{"text_format":"3","workbook":"xlsx","n_sheets":7,"sheets":["Inicio FPcp","Etapas Produccion FPcp","Funcion Rend.Const. FPcp","Funcion Rend.Var. FPcp","Cambio Tecnologico FPcp","Funcion Polinomio FPcp","Oculto EcuS"],"not_rendered":{"charts":6,"images":7,"macros":1,"defined_names":5},"read":"whole","date_system":"1900"}

{"sheet":"Inicio FPcp","index":0,"n_rows":31,"n_cols":11,"rows_kept":31,"merged":[[22,0,22,2],[30,10,30,11]]}
{"$rows_empty":22}
["    Descargue la versión Kindle"]
{"$rows_empty":7}
[{"$nulls":10},"Miguel Cervantes Jiménez"]

{"sheet":"Etapas Produccion FPcp","index":1,"n_rows":20,"n_cols":11,"rows_kept":20,"hidden":true,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,4],[3,0,3,4],[12,1,12,2],[13,1,13,2],[14,1,14,2],[15,1,15,2],[18,1,18,2],[19,1,19,2]]}
["FUNCIÓN DE PRODUCCIÓN"]
["CORTO PLAZO"]
["PRODUCTO TOTAL, MEDIO Y MARGINAL"]
["Función de producción polinomial"]
[]
[null,null,"y",{"$f":"'Oculto EcuS'!C45","v":{"v":6028.800000000001,"d":"6,028.8"}}]
[null,null,"q1",{"v":480,"d":"480.0"}]
[null,null,"a(q1^3)",{"v":-1E-4,"d":"-0.00010"}]
[null,null,"b(q1^2)",{"v":0.07,"d":"0.07000"}]
[null,null,"c(q1)",{"v":2,"d":"2.00000"},{"$nulls":6},0]
[null,null,"d",{"$f":"'Oculto EcuS'!C50","v":{"v":0,"d":"0.0"}},{"$nulls":6},{"$f":"(D8*(K12^(2))+D9*(K12)+D10+D11/K12)-(3*D8*(K12^(2))+2*D9*K12+D10)","v":{"v":4.9101437802123726E-5,"d":"0.00"}}]
[{"$nulls":3},"Inserte los datos correspondientes",{"$nulls":6},-7.0144770566082926E-4]
[null,"q1",null,{"$f":"'Oculto EcuS'!C46","v":{"v":480,"d":"480.0"}}]
[null,"Producto total",null,{"$f":"'Oculto EcuS'!C52","v":{"v":6028.800000000001,"d":"6,028.8"}}]
[null,"Producto medio",null,{"$f":"'Oculto EcuS'!C53","v":{"v":12.560000000000002,"d":"12.6"}}]
[null,"Producto marginal",null,{"$f":"'Oculto EcuS'!C54","v":{"v":0.0799999999999983,"d":"0.1"}}]
[]
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos"]

{"sheet":"Funcion Rend.Const. FPcp","index":2,"n_rows":22,"n_cols":4,"rows_kept":22,"hidden":true,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,4],[3,0,3,4],[13,1,13,2],[14,1,14,2],[15,1,15,2],[16,1,16,2],[19,1,19,2],[20,1,20,2],[21,1,21,2]]}
["FUNCIÓN DE PRODUCCIÓN"]
["CORTO PLAZO"]
["PRODUCTO TOTAL, MEDIO Y MARGINAL"]
[]
[]
[null,null,"y",{"$f":"'Oculto EcuS'!AH27","v":{"v":109.54451150103323,"d":"109.5"}}]
[null,null,"A",{"v":2,"d":"2.0"}]
[null,null,"q1",{"v":50,"d":"50.0"}]
[null,null,"a",0.5]
[null,null,"q2",{"v":60,"d":"60.0"}]
[null,null,"1-a",{"$f":"1-D9","v":0.5}]
[{"$nulls":3},"Inserte los datos correspondientes"]
[]
[null,"Cantidad de q1",null,{"$f":"'Oculto EcuS'!AH35","v":{"v":50,"d":"50.0"}}]
[null,"Producto total",null,{"$f":"'Oculto EcuS'!AH36","v":{"v":109.54451150103323,"d":"109.5"}}]
[null,"Producto medio",null,{"$f":"'Oculto EcuS'!AH37","v":{"v":2.1908902300206647,"d":"2.19"}}]
[null,"Producto marginal",null,{"$f":"'Oculto EcuS'!AH38","v":{"v":1.0954451150103321,"d":"1.10"}}]
[]
[]
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos"]

{"sheet":"Funcion Rend.Var. FPcp","index":3,"n_rows":22,"n_cols":4,"rows_kept":22,"hidden":true,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,4],[3,0,3,4],[13,1,13,2],[14,1,14,2],[15,1,15,2],[16,1,16,2],[19,1,19,2],[20,1,20,2],[21,1,21,2]]}
["FUNCIÓN DE PRODUCCIÓN"]
["CORTO PLAZO"]
["PRODUCTO TOTAL, MEDIO Y MARGINAL"]
["Rendimientos variables"]
[]
[null,null,"y",{"$f":"'Oculto EcuS'!BV27","v":{"v":25.298221281347036,"d":"25.3"}}]
[null,null,"A",{"v":4,"d":"4.0"}]
[null,null,"q1",{"v":40,"d":"40.0"}]
[null,null,"a",0.5]
[null,null,"q2",{"v":1,"d":"1.0"}]
[null,null,"b",{"v":0,"d":"0.0"}]
[{"$nulls":3},"Inserte los datos correspondientes"]
[]
[null,"Cantidad de q1",null,{"$f":"'Oculto EcuS'!BV35","v":{"v":40,"d":"40.0"}}]
[null,"Producto Total",null,{"$f":"'Oculto EcuS'!BV36","v":{"v":25.298221281347036,"d":"25.3"}}]
[null,"Producto Medio",null,{"$f":"'Oculto EcuS'!BV37","v":{"v":0.6324555320336759,"d":"0.63"}}]
[null,"Producto Marginal",null,{"$f":"'Oculto EcuS'!BV38","v":{"v":0.31622776601683794,"d":"0.32"}}]
[]
[]
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar Datos"]

{"sheet":"Cambio Tecnologico FPcp","index":4,"n_rows":23,"n_cols":5,"rows_kept":23,"hidden":true,"merged":[[0,0,0,5],[1,0,1,5],[2,0,2,5],[11,1,11,2],[14,1,14,3],[15,1,15,3],[16,1,16,3],[17,1,17,3],[18,1,18,3],[20,1,20,2],[21,1,21,2],[22,1,22,2]]}
["FUNCIÓN DE PRODUCCIÓN"]
["CORTO PLAZO"]
["CAMBIO TECNOLÓGICO"]
[]
[null,"FUNCIÓN ","INICIAL",null,"FINAL"]
[null,"y",{"$f":"'Oculto EcuS'!AY27","v":{"v":1000.0000000000001,"d":"1,000.0"}},null,{"$f":"'Oculto EcuS'!BK27","v":{"v":1000.0000000000001,"d":"1,000.0"}}]
[null,"A",{"v":20,"d":"20.0"},null,{"$f":"C7","v":{"v":20,"d":"20.0"}}]
[null,"q1",{"v":50,"d":"50.0"},null,{"$f":"C8","v":{"v":50,"d":"50.0"}}]
[null,"a",0.5,null,{"$f":"C9","v":0.5}]
[null,"q2",{"v":50,"d":"50.0"},null,{"$f":"C10","v":{"v":50,"d":"50.0"}}]
[null,"b",{"$f":"1-C9","v":0.5},null,{"$f":"'Oculto EcuS'!BK32","v":0.5}]
[null,"Inserte los datos INICIALES",null,null,"Cambie los datos INICIALES"]
[]
[]
[null,"Cantidad de q1",null,null,{"$f":"'Oculto EcuS'!AY29","v":{"v":50,"d":"50.0"}}]
[null,"Producto total inicial",null,null,{"$f":"'Oculto EcuS'!BD27","v":{"v":1000.0000000000001,"d":"1,000.0"}}]
[null,"Producto total final",null,null,{"$f":"'Oculto EcuS'!BE27","v":{"v":1000.0000000000001,"d":"1,000.0"}}]
[null,"Variación del producto total",null,null,{"$f":"E17-E16","v":{"v":0,"d":"0.0"}}]
[null,"Porcentaje de variación",null,null,{"$f":"E18/E16","v":{"v":0,"d":"0.0%"}}]
[]
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos"]

{"sheet":"Funcion Polinomio FPcp","index":5,"n_rows":21,"n_cols":4,"rows_kept":21,"hidden":true,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,4],[3,0,3,4],[12,1,12,2],[13,1,13,2],[14,1,14,2],[15,1,15,2],[18,1,18,2],[19,1,19,2],[20,1,20,2]]}
["FUNCIÓN DE PRODUCCIÓN"]
["CORTO PLAZO"]
["PRODUCTO TOTAL, MEDIO Y MARGINAL"]
[]
[]
[null,null,"y",{"$f":"'Oculto EcuS'!CL26","v":{"v":3312.5,"d":"3,312.5"}}]
[null,null,"q1",{"v":250,"d":"250.0"}]
[null,null,"a(q1^3)",{"v":-1E-4,"d":"-0.00010"}]
[null,null,"b(q1^2)",{"v":0.07,"d":"0.07000"}]
[null,null,"c(q1)",{"v":2,"d":"2.00000"}]
[null,null,"d",{"v":0,"d":"0.0"}]
[{"$nulls":3},"Inserte los datos correspondientes"]
[null,"Cantidad de q1",null,{"$f":"'Oculto EcuS'!CL33","v":{"v":250,"d":"250.0"}}]
[null,"Producto total",null,{"$f":"'Oculto EcuS'!CL34","v":{"v":3312.5,"d":"3,312.5"}}]
[null,"Producto medio",null,{"$f":"'Oculto EcuS'!CL35","v":{"v":13.25,"d":"13.3"}}]
[null,"Producto marginal",null,{"$f":"'Oculto EcuS'!CL36","v":{"v":18.25,"d":"18.3"}}]
[]
[]
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos"]

{"sheet":"Oculto EcuS","index":6,"n_rows":54,"n_cols":101,"rows_kept":54,"hidden":true}
[null,"ETAPAS DE LA PRODUCCIÓN",{"$nulls":29},"FUNCIÓN DE PRODUCCIÓN RENDIMIENTOS CONSTANTES",{"$nulls":16},"FUNCIÓN DE PRODUCCIÓN INICIAL",{"$nulls":11},"FUNCIÓN DE PRODUCCIÓN FINAL",{"$nulls":10},"FUNCIÓN DE PRODUCCIÓN RENDIMIENTOS VARIABLES",{"$nulls":15},"FUNCIÓN DE PRODUCCIÓN RENDIMIENTOS CONSTANTES",{"$nulls":9},"pmg,pme"]
[null,"Ponderador","Producto Total","x1",null,null,"Producto Medio","Producto Marginal","maxq1","q1maxpond","max PT","PT ponde","q1","q1","pt","pt","pmg","pmg","origen","origen",null,null,{"$f":"MIN($W$5:$W$433)","v":{"v":217430.13693390242,"d":"217,430"}},{"$nulls":8},"Ponderador","Producto Total","x1","A","allfa","x2","uno menos alfa","Producto Total","Producto Medio","Producto Marginal","max PT","PT ponde","cantidad",null,"Pme","PMg",null,"Ponderador","Función de Producción Inicial","x1","A","allfa","x2","Beta","max PT","PT ponde","y1 Line",null,null,"Ponderador","Función de Producción Final","x1","A","allfa","x2","Beta","y2 Line",{"$nulls":3},"Ponderador","Producto Total","x1","A","allfa","x2","Beta","Producto Total","Producto Medio","Producto Marginal","max PT","PT ponde","cantidad",{"$nulls":3},"Ponderador","Producto Total","q1","Producto Total","Producto Medio","Producto Marginal","max PT","PT ponde","cantidad",null,"line q1","pme ó pmg","q1,1Line","q1,2Line"]
[0,{"$f":"A3","v":0},{"$f":"$C$47*(D3^(3))+$C$48*(D3^(2))+$C$49*D3+$C$50","v":0},{"$f":"$C$46*1.1*B3","v":0},null,null,{"$f":"C3/D3","v":{"$error":"#DIV/0!"}},{"$f":"3*$C$47*(D3^(2))+2*$C$48*D3+$C$49","v":{"v":2,"d":"2.00"}},{"$f":"$H$46","v":{"v":480.5399495698554,"d":"480.54"}},{"$f":"$H$46*B3","v":0},{"$f":"$H$45","v":{"v":6028.821605853788,"d":"6,028.82"}},{"$f":"$H$45*$B3","v":0},{"$f":"$H$50*B3","v":0},{"$f":"$H$50","v":{"v":-7.0144770566082926E-4,"d":"(0.00)"}},{"$f":"$H$51*B3","v":0},{"$f":"$H$51","v":{"v":-1.4028609692652808E-3,"d":"(0.00)"}},{"$f":"$H$53*B3","v":0},{"$f":"$H$53","v":{"v":1.9999017971735988,"d":"2.00"}},0,{"$f":"$K$46","v":233.33333333333331},{"$f":"$K$47*B3","v":0},{"$f":"$K$45*B3","v":0},{"$nulls":9},0,{"$f":"AI3*(AH3^(AJ3)*AK3^(AL3))","v":0},{"$f":"$AH$26*1.2*AF3","v":0},{"$f":"AH28","v":{"v":2,"d":"2.00"}},{"$f":"AH30","v":{"v":0.5,"d":"0.50"}},{"$f":"AH31","v":{"v":60,"d":"60.00"}},{"$f":"AH32","v":{"v":0.5,"d":"0.50"}},{"$f":"AG3","v":0},0,0,{"$f":"AH35","v":{"v":50,"d":"50.00"}},{"$f":"$AH$36*$AF3","v":0},{"$f":"$AP$3*AF3","v":0},{"$f":"$AH$36","v":{"v":109.54451150103323,"d":"109.54"}},{"$f":"$AH$37","v":{"v":2.1908902300206647,"d":"2.19"}},{"$f":"$AH$38","v":{"v":1.0954451150103321,"d":"1.10"}},null,0,{"$f":"AZ3*(AY3^(BA3)*BB3^(BC3))","v":0},{"$f":"AY$29*1.2*AW3","v":0},{"$f":"AY28","v":{"v":20,"d":"20.00"}},{"$f":"AY30","v":{"v":0.5,"d":"0.50"}},{"$f":"AY31","v":{"v":50,"d":"50.00"}},{"$f":"AY32","v":{"v":0.5,"d":"0.50"}},{"$f":"AY35","v":{"v":50,"d":"50.00"}},{"$f":"(MAX($BD$26,$BE$26))*$AW3","v":0},{"$f":"$AY$29*AW3","v":0},{"$f":"$AY$27","v":{"v":1000.0000000000001,"d":"1,000.00"}},null,0,{"$f":"BL3*(BK3^(BM3)*BN3^(BO3))","v":0},{"$f":"BK$29*1.2*BI3","v":0},{"$f":"BK28","v":{"v":20,"d":"20.00"}},{"$f":"BK30","v":{"v":0.5,"d":"0.50"}},{"$f":"BK31","v":{"v":50,"d":"50.00"}},{"$f":"BK32","v":{"v":0.5,"d":"0.50"}},{"$f":"$BK$29*BI3","v":0},{"$f":"$BK$27","v":{"v":1000.0000000000001,"d":"1,000.00"}},null,null,0,{"$f":"BW3*(BV3^(BX3)*BY3^(BZ3))","v":0},{"$f":"$BV$26*1.2*BT3","v":0},{"$f":"BV28","v":{"v":4,"d":"4.00"}},{"$f":"BV30","v":{"v":0.5,"d":"0.50"}},{"$f":"BV31","v":{"v":1,"d":"1.00"}},{"$f":"BV32","v":0},{"$f":"BU3","v":0},0,0,{"$f":"BV35","v":{"v":40,"d":"40.00"}},{"$f":"$BV$36*$BT3","v":0},{"$f":"$CD$3*BT3","v":0},{"$f":"$BV$36","v":{"v":25.298221281347036,"d":"25.30"}},null,null,0,{"$f":"($CL$28*(CL3^(3)))+($CL$29*(CL3^(2)))+($CL$30*CL3)","v":0},{"$f":"($CL$27*1.1)*CJ3","v":0},{"$f":"CK3","v":0},0,0,{"$f":"CL27","v":{"v":250,"d":"250.00"}},{"$f":"$CL$26*CJ3","v":0},{"$f":"$CL$27*CJ3","v":0},{"$f":"$CL$26","v":{"v":3312.5,"d":"3,312.50"}},{"$f":"CR3","v":0},{"$f":"(MAX($CL$35:$CL$36))*CJ3","v":0},{"$f":"$CL$35","v":13.25},{"$f":"$CL$36","v":18.25}]
[{"$f":"A3+(1/40)","v":0.025},{"$f":"A4","v":{"v":0.025,"d":"0.03"}},{"v":38.36680320000001,"d":"38.37"},{"v":13.200000000000001,"d":"13.20"},null,null,{"$f":"C4/D4","v":{"v":2.9065760000000003,"d":"2.91"}},{"$f":"3*$C$47*(D4^(2))+2*$C$48*D4+$C$49","v":{"v":3.7957280000000004,"d":"3.80"}},{"$f":"$H$46","v":{"v":480.5399495698554,"d":"480.54"}},{"$f":"$H$46*B4","v":{"v":12.013498739246387,"d":"12.01"}},{"$f":"$H$45","v":{"v":6028.821605853788,"d":"6,028.82"}},{"$f":"$H$45*$B4","v":{"v":150.72054014634472,"d":"150.72"}},{"$f":"$H$50*B4","v":{"v":-1.7536192641520733E-5,"d":"(0.00)"}},{"$f":"$H$50","v":{"v":-7.0144770566082926E-4,"d":"(0.00)"}},{"$f":"$H$51*B4","v":{"v":-3.5071524231632019E-5,"d":"(0.00)"}},{"$f":"$H$51","v":{"v":-1.4028609692652808E-3,"d":"(0.00)"}},{"$f":"$H$53*B4","v":{"v":0.04999754492933997,"d":"0.05"}},{"$f":"$H$53","v":{"v":1.9999017971735988,"d":"2.00"}},0,{"$f":"$K$46","v":233.33333333333331},{"$f":"$K$47*B4","v":0.4583333333333333},{"$f":"$K$45*B4","v":75.18518518518519},{"$f":"IF(I4=0,1000000000000000,(I4-G4)^(2))","v":{"v":228133.6395477211,"d":"228,134"}},{"$nulls":3},{"$f":"W2-W5","v":{"v":-9871.529752574017,"d":"(9,872)"}},{"$nulls":4},0.05,{"$f":"AI4*(AH4^(AJ4)*AK4^(AL4))","v":{"v":28.14249455894058,"d":"28.14"}},{"v":3.3000000000000003,"d":"3.30"},{"$f":"AI3","v":{"v":2,"d":"2.00"}},{"$f":"AJ3","v":{"v":0.5,"d":"0.50"}},{"$f":"AK3","v":{"v":60,"d":"60.00"}},{"$f":"AL3","v":{"v":0.5,"d":"0.50"}},{"$f":"AG4","v":{"v":28.14249455894058,"d":"28.14"}},{"$f":"AG4/AH4","v":{"v":8.528028654224418,"d":"8.53"}},{"$f":"$AH$30*$AH$28*(($AH$31/AH4)^($AH$32))","v":{"v":4.264014327112209,"d":"4.26"}},{"$f":"AP3","v":{"v":50,"d":"50.00"}},{"$f":"$AH$36*$AF4","v":{"v":5.477225575051662,"d":"5.48"}},{"$f":"$AP$3*AF4","v":{"v":2.5,"d":"2.50"}},{"$f":"$AH$36","v":{"v":109.54451150103323,"d":"109.54"}},{"$f":"$AH$37","v":{"v":2.1908902300206647,"d":"2.19"}},{"$f":"$AH$38","v":{"v":1.0954451150103321,"d":"1.10"}},null,0.05,{"$f":"AZ4*(AY4^(BA4)*BB4^(BC4))","v":{"v":244.9489742783178,"d":"244.95"}},{"$f":"$AY$29*1.2*AW4","v":{"v":3,"d":"3.00"}},{"$f":"AZ3","v":{"v":20,"d":"20.00"}},{"$f":"BA3","v":{"v":0.5,"d":"0.50"}},{"$f":"BB3","v":{"v":50,"d":"50.00"}},{"$f":"BC3","v":{"v":0.5,"d":"0.50"}},{"$f":"BD3","v":{"v":50,"d":"50.00"}},{"v":50.00000000000001,"d":"50.00"},{"$f":"$AY$29*AW4","v":{"v":2.5,"d":"2.50"}},{"$f":"$AY$27","v":{"v":1000.0000000000001,"d":"1,000.00"}},null,0.05,{"$f":"BL4*(BK4^(BM4)*BN4^(BO4))","v":{"v":244.9489742783178,"d":"244.95"}},{"$f":"$AY$29*1.2*BI4","v":{"v":3,"d":"3.00"}},{"$f":"BL3","v":{"v":20,"d":"20.00"}},{"$f":"BM3","v":{"v":0.5,"d":"0.50"}},{"$f":"BN3","v":{"v":50,"d":"50.00"}},{"$f":"BO3","v":{"v":0.5,"d":"0.50"}},{"$f":"$BK$29*BI4","v":{"v":2.5,"d":"2.50"}},{"$f":"$BK$27","v":{"v":1000.0000000000001,"d":"1,000.00"}},null,null,0.05,{"$f":"BW4*(BV4^(BX4)*BY4^(BZ4))","v":{"v":6.499230723708768,"d":"6.50"}},{"$f":"$BV$26*1.2*BT4","v":2.64},{"$f":"BW3","v":{"v":4,"d":"4.00"}},{"$f":"BX3","v":{"v":0.5,"d":"0.50"}},{"$f":"BY3","v":{"v":1,"d":"1.00"}},{"$f":"BZ3","v":0},{"$f":"BU4","v":{"v":6.499230723708768,"d":"6.50"}},{"$f":"BU4/BV4","v":{"v":2.4618298195866544,"d":"2.46"}},{"$f":"$BV$30*CA4/BV4","v":{"v":1.2309149097933272,"d":"1.23"}},{"$f":"CD3","v":{"v":40,"d":"40.00"}},{"$f":"$BV$36*$BT4","v":{"v":1.264911064067352,"d":"1.26"}},{"$f":"$CD$3*BT4","v":{"v":2,"d":"2.00"}},{"$f":"$BV$36","v":{"v":25.298221281347036,"d":"25.30"}},null,null,0.05,{"$f":"($CL$28*(CL4^(3)))+($CL$29*(CL4^(2)))+($CL$30*CL4)","v":{"v":40.4744140625,"d":"40.47"}},{"$f":"($CL$27*1.1)*CJ4","v":13.75},{"$f":"CK4","v":{"v":40.4744140625,"d":"40.47"}},{"$f":"(($CL$28)*((CL4^2)))+($CL$29*CL4)+($CL$30)","v":{"v":2.9435937500000002,"d":"2.94"}},{"$f":"(($CL$28*3)*((CL4^2))+($CL$29*2)*((CL4))+($CL$30))","v":{"v":3.8682812500000003,"d":"3.87"}},{"$f":"CP3","v":{"v":250,"d":"250.00"}},{"$f":"$CL$26*CJ4","v":{"v":165.625,"d":"165.63"}},{"v":12.5,"d":"12.50"},{"$f":"CS3","v":{"v":3312.5,"d":"3,312.50"}},{"$f":"CR4","v":{"v":12.5,"d":"12.50"}},{"$f":"(MAX($CL$35:$CL$36))*CJ4","v":{"v":0.9125000000000001,"d":"0.91"}},{"$f":"$CL$35","v":13.25},{"$f":"$CL$36","v":18.25}]
[{"$f":"A4+(1/40)","v":0.05},0.05,{"v":99.74722560000001,"d":"99.75"},{"v":26.400000000000002,"d":"26.40"},null,null,{"v":3.778304,"d":"3.78"},{"v":5.486912,"d":"5.49"},{"v":480.5399495698554,"d":"480.54"},{"v":24.026997478492774,"d":"24.03"},{"v":6028.821605853788,"d":"6,028.82"},{"v":301.44108029268943,"d":"301.44"},{"v":-3.5072385283041466E-5,"d":"(0.00)"},{"v":-7.0144770566082926E-4,"d":"(0.00)"},{"v":-7.0143048463264037E-5,"d":"(0.00)"},{"v":-1.4028609692652808E-3,"d":"(0.00)"},{"v":0.09999508985867994,"d":"0.10"},{"v":1.9999017971735988,"d":"2.00"},0,233.33333333333331,0.9166666666666666,150.37037037037038,{"$f":"IF(I5=0,1000000000000000,(I5-G5)^(2))","v":{"v":227301.66668647644,"d":"227,302"}},{"$f":"IF($W$2=W5,1,0)","v":0},{"$f":"(IF(X5=1,D5,0))","v":0},{"$f":"IF(Y5>0,C5,0)","v":0},{"$f":"W5-W6","v":{"v":797.2842037545925,"d":"797"}},null,"y",{"$f":"'Etapas Produccion FPcp'!D6","v":6028.800000000001},null,{"v":0.1,"d":"0.10"},{"v":39.7994974842648,"d":"39.80"},{"v":6.6000000000000005,"d":"6.60"},{"$f":"AI4","v":{"v":2,"d":"2.00"}},{"$f":"AJ4","v":{"v":0.5,"d":"0.50"}},{"$f":"AK4","v":{"v":60,"d":"60.00"}},{"$f":"AL4","v":{"v":0.5,"d":"0.50"}},{"v":39.7994974842648,"d":"39.80"},{"v":6.030226891555272,"d":"6.03"},{"$f":"$AH$30*$AH$28*(($AH$31/AH5)^($AH$32))","v":{"v":3.015113445777636,"d":"3.02"}},{"$f":"AP4","v":{"v":50,"d":"50.00"}},{"v":10.954451150103324,"d":"10.95"},{"v":5,"d":"5.00"},{"v":109.54451150103323,"d":"109.54"},{"v":2.1908902300206647,"d":"2.19"},{"v":1.0954451150103321,"d":"1.10"},null,{"v":0.1,"d":"0.10"},{"v":346.4101615137754,"d":"346.41"},{"v":6,"d":"6.00"},{"$f":"AZ4","v":{"v":20,"d":"20.00"}},{"$f":"BA4","v":{"v":0.5,"d":"0.50"}},{"$f":"BB4","v":{"v":50,"d":"50.00"}},{"$f":"BC4","v":{"v":0.5,"d":"0.50"}},{"$f":"BD4","v":{"v":50,"d":"50.00"}},{"v":100.00000000000001,"d":"100.00"},{"v":5,"d":"5.00"},{"v":1000.0000000000001,"d":"1,000.00"},null,{"v":0.1,"d":"0.10"},{"v":346.4101615137754,"d":"346.41"},{"v":6,"d":"6.00"},{"$f":"BL4","v":{"v":20,"d":"20.00"}},{"$f":"BM4","v":{"v":0.5,"d":"0.50"}},{"$f":"BN4","v":{"v":50,"d":"50.00"}},{"$f":"BO4","v":{"v":0.5,"d":"0.50"}},{"v":5,"d":"5.00"},{"v":1000.0000000000001,"d":"1,000.00"},null,null,{"v":0.1,"d":"0.10"},{"v":9.191300234460845,"d":"9.19"},5.28,{"$f":"BW4","v":{"v":4,"d":"4.00"}},{"$f":"BX4","v":{"v":0.5,"d":"0.50"}},{"$f":"BY4","v":{"v":1,"d":"1.00"}},{"$f":"BZ4","v":0},{"v":9.191300234460845,"d":"9.19"},{"v":1.7407765595569782,"d":"1.74"},{"$f":"$BV$30*CA5/BV5","v":{"v":0.8703882797784891,"d":"0.87"}},{"$f":"CD4","v":{"v":40,"d":"40.00"}},{"v":2.529822128134704,"d":"2.53"},{"v":4,"d":"4.00"},{"v":25.298221281347036,"d":"25.30"},null,null,{"v":0.1,"d":"0.10"},{"v":105.85781250000001,"d":"105.86"},{"v":27.5,"d":"27.50"},{"v":105.85781250000001,"d":"105.86"},{"$f":"(($CL$28)*((CL5^2)))+($CL$29*CL5)+($CL$30)","v":{"v":3.849375,"d":"3.85"}},{"$f":"(($CL$28*3)*((CL5^2))+($CL$29*2)*((CL5))+($CL$30))","v":{"v":5.623125,"d":"5.62"}},{"$f":"CP4","v":{"v":250,"d":"250.00"}},331.25,{"v":25,"d":"25.00"},{"$f":"CS4","v":{"v":3312.5,"d":"3,312.50"}},{"v":25,"d":"25.00"},{"v":1.8250000000000002,"d":"1.83"},13.25,18.25]
[0.07500000000000001,{"v":0.07500000000000001,"d":"0.08"},{"v":182.76128640000007,"d":"182.76"},{"v":39.60000000000001,"d":"39.60"},null,null,{"v":4.615184000000001,"d":"4.62"},{"v":7.073552000000001,"d":"7.07"},{"v":480.5399495698554,"d":"480.54"},{"v":36.04049621773916,"d":"36.04"},{"v":6028.821605853788,"d":"6,028.82"},{"v":452.1616204390342,"d":"452.16"},{"v":-5.2608577924562205E-5,"d":"(0.00)"},{"v":-7.0144770566082926E-4,"d":"(0.00)"},{"v":-1.0521457269489608E-4,"d":"(0.00)"},{"v":-1.4028609692652808E-3,"d":"(0.00)"},{"v":0.14999263478801994,"d":"0.15"},{"v":1.9999017971735988,"d":"2.00"},0,233.33333333333331,1.3750000000000002,225.5555555555556,{"v":226504.38248272185,"d":"226,504"},0,{"$f":"(IF(X6=1,D6,0))","v":0},{"$f":"IF(Y6>0,C6,0)","v":0},{"v":762.7705278300273,"d":"763"},null,"A",{"$f":"'Etapas Produccion FPcp'!D7","v":480},null,0.15,{"v":48.744230427815765,"d":"48.74"},{"v":9.9,"d":"9.90"},{"$f":"AI5","v":{"v":2,"d":"2.00"}},{"v":0.5,"d":"0.50"},{"v":60,"d":"60.00"},{"v":0.5,"d":"0.50"},{"v":48.744230427815765,"d":"48.74"},{"v":4.92365963917331,"d":"4.92"},{"v":2.461829819586655,"d":"2.46"},{"v":50,"d":"50.00"},{"v":16.431676725154983,"d":"16.43"},{"v":7.5,"d":"7.50"},{"v":109.54451150103323,"d":"109.54"},{"v":2.1908902300206647,"d":"2.19"},{"v":1.0954451150103321,"d":"1.10"},null,0.15,{"v":424.26406871192853,"d":"424.26"},{"v":9,"d":"9.00"},{"$f":"AZ5","v":{"v":20,"d":"20.00"}},{"v":0.5,"d":"0.50"},{"v":50,"d":"50.00"},{"v":0.5,"d":"0.50"},{"v":50,"d":"50.00"},{"v":150,"d":"150.00"},{"v":7.5,"d":"7.50"},{"v":1000.0000000000001,"d":"1,000.00"},null,0.15,{"v":424.26406871192853,"d":"424.26"},{"v":9,"d":"9.00"},{"$f":"BL5","v":{"v":20,"d":"20.00"}},{"v":0.5,"d":"0.50"},{"v":50,"d":"50.00"},{"v":0.5,"d":"0.50"},{"v":7.5,"d":"7.50"},{"v":1000.0000000000001,"d":"1,000.00"},null,null,0.15,{"v":11.25699782357623,"d":"11.26"},{"v":7.919999999999999,"d":"7.92"},{"$f":"BW5","v":{"v":4,"d":"4.00"}},{"v":0.5,"d":"0.50"},{"v":1,"d":"1.00"},0,{"v":11.25699782357623,"d":"11.26"},{"v":1.4213381090374029,"d":"1.42"},{"v":0.7106690545187014,"d":"0.71"},{"v":40,"d":"40.00"},{"v":3.794733192202055,"d":"3.79"},{"v":6,"d":"6.00"},{"v":25.298221281347036,"d":"25.30"},null,null,0.15,{"v":194.59042968750003,"d":"194.59"},41.25,{"v":194.59042968750003,"d":"194.59"},{"v":4.71734375,"d":"4.72"},{"v":7.26453125,"d":"7.26"},{"v":250,"d":"250.00"},{"v":496.875,"d":"496.88"},{"v":37.5,"d":"37.50"},{"v":3312.5,"d":"3,312.50"},{"v":37.5,"d":"37.50"},{"v":2.7375,"d":"2.74"},13.25,18.25]
[0.1,{"v":0.1,"d":"0.10"},{"v":286.02900480000005,"d":"286.03"},{"v":52.800000000000004,"d":"52.80"},null,null,{"v":5.417216000000001,"d":"5.42"},{"v":8.555648000000001,"d":"8.56"},{"v":480.5399495698554,"d":"480.54"},{"v":48.05399495698555,"d":"48.05"},{"v":6028.821605853788,"d":"6,028.82"},{"v":602.8821605853789,"d":"602.88"},{"v":-7.0144770566082931E-5,"d":"(0.00)"},{"v":-7.0144770566082926E-4,"d":"(0.00)"},{"v":-1.4028609692652807E-4,"d":"(0.00)"},{"v":-1.4028609692652808E-3,"d":"(0.00)"},{"v":0.19999017971735988,"d":"0.20"},{"v":1.9999017971735988,"d":"2.00"},0,233.33333333333331,1.8333333333333333,300.74074074074076,{"v":225741.61195489182,"d":"225,742"},0,{"$f":"(IF(X7=1,D7,0))","v":0},{"$f":"IF(Y7>0,C7,0)","v":0},{"v":728.4245471722388,"d":"728"},null,"x1",{"$f":"'Etapas Produccion FPcp'!D8","v":-1E-4},null,{"v":0.2,"d":"0.20"},{"v":56.28498911788116,"d":"56.28"},{"v":13.200000000000001,"d":"13.20"},{"$f":"AI4","v":{"v":2,"d":"2.00"}},{"v":0.5,"d":"0.50"},{"v":60,"d":"60.00"},{"v":0.5,"d":"0.50"},{"v":56.28498911788116,"d":"56.28"},{"v":4.264014327112209,"d":"4.26"},{"v":2.1320071635561044,"d":"2.13"},{"v":50,"d":"50.00"},{"v":21.90890230020665,"d":"21.91"},{"v":10,"d":"10.00"},{"v":109.54451150103323,"d":"109.54"},{"v":2.1908902300206647,"d":"2.19"},{"v":1.0954451150103321,"d":"1.10"},null,{"v":0.2,"d":"0.20"},{"v":489.8979485566356,"d":"489.90"},{"v":12,"d":"12.00"},{"$f":"AZ4","v":{"v":20,"d":"20.00"}},{"v":0.5,"d":"0.50"},{"v":50,"d":"50.00"},{"v":0.5,"d":"0.50"},{"v":50,"d":"50.00"},{"v":200.00000000000003,"d":"200.00"},{"v":10,"d":"10.00"},{"v":1000.0000000000001,"d":"1,000.00"},null,{"v":0.2,"d":"0.20"},{"v":489.8979485566356,"d":"489.90"},{"v":12,"d":"12.00"},{"$f":"BL4","v":{"v":20,"d":"20.00"}},{"v":0.5,"d":"0.50"},{"v":50,"d":"50.00"},{"v":0.5,"d":"0.50"},{"v":10,"d":"10.00"},{"v":1000.0000000000001,"d":"1,000.00"},null,null,{"v":0.2,"d":"0.20"},{"v":12.998461447417537,"d":"13.00"},10.56,{"$f":"BW4","v":{"v":4,"d":"4.00"}},{"v":0.5,"d":"0.50"},{"v":1,"d":"1.00"},0,{"v":12.998461447417537,"d":"13.00"},{"v":1.2309149097933272,"d":"1.23"},{"v":0.6154574548966636,"d":"0.62"},{"v":40,"d":"40.00"},{"v":5.059644256269408,"d":"5.06"},{"v":8,"d":"8.00"},{"v":25.298221281347036,"d":"25.30"},null,null,{"v":0.2,"d":"0.20"},{"v":305.11250000000007,"d":"305.11"},{"v":55,"d":"55.00"},{"v":305.11250000000007,"d":"305.11"},{"v":5.5475,"d":"5.55"},{"v":8.7925,"d":"8.79"},{"v":250,"d":"250.00"},{"v":662.5,"d":"662.50"},{"v":50,"d":"50.00"},{"v":3312.5,"d":"3,312.50"},{"v":50,"d":"50.00"},{"v":3.6500000000000004,"d":"3.65"},13.25,18.25]
[0.125,{"v":0.125,"d":"0.13"},{"v":408.17040000000003,"d":"408.17"},{"v":66,"d":"66.00"},null,null,{"v":6.1844,"d":"6.18"},{"v":9.9332,"d":"9.93"},{"v":480.5399495698554,"d":"480.54"},{"v":60.06749369623193,"d":"60.07"},{"v":6028.821605853788,"d":"6,028.82"},{"v":753.6027007317235,"d":"753.60"},{"v":-8.7680963207603657E-5,"d":"(0.00)"},{"v":-7.0144770566082926E-4,"d":"(0.00)"},{"v":-1.753576211581601E-4,"d":"(0.00)"},{"v":-1.4028609692652808E-3,"d":"(0.00)"},{"v":0.24998772464669985,"d":"0.25"},{"v":1.9999017971735988,"d":"2.00"},0,233.33333333333331,2.2916666666666665,375.9259259259259,{"v":225013.18740771958,"d":"225,013"},0,0,0,{"v":694.2389754827018,"d":"694"},null,"a","Variable",null,0.25,{"v":62.928530890209096,"d":"62.93"},{"v":16.5,"d":"16.50"},{"$f":"AI7","v":{"v":2,"d":"2.00"}},{"v":0.5,"d":"0.50"},{"v":60,"d":"60.00"},{"v":0.5,"d":"0.50"},{"v":62.928530890209096,"d":"62.93"},{"v":3.8138503569823694,"d":"3.81"},{"v":1.9069251784911847,"d":"1.91"},{"v":50,"d":"50.00"},{"v":27.386127875258307,"d":"27.39"},{"v":12.5,"d":"12.50"},{"v":109.54451150103323,"d":"109.54"},{"v":2.1908902300206647,"d":"2.19"},{"v":1.0954451150103321,"d":"1.10"},null,0.25,{"v":547.7225575051662,"d":"547.72"},{"v":15,"d":"15.00"},{"$f":"AZ7","v":{"v":20,"d":"20.00"}},{"v":0.5,"d":"0.50"},{"v":50,"d":"50.00"},{"v":0.5,"d":"0.50"},{"v":50,"d":"50.00"},{"v":250.00000000000003,"d":"250.00"},{"v":12.5,"d":"12.50"},{"v":1000.0000000000001,"d":"1,000.00"},null,0.25,{"v":547.7225575051662,"d":"547.72"},{"v":15,"d":"15.00"},{"$f":"BL7","v":{"v":20,"d":"20.00"}},{"v":0.5,"d":"0.50"},{"v":50,"d":"50.00"},{"v":0.5,"d":"0.50"},{"v":12.5,"d":"12.50"},{"v":1000.0000000000001,"d":"1,000.00"},null,null,0.25,{"v":14.53272169966796,"d":"14.53"},{"v":13.2,"d":"13.20"},{"$f":"BW7","v":{"v":4,"d":"4.00"}},{"v":0.5,"d":"0.50"},{"v":1,"d":"1.00"},0,{"v":14.53272169966796,"d":"14.53"},{"v":1.1009637651263606,"d":"1.10"},{"v":0.5504818825631803,"d":"0.55"},{"v":40,"d":"40.00"},{"v":6.324555320336759,"d":"6.32"},{"v":10,"d":"10.00"},{"v":25.298221281347036,"d":"25.30"},null,null,0.25,{"v":435.86425781250006,"d":"435.86"},68.75,{"v":435.86425781250006,"d":"435.86"},{"v":6.339843750000001,"d":"6.34"},{"v":10.207031250000002,"d":"10.21"},{"v":250,"d":"250.00"},{"v":828.125,"d":"828.13"},{"v":62.5,"d":"62.50"},{"v":3312.5,"d":"3,312.50"},{"v":62.5,"d":"62.50"},{"v":4.5625,"d":"4.56"},13.25,18.25]
[0.15,0.15,{"v":547.8054912000001,"d":"547.81"},{"v":79.2,"d":"79.20"},null,null,{"v":6.916736000000001,"d":"6.92"},{"v":11.206208,"d":"11.21"},{"v":480.5399495698554,"d":"480.54"},{"v":72.08099243547831,"d":"72.08"},{"v":6028.821605853788,"d":"6,028.82"},{"v":904.3232408780682,"d":"904.32"},{"v":-1.0521715584912438E-4,"d":"(0.00)"},{"v":-7.0144770566082926E-4,"d":"(0.00)"},{"v":-2.1042914538979213E-4,"d":"(0.00)"},{"v":-1.4028609692652808E-3,"d":"(0.00)"},{"v":0.2999852695760398,"d":"0.30"},{"v":1.9999017971735988,"d":"2.00"},0,233.33333333333331,2.7499999999999996,451.1111111111111,{"v":224318.94843223688,"d":"224,319"},0,0,0,{"v":660.2065264626581,"d":"660"},null,"x2",{"$f":"'Etapas Produccion FPcp'!D10","v":2},null,{"v":0.3,"d":"0.30"},{"v":68.93475175845636,"d":"68.93"},{"v":19.8,"d":"19.80"},{"v":2,"d":"2.00"},{"v":0.5,"d":"0.50"},{"v":60,"d":"60.00"},{"v":0.5,"d":"0.50"},{"v":68.93475175845636,"d":"68.93"},{"v":3.4815531191139573,"d":"3.48"},{"v":1.7407765595569784,"d":"1.74"},{"v":50,"d":"50.00"},{"v":32.863353450309965,"d":"32.86"},{"v":15,"d":"15.00"},{"v":109.54451150103323,"d":"109.54"},{"v":2.1908902300206647,"d":"2.19"},{"v":1.0954451150103321,"d":"1.10"},null,{"v":0.3,"d":"0.30"},{"v":600,"d":"600.00"},{"v":18,"d":"18.00"},{"v":20,"d":"20.00"},{"v":0.5,"d":"0.50"},{"v":50,"d":"50.00"},{"v":0.5,"d":"0.50"},{"v":50,"d":"50.00"},{"v":300,"d":"300.00"},{"v":15,"d":"15.00"},{"v":1000.0000000000001,"d":"1,000.00"},null,{"v":0.3,"d":"0.30"},{"v":600,"d":"600.00"},{"v":18,"d":"18.00"},{"v":20,"d":"20.00"},{"v":0.5,"d":"0.50"},{"v":50,"d":"50.00"},{"v":0.5,"d":"0.50"},{"v":15,"d":"15.00"},{"v":1000.0000000000001,"d":"1,000.00"},null,null,{"v":0.3,"d":"0.30"},{"v":15.919798993705918,"d":"15.92"},{"v":15.839999999999998,"d":"15.84"},{"v":4,"d":"4.00"},{"v":0.5,"d":"0.50"},{"v":1,"d":"1.00"},0,{"v":15.919798993705918,"d":"15.92"},{"v":1.005037815259212,"d":"1.01"},{"v":0.502518907629606,"d":"0.50"},{"v":40,"d":"40.00"},{"v":7.58946638440411,"d":"7.59"},{"v":12,"d":"12.00"},{"v":25.298221281347036,"d":"25.30"},null,null,{"v":0.3,"d":"0.30"},{"v":585.2859375,"d":"585.29"},{"v":82.5,"d":"82.50"},{"v":585.2859375,"d":"585.29"},{"v":7.094375,"d":"7.09"},{"v":11.508125,"d":"11.51"},{"v":250,"d":"250.00"},993.75,{"v":75,"d":"75.00"},{"v":3312.5,"d":"3,312.50"},{"v":75,"d":"75.00"},{"v":5.475,"d":"5.48"},13.25,18.25]
[0.175,{"v":0.175,"d":"0.18"},{"v":703.5542975999999,"d":"703.55"},{"v":92.39999999999999,"d":"92.40"},null,null,{"v":7.614224,"d":"7.61"},{"v":12.374672,"d":"12.37"},{"v":480.5399495698554,"d":"480.54"},{"v":84.0944911747247,"d":"84.09"},{"v":6028.821605853788,"d":"6,028.82"},{"v":1055.043781024413,"d":"1,055.04"},{"v":-1.2275334849064511E-4,"d":"(0.00)"},{"v":-7.0144770566082926E-4,"d":"(0.00)"},{"v":-2.4550066962142412E-4,"d":"(0.00)"},{"v":-1.4028609692652808E-3,"d":"(0.00)"},{"v":0.34998281450537977,"d":"0.35"},{"v":1.9999017971735988,"d":"2.00"},0,233.33333333333331,3.208333333333333,526.2962962962963,{"v":223658.74190577422,"d":"223,659"},0,0,0,{"v":626.3199138136406,"d":"626"},null,"1-a",{"$f":"'Etapas Produccion FPcp'!D11","v":0},null,0.35,{"v":74.45804187594514,"d":"74.46"},{"v":23.099999999999998,"d":"23.10"},{"v":2,"d":"2.00"},{"v":0.5,"d":"0.50"},{"v":60,"d":"60.00"},{"v":0.5,"d":"0.50"},{"v":74.45804187594514,"d":"74.46"},{"v":3.223291856101522,"d":"3.22"},{"v":1.6116459280507607,"d":"1.61"},{"v":50,"d":"50.00"},{"v":38.34057902536163,"d":"38.34"},{"v":17.5,"d":"17.50"},{"v":109.54451150103323,"d":"109.54"},{"v":2.1908902300206647,"d":"2.19"},{"v":1.0954451150103321,"d":"1.10"},null,0.35,{"v":648.074069840786,"d":"648.07"},{"v":21,"d":"21.00"},{"v":20,"d":"20.00"},{"v":0.5,"d":"0.50"},{"v":50,"d":"50.00"},{"v":0.5,"d":"0.50"},{"v":50,"d":"50.00"},{"v":350,"d":"350.00"},{"v":17.5,"d":"17.50"},{"v":1000.0000000000001,"d":"1,000.00"},null,0.35,{"v":648.074069840786,"d":"648.07"},{"v":21,"d":"21.00"},{"v":20,"d":"20.00"},{"v":0.5,"d":"0.50"},{"v":50,"d":"50.00"},{"v":0.5,"d":"0.50"},{"v":17.5,"d":"17.50"},{"v":1000.0000000000001,"d":"1,000.00"},null,null,0.35,{"v":17.19534820816374,"d":"17.20"},{"v":18.479999999999997,"d":"18.48"},{"v":4,"d":"4.00"},{"v":0.5,"d":"0.50"},{"v":1,"d":"1.00"},0,{"v":17.19534820816374,"d":"17.20"},{"v":0.930484210398471,"d":"0.93"},{"v":0.4652421051992355,"d":"0.47"},{"v":40,"d":"40.00"},{"v":8.854377448471462,"d":"8.85"},{"v":14,"d":"14.00"},{"v":25.298221281347036,"d":"25.30"},null,null,0.35,{"v":751.8177734375001,"d":"751.82"},96.25,{"v":751.8177734375001,"d":"751.82"},{"v":7.81109375,"d":"7.81"},{"v":12.695781250000001,"d":"12.70"},{"v":250,"d":"250.00"},{"v":1159.375,"d":"1,159.38"},{"v":87.5,"d":"87.50"},{"v":3312.5,"d":"3,312.50"},{"v":87.5,"d":"87.50"},{"v":6.387499999999999,"d":"6.39"},13.25,18.25]
[0.19999999999999998,{"v":0.19999999999999998,"d":"0.20"},{"v":874.0368384000001,"d":"874.04"},{"v":105.6,"d":"105.60"},null,null,{"v":8.276864000000002,"d":"8.28"},{"v":13.438592,"d":"13.44"},{"v":480.5399495698554,"d":"480.54"},{"v":96.10798991397108,"d":"96.11"},{"v":6028.821605853788,"d":"6,028.82"},{"v":1205.7643211707575,"d":"1,205.76"},{"v":-1.4028954113216584E-4,"d":"(0.00)"},{"v":-7.0144770566082926E-4,"d":"(0.00)"},{"v":-2.8057219385305615E-4,"d":"(0.00)"},{"v":-1.4028609692652808E-3,"d":"(0.00)"},{"v":0.3999803594347197,"d":"0.40"},{"v":1.9999017971735988,"d":"2.00"},0,233.33333333333331,3.666666666666666,601.4814814814814,{"v":223032.42199196058,"d":"223,032"},0,0,0,{"v":592.5718512368621,"d":"593"},null,"x1 maximo",{"$f":"'Etapas Produccion FPcp'!D12","v":"Inserte los datos correspondientes"},null,{"v":0.4,"d":"0.40"},{"v":79.5989949685296,"d":"79.60"},{"v":26.400000000000002,"d":"26.40"},{"v":2,"d":"2.00"},{"v":0.5,"d":"0.50"},{"v":60,"d":"60.00"},{"v":0.5,"d":"0.50"},{"v":79.5989949685296,"d":"79.60"},{"v":3.015113445777636,"d":"3.02"},{"v":1.507556722888818,"d":"1.51"},{"v":50,"d":"50.00"},{"v":43.8178046004133,"d":"43.82"},{"v":20,"d":"20.00"},{"v":109.54451150103323,"d":"109.54"},{"v":2.1908902300206647,"d":"2.19"},{"v":1.0954451150103321,"d":"1.10"},null,{"v":0.4,"d":"0.40"},{"v":692.8203230275508,"d":"692.82"},{"v":24,"d":"24.00"},{"v":20,"d":"20.00"},{"v":0.5,"d":"0.50"},{"v":50,"d":"50.00"},{"v":0.5,"d":"0.50"},{"v":50,"d":"50.00"},{"v":400.00000000000006,"d":"400.00"},{"v":20,"d":"20.00"},{"v":1000.0000000000001,"d":"1,000.00"},null,{"v":0.4,"d":"0.40"},{"v":692.8203230275508,"d":"692.82"},{"v":24,"d":"24.00"},{"v":20,"d":"20.00"},{"v":0.5,"d":"0.50"},{"v":50,"d":"50.00"},{"v":0.5,"d":"0.50"},{"v":20,"d":"20.00"},{"v":1000.0000000000001,"d":"1,000.00"},null,null,{"v":0.4,"d":"0.40"},{"v":18.38260046892169,"d":"18.38"},21.12,{"v":4,"d":"4.00"},{"v":0.5,"d":"0.50"},{"v":1,"d":"1.00"},0,{"v":18.38260046892169,"d":"18.38"},{"v":0.8703882797784891,"d":"0.87"},{"v":0.43519413988924455,"d":"0.44"},{"v":40,"d":"40.00"},{"v":10.119288512538816,"d":"10.12"},{"v":16,"d":"16.00"},{"v":25.298221281347036,"d":"25.30"},null,null,{"v":0.4,"d":"0.40"},{"v":933.9000000000001,"d":"933.90"},{"v":110,"d":"110.00"},{"v":933.9000000000001,"d":"933.90"},{"v":8.490000000000002,"d":"8.49"},{"v":13.770000000000001,"d":"13.77"},{"v":250,"d":"250.00"},{"v":1325,"d":"1,325.00"},{"v":100,"d":"100.00"},{"v":3312.5,"d":"3,312.50"},{"v":100,"d":"100.00"},{"v":7.300000000000001,"d":"7.30"},13.25,18.25]
[0.22499999999999998,{"v":0.22499999999999998,"d":"0.23"},{"v":1057.8731327999997,"d":"1,057.87"},{"v":118.79999999999998,"d":"118.80"},null,null,{"v":8.904656,"d":"8.90"},{"v":14.397967999999999,"d":"14.40"},{"v":480.5399495698554,"d":"480.54"},{"v":108.12148865321745,"d":"108.12"},{"v":6028.821605853788,"d":"6,028.82"},{"v":1356.4848613171023,"d":"1,356.48"},{"v":-1.5782573377368656E-4,"d":"(0.00)"},{"v":-7.0144770566082926E-4,"d":"(0.00)"},{"v":-3.1564371808468817E-4,"d":"(0.00)"},{"v":-1.4028609692652808E-3,"d":"(0.00)"},{"v":0.4499779043640597,"d":"0.45"},{"v":1.9999017971735988,"d":"2.00"},0,233.33333333333331,4.124999999999999,676.6666666666666,{"v":222439.85014072372,"d":"222,440"},0,0,0,{"v":558.9550524338265,"d":"559"},{"$nulls":4},0.45,{"v":84.42748367682174,"d":"84.43"},{"v":29.7,"d":"29.70"},{"v":2,"d":"2.00"},{"v":0.5,"d":"0.50"},{"v":60,"d":"60.00"},{"v":0.5,"d":"0.50"},{"v":84.42748367682174,"d":"84.43"},{"v":2.842676218074806,"d":"2.84"},{"v":1.4213381090374029,"d":"1.42"},{"v":50,"d":"50.00"},{"v":49.29503017546495,"d":"49.30"},{"v":22.5,"d":"22.50"},{"v":109.54451150103323,"d":"109.54"},{"v":2.1908902300206647,"d":"2.19"},{"v":1.0954451150103321,"d":"1.10"},null,0.45,{"v":734.8469228349535,"d":"734.85"},{"v":27,"d":"27.00"},{"v":20,"d":"20.00"},{"v":0.5,"d":"0.50"},{"v":50,"d":"50.00"},{"v":0.5,"d":"0.50"},{"v":50,"d":"50.00"},{"v":450.00000000000006,"d":"450.00"},{"v":22.5,"d":"22.50"},{"v":1000.0000000000001,"d":"1,000.00"},null,0.45,{"v":734.8469228349535,"d":"734.85"},{"v":27,"d":"27.00"},{"v":20,"d":"20.00"},{"v":0.5,"d":"0.50"},{"v":50,"d":"50.00"},{"v":0.5,"d":"0.50"},{"v":22.5,"d":"22.50"},{"v":1000.0000000000001,"d":"1,000.00"},null,null,0.45,{"v":19.497692171126303,"d":"19.50"},{"v":23.759999999999998,"d":"23.76"},{"v":4,"d":"4.00"},{"v":0.5,"d":"0.50"},{"v":1,"d":"1.00"},0,{"v":19.497692171126303,"d":"19.50"},{"v":0.8206099398622182,"d":"0.82"},{"v":0.4103049699311091,"d":"0.41"},{"v":40,"d":"40.00"},{"v":11.384199576606166,"d":"11.38"},{"v":18,"d":"18.00"},{"v":25.298221281347036,"d":"25.30"},null,null,0.45,{"v":1129.9728515625,"d":"1,129.97"},123.75,{"v":1129.9728515625,"d":"1,129.97"},{"v":9.131093750000002,"d":"9.13"},{"v":14.730781250000003,"d":"14.73"},{"v":250,"d":"250.00"},{"v":1490.625,"d":"1,490.63"},{"v":112.5,"d":"112.50"},{"v":3312.5,"d":"3,312.50"},{"v":112.5,"d":"112.50"},{"v":8.2125,"d":"8.21"},13.25,18.25]
[0.24999999999999997,{"v":0.24999999999999997,"d":"0.25"},{"v":1253.6831999999997,"d":"1,253.68"},{"v":131.99999999999997,"d":"132.00"},null,null,{"v":9.4976,"d":"9.50"},{"v":15.252799999999999,"d":"15.25"},{"v":480.5399495698554,"d":"480.54"},{"v":120.13498739246384,"d":"120.13"},{"v":6028.821605853788,"d":"6,028.82"},{"v":1507.2054014634468,"d":"1,507.21"},{"v":-1.7536192641520729E-4,"d":"(0.00)"},{"v":-7.0144770566082926E-4,"d":"(0.00)"},{"v":-3.5071524231632015E-4,"d":"(0.00)"},{"v":-1.4028609692652808E-3,"d":"(0.00)"},{"v":0.49997544929339965,"d":"0.50"},{"v":1.9999017971735988,"d":"2.00"},0,233.33333333333331,4.583333333333332,751.8518518518517,{"v":221880.8950882899,"d":"221,881"},0,0,0,{"v":525.462231105892,"d":"525"},null,"x1",{"$f":"AD7","v":-1E-4},null,{"v":0.5,"d":"0.50"},{"v":88.99438184514796,"d":"88.99"},{"v":33,"d":"33.00"},{"v":2,"d":"2.00"},{"v":0.5,"d":"0.50"},{"v":60,"d":"60.00"},{"v":0.5,"d":"0.50"},{"v":88.99438184514796,"d":"88.99"},{"v":2.696799449852968,"d":"2.70"},{"v":1.348399724926484,"d":"1.35"},{"v":50,"d":"50.00"},{"v":54.772255750516614,"d":"54.77"},{"v":25,"d":"25.00"},{"v":109.54451150103323,"d":"109.54"},{"v":2.1908902300206647,"d":"2.19"},{"v":1.0954451150103321,"d":"1.10"},null,{"v":0.5,"d":"0.50"},{"v":774.5966692414834,"d":"774.60"},{"v":30,"d":"30.00"},{"v":20,"d":"20.00"},{"v":0.5,"d":"0.50"},{"v":50,"d":"50.00"},{"v":0.5,"d":"0.50"},{"v":50,"d":"50.00"},{"v":500.00000000000006,"d":"500.00"},{"v":25,"d":"25.00"},{"v":1000.0000000000001,"d":"1,000.00"},null,{"v":0.5,"d":"0.50"},{"v":774.5966692414834,"d":"774.60"},{"v":30,"d":"30.00"},{"v":20,"d":"20.00"},{"v":0.5,"d":"0.50"},{"v":50,"d":"50.00"},{"v":0.5,"d":"0.50"},{"v":25,"d":"25.00"},{"v":1000.0000000000001,"d":"1,000.00"},null,null,{"v":0.5,"d":"0.50"},{"v":20.552372125864206,"d":"20.55"},{"v":26.4,"d":"26.40"},{"v":4,"d":"4.00"},{"v":0.5,"d":"0.50"},{"v":1,"d":"1.00"},0,{"v":20.552372125864206,"d":"20.55"},{"v":0.778498944161523,"d":"0.78"},{"v":0.3892494720807615,"d":"0.39"},{"v":40,"d":"40.00"},{"v":12.649110640673518,"d":"12.65"},{"v":20,"d":"20.00"},{"v":25.298221281347036,"d":"25.30"},null,null,{"v":0.5,"d":"0.50"},{"v":1338.4765625000002,"d":"1,338.48"},{"v":137.5,"d":"137.50"},{"v":1338.4765625000002,"d":"1,338.48"},{"v":9.734375000000002,"d":"9.73"},{"v":15.578125000000004,"d":"15.58"},{"v":250,"d":"250.00"},{"v":1656.25,"d":"1,656.25"},{"v":125,"d":"125.00"},{"v":3312.5,"d":"3,312.50"},{"v":125,"d":"125.00"},{"v":9.125,"d":"9.13"},13.25,18.25]
[0.27499999999999997,{"v":0.27499999999999997,"d":"0.28"},{"v":1460.0870592,"d":"1,460.09"},{"v":145.2,"d":"145.20"},null,null,{"v":10.055696000000001,"d":"10.06"},{"v":16.003087999999998,"d":"16.00"},{"v":480.5399495698554,"d":"480.54"},{"v":132.14848613171023,"d":"132.15"},{"v":6028.821605853788,"d":"6,028.82"},{"v":1657.9259416097916,"d":"1,657.93"},{"v":-0.000192898119056728,"d":"(0.00)"},{"v":-7.0144770566082926E-4,"d":"(0.00)"},{"v":-3.8578676654795217E-4,"d":"(0.00)"},{"v":-1.4028609692652808E-3,"d":"(0.00)"},{"v":0.5499729942227396,"d":"0.55"},{"v":1.9999017971735988,"d":"2.00"},0,233.33333333333331,5.041666666666666,827.037037037037,{"v":221355.432857184,"d":"221,355"},0,{"$f":"(IF(X14=1,D14,0))","v":0},0,{"v":492.0861009543005,"d":"492"},null,"Producto Total",{"$f":"AD6*AD13^(AD17)*AD9^(AD10)","v":{"$error":"#N/A"}},null,0.55,{"v":93.33809511662429,"d":"93.34"},{"v":36.300000000000004,"d":"36.30"},{"v":2,"d":"2.00"},{"v":0.5,"d":"0.50"},{"v":60,"d":"60.00"},{"v":0.5,"d":"0.50"},{"v":93.33809511662429,"d":"93.34"},{"v":2.5712973861329003,"d":"2.57"},{"v":1.28564869306645,"d":"1.29"},{"v":50,"d":"50.00"},{"v":60.24948132556828,"d":"60.25"},{"v":27.500000000000004,"d":"27.50"},{"v":109.54451150103323,"d":"109.54"},{"v":2.1908902300206647,"d":"2.19"},{"v":1.0954451150103321,"d":"1.10"},null,0.55,{"v":812.4038404635961,"d":"812.40"},{"v":33,"d":"33.00"},{"v":20,"d":"20.00"},{"v":0.5,"d":"0.50"},{"v":50,"d":"50.00"},{"v":0.5,"d":"0.50"},{"v":50,"d":"50.00"},{"v":550.0000000000001,"d":"550.00"},{"v":27.500000000000004,"d":"27.50"},{"v":1000.0000000000001,"d":"1,000.00"},null,0.55,{"v":812.4038404635961,"d":"812.40"},{"v":33,"d":"33.00"},{"v":20,"d":"20.00"},{"v":0.5,"d":"0.50"},{"v":50,"d":"50.00"},{"v":0.5,"d":"0.50"},{"v":27.500000000000004,"d":"27.50"},{"v":1000.0000000000001,"d":"1,000.00"},null,null,0.55,{"v":21.555509736491967,"d":"21.56"},29.04,{"v":4,"d":"4.00"},{"v":0.5,"d":"0.50"},{"v":1,"d":"1.00"},0,{"v":21.555509736491967,"d":"21.56"},{"v":0.7422696190252055,"d":"0.74"},{"v":0.37113480951260275,"d":"0.37"},{"v":40,"d":"40.00"},{"v":13.914021704740872,"d":"13.91"},{"v":22,"d":"22.00"},{"v":25.298221281347036,"d":"25.30"},null,null,0.55,{"v":1557.8513671875003,"d":"1,557.85"},151.25,{"v":1557.8513671875003,"d":"1,557.85"},{"v":10.29984375,"d":"10.30"},{"v":16.31203125,"d":"16.31"},{"v":250,"d":"250.00"},{"v":1821.8750000000002,"d":"1,821.88"},{"v":137.5,"d":"137.50"},{"v":3312.5,"d":"3,312.50"},{"v":137.5,"d":"137.50"},{"v":10.037500000000001,"d":"10.04"},13.25,18.25]
[0.3,{"v":0.3,"d":"0.30"},{"v":1675.7047296000003,"d":"1,675.70"},{"v":158.4,"d":"158.40"},null,null,{"v":10.578944000000002,"d":"10.58"},{"v":16.648832,"d":"16.65"},{"v":480.5399495698554,"d":"480.54"},{"v":144.16198487095662,"d":"144.16"},{"v":6028.821605853788,"d":"6,028.82"},{"v":1808.6464817561364,"d":"1,808.65"},{"v":-2.1043431169824877E-4,"d":"(0.00)"},{"v":-7.0144770566082926E-4,"d":"(0.00)"},{"v":-4.2085829077958425E-4,"d":"(0.00)"},{"v":-1.4028609692652808E-3,"d":"(0.00)"},{"v":0.5999705391520797,"d":"0.60"},{"v":1.9999017971735988,"d":"2.00"},0,233.33333333333331,5.499999999999999,902.2222222222222,{"v":220863.3467562297,"d":"220,863"},0,0,0,{"v":458.81937568064313,"d":"459"},null,"Producto Medio",{"$f":"AD14/AD13","v":{"$error":"#N/A"}},null,{"v":0.6,"d":"0.60"},{"v":97.48846085563153,"d":"97.49"},{"v":39.6,"d":"39.60"},{"v":2,"d":"2.00"},{"v":0.5,"d":"0.50"},{"v":60,"d":"60.00"},{"v":0.5,"d":"0.50"},{"v":97.48846085563153,"d":"97.49"},{"v":2.461829819586655,"d":"2.46"},{"v":1.2309149097933274,"d":"1.23"},{"v":50,"d":"50.00"},{"v":65.72670690061993,"d":"65.73"},{"v":30,"d":"30.00"},{"v":109.54451150103323,"d":"109.54"},{"v":2.1908902300206647,"d":"2.19"},{"v":1.0954451150103321,"d":"1.10"},null,{"v":0.6,"d":"0.60"},{"v":848.5281374238571,"d":"848.53"},{"v":36,"d":"36.00"},{"v":20,"d":"20.00"},{"v":0.5,"d":"0.50"},{"v":50,"d":"50.00"},{"v":0.5,"d":"0.50"},{"v":50,"d":"50.00"},{"v":600,"d":"600.00"},{"v":30,"d":"30.00"},{"v":1000.0000000000001,"d":"1,000.00"},null,{"v":0.6,"d":"0.60"},{"v":848.5281374238571,"d":"848.53"},{"v":36,"d":"36.00"},{"v":20,"d":"20.00"},{"v":0.5,"d":"0.50"},{"v":50,"d":"50.00"},{"v":0.5,"d":"0.50"},{"v":30,"d":"30.00"},{"v":1000.0000000000001,"d":"1,000.00"},null,null,{"v":0.6,"d":"0.60"},{"v":22.51399564715246,"d":"22.51"},{"v":31.679999999999996,"d":"31.68"},{"v":4,"d":"4.00"},{"v":0.5,"d":"0.50"},{"v":1,"d":"1.00"},0,{"v":22.51399564715246,"d":"22.51"},{"v":0.7106690545187014,"d":"0.71"},{"v":0.3553345272593507,"d":"0.36"},{"v":40,"d":"40.00"},{"v":15.17893276880822,"d":"15.18"},{"v":24,"d":"24.00"},{"v":25.298221281347036,"d":"25.30"},null,null,{"v":0.6,"d":"0.60"},{"v":1786.5375000000001,"d":"1,786.54"},{"v":165,"d":"165.00"},{"v":1786.5375000000001,"d":"1,786.54"},{"v":10.8275,"d":"10.83"},{"v":16.9325,"d":"16.93"},{"v":250,"d":"250.00"},{"v":1987.5,"d":"1,987.50"},{"v":150,"d":"150.00"},{"v":3312.5,"d":"3,312.50"},{"v":150,"d":"150.00"},10.95,13.25,18.25]
[0.325,{"v":0.325,"d":"0.33"},{"v":1899.1562304000001,"d":"1,899.16"},{"v":171.6,"d":"171.60"},null,null,{"v":11.067344000000002,"d":"11.07"},{"v":17.190032000000002,"d":"17.19"},{"v":480.5399495698554,"d":"480.54"},{"v":156.17548361020303,"d":"156.18"},{"v":6028.821605853788,"d":"6,028.82"},{"v":1959.3670219024812,"d":"1,959.37"},{"v":-2.2797050433976952E-4,"d":"(0.00)"},{"v":-7.0144770566082926E-4,"d":"(0.00)"},{"v":-4.5592981501121628E-4,"d":"(0.00)"},{"v":-1.4028609692652808E-3,"d":"(0.00)"},{"v":0.6499680840814196,"d":"0.65"},{"v":1.9999017971735988,"d":"2.00"},0,233.33333333333331,5.958333333333333,977.4074074074074,{"v":220404.52738054906,"d":"220,405"},0,0,0,{"v":425.6547689861327,"d":"426"},null,"Producto Marginal",{"$f":"AD18","v":{"$error":"#N/A"}},null,0.65,{"v":101.46920715172658,"d":"101.47"},{"v":42.9,"d":"42.90"},{"v":2,"d":"2.00"},{"v":0.5,"d":"0.50"},{"v":60,"d":"60.00"},{"v":0.5,"d":"0.50"},{"v":101.46920715172658,"d":"101.47"},{"v":2.365249583956331,"d":"2.37"},{"v":1.1826247919781652,"d":"1.18"},{"v":50,"d":"50.00"},{"v":71.2039324756716,"d":"71.20"},{"v":32.5,"d":"32.50"},{"v":109.54451150103323,"d":"109.54"},{"v":2.1908902300206647,"d":"2.19"},{"v":1.0954451150103321,"d":"1.10"},null,0.65,{"v":883.1760866327847,"d":"883.18"},{"v":39,"d":"39.00"},{"v":20,"d":"20.00"},{"v":0.5,"d":"0.50"},{"v":50,"d":"50.00"},{"v":0.5,"d":"0.50"},{"v":50,"d":"50.00"},{"v":650.0000000000001,"d":"650.00"},{"v":32.5,"d":"32.50"},{"v":1000.0000000000001,"d":"1,000.00"},null,0.65,{"v":883.1760866327847,"d":"883.18"},{"v":39,"d":"39.00"},{"v":20,"d":"20.00"},{"v":0.5,"d":"0.50"},{"v":50,"d":"50.00"},{"v":0.5,"d":"0.50"},{"v":32.5,"d":"32.50"},{"v":1000.0000000000001,"d":"1,000.00"},null,null,0.65,{"v":23.433309625402895,"d":"23.43"},34.32,{"v":4,"d":"4.00"},{"v":0.5,"d":"0.50"},{"v":1,"d":"1.00"},0,{"v":23.433309625402895,"d":"23.43"},{"v":0.6827887419989188,"d":"0.68"},{"v":0.3413943709994594,"d":"0.34"},{"v":40,"d":"40.00"},{"v":16.443843832875576,"d":"16.44"},{"v":26,"d":"26.00"},{"v":25.298221281347036,"d":"25.30"},null,null,0.65,{"v":2022.9751953125,"d":"2,022.98"},178.75,{"v":2022.9751953125,"d":"2,022.98"},{"v":11.317343750000001,"d":"11.32"},{"v":17.43953125,"d":"17.44"},{"v":250,"d":"250.00"},{"v":2153.125,"d":"2,153.13"},{"v":162.5,"d":"162.50"},{"v":3312.5,"d":"3,312.50"},{"v":162.5,"d":"162.50"},{"v":11.8625,"d":"11.86"},13.25,18.25]
[0.35000000000000003,{"v":0.35000000000000003,"d":"0.35"},{"v":2129.0615808000002,"d":"2,129.06"},{"v":184.8,"d":"184.80"},null,null,{"v":11.520896,"d":"11.52"},{"v":17.626688,"d":"17.63"},{"v":480.5399495698554,"d":"480.54"},{"v":168.18898234944942,"d":"168.19"},{"v":6028.821605853788,"d":"6,028.82"},{"v":2110.087562048826,"d":"2,110.09"},{"v":-2.4550669698129027E-4,"d":"(0.00)"},{"v":-7.0144770566082926E-4,"d":"(0.00)"},{"v":-4.9100133924284836E-4,"d":"(0.00)"},{"v":-1.4028609692652808E-3,"d":"(0.00)"},{"v":0.6999656290107596,"d":"0.70"},{"v":1.9999017971735988,"d":"2.00"},0,233.33333333333331,6.416666666666667,1052.5925925925926,{"v":219978.87261156293,"d":"219,979"},0,0,0,{"v":392.5849945722148,"d":"393"},null,null,{"$f":"VLOOKUP(AD13,D3:E43,2,TRUE)","v":{"$error":"#N/A"}},null,{"v":0.7,"d":"0.70"},{"v":105.29957264870546,"d":"105.30"},{"v":46.199999999999996,"d":"46.20"},{"v":2,"d":"2.00"},{"v":0.5,"d":"0.50"},{"v":60,"d":"60.00"},{"v":0.5,"d":"0.50"},{"v":105.29957264870546,"d":"105.30"},{"v":2.279211529192759,"d":"2.28"},{"v":1.1396057645963795,"d":"1.14"},{"v":50,"d":"50.00"},{"v":76.68115805072325,"d":"76.68"},{"v":35,"d":"35.00"},{"v":109.54451150103323,"d":"109.54"},{"v":2.1908902300206647,"d":"2.19"},{"v":1.0954451150103321,"d":"1.10"},null,{"v":0.7,"d":"0.70"},{"v":916.5151389911681,"d":"916.52"},{"v":42,"d":"42.00"},{"v":20,"d":"20.00"},{"v":0.5,"d":"0.50"},{"v":50,"d":"50.00"},{"v":0.5,"d":"0.50"},{"v":50,"d":"50.00"},{"v":700,"d":"700.00"},{"v":35,"d":"35.00"},{"v":1000.0000000000001,"d":"1,000.00"},null,{"v":0.7,"d":"0.70"},{"v":916.5151389911681,"d":"916.52"},{"v":42,"d":"42.00"},{"v":20,"d":"20.00"},{"v":0.5,"d":"0.50"},{"v":50,"d":"50.00"},{"v":0.5,"d":"0.50"},{"v":35,"d":"35.00"},{"v":1000.0000000000001,"d":"1,000.00"},null,null,{"v":0.7,"d":"0.70"},{"v":24.31789464571306,"d":"24.32"},{"v":36.959999999999994,"d":"36.96"},{"v":4,"d":"4.00"},{"v":0.5,"d":"0.50"},{"v":1,"d":"1.00"},0,{"v":24.31789464571306,"d":"24.32"},{"v":0.657951694959769,"d":"0.66"},{"v":0.3289758474798845,"d":"0.33"},{"v":40,"d":"40.00"},{"v":17.708754896942924,"d":"17.71"},{"v":28,"d":"28.00"},{"v":25.298221281347036,"d":"25.30"},null,null,{"v":0.7,"d":"0.70"},{"v":2265.6046875,"d":"2,265.60"},{"v":192.5,"d":"192.50"},{"v":2265.6046875,"d":"2,265.60"},{"v":11.769375,"d":"11.77"},{"v":17.833125000000003,"d":"17.83"},{"v":250,"d":"250.00"},{"v":2318.75,"d":"2,318.75"},{"v":175,"d":"175.00"},{"v":3312.5,"d":"3,312.50"},{"v":175,"d":"175.00"},{"v":12.774999999999999,"d":"12.78"},13.25,18.25]
[0.37500000000000006,{"v":0.37500000000000006,"d":"0.38"},{"v":2364.0408000000007,"d":"2,364.04"},{"v":198.00000000000003,"d":"198.00"},null,null,{"v":11.939600000000002,"d":"11.94"},{"v":17.9588,"d":"17.96"},{"v":480.5399495698554,"d":"480.54"},{"v":180.2024810886958,"d":"180.20"},{"v":6028.821605853788,"d":"6,028.82"},{"v":2260.8081021951707,"d":"2,260.81"},{"v":-0.000263042889622811,"d":"(0.00)"},{"v":-7.0144770566082926E-4,"d":"(0.00)"},{"v":-5.2607286347448033E-4,"d":"(0.00)"},{"v":-1.4028609692652808E-3,"d":"(0.00)"},{"v":0.7499631739400997,"d":"0.75"},{"v":1.9999017971735988,"d":"2.00"},0,233.33333333333331,6.875000000000001,1127.7777777777778,{"v":219586.2876169907,"d":"219,586"},0,0,0,{"v":359.6027661402768,"d":"360"},null,null,{"$f":"VLOOKUP(AD13,D3:H43,5,TRUE)","v":{"$error":"#N/A"}},null,0.75,{"v":108.9954127475097,"d":"109.00"},{"v":49.5,"d":"49.50"},{"v":2,"d":"2.00"},{"v":0.5,"d":"0.50"},{"v":60,"d":"60.00"},{"v":0.5,"d":"0.50"},{"v":108.9954127475097,"d":"109.00"},{"v":2.2019275302527213,"d":"2.20"},{"v":1.1009637651263606,"d":"1.10"},{"v":50,"d":"50.00"},{"v":82.15838362577492,"d":"82.16"},{"v":37.5,"d":"37.50"},{"v":109.54451150103323,"d":"109.54"},{"v":2.1908902300206647,"d":"2.19"},{"v":1.0954451150103321,"d":"1.10"},null,0.75,{"v":948.6832980505139,"d":"948.68"},{"v":45,"d":"45.00"},{"v":20,"d":"20.00"},{"v":0.5,"d":"0.50"},{"v":50,"d":"50.00"},{"v":0.5,"d":"0.50"},{"v":50,"d":"50.00"},{"v":750.0000000000001,"d":"750.00"},{"v":37.5,"d":"37.50"},{"v":1000.0000000000001,"d":"1,000.00"},null,0.75,{"v":948.6832980505139,"d":"948.68"},{"v":45,"d":"45.00"},{"v":20,"d":"20.00"},{"v":0.5,"d":"0.50"},{"v":50,"d":"50.00"},{"v":0.5,"d":"0.50"},{"v":37.5,"d":"37.50"},{"v":1000.0000000000001,"d":"1,000.00"},null,null,0.75,{"v":25.171412356083636,"d":"25.17"},{"v":39.599999999999994,"d":"39.60"},{"v":4,"d":"4.00"},{"v":0.5,"d":"0.50"},{"v":1,"d":"1.00"},0,{"v":25.171412356083636,"d":"25.17"},{"v":0.6356417261637283,"d":"0.64"},{"v":0.31782086308186414,"d":"0.32"},{"v":40,"d":"40.00"},{"v":18.973665961010276,"d":"18.97"},{"v":30,"d":"30.00"},{"v":25.298221281347036,"d":"25.30"},null,null,0.75,{"v":2512.8662109375005,"d":"2,512.87"},206.25,{"v":2512.8662109375005,"d":"2,512.87"},{"v":12.183593750000002,"d":"12.18"},{"v":18.11328125,"d":"18.11"},{"v":250,"d":"250.00"},{"v":2484.375,"d":"2,484.38"},{"v":187.5,"d":"187.50"},{"v":3312.5,"d":"3,312.50"},{"v":187.5,"d":"187.50"},{"v":13.6875,"d":"13.69"},13.25,18.25]
[0.4000000000000001,{"v":0.4000000000000001,"d":"0.40"},{"v":2602.713907200001,"d":"2,602.71"},{"v":211.20000000000005,"d":"211.20"},null,null,{"v":12.323456000000002,"d":"12.32"},{"v":18.186368,"d":"18.19"},{"v":480.5399495698554,"d":"480.54"},{"v":192.21597982794222,"d":"192.22"},{"v":6028.821605853788,"d":"6,028.82"},{"v":2411.528642341516,"d":"2,411.53"},{"v":-2.8057908226433178E-4,"d":"(0.00)"},{"v":-7.0144770566082926E-4,"d":"(0.00)"},{"v":-5.6114438770611241E-4,"d":"(0.00)"},{"v":-1.4028609692652808E-3,"d":"(0.00)"},{"v":0.7999607188694396,"d":"0.80"},{"v":1.9999017971735988,"d":"2.00"},0,233.33333333333331,7.333333333333334,1202.9629629629633,{"v":219226.68485085043,"d":"219,227"},0,0,0,{"v":326.7007973915606,"d":"327"},null,null,{"$f":"AD17*AD6*(AD13^(AD17))*(AD9^(AD10))","v":{"$error":"#N/A"}},null,{"v":0.8,"d":"0.80"},{"v":112.56997823576232,"d":"112.57"},{"v":52.800000000000004,"d":"52.80"},{"v":2,"d":"2.00"},{"v":0.5,"d":"0.50"},{"v":60,"d":"60.00"},{"v":0.5,"d":"0.50"},{"v":112.56997823576232,"d":"112.57"},{"v":2.1320071635561044,"d":"2.13"},{"v":1.0660035817780522,"d":"1.07"},{"v":50,"d":"50.00"},{"v":87.6356092008266,"d":"87.64"},{"v":40,"d":"40.00"},{"v":109.54451150103323,"d":"109.54"},{"v":2.1908902300206647,"d":"2.19"},{"v":1.0954451150103321,"d":"1.10"},null,{"v":0.8,"d":"0.80"},{"v":979.7958971132712,"d":"979.80"},{"v":48,"d":"48.00"},{"v":20,"d":"20.00"},{"v":0.5,"d":"0.50"},{"v":50,"d":"50.00"},{"v":0.5,"d":"0.50"},{"v":50,"d":"50.00"},{"v":800.0000000000001,"d":"800.00"},{"v":40,"d":"40.00"},{"v":1000.0000000000001,"d":"1,000.00"},null,{"v":0.8,"d":"0.80"},{"v":979.7958971132712,"d":"979.80"},{"v":48,"d":"48.00"},{"v":20,"d":"20.00"},{"v":0.5,"d":"0.50"},{"v":50,"d":"50.00"},{"v":0.5,"d":"0.50"},{"v":40,"d":"40.00"},{"v":1000.0000000000001,"d":"1,000.00"},null,null,{"v":0.8,"d":"0.80"},{"v":25.996922894835073,"d":"26.00"},42.24,{"v":4,"d":"4.00"},{"v":0.5,"d":"0.50"},{"v":1,"d":"1.00"},0,{"v":25.996922894835073,"d":"26.00"},{"v":0.6154574548966636,"d":"0.62"},{"v":0.3077287274483318,"d":"0.31"},{"v":40,"d":"40.00"},{"v":20.238577025077632,"d":"20.24"},{"v":32,"d":"32.00"},{"v":25.298221281347036,"d":"25.30"},null,null,{"v":0.8,"d":"0.80"},{"v":2763.2000000000007,"d":"2,763.20"},{"v":220,"d":"220.00"},{"v":2763.2000000000007,"d":"2,763.20"},{"v":12.560000000000002,"d":"12.56"},18.28,{"v":250,"d":"250.00"},{"v":2650,"d":"2,650.00"},{"v":200,"d":"200.00"},{"v":3312.5,"d":"3,312.50"},{"v":200,"d":"200.00"},{"v":14.600000000000001,"d":"14.60"},13.25,18.25]
[0.4250000000000001,{"v":0.4250000000000001,"d":"0.43"},{"v":2843.7009216000015,"d":"2,843.70"},{"v":224.40000000000006,"d":"224.40"},null,null,{"v":12.672464000000003,"d":"12.67"},{"v":18.309392000000003,"d":"18.31"},{"v":480.5399495698554,"d":"480.54"},{"v":204.2294785671886,"d":"204.23"},{"v":6028.821605853788,"d":"6,028.82"},{"v":2562.2491824878607,"d":"2,562.25"},{"v":-2.9811527490585248E-4,"d":"(0.00)"},{"v":-7.0144770566082926E-4,"d":"(0.00)"},{"v":-5.9621591193774449E-4,"d":"(0.00)"},{"v":-1.4028609692652808E-3,"d":"(0.00)"},{"v":0.8499582637987797,"d":"0.85"},{"v":1.9999017971735988,"d":"2.00"},0,233.33333333333331,7.791666666666668,1278.1481481481485,{"v":218899.98405345887,"d":"218,900"},0,0,0,{"v":293.8718020276574,"d":"294"},{"$nulls":4},0.85,{"v":116.03447763488231,"d":"116.03"},{"v":56.1,"d":"56.10"},{"v":2,"d":"2.00"},{"v":0.5,"d":"0.50"},{"v":60,"d":"60.00"},{"v":0.5,"d":"0.50"},{"v":116.03447763488231,"d":"116.03"},{"v":2.068350759980077,"d":"2.07"},{"v":1.0341753799900384,"d":"1.03"},{"v":50,"d":"50.00"},{"v":93.11283477587824,"d":"93.11"},{"v":42.5,"d":"42.50"},{"v":109.54451150103323,"d":"109.54"},{"v":2.1908902300206647,"d":"2.19"},{"v":1.0954451150103321,"d":"1.10"},null,0.85,{"v":1009.9504938362079,"d":"1,009.95"},{"v":51,"d":"51.00"},{"v":20,"d":"20.00"},{"v":0.5,"d":"0.50"},{"v":50,"d":"50.00"},{"v":0.5,"d":"0.50"},{"v":50,"d":"50.00"},{"v":850.0000000000001,"d":"850.00"},{"v":42.5,"d":"42.50"},{"v":1000.0000000000001,"d":"1,000.00"},null,0.85,{"v":1009.9504938362079,"d":"1,009.95"},{"v":51,"d":"51.00"},{"v":20,"d":"20.00"},{"v":0.5,"d":"0.50"},{"v":50,"d":"50.00"},{"v":0.5,"d":"0.50"},{"v":42.5,"d":"42.50"},{"v":1000.0000000000001,"d":"1,000.00"},null,null,0.85,{"v":26.79701475911076,"d":"26.80"},{"v":44.879999999999995,"d":"44.88"},{"v":4,"d":"4.00"},{"v":0.5,"d":"0.50"},{"v":1,"d":"1.00"},0,{"v":26.79701475911076,"d":"26.80"},{"v":0.5970814340265321,"d":"0.60"},{"v":0.29854071701326607,"d":"0.30"},{"v":40,"d":"40.00"},{"v":21.50348808914498,"d":"21.50"},{"v":34,"d":"34.00"},{"v":25.298221281347036,"d":"25.30"},null,null,0.85,{"v":3015.0462890625004,"d":"3,015.05"},233.75,{"v":3015.0462890625004,"d":"3,015.05"},{"v":12.89859375,"d":"12.90"},{"v":18.33328125,"d":"18.33"},{"v":250,"d":"250.00"},{"v":2815.625,"d":"2,815.63"},{"v":212.5,"d":"212.50"},{"v":3312.5,"d":"3,312.50"},{"v":212.5,"d":"212.50"},{"v":15.5125,"d":"15.51"},13.25,18.25]
[0.4500000000000001,{"v":0.4500000000000001,"d":"0.45"},{"v":3085.6218624000016,"d":"3,085.62"},{"v":237.60000000000005,"d":"237.60"},null,null,{"v":12.986624000000004,"d":"12.99"},{"v":18.327872000000003,"d":"18.33"},{"v":480.5399495698554,"d":"480.54"},{"v":216.242977306435,"d":"216.24"},{"v":6028.821605853788,"d":"6,028.82"},{"v":2712.9697226342055,"d":"2,712.97"},{"v":-3.1565146754737323E-4,"d":"(0.00)"},{"v":-7.0144770566082926E-4,"d":"(0.00)"},{"v":-6.3128743616937657E-4,"d":"(0.00)"},{"v":-1.4028609692652808E-3,"d":"(0.00)"},{"v":0.8999558087281198,"d":"0.90"},{"v":1.9999017971735988,"d":"2.00"},0,233.33333333333331,8.250000000000002,1353.3333333333337,{"v":218606.11225143122,"d":"218,606"},0,0,0,{"v":261.108493749809,"d":"261"},{"$nulls":4},{"v":0.9,"d":"0.90"},{"v":119.39849245279439,"d":"119.40"},{"v":59.4,"d":"59.40"},{"v":2,"d":"2.00"},{"v":0.5,"d":"0.50"},{"v":60,"d":"60.00"},{"v":0.5,"d":"0.50"},{"v":119.39849245279439,"d":"119.40"},{"v":2.010075630518424,"d":"2.01"},{"v":1.005037815259212,"d":"1.01"},{"v":50,"d":"50.00"},{"v":98.5900603509299,"d":"98.59"},{"v":45,"d":"45.00"},{"v":109.54451150103323,"d":"109.54"},{"v":2.1908902300206647,"d":"2.19"},{"v":1.0954451150103321,"d":"1.10"},null,{"v":0.9,"d":"0.90"},{"v":1039.2304845413264,"d":"1,039.23"},{"v":54,"d":"54.00"},{"v":20,"d":"20.00"},{"v":0.5,"d":"0.50"},{"v":50,"d":"50.00"},{"v":0.5,"d":"0.50"},{"v":50,"d":"50.00"},{"v":900.0000000000001,"d":"900.00"},{"v":45,"d":"45.00"},{"v":1000.0000000000001,"d":"1,000.00"},null,{"v":0.9,"d":"0.90"},{"v":1039.2304845413264,"d":"1,039.23"},{"v":54,"d":"54.00"},{"v":20,"d":"20.00"},{"v":0.5,"d":"0.50"},{"v":50,"d":"50.00"},{"v":0.5,"d":"0.50"},{"v":45,"d":"45.00"},{"v":1000.0000000000001,"d":"1,000.00"},null,null,{"v":0.9,"d":"0.90"},{"v":27.573900703382538,"d":"27.57"},{"v":47.519999999999996,"d":"47.52"},{"v":4,"d":"4.00"},{"v":0.5,"d":"0.50"},{"v":1,"d":"1.00"},0,{"v":27.573900703382538,"d":"27.57"},{"v":0.5802588531856595,"d":"0.58"},{"v":0.29012942659282975,"d":"0.29"},{"v":40,"d":"40.00"},{"v":22.768399153212332,"d":"22.77"},{"v":36,"d":"36.00"},{"v":25.298221281347036,"d":"25.30"},null,null,{"v":0.9,"d":"0.90"},{"v":3266.8453124999996,"d":"3,266.85"},{"v":247.5,"d":"247.50"},{"v":3266.8453124999996,"d":"3,266.85"},{"v":13.199375000000003,"d":"13.20"},{"v":18.273125000000004,"d":"18.27"},{"v":250,"d":"250.00"},{"v":2981.25,"d":"2,981.25"},{"v":225,"d":"225.00"},{"v":3312.5,"d":"3,312.50"},{"v":225,"d":"225.00"},{"v":16.425,"d":"16.43"},13.25,18.25]
[0.47500000000000014,{"v":0.47500000000000014,"d":"0.48"},{"v":3327.0967488000024,"d":"3,327.10"},{"v":250.80000000000007,"d":"250.80"},null,null,{"v":13.265936000000005,"d":"13.27"},{"v":18.241808000000002,"d":"18.24"},{"v":480.5399495698554,"d":"480.54"},{"v":228.25647604568138,"d":"228.26"},{"v":6028.821605853788,"d":"6,028.82"},{"v":2863.6902627805503,"d":"2,863.69"},{"v":-0.000333187660188894,"d":"(0.00)"},{"v":-7.0144770566082926E-4,"d":"(0.00)"},{"v":-6.6635896040100854E-4,"d":"(0.00)"},{"v":-1.4028609692652808E-3,"d":"(0.00)"},{"v":0.9499533536574597,"d":"0.95"},{"v":1.9999017971735988,"d":"2.00"},0,233.33333333333331,8.708333333333336,1428.518518518519,{"v":218345.0037576814,"d":"218,345"},0,0,0,{"v":228.4035862593737,"d":"228"},{"$nulls":4},0.95,{"v":122.67028980156523,"d":"122.67"},{"v":62.699999999999996,"d":"62.70"},{"v":2,"d":"2.00"},{"v":0.5,"d":"0.50"},{"v":60,"d":"60.00"},{"v":0.5,"d":"0.50"},{"v":122.67028980156523,"d":"122.67"},{"v":1.956463952178074,"d":"1.96"},{"v":0.978231976089037,"d":"0.98"},{"v":50,"d":"50.00"},{"v":104.06728592598157,"d":"104.07"},{"v":47.5,"d":"47.50"},{"v":109.54451150103323,"d":"109.54"},{"v":2.1908902300206647,"d":"2.19"},{"v":1.0954451150103321,"d":"1.10"},null,0.95,{"v":1067.7078252031313,"d":"1,067.71"},{"v":57,"d":"57.00"},{"v":20,"d":"20.00"},{"v":0.5,"d":"0.50"},{"v":50,"d":"50.00"},{"v":0.5,"d":"0.50"},{"v":50,"d":"50.00"},{"v":950.0000000000001,"d":"950.00"},{"v":47.5,"d":"47.50"},{"v":1000.0000000000001,"d":"1,000.00"},null,0.95,{"v":1067.7078252031313,"d":"1,067.71"},{"v":57,"d":"57.00"},{"v":20,"d":"20.00"},{"v":0.5,"d":"0.50"},{"v":50,"d":"50.00"},{"v":0.5,"d":"0.50"},{"v":47.5,"d":"47.50"},{"v":1000.0000000000001,"d":"1,000.00"},null,null,0.95,{"v":28.329489935401238,"d":"28.33"},50.16,{"v":4,"d":"4.00"},{"v":0.5,"d":"0.50"},{"v":1,"d":"1.00"},0,{"v":28.329489935401238,"d":"28.33"},{"v":0.564782494724905,"d":"0.56"},{"v":0.2823912473624525,"d":"0.28"},{"v":40,"d":"40.00"},{"v":24.033310217279684,"d":"24.03"},{"v":38,"d":"38.00"},{"v":25.298221281347036,"d":"25.30"},null,null,0.95,{"v":3517.0373046875,"d":"3,517.04"},261.25,{"v":3517.0373046875,"d":"3,517.04"},{"v":13.462343750000002,"d":"13.46"},{"v":18.099531250000002,"d":"18.10"},{"v":250,"d":"250.00"},{"v":3146.875,"d":"3,146.88"},{"v":237.5,"d":"237.50"},{"v":3312.5,"d":"3,312.50"},{"v":237.5,"d":"237.50"},{"v":17.3375,"d":"17.34"},13.25,18.25]
[0.5000000000000001,{"v":0.5000000000000001,"d":"0.50"},{"v":3566.745600000001,"d":"3,566.75"},{"v":264.00000000000006,"d":"264.00"},null,null,{"v":13.5104,"d":"13.51"},{"v":18.051199999999998,"d":"18.05"},{"v":480.5399495698554,"d":"480.54"},{"v":240.26997478492777,"d":"240.27"},{"v":6028.821605853788,"d":"6,028.82"},{"v":3014.4108029268946,"d":"3,014.41"},{"v":-3.5072385283041468E-4,"d":"(0.00)"},{"v":-7.0144770566082926E-4,"d":"(0.00)"},{"v":-7.0143048463264051E-4,"d":"(0.00)"},{"v":-1.4028609692652808E-3,"d":"(0.00)"},{"v":0.9999508985867996,"d":"1.00"},{"v":1.9999017971735988,"d":"2.00"},0,233.33333333333331,9.166666666666668,1503.703703703704,{"v":218116.60017142203,"d":"218,117"},0,0,0,{"v":195.74979325779714,"d":"196"},{"$nulls":4},{"v":1,"d":"1.00"},{"v":125.85706178041819,"d":"125.86"},{"v":66,"d":"66.00"},{"v":2,"d":"2.00"},{"v":0.5,"d":"0.50"},{"v":60,"d":"60.00"},{"v":0.5,"d":"0.50"},{"v":125.85706178041819,"d":"125.86"},{"v":1.9069251784911847,"d":"1.91"},{"v":0.9534625892455924,"d":"0.95"},{"v":50,"d":"50.00"},{"v":109.54451150103323,"d":"109.54"},{"v":50,"d":"50.00"},{"v":109.54451150103323,"d":"109.54"},{"v":2.1908902300206647,"d":"2.19"},{"v":1.0954451150103321,"d":"1.10"},null,{"v":1,"d":"1.00"},{"$f":"AZ23*(AY23^(BA23)*BB23^(BC23))","v":{"v":1095.4451150103323,"d":"1,095.45"}},{"v":60,"d":"60.00"},{"v":20,"d":"20.00"},{"v":0.5,"d":"0.50"},{"v":50,"d":"50.00"},{"v":0.5,"d":"0.50"},{"v":50,"d":"50.00"},{"v":1000.0000000000001,"d":"1,000.00"},{"v":50,"d":"50.00"},{"v":1000.0000000000001,"d":"1,000.00"},null,{"v":1,"d":"1.00"},{"$f":"BL23*(BK23^(BM23)*BN23^(BO23))","v":{"v":1095.4451150103323,"d":"1,095.45"}},{"v":60,"d":"60.00"},{"v":20,"d":"20.00"},{"v":0.5,"d":"0.50"},{"v":50,"d":"50.00"},{"v":0.5,"d":"0.50"},{"v":50,"d":"50.00"},{"v":1000.0000000000001,"d":"1,000.00"},null,null,{"v":1,"d":"1.00"},{"v":29.06544339933592,"d":"29.07"},{"v":52.8,"d":"52.80"},{"v":4,"d":"4.00"},{"v":0.5,"d":"0.50"},{"v":1,"d":"1.00"},0,{"v":29.06544339933592,"d":"29.07"},{"v":0.5504818825631803,"d":"0.55"},{"v":0.27524094128159016,"d":"0.28"},{"v":40,"d":"40.00"},{"v":25.298221281347036,"d":"25.30"},{"v":40,"d":"40.00"},{"v":25.298221281347036,"d":"25.30"},null,null,{"v":1,"d":"1.00"},{"v":3764.062500000001,"d":"3,764.06"},{"v":275,"d":"275.00"},{"v":3764.062500000001,"d":"3,764.06"},{"v":13.687500000000004,"d":"13.69"},{"v":17.812500000000004,"d":"17.81"},{"v":250,"d":"250.00"},{"v":3312.5,"d":"3,312.50"},{"v":250,"d":"250.00"},{"v":3312.5,"d":"3,312.50"},{"v":250,"d":"250.00"},18.25,13.25,18.25]
[0.5250000000000001,{"v":0.5250000000000001,"d":"0.53"},{"v":3803.188435200001,"d":"3,803.19"},{"v":277.20000000000005,"d":"277.20"},null,null,{"v":13.720016000000001,"d":"13.72"},{"v":17.756047999999996,"d":"17.76"},{"v":480.5399495698554,"d":"480.54"},{"v":252.28347352417416,"d":"252.28"},{"v":6028.821605853788,"d":"6,028.82"},{"v":3165.13134307324,"d":"3,165.13"},{"v":-3.6826004547193544E-4,"d":"(0.00)"},{"v":-7.0144770566082926E-4,"d":"(0.00)"},{"v":-7.3650200886427259E-4,"d":"(0.00)"},{"v":-1.4028609692652808E-3,"d":"(0.00)"},{"v":1.0499484435161397,"d":"1.05"},{"v":1.9999017971735988,"d":"2.00"},0,233.33333333333331,9.625000000000002,1578.8888888888894,{"v":217920.85037816424,"d":"217,921"},0,0,0,{"v":163.1398284464667,"d":"163"}]
[0.5500000000000002,{"v":0.5500000000000002,"d":"0.55"},{"v":4035.045273600002,"d":"4,035.05"},{"v":290.4000000000001,"d":"290.40"},null,null,{"v":13.894784000000003,"d":"13.89"},{"v":17.356352000000005,"d":"17.36"},{"v":480.5399495698554,"d":"480.54"},{"v":264.29697226342057,"d":"264.30"},{"v":6028.821605853788,"d":"6,028.82"},{"v":3315.8518832195846,"d":"3,315.85"},{"v":-3.8579623811345619E-4,"d":"(0.00)"},{"v":-7.0144770566082926E-4,"d":"(0.00)"},{"v":-7.7157353309590467E-4,"d":"(0.00)"},{"v":-1.4028609692652808E-3,"d":"(0.00)"},{"v":1.0999459884454796,"d":"1.10"},{"v":1.9999017971735988,"d":"2.00"},0,233.33333333333331,10.083333333333336,1654.0740740740746,{"v":217757.71054971777,"d":"217,758"},0,0,0,{"v":130.5664055266243,"d":"131"}]
[0.5750000000000002,{"v":0.5750000000000002,"d":"0.58"},{"v":4260.936134400002,"d":"4,260.94"},{"v":303.6000000000001,"d":"303.60"},null,null,{"v":14.034704000000001,"d":"14.03"},{"v":16.852111999999995,"d":"16.85"},{"v":480.5399495698554,"d":"480.54"},{"v":276.31047100266693,"d":"276.31"},{"v":6028.821605853788,"d":"6,028.82"},{"v":3466.5724233659294,"d":"3,466.57"},{"v":-4.0333243075497694E-4,"d":"(0.00)"},{"v":-7.0144770566082926E-4,"d":"(0.00)"},{"v":-8.0664505732753675E-4,"d":"(0.00)"},{"v":-1.4028609692652808E-3,"d":"(0.00)"},{"v":1.1499435333748196,"d":"1.15"},{"v":1.9999017971735988,"d":"2.00"},0,233.33333333333331,10.54166666666667,1729.2592592592598,{"v":217627.14414419114,"d":"217,627"},0,0,0,{"v":98.02223819986102,"d":"98"},{"$nulls":6},{"$f":"AH35*1.1","v":55.00000000000001},{"$nulls":21},{"$f":"AZ23*(BD23^(BA23)*BB23^(BC23))","v":1000.0000000000001},{"$f":"BL23*(BD23^(BM23)*BN23^(BO23))","v":{"v":1000.0000000000001,"d":"1,000.00"}},{"$nulls":16},{"$f":"BV35*1.1","v":44},{"$nulls":14},"y",{"$f":"((CL28)*CL27^3)+((CL29)*(CL27^2))+((CL30)*CL27)","v":{"v":3312.5,"d":"3,312.5"}}]
[0.6000000000000002,{"v":0.6000000000000002,"d":"0.60"},{"v":4479.481036800003,"d":"4,479.48"},{"v":316.8000000000001,"d":"316.80"},null,null,{"v":14.139776000000003,"d":"14.14"},{"v":16.243327999999998,"d":"16.24"},{"v":480.5399495698554,"d":"480.54"},{"v":288.32396974191334,"d":"288.32"},{"v":6028.821605853788,"d":"6,028.82"},{"v":3617.292963512274,"d":"3,617.29"},{"v":-4.208686233964977E-4,"d":"(0.00)"},{"v":-7.0144770566082926E-4,"d":"(0.00)"},{"v":-8.4171658155916872E-4,"d":"(0.00)"},{"v":-1.4028609692652808E-3,"d":"(0.00)"},{"v":1.1999410783041597,"d":"1.20"},{"v":1.9999017971735988,"d":"2.00"},0,233.33333333333331,11.000000000000004,1804.444444444445,{"v":217529.12190599128,"d":"217,529"},0,0,0,{"v":65.50004016736057,"d":"66"},{"$nulls":5},"y",{"$f":"AH28*AH29^(AH30)*AH31^(AH32)","v":109.54451150103323},{"$nulls":15},"y",{"$f":"AY28*(AY29^(AY30))*(AY31^(AY32))","v":1000.0000000000001},{"$nulls":4},{"$f":"AZ23*(AY35^(BA23)*BB23^(BC23))","v":1000.0000000000001},{"$f":"BL23*(AY35^(BM23)*BN23^(BO23))","v":1000.0000000000001},{"$nulls":4},"y",{"$f":"BK28*(BK29^(BK30))*(BK31^(BK32))","v":1000.0000000000001},{"$nulls":9},"y",{"$f":"BV28*BV29^(BV30)*BV31^(BV32)","v":25.298221281347036},{"$nulls":14},"q1",{"$f":"'Funcion Polinomio FPcp'!D7","v":{"v":250,"d":"250.0"}}]
[0.6250000000000002,{"v":0.6250000000000002,"d":"0.63"},{"v":4689.300000000002,"d":"4,689.30"},{"v":330.0000000000001,"d":"330.00"},null,null,14.21,{"v":15.529999999999994,"d":"15.53"},{"v":480.5399495698554,"d":"480.54"},{"v":300.33746848115976,"d":"300.34"},{"v":6028.821605853788,"d":"6,028.82"},{"v":3768.013503658619,"d":"3,768.01"},{"v":-4.3840481603801845E-4,"d":"(0.00)"},{"v":-7.0144770566082926E-4,"d":"(0.00)"},{"v":-8.767881057908008E-4,"d":"(0.00)"},{"v":-1.4028609692652808E-3,"d":"(0.00)"},{"v":1.2499386232334997,"d":"1.25"},{"v":1.9999017971735988,"d":"2.00"},0,233.33333333333331,11.458333333333337,1879.6296296296302,{"v":217463.62186582392,"d":"217,464"},0,{"$f":"(IF(X28=1,D28,0))","v":0},{"$f":"IF(Y28>0,C28,0)","v":0},{"v":32.992525130626746,"d":"33"},{"$nulls":5},"A",{"$f":"'Funcion Rend.Const. FPcp'!D7","v":2},{"$nulls":15},"A",{"$f":"'Cambio Tecnologico FPcp'!C7","v":20},{"$nulls":10},"A",{"$f":"'Cambio Tecnologico FPcp'!E7","v":20},{"$nulls":9},"A",{"$f":"'Funcion Rend.Var. FPcp'!D7","v":4},{"$nulls":14},"a",{"$f":"'Funcion Polinomio FPcp'!D8","v":{"v":-1E-4,"d":"-0.0"}}]
[0.6500000000000002,{"v":0.6500000000000002,"d":"0.65"},{"v":4889.013043200002,"d":"4,889.01"},{"v":343.2000000000001,"d":"343.20"},null,null,{"v":14.245376000000002,"d":"14.25"},{"v":14.712127999999993,"d":"14.71"},{"v":480.5399495698554,"d":"480.54"},{"v":312.3509672204061,"d":"312.35"},{"v":6028.821605853788,"d":"6,028.82"},{"v":3918.7340438049637,"d":"3,918.73"},{"v":-4.559410086795392E-4,"d":"(0.00)"},{"v":-7.0144770566082926E-4,"d":"(0.00)"},{"v":-9.1185963002243288E-4,"d":"(0.00)"},{"v":-1.4028609692652808E-3,"d":"(0.00)"},{"v":1.2999361681628396,"d":"1.30"},{"v":1.9999017971735988,"d":"2.00"},0,233.33333333333331,11.91666666666667,1954.8148148148155,{"v":217430.6293406933,"d":"217,431"},0,0,0,{"v":0.4924067908723373,"d":"0"},{"$nulls":5},"q1",{"$f":"'Funcion Rend.Const. FPcp'!$D$8","v":{"v":50,"d":"50.0"}},{"$nulls":15},"x1",{"$f":"'Cambio Tecnologico FPcp'!C8","v":50},{"$nulls":10},"x1",{"$f":"'Cambio Tecnologico FPcp'!E8","v":50},{"$nulls":9},"x1",{"$f":"'Funcion Rend.Var. FPcp'!D8","v":40},{"$nulls":14},"b",{"$f":"'Funcion Polinomio FPcp'!D9","v":{"v":0.07,"d":"0.1"}}]
[0.6750000000000003,{"v":0.6750000000000003,"d":"0.68"},{"v":5077.240185600002,"d":"5,077.24"},{"v":356.40000000000015,"d":"356.40"},null,null,{"v":14.245904000000001,"d":"14.25"},{"v":13.789711999999987,"d":"13.79"},{"v":480.5399495698554,"d":"480.54"},{"v":324.36446595965253,"d":"324.36"},{"v":6028.821605853788,"d":"6,028.82"},{"v":4069.4545839513085,"d":"4,069.45"},{"v":-4.7347720132105995E-4,"d":"(0.00)"},{"v":-7.0144770566082926E-4,"d":"(0.00)"},{"v":-0.000946931154254065,"d":"(0.00)"},{"v":-1.4028609692652808E-3,"d":"(0.00)"},{"v":1.3499337130921798,"d":"1.35"},{"v":1.9999017971735988,"d":"2.00"},0,233.33333333333331,12.375000000000004,2030.0000000000007,{"v":217430.13693390242,"d":"217,430"},1,356.40000000000015,5077.240185600002,{"v":-32.007601150282426,"d":"(32)"},{"$nulls":5},"a",{"$f":"'Funcion Rend.Const. FPcp'!D9","v":0.5},{"$nulls":15},"a",{"$f":"'Cambio Tecnologico FPcp'!C9","v":0.5},{"$nulls":10},"a",{"$f":"'Cambio Tecnologico FPcp'!E9","v":0.5},{"$nulls":9},"a",{"$f":"'Funcion Rend.Var. FPcp'!D9","v":0.5},{"$nulls":14},"c",{"$f":"'Funcion Polinomio FPcp'!D10","v":{"v":2,"d":"2.0"}}]
[0.7000000000000003,{"v":0.7000000000000003,"d":"0.70"},{"v":5252.601446400002,"d":"5,252.60"},{"v":369.60000000000014,"d":"369.60"},null,null,{"v":14.211584,"d":"14.21"},{"v":12.762751999999992,"d":"12.76"},{"v":480.5399495698554,"d":"480.54"},{"v":336.37796469889895,"d":"336.38"},{"v":6028.821605853788,"d":"6,028.82"},{"v":4220.175124097654,"d":"4,220.18"},{"v":-4.9101339396258065E-4,"d":"(0.00)"},{"v":-7.0144770566082926E-4,"d":"(0.00)"},{"v":-0.000982002678485697,"d":"(0.00)"},{"v":-1.4028609692652808E-3,"d":"(0.00)"},{"v":1.3999312580215197,"d":"1.40"},{"v":1.9999017971735988,"d":"2.00"},0,233.33333333333331,12.833333333333337,2105.185185185186,{"v":217462.1445350527,"d":"217,462"},0,0,0,{"v":-64.51478499168297,"d":"(65)"},{"$nulls":5},"x2",{"$f":"'Funcion Rend.Const. FPcp'!D10","v":60},{"$nulls":15},"x2",{"$f":"'Cambio Tecnologico FPcp'!C10","v":50},{"$nulls":10},"x2",{"$f":"'Cambio Tecnologico FPcp'!E10","v":50},{"$nulls":9},"x2",{"$f":"'Funcion Rend.Var. FPcp'!D10","v":1}]
[0.7250000000000003,{"v":0.7250000000000003,"d":"0.73"},{"v":5413.716844800002,"d":"5,413.72"},{"v":382.8000000000002,"d":"382.80"},null,null,{"v":14.142415999999999,"d":"14.14"},{"v":11.631247999999978,"d":"11.63"},{"v":480.5399495698554,"d":"480.54"},{"v":348.3914634381453,"d":"348.39"},{"v":6028.821605853788,"d":"6,028.82"},{"v":4370.895664243998,"d":"4,370.90"},{"v":-5.0854958660410141E-4,"d":"(0.00)"},{"v":-7.0144770566082926E-4,"d":"(0.00)"},{"v":-1.017074202717329E-3,"d":"(0.00)"},{"v":-1.4028609692652808E-3,"d":"(0.00)"},{"v":1.4499288029508597,"d":"1.45"},{"v":1.9999017971735988,"d":"2.00"},0,233.33333333333331,13.291666666666671,2180.3703703703713,{"v":217526.6593200444,"d":"217,527"},0,0,0,{"v":-97.03643103185459,"d":"(97)"},{"$nulls":5},"1-a",{"$f":"'Funcion Rend.Const. FPcp'!D11","v":0.5},{"$nulls":15},"b",{"$f":"'Cambio Tecnologico FPcp'!C11","v":0.5},{"$nulls":10},"b",{"$f":"1-BK30","v":0.5},{"$nulls":9},"1-a",{"$f":"'Funcion Rend.Var. FPcp'!D11","v":0}]
[0.7500000000000003,{"v":0.7500000000000003,"d":"0.75"},{"v":5559.206400000004,"d":"5,559.21"},{"v":396.00000000000017,"d":"396.00"},null,null,{"v":14.038400000000003,"d":"14.04"},{"v":10.395199999999981,"d":"10.40"},{"v":480.5399495698554,"d":"480.54"},{"v":360.4049621773917,"d":"360.40"},{"v":6028.821605853788,"d":"6,028.82"},{"v":4521.616204390343,"d":"4,521.62"},{"v":-5.2608577924562216E-4,"d":"(0.00)"},{"v":-7.0144770566082926E-4,"d":"(0.00)"},{"v":-0.001052145726948961,"d":"(0.00)"},{"v":-1.4028609692652808E-3,"d":"(0.00)"},{"v":1.4999263478801999,"d":"1.50"},{"v":1.9999017971735988,"d":"2.00"},0,233.33333333333331,13.750000000000005,2255.5555555555566,{"v":217623.69575107624,"d":"217,624"},0,0,0,{"v":-129.57982556946808,"d":"(130)"},{"$nulls":60},"Cantidad de q1",null,{"$f":"CL27","v":{"v":250,"d":"250.0"}}]
[0.7750000000000004,{"v":0.7750000000000004,"d":"0.78"},{"v":5687.690131200003,"d":"5,687.69"},{"v":409.20000000000016,"d":"409.20"},null,null,{"v":13.899536000000001,"d":"13.90"},{"v":9.05460799999998,"d":"9.05"},{"v":480.5399495698554,"d":"480.54"},{"v":372.41846091663814,"d":"372.42"},{"v":6028.821605853788,"d":"6,028.82"},{"v":4672.3367445366885,"d":"4,672.34"},{"v":-5.4362197188714291E-4,"d":"(0.00)"},{"v":-7.0144770566082926E-4,"d":"(0.00)"},{"v":-1.0872172511805932E-3,"d":"(0.00)"},{"v":-1.4028609692652808E-3,"d":"(0.00)"},{"v":1.5499238928095398,"d":"1.55"},{"v":1.9999017971735988,"d":"2.00"},0,233.33333333333331,14.20833333333334,2330.740740740742,{"v":217753.2755766457,"d":"217,753"},0,0,0,{"v":-162.15225490304874,"d":"(162)"},{"$nulls":60},"Producto Total",null,{"$f":"CL26","v":{"v":3312.5,"d":"3,312.5"}}]
[0.8000000000000004,{"v":0.8000000000000004,"d":"0.80"},{"v":5797.7880576000025,"d":"5,797.79"},{"v":422.4000000000002,"d":"422.40"},null,null,{"v":13.725824,"d":"13.73"},{"v":7.609471999999968,"d":"7.61"},{"v":480.5399495698554,"d":"480.54"},{"v":384.4319596558845,"d":"384.43"},{"v":6028.821605853788,"d":"6,028.82"},{"v":4823.057284683033,"d":"4,823.06"},{"v":-5.6115816452866367E-4,"d":"(0.00)"},{"v":-7.0144770566082926E-4,"d":"(0.00)"},{"v":-1.1222887754122252E-3,"d":"(0.00)"},{"v":-1.4028609692652808E-3,"d":"(0.00)"},{"v":1.5999214377388797,"d":"1.60"},{"v":1.9999017971735988,"d":"2.00"},0,233.33333333333331,14.666666666666673,2405.925925925927,{"v":217915.42783154876,"d":"217,915"},0,0,0,{"v":-194.76100533126737,"d":"(195)"},{"$nulls":5},"Cantidad x1",{"$f":"'Funcion Rend.Const. FPcp'!D8","v":{"v":50,"d":"50.0"}},{"$nulls":15},"Cantidad x1",{"$f":"AY29","v":{"v":50,"d":"50.0"}},{"$nulls":21},"Cantidad x1",{"$f":"BV29","v":{"v":40,"d":"40.0"}},{"$nulls":13},"Producto Medio",null,{"$f":"CL26/CL27","v":13.25}]
[0.8250000000000004,{"v":0.8250000000000004,"d":"0.83"},{"v":5888.120198400002,"d":"5,888.12"},{"v":435.6000000000002,"d":"435.60"},null,null,{"v":13.517263999999997,"d":"13.52"},{"v":6.059791999999973,"d":"6.06"},{"v":480.5399495698554,"d":"480.54"},{"v":396.4454583951309,"d":"396.45"},{"v":6028.821605853788,"d":"6,028.82"},{"v":4973.777824829378,"d":"4,973.78"},{"v":-5.7869435717018442E-4,"d":"(0.00)"},{"v":-7.0144770566082926E-4,"d":"(0.00)"},{"v":-1.1573602996438573E-3,"d":"(0.00)"},{"v":-1.4028609692652808E-3,"d":"(0.00)"},{"v":1.64991898266822,"d":"1.65"},{"v":1.9999017971735988,"d":"2.00"},0,233.33333333333331,15.125000000000007,2481.111111111112,{"v":218110.18883688003,"d":"218,110"},0,0,0,{"v":-227.41336315282388,"d":"(227)"},{"$nulls":5},"Producto Total",{"$f":"AH28*AH35^(AH30)*AH31^(AH32)","v":{"v":109.54451150103323,"d":"109.5"}},{"$nulls":38},"Producto Total",{"$f":"BV28*BV35^(BV30)*BV31^(BV32)","v":{"v":25.298221281347036,"d":"25.3"}},{"$nulls":13},"Producto Marginal",null,{"$f":"(($CL$28*3)*((CL27^2))+($CL$29*2)*((CL27))+($CL$30))","v":18.25}]
[0.8500000000000004,{"v":0.8500000000000004,"d":"0.85"},{"v":5957.306572800002,"d":"5,957.31"},{"v":448.80000000000024,"d":"448.80"},null,null,{"v":13.273855999999997,"d":"13.27"},{"v":4.405567999999967,"d":"4.41"},{"v":480.5399495698554,"d":"480.54"},{"v":408.45895713437733,"d":"408.46"},{"v":6028.821605853788,"d":"6,028.82"},{"v":5124.498364975722,"d":"5,124.50"},{"v":-5.9623054981170517E-4,"d":"(0.00)"},{"v":-7.0144770566082926E-4,"d":"(0.00)"},{"v":-1.1924318238754892E-3,"d":"(0.00)"},{"v":-1.4028609692652808E-3,"d":"(0.00)"},{"v":1.6999165275975598,"d":"1.70"},{"v":1.9999017971735988,"d":"2.00"},0,233.33333333333331,15.58333333333334,2556.2962962962974,{"v":218337.60220003285,"d":"218,338"},0,0,0,{"v":-260.11661466630176,"d":"(260)"},{"$nulls":5},"Producto Medio",{"$f":"AH36/AH35","v":{"v":2.1908902300206647,"d":"2.2"}},{"$nulls":38},"Producto Medio",{"$f":"BV36/BV35","v":{"v":0.6324555320336759,"d":"0.6"}}]
[0.8750000000000004,{"v":0.8750000000000004,"d":"0.88"},{"v":6003.967200000001,"d":"6,003.97"},{"v":462.0000000000002,"d":"462.00"},null,null,{"v":12.995599999999996,"d":"13.00"},{"v":2.6467999999999705,"d":"2.65"},{"v":480.5399495698554,"d":"480.54"},{"v":420.4724558736237,"d":"420.47"},{"v":6028.821605853788,"d":"6,028.82"},{"v":5275.218905122068,"d":"5,275.22"},{"v":-6.1376674245322593E-4,"d":"(0.00)"},{"v":-7.0144770566082926E-4,"d":"(0.00)"},{"v":-1.2275033481071213E-3,"d":"(0.00)"},{"v":-1.4028609692652808E-3,"d":"(0.00)"},{"v":1.7499140725268998,"d":"1.75"},{"v":1.9999017971735988,"d":"2.00"},0,233.33333333333331,16.041666666666675,2631.4814814814827,{"v":218597.71881469915,"d":"218,598"},0,0,0,{"v":-292.8780461702554,"d":"(293)"},{"$nulls":5},"Producto Marginal",{"$f":"AH30*AH28*((AH31/AH35)^(AH32))","v":{"v":1.0954451150103321,"d":"1.1"}},{"$nulls":38},"Producto Marginal",{"$f":"BV37*BV30","v":{"v":0.31622776601683794,"d":"0.3"}}]
[0.9000000000000005,{"v":0.9000000000000005,"d":"0.90"},{"v":6026.722099200001,"d":"6,026.72"},{"v":475.2000000000003,"d":"475.20"},null,null,{"v":12.682495999999995,"d":"12.68"},{"v":0.7834879999999629,"d":"0.78"},{"v":480.5399495698554,"d":"480.54"},{"v":432.4859546128701,"d":"432.49"},{"v":6028.821605853788,"d":"6,028.82"},{"v":5425.939445268412,"d":"5,425.94"},{"v":-6.3130293509474668E-4,"d":"(0.00)"},{"v":-7.0144770566082926E-4,"d":"(0.00)"},{"v":-1.2625748723387533E-3,"d":"(0.00)"},{"v":-1.4028609692652808E-3,"d":"(0.00)"},{"v":1.79991161745624,"d":"1.80"},{"v":1.9999017971735988,"d":"2.00"},0,233.33333333333331,16.500000000000007,2706.666666666668,{"v":218890.5968608694,"d":"218,891"},0,0,0,{"v":-325.7049439634138,"d":"(326)"}]
[0.9250000000000005,{"v":0.9250000000000005,"d":"0.93"},{"v":6024.1912895999985,"d":"6,024.19"},{"v":488.40000000000026,"d":"488.40"},null,null,{"v":12.33454399999999,"d":"12.33"},{"v":-1.1843680000000347,"d":"(1.18)"},{"v":480.5399495698554,"d":"480.54"},{"v":444.4994533521165,"d":"444.50"},{"v":6028.821605853788,"d":"6,028.82"},{"v":5576.659985414757,"d":"5,576.66"},{"v":-6.4883912773626743E-4,"d":"(0.00)"},{"v":-7.0144770566082926E-4,"d":"(0.00)"},{"v":-1.2976463965703854E-3,"d":"(0.00)"},{"v":-1.4028609692652808E-3,"d":"(0.00)"},{"v":1.84990916238558,"d":"1.85"},{"v":1.9999017971735988,"d":"2.00"},0,233.33333333333331,16.958333333333343,2781.851851851853,{"v":219216.30180483282,"d":"219,216"},0,0,0,{"v":-358.6045943442441,"d":"(359)"}]
[0.9500000000000005,{"v":0.9500000000000005,"d":"0.95"},{"v":5994.994790400002,"d":"5,994.99"},{"v":501.60000000000025,"d":"501.60"},null,null,{"v":11.951743999999998,"d":"11.95"},{"v":-3.2567680000000365,"d":"(3.26)"},{"v":480.5399495698554,"d":"480.54"},{"v":456.5129520913629,"d":"456.51"},{"v":6028.821605853788,"d":"6,028.82"},{"v":5727.380525561102,"d":"5,727.38"},{"v":-6.6637532037778818E-4,"d":"(0.00)"},{"v":-7.0144770566082926E-4,"d":"(0.00)"},{"v":-1.3327179208020175E-3,"d":"(0.00)"},{"v":-1.4028609692652808E-3,"d":"(0.00)"},{"v":1.8999067073149198,"d":"1.90"},{"v":1.9999017971735988,"d":"2.00"},0,233.33333333333331,17.416666666666675,2857.0370370370388,{"v":219574.90639917707,"d":"219,575"},0,0,0,{"v":-391.5842836116208,"d":"(392)"}]
[0.9750000000000005,{"v":0.9750000000000005,"d":"0.98"},{"v":5937.752620800002,"d":"5,937.75"},{"v":514.8000000000003,"d":"514.80"},null,null,{"v":11.534095999999996,"d":"11.53"},{"v":-5.433712000000057,"d":"(5.43)"},{"v":480.5399495698554,"d":"480.54"},{"v":468.5264508306093,"d":"468.53"},{"v":6028.821605853788,"d":"6,028.82"},{"v":5878.101065707447,"d":"5,878.10"},{"v":-6.8391151301930894E-4,"d":"(0.00)"},{"v":-7.0144770566082926E-4,"d":"(0.00)"},{"v":-1.3677894450336496E-3,"d":"(0.00)"},{"v":-1.4028609692652808E-3,"d":"(0.00)"},{"v":1.94990425224426,"d":"1.95"},{"v":1.9999017971735988,"d":"2.00"},0,233.33333333333331,17.875000000000007,2932.222222222224,{"v":219966.4906827887,"d":"219,966"},0,0,0,{"v":-424.6512980638945,"d":"(425)"}]
[1.0000000000000004,{"v":1.0000000000000004,"d":"1.00"},{"v":5851.0848000000005,"d":"5,851.08"},{"v":528.0000000000002,"d":"528.00"},null,null,{"v":11.081599999999996,"d":"11.08"},{"v":-7.7152000000000385,"d":"(7.72)"},{"$f":"$H$46","v":{"v":480.5399495698554,"d":"480.54"}},{"$f":"$H$46*B43","v":{"v":480.53994956985565,"d":"480.54"}},{"v":6028.821605853788,"d":"6,028.82"},{"v":6028.821605853791,"d":"6,028.82"},{"v":-7.0144770566082958E-4,"d":"(0.00)"},{"v":-7.0144770566082926E-4,"d":"(0.00)"},{"v":-1.4028609692652814E-3,"d":"(0.00)"},{"v":-1.4028609692652808E-3,"d":"(0.00)"},{"v":1.9999017971735997,"d":"2.00"},{"v":1.9999017971735988,"d":"2.00"},0,233.33333333333331,18.33333333333334,3007.4074074074088,{"v":220391.14198085258,"d":"220,391"},0,0,0,{"v":220391.14198085258,"d":"220,391"}]
[]
[null,"y",{"$f":"C47*(C46^(3))+C48*(C46^(2))+C49*C46+C50","v":{"v":6028.800000000001,"d":"6,028.8"}},{"$nulls":3},"ymax",{"$f":"C47*(H46^(3))+C48*(H46^(2))+C49*H46+C50","v":{"v":6028.821605853788,"d":"6,028.82"}},null,"ymax",{"$f":"C47*(K46^(3))+C48*(K46^(2))+C49*K46+C50","v":{"v":3007.4074074074074,"d":"3,007.41"}}]
[null,"q1",{"$f":"'Etapas Produccion FPcp'!D7","v":{"v":480,"d":"480.0"}},{"$nulls":3},"q1max",{"$f":"(-(2*C48)-((((2*C48)^(2))+((-4*3*C47*C49)))^(1/2)))/(2*3*C47)","v":480.5399495698554},null,"q1max",{"$f":"-(1/3)*(C48/C47)","v":233.33333333333331},100,{"$f":"C48/C47*(-1/3)","v":233.33333333333331}]
[null,"a(y^3)",{"$f":"'Etapas Produccion FPcp'!D8","v":{"v":-1E-4,"d":"-0.000"}},{"$nulls":3},"pmg",{"$f":"3*C47*(H46^(2))+2*C48*H46+C49","v":1.4210854715202004E-14},null,"pmg",{"$f":"3*C47*(K46^(2))+2*C48*K46+C49","v":{"v":18.333333333333332,"d":"18.33"}}]
[null,"b(y^2)",{"$f":"'Etapas Produccion FPcp'!D9","v":{"v":0.07,"d":"0.070"}},{"$nulls":3},"Pme",{"$f":"H45/H46","v":{"v":12.54593215662996,"d":"12.55"}},null,"Pme",{"$f":"K45/K46","v":{"v":12.88888888888889,"d":"12.89"}}]
[null,"c(y)",{"$f":"'Etapas Produccion FPcp'!D10","v":{"v":2,"d":"2.000"}}]
[null,"d",{"v":0,"d":"0.0"},{"$nulls":3},"q1: pm=pme",{"$f":"'Etapas Produccion FPcp'!K12","v":-7.0144770566082926E-4}]
[{"$nulls":6},"y",{"$f":"C47*(H50^(3))+C48*(H50^(2))+C49*H50+C50","v":{"v":-1.4028609692652808E-3,"d":"-0.0"}},8000]
[null,"y",{"$f":"C45","v":{"v":6028.800000000001,"d":"6,028.8"}},{"$nulls":3},"y/q1",{"$f":"H51/H50","v":{"v":1.9999508986114007,"d":"1.99995"}}]
[null,"y/q1",{"$f":"C45/C46","v":{"v":12.560000000000002,"d":"12.6"}},{"$nulls":3},"dy/dq1",{"$f":"3*C47*(H50^(2))+2*C48*H50+C49","v":{"v":1.9999017971735988,"d":"1.99990"}}]
[null,"dy/dq1",{"$f":"3*C47*(C46^(2))+2*C48*C46+C49","v":{"v":0.0799999999999983,"d":"0.08000"}}]