{"text_format":"3","workbook":"xlsx","n_sheets":6,"sheets":["Inicio MC","SustPerf MC","Leontief MC","CES MC","Oculto MC","Cobb-Douglas MC"],"not_rendered":{"charts":4,"images":8,"macros":1,"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"Inicio MC","index":0,"n_rows":33,"n_cols":11,"rows_kept":33,"merged":[[23,0,23,2],[32,10,32,11]]}
{"$rows_empty":23}
["    Descargue la versión Kindle"]
{"$rows_empty":8}
[{"$nulls":10},"Miguel Cervantes Jiménez"]

{"sheet":"SustPerf MC","index":1,"n_rows":26,"n_cols":6,"rows_kept":26,"hidden":true,"merged":[[0,0,0,5],[2,0,2,5],[13,1,13,2],[14,1,14,2],[15,1,15,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[25,1,25,2]]}
["MINIMIZACIÓN DE COSTOS"]
[]
["  SUSTITUTOS PERFECTOS"]
[]
[null,"GASTO"]
[null,"c","w1","q1","w2","q2"]
[null,{"$f":"MIN(C7,E7)*B20","v":{"v":12,"d":"12.0"}},{"v":2,"d":"2.0"},{"v":10,"d":"10.0"},{"v":5,"d":"5.0"},{"$f":"B12","v":{"v":-1.6,"d":"(1.6)"}}]
[null,"Inserte los datos correspondientes"]
[]
[null,"PARÁMETROS DEL GASTO"]
[null,"q2","b0","b1","q1"]
[null,{"$f":"C12+(D12*E12)","v":{"v":-1.6,"d":"(1.6)"}},{"$f":"B7/E7","v":2.4},{"$f":"C7/E7*-1","v":{"v":-0.4,"d":"(0.4)"}},{"$f":"D7","v":{"v":10,"d":"10.0"}}]
[]
[null,"Máxima cantidad de q1",null,{"$f":"B7/C7","v":{"v":6,"d":"6.0"}}]
[null,"Máxima cantidad de q2",null,{"$f":"B7/E7","v":2.4}]
[null,"Precio relativo (<0)",null,{"$f":"(C7/E7)*(-1)","v":{"v":-0.4,"d":"(0.4)"}}]
[]
[null,"PARÁMETROS DE LA ISOCUANTA"]
[null,"y","q1*","q2*"]
[null,{"v":6,"d":"6.0"},{"$f":"'Oculto MC'!AZ30","v":{"v":6,"d":"6.0"}},{"$f":"'Oculto MC'!AZ31","v":"0"}]
[]
[]
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos"]
[null,"Valor de equilibrio"]

{"sheet":"Leontief MC","index":2,"n_rows":26,"n_cols":6,"rows_kept":26,"hidden":true,"merged":[[0,0,0,5],[2,0,2,5],[13,1,13,2],[14,1,14,2],[15,1,15,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[25,1,25,2]]}
["MINIMIZACIÓN DE COSTOS"]
[]
["         COMPLEMENTOS PERFECTOS"]
[]
[null,"GASTO"]
[null,"c","w1","q1","w2","q2"]
[null,{"$f":"(C7+E7)*B20","v":{"v":72,"d":"72.0"}},0.9,{"$f":"C20","v":{"v":40,"d":"40.0"}},0.9,{"$f":"B12","v":{"v":40,"d":"40.0"}}]
[null,"Inserte los datos correspondientes"]
[]
[null,"PARÁMETROS DEL GASTO"]
[null,"q2","b0","b1","q1"]
[null,{"$f":"C12+(D12*E12)","v":{"v":40,"d":"40.0"}},{"$f":"B7/E7","v":{"v":80,"d":"80.0"}},{"$f":"C7/E7*-1","v":{"v":-1,"d":"-1.0"}},{"$f":"D7","v":{"v":40,"d":"40.0"}}]
[]
[null,"Máxima cantidad de q1",null,{"$f":"B7/C7","v":{"v":80,"d":"80.0"}}]
[null,"Máxima cantidad de q2",null,{"$f":"B7/E7","v":{"v":80,"d":"80.0"}}]
[null,"Precio relativo (<0)",null,{"$f":"(C7/E7)*(-1)","v":{"v":-1,"d":"-1.0"}}]
[]
[null,"PARÁMETROS DE LA ISOCUANTA"]
[null,"y","q1*","q2*"]
[null,{"v":40,"d":"40.0"},{"$f":"'Oculto MC'!AR28","v":{"v":40,"d":"40.0"}},{"$f":"'Oculto MC'!AR29","v":{"v":40,"d":"40.0"}}]
[]
[]
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos"]
[null,"Valor de equilibrio"]

{"sheet":"CES MC","index":3,"n_rows":26,"n_cols":8,"rows_kept":26,"hidden":true,"merged":[[0,0,0,5],[2,0,2,5],[13,1,13,2],[14,1,14,2],[15,1,15,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[25,1,25,2]]}
["      MINIMIZACIÓN DE COSTOS"]
[]
["FUNCIÓN DE PRODUCCIÓN \"POLINOMIO\""]
[null,"GASTO"]
[{"$nulls":7},"  "]
[null,"C","w1","q1","w2","q2"]
[null,{"$f":"(C7*D7)+(E7*F7)","v":{"v":127.45966692414834,"d":"127.5"}},{"v":10,"d":"10.0"},{"$f":"'Oculto MC'!P28","v":{"v":5.872983346207416,"d":"5.9"}},{"v":15,"d":"15.0"},{"$f":"'Oculto MC'!P29","v":{"v":4.581988897471611,"d":"4.6"}}]
[null,"Inserte los datos correspondientes"]
[]
[null,"PARÁMETROS DEL ISOCOSTO"]
[null,"q2","b0","b1","q1"]
[null,{"$f":"C12+(D12*E12)","v":{"v":4.581988897471612,"d":"4.6"}},{"$f":"B7/E7","v":{"v":8.497311128276555,"d":"8.5"}},{"$f":"C7/E7*-1","v":{"v":-0.6666666666666666,"d":"(0.7)"}},{"$f":"D7","v":{"v":5.872983346207416,"d":"5.9"}}]
[]
[null,"Máxima cantidad de Q1",null,{"$f":"B7/C7","v":{"v":12.745966692414834,"d":"12.7"}}]
[null,"Máxima cantidad de Q2",null,{"$f":"B7/E7","v":{"v":8.497311128276555,"d":"8.5"}}]
[null,"Precio relativo (<0)",null,{"$f":"(C7/E7)*(-1)","v":{"v":-0.6666666666666666,"d":"(0.7)"}}]
[]
[null,"PARÁMETROS DE LA ISOCUANTA (FUNCIÓN REGULAR)"]
[null,"y","q1*","q2*","a","b"]
[null,{"v":10,"d":"10.0"},{"$f":"'Oculto MC'!V13","v":{"v":5.872983346207416,"d":"5.9"}},{"$f":"'Oculto MC'!W13","v":{"v":4.581988897471611,"d":"4.6"}},{"v":2,"d":"2.0"},{"v":2,"d":"2.0"}]
[]
[]
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos"]
[null,"Cantidad de equilibrio"]

{"sheet":"Oculto MC","index":4,"n_rows":45,"n_cols":59,"rows_kept":45,"hidden":true,"merged":[[38,0,38,1],[39,0,39,1],[40,0,40,1]]}
["COBB-DOUGLAS",null,"Isocosto",{"$nulls":6},"Isocuanta",null,null,"REGULARES",null,"Isocosto",{"$nulls":6},"Isocuanta",null,null,"NEUTRALES",null,null,"Recta Presupuestaria",null,"Curva de Indiferencia",null,null,"MALES",null,null,"Recta Presupuestaria",null,"Curva de Indiferencia",null,null,"COMPLEMENTARIOS PERFECTOS",null,null,"Isocosto",null,"Isocuanta",{"$nulls":3},"SUSTITUTOS PERFECTOS",null,null,"Isocosto",null,"Isocuanta"]
["Unidades","ponderador","x1","x2","x1lin",null,"x2lin",null,"Cota","x1","x2",null,"Unidades","ponderador","x1","x2","x1lin",null,"x2lin",null,"Cota","x1","x2",null,"Unidades","ponderador",null,"x1","x2","x1lin",null,null,"Unidades","ponderador",null,"x1","x2","x1lin",null,null,"Unidades","ponderador",null,"x1","x2","vertice","x1line","x2line",null,"Unidades","ponderador",null,"x1","x2","x1lin","sip1>p2",null,"graf","filtro"]
[1,0,{"$f":"B3/2*$C$39","v":0},{"$f":"$A$32/$D$32-($B$32/$D$32*C3)","v":{"v":4.160167646103808,"d":"4.16"}},{"$f":"$E$27","v":1.3867225487012693},{"$f":"$F$27*(B3/2)","v":0},{"$f":"$E$27*(B3/2)","v":0},{"$f":"$F$27","v":2.7734450974025386},{"$nulls":4},1,0,{"$f":"$P$25/$P$26*N3","v":0},{"$f":"($P$25/$P$27)-(($P$26/$P$27)*O3)","v":{"v":8.497311128276555,"d":"8.50"}},{"$f":"$V$13","v":{"v":5.872983346207416,"d":"5.87"}},{"$f":"T3*N3","v":0},{"$f":"Q3*N3","v":0},{"$f":"$W$13","v":{"v":4.581988897471611,"d":"4.58"}},{"$nulls":4},1,0,{"v":1,"d":"1.00"},{"$f":"(#REF!/#REF!)*Z3","v":{"$error":"#REF!"}},{"$f":"(#REF!/#REF!)*AA3","v":{"$error":"#REF!"}},{"$f":"MAX($AB$3:$AB$23)","v":{"$error":"#REF!"}},{"$f":"$AC$3*Z3","v":{"$error":"#REF!"}},null,1,0,{"v":1,"d":"1.00"},{"$f":"(#REF!/#REF!)*'Oculto MC'!AH3","v":{"$error":"#REF!"}},{"$f":"AI3*(#REF!/#REF!)","v":{"$error":"#REF!"}},{"$f":"$AJ$23+((#REF!/#REF!)*'Oculto MC'!AJ3)","v":{"$error":"#REF!"}},0,null,1,0,{"v":1,"d":"1.00"},{"$f":"$AR$25/$AR$26*AP3","v":0},{"$f":"$AR$25/$AR$27*AQ3","v":{"v":80,"d":"80.00"}},{"$f":"$AR$28","v":{"v":40,"d":"40.00"}},{"$f":"AT3+(($AR$23-AT3)*AP3)","v":{"v":40,"d":"40.00"}},{"$f":"AT3+(($AS$3-AT3)*AP3)","v":{"v":40,"d":"40.00"}},null,1,0,{"v":1,"d":"1.00"},{"$f":"('SustPerf MC'!$B$7/'SustPerf MC'!$C$7)*'Oculto MC'!AY3","v":0},{"$f":"('SustPerf MC'!$B$7/'SustPerf MC'!$E$7)*'Oculto MC'!AZ3","v":{"v":2.4,"d":"2.40"}},{"$f":"$AZ$25*AY3","v":0},{"$f":"(($AZ$27)-(BC3))","v":{"v":6,"d":"6.00"}},{"$f":"IF($AZ$28>=$AZ$29,($BD$3*AY3),BC3)","v":0},{"$f":"IF($AZ$28>=$AZ$29,($BD$3*AZ3),BD3)","v":6},{"$f":"$BD$3*AZ3","v":6}]
[2,{"v":0.1,"d":"0.10"},{"$f":"B4/2*$C$39","v":{"v":0.20800838230519042,"d":"0.21"}},{"$f":"$A$32/$D$32-($B$32/$D$32*C4)","v":{"v":3.9521592637986176,"d":"3.95"}},{"$f":"$E$27","v":1.3867225487012693},{"$f":"$F$27*(B4/2)","v":{"v":0.13867225487012694,"d":"0.14"}},{"$f":"$E$27*(B4/2)","v":{"v":0.06933612743506347,"d":"0.07"}},{"$f":"$F$27","v":2.7734450974025386},0.279999999999999,{"$f":"$E$27*I4","v":{"v":0.38828231363635407,"d":"0.39"}},{"$f":"($A$45/($B$45*(J4^($E$26))))^(1/$F$26)","v":{"v":5.241318573298886,"d":"5.24"}},null,2,0.05,{"$f":"$P$25/$P$26*N4","v":{"v":0.6372983346207417,"d":"0.64"}},{"$f":"($P$25/$P$27)-(($P$26/$P$27)*O4)","v":{"v":8.072445571862728,"d":"8.07"}},{"$f":"$V$13","v":{"v":5.872983346207416,"d":"5.87"}},{"$f":"T4*N4","v":{"v":0.22909944487358055,"d":"0.23"}},{"$f":"Q4*N4","v":{"v":0.29364916731037083,"d":"0.29"}},{"$f":"$W$13","v":{"v":4.581988897471611,"d":"4.58"}},{"$f":"$U$25","v":0.1},{"$f":"$V$13*U4","v":{"v":0.5872983346207417,"d":"0.59"}},{"$f":"($Q$26+($Q$30*V4)-($Q$28*$Q$30))/(V4-$Q$28)","v":{"v":-5.078635387122138,"d":"(5.08)"}},null,2,0.05,0.95,{"$f":"(#REF!/#REF!)*Z4","v":{"$error":"#REF!"}},{"$f":"(#REF!/#REF!)*AA4","v":{"$error":"#REF!"}},{"$f":"MAX($AB$3:$AB$23)","v":{"$error":"#REF!"}},{"$f":"$AC$3*Z4","v":{"$error":"#REF!"}},null,2,0.05,0.95,{"$f":"(#REF!/#REF!)*'Oculto MC'!AH4","v":{"$error":"#REF!"}},{"$f":"AI4*(#REF!/#REF!)","v":{"$error":"#REF!"}},{"$f":"$AJ$23+((#REF!/#REF!)*'Oculto MC'!AJ4)","v":{"$error":"#REF!"}},{"v":1,"d":"1.00"},null,2,0.05,0.95,{"$f":"$AR$25/$AR$26*AP4","v":{"v":4,"d":"4.00"}},{"$f":"$AR$25/$AR$27*AQ4","v":{"v":76,"d":"76.00"}},{"$f":"$AR$28","v":{"v":40,"d":"40.00"}},{"$f":"AT4+(($AR$23-AT4)*AP4)","v":{"v":42,"d":"42.00"}},{"$f":"AT4+(($AS$3-AT4)*AP4)","v":{"v":42,"d":"42.00"}},null,2,0.05,0.95,{"$f":"('SustPerf MC'!$B$7/'SustPerf MC'!$C$7)*'Oculto MC'!AY4","v":{"v":0.30000000000000004,"d":"0.30"}},{"$f":"('SustPerf MC'!$B$7/'SustPerf MC'!$E$7)*'Oculto MC'!AZ4","v":2.28},{"$f":"$AZ$25*AY4","v":{"v":0.30000000000000004,"d":"0.30"}},{"$f":"(($AZ$27)-(BC4))","v":{"v":5.7,"d":"5.70"}},{"v":0.30000000000000004,"d":"0.30"},5.7,{"$f":"$BD$3*AZ4","v":5.699999999999999}]
[3,{"v":0.2,"d":"0.20"},{"v":0.41601676461038084,"d":"0.42"},{"v":3.7441508814934275,"d":"3.74"},1.3867225487012693,{"v":0.2773445097402539,"d":"0.28"},{"v":0.13867225487012694,"d":"0.14"},2.7734450974025386,0.359999999999999,{"$f":"$E$27*I5","v":{"v":0.49922011753245554,"d":"0.50"}},{"v":4.622408495670904,"d":"4.62"},null,3,{"v":0.1,"d":"0.10"},{"v":1.2745966692414834,"d":"1.27"},{"v":7.6475800154488995,"d":"7.65"},{"v":5.872983346207416,"d":"5.87"},{"v":0.4581988897471611,"d":"0.46"},{"v":0.5872983346207417,"d":"0.59"},{"v":4.581988897471611,"d":"4.58"},{"$f":"U4+$U$25","v":0.2},{"v":1.1745966692414833,"d":"1.17"},{"v":-10.115289128783072,"d":"(10.12)"},null,3,{"v":0.1,"d":"0.10"},{"v":0.9,"d":"0.90"},{"$f":"(#REF!/#REF!)*Z5","v":{"$error":"#REF!"}},{"$f":"(#REF!/#REF!)*AA5","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,3,{"v":0.1,"d":"0.10"},{"v":0.9,"d":"0.90"},{"$f":"(#REF!/#REF!)*'Oculto MC'!AH5","v":{"$error":"#REF!"}},{"$f":"AI5*(#REF!/#REF!)","v":{"$error":"#REF!"}},{"$f":"$AJ$23+((#REF!/#REF!)*'Oculto MC'!AJ5)","v":{"$error":"#REF!"}},{"v":2,"d":"2.00"},null,3,{"v":0.1,"d":"0.10"},{"v":0.9,"d":"0.90"},{"v":8,"d":"8.00"},{"v":72,"d":"72.00"},{"v":40,"d":"40.00"},{"v":44,"d":"44.00"},{"v":44,"d":"44.00"},null,3,{"v":0.1,"d":"0.10"},{"v":0.9,"d":"0.90"},{"$f":"('SustPerf MC'!$B$7/'SustPerf MC'!$C$7)*'Oculto MC'!AY5","v":{"v":0.6000000000000001,"d":"0.60"}},{"$f":"('SustPerf MC'!$B$7/'SustPerf MC'!$E$7)*'Oculto MC'!AZ5","v":2.16},{"v":0.6000000000000001,"d":"0.60"},{"v":5.4,"d":"5.40"},{"v":0.6000000000000001,"d":"0.60"},5.4,5.4]
[4,{"v":0.3,"d":"0.30"},{"v":0.6240251469155712,"d":"0.62"},{"v":3.536142499188237,"d":"3.54"},1.3867225487012693,{"v":0.4160167646103808,"d":"0.42"},{"v":0.2080083823051904,"d":"0.21"},2.7734450974025386,0.44,{"v":0.6101579214285585,"d":"0.61"},{"v":4.181125802152231,"d":"4.18"},null,4,0.15,{"v":1.911895003862225,"d":"1.91"},{"v":7.222714459035072,"d":"7.22"},{"v":5.872983346207416,"d":"5.87"},{"v":0.6872983346207416,"d":"0.69"},{"v":0.8809475019311124,"d":"0.88"},{"v":4.581988897471611,"d":"4.58"},{"$f":"U5+$U$25","v":0.30000000000000004},{"v":1.7618950038622252,"d":"1.76"},{"v":-39.99827875183976,"d":"(40.00)"},null,4,0.15,0.85,{"$f":"(#REF!/#REF!)*Z6","v":{"$error":"#REF!"}},{"$f":"(#REF!/#REF!)*AA6","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,4,0.15,0.85,{"$f":"(#REF!/#REF!)*'Oculto MC'!AH6","v":{"$error":"#REF!"}},{"$f":"AI6*(#REF!/#REF!)","v":{"$error":"#REF!"}},{"$f":"$AJ$23+((#REF!/#REF!)*'Oculto MC'!AJ6)","v":{"$error":"#REF!"}},{"v":3,"d":"3.00"},null,4,0.15,0.85,{"v":12,"d":"12.00"},{"v":68,"d":"68.00"},{"v":40,"d":"40.00"},{"v":46,"d":"46.00"},{"v":46,"d":"46.00"},null,4,0.15,0.85,{"$f":"('SustPerf MC'!$B$7/'SustPerf MC'!$C$7)*'Oculto MC'!AY6","v":{"v":0.8999999999999999,"d":"0.90"}},{"$f":"('SustPerf MC'!$B$7/'SustPerf MC'!$E$7)*'Oculto MC'!AZ6","v":2.04},{"v":0.8999999999999999,"d":"0.90"},{"v":5.1,"d":"5.10"},{"v":0.8999999999999999,"d":"0.90"},5.1,5.1]
[5,{"v":0.4,"d":"0.40"},{"v":0.8320335292207617,"d":"0.83"},{"v":3.3281341168830467,"d":"3.33"},1.3867225487012693,{"v":0.5546890194805078,"d":"0.55"},{"v":0.2773445097402539,"d":"0.28"},2.7734450974025386,0.52,{"v":0.72109572532466,"d":"0.72"},{"v":3.84607634937272,"d":"3.85"},null,5,{"v":0.2,"d":"0.20"},{"v":2.549193338482967,"d":"2.55"},{"v":6.7978489026212445,"d":"6.80"},{"v":5.872983346207416,"d":"5.87"},{"v":0.9163977794943222,"d":"0.92"},{"v":1.1745966692414833,"d":"1.17"},{"v":4.581988897471611,"d":"4.58"},0.4,{"v":2.3491933384829666,"d":"2.35"},{"v":30.63743060919757,"d":"30.64"},null,5,{"v":0.2,"d":"0.20"},{"v":0.8,"d":"0.80"},{"$f":"(#REF!/#REF!)*Z7","v":{"$error":"#REF!"}},{"$f":"(#REF!/#REF!)*AA7","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,5,{"v":0.2,"d":"0.20"},{"v":0.8,"d":"0.80"},{"$f":"(#REF!/#REF!)*'Oculto MC'!AH7","v":{"$error":"#REF!"}},{"$f":"AI7*(#REF!/#REF!)","v":{"$error":"#REF!"}},{"$f":"$AJ$23+((#REF!/#REF!)*'Oculto MC'!AJ7)","v":{"$error":"#REF!"}},{"v":4,"d":"4.00"},null,5,{"v":0.2,"d":"0.20"},{"v":0.8,"d":"0.80"},{"v":16,"d":"16.00"},{"v":64,"d":"64.00"},{"v":40,"d":"40.00"},{"v":48,"d":"48.00"},{"v":48,"d":"48.00"},null,5,{"v":0.2,"d":"0.20"},{"v":0.8,"d":"0.80"},{"$f":"('SustPerf MC'!$B$7/'SustPerf MC'!$C$7)*'Oculto MC'!AY7","v":{"v":1.2000000000000002,"d":"1.20"}},{"$f":"('SustPerf MC'!$B$7/'SustPerf MC'!$E$7)*'Oculto MC'!AZ7","v":1.92},{"v":1.2000000000000002,"d":"1.20"},{"v":4.8,"d":"4.80"},{"v":1.2000000000000002,"d":"1.20"},4.8,4.800000000000001]
[6,{"v":0.5,"d":"0.50"},{"v":1.040041911525952,"d":"1.04"},{"v":3.120125734577856,"d":"3.12"},1.3867225487012693,{"v":0.6933612743506347,"d":"0.69"},{"v":0.34668063717531733,"d":"0.35"},2.7734450974025386,0.6,{"v":0.8320335292207616,"d":"0.83"},{"v":3.5805022246202136,"d":"3.58"},null,6,0.25,{"v":3.1864916731037085,"d":"3.19"},{"v":6.372983346207416,"d":"6.37"},{"v":5.872983346207416,"d":"5.87"},{"v":1.1454972243679027,"d":"1.15"},{"v":1.468245836551854,"d":"1.47"},{"v":4.581988897471611,"d":"4.58"},0.5,{"v":2.936491673103708,"d":"2.94"},{"v":12.678151538558941,"d":"12.68"},null,6,0.25,0.75,{"$f":"(#REF!/#REF!)*Z8","v":{"$error":"#REF!"}},{"$f":"(#REF!/#REF!)*AA8","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,6,0.25,0.75,{"$f":"(#REF!/#REF!)*'Oculto MC'!AH8","v":{"$error":"#REF!"}},{"$f":"AI8*(#REF!/#REF!)","v":{"$error":"#REF!"}},{"$f":"$AJ$23+((#REF!/#REF!)*'Oculto MC'!AJ8)","v":{"$error":"#REF!"}},{"v":5,"d":"5.00"},null,6,0.25,0.75,{"v":20,"d":"20.00"},{"v":60,"d":"60.00"},{"v":40,"d":"40.00"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},null,6,0.25,0.75,{"$f":"('SustPerf MC'!$B$7/'SustPerf MC'!$C$7)*'Oculto MC'!AY8","v":{"v":1.5,"d":"1.50"}},{"$f":"('SustPerf MC'!$B$7/'SustPerf MC'!$E$7)*'Oculto MC'!AZ8","v":{"v":1.7999999999999998,"d":"1.80"}},{"v":1.5,"d":"1.50"},{"v":4.5,"d":"4.50"},{"v":1.5,"d":"1.50"},4.5,4.5]
[7,{"v":0.6,"d":"0.60"},{"v":1.2480502938311424,"d":"1.25"},{"v":2.9121173522726655,"d":"2.91"},1.3867225487012693,{"v":0.8320335292207616,"d":"0.83"},{"v":0.4160167646103808,"d":"0.42"},2.7734450974025386,0.68,{"v":0.9429713331168632,"d":"0.94"},{"v":3.3632962010123904,"d":"3.36"},null,7,{"v":0.3,"d":"0.30"},{"v":3.82379000772445,"d":"3.82"},{"v":5.948117789793589,"d":"5.95"},{"v":5.872983346207416,"d":"5.87"},{"v":1.3745966692414833,"d":"1.37"},{"v":1.7618950038622248,"d":"1.76"},{"v":4.581988897471611,"d":"4.58"},0.6,{"v":3.5237900077244495,"d":"3.52"},{"v":8.56258404984128,"d":"8.56"},null,7,{"v":0.3,"d":"0.30"},{"v":0.7,"d":"0.70"},{"$f":"(#REF!/#REF!)*Z9","v":{"$error":"#REF!"}},{"$f":"(#REF!/#REF!)*AA9","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,7,{"v":0.3,"d":"0.30"},{"v":0.7,"d":"0.70"},{"$f":"(#REF!/#REF!)*'Oculto MC'!AH9","v":{"$error":"#REF!"}},{"$f":"AI9*(#REF!/#REF!)","v":{"$error":"#REF!"}},{"$f":"$AJ$23+((#REF!/#REF!)*'Oculto MC'!AJ9)","v":{"$error":"#REF!"}},{"v":6,"d":"6.00"},null,7,{"v":0.3,"d":"0.30"},{"v":0.7,"d":"0.70"},{"v":24,"d":"24.00"},{"v":56,"d":"56.00"},{"v":40,"d":"40.00"},{"v":52,"d":"52.00"},{"v":52,"d":"52.00"},null,7,{"v":0.3,"d":"0.30"},{"v":0.7,"d":"0.70"},{"$f":"('SustPerf MC'!$B$7/'SustPerf MC'!$C$7)*'Oculto MC'!AY9","v":{"v":1.7999999999999998,"d":"1.80"}},{"$f":"('SustPerf MC'!$B$7/'SustPerf MC'!$E$7)*'Oculto MC'!AZ9","v":1.68},{"v":1.7999999999999998,"d":"1.80"},{"v":4.2,"d":"4.20"},{"v":1.7999999999999998,"d":"1.80"},4.2,4.199999999999999]
[8,{"v":0.7,"d":"0.70"},{"v":1.4560586761363328,"d":"1.46"},{"v":2.7041089699674754,"d":"2.70"},1.3867225487012693,{"v":0.9707057840908885,"d":"0.97"},{"v":0.48535289204544424,"d":"0.49"},2.7734450974025386,0.76,{"v":1.0539091370129647,"d":"1.05"},{"v":3.1813597118515755,"d":"3.18"},null,8,0.35,{"v":4.4610883423451915,"d":"4.46"},{"v":5.523252233379761,"d":"5.52"},{"v":5.872983346207416,"d":"5.87"},{"v":1.6036961141150636,"d":"1.60"},{"v":2.0555441711725955,"d":"2.06"},{"v":4.581988897471611,"d":"4.58"},0.7,{"v":4.111088342345191,"d":"4.11"},{"v":6.7368931936268845,"d":"6.74"},null,8,0.35,0.65,{"$f":"(#REF!/#REF!)*Z10","v":{"$error":"#REF!"}},{"$f":"(#REF!/#REF!)*AA10","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,8,0.35,0.65,{"$f":"(#REF!/#REF!)*'Oculto MC'!AH10","v":{"$error":"#REF!"}},{"$f":"AI10*(#REF!/#REF!)","v":{"$error":"#REF!"}},{"$f":"$AJ$23+((#REF!/#REF!)*'Oculto MC'!AJ10)","v":{"$error":"#REF!"}},{"v":7,"d":"7.00"},null,8,0.35,0.65,{"v":28,"d":"28.00"},{"v":52,"d":"52.00"},{"v":40,"d":"40.00"},{"v":54,"d":"54.00"},{"v":54,"d":"54.00"},null,8,0.35,0.65,{"$f":"('SustPerf MC'!$B$7/'SustPerf MC'!$C$7)*'Oculto MC'!AY10","v":{"v":2.0999999999999996,"d":"2.10"}},{"$f":"('SustPerf MC'!$B$7/'SustPerf MC'!$E$7)*'Oculto MC'!AZ10","v":1.56},{"v":2.0999999999999996,"d":"2.10"},{"v":3.9000000000000004,"d":"3.90"},{"v":2.0999999999999996,"d":"2.10"},3.9000000000000004,3.9000000000000004]
[9,{"v":0.8,"d":"0.80"},{"v":1.6640670584415234,"d":"1.66"},{"v":2.496100587662285,"d":"2.50"},1.3867225487012693,{"v":1.1093780389610155,"d":"1.11"},{"v":0.5546890194805078,"d":"0.55"},2.7734450974025386,0.84,{"v":1.1648469409090663,"d":"1.16"},{"v":3.026076689202692,"d":"3.03"},null,9,{"v":0.4,"d":"0.40"},{"v":5.098386676965934,"d":"5.10"},{"v":5.098386676965934,"d":"5.10"},{"v":5.872983346207416,"d":"5.87"},{"v":1.8327955589886444,"d":"1.83"},{"v":2.3491933384829666,"d":"2.35"},{"v":4.581988897471611,"d":"4.58"},0.7999999999999999,{"v":4.698386676965932,"d":"4.70"},{"v":5.7059180900062865,"d":"5.71"},null,9,{"v":0.4,"d":"0.40"},{"v":0.6,"d":"0.60"},{"$f":"(#REF!/#REF!)*Z11","v":{"$error":"#REF!"}},{"$f":"(#REF!/#REF!)*AA11","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,9,{"v":0.4,"d":"0.40"},{"v":0.6,"d":"0.60"},{"$f":"(#REF!/#REF!)*'Oculto MC'!AH11","v":{"$error":"#REF!"}},{"$f":"AI11*(#REF!/#REF!)","v":{"$error":"#REF!"}},{"$f":"$AJ$23+((#REF!/#REF!)*'Oculto MC'!AJ11)","v":{"$error":"#REF!"}},{"v":8,"d":"8.00"},null,9,{"v":0.4,"d":"0.40"},{"v":0.6,"d":"0.60"},{"v":32,"d":"32.00"},{"v":48,"d":"48.00"},{"v":40,"d":"40.00"},{"v":56,"d":"56.00"},{"v":56,"d":"56.00"},null,9,{"v":0.4,"d":"0.40"},{"v":0.6,"d":"0.60"},{"$f":"('SustPerf MC'!$B$7/'SustPerf MC'!$C$7)*'Oculto MC'!AY11","v":{"v":2.4000000000000004,"d":"2.40"}},{"$f":"('SustPerf MC'!$B$7/'SustPerf MC'!$E$7)*'Oculto MC'!AZ11","v":1.44},{"v":2.4000000000000004,"d":"2.40"},{"v":3.5999999999999996,"d":"3.60"},{"v":2.4000000000000004,"d":"2.40"},3.5999999999999996,3.5999999999999996]
[10,{"v":0.9,"d":"0.90"},{"v":1.8720754407467137,"d":"1.87"},{"v":2.2880922053570947,"d":"2.29"},1.3867225487012693,{"v":1.2480502938311424,"d":"1.25"},{"v":0.6240251469155712,"d":"0.62"},2.7734450974025386,0.92,{"v":1.2757847448051678,"d":"1.28"},{"v":2.891516397021785,"d":"2.89"},null,10,0.45,{"v":5.735685011586676,"d":"5.74"},{"v":4.673521120552105,"d":"4.67"},{"v":5.872983346207416,"d":"5.87"},{"v":2.061895003862225,"d":"2.06"},{"v":2.6428425057933373,"d":"2.64"},{"v":4.581988897471611,"d":"4.58"},0.8999999999999999,{"v":5.285685011586674,"d":"5.29"},{"v":5.043505377032763,"d":"5.04"},null,10,0.45,0.55,{"$f":"(#REF!/#REF!)*Z12","v":{"$error":"#REF!"}},{"$f":"(#REF!/#REF!)*AA12","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,10,0.45,0.55,{"$f":"(#REF!/#REF!)*'Oculto MC'!AH12","v":{"$error":"#REF!"}},{"$f":"AI12*(#REF!/#REF!)","v":{"$error":"#REF!"}},{"$f":"$AJ$23+((#REF!/#REF!)*'Oculto MC'!AJ12)","v":{"$error":"#REF!"}},{"v":9,"d":"9.00"},null,10,0.45,0.55,{"v":36,"d":"36.00"},{"v":44,"d":"44.00"},{"v":40,"d":"40.00"},{"v":58,"d":"58.00"},{"v":58,"d":"58.00"},null,10,0.45,0.55,{"$f":"('SustPerf MC'!$B$7/'SustPerf MC'!$C$7)*'Oculto MC'!AY12","v":{"v":2.7,"d":"2.70"}},{"$f":"('SustPerf MC'!$B$7/'SustPerf MC'!$E$7)*'Oculto MC'!AZ12","v":1.32},{"v":2.7,"d":"2.70"},{"v":3.3,"d":"3.30"},{"v":2.7,"d":"2.70"},3.3,3.3000000000000003]
[11,{"v":1,"d":"1.00"},{"v":2.080083823051904,"d":"2.08"},{"v":2.080083823051904,"d":"2.08"},1.3867225487012693,{"v":1.3867225487012693,"d":"1.39"},{"v":0.6933612743506347,"d":"0.69"},2.7734450974025386,1,{"$f":"$E$27*I13","v":{"v":1.3867225487012693,"d":"1.39"}},{"$f":"($A$45/($B$45*(J13^($E$26))))^(1/$F$26)","v":{"v":2.7734450974025386,"d":"2.77"}},null,11,{"v":0.5,"d":"0.50"},{"v":6.372983346207417,"d":"6.37"},{"v":4.248655564138278,"d":"4.25"},{"v":5.872983346207416,"d":"5.87"},{"v":2.2909944487358054,"d":"2.29"},{"v":2.936491673103708,"d":"2.94"},{"v":4.581988897471611,"d":"4.58"},1,{"$f":"P28","v":{"v":5.872983346207416,"d":"5.87"}},{"v":4.581988897471611,"d":"4.58"},null,11,{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"$f":"(#REF!/#REF!)*Z13","v":{"$error":"#REF!"}},{"$f":"(#REF!/#REF!)*AA13","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,11,{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"$f":"(#REF!/#REF!)*'Oculto MC'!AH13","v":{"$error":"#REF!"}},{"$f":"AI13*(#REF!/#REF!)","v":{"$error":"#REF!"}},{"$f":"$AJ$23+((#REF!/#REF!)*'Oculto MC'!AJ13)","v":{"$error":"#REF!"}},{"v":10,"d":"10.00"},null,11,{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":60,"d":"60.00"},{"v":60,"d":"60.00"},null,11,{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"$f":"('SustPerf MC'!$B$7/'SustPerf MC'!$C$7)*'Oculto MC'!AY13","v":{"v":3,"d":"3.00"}},{"$f":"('SustPerf MC'!$B$7/'SustPerf MC'!$E$7)*'Oculto MC'!AZ13","v":{"v":1.2,"d":"1.20"}},{"v":3,"d":"3.00"},{"v":3,"d":"3.00"},{"v":3,"d":"3.00"},3,3]
[12,{"v":1.1,"d":"1.10"},{"v":2.2880922053570947,"d":"2.29"},{"v":1.8720754407467135,"d":"1.87"},1.3867225487012693,{"v":1.5253948035713965,"d":"1.53"},{"v":0.7626974017856982,"d":"0.76"},2.7734450974025386,1.08,{"$f":"$E$27*I14","v":{"v":1.497660352597371,"d":"1.50"}},{"$f":"($A$45/($B$45*(J14^($E$26))))^(1/$F$26)","v":{"v":2.668748789280006,"d":"2.67"}},null,12,0.55,{"v":7.010281680828159,"d":"7.01"},{"v":3.8237900077244493,"d":"3.82"},{"v":5.872983346207416,"d":"5.87"},{"v":2.520093893609386,"d":"2.52"},{"v":3.2301408404140792,"d":"3.23"},{"v":4.581988897471611,"d":"4.58"},{"$f":"U13+$U$25","v":1.1},{"$f":"$V$13*U14","v":{"v":6.4602816808281585,"d":"6.46"}},{"$f":"($Q$26+($Q$30*V14)-($Q$28*$Q$30))/(V14-$Q$28)","v":{"v":4.242010867381644,"d":"4.24"}},null,12,0.55,0.45,{"$f":"(#REF!/#REF!)*Z14","v":{"$error":"#REF!"}},{"$f":"(#REF!/#REF!)*AA14","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,12,0.55,0.45,{"$f":"(#REF!/#REF!)*'Oculto MC'!AH14","v":{"$error":"#REF!"}},{"$f":"AI14*(#REF!/#REF!)","v":{"$error":"#REF!"}},{"$f":"$AJ$23+((#REF!/#REF!)*'Oculto MC'!AJ14)","v":{"$error":"#REF!"}},{"v":11,"d":"11.00"},null,12,0.55,0.45,{"v":44,"d":"44.00"},{"v":36,"d":"36.00"},{"v":40,"d":"40.00"},{"v":62,"d":"62.00"},{"v":62,"d":"62.00"},null,12,0.55,0.45,{"$f":"('SustPerf MC'!$B$7/'SustPerf MC'!$C$7)*'Oculto MC'!AY14","v":{"v":3.3000000000000003,"d":"3.30"}},{"$f":"('SustPerf MC'!$B$7/'SustPerf MC'!$E$7)*'Oculto MC'!AZ14","v":1.08},{"v":3.3000000000000003,"d":"3.30"},{"v":2.6999999999999997,"d":"2.70"},{"v":3.3000000000000003,"d":"3.30"},2.6999999999999997,2.7]
[13,{"v":1.2,"d":"1.20"},{"v":2.496100587662285,"d":"2.50"},{"v":1.6640670584415234,"d":"1.66"},1.3867225487012693,{"v":1.6640670584415231,"d":"1.66"},{"v":0.8320335292207616,"d":"0.83"},2.7734450974025386,1.16,{"v":1.6085981564934724,"d":"1.61"},{"v":2.575079126388255,"d":"2.58"},null,13,{"v":0.6,"d":"0.60"},{"v":7.6475800154489,"d":"7.65"},{"v":3.398924451310622,"d":"3.40"},{"v":5.872983346207416,"d":"5.87"},{"v":2.7491933384829665,"d":"2.75"},{"v":3.5237900077244495,"d":"3.52"},{"v":4.581988897471611,"d":"4.58"},{"$f":"U14+$U$25","v":1.2000000000000002},{"$f":"$V$13*U15","v":{"v":7.047580015448901,"d":"7.05"}},{"v":3.9811473952653444,"d":"3.98"},null,13,{"v":0.6,"d":"0.60"},{"v":0.4,"d":"0.40"},{"$f":"(#REF!/#REF!)*Z15","v":{"$error":"#REF!"}},{"$f":"(#REF!/#REF!)*AA15","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,13,{"v":0.6,"d":"0.60"},{"v":0.4,"d":"0.40"},{"$f":"(#REF!/#REF!)*'Oculto MC'!AH15","v":{"$error":"#REF!"}},{"$f":"AI15*(#REF!/#REF!)","v":{"$error":"#REF!"}},{"$f":"$AJ$23+((#REF!/#REF!)*'Oculto MC'!AJ15)","v":{"$error":"#REF!"}},{"v":12,"d":"12.00"},null,13,{"v":0.6,"d":"0.60"},{"v":0.4,"d":"0.40"},{"v":48,"d":"48.00"},{"v":32,"d":"32.00"},{"v":40,"d":"40.00"},{"v":64,"d":"64.00"},{"v":64,"d":"64.00"},null,13,{"v":0.6,"d":"0.60"},{"v":0.4,"d":"0.40"},{"$f":"('SustPerf MC'!$B$7/'SustPerf MC'!$C$7)*'Oculto MC'!AY15","v":{"v":3.5999999999999996,"d":"3.60"}},{"$f":"('SustPerf MC'!$B$7/'SustPerf MC'!$E$7)*'Oculto MC'!AZ15","v":0.96},{"v":3.5999999999999996,"d":"3.60"},{"v":2.4000000000000004,"d":"2.40"},{"v":3.5999999999999996,"d":"3.60"},2.4000000000000004,2.4000000000000004]
[14,{"v":1.3,"d":"1.30"},{"v":2.7041089699674754,"d":"2.70"},{"v":1.4560586761363328,"d":"1.46"},1.3867225487012693,{"v":1.8027393133116503,"d":"1.80"},{"v":0.9013696566558251,"d":"0.90"},2.7734450974025386,1.24,{"v":1.719535960389574,"d":"1.72"},{"v":2.4906272218683054,"d":"2.49"},null,14,0.65,{"v":8.284878350069642,"d":"8.28"},{"v":2.9740588948967943,"d":"2.97"},{"v":5.872983346207416,"d":"5.87"},{"v":2.978292783356547,"d":"2.98"},{"v":3.8174391750348207,"d":"3.82"},{"v":4.581988897471611,"d":"4.58"},1.3000000000000003,{"v":7.634878350069642,"d":"7.63"},{"v":3.7746612045096604,"d":"3.77"},null,14,0.65,0.35,{"$f":"(#REF!/#REF!)*Z16","v":{"$error":"#REF!"}},{"$f":"(#REF!/#REF!)*AA16","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,14,0.65,0.35,{"$f":"(#REF!/#REF!)*'Oculto MC'!AH16","v":{"$error":"#REF!"}},{"$f":"AI16*(#REF!/#REF!)","v":{"$error":"#REF!"}},{"$f":"$AJ$23+((#REF!/#REF!)*'Oculto MC'!AJ16)","v":{"$error":"#REF!"}},{"v":13,"d":"13.00"},null,14,0.65,0.35,{"v":52,"d":"52.00"},{"v":28,"d":"28.00"},{"v":40,"d":"40.00"},{"v":66,"d":"66.00"},{"v":66,"d":"66.00"},null,14,0.65,0.35,{"$f":"('SustPerf MC'!$B$7/'SustPerf MC'!$C$7)*'Oculto MC'!AY16","v":{"v":3.9000000000000004,"d":"3.90"}},{"$f":"('SustPerf MC'!$B$7/'SustPerf MC'!$E$7)*'Oculto MC'!AZ16","v":0.84},{"v":3.9000000000000004,"d":"3.90"},{"v":2.0999999999999996,"d":"2.10"},{"v":3.9000000000000004,"d":"3.90"},2.0999999999999996,2.0999999999999996]
[15,{"v":1.4,"d":"1.40"},{"v":2.9121173522726655,"d":"2.91"},{"v":1.2480502938311426,"d":"1.25"},1.3867225487012693,{"v":1.941411568181777,"d":"1.94"},{"v":0.9707057840908885,"d":"0.97"},2.7734450974025386,1.32,{"v":1.8304737642856757,"d":"1.83"},{"v":2.41397410738828,"d":"2.41"},null,15,{"v":0.7,"d":"0.70"},{"v":8.922176684690383,"d":"8.92"},{"v":2.549193338482967,"d":"2.55"},{"v":5.872983346207416,"d":"5.87"},{"v":3.2073922282301273,"d":"3.21"},{"v":4.111088342345191,"d":"4.11"},{"v":4.581988897471611,"d":"4.58"},1.4000000000000004,{"v":8.222176684690385,"d":"8.22"},{"v":3.607154619155209,"d":"3.61"},null,15,{"v":0.7,"d":"0.70"},{"v":0.3,"d":"0.30"},{"$f":"(#REF!/#REF!)*Z17","v":{"$error":"#REF!"}},{"$f":"(#REF!/#REF!)*AA17","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,15,{"v":0.7,"d":"0.70"},{"v":0.3,"d":"0.30"},{"$f":"(#REF!/#REF!)*'Oculto MC'!AH17","v":{"$error":"#REF!"}},{"$f":"AI17*(#REF!/#REF!)","v":{"$error":"#REF!"}},{"$f":"$AJ$23+((#REF!/#REF!)*'Oculto MC'!AJ17)","v":{"$error":"#REF!"}},{"v":14,"d":"14.00"},null,15,{"v":0.7,"d":"0.70"},{"v":0.3,"d":"0.30"},{"v":56,"d":"56.00"},{"v":24,"d":"24.00"},{"v":40,"d":"40.00"},{"v":68,"d":"68.00"},{"v":68,"d":"68.00"},null,15,{"v":0.7,"d":"0.70"},{"v":0.3,"d":"0.30"},{"$f":"('SustPerf MC'!$B$7/'SustPerf MC'!$C$7)*'Oculto MC'!AY17","v":{"v":4.199999999999999,"d":"4.20"}},{"$f":"('SustPerf MC'!$B$7/'SustPerf MC'!$E$7)*'Oculto MC'!AZ17","v":0.72},{"v":4.199999999999999,"d":"4.20"},{"v":1.8000000000000007,"d":"1.80"},{"v":4.199999999999999,"d":"4.20"},1.8000000000000007,1.7999999999999998]
[16,{"v":1.5,"d":"1.50"},{"v":3.120125734577856,"d":"3.12"},{"v":1.040041911525952,"d":"1.04"},1.3867225487012693,{"v":2.080083823051904,"d":"2.08"},{"v":1.040041911525952,"d":"1.04"},2.7734450974025386,1.4,{"v":1.941411568181777,"d":"1.94"},{"v":2.343988924325701,"d":"2.34"},null,16,0.75,{"v":9.559475019311126,"d":"9.56"},{"v":2.1243277820691384,"d":"2.12"},{"v":5.872983346207416,"d":"5.87"},{"v":3.436491673103708,"d":"3.44"},{"v":4.404737509655562,"d":"4.40"},{"v":4.581988897471611,"d":"4.58"},1.5000000000000004,{"v":8.809475019311126,"d":"8.81"},{"v":3.4685419906293506,"d":"3.47"},null,16,0.75,0.25,{"$f":"(#REF!/#REF!)*Z18","v":{"$error":"#REF!"}},{"$f":"(#REF!/#REF!)*AA18","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,16,0.75,0.25,{"$f":"(#REF!/#REF!)*'Oculto MC'!AH18","v":{"$error":"#REF!"}},{"$f":"AI18*(#REF!/#REF!)","v":{"$error":"#REF!"}},{"$f":"$AJ$23+((#REF!/#REF!)*'Oculto MC'!AJ18)","v":{"$error":"#REF!"}},{"v":15,"d":"15.00"},null,16,0.75,0.25,{"v":60,"d":"60.00"},{"v":20,"d":"20.00"},{"v":40,"d":"40.00"},{"v":70,"d":"70.00"},{"v":70,"d":"70.00"},null,16,0.75,0.25,{"$f":"('SustPerf MC'!$B$7/'SustPerf MC'!$C$7)*'Oculto MC'!AY18","v":{"v":4.5,"d":"4.50"}},{"$f":"('SustPerf MC'!$B$7/'SustPerf MC'!$E$7)*'Oculto MC'!AZ18","v":{"v":0.6,"d":"0.60"}},{"v":4.5,"d":"4.50"},{"v":1.5,"d":"1.50"},{"v":4.5,"d":"4.50"},1.5,1.5]
[17,{"v":1.6,"d":"1.60"},{"v":3.3281341168830467,"d":"3.33"},{"v":0.8320335292207615,"d":"0.83"},1.3867225487012693,{"v":2.218756077922031,"d":"2.22"},{"v":1.1093780389610155,"d":"1.11"},2.7734450974025386,1.48,{"v":2.0523493720778787,"d":"2.05"},{"v":2.2797578267999272,"d":"2.28"},null,17,{"v":0.8,"d":"0.80"},{"v":10.196773353931867,"d":"10.20"},{"v":1.699462225655311,"d":"1.70"},{"v":5.872983346207416,"d":"5.87"},{"v":3.665591117977289,"d":"3.67"},{"v":4.698386676965933,"d":"4.70"},{"v":4.581988897471611,"d":"4.58"},1.6000000000000005,{"v":9.396773353931868,"d":"9.40"},{"v":3.3519408425140327,"d":"3.35"},null,17,{"v":0.8,"d":"0.80"},{"v":0.2,"d":"0.20"},{"$f":"(#REF!/#REF!)*Z19","v":{"$error":"#REF!"}},{"$f":"(#REF!/#REF!)*AA19","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,17,{"v":0.8,"d":"0.80"},{"v":0.2,"d":"0.20"},{"$f":"(#REF!/#REF!)*'Oculto MC'!AH19","v":{"$error":"#REF!"}},{"$f":"AI19*(#REF!/#REF!)","v":{"$error":"#REF!"}},{"$f":"$AJ$23+((#REF!/#REF!)*'Oculto MC'!AJ19)","v":{"$error":"#REF!"}},{"v":16,"d":"16.00"},null,17,{"v":0.8,"d":"0.80"},{"v":0.2,"d":"0.20"},{"v":64,"d":"64.00"},{"v":16,"d":"16.00"},{"v":40,"d":"40.00"},{"v":72,"d":"72.00"},{"v":72,"d":"72.00"},null,17,{"v":0.8,"d":"0.80"},{"v":0.2,"d":"0.20"},{"$f":"('SustPerf MC'!$B$7/'SustPerf MC'!$C$7)*'Oculto MC'!AY19","v":{"v":4.800000000000001,"d":"4.80"}},{"$f":"('SustPerf MC'!$B$7/'SustPerf MC'!$E$7)*'Oculto MC'!AZ19","v":0.48},{"v":4.800000000000001,"d":"4.80"},{"v":1.1999999999999993,"d":"1.20"},{"v":4.800000000000001,"d":"4.80"},1.1999999999999993,1.2000000000000002]
[18,{"v":1.7,"d":"1.70"},{"v":3.536142499188237,"d":"3.54"},{"v":0.6240251469155713,"d":"0.62"},1.3867225487012693,{"v":2.357428332792158,"d":"2.36"},{"v":1.178714166396079,"d":"1.18"},2.7734450974025386,1.56,{"v":2.1632871759739802,"d":"2.16"},{"v":2.2205332156341933,"d":"2.22"},null,18,0.85,{"v":10.834071688552608,"d":"10.83"},{"v":1.2745966692414834,"d":"1.27"},{"v":5.872983346207416,"d":"5.87"},{"v":3.8946905628508692,"d":"3.89"},{"v":4.9920358442763035,"d":"4.99"},{"v":4.581988897471611,"d":"4.58"},1.7000000000000006,{"v":9.98407168855261,"d":"9.98"},{"v":3.2524937638445532,"d":"3.25"},null,18,0.85,0.15,{"$f":"(#REF!/#REF!)*Z20","v":{"$error":"#REF!"}},{"$f":"(#REF!/#REF!)*AA20","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,18,0.85,0.15,{"$f":"(#REF!/#REF!)*'Oculto MC'!AH20","v":{"$error":"#REF!"}},{"$f":"AI20*(#REF!/#REF!)","v":{"$error":"#REF!"}},{"$f":"$AJ$23+((#REF!/#REF!)*'Oculto MC'!AJ20)","v":{"$error":"#REF!"}},{"v":17,"d":"17.00"},null,18,0.85,0.15,{"v":68,"d":"68.00"},{"v":12,"d":"12.00"},{"v":40,"d":"40.00"},{"v":74,"d":"74.00"},{"v":74,"d":"74.00"},null,18,0.85,0.15,{"$f":"('SustPerf MC'!$B$7/'SustPerf MC'!$C$7)*'Oculto MC'!AY20","v":{"v":5.1,"d":"5.10"}},{"$f":"('SustPerf MC'!$B$7/'SustPerf MC'!$E$7)*'Oculto MC'!AZ20","v":0.36},{"v":5.1,"d":"5.10"},{"v":0.9000000000000004,"d":"0.90"},{"v":5.1,"d":"5.10"},0.9000000000000004,0.8999999999999999]
[19,{"v":1.8,"d":"1.80"},{"v":3.7441508814934275,"d":"3.74"},{"v":0.41601676461038073,"d":"0.42"},1.3867225487012693,{"v":2.496100587662285,"d":"2.50"},{"v":1.2480502938311424,"d":"1.25"},2.7734450974025386,1.64,{"v":2.2742249798700818,"d":"2.27"},{"v":2.16569677126433,"d":"2.17"},null,19,{"v":0.9,"d":"0.90"},{"v":11.471370023173352,"d":"11.47"},{"v":0.849731112827655,"d":"0.85"},{"v":5.872983346207416,"d":"5.87"},{"v":4.12379000772445,"d":"4.12"},{"v":5.285685011586675,"d":"5.29"},{"v":4.581988897471611,"d":"4.58"},1.8000000000000007,{"v":10.571370023173353,"d":"10.57"},{"v":3.166674635789172,"d":"3.17"},null,19,{"v":0.9,"d":"0.90"},{"v":0.1,"d":"0.10"},{"$f":"(#REF!/#REF!)*Z21","v":{"$error":"#REF!"}},{"$f":"(#REF!/#REF!)*AA21","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,19,{"v":0.9,"d":"0.90"},{"v":0.1,"d":"0.10"},{"$f":"(#REF!/#REF!)*'Oculto MC'!AH21","v":{"$error":"#REF!"}},{"$f":"AI21*(#REF!/#REF!)","v":{"$error":"#REF!"}},{"$f":"$AJ$23+((#REF!/#REF!)*'Oculto MC'!AJ21)","v":{"$error":"#REF!"}},{"v":18,"d":"18.00"},null,19,{"v":0.9,"d":"0.90"},{"v":0.1,"d":"0.10"},{"v":72,"d":"72.00"},{"v":8,"d":"8.00"},{"v":40,"d":"40.00"},{"v":76,"d":"76.00"},{"v":76,"d":"76.00"},null,19,{"v":0.9,"d":"0.90"},{"v":0.1,"d":"0.10"},{"$f":"('SustPerf MC'!$B$7/'SustPerf MC'!$C$7)*'Oculto MC'!AY21","v":{"v":5.4,"d":"5.40"}},{"$f":"('SustPerf MC'!$B$7/'SustPerf MC'!$E$7)*'Oculto MC'!AZ21","v":0.24},{"v":5.4,"d":"5.40"},{"v":0.5999999999999996,"d":"0.60"},{"v":5.4,"d":"5.40"},0.5999999999999996,0.6000000000000001]
[20,{"v":1.9,"d":"1.90"},{"v":3.9521592637986176,"d":"3.95"},{"v":0.2080083823051906,"d":"0.21"},1.3867225487012693,{"v":2.6347728425324117,"d":"2.63"},{"v":1.3173864212662059,"d":"1.32"},2.7734450974025386,1.72,{"v":2.3851627837661833,"d":"2.39"},{"v":2.1147320612492932,"d":"2.11"},null,20,0.95,{"v":12.108668357794091,"d":"12.11"},{"v":0.4248655564138293,"d":"0.42"},{"v":5.872983346207416,"d":"5.87"},{"v":4.35288945259803,"d":"4.35"},{"v":5.579334178897045,"d":"5.58"},{"v":4.581988897471611,"d":"4.58"},1.9000000000000008,{"v":11.158668357794095,"d":"11.16"},{"v":3.091861787034784,"d":"3.09"},null,20,0.95,0.05,{"$f":"(#REF!/#REF!)*Z22","v":{"$error":"#REF!"}},{"$f":"(#REF!/#REF!)*AA22","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,20,0.95,0.05,{"$f":"(#REF!/#REF!)*'Oculto MC'!AH22","v":{"$error":"#REF!"}},{"$f":"AI22*(#REF!/#REF!)","v":{"$error":"#REF!"}},{"$f":"$AJ$23+((#REF!/#REF!)*'Oculto MC'!AJ22)","v":{"$error":"#REF!"}},{"v":19,"d":"19.00"},null,20,0.95,0.05,{"v":76,"d":"76.00"},{"v":4,"d":"4.00"},{"v":40,"d":"40.00"},{"v":78,"d":"78.00"},{"v":78,"d":"78.00"},null,20,0.95,0.05,{"$f":"('SustPerf MC'!$B$7/'SustPerf MC'!$C$7)*'Oculto MC'!AY22","v":{"v":5.699999999999999,"d":"5.70"}},{"$f":"('SustPerf MC'!$B$7/'SustPerf MC'!$E$7)*'Oculto MC'!AZ22","v":0.12},{"v":5.699999999999999,"d":"5.70"},{"v":0.3000000000000007,"d":"0.30"},{"v":5.699999999999999,"d":"5.70"},0.3000000000000007,0.30000000000000004]
[21,{"v":2,"d":"2.00"},{"v":4.160167646103808,"d":"4.16"},0,1.3867225487012693,{"v":2.7734450974025386,"d":"2.77"},{"v":1.3867225487012693,"d":"1.39"},2.7734450974025386,1.8,{"v":2.496100587662285,"d":"2.50"},{"v":2.067203923218534,"d":"2.07"},null,21,{"v":1,"d":"1.00"},{"v":12.745966692414834,"d":"12.75"},0,{"v":5.872983346207416,"d":"5.87"},{"v":4.581988897471611,"d":"4.58"},{"v":5.872983346207416,"d":"5.87"},{"v":4.581988897471611,"d":"4.58"},2.000000000000001,{"v":11.745966692414838,"d":"11.75"},{"v":3.0260654807883625,"d":"3.03"},null,21,{"v":1,"d":"1.00"},0,{"$f":"(#REF!/#REF!)*Z23","v":{"$error":"#REF!"}},{"$f":"(#REF!/#REF!)*AA23","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,21,{"v":1,"d":"1.00"},0,{"$f":"(#REF!/#REF!)*'Oculto MC'!AH23","v":{"$error":"#REF!"}},{"$f":"AI23*(#REF!/#REF!)","v":{"$error":"#REF!"}},{"$f":"$AJ$23+((#REF!/#REF!)*'Oculto MC'!AJ23)","v":{"$error":"#REF!"}},{"v":20,"d":"20.00"},null,21,{"v":1,"d":"1.00"},0,{"v":80,"d":"80.00"},0,{"v":40,"d":"40.00"},{"v":80,"d":"80.00"},{"v":80,"d":"80.00"},null,21,{"v":1,"d":"1.00"},0,{"$f":"('SustPerf MC'!$B$7/'SustPerf MC'!$C$7)*'Oculto MC'!AY23","v":{"v":6,"d":"6.00"}},{"$f":"('SustPerf MC'!$B$7/'SustPerf MC'!$E$7)*'Oculto MC'!AZ23","v":0},{"v":6,"d":"6.00"},0,{"v":6,"d":"6.00"},0,0]
[]
[{"$nulls":4},"x1","x2","C",{"$nulls":7},"m",{"$f":"'CES MC'!B7","v":{"v":127.45966692414834,"d":"127.46"}},"k",{"$nulls":3},{"$f":"1/10","v":0.1},{"$nulls":21},"m",{"$f":"'Leontief MC'!B7","v":72},{"$nulls":6},"X1",{"$f":"BA23","v":{"v":6,"d":"6.00"}}]
[{"$nulls":4},{"$f":"'Cobb-Douglas MC'!D20","v":1},{"$f":"'Cobb-Douglas MC'!F20","v":2},{"$nulls":8},"p1",{"$f":"'CES MC'!C7","v":10},{"$f":"(P28-Q28)*(P29-Q30)","v":{"v":9.999999999999996,"d":"10.00"}},"x1x2","bx1","ax2","ab",{"$nulls":21},"p1",{"$f":"'Leontief MC'!C7","v":0.9},{"$nulls":6},"X2",{"$f":"BB3","v":{"v":2.4,"d":"2.40"}}]
[{"$nulls":4},{"$f":"((C45)*((A45/B45)^(1/(C45+E45)))*((B32/C45)^(C45/(C45+E45)))*((D32/E45)^(E45/(C45+E45))))/B32","v":{"v":1.3867225487012693,"d":"1.387"}},{"$f":"((E45)*((A45/B45)^(1/(C45+E45)))*((B32/C45)^(C45/(C45+E45)))*((D32/E45)^(E45/(C45+E45))))/D32","v":{"v":2.7734450974025386,"d":"2.773"}},{"$f":"E27*B32+E32*D32","v":{"v":20.80083823051904,"d":"20.801"}},{"$nulls":7},"p2",{"$f":"'CES MC'!E7","v":15},"a",{"$nulls":25},"p2",{"$f":"'Leontief MC'!E7","v":0.9},{"$nulls":6},"K",{"$f":"'SustPerf MC'!B20","v":6}]
[{"$nulls":5},{"$f":"B45*(E27^(E26))*(F27^(F26))","v":31.999999999999996},{"$nulls":8},"x1*",{"$f":"('CES MC'!E7+(SQRT((P26*P27)/'CES MC'!B20)*'CES MC'!E20))/SQRT((P26*P27)/'CES MC'!B20)","v":{"v":5.872983346207416,"d":"5.87"}},{"$f":"'CES MC'!E20","v":2},{"$nulls":25},"x1",{"$f":"AR25/(AR27+AR26)","v":40},{"$nulls":6},"P1",{"$f":"'SustPerf MC'!$C$7","v":2}]
[{"$nulls":14},"x2*",{"$f":"('CES MC'!C7+(SQRT((P26*P27)/'CES MC'!B20)*'CES MC'!F20))/SQRT((P26*P27)/'CES MC'!B20)","v":{"v":4.581988897471611,"d":"4.58"}},"b",{"$nulls":25},"x2",{"$f":"AR28","v":40},{"$nulls":6},"P2",{"$f":"'SustPerf MC'!$E$7","v":5}]
["GASTO",{"$nulls":13},"lamda",{"$f":"SQRT((P26*P27)/'CES MC'!B20)","v":{"v":3.872983346207417,"d":"3.87"}},{"$f":"'CES MC'!F20","v":2},{"$nulls":33},"X1*",{"$f":"IF(AZ25>=AZ26,AZ25,\"0\")","v":6}]
["e","w1","q1","w2","q2",{"$nulls":45},"X2*",{"$f":"IF(AZ26>=AZ25,AZ26,\"0\")","v":"0"}]
[{"$f":"B32*C32+D32*E32","v":{"v":20.80083823051904,"d":"20.8"}},{"$f":"'Cobb-Douglas MC'!C7","v":{"v":5,"d":"5.0"}},{"$f":"E27","v":{"v":1.3867225487012693,"d":"1.4"}},{"$f":"'Cobb-Douglas MC'!E7","v":{"v":5,"d":"5.0"}},{"$f":"F27","v":{"v":2.7734450974025386,"d":"2.8"}}]
["Inserte los datos correspondientes"]
[]
["PARÁMETROS DEL GASTO"]
["q2","b0","b1","q1"]
[{"$f":"B37+C37*D37","v":{"v":2.773445097402539,"d":"2.8"}},{"$f":"A32/D32","v":{"v":4.160167646103808,"d":"4.2"}},{"$f":"-B32/D32","v":{"v":-1,"d":"(1.0)"}},{"$f":"C32","v":{"v":1.3867225487012693,"d":"1.4"}}]
[]
["Máxima cantidad de q1",null,{"$f":"A32/B32","v":{"v":4.160167646103808,"d":"4.2"}}]
["Máxima cantidad de q2",null,{"$f":"A32/D32","v":{"v":4.160167646103808,"d":"4.2"}}]
["Precio relativo (<0)",null,{"$f":"-B32/D32","v":{"v":-1,"d":"(1.0)"}}]
[]
["PARÁMETROS DE LA ISOCUANTA (FUNCIÓN COBB-DOUGLAS)"]
["y","A","a","q1*","b","q2*"]
[{"$f":"'Cobb-Douglas MC'!B20","v":{"v":32,"d":"32.0"}},{"$f":"'Cobb-Douglas MC'!C20","v":{"v":3,"d":"3.0"}},{"$f":"'Cobb-Douglas MC'!D20","v":{"v":1,"d":"1.0"}},{"$f":"C32","v":{"v":1.3867225487012693,"d":"1.4"}},{"$f":"'Cobb-Douglas MC'!F20","v":{"v":2,"d":"2.0"}},{"$f":"E32","v":{"v":2.7734450974025386,"d":"2.8"}}]

{"sheet":"Cobb-Douglas MC","index":5,"n_rows":26,"n_cols":7,"rows_kept":26,"hidden":true,"merged":[[0,0,0,5],[2,0,2,5],[13,1,13,2],[14,1,14,2],[15,1,15,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[25,1,25,2]]}
["     MINIMIZACIÓN DE COSTOS"]
[]
["FUNCIÓN DE PRODUCCIÓN COBB-DOUGLAS"]
[]
[null,"GASTO"]
[null,"c","w1","q1","w2","q2"]
[null,{"$f":"'Oculto MC'!G27","v":{"v":20.80083823051904,"d":"20.8"}},{"v":5,"d":"5.0"},{"$f":"'Oculto MC'!E27","v":{"v":1.3867225487012693,"d":"1.4"}},{"v":5,"d":"5.0"},{"$f":"'Oculto MC'!F27","v":{"v":2.7734450974025386,"d":"2.8"}}]
[null,"Inserte los datos correspondientes"]
[]
[null,"PARÁMETROS DEL GASTO"]
[null,"q2","b0","b1","q1"]
[null,{"$f":"C12+(D12*E12)","v":{"v":2.773445097402539,"d":"2.8"}},{"$f":"B7/E7","v":{"v":4.160167646103808,"d":"4.2"}},{"$f":"C7/E7*-1","v":{"v":-1,"d":"(1.0)"}},{"$f":"D7","v":{"v":1.3867225487012693,"d":"1.4"}}]
[]
[null,"Máxima cantidad de q1",null,{"$f":"B7/C7","v":{"v":4.160167646103808,"d":"4.2"}}]
[null,"Máxima cantidad de q2",null,{"$f":"B7/E7","v":{"v":4.160167646103808,"d":"4.2"}}]
[null,"Precio relativo (<0)",null,{"$f":"(C7/E7)*(-1)","v":{"v":-1,"d":"(1.0)"}}]
[]
[null,"PARÁMETROS DE LA ISOCUANTA (FUNCIÓN COBB-DOUGLAS)"]
[null,"y","A","a","q1*","b","q2*"]
[null,{"v":32,"d":"32.0"},{"v":3,"d":"3.0"},{"v":1,"d":"1.0"},{"$f":"'Oculto MC'!E27","v":{"v":1.3867225487012693,"d":"1.4"}},{"v":2,"d":"2.0"},{"$f":"'Oculto MC'!F27","v":{"v":2.7734450974025386,"d":"2.8"}}]
[]
[]
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos"]
[null,"Valor de equilibrio"]