{"text_format":"3","workbook":"xlsx","n_sheets":10,"sheets":["Inicio EcuS","Oculto EcuS","Cobb-Douglas EcuS","CompPerf EcuS","Cuasilineales EcuS","Min Cobb-Douglas","Min CVyVE","Min CompPerf","Min SustPerf","SustPerf EcuS"],"not_rendered":{"charts":8,"images":6,"macros":1,"defined_names":8},"read":"whole","date_system":"1900"}

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

{"sheet":"Oculto EcuS","index":1,"n_rows":215,"n_cols":91,"rows_kept":215,"hidden":true,"merged":[[88,0,88,3],[89,0,89,1],[90,0,90,1],[91,0,91,1],[92,0,92,1],[93,0,93,1]]}
["COBB-DOUGLAS 1",null,"Recta Presupuestaria",{"$nulls":6},"Curva de Indiferencia",{"$nulls":14},"COMP. PERFECTOS 1",null,null,"Recta Presupuestaria",null,"Curva de Indiferencia",{"$nulls":4},"SUSTITUTOS PERFECTOS",null,null,"Recta Presupuestaria",null,"Curva de Indiferencia",{"$nulls":4},"CUASILINEALES",{"$nulls":3},"Recta Presupuestaria",{"$nulls":5},"Curva de Indiferencia",{"$nulls":3},"HICKS","COBB-DOUGLAS 1",null,"Recta Presupuestaria",{"$nulls":6},"Curva de Indiferencia",null,null,"HICKS","COMP. PERFECTOS 1",null,null,"Recta Presupuestaria",null,"Curva de Indiferencia",{"$nulls":4},"HICKS","SUSTITUTOS PERFECTOS",null,null,"Recta Presupuestaria",null,"Curva de Indiferencia"]
["Unidades","ponderador","x1","x2","x1lin",null,"x2lin",null,"Cota","x1","x2",{"$nulls":13},"Unidades","ponderador",null,"x1","x2","vertice","x1line","x2line","Vertice2",null,"Unidades","ponderador",null,"x1","x2","x1lin","sip1>p2",{"$nulls":3},"Unidades","Unidades","ponderador","ponderador","x1","x2","x1lin",null,"x2lin",null,"x1","x2",{"$nulls":3},"Unidades","ponderador","x1","x2","x1lin",null,"x2lin",null,"Cota","x1","x2",null,null,"Unidades","ponderador",null,"x1","x2","vertice","x1line","x2line","Vertice2",null,null,"Unidades","ponderador",null,"x1","x2","x1lin","sip1>p2"]
[1,0,{"$f":"$C$25/$C$26*B3","v":0},{"$f":"$C$25/$C$28-($C$26/$C$28*'Oculto EcuS'!C3)","v":{"v":28.571428571428573,"d":"28.57"}},{"$f":"$E$27","v":20},{"$f":"$F$27*B3","v":0},{"$f":"$E$27*'Oculto EcuS'!B3","v":0},{"$f":"$F$27","v":17.142857142857142},{"$nulls":16},1,0,{"v":1,"d":"1.00"},{"$f":"$AB$25/$AB$26*Z3","v":0},{"$f":"$AB$25/$AB$27*AA3","v":{"v":50,"d":"50.00"}},{"$f":"AB28","v":{"v":17.647058823529413,"d":"17.65"}},{"$f":"AD3+(($AD$28-AD3)*Z3)","v":{"v":17.647058823529413,"d":"17.65"}},{"$f":"AG3+(($AF$28-AD3)*Z3)","v":{"v":35.294117647058826,"d":"35.29"}},{"$f":"$AB$29","v":{"v":35.294117647058826,"d":"35.29"}},null,1,0,{"v":1,"d":"1.00"},{"$f":"$AK$26*AJ3","v":0},{"$f":"$AK$27*AK3","v":{"v":40,"d":"40.00"}},{"$f":"IF($AM$26<$AL$26,(($AM$31-AO3)/($AK$33)),($AL$29*AJ3))","v":0},{"$f":"$AM$31*AK3","v":{"v":50,"d":"50.00"}},{"$nulls":3},0.01,1,{"v":1,"d":"1.00"},0,{"$f":"($AU$26/$AV$26)*AV3","v":0},{"$f":"($AU$26/$AX$26)*AU3","v":{"v":3,"d":"3.00"}},{"$f":"$BA$26","v":{"v":33.333333333333336,"d":"33.3"}},{"$f":"$BB$26*AV3","v":0},{"$f":"$BA$26*AV3","v":0},{"$f":"$BB$26","v":{"v":2,"d":"2.0"}},{"$f":"$BA$26*AS3","v":{"v":0.33333333333333337,"d":"0.33"}},{"$f":"$AZ$26-(LN(BC3))","v":{"v":6.605170185988092,"d":"6.61"}},{"$nulls":3},1,0,{"$f":"$BJ$25/$BJ$26*BI3","v":0},{"$f":"$BJ$25/$BJ$28-$BJ$26/$BJ$28*BJ3","v":{"v":40,"d":"40.00"}},{"$f":"$BL$27","v":{"v":25,"d":"25.00"}},{"$f":"$BM$27*BI3","v":0},{"$f":"$BM$27*'Oculto EcuS'!BI3","v":0},{"$f":"$BM$27","v":{"v":20,"d":"20.00"}},{"$nulls":5},1,0,{"v":1,"d":"1.00"},{"$f":"$BX$25/$BX$26*BV3","v":0},{"$f":"$BX$25/$BX$27*BW3","v":{"v":25,"d":"25.00"}},{"$f":"BX28","v":{"v":12.5,"d":"12.50"}},{"$f":"BZ3+(($BZ$28-BZ3)*BV3)","v":{"v":12.5,"d":"12.50"}},{"$f":"CC3+(($CB$28-BZ3)*BV3)","v":{"v":12.5,"d":"12.50"}},{"$f":"$BX$29","v":{"v":12.5,"d":"12.50"}},null,null,1,0,{"v":1,"d":"1.00"},{"$f":"$CH$25/$CH$29*CG3","v":0},{"$f":"$CH$25/$CH$30-(($CH$29/$CH$30)*CI3)","v":{"v":50,"d":"50.00"}},{"$f":"CI3","v":0},{"$f":"IF($CI$26<$CJ$26,(MAX($CI$29:$CJ$30)-CK3),(MIN($CI$29:$CJ$30)-CK3))","v":{"v":75,"d":"75.00"}}]
[2,0.05,{"$f":"$C$25/$C$26*B4","v":{"v":2.5,"d":"2.50"}},{"$f":"$C$25/$C$28-($C$26/$C$28*'Oculto EcuS'!C4)","v":{"v":27.142857142857146,"d":"27.14"}},{"$f":"$E$27","v":20},{"v":0.8571428571428572,"d":"0.86"},{"$f":"$E$27*'Oculto EcuS'!B4","v":{"v":1,"d":"1.00"}},{"$f":"$F$27","v":17.142857142857142},0.279999999999999,{"$f":"C4","v":{"v":2.5,"d":"2.50"}},{"$f":"($F$28/(J4^($E$26)))^(1/$F$26)","v":{"v":68.57142857142856,"d":"68.57"}},{"$nulls":13},2,0.05,0.95,{"$f":"$AB$25/$AB$26*Z4","v":{"v":3,"d":"3.00"}},{"$f":"$AB$25/$AB$27*AA4","v":{"v":47.5,"d":"47.50"}},{"$f":"AD3","v":{"v":17.647058823529413,"d":"17.65"}},{"$f":"AD4+(($AD$28-AD4)*Z4)","v":{"v":19.764705882352942,"d":"19.76"}},{"$f":"AG4+(($AF$28-AD4)*Z4)","v":{"v":36.911764705882355,"d":"36.91"}},{"$f":"$AB$29","v":{"v":35.294117647058826,"d":"35.29"}},null,2,0.05,0.95,{"$f":"$AK$26*AJ4","v":{"v":2.5,"d":"2.50"}},{"$f":"$AK$27*AK4","v":{"v":38,"d":"38.00"}},{"$f":"IF($AM$26<$AL$26,(($AM$31-AO4)/($AK$33)),($AL$29*AJ4))","v":{"v":2.5,"d":"2.50"}},{"$f":"$AM$31*AK4","v":{"v":47.5,"d":"47.50"}},{"$nulls":3},0.1,2,0.95,0.05,{"$f":"($AU$26/$AV$26)*AV4","v":{"v":5,"d":"5.00"}},{"$f":"($AU$26/$AX$26)*AU4","v":{"v":2.8499999999999996,"d":"2.85"}},{"$f":"$BA$26","v":{"v":33.333333333333336,"d":"33.3"}},{"$f":"$BB$26*AV4","v":{"v":0.1,"d":"0.10"}},{"$f":"$BA$26*AV4","v":{"v":1.666666666666667,"d":"1.67"}},{"$f":"$BB$26","v":{"v":2,"d":"2.0"}},{"$f":"$BA$26*AS4","v":{"v":3.333333333333334,"d":"3.33"}},{"$f":"$AZ$26-(LN(BC4))","v":{"v":4.302585092994046,"d":"4.30"}},{"$nulls":3},2,0.05,{"$f":"$BJ$25/$BJ$26*BI4","v":{"v":2.5,"d":"2.50"}},{"$f":"$BJ$25/$BJ$28-$BJ$26/$BJ$28*BJ4","v":{"v":38,"d":"38.00"}},{"$f":"$BL$27","v":{"v":25,"d":"25.00"}},{"$f":"$BM$27*BI4","v":{"v":1,"d":"1.00"}},{"$f":"$BM$27*'Oculto EcuS'!BI4","v":{"v":1,"d":"1.00"}},{"$f":"$BM$27","v":{"v":20,"d":"20.00"}},0.279999999999999,{"$f":"BJ4","v":{"v":2.5,"d":"2.50"}},{"$f":"($BM$28/(BQ4^($BL$26)))^(1/$BM$26)","v":{"v":200.00000000000003,"d":"200.00"}},null,null,2,0.05,0.95,{"$f":"$BX$25/$BX$26*BV4","v":1.25},{"$f":"$BX$25/$BX$27*BW4","v":23.75},{"$f":"BZ3","v":{"v":12.5,"d":"12.50"}},{"$f":"BZ4+(($BZ$28-BZ4)*BV4)","v":{"v":13.125,"d":"13.13"}},{"$f":"CC4+(($CB$28-BZ4)*BV4)","v":{"v":13.125,"d":"13.13"}},{"$f":"$BX$29","v":{"v":12.5,"d":"12.50"}},null,null,2,0.05,0.95,{"$f":"$CH$25/$CH$29*CG4","v":3.75},{"$f":"$CH$25/$CH$30-(($CH$29/$CH$30)*CI4)","v":{"v":47.5,"d":"47.50"}},{"$f":"CI4","v":3.75},{"$f":"IF($CI$26<$CJ$26,(MAX($CI$29:$CJ$30)-CK4),(MIN($CI$29:$CJ$30)-CK4))","v":71.25}]
[3,{"v":0.1,"d":"0.10"},{"v":5,"d":"5.00"},{"$f":"$C$25/$C$28-($C$26/$C$28*'Oculto EcuS'!C5)","v":{"v":25.714285714285715,"d":"25.71"}},20,{"v":1.7142857142857144,"d":"1.71"},{"$f":"$E$27*'Oculto EcuS'!B5","v":{"v":2,"d":"2.00"}},17.142857142857142,0.359999999999999,{"$f":"C5","v":{"v":5,"d":"5.00"}},{"$f":"($F$28/(J5^($E$26)))^(1/$F$26)","v":{"v":43.19729313925277,"d":"43.20"}},{"$nulls":13},3,{"v":0.1,"d":"0.10"},{"v":0.9,"d":"0.90"},{"v":6,"d":"6.00"},{"v":45,"d":"45.00"},{"$f":"AD4","v":{"v":17.647058823529413,"d":"17.65"}},{"v":21.88235294117647,"d":"21.88"},{"v":38.529411764705884,"d":"38.53"},{"v":35.294117647058826,"d":"35.29"},null,3,{"v":0.1,"d":"0.10"},{"v":0.9,"d":"0.90"},{"v":5,"d":"5.00"},{"v":36,"d":"36.00"},{"v":5,"d":"5.00"},{"v":45,"d":"45.00"},{"$nulls":3},0.2,3,{"v":0.9,"d":"0.90"},{"v":0.1,"d":"0.10"},{"v":10,"d":"10.00"},{"v":2.7,"d":"2.70"},{"v":33.333333333333336,"d":"33.3"},{"v":0.2,"d":"0.20"},{"v":3.333333333333334,"d":"3.33"},{"v":2,"d":"2.0"},{"v":6.666666666666668,"d":"6.67"},{"v":3.6094379124341005,"d":"3.61"},{"$nulls":3},3,{"v":0.1,"d":"0.10"},{"v":5,"d":"5.00"},{"v":36,"d":"36.00"},{"v":25,"d":"25.00"},{"v":2,"d":"2.00"},{"$f":"$BM$27*'Oculto EcuS'!BI5","v":{"v":2,"d":"2.00"}},{"v":20,"d":"20.00"},0.359999999999999,{"v":5,"d":"5.00"},{"$f":"($BM$28/(BQ5^($BL$26)))^(1/$BM$26)","v":{"v":100,"d":"100.00"}},null,null,3,{"v":0.1,"d":"0.10"},{"v":0.9,"d":"0.90"},{"v":2.5,"d":"2.50"},{"v":22.5,"d":"22.50"},{"$f":"BZ4","v":{"v":12.5,"d":"12.50"}},13.75,13.75,{"v":12.5,"d":"12.50"},null,null,3,{"v":0.1,"d":"0.10"},{"v":0.9,"d":"0.90"},{"v":7.5,"d":"7.50"},{"v":45,"d":"45.00"},{"v":7.5,"d":"7.50"},{"v":67.5,"d":"67.50"}]
[4,0.15,{"v":7.5,"d":"7.50"},{"$f":"$C$25/$C$28-($C$26/$C$28*'Oculto EcuS'!C6)","v":{"v":24.28571428571429,"d":"24.29"}},20,{"v":2.571428571428571,"d":"2.57"},{"$f":"$E$27*'Oculto EcuS'!B6","v":{"v":3,"d":"3.00"}},17.142857142857142,0.44,{"v":7.5,"d":"7.50"},{"v":32.96570446416932,"d":"32.97"},{"$nulls":13},4,0.15,0.85,{"v":9,"d":"9.00"},{"v":42.5,"d":"42.50"},{"v":17.647058823529413,"d":"17.65"},{"v":24,"d":"24.00"},{"v":40.14705882352941,"d":"40.15"},{"v":35.294117647058826,"d":"35.29"},null,4,0.15,0.85,{"v":7.5,"d":"7.50"},{"v":34,"d":"34.00"},{"v":7.5,"d":"7.50"},{"v":42.5,"d":"42.50"},{"$nulls":3},0.3,4,0.85,0.15,{"v":15,"d":"15.00"},2.55,{"v":33.333333333333336,"d":"33.3"},{"v":0.3,"d":"0.30"},{"v":5,"d":"5.00"},{"v":2,"d":"2.0"},{"v":10,"d":"10.00"},{"v":3.203972804325936,"d":"3.20"},{"$nulls":3},4,0.15,{"v":7.5,"d":"7.50"},{"v":34,"d":"34.00"},{"v":25,"d":"25.00"},{"v":3,"d":"3.00"},{"$f":"$BM$27*'Oculto EcuS'!BI6","v":{"v":3,"d":"3.00"}},{"v":20,"d":"20.00"},0.44,{"v":7.5,"d":"7.50"},{"v":66.66666666666667,"d":"66.67"},null,null,4,0.15,0.85,3.75,21.25,{"v":12.5,"d":"12.50"},{"v":14.375,"d":"14.38"},{"v":14.375,"d":"14.38"},{"v":12.5,"d":"12.50"},null,null,4,0.15,0.85,11.25,{"v":42.5,"d":"42.50"},11.25,63.75]
[5,{"v":0.2,"d":"0.20"},{"v":10,"d":"10.00"},{"$f":"$C$25/$C$28-($C$26/$C$28*'Oculto EcuS'!C7)","v":{"v":22.85714285714286,"d":"22.86"}},20,{"v":3.428571428571429,"d":"3.43"},{"$f":"$E$27*'Oculto EcuS'!B7","v":{"v":4,"d":"4.00"}},17.142857142857142,0.52,{"v":10,"d":"10.00"},{"v":27.21258946231198,"d":"27.21"},{"$nulls":13},5,{"v":0.2,"d":"0.20"},{"v":0.8,"d":"0.80"},{"v":12,"d":"12.00"},{"v":40,"d":"40.00"},{"v":17.647058823529413,"d":"17.65"},{"v":26.11764705882353,"d":"26.12"},{"v":41.76470588235294,"d":"41.76"},{"v":35.294117647058826,"d":"35.29"},null,5,{"v":0.2,"d":"0.20"},{"v":0.8,"d":"0.80"},{"v":10,"d":"10.00"},{"v":32,"d":"32.00"},{"v":10,"d":"10.00"},{"v":40,"d":"40.00"},{"$nulls":3},0.4,5,{"v":0.8,"d":"0.80"},{"v":0.2,"d":"0.20"},{"v":20,"d":"20.00"},{"v":2.4000000000000004,"d":"2.40"},{"v":33.333333333333336,"d":"33.3"},{"v":0.4,"d":"0.40"},{"v":6.666666666666668,"d":"6.67"},{"v":2,"d":"2.0"},{"v":13.333333333333336,"d":"13.33"},{"v":2.916290731874155,"d":"2.92"},{"$nulls":3},5,{"v":0.2,"d":"0.20"},{"v":10,"d":"10.00"},{"v":32,"d":"32.00"},{"v":25,"d":"25.00"},{"v":4,"d":"4.00"},{"$f":"$BM$27*'Oculto EcuS'!BI7","v":{"v":4,"d":"4.00"}},{"v":20,"d":"20.00"},0.52,{"v":10,"d":"10.00"},{"v":50.00000000000001,"d":"50.00"},null,null,5,{"v":0.2,"d":"0.20"},{"v":0.8,"d":"0.80"},{"v":5,"d":"5.00"},{"v":20,"d":"20.00"},{"v":12.5,"d":"12.50"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"v":12.5,"d":"12.50"},null,null,5,{"v":0.2,"d":"0.20"},{"v":0.8,"d":"0.80"},{"v":15,"d":"15.00"},{"v":40,"d":"40.00"},{"v":15,"d":"15.00"},{"v":60,"d":"60.00"}]
[6,0.25,{"v":12.5,"d":"12.50"},{"$f":"$C$25/$C$28-($C$26/$C$28*'Oculto EcuS'!C8)","v":{"v":21.42857142857143,"d":"21.43"}},20,{"v":4.285714285714286,"d":"4.29"},{"$f":"$E$27*'Oculto EcuS'!B8","v":{"v":5,"d":"5.00"}},17.142857142857142,0.6,{"v":12.5,"d":"12.50"},{"v":23.45109869728042,"d":"23.45"},{"$nulls":13},6,0.25,0.75,{"v":15,"d":"15.00"},{"v":37.5,"d":"37.50"},{"v":17.647058823529413,"d":"17.65"},{"v":28.235294117647058,"d":"28.24"},{"v":43.38235294117647,"d":"43.38"},{"v":35.294117647058826,"d":"35.29"},null,6,0.25,0.75,{"v":12.5,"d":"12.50"},{"v":30,"d":"30.00"},{"v":12.5,"d":"12.50"},{"v":37.5,"d":"37.50"},{"$nulls":3},0.5,6,0.75,0.25,{"v":25,"d":"25.00"},2.25,{"v":33.333333333333336,"d":"33.3"},{"v":0.5,"d":"0.50"},{"v":8.333333333333334,"d":"8.33"},{"v":2,"d":"2.0"},{"v":16.666666666666668,"d":"16.67"},{"v":2.6931471805599454,"d":"2.69"},{"$nulls":3},6,0.25,{"v":12.5,"d":"12.50"},{"v":30,"d":"30.00"},{"v":25,"d":"25.00"},{"v":5,"d":"5.00"},{"$f":"$BM$27*'Oculto EcuS'!BI8","v":{"v":5,"d":"5.00"}},{"v":20,"d":"20.00"},0.6,{"v":12.5,"d":"12.50"},{"v":40.00000000000001,"d":"40.00"},null,null,6,0.25,0.75,6.25,18.75,{"v":12.5,"d":"12.50"},{"v":15.625,"d":"15.63"},{"v":15.625,"d":"15.63"},{"v":12.5,"d":"12.50"},null,null,6,0.25,0.75,18.75,{"v":37.5,"d":"37.50"},18.75,56.25]
[7,{"v":0.3,"d":"0.30"},{"v":15,"d":"15.00"},{"$f":"$C$25/$C$28-($C$26/$C$28*'Oculto EcuS'!C9)","v":{"v":20,"d":"20.00"}},20,{"v":5.142857142857142,"d":"5.14"},{"$f":"$E$27*'Oculto EcuS'!B9","v":{"v":6,"d":"6.00"}},17.142857142857142,0.68,{"v":15,"d":"15.00"},{"v":20.767092489510162,"d":"20.77"},{"$nulls":13},7,{"v":0.3,"d":"0.30"},{"v":0.7,"d":"0.70"},{"v":18,"d":"18.00"},{"v":35,"d":"35.00"},{"v":17.647058823529413,"d":"17.65"},{"v":30.352941176470587,"d":"30.35"},{"v":45,"d":"45.00"},{"v":35.294117647058826,"d":"35.29"},null,7,{"v":0.3,"d":"0.30"},{"v":0.7,"d":"0.70"},{"v":15,"d":"15.00"},{"v":28,"d":"28.00"},{"v":15,"d":"15.00"},{"v":35,"d":"35.00"},{"$nulls":3},0.6,7,{"v":0.7,"d":"0.70"},{"v":0.3,"d":"0.30"},{"v":30,"d":"30.00"},{"v":2.0999999999999996,"d":"2.10"},{"v":33.333333333333336,"d":"33.3"},{"v":0.6,"d":"0.60"},{"v":10,"d":"10.00"},{"v":2,"d":"2.0"},{"v":20,"d":"20.00"},{"v":2.510825623765991,"d":"2.51"},{"$nulls":3},7,{"v":0.3,"d":"0.30"},{"v":15,"d":"15.00"},{"v":28,"d":"28.00"},{"v":25,"d":"25.00"},{"v":6,"d":"6.00"},{"$f":"$BM$27*'Oculto EcuS'!BI9","v":{"v":6,"d":"6.00"}},{"v":20,"d":"20.00"},0.68,{"v":15,"d":"15.00"},{"v":33.33333333333333,"d":"33.33"},null,null,7,{"v":0.3,"d":"0.30"},{"v":0.7,"d":"0.70"},{"v":7.5,"d":"7.50"},{"v":17.5,"d":"17.50"},{"v":12.5,"d":"12.50"},16.25,16.25,{"v":12.5,"d":"12.50"},null,null,7,{"v":0.3,"d":"0.30"},{"v":0.7,"d":"0.70"},{"v":22.5,"d":"22.50"},{"v":35,"d":"35.00"},{"v":22.5,"d":"22.50"},{"v":52.5,"d":"52.50"}]
[8,0.35,{"v":17.5,"d":"17.50"},{"$f":"$C$25/$C$28-($C$26/$C$28*'Oculto EcuS'!C10)","v":{"v":18.571428571428573,"d":"18.57"}},20,{"v":5.999999999999999,"d":"6.00"},{"$f":"$E$27*'Oculto EcuS'!B10","v":{"v":7,"d":"7.00"}},17.142857142857142,0.76,{"v":17.5,"d":"17.50"},{"v":18.73891770879075,"d":"18.74"},{"$nulls":13},8,0.35,0.65,{"v":21,"d":"21.00"},{"v":32.5,"d":"32.50"},{"v":17.647058823529413,"d":"17.65"},{"v":32.470588235294116,"d":"32.47"},{"v":46.61764705882353,"d":"46.62"},{"v":35.294117647058826,"d":"35.29"},null,8,0.35,0.65,{"v":17.5,"d":"17.50"},{"v":26,"d":"26.00"},{"v":17.5,"d":"17.50"},{"v":32.5,"d":"32.50"},{"$nulls":3},0.7,8,0.65,0.35,{"v":35,"d":"35.00"},{"v":1.9500000000000002,"d":"1.95"},{"v":33.333333333333336,"d":"33.3"},{"v":0.7,"d":"0.70"},{"v":11.666666666666666,"d":"11.67"},{"v":2,"d":"2.0"},{"v":23.333333333333332,"d":"23.33"},{"v":2.3566749439387324,"d":"2.36"},{"$nulls":3},8,0.35,{"v":17.5,"d":"17.50"},{"v":26,"d":"26.00"},{"v":25,"d":"25.00"},{"v":7,"d":"7.00"},{"$f":"$BM$27*'Oculto EcuS'!BI10","v":{"v":7,"d":"7.00"}},{"v":20,"d":"20.00"},0.76,{"v":17.5,"d":"17.50"},{"v":28.57142857142857,"d":"28.57"},null,null,8,0.35,0.65,8.75,16.25,{"v":12.5,"d":"12.50"},{"v":16.875,"d":"16.88"},{"v":16.875,"d":"16.88"},{"v":12.5,"d":"12.50"},null,null,8,0.35,0.65,26.25,{"v":32.5,"d":"32.50"},26.25,48.75]
[9,{"v":0.4,"d":"0.40"},{"v":20,"d":"20.00"},{"$f":"$C$25/$C$28-($C$26/$C$28*'Oculto EcuS'!C11)","v":{"v":17.142857142857146,"d":"17.14"}},20,{"v":6.857142857142858,"d":"6.86"},{"$f":"$E$27*'Oculto EcuS'!B11","v":{"v":8,"d":"8.00"}},17.142857142857142,0.84,{"v":20,"d":"20.00"},{"v":17.14285714285714,"d":"17.14"},{"$nulls":13},9,{"v":0.4,"d":"0.40"},{"v":0.6,"d":"0.60"},{"v":24,"d":"24.00"},{"v":30,"d":"30.00"},{"v":17.647058823529413,"d":"17.65"},{"v":34.58823529411765,"d":"34.59"},{"v":48.23529411764706,"d":"48.24"},{"v":35.294117647058826,"d":"35.29"},null,9,{"v":0.4,"d":"0.40"},{"v":0.6,"d":"0.60"},{"v":20,"d":"20.00"},{"v":24,"d":"24.00"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"$nulls":3},0.8,9,{"v":0.6,"d":"0.60"},{"v":0.4,"d":"0.40"},{"v":40,"d":"40.00"},{"v":1.7999999999999998,"d":"1.80"},{"v":33.333333333333336,"d":"33.3"},{"v":0.8,"d":"0.80"},{"v":13.333333333333336,"d":"13.33"},{"v":2,"d":"2.0"},{"v":26.66666666666667,"d":"26.67"},{"v":2.2231435513142097,"d":"2.22"},{"$nulls":3},9,{"v":0.4,"d":"0.40"},{"v":20,"d":"20.00"},{"v":24,"d":"24.00"},{"v":25,"d":"25.00"},{"v":8,"d":"8.00"},{"$f":"$BM$27*'Oculto EcuS'!BI11","v":{"v":8,"d":"8.00"}},{"v":20,"d":"20.00"},0.84,{"v":20,"d":"20.00"},{"v":25,"d":"25.00"},null,null,9,{"v":0.4,"d":"0.40"},{"v":0.6,"d":"0.60"},{"v":10,"d":"10.00"},{"v":15,"d":"15.00"},{"v":12.5,"d":"12.50"},{"v":17.5,"d":"17.50"},{"v":17.5,"d":"17.50"},{"v":12.5,"d":"12.50"},null,null,9,{"v":0.4,"d":"0.40"},{"v":0.6,"d":"0.60"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":45,"d":"45.00"}]
[10,0.45,{"v":22.5,"d":"22.50"},{"$f":"$C$25/$C$28-($C$26/$C$28*'Oculto EcuS'!C12)","v":{"v":15.714285714285717,"d":"15.71"}},20,{"v":7.714285714285714,"d":"7.71"},{"$f":"$E$27*'Oculto EcuS'!B12","v":{"v":9,"d":"9.00"}},17.142857142857142,0.92,{"v":22.5,"d":"22.50"},{"v":15.848257699443069,"d":"15.85"},{"$nulls":13},10,0.45,0.55,{"v":27,"d":"27.00"},{"v":27.500000000000004,"d":"27.50"},{"v":17.647058823529413,"d":"17.65"},{"v":36.705882352941174,"d":"36.71"},{"v":49.852941176470594,"d":"49.85"},{"v":35.294117647058826,"d":"35.29"},null,10,0.45,0.55,{"v":22.5,"d":"22.50"},{"v":22,"d":"22.00"},{"v":22.5,"d":"22.50"},{"v":27.500000000000004,"d":"27.50"},{"$nulls":3},0.9,10,0.55,0.45,{"v":45,"d":"45.00"},{"v":1.6500000000000001,"d":"1.65"},{"v":33.333333333333336,"d":"33.3"},{"v":0.9,"d":"0.90"},{"v":15.000000000000002,"d":"15.00"},{"v":2,"d":"2.0"},{"v":30.000000000000004,"d":"30.00"},{"v":2.1053605156578263,"d":"2.11"},{"$nulls":3},10,0.45,{"v":22.5,"d":"22.50"},{"v":22,"d":"22.00"},{"v":25,"d":"25.00"},{"v":9,"d":"9.00"},{"$f":"$BM$27*'Oculto EcuS'!BI12","v":{"v":9,"d":"9.00"}},{"v":20,"d":"20.00"},0.92,{"v":22.5,"d":"22.50"},{"v":22.222222222222225,"d":"22.22"},null,null,10,0.45,0.55,11.25,{"v":13.750000000000002,"d":"13.75"},{"v":12.5,"d":"12.50"},{"v":18.125,"d":"18.13"},{"v":18.125,"d":"18.13"},{"v":12.5,"d":"12.50"},null,null,10,0.45,0.55,33.75,{"v":27.5,"d":"27.50"},33.75,41.25]
[11,{"v":0.5,"d":"0.50"},{"v":25,"d":"25.00"},{"$f":"$C$25/$C$28-($C$26/$C$28*'Oculto EcuS'!C13)","v":{"v":14.285714285714288,"d":"14.29"}},20,{"v":8.571428571428571,"d":"8.57"},{"$f":"$E$27*'Oculto EcuS'!B13","v":{"v":10,"d":"10.00"}},17.142857142857142,1,{"v":25,"d":"25.00"},{"v":14.773266445932913,"d":"14.77"},{"$nulls":13},11,{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":30,"d":"30.00"},{"v":25,"d":"25.00"},{"v":17.647058823529413,"d":"17.65"},{"v":38.82352941176471,"d":"38.82"},{"v":51.470588235294116,"d":"51.47"},{"v":35.294117647058826,"d":"35.29"},null,11,{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":25,"d":"25.00"},{"v":20,"d":"20.00"},{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"$nulls":3},1,11,{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":50,"d":"50.00"},{"v":1.5,"d":"1.50"},{"v":33.333333333333336,"d":"33.3"},{"v":1,"d":"1.00"},{"v":16.666666666666668,"d":"16.67"},{"v":2,"d":"2.0"},{"v":33.333333333333336,"d":"33.33"},{"v":2,"d":"2.00"},{"$nulls":3},11,{"v":0.5,"d":"0.50"},{"v":25,"d":"25.00"},{"v":20,"d":"20.00"},{"v":25,"d":"25.00"},{"v":10,"d":"10.00"},{"$f":"$BM$27*'Oculto EcuS'!BI13","v":{"v":10,"d":"10.00"}},{"v":20,"d":"20.00"},1,{"v":25,"d":"25.00"},{"v":20.000000000000004,"d":"20.00"},null,null,11,{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":12.5,"d":"12.50"},{"v":12.5,"d":"12.50"},{"v":12.5,"d":"12.50"},18.75,18.75,{"v":12.5,"d":"12.50"},null,null,11,{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":37.5,"d":"37.50"},{"v":25,"d":"25.00"},{"v":37.5,"d":"37.50"},{"v":37.5,"d":"37.50"}]
[12,0.55,{"v":27.500000000000004,"d":"27.50"},{"$f":"$C$25/$C$28-($C$26/$C$28*'Oculto EcuS'!C14)","v":{"v":12.857142857142858,"d":"12.86"}},20,{"v":9.428571428571429,"d":"9.43"},{"$f":"$E$27*'Oculto EcuS'!B14","v":{"v":11,"d":"11.00"}},17.142857142857142,1.08,{"v":27.500000000000004,"d":"27.50"},{"v":13.863771993159364,"d":"13.86"},{"$nulls":13},12,0.55,0.45,{"v":33,"d":"33.00"},{"v":22.5,"d":"22.50"},{"v":17.647058823529413,"d":"17.65"},{"v":40.94117647058824,"d":"40.94"},{"v":53.08823529411765,"d":"53.09"},{"v":35.294117647058826,"d":"35.29"},null,12,0.55,0.45,{"v":27.500000000000004,"d":"27.50"},{"v":18,"d":"18.00"},{"v":27.500000000000004,"d":"27.50"},{"v":22.5,"d":"22.50"},{"$nulls":3},1.1,12,0.45,0.55,{"v":55.00000000000001,"d":"55.00"},1.35,{"v":33.333333333333336,"d":"33.3"},{"v":1.1,"d":"1.10"},{"v":18.333333333333336,"d":"18.33"},{"v":2,"d":"2.0"},{"v":36.66666666666667,"d":"36.67"},{"v":1.9046898201956752,"d":"1.90"},{"$nulls":3},12,0.55,{"v":27.500000000000004,"d":"27.50"},{"v":17.999999999999996,"d":"18.00"},{"v":25,"d":"25.00"},{"v":11,"d":"11.00"},{"$f":"$BM$27*'Oculto EcuS'!BI14","v":{"v":11,"d":"11.00"}},{"v":20,"d":"20.00"},1.08,{"v":27.500000000000004,"d":"27.50"},{"v":18.181818181818183,"d":"18.18"},null,null,12,0.55,0.45,{"v":13.750000000000002,"d":"13.75"},11.25,{"v":12.5,"d":"12.50"},{"v":19.375,"d":"19.38"},{"v":19.375,"d":"19.38"},{"v":12.5,"d":"12.50"},null,null,12,0.55,0.45,41.25,{"v":22.5,"d":"22.50"},41.25,33.75]
[13,{"v":0.6,"d":"0.60"},{"v":30,"d":"30.00"},{"$f":"$C$25/$C$28-($C$26/$C$28*'Oculto EcuS'!C15)","v":{"v":11.42857142857143,"d":"11.43"}},20,{"v":10.285714285714285,"d":"10.29"},{"$f":"$E$27*'Oculto EcuS'!B15","v":{"v":12,"d":"12.00"}},17.142857142857142,1.16,{"v":30,"d":"30.00"},{"v":13.08244848632379,"d":"13.08"},{"$nulls":13},13,{"v":0.6,"d":"0.60"},{"v":0.4,"d":"0.40"},{"v":36,"d":"36.00"},{"v":20,"d":"20.00"},{"v":17.647058823529413,"d":"17.65"},{"v":43.05882352941177,"d":"43.06"},{"v":54.705882352941174,"d":"54.71"},{"v":35.294117647058826,"d":"35.29"},null,13,{"v":0.6,"d":"0.60"},{"v":0.4,"d":"0.40"},{"v":30,"d":"30.00"},{"v":16,"d":"16.00"},{"v":30,"d":"30.00"},{"v":20,"d":"20.00"},{"$nulls":3},1.2,13,{"v":0.4,"d":"0.40"},{"v":0.6,"d":"0.60"},{"v":60,"d":"60.00"},{"v":1.2000000000000002,"d":"1.20"},{"v":33.333333333333336,"d":"33.3"},{"v":1.2,"d":"1.20"},{"v":20,"d":"20.00"},{"v":2,"d":"2.0"},{"v":40,"d":"40.00"},{"v":1.8176784432060455,"d":"1.82"},{"$nulls":3},13,{"v":0.6,"d":"0.60"},{"v":30,"d":"30.00"},{"v":16,"d":"16.00"},{"v":25,"d":"25.00"},{"v":12,"d":"12.00"},{"$f":"$BM$27*'Oculto EcuS'!BI15","v":{"v":12,"d":"12.00"}},{"v":20,"d":"20.00"},1.16,{"v":30,"d":"30.00"},{"v":16.666666666666668,"d":"16.67"},null,null,13,{"v":0.6,"d":"0.60"},{"v":0.4,"d":"0.40"},{"v":15,"d":"15.00"},{"v":10,"d":"10.00"},{"v":12.5,"d":"12.50"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":12.5,"d":"12.50"},null,null,13,{"v":0.6,"d":"0.60"},{"v":0.4,"d":"0.40"},{"v":45,"d":"45.00"},{"v":20,"d":"20.00"},{"v":45,"d":"45.00"},{"v":30,"d":"30.00"}]
[14,0.65,{"v":32.5,"d":"32.50"},{"$f":"$C$25/$C$28-($C$26/$C$28*'Oculto EcuS'!C16)","v":{"v":10.000000000000004,"d":"10.00"}},20,{"v":11.142857142857142,"d":"11.14"},{"$f":"$E$27*'Oculto EcuS'!B16","v":{"v":13,"d":"13.00"}},17.142857142857142,1.24,{"v":32.5,"d":"32.50"},{"v":12.402644506658941,"d":"12.40"},{"$nulls":13},14,0.65,0.35,{"v":39,"d":"39.00"},{"v":17.5,"d":"17.50"},{"v":17.647058823529413,"d":"17.65"},{"v":45.1764705882353,"d":"45.18"},{"v":56.32352941176471,"d":"56.32"},{"v":35.294117647058826,"d":"35.29"},null,14,0.65,0.35,{"v":32.5,"d":"32.50"},{"v":14,"d":"14.00"},{"v":32.5,"d":"32.50"},{"v":17.5,"d":"17.50"},{"$nulls":3},1.3,14,0.35,0.65,{"v":65,"d":"65.00"},{"v":1.0499999999999998,"d":"1.05"},{"v":33.333333333333336,"d":"33.3"},{"v":1.3,"d":"1.30"},{"v":21.666666666666668,"d":"21.67"},{"v":2,"d":"2.0"},{"v":43.333333333333336,"d":"43.33"},{"v":1.7376357355325092,"d":"1.74"},{"$nulls":3},14,0.65,{"v":32.5,"d":"32.50"},{"v":14,"d":"14.00"},{"v":25,"d":"25.00"},{"v":13,"d":"13.00"},{"$f":"$BM$27*'Oculto EcuS'!BI16","v":{"v":13,"d":"13.00"}},{"v":20,"d":"20.00"},1.24,{"v":32.5,"d":"32.50"},{"v":15.384615384615387,"d":"15.38"},null,null,14,0.65,0.35,16.25,8.75,{"v":12.5,"d":"12.50"},{"v":20.625,"d":"20.63"},{"v":20.625,"d":"20.63"},{"v":12.5,"d":"12.50"},null,null,14,0.65,0.35,48.75,{"v":17.5,"d":"17.50"},48.75,26.25]
[15,{"v":0.7,"d":"0.70"},{"v":35,"d":"35.00"},{"$f":"$C$25/$C$28-($C$26/$C$28*'Oculto EcuS'!C17)","v":{"v":8.571428571428573,"d":"8.57"}},20,{"v":11.999999999999998,"d":"12.00"},{"$f":"$E$27*'Oculto EcuS'!B17","v":{"v":14,"d":"14.00"}},17.142857142857142,1.32,{"v":35,"d":"35.00"},{"v":11.804778436776633,"d":"11.80"},{"$nulls":13},15,{"v":0.7,"d":"0.70"},{"v":0.3,"d":"0.30"},{"v":42,"d":"42.00"},{"v":15,"d":"15.00"},{"v":17.647058823529413,"d":"17.65"},{"v":47.294117647058826,"d":"47.29"},{"v":57.94117647058823,"d":"57.94"},{"v":35.294117647058826,"d":"35.29"},null,15,{"v":0.7,"d":"0.70"},{"v":0.3,"d":"0.30"},{"v":35,"d":"35.00"},{"v":12,"d":"12.00"},{"v":35,"d":"35.00"},{"v":15,"d":"15.00"},{"$nulls":3},1.4,15,{"v":0.3,"d":"0.30"},{"v":0.7,"d":"0.70"},{"v":70,"d":"70.00"},{"v":0.8999999999999999,"d":"0.90"},{"v":33.333333333333336,"d":"33.3"},{"v":1.4,"d":"1.40"},{"v":23.333333333333332,"d":"23.33"},{"v":2,"d":"2.0"},{"v":46.666666666666664,"d":"46.67"},{"v":1.663527763378787,"d":"1.66"},{"$nulls":3},15,{"v":0.7,"d":"0.70"},{"v":35,"d":"35.00"},{"v":12,"d":"12.00"},{"v":25,"d":"25.00"},{"v":14,"d":"14.00"},{"$f":"$BM$27*'Oculto EcuS'!BI17","v":{"v":14,"d":"14.00"}},{"v":20,"d":"20.00"},1.32,{"v":35,"d":"35.00"},{"v":14.285714285714285,"d":"14.29"},null,null,15,{"v":0.7,"d":"0.70"},{"v":0.3,"d":"0.30"},{"v":17.5,"d":"17.50"},{"v":7.5,"d":"7.50"},{"v":12.5,"d":"12.50"},21.25,21.25,{"v":12.5,"d":"12.50"},null,null,15,{"v":0.7,"d":"0.70"},{"v":0.3,"d":"0.30"},{"v":52.5,"d":"52.50"},{"v":15,"d":"15.00"},{"v":52.5,"d":"52.50"},{"v":22.5,"d":"22.50"}]
[16,0.75,{"v":37.5,"d":"37.50"},{"$f":"$C$25/$C$28-($C$26/$C$28*'Oculto EcuS'!C18)","v":{"v":7.142857142857146,"d":"7.14"}},20,{"v":12.857142857142858,"d":"12.86"},{"$f":"$E$27*'Oculto EcuS'!B18","v":{"v":15,"d":"15.00"}},17.142857142857142,1.4,{"v":37.5,"d":"37.50"},{"v":11.274112339796433,"d":"11.27"},{"$nulls":13},16,0.75,0.25,{"v":45,"d":"45.00"},{"v":12.5,"d":"12.50"},{"v":17.647058823529413,"d":"17.65"},{"v":49.411764705882355,"d":"49.41"},{"v":59.55882352941177,"d":"59.56"},{"v":35.294117647058826,"d":"35.29"},null,16,0.75,0.25,{"v":37.5,"d":"37.50"},{"v":10,"d":"10.00"},{"v":37.5,"d":"37.50"},{"v":12.5,"d":"12.50"},{"$nulls":3},1.5,16,0.25,0.75,{"v":75,"d":"75.00"},0.75,{"v":33.333333333333336,"d":"33.3"},{"v":1.5,"d":"1.50"},{"v":25,"d":"25.00"},{"v":2,"d":"2.0"},{"v":50,"d":"50.00"},{"v":1.5945348918918358,"d":"1.59"},{"$nulls":3},16,0.75,{"v":37.5,"d":"37.50"},{"v":10,"d":"10.00"},{"v":25,"d":"25.00"},{"v":15,"d":"15.00"},{"$f":"$BM$27*'Oculto EcuS'!BI18","v":{"v":15,"d":"15.00"}},{"v":20,"d":"20.00"},1.4,{"v":37.5,"d":"37.50"},{"v":13.333333333333334,"d":"13.33"},null,null,16,0.75,0.25,18.75,6.25,{"v":12.5,"d":"12.50"},{"v":21.875,"d":"21.88"},{"v":21.875,"d":"21.88"},{"v":12.5,"d":"12.50"},null,null,16,0.75,0.25,56.25,{"v":12.5,"d":"12.50"},56.25,18.75]
[17,{"v":0.8,"d":"0.80"},{"v":40,"d":"40.00"},{"$f":"$C$25/$C$28-($C$26/$C$28*'Oculto EcuS'!C19)","v":{"v":5.714285714285719,"d":"5.71"}},20,{"v":13.714285714285715,"d":"13.71"},{"$f":"$E$27*'Oculto EcuS'!B19","v":{"v":16,"d":"16.00"}},17.142857142857142,1.48,{"v":40,"d":"40.00"},{"v":10.799323284813196,"d":"10.80"},{"$nulls":13},17,{"v":0.8,"d":"0.80"},{"v":0.2,"d":"0.20"},{"v":48,"d":"48.00"},{"v":10,"d":"10.00"},{"v":17.647058823529413,"d":"17.65"},{"v":51.529411764705884,"d":"51.53"},{"v":61.1764705882353,"d":"61.18"},{"v":35.294117647058826,"d":"35.29"},null,17,{"v":0.8,"d":"0.80"},{"v":0.2,"d":"0.20"},{"v":40,"d":"40.00"},{"v":8,"d":"8.00"},{"v":40,"d":"40.00"},{"v":10,"d":"10.00"},{"$nulls":3},1.6,17,{"v":0.2,"d":"0.20"},{"v":0.8,"d":"0.80"},{"v":80,"d":"80.00"},{"v":0.6000000000000001,"d":"0.60"},{"v":33.333333333333336,"d":"33.3"},{"v":1.6,"d":"1.60"},{"v":26.66666666666667,"d":"26.67"},{"v":2,"d":"2.0"},{"v":53.33333333333334,"d":"53.33"},{"v":1.5299963707542643,"d":"1.53"},{"$nulls":3},17,{"v":0.8,"d":"0.80"},{"v":40,"d":"40.00"},{"v":8,"d":"8.00"},{"v":25,"d":"25.00"},{"v":16,"d":"16.00"},{"$f":"$BM$27*'Oculto EcuS'!BI19","v":{"v":16,"d":"16.00"}},{"v":20,"d":"20.00"},1.48,{"v":40,"d":"40.00"},{"v":12.500000000000002,"d":"12.50"},null,null,17,{"v":0.8,"d":"0.80"},{"v":0.2,"d":"0.20"},{"v":20,"d":"20.00"},{"v":5,"d":"5.00"},{"v":12.5,"d":"12.50"},{"v":22.5,"d":"22.50"},{"v":22.5,"d":"22.50"},{"v":12.5,"d":"12.50"},null,null,17,{"v":0.8,"d":"0.80"},{"v":0.2,"d":"0.20"},{"v":60,"d":"60.00"},{"v":10,"d":"10.00"},{"v":60,"d":"60.00"},{"v":15,"d":"15.00"}]
[18,0.85,{"v":42.5,"d":"42.50"},{"$f":"$C$25/$C$28-($C$26/$C$28*'Oculto EcuS'!C20)","v":{"v":4.285714285714288,"d":"4.29"}},20,{"v":14.571428571428571,"d":"14.57"},{"$f":"$E$27*'Oculto EcuS'!B20","v":{"v":17,"d":"17.00"}},17.142857142857142,1.56,{"v":42.5,"d":"42.50"},{"v":10.37155599593237,"d":"10.37"},{"$nulls":13},18,0.85,0.15,{"v":51,"d":"51.00"},{"v":7.5,"d":"7.50"},{"v":17.647058823529413,"d":"17.65"},{"v":53.64705882352941,"d":"53.65"},{"v":62.794117647058826,"d":"62.79"},{"v":35.294117647058826,"d":"35.29"},null,18,0.85,0.15,{"v":42.5,"d":"42.50"},{"v":6,"d":"6.00"},{"v":42.5,"d":"42.50"},{"v":7.5,"d":"7.50"},{"$nulls":3},1.7,18,0.15,0.85,{"v":85,"d":"85.00"},{"v":0.44999999999999996,"d":"0.45"},{"v":33.333333333333336,"d":"33.3"},{"v":1.7,"d":"1.70"},{"v":28.333333333333336,"d":"28.33"},{"v":2,"d":"2.0"},{"v":56.66666666666667,"d":"56.67"},{"v":1.4693717489378297,"d":"1.47"},{"$nulls":3},18,0.85,{"v":42.5,"d":"42.50"},{"v":6,"d":"6.00"},{"v":25,"d":"25.00"},{"v":17,"d":"17.00"},{"$f":"$BM$27*'Oculto EcuS'!BI20","v":{"v":17,"d":"17.00"}},{"v":20,"d":"20.00"},1.56,{"v":42.5,"d":"42.50"},{"v":11.764705882352942,"d":"11.76"},null,null,18,0.85,0.15,21.25,3.75,{"v":12.5,"d":"12.50"},{"v":23.125,"d":"23.13"},{"v":23.125,"d":"23.13"},{"v":12.5,"d":"12.50"},null,null,18,0.85,0.15,63.75,{"v":7.5,"d":"7.50"},63.75,11.25]
[19,{"v":0.9,"d":"0.90"},{"v":45,"d":"45.00"},{"$f":"$C$25/$C$28-($C$26/$C$28*'Oculto EcuS'!C21)","v":{"v":2.857142857142861,"d":"2.86"}},20,{"v":15.428571428571429,"d":"15.43"},{"$f":"$E$27*'Oculto EcuS'!B21","v":{"v":18,"d":"18.00"}},17.142857142857142,1.64,{"v":45,"d":"45.00"},{"v":9.983776739843416,"d":"9.98"},{"$nulls":13},19,{"v":0.9,"d":"0.90"},{"v":0.1,"d":"0.10"},{"v":54,"d":"54.00"},{"v":5,"d":"5.00"},{"v":17.647058823529413,"d":"17.65"},{"v":55.76470588235294,"d":"55.76"},{"v":64.41176470588235,"d":"64.41"},{"v":35.294117647058826,"d":"35.29"},null,19,{"v":0.9,"d":"0.90"},{"v":0.1,"d":"0.10"},{"v":45,"d":"45.00"},{"v":4,"d":"4.00"},{"v":45,"d":"45.00"},{"v":5,"d":"5.00"},{"$nulls":3},1.8,19,{"v":0.1,"d":"0.10"},{"v":0.9,"d":"0.90"},{"v":90,"d":"90.00"},{"v":0.30000000000000004,"d":"0.30"},{"v":33.333333333333336,"d":"33.3"},{"v":1.8,"d":"1.80"},{"v":30.000000000000004,"d":"30.00"},{"v":2,"d":"2.0"},{"v":60.00000000000001,"d":"60.00"},{"v":1.4122133350978814,"d":"1.41"},{"$nulls":3},19,{"v":0.9,"d":"0.90"},{"v":45,"d":"45.00"},{"v":4,"d":"4.00"},{"v":25,"d":"25.00"},{"v":18,"d":"18.00"},{"$f":"$BM$27*'Oculto EcuS'!BI21","v":{"v":18,"d":"18.00"}},{"v":20,"d":"20.00"},1.64,{"v":45,"d":"45.00"},{"v":11.111111111111112,"d":"11.11"},null,null,19,{"v":0.9,"d":"0.90"},{"v":0.1,"d":"0.10"},{"v":22.5,"d":"22.50"},{"v":2.5,"d":"2.50"},{"v":12.5,"d":"12.50"},23.75,23.75,{"v":12.5,"d":"12.50"},null,null,19,{"v":0.9,"d":"0.90"},{"v":0.1,"d":"0.10"},{"v":67.5,"d":"67.50"},{"v":5,"d":"5.00"},{"v":67.5,"d":"67.50"},{"v":7.5,"d":"7.50"}]
[20,0.95,{"v":47.5,"d":"47.50"},{"$f":"$C$25/$C$28-($C$26/$C$28*'Oculto EcuS'!C22)","v":{"v":1.4285714285714306,"d":"1.43"}},20,{"v":16.285714285714285,"d":"16.29"},{"$f":"$E$27*'Oculto EcuS'!B22","v":{"v":19,"d":"19.00"}},17.142857142857142,1.72,{"v":47.5,"d":"47.50"},{"v":9.63032173974837,"d":"9.63"},{"$nulls":13},20,0.95,0.05,{"v":57,"d":"57.00"},{"v":2.5,"d":"2.50"},{"v":17.647058823529413,"d":"17.65"},{"v":57.88235294117647,"d":"57.88"},{"v":66.02941176470588,"d":"66.03"},{"v":35.294117647058826,"d":"35.29"},null,20,0.95,0.05,{"v":47.5,"d":"47.50"},{"v":2,"d":"2.00"},{"v":47.5,"d":"47.50"},{"v":2.5,"d":"2.50"},{"$nulls":3},1.9,20,0.05,0.95,{"v":95,"d":"95.00"},{"v":0.15000000000000002,"d":"0.15"},{"v":33.333333333333336,"d":"33.3"},{"v":1.9,"d":"1.90"},{"v":31.666666666666668,"d":"31.67"},{"v":2,"d":"2.0"},{"v":63.333333333333336,"d":"63.33"},{"v":1.3581461138276056,"d":"1.36"},{"$nulls":3},20,0.95,{"v":47.5,"d":"47.50"},{"v":2,"d":"2.00"},{"v":25,"d":"25.00"},{"v":19,"d":"19.00"},{"$f":"$BM$27*'Oculto EcuS'!BI22","v":{"v":19,"d":"19.00"}},{"v":20,"d":"20.00"},1.72,{"v":47.5,"d":"47.50"},{"v":10.526315789473685,"d":"10.53"},null,null,20,0.95,0.05,23.75,1.25,{"v":12.5,"d":"12.50"},{"v":24.375,"d":"24.38"},{"v":24.375,"d":"24.38"},{"v":12.5,"d":"12.50"},null,null,20,0.95,0.05,71.25,{"v":2.5,"d":"2.50"},71.25,3.75]
[21,{"v":1,"d":"1.00"},{"v":50,"d":"50.00"},{"$f":"$C$25/$C$28-($C$26/$C$28*'Oculto EcuS'!C23)","v":0},20,{"$f":"$F$27*B23","v":{"v":17.142857142857142,"d":"17.14"}},{"$f":"$E$27*'Oculto EcuS'!B23","v":{"v":20,"d":"20.00"}},17.142857142857142,1.8,{"v":50,"d":"50.00"},{"v":9.306574685468245,"d":"9.31"},{"$nulls":13},21,{"v":1,"d":"1.00"},0,{"v":60,"d":"60.00"},0,{"v":17.647058823529413,"d":"17.65"},{"v":60,"d":"60.00"},{"v":67.64705882352942,"d":"67.65"},{"v":35.294117647058826,"d":"35.29"},null,21,{"v":1,"d":"1.00"},0,{"v":50,"d":"50.00"},0,{"$f":"IF($AM$26<$AL$26,(($AM$31-AO23)/($AK$33)),($AL$29*AJ23))","v":{"v":50,"d":"50.00"}},{"$f":"$AM$31*AK23","v":0},{"$nulls":3},2,21,0,{"v":1,"d":"1.00"},{"v":100,"d":"100.00"},0,{"v":33.333333333333336,"d":"33.3"},{"v":2,"d":"2.00"},{"v":33.333333333333336,"d":"33.33"},{"v":2,"d":"2.0"},{"v":66.66666666666667,"d":"66.67"},{"v":1.3068528194400546,"d":"1.31"},{"$nulls":3},21,{"v":1,"d":"1.00"},{"v":50,"d":"50.00"},0,{"v":25,"d":"25.00"},{"v":20,"d":"20.00"},{"$f":"$BM$27*'Oculto EcuS'!BI23","v":{"v":20,"d":"20.00"}},{"v":20,"d":"20.00"},1.8,{"v":50,"d":"50.00"},{"v":10.000000000000002,"d":"10.00"},null,null,21,{"v":1,"d":"1.00"},0,{"v":25,"d":"25.00"},0,{"v":12.5,"d":"12.50"},{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"v":12.5,"d":"12.50"},null,null,21,{"v":1,"d":"1.00"},0,{"v":75,"d":"75.00"},0,{"v":75,"d":"75.00"},0]
[]
[null,"m",{"$f":"'Cobb-Douglas EcuS'!$C$6","v":{"v":200,"d":"200.00"}},null,"x1","x2",{"$nulls":20},"m",{"$f":"'CompPerf EcuS'!C6","v":300},null,"COTA CURVA DE INDIFERENCIA",{"$nulls":5},"m",{"$f":"'SustPerf EcuS'!C6","v":200},"p1<p2",{"$nulls":8},"m","p1","x1","p2","x2","k","x1*","x2*",{"$nulls":6},"m",{"$f":"'Min Cobb-Douglas'!C6","v":{"v":200,"d":"200.00"}},null,"x1","x2",{"$nulls":9},"m",{"$f":"'Min CompPerf'!C6","v":100},null,"COTA CURVA DE INDIFERENCIA",{"$nulls":6},"m",{"$f":"'Min SustPerf'!C6","v":300},"p1<p2"]
[null,"p1",{"$f":"'Cobb-Douglas EcuS'!$D$6","v":4},null,{"$f":"'Cobb-Douglas EcuS'!$D$24","v":0.4},{"$f":"'Cobb-Douglas EcuS'!$F$24","v":0.6},{"$nulls":20},"p1",{"$f":"'CompPerf EcuS'!D6","v":5},"X1",{"$f":"AB23","v":{"v":60,"d":"60.00"}},{"$f":"AB55","v":{"v":60,"d":"60.00"}},{"$f":"AB87","v":{"v":60,"d":"60.00"}},{"$nulls":3},"X1",{"$f":"AK25/AK29","v":{"v":50,"d":"50.00"}},{"$f":"AK29","v":4},{"$f":"AK33*AK30","v":5},{"$nulls":7},{"$f":"'Cuasilineales EcuS'!C6","v":{"v":300,"d":"300.0"}},{"$f":"'Cuasilineales EcuS'!D6","v":{"v":3,"d":"3.0"}},{"$f":"BA26","v":{"v":33.333333333333336,"d":"33.3"}},{"$f":"'Cuasilineales EcuS'!F6","v":{"v":100,"d":"100.0"}},{"$f":"(AU26/AX26)-(AW26/AX26)","v":{"v":2.6666666666666665,"d":"2.7"}},{"$f":"LN(BA26)+BB26","v":{"v":5.506557897319982,"d":"5.5"}},{"$f":"AX26/AV26","v":{"v":33.333333333333336,"d":"33.3"}},{"$f":"(AU26/AX26)-1","v":{"v":2,"d":"2.0"}},{"$nulls":6},"p1",{"$f":"'Min Cobb-Douglas'!D6","v":4},null,{"$f":"BJ27","v":0.5},{"$f":"1-BL26","v":0.5},{"$nulls":9},"p1",{"$f":"'Min CompPerf'!D6","v":4},"X1",{"$f":"BX23","v":{"v":25,"d":"25.00"}},{"$f":"BX55","v":{"v":25,"d":"25.00"}},{"$f":"BX87","v":{"v":25,"d":"25.00"}},{"$nulls":4},"X1",{"$f":"IF(CI26<CJ26,CH25/CH29,0)","v":{"v":75,"d":"75.00"}},{"$f":"CH29","v":4},{"$f":"CH33*CH30","v":6}]
[null,"alpha",{"$f":"'Cobb-Douglas EcuS'!$D$24","v":0.4},null,{"$f":"C27*C25/C26","v":{"v":20,"d":"20.00"}},{"$f":"(1-C27)*C25/C28","v":{"v":17.142857142857142,"d":"17.14"}},{"$nulls":20},"p2",{"$f":"'CompPerf EcuS'!F6","v":6},"X2",{"$f":"AC3","v":{"v":50,"d":"50.00"}},{"$f":"AC35","v":{"v":50,"d":"50.00"}},{"$f":"AC67","v":{"v":50,"d":"50.00"}},{"$nulls":3},"X2",{"$f":"AK25/AK30","v":{"v":40,"d":"40.00"}},{"$nulls":23},"alpha",{"$f":"'Min Cobb-Douglas'!D24","v":0.5},null,{"$f":"BJ27*BJ25/BJ26","v":{"v":25,"d":"25.00"}},{"$f":"(1-BJ27)*BJ25/BJ28","v":{"v":20,"d":"20.00"}},{"$nulls":9},"p2",{"$f":"'Min CompPerf'!F6","v":4},"X2",{"$f":"BY3","v":{"v":25,"d":"25.00"}},{"$f":"BY35","v":{"v":25,"d":"25.00"}},{"$f":"BY67","v":{"v":25,"d":"25.00"}},{"$nulls":4},"X2",{"$f":"IF(CI26<CJ26,0,CH25/CH30)","v":0}]
[null,"p2",{"$f":"'Cobb-Douglas EcuS'!$F$6","v":7},null,null,{"$f":"(E27^(E26))*(F27^(F26))","v":18.23315911280242},{"$nulls":20},"x1",{"$f":"AB25/(AB26+(AB30*AB27))","v":17.647058823529413},"MAX X1",{"$f":"MAX(AD26:AF26)","v":{"v":60,"d":"60.00"}},"MAX X2",{"$f":"MAX(AD27:AF27)","v":{"v":50,"d":"50.00"}},{"$nulls":3},"K",{"$f":"AM31","v":50},"x1","x2",{"$nulls":5},"CUASILINEALES FINAL",{"$nulls":3},"Recta Presupuestaria",{"$nulls":5},"Curva de Indiferencia",{"$nulls":5},"p2",{"$f":"'Min Cobb-Douglas'!F6","v":5},null,null,{"$f":"(BL27^(BL26))*(BM27^(BM26))","v":22.360679774997898},{"$nulls":9},"x1",{"$f":"BX25/(BX26+BX30*BX27)","v":12.5},"MAX X1",{"$f":"MAX(BZ26:CB26)","v":{"v":25,"d":"25.00"}},"MAX X2",{"$f":"MAX(BZ27:CB27)","v":{"v":25,"d":"25.00"}},{"$nulls":4},"K",{"$f":"CH26+CH27","v":{"v":75,"d":"75.00"}},"x1","x2"]
[{"$nulls":26},"x2",{"$f":"(AB30*AB25)/(AB26+(AB30*AB27))","v":35.294117647058826},{"$nulls":7},"P1",{"$f":"'SustPerf EcuS'!$D$6","v":4},{"$f":"AK25/AK29","v":50},{"$f":"AK25/AK30","v":40},{"$nulls":5},"Unidades","Unidades","ponderador","ponderador","x1","x2","x1lin",null,"x2lin",null,"x1","x2",{"$nulls":18},"x2",{"$f":"BX30*BX25/(BX26+BX30*BX27)","v":12.5},{"$nulls":8},"P1",{"$f":"'Min SustPerf'!D6","v":4},{"$f":"CH25/CH29","v":75},{"$f":"CH25/CH30","v":50}]
["COBB-DOUGLAS 2",null,"Recta Presupuestaria",{"$nulls":6},"Curva de Indiferencia",{"$nulls":16},"relacion",{"$f":"'CompPerf EcuS'!G9","v":2},{"$nulls":7},"P2",{"$f":"'SustPerf EcuS'!$F$6","v":5},{"$f":"AK25/AK29","v":50},{"$f":"AK25/(AK30*(1/AK33))","v":40},{"$nulls":5},0.01,1,{"v":1,"d":"1.00"},0,{"$f":"($AU$53/$AV$53)*AV30","v":0},{"$f":"($AU$53/$AX$53)*AU30","v":{"v":3,"d":"3.00"}},{"$f":"$BA$53","v":{"v":33.333333333333336,"d":"33.3"}},{"$f":"$BB$53*AV30","v":0},{"$f":"$BA$53*AV30","v":0},{"$f":"$BB$53","v":{"v":2,"d":"2.0"}},{"$f":"$BA$53*AS30","v":{"v":0.33333333333333337,"d":"0.33"}},{"$f":"$AZ$26-(LN(BC30))","v":{"v":6.605170185988092,"d":"6.61"}},{"$nulls":3},"COBB-DOUGLAS 2",null,"Recta Presupuestaria",{"$nulls":6},"Curva de Indiferencia",{"$nulls":5},"relacion",{"$f":"'Min CompPerf'!G9","v":1},{"$nulls":8},"P2",{"$f":"'Min SustPerf'!F6","v":6},{"$f":"CH25/CH29","v":75},{"$f":"CH25/(CH30*(1/CH33))","v":50}]
["Unidades","ponderador","x1","x2","x3lin",null,"x4lin",null,"Cota","x1","x2",{"$nulls":24},"X1*",{"$f":"IF(AL26<=AM26,AL23,0)","v":50},null,{"$f":"IF(AL26<AM26,AL29,AM29)","v":50},{"$nulls":5},0.1,2,0.95,0.05,{"$f":"($AU$53/$AV$53)*AV31","v":{"v":5,"d":"5.00"}},{"$f":"($AU$53/$AX$53)*AU31","v":{"v":2.8499999999999996,"d":"2.85"}},{"$f":"$BA$53","v":{"v":33.333333333333336,"d":"33.3"}},{"$f":"$BB$53*AV31","v":{"v":0.1,"d":"0.10"}},{"$f":"$BA$53*AV31","v":{"v":1.666666666666667,"d":"1.67"}},{"$f":"$BB$53","v":{"v":2,"d":"2.0"}},{"$f":"$BA$53*AS31","v":{"v":3.333333333333334,"d":"3.33"}},{"$f":"$AZ$53-(LN(BC31))","v":{"v":4.302585092994046,"d":"4.30"}},{"$nulls":3},"Unidades","ponderador","x1","x2","x3lin",null,"x4lin",null,"Cota","x1","x2",{"$nulls":4},"k",{"$f":"MIN(BX28,(BX29/2))","v":6.25},{"$nulls":8},"X1*",{"$f":"IF(CI26<=CJ26,CI23,0)","v":75},null,{"$f":"IF(CI26<CJ26,CI29,CJ29)","v":75}]
[1,0,{"$f":"$C$54/$C$55*B32","v":0},{"$f":"$C$54/$C$57-($C$55/$C$57*'Oculto EcuS'!C32)","v":{"v":28.571428571428573,"d":"28.57"}},{"$f":"$E$56","v":20},{"$f":"$F$56*B32","v":0},{"$f":"$E$56*'Oculto EcuS'!B32","v":0},{"$f":"$F$56","v":17.142857142857142},{"$nulls":27},"X2*",{"$f":"IF(AL26>AM26,AM3,0)","v":0},{"$nulls":7},0.2,3,{"v":0.9,"d":"0.90"},{"v":0.1,"d":"0.10"},{"v":10,"d":"10.00"},{"v":2.7,"d":"2.70"},{"v":33.333333333333336,"d":"33.3"},{"v":0.2,"d":"0.20"},{"v":3.333333333333334,"d":"3.33"},{"v":2,"d":"2.0"},{"v":6.666666666666668,"d":"6.67"},{"v":3.6094379124341005,"d":"3.61"},{"$nulls":3},1,0,{"$f":"$BJ$54/$BJ$55*BI32","v":0},{"$f":"$BJ$54/$BJ$57-$BJ$55/$BJ$57*BJ32","v":{"v":40,"d":"40.00"}},{"$f":"$BL$56","v":{"v":25,"d":"25.00"}},{"$f":"$BM$56*BI32","v":0},{"$f":"$BL$56*'Oculto EcuS'!BI32","v":0},{"$f":"$BM$56","v":{"v":20,"d":"20.00"}},{"$nulls":17},"X2*",{"$f":"IF(CI26>CJ26,CJ3,0)","v":0}]
[2,0.05,{"$f":"$C$54/$C$55*B33","v":{"v":2.5,"d":"2.50"}},{"$f":"$C$54/$C$57-($C$55/$C$57*'Oculto EcuS'!C33)","v":{"v":27.142857142857146,"d":"27.14"}},{"$f":"$E$56","v":20},{"$f":"$F$56*B33","v":{"v":0.8571428571428572,"d":"0.86"}},{"$f":"$E$56*'Oculto EcuS'!B33","v":{"v":1,"d":"1.00"}},{"$f":"$F$56","v":17.142857142857142},0.279999999999999,{"$f":"C33","v":{"v":2.5,"d":"2.50"}},{"$f":"($F$57/(J33^($E$55)))^(1/$F$55)","v":{"v":68.57142857142856,"d":"68.57"}},{"$nulls":13},"COMP. PERFECTOS 2",null,null,"Recta Presupuestaria",null,"Curva de Indiferencia",{"$nulls":5},"Rel. 1 a:",{"$f":"'SustPerf EcuS'!G9","v":{"v":1,"d":"1.0"}},{"$nulls":7},0.3,4,0.85,0.15,{"v":15,"d":"15.00"},2.55,{"v":33.333333333333336,"d":"33.3"},{"v":0.3,"d":"0.30"},{"v":5,"d":"5.00"},{"v":2,"d":"2.0"},{"v":10,"d":"10.00"},{"v":3.203972804325936,"d":"3.20"},{"$nulls":3},2,0.05,{"$f":"$BJ$54/$BJ$55*BI33","v":{"v":2.5,"d":"2.50"}},{"$f":"$BJ$54/$BJ$57-$BJ$55/$BJ$57*BJ33","v":{"v":38,"d":"38.00"}},{"$f":"$BL$56","v":{"v":25,"d":"25.00"}},{"$f":"$BM$56*BI33","v":{"v":1,"d":"1.00"}},{"$f":"$BL$56*'Oculto EcuS'!BI33","v":1.25},{"$f":"$BM$56","v":{"v":20,"d":"20.00"}},0.279999999999999,{"$f":"BJ33","v":{"v":2.5,"d":"2.50"}},{"$f":"($BM$57/(BQ33^($BL$55)))^(1/$BM$55)","v":{"v":200.00000000000003,"d":"200.00"}},null,null,"COMP. PERFECTOS 2",null,null,"Recta Presupuestaria",null,"Curva de Indiferencia",{"$nulls":6},"Rel. 1 a:",{"$f":"'Min SustPerf'!G9","v":{"v":1,"d":"1.0"}}]
[3,{"v":0.1,"d":"0.10"},{"v":5,"d":"5.00"},{"$f":"$C$54/$C$57-($C$55/$C$57*'Oculto EcuS'!C34)","v":{"v":25.714285714285715,"d":"25.71"}},20,{"v":1.7142857142857144,"d":"1.71"},{"$f":"$E$56*'Oculto EcuS'!B34","v":{"v":2,"d":"2.00"}},17.142857142857142,0.359999999999999,{"$f":"C34","v":{"v":5,"d":"5.00"}},{"$f":"($F$57/(J34^($E$55)))^(1/$F$55)","v":{"v":43.19729313925277,"d":"43.20"}},{"$nulls":13},"Unidades","ponderador",null,"x1","x2","vertice","x1line","x2line",{"$nulls":12},0.4,5,{"v":0.8,"d":"0.80"},{"v":0.2,"d":"0.20"},{"v":20,"d":"20.00"},{"v":2.4000000000000004,"d":"2.40"},{"v":33.333333333333336,"d":"33.3"},{"v":0.4,"d":"0.40"},{"v":6.666666666666668,"d":"6.67"},{"v":2,"d":"2.0"},{"v":13.333333333333336,"d":"13.33"},{"v":2.916290731874155,"d":"2.92"},{"$nulls":3},3,{"v":0.1,"d":"0.10"},{"v":5,"d":"5.00"},{"v":36,"d":"36.00"},{"v":25,"d":"25.00"},{"v":2,"d":"2.00"},{"$f":"$BL$56*'Oculto EcuS'!BI34","v":{"v":2.5,"d":"2.50"}},{"v":20,"d":"20.00"},0.359999999999999,{"$f":"BJ34","v":{"v":5,"d":"5.00"}},{"$f":"($BM$57/(BQ34^($BL$55)))^(1/$BM$55)","v":{"v":100,"d":"100.00"}},null,null,"Unidades","ponderador",null,"x1","x2","vertice","x1line","x2line"]
[4,0.15,{"v":7.5,"d":"7.50"},{"$f":"$C$54/$C$57-($C$55/$C$57*'Oculto EcuS'!C35)","v":{"v":24.28571428571429,"d":"24.29"}},20,{"v":2.571428571428571,"d":"2.57"},{"$f":"$E$56*'Oculto EcuS'!B35","v":{"v":3,"d":"3.00"}},17.142857142857142,0.44,{"v":7.5,"d":"7.50"},{"v":32.96570446416932,"d":"32.97"},{"$nulls":13},1,0,{"v":1,"d":"1.00"},{"$f":"$AB$57/$AB$58*Z35","v":0},{"$f":"$AB$25/$AB$27*AA35","v":{"v":50,"d":"50.00"}},{"$f":"AB60","v":{"v":17.647058823529413,"d":"17.65"}},{"$f":"AD35+(($AD$28-AD35)*Z35)","v":{"v":17.647058823529413,"d":"17.65"}},{"$f":"AG35+(($AF$28-AD35)*Z35)","v":{"v":35.294117647058826,"d":"35.29"}},{"$f":"$AB$61","v":{"v":35.294117647058826,"d":"35.29"}},{"$nulls":11},0.5,6,0.75,0.25,{"v":25,"d":"25.00"},2.25,{"v":33.333333333333336,"d":"33.3"},{"v":0.5,"d":"0.50"},{"v":8.333333333333334,"d":"8.33"},{"v":2,"d":"2.0"},{"v":16.666666666666668,"d":"16.67"},{"v":2.6931471805599454,"d":"2.69"},{"$nulls":3},4,0.15,{"v":7.5,"d":"7.50"},{"v":34,"d":"34.00"},{"v":25,"d":"25.00"},{"v":3,"d":"3.00"},{"$f":"$BL$56*'Oculto EcuS'!BI35","v":3.75},{"v":20,"d":"20.00"},0.44,{"v":7.5,"d":"7.50"},{"v":66.66666666666667,"d":"66.67"},null,null,1,0,{"v":1,"d":"1.00"},{"$f":"$BX$57/$BX$58*BV35","v":0},{"$f":"$BX$57/$BX$59*BW35","v":{"v":25,"d":"25.00"}},{"$f":"BX60","v":{"v":12.5,"d":"12.50"}},{"$f":"BZ35+(($BZ$28-BZ35)*BV35)","v":{"v":12.5,"d":"12.50"}},{"$f":"CC35+(($CB$28-BZ35)*BV35)","v":{"v":12.5,"d":"12.50"}},{"$f":"$BX$61","v":{"v":12.5,"d":"12.50"}}]
[5,{"v":0.2,"d":"0.20"},{"v":10,"d":"10.00"},{"$f":"$C$54/$C$57-($C$55/$C$57*'Oculto EcuS'!C36)","v":{"v":22.85714285714286,"d":"22.86"}},20,{"v":3.428571428571429,"d":"3.43"},{"$f":"$E$56*'Oculto EcuS'!B36","v":{"v":4,"d":"4.00"}},17.142857142857142,0.52,{"v":10,"d":"10.00"},{"v":27.21258946231198,"d":"27.21"},{"$nulls":13},2,0.05,0.95,{"$f":"$AB$57/$AB$58*Z36","v":{"v":3,"d":"3.00"}},{"$f":"$AB$25/$AB$27*AA36","v":{"v":47.5,"d":"47.50"}},{"$f":"AD35","v":{"v":17.647058823529413,"d":"17.65"}},{"$f":"AD36+(($AD$28-AD36)*Z36)","v":{"v":19.764705882352942,"d":"19.76"}},{"$f":"AG36+(($AF$28-AD36)*Z36)","v":{"v":36.911764705882355,"d":"36.91"}},{"$f":"$AB$61","v":{"v":35.294117647058826,"d":"35.29"}},null,"SUSTITUTOS PERFECTOS",null,null,"Recta Presupuestaria",null,"Curva de Indiferencia",{"$nulls":4},0.6,7,{"v":0.7,"d":"0.70"},{"v":0.3,"d":"0.30"},{"v":30,"d":"30.00"},{"v":2.0999999999999996,"d":"2.10"},{"v":33.333333333333336,"d":"33.3"},{"v":0.6,"d":"0.60"},{"v":10,"d":"10.00"},{"v":2,"d":"2.0"},{"v":20,"d":"20.00"},{"v":2.510825623765991,"d":"2.51"},{"$nulls":3},5,{"v":0.2,"d":"0.20"},{"v":10,"d":"10.00"},{"v":32,"d":"32.00"},{"v":25,"d":"25.00"},{"v":4,"d":"4.00"},{"$f":"$BL$56*'Oculto EcuS'!BI36","v":{"v":5,"d":"5.00"}},{"v":20,"d":"20.00"},0.52,{"v":10,"d":"10.00"},{"v":50.00000000000001,"d":"50.00"},null,null,2,0.05,0.95,{"$f":"$BX$57/$BX$58*BV36","v":1.25},{"$f":"$BX$57/$BX$59*BW36","v":23.75},{"$f":"BZ35","v":{"v":12.5,"d":"12.50"}},{"$f":"BZ36+(($BZ$28-BZ36)*BV36)","v":{"v":13.125,"d":"13.13"}},{"$f":"CC36+(($CB$28-BZ36)*BV36)","v":{"v":13.125,"d":"13.13"}},{"$f":"$BX$61","v":{"v":12.5,"d":"12.50"}},null,null,"SUSTITUTOS PERFECTOS",null,null,"Recta Presupuestaria",null,"Curva de Indiferencia"]
[6,0.25,{"v":12.5,"d":"12.50"},{"$f":"$C$54/$C$57-($C$55/$C$57*'Oculto EcuS'!C37)","v":{"v":21.42857142857143,"d":"21.43"}},20,{"v":4.285714285714286,"d":"4.29"},{"$f":"$E$56*'Oculto EcuS'!B37","v":{"v":5,"d":"5.00"}},17.142857142857142,0.6,{"v":12.5,"d":"12.50"},{"v":23.45109869728042,"d":"23.45"},{"$nulls":13},3,{"v":0.1,"d":"0.10"},{"v":0.9,"d":"0.90"},{"v":6,"d":"6.00"},{"v":45,"d":"45.00"},{"$f":"AD36","v":{"v":17.647058823529413,"d":"17.65"}},{"v":21.88235294117647,"d":"21.88"},{"v":38.529411764705884,"d":"38.53"},{"v":35.294117647058826,"d":"35.29"},null,"Unidades","ponderador",null,"x1","x2","x1lin","sip1>p2",{"$nulls":3},0.7,8,0.65,0.35,{"v":35,"d":"35.00"},{"v":1.9500000000000002,"d":"1.95"},{"v":33.333333333333336,"d":"33.3"},{"v":0.7,"d":"0.70"},{"v":11.666666666666666,"d":"11.67"},{"v":2,"d":"2.0"},{"v":23.333333333333332,"d":"23.33"},{"v":2.3566749439387324,"d":"2.36"},{"$nulls":3},6,0.25,{"v":12.5,"d":"12.50"},{"v":30,"d":"30.00"},{"v":25,"d":"25.00"},{"v":5,"d":"5.00"},{"$f":"$BL$56*'Oculto EcuS'!BI37","v":6.25},{"v":20,"d":"20.00"},0.6,{"v":12.5,"d":"12.50"},{"v":40.00000000000001,"d":"40.00"},null,null,3,{"v":0.1,"d":"0.10"},{"v":0.9,"d":"0.90"},{"v":2.5,"d":"2.50"},{"v":22.5,"d":"22.50"},{"$f":"BZ36","v":{"v":12.5,"d":"12.50"}},13.75,13.75,{"v":12.5,"d":"12.50"},null,null,"Unidades","ponderador",null,"x1","x2","x1lin","sip1>p2"]
[7,{"v":0.3,"d":"0.30"},{"v":15,"d":"15.00"},{"$f":"$C$54/$C$57-($C$55/$C$57*'Oculto EcuS'!C38)","v":{"v":20,"d":"20.00"}},20,{"v":5.142857142857142,"d":"5.14"},{"$f":"$E$56*'Oculto EcuS'!B38","v":{"v":6,"d":"6.00"}},17.142857142857142,0.68,{"v":15,"d":"15.00"},{"v":20.767092489510162,"d":"20.77"},{"$nulls":13},4,0.15,0.85,{"v":9,"d":"9.00"},{"v":42.5,"d":"42.50"},{"v":17.647058823529413,"d":"17.65"},{"v":24,"d":"24.00"},{"v":40.14705882352941,"d":"40.15"},{"v":35.294117647058826,"d":"35.29"},null,1,0,{"v":1,"d":"1.00"},{"$f":"$AK$61*AJ38","v":0},{"$f":"$AK$62*AK38","v":{"v":40,"d":"40.00"}},{"$f":"IF($AM$61<$AL$61,(($AM$66-AO38)/($AK$68)),($AL$64*AJ38))","v":0},{"$f":"$AM$66*AK38","v":{"v":50,"d":"50.00"}},{"$nulls":3},0.8,9,{"v":0.6,"d":"0.60"},{"v":0.4,"d":"0.40"},{"v":40,"d":"40.00"},{"v":1.7999999999999998,"d":"1.80"},{"v":33.333333333333336,"d":"33.3"},{"v":0.8,"d":"0.80"},{"v":13.333333333333336,"d":"13.33"},{"v":2,"d":"2.0"},{"v":26.66666666666667,"d":"26.67"},{"v":2.2231435513142097,"d":"2.22"},{"$nulls":3},7,{"v":0.3,"d":"0.30"},{"v":15,"d":"15.00"},{"v":28,"d":"28.00"},{"v":25,"d":"25.00"},{"v":6,"d":"6.00"},{"$f":"$BL$56*'Oculto EcuS'!BI38","v":{"v":7.5,"d":"7.50"}},{"v":20,"d":"20.00"},0.68,{"v":15,"d":"15.00"},{"v":33.33333333333333,"d":"33.33"},null,null,4,0.15,0.85,3.75,21.25,{"v":12.5,"d":"12.50"},{"v":14.375,"d":"14.38"},{"v":14.375,"d":"14.38"},{"v":12.5,"d":"12.50"},null,null,1,0,{"v":1,"d":"1.00"},{"$f":"$CH$60/$CH$64*CG38","v":0},{"$f":"$CH$60/$CH$65-(($CH$64/$CH$65)*CI38)","v":{"v":50,"d":"50.00"}},{"$f":"MAX($CI$64:$CJ$64)*CG38","v":0},{"$f":"$CH$63*$CH$68-CK38*$CH$68","v":{"v":75,"d":"75.00"}}]
[8,0.35,{"v":17.5,"d":"17.50"},{"$f":"$C$54/$C$57-($C$55/$C$57*'Oculto EcuS'!C39)","v":{"v":18.571428571428573,"d":"18.57"}},20,{"v":5.999999999999999,"d":"6.00"},{"$f":"$E$56*'Oculto EcuS'!B39","v":{"v":7,"d":"7.00"}},17.142857142857142,0.76,{"v":17.5,"d":"17.50"},{"v":18.73891770879075,"d":"18.74"},{"$nulls":13},5,{"v":0.2,"d":"0.20"},{"v":0.8,"d":"0.80"},{"v":12,"d":"12.00"},{"v":40,"d":"40.00"},{"v":17.647058823529413,"d":"17.65"},{"v":26.11764705882353,"d":"26.12"},{"v":41.76470588235294,"d":"41.76"},{"v":35.294117647058826,"d":"35.29"},null,2,0.05,0.95,{"$f":"$AK$61*AJ39","v":{"v":2.5,"d":"2.50"}},{"$f":"$AK$62*AK39","v":{"v":38,"d":"38.00"}},{"$f":"IF($AM$61<$AL$61,(($AM$66-AO39)/($AK$68)),($AL$64*AJ39))","v":{"v":2.5,"d":"2.50"}},{"v":47.5,"d":"47.50"},{"$nulls":3},0.9,10,0.55,0.45,{"v":45,"d":"45.00"},{"v":1.6500000000000001,"d":"1.65"},{"v":33.333333333333336,"d":"33.3"},{"v":0.9,"d":"0.90"},{"v":15.000000000000002,"d":"15.00"},{"v":2,"d":"2.0"},{"v":30.000000000000004,"d":"30.00"},{"v":2.1053605156578263,"d":"2.11"},{"$nulls":3},8,0.35,{"v":17.5,"d":"17.50"},{"v":26,"d":"26.00"},{"v":25,"d":"25.00"},{"v":7,"d":"7.00"},{"$f":"$BL$56*'Oculto EcuS'!BI39","v":8.75},{"v":20,"d":"20.00"},0.76,{"v":17.5,"d":"17.50"},{"v":28.57142857142857,"d":"28.57"},null,null,5,{"v":0.2,"d":"0.20"},{"v":0.8,"d":"0.80"},{"v":5,"d":"5.00"},{"v":20,"d":"20.00"},{"v":12.5,"d":"12.50"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"v":12.5,"d":"12.50"},null,null,2,0.05,0.95,{"$f":"$CH$60/$CH$64*CG39","v":3.75},{"$f":"$CH$60/$CH$65-(($CH$64/$CH$65)*CI39)","v":{"v":47.5,"d":"47.50"}},{"$f":"MAX($CI$64:$CJ$64)*CG39","v":3.75},{"$f":"$CH$63*$CH$68-CK39*$CH$68","v":71.25}]
[9,{"v":0.4,"d":"0.40"},{"v":20,"d":"20.00"},{"$f":"$C$54/$C$57-($C$55/$C$57*'Oculto EcuS'!C40)","v":{"v":17.142857142857146,"d":"17.14"}},20,{"v":6.857142857142858,"d":"6.86"},{"$f":"$E$56*'Oculto EcuS'!B40","v":{"v":8,"d":"8.00"}},17.142857142857142,0.84,{"v":20,"d":"20.00"},{"v":17.14285714285714,"d":"17.14"},{"$nulls":13},6,0.25,0.75,{"v":15,"d":"15.00"},{"v":37.5,"d":"37.50"},{"v":17.647058823529413,"d":"17.65"},{"v":28.235294117647058,"d":"28.24"},{"v":43.38235294117647,"d":"43.38"},{"v":35.294117647058826,"d":"35.29"},null,3,{"v":0.1,"d":"0.10"},{"v":0.9,"d":"0.90"},{"v":5,"d":"5.00"},{"v":36,"d":"36.00"},{"v":5,"d":"5.00"},{"v":45,"d":"45.00"},{"$nulls":3},1,11,{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":50,"d":"50.00"},{"v":1.5,"d":"1.50"},{"v":33.333333333333336,"d":"33.3"},{"v":1,"d":"1.00"},{"v":16.666666666666668,"d":"16.67"},{"v":2,"d":"2.0"},{"v":33.333333333333336,"d":"33.33"},{"v":2,"d":"2.00"},{"$nulls":3},9,{"v":0.4,"d":"0.40"},{"v":20,"d":"20.00"},{"v":24,"d":"24.00"},{"v":25,"d":"25.00"},{"v":8,"d":"8.00"},{"$f":"$BL$56*'Oculto EcuS'!BI40","v":{"v":10,"d":"10.00"}},{"v":20,"d":"20.00"},0.84,{"v":20,"d":"20.00"},{"v":25,"d":"25.00"},null,null,6,0.25,0.75,6.25,18.75,{"v":12.5,"d":"12.50"},{"v":15.625,"d":"15.63"},{"v":15.625,"d":"15.63"},{"v":12.5,"d":"12.50"},null,null,3,{"v":0.1,"d":"0.10"},{"v":0.9,"d":"0.90"},{"v":7.5,"d":"7.50"},{"v":45,"d":"45.00"},{"v":7.5,"d":"7.50"},{"v":67.5,"d":"67.50"}]
[10,0.45,{"v":22.5,"d":"22.50"},{"$f":"$C$54/$C$57-($C$55/$C$57*'Oculto EcuS'!C41)","v":{"v":15.714285714285717,"d":"15.71"}},20,{"v":7.714285714285714,"d":"7.71"},{"$f":"$E$56*'Oculto EcuS'!B41","v":{"v":9,"d":"9.00"}},17.142857142857142,0.92,{"v":22.5,"d":"22.50"},{"v":15.848257699443069,"d":"15.85"},{"$nulls":13},7,{"v":0.3,"d":"0.30"},{"v":0.7,"d":"0.70"},{"v":18,"d":"18.00"},{"v":35,"d":"35.00"},{"v":17.647058823529413,"d":"17.65"},{"v":30.352941176470587,"d":"30.35"},{"v":45,"d":"45.00"},{"v":35.294117647058826,"d":"35.29"},null,4,0.15,0.85,{"v":7.5,"d":"7.50"},{"v":34,"d":"34.00"},{"v":7.5,"d":"7.50"},{"v":42.5,"d":"42.50"},{"$nulls":3},1.1,12,0.45,0.55,{"v":55.00000000000001,"d":"55.00"},1.35,{"v":33.333333333333336,"d":"33.3"},{"v":1.1,"d":"1.10"},{"v":18.333333333333336,"d":"18.33"},{"v":2,"d":"2.0"},{"v":36.66666666666667,"d":"36.67"},{"v":1.9046898201956752,"d":"1.90"},{"$nulls":3},10,0.45,{"v":22.5,"d":"22.50"},{"v":22,"d":"22.00"},{"v":25,"d":"25.00"},{"v":9,"d":"9.00"},{"$f":"$BL$56*'Oculto EcuS'!BI41","v":11.25},{"v":20,"d":"20.00"},0.92,{"v":22.5,"d":"22.50"},{"v":22.222222222222225,"d":"22.22"},null,null,7,{"v":0.3,"d":"0.30"},{"v":0.7,"d":"0.70"},{"v":7.5,"d":"7.50"},{"v":17.5,"d":"17.50"},{"v":12.5,"d":"12.50"},16.25,16.25,{"v":12.5,"d":"12.50"},null,null,4,0.15,0.85,11.25,{"v":42.5,"d":"42.50"},11.25,63.75]
[11,{"v":0.5,"d":"0.50"},{"v":25,"d":"25.00"},{"$f":"$C$54/$C$57-($C$55/$C$57*'Oculto EcuS'!C42)","v":{"v":14.285714285714288,"d":"14.29"}},20,{"v":8.571428571428571,"d":"8.57"},{"$f":"$E$56*'Oculto EcuS'!B42","v":{"v":10,"d":"10.00"}},17.142857142857142,1,{"v":25,"d":"25.00"},{"v":14.773266445932913,"d":"14.77"},{"$nulls":13},8,0.35,0.65,{"v":21,"d":"21.00"},{"v":32.5,"d":"32.50"},{"v":17.647058823529413,"d":"17.65"},{"v":32.470588235294116,"d":"32.47"},{"v":46.61764705882353,"d":"46.62"},{"v":35.294117647058826,"d":"35.29"},null,5,{"v":0.2,"d":"0.20"},{"v":0.8,"d":"0.80"},{"v":10,"d":"10.00"},{"v":32,"d":"32.00"},{"v":10,"d":"10.00"},{"v":40,"d":"40.00"},{"$nulls":3},1.2,13,{"v":0.4,"d":"0.40"},{"v":0.6,"d":"0.60"},{"v":60,"d":"60.00"},{"v":1.2000000000000002,"d":"1.20"},{"v":33.333333333333336,"d":"33.3"},{"v":1.2,"d":"1.20"},{"v":20,"d":"20.00"},{"v":2,"d":"2.0"},{"v":40,"d":"40.00"},{"v":1.8176784432060455,"d":"1.82"},{"$nulls":3},11,{"v":0.5,"d":"0.50"},{"v":25,"d":"25.00"},{"v":20,"d":"20.00"},{"v":25,"d":"25.00"},{"v":10,"d":"10.00"},{"$f":"$BL$56*'Oculto EcuS'!BI42","v":{"v":12.5,"d":"12.50"}},{"v":20,"d":"20.00"},1,{"v":25,"d":"25.00"},{"v":20.000000000000004,"d":"20.00"},null,null,8,0.35,0.65,8.75,16.25,{"v":12.5,"d":"12.50"},{"v":16.875,"d":"16.88"},{"v":16.875,"d":"16.88"},{"v":12.5,"d":"12.50"},null,null,5,{"v":0.2,"d":"0.20"},{"v":0.8,"d":"0.80"},{"v":15,"d":"15.00"},{"v":40,"d":"40.00"},{"v":15,"d":"15.00"},{"v":60,"d":"60.00"}]
[12,0.55,{"v":27.500000000000004,"d":"27.50"},{"$f":"$C$54/$C$57-($C$55/$C$57*'Oculto EcuS'!C43)","v":{"v":12.857142857142858,"d":"12.86"}},20,{"v":9.428571428571429,"d":"9.43"},{"$f":"$E$56*'Oculto EcuS'!B43","v":{"v":11,"d":"11.00"}},17.142857142857142,1.08,{"v":27.500000000000004,"d":"27.50"},{"v":13.863771993159364,"d":"13.86"},{"$nulls":13},9,{"v":0.4,"d":"0.40"},{"v":0.6,"d":"0.60"},{"v":24,"d":"24.00"},{"v":30,"d":"30.00"},{"v":17.647058823529413,"d":"17.65"},{"v":34.58823529411765,"d":"34.59"},{"v":48.23529411764706,"d":"48.24"},{"v":35.294117647058826,"d":"35.29"},null,6,0.25,0.75,{"v":12.5,"d":"12.50"},{"v":30,"d":"30.00"},{"v":12.5,"d":"12.50"},{"v":37.5,"d":"37.50"},{"$nulls":3},1.3,14,0.35,0.65,{"v":65,"d":"65.00"},{"v":1.0499999999999998,"d":"1.05"},{"v":33.333333333333336,"d":"33.3"},{"v":1.3,"d":"1.30"},{"v":21.666666666666668,"d":"21.67"},{"v":2,"d":"2.0"},{"v":43.333333333333336,"d":"43.33"},{"v":1.7376357355325092,"d":"1.74"},{"$nulls":3},12,0.55,{"v":27.500000000000004,"d":"27.50"},{"v":17.999999999999996,"d":"18.00"},{"v":25,"d":"25.00"},{"v":11,"d":"11.00"},{"$f":"$BL$56*'Oculto EcuS'!BI43","v":{"v":13.750000000000002,"d":"13.75"}},{"v":20,"d":"20.00"},1.08,{"v":27.500000000000004,"d":"27.50"},{"v":18.181818181818183,"d":"18.18"},null,null,9,{"v":0.4,"d":"0.40"},{"v":0.6,"d":"0.60"},{"v":10,"d":"10.00"},{"v":15,"d":"15.00"},{"v":12.5,"d":"12.50"},{"v":17.5,"d":"17.50"},{"v":17.5,"d":"17.50"},{"v":12.5,"d":"12.50"},null,null,6,0.25,0.75,18.75,{"v":37.5,"d":"37.50"},18.75,56.25]
[13,{"v":0.6,"d":"0.60"},{"v":30,"d":"30.00"},{"$f":"$C$54/$C$57-($C$55/$C$57*'Oculto EcuS'!C44)","v":{"v":11.42857142857143,"d":"11.43"}},20,{"v":10.285714285714285,"d":"10.29"},{"$f":"$E$56*'Oculto EcuS'!B44","v":{"v":12,"d":"12.00"}},17.142857142857142,1.16,{"v":30,"d":"30.00"},{"v":13.08244848632379,"d":"13.08"},{"$nulls":13},10,0.45,0.55,{"v":27,"d":"27.00"},{"v":27.500000000000004,"d":"27.50"},{"v":17.647058823529413,"d":"17.65"},{"v":36.705882352941174,"d":"36.71"},{"v":49.852941176470594,"d":"49.85"},{"v":35.294117647058826,"d":"35.29"},null,7,{"v":0.3,"d":"0.30"},{"v":0.7,"d":"0.70"},{"v":15,"d":"15.00"},{"v":28,"d":"28.00"},{"v":15,"d":"15.00"},{"v":35,"d":"35.00"},{"$nulls":3},1.4,15,{"v":0.3,"d":"0.30"},{"v":0.7,"d":"0.70"},{"v":70,"d":"70.00"},{"v":0.8999999999999999,"d":"0.90"},{"v":33.333333333333336,"d":"33.3"},{"v":1.4,"d":"1.40"},{"v":23.333333333333332,"d":"23.33"},{"v":2,"d":"2.0"},{"v":46.666666666666664,"d":"46.67"},{"v":1.663527763378787,"d":"1.66"},{"$nulls":3},13,{"v":0.6,"d":"0.60"},{"v":30,"d":"30.00"},{"v":16,"d":"16.00"},{"v":25,"d":"25.00"},{"v":12,"d":"12.00"},{"$f":"$BL$56*'Oculto EcuS'!BI44","v":{"v":15,"d":"15.00"}},{"v":20,"d":"20.00"},1.16,{"v":30,"d":"30.00"},{"v":16.666666666666668,"d":"16.67"},null,null,10,0.45,0.55,11.25,{"v":13.750000000000002,"d":"13.75"},{"v":12.5,"d":"12.50"},{"v":18.125,"d":"18.13"},{"v":18.125,"d":"18.13"},{"v":12.5,"d":"12.50"},null,null,7,{"v":0.3,"d":"0.30"},{"v":0.7,"d":"0.70"},{"v":22.5,"d":"22.50"},{"v":35,"d":"35.00"},{"v":22.5,"d":"22.50"},{"v":52.5,"d":"52.50"}]
[14,0.65,{"v":32.5,"d":"32.50"},{"$f":"$C$54/$C$57-($C$55/$C$57*'Oculto EcuS'!C45)","v":{"v":10.000000000000004,"d":"10.00"}},20,{"v":11.142857142857142,"d":"11.14"},{"$f":"$E$56*'Oculto EcuS'!B45","v":{"v":13,"d":"13.00"}},17.142857142857142,1.24,{"v":32.5,"d":"32.50"},{"v":12.402644506658941,"d":"12.40"},{"$nulls":13},11,{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":30,"d":"30.00"},{"v":25,"d":"25.00"},{"v":17.647058823529413,"d":"17.65"},{"v":38.82352941176471,"d":"38.82"},{"v":51.470588235294116,"d":"51.47"},{"v":35.294117647058826,"d":"35.29"},null,8,0.35,0.65,{"v":17.5,"d":"17.50"},{"v":26,"d":"26.00"},{"v":17.5,"d":"17.50"},{"v":32.5,"d":"32.50"},{"$nulls":3},1.5,16,0.25,0.75,{"v":75,"d":"75.00"},0.75,{"v":33.333333333333336,"d":"33.3"},{"v":1.5,"d":"1.50"},{"v":25,"d":"25.00"},{"v":2,"d":"2.0"},{"v":50,"d":"50.00"},{"v":1.5945348918918358,"d":"1.59"},{"$nulls":3},14,0.65,{"v":32.5,"d":"32.50"},{"v":14,"d":"14.00"},{"v":25,"d":"25.00"},{"v":13,"d":"13.00"},{"$f":"$BL$56*'Oculto EcuS'!BI45","v":16.25},{"v":20,"d":"20.00"},1.24,{"v":32.5,"d":"32.50"},{"v":15.384615384615387,"d":"15.38"},null,null,11,{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":12.5,"d":"12.50"},{"v":12.5,"d":"12.50"},{"v":12.5,"d":"12.50"},18.75,18.75,{"v":12.5,"d":"12.50"},null,null,8,0.35,0.65,26.25,{"v":32.5,"d":"32.50"},26.25,48.75]
[15,{"v":0.7,"d":"0.70"},{"v":35,"d":"35.00"},{"$f":"$C$54/$C$57-($C$55/$C$57*'Oculto EcuS'!C46)","v":{"v":8.571428571428573,"d":"8.57"}},20,{"v":11.999999999999998,"d":"12.00"},{"$f":"$E$56*'Oculto EcuS'!B46","v":{"v":14,"d":"14.00"}},17.142857142857142,1.32,{"v":35,"d":"35.00"},{"v":11.804778436776633,"d":"11.80"},{"$nulls":13},12,0.55,0.45,{"v":33,"d":"33.00"},{"v":22.5,"d":"22.50"},{"v":17.647058823529413,"d":"17.65"},{"v":40.94117647058824,"d":"40.94"},{"v":53.08823529411765,"d":"53.09"},{"v":35.294117647058826,"d":"35.29"},null,9,{"v":0.4,"d":"0.40"},{"v":0.6,"d":"0.60"},{"v":20,"d":"20.00"},{"v":24,"d":"24.00"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"$nulls":3},1.6,17,{"v":0.2,"d":"0.20"},{"v":0.8,"d":"0.80"},{"v":80,"d":"80.00"},{"v":0.6000000000000001,"d":"0.60"},{"v":33.333333333333336,"d":"33.3"},{"v":1.6,"d":"1.60"},{"v":26.66666666666667,"d":"26.67"},{"v":2,"d":"2.0"},{"v":53.33333333333334,"d":"53.33"},{"v":1.5299963707542643,"d":"1.53"},{"$nulls":3},15,{"v":0.7,"d":"0.70"},{"v":35,"d":"35.00"},{"v":12,"d":"12.00"},{"v":25,"d":"25.00"},{"v":14,"d":"14.00"},{"$f":"$BL$56*'Oculto EcuS'!BI46","v":{"v":17.5,"d":"17.50"}},{"v":20,"d":"20.00"},1.32,{"v":35,"d":"35.00"},{"v":14.285714285714285,"d":"14.29"},null,null,12,0.55,0.45,{"v":13.750000000000002,"d":"13.75"},11.25,{"v":12.5,"d":"12.50"},{"v":19.375,"d":"19.38"},{"v":19.375,"d":"19.38"},{"v":12.5,"d":"12.50"},null,null,9,{"v":0.4,"d":"0.40"},{"v":0.6,"d":"0.60"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":45,"d":"45.00"}]
[16,0.75,{"v":37.5,"d":"37.50"},{"$f":"$C$54/$C$57-($C$55/$C$57*'Oculto EcuS'!C47)","v":{"v":7.142857142857146,"d":"7.14"}},20,{"v":12.857142857142858,"d":"12.86"},{"$f":"$E$56*'Oculto EcuS'!B47","v":{"v":15,"d":"15.00"}},17.142857142857142,1.4,{"v":37.5,"d":"37.50"},{"v":11.274112339796433,"d":"11.27"},{"$nulls":13},13,{"v":0.6,"d":"0.60"},{"v":0.4,"d":"0.40"},{"v":36,"d":"36.00"},{"v":20,"d":"20.00"},{"v":17.647058823529413,"d":"17.65"},{"v":43.05882352941177,"d":"43.06"},{"v":54.705882352941174,"d":"54.71"},{"v":35.294117647058826,"d":"35.29"},null,10,0.45,0.55,{"v":22.5,"d":"22.50"},{"v":22,"d":"22.00"},{"v":22.5,"d":"22.50"},{"v":27.500000000000004,"d":"27.50"},{"$nulls":3},1.7,18,0.15,0.85,{"v":85,"d":"85.00"},{"v":0.44999999999999996,"d":"0.45"},{"v":33.333333333333336,"d":"33.3"},{"v":1.7,"d":"1.70"},{"v":28.333333333333336,"d":"28.33"},{"v":2,"d":"2.0"},{"v":56.66666666666667,"d":"56.67"},{"v":1.4693717489378297,"d":"1.47"},{"$nulls":3},16,0.75,{"v":37.5,"d":"37.50"},{"v":10,"d":"10.00"},{"v":25,"d":"25.00"},{"v":15,"d":"15.00"},{"$f":"$BL$56*'Oculto EcuS'!BI47","v":18.75},{"v":20,"d":"20.00"},1.4,{"v":37.5,"d":"37.50"},{"v":13.333333333333334,"d":"13.33"},null,null,13,{"v":0.6,"d":"0.60"},{"v":0.4,"d":"0.40"},{"v":15,"d":"15.00"},{"v":10,"d":"10.00"},{"v":12.5,"d":"12.50"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":12.5,"d":"12.50"},null,null,10,0.45,0.55,33.75,{"v":27.5,"d":"27.50"},33.75,41.25]
[17,{"v":0.8,"d":"0.80"},{"v":40,"d":"40.00"},{"$f":"$C$54/$C$57-($C$55/$C$57*'Oculto EcuS'!C48)","v":{"v":5.714285714285719,"d":"5.71"}},20,{"v":13.714285714285715,"d":"13.71"},{"$f":"$E$56*'Oculto EcuS'!B48","v":{"v":16,"d":"16.00"}},17.142857142857142,1.48,{"v":40,"d":"40.00"},{"v":10.799323284813196,"d":"10.80"},{"$nulls":13},14,0.65,0.35,{"v":39,"d":"39.00"},{"v":17.5,"d":"17.50"},{"v":17.647058823529413,"d":"17.65"},{"v":45.1764705882353,"d":"45.18"},{"v":56.32352941176471,"d":"56.32"},{"v":35.294117647058826,"d":"35.29"},null,11,{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":25,"d":"25.00"},{"v":20,"d":"20.00"},{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"$nulls":3},1.8,19,{"v":0.1,"d":"0.10"},{"v":0.9,"d":"0.90"},{"v":90,"d":"90.00"},{"v":0.30000000000000004,"d":"0.30"},{"v":33.333333333333336,"d":"33.3"},{"v":1.8,"d":"1.80"},{"v":30.000000000000004,"d":"30.00"},{"v":2,"d":"2.0"},{"v":60.00000000000001,"d":"60.00"},{"v":1.4122133350978814,"d":"1.41"},{"$nulls":3},17,{"v":0.8,"d":"0.80"},{"v":40,"d":"40.00"},{"v":8,"d":"8.00"},{"v":25,"d":"25.00"},{"v":16,"d":"16.00"},{"$f":"$BL$56*'Oculto EcuS'!BI48","v":{"v":20,"d":"20.00"}},{"v":20,"d":"20.00"},1.48,{"v":40,"d":"40.00"},{"v":12.500000000000002,"d":"12.50"},null,null,14,0.65,0.35,16.25,8.75,{"v":12.5,"d":"12.50"},{"v":20.625,"d":"20.63"},{"v":20.625,"d":"20.63"},{"v":12.5,"d":"12.50"},null,null,11,{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":37.5,"d":"37.50"},{"v":25,"d":"25.00"},{"v":37.5,"d":"37.50"},{"v":37.5,"d":"37.50"}]
[18,0.85,{"v":42.5,"d":"42.50"},{"$f":"$C$54/$C$57-($C$55/$C$57*'Oculto EcuS'!C49)","v":{"v":4.285714285714288,"d":"4.29"}},20,{"v":14.571428571428571,"d":"14.57"},{"$f":"$E$56*'Oculto EcuS'!B49","v":{"v":17,"d":"17.00"}},17.142857142857142,1.56,{"v":42.5,"d":"42.50"},{"v":10.37155599593237,"d":"10.37"},{"$nulls":13},15,{"v":0.7,"d":"0.70"},{"v":0.3,"d":"0.30"},{"v":42,"d":"42.00"},{"v":15,"d":"15.00"},{"v":17.647058823529413,"d":"17.65"},{"v":47.294117647058826,"d":"47.29"},{"v":57.94117647058823,"d":"57.94"},{"v":35.294117647058826,"d":"35.29"},null,12,0.55,0.45,{"v":27.500000000000004,"d":"27.50"},{"v":18,"d":"18.00"},{"v":27.500000000000004,"d":"27.50"},{"v":22.5,"d":"22.50"},{"$nulls":3},1.9,20,0.05,0.95,{"v":95,"d":"95.00"},{"v":0.15000000000000002,"d":"0.15"},{"v":33.333333333333336,"d":"33.3"},{"v":1.9,"d":"1.90"},{"v":31.666666666666668,"d":"31.67"},{"v":2,"d":"2.0"},{"v":63.333333333333336,"d":"63.33"},{"v":1.3581461138276056,"d":"1.36"},{"$nulls":3},18,0.85,{"v":42.5,"d":"42.50"},{"v":6,"d":"6.00"},{"v":25,"d":"25.00"},{"v":17,"d":"17.00"},{"$f":"$BL$56*'Oculto EcuS'!BI49","v":21.25},{"v":20,"d":"20.00"},1.56,{"v":42.5,"d":"42.50"},{"v":11.764705882352942,"d":"11.76"},null,null,15,{"v":0.7,"d":"0.70"},{"v":0.3,"d":"0.30"},{"v":17.5,"d":"17.50"},{"v":7.5,"d":"7.50"},{"v":12.5,"d":"12.50"},21.25,21.25,{"v":12.5,"d":"12.50"},null,null,12,0.55,0.45,41.25,{"v":22.5,"d":"22.50"},41.25,33.75]
[19,{"v":0.9,"d":"0.90"},{"v":45,"d":"45.00"},{"$f":"$C$54/$C$57-($C$55/$C$57*'Oculto EcuS'!C50)","v":{"v":2.857142857142861,"d":"2.86"}},20,{"v":15.428571428571429,"d":"15.43"},{"$f":"$E$56*'Oculto EcuS'!B50","v":{"v":18,"d":"18.00"}},17.142857142857142,1.64,{"v":45,"d":"45.00"},{"v":9.983776739843416,"d":"9.98"},{"$nulls":13},16,0.75,0.25,{"v":45,"d":"45.00"},{"v":12.5,"d":"12.50"},{"v":17.647058823529413,"d":"17.65"},{"v":49.411764705882355,"d":"49.41"},{"v":59.55882352941177,"d":"59.56"},{"v":35.294117647058826,"d":"35.29"},null,13,{"v":0.6,"d":"0.60"},{"v":0.4,"d":"0.40"},{"v":30,"d":"30.00"},{"v":16,"d":"16.00"},{"v":30,"d":"30.00"},{"v":20,"d":"20.00"},{"$nulls":3},2,21,0,{"v":1,"d":"1.00"},{"v":100,"d":"100.00"},{"$f":"($AU$53/$AX$53)*AU50","v":0},{"v":33.333333333333336,"d":"33.3"},{"v":2,"d":"2.00"},{"v":33.333333333333336,"d":"33.33"},{"v":2,"d":"2.0"},{"v":66.66666666666667,"d":"66.67"},{"v":1.3068528194400546,"d":"1.31"},{"$nulls":3},19,{"v":0.9,"d":"0.90"},{"v":45,"d":"45.00"},{"v":4,"d":"4.00"},{"v":25,"d":"25.00"},{"v":18,"d":"18.00"},{"$f":"$BL$56*'Oculto EcuS'!BI50","v":{"v":22.5,"d":"22.50"}},{"v":20,"d":"20.00"},1.64,{"v":45,"d":"45.00"},{"v":11.111111111111112,"d":"11.11"},null,null,16,0.75,0.25,18.75,6.25,{"v":12.5,"d":"12.50"},{"v":21.875,"d":"21.88"},{"v":21.875,"d":"21.88"},{"v":12.5,"d":"12.50"},null,null,13,{"v":0.6,"d":"0.60"},{"v":0.4,"d":"0.40"},{"v":45,"d":"45.00"},{"v":20,"d":"20.00"},{"v":45,"d":"45.00"},{"v":30,"d":"30.00"}]
[20,0.95,{"v":47.5,"d":"47.50"},{"$f":"$C$54/$C$57-($C$55/$C$57*'Oculto EcuS'!C51)","v":{"v":1.4285714285714306,"d":"1.43"}},20,{"v":16.285714285714285,"d":"16.29"},{"$f":"$E$56*'Oculto EcuS'!B51","v":{"v":19,"d":"19.00"}},17.142857142857142,1.72,{"v":47.5,"d":"47.50"},{"v":9.63032173974837,"d":"9.63"},{"$nulls":13},17,{"v":0.8,"d":"0.80"},{"v":0.2,"d":"0.20"},{"v":48,"d":"48.00"},{"v":10,"d":"10.00"},{"v":17.647058823529413,"d":"17.65"},{"v":51.529411764705884,"d":"51.53"},{"v":61.1764705882353,"d":"61.18"},{"v":35.294117647058826,"d":"35.29"},null,14,0.65,0.35,{"v":32.5,"d":"32.50"},{"v":14,"d":"14.00"},{"v":32.5,"d":"32.50"},{"v":17.5,"d":"17.50"},{"$nulls":18},20,0.95,{"v":47.5,"d":"47.50"},{"v":2,"d":"2.00"},{"v":25,"d":"25.00"},{"v":19,"d":"19.00"},{"$f":"$BL$56*'Oculto EcuS'!BI51","v":23.75},{"v":20,"d":"20.00"},1.72,{"v":47.5,"d":"47.50"},{"v":10.526315789473685,"d":"10.53"},null,null,17,{"v":0.8,"d":"0.80"},{"v":0.2,"d":"0.20"},{"v":20,"d":"20.00"},{"v":5,"d":"5.00"},{"v":12.5,"d":"12.50"},{"v":22.5,"d":"22.50"},{"v":22.5,"d":"22.50"},{"v":12.5,"d":"12.50"},null,null,14,0.65,0.35,48.75,{"v":17.5,"d":"17.50"},48.75,26.25]
[21,{"v":1,"d":"1.00"},{"v":50,"d":"50.00"},{"$f":"$C$54/$C$57-($C$55/$C$57*'Oculto EcuS'!C52)","v":0},20,{"v":17.142857142857142,"d":"17.14"},{"$f":"$E$56*'Oculto EcuS'!B52","v":{"v":20,"d":"20.00"}},17.142857142857142,1.8,{"v":50,"d":"50.00"},{"v":9.306574685468245,"d":"9.31"},{"$nulls":13},18,0.85,0.15,{"v":51,"d":"51.00"},{"v":7.5,"d":"7.50"},{"v":17.647058823529413,"d":"17.65"},{"v":53.64705882352941,"d":"53.65"},{"v":62.794117647058826,"d":"62.79"},{"v":35.294117647058826,"d":"35.29"},null,15,{"v":0.7,"d":"0.70"},{"v":0.3,"d":"0.30"},{"v":35,"d":"35.00"},{"v":12,"d":"12.00"},{"v":35,"d":"35.00"},{"v":15,"d":"15.00"},{"$nulls":5},"m","p1","x1","p2","x2","k","x1*","x2*",{"$nulls":5},21,{"v":1,"d":"1.00"},{"v":50,"d":"50.00"},0,{"v":25,"d":"25.00"},{"v":20,"d":"20.00"},{"$f":"$BL$56*'Oculto EcuS'!BI52","v":{"v":25,"d":"25.00"}},{"v":20,"d":"20.00"},1.8,{"v":50,"d":"50.00"},{"v":10.000000000000002,"d":"10.00"},null,null,18,0.85,0.15,21.25,3.75,{"v":12.5,"d":"12.50"},{"v":23.125,"d":"23.13"},{"v":23.125,"d":"23.13"},{"v":12.5,"d":"12.50"},null,null,15,{"v":0.7,"d":"0.70"},{"v":0.3,"d":"0.30"},{"v":52.5,"d":"52.50"},{"v":15,"d":"15.00"},{"v":52.5,"d":"52.50"},{"v":22.5,"d":"22.50"}]
[{"$nulls":24},19,{"v":0.9,"d":"0.90"},{"v":0.1,"d":"0.10"},{"v":54,"d":"54.00"},{"v":5,"d":"5.00"},{"v":17.647058823529413,"d":"17.65"},{"v":55.76470588235294,"d":"55.76"},{"v":64.41176470588235,"d":"64.41"},{"v":35.294117647058826,"d":"35.29"},null,16,0.75,0.25,{"v":37.5,"d":"37.50"},{"v":10,"d":"10.00"},{"v":37.5,"d":"37.50"},{"v":12.5,"d":"12.50"},{"$nulls":5},{"$f":"'Cuasilineales EcuS'!C7","v":{"v":300,"d":"300.0"}},{"$f":"'Cuasilineales EcuS'!D7","v":{"v":3,"d":"3.0"}},{"$f":"BA53","v":{"v":33.333333333333336,"d":"33.3"}},{"$f":"'Cuasilineales EcuS'!F7","v":{"v":100,"d":"100.0"}},{"$f":"(AU53/AX53)-(AW53/AX53)","v":{"v":2.6666666666666665,"d":"2.7"}},{"$f":"LN(BA53)+BB53","v":{"v":5.506557897319982,"d":"5.5"}},{"$f":"AX53/AV53","v":{"v":33.333333333333336,"d":"33.3"}},{"$f":"(AU53/AX53)-1","v":{"v":2,"d":"2.0"}},{"$nulls":18},19,{"v":0.9,"d":"0.90"},{"v":0.1,"d":"0.10"},{"v":22.5,"d":"22.50"},{"v":2.5,"d":"2.50"},{"v":12.5,"d":"12.50"},23.75,23.75,{"v":12.5,"d":"12.50"},null,null,16,0.75,0.25,56.25,{"v":12.5,"d":"12.50"},56.25,18.75]
[null,"m",{"$f":"'Cobb-Douglas EcuS'!$C$6","v":{"v":200,"d":"200.00"}},null,"x1","x2",{"$nulls":18},20,0.95,0.05,{"v":57,"d":"57.00"},{"v":2.5,"d":"2.50"},{"v":17.647058823529413,"d":"17.65"},{"v":57.88235294117647,"d":"57.88"},{"v":66.02941176470588,"d":"66.03"},{"v":35.294117647058826,"d":"35.29"},null,17,{"v":0.8,"d":"0.80"},{"v":0.2,"d":"0.20"},{"v":40,"d":"40.00"},{"v":8,"d":"8.00"},{"v":40,"d":"40.00"},{"v":10,"d":"10.00"},{"$nulls":19},"m",{"$f":"BJ25","v":{"v":200,"d":"200.00"}},null,"x1","x2",{"$nulls":7},20,0.95,0.05,23.75,1.25,{"v":12.5,"d":"12.50"},{"v":24.375,"d":"24.38"},{"v":24.375,"d":"24.38"},{"v":12.5,"d":"12.50"},null,null,17,{"v":0.8,"d":"0.80"},{"v":0.2,"d":"0.20"},{"v":60,"d":"60.00"},{"v":10,"d":"10.00"},{"v":60,"d":"60.00"},{"v":15,"d":"15.00"}]
[null,"p1'",{"$f":"'Cobb-Douglas EcuS'!D7","v":4},null,{"$f":"'Cobb-Douglas EcuS'!$D$25","v":0.4},{"$f":"'Cobb-Douglas EcuS'!$F$25","v":0.6},{"$nulls":18},21,{"v":1,"d":"1.00"},0,{"v":60,"d":"60.00"},0,{"v":17.647058823529413,"d":"17.65"},{"v":60,"d":"60.00"},{"v":67.64705882352942,"d":"67.65"},{"v":35.294117647058826,"d":"35.29"},null,18,0.85,0.15,{"v":42.5,"d":"42.50"},{"v":6,"d":"6.00"},{"v":42.5,"d":"42.50"},{"v":7.5,"d":"7.50"},{"$nulls":3},"CUASILINEALES COMPENSADA",{"$nulls":3},"Recta Presupuestaria",{"$nulls":5},"Curva de Indiferencia",{"$nulls":5},"p1'",{"$f":"'Min Cobb-Douglas'!D7","v":4},null,{"$f":"BJ56","v":0.5},{"$f":"1-BL55","v":0.5},{"$nulls":7},21,{"v":1,"d":"1.00"},0,{"v":25,"d":"25.00"},0,{"v":12.5,"d":"12.50"},{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"v":12.5,"d":"12.50"},null,null,18,0.85,0.15,63.75,{"v":7.5,"d":"7.50"},63.75,11.25]
[null,"alpha",{"$f":"'Cobb-Douglas EcuS'!$D$24","v":0.4},null,{"$f":"C56*C54/C55","v":{"v":20,"d":"20.00"}},{"$f":"(1-C56)*C54/C57","v":{"v":17.142857142857142,"d":"17.14"}},{"$nulls":28},19,{"v":0.9,"d":"0.90"},{"v":0.1,"d":"0.10"},{"v":45,"d":"45.00"},{"v":4,"d":"4.00"},{"v":45,"d":"45.00"},{"v":5,"d":"5.00"},{"$nulls":3},"Unidades","Unidades","ponderador","ponderador","x1","x2","x1lin",null,"x2lin",null,"x1","x2",{"$nulls":4},"alpha",{"$f":"BJ27","v":0.5},null,{"$f":"BJ56*BJ54/BJ55","v":{"v":25,"d":"25.00"}},{"$f":"(1-BJ56)*BJ54/BJ57","v":{"v":20,"d":"20.00"}},{"$nulls":18},19,{"v":0.9,"d":"0.90"},{"v":0.1,"d":"0.10"},{"v":67.5,"d":"67.50"},{"v":5,"d":"5.00"},{"v":67.5,"d":"67.50"},{"v":7.5,"d":"7.50"}]
[null,"p2",{"$f":"'Cobb-Douglas EcuS'!$F$6","v":7},null,null,{"$f":"(E56^(E55))*(F56^(F55))","v":18.23315911280242},{"$nulls":20},"m",{"$f":"AB25","v":300},{"$nulls":6},20,0.95,0.05,{"v":47.5,"d":"47.50"},{"v":2,"d":"2.00"},{"v":47.5,"d":"47.50"},{"v":2.5,"d":"2.50"},{"$nulls":3},0.01,1,{"v":1,"d":"1.00"},0,{"$f":"($AU$80/$AV$80)*AV57","v":0},{"$f":"($AU$80/$AX$80)*AU57","v":{"v":3,"d":"3.00"}},{"$f":"$BA$80","v":{"v":33.333333333333336,"d":"33.3"}},{"$f":"$BB$80*AV57","v":0},{"$f":"$BA$80*AV57","v":0},{"$f":"$BB$80","v":{"v":2,"d":"2.0"}},{"$f":"$BA$80*AS57","v":{"v":0.33333333333333337,"d":"0.33"}},{"$f":"$AZ$26-(LN(BC57))","v":{"v":6.605170185988092,"d":"6.61"}},{"$nulls":4},"p2",{"$f":"BJ28","v":5},null,null,{"$f":"(BL56^(BL55))*(BM56^(BM55))","v":22.360679774997898},{"$nulls":9},"m",{"$f":"BX25","v":100},{"$nulls":7},20,0.95,0.05,71.25,{"v":2.5,"d":"2.50"},71.25,3.75]
[{"$nulls":26},"p1",{"$f":"'CompPerf EcuS'!D7","v":5},{"$nulls":6},21,{"v":1,"d":"1.00"},0,{"v":50,"d":"50.00"},0,{"v":50,"d":"50.00"},0,{"$nulls":3},0.1,2,0.95,0.05,{"$f":"($AU$80/$AV$80)*AV58","v":{"v":5,"d":"5.00"}},{"$f":"($AU$80/$AX$80)*AU58","v":{"v":2.8499999999999996,"d":"2.85"}},{"$f":"$BA$80","v":{"v":33.333333333333336,"d":"33.3"}},{"$f":"$BB$80*AV58","v":{"v":0.1,"d":"0.10"}},{"$f":"$BA$80*AV58","v":{"v":1.666666666666667,"d":"1.67"}},{"$f":"$BB$80","v":{"v":2,"d":"2.0"}},{"$f":"$BA$80*AS58","v":{"v":3.333333333333334,"d":"3.33"}},{"$f":"$AZ$80-(LN(BC58))","v":{"v":4.302585092994046,"d":"4.30"}},{"$nulls":18},"p1",{"$f":"'Min CompPerf'!D7","v":4},{"$nulls":7},21,{"v":1,"d":"1.00"},0,{"v":75,"d":"75.00"},0,{"v":75,"d":"75.00"},0]
["COBB-DOUGLAS 3",null,"Recta Presupuestaria",{"$nulls":6},"Curva de Indiferencia",{"$nulls":16},"p2",{"$f":"AB27","v":6},{"$nulls":16},0.2,3,{"v":0.9,"d":"0.90"},{"v":0.1,"d":"0.10"},{"v":10,"d":"10.00"},{"v":2.7,"d":"2.70"},{"v":33.333333333333336,"d":"33.3"},{"v":0.2,"d":"0.20"},{"v":3.333333333333334,"d":"3.33"},{"v":2,"d":"2.0"},{"v":6.666666666666668,"d":"6.67"},{"v":3.6094379124341005,"d":"3.61"},{"$nulls":3},"COBB-DOUGLAS 3",null,"Recta Presupuestaria",{"$nulls":6},"Curva de Indiferencia",{"$nulls":5},"p2",{"$f":"BX27","v":4}]
["Unidades","ponderador","x1","x2","x5lin",null,"x6lin",null,"Cota","x1","x2",{"$nulls":15},"x1",{"$f":"AB57/(AB58+(AB62*AB59))","v":17.647058823529413},{"$nulls":7},"m",{"$f":"AK25","v":200},"p1<p2",{"$nulls":6},0.3,4,0.85,0.15,{"v":15,"d":"15.00"},2.55,{"v":33.333333333333336,"d":"33.3"},{"v":0.3,"d":"0.30"},{"v":5,"d":"5.00"},{"v":2,"d":"2.0"},{"v":10,"d":"10.00"},{"v":3.203972804325936,"d":"3.20"},{"$nulls":3},"Unidades","ponderador","x1","x2","x5lin",null,"x6lin",null,"Cota","x1","x2",{"$nulls":4},"x1",{"$f":"BX57/(BX58+BX62*BX59)","v":12.5},{"$nulls":8},"m",{"$f":"CH25","v":300},"p1<p2"]
[1,0,{"$f":"$C$83/$C$84*B61","v":0},{"$f":"$C$83/$C$86-($C$84/$C$86*'Oculto EcuS'!C61)","v":{"v":28.571428571428573,"d":"28.57"}},{"$f":"$E$85","v":20},{"$f":"$F$85*B61","v":0},{"$f":"$E$85*B61","v":0},{"$f":"$F$85","v":17.142857142857142},{"$nulls":18},"x2",{"$f":"(AB62*AB57)/(AB58+(AB62*AB59))","v":35.294117647058826},{"$nulls":7},"X1",{"$f":"AK60/AK64","v":{"v":50,"d":"50.00"}},{"$f":"AK64","v":4},{"$f":"AK65*AK68","v":5},{"$nulls":5},0.4,5,{"v":0.8,"d":"0.80"},{"v":0.2,"d":"0.20"},{"v":20,"d":"20.00"},{"v":2.4000000000000004,"d":"2.40"},{"v":33.333333333333336,"d":"33.3"},{"v":0.4,"d":"0.40"},{"v":6.666666666666668,"d":"6.67"},{"v":2,"d":"2.0"},{"v":13.333333333333336,"d":"13.33"},{"v":2.916290731874155,"d":"2.92"},{"$nulls":3},1,0,{"$f":"$BJ$83/$BJ$84*BI61","v":0},{"$f":"$BJ$83/$BJ$86-$BJ$84/$BJ$86*BJ61","v":{"v":40.00000000000001,"d":"40.00"}},{"$f":"$BL$85","v":{"v":25.000000000000004,"d":"25.00"}},{"$f":"$BM$85*BI61","v":0},{"$f":"$BL$85*BI61","v":0},{"$f":"$BM$85","v":{"v":20.000000000000004,"d":"20.00"}},{"$nulls":7},"x2",{"$f":"BX62*BX57/(BX58+BX62*BX59)","v":12.5},{"$nulls":8},"X1",{"$f":"IF(CI61<CJ61,CH60/CH64,0)","v":{"v":75,"d":"75.00"}},{"$f":"CH64","v":4},{"$f":"CH65*CH68","v":6}]
[2,0.05,{"$f":"$C$83/$C$84*B62","v":{"v":2.5,"d":"2.50"}},{"$f":"$C$83/$C$86-($C$84/$C$86*'Oculto EcuS'!C62)","v":{"v":27.142857142857146,"d":"27.14"}},{"$f":"$E$85","v":20},{"$f":"$F$85*B62","v":{"v":0.8571428571428572,"d":"0.86"}},{"$f":"$E$85*B62","v":{"v":1,"d":"1.00"}},{"$f":"$F$85","v":17.142857142857142},0.279999999999999,{"$f":"C62","v":{"v":2.5,"d":"2.50"}},{"$f":"($F$86/(J62^($E$84)))^(1/$F$84)","v":{"v":68.57142857142856,"d":"68.57"}},{"$nulls":15},"relacion",{"$f":"AB30","v":2},{"$nulls":7},"X2",{"$f":"AK60/AK65","v":{"v":40,"d":"40.00"}},{"$nulls":7},0.5,6,0.75,0.25,{"v":25,"d":"25.00"},2.25,{"v":33.333333333333336,"d":"33.3"},{"v":0.5,"d":"0.50"},{"v":8.333333333333334,"d":"8.33"},{"v":2,"d":"2.0"},{"v":16.666666666666668,"d":"16.67"},{"v":2.6931471805599454,"d":"2.69"},{"$nulls":3},2,0.05,{"$f":"$BJ$83/$BJ$84*BI62","v":{"v":2.5000000000000004,"d":"2.50"}},{"$f":"$BJ$83/$BJ$86-$BJ$84/$BJ$86*BJ62","v":{"v":38.00000000000001,"d":"38.00"}},{"$f":"$BL$85","v":{"v":25.000000000000004,"d":"25.00"}},{"$f":"$BM$85*BI62","v":{"v":1.0000000000000002,"d":"1.00"}},{"$f":"$BL$85*BI62","v":{"v":1.2500000000000002,"d":"1.25"}},{"$f":"$BM$85","v":{"v":20.000000000000004,"d":"20.00"}},0.279999999999999,{"$f":"BJ62","v":{"v":2.5000000000000004,"d":"2.50"}},{"$f":"($BM$86/(BQ62^($BL$84)))^(1/$BM$84)","v":{"v":200.00000000000003,"d":"200.00"}},{"$nulls":4},"relacion",{"$f":"BX30","v":1},{"$nulls":8},"X2",{"$f":"IF(CI61<CJ61,0,CH60/CH65)","v":0}]
[3,{"v":0.1,"d":"0.10"},{"v":5,"d":"5.00"},{"$f":"$C$83/$C$86-($C$84/$C$86*'Oculto EcuS'!C63)","v":{"v":25.714285714285715,"d":"25.71"}},20,{"v":1.7142857142857144,"d":"1.71"},{"v":2,"d":"2.00"},17.142857142857142,0.359999999999999,{"$f":"C63","v":{"v":5,"d":"5.00"}},{"$f":"($F$86/(J63^($E$84)))^(1/$F$84)","v":{"v":43.19729313925277,"d":"43.20"}},{"$nulls":24},"K",{"$f":"AM66","v":50},"x1","x2",{"$nulls":5},0.6,7,{"v":0.7,"d":"0.70"},{"v":0.3,"d":"0.30"},{"v":30,"d":"30.00"},{"v":2.0999999999999996,"d":"2.10"},{"v":33.333333333333336,"d":"33.3"},{"v":0.6,"d":"0.60"},{"v":10,"d":"10.00"},{"v":2,"d":"2.0"},{"v":20,"d":"20.00"},{"v":2.510825623765991,"d":"2.51"},{"$nulls":3},3,{"v":0.1,"d":"0.10"},{"v":5.000000000000001,"d":"5.00"},{"v":36.00000000000001,"d":"36.00"},{"v":25.000000000000004,"d":"25.00"},{"v":2.0000000000000004,"d":"2.00"},{"v":2.5000000000000004,"d":"2.50"},{"v":20.000000000000004,"d":"20.00"},0.359999999999999,{"$f":"BJ63","v":{"v":5.000000000000001,"d":"5.00"}},{"$f":"($BM$86/(BQ63^($BL$84)))^(1/$BM$84)","v":{"v":100,"d":"100.00"}},{"$nulls":4},"k",{"$f":"MIN(BX60,(BX61/2))","v":6.25},{"$nulls":8},"K",{"$f":"CH61+CH62","v":{"v":75,"d":"75.00"}},"x1","x2"]
[4,0.15,{"v":7.5,"d":"7.50"},{"$f":"$C$83/$C$86-($C$84/$C$86*'Oculto EcuS'!C64)","v":{"v":24.28571428571429,"d":"24.29"}},20,{"v":2.571428571428571,"d":"2.57"},{"v":3,"d":"3.00"},17.142857142857142,0.44,{"v":7.5,"d":"7.50"},{"v":32.96570446416932,"d":"32.97"},{"$nulls":24},"P1",{"$f":"'SustPerf EcuS'!$D$7","v":4},{"$f":"AK60/AK64","v":50},{"$f":"AK60/AK65","v":40},{"$nulls":5},0.7,8,0.65,0.35,{"v":35,"d":"35.00"},{"v":1.9500000000000002,"d":"1.95"},{"v":33.333333333333336,"d":"33.3"},{"v":0.7,"d":"0.70"},{"v":11.666666666666666,"d":"11.67"},{"v":2,"d":"2.0"},{"v":23.333333333333332,"d":"23.33"},{"v":2.3566749439387324,"d":"2.36"},{"$nulls":3},4,0.15,{"v":7.500000000000001,"d":"7.50"},{"v":34.00000000000001,"d":"34.00"},{"v":25.000000000000004,"d":"25.00"},{"v":3.0000000000000004,"d":"3.00"},{"v":3.7500000000000004,"d":"3.75"},{"v":20.000000000000004,"d":"20.00"},0.44,{"v":7.500000000000001,"d":"7.50"},{"v":66.66666666666667,"d":"66.67"},{"$nulls":14},"P1",{"$f":"'Min SustPerf'!D7","v":4},{"$f":"CH60/CH64","v":75},{"$f":"CH60/CH65","v":50}]
[5,{"v":0.2,"d":"0.20"},{"v":10,"d":"10.00"},{"$f":"$C$83/$C$86-($C$84/$C$86*'Oculto EcuS'!C65)","v":{"v":22.85714285714286,"d":"22.86"}},20,{"v":3.428571428571429,"d":"3.43"},{"v":4,"d":"4.00"},17.142857142857142,0.52,{"v":10,"d":"10.00"},{"v":27.21258946231198,"d":"27.21"},{"$nulls":13},"COMP. PERFECTOS 3",null,null,"Recta Presupuestaria",null,"Curva de Indiferencia",{"$nulls":5},"P2",{"$f":"AK30","v":5},{"$f":"AK60/AK64","v":50},{"$f":"AL65*AK68","v":50},{"$nulls":5},0.8,9,{"v":0.6,"d":"0.60"},{"v":0.4,"d":"0.40"},{"v":40,"d":"40.00"},{"v":1.7999999999999998,"d":"1.80"},{"v":33.333333333333336,"d":"33.3"},{"v":0.8,"d":"0.80"},{"v":13.333333333333336,"d":"13.33"},{"v":2,"d":"2.0"},{"v":26.66666666666667,"d":"26.67"},{"v":2.2231435513142097,"d":"2.22"},{"$nulls":3},5,{"v":0.2,"d":"0.20"},{"v":10.000000000000002,"d":"10.00"},{"v":32.00000000000001,"d":"32.00"},{"v":25.000000000000004,"d":"25.00"},{"v":4.000000000000001,"d":"4.00"},{"v":5.000000000000001,"d":"5.00"},{"v":20.000000000000004,"d":"20.00"},0.52,{"v":10.000000000000002,"d":"10.00"},{"v":50.00000000000001,"d":"50.00"},null,null,"COMP. PERFECTOS 3",null,null,"Recta Presupuestaria",null,"Curva de Indiferencia",{"$nulls":6},"P2",{"$f":"'Oculto EcuS'!CH30","v":6},{"$f":"CH60/CH64","v":75},{"$f":"CI65*CH68","v":75}]
[6,0.25,{"v":12.5,"d":"12.50"},{"$f":"$C$83/$C$86-($C$84/$C$86*'Oculto EcuS'!C66)","v":{"v":21.42857142857143,"d":"21.43"}},20,{"v":4.285714285714286,"d":"4.29"},{"v":5,"d":"5.00"},17.142857142857142,0.6,{"v":12.5,"d":"12.50"},{"v":23.45109869728042,"d":"23.45"},{"$nulls":13},"Unidades","ponderador",null,"x1","x2","vertice","x1line","x2line",{"$nulls":3},"X1*",{"$f":"IF(AL61<=AM61,AL58,0)","v":50},null,{"$f":"IF(AL61<AM61,AL64,AM64)","v":50},{"$nulls":5},0.9,10,0.55,0.45,{"v":45,"d":"45.00"},{"v":1.6500000000000001,"d":"1.65"},{"v":33.333333333333336,"d":"33.3"},{"v":0.9,"d":"0.90"},{"v":15.000000000000002,"d":"15.00"},{"v":2,"d":"2.0"},{"v":30.000000000000004,"d":"30.00"},{"v":2.1053605156578263,"d":"2.11"},{"$nulls":3},6,0.25,{"v":12.500000000000002,"d":"12.50"},{"v":30.000000000000007,"d":"30.00"},{"v":25.000000000000004,"d":"25.00"},{"v":5.000000000000001,"d":"5.00"},{"v":6.250000000000001,"d":"6.25"},{"v":20.000000000000004,"d":"20.00"},0.6,{"v":12.500000000000002,"d":"12.50"},{"v":40.00000000000001,"d":"40.00"},null,null,"Unidades","ponderador",null,"x1","x2","vertice","x1line","x2line",{"$nulls":4},"X1*",{"$f":"IF(CI61<=CJ61,CI58,0)","v":75},null,{"$f":"IF(CI61<CJ61,CI64,CJ64)","v":75}]
[7,{"v":0.3,"d":"0.30"},{"v":15,"d":"15.00"},{"$f":"$C$83/$C$86-($C$84/$C$86*'Oculto EcuS'!C67)","v":{"v":20,"d":"20.00"}},20,{"v":5.142857142857142,"d":"5.14"},{"v":6,"d":"6.00"},17.142857142857142,0.68,{"v":15,"d":"15.00"},{"v":20.767092489510162,"d":"20.77"},{"$nulls":13},1,0,{"v":1,"d":"1.00"},{"$f":"$AB$89/$AB$90*Z67","v":0},{"$f":"$AB$89/$AB$91*AA67","v":{"v":50,"d":"50.00"}},{"$f":"AB92","v":{"v":17.647058823529413,"d":"17.65"}},{"$f":"AD67+(($AD$28-AD67)*Z67)","v":{"v":17.647058823529413,"d":"17.65"}},{"$f":"AG67+(($AF$28-AD67)*Z67)","v":{"v":35.294117647058826,"d":"35.29"}},{"$f":"$AB$93","v":{"v":35.294117647058826,"d":"35.29"}},null,null,"X2*",{"$f":"IF(AL61>AM61,AM38,0)","v":0},{"$nulls":7},1,11,{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":50,"d":"50.00"},{"v":1.5,"d":"1.50"},{"v":33.333333333333336,"d":"33.3"},{"v":1,"d":"1.00"},{"v":16.666666666666668,"d":"16.67"},{"v":2,"d":"2.0"},{"v":33.333333333333336,"d":"33.33"},{"v":2,"d":"2.00"},{"$nulls":3},7,{"v":0.3,"d":"0.30"},{"v":15.000000000000002,"d":"15.00"},{"v":28.000000000000007,"d":"28.00"},{"v":25.000000000000004,"d":"25.00"},{"v":6.000000000000001,"d":"6.00"},{"v":7.500000000000001,"d":"7.50"},{"v":20.000000000000004,"d":"20.00"},0.68,{"v":15.000000000000002,"d":"15.00"},{"v":33.33333333333333,"d":"33.33"},null,null,1,0,{"v":1,"d":"1.00"},{"$f":"$BX$89/$BX$90*BV67","v":0},{"$f":"$BX$89/$BX$91*BW67","v":{"v":25,"d":"25.00"}},{"$f":"BX92","v":{"v":12.5,"d":"12.50"}},{"$f":"BZ67+(($BZ$28-BZ67)*BV67)","v":{"v":12.5,"d":"12.50"}},{"$f":"CC67+(($CB$28-BZ67)*BV67)","v":{"v":12.5,"d":"12.50"}},{"$f":"$BX$93","v":{"v":12.5,"d":"12.50"}},{"$nulls":3},"X2*",{"$f":"IF(CI61>CJ61,CJ38,0)","v":0}]
[8,0.35,{"v":17.5,"d":"17.50"},{"$f":"$C$83/$C$86-($C$84/$C$86*'Oculto EcuS'!C68)","v":{"v":18.571428571428573,"d":"18.57"}},20,{"v":5.999999999999999,"d":"6.00"},{"v":7,"d":"7.00"},17.142857142857142,0.76,{"v":17.5,"d":"17.50"},{"v":18.73891770879075,"d":"18.74"},{"$nulls":13},2,0.05,0.95,{"$f":"$AB$89/$AB$90*Z68","v":{"v":3,"d":"3.00"}},{"$f":"$AB$89/$AB$91*AA68","v":{"v":47.5,"d":"47.50"}},{"$f":"AD67","v":{"v":17.647058823529413,"d":"17.65"}},{"$f":"AD68+(($AD$28-AD68)*Z68)","v":{"v":19.764705882352942,"d":"19.76"}},{"$f":"AG68+(($AF$28-AD68)*Z68)","v":{"v":36.911764705882355,"d":"36.91"}},{"$f":"$AB$93","v":{"v":35.294117647058826,"d":"35.29"}},null,null,"Rel. 1 a:",{"$f":"AK33","v":{"v":1,"d":"1.0"}},{"$nulls":7},1.1,12,0.45,0.55,{"v":55.00000000000001,"d":"55.00"},1.35,{"v":33.333333333333336,"d":"33.3"},{"v":1.1,"d":"1.10"},{"v":18.333333333333336,"d":"18.33"},{"v":2,"d":"2.0"},{"v":36.66666666666667,"d":"36.67"},{"v":1.9046898201956752,"d":"1.90"},{"$nulls":3},8,0.35,{"v":17.5,"d":"17.50"},{"v":26.000000000000007,"d":"26.00"},{"v":25.000000000000004,"d":"25.00"},{"v":7.000000000000001,"d":"7.00"},8.75,{"v":20.000000000000004,"d":"20.00"},0.76,{"v":17.5,"d":"17.50"},{"v":28.57142857142857,"d":"28.57"},null,null,2,0.05,0.95,{"$f":"$BX$89/$BX$90*BV68","v":1.25},{"$f":"$BX$89/$BX$91*BW68","v":23.75},{"$f":"BZ67","v":{"v":12.5,"d":"12.50"}},{"$f":"BZ68+(($BZ$28-BZ68)*BV68)","v":{"v":13.125,"d":"13.13"}},{"$f":"CC68+(($CB$28-BZ68)*BV68)","v":{"v":13.125,"d":"13.13"}},{"$f":"$BX$93","v":{"v":12.5,"d":"12.50"}},{"$nulls":3},"Rel. 1 a:",{"$f":"CH33","v":{"v":1,"d":"1.0"}}]
[9,{"v":0.4,"d":"0.40"},{"v":20,"d":"20.00"},{"$f":"$C$83/$C$86-($C$84/$C$86*'Oculto EcuS'!C69)","v":{"v":17.142857142857146,"d":"17.14"}},20,{"v":6.857142857142858,"d":"6.86"},{"v":8,"d":"8.00"},17.142857142857142,0.84,{"v":20,"d":"20.00"},{"v":17.14285714285714,"d":"17.14"},{"$nulls":13},3,{"v":0.1,"d":"0.10"},{"v":0.9,"d":"0.90"},{"v":6,"d":"6.00"},{"v":45,"d":"45.00"},{"$f":"AD68","v":{"v":17.647058823529413,"d":"17.65"}},{"v":21.88235294117647,"d":"21.88"},{"v":38.529411764705884,"d":"38.53"},{"v":35.294117647058826,"d":"35.29"},{"$nulls":11},1.2,13,{"v":0.4,"d":"0.40"},{"v":0.6,"d":"0.60"},{"v":60,"d":"60.00"},{"v":1.2000000000000002,"d":"1.20"},{"v":33.333333333333336,"d":"33.3"},{"v":1.2,"d":"1.20"},{"v":20,"d":"20.00"},{"v":2,"d":"2.0"},{"v":40,"d":"40.00"},{"v":1.8176784432060455,"d":"1.82"},{"$nulls":3},9,{"v":0.4,"d":"0.40"},{"v":20.000000000000004,"d":"20.00"},{"v":24.000000000000004,"d":"24.00"},{"v":25.000000000000004,"d":"25.00"},{"v":8.000000000000002,"d":"8.00"},{"v":10.000000000000002,"d":"10.00"},{"v":20.000000000000004,"d":"20.00"},0.84,{"v":20.000000000000004,"d":"20.00"},{"v":25,"d":"25.00"},null,null,3,{"v":0.1,"d":"0.10"},{"v":0.9,"d":"0.90"},{"v":2.5,"d":"2.50"},{"v":22.5,"d":"22.50"},{"$f":"BZ68","v":{"v":12.5,"d":"12.50"}},13.75,13.75,{"v":12.5,"d":"12.50"}]
[10,0.45,{"v":22.5,"d":"22.50"},{"$f":"$C$83/$C$86-($C$84/$C$86*'Oculto EcuS'!C70)","v":{"v":15.714285714285717,"d":"15.71"}},20,{"v":7.714285714285714,"d":"7.71"},{"v":9,"d":"9.00"},17.142857142857142,0.92,{"v":22.5,"d":"22.50"},{"v":15.848257699443069,"d":"15.85"},{"$nulls":13},4,0.15,0.85,{"v":9,"d":"9.00"},{"v":42.5,"d":"42.50"},{"v":17.647058823529413,"d":"17.65"},{"v":24,"d":"24.00"},{"v":40.14705882352941,"d":"40.15"},{"v":35.294117647058826,"d":"35.29"},{"$nulls":11},1.3,14,0.35,0.65,{"v":65,"d":"65.00"},{"v":1.0499999999999998,"d":"1.05"},{"v":33.333333333333336,"d":"33.3"},{"v":1.3,"d":"1.30"},{"v":21.666666666666668,"d":"21.67"},{"v":2,"d":"2.0"},{"v":43.333333333333336,"d":"43.33"},{"v":1.7376357355325092,"d":"1.74"},{"$nulls":3},10,0.45,{"v":22.500000000000004,"d":"22.50"},{"v":22.000000000000004,"d":"22.00"},{"v":25.000000000000004,"d":"25.00"},{"v":9.000000000000002,"d":"9.00"},{"v":11.250000000000002,"d":"11.25"},{"v":20.000000000000004,"d":"20.00"},0.92,{"v":22.500000000000004,"d":"22.50"},{"v":22.222222222222225,"d":"22.22"},null,null,4,0.15,0.85,3.75,21.25,{"v":12.5,"d":"12.50"},{"v":14.375,"d":"14.38"},{"v":14.375,"d":"14.38"},{"v":12.5,"d":"12.50"}]
[11,{"v":0.5,"d":"0.50"},{"v":25,"d":"25.00"},{"$f":"$C$83/$C$86-($C$84/$C$86*'Oculto EcuS'!C71)","v":{"v":14.285714285714288,"d":"14.29"}},20,{"v":8.571428571428571,"d":"8.57"},{"v":10,"d":"10.00"},17.142857142857142,1,{"v":25,"d":"25.00"},{"v":14.773266445932913,"d":"14.77"},{"$nulls":13},5,{"v":0.2,"d":"0.20"},{"v":0.8,"d":"0.80"},{"v":12,"d":"12.00"},{"v":40,"d":"40.00"},{"v":17.647058823529413,"d":"17.65"},{"v":26.11764705882353,"d":"26.12"},{"v":41.76470588235294,"d":"41.76"},{"v":35.294117647058826,"d":"35.29"},null,"SUSTITUTOS PERFECTOS",null,null,"Recta Presupuestaria",null,"Curva de Indiferencia",{"$nulls":4},1.4,15,{"v":0.3,"d":"0.30"},{"v":0.7,"d":"0.70"},{"v":70,"d":"70.00"},{"v":0.8999999999999999,"d":"0.90"},{"v":33.333333333333336,"d":"33.3"},{"v":1.4,"d":"1.40"},{"v":23.333333333333332,"d":"23.33"},{"v":2,"d":"2.0"},{"v":46.666666666666664,"d":"46.67"},{"v":1.663527763378787,"d":"1.66"},{"$nulls":3},11,{"v":0.5,"d":"0.50"},{"v":25.000000000000004,"d":"25.00"},{"v":20.000000000000004,"d":"20.00"},{"v":25.000000000000004,"d":"25.00"},{"v":10.000000000000002,"d":"10.00"},{"v":12.500000000000002,"d":"12.50"},{"v":20.000000000000004,"d":"20.00"},1,{"v":25.000000000000004,"d":"25.00"},{"v":20.000000000000004,"d":"20.00"},null,null,5,{"v":0.2,"d":"0.20"},{"v":0.8,"d":"0.80"},{"v":5,"d":"5.00"},{"v":20,"d":"20.00"},{"v":12.5,"d":"12.50"},{"v":15,"d":"15.00"},{"v":15,"d":"15.00"},{"v":12.5,"d":"12.50"},null,null,"SUSTITUTOS PERFECTOS",null,null,"Recta Presupuestaria",null,"Curva de Indiferencia"]
[12,0.55,{"v":27.500000000000004,"d":"27.50"},{"$f":"$C$83/$C$86-($C$84/$C$86*'Oculto EcuS'!C72)","v":{"v":12.857142857142858,"d":"12.86"}},20,{"v":9.428571428571429,"d":"9.43"},{"v":11,"d":"11.00"},17.142857142857142,1.08,{"v":27.500000000000004,"d":"27.50"},{"v":13.863771993159364,"d":"13.86"},{"$nulls":13},6,0.25,0.75,{"v":15,"d":"15.00"},{"v":37.5,"d":"37.50"},{"v":17.647058823529413,"d":"17.65"},{"v":28.235294117647058,"d":"28.24"},{"v":43.38235294117647,"d":"43.38"},{"v":35.294117647058826,"d":"35.29"},null,"Unidades","ponderador",null,"x1","x2","x1lin","sip1>p2",{"$nulls":3},1.5,16,0.25,0.75,{"v":75,"d":"75.00"},0.75,{"v":33.333333333333336,"d":"33.3"},{"v":1.5,"d":"1.50"},{"v":25,"d":"25.00"},{"v":2,"d":"2.0"},{"v":50,"d":"50.00"},{"v":1.5945348918918358,"d":"1.59"},{"$nulls":3},12,0.55,{"v":27.500000000000007,"d":"27.50"},{"v":18,"d":"18.00"},{"v":25.000000000000004,"d":"25.00"},{"v":11.000000000000004,"d":"11.00"},{"v":13.750000000000004,"d":"13.75"},{"v":20.000000000000004,"d":"20.00"},1.08,{"v":27.500000000000007,"d":"27.50"},{"v":18.181818181818176,"d":"18.18"},null,null,6,0.25,0.75,6.25,18.75,{"v":12.5,"d":"12.50"},{"v":15.625,"d":"15.63"},{"v":15.625,"d":"15.63"},{"v":12.5,"d":"12.50"},null,null,"Unidades","ponderador",null,"x1","x2","x1lin","sip1>p2"]
[13,{"v":0.6,"d":"0.60"},{"v":30,"d":"30.00"},{"$f":"$C$83/$C$86-($C$84/$C$86*'Oculto EcuS'!C73)","v":{"v":11.42857142857143,"d":"11.43"}},20,{"v":10.285714285714285,"d":"10.29"},{"v":12,"d":"12.00"},17.142857142857142,1.16,{"v":30,"d":"30.00"},{"v":13.08244848632379,"d":"13.08"},{"$nulls":13},7,{"v":0.3,"d":"0.30"},{"v":0.7,"d":"0.70"},{"v":18,"d":"18.00"},{"v":35,"d":"35.00"},{"v":17.647058823529413,"d":"17.65"},{"v":30.352941176470587,"d":"30.35"},{"v":45,"d":"45.00"},{"v":35.294117647058826,"d":"35.29"},null,1,0,{"v":1,"d":"1.00"},{"$f":"$AK$96*AJ73","v":0},{"$f":"$AK$97*AK73","v":{"v":40,"d":"40.00"}},{"$f":"IF($AM$96<$AL$96,(($AM$101-AO73)/($AK$103)),($AL$99*AJ73))","v":0},{"$f":"$AM$101*AK73","v":{"v":50,"d":"50.00"}},{"$nulls":3},1.6,17,{"v":0.2,"d":"0.20"},{"v":0.8,"d":"0.80"},{"v":80,"d":"80.00"},{"v":0.6000000000000001,"d":"0.60"},{"v":33.333333333333336,"d":"33.3"},{"v":1.6,"d":"1.60"},{"v":26.66666666666667,"d":"26.67"},{"v":2,"d":"2.0"},{"v":53.33333333333334,"d":"53.33"},{"v":1.5299963707542643,"d":"1.53"},{"$nulls":3},13,{"v":0.6,"d":"0.60"},{"v":30.000000000000004,"d":"30.00"},{"v":16.000000000000004,"d":"16.00"},{"v":25.000000000000004,"d":"25.00"},{"v":12.000000000000002,"d":"12.00"},{"v":15.000000000000002,"d":"15.00"},{"v":20.000000000000004,"d":"20.00"},1.16,{"v":30.000000000000004,"d":"30.00"},{"v":16.666666666666668,"d":"16.67"},null,null,7,{"v":0.3,"d":"0.30"},{"v":0.7,"d":"0.70"},{"v":7.5,"d":"7.50"},{"v":17.5,"d":"17.50"},{"v":12.5,"d":"12.50"},16.25,16.25,{"v":12.5,"d":"12.50"},null,null,1,0,{"v":1,"d":"1.00"},{"$f":"$CH$95/$CH$99*CG73","v":0},{"$f":"$CH$95/$CH$100-(($CH$99/$CH$100)*CI73)","v":{"v":50,"d":"50.00"}},{"$f":"MAX($CI$99:$CJ$100)*CG73","v":0},{"$f":"$CH$103*$CH$98-$CH$103*CK73","v":{"v":75,"d":"75.00"}}]
[14,0.65,{"v":32.5,"d":"32.50"},{"$f":"$C$83/$C$86-($C$84/$C$86*'Oculto EcuS'!C74)","v":{"v":10.000000000000004,"d":"10.00"}},20,{"v":11.142857142857142,"d":"11.14"},{"v":13,"d":"13.00"},17.142857142857142,1.24,{"v":32.5,"d":"32.50"},{"v":12.402644506658941,"d":"12.40"},{"$nulls":13},8,0.35,0.65,{"v":21,"d":"21.00"},{"v":32.5,"d":"32.50"},{"v":17.647058823529413,"d":"17.65"},{"v":32.470588235294116,"d":"32.47"},{"v":46.61764705882353,"d":"46.62"},{"v":35.294117647058826,"d":"35.29"},null,2,0.05,0.95,{"$f":"$AK$96*AJ74","v":{"v":2.5,"d":"2.50"}},{"$f":"$AK$97*AK74","v":{"v":38,"d":"38.00"}},{"v":2.5,"d":"2.50"},{"$f":"$AM$101*AK74","v":{"v":47.5,"d":"47.50"}},{"$nulls":3},1.7,18,0.15,0.85,{"v":85,"d":"85.00"},{"v":0.44999999999999996,"d":"0.45"},{"v":33.333333333333336,"d":"33.3"},{"v":1.7,"d":"1.70"},{"v":28.333333333333336,"d":"28.33"},{"v":2,"d":"2.0"},{"v":56.66666666666667,"d":"56.67"},{"v":1.4693717489378297,"d":"1.47"},{"$nulls":3},14,0.65,{"v":32.50000000000001,"d":"32.50"},{"v":14,"d":"14.00"},{"v":25.000000000000004,"d":"25.00"},{"v":13.000000000000004,"d":"13.00"},{"v":16.250000000000004,"d":"16.25"},{"v":20.000000000000004,"d":"20.00"},1.24,{"v":32.50000000000001,"d":"32.50"},{"v":15.384615384615383,"d":"15.38"},null,null,8,0.35,0.65,8.75,16.25,{"v":12.5,"d":"12.50"},{"v":16.875,"d":"16.88"},{"v":16.875,"d":"16.88"},{"v":12.5,"d":"12.50"},null,null,2,0.05,0.95,{"$f":"$CH$95/$CH$99*CG74","v":3.75},{"$f":"$CH$95/$CH$100-(($CH$99/$CH$100)*CI74)","v":{"v":47.5,"d":"47.50"}},{"$f":"MAX($CI$99:$CJ$100)*CG74","v":3.75},{"$f":"$CH$103*$CH$98-$CH$103*CK74","v":71.25}]
[15,{"v":0.7,"d":"0.70"},{"v":35,"d":"35.00"},{"$f":"$C$83/$C$86-($C$84/$C$86*'Oculto EcuS'!C75)","v":{"v":8.571428571428573,"d":"8.57"}},20,{"v":11.999999999999998,"d":"12.00"},{"v":14,"d":"14.00"},17.142857142857142,1.32,{"v":35,"d":"35.00"},{"v":11.804778436776633,"d":"11.80"},{"$nulls":13},9,{"v":0.4,"d":"0.40"},{"v":0.6,"d":"0.60"},{"v":24,"d":"24.00"},{"v":30,"d":"30.00"},{"v":17.647058823529413,"d":"17.65"},{"v":34.58823529411765,"d":"34.59"},{"v":48.23529411764706,"d":"48.24"},{"v":35.294117647058826,"d":"35.29"},null,3,{"v":0.1,"d":"0.10"},{"v":0.9,"d":"0.90"},{"v":5,"d":"5.00"},{"v":36,"d":"36.00"},{"v":5,"d":"5.00"},{"v":45,"d":"45.00"},{"$nulls":3},1.8,19,{"v":0.1,"d":"0.10"},{"v":0.9,"d":"0.90"},{"v":90,"d":"90.00"},{"v":0.30000000000000004,"d":"0.30"},{"v":33.333333333333336,"d":"33.3"},{"v":1.8,"d":"1.80"},{"v":30.000000000000004,"d":"30.00"},{"v":2,"d":"2.0"},{"v":60.00000000000001,"d":"60.00"},{"v":1.4122133350978814,"d":"1.41"},{"$nulls":3},15,{"v":0.7,"d":"0.70"},{"v":35,"d":"35.00"},{"v":12.000000000000007,"d":"12.00"},{"v":25.000000000000004,"d":"25.00"},{"v":14.000000000000002,"d":"14.00"},{"v":17.5,"d":"17.50"},{"v":20.000000000000004,"d":"20.00"},1.32,{"v":35,"d":"35.00"},{"v":14.285714285714285,"d":"14.29"},null,null,9,{"v":0.4,"d":"0.40"},{"v":0.6,"d":"0.60"},{"v":10,"d":"10.00"},{"v":15,"d":"15.00"},{"v":12.5,"d":"12.50"},{"v":17.5,"d":"17.50"},{"v":17.5,"d":"17.50"},{"v":12.5,"d":"12.50"},null,null,3,{"v":0.1,"d":"0.10"},{"v":0.9,"d":"0.90"},{"v":7.5,"d":"7.50"},{"v":45,"d":"45.00"},{"v":7.5,"d":"7.50"},{"v":67.5,"d":"67.50"}]
[16,0.75,{"v":37.5,"d":"37.50"},{"$f":"$C$83/$C$86-($C$84/$C$86*'Oculto EcuS'!C76)","v":{"v":7.142857142857146,"d":"7.14"}},20,{"v":12.857142857142858,"d":"12.86"},{"v":15,"d":"15.00"},17.142857142857142,1.4,{"v":37.5,"d":"37.50"},{"v":11.274112339796433,"d":"11.27"},{"$nulls":13},10,0.45,0.55,{"v":27,"d":"27.00"},{"v":27.500000000000004,"d":"27.50"},{"v":17.647058823529413,"d":"17.65"},{"v":36.705882352941174,"d":"36.71"},{"v":49.852941176470594,"d":"49.85"},{"v":35.294117647058826,"d":"35.29"},null,4,0.15,0.85,{"v":7.5,"d":"7.50"},{"v":34,"d":"34.00"},{"v":7.5,"d":"7.50"},{"v":42.5,"d":"42.50"},{"$nulls":3},1.9,20,0.05,0.95,{"v":95,"d":"95.00"},{"v":0.15000000000000002,"d":"0.15"},{"v":33.333333333333336,"d":"33.3"},{"v":1.9,"d":"1.90"},{"v":31.666666666666668,"d":"31.67"},{"v":2,"d":"2.0"},{"v":63.333333333333336,"d":"63.33"},{"v":1.3581461138276056,"d":"1.36"},{"$nulls":3},16,0.75,{"v":37.50000000000001,"d":"37.50"},{"v":10,"d":"10.00"},{"v":25.000000000000004,"d":"25.00"},{"v":15.000000000000004,"d":"15.00"},{"v":18.750000000000004,"d":"18.75"},{"v":20.000000000000004,"d":"20.00"},1.4,{"v":37.50000000000001,"d":"37.50"},{"v":13.333333333333332,"d":"13.33"},null,null,10,0.45,0.55,11.25,{"v":13.750000000000002,"d":"13.75"},{"v":12.5,"d":"12.50"},{"v":18.125,"d":"18.13"},{"v":18.125,"d":"18.13"},{"v":12.5,"d":"12.50"},null,null,4,0.15,0.85,11.25,{"v":42.5,"d":"42.50"},11.25,63.75]
[17,{"v":0.8,"d":"0.80"},{"v":40,"d":"40.00"},{"$f":"$C$83/$C$86-($C$84/$C$86*'Oculto EcuS'!C77)","v":{"v":5.714285714285719,"d":"5.71"}},20,{"v":13.714285714285715,"d":"13.71"},{"v":16,"d":"16.00"},17.142857142857142,1.48,{"v":40,"d":"40.00"},{"v":10.799323284813196,"d":"10.80"},{"$nulls":13},11,{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":30,"d":"30.00"},{"v":25,"d":"25.00"},{"v":17.647058823529413,"d":"17.65"},{"v":38.82352941176471,"d":"38.82"},{"v":51.470588235294116,"d":"51.47"},{"v":35.294117647058826,"d":"35.29"},null,5,{"v":0.2,"d":"0.20"},{"v":0.8,"d":"0.80"},{"v":10,"d":"10.00"},{"v":32,"d":"32.00"},{"v":10,"d":"10.00"},{"v":40,"d":"40.00"},{"$nulls":3},2,21,0,{"v":1,"d":"1.00"},{"v":100,"d":"100.00"},0,{"v":33.333333333333336,"d":"33.3"},{"v":2,"d":"2.00"},{"v":33.333333333333336,"d":"33.33"},{"v":2,"d":"2.0"},{"v":66.66666666666667,"d":"66.67"},{"v":1.3068528194400546,"d":"1.31"},{"$nulls":3},17,{"v":0.8,"d":"0.80"},{"v":40.00000000000001,"d":"40.00"},{"v":8,"d":"8.00"},{"v":25.000000000000004,"d":"25.00"},{"v":16.000000000000004,"d":"16.00"},{"v":20.000000000000004,"d":"20.00"},{"v":20.000000000000004,"d":"20.00"},1.48,{"v":40.00000000000001,"d":"40.00"},{"v":12.500000000000002,"d":"12.50"},null,null,11,{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":12.5,"d":"12.50"},{"v":12.5,"d":"12.50"},{"v":12.5,"d":"12.50"},18.75,18.75,{"v":12.5,"d":"12.50"},null,null,5,{"v":0.2,"d":"0.20"},{"v":0.8,"d":"0.80"},{"v":15,"d":"15.00"},{"v":40,"d":"40.00"},{"v":15,"d":"15.00"},{"v":60,"d":"60.00"}]
[18,0.85,{"v":42.5,"d":"42.50"},{"$f":"$C$83/$C$86-($C$84/$C$86*'Oculto EcuS'!C78)","v":{"v":4.285714285714288,"d":"4.29"}},20,{"v":14.571428571428571,"d":"14.57"},{"v":17,"d":"17.00"},17.142857142857142,1.56,{"v":42.5,"d":"42.50"},{"v":10.37155599593237,"d":"10.37"},{"$nulls":13},12,0.55,0.45,{"v":33,"d":"33.00"},{"v":22.5,"d":"22.50"},{"v":17.647058823529413,"d":"17.65"},{"v":40.94117647058824,"d":"40.94"},{"v":53.08823529411765,"d":"53.09"},{"v":35.294117647058826,"d":"35.29"},null,6,0.25,0.75,{"v":12.5,"d":"12.50"},{"v":30,"d":"30.00"},{"v":12.5,"d":"12.50"},{"v":37.5,"d":"37.50"},{"$nulls":18},18,0.85,{"v":42.50000000000001,"d":"42.50"},{"v":6,"d":"6.00"},{"v":25.000000000000004,"d":"25.00"},{"v":17.000000000000004,"d":"17.00"},{"v":21.250000000000004,"d":"21.25"},{"v":20.000000000000004,"d":"20.00"},1.56,{"v":42.50000000000001,"d":"42.50"},{"v":11.764705882352942,"d":"11.76"},null,null,12,0.55,0.45,{"v":13.750000000000002,"d":"13.75"},11.25,{"v":12.5,"d":"12.50"},{"v":19.375,"d":"19.38"},{"v":19.375,"d":"19.38"},{"v":12.5,"d":"12.50"},null,null,6,0.25,0.75,18.75,{"v":37.5,"d":"37.50"},18.75,56.25]
[19,{"v":0.9,"d":"0.90"},{"v":45,"d":"45.00"},{"$f":"$C$83/$C$86-($C$84/$C$86*'Oculto EcuS'!C79)","v":{"v":2.857142857142861,"d":"2.86"}},20,{"v":15.428571428571429,"d":"15.43"},{"v":18,"d":"18.00"},17.142857142857142,1.64,{"v":45,"d":"45.00"},{"v":9.983776739843416,"d":"9.98"},{"$nulls":13},13,{"v":0.6,"d":"0.60"},{"v":0.4,"d":"0.40"},{"v":36,"d":"36.00"},{"v":20,"d":"20.00"},{"v":17.647058823529413,"d":"17.65"},{"v":43.05882352941177,"d":"43.06"},{"v":54.705882352941174,"d":"54.71"},{"v":35.294117647058826,"d":"35.29"},null,7,{"v":0.3,"d":"0.30"},{"v":0.7,"d":"0.70"},{"v":15,"d":"15.00"},{"v":28,"d":"28.00"},{"v":15,"d":"15.00"},{"v":35,"d":"35.00"},{"$nulls":5},"m","p1","x1","p2","x2","k","x1*","x2*",null,"DM=x1(dp)","m'",null,null,19,{"v":0.9,"d":"0.90"},{"v":45.00000000000001,"d":"45.00"},{"v":4,"d":"4.00"},{"v":25.000000000000004,"d":"25.00"},{"v":18.000000000000004,"d":"18.00"},{"v":22.500000000000004,"d":"22.50"},{"v":20.000000000000004,"d":"20.00"},1.64,{"v":45.00000000000001,"d":"45.00"},{"v":11.111111111111112,"d":"11.11"},null,null,13,{"v":0.6,"d":"0.60"},{"v":0.4,"d":"0.40"},{"v":15,"d":"15.00"},{"v":10,"d":"10.00"},{"v":12.5,"d":"12.50"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":12.5,"d":"12.50"},null,null,7,{"v":0.3,"d":"0.30"},{"v":0.7,"d":"0.70"},{"v":22.5,"d":"22.50"},{"v":35,"d":"35.00"},{"v":22.5,"d":"22.50"},{"v":52.5,"d":"52.50"}]
[20,0.95,{"v":47.5,"d":"47.50"},{"$f":"$C$83/$C$86-($C$84/$C$86*'Oculto EcuS'!C80)","v":{"v":1.4285714285714306,"d":"1.43"}},20,{"v":16.285714285714285,"d":"16.29"},{"v":19,"d":"19.00"},17.142857142857142,1.72,{"v":47.5,"d":"47.50"},{"v":9.63032173974837,"d":"9.63"},{"$nulls":13},14,0.65,0.35,{"v":39,"d":"39.00"},{"v":17.5,"d":"17.50"},{"v":17.647058823529413,"d":"17.65"},{"v":45.1764705882353,"d":"45.18"},{"v":56.32352941176471,"d":"56.32"},{"v":35.294117647058826,"d":"35.29"},null,8,0.35,0.65,{"v":17.5,"d":"17.50"},{"v":26,"d":"26.00"},{"v":17.5,"d":"17.50"},{"v":32.5,"d":"32.50"},{"$nulls":5},{"$f":"'Cuasilineales EcuS'!$C$8","v":{"v":300,"d":"300.0"}},{"$f":"'Cuasilineales EcuS'!D8","v":{"v":3,"d":"3.0"}},{"$f":"BA80","v":{"v":33.333333333333336,"d":"33.3"}},{"$f":"'Cuasilineales EcuS'!F8","v":{"v":100,"d":"100.0"}},{"$f":"(AU80/AX80)-(AW80/AX80)","v":{"v":2.6666666666666665,"d":"2.7"}},{"$f":"LN(BA80)+BB80","v":{"v":5.506557897319982,"d":"5.5"}},{"$f":"AX80/AV80","v":{"v":33.333333333333336,"d":"33.3"}},{"$f":"(AU80/AX80)-1","v":{"v":2,"d":"2.0"}},null,{"$f":"BA26*(AV53-AV26)","v":0},{"$f":"'Cuasilineales EcuS'!C6+'Oculto EcuS'!BD80","v":300},null,null,20,0.95,{"v":47.50000000000001,"d":"47.50"},{"v":2,"d":"2.00"},{"v":25.000000000000004,"d":"25.00"},{"v":19.000000000000004,"d":"19.00"},{"v":23.750000000000004,"d":"23.75"},{"v":20.000000000000004,"d":"20.00"},1.72,{"v":47.50000000000001,"d":"47.50"},{"v":10.526315789473681,"d":"10.53"},null,null,14,0.65,0.35,16.25,8.75,{"v":12.5,"d":"12.50"},{"v":20.625,"d":"20.63"},{"v":20.625,"d":"20.63"},{"v":12.5,"d":"12.50"},null,null,8,0.35,0.65,26.25,{"v":32.5,"d":"32.50"},26.25,48.75]
[21,{"v":1,"d":"1.00"},{"v":50,"d":"50.00"},{"$f":"$C$83/$C$86-($C$84/$C$86*'Oculto EcuS'!C81)","v":0},20,{"v":17.142857142857142,"d":"17.14"},{"v":20,"d":"20.00"},17.142857142857142,1.8,{"v":50,"d":"50.00"},{"v":9.306574685468245,"d":"9.31"},{"$nulls":13},15,{"v":0.7,"d":"0.70"},{"v":0.3,"d":"0.30"},{"v":42,"d":"42.00"},{"v":15,"d":"15.00"},{"v":17.647058823529413,"d":"17.65"},{"v":47.294117647058826,"d":"47.29"},{"v":57.94117647058823,"d":"57.94"},{"v":35.294117647058826,"d":"35.29"},null,9,{"v":0.4,"d":"0.40"},{"v":0.6,"d":"0.60"},{"v":20,"d":"20.00"},{"v":24,"d":"24.00"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"$nulls":18},21,{"v":1,"d":"1.00"},{"v":50.00000000000001,"d":"50.00"},0,{"v":25.000000000000004,"d":"25.00"},{"v":20.000000000000004,"d":"20.00"},{"v":25.000000000000004,"d":"25.00"},{"v":20.000000000000004,"d":"20.00"},1.8,{"v":50.00000000000001,"d":"50.00"},{"v":10.000000000000002,"d":"10.00"},null,null,15,{"v":0.7,"d":"0.70"},{"v":0.3,"d":"0.30"},{"v":17.5,"d":"17.50"},{"v":7.5,"d":"7.50"},{"v":12.5,"d":"12.50"},21.25,21.25,{"v":12.5,"d":"12.50"},null,null,9,{"v":0.4,"d":"0.40"},{"v":0.6,"d":"0.60"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":30,"d":"30.00"},{"v":45,"d":"45.00"}]
[{"$nulls":24},16,0.75,0.25,{"v":45,"d":"45.00"},{"v":12.5,"d":"12.50"},{"v":17.647058823529413,"d":"17.65"},{"v":49.411764705882355,"d":"49.41"},{"v":59.55882352941177,"d":"59.56"},{"v":35.294117647058826,"d":"35.29"},null,10,0.45,0.55,{"v":22.5,"d":"22.50"},{"v":22,"d":"22.00"},{"v":22.5,"d":"22.50"},{"v":27.500000000000004,"d":"27.50"},{"$nulls":31},16,0.75,0.25,18.75,6.25,{"v":12.5,"d":"12.50"},{"v":21.875,"d":"21.88"},{"v":21.875,"d":"21.88"},{"v":12.5,"d":"12.50"},null,null,10,0.45,0.55,33.75,{"v":27.5,"d":"27.50"},33.75,41.25]
[null,"m",{"$f":"C54+H85","v":{"v":200,"d":"200.00"}},null,"x1","x2",{"$nulls":18},17,{"v":0.8,"d":"0.80"},{"v":0.2,"d":"0.20"},{"v":48,"d":"48.00"},{"v":10,"d":"10.00"},{"v":17.647058823529413,"d":"17.65"},{"v":51.529411764705884,"d":"51.53"},{"v":61.1764705882353,"d":"61.18"},{"v":35.294117647058826,"d":"35.29"},null,11,{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":25,"d":"25.00"},{"v":20,"d":"20.00"},{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"$nulls":19},"m",{"$f":"BL85*BJ84+BM85*BJ86","v":{"v":200.00000000000003,"d":"200.00"}},null,"x1","x2",{"$nulls":7},17,{"v":0.8,"d":"0.80"},{"v":0.2,"d":"0.20"},{"v":20,"d":"20.00"},{"v":5,"d":"5.00"},{"v":12.5,"d":"12.50"},{"v":22.5,"d":"22.50"},{"v":22.5,"d":"22.50"},{"v":12.5,"d":"12.50"},null,null,11,{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":37.5,"d":"37.50"},{"v":25,"d":"25.00"},{"v":37.5,"d":"37.50"},{"v":37.5,"d":"37.50"}]
[null,"p1'",{"$f":"C55","v":4},null,{"$f":"'Cobb-Douglas EcuS'!$D$26","v":0.4},{"$f":"'Cobb-Douglas EcuS'!$F$26","v":0.6},null,"DM=x1(dp)","m'",{"$nulls":15},18,0.85,0.15,{"v":51,"d":"51.00"},{"v":7.5,"d":"7.50"},{"v":17.647058823529413,"d":"17.65"},{"v":53.64705882352941,"d":"53.65"},{"v":62.794117647058826,"d":"62.79"},{"v":35.294117647058826,"d":"35.29"},null,12,0.55,0.45,{"v":27.500000000000004,"d":"27.50"},{"v":18,"d":"18.00"},{"v":27.500000000000004,"d":"27.50"},{"v":22.5,"d":"22.50"},{"$nulls":19},"p1'",{"$f":"BJ55","v":4},null,{"$f":"BJ85","v":0.5},{"$f":"1-BL84","v":0.5},{"$nulls":7},18,0.85,0.15,21.25,3.75,{"v":12.5,"d":"12.50"},{"v":23.125,"d":"23.13"},{"v":23.125,"d":"23.13"},{"v":12.5,"d":"12.50"},null,null,12,0.55,0.45,41.25,{"v":22.5,"d":"22.50"},41.25,33.75]
[null,"alpha",{"$f":"'Cobb-Douglas EcuS'!$D$24","v":0.4},null,{"$f":"C85*I85/C84","v":20},{"$f":"(1-C85)*C83/C86","v":{"v":17.142857142857142,"d":"17.14"}},null,{"$f":"E27*('Cobb-Douglas EcuS'!D7-'Cobb-Douglas EcuS'!D6)","v":0},{"$f":"'Cobb-Douglas EcuS'!C6+'Oculto EcuS'!H85","v":200},{"$nulls":15},19,{"v":0.9,"d":"0.90"},{"v":0.1,"d":"0.10"},{"v":54,"d":"54.00"},{"v":5,"d":"5.00"},{"v":17.647058823529413,"d":"17.65"},{"v":55.76470588235294,"d":"55.76"},{"v":64.41176470588235,"d":"64.41"},{"v":35.294117647058826,"d":"35.29"},null,13,{"v":0.6,"d":"0.60"},{"v":0.4,"d":"0.40"},{"v":30,"d":"30.00"},{"v":16,"d":"16.00"},{"v":30,"d":"30.00"},{"v":20,"d":"20.00"},{"$nulls":19},"alpha",{"$f":"BJ56","v":0.5},null,{"$f":"BM86*BL84/BJ84*(BJ84/BL84)^BL84*(BJ86/BM84)^BM84","v":{"v":25.000000000000004,"d":"25.00"}},{"$f":"BM86*BM84/BJ86*(BJ84/BL84)^BL84*(BJ86/BM84)^BM84","v":{"v":20.000000000000004,"d":"20.00"}},{"$nulls":7},19,{"v":0.9,"d":"0.90"},{"v":0.1,"d":"0.10"},{"v":22.5,"d":"22.50"},{"v":2.5,"d":"2.50"},{"v":12.5,"d":"12.50"},23.75,23.75,{"v":12.5,"d":"12.50"},null,null,13,{"v":0.6,"d":"0.60"},{"v":0.4,"d":"0.40"},{"v":45,"d":"45.00"},{"v":20,"d":"20.00"},{"v":45,"d":"45.00"},{"v":30,"d":"30.00"}]
[null,"p2",{"$f":"C57","v":7},null,null,{"$f":"(E85^(E84))*(F85^(F84))","v":{"v":18.23315911280242,"d":"18.23"}},{"$nulls":18},20,0.95,0.05,{"v":57,"d":"57.00"},{"v":2.5,"d":"2.50"},{"v":17.647058823529413,"d":"17.65"},{"v":57.88235294117647,"d":"57.88"},{"v":66.02941176470588,"d":"66.03"},{"v":35.294117647058826,"d":"35.29"},null,14,0.65,0.35,{"v":32.5,"d":"32.50"},{"v":14,"d":"14.00"},{"v":32.5,"d":"32.50"},{"v":17.5,"d":"17.50"},{"$nulls":19},"p2",{"$f":"BJ57","v":5},null,null,{"$f":"BM28","v":{"v":22.360679774997898,"d":"22.36"}},{"$nulls":7},20,0.95,0.05,23.75,1.25,{"v":12.5,"d":"12.50"},{"v":24.375,"d":"24.38"},{"v":24.375,"d":"24.38"},{"v":12.5,"d":"12.50"},null,null,14,0.65,0.35,48.75,{"v":17.5,"d":"17.50"},48.75,26.25]
[{"$nulls":24},21,{"v":1,"d":"1.00"},0,{"v":60,"d":"60.00"},0,{"v":17.647058823529413,"d":"17.65"},{"v":60,"d":"60.00"},{"v":67.64705882352942,"d":"67.65"},{"v":35.294117647058826,"d":"35.29"},null,15,{"v":0.7,"d":"0.70"},{"v":0.3,"d":"0.30"},{"v":35,"d":"35.00"},{"v":12,"d":"12.00"},{"v":35,"d":"35.00"},{"v":15,"d":"15.00"},{"$nulls":31},21,{"v":1,"d":"1.00"},0,{"v":25,"d":"25.00"},0,{"v":12.5,"d":"12.50"},{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"v":12.5,"d":"12.50"},null,null,15,{"v":0.7,"d":"0.70"},{"v":0.3,"d":"0.30"},{"v":52.5,"d":"52.50"},{"v":15,"d":"15.00"},{"v":52.5,"d":"52.50"},{"v":22.5,"d":"22.50"}]
[{"$nulls":34},16,0.75,0.25,{"v":37.5,"d":"37.50"},{"v":10,"d":"10.00"},{"v":37.5,"d":"37.50"},{"v":12.5,"d":"12.50"},{"$nulls":42},16,0.75,0.25,56.25,{"v":12.5,"d":"12.50"},56.25,18.75]
["CURVA PRECIO-CONSUMO",{"$nulls":25},"m",{"$f":"AE91","v":300},{"$nulls":6},17,{"v":0.8,"d":"0.80"},{"v":0.2,"d":"0.20"},{"v":40,"d":"40.00"},{"v":8,"d":"8.00"},{"v":40,"d":"40.00"},{"v":10,"d":"10.00"},{"$nulls":33},"m",{"$f":"BX90*BX92+BX94*BX91*BX93","v":100},{"$nulls":7},17,{"v":0.8,"d":"0.80"},{"v":0.2,"d":"0.20"},{"v":60,"d":"60.00"},{"v":10,"d":"10.00"},{"v":60,"d":"60.00"},{"v":15,"d":"15.00"}]
["CURVA UNO",null,{"$f":"E27","v":20},{"$f":"F27","v":17.142857142857142},{"$f":"0","v":0},{"$f":"MAX(D90:D94)","v":17.142857142857142},{"$nulls":20},"p1",{"$f":"AB58","v":5},null,"DM=x1(dp)","m'",{"$nulls":3},18,0.85,0.15,{"v":42.5,"d":"42.50"},{"v":6,"d":"6.00"},{"v":42.5,"d":"42.50"},{"v":7.5,"d":"7.50"},{"$nulls":33},"p1",{"$f":"BX58","v":4},{"$nulls":7},18,0.85,0.15,63.75,{"v":7.5,"d":"7.50"},63.75,11.25]
["CURVA DOS",null,{"$f":"E56","v":20},{"$f":"F56","v":17.142857142857142},{"$f":"MAX(C90:C94)","v":20},{"$f":"MAX(D90:D94)","v":17.142857142857142},{"$nulls":20},"p2",{"$f":"AB59","v":6},null,{"$f":"'CompPerf EcuS'!E6+('CompPerf EcuS'!D7-'CompPerf EcuS'!D6)","v":17.647058823529413},{"$f":"AD93","v":300},{"$nulls":3},19,{"v":0.9,"d":"0.90"},{"v":0.1,"d":"0.10"},{"v":45,"d":"45.00"},{"v":4,"d":"4.00"},{"v":45,"d":"45.00"},{"v":5,"d":"5.00"},{"$nulls":33},"p2",{"$f":"BX59","v":4},{"$nulls":7},19,{"v":0.9,"d":"0.90"},{"v":0.1,"d":"0.10"},{"v":67.5,"d":"67.50"},{"v":5,"d":"5.00"},{"v":67.5,"d":"67.50"},{"v":7.5,"d":"7.50"}]
["CURVA TRES",null,{"$f":"E85","v":20},{"$f":"F85","v":17.142857142857142},{"$nulls":22},"x1",{"$f":"AB89/(AB90+(AB94*AB91))","v":17.647058823529413},null,{"$f":"AB57-AD93","v":0},{"$nulls":4},20,0.95,0.05,{"v":47.5,"d":"47.50"},{"v":2,"d":"2.00"},{"v":47.5,"d":"47.50"},{"v":2.5,"d":"2.50"},{"$nulls":33},"x1",{"$f":"BX28","v":12.5},null,{"$f":"BX89/(BX90+BX91)","v":12.5},{"$nulls":5},20,0.95,0.05,71.25,{"v":2.5,"d":"2.50"},71.25,3.75]
["CURVA CUATRO",{"$nulls":25},"x2",{"$f":"(AB94*AB89)/(AB90+(AB94*AB91))","v":35.294117647058826},null,{"$f":"AB28*AB58+AB29*AB59","v":300},{"$nulls":4},21,{"v":1,"d":"1.00"},0,{"v":50,"d":"50.00"},0,{"$f":"IF($AM$96<$AL$96,(($AM$101-AO93)/($AK$103)),($AL$99*AJ93))","v":{"v":50,"d":"50.00"}},0,{"$nulls":33},"x2",{"$f":"BX29","v":12.5},{"$nulls":7},21,{"v":1,"d":"1.00"},0,{"v":75,"d":"75.00"},0,{"v":75,"d":"75.00"},0]
["CURVA CINCO",{"$nulls":25},"relacion",{"$f":"AB62","v":2},{"$nulls":46},"relacion",{"$f":"BX62","v":1}]
[{"$nulls":35},"m",{"$f":"AP97","v":200},"p1<p2",{"$nulls":36},"k",{"$f":"BX31","v":6.25},{"$nulls":8},"m",{"$f":"CH96*CH99+CH97*CH100","v":{"v":300,"d":"300.00"}},"p1<p2"]
[{"$nulls":35},"X1",{"$f":"AK95/AK99","v":{"v":50,"d":"50.00"}},{"$f":"AK99","v":4},{"$f":"AK103*AK100","v":5},null,"DM=x1(dp)","m'",{"$nulls":42},"X1",{"$f":"IF(CI61<CJ61,CH98,0)","v":{"v":75,"d":"75.00"}},{"$f":"CH99","v":4},{"$f":"CH103*CH100","v":6}]
[{"$nulls":35},"X2",{"$f":"AK95/AK100","v":{"v":40,"d":"40.00"}},{"$nulls":3},{"$f":"AK31*(AK29-AK64)","v":0},{"$f":"AK25-AO97","v":200},{"$nulls":42},"X2",{"$f":"IF(CI61<CJ61,0,CH98)","v":0}]
[{"$nulls":35},"K",{"$f":"AM101","v":50},"x1","x2",null,{"$f":"AM63-AO99","v":{"$error":"#VALUE!"}},{"$nulls":43},"K",{"$f":"CH28","v":{"v":75,"d":"75.00"}},"x1","x2"]
[{"$nulls":35},"P1",{"$f":"AK64","v":4},{"$f":"AK95/AK99","v":50},{"$f":"AK95/AK100","v":40},null,{"$f":"AM34*AM64+AM35*AM65","v":0},{"$nulls":43},"P1",{"$f":"CH64","v":4},{"$f":"CH98","v":75},{"$f":"CH98*CH103","v":75}]
[{"$nulls":35},"P2",{"$f":"AK30","v":5},{"$f":"AK95/AK99","v":50},{"$f":"AK95/(AK100*(1/AK103))","v":40},{"$nulls":19},"VARIACIÓN EQUIVALENTE Y VARIACIÓN COMPENSADA",{"$nulls":25},"P2",{"$f":"CH65","v":6},{"$f":"CH95/CH99","v":75},{"$f":"CH95/(CH100*(1/CH103))","v":50}]
[{"$nulls":35},"X1*",{"$f":"IF(AL96>AM96,AL93,0)","v":0},null,{"$f":"IF(AL96<AM96,AL99,AM99)","v":50},"inicial","X1*",{"$f":"AK31","v":50},{"$nulls":16},"HICKS","COBB-DOUGLAS 1",null,"Recta Presupuestaria",{"$nulls":6},"Curva de Indiferencia",{"$nulls":15},"X1*",{"$f":"CH96","v":{"v":75,"d":"75.00"}},null,{"$f":"IF(CI96<CJ96,CI99,CJ99)","v":75},"inicial","X1*",{"$f":"CH31","v":75}]
[{"$nulls":35},"X2*",{"$f":"IF(AL96<=AM96,AM73,0)","v":40},{"$nulls":3},"X2*",{"$f":"AK32","v":0},{"$nulls":17},"Unidades","ponderador","x1","x2","x1lin",null,"x2lin",null,"Cota","x1","x2",{"$nulls":14},"X2*",{"$f":"CH97","v":0},{"$nulls":3},"X2*",{"$f":"CH32","v":0}]
[{"$nulls":35},"Rel. 1 a:",{"$f":"AK68","v":{"v":1,"d":"1.0"}},null,null,"final","X1*",{"$f":"AK66","v":50},{"$nulls":17},1,0,{"$f":"$BJ$25/$BJ$26*BI103","v":0},{"$f":"$BJ$125/$BJ$128-$BJ$126/$BJ$128*BJ103","v":{"v":40,"d":"40.00"}},{"$f":"$BL$127","v":{"v":25,"d":"25.00"}},{"$f":"$BM$127*BI103","v":0},{"$f":"$BM$127*'Oculto EcuS'!BI103","v":0},{"$f":"$BM$127","v":{"v":20,"d":"20.00"}},{"$nulls":17},"Rel. 1 a:",{"$f":"CH68","v":{"v":1,"d":"1.0"}},null,null,"final","X1*",{"$f":"CH66","v":75}]
[{"$nulls":40},"X2*",{"$f":"AK67","v":0},{"$nulls":17},2,0.05,{"$f":"$BJ$125/$BJ$26*BI104","v":{"v":2.5,"d":"2.50"}},{"$f":"$BJ$125/$BJ$128-$BJ$126/$BJ$128*BJ104","v":{"v":38,"d":"38.00"}},{"$f":"$BL$127","v":{"v":25,"d":"25.00"}},{"$f":"$BM$127*BI104","v":{"v":1,"d":"1.00"}},{"$f":"$BM$127*'Oculto EcuS'!BI104","v":{"v":1,"d":"1.00"}},{"$f":"$BM$127","v":{"v":20,"d":"20.00"}},0.279999999999999,{"$f":"BJ104","v":{"v":2.5,"d":"2.50"}},{"$f":"($BM$128/(BQ104^($BL$126)))^(1/$BM$126)","v":{"v":200.00000000000003,"d":"200.00"}},{"$nulls":19},"X2*",{"$f":"CH67","v":0}]
[{"$nulls":39},"compesada","X1*",{"$f":"AK101","v":0},{"$nulls":17},3,{"v":0.1,"d":"0.10"},{"$f":"$BJ$125/$BJ$26*BI105","v":{"v":5,"d":"5.00"}},{"v":36,"d":"36.00"},{"v":25,"d":"25.00"},{"v":2,"d":"2.00"},{"$f":"$BM$127*'Oculto EcuS'!BI105","v":{"v":2,"d":"2.00"}},{"v":20,"d":"20.00"},0.359999999999999,{"v":5,"d":"5.00"},{"$f":"($BM$128/(BQ105^($BL$126)))^(1/$BM$126)","v":{"v":100,"d":"100.00"}},{"$nulls":18},"compesada","X1*",{"$f":"CH101","v":75}]
[{"$nulls":40},"X2*",{"$f":"AK102","v":40},{"$nulls":17},4,0.15,{"v":7.5,"d":"7.50"},{"v":34,"d":"34.00"},{"v":25,"d":"25.00"},{"v":3,"d":"3.00"},{"$f":"$BM$127*'Oculto EcuS'!BI106","v":{"v":3,"d":"3.00"}},{"v":20,"d":"20.00"},0.44,{"v":7.5,"d":"7.50"},{"v":66.66666666666667,"d":"66.67"},{"$nulls":19},"X2*",{"$f":"CH102","v":0}]
[{"$nulls":59},5,{"v":0.2,"d":"0.20"},{"v":10,"d":"10.00"},{"v":32,"d":"32.00"},{"v":25,"d":"25.00"},{"v":4,"d":"4.00"},{"$f":"$BM$127*'Oculto EcuS'!BI107","v":{"v":4,"d":"4.00"}},{"v":20,"d":"20.00"},0.52,{"v":10,"d":"10.00"},{"v":50.00000000000001,"d":"50.00"}]
[{"$nulls":40},"sust",{"$f":"AP103-AP105","v":50},{"$nulls":17},6,0.25,{"v":12.5,"d":"12.50"},{"v":30,"d":"30.00"},{"v":25,"d":"25.00"},{"v":5,"d":"5.00"},{"$f":"$BM$127*'Oculto EcuS'!BI108","v":{"v":5,"d":"5.00"}},{"v":20,"d":"20.00"},0.6,{"v":12.5,"d":"12.50"},{"v":40.00000000000001,"d":"40.00"},{"$nulls":19},"sust",{"$f":"CM103-CM105","v":0}]
[{"$nulls":40},"ing",{"$f":"AP105-AP101","v":-50},{"$nulls":17},7,{"v":0.3,"d":"0.30"},{"v":15,"d":"15.00"},{"v":28,"d":"28.00"},{"v":25,"d":"25.00"},{"v":6,"d":"6.00"},{"$f":"$BM$127*'Oculto EcuS'!BI109","v":{"v":6,"d":"6.00"}},{"v":20,"d":"20.00"},0.68,{"v":15,"d":"15.00"},{"v":33.33333333333333,"d":"33.33"},{"$nulls":19},"ing",{"$f":"CM101-CM105","v":0}]
[{"$nulls":40},"total",{"$f":"AP103-AP101","v":0},{"$nulls":17},8,0.35,{"v":17.5,"d":"17.50"},{"v":26,"d":"26.00"},{"v":25,"d":"25.00"},{"v":7,"d":"7.00"},{"$f":"$BM$127*'Oculto EcuS'!BI110","v":{"v":7,"d":"7.00"}},{"v":20,"d":"20.00"},0.76,{"v":17.5,"d":"17.50"},{"v":28.57142857142857,"d":"28.57"},{"$nulls":19},"total",{"$f":"CM108+CM109","v":0}]
[{"$nulls":59},9,{"v":0.4,"d":"0.40"},{"v":20,"d":"20.00"},{"v":24,"d":"24.00"},{"v":25,"d":"25.00"},{"v":8,"d":"8.00"},{"$f":"$BM$127*'Oculto EcuS'!BI111","v":{"v":8,"d":"8.00"}},{"v":20,"d":"20.00"},0.84,{"v":20,"d":"20.00"},{"v":25,"d":"25.00"}]
[{"$nulls":59},10,0.45,{"v":22.5,"d":"22.50"},{"v":22,"d":"22.00"},{"v":25,"d":"25.00"},{"v":9,"d":"9.00"},{"$f":"$BM$127*'Oculto EcuS'!BI112","v":{"v":9,"d":"9.00"}},{"v":20,"d":"20.00"},0.92,{"v":22.5,"d":"22.50"},{"v":22.222222222222225,"d":"22.22"}]
[{"$nulls":59},11,{"v":0.5,"d":"0.50"},{"v":25,"d":"25.00"},{"v":20,"d":"20.00"},{"v":25,"d":"25.00"},{"v":10,"d":"10.00"},{"$f":"$BM$127*'Oculto EcuS'!BI113","v":{"v":10,"d":"10.00"}},{"v":20,"d":"20.00"},1,{"v":25,"d":"25.00"},{"v":20.000000000000004,"d":"20.00"}]
[{"$nulls":59},12,0.55,{"v":27.500000000000004,"d":"27.50"},{"v":17.999999999999996,"d":"18.00"},{"v":25,"d":"25.00"},{"v":11,"d":"11.00"},{"$f":"$BM$127*'Oculto EcuS'!BI114","v":{"v":11,"d":"11.00"}},{"v":20,"d":"20.00"},1.08,{"v":27.500000000000004,"d":"27.50"},{"v":18.181818181818183,"d":"18.18"}]
[{"$nulls":59},13,{"v":0.6,"d":"0.60"},{"v":30,"d":"30.00"},{"v":16,"d":"16.00"},{"v":25,"d":"25.00"},{"v":12,"d":"12.00"},{"$f":"$BM$127*'Oculto EcuS'!BI115","v":{"v":12,"d":"12.00"}},{"v":20,"d":"20.00"},1.16,{"v":30,"d":"30.00"},{"v":16.666666666666668,"d":"16.67"}]
[{"$nulls":59},14,0.65,{"v":32.5,"d":"32.50"},{"v":14,"d":"14.00"},{"v":25,"d":"25.00"},{"v":13,"d":"13.00"},{"$f":"$BM$127*'Oculto EcuS'!BI116","v":{"v":13,"d":"13.00"}},{"v":20,"d":"20.00"},1.24,{"v":32.5,"d":"32.50"},{"v":15.384615384615387,"d":"15.38"}]
[{"$nulls":59},15,{"v":0.7,"d":"0.70"},{"v":35,"d":"35.00"},{"v":12,"d":"12.00"},{"v":25,"d":"25.00"},{"v":14,"d":"14.00"},{"$f":"$BM$127*'Oculto EcuS'!BI117","v":{"v":14,"d":"14.00"}},{"v":20,"d":"20.00"},1.32,{"v":35,"d":"35.00"},{"v":14.285714285714285,"d":"14.29"}]
[{"$nulls":59},16,0.75,{"v":37.5,"d":"37.50"},{"v":10,"d":"10.00"},{"v":25,"d":"25.00"},{"v":15,"d":"15.00"},{"$f":"$BM$127*'Oculto EcuS'!BI118","v":{"v":15,"d":"15.00"}},{"v":20,"d":"20.00"},1.4,{"v":37.5,"d":"37.50"},{"v":13.333333333333334,"d":"13.33"}]
[{"$nulls":59},17,{"v":0.8,"d":"0.80"},{"v":40,"d":"40.00"},{"v":8,"d":"8.00"},{"v":25,"d":"25.00"},{"v":16,"d":"16.00"},{"$f":"$BM$127*'Oculto EcuS'!BI119","v":{"v":16,"d":"16.00"}},{"v":20,"d":"20.00"},1.48,{"v":40,"d":"40.00"},{"v":12.500000000000002,"d":"12.50"}]
[{"$nulls":59},18,0.85,{"v":42.5,"d":"42.50"},{"v":6,"d":"6.00"},{"v":25,"d":"25.00"},{"v":17,"d":"17.00"},{"$f":"$BM$127*'Oculto EcuS'!BI120","v":{"v":17,"d":"17.00"}},{"v":20,"d":"20.00"},1.56,{"v":42.5,"d":"42.50"},{"v":11.764705882352942,"d":"11.76"}]
[{"$nulls":59},19,{"v":0.9,"d":"0.90"},{"v":45,"d":"45.00"},{"v":4,"d":"4.00"},{"v":25,"d":"25.00"},{"v":18,"d":"18.00"},{"$f":"$BM$127*'Oculto EcuS'!BI121","v":{"v":18,"d":"18.00"}},{"v":20,"d":"20.00"},1.64,{"v":45,"d":"45.00"},{"v":11.111111111111112,"d":"11.11"}]
[{"$nulls":59},20,0.95,{"v":47.5,"d":"47.50"},{"v":2,"d":"2.00"},{"v":25,"d":"25.00"},{"v":19,"d":"19.00"},{"$f":"$BM$127*'Oculto EcuS'!BI122","v":{"v":19,"d":"19.00"}},{"v":20,"d":"20.00"},1.72,{"v":47.5,"d":"47.50"},{"v":10.526315789473685,"d":"10.53"}]
[{"$nulls":59},21,{"v":1,"d":"1.00"},{"v":50,"d":"50.00"},0,{"v":25,"d":"25.00"},{"v":20,"d":"20.00"},{"$f":"$BM$127*'Oculto EcuS'!BI123","v":{"v":20,"d":"20.00"}},{"v":20,"d":"20.00"},1.8,{"v":50,"d":"50.00"},{"v":10.000000000000002,"d":"10.00"}]
[]
[{"$nulls":60},"m",{"$f":"'Min CVyVE'!C6","v":{"v":200,"d":"200.00"}},null,"x1","x2"]
[{"$nulls":60},"p1",{"$f":"'Min CVyVE'!D6","v":4},null,{"$f":"BJ127","v":0.5},{"$f":"1-BL126","v":0.5}]
[{"$nulls":60},"alpha",{"$f":"'Min CVyVE'!D24","v":0.5},null,{"$f":"BJ127*BJ125/BJ126","v":{"v":25,"d":"25.00"}},{"$f":"(1-BJ127)*BJ125/BJ128","v":{"v":20,"d":"20.00"}}]
[{"$nulls":60},"p2",{"$f":"'Min CVyVE'!F6","v":5},null,null,{"$f":"(BL127^(BL126))*(BM127^(BM126))","v":22.360679774997898}]
[]
[{"$nulls":59},"COBB-DOUGLAS 2",null,"Recta Presupuestaria",{"$nulls":6},"Curva de Indiferencia"]
[{"$nulls":59},"Unidades","ponderador","x1","x2","x3lin",null,"x4lin",null,"Cota","x1","x2"]
[{"$nulls":59},1,0,{"$f":"$BJ$154/$BJ$155*BI132","v":0},{"$f":"$BJ$154/$BJ$157-$BJ$155/$BJ$157*BJ132","v":{"v":40,"d":"40.00"}},{"$f":"$BL$156","v":{"v":25,"d":"25.00"}},{"$f":"$BM$156*BI132","v":0},{"$f":"$BL$156*'Oculto EcuS'!BI132","v":0},{"$f":"$BM$156","v":{"v":20,"d":"20.00"}}]
[{"$nulls":59},2,0.05,{"$f":"$BJ$154/$BJ$155*BI133","v":{"v":2.5,"d":"2.50"}},{"$f":"$BJ$154/$BJ$157-$BJ$155/$BJ$157*BJ133","v":{"v":38,"d":"38.00"}},{"$f":"$BL$156","v":{"v":25,"d":"25.00"}},{"$f":"$BM$156*BI133","v":{"v":1,"d":"1.00"}},{"$f":"$BL$156*'Oculto EcuS'!BI133","v":1.25},{"$f":"$BM$156","v":{"v":20,"d":"20.00"}},0.279999999999999,{"$f":"BJ133","v":{"v":2.5,"d":"2.50"}},{"$f":"($BM$157/(BQ133^($BL$155)))^(1/$BM$155)","v":{"v":200.00000000000003,"d":"200.00"}}]
[{"$nulls":59},3,{"v":0.1,"d":"0.10"},{"v":5,"d":"5.00"},{"v":36,"d":"36.00"},{"v":25,"d":"25.00"},{"v":2,"d":"2.00"},{"$f":"$BL$156*'Oculto EcuS'!BI134","v":{"v":2.5,"d":"2.50"}},{"v":20,"d":"20.00"},0.359999999999999,{"$f":"BJ134","v":{"v":5,"d":"5.00"}},{"$f":"($BM$157/(BQ134^($BL$155)))^(1/$BM$155)","v":{"v":100,"d":"100.00"}}]
[{"$nulls":59},4,0.15,{"v":7.5,"d":"7.50"},{"v":34,"d":"34.00"},{"v":25,"d":"25.00"},{"v":3,"d":"3.00"},{"$f":"$BL$156*'Oculto EcuS'!BI135","v":3.75},{"v":20,"d":"20.00"},0.44,{"v":7.5,"d":"7.50"},{"v":66.66666666666667,"d":"66.67"}]
[{"$nulls":59},5,{"v":0.2,"d":"0.20"},{"v":10,"d":"10.00"},{"v":32,"d":"32.00"},{"v":25,"d":"25.00"},{"v":4,"d":"4.00"},{"$f":"$BL$156*'Oculto EcuS'!BI136","v":{"v":5,"d":"5.00"}},{"v":20,"d":"20.00"},0.52,{"v":10,"d":"10.00"},{"v":50.00000000000001,"d":"50.00"}]
[{"$nulls":59},6,0.25,{"v":12.5,"d":"12.50"},{"v":30,"d":"30.00"},{"v":25,"d":"25.00"},{"v":5,"d":"5.00"},{"$f":"$BL$156*'Oculto EcuS'!BI137","v":6.25},{"v":20,"d":"20.00"},0.6,{"v":12.5,"d":"12.50"},{"v":40.00000000000001,"d":"40.00"}]
[{"$nulls":59},7,{"v":0.3,"d":"0.30"},{"v":15,"d":"15.00"},{"v":28,"d":"28.00"},{"v":25,"d":"25.00"},{"v":6,"d":"6.00"},{"$f":"$BL$156*'Oculto EcuS'!BI138","v":{"v":7.5,"d":"7.50"}},{"v":20,"d":"20.00"},0.68,{"v":15,"d":"15.00"},{"v":33.33333333333333,"d":"33.33"}]
[{"$nulls":59},8,0.35,{"v":17.5,"d":"17.50"},{"v":26,"d":"26.00"},{"v":25,"d":"25.00"},{"v":7,"d":"7.00"},{"$f":"$BL$156*'Oculto EcuS'!BI139","v":8.75},{"v":20,"d":"20.00"},0.76,{"v":17.5,"d":"17.50"},{"v":28.57142857142857,"d":"28.57"}]
[{"$nulls":59},9,{"v":0.4,"d":"0.40"},{"v":20,"d":"20.00"},{"v":24,"d":"24.00"},{"v":25,"d":"25.00"},{"v":8,"d":"8.00"},{"$f":"$BL$156*'Oculto EcuS'!BI140","v":{"v":10,"d":"10.00"}},{"v":20,"d":"20.00"},0.84,{"v":20,"d":"20.00"},{"v":25,"d":"25.00"}]
[{"$nulls":59},10,0.45,{"v":22.5,"d":"22.50"},{"v":22,"d":"22.00"},{"v":25,"d":"25.00"},{"v":9,"d":"9.00"},{"$f":"$BL$156*'Oculto EcuS'!BI141","v":11.25},{"v":20,"d":"20.00"},0.92,{"v":22.5,"d":"22.50"},{"v":22.222222222222225,"d":"22.22"}]
[{"$nulls":59},11,{"v":0.5,"d":"0.50"},{"v":25,"d":"25.00"},{"v":20,"d":"20.00"},{"v":25,"d":"25.00"},{"v":10,"d":"10.00"},{"$f":"$BL$156*'Oculto EcuS'!BI142","v":{"v":12.5,"d":"12.50"}},{"v":20,"d":"20.00"},1,{"v":25,"d":"25.00"},{"v":20.000000000000004,"d":"20.00"}]
[{"$nulls":59},12,0.55,{"v":27.500000000000004,"d":"27.50"},{"v":17.999999999999996,"d":"18.00"},{"v":25,"d":"25.00"},{"v":11,"d":"11.00"},{"$f":"$BL$156*'Oculto EcuS'!BI143","v":{"v":13.750000000000002,"d":"13.75"}},{"v":20,"d":"20.00"},1.08,{"v":27.500000000000004,"d":"27.50"},{"v":18.181818181818183,"d":"18.18"}]
[{"$nulls":59},13,{"v":0.6,"d":"0.60"},{"v":30,"d":"30.00"},{"v":16,"d":"16.00"},{"v":25,"d":"25.00"},{"v":12,"d":"12.00"},{"$f":"$BL$156*'Oculto EcuS'!BI144","v":{"v":15,"d":"15.00"}},{"v":20,"d":"20.00"},1.16,{"v":30,"d":"30.00"},{"v":16.666666666666668,"d":"16.67"}]
[{"$nulls":59},14,0.65,{"v":32.5,"d":"32.50"},{"v":14,"d":"14.00"},{"v":25,"d":"25.00"},{"v":13,"d":"13.00"},{"$f":"$BL$156*'Oculto EcuS'!BI145","v":16.25},{"v":20,"d":"20.00"},1.24,{"v":32.5,"d":"32.50"},{"v":15.384615384615387,"d":"15.38"}]
[{"$nulls":59},15,{"v":0.7,"d":"0.70"},{"v":35,"d":"35.00"},{"v":12,"d":"12.00"},{"v":25,"d":"25.00"},{"v":14,"d":"14.00"},{"$f":"$BL$156*'Oculto EcuS'!BI146","v":{"v":17.5,"d":"17.50"}},{"v":20,"d":"20.00"},1.32,{"v":35,"d":"35.00"},{"v":14.285714285714285,"d":"14.29"}]
[{"$nulls":59},16,0.75,{"v":37.5,"d":"37.50"},{"v":10,"d":"10.00"},{"v":25,"d":"25.00"},{"v":15,"d":"15.00"},{"$f":"$BL$156*'Oculto EcuS'!BI147","v":18.75},{"v":20,"d":"20.00"},1.4,{"v":37.5,"d":"37.50"},{"v":13.333333333333334,"d":"13.33"}]
[{"$nulls":59},17,{"v":0.8,"d":"0.80"},{"v":40,"d":"40.00"},{"v":8,"d":"8.00"},{"v":25,"d":"25.00"},{"v":16,"d":"16.00"},{"$f":"$BL$156*'Oculto EcuS'!BI148","v":{"v":20,"d":"20.00"}},{"v":20,"d":"20.00"},1.48,{"v":40,"d":"40.00"},{"v":12.500000000000002,"d":"12.50"}]
[{"$nulls":59},18,0.85,{"v":42.5,"d":"42.50"},{"v":6,"d":"6.00"},{"v":25,"d":"25.00"},{"v":17,"d":"17.00"},{"$f":"$BL$156*'Oculto EcuS'!BI149","v":21.25},{"v":20,"d":"20.00"},1.56,{"v":42.5,"d":"42.50"},{"v":11.764705882352942,"d":"11.76"}]
[{"$nulls":59},19,{"v":0.9,"d":"0.90"},{"v":45,"d":"45.00"},{"v":4,"d":"4.00"},{"v":25,"d":"25.00"},{"v":18,"d":"18.00"},{"$f":"$BL$156*'Oculto EcuS'!BI150","v":{"v":22.5,"d":"22.50"}},{"v":20,"d":"20.00"},1.64,{"v":45,"d":"45.00"},{"v":11.111111111111112,"d":"11.11"}]
[{"$nulls":59},20,0.95,{"v":47.5,"d":"47.50"},{"v":2,"d":"2.00"},{"v":25,"d":"25.00"},{"v":19,"d":"19.00"},{"$f":"$BL$156*'Oculto EcuS'!BI151","v":23.75},{"v":20,"d":"20.00"},1.72,{"v":47.5,"d":"47.50"},{"v":10.526315789473685,"d":"10.53"}]
[{"$nulls":59},21,{"v":1,"d":"1.00"},{"v":50,"d":"50.00"},0,{"v":25,"d":"25.00"},{"v":20,"d":"20.00"},{"$f":"$BL$156*'Oculto EcuS'!BI152","v":{"v":25,"d":"25.00"}},{"v":20,"d":"20.00"},1.8,{"v":50,"d":"50.00"},{"v":10.000000000000002,"d":"10.00"}]
[]
[{"$nulls":60},"m",{"$f":"BJ125","v":{"v":200,"d":"200.00"}},null,"x1","x2"]
[{"$nulls":60},"p1'",{"$f":"'Min CVyVE'!D7","v":4},null,{"$f":"BJ156","v":0.5},{"$f":"1-BL155","v":0.5}]
[{"$nulls":60},"alpha",{"$f":"BJ127","v":0.5},null,{"$f":"BJ156*BJ154/BJ155","v":{"v":25,"d":"25.00"}},{"$f":"(1-BJ156)*BJ154/BJ157","v":{"v":20,"d":"20.00"}}]
[{"$nulls":60},"p2",{"$f":"BJ128","v":5},null,null,{"$f":"(BL156^(BL155))*(BM156^(BM155))","v":22.360679774997898}]
[]
[{"$nulls":59},"compensada",null,"Recta Presupuestaria",{"$nulls":6},"Curva de Indiferencia"]
[{"$nulls":59},"Unidades","ponderador","x1","x2","x5lin",null,"x6lin",null,"Cota","x1","x2"]
[{"$nulls":59},1,0,{"$f":"$BJ$183/$BJ$184*BI161","v":0},{"$f":"$BJ$183/$BJ$186-$BJ$184/$BJ$186*BJ161","v":{"v":40.00000000000001,"d":"40.00"}},{"$f":"$BL$185","v":{"v":25.000000000000004,"d":"25.00"}},{"$f":"$BM$185*BI161","v":0},{"$f":"$BL$185*BI161","v":0},{"$f":"$BM$185","v":{"v":20.000000000000004,"d":"20.00"}}]
[{"$nulls":59},2,0.05,{"$f":"$BJ$183/$BJ$184*BI162","v":{"v":2.5000000000000004,"d":"2.50"}},{"$f":"$BJ$183/$BJ$186-$BJ$184/$BJ$186*BJ162","v":{"v":38.00000000000001,"d":"38.00"}},{"$f":"$BL$185","v":{"v":25.000000000000004,"d":"25.00"}},{"$f":"$BM$185*BI162","v":{"v":1.0000000000000002,"d":"1.00"}},{"$f":"$BL$185*BI162","v":{"v":1.2500000000000002,"d":"1.25"}},{"$f":"$BM$185","v":{"v":20.000000000000004,"d":"20.00"}},0.279999999999999,{"$f":"BJ162","v":{"v":2.5000000000000004,"d":"2.50"}},{"$f":"($BM$186/(BQ162^($BL$184)))^(1/$BM$184)","v":{"v":200.00000000000003,"d":"200.00"}}]
[{"$nulls":59},3,{"v":0.1,"d":"0.10"},{"v":5.000000000000001,"d":"5.00"},{"v":36.00000000000001,"d":"36.00"},{"v":25.000000000000004,"d":"25.00"},{"v":2.0000000000000004,"d":"2.00"},{"v":2.5000000000000004,"d":"2.50"},{"v":20.000000000000004,"d":"20.00"},0.359999999999999,{"$f":"BJ163","v":{"v":5.000000000000001,"d":"5.00"}},{"$f":"($BM$186/(BQ163^($BL$184)))^(1/$BM$184)","v":{"v":100,"d":"100.00"}}]
[{"$nulls":59},4,0.15,{"v":7.500000000000001,"d":"7.50"},{"v":34.00000000000001,"d":"34.00"},{"v":25.000000000000004,"d":"25.00"},{"v":3.0000000000000004,"d":"3.00"},{"v":3.7500000000000004,"d":"3.75"},{"v":20.000000000000004,"d":"20.00"},0.44,{"v":7.500000000000001,"d":"7.50"},{"v":66.66666666666667,"d":"66.67"}]
[{"$nulls":59},5,{"v":0.2,"d":"0.20"},{"v":10.000000000000002,"d":"10.00"},{"v":32.00000000000001,"d":"32.00"},{"v":25.000000000000004,"d":"25.00"},{"v":4.000000000000001,"d":"4.00"},{"v":5.000000000000001,"d":"5.00"},{"v":20.000000000000004,"d":"20.00"},0.52,{"v":10.000000000000002,"d":"10.00"},{"v":50.00000000000001,"d":"50.00"}]
[{"$nulls":59},6,0.25,{"v":12.500000000000002,"d":"12.50"},{"v":30.000000000000007,"d":"30.00"},{"v":25.000000000000004,"d":"25.00"},{"v":5.000000000000001,"d":"5.00"},{"v":6.250000000000001,"d":"6.25"},{"v":20.000000000000004,"d":"20.00"},0.6,{"v":12.500000000000002,"d":"12.50"},{"v":40.00000000000001,"d":"40.00"}]
[{"$nulls":59},7,{"v":0.3,"d":"0.30"},{"v":15.000000000000002,"d":"15.00"},{"v":28.000000000000007,"d":"28.00"},{"v":25.000000000000004,"d":"25.00"},{"v":6.000000000000001,"d":"6.00"},{"v":7.500000000000001,"d":"7.50"},{"v":20.000000000000004,"d":"20.00"},0.68,{"v":15.000000000000002,"d":"15.00"},{"v":33.33333333333333,"d":"33.33"}]
[{"$nulls":59},8,0.35,{"v":17.5,"d":"17.50"},{"v":26.000000000000007,"d":"26.00"},{"v":25.000000000000004,"d":"25.00"},{"v":7.000000000000001,"d":"7.00"},8.75,{"v":20.000000000000004,"d":"20.00"},0.76,{"v":17.5,"d":"17.50"},{"v":28.57142857142857,"d":"28.57"}]
[{"$nulls":59},9,{"v":0.4,"d":"0.40"},{"v":20.000000000000004,"d":"20.00"},{"v":24.000000000000004,"d":"24.00"},{"v":25.000000000000004,"d":"25.00"},{"v":8.000000000000002,"d":"8.00"},{"v":10.000000000000002,"d":"10.00"},{"v":20.000000000000004,"d":"20.00"},0.84,{"v":20.000000000000004,"d":"20.00"},{"v":25,"d":"25.00"}]
[{"$nulls":59},10,0.45,{"v":22.500000000000004,"d":"22.50"},{"v":22.000000000000004,"d":"22.00"},{"v":25.000000000000004,"d":"25.00"},{"v":9.000000000000002,"d":"9.00"},{"v":11.250000000000002,"d":"11.25"},{"v":20.000000000000004,"d":"20.00"},0.92,{"v":22.500000000000004,"d":"22.50"},{"v":22.222222222222225,"d":"22.22"}]
[{"$nulls":59},11,{"v":0.5,"d":"0.50"},{"v":25.000000000000004,"d":"25.00"},{"v":20.000000000000004,"d":"20.00"},{"v":25.000000000000004,"d":"25.00"},{"v":10.000000000000002,"d":"10.00"},{"v":12.500000000000002,"d":"12.50"},{"v":20.000000000000004,"d":"20.00"},1,{"v":25.000000000000004,"d":"25.00"},{"v":20.000000000000004,"d":"20.00"}]
[{"$nulls":59},12,0.55,{"v":27.500000000000007,"d":"27.50"},{"v":18,"d":"18.00"},{"v":25.000000000000004,"d":"25.00"},{"v":11.000000000000004,"d":"11.00"},{"v":13.750000000000004,"d":"13.75"},{"v":20.000000000000004,"d":"20.00"},1.08,{"v":27.500000000000007,"d":"27.50"},{"v":18.181818181818176,"d":"18.18"}]
[{"$nulls":59},13,{"v":0.6,"d":"0.60"},{"v":30.000000000000004,"d":"30.00"},{"v":16.000000000000004,"d":"16.00"},{"v":25.000000000000004,"d":"25.00"},{"v":12.000000000000002,"d":"12.00"},{"v":15.000000000000002,"d":"15.00"},{"v":20.000000000000004,"d":"20.00"},1.16,{"v":30.000000000000004,"d":"30.00"},{"v":16.666666666666668,"d":"16.67"}]
[{"$nulls":59},14,0.65,{"v":32.50000000000001,"d":"32.50"},{"v":14,"d":"14.00"},{"v":25.000000000000004,"d":"25.00"},{"v":13.000000000000004,"d":"13.00"},{"v":16.250000000000004,"d":"16.25"},{"v":20.000000000000004,"d":"20.00"},1.24,{"v":32.50000000000001,"d":"32.50"},{"v":15.384615384615383,"d":"15.38"}]
[{"$nulls":59},15,{"v":0.7,"d":"0.70"},{"v":35,"d":"35.00"},{"v":12.000000000000007,"d":"12.00"},{"v":25.000000000000004,"d":"25.00"},{"v":14.000000000000002,"d":"14.00"},{"v":17.5,"d":"17.50"},{"v":20.000000000000004,"d":"20.00"},1.32,{"v":35,"d":"35.00"},{"v":14.285714285714285,"d":"14.29"}]
[{"$nulls":59},16,0.75,{"v":37.50000000000001,"d":"37.50"},{"v":10,"d":"10.00"},{"v":25.000000000000004,"d":"25.00"},{"v":15.000000000000004,"d":"15.00"},{"v":18.750000000000004,"d":"18.75"},{"v":20.000000000000004,"d":"20.00"},1.4,{"v":37.50000000000001,"d":"37.50"},{"v":13.333333333333332,"d":"13.33"}]
[{"$nulls":59},17,{"v":0.8,"d":"0.80"},{"v":40.00000000000001,"d":"40.00"},{"v":8,"d":"8.00"},{"v":25.000000000000004,"d":"25.00"},{"v":16.000000000000004,"d":"16.00"},{"v":20.000000000000004,"d":"20.00"},{"v":20.000000000000004,"d":"20.00"},1.48,{"v":40.00000000000001,"d":"40.00"},{"v":12.500000000000002,"d":"12.50"}]
[{"$nulls":59},18,0.85,{"v":42.50000000000001,"d":"42.50"},{"v":6,"d":"6.00"},{"v":25.000000000000004,"d":"25.00"},{"v":17.000000000000004,"d":"17.00"},{"v":21.250000000000004,"d":"21.25"},{"v":20.000000000000004,"d":"20.00"},1.56,{"v":42.50000000000001,"d":"42.50"},{"v":11.764705882352942,"d":"11.76"}]
[{"$nulls":59},19,{"v":0.9,"d":"0.90"},{"v":45.00000000000001,"d":"45.00"},{"v":4,"d":"4.00"},{"v":25.000000000000004,"d":"25.00"},{"v":18.000000000000004,"d":"18.00"},{"v":22.500000000000004,"d":"22.50"},{"v":20.000000000000004,"d":"20.00"},1.64,{"v":45.00000000000001,"d":"45.00"},{"v":11.111111111111112,"d":"11.11"}]
[{"$nulls":59},20,0.95,{"v":47.50000000000001,"d":"47.50"},{"v":2,"d":"2.00"},{"v":25.000000000000004,"d":"25.00"},{"v":19.000000000000004,"d":"19.00"},{"v":23.750000000000004,"d":"23.75"},{"v":20.000000000000004,"d":"20.00"},1.72,{"v":47.50000000000001,"d":"47.50"},{"v":10.526315789473681,"d":"10.53"}]
[{"$nulls":59},21,{"v":1,"d":"1.00"},{"v":50.00000000000001,"d":"50.00"},0,{"v":25.000000000000004,"d":"25.00"},{"v":20.000000000000004,"d":"20.00"},{"v":25.000000000000004,"d":"25.00"},{"v":20.000000000000004,"d":"20.00"},1.8,{"v":50.00000000000001,"d":"50.00"},{"v":10.000000000000002,"d":"10.00"}]
[]
[{"$nulls":60},"m",{"$f":"BL185*BJ184+BM185*BJ186","v":{"v":200.00000000000003,"d":"200.00"}},null,"x1","x2"]
[{"$nulls":60},"p1'",{"$f":"BJ155","v":4},null,{"$f":"BJ185","v":0.5},{"$f":"1-BL184","v":0.5}]
[{"$nulls":60},"alpha",{"$f":"BJ156","v":0.5},null,{"$f":"BM186*BL184/BJ184*(BJ184/BL184)^BL184*(BJ186/BM184)^BM184","v":{"v":25.000000000000004,"d":"25.00"}},{"$f":"BM186*BM184/BJ186*(BJ184/BL184)^BL184*(BJ186/BM184)^BM184","v":{"v":20.000000000000004,"d":"20.00"}}]
[{"$nulls":60},"p2",{"$f":"BJ157","v":5},null,null,{"$f":"BM128","v":{"v":22.360679774997898,"d":"22.36"}}]
[]
[{"$nulls":59},"equivalente",null,"Recta Presupuestaria",{"$nulls":6},"Curva de Indiferencia"]
[{"$nulls":59},"Unidades","ponderador","x1","x2","x5lin",null,"x6lin",null,"Cota","x1","x2"]
[{"$nulls":59},1,0,{"$f":"$BJ$212/$BJ$213*BI190","v":0},{"$f":"$BJ$212/$BJ$215-$BJ$213/$BJ$215*BJ190","v":{"v":40.00000000000001,"d":"40.00"}},{"$f":"$BL$214","v":{"v":25.000000000000004,"d":"25.00"}},{"$f":"$BM$214*BI190","v":0},{"$f":"$BL$214*BI190","v":0},{"$f":"$BM$214","v":{"v":20.000000000000004,"d":"20.00"}}]
[{"$nulls":59},2,0.05,{"$f":"$BJ$212/$BJ$213*BI191","v":{"v":2.5000000000000004,"d":"2.50"}},{"$f":"$BJ$212/$BJ$215-$BJ$213/$BJ$215*BJ191","v":{"v":38.00000000000001,"d":"38.00"}},{"$f":"$BL$214","v":{"v":25.000000000000004,"d":"25.00"}},{"$f":"$BM$214*BI191","v":{"v":1.0000000000000002,"d":"1.00"}},{"$f":"$BL$214*BI191","v":{"v":1.2500000000000002,"d":"1.25"}},{"$f":"$BM$214","v":{"v":20.000000000000004,"d":"20.00"}},0.279999999999999,{"$f":"BJ191","v":{"v":2.5000000000000004,"d":"2.50"}},{"$f":"($BM$215/(BQ191^($BL$213)))^(1/$BM$213)","v":{"v":200.00000000000003,"d":"200.00"}}]
[{"$nulls":59},3,{"v":0.1,"d":"0.10"},{"v":5.000000000000001,"d":"5.00"},{"v":36.00000000000001,"d":"36.00"},{"v":25.000000000000004,"d":"25.00"},{"v":2.0000000000000004,"d":"2.00"},{"v":2.5000000000000004,"d":"2.50"},{"v":20.000000000000004,"d":"20.00"},0.359999999999999,{"$f":"BJ192","v":{"v":5.000000000000001,"d":"5.00"}},{"$f":"($BM$215/(BQ192^($BL$213)))^(1/$BM$213)","v":{"v":100,"d":"100.00"}}]
[{"$nulls":59},4,0.15,{"v":7.500000000000001,"d":"7.50"},{"v":34.00000000000001,"d":"34.00"},{"v":25.000000000000004,"d":"25.00"},{"v":3.0000000000000004,"d":"3.00"},{"v":3.7500000000000004,"d":"3.75"},{"v":20.000000000000004,"d":"20.00"},0.44,{"v":7.500000000000001,"d":"7.50"},{"v":66.66666666666667,"d":"66.67"}]
[{"$nulls":59},5,{"v":0.2,"d":"0.20"},{"v":10.000000000000002,"d":"10.00"},{"v":32.00000000000001,"d":"32.00"},{"v":25.000000000000004,"d":"25.00"},{"v":4.000000000000001,"d":"4.00"},{"v":5.000000000000001,"d":"5.00"},{"v":20.000000000000004,"d":"20.00"},0.52,{"v":10.000000000000002,"d":"10.00"},{"v":50.00000000000001,"d":"50.00"}]
[{"$nulls":59},6,0.25,{"v":12.500000000000002,"d":"12.50"},{"v":30.000000000000007,"d":"30.00"},{"v":25.000000000000004,"d":"25.00"},{"v":5.000000000000001,"d":"5.00"},{"v":6.250000000000001,"d":"6.25"},{"v":20.000000000000004,"d":"20.00"},0.6,{"v":12.500000000000002,"d":"12.50"},{"v":40.00000000000001,"d":"40.00"}]
[{"$nulls":59},7,{"v":0.3,"d":"0.30"},{"v":15.000000000000002,"d":"15.00"},{"v":28.000000000000007,"d":"28.00"},{"v":25.000000000000004,"d":"25.00"},{"v":6.000000000000001,"d":"6.00"},{"v":7.500000000000001,"d":"7.50"},{"v":20.000000000000004,"d":"20.00"},0.68,{"v":15.000000000000002,"d":"15.00"},{"v":33.33333333333333,"d":"33.33"}]
[{"$nulls":59},8,0.35,{"v":17.5,"d":"17.50"},{"v":26.000000000000007,"d":"26.00"},{"v":25.000000000000004,"d":"25.00"},{"v":7.000000000000001,"d":"7.00"},8.75,{"v":20.000000000000004,"d":"20.00"},0.76,{"v":17.5,"d":"17.50"},{"v":28.57142857142857,"d":"28.57"}]
[{"$nulls":59},9,{"v":0.4,"d":"0.40"},{"v":20.000000000000004,"d":"20.00"},{"v":24.000000000000004,"d":"24.00"},{"v":25.000000000000004,"d":"25.00"},{"v":8.000000000000002,"d":"8.00"},{"v":10.000000000000002,"d":"10.00"},{"v":20.000000000000004,"d":"20.00"},0.84,{"v":20.000000000000004,"d":"20.00"},{"v":25,"d":"25.00"}]
[{"$nulls":59},10,0.45,{"v":22.500000000000004,"d":"22.50"},{"v":22.000000000000004,"d":"22.00"},{"v":25.000000000000004,"d":"25.00"},{"v":9.000000000000002,"d":"9.00"},{"v":11.250000000000002,"d":"11.25"},{"v":20.000000000000004,"d":"20.00"},0.92,{"v":22.500000000000004,"d":"22.50"},{"v":22.222222222222225,"d":"22.22"}]
[{"$nulls":59},11,{"v":0.5,"d":"0.50"},{"v":25.000000000000004,"d":"25.00"},{"v":20.000000000000004,"d":"20.00"},{"v":25.000000000000004,"d":"25.00"},{"v":10.000000000000002,"d":"10.00"},{"v":12.500000000000002,"d":"12.50"},{"v":20.000000000000004,"d":"20.00"},1,{"v":25.000000000000004,"d":"25.00"},{"v":20.000000000000004,"d":"20.00"}]
[{"$nulls":59},12,0.55,{"v":27.500000000000007,"d":"27.50"},{"v":18,"d":"18.00"},{"v":25.000000000000004,"d":"25.00"},{"v":11.000000000000004,"d":"11.00"},{"v":13.750000000000004,"d":"13.75"},{"v":20.000000000000004,"d":"20.00"},1.08,{"v":27.500000000000007,"d":"27.50"},{"v":18.181818181818176,"d":"18.18"}]
[{"$nulls":59},13,{"v":0.6,"d":"0.60"},{"v":30.000000000000004,"d":"30.00"},{"v":16.000000000000004,"d":"16.00"},{"v":25.000000000000004,"d":"25.00"},{"v":12.000000000000002,"d":"12.00"},{"v":15.000000000000002,"d":"15.00"},{"v":20.000000000000004,"d":"20.00"},1.16,{"v":30.000000000000004,"d":"30.00"},{"v":16.666666666666668,"d":"16.67"}]
[{"$nulls":59},14,0.65,{"v":32.50000000000001,"d":"32.50"},{"v":14,"d":"14.00"},{"v":25.000000000000004,"d":"25.00"},{"v":13.000000000000004,"d":"13.00"},{"v":16.250000000000004,"d":"16.25"},{"v":20.000000000000004,"d":"20.00"},1.24,{"v":32.50000000000001,"d":"32.50"},{"v":15.384615384615383,"d":"15.38"}]
[{"$nulls":59},15,{"v":0.7,"d":"0.70"},{"v":35,"d":"35.00"},{"v":12.000000000000007,"d":"12.00"},{"v":25.000000000000004,"d":"25.00"},{"v":14.000000000000002,"d":"14.00"},{"v":17.5,"d":"17.50"},{"v":20.000000000000004,"d":"20.00"},1.32,{"v":35,"d":"35.00"},{"v":14.285714285714285,"d":"14.29"}]
[{"$nulls":59},16,0.75,{"v":37.50000000000001,"d":"37.50"},{"v":10,"d":"10.00"},{"v":25.000000000000004,"d":"25.00"},{"v":15.000000000000004,"d":"15.00"},{"v":18.750000000000004,"d":"18.75"},{"v":20.000000000000004,"d":"20.00"},1.4,{"v":37.50000000000001,"d":"37.50"},{"v":13.333333333333332,"d":"13.33"}]
[{"$nulls":59},17,{"v":0.8,"d":"0.80"},{"v":40.00000000000001,"d":"40.00"},{"v":8,"d":"8.00"},{"v":25.000000000000004,"d":"25.00"},{"v":16.000000000000004,"d":"16.00"},{"v":20.000000000000004,"d":"20.00"},{"v":20.000000000000004,"d":"20.00"},1.48,{"v":40.00000000000001,"d":"40.00"},{"v":12.500000000000002,"d":"12.50"}]
[{"$nulls":59},18,0.85,{"v":42.50000000000001,"d":"42.50"},{"v":6,"d":"6.00"},{"v":25.000000000000004,"d":"25.00"},{"v":17.000000000000004,"d":"17.00"},{"v":21.250000000000004,"d":"21.25"},{"v":20.000000000000004,"d":"20.00"},1.56,{"v":42.50000000000001,"d":"42.50"},{"v":11.764705882352942,"d":"11.76"}]
[{"$nulls":59},19,{"v":0.9,"d":"0.90"},{"v":45.00000000000001,"d":"45.00"},{"v":4,"d":"4.00"},{"v":25.000000000000004,"d":"25.00"},{"v":18.000000000000004,"d":"18.00"},{"v":22.500000000000004,"d":"22.50"},{"v":20.000000000000004,"d":"20.00"},1.64,{"v":45.00000000000001,"d":"45.00"},{"v":11.111111111111112,"d":"11.11"}]
[{"$nulls":59},20,0.95,{"v":47.50000000000001,"d":"47.50"},{"v":2,"d":"2.00"},{"v":25.000000000000004,"d":"25.00"},{"v":19.000000000000004,"d":"19.00"},{"v":23.750000000000004,"d":"23.75"},{"v":20.000000000000004,"d":"20.00"},1.72,{"v":47.50000000000001,"d":"47.50"},{"v":10.526315789473681,"d":"10.53"}]
[{"$nulls":59},21,{"v":1,"d":"1.00"},{"v":50.00000000000001,"d":"50.00"},0,{"v":25.000000000000004,"d":"25.00"},{"v":20.000000000000004,"d":"20.00"},{"v":25.000000000000004,"d":"25.00"},{"v":20.000000000000004,"d":"20.00"},1.8,{"v":50.00000000000001,"d":"50.00"},{"v":10.000000000000002,"d":"10.00"}]
[]
[{"$nulls":60},"m",{"$f":"BL214*BJ213+BM214*BJ215","v":{"v":200.00000000000003,"d":"200.00"}},null,"x1","x2"]
[{"$nulls":60},"p1",{"$f":"BJ126","v":4},null,{"$f":"BJ214","v":0.5},{"$f":"1-BL213","v":0.5}]
[{"$nulls":60},"alpha",{"$f":"BJ185","v":0.5},null,{"$f":"BM215*BL213/BJ213*(BJ213/BL213)^BL213*(BJ215/BM213)^BM213","v":{"v":25.000000000000004,"d":"25.00"}},{"$f":"BM215*BM213/BJ215*(BJ213/BL213)^BL213*(BJ215/BM213)^BM213","v":{"v":20.000000000000004,"d":"20.00"}}]
[{"$nulls":60},"p2",{"$f":"BJ186","v":5},null,null,{"$f":"BM157","v":{"v":22.360679774997898,"d":"22.36"}}]

{"sheet":"Cobb-Douglas EcuS","index":2,"n_rows":32,"n_cols":7,"rows_kept":32,"hidden":true,"merged":[[0,0,0,6],[2,0,2,6],[28,1,28,2],[28,4,28,5],[29,1,29,2],[29,4,29,5],[30,1,30,2],[30,4,30,5],[31,1,31,2]]}
["IDENTIDAD DE SLUTSKY"]
[]
["COBB-DOUGLAS"]
[null,null,"RECTA PRESUPUESTAL"]
[null,null,"m","p1","x1","p2","x2"]
[null,"Inicial",{"v":200,"d":"200.0"},{"v":4,"d":"4.0"},{"$f":"F13","v":{"v":20,"d":"20.0"}},{"v":7,"d":"7.0"},{"$f":"C13","v":{"v":17.142857142857146,"d":"17.1"}}]
[null,"Final",{"$f":"$C$6","v":{"v":200,"d":"200.0"}},{"$f":"D6","v":{"v":4,"d":"4.0"}},{"$f":"F14","v":{"v":20,"d":"20.0"}},{"$f":"$F$6","v":{"v":7,"d":"7.0"}},{"$f":"C14","v":{"v":17.142857142857146,"d":"17.1"}}]
[null,"Compensada",{"$f":"'Oculto EcuS'!I85","v":{"v":200,"d":"200.0"}},{"$f":"D7","v":{"v":4,"d":"4.0"}},{"$f":"F15","v":{"v":20,"d":"20.0"}},{"$f":"$F$6","v":{"v":7,"d":"7.0"}},{"$f":"C15","v":{"v":17.142857142857146,"d":"17.1"}}]
[null,null,"Inserte los datos correspondientes"]
[]
[null,null,"PARÁMETROS DE  LA RECTA  PRESUPUESTAL"]
[null,null,"x2","b0","b1","x1"]
[null,"Inicial",{"$f":"D13+(E13*F13)","v":{"v":17.142857142857146,"d":"17.1"}},{"$f":"C6/F6","v":{"v":28.571428571428573,"d":"28.6"}},{"$f":"D6/F6*-1","v":{"v":-0.5714285714285714,"d":"-0.6"}},{"$f":"'Oculto EcuS'!E27","v":{"v":20,"d":"20.0"}}]
[null,"Final",{"$f":"D14+(E14*F14)","v":{"v":17.142857142857146,"d":"17.1"}},{"$f":"C7/F7","v":{"v":28.571428571428573,"d":"28.6"}},{"$f":"D7/F7*-1","v":{"v":-0.5714285714285714,"d":"-0.6"}},{"$f":"'Oculto EcuS'!E56","v":{"v":20,"d":"20.0"}}]
[null,"Compensada",{"$f":"D15+(E15*F15)","v":{"v":17.142857142857146,"d":"17.1"}},{"$f":"C8/F8","v":{"v":28.571428571428573,"d":"28.6"}},{"$f":"D8/F8*-1","v":{"v":-0.5714285714285714,"d":"-0.6"}},{"$f":"'Oculto EcuS'!E85","v":{"v":20,"d":"20.0"}}]
[]
[{"$nulls":3},"Inicial","Final","Compensada"]
[null,"Máxima cantidad de x1",null,{"$f":"C6/D6","v":{"v":50,"d":"50.0"}},{"$f":"C7/D7","v":{"v":50,"d":"50.0"}},{"$f":"C8/D8","v":{"v":50,"d":"50.0"}}]
[null,"Máxima cantidad de x2",null,{"$f":"C6/F6","v":{"v":28.571428571428573,"d":"28.6"}},{"$f":"C7/F7","v":{"v":28.571428571428573,"d":"28.6"}},{"$f":"C8/F8","v":{"v":28.571428571428573,"d":"28.6"}}]
[null,"Precio relativo (<0)",null,{"$f":"(D6/F6)*(-1)","v":{"v":-0.5714285714285714,"d":"-0.6"}},{"$f":"(D7/F7)*(-1)","v":{"v":-0.5714285714285714,"d":"-0.6"}},{"$f":"(D8/F8)*(-1)","v":{"v":-0.5714285714285714,"d":"-0.6"}}]
[]
[null,null,"PARÁMETROS DE  FUNCIÓN COBB-DOUGLAS"]
[null,null,"k","a","x1*","1-a","x2*"]
[null,"Inicial",{"$f":"'Oculto EcuS'!F28","v":{"v":18.23315911280242,"d":"18.2"}},0.4,{"$f":"'Oculto EcuS'!$E$27","v":{"v":20,"d":"20.0"}},{"$f":"1-D24","v":0.6},{"$f":"'Oculto EcuS'!F27","v":{"v":17.142857142857142,"d":"17.1"}}]
[null,"Final",{"$f":"'Oculto EcuS'!F57","v":{"v":18.23315911280242,"d":"18.2"}},{"$f":"D24","v":0.4},{"$f":"'Oculto EcuS'!$E$56","v":{"v":20,"d":"20.0"}},{"$f":"1-D25","v":0.6},{"$f":"'Oculto EcuS'!$F$56","v":{"v":17.142857142857142,"d":"17.1"}}]
[null,"Compensada",{"$f":"'Oculto EcuS'!F86","v":{"v":18.23315911280242,"d":"18.2"}},{"$f":"D25","v":0.4},{"$f":"'Oculto EcuS'!$E$85","v":{"v":20,"d":"20.0"}},{"$f":"1-D26","v":0.6},{"$f":"'Oculto EcuS'!$F$85","v":{"v":17.142857142857142,"d":"17.1"}}]
[]
[]
[null,"Títulos",null,null,"Efecto sustitución",null,{"$f":"E26-E24","v":{"v":0,"d":"0.0"}}]
[null,"Resultados",null,null,"Efecto ingreso",null,{"$f":"E25-E26","v":{"v":0,"d":"0.0"}}]
[null,"Insertar datos",null,null,"Efecto total",null,{"$f":"G30+G29","v":{"v":0,"d":"0.0"}}]
[null,"Cantidad de equilibrio"]

{"sheet":"CompPerf EcuS","index":3,"n_rows":32,"n_cols":7,"rows_kept":32,"hidden":true,"merged":[[0,0,0,6],[2,0,2,6],[28,1,28,2],[28,4,28,5],[29,1,29,2],[29,4,29,5],[30,1,30,2],[30,4,30,5],[31,1,31,2]]}
["IDENTIDAD DE SLUTSKY"]
[]
["COMPLEMENTOS PERFECTOS"]
[null,null,"RECTA PRESUPUESTAL"]
[null,null,"m","p1","x1","p2","x2"]
[null,"Inicial",{"v":300,"d":"300.0"},{"v":5,"d":"5.0"},{"$f":"D24","v":{"v":17.647058823529413,"d":"17.6"}},{"v":6,"d":"6.0"},{"$f":"E24","v":{"v":35.294117647058826,"d":"35.3"}}]
[null,"Final",{"$f":"C6","v":{"v":300,"d":"300.0"}},{"$f":"D6","v":{"v":5,"d":"5.0"}},{"$f":"D25","v":{"v":17.647058823529413,"d":"17.6"}},{"$f":"F6","v":{"v":6,"d":"6.0"}},{"$f":"E25","v":{"v":35.294117647058826,"d":"35.3"}}]
[null,"Compensada",{"$f":"'Oculto EcuS'!AE91","v":{"v":300,"d":"300.0"}},{"$f":"D7","v":{"v":5,"d":"5.0"}},{"$f":"D26","v":{"v":17.647058823529413,"d":"17.6"}},{"$f":"F7","v":{"v":6,"d":"6.0"}},{"$f":"E26","v":{"v":35.294117647058826,"d":"35.3"}}]
[null,"Inserte los datos correspondientes",null,null,"Complementario 1 a:",null,{"v":2,"d":"2.0"}]
[]
[null,null,"PARÁMETROS DE  LA RECTA  PRESUPUESTAL"]
[null,null,"x2","b0","b1","x1"]
[null,"Inicial",{"$f":"D13+(E13*F13)","v":{"v":35.294117647058826,"d":"35.3"}},{"$f":"C6/F6","v":{"v":50,"d":"50.0"}},{"$f":"D6/F6*-1","v":{"v":-0.8333333333333334,"d":"-0.8"}},{"$f":"E6","v":{"v":17.647058823529413,"d":"17.6"}}]
[null,"Final",{"$f":"E25","v":{"v":35.294117647058826,"d":"35.3"}},{"$f":"C7/F7","v":{"v":50,"d":"50.0"}},{"$f":"D7/F7*-1","v":{"v":-0.8333333333333334,"d":"-0.8"}},{"$f":"D25","v":{"v":17.647058823529413,"d":"17.6"}}]
[null,"Compensada",{"$f":"E26","v":{"v":35.294117647058826,"d":"35.3"}},{"$f":"C8/F8","v":{"v":50,"d":"50.0"}},{"$f":"D8/F8*-1","v":{"v":-0.8333333333333334,"d":"-0.8"}},{"$f":"D26","v":{"v":17.647058823529413,"d":"17.6"}}]
[]
[{"$nulls":3},"Inicial","Final","Compensada"]
[null,"Máxima cantidad de x1",null,{"$f":"C6/D6","v":{"v":60,"d":"60.0"}},{"$f":"C7/D7","v":{"v":60,"d":"60.0"}},{"$f":"C8/D8","v":{"v":60,"d":"60.0"}}]
[null,"Máxima cantidad de x2",null,{"$f":"C6/F6","v":{"v":50,"d":"50.0"}},{"$f":"C7/F7","v":{"v":50,"d":"50.0"}},{"$f":"C8/F8","v":{"v":50,"d":"50.0"}}]
[null,"Precio relativo (<0)",null,{"$f":"E13","v":{"v":-0.8333333333333334,"d":"-0.8"}},{"$f":"E14","v":{"v":-0.8333333333333334,"d":"-0.8"}},{"$f":"E15","v":{"v":-0.8333333333333334,"d":"-0.8"}}]
[]
[null,null,"PARÁMETROS DE LA CURVA DE INDIFERENCIA"]
[null,null,"k","x1*","x2*"]
[null,"Inicial",{"$f":"MAX('Oculto EcuS'!AB23,'Oculto EcuS'!AC3)","v":{"v":60,"d":"60.0"}},{"$f":"'Oculto EcuS'!AB28","v":{"v":17.647058823529413,"d":"17.6"}},{"$f":"'Oculto EcuS'!AB29","v":{"v":35.294117647058826,"d":"35.3"}}]
[null,"Final",{"$f":"MAX('Oculto EcuS'!AB55,'Oculto EcuS'!AC55)","v":{"v":60,"d":"60.0"}},{"$f":"'Oculto EcuS'!AB60","v":{"v":17.647058823529413,"d":"17.6"}},{"$f":"'Oculto EcuS'!AB61","v":{"v":35.294117647058826,"d":"35.3"}}]
[null,"Compensada",{"$f":"MAX('Oculto EcuS'!AB87,'Oculto EcuS'!AC87)","v":{"v":60,"d":"60.0"}},{"$f":"'Oculto EcuS'!AB92","v":{"v":17.647058823529413,"d":"17.6"}},{"$f":"'Oculto EcuS'!AB93","v":{"v":35.294117647058826,"d":"35.3"}}]
[]
[]
[null,"Títulos",null,null,"Efecto sustitución",null,{"$f":"D26-D24","v":{"v":0,"d":"0.0"}}]
[null,"Resultados",null,null,"Efecto ingreso",null,{"$f":"D25-D26","v":{"v":0,"d":"0.0"}}]
[null,"Insertar datos",null,null,"Efecto total",null,{"$f":"G30+G29","v":{"v":0,"d":"0.0"}}]
[null,"Cantidad de equilibrio"]

{"sheet":"Cuasilineales EcuS","index":4,"n_rows":32,"n_cols":7,"rows_kept":32,"hidden":true,"merged":[[0,0,0,6],[2,0,2,6],[28,1,28,2],[28,4,28,5],[29,1,29,2],[29,4,29,5],[30,1,30,2],[30,4,30,5],[31,1,31,2]]}
["IDENTIDAD DE SLUTSKY"]
[]
["CUASILINEALES"]
[null,null,"RECTA PRESUPUESTAL"]
[null,null,"m","p1","x1","p2","x2"]
[null,"Inicial",{"v":300,"d":"300.0"},{"v":3,"d":"3.0"},{"$f":"F13","v":{"v":33.333333333333336,"d":"33.3"}},{"v":100,"d":"100.0"},{"$f":"C13","v":{"v":2,"d":"2.0"}}]
[null,"Final",{"$f":"$C$6","v":{"v":300,"d":"300.0"}},{"$f":"D6","v":{"v":3,"d":"3.0"}},{"$f":"F14","v":{"v":33.333333333333336,"d":"33.3"}},{"$f":"$F$6","v":{"v":100,"d":"100.0"}},{"$f":"C14","v":{"v":2,"d":"2.0"}}]
[null,"Compensada",{"$f":"'Oculto EcuS'!BE80","v":{"v":300,"d":"300.0"}},{"$f":"D7","v":{"v":3,"d":"3.0"}},{"$f":"F15","v":{"v":33.333333333333336,"d":"33.3"}},{"$f":"$F$6","v":{"v":100,"d":"100.0"}},{"$f":"C15","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,"Inicial",{"$f":"'Oculto EcuS'!BB26","v":{"v":2,"d":"2.0"}},{"$f":"C6/F6","v":{"v":3,"d":"3.0"}},{"$f":"D6/F6*-1","v":{"v":-0.03,"d":"-0.0"}},{"$f":"'Oculto EcuS'!BA26","v":{"v":33.333333333333336,"d":"33.3"}}]
[null,"Final",{"$f":"'Oculto EcuS'!BB53","v":{"v":2,"d":"2.0"}},{"$f":"C7/F7","v":{"v":3,"d":"3.0"}},{"$f":"D7/F7*-1","v":{"v":-0.03,"d":"-0.0"}},{"$f":"'Oculto EcuS'!BA53","v":{"v":33.333333333333336,"d":"33.3"}}]
[null,"Compensada",{"$f":"'Oculto EcuS'!BB80","v":{"v":2,"d":"2.0"}},{"$f":"C8/F8","v":{"v":3,"d":"3.0"}},{"$f":"D8/F8*-1","v":{"v":-0.03,"d":"-0.0"}},{"$f":"'Oculto EcuS'!BA80","v":{"v":33.333333333333336,"d":"33.3"}}]
[]
[{"$nulls":3},"Inicial","Final","Compensada"]
[null,"Máxima cantidad de x1",null,{"$f":"C6/D6","v":{"v":100,"d":"100.0"}},{"$f":"C7/D7","v":{"v":100,"d":"100.0"}},{"$f":"C8/D8","v":{"v":100,"d":"100.0"}}]
[null,"Máxima cantidad de x2",null,{"$f":"C6/F6","v":{"v":3,"d":"3.0"}},{"$f":"C7/F7","v":{"v":3,"d":"3.0"}},{"$f":"C8/F8","v":{"v":3,"d":"3.0"}}]
[null,"Precio relativo (<0)",null,{"$f":"(D6/F6)*(-1)","v":{"v":-0.03,"d":"-0.0"}},{"$f":"(D7/F7)*(-1)","v":{"v":-0.03,"d":"-0.0"}},{"$f":"(D8/F8)*(-1)","v":{"v":-0.03,"d":"-0.0"}}]
[]
[null,null,"PARÁMETROS DE FUNCIÓN CUASILINEAL"]
[null,null,"k","x1*","x2*"]
[null,"Inicial",{"$f":"'Oculto EcuS'!AZ26","v":{"v":5.506557897319982,"d":"5.5"}},{"$f":"'Oculto EcuS'!BA26","v":{"v":33.333333333333336,"d":"33.3"}},{"$f":"'Oculto EcuS'!BB26","v":{"v":2,"d":"2.0"}}]
[null,"Final",{"$f":"'Oculto EcuS'!AZ53","v":{"v":5.506557897319982,"d":"5.5"}},{"$f":"'Oculto EcuS'!BA53","v":{"v":33.333333333333336,"d":"33.3"}},{"$f":"'Oculto EcuS'!BB53","v":{"v":2,"d":"2.0"}}]
[null,"Compensada",{"$f":"'Oculto EcuS'!AZ80","v":{"v":5.506557897319982,"d":"5.5"}},{"$f":"'Oculto EcuS'!BA80","v":{"v":33.333333333333336,"d":"33.3"}},{"$f":"'Oculto EcuS'!BB80","v":{"v":2,"d":"2.0"}}]
[]
[]
[null,"Títulos",null,null,"Efecto sustitución",null,{"$f":"D26-D24","v":{"v":0,"d":"0.0"}}]
[null,"Resultados",null,null,"Efecto ingreso",null,{"$f":"D25-D26","v":{"v":0,"d":"0.0"}}]
[null,"Insertar datos",null,null,"Efecto total",null,{"$f":"G30+G29","v":{"v":0,"d":"0.0"}}]
[null,"Cantidad de equilibrio"]

{"sheet":"Min Cobb-Douglas","index":5,"n_rows":32,"n_cols":7,"rows_kept":32,"hidden":true,"merged":[[0,0,0,6],[2,0,2,6],[28,1,28,2],[28,4,28,5],[29,1,29,2],[29,4,29,5],[30,1,30,2],[30,4,30,5],[31,1,31,2]]}
["IDENTIDAD DE SLUTSKY"]
[]
["Cobb-Douglas"]
[null,null,"RECTA PRESUPUESTAL"]
[null,null,"m","p1","x1","p2","x2"]
[null,"Inicial",{"v":200,"d":"200.0"},{"v":4,"d":"4.0"},{"$f":"F13","v":{"v":20,"d":"20.0"}},{"v":5,"d":"5.0"},{"$f":"C13","v":{"v":24,"d":"24.0"}}]
[null,"Final",{"$f":"$C$6","v":{"v":200,"d":"200.0"}},{"$f":"D6","v":{"v":4,"d":"4.0"}},{"$f":"F14","v":{"v":20,"d":"20.0"}},{"$f":"$F$6","v":{"v":5,"d":"5.0"}},{"$f":"C14","v":{"v":24,"d":"24.0"}}]
[null,"Compensada",{"$f":"'Oculto EcuS'!BJ83","v":{"v":200.00000000000003,"d":"200.0"}},{"$f":"D7","v":{"v":4,"d":"4.0"}},{"$f":"F15","v":{"v":20,"d":"20.0"}},{"$f":"$F$6","v":{"v":5,"d":"5.0"}},{"$f":"C15","v":{"v":24.000000000000007,"d":"24.0"}}]
[null,null,"Inserte los datos correspondientes"]
[]
[null,null,"PARÁMETROS DE  LA RECTA  PRESUPUESTAL"]
[null,null,"x2","b0","b1","x1"]
[null,"Inicial",{"$f":"D13+(E13*F13)","v":{"v":24,"d":"24.0"}},{"$f":"C6/F6","v":{"v":40,"d":"40.0"}},{"$f":"D6/F6*-1","v":-0.8},{"$f":"'Oculto EcuS'!E27","v":{"v":20,"d":"20.0"}}]
[null,"Final",{"$f":"D14+(E14*F14)","v":{"v":24,"d":"24.0"}},{"$f":"C7/F7","v":{"v":40,"d":"40.0"}},{"$f":"D7/F7*-1","v":-0.8},{"$f":"'Oculto EcuS'!E56","v":{"v":20,"d":"20.0"}}]
[null,"Compensada",{"$f":"D15+(E15*F15)","v":{"v":24.000000000000007,"d":"24.0"}},{"$f":"C8/F8","v":{"v":40.00000000000001,"d":"40.0"}},{"$f":"D8/F8*-1","v":-0.8},{"$f":"'Oculto EcuS'!E85","v":{"v":20,"d":"20.0"}}]
[]
[{"$nulls":3},"Inicial","Final","Compensada"]
[null,"Máxima cantidad de x1",null,{"$f":"C6/D6","v":{"v":50,"d":"50.0"}},{"$f":"C7/D7","v":{"v":50,"d":"50.0"}},{"$f":"C8/D8","v":{"v":50.00000000000001,"d":"50.0"}}]
[null,"Máxima cantidad de x2",null,{"$f":"C6/F6","v":{"v":40,"d":"40.0"}},{"$f":"C7/F7","v":{"v":40,"d":"40.0"}},{"$f":"C8/F8","v":{"v":40.00000000000001,"d":"40.0"}}]
[null,"Precio relativo (<0)",null,{"$f":"(D6/F6)*(-1)","v":-0.8},{"$f":"(D7/F7)*(-1)","v":-0.8},{"$f":"(D8/F8)*(-1)","v":-0.8}]
[]
[null,null,"PARÁMETROS DE  FUNCIÓN COBB-DOUGLAS"]
[null,null,"k","a","x1*","1-a","x2*"]
[null,"Inicial",{"$f":"'Oculto EcuS'!BM28","v":{"v":22.360679774997898,"d":"22.4"}},0.5,{"$f":"'Oculto EcuS'!BL27","v":{"v":25,"d":"25.0"}},{"$f":"1-D24","v":0.5},{"$f":"'Oculto EcuS'!BM27","v":{"v":20,"d":"20.0"}}]
[null,"Final",{"$f":"'Oculto EcuS'!BM57","v":{"v":22.360679774997898,"d":"22.4"}},{"$f":"D24","v":0.5},{"$f":"'Oculto EcuS'!BL56","v":{"v":25,"d":"25.0"}},{"$f":"1-D25","v":0.5},{"$f":"'Oculto EcuS'!BM56","v":{"v":20,"d":"20.0"}}]
[null,"Compensada",{"$f":"'Oculto EcuS'!BM86","v":{"v":22.360679774997898,"d":"22.4"}},{"$f":"D25","v":0.5},{"$f":"'Oculto EcuS'!BL85","v":{"v":25.000000000000004,"d":"25.0"}},{"$f":"1-D26","v":0.5},{"$f":"'Oculto EcuS'!BM85","v":{"v":20.000000000000004,"d":"20.0"}}]
[]
[]
[null,"Títulos",null,null,"Efecto sustitución",null,{"$f":"E26-E24","v":{"v":0,"d":"0.0"}}]
[null,"Resultados",null,null,"Efecto ingreso",null,{"$f":"E25-E26","v":{"v":0,"d":"0.0"}}]
[null,"Insertar datos",null,null,"Efecto total",null,{"$f":"G30+G29","v":{"v":0,"d":"0.0"}}]
[null,"Cantidad de equilibrio"]

{"sheet":"Min CVyVE","index":6,"n_rows":32,"n_cols":7,"rows_kept":32,"hidden":true,"merged":[[0,0,0,6],[2,0,2,6],[28,1,28,2],[28,4,28,5],[29,1,29,2],[29,4,29,5],[30,1,30,2],[30,4,30,5],[31,1,31,2]]}
["IDENTIDAD DE SLUTSKY"]
[]
["Cobb-Douglas"]
[null,null,"RECTA PRESUPUESTAL"]
[null,null,"m","p1","x1","p2","x2"]
[null,"Inicial",{"v":200,"d":"200.0"},{"v":4,"d":"4.0"},{"$f":"F13","v":{"v":20,"d":"20.0"}},{"v":5,"d":"5.0"},{"$f":"C13","v":{"v":24,"d":"24.0"}}]
[null,"Final",{"$f":"$C$6","v":{"v":200,"d":"200.0"}},{"$f":"D6","v":{"v":4,"d":"4.0"}},{"$f":"F14","v":{"v":20,"d":"20.0"}},{"$f":"$F$6","v":{"v":5,"d":"5.0"}},{"$f":"C14","v":{"v":24,"d":"24.0"}}]
[null,"Compensada",{"$f":"'Oculto EcuS'!BJ183","v":{"v":200.00000000000003,"d":"200.0"}},{"$f":"D7","v":{"v":4,"d":"4.0"}},{"$f":"F15","v":{"v":20.000000000000004,"d":"20.0"}},{"$f":"$F$6","v":{"v":5,"d":"5.0"}},{"$f":"C15","v":{"v":24.000000000000004,"d":"24.0"}}]
[null,null,"Inserte los datos correspondientes"]
[]
[null,null,"PARÁMETROS DE  LA RECTA  PRESUPUESTAL"]
[null,null,"x2","b0","b1","x1"]
[null,"Inicial",{"$f":"D13+(E13*F13)","v":{"v":24,"d":"24.0"}},{"$f":"C6/F6","v":{"v":40,"d":"40.0"}},{"$f":"D6/F6*-1","v":-0.8},{"$f":"G24","v":{"v":20,"d":"20.0"}}]
[null,"Final",{"$f":"D14+(E14*F14)","v":{"v":24,"d":"24.0"}},{"$f":"C7/F7","v":{"v":40,"d":"40.0"}},{"$f":"D7/F7*-1","v":-0.8},{"$f":"G25","v":{"v":20,"d":"20.0"}}]
[null,"Compensada",{"$f":"D15+(E15*F15)","v":{"v":24.000000000000004,"d":"24.0"}},{"$f":"C8/F8","v":{"v":40.00000000000001,"d":"40.0"}},{"$f":"D8/F8*-1","v":-0.8},{"$f":"G26","v":{"v":20.000000000000004,"d":"20.0"}}]
[]
[{"$nulls":3},"Inicial","Final","Compensada"]
[null,"Máxima cantidad de x1",null,{"$f":"C6/D6","v":{"v":50,"d":"50.0"}},{"$f":"C7/D7","v":{"v":50,"d":"50.0"}},{"$f":"C8/D8","v":{"v":50.00000000000001,"d":"50.0"}}]
[null,"Máxima cantidad de x2",null,{"$f":"C6/F6","v":{"v":40,"d":"40.0"}},{"$f":"C7/F7","v":{"v":40,"d":"40.0"}},{"$f":"C8/F8","v":{"v":40.00000000000001,"d":"40.0"}}]
[null,"Precio relativo (<0)",null,{"$f":"(D6/F6)*(-1)","v":-0.8},{"$f":"(D7/F7)*(-1)","v":-0.8},{"$f":"(D8/F8)*(-1)","v":-0.8}]
[]
[null,null,"PARÁMETROS DE  FUNCIÓN COBB-DOUGLAS"]
[null,null,"k","a","x1*","1-a","x2*"]
[null,"Inicial",{"$f":"'Oculto EcuS'!BM128","v":{"v":22.360679774997898,"d":"22.4"}},0.5,{"$f":"'Oculto EcuS'!BL127","v":{"v":25,"d":"25.0"}},{"$f":"1-D24","v":0.5},{"$f":"'Oculto EcuS'!BM127","v":{"v":20,"d":"20.0"}}]
[null,"Final",{"$f":"'Oculto EcuS'!BM157","v":{"v":22.360679774997898,"d":"22.4"}},{"$f":"D24","v":0.5},{"$f":"'Oculto EcuS'!BL156","v":{"v":25,"d":"25.0"}},{"$f":"1-D25","v":0.5},{"$f":"'Oculto EcuS'!BM156","v":{"v":20,"d":"20.0"}}]
[null,"Compensada",{"$f":"'Oculto EcuS'!BM186","v":{"v":22.360679774997898,"d":"22.4"}},{"$f":"D25","v":0.5},{"$f":"'Oculto EcuS'!BL185","v":{"v":25.000000000000004,"d":"25.0"}},{"$f":"1-D26","v":0.5},{"$f":"'Oculto EcuS'!BM185","v":{"v":20.000000000000004,"d":"20.0"}}]
[null,"Equivalente",{"$f":"C25","v":{"v":22.360679774997898,"d":"22.4"}},{"$f":"D26","v":0.5},{"$f":"'Oculto EcuS'!BL214","v":{"v":25.000000000000004,"d":"25.0"}},{"$f":"1-D27","v":0.5},{"$f":"'Oculto EcuS'!BM214","v":{"v":20.000000000000004,"d":"20.0"}}]
[]
[null,"Títulos",null,null,"Efecto sustitución",null,{"$f":"E26-E24","v":{"v":0,"d":"0.0"}}]
[null,"Resultados",null,null,"Efecto ingreso",null,{"$f":"E25-E26","v":{"v":0,"d":"0.0"}}]
[null,"Insertar datos",null,null,"Efecto total",null,{"$f":"G30+G29","v":{"v":0,"d":"0.0"}}]
[null,"Cantidad de equilibrio"]

{"sheet":"Min CompPerf","index":7,"n_rows":32,"n_cols":7,"rows_kept":32,"hidden":true,"merged":[[0,0,0,6],[2,0,2,6],[8,4,8,5],[28,1,28,2],[28,4,28,5],[29,1,29,2],[29,4,29,5],[30,1,30,2],[30,4,30,5],[31,1,31,2]]}
["IDENTIDAD DE SLUTSKY"]
[]
["COMPLEMENTOS PERFECTOS"]
[null,null,"RECTA PRESUPUESTAL"]
[null,null,"m","p1","x1","p2","x2"]
[null,"Inicial",{"v":100,"d":"100.0"},{"v":4,"d":"4.0"},{"$f":"D24","v":12.5},{"v":4,"d":"4.0"},{"$f":"E24","v":12.5}]
[null,"Final",{"$f":"C6","v":{"v":100,"d":"100.0"}},{"$f":"D6","v":{"v":4,"d":"4.0"}},{"$f":"D25","v":12.5},{"$f":"F6","v":{"v":4,"d":"4.0"}},{"$f":"E25","v":12.5}]
[null,"Compensada",{"$f":"'Oculto EcuS'!AE91","v":{"v":300,"d":"300.0"}},{"$f":"D7","v":{"v":4,"d":"4.0"}},{"$f":"D26","v":12.5},{"$f":"F7","v":{"v":4,"d":"4.0"}},{"$f":"E26","v":12.5}]
[null,"Inserte los datos correspondientes",null,null,"Complementario 1 a:",null,{"v":1,"d":"1.0"}]
[]
[null,null,"PARÁMETROS DE  LA RECTA  PRESUPUESTAL"]
[null,null,"x2","b0","b1","x1"]
[null,"Inicial",{"$f":"D13+(E13*F13)","v":12.5},{"$f":"C6/F6","v":{"v":25,"d":"25.0"}},{"$f":"D6/F6*-1","v":{"v":-1,"d":"-1.0"}},{"$f":"E6","v":12.5}]
[null,"Final",{"$f":"E25","v":12.5},{"$f":"C7/F7","v":{"v":25,"d":"25.0"}},{"$f":"D7/F7*-1","v":{"v":-1,"d":"-1.0"}},{"$f":"D25","v":12.5}]
[null,"Compensada",{"$f":"E26","v":12.5},{"$f":"C8/F8","v":{"v":75,"d":"75.0"}},{"$f":"D8/F8*-1","v":{"v":-1,"d":"-1.0"}},{"$f":"D26","v":12.5}]
[]
[{"$nulls":3},"Inicial","Final","Compensada"]
[null,"Máxima cantidad de x1",null,{"$f":"C6/D6","v":{"v":25,"d":"25.0"}},{"$f":"C7/D7","v":{"v":25,"d":"25.0"}},{"$f":"C8/D8","v":{"v":75,"d":"75.0"}}]
[null,"Máxima cantidad de x2",null,{"$f":"C6/F6","v":{"v":25,"d":"25.0"}},{"$f":"C7/F7","v":{"v":25,"d":"25.0"}},{"$f":"C8/F8","v":{"v":75,"d":"75.0"}}]
[null,"Precio relativo (<0)",null,{"$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,"Inicial",{"$f":"MAX('Oculto EcuS'!AB23,'Oculto EcuS'!AC3)","v":{"v":60,"d":"60.0"}},{"$f":"'Oculto EcuS'!BX28","v":12.5},{"$f":"'Oculto EcuS'!BX29","v":12.5}]
[null,"Final",{"$f":"MAX('Oculto EcuS'!AB55,'Oculto EcuS'!AC55)","v":{"v":60,"d":"60.0"}},{"$f":"'Oculto EcuS'!BX60","v":12.5},{"$f":"'Oculto EcuS'!BX61","v":12.5}]
[null,"Compensada",{"$f":"'Oculto EcuS'!BX89","v":{"v":100,"d":"100.0"}},{"$f":"'Oculto EcuS'!BX92","v":12.5},{"$f":"'Oculto EcuS'!BX93","v":12.5}]
[]
[]
[null,"Títulos",null,null,"Efecto sustitución",null,{"$f":"D26-D24","v":{"v":0,"d":"0.0"}}]
[null,"Resultados",null,null,"Efecto ingreso",null,{"$f":"D26-D25","v":{"v":0,"d":"0.0"}}]
[null,"Insertar datos",null,null,"Efecto total",null,{"$f":"G30+G29","v":{"v":0,"d":"0.0"}}]
[null,"Cantidad de equilibrio"]

{"sheet":"Min SustPerf","index":8,"n_rows":32,"n_cols":7,"rows_kept":32,"hidden":true,"merged":[[0,0,0,6],[2,0,2,6],[8,4,8,5],[28,1,28,2],[28,4,28,5],[29,1,29,2],[29,4,29,5],[30,1,30,2],[30,4,30,5],[31,1,31,2]]}
["IDENTIDAD DE SLUTSKY"]
[]
["SUSTITUTOS PERFECTOS"]
[null,null,"RECTA PRESUPUESTAL"]
[null,null,"m","p1","x1","p2","x2"]
[null,"Inicial",{"v":300,"d":"300.0"},{"v":4,"d":"4.0"},{"$f":"D24","v":{"v":75,"d":"75.0"}},{"v":6,"d":"6.0"},{"$f":"E24","v":{"v":0,"d":"0.0"}}]
[null,"Final",{"$f":"C6","v":{"v":300,"d":"300.0"}},{"$f":"D6","v":{"v":4,"d":"4.0"}},{"$f":"D25","v":{"v":75,"d":"75.0"}},{"$f":"F6","v":{"v":6,"d":"6.0"}},{"$f":"E25","v":{"v":0,"d":"0.0"}}]
[null,"Compensada",{"$f":"'Oculto EcuS'!CH95","v":{"v":300,"d":"300.0"}},{"$f":"D7","v":{"v":4,"d":"4.0"}},{"$f":"D26","v":{"v":75,"d":"75.0"}},{"$f":"F7","v":{"v":6,"d":"6.0"}},{"$f":"E26","v":{"v":0,"d":"0.0"}}]
[null,"Inserte los datos correspondientes",null,null,"Relación 1 a:",null,{"v":1,"d":"1.0"}]
[]
[null,null,"PARÁMETROS DE  LA RECTA  PRESUPUESTAL"]
[null,null,"x2","b0","b1","x1"]
[null,"Inicial",{"$f":"D13+(E13*F13)","v":{"v":0,"d":"0.0"}},{"$f":"C6/F6","v":{"v":50,"d":"50.0"}},{"$f":"D6/F6*-1","v":{"v":-0.6666666666666666,"d":"-0.7"}},{"$f":"E6","v":{"v":75,"d":"75.0"}}]
[null,"Final",{"$f":"E25","v":{"v":0,"d":"0.0"}},{"$f":"C7/F7","v":{"v":50,"d":"50.0"}},{"$f":"D7/F7*-1","v":{"v":-0.6666666666666666,"d":"-0.7"}},{"$f":"D25","v":{"v":75,"d":"75.0"}}]
[null,"Compensada",{"$f":"E26","v":{"v":0,"d":"0.0"}},{"$f":"C8/F8","v":{"v":50,"d":"50.0"}},{"$f":"D8/F8*-1","v":{"v":-0.6666666666666666,"d":"-0.7"}},{"$f":"D26","v":{"v":75,"d":"75.0"}}]
[]
[{"$nulls":3},"Inicial","Final","Compensada"]
[null,"Máxima cantidad de x1",null,{"$f":"C6/D6","v":{"v":75,"d":"75.0"}},{"$f":"C7/D7","v":{"v":75,"d":"75.0"}},{"$f":"C8/D8","v":{"v":75,"d":"75.0"}}]
[null,"Máxima cantidad de x2",null,{"$f":"C6/F6","v":{"v":50,"d":"50.0"}},{"$f":"C7/F7","v":{"v":50,"d":"50.0"}},{"$f":"C8/F8","v":{"v":50,"d":"50.0"}}]
[null,"Precio relativo (<0)",null,{"$f":"E13","v":{"v":-0.6666666666666666,"d":"-0.7"}},{"$f":"E14","v":{"v":-0.6666666666666666,"d":"-0.7"}},{"$f":"E15","v":{"v":-0.6666666666666666,"d":"-0.7"}}]
[]
[null,null,"PARÁMETROS DE LA CURVA DE INDIFERENCIA"]
[null,null,"k","x1*","x2*"]
[null,"Inicial",{"$f":"'Oculto EcuS'!CH28","v":{"v":75,"d":"75.0"}},{"$f":"'Oculto EcuS'!CH31","v":{"v":75,"d":"75.0"}},{"$f":"'Oculto EcuS'!CH27","v":{"v":0,"d":"0.0"}}]
[null,"Final",{"$f":"'Oculto EcuS'!CH63","v":{"v":75,"d":"75.0"}},{"$f":"'Oculto EcuS'!CH61","v":{"v":75,"d":"75.0"}},{"$f":"'Oculto EcuS'!CH62","v":{"v":0,"d":"0.0"}}]
[null,"Compensada",{"$f":"'Oculto EcuS'!CH98","v":{"v":75,"d":"75.0"}},{"$f":"'Oculto EcuS'!CH96","v":{"v":75,"d":"75.0"}},{"$f":"'Oculto EcuS'!CH97","v":{"v":0,"d":"0.0"}}]
[]
[]
[null,"Títulos",null,null,"Efecto sustitución",null,{"$f":"'Oculto EcuS'!CM108","v":{"v":0,"d":"0.0"}}]
[null,"Resultados",null,null,"Efecto ingreso",null,{"$f":"'Oculto EcuS'!CM109","v":{"v":0,"d":"0.0"}}]
[null,"Insertar datos",null,null,"Efecto total",null,{"$f":"'Oculto EcuS'!CM110","v":{"v":0,"d":"0.0"}}]
[null,"Cantidad de equilibrio"]

{"sheet":"SustPerf EcuS","index":9,"n_rows":32,"n_cols":7,"rows_kept":32,"hidden":true,"merged":[[0,0,0,6],[2,0,2,6],[8,4,8,5],[28,1,28,2],[28,4,28,5],[29,1,29,2],[29,4,29,5],[30,1,30,2],[30,4,30,5],[31,1,31,2]]}
["IDENTIDAD DE SLUTSKY"]
[]
["SUSTITUTOS PERFECTOS"]
[null,null,"RECTA PRESUPUESTAL"]
[null,null,"m","p1","x1","p2","x2"]
[null,"Inicial",{"v":200,"d":"200.0"},{"v":4,"d":"4.0"},{"$f":"D24","v":{"v":50,"d":"50.0"}},{"v":5,"d":"5.0"},{"$f":"E24","v":{"v":0,"d":"0.0"}}]
[null,"Final",{"$f":"C6","v":{"v":200,"d":"200.0"}},{"$f":"D6","v":{"v":4,"d":"4.0"}},{"$f":"D25","v":{"v":50,"d":"50.0"}},{"$f":"F6","v":{"v":5,"d":"5.0"}},{"$f":"E25","v":{"v":0,"d":"0.0"}}]
[null,"Compensada",{"$f":"'Oculto EcuS'!AK95","v":{"v":200,"d":"200.0"}},{"$f":"D7","v":{"v":4,"d":"4.0"}},{"$f":"D26","v":{"v":0,"d":"0.0"}},{"$f":"F7","v":{"v":5,"d":"5.0"}},{"$f":"E26","v":{"v":40,"d":"40.0"}}]
[null,"Inserte los datos correspondientes",null,null,"Relación 1 a:",null,{"v":1,"d":"1.0"}]
[]
[null,null,"PARÁMETROS DE  LA RECTA  PRESUPUESTAL"]
[null,null,"x2","b0","b1","x1"]
[null,"Inicial",{"$f":"D13+(E13*F13)","v":{"v":0,"d":"0.0"}},{"$f":"C6/F6","v":{"v":40,"d":"40.0"}},{"$f":"D6/F6*-1","v":-0.8},{"$f":"E6","v":{"v":50,"d":"50.0"}}]
[null,"Final",{"$f":"E25","v":{"v":0,"d":"0.0"}},{"$f":"C7/F7","v":{"v":40,"d":"40.0"}},{"$f":"D7/F7*-1","v":-0.8},{"$f":"D25","v":{"v":50,"d":"50.0"}}]
[null,"Compensada",{"$f":"E26","v":{"v":40,"d":"40.0"}},{"$f":"C8/F8","v":{"v":40,"d":"40.0"}},{"$f":"D8/F8*-1","v":-0.8},{"$f":"D26","v":{"v":0,"d":"0.0"}}]
[]
[{"$nulls":3},"Inicial","Final","Compensada"]
[null,"Máxima cantidad de x1",null,{"$f":"C6/D6","v":{"v":50,"d":"50.0"}},{"$f":"C7/D7","v":{"v":50,"d":"50.0"}},{"$f":"C8/D8","v":{"v":50,"d":"50.0"}}]
[null,"Máxima cantidad de x2",null,{"$f":"C6/F6","v":{"v":40,"d":"40.0"}},{"$f":"C7/F7","v":{"v":40,"d":"40.0"}},{"$f":"C8/F8","v":{"v":40,"d":"40.0"}}]
[null,"Precio relativo (<0)",null,{"$f":"E13","v":-0.8},{"$f":"E14","v":-0.8},{"$f":"E15","v":-0.8}]
[]
[null,null,"PARÁMETROS DE LA CURVA DE INDIFERENCIA"]
[null,null,"k","x1*","x2*"]
[null,"Inicial",{"$f":"'Oculto EcuS'!AK28","v":{"v":50,"d":"50.0"}},{"$f":"'Oculto EcuS'!AK31","v":{"v":50,"d":"50.0"}},{"$f":"'Oculto EcuS'!AK32","v":{"v":0,"d":"0.0"}}]
[null,"Final",{"$f":"'Oculto EcuS'!AK63","v":{"v":50,"d":"50.0"}},{"$f":"'Oculto EcuS'!AK66","v":{"v":50,"d":"50.0"}},{"$f":"'Oculto EcuS'!AK67","v":{"v":0,"d":"0.0"}}]
[null,"Compensada",{"$f":"'Oculto EcuS'!AK98","v":{"v":50,"d":"50.0"}},{"$f":"'Oculto EcuS'!AK101","v":{"v":0,"d":"0.0"}},{"$f":"'Oculto EcuS'!AK102","v":{"v":40,"d":"40.0"}}]
[]
[]
[null,"Títulos",null,null,"Efecto sustitución",null,{"$f":"'Oculto EcuS'!AP108","v":{"v":50,"d":"50.0"}}]
[null,"Resultados",null,null,"Efecto ingreso",null,{"$f":"'Oculto EcuS'!AP109","v":{"v":-50,"d":"-50.0"}}]
[null,"Insertar datos",null,null,"Efecto total",null,{"$f":"'Oculto EcuS'!AP110","v":{"v":0,"d":"0.0"}}]
[null,"Cantidad de equilibrio"]