulls":3},{"$f":"1/10","v":0.1},{"$nulls":5},"m",{"$f":"'CompPerf CMC'!C6","v":100}]
[{"$nulls":4},{"$f":"'Cobb-Douglas CMC'!$D$24","v":0.5},{"$f":"'Cobb-Douglas CMC'!$F$24","v":0.5},{"$nulls":8},"p1",{"$f":"'Regulares CMC'!D7","v":9},{"$f":"LN(P28)+P29","v":{"v":2.7147984280919264,"d":"2.71"}},{"$nulls":9},"p1",{"$f":"'CompPerf CMC'!D6","v":5}]
[{"$nulls":4},{"$f":"'Cobb-Douglas CMC'!$D$24*('Cobb-Douglas CMC'!$C$6/'Cobb-Douglas CMC'!$D$6)","v":75},{"$f":"'Cobb-Douglas CMC'!$F$24*('Cobb-Douglas CMC'!$C$6/'Cobb-Douglas CMC'!$F$6)","v":25},{"$nulls":8},"p2",{"$f":"'Regulares CMC'!F7","v":50},{"$nulls":10},"p2",{"$f":"'CompPerf CMC'!F6","v":5}]
[{"$nulls":5},{"$f":"(E27^(E26))*(F27^(F26))","v":43.30127018922194},{"$nulls":8},"x1*",{"$f":"P27/P26","v":{"v":5.555555555555555,"d":"5.56"}},{"$nulls":10},"x1",{"$f":"AB25/(AB27+AB26)","v":10}]
[{"$nulls":14},"x2*",{"$f":"P25/P27-1","v":{"v":1,"d":"1.00"}},{"$nulls":10},"x2",{"$f":"AB28","v":10}]
["COBB-DOUGLAS 2",null,"Recta Presupuestaria",{"$nulls":6},"Curva de Indiferencia"]
["Unidades","ponderador","x1","x2","x3lin",null,"x4lin",null,"Cota","x1","x2"]
[1,0,{"$f":"'Cobb-Douglas CMC'!$F$18*B32","v":0},{"$f":"'Cobb-Douglas CMC'!$D$14+('Cobb-Douglas CMC'!$E$14*'Oculto CMC'!C32)","v":{"v":50,"d":"50.00"}},{"$f":"$E$56","v":75},{"$f":"$F$56*B32","v":0},{"$f":"$E$56*'Oculto CMC'!B32","v":0},{"$f":"$F$56","v":25}]
[2,0.05,{"$f":"'Cobb-Douglas CMC'!$F$18*B33","v":{"v":7.5,"d":"7.50"}},{"$f":"'Cobb-Douglas CMC'!$D$14+('Cobb-Douglas CMC'!$E$14*'Oculto CMC'!C33)","v":{"v":47.5,"d":"47.50"}},75,1.25,{"$f":"$E$56*'Oculto CMC'!B33","v":3.75},25,0.279999999999999,{"$f":"$E$56*I33","v":{"v":20.999999999999925,"d":"21.00"}},{"$f":"($F$57/(J33^($E$55)))^(1/$F$55)","v":{"v":89.28571428571462,"d":"89.29"}},null,"REGULARES 2",null,"Recta Presupuestaria",{"$nulls":6},"Curva de Indiferencia",null,null,"COMP. PERFECTOS 2",null,null,"Recta Presupuestaria",null,"Curva de Indiferencia"]
[3,{"v":0.1,"d":"0.10"},{"$f":"'Cobb-Douglas CMC'!$F$18*B34","v":{"v":15,"d":"15.00"}},{"$f":"'Cobb-Douglas CMC'!$D$14+('Cobb-Douglas CMC'!$E$14*'Oculto CMC'!C34)","v":{"v":45,"d":"45.00"}},75,{"v":2.5,"d":"2.50"},{"$f":"$E$56*'Oculto CMC'!B34","v":{"v":7.5,"d":"7.50"}},25,0.359999999999999,{"v":26.999999999999925,"d":"27.00"},{"v":69.44444444444466,"d":"69.44"},null,"Unidades","ponderador","x1","x2","x1lin",null,"x2lin",null,"Cota","x1","x2",null,"Unidades","ponderador",null,"x1","x2","vertice","x1line","x2line"]
[4,0.15,{"$f":"'Cobb-Douglas CMC'!$F$18*B35","v":{"v":22.5,"d":"22.50"}},{"$f":"'Cobb-Douglas CMC'!$D$14+('Cobb-Douglas CMC'!$E$14*'Oculto CMC'!C35)","v":{"v":42.5,"d":"42.50"}},75,3.75,{"$f":"$E$56*'Oculto CMC'!B35","v":11.25},25,0.44,{"v":33,"d":"33.00"},{"v":56.81818181818183,"d":"56.82"},null,1,0,{"$f":"$P$57/$P$58*N35","v":0},{"$f":"($P$57/$P$59)-(($P$58/$P$59)*O35)","v":{"v":2,"d":"2.00"}},{"$f":"$P$60","v":{"v":5.555555555555555,"d":"5.56"}},{"$f":"$P$61*N35","v":0},{"$f":"$P$60*N35","v":0},{"$f":"$P$61","v":{"v":1,"d":"1.00"}},{"$nulls":4},1,0,{"v":1,"d":"1.00"},{"$f":"$AB$57/$AB$58*Z35","v":0},{"$f":"$AB$57/$AB$59*AA35","v":{"v":20,"d":"20.00"}},{"$f":"AB60","v":{"v":10,"d":"10.00"}},{"$f":"AD35+(($AB$55-AD35)*Z35)","v":{"v":10,"d":"10.00"}},{"$f":"AD35+(($AC$35-AD35)*Z35)","v":{"v":10,"d":"10.00"}}]
[5,{"v":0.2,"d":"0.20"},{"$f":"'Cobb-Douglas CMC'!$F$18*B36","v":{"v":30,"d":"30.00"}},{"$f":"'Cobb-Douglas CMC'!$D$14+('Cobb-Douglas CMC'!$E$14*'Oculto CMC'!C36)","v":{"v":40,"d":"40.00"}},75,{"v":5,"d":"5.00"},{"$f":"$E$56*'Oculto CMC'!B36","v":{"v":15,"d":"15.00"}},25,0.52,{"v":39,"d":"39.00"},{"v":48.07692307692309,"d":"48.08"},null,2,0.05,{"v":0.5555555555555556,"d":"0.56"},{"v":1.9,"d":"1.90"},{"$f":"$P$60","v":{"v":5.555555555555555,"d":"5.56"}},{"$f":"$P$61*N36","v":0.05},{"$f":"$P$60*N36","v":{"v":0.2777777777777778,"d":"0.28"}},{"$f":"$P$61","v":{"v":1,"d":"1.00"}},{"$f":"$U$25","v":0.1},{"$f":"O36","v":{"v":0.5555555555555556,"d":"0.56"}},{"$f":"$Q$58-LN(V36)","v":{"v":3.3025850929940455,"d":"3.30"}},null,2,0.05,0.95,{"v":1,"d":"1.00"},{"v":19,"d":"19.00"},{"$f":"AD35","v":{"v":10,"d":"10.00"}},{"v":10.5,"d":"10.50"},{"v":10.5,"d":"10.50"}]
[6,0.25,{"$f":"'Cobb-Douglas CMC'!$F$18*B37","v":{"v":37.5,"d":"37.50"}},{"$f":"'Cobb-Douglas CMC'!$D$14+('Cobb-Douglas CMC'!$E$14*'Oculto CMC'!C37)","v":{"v":37.5,"d":"37.50"}},75,6.25,{"$f":"$E$56*'Oculto CMC'!B37","v":18.75},25,0.6,{"v":45,"d":"45.00"},{"v":41.66666666666667,"d":"41.67"},null,3,{"v":0.1,"d":"0.10"},{"v":1.1111111111111112,"d":"1.11"},{"v":1.8,"d":"1.80"},{"v":5.555555555555555,"d":"5.56"},{"v":0.1,"d":"0.10"},{"v":0.5555555555555556,"d":"0.56"},{"v":1,"d":"1.00"},{"$f":"U36+$U$25","v":0.2},{"$f":"O37","v":{"v":1.1111111111111112,"d":"1.11"}},{"$f":"$Q$58-LN(V37)","v":{"v":2.6094379124341,"d":"2.61"}},null,3,{"v":0.1,"d":"0.10"},{"v":0.9,"d":"0.90"},{"v":2,"d":"2.00"},{"v":18,"d":"18.00"},{"v":10,"d":"10.00"},{"v":11,"d":"11.00"},{"v":11,"d":"11.00"}]
[7,{"v":0.3,"d":"0.30"},{"$f":"'Cobb-Douglas CMC'!$F$18*B38","v":{"v":45,"d":"45.00"}},{"$f":"'Cobb-Douglas CMC'!$D$14+('Cobb-Douglas CMC'!$E$14*'Oculto CMC'!C38)","v":{"v":35,"d":"35.00"}},75,{"v":7.5,"d":"7.50"},{"$f":"$E$56*'Oculto CMC'!B38","v":{"v":22.5,"d":"22.50"}},25,0.68,{"v":51.00000000000001,"d":"51.00"},{"v":36.76470588235295,"d":"36.76"},null,4,0.15,{"v":1.6666666666666665,"d":"1.67"},{"v":1.7,"d":"1.70"},{"v":5.555555555555555,"d":"5.56"},0.15,{"v":0.8333333333333333,"d":"0.83"},{"v":1,"d":"1.00"},0.30000000000000004,{"v":1.6666666666666665,"d":"1.67"},{"v":2.203972804325936,"d":"2.20"},null,4,0.15,0.85,{"v":3,"d":"3.00"},{"v":17,"d":"17.00"},{"v":10,"d":"10.00"},{"v":11.5,"d":"11.50"},{"v":11.5,"d":"11.50"}]
[8,0.35,{"$f":"'Cobb-Douglas CMC'!$F$18*B39","v":{"v":52.5,"d":"52.50"}},{"$f":"'Cobb-Douglas CMC'!$D$14+('Cobb-Douglas CMC'!$E$14*'Oculto CMC'!C39)","v":{"v":32.5,"d":"32.50"}},75,8.75,{"$f":"$E$56*'Oculto CMC'!B39","v":26.25},25,0.76,{"v":57,"d":"57.00"},{"v":32.894736842105274,"d":"32.89"},null,5,{"v":0.2,"d":"0.20"},{"v":2.2222222222222223,"d":"2.22"},{"v":1.6,"d":"1.60"},{"v":5.555555555555555,"d":"5.56"},{"v":0.2,"d":"0.20"},{"v":1.1111111111111112,"d":"1.11"},{"v":1,"d":"1.00"},0.4,{"v":2.2222222222222223,"d":"2.22"},{"v":1.9162907318741547,"d":"1.92"},null,5,{"v":0.2,"d":"0.20"},{"v":0.8,"d":"0.80"},{"v":4,"d":"4.00"},{"v":16,"d":"16.00"},{"v":10,"d":"10.00"},{"v":12,"d":"12.00"},{"v":12,"d":"12.00"}]
[9,{"v":0.4,"d":"0.40"},{"$f":"'Cobb-Douglas CMC'!$F$18*B40","v":{"v":60,"d":"60.00"}},{"$f":"'Cobb-Douglas CMC'!$D$14+('Cobb-Douglas CMC'!$E$14*'Oculto CMC'!C40)","v":{"v":30,"d":"30.00"}},75,{"v":10,"d":"10.00"},{"$f":"$E$56*'Oculto CMC'!B40","v":{"v":30,"d":"30.00"}},25,0.84,{"v":63,"d":"63.00"},{"v":29.76190476190477,"d":"29.76"},null,6,0.25,{"v":2.7777777777777777,"d":"2.78"},{"v":1.5,"d":"1.50"},{"v":5.555555555555555,"d":"5.56"},0.25,{"v":1.3888888888888888,"d":"1.39"},{"v":1,"d":"1.00"},0.5,{"v":2.7777777777777777,"d":"2.78"},{"v":1.6931471805599452,"d":"1.69"},null,6,0.25,0.75,{"v":5,"d":"5.00"},{"v":15,"d":"15.00"},{"v":10,"d":"10.00"},{"v":12.5,"d":"12.50"},{"v":12.5,"d":"12.50"}]
[10,0.45,{"$f":"'Cobb-Douglas CMC'!$F$18*B41","v":{"v":67.5,"d":"67.50"}},{"$f":"'Cobb-Douglas CMC'!$D$14+('Cobb-Douglas CMC'!$E$14*'Oculto CMC'!C41)","v":{"v":27.5,"d":"27.50"}},75,11.25,{"$f":"$E$56*'Oculto CMC'!B41","v":33.75},25,0.92,{"v":69,"d":"69.00"},{"v":27.17391304347827,"d":"27.17"},null,7,{"v":0.3,"d":"0.30"},{"v":3.333333333333333,"d":"3.33"},{"v":1.4,"d":"1.40"},{"v":5.555555555555555,"d":"5.56"},{"v":0.3,"d":"0.30"},{"v":1.6666666666666665,"d":"1.67"},{"v":1,"d":"1.00"},0.6,{"v":3.333333333333333,"d":"3.33"},{"v":1.5108256237659905,"d":"1.51"},null,7,{"v":0.3,"d":"0.30"},{"v":0.7,"d":"0.70"},{"v":6,"d":"6.00"},{"v":14,"d":"14.00"},{"v":10,"d":"10.00"},{"v":13,"d":"13.00"},{"v":13,"d":"13.00"}]
[11,{"v":0.5,"d":"0.50"},{"$f":"'Cobb-Douglas CMC'!$F$18*B42","v":{"v":75,"d":"75.00"}},{"$f":"'Cobb-Douglas CMC'!$D$14+('Cobb-Douglas CMC'!$E$14*'Oculto CMC'!C42)","v":{"v":25,"d":"25.00"}},75,{"v":12.5,"d":"12.50"},{"$f":"$E$56*'Oculto CMC'!B42","v":{"v":37.5,"d":"37.50"}},25,1,{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},null,8,0.35,{"v":3.8888888888888884,"d":"3.89"},{"v":1.3000000000000003,"d":"1.30"},{"v":5.555555555555555,"d":"5.56"},0.35,{"v":1.9444444444444442,"d":"1.94"},{"v":1,"d":"1.00"},0.7,{"v":3.8888888888888884,"d":"3.89"},{"v":1.3566749439387322,"d":"1.36"},null,8,0.35,0.65,{"v":7,"d":"7.00"},{"v":13,"d":"13.00"},{"v":10,"d":"10.00"},{"v":13.5,"d":"13.50"},{"v":13.5,"d":"13.50"}]
[12,0.55,{"$f":"'Cobb-Douglas CMC'!$F$18*B43","v":{"v":82.5,"d":"82.50"}},{"$f":"'Cobb-Douglas CMC'!$D$14+('Cobb-Douglas CMC'!$E$14*'Oculto CMC'!C43)","v":{"v":22.5,"d":"22.50"}},75,{"v":13.750000000000002,"d":"13.75"},{"$f":"$E$56*'Oculto CMC'!B43","v":41.25},25,1.08,{"v":81,"d":"81.00"},{"v":23.148148148148152,"d":"23.15"},null,9,{"v":0.4,"d":"0.40"},{"v":4.444444444444445,"d":"4.44"},{"v":1.2,"d":"1.20"},{"v":5.555555555555555,"d":"5.56"},{"v":0.4,"d":"0.40"},{"v":2.2222222222222223,"d":"2.22"},{"v":1,"d":"1.00"},0.7999999999999999,{"v":4.444444444444445,"d":"4.44"},{"v":1.2231435513142095,"d":"1.22"},null,9,{"v":0.4,"d":"0.40"},{"v":0.6,"d":"0.60"},{"v":8,"d":"8.00"},{"v":12,"d":"12.00"},{"v":10,"d":"10.00"},{"v":14,"d":"14.00"},{"v":14,"d":"14.00"}]
[13,{"v":0.6,"d":"0.60"},{"$f":"'Cobb-Douglas CMC'!$F$18*B44","v":{"v":90,"d":"90.00"}},{"$f":"'Cobb-Douglas CMC'!$D$14+('Cobb-Douglas CMC'!$E$14*'Oculto CMC'!C44)","v":{"v":20,"d":"20.00"}},75,{"v":15,"d":"15.00"},{"$f":"$E$56*'Oculto CMC'!B44","v":{"v":45,"d":"45.00"}},25,1.16,{"v":87,"d":"87.00"},{"v":21.55172413793104,"d":"21.55"},null,10,0.45,{"v":5,"d":"5.00"},{"v":1.1,"d":"1.10"},{"v":5.555555555555555,"d":"5.56"},0.45,{"v":2.5,"d":"2.50"},{"v":1,"d":"1.00"},0.8999999999999999,{"v":5,"d":"5.00"},{"v":1.1053605156578261,"d":"1.11"},null,10,0.45,0.55,{"v":9,"d":"9.00"},{"v":11,"d":"11.00"},{"v":10,"d":"10.00"},{"v":14.5,"d":"14.50"},{"v":14.5,"d":"14.50"}]
[14,0.65,{"$f":"'Cobb-Douglas CMC'!$F$18*B45","v":{"v":97.5,"d":"97.50"}},{"$f":"'Cobb-Douglas CMC'!$D$14+('Cobb-Douglas CMC'!$E$14*'Oculto CMC'!C45)","v":{"v":17.5,"d":"17.50"}},75,16.25,{"$f":"$E$56*'Oculto CMC'!B45","v":48.75},25,1.24,{"v":93,"d":"93.00"},{"v":20.16129032258065,"d":"20.16"},null,11,{"v":0.5,"d":"0.50"},{"v":5.555555555555555,"d":"5.56"},{"v":1,"d":"1.00"},{"v":5.555555555555555,"d":"5.56"},{"v":0.5,"d":"0.50"},{"v":2.7777777777777777,"d":"2.78"},{"v":1,"d":"1.00"},1,{"v":5.555555555555555,"d":"5.56"},{"v":0.9999999999999998,"d":"1.00"},null,11,{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"}]
[15,{"v":0.7,"d":"0.70"},{"$f":"'Cobb-Douglas CMC'!$F$18*B46","v":{"v":105,"d":"105.00"}},{"$f":"'Cobb-Douglas CMC'!$D$14+('Cobb-Douglas CMC'!$E$14*'Oculto CMC'!C46)","v":{"v":15,"d":"15.00"}},75,{"v":17.5,"d":"17.50"},{"$f":"$E$56*'Oculto CMC'!B46","v":{"v":52.5,"d":"52.50"}},25,1.32,{"v":99,"d":"99.00"},{"v":18.93939393939394,"d":"18.94"},null,12,0.55,{"v":6.111111111111112,"d":"6.11"},{"v":0.8999999999999999,"d":"0.90"},{"v":5.555555555555555,"d":"5.56"},0.55,{"v":3.055555555555556,"d":"3.06"},{"v":1,"d":"1.00"},{"$f":"U45+$U$25","v":1.1},{"v":6.111111111111112,"d":"6.11"},{"v":0.9046898201956748,"d":"0.90"},null,12,0.55,0.45,{"v":11,"d":"11.00"},{"v":9,"d":"9.00"},{"v":10,"d":"10.00"},{"v":15.5,"d":"15.50"},{"v":15.5,"d":"15.50"}]
[16,0.75,{"$f":"'Cobb-Douglas CMC'!$F$18*B47","v":{"v":112.5,"d":"112.50"}},{"$f":"'Cobb-Douglas CMC'!$D$14+('Cobb-Douglas CMC'!$E$14*'Oculto CMC'!C47)","v":{"v":12.5,"d":"12.50"}},75,18.75,{"$f":"$E$56*'Oculto CMC'!B47","v":56.25},25,1.4,{"v":105,"d":"105.00"},{"v":17.85714285714286,"d":"17.86"},null,13,{"v":0.6,"d":"0.60"},{"v":6.666666666666666,"d":"6.67"},{"v":0.8,"d":"0.80"},{"v":5.555555555555555,"d":"5.56"},{"v":0.6,"d":"0.60"},{"v":3.333333333333333,"d":"3.33"},{"v":1,"d":"1.00"},1.2000000000000002,{"v":6.666666666666666,"d":"6.67"},{"v":0.8176784432060451,"d":"0.82"},null,13,{"v":0.6,"d":"0.60"},{"v":0.4,"d":"0.40"},{"v":12,"d":"12.00"},{"v":8,"d":"8.00"},{"v":10,"d":"10.00"},{"v":16,"d":"16.00"},{"v":16,"d":"16.00"}]
[17,{"v":0.8,"d":"0.80"},{"$f":"'Cobb-Douglas CMC'!$F$18*B48","v":{"v":120,"d":"120.00"}},{"$f":"'Cobb-Douglas CMC'!$D$14+('Cobb-Douglas CMC'!$E$14*'Oculto CMC'!C48)","v":{"v":10,"d":"10.00"}},75,{"v":20,"d":"20.00"},{"$f":"$E$56*'Oculto CMC'!B48","v":{"v":60,"d":"60.00"}},25,1.48,{"v":111,"d":"111.00"},{"v":16.891891891891895,"d":"16.89"},null,14,0.65,{"v":7.222222222222222,"d":"7.22"},{"v":0.7,"d":"0.70"},{"v":5.555555555555555,"d":"5.56"},0.65,{"v":3.611111111111111,"d":"3.61"},{"v":1,"d":"1.00"},1.3000000000000003,{"v":7.222222222222222,"d":"7.22"},{"v":0.7376357355325087,"d":"0.74"},null,14,0.65,0.35,{"v":13,"d":"13.00"},{"v":7,"d":"7.00"},{"v":10,"d":"10.00"},{"v":16.5,"d":"16.50"},{"v":16.5,"d":"16.50"}]
[18,0.85,{"$f":"'Cobb-Douglas CMC'!$F$18*B49","v":{"v":127.5,"d":"127.50"}},{"$f":"'Cobb-Douglas CMC'!$D$14+('Cobb-Douglas CMC'!$E$14*'Oculto CMC'!C49)","v":{"v":7.5,"d":"7.50"}},75,21.25,{"$f":"$E$56*'Oculto CMC'!B49","v":63.75},25,1.56,{"v":117,"d":"117.00"},{"v":16.02564102564103,"d":"16.03"},null,15,{"v":0.7,"d":"0.70"},{"v":7.777777777777777,"d":"7.78"},{"v":0.6000000000000003,"d":"0.60"},{"v":5.555555555555555,"d":"5.56"},{"v":0.7,"d":"0.70"},{"v":3.8888888888888884,"d":"3.89"},{"v":1,"d":"1.00"},1.4000000000000004,{"v":7.777777777777777,"d":"7.78"},{"v":0.663527763378787,"d":"0.66"},null,15,{"v":0.7,"d":"0.70"},{"v":0.3,"d":"0.30"},{"v":14,"d":"14.00"},{"v":6,"d":"6.00"},{"v":10,"d":"10.00"},{"v":17,"d":"17.00"},{"v":17,"d":"17.00"}]
[19,{"v":0.9,"d":"0.90"},{"$f":"'Cobb-Douglas CMC'!$F$18*B50","v":{"v":135,"d":"135.00"}},{"$f":"'Cobb-Douglas CMC'!$D$14+('Cobb-Douglas CMC'!$E$14*'Oculto CMC'!C50)","v":{"v":5,"d":"5.00"}},75,{"v":22.5,"d":"22.50"},{"$f":"$E$56*'Oculto CMC'!B50","v":{"v":67.5,"d":"67.50"}},25,1.64,{"v":122.99999999999999,"d":"123.00"},{"v":15.2439024390244,"d":"15.24"},null,16,0.75,{"v":8.333333333333332,"d":"8.33"},{"v":0.5000000000000002,"d":"0.50"},{"v":5.555555555555555,"d":"5.56"},0.75,{"v":4.166666666666666,"d":"4.17"},{"v":1,"d":"1.00"},1.5000000000000004,{"v":8.333333333333332,"d":"8.33"},{"v":0.5945348918918354,"d":"0.59"},null,16,0.75,0.25,{"v":15,"d":"15.00"},{"v":5,"d":"5.00"},{"v":10,"d":"10.00"},{"v":17.5,"d":"17.50"},{"v":17.5,"d":"17.50"}]
[20,0.95,{"$f":"'Cobb-Douglas CMC'!$F$18*B51","v":{"v":142.5,"d":"142.50"}},{"$f":"'Cobb-Douglas CMC'!$D$14+('Cobb-Douglas CMC'!$E$14*'Oculto CMC'!C51)","v":{"v":2.5,"d":"2.50"}},75,23.75,{"$f":"$E$56*'Oculto CMC'!B51","v":71.25},25,1.72,{"v":129,"d":"129.00"},{"v":14.534883720930237,"d":"14.53"},null,17,{"v":0.8,"d":"0.80"},{"v":8.88888888888889,"d":"8.89"},{"v":0.3999999999999999,"d":"0.40"},{"v":5.555555555555555,"d":"5.56"},{"v":0.8,"d":"0.80"},{"v":4.444444444444445,"d":"4.44"},{"v":1,"d":"1.00"},1.6000000000000005,{"v":8.88888888888889,"d":"8.89"},{"v":0.5299963707542643,"d":"0.53"},null,17,{"v":0.8,"d":"0.80"},{"v":0.2,"d":"0.20"},{"v":16,"d":"16.00"},{"v":4,"d":"4.00"},{"v":10,"d":"10.00"},{"v":18,"d":"18.00"},{"v":18,"d":"18.00"}]
[21,{"v":1,"d":"1.00"},{"$f":"'Cobb-Douglas CMC'!$F$18*B52","v":{"v":150,"d":"150.00"}},{"$f":"'Cobb-Douglas CMC'!$D$14+('Cobb-Douglas CMC'!$E$14*'Oculto CMC'!C52)","v":0},75,{"v":25,"d":"25.00"},{"$f":"$E$56*'Oculto CMC'!B52","v":{"v":75,"d":"75.00"}},25,1.8,{"v":135,"d":"135.00"},{"v":13.888888888888895,"d":"13.89"},null,18,0.85,{"v":9.444444444444445,"d":"9.44"},{"v":0.30000000000000004,"d":"0.30"},{"v":5.555555555555555,"d":"5.56"},0.85,{"v":4.722222222222222,"d":"4.72"},{"v":1,"d":"1.00"},1.7000000000000006,{"v":9.444444444444445,"d":"9.44"},{"v":0.4693717489378293,"d":"0.47"},null,18,0.85,0.15,{"v":17,"d":"17.00"},{"v":3,"d":"3.00"},{"v":10,"d":"10.00"},{"v":18.5,"d":"18.50"},{"v":18.5,"d":"18.50"}]
[{"$nulls":12},19,{"v":0.9,"d":"0.90"},{"v":10,"d":"10.00"},{"v":0.20000000000000018,"d":"0.20"},{"v":5.555555555555555,"d":"5.56"},{"v":0.9,"d":"0.90"},{"v":5,"d":"5.00"},{"v":1,"d":"1.00"},1.8000000000000007,{"v":10,"d":"10.00"},{"v":0.4122133350978805,"d":"0.41"},null,19,{"v":0.9,"d":"0.90"},{"v":0.1,"d":"0.10"},{"v":18,"d":"18.00"},{"v":2,"d":"2.00"},{"v":10,"d":"10.00"},{"v":19,"d":"19.00"},{"v":19,"d":"19.00"}]
[{"$nulls":4},"x1","x2",{"$nulls":6},20,0.95,{"v":10.555555555555555,"d":"10.56"},{"v":0.10000000000000009,"d":"0.10"},{"v":5.555555555555555,"d":"5.56"},0.95,{"v":5.277777777777778,"d":"5.28"},{"v":1,"d":"1.00"},1.9000000000000008,{"v":10.555555555555555,"d":"10.56"},{"v":0.35814611382760475,"d":"0.36"},null,20,0.95,0.05,{"v":19,"d":"19.00"},{"v":1,"d":"1.00"},{"v":10,"d":"10.00"},{"v":19.5,"d":"19.50"},{"v":19.5,"d":"19.50"}]
[{"$nulls":4},{"$f":"'Cobb-Douglas CMC'!$D$25","v":0.5},{"$f":"'Cobb-Douglas CMC'!$F$25","v":0.5},{"$nulls":6},21,{"v":1,"d":"1.00"},{"v":11.11111111111111,"d":"11.11"},0,{"v":5.555555555555555,"d":"5.56"},{"v":1,"d":"1.00"},{"v":5.555555555555555,"d":"5.56"},{"v":1,"d":"1.00"},2.000000000000001,{"v":11.11111111111111,"d":"11.11"},{"v":0.3068528194400546,"d":"0.31"},null,21,{"v":1,"d":"1.00"},0,{"v":20,"d":"20.00"},0,{"v":10,"d":"10.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"}]
[{"$nulls":4},{"$f":"'Cobb-Douglas CMC'!$D$24*('Cobb-Douglas CMC'!$C$7/'Cobb-Douglas CMC'!$D$7)","v":75},{"$f":"'Cobb-Douglas CMC'!$F$24*('Cobb-Douglas CMC'!$C$7/'Cobb-Douglas CMC'!$F$7)","v":25}]
[{"$nulls":5},{"$f":"(E56^(E55))*(F56^(F55))","v":43.30127018922194},{"$nulls":8},"m",{"$f":"'Regulares CMC'!C8","v":{"v":100,"d":"100.00"}},"k",{"$nulls":3},{"$f":"1/10","v":0.1},{"$nulls":5},"m",{"$f":"'CompPerf CMC'!$C$7","v":100}]
[{"$nulls":14},"p1",{"$f":"'Regulares CMC'!D8","v":9},{"$f":"LN(P60)+P61","v":{"v":2.7147984280919264,"d":"2.71"}},{"$nulls":9},"p1",{"$f":"'CompPerf CMC'!D7","v":5}]
["COBB-DOUGLAS 3",null,"Recta Presupuestaria",{"$nulls":6},"Curva de Indiferencia",{"$nulls":4},"p2",{"$f":"'Regulares CMC'!F8","v":50},{"$nulls":10},"p2",{"$f":"AB27","v":5}]
["Unidades","ponderador","x1","x2","x5lin",null,"x6lin",null,"Cota","x1","x2",{"$nulls":3},"x1*",{"$f":"P59/P58","v":{"v":5.555555555555555,"d":"5.56"}},{"$nulls":10},"x1",{"$f":"AB57/(AB59+AB58)","v":10}]
[1,0,{"$f":"'Cobb-Douglas CMC'!$G$18*B61","v":0},{"$f":"'Cobb-Douglas CMC'!$D$15+('Cobb-Douglas CMC'!$E$15*'Oculto CMC'!C61)","v":{"v":50,"d":"50.00"}},{"$f":"$E$85","v":75},{"$f":"$F$85*B61","v":0},{"$f":"$E$85*B61","v":0},{"$f":"$F$85","v":25},{"$nulls":6},"x2*",{"$f":"P57/P59-1","v":{"v":1,"d":"1.00"}},{"$nulls":10},"x2",{"$f":"AB60","v":10}]
[2,0.05,{"$f":"'Cobb-Douglas CMC'!$G$18*B62","v":{"v":7.5,"d":"7.50"}},{"$f":"'Cobb-Douglas CMC'!$D$15+('Cobb-Douglas CMC'!$E$15*'Oculto CMC'!C62)","v":{"v":47.5,"d":"47.50"}},75,1.25,3.75,25,0.279999999999999,{"$f":"I62*$E$85","v":{"v":20.999999999999925,"d":"21.00"}},{"$f":"($F$86/(J62^($E$84)))^(1/$F$84)","v":{"v":89.28571428571462,"d":"89.29"}}]
[3,{"v":0.1,"d":"0.10"},{"$f":"'Cobb-Douglas CMC'!$G$18*B63","v":{"v":15,"d":"15.00"}},{"$f":"'Cobb-Douglas CMC'!$D$15+('Cobb-Douglas CMC'!$E$15*'Oculto CMC'!C63)","v":{"v":45,"d":"45.00"}},75,{"v":2.5,"d":"2.50"},{"v":7.5,"d":"7.50"},25,0.359999999999999,{"v":26.999999999999925,"d":"27.00"},{"v":69.44444444444466,"d":"69.44"}]
[4,0.15,{"$f":"'Cobb-Douglas CMC'!$G$18*B64","v":{"v":22.5,"d":"22.50"}},{"$f":"'Cobb-Douglas CMC'!$D$15+('Cobb-Douglas CMC'!$E$15*'Oculto CMC'!C64)","v":{"v":42.5,"d":"42.50"}},75,3.75,11.25,25,0.44,{"v":33,"d":"33.00"},{"v":56.81818181818183,"d":"56.82"}]
[5,{"v":0.2,"d":"0.20"},{"$f":"'Cobb-Douglas CMC'!$G$18*B65","v":{"v":30,"d":"30.00"}},{"$f":"'Cobb-Douglas CMC'!$D$15+('Cobb-Douglas CMC'!$E$15*'Oculto CMC'!C65)","v":{"v":40,"d":"40.00"}},75,{"v":5,"d":"5.00"},{"v":15,"d":"15.00"},25,0.52,{"v":39,"d":"39.00"},{"v":48.07692307692309,"d":"48.08"},null,"REGULARES 3",null,"Recta Presupuestaria",{"$nulls":6},"Curva de Indiferencia",null,null,"COMP. PERFECTOS 3",null,null,"Recta Presupuestaria",null,"Curva de Indiferencia"]
[6,0.25,{"$f":"'Cobb-Douglas CMC'!$G$18*B66","v":{"v":37.5,"d":"37.50"}},{"$f":"'Cobb-Douglas CMC'!$D$15+('Cobb-Douglas CMC'!$E$15*'Oculto CMC'!C66)","v":{"v":37.5,"d":"37.50"}},75,6.25,18.75,25,0.6,{"v":45,"d":"45.00"},{"v":41.66666666666667,"d":"41.67"},null,"Unidades","ponderador","x1","x2","x1lin",null,"x2lin",null,"Cota","x1","x2",null,"Unidades","ponderador",null,"x1","x2","vertice","x1line","x2line"]
[7,{"v":0.3,"d":"0.30"},{"$f":"'Cobb-Douglas CMC'!$G$18*B67","v":{"v":45,"d":"45.00"}},{"$f":"'Cobb-Douglas CMC'!$D$15+('Cobb-Douglas CMC'!$E$15*'Oculto CMC'!C67)","v":{"v":35,"d":"35.00"}},75,{"v":7.5,"d":"7.50"},{"v":22.5,"d":"22.50"},25,0.68,{"v":51.00000000000001,"d":"51.00"},{"v":36.76470588235295,"d":"36.76"},null,1,0,{"$f":"$P$89/$P$90*N67","v":0},{"$f":"($P$89/$P$27)-(($P$90/$P$27)*O67)","v":{"v":2,"d":"2.00"}},{"$f":"$P$92","v":{"v":5.555555555555555,"d":"5.56"}},{"$f":"$P$93*N67","v":0},{"$f":"$P$92*N67","v":0},{"$f":"$P$93","v":{"v":1,"d":"1.00"}},{"$nulls":4},1,0,{"v":1,"d":"1.00"},{"$f":"$AB$89/$AB$90*Z67","v":0},{"$f":"$AB$89/$AB$91*AA67","v":{"v":20,"d":"20.00"}},{"$f":"AB92","v":{"v":10,"d":"10.00"}},{"$f":"AD67+(($AB$87-AD67)*Z67)","v":{"v":10,"d":"10.00"}},{"$f":"AD67+(($AC$67-AD67)*Z67)","v":{"v":10,"d":"10.00"}}]
[8,0.35,{"$f":"'Cobb-Douglas CMC'!$G$18*B68","v":{"v":52.5,"d":"52.50"}},{"$f":"'Cobb-Douglas CMC'!$D$15+('Cobb-Douglas CMC'!$E$15*'Oculto CMC'!C68)","v":{"v":32.5,"d":"32.50"}},75,8.75,26.25,25,0.76,{"v":57,"d":"57.00"},{"v":32.894736842105274,"d":"32.89"},null,2,0.05,{"v":0.5555555555555556,"d":"0.56"},{"v":1.9,"d":"1.90"},{"$f":"$P$92","v":{"v":5.555555555555555,"d":"5.56"}},{"$f":"$P$93*N68","v":0.05},{"$f":"$P$92*N68","v":{"v":0.2777777777777778,"d":"0.28"}},{"$f":"$P$93","v":{"v":1,"d":"1.00"}},{"$f":"$U$25","v":0.1},{"$f":"O68","v":{"v":0.5555555555555556,"d":"0.56"}},{"$f":"$Q$90-LN(V68)","v":{"v":3.3025850929940455,"d":"3.30"}},null,2,0.05,0.95,{"v":1,"d":"1.00"},{"v":19,"d":"19.00"},{"$f":"AD67","v":{"v":10,"d":"10.00"}},{"v":10.5,"d":"10.50"},{"v":10.5,"d":"10.50"}]
[9,{"v":0.4,"d":"0.40"},{"$f":"'Cobb-Douglas CMC'!$G$18*B69","v":{"v":60,"d":"60.00"}},{"$f":"'Cobb-Douglas CMC'!$D$15+('Cobb-Douglas CMC'!$E$15*'Oculto CMC'!C69)","v":{"v":30,"d":"30.00"}},75,{"v":10,"d":"10.00"},{"v":30,"d":"30.00"},25,0.84,{"v":63,"d":"63.00"},{"v":29.76190476190477,"d":"29.76"},null,3,{"v":0.1,"d":"0.10"},{"v":1.1111111111111112,"d":"1.11"},{"v":1.8,"d":"1.80"},{"v":5.555555555555555,"d":"5.56"},{"v":0.1,"d":"0.10"},{"v":0.5555555555555556,"d":"0.56"},{"v":1,"d":"1.00"},{"$f":"U68+$U$25","v":0.2},{"$f":"O69","v":{"v":1.1111111111111112,"d":"1.11"}},{"$f":"$Q$90-LN(V69)","v":{"v":2.6094379124341,"d":"2.61"}},null,3,{"v":0.1,"d":"0.10"},{"v":0.9,"d":"0.90"},{"v":2,"d":"2.00"},{"v":18,"d":"18.00"},{"v":10,"d":"10.00"},{"v":11,"d":"11.00"},{"v":11,"d":"11.00"}]
[10,0.45,{"$f":"'Cobb-Douglas CMC'!$G$18*B70","v":{"v":67.5,"d":"67.50"}},{"$f":"'Cobb-Douglas CMC'!$D$15+('Cobb-Douglas CMC'!$E$15*'Oculto CMC'!C70)","v":{"v":27.5,"d":"27.50"}},75,11.25,33.75,25,0.92,{"v":69,"d":"69.00"},{"v":27.17391304347827,"d":"27.17"},null,4,0.15,{"v":1.6666666666666665,"d":"1.67"},{"v":1.7,"d":"1.70"},{"v":5.555555555555555,"d":"5.56"},0.15,{"v":0.8333333333333333,"d":"0.83"},{"v":1,"d":"1.00"},0.30000000000000004,{"v":1.6666666666666665,"d":"1.67"},{"v":2.203972804325936,"d":"2.20"},null,4,0.15,0.85,{"v":3,"d":"3.00"},{"v":17,"d":"17.00"},{"v":10,"d":"10.00"},{"v":11.5,"d":"11.50"},{"v":11.5,"d":"11.50"}]
[11,{"v":0.5,"d":"0.50"},{"$f":"'Cobb-Douglas CMC'!$G$18*B71","v":{"v":75,"d":"75.00"}},{"$f":"'Cobb-Douglas CMC'!$D$15+('Cobb-Douglas CMC'!$E$15*'Oculto CMC'!C71)","v":{"v":25,"d":"25.00"}},75,{"v":12.5,"d":"12.50"},{"v":37.5,"d":"37.50"},25,1,{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},null,5,{"v":0.2,"d":"0.20"},{"v":2.2222222222222223,"d":"2.22"},{"v":1.6,"d":"1.60"},{"v":5.555555555555555,"d":"5.56"},{"v":0.2,"d":"0.20"},{"v":1.1111111111111112,"d":"1.11"},{"v":1,"d":"1.00"},0.4,{"v":2.2222222222222223,"d":"2.22"},{"v":1.9162907318741547,"d":"1.92"},null,5,{"v":0.2,"d":"0.20"},{"v":0.8,"d":"0.80"},{"v":4,"d":"4.00"},{"v":16,"d":"16.00"},{"v":10,"d":"10.00"},{"v":12,"d":"12.00"},{"v":12,"d":"12.00"}]
[12,0.55,{"$f":"'Cobb-Douglas CMC'!$G$18*B72","v":{"v":82.5,"d":"82.50"}},{"$f":"'Cobb-Douglas CMC'!$D$15+('Cobb-Douglas CMC'!$E$15*'Oculto CMC'!C72)","v":{"v":22.5,"d":"22.50"}},75,{"v":13.750000000000002,"d":"13.75"},41.25,25,1.08,{"v":81,"d":"81.00"},{"v":23.148148148148152,"d":"23.15"},null,6,0.25,{"v":2.7777777777777777,"d":"2.78"},{"v":1.5,"d":"1.50"},{"v":5.555555555555555,"d":"5.56"},0.25,{"v":1.3888888888888888,"d":"1.39"},{"v":1,"d":"1.00"},0.5,{"v":2.7777777777777777,"d":"2.78"},{"v":1.6931471805599452,"d":"1.69"},null,6,0.25,0.75,{"v":5,"d":"5.00"},{"v":15,"d":"15.00"},{"v":10,"d":"10.00"},{"v":12.5,"d":"12.50"},{"v":12.5,"d":"12.50"}]
[13,{"v":0.6,"d":"0.60"},{"$f":"'Cobb-Douglas CMC'!$G$18*B73","v":{"v":90,"d":"90.00"}},{"$f":"'Cobb-Douglas CMC'!$D$15+('Cobb-Douglas CMC'!$E$15*'Oculto CMC'!C73)","v":{"v":20,"d":"20.00"}},75,{"v":15,"d":"15.00"},{"v":45,"d":"45.00"},25,1.16,{"v":87,"d":"87.00"},{"v":21.55172413793104,"d":"21.55"},null,7,{"v":0.3,"d":"0.30"},{"v":3.333333333333333,"d":"3.33"},{"v":1.4,"d":"1.40"},{"v":5.555555555555555,"d":"5.56"},{"v":0.3,"d":"0.30"},{"v":1.6666666666666665,"d":"1.67"},{"v":1,"d":"1.00"},0.6,{"v":3.333333333333333,"d":"3.33"},{"v":1.5108256237659905,"d":"1.51"},null,7,{"v":0.3,"d":"0.30"},{"v":0.7,"d":"0.70"},{"v":6,"d":"6.00"},{"v":14,"d":"14.00"},{"v":10,"d":"10.00"},{"v":13,"d":"13.00"},{"v":13,"d":"13.00"}]
[14,0.65,{"$f":"'Cobb-Douglas CMC'!$G$18*B74","v":{"v":97.5,"d":"97.50"}},{"$f":"'Cobb-Douglas CMC'!$D$15+('Cobb-Douglas CMC'!$E$15*'Oculto CMC'!C74)","v":{"v":17.5,"d":"17.50"}},75,16.25,48.75,25,1.24,{"v":93,"d":"93.00"},{"v":20.16129032258065,"d":"20.16"},null,8,0.35,{"v":3.8888888888888884,"d":"3.89"},{"v":1.3000000000000003,"d":"1.30"},{"v":5.555555555555555,"d":"5.56"},0.35,{"v":1.9444444444444442,"d":"1.94"},{"v":1,"d":"1.00"},0.7,{"v":3.8888888888888884,"d":"3.89"},{"v":1.3566749439387322,"d":"1.36"},null,8,0.35,0.65,{"v":7,"d":"7.00"},{"v":13,"d":"13.00"},{"v":10,"d":"10.00"},{"v":13.5,"d":"13.50"},{"v":13.5,"d":"13.50"}]
[15,{"v":0.7,"d":"0.70"},{"$f":"'Cobb-Douglas CMC'!$G$18*B75","v":{"v":105,"d":"105.00"}},{"$f":"'Cobb-Douglas CMC'!$D$15+('Cobb-Douglas CMC'!$E$15*'Oculto CMC'!C75)","v":{"v":15,"d":"15.00"}},75,{"v":17.5,"d":"17.50"},{"v":52.5,"d":"52.50"},25,1.32,{"v":99,"d":"99.00"},{"v":18.93939393939394,"d":"18.94"},null,9,{"v":0.4,"d":"0.40"},{"v":4.444444444444445,"d":"4.44"},{"v":1.2,"d":"1.20"},{"v":5.555555555555555,"d":"5.56"},{"v":0.4,"d":"0.40"},{"v":2.2222222222222223,"d":"2.22"},{"v":1,"d":"1.00"},0.7999999999999999,{"v":4.444444444444445,"d":"4.44"},{"v":1.2231435513142095,"d":"1.22"},null,9,{"v":0.4,"d":"0.40"},{"v":0.6,"d":"0.60"},{"v":8,"d":"8.00"},{"v":12,"d":"12.00"},{"v":10,"d":"10.00"},{"v":14,"d":"14.00"},{"v":14,"d":"14.00"}]
[16,0.75,{"$f":"'Cobb-Douglas CMC'!$G$18*B76","v":{"v":112.5,"d":"112.50"}},{"$f":"'Cobb-Douglas CMC'!$D$15+('Cobb-Douglas CMC'!$E$15*'Oculto CMC'!C76)","v":{"v":12.5,"d":"12.50"}},75,18.75,56.25,25,1.4,{"v":105,"d":"105.00"},{"v":17.85714285714286,"d":"17.86"},null,10,0.45,{"v":5,"d":"5.00"},{"v":1.1,"d":"1.10"},{"v":5.555555555555555,"d":"5.56"},0.45,{"v":2.5,"d":"2.50"},{"v":1,"d":"1.00"},0.8999999999999999,{"v":5,"d":"5.00"},{"v":1.1053605156578261,"d":"1.11"},null,10,0.45,0.55,{"v":9,"d":"9.00"},{"v":11,"d":"11.00"},{"v":10,"d":"10.00"},{"v":14.5,"d":"14.50"},{"v":14.5,"d":"14.50"}]
[17,{"v":0.8,"d":"0.80"},{"$f":"'Cobb-Douglas CMC'!$G$18*B77","v":{"v":120,"d":"120.00"}},{"$f":"'Cobb-Douglas CMC'!$D$15+('Cobb-Douglas CMC'!$E$15*'Oculto CMC'!C77)","v":{"v":10,"d":"10.00"}},75,{"v":20,"d":"20.00"},{"v":60,"d":"60.00"},25,1.48,{"v":111,"d":"111.00"},{"v":16.891891891891895,"d":"16.89"},null,11,{"v":0.5,"d":"0.50"},{"v":5.555555555555555,"d":"5.56"},{"v":1,"d":"1.00"},{"v":5.555555555555555,"d":"5.56"},{"v":0.5,"d":"0.50"},{"v":2.7777777777777777,"d":"2.78"},{"v":1,"d":"1.00"},1,{"v":5.555555555555555,"d":"5.56"},{"v":0.9999999999999998,"d":"1.00"},null,11,{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"}]
[18,0.85,{"$f":"'Cobb-Douglas CMC'!$G$18*B78","v":{"v":127.5,"d":"127.50"}},{"$f":"'Cobb-Douglas CMC'!$D$15+('Cobb-Douglas CMC'!$E$15*'Oculto CMC'!C78)","v":{"v":7.5,"d":"7.50"}},75,21.25,63.75,25,1.56,{"v":117,"d":"117.00"},{"v":16.02564102564103,"d":"16.03"},null,12,0.55,{"v":6.111111111111112,"d":"6.11"},{"v":0.8999999999999999,"d":"0.90"},{"v":5.555555555555555,"d":"5.56"},0.55,{"v":3.055555555555556,"d":"3.06"},{"v":1,"d":"1.00"},{"$f":"U77+$U$25","v":1.1},{"v":6.111111111111112,"d":"6.11"},{"v":0.9046898201956748,"d":"0.90"},null,12,0.55,0.45,{"v":11,"d":"11.00"},{"v":9,"d":"9.00"},{"v":10,"d":"10.00"},{"v":15.5,"d":"15.50"},{"v":15.5,"d":"15.50"}]
[19,{"v":0.9,"d":"0.90"},{"$f":"'Cobb-Douglas CMC'!$G$18*B79","v":{"v":135,"d":"135.00"}},{"$f":"'Cobb-Douglas CMC'!$D$15+('Cobb-Douglas CMC'!$E$15*'Oculto CMC'!C79)","v":{"v":5,"d":"5.00"}},75,{"v":22.5,"d":"22.50"},{"v":67.5,"d":"67.50"},25,1.64,{"v":122.99999999999999,"d":"123.00"},{"v":15.2439024390244,"d":"15.24"},null,13,{"v":0.6,"d":"0.60"},{"v":6.666666666666666,"d":"6.67"},{"v":0.8,"d":"0.80"},{"v":5.555555555555555,"d":"5.56"},{"v":0.6,"d":"0.60"},{"v":3.333333333333333,"d":"3.33"},{"v":1,"d":"1.00"},1.2000000000000002,{"v":6.666666666666666,"d":"6.67"},{"v":0.8176784432060451,"d":"0.82"},null,13,{"v":0.6,"d":"0.60"},{"v":0.4,"d":"0.40"},{"v":12,"d":"12.00"},{"v":8,"d":"8.00"},{"v":10,"d":"10.00"},{"v":16,"d":"16.00"},{"v":16,"d":"16.00"}]
[20,0.95,{"$f":"'Cobb-Douglas CMC'!$G$18*B80","v":{"v":142.5,"d":"142.50"}},{"$f":"'Cobb-Douglas CMC'!$D$15+('Cobb-Douglas CMC'!$E$15*'Oculto CMC'!C80)","v":{"v":2.5,"d":"2.50"}},75,23.75,71.25,25,1.72,{"v":129,"d":"129.00"},{"v":14.534883720930237,"d":"14.53"},null,14,0.65,{"v":7.222222222222222,"d":"7.22"},{"v":0.7,"d":"0.70"},{"v":5.555555555555555,"d":"5.56"},0.65,{"v":3.611111111111111,"d":"3.61"},{"v":1,"d":"1.00"},1.3000000000000003,{"v":7.222222222222222,"d":"7.22"},{"v":0.7376357355325087,"d":"0.74"},null,14,0.65,0.35,{"v":13,"d":"13.00"},{"v":7,"d":"7.00"},{"v":10,"d":"10.00"},{"v":16.5,"d":"16.50"},{"v":16.5,"d":"16.50"}]
[21,{"v":1,"d":"1.00"},{"$f":"'Cobb-Douglas CMC'!$G$18*B81","v":{"v":150,"d":"150.00"}},{"$f":"'Cobb-Douglas CMC'!$D$15+('Cobb-Douglas CMC'!$E$15*'Oculto CMC'!C81)","v":0},75,{"v":25,"d":"25.00"},{"v":75,"d":"75.00"},25,1.8,{"v":135,"d":"135.00"},{"v":13.888888888888895,"d":"13.89"},null,15,{"v":0.7,"d":"0.70"},{"v":7.777777777777777,"d":"7.78"},{"v":0.6000000000000003,"d":"0.60"},{"v":5.555555555555555,"d":"5.56"},{"v":0.7,"d":"0.70"},{"v":3.8888888888888884,"d":"3.89"},{"v":1,"d":"1.00"},1.4000000000000004,{"v":7.777777777777777,"d":"7.78"},{"v":0.663527763378787,"d":"0.66"},null,15,{"v":0.7,"d":"0.70"},{"v":0.3,"d":"0.30"},{"v":14,"d":"14.00"},{"v":6,"d":"6.00"},{"v":10,"d":"10.00"},{"v":17,"d":"17.00"},{"v":17,"d":"17.00"}]
[{"$nulls":12},16,0.75,{"v":8.333333333333332,"d":"8.33"},{"v":0.5000000000000002,"d":"0.50"},{"v":5.555555555555555,"d":"5.56"},0.75,{"v":4.166666666666666,"d":"4.17"},{"v":1,"d":"1.00"},1.5000000000000004,{"v":8.333333333333332,"d":"8.33"},{"v":0.5945348918918354,"d":"0.59"},null,16,0.75,0.25,{"v":15,"d":"15.00"},{"v":5,"d":"5.00"},{"v":10,"d":"10.00"},{"v":17.5,"d":"17.50"},{"v":17.5,"d":"17.50"}]
[{"$nulls":4},"x1","x2",{"$nulls":6},17,{"v":0.8,"d":"0.80"},{"v":8.88888888888889,"d":"8.89"},{"v":0.3999999999999999,"d":"0.40"},{"v":5.555555555555555,"d":"5.56"},{"v":0.8,"d":"0.80"},{"v":4.444444444444445,"d":"4.44"},{"v":1,"d":"1.00"},1.6000000000000005,{"v":8.88888888888889,"d":"8.89"},{"v":0.5299963707542643,"d":"0.53"},null,17,{"v":0.8,"d":"0.80"},{"v":0.2,"d":"0.20"},{"v":16,"d":"16.00"},{"v":4,"d":"4.00"},{"v":10,"d":"10.00"},{"v":18,"d":"18.00"},{"v":18,"d":"18.00"}]
[{"$nulls":4},{"$f":"'Cobb-Douglas CMC'!$D$26","v":0.5},{"$f":"'Cobb-Douglas CMC'!$F$26","v":0.5},{"$nulls":6},18,0.85,{"v":9.444444444444445,"d":"9.44"},{"v":0.30000000000000004,"d":"0.30"},{"v":5.555555555555555,"d":"5.56"},0.85,{"v":4.722222222222222,"d":"4.72"},{"v":1,"d":"1.00"},1.7000000000000006,{"v":9.444444444444445,"d":"9.44"},{"v":0.4693717489378293,"d":"0.47"},null,18,0.85,0.15,{"v":17,"d":"17.00"},{"v":3,"d":"3.00"},{"v":10,"d":"10.00"},{"v":18.5,"d":"18.50"},{"v":18.5,"d":"18.50"}]
[{"$nulls":4},{"$f":"'Cobb-Douglas CMC'!$D$24*('Cobb-Douglas CMC'!$C$8/'Cobb-Douglas CMC'!$D$8)","v":75},{"$f":"'Cobb-Douglas CMC'!$F$24*('Cobb-Douglas CMC'!$C$8/'Cobb-Douglas CMC'!$F$8)","v":25},{"$nulls":6},19,{"v":0.9,"d":"0.90"},{"v":10,"d":"10.00"},{"v":0.20000000000000018,"d":"0.20"},{"v":5.555555555555555,"d":"5.56"},{"v":0.9,"d":"0.90"},{"v":5,"d":"5.00"},{"v":1,"d":"1.00"},1.8000000000000007,{"v":10,"d":"10.00"},{"v":0.4122133350978805,"d":"0.41"},null,19,{"v":0.9,"d":"0.90"},{"v":0.1,"d":"0.10"},{"v":18,"d":"18.00"},{"v":2,"d":"2.00"},{"v":10,"d":"10.00"},{"v":19,"d":"19.00"},{"v":19,"d":"19.00"}]
[{"$nulls":5},{"$f":"(E85^(E84))*(F85^(F84))","v":43.30127018922194},{"$nulls":6},20,0.95,{"v":10.555555555555555,"d":"10.56"},{"v":0.10000000000000009,"d":"0.10"},{"v":5.555555555555555,"d":"5.56"},0.95,{"v":5.277777777777778,"d":"5.28"},{"v":1,"d":"1.00"},1.9000000000000008,{"v":10.555555555555555,"d":"10.56"},{"v":0.35814611382760475,"d":"0.36"},null,20,0.95,0.05,{"v":19,"d":"19.00"},{"v":1,"d":"1.00"},{"v":10,"d":"10.00"},{"v":19.5,"d":"19.50"},{"v":19.5,"d":"19.50"}]
[{"$nulls":12},21,{"v":1,"d":"1.00"},{"v":11.11111111111111,"d":"11.11"},0,{"v":5.555555555555555,"d":"5.56"},{"v":1,"d":"1.00"},{"v":5.555555555555555,"d":"5.56"},{"v":1,"d":"1.00"},2.000000000000001,{"v":11.11111111111111,"d":"11.11"},{"v":0.3068528194400546,"d":"0.31"},null,21,{"v":1,"d":"1.00"},0,{"v":20,"d":"20.00"},0,{"v":10,"d":"10.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"}]
[]
[{"$nulls":14},"m",{"$f":"'Regulares CMC'!C9","v":{"v":100,"d":"100.00"}},"k",{"$nulls":3},{"$f":"1/10","v":0.1},{"$nulls":5},"m",{"$f":"'CompPerf CMC'!$C$8","v":100}]
["COBB-DOUGLAS 4",null,"Recta Presupuestaria",{"$nulls":6},"Curva de Indiferencia",{"$nulls":4},"p1",{"$f":"'Regulares CMC'!D9","v":9},{"$f":"LN(P92)+P93","v":{"v":2.7147984280919264,"d":"2.71"}},{"$nulls":9},"p1",{"$f":"'CompPerf CMC'!D8","v":5}]
["Unidades","ponderador","x1","x2","x7lin",null,"x8lin",null,"Cota","x1","x2",{"$nulls":3},"p2",{"$f":"'Regulares CMC'!F9","v":50},{"$nulls":10},"p2",{"$f":"AB59","v":5}]
[1,0,{"$f":"('Cobb-Douglas CMC'!$C$8+('Cobb-Douglas CMC'!$C$7-'Cobb-Douglas CMC'!$C$6))*B92","v":0},{"$f":"(('Cobb-Douglas CMC'!$C$8+('Cobb-Douglas CMC'!$C$7-'Cobb-Douglas CMC'!$C$6))/'Cobb-Douglas CMC'!$D$6)-(('Cobb-Douglas CMC'!$D$6/'Cobb-Douglas CMC'!$F$6)*'Oculto CMC'!C92)","v":{"v":150,"d":"150.00"}},{"$f":"$E$116","v":75},{"$f":"$F$116*B92","v":0},{"$f":"B92*$E$116","v":0},{"$f":"$F$116","v":25},{"$nulls":6},"x1*",{"$f":"P91/P90","v":{"v":5.555555555555555,"d":"5.56"}},{"$nulls":10},"x1",{"$f":"AB89/(AB91+AB90)","v":10}]
[2,0.05,{"$f":"('Cobb-Douglas CMC'!$C$8+('Cobb-Douglas CMC'!$C$7-'Cobb-Douglas CMC'!$C$6))*B93","v":{"v":7.5,"d":"7.50"}},{"$f":"(('Cobb-Douglas CMC'!$C$8+('Cobb-Douglas CMC'!$C$7-'Cobb-Douglas CMC'!$C$6))/'Cobb-Douglas CMC'!$D$6)-(('Cobb-Douglas CMC'!$D$6/'Cobb-Douglas CMC'!$F$6)*'Oculto CMC'!C93)","v":{"v":147.5,"d":"147.50"}},75,1.25,3.75,25,0.279999999999999,{"$f":"I93*$E$116","v":{"v":20.999999999999925,"d":"21.00"}},{"$f":"($F$117/(J93^($E$115)))^(1/$F$115)","v":{"v":89.28571428571462,"d":"89.29"}},{"$nulls":3},"x2*",{"$f":"P89/P91-1","v":{"v":1,"d":"1.00"}},{"$nulls":10},"x2",{"$f":"AB92","v":10}]
[3,{"v":0.1,"d":"0.10"},{"$f":"('Cobb-Douglas CMC'!$C$8+('Cobb-Douglas CMC'!$C$7-'Cobb-Douglas CMC'!$C$6))*B94","v":{"v":15,"d":"15.00"}},{"$f":"(('Cobb-Douglas CMC'!$C$8+('Cobb-Douglas CMC'!$C$7-'Cobb-Douglas CMC'!$C$6))/'Cobb-Douglas CMC'!$D$6)-(('Cobb-Douglas CMC'!$D$6/'Cobb-Douglas CMC'!$F$6)*'Oculto CMC'!C94)","v":{"v":145,"d":"145.00"}},75,{"v":2.5,"d":"2.50"},{"v":7.5,"d":"7.50"},25,0.359999999999999,{"v":26.999999999999925,"d":"27.00"},{"v":69.44444444444466,"d":"69.44"}]
[4,0.15,{"$f":"('Cobb-Douglas CMC'!$C$8+('Cobb-Douglas CMC'!$C$7-'Cobb-Douglas CMC'!$C$6))*B95","v":{"v":22.5,"d":"22.50"}},{"$f":"(('Cobb-Douglas CMC'!$C$8+('Cobb-Douglas CMC'!$C$7-'Cobb-Douglas CMC'!$C$6))/'Cobb-Douglas CMC'!$D$6)-(('Cobb-Douglas CMC'!$D$6/'Cobb-Douglas CMC'!$F$6)*'Oculto CMC'!C95)","v":{"v":142.5,"d":"142.50"}},75,3.75,11.25,25,0.44,{"v":33,"d":"33.00"},{"v":56.81818181818183,"d":"56.82"}]
[5,{"v":0.2,"d":"0.20"},{"$f":"('Cobb-Douglas CMC'!$C$8+('Cobb-Douglas CMC'!$C$7-'Cobb-Douglas CMC'!$C$6))*B96","v":{"v":30,"d":"30.00"}},{"$f":"(('Cobb-Douglas CMC'!$C$8+('Cobb-Douglas CMC'!$C$7-'Cobb-Douglas CMC'!$C$6))/'Cobb-Douglas CMC'!$D$6)-(('Cobb-Douglas CMC'!$D$6/'Cobb-Douglas CMC'!$F$6)*'Oculto CMC'!C96)","v":{"v":140,"d":"140.00"}},75,{"v":5,"d":"5.00"},{"v":15,"d":"15.00"},25,0.52,{"v":39,"d":"39.00"},{"v":48.07692307692309,"d":"48.08"}]
[6,0.25,{"$f":"('Cobb-Douglas CMC'!$C$8+('Cobb-Douglas CMC'!$C$7-'Cobb-Douglas CMC'!$C$6))*B97","v":{"v":37.5,"d":"37.50"}},{"$f":"(('Cobb-Douglas CMC'!$C$8+('Cobb-Douglas CMC'!$C$7-'Cobb-Douglas CMC'!$C$6))/'Cobb-Douglas CMC'!$D$6)-(('Cobb-Douglas CMC'!$D$6/'Cobb-Douglas CMC'!$F$6)*'Oculto CMC'!C97)","v":{"v":137.5,"d":"137.50"}},75,6.25,18.75,25,0.6,{"v":45,"d":"45.00"},{"v":41.66666666666667,"d":"41.67"},null,"REGULARES 4",null,"Recta Presupuestaria",{"$nulls":6},"Curva de Indiferencia",null,null,"COMP. PERFECTOS 4",null,null,"Recta Presupuestaria",null,"Curva de Indiferencia"]
[7,{"v":0.3,"d":"0.30"},{"$f":"('Cobb-Douglas CMC'!$C$8+('Cobb-Douglas CMC'!$C$7-'Cobb-Douglas CMC'!$C$6))*B98","v":{"v":45,"d":"45.00"}},{"$f":"(('Cobb-Douglas CMC'!$C$8+('Cobb-Douglas CMC'!$C$7-'Cobb-Douglas CMC'!$C$6))/'Cobb-Douglas CMC'!$D$6)-(('Cobb-Douglas CMC'!$D$6/'Cobb-Douglas CMC'!$F$6)*'Oculto CMC'!C98)","v":{"v":135,"d":"135.00"}},75,{"v":7.5,"d":"7.50"},{"v":22.5,"d":"22.50"},25,0.68,{"v":51.00000000000001,"d":"51.00"},{"v":36.76470588235295,"d":"36.76"},null,"Unidades","ponderador","x1","x2","x1lin",null,"x2lin",null,"Cota","x1","x2",null,"Unidades","ponderador",null,"x1","x2","vertice","x1line","x2line"]
[8,0.35,{"$f":"('Cobb-Douglas CMC'!$C$8+('Cobb-Douglas CMC'!$C$7-'Cobb-Douglas CMC'!$C$6))*B99","v":{"v":52.5,"d":"52.50"}},{"$f":"(('Cobb-Douglas CMC'!$C$8+('Cobb-Douglas CMC'!$C$7-'Cobb-Douglas CMC'!$C$6))/'Cobb-Douglas CMC'!$D$6)-(('Cobb-Douglas CMC'!$D$6/'Cobb-Douglas CMC'!$F$6)*'Oculto CMC'!C99)","v":{"v":132.5,"d":"132.50"}},75,8.75,26.25,25,0.76,{"v":57,"d":"57.00"},{"v":32.894736842105274,"d":"32.89"},null,1,0,{"$f":"$P$25/$P$26*N99","v":0},{"$f":"($P$25/$P$27)-(($P$26/$P$27)*O99)","v":{"v":2,"d":"2.00"}},{"$f":"$P$124","v":{"v":5.555555555555555,"d":"5.56"}},{"$f":"$P$125*N99","v":0},{"$f":"$P$124*N99","v":0},{"$f":"$P$125","v":{"v":1,"d":"1.00"}},{"$nulls":4},1,0,{"v":1,"d":"1.00"},{"$f":"$AB$121/$AB$122*Z99","v":0},{"$f":"$AB$121/$AB$123*AA99","v":{"v":20,"d":"20.00"}},{"$f":"AB124","v":{"v":10,"d":"10.00"}},{"$f":"AD99+(($AB$119-AD99)*Z99)","v":{"v":10,"d":"10.00"}},{"$f":"AD99+(($AC$99-AD99)*Z99)","v":{"v":10,"d":"10.00"}}]
[9,{"v":0.4,"d":"0.40"},{"$f":"('Cobb-Douglas CMC'!$C$8+('Cobb-Douglas CMC'!$C$7-'Cobb-Douglas CMC'!$C$6))*B100","v":{"v":60,"d":"60.00"}},{"$f":"(('Cobb-Douglas CMC'!$C$8+('Cobb-Douglas CMC'!$C$7-'Cobb-Douglas CMC'!$C$6))/'Cobb-Douglas CMC'!$D$6)-(('Cobb-Douglas CMC'!$D$6/'Cobb-Douglas CMC'!$F$6)*'Oculto CMC'!C100)","v":{"v":130,"d":"130.00"}},75,{"v":10,"d":"10.00"},{"v":30,"d":"30.00"},25,0.84,{"v":63,"d":"63.00"},{"v":29.76190476190477,"d":"29.76"},null,2,0.05,{"v":0.5555555555555556,"d":"0.56"},{"v":1.9,"d":"1.90"},{"$f":"$P$124","v":{"v":5.555555555555555,"d":"5.56"}},{"$f":"$P$125*N100","v":0.05},{"$f":"$P$124*N100","v":{"v":0.2777777777777778,"d":"0.28"}},{"$f":"$P$125","v":{"v":1,"d":"1.00"}},{"$f":"$U$25","v":0.1},{"$f":"O100","v":{"v":0.5555555555555556,"d":"0.56"}},{"$f":"$Q$122-LN(V100)","v":{"v":3.3025850929940455,"d":"3.30"}},null,2,0.05,0.95,{"v":1,"d":"1.00"},{"v":19,"d":"19.00"},{"$f":"AD99","v":{"v":10,"d":"10.00"}},{"v":10.5,"d":"10.50"},{"v":10.5,"d":"10.50"}]
[10,0.45,{"$f":"('Cobb-Douglas CMC'!$C$8+('Cobb-Douglas CMC'!$C$7-'Cobb-Douglas CMC'!$C$6))*B101","v":{"v":67.5,"d":"67.50"}},{"$f":"(('Cobb-Douglas CMC'!$C$8+('Cobb-Douglas CMC'!$C$7-'Cobb-Douglas CMC'!$C$6))/'Cobb-Douglas CMC'!$D$6)-(('Cobb-Douglas CMC'!$D$6/'Cobb-Douglas CMC'!$F$6)*'Oculto CMC'!C101)","v":{"v":127.5,"d":"127.50"}},75,11.25,33.75,25,0.92,{"v":69,"d":"69.00"},{"v":27.17391304347827,"d":"27.17"},null,3,{"v":0.1,"d":"0.10"},{"v":1.1111111111111112,"d":"1.11"},{"v":1.8,"d":"1.80"},{"v":5.555555555555555,"d":"5.56"},{"v":0.1,"d":"0.10"},{"v":0.5555555555555556,"d":"0.56"},{"v":1,"d":"1.00"},{"$f":"U100+$U$25","v":0.2},{"$f":"O101","v":{"v":1.1111111111111112,"d":"1.11"}},{"$f":"$Q$122-LN(V101)","v":{"v":2.6094379124341,"d":"2.61"}},null,3,{"v":0.1,"d":"0.10"},{"v":0.9,"d":"0.90"},{"v":2,"d":"2.00"},{"v":18,"d":"18.00"},{"v":10,"d":"10.00"},{"v":11,"d":"11.00"},{"v":11,"d":"11.00"}]
[11,{"v":0.5,"d":"0.50"},{"$f":"('Cobb-Douglas CMC'!$C$8+('Cobb-Douglas CMC'!$C$7-'Cobb-Douglas CMC'!$C$6))*B102","v":{"v":75,"d":"75.00"}},{"$f":"(('Cobb-Douglas CMC'!$C$8+('Cobb-Douglas CMC'!$C$7-'Cobb-Douglas CMC'!$C$6))/'Cobb-Douglas CMC'!$D$6)-(('Cobb-Douglas CMC'!$D$6/'Cobb-Douglas CMC'!$F$6)*'Oculto CMC'!C102)","v":{"v":125,"d":"125.00"}},75,{"v":12.5,"d":"12.50"},{"v":37.5,"d":"37.50"},25,1,{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},null,4,0.15,{"v":1.6666666666666665,"d":"1.67"},{"v":1.7,"d":"1.70"},{"v":5.555555555555555,"d":"5.56"},0.15,{"v":0.8333333333333333,"d":"0.83"},{"v":1,"d":"1.00"},0.30000000000000004,{"v":1.6666666666666665,"d":"1.67"},{"v":2.203972804325936,"d":"2.20"},null,4,0.15,0.85,{"v":3,"d":"3.00"},{"v":17,"d":"17.00"},{"v":10,"d":"10.00"},{"v":11.5,"d":"11.50"},{"v":11.5,"d":"11.50"}]
[12,0.55,{"$f":"('Cobb-Douglas CMC'!$C$8+('Cobb-Douglas CMC'!$C$7-'Cobb-Douglas CMC'!$C$6))*B103","v":{"v":82.5,"d":"82.50"}},{"$f":"(('Cobb-Douglas CMC'!$C$8+('Cobb-Douglas CMC'!$C$7-'Cobb-Douglas CMC'!$C$6))/'Cobb-Douglas CMC'!$D$6)-(('Cobb-Douglas CMC'!$D$6/'Cobb-Douglas CMC'!$F$6)*'Oculto CMC'!C103)","v":{"v":122.5,"d":"122.50"}},75,{"v":13.750000000000002,"d":"13.75"},41.25,25,1.08,{"v":81,"d":"81.00"},{"v":23.148148148148152,"d":"23.15"},null,5,{"v":0.2,"d":"0.20"},{"v":2.2222222222222223,"d":"2.22"},{"v":1.6,"d":"1.60"},{"v":5.555555555555555,"d":"5.56"},{"v":0.2,"d":"0.20"},{"v":1.1111111111111112,"d":"1.11"},{"v":1,"d":"1.00"},0.4,{"v":2.2222222222222223,"d":"2.22"},{"v":1.9162907318741547,"d":"1.92"},null,5,{"v":0.2,"d":"0.20"},{"v":0.8,"d":"0.80"},{"v":4,"d":"4.00"},{"v":16,"d":"16.00"},{"v":10,"d":"10.00"},{"v":12,"d":"12.00"},{"v":12,"d":"12.00"}]
[13,{"v":0.6,"d":"0.60"},{"$f":"('Cobb-Douglas CMC'!$C$8+('Cobb-Douglas CMC'!$C$7-'Cobb-Douglas CMC'!$C$6))*B104","v":{"v":90,"d":"90.00"}},{"$f":"(('Cobb-Douglas CMC'!$C$8+('Cobb-Douglas CMC'!$C$7-'Cobb-Douglas CMC'!$C$6))/'Cobb-Douglas CMC'!$D$6)-(('Cobb-Douglas CMC'!$D$6/'Cobb-Douglas CMC'!$F$6)*'Oculto CMC'!C104)","v":{"v":120,"d":"120.00"}},75,{"v":15,"d":"15.00"},{"v":45,"d":"45.00"},25,1.16,{"v":87,"d":"87.00"},{"v":21.55172413793104,"d":"21.55"},null,6,0.25,{"v":2.7777777777777777,"d":"2.78"},{"v":1.5,"d":"1.50"},{"v":5.555555555555555,"d":"5.56"},0.25,{"v":1.3888888888888888,"d":"1.39"},{"v":1,"d":"1.00"},0.5,{"v":2.7777777777777777,"d":"2.78"},{"v":1.6931471805599452,"d":"1.69"},null,6,0.25,0.75,{"v":5,"d":"5.00"},{"v":15,"d":"15.00"},{"v":10,"d":"10.00"},{"v":12.5,"d":"12.50"},{"v":12.5,"d":"12.50"}]
[14,0.65,{"$f":"('Cobb-Douglas CMC'!$C$8+('Cobb-Douglas CMC'!$C$7-'Cobb-Douglas CMC'!$C$6))*B105","v":{"v":97.5,"d":"97.50"}},{"$f":"(('Cobb-Douglas CMC'!$C$8+('Cobb-Douglas CMC'!$C$7-'Cobb-Douglas CMC'!$C$6))/'Cobb-Douglas CMC'!$D$6)-(('Cobb-Douglas CMC'!$D$6/'Cobb-Douglas CMC'!$F$6)*'Oculto CMC'!C105)","v":{"v":117.5,"d":"117.50"}},75,16.25,48.75,25,1.24,{"v":93,"d":"93.00"},{"v":20.16129032258065,"d":"20.16"},null,7,{"v":0.3,"d":"0.30"},{"v":3.333333333333333,"d":"3.33"},{"v":1.4,"d":"1.40"},{"v":5.555555555555555,"d":"5.56"},{"v":0.3,"d":"0.30"},{"v":1.6666666666666665,"d":"1.67"},{"v":1,"d":"1.00"},0.6,{"v":3.333333333333333,"d":"3.33"},{"v":1.5108256237659905,"d":"1.51"},null,7,{"v":0.3,"d":"0.30"},{"v":0.7,"d":"0.70"},{"v":6,"d":"6.00"},{"v":14,"d":"14.00"},{"v":10,"d":"10.00"},{"v":13,"d":"13.00"},{"v":13,"d":"13.00"}]
[15,{"v":0.7,"d":"0.70"},{"$f":"('Cobb-Douglas CMC'!$C$8+('Cobb-Douglas CMC'!$C$7-'Cobb-Douglas CMC'!$C$6))*B106","v":{"v":105,"d":"105.00"}},{"$f":"(('Cobb-Douglas CMC'!$C$8+('Cobb-Douglas CMC'!$C$7-'Cobb-Douglas CMC'!$C$6))/'Cobb-Douglas CMC'!$D$6)-(('Cobb-Douglas CMC'!$D$6/'Cobb-Douglas CMC'!$F$6)*'Oculto CMC'!C106)","v":{"v":115,"d":"115.00"}},75,{"v":17.5,"d":"17.50"},{"v":52.5,"d":"52.50"},25,1.32,{"v":99,"d":"99.00"},{"v":18.93939393939394,"d":"18.94"},null,8,0.35,{"v":3.8888888888888884,"d":"3.89"},{"v":1.3000000000000003,"d":"1.30"},{"v":5.555555555555555,"d":"5.56"},0.35,{"v":1.9444444444444442,"d":"1.94"},{"v":1,"d":"1.00"},0.7,{"v":3.8888888888888884,"d":"3.89"},{"v":1.3566749439387322,"d":"1.36"},null,8,0.35,0.65,{"v":7,"d":"7.00"},{"v":13,"d":"13.00"},{"v":10,"d":"10.00"},{"v":13.5,"d":"13.50"},{"v":13.5,"d":"13.50"}]
[16,0.75,{"$f":"('Cobb-Douglas CMC'!$C$8+('Cobb-Douglas CMC'!$C$7-'Cobb-Douglas CMC'!$C$6))*B107","v":{"v":112.5,"d":"112.50"}},{"$f":"(('Cobb-Douglas CMC'!$C$8+('Cobb-Douglas CMC'!$C$7-'Cobb-Douglas CMC'!$C$6))/'Cobb-Douglas CMC'!$D$6)-(('Cobb-Douglas CMC'!$D$6/'Cobb-Douglas CMC'!$F$6)*'Oculto CMC'!C107)","v":{"v":112.5,"d":"112.50"}},75,18.75,56.25,25,1.4,{"v":105,"d":"105.00"},{"v":17.85714285714286,"d":"17.86"},null,9,{"v":0.4,"d":"0.40"},{"v":4.444444444444445,"d":"4.44"},{"v":1.2,"d":"1.20"},{"v":5.555555555555555,"d":"5.56"},{"v":0.4,"d":"0.40"},{"v":2.2222222222222223,"d":"2.22"},{"v":1,"d":"1.00"},0.7999999999999999,{"v":4.444444444444445,"d":"4.44"},{"v":1.2231435513142095,"d":"1.22"},null,9,{"v":0.4,"d":"0.40"},{"v":0.6,"d":"0.60"},{"v":8,"d":"8.00"},{"v":12,"d":"12.00"},{"v":10,"d":"10.00"},{"v":14,"d":"14.00"},{"v":14,"d":"14.00"}]
[17,{"v":0.8,"d":"0.80"},{"$f":"('Cobb-Douglas CMC'!$C$8+('Cobb-Douglas CMC'!$C$7-'Cobb-Douglas CMC'!$C$6))*B108","v":{"v":120,"d":"120.00"}},{"$f":"(('Cobb-Douglas CMC'!$C$8+('Cobb-Douglas CMC'!$C$7-'Cobb-Douglas CMC'!$C$6))/'Cobb-Douglas CMC'!$D$6)-(('Cobb-Douglas CMC'!$D$6/'Cobb-Douglas CMC'!$F$6)*'Oculto CMC'!C108)","v":{"v":110,"d":"110.00"}},75,{"v":20,"d":"20.00"},{"v":60,"d":"60.00"},25,1.48,{"v":111,"d":"111.00"},{"v":16.891891891891895,"d":"16.89"},null,10,0.45,{"v":5,"d":"5.00"},{"v":1.1,"d":"1.10"},{"v":5.555555555555555,"d":"5.56"},0.45,{"v":2.5,"d":"2.50"},{"v":1,"d":"1.00"},0.8999999999999999,{"v":5,"d":"5.00"},{"v":1.1053605156578261,"d":"1.11"},null,10,0.45,0.55,{"v":9,"d":"9.00"},{"v":11,"d":"11.00"},{"v":10,"d":"10.00"},{"v":14.5,"d":"14.50"},{"v":14.5,"d":"14.50"}]
[18,0.85,{"$f":"('Cobb-Douglas CMC'!$C$8+('Cobb-Douglas CMC'!$C$7-'Cobb-Douglas CMC'!$C$6))*B109","v":{"v":127.5,"d":"127.50"}},{"$f":"(('Cobb-Douglas CMC'!$C$8+('Cobb-Douglas CMC'!$C$7-'Cobb-Douglas CMC'!$C$6))/'Cobb-Douglas CMC'!$D$6)-(('Cobb-Douglas CMC'!$D$6/'Cobb-Douglas CMC'!$F$6)*'Oculto CMC'!C109)","v":{"v":107.5,"d":"107.50"}},75,21.25,63.75,25,1.56,{"v":117,"d":"117.00"},{"v":16.02564102564103,"d":"16.03"},null,11,{"v":0.5,"d":"0.50"},{"v":5.555555555555555,"d":"5.56"},{"v":1,"d":"1.00"},{"v":5.555555555555555,"d":"5.56"},{"v":0.5,"d":"0.50"},{"v":2.7777777777777777,"d":"2.78"},{"v":1,"d":"1.00"},1,{"v":5.555555555555555,"d":"5.56"},{"v":0.9999999999999998,"d":"1.00"},null,11,{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"}]
[19,{"v":0.9,"d":"0.90"},{"$f":"('Cobb-Douglas CMC'!$C$8+('Cobb-Douglas CMC'!$C$7-'Cobb-Douglas CMC'!$C$6))*B110","v":{"v":135,"d":"135.00"}},{"$f":"(('Cobb-Douglas CMC'!$C$8+('Cobb-Douglas CMC'!$C$7-'Cobb-Douglas CMC'!$C$6))/'Cobb-Douglas CMC'!$D$6)-(('Cobb-Douglas CMC'!$D$6/'Cobb-Douglas CMC'!$F$6)*'Oculto CMC'!C110)","v":{"v":105,"d":"105.00"}},75,{"v":22.5,"d":"22.50"},{"v":67.5,"d":"67.50"},25,1.64,{"v":122.99999999999999,"d":"123.00"},{"v":15.2439024390244,"d":"15.24"},null,12,0.55,{"v":6.111111111111112,"d":"6.11"},{"v":0.8999999999999999,"d":"0.90"},{"v":5.555555555555555,"d":"5.56"},0.55,{"v":3.055555555555556,"d":"3.06"},{"v":1,"d":"1.00"},{"$f":"U109+$U$25","v":1.1},{"v":6.111111111111112,"d":"6.11"},{"v":0.9046898201956748,"d":"0.90"},null,12,0.55,0.45,{"v":11,"d":"11.00"},{"v":9,"d":"9.00"},{"v":10,"d":"10.00"},{"v":15.5,"d":"15.50"},{"v":15.5,"d":"15.50"}]
[20,0.95,{"$f":"('Cobb-Douglas CMC'!$C$8+('Cobb-Douglas CMC'!$C$7-'Cobb-Douglas CMC'!$C$6))*B111","v":{"v":142.5,"d":"142.50"}},{"$f":"(('Cobb-Douglas CMC'!$C$8+('Cobb-Douglas CMC'!$C$7-'Cobb-Douglas CMC'!$C$6))/'Cobb-Douglas CMC'!$D$6)-(('Cobb-Douglas CMC'!$D$6/'Cobb-Douglas CMC'!$F$6)*'Oculto CMC'!C111)","v":{"v":102.5,"d":"102.50"}},75,23.75,71.25,25,1.72,{"v":129,"d":"129.00"},{"v":14.534883720930237,"d":"14.53"},null,13,{"v":0.6,"d":"0.60"},{"v":6.666666666666666,"d":"6.67"},{"v":0.8,"d":"0.80"},{"v":5.555555555555555,"d":"5.56"},{"v":0.6,"d":"0.60"},{"v":3.333333333333333,"d":"3.33"},{"v":1,"d":"1.00"},1.2000000000000002,{"v":6.666666666666666,"d":"6.67"},{"v":0.8176784432060451,"d":"0.82"},null,13,{"v":0.6,"d":"0.60"},{"v":0.4,"d":"0.40"},{"v":12,"d":"12.00"},{"v":8,"d":"8.00"},{"v":10,"d":"10.00"},{"v":16,"d":"16.00"},{"v":16,"d":"16.00"}]
[21,{"v":1,"d":"1.00"},{"$f":"('Cobb-Douglas CMC'!$C$8+('Cobb-Douglas CMC'!$C$7-'Cobb-Douglas CMC'!$C$6))*B112","v":{"v":150,"d":"150.00"}},{"$f":"(('Cobb-Douglas CMC'!$C$8+('Cobb-Douglas CMC'!$C$7-'Cobb-Douglas CMC'!$C$6))/'Cobb-Douglas CMC'!$D$6)-(('Cobb-Douglas CMC'!$D$6/'Cobb-Douglas CMC'!$F$6)*'Oculto CMC'!C112)","v":{"v":100,"d":"100.00"}},75,{"v":25,"d":"25.00"},{"v":75,"d":"75.00"},25,1.8,{"v":135,"d":"135.00"},{"v":13.888888888888895,"d":"13.89"},null,14,0.65,{"v":7.222222222222222,"d":"7.22"},{"v":0.7,"d":"0.70"},{"v":5.555555555555555,"d":"5.56"},0.65,{"v":3.611111111111111,"d":"3.61"},{"v":1,"d":"1.00"},1.3000000000000003,{"v":7.222222222222222,"d":"7.22"},{"v":0.7376357355325087,"d":"0.74"},null,14,0.65,0.35,{"v":13,"d":"13.00"},{"v":7,"d":"7.00"},{"v":10,"d":"10.00"},{"v":16.5,"d":"16.50"},{"v":16.5,"d":"16.50"}]
[{"$nulls":12},15,{"v":0.7,"d":"0.70"},{"v":7.777777777777777,"d":"7.78"},{"v":0.6000000000000003,"d":"0.60"},{"v":5.555555555555555,"d":"5.56"},{"v":0.7,"d":"0.70"},{"v":3.8888888888888884,"d":"3.89"},{"v":1,"d":"1.00"},1.4000000000000004,{"v":7.777777777777777,"d":"7.78"},{"v":0.663527763378787,"d":"0.66"},null,15,{"v":0.7,"d":"0.70"},{"v":0.3,"d":"0.30"},{"v":14,"d":"14.00"},{"v":6,"d":"6.00"},{"v":10,"d":"10.00"},{"v":17,"d":"17.00"},{"v":17,"d":"17.00"}]
[{"$nulls":4},"x1","x2",{"$nulls":6},16,0.75,{"v":8.333333333333332,"d":"8.33"},{"v":0.5000000000000002,"d":"0.50"},{"v":5.555555555555555,"d":"5.56"},0.75,{"v":4.166666666666666,"d":"4.17"},{"v":1,"d":"1.00"},1.5000000000000004,{"v":8.333333333333332,"d":"8.33"},{"v":0.5945348918918354,"d":"0.59"},null,16,0.75,0.25,{"v":15,"d":"15.00"},{"v":5,"d":"5.00"},{"v":10,"d":"10.00"},{"v":17.5,"d":"17.50"},{"v":17.5,"d":"17.50"}]
[{"$nulls":4},{"$f":"'Cobb-Douglas CMC'!$D$26","v":0.5},{"$f":"'Cobb-Douglas CMC'!$F$26","v":0.5},{"$nulls":6},17,{"v":0.8,"d":"0.80"},{"v":8.88888888888889,"d":"8.89"},{"v":0.3999999999999999,"d":"0.40"},{"v":5.555555555555555,"d":"5.56"},{"v":0.8,"d":"0.80"},{"v":4.444444444444445,"d":"4.44"},{"v":1,"d":"1.00"},1.6000000000000005,{"v":8.88888888888889,"d":"8.89"},{"v":0.5299963707542643,"d":"0.53"},null,17,{"v":0.8,"d":"0.80"},{"v":0.2,"d":"0.20"},{"v":16,"d":"16.00"},{"v":4,"d":"4.00"},{"v":10,"d":"10.00"},{"v":18,"d":"18.00"},{"v":18,"d":"18.00"}]
[{"$nulls":4},{"$f":"'Cobb-Douglas CMC'!$D$24*('Cobb-Douglas CMC'!$C$8+('Cobb-Douglas CMC'!$C$7-'Cobb-Douglas CMC'!$C$6))/'Cobb-Douglas CMC'!$D$8","v":75},{"$f":"'Cobb-Douglas CMC'!$F$24*('Cobb-Douglas CMC'!$C$8+('Cobb-Douglas CMC'!$C$7-'Cobb-Douglas CMC'!$C$6))/'Cobb-Douglas CMC'!$F$6","v":25},{"$nulls":6},18,0.85,{"v":9.444444444444445,"d":"9.44"},{"v":0.30000000000000004,"d":"0.30"},{"v":5.555555555555555,"d":"5.56"},0.85,{"v":4.722222222222222,"d":"4.72"},{"v":1,"d":"1.00"},1.7000000000000006,{"v":9.444444444444445,"d":"9.44"},{"v":0.4693717489378293,"d":"0.47"},null,18,0.85,0.15,{"v":17,"d":"17.00"},{"v":3,"d":"3.00"},{"v":10,"d":"10.00"},{"v":18.5,"d":"18.50"},{"v":18.5,"d":"18.50"}]
[{"$nulls":5},{"$f":"(E116^(E115))*(F116^(F115))","v":43.30127018922194},{"$nulls":6},19,{"v":0.9,"d":"0.90"},{"v":10,"d":"10.00"},{"v":0.20000000000000018,"d":"0.20"},{"v":5.555555555555555,"d":"5.56"},{"v":0.9,"d":"0.90"},{"v":5,"d":"5.00"},{"v":1,"d":"1.00"},1.8000000000000007,{"v":10,"d":"10.00"},{"v":0.4122133350978805,"d":"0.41"},null,19,{"v":0.9,"d":"0.90"},{"v":0.1,"d":"0.10"},{"v":18,"d":"18.00"},{"v":2,"d":"2.00"},{"v":10,"d":"10.00"},{"v":19,"d":"19.00"},{"v":19,"d":"19.00"}]
[{"$nulls":12},20,0.95,{"v":10.555555555555555,"d":"10.56"},{"v":0.10000000000000009,"d":"0.10"},{"v":5.555555555555555,"d":"5.56"},0.95,{"v":5.277777777777778,"d":"5.28"},{"v":1,"d":"1.00"},1.9000000000000008,{"v":10.555555555555555,"d":"10.56"},{"v":0.35814611382760475,"d":"0.36"},null,20,0.95,0.05,{"v":19,"d":"19.00"},{"v":1,"d":"1.00"},{"v":10,"d":"10.00"},{"v":19.5,"d":"19.50"},{"v":19.5,"d":"19.50"}]
[{"$nulls":12},21,{"v":1,"d":"1.00"},{"v":11.11111111111111,"d":"11.11"},0,{"v":5.555555555555555,"d":"5.56"},{"v":1,"d":"1.00"},{"v":5.555555555555555,"d":"5.56"},{"v":1,"d":"1.00"},2.000000000000001,{"v":11.11111111111111,"d":"11.11"},{"v":0.3068528194400546,"d":"0.31"},null,21,{"v":1,"d":"1.00"},0,{"v":20,"d":"20.00"},0,{"v":10,"d":"10.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"}]
["COBB-DOUGLAS 0",null,"Recta Presupuestaria",{"$nulls":6},"Curva de Indiferencia"]
["Unidades","ponderador","x1","x2","x9lin",null,"x10lin",null,"Cota","x1","x2",{"$nulls":3},"m",{"$f":"P89+(P89-P57)","v":{"v":100,"d":"100.00"}},"k",{"$nulls":3},{"$f":"1/10","v":0.1},{"$nulls":5},"m",{"$f":"AB89+(AB89-AB57)","v":100}]
[1,0,{"$f":"$D$171*B122","v":0},{"$f":"$B$169+($C$169*C122)","v":{"v":50,"d":"50.00"}},{"$f":"$E$146","v":75},{"$f":"B122*$F$146","v":0},{"$f":"B122*$E$146","v":0},{"$f":"$F$146","v":75},{"$nulls":6},"p1",{"$f":"P90+(P90-P58)","v":9},{"$f":"LN(P124)+P125","v":{"v":2.7147984280919264,"d":"2.71"}},{"$nulls":9},"p1",{"$f":"AB90","v":5}]
[2,0.05,{"v":10.714285714285715,"d":"10.71"},{"v":47.5,"d":"47.50"},75,3.75,3.75,75,0.279999999999999,{"$f":"I123*$E$146","v":{"v":20.999999999999925,"d":"21.00"}},{"$f":"($F$147/(J123^($E$145)))^(1/$F$145)","v":{"v":267.85714285714386,"d":"267.86"}},{"$nulls":3},"p2",{"$f":"P91","v":50},{"$nulls":10},"p2",{"$f":"AB91","v":5}]
[3,{"v":0.1,"d":"0.10"},{"v":21.42857142857143,"d":"21.43"},{"v":45,"d":"45.00"},75,{"v":7.5,"d":"7.50"},{"v":7.5,"d":"7.50"},75,0.359999999999999,{"v":26.999999999999925,"d":"27.00"},{"v":208.333333333334,"d":"208.33"},{"$nulls":3},"x1*",{"$f":"P123/P122","v":{"v":5.555555555555555,"d":"5.56"}},{"$nulls":10},"x1",{"$f":"AB121/(AB123+AB122)","v":10}]
[4,0.15,{"v":32.142857142857146,"d":"32.14"},{"v":42.5,"d":"42.50"},75,11.25,11.25,75,0.44,{"v":33,"d":"33.00"},{"v":170.45454545454552,"d":"170.45"},{"$nulls":3},"x2*",{"$f":"P121/P123-1","v":{"v":1,"d":"1.00"}},{"$nulls":10},"x2",{"$f":"AB124","v":10}]
[5,{"v":0.2,"d":"0.20"},{"v":42.85714285714286,"d":"42.86"},{"v":40,"d":"40.00"},75,{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},75,0.52,{"v":39,"d":"39.00"},{"v":144.2307692307693,"d":"144.23"}]
[6,0.25,{"v":53.57142857142858,"d":"53.57"},{"v":37.5,"d":"37.50"},75,18.75,18.75,75,0.6,{"v":45,"d":"45.00"},{"v":125.00000000000006,"d":"125.00"}]
[7,{"v":0.3,"d":"0.30"},{"v":64.28571428571429,"d":"64.29"},{"v":35,"d":"35.00"},75,{"v":22.5,"d":"22.50"},{"v":22.5,"d":"22.50"},75,0.68,{"v":51.00000000000001,"d":"51.00"},{"v":110.29411764705885,"d":"110.29"}]
[8,0.35,{"v":75,"d":"75.00"},{"v":32.5,"d":"32.50"},75,26.25,26.25,75,0.76,{"v":57,"d":"57.00"},{"v":98.68421052631584,"d":"98.68"},null,"REGULARES 0",null,"Recta Presupuestaria",{"$nulls":6},"Curva de Indiferencia",null,null,"COMP. PERFECTOS 0",null,null,"Recta Presupuestaria",null,"Curva de Indiferencia"]
[9,{"v":0.4,"d":"0.40"},{"v":85.71428571428572,"d":"85.71"},{"v":30,"d":"30.00"},75,{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},75,0.84,{"v":63,"d":"63.00"},{"v":89.28571428571432,"d":"89.29"},null,"Unidades","ponderador","x1","x2","x1lin",null,"x2lin",null,"Cota","x1","x2",null,"Unidades","ponderador",null,"x1","x2","vertice","x1line","x2line"]
[10,0.45,{"v":96.42857142857144,"d":"96.43"},{"v":27.5,"d":"27.50"},75,33.75,33.75,75,0.92,{"v":69,"d":"69.00"},{"v":81.52173913043481,"d":"81.52"},null,1,0,{"$f":"$P$153/$P$26*N131","v":0},{"$f":"($P$153/$P$27)-(($P$26/$P$27)*O131)","v":{"v":2,"d":"2.00"}},{"$f":"$P$156","v":{"v":5.555555555555555,"d":"5.56"}},{"$f":"$P$157*N131","v":0},{"$f":"$P$156*N131","v":0},{"$f":"$P$157","v":{"v":1,"d":"1.00"}},{"$nulls":4},1,0,{"v":1,"d":"1.00"},{"$f":"$AB$153/$AB$154*Z131","v":0},{"$f":"$AB$153/$AB$155*AA131","v":{"v":20,"d":"20.00"}},{"$f":"AB156","v":{"v":10,"d":"10.00"}},{"$f":"AD131+(($AB$151-AD131)*Z131)","v":{"v":10,"d":"10.00"}},{"$f":"AD131+(($AC$131-AD131)*Z131)","v":{"v":10,"d":"10.00"}}]
[11,{"v":0.5,"d":"0.50"},{"v":107.14285714285715,"d":"107.14"},{"v":25,"d":"25.00"},75,{"v":37.5,"d":"37.50"},{"v":37.5,"d":"37.50"},75,1,{"v":75,"d":"75.00"},{"v":75.00000000000001,"d":"75.00"},null,2,0.05,{"v":0.5555555555555556,"d":"0.56"},{"v":1.9,"d":"1.90"},{"$f":"$P$156","v":{"v":5.555555555555555,"d":"5.56"}},{"$f":"$P$157*N132","v":0.05},{"$f":"$P$156*N132","v":{"v":0.2777777777777778,"d":"0.28"}},{"$f":"$P$157","v":{"v":1,"d":"1.00"}},{"$f":"$U$25","v":0.1},{"$f":"O132","v":{"v":0.5555555555555556,"d":"0.56"}},{"$f":"$Q$154-LN(V132)","v":{"v":3.3025850929940455,"d":"3.30"}},null,2,0.05,0.95,{"v":1,"d":"1.00"},{"v":19,"d":"19.00"},{"$f":"AD131","v":{"v":10,"d":"10.00"}},{"v":10.5,"d":"10.50"},{"v":10.5,"d":"10.50"}]
[12,0.55,{"v":117.85714285714288,"d":"117.86"},{"v":22.5,"d":"22.50"},75,41.25,41.25,75,1.08,{"v":81,"d":"81.00"},{"v":69.44444444444449,"d":"69.44"},null,3,{"v":0.1,"d":"0.10"},{"v":1.1111111111111112,"d":"1.11"},{"v":1.8,"d":"1.80"},{"v":5.555555555555555,"d":"5.56"},{"v":0.1,"d":"0.10"},{"v":0.5555555555555556,"d":"0.56"},{"v":1,"d":"1.00"},{"$f":"U132+$U$25","v":0.2},{"$f":"O133","v":{"v":1.1111111111111112,"d":"1.11"}},{"$f":"$Q$154-LN(V133)","v":{"v":2.6094379124341,"d":"2.61"}},null,3,{"v":0.1,"d":"0.10"},{"v":0.9,"d":"0.90"},{"v":2,"d":"2.00"},{"v":18,"d":"18.00"},{"v":10,"d":"10.00"},{"v":11,"d":"11.00"},{"v":11,"d":"11.00"}]
[13,{"v":0.6,"d":"0.60"},{"v":128.57142857142858,"d":"128.57"},{"v":20,"d":"20.00"},75,{"v":45,"d":"45.00"},{"v":45,"d":"45.00"},75,1.16,{"v":87,"d":"87.00"},{"v":64.65517241379312,"d":"64.66"},null,4,0.15,{"v":1.6666666666666665,"d":"1.67"},{"v":1.7,"d":"1.70"},{"v":5.555555555555555,"d":"5.56"},0.15,{"v":0.8333333333333333,"d":"0.83"},{"v":1,"d":"1.00"},0.30000000000000004,{"v":1.6666666666666665,"d":"1.67"},{"v":2.203972804325936,"d":"2.20"},null,4,0.15,0.85,{"v":3,"d":"3.00"},{"v":17,"d":"17.00"},{"v":10,"d":"10.00"},{"v":11.5,"d":"11.50"},{"v":11.5,"d":"11.50"}]
[14,0.65,{"v":139.2857142857143,"d":"139.29"},{"v":17.5,"d":"17.50"},75,48.75,48.75,75,1.24,{"v":93,"d":"93.00"},{"v":60.48387096774196,"d":"60.48"},null,5,{"v":0.2,"d":"0.20"},{"v":2.2222222222222223,"d":"2.22"},{"v":1.6,"d":"1.60"},{"v":5.555555555555555,"d":"5.56"},{"v":0.2,"d":"0.20"},{"v":1.1111111111111112,"d":"1.11"},{"v":1,"d":"1.00"},0.4,{"v":2.2222222222222223,"d":"2.22"},{"v":1.9162907318741547,"d":"1.92"},null,5,{"v":0.2,"d":"0.20"},{"v":0.8,"d":"0.80"},{"v":4,"d":"4.00"},{"v":16,"d":"16.00"},{"v":10,"d":"10.00"},{"v":12,"d":"12.00"},{"v":12,"d":"12.00"}]
[15,{"v":0.7,"d":"0.70"},{"v":150,"d":"150.00"},{"v":15.000000000000007,"d":"15.00"},75,{"v":52.5,"d":"52.50"},{"v":52.5,"d":"52.50"},75,1.32,{"v":99,"d":"99.00"},{"v":56.81818181818184,"d":"56.82"},null,6,0.25,{"v":2.7777777777777777,"d":"2.78"},{"v":1.5,"d":"1.50"},{"v":5.555555555555555,"d":"5.56"},0.25,{"v":1.3888888888888888,"d":"1.39"},{"v":1,"d":"1.00"},0.5,{"v":2.7777777777777777,"d":"2.78"},{"v":1.6931471805599452,"d":"1.69"},null,6,0.25,0.75,{"v":5,"d":"5.00"},{"v":15,"d":"15.00"},{"v":10,"d":"10.00"},{"v":12.5,"d":"12.50"},{"v":12.5,"d":"12.50"}]
[16,0.75,{"v":160.71428571428572,"d":"160.71"},{"v":12.5,"d":"12.50"},75,56.25,56.25,75,1.4,{"v":105,"d":"105.00"},{"v":53.5714285714286,"d":"53.57"},null,7,{"v":0.3,"d":"0.30"},{"v":3.333333333333333,"d":"3.33"},{"v":1.4,"d":"1.40"},{"v":5.555555555555555,"d":"5.56"},{"v":0.3,"d":"0.30"},{"v":1.6666666666666665,"d":"1.67"},{"v":1,"d":"1.00"},0.6,{"v":3.333333333333333,"d":"3.33"},{"v":1.5108256237659905,"d":"1.51"},null,7,{"v":0.3,"d":"0.30"},{"v":0.7,"d":"0.70"},{"v":6,"d":"6.00"},{"v":14,"d":"14.00"},{"v":10,"d":"10.00"},{"v":13,"d":"13.00"},{"v":13,"d":"13.00"}]
[17,{"v":0.8,"d":"0.80"},{"v":171.42857142857144,"d":"171.43"},{"v":10,"d":"10.00"},75,{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},75,1.48,{"v":111,"d":"111.00"},{"v":50.6756756756757,"d":"50.68"},null,8,0.35,{"v":3.8888888888888884,"d":"3.89"},{"v":1.3000000000000003,"d":"1.30"},{"v":5.555555555555555,"d":"5.56"},0.35,{"v":1.9444444444444442,"d":"1.94"},{"v":1,"d":"1.00"},0.7,{"v":3.8888888888888884,"d":"3.89"},{"v":1.3566749439387322,"d":"1.36"},null,8,0.35,0.65,{"v":7,"d":"7.00"},{"v":13,"d":"13.00"},{"v":10,"d":"10.00"},{"v":13.5,"d":"13.50"},{"v":13.5,"d":"13.50"}]
[18,0.85,{"v":182.14285714285717,"d":"182.14"},{"v":7.5,"d":"7.50"},75,63.75,63.75,75,1.56,{"v":117,"d":"117.00"},{"v":48.07692307692309,"d":"48.08"},null,9,{"v":0.4,"d":"0.40"},{"v":4.444444444444445,"d":"4.44"},{"v":1.2,"d":"1.20"},{"v":5.555555555555555,"d":"5.56"},{"v":0.4,"d":"0.40"},{"v":2.2222222222222223,"d":"2.22"},{"v":1,"d":"1.00"},0.7999999999999999,{"v":4.444444444444445,"d":"4.44"},{"v":1.2231435513142095,"d":"1.22"},null,9,{"v":0.4,"d":"0.40"},{"v":0.6,"d":"0.60"},{"v":8,"d":"8.00"},{"v":12,"d":"12.00"},{"v":10,"d":"10.00"},{"v":14,"d":"14.00"},{"v":14,"d":"14.00"}]
[19,{"v":0.9,"d":"0.90"},{"v":192.8571428571429,"d":"192.86"},{"v":5,"d":"5.00"},75,{"v":67.5,"d":"67.50"},{"v":67.5,"d":"67.50"},75,1.64,{"v":122.99999999999999,"d":"123.00"},{"v":45.7317073170732,"d":"45.73"},null,10,0.45,{"v":5,"d":"5.00"},{"v":1.1,"d":"1.10"},{"v":5.555555555555555,"d":"5.56"},0.45,{"v":2.5,"d":"2.50"},{"v":1,"d":"1.00"},0.8999999999999999,{"v":5,"d":"5.00"},{"v":1.1053605156578261,"d":"1.11"},null,10,0.45,0.55,{"v":9,"d":"9.00"},{"v":11,"d":"11.00"},{"v":10,"d":"10.00"},{"v":14.5,"d":"14.50"},{"v":14.5,"d":"14.50"}]
[20,0.95,{"v":203.57142857142858,"d":"203.57"},{"v":2.5,"d":"2.50"},75,71.25,71.25,75,1.72,{"v":129,"d":"129.00"},{"v":43.60465116279071,"d":"43.60"},null,11,{"v":0.5,"d":"0.50"},{"v":5.555555555555555,"d":"5.56"},{"v":1,"d":"1.00"},{"v":5.555555555555555,"d":"5.56"},{"v":0.5,"d":"0.50"},{"v":2.7777777777777777,"d":"2.78"},{"v":1,"d":"1.00"},1,{"v":5.555555555555555,"d":"5.56"},{"v":0.9999999999999998,"d":"1.00"},null,11,{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"}]
[21,{"v":1,"d":"1.00"},{"v":214.2857142857143,"d":"214.29"},0,75,{"v":75,"d":"75.00"},{"v":75,"d":"75.00"},75,1.8,{"v":135,"d":"135.00"},{"v":41.666666666666686,"d":"41.67"},null,12,0.55,{"v":6.111111111111112,"d":"6.11"},{"v":0.8999999999999999,"d":"0.90"},{"v":5.555555555555555,"d":"5.56"},0.55,{"v":3.055555555555556,"d":"3.06"},{"v":1,"d":"1.00"},{"$f":"U141+$U$25","v":1.1},{"v":6.111111111111112,"d":"6.11"},{"v":0.9046898201956748,"d":"0.90"},null,12,0.55,0.45,{"v":11,"d":"11.00"},{"v":9,"d":"9.00"},{"v":10,"d":"10.00"},{"v":15.5,"d":"15.50"},{"v":15.5,"d":"15.50"}]
[{"$nulls":12},13,{"v":0.6,"d":"0.60"},{"v":6.666666666666666,"d":"6.67"},{"v":0.8,"d":"0.80"},{"v":5.555555555555555,"d":"5.56"},{"v":0.6,"d":"0.60"},{"v":3.333333333333333,"d":"3.33"},{"v":1,"d":"1.00"},1.2000000000000002,{"v":6.666666666666666,"d":"6.67"},{"v":0.8176784432060451,"d":"0.82"},null,13,{"v":0.6,"d":"0.60"},{"v":0.4,"d":"0.40"},{"v":12,"d":"12.00"},{"v":8,"d":"8.00"},{"v":10,"d":"10.00"},{"v":16,"d":"16.00"},{"v":16,"d":"16.00"}]
[{"$nulls":4},"x1","x2",{"$nulls":6},14,0.65,{"v":7.222222222222222,"d":"7.22"},{"v":0.7,"d":"0.70"},{"v":5.555555555555555,"d":"5.56"},0.65,{"v":3.611111111111111,"d":"3.61"},{"v":1,"d":"1.00"},1.3000000000000003,{"v":7.222222222222222,"d":"7.22"},{"v":0.7376357355325087,"d":"0.74"},null,14,0.65,0.35,{"v":13,"d":"13.00"},{"v":7,"d":"7.00"},{"v":10,"d":"10.00"},{"v":16.5,"d":"16.50"},{"v":16.5,"d":"16.50"}]
[{"$nulls":4},{"$f":"B177","v":0.5},{"$f":"D176","v":0.5},{"$nulls":6},15,{"v":0.7,"d":"0.70"},{"v":7.777777777777777,"d":"7.78"},{"v":0.6000000000000003,"d":"0.60"},{"v":5.555555555555555,"d":"5.56"},{"v":0.7,"d":"0.70"},{"v":3.8888888888888884,"d":"3.89"},{"v":1,"d":"1.00"},1.4000000000000004,{"v":7.777777777777777,"d":"7.78"},{"v":0.663527763378787,"d":"0.66"},null,15,{"v":0.7,"d":"0.70"},{"v":0.3,"d":"0.30"},{"v":14,"d":"14.00"},{"v":6,"d":"6.00"},{"v":10,"d":"10.00"},{"v":17,"d":"17.00"},{"v":17,"d":"17.00"}]
[{"$nulls":4},{"$f":"'Cobb-Douglas CMC'!$D$24*('Cobb-Douglas CMC'!$C$6-('Cobb-Douglas CMC'!$C$7-'Cobb-Douglas CMC'!$C$6))/'Cobb-Douglas CMC'!$D$8","v":75},{"$f":"'Cobb-Douglas CMC'!$F$24*(('Cobb-Douglas CMC'!$C$6-('Cobb-Douglas CMC'!$C$7-'Cobb-Douglas CMC'!$C$6)/'Cobb-Douglas CMC'!$F$6))","v":75},{"$nulls":6},16,0.75,{"v":8.333333333333332,"d":"8.33"},{"v":0.5000000000000002,"d":"0.50"},{"v":5.555555555555555,"d":"5.56"},0.75,{"v":4.166666666666666,"d":"4.17"},{"v":1,"d":"1.00"},1.5000000000000004,{"v":8.333333333333332,"d":"8.33"},{"v":0.5945348918918354,"d":"0.59"},null,16,0.75,0.25,{"v":15,"d":"15.00"},{"v":5,"d":"5.00"},{"v":10,"d":"10.00"},{"v":17.5,"d":"17.50"},{"v":17.5,"d":"17.50"}]
[{"$nulls":5},{"$f":"(E146^(E145))*(F146^(F145))","v":75.00000000000001},{"$nulls":6},17,{"v":0.8,"d":"0.80"},{"v":8.88888888888889,"d":"8.89"},{"v":0.3999999999999999,"d":"0.40"},{"v":5.555555555555555,"d":"5.56"},{"v":0.8,"d":"0.80"},{"v":4.444444444444445,"d":"4.44"},{"v":1,"d":"1.00"},1.6000000000000005,{"v":8.88888888888889,"d":"8.89"},{"v":0.5299963707542643,"d":"0.53"},null,17,{"v":0.8,"d":"0.80"},{"v":0.2,"d":"0.20"},{"v":16,"d":"16.00"},{"v":4,"d":"4.00"},{"v":10,"d":"10.00"},{"v":18,"d":"18.00"},{"v":18,"d":"18.00"}]
[{"$nulls":12},18,0.85,{"v":9.444444444444445,"d":"9.44"},{"v":0.30000000000000004,"d":"0.30"},{"v":5.555555555555555,"d":"5.56"},0.85,{"v":4.722222222222222,"d":"4.72"},{"v":1,"d":"1.00"},1.7000000000000006,{"v":9.444444444444445,"d":"9.44"},{"v":0.4693717489378293,"d":"0.47"},null,18,0.85,0.15,{"v":17,"d":"17.00"},{"v":3,"d":"3.00"},{"v":10,"d":"10.00"},{"v":18.5,"d":"18.50"},{"v":18.5,"d":"18.50"}]
[{"$nulls":12},19,{"v":0.9,"d":"0.90"},{"v":10,"d":"10.00"},{"v":0.20000000000000018,"d":"0.20"},{"v":5.555555555555555,"d":"5.56"},{"v":0.9,"d":"0.90"},{"v":5,"d":"5.00"},{"v":1,"d":"1.00"},1.8000000000000007,{"v":10,"d":"10.00"},{"v":0.4122133350978805,"d":"0.41"},null,19,{"v":0.9,"d":"0.90"},{"v":0.1,"d":"0.10"},{"v":18,"d":"18.00"},{"v":2,"d":"2.00"},{"v":10,"d":"10.00"},{"v":19,"d":"19.00"},{"v":19,"d":"19.00"}]
["CURVA INGRESO-CONSUMO",{"$nulls":11},20,0.95,{"v":10.555555555555555,"d":"10.56"},{"v":0.10000000000000009,"d":"0.10"},{"v":5.555555555555555,"d":"5.56"},0.95,{"v":5.277777777777778,"d":"5.28"},{"v":1,"d":"1.00"},1.9000000000000008,{"v":10.555555555555555,"d":"10.56"},{"v":0.35814611382760475,"d":"0.36"},null,20,0.95,0.05,{"v":19,"d":"19.00"},{"v":1,"d":"1.00"},{"v":10,"d":"10.00"},{"v":19.5,"d":"19.50"},{"v":19.5,"d":"19.50"}]
["CURVA CERO",null,{"$f":"IF(G152=H152,C152,0)","v":75},{"$f":"IF(G152=H152,D152,0)","v":25},{"$nulls":8},21,{"v":1,"d":"1.00"},{"v":11.11111111111111,"d":"11.11"},0,{"v":5.555555555555555,"d":"5.56"},{"v":1,"d":"1.00"},{"v":5.555555555555555,"d":"5.56"},{"v":1,"d":"1.00"},2.000000000000001,{"v":11.11111111111111,"d":"11.11"},{"v":0.3068528194400546,"d":"0.31"},null,21,{"v":1,"d":"1.00"},0,{"v":20,"d":"20.00"},0,{"v":10,"d":"10.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"}]
["CURVA UNO",null,{"$f":"E27","v":75},{"$f":"F27","v":25},{"$f":"0","v":0},{"$f":"MAX(D152:D156)","v":25},{"$f":"C152+C153+C154","v":225},{"$f":"C152*3","v":225}]
["CURVA DOS",null,{"$f":"E56","v":75},{"$f":"F56","v":25},{"$f":"MAX(C152:C156)","v":75},{"$f":"MAX(D152:D156)","v":25},{"$nulls":8},"m",{"$f":"P25","v":{"v":100,"d":"100.00"}},"k",{"$nulls":3},{"$f":"1/10","v":0.1},{"$nulls":5},"m",{"$f":"AB25-(AB57-AB25)","v":100}]
["CURVA TRES",null,{"$f":"E85","v":75},{"$f":"F85","v":25},{"$nulls":10},"p1",{"$f":"P26","v":9},{"$f":"LN(P156)+P157","v":{"v":2.7147984280919264,"d":"2.71"}},{"$nulls":9},"p1",{"$f":"AB122","v":5}]
["CURVA CUATRO",null,{"$f":"IF(G152=H152,C152,E116)","v":75},{"$f":"F116","v":25},{"$nulls":10},"p2",{"$f":"P123","v":50},{"$nulls":10},"p2",{"$f":"AB27","v":5}]
[{"$nulls":14},"x1*",{"$f":"P155/P154","v":{"v":5.555555555555555,"d":"5.56"}},{"$nulls":10},"x1",{"$f":"AB153/(AB155+AB154)","v":10}]
[{"$nulls":14},"x2*",{"$f":"P153/P155-1","v":{"v":1,"d":"1.00"}},{"$nulls":10},"x2",{"$f":"AB156","v":10}]
[]
[]
[]
["RECTA PRESUPUESTARIA"]
["m","p1","x1","p2","x2",{"$nulls":8},0,1,2,3,4,null,{"$f":"P25+P57+P89","v":{"v":300,"d":"300.00"}},{"$f":"P25*3","v":{"v":300,"d":"300.00"}},{"$nulls":4},0,1,2,3,4,null,{"$f":"AB25+AB57+AB89","v":{"v":300,"d":"300.00"}},{"$f":"AB25*3","v":{"v":300,"d":"300.00"}}]
[{"$f":"'Cobb-Douglas CMC'!$C$6","v":{"v":150,"d":"150.0"}},{"$f":"LARGE('Cobb-Douglas CMC'!D6:D8,1)*1.4","v":1.4},{"$f":"D168","v":{"v":75,"d":"75.0"}},{"$f":"'Cobb-Douglas CMC'!$F$6","v":{"v":3,"d":"3.0"}},{"$f":"A168","v":{"v":15.000000000000007,"d":"15.0"}},{"$nulls":7},"x1*",{"$f":"IF(T162=U162,IF(T162=U162,O163,0),O163)","v":{"v":5.555555555555555,"d":"5.56"}},{"$f":"P28","v":{"v":5.555555555555555,"d":"5.56"}},{"$f":"P60","v":{"v":5.555555555555555,"d":"5.56"}},{"$f":"P92","v":{"v":5.555555555555555,"d":"5.56"}},{"$f":"P124","v":{"v":5.555555555555555,"d":"5.56"}},{"$nulls":6},"x1*",{"$f":"IF(AF162=AG162,AA163,AB156)","v":{"v":10,"d":"10.00"}},{"$f":"AB28","v":{"v":10,"d":"10.00"}},{"$f":"AB60","v":{"v":10,"d":"10.00"}},{"$f":"AB92","v":{"v":10,"d":"10.00"}},{"$f":"IF(AF162=AG162,Z163,AB124)","v":{"v":10,"d":"10.00"}}]
[{"$f":"'Cobb-Douglas CMC'!$C$6","v":{"v":150,"d":"150.0"}},{"$f":"SMALL('Cobb-Douglas CMC'!D6:D8,1)*0.7","v":0.7},{"$f":"D169","v":{"v":75,"d":"75.0"}},{"$f":"'Cobb-Douglas CMC'!$F$6","v":{"v":3,"d":"3.0"}},{"$f":"A169","v":32.5},{"$nulls":7},"x2*",{"$f":"IF(T162=U162,P157,0)","v":{"v":1,"d":"1.00"}},{"$f":"P29","v":{"v":1,"d":"1.00"}},{"$f":"P61","v":{"v":1,"d":"1.00"}},{"$f":"P93","v":{"v":1,"d":"1.00"}},{"$f":"P125","v":{"v":1,"d":"1.00"}},{"$nulls":6},"x2*",{"$f":"IF(AF162=AG162,AA164,AB157)","v":{"v":10,"d":"10.00"}},{"$f":"AB29","v":{"v":10,"d":"10.00"}},{"$f":"AB61","v":{"v":10,"d":"10.00"}},{"$f":"AB93","v":{"v":10,"d":"10.00"}},{"$f":"IF(AF162=AG162,AA164,AB125)","v":{"v":10,"d":"10.00"}}]
[]
["PARÁMETROS DE  LA RECTA  PRESUPUESTARIA"]
["x2","b0","b1","x1"]
[{"$f":"B168+(C168*D168)","v":{"v":15.000000000000007,"d":"15.0"}},{"$f":"A163/D163","v":{"v":50,"d":"50.0"}},{"$f":"B163/D163*-1","v":{"v":-0.4666666666666666,"d":"(0.5)"}},{"$f":"E116","v":{"v":75,"d":"75.0"}}]
[{"$f":"B169+(C169*D169)","v":32.5},{"$f":"A164/D164","v":{"v":50,"d":"50.0"}},{"$f":"B164/D164*-1","v":{"v":-0.2333333333333333,"d":"(0.2)"}},{"$f":"E146","v":{"v":75,"d":"75.0"}}]
[]
["Máxima cantidad de x1",null,{"$f":"A163/B163","v":{"v":107.14285714285715,"d":"107.1"}},{"$f":"A164/B164","v":{"v":214.2857142857143,"d":"214.3"}}]
["Máxima cantidad de x2",null,{"$f":"$A$163/$D$164","v":{"v":50,"d":"50.0"}},{"$f":"$A$164/$D$164","v":{"v":50,"d":"50.0"}}]
["Precio Relativo (<0)",null,{"$f":"(B163/D163)*(-1)","v":{"v":-0.4666666666666666,"d":"(0.5)"}},{"$f":"(B164/D164)*(-1)","v":{"v":-0.2333333333333333,"d":"(0.2)"}}]
[]
["k","a","x1*","1-a","x2*"]
[{"$f":"F117","v":{"v":43.30127018922194,"d":"43.3"}},{"$f":"'Cobb-Douglas CMC'!$D$24","v":{"v":0.5,"d":"0.50"}},{"$f":"E116","v":{"v":75,"d":"75.0"}},{"$f":"1-B176","v":{"v":0.5,"d":"0.50"}},{"$f":"F116","v":{"v":25,"d":"25.0"}}]
[{"$f":"F147","v":{"v":75.00000000000001,"d":"75.0"}},{"$f":"'Cobb-Douglas CMC'!$D$24","v":{"v":0.5,"d":"0.50"}},{"$f":"E146","v":{"v":75,"d":"75.0"}},{"$f":"1-B177","v":{"v":0.5,"d":"0.50"}},{"$f":"F146","v":{"v":75,"d":"75.0"}}]

{"sheet":"Oculto CPC","index":8,"n_rows":164,"n_cols":33,"rows_kept":164,"hidden":true,"merged":[[153,0,153,1],[154,0,154,1]]}
["COBB-DOUGLAS 1",null,"Recta Presupuestaria",{"$nulls":6},"Curva de Indiferencia",null,null,"CUASILINEALES",null,"Recta Presupuestaria",{"$nulls":6},"Curva de Indiferencia",null,null,"COMP. PERFECTOS 1",null,null,"Recta Presupuestaria",null,"Curva de Indiferencia"]
["Unidades","ponderador","x1","x2","x1lin",null,"x2lin",null,"Cota","x1","x2",null,"Unidades","ponderador","x1","x2","x1lin",null,"x2lin",null,"Cota","x1","x2",null,"Unidades","ponderador",null,"x1","x2","vertice","x1line","x2line"]
[1,0,{"$f":"('Cobb-Douglas CPC'!$E$18)*B3","v":0},{"$f":"'Cobb-Douglas CPC'!$D$13+('Cobb-Douglas CPC'!$E$13*'Oculto CPC'!C3)","v":{"v":16.666666666666668,"d":"16.67"}},{"$f":"$E$27","v":4},{"$f":"$F$27*B3","v":0},{"$f":"$E$27*'Oculto CPC'!B3","v":0},{"$f":"$F$27","v":10},{"$nulls":4},1,0,{"$f":"$P$25/$P$26*N3","v":0},{"$f":"($P$25/$P$27)-(($P$26/$P$27)*O3)","v":{"v":1.5,"d":"1.50"}},{"$f":"$P$28","v":{"v":200,"d":"200.00"}},{"$f":"$P$29*N3","v":0},{"$f":"Q3*N3","v":0},{"$f":"$P$29","v":{"v":0.5,"d":"0.50"}},null,{"$f":"O3","v":0},null,null,1,0,{"v":1,"d":"1.00"},{"$f":"$AB$25/$AB$26*Z3","v":0},{"$f":"$AB$25/$AB$27*AA3","v":{"v":40,"d":"40.00"}},{"$f":"AB28","v":{"v":13.333333333333334,"d":"13.33"}},{"$f":"AD3+(($AB$23-AD3)*Z3)","v":{"v":13.333333333333334,"d":"13.33"}},{"$f":"AD3+(($AC$3-AD3)*Z3)","v":{"v":13.333333333333334,"d":"13.33"}}]
[2,0.05,{"$f":"('Cobb-Douglas CPC'!$E$18)*B4","v":{"v":0.5,"d":"0.50"}},{"$f":"'Cobb-Douglas CPC'!$D$13+('Cobb-Douglas CPC'!$E$13*'Oculto CPC'!C4)","v":{"v":15.833333333333334,"d":"15.83"}},{"$f":"$E$27","v":4},{"v":0.5,"d":"0.50"},{"$f":"$E$27*'Oculto CPC'!B4","v":{"v":0.2,"d":"0.20"}},{"$f":"$F$27","v":10},0.279999999999999,{"$f":"$E$27*I4","v":{"v":1.119999999999996,"d":"1.12"}},{"$f":"($F$28/(J4^($E$26)))^(1/$F$26)","v":{"v":23.364759358489987,"d":"23.36"}},null,2,0.05,{"$f":"$P$25/$P$26*N4","v":{"v":15,"d":"15.00"}},{"$f":"($P$25/$P$27)-(($P$26/$P$27)*O4)","v":{"v":1.425,"d":"1.43"}},{"$f":"$P$28","v":{"v":200,"d":"200.00"}},{"$f":"$P$29*N4","v":{"v":0.025,"d":"0.03"}},{"$f":"Q4*N4","v":{"v":10,"d":"10.00"}},{"$f":"$P$29","v":{"v":0.5,"d":"0.50"}},{"$f":"$U$25","v":0.1},{"$f":"O4","v":{"v":15,"d":"15.00"}},{"$f":"$Q$26-LN(V4)","v":{"v":3.0902671654458262,"d":"3.09"}},null,2,0.05,0.95,{"$f":"$AB$25/$AB$26*Z4","v":{"v":1,"d":"1.00"}},{"$f":"$AB$25/$AB$27*AA4","v":{"v":38,"d":"38.00"}},{"$f":"AD3","v":{"v":13.333333333333334,"d":"13.33"}},{"$f":"AD4+(($AB$23-AD4)*Z4)","v":{"v":13.666666666666668,"d":"13.67"}},{"$f":"AD4+(($AC$3-AD4)*Z4)","v":{"v":14.666666666666668,"d":"14.67"}}]
[3,{"v":0.1,"d":"0.10"},{"$f":"('Cobb-Douglas CPC'!$E$18)*B5","v":{"v":1,"d":"1.00"}},{"$f":"'Cobb-Douglas CPC'!$D$13+('Cobb-Douglas CPC'!$E$13*'Oculto CPC'!C5)","v":{"v":15.000000000000002,"d":"15.00"}},4,{"v":1,"d":"1.00"},{"$f":"$E$27*'Oculto CPC'!B5","v":{"v":0.4,"d":"0.40"}},10,0.359999999999999,{"$f":"$E$27*I5","v":{"v":1.439999999999996,"d":"1.44"}},{"$f":"($F$28/(J5^($E$26)))^(1/$F$26)","v":{"v":19.760518358278166,"d":"19.76"}},null,3,{"v":0.1,"d":"0.10"},{"$f":"$P$25/$P$26*N5","v":{"v":30,"d":"30.00"}},1.35,{"v":200,"d":"200.00"},0.05,{"v":20,"d":"20.00"},{"v":0.5,"d":"0.50"},{"$f":"U4+$U$25","v":0.2},{"$f":"O5","v":{"v":30,"d":"30.00"}},{"$f":"$Q$26-LN(V5)","v":{"v":2.397119984885881,"d":"2.40"}},null,3,{"v":0.1,"d":"0.10"},{"v":0.9,"d":"0.90"},{"v":2,"d":"2.00"},{"v":36,"d":"36.00"},{"$f":"AD4","v":{"v":13.333333333333334,"d":"13.33"}},{"v":14,"d":"14.00"},{"v":16,"d":"16.00"}]
[4,0.15,{"$f":"('Cobb-Douglas CPC'!$E$18)*B6","v":{"v":1.5,"d":"1.50"}},{"$f":"'Cobb-Douglas CPC'!$D$13+('Cobb-Douglas CPC'!$E$13*'Oculto CPC'!C6)","v":{"v":14.166666666666668,"d":"14.17"}},4,{"v":1.5,"d":"1.50"},{"$f":"$E$27*'Oculto CPC'!B6","v":{"v":0.6,"d":"0.60"}},10,0.44,1.76,{"v":17.286147548915423,"d":"17.29"},null,4,0.15,{"v":45,"d":"45.00"},{"v":1.275,"d":"1.28"},{"v":200,"d":"200.00"},{"v":0.075,"d":"0.08"},{"v":30,"d":"30.00"},{"v":0.5,"d":"0.50"},{"$f":"U5+$U$25","v":0.30000000000000004},{"v":45,"d":"45.00"},{"v":1.9916548767777167,"d":"1.99"},null,4,0.15,0.85,{"v":3,"d":"3.00"},{"v":34,"d":"34.00"},{"v":13.333333333333334,"d":"13.33"},{"v":14.333333333333334,"d":"14.33"},{"v":17.333333333333332,"d":"17.33"}]
[5,{"v":0.2,"d":"0.20"},{"$f":"('Cobb-Douglas CPC'!$E$18)*B7","v":{"v":2,"d":"2.00"}},{"$f":"'Cobb-Douglas CPC'!$D$13+('Cobb-Douglas CPC'!$E$13*'Oculto CPC'!C7)","v":{"v":13.333333333333334,"d":"13.33"}},4,{"v":2,"d":"2.00"},{"$f":"$E$27*'Oculto CPC'!B7","v":{"v":0.8,"d":"0.80"}},10,0.52,2.08,{"v":15.464329840727146,"d":"15.46"},null,5,{"v":0.2,"d":"0.20"},{"v":60,"d":"60.00"},{"v":1.2,"d":"1.20"},{"v":200,"d":"200.00"},{"v":0.1,"d":"0.10"},{"v":40,"d":"40.00"},{"v":0.5,"d":"0.50"},0.4,{"v":60,"d":"60.00"},{"v":1.703972804325936,"d":"1.70"},null,5,{"v":0.2,"d":"0.20"},{"v":0.8,"d":"0.80"},{"v":4,"d":"4.00"},{"v":32,"d":"32.00"},{"v":13.333333333333334,"d":"13.33"},{"v":14.666666666666668,"d":"14.67"},{"v":18.666666666666668,"d":"18.67"}]
[6,0.25,{"$f":"('Cobb-Douglas CPC'!$E$18)*B8","v":{"v":2.5,"d":"2.50"}},{"$f":"'Cobb-Douglas CPC'!$D$13+('Cobb-Douglas CPC'!$E$13*'Oculto CPC'!C8)","v":{"v":12.5,"d":"12.50"}},4,{"v":2.5,"d":"2.50"},{"$f":"$E$27*'Oculto CPC'!B8","v":{"v":1,"d":"1.00"}},10,0.6,{"v":2.4,"d":"2.40"},{"v":14.057211088362491,"d":"14.06"},null,6,0.25,{"v":75,"d":"75.00"},{"v":1.125,"d":"1.13"},{"v":200,"d":"200.00"},{"v":0.125,"d":"0.13"},{"v":50,"d":"50.00"},{"v":0.5,"d":"0.50"},0.5,{"$f":"O8","v":{"v":75,"d":"75.00"}},{"v":1.4808292530117262,"d":"1.48"},null,6,0.25,0.75,{"v":5,"d":"5.00"},{"v":30,"d":"30.00"},{"v":13.333333333333334,"d":"13.33"},{"v":15,"d":"15.00"},{"v":20,"d":"20.00"}]
[7,{"v":0.3,"d":"0.30"},{"$f":"('Cobb-Douglas CPC'!$E$18)*B9","v":{"v":3,"d":"3.00"}},{"$f":"'Cobb-Douglas CPC'!$D$13+('Cobb-Douglas CPC'!$E$13*'Oculto CPC'!C9)","v":{"v":11.666666666666668,"d":"11.67"}},4,{"v":3,"d":"3.00"},{"$f":"$E$27*'Oculto CPC'!B9","v":{"v":1.2,"d":"1.20"}},10,0.68,2.72,{"v":12.931851976935821,"d":"12.93"},null,7,{"v":0.3,"d":"0.30"},{"v":90,"d":"90.00"},1.05,{"v":200,"d":"200.00"},0.15,{"v":60,"d":"60.00"},{"v":0.5,"d":"0.50"},0.6,{"v":90,"d":"90.00"},{"v":1.2985076962177713,"d":"1.30"},null,7,{"v":0.3,"d":"0.30"},{"v":0.7,"d":"0.70"},{"v":6,"d":"6.00"},{"v":28,"d":"28.00"},{"v":13.333333333333334,"d":"13.33"},{"v":15.333333333333334,"d":"15.33"},{"v":21.333333333333332,"d":"21.33"}]
[8,0.35,{"$f":"('Cobb-Douglas CPC'!$E$18)*B10","v":{"v":3.5,"d":"3.50"}},{"$f":"'Cobb-Douglas CPC'!$D$13+('Cobb-Douglas CPC'!$E$13*'Oculto CPC'!C10)","v":{"v":10.833333333333334,"d":"10.83"}},4,{"v":3.5,"d":"3.50"},{"$f":"$E$27*'Oculto CPC'!B10","v":{"v":1.4,"d":"1.40"}},10,0.76,3.04,{"v":12.007638514176229,"d":"12.01"},null,8,0.35,{"v":105,"d":"105.00"},{"v":0.975,"d":"0.98"},{"v":200,"d":"200.00"},{"v":0.175,"d":"0.18"},{"v":70,"d":"70.00"},{"v":0.5,"d":"0.50"},0.7,{"v":105,"d":"105.00"},{"v":1.1443570163905132,"d":"1.14"},null,8,0.35,0.65,{"v":7,"d":"7.00"},{"v":26,"d":"26.00"},{"v":13.333333333333334,"d":"13.33"},{"v":15.666666666666668,"d":"15.67"},{"v":22.666666666666664,"d":"22.67"}]
[9,{"v":0.4,"d":"0.40"},{"$f":"('Cobb-Douglas CPC'!$E$18)*B11","v":{"v":4,"d":"4.00"}},{"$f":"'Cobb-Douglas CPC'!$D$13+('Cobb-Douglas CPC'!$E$13*'Oculto CPC'!C11)","v":{"v":10,"d":"10.00"}},4,{"v":4,"d":"4.00"},{"$f":"$E$27*'Oculto CPC'!B11","v":{"v":1.6,"d":"1.60"}},10,0.84,3.36,{"v":11.232604715039368,"d":"11.23"},null,9,{"v":0.4,"d":"0.40"},{"v":120,"d":"120.00"},{"v":0.9,"d":"0.90"},{"v":200,"d":"200.00"},{"v":0.2,"d":"0.20"},{"v":80,"d":"80.00"},{"v":0.5,"d":"0.50"},0.7999999999999999,{"v":120,"d":"120.00"},{"v":1.0108256237659905,"d":"1.01"},null,9,{"v":0.4,"d":"0.40"},{"v":0.6,"d":"0.60"},{"v":8,"d":"8.00"},{"v":24,"d":"24.00"},{"v":13.333333333333334,"d":"13.33"},{"v":16,"d":"16.00"},{"v":24,"d":"24.00"}]
[10,0.45,{"$f":"('Cobb-Douglas CPC'!$E$18)*B12","v":{"v":4.5,"d":"4.50"}},{"$f":"'Cobb-Douglas CPC'!$D$13+('Cobb-Douglas CPC'!$E$13*'Oculto CPC'!C12)","v":{"v":9.166666666666668,"d":"9.17"}},4,{"v":4.5,"d":"4.50"},{"$f":"$E$27*'Oculto CPC'!B12","v":{"v":1.8,"d":"1.80"}},10,0.92,3.68,{"v":10.571617676291913,"d":"10.57"},null,10,0.45,{"v":135,"d":"135.00"},{"v":0.825,"d":"0.83"},{"v":200,"d":"200.00"},{"v":0.225,"d":"0.23"},{"v":90,"d":"90.00"},{"v":0.5,"d":"0.50"},0.8999999999999999,{"v":135,"d":"135.00"},{"v":0.8930425881096067,"d":"0.89"},null,10,0.45,0.55,{"v":9,"d":"9.00"},{"v":22,"d":"22.00"},{"v":13.333333333333334,"d":"13.33"},{"v":16.333333333333336,"d":"16.33"},{"v":25.333333333333336,"d":"25.33"}]
[11,{"v":0.5,"d":"0.50"},{"$f":"('Cobb-Douglas CPC'!$E$18)*B13","v":{"v":5,"d":"5.00"}},{"$f":"'Cobb-Douglas CPC'!$D$13+('Cobb-Douglas CPC'!$E$13*'Oculto CPC'!C13)","v":{"v":8.333333333333334,"d":"8.33"}},4,{"v":5,"d":"5.00"},{"$f":"$E$27*'Oculto CPC'!B13","v":{"v":2,"d":"2.00"}},10,1,{"$f":"$E$27*I13","v":{"v":4,"d":"4.00"}},{"$f":"($F$28/(J13^($E$26)))^(1/$F$26)","v":{"v":10.000000000000002,"d":"10.00"}},null,11,{"v":0.5,"d":"0.50"},{"$f":"$P$25/$P$26*N13","v":{"v":150,"d":"150.00"}},0.75,{"v":200,"d":"200.00"},0.25,{"v":100,"d":"100.00"},{"v":0.5,"d":"0.50"},1,{"v":150,"d":"150.00"},{"v":0.7876820724517808,"d":"0.79"},null,11,{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":10,"d":"10.00"},{"v":20,"d":"20.00"},{"v":13.333333333333334,"d":"13.33"},{"v":16.666666666666668,"d":"16.67"},{"v":26.666666666666664,"d":"26.67"}]
[12,0.55,{"$f":"('Cobb-Douglas CPC'!$E$18)*B14","v":{"v":5.5,"d":"5.50"}},{"$f":"'Cobb-Douglas CPC'!$D$13+('Cobb-Douglas CPC'!$E$13*'Oculto CPC'!C14)","v":{"v":7.5,"d":"7.50"}},4,{"v":5.5,"d":"5.50"},{"$f":"$E$27*'Oculto CPC'!B14","v":{"v":2.2,"d":"2.20"}},10,1.08,{"$f":"$E$27*I14","v":4.32},{"v":9.499866370426094,"d":"9.50"},null,12,0.55,{"v":165,"d":"165.00"},{"v":0.6749999999999999,"d":"0.68"},{"v":200,"d":"200.00"},{"v":0.275,"d":"0.28"},{"v":110.00000000000001,"d":"110.00"},{"v":0.5,"d":"0.50"},{"$f":"U13+$U$25","v":1.1},{"v":165,"d":"165.00"},{"v":0.692371892647456,"d":"0.69"},null,12,0.55,0.45,{"v":11,"d":"11.00"},{"v":18,"d":"18.00"},{"v":13.333333333333334,"d":"13.33"},{"v":17,"d":"17.00"},{"v":28,"d":"28.00"}]
[13,{"v":0.6,"d":"0.60"},{"$f":"('Cobb-Douglas CPC'!$E$18)*B15","v":{"v":6,"d":"6.00"}},{"$f":"'Cobb-Douglas CPC'!$D$13+('Cobb-Douglas CPC'!$E$13*'Oculto CPC'!C15)","v":{"v":6.666666666666668,"d":"6.67"}},4,{"v":6,"d":"6.00"},{"$f":"$E$27*'Oculto CPC'!B15","v":{"v":2.4,"d":"2.40"}},10,1.16,4.64,{"v":9.05791012498776,"d":"9.06"},null,13,{"v":0.6,"d":"0.60"},{"v":180,"d":"180.00"},{"v":0.6,"d":"0.60"},{"v":200,"d":"200.00"},{"v":0.3,"d":"0.30"},{"v":120,"d":"120.00"},{"v":0.5,"d":"0.50"},{"$f":"U14+$U$25","v":1.2000000000000002},{"v":180,"d":"180.00"},{"v":0.6053605156578259,"d":"0.61"},null,13,{"v":0.6,"d":"0.60"},{"v":0.4,"d":"0.40"},{"v":12,"d":"12.00"},{"v":16,"d":"16.00"},{"v":13.333333333333334,"d":"13.33"},{"v":17.333333333333332,"d":"17.33"},{"v":29.333333333333332,"d":"29.33"}]
[14,0.65,{"$f":"('Cobb-Douglas CPC'!$E$18)*B16","v":{"v":6.5,"d":"6.50"}},{"$f":"'Cobb-Douglas CPC'!$D$13+('Cobb-Douglas CPC'!$E$13*'Oculto CPC'!C16)","v":{"v":5.833333333333334,"d":"5.83"}},4,{"v":6.5,"d":"6.50"},{"$f":"$E$27*'Oculto CPC'!B16","v":{"v":2.6,"d":"2.60"}},10,1.24,4.96,{"v":8.664008637007795,"d":"8.66"},null,14,0.65,{"v":195,"d":"195.00"},{"v":0.525,"d":"0.53"},{"v":200,"d":"200.00"},{"v":0.325,"d":"0.33"},{"v":130,"d":"130.00"},{"v":0.5,"d":"0.50"},1.3000000000000003,{"v":195,"d":"195.00"},{"v":0.5253178079842895,"d":"0.53"},null,14,0.65,0.35,{"v":13,"d":"13.00"},{"v":14,"d":"14.00"},{"v":13.333333333333334,"d":"13.33"},{"v":17.666666666666668,"d":"17.67"},{"v":30.666666666666664,"d":"30.67"}]
[15,{"v":0.7,"d":"0.70"},{"$f":"('Cobb-Douglas CPC'!$E$18)*B17","v":{"v":7,"d":"7.00"}},{"$f":"'Cobb-Douglas CPC'!$D$13+('Cobb-Douglas CPC'!$E$13*'Oculto CPC'!C17)","v":{"v":5,"d":"5.00"}},4,{"v":7,"d":"7.00"},{"$f":"$E$27*'Oculto CPC'!B17","v":{"v":2.8,"d":"2.80"}},10,1.32,5.28,{"v":8.310312958231242,"d":"8.31"},null,15,{"v":0.7,"d":"0.70"},{"v":210,"d":"210.00"},{"v":0.44999999999999996,"d":"0.45"},{"v":200,"d":"200.00"},0.35,{"v":140,"d":"140.00"},{"v":0.5,"d":"0.50"},1.4000000000000004,{"v":210,"d":"210.00"},{"v":0.45120983583056784,"d":"0.45"},null,15,{"v":0.7,"d":"0.70"},{"v":0.3,"d":"0.30"},{"v":14,"d":"14.00"},{"v":12,"d":"12.00"},{"v":13.333333333333334,"d":"13.33"},{"v":18,"d":"18.00"},{"v":32,"d":"32.00"}]
[16,0.75,{"$f":"('Cobb-Douglas CPC'!$E$18)*B18","v":{"v":7.5,"d":"7.50"}},{"$f":"'Cobb-Douglas CPC'!$D$13+('Cobb-Douglas CPC'!$E$13*'Oculto CPC'!C18)","v":{"v":4.166666666666668,"d":"4.17"}},4,{"v":7.5,"d":"7.50"},{"$f":"$E$27*'Oculto CPC'!B18","v":{"v":3,"d":"3.00"}},10,1.4,{"v":5.6,"d":"5.60"},{"v":7.990635300581411,"d":"7.99"},null,16,0.75,{"v":225,"d":"225.00"},{"v":0.375,"d":"0.38"},{"v":200,"d":"200.00"},{"v":0.375,"d":"0.38"},{"v":150,"d":"150.00"},{"v":0.5,"d":"0.50"},1.5000000000000004,{"v":225,"d":"225.00"},{"v":0.3822169643436162,"d":"0.38"},null,16,0.75,0.25,{"v":15,"d":"15.00"},{"v":10,"d":"10.00"},{"v":13.333333333333334,"d":"13.33"},{"v":18.333333333333336,"d":"18.33"},{"v":33.333333333333336,"d":"33.33"}]
[17,{"v":0.8,"d":"0.80"},{"$f":"('Cobb-Douglas CPC'!$E$18)*B19","v":{"v":8,"d":"8.00"}},{"$f":"'Cobb-Douglas CPC'!$D$13+('Cobb-Douglas CPC'!$E$13*'Oculto CPC'!C19)","v":{"v":3.333333333333334,"d":"3.33"}},4,{"v":8,"d":"8.00"},{"$f":"$E$27*'Oculto CPC'!B19","v":{"v":3.2,"d":"3.20"}},10,1.48,5.92,{"v":7.700025966628467,"d":"7.70"},null,17,{"v":0.8,"d":"0.80"},{"v":240,"d":"240.00"},{"v":0.30000000000000004,"d":"0.30"},{"v":200,"d":"200.00"},{"v":0.4,"d":"0.40"},{"v":160,"d":"160.00"},{"v":0.5,"d":"0.50"},1.6000000000000005,{"v":240,"d":"240.00"},{"v":0.3176784432060451,"d":"0.32"},null,17,{"v":0.8,"d":"0.80"},{"v":0.2,"d":"0.20"},{"v":16,"d":"16.00"},{"v":8,"d":"8.00"},{"v":13.333333333333334,"d":"13.33"},{"v":18.666666666666668,"d":"18.67"},{"v":34.666666666666664,"d":"34.67"}]
[18,0.85,{"$f":"('Cobb-Douglas CPC'!$E$18)*B20","v":{"v":8.5,"d":"8.50"}},{"$f":"'Cobb-Douglas CPC'!$D$13+('Cobb-Douglas CPC'!$E$13*'Oculto CPC'!C20)","v":{"v":2.5,"d":"2.50"}},4,{"v":8.5,"d":"8.50"},{"$f":"$E$27*'Oculto CPC'!B20","v":{"v":3.4,"d":"3.40"}},10,1.56,6.24,{"v":7.434474355960251,"d":"7.43"},null,18,0.85,{"v":255,"d":"255.00"},{"v":0.22499999999999987,"d":"0.23"},{"v":200,"d":"200.00"},{"v":0.425,"d":"0.43"},{"v":170,"d":"170.00"},{"v":0.5,"d":"0.50"},1.7000000000000006,{"v":255,"d":"255.00"},{"v":0.2570538213896105,"d":"0.26"},null,18,0.85,0.15,{"v":17,"d":"17.00"},{"v":6,"d":"6.00"},{"v":13.333333333333334,"d":"13.33"},{"v":19,"d":"19.00"},{"v":36,"d":"36.00"}]
[19,{"v":0.9,"d":"0.90"},{"$f":"('Cobb-Douglas CPC'!$E$18)*B21","v":{"v":9,"d":"9.00"}},{"$f":"'Cobb-Douglas CPC'!$D$13+('Cobb-Douglas CPC'!$E$13*'Oculto CPC'!C21)","v":{"v":1.6666666666666679,"d":"1.67"}},4,{"v":9,"d":"9.00"},{"$f":"$E$27*'Oculto CPC'!B21","v":{"v":3.6,"d":"3.60"}},10,1.64,6.56,{"v":7.19069334142728,"d":"7.19"},null,19,{"v":0.9,"d":"0.90"},{"v":270,"d":"270.00"},{"v":0.1499999999999999,"d":"0.15"},{"v":200,"d":"200.00"},0.45,{"v":180,"d":"180.00"},{"v":0.5,"d":"0.50"},1.8000000000000007,{"v":270,"d":"270.00"},{"v":0.19989540754966129,"d":"0.20"},null,19,{"v":0.9,"d":"0.90"},{"v":0.1,"d":"0.10"},{"v":18,"d":"18.00"},{"v":4,"d":"4.00"},{"v":13.333333333333334,"d":"13.33"},{"v":19.333333333333336,"d":"19.33"},{"v":37.333333333333336,"d":"37.33"}]
[20,0.95,{"$f":"('Cobb-Douglas CPC'!$E$18)*B22","v":{"v":9.5,"d":"9.50"}},{"$f":"'Cobb-Douglas CPC'!$D$13+('Cobb-Douglas CPC'!$E$13*'Oculto CPC'!C22)","v":{"v":0.8333333333333339,"d":"0.83"}},4,{"v":9.5,"d":"9.50"},{"$f":"$E$27*'Oculto CPC'!B22","v":{"v":3.8,"d":"3.80"}},10,1.72,6.88,{"v":6.9659609475524364,"d":"6.97"},null,20,0.95,{"v":285,"d":"285.00"},{"v":0.07499999999999996,"d":"0.08"},{"v":200,"d":"200.00"},{"v":0.475,"d":"0.48"},{"v":190,"d":"190.00"},{"v":0.5,"d":"0.50"},1.9000000000000008,{"v":285,"d":"285.00"},{"v":0.14582818627938554,"d":"0.15"},null,20,0.95,0.05,{"v":19,"d":"19.00"},{"v":2,"d":"2.00"},{"v":13.333333333333334,"d":"13.33"},{"v":19.666666666666664,"d":"19.67"},{"v":38.666666666666664,"d":"38.67"}]
[21,{"v":1,"d":"1.00"},{"$f":"('Cobb-Douglas CPC'!$E$18)*B23","v":{"v":10,"d":"10.00"}},{"$f":"'Cobb-Douglas CPC'!$D$13+('Cobb-Douglas CPC'!$E$13*'Oculto CPC'!C23)","v":0},4,{"$f":"$F$27*B23","v":{"v":10,"d":"10.00"}},{"$f":"$E$27*'Oculto CPC'!B23","v":{"v":4,"d":"4.00"}},10,1.8,{"v":7.2,"d":"7.20"},{"v":6.758002217303777,"d":"6.76"},null,21,{"v":1,"d":"1.00"},{"v":300,"d":"300.00"},0,{"v":200,"d":"200.00"},{"v":0.5,"d":"0.50"},{"v":200,"d":"200.00"},{"v":0.5,"d":"0.50"},2.000000000000001,{"v":300,"d":"300.00"},{"v":0.0945348918918354,"d":"0.09"},null,21,{"v":1,"d":"1.00"},0,{"v":20,"d":"20.00"},0,{"v":13.333333333333334,"d":"13.33"},{"v":20,"d":"20.00"},{"v":40,"d":"40.00"}]
[]
[{"$nulls":4},"x1","x2",{"$nulls":8},"m",{"$f":"'Regulares CPC'!$C$6","v":{"v":300,"d":"300.00"}},"k",{"$nulls":3},{"$f":"1/10","v":0.1},{"$nulls":5},"m",{"$f":"'CompPerf CPC'!C6","v":200}]
[{"$nulls":4},{"$f":"'Cobb-Douglas CPC'!$D$24","v":0.4},{"$f":"'Cobb-Douglas CPC'!$F$24","v":0.6},{"$nulls":8},"p1",{"$f":"'Regulares CPC'!D6","v":1},{"$f":"LN(P28)+P29","v":{"v":5.798317366548036,"d":"5.80"}},{"$nulls":9},"p1",{"$f":"'CompPerf CPC'!D6","v":10}]
[{"$nulls":4},{"$f":"'Cobb-Douglas CPC'!$D$24*('Cobb-Douglas CPC'!$C$6/'Cobb-Douglas CPC'!$D$6)","v":4},{"$f":"'Cobb-Douglas CPC'!$F$24*('Cobb-Douglas CPC'!$C$6/'Cobb-Douglas CPC'!$F$6)","v":10},{"$nulls":8},"p2",{"$f":"'Regulares CPC'!F6","v":200},{"$nulls":10},"p2",{"$f":"'CompPerf CPC'!F6","v":5}]
[{"$nulls":5},{"$f":"(E27^(E26))*(F27^(F26))","v":6.931448431551464},{"$nulls":8},"x1*",{"$f":"P27/P26","v":{"v":200,"d":"200.00"}},{"$nulls":10},"x1",{"$f":"AB25/(AB27+AB26)","v":13.333333333333334}]
[{"$nulls":14},"x2*",{"$f":"P25/P27-1","v":{"v":0.5,"d":"0.50"}},{"$nulls":10},"x2",{"$f":"AB28","v":13.333333333333334}]
["COBB-DOUGLAS 2",null,"Recta Presupuestaria",{"$nulls":6},"Curva de Indiferencia"]
["Unidades","ponderador","x1","x2","x3lin",null,"x4lin",null,"Cota","x1","x2"]
[1,0,{"$f":"'Cobb-Douglas CPC'!$F$18*B32","v":0},{"$f":"'Cobb-Douglas CPC'!$D$14+('Cobb-Douglas CPC'!$E$14*'Oculto CPC'!C32)","v":{"v":16.666666666666668,"d":"16.67"}},{"$f":"$E$56","v":4},{"$f":"$F$56*B32","v":0},{"$f":"$E$56*'Oculto CPC'!B32","v":0},{"$f":"$F$56","v":10}]
[2,0.05,{"$f":"'Cobb-Douglas CPC'!$F$18*B33","v":{"v":0.5,"d":"0.50"}},{"$f":"'Cobb-Douglas CPC'!$D$14+('Cobb-Douglas CPC'!$E$14*'Oculto CPC'!C33)","v":{"v":15.833333333333334,"d":"15.83"}},{"$f":"$E$56","v":4},{"$f":"$F$56*B33","v":{"v":0.5,"d":"0.50"}},{"$f":"$E$56*'Oculto CPC'!B33","v":{"v":0.2,"d":"0.20"}},{"$f":"$F$56","v":10},0.279999999999999,{"$f":"$E$56*I33","v":{"v":1.119999999999996,"d":"1.12"}},{"$f":"($F$57/(J33^($E$55)))^(1/$F$55)","v":{"v":23.364759358489987,"d":"23.36"}},null,"REGULARES 2",null,"Recta Presupuestaria",{"$nulls":6},"Curva de Indiferencia",null,null,"COMP. PERFECTOS 2",null,null,"Recta Presupuestaria",null,"Curva de Indiferencia"]
[3,{"v":0.1,"d":"0.10"},{"$f":"'Cobb-Douglas CPC'!$F$18*B34","v":{"v":1,"d":"1.00"}},{"$f":"'Cobb-Douglas CPC'!$D$14+('Cobb-Douglas CPC'!$E$14*'Oculto CPC'!C34)","v":{"v":15.000000000000002,"d":"15.00"}},4,{"v":1,"d":"1.00"},{"$f":"$E$56*'Oculto CPC'!B34","v":{"v":0.4,"d":"0.40"}},10,0.359999999999999,{"$f":"$E$56*I34","v":{"v":1.439999999999996,"d":"1.44"}},{"$f":"($F$57/(J34^($E$55)))^(1/$F$55)","v":{"v":19.760518358278166,"d":"19.76"}},null,"Unidades","ponderador","x1","x2","x1lin",null,"x2lin",null,"Cota","x1","x2",null,"Unidades","ponderador",null,"x1","x2","vertice","x1line","x2line"]
[4,0.15,{"$f":"'Cobb-Douglas CPC'!$F$18*B35","v":{"v":1.5,"d":"1.50"}},{"$f":"'Cobb-Douglas CPC'!$D$14+('Cobb-Douglas CPC'!$E$14*'Oculto CPC'!C35)","v":{"v":14.166666666666668,"d":"14.17"}},4,{"v":1.5,"d":"1.50"},{"$f":"$E$56*'Oculto CPC'!B35","v":{"v":0.6,"d":"0.60"}},10,0.44,1.76,{"v":17.286147548915423,"d":"17.29"},null,1,0,{"$f":"$P$57/$P$58*N35","v":0},{"$f":"($P$57/$P$59)-(($P$58/$P$59)*O35)","v":{"v":1.5,"d":"1.50"}},{"$f":"$P$60","v":{"v":200,"d":"200.00"}},{"$f":"$P$61*N35","v":0},{"$f":"$P$60*N35","v":0},{"$f":"$P$61","v":{"v":0.5,"d":"0.50"}},{"$nulls":4},1,0,{"v":1,"d":"1.00"},{"$f":"$AB$57/$AB$58*Z35","v":0},{"$f":"$AB$25/$AB$27*AA35","v":{"v":40,"d":"40.00"}},{"$f":"AB60","v":{"v":13.333333333333334,"d":"13.33"}},{"$f":"AD35+(($AB$23-AD35)*Z35)","v":{"v":13.333333333333334,"d":"13.33"}},{"$f":"AD35+(($AC$3-AD35)*Z35)","v":{"v":13.333333333333334,"d":"13.33"}}]
[5,{"v":0.2,"d":"0.20"},{"$f":"'Cobb-Douglas CPC'!$F$18*B36","v":{"v":2,"d":"2.00"}},{"$f":"'Cobb-Douglas CPC'!$D$14+('Cobb-Douglas CPC'!$E$14*'Oculto CPC'!C36)","v":{"v":13.333333333333334,"d":"13.33"}},4,{"v":2,"d":"2.00"},{"$f":"$E$56*'Oculto CPC'!B36","v":{"v":0.8,"d":"0.80"}},10,0.52,2.08,{"v":15.464329840727146,"d":"15.46"},null,2,0.05,{"$f":"$P$57/$P$58*N36","v":{"v":15,"d":"15.00"}},{"$f":"($P$57/$P$59)-(($P$58/$P$59)*O36)","v":{"v":1.425,"d":"1.43"}},{"$f":"$P$60","v":{"v":200,"d":"200.00"}},{"$f":"$P$61*N36","v":{"v":0.025,"d":"0.03"}},{"$f":"$P$60*N36","v":{"v":10,"d":"10.00"}},{"$f":"$P$61","v":{"v":0.5,"d":"0.50"}},{"$f":"$U$25","v":0.1},{"$f":"O36","v":{"v":15,"d":"15.00"}},{"$f":"$Q$58-LN(V36)","v":{"v":3.0902671654458262,"d":"3.09"}},null,2,0.05,0.95,{"$f":"$AB$57/$AB$58*Z36","v":{"v":1,"d":"1.00"}},{"$f":"$AB$25/$AB$27*AA36","v":{"v":38,"d":"38.00"}},{"$f":"AD35","v":{"v":13.333333333333334,"d":"13.33"}},{"$f":"AD36+(($AB$23-AD36)*Z36)","v":{"v":13.666666666666668,"d":"13.67"}},{"$f":"AD36+(($AC$3-AD36)*Z36)","v":{"v":14.666666666666668,"d":"14.67"}}]
[6,0.25,{"$f":"'Cobb-Douglas CPC'!$F$18*B37","v":{"v":2.5,"d":"2.50"}},{"$f":"'Cobb-Douglas CPC'!$D$14+('Cobb-Douglas CPC'!$E$14*'Oculto CPC'!C37)","v":{"v":12.5,"d":"12.50"}},4,{"v":2.5,"d":"2.50"},{"$f":"$E$56*'Oculto CPC'!B37","v":{"v":1,"d":"1.00"}},10,0.6,{"v":2.4,"d":"2.40"},{"v":14.057211088362491,"d":"14.06"},null,3,{"v":0.1,"d":"0.10"},{"v":30,"d":"30.00"},1.35,{"v":200,"d":"200.00"},0.05,{"v":20,"d":"20.00"},{"v":0.5,"d":"0.50"},{"$f":"U36+$U$25","v":0.2},{"$f":"O37","v":{"v":30,"d":"30.00"}},{"$f":"$Q$58-LN(V37)","v":{"v":2.397119984885881,"d":"2.40"}},null,3,{"v":0.1,"d":"0.10"},{"v":0.9,"d":"0.90"},{"v":2,"d":"2.00"},{"v":36,"d":"36.00"},{"$f":"AD36","v":{"v":13.333333333333334,"d":"13.33"}},{"v":14,"d":"14.00"},{"v":16,"d":"16.00"}]
[7,{"v":0.3,"d":"0.30"},{"$f":"'Cobb-Douglas CPC'!$F$18*B38","v":{"v":3,"d":"3.00"}},{"$f":"'Cobb-Douglas CPC'!$D$14+('Cobb-Douglas CPC'!$E$14*'Oculto CPC'!C38)","v":{"v":11.666666666666668,"d":"11.67"}},4,{"v":3,"d":"3.00"},{"$f":"$E$56*'Oculto CPC'!B38","v":{"v":1.2,"d":"1.20"}},10,0.68,2.72,{"v":12.931851976935821,"d":"12.93"},null,4,0.15,{"v":45,"d":"45.00"},{"v":1.275,"d":"1.28"},{"v":200,"d":"200.00"},{"v":0.075,"d":"0.08"},{"v":30,"d":"30.00"},{"v":0.5,"d":"0.50"},{"$f":"U37+$U$25","v":0.30000000000000004},{"v":45,"d":"45.00"},{"v":1.9916548767777167,"d":"1.99"},null,4,0.15,0.85,{"v":3,"d":"3.00"},{"v":34,"d":"34.00"},{"v":13.333333333333334,"d":"13.33"},{"v":14.333333333333334,"d":"14.33"},{"v":17.333333333333332,"d":"17.33"}]
[8,0.35,{"$f":"'Cobb-Douglas CPC'!$F$18*B39","v":{"v":3.5,"d":"3.50"}},{"$f":"'Cobb-Douglas CPC'!$D$14+('Cobb-Douglas CPC'!$E$14*'Oculto CPC'!C39)","v":{"v":10.833333333333334,"d":"10.83"}},4,{"v":3.5,"d":"3.50"},{"$f":"$E$56*'Oculto CPC'!B39","v":{"v":1.4,"d":"1.40"}},10,0.76,3.04,{"v":12.007638514176229,"d":"12.01"},null,5,{"v":0.2,"d":"0.20"},{"v":60,"d":"60.00"},{"v":1.2,"d":"1.20"},{"v":200,"d":"200.00"},{"v":0.1,"d":"0.10"},{"v":40,"d":"40.00"},{"v":0.5,"d":"0.50"},0.4,{"v":60,"d":"60.00"},{"v":1.703972804325936,"d":"1.70"},null,5,{"v":0.2,"d":"0.20"},{"v":0.8,"d":"0.80"},{"v":4,"d":"4.00"},{"v":32,"d":"32.00"},{"v":13.333333333333334,"d":"13.33"},{"v":14.666666666666668,"d":"14.67"},{"v":18.666666666666668,"d":"18.67"}]
[9,{"v":0.4,"d":"0.40"},{"$f":"'Cobb-Douglas CPC'!$F$18*B40","v":{"v":4,"d":"4.00"}},{"$f":"'Cobb-Douglas CPC'!$D$14+('Cobb-Douglas CPC'!$E$14*'Oculto CPC'!C40)","v":{"v":10,"d":"10.00"}},4,{"v":4,"d":"4.00"},{"$f":"$E$56*'Oculto CPC'!B40","v":{"v":1.6,"d":"1.60"}},10,0.84,3.36,{"v":11.232604715039368,"d":"11.23"},null,6,0.25,{"v":75,"d":"75.00"},{"v":1.125,"d":"1.13"},{"v":200,"d":"200.00"},{"v":0.125,"d":"0.13"},{"v":50,"d":"50.00"},{"v":0.5,"d":"0.50"},0.5,{"v":75,"d":"75.00"},{"v":1.4808292530117262,"d":"1.48"},null,6,0.25,0.75,{"v":5,"d":"5.00"},{"v":30,"d":"30.00"},{"v":13.333333333333334,"d":"13.33"},{"v":15,"d":"15.00"},{"v":20,"d":"20.00"}]
[10,0.45,{"$f":"'Cobb-Douglas CPC'!$F$18*B41","v":{"v":4.5,"d":"4.50"}},{"$f":"'Cobb-Douglas CPC'!$D$14+('Cobb-Douglas CPC'!$E$14*'Oculto CPC'!C41)","v":{"v":9.166666666666668,"d":"9.17"}},4,{"v":4.5,"d":"4.50"},{"$f":"$E$56*'Oculto CPC'!B41","v":{"v":1.8,"d":"1.80"}},10,0.92,3.68,{"v":10.571617676291913,"d":"10.57"},null,7,{"v":0.3,"d":"0.30"},{"v":90,"d":"90.00"},1.05,{"v":200,"d":"200.00"},0.15,{"v":60,"d":"60.00"},{"v":0.5,"d":"0.50"},0.6,{"v":90,"d":"90.00"},{"v":1.2985076962177713,"d":"1.30"},null,7,{"v":0.3,"d":"0.30"},{"v":0.7,"d":"0.70"},{"v":6,"d":"6.00"},{"v":28,"d":"28.00"},{"v":13.333333333333334,"d":"13.33"},{"v":15.333333333333334,"d":"15.33"},{"v":21.333333333333332,"d":"21.33"}]
[11,{"v":0.5,"d":"0.50"},{"$f":"'Cobb-Douglas CPC'!$F$18*B42","v":{"v":5,"d":"5.00"}},{"$f":"'Cobb-Douglas CPC'!$D$14+('Cobb-Douglas CPC'!$E$14*'Oculto CPC'!C42)","v":{"v":8.333333333333334,"d":"8.33"}},4,{"v":5,"d":"5.00"},{"$f":"$E$56*'Oculto CPC'!B42","v":{"v":2,"d":"2.00"}},10,1,{"v":4,"d":"4.00"},{"v":10.000000000000002,"d":"10.00"},null,8,0.35,{"v":105,"d":"105.00"},{"v":0.975,"d":"0.98"},{"v":200,"d":"200.00"},{"v":0.175,"d":"0.18"},{"v":70,"d":"70.00"},{"v":0.5,"d":"0.50"},0.7,{"v":105,"d":"105.00"},{"v":1.1443570163905132,"d":"1.14"},null,8,0.35,0.65,{"v":7,"d":"7.00"},{"v":26,"d":"26.00"},{"v":13.333333333333334,"d":"13.33"},{"v":15.666666666666668,"d":"15.67"},{"v":22.666666666666664,"d":"22.67"}]
[12,0.55,{"$f":"'Cobb-Douglas CPC'!$F$18*B43","v":{"v":5.5,"d":"5.50"}},{"$f":"'Cobb-Douglas CPC'!$D$14+('Cobb-Douglas CPC'!$E$14*'Oculto CPC'!C43)","v":{"v":7.5,"d":"7.50"}},4,{"v":5.5,"d":"5.50"},{"$f":"$E$56*'Oculto CPC'!B43","v":{"v":2.2,"d":"2.20"}},10,1.08,4.32,{"v":9.499866370426094,"d":"9.50"},null,9,{"v":0.4,"d":"0.40"},{"v":120,"d":"120.00"},{"v":0.9,"d":"0.90"},{"v":200,"d":"200.00"},{"v":0.2,"d":"0.20"},{"v":80,"d":"80.00"},{"v":0.5,"d":"0.50"},0.7999999999999999,{"v":120,"d":"120.00"},{"v":1.0108256237659905,"d":"1.01"},null,9,{"v":0.4,"d":"0.40"},{"v":0.6,"d":"0.60"},{"v":8,"d":"8.00"},{"v":24,"d":"24.00"},{"v":13.333333333333334,"d":"13.33"},{"v":16,"d":"16.00"},{"v":24,"d":"24.00"}]
[13,{"v":0.6,"d":"0.60"},{"$f":"'Cobb-Douglas CPC'!$F$18*B44","v":{"v":6,"d":"6.00"}},{"$f":"'Cobb-Douglas CPC'!$D$14+('Cobb-Douglas CPC'!$E$14*'Oculto CPC'!C44)","v":{"v":6.666666666666668,"d":"6.67"}},4,{"v":6,"d":"6.00"},{"$f":"$E$56*'Oculto CPC'!B44","v":{"v":2.4,"d":"2.40"}},10,1.16,4.64,{"v":9.05791012498776,"d":"9.06"},null,10,0.45,{"v":135,"d":"135.00"},{"v":0.825,"d":"0.83"},{"v":200,"d":"200.00"},{"v":0.225,"d":"0.23"},{"v":90,"d":"90.00"},{"v":0.5,"d":"0.50"},0.8999999999999999,{"v":135,"d":"135.00"},{"v":0.8930425881096067,"d":"0.89"},null,10,0.45,0.55,{"v":9,"d":"9.00"},{"v":22,"d":"22.00"},{"v":13.333333333333334,"d":"13.33"},{"v":16.333333333333336,"d":"16.33"},{"v":25.333333333333336,"d":"25.33"}]
[14,0.65,{"$f":"'Cobb-Douglas CPC'!$F$18*B45","v":{"v":6.5,"d":"6.50"}},{"$f":"'Cobb-Douglas CPC'!$D$14+('Cobb-Douglas CPC'!$E$14*'Oculto CPC'!C45)","v":{"v":5.833333333333334,"d":"5.83"}},4,{"v":6.5,"d":"6.50"},{"$f":"$E$56*'Oculto CPC'!B45","v":{"v":2.6,"d":"2.60"}},10,1.24,4.96,{"v":8.664008637007795,"d":"8.66"},null,11,{"v":0.5,"d":"0.50"},{"v":150,"d":"150.00"},0.75,{"v":200,"d":"200.00"},0.25,{"v":100,"d":"100.00"},{"v":0.5,"d":"0.50"},1,{"v":150,"d":"150.00"},{"v":0.7876820724517808,"d":"0.79"},null,11,{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":10,"d":"10.00"},{"v":20,"d":"20.00"},{"v":13.333333333333334,"d":"13.33"},{"v":16.666666666666668,"d":"16.67"},{"v":26.666666666666664,"d":"26.67"}]
[15,{"v":0.7,"d":"0.70"},{"$f":"'Cobb-Douglas CPC'!$F$18*B46","v":{"v":7,"d":"7.00"}},{"$f":"'Cobb-Douglas CPC'!$D$14+('Cobb-Douglas CPC'!$E$14*'Oculto CPC'!C46)","v":{"v":5,"d":"5.00"}},4,{"v":7,"d":"7.00"},{"$f":"$E$56*'Oculto CPC'!B46","v":{"v":2.8,"d":"2.80"}},10,1.32,5.28,{"v":8.310312958231242,"d":"8.31"},null,12,0.55,{"v":165,"d":"165.00"},{"v":0.6749999999999999,"d":"0.68"},{"v":200,"d":"200.00"},{"v":0.275,"d":"0.28"},{"v":110.00000000000001,"d":"110.00"},{"v":0.5,"d":"0.50"},{"$f":"U45+$U$25","v":1.1},{"v":165,"d":"165.00"},{"v":0.692371892647456,"d":"0.69"},null,12,0.55,0.45,{"v":11,"d":"11.00"},{"v":18,"d":"18.00"},{"v":13.333333333333334,"d":"13.33"},{"v":17,"d":"17.00"},{"v":28,"d":"28.00"}]
[16,0.75,{"$f":"'Cobb-Douglas CPC'!$F$18*B47","v":{"v":7.5,"d":"7.50"}},{"$f":"'Cobb-Douglas CPC'!$D$14+('Cobb-Douglas CPC'!$E$14*'Oculto CPC'!C47)","v":{"v":4.166666666666668,"d":"4.17"}},4,{"v":7.5,"d":"7.50"},{"$f":"$E$56*'Oculto CPC'!B47","v":{"v":3,"d":"3.00"}},10,1.4,{"v":5.6,"d":"5.60"},{"v":7.990635300581411,"d":"7.99"},null,13,{"v":0.6,"d":"0.60"},{"v":180,"d":"180.00"},{"v":0.6,"d":"0.60"},{"v":200,"d":"200.00"},{"v":0.3,"d":"0.30"},{"v":120,"d":"120.00"},{"v":0.5,"d":"0.50"},{"$f":"U46+$U$25","v":1.2000000000000002},{"v":180,"d":"180.00"},{"v":0.6053605156578259,"d":"0.61"},null,13,{"v":0.6,"d":"0.60"},{"v":0.4,"d":"0.40"},{"v":12,"d":"12.00"},{"v":16,"d":"16.00"},{"v":13.333333333333334,"d":"13.33"},{"v":17.333333333333332,"d":"17.33"},{"v":29.333333333333332,"d":"29.33"}]
[17,{"v":0.8,"d":"0.80"},{"$f":"'Cobb-Douglas CPC'!$F$18*B48","v":{"v":8,"d":"8.00"}},{"$f":"'Cobb-Douglas CPC'!$D$14+('Cobb-Douglas CPC'!$E$14*'Oculto CPC'!C48)","v":{"v":3.333333333333334,"d":"3.33"}},4,{"v":8,"d":"8.00"},{"$f":"$E$56*'Oculto CPC'!B48","v":{"v":3.2,"d":"3.20"}},10,1.48,5.92,{"v":7.700025966628467,"d":"7.70"},null,14,0.65,{"v":195,"d":"195.00"},{"v":0.525,"d":"0.53"},{"v":200,"d":"200.00"},{"v":0.325,"d":"0.33"},{"v":130,"d":"130.00"},{"v":0.5,"d":"0.50"},1.3000000000000003,{"v":195,"d":"195.00"},{"v":0.5253178079842895,"d":"0.53"},null,14,0.65,0.35,{"v":13,"d":"13.00"},{"v":14,"d":"14.00"},{"v":13.333333333333334,"d":"13.33"},{"v":17.666666666666668,"d":"17.67"},{"v":30.666666666666664,"d":"30.67"}]
[18,0.85,{"$f":"'Cobb-Douglas CPC'!$F$18*B49","v":{"v":8.5,"d":"8.50"}},{"$f":"'Cobb-Douglas CPC'!$D$14+('Cobb-Douglas CPC'!$E$14*'Oculto CPC'!C49)","v":{"v":2.5,"d":"2.50"}},4,{"v":8.5,"d":"8.50"},{"$f":"$E$56*'Oculto CPC'!B49","v":{"v":3.4,"d":"3.40"}},10,1.56,6.24,{"v":7.434474355960251,"d":"7.43"},null,15,{"v":0.7,"d":"0.70"},{"v":210,"d":"210.00"},{"v":0.44999999999999996,"d":"0.45"},{"v":200,"d":"200.00"},0.35,{"v":140,"d":"140.00"},{"v":0.5,"d":"0.50"},1.4000000000000004,{"v":210,"d":"210.00"},{"v":0.45120983583056784,"d":"0.45"},null,15,{"v":0.7,"d":"0.70"},{"v":0.3,"d":"0.30"},{"v":14,"d":"14.00"},{"v":12,"d":"12.00"},{"v":13.333333333333334,"d":"13.33"},{"v":18,"d":"18.00"},{"v":32,"d":"32.00"}]
[19,{"v":0.9,"d":"0.90"},{"$f":"'Cobb-Douglas CPC'!$F$18*B50","v":{"v":9,"d":"9.00"}},{"$f":"'Cobb-Douglas CPC'!$D$14+('Cobb-Douglas CPC'!$E$14*'Oculto CPC'!C50)","v":{"v":1.6666666666666679,"d":"1.67"}},4,{"v":9,"d":"9.00"},{"$f":"$E$56*'Oculto CPC'!B50","v":{"v":3.6,"d":"3.60"}},10,1.64,6.56,{"v":7.19069334142728,"d":"7.19"},null,16,0.75,{"v":225,"d":"225.00"},{"v":0.375,"d":"0.38"},{"v":200,"d":"200.00"},{"v":0.375,"d":"0.38"},{"v":150,"d":"150.00"},{"v":0.5,"d":"0.50"},1.5000000000000004,{"v":225,"d":"225.00"},{"v":0.3822169643436162,"d":"0.38"},null,16,0.75,0.25,{"v":15,"d":"15.00"},{"v":10,"d":"10.00"},{"v":13.333333333333334,"d":"13.33"},{"v":18.333333333333336,"d":"18.33"},{"v":33.333333333333336,"d":"33.33"}]
[20,0.95,{"$f":"'Cobb-Douglas CPC'!$F$18*B51","v":{"v":9.5,"d":"9.50"}},{"$f":"'Cobb-Douglas CPC'!$D$14+('Cobb-Douglas CPC'!$E$14*'Oculto CPC'!C51)","v":{"v":0.8333333333333339,"d":"0.83"}},4,{"v":9.5,"d":"9.50"},{"$f":"$E$56*'Oculto CPC'!B51","v":{"v":3.8,"d":"3.80"}},10,1.72,6.88,{"v":6.9659609475524364,"d":"6.97"},null,17,{"v":0.8,"d":"0.80"},{"v":240,"d":"240.00"},{"v":0.30000000000000004,"d":"0.30"},{"v":200,"d":"200.00"},{"v":0.4,"d":"0.40"},{"v":160,"d":"160.00"},{"v":0.5,"d":"0.50"},1.6000000000000005,{"v":240,"d":"240.00"},{"v":0.3176784432060451,"d":"0.32"},null,17,{"v":0.8,"d":"0.80"},{"v":0.2,"d":"0.20"},{"v":16,"d":"16.00"},{"v":8,"d":"8.00"},{"v":13.333333333333334,"d":"13.33"},{"v":18.666666666666668,"d":"18.67"},{"v":34.666666666666664,"d":"34.67"}]
[21,{"v":1,"d":"1.00"},{"$f":"'Cobb-Douglas CPC'!$F$18*B52","v":{"v":10,"d":"10.00"}},{"$f":"'Cobb-Douglas CPC'!$D$14+('Cobb-Douglas CPC'!$E$14*'Oculto CPC'!C52)","v":0},4,{"v":10,"d":"10.00"},{"$f":"$E$56*'Oculto CPC'!B52","v":{"v":4,"d":"4.00"}},10,1.8,{"v":7.2,"d":"7.20"},{"v":6.758002217303777,"d":"6.76"},null,18,0.85,{"v":255,"d":"255.00"},{"v":0.22499999999999987,"d":"0.23"},{"v":200,"d":"200.00"},{"v":0.425,"d":"0.43"},{"v":170,"d":"170.00"},{"v":0.5,"d":"0.50"},1.7000000000000006,{"v":255,"d":"255.00"},{"v":0.2570538213896105,"d":"0.26"},null,18,0.85,0.15,{"v":17,"d":"17.00"},{"v":6,"d":"6.00"},{"v":13.333333333333334,"d":"13.33"},{"v":19,"d":"19.00"},{"v":36,"d":"36.00"}]
[{"$nulls":12},19,{"v":0.9,"d":"0.90"},{"v":270,"d":"270.00"},{"v":0.1499999999999999,"d":"0.15"},{"v":200,"d":"200.00"},0.45,{"v":180,"d":"180.00"},{"v":0.5,"d":"0.50"},1.8000000000000007,{"v":270,"d":"270.00"},{"v":0.19989540754966129,"d":"0.20"},null,19,{"v":0.9,"d":"0.90"},{"v":0.1,"d":"0.10"},{"v":18,"d":"18.00"},{"v":4,"d":"4.00"},{"v":13.333333333333334,"d":"13.33"},{"v":19.333333333333336,"d":"19.33"},{"v":37.333333333333336,"d":"37.33"}]
[{"$nulls":4},"x1","x2",{"$nulls":6},20,0.95,{"v":285,"d":"285.00"},{"v":0.07499999999999996,"d":"0.08"},{"v":200,"d":"200.00"},{"v":0.475,"d":"0.48"},{"v":190,"d":"190.00"},{"v":0.5,"d":"0.50"},1.9000000000000008,{"v":285,"d":"285.00"},{"v":0.14582818627938554,"d":"0.15"},null,20,0.95,0.05,{"v":19,"d":"19.00"},{"v":2,"d":"2.00"},{"v":13.333333333333334,"d":"13.33"},{"v":19.666666666666664,"d":"19.67"},{"v":38.666666666666664,"d":"38.67"}]
[{"$nulls":4},{"$f":"'Cobb-Douglas CPC'!$D$25","v":0.4},{"$f":"'Cobb-Douglas CPC'!$F$25","v":0.6},{"$nulls":6},21,{"v":1,"d":"1.00"},{"v":300,"d":"300.00"},0,{"v":200,"d":"200.00"},{"v":0.5,"d":"0.50"},{"v":200,"d":"200.00"},{"v":0.5,"d":"0.50"},2.000000000000001,{"v":300,"d":"300.00"},{"v":0.0945348918918354,"d":"0.09"},null,21,{"v":1,"d":"1.00"},0,{"v":20,"d":"20.00"},0,{"v":13.333333333333334,"d":"13.33"},{"v":20,"d":"20.00"},{"v":40,"d":"40.00"}]
[{"$nulls":4},{"$f":"'Cobb-Douglas CPC'!$D$25*('Cobb-Douglas CPC'!F18)","v":4},{"$f":"'Cobb-Douglas CPC'!$F$25*('Cobb-Douglas CPC'!F19)","v":10}]
[{"$nulls":5},{"$f":"(E56^(E55))*(F56^(F55))","v":6.931448431551464},{"$nulls":8},"m",{"$f":"'Regulares CPC'!C7","v":{"v":300,"d":"300.00"}},"k",{"$nulls":3},{"$f":"1/10","v":0.1},{"$nulls":5},"m",{"$f":"AB25","v":200}]
[{"$nulls":14},"p1",{"$f":"'Regulares CPC'!D7","v":1},{"$f":"LN(P60)+P61","v":{"v":5.798317366548036,"d":"5.80"}},{"$nulls":9},"p1",{"$f":"'CompPerf CPC'!D7","v":10}]
["COBB-DOUGLAS 3",null,"Recta Presupuestaria",{"$nulls":6},"Curva de Indiferencia",{"$nulls":4},"p2",{"$f":"'Regulares CPC'!F7","v":200},{"$nulls":10},"p2",{"$f":"AB27","v":5}]
["Unidades","ponderador","x1","x2","x5lin",null,"x6lin",null,"Cota","x1","x2",{"$nulls":3},"x1*",{"$f":"P59/P58","v":{"v":200,"d":"200.00"}},{"$nulls":10},"x1",{"$f":"AB57/(AB59+AB58)","v":13.333333333333334}]
[1,0,{"$f":"'Cobb-Douglas CPC'!$G$18*B61","v":0},{"$f":"'Cobb-Douglas CPC'!$D$15+('Cobb-Douglas CPC'!$E$15*'Oculto CPC'!C61)","v":{"v":16.666666666666668,"d":"16.67"}},{"$f":"$E$85","v":4},{"$f":"$F$85*B61","v":0},{"$f":"$E$85*B61","v":0},{"$f":"$F$85","v":10},{"$nulls":6},"x2*",{"$f":"P57/P59-1","v":{"v":0.5,"d":"0.50"}},{"$nulls":10},"x2",{"$f":"AB60","v":13.333333333333334}]
[2,0.05,{"$f":"'Cobb-Douglas CPC'!$G$18*B62","v":{"v":0.5,"d":"0.50"}},{"$f":"'Cobb-Douglas CPC'!$D$15+('Cobb-Douglas CPC'!$E$15*'Oculto CPC'!C62)","v":{"v":15.833333333333334,"d":"15.83"}},{"$f":"$E$85","v":4},{"$f":"$F$85*B62","v":{"v":0.5,"d":"0.50"}},{"$f":"$E$85*B62","v":{"v":0.2,"d":"0.20"}},{"$f":"$F$85","v":10},0.279999999999999,{"$f":"I62*$E$85","v":{"v":1.119999999999996,"d":"1.12"}},{"$f":"($F$86/(J62^($E$84)))^(1/$F$84)","v":{"v":23.364759358489987,"d":"23.36"}}]
[3,{"v":0.1,"d":"0.10"},{"$f":"'Cobb-Douglas CPC'!$G$18*B63","v":{"v":1,"d":"1.00"}},{"$f":"'Cobb-Douglas CPC'!$D$15+('Cobb-Douglas CPC'!$E$15*'Oculto CPC'!C63)","v":{"v":15.000000000000002,"d":"15.00"}},4,{"v":1,"d":"1.00"},{"v":0.4,"d":"0.40"},10,0.359999999999999,{"$f":"I63*$E$85","v":{"v":1.439999999999996,"d":"1.44"}},{"$f":"($F$86/(J63^($E$84)))^(1/$F$84)","v":{"v":19.760518358278166,"d":"19.76"}}]
[4,0.15,{"$f":"'Cobb-Douglas CPC'!$G$18*B64","v":{"v":1.5,"d":"1.50"}},{"$f":"'Cobb-Douglas CPC'!$D$15+('Cobb-Douglas CPC'!$E$15*'Oculto CPC'!C64)","v":{"v":14.166666666666668,"d":"14.17"}},4,{"v":1.5,"d":"1.50"},{"v":0.6,"d":"0.60"},10,0.44,1.76,{"v":17.286147548915423,"d":"17.29"}]
[5,{"v":0.2,"d":"0.20"},{"$f":"'Cobb-Douglas CPC'!$G$18*B65","v":{"v":2,"d":"2.00"}},{"$f":"'Cobb-Douglas CPC'!$D$15+('Cobb-Douglas CPC'!$E$15*'Oculto CPC'!C65)","v":{"v":13.333333333333334,"d":"13.33"}},4,{"v":2,"d":"2.00"},{"v":0.8,"d":"0.80"},10,0.52,2.08,{"v":15.464329840727146,"d":"15.46"},null,"REGULARES 3",null,"Recta Presupuestaria",{"$nulls":6},"Curva de Indiferencia",null,null,"COMP. PERFECTOS 3",null,null,"Recta Presupuestaria",null,"Curva de Indiferencia"]
[6,0.25,{"$f":"'Cobb-Douglas CPC'!$G$18*B66","v":{"v":2.5,"d":"2.50"}},{"$f":"'Cobb-Douglas CPC'!$D$15+('Cobb-Douglas CPC'!$E$15*'Oculto CPC'!C66)","v":{"v":12.5,"d":"12.50"}},4,{"v":2.5,"d":"2.50"},{"v":1,"d":"1.00"},10,0.6,{"v":2.4,"d":"2.40"},{"v":14.057211088362491,"d":"14.06"},null,"Unidades","ponderador","x1","x2","x1lin",null,"x2lin",null,"Cota","x1","x2",null,"Unidades","ponderador",null,"x1","x2","vertice","x1line","x2line"]
[7,{"v":0.3,"d":"0.30"},{"$f":"'Cobb-Douglas CPC'!$G$18*B67","v":{"v":3,"d":"3.00"}},{"$f":"'Cobb-Douglas CPC'!$D$15+('Cobb-Douglas CPC'!$E$15*'Oculto CPC'!C67)","v":{"v":11.666666666666668,"d":"11.67"}},4,{"v":3,"d":"3.00"},{"v":1.2,"d":"1.20"},10,0.68,2.72,{"v":12.931851976935821,"d":"12.93"},null,1,0,{"$f":"$P$89/$P$90*N67","v":0},{"$f":"($P$25/$P$27)-(($P$90/$P$27)*O67)","v":{"v":1.5,"d":"1.50"}},{"$f":"$P$92","v":{"v":200,"d":"200.00"}},{"$f":"$P$93*N67","v":0},{"$f":"$P$92*N67","v":0},{"$f":"$P$93","v":{"v":0.5,"d":"0.50"}},{"$nulls":4},1,0,{"v":1,"d":"1.00"},{"$f":"$AB$89/$AB$90*Z67","v":0},{"$f":"$AB$25/$AB$27*AA67","v":{"v":40,"d":"40.00"}},{"$f":"AB92","v":{"v":13.333333333333334,"d":"13.33"}},{"$f":"AD67+(($AB$23-AD67)*Z67)","v":{"v":13.333333333333334,"d":"13.33"}},{"$f":"AD67+(($AC$3-AD67)*Z67)","v":{"v":13.333333333333334,"d":"13.33"}}]
[8,0.35,{"$f":"'Cobb-Douglas CPC'!$G$18*B68","v":{"v":3.5,"d":"3.50"}},{"$f":"'Cobb-Douglas CPC'!$D$15+('Cobb-Douglas CPC'!$E$15*'Oculto CPC'!C68)","v":{"v":10.833333333333334,"d":"10.83"}},4,{"v":3.5,"d":"3.50"},{"v":1.4,"d":"1.40"},10,0.76,3.04,{"v":12.007638514176229,"d":"12.01"},null,2,0.05,{"$f":"$P$89/$P$90*N68","v":{"v":15,"d":"15.00"}},{"$f":"($P$25/$P$27)-(($P$90/$P$27)*O68)","v":{"v":1.425,"d":"1.43"}},{"$f":"$P$92","v":{"v":200,"d":"200.00"}},{"$f":"$P$93*N68","v":{"v":0.025,"d":"0.03"}},{"$f":"$P$92*N68","v":{"v":10,"d":"10.00"}},{"$f":"$P$93","v":{"v":0.5,"d":"0.50"}},{"$f":"$U$25","v":0.1},{"$f":"O68","v":{"v":15,"d":"15.00"}},{"$f":"$Q$90-LN(V68)","v":{"v":3.0902671654458262,"d":"3.09"}},null,2,0.05,0.95,{"$f":"$AB$89/$AB$90*Z68","v":{"v":1,"d":"1.00"}},{"$f":"$AB$25/$AB$27*AA68","v":{"v":38,"d":"38.00"}},{"$f":"AD67","v":{"v":13.333333333333334,"d":"13.33"}},{"$f":"AD68+(($AB$23-AD68)*Z68)","v":{"v":13.666666666666668,"d":"13.67"}},{"$f":"AD68+(($AC$3-AD68)*Z68)","v":{"v":14.666666666666668,"d":"14.67"}}]
[9,{"v":0.4,"d":"0.40"},{"$f":"'Cobb-Douglas CPC'!$G$18*B69","v":{"v":4,"d":"4.00"}},{"$f":"'Cobb-Douglas CPC'!$D$15+('Cobb-Douglas CPC'!$E$15*'Oculto CPC'!C69)","v":{"v":10,"d":"10.00"}},4,{"v":4,"d":"4.00"},{"v":1.6,"d":"1.60"},10,0.84,3.36,{"v":11.232604715039368,"d":"11.23"},null,3,{"v":0.1,"d":"0.10"},{"v":30,"d":"30.00"},1.35,{"v":200,"d":"200.00"},0.05,{"v":20,"d":"20.00"},{"v":0.5,"d":"0.50"},{"$f":"U68+$U$25","v":0.2},{"$f":"O69","v":{"v":30,"d":"30.00"}},{"$f":"$Q$90-LN(V69)","v":{"v":2.397119984885881,"d":"2.40"}},null,3,{"v":0.1,"d":"0.10"},{"v":0.9,"d":"0.90"},{"v":2,"d":"2.00"},{"v":36,"d":"36.00"},{"$f":"AD68","v":{"v":13.333333333333334,"d":"13.33"}},{"v":14,"d":"14.00"},{"v":16,"d":"16.00"}]
[10,0.45,{"$f":"'Cobb-Douglas CPC'!$G$18*B70","v":{"v":4.5,"d":"4.50"}},{"$f":"'Cobb-Douglas CPC'!$D$15+('Cobb-Douglas CPC'!$E$15*'Oculto CPC'!C70)","v":{"v":9.166666666666668,"d":"9.17"}},4,{"v":4.5,"d":"4.50"},{"v":1.8,"d":"1.80"},10,0.92,3.68,{"v":10.571617676291913,"d":"10.57"},null,4,0.15,{"v":45,"d":"45.00"},{"v":1.275,"d":"1.28"},{"v":200,"d":"200.00"},{"v":0.075,"d":"0.08"},{"v":30,"d":"30.00"},{"v":0.5,"d":"0.50"},{"$f":"U69+$U$25","v":0.30000000000000004},{"v":45,"d":"45.00"},{"v":1.9916548767777167,"d":"1.99"},null,4,0.15,0.85,{"v":3,"d":"3.00"},{"v":34,"d":"34.00"},{"v":13.333333333333334,"d":"13.33"},{"v":14.333333333333334,"d":"14.33"},{"v":17.333333333333332,"d":"17.33"}]
[11,{"v":0.5,"d":"0.50"},{"$f":"'Cobb-Douglas CPC'!$G$18*B71","v":{"v":5,"d":"5.00"}},{"$f":"'Cobb-Douglas CPC'!$D$15+('Cobb-Douglas CPC'!$E$15*'Oculto CPC'!C71)","v":{"v":8.333333333333334,"d":"8.33"}},4,{"v":5,"d":"5.00"},{"v":2,"d":"2.00"},10,1,{"v":4,"d":"4.00"},{"v":10.000000000000002,"d":"10.00"},null,5,{"v":0.2,"d":"0.20"},{"v":60,"d":"60.00"},{"v":1.2,"d":"1.20"},{"v":200,"d":"200.00"},{"v":0.1,"d":"0.10"},{"v":40,"d":"40.00"},{"v":0.5,"d":"0.50"},0.4,{"v":60,"d":"60.00"},{"v":1.703972804325936,"d":"1.70"},null,5,{"v":0.2,"d":"0.20"},{"v":0.8,"d":"0.80"},{"v":4,"d":"4.00"},{"v":32,"d":"32.00"},{"v":13.333333333333334,"d":"13.33"},{"v":14.666666666666668,"d":"14.67"},{"v":18.666666666666668,"d":"18.67"}]
[12,0.55,{"$f":"'Cobb-Douglas CPC'!$G$18*B72","v":{"v":5.5,"d":"5.50"}},{"$f":"'Cobb-Douglas CPC'!$D$15+('Cobb-Douglas CPC'!$E$15*'Oculto CPC'!C72)","v":{"v":7.5,"d":"7.50"}},4,{"v":5.5,"d":"5.50"},{"v":2.2,"d":"2.20"},10,1.08,4.32,{"v":9.499866370426094,"d":"9.50"},null,6,0.25,{"v":75,"d":"75.00"},{"v":1.125,"d":"1.13"},{"v":200,"d":"200.00"},{"v":0.125,"d":"0.13"},{"v":50,"d":"50.00"},{"v":0.5,"d":"0.50"},0.5,{"v":75,"d":"75.00"},{"v":1.4808292530117262,"d":"1.48"},null,6,0.25,0.75,{"v":5,"d":"5.00"},{"v":30,"d":"30.00"},{"v":13.333333333333334,"d":"13.33"},{"v":15,"d":"15.00"},{"v":20,"d":"20.00"}]
[13,{"v":0.6,"d":"0.60"},{"$f":"'Cobb-Douglas CPC'!$G$18*B73","v":{"v":6,"d":"6.00"}},{"$f":"'Cobb-Douglas CPC'!$D$15+('Cobb-Douglas CPC'!$E$15*'Oculto CPC'!C73)","v":{"v":6.666666666666668,"d":"6.67"}},4,{"v":6,"d":"6.00"},{"v":2.4,"d":"2.40"},10,1.16,4.64,{"v":9.05791012498776,"d":"9.06"},null,7,{"v":0.3,"d":"0.30"},{"v":90,"d":"90.00"},1.05,{"v":200,"d":"200.00"},0.15,{"v":60,"d":"60.00"},{"v":0.5,"d":"0.50"},0.6,{"v":90,"d":"90.00"},{"v":1.2985076962177713,"d":"1.30"},null,7,{"v":0.3,"d":"0.30"},{"v":0.7,"d":"0.70"},{"v":6,"d":"6.00"},{"v":28,"d":"28.00"},{"v":13.333333333333334,"d":"13.33"},{"v":15.333333333333334,"d":"15.33"},{"v":21.333333333333332,"d":"21.33"}]
[14,0.65,{"$f":"'Cobb-Douglas CPC'!$G$18*B74","v":{"v":6.5,"d":"6.50"}},{"$f":"'Cobb-Douglas CPC'!$D$15+('Cobb-Douglas CPC'!$E$15*'Oculto CPC'!C74)","v":{"v":5.833333333333334,"d":"5.83"}},4,{"v":6.5,"d":"6.50"},{"v":2.6,"d":"2.60"},10,1.24,4.96,{"v":8.664008637007795,"d":"8.66"},null,8,0.35,{"v":105,"d":"105.00"},{"v":0.975,"d":"0.98"},{"v":200,"d":"200.00"},{"v":0.175,"d":"0.18"},{"v":70,"d":"70.00"},{"v":0.5,"d":"0.50"},0.7,{"v":105,"d":"105.00"},{"v":1.1443570163905132,"d":"1.14"},null,8,0.35,0.65,{"v":7,"d":"7.00"},{"v":26,"d":"26.00"},{"v":13.333333333333334,"d":"13.33"},{"v":15.666666666666668,"d":"15.67"},{"v":22.666666666666664,"d":"22.67"}]
[15,{"v":0.7,"d":"0.70"},{"$f":"'Cobb-Douglas CPC'!$G$18*B75","v":{"v":7,"d":"7.00"}},{"$f":"'Cobb-Douglas CPC'!$D$15+('Cobb-Douglas CPC'!$E$15*'Oculto CPC'!C75)","v":{"v":5,"d":"5.00"}},4,{"v":7,"d":"7.00"},{"v":2.8,"d":"2.80"},10,1.32,5.28,{"v":8.310312958231242,"d":"8.31"},null,9,{"v":0.4,"d":"0.40"},{"v":120,"d":"120.00"},{"v":0.9,"d":"0.90"},{"v":200,"d":"200.00"},{"v":0.2,"d":"0.20"},{"v":80,"d":"80.00"},{"v":0.5,"d":"0.50"},0.7999999999999999,{"v":120,"d":"120.00"},{"v":1.0108256237659905,"d":"1.01"},null,9,{"v":0.4,"d":"0.40"},{"v":0.6,"d":"0.60"},{"v":8,"d":"8.00"},{"v":24,"d":"24.00"},{"v":13.333333333333334,"d":"13.33"},{"v":16,"d":"16.00"},{"v":24,"d":"24.00"}]
[16,0.75,{"$f":"'Cobb-Douglas CPC'!$G$18*B76","v":{"v":7.5,"d":"7.50"}},{"$f":"'Cobb-Douglas CPC'!$D$15+('Cobb-Douglas CPC'!$E$15*'Oculto CPC'!C76)","v":{"v":4.166666666666668,"d":"4.17"}},4,{"v":7.5,"d":"7.50"},{"v":3,"d":"3.00"},10,1.4,{"v":5.6,"d":"5.60"},{"v":7.990635300581411,"d":"7.99"},null,10,0.45,{"v":135,"d":"135.00"},{"v":0.825,"d":"0.83"},{"v":200,"d":"200.00"},{"v":0.225,"d":"0.23"},{"v":90,"d":"90.00"},{"v":0.5,"d":"0.50"},0.8999999999999999,{"v":135,"d":"135.00"},{"v":0.8930425881096067,"d":"0.89"},null,10,0.45,0.55,{"v":9,"d":"9.00"},{"v":22,"d":"22.00"},{"v":13.333333333333334,"d":"13.33"},{"v":16.333333333333336,"d":"16.33"},{"v":25.333333333333336,"d":"25.33"}]
[17,{"v":0.8,"d":"0.80"},{"$f":"'Cobb-Douglas CPC'!$G$18*B77","v":{"v":8,"d":"8.00"}},{"$f":"'Cobb-Douglas CPC'!$D$15+('Cobb-Douglas CPC'!$E$15*'Oculto CPC'!C77)","v":{"v":3.333333333333334,"d":"3.33"}},4,{"v":8,"d":"8.00"},{"v":3.2,"d":"3.20"},10,1.48,5.92,{"v":7.700025966628467,"d":"7.70"},null,11,{"v":0.5,"d":"0.50"},{"v":150,"d":"150.00"},0.75,{"v":200,"d":"200.00"},0.25,{"v":100,"d":"100.00"},{"v":0.5,"d":"0.50"},1,{"v":150,"d":"150.00"},{"v":0.7876820724517808,"d":"0.79"},null,11,{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":10,"d":"10.00"},{"v":20,"d":"20.00"},{"v":13.333333333333334,"d":"13.33"},{"v":16.666666666666668,"d":"16.67"},{"v":26.666666666666664,"d":"26.67"}]
[18,0.85,{"$f":"'Cobb-Douglas CPC'!$G$18*B78","v":{"v":8.5,"d":"8.50"}},{"$f":"'Cobb-Douglas CPC'!$D$15+('Cobb-Douglas CPC'!$E$15*'Oculto CPC'!C78)","v":{"v":2.5,"d":"2.50"}},4,{"v":8.5,"d":"8.50"},{"v":3.4,"d":"3.40"},10,1.56,6.24,{"v":7.434474355960251,"d":"7.43"},null,12,0.55,{"v":165,"d":"165.00"},{"v":0.6749999999999999,"d":"0.68"},{"v":200,"d":"200.00"},{"v":0.275,"d":"0.28"},{"v":110.00000000000001,"d":"110.00"},{"v":0.5,"d":"0.50"},{"$f":"U77+$U$25","v":1.1},{"v":165,"d":"165.00"},{"v":0.692371892647456,"d":"0.69"},null,12,0.55,0.45,{"v":11,"d":"11.00"},{"v":18,"d":"18.00"},{"v":13.333333333333334,"d":"13.33"},{"v":17,"d":"17.00"},{"v":28,"d":"28.00"}]
[19,{"v":0.9,"d":"0.90"},{"$f":"'Cobb-Douglas CPC'!$G$18*B79","v":{"v":9,"d":"9.00"}},{"$f":"'Cobb-Douglas CPC'!$D$15+('Cobb-Douglas CPC'!$E$15*'Oculto CPC'!C79)","v":{"v":1.6666666666666679,"d":"1.67"}},4,{"v":9,"d":"9.00"},{"v":3.6,"d":"3.60"},10,1.64,6.56,{"v":7.19069334142728,"d":"7.19"},null,13,{"v":0.6,"d":"0.60"},{"v":180,"d":"180.00"},{"v":0.6,"d":"0.60"},{"v":200,"d":"200.00"},{"v":0.3,"d":"0.30"},{"v":120,"d":"120.00"},{"v":0.5,"d":"0.50"},{"$f":"U78+$U$25","v":1.2000000000000002},{"v":180,"d":"180.00"},{"v":0.6053605156578259,"d":"0.61"},null,13,{"v":0.6,"d":"0.60"},{"v":0.4,"d":"0.40"},{"v":12,"d":"12.00"},{"v":16,"d":"16.00"},{"v":13.333333333333334,"d":"13.33"},{"v":17.333333333333332,"d":"17.33"},{"v":29.333333333333332,"d":"29.33"}]
[20,0.95,{"$f":"'Cobb-Douglas CPC'!$G$18*B80","v":{"v":9.5,"d":"9.50"}},{"$f":"'Cobb-Douglas CPC'!$D$15+('Cobb-Douglas CPC'!$E$15*'Oculto CPC'!C80)","v":{"v":0.8333333333333339,"d":"0.83"}},4,{"v":9.5,"d":"9.50"},{"v":3.8,"d":"3.80"},10,1.72,6.88,{"v":6.9659609475524364,"d":"6.97"},null,14,0.65,{"v":195,"d":"195.00"},{"v":0.525,"d":"0.53"},{"v":200,"d":"200.00"},{"v":0.325,"d":"0.33"},{"v":130,"d":"130.00"},{"v":0.5,"d":"0.50"},1.3000000000000003,{"v":195,"d":"195.00"},{"v":0.5253178079842895,"d":"0.53"},null,14,0.65,0.35,{"v":13,"d":"13.00"},{"v":14,"d":"14.00"},{"v":13.333333333333334,"d":"13.33"},{"v":17.666666666666668,"d":"17.67"},{"v":30.666666666666664,"d":"30.67"}]
[21,{"v":1,"d":"1.00"},{"$f":"'Cobb-Douglas CPC'!$G$18*B81","v":{"v":10,"d":"10.00"}},{"$f":"'Cobb-Douglas CPC'!$D$15+('Cobb-Douglas CPC'!$E$15*'Oculto CPC'!C81)","v":0},4,{"v":10,"d":"10.00"},{"v":4,"d":"4.00"},10,1.8,{"v":7.2,"d":"7.20"},{"v":6.758002217303777,"d":"6.76"},null,15,{"v":0.7,"d":"0.70"},{"v":210,"d":"210.00"},{"v":0.44999999999999996,"d":"0.45"},{"v":200,"d":"200.00"},0.35,{"v":140,"d":"140.00"},{"v":0.5,"d":"0.50"},1.4000000000000004,{"v":210,"d":"210.00"},{"v":0.45120983583056784,"d":"0.45"},null,15,{"v":0.7,"d":"0.70"},{"v":0.3,"d":"0.30"},{"v":14,"d":"14.00"},{"v":12,"d":"12.00"},{"v":13.333333333333334,"d":"13.33"},{"v":18,"d":"18.00"},{"v":32,"d":"32.00"}]
[{"$nulls":12},16,0.75,{"v":225,"d":"225.00"},{"v":0.375,"d":"0.38"},{"v":200,"d":"200.00"},{"v":0.375,"d":"0.38"},{"v":150,"d":"150.00"},{"v":0.5,"d":"0.50"},1.5000000000000004,{"v":225,"d":"225.00"},{"v":0.3822169643436162,"d":"0.38"},null,16,0.75,0.25,{"v":15,"d":"15.00"},{"v":10,"d":"10.00"},{"v":13.333333333333334,"d":"13.33"},{"v":18.333333333333336,"d":"18.33"},{"v":33.333333333333336,"d":"33.33"}]
[{"$nulls":4},"x1","x2",{"$nulls":6},17,{"v":0.8,"d":"0.80"},{"v":240,"d":"240.00"},{"v":0.30000000000000004,"d":"0.30"},{"v":200,"d":"200.00"},{"v":0.4,"d":"0.40"},{"v":160,"d":"160.00"},{"v":0.5,"d":"0.50"},1.6000000000000005,{"v":240,"d":"240.00"},{"v":0.3176784432060451,"d":"0.32"},null,17,{"v":0.8,"d":"0.80"},{"v":0.2,"d":"0.20"},{"v":16,"d":"16.00"},{"v":8,"d":"8.00"},{"v":13.333333333333334,"d":"13.33"},{"v":18.666666666666668,"d":"18.67"},{"v":34.666666666666664,"d":"34.67"}]
[{"$nulls":4},{"$f":"'Cobb-Douglas CPC'!$D$26","v":0.4},{"$f":"'Cobb-Douglas CPC'!$F$26","v":0.6},{"$nulls":6},18,0.85,{"v":255,"d":"255.00"},{"v":0.22499999999999987,"d":"0.23"},{"v":200,"d":"200.00"},{"v":0.425,"d":"0.43"},{"v":170,"d":"170.00"},{"v":0.5,"d":"0.50"},1.7000000000000006,{"v":255,"d":"255.00"},{"v":0.2570538213896105,"d":"0.26"},null,18,0.85,0.15,{"v":17,"d":"17.00"},{"v":6,"d":"6.00"},{"v":13.333333333333334,"d":"13.33"},{"v":19,"d":"19.00"},{"v":36,"d":"36.00"}]
[{"$nulls":4},{"$f":"'Cobb-Douglas CPC'!$D$26*('Cobb-Douglas CPC'!G18)","v":4},{"$f":"'Cobb-Douglas CPC'!$F$26*('Cobb-Douglas CPC'!G19)","v":10},{"$nulls":6},19,{"v":0.9,"d":"0.90"},{"v":270,"d":"270.00"},{"v":0.1499999999999999,"d":"0.15"},{"v":200,"d":"200.00"},0.45,{"v":180,"d":"180.00"},{"v":0.5,"d":"0.50"},1.8000000000000007,{"v":270,"d":"270.00"},{"v":0.19989540754966129,"d":"0.20"},null,19,{"v":0.9,"d":"0.90"},{"v":0.1,"d":"0.10"},{"v":18,"d":"18.00"},{"v":4,"d":"4.00"},{"v":13.333333333333334,"d":"13.33"},{"v":19.333333333333336,"d":"19.33"},{"v":37.333333333333336,"d":"37.33"}]
[{"$nulls":5},{"$f":"(E85^(E84))*(F85^(F84))","v":6.931448431551464},{"$nulls":6},20,0.95,{"v":285,"d":"285.00"},{"v":0.07499999999999996,"d":"0.08"},{"v":200,"d":"200.00"},{"v":0.475,"d":"0.48"},{"v":190,"d":"190.00"},{"v":0.5,"d":"0.50"},1.9000000000000008,{"v":285,"d":"285.00"},{"v":0.14582818627938554,"d":"0.15"},null,20,0.95,0.05,{"v":19,"d":"19.00"},{"v":2,"d":"2.00"},{"v":13.333333333333334,"d":"13.33"},{"v":19.666666666666664,"d":"19.67"},{"v":38.666666666666664,"d":"38.67"}]
[{"$nulls":12},21,{"v":1,"d":"1.00"},{"v":300,"d":"300.00"},0,{"v":200,"d":"200.00"},{"v":0.5,"d":"0.50"},{"v":200,"d":"200.00"},{"v":0.5,"d":"0.50"},2.000000000000001,{"v":300,"d":"300.00"},{"v":0.0945348918918354,"d":"0.09"},null,21,{"v":1,"d":"1.00"},0,{"v":20,"d":"20.00"},0,{"v":13.333333333333334,"d":"13.33"},{"v":20,"d":"20.00"},{"v":40,"d":"40.00"}]
[]
[{"$nulls":14},"m",{"$f":"'Regulares CPC'!C8","v":{"v":300,"d":"300.00"}},"k",{"$nulls":3},{"$f":"1/10","v":0.1},{"$nulls":5},"m",{"$f":"AB57","v":200}]
["COBB-DOUGLAS 4",null,"Recta Presupuestaria",{"$nulls":6},"Curva de Indiferencia",{"$nulls":4},"p1",{"$f":"'Regulares CPC'!D8","v":1},{"$f":"LN(P92)+P93","v":{"v":5.798317366548036,"d":"5.80"}},{"$nulls":9},"p1",{"$f":"'CompPerf CPC'!D8","v":10}]
["Unidades","ponderador","x1","x2","x7lin",null,"x8lin",null,"Cota","x1","x2",{"$nulls":3},"p2",{"$f":"'Regulares CPC'!F8","v":200},{"$nulls":10},"p2",{"$f":"AB59","v":5}]
[1,0,{"$f":"$E$118/$E$117*B92","v":0},{"$f":"($E$118/$F$117)-(($E$117/$F$117)*C92)","v":{"v":16.666666666666668,"d":"16.67"}},{"$f":"$E$116","v":5.333333333333333},{"$f":"$F$116*B92","v":0},{"$f":"B92*$E$116","v":0},{"$f":"$F$116","v":10},{"$nulls":6},"x1*",{"$f":"P91/P90","v":{"v":200,"d":"200.00"}},{"$nulls":10},"x1",{"$f":"AB89/(AB91+AB90)","v":13.333333333333334}]
[2,0.05,{"$f":"$E$118/$E$117*B93","v":{"v":0.6666666666666667,"d":"0.67"}},{"$f":"($E$118/$F$117)-(($E$117/$F$117)*C93)","v":{"v":15.833333333333334,"d":"15.83"}},{"$f":"$E$116","v":5.333333333333333},{"$f":"$F$116*B93","v":{"v":0.5,"d":"0.50"}},{"$f":"B93*$E$116","v":{"v":0.26666666666666666,"d":"0.27"}},{"$f":"$F$116","v":10},0.279999999999999,{"$f":"I93*$E$116","v":{"v":1.493333333333328,"d":"1.49"}},{"$f":"($G$118/(J93^($E$115)))^(1/$F$115)","v":{"v":23.364759358489987,"d":"23.36"}},{"$nulls":3},"x2*",{"$f":"P89/P91-1","v":{"v":0.5,"d":"0.50"}},{"$nulls":10},"x2",{"$f":"AB92","v":13.333333333333334}]
[3,{"v":0.1,"d":"0.10"},{"v":1.3333333333333335,"d":"1.33"},{"v":15,"d":"15.00"},5.333333333333333,{"v":1,"d":"1.00"},{"v":0.5333333333333333,"d":"0.53"},10,0.359999999999999,{"$f":"I94*$E$116","v":{"v":1.9199999999999946,"d":"1.92"}},{"v":19.760518358278166,"d":"19.76"}]
[4,0.15,{"v":2,"d":"2.00"},{"v":14.166666666666668,"d":"14.17"},5.333333333333333,{"v":1.5,"d":"1.50"},{"v":0.7999999999999999,"d":"0.80"},10,0.44,{"v":2.3466666666666667,"d":"2.35"},{"v":17.286147548915416,"d":"17.29"}]
[5,{"v":0.2,"d":"0.20"},{"v":2.666666666666667,"d":"2.67"},{"v":13.333333333333334,"d":"13.33"},5.333333333333333,{"v":2,"d":"2.00"},{"v":1.0666666666666667,"d":"1.07"},10,0.52,{"v":2.7733333333333334,"d":"2.77"},{"v":15.464329840727146,"d":"15.46"}]
[6,0.25,{"v":3.3333333333333335,"d":"3.33"},{"v":12.5,"d":"12.50"},5.333333333333333,{"v":2.5,"d":"2.50"},{"v":1.3333333333333333,"d":"1.33"},10,0.6,{"v":3.1999999999999997,"d":"3.20"},{"v":14.057211088362491,"d":"14.06"},null,"REGULARES 4",null,"Recta Presupuestaria",{"$nulls":6},"Curva de Indiferencia",null,null,"COMP. PERFECTOS 4",null,null,"Recta Presupuestaria",null,"Curva de Indiferencia"]
[7,{"v":0.3,"d":"0.30"},{"v":4,"d":"4.00"},{"v":11.666666666666668,"d":"11.67"},5.333333333333333,{"v":3,"d":"3.00"},{"v":1.5999999999999999,"d":"1.60"},10,0.68,{"v":3.626666666666667,"d":"3.63"},{"v":12.931851976935821,"d":"12.93"},null,"Unidades","ponderador","x1","x2","x1lin",null,"x2lin",null,"Cota","x1","x2",null,"Unidades","ponderador",null,"x1","x2","vertice","x1line","x2line"]
[8,0.35,{"v":4.666666666666667,"d":"4.67"},{"v":10.833333333333334,"d":"10.83"},5.333333333333333,{"v":3.5,"d":"3.50"},{"v":1.8666666666666665,"d":"1.87"},10,0.76,{"v":4.053333333333333,"d":"4.05"},{"v":12.007638514176234,"d":"12.01"},null,1,0,{"$f":"$P$25/$P$26*N99","v":0},{"$f":"($P$25/$P$27)-(($P$26/$P$27)*O99)","v":{"v":1.5,"d":"1.50"}},{"$f":"$P$124","v":{"v":266.6666666666667,"d":"266.67"}},{"$f":"$P$125*N99","v":0},{"$f":"$P$124*N99","v":0},{"$f":"$P$125","v":{"v":0.5,"d":"0.50"}},{"$nulls":4},1,0,{"v":1,"d":"1.00"},{"$f":"$AB$121/$AB$122*Z99","v":0},{"$f":"$AB$25/$AB$27*AA99","v":{"v":40,"d":"40.00"}},{"$f":"AB124","v":{"v":16,"d":"16.00"}},{"$f":"AD99+(($AB$23-AD99)*Z99)","v":{"v":16,"d":"16.00"}},{"$f":"AD99+(($AC$3-AD99)*Z99)","v":{"v":16,"d":"16.00"}}]
[9,{"v":0.4,"d":"0.40"},{"v":5.333333333333334,"d":"5.33"},{"v":10,"d":"10.00"},5.333333333333333,{"v":4,"d":"4.00"},{"v":2.1333333333333333,"d":"2.13"},10,0.84,{"v":4.4799999999999995,"d":"4.48"},{"v":11.232604715039372,"d":"11.23"},null,2,0.05,{"$f":"$P$25/$P$26*N100","v":{"v":15,"d":"15.00"}},{"$f":"($P$25/$P$27)-(($P$26/$P$27)*O100)","v":{"v":1.425,"d":"1.43"}},{"$f":"$P$124","v":{"v":266.6666666666667,"d":"266.67"}},{"$f":"$P$125*N100","v":{"v":0.025,"d":"0.03"}},{"$f":"$P$124*N100","v":{"v":13.333333333333336,"d":"13.33"}},{"$f":"$P$125","v":{"v":0.5,"d":"0.50"}},{"$f":"$U$25","v":0.1},{"$f":"O100","v":{"v":15,"d":"15.00"}},{"$f":"$Q$122-LN(V100)","v":{"v":3.377949237897608,"d":"3.38"}},null,2,0.05,0.95,{"$f":"$AB$121/$AB$122*Z100","v":{"v":1.3333333333333335,"d":"1.33"}},{"$f":"$AB$25/$AB$27*AA100","v":{"v":38,"d":"38.00"}},{"$f":"AD99","v":{"v":16,"d":"16.00"}},{"$f":"AD100+(($AB$23-AD100)*Z100)","v":{"v":16.2,"d":"16.20"}},{"$f":"AD100+(($AC$3-AD100)*Z100)","v":{"v":17.2,"d":"17.20"}}]
[10,0.45,{"v":6,"d":"6.00"},{"v":9.166666666666668,"d":"9.17"},5.333333333333333,{"v":4.5,"d":"4.50"},{"v":2.4,"d":"2.40"},10,0.92,{"v":4.906666666666666,"d":"4.91"},{"v":10.571617676291913,"d":"10.57"},null,3,{"v":0.1,"d":"0.10"},{"v":30,"d":"30.00"},1.35,{"v":266.6666666666667,"d":"266.67"},0.05,{"v":26.66666666666667,"d":"26.67"},{"v":0.5,"d":"0.50"},{"$f":"U100+$U$25","v":0.2},{"$f":"O101","v":{"v":30,"d":"30.00"}},{"$f":"$Q$122-LN(V101)","v":{"v":2.6848020573376625,"d":"2.68"}},null,3,{"v":0.1,"d":"0.10"},{"v":0.9,"d":"0.90"},{"v":2.666666666666667,"d":"2.67"},{"v":36,"d":"36.00"},{"$f":"AD100","v":{"v":16,"d":"16.00"}},{"v":16.4,"d":"16.40"},{"v":18.4,"d":"18.40"}]
[11,{"v":0.5,"d":"0.50"},{"v":6.666666666666667,"d":"6.67"},{"v":8.333333333333334,"d":"8.33"},5.333333333333333,{"v":5,"d":"5.00"},{"v":2.6666666666666665,"d":"2.67"},10,1,{"v":5.333333333333333,"d":"5.33"},{"v":10.000000000000002,"d":"10.00"},null,4,0.15,{"v":45,"d":"45.00"},{"v":1.275,"d":"1.28"},{"v":266.6666666666667,"d":"266.67"},{"v":0.075,"d":"0.08"},{"v":40,"d":"40.00"},{"v":0.5,"d":"0.50"},{"$f":"U101+$U$25","v":0.30000000000000004},{"v":45,"d":"45.00"},{"v":2.2793369492294984,"d":"2.28"},null,4,0.15,0.85,{"v":4,"d":"4.00"},{"v":34,"d":"34.00"},{"v":16,"d":"16.00"},{"v":16.6,"d":"16.60"},{"v":19.6,"d":"19.60"}]
[12,0.55,{"v":7.333333333333334,"d":"7.33"},{"v":7.5,"d":"7.50"},5.333333333333333,{"v":5.5,"d":"5.50"},{"v":2.9333333333333336,"d":"2.93"},10,1.08,5.76,{"v":9.499866370426094,"d":"9.50"},null,5,{"v":0.2,"d":"0.20"},{"v":60,"d":"60.00"},{"v":1.2,"d":"1.20"},{"v":266.6666666666667,"d":"266.67"},{"v":0.1,"d":"0.10"},{"v":53.33333333333334,"d":"53.33"},{"v":0.5,"d":"0.50"},0.4,{"v":60,"d":"60.00"},{"v":1.9916548767777176,"d":"1.99"},null,5,{"v":0.2,"d":"0.20"},{"v":0.8,"d":"0.80"},{"v":5.333333333333334,"d":"5.33"},{"v":32,"d":"32.00"},{"v":16,"d":"16.00"},{"v":16.8,"d":"16.80"},{"v":20.8,"d":"20.80"}]
[13,{"v":0.6,"d":"0.60"},{"v":8,"d":"8.00"},{"v":6.666666666666668,"d":"6.67"},5.333333333333333,{"v":6,"d":"6.00"},{"v":3.1999999999999997,"d":"3.20"},10,1.16,{"v":6.186666666666666,"d":"6.19"},{"v":9.05791012498776,"d":"9.06"},null,6,0.25,{"v":75,"d":"75.00"},{"v":1.125,"d":"1.13"},{"v":266.6666666666667,"d":"266.67"},{"v":0.125,"d":"0.13"},{"v":66.66666666666667,"d":"66.67"},{"v":0.5,"d":"0.50"},0.5,{"v":75,"d":"75.00"},{"v":1.7685113254635079,"d":"1.77"},null,6,0.25,0.75,{"v":6.666666666666667,"d":"6.67"},{"v":30,"d":"30.00"},{"v":16,"d":"16.00"},{"v":17,"d":"17.00"},{"v":22,"d":"22.00"}]
[14,0.65,{"v":8.666666666666668,"d":"8.67"},{"v":5.833333333333332,"d":"5.83"},5.333333333333333,{"v":6.5,"d":"6.50"},{"v":3.466666666666667,"d":"3.47"},10,1.24,{"v":6.613333333333333,"d":"6.61"},{"v":8.664008637007795,"d":"8.66"},null,7,{"v":0.3,"d":"0.30"},{"v":90,"d":"90.00"},1.05,{"v":266.6666666666667,"d":"266.67"},0.15,{"v":80,"d":"80.00"},{"v":0.5,"d":"0.50"},0.6,{"v":90,"d":"90.00"},{"v":1.586189768669553,"d":"1.59"},null,7,{"v":0.3,"d":"0.30"},{"v":0.7,"d":"0.70"},{"v":8,"d":"8.00"},{"v":28,"d":"28.00"},{"v":16,"d":"16.00"},{"v":17.2,"d":"17.20"},{"v":23.2,"d":"23.20"}]
[15,{"v":0.7,"d":"0.70"},{"v":9.333333333333334,"d":"9.33"},{"v":5,"d":"5.00"},5.333333333333333,{"v":7,"d":"7.00"},{"v":3.733333333333333,"d":"3.73"},10,1.32,7.04,{"v":8.310312958231242,"d":"8.31"},null,8,0.35,{"v":105,"d":"105.00"},{"v":0.975,"d":"0.98"},{"v":266.6666666666667,"d":"266.67"},{"v":0.175,"d":"0.18"},{"v":93.33333333333333,"d":"93.33"},{"v":0.5,"d":"0.50"},0.7,{"v":105,"d":"105.00"},{"v":1.432039088842295,"d":"1.43"},null,8,0.35,0.65,{"v":9.333333333333334,"d":"9.33"},{"v":26,"d":"26.00"},{"v":16,"d":"16.00"},{"v":17.4,"d":"17.40"},{"v":24.4,"d":"24.40"}]
[16,0.75,{"v":10,"d":"10.00"},{"v":4.166666666666668,"d":"4.17"},5.333333333333333,{"v":7.5,"d":"7.50"},{"v":4,"d":"4.00"},10,1.4,{"v":7.466666666666666,"d":"7.47"},{"v":7.9906353005814035,"d":"7.99"},null,9,{"v":0.4,"d":"0.40"},{"v":120,"d":"120.00"},{"v":0.9,"d":"0.90"},{"v":266.6666666666667,"d":"266.67"},{"v":0.2,"d":"0.20"},{"v":106.66666666666669,"d":"106.67"},{"v":0.5,"d":"0.50"},0.7999999999999999,{"v":120,"d":"120.00"},{"v":1.2985076962177722,"d":"1.30"},null,9,{"v":0.4,"d":"0.40"},{"v":0.6,"d":"0.60"},{"v":10.666666666666668,"d":"10.67"},{"v":24,"d":"24.00"},{"v":16,"d":"16.00"},{"v":17.6,"d":"17.60"},{"v":25.6,"d":"25.60"}]
[17,{"v":0.8,"d":"0.80"},{"v":10.666666666666668,"d":"10.67"},{"v":3.333333333333332,"d":"3.33"},5.333333333333333,{"v":8,"d":"8.00"},{"v":4.266666666666667,"d":"4.27"},10,1.48,{"v":7.893333333333333,"d":"7.89"},{"v":7.700025966628467,"d":"7.70"},null,10,0.45,{"v":135,"d":"135.00"},{"v":0.825,"d":"0.83"},{"v":266.6666666666667,"d":"266.67"},{"v":0.225,"d":"0.23"},{"v":120.00000000000001,"d":"120.00"},{"v":0.5,"d":"0.50"},0.8999999999999999,{"v":135,"d":"135.00"},{"v":1.1807246605613884,"d":"1.18"},null,10,0.45,0.55,{"v":12,"d":"12.00"},{"v":22,"d":"22.00"},{"v":16,"d":"16.00"},{"v":17.8,"d":"17.80"},{"v":26.8,"d":"26.80"}]
[18,0.85,{"v":11.333333333333334,"d":"11.33"},{"v":2.5,"d":"2.50"},5.333333333333333,{"v":8.5,"d":"8.50"},{"v":4.533333333333333,"d":"4.53"},10,1.56,8.32,{"v":7.434474355960251,"d":"7.43"},null,11,{"v":0.5,"d":"0.50"},{"v":150,"d":"150.00"},0.75,{"v":266.6666666666667,"d":"266.67"},0.25,{"v":133.33333333333334,"d":"133.33"},{"v":0.5,"d":"0.50"},1,{"v":150,"d":"150.00"},{"v":1.0753641449035625,"d":"1.08"},null,11,{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":13.333333333333334,"d":"13.33"},{"v":20,"d":"20.00"},{"v":16,"d":"16.00"},{"v":18,"d":"18.00"},{"v":28,"d":"28.00"}]
[19,{"v":0.9,"d":"0.90"},{"v":12,"d":"12.00"},{"v":1.6666666666666679,"d":"1.67"},5.333333333333333,{"v":9,"d":"9.00"},{"v":4.8,"d":"4.80"},10,1.64,{"v":8.746666666666666,"d":"8.75"},{"v":7.190693341427277,"d":"7.19"},null,12,0.55,{"v":165,"d":"165.00"},{"v":0.6749999999999999,"d":"0.68"},{"v":266.6666666666667,"d":"266.67"},{"v":0.275,"d":"0.28"},{"v":146.66666666666669,"d":"146.67"},{"v":0.5,"d":"0.50"},{"$f":"U109+$U$25","v":1.1},{"v":165,"d":"165.00"},{"v":0.9800539650992377,"d":"0.98"},null,12,0.55,0.45,{"v":14.666666666666668,"d":"14.67"},{"v":18,"d":"18.00"},{"v":16,"d":"16.00"},{"v":18.2,"d":"18.20"},{"v":29.200000000000003,"d":"29.20"}]
[20,0.95,{"v":12.666666666666666,"d":"12.67"},{"v":0.8333333333333357,"d":"0.83"},5.333333333333333,{"v":9.5,"d":"9.50"},{"v":5.066666666666666,"d":"5.07"},10,1.72,{"v":9.173333333333332,"d":"9.17"},{"v":6.965960947552435,"d":"6.97"},null,13,{"v":0.6,"d":"0.60"},{"v":180,"d":"180.00"},{"v":0.6,"d":"0.60"},{"v":266.6666666666667,"d":"266.67"},{"v":0.3,"d":"0.30"},{"v":160,"d":"160.00"},{"v":0.5,"d":"0.50"},{"$f":"U110+$U$25","v":1.2000000000000002},{"v":180,"d":"180.00"},{"v":0.8930425881096076,"d":"0.89"},null,13,{"v":0.6,"d":"0.60"},{"v":0.4,"d":"0.40"},{"v":16,"d":"16.00"},{"v":16,"d":"16.00"},{"v":16,"d":"16.00"},{"v":18.4,"d":"18.40"},{"v":30.4,"d":"30.40"}]
[21,{"v":1,"d":"1.00"},{"v":13.333333333333334,"d":"13.33"},0,5.333333333333333,{"v":10,"d":"10.00"},{"v":5.333333333333333,"d":"5.33"},10,1.8,{"v":9.6,"d":"9.60"},{"v":6.758002217303778,"d":"6.76"},null,14,0.65,{"v":195,"d":"195.00"},{"v":0.525,"d":"0.53"},{"v":266.6666666666667,"d":"266.67"},{"v":0.325,"d":"0.33"},{"v":173.33333333333334,"d":"173.33"},{"v":0.5,"d":"0.50"},1.3000000000000003,{"v":195,"d":"195.00"},{"v":0.8129998804360712,"d":"0.81"},null,14,0.65,0.35,{"v":17.333333333333336,"d":"17.33"},{"v":14,"d":"14.00"},{"v":16,"d":"16.00"},{"v":18.6,"d":"18.60"},{"v":31.6,"d":"31.60"}]
[{"$nulls":12},15,{"v":0.7,"d":"0.70"},{"v":210,"d":"210.00"},{"v":0.44999999999999996,"d":"0.45"},{"v":266.6666666666667,"d":"266.67"},0.35,{"v":186.66666666666666,"d":"186.67"},{"v":0.5,"d":"0.50"},1.4000000000000004,{"v":210,"d":"210.00"},{"v":0.7388919082823495,"d":"0.74"},null,15,{"v":0.7,"d":"0.70"},{"v":0.3,"d":"0.30"},{"v":18.666666666666668,"d":"18.67"},{"v":12,"d":"12.00"},{"v":16,"d":"16.00"},{"v":18.8,"d":"18.80"},{"v":32.8,"d":"32.80"}]
[{"$nulls":4},1,2,{"$nulls":6},16,0.75,{"v":225,"d":"225.00"},{"v":0.375,"d":"0.38"},{"v":266.6666666666667,"d":"266.67"},{"v":0.375,"d":"0.38"},{"v":200,"d":"200.00"},{"v":0.5,"d":"0.50"},1.5000000000000004,{"v":225,"d":"225.00"},{"v":0.6698990367953979,"d":"0.67"},null,16,0.75,0.25,{"v":20,"d":"20.00"},{"v":10,"d":"10.00"},{"v":16,"d":"16.00"},{"v":19,"d":"19.00"},{"v":34,"d":"34.00"}]
[{"$nulls":3},"ALFA",{"$f":"'Cobb-Douglas CPC'!$D$26","v":0.4},{"$f":"'Cobb-Douglas CPC'!$F$26","v":0.6},{"$nulls":6},17,{"v":0.8,"d":"0.80"},{"v":240,"d":"240.00"},{"v":0.30000000000000004,"d":"0.30"},{"v":266.6666666666667,"d":"266.67"},{"v":0.4,"d":"0.40"},{"v":213.33333333333337,"d":"213.33"},{"v":0.5,"d":"0.50"},1.6000000000000005,{"v":240,"d":"240.00"},{"v":0.6053605156578268,"d":"0.61"},null,17,{"v":0.8,"d":"0.80"},{"v":0.2,"d":"0.20"},{"v":21.333333333333336,"d":"21.33"},{"v":8,"d":"8.00"},{"v":16,"d":"16.00"},{"v":19.2,"d":"19.20"},{"v":35.2,"d":"35.20"}]
[{"$nulls":3},"X",{"$f":"E115*E118/E117","v":{"v":5.333333333333333,"d":"5.3"}},{"$f":"F115*E118/F117","v":{"v":10,"d":"10.0"}},{"$nulls":6},18,0.85,{"v":255,"d":"255.00"},{"v":0.22499999999999987,"d":"0.23"},{"v":266.6666666666667,"d":"266.67"},{"v":0.425,"d":"0.43"},{"v":226.66666666666669,"d":"226.67"},{"v":0.5,"d":"0.50"},1.7000000000000006,{"v":255,"d":"255.00"},{"v":0.5447358938413922,"d":"0.54"},null,18,0.85,0.15,{"v":22.666666666666668,"d":"22.67"},{"v":6,"d":"6.00"},{"v":16,"d":"16.00"},{"v":19.4,"d":"19.40"},{"v":36.4,"d":"36.40"}]
[{"$nulls":3},"P",{"$f":"MIN('Cobb-Douglas CPC'!D6:D8)*0.75","v":7.5},{"$f":"'Cobb-Douglas CPC'!F6","v":{"v":6,"d":"6.0"}},{"$nulls":6},19,{"v":0.9,"d":"0.90"},{"v":270,"d":"270.00"},{"v":0.1499999999999999,"d":"0.15"},{"v":266.6666666666667,"d":"266.67"},0.45,{"v":240.00000000000003,"d":"240.00"},{"v":0.5,"d":"0.50"},1.8000000000000007,{"v":270,"d":"270.00"},{"v":0.48757748000144296,"d":"0.49"},null,19,{"v":0.9,"d":"0.90"},{"v":0.1,"d":"0.10"},{"v":24,"d":"24.00"},{"v":4,"d":"4.00"},{"v":16,"d":"16.00"},{"v":19.6,"d":"19.60"},{"v":37.6,"d":"37.60"}]
[{"$nulls":3},"M",{"$f":"'Cobb-Douglas CPC'!C6","v":{"v":100,"d":"100.0"}},null,{"$f":"(E116^(E115))*(F116^(F115))","v":7.776774233174154},{"$nulls":5},20,0.95,{"v":285,"d":"285.00"},{"v":0.07499999999999996,"d":"0.08"},{"v":266.6666666666667,"d":"266.67"},{"v":0.475,"d":"0.48"},{"v":253.33333333333334,"d":"253.33"},{"v":0.5,"d":"0.50"},1.9000000000000008,{"v":285,"d":"285.00"},{"v":0.4335102587311672,"d":"0.43"},null,20,0.95,0.05,{"v":25.333333333333332,"d":"25.33"},{"v":2,"d":"2.00"},{"v":16,"d":"16.00"},{"v":19.8,"d":"19.80"},{"v":38.8,"d":"38.80"}]
[{"$nulls":12},21,{"v":1,"d":"1.00"},{"v":300,"d":"300.00"},0,{"v":266.6666666666667,"d":"266.67"},{"v":0.5,"d":"0.50"},{"v":266.6666666666667,"d":"266.67"},{"v":0.5,"d":"0.50"},2.000000000000001,{"v":300,"d":"300.00"},{"v":0.38221696434361707,"d":"0.38"},null,21,{"v":1,"d":"1.00"},0,{"v":26.666666666666668,"d":"26.67"},0,{"v":16,"d":"16.00"},{"v":20,"d":"20.00"},{"v":40,"d":"40.00"}]
["COBB-DOUGLAS 0",null,"Recta Presupuestaria",{"$nulls":6},"Curva de Indiferencia"]
["Unidades","ponderador","x1","x2","x9lin",null,"x10lin",null,"Cota","x1","x2",{"$nulls":3},"m",{"$f":"P89","v":{"v":300,"d":"300.00"}},"k",{"$nulls":3},{"$f":"1/10","v":0.1},{"$nulls":5},"m",{"$f":"AB89","v":200}]
[1,0,{"$f":"$E$148/$E$147*B122","v":0},{"$f":"($E$148/$F$147)-($E$147/$F$147)*C122","v":{"v":16.666666666666668,"d":"16.67"}},{"$f":"$E$146","v":5.333333333333333},{"$f":"B122*$F$146","v":0},{"$f":"B122*$E$146","v":0},{"$f":"$F$146","v":10},{"$nulls":6},"p1",{"$f":"MIN(P90,P58,P26)*0.75","v":0.75},{"$f":"LN(P124)+P125","v":{"v":6.085999438999818,"d":"6.09"}},{"$nulls":9},"p1",{"$f":"AB26*0.75","v":7.5}]
[2,0.05,{"$f":"$E$148/$E$147*B123","v":{"v":0.6666666666666667,"d":"0.67"}},{"$f":"($E$148/$F$147)-($E$147/$F$147)*C123","v":{"v":15.833333333333334,"d":"15.83"}},{"$f":"$E$146","v":5.333333333333333},{"$f":"B123*$F$146","v":{"v":0.5,"d":"0.50"}},{"$f":"B123*$E$146","v":{"v":0.26666666666666666,"d":"0.27"}},{"$f":"$F$146","v":10},0.279999999999999,{"$f":"I123*$E$146","v":{"v":1.493333333333328,"d":"1.49"}},{"$f":"($G$148/(J123^($E$145)))^(1/$F$145)","v":{"v":23.364759358489987,"d":"23.36"}},{"$nulls":3},"p2",{"$f":"P91","v":200},{"$nulls":10},"p2",{"$f":"AB91","v":5}]
[3,{"v":0.1,"d":"0.10"},{"v":1.3333333333333335,"d":"1.33"},{"v":15,"d":"15.00"},5.333333333333333,{"v":1,"d":"1.00"},{"v":0.5333333333333333,"d":"0.53"},10,0.359999999999999,{"$f":"I124*$E$146","v":{"v":1.9199999999999946,"d":"1.92"}},{"v":19.760518358278166,"d":"19.76"},{"$nulls":3},"x1*",{"$f":"P123/P122","v":{"v":266.6666666666667,"d":"266.67"}},{"$nulls":10},"x1",{"$f":"AB121/(AB123+AB122)","v":16}]
[4,0.15,{"v":2,"d":"2.00"},{"v":14.166666666666668,"d":"14.17"},5.333333333333333,{"v":1.5,"d":"1.50"},{"v":0.7999999999999999,"d":"0.80"},10,0.44,{"v":2.3466666666666667,"d":"2.35"},{"v":17.286147548915416,"d":"17.29"},{"$nulls":3},"x2*",{"$f":"P121/P123-1","v":{"v":0.5,"d":"0.50"}},{"$nulls":10},"x2",{"$f":"AB124","v":16}]
[5,{"v":0.2,"d":"0.20"},{"v":2.666666666666667,"d":"2.67"},{"v":13.333333333333334,"d":"13.33"},5.333333333333333,{"v":2,"d":"2.00"},{"v":1.0666666666666667,"d":"1.07"},10,0.52,{"v":2.7733333333333334,"d":"2.77"},{"v":15.464329840727146,"d":"15.46"}]
[6,0.25,{"v":3.3333333333333335,"d":"3.33"},{"v":12.5,"d":"12.50"},5.333333333333333,{"v":2.5,"d":"2.50"},{"v":1.3333333333333333,"d":"1.33"},10,0.6,{"v":3.1999999999999997,"d":"3.20"},{"v":14.057211088362491,"d":"14.06"}]
[7,{"v":0.3,"d":"0.30"},{"v":4,"d":"4.00"},{"v":11.666666666666668,"d":"11.67"},5.333333333333333,{"v":3,"d":"3.00"},{"v":1.5999999999999999,"d":"1.60"},10,0.68,{"v":3.626666666666667,"d":"3.63"},{"v":12.931851976935821,"d":"12.93"}]
[8,0.35,{"v":4.666666666666667,"d":"4.67"},{"v":10.833333333333334,"d":"10.83"},5.333333333333333,{"v":3.5,"d":"3.50"},{"v":1.8666666666666665,"d":"1.87"},10,0.76,{"v":4.053333333333333,"d":"4.05"},{"v":12.007638514176234,"d":"12.01"},null,"REGULARES 0",null,"Recta Presupuestaria",{"$nulls":6},"Curva de Indiferencia",null,null,"COMP. PERFECTOS 0",null,null,"Recta Presupuestaria",null,"Curva de Indiferencia"]
[9,{"v":0.4,"d":"0.40"},{"v":5.333333333333334,"d":"5.33"},{"v":10,"d":"10.00"},5.333333333333333,{"v":4,"d":"4.00"},{"v":2.1333333333333333,"d":"2.13"},10,0.84,{"v":4.4799999999999995,"d":"4.48"},{"v":11.232604715039372,"d":"11.23"},null,"Unidades","ponderador","x1","x2","x1lin",null,"x2lin",null,"Cota","x1","x2",null,"Unidades","ponderador",null,"x1","x2","vertice","x1line","x2line"]
[10,0.45,{"v":6,"d":"6.00"},{"v":9.166666666666668,"d":"9.17"},5.333333333333333,{"v":4.5,"d":"4.50"},{"v":2.4,"d":"2.40"},10,0.92,{"v":4.906666666666666,"d":"4.91"},{"v":10.571617676291913,"d":"10.57"},null,1,0,{"$f":"$P$25/$P$26*N131","v":0},{"$f":"($P$25/$P$27)-(($P$26/$P$27)*O131)","v":{"v":1.5,"d":"1.50"}},{"$f":"$P$156","v":{"v":200,"d":"200.00"}},{"$f":"$P$157*N131","v":0},{"$f":"$P$156*N131","v":0},{"$f":"$P$157","v":{"v":0.5,"d":"0.50"}},{"$nulls":4},1,0,{"v":1,"d":"1.00"},{"$f":"$AB$153/$AB$154*Z131","v":0},{"$f":"$AB$25/$AB$27*AA131","v":{"v":40,"d":"40.00"}},{"$f":"AB156","v":{"v":20,"d":"20.00"}},{"$f":"AD131+(($AB$23-AD131)*Z131)","v":{"v":20,"d":"20.00"}},{"$f":"AD131+(($AC$3-AD131)*Z131)","v":{"v":20,"d":"20.00"}}]
[11,{"v":0.5,"d":"0.50"},{"v":6.666666666666667,"d":"6.67"},{"v":8.333333333333334,"d":"8.33"},5.333333333333333,{"v":5,"d":"5.00"},{"v":2.6666666666666665,"d":"2.67"},10,1,{"v":5.333333333333333,"d":"5.33"},{"v":10.000000000000002,"d":"10.00"},null,2,0.05,{"$f":"$P$25/$P$26*N132","v":{"v":15,"d":"15.00"}},{"$f":"($P$25/$P$27)-(($P$26/$P$27)*O132)","v":{"v":1.425,"d":"1.43"}},{"$f":"$P$156","v":{"v":200,"d":"200.00"}},{"$f":"$P$157*N132","v":{"v":0.025,"d":"0.03"}},{"$f":"$P$156*N132","v":{"v":10,"d":"10.00"}},{"$f":"$P$157","v":{"v":0.5,"d":"0.50"}},{"$f":"$U$25","v":0.1},{"$f":"O132","v":{"v":15,"d":"15.00"}},{"$f":"$Q$154-LN(V132)","v":{"v":3.0902671654458262,"d":"3.09"}},null,2,0.05,0.95,{"$f":"$AB$153/$AB$154*Z132","v":{"v":2,"d":"2.00"}},{"$f":"$AB$25/$AB$27*AA132","v":{"v":38,"d":"38.00"}},{"$f":"AD131","v":{"v":20,"d":"20.00"}},{"$f":"AD132+(($AB$23-AD132)*Z132)","v":{"v":20,"d":"20.00"}},{"$f":"AD132+(($AC$3-AD132)*Z132)","v":{"v":21,"d":"21.00"}}]
[12,0.55,{"v":7.333333333333334,"d":"7.33"},{"v":7.5,"d":"7.50"},5.333333333333333,{"v":5.5,"d":"5.50"},{"v":2.9333333333333336,"d":"2.93"},10,1.08,5.76,{"v":9.499866370426094,"d":"9.50"},null,3,{"v":0.1,"d":"0.10"},{"v":30,"d":"30.00"},1.35,{"v":200,"d":"200.00"},0.05,{"v":20,"d":"20.00"},{"v":0.5,"d":"0.50"},{"$f":"U132+$U$25","v":0.2},{"$f":"O133","v":{"v":30,"d":"30.00"}},{"$f":"$Q$154-LN(V133)","v":{"v":2.397119984885881,"d":"2.40"}},null,3,{"v":0.1,"d":"0.10"},{"v":0.9,"d":"0.90"},{"v":4,"d":"4.00"},{"v":36,"d":"36.00"},{"$f":"AD132","v":{"v":20,"d":"20.00"}},{"v":20,"d":"20.00"},{"v":22,"d":"22.00"}]
[13,{"v":0.6,"d":"0.60"},{"v":8,"d":"8.00"},{"v":6.666666666666668,"d":"6.67"},5.333333333333333,{"v":6,"d":"6.00"},{"v":3.1999999999999997,"d":"3.20"},10,1.16,{"v":6.186666666666666,"d":"6.19"},{"v":9.05791012498776,"d":"9.06"},null,4,0.15,{"v":45,"d":"45.00"},{"v":1.275,"d":"1.28"},{"v":200,"d":"200.00"},{"v":0.075,"d":"0.08"},{"v":30,"d":"30.00"},{"v":0.5,"d":"0.50"},{"$f":"U133+$U$25","v":0.30000000000000004},{"v":45,"d":"45.00"},{"v":1.9916548767777167,"d":"1.99"},null,4,0.15,0.85,{"v":6,"d":"6.00"},{"v":34,"d":"34.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":23,"d":"23.00"}]
[14,0.65,{"v":8.666666666666668,"d":"8.67"},{"v":5.833333333333332,"d":"5.83"},5.333333333333333,{"v":6.5,"d":"6.50"},{"v":3.466666666666667,"d":"3.47"},10,1.24,{"v":6.613333333333333,"d":"6.61"},{"v":8.664008637007795,"d":"8.66"},null,5,{"v":0.2,"d":"0.20"},{"v":60,"d":"60.00"},{"v":1.2,"d":"1.20"},{"v":200,"d":"200.00"},{"v":0.1,"d":"0.10"},{"v":40,"d":"40.00"},{"v":0.5,"d":"0.50"},0.4,{"v":60,"d":"60.00"},{"v":1.703972804325936,"d":"1.70"},null,5,{"v":0.2,"d":"0.20"},{"v":0.8,"d":"0.80"},{"v":8,"d":"8.00"},{"v":32,"d":"32.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":24,"d":"24.00"}]
[15,{"v":0.7,"d":"0.70"},{"v":9.333333333333334,"d":"9.33"},{"v":5,"d":"5.00"},5.333333333333333,{"v":7,"d":"7.00"},{"v":3.733333333333333,"d":"3.73"},10,1.32,7.04,{"v":8.310312958231242,"d":"8.31"},null,6,0.25,{"v":75,"d":"75.00"},{"v":1.125,"d":"1.13"},{"v":200,"d":"200.00"},{"v":0.125,"d":"0.13"},{"v":50,"d":"50.00"},{"v":0.5,"d":"0.50"},0.5,{"v":75,"d":"75.00"},{"v":1.4808292530117262,"d":"1.48"},null,6,0.25,0.75,{"v":10,"d":"10.00"},{"v":30,"d":"30.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":25,"d":"25.00"}]
[16,0.75,{"v":10,"d":"10.00"},{"v":4.166666666666668,"d":"4.17"},5.333333333333333,{"v":7.5,"d":"7.50"},{"v":4,"d":"4.00"},10,1.4,{"v":7.466666666666666,"d":"7.47"},{"v":7.9906353005814035,"d":"7.99"},null,7,{"v":0.3,"d":"0.30"},{"v":90,"d":"90.00"},1.05,{"v":200,"d":"200.00"},0.15,{"v":60,"d":"60.00"},{"v":0.5,"d":"0.50"},0.6,{"v":90,"d":"90.00"},{"v":1.2985076962177713,"d":"1.30"},null,7,{"v":0.3,"d":"0.30"},{"v":0.7,"d":"0.70"},{"v":12,"d":"12.00"},{"v":28,"d":"28.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":26,"d":"26.00"}]
[17,{"v":0.8,"d":"0.80"},{"v":10.666666666666668,"d":"10.67"},{"v":3.333333333333332,"d":"3.33"},5.333333333333333,{"v":8,"d":"8.00"},{"v":4.266666666666667,"d":"4.27"},10,1.48,{"v":7.893333333333333,"d":"7.89"},{"v":7.700025966628467,"d":"7.70"},null,8,0.35,{"v":105,"d":"105.00"},{"v":0.975,"d":"0.98"},{"v":200,"d":"200.00"},{"v":0.175,"d":"0.18"},{"v":70,"d":"70.00"},{"v":0.5,"d":"0.50"},0.7,{"v":105,"d":"105.00"},{"v":1.1443570163905132,"d":"1.14"},null,8,0.35,0.65,{"v":14,"d":"14.00"},{"v":26,"d":"26.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":27,"d":"27.00"}]
[18,0.85,{"v":11.333333333333334,"d":"11.33"},{"v":2.5,"d":"2.50"},5.333333333333333,{"v":8.5,"d":"8.50"},{"v":4.533333333333333,"d":"4.53"},10,1.56,8.32,{"v":7.434474355960251,"d":"7.43"},null,9,{"v":0.4,"d":"0.40"},{"v":120,"d":"120.00"},{"v":0.9,"d":"0.90"},{"v":200,"d":"200.00"},{"v":0.2,"d":"0.20"},{"v":80,"d":"80.00"},{"v":0.5,"d":"0.50"},0.7999999999999999,{"v":120,"d":"120.00"},{"v":1.0108256237659905,"d":"1.01"},null,9,{"v":0.4,"d":"0.40"},{"v":0.6,"d":"0.60"},{"v":16,"d":"16.00"},{"v":24,"d":"24.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":28,"d":"28.00"}]
[19,{"v":0.9,"d":"0.90"},{"v":12,"d":"12.00"},{"v":1.6666666666666679,"d":"1.67"},5.333333333333333,{"v":9,"d":"9.00"},{"v":4.8,"d":"4.80"},10,1.64,{"v":8.746666666666666,"d":"8.75"},{"v":7.190693341427277,"d":"7.19"},null,10,0.45,{"v":135,"d":"135.00"},{"v":0.825,"d":"0.83"},{"v":200,"d":"200.00"},{"v":0.225,"d":"0.23"},{"v":90,"d":"90.00"},{"v":0.5,"d":"0.50"},0.8999999999999999,{"v":135,"d":"135.00"},{"v":0.8930425881096067,"d":"0.89"},null,10,0.45,0.55,{"v":18,"d":"18.00"},{"v":22,"d":"22.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":29,"d":"29.00"}]
[20,0.95,{"v":12.666666666666666,"d":"12.67"},{"v":0.8333333333333357,"d":"0.83"},5.333333333333333,{"v":9.5,"d":"9.50"},{"v":5.066666666666666,"d":"5.07"},10,1.72,{"v":9.173333333333332,"d":"9.17"},{"v":6.965960947552435,"d":"6.97"},null,11,{"v":0.5,"d":"0.50"},{"v":150,"d":"150.00"},0.75,{"v":200,"d":"200.00"},0.25,{"v":100,"d":"100.00"},{"v":0.5,"d":"0.50"},1,{"v":150,"d":"150.00"},{"v":0.7876820724517808,"d":"0.79"},null,11,{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"}]
[21,{"v":1,"d":"1.00"},{"v":13.333333333333334,"d":"13.33"},0,5.333333333333333,{"v":10,"d":"10.00"},{"v":5.333333333333333,"d":"5.33"},10,1.8,{"v":9.6,"d":"9.60"},{"v":6.758002217303778,"d":"6.76"},null,12,0.55,{"v":165,"d":"165.00"},{"v":0.6749999999999999,"d":"0.68"},{"v":200,"d":"200.00"},{"v":0.275,"d":"0.28"},{"v":110.00000000000001,"d":"110.00"},{"v":0.5,"d":"0.50"},{"$f":"U141+$U$25","v":1.1},{"v":165,"d":"165.00"},{"v":0.692371892647456,"d":"0.69"},null,12,0.55,0.45,{"v":22,"d":"22.00"},{"v":18,"d":"18.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":31,"d":"31.00"}]
[{"$nulls":12},13,{"v":0.6,"d":"0.60"},{"v":180,"d":"180.00"},{"v":0.6,"d":"0.60"},{"v":200,"d":"200.00"},{"v":0.3,"d":"0.30"},{"v":120,"d":"120.00"},{"v":0.5,"d":"0.50"},{"$f":"U142+$U$25","v":1.2000000000000002},{"v":180,"d":"180.00"},{"v":0.6053605156578259,"d":"0.61"},null,13,{"v":0.6,"d":"0.60"},{"v":0.4,"d":"0.40"},{"v":24,"d":"24.00"},{"v":16,"d":"16.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":32,"d":"32.00"}]
[{"$nulls":4},1,2,{"$nulls":6},14,0.65,{"v":195,"d":"195.00"},{"v":0.525,"d":"0.53"},{"v":200,"d":"200.00"},{"v":0.325,"d":"0.33"},{"v":130,"d":"130.00"},{"v":0.5,"d":"0.50"},1.3000000000000003,{"v":195,"d":"195.00"},{"v":0.5253178079842895,"d":"0.53"},null,14,0.65,0.35,{"v":26,"d":"26.00"},{"v":14,"d":"14.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":33,"d":"33.00"}]
[{"$nulls":3},"ALFA",{"$f":"E115","v":0.4},{"$f":"F115","v":0.6},{"$nulls":6},15,{"v":0.7,"d":"0.70"},{"v":210,"d":"210.00"},{"v":0.44999999999999996,"d":"0.45"},{"v":200,"d":"200.00"},0.35,{"v":140,"d":"140.00"},{"v":0.5,"d":"0.50"},1.4000000000000004,{"v":210,"d":"210.00"},{"v":0.45120983583056784,"d":"0.45"},null,15,{"v":0.7,"d":"0.70"},{"v":0.3,"d":"0.30"},{"v":28,"d":"28.00"},{"v":12,"d":"12.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":34,"d":"34.00"}]
[{"$nulls":3},"X",{"$f":"E145*E148/E147","v":{"v":5.333333333333333,"d":"5.3"}},{"$f":"F145*E148/F147","v":10},{"$nulls":6},16,0.75,{"v":225,"d":"225.00"},{"v":0.375,"d":"0.38"},{"v":200,"d":"200.00"},{"v":0.375,"d":"0.38"},{"v":150,"d":"150.00"},{"v":0.5,"d":"0.50"},1.5000000000000004,{"v":225,"d":"225.00"},{"v":0.3822169643436162,"d":"0.38"},null,16,0.75,0.25,{"v":30,"d":"30.00"},{"v":10,"d":"10.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":35,"d":"35.00"}]
[{"$nulls":3},"P",{"$f":"IF(C151=C152,E117,(IF(C152=C153,E117,E117*0.75)))","v":7.5},{"$f":"'Cobb-Douglas CPC'!F6","v":{"v":6,"d":"6.0"}},{"$nulls":6},17,{"v":0.8,"d":"0.80"},{"v":240,"d":"240.00"},{"v":0.30000000000000004,"d":"0.30"},{"v":200,"d":"200.00"},{"v":0.4,"d":"0.40"},{"v":160,"d":"160.00"},{"v":0.5,"d":"0.50"},1.6000000000000005,{"v":240,"d":"240.00"},{"v":0.3176784432060451,"d":"0.32"},null,17,{"v":0.8,"d":"0.80"},{"v":0.2,"d":"0.20"},{"v":32,"d":"32.00"},{"v":8,"d":"8.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":36,"d":"36.00"}]
[{"$nulls":3},"M",{"$f":"'Cobb-Douglas CPC'!C6","v":{"v":100,"d":"100.0"}},null,{"$f":"(E146^(E145))*(F146^(F145))","v":7.776774233174154},{"$nulls":5},18,0.85,{"v":255,"d":"255.00"},{"v":0.22499999999999987,"d":"0.23"},{"v":200,"d":"200.00"},{"v":0.425,"d":"0.43"},{"v":170,"d":"170.00"},{"v":0.5,"d":"0.50"},1.7000000000000006,{"v":255,"d":"255.00"},{"v":0.2570538213896105,"d":"0.26"},null,18,0.85,0.15,{"v":34,"d":"34.00"},{"v":6,"d":"6.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":37,"d":"37.00"}]
[{"$nulls":12},19,{"v":0.9,"d":"0.90"},{"v":270,"d":"270.00"},{"v":0.1499999999999999,"d":"0.15"},{"v":200,"d":"200.00"},0.45,{"v":180,"d":"180.00"},{"v":0.5,"d":"0.50"},1.8000000000000007,{"v":270,"d":"270.00"},{"v":0.19989540754966129,"d":"0.20"},null,19,{"v":0.9,"d":"0.90"},{"v":0.1,"d":"0.10"},{"v":36,"d":"36.00"},{"v":4,"d":"4.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":38,"d":"38.00"}]
["CURVA PRECIO-CONSUMO",{"$nulls":11},20,0.95,{"v":285,"d":"285.00"},{"v":0.07499999999999996,"d":"0.08"},{"v":200,"d":"200.00"},{"v":0.475,"d":"0.48"},{"v":190,"d":"190.00"},{"v":0.5,"d":"0.50"},1.9000000000000008,{"v":285,"d":"285.00"},{"v":0.14582818627938554,"d":"0.15"},null,20,0.95,0.05,{"v":38,"d":"38.00"},{"v":2,"d":"2.00"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":39,"d":"39.00"}]
["CURVA UNO",null,{"$f":"E27","v":4},{"$f":"F27","v":10},{"$f":"IF(G153=H153,C151,C155)","v":4},{"$f":"MAX(D151:D155)","v":10},{"$nulls":6},21,{"v":1,"d":"1.00"},{"v":300,"d":"300.00"},0,{"v":200,"d":"200.00"},{"v":0.5,"d":"0.50"},{"v":200,"d":"200.00"},{"v":0.5,"d":"0.50"},2.000000000000001,{"v":300,"d":"300.00"},{"v":0.0945348918918354,"d":"0.09"},null,21,{"v":1,"d":"1.00"},0,{"v":40,"d":"40.00"},0,{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":40,"d":"40.00"}]
["CURVA DOS",null,{"$f":"E56","v":4},{"$f":"F56","v":10},{"$f":"IF(G153=H153,E151,MAX(C151:C155))","v":4},{"$f":"MAX(D151:D155)","v":10},{"$nulls":3},{"$f":"F151+F152+F153","v":20},{"$f":"F151*3","v":30}]
["CURVA TRES",null,{"$f":"E85","v":4},{"$f":"F85","v":10},null,null,{"$f":"C151+C152+C153","v":12},{"$f":"C151*3","v":12},{"$nulls":6},"m",{"$f":"P121","v":{"v":300,"d":"300.00"}},"k",{"$nulls":3},{"$f":"1/10","v":0.1},{"$nulls":5},"m",{"$f":"AB121","v":200}]
["CURVA CUATRO",null,{"$f":"IF(G153=H153,C151,E116)","v":4},{"$f":"F116","v":{"v":10,"d":"10.0"}},{"$nulls":10},"p1",{"$f":"P26","v":1},{"$f":"LN(P156)+P157","v":{"v":5.798317366548036,"d":"5.80"}},{"$nulls":9},"p1",{"$f":"AB26*0.5","v":5}]
["CURVA CINCO",null,0,{"$f":"F146","v":10},{"$nulls":10},"p2",{"$f":"P123","v":200},{"$nulls":10},"p2",{"$f":"AB123","v":5}]
[{"$nulls":14},"x1*",{"$f":"P155/P154","v":{"v":200,"d":"200.00"}},{"$nulls":10},"x1",{"$f":"AB153/(AB155+AB154)","v":20}]
[{"$nulls":14},"x2*",{"$f":"P153/P155-1","v":{"v":0.5,"d":"0.50"}},{"$nulls":10},"x2",{"$f":"AB156","v":20}]
[]
[]
[]
[{"$nulls":12},"CURVA PRECIO-CONSUMO",{"$nulls":11},"CURVA PRECIO-CONSUMO"]
[{"$nulls":13},0,1,2,3,4,null,{"$f":"P28+P60+P92","v":{"v":600,"d":"600.00"}},{"$f":"P28*3","v":{"v":600,"d":"600.00"}},{"$nulls":4},0,1,2,3,4,null,{"$f":"AB28+AB60+AB92","v":{"v":40,"d":"40.00"}},{"$f":"AB28*3","v":{"v":40,"d":"40.00"}}]
[{"$nulls":12},"x1*",{"$f":"IF(T162=U162,O163,0)","v":{"v":200,"d":"200.00"}},{"$f":"P28","v":{"v":200,"d":"200.00"}},{"$f":"P60","v":{"v":200,"d":"200.00"}},{"$f":"P92","v":{"v":200,"d":"200.00"}},{"$f":"IF(T162=U162,P156,P124)","v":{"v":200,"d":"200.00"}},{"$nulls":6},"x1*",{"$f":"IF(AF162=AG162,AA163,AB156)","v":{"v":13.333333333333334,"d":"13.33"}},{"$f":"AB28","v":{"v":13.333333333333334,"d":"13.33"}},{"$f":"AB60","v":{"v":13.333333333333334,"d":"13.33"}},{"$f":"AB92","v":{"v":13.333333333333334,"d":"13.33"}},{"$f":"IF(AF162=AG162,AA163,0)","v":{"v":13.333333333333334,"d":"13.33"}}]
[{"$nulls":12},"x2*",{"$f":"P157","v":{"v":0.5,"d":"0.50"}},{"$f":"P29","v":{"v":0.5,"d":"0.50"}},{"$f":"P61","v":{"v":0.5,"d":"0.50"}},{"$f":"P93","v":{"v":0.5,"d":"0.50"}},{"$f":"P125","v":{"v":0.5,"d":"0.50"}},{"$nulls":6},"x2*",{"$f":"IF(AF162=AG162,AA164,AB157)","v":{"v":13.333333333333334,"d":"13.33"}},{"$f":"AB29","v":{"v":13.333333333333334,"d":"13.33"}},{"$f":"AB61","v":{"v":13.333333333333334,"d":"13.33"}},{"$f":"AB93","v":{"v":13.333333333333334,"d":"13.33"}},{"$f":"IF(AF162=AG162,AA164,0)","v":{"v":13.333333333333334,"d":"13.33"}}]