{"text_format":"3","workbook":"xlsx","n_sheets":9,"sheets":["Inicio CMC2","Oculto CPCD","Cobb-Douglas CPCD","CompPerf CPCD","Regulares CPCD","Oculto CMCCE","Cobb-Douglas CMCCE","CompPerf CMCCE","Regulares CMCCE"],"not_rendered":{"charts":12,"images":7,"macros":1,"defined_names":5},"read":"whole","date_system":"1900"}

{"sheet":"Inicio CMC2","index":0,"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":"Oculto CPCD","index":1,"n_rows":189,"n_cols":33,"rows_kept":189,"hidden":true}
["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,{"$f":"('Cobb-Douglas CPCD'!$E$19)*B3","v":0},{"$f":"'Cobb-Douglas CPCD'!$D$14+('Cobb-Douglas CPCD'!$E$14*'Oculto CPCD'!C3)","v":{"v":33.333333333333336,"d":"33.33"}},{"$f":"$E$27","v":16},{"$f":"$F$27*B3","v":0},{"$f":"$E$27*'Oculto CPCD'!B3","v":0},{"$f":"$F$27","v":20},{"$nulls":4},1,0,{"$f":"$P$25/$P$26*N3","v":0},{"$f":"($P$25/$P$27)-(($P$26/$P$27)*O3)","v":{"v":3,"d":"3.00"}},{"$f":"$P$28","v":{"v":50,"d":"50.00"}},{"$f":"$P$29*N3","v":0},{"$f":"Q3*N3","v":0},{"$f":"P$29","v":{"v":2,"d":"2.00"}},{"$nulls":4},1,0,{"v":1,"d":"1.00"},{"$f":"$AB$25/$AB$26*Z3","v":0},{"$f":"$AB$25/$AB$27*AA3","v":{"v":40,"d":"40.00"}},{"$f":"AB28","v":{"v":28.571428571428573,"d":"28.57"}},{"$f":"AD3+(($AB$23-AD3)*Z3)","v":{"v":28.571428571428573,"d":"28.57"}},{"$f":"AD3+(($AC$3-AD3)*Z3)","v":{"v":28.571428571428573,"d":"28.57"}}]
[2,0.05,{"$f":"('Cobb-Douglas CPCD'!$E$19)*B4","v":{"v":2,"d":"2.00"}},{"$f":"'Cobb-Douglas CPCD'!$D$14+('Cobb-Douglas CPCD'!$E$14*'Oculto CPCD'!C4)","v":{"v":31.666666666666668,"d":"31.67"}},16,{"v":1,"d":"1.00"},{"$f":"$E$27*'Oculto CPCD'!B4","v":{"v":0.8,"d":"0.80"}},20,0.279999999999999,{"$f":"$E$27*I4","v":{"v":4.479999999999984,"d":"4.48"}},{"$f":"($F$28/(J4^($E$26)))^(1/$F$26)","v":{"v":46.72951871697996,"d":"46.73"}},null,2,0.05,{"v":7.5,"d":"7.50"},2.85,{"$f":"$P$28","v":{"v":50,"d":"50.00"}},{"$f":"$P$29*N4","v":{"v":0.1,"d":"0.10"}},{"$f":"Q4*N4","v":{"v":2.5,"d":"2.50"}},{"$f":"P$29","v":{"v":2,"d":"2.00"}},{"$f":"$U$25","v":0.1},{"$f":"O4","v":{"v":7.5,"d":"7.50"}},{"$f":"$Q$26-LN(V4)","v":{"v":3.8971199848858817,"d":"3.90"}},null,2,0.05,0.95,{"v":5,"d":"5.00"},{"v":38,"d":"38.00"},{"$f":"AD3","v":{"v":28.571428571428573,"d":"28.57"}},{"v":32.142857142857146,"d":"32.14"},{"v":29.142857142857146,"d":"29.14"}]
[3,{"v":0.1,"d":"0.10"},{"$f":"('Cobb-Douglas CPCD'!$E$19)*B5","v":{"v":4,"d":"4.00"}},{"$f":"'Cobb-Douglas CPCD'!$D$14+('Cobb-Douglas CPCD'!$E$14*'Oculto CPCD'!C5)","v":{"v":30.000000000000004,"d":"30.00"}},16,{"v":2,"d":"2.00"},{"$f":"$E$27*'Oculto CPCD'!B5","v":{"v":1.6,"d":"1.60"}},20,0.359999999999999,{"v":5.759999999999984,"d":"5.76"},{"v":39.5210367165563,"d":"39.52"},null,3,{"v":0.1,"d":"0.10"},{"v":15,"d":"15.00"},{"v":2.7,"d":"2.70"},{"v":50,"d":"50.00"},{"v":0.2,"d":"0.20"},{"v":5,"d":"5.00"},{"v":2,"d":"2.00"},{"$f":"U4+$U$25","v":0.2},{"$f":"O5","v":{"v":15,"d":"15.00"}},{"$f":"$Q$26-LN(V5)","v":{"v":3.2039728043259363,"d":"3.20"}},null,3,{"v":0.1,"d":"0.10"},{"v":0.9,"d":"0.90"},{"v":10,"d":"10.00"},{"v":36,"d":"36.00"},{"v":28.571428571428573,"d":"28.57"},{"v":35.714285714285715,"d":"35.71"},{"v":29.714285714285715,"d":"29.71"}]
[4,0.15,{"$f":"('Cobb-Douglas CPCD'!$E$19)*B6","v":{"v":6,"d":"6.00"}},{"$f":"'Cobb-Douglas CPCD'!$D$14+('Cobb-Douglas CPCD'!$E$14*'Oculto CPCD'!C6)","v":{"v":28.333333333333336,"d":"28.33"}},16,{"v":3,"d":"3.00"},{"$f":"$E$27*'Oculto CPCD'!B6","v":{"v":2.4,"d":"2.40"}},20,0.44,7.04,{"v":34.5722950978308,"d":"34.57"},null,4,0.15,{"v":22.5,"d":"22.50"},2.55,{"v":50,"d":"50.00"},{"v":0.3,"d":"0.30"},{"v":7.5,"d":"7.50"},{"v":2,"d":"2.00"},0.30000000000000004,{"v":22.5,"d":"22.50"},{"v":2.798507696217772,"d":"2.80"},null,4,0.15,0.85,{"v":15,"d":"15.00"},{"v":34,"d":"34.00"},{"v":28.571428571428573,"d":"28.57"},{"v":39.285714285714285,"d":"39.29"},{"v":30.28571428571429,"d":"30.29"}]
[5,{"v":0.2,"d":"0.20"},{"$f":"('Cobb-Douglas CPCD'!$E$19)*B7","v":{"v":8,"d":"8.00"}},{"$f":"'Cobb-Douglas CPCD'!$D$14+('Cobb-Douglas CPCD'!$E$14*'Oculto CPCD'!C7)","v":{"v":26.666666666666668,"d":"26.67"}},16,{"v":4,"d":"4.00"},{"$f":"$E$27*'Oculto CPCD'!B7","v":{"v":3.2,"d":"3.20"}},20,0.52,8.32,{"v":30.928659681454267,"d":"30.93"},null,5,{"v":0.2,"d":"0.20"},{"v":30,"d":"30.00"},{"v":2.4,"d":"2.40"},{"v":50,"d":"50.00"},{"v":0.4,"d":"0.40"},{"v":10,"d":"10.00"},{"v":2,"d":"2.00"},0.4,{"v":30,"d":"30.00"},{"v":2.510825623765991,"d":"2.51"},null,5,{"v":0.2,"d":"0.20"},{"v":0.8,"d":"0.80"},{"v":20,"d":"20.00"},{"v":32,"d":"32.00"},{"v":28.571428571428573,"d":"28.57"},{"v":42.85714285714286,"d":"42.86"},{"v":30.857142857142858,"d":"30.86"}]
[6,0.25,{"$f":"('Cobb-Douglas CPCD'!$E$19)*B8","v":{"v":10,"d":"10.00"}},{"$f":"'Cobb-Douglas CPCD'!$D$14+('Cobb-Douglas CPCD'!$E$14*'Oculto CPCD'!C8)","v":{"v":25,"d":"25.00"}},16,{"v":5,"d":"5.00"},{"$f":"$E$27*'Oculto CPCD'!B8","v":{"v":4,"d":"4.00"}},20,0.6,{"v":9.6,"d":"9.60"},{"v":28.114422176724958,"d":"28.11"},null,6,0.25,{"v":37.5,"d":"37.50"},2.25,{"v":50,"d":"50.00"},{"v":0.5,"d":"0.50"},{"v":12.5,"d":"12.50"},{"v":2,"d":"2.00"},0.5,{"v":37.5,"d":"37.50"},{"v":2.2876820724517812,"d":"2.29"},null,6,0.25,0.75,{"v":25,"d":"25.00"},{"v":30,"d":"30.00"},{"v":28.571428571428573,"d":"28.57"},{"v":46.42857142857143,"d":"46.43"},{"v":31.42857142857143,"d":"31.43"}]
[7,{"v":0.3,"d":"0.30"},{"$f":"('Cobb-Douglas CPCD'!$E$19)*B9","v":{"v":12,"d":"12.00"}},{"$f":"'Cobb-Douglas CPCD'!$D$14+('Cobb-Douglas CPCD'!$E$14*'Oculto CPCD'!C9)","v":{"v":23.333333333333336,"d":"23.33"}},16,{"v":6,"d":"6.00"},{"$f":"$E$27*'Oculto CPCD'!B9","v":{"v":4.8,"d":"4.80"}},20,0.68,10.88,{"v":25.863703953871624,"d":"25.86"},null,7,{"v":0.3,"d":"0.30"},{"v":45,"d":"45.00"},{"v":2.1,"d":"2.10"},{"v":50,"d":"50.00"},{"v":0.6,"d":"0.60"},{"v":15,"d":"15.00"},{"v":2,"d":"2.00"},0.6,{"v":45,"d":"45.00"},{"v":2.105360515657827,"d":"2.11"},null,7,{"v":0.3,"d":"0.30"},{"v":0.7,"d":"0.70"},{"v":30,"d":"30.00"},{"v":28,"d":"28.00"},{"v":28.571428571428573,"d":"28.57"},{"v":50,"d":"50.00"},{"v":32,"d":"32.00"}]
[8,0.35,{"$f":"('Cobb-Douglas CPCD'!$E$19)*B10","v":{"v":14,"d":"14.00"}},{"$f":"'Cobb-Douglas CPCD'!$D$14+('Cobb-Douglas CPCD'!$E$14*'Oculto CPCD'!C10)","v":{"v":21.666666666666668,"d":"21.67"}},16,{"v":7,"d":"7.00"},{"$f":"$E$27*'Oculto CPCD'!B10","v":{"v":5.6,"d":"5.60"}},20,0.76,12.16,{"v":24.01527702835245,"d":"24.02"},null,8,0.35,{"v":52.5,"d":"52.50"},1.95,{"v":50,"d":"50.00"},{"v":0.7,"d":"0.70"},{"v":17.5,"d":"17.50"},{"v":2,"d":"2.00"},0.7,{"v":52.5,"d":"52.50"},{"v":1.9512098358305683,"d":"1.95"},null,8,0.35,0.65,{"v":35,"d":"35.00"},{"v":26,"d":"26.00"},{"v":28.571428571428573,"d":"28.57"},{"v":53.57142857142857,"d":"53.57"},{"v":32.57142857142857,"d":"32.57"}]
[9,{"v":0.4,"d":"0.40"},{"$f":"('Cobb-Douglas CPCD'!$E$19)*B11","v":{"v":16,"d":"16.00"}},{"$f":"'Cobb-Douglas CPCD'!$D$14+('Cobb-Douglas CPCD'!$E$14*'Oculto CPCD'!C11)","v":{"v":20,"d":"20.00"}},16,{"v":8,"d":"8.00"},{"$f":"$E$27*'Oculto CPCD'!B11","v":{"v":6.4,"d":"6.40"}},20,0.84,13.44,{"v":22.46520943007872,"d":"22.47"},null,9,{"v":0.4,"d":"0.40"},{"v":60,"d":"60.00"},{"v":1.8,"d":"1.80"},{"v":50,"d":"50.00"},{"v":0.8,"d":"0.80"},{"v":20,"d":"20.00"},{"v":2,"d":"2.00"},0.7999999999999999,{"v":60,"d":"60.00"},{"v":1.817678443206046,"d":"1.82"},null,9,{"v":0.4,"d":"0.40"},{"v":0.6,"d":"0.60"},{"v":40,"d":"40.00"},{"v":24,"d":"24.00"},{"v":28.571428571428573,"d":"28.57"},{"v":57.142857142857146,"d":"57.14"},{"v":33.142857142857146,"d":"33.14"}]
[10,0.45,{"$f":"('Cobb-Douglas CPCD'!$E$19)*B12","v":{"v":18,"d":"18.00"}},{"$f":"'Cobb-Douglas CPCD'!$D$14+('Cobb-Douglas CPCD'!$E$14*'Oculto CPCD'!C12)","v":{"v":18.333333333333336,"d":"18.33"}},16,{"v":9,"d":"9.00"},{"$f":"$E$27*'Oculto CPCD'!B12","v":{"v":7.2,"d":"7.20"}},20,0.92,14.72,{"v":21.143235352583808,"d":"21.14"},null,10,0.45,{"v":67.5,"d":"67.50"},1.65,{"v":50,"d":"50.00"},{"v":0.9,"d":"0.90"},{"v":22.5,"d":"22.50"},{"v":2,"d":"2.00"},0.8999999999999999,{"v":67.5,"d":"67.50"},{"v":1.6998954075496622,"d":"1.70"},null,10,0.45,0.55,{"v":45,"d":"45.00"},{"v":22,"d":"22.00"},{"v":28.571428571428573,"d":"28.57"},{"v":60.71428571428572,"d":"60.71"},{"v":33.714285714285715,"d":"33.71"}]
[11,{"v":0.5,"d":"0.50"},{"$f":"('Cobb-Douglas CPCD'!$E$19)*B13","v":{"v":20,"d":"20.00"}},{"$f":"'Cobb-Douglas CPCD'!$D$14+('Cobb-Douglas CPCD'!$E$14*'Oculto CPCD'!C13)","v":{"v":16.666666666666668,"d":"16.67"}},16,{"v":10,"d":"10.00"},{"$f":"$E$27*'Oculto CPCD'!B13","v":{"v":8,"d":"8.00"}},20,1,{"v":16,"d":"16.00"},{"v":19.999999999999996,"d":"20.00"},null,11,{"v":0.5,"d":"0.50"},{"v":75,"d":"75.00"},{"v":1.5,"d":"1.50"},{"v":50,"d":"50.00"},{"v":1,"d":"1.00"},{"v":25,"d":"25.00"},{"v":2,"d":"2.00"},1,{"v":75,"d":"75.00"},{"v":1.5945348918918363,"d":"1.59"},null,11,{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":50,"d":"50.00"},{"v":20,"d":"20.00"},{"v":28.571428571428573,"d":"28.57"},{"v":64.28571428571429,"d":"64.29"},{"v":34.285714285714285,"d":"34.29"}]
[12,0.55,{"$f":"('Cobb-Douglas CPCD'!$E$19)*B14","v":{"v":22,"d":"22.00"}},{"$f":"'Cobb-Douglas CPCD'!$D$14+('Cobb-Douglas CPCD'!$E$14*'Oculto CPCD'!C14)","v":{"v":15,"d":"15.00"}},16,{"v":11,"d":"11.00"},{"$f":"$E$27*'Oculto CPCD'!B14","v":{"v":8.8,"d":"8.80"}},20,1.08,17.28,{"v":18.999732740852174,"d":"19.00"},null,12,0.55,{"v":82.5,"d":"82.50"},{"v":1.3499999999999999,"d":"1.35"},{"v":50,"d":"50.00"},{"v":1.1,"d":"1.10"},{"v":27.500000000000004,"d":"27.50"},{"v":2,"d":"2.00"},{"$f":"U13+$U$25","v":1.1},{"v":82.5,"d":"82.50"},{"v":1.4992247120875115,"d":"1.50"},null,12,0.55,0.45,{"v":55.00000000000001,"d":"55.00"},{"v":18,"d":"18.00"},{"v":28.571428571428573,"d":"28.57"},{"v":67.85714285714286,"d":"67.86"},{"v":34.85714285714286,"d":"34.86"}]
[13,{"v":0.6,"d":"0.60"},{"$f":"('Cobb-Douglas CPCD'!$E$19)*B15","v":{"v":24,"d":"24.00"}},{"$f":"'Cobb-Douglas CPCD'!$D$14+('Cobb-Douglas CPCD'!$E$14*'Oculto CPCD'!C15)","v":{"v":13.333333333333336,"d":"13.33"}},16,{"v":12,"d":"12.00"},{"$f":"$E$27*'Oculto CPCD'!B15","v":{"v":9.6,"d":"9.60"}},20,1.16,18.56,{"v":18.115820249975524,"d":"18.12"},null,13,{"v":0.6,"d":"0.60"},{"v":90,"d":"90.00"},{"v":1.2,"d":"1.20"},{"v":50,"d":"50.00"},{"v":1.2,"d":"1.20"},{"v":30,"d":"30.00"},{"v":2,"d":"2.00"},1.2000000000000002,{"v":90,"d":"90.00"},{"v":1.4122133350978814,"d":"1.41"},null,13,{"v":0.6,"d":"0.60"},{"v":0.4,"d":"0.40"},{"v":60,"d":"60.00"},{"v":16,"d":"16.00"},{"v":28.571428571428573,"d":"28.57"},{"v":71.42857142857143,"d":"71.43"},{"v":35.42857142857143,"d":"35.43"}]
[14,0.65,{"$f":"('Cobb-Douglas CPCD'!$E$19)*B16","v":{"v":26,"d":"26.00"}},{"$f":"'Cobb-Douglas CPCD'!$D$14+('Cobb-Douglas CPCD'!$E$14*'Oculto CPCD'!C16)","v":{"v":11.666666666666668,"d":"11.67"}},16,{"v":13,"d":"13.00"},{"$f":"$E$27*'Oculto CPCD'!B16","v":{"v":10.4,"d":"10.40"}},20,1.24,19.84,{"v":17.328017274015576,"d":"17.33"},null,14,0.65,{"v":97.5,"d":"97.50"},1.05,{"v":50,"d":"50.00"},{"v":1.3,"d":"1.30"},{"v":32.5,"d":"32.50"},{"v":2,"d":"2.00"},1.3000000000000003,{"v":97.5,"d":"97.50"},{"v":1.332170627424345,"d":"1.33"},null,14,0.65,0.35,{"v":65,"d":"65.00"},{"v":14,"d":"14.00"},{"v":28.571428571428573,"d":"28.57"},{"v":75,"d":"75.00"},{"v":36,"d":"36.00"}]
[15,{"v":0.7,"d":"0.70"},{"$f":"('Cobb-Douglas CPCD'!$E$19)*B17","v":{"v":28,"d":"28.00"}},{"$f":"'Cobb-Douglas CPCD'!$D$14+('Cobb-Douglas CPCD'!$E$14*'Oculto CPCD'!C17)","v":{"v":10,"d":"10.00"}},16,{"v":14,"d":"14.00"},{"$f":"$E$27*'Oculto CPCD'!B17","v":{"v":11.2,"d":"11.20"}},20,1.32,21.12,{"v":16.620625916462462,"d":"16.62"},null,15,{"v":0.7,"d":"0.70"},{"v":105,"d":"105.00"},{"v":0.8999999999999999,"d":"0.90"},{"v":50,"d":"50.00"},{"v":1.4,"d":"1.40"},{"v":35,"d":"35.00"},{"v":2,"d":"2.00"},1.4000000000000004,{"v":105,"d":"105.00"},{"v":1.2580626552706233,"d":"1.26"},null,15,{"v":0.7,"d":"0.70"},{"v":0.3,"d":"0.30"},{"v":70,"d":"70.00"},{"v":12,"d":"12.00"},{"v":28.571428571428573,"d":"28.57"},{"v":78.57142857142857,"d":"78.57"},{"v":36.57142857142857,"d":"36.57"}]
[16,0.75,{"$f":"('Cobb-Douglas CPCD'!$E$19)*B18","v":{"v":30,"d":"30.00"}},{"$f":"'Cobb-Douglas CPCD'!$D$14+('Cobb-Douglas CPCD'!$E$14*'Oculto CPCD'!C18)","v":{"v":8.333333333333336,"d":"8.33"}},16,{"v":15,"d":"15.00"},{"$f":"$E$27*'Oculto CPCD'!B18","v":{"v":12,"d":"12.00"}},20,1.4,{"v":22.4,"d":"22.40"},{"v":15.981270601162809,"d":"15.98"},null,16,0.75,{"v":112.5,"d":"112.50"},0.75,{"v":50,"d":"50.00"},{"v":1.5,"d":"1.50"},{"v":37.5,"d":"37.50"},{"v":2,"d":"2.00"},1.5000000000000004,{"v":112.5,"d":"112.50"},{"v":1.1890697837836717,"d":"1.19"},null,16,0.75,0.25,{"v":75,"d":"75.00"},{"v":10,"d":"10.00"},{"v":28.571428571428573,"d":"28.57"},{"v":82.14285714285714,"d":"82.14"},{"v":37.14285714285714,"d":"37.14"}]
[17,{"v":0.8,"d":"0.80"},{"$f":"('Cobb-Douglas CPCD'!$E$19)*B19","v":{"v":32,"d":"32.00"}},{"$f":"'Cobb-Douglas CPCD'!$D$14+('Cobb-Douglas CPCD'!$E$14*'Oculto CPCD'!C19)","v":{"v":6.666666666666668,"d":"6.67"}},16,{"v":16,"d":"16.00"},{"$f":"$E$27*'Oculto CPCD'!B19","v":{"v":12.8,"d":"12.80"}},20,1.48,23.68,{"v":15.400051933256922,"d":"15.40"},null,17,{"v":0.8,"d":"0.80"},{"v":120,"d":"120.00"},{"v":0.6000000000000001,"d":"0.60"},{"v":50,"d":"50.00"},{"v":1.6,"d":"1.60"},{"v":40,"d":"40.00"},{"v":2,"d":"2.00"},1.6000000000000005,{"v":120,"d":"120.00"},{"v":1.1245312626461006,"d":"1.12"},null,17,{"v":0.8,"d":"0.80"},{"v":0.2,"d":"0.20"},{"v":80,"d":"80.00"},{"v":8,"d":"8.00"},{"v":28.571428571428573,"d":"28.57"},{"v":85.71428571428572,"d":"85.71"},{"v":37.714285714285715,"d":"37.71"}]
[18,0.85,{"$f":"('Cobb-Douglas CPCD'!$E$19)*B20","v":{"v":34,"d":"34.00"}},{"$f":"'Cobb-Douglas CPCD'!$D$14+('Cobb-Douglas CPCD'!$E$14*'Oculto CPCD'!C20)","v":{"v":5,"d":"5.00"}},16,{"v":17,"d":"17.00"},{"$f":"$E$27*'Oculto CPCD'!B20","v":{"v":13.6,"d":"13.60"}},20,1.56,24.96,{"v":14.868948711920497,"d":"14.87"},null,18,0.85,{"v":127.5,"d":"127.50"},{"v":0.44999999999999973,"d":"0.45"},{"v":50,"d":"50.00"},{"v":1.7,"d":"1.70"},{"v":42.5,"d":"42.50"},{"v":2,"d":"2.00"},1.7000000000000006,{"v":127.5,"d":"127.50"},{"v":1.0639066408296651,"d":"1.06"},null,18,0.85,0.15,{"v":85,"d":"85.00"},{"v":6,"d":"6.00"},{"v":28.571428571428573,"d":"28.57"},{"v":89.28571428571429,"d":"89.29"},{"v":38.285714285714285,"d":"38.29"}]
[19,{"v":0.9,"d":"0.90"},{"$f":"('Cobb-Douglas CPCD'!$E$19)*B21","v":{"v":36,"d":"36.00"}},{"$f":"'Cobb-Douglas CPCD'!$D$14+('Cobb-Douglas CPCD'!$E$14*'Oculto CPCD'!C21)","v":{"v":3.3333333333333357,"d":"3.33"}},16,{"v":18,"d":"18.00"},{"$f":"$E$27*'Oculto CPCD'!B21","v":{"v":14.4,"d":"14.40"}},20,1.64,26.24,{"v":14.381386682854542,"d":"14.38"},null,19,{"v":0.9,"d":"0.90"},{"v":135,"d":"135.00"},{"v":0.2999999999999998,"d":"0.30"},{"v":50,"d":"50.00"},{"v":1.8,"d":"1.80"},{"v":45,"d":"45.00"},{"v":2,"d":"2.00"},1.8000000000000007,{"v":135,"d":"135.00"},{"v":1.0067482269897168,"d":"1.01"},null,19,{"v":0.9,"d":"0.90"},{"v":0.1,"d":"0.10"},{"v":90,"d":"90.00"},{"v":4,"d":"4.00"},{"v":28.571428571428573,"d":"28.57"},{"v":92.85714285714286,"d":"92.86"},{"v":38.85714285714286,"d":"38.86"}]
[20,0.95,{"$f":"('Cobb-Douglas CPCD'!$E$19)*B22","v":{"v":38,"d":"38.00"}},{"$f":"'Cobb-Douglas CPCD'!$D$14+('Cobb-Douglas CPCD'!$E$14*'Oculto CPCD'!C22)","v":{"v":1.6666666666666679,"d":"1.67"}},16,{"v":19,"d":"19.00"},{"$f":"$E$27*'Oculto CPCD'!B22","v":{"v":15.2,"d":"15.20"}},20,1.72,27.52,{"v":13.931921895104855,"d":"13.93"},null,20,0.95,{"v":142.5,"d":"142.50"},{"v":0.1499999999999999,"d":"0.15"},{"v":50,"d":"50.00"},{"v":1.9,"d":"1.90"},{"v":47.5,"d":"47.50"},{"v":2,"d":"2.00"},1.9000000000000008,{"v":142.5,"d":"142.50"},{"v":0.952681005719441,"d":"0.95"},null,20,0.95,0.05,{"v":95,"d":"95.00"},{"v":2,"d":"2.00"},{"v":28.571428571428573,"d":"28.57"},{"v":96.42857142857143,"d":"96.43"},{"v":39.42857142857143,"d":"39.43"}]
[21,{"v":1,"d":"1.00"},{"$f":"('Cobb-Douglas CPCD'!$E$19)*B23","v":{"v":40,"d":"40.00"}},{"$f":"'Cobb-Douglas CPCD'!$D$14+('Cobb-Douglas CPCD'!$E$14*'Oculto CPCD'!C23)","v":0},16,{"v":20,"d":"20.00"},{"$f":"$E$27*'Oculto CPCD'!B23","v":{"v":16,"d":"16.00"}},20,1.8,{"v":28.8,"d":"28.80"},{"v":13.516004434607552,"d":"13.52"},null,21,{"v":1,"d":"1.00"},{"v":150,"d":"150.00"},0,{"v":50,"d":"50.00"},{"v":2,"d":"2.00"},{"v":50,"d":"50.00"},{"v":2,"d":"2.00"},2.000000000000001,{"v":150,"d":"150.00"},{"v":0.9013877113318909,"d":"0.90"},null,21,{"v":1,"d":"1.00"},0,{"v":100,"d":"100.00"},0,{"v":28.571428571428573,"d":"28.57"},{"v":100,"d":"100.00"},{"v":40,"d":"40.00"}]
[]
[{"$nulls":4},"x1","x2",{"$nulls":8},"m",{"$f":"'Regulares CPCD'!$C$7","v":{"v":300,"d":"300.00"}},"k",{"$nulls":3},{"$f":"1/10","v":0.1},{"$nulls":5},"m",{"$f":"'CompPerf CPCD'!C7","v":200}]
[{"$nulls":4},{"$f":"'Cobb-Douglas CPCD'!$D$25","v":0.4},{"$f":"'Cobb-Douglas CPCD'!$F$25","v":0.6},{"$nulls":8},"p1",{"$f":"'Regulares CPCD'!D7","v":2},{"$f":"LN(P28)+P29","v":{"v":5.912023005428146,"d":"5.91"}},{"$nulls":9},"p1",{"$f":"'CompPerf CPCD'!D7","v":2}]
[{"$nulls":4},{"$f":"'Cobb-Douglas CPCD'!$D$25*('Cobb-Douglas CPCD'!$C$7/'Cobb-Douglas CPCD'!$D$7)","v":16},{"$f":"'Cobb-Douglas CPCD'!$F$25*('Cobb-Douglas CPCD'!$C$7/'Cobb-Douglas CPCD'!$F$7)","v":20},{"$nulls":8},"p2",{"$f":"'Regulares CPCD'!F7","v":100},{"$nulls":10},"p2",{"$f":"'CompPerf CPCD'!F7","v":5}]
[{"$nulls":5},{"$f":"(E27^(E26))*(F27^(F26))","v":18.292202077093048},{"$nulls":8},"x1*",{"$f":"P27/P26","v":{"v":50,"d":"50.00"}},{"$nulls":10},"x1",{"$f":"AB25/(AB27+AB26)","v":28.571428571428573}]
[{"$nulls":14},"x2*",{"$f":"P25/P27-1","v":{"v":2,"d":"2.00"}},{"$nulls":10},"x2",{"$f":"AB28","v":28.571428571428573}]
["COBB-DOUGLAS 2",null,"Recta Presupuestaria",{"$nulls":6},"Curva de Indiferencia"]
["Unidades","ponderador","x1","x2","x3lin",null,"x4lin",null,"Cota","x1","x2"]
[1,0,{"$f":"'Cobb-Douglas CPCD'!$F$19*B32","v":0},{"$f":"'Cobb-Douglas CPCD'!$D$15+('Cobb-Douglas CPCD'!$E$15*'Oculto CPCD'!C32)","v":{"v":33.333333333333336,"d":"33.33"}},{"$f":"$E$56","v":16},{"$f":"$F$56*B32","v":0},{"$f":"$E$56*'Oculto CPCD'!B32","v":0},{"$f":"$F$56","v":20}]
[2,0.05,{"$f":"'Cobb-Douglas CPCD'!$F$19*B33","v":{"v":2,"d":"2.00"}},{"$f":"'Cobb-Douglas CPCD'!$D$15+('Cobb-Douglas CPCD'!$E$15*'Oculto CPCD'!C33)","v":{"v":31.666666666666668,"d":"31.67"}},16,{"v":1,"d":"1.00"},{"$f":"$E$56*'Oculto CPCD'!B33","v":{"v":0.8,"d":"0.80"}},20,0.279999999999999,{"$f":"$E$56*I33","v":{"v":4.479999999999984,"d":"4.48"}},{"$f":"($F$57/(J33^($E$55)))^(1/$F$55)","v":{"v":46.72951871697996,"d":"46.73"}},null,"REGULARES 2",null,"Recta Presupuestaria",{"$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"},{"$f":"'Cobb-Douglas CPCD'!$F$19*B34","v":{"v":4,"d":"4.00"}},{"$f":"'Cobb-Douglas CPCD'!$D$15+('Cobb-Douglas CPCD'!$E$15*'Oculto CPCD'!C34)","v":{"v":30.000000000000004,"d":"30.00"}},16,{"v":2,"d":"2.00"},{"$f":"$E$56*'Oculto CPCD'!B34","v":{"v":1.6,"d":"1.60"}},20,0.359999999999999,{"v":5.759999999999984,"d":"5.76"},{"v":39.5210367165563,"d":"39.52"},null,"Unidades","ponderador","x1","x2","x1lin",null,"x2lin",null,"Cota","x1","x2",null,"Unidades","ponderador",null,"x1","x2","vertice","x1line","x2line"]
[4,0.15,{"$f":"'Cobb-Douglas CPCD'!$F$19*B35","v":{"v":6,"d":"6.00"}},{"$f":"'Cobb-Douglas CPCD'!$D$15+('Cobb-Douglas CPCD'!$E$15*'Oculto CPCD'!C35)","v":{"v":28.333333333333336,"d":"28.33"}},16,{"v":3,"d":"3.00"},{"$f":"$E$56*'Oculto CPCD'!B35","v":{"v":2.4,"d":"2.40"}},20,0.44,7.04,{"v":34.5722950978308,"d":"34.57"},null,1,0,{"$f":"$P$57/$P$58*N35","v":0},{"$f":"($P$57/$P$59)-(($P$58/$P$59)*O35)","v":{"v":3,"d":"3.00"}},{"$f":"$P$60","v":{"v":50,"d":"50.00"}},{"$f":"$P$61*N35","v":0},{"$f":"Q35*N35","v":0},{"$f":"$P$61","v":{"v":2,"d":"2.00"}},{"$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":28.571428571428573,"d":"28.57"}},{"$f":"AD35+(($AB$23-AD35)*Z35)","v":{"v":28.571428571428573,"d":"28.57"}},{"$f":"AD35+(($AC$3-AD35)*Z35)","v":{"v":28.571428571428573,"d":"28.57"}}]
[5,{"v":0.2,"d":"0.20"},{"$f":"'Cobb-Douglas CPCD'!$F$19*B36","v":{"v":8,"d":"8.00"}},{"$f":"'Cobb-Douglas CPCD'!$D$15+('Cobb-Douglas CPCD'!$E$15*'Oculto CPCD'!C36)","v":{"v":26.666666666666668,"d":"26.67"}},16,{"v":4,"d":"4.00"},{"$f":"$E$56*'Oculto CPCD'!B36","v":{"v":3.2,"d":"3.20"}},20,0.52,8.32,{"v":30.928659681454267,"d":"30.93"},null,2,0.05,{"v":7.5,"d":"7.50"},2.85,{"$f":"$P$60","v":{"v":50,"d":"50.00"}},{"$f":"$P$61*N36","v":{"v":0.1,"d":"0.10"}},{"$f":"Q36*N36","v":{"v":2.5,"d":"2.50"}},{"$f":"$P$61","v":{"v":2,"d":"2.00"}},{"$f":"$U$25","v":0.1},{"$f":"O36","v":{"v":7.5,"d":"7.50"}},{"$f":"$Q$58-LN(V36)","v":{"v":3.8971199848858817,"d":"3.90"}},null,2,0.05,0.95,{"v":5,"d":"5.00"},{"v":38,"d":"38.00"},{"$f":"AD35","v":{"v":28.571428571428573,"d":"28.57"}},{"v":32.142857142857146,"d":"32.14"},{"v":29.142857142857146,"d":"29.14"}]
[6,0.25,{"$f":"'Cobb-Douglas CPCD'!$F$19*B37","v":{"v":10,"d":"10.00"}},{"$f":"'Cobb-Douglas CPCD'!$D$15+('Cobb-Douglas CPCD'!$E$15*'Oculto CPCD'!C37)","v":{"v":25,"d":"25.00"}},16,{"v":5,"d":"5.00"},{"$f":"$E$56*'Oculto CPCD'!B37","v":{"v":4,"d":"4.00"}},20,0.6,{"v":9.6,"d":"9.60"},{"v":28.114422176724958,"d":"28.11"},null,3,{"v":0.1,"d":"0.10"},{"v":15,"d":"15.00"},{"v":2.7,"d":"2.70"},{"v":50,"d":"50.00"},{"v":0.2,"d":"0.20"},{"v":5,"d":"5.00"},{"v":2,"d":"2.00"},{"$f":"U36+$U$25","v":0.2},{"$f":"O37","v":{"v":15,"d":"15.00"}},{"$f":"$Q$58-LN(V37)","v":{"v":3.2039728043259363,"d":"3.20"}},null,3,{"v":0.1,"d":"0.10"},{"v":0.9,"d":"0.90"},{"v":10,"d":"10.00"},{"v":36,"d":"36.00"},{"v":28.571428571428573,"d":"28.57"},{"v":35.714285714285715,"d":"35.71"},{"v":29.714285714285715,"d":"29.71"}]
[7,{"v":0.3,"d":"0.30"},{"$f":"'Cobb-Douglas CPCD'!$F$19*B38","v":{"v":12,"d":"12.00"}},{"$f":"'Cobb-Douglas CPCD'!$D$15+('Cobb-Douglas CPCD'!$E$15*'Oculto CPCD'!C38)","v":{"v":23.333333333333336,"d":"23.33"}},16,{"v":6,"d":"6.00"},{"$f":"$E$56*'Oculto CPCD'!B38","v":{"v":4.8,"d":"4.80"}},20,0.68,10.88,{"v":25.863703953871624,"d":"25.86"},null,4,0.15,{"v":22.5,"d":"22.50"},2.55,{"v":50,"d":"50.00"},{"v":0.3,"d":"0.30"},{"v":7.5,"d":"7.50"},{"v":2,"d":"2.00"},0.30000000000000004,{"v":22.5,"d":"22.50"},{"v":2.798507696217772,"d":"2.80"},null,4,0.15,0.85,{"v":15,"d":"15.00"},{"v":34,"d":"34.00"},{"v":28.571428571428573,"d":"28.57"},{"v":39.285714285714285,"d":"39.29"},{"v":30.28571428571429,"d":"30.29"}]
[8,0.35,{"$f":"'Cobb-Douglas CPCD'!$F$19*B39","v":{"v":14,"d":"14.00"}},{"$f":"'Cobb-Douglas CPCD'!$D$15+('Cobb-Douglas CPCD'!$E$15*'Oculto CPCD'!C39)","v":{"v":21.666666666666668,"d":"21.67"}},16,{"v":7,"d":"7.00"},{"$f":"$E$56*'Oculto CPCD'!B39","v":{"v":5.6,"d":"5.60"}},20,0.76,12.16,{"v":24.01527702835245,"d":"24.02"},null,5,{"v":0.2,"d":"0.20"},{"v":30,"d":"30.00"},{"v":2.4,"d":"2.40"},{"v":50,"d":"50.00"},{"v":0.4,"d":"0.40"},{"v":10,"d":"10.00"},{"v":2,"d":"2.00"},0.4,{"v":30,"d":"30.00"},{"v":2.510825623765991,"d":"2.51"},null,5,{"v":0.2,"d":"0.20"},{"v":0.8,"d":"0.80"},{"v":20,"d":"20.00"},{"v":32,"d":"32.00"},{"v":28.571428571428573,"d":"28.57"},{"v":42.85714285714286,"d":"42.86"},{"v":30.857142857142858,"d":"30.86"}]
[9,{"v":0.4,"d":"0.40"},{"$f":"'Cobb-Douglas CPCD'!$F$19*B40","v":{"v":16,"d":"16.00"}},{"$f":"'Cobb-Douglas CPCD'!$D$15+('Cobb-Douglas CPCD'!$E$15*'Oculto CPCD'!C40)","v":{"v":20,"d":"20.00"}},16,{"v":8,"d":"8.00"},{"$f":"$E$56*'Oculto CPCD'!B40","v":{"v":6.4,"d":"6.40"}},20,0.84,13.44,{"v":22.46520943007872,"d":"22.47"},null,6,0.25,{"v":37.5,"d":"37.50"},2.25,{"v":50,"d":"50.00"},{"v":0.5,"d":"0.50"},{"v":12.5,"d":"12.50"},{"v":2,"d":"2.00"},0.5,{"v":37.5,"d":"37.50"},{"v":2.2876820724517812,"d":"2.29"},null,6,0.25,0.75,{"v":25,"d":"25.00"},{"v":30,"d":"30.00"},{"v":28.571428571428573,"d":"28.57"},{"v":46.42857142857143,"d":"46.43"},{"v":31.42857142857143,"d":"31.43"}]
[10,0.45,{"$f":"'Cobb-Douglas CPCD'!$F$19*B41","v":{"v":18,"d":"18.00"}},{"$f":"'Cobb-Douglas CPCD'!$D$15+('Cobb-Douglas CPCD'!$E$15*'Oculto CPCD'!C41)","v":{"v":18.333333333333336,"d":"18.33"}},16,{"v":9,"d":"9.00"},{"$f":"$E$56*'Oculto CPCD'!B41","v":{"v":7.2,"d":"7.20"}},20,0.92,14.72,{"v":21.143235352583808,"d":"21.14"},null,7,{"v":0.3,"d":"0.30"},{"v":45,"d":"45.00"},{"v":2.1,"d":"2.10"},{"v":50,"d":"50.00"},{"v":0.6,"d":"0.60"},{"v":15,"d":"15.00"},{"v":2,"d":"2.00"},0.6,{"v":45,"d":"45.00"},{"v":2.105360515657827,"d":"2.11"},null,7,{"v":0.3,"d":"0.30"},{"v":0.7,"d":"0.70"},{"v":30,"d":"30.00"},{"v":28,"d":"28.00"},{"v":28.571428571428573,"d":"28.57"},{"v":50,"d":"50.00"},{"v":32,"d":"32.00"}]
[11,{"v":0.5,"d":"0.50"},{"$f":"'Cobb-Douglas CPCD'!$F$19*B42","v":{"v":20,"d":"20.00"}},{"$f":"'Cobb-Douglas CPCD'!$D$15+('Cobb-Douglas CPCD'!$E$15*'Oculto CPCD'!C42)","v":{"v":16.666666666666668,"d":"16.67"}},16,{"v":10,"d":"10.00"},{"$f":"$E$56*'Oculto CPCD'!B42","v":{"v":8,"d":"8.00"}},20,1,{"v":16,"d":"16.00"},{"v":19.999999999999996,"d":"20.00"},null,8,0.35,{"v":52.5,"d":"52.50"},1.95,{"v":50,"d":"50.00"},{"v":0.7,"d":"0.70"},{"v":17.5,"d":"17.50"},{"v":2,"d":"2.00"},0.7,{"v":52.5,"d":"52.50"},{"v":1.9512098358305683,"d":"1.95"},null,8,0.35,0.65,{"v":35,"d":"35.00"},{"v":26,"d":"26.00"},{"v":28.571428571428573,"d":"28.57"},{"v":53.57142857142857,"d":"53.57"},{"v":32.57142857142857,"d":"32.57"}]
[12,0.55,{"$f":"'Cobb-Douglas CPCD'!$F$19*B43","v":{"v":22,"d":"22.00"}},{"$f":"'Cobb-Douglas CPCD'!$D$15+('Cobb-Douglas CPCD'!$E$15*'Oculto CPCD'!C43)","v":{"v":15,"d":"15.00"}},16,{"v":11,"d":"11.00"},{"$f":"$E$56*'Oculto CPCD'!B43","v":{"v":8.8,"d":"8.80"}},20,1.08,17.28,{"v":18.999732740852174,"d":"19.00"},null,9,{"v":0.4,"d":"0.40"},{"v":60,"d":"60.00"},{"v":1.8,"d":"1.80"},{"v":50,"d":"50.00"},{"v":0.8,"d":"0.80"},{"v":20,"d":"20.00"},{"v":2,"d":"2.00"},0.7999999999999999,{"v":60,"d":"60.00"},{"v":1.817678443206046,"d":"1.82"},null,9,{"v":0.4,"d":"0.40"},{"v":0.6,"d":"0.60"},{"v":40,"d":"40.00"},{"v":24,"d":"24.00"},{"v":28.571428571428573,"d":"28.57"},{"v":57.142857142857146,"d":"57.14"},{"v":33.142857142857146,"d":"33.14"}]
[13,{"v":0.6,"d":"0.60"},{"$f":"'Cobb-Douglas CPCD'!$F$19*B44","v":{"v":24,"d":"24.00"}},{"$f":"'Cobb-Douglas CPCD'!$D$15+('Cobb-Douglas CPCD'!$E$15*'Oculto CPCD'!C44)","v":{"v":13.333333333333336,"d":"13.33"}},16,{"v":12,"d":"12.00"},{"$f":"$E$56*'Oculto CPCD'!B44","v":{"v":9.6,"d":"9.60"}},20,1.16,18.56,{"v":18.115820249975524,"d":"18.12"},null,10,0.45,{"v":67.5,"d":"67.50"},1.65,{"v":50,"d":"50.00"},{"v":0.9,"d":"0.90"},{"v":22.5,"d":"22.50"},{"v":2,"d":"2.00"},0.8999999999999999,{"v":67.5,"d":"67.50"},{"v":1.6998954075496622,"d":"1.70"},null,10,0.45,0.55,{"v":45,"d":"45.00"},{"v":22,"d":"22.00"},{"v":28.571428571428573,"d":"28.57"},{"v":60.71428571428572,"d":"60.71"},{"v":33.714285714285715,"d":"33.71"}]
[14,0.65,{"$f":"'Cobb-Douglas CPCD'!$F$19*B45","v":{"v":26,"d":"26.00"}},{"$f":"'Cobb-Douglas CPCD'!$D$15+('Cobb-Douglas CPCD'!$E$15*'Oculto CPCD'!C45)","v":{"v":11.666666666666668,"d":"11.67"}},16,{"v":13,"d":"13.00"},{"$f":"$E$56*'Oculto CPCD'!B45","v":{"v":10.4,"d":"10.40"}},20,1.24,19.84,{"v":17.328017274015576,"d":"17.33"},null,11,{"v":0.5,"d":"0.50"},{"v":75,"d":"75.00"},{"v":1.5,"d":"1.50"},{"v":50,"d":"50.00"},{"v":1,"d":"1.00"},{"v":25,"d":"25.00"},{"v":2,"d":"2.00"},1,{"v":75,"d":"75.00"},{"v":1.5945348918918363,"d":"1.59"},null,11,{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":50,"d":"50.00"},{"v":20,"d":"20.00"},{"v":28.571428571428573,"d":"28.57"},{"v":64.28571428571429,"d":"64.29"},{"v":34.285714285714285,"d":"34.29"}]
[15,{"v":0.7,"d":"0.70"},{"$f":"'Cobb-Douglas CPCD'!$F$19*B46","v":{"v":28,"d":"28.00"}},{"$f":"'Cobb-Douglas CPCD'!$D$15+('Cobb-Douglas CPCD'!$E$15*'Oculto CPCD'!C46)","v":{"v":10,"d":"10.00"}},16,{"v":14,"d":"14.00"},{"$f":"$E$56*'Oculto CPCD'!B46","v":{"v":11.2,"d":"11.20"}},20,1.32,21.12,{"v":16.620625916462462,"d":"16.62"},null,12,0.55,{"v":82.5,"d":"82.50"},{"v":1.3499999999999999,"d":"1.35"},{"v":50,"d":"50.00"},{"v":1.1,"d":"1.10"},{"v":27.500000000000004,"d":"27.50"},{"v":2,"d":"2.00"},{"$f":"U45+$U$25","v":1.1},{"v":82.5,"d":"82.50"},{"v":1.4992247120875115,"d":"1.50"},null,12,0.55,0.45,{"v":55.00000000000001,"d":"55.00"},{"v":18,"d":"18.00"},{"v":28.571428571428573,"d":"28.57"},{"v":67.85714285714286,"d":"67.86"},{"v":34.85714285714286,"d":"34.86"}]
[16,0.75,{"$f":"'Cobb-Douglas CPCD'!$F$19*B47","v":{"v":30,"d":"30.00"}},{"$f":"'Cobb-Douglas CPCD'!$D$15+('Cobb-Douglas CPCD'!$E$15*'Oculto CPCD'!C47)","v":{"v":8.333333333333336,"d":"8.33"}},16,{"v":15,"d":"15.00"},{"$f":"$E$56*'Oculto CPCD'!B47","v":{"v":12,"d":"12.00"}},20,1.4,{"v":22.4,"d":"22.40"},{"v":15.981270601162809,"d":"15.98"},null,13,{"v":0.6,"d":"0.60"},{"v":90,"d":"90.00"},{"v":1.2,"d":"1.20"},{"v":50,"d":"50.00"},{"v":1.2,"d":"1.20"},{"v":30,"d":"30.00"},{"v":2,"d":"2.00"},1.2000000000000002,{"v":90,"d":"90.00"},{"v":1.4122133350978814,"d":"1.41"},null,13,{"v":0.6,"d":"0.60"},{"v":0.4,"d":"0.40"},{"v":60,"d":"60.00"},{"v":16,"d":"16.00"},{"v":28.571428571428573,"d":"28.57"},{"v":71.42857142857143,"d":"71.43"},{"v":35.42857142857143,"d":"35.43"}]
[17,{"v":0.8,"d":"0.80"},{"$f":"'Cobb-Douglas CPCD'!$F$19*B48","v":{"v":32,"d":"32.00"}},{"$f":"'Cobb-Douglas CPCD'!$D$15+('Cobb-Douglas CPCD'!$E$15*'Oculto CPCD'!C48)","v":{"v":6.666666666666668,"d":"6.67"}},16,{"v":16,"d":"16.00"},{"$f":"$E$56*'Oculto CPCD'!B48","v":{"v":12.8,"d":"12.80"}},20,1.48,23.68,{"v":15.400051933256922,"d":"15.40"},null,14,0.65,{"v":97.5,"d":"97.50"},1.05,{"v":50,"d":"50.00"},{"v":1.3,"d":"1.30"},{"v":32.5,"d":"32.50"},{"v":2,"d":"2.00"},1.3000000000000003,{"v":97.5,"d":"97.50"},{"v":1.332170627424345,"d":"1.33"},null,14,0.65,0.35,{"v":65,"d":"65.00"},{"v":14,"d":"14.00"},{"v":28.571428571428573,"d":"28.57"},{"v":75,"d":"75.00"},{"v":36,"d":"36.00"}]
[18,0.85,{"$f":"'Cobb-Douglas CPCD'!$F$19*B49","v":{"v":34,"d":"34.00"}},{"$f":"'Cobb-Douglas CPCD'!$D$15+('Cobb-Douglas CPCD'!$E$15*'Oculto CPCD'!C49)","v":{"v":5,"d":"5.00"}},16,{"v":17,"d":"17.00"},{"$f":"$E$56*'Oculto CPCD'!B49","v":{"v":13.6,"d":"13.60"}},20,1.56,24.96,{"v":14.868948711920497,"d":"14.87"},null,15,{"v":0.7,"d":"0.70"},{"v":105,"d":"105.00"},{"v":0.8999999999999999,"d":"0.90"},{"v":50,"d":"50.00"},{"v":1.4,"d":"1.40"},{"v":35,"d":"35.00"},{"v":2,"d":"2.00"},1.4000000000000004,{"v":105,"d":"105.00"},{"v":1.2580626552706233,"d":"1.26"},null,15,{"v":0.7,"d":"0.70"},{"v":0.3,"d":"0.30"},{"v":70,"d":"70.00"},{"v":12,"d":"12.00"},{"v":28.571428571428573,"d":"28.57"},{"v":78.57142857142857,"d":"78.57"},{"v":36.57142857142857,"d":"36.57"}]
[19,{"v":0.9,"d":"0.90"},{"$f":"'Cobb-Douglas CPCD'!$F$19*B50","v":{"v":36,"d":"36.00"}},{"$f":"'Cobb-Douglas CPCD'!$D$15+('Cobb-Douglas CPCD'!$E$15*'Oculto CPCD'!C50)","v":{"v":3.3333333333333357,"d":"3.33"}},16,{"v":18,"d":"18.00"},{"$f":"$E$56*'Oculto CPCD'!B50","v":{"v":14.4,"d":"14.40"}},20,1.64,26.24,{"v":14.381386682854542,"d":"14.38"},null,16,0.75,{"v":112.5,"d":"112.50"},0.75,{"v":50,"d":"50.00"},{"v":1.5,"d":"1.50"},{"v":37.5,"d":"37.50"},{"v":2,"d":"2.00"},1.5000000000000004,{"v":112.5,"d":"112.50"},{"v":1.1890697837836717,"d":"1.19"},null,16,0.75,0.25,{"v":75,"d":"75.00"},{"v":10,"d":"10.00"},{"v":28.571428571428573,"d":"28.57"},{"v":82.14285714285714,"d":"82.14"},{"v":37.14285714285714,"d":"37.14"}]
[20,0.95,{"$f":"'Cobb-Douglas CPCD'!$F$19*B51","v":{"v":38,"d":"38.00"}},{"$f":"'Cobb-Douglas CPCD'!$D$15+('Cobb-Douglas CPCD'!$E$15*'Oculto CPCD'!C51)","v":{"v":1.6666666666666679,"d":"1.67"}},16,{"v":19,"d":"19.00"},{"$f":"$E$56*'Oculto CPCD'!B51","v":{"v":15.2,"d":"15.20"}},20,1.72,27.52,{"v":13.931921895104855,"d":"13.93"},null,17,{"v":0.8,"d":"0.80"},{"v":120,"d":"120.00"},{"v":0.6000000000000001,"d":"0.60"},{"v":50,"d":"50.00"},{"v":1.6,"d":"1.60"},{"v":40,"d":"40.00"},{"v":2,"d":"2.00"},1.6000000000000005,{"v":120,"d":"120.00"},{"v":1.1245312626461006,"d":"1.12"},null,17,{"v":0.8,"d":"0.80"},{"v":0.2,"d":"0.20"},{"v":80,"d":"80.00"},{"v":8,"d":"8.00"},{"v":28.571428571428573,"d":"28.57"},{"v":85.71428571428572,"d":"85.71"},{"v":37.714285714285715,"d":"37.71"}]
[21,{"v":1,"d":"1.00"},{"$f":"'Cobb-Douglas CPCD'!$F$19*B52","v":{"v":40,"d":"40.00"}},{"$f":"'Cobb-Douglas CPCD'!$D$15+('Cobb-Douglas CPCD'!$E$15*'Oculto CPCD'!C52)","v":0},16,{"v":20,"d":"20.00"},{"$f":"$E$56*'Oculto CPCD'!B52","v":{"v":16,"d":"16.00"}},20,1.8,{"v":28.8,"d":"28.80"},{"v":13.516004434607552,"d":"13.52"},null,18,0.85,{"v":127.5,"d":"127.50"},{"v":0.44999999999999973,"d":"0.45"},{"v":50,"d":"50.00"},{"v":1.7,"d":"1.70"},{"v":42.5,"d":"42.50"},{"v":2,"d":"2.00"},1.7000000000000006,{"v":127.5,"d":"127.50"},{"v":1.0639066408296651,"d":"1.06"},null,18,0.85,0.15,{"v":85,"d":"85.00"},{"v":6,"d":"6.00"},{"v":28.571428571428573,"d":"28.57"},{"v":89.28571428571429,"d":"89.29"},{"v":38.285714285714285,"d":"38.29"}]
[{"$nulls":12},19,{"v":0.9,"d":"0.90"},{"v":135,"d":"135.00"},{"v":0.2999999999999998,"d":"0.30"},{"v":50,"d":"50.00"},{"v":1.8,"d":"1.80"},{"v":45,"d":"45.00"},{"v":2,"d":"2.00"},1.8000000000000007,{"v":135,"d":"135.00"},{"v":1.0067482269897168,"d":"1.01"},null,19,{"v":0.9,"d":"0.90"},{"v":0.1,"d":"0.10"},{"v":90,"d":"90.00"},{"v":4,"d":"4.00"},{"v":28.571428571428573,"d":"28.57"},{"v":92.85714285714286,"d":"92.86"},{"v":38.85714285714286,"d":"38.86"}]
[{"$nulls":4},"x1","x2",{"$nulls":6},20,0.95,{"v":142.5,"d":"142.50"},{"v":0.1499999999999999,"d":"0.15"},{"v":50,"d":"50.00"},{"v":1.9,"d":"1.90"},{"v":47.5,"d":"47.50"},{"v":2,"d":"2.00"},1.9000000000000008,{"v":142.5,"d":"142.50"},{"v":0.952681005719441,"d":"0.95"},null,20,0.95,0.05,{"v":95,"d":"95.00"},{"v":2,"d":"2.00"},{"v":28.571428571428573,"d":"28.57"},{"v":96.42857142857143,"d":"96.43"},{"v":39.42857142857143,"d":"39.43"}]
[{"$nulls":4},{"$f":"'Cobb-Douglas CPCD'!$D$26","v":0.4},{"$f":"'Cobb-Douglas CPCD'!$F$26","v":0.6},{"$nulls":6},21,{"v":1,"d":"1.00"},{"v":150,"d":"150.00"},0,{"v":50,"d":"50.00"},{"v":2,"d":"2.00"},{"v":50,"d":"50.00"},{"v":2,"d":"2.00"},2.000000000000001,{"v":150,"d":"150.00"},{"v":0.9013877113318909,"d":"0.90"},null,21,{"v":1,"d":"1.00"},0,{"v":100,"d":"100.00"},0,{"v":28.571428571428573,"d":"28.57"},{"v":100,"d":"100.00"},{"v":40,"d":"40.00"}]
[{"$nulls":4},{"$f":"'Cobb-Douglas CPCD'!$D$26*('Cobb-Douglas CPCD'!F19)","v":16},{"$f":"'Cobb-Douglas CPCD'!$F$26*('Cobb-Douglas CPCD'!F20)","v":20}]
[{"$nulls":5},{"$f":"(E56^(E55))*(F56^(F55))","v":18.292202077093048},{"$nulls":8},"m",{"$f":"'Regulares CPCD'!C8","v":{"v":300,"d":"300.00"}},"k",{"$nulls":3},{"$f":"1/10","v":0.1},{"$nulls":5},"m",{"$f":"AB25","v":200}]
[{"$nulls":14},"p1",{"$f":"'Regulares CPCD'!D8","v":2},{"$f":"LN(P60)+P61","v":{"v":5.912023005428146,"d":"5.91"}},{"$nulls":9},"p1",{"$f":"'CompPerf CPCD'!D8","v":2}]
["COBB-DOUGLAS 3",null,"Recta Presupuestaria",{"$nulls":6},"Curva de Indiferencia",{"$nulls":4},"p2",{"$f":"'Regulares CPCD'!F8","v":100},{"$nulls":10},"p2",{"$f":"AB27","v":5}]
["Unidades","ponderador","x1","x2","x5lin",null,"x6lin",null,"Cota","x1","x2",{"$nulls":3},"x1*",{"$f":"P59/P58","v":{"v":50,"d":"50.00"}},{"$nulls":10},"x1",{"$f":"AB57/(AB59+AB58)","v":28.571428571428573}]
[1,0,{"$f":"'Cobb-Douglas CPCD'!$G$19*B61","v":0},{"$f":"'Cobb-Douglas CPCD'!$D$16+('Cobb-Douglas CPCD'!$E$16*'Oculto CPCD'!C61)","v":{"v":33.333333333333336,"d":"33.33"}},{"$f":"$E$85","v":16},{"$f":"$F$85*B61","v":0},{"$f":"$E$85*B61","v":0},{"$f":"$F$85","v":20},{"$nulls":6},"x2*",{"$f":"P57/P59-1","v":{"v":2,"d":"2.00"}},{"$nulls":10},"x2",{"$f":"AB60","v":28.571428571428573}]
[2,0.05,{"$f":"'Cobb-Douglas CPCD'!$G$19*B62","v":{"v":2,"d":"2.00"}},{"$f":"'Cobb-Douglas CPCD'!$D$16+('Cobb-Douglas CPCD'!$E$16*'Oculto CPCD'!C62)","v":{"v":31.666666666666668,"d":"31.67"}},16,{"v":1,"d":"1.00"},{"v":0.8,"d":"0.80"},20,0.279999999999999,{"$f":"I62*$E$85","v":{"v":4.479999999999984,"d":"4.48"}},{"$f":"($F$86/(J62^($E$84)))^(1/$F$84)","v":{"v":46.72951871697996,"d":"46.73"}}]
[3,{"v":0.1,"d":"0.10"},{"$f":"'Cobb-Douglas CPCD'!$G$19*B63","v":{"v":4,"d":"4.00"}},{"$f":"'Cobb-Douglas CPCD'!$D$16+('Cobb-Douglas CPCD'!$E$16*'Oculto CPCD'!C63)","v":{"v":30.000000000000004,"d":"30.00"}},16,{"v":2,"d":"2.00"},{"v":1.6,"d":"1.60"},20,0.359999999999999,{"v":5.759999999999984,"d":"5.76"},{"v":39.5210367165563,"d":"39.52"}]
[4,0.15,{"$f":"'Cobb-Douglas CPCD'!$G$19*B64","v":{"v":6,"d":"6.00"}},{"$f":"'Cobb-Douglas CPCD'!$D$16+('Cobb-Douglas CPCD'!$E$16*'Oculto CPCD'!C64)","v":{"v":28.333333333333336,"d":"28.33"}},16,{"v":3,"d":"3.00"},{"v":2.4,"d":"2.40"},20,0.44,7.04,{"v":34.5722950978308,"d":"34.57"}]
[5,{"v":0.2,"d":"0.20"},{"$f":"'Cobb-Douglas CPCD'!$G$19*B65","v":{"v":8,"d":"8.00"}},{"$f":"'Cobb-Douglas CPCD'!$D$16+('Cobb-Douglas CPCD'!$E$16*'Oculto CPCD'!C65)","v":{"v":26.666666666666668,"d":"26.67"}},16,{"v":4,"d":"4.00"},{"v":3.2,"d":"3.20"},20,0.52,8.32,{"v":30.928659681454267,"d":"30.93"},null,"REGULARES 3",null,"Recta Presupuestaria",{"$nulls":6},"Curva de Indiferencia",null,null,"COMP. PERFECTOS 3",null,null,"Recta Presupuestaria",null,"Curva de Indiferencia"]
[6,0.25,{"$f":"'Cobb-Douglas CPCD'!$G$19*B66","v":{"v":10,"d":"10.00"}},{"$f":"'Cobb-Douglas CPCD'!$D$16+('Cobb-Douglas CPCD'!$E$16*'Oculto CPCD'!C66)","v":{"v":25,"d":"25.00"}},16,{"v":5,"d":"5.00"},{"v":4,"d":"4.00"},20,0.6,{"v":9.6,"d":"9.60"},{"v":28.114422176724958,"d":"28.11"},null,"Unidades","ponderador","x1","x2","x1lin",null,"x2lin",null,"Cota","x1","x2",null,"Unidades","ponderador",null,"x1","x2","vertice","x1line","x2line"]
[7,{"v":0.3,"d":"0.30"},{"$f":"'Cobb-Douglas CPCD'!$G$19*B67","v":{"v":12,"d":"12.00"}},{"$f":"'Cobb-Douglas CPCD'!$D$16+('Cobb-Douglas CPCD'!$E$16*'Oculto CPCD'!C67)","v":{"v":23.333333333333336,"d":"23.33"}},16,{"v":6,"d":"6.00"},{"v":4.8,"d":"4.80"},20,0.68,10.88,{"v":25.863703953871624,"d":"25.86"},null,1,0,{"$f":"$P$89/$P$90*N67","v":0},{"$f":"($P$25/$P$27)-(($P$90/$P$27)*O67)","v":{"v":3,"d":"3.00"}},{"$f":"$P$92","v":{"v":50,"d":"50.00"}},{"$f":"$P$93*N67","v":0},{"$f":"Q67*N67","v":0},{"$f":"$P$93","v":{"v":2,"d":"2.00"}},{"$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":28.571428571428573,"d":"28.57"}},{"$f":"AD67+(($AB$23-AD67)*Z67)","v":{"v":28.571428571428573,"d":"28.57"}},{"$f":"AD67+(($AC$3-AD67)*Z67)","v":{"v":28.571428571428573,"d":"28.57"}}]
[8,0.35,{"$f":"'Cobb-Douglas CPCD'!$G$19*B68","v":{"v":14,"d":"14.00"}},{"$f":"'Cobb-Douglas CPCD'!$D$16+('Cobb-Douglas CPCD'!$E$16*'Oculto CPCD'!C68)","v":{"v":21.666666666666668,"d":"21.67"}},16,{"v":7,"d":"7.00"},{"v":5.6,"d":"5.60"},20,0.76,12.16,{"v":24.01527702835245,"d":"24.02"},null,2,0.05,{"v":7.5,"d":"7.50"},2.85,{"$f":"$P$92","v":{"v":50,"d":"50.00"}},{"$f":"$P$93*N68","v":{"v":0.1,"d":"0.10"}},{"$f":"Q68*N68","v":{"v":2.5,"d":"2.50"}},{"$f":"$P$93","v":{"v":2,"d":"2.00"}},{"$f":"$U$25","v":0.1},{"$f":"O68","v":{"v":7.5,"d":"7.50"}},{"$f":"$Q$90-LN(V68)","v":{"v":3.8971199848858817,"d":"3.90"}},null,2,0.05,0.95,{"v":5,"d":"5.00"},{"v":38,"d":"38.00"},{"$f":"AD67","v":{"v":28.571428571428573,"d":"28.57"}},{"v":32.142857142857146,"d":"32.14"},{"v":29.142857142857146,"d":"29.14"}]
[9,{"v":0.4,"d":"0.40"},{"$f":"'Cobb-Douglas CPCD'!$G$19*B69","v":{"v":16,"d":"16.00"}},{"$f":"'Cobb-Douglas CPCD'!$D$16+('Cobb-Douglas CPCD'!$E$16*'Oculto CPCD'!C69)","v":{"v":20,"d":"20.00"}},16,{"v":8,"d":"8.00"},{"v":6.4,"d":"6.40"},20,0.84,13.44,{"v":22.46520943007872,"d":"22.47"},null,3,{"v":0.1,"d":"0.10"},{"v":15,"d":"15.00"},{"v":2.7,"d":"2.70"},{"v":50,"d":"50.00"},{"v":0.2,"d":"0.20"},{"v":5,"d":"5.00"},{"v":2,"d":"2.00"},{"$f":"U68+$U$25","v":0.2},{"$f":"O69","v":{"v":15,"d":"15.00"}},{"$f":"$Q$90-LN(V69)","v":{"v":3.2039728043259363,"d":"3.20"}},null,3,{"v":0.1,"d":"0.10"},{"v":0.9,"d":"0.90"},{"v":10,"d":"10.00"},{"v":36,"d":"36.00"},{"v":28.571428571428573,"d":"28.57"},{"v":35.714285714285715,"d":"35.71"},{"v":29.714285714285715,"d":"29.71"}]
[10,0.45,{"$f":"'Cobb-Douglas CPCD'!$G$19*B70","v":{"v":18,"d":"18.00"}},{"$f":"'Cobb-Douglas CPCD'!$D$16+('Cobb-Douglas CPCD'!$E$16*'Oculto CPCD'!C70)","v":{"v":18.333333333333336,"d":"18.33"}},16,{"v":9,"d":"9.00"},{"v":7.2,"d":"7.20"},20,0.92,14.72,{"v":21.143235352583808,"d":"21.14"},null,4,0.15,{"v":22.5,"d":"22.50"},2.55,{"v":50,"d":"50.00"},{"v":0.3,"d":"0.30"},{"v":7.5,"d":"7.50"},{"v":2,"d":"2.00"},0.30000000000000004,{"v":22.5,"d":"22.50"},{"v":2.798507696217772,"d":"2.80"},null,4,0.15,0.85,{"v":15,"d":"15.00"},{"v":34,"d":"34.00"},{"v":28.571428571428573,"d":"28.57"},{"v":39.285714285714285,"d":"39.29"},{"v":30.28571428571429,"d":"30.29"}]
[11,{"v":0.5,"d":"0.50"},{"$f":"'Cobb-Douglas CPCD'!$G$19*B71","v":{"v":20,"d":"20.00"}},{"$f":"'Cobb-Douglas CPCD'!$D$16+('Cobb-Douglas CPCD'!$E$16*'Oculto CPCD'!C71)","v":{"v":16.666666666666668,"d":"16.67"}},16,{"v":10,"d":"10.00"},{"v":8,"d":"8.00"},20,1,{"v":16,"d":"16.00"},{"v":19.999999999999996,"d":"20.00"},null,5,{"v":0.2,"d":"0.20"},{"v":30,"d":"30.00"},{"v":2.4,"d":"2.40"},{"v":50,"d":"50.00"},{"v":0.4,"d":"0.40"},{"v":10,"d":"10.00"},{"v":2,"d":"2.00"},0.4,{"v":30,"d":"30.00"},{"v":2.510825623765991,"d":"2.51"},null,5,{"v":0.2,"d":"0.20"},{"v":0.8,"d":"0.80"},{"v":20,"d":"20.00"},{"v":32,"d":"32.00"},{"v":28.571428571428573,"d":"28.57"},{"v":42.85714285714286,"d":"42.86"},{"v":30.857142857142858,"d":"30.86"}]
[12,0.55,{"$f":"'Cobb-Douglas CPCD'!$G$19*B72","v":{"v":22,"d":"22.00"}},{"$f":"'Cobb-Douglas CPCD'!$D$16+('Cobb-Douglas CPCD'!$E$16*'Oculto CPCD'!C72)","v":{"v":15,"d":"15.00"}},16,{"v":11,"d":"11.00"},{"v":8.8,"d":"8.80"},20,1.08,17.28,{"v":18.999732740852174,"d":"19.00"},null,6,0.25,{"v":37.5,"d":"37.50"},2.25,{"v":50,"d":"50.00"},{"v":0.5,"d":"0.50"},{"v":12.5,"d":"12.50"},{"v":2,"d":"2.00"},0.5,{"v":37.5,"d":"37.50"},{"v":2.2876820724517812,"d":"2.29"},null,6,0.25,0.75,{"v":25,"d":"25.00"},{"v":30,"d":"30.00"},{"v":28.571428571428573,"d":"28.57"},{"v":46.42857142857143,"d":"46.43"},{"v":31.42857142857143,"d":"31.43"}]
[13,{"v":0.6,"d":"0.60"},{"$f":"'Cobb-Douglas CPCD'!$G$19*B73","v":{"v":24,"d":"24.00"}},{"$f":"'Cobb-Douglas CPCD'!$D$16+('Cobb-Douglas CPCD'!$E$16*'Oculto CPCD'!C73)","v":{"v":13.333333333333336,"d":"13.33"}},16,{"v":12,"d":"12.00"},{"v":9.6,"d":"9.60"},20,1.16,18.56,{"v":18.115820249975524,"d":"18.12"},null,7,{"v":0.3,"d":"0.30"},{"v":45,"d":"45.00"},{"v":2.1,"d":"2.10"},{"v":50,"d":"50.00"},{"v":0.6,"d":"0.60"},{"v":15,"d":"15.00"},{"v":2,"d":"2.00"},0.6,{"v":45,"d":"45.00"},{"v":2.105360515657827,"d":"2.11"},null,7,{"v":0.3,"d":"0.30"},{"v":0.7,"d":"0.70"},{"v":30,"d":"30.00"},{"v":28,"d":"28.00"},{"v":28.571428571428573,"d":"28.57"},{"v":50,"d":"50.00"},{"v":32,"d":"32.00"}]
[14,0.65,{"$f":"'Cobb-Douglas CPCD'!$G$19*B74","v":{"v":26,"d":"26.00"}},{"$f":"'Cobb-Douglas CPCD'!$D$16+('Cobb-Douglas CPCD'!$E$16*'Oculto CPCD'!C74)","v":{"v":11.666666666666668,"d":"11.67"}},16,{"v":13,"d":"13.00"},{"v":10.4,"d":"10.40"},20,1.24,19.84,{"v":17.328017274015576,"d":"17.33"},null,8,0.35,{"v":52.5,"d":"52.50"},1.95,{"v":50,"d":"50.00"},{"v":0.7,"d":"0.70"},{"v":17.5,"d":"17.50"},{"v":2,"d":"2.00"},0.7,{"v":52.5,"d":"52.50"},{"v":1.9512098358305683,"d":"1.95"},null,8,0.35,0.65,{"v":35,"d":"35.00"},{"v":26,"d":"26.00"},{"v":28.571428571428573,"d":"28.57"},{"v":53.57142857142857,"d":"53.57"},{"v":32.57142857142857,"d":"32.57"}]
[15,{"v":0.7,"d":"0.70"},{"$f":"'Cobb-Douglas CPCD'!$G$19*B75","v":{"v":28,"d":"28.00"}},{"$f":"'Cobb-Douglas CPCD'!$D$16+('Cobb-Douglas CPCD'!$E$16*'Oculto CPCD'!C75)","v":{"v":10,"d":"10.00"}},16,{"v":14,"d":"14.00"},{"v":11.2,"d":"11.20"},20,1.32,21.12,{"v":16.620625916462462,"d":"16.62"},null,9,{"v":0.4,"d":"0.40"},{"v":60,"d":"60.00"},{"v":1.8,"d":"1.80"},{"v":50,"d":"50.00"},{"v":0.8,"d":"0.80"},{"v":20,"d":"20.00"},{"v":2,"d":"2.00"},0.7999999999999999,{"v":60,"d":"60.00"},{"v":1.817678443206046,"d":"1.82"},null,9,{"v":0.4,"d":"0.40"},{"v":0.6,"d":"0.60"},{"v":40,"d":"40.00"},{"v":24,"d":"24.00"},{"v":28.571428571428573,"d":"28.57"},{"v":57.142857142857146,"d":"57.14"},{"v":33.142857142857146,"d":"33.14"}]
[16,0.75,{"$f":"'Cobb-Douglas CPCD'!$G$19*B76","v":{"v":30,"d":"30.00"}},{"$f":"'Cobb-Douglas CPCD'!$D$16+('Cobb-Douglas CPCD'!$E$16*'Oculto CPCD'!C76)","v":{"v":8.333333333333336,"d":"8.33"}},16,{"v":15,"d":"15.00"},{"v":12,"d":"12.00"},20,1.4,{"v":22.4,"d":"22.40"},{"v":15.981270601162809,"d":"15.98"},null,10,0.45,{"v":67.5,"d":"67.50"},1.65,{"v":50,"d":"50.00"},{"v":0.9,"d":"0.90"},{"v":22.5,"d":"22.50"},{"v":2,"d":"2.00"},0.8999999999999999,{"v":67.5,"d":"67.50"},{"v":1.6998954075496622,"d":"1.70"},null,10,0.45,0.55,{"v":45,"d":"45.00"},{"v":22,"d":"22.00"},{"v":28.571428571428573,"d":"28.57"},{"v":60.71428571428572,"d":"60.71"},{"v":33.714285714285715,"d":"33.71"}]
[17,{"v":0.8,"d":"0.80"},{"$f":"'Cobb-Douglas CPCD'!$G$19*B77","v":{"v":32,"d":"32.00"}},{"$f":"'Cobb-Douglas CPCD'!$D$16+('Cobb-Douglas CPCD'!$E$16*'Oculto CPCD'!C77)","v":{"v":6.666666666666668,"d":"6.67"}},16,{"v":16,"d":"16.00"},{"v":12.8,"d":"12.80"},20,1.48,23.68,{"v":15.400051933256922,"d":"15.40"},null,11,{"v":0.5,"d":"0.50"},{"v":75,"d":"75.00"},{"v":1.5,"d":"1.50"},{"v":50,"d":"50.00"},{"v":1,"d":"1.00"},{"v":25,"d":"25.00"},{"v":2,"d":"2.00"},1,{"v":75,"d":"75.00"},{"v":1.5945348918918363,"d":"1.59"},null,11,{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":50,"d":"50.00"},{"v":20,"d":"20.00"},{"v":28.571428571428573,"d":"28.57"},{"v":64.28571428571429,"d":"64.29"},{"v":34.285714285714285,"d":"34.29"}]
[18,0.85,{"$f":"'Cobb-Douglas CPCD'!$G$19*B78","v":{"v":34,"d":"34.00"}},{"$f":"'Cobb-Douglas CPCD'!$D$16+('Cobb-Douglas CPCD'!$E$16*'Oculto CPCD'!C78)","v":{"v":5,"d":"5.00"}},16,{"v":17,"d":"17.00"},{"v":13.6,"d":"13.60"},20,1.56,24.96,{"v":14.868948711920497,"d":"14.87"},null,12,0.55,{"v":82.5,"d":"82.50"},{"v":1.3499999999999999,"d":"1.35"},{"v":50,"d":"50.00"},{"v":1.1,"d":"1.10"},{"v":27.500000000000004,"d":"27.50"},{"v":2,"d":"2.00"},{"$f":"U77+$U$25","v":1.1},{"v":82.5,"d":"82.50"},{"v":1.4992247120875115,"d":"1.50"},null,12,0.55,0.45,{"v":55.00000000000001,"d":"55.00"},{"v":18,"d":"18.00"},{"v":28.571428571428573,"d":"28.57"},{"v":67.85714285714286,"d":"67.86"},{"v":34.85714285714286,"d":"34.86"}]
[19,{"v":0.9,"d":"0.90"},{"$f":"'Cobb-Douglas CPCD'!$G$19*B79","v":{"v":36,"d":"36.00"}},{"$f":"'Cobb-Douglas CPCD'!$D$16+('Cobb-Douglas CPCD'!$E$16*'Oculto CPCD'!C79)","v":{"v":3.3333333333333357,"d":"3.33"}},16,{"v":18,"d":"18.00"},{"v":14.4,"d":"14.40"},20,1.64,26.24,{"v":14.381386682854542,"d":"14.38"},null,13,{"v":0.6,"d":"0.60"},{"v":90,"d":"90.00"},{"v":1.2,"d":"1.20"},{"v":50,"d":"50.00"},{"v":1.2,"d":"1.20"},{"v":30,"d":"30.00"},{"v":2,"d":"2.00"},1.2000000000000002,{"v":90,"d":"90.00"},{"v":1.4122133350978814,"d":"1.41"},null,13,{"v":0.6,"d":"0.60"},{"v":0.4,"d":"0.40"},{"v":60,"d":"60.00"},{"v":16,"d":"16.00"},{"v":28.571428571428573,"d":"28.57"},{"v":71.42857142857143,"d":"71.43"},{"v":35.42857142857143,"d":"35.43"}]
[20,0.95,{"$f":"'Cobb-Douglas CPCD'!$G$19*B80","v":{"v":38,"d":"38.00"}},{"$f":"'Cobb-Douglas CPCD'!$D$16+('Cobb-Douglas CPCD'!$E$16*'Oculto CPCD'!C80)","v":{"v":1.6666666666666679,"d":"1.67"}},16,{"v":19,"d":"19.00"},{"v":15.2,"d":"15.20"},20,1.72,27.52,{"v":13.931921895104855,"d":"13.93"},null,14,0.65,{"v":97.5,"d":"97.50"},1.05,{"v":50,"d":"50.00"},{"v":1.3,"d":"1.30"},{"v":32.5,"d":"32.50"},{"v":2,"d":"2.00"},1.3000000000000003,{"v":97.5,"d":"97.50"},{"v":1.332170627424345,"d":"1.33"},null,14,0.65,0.35,{"v":65,"d":"65.00"},{"v":14,"d":"14.00"},{"v":28.571428571428573,"d":"28.57"},{"v":75,"d":"75.00"},{"v":36,"d":"36.00"}]
[21,{"v":1,"d":"1.00"},{"$f":"'Cobb-Douglas CPCD'!$G$19*B81","v":{"v":40,"d":"40.00"}},{"$f":"'Cobb-Douglas CPCD'!$D$16+('Cobb-Douglas CPCD'!$E$16*'Oculto CPCD'!C81)","v":0},16,{"v":20,"d":"20.00"},{"v":16,"d":"16.00"},20,1.8,{"v":28.8,"d":"28.80"},{"v":13.516004434607552,"d":"13.52"},null,15,{"v":0.7,"d":"0.70"},{"v":105,"d":"105.00"},{"v":0.8999999999999999,"d":"0.90"},{"v":50,"d":"50.00"},{"v":1.4,"d":"1.40"},{"v":35,"d":"35.00"},{"v":2,"d":"2.00"},1.4000000000000004,{"v":105,"d":"105.00"},{"v":1.2580626552706233,"d":"1.26"},null,15,{"v":0.7,"d":"0.70"},{"v":0.3,"d":"0.30"},{"v":70,"d":"70.00"},{"v":12,"d":"12.00"},{"v":28.571428571428573,"d":"28.57"},{"v":78.57142857142857,"d":"78.57"},{"v":36.57142857142857,"d":"36.57"}]
[{"$nulls":12},16,0.75,{"v":112.5,"d":"112.50"},0.75,{"v":50,"d":"50.00"},{"v":1.5,"d":"1.50"},{"v":37.5,"d":"37.50"},{"v":2,"d":"2.00"},1.5000000000000004,{"v":112.5,"d":"112.50"},{"v":1.1890697837836717,"d":"1.19"},null,16,0.75,0.25,{"v":75,"d":"75.00"},{"v":10,"d":"10.00"},{"v":28.571428571428573,"d":"28.57"},{"v":82.14285714285714,"d":"82.14"},{"v":37.14285714285714,"d":"37.14"}]
[{"$nulls":4},"x1","x2",{"$nulls":6},17,{"v":0.8,"d":"0.80"},{"v":120,"d":"120.00"},{"v":0.6000000000000001,"d":"0.60"},{"v":50,"d":"50.00"},{"v":1.6,"d":"1.60"},{"v":40,"d":"40.00"},{"v":2,"d":"2.00"},1.6000000000000005,{"v":120,"d":"120.00"},{"v":1.1245312626461006,"d":"1.12"},null,17,{"v":0.8,"d":"0.80"},{"v":0.2,"d":"0.20"},{"v":80,"d":"80.00"},{"v":8,"d":"8.00"},{"v":28.571428571428573,"d":"28.57"},{"v":85.71428571428572,"d":"85.71"},{"v":37.714285714285715,"d":"37.71"}]
[{"$nulls":4},{"$f":"'Cobb-Douglas CPCD'!$D$27","v":0.4},{"$f":"'Cobb-Douglas CPCD'!$F$27","v":0.6},{"$nulls":6},18,0.85,{"v":127.5,"d":"127.50"},{"v":0.44999999999999973,"d":"0.45"},{"v":50,"d":"50.00"},{"v":1.7,"d":"1.70"},{"v":42.5,"d":"42.50"},{"v":2,"d":"2.00"},1.7000000000000006,{"v":127.5,"d":"127.50"},{"v":1.0639066408296651,"d":"1.06"},null,18,0.85,0.15,{"v":85,"d":"85.00"},{"v":6,"d":"6.00"},{"v":28.571428571428573,"d":"28.57"},{"v":89.28571428571429,"d":"89.29"},{"v":38.285714285714285,"d":"38.29"}]
[{"$nulls":4},{"$f":"'Cobb-Douglas CPCD'!$D$27*('Cobb-Douglas CPCD'!G19)","v":16},{"$f":"'Cobb-Douglas CPCD'!$F$27*('Cobb-Douglas CPCD'!G20)","v":20},{"$nulls":6},19,{"v":0.9,"d":"0.90"},{"v":135,"d":"135.00"},{"v":0.2999999999999998,"d":"0.30"},{"v":50,"d":"50.00"},{"v":1.8,"d":"1.80"},{"v":45,"d":"45.00"},{"v":2,"d":"2.00"},1.8000000000000007,{"v":135,"d":"135.00"},{"v":1.0067482269897168,"d":"1.01"},null,19,{"v":0.9,"d":"0.90"},{"v":0.1,"d":"0.10"},{"v":90,"d":"90.00"},{"v":4,"d":"4.00"},{"v":28.571428571428573,"d":"28.57"},{"v":92.85714285714286,"d":"92.86"},{"v":38.85714285714286,"d":"38.86"}]
[{"$nulls":5},{"$f":"(E85^(E84))*(F85^(F84))","v":18.292202077093048},{"$nulls":6},20,0.95,{"v":142.5,"d":"142.50"},{"v":0.1499999999999999,"d":"0.15"},{"v":50,"d":"50.00"},{"v":1.9,"d":"1.90"},{"v":47.5,"d":"47.50"},{"v":2,"d":"2.00"},1.9000000000000008,{"v":142.5,"d":"142.50"},{"v":0.952681005719441,"d":"0.95"},null,20,0.95,0.05,{"v":95,"d":"95.00"},{"v":2,"d":"2.00"},{"v":28.571428571428573,"d":"28.57"},{"v":96.42857142857143,"d":"96.43"},{"v":39.42857142857143,"d":"39.43"}]
[{"$nulls":12},21,{"v":1,"d":"1.00"},{"v":150,"d":"150.00"},0,{"v":50,"d":"50.00"},{"v":2,"d":"2.00"},{"v":50,"d":"50.00"},{"v":2,"d":"2.00"},2.000000000000001,{"v":150,"d":"150.00"},{"v":0.9013877113318909,"d":"0.90"},null,21,{"v":1,"d":"1.00"},0,{"v":100,"d":"100.00"},0,{"v":28.571428571428573,"d":"28.57"},{"v":100,"d":"100.00"},{"v":40,"d":"40.00"}]
[]
[{"$nulls":14},"m",{"$f":"'Regulares CPCD'!C9","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",{"$f":"'Regulares CPCD'!D9","v":2},{"$f":"LN(P92)+P93","v":{"v":5.912023005428146,"d":"5.91"}},{"$nulls":9},"p1",{"$f":"'CompPerf CPCD'!D9","v":2}]
["Unidades","ponderador","x1","x2","x7lin",null,"x8lin",null,"Cota","x1","x2",{"$nulls":3},"p2",{"$f":"'Regulares CPCD'!F9","v":100},{"$nulls":10},"p2",{"$f":"AB59","v":5}]
[1,0,{"$f":"('Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$I$154)*B92","v":0},{"$f":"('Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$J$154)-(('Oculto CPCD'!$I$154/'Oculto CPCD'!$J$154)*'Oculto CPCD'!C92)","v":{"v":12.5,"d":"12.50"}},{"$f":"$E$116","v":21.333333333333332},{"$f":"$F$116*B92","v":0},{"$f":"B92*$E$116","v":0},{"$f":"$F$116","v":20},{"$nulls":6},"x1*",{"$f":"P91/P90","v":{"v":50,"d":"50.00"}},{"$nulls":10},"x1",{"$f":"AB89/(AB91+AB90)","v":28.571428571428573}]
[2,0.05,{"$f":"('Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$I$154)*B93","v":{"v":2,"d":"2.00"}},{"$f":"('Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$J$154)-(('Oculto CPCD'!$I$154/'Oculto CPCD'!$J$154)*'Oculto CPCD'!C93)","v":{"v":11.875,"d":"11.88"}},21.333333333333332,{"v":1,"d":"1.00"},{"v":1.0666666666666667,"d":"1.07"},20,0.279999999999999,{"$f":"I93*$E$116","v":{"v":5.973333333333312,"d":"5.97"}},{"$f":"($G$116/(J93^($E$115)))^(1/$F$115)","v":{"v":46.72951871697996,"d":"46.73"}},{"$nulls":3},"x2*",{"$f":"P89/P91-1","v":{"v":2,"d":"2.00"}},{"$nulls":10},"x2",{"$f":"AB92","v":28.571428571428573}]
[3,{"v":0.1,"d":"0.10"},{"$f":"('Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$I$154)*B94","v":{"v":4,"d":"4.00"}},{"$f":"('Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$J$154)-(('Oculto CPCD'!$I$154/'Oculto CPCD'!$J$154)*'Oculto CPCD'!C94)","v":11.25},21.333333333333332,{"v":2,"d":"2.00"},{"v":2.1333333333333333,"d":"2.13"},20,0.359999999999999,{"v":7.679999999999978,"d":"7.68"},{"v":39.52103671655634,"d":"39.52"}]
[4,0.15,{"$f":"('Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$I$154)*B95","v":{"v":6,"d":"6.00"}},{"$f":"('Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$J$154)-(('Oculto CPCD'!$I$154/'Oculto CPCD'!$J$154)*'Oculto CPCD'!C95)","v":{"v":10.625,"d":"10.63"}},21.333333333333332,{"v":3,"d":"3.00"},{"v":3.1999999999999997,"d":"3.20"},20,0.44,{"v":9.386666666666667,"d":"9.39"},{"v":34.5722950978308,"d":"34.57"}]
[5,{"v":0.2,"d":"0.20"},{"$f":"('Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$I$154)*B96","v":{"v":8,"d":"8.00"}},{"$f":"('Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$J$154)-(('Oculto CPCD'!$I$154/'Oculto CPCD'!$J$154)*'Oculto CPCD'!C96)","v":{"v":10,"d":"10.00"}},21.333333333333332,{"v":4,"d":"4.00"},{"v":4.266666666666667,"d":"4.27"},20,0.52,{"v":11.093333333333334,"d":"11.09"},{"v":30.928659681454292,"d":"30.93"}]
[6,0.25,{"$f":"('Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$I$154)*B97","v":{"v":10,"d":"10.00"}},{"$f":"('Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$J$154)-(('Oculto CPCD'!$I$154/'Oculto CPCD'!$J$154)*'Oculto CPCD'!C97)","v":{"v":9.375,"d":"9.38"}},21.333333333333332,{"v":5,"d":"5.00"},{"v":5.333333333333333,"d":"5.33"},20,0.6,{"v":12.799999999999999,"d":"12.80"},{"v":28.114422176724958,"d":"28.11"},null,"REGULARES 4",null,"Recta Presupuestaria",{"$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"},{"$f":"('Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$I$154)*B98","v":{"v":12,"d":"12.00"}},{"$f":"('Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$J$154)-(('Oculto CPCD'!$I$154/'Oculto CPCD'!$J$154)*'Oculto CPCD'!C98)","v":8.75},21.333333333333332,{"v":6,"d":"6.00"},{"v":6.3999999999999995,"d":"6.40"},20,0.68,{"v":14.506666666666668,"d":"14.51"},{"v":25.863703953871635,"d":"25.86"},null,"Unidades","ponderador","x1","x2","x1lin",null,"x2lin",null,"Cota","x1","x2",null,"Unidades","ponderador",null,"x1","x2","vertice","x1line","x2line"]
[8,0.35,{"$f":"('Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$I$154)*B99","v":{"v":14,"d":"14.00"}},{"$f":"('Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$J$154)-(('Oculto CPCD'!$I$154/'Oculto CPCD'!$J$154)*'Oculto CPCD'!C99)","v":{"v":8.125,"d":"8.13"}},21.333333333333332,{"v":7,"d":"7.00"},{"v":7.466666666666666,"d":"7.47"},20,0.76,{"v":16.21333333333333,"d":"16.21"},{"v":24.01527702835246,"d":"24.02"},null,1,0,{"$f":"$P$25/$P$26*N99","v":0},{"$f":"($P$25/$P$27)-(($P$26/$P$27)*O99)","v":{"v":3,"d":"3.00"}},{"$f":"$P$124","v":{"v":66.66666666666667,"d":"66.67"}},{"$f":"$P$125*N99","v":0},{"$f":"Q99*N99","v":0},{"$f":"$P$125","v":{"v":2,"d":"2.00"}},{"$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":30.76923076923077,"d":"30.77"}},{"$f":"AD99+(($AB$23-AD99)*Z99)","v":{"v":30.76923076923077,"d":"30.77"}},{"$f":"AD99+(($AC$3-AD99)*Z99)","v":{"v":30.76923076923077,"d":"30.77"}}]
[9,{"v":0.4,"d":"0.40"},{"$f":"('Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$I$154)*B100","v":{"v":16,"d":"16.00"}},{"$f":"('Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$J$154)-(('Oculto CPCD'!$I$154/'Oculto CPCD'!$J$154)*'Oculto CPCD'!C100)","v":{"v":7.5,"d":"7.50"}},21.333333333333332,{"v":8,"d":"8.00"},{"v":8.533333333333333,"d":"8.53"},20,0.84,{"v":17.919999999999998,"d":"17.92"},{"v":22.46520943007872,"d":"22.47"},null,2,0.05,{"v":7.5,"d":"7.50"},2.85,{"$f":"$P$124","v":{"v":66.66666666666667,"d":"66.67"}},{"$f":"$P$125*N100","v":{"v":0.1,"d":"0.10"}},{"$f":"Q100*N100","v":{"v":3.333333333333334,"d":"3.33"}},{"$f":"$P$125","v":{"v":2,"d":"2.00"}},{"$f":"$U$25","v":0.1},{"$f":"O100","v":{"v":7.5,"d":"7.50"}},{"$f":"$Q$122-LN(V100)","v":{"v":4.184802057337663,"d":"4.18"}},null,2,0.05,0.95,{"v":6.666666666666668,"d":"6.67"},{"v":38,"d":"38.00"},{"$f":"AD99","v":{"v":30.76923076923077,"d":"30.77"}},{"v":34.23076923076923,"d":"34.23"},{"v":31.23076923076923,"d":"31.23"}]
[10,0.45,{"$f":"('Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$I$154)*B101","v":{"v":18,"d":"18.00"}},{"$f":"('Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$J$154)-(('Oculto CPCD'!$I$154/'Oculto CPCD'!$J$154)*'Oculto CPCD'!C101)","v":{"v":6.875,"d":"6.88"}},21.333333333333332,{"v":9,"d":"9.00"},{"v":9.6,"d":"9.60"},20,0.92,{"v":19.626666666666665,"d":"19.63"},{"v":21.143235352583826,"d":"21.14"},null,3,{"v":0.1,"d":"0.10"},{"v":15,"d":"15.00"},{"v":2.7,"d":"2.70"},{"v":66.66666666666667,"d":"66.67"},{"v":0.2,"d":"0.20"},{"v":6.666666666666668,"d":"6.67"},{"v":2,"d":"2.00"},{"$f":"U100+$U$25","v":0.2},{"$f":"O101","v":{"v":15,"d":"15.00"}},{"$f":"$Q$122-LN(V101)","v":{"v":3.491654876777717,"d":"3.49"}},null,3,{"v":0.1,"d":"0.10"},{"v":0.9,"d":"0.90"},{"v":13.333333333333336,"d":"13.33"},{"v":36,"d":"36.00"},{"v":30.76923076923077,"d":"30.77"},{"v":37.69230769230769,"d":"37.69"},{"v":31.692307692307693,"d":"31.69"}]
[11,{"v":0.5,"d":"0.50"},{"$f":"('Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$I$154)*B102","v":{"v":20,"d":"20.00"}},{"$f":"('Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$J$154)-(('Oculto CPCD'!$I$154/'Oculto CPCD'!$J$154)*'Oculto CPCD'!C102)","v":6.25},21.333333333333332,{"v":10,"d":"10.00"},{"v":10.666666666666666,"d":"10.67"},20,1,{"v":21.333333333333332,"d":"21.33"},{"v":19.999999999999996,"d":"20.00"},null,4,0.15,{"v":22.5,"d":"22.50"},2.55,{"v":66.66666666666667,"d":"66.67"},{"v":0.3,"d":"0.30"},{"v":10,"d":"10.00"},{"v":2,"d":"2.00"},0.30000000000000004,{"v":22.5,"d":"22.50"},{"v":3.086189768669553,"d":"3.09"},null,4,0.15,0.85,{"v":20,"d":"20.00"},{"v":34,"d":"34.00"},{"v":30.76923076923077,"d":"30.77"},{"v":41.15384615384615,"d":"41.15"},{"v":32.15384615384615,"d":"32.15"}]
[12,0.55,{"$f":"('Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$I$154)*B103","v":{"v":22,"d":"22.00"}},{"$f":"('Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$J$154)-(('Oculto CPCD'!$I$154/'Oculto CPCD'!$J$154)*'Oculto CPCD'!C103)","v":{"v":5.625,"d":"5.63"}},21.333333333333332,{"v":11,"d":"11.00"},{"v":11.733333333333334,"d":"11.73"},20,1.08,23.04,{"v":18.999732740852174,"d":"19.00"},null,5,{"v":0.2,"d":"0.20"},{"v":30,"d":"30.00"},{"v":2.4,"d":"2.40"},{"v":66.66666666666667,"d":"66.67"},{"v":0.4,"d":"0.40"},{"v":13.333333333333336,"d":"13.33"},{"v":2,"d":"2.00"},0.4,{"v":30,"d":"30.00"},{"v":2.7985076962177717,"d":"2.80"},null,5,{"v":0.2,"d":"0.20"},{"v":0.8,"d":"0.80"},{"v":26.66666666666667,"d":"26.67"},{"v":32,"d":"32.00"},{"v":30.76923076923077,"d":"30.77"},{"v":44.61538461538461,"d":"44.62"},{"v":32.61538461538461,"d":"32.62"}]
[13,{"v":0.6,"d":"0.60"},{"$f":"('Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$I$154)*B104","v":{"v":24,"d":"24.00"}},{"$f":"('Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$J$154)-(('Oculto CPCD'!$I$154/'Oculto CPCD'!$J$154)*'Oculto CPCD'!C104)","v":{"v":5,"d":"5.00"}},21.333333333333332,{"v":12,"d":"12.00"},{"v":12.799999999999999,"d":"12.80"},20,1.16,{"v":24.746666666666663,"d":"24.75"},{"v":18.115820249975524,"d":"18.12"},null,6,0.25,{"v":37.5,"d":"37.50"},2.25,{"v":66.66666666666667,"d":"66.67"},{"v":0.5,"d":"0.50"},{"v":16.666666666666668,"d":"16.67"},{"v":2,"d":"2.00"},0.5,{"v":37.5,"d":"37.50"},{"v":2.575364144903562,"d":"2.58"},null,6,0.25,0.75,{"v":33.333333333333336,"d":"33.33"},{"v":30,"d":"30.00"},{"v":30.76923076923077,"d":"30.77"},{"v":48.07692307692308,"d":"48.08"},{"v":33.07692307692308,"d":"33.08"}]
[14,0.65,{"$f":"('Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$I$154)*B105","v":{"v":26,"d":"26.00"}},{"$f":"('Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$J$154)-(('Oculto CPCD'!$I$154/'Oculto CPCD'!$J$154)*'Oculto CPCD'!C105)","v":{"v":4.375,"d":"4.38"}},21.333333333333332,{"v":13,"d":"13.00"},{"v":13.866666666666667,"d":"13.87"},20,1.24,{"v":26.453333333333333,"d":"26.45"},{"v":17.328017274015583,"d":"17.33"},null,7,{"v":0.3,"d":"0.30"},{"v":45,"d":"45.00"},{"v":2.1,"d":"2.10"},{"v":66.66666666666667,"d":"66.67"},{"v":0.6,"d":"0.60"},{"v":20,"d":"20.00"},{"v":2,"d":"2.00"},0.6,{"v":45,"d":"45.00"},{"v":2.3930425881096076,"d":"2.39"},null,7,{"v":0.3,"d":"0.30"},{"v":0.7,"d":"0.70"},{"v":40,"d":"40.00"},{"v":28,"d":"28.00"},{"v":30.76923076923077,"d":"30.77"},{"v":51.53846153846153,"d":"51.54"},{"v":33.53846153846154,"d":"33.54"}]
[15,{"v":0.7,"d":"0.70"},{"$f":"('Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$I$154)*B106","v":{"v":28,"d":"28.00"}},{"$f":"('Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$J$154)-(('Oculto CPCD'!$I$154/'Oculto CPCD'!$J$154)*'Oculto CPCD'!C106)","v":3.75},21.333333333333332,{"v":14,"d":"14.00"},{"v":14.933333333333332,"d":"14.93"},20,1.32,28.16,{"v":16.62062591646247,"d":"16.62"},null,8,0.35,{"v":52.5,"d":"52.50"},1.95,{"v":66.66666666666667,"d":"66.67"},{"v":0.7,"d":"0.70"},{"v":23.333333333333332,"d":"23.33"},{"v":2,"d":"2.00"},0.7,{"v":52.5,"d":"52.50"},{"v":2.238891908282349,"d":"2.24"},null,8,0.35,0.65,{"v":46.666666666666664,"d":"46.67"},{"v":26,"d":"26.00"},{"v":30.76923076923077,"d":"30.77"},{"v":55,"d":"55.00"},{"v":34,"d":"34.00"}]
[16,0.75,{"$f":"('Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$I$154)*B107","v":{"v":30,"d":"30.00"}},{"$f":"('Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$J$154)-(('Oculto CPCD'!$I$154/'Oculto CPCD'!$J$154)*'Oculto CPCD'!C107)","v":{"v":3.125,"d":"3.13"}},21.333333333333332,{"v":15,"d":"15.00"},{"v":16,"d":"16.00"},20,1.4,{"v":29.866666666666664,"d":"29.87"},{"v":15.981270601162809,"d":"15.98"},null,9,{"v":0.4,"d":"0.40"},{"v":60,"d":"60.00"},{"v":1.8,"d":"1.80"},{"v":66.66666666666667,"d":"66.67"},{"v":0.8,"d":"0.80"},{"v":26.66666666666667,"d":"26.67"},{"v":2,"d":"2.00"},0.7999999999999999,{"v":60,"d":"60.00"},{"v":2.105360515657827,"d":"2.11"},null,9,{"v":0.4,"d":"0.40"},{"v":0.6,"d":"0.60"},{"v":53.33333333333334,"d":"53.33"},{"v":24,"d":"24.00"},{"v":30.76923076923077,"d":"30.77"},{"v":58.46153846153847,"d":"58.46"},{"v":34.46153846153846,"d":"34.46"}]
[17,{"v":0.8,"d":"0.80"},{"$f":"('Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$I$154)*B108","v":{"v":32,"d":"32.00"}},{"$f":"('Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$J$154)-(('Oculto CPCD'!$I$154/'Oculto CPCD'!$J$154)*'Oculto CPCD'!C108)","v":{"v":2.5,"d":"2.50"}},21.333333333333332,{"v":16,"d":"16.00"},{"v":17.066666666666666,"d":"17.07"},20,1.48,{"v":31.57333333333333,"d":"31.57"},{"v":15.400051933256929,"d":"15.40"},null,10,0.45,{"v":67.5,"d":"67.50"},1.65,{"v":66.66666666666667,"d":"66.67"},{"v":0.9,"d":"0.90"},{"v":30.000000000000004,"d":"30.00"},{"v":2,"d":"2.00"},0.8999999999999999,{"v":67.5,"d":"67.50"},{"v":1.987577480001443,"d":"1.99"},null,10,0.45,0.55,{"v":60.00000000000001,"d":"60.00"},{"v":22,"d":"22.00"},{"v":30.76923076923077,"d":"30.77"},{"v":61.92307692307692,"d":"61.92"},{"v":34.92307692307692,"d":"34.92"}]
[18,0.85,{"$f":"('Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$I$154)*B109","v":{"v":34,"d":"34.00"}},{"$f":"('Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$J$154)-(('Oculto CPCD'!$I$154/'Oculto CPCD'!$J$154)*'Oculto CPCD'!C109)","v":{"v":1.875,"d":"1.88"}},21.333333333333332,{"v":17,"d":"17.00"},{"v":18.133333333333333,"d":"18.13"},20,1.56,33.28,{"v":14.868948711920504,"d":"14.87"},null,11,{"v":0.5,"d":"0.50"},{"v":75,"d":"75.00"},{"v":1.5,"d":"1.50"},{"v":66.66666666666667,"d":"66.67"},{"v":1,"d":"1.00"},{"v":33.333333333333336,"d":"33.33"},{"v":2,"d":"2.00"},1,{"v":75,"d":"75.00"},{"v":1.882216964343617,"d":"1.88"},null,11,{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":66.66666666666667,"d":"66.67"},{"v":20,"d":"20.00"},{"v":30.76923076923077,"d":"30.77"},{"v":65.38461538461539,"d":"65.38"},{"v":35.38461538461539,"d":"35.38"}]
[19,{"v":0.9,"d":"0.90"},{"$f":"('Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$I$154)*B110","v":{"v":36,"d":"36.00"}},{"$f":"('Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$J$154)-(('Oculto CPCD'!$I$154/'Oculto CPCD'!$J$154)*'Oculto CPCD'!C110)","v":1.25},21.333333333333332,{"v":18,"d":"18.00"},{"v":19.2,"d":"19.20"},20,1.64,{"v":34.986666666666665,"d":"34.99"},{"v":14.381386682854542,"d":"14.38"},null,12,0.55,{"v":82.5,"d":"82.50"},{"v":1.3499999999999999,"d":"1.35"},{"v":66.66666666666667,"d":"66.67"},{"v":1.1,"d":"1.10"},{"v":36.66666666666667,"d":"36.67"},{"v":2,"d":"2.00"},{"$f":"U109+$U$25","v":1.1},{"v":82.5,"d":"82.50"},{"v":1.7869067845392923,"d":"1.79"},null,12,0.55,0.45,{"v":73.33333333333334,"d":"73.33"},{"v":18,"d":"18.00"},{"v":30.76923076923077,"d":"30.77"},{"v":68.84615384615385,"d":"68.85"},{"v":35.84615384615385,"d":"35.85"}]
[20,0.95,{"$f":"('Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$I$154)*B111","v":{"v":38,"d":"38.00"}},{"$f":"('Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$J$154)-(('Oculto CPCD'!$I$154/'Oculto CPCD'!$J$154)*'Oculto CPCD'!C111)","v":{"v":0.625,"d":"0.63"}},21.333333333333332,{"v":19,"d":"19.00"},{"v":20.266666666666666,"d":"20.27"},20,1.72,{"v":36.69333333333333,"d":"36.69"},{"v":13.931921895104855,"d":"13.93"},null,13,{"v":0.6,"d":"0.60"},{"v":90,"d":"90.00"},{"v":1.2,"d":"1.20"},{"v":66.66666666666667,"d":"66.67"},{"v":1.2,"d":"1.20"},{"v":40,"d":"40.00"},{"v":2,"d":"2.00"},1.2000000000000002,{"v":90,"d":"90.00"},{"v":1.6998954075496622,"d":"1.70"},null,13,{"v":0.6,"d":"0.60"},{"v":0.4,"d":"0.40"},{"v":80,"d":"80.00"},{"v":16,"d":"16.00"},{"v":30.76923076923077,"d":"30.77"},{"v":72.3076923076923,"d":"72.31"},{"v":36.30769230769231,"d":"36.31"}]
[21,{"v":1,"d":"1.00"},{"$f":"('Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$I$154)*B112","v":{"v":40,"d":"40.00"}},{"$f":"('Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$J$154)-(('Oculto CPCD'!$I$154/'Oculto CPCD'!$J$154)*'Oculto CPCD'!C112)","v":0},21.333333333333332,{"v":20,"d":"20.00"},{"v":21.333333333333332,"d":"21.33"},20,1.8,{"v":38.4,"d":"38.40"},{"v":13.516004434607552,"d":"13.52"},null,14,0.65,{"v":97.5,"d":"97.50"},1.05,{"v":66.66666666666667,"d":"66.67"},{"v":1.3,"d":"1.30"},{"v":43.333333333333336,"d":"43.33"},{"v":2,"d":"2.00"},1.3000000000000003,{"v":97.5,"d":"97.50"},{"v":1.6198526998761258,"d":"1.62"},null,14,0.65,0.35,{"v":86.66666666666667,"d":"86.67"},{"v":14,"d":"14.00"},{"v":30.76923076923077,"d":"30.77"},{"v":75.76923076923077,"d":"75.77"},{"v":36.769230769230774,"d":"36.77"}]
[{"$nulls":12},15,{"v":0.7,"d":"0.70"},{"v":105,"d":"105.00"},{"v":0.8999999999999999,"d":"0.90"},{"v":66.66666666666667,"d":"66.67"},{"v":1.4,"d":"1.40"},{"v":46.666666666666664,"d":"46.67"},{"v":2,"d":"2.00"},1.4000000000000004,{"v":105,"d":"105.00"},{"v":1.5457447277224041,"d":"1.55"},null,15,{"v":0.7,"d":"0.70"},{"v":0.3,"d":"0.30"},{"v":93.33333333333333,"d":"93.33"},{"v":12,"d":"12.00"},{"v":30.76923076923077,"d":"30.77"},{"v":79.23076923076923,"d":"79.23"},{"v":37.23076923076923,"d":"37.23"}]
[{"$nulls":4},"x1","x2",{"$nulls":6},16,0.75,{"v":112.5,"d":"112.50"},0.75,{"v":66.66666666666667,"d":"66.67"},{"v":1.5,"d":"1.50"},{"v":50,"d":"50.00"},{"v":2,"d":"2.00"},1.5000000000000004,{"v":112.5,"d":"112.50"},{"v":1.4767518562354525,"d":"1.48"},null,16,0.75,0.25,{"v":100,"d":"100.00"},{"v":10,"d":"10.00"},{"v":30.76923076923077,"d":"30.77"},{"v":82.6923076923077,"d":"82.69"},{"v":37.69230769230769,"d":"37.69"}]
[{"$nulls":3},"ALFA",{"$f":"'Cobb-Douglas CPCD'!$D$27","v":0.4},{"$f":"'Cobb-Douglas CPCD'!$F$27","v":0.6},{"$nulls":6},17,{"v":0.8,"d":"0.80"},{"v":120,"d":"120.00"},{"v":0.6000000000000001,"d":"0.60"},{"v":66.66666666666667,"d":"66.67"},{"v":1.6,"d":"1.60"},{"v":53.33333333333334,"d":"53.33"},{"v":2,"d":"2.00"},1.6000000000000005,{"v":120,"d":"120.00"},{"v":1.4122133350978814,"d":"1.41"},null,17,{"v":0.8,"d":"0.80"},{"v":0.2,"d":"0.20"},{"v":106.66666666666669,"d":"106.67"},{"v":8,"d":"8.00"},{"v":30.76923076923077,"d":"30.77"},{"v":86.15384615384616,"d":"86.15"},{"v":38.15384615384615,"d":"38.15"}]
[{"$nulls":3},"X",{"$f":"E115*E118/E117","v":{"v":21.333333333333332,"d":"21.3"}},{"$f":"F115*E118/F117","v":{"v":20,"d":"20.0"}},{"$f":"(E116^(E115))*(F116^(F115))","v":20.523030241936205},{"$nulls":5},18,0.85,{"v":127.5,"d":"127.50"},{"v":0.44999999999999973,"d":"0.45"},{"v":66.66666666666667,"d":"66.67"},{"v":1.7,"d":"1.70"},{"v":56.66666666666667,"d":"56.67"},{"v":2,"d":"2.00"},1.7000000000000006,{"v":127.5,"d":"127.50"},{"v":1.351588713281446,"d":"1.35"},null,18,0.85,0.15,{"v":113.33333333333334,"d":"113.33"},{"v":6,"d":"6.00"},{"v":30.76923076923077,"d":"30.77"},{"v":89.61538461538461,"d":"89.62"},{"v":38.61538461538461,"d":"38.62"}]
[{"$nulls":3},"P",{"$f":"MIN('Cobb-Douglas CPCD'!D7:D9)*0.75","v":3.75},{"$f":"'Cobb-Douglas CPCD'!F7","v":6},{"$nulls":6},19,{"v":0.9,"d":"0.90"},{"v":135,"d":"135.00"},{"v":0.2999999999999998,"d":"0.30"},{"v":66.66666666666667,"d":"66.67"},{"v":1.8,"d":"1.80"},{"v":60.00000000000001,"d":"60.00"},{"v":2,"d":"2.00"},1.8000000000000007,{"v":135,"d":"135.00"},{"v":1.2944302994414976,"d":"1.29"},null,19,{"v":0.9,"d":"0.90"},{"v":0.1,"d":"0.10"},{"v":120.00000000000001,"d":"120.00"},{"v":4,"d":"4.00"},{"v":30.76923076923077,"d":"30.77"},{"v":93.07692307692308,"d":"93.08"},{"v":39.07692307692308,"d":"39.08"}]
[{"$nulls":3},"M",{"$f":"'Cobb-Douglas CPCD'!C7","v":200},{"$nulls":7},20,0.95,{"v":142.5,"d":"142.50"},{"v":0.1499999999999999,"d":"0.15"},{"v":66.66666666666667,"d":"66.67"},{"v":1.9,"d":"1.90"},{"v":63.333333333333336,"d":"63.33"},{"v":2,"d":"2.00"},1.9000000000000008,{"v":142.5,"d":"142.50"},{"v":1.2403630781712218,"d":"1.24"},null,20,0.95,0.05,{"v":126.66666666666667,"d":"126.67"},{"v":2,"d":"2.00"},{"v":30.76923076923077,"d":"30.77"},{"v":96.53846153846153,"d":"96.54"},{"v":39.53846153846154,"d":"39.54"}]
[{"$nulls":12},21,{"v":1,"d":"1.00"},{"v":150,"d":"150.00"},0,{"v":66.66666666666667,"d":"66.67"},{"v":2,"d":"2.00"},{"v":66.66666666666667,"d":"66.67"},{"v":2,"d":"2.00"},2.000000000000001,{"v":150,"d":"150.00"},{"v":1.1890697837836717,"d":"1.19"},null,21,{"v":1,"d":"1.00"},0,{"v":133.33333333333334,"d":"133.33"},0,{"v":30.76923076923077,"d":"30.77"},{"v":100,"d":"100.00"},{"v":40,"d":"40.00"}]
["COBB-DOUGLAS 0",null,"Recta Presupuestaria",{"$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,{"$f":"'Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$I$150*'Oculto CPCD'!B122","v":0},{"$f":"('Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$J$150)-(('Oculto CPCD'!$I$150/'Oculto CPCD'!$J$150)*'Oculto CPCD'!C122)","v":{"v":12.5,"d":"12.50"}},{"$f":"$E$146","v":16},{"$f":"B122*$F$146","v":0},{"$f":"B122*$E$146","v":0},{"$f":"$F$146","v":20},{"$nulls":6},"p1",{"$f":"MIN(P90,P58,P26)*0.75","v":1.5},{"$f":"LN(P124)+P125","v":{"v":6.199705077879927,"d":"6.20"}},{"$nulls":9},"p1",{"$f":"AB26*0.75","v":1.5}]
[2,0.05,{"$f":"'Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$I$150*'Oculto CPCD'!B123","v":{"v":2,"d":"2.00"}},{"$f":"('Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$J$150)-(('Oculto CPCD'!$I$150/'Oculto CPCD'!$J$150)*'Oculto CPCD'!C123)","v":{"v":11.875,"d":"11.88"}},16,{"v":1,"d":"1.00"},{"v":0.8,"d":"0.80"},20,0.279999999999999,{"$f":"I123*$E$146","v":{"v":4.479999999999984,"d":"4.48"}},{"$f":"($G$146/(J123^($E$145)))^(1/$F$145)","v":{"v":46.72951871697996,"d":"46.73"}},{"$nulls":3},"p2",{"$f":"P91","v":100},{"$nulls":10},"p2",{"$f":"AB91","v":5}]
[3,{"v":0.1,"d":"0.10"},{"$f":"'Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$I$150*'Oculto CPCD'!B124","v":{"v":4,"d":"4.00"}},{"$f":"('Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$J$150)-(('Oculto CPCD'!$I$150/'Oculto CPCD'!$J$150)*'Oculto CPCD'!C124)","v":11.25},16,{"v":2,"d":"2.00"},{"v":1.6,"d":"1.60"},20,0.359999999999999,{"v":5.759999999999984,"d":"5.76"},{"v":39.5210367165563,"d":"39.52"},{"$nulls":3},"x1*",{"$f":"P123/P122","v":{"v":66.66666666666667,"d":"66.67"}},{"$nulls":10},"x1",{"$f":"AB121/(AB123+AB122)","v":30.76923076923077}]
[4,0.15,{"$f":"'Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$I$150*'Oculto CPCD'!B125","v":{"v":6,"d":"6.00"}},{"$f":"('Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$J$150)-(('Oculto CPCD'!$I$150/'Oculto CPCD'!$J$150)*'Oculto CPCD'!C125)","v":{"v":10.625,"d":"10.63"}},16,{"v":3,"d":"3.00"},{"v":2.4,"d":"2.40"},20,0.44,7.04,{"v":34.5722950978308,"d":"34.57"},{"$nulls":3},"x2*",{"$f":"P121/P123-1","v":{"v":2,"d":"2.00"}},{"$nulls":10},"x2",{"$f":"AB124","v":30.76923076923077}]
[5,{"v":0.2,"d":"0.20"},{"$f":"'Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$I$150*'Oculto CPCD'!B126","v":{"v":8,"d":"8.00"}},{"$f":"('Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$J$150)-(('Oculto CPCD'!$I$150/'Oculto CPCD'!$J$150)*'Oculto CPCD'!C126)","v":{"v":10,"d":"10.00"}},16,{"v":4,"d":"4.00"},{"v":3.2,"d":"3.20"},20,0.52,8.32,{"v":30.928659681454267,"d":"30.93"}]
[6,0.25,{"$f":"'Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$I$150*'Oculto CPCD'!B127","v":{"v":10,"d":"10.00"}},{"$f":"('Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$J$150)-(('Oculto CPCD'!$I$150/'Oculto CPCD'!$J$150)*'Oculto CPCD'!C127)","v":{"v":9.375,"d":"9.38"}},16,{"v":5,"d":"5.00"},{"v":4,"d":"4.00"},20,0.6,{"v":9.6,"d":"9.60"},{"v":28.114422176724958,"d":"28.11"}]
[7,{"v":0.3,"d":"0.30"},{"$f":"'Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$I$150*'Oculto CPCD'!B128","v":{"v":12,"d":"12.00"}},{"$f":"('Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$J$150)-(('Oculto CPCD'!$I$150/'Oculto CPCD'!$J$150)*'Oculto CPCD'!C128)","v":8.75},16,{"v":6,"d":"6.00"},{"v":4.8,"d":"4.80"},20,0.68,10.88,{"v":25.863703953871624,"d":"25.86"}]
[8,0.35,{"$f":"'Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$I$150*'Oculto CPCD'!B129","v":{"v":14,"d":"14.00"}},{"$f":"('Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$J$150)-(('Oculto CPCD'!$I$150/'Oculto CPCD'!$J$150)*'Oculto CPCD'!C129)","v":{"v":8.125,"d":"8.13"}},16,{"v":7,"d":"7.00"},{"v":5.6,"d":"5.60"},20,0.76,12.16,{"v":24.01527702835245,"d":"24.02"},null,"REGULARES 0",null,"Recta Presupuestaria",{"$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"},{"$f":"'Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$I$150*'Oculto CPCD'!B130","v":{"v":16,"d":"16.00"}},{"$f":"('Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$J$150)-(('Oculto CPCD'!$I$150/'Oculto CPCD'!$J$150)*'Oculto CPCD'!C130)","v":{"v":7.5,"d":"7.50"}},16,{"v":8,"d":"8.00"},{"v":6.4,"d":"6.40"},20,0.84,13.44,{"v":22.46520943007872,"d":"22.47"},null,"Unidades","ponderador","x1","x2","x1lin",null,"x2lin",null,"Cota","x1","x2",null,"Unidades","ponderador",null,"x1","x2","vertice","x1line","x2line"]
[10,0.45,{"$f":"'Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$I$150*'Oculto CPCD'!B131","v":{"v":18,"d":"18.00"}},{"$f":"('Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$J$150)-(('Oculto CPCD'!$I$150/'Oculto CPCD'!$J$150)*'Oculto CPCD'!C131)","v":{"v":6.875,"d":"6.88"}},16,{"v":9,"d":"9.00"},{"v":7.2,"d":"7.20"},20,0.92,14.72,{"v":21.143235352583808,"d":"21.14"},null,1,0,{"$f":"$P$25/$P$26*N131","v":0},{"$f":"($P$25/$P$27)-(($P$26/$P$27)*O131)","v":{"v":3,"d":"3.00"}},{"$f":"$P$156","v":{"v":50,"d":"50.00"}},{"$f":"$P$157*N131","v":0},{"$f":"Q131*N131","v":0},{"$f":"$P$157","v":{"v":2,"d":"2.00"}},{"$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":33.333333333333336,"d":"33.33"}},{"$f":"AD131+(($AB$23-AD131)*Z131)","v":{"v":33.333333333333336,"d":"33.33"}},{"$f":"AD131+(($AC$3-AD131)*Z131)","v":{"v":33.333333333333336,"d":"33.33"}}]
[11,{"v":0.5,"d":"0.50"},{"$f":"'Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$I$150*'Oculto CPCD'!B132","v":{"v":20,"d":"20.00"}},{"$f":"('Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$J$150)-(('Oculto CPCD'!$I$150/'Oculto CPCD'!$J$150)*'Oculto CPCD'!C132)","v":6.25},16,{"v":10,"d":"10.00"},{"v":8,"d":"8.00"},20,1,{"v":16,"d":"16.00"},{"v":19.999999999999996,"d":"20.00"},null,2,0.05,{"v":7.5,"d":"7.50"},2.85,{"$f":"$P$156","v":{"v":50,"d":"50.00"}},{"$f":"$P$157*N132","v":{"v":0.1,"d":"0.10"}},{"$f":"Q132*N132","v":{"v":2.5,"d":"2.50"}},{"$f":"$P$157","v":{"v":2,"d":"2.00"}},{"$f":"$U$25","v":0.1},{"$f":"O132","v":{"v":7.5,"d":"7.50"}},{"$f":"$Q$154-LN(V132)","v":{"v":3.8971199848858817,"d":"3.90"}},null,2,0.05,0.95,{"v":10,"d":"10.00"},{"v":38,"d":"38.00"},{"$f":"AD131","v":{"v":33.333333333333336,"d":"33.33"}},{"v":36.66666666666667,"d":"36.67"},{"v":33.66666666666667,"d":"33.67"}]
[12,0.55,{"$f":"'Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$I$150*'Oculto CPCD'!B133","v":{"v":22,"d":"22.00"}},{"$f":"('Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$J$150)-(('Oculto CPCD'!$I$150/'Oculto CPCD'!$J$150)*'Oculto CPCD'!C133)","v":{"v":5.625,"d":"5.63"}},16,{"v":11,"d":"11.00"},{"v":8.8,"d":"8.80"},20,1.08,17.28,{"v":18.999732740852174,"d":"19.00"},null,3,{"v":0.1,"d":"0.10"},{"v":15,"d":"15.00"},{"v":2.7,"d":"2.70"},{"v":50,"d":"50.00"},{"v":0.2,"d":"0.20"},{"v":5,"d":"5.00"},{"v":2,"d":"2.00"},{"$f":"U132+$U$25","v":0.2},{"$f":"O133","v":{"v":15,"d":"15.00"}},{"$f":"$Q$154-LN(V133)","v":{"v":3.2039728043259363,"d":"3.20"}},null,3,{"v":0.1,"d":"0.10"},{"v":0.9,"d":"0.90"},{"v":20,"d":"20.00"},{"v":36,"d":"36.00"},{"v":33.333333333333336,"d":"33.33"},{"v":40,"d":"40.00"},{"v":34,"d":"34.00"}]
[13,{"v":0.6,"d":"0.60"},{"$f":"'Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$I$150*'Oculto CPCD'!B134","v":{"v":24,"d":"24.00"}},{"$f":"('Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$J$150)-(('Oculto CPCD'!$I$150/'Oculto CPCD'!$J$150)*'Oculto CPCD'!C134)","v":{"v":5,"d":"5.00"}},16,{"v":12,"d":"12.00"},{"v":9.6,"d":"9.60"},20,1.16,18.56,{"v":18.115820249975524,"d":"18.12"},null,4,0.15,{"v":22.5,"d":"22.50"},2.55,{"v":50,"d":"50.00"},{"v":0.3,"d":"0.30"},{"v":7.5,"d":"7.50"},{"v":2,"d":"2.00"},0.30000000000000004,{"v":22.5,"d":"22.50"},{"v":2.798507696217772,"d":"2.80"},null,4,0.15,0.85,{"v":30,"d":"30.00"},{"v":34,"d":"34.00"},{"v":33.333333333333336,"d":"33.33"},{"v":43.333333333333336,"d":"43.33"},{"v":34.333333333333336,"d":"34.33"}]
[14,0.65,{"$f":"'Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$I$150*'Oculto CPCD'!B135","v":{"v":26,"d":"26.00"}},{"$f":"('Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$J$150)-(('Oculto CPCD'!$I$150/'Oculto CPCD'!$J$150)*'Oculto CPCD'!C135)","v":{"v":4.375,"d":"4.38"}},16,{"v":13,"d":"13.00"},{"v":10.4,"d":"10.40"},20,1.24,19.84,{"v":17.328017274015576,"d":"17.33"},null,5,{"v":0.2,"d":"0.20"},{"v":30,"d":"30.00"},{"v":2.4,"d":"2.40"},{"v":50,"d":"50.00"},{"v":0.4,"d":"0.40"},{"v":10,"d":"10.00"},{"v":2,"d":"2.00"},0.4,{"v":30,"d":"30.00"},{"v":2.510825623765991,"d":"2.51"},null,5,{"v":0.2,"d":"0.20"},{"v":0.8,"d":"0.80"},{"v":40,"d":"40.00"},{"v":32,"d":"32.00"},{"v":33.333333333333336,"d":"33.33"},{"v":46.66666666666667,"d":"46.67"},{"v":34.66666666666667,"d":"34.67"}]
[15,{"v":0.7,"d":"0.70"},{"$f":"'Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$I$150*'Oculto CPCD'!B136","v":{"v":28,"d":"28.00"}},{"$f":"('Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$J$150)-(('Oculto CPCD'!$I$150/'Oculto CPCD'!$J$150)*'Oculto CPCD'!C136)","v":3.75},16,{"v":14,"d":"14.00"},{"v":11.2,"d":"11.20"},20,1.32,21.12,{"v":16.620625916462462,"d":"16.62"},null,6,0.25,{"v":37.5,"d":"37.50"},2.25,{"v":50,"d":"50.00"},{"v":0.5,"d":"0.50"},{"v":12.5,"d":"12.50"},{"v":2,"d":"2.00"},0.5,{"v":37.5,"d":"37.50"},{"v":2.2876820724517812,"d":"2.29"},null,6,0.25,0.75,{"v":50,"d":"50.00"},{"v":30,"d":"30.00"},{"v":33.333333333333336,"d":"33.33"},{"v":50,"d":"50.00"},{"v":35,"d":"35.00"}]
[16,0.75,{"$f":"'Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$I$150*'Oculto CPCD'!B137","v":{"v":30,"d":"30.00"}},{"$f":"('Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$J$150)-(('Oculto CPCD'!$I$150/'Oculto CPCD'!$J$150)*'Oculto CPCD'!C137)","v":{"v":3.125,"d":"3.13"}},16,{"v":15,"d":"15.00"},{"v":12,"d":"12.00"},20,1.4,{"v":22.4,"d":"22.40"},{"v":15.981270601162809,"d":"15.98"},null,7,{"v":0.3,"d":"0.30"},{"v":45,"d":"45.00"},{"v":2.1,"d":"2.10"},{"v":50,"d":"50.00"},{"v":0.6,"d":"0.60"},{"v":15,"d":"15.00"},{"v":2,"d":"2.00"},0.6,{"v":45,"d":"45.00"},{"v":2.105360515657827,"d":"2.11"},null,7,{"v":0.3,"d":"0.30"},{"v":0.7,"d":"0.70"},{"v":60,"d":"60.00"},{"v":28,"d":"28.00"},{"v":33.333333333333336,"d":"33.33"},{"v":53.33333333333333,"d":"53.33"},{"v":35.333333333333336,"d":"35.33"}]
[17,{"v":0.8,"d":"0.80"},{"$f":"'Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$I$150*'Oculto CPCD'!B138","v":{"v":32,"d":"32.00"}},{"$f":"('Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$J$150)-(('Oculto CPCD'!$I$150/'Oculto CPCD'!$J$150)*'Oculto CPCD'!C138)","v":{"v":2.5,"d":"2.50"}},16,{"v":16,"d":"16.00"},{"v":12.8,"d":"12.80"},20,1.48,23.68,{"v":15.400051933256922,"d":"15.40"},null,8,0.35,{"v":52.5,"d":"52.50"},1.95,{"v":50,"d":"50.00"},{"v":0.7,"d":"0.70"},{"v":17.5,"d":"17.50"},{"v":2,"d":"2.00"},0.7,{"v":52.5,"d":"52.50"},{"v":1.9512098358305683,"d":"1.95"},null,8,0.35,0.65,{"v":70,"d":"70.00"},{"v":26,"d":"26.00"},{"v":33.333333333333336,"d":"33.33"},{"v":56.666666666666664,"d":"56.67"},{"v":35.66666666666667,"d":"35.67"}]
[18,0.85,{"$f":"'Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$I$150*'Oculto CPCD'!B139","v":{"v":34,"d":"34.00"}},{"$f":"('Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$J$150)-(('Oculto CPCD'!$I$150/'Oculto CPCD'!$J$150)*'Oculto CPCD'!C139)","v":{"v":1.875,"d":"1.88"}},16,{"v":17,"d":"17.00"},{"v":13.6,"d":"13.60"},20,1.56,24.96,{"v":14.868948711920497,"d":"14.87"},null,9,{"v":0.4,"d":"0.40"},{"v":60,"d":"60.00"},{"v":1.8,"d":"1.80"},{"v":50,"d":"50.00"},{"v":0.8,"d":"0.80"},{"v":20,"d":"20.00"},{"v":2,"d":"2.00"},0.7999999999999999,{"v":60,"d":"60.00"},{"v":1.817678443206046,"d":"1.82"},null,9,{"v":0.4,"d":"0.40"},{"v":0.6,"d":"0.60"},{"v":80,"d":"80.00"},{"v":24,"d":"24.00"},{"v":33.333333333333336,"d":"33.33"},{"v":60,"d":"60.00"},{"v":36,"d":"36.00"}]
[19,{"v":0.9,"d":"0.90"},{"$f":"'Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$I$150*'Oculto CPCD'!B140","v":{"v":36,"d":"36.00"}},{"$f":"('Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$J$150)-(('Oculto CPCD'!$I$150/'Oculto CPCD'!$J$150)*'Oculto CPCD'!C140)","v":1.25},16,{"v":18,"d":"18.00"},{"v":14.4,"d":"14.40"},20,1.64,26.24,{"v":14.381386682854542,"d":"14.38"},null,10,0.45,{"v":67.5,"d":"67.50"},1.65,{"v":50,"d":"50.00"},{"v":0.9,"d":"0.90"},{"v":22.5,"d":"22.50"},{"v":2,"d":"2.00"},0.8999999999999999,{"v":67.5,"d":"67.50"},{"v":1.6998954075496622,"d":"1.70"},null,10,0.45,0.55,{"v":90,"d":"90.00"},{"v":22,"d":"22.00"},{"v":33.333333333333336,"d":"33.33"},{"v":63.33333333333333,"d":"63.33"},{"v":36.333333333333336,"d":"36.33"}]
[20,0.95,{"$f":"'Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$I$150*'Oculto CPCD'!B141","v":{"v":38,"d":"38.00"}},{"$f":"('Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$J$150)-(('Oculto CPCD'!$I$150/'Oculto CPCD'!$J$150)*'Oculto CPCD'!C141)","v":{"v":0.625,"d":"0.63"}},16,{"v":19,"d":"19.00"},{"v":15.2,"d":"15.20"},20,1.72,27.52,{"v":13.931921895104855,"d":"13.93"},null,11,{"v":0.5,"d":"0.50"},{"v":75,"d":"75.00"},{"v":1.5,"d":"1.50"},{"v":50,"d":"50.00"},{"v":1,"d":"1.00"},{"v":25,"d":"25.00"},{"v":2,"d":"2.00"},1,{"v":75,"d":"75.00"},{"v":1.5945348918918363,"d":"1.59"},null,11,{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":100,"d":"100.00"},{"v":20,"d":"20.00"},{"v":33.333333333333336,"d":"33.33"},{"v":66.66666666666666,"d":"66.67"},{"v":36.66666666666667,"d":"36.67"}]
[21,{"v":1,"d":"1.00"},{"$f":"'Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$I$150*'Oculto CPCD'!B142","v":{"v":40,"d":"40.00"}},{"$f":"('Cobb-Douglas CPCD'!$C$7/'Oculto CPCD'!$J$150)-(('Oculto CPCD'!$I$150/'Oculto CPCD'!$J$150)*'Oculto CPCD'!C142)","v":0},16,{"v":20,"d":"20.00"},{"v":16,"d":"16.00"},20,1.8,{"v":28.8,"d":"28.80"},{"v":13.516004434607552,"d":"13.52"},null,12,0.55,{"v":82.5,"d":"82.50"},{"v":1.3499999999999999,"d":"1.35"},{"v":50,"d":"50.00"},{"v":1.1,"d":"1.10"},{"v":27.500000000000004,"d":"27.50"},{"v":2,"d":"2.00"},{"$f":"U141+$U$25","v":1.1},{"v":82.5,"d":"82.50"},{"v":1.4992247120875115,"d":"1.50"},null,12,0.55,0.45,{"v":110.00000000000001,"d":"110.00"},{"v":18,"d":"18.00"},{"v":33.333333333333336,"d":"33.33"},{"v":70,"d":"70.00"},{"v":37,"d":"37.00"}]
[{"$nulls":12},13,{"v":0.6,"d":"0.60"},{"v":90,"d":"90.00"},{"v":1.2,"d":"1.20"},{"v":50,"d":"50.00"},{"v":1.2,"d":"1.20"},{"v":30,"d":"30.00"},{"v":2,"d":"2.00"},1.2000000000000002,{"v":90,"d":"90.00"},{"v":1.4122133350978814,"d":"1.41"},null,13,{"v":0.6,"d":"0.60"},{"v":0.4,"d":"0.40"},{"v":120,"d":"120.00"},{"v":16,"d":"16.00"},{"v":33.333333333333336,"d":"33.33"},{"v":73.33333333333333,"d":"73.33"},{"v":37.333333333333336,"d":"37.33"}]
[{"$nulls":4},"x1","x2",{"$nulls":6},14,0.65,{"v":97.5,"d":"97.50"},1.05,{"v":50,"d":"50.00"},{"v":1.3,"d":"1.30"},{"v":32.5,"d":"32.50"},{"v":2,"d":"2.00"},1.3000000000000003,{"v":97.5,"d":"97.50"},{"v":1.332170627424345,"d":"1.33"},null,14,0.65,0.35,{"v":130,"d":"130.00"},{"v":14,"d":"14.00"},{"v":33.333333333333336,"d":"33.33"},{"v":76.66666666666666,"d":"76.67"},{"v":37.66666666666667,"d":"37.67"}]
[{"$nulls":3},"ALFA",{"$f":"E115","v":0.4},{"$f":"F115","v":0.6},{"$nulls":6},15,{"v":0.7,"d":"0.70"},{"v":105,"d":"105.00"},{"v":0.8999999999999999,"d":"0.90"},{"v":50,"d":"50.00"},{"v":1.4,"d":"1.40"},{"v":35,"d":"35.00"},{"v":2,"d":"2.00"},1.4000000000000004,{"v":105,"d":"105.00"},{"v":1.2580626552706233,"d":"1.26"},null,15,{"v":0.7,"d":"0.70"},{"v":0.3,"d":"0.30"},{"v":140,"d":"140.00"},{"v":12,"d":"12.00"},{"v":33.333333333333336,"d":"33.33"},{"v":80,"d":"80.00"},{"v":38,"d":"38.00"}]
[{"$nulls":3},"X",{"$f":"E145*('Cobb-Douglas CPCD'!C7/'Oculto CPCD'!I150)","v":16},{"$f":"F145*'Cobb-Douglas CPCD'!C7/'Cobb-Douglas CPCD'!F7","v":20},{"$f":"(E146^(E145))*(F146^(F145))","v":18.292202077093048},{"$nulls":5},16,0.75,{"v":112.5,"d":"112.50"},0.75,{"v":50,"d":"50.00"},{"v":1.5,"d":"1.50"},{"v":37.5,"d":"37.50"},{"v":2,"d":"2.00"},1.5000000000000004,{"v":112.5,"d":"112.50"},{"v":1.1890697837836717,"d":"1.19"},null,16,0.75,0.25,{"v":150,"d":"150.00"},{"v":10,"d":"10.00"},{"v":33.333333333333336,"d":"33.33"},{"v":83.33333333333333,"d":"83.33"},{"v":38.333333333333336,"d":"38.33"}]
[{"$nulls":3},"P",{"$f":"IF(C151=C152,E117,(IF(C152=C153,E117,E117*0.75)))","v":3.75},{"$f":"'Cobb-Douglas CPCD'!F7","v":6},{"$nulls":6},17,{"v":0.8,"d":"0.80"},{"v":120,"d":"120.00"},{"v":0.6000000000000001,"d":"0.60"},{"v":50,"d":"50.00"},{"v":1.6,"d":"1.60"},{"v":40,"d":"40.00"},{"v":2,"d":"2.00"},1.6000000000000005,{"v":120,"d":"120.00"},{"v":1.1245312626461006,"d":"1.12"},null,17,{"v":0.8,"d":"0.80"},{"v":0.2,"d":"0.20"},{"v":160,"d":"160.00"},{"v":8,"d":"8.00"},{"v":33.333333333333336,"d":"33.33"},{"v":86.66666666666666,"d":"86.67"},{"v":38.66666666666667,"d":"38.67"}]
[{"$nulls":3},"M",{"$f":"'Cobb-Douglas CPCD'!C7","v":200},{"$nulls":7},18,0.85,{"v":127.5,"d":"127.50"},{"v":0.44999999999999973,"d":"0.45"},{"v":50,"d":"50.00"},{"v":1.7,"d":"1.70"},{"v":42.5,"d":"42.50"},{"v":2,"d":"2.00"},1.7000000000000006,{"v":127.5,"d":"127.50"},{"v":1.0639066408296651,"d":"1.06"},null,18,0.85,0.15,{"v":170,"d":"170.00"},{"v":6,"d":"6.00"},{"v":33.333333333333336,"d":"33.33"},{"v":90,"d":"90.00"},{"v":39,"d":"39.00"}]
[{"$nulls":8},"p1","x1",null,null,19,{"v":0.9,"d":"0.90"},{"v":135,"d":"135.00"},{"v":0.2999999999999998,"d":"0.30"},{"v":50,"d":"50.00"},{"v":1.8,"d":"1.80"},{"v":45,"d":"45.00"},{"v":2,"d":"2.00"},1.8000000000000007,{"v":135,"d":"135.00"},{"v":1.0067482269897168,"d":"1.01"},null,19,{"v":0.9,"d":"0.90"},{"v":0.1,"d":"0.10"},{"v":180,"d":"180.00"},{"v":4,"d":"4.00"},{"v":33.333333333333336,"d":"33.33"},{"v":93.33333333333333,"d":"93.33"},{"v":39.333333333333336,"d":"39.33"}]
["CURVA PRECIO-CONSUMO",null,"X1","X2",{"$nulls":4},{"$f":"IF(G153=H153,I151,I151*0.75)","v":5},{"$f":"E145*E148/I150","v":16},null,null,20,0.95,{"v":142.5,"d":"142.50"},{"v":0.1499999999999999,"d":"0.15"},{"v":50,"d":"50.00"},{"v":1.9,"d":"1.90"},{"v":47.5,"d":"47.50"},{"v":2,"d":"2.00"},1.9000000000000008,{"v":142.5,"d":"142.50"},{"v":0.952681005719441,"d":"0.95"},null,20,0.95,0.05,{"v":190,"d":"190.00"},{"v":2,"d":"2.00"},{"v":33.333333333333336,"d":"33.33"},{"v":96.66666666666666,"d":"96.67"},{"v":39.666666666666664,"d":"39.67"}]
["CURVA UNO",null,{"$f":"E27","v":16},{"$f":"F27","v":20},{"$f":"IF(G153=H153,C151,C155)","v":16},{"$f":"MAX(D151:D155)","v":20},null,null,{"$f":"'Cobb-Douglas CPCD'!D7","v":5},{"$f":"C151","v":16},null,null,21,{"v":1,"d":"1.00"},{"v":150,"d":"150.00"},0,{"v":50,"d":"50.00"},{"v":2,"d":"2.00"},{"v":50,"d":"50.00"},{"v":2,"d":"2.00"},2.000000000000001,{"v":150,"d":"150.00"},{"v":0.9013877113318909,"d":"0.90"},null,21,{"v":1,"d":"1.00"},0,{"v":200,"d":"200.00"},0,{"v":33.333333333333336,"d":"33.33"},{"v":100,"d":"100.00"},{"v":40,"d":"40.00"}]
["CURVA DOS",null,{"$f":"E56","v":16},{"$f":"F56","v":20},{"$f":"IF(G153=H153,E151,MAX(C151:C155))","v":16},{"$f":"MAX(D151:D155)","v":20},{"$f":"F151+F152+F153","v":40},{"$f":"F151*3","v":60},{"$f":"'Cobb-Douglas CPCD'!D8","v":5},{"$f":"C152","v":16}]
["CURVA TRES",null,{"$f":"E85","v":16},{"$f":"F85","v":20},null,null,{"$f":"C151+C152+C153","v":48},{"$f":"C151*3","v":48},{"$f":"'Cobb-Douglas CPCD'!D9","v":5},{"$f":"C153","v":16},{"$nulls":4},"m",{"$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,{"$f":"IF(E153=F153,C151,E116)","v":16},{"$f":"F116","v":20},{"$nulls":4},{"$f":"IF(G153=H153,I151,MAX(I151:I153)*1.25)","v":5},{"$f":"E145*E148/I154","v":16},{"$nulls":4},"p1",{"$f":"P26","v":2},{"$f":"LN(P156)+P157","v":{"v":5.912023005428146,"d":"5.91"}},{"$nulls":9},"p1",{"$f":"AB26*0.5","v":1}]
["CURVA CERO",null,0,{"$f":"F146","v":20},{"$nulls":10},"p2",{"$f":"P123","v":100},{"$nulls":10},"p2",{"$f":"AB123","v":5}]
[{"$nulls":14},"x1*",{"$f":"P155/P154","v":{"v":50,"d":"50.00"}},{"$nulls":10},"x1",{"$f":"AB153/(AB155+AB154)","v":33.333333333333336}]
[{"$nulls":14},"x2*",{"$f":"P153/P155-1","v":{"v":2,"d":"2.00"}},{"$nulls":10},"x2",{"$f":"AB156","v":33.333333333333336}]
["X2LINE1",null,"X2LINE2",null,"X2LINE3",null,"PONDERA"]
[{"$f":"I151","v":5},{"$f":"$C$151*G159","v":0},{"$f":"I152","v":5},{"$f":"$C$152*G159","v":0},{"$f":"I153","v":5},{"$f":"$C$153*G159","v":0},0]
[{"$f":"A159","v":5},3.2,{"$f":"C159","v":5},3.2,{"$f":"E159","v":5},3.2,0.2]
[{"$f":"A160","v":5},6.4,{"$f":"C160","v":5},6.4,{"$f":"E160","v":5},6.4,0.4,{"$nulls":5},"CURVA PRECIO-CONSUMO",{"$nulls":11},"CURVA PRECIO-CONSUMO"]
[{"$f":"A161","v":5},9.6,{"$f":"C161","v":5},9.6,{"$f":"E161","v":5},9.6,0.6,{"$nulls":6},0,1,2,3,4,null,{"$f":"P28+P60+P92","v":{"v":150,"d":"150.00"}},{"$f":"P28*3","v":{"v":150,"d":"150.00"}},{"$nulls":4},0,1,2,3,4,null,{"$f":"AB28+AB60+AB92","v":{"v":85.71428571428572,"d":"85.71"}},{"$f":"AB28*3","v":{"v":85.71428571428572,"d":"85.71"}}]
[{"$f":"A162","v":5},12.8,{"$f":"C162","v":5},12.8,{"$f":"E162","v":5},12.8,0.8,{"$nulls":5},"x1*",{"$f":"IF(T162=U162,O163,0)","v":{"v":50,"d":"50.00"}},{"$f":"P28","v":{"v":50,"d":"50.00"}},{"$f":"P60","v":{"v":50,"d":"50.00"}},{"$f":"P92","v":{"v":50,"d":"50.00"}},{"$f":"IF(T162=U162,P156,P124)","v":{"v":50,"d":"50.00"}},{"$nulls":6},"x1*",{"$f":"IF(AF162=AG162,AA163,AB156)","v":{"v":28.571428571428573,"d":"28.57"}},{"$f":"AB28","v":{"v":28.571428571428573,"d":"28.57"}},{"$f":"AB60","v":{"v":28.571428571428573,"d":"28.57"}},{"$f":"AB92","v":{"v":28.571428571428573,"d":"28.57"}},{"$f":"IF(AF162=AG162,AA163,0)","v":{"v":28.571428571428573,"d":"28.57"}}]
[{"$f":"A163","v":5},16,{"$f":"C163","v":5},16,{"$f":"E163","v":5},16,1,{"$nulls":5},"x2*",{"$f":"P157","v":{"v":2,"d":"2.00"}},{"$f":"P29","v":{"v":2,"d":"2.00"}},{"$f":"P61","v":{"v":2,"d":"2.00"}},{"$f":"P93","v":{"v":2,"d":"2.00"}},{"$f":"P125","v":{"v":2,"d":"2.00"}},{"$nulls":6},"x2*",{"$f":"IF(AF162=AG162,AA164,AB157)","v":{"v":28.571428571428573,"d":"28.57"}},{"$f":"AB29","v":{"v":28.571428571428573,"d":"28.57"}},{"$f":"AB61","v":{"v":28.571428571428573,"d":"28.57"}},{"$f":"AB93","v":{"v":28.571428571428573,"d":"28.57"}},{"$f":"IF(AF162=AG162,AA164,0)","v":{"v":28.571428571428573,"d":"28.57"}}]
[]
["X2LINE1",null,"X2LINE2",null,"X2LINE3",null,"PONDERA"]
[{"$f":"C151","v":16},{"$f":"$I$151*G167","v":0},{"$f":"C152","v":16},{"$f":"$I$152*G167","v":0},{"$f":"C153","v":16},{"$f":"$I$153*G167","v":0},0,{"$nulls":5},"CURVA PRECIO-CONSUMO",null,"X1","X2","p1","p2",{"$nulls":6},"CURVA PRECIO-CONSUMO",null,"X1","X2","p1","p2"]
[{"$f":"A167","v":16},1,{"$f":"C167","v":16},1,{"$f":"E167","v":16},1,0.2,{"$nulls":5},"CURVA CERO",null,{"$f":"P156","v":{"v":50,"d":"50.0"}},{"$f":"P157","v":{"v":2,"d":"2.0"}},{"$f":"P154","v":{"v":2,"d":"2.0"}},{"$f":"P155","v":{"v":100,"d":"100.0"}},{"$nulls":6},"CURVA CERO",null,{"$f":"AB156","v":{"v":33.333333333333336,"d":"33.3"}},{"$f":"AB157","v":{"v":33.333333333333336,"d":"33.3"}},{"$f":"AB154","v":{"v":1,"d":"1.0"}},{"$f":"AB155","v":{"v":5,"d":"5.0"}}]
[{"$f":"A168","v":16},2,{"$f":"C168","v":16},2,{"$f":"E168","v":16},2,0.4,{"$nulls":5},"CURVA UNO",null,{"$f":"P28","v":{"v":50,"d":"50.0"}},{"$f":"P29","v":{"v":2,"d":"2.0"}},{"$f":"P26","v":{"v":2,"d":"2.0"}},{"$f":"P27","v":{"v":100,"d":"100.0"}},{"$nulls":6},"CURVA UNO",null,{"$f":"AB28","v":{"v":28.571428571428573,"d":"28.6"}},{"$f":"AB29","v":{"v":28.571428571428573,"d":"28.6"}},{"$f":"AB26","v":{"v":2,"d":"2.0"}},{"$f":"AB27","v":{"v":5,"d":"5.0"}}]
[{"$f":"A169","v":16},3,{"$f":"C169","v":16},3,{"$f":"E169","v":16},3,0.6,{"$nulls":5},"CURVA DOS",null,{"$f":"P60","v":{"v":50,"d":"50.0"}},{"$f":"P61","v":{"v":2,"d":"2.0"}},{"$f":"P58","v":{"v":2,"d":"2.0"}},{"$f":"P59","v":{"v":100,"d":"100.0"}},{"$nulls":6},"CURVA DOS",null,{"$f":"AB60","v":{"v":28.571428571428573,"d":"28.6"}},{"$f":"AB61","v":{"v":28.571428571428573,"d":"28.6"}},{"$f":"AB58","v":{"v":2,"d":"2.0"}},{"$f":"AB59","v":{"v":5,"d":"5.0"}}]
[{"$f":"A170","v":16},4,{"$f":"C170","v":16},4,{"$f":"E170","v":16},4,0.8,{"$nulls":5},"CURVA TRES",null,{"$f":"P92","v":{"v":50,"d":"50.0"}},{"$f":"P93","v":{"v":2,"d":"2.0"}},{"$f":"P90","v":{"v":2,"d":"2.0"}},{"$f":"P91","v":{"v":100,"d":"100.0"}},{"$nulls":6},"CURVA TRES",null,{"$f":"AB92","v":{"v":28.571428571428573,"d":"28.6"}},{"$f":"AB93","v":{"v":28.571428571428573,"d":"28.6"}},{"$f":"AB90","v":{"v":2,"d":"2.0"}},{"$f":"AB91","v":{"v":5,"d":"5.0"}}]
[{"$f":"A171","v":16},5,{"$f":"C171","v":16},5,{"$f":"E171","v":16},5,1,{"$nulls":5},"CURVA CUATRO",null,{"$f":"P124","v":{"v":66.66666666666667,"d":"66.7"}},{"$f":"P125","v":{"v":2,"d":"2.0"}},{"$f":"P122","v":1.5},{"$f":"P123","v":{"v":100,"d":"100.0"}},{"$nulls":6},"CURVA CUATRO",null,{"$f":"AB124","v":{"v":30.76923076923077,"d":"30.8"}},{"$f":"AB125","v":{"v":30.76923076923077,"d":"30.8"}},{"$f":"AB122","v":1.5},{"$f":"AB123","v":{"v":5,"d":"5.0"}}]
[]
[]
[{"$nulls":12},"X2LINE1",null,"X2LINE2",null,"X2LINE3",null,"PONDERA",{"$nulls":5},"X2LINE1",null,"X2LINE2",null,"X2LINE3",null,"PONDERA"]
[{"$nulls":12},{"$f":"Q169","v":2},{"$f":"$O$169*S176","v":0},{"$f":"Q170","v":2},{"$f":"$O$170*S176","v":0},{"$f":"Q171","v":2},{"$f":"$O$171*S176","v":0},0,{"$nulls":5},{"$f":"AC169","v":2},{"$f":"$AA$169*AE176","v":0},{"$f":"AC170","v":2},{"$f":"$AA$170*AE176","v":0},{"$f":"AC171","v":2},{"$f":"$AA$171*AE176","v":0},0]
[{"$nulls":12},{"$f":"M176","v":2},10,{"$f":"O176","v":2},10,{"$f":"Q176","v":2},10,0.2,{"$nulls":5},{"$f":"Y176","v":2},5.714285714285715,{"$f":"AA176","v":2},5.714285714285715,{"$f":"AC176","v":2},5.714285714285715,0.2]
[{"$nulls":12},{"$f":"M177","v":2},20,{"$f":"O177","v":2},20,{"$f":"Q177","v":2},20,0.4,{"$nulls":5},{"$f":"Y177","v":2},11.42857142857143,{"$f":"AA177","v":2},11.42857142857143,{"$f":"AC177","v":2},11.42857142857143,0.4]
[{"$nulls":12},{"$f":"M178","v":2},30,{"$f":"O178","v":2},30,{"$f":"Q178","v":2},30,0.6,{"$nulls":5},{"$f":"Y178","v":2},17.142857142857142,{"$f":"AA178","v":2},17.142857142857142,{"$f":"AC178","v":2},17.142857142857142,0.6]
[{"$nulls":12},{"$f":"M179","v":2},40,{"$f":"O179","v":2},40,{"$f":"Q179","v":2},40,0.8,{"$nulls":5},{"$f":"Y179","v":2},22.85714285714286,{"$f":"AA179","v":2},22.85714285714286,{"$f":"AC179","v":2},22.85714285714286,0.8]
[{"$nulls":12},{"$f":"M180","v":2},50,{"$f":"O180","v":2},50,{"$f":"Q180","v":2},50,1,{"$nulls":5},{"$f":"Y180","v":2},28.571428571428573,{"$f":"AA180","v":2},28.571428571428573,{"$f":"AC180","v":2},28.571428571428573,1]
[]
[{"$nulls":12},"X2LINE1",null,"X2LINE2",null,"X2LINE3",null,"PONDERA",{"$nulls":5},"X2LINE1",null,"X2LINE2",null,"X2LINE3",null,"PONDERA"]
[{"$nulls":12},{"$f":"O169","v":50},{"$f":"$Q$169*S184","v":0},{"$f":"O170","v":50},{"$f":"$Q$170*S184","v":0},{"$f":"O171","v":50},{"$f":"$Q$171*S184","v":0},0,{"$nulls":5},{"$f":"AA169","v":28.571428571428573},{"$f":"$AC$169*AE184","v":0},{"$f":"AA170","v":28.571428571428573},{"$f":"$AC$170*AE184","v":0},{"$f":"AA171","v":28.571428571428573},{"$f":"$AC$171*AE184","v":0},0]
[{"$nulls":12},{"$f":"M184","v":50},0.4,{"$f":"O184","v":50},0.4,{"$f":"Q184","v":50},0.4,0.2,{"$nulls":5},{"$f":"Y184","v":28.571428571428573},0.4,{"$f":"AA184","v":28.571428571428573},0.4,{"$f":"AC184","v":28.571428571428573},0.4,0.2]
[{"$nulls":12},{"$f":"M185","v":50},0.8,{"$f":"O185","v":50},0.8,{"$f":"Q185","v":50},0.8,0.4,{"$nulls":5},{"$f":"Y185","v":28.571428571428573},0.8,{"$f":"AA185","v":28.571428571428573},0.8,{"$f":"AC185","v":28.571428571428573},0.8,0.4]
[{"$nulls":12},{"$f":"M186","v":50},1.2,{"$f":"O186","v":50},1.2,{"$f":"Q186","v":50},1.2,0.6,{"$nulls":5},{"$f":"Y186","v":28.571428571428573},1.2,{"$f":"AA186","v":28.571428571428573},1.2,{"$f":"AC186","v":28.571428571428573},1.2,0.6]
[{"$nulls":12},{"$f":"M187","v":50},1.6,{"$f":"O187","v":50},1.6,{"$f":"Q187","v":50},1.6,0.8,{"$nulls":5},{"$f":"Y187","v":28.571428571428573},1.6,{"$f":"AA187","v":28.571428571428573},1.6,{"$f":"AC187","v":28.571428571428573},1.6,0.8]
[{"$nulls":12},{"$f":"M188","v":50},2,{"$f":"O188","v":50},2,{"$f":"Q188","v":50},2,1,{"$nulls":5},{"$f":"Y188","v":28.571428571428573},2,{"$f":"AA188","v":28.571428571428573},2,{"$f":"AC188","v":28.571428571428573},2,1]

{"sheet":"Cobb-Douglas CPCD","index":2,"n_rows":33,"n_cols":7,"rows_kept":33,"hidden":true,"merged":[[0,0,0,6],[1,0,1,6],[3,0,3,6],[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"]
["Y FUNCIÓN DE DEMANDA"]
[]
["COBB-DOUGLAS"]
[null,null,"RECTA PRESUPUESTAL"]
[null,null,"m","p1","x1","p2","x2"]
[null,"A",{"v":200,"d":"200.0"},{"v":5,"d":"5.0"},{"$f":"F14","v":{"v":16,"d":"16.0"}},{"v":6,"d":"6.0"},{"$f":"C14","v":{"v":20,"d":"20.0"}}]
[null,"B",{"$f":"$C$7","v":{"v":200,"d":"200.0"}},{"$f":"D7","v":{"v":5,"d":"5.0"}},{"$f":"F15","v":{"v":16,"d":"16.0"}},{"$f":"$F$7","v":{"v":6,"d":"6.0"}},{"$f":"C15","v":{"v":20,"d":"20.0"}}]
[null,"C",{"$f":"$C$7","v":{"v":200,"d":"200.0"}},{"$f":"D7","v":{"v":5,"d":"5.0"}},{"$f":"F16","v":{"v":16,"d":"16.0"}},{"$f":"$F$7","v":{"v":6,"d":"6.0"}},{"$f":"C16","v":{"v":20,"d":"20.0"}}]
[null,null,"Inserte los datos correspondientes"]
[]
[null,null,"PARÁMETROS DE  LA RECTA  PRESUPUESTAL"]
[null,null,"x2","b0","b1","x1"]
[null,"A",{"$f":"D14+(E14*F14)","v":{"v":20,"d":"20.0"}},{"$f":"C7/F7","v":{"v":33.333333333333336,"d":"33.3"}},{"$f":"D7/F7*-1","v":{"v":-0.8333333333333334,"d":"(0.8)"}},{"$f":"'Oculto CPCD'!E27","v":{"v":16,"d":"16.0"}}]
[null,"B",{"$f":"D15+(E15*F15)","v":{"v":20,"d":"20.0"}},{"$f":"C8/F8","v":{"v":33.333333333333336,"d":"33.3"}},{"$f":"D8/F8*-1","v":{"v":-0.8333333333333334,"d":"(0.8)"}},{"$f":"'Oculto CPCD'!E56","v":{"v":16,"d":"16.0"}}]
[null,"C",{"$f":"D16+(E16*F16)","v":{"v":20,"d":"20.0"}},{"$f":"C9/F9","v":{"v":33.333333333333336,"d":"33.3"}},{"$f":"D9/F9*-1","v":{"v":-0.8333333333333334,"d":"(0.8)"}},{"$f":"'Oculto CPCD'!E85","v":{"v":16,"d":"16.0"}}]
[]
[{"$nulls":4},"A","B","C"]
[null,null,"Máxima cantidad de x1",null,{"$f":"C7/D7","v":{"v":40,"d":"40.0"}},{"$f":"C8/D8","v":{"v":40,"d":"40.0"}},{"$f":"C9/D9","v":{"v":40,"d":"40.0"}}]
[null,null,"Máxima cantidad de x2",null,{"$f":"C7/F7","v":{"v":33.333333333333336,"d":"33.3"}},{"$f":"C8/F8","v":{"v":33.333333333333336,"d":"33.3"}},{"$f":"C9/F9","v":{"v":33.333333333333336,"d":"33.3"}}]
[null,null,"Precio relativo (<0)",null,{"$f":"(D7/F7)*(-1)","v":{"v":-0.8333333333333334,"d":"(0.8)"}},{"$f":"(D8/F8)*(-1)","v":{"v":-0.8333333333333334,"d":"(0.8)"}},{"$f":"(D9/F9)*(-1)","v":{"v":-0.8333333333333334,"d":"(0.8)"}}]
[]
[null,null,"PARÁMETROS DE  FUNCIÓN COBB-DOUGLAS"]
[null,null,"k","a","x1*","1-a","x2*"]
[null,"A",{"$f":"'Oculto CPCD'!F28","v":{"v":18.292202077093048,"d":"18.3"}},0.4,{"$f":"'Oculto CPCD'!$E$27","v":{"v":16,"d":"16.0"}},{"$f":"1-D25","v":0.6},{"$f":"'Oculto CPCD'!F27","v":{"v":20,"d":"20.0"}}]
[null,"B",{"$f":"'Oculto CPCD'!F57","v":{"v":18.292202077093048,"d":"18.3"}},{"$f":"D25","v":0.4},{"$f":"'Oculto CPCD'!$E$56","v":{"v":16,"d":"16.0"}},{"$f":"1-D26","v":0.6},{"$f":"'Oculto CPCD'!$F$56","v":{"v":20,"d":"20.0"}}]
[null,"C",{"$f":"'Oculto CPCD'!F86","v":{"v":18.292202077093048,"d":"18.3"}},{"$f":"D26","v":0.4},{"$f":"'Oculto CPCD'!$E$85","v":{"v":16,"d":"16.0"}},{"$f":"1-D27","v":0.6},{"$f":"'Oculto CPCD'!$F$85","v":{"v":20,"d":"20.0"}}]
[]
[]
[null,null,"Títulos"]
[null,null,"Resultados"]
[null,null,"Insertar datos"]
[null,null,"Cantidad de equilibrio"]

{"sheet":"CompPerf CPCD","index":3,"n_rows":34,"n_cols":7,"rows_kept":34,"hidden":true,"merged":[[0,0,0,6],[1,0,1,6],[3,0,3,6],[19,2,19,3],[20,2,20,3],[21,2,21,3],[30,2,30,3],[31,2,31,3],[32,2,32,3],[33,2,33,3]]}
["CURVA PRECIO-CONSUMO"]
["Y FUNCIÓN DE DEMANDA"]
[]
["COMPLEMENTOS PERFECTOS"]
[null,null,"RECTA PRESUPUESTAL"]
[null,null,"m","p1","x1","p2","x2"]
[null,"A",{"v":200,"d":"200.0"},{"v":2,"d":"2.0"},{"$f":"D26","v":{"v":28.571428571428573,"d":"28.6"}},{"v":5,"d":"5.0"},{"$f":"E26","v":{"v":28.571428571428573,"d":"28.6"}}]
[null,"B",{"$f":"C7","v":{"v":200,"d":"200.0"}},{"$f":"D7","v":{"v":2,"d":"2.0"}},{"$f":"D27","v":{"v":28.571428571428573,"d":"28.6"}},{"$f":"F7","v":{"v":5,"d":"5.0"}},{"$f":"E27","v":{"v":28.571428571428573,"d":"28.6"}}]
[null,"C",{"$f":"C8","v":{"v":200,"d":"200.0"}},{"$f":"D7","v":{"v":2,"d":"2.0"}},{"$f":"D28","v":{"v":28.571428571428573,"d":"28.6"}},{"$f":"F8","v":{"v":5,"d":"5.0"}},{"$f":"E28","v":{"v":28.571428571428573,"d":"28.6"}}]
[null,null,"Inserte los datos correspondientes"]
[]
[null,null,"PARÁMETROS DE  LA RECTA  PRESUPUESTAL"]
[null,null,"x2","b0","b1","x1"]
[null,"A",{"$f":"D14+(E14*F14)","v":{"v":28.57142857142857,"d":"28.6"}},{"$f":"C7/F7","v":{"v":40,"d":"40.0"}},{"$f":"D7/F7*-1","v":{"v":-0.4,"d":"(0.4)"}},{"$f":"E7","v":{"v":28.571428571428573,"d":"28.6"}}]
[null,"B",{"$f":"E27","v":{"v":28.571428571428573,"d":"28.6"}},{"$f":"C8/F8","v":{"v":40,"d":"40.0"}},{"$f":"D8/F8*-1","v":{"v":-0.4,"d":"(0.4)"}},{"$f":"D27","v":{"v":28.571428571428573,"d":"28.6"}}]
[null,"C",{"$f":"E28","v":{"v":28.571428571428573,"d":"28.6"}},{"$f":"C9/F9","v":{"v":40,"d":"40.0"}},{"$f":"D9/F9*-1","v":{"v":-0.4,"d":"(0.4)"}},{"$f":"D28","v":{"v":28.571428571428573,"d":"28.6"}}]
[]
[]
[{"$nulls":4},"A","B","C"]
[null,null,"Máxima cantidad de x1",null,{"$f":"C7/D7","v":{"v":100,"d":"100.0"}},{"$f":"C8/D8","v":{"v":100,"d":"100.0"}},{"$f":"C9/D9","v":{"v":100,"d":"100.0"}}]
[null,null,"Máxima cantidad de x2",null,{"$f":"C7/F7","v":{"v":40,"d":"40.0"}},{"$f":"C8/F8","v":{"v":40,"d":"40.0"}},{"$f":"C9/F9","v":{"v":40,"d":"40.0"}}]
[null,null,"Precio relativo (<0)",null,{"$f":"E14","v":{"v":-0.4,"d":"(0.4)"}},{"$f":"E15","v":{"v":-0.4,"d":"(0.4)"}},{"$f":"E16","v":{"v":-0.4,"d":"(0.4)"}}]
[]
[null,null,"PARÁMETROS DE LA CURVA DE INDIFERENCIA"]
[null,null,"k","x1*","x2*"]
[null,"A",{"$f":"MAX('Oculto CPCD'!AB23,'Oculto CPCD'!AC3)","v":{"v":100,"d":"100.0"}},{"$f":"'Oculto CPCD'!AB28","v":{"v":28.571428571428573,"d":"28.6"}},{"$f":"'Oculto CPCD'!AB29","v":{"v":28.571428571428573,"d":"28.6"}}]
[null,"B",{"$f":"MAX('Oculto CPCD'!AB55,'Oculto CPCD'!AC55)","v":{"v":100,"d":"100.0"}},{"$f":"'Oculto CPCD'!AB60","v":{"v":28.571428571428573,"d":"28.6"}},{"$f":"'Oculto CPCD'!AB61","v":{"v":28.571428571428573,"d":"28.6"}}]
[null,"C",{"$f":"MAX('Oculto CPCD'!AB87,'Oculto CPCD'!AC87)","v":{"v":100,"d":"100.0"}},{"$f":"'Oculto CPCD'!AB92","v":{"v":28.571428571428573,"d":"28.6"}},{"$f":"'Oculto CPCD'!AB93","v":{"v":28.571428571428573,"d":"28.6"}}]
[]
[]
[null,null,"Títulos"]
[null,null,"Resultados"]
[null,null,"Insertar datos"]
[null,null,"Cantidad de equilibrio"]

{"sheet":"Regulares CPCD","index":4,"n_rows":33,"n_cols":7,"rows_kept":33,"hidden":true,"merged":[[0,0,0,5],[1,0,1,5],[3,0,3,5],[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 PRECIO-CONSUMO"]
["Y FUNCIÓN DE DEMANDA"]
[]
["CUASILINEALES"]
[null,null,"RECTA PRESUPUESTAL"]
[null,null,"m","p1","x1","p2","x2"]
[null,"A",{"v":300,"d":"300.0"},{"v":2,"d":"2.0"},{"$f":"D25","v":{"v":50,"d":"50.0"}},{"v":100,"d":"100.0"},{"$f":"E25","v":{"v":2,"d":"2.0"}}]
[null,"B",{"$f":"C7","v":{"v":300,"d":"300.0"}},{"$f":"D7","v":{"v":2,"d":"2.0"}},{"$f":"D26","v":{"v":50,"d":"50.0"}},{"$f":"F7","v":{"v":100,"d":"100.0"}},{"$f":"E26","v":{"v":2,"d":"2.0"}}]
[null,"C",{"$f":"C8","v":{"v":300,"d":"300.0"}},{"$f":"D7","v":{"v":2,"d":"2.0"}},{"$f":"D27","v":{"v":50,"d":"50.0"}},{"$f":"F8","v":{"v":100,"d":"100.0"}},{"$f":"E27","v":{"v":2,"d":"2.0"}}]
[null,null,"Inserte los datos correspondientes"]
[]
[null,null,"PARÁMETROS DE  LA RECTA  PRESUPUESTAL"]
[null,null,"x2","b0","b1","x1"]
[null,"A",{"$f":"D14+(E14*F14)","v":{"v":2,"d":"2.0"}},{"$f":"C7/F7","v":{"v":3,"d":"3.0"}},{"$f":"D7/F7*-1","v":{"v":-0.02,"d":"(0.0)"}},{"$f":"E7","v":{"v":50,"d":"50.0"}}]
[null,"B",{"$f":"D15+(E15*F15)","v":{"v":2,"d":"2.0"}},{"$f":"C8/F8","v":{"v":3,"d":"3.0"}},{"$f":"D8/F8*-1","v":{"v":-0.02,"d":"(0.0)"}},{"$f":"E8","v":{"v":50,"d":"50.0"}}]
[null,"C",{"$f":"D16+(E16*F16)","v":{"v":2,"d":"2.0"}},{"$f":"C9/F9","v":{"v":3,"d":"3.0"}},{"$f":"D9/F9*-1","v":{"v":-0.02,"d":"(0.0)"}},{"$f":"E9","v":{"v":50,"d":"50.0"}}]
[]
[{"$nulls":3},"A","B","C"]
[null,"Máxima cantidad de x1",null,{"$f":"C7/D7","v":{"v":150,"d":"150.0"}},{"$f":"C8/D8","v":{"v":150,"d":"150.0"}},{"$f":"C9/D9","v":{"v":150,"d":"150.0"}}]
[null,"Máxima cantidad de x2",null,{"$f":"C7/F7","v":{"v":3,"d":"3.0"}},{"$f":"C8/F8","v":{"v":3,"d":"3.0"}},{"$f":"C9/F9","v":{"v":3,"d":"3.0"}}]
[null,"Precio relativo (<0)",null,{"$f":"D7/F7*(-1)","v":{"v":-0.02,"d":"(0.0)"}},{"$f":"(D8/F8)*(-1)","v":{"v":-0.02,"d":"(0.0)"}},{"$f":"(D9/F9)*(-1)","v":{"v":-0.02,"d":"(0.0)"}}]
[]
[null,null,"PARÁMETROS DE  FUNCIÓN REGULAR"]
[null,null,"k","x1*","x2*"]
[null,"A",{"$f":"'Oculto CPCD'!Q26","v":{"v":5.912023005428146,"d":"5.9"}},{"$f":"'Oculto CPCD'!P28","v":{"v":50,"d":"50.0"}},{"$f":"'Oculto CPCD'!P29","v":{"v":2,"d":"2.0"}}]
[null,"B",{"$f":"'Oculto CPCD'!Q58","v":{"v":5.912023005428146,"d":"5.9"}},{"$f":"'Oculto CPCD'!P60","v":{"v":50,"d":"50.0"}},{"$f":"'Oculto CPCD'!P61","v":{"v":2,"d":"2.0"}}]
[null,"C",{"$f":"'Oculto CPCD'!Q90","v":{"v":5.912023005428146,"d":"5.9"}},{"$f":"'Oculto CPCD'!P92","v":{"v":50,"d":"50.0"}},{"$f":"'Oculto CPCD'!P93","v":{"v":2,"d":"2.0"}}]
[]
[]
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos"]
[null,"Cantidad de equilibrio"]

{"sheet":"Oculto CMCCE","index":5,"n_rows":189,"n_cols":33,"rows_kept":189,"hidden":true,"merged":[[150,0,150,1],[151,0,151,1],[152,0,152,1],[153,0,153,1],[154,0,154,1]]}
["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","X1 LINE"]
[1,0,{"$f":"('Cobb-Douglas CMCCE'!$E$18)*B3","v":0},{"$f":"'Cobb-Douglas CMCCE'!$D$13+('Cobb-Douglas CMCCE'!$E$13*'Oculto CMCCE'!C3)","v":{"v":50,"d":"50.00"}},{"$f":"$E$27","v":75},{"$f":"$F$27*B3","v":0},{"$f":"$E$27*'Oculto CMCCE'!B3","v":0},{"$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$3-AD3)*Z3)","v":{"v":10,"d":"10.00"}},{"$f":"AD3*Z3","v":0}]
[2,0.05,{"$f":"('Cobb-Douglas CMCCE'!$E$18)*B4","v":{"v":7.5,"d":"7.50"}},{"$f":"'Cobb-Douglas CMCCE'!$D$13+('Cobb-Douglas CMCCE'!$E$13*'Oculto CMCCE'!C4)","v":{"v":47.5,"d":"47.50"}},{"$f":"$E$27","v":75},1.25,{"$f":"$E$27*'Oculto CMCCE'!B4","v":3.75},{"$f":"$F$27","v":25},0.279999999999999,{"$f":"$E$27*I4","v":{"v":20.999999999999925,"d":"21.00"}},{"$f":"($F$28/(J4^($E$26)))^(1/$F$26)","v":{"v":89.28571428571462,"d":"89.29"}},null,2,0.05,{"$f":"$P$25/$P$26*N4","v":{"v":0.5555555555555556,"d":"0.56"}},{"$f":"($P$25/$P$27)-(($P$26/$P$27)*O4)","v":{"v":1.9,"d":"1.90"}},{"$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$26-LN(V4)","v":{"v":3.3025850929940455,"d":"3.30"}},null,2,0.05,0.95,{"$f":"$AB$25/$AB$26*Z4","v":{"v":1,"d":"1.00"}},{"$f":"$AB$25/$AB$27*AA4","v":{"v":19,"d":"19.00"}},{"$f":"AD3","v":{"v":10,"d":"10.00"}},{"$f":"AD4+(($AB$23-AD4)*Z4)","v":{"v":10.5,"d":"10.50"}},{"$f":"AD4+(($AC$3-AD4)*Z4)","v":{"v":10.5,"d":"10.50"}},{"$f":"AD4*Z4","v":0.5}]
[3,{"v":0.1,"d":"0.10"},{"$f":"('Cobb-Douglas CMCCE'!$E$18)*B5","v":{"v":15,"d":"15.00"}},{"$f":"'Cobb-Douglas CMCCE'!$D$13+('Cobb-Douglas CMCCE'!$E$13*'Oculto CMCCE'!C5)","v":{"v":45,"d":"45.00"}},75,{"v":2.5,"d":"2.50"},{"$f":"$E$27*'Oculto CMCCE'!B5","v":{"v":7.5,"d":"7.50"}},25,0.359999999999999,{"$f":"$E$27*I5","v":{"v":26.999999999999925,"d":"27.00"}},{"$f":"($F$28/(J5^($E$26)))^(1/$F$26)","v":{"v":69.44444444444466,"d":"69.44"}},null,3,{"v":0.1,"d":"0.10"},{"v":1.1111111111111112,"d":"1.11"},{"v":1.8,"d":"1.80"},{"v":5.555555555555555,"d":"5.56"},{"v":0.1,"d":"0.10"},{"v":0.5555555555555556,"d":"0.56"},{"v":1,"d":"1.00"},{"$f":"U4+$U$25","v":0.2},{"$f":"O5","v":{"v":1.1111111111111112,"d":"1.11"}},{"$f":"$Q$26-LN(V5)","v":{"v":2.6094379124341,"d":"2.61"}},null,3,{"v":0.1,"d":"0.10"},{"v":0.9,"d":"0.90"},{"v":2,"d":"2.00"},{"v":18,"d":"18.00"},{"$f":"AD4","v":{"v":10,"d":"10.00"}},{"v":11,"d":"11.00"},{"v":11,"d":"11.00"},1]
[4,0.15,{"$f":"('Cobb-Douglas CMCCE'!$E$18)*B6","v":{"v":22.5,"d":"22.50"}},{"$f":"'Cobb-Douglas CMCCE'!$D$13+('Cobb-Douglas CMCCE'!$E$13*'Oculto CMCCE'!C6)","v":{"v":42.5,"d":"42.50"}},75,3.75,{"$f":"$E$27*'Oculto CMCCE'!B6","v":11.25},25,0.44,{"v":33,"d":"33.00"},{"v":56.81818181818183,"d":"56.82"},null,4,0.15,{"v":1.6666666666666665,"d":"1.67"},{"v":1.7,"d":"1.70"},{"v":5.555555555555555,"d":"5.56"},0.15,{"v":0.8333333333333333,"d":"0.83"},{"v":1,"d":"1.00"},{"$f":"U5+$U$25","v":0.30000000000000004},{"v":1.6666666666666665,"d":"1.67"},{"v":2.203972804325936,"d":"2.20"},null,4,0.15,0.85,{"v":3,"d":"3.00"},{"v":17,"d":"17.00"},{"v":10,"d":"10.00"},{"v":11.5,"d":"11.50"},{"v":11.5,"d":"11.50"},1.5]
[5,{"v":0.2,"d":"0.20"},{"$f":"('Cobb-Douglas CMCCE'!$E$18)*B7","v":{"v":30,"d":"30.00"}},{"$f":"'Cobb-Douglas CMCCE'!$D$13+('Cobb-Douglas CMCCE'!$E$13*'Oculto CMCCE'!C7)","v":{"v":40,"d":"40.00"}},75,{"v":5,"d":"5.00"},{"$f":"$E$27*'Oculto CMCCE'!B7","v":{"v":15,"d":"15.00"}},25,0.52,{"v":39,"d":"39.00"},{"v":48.07692307692309,"d":"48.08"},null,5,{"v":0.2,"d":"0.20"},{"v":2.2222222222222223,"d":"2.22"},{"v":1.6,"d":"1.60"},{"v":5.555555555555555,"d":"5.56"},{"v":0.2,"d":"0.20"},{"v":1.1111111111111112,"d":"1.11"},{"v":1,"d":"1.00"},0.4,{"v":2.2222222222222223,"d":"2.22"},{"v":1.9162907318741547,"d":"1.92"},null,5,{"v":0.2,"d":"0.20"},{"v":0.8,"d":"0.80"},{"v":4,"d":"4.00"},{"v":16,"d":"16.00"},{"v":10,"d":"10.00"},{"v":12,"d":"12.00"},{"v":12,"d":"12.00"},2]
[6,0.25,{"$f":"('Cobb-Douglas CMCCE'!$E$18)*B8","v":{"v":37.5,"d":"37.50"}},{"$f":"'Cobb-Douglas CMCCE'!$D$13+('Cobb-Douglas CMCCE'!$E$13*'Oculto CMCCE'!C8)","v":{"v":37.5,"d":"37.50"}},75,6.25,{"$f":"$E$27*'Oculto CMCCE'!B8","v":18.75},25,0.6,{"v":45,"d":"45.00"},{"v":41.66666666666667,"d":"41.67"},null,6,0.25,{"v":2.7777777777777777,"d":"2.78"},{"v":1.5,"d":"1.50"},{"v":5.555555555555555,"d":"5.56"},0.25,{"v":1.3888888888888888,"d":"1.39"},{"v":1,"d":"1.00"},0.5,{"v":2.7777777777777777,"d":"2.78"},{"v":1.6931471805599452,"d":"1.69"},null,6,0.25,0.75,{"v":5,"d":"5.00"},{"v":15,"d":"15.00"},{"v":10,"d":"10.00"},{"v":12.5,"d":"12.50"},{"v":12.5,"d":"12.50"},2.5]
[7,{"v":0.3,"d":"0.30"},{"$f":"('Cobb-Douglas CMCCE'!$E$18)*B9","v":{"v":45,"d":"45.00"}},{"$f":"'Cobb-Douglas CMCCE'!$D$13+('Cobb-Douglas CMCCE'!$E$13*'Oculto CMCCE'!C9)","v":{"v":35,"d":"35.00"}},75,{"v":7.5,"d":"7.50"},{"$f":"$E$27*'Oculto CMCCE'!B9","v":{"v":22.5,"d":"22.50"}},25,0.68,{"v":51.00000000000001,"d":"51.00"},{"v":36.76470588235295,"d":"36.76"},null,7,{"v":0.3,"d":"0.30"},{"v":3.333333333333333,"d":"3.33"},{"v":1.4,"d":"1.40"},{"v":5.555555555555555,"d":"5.56"},{"v":0.3,"d":"0.30"},{"v":1.6666666666666665,"d":"1.67"},{"v":1,"d":"1.00"},0.6,{"v":3.333333333333333,"d":"3.33"},{"v":1.5108256237659905,"d":"1.51"},null,7,{"v":0.3,"d":"0.30"},{"v":0.7,"d":"0.70"},{"v":6,"d":"6.00"},{"v":14,"d":"14.00"},{"v":10,"d":"10.00"},{"v":13,"d":"13.00"},{"v":13,"d":"13.00"},3]
[8,0.35,{"$f":"('Cobb-Douglas CMCCE'!$E$18)*B10","v":{"v":52.5,"d":"52.50"}},{"$f":"'Cobb-Douglas CMCCE'!$D$13+('Cobb-Douglas CMCCE'!$E$13*'Oculto CMCCE'!C10)","v":{"v":32.5,"d":"32.50"}},75,8.75,{"$f":"$E$27*'Oculto CMCCE'!B10","v":26.25},25,0.76,{"v":57,"d":"57.00"},{"v":32.894736842105274,"d":"32.89"},null,8,0.35,{"v":3.8888888888888884,"d":"3.89"},{"v":1.3000000000000003,"d":"1.30"},{"v":5.555555555555555,"d":"5.56"},0.35,{"v":1.9444444444444442,"d":"1.94"},{"v":1,"d":"1.00"},0.7,{"v":3.8888888888888884,"d":"3.89"},{"v":1.3566749439387322,"d":"1.36"},null,8,0.35,0.65,{"v":7,"d":"7.00"},{"v":13,"d":"13.00"},{"v":10,"d":"10.00"},{"v":13.5,"d":"13.50"},{"v":13.5,"d":"13.50"},3.5]
[9,{"v":0.4,"d":"0.40"},{"$f":"('Cobb-Douglas CMCCE'!$E$18)*B11","v":{"v":60,"d":"60.00"}},{"$f":"'Cobb-Douglas CMCCE'!$D$13+('Cobb-Douglas CMCCE'!$E$13*'Oculto CMCCE'!C11)","v":{"v":30,"d":"30.00"}},75,{"v":10,"d":"10.00"},{"$f":"$E$27*'Oculto CMCCE'!B11","v":{"v":30,"d":"30.00"}},25,0.84,{"v":63,"d":"63.00"},{"v":29.76190476190477,"d":"29.76"},null,9,{"v":0.4,"d":"0.40"},{"v":4.444444444444445,"d":"4.44"},{"v":1.2,"d":"1.20"},{"v":5.555555555555555,"d":"5.56"},{"v":0.4,"d":"0.40"},{"v":2.2222222222222223,"d":"2.22"},{"v":1,"d":"1.00"},0.7999999999999999,{"v":4.444444444444445,"d":"4.44"},{"v":1.2231435513142095,"d":"1.22"},null,9,{"v":0.4,"d":"0.40"},{"v":0.6,"d":"0.60"},{"v":8,"d":"8.00"},{"v":12,"d":"12.00"},{"v":10,"d":"10.00"},{"v":14,"d":"14.00"},{"v":14,"d":"14.00"},4]
[10,0.45,{"$f":"('Cobb-Douglas CMCCE'!$E$18)*B12","v":{"v":67.5,"d":"67.50"}},{"$f":"'Cobb-Douglas CMCCE'!$D$13+('Cobb-Douglas CMCCE'!$E$13*'Oculto CMCCE'!C12)","v":{"v":27.5,"d":"27.50"}},75,11.25,{"$f":"$E$27*'Oculto CMCCE'!B12","v":33.75},25,0.92,{"v":69,"d":"69.00"},{"v":27.17391304347827,"d":"27.17"},null,10,0.45,{"v":5,"d":"5.00"},{"v":1.1,"d":"1.10"},{"v":5.555555555555555,"d":"5.56"},0.45,{"v":2.5,"d":"2.50"},{"v":1,"d":"1.00"},0.8999999999999999,{"v":5,"d":"5.00"},{"v":1.1053605156578261,"d":"1.11"},null,10,0.45,0.55,{"v":9,"d":"9.00"},{"v":11,"d":"11.00"},{"v":10,"d":"10.00"},{"v":14.5,"d":"14.50"},{"v":14.5,"d":"14.50"},4.5]
[11,{"v":0.5,"d":"0.50"},{"$f":"('Cobb-Douglas CMCCE'!$E$18)*B13","v":{"v":75,"d":"75.00"}},{"$f":"'Cobb-Douglas CMCCE'!$D$13+('Cobb-Douglas CMCCE'!$E$13*'Oculto CMCCE'!C13)","v":{"v":25,"d":"25.00"}},75,{"v":12.5,"d":"12.50"},{"$f":"$E$27*'Oculto CMCCE'!B13","v":{"v":37.5,"d":"37.50"}},25,1,{"$f":"$E$27*I13","v":{"v":75,"d":"75.00"}},{"v":25,"d":"25.00"},null,11,{"v":0.5,"d":"0.50"},{"v":5.555555555555555,"d":"5.56"},{"v":1,"d":"1.00"},{"v":5.555555555555555,"d":"5.56"},{"v":0.5,"d":"0.50"},{"v":2.7777777777777777,"d":"2.78"},{"v":1,"d":"1.00"},1,{"v":5.555555555555555,"d":"5.56"},{"v":0.9999999999999998,"d":"1.00"},null,11,{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},5]
[12,0.55,{"$f":"('Cobb-Douglas CMCCE'!$E$18)*B14","v":{"v":82.5,"d":"82.50"}},{"$f":"'Cobb-Douglas CMCCE'!$D$13+('Cobb-Douglas CMCCE'!$E$13*'Oculto CMCCE'!C14)","v":{"v":22.5,"d":"22.50"}},75,{"v":13.750000000000002,"d":"13.75"},{"$f":"$E$27*'Oculto CMCCE'!B14","v":41.25},25,1.08,{"$f":"$E$27*I14","v":{"v":81,"d":"81.00"}},{"v":23.148148148148152,"d":"23.15"},null,12,0.55,{"v":6.111111111111112,"d":"6.11"},{"v":0.8999999999999999,"d":"0.90"},{"v":5.555555555555555,"d":"5.56"},0.55,{"v":3.055555555555556,"d":"3.06"},{"v":1,"d":"1.00"},{"$f":"U13+$U$25","v":1.1},{"v":6.111111111111112,"d":"6.11"},{"v":0.9046898201956748,"d":"0.90"},null,12,0.55,0.45,{"v":11,"d":"11.00"},{"v":9,"d":"9.00"},{"v":10,"d":"10.00"},{"v":15.5,"d":"15.50"},{"v":15.5,"d":"15.50"},5.5]
[13,{"v":0.6,"d":"0.60"},{"$f":"('Cobb-Douglas CMCCE'!$E$18)*B15","v":{"v":90,"d":"90.00"}},{"$f":"'Cobb-Douglas CMCCE'!$D$13+('Cobb-Douglas CMCCE'!$E$13*'Oculto CMCCE'!C15)","v":{"v":20,"d":"20.00"}},75,{"v":15,"d":"15.00"},{"$f":"$E$27*'Oculto CMCCE'!B15","v":{"v":45,"d":"45.00"}},25,1.16,{"v":87,"d":"87.00"},{"v":21.55172413793104,"d":"21.55"},null,13,{"v":0.6,"d":"0.60"},{"v":6.666666666666666,"d":"6.67"},{"v":0.8,"d":"0.80"},{"v":5.555555555555555,"d":"5.56"},{"v":0.6,"d":"0.60"},{"v":3.333333333333333,"d":"3.33"},{"v":1,"d":"1.00"},{"$f":"U14+$U$25","v":1.2000000000000002},{"v":6.666666666666666,"d":"6.67"},{"v":0.8176784432060451,"d":"0.82"},null,13,{"v":0.6,"d":"0.60"},{"v":0.4,"d":"0.40"},{"v":12,"d":"12.00"},{"v":8,"d":"8.00"},{"v":10,"d":"10.00"},{"v":16,"d":"16.00"},{"v":16,"d":"16.00"},6]
[14,0.65,{"$f":"('Cobb-Douglas CMCCE'!$E$18)*B16","v":{"v":97.5,"d":"97.50"}},{"$f":"'Cobb-Douglas CMCCE'!$D$13+('Cobb-Douglas CMCCE'!$E$13*'Oculto CMCCE'!C16)","v":{"v":17.5,"d":"17.50"}},75,16.25,{"$f":"$E$27*'Oculto CMCCE'!B16","v":48.75},25,1.24,{"v":93,"d":"93.00"},{"v":20.16129032258065,"d":"20.16"},null,14,0.65,{"v":7.222222222222222,"d":"7.22"},{"v":0.7,"d":"0.70"},{"v":5.555555555555555,"d":"5.56"},0.65,{"v":3.611111111111111,"d":"3.61"},{"v":1,"d":"1.00"},1.3000000000000003,{"v":7.222222222222222,"d":"7.22"},{"v":0.7376357355325087,"d":"0.74"},null,14,0.65,0.35,{"v":13,"d":"13.00"},{"v":7,"d":"7.00"},{"v":10,"d":"10.00"},{"v":16.5,"d":"16.50"},{"v":16.5,"d":"16.50"},6.5]
[15,{"v":0.7,"d":"0.70"},{"$f":"('Cobb-Douglas CMCCE'!$E$18)*B17","v":{"v":105,"d":"105.00"}},{"$f":"'Cobb-Douglas CMCCE'!$D$13+('Cobb-Douglas CMCCE'!$E$13*'Oculto CMCCE'!C17)","v":{"v":15,"d":"15.00"}},75,{"v":17.5,"d":"17.50"},{"$f":"$E$27*'Oculto CMCCE'!B17","v":{"v":52.5,"d":"52.50"}},25,1.32,{"v":99,"d":"99.00"},{"v":18.93939393939394,"d":"18.94"},null,15,{"v":0.7,"d":"0.70"},{"v":7.777777777777777,"d":"7.78"},{"v":0.6000000000000003,"d":"0.60"},{"v":5.555555555555555,"d":"5.56"},{"v":0.7,"d":"0.70"},{"v":3.8888888888888884,"d":"3.89"},{"v":1,"d":"1.00"},1.4000000000000004,{"v":7.777777777777777,"d":"7.78"},{"v":0.663527763378787,"d":"0.66"},null,15,{"v":0.7,"d":"0.70"},{"v":0.3,"d":"0.30"},{"v":14,"d":"14.00"},{"v":6,"d":"6.00"},{"v":10,"d":"10.00"},{"v":17,"d":"17.00"},{"v":17,"d":"17.00"},7]
[16,0.75,{"$f":"('Cobb-Douglas CMCCE'!$E$18)*B18","v":{"v":112.5,"d":"112.50"}},{"$f":"'Cobb-Douglas CMCCE'!$D$13+('Cobb-Douglas CMCCE'!$E$13*'Oculto CMCCE'!C18)","v":{"v":12.5,"d":"12.50"}},75,18.75,{"$f":"$E$27*'Oculto CMCCE'!B18","v":56.25},25,1.4,{"v":105,"d":"105.00"},{"v":17.85714285714286,"d":"17.86"},null,16,0.75,{"v":8.333333333333332,"d":"8.33"},{"v":0.5000000000000002,"d":"0.50"},{"v":5.555555555555555,"d":"5.56"},0.75,{"v":4.166666666666666,"d":"4.17"},{"v":1,"d":"1.00"},1.5000000000000004,{"v":8.333333333333332,"d":"8.33"},{"v":0.5945348918918354,"d":"0.59"},null,16,0.75,0.25,{"v":15,"d":"15.00"},{"v":5,"d":"5.00"},{"v":10,"d":"10.00"},{"v":17.5,"d":"17.50"},{"v":17.5,"d":"17.50"},7.5]
[17,{"v":0.8,"d":"0.80"},{"$f":"('Cobb-Douglas CMCCE'!$E$18)*B19","v":{"v":120,"d":"120.00"}},{"$f":"'Cobb-Douglas CMCCE'!$D$13+('Cobb-Douglas CMCCE'!$E$13*'Oculto CMCCE'!C19)","v":{"v":10,"d":"10.00"}},75,{"v":20,"d":"20.00"},{"$f":"$E$27*'Oculto CMCCE'!B19","v":{"v":60,"d":"60.00"}},25,1.48,{"v":111,"d":"111.00"},{"v":16.891891891891895,"d":"16.89"},null,17,{"v":0.8,"d":"0.80"},{"v":8.88888888888889,"d":"8.89"},{"v":0.3999999999999999,"d":"0.40"},{"v":5.555555555555555,"d":"5.56"},{"v":0.8,"d":"0.80"},{"v":4.444444444444445,"d":"4.44"},{"v":1,"d":"1.00"},1.6000000000000005,{"v":8.88888888888889,"d":"8.89"},{"v":0.5299963707542643,"d":"0.53"},null,17,{"v":0.8,"d":"0.80"},{"v":0.2,"d":"0.20"},{"v":16,"d":"16.00"},{"v":4,"d":"4.00"},{"v":10,"d":"10.00"},{"v":18,"d":"18.00"},{"v":18,"d":"18.00"},8]
[18,0.85,{"$f":"('Cobb-Douglas CMCCE'!$E$18)*B20","v":{"v":127.5,"d":"127.50"}},{"$f":"'Cobb-Douglas CMCCE'!$D$13+('Cobb-Douglas CMCCE'!$E$13*'Oculto CMCCE'!C20)","v":{"v":7.5,"d":"7.50"}},75,21.25,{"$f":"$E$27*'Oculto CMCCE'!B20","v":63.75},25,1.56,{"v":117,"d":"117.00"},{"v":16.02564102564103,"d":"16.03"},null,18,0.85,{"v":9.444444444444445,"d":"9.44"},{"v":0.30000000000000004,"d":"0.30"},{"v":5.555555555555555,"d":"5.56"},0.85,{"v":4.722222222222222,"d":"4.72"},{"v":1,"d":"1.00"},1.7000000000000006,{"v":9.444444444444445,"d":"9.44"},{"v":0.4693717489378293,"d":"0.47"},null,18,0.85,0.15,{"v":17,"d":"17.00"},{"v":3,"d":"3.00"},{"v":10,"d":"10.00"},{"v":18.5,"d":"18.50"},{"v":18.5,"d":"18.50"},8.5]
[19,{"v":0.9,"d":"0.90"},{"$f":"('Cobb-Douglas CMCCE'!$E$18)*B21","v":{"v":135,"d":"135.00"}},{"$f":"'Cobb-Douglas CMCCE'!$D$13+('Cobb-Douglas CMCCE'!$E$13*'Oculto CMCCE'!C21)","v":{"v":5,"d":"5.00"}},75,{"v":22.5,"d":"22.50"},{"$f":"$E$27*'Oculto CMCCE'!B21","v":{"v":67.5,"d":"67.50"}},25,1.64,{"v":122.99999999999999,"d":"123.00"},{"v":15.2439024390244,"d":"15.24"},null,19,{"v":0.9,"d":"0.90"},{"v":10,"d":"10.00"},{"v":0.20000000000000018,"d":"0.20"},{"v":5.555555555555555,"d":"5.56"},{"v":0.9,"d":"0.90"},{"v":5,"d":"5.00"},{"v":1,"d":"1.00"},1.8000000000000007,{"v":10,"d":"10.00"},{"v":0.4122133350978805,"d":"0.41"},null,19,{"v":0.9,"d":"0.90"},{"v":0.1,"d":"0.10"},{"v":18,"d":"18.00"},{"v":2,"d":"2.00"},{"v":10,"d":"10.00"},{"v":19,"d":"19.00"},{"v":19,"d":"19.00"},9]
[20,0.95,{"$f":"('Cobb-Douglas CMCCE'!$E$18)*B22","v":{"v":142.5,"d":"142.50"}},{"$f":"'Cobb-Douglas CMCCE'!$D$13+('Cobb-Douglas CMCCE'!$E$13*'Oculto CMCCE'!C22)","v":{"v":2.5,"d":"2.50"}},75,23.75,{"$f":"$E$27*'Oculto CMCCE'!B22","v":71.25},25,1.72,{"v":129,"d":"129.00"},{"v":14.534883720930237,"d":"14.53"},null,20,0.95,{"v":10.555555555555555,"d":"10.56"},{"v":0.10000000000000009,"d":"0.10"},{"v":5.555555555555555,"d":"5.56"},0.95,{"v":5.277777777777778,"d":"5.28"},{"v":1,"d":"1.00"},1.9000000000000008,{"v":10.555555555555555,"d":"10.56"},{"v":0.35814611382760475,"d":"0.36"},null,20,0.95,0.05,{"v":19,"d":"19.00"},{"v":1,"d":"1.00"},{"v":10,"d":"10.00"},{"v":19.5,"d":"19.50"},{"v":19.5,"d":"19.50"},9.5]
[21,{"v":1,"d":"1.00"},{"$f":"('Cobb-Douglas CMCCE'!$E$18)*B23","v":{"v":150,"d":"150.00"}},{"$f":"'Cobb-Douglas CMCCE'!$D$13+('Cobb-Douglas CMCCE'!$E$13*'Oculto CMCCE'!C23)","v":0},75,{"$f":"$F$27*B23","v":{"v":25,"d":"25.00"}},{"$f":"$E$27*'Oculto CMCCE'!B23","v":{"v":75,"d":"75.00"}},25,1.8,{"v":135,"d":"135.00"},{"v":13.888888888888895,"d":"13.89"},null,21,{"v":1,"d":"1.00"},{"v":11.11111111111111,"d":"11.11"},0,{"v":5.555555555555555,"d":"5.56"},{"v":1,"d":"1.00"},{"v":5.555555555555555,"d":"5.56"},{"v":1,"d":"1.00"},2.000000000000001,{"v":11.11111111111111,"d":"11.11"},{"v":0.3068528194400546,"d":"0.31"},null,21,{"v":1,"d":"1.00"},0,{"v":20,"d":"20.00"},0,{"v":10,"d":"10.00"},{"v":20,"d":"20.00"},{"$f":"AD23+(($AC$3-AD23)*Z23)","v":{"v":20,"d":"20.00"}},10]
[]
[{"$nulls":4},"x1","x2",{"$nulls":8},"m",{"$f":"'Regulares CMCCE'!$C$6","v":{"v":100,"d":"100.00"}},"k",{"$nulls":3},{"$f":"1/10","v":0.1},{"$nulls":5},"m",{"$f":"'CompPerf CMCCE'!C6","v":100}]
[{"$nulls":4},{"$f":"'Cobb-Douglas CMCCE'!$D$24","v":0.5},{"$f":"'Cobb-Douglas CMCCE'!$F$24","v":0.5},{"$nulls":8},"p1",{"$f":"'Regulares CMCCE'!D6","v":9},{"$f":"LN(P28)+P29","v":{"v":2.7147984280919264,"d":"2.71"}},{"$nulls":9},"p1",{"$f":"'CompPerf CMCCE'!D6","v":5}]
[{"$nulls":4},{"$f":"'Cobb-Douglas CMCCE'!$D$24*('Cobb-Douglas CMCCE'!$C$6/'Cobb-Douglas CMCCE'!$D$6)","v":75},{"$f":"'Cobb-Douglas CMCCE'!$F$24*('Cobb-Douglas CMCCE'!$C$6/'Cobb-Douglas CMCCE'!$F$6)","v":25},{"$nulls":8},"p2",{"$f":"'Regulares CMCCE'!F6","v":50},{"$nulls":10},"p2",{"$f":"'CompPerf CMCCE'!F6","v":5}]
[{"$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",{"$nulls":4},"lamda",{"$f":"(P25+(P26*Q28)+(P27*Q30))/(2*(P26*P27))","v":{"v":0.1111111111111111,"d":"0.11"}}]
["Unidades","ponderador","x1","x2","x3lin",null,"x4lin",null,"Cota","x1","x2"]
[1,0,{"$f":"'Cobb-Douglas CMCCE'!$F$18*B32","v":0},{"$f":"'Cobb-Douglas CMCCE'!$D$14+('Cobb-Douglas CMCCE'!$E$14*'Oculto CMCCE'!C32)","v":{"v":50,"d":"50.00"}},{"$f":"$E$56","v":75},{"$f":"$F$56*B32","v":0},{"$f":"$E$56*'Oculto CMCCE'!B32","v":0},{"$f":"$F$56","v":25}]
[2,0.05,{"$f":"'Cobb-Douglas CMCCE'!$F$18*B33","v":{"v":7.5,"d":"7.50"}},{"$f":"'Cobb-Douglas CMCCE'!$D$14+('Cobb-Douglas CMCCE'!$E$14*'Oculto CMCCE'!C33)","v":{"v":47.5,"d":"47.50"}},{"$f":"$E$56","v":75},{"$f":"$F$56*B33","v":1.25},{"$f":"$E$56*'Oculto CMCCE'!B33","v":3.75},{"$f":"$F$56","v":25},0.279999999999999,{"$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"},{"$f":"'Cobb-Douglas CMCCE'!$F$18*B34","v":{"v":15,"d":"15.00"}},{"$f":"'Cobb-Douglas CMCCE'!$D$14+('Cobb-Douglas CMCCE'!$E$14*'Oculto CMCCE'!C34)","v":{"v":45,"d":"45.00"}},75,{"v":2.5,"d":"2.50"},{"$f":"$E$56*'Oculto CMCCE'!B34","v":{"v":7.5,"d":"7.50"}},25,0.359999999999999,{"$f":"$E$56*I34","v":{"v":26.999999999999925,"d":"27.00"}},{"$f":"($F$57/(J34^($E$55)))^(1/$F$55)","v":{"v":69.44444444444466,"d":"69.44"}},null,"Unidades","ponderador","x1","x2","x1lin",null,"x2lin",null,"Cota","x1","x2",null,"Unidades","ponderador",null,"x1","x2","vertice","x1line","x2line","X1 LINE"]
[4,0.15,{"$f":"'Cobb-Douglas CMCCE'!$F$18*B35","v":{"v":22.5,"d":"22.50"}},{"$f":"'Cobb-Douglas CMCCE'!$D$14+('Cobb-Douglas CMCCE'!$E$14*'Oculto CMCCE'!C35)","v":{"v":42.5,"d":"42.50"}},75,3.75,{"$f":"$E$56*'Oculto CMCCE'!B35","v":11.25},25,0.44,{"v":33,"d":"33.00"},{"v":56.81818181818183,"d":"56.82"},null,1,0,{"$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$35-AD35)*Z35)","v":{"v":10,"d":"10.00"}},{"$f":"AD35*Z35","v":0}]
[5,{"v":0.2,"d":"0.20"},{"$f":"'Cobb-Douglas CMCCE'!$F$18*B36","v":{"v":30,"d":"30.00"}},{"$f":"'Cobb-Douglas CMCCE'!$D$14+('Cobb-Douglas CMCCE'!$E$14*'Oculto CMCCE'!C36)","v":{"v":40,"d":"40.00"}},75,{"v":5,"d":"5.00"},{"$f":"$E$56*'Oculto CMCCE'!B36","v":{"v":15,"d":"15.00"}},25,0.52,{"v":39,"d":"39.00"},{"v":48.07692307692309,"d":"48.08"},null,2,0.05,{"$f":"$P$57/$P$58*N36","v":{"v":0.5555555555555556,"d":"0.56"}},{"$f":"($P$57/$P$59)-(($P$58/$P$59)*O36)","v":{"v":1.9,"d":"1.90"}},{"$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$58-LN(V36)","v":{"v":3.3025850929940455,"d":"3.30"}},null,2,0.05,0.95,{"$f":"$AB$57/$AB$58*Z36","v":{"v":1,"d":"1.00"}},{"$f":"$AB$57/$AB$59*AA36","v":{"v":19,"d":"19.00"}},{"$f":"AD35","v":{"v":10,"d":"10.00"}},{"v":10.5,"d":"10.50"},{"$f":"AD36+(($AC$35-AD36)*Z36)","v":{"v":10.5,"d":"10.50"}},{"$f":"AD36*Z36","v":0.5}]
[6,0.25,{"$f":"'Cobb-Douglas CMCCE'!$F$18*B37","v":{"v":37.5,"d":"37.50"}},{"$f":"'Cobb-Douglas CMCCE'!$D$14+('Cobb-Douglas CMCCE'!$E$14*'Oculto CMCCE'!C37)","v":{"v":37.5,"d":"37.50"}},75,6.25,{"$f":"$E$56*'Oculto CMCCE'!B37","v":18.75},25,0.6,{"v":45,"d":"45.00"},{"v":41.66666666666667,"d":"41.67"},null,3,{"v":0.1,"d":"0.10"},{"v":1.1111111111111112,"d":"1.11"},{"v":1.8,"d":"1.80"},{"v":5.555555555555555,"d":"5.56"},{"v":0.1,"d":"0.10"},{"v":0.5555555555555556,"d":"0.56"},{"v":1,"d":"1.00"},{"$f":"U36+$U$25","v":0.2},{"$f":"O37","v":{"v":1.1111111111111112,"d":"1.11"}},{"$f":"$Q$58-LN(V37)","v":{"v":2.6094379124341,"d":"2.61"}},null,3,{"v":0.1,"d":"0.10"},{"v":0.9,"d":"0.90"},{"v":2,"d":"2.00"},{"v":18,"d":"18.00"},{"$f":"AD36","v":{"v":10,"d":"10.00"}},{"v":11,"d":"11.00"},{"v":11,"d":"11.00"},1]
[7,{"v":0.3,"d":"0.30"},{"$f":"'Cobb-Douglas CMCCE'!$F$18*B38","v":{"v":45,"d":"45.00"}},{"$f":"'Cobb-Douglas CMCCE'!$D$14+('Cobb-Douglas CMCCE'!$E$14*'Oculto CMCCE'!C38)","v":{"v":35,"d":"35.00"}},75,{"v":7.5,"d":"7.50"},{"$f":"$E$56*'Oculto CMCCE'!B38","v":{"v":22.5,"d":"22.50"}},25,0.68,{"v":51.00000000000001,"d":"51.00"},{"v":36.76470588235295,"d":"36.76"},null,4,0.15,{"v":1.6666666666666665,"d":"1.67"},{"v":1.7,"d":"1.70"},{"v":5.555555555555555,"d":"5.56"},0.15,{"v":0.8333333333333333,"d":"0.83"},{"v":1,"d":"1.00"},{"$f":"U37+$U$25","v":0.30000000000000004},{"v":1.6666666666666665,"d":"1.67"},{"v":2.203972804325936,"d":"2.20"},null,4,0.15,0.85,{"v":3,"d":"3.00"},{"v":17,"d":"17.00"},{"v":10,"d":"10.00"},{"v":11.5,"d":"11.50"},{"v":11.5,"d":"11.50"},1.5]
[8,0.35,{"$f":"'Cobb-Douglas CMCCE'!$F$18*B39","v":{"v":52.5,"d":"52.50"}},{"$f":"'Cobb-Douglas CMCCE'!$D$14+('Cobb-Douglas CMCCE'!$E$14*'Oculto CMCCE'!C39)","v":{"v":32.5,"d":"32.50"}},75,8.75,{"$f":"$E$56*'Oculto CMCCE'!B39","v":26.25},25,0.76,{"v":57,"d":"57.00"},{"v":32.894736842105274,"d":"32.89"},null,5,{"v":0.2,"d":"0.20"},{"v":2.2222222222222223,"d":"2.22"},{"v":1.6,"d":"1.60"},{"v":5.555555555555555,"d":"5.56"},{"v":0.2,"d":"0.20"},{"v":1.1111111111111112,"d":"1.11"},{"v":1,"d":"1.00"},0.4,{"v":2.2222222222222223,"d":"2.22"},{"v":1.9162907318741547,"d":"1.92"},null,5,{"v":0.2,"d":"0.20"},{"v":0.8,"d":"0.80"},{"v":4,"d":"4.00"},{"v":16,"d":"16.00"},{"v":10,"d":"10.00"},{"v":12,"d":"12.00"},{"v":12,"d":"12.00"},2]
[9,{"v":0.4,"d":"0.40"},{"$f":"'Cobb-Douglas CMCCE'!$F$18*B40","v":{"v":60,"d":"60.00"}},{"$f":"'Cobb-Douglas CMCCE'!$D$14+('Cobb-Douglas CMCCE'!$E$14*'Oculto CMCCE'!C40)","v":{"v":30,"d":"30.00"}},75,{"v":10,"d":"10.00"},{"$f":"$E$56*'Oculto CMCCE'!B40","v":{"v":30,"d":"30.00"}},25,0.84,{"v":63,"d":"63.00"},{"v":29.76190476190477,"d":"29.76"},null,6,0.25,{"v":2.7777777777777777,"d":"2.78"},{"v":1.5,"d":"1.50"},{"v":5.555555555555555,"d":"5.56"},0.25,{"v":1.3888888888888888,"d":"1.39"},{"v":1,"d":"1.00"},0.5,{"v":2.7777777777777777,"d":"2.78"},{"v":1.6931471805599452,"d":"1.69"},null,6,0.25,0.75,{"v":5,"d":"5.00"},{"v":15,"d":"15.00"},{"v":10,"d":"10.00"},{"v":12.5,"d":"12.50"},{"v":12.5,"d":"12.50"},2.5]
[10,0.45,{"$f":"'Cobb-Douglas CMCCE'!$F$18*B41","v":{"v":67.5,"d":"67.50"}},{"$f":"'Cobb-Douglas CMCCE'!$D$14+('Cobb-Douglas CMCCE'!$E$14*'Oculto CMCCE'!C41)","v":{"v":27.5,"d":"27.50"}},75,11.25,{"$f":"$E$56*'Oculto CMCCE'!B41","v":33.75},25,0.92,{"v":69,"d":"69.00"},{"v":27.17391304347827,"d":"27.17"},null,7,{"v":0.3,"d":"0.30"},{"v":3.333333333333333,"d":"3.33"},{"v":1.4,"d":"1.40"},{"v":5.555555555555555,"d":"5.56"},{"v":0.3,"d":"0.30"},{"v":1.6666666666666665,"d":"1.67"},{"v":1,"d":"1.00"},0.6,{"v":3.333333333333333,"d":"3.33"},{"v":1.5108256237659905,"d":"1.51"},null,7,{"v":0.3,"d":"0.30"},{"v":0.7,"d":"0.70"},{"v":6,"d":"6.00"},{"v":14,"d":"14.00"},{"v":10,"d":"10.00"},{"v":13,"d":"13.00"},{"v":13,"d":"13.00"},3]
[11,{"v":0.5,"d":"0.50"},{"$f":"'Cobb-Douglas CMCCE'!$F$18*B42","v":{"v":75,"d":"75.00"}},{"$f":"'Cobb-Douglas CMCCE'!$D$14+('Cobb-Douglas CMCCE'!$E$14*'Oculto CMCCE'!C42)","v":{"v":25,"d":"25.00"}},75,{"v":12.5,"d":"12.50"},{"$f":"$E$56*'Oculto CMCCE'!B42","v":{"v":37.5,"d":"37.50"}},25,1,{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},null,8,0.35,{"v":3.8888888888888884,"d":"3.89"},{"v":1.3000000000000003,"d":"1.30"},{"v":5.555555555555555,"d":"5.56"},0.35,{"v":1.9444444444444442,"d":"1.94"},{"v":1,"d":"1.00"},0.7,{"v":3.8888888888888884,"d":"3.89"},{"v":1.3566749439387322,"d":"1.36"},null,8,0.35,0.65,{"v":7,"d":"7.00"},{"v":13,"d":"13.00"},{"v":10,"d":"10.00"},{"v":13.5,"d":"13.50"},{"v":13.5,"d":"13.50"},3.5]
[12,0.55,{"$f":"'Cobb-Douglas CMCCE'!$F$18*B43","v":{"v":82.5,"d":"82.50"}},{"$f":"'Cobb-Douglas CMCCE'!$D$14+('Cobb-Douglas CMCCE'!$E$14*'Oculto CMCCE'!C43)","v":{"v":22.5,"d":"22.50"}},75,{"v":13.750000000000002,"d":"13.75"},{"$f":"$E$56*'Oculto CMCCE'!B43","v":41.25},25,1.08,{"v":81,"d":"81.00"},{"v":23.148148148148152,"d":"23.15"},null,9,{"v":0.4,"d":"0.40"},{"v":4.444444444444445,"d":"4.44"},{"v":1.2,"d":"1.20"},{"v":5.555555555555555,"d":"5.56"},{"v":0.4,"d":"0.40"},{"v":2.2222222222222223,"d":"2.22"},{"v":1,"d":"1.00"},0.7999999999999999,{"v":4.444444444444445,"d":"4.44"},{"v":1.2231435513142095,"d":"1.22"},null,9,{"v":0.4,"d":"0.40"},{"v":0.6,"d":"0.60"},{"v":8,"d":"8.00"},{"v":12,"d":"12.00"},{"v":10,"d":"10.00"},{"v":14,"d":"14.00"},{"v":14,"d":"14.00"},4]
[13,{"v":0.6,"d":"0.60"},{"$f":"'Cobb-Douglas CMCCE'!$F$18*B44","v":{"v":90,"d":"90.00"}},{"$f":"'Cobb-Douglas CMCCE'!$D$14+('Cobb-Douglas CMCCE'!$E$14*'Oculto CMCCE'!C44)","v":{"v":20,"d":"20.00"}},75,{"v":15,"d":"15.00"},{"$f":"$E$56*'Oculto CMCCE'!B44","v":{"v":45,"d":"45.00"}},25,1.16,{"v":87,"d":"87.00"},{"v":21.55172413793104,"d":"21.55"},null,10,0.45,{"v":5,"d":"5.00"},{"v":1.1,"d":"1.10"},{"v":5.555555555555555,"d":"5.56"},0.45,{"v":2.5,"d":"2.50"},{"v":1,"d":"1.00"},0.8999999999999999,{"v":5,"d":"5.00"},{"v":1.1053605156578261,"d":"1.11"},null,10,0.45,0.55,{"v":9,"d":"9.00"},{"v":11,"d":"11.00"},{"v":10,"d":"10.00"},{"v":14.5,"d":"14.50"},{"v":14.5,"d":"14.50"},4.5]
[14,0.65,{"$f":"'Cobb-Douglas CMCCE'!$F$18*B45","v":{"v":97.5,"d":"97.50"}},{"$f":"'Cobb-Douglas CMCCE'!$D$14+('Cobb-Douglas CMCCE'!$E$14*'Oculto CMCCE'!C45)","v":{"v":17.5,"d":"17.50"}},75,16.25,{"$f":"$E$56*'Oculto CMCCE'!B45","v":48.75},25,1.24,{"v":93,"d":"93.00"},{"v":20.16129032258065,"d":"20.16"},null,11,{"v":0.5,"d":"0.50"},{"v":5.555555555555555,"d":"5.56"},{"v":1,"d":"1.00"},{"v":5.555555555555555,"d":"5.56"},{"v":0.5,"d":"0.50"},{"v":2.7777777777777777,"d":"2.78"},{"v":1,"d":"1.00"},1,{"v":5.555555555555555,"d":"5.56"},{"v":0.9999999999999998,"d":"1.00"},null,11,{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},5]
[15,{"v":0.7,"d":"0.70"},{"$f":"'Cobb-Douglas CMCCE'!$F$18*B46","v":{"v":105,"d":"105.00"}},{"$f":"'Cobb-Douglas CMCCE'!$D$14+('Cobb-Douglas CMCCE'!$E$14*'Oculto CMCCE'!C46)","v":{"v":15,"d":"15.00"}},75,{"v":17.5,"d":"17.50"},{"$f":"$E$56*'Oculto CMCCE'!B46","v":{"v":52.5,"d":"52.50"}},25,1.32,{"v":99,"d":"99.00"},{"v":18.93939393939394,"d":"18.94"},null,12,0.55,{"v":6.111111111111112,"d":"6.11"},{"v":0.8999999999999999,"d":"0.90"},{"v":5.555555555555555,"d":"5.56"},0.55,{"v":3.055555555555556,"d":"3.06"},{"v":1,"d":"1.00"},{"$f":"U45+$U$25","v":1.1},{"v":6.111111111111112,"d":"6.11"},{"v":0.9046898201956748,"d":"0.90"},null,12,0.55,0.45,{"v":11,"d":"11.00"},{"v":9,"d":"9.00"},{"v":10,"d":"10.00"},{"v":15.5,"d":"15.50"},{"v":15.5,"d":"15.50"},5.5]
[16,0.75,{"$f":"'Cobb-Douglas CMCCE'!$F$18*B47","v":{"v":112.5,"d":"112.50"}},{"$f":"'Cobb-Douglas CMCCE'!$D$14+('Cobb-Douglas CMCCE'!$E$14*'Oculto CMCCE'!C47)","v":{"v":12.5,"d":"12.50"}},75,18.75,{"$f":"$E$56*'Oculto CMCCE'!B47","v":56.25},25,1.4,{"v":105,"d":"105.00"},{"v":17.85714285714286,"d":"17.86"},null,13,{"v":0.6,"d":"0.60"},{"v":6.666666666666666,"d":"6.67"},{"v":0.8,"d":"0.80"},{"v":5.555555555555555,"d":"5.56"},{"v":0.6,"d":"0.60"},{"v":3.333333333333333,"d":"3.33"},{"v":1,"d":"1.00"},{"$f":"U46+$U$25","v":1.2000000000000002},{"v":6.666666666666666,"d":"6.67"},{"v":0.8176784432060451,"d":"0.82"},null,13,{"v":0.6,"d":"0.60"},{"v":0.4,"d":"0.40"},{"v":12,"d":"12.00"},{"v":8,"d":"8.00"},{"v":10,"d":"10.00"},{"v":16,"d":"16.00"},{"v":16,"d":"16.00"},6]
[17,{"v":0.8,"d":"0.80"},{"$f":"'Cobb-Douglas CMCCE'!$F$18*B48","v":{"v":120,"d":"120.00"}},{"$f":"'Cobb-Douglas CMCCE'!$D$14+('Cobb-Douglas CMCCE'!$E$14*'Oculto CMCCE'!C48)","v":{"v":10,"d":"10.00"}},75,{"v":20,"d":"20.00"},{"$f":"$E$56*'Oculto CMCCE'!B48","v":{"v":60,"d":"60.00"}},25,1.48,{"v":111,"d":"111.00"},{"v":16.891891891891895,"d":"16.89"},null,14,0.65,{"v":7.222222222222222,"d":"7.22"},{"v":0.7,"d":"0.70"},{"v":5.555555555555555,"d":"5.56"},0.65,{"v":3.611111111111111,"d":"3.61"},{"v":1,"d":"1.00"},1.3000000000000003,{"v":7.222222222222222,"d":"7.22"},{"v":0.7376357355325087,"d":"0.74"},null,14,0.65,0.35,{"v":13,"d":"13.00"},{"v":7,"d":"7.00"},{"v":10,"d":"10.00"},{"v":16.5,"d":"16.50"},{"v":16.5,"d":"16.50"},6.5]
[18,0.85,{"$f":"'Cobb-Douglas CMCCE'!$F$18*B49","v":{"v":127.5,"d":"127.50"}},{"$f":"'Cobb-Douglas CMCCE'!$D$14+('Cobb-Douglas CMCCE'!$E$14*'Oculto CMCCE'!C49)","v":{"v":7.5,"d":"7.50"}},75,21.25,{"$f":"$E$56*'Oculto CMCCE'!B49","v":63.75},25,1.56,{"v":117,"d":"117.00"},{"v":16.02564102564103,"d":"16.03"},null,15,{"v":0.7,"d":"0.70"},{"v":7.777777777777777,"d":"7.78"},{"v":0.6000000000000003,"d":"0.60"},{"v":5.555555555555555,"d":"5.56"},{"v":0.7,"d":"0.70"},{"v":3.8888888888888884,"d":"3.89"},{"v":1,"d":"1.00"},1.4000000000000004,{"v":7.777777777777777,"d":"7.78"},{"v":0.663527763378787,"d":"0.66"},null,15,{"v":0.7,"d":"0.70"},{"v":0.3,"d":"0.30"},{"v":14,"d":"14.00"},{"v":6,"d":"6.00"},{"v":10,"d":"10.00"},{"v":17,"d":"17.00"},{"v":17,"d":"17.00"},7]
[19,{"v":0.9,"d":"0.90"},{"$f":"'Cobb-Douglas CMCCE'!$F$18*B50","v":{"v":135,"d":"135.00"}},{"$f":"'Cobb-Douglas CMCCE'!$D$14+('Cobb-Douglas CMCCE'!$E$14*'Oculto CMCCE'!C50)","v":{"v":5,"d":"5.00"}},75,{"v":22.5,"d":"22.50"},{"$f":"$E$56*'Oculto CMCCE'!B50","v":{"v":67.5,"d":"67.50"}},25,1.64,{"v":122.99999999999999,"d":"123.00"},{"v":15.2439024390244,"d":"15.24"},null,16,0.75,{"v":8.333333333333332,"d":"8.33"},{"v":0.5000000000000002,"d":"0.50"},{"v":5.555555555555555,"d":"5.56"},0.75,{"v":4.166666666666666,"d":"4.17"},{"v":1,"d":"1.00"},1.5000000000000004,{"v":8.333333333333332,"d":"8.33"},{"v":0.5945348918918354,"d":"0.59"},null,16,0.75,0.25,{"v":15,"d":"15.00"},{"v":5,"d":"5.00"},{"v":10,"d":"10.00"},{"v":17.5,"d":"17.50"},{"v":17.5,"d":"17.50"},7.5]
[20,0.95,{"$f":"'Cobb-Douglas CMCCE'!$F$18*B51","v":{"v":142.5,"d":"142.50"}},{"$f":"'Cobb-Douglas CMCCE'!$D$14+('Cobb-Douglas CMCCE'!$E$14*'Oculto CMCCE'!C51)","v":{"v":2.5,"d":"2.50"}},75,23.75,{"$f":"$E$56*'Oculto CMCCE'!B51","v":71.25},25,1.72,{"v":129,"d":"129.00"},{"v":14.534883720930237,"d":"14.53"},null,17,{"v":0.8,"d":"0.80"},{"v":8.88888888888889,"d":"8.89"},{"v":0.3999999999999999,"d":"0.40"},{"v":5.555555555555555,"d":"5.56"},{"v":0.8,"d":"0.80"},{"v":4.444444444444445,"d":"4.44"},{"v":1,"d":"1.00"},1.6000000000000005,{"v":8.88888888888889,"d":"8.89"},{"v":0.5299963707542643,"d":"0.53"},null,17,{"v":0.8,"d":"0.80"},{"v":0.2,"d":"0.20"},{"v":16,"d":"16.00"},{"v":4,"d":"4.00"},{"v":10,"d":"10.00"},{"v":18,"d":"18.00"},{"v":18,"d":"18.00"},8]
[21,{"v":1,"d":"1.00"},{"$f":"'Cobb-Douglas CMCCE'!$F$18*B52","v":{"v":150,"d":"150.00"}},{"$f":"'Cobb-Douglas CMCCE'!$D$14+('Cobb-Douglas CMCCE'!$E$14*'Oculto CMCCE'!C52)","v":0},75,{"v":25,"d":"25.00"},{"$f":"$E$56*'Oculto CMCCE'!B52","v":{"v":75,"d":"75.00"}},25,1.8,{"v":135,"d":"135.00"},{"v":13.888888888888895,"d":"13.89"},null,18,0.85,{"v":9.444444444444445,"d":"9.44"},{"v":0.30000000000000004,"d":"0.30"},{"v":5.555555555555555,"d":"5.56"},0.85,{"v":4.722222222222222,"d":"4.72"},{"v":1,"d":"1.00"},1.7000000000000006,{"v":9.444444444444445,"d":"9.44"},{"v":0.4693717489378293,"d":"0.47"},null,18,0.85,0.15,{"v":17,"d":"17.00"},{"v":3,"d":"3.00"},{"v":10,"d":"10.00"},{"v":18.5,"d":"18.50"},{"v":18.5,"d":"18.50"},8.5]
[{"$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"},9]
[{"$nulls":4},"x1","x2",{"$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"},9.5]
[{"$nulls":4},{"$f":"'Cobb-Douglas CMCCE'!$D$25","v":0.5},{"$f":"'Cobb-Douglas CMCCE'!$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"},{"$f":"AD55+(($AB$55-AD55)*Z55)","v":{"v":20,"d":"20.00"}},{"v":20,"d":"20.00"},10]
[{"$nulls":4},{"$f":"'Cobb-Douglas CMCCE'!$D$24*('Cobb-Douglas CMCCE'!$C$7/'Cobb-Douglas CMCCE'!$D$7)","v":75},{"$f":"'Cobb-Douglas CMCCE'!$F$24*('Cobb-Douglas CMCCE'!$C$7/'Cobb-Douglas CMCCE'!$F$7)","v":25}]
[{"$nulls":5},{"$f":"(E56^(E55))*(F56^(F55))","v":43.30127018922194},{"$nulls":8},"m",{"$f":"'Regulares CMCCE'!C7","v":{"v":100,"d":"100.00"}},"k",{"$nulls":3},{"$f":"1/10","v":0.1},{"$nulls":5},"m",{"$f":"'CompPerf CMCCE'!$C$7","v":100}]
[{"$nulls":14},"p1",{"$f":"'Regulares CMCCE'!D6","v":9},{"$f":"LN(P60)+P61","v":{"v":2.7147984280919264,"d":"2.71"}},{"$nulls":9},"p1",{"$f":"'CompPerf CMCCE'!D7","v":5}]
["COBB-DOUGLAS 3",null,"Recta Presupuestaria",{"$nulls":6},"Curva de Indiferencia",{"$nulls":4},"p2",{"$f":"'Regulares CMCCE'!F7","v":50},{"$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 CMCCE'!$G$18*B61","v":0},{"$f":"'Cobb-Douglas CMCCE'!$D$15+('Cobb-Douglas CMCCE'!$E$15*'Oculto CMCCE'!C61)","v":{"v":50,"d":"50.00"}},{"$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 CMCCE'!$G$18*B62","v":{"v":7.5,"d":"7.50"}},{"$f":"'Cobb-Douglas CMCCE'!$D$15+('Cobb-Douglas CMCCE'!$E$15*'Oculto CMCCE'!C62)","v":{"v":47.5,"d":"47.50"}},{"$f":"$E$85","v":75},{"$f":"$F$85*B62","v":1.25},{"$f":"$E$85*B62","v":3.75},{"$f":"$F$85","v":25},0.279999999999999,{"$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 CMCCE'!$G$18*B63","v":{"v":15,"d":"15.00"}},{"$f":"'Cobb-Douglas CMCCE'!$D$15+('Cobb-Douglas CMCCE'!$E$15*'Oculto CMCCE'!C63)","v":{"v":45,"d":"45.00"}},75,{"v":2.5,"d":"2.50"},{"v":7.5,"d":"7.50"},25,0.359999999999999,{"$f":"I63*$E$85","v":{"v":26.999999999999925,"d":"27.00"}},{"$f":"($F$86/(J63^($E$84)))^(1/$F$84)","v":{"v":69.44444444444466,"d":"69.44"}}]
[4,0.15,{"$f":"'Cobb-Douglas CMCCE'!$G$18*B64","v":{"v":22.5,"d":"22.50"}},{"$f":"'Cobb-Douglas CMCCE'!$D$15+('Cobb-Douglas CMCCE'!$E$15*'Oculto CMCCE'!C64)","v":{"v":42.5,"d":"42.50"}},75,3.75,11.25,25,0.44,{"v":33,"d":"33.00"},{"v":56.81818181818183,"d":"56.82"}]
[5,{"v":0.2,"d":"0.20"},{"$f":"'Cobb-Douglas CMCCE'!$G$18*B65","v":{"v":30,"d":"30.00"}},{"$f":"'Cobb-Douglas CMCCE'!$D$15+('Cobb-Douglas CMCCE'!$E$15*'Oculto CMCCE'!C65)","v":{"v":40,"d":"40.00"}},75,{"v":5,"d":"5.00"},{"v":15,"d":"15.00"},25,0.52,{"v":39,"d":"39.00"},{"v":48.07692307692309,"d":"48.08"},null,"REGULARES 3",null,"Recta Presupuestaria",{"$nulls":6},"Curva de Indiferencia",null,null,"COMP. PERFECTOS 3",null,null,"Recta Presupuestaria",null,"Curva de Indiferencia"]
[6,0.25,{"$f":"'Cobb-Douglas CMCCE'!$G$18*B66","v":{"v":37.5,"d":"37.50"}},{"$f":"'Cobb-Douglas CMCCE'!$D$15+('Cobb-Douglas CMCCE'!$E$15*'Oculto CMCCE'!C66)","v":{"v":37.5,"d":"37.50"}},75,6.25,18.75,25,0.6,{"v":45,"d":"45.00"},{"v":41.66666666666667,"d":"41.67"},null,"Unidades","ponderador","x1","x2","x1lin",null,"x2lin",null,"Cota","x1","x2",null,"Unidades","ponderador",null,"x1","x2","vertice","x1line","x2line","X1 LINE"]
[7,{"v":0.3,"d":"0.30"},{"$f":"'Cobb-Douglas CMCCE'!$G$18*B67","v":{"v":45,"d":"45.00"}},{"$f":"'Cobb-Douglas CMCCE'!$D$15+('Cobb-Douglas CMCCE'!$E$15*'Oculto CMCCE'!C67)","v":{"v":35,"d":"35.00"}},75,{"v":7.5,"d":"7.50"},{"v":22.5,"d":"22.50"},25,0.68,{"v":51.00000000000001,"d":"51.00"},{"v":36.76470588235295,"d":"36.76"},null,1,0,{"$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":"Q67*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$67-AD67)*Z67)","v":{"v":10,"d":"10.00"}},{"$f":"AD67*Z67","v":0}]
[8,0.35,{"$f":"'Cobb-Douglas CMCCE'!$G$18*B68","v":{"v":52.5,"d":"52.50"}},{"$f":"'Cobb-Douglas CMCCE'!$D$15+('Cobb-Douglas CMCCE'!$E$15*'Oculto CMCCE'!C68)","v":{"v":32.5,"d":"32.50"}},75,8.75,26.25,25,0.76,{"v":57,"d":"57.00"},{"v":32.894736842105274,"d":"32.89"},null,2,0.05,{"$f":"$P$89/$P$90*N68","v":{"v":0.5555555555555556,"d":"0.56"}},{"$f":"($P$89/$P$27)-(($P$90/$P$27)*O68)","v":{"v":1.9,"d":"1.90"}},{"$f":"$P$92","v":{"v":5.555555555555555,"d":"5.56"}},{"$f":"$P$93*N68","v":0.05},{"$f":"Q68*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$90-LN(V68)","v":{"v":3.3025850929940455,"d":"3.30"}},null,2,0.05,0.95,{"$f":"$AB$89/$AB$90*Z68","v":{"v":1,"d":"1.00"}},{"$f":"$AB$89/$AB$91*AA68","v":{"v":19,"d":"19.00"}},{"$f":"AD67","v":{"v":10,"d":"10.00"}},{"v":10.5,"d":"10.50"},{"$f":"AD68+(($AC$67-AD68)*Z68)","v":{"v":10.5,"d":"10.50"}},{"$f":"AD68*Z68","v":0.5}]
[9,{"v":0.4,"d":"0.40"},{"$f":"'Cobb-Douglas CMCCE'!$G$18*B69","v":{"v":60,"d":"60.00"}},{"$f":"'Cobb-Douglas CMCCE'!$D$15+('Cobb-Douglas CMCCE'!$E$15*'Oculto CMCCE'!C69)","v":{"v":30,"d":"30.00"}},75,{"v":10,"d":"10.00"},{"v":30,"d":"30.00"},25,0.84,{"v":63,"d":"63.00"},{"v":29.76190476190477,"d":"29.76"},null,3,{"v":0.1,"d":"0.10"},{"v":1.1111111111111112,"d":"1.11"},{"v":1.8,"d":"1.80"},{"v":5.555555555555555,"d":"5.56"},{"v":0.1,"d":"0.10"},{"v":0.5555555555555556,"d":"0.56"},{"v":1,"d":"1.00"},{"$f":"U68+$U$25","v":0.2},{"$f":"O69","v":{"v":1.1111111111111112,"d":"1.11"}},{"$f":"$Q$90-LN(V69)","v":{"v":2.6094379124341,"d":"2.61"}},null,3,{"v":0.1,"d":"0.10"},{"v":0.9,"d":"0.90"},{"v":2,"d":"2.00"},{"v":18,"d":"18.00"},{"$f":"AD68","v":{"v":10,"d":"10.00"}},{"v":11,"d":"11.00"},{"v":11,"d":"11.00"},1]
[10,0.45,{"$f":"'Cobb-Douglas CMCCE'!$G$18*B70","v":{"v":67.5,"d":"67.50"}},{"$f":"'Cobb-Douglas CMCCE'!$D$15+('Cobb-Douglas CMCCE'!$E$15*'Oculto CMCCE'!C70)","v":{"v":27.5,"d":"27.50"}},75,11.25,33.75,25,0.92,{"v":69,"d":"69.00"},{"v":27.17391304347827,"d":"27.17"},null,4,0.15,{"v":1.6666666666666665,"d":"1.67"},{"v":1.7,"d":"1.70"},{"v":5.555555555555555,"d":"5.56"},0.15,{"v":0.8333333333333333,"d":"0.83"},{"v":1,"d":"1.00"},{"$f":"U69+$U$25","v":0.30000000000000004},{"v":1.6666666666666665,"d":"1.67"},{"v":2.203972804325936,"d":"2.20"},null,4,0.15,0.85,{"v":3,"d":"3.00"},{"v":17,"d":"17.00"},{"v":10,"d":"10.00"},{"v":11.5,"d":"11.50"},{"v":11.5,"d":"11.50"},1.5]
[11,{"v":0.5,"d":"0.50"},{"$f":"'Cobb-Douglas CMCCE'!$G$18*B71","v":{"v":75,"d":"75.00"}},{"$f":"'Cobb-Douglas CMCCE'!$D$15+('Cobb-Douglas CMCCE'!$E$15*'Oculto CMCCE'!C71)","v":{"v":25,"d":"25.00"}},75,{"v":12.5,"d":"12.50"},{"v":37.5,"d":"37.50"},25,1,{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},null,5,{"v":0.2,"d":"0.20"},{"v":2.2222222222222223,"d":"2.22"},{"v":1.6,"d":"1.60"},{"v":5.555555555555555,"d":"5.56"},{"v":0.2,"d":"0.20"},{"v":1.1111111111111112,"d":"1.11"},{"v":1,"d":"1.00"},0.4,{"v":2.2222222222222223,"d":"2.22"},{"v":1.9162907318741547,"d":"1.92"},null,5,{"v":0.2,"d":"0.20"},{"v":0.8,"d":"0.80"},{"v":4,"d":"4.00"},{"v":16,"d":"16.00"},{"v":10,"d":"10.00"},{"v":12,"d":"12.00"},{"v":12,"d":"12.00"},2]
[12,0.55,{"$f":"'Cobb-Douglas CMCCE'!$G$18*B72","v":{"v":82.5,"d":"82.50"}},{"$f":"'Cobb-Douglas CMCCE'!$D$15+('Cobb-Douglas CMCCE'!$E$15*'Oculto CMCCE'!C72)","v":{"v":22.5,"d":"22.50"}},75,{"v":13.750000000000002,"d":"13.75"},41.25,25,1.08,{"v":81,"d":"81.00"},{"v":23.148148148148152,"d":"23.15"},null,6,0.25,{"v":2.7777777777777777,"d":"2.78"},{"v":1.5,"d":"1.50"},{"v":5.555555555555555,"d":"5.56"},0.25,{"v":1.3888888888888888,"d":"1.39"},{"v":1,"d":"1.00"},0.5,{"v":2.7777777777777777,"d":"2.78"},{"v":1.6931471805599452,"d":"1.69"},null,6,0.25,0.75,{"v":5,"d":"5.00"},{"v":15,"d":"15.00"},{"v":10,"d":"10.00"},{"v":12.5,"d":"12.50"},{"v":12.5,"d":"12.50"},2.5]
[13,{"v":0.6,"d":"0.60"},{"$f":"'Cobb-Douglas CMCCE'!$G$18*B73","v":{"v":90,"d":"90.00"}},{"$f":"'Cobb-Douglas CMCCE'!$D$15+('Cobb-Douglas CMCCE'!$E$15*'Oculto CMCCE'!C73)","v":{"v":20,"d":"20.00"}},75,{"v":15,"d":"15.00"},{"v":45,"d":"45.00"},25,1.16,{"v":87,"d":"87.00"},{"v":21.55172413793104,"d":"21.55"},null,7,{"v":0.3,"d":"0.30"},{"v":3.333333333333333,"d":"3.33"},{"v":1.4,"d":"1.40"},{"v":5.555555555555555,"d":"5.56"},{"v":0.3,"d":"0.30"},{"v":1.6666666666666665,"d":"1.67"},{"v":1,"d":"1.00"},0.6,{"v":3.333333333333333,"d":"3.33"},{"v":1.5108256237659905,"d":"1.51"},null,7,{"v":0.3,"d":"0.30"},{"v":0.7,"d":"0.70"},{"v":6,"d":"6.00"},{"v":14,"d":"14.00"},{"v":10,"d":"10.00"},{"v":13,"d":"13.00"},{"v":13,"d":"13.00"},3]
[14,0.65,{"$f":"'Cobb-Douglas CMCCE'!$G$18*B74","v":{"v":97.5,"d":"97.50"}},{"$f":"'Cobb-Douglas CMCCE'!$D$15+('Cobb-Douglas CMCCE'!$E$15*'Oculto CMCCE'!C74)","v":{"v":17.5,"d":"17.50"}},75,16.25,48.75,25,1.24,{"v":93,"d":"93.00"},{"v":20.16129032258065,"d":"20.16"},null,8,0.35,{"v":3.8888888888888884,"d":"3.89"},{"v":1.3000000000000003,"d":"1.30"},{"v":5.555555555555555,"d":"5.56"},0.35,{"v":1.9444444444444442,"d":"1.94"},{"v":1,"d":"1.00"},0.7,{"v":3.8888888888888884,"d":"3.89"},{"v":1.3566749439387322,"d":"1.36"},null,8,0.35,0.65,{"v":7,"d":"7.00"},{"v":13,"d":"13.00"},{"v":10,"d":"10.00"},{"v":13.5,"d":"13.50"},{"v":13.5,"d":"13.50"},3.5]
[15,{"v":0.7,"d":"0.70"},{"$f":"'Cobb-Douglas CMCCE'!$G$18*B75","v":{"v":105,"d":"105.00"}},{"$f":"'Cobb-Douglas CMCCE'!$D$15+('Cobb-Douglas CMCCE'!$E$15*'Oculto CMCCE'!C75)","v":{"v":15,"d":"15.00"}},75,{"v":17.5,"d":"17.50"},{"v":52.5,"d":"52.50"},25,1.32,{"v":99,"d":"99.00"},{"v":18.93939393939394,"d":"18.94"},null,9,{"v":0.4,"d":"0.40"},{"v":4.444444444444445,"d":"4.44"},{"v":1.2,"d":"1.20"},{"v":5.555555555555555,"d":"5.56"},{"v":0.4,"d":"0.40"},{"v":2.2222222222222223,"d":"2.22"},{"v":1,"d":"1.00"},0.7999999999999999,{"v":4.444444444444445,"d":"4.44"},{"v":1.2231435513142095,"d":"1.22"},null,9,{"v":0.4,"d":"0.40"},{"v":0.6,"d":"0.60"},{"v":8,"d":"8.00"},{"v":12,"d":"12.00"},{"v":10,"d":"10.00"},{"v":14,"d":"14.00"},{"v":14,"d":"14.00"},4]
[16,0.75,{"$f":"'Cobb-Douglas CMCCE'!$G$18*B76","v":{"v":112.5,"d":"112.50"}},{"$f":"'Cobb-Douglas CMCCE'!$D$15+('Cobb-Douglas CMCCE'!$E$15*'Oculto CMCCE'!C76)","v":{"v":12.5,"d":"12.50"}},75,18.75,56.25,25,1.4,{"v":105,"d":"105.00"},{"v":17.85714285714286,"d":"17.86"},null,10,0.45,{"v":5,"d":"5.00"},{"v":1.1,"d":"1.10"},{"v":5.555555555555555,"d":"5.56"},0.45,{"v":2.5,"d":"2.50"},{"v":1,"d":"1.00"},0.8999999999999999,{"v":5,"d":"5.00"},{"v":1.1053605156578261,"d":"1.11"},null,10,0.45,0.55,{"v":9,"d":"9.00"},{"v":11,"d":"11.00"},{"v":10,"d":"10.00"},{"v":14.5,"d":"14.50"},{"v":14.5,"d":"14.50"},4.5]
[17,{"v":0.8,"d":"0.80"},{"$f":"'Cobb-Douglas CMCCE'!$G$18*B77","v":{"v":120,"d":"120.00"}},{"$f":"'Cobb-Douglas CMCCE'!$D$15+('Cobb-Douglas CMCCE'!$E$15*'Oculto CMCCE'!C77)","v":{"v":10,"d":"10.00"}},75,{"v":20,"d":"20.00"},{"v":60,"d":"60.00"},25,1.48,{"v":111,"d":"111.00"},{"v":16.891891891891895,"d":"16.89"},null,11,{"v":0.5,"d":"0.50"},{"v":5.555555555555555,"d":"5.56"},{"v":1,"d":"1.00"},{"v":5.555555555555555,"d":"5.56"},{"v":0.5,"d":"0.50"},{"v":2.7777777777777777,"d":"2.78"},{"v":1,"d":"1.00"},1,{"v":5.555555555555555,"d":"5.56"},{"v":0.9999999999999998,"d":"1.00"},null,11,{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},5]
[18,0.85,{"$f":"'Cobb-Douglas CMCCE'!$G$18*B78","v":{"v":127.5,"d":"127.50"}},{"$f":"'Cobb-Douglas CMCCE'!$D$15+('Cobb-Douglas CMCCE'!$E$15*'Oculto CMCCE'!C78)","v":{"v":7.5,"d":"7.50"}},75,21.25,63.75,25,1.56,{"v":117,"d":"117.00"},{"v":16.02564102564103,"d":"16.03"},null,12,0.55,{"v":6.111111111111112,"d":"6.11"},{"v":0.8999999999999999,"d":"0.90"},{"v":5.555555555555555,"d":"5.56"},0.55,{"v":3.055555555555556,"d":"3.06"},{"v":1,"d":"1.00"},{"$f":"U77+$U$25","v":1.1},{"v":6.111111111111112,"d":"6.11"},{"v":0.9046898201956748,"d":"0.90"},null,12,0.55,0.45,{"v":11,"d":"11.00"},{"v":9,"d":"9.00"},{"v":10,"d":"10.00"},{"v":15.5,"d":"15.50"},{"v":15.5,"d":"15.50"},5.5]
[19,{"v":0.9,"d":"0.90"},{"$f":"'Cobb-Douglas CMCCE'!$G$18*B79","v":{"v":135,"d":"135.00"}},{"$f":"'Cobb-Douglas CMCCE'!$D$15+('Cobb-Douglas CMCCE'!$E$15*'Oculto CMCCE'!C79)","v":{"v":5,"d":"5.00"}},75,{"v":22.5,"d":"22.50"},{"v":67.5,"d":"67.50"},25,1.64,{"v":122.99999999999999,"d":"123.00"},{"v":15.2439024390244,"d":"15.24"},null,13,{"v":0.6,"d":"0.60"},{"v":6.666666666666666,"d":"6.67"},{"v":0.8,"d":"0.80"},{"v":5.555555555555555,"d":"5.56"},{"v":0.6,"d":"0.60"},{"v":3.333333333333333,"d":"3.33"},{"v":1,"d":"1.00"},{"$f":"U78+$U$25","v":1.2000000000000002},{"v":6.666666666666666,"d":"6.67"},{"v":0.8176784432060451,"d":"0.82"},null,13,{"v":0.6,"d":"0.60"},{"v":0.4,"d":"0.40"},{"v":12,"d":"12.00"},{"v":8,"d":"8.00"},{"v":10,"d":"10.00"},{"v":16,"d":"16.00"},{"v":16,"d":"16.00"},6]
[20,0.95,{"$f":"'Cobb-Douglas CMCCE'!$G$18*B80","v":{"v":142.5,"d":"142.50"}},{"$f":"'Cobb-Douglas CMCCE'!$D$15+('Cobb-Douglas CMCCE'!$E$15*'Oculto CMCCE'!C80)","v":{"v":2.5,"d":"2.50"}},75,23.75,71.25,25,1.72,{"v":129,"d":"129.00"},{"v":14.534883720930237,"d":"14.53"},null,14,0.65,{"v":7.222222222222222,"d":"7.22"},{"v":0.7,"d":"0.70"},{"v":5.555555555555555,"d":"5.56"},0.65,{"v":3.611111111111111,"d":"3.61"},{"v":1,"d":"1.00"},1.3000000000000003,{"v":7.222222222222222,"d":"7.22"},{"v":0.7376357355325087,"d":"0.74"},null,14,0.65,0.35,{"v":13,"d":"13.00"},{"v":7,"d":"7.00"},{"v":10,"d":"10.00"},{"v":16.5,"d":"16.50"},{"v":16.5,"d":"16.50"},6.5]
[21,{"v":1,"d":"1.00"},{"$f":"'Cobb-Douglas CMCCE'!$G$18*B81","v":{"v":150,"d":"150.00"}},{"$f":"'Cobb-Douglas CMCCE'!$D$15+('Cobb-Douglas CMCCE'!$E$15*'Oculto CMCCE'!C81)","v":0},75,{"v":25,"d":"25.00"},{"v":75,"d":"75.00"},25,1.8,{"v":135,"d":"135.00"},{"v":13.888888888888895,"d":"13.89"},null,15,{"v":0.7,"d":"0.70"},{"v":7.777777777777777,"d":"7.78"},{"v":0.6000000000000003,"d":"0.60"},{"v":5.555555555555555,"d":"5.56"},{"v":0.7,"d":"0.70"},{"v":3.8888888888888884,"d":"3.89"},{"v":1,"d":"1.00"},1.4000000000000004,{"v":7.777777777777777,"d":"7.78"},{"v":0.663527763378787,"d":"0.66"},null,15,{"v":0.7,"d":"0.70"},{"v":0.3,"d":"0.30"},{"v":14,"d":"14.00"},{"v":6,"d":"6.00"},{"v":10,"d":"10.00"},{"v":17,"d":"17.00"},{"v":17,"d":"17.00"},7]
[{"$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"},7.5]
[{"$nulls":4},"x1","x2",{"$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"},8]
[{"$nulls":4},{"$f":"'Cobb-Douglas CMCCE'!$D$26","v":0.5},{"$f":"'Cobb-Douglas CMCCE'!$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"},8.5]
[{"$nulls":4},{"$f":"'Cobb-Douglas CMCCE'!$D$24*('Cobb-Douglas CMCCE'!$C$8/'Cobb-Douglas CMCCE'!$D$8)","v":75},{"$f":"'Cobb-Douglas CMCCE'!$F$24*('Cobb-Douglas CMCCE'!$C$8/'Cobb-Douglas CMCCE'!$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"},9]
[{"$nulls":5},{"$f":"(E85^(E84))*(F85^(F84))","v":43.30127018922194},{"$nulls":6},20,0.95,{"v":10.555555555555555,"d":"10.56"},{"v":0.10000000000000009,"d":"0.10"},{"v":5.555555555555555,"d":"5.56"},0.95,{"v":5.277777777777778,"d":"5.28"},{"v":1,"d":"1.00"},1.9000000000000008,{"v":10.555555555555555,"d":"10.56"},{"v":0.35814611382760475,"d":"0.36"},null,20,0.95,0.05,{"v":19,"d":"19.00"},{"v":1,"d":"1.00"},{"v":10,"d":"10.00"},{"v":19.5,"d":"19.50"},{"v":19.5,"d":"19.50"},9.5]
[{"$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"},{"$f":"AD87+(($AB$87-AD87)*Z87)","v":{"v":20,"d":"20.00"}},{"v":20,"d":"20.00"},10]
[]
[{"$nulls":14},"m",{"$f":"'Regulares CMCCE'!C8","v":{"v":100,"d":"100.00"}},"k",{"$nulls":3},{"$f":"1/10","v":0.1},{"$nulls":5},"m",{"$f":"'CompPerf CMCCE'!$C$8","v":100}]
["COBB-DOUGLAS 4",null,"Recta Presupuestaria",{"$nulls":6},"Curva de Indiferencia",{"$nulls":4},"p1",{"$f":"'Regulares CMCCE'!D6","v":9},{"$f":"LN(P92)+P93","v":{"v":2.7147984280919264,"d":"2.71"}},{"$nulls":9},"p1",{"$f":"'CompPerf CMCCE'!D8","v":5}]
["Unidades","ponderador","x1","x2","x7lin",null,"x8lin",null,"Cota","x1","x2",{"$nulls":3},"p2",{"$f":"'Regulares CMCCE'!F8","v":50},{"$nulls":10},"p2",{"$f":"AB59","v":5}]
[1,0,{"$f":"('Cobb-Douglas CMCCE'!$C$8+('Cobb-Douglas CMCCE'!$C$7-'Cobb-Douglas CMCCE'!$C$6))*B92","v":0},{"$f":"($E$118/$F$117)-(($E$117/$F$117)*C92)","v":{"v":50,"d":"50.00"}},{"$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 CMCCE'!$C$8+('Cobb-Douglas CMCCE'!$C$7-'Cobb-Douglas CMCCE'!$C$6))*B93","v":{"v":7.5,"d":"7.50"}},{"$f":"($E$118/$F$117)-(($E$117/$F$117)*C93)","v":{"v":47.5,"d":"47.50"}},{"$f":"$E$116","v":75},{"$f":"$F$116*B93","v":1.25},{"$f":"B93*$E$116","v":3.75},{"$f":"$F$116","v":25},0.279999999999999,{"$f":"I93*$E$116","v":{"v":20.999999999999925,"d":"21.00"}},{"$f":"($G$118/(J93^($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 CMCCE'!$C$8+('Cobb-Douglas CMCCE'!$C$7-'Cobb-Douglas CMCCE'!$C$6))*B94","v":{"v":15,"d":"15.00"}},{"v":45,"d":"45.00"},75,{"v":2.5,"d":"2.50"},{"v":7.5,"d":"7.50"},25,0.359999999999999,{"$f":"I94*$E$116","v":{"v":26.999999999999925,"d":"27.00"}},{"v":69.44444444444466,"d":"69.44"}]
[4,0.15,{"$f":"('Cobb-Douglas CMCCE'!$C$8+('Cobb-Douglas CMCCE'!$C$7-'Cobb-Douglas CMCCE'!$C$6))*B95","v":{"v":22.5,"d":"22.50"}},{"v":42.5,"d":"42.50"},75,3.75,11.25,25,0.44,{"v":33,"d":"33.00"},{"v":56.81818181818183,"d":"56.82"}]
[5,{"v":0.2,"d":"0.20"},{"$f":"('Cobb-Douglas CMCCE'!$C$8+('Cobb-Douglas CMCCE'!$C$7-'Cobb-Douglas CMCCE'!$C$6))*B96","v":{"v":30,"d":"30.00"}},{"v":40,"d":"40.00"},75,{"v":5,"d":"5.00"},{"v":15,"d":"15.00"},25,0.52,{"v":39,"d":"39.00"},{"v":48.07692307692309,"d":"48.08"}]
[6,0.25,{"$f":"('Cobb-Douglas CMCCE'!$C$8+('Cobb-Douglas CMCCE'!$C$7-'Cobb-Douglas CMCCE'!$C$6))*B97","v":{"v":37.5,"d":"37.50"}},{"v":37.5,"d":"37.50"},75,6.25,18.75,25,0.6,{"v":45,"d":"45.00"},{"v":41.66666666666667,"d":"41.67"},null,"REGULARES 4",null,"Recta Presupuestaria",{"$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"},{"$f":"('Cobb-Douglas CMCCE'!$C$8+('Cobb-Douglas CMCCE'!$C$7-'Cobb-Douglas CMCCE'!$C$6))*B98","v":{"v":45,"d":"45.00"}},{"v":35,"d":"35.00"},75,{"v":7.5,"d":"7.50"},{"v":22.5,"d":"22.50"},25,0.68,{"v":51.00000000000001,"d":"51.00"},{"v":36.76470588235295,"d":"36.76"},null,"Unidades","ponderador","x1","x2","x1lin",null,"x2lin",null,"Cota","x1","x2",null,"Unidades","ponderador",null,"x1","x2","vertice","x1line","x2line"]
[8,0.35,{"$f":"('Cobb-Douglas CMCCE'!$C$8+('Cobb-Douglas CMCCE'!$C$7-'Cobb-Douglas CMCCE'!$C$6))*B99","v":{"v":52.5,"d":"52.50"}},{"v":32.5,"d":"32.50"},75,8.75,26.25,25,0.76,{"v":57,"d":"57.00"},{"v":32.894736842105274,"d":"32.89"},null,1,0,{"$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":"T99*N99","v":0},{"$f":"Q99*N99","v":0},{"$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 CMCCE'!$C$8+('Cobb-Douglas CMCCE'!$C$7-'Cobb-Douglas CMCCE'!$C$6))*B100","v":{"v":60,"d":"60.00"}},{"v":30,"d":"30.00"},75,{"v":10,"d":"10.00"},{"v":30,"d":"30.00"},25,0.84,{"v":63,"d":"63.00"},{"v":29.76190476190477,"d":"29.76"},null,2,0.05,{"$f":"$P$25/$P$26*N100","v":{"v":0.5555555555555556,"d":"0.56"}},{"$f":"($P$25/$P$27)-(($P$26/$P$27)*O100)","v":{"v":1.9,"d":"1.90"}},{"$f":"$P$124","v":{"v":5.555555555555555,"d":"5.56"}},{"$f":"T100*N100","v":0.05},{"$f":"Q100*N100","v":{"v":0.2777777777777778,"d":"0.28"}},{"$f":"$P$125","v":{"v":1,"d":"1.00"}},{"$f":"$U$25","v":0.1},{"$f":"$V$13*U100","v":{"v":0.5555555555555556,"d":"0.56"}},{"$f":"($Q$26-($Q$30*V100)-($Q$28*$Q$30))/(V100+$Q$28)","v":{"v":4.886637170565467,"d":"4.89"}},null,2,0.05,0.95,{"$f":"$AB$121/$AB$122*Z100","v":{"v":1,"d":"1.00"}},{"$f":"$AB$121/$AB$123*AA100","v":{"v":19,"d":"19.00"}},{"$f":"AD99","v":{"v":10,"d":"10.00"}},{"v":10.5,"d":"10.50"},{"$f":"AD100+(($AC$99-AD100)*Z100)","v":{"v":10.5,"d":"10.50"}}]
[10,0.45,{"$f":"('Cobb-Douglas CMCCE'!$C$8+('Cobb-Douglas CMCCE'!$C$7-'Cobb-Douglas CMCCE'!$C$6))*B101","v":{"v":67.5,"d":"67.50"}},{"v":27.5,"d":"27.50"},75,11.25,33.75,25,0.92,{"v":69,"d":"69.00"},{"v":27.17391304347827,"d":"27.17"},null,3,{"v":0.1,"d":"0.10"},{"v":1.1111111111111112,"d":"1.11"},{"v":1.8,"d":"1.80"},{"v":5.555555555555555,"d":"5.56"},{"v":0.1,"d":"0.10"},{"v":0.5555555555555556,"d":"0.56"},{"v":1,"d":"1.00"},{"$f":"U100+$U$25","v":0.2},{"v":1.1111111111111112,"d":"1.11"},{"v":2.4433185852827335,"d":"2.44"},null,3,{"v":0.1,"d":"0.10"},{"v":0.9,"d":"0.90"},{"v":2,"d":"2.00"},{"v":18,"d":"18.00"},{"$f":"AD100","v":{"v":10,"d":"10.00"}},{"v":11,"d":"11.00"},{"v":11,"d":"11.00"}]
[11,{"v":0.5,"d":"0.50"},{"$f":"('Cobb-Douglas CMCCE'!$C$8+('Cobb-Douglas CMCCE'!$C$7-'Cobb-Douglas CMCCE'!$C$6))*B102","v":{"v":75,"d":"75.00"}},{"v":25,"d":"25.00"},75,{"v":12.5,"d":"12.50"},{"v":37.5,"d":"37.50"},25,1,{"v":75,"d":"75.00"},{"v":25,"d":"25.00"},null,4,0.15,{"v":1.6666666666666665,"d":"1.67"},{"v":1.7,"d":"1.70"},{"v":5.555555555555555,"d":"5.56"},0.15,{"v":0.8333333333333333,"d":"0.83"},{"v":1,"d":"1.00"},{"$f":"U101+$U$25","v":0.30000000000000004},{"v":1.666666666666667,"d":"1.67"},{"v":1.6288790568551554,"d":"1.63"},null,4,0.15,0.85,{"v":3,"d":"3.00"},{"v":17,"d":"17.00"},{"v":10,"d":"10.00"},{"v":11.5,"d":"11.50"},{"v":11.5,"d":"11.50"}]
[12,0.55,{"$f":"('Cobb-Douglas CMCCE'!$C$8+('Cobb-Douglas CMCCE'!$C$7-'Cobb-Douglas CMCCE'!$C$6))*B103","v":{"v":82.5,"d":"82.50"}},{"v":22.5,"d":"22.50"},75,{"v":13.750000000000002,"d":"13.75"},41.25,25,1.08,{"v":81,"d":"81.00"},{"v":23.148148148148152,"d":"23.15"},null,5,{"v":0.2,"d":"0.20"},{"v":2.2222222222222223,"d":"2.22"},{"v":1.6,"d":"1.60"},{"v":5.555555555555555,"d":"5.56"},{"v":0.2,"d":"0.20"},{"v":1.1111111111111112,"d":"1.11"},{"v":1,"d":"1.00"},0.4,{"v":2.2222222222222223,"d":"2.22"},{"v":1.2216592926413667,"d":"1.22"},null,5,{"v":0.2,"d":"0.20"},{"v":0.8,"d":"0.80"},{"v":4,"d":"4.00"},{"v":16,"d":"16.00"},{"v":10,"d":"10.00"},{"v":12,"d":"12.00"},{"v":12,"d":"12.00"}]
[13,{"v":0.6,"d":"0.60"},{"$f":"('Cobb-Douglas CMCCE'!$C$8+('Cobb-Douglas CMCCE'!$C$7-'Cobb-Douglas CMCCE'!$C$6))*B104","v":{"v":90,"d":"90.00"}},{"v":20,"d":"20.00"},75,{"v":15,"d":"15.00"},{"v":45,"d":"45.00"},25,1.16,{"v":87,"d":"87.00"},{"v":21.55172413793104,"d":"21.55"},null,6,0.25,{"v":2.7777777777777777,"d":"2.78"},{"v":1.5,"d":"1.50"},{"v":5.555555555555555,"d":"5.56"},0.25,{"v":1.3888888888888888,"d":"1.39"},{"v":1,"d":"1.00"},0.5,{"v":2.7777777777777777,"d":"2.78"},{"v":0.9773274341130935,"d":"0.98"},null,6,0.25,0.75,{"v":5,"d":"5.00"},{"v":15,"d":"15.00"},{"v":10,"d":"10.00"},{"v":12.5,"d":"12.50"},{"v":12.5,"d":"12.50"}]
[14,0.65,{"$f":"('Cobb-Douglas CMCCE'!$C$8+('Cobb-Douglas CMCCE'!$C$7-'Cobb-Douglas CMCCE'!$C$6))*B105","v":{"v":97.5,"d":"97.50"}},{"v":17.5,"d":"17.50"},75,16.25,48.75,25,1.24,{"v":93,"d":"93.00"},{"v":20.16129032258065,"d":"20.16"},null,7,{"v":0.3,"d":"0.30"},{"v":3.333333333333333,"d":"3.33"},{"v":1.4,"d":"1.40"},{"v":5.555555555555555,"d":"5.56"},{"v":0.3,"d":"0.30"},{"v":1.6666666666666665,"d":"1.67"},{"v":1,"d":"1.00"},0.6,{"v":3.333333333333333,"d":"3.33"},{"v":0.8144395284275779,"d":"0.81"},null,7,{"v":0.3,"d":"0.30"},{"v":0.7,"d":"0.70"},{"v":6,"d":"6.00"},{"v":14,"d":"14.00"},{"v":10,"d":"10.00"},{"v":13,"d":"13.00"},{"v":13,"d":"13.00"}]
[15,{"v":0.7,"d":"0.70"},{"$f":"('Cobb-Douglas CMCCE'!$C$8+('Cobb-Douglas CMCCE'!$C$7-'Cobb-Douglas CMCCE'!$C$6))*B106","v":{"v":105,"d":"105.00"}},{"v":15,"d":"15.00"},75,{"v":17.5,"d":"17.50"},{"v":52.5,"d":"52.50"},25,1.32,{"v":99,"d":"99.00"},{"v":18.93939393939394,"d":"18.94"},null,8,0.35,{"v":3.8888888888888884,"d":"3.89"},{"v":1.3000000000000003,"d":"1.30"},{"v":5.555555555555555,"d":"5.56"},0.35,{"v":1.9444444444444442,"d":"1.94"},{"v":1,"d":"1.00"},0.7,{"v":3.8888888888888884,"d":"3.89"},{"v":0.6980910243664954,"d":"0.70"},null,8,0.35,0.65,{"v":7,"d":"7.00"},{"v":13,"d":"13.00"},{"v":10,"d":"10.00"},{"v":13.5,"d":"13.50"},{"v":13.5,"d":"13.50"}]
[16,0.75,{"$f":"('Cobb-Douglas CMCCE'!$C$8+('Cobb-Douglas CMCCE'!$C$7-'Cobb-Douglas CMCCE'!$C$6))*B107","v":{"v":112.5,"d":"112.50"}},{"v":12.5,"d":"12.50"},75,18.75,56.25,25,1.4,{"v":105,"d":"105.00"},{"v":17.85714285714286,"d":"17.86"},null,9,{"v":0.4,"d":"0.40"},{"v":4.444444444444445,"d":"4.44"},{"v":1.2,"d":"1.20"},{"v":5.555555555555555,"d":"5.56"},{"v":0.4,"d":"0.40"},{"v":2.2222222222222223,"d":"2.22"},{"v":1,"d":"1.00"},0.7999999999999999,{"v":4.444444444444444,"d":"4.44"},{"v":0.6108296463206835,"d":"0.61"},null,9,{"v":0.4,"d":"0.40"},{"v":0.6,"d":"0.60"},{"v":8,"d":"8.00"},{"v":12,"d":"12.00"},{"v":10,"d":"10.00"},{"v":14,"d":"14.00"},{"v":14,"d":"14.00"}]
[17,{"v":0.8,"d":"0.80"},{"$f":"('Cobb-Douglas CMCCE'!$C$8+('Cobb-Douglas CMCCE'!$C$7-'Cobb-Douglas CMCCE'!$C$6))*B108","v":{"v":120,"d":"120.00"}},{"v":10,"d":"10.00"},75,{"v":20,"d":"20.00"},{"v":60,"d":"60.00"},25,1.48,{"v":111,"d":"111.00"},{"v":16.891891891891895,"d":"16.89"},null,10,0.45,{"v":5,"d":"5.00"},{"v":1.1,"d":"1.10"},{"v":5.555555555555555,"d":"5.56"},0.45,{"v":2.5,"d":"2.50"},{"v":1,"d":"1.00"},0.8999999999999999,{"v":4.999999999999999,"d":"5.00"},{"v":0.5429596856183854,"d":"0.54"},null,10,0.45,0.55,{"v":9,"d":"9.00"},{"v":11,"d":"11.00"},{"v":10,"d":"10.00"},{"v":14.5,"d":"14.50"},{"v":14.5,"d":"14.50"}]
[18,0.85,{"$f":"('Cobb-Douglas CMCCE'!$C$8+('Cobb-Douglas CMCCE'!$C$7-'Cobb-Douglas CMCCE'!$C$6))*B109","v":{"v":127.5,"d":"127.50"}},{"v":7.5,"d":"7.50"},75,21.25,63.75,25,1.56,{"v":117,"d":"117.00"},{"v":16.02564102564103,"d":"16.03"},null,11,{"v":0.5,"d":"0.50"},{"v":5.555555555555555,"d":"5.56"},{"v":1,"d":"1.00"},{"v":5.555555555555555,"d":"5.56"},{"v":0.5,"d":"0.50"},{"v":2.7777777777777777,"d":"2.78"},{"v":1,"d":"1.00"},1,{"$f":"P124","v":{"v":5.555555555555555,"d":"5.56"}},{"$f":"($Q$26-($Q$30*V109)-($Q$28*$Q$30))/(V109+$Q$28)","v":{"v":0.48866371705654676,"d":"0.49"}},null,11,{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":10,"d":"10.00"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"}]
[19,{"v":0.9,"d":"0.90"},{"$f":"('Cobb-Douglas CMCCE'!$C$8+('Cobb-Douglas CMCCE'!$C$7-'Cobb-Douglas CMCCE'!$C$6))*B110","v":{"v":135,"d":"135.00"}},{"v":5,"d":"5.00"},75,{"v":22.5,"d":"22.50"},{"v":67.5,"d":"67.50"},25,1.64,{"v":122.99999999999999,"d":"123.00"},{"v":15.2439024390244,"d":"15.24"},null,12,0.55,{"v":6.111111111111112,"d":"6.11"},{"v":0.8999999999999999,"d":"0.90"},{"v":5.555555555555555,"d":"5.56"},0.55,{"v":3.055555555555556,"d":"3.06"},{"v":1,"d":"1.00"},{"$f":"U109+$U$25","v":1.1},{"$f":"$V$13*U110","v":{"v":6.111111111111112,"d":"6.11"}},{"$f":"($Q$26-($Q$30*V110)-($Q$28*$Q$30))/(V110+$Q$28)","v":{"v":0.44423974277867884,"d":"0.44"}},null,12,0.55,0.45,{"v":11,"d":"11.00"},{"v":9,"d":"9.00"},{"v":10,"d":"10.00"},{"v":15.5,"d":"15.50"},{"v":15.5,"d":"15.50"}]
[20,0.95,{"$f":"('Cobb-Douglas CMCCE'!$C$8+('Cobb-Douglas CMCCE'!$C$7-'Cobb-Douglas CMCCE'!$C$6))*B111","v":{"v":142.5,"d":"142.50"}},{"v":2.5,"d":"2.50"},75,23.75,71.25,25,1.72,{"v":129,"d":"129.00"},{"v":14.534883720930237,"d":"14.53"},null,13,{"v":0.6,"d":"0.60"},{"v":6.666666666666666,"d":"6.67"},{"v":0.8,"d":"0.80"},{"v":5.555555555555555,"d":"5.56"},{"v":0.6,"d":"0.60"},{"v":3.333333333333333,"d":"3.33"},{"v":1,"d":"1.00"},{"$f":"U110+$U$25","v":1.2000000000000002},{"$f":"$V$13*U111","v":{"v":6.666666666666668,"d":"6.67"}},{"v":0.40721976421378886,"d":"0.41"},null,13,{"v":0.6,"d":"0.60"},{"v":0.4,"d":"0.40"},{"v":12,"d":"12.00"},{"v":8,"d":"8.00"},{"v":10,"d":"10.00"},{"v":16,"d":"16.00"},{"v":16,"d":"16.00"}]
[21,{"v":1,"d":"1.00"},{"$f":"('Cobb-Douglas CMCCE'!$C$8+('Cobb-Douglas CMCCE'!$C$7-'Cobb-Douglas CMCCE'!$C$6))*B112","v":{"v":150,"d":"150.00"}},0,75,{"v":25,"d":"25.00"},{"v":75,"d":"75.00"},25,1.8,{"v":135,"d":"135.00"},{"v":13.888888888888895,"d":"13.89"},null,14,0.65,{"v":7.222222222222222,"d":"7.22"},{"v":0.7,"d":"0.70"},{"v":5.555555555555555,"d":"5.56"},0.65,{"v":3.611111111111111,"d":"3.61"},{"v":1,"d":"1.00"},1.3000000000000003,{"v":7.222222222222223,"d":"7.22"},{"v":0.3758951669665744,"d":"0.38"},null,14,0.65,0.35,{"v":13,"d":"13.00"},{"v":7,"d":"7.00"},{"v":10,"d":"10.00"},{"v":16.5,"d":"16.50"},{"v":16.5,"d":"16.50"}]
[{"$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":7.7777777777777795,"d":"7.78"},{"v":0.3490455121832476,"d":"0.35"},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"}]
[{"$nulls":4},1,2,{"$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":8.333333333333336,"d":"8.33"},{"v":0.32577581137103107,"d":"0.33"},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"}]
[{"$nulls":3},"ALFA",{"$f":"'Cobb-Douglas CMCCE'!$D$26","v":0.5},{"$f":"'Cobb-Douglas CMCCE'!$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":8.888888888888891,"d":"8.89"},{"v":0.30541482316034163,"d":"0.31"},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"}]
[{"$nulls":3},"X",{"$f":"E115*E118/E117","v":{"v":75,"d":"75.0"}},{"$f":"F115*E118/F117","v":{"v":25,"d":"25.0"}},{"$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":9.444444444444448,"d":"9.44"},{"v":0.2874492453273803,"d":"0.29"},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"}]
[{"$nulls":3},"P",{"$f":"'Cobb-Douglas CMCCE'!$D$6","v":{"v":1,"d":"1.0"}},{"$f":"'Cobb-Douglas CMCCE'!$F$6","v":{"v":3,"d":"3.0"}},{"$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":10.000000000000004,"d":"10.00"},{"v":0.2714798428091925,"d":"0.27"},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"}]
[{"$nulls":3},"M",{"$f":"'Cobb-Douglas CMCCE'!$C$8+('Cobb-Douglas CMCCE'!$C$8-'Cobb-Douglas CMCCE'!$C$7)","v":{"v":150,"d":"150.0"}},null,{"$f":"(E116^(E115))*(F116^(F115))","v":43.30127018922194},{"$nulls":5},20,0.95,{"v":10.555555555555555,"d":"10.56"},{"v":0.10000000000000009,"d":"0.10"},{"v":5.555555555555555,"d":"5.56"},0.95,{"v":5.277777777777778,"d":"5.28"},{"v":1,"d":"1.00"},1.9000000000000008,{"v":10.555555555555559,"d":"10.56"},{"v":0.25719143002976136,"d":"0.26"},null,20,0.95,0.05,{"v":19,"d":"19.00"},{"v":1,"d":"1.00"},{"v":10,"d":"10.00"},{"v":19.5,"d":"19.50"},{"v":19.5,"d":"19.50"}]
[{"$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":11.111111111111116,"d":"11.11"},{"v":0.24433185852827327,"d":"0.24"},null,21,{"v":1,"d":"1.00"},0,{"v":20,"d":"20.00"},0,{"v":10,"d":"10.00"},{"$f":"AD119+(($AB$119-AD119)*Z119)","v":{"v":20,"d":"20.00"}},{"v":20,"d":"20.00"}]
["COBB-DOUGLAS 0",null,"Recta Presupuestaria",{"$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,{"$f":"$E$148/$E$147*B122","v":0},{"$f":"($E$148/$F$147)-(($E$147/$F$147)*C122)","v":{"v":37.5,"d":"37.50"}},{"$f":"$E$146","v":56.25},{"$f":"B122*$F$146","v":0},{"$f":"B122*$E$146","v":0},{"$f":"$F$146","v":18.75},{"$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,{"$f":"$E$148/$E$147*B123","v":{"v":5.625,"d":"5.63"}},{"$f":"($E$148/$F$147)-(($E$147/$F$147)*C123)","v":{"v":35.625,"d":"35.63"}},{"$f":"$E$146","v":56.25},{"$f":"B123*$F$146","v":{"v":0.9375,"d":"0.94"}},{"$f":"B123*$E$146","v":{"v":2.8125,"d":"2.81"}},{"$f":"$F$146","v":18.75},0.279999999999999,{"$f":"I123*$E$146","v":{"v":15.749999999999945,"d":"15.75"}},{"$f":"($G$148/(J123^($E$145)))^(1/$F$145)","v":{"v":66.96428571428594,"d":"66.96"}},{"$nulls":3},"p2",{"$f":"P91","v":50},{"$nulls":10},"p2",{"$f":"AB91","v":5}]
[3,{"v":0.1,"d":"0.10"},11.25,33.75,56.25,{"v":1.875,"d":"1.88"},{"v":5.625,"d":"5.63"},18.75,0.359999999999999,{"$f":"I124*$E$146","v":{"v":20.249999999999943,"d":"20.25"}},{"v":52.083333333333485,"d":"52.08"},{"$nulls":3},"x1*",{"$f":"P123/P122","v":{"v":5.555555555555555,"d":"5.56"}},{"$nulls":10},"x1",{"$f":"AB121/(AB123+AB122)","v":10}]
[4,0.15,{"v":16.875,"d":"16.88"},{"v":31.875,"d":"31.88"},56.25,{"v":2.8125,"d":"2.81"},{"v":8.4375,"d":"8.44"},18.75,0.44,24.75,{"v":42.61363636363637,"d":"42.61"},{"$nulls":3},"x2*",{"$f":"P121/P123-1","v":{"v":1,"d":"1.00"}},{"$nulls":10},"x2",{"$f":"AB124","v":10}]
[5,{"v":0.2,"d":"0.20"},{"v":22.5,"d":"22.50"},{"v":30,"d":"30.00"},56.25,3.75,11.25,18.75,0.52,29.25,{"v":36.05769230769231,"d":"36.06"}]
[6,0.25,{"v":28.125,"d":"28.13"},{"v":28.125,"d":"28.13"},56.25,{"v":4.6875,"d":"4.69"},{"v":14.0625,"d":"14.06"},18.75,0.6,33.75,{"v":31.250000000000004,"d":"31.25"}]
[7,{"v":0.3,"d":"0.30"},33.75,26.25,56.25,{"v":5.625,"d":"5.63"},{"v":16.875,"d":"16.88"},18.75,0.68,38.25,{"v":27.573529411764714,"d":"27.57"}]
[8,0.35,{"v":39.375,"d":"39.38"},{"v":24.375,"d":"24.38"},56.25,{"v":6.5625,"d":"6.56"},{"v":19.6875,"d":"19.69"},18.75,0.76,42.75,{"v":24.671052631578952,"d":"24.67"},null,"REGULARES 0",null,"Recta Presupuestaria",{"$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":45,"d":"45.00"},{"v":22.5,"d":"22.50"},56.25,{"v":7.5,"d":"7.50"},{"v":22.5,"d":"22.50"},18.75,0.84,47.25,{"v":22.32142857142857,"d":"22.32"},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":50.625,"d":"50.63"},{"v":20.625,"d":"20.63"},56.25,{"v":8.4375,"d":"8.44"},{"v":25.3125,"d":"25.31"},18.75,0.92,51.75,{"v":20.380434782608695,"d":"20.38"},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":"Q131*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$131-AD131)*Z131)","v":{"v":10,"d":"10.00"}}]
[11,{"v":0.5,"d":"0.50"},56.25,18.75,56.25,{"v":9.375,"d":"9.38"},{"v":28.125,"d":"28.13"},18.75,1,56.25,{"v":18.750000000000004,"d":"18.75"},null,2,0.05,{"$f":"$P$153/$P$26*N132","v":{"v":0.5555555555555556,"d":"0.56"}},{"$f":"($P$153/$P$27)-(($P$26/$P$27)*O132)","v":{"v":1.9,"d":"1.90"}},{"$f":"$P$156","v":{"v":5.555555555555555,"d":"5.56"}},{"$f":"$P$157*N132","v":0.05},{"$f":"Q132*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$154-LN(V132)","v":{"v":3.3025850929940455,"d":"3.30"}},null,2,0.05,0.95,{"$f":"$AB$153/$AB$154*Z132","v":{"v":1,"d":"1.00"}},{"$f":"$AB$153/$AB$155*AA132","v":{"v":19,"d":"19.00"}},{"$f":"AD131","v":{"v":10,"d":"10.00"}},{"v":10.5,"d":"10.50"},{"$f":"AD132+(($AC$131-AD132)*Z132)","v":{"v":10.5,"d":"10.50"}}]
[12,0.55,{"v":61.87500000000001,"d":"61.88"},{"v":16.875,"d":"16.88"},56.25,{"v":10.3125,"d":"10.31"},{"v":30.937500000000004,"d":"30.94"},18.75,1.08,{"v":60.75000000000001,"d":"60.75"},{"v":17.361111111111114,"d":"17.36"},null,3,{"v":0.1,"d":"0.10"},{"v":1.1111111111111112,"d":"1.11"},{"v":1.8,"d":"1.80"},{"v":5.555555555555555,"d":"5.56"},{"v":0.1,"d":"0.10"},{"v":0.5555555555555556,"d":"0.56"},{"v":1,"d":"1.00"},{"$f":"U132+$U$25","v":0.2},{"$f":"O133","v":{"v":1.1111111111111112,"d":"1.11"}},{"$f":"$Q$154-LN(V133)","v":{"v":2.6094379124341,"d":"2.61"}},null,3,{"v":0.1,"d":"0.10"},{"v":0.9,"d":"0.90"},{"v":2,"d":"2.00"},{"v":18,"d":"18.00"},{"$f":"AD132","v":{"v":10,"d":"10.00"}},{"v":11,"d":"11.00"},{"v":11,"d":"11.00"}]
[13,{"v":0.6,"d":"0.60"},{"v":67.5,"d":"67.50"},{"v":15,"d":"15.00"},56.25,11.25,33.75,18.75,1.16,65.25,{"v":16.16379310344828,"d":"16.16"},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"},{"$f":"U133+$U$25","v":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":73.125,"d":"73.13"},{"v":13.125,"d":"13.13"},56.25,{"v":12.1875,"d":"12.19"},{"v":36.5625,"d":"36.56"},18.75,1.24,69.75,{"v":15.120967741935482,"d":"15.12"},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"},78.75,11.25,56.25,{"v":13.125,"d":"13.13"},{"v":39.375,"d":"39.38"},18.75,1.32,74.25,{"v":14.204545454545453,"d":"14.20"},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":84.375,"d":"84.38"},{"v":9.375,"d":"9.38"},56.25,{"v":14.0625,"d":"14.06"},{"v":42.1875,"d":"42.19"},18.75,1.4,78.75,{"v":13.392857142857142,"d":"13.39"},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":90,"d":"90.00"},{"v":7.5,"d":"7.50"},56.25,{"v":15,"d":"15.00"},{"v":45,"d":"45.00"},18.75,1.48,83.25,{"v":12.668918918918921,"d":"12.67"},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":95.625,"d":"95.63"},{"v":5.625,"d":"5.63"},56.25,{"v":15.9375,"d":"15.94"},{"v":47.8125,"d":"47.81"},18.75,1.56,87.75,{"v":12.019230769230772,"d":"12.02"},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"},101.25,3.75,56.25,{"v":16.875,"d":"16.88"},{"v":50.625,"d":"50.63"},18.75,1.64,92.25,{"v":11.432926829268295,"d":"11.43"},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":106.875,"d":"106.88"},{"v":1.875,"d":"1.88"},56.25,{"v":17.8125,"d":"17.81"},{"v":53.4375,"d":"53.44"},18.75,1.72,96.75,{"v":10.901162790697674,"d":"10.90"},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":112.5,"d":"112.50"},0,56.25,18.75,56.25,18.75,1.8,101.25,{"v":10.416666666666666,"d":"10.42"},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"},{"$f":"U142+$U$25","v":1.2000000000000002},{"v":6.666666666666666,"d":"6.67"},{"v":0.8176784432060451,"d":"0.82"},null,13,{"v":0.6,"d":"0.60"},{"v":0.4,"d":"0.40"},{"v":12,"d":"12.00"},{"v":8,"d":"8.00"},{"v":10,"d":"10.00"},{"v":16,"d":"16.00"},{"v":16,"d":"16.00"}]
[{"$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":3},"ALFA",{"$f":"E115","v":0.5},{"$f":"F115","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":3},"X",{"$f":"E145*E148/E147","v":{"v":56.25,"d":"56.3"}},{"$f":"F145*E148/F147","v":{"v":18.75,"d":"18.8"}},{"$nulls":6},16,0.75,{"v":8.333333333333332,"d":"8.33"},{"v":0.5000000000000002,"d":"0.50"},{"v":5.555555555555555,"d":"5.56"},0.75,{"v":4.166666666666666,"d":"4.17"},{"v":1,"d":"1.00"},1.5000000000000004,{"v":8.333333333333332,"d":"8.33"},{"v":0.5945348918918354,"d":"0.59"},null,16,0.75,0.25,{"v":15,"d":"15.00"},{"v":5,"d":"5.00"},{"v":10,"d":"10.00"},{"v":17.5,"d":"17.50"},{"v":17.5,"d":"17.50"}]
[{"$nulls":3},"P",{"$f":"E117","v":{"v":1,"d":"1.0"}},{"$f":"F117","v":{"v":3,"d":"3.0"}},{"$nulls":6},17,{"v":0.8,"d":"0.80"},{"v":8.88888888888889,"d":"8.89"},{"v":0.3999999999999999,"d":"0.40"},{"v":5.555555555555555,"d":"5.56"},{"v":0.8,"d":"0.80"},{"v":4.444444444444445,"d":"4.44"},{"v":1,"d":"1.00"},1.6000000000000005,{"v":8.88888888888889,"d":"8.89"},{"v":0.5299963707542643,"d":"0.53"},null,17,{"v":0.8,"d":"0.80"},{"v":0.2,"d":"0.20"},{"v":16,"d":"16.00"},{"v":4,"d":"4.00"},{"v":10,"d":"10.00"},{"v":18,"d":"18.00"},{"v":18,"d":"18.00"}]
[{"$nulls":3},"M",{"$f":"'Cobb-Douglas CMCCE'!$C$6*0.75","v":112.5},null,{"$f":"(E146^(E145))*(F146^(F145))","v":32.47595264191645},{"$nulls":5},18,0.85,{"v":9.444444444444445,"d":"9.44"},{"v":0.30000000000000004,"d":"0.30"},{"v":5.555555555555555,"d":"5.56"},0.85,{"v":4.722222222222222,"d":"4.72"},{"v":1,"d":"1.00"},1.7000000000000006,{"v":9.444444444444445,"d":"9.44"},{"v":0.4693717489378293,"d":"0.47"},null,18,0.85,0.15,{"v":17,"d":"17.00"},{"v":3,"d":"3.00"},{"v":10,"d":"10.00"},{"v":18.5,"d":"18.50"},{"v":18.5,"d":"18.50"}]
[{"$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 PRECIO-CONSUMO",null,"X1","X2","p1","p2",null,null,"M",{"$nulls":3},20,0.95,{"v":10.555555555555555,"d":"10.56"},{"v":0.10000000000000009,"d":"0.10"},{"v":5.555555555555555,"d":"5.56"},0.95,{"v":5.277777777777778,"d":"5.28"},{"v":1,"d":"1.00"},1.9000000000000008,{"v":10.555555555555555,"d":"10.56"},{"v":0.35814611382760475,"d":"0.36"},null,20,0.95,0.05,{"v":19,"d":"19.00"},{"v":1,"d":"1.00"},{"v":10,"d":"10.00"},{"v":19.5,"d":"19.50"},{"v":19.5,"d":"19.50"}]
["CURVA CERO",null,{"$f":"IF(G152=H152,C152,0)","v":75},{"$f":"IF(G152=H152,D152,0)","v":25},{"$f":"IF(H152=I152,E152,0)","v":0},{"$nulls":3},{"$f":"IF(G152=H152,I152,0)","v":150},{"$nulls":3},21,{"v":1,"d":"1.00"},{"v":11.11111111111111,"d":"11.11"},0,{"v":5.555555555555555,"d":"5.56"},{"v":1,"d":"1.00"},{"v":5.555555555555555,"d":"5.56"},{"v":1,"d":"1.00"},2.000000000000001,{"v":11.11111111111111,"d":"11.11"},{"v":0.3068528194400546,"d":"0.31"},null,21,{"v":1,"d":"1.00"},0,{"v":20,"d":"20.00"},0,{"v":10,"d":"10.00"},{"$f":"AD151+(($AB$151-AD151)*Z151)","v":{"v":20,"d":"20.00"}},{"v":20,"d":"20.00"}]
["CURVA UNO",null,{"$f":"E27","v":75},{"$f":"F27","v":25},{"$f":"0","v":0},{"$f":"MAX(D152:D156)","v":25},{"$f":"C152+C153+C154","v":225},{"$f":"C152*3","v":225},{"$f":"'Cobb-Douglas CMCCE'!$C$6","v":150}]
["CURVA DOS",null,{"$f":"E56","v":75},{"$f":"F56","v":25},{"$f":"MAX(C152:C156)","v":75},{"$f":"MAX(D152:D156)","v":25},null,null,{"$f":"'Cobb-Douglas CMCCE'!$C$7","v":150},{"$nulls":5},"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":4},{"$f":"'Cobb-Douglas CMCCE'!$C$8","v":150},{"$nulls":5},"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},{"$nulls":4},{"$f":"'Cobb-Douglas CMCCE'!$C$8+('Cobb-Douglas CMCCE'!$C$8-'Cobb-Douglas CMCCE'!$C$7)","v":150},{"$nulls":5},"p2",{"$f":"P123","v":50},{"$nulls":10},"p2",{"$f":"AB123","v":5}]
[{"$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",{"$f":"AB156","v":10}]
["X2LINE1",null,"X2LINE2",null,"X2LINE3",null,"PONDERA"]
[{"$f":"I152","v":150},{"$f":"$C$152*G159","v":0},{"$f":"I153","v":150},{"$f":"$C$153*G159","v":0},{"$f":"I154","v":150},{"$f":"$C$154*G159","v":0},0]
[{"$f":"A159","v":150},15,{"$f":"C159","v":150},15,{"$f":"E159","v":150},15,0.2]
[{"$f":"A160","v":150},30,{"$f":"C160","v":150},30,{"$f":"E160","v":150},30,0.4,{"$nulls":5},"CURVA INGRESO-CONSUMO",{"$nulls":11},"CURVA INGRESO-CONSUMO"]
[{"$f":"A161","v":150},45,{"$f":"C161","v":150},45,{"$f":"E161","v":150},45,0.6,{"$nulls":6},0,1,2,3,4,null,{"$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"}}]
[{"$f":"A162","v":150},60,{"$f":"C162","v":150},60,{"$f":"E162","v":150},60,0.8,{"$nulls":5},"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":"A163","v":150},75,{"$f":"C163","v":150},75,{"$f":"E163","v":150},75,1,{"$nulls":5},"x2*",{"$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"}}]
[]
["X2LINE1",null,"X2LINE2",null,"X2LINE3",null,"PONDERA"]
[{"$f":"C152","v":75},{"$f":"$I$152*G167","v":0},{"$f":"C153","v":75},{"$f":"$I$153*G167","v":0},{"$f":"C154","v":75},{"$f":"$I$154*G167","v":0},0,{"$nulls":5},"CURVA PRECIO-CONSUMO",null,"X1","X2","p1","p2","M",{"$nulls":5},"CURVA PRECIO-CONSUMO",null,"X1","X2","p1","p2","M"]
[{"$f":"A167","v":75},30,{"$f":"C167","v":75},30,{"$f":"E167","v":75},30,0.2,{"$nulls":5},"CURVA CERO",null,{"$f":"P156","v":{"v":5.555555555555555,"d":"5.6"}},{"$f":"P157","v":{"v":1,"d":"1.0"}},{"$f":"P154","v":{"v":9,"d":"9.0"}},{"$f":"P155","v":{"v":50,"d":"50.0"}},{"$f":"IF(T162=U162,S169,0)","v":{"v":100,"d":"100.00"}},{"$nulls":5},"CURVA CERO",null,{"$f":"AB156","v":{"v":10,"d":"10.0"}},{"$f":"AB157","v":{"v":10,"d":"10.0"}},{"$f":"AB154","v":{"v":5,"d":"5.0"}},{"$f":"AB155","v":{"v":5,"d":"5.0"}},{"$f":"AB153","v":100}]
[{"$f":"A168","v":75},60,{"$f":"C168","v":75},60,{"$f":"E168","v":75},60,0.4,{"$nulls":5},"CURVA UNO",null,{"$f":"P28","v":{"v":5.555555555555555,"d":"5.6"}},{"$f":"P29","v":{"v":1,"d":"1.0"}},{"$f":"P26","v":{"v":9,"d":"9.0"}},{"$f":"P27","v":{"v":50,"d":"50.0"}},{"$f":"P25","v":{"v":100,"d":"100.00"}},{"$nulls":5},"CURVA UNO",null,{"$f":"AB28","v":{"v":10,"d":"10.0"}},{"$f":"AB29","v":{"v":10,"d":"10.0"}},{"$f":"AB26","v":{"v":5,"d":"5.0"}},{"$f":"AB27","v":{"v":5,"d":"5.0"}},{"$f":"AB25","v":100}]
[{"$f":"A169","v":75},90,{"$f":"C169","v":75},90,{"$f":"E169","v":75},90,0.6,{"$nulls":5},"CURVA DOS",null,{"$f":"P60","v":{"v":5.555555555555555,"d":"5.6"}},{"$f":"P61","v":{"v":1,"d":"1.0"}},{"$f":"P58","v":{"v":9,"d":"9.0"}},{"$f":"P59","v":{"v":50,"d":"50.0"}},{"$f":"P57","v":{"v":100,"d":"100.00"}},{"$nulls":5},"CURVA DOS",null,{"$f":"AB60","v":{"v":10,"d":"10.0"}},{"$f":"AB61","v":{"v":10,"d":"10.0"}},{"$f":"AB58","v":{"v":5,"d":"5.0"}},{"$f":"AB59","v":{"v":5,"d":"5.0"}},{"$f":"AB57","v":100}]
[{"$f":"A170","v":75},120,{"$f":"C170","v":75},120,{"$f":"E170","v":75},120,0.8,{"$nulls":5},"CURVA TRES",null,{"$f":"P92","v":{"v":5.555555555555555,"d":"5.6"}},{"$f":"P93","v":{"v":1,"d":"1.0"}},{"$f":"P90","v":{"v":9,"d":"9.0"}},{"$f":"P91","v":{"v":50,"d":"50.0"}},{"$f":"P89","v":{"v":100,"d":"100.00"}},{"$nulls":5},"CURVA TRES",null,{"$f":"AB92","v":{"v":10,"d":"10.0"}},{"$f":"AB93","v":{"v":10,"d":"10.0"}},{"$f":"AB90","v":{"v":5,"d":"5.0"}},{"$f":"AB91","v":{"v":5,"d":"5.0"}},{"$f":"AB89","v":100}]
[{"$f":"A171","v":75},150,{"$f":"C171","v":75},150,{"$f":"E171","v":75},150,1,{"$nulls":5},"CURVA CUATRO",null,{"$f":"P124","v":{"v":5.555555555555555,"d":"5.6"}},{"$f":"P125","v":{"v":1,"d":"1.0"}},{"$f":"P122","v":{"v":9,"d":"9.0"}},{"$f":"P123","v":{"v":50,"d":"50.0"}},{"$f":"P121","v":{"v":100,"d":"100.00"}},{"$nulls":5},"CURVA CUATRO",null,{"$f":"AB124","v":{"v":10,"d":"10.0"}},{"$f":"AB125","v":{"v":10,"d":"10.0"}},{"$f":"AB122","v":{"v":5,"d":"5.0"}},{"$f":"AB123","v":{"v":5,"d":"5.0"}},{"$f":"AB121","v":100}]
[]
[{"$nulls":4},{"$f":"(I154-I152)/(C154-C152)","v":{"$error":"#DIV/0!"}}]
[{"$nulls":12},"X2LINE1",null,"X2LINE2",null,"X2LINE3",null,"PONDERA",{"$nulls":5},"X2LINE1",null,"X2LINE2",null,"X2LINE3",null,"PONDERA"]
[{"$nulls":12},{"$f":"S169","v":{"v":100,"d":"100.00"}},{"$f":"$O$169*S176","v":0},{"$f":"S170","v":{"v":100,"d":"100.00"}},{"$f":"$O$170*S176","v":0},{"$f":"S171","v":{"v":100,"d":"100.00"}},{"$f":"$O$171*S176","v":0},0,{"$nulls":5},{"$f":"AE169","v":100},{"$f":"$AA$169*AE176","v":0},{"$f":"AE170","v":100},{"$f":"$AA$170*AE176","v":0},{"$f":"AE171","v":100},{"$f":"$AA$171*AE176","v":0},0]
[{"$nulls":12},{"$f":"M176","v":100},1.1111111111111112,{"$f":"O176","v":100},1.1111111111111112,{"$f":"Q176","v":100},1.1111111111111112,0.2,{"$nulls":5},{"$f":"Y176","v":100},2,{"$f":"AA176","v":100},2,{"$f":"AC176","v":100},2,0.2]
[{"$nulls":12},{"$f":"M177","v":100},2.2222222222222223,{"$f":"O177","v":100},2.2222222222222223,{"$f":"Q177","v":100},2.2222222222222223,0.4,{"$nulls":5},{"$f":"Y177","v":100},4,{"$f":"AA177","v":100},4,{"$f":"AC177","v":100},4,0.4]
[{"$nulls":12},{"$f":"M178","v":100},3.333333333333333,{"$f":"O178","v":100},3.333333333333333,{"$f":"Q178","v":100},3.333333333333333,0.6,{"$nulls":5},{"$f":"Y178","v":100},6,{"$f":"AA178","v":100},6,{"$f":"AC178","v":100},6,0.6]
[{"$nulls":12},{"$f":"M179","v":100},4.444444444444445,{"$f":"O179","v":100},4.444444444444445,{"$f":"Q179","v":100},4.444444444444445,0.8,{"$nulls":5},{"$f":"Y179","v":100},8,{"$f":"AA179","v":100},8,{"$f":"AC179","v":100},8,0.8]
[{"$nulls":12},{"$f":"M180","v":100},5.555555555555555,{"$f":"O180","v":100},5.555555555555555,{"$f":"Q180","v":100},5.555555555555555,1,{"$nulls":5},{"$f":"Y180","v":100},10,{"$f":"AA180","v":100},10,{"$f":"AC180","v":100},10,1]
[]
[{"$nulls":12},"X2LINE1",null,"X2LINE2",null,"X2LINE3",null,"PONDERA",{"$nulls":5},"X2LINE1",null,"X2LINE2",null,"X2LINE3",null,"PONDERA"]
[{"$nulls":12},{"$f":"O169","v":5.555555555555555},{"$f":"$S$169*S184","v":0},{"$f":"O170","v":5.555555555555555},{"$f":"$S$170*S184","v":0},{"$f":"O171","v":5.555555555555555},{"$f":"$S$171*S184","v":0},0,{"$nulls":5},{"$f":"AA169","v":10},{"$f":"$AE$169*AE184","v":0},{"$f":"AA170","v":10},{"$f":"$AE$170*AE184","v":0},{"$f":"AA171","v":10},{"$f":"$AE$171*AE184","v":0},0]
[{"$nulls":12},{"$f":"M184","v":5.555555555555555},{"v":20,"d":"20.00"},{"$f":"O184","v":5.555555555555555},{"v":20,"d":"20.00"},{"$f":"Q184","v":5.555555555555555},{"v":20,"d":"20.00"},0.2,{"$nulls":5},{"$f":"Y184","v":10},20,{"$f":"AA184","v":10},20,{"$f":"AC184","v":10},20,0.2]
[{"$nulls":12},{"$f":"M185","v":5.555555555555555},{"v":40,"d":"40.00"},{"$f":"O185","v":5.555555555555555},{"v":40,"d":"40.00"},{"$f":"Q185","v":5.555555555555555},{"v":40,"d":"40.00"},0.4,{"$nulls":5},{"$f":"Y185","v":10},40,{"$f":"AA185","v":10},40,{"$f":"AC185","v":10},40,0.4]
[{"$nulls":12},{"$f":"M186","v":5.555555555555555},{"v":60,"d":"60.00"},{"$f":"O186","v":5.555555555555555},{"v":60,"d":"60.00"},{"$f":"Q186","v":5.555555555555555},{"v":60,"d":"60.00"},0.6,{"$nulls":5},{"$f":"Y186","v":10},60,{"$f":"AA186","v":10},60,{"$f":"AC186","v":10},60,0.6]
[{"$nulls":12},{"$f":"M187","v":5.555555555555555},{"v":80,"d":"80.00"},{"$f":"O187","v":5.555555555555555},{"v":80,"d":"80.00"},{"$f":"Q187","v":5.555555555555555},{"v":80,"d":"80.00"},0.8,{"$nulls":5},{"$f":"Y187","v":10},80,{"$f":"AA187","v":10},80,{"$f":"AC187","v":10},80,0.8]
[{"$nulls":12},{"$f":"M188","v":5.555555555555555},{"v":100,"d":"100.00"},{"$f":"O188","v":5.555555555555555},{"v":100,"d":"100.00"},{"$f":"Q188","v":5.555555555555555},{"v":100,"d":"100.00"},1,{"$nulls":5},{"$f":"Y188","v":10},100,{"$f":"AA188","v":10},100,{"$f":"AC188","v":10},100,1]

{"sheet":"Cobb-Douglas CMCCE","index":6,"n_rows":34,"n_cols":7,"rows_kept":34,"hidden":true,"merged":[[0,0,0,6],[2,0,2,6],[17,2,17,3],[18,2,18,3],[19,2,19,3],[27,2,27,3],[28,2,28,3],[30,2,30,3],[31,2,31,3],[32,2,32,3],[33,2,33,3]]}
["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",{"$f":"C6","v":{"v":150,"d":"150.0"}},{"v":1,"d":"1.0"},{"$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",{"$f":"C6","v":{"v":150,"d":"150.0"}},{"v":1,"d":"1.0"},{"$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 CMCCE'!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 CMCCE'!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 CMCCE'!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",{"$f":"'Oculto CMCCE'!F28","v":{"v":43.30127018922194,"d":"43.3"}},0.5,{"$f":"'Oculto CMCCE'!$E$27","v":{"v":75,"d":"75.0"}},{"$f":"1-D24","v":0.5},{"$f":"'Oculto CMCCE'!F27","v":{"v":25,"d":"25.0"}}]
[null,"B",{"$f":"'Oculto CMCCE'!F57","v":{"v":43.30127018922194,"d":"43.3"}},{"$f":"D24","v":0.5},{"$f":"'Oculto CMCCE'!$E$56","v":{"v":75,"d":"75.0"}},{"$f":"1-D25","v":0.5},{"$f":"'Oculto CMCCE'!$F$56","v":{"v":25,"d":"25.0"}}]
[null,"C",{"$f":"'Oculto CMCCE'!F86","v":{"v":43.30127018922194,"d":"43.3"}},{"$f":"D25","v":0.5},{"$f":"'Oculto CMCCE'!$E$85","v":{"v":75,"d":"75.0"}},{"$f":"1-D26","v":0.5},{"$f":"'Oculto CMCCE'!$F$85","v":{"v":25,"d":"25.0"}}]
[]
[null,null,"Pendiente CdeE"]
[null,null,{"$f":"D6/D24","v":{"v":2,"d":"2.0"}}]
[]
[null,null,"Títulos"]
[null,null,"Resultados"]
[null,null,"Insertar datos"]
[null,null,"Cantidad de equilibrio"]

{"sheet":"CompPerf CMCCE","index":7,"n_rows":35,"n_cols":7,"rows_kept":35,"hidden":true,"merged":[[0,0,0,6],[2,0,2,6],[18,2,18,3],[19,2,19,3],[20,2,20,3],[28,2,28,3],[29,2,29,3],[31,2,31,3],[32,2,32,3],[33,2,33,3],[34,2,34,3]]}
["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",{"$f":"C6","v":{"v":100,"d":"100.0"}},{"v":5,"d":"5.0"},{"$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",{"$f":"C6","v":{"v":100,"d":"100.0"}},{"v":5,"d":"5.0"},{"$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,"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":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",{"$f":"MAX('Oculto CMCCE'!AB23,'Oculto CMCCE'!AC3)","v":{"v":20,"d":"20.0"}},{"$f":"'Oculto CMCCE'!AB28","v":{"v":10,"d":"10.0"}},{"$f":"'Oculto CMCCE'!AB29","v":{"v":10,"d":"10.0"}}]
[null,"B",{"$f":"MAX('Oculto CMCCE'!AB55,'Oculto CMCCE'!AC55)","v":{"v":20,"d":"20.0"}},{"$f":"'Oculto CMCCE'!AB60","v":{"v":10,"d":"10.0"}},{"$f":"'Oculto CMCCE'!AB61","v":{"v":10,"d":"10.0"}}]
[null,"C",{"$f":"MAX('Oculto CMCCE'!AB87,'Oculto CMCCE'!AC87)","v":{"v":20,"d":"20.0"}},{"$f":"'Oculto CMCCE'!AB92","v":{"v":10,"d":"10.0"}},{"$f":"'Oculto CMCCE'!AB93","v":{"v":10,"d":"10.0"}}]
[]
[null,null,"Pendiente CdeE"]
[null,null,{"$f":"C7/C25","v":{"v":5,"d":"5.0"}}]
[]
[null,null,"Títulos"]
[null,null,"Resultados"]
[null,null,"Insertar datos"]
[null,null,"Cantidad de equilibrio"]

{"sheet":"Regulares CMCCE","index":8,"n_rows":34,"n_cols":7,"rows_kept":34,"hidden":true,"merged":[[0,0,0,5],[2,0,2,5],[17,1,17,2],[18,1,18,2],[19,1,19,2],[28,1,28,2],[30,1,30,3],[31,1,31,3],[32,1,32,3],[33,1,33,3]]}
["CURVA INGRESO-CONSUMO"]
[]
["CUASILINEALES"]
[null,"RECTA PRESUPUESTAL"]
[null,null,"m","p1","x1","p2","x2"]
[null,"A",{"v":100,"d":"100.0"},{"v":9,"d":"9.0"},{"$f":"D24","v":{"v":5.555555555555555,"d":"5.6"}},{"v":50,"d":"50.0"},{"$f":"E24","v":{"v":1,"d":"1.0"}}]
[null,"B",{"$f":"C6","v":{"v":100,"d":"100.0"}},{"$f":"D6","v":{"v":9,"d":"9.0"}},{"$f":"D25","v":{"v":5.555555555555555,"d":"5.6"}},{"$f":"F6","v":{"v":50,"d":"50.0"}},{"$f":"E25","v":{"v":1,"d":"1.0"}}]
[null,"C",{"$f":"C6","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,null,"Inserte los datos correspondientes"]
[]
[null,null,"PARÁMETROS DE  LA RECTA  PRESUPUESTAL"]
[null,null,"x2","b0","b1","x1"]
[null,"A",{"$f":"D13+(E13*F13)","v":{"v":1,"d":"1.0"}},{"$f":"C6/F6","v":{"v":2,"d":"2.0"}},{"$f":"D6/F6*-1","v":{"v":-0.18,"d":"-0.2"}},{"$f":"E6","v":{"v":5.555555555555555,"d":"5.6"}}]
[null,"B",{"$f":"D14+(E14*F14)","v":{"v":1,"d":"1.0"}},{"$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,"C",{"$f":"D15+(E15*F15)","v":{"v":1,"d":"1.0"}},{"$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"}}]
[]
[{"$nulls":3},"A","B","C"]
[null,"Máxima cantidad de x1",null,{"$f":"C6/D6","v":{"v":11.11111111111111,"d":"11.1"}},{"$f":"C7/D7","v":{"v":11.11111111111111,"d":"11.1"}},{"$f":"C8/D8","v":{"v":11.11111111111111,"d":"11.1"}}]
[null,"Máxima cantidad de x2",null,{"$f":"C6/F6","v":{"v":2,"d":"2.0"}},{"$f":"C7/F7","v":{"v":2,"d":"2.0"}},{"$f":"C8/F8","v":{"v":2,"d":"2.0"}}]
[null,"Precio relativo (<0)",null,{"$f":"D6/F6*(-1)","v":{"v":-0.18,"d":"-0.2"}},{"$f":"(D7/F7)*(-1)","v":{"v":-0.18,"d":"-0.2"}},{"$f":"(D8/F8)*(-1)","v":{"v":-0.18,"d":"-0.2"}}]
[]
[null,null,"PARÁMETROS DE  FUNCIÓN REGULAR"]
[null,null,"v","x1*","x2*"]
[null,"A",{"$f":"'Oculto CMCCE'!Q26","v":{"v":2.7147984280919264,"d":"2.7"}},{"$f":"'Oculto CMCCE'!V13","v":{"v":5.555555555555555,"d":"5.6"}},{"$f":"'Oculto CMCCE'!P29","v":{"v":1,"d":"1.0"}}]
[null,"B",{"$f":"'Oculto CMCCE'!Q58","v":{"v":2.7147984280919264,"d":"2.7"}},{"$f":"'Oculto CMCCE'!P60","v":{"v":5.555555555555555,"d":"5.6"}},{"$f":"'Oculto CMCCE'!P61","v":{"v":1,"d":"1.0"}}]
[null,"C",{"$f":"'Oculto CMCCE'!Q90","v":{"v":2.7147984280919264,"d":"2.7"}},{"$f":"'Oculto CMCCE'!P92","v":{"v":5.555555555555555,"d":"5.6"}},{"$f":"'Oculto CMCCE'!P93","v":{"v":1,"d":"1.0"}}]
[]
[null,"Pendiente CdeE"]
[null,"Indefinida"]
[]
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos"]
[null,"Cantidad de equilibrio"]