{"text_format":"3","workbook":"xlsx","n_sheets":9,"sheets":["Inicio CosCP","Funcion Costo Rend.Var cp","Graficosto","Funcion Costo","Costo_LP","Costo_CP","Costo_CP_REND_VAR","Oculto Cos CP","Costo CP AB VAR"],"not_rendered":{"charts":16,"images":10,"macros":1,"defined_names":24},"read":"whole","date_system":"1900"}

{"sheet":"Inicio CosCP","index":0,"n_rows":34,"n_cols":11,"rows_kept":34,"merged":[[24,0,24,2],[32,10,32,11],[33,10,33,11]]}
{"$rows_empty":24}
["    Descargue la versión Kindle"]
{"$rows_empty":8}
[{"$nulls":10},"Miguel Cervantes Jiménez"]

{"sheet":"Funcion Costo Rend.Var cp","index":1,"n_rows":28,"n_cols":3,"rows_kept":28,"hidden":true,"merged":[[0,1,0,2],[1,0,1,4],[25,1,25,2],[26,1,26,2],[27,1,27,2],[28,1,28,2]]}
[null,"FUNCIÒN DE COSTO"]
[]
[]
[]
[null,"PT",{"$f":"C13","v":{"v":199.99999999999994,"d":"200.00"}}]
[null,"a (q1^(3))",{"v":-0.003,"d":"-0.0030"}]
[null,"b (q1^(2))",{"v":0.9,"d":"0.900"}]
[null,"c (q1)",{"v":200,"d":"200.0"}]
[null,"d",{"$f":"'Oculto Cos CP'!B29","v":{"v":0,"d":"0.00"}}]
[null,"q1 (max)",{"v":200,"d":"200.0"}]
[null,"Inserte los datos correspondientes"]
[null,"PMe",{"$f":"'Oculto Cos CP'!B32","v":{"v":260,"d":"260.00"}}]
[null,"PMg",{"$f":"'Oculto Cos CP'!B33","v":{"v":199.99999999999994,"d":"200.00"}}]
[]
[null,"w1",{"v":10,"d":"10.00"}]
[null,"CV(y)",{"$f":"'Oculto Cos CP'!B36","v":{"v":2000,"d":"2,000.00"}}]
[null,"CF",{"v":500,"d":"500.00"}]
[null,"CT",{"$f":"'Oculto Cos CP'!B38","v":{"v":2500,"d":"2,500.00"}}]
[null,"Inserte los datos correspondientes"]
[null,"q1",{"v":150,"d":"150.0"}]
[null,"Inserte un valor particular de q1"]
[null,"para ilustrar sus valores respectivos"]
[]
[]
[]
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos "]

{"sheet":"Graficosto","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"hidden":true}

{"sheet":"Funcion Costo","index":3,"n_rows":29,"n_cols":9,"rows_kept":29,"hidden":true,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,4],[12,1,12,2],[13,1,13,2],[14,1,14,2],[16,1,16,2],[17,1,17,2],[18,1,18,2],[19,1,19,2],[20,1,20,2],[21,1,21,2],[22,1,22,2],[23,1,23,2],[26,1,26,2],[27,1,27,2]]}
["FUNCIÒN DE COSTO"]
[]
[]
[]
[null,null,"CT",{"$f":"D17","v":{"v":73245,"d":"73,245.00"}}]
[null,null,"a (y3)",0.3]
[null,null,"b (y2)",{"v":-15,"d":"-15.0"}]
[null,null,"c (y)",{"v":1528.5,"d":"1,528.5"}]
[null,null,"d",{"v":7500,"d":"7,500.0"}]
[null,null,"e",{"v":0,"d":"0.0"}]
[null,null,"Inserte los datos correspondientes"]
[]
[null,"Máxima cantidad de y",null,{"v":60,"d":"60.0"},{"$nulls":3},"pegar",35.12875350760835]
[null,"Cantidad y (minimiza CMe)",null,{"$f":"I13","v":{"v":35.12875350760835,"d":"35.129"}},{"$nulls":3},"min=0",{"$f":"2*D6*(I13)+D7-D9*(I13^(-2))","v":-0.000399260944962343}]
[null,"Inserte un valor y particular",null,{"v":45,"d":"45.0"}]
[]
[null,"Costo total",null,{"$f":"'Oculto Cos CP'!BP14","v":{"v":73245,"d":"73,245.00"}}]
[null,"Costo fijo",null,{"$f":"'Oculto Cos CP'!BP15","v":{"v":7500,"d":"7,500.00"}}]
[null,"Costo variable",null,{"$f":"'Oculto Cos CP'!BP16","v":{"v":65745,"d":"65,745.00"}}]
[null,"Costo medio",null,{"$f":"'Oculto Cos CP'!BP17","v":{"v":1627.6666666666667,"d":"1,627.67"}}]
[null,"Costo marginal",null,{"$f":"'Oculto Cos CP'!BP18","v":{"v":2000.9999999999998,"d":"2,001.00"}}]
[null,"Costo fijo medio",null,{"$f":"'Oculto Cos CP'!BP19","v":{"v":166.66666666666666,"d":"166.67"}}]
[null,"Costo variable medio",null,{"$f":"'Oculto Cos CP'!BP20","v":{"v":1461,"d":"1,461.00"}}]
[null,"Costo medio (mínimo)",null,{"$f":"'Oculto Cos CP'!BP21","v":{"v":1585.2778110095458,"d":"1,585.28"}}]
[]
[]
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos"]

{"sheet":"Costo_LP","index":4,"n_rows":82,"n_cols":8,"rows_kept":82,"hidden":true,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,4],[4,1,4,2],[5,1,5,2],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[12,1,12,2],[13,1,13,2],[14,1,14,2],[27,1,27,2],[28,1,28,2]]}
["FUNCIÒN DE COSTO"]
["LARGO PLAZO"]
[]
[]
[null,"y",null,{"v":100,"d":"100.0"}]
[null,"A",null,{"v":5,"d":"5.0"}]
[null,"q1",null,{"$f":"'Oculto Cos CP'!C74","v":{"v":20,"d":"20.0"}}]
[null,"a",null,0.5]
[null,"q2",null,{"$f":"'Oculto Cos CP'!C76","v":{"v":20,"d":"20.0"}}]
[null,"b",null,0.5]
[null,null,"Inserte los datos correspondientes"]
[]
[null,"CT",null,{"$f":"'Oculto Cos CP'!C79","v":{"v":200.00000000000003,"d":"200.0"}}]
[null,"w1",null,{"v":5,"d":"5.0"}]
[null,"w2",null,{"v":5,"d":"5.0"}]
{"$rows_empty":12}
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos "]
{"$rows_empty":26}
[{"$nulls":7},{"$f":"(($B$82/$B$84)^($B$84/($B$82+$B$84))+($B$82/$B$84)^((-$B$82)/($B$82+$B$84)))*($B$86^($B$82/($B$82+$B$84)))*($B$87^($B$84/($B$82+$B$84)))*(1/($B$82+$B$84))*(E57^((1/($B$82+$B$84))-1))","v":{"$error":"#DIV/0!"}}]
[{"$nulls":7},{"$f":"(($B$82/$B$84)^($B$84/($B$82+$B$84))+($B$82/$B$84)^((-$B$82)/($B$82+$B$84)))*($B$86^($B$82/($B$82+$B$84)))*($B$87^($B$84/($B$82+$B$84)))*(1/($B$82+$B$84))*(E58^((1/($B$82+$B$84))-1))","v":{"$error":"#DIV/0!"}}]
[{"$nulls":7},{"$error":"#DIV/0!"}]
[{"$nulls":7},{"$error":"#DIV/0!"}]
[{"$nulls":7},{"$error":"#DIV/0!"}]
[{"$nulls":7},{"$error":"#DIV/0!"}]
[{"$nulls":7},{"$error":"#DIV/0!"}]
[{"$nulls":7},{"$error":"#DIV/0!"}]
[{"$nulls":7},{"$error":"#DIV/0!"}]
[{"$nulls":7},{"$error":"#DIV/0!"}]
[{"$nulls":7},{"$error":"#DIV/0!"}]
[{"$nulls":7},{"$error":"#DIV/0!"}]
[{"$nulls":7},{"$error":"#DIV/0!"}]
[{"$nulls":7},{"$error":"#DIV/0!"}]
[{"$nulls":7},{"$error":"#DIV/0!"}]
[{"$nulls":7},{"$error":"#DIV/0!"}]
[{"$nulls":7},{"$error":"#DIV/0!"}]
[{"$nulls":7},{"$error":"#DIV/0!"}]
[{"$nulls":7},{"$error":"#DIV/0!"}]
[{"$nulls":7},{"$error":"#DIV/0!"}]
[]
[]
[]
[]
[{"$nulls":6},{"$f":"F76","v":0}]
[null,0.2,{"$nulls":4},{"$f":"G80-1","v":-1},{"$f":"G81^G82","v":{"$error":"#DIV/0!"}}]

{"sheet":"Costo_CP","index":5,"n_rows":82,"n_cols":8,"rows_kept":82,"hidden":true,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,4],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[10,1,10,3],[12,1,12,2],[13,1,13,2],[16,1,16,2],[17,1,17,2],[18,1,18,2],[29,1,29,2],[30,1,30,2],[32,1,32,2]]}
["FUNCIÒN DE COSTO"]
["LARGO PLAZO"]
[]
[]
[]
[null,"PARÁMETROS DE LA FUNCIÓN DE PRODUCCIÓN"]
[null,"y",null,{"v":100,"d":"100.0"}]
[null,"A",null,{"v":1,"d":"1.0"}]
[null,"a",null,0.5]
[null,"b",null,0.5]
[null,"Inserte los datos correspondientes"]
[null,"COSTO DE LOS FACTORES"]
[null,"w1",null,{"v":10,"d":"10.0"}]
[null,"w2",null,{"v":1,"d":"1.0"}]
[]
[null,"LARGO PLAZO"]
[null,"CT",null,{"$f":"'Oculto Cos CP'!C118","v":{"v":632.4555320336759,"d":"632.5"}}]
[null,"q1",null,{"$f":"'Oculto Cos CP'!C119","v":{"v":31.622776601683793,"d":"31.6"}}]
[null,"q2",null,{"$f":"'Oculto Cos CP'!C120","v":{"v":316.22776601683796,"d":"316.2"}}]
[{"$nulls":7},{"$f":"0.2*D19","v":63.24555320336759}]
[null,"CORTO PLAZO"]
[null,"Q2","q1","CT"]
[null,{"$f":"D19*0.5","v":{"v":158.11388300841898,"d":"158.1"}},{"$f":"'Oculto Cos CP'!C123","v":{"v":63.24555320336758,"d":"63.2"}},{"$f":"'Oculto Cos CP'!D123","v":{"v":790.5694150420948,"d":"790.6"}}]
[null,{"$f":"D19*0.75","v":{"v":237.17082451262849,"d":"237.2"}},{"$f":"'Oculto Cos CP'!C124","v":{"v":42.16370213557838,"d":"42.2"}},{"$f":"'Oculto Cos CP'!D124","v":{"v":658.8078458684124,"d":"658.8"}}]
[null,{"$f":"D19*1","v":{"v":316.22776601683796,"d":"316.2"}},{"$f":"'Oculto Cos CP'!C125","v":{"v":31.62277660168379,"d":"31.6"}},{"$f":"'Oculto Cos CP'!D125","v":{"v":632.4555320336758,"d":"632.5"}}]
[null,{"$f":"D19*1.25","v":{"v":395.28470752104744,"d":"395.3"}},{"$f":"'Oculto Cos CP'!C126","v":{"v":25.298221281347036,"d":"25.3"}},{"$f":"'Oculto Cos CP'!D126","v":{"v":648.2669203345177,"d":"648.3"}}]
[null,{"$f":"D19*1.5","v":{"v":474.34164902525697,"d":"474.3"}},{"$f":"'Oculto Cos CP'!C127","v":{"v":21.08185106778919,"d":"21.1"}},{"$f":"'Oculto Cos CP'!D127","v":{"v":685.1601597031489,"d":"685.2"}}]
[]
[]
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos "]
[null,"Valores de equilibrio"]
{"$rows_empty":23}
[{"$nulls":7},{"$f":"(($B$82/$B$84)^($B$84/($B$82+$B$84))+($B$82/$B$84)^((-$B$82)/($B$82+$B$84)))*($B$86^($B$82/($B$82+$B$84)))*($B$87^($B$84/($B$82+$B$84)))*(1/($B$82+$B$84))*(E57^((1/($B$82+$B$84))-1))","v":{"$error":"#DIV/0!"}}]
[{"$nulls":7},{"$error":"#DIV/0!"}]
[{"$nulls":7},{"$error":"#DIV/0!"}]
[{"$nulls":7},{"$error":"#DIV/0!"}]
[{"$nulls":7},{"$error":"#DIV/0!"}]
[{"$nulls":7},{"$error":"#DIV/0!"}]
[{"$nulls":7},{"$error":"#DIV/0!"}]
[{"$nulls":7},{"$error":"#DIV/0!"}]
[{"$nulls":7},{"$error":"#DIV/0!"}]
[{"$nulls":7},{"$error":"#DIV/0!"}]
[{"$nulls":7},{"$error":"#DIV/0!"}]
[{"$nulls":7},{"$error":"#DIV/0!"}]
[{"$nulls":7},{"$error":"#DIV/0!"}]
[{"$nulls":7},{"$error":"#DIV/0!"}]
[{"$nulls":7},{"$error":"#DIV/0!"}]
[{"$nulls":7},{"$error":"#DIV/0!"}]
[{"$nulls":7},{"$error":"#DIV/0!"}]
[{"$nulls":7},{"$error":"#DIV/0!"}]
[{"$nulls":7},{"$error":"#DIV/0!"}]
[{"$nulls":7},{"$error":"#DIV/0!"}]
[]
[]
[]
[]
[{"$nulls":6},{"$f":"F76","v":0}]
[null,0.2,{"$nulls":4},{"$f":"G80-1","v":-1},{"$f":"G81^G82","v":{"$error":"#DIV/0!"}}]

{"sheet":"Costo_CP_REND_VAR","index":6,"n_rows":78,"n_cols":9,"rows_kept":78,"hidden":true,"merged":[[0,0,0,5],[1,0,1,5],[2,0,2,5],[7,1,7,3],[27,1,27,2],[28,1,28,2],[77,1,77,2]]}
["FUNCIÒN DE COSTO"]
["CORTO PLAZO"]
[]
[]
[null,"PARÁMETROS DE LA FUNCIÓN DE PRODUCCIÓN"]
[null,"y","A","w1","w2"]
[null,{"v":1000,"d":"1,000.0"},{"v":1,"d":"1.0"},{"v":10,"d":"10.0"},{"v":15,"d":"15.0"}]
[null,"Inserte los datos correspondientes"]
[null,"PARÁMETROS ALFA Y BETA"]
[null,"a","b","a+b","RENDIMIENTOS"]
[null,0.5,0.2,{"$f":"SUM(B11:C11)","v":0.7},{"$f":"IF(D11>1,\"CRECIENTES\",IF(D11=1,\"CONSTANTES\",\"DECRECIENTES\"))","v":"DECRECIENTES"}]
[null,0.5,0.5,{"$f":"SUM(B12:C12)","v":{"v":1,"d":"1.0"}},{"$f":"IF(D12>1,\"CRECIENTES\",IF(D12=1,\"CONSTANTES\",\"DECRECIENTES\"))","v":"CONSTANTES"}]
[null,0.5,0.8,{"$f":"SUM(B13:C13)","v":1.3},{"$f":"IF(D13>1,\"CRECIENTES\",IF(D13=1,\"CONSTANTES\",\"DECRECIENTES\"))","v":"CRECIENTES"}]
[]
[null,"LARGO PLAZO","(a+b)>1","(a+b)=1","(a+b)<1"]
[null,"CT",{"$f":"'Oculto Cos CP'!C166","v":{"v":394322.22439006716,"d":"394,322.2"}},{"$f":"'Oculto Cos CP'!AG166","v":{"v":24494.897427831784,"d":"24,494.9"}},{"$f":"'Oculto Cos CP'!BK166","v":{"v":5074.779891939745,"d":"5,074.8"}}]
[null,"q1",{"$f":"'Oculto Cos CP'!C167","v":{"v":28165.873170719085,"d":"28,165.9"}},{"$f":"'Oculto Cos CP'!AG167","v":{"v":1224.744871391589,"d":"1,224.7"}},{"$f":"'Oculto Cos CP'!BK167","v":{"v":195.18384199768246,"d":"195.2"}},{"$nulls":3},{"$f":"0.2*C18","v":1502.1799024383513}]
[null,"q2",{"$f":"'Oculto Cos CP'!C168","v":{"v":7510.899512191756,"d":"7,510.9"}},{"$f":"'Oculto Cos CP'!AG168","v":{"v":816.4965809277261,"d":"816.5"}},{"$f":"'Oculto Cos CP'!BK168","v":{"v":208.1960981308613,"d":"208.2"}}]
[null,"Cme",{"$f":"C16/B7","v":{"v":394.32222439006716,"d":"394.3"}},{"$f":"D16/B7","v":{"v":24.494897427831784,"d":"24.5"}},{"$f":"E16/B7","v":{"v":5.074779891939745,"d":"5.1"}}]
[]
[null,"CORTO PLAZO","(a+b)>1","(a+b)=1","(a+b)<1"]
[null,"q2 Planta 1",{"$f":"C18*0.5","v":{"v":3755.449756095878,"d":"3,755.4"}},{"$f":"D18*0.5","v":{"v":408.24829046386304,"d":"408.2"}},{"$f":"E18*0.5","v":{"v":104.09804906543064,"d":"104.1"}}]
[null,"q2 Planta 2",{"$f":"C18*0.75","v":{"v":5633.1746341438175,"d":"5,633.2"}},{"$f":"D18*0.75","v":{"v":612.3724356957946,"d":"612.4"}},{"$f":"E18*0.75","v":{"v":156.14707359814597,"d":"156.1"}}]
[null,"q2 Planta 3",{"$f":"C18*1","v":{"v":7510.899512191756,"d":"7,510.9"}},{"$f":"D18*1","v":{"v":816.4965809277261,"d":"816.5"}},{"$f":"E18*1","v":{"v":208.1960981308613,"d":"208.2"}}]
[null,"q2 Planta 4",{"$f":"C18*1.25","v":{"v":9388.624390239695,"d":"9,388.6"}},{"$f":"D18*1.25","v":{"v":1020.6207261596576,"d":"1,020.6"}},{"$f":"E18*1.25","v":{"v":260.2451226635766,"d":"260.2"}}]
[null,"q2 Planta 5",{"$f":"C18*1.5","v":{"v":11266.349268287635,"d":"11,266.3"}},{"$f":"D18*1.5","v":{"v":1224.7448713915892,"d":"1,224.7"}},{"$f":"E18*1.5","v":{"v":312.29414719629193,"d":"312.3"}}]
[]
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos "]
{"$rows_empty":21}
[{"$nulls":8},{"$f":"(($B$77/$B$79)^($B$79/($B$77+$B$79))+($B$77/$B$79)^((-$B$77)/($B$77+$B$79)))*($B$81^($B$77/($B$77+$B$79)))*($B$82^($B$79/($B$77+$B$79)))*(1/($B$77+$B$79))*(F52^((1/($B$77+$B$79))-1))","v":{"$error":"#DIV/0!"}}]
[{"$nulls":8},{"$error":"#DIV/0!"}]
[{"$nulls":8},{"$error":"#DIV/0!"}]
[{"$nulls":8},{"$error":"#DIV/0!"}]
[{"$nulls":8},{"$error":"#DIV/0!"}]
[{"$nulls":8},{"$error":"#DIV/0!"}]
[{"$nulls":8},{"$error":"#DIV/0!"}]
[{"$nulls":8},{"$error":"#DIV/0!"}]
[{"$nulls":8},{"$error":"#DIV/0!"}]
[{"$nulls":8},{"$error":"#DIV/0!"}]
[{"$nulls":8},{"$error":"#DIV/0!"}]
[{"$nulls":8},{"$error":"#DIV/0!"}]
[{"$nulls":8},{"$error":"#DIV/0!"}]
[{"$nulls":8},{"$error":"#DIV/0!"}]
[{"$nulls":8},{"$error":"#DIV/0!"}]
[{"$nulls":8},{"$error":"#DIV/0!"}]
[{"$nulls":8},{"$error":"#DIV/0!"}]
[{"$nulls":8},{"$error":"#DIV/0!"}]
[{"$nulls":8},{"$error":"#DIV/0!"}]
[{"$nulls":8},{"$error":"#DIV/0!"}]
[]
[]
[]
[]
[{"$nulls":7},{"$f":"G71","v":0}]
[null,0.2,{"$nulls":5},{"$f":"H75-1","v":-1},{"$f":"H76^H77","v":{"$error":"#DIV/0!"}}]
[null,"Valores de equilibrio"]

{"sheet":"Oculto Cos CP","index":7,"n_rows":252,"n_cols":89,"rows_kept":252,"hidden":true,"merged":[[9,65,9,66],[10,65,10,66],[11,65,11,66],[13,65,13,66],[16,65,16,66],[17,65,17,66],[18,65,18,66],[19,65,19,66],[20,65,20,66],[44,0,44,11],[83,0,83,70],[131,0,131,28]]}
["ETAPAS DE LA PRODUCCIÓN",{"$nulls":71},"CFMe"]
["Ponderador","q1","Producto Total","Producto Medio","Producto Marginal","Costo Total","Costo Fijo","Costo Variable",{"$nulls":58},"CT",{"$f":"BP14","v":{"v":73245,"d":"73,245.00"}},null,"Ponderador","y","Costo Total","Costo Fijo Medio","Costo Variable Medio","Costo Medio","Costo Marginal","xlin","ylin"]
[0,{"$f":"$B$30*A3","v":0},{"$f":"$B$26*(B3^(3))+$B$27*(B3^(2))+$B$28*B3+$B$29","v":0},0,{"$f":"3*$B$26*(B3^(2))+2*$B$27*(B3)+$B$28","v":{"v":200,"d":"200.00"}},{"$f":"G3+H3","v":{"v":500,"d":"500.00"}},{"$f":"$B$37","v":{"v":500,"d":"500.00"}},{"$f":"$B$35*B3","v":0},{"$nulls":57},"a>0","a (y3)",{"$f":"'Funcion Costo'!D6","v":0.3},null,0,{"$f":"BR3*$BP$10","v":0},{"$f":"$BP$3*BS3^(3)+$BP$4*BS3^(2)+$BP$5*BS3+$BP$6","v":7500},{"$f":"$BP$15/BS3","v":{"$error":"#DIV/0!"}},{"$f":"$BP$3*BS3^(2)+$BP$4*BS3+$BP$5","v":1528.5},{"$f":"BV3+BU3","v":{"$error":"#DIV/0!"}},{"$f":"3*$BP$3*BS3^(2)+2*$BP$4*BS3+$BP$5","v":1528.5},{"$f":"$BP$12","v":{"v":45,"d":"45.0"}},{"$f":"MAX($BP$17:$BP$20)*BR3","v":{"v":0,"d":"0.00"}}]
[0.05,{"$f":"$B$30*A4","v":{"v":10,"d":"10.00"}},{"$f":"$B$26*(B4^(3))+$B$27*(B4^(2))+$B$28*B4+$B$29","v":{"v":2087,"d":"2,087.00"}},{"$f":"C4/B4","v":{"v":208.7,"d":"208.70"}},{"$f":"3*$B$26*(B4^(2))+2*$B$27*(B4)+$B$28","v":{"v":217.1,"d":"217.10"}},{"$f":"G4+H4","v":{"v":600,"d":"600.00"}},{"v":500,"d":"500.00"},{"v":100,"d":"100.00"},{"$nulls":57},"c>0","b (y2)",{"$f":"'Funcion Costo'!D7","v":{"v":-15,"d":"-15.0"}},null,{"$f":"BR3+$BR$24","v":0.05},{"$f":"BR4*$BP$10","v":3},{"$f":"$BP$3*BS4^(3)+$BP$4*BS4^(2)+$BP$5*BS4+$BP$6","v":11958.6},{"$f":"$BP$15/BS4","v":2500},{"$f":"$BP$3*BS4^(2)+$BP$4*BS4+$BP$5","v":1486.2},{"$f":"BV4+BU4","v":3986.2},{"$f":"3*$BP$3*BS4^(2)+2*$BP$4*BS4+$BP$5","v":1446.6},{"$f":"$BP$12","v":{"v":45,"d":"45.0"}},{"$f":"MAX($BP$17:$BP$20)*BR4","v":100.05}]
[{"v":0.1,"d":"0.10"},{"v":20,"d":"20.00"},{"v":4336,"d":"4,336.00"},{"v":216.8,"d":"216.80"},{"v":232.4,"d":"232.40"},{"v":700,"d":"700.00"},{"v":500,"d":"500.00"},{"v":200,"d":"200.00"},{"$nulls":57},"d>0","c (y)",{"$f":"'Funcion Costo'!D8","v":{"v":1528.5,"d":"1,528.5"}},null,{"$f":"BR4+$BR$24","v":0.1},6,16195.8,1250,1449.3,2699.3,1380.9,{"v":45,"d":"45.0"},{"v":200.1,"d":"200.10"}]
[0.15,{"v":30,"d":"30.00"},{"v":6729,"d":"6,729.00"},{"v":224.3,"d":"224.30"},{"v":245.9,"d":"245.90"},{"v":800,"d":"800.00"},{"v":500,"d":"500.00"},{"v":300,"d":"300.00"},{"$nulls":57},"b<0","d",{"$f":"'Funcion Costo'!D9","v":{"v":7500,"d":"7,500.0"}},null,0.15000000000000002,9.000000000000002,20260.2,833.3333333333331,1417.8,2251.133333333333,1331.4,{"v":45,"d":"45.0"},{"v":300.15000000000003,"d":"300.15"}]
[{"v":0.2,"d":"0.20"},{"v":40,"d":"40.00"},{"v":9248,"d":"9,248.00"},{"v":231.2,"d":"231.20"},{"v":257.6,"d":"257.60"},{"v":900,"d":"900.00"},{"v":500,"d":"500.00"},{"v":400,"d":"400.00"},{"$nulls":58},"e",{"$f":"'Funcion Costo'!D10","v":{"v":0,"d":"0.0"}},null,0.2,12,24200.4,625,1391.7,2016.7,1298.1,{"v":45,"d":"45.0"},{"v":400.2,"d":"400.20"}]
[0.25,{"v":50,"d":"50.00"},{"v":11875,"d":"11,875.00"},{"v":237.5,"d":"237.50"},{"v":267.5,"d":"267.50"},{"v":1000,"d":"1,000.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"$nulls":58},"Inserte los datos correspondientes",null,null,0.25,15,28065,500,1371,1871,1281,{"v":45,"d":"45.0"},{"v":500.24999999999994,"d":"500.25"}]
[{"v":0.3,"d":"0.30"},{"v":60,"d":"60.00"},{"v":14592,"d":"14,592.00"},{"v":243.2,"d":"243.20"},{"v":275.6,"d":"275.60"},{"v":1100,"d":"1,100.00"},{"v":500,"d":"500.00"},{"v":600,"d":"600.00"},{"$nulls":61},0.3,18,31902.6,416.6666666666667,1355.7,1772.3666666666668,1280.1,{"v":45,"d":"45.0"},{"v":600.3,"d":"600.30"}]
[0.35,{"v":70,"d":"70.00"},{"v":17381,"d":"17,381.00"},{"v":248.3,"d":"248.30"},{"v":281.9,"d":"281.90"},{"v":1200,"d":"1,200.00"},{"v":500,"d":"500.00"},{"v":700,"d":"700.00"},{"$nulls":57},"Máxima cantidad de y",null,{"$f":"'Funcion Costo'!D13","v":{"v":60,"d":"60.0"}},null,0.35,21,35761.8,357.14285714285717,1345.8,1702.942857142857,1295.4,{"v":45,"d":"45.0"},{"v":700.3499999999999,"d":"700.35"}]
[{"v":0.4,"d":"0.40"},{"v":80,"d":"80.00"},{"v":20224,"d":"20,224.00"},{"v":252.8,"d":"252.80"},{"v":286.4,"d":"286.40"},{"v":1300,"d":"1,300.00"},{"v":500,"d":"500.00"},{"v":800,"d":"800.00"},{"$nulls":57},"Cantidad y (minimiza CMe)",null,{"$f":"'Funcion Costo'!D14","v":{"v":35.12875350760835,"d":"35.129"}},null,0.39999999999999997,23.999999999999996,39691.2,312.50000000000006,1341.3,1653.8,1326.8999999999999,{"v":45,"d":"45.0"},{"v":800.3999999999999,"d":"800.40"}]
[0.45,{"v":90,"d":"90.00"},{"v":23103,"d":"23,103.00"},{"v":256.7,"d":"256.70"},{"v":289.1,"d":"289.10"},{"v":1400,"d":"1,400.00"},{"v":500,"d":"500.00"},{"v":900,"d":"900.00"},{"$nulls":57},"Inserte un valor y particular",null,{"$f":"'Funcion Costo'!D15","v":{"v":45,"d":"45.0"}},null,0.44999999999999996,26.999999999999996,43739.399999999994,277.7777777777778,1342.2,1619.9777777777779,1374.6,{"v":45,"d":"45.0"},{"v":900.4499999999998,"d":"900.45"}]
[{"v":0.5,"d":"0.50"},{"v":100,"d":"100.00"},{"v":26000,"d":"26,000.00"},{"v":260,"d":"260.00"},{"v":290,"d":"290.00"},{"v":1500,"d":"1,500.00"},{"v":500,"d":"500.00"},{"v":1000,"d":"1,000.00"},{"$nulls":61},0.49999999999999994,29.999999999999996,47954.99999999999,250.00000000000003,1348.5,1598.5,1438.4999999999998,{"v":45,"d":"45.0"},{"v":1000.4999999999998,"d":"1,000.50"}]
[0.55,{"v":110.00000000000001,"d":"110.00"},{"v":28897.000000000007,"d":"28,897.00"},{"v":262.70000000000005,"d":"262.70"},{"v":289.09999999999997,"d":"289.10"},{"v":1600.0000000000002,"d":"1,600.00"},{"v":500,"d":"500.00"},{"v":1100.0000000000002,"d":"1,100.00"},{"$nulls":57},"Costo Total",null,{"$f":"BP3*BP12^(3)+BP4*BP12^(2)+BP5*BP12+BP6","v":{"v":73245,"d":"73,245.00"}},null,0.5499999999999999,32.99999999999999,52386.59999999999,227.2727272727273,1360.2,1587.4727272727273,1518.5999999999997,{"v":45,"d":"45.0"},{"v":1100.5499999999997,"d":"1,100.55"}]
[{"v":0.6,"d":"0.60"},{"v":120,"d":"120.00"},{"v":31776,"d":"31,776.00"},{"v":264.8,"d":"264.80"},{"v":286.4,"d":"286.40"},{"v":1700,"d":"1,700.00"},{"v":500,"d":"500.00"},{"v":1200,"d":"1,200.00"},{"$nulls":57},"Costo Fijo",null,{"$f":"BP6","v":{"v":7500,"d":"7,500.00"}},null,0.6,36,57082.8,208.33333333333334,1377.3,1585.6333333333332,1614.8999999999999,{"v":45,"d":"45.0"},{"v":1200.6,"d":"1,200.60"}]
[0.65,{"v":130,"d":"130.00"},{"v":34619,"d":"34,619.00"},{"v":266.3,"d":"266.30"},{"v":281.9,"d":"281.90"},{"v":1800,"d":"1,800.00"},{"v":500,"d":"500.00"},{"v":1300,"d":"1,300.00"},{"$nulls":57},"Costo Variable",null,{"$f":"BP3*BP12^(3)+BP4*BP12^(2)+BP5*BP12","v":{"v":65745,"d":"65,745.00"}},null,0.65,39,62092.2,192.30769230769232,1399.8,1592.1076923076923,1727.3999999999999,{"v":45,"d":"45.0"},{"v":1300.6499999999999,"d":"1,300.65"}]
[{"v":0.7,"d":"0.70"},{"v":140,"d":"140.00"},{"v":37408,"d":"37,408.00"},{"v":267.2,"d":"267.20"},{"v":275.59999999999997,"d":"275.60"},{"v":1900,"d":"1,900.00"},{"v":500,"d":"500.00"},{"v":1400,"d":"1,400.00"},{"$nulls":57},"Costo Medio",null,{"$f":"BP14/BP12","v":{"v":1627.6666666666667,"d":"1,627.67"}},null,0.7000000000000001,42.00000000000001,67463.40000000001,178.57142857142856,1427.7,1606.2714285714287,1856.1000000000001,{"v":45,"d":"45.0"},{"v":1400.7,"d":"1,400.70"}]
[0.75,{"v":150,"d":"150.00"},{"v":40125,"d":"40,125.00"},{"v":267.5,"d":"267.50"},{"v":267.5,"d":"267.50"},{"v":2000,"d":"2,000.00"},{"v":500,"d":"500.00"},{"v":1500,"d":"1,500.00"},{"$nulls":57},"Costo Marginal",null,{"$f":"3*BP3*BP12^(2)+2*BP4*BP12+BP5","v":{"v":2000.9999999999998,"d":"2,001.00"}},null,0.7500000000000001,45.00000000000001,73245.00000000001,166.66666666666663,1461,1627.6666666666665,2001.0000000000002,{"v":45,"d":"45.0"},{"v":1500.75,"d":"1,500.75"}]
[{"v":0.8,"d":"0.80"},{"v":160,"d":"160.00"},{"v":42752,"d":"42,752.00"},{"v":267.2,"d":"267.20"},{"v":257.59999999999997,"d":"257.60"},{"v":2100,"d":"2,100.00"},{"v":500,"d":"500.00"},{"v":1600,"d":"1,600.00"},{"$nulls":57},"Costo Fijo Medio",null,{"$f":"BP15/BP12","v":{"v":166.66666666666666,"d":"166.67"}},null,0.8000000000000002,48.00000000000001,79485.6,156.24999999999997,1499.7000000000003,1655.9500000000003,2162.1000000000004,{"v":45,"d":"45.0"},{"v":1600.8000000000002,"d":"1,600.80"}]
[0.85,{"v":170,"d":"170.00"},{"v":45271,"d":"45,271.00"},{"v":266.3,"d":"266.30"},{"v":245.89999999999998,"d":"245.90"},{"v":2200,"d":"2,200.00"},{"v":500,"d":"500.00"},{"v":1700,"d":"1,700.00"},{"$nulls":57},"Costo Variable Medio",null,{"$f":"BP16/BP12","v":{"v":1461,"d":"1,461.00"}},null,0.8500000000000002,51.000000000000014,86233.80000000002,147.0588235294117,1543.8000000000002,1690.858823529412,2339.4000000000005,{"v":45,"d":"45.0"},{"v":1700.8500000000001,"d":"1,700.85"}]
[{"v":0.9,"d":"0.90"},{"v":180,"d":"180.00"},{"v":47664,"d":"47,664.00"},{"v":264.8,"d":"264.80"},{"v":232.39999999999998,"d":"232.40"},{"v":2300,"d":"2,300.00"},{"v":500,"d":"500.00"},{"v":1800,"d":"1,800.00"},{"$nulls":57},"Costo Medio (mínimo)",null,{"$f":"BP3*BP11^(2)+BP4*BP11+BP5+(BP6/BP11)","v":{"v":1585.2778110095458,"d":"1,585.28"}},null,0.9000000000000002,54.000000000000014,93538.20000000003,138.88888888888886,1593.3000000000002,1732.188888888889,2532.9000000000005,{"v":45,"d":"45.0"},{"v":1800.9000000000003,"d":"1,800.90"}]
[0.95,{"v":190,"d":"190.00"},{"v":49913,"d":"49,913.00"},{"v":262.7,"d":"262.70"},{"v":217.09999999999997,"d":"217.10"},{"v":2400,"d":"2,400.00"},{"v":500,"d":"500.00"},{"v":1900,"d":"1,900.00"},{"$nulls":61},0.9500000000000003,57.000000000000014,101447.40000000002,131.578947368421,1648.2000000000003,1779.7789473684213,2742.600000000001,{"v":45,"d":"45.0"},{"v":1900.9500000000003,"d":"1,900.95"}]
[{"v":1,"d":"1.00"},{"v":200,"d":"200.00"},{"v":52000,"d":"52,000.00"},{"v":260,"d":"260.00"},{"v":199.99999999999994,"d":"200.00"},{"v":2500,"d":"2,500.00"},{"v":500,"d":"500.00"},{"v":2000,"d":"2,000.00"},{"$nulls":61},1.0000000000000002,60.000000000000014,110010.00000000003,124.99999999999997,1708.5000000000002,1833.5000000000002,2968.500000000001,{"v":45,"d":"45.0"},{"v":2001.0000000000002,"d":"2,001.00"}]
[{"$nulls":69},{"$f":"1/20","v":0.05}]
["PT",{"$f":"B26*(B30^(3))+B27*(B30^(2))+B28*B30+B29","v":{"v":52000,"d":"52,000.00"}},null,"PT",{"$f":"E26*(E30^(3))+E27*(E30^(2))+E28*E30+E29","v":{"v":40125,"d":"40,125.00"}}]
["a (q1^(3))",{"$f":"'Funcion Costo Rend.Var cp'!C6","v":{"v":-0.003,"d":"-0.0"}},null,"a (q1^(3))",{"$f":"B26","v":{"v":-0.003,"d":"-0.0"}}]
["b (q1^(2))",{"$f":"'Funcion Costo Rend.Var cp'!C7","v":0.9},null,"b (q1^(2))",{"$f":"B27","v":0.9}]
["c (q1)",{"$f":"'Funcion Costo Rend.Var cp'!C8","v":{"v":200,"d":"200.0"}},null,"c (q1)",{"$f":"B28","v":{"v":200,"d":"200.0"}}]
["d",{"v":0,"d":"0.00"},null,"d",{"$f":"B29","v":{"v":0,"d":"0.00"}}]
["q1",{"$f":"'Funcion Costo Rend.Var cp'!C10","v":{"v":200,"d":"200.0"}},null,"q1",{"$f":"'Funcion Costo Rend.Var cp'!C20","v":{"v":150,"d":"150.0"}}]
["Inserte los datos correspondientes",null,null,"Inserte los datos correspondientes"]
["PMe",{"$f":"B25/B30","v":{"v":260,"d":"260.00"}},null,"PMe",{"$f":"E25/E30","v":{"v":267.5,"d":"267.50"}}]
["PMg",{"$f":"3*B26*(B30^(2))+2*B27*(B30)+B28","v":{"v":199.99999999999994,"d":"200.00"}},null,"PMg",{"$f":"3*E26*(E30^(2))+2*E27*(E30)+E28","v":{"v":267.5,"d":"267.50"}}]
[]
["w1",{"$f":"'Funcion Costo Rend.Var cp'!C15","v":{"v":10,"d":"10.00"}},null,"w1",{"$f":"B35","v":{"v":10,"d":"10.00"}}]
["CV(y)",{"$f":"B35*B30","v":{"v":2000,"d":"2,000.00"}},null,"CV(y)",{"$f":"E35*E30","v":{"v":1500,"d":"1,500.00"}}]
["CF",{"$f":"'Funcion Costo Rend.Var cp'!C17","v":{"v":500,"d":"500.00"}},null,"CF",{"$f":"B37","v":{"v":500,"d":"500.00"}}]
["CT",{"$f":"B36+B37","v":{"v":2500,"d":"2,500.00"}},null,"CT",{"$f":"E36+E37","v":{"v":2000,"d":"2,000.00"}}]
["Inserte los datos correspondientes"]
["q1",{"v":100,"d":"100.0"}]
["Inserte un valor particular de q1"]
["para ilustrar sus valores respectivos"]
[]
[]
["COSTOS LARGO PLAZO"]
[]
[]
["Ponderador","Producto Total","x1","Costo Total","X PT",null,"Y PT",null,"X CT",null,"Y CT"]
[0,{"$f":"$C$73*(C49^$C$75)*($C$76^$C$77)","v":0},{"$f":"A49*1.1*$C$74","v":0},{"$f":"($C$75+$C$77)*((B49/$C$73)^(1/($C$75+$C$77)))*(($C$80/$C$75)^($C$75/($C$75+$C$77)))*(($C$81/$C$77)^($C$77/($C$75+$C$77)))","v":0},{"$f":"$C$74","v":{"v":20,"d":"20.00"}},{"$f":"A49*$C$72","v":0},{"$f":"A49*$C$74","v":0},{"$f":"$C$72","v":{"v":100,"d":"100.00"}},{"$f":"$C$72","v":{"v":100,"d":"100.00"}},{"$f":"$C$79*A49","v":0},{"$f":"A49*$C$72","v":0},{"$f":"$C$79","v":{"v":200.00000000000003,"d":"200.00"}}]
[0.05,{"v":23.452078799117153,"d":"23.45"},{"v":1.1,"d":"1.10"},{"$f":"($C$75+$C$77)*((B50/$C$73)^(1/($C$75+$C$77)))*(($C$80/$C$75)^($C$75/($C$75+$C$77)))*(($C$81/$C$77)^($C$77/($C$75+$C$77)))","v":{"v":46.90415759823431,"d":"46.90"}},{"$f":"$C$74","v":{"v":20,"d":"20.00"}},{"$f":"A50*$C$72","v":{"v":5,"d":"5.00"}},{"v":1,"d":"1.00"},{"$f":"$C$72","v":{"v":100,"d":"100.00"}},{"v":100,"d":"100.00"},{"v":10.000000000000002,"d":"10.00"},{"$f":"A50*$C$72","v":{"v":5,"d":"5.00"}},{"v":200.00000000000003,"d":"200.00"}]
[{"v":0.1,"d":"0.10"},{"v":33.166247903554,"d":"33.17"},{"v":2.2,"d":"2.20"},{"v":66.33249580710802,"d":"66.33"},{"v":20,"d":"20.00"},{"v":10,"d":"10.00"},{"v":2,"d":"2.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":20.000000000000004,"d":"20.00"},{"v":10,"d":"10.00"},{"v":200.00000000000003,"d":"200.00"}]
[0.15,{"v":40.62019202317981,"d":"40.62"},{"v":3.3000000000000003,"d":"3.30"},{"v":81.24038404635964,"d":"81.24"},{"v":20,"d":"20.00"},{"v":15,"d":"15.00"},{"v":3,"d":"3.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":30.000000000000004,"d":"30.00"},{"v":15,"d":"15.00"},{"v":200.00000000000003,"d":"200.00"}]
[{"v":0.2,"d":"0.20"},{"v":46.904157598234306,"d":"46.90"},{"v":4.4,"d":"4.40"},{"v":93.80831519646863,"d":"93.81"},{"v":20,"d":"20.00"},{"v":20,"d":"20.00"},{"v":4,"d":"4.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":40.00000000000001,"d":"40.00"},{"v":20,"d":"20.00"},{"v":200.00000000000003,"d":"200.00"}]
[0.25,{"v":52.440442408507586,"d":"52.44"},{"v":5.5,"d":"5.50"},{"v":104.8808848170152,"d":"104.88"},{"v":20,"d":"20.00"},{"v":25,"d":"25.00"},{"v":5,"d":"5.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":50.00000000000001,"d":"50.00"},{"v":25,"d":"25.00"},{"v":200.00000000000003,"d":"200.00"}]
[{"v":0.3,"d":"0.30"},{"v":57.44562646538029,"d":"57.45"},{"v":6.6000000000000005,"d":"6.60"},{"v":114.8912529307606,"d":"114.89"},{"v":20,"d":"20.00"},{"v":30,"d":"30.00"},{"v":6,"d":"6.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":60.00000000000001,"d":"60.00"},{"v":30,"d":"30.00"},{"v":200.00000000000003,"d":"200.00"}]
[0.35,{"v":62.048368229954285,"d":"62.05"},{"v":7.7,"d":"7.70"},{"v":124.09673645990858,"d":"124.10"},{"v":20,"d":"20.00"},{"v":35,"d":"35.00"},{"v":7,"d":"7.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":70,"d":"70.00"},{"v":35,"d":"35.00"},{"v":200.00000000000003,"d":"200.00"}]
[{"v":0.4,"d":"0.40"},{"v":66.332495807108,"d":"66.33"},{"v":8.8,"d":"8.80"},{"v":132.66499161421604,"d":"132.66"},{"v":20,"d":"20.00"},{"v":40,"d":"40.00"},{"v":8,"d":"8.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":80.00000000000001,"d":"80.00"},{"v":40,"d":"40.00"},{"v":200.00000000000003,"d":"200.00"}]
[0.45,{"v":70.35623639735145,"d":"70.36"},{"v":9.9,"d":"9.90"},{"v":140.7124727947029,"d":"140.71"},{"v":20,"d":"20.00"},{"v":45,"d":"45.00"},{"v":9,"d":"9.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":90.00000000000001,"d":"90.00"},{"v":45,"d":"45.00"},{"v":200.00000000000003,"d":"200.00"}]
[{"v":0.5,"d":"0.50"},{"v":74.16198487095663,"d":"74.16"},{"v":11,"d":"11.00"},{"v":148.3239697419133,"d":"148.32"},{"v":20,"d":"20.00"},{"v":50,"d":"50.00"},{"v":10,"d":"10.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":100.00000000000001,"d":"100.00"},{"v":50,"d":"50.00"},{"v":200.00000000000003,"d":"200.00"}]
[0.55,{"v":77.78174593052023,"d":"77.78"},{"v":12.100000000000001,"d":"12.10"},{"v":155.5634918610405,"d":"155.56"},{"v":20,"d":"20.00"},{"v":55.00000000000001,"d":"55.00"},{"v":11,"d":"11.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":110.00000000000003,"d":"110.00"},{"v":55.00000000000001,"d":"55.00"},{"v":200.00000000000003,"d":"200.00"}]
[{"v":0.6,"d":"0.60"},{"v":81.24038404635962,"d":"81.24"},{"v":13.200000000000001,"d":"13.20"},{"v":162.48076809271927,"d":"162.48"},{"v":20,"d":"20.00"},{"v":60,"d":"60.00"},{"v":12,"d":"12.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":120.00000000000001,"d":"120.00"},{"v":60,"d":"60.00"},{"v":200.00000000000003,"d":"200.00"}]
[0.65,{"v":84.55767262643882,"d":"84.56"},{"v":14.3,"d":"14.30"},{"v":169.11534525287766,"d":"169.12"},{"v":20,"d":"20.00"},{"v":65,"d":"65.00"},{"v":13,"d":"13.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":130.00000000000003,"d":"130.00"},{"v":65,"d":"65.00"},{"v":200.00000000000003,"d":"200.00"}]
[{"v":0.7,"d":"0.70"},{"v":87.74964387392123,"d":"87.75"},{"v":15.4,"d":"15.40"},{"v":175.4992877478425,"d":"175.50"},{"v":20,"d":"20.00"},{"v":70,"d":"70.00"},{"v":14,"d":"14.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":140,"d":"140.00"},{"v":70,"d":"70.00"},{"v":200.00000000000003,"d":"200.00"}]
[0.75,{"v":90.82951062292476,"d":"90.83"},{"v":16.5,"d":"16.50"},{"v":181.65902124584954,"d":"181.66"},{"v":20,"d":"20.00"},{"v":75,"d":"75.00"},{"v":15,"d":"15.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":150.00000000000003,"d":"150.00"},{"v":75,"d":"75.00"},{"v":200.00000000000003,"d":"200.00"}]
[{"v":0.8,"d":"0.80"},{"v":93.80831519646861,"d":"93.81"},{"v":17.6,"d":"17.60"},{"v":187.61663039293725,"d":"187.62"},{"v":20,"d":"20.00"},{"v":80,"d":"80.00"},{"v":16,"d":"16.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":160.00000000000003,"d":"160.00"},{"v":80,"d":"80.00"},{"v":200.00000000000003,"d":"200.00"}]
[0.85,{"v":96.6953980290686,"d":"96.70"},{"v":18.700000000000003,"d":"18.70"},{"v":193.3907960581372,"d":"193.39"},{"v":20,"d":"20.00"},{"v":85,"d":"85.00"},{"v":17,"d":"17.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":170.00000000000003,"d":"170.00"},{"v":85,"d":"85.00"},{"v":200.00000000000003,"d":"200.00"}]
[{"v":0.9,"d":"0.90"},{"v":99.498743710662,"d":"99.50"},{"v":19.8,"d":"19.80"},{"v":198.99748742132402,"d":"199.00"},{"v":20,"d":"20.00"},{"v":90,"d":"90.00"},{"v":18,"d":"18.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":180.00000000000003,"d":"180.00"},{"v":90,"d":"90.00"},{"v":200.00000000000003,"d":"200.00"}]
[0.95,{"v":102.22524150130438,"d":"102.23"},{"v":20.9,"d":"20.90"},{"v":204.4504830026088,"d":"204.45"},{"v":20,"d":"20.00"},{"v":95,"d":"95.00"},{"v":19,"d":"19.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":190.00000000000003,"d":"190.00"},{"v":95,"d":"95.00"},{"v":200.00000000000003,"d":"200.00"}]
[{"v":1,"d":"1.00"},{"v":104.88088481701517,"d":"104.88"},{"v":22,"d":"22.00"},{"v":209.7617696340304,"d":"209.76"},{"v":20,"d":"20.00"},{"v":100,"d":"100.00"},{"v":20,"d":"20.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":200.00000000000003,"d":"200.00"},{"v":100,"d":"100.00"},{"v":200.00000000000003,"d":"200.00"}]
[]
[]
[null,"y",{"$f":"Costo_LP!D5","v":{"v":100,"d":"100.0"}}]
[null,"A",{"$f":"Costo_LP!D6","v":{"v":5,"d":"5.0"}}]
[null,"q1",{"$f":"(C72/C73)^(1/(C75+C77))*(((C75*C81)/(C77*C80))^(C77/(C75+C77)))","v":{"v":20,"d":"20.0"}}]
[null,"a",{"$f":"Costo_LP!D8","v":0.5}]
[null,"q2",{"$f":"(C72/C73)^(1/(C75+C77))*(((C77*C80)/(C75*C81))^(C75/(C75+C77)))","v":{"v":20,"d":"20.0"}}]
[null,"b",{"$f":"Costo_LP!D10","v":0.5}]
[]
[null,"CT",{"$f":"(C75+C77)*((C72/C73)^(1/(C75+C77)))*((C80/C75)^(C75/(C75+C77)))*((C81/C77)^(C77/(C75+C77)))","v":{"v":200.00000000000003,"d":"200.0"}}]
[null,"w1",{"$f":"Costo_LP!D14","v":{"v":5,"d":"5.00"}}]
[null,"w2",{"$f":"Costo_LP!D15","v":{"v":5,"d":"5.00"}}]
[]
[]
["COSTOS CORTO PLAZO"]
[]
["Ponderador","x1","x2","x3","x4","x5","x LP","Max X","PT 1","PT 2","PT 3","PT 4","PT 5","PT LP","XLINE",null,1,2,3,4,5,"LP","YLINE","PT","CT 1","CT 2","CT 3","CT 4","CT 5","CT LP","X LINE","X","Y","A","B","C","D","E","F","CMe LP","XX 1","PT 1","CT 1 MOD","CMe 1","XX 2","PT 2","CT 2 MOD","CMe 2","XX 3","PT 3","CT 3 MOD","CMe 3","XX 4","PT 4","CT 4 MOD","CMe 4","XX 5","PT 5","CT 5 MOD","CMe 5"]
[0,{"$f":"A87*1.1*$C$123","v":0},{"$f":"A87*1.1*$C$124","v":0},{"$f":"A87*1.1*$C$125","v":0},{"$f":"A87*1.1*$C$126","v":0},{"$f":"A87*1.1*$C$127","v":0},{"$f":"A87*1.1*$C$119","v":0},{"$f":"MAX(B87,C87,D87,E87,F87,G87)","v":0},{"$f":"$C$111*(H87^$C$112)*($B$123^$C$113)","v":0},{"$f":"$C$111*(H87^$C$112)*($B$124^$C$113)","v":0},{"$f":"$C$111*(H87^$C$112)*($B$125^$C$113)","v":0},{"$f":"$C$111*(H87^$C$112)*($B$126^$C$113)","v":0},{"$f":"$C$111*(H87^$C$112)*($B$127^$C$113)","v":0},{"$f":"$C$111*(H87^$C$112)*($C$120^$C$113)","v":0},{"$f":"MAX($C$119,$C$123:$C$127)*A87","v":0},{"$f":"$C$110","v":{"v":100,"d":"100.00"}},{"$f":"$C$123","v":{"v":63.24555320336758,"d":"63.25"}},{"$f":"$C$124","v":{"v":42.16370213557838,"d":"42.16"}},{"$f":"$C$125","v":{"v":31.62277660168379,"d":"31.62"}},{"$f":"$C$126","v":{"v":25.298221281347036,"d":"25.30"}},{"$f":"$C$127","v":{"v":21.08185106778919,"d":"21.08"}},{"$f":"$C$119","v":{"v":31.622776601683793,"d":"31.62"}},{"$f":"A87*$C$110","v":0},{"$f":"A87*1.25*$C$110","v":0},{"$f":"($C$115*((X87/$C$111)^(1/$C$112))*($B$123^(-$C$113/$C$112)))+($C$116*$B$123)","v":{"v":158.11388300841898,"d":"158.11"}},{"$f":"($C$115*((X87/$C$111)^(1/$C$112))*($B$124^(-$C$113/$C$112)))+($C$116*$B$124)","v":{"v":237.17082451262849,"d":"237.17"}},{"$f":"($C$115*((X87/$C$111)^(1/$C$112))*($B$125^(-$C$113/$C$112)))+($C$116*$B$125)","v":{"v":316.22776601683796,"d":"316.23"}},{"$f":"($C$115*((X87/$C$111)^(1/$C$112))*($B$126^(-$C$113/$C$112)))+($C$116*$B$126)","v":{"v":395.28470752104744,"d":"395.28"}},{"$f":"($C$115*((X87/$C$111)^(1/$C$112))*($B$127^(-$C$113/$C$112)))+($C$116*$B$127)","v":{"v":474.34164902525697,"d":"474.34"}},{"$f":"($C$112+$C$113)*((X87/$C$111)^(1/($C$112+$C$113)))*(($C$115/$C$112)^($C$112/($C$112+$C$113)))*(($C$116/$C$113)^($C$113/($C$112+$C$113)))","v":0},{"$f":"$C$110","v":{"v":100,"d":"100.00"}},{"$f":"MAX($C$118,$D$123:$D$127)*A87","v":0},{"$f":"A87*$C$110","v":0},{"$f":"$D$123","v":{"v":790.5694150420948,"d":"790.57"}},{"$f":"$D$124","v":{"v":658.8078458684124,"d":"658.81"}},{"$f":"$D$125","v":{"v":632.4555320336758,"d":"632.46"}},{"$f":"$D$126","v":{"v":648.2669203345177,"d":"648.27"}},{"$f":"$D$127","v":{"v":685.1601597031489,"d":"685.16"}},{"$f":"$C$118","v":{"v":632.4555320336759,"d":"632.46"}},0]
[0.05,{"$f":"A88*1.1*$C$123","v":{"v":3.478505426185217,"d":"3.48"}},{"$f":"A88*1.1*$C$124","v":{"v":2.3190036174568114,"d":"2.32"}},{"$f":"A88*1.1*$C$125","v":{"v":1.7392527130926085,"d":"1.74"}},{"$f":"A88*1.1*$C$126","v":{"v":1.391402170474087,"d":"1.39"}},{"$f":"A88*1.1*$C$127","v":{"v":1.1595018087284057,"d":"1.16"}},{"v":1.7392527130926088,"d":"1.74"},{"v":3.478505426185217,"d":"3.48"},{"$f":"$C$111*(H88^$C$112)*($B$123^$C$113)","v":{"v":23.45207879911715,"d":"23.45"}},{"$f":"$C$111*(H88^$C$112)*($B$124^$C$113)","v":{"v":28.722813232690147,"d":"28.72"}},{"$f":"$C$111*(H88^$C$112)*($B$125^$C$113)","v":{"v":33.166247903554,"d":"33.17"}},{"$f":"$C$111*(H88^$C$112)*($B$126^$C$113)","v":{"v":37.080992435478315,"d":"37.08"}},{"$f":"$C$111*(H88^$C$112)*($B$127^$C$113)","v":{"v":40.620192023179804,"d":"40.62"}},{"$f":"$C$111*(H88^$C$112)*($C$120^$C$113)","v":{"v":33.166247903554,"d":"33.17"}},{"$f":"MAX($C$119,$C$123:$C$127)*A88","v":{"v":3.162277660168379,"d":"3.16"}},{"$f":"$C$110","v":{"v":100,"d":"100.00"}},{"$f":"$C$123","v":{"v":63.24555320336758,"d":"63.25"}},{"$f":"$C$124","v":{"v":42.16370213557838,"d":"42.16"}},{"$f":"$C$125","v":{"v":31.62277660168379,"d":"31.62"}},{"$f":"$C$126","v":{"v":25.298221281347036,"d":"25.30"}},{"$f":"$C$127","v":{"v":21.08185106778919,"d":"21.08"}},{"$f":"$C$119","v":{"v":31.622776601683793,"d":"31.62"}},{"$f":"A88*$C$110","v":{"v":5,"d":"5.00"}},{"$f":"A88*1.25*$C$110","v":6.25},{"$f":"($C$115*((X88/$C$111)^(1/$C$112))*($B$123^(-$C$113/$C$112)))+($C$116*$B$123)","v":{"v":160.58441243042552,"d":"160.58"}},{"$f":"($C$115*((X88/$C$111)^(1/$C$112))*($B$124^(-$C$113/$C$112)))+($C$116*$B$124)","v":{"v":238.8178441272995,"d":"238.82"}},{"$f":"($C$115*((X88/$C$111)^(1/$C$112))*($B$125^(-$C$113/$C$112)))+($C$116*$B$125)","v":{"v":317.4630307278412,"d":"317.46"}},{"$f":"($C$115*((X88/$C$111)^(1/$C$112))*($B$126^(-$C$113/$C$112)))+($C$116*$B$126)","v":{"v":396.27291928985005,"d":"396.27"}},{"$f":"($C$115*((X88/$C$111)^(1/$C$112))*($B$127^(-$C$113/$C$112)))+($C$116*$B$127)","v":{"v":475.1651588325925,"d":"475.17"}},{"$f":"($C$112+$C$113)*((X88/$C$111)^(1/($C$112+$C$113)))*(($C$115/$C$112)^($C$112/($C$112+$C$113)))*(($C$116/$C$113)^($C$113/($C$112+$C$113)))","v":{"v":39.528470752104745,"d":"39.53"}},{"v":100,"d":"100.00"},{"$f":"MAX($C$118,$D$123:$D$127)*A88","v":{"v":39.52847075210474,"d":"39.53"}},{"$f":"A88*$C$110","v":{"v":5,"d":"5.00"}},{"$f":"$D$123","v":{"v":790.5694150420948,"d":"790.57"}},{"$f":"$D$124","v":{"v":658.8078458684124,"d":"658.81"}},{"$f":"$D$125","v":{"v":632.4555320336758,"d":"632.46"}},{"$f":"$D$126","v":{"v":648.2669203345177,"d":"648.27"}},{"$f":"$D$127","v":{"v":685.1601597031489,"d":"685.16"}},{"$f":"$C$118","v":{"v":632.4555320336759,"d":"632.46"}},{"$f":"AD88/$X88","v":{"v":6.324555320336759,"d":"6.32"}},{"$f":"IF((Y88/$X88)>$AT$109,AO89,X88)","v":18.75},{"$f":"IF((Y88/$X88)>$AT$109,AP89,X88)","v":18.75},{"$f":"($C$115*((AP88/$C$111)^(1/$C$112))*($B$123^(-$C$113/$C$112)))+($C$116*$B$123)","v":{"v":180.34864780647789,"d":"180.35"}},{"$f":"AQ88/AP88","v":{"v":9.61859454967882,"d":"9.62"}},{"$f":"IF((Z88/$X88)>$AT$109,AS89,X88)","v":{"v":25,"d":"25.00"}},{"$f":"IF((Z88/$X88)>$AT$109,AT89,X88)","v":{"v":25,"d":"25.00"}},{"$f":"($C$115*((AT88/$C$111)^(1/$C$112))*($B$124^(-$C$113/$C$112)))+($C$116*$B$124)","v":{"v":263.523138347365,"d":"263.52"}},{"$f":"AU88/AT88","v":{"v":10.5409255338946,"d":"10.54"}},{"$f":"IF((AA88/$X88)>$AT$109,AW89,X88)","v":31.25},{"$f":"IF((AA88/$X88)>$AT$109,AX89,X88)","v":31.25},{"$f":"($C$115*((AX88/$C$111)^(1/$C$112))*($B$125^(-$C$113/$C$112)))+($C$116*$B$125)","v":{"v":347.1093837919198,"d":"347.11"}},{"$f":"AY88/AX88","v":{"v":11.107500281341434,"d":"11.11"}},{"$f":"IF((AB88/$X88)>$AT$109,BA89,X88)","v":{"v":37.5,"d":"37.50"}},{"$f":"IF((AB88/$X88)>$AT$109,BB89,X88)","v":{"v":37.5,"d":"37.50"}},{"$f":"($C$115*((BB88/$C$111)^(1/$C$112))*($B$126^(-$C$113/$C$112)))+($C$116*$B$126)","v":{"v":430.8603311979417,"d":"430.86"}},{"$f":"BC88/BB88","v":{"v":11.489608831945112,"d":"11.49"}},{"$f":"IF((AC88/$X88)>$AT$109,BE89,X88)","v":43.75},{"$f":"IF((AC88/$X88)>$AT$109,BF89,X88)","v":43.75},{"$f":"($C$115*((BF88/$C$111)^(1/$C$112))*($B$127^(-$C$113/$C$112)))+($C$116*$B$127)","v":{"v":514.6936295846972,"d":"514.69"}},{"$f":"BG88/BF88","v":{"v":11.764425819078793,"d":"11.76"}}]
[{"v":0.1,"d":"0.10"},{"v":6.957010852370434,"d":"6.96"},{"v":4.638007234913623,"d":"4.64"},{"v":3.478505426185217,"d":"3.48"},{"v":2.782804340948174,"d":"2.78"},{"v":2.3190036174568114,"d":"2.32"},{"v":3.4785054261852175,"d":"3.48"},{"v":6.957010852370434,"d":"6.96"},{"v":33.166247903553995,"d":"33.17"},{"v":40.6201920231798,"d":"40.62"},{"v":46.90415759823429,"d":"46.90"},{"v":52.44044240850757,"d":"52.44"},{"v":57.44562646538028,"d":"57.45"},{"v":46.90415759823429,"d":"46.90"},{"v":6.324555320336758,"d":"6.32"},{"v":100,"d":"100.00"},{"v":63.24555320336758,"d":"63.25"},{"v":42.16370213557838,"d":"42.16"},{"v":31.62277660168379,"d":"31.62"},{"v":25.298221281347036,"d":"25.30"},{"v":21.08185106778919,"d":"21.08"},{"v":31.622776601683793,"d":"31.62"},{"v":10,"d":"10.00"},{"v":12.5,"d":"12.50"},{"v":167.99600069644515,"d":"168.00"},{"v":243.7589029713126,"d":"243.76"},{"v":321.16882486085103,"d":"321.17"},{"v":399.2375545962579,"d":"399.24"},{"v":477.635688254599,"d":"477.64"},{"v":79.05694150420949,"d":"79.06"},{"v":100,"d":"100.00"},{"v":79.05694150420948,"d":"79.06"},{"v":10,"d":"10.00"},{"v":790.5694150420948,"d":"790.57"},{"v":658.8078458684124,"d":"658.81"},{"v":632.4555320336758,"d":"632.46"},{"v":648.2669203345177,"d":"648.27"},{"v":685.1601597031489,"d":"685.16"},{"v":632.4555320336759,"d":"632.46"},{"v":6.324555320336759,"d":"6.32"},18.75,{"$f":"IF((Y89/$X89)>$AT$109,AP90,X89)","v":18.75},{"v":180.34864780647789,"d":"180.35"},{"$f":"AQ89/AP89","v":{"v":9.61859454967882,"d":"9.62"}},{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"$f":"($C$115*((AT89/$C$111)^(1/$C$112))*($B$124^(-$C$113/$C$112)))+($C$116*$B$124)","v":{"v":263.523138347365,"d":"263.52"}},{"$f":"AU89/AT89","v":{"v":10.5409255338946,"d":"10.54"}},31.25,31.25,{"$f":"($C$115*((AX89/$C$111)^(1/$C$112))*($B$125^(-$C$113/$C$112)))+($C$116*$B$125)","v":{"v":347.1093837919198,"d":"347.11"}},{"$f":"AY89/AX89","v":{"v":11.107500281341434,"d":"11.11"}},{"v":37.5,"d":"37.50"},{"v":37.5,"d":"37.50"},{"$f":"($C$115*((BB89/$C$111)^(1/$C$112))*($B$126^(-$C$113/$C$112)))+($C$116*$B$126)","v":{"v":430.8603311979417,"d":"430.86"}},{"$f":"BC89/BB89","v":{"v":11.489608831945112,"d":"11.49"}},43.75,43.75,{"$f":"($C$115*((BF89/$C$111)^(1/$C$112))*($B$127^(-$C$113/$C$112)))+($C$116*$B$127)","v":{"v":514.6936295846972,"d":"514.69"}},{"$f":"BG89/BF89","v":{"v":11.764425819078793,"d":"11.76"}}]
[0.15,{"v":10.435516278555651,"d":"10.44"},{"v":6.957010852370433,"d":"6.96"},{"v":5.217758139277826,"d":"5.22"},{"v":4.174206511422261,"d":"4.17"},{"v":3.4785054261852166,"d":"3.48"},{"v":5.217758139277826,"d":"5.22"},{"v":10.435516278555651,"d":"10.44"},{"v":40.620192023179804,"d":"40.62"},{"v":49.749371855331,"d":"49.75"},{"v":57.445626465380286,"d":"57.45"},{"v":64.22616289332564,"d":"64.23"},{"v":70.35623639735144,"d":"70.36"},{"v":57.445626465380286,"d":"57.45"},{"v":9.486832980505136,"d":"9.49"},{"v":100,"d":"100.00"},{"v":63.24555320336758,"d":"63.25"},{"v":42.16370213557838,"d":"42.16"},{"v":31.62277660168379,"d":"31.62"},{"v":25.298221281347036,"d":"25.30"},{"v":21.08185106778919,"d":"21.08"},{"v":31.622776601683793,"d":"31.62"},{"v":15,"d":"15.00"},18.75,{"v":180.34864780647789,"d":"180.35"},{"v":251.99400104466775,"d":"251.99"},{"v":327.3451484158674,"d":"327.35"},{"v":404.178613440271,"d":"404.18"},{"v":481.7532372912766,"d":"481.75"},{"v":118.58541225631424,"d":"118.59"},{"v":100,"d":"100.00"},{"v":118.58541225631421,"d":"118.59"},{"v":15,"d":"15.00"},{"v":790.5694150420948,"d":"790.57"},{"v":658.8078458684124,"d":"658.81"},{"v":632.4555320336758,"d":"632.46"},{"v":648.2669203345177,"d":"648.27"},{"v":685.1601597031489,"d":"685.16"},{"v":632.4555320336759,"d":"632.46"},{"v":6.32455532033676,"d":"6.32"},18.75,18.75,{"v":180.34864780647789,"d":"180.35"},{"v":9.61859454967882,"d":"9.62"},{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"v":263.523138347365,"d":"263.52"},{"v":10.5409255338946,"d":"10.54"},31.25,31.25,{"v":347.1093837919198,"d":"347.11"},{"v":11.107500281341434,"d":"11.11"},{"v":37.5,"d":"37.50"},{"v":37.5,"d":"37.50"},{"v":430.8603311979417,"d":"430.86"},{"v":11.489608831945112,"d":"11.49"},43.75,43.75,{"v":514.6936295846972,"d":"514.69"},{"v":11.764425819078793,"d":"11.76"}]
[{"v":0.2,"d":"0.20"},{"v":13.914021704740868,"d":"13.91"},{"v":9.276014469827246,"d":"9.28"},{"v":6.957010852370434,"d":"6.96"},{"v":5.565608681896348,"d":"5.57"},{"v":4.638007234913623,"d":"4.64"},{"v":6.957010852370435,"d":"6.96"},{"v":13.914021704740868,"d":"13.91"},{"v":46.9041575982343,"d":"46.90"},{"v":57.44562646538029,"d":"57.45"},{"v":66.332495807108,"d":"66.33"},{"v":74.16198487095663,"d":"74.16"},{"v":81.24038404635961,"d":"81.24"},{"v":66.332495807108,"d":"66.33"},{"v":12.649110640673516,"d":"12.65"},{"v":100,"d":"100.00"},{"v":63.24555320336758,"d":"63.25"},{"v":42.16370213557838,"d":"42.16"},{"v":31.62277660168379,"d":"31.62"},{"v":25.298221281347036,"d":"25.30"},{"v":21.08185106778919,"d":"21.08"},{"v":31.622776601683793,"d":"31.62"},{"v":20,"d":"20.00"},{"v":25,"d":"25.00"},{"v":197.64235376052372,"d":"197.64"},{"v":263.523138347365,"d":"263.52"},{"v":335.9920013928903,"d":"335.99"},{"v":411.0960958218893,"d":"411.10"},{"v":487.5178059426252,"d":"487.52"},{"v":158.11388300841898,"d":"158.11"},{"v":100,"d":"100.00"},{"v":158.11388300841895,"d":"158.11"},{"v":20,"d":"20.00"},{"v":790.5694150420948,"d":"790.57"},{"v":658.8078458684124,"d":"658.81"},{"v":632.4555320336758,"d":"632.46"},{"v":648.2669203345177,"d":"648.27"},{"v":685.1601597031489,"d":"685.16"},{"v":632.4555320336759,"d":"632.46"},{"v":6.324555320336759,"d":"6.32"},{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"v":197.64235376052372,"d":"197.64"},{"v":7.905694150420949,"d":"7.91"},{"v":25,"d":"25.00"},{"v":25,"d":"25.00"},{"v":263.523138347365,"d":"263.52"},{"v":10.5409255338946,"d":"10.54"},31.25,31.25,{"v":347.1093837919198,"d":"347.11"},{"v":11.107500281341434,"d":"11.11"},{"v":37.5,"d":"37.50"},{"v":37.5,"d":"37.50"},{"v":430.8603311979417,"d":"430.86"},{"v":11.489608831945112,"d":"11.49"},43.75,43.75,{"v":514.6936295846972,"d":"514.69"},{"v":11.764425819078793,"d":"11.76"}]
[0.25,{"v":17.392527130926084,"d":"17.39"},{"v":11.595018087284057,"d":"11.60"},{"v":8.696263565463042,"d":"8.70"},{"v":6.957010852370436,"d":"6.96"},{"v":5.7975090436420285,"d":"5.80"},{"v":8.696263565463044,"d":"8.70"},{"v":17.392527130926084,"d":"17.39"},{"v":52.44044240850758,"d":"52.44"},{"v":64.22616289332565,"d":"64.23"},{"v":74.16198487095663,"d":"74.16"},{"v":82.91561975888499,"d":"82.92"},{"v":90.82951062292474,"d":"90.83"},{"v":74.16198487095663,"d":"74.16"},{"v":15.811388300841895,"d":"15.81"},{"v":100,"d":"100.00"},{"v":63.24555320336758,"d":"63.25"},{"v":42.16370213557838,"d":"42.16"},{"v":31.62277660168379,"d":"31.62"},{"v":25.298221281347036,"d":"25.30"},{"v":21.08185106778919,"d":"21.08"},{"v":31.622776601683793,"d":"31.62"},{"v":25,"d":"25.00"},31.25,{"v":219.87711855858262,"d":"219.88"},{"v":278.34631487940425,"d":"278.35"},{"v":347.1093837919198,"d":"347.11"},{"v":419.9900017411129,"d":"419.99"},{"v":494.92939420864485,"d":"494.93"},{"v":197.64235376052372,"d":"197.64"},{"v":100,"d":"100.00"},{"v":197.6423537605237,"d":"197.64"},{"v":25,"d":"25.00"},{"v":790.5694150420948,"d":"790.57"},{"v":658.8078458684124,"d":"658.81"},{"v":632.4555320336758,"d":"632.46"},{"v":648.2669203345177,"d":"648.27"},{"v":685.1601597031489,"d":"685.16"},{"v":632.4555320336759,"d":"632.46"},{"v":6.324555320336759,"d":"6.32"},31.25,31.25,{"v":219.87711855858262,"d":"219.88"},{"v":7.036067793874644,"d":"7.04"},31.25,31.25,{"v":278.34631487940425,"d":"278.35"},{"v":8.907082076140936,"d":"8.91"},31.25,31.25,{"v":347.1093837919198,"d":"347.11"},{"v":11.107500281341434,"d":"11.11"},{"v":37.5,"d":"37.50"},{"v":37.5,"d":"37.50"},{"v":430.8603311979417,"d":"430.86"},{"v":11.489608831945112,"d":"11.49"},43.75,43.75,{"v":514.6936295846972,"d":"514.69"},{"v":11.764425819078793,"d":"11.76"}]
[{"v":0.3,"d":"0.30"},{"v":20.871032557111302,"d":"20.87"},{"v":13.914021704740867,"d":"13.91"},{"v":10.435516278555651,"d":"10.44"},{"v":8.348413022844522,"d":"8.35"},{"v":6.957010852370433,"d":"6.96"},{"v":10.435516278555651,"d":"10.44"},{"v":20.871032557111302,"d":"20.87"},{"v":57.445626465380286,"d":"57.45"},{"v":70.35623639735145,"d":"70.36"},{"v":81.24038404635961,"d":"81.24"},{"v":90.82951062292474,"d":"90.83"},{"v":99.498743710662,"d":"99.50"},{"v":81.24038404635961,"d":"81.24"},{"v":18.973665961010273,"d":"18.97"},{"v":100,"d":"100.00"},{"v":63.24555320336758,"d":"63.25"},{"v":42.16370213557838,"d":"42.16"},{"v":31.62277660168379,"d":"31.62"},{"v":25.298221281347036,"d":"25.30"},{"v":21.08185106778919,"d":"21.08"},{"v":31.622776601683793,"d":"31.62"},{"v":30,"d":"30.00"},{"v":37.5,"d":"37.50"},{"v":247.05294220065463,"d":"247.05"},{"v":296.4635306407856,"d":"296.46"},{"v":360.69729561295577,"d":"360.70"},{"v":430.8603311979417,"d":"430.86"},{"v":503.9880020893355,"d":"503.99"},{"v":237.17082451262849,"d":"237.17"},{"v":100,"d":"100.00"},{"v":237.17082451262843,"d":"237.17"},{"v":30,"d":"30.00"},{"v":790.5694150420948,"d":"790.57"},{"v":658.8078458684124,"d":"658.81"},{"v":632.4555320336758,"d":"632.46"},{"v":648.2669203345177,"d":"648.27"},{"v":685.1601597031489,"d":"685.16"},{"v":632.4555320336759,"d":"632.46"},{"v":6.32455532033676,"d":"6.32"},{"v":37.5,"d":"37.50"},{"v":37.5,"d":"37.50"},{"v":247.05294220065463,"d":"247.05"},{"v":6.588078458684123,"d":"6.59"},{"v":37.5,"d":"37.50"},{"v":37.5,"d":"37.50"},{"v":296.4635306407856,"d":"296.46"},{"v":7.90569415042095,"d":"7.91"},{"v":37.5,"d":"37.50"},{"v":37.5,"d":"37.50"},{"v":360.69729561295577,"d":"360.70"},{"v":9.61859454967882,"d":"9.62"},{"v":37.5,"d":"37.50"},{"v":37.5,"d":"37.50"},{"v":430.8603311979417,"d":"430.86"},{"v":11.489608831945112,"d":"11.49"},43.75,43.75,{"v":514.6936295846972,"d":"514.69"},{"v":11.764425819078793,"d":"11.76"}]
[0.35,{"v":24.349537983296518,"d":"24.35"},{"v":16.233025322197676,"d":"16.23"},{"v":12.174768991648259,"d":"12.17"},{"v":9.73981519331861,"d":"9.74"},{"v":8.116512661098838,"d":"8.12"},{"v":12.17476899164826,"d":"12.17"},{"v":24.349537983296518,"d":"24.35"},{"v":62.04836822995428,"d":"62.05"},{"v":75.99342076785331,"d":"75.99"},{"v":87.74964387392122,"d":"87.75"},{"v":98.1070843517429,"d":"98.11"},{"v":107.47092630102337,"d":"107.47"},{"v":87.74964387392122,"d":"87.75"},{"v":22.13594362117865,"d":"22.14"},{"v":100,"d":"100.00"},{"v":63.24555320336758,"d":"63.25"},{"v":42.16370213557838,"d":"42.16"},{"v":31.62277660168379,"d":"31.62"},{"v":25.298221281347036,"d":"25.30"},{"v":21.08185106778919,"d":"21.08"},{"v":31.622776601683793,"d":"31.62"},{"v":35,"d":"35.00"},43.75,{"v":279.16982468673973,"d":"279.17"},{"v":317.874785631509,"d":"317.87"},{"v":376.75573685599835,"d":"376.76"},{"v":443.70708419237576,"d":"443.71"},{"v":514.6936295846972,"d":"514.69"},{"v":276.6992952647332,"d":"276.70"},{"v":100,"d":"100.00"},{"v":276.69929526473317,"d":"276.70"},{"v":35,"d":"35.00"},{"v":790.5694150420948,"d":"790.57"},{"v":658.8078458684124,"d":"658.81"},{"v":632.4555320336758,"d":"632.46"},{"v":648.2669203345177,"d":"648.27"},{"v":685.1601597031489,"d":"685.16"},{"v":632.4555320336759,"d":"632.46"},{"v":6.324555320336759,"d":"6.32"},43.75,43.75,{"v":279.16982468673973,"d":"279.17"},{"v":6.381024564268337,"d":"6.38"},43.75,43.75,{"v":317.874785631509,"d":"317.87"},{"v":7.265709385863063,"d":"7.27"},43.75,43.75,{"v":376.75573685599835,"d":"376.76"},{"v":8.611559699565676,"d":"8.61"},43.75,43.75,{"v":443.70708419237576,"d":"443.71"},{"v":10.141876210111446,"d":"10.14"},43.75,43.75,{"v":514.6936295846972,"d":"514.69"},{"v":11.764425819078793,"d":"11.76"}]
[{"v":0.4,"d":"0.40"},{"v":27.828043409481737,"d":"27.83"},{"v":18.55202893965449,"d":"18.55"},{"v":13.914021704740868,"d":"13.91"},{"v":11.131217363792697,"d":"11.13"},{"v":9.276014469827246,"d":"9.28"},{"v":13.91402170474087,"d":"13.91"},{"v":27.828043409481737,"d":"27.83"},{"v":66.33249580710799,"d":"66.33"},{"v":81.2403840463596,"d":"81.24"},{"v":93.80831519646858,"d":"93.81"},{"v":104.88088481701514,"d":"104.88"},{"v":114.89125293076056,"d":"114.89"},{"v":93.80831519646858,"d":"93.81"},{"v":25.298221281347033,"d":"25.30"},{"v":100,"d":"100.00"},{"v":63.24555320336758,"d":"63.25"},{"v":42.16370213557838,"d":"42.16"},{"v":31.62277660168379,"d":"31.62"},{"v":25.298221281347036,"d":"25.30"},{"v":21.08185106778919,"d":"21.08"},{"v":31.622776601683793,"d":"31.62"},{"v":40,"d":"40.00"},{"v":50,"d":"50.00"},{"v":316.2277660168379,"d":"316.23"},{"v":342.58007985157445,"d":"342.58"},{"v":395.28470752104744,"d":"395.28"},{"v":458.53026072441503,"d":"458.53"},{"v":527.04627669473,"d":"527.05"},{"v":316.22776601683796,"d":"316.23"},{"v":100,"d":"100.00"},{"v":316.2277660168379,"d":"316.23"},{"v":40,"d":"40.00"},{"v":790.5694150420948,"d":"790.57"},{"v":658.8078458684124,"d":"658.81"},{"v":632.4555320336758,"d":"632.46"},{"v":648.2669203345177,"d":"648.27"},{"v":685.1601597031489,"d":"685.16"},{"v":632.4555320336759,"d":"632.46"},{"v":6.324555320336759,"d":"6.32"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":316.2277660168379,"d":"316.23"},{"v":6.324555320336758,"d":"6.32"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":342.58007985157445,"d":"342.58"},{"v":6.851601597031489,"d":"6.85"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":395.28470752104744,"d":"395.28"},{"v":7.905694150420949,"d":"7.91"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":458.53026072441503,"d":"458.53"},{"v":9.170605214488301,"d":"9.17"},{"v":50,"d":"50.00"},{"v":50,"d":"50.00"},{"v":527.04627669473,"d":"527.05"},{"v":10.5409255338946,"d":"10.54"}]
[0.45,{"v":31.306548835666955,"d":"31.31"},{"v":20.871032557111302,"d":"20.87"},{"v":15.653274417833478,"d":"15.65"},{"v":12.522619534266784,"d":"12.52"},{"v":10.435516278555651,"d":"10.44"},{"v":15.65327441783348,"d":"15.65"},{"v":31.306548835666955,"d":"31.31"},{"v":70.35623639735144,"d":"70.36"},{"v":86.16843969807043,"d":"86.17"},{"v":99.498743710662,"d":"99.50"},{"v":111.24297730643494,"d":"111.24"},{"v":121.8605760695394,"d":"121.86"},{"v":99.498743710662,"d":"99.50"},{"v":28.46049894151541,"d":"28.46"},{"v":100,"d":"100.00"},{"v":63.24555320336758,"d":"63.25"},{"v":42.16370213557838,"d":"42.16"},{"v":31.62277660168379,"d":"31.62"},{"v":25.298221281347036,"d":"25.30"},{"v":21.08185106778919,"d":"21.08"},{"v":31.622776601683793,"d":"31.62"},{"v":45,"d":"45.00"},56.25,{"v":358.2267661909492,"d":"358.23"},{"v":370.57941330098197,"d":"370.58"},{"v":416.2842076081031,"d":"416.28"},{"v":475.3298607940595,"d":"475.33"},{"v":541.0459434194337,"d":"541.05"},{"v":355.7562367689427,"d":"355.76"},{"v":100,"d":"100.00"},{"v":355.75623676894264,"d":"355.76"},{"v":45,"d":"45.00"},{"v":790.5694150420948,"d":"790.57"},{"v":658.8078458684124,"d":"658.81"},{"v":632.4555320336758,"d":"632.46"},{"v":648.2669203345177,"d":"648.27"},{"v":685.1601597031489,"d":"685.16"},{"v":632.4555320336759,"d":"632.46"},{"v":6.324555320336759,"d":"6.32"},56.25,56.25,{"v":358.2267661909492,"d":"358.23"},{"v":6.368475843394653,"d":"6.37"},56.25,56.25,{"v":370.57941330098197,"d":"370.58"},{"v":6.588078458684124,"d":"6.59"},56.25,56.25,{"v":416.2842076081031,"d":"416.28"},{"v":7.400608135255166,"d":"7.40"},56.25,56.25,{"v":475.3298607940595,"d":"475.33"},{"v":8.450308636338836,"d":"8.45"},56.25,56.25,{"v":541.0459434194337,"d":"541.05"},{"v":9.618594549678821,"d":"9.62"}]
[{"v":0.5,"d":"0.50"},{"v":34.78505426185217,"d":"34.79"},{"v":23.190036174568114,"d":"23.19"},{"v":17.392527130926084,"d":"17.39"},{"v":13.914021704740872,"d":"13.91"},{"v":11.595018087284057,"d":"11.60"},{"v":17.392527130926087,"d":"17.39"},{"v":34.78505426185217,"d":"34.79"},{"v":74.16198487095662,"d":"74.16"},{"v":90.82951062292474,"d":"90.83"},{"v":104.88088481701514,"d":"104.88"},{"v":117.26039399558572,"d":"117.26"},{"v":128.45232578665127,"d":"128.45"},{"v":104.88088481701514,"d":"104.88"},{"v":31.62277660168379,"d":"31.62"},{"v":100,"d":"100.00"},{"v":63.24555320336758,"d":"63.25"},{"v":42.16370213557838,"d":"42.16"},{"v":31.62277660168379,"d":"31.62"},{"v":25.298221281347036,"d":"25.30"},{"v":21.08185106778919,"d":"21.08"},{"v":31.622776601683793,"d":"31.62"},{"v":50,"d":"50.00"},{"v":62.5,"d":"62.50"},{"v":405.1668252090736,"d":"405.17"},{"v":401.8727859797316,"d":"401.87"},{"v":439.75423711716525,"d":"439.75"},{"v":494.1058844013093,"d":"494.11"},{"v":556.6926297588085,"d":"556.69"},{"v":395.28470752104744,"d":"395.28"},{"v":100,"d":"100.00"},{"v":395.2847075210474,"d":"395.28"},{"v":50,"d":"50.00"},{"v":790.5694150420948,"d":"790.57"},{"v":658.8078458684124,"d":"658.81"},{"v":632.4555320336758,"d":"632.46"},{"v":648.2669203345177,"d":"648.27"},{"v":685.1601597031489,"d":"685.16"},{"v":632.4555320336759,"d":"632.46"},{"v":6.324555320336759,"d":"6.32"},{"v":62.5,"d":"62.50"},{"v":62.5,"d":"62.50"},{"v":405.1668252090736,"d":"405.17"},{"v":6.482669203345178,"d":"6.48"},{"v":62.5,"d":"62.50"},{"v":62.5,"d":"62.50"},{"v":401.8727859797316,"d":"401.87"},{"v":6.429964575675705,"d":"6.43"},{"v":62.5,"d":"62.50"},{"v":62.5,"d":"62.50"},{"v":439.75423711716525,"d":"439.75"},{"v":7.036067793874644,"d":"7.04"},{"v":62.5,"d":"62.50"},{"v":62.5,"d":"62.50"},{"v":494.1058844013093,"d":"494.11"},{"v":7.905694150420949,"d":"7.91"},{"v":62.5,"d":"62.50"},{"v":62.5,"d":"62.50"},{"v":556.6926297588085,"d":"556.69"},{"v":8.907082076140936,"d":"8.91"}]
[0.55,{"v":38.26355968803739,"d":"38.26"},{"v":25.509039792024925,"d":"25.51"},{"v":19.131779844018695,"d":"19.13"},{"v":15.30542387521496,"d":"15.31"},{"v":12.754519896012463,"d":"12.75"},{"v":19.1317798440187,"d":"19.13"},{"v":38.26355968803739,"d":"38.26"},{"v":77.78174593052023,"d":"77.78"},{"v":95.26279441628826,"d":"95.26"},{"v":110,"d":"110.00"},{"v":122.98373876248841,"d":"122.98"},{"v":134.7219358530748,"d":"134.72"},{"v":110,"d":"110.00"},{"v":34.78505426185217,"d":"34.79"},{"v":100,"d":"100.00"},{"v":63.24555320336758,"d":"63.25"},{"v":42.16370213557838,"d":"42.16"},{"v":31.62277660168379,"d":"31.62"},{"v":25.298221281347036,"d":"25.30"},{"v":21.08185106778919,"d":"21.08"},{"v":31.622776601683793,"d":"31.62"},{"v":55.00000000000001,"d":"55.00"},68.75,{"v":457.0479430712111,"d":"457.05"},{"v":436.4601978878232,"d":"436.46"},{"v":465.694796048234,"d":"465.69"},{"v":514.8583315461643,"d":"514.86"},{"v":573.9863357128543,"d":"573.99"},{"v":434.8131782731522,"d":"434.81"},{"v":100,"d":"100.00"},{"v":434.8131782731522,"d":"434.81"},{"v":55.00000000000001,"d":"55.00"},{"v":790.5694150420948,"d":"790.57"},{"v":658.8078458684124,"d":"658.81"},{"v":632.4555320336758,"d":"632.46"},{"v":648.2669203345177,"d":"648.27"},{"v":685.1601597031489,"d":"685.16"},{"v":632.4555320336759,"d":"632.46"},{"v":6.324555320336759,"d":"6.32"},68.75,68.75,{"v":457.0479430712111,"d":"457.05"},{"v":6.647970081035798,"d":"6.65"},68.75,68.75,{"v":436.4601978878232,"d":"436.46"},{"v":6.348511969277428,"d":"6.35"},68.75,68.75,{"v":465.694796048234,"d":"465.69"},{"v":6.773742487974313,"d":"6.77"},68.75,68.75,{"v":514.8583315461643,"d":"514.86"},{"v":7.488848458853299,"d":"7.49"},68.75,68.75,{"v":573.9863357128543,"d":"573.99"},{"v":8.348892155823334,"d":"8.35"}]
[{"v":0.6,"d":"0.60"},{"v":41.742065114222605,"d":"41.74"},{"v":27.828043409481733,"d":"27.83"},{"v":20.871032557111302,"d":"20.87"},{"v":16.696826045689043,"d":"16.70"},{"v":13.914021704740867,"d":"13.91"},{"v":20.871032557111302,"d":"20.87"},{"v":41.742065114222605,"d":"41.74"},{"v":81.24038404635961,"d":"81.24"},{"v":99.498743710662,"d":"99.50"},{"v":114.89125293076057,"d":"114.89"},{"v":128.45232578665127,"d":"128.45"},{"v":140.71247279470288,"d":"140.71"},{"v":114.89125293076057,"d":"114.89"},{"v":37.947331922020545,"d":"37.95"},{"v":100,"d":"100.00"},{"v":63.24555320336758,"d":"63.25"},{"v":42.16370213557838,"d":"42.16"},{"v":31.62277660168379,"d":"31.62"},{"v":25.298221281347036,"d":"25.30"},{"v":21.08185106778919,"d":"21.08"},{"v":31.622776601683793,"d":"31.62"},{"v":60,"d":"60.00"},{"v":75,"d":"75.00"},{"v":513.8701197773617,"d":"513.87"},{"v":474.3416490252569,"d":"474.34"},{"v":494.10588440130925,"d":"494.11"},{"v":537.5872022286245,"d":"537.59"},{"v":592.9270612815712,"d":"592.93"},{"v":474.34164902525697,"d":"474.34"},{"v":100,"d":"100.00"},{"v":474.34164902525686,"d":"474.34"},{"v":60,"d":"60.00"},{"v":790.5694150420948,"d":"790.57"},{"v":658.8078458684124,"d":"658.81"},{"v":632.4555320336758,"d":"632.46"},{"v":648.2669203345177,"d":"648.27"},{"v":685.1601597031489,"d":"685.16"},{"v":632.4555320336759,"d":"632.46"},{"v":6.32455532033676,"d":"6.32"},{"v":75,"d":"75.00"},{"v":75,"d":"75.00"},{"v":513.8701197773617,"d":"513.87"},{"v":6.851601597031489,"d":"6.85"},{"v":75,"d":"75.00"},{"v":75,"d":"75.00"},{"v":474.3416490252569,"d":"474.34"},{"v":6.324555320336759,"d":"6.32"},{"v":75,"d":"75.00"},{"v":75,"d":"75.00"},{"v":494.10588440130925,"d":"494.11"},{"v":6.588078458684123,"d":"6.59"},{"v":75,"d":"75.00"},{"v":75,"d":"75.00"},{"v":537.5872022286245,"d":"537.59"},{"v":7.167829363048327,"d":"7.17"},{"v":75,"d":"75.00"},{"v":75,"d":"75.00"},{"v":592.9270612815712,"d":"592.93"},{"v":7.90569415042095,"d":"7.91"}]
[0.65,{"v":45.22057054040782,"d":"45.22"},{"v":30.147047026938548,"d":"30.15"},{"v":22.61028527020391,"d":"22.61"},{"v":18.088228216163134,"d":"18.09"},{"v":15.073523513469274,"d":"15.07"},{"v":22.610285270203914,"d":"22.61"},{"v":45.22057054040782,"d":"45.22"},{"v":84.55767262643882,"d":"84.56"},{"v":103.5615758860399,"d":"103.56"},{"v":119.58260743101398,"d":"119.58"},{"v":133.69741957120937,"d":"133.70"},{"v":146.4581851587681,"d":"146.46"},{"v":119.58260743101398,"d":"119.58"},{"v":41.109609582188924,"d":"41.11"},{"v":100,"d":"100.00"},{"v":63.24555320336758,"d":"63.25"},{"v":42.16370213557838,"d":"42.16"},{"v":31.62277660168379,"d":"31.62"},{"v":25.298221281347036,"d":"25.30"},{"v":21.08185106778919,"d":"21.08"},{"v":31.622776601683793,"d":"31.62"},{"v":65,"d":"65.00"},81.25,{"v":575.6333553275252,"d":"575.63"},{"v":515.5171393920327,"d":"515.52"},{"v":524.9875021763911,"d":"524.99"},{"v":562.2924964486899,"d":"562.29"},{"v":613.5148064649591,"d":"613.51"},{"v":513.8701197773617,"d":"513.87"},{"v":100,"d":"100.00"},{"v":513.8701197773617,"d":"513.87"},{"v":65,"d":"65.00"},{"v":790.5694150420948,"d":"790.57"},{"v":658.8078458684124,"d":"658.81"},{"v":632.4555320336758,"d":"632.46"},{"v":648.2669203345177,"d":"648.27"},{"v":685.1601597031489,"d":"685.16"},{"v":632.4555320336759,"d":"632.46"},{"v":6.324555320336759,"d":"6.32"},81.25,81.25,{"v":575.6333553275252,"d":"575.63"},{"v":7.084718219415695,"d":"7.08"},81.25,81.25,{"v":515.5171393920327,"d":"515.52"},{"v":6.344826330978864,"d":"6.34"},81.25,81.25,{"v":524.9875021763911,"d":"524.99"},{"v":6.461384642170968,"d":"6.46"},81.25,81.25,{"v":562.2924964486899,"d":"562.29"},{"v":6.9205230332146455,"d":"6.92"},81.25,81.25,{"v":613.5148064649591,"d":"613.51"},{"v":7.550951464184112,"d":"7.55"}]
[{"v":0.7,"d":"0.70"},{"v":48.699075966593036,"d":"48.70"},{"v":32.46605064439535,"d":"32.47"},{"v":24.349537983296518,"d":"24.35"},{"v":19.47963038663722,"d":"19.48"},{"v":16.233025322197676,"d":"16.23"},{"v":24.34953798329652,"d":"24.35"},{"v":48.699075966593036,"d":"48.70"},{"v":87.74964387392122,"d":"87.75"},{"v":107.47092630102338,"d":"107.47"},{"v":124.09673645990856,"d":"124.10"},{"v":138.74436925511606,"d":"138.74"},{"v":151.98684153570662,"d":"151.99"},{"v":124.09673645990856,"d":"124.10"},{"v":44.2718872423573,"d":"44.27"},{"v":100,"d":"100.00"},{"v":63.24555320336758,"d":"63.25"},{"v":42.16370213557838,"d":"42.16"},{"v":31.62277660168379,"d":"31.62"},{"v":25.298221281347036,"d":"25.30"},{"v":21.08185106778919,"d":"21.08"},{"v":31.622776601683793,"d":"31.62"},{"v":70,"d":"70.00"},{"v":87.5,"d":"87.50"},{"v":642.3376497217021,"d":"642.34"},{"v":559.9866689881505,"d":"559.99"},{"v":558.3396493734795,"d":"558.34"},{"v":588.9742142063607,"d":"588.97"},{"v":635.749571263018,"d":"635.75"},{"v":553.3985905294664,"d":"553.40"},{"v":100,"d":"100.00"},{"v":553.3985905294663,"d":"553.40"},{"v":70,"d":"70.00"},{"v":790.5694150420948,"d":"790.57"},{"v":658.8078458684124,"d":"658.81"},{"v":632.4555320336758,"d":"632.46"},{"v":648.2669203345177,"d":"648.27"},{"v":685.1601597031489,"d":"685.16"},{"v":632.4555320336759,"d":"632.46"},{"v":6.324555320336759,"d":"6.32"},{"v":87.5,"d":"87.50"},{"v":87.5,"d":"87.50"},{"v":642.3376497217021,"d":"642.34"},{"v":7.341001711105166,"d":"7.34"},{"v":87.5,"d":"87.50"},{"v":87.5,"d":"87.50"},{"v":559.9866689881505,"d":"559.99"},{"v":6.3998476455788635,"d":"6.40"},{"v":87.5,"d":"87.50"},{"v":87.5,"d":"87.50"},{"v":558.3396493734795,"d":"558.34"},{"v":6.381024564268337,"d":"6.38"},{"v":87.5,"d":"87.50"},{"v":87.5,"d":"87.50"},{"v":588.9742142063607,"d":"588.97"},{"v":6.7311338766441215,"d":"6.73"},{"v":87.5,"d":"87.50"},{"v":87.5,"d":"87.50"},{"v":635.749571263018,"d":"635.75"},{"v":7.265709385863063,"d":"7.27"}]
[0.75,{"v":52.17758139277826,"d":"52.18"},{"v":34.78505426185217,"d":"34.79"},{"v":26.08879069638913,"d":"26.09"},{"v":20.871032557111306,"d":"20.87"},{"v":17.392527130926084,"d":"17.39"},{"v":26.088790696389133,"d":"26.09"},{"v":52.17758139277826,"d":"52.18"},{"v":90.82951062292474,"d":"90.83"},{"v":111.24297730643495,"d":"111.24"},{"v":128.4523257866513,"d":"128.45"},{"v":143.6140661634507,"d":"143.61"},{"v":157.32132722552274,"d":"157.32"},{"v":128.4523257866513,"d":"128.45"},{"v":47.43416490252568,"d":"47.43"},{"v":100,"d":"100.00"},{"v":63.24555320336758,"d":"63.25"},{"v":42.16370213557838,"d":"42.16"},{"v":31.62277660168379,"d":"31.62"},{"v":25.298221281347036,"d":"25.30"},{"v":21.08185106778919,"d":"21.08"},{"v":31.622776601683793,"d":"31.62"},{"v":75,"d":"75.00"},93.75,{"v":713.9830029598918,"d":"713.98"},{"v":607.7502378136104,"d":"607.75"},{"v":594.1623259925743,"d":"594.16"},{"v":617.6323555016367,"d":"617.63"},{"v":659.631355675748,"d":"659.63"},{"v":592.9270612815712,"d":"592.93"},{"v":100,"d":"100.00"},{"v":592.927061281571,"d":"592.93"},{"v":75,"d":"75.00"},{"v":790.5694150420948,"d":"790.57"},{"v":658.8078458684124,"d":"658.81"},{"v":632.4555320336758,"d":"632.46"},{"v":648.2669203345177,"d":"648.27"},{"v":685.1601597031489,"d":"685.16"},{"v":632.4555320336759,"d":"632.46"},{"v":6.32455532033676,"d":"6.32"},93.75,93.75,{"v":713.9830029598918,"d":"713.98"},{"v":7.615818698238845,"d":"7.62"},93.75,93.75,{"v":607.7502378136104,"d":"607.75"},{"v":6.482669203345178,"d":"6.48"},93.75,93.75,{"v":594.1623259925743,"d":"594.16"},{"v":6.337731477254126,"d":"6.34"},93.75,93.75,{"v":617.6323555016367,"d":"617.63"},{"v":6.588078458684124,"d":"6.59"},93.75,93.75,{"v":659.631355675748,"d":"659.63"},{"v":7.036067793874645,"d":"7.04"}]
[{"v":0.8,"d":"0.80"},{"v":55.65608681896347,"d":"55.66"},{"v":37.10405787930898,"d":"37.10"},{"v":27.828043409481737,"d":"27.83"},{"v":22.262434727585394,"d":"22.26"},{"v":18.55202893965449,"d":"18.55"},{"v":27.82804340948174,"d":"27.83"},{"v":55.65608681896347,"d":"55.66"},{"v":93.8083151964686,"d":"93.81"},{"v":114.89125293076059,"d":"114.89"},{"v":132.664991614216,"d":"132.66"},{"v":148.32396974191326,"d":"148.32"},{"v":162.48076809271922,"d":"162.48"},{"v":132.664991614216,"d":"132.66"},{"v":50.596442562694065,"d":"50.60"},{"v":100,"d":"100.00"},{"v":63.24555320336758,"d":"63.25"},{"v":42.16370213557838,"d":"42.16"},{"v":31.62277660168379,"d":"31.62"},{"v":25.298221281347036,"d":"25.30"},{"v":21.08185106778919,"d":"21.08"},{"v":31.622776601683793,"d":"31.62"},{"v":80,"d":"80.00"},{"v":100,"d":"100.00"},{"v":790.5694150420948,"d":"790.57"},{"v":658.8078458684124,"d":"658.81"},{"v":632.4555320336758,"d":"632.46"},{"v":648.2669203345177,"d":"648.27"},{"v":685.1601597031489,"d":"685.16"},{"v":632.4555320336759,"d":"632.46"},{"v":100,"d":"100.00"},{"v":632.4555320336758,"d":"632.46"},{"v":80,"d":"80.00"},{"v":790.5694150420948,"d":"790.57"},{"v":658.8078458684124,"d":"658.81"},{"v":632.4555320336758,"d":"632.46"},{"v":648.2669203345177,"d":"648.27"},{"v":685.1601597031489,"d":"685.16"},{"v":632.4555320336759,"d":"632.46"},{"v":6.324555320336759,"d":"6.32"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":790.5694150420948,"d":"790.57"},{"v":7.905694150420947,"d":"7.91"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":658.8078458684124,"d":"658.81"},{"v":6.588078458684124,"d":"6.59"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":632.4555320336758,"d":"632.46"},{"v":6.324555320336758,"d":"6.32"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":648.2669203345177,"d":"648.27"},{"v":6.482669203345178,"d":"6.48"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":685.1601597031489,"d":"685.16"},{"v":6.851601597031489,"d":"6.85"}]
[0.85,{"v":59.13459224514869,"d":"59.13"},{"v":39.42306149676579,"d":"39.42"},{"v":29.567296122574344,"d":"29.57"},{"v":23.65383689805948,"d":"23.65"},{"v":19.711530748382895,"d":"19.71"},{"v":29.567296122574348,"d":"29.57"},{"v":59.13459224514869,"d":"59.13"},{"v":96.69539802906858,"d":"96.70"},{"v":118.42719282327012,"d":"118.43"},{"v":136.74794331177344,"d":"136.75"},{"v":152.88884851420656,"d":"152.89"},{"v":167.48134224444226,"d":"167.48"},{"v":136.74794331177344,"d":"136.75"},{"v":53.75872022286244,"d":"53.76"},{"v":100,"d":"100.00"},{"v":63.24555320336758,"d":"63.25"},{"v":42.16370213557838,"d":"42.16"},{"v":31.62277660168379,"d":"31.62"},{"v":25.298221281347036,"d":"25.30"},{"v":21.08185106778919,"d":"21.08"},{"v":31.622776601683793,"d":"31.62"},{"v":85,"d":"85.00"},106.25,{"v":872.0968859683107,"d":"872.10"},{"v":713.1594931525564,"d":"713.16"},{"v":673.2192674967839,"d":"673.22"},{"v":680.8779087050042,"d":"680.88"},{"v":712.3359833452209,"d":"712.34"},{"v":671.9840027857807,"d":"671.98"},{"v":100,"d":"100.00"},{"v":671.9840027857805,"d":"671.98"},{"v":85,"d":"85.00"},{"v":790.5694150420948,"d":"790.57"},{"v":658.8078458684124,"d":"658.81"},{"v":632.4555320336758,"d":"632.46"},{"v":648.2669203345177,"d":"648.27"},{"v":685.1601597031489,"d":"685.16"},{"v":632.4555320336759,"d":"632.46"},{"v":6.32455532033676,"d":"6.32"},106.25,106.25,{"v":872.0968859683107,"d":"872.10"},{"v":8.207970691466453,"d":"8.21"},106.25,106.25,{"v":713.1594931525564,"d":"713.16"},{"v":6.7120893473181775,"d":"6.71"},106.25,106.25,{"v":673.2192674967839,"d":"673.22"},{"v":6.336181341146202,"d":"6.34"},106.25,106.25,{"v":680.8779087050042,"d":"680.88"},{"v":6.408262670164746,"d":"6.41"},106.25,106.25,{"v":712.3359833452209,"d":"712.34"},{"v":6.70433866677855,"d":"6.70"}]
[{"v":0.9,"d":"0.90"},{"v":62.61309767133391,"d":"62.61"},{"v":41.742065114222605,"d":"41.74"},{"v":31.306548835666955,"d":"31.31"},{"v":25.04523906853357,"d":"25.05"},{"v":20.871032557111302,"d":"20.87"},{"v":31.30654883566696,"d":"31.31"},{"v":62.61309767133391,"d":"62.61"},{"v":99.498743710662,"d":"99.50"},{"v":121.86057606953942,"d":"121.86"},{"v":140.7124727947029,"d":"140.71"},{"v":157.32132722552274,"d":"157.32"},{"v":172.33687939614086,"d":"172.34"},{"v":140.7124727947029,"d":"140.71"},{"v":56.92099788303082,"d":"56.92"},{"v":100,"d":"100.00"},{"v":63.24555320336758,"d":"63.25"},{"v":42.16370213557838,"d":"42.16"},{"v":31.62277660168379,"d":"31.62"},{"v":25.298221281347036,"d":"25.30"},{"v":21.08185106778919,"d":"21.08"},{"v":31.622776601683793,"d":"31.62"},{"v":90,"d":"90.00"},{"v":112.5,"d":"112.50"},{"v":958.5654157385399,"d":"958.57"},{"v":770.8051796660425,"d":"770.81"},{"v":716.4535323818984,"d":"716.45"},{"v":715.4653206130959,"d":"715.47"},{"v":741.1588266019639,"d":"741.16"},{"v":711.5124735378854,"d":"711.51"},{"v":100,"d":"100.00"},{"v":711.5124735378853,"d":"711.51"},{"v":90,"d":"90.00"},{"v":790.5694150420948,"d":"790.57"},{"v":658.8078458684124,"d":"658.81"},{"v":632.4555320336758,"d":"632.46"},{"v":648.2669203345177,"d":"648.27"},{"v":685.1601597031489,"d":"685.16"},{"v":632.4555320336759,"d":"632.46"},{"v":6.324555320336759,"d":"6.32"},{"v":112.5,"d":"112.50"},{"v":112.5,"d":"112.50"},{"v":958.5654157385399,"d":"958.57"},{"v":8.520581473231465,"d":"8.52"},{"v":112.5,"d":"112.50"},{"v":112.5,"d":"112.50"},{"v":770.8051796660425,"d":"770.81"},{"v":6.851601597031489,"d":"6.85"},{"v":112.5,"d":"112.50"},{"v":112.5,"d":"112.50"},{"v":716.4535323818984,"d":"716.45"},{"v":6.368475843394653,"d":"6.37"},{"v":112.5,"d":"112.50"},{"v":112.5,"d":"112.50"},{"v":715.4653206130959,"d":"715.47"},{"v":6.3596917387830745,"d":"6.36"},{"v":112.5,"d":"112.50"},{"v":112.5,"d":"112.50"},{"v":741.1588266019639,"d":"741.16"},{"v":6.588078458684124,"d":"6.59"}]
[0.95,{"v":66.09160309751911,"d":"66.09"},{"v":44.061068731679406,"d":"44.06"},{"v":33.045801548759556,"d":"33.05"},{"v":26.436641239007653,"d":"26.44"},{"v":22.030534365839703,"d":"22.03"},{"v":33.04580154875956,"d":"33.05"},{"v":66.09160309751911,"d":"66.09"},{"v":102.22524150130434,"d":"102.23"},{"v":125.19984025548912,"d":"125.20"},{"v":144.56832294800958,"d":"144.57"},{"v":161.6322987524461,"d":"161.63"},{"v":177.05931209625768,"d":"177.06"},{"v":144.56832294800958,"d":"144.57"},{"v":60.0832755431992,"d":"60.08"},{"v":100,"d":"100.00"},{"v":63.24555320336758,"d":"63.25"},{"v":42.16370213557838,"d":"42.16"},{"v":31.62277660168379,"d":"31.62"},{"v":25.298221281347036,"d":"25.30"},{"v":21.08185106778919,"d":"21.08"},{"v":31.622776601683793,"d":"31.62"},{"v":95,"d":"95.00"},118.75,{"v":1049.9750043527822,"d":"1,049.98"},{"v":831.7449054088706,"d":"831.74"},{"v":762.1583266890195,"d":"762.16"},{"v":752.0291560587928,"d":"752.03"},{"v":771.628689473378,"d":"771.63"},{"v":751.0409442899902,"d":"751.04"},{"$f":"$C$110","v":{"v":100,"d":"100.00"}},{"v":751.04094428999,"d":"751.04"},{"v":95,"d":"95.00"},{"v":790.5694150420948,"d":"790.57"},{"v":658.8078458684124,"d":"658.81"},{"v":632.4555320336758,"d":"632.46"},{"v":648.2669203345177,"d":"648.27"},{"v":685.1601597031489,"d":"685.16"},{"v":632.4555320336759,"d":"632.46"},{"v":6.32455532033676,"d":"6.32"},118.75,118.75,{"v":1049.9750043527822,"d":"1,049.98"},{"$f":"AQ106/AP106","v":{"v":8.841894773497113,"d":"8.84"}},118.75,118.75,{"v":831.7449054088706,"d":"831.74"},{"v":7.004167624495753,"d":"7.00"},118.75,118.75,{"v":762.1583266890195,"d":"762.16"},{"v":6.418175382644375,"d":"6.42"},118.75,118.75,{"v":752.0291560587928,"d":"752.03"},{"v":6.332877103652992,"d":"6.33"},118.75,118.75,{"v":771.628689473378,"d":"771.63"},{"v":6.4979258060916045,"d":"6.50"}]
[{"v":1,"d":"1.00"},{"v":69.57010852370433,"d":"69.57"},{"v":46.38007234913623,"d":"46.38"},{"v":34.78505426185217,"d":"34.79"},{"v":27.828043409481744,"d":"27.83"},{"v":23.190036174568114,"d":"23.19"},{"v":34.785054261852174,"d":"34.79"},{"v":69.57010852370433,"d":"69.57"},{"v":104.88088481701516,"d":"104.88"},{"v":128.4523257866513,"d":"128.45"},{"v":148.32396974191326,"d":"148.32"},{"v":165.83123951776997,"d":"165.83"},{"v":181.6590212458495,"d":"181.66"},{"v":148.32396974191326,"d":"148.32"},{"v":63.24555320336758,"d":"63.25"},{"v":100,"d":"100.00"},{"v":63.24555320336758,"d":"63.25"},{"v":42.16370213557838,"d":"42.16"},{"v":31.62277660168379,"d":"31.62"},{"v":25.298221281347036,"d":"25.30"},{"v":21.08185106778919,"d":"21.08"},{"v":31.622776601683793,"d":"31.62"},{"v":100,"d":"100.00"},{"v":125,"d":"125.00"},{"v":1146.3256518110375,"d":"1,146.33"},{"v":895.9786703810407,"d":"895.98"},{"v":810.3336504181472,"d":"810.33"},{"v":790.5694150420949,"d":"790.57"},{"v":803.7455719594632,"d":"803.75"},{"v":790.5694150420949,"d":"790.57"},{"$f":"$C$110","v":{"v":100,"d":"100.00"}},{"v":790.5694150420948,"d":"790.57"},{"v":100,"d":"100.00"},{"v":790.5694150420948,"d":"790.57"},{"v":658.8078458684124,"d":"658.81"},{"v":632.4555320336758,"d":"632.46"},{"v":648.2669203345177,"d":"648.27"},{"v":685.1601597031489,"d":"685.16"},{"v":632.4555320336759,"d":"632.46"},{"v":6.324555320336759,"d":"6.32"},{"$f":"IF((Y107/$X107)>$AT$109,AZ108,X107)","v":{"v":125,"d":"125.00"}},{"$f":"IF((Y107/$X107)>$AT$109,AZ109,X107)","v":{"v":125,"d":"125.00"}},{"v":1146.3256518110375,"d":"1,146.33"},{"$f":"AQ107/AP107","v":{"v":9.1706052144883,"d":"9.17"}},{"$f":"IF((Z107/$X107)>$AT$109,BD108,X107)","v":{"v":125,"d":"125.00"}},{"$f":"IF((Z107/$X107)>$AT$109,BD109,X107)","v":{"v":125,"d":"125.00"}},{"v":895.9786703810407,"d":"895.98"},{"v":7.167829363048326,"d":"7.17"},{"$f":"IF((AA107/$X107)>$AT$109,BH108,X107)","v":{"v":125,"d":"125.00"}},{"$f":"IF((AA107/$X107)>$AT$109,BH109,X107)","v":{"v":125,"d":"125.00"}},{"v":810.3336504181472,"d":"810.33"},{"v":6.482669203345178,"d":"6.48"},{"$f":"IF((AB107/$X107)>$AT$109,BL108,X107)","v":{"v":125,"d":"125.00"}},{"$f":"IF((AB107/$X107)>$AT$109,BL109,X107)","v":{"v":125,"d":"125.00"}},{"v":790.5694150420949,"d":"790.57"},{"v":6.324555320336759,"d":"6.32"},{"$f":"IF((AC107/$X107)>$AT$109,BP108,X107)","v":{"v":125,"d":"125.00"}},{"$f":"IF((AC107/$X107)>$AT$109,BP109,X107)","v":{"v":125,"d":"125.00"}},{"v":803.7455719594632,"d":"803.75"},{"v":6.429964575675705,"d":"6.43"}]
[]
[{"$nulls":45},{"$f":"C129*2","v":{"v":12.649110640673518,"d":"12.65"}},{"$nulls":5},{"$f":"MAX(AO88:AO107)","v":{"v":125,"d":"125.00"}},{"$nulls":3},{"$f":"MAX(AS88:AS107)","v":{"v":125,"d":"125.00"}},{"$nulls":3},{"$f":"MAX(AW88:AW107)","v":{"v":125,"d":"125.00"}},{"$nulls":3},{"$f":"MAX(BA88:BA107)","v":{"v":125,"d":"125.00"}},{"$nulls":3},{"$f":"MAX(BE88:BE107)","v":{"v":125,"d":"125.00"}}]
[null,"y",{"$f":"Costo_CP!D7","v":{"v":100,"d":"100.0"}}]
[null,"A",{"$f":"Costo_CP!D8","v":{"v":1,"d":"1.0"}}]
[null,"a",{"$f":"Costo_CP!D9","v":0.5}]
[null,"b",{"$f":"Costo_CP!D10","v":0.5}]
[]
[null,"w1",{"$f":"Costo_CP!D13","v":{"v":10,"d":"10.0"}}]
[null,"w2",{"$f":"Costo_CP!D14","v":{"v":1,"d":"1.0"}}]
[]
[null,"CT",{"$f":"(C112+C113)*(($C$110/$C$111)^(1/(C112+C113)))*((C115/C112)^(C112/(C112+C113)))*((C116/C113)^(C113/(C112+C113)))","v":{"v":632.4555320336759,"d":"632.5"}}]
[null,"q1",{"$f":"((C110/C111)^(1/(C112+C113)))*(((C112*C116)/(C113*C115))^(C113/(C112+C113)))","v":{"v":31.622776601683793,"d":"31.6"}}]
[null,"q2",{"$f":"((C110/C111)^(1/(C112+C113)))*(((C113*C115)/(C112*C116))^(C112/(C112+C113)))","v":{"v":316.22776601683796,"d":"316.2"}}]
[]
[null,"Q2","q1","CT","y"]
[1,{"$f":"Costo_CP!B23","v":{"v":158.11388300841898,"d":"158.1"}},{"$f":"(($C$110/$C$111)^(1/$C$112))*(B123^(-$C$113/$C$112))","v":{"v":63.24555320336758,"d":"63.2"}},{"$f":"$C$115*(($C$110/$C$111)^(1/$C$112))*(B123^(-$C$113/$C$112))+($C$116*B123)","v":{"v":790.5694150420948,"d":"790.6"}},{"$f":"$C$111*(C123^$C$112)*(B123^$C$113)","v":{"v":100,"d":"100.0"}}]
[2,{"$f":"Costo_CP!B24","v":{"v":237.17082451262849,"d":"237.2"}},{"$f":"(($C$110/$C$111)^(1/$C$112))*(B124^(-$C$113/$C$112))","v":{"v":42.16370213557838,"d":"42.2"}},{"$f":"$C$115*(($C$110/$C$111)^(1/$C$112))*(B124^(-$C$113/$C$112))+($C$116*B124)","v":{"v":658.8078458684124,"d":"658.8"}},{"$f":"$C$111*(C124^$C$112)*(B124^$C$113)","v":{"v":100,"d":"100.0"}}]
[3,{"$f":"Costo_CP!B25","v":{"v":316.22776601683796,"d":"316.2"}},{"$f":"(($C$110/$C$111)^(1/$C$112))*(B125^(-$C$113/$C$112))","v":{"v":31.62277660168379,"d":"31.6"}},{"$f":"$C$115*(($C$110/$C$111)^(1/$C$112))*(B125^(-$C$113/$C$112))+($C$116*B125)","v":{"v":632.4555320336758,"d":"632.5"}},{"$f":"$C$111*(C125^$C$112)*(B125^$C$113)","v":{"v":100,"d":"100.0"}}]
[4,{"$f":"Costo_CP!B26","v":{"v":395.28470752104744,"d":"395.3"}},{"$f":"(($C$110/$C$111)^(1/$C$112))*(B126^(-$C$113/$C$112))","v":{"v":25.298221281347036,"d":"25.3"}},{"$f":"$C$115*(($C$110/$C$111)^(1/$C$112))*(B126^(-$C$113/$C$112))+($C$116*B126)","v":{"v":648.2669203345177,"d":"648.3"}},{"$f":"$C$111*(C126^$C$112)*(B126^$C$113)","v":{"v":100,"d":"100.0"}}]
[5,{"$f":"Costo_CP!B27","v":{"v":474.34164902525697,"d":"474.3"}},{"$f":"(($C$110/$C$111)^(1/$C$112))*(B127^(-$C$113/$C$112))","v":{"v":21.08185106778919,"d":"21.1"}},{"$f":"$C$115*(($C$110/$C$111)^(1/$C$112))*(B127^(-$C$113/$C$112))+($C$116*B127)","v":{"v":685.1601597031489,"d":"685.2"}},{"$f":"$C$111*(C127^$C$112)*(B127^$C$113)","v":{"v":100,"d":"100.0"}}]
[]
[null,"CMe",{"$f":"C118/C110","v":{"v":6.324555320336759,"d":"6.3"}}]
[]
[]
["COSTOS CORTO PLAZO"]
[]
["Ponderador","PT","CT 1","CT 2","CT 3","CT 4","CT 5","CT LP","XX 1","PT 1","CT 1 MOD","CMe 1","XX 2","PT 2","CT 2 MOD","CMe 2","XX 3","PT 3","CT 3 MOD","CMe 3","XX 4","PT 4","CT 4 MOD","CMe 4","XX 5","PT 5","CT 5 MOD","CMe 5","CMe LP",null,"Ponderador","PT","CT 1","CT 2","CT 3","CT 4","CT 5","CT LP","XX 1","PT 1","CT 1 MOD","CMe 1","XX 2","PT 2","CT 2 MOD","CMe 2","XX 3","PT 3","CT 3 MOD","CMe 3","XX 4","PT 4","CT 4 MOD","CMe 4","XX 5","PT 5","CT 5 MOD","CMe 5","CMe LP",null,"Ponderador","PT","CT 1","CT 2","CT 3","CT 4","CT 5","CT LP","XX 1","PT 1","CT 1 MOD","CMe 1","XX 2","PT 2","CT 2 MOD","CMe 2","XX 3","PT 3","CT 3 MOD","CMe 3","XX 4","PT 4","CT 4 MOD","CMe 4","XX 5","PT 5","CT 5 MOD","CMe 5","CMe LP"]
[0,{"$f":"A135*2*$C$158","v":0},{"$f":"($C$163*((B135/$C$159)^(1/$C$160))*($B$171^(-$C$161/$C$160)))+($C$164*$B$171)","v":{"v":56331.74634143817,"d":"56,331.75"}},{"$f":"($C$163*((B135/$C$159)^(1/$C$160))*($B$172^(-$C$161/$C$160)))+($C$164*$B$172)","v":{"v":84497.61951215727,"d":"84,497.62"}},{"$f":"($C$163*((B135/$C$159)^(1/$C$160))*($B$173^(-$C$161/$C$160)))+($C$164*$B$173)","v":{"v":112663.49268287634,"d":"112,663.49"}},{"$f":"($C$163*((B135/$C$159)^(1/$C$160))*($B$174^(-$C$161/$C$160)))+($C$164*$B$174)","v":{"v":140829.36585359543,"d":"140,829.37"}},{"$f":"($C$163*((B135/$C$159)^(1/$C$160))*($B$175^(-$C$161/$C$160)))+($C$164*$B$175)","v":{"v":168995.23902431453,"d":"168,995.24"}},{"$f":"($C$160+$C$161)*((B135/$C$159)^(1/($C$160+$C$161)))*(($C$163/$C$160)^($C$160/($C$160+$C$161)))*(($C$164/$C$161)^($C$161/($C$160+$C$161)))","v":0},{"$nulls":22},0,{"$f":"AE135*2*$AG$158","v":0},{"$f":"($AG$163*((AF135/$AG$159)^(1/$AG$160))*($AF$171^(-$AG$161/$AG$160)))+($AG$164*$AF$171)","v":{"v":6123.724356957946,"d":"6,123.72"}},{"$f":"($AG$163*((AF135/$AG$159)^(1/$AG$160))*($AF$172^(-$AG$161/$AG$160)))+($AG$164*$AF$172)","v":{"v":9185.58653543692,"d":"9,185.59"}},{"$f":"($AG$163*((AF135/$AG$159)^(1/$AG$160))*($AF$173^(-$AG$161/$AG$160)))+($AG$164*$AF$173)","v":{"v":12247.448713915892,"d":"12,247.45"}},{"$f":"($AG$163*((AF135/$AG$159)^(1/$AG$160))*($AF$174^(-$AG$161/$AG$160)))+($AG$164*$AF$174)","v":{"v":15309.310892394864,"d":"15,309.31"}},{"$f":"($AG$163*((AF135/$AG$159)^(1/$AG$160))*($AF$175^(-$AG$161/$AG$160)))+($AG$164*$AF$175)","v":{"v":18371.17307087384,"d":"18,371.17"}},{"$f":"($AG$160+$AG$161)*((AF135/$AG$159)^(1/($AG$160+$AG$161)))*(($AG$163/$AG$160)^($AG$160/($AG$160+$AG$161)))*(($AG$164/$AG$161)^($AG$161/($AG$160+$AG$161)))","v":0},{"$nulls":22},0,{"$f":"BI135*2*$BK$158","v":0},{"$f":"($BK$163*((BJ135/$BK$159)^(1/$BK$160))*($BJ$171^(-$BK$161/$BK$160)))+($BK$164*$BJ$171)","v":{"v":1561.4707359814597,"d":"1,561.47"}},{"$f":"($BK$163*((BJ135/$BK$159)^(1/$BK$160))*($BJ$172^(-$BK$161/$BK$160)))+($BK$164*$BJ$172)","v":{"v":2342.2061039721893,"d":"2,342.21"}},{"$f":"($BK$163*((BJ135/$BK$159)^(1/$BK$160))*($BJ$173^(-$BK$161/$BK$160)))+($BK$164*$BJ$173)","v":{"v":3122.9414719629194,"d":"3,122.94"}},{"$f":"($BK$163*((BJ135/$BK$159)^(1/$BK$160))*($BJ$174^(-$BK$161/$BK$160)))+($BK$164*$BJ$174)","v":{"v":3903.6768399536486,"d":"3,903.68"}},{"$f":"($BK$163*((BJ135/$BK$159)^(1/$BK$160))*($BJ$175^(-$BK$161/$BK$160)))+($BK$164*$BJ$175)","v":{"v":4684.412207944379,"d":"4,684.41"}},{"$f":"($BK$160+$BK$161)*((BJ135/$BK$159)^(1/($BK$160+$BK$161)))*(($BK$163/$BK$160)^($BK$160/($BK$160+$BK$161)))*(($BK$164/$BK$161)^($BK$161/($BK$160+$BK$161)))","v":0}]
[0.05,{"$f":"A136*2*$C$158","v":{"v":100,"d":"100.00"}},{"$f":"($C$163*((B136/$C$159)^(1/$C$160))*($B$171^(-$C$161/$C$160)))+($C$164*$B$171)","v":{"v":60048.25558769716,"d":"60,048.26"}},{"$f":"($C$163*((B136/$C$159)^(1/$C$160))*($B$172^(-$C$161/$C$160)))+($C$164*$B$172)","v":{"v":87657.7041451446,"d":"87,657.70"}},{"$f":"($C$163*((B136/$C$159)^(1/$C$160))*($B$173^(-$C$161/$C$160)))+($C$164*$B$173)","v":{"v":115480.07999994826,"d":"115,480.08"}},{"$f":"($C$163*((B136/$C$159)^(1/$C$160))*($B$174^(-$C$161/$C$160)))+($C$164*$B$174)","v":{"v":143405.44507217826,"d":"143,405.45"}},{"$f":"($C$163*((B136/$C$159)^(1/$C$160))*($B$175^(-$C$161/$C$160)))+($C$164*$B$175)","v":{"v":171390.13533921144,"d":"171,390.14"}},{"$f":"($C$160+$C$161)*((B136/$C$159)^(1/($C$160+$C$161)))*(($C$163/$C$160)^($C$160/($C$160+$C$161)))*(($C$164/$C$161)^($C$161/($C$160+$C$161)))","v":{"v":14698.730474170343,"d":"14,698.73"}},{"$f":"IF((C136/$B136)>$E$166,I137,$B136)","v":{"v":100,"d":"100.00"}},{"$f":"IF((C136/$B136)>$E$166,J137,B136)","v":{"v":100,"d":"100.00"}},{"$f":"($C$163*((J136/$C$159)^(1/$C$160))*($B$171^(-$C$161/$C$160)))+($C$164*$B$171)","v":{"v":60048.25558769716,"d":"60,048.26"}},{"$f":"K136/J136","v":{"v":600.4825558769716,"d":"600.48"}},{"$f":"IF((D136/$B136)>$E$166,M137,$B136)","v":{"v":200,"d":"200.00"}},{"$f":"IF((D136/$B136)>$E$166,N137,B136)","v":{"v":200,"d":"200.00"}},{"$f":"($C$163*((N136/$C$159)^(1/$C$160))*($B$172^(-$C$161/$C$160)))+($C$164*$B$172)","v":{"v":97137.9580441066,"d":"97,137.96"}},{"$f":"O136/N136","v":{"v":485.68979022053304,"d":"485.69"}},{"$f":"IF((E136/$B136)>$E$166,Q137,$B136)","v":{"v":200,"d":"200.00"}},{"$f":"IF((E136/$B136)>$E$166,R137,B136)","v":{"v":200,"d":"200.00"}},{"$f":"($C$163*((R136/$C$159)^(1/$C$160))*($B$173^(-$C$161/$C$160)))+($C$164*$B$173)","v":{"v":123929.84195116398,"d":"123,929.84"}},{"$f":"S136/R136","v":{"v":619.6492097558199,"d":"619.65"}},{"$f":"IF((F136/$B136)>$E$166,U137,$B136)","v":{"v":200,"d":"200.00"}},{"$f":"IF((F136/$B136)>$E$166,V137,B136)","v":{"v":200,"d":"200.00"}},{"$f":"($C$163*((V136/$C$159)^(1/$C$160))*($B$174^(-$C$161/$C$160)))+($C$164*$B$174)","v":{"v":151133.6827279268,"d":"151,133.68"}},{"$f":"W136/V136","v":{"v":755.668413639634,"d":"755.67"}},{"$f":"IF((G136/$B136)>$E$166,Y137,$B136)","v":{"v":300,"d":"300.00"}},{"$f":"IF((G136/$B136)>$E$166,Z137,B136)","v":{"v":300,"d":"300.00"}},{"$f":"($C$163*((Z136/$C$159)^(1/$C$160))*($B$175^(-$C$161/$C$160)))+($C$164*$B$175)","v":{"v":190549.3058583868,"d":"190,549.31"}},{"$f":"AA136/Z136","v":{"v":635.1643528612893,"d":"635.16"}},{"$f":"H136/B136","v":{"v":146.98730474170344,"d":"146.99"}},null,0.05,{"$f":"AE136*2*$AG$158","v":{"v":100,"d":"100.00"}},{"$f":"($AG$163*((AF136/$AG$159)^(1/$AG$160))*($AF$171^(-$AG$161/$AG$160)))+($AG$164*$AF$171)","v":{"v":6368.673331236264,"d":"6,368.67"}},{"$f":"($AG$163*((AF136/$AG$159)^(1/$AG$160))*($AF$172^(-$AG$161/$AG$160)))+($AG$164*$AF$172)","v":{"v":9348.885851622465,"d":"9,348.89"}},{"$f":"($AG$163*((AF136/$AG$159)^(1/$AG$160))*($AF$173^(-$AG$161/$AG$160)))+($AG$164*$AF$173)","v":{"v":12369.923201055051,"d":"12,369.92"}},{"$f":"($AG$163*((AF136/$AG$159)^(1/$AG$160))*($AF$174^(-$AG$161/$AG$160)))+($AG$164*$AF$174)","v":{"v":15407.290482106191,"d":"15,407.29"}},{"$f":"($AG$163*((AF136/$AG$159)^(1/$AG$160))*($AF$175^(-$AG$161/$AG$160)))+($AG$164*$AF$175)","v":{"v":18452.822728966614,"d":"18,452.82"}},{"$f":"($AG$160+$AG$161)*((AF136/$AG$159)^(1/($AG$160+$AG$161)))*(($AG$163/$AG$160)^($AG$160/($AG$160+$AG$161)))*(($AG$164/$AG$161)^($AG$161/($AG$160+$AG$161)))","v":{"v":2449.489742783178,"d":"2,449.49"}},{"$f":"IF((AG136/$AF136)>$AI$166,AM137,$AF136)","v":{"v":200,"d":"200.00"}},{"$f":"IF((AG136/$AF136)>$AI$166,AN137,AF136)","v":{"v":200,"d":"200.00"}},{"$f":"($AG$163*((AN136/$AG$159)^(1/$AG$160))*($AF$171^(-$AG$161/$AG$160)))+($AG$164*$AF$171)","v":{"v":7103.520254071217,"d":"7,103.52"}},{"$f":"AO136/AN136","v":{"v":35.51760127035609,"d":"35.52"}},{"$f":"IF((AH136/$AF136)>$AI$166,AQ137,$AF136)","v":{"v":300,"d":"300.00"}},{"$f":"IF((AH136/$AF136)>$AI$166,AR137,AF136)","v":{"v":300,"d":"300.00"}},{"$f":"($AG$163*((AR136/$AG$159)^(1/$AG$160))*(AF$172^(-$AG$161/$AG$160)))+($AG$164*$AF$172)","v":{"v":10655.280381106826,"d":"10,655.28"}},{"$f":"AS136/AR136","v":{"v":35.51760127035609,"d":"35.52"}},{"$f":"IF((AI136/$AF136)>$AI$166,AU137,$AF136)","v":{"v":300,"d":"300.00"}},{"$f":"IF((AI136/$AF136)>$AI$166,AV137,AF136)","v":{"v":300,"d":"300.00"}},{"$f":"($AG$163*((AV136/$AG$159)^(1/$AG$160))*($AF$173^(-$AG$161/$AG$160)))+($AG$164*$AF$173)","v":{"v":13349.719098168322,"d":"13,349.72"}},{"$f":"AW136/AV136","v":{"v":44.49906366056107,"d":"44.50"}},{"$f":"IF((AJ136/$AF136)>$AI$166,AY137,$AF136)","v":{"v":400,"d":"400.00"}},{"$f":"IF((AJ136/$AF136)>$AI$166,AZ137,AF136)","v":{"v":400,"d":"400.00"}},{"$f":"($AG$163*((AZ136/$AG$159)^(1/$AG$160))*($AF$174^(-$AG$161/$AG$160)))+($AG$164*$AF$174)","v":{"v":16876.9843277761,"d":"16,876.98"}},{"$f":"BA136/AZ136","v":{"v":42.19246081944025,"d":"42.19"}},{"$f":"IF((AK136/$AF136)>$AI$166,BC137,$AF136)","v":{"v":500,"d":"500.00"}},{"$f":"IF((AK136/$AF136)>$AI$166,BD137,AF136)","v":{"v":500,"d":"500.00"}},{"$f":"($AG$163*((BD136/$AG$159)^(1/$AG$160))*($AF$175^(-$AG$161/$AG$160)))+($AG$164*$AF$175)","v":{"v":20412.414523193154,"d":"20,412.41"}},{"$f":"BE136/BD136","v":{"v":40.824829046386306,"d":"40.82"}},{"$f":"AL136/AF136","v":{"v":24.49489742783178,"d":"24.49"}},null,0.05,{"$f":"BI136*2*$BK$158","v":{"v":100,"d":"100.00"}},{"$f":"($BK$163*((BJ136/$BK$159)^(1/$BK$160))*($BJ$171^(-$BK$161/$BK$160)))+($BK$164*$BJ$171)","v":{"v":1620.6394125476668,"d":"1,620.64"}},{"$f":"($BK$163*((BJ136/$BK$159)^(1/$BK$160))*($BJ$172^(-$BK$161/$BK$160)))+($BK$164*$BJ$172)","v":{"v":2373.1336769944396,"d":"2,373.13"}},{"$f":"($BK$163*((BJ136/$BK$159)^(1/$BK$160))*($BJ$173^(-$BK$161/$BK$160)))+($BK$164*$BJ$173)","v":{"v":3142.4598561626876,"d":"3,142.46"}},{"$f":"($BK$163*((BJ136/$BK$159)^(1/$BK$160))*($BJ$174^(-$BK$161/$BK$160)))+($BK$164*$BJ$174)","v":{"v":3917.334863012004,"d":"3,917.33"}},{"$f":"($BK$163*((BJ136/$BK$159)^(1/$BK$160))*($BJ$175^(-$BK$161/$BK$160)))+($BK$164*$BJ$175)","v":{"v":4694.614502260345,"d":"4,694.61"}},{"$f":"($BK$160+$BK$161)*((BJ136/$BK$159)^(1/($BK$160+$BK$161)))*(($BK$163/$BK$160)^($BK$160/($BK$160+$BK$161)))*(($BK$164/$BK$161)^($BK$161/($BK$160+$BK$161)))","v":{"v":863.3491010472354,"d":"863.35"}},{"$f":"IF((BK136/$BJ136)>$BM$166,BQ137,$BJ136)","v":{"v":200,"d":"200.00"}},{"$f":"IF((BK136/$BJ136)>$BM$166,BR137,BJ136)","v":{"v":200,"d":"200.00"}},{"$f":"($BK$163*((BR136/$BK$159)^(1/$BK$160))*($BJ$171^(-$BK$161/$BK$160)))+($BK$164*$BJ$171)","v":{"v":1798.1454422462884,"d":"1,798.15"}},{"$f":"BS136/BR136","v":{"v":8.990727211231443,"d":"8.99"}},{"$f":"IF((BL136/$BJ136)>$BM$166,BU137,$BJ136)","v":{"v":300,"d":"300.00"}},{"$f":"IF((BL136/$BJ136)>$BM$166,BV137,BJ136)","v":{"v":300,"d":"300.00"}},{"$f":"($BK$163*((BV136/$BK$159)^(1/$BK$160))*(BJ$172^(-$BK$161/$BK$160)))+($BK$164*$BJ$172)","v":{"v":2620.5542611724436,"d":"2,620.55"}},{"$f":"BW136/BV136","v":{"v":8.735180870574812,"d":"8.74"}},{"$f":"IF((BM136/$BJ136)>$BM$166,BY137,$BJ136)","v":{"v":400,"d":"400.00"}},{"$f":"IF((BM136/$BJ136)>$BM$166,BZ137,BJ136)","v":{"v":400,"d":"400.00"}},{"$f":"($BK$163*((BZ136/$BK$159)^(1/$BK$160))*($BJ$173^(-$BK$161/$BK$160)))+($BK$164*$BJ$173)","v":{"v":3435.235619159212,"d":"3,435.24"}},{"$f":"CA136/BZ136","v":{"v":8.58808904789803,"d":"8.59"}},{"$f":"IF((BN136/$BJ136)>$BM$166,CC137,$BJ136)","v":{"v":500,"d":"500.00"}},{"$f":"IF((BN136/$BJ136)>$BM$166,CD137,BJ136)","v":{"v":500,"d":"500.00"}},{"$f":"($BK$163*((CD136/$BK$159)^(1/$BK$160))*($BJ$174^(-$BK$161/$BK$160)))+($BK$164*$BJ$174)","v":{"v":4245.127416412535,"d":"4,245.13"}},{"$f":"CE136/CD136","v":{"v":8.490254832825071,"d":"8.49"}},{"$f":"IF((BO136/$BJ136)>$BM$166,CG137,$BJ136)","v":{"v":500,"d":"500.00"}},{"$f":"IF((BO136/$BJ136)>$BM$166,CH137,BJ136)","v":{"v":500,"d":"500.00"}},{"$f":"($BK$163*((CH136/$BK$159)^(1/$BK$160))*($BJ$175^(-$BK$161/$BK$160)))+($BK$164*$BJ$175)","v":{"v":4939.46956584354,"d":"4,939.47"}},{"$f":"CI136/CH136","v":{"v":9.87893913168708,"d":"9.88"}},{"$f":"BP136/BJ136","v":{"v":8.633491010472355,"d":"8.63"}}]
[{"v":0.1,"d":"0.10"},{"v":200,"d":"200.00"},{"v":71197.78332647412,"d":"71,197.78"},{"v":97137.9580441066,"d":"97,137.96"},{"v":123929.84195116398,"d":"123,929.84"},{"v":151133.6827279268,"d":"151,133.68"},{"v":178574.8242839022,"d":"178,574.82"},{"v":39566.04835327387,"d":"39,566.05"},{"$f":"IF((C137/$B137)>$E$166,I138,B137)","v":{"v":200,"d":"200.00"}},{"v":200,"d":"200.00"},{"$f":"($C$163*((J137/$C$159)^(1/$C$160))*($B$171^(-$C$161/$C$160)))+($C$164*$B$171)","v":{"v":71197.78332647412,"d":"71,197.78"}},{"$f":"K137/J137","v":{"v":355.9889166323706,"d":"355.99"}},{"$f":"IF((D137/$B137)>$E$166,M138,$B137)","v":{"v":200,"d":"200.00"}},{"$f":"IF((D137/$B137)>$E$166,N138,B137)","v":{"v":200,"d":"200.00"}},{"$f":"($C$163*((N137/$C$159)^(1/$C$160))*($B$172^(-$C$161/$C$160)))+($C$164*$B$172)","v":{"v":97137.9580441066,"d":"97,137.96"}},{"$f":"O137/N137","v":{"v":485.68979022053304,"d":"485.69"}},{"$f":"IF((E137/$B137)>$E$166,Q138,$B137)","v":{"v":200,"d":"200.00"}},{"$f":"IF((E137/$B137)>$E$166,R138,B137)","v":{"v":200,"d":"200.00"}},{"$f":"($C$163*((R137/$C$159)^(1/$C$160))*($B$173^(-$C$161/$C$160)))+($C$164*$B$173)","v":{"v":123929.84195116398,"d":"123,929.84"}},{"$f":"S137/R137","v":{"v":619.6492097558199,"d":"619.65"}},{"$f":"IF((F137/$B137)>$E$166,U138,$B137)","v":{"v":200,"d":"200.00"}},{"$f":"IF((F137/$B137)>$E$166,V138,B137)","v":{"v":200,"d":"200.00"}},{"$f":"($C$163*((V137/$C$159)^(1/$C$160))*($B$174^(-$C$161/$C$160)))+($C$164*$B$174)","v":{"v":151133.6827279268,"d":"151,133.68"}},{"$f":"W137/V137","v":{"v":755.668413639634,"d":"755.67"}},{"$f":"IF((G137/$B137)>$E$166,Y138,$B137)","v":{"v":300,"d":"300.00"}},{"$f":"IF((G137/$B137)>$E$166,Z138,B137)","v":{"v":300,"d":"300.00"}},{"$f":"($C$163*((Z137/$C$159)^(1/$C$160))*($B$175^(-$C$161/$C$160)))+($C$164*$B$175)","v":{"v":190549.3058583868,"d":"190,549.31"}},{"$f":"AA137/Z137","v":{"v":635.1643528612893,"d":"635.16"}},{"$f":"H137/B137","v":{"v":197.83024176636937,"d":"197.83"}},null,{"v":0.1,"d":"0.10"},{"v":200,"d":"200.00"},{"v":7103.520254071217,"d":"7,103.52"},{"v":9838.7838001791,"d":"9,838.78"},{"v":12737.346662472528,"d":"12,737.35"},{"v":15701.229251240173,"d":"15,701.23"},{"v":18697.77170324493,"d":"18,697.77"},{"v":4898.979485566356,"d":"4,898.98"},{"$f":"IF((AG137/$AF137)>$AI$166,AM138,$AF137)","v":{"v":200,"d":"200.00"}},{"$f":"IF((AG137/$AF137)>$AI$166,AN138,AF137)","v":{"v":200,"d":"200.00"}},{"$f":"($AG$163*((AN137/$AG$159)^(1/$AG$160))*($AF$171^(-$AG$161/$AG$160)))+($AG$164*$AF$171)","v":{"v":7103.520254071217,"d":"7,103.52"}},{"$f":"AO137/AN137","v":{"v":35.51760127035609,"d":"35.52"}},{"$f":"IF((AH137/$AF137)>$AI$166,AQ138,$AF137)","v":{"v":300,"d":"300.00"}},{"$f":"IF((AH137/$AF137)>$AI$166,AR138,AF137)","v":{"v":300,"d":"300.00"}},{"$f":"($AG$163*((AR137/$AG$159)^(1/$AG$160))*(AF$172^(-$AG$161/$AG$160)))+($AG$164*$AF$172)","v":{"v":10655.280381106826,"d":"10,655.28"}},{"$f":"AS137/AR137","v":{"v":35.51760127035609,"d":"35.52"}},{"$f":"IF((AI137/$AF137)>$AI$166,AU138,$AF137)","v":{"v":300,"d":"300.00"}},{"$f":"IF((AI137/$AF137)>$AI$166,AV138,AF137)","v":{"v":300,"d":"300.00"}},{"$f":"($AG$163*((AV137/$AG$159)^(1/$AG$160))*($AF$173^(-$AG$161/$AG$160)))+($AG$164*$AF$173)","v":{"v":13349.719098168322,"d":"13,349.72"}},{"$f":"AW137/AV137","v":{"v":44.49906366056107,"d":"44.50"}},{"$f":"IF((AJ137/$AF137)>$AI$166,AY138,$AF137)","v":{"v":400,"d":"400.00"}},{"$f":"IF((AJ137/$AF137)>$AI$166,AZ138,AF137)","v":{"v":400,"d":"400.00"}},{"$f":"($AG$163*((AZ137/$AG$159)^(1/$AG$160))*($AF$174^(-$AG$161/$AG$160)))+($AG$164*$AF$174)","v":{"v":16876.9843277761,"d":"16,876.98"}},{"$f":"BA137/AZ137","v":{"v":42.19246081944025,"d":"42.19"}},{"$f":"IF((AK137/$AF137)>$AI$166,BC138,$AF137)","v":{"v":500,"d":"500.00"}},{"$f":"IF((AK137/$AF137)>$AI$166,BD138,AF137)","v":{"v":500,"d":"500.00"}},{"$f":"($AG$163*((BD137/$AG$159)^(1/$AG$160))*($AF$175^(-$AG$161/$AG$160)))+($AG$164*$AF$175)","v":{"v":20412.414523193154,"d":"20,412.41"}},{"$f":"BE137/BD137","v":{"v":40.824829046386306,"d":"40.82"}},{"$f":"AL137/AF137","v":{"v":24.49489742783178,"d":"24.49"}},null,{"v":0.1,"d":"0.10"},{"v":200,"d":"200.00"},{"v":1798.1454422462884,"d":"1,798.15"},{"v":2465.9163960611913,"d":"2,465.92"},{"v":3201.0150087619927,"d":"3,201.02"},{"v":3958.3089321870702,"d":"3,958.31"},{"v":4725.221385208244,"d":"4,725.22"},{"v":1471.458358373373,"d":"1,471.46"},{"$f":"IF((BK137/$BJ137)>$BM$166,BQ138,$BJ137)","v":{"v":200,"d":"200.00"}},{"$f":"IF((BK137/$BJ137)>$BM$166,BR138,BJ137)","v":{"v":200,"d":"200.00"}},{"$f":"($BK$163*((BR137/$BK$159)^(1/$BK$160))*($BJ$171^(-$BK$161/$BK$160)))+($BK$164*$BJ$171)","v":{"v":1798.1454422462884,"d":"1,798.15"}},{"$f":"BS137/BR137","v":{"v":8.990727211231443,"d":"8.99"}},{"$f":"IF((BL137/$BJ137)>$BM$166,BU138,$BJ137)","v":{"v":300,"d":"300.00"}},{"$f":"IF((BL137/$BJ137)>$BM$166,BV138,BJ137)","v":{"v":300,"d":"300.00"}},{"$f":"($BK$163*((BV137/$BK$159)^(1/$BK$160))*(BJ$172^(-$BK$161/$BK$160)))+($BK$164*$BJ$172)","v":{"v":2620.5542611724436,"d":"2,620.55"}},{"$f":"BW137/BV137","v":{"v":8.735180870574812,"d":"8.74"}},{"$f":"IF((BM137/$BJ137)>$BM$166,BY138,$BJ137)","v":{"v":400,"d":"400.00"}},{"$f":"IF((BM137/$BJ137)>$BM$166,BZ138,BJ137)","v":{"v":400,"d":"400.00"}},{"$f":"($BK$163*((BZ137/$BK$159)^(1/$BK$160))*($BJ$173^(-$BK$161/$BK$160)))+($BK$164*$BJ$173)","v":{"v":3435.235619159212,"d":"3,435.24"}},{"$f":"CA137/BZ137","v":{"v":8.58808904789803,"d":"8.59"}},{"$f":"IF((BN137/$BJ137)>$BM$166,CC138,$BJ137)","v":{"v":500,"d":"500.00"}},{"$f":"IF((BN137/$BJ137)>$BM$166,CD138,BJ137)","v":{"v":500,"d":"500.00"}},{"$f":"($BK$163*((CD137/$BK$159)^(1/$BK$160))*($BJ$174^(-$BK$161/$BK$160)))+($BK$164*$BJ$174)","v":{"v":4245.127416412535,"d":"4,245.13"}},{"$f":"CE137/CD137","v":{"v":8.490254832825071,"d":"8.49"}},{"$f":"IF((BO137/$BJ137)>$BM$166,CG138,$BJ137)","v":{"v":500,"d":"500.00"}},{"$f":"IF((BO137/$BJ137)>$BM$166,CH138,BJ137)","v":{"v":500,"d":"500.00"}},{"$f":"($BK$163*((CH137/$BK$159)^(1/$BK$160))*($BJ$175^(-$BK$161/$BK$160)))+($BK$164*$BJ$175)","v":{"v":4939.46956584354,"d":"4,939.47"}},{"$f":"CI137/CH137","v":{"v":9.87893913168708,"d":"9.88"}},{"$f":"BP137/BJ137","v":{"v":7.3572917918668645,"d":"7.36"}}]
[0.15,{"v":300,"d":"300.00"},{"v":89780.32955776906,"d":"89,780.33"},{"v":112938.38120904329,"d":"112,938.38"},{"v":138012.77853652352,"d":"138,012.78"},{"v":164014.07882084098,"d":"164,014.08"},{"v":190549.3058583868,"d":"190,549.31"},{"v":70612.50506794847,"d":"70,612.51"},{"v":300,"d":"300.00"},{"v":300,"d":"300.00"},{"v":89780.32955776906,"d":"89,780.33"},{"v":299.2677651925635,"d":"299.27"},{"v":300,"d":"300.00"},{"v":300,"d":"300.00"},{"v":112938.38120904329,"d":"112,938.38"},{"v":376.46127069681097,"d":"376.46"},{"v":300,"d":"300.00"},{"v":300,"d":"300.00"},{"v":138012.77853652352,"d":"138,012.78"},{"v":460.0425951217451,"d":"460.04"},{"v":300,"d":"300.00"},{"v":300,"d":"300.00"},{"v":164014.07882084098,"d":"164,014.08"},{"v":546.71359606947,"d":"546.71"},{"v":300,"d":"300.00"},{"v":300,"d":"300.00"},{"v":190549.3058583868,"d":"190,549.31"},{"v":635.1643528612893,"d":"635.16"},{"v":235.37501689316156,"d":"235.38"},null,0.15,{"v":300,"d":"300.00"},{"v":8328.265125462805,"d":"8,328.27"},{"v":10655.280381106826,"d":"10,655.28"},{"v":13349.719098168322,"d":"13,349.72"},{"v":16191.127199796809,"d":"16,191.13"},{"v":19106.019993708793,"d":"19,106.02"},{"v":7348.469228349535,"d":"7,348.47"},{"v":300,"d":"300.00"},{"v":300,"d":"300.00"},{"v":8328.265125462805,"d":"8,328.27"},{"v":27.760883751542686,"d":"27.76"},{"v":300,"d":"300.00"},{"v":300,"d":"300.00"},{"v":10655.280381106826,"d":"10,655.28"},{"v":35.51760127035609,"d":"35.52"},{"v":300,"d":"300.00"},{"v":300,"d":"300.00"},{"v":13349.719098168322,"d":"13,349.72"},{"v":44.49906366056107,"d":"44.50"},{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"v":16876.9843277761,"d":"16,876.98"},{"v":42.19246081944025,"d":"42.19"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":20412.414523193154,"d":"20,412.41"},{"v":40.824829046386306,"d":"40.82"},{"v":24.494897427831784,"d":"24.49"},null,0.15,{"v":300,"d":"300.00"},{"v":2093.9888250773242,"d":"2,093.99"},{"v":2620.5542611724436,"d":"2,620.55"},{"v":3298.6069297608337,"d":"3,298.61"},{"v":4026.5990474788478,"d":"4,026.60"},{"v":4776.232856788077,"d":"4,776.23"},{"v":2010.031164217034,"d":"2,010.03"},{"v":300,"d":"300.00"},{"v":300,"d":"300.00"},{"v":2093.9888250773242,"d":"2,093.99"},{"v":6.979962750257747,"d":"6.98"},{"v":300,"d":"300.00"},{"v":300,"d":"300.00"},{"v":2620.5542611724436,"d":"2,620.55"},{"v":8.735180870574812,"d":"8.74"},{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"v":3435.235619159212,"d":"3,435.24"},{"v":8.58808904789803,"d":"8.59"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":4245.127416412535,"d":"4,245.13"},{"v":8.490254832825071,"d":"8.49"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":4939.46956584354,"d":"4,939.47"},{"v":9.87893913168708,"d":"9.88"},{"v":6.7001038807234465,"d":"6.70"}]
[{"v":0.2,"d":"0.20"},{"v":400,"d":"400.00"},{"v":115795.89428158198,"d":"115,795.89"},{"v":135058.97363995464,"d":"135,058.97"},{"v":157728.8897560269,"d":"157,728.89"},{"v":182046.63335092083,"d":"182,046.63"},{"v":207313.58006266522,"d":"207,313.58"},{"v":106503.90420074479,"d":"106,503.90"},{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"v":115795.89428158198,"d":"115,795.89"},{"v":289.4897357039549,"d":"289.49"},{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"v":135058.97363995464,"d":"135,058.97"},{"v":337.6474340998866,"d":"337.65"},{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"v":157728.8897560269,"d":"157,728.89"},{"v":394.3222243900673,"d":"394.32"},{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"v":182046.63335092083,"d":"182,046.63"},{"v":455.1165833773021,"d":"455.12"},{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"v":207313.58006266522,"d":"207,313.58"},{"v":518.2839501566631,"d":"518.28"},{"v":266.259760501862,"d":"266.26"},null,{"v":0.2,"d":"0.20"},{"v":400,"d":"400.00"},{"v":10042.90794541103,"d":"10,042.91"},{"v":11798.375594405643,"d":"11,798.38"},{"v":14207.040508142434,"d":"14,207.04"},{"v":16876.9843277761,"d":"16,876.98"},{"v":19677.5676003582,"d":"19,677.57"},{"v":9797.958971132712,"d":"9,797.96"},{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"v":10042.90794541103,"d":"10,042.91"},{"v":25.107269863527577,"d":"25.11"},{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"v":11798.375594405643,"d":"11,798.38"},{"v":29.495938986014107,"d":"29.50"},{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"v":14207.040508142434,"d":"14,207.04"},{"v":35.51760127035609,"d":"35.52"},{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"v":16876.9843277761,"d":"16,876.98"},{"v":42.19246081944025,"d":"42.19"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":20412.414523193154,"d":"20,412.41"},{"v":40.824829046386306,"d":"40.82"},{"v":24.49489742783178,"d":"24.49"},null,{"v":0.2,"d":"0.20"},{"v":400,"d":"400.00"},{"v":2508.1695610407746,"d":"2,508.17"},{"v":2837.047272328197,"d":"2,837.05"},{"v":3435.235619159212,"d":"3,435.24"},{"v":4122.205208887336,"d":"4,122.21"},{"v":4847.648916999842,"d":"4,847.65"},{"v":2507.8959343335196,"d":"2,507.90"},{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"v":2508.1695610407746,"d":"2,508.17"},{"v":6.270423902601936,"d":"6.27"},{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"v":2837.047272328197,"d":"2,837.05"},{"v":7.092618180820492,"d":"7.09"},{"v":400,"d":"400.00"},{"v":400,"d":"400.00"},{"v":3435.235619159212,"d":"3,435.24"},{"v":8.58808904789803,"d":"8.59"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":4245.127416412535,"d":"4,245.13"},{"v":8.490254832825071,"d":"8.49"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":4939.46956584354,"d":"4,939.47"},{"v":9.87893913168708,"d":"9.88"},{"v":6.269739835833799,"d":"6.27"}]
[0.25,{"v":500,"d":"500.00"},{"v":149244.47749791286,"d":"149,244.48"},{"v":163499.73533684068,"d":"163,499.74"},{"v":183078.17560967407,"d":"183,078.18"},{"v":205231.34631816638,"d":"205,231.35"},{"v":228867.64689673748,"d":"228,867.65"},{"v":146490.14338085448,"d":"146,490.14"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":149244.47749791286,"d":"149,244.48"},{"v":298.48895499582574,"d":"298.49"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":163499.73533684068,"d":"163,499.74"},{"v":326.99947067368134,"d":"327.00"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":183078.17560967407,"d":"183,078.18"},{"v":366.15635121934815,"d":"366.16"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":205231.34631816638,"d":"205,231.35"},{"v":410.46269263633275,"d":"410.46"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":228867.64689673748,"d":"228,867.65"},{"v":457.73529379347497,"d":"457.74"},{"v":292.98028676170895,"d":"292.98"},null,0.25,{"v":500,"d":"500.00"},{"v":12247.448713915892,"d":"12,247.45"},{"v":13268.06944007555,"d":"13,268.07"},{"v":15309.310892394864,"d":"15,309.31"},{"v":17758.800635178042,"d":"17,758.80"},{"v":20412.414523193154,"d":"20,412.41"},{"v":12247.448713915892,"d":"12,247.45"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":12247.448713915892,"d":"12,247.45"},{"v":24.494897427831784,"d":"24.49"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":13268.06944007555,"d":"13,268.07"},{"v":26.5361388801511,"d":"26.54"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":15309.310892394864,"d":"15,309.31"},{"v":30.618621784789728,"d":"30.62"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":17758.800635178042,"d":"17,758.80"},{"v":35.51760127035608,"d":"35.52"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":20412.414523193154,"d":"20,412.41"},{"v":40.824829046386306,"d":"40.82"},{"v":24.494897427831784,"d":"24.49"},null,0.25,{"v":500,"d":"500.00"},{"v":3040.687650136639,"d":"3,040.69"},{"v":3115.395429528451,"d":"3,115.40"},{"v":3610.9010769571264,"d":"3,610.90"},{"v":4245.127416412535,"d":"4,245.13"},{"v":4939.46956584354,"d":"4,939.47"},{"v":2977.5267732089214,"d":"2,977.53"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":3040.687650136639,"d":"3,040.69"},{"v":6.081375300273279,"d":"6.08"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":3115.395429528451,"d":"3,115.40"},{"v":6.230790859056902,"d":"6.23"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":3610.9010769571264,"d":"3,610.90"},{"v":7.221802153914253,"d":"7.22"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":4245.127416412535,"d":"4,245.13"},{"v":8.490254832825071,"d":"8.49"},{"v":500,"d":"500.00"},{"v":500,"d":"500.00"},{"v":4939.46956584354,"d":"4,939.47"},{"v":9.87893913168708,"d":"9.88"},{"v":5.955053546417843,"d":"5.96"}]
[{"v":0.3,"d":"0.30"},{"v":600,"d":"600.00"},{"v":190126.07920676173,"d":"190,126.08"},{"v":198260.66629970138,"d":"198,260.67"},{"v":214060.6360974651,"d":"214,060.64"},{"v":233568.2177225776,"d":"233,568.22"},{"v":255211.50636060358,"d":"255,211.51"},{"v":190074.7683464102,"d":"190,074.77"},{"v":600,"d":"600.00"},{"v":600,"d":"600.00"},{"v":190126.07920676173,"d":"190,126.08"},{"v":316.8767986779362,"d":"316.88"},{"v":600,"d":"600.00"},{"v":600,"d":"600.00"},{"v":198260.66629970138,"d":"198,260.67"},{"v":330.43444383283565,"d":"330.43"},{"v":600,"d":"600.00"},{"v":600,"d":"600.00"},{"v":214060.6360974651,"d":"214,060.64"},{"v":356.7677268291085,"d":"356.77"},{"v":600,"d":"600.00"},{"v":600,"d":"600.00"},{"v":233568.2177225776,"d":"233,568.22"},{"v":389.2803628709627,"d":"389.28"},{"v":600,"d":"600.00"},{"v":600,"d":"600.00"},{"v":255211.50636060358,"d":"255,211.51"},{"v":425.352510601006,"d":"425.35"},{"v":316.79128057735034,"d":"316.79"},null,{"v":0.3,"d":"0.30"},{"v":600,"d":"600.00"},{"v":14941.887430977386,"d":"14,941.89"},{"v":15064.361918116547,"d":"15,064.36"},{"v":16656.53025092561,"d":"16,656.53"},{"v":18836.57612200264,"d":"18,836.58"},{"v":21310.560762213652,"d":"21,310.56"},{"v":14696.93845669907,"d":"14,696.94"},{"v":600,"d":"600.00"},{"v":600,"d":"600.00"},{"v":14941.887430977386,"d":"14,941.89"},{"v":24.903145718295644,"d":"24.90"},{"v":600,"d":"600.00"},{"v":600,"d":"600.00"},{"v":15064.361918116547,"d":"15,064.36"},{"v":25.107269863527577,"d":"25.11"},{"v":600,"d":"600.00"},{"v":600,"d":"600.00"},{"v":16656.53025092561,"d":"16,656.53"},{"v":27.760883751542686,"d":"27.76"},{"v":600,"d":"600.00"},{"v":600,"d":"600.00"},{"v":18836.57612200264,"d":"18,836.58"},{"v":31.394293536671068,"d":"31.39"},{"v":600,"d":"600.00"},{"v":600,"d":"600.00"},{"v":21310.560762213652,"d":"21,310.56"},{"v":35.51760127035609,"d":"35.52"},{"v":24.494897427831784,"d":"24.49"},null,{"v":0.3,"d":"0.30"},{"v":600,"d":"600.00"},{"v":3691.543092364918,"d":"3,691.54"},{"v":3455.598732773206,"d":"3,455.60"},{"v":3825.6033031545776,"d":"3,825.60"},{"v":4395.365670054445,"d":"4,395.37"},{"v":5051.694803319171,"d":"5,051.69"},{"v":3425.8183087125203,"d":"3,425.82"},{"v":600,"d":"600.00"},{"v":600,"d":"600.00"},{"v":3691.543092364918,"d":"3,691.54"},{"v":6.1525718206081965,"d":"6.15"},{"v":600,"d":"600.00"},{"v":600,"d":"600.00"},{"v":3455.598732773206,"d":"3,455.60"},{"v":5.759331221288677,"d":"5.76"},{"v":600,"d":"600.00"},{"v":600,"d":"600.00"},{"v":3825.6033031545776,"d":"3,825.60"},{"v":6.37600550525763,"d":"6.38"},{"v":600,"d":"600.00"},{"v":600,"d":"600.00"},{"v":4395.365670054445,"d":"4,395.37"},{"v":7.325609450090742,"d":"7.33"},{"v":600,"d":"600.00"},{"v":600,"d":"600.00"},{"v":5051.694803319171,"d":"5,051.69"},{"v":8.419491338865285,"d":"8.42"},{"v":5.709697181187534,"d":"5.71"}]
[0.35,{"v":700,"d":"700.00"},{"v":238440.69940812857,"d":"238,440.70"},{"v":239341.76652853674,"d":"239,341.77"},{"v":250676.27121939993,"d":"250,676.27"},{"v":267057.2475641545,"d":"267,057.25"},{"v":286345.1584542635,"d":"286,345.16"},{"v":236898.7345065038,"d":"236,898.73"},{"v":700,"d":"700.00"},{"v":700,"d":"700.00"},{"v":238440.69940812857,"d":"238,440.70"},{"v":340.6295705830408,"d":"340.63"},{"v":700,"d":"700.00"},{"v":700,"d":"700.00"},{"v":239341.76652853674,"d":"239,341.77"},{"v":341.91680932648103,"d":"341.92"},{"v":700,"d":"700.00"},{"v":700,"d":"700.00"},{"v":250676.27121939993,"d":"250,676.27"},{"v":358.10895888485703,"d":"358.11"},{"v":700,"d":"700.00"},{"v":700,"d":"700.00"},{"v":267057.2475641545,"d":"267,057.25"},{"v":381.51035366307786,"d":"381.51"},{"v":700,"d":"700.00"},{"v":700,"d":"700.00"},{"v":286345.1584542635,"d":"286,345.16"},{"v":409.06451207751934,"d":"409.06"},{"v":338.4267635807197,"d":"338.43"},null,0.35,{"v":700,"d":"700.00"},{"v":18126.224096595517,"d":"18,126.22"},{"v":17187.253028528634,"d":"17,187.25"},{"v":18248.698583734677,"d":"18,248.70"},{"v":20110.31078824989,"d":"20,110.31"},{"v":22372.0063174197,"d":"22,372.01"},{"v":17146.42819948225,"d":"17,146.43"},{"v":700,"d":"700.00"},{"v":700,"d":"700.00"},{"v":18126.224096595517,"d":"18,126.22"},{"v":25.89460585227931,"d":"25.89"},{"v":700,"d":"700.00"},{"v":700,"d":"700.00"},{"v":17187.253028528634,"d":"17,187.25"},{"v":24.553218612183763,"d":"24.55"},{"v":700,"d":"700.00"},{"v":700,"d":"700.00"},{"v":18248.698583734677,"d":"18,248.70"},{"v":26.06956940533525,"d":"26.07"},{"v":700,"d":"700.00"},{"v":700,"d":"700.00"},{"v":20110.31078824989,"d":"20,110.31"},{"v":28.72901541178556,"d":"28.73"},{"v":700,"d":"700.00"},{"v":700,"d":"700.00"},{"v":22372.0063174197,"d":"22,372.01"},{"v":31.960009024885284,"d":"31.96"},{"v":24.494897427831784,"d":"24.49"},null,0.35,{"v":700,"d":"700.00"},{"v":4460.735887725611,"d":"4,460.74"},{"v":3857.657182062462,"d":"3,857.66"},{"v":4079.342297751565,"d":"4,079.34"},{"v":4572.919969813066,"d":"4,572.92"},{"v":5184.324629426736,"d":"5,184.32"},{"v":3857.108507512391,"d":"3,857.11"},{"v":700,"d":"700.00"},{"v":700,"d":"700.00"},{"v":4460.735887725611,"d":"4,460.74"},{"v":6.372479839608016,"d":"6.37"},{"v":700,"d":"700.00"},{"v":700,"d":"700.00"},{"v":3857.657182062462,"d":"3,857.66"},{"v":5.510938831517803,"d":"5.51"},{"v":700,"d":"700.00"},{"v":700,"d":"700.00"},{"v":4079.342297751565,"d":"4,079.34"},{"v":5.827631853930807,"d":"5.83"},{"v":700,"d":"700.00"},{"v":700,"d":"700.00"},{"v":4572.919969813066,"d":"4,572.92"},{"v":6.532742814018666,"d":"6.53"},{"v":700,"d":"700.00"},{"v":700,"d":"700.00"},{"v":5184.324629426736,"d":"5,184.32"},{"v":7.406178042038194,"d":"7.41"},{"v":5.510155010731987,"d":"5.51"}]
[{"v":0.4,"d":"0.40"},{"v":800,"d":"800.00"},{"v":294188.33810201334,"d":"294,188.34"},{"v":286743.03602334677,"d":"286,743.04"},{"v":292925.0809754786,"d":"292,925.08"},{"v":305698.43584289704,"d":"305,698.44"},{"v":322268.6031777173,"d":"322,268.60"},{"v":286687.25035976095,"d":"286,687.25"},{"v":800,"d":"800.00"},{"v":800,"d":"800.00"},{"v":294188.33810201334,"d":"294,188.34"},{"v":367.7354226275167,"d":"367.74"},{"v":800,"d":"800.00"},{"v":800,"d":"800.00"},{"v":286743.03602334677,"d":"286,743.04"},{"v":358.42879502918345,"d":"358.43"},{"v":800,"d":"800.00"},{"v":800,"d":"800.00"},{"v":292925.0809754786,"d":"292,925.08"},{"v":366.1563512193482,"d":"366.16"},{"v":800,"d":"800.00"},{"v":800,"d":"800.00"},{"v":305698.43584289704,"d":"305,698.44"},{"v":382.1230448036213,"d":"382.12"},{"v":800,"d":"800.00"},{"v":800,"d":"800.00"},{"v":322268.6031777173,"d":"322,268.60"},{"v":402.8357539721466,"d":"402.84"},{"v":358.3590629497012,"d":"358.36"},null,{"v":0.4,"d":"0.40"},{"v":800,"d":"800.00"},{"v":21800.458710770283,"d":"21,800.46"},{"v":19636.742771311812,"d":"19,636.74"},{"v":20085.81589082206,"d":"20,085.82"},{"v":21580.004633919798,"d":"21,580.00"},{"v":23596.751188811286,"d":"23,596.75"},{"v":19595.917942265423,"d":"19,595.92"},{"v":800,"d":"800.00"},{"v":800,"d":"800.00"},{"v":21800.458710770283,"d":"21,800.46"},{"v":27.250573388462854,"d":"27.25"},{"v":800,"d":"800.00"},{"v":800,"d":"800.00"},{"v":19636.742771311812,"d":"19,636.74"},{"v":24.545928464139767,"d":"24.55"},{"v":800,"d":"800.00"},{"v":800,"d":"800.00"},{"v":20085.81589082206,"d":"20,085.82"},{"v":25.107269863527577,"d":"25.11"},{"v":800,"d":"800.00"},{"v":800,"d":"800.00"},{"v":21580.004633919798,"d":"21,580.00"},{"v":26.97500579239975,"d":"26.98"},{"v":800,"d":"800.00"},{"v":800,"d":"800.00"},{"v":23596.751188811286,"d":"23,596.75"},{"v":29.495938986014107,"d":"29.50"},{"v":24.49489742783178,"d":"24.49"},null,{"v":0.4,"d":"0.40"},{"v":800,"d":"800.00"},{"v":5348.266036218719,"d":"5,348.27"},{"v":4321.570777396219,"d":"4,321.57"},{"v":4372.118060748089,"d":"4,372.12"},{"v":4777.790315688398,"d":"4,777.79"},{"v":5337.359044166232,"d":"5,337.36"},{"v":4274.3595030439,"d":"4,274.36"},{"v":800,"d":"800.00"},{"v":800,"d":"800.00"},{"v":5348.266036218719,"d":"5,348.27"},{"v":6.685332545273399,"d":"6.69"},{"v":800,"d":"800.00"},{"v":800,"d":"800.00"},{"v":4321.570777396219,"d":"4,321.57"},{"v":5.401963471745273,"d":"5.40"},{"v":800,"d":"800.00"},{"v":800,"d":"800.00"},{"v":4372.118060748089,"d":"4,372.12"},{"v":5.465147575935111,"d":"5.47"},{"v":800,"d":"800.00"},{"v":800,"d":"800.00"},{"v":4777.790315688398,"d":"4,777.79"},{"v":5.9722378946104975,"d":"5.97"},{"v":800,"d":"800.00"},{"v":800,"d":"800.00"},{"v":5337.359044166232,"d":"5,337.36"},{"v":6.6716988052077895,"d":"6.67"},{"v":5.342949378804875,"d":"5.34"}]
[0.45,{"v":900,"d":"900.00"},{"v":357368.9952884161,"d":"357,369.00"},{"v":340464.47478413145,"d":"340,464.47"},{"v":340807.06536570104,"d":"340,807.07"},{"v":349491.7825588053,"d":"349,491.78"},{"v":362981.8405309649,"d":"362,981.84"},{"v":339221.5321406854,"d":"339,221.53"},{"v":900,"d":"900.00"},{"v":900,"d":"900.00"},{"v":357368.9952884161,"d":"357,369.00"},{"v":397.0766614315734,"d":"397.08"},{"v":900,"d":"900.00"},{"v":900,"d":"900.00"},{"v":340464.47478413145,"d":"340,464.47"},{"v":378.29386087125715,"d":"378.29"},{"v":900,"d":"900.00"},{"v":900,"d":"900.00"},{"v":340807.06536570104,"d":"340,807.07"},{"v":378.67451707300114,"d":"378.67"},{"v":900,"d":"900.00"},{"v":900,"d":"900.00"},{"v":349491.7825588053,"d":"349,491.78"},{"v":388.324202843117,"d":"388.32"},{"v":900,"d":"900.00"},{"v":900,"d":"900.00"},{"v":362981.8405309649,"d":"362,981.84"},{"v":403.31315614551653,"d":"403.31"},{"v":376.9128134896505,"d":"376.91"},null,0.45,{"v":900,"d":"900.00"},{"v":25964.59127350169,"d":"25,964.59"},{"v":22412.83114646608,"d":"22,412.83"},{"v":22167.88217218776,"d":"22,167.88"},{"v":23245.65765901236,"d":"23,245.66"},{"v":24984.79537638842,"d":"24,984.80"},{"v":22045.4076850486,"d":"22,045.41"},{"v":900,"d":"900.00"},{"v":900,"d":"900.00"},{"v":25964.59127350169,"d":"25,964.59"},{"v":28.849545859446323,"d":"28.85"},{"v":900,"d":"900.00"},{"v":900,"d":"900.00"},{"v":22412.83114646608,"d":"22,412.83"},{"v":24.903145718295644,"d":"24.90"},{"v":900,"d":"900.00"},{"v":900,"d":"900.00"},{"v":22167.88217218776,"d":"22,167.88"},{"v":24.630980191319736,"d":"24.63"},{"v":900,"d":"900.00"},{"v":900,"d":"900.00"},{"v":23245.65765901236,"d":"23,245.66"},{"v":25.82850851001373,"d":"25.83"},{"v":900,"d":"900.00"},{"v":900,"d":"900.00"},{"v":24984.79537638842,"d":"24,984.80"},{"v":27.76088375154269,"d":"27.76"},{"v":24.49489742783178,"d":"24.49"},null,0.45,{"v":900,"d":"900.00"},{"v":6354.13353784424,"d":"6,354.13"},{"v":4847.339518774477,"d":"4,847.34"},{"v":4703.93059214415,"d":"4,703.93"},{"v":5009.97670768044,"d":"5,009.98"},{"v":5510.798047537662,"d":"5,510.80"},{"v":4679.7121537775665,"d":"4,679.71"},{"v":900,"d":"900.00"},{"v":900,"d":"900.00"},{"v":6354.13353784424,"d":"6,354.13"},{"v":7.0601483753824885,"d":"7.06"},{"v":900,"d":"900.00"},{"v":900,"d":"900.00"},{"v":4847.339518774477,"d":"4,847.34"},{"v":5.385932798638308,"d":"5.39"},{"v":900,"d":"900.00"},{"v":900,"d":"900.00"},{"v":4703.93059214415,"d":"4,703.93"},{"v":5.226589546826833,"d":"5.23"},{"v":900,"d":"900.00"},{"v":900,"d":"900.00"},{"v":5009.97670768044,"d":"5,009.98"},{"v":5.5666407863116,"d":"5.57"},{"v":900,"d":"900.00"},{"v":900,"d":"900.00"},{"v":5510.798047537662,"d":"5,510.80"},{"v":6.123108941708513,"d":"6.12"},{"v":5.199680170863963,"d":"5.20"}]
[{"v":0.5,"d":"0.50"},{"v":1000,"d":"1,000.00"},{"v":427982.67096733686,"d":"427,982.67"},{"v":400506.08281089086,"d":"400,506.08"},{"v":394322.22439006733,"d":"394,322.22"},{"v":398437.28771187924,"d":"398,437.29"},{"v":408484.87051400635,"d":"408,484.87"},{"v":394322.22439006716,"d":"394,322.22"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":427982.67096733686,"d":"427,982.67"},{"v":427.98267096733684,"d":"427.98"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":400506.08281089086,"d":"400,506.08"},{"v":400.50608281089086,"d":"400.51"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":394322.22439006733,"d":"394,322.22"},{"v":394.32222439006733,"d":"394.32"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":398437.28771187924,"d":"398,437.29"},{"v":398.43728771187926,"d":"398.44"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":408484.87051400635,"d":"408,484.87"},{"v":408.48487051400633,"d":"408.48"},{"v":394.32222439006716,"d":"394.32"},null,{"v":0.5,"d":"0.50"},{"v":1000,"d":"1,000.00"},{"v":30618.621784789728,"d":"30,618.62"},{"v":25515.51815399144,"d":"25,515.52"},{"v":24494.897427831784,"d":"24,494.90"},{"v":25107.269863527574,"d":"25,107.27"},{"v":26536.1388801511,"d":"26,536.14"},{"v":24494.897427831784,"d":"24,494.90"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":30618.621784789728,"d":"30,618.62"},{"v":30.618621784789728,"d":"30.62"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":25515.51815399144,"d":"25,515.52"},{"v":25.51551815399144,"d":"25.52"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":24494.897427831784,"d":"24,494.90"},{"v":24.494897427831784,"d":"24.49"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":25107.269863527574,"d":"25,107.27"},{"v":25.107269863527574,"d":"25.11"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":26536.1388801511,"d":"26,536.14"},{"v":26.5361388801511,"d":"26.54"},{"v":24.494897427831784,"d":"24.49"},null,{"v":0.5,"d":"0.50"},{"v":1000,"d":"1,000.00"},{"v":7478.338392602178,"d":"7,478.34"},{"v":5434.963406197236,"d":"5,434.96"},{"v":5074.779891939747,"d":"5,074.78"},{"v":5269.479145789193,"d":"5,269.48"},{"v":5704.641639541024,"d":"5,704.64"},{"v":5074.779891939745,"d":"5,074.78"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":7478.338392602178,"d":"7,478.34"},{"v":7.478338392602178,"d":"7.48"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":5434.963406197236,"d":"5,434.96"},{"v":5.434963406197236,"d":"5.43"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":5074.779891939747,"d":"5,074.78"},{"v":5.074779891939747,"d":"5.07"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":5269.479145789193,"d":"5,269.48"},{"v":5.269479145789194,"d":"5.27"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":5704.641639541024,"d":"5,704.64"},{"v":5.704641639541024,"d":"5.70"},{"v":5.074779891939745,"d":"5.07"}]
[0.55,{"v":1100,"d":"1,100.00"},{"v":506029.3651387756,"d":"506,029.37"},{"v":466867.86010362493,"d":"466,867.86"},{"v":453470.5580485774,"d":"453,470.56"},{"v":452534.95130211883,"d":"452,534.95"},{"v":458777.6931268417,"d":"458,777.69"},{"v":451838.9464528293,"d":"451,838.95"},{"v":1100,"d":"1,100.00"},{"v":1100,"d":"1,100.00"},{"v":506029.3651387756,"d":"506,029.37"},{"v":460.0266955807051,"d":"460.03"},{"v":1100,"d":"1,100.00"},{"v":1100,"d":"1,100.00"},{"v":466867.86010362493,"d":"466,867.86"},{"v":424.42532736693175,"d":"424.43"},{"v":1100,"d":"1,100.00"},{"v":1100,"d":"1,100.00"},{"v":453470.5580485774,"d":"453,470.56"},{"v":412.2459618623431,"d":"412.25"},{"v":1100,"d":"1,100.00"},{"v":1100,"d":"1,100.00"},{"v":452534.95130211883,"d":"452,534.95"},{"v":411.3954102746535,"d":"411.40"},{"v":1100,"d":"1,100.00"},{"v":1100,"d":"1,100.00"},{"v":458777.6931268417,"d":"458,777.69"},{"v":417.0706301153106,"d":"417.07"},{"v":410.76267859348116,"d":"410.76"},null,0.55,{"v":1100,"d":"1,100.00"},{"v":35762.550244634396,"d":"35,762.55"},{"v":28944.803793887888,"d":"28,944.80"},{"v":27066.861657754118,"d":"27,066.86"},{"v":27164.841247465447,"d":"27,164.84"},{"v":28250.781700099324,"d":"28,250.78"},{"v":26944.38717061496,"d":"26,944.39"},{"v":1100,"d":"1,100.00"},{"v":1100,"d":"1,100.00"},{"v":35762.550244634396,"d":"35,762.55"},{"v":32.511409313304,"d":"32.51"},{"v":1100,"d":"1,100.00"},{"v":1100,"d":"1,100.00"},{"v":28944.803793887888,"d":"28,944.80"},{"v":26.313457994443535,"d":"26.31"},{"v":1100,"d":"1,100.00"},{"v":1100,"d":"1,100.00"},{"v":27066.861657754118,"d":"27,066.86"},{"v":24.60623787068556,"d":"24.61"},{"v":1100,"d":"1,100.00"},{"v":1100,"d":"1,100.00"},{"v":27164.841247465447,"d":"27,164.84"},{"v":24.695310224968587,"d":"24.70"},{"v":1100,"d":"1,100.00"},{"v":1100,"d":"1,100.00"},{"v":28250.781700099324,"d":"28,250.78"},{"v":25.68252881827211,"d":"25.68"},{"v":24.49489742783178,"d":"24.49"},null,0.55,{"v":1100,"d":"1,100.00"},{"v":8720.880600492528,"d":"8,720.88"},{"v":6084.442439664495,"d":"6,084.44"},{"v":5484.665960134882,"d":"5,484.67"},{"v":5556.297630014658,"d":"5,556.30"},{"v":5918.88982017632,"d":"5,918.89"},{"v":5460.81843949834,"d":"5,460.82"},{"v":1100,"d":"1,100.00"},{"v":1100,"d":"1,100.00"},{"v":8720.880600492528,"d":"8,720.88"},{"v":7.928073273175025,"d":"7.93"},{"v":1100,"d":"1,100.00"},{"v":1100,"d":"1,100.00"},{"v":6084.442439664495,"d":"6,084.44"},{"v":5.531311308785905,"d":"5.53"},{"v":1100,"d":"1,100.00"},{"v":1100,"d":"1,100.00"},{"v":5484.665960134882,"d":"5,484.67"},{"v":4.986059963758984,"d":"4.99"},{"v":1100,"d":"1,100.00"},{"v":1100,"d":"1,100.00"},{"v":5556.297630014658,"d":"5,556.30"},{"v":5.051179663649689,"d":"5.05"},{"v":1100,"d":"1,100.00"},{"v":1100,"d":"1,100.00"},{"v":5918.88982017632,"d":"5,918.89"},{"v":5.380808927433018,"d":"5.38"},{"v":4.964380399543946,"d":"4.96"}]
[{"v":0.6,"d":"0.60"},{"v":1200,"d":"1,200.00"},{"v":591509.0778027324,"d":"591,509.08"},{"v":539549.8066623337,"d":"539,549.81"},{"v":518252.06634123134,"d":"518,252.07"},{"v":511784.7733295241,"d":"511,784.77"},{"v":513860.30836947076,"d":"513,860.31"},{"v":511643.33466396807,"d":"511,643.33"},{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"},{"v":591509.0778027324,"d":"591,509.08"},{"v":492.92423150227694,"d":"492.92"},{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"},{"v":539549.8066623337,"d":"539,549.81"},{"v":449.62483888527805,"d":"449.62"},{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"},{"v":518252.06634123134,"d":"518,252.07"},{"v":431.8767219510261,"d":"431.88"},{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"},{"v":511784.7733295241,"d":"511,784.77"},{"v":426.48731110793676,"d":"426.49"},{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"},{"v":513860.30836947076,"d":"513,860.31"},{"v":428.2169236412256,"d":"428.22"},{"v":426.3694455533067,"d":"426.37"},null,{"v":0.6,"d":"0.60"},{"v":1200,"d":"1,200.00"},{"v":41396.3766530357,"d":"41,396.38"},{"v":32700.688066155428,"d":"32,700.69"},{"v":29883.77486195477,"d":"29,883.77"},{"v":29418.37181082597,"d":"29,418.37"},{"v":30128.723836233094,"d":"30,128.72"},{"v":29393.87691339814,"d":"29,393.88"},{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"},{"v":41396.3766530357,"d":"41,396.38"},{"v":34.49698054419642,"d":"34.50"},{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"},{"v":32700.688066155428,"d":"32,700.69"},{"v":27.250573388462858,"d":"27.25"},{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"},{"v":29883.77486195477,"d":"29,883.77"},{"v":24.903145718295644,"d":"24.90"},{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"},{"v":29418.37181082597,"d":"29,418.37"},{"v":24.515309842354977,"d":"24.52"},{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"},{"v":30128.723836233094,"d":"30,128.72"},{"v":25.107269863527577,"d":"25.11"},{"v":24.494897427831784,"d":"24.49"},null,{"v":0.6,"d":"0.60"},{"v":1200,"d":"1,200.00"},{"v":10081.760161515293,"d":"10,081.76"},{"v":6795.776619176256,"d":"6,795.78"},{"v":5933.588796729552,"d":"5,933.59"},{"v":5870.432160356833,"d":"5,870.43"},{"v":6153.542589443548,"d":"6,153.54"},{"v":5838.830408821812,"d":"5,838.83"},{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"},{"v":10081.760161515293,"d":"10,081.76"},{"v":8.401466801262744,"d":"8.40"},{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"},{"v":6795.776619176256,"d":"6,795.78"},{"v":5.66314718264688,"d":"5.66"},{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"},{"v":5933.588796729552,"d":"5,933.59"},{"v":4.94465733060796,"d":"4.94"},{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"},{"v":5870.432160356833,"d":"5,870.43"},{"v":4.892026800297361,"d":"4.89"},{"v":1200,"d":"1,200.00"},{"v":1200,"d":"1,200.00"},{"v":6153.542589443548,"d":"6,153.54"},{"v":5.127952157869624,"d":"5.13"},{"v":4.86569200735151,"d":"4.87"}]
[0.65,{"v":1300,"d":"1,300.00"},{"v":684421.808959207,"d":"684,421.81"},{"v":618551.9224870171,"d":"618,551.92"},{"v":588666.749268029,"d":"588,666.75"},{"v":576186.753794095,"d":"576,186.75"},{"v":573732.7162418937,"d":"573,732.72"},{"v":573624.2100277776,"d":"573,624.21"},{"v":1300,"d":"1,300.00"},{"v":1300,"d":"1,300.00"},{"v":684421.808959207,"d":"684,421.81"},{"v":526.4783145840054,"d":"526.48"},{"v":1300,"d":"1,300.00"},{"v":1300,"d":"1,300.00"},{"v":618551.9224870171,"d":"618,551.92"},{"v":475.8091711438593,"d":"475.81"},{"v":1300,"d":"1,300.00"},{"v":1300,"d":"1,300.00"},{"v":588666.749268029,"d":"588,666.75"},{"v":452.8205763600223,"d":"452.82"},{"v":1300,"d":"1,300.00"},{"v":1300,"d":"1,300.00"},{"v":576186.753794095,"d":"576,186.75"},{"v":443.22057984161154,"d":"443.22"},{"v":1300,"d":"1,300.00"},{"v":1300,"d":"1,300.00"},{"v":573732.7162418937,"d":"573,732.72"},{"v":441.3328586476105,"d":"441.33"},{"v":441.2493923290597,"d":"441.25"},null,0.65,{"v":1300,"d":"1,300.00"},{"v":47520.10100999365,"d":"47,520.10"},{"v":36783.17097079406,"d":"36,783.17"},{"v":32945.63704043374,"d":"32,945.64"},{"v":31867.861553609146,"d":"31,867.86"},{"v":32169.96528855241,"d":"32,169.97"},{"v":31843.366656181315,"d":"31,843.37"},{"v":1300,"d":"1,300.00"},{"v":1300,"d":"1,300.00"},{"v":47520.10100999365,"d":"47,520.10"},{"v":36.55392385384127,"d":"36.55"},{"v":1300,"d":"1,300.00"},{"v":1300,"d":"1,300.00"},{"v":36783.17097079406,"d":"36,783.17"},{"v":28.294746900610814,"d":"28.29"},{"v":1300,"d":"1,300.00"},{"v":1300,"d":"1,300.00"},{"v":32945.63704043374,"d":"32,945.64"},{"v":25.342797723410573,"d":"25.34"},{"v":1300,"d":"1,300.00"},{"v":1300,"d":"1,300.00"},{"v":31867.861553609146,"d":"31,867.86"},{"v":24.51373965662242,"d":"24.51"},{"v":1300,"d":"1,300.00"},{"v":1300,"d":"1,300.00"},{"v":32169.96528855241,"d":"32,169.97"},{"v":24.746127145040315,"d":"24.75"},{"v":24.49489742783178,"d":"24.49"},null,0.65,{"v":1300,"d":"1,300.00"},{"v":11560.977075670473,"d":"11,560.98"},{"v":7568.9659447325175,"d":"7,568.97"},{"v":6421.5484017237595,"d":"6,421.55"},{"v":6211.88273681572,"d":"6,211.88"},{"v":6408.59994734271,"d":"6,408.60"},{"v":6209.6331362740175,"d":"6,209.63"},{"v":1300,"d":"1,300.00"},{"v":1300,"d":"1,300.00"},{"v":11560.977075670473,"d":"11,560.98"},{"v":8.893059288977287,"d":"8.89"},{"v":1300,"d":"1,300.00"},{"v":1300,"d":"1,300.00"},{"v":7568.9659447325175,"d":"7,568.97"},{"v":5.82228149594809,"d":"5.82"},{"v":1300,"d":"1,300.00"},{"v":1300,"d":"1,300.00"},{"v":6421.5484017237595,"d":"6,421.55"},{"v":4.9396526167105845,"d":"4.94"},{"v":1300,"d":"1,300.00"},{"v":1300,"d":"1,300.00"},{"v":6211.88273681572,"d":"6,211.88"},{"v":4.778371336012092,"d":"4.78"},{"v":1300,"d":"1,300.00"},{"v":1300,"d":"1,300.00"},{"v":6408.59994734271,"d":"6,408.60"},{"v":4.9296922671867,"d":"4.93"},{"v":4.776640874056937,"d":"4.78"}]
[{"v":0.7,"d":"0.70"},{"v":1400,"d":"1,400.00"},{"v":784767.5586081997,"d":"784,767.56"},{"v":703874.2075776751,"d":"703,874.21"},{"v":664714.6068289706,"d":"664,714.61"},{"v":645740.8926958316,"d":"645,740.89"},{"v":638394.9167441105,"d":"638,394.92"},{"v":637684.1048133299,"d":"637,684.10"},{"v":1400,"d":"1,400.00"},{"v":1400,"d":"1,400.00"},{"v":784767.5586081997,"d":"784,767.56"},{"v":560.548256148714,"d":"560.55"},{"v":1400,"d":"1,400.00"},{"v":1400,"d":"1,400.00"},{"v":703874.2075776751,"d":"703,874.21"},{"v":502.7672911269108,"d":"502.77"},{"v":1400,"d":"1,400.00"},{"v":1400,"d":"1,400.00"},{"v":664714.6068289706,"d":"664,714.61"},{"v":474.796147734979,"d":"474.80"},{"v":1400,"d":"1,400.00"},{"v":1400,"d":"1,400.00"},{"v":645740.8926958316,"d":"645,740.89"},{"v":461.24349478273683,"d":"461.24"},{"v":1400,"d":"1,400.00"},{"v":1400,"d":"1,400.00"},{"v":638394.9167441105,"d":"638,394.92"},{"v":455.9963691029361,"d":"456.00"},{"v":455.48864629523564,"d":"455.49"},null,{"v":0.7,"d":"0.70"},{"v":1400,"d":"1,400.00"},{"v":54133.72331550823,"d":"54,133.72"},{"v":41192.25250780377,"d":"41,192.25"},{"v":36252.448193191034,"d":"36,252.45"},{"v":34513.31047581498,"d":"34,513.31"},{"v":34374.50605705727,"d":"34,374.51"},{"v":34292.8563989645,"d":"34,292.86"},{"v":1400,"d":"1,400.00"},{"v":1400,"d":"1,400.00"},{"v":54133.72331550823,"d":"54,133.72"},{"v":38.66694522536302,"d":"38.67"},{"v":1400,"d":"1,400.00"},{"v":1400,"d":"1,400.00"},{"v":41192.25250780377,"d":"41,192.25"},{"v":29.423037505574122,"d":"29.42"},{"v":1400,"d":"1,400.00"},{"v":1400,"d":"1,400.00"},{"v":36252.448193191034,"d":"36,252.45"},{"v":25.89460585227931,"d":"25.89"},{"v":1400,"d":"1,400.00"},{"v":1400,"d":"1,400.00"},{"v":34513.31047581498,"d":"34,513.31"},{"v":24.652364625582127,"d":"24.65"},{"v":1400,"d":"1,400.00"},{"v":1400,"d":"1,400.00"},{"v":34374.50605705727,"d":"34,374.51"},{"v":24.553218612183763,"d":"24.55"},{"v":24.494897427831784,"d":"24.49"},null,{"v":0.7,"d":"0.70"},{"v":1400,"d":"1,400.00"},{"v":13158.531342958066,"d":"13,158.53"},{"v":8404.01041633328,"d":"8,404.01"},{"v":6948.5447751175025,"d":"6,948.54"},{"v":6580.6493593913165,"d":"6,580.65"},{"v":6684.061893873804,"d":"6,684.06"},{"v":6573.904513999877,"d":"6,573.90"},{"v":1400,"d":"1,400.00"},{"v":1400,"d":"1,400.00"},{"v":13158.531342958066,"d":"13,158.53"},{"v":9.39895095925576,"d":"9.40"},{"v":1400,"d":"1,400.00"},{"v":1400,"d":"1,400.00"},{"v":8404.01041633328,"d":"8,404.01"},{"v":6.0028645830952,"d":"6.00"},{"v":1400,"d":"1,400.00"},{"v":1400,"d":"1,400.00"},{"v":6948.5447751175025,"d":"6,948.54"},{"v":4.963246267941074,"d":"4.96"},{"v":1400,"d":"1,400.00"},{"v":1400,"d":"1,400.00"},{"v":6580.6493593913165,"d":"6,580.65"},{"v":4.700463828136654,"d":"4.70"},{"v":1400,"d":"1,400.00"},{"v":1400,"d":"1,400.00"},{"v":6684.061893873804,"d":"6,684.06"},{"v":4.774329924195574,"d":"4.77"},{"v":4.6956460814284835,"d":"4.70"}]
[0.75,{"v":1500,"d":"1,500.00"},{"v":892546.3267497102,"d":"892,546.33"},{"v":795516.6619343079,"d":"795,516.66"},{"v":746395.6390240559,"d":"746,395.64"},{"v":720447.190034734,"d":"720,447.19"},{"v":707846.9098761211,"d":"707,846.91"},{"v":703736.6941357543,"d":"703,736.69"},{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"},{"v":892546.3267497102,"d":"892,546.33"},{"v":595.0308844998068,"d":"595.03"},{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"},{"v":795516.6619343079,"d":"795,516.66"},{"v":530.3444412895386,"d":"530.34"},{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"},{"v":746395.6390240559,"d":"746,395.64"},{"v":497.59709268270393,"d":"497.60"},{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"},{"v":720447.190034734,"d":"720,447.19"},{"v":480.29812668982265,"d":"480.30"},{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"},{"v":707846.9098761211,"d":"707,846.91"},{"v":471.8979399174141,"d":"471.90"},{"v":469.1577960905028,"d":"469.16"},null,0.75,{"v":1500,"d":"1,500.00"},{"v":61237.24356957945,"d":"61,237.24"},{"v":45927.93267718458,"d":"45,927.93"},{"v":39804.208320226644,"d":"39,804.21"},{"v":37354.71857744346,"d":"37,354.72"},{"v":36742.34614174767,"d":"36,742.35"},{"v":36742.34614174767,"d":"36,742.35"},{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"},{"v":61237.24356957945,"d":"61,237.24"},{"v":40.8248290463863,"d":"40.82"},{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"},{"v":45927.93267718458,"d":"45,927.93"},{"v":30.61862178478972,"d":"30.62"},{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"},{"v":39804.208320226644,"d":"39,804.21"},{"v":26.536138880151096,"d":"26.54"},{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"},{"v":37354.71857744346,"d":"37,354.72"},{"v":24.90314571829564,"d":"24.90"},{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"},{"v":36742.34614174767,"d":"36,742.35"},{"v":24.49489742783178,"d":"24.49"},{"v":24.49489742783178,"d":"24.49"},null,0.75,{"v":1500,"d":"1,500.00"},{"v":14874.422963378074,"d":"14,874.42"},{"v":9300.910033978544,"d":"9,300.91"},{"v":7514.577916910783,"d":"7,514.58"},{"v":6976.732028083625,"d":"6,976.73"},{"v":6979.928429036832,"d":"6,979.93"},{"v":6932.21502076142,"d":"6,932.22"},{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"},{"v":14874.422963378074,"d":"14,874.42"},{"v":9.916281975585383,"d":"9.92"},{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"},{"v":9300.910033978544,"d":"9,300.91"},{"v":6.200606689319029,"d":"6.20"},{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"},{"v":7514.577916910783,"d":"7,514.58"},{"v":5.009718611273855,"d":"5.01"},{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"},{"v":6976.732028083625,"d":"6,976.73"},{"v":4.651154685389083,"d":"4.65"},{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"},{"v":6979.928429036832,"d":"6,979.93"},{"v":4.653285619357888,"d":"4.65"},{"v":4.621476680507613,"d":"4.62"}]
[{"v":0.8,"d":"0.80"},{"v":1600,"d":"1,600.00"},{"v":1007758.1133837389,"d":"1,007,758.11"},{"v":893479.2855569153,"d":"893,479.29"},{"v":833709.8458532852,"d":"833,709.85"},{"v":800305.6458108019,"d":"800,305.65"},{"v":782088.6956379256,"d":"782,088.70"},{"v":771704.8509688857,"d":"771,704.85"},{"v":1600,"d":"1,600.00"},{"v":1600,"d":"1,600.00"},{"v":1007758.1133837389,"d":"1,007,758.11"},{"v":629.8488208648369,"d":"629.85"},{"v":1600,"d":"1,600.00"},{"v":1600,"d":"1,600.00"},{"v":893479.2855569153,"d":"893,479.29"},{"v":558.4245534730721,"d":"558.42"},{"v":1600,"d":"1,600.00"},{"v":1600,"d":"1,600.00"},{"v":833709.8458532852,"d":"833,709.85"},{"v":521.0686536583032,"d":"521.07"},{"v":1600,"d":"1,600.00"},{"v":1600,"d":"1,600.00"},{"v":800305.6458108019,"d":"800,305.65"},{"v":500.1910286317512,"d":"500.19"},{"v":1600,"d":"1,600.00"},{"v":1600,"d":"1,600.00"},{"v":782088.6956379256,"d":"782,088.70"},{"v":488.80543477370355,"d":"488.81"},{"v":482.31553185555356,"d":"482.32"},null,{"v":0.8,"d":"0.80"},{"v":1600,"d":"1,600.00"},{"v":68830.6617722073,"d":"68,830.66"},{"v":50990.211478936486,"d":"50,990.21"},{"v":43600.917421540566,"d":"43,600.92"},{"v":40392.0858584946,"d":"40,392.09"},{"v":39273.485542623624,"d":"39,273.49"},{"v":39191.83588453085,"d":"39,191.84"},{"v":1600,"d":"1,600.00"},{"v":1600,"d":"1,600.00"},{"v":68830.6617722073,"d":"68,830.66"},{"v":43.019163607629565,"d":"43.02"},{"v":1600,"d":"1,600.00"},{"v":1600,"d":"1,600.00"},{"v":50990.211478936486,"d":"50,990.21"},{"v":31.868882174335305,"d":"31.87"},{"v":1600,"d":"1,600.00"},{"v":1600,"d":"1,600.00"},{"v":43600.917421540566,"d":"43,600.92"},{"v":27.250573388462854,"d":"27.25"},{"v":1600,"d":"1,600.00"},{"v":1600,"d":"1,600.00"},{"v":40392.0858584946,"d":"40,392.09"},{"v":25.245053661559126,"d":"25.25"},{"v":1600,"d":"1,600.00"},{"v":1600,"d":"1,600.00"},{"v":39273.485542623624,"d":"39,273.49"},{"v":24.545928464139767,"d":"24.55"},{"v":24.49489742783178,"d":"24.49"},null,{"v":0.8,"d":"0.80"},{"v":1600,"d":"1,600.00"},{"v":16708.651936930495,"d":"16,708.65"},{"v":10259.664797668307,"d":"10,259.66"},{"v":8119.647827103599,"d":"8,119.65"},{"v":7400.130742892644,"d":"7,400.13"},{"v":7296.199552831792,"d":"7,296.20"},{"v":7285.050751564395,"d":"7,285.05"},0,{"v":1500,"d":"1,500.00"},{"v":14874.422963378074,"d":"14,874.42"},{"v":9.916281975585383,"d":"9.92"},{"v":1600,"d":"1,600.00"},{"v":1600,"d":"1,600.00"},{"v":10259.664797668307,"d":"10,259.66"},{"v":6.412290498542692,"d":"6.41"},{"v":1600,"d":"1,600.00"},{"v":1600,"d":"1,600.00"},{"v":8119.647827103599,"d":"8,119.65"},{"v":5.07477989193975,"d":"5.07"},{"v":1600,"d":"1,600.00"},{"v":1600,"d":"1,600.00"},{"v":7400.130742892644,"d":"7,400.13"},{"v":4.625081714307902,"d":"4.63"},{"v":1600,"d":"1,600.00"},{"v":1600,"d":"1,600.00"},{"v":7296.199552831792,"d":"7,296.20"},{"v":4.56012472051987,"d":"4.56"},{"v":4.553156719727747,"d":"4.55"}]
[0.85,{"v":1700,"d":"1,700.00"},{"v":1130402.9185102857,"d":"1,130,402.92"},{"v":997762.0784454974,"d":"997,762.08"},{"v":926657.2273166581,"d":"926,657.23"},{"v":885316.2600240356,"d":"885,316.26"},{"v":861120.274029524,"d":"861,120.27"},{"v":841519.1430712956,"d":"841,519.14"},{"v":1700,"d":"1,700.00"},{"v":1700,"d":"1,700.00"},{"v":1130402.9185102857,"d":"1,130,402.92"},{"v":664.9428932413446,"d":"664.94"},{"v":1700,"d":"1,700.00"},{"v":1700,"d":"1,700.00"},{"v":997762.0784454974,"d":"997,762.08"},{"v":586.918869673822,"d":"586.92"},{"v":1700,"d":"1,700.00"},{"v":1700,"d":"1,700.00"},{"v":926657.2273166581,"d":"926,657.23"},{"v":545.0924866568578,"d":"545.09"},{"v":1700,"d":"1,700.00"},{"v":1700,"d":"1,700.00"},{"v":885316.2600240356,"d":"885,316.26"},{"v":520.7742706023739,"d":"520.77"},{"v":1700,"d":"1,700.00"},{"v":1700,"d":"1,700.00"},{"v":861120.274029524,"d":"861,120.27"},{"v":506.54133766442584,"d":"506.54"},{"v":495.01126063017387,"d":"495.01"},null,0.85,{"v":1700,"d":"1,700.00"},{"v":76913.97792339178,"d":"76,913.98"},{"v":56379.08891305947,"d":"56,379.09"},{"v":47642.57549713281,"d":"47,642.58"},{"v":43625.4123189684,"d":"43,625.41"},{"v":41967.92425968512,"d":"41,967.92"},{"v":41641.32562731403,"d":"41,641.33"},{"v":1700,"d":"1,700.00"},{"v":1700,"d":"1,700.00"},{"v":76913.97792339178,"d":"76,913.98"},{"v":45.243516425524575,"d":"45.24"},{"v":1700,"d":"1,700.00"},{"v":1700,"d":"1,700.00"},{"v":56379.08891305947,"d":"56,379.09"},{"v":33.164169948858515,"d":"33.16"},{"v":1700,"d":"1,700.00"},{"v":1700,"d":"1,700.00"},{"v":47642.57549713281,"d":"47,642.58"},{"v":28.025044410078124,"d":"28.03"},{"v":1700,"d":"1,700.00"},{"v":1700,"d":"1,700.00"},{"v":43625.4123189684,"d":"43,625.41"},{"v":25.662007246452003,"d":"25.66"},{"v":1700,"d":"1,700.00"},{"v":1700,"d":"1,700.00"},{"v":41967.92425968512,"d":"41,967.92"},{"v":24.68701427040301,"d":"24.69"},{"v":24.49489742783178,"d":"24.49"},null,0.85,{"v":1700,"d":"1,700.00"},{"v":18661.218263615334,"d":"18,661.22"},{"v":11280.274707402572,"d":"11,280.27"},{"v":8763.754505695953,"d":"8,763.75"},{"v":7850.845503818374,"d":"7,850.85"},{"v":7632.875265258685,"d":"7,632.88"},{"v":7632.830380326239,"d":"7,632.83"},0,{"v":1500,"d":"1,500.00"},{"v":14874.422963378074,"d":"14,874.42"},{"v":9.916281975585383,"d":"9.92"},{"v":1700,"d":"1,700.00"},{"v":1700,"d":"1,700.00"},{"v":11280.274707402572,"d":"11,280.27"},{"v":6.6354557102368075,"d":"6.64"},{"v":1700,"d":"1,700.00"},{"v":1700,"d":"1,700.00"},{"v":8763.754505695953,"d":"8,763.75"},{"v":5.155149709232914,"d":"5.16"},{"v":1700,"d":"1,700.00"},{"v":1700,"d":"1,700.00"},{"v":7850.845503818374,"d":"7,850.85"},{"v":4.618144414010808,"d":"4.62"},{"v":1700,"d":"1,700.00"},{"v":1700,"d":"1,700.00"},{"v":7632.875265258685,"d":"7,632.88"},{"v":4.489926626622756,"d":"4.49"},{"v":4.489900223721317,"d":"4.49"}]
[{"v":0.9,"d":"0.90"},{"v":1800,"d":"1,800.00"},{"v":1260480.74212935,"d":"1,260,480.74"},{"v":1108365.040600054,"d":"1,108,365.04"},{"v":1025237.783414175,"d":"1,025,237.78"},{"v":975479.0326744348,"d":"975,479.03"},{"v":944941.645050916,"d":"944,941.65"},{"v":913116.6509063834,"d":"913,116.65"},{"v":1800,"d":"1,800.00"},{"v":1800,"d":"1,800.00"},{"v":1260480.74212935,"d":"1,260,480.74"},{"v":700.26707896075,"d":"700.27"},{"v":1800,"d":"1,800.00"},{"v":1800,"d":"1,800.00"},{"v":1108365.040600054,"d":"1,108,365.04"},{"v":615.7583558889189,"d":"615.76"},{"v":1800,"d":"1,800.00"},{"v":1800,"d":"1,800.00"},{"v":1025237.783414175,"d":"1,025,237.78"},{"v":569.5765463412083,"d":"569.58"},{"v":1800,"d":"1,800.00"},{"v":1800,"d":"1,800.00"},{"v":975479.0326744348,"d":"975,479.03"},{"v":541.9327959302416,"d":"541.93"},{"v":1800,"d":"1,800.00"},{"v":1800,"d":"1,800.00"},{"v":944941.645050916,"d":"944,941.65"},{"v":524.9675805838423,"d":"524.97"},{"v":507.2870282813241,"d":"507.29"},null,{"v":0.9,"d":"0.90"},{"v":1800,"d":"1,800.00"},{"v":85487.19202313291,"d":"85,487.19"},{"v":62094.56497955356,"d":"62,094.56"},{"v":51929.18254700338,"d":"51,929.18"},{"v":47054.697958864854,"d":"47,054.70"},{"v":44825.66229293216,"d":"44,825.66"},{"v":44090.8153700972,"d":"44,090.82"},{"v":1800,"d":"1,800.00"},{"v":1800,"d":"1,800.00"},{"v":85487.19202313291,"d":"85,487.19"},{"v":47.492884457296064,"d":"47.49"},{"v":1800,"d":"1,800.00"},{"v":1800,"d":"1,800.00"},{"v":62094.56497955356,"d":"62,094.56"},{"v":34.49698054419642,"d":"34.50"},{"v":1800,"d":"1,800.00"},{"v":1800,"d":"1,800.00"},{"v":51929.18254700338,"d":"51,929.18"},{"v":28.849545859446323,"d":"28.85"},{"v":1800,"d":"1,800.00"},{"v":1800,"d":"1,800.00"},{"v":47054.697958864854,"d":"47,054.70"},{"v":26.14149886603603,"d":"26.14"},{"v":1800,"d":"1,800.00"},{"v":1800,"d":"1,800.00"},{"v":44825.66229293216,"d":"44,825.66"},{"v":24.903145718295644,"d":"24.90"},{"v":24.49489742783178,"d":"24.49"},null,{"v":0.9,"d":"0.90"},{"v":1800,"d":"1,800.00"},{"v":20732.121943432583,"d":"20,732.12"},{"v":12362.73976318134,"d":"12,362.74"},{"v":9446.897952687843,"d":"9,446.90"},{"v":8328.876310860815,"d":"8,328.88"},{"v":7989.9555663175115,"d":"7,989.96"},{"v":7975.917916755573,"d":"7,975.92"},0,{"v":1500,"d":"1,500.00"},{"v":14874.422963378074,"d":"14,874.42"},{"v":9.916281975585383,"d":"9.92"},{"v":1800,"d":"1,800.00"},{"v":1800,"d":"1,800.00"},{"v":12362.73976318134,"d":"12,362.74"},{"v":6.868188757322967,"d":"6.87"},{"v":1800,"d":"1,800.00"},{"v":1800,"d":"1,800.00"},{"v":9446.897952687843,"d":"9,446.90"},{"v":5.248276640382135,"d":"5.25"},{"v":1800,"d":"1,800.00"},{"v":1800,"d":"1,800.00"},{"v":8328.876310860815,"d":"8,328.88"},{"v":4.627153506033786,"d":"4.63"},{"v":1800,"d":"1,800.00"},{"v":1800,"d":"1,800.00"},{"v":7989.9555663175115,"d":"7,989.96"},{"v":4.438864203509729,"d":"4.44"},{"v":4.4310655093086515,"d":"4.43"}]
[0.95,{"v":1900,"d":"1,900.00"},{"v":1397991.5842409327,"d":"1,397,991.58"},{"v":1225288.1720205855,"d":"1,225,288.17"},{"v":1129451.5141458358,"d":"1,129,451.51"},{"v":1070793.9637619997,"d":"1,070,793.96"},{"v":1033552.808702102,"d":"1,033,552.81"},{"v":986440.0237088547,"d":"986,440.02"},{"v":1900,"d":"1,900.00"},{"v":1900,"d":"1,900.00"},{"v":1397991.5842409327,"d":"1,397,991.58"},{"v":735.785044337333,"d":"735.79"},{"v":1900,"d":"1,900.00"},{"v":1900,"d":"1,900.00"},{"v":1225288.1720205855,"d":"1,225,288.17"},{"v":644.8885115897818,"d":"644.89"},{"v":1900,"d":"1,900.00"},{"v":1900,"d":"1,900.00"},{"v":1129451.5141458358,"d":"1,129,451.51"},{"v":594.4481653399135,"d":"594.45"},{"v":1900,"d":"1,900.00"},{"v":1900,"d":"1,900.00"},{"v":1070793.9637619997,"d":"1,070,793.96"},{"v":563.5757704010525,"d":"563.58"},{"v":1900,"d":"1,900.00"},{"v":1900,"d":"1,900.00"},{"v":1033552.808702102,"d":"1,033,552.81"},{"v":543.9751624747905,"d":"543.98"},{"v":519.1789598467657,"d":"519.18"},null,0.95,{"v":1900,"d":"1,900.00"},{"v":94550.30407143067,"d":"94,550.30"},{"v":68136.63967841874,"d":"68,136.64"},{"v":56460.73857115225,"d":"56,460.74"},{"v":50679.94277818395,"d":"50,679.94"},{"v":47846.69964236475,"d":"47,846.70"},{"v":46540.305112880385,"d":"46,540.31"},0,{"v":1800,"d":"1,800.00"},{"v":85487.19202313291,"d":"85,487.19"},{"v":47.492884457296064,"d":"47.49"},{"v":1900,"d":"1,900.00"},{"v":1900,"d":"1,900.00"},{"v":68136.63967841874,"d":"68,136.64"},{"v":35.861389304430915,"d":"35.86"},{"v":1900,"d":"1,900.00"},{"v":1900,"d":"1,900.00"},{"v":56460.73857115225,"d":"56,460.74"},{"v":29.71617819534329,"d":"29.72"},{"v":1900,"d":"1,900.00"},{"v":1900,"d":"1,900.00"},{"v":50679.94277818395,"d":"50,679.94"},{"v":26.673654093781025,"d":"26.67"},{"v":1900,"d":"1,900.00"},{"v":1900,"d":"1,900.00"},{"v":47846.69964236475,"d":"47,846.70"},{"v":25.182473495981448,"d":"25.18"},{"v":24.49489742783178,"d":"24.49"},null,0.95,{"v":1900,"d":"1,900.00"},{"v":22921.36297638225,"d":"22,921.36"},{"v":13507.059965004606,"d":"13,507.06"},{"v":10169.078168079268,"d":"10,169.08"},{"v":8834.223164019966,"d":"8,834.22"},{"v":8367.44045600827,"d":"8,367.44"},{"v":8314.63247589459,"d":"8,314.63"},0,{"v":1500,"d":"1,500.00"},{"v":14874.422963378074,"d":"14,874.42"},{"v":9.916281975585383,"d":"9.92"},{"v":1900,"d":"1,900.00"},{"v":1900,"d":"1,900.00"},{"v":13507.059965004606,"d":"13,507.06"},{"v":7.108978928949792,"d":"7.11"},{"v":1900,"d":"1,900.00"},{"v":1900,"d":"1,900.00"},{"v":10169.078168079268,"d":"10,169.08"},{"v":5.352146404252246,"d":"5.35"},{"v":1900,"d":"1,900.00"},{"v":1900,"d":"1,900.00"},{"v":8834.223164019966,"d":"8,834.22"},{"v":4.649591138957877,"d":"4.65"},{"v":1900,"d":"1,900.00"},{"v":1900,"d":"1,900.00"},{"v":8367.44045600827,"d":"8,367.44"},{"v":4.403916029478037,"d":"4.40"},{"v":4.376122355733995,"d":"4.38"}]
[{"v":1,"d":"1.00"},{"v":2000,"d":"2,000.00"},{"v":1542935.444845033,"d":"1,542,935.44"},{"v":1348531.4727070916,"d":"1,348,531.47"},{"v":1239298.4195116402,"d":"1,239,298.42"},{"v":1171261.0532867305,"d":"1,171,261.05"},{"v":1126953.7649830817,"d":"1,126,953.76"},{"v":1061436.7155316216,"d":"1,061,436.72"},{"v":2000,"d":"2,000.00"},{"$f":"IF((C155/$B155)>$E$166,I157,B155)","v":{"v":2000,"d":"2,000.00"}},{"v":1542935.444845033,"d":"1,542,935.44"},{"v":771.4677224225165,"d":"771.47"},{"v":2000,"d":"2,000.00"},{"$f":"IF((D155/$B155)>$E$166,M157,B155)","v":{"v":2000,"d":"2,000.00"}},{"v":1348531.4727070916,"d":"1,348,531.47"},{"v":674.2657363535458,"d":"674.27"},{"v":2000,"d":"2,000.00"},{"$f":"IF((E155/$B155)>$E$166,Q157,B155)","v":{"v":2000,"d":"2,000.00"}},{"v":1239298.4195116402,"d":"1,239,298.42"},{"v":619.6492097558202,"d":"619.65"},{"v":2000,"d":"2,000.00"},{"$f":"IF((F155/$B155)>$E$166,U157,B155)","v":{"v":2000,"d":"2,000.00"}},{"v":1171261.0532867305,"d":"1,171,261.05"},{"v":585.6305266433653,"d":"585.63"},{"v":2000,"d":"2,000.00"},{"$f":"IF((G155/$B155)>$E$166,Y157,B155)","v":{"v":2000,"d":"2,000.00"}},{"v":1126953.7649830817,"d":"1,126,953.76"},{"v":563.4768824915409,"d":"563.48"},{"v":530.7183577658108,"d":"530.72"},null,{"v":1,"d":"1.00"},{"v":2000,"d":"2,000.00"},{"v":104103.31406828506,"d":"104,103.31"},{"v":74505.313009655,"d":"74,505.31"},{"v":61237.243569579456,"d":"61,237.24"},{"v":54501.146776925714,"d":"54,501.15"},{"v":51031.03630798288,"d":"51,031.04"},{"v":48989.79485566357,"d":"48,989.79"},0,{"$f":"IF((AG155/$AF155)>$AI$166,AM157,AF155)","v":{"v":1800,"d":"1,800.00"}},{"v":85487.19202313291,"d":"85,487.19"},{"v":47.492884457296064,"d":"47.49"},{"v":2000,"d":"2,000.00"},{"$f":"IF((AH155/$AF155)>$AI$166,AQ157,AF155)","v":{"v":2000,"d":"2,000.00"}},{"v":74505.313009655,"d":"74,505.31"},{"v":37.2526565048275,"d":"37.25"},{"v":2000,"d":"2,000.00"},{"$f":"IF((AI155/$AF155)>$AI$166,AU157,AF155)","v":{"v":2000,"d":"2,000.00"}},{"v":61237.243569579456,"d":"61,237.24"},{"v":30.618621784789728,"d":"30.62"},{"v":2000,"d":"2,000.00"},{"$f":"IF((AJ155/$AF155)>$AI$166,AY157,AF155)","v":{"v":2000,"d":"2,000.00"}},{"v":54501.146776925714,"d":"54,501.15"},{"v":27.250573388462858,"d":"27.25"},{"v":2000,"d":"2,000.00"},{"$f":"IF((AK155/$AF155)>$AI$166,BC157,AF155)","v":{"v":2000,"d":"2,000.00"}},{"v":51031.03630798288,"d":"51,031.04"},{"v":25.51551815399144,"d":"25.52"},{"v":24.494897427831784,"d":"24.49"},null,{"v":1,"d":"1.00"},{"v":2000,"d":"2,000.00"},{"v":25228.94136246433,"d":"25,228.94"},{"v":14713.235312872373,"d":"14,713.24"},{"v":10930.295151870232,"d":"10,930.30"},{"v":9366.886063295828,"d":"9,366.89"},{"v":8765.329934330963,"d":"8,765.33"},{"v":8649.255880201943,"d":"8,649.26"},0,{"$f":"IF((BK155/$BJ155)>$BM$166,BQ157,BJ155)","v":{"v":1500,"d":"1,500.00"}},{"v":14874.422963378074,"d":"14,874.42"},{"v":9.916281975585383,"d":"9.92"},{"v":2000,"d":"2,000.00"},{"$f":"IF((BL155/$BJ155)>$BM$166,BU157,BJ155)","v":{"v":2000,"d":"2,000.00"}},{"v":14713.235312872373,"d":"14,713.24"},{"v":7.356617656436187,"d":"7.36"},{"v":2000,"d":"2,000.00"},{"$f":"IF((BM155/$BJ155)>$BM$166,BY157,BJ155)","v":{"v":2000,"d":"2,000.00"}},{"v":10930.295151870232,"d":"10,930.30"},{"v":5.4651475759351165,"d":"5.47"},{"v":2000,"d":"2,000.00"},{"$f":"IF((BN155/$BJ155)>$BM$166,CC157,BJ155)","v":{"v":2000,"d":"2,000.00"}},{"v":9366.886063295828,"d":"9,366.89"},{"v":4.683443031647914,"d":"4.68"},{"v":2000,"d":"2,000.00"},{"$f":"IF((BO155/$BJ155)>$BM$166,CG157,BJ155)","v":{"v":2000,"d":"2,000.00"}},{"v":8765.329934330963,"d":"8,765.33"},{"v":4.382664967165481,"d":"4.38"},{"v":4.324627940100972,"d":"4.32"}]
[]
[{"$nulls":8},{"$f":"MAX(I136:I155)","v":{"v":2000,"d":"2,000.00"}},{"$nulls":3},{"$f":"MAX(M136:M155)","v":{"v":2000,"d":"2,000.00"}},{"$nulls":3},{"$f":"MAX(Q136:Q155)","v":{"v":2000,"d":"2,000.00"}},{"$nulls":3},{"$f":"MAX(U136:U155)","v":{"v":2000,"d":"2,000.00"}},{"$nulls":3},{"$f":"MAX(Y136:Y155)","v":{"v":2000,"d":"2,000.00"}},{"$nulls":13},{"$f":"MAX(AM136:AM155)","v":{"v":1800,"d":"1,800.00"}},{"$nulls":3},{"$f":"MAX(AQ136:AQ155)","v":{"v":2000,"d":"2,000.00"}},{"$nulls":3},{"$f":"MAX(AU136:AU155)","v":{"v":2000,"d":"2,000.00"}},{"$nulls":3},{"$f":"MAX(AY136:AY155)","v":{"v":2000,"d":"2,000.00"}},{"$nulls":3},{"$f":"MAX(BC136:BC155)","v":{"v":2000,"d":"2,000.00"}},{"$nulls":13},{"$f":"MAX(BQ136:BQ155)","v":{"v":1500,"d":"1,500.00"}},{"$nulls":3},{"$f":"MAX(BU136:BU155)","v":{"v":2000,"d":"2,000.00"}},{"$nulls":3},{"$f":"MAX(BY136:BY155)","v":{"v":2000,"d":"2,000.00"}},{"$nulls":3},{"$f":"MAX(CC136:CC155)","v":{"v":2000,"d":"2,000.00"}},{"$nulls":3},{"$f":"MAX(CG136:CG155)","v":{"v":2000,"d":"2,000.00"}}]
[null,"y",{"$f":"Costo_CP_REND_VAR!B7","v":{"v":1000,"d":"1,000.0"}},{"$nulls":28},"y",{"$f":"Costo_CP_REND_VAR!B7","v":{"v":1000,"d":"1,000.0"}},{"$nulls":28},"y",{"$f":"Costo_CP_REND_VAR!B7","v":{"v":1000,"d":"1,000.0"}}]
[null,"A",{"$f":"Costo_CP_REND_VAR!C7","v":{"v":1,"d":"1.0"}},{"$nulls":28},"A",{"$f":"Costo_CP_REND_VAR!C7","v":{"v":1,"d":"1.0"}},{"$nulls":28},"A",{"$f":"Costo_CP_REND_VAR!C7","v":{"v":1,"d":"1.0"}}]
[null,"a",{"$f":"Costo_CP_REND_VAR!B11","v":0.5},{"$nulls":28},"a",{"$f":"Costo_CP_REND_VAR!B12","v":0.5},{"$nulls":28},"a",{"$f":"Costo_CP_REND_VAR!B13","v":0.5}]
[null,"b",{"$f":"Costo_CP_REND_VAR!C11","v":0.2},{"$nulls":28},"b",{"$f":"Costo_CP_REND_VAR!C12","v":0.5},{"$nulls":28},"b",{"$f":"Costo_CP_REND_VAR!C13","v":0.8}]
[]
[null,"w1",{"$f":"Costo_CP_REND_VAR!D7","v":{"v":10,"d":"10.0"}},{"$nulls":28},"w1",{"$f":"Costo_CP_REND_VAR!D7","v":{"v":10,"d":"10.0"}},{"$nulls":28},"w1",{"$f":"Costo_CP_REND_VAR!D7","v":{"v":10,"d":"10.0"}}]
[null,"w2",{"$f":"Costo_CP_REND_VAR!E7","v":{"v":15,"d":"15.0"}},{"$nulls":28},"w2",{"$f":"Costo_CP_REND_VAR!E7","v":{"v":15,"d":"15.0"}},{"$nulls":28},"w2",{"$f":"Costo_CP_REND_VAR!E7","v":{"v":15,"d":"15.0"}}]
[]
[null,"CT",{"$f":"(C160+C161)*((C158/C159)^(1/(C160+C161)))*((C163/C160)^(C160/(C160+C161)))*((C164/C161)^(C161/(C160+C161)))","v":{"v":394322.22439006716,"d":"394,322.2"}},null,{"$f":"C177*2","v":{"v":788.6444487801343,"d":"788.64"}},{"$nulls":26},"CT",{"$f":"(AG160+AG161)*((AG158/AG159)^(1/(AG160+AG161)))*((AG163/AG160)^(AG160/(AG160+AG161)))*((AG164/AG161)^(AG161/(AG160+AG161)))","v":{"v":24494.897427831784,"d":"24,494.9"}},null,{"$f":"AG177*2","v":{"v":48.98979485566357,"d":"48.99"}},{"$nulls":26},"CT",{"$f":"(BK160+BK161)*((BK158/BK159)^(1/(BK160+BK161)))*((BK163/BK160)^(BK160/(BK160+BK161)))*((BK164/BK161)^(BK161/(BK160+BK161)))","v":{"v":5074.779891939745,"d":"5,074.8"}},null,{"$f":"BK177*2","v":{"v":10.14955978387949,"d":"10.15"}}]
[null,"q1",{"$f":"((C158/C159)^(1/(C160+C161)))*(((C160*C164)/(C161*C163))^(C161/(C160+C161)))","v":{"v":28165.873170719085,"d":"28,165.9"}},{"$nulls":28},"q1",{"$f":"((AG158/AG159)^(1/(AG160+AG161)))*(((AG160*AG164)/(AG161*AG163))^(AG161/(AG160+AG161)))","v":{"v":1224.744871391589,"d":"1,224.7"}},{"$nulls":28},"q1",{"$f":"((BK158/BK159)^(1/(BK160+BK161)))*(((BK160*BK164)/(BK161*BK163))^(BK161/(BK160+BK161)))","v":{"v":195.18384199768246,"d":"195.2"}}]
[null,"q2",{"$f":"((C158/C159)^(1/(C160+C161)))*(((C161*C163)/(C160*C164))^(C160/(C160+C161)))","v":{"v":7510.899512191756,"d":"7,510.9"}},{"$nulls":28},"q2",{"$f":"((AG158/AG159)^(1/(AG160+AG161)))*(((AG161*AG163)/(AG160*AG164))^(AG160/(AG160+AG161)))","v":{"v":816.4965809277261,"d":"816.5"}},{"$nulls":28},"q2",{"$f":"((BK158/BK159)^(1/(BK160+BK161)))*(((BK161*BK163)/(BK160*BK164))^(BK160/(BK160+BK161)))","v":{"v":208.1960981308613,"d":"208.2"}}]
[]
[null,"Q2","q1","CT","y",{"$nulls":26},"Q2","q1","CT","y",{"$nulls":26},"Q2","q1","CT","y"]
[1,{"$f":"Costo_CP_REND_VAR!C22","v":{"v":3755.449756095878,"d":"3,755.4"}},{"$f":"((C158/$C$159)^(1/$C$160))*(B171^(-$C$161/$C$160))","v":{"v":37165.09246258987,"d":"37,165.1"}},{"$f":"$C$163*(($C$158/$C$159)^(1/$C$160))*(B171^(-$C$161/$C$160))+($C$164*B171)","v":{"v":427982.67096733686,"d":"427,982.7"}},{"$f":"$C$159*(C171^$C$160)*(B171^$C$161)","v":{"v":1000,"d":"1,000.0"}},{"$nulls":25},1,{"$f":"Costo_CP_REND_VAR!D22","v":{"v":408.24829046386304,"d":"408.2"}},{"$f":"(($AG$158/$AG$159)^(1/$AG$160))*(AF171^(-$AG$161/$AG$160))","v":{"v":2449.489742783178,"d":"2,449.5"}},{"$f":"$AG$163*(($AG$158/$AG$159)^(1/$AG$160))*(AF171^(-$AG$161/$AG$160))+($AG$164*AF171)","v":{"v":30618.621784789728,"d":"30,618.6"}},{"$f":"$AG$159*(AG171^$AG$160)*(AF171^$AG$161)","v":{"v":999.9999999999999,"d":"1,000.0"}},{"$nulls":25},1,{"$f":"Costo_CP_REND_VAR!E22","v":{"v":104.09804906543064,"d":"104.1"}},{"$f":"(($BK$158/$BK$159)^(1/$BK$160))*(BJ171^(-$BK$161/$BK$160))","v":{"v":591.6867656620717,"d":"591.7"}},{"$f":"$BK$163*(($BK$158/$BK$159)^(1/$BK$160))*(BJ171^(-$BK$161/$BK$160))+($BK$164*BJ171)","v":{"v":7478.338392602178,"d":"7,478.3"}},{"$f":"$BK$159*(BK171^$BK$160)*(BJ171^$BK$161)","v":{"v":1000,"d":"1,000.0"}}]
[2,{"$f":"Costo_CP_REND_VAR!C23","v":{"v":5633.1746341438175,"d":"5,633.2"}},{"$f":"(($C$158/$C$159)^(1/$C$160))*(B172^(-$C$161/$C$160))","v":{"v":31600.84632987336,"d":"31,600.8"}},{"$f":"$C$163*(($C$158/$C$159)^(1/$C$160))*(B172^(-$C$161/$C$160))+($C$164*B172)","v":{"v":400506.08281089086,"d":"400,506.1"}},{"$f":"$C$159*(C172^$C$160)*(B172^$C$161)","v":{"v":1000,"d":"1,000.0"}},{"$nulls":25},2,{"$f":"Costo_CP_REND_VAR!D23","v":{"v":612.3724356957946,"d":"612.4"}},{"$f":"(($AG$158/$AG$159)^(1/$AG$160))*(AF172^(-$AG$161/$AG$160))","v":{"v":1632.993161855452,"d":"1,633.0"}},{"$f":"$AG$163*(($AG$158/$AG$159)^(1/$AG$160))*(AF172^(-$AG$161/$AG$160))+($AG$164*AF172)","v":{"v":25515.51815399144,"d":"25,515.5"}},{"$f":"$AG$159*(AG172^$AG$160)*(AF172^$AG$161)","v":{"v":1000,"d":"1,000.0"}},{"$nulls":25},2,{"$f":"Costo_CP_REND_VAR!E23","v":{"v":156.14707359814597,"d":"156.1"}},{"$f":"(($BK$158/$BK$159)^(1/$BK$160))*(BJ172^(-$BK$161/$BK$160))","v":{"v":309.2757302225046,"d":"309.3"}},{"$f":"$BK$163*(($BK$158/$BK$159)^(1/$BK$160))*(BJ172^(-$BK$161/$BK$160))+($BK$164*BJ172)","v":{"v":5434.963406197236,"d":"5,435.0"}},{"$f":"$BK$159*(BK172^$BK$160)*(BJ172^$BK$161)","v":{"v":1000,"d":"1,000.0"}}]
[3,{"$f":"Costo_CP_REND_VAR!C24","v":{"v":7510.899512191756,"d":"7,510.9"}},{"$f":"(($C$158/$C$159)^(1/$C$160))*(B173^(-$C$161/$C$160))","v":{"v":28165.873170719096,"d":"28,165.9"}},{"$f":"$C$163*(($C$158/$C$159)^(1/$C$160))*(B173^(-$C$161/$C$160))+($C$164*B173)","v":{"v":394322.22439006733,"d":"394,322.2"}},{"$f":"$C$159*(C173^$C$160)*(B173^$C$161)","v":{"v":1000,"d":"1,000.0"}},{"$nulls":25},3,{"$f":"Costo_CP_REND_VAR!D24","v":{"v":816.4965809277261,"d":"816.5"}},{"$f":"(($AG$158/$AG$159)^(1/$AG$160))*(AF173^(-$AG$161/$AG$160))","v":{"v":1224.744871391589,"d":"1,224.7"}},{"$f":"$AG$163*(($AG$158/$AG$159)^(1/$AG$160))*(AF173^(-$AG$161/$AG$160))+($AG$164*AF173)","v":{"v":24494.897427831784,"d":"24,494.9"}},{"$f":"$AG$159*(AG173^$AG$160)*(AF173^$AG$161)","v":{"v":1000.0000000000001,"d":"1,000.0"}},{"$nulls":25},3,{"$f":"Costo_CP_REND_VAR!E24","v":{"v":208.1960981308613,"d":"208.2"}},{"$f":"(($BK$158/$BK$159)^(1/$BK$160))*(BJ173^(-$BK$161/$BK$160))","v":{"v":195.1838419976828,"d":"195.2"}},{"$f":"$BK$163*(($BK$158/$BK$159)^(1/$BK$160))*(BJ173^(-$BK$161/$BK$160))+($BK$164*BJ173)","v":{"v":5074.779891939747,"d":"5,074.8"}},{"$f":"$BK$159*(BK173^$BK$160)*(BJ173^$BK$161)","v":{"v":1000,"d":"1,000.0"}}]
[4,{"$f":"Costo_CP_REND_VAR!C25","v":{"v":9388.624390239695,"d":"9,388.6"}},{"$f":"(($C$158/$C$159)^(1/$C$160))*(B174^(-$C$161/$C$160))","v":{"v":25760.792185828377,"d":"25,760.8"}},{"$f":"$C$163*(($C$158/$C$159)^(1/$C$160))*(B174^(-$C$161/$C$160))+($C$164*B174)","v":{"v":398437.28771187924,"d":"398,437.3"}},{"$f":"$C$159*(C174^$C$160)*(B174^$C$161)","v":{"v":1000.0000000000001,"d":"1,000.0"}},{"$nulls":25},4,{"$f":"Costo_CP_REND_VAR!D25","v":{"v":1020.6207261596576,"d":"1,020.6"}},{"$f":"(($AG$158/$AG$159)^(1/$AG$160))*(AF174^(-$AG$161/$AG$160))","v":{"v":979.7958971132712,"d":"979.8"}},{"$f":"$AG$163*(($AG$158/$AG$159)^(1/$AG$160))*(AF174^(-$AG$161/$AG$160))+($AG$164*AF174)","v":{"v":25107.269863527574,"d":"25,107.3"}},{"$f":"$AG$159*(AG174^$AG$160)*(AF174^$AG$161)","v":{"v":1000,"d":"1,000.0"}},{"$nulls":25},4,{"$f":"Costo_CP_REND_VAR!E25","v":{"v":260.2451226635766,"d":"260.2"}},{"$f":"(($BK$158/$BK$159)^(1/$BK$160))*(BJ174^(-$BK$161/$BK$160))","v":{"v":136.5802305835545,"d":"136.6"}},{"$f":"$BK$163*(($BK$158/$BK$159)^(1/$BK$160))*(BJ174^(-$BK$161/$BK$160))+($BK$164*BJ174)","v":{"v":5269.479145789193,"d":"5,269.5"}},{"$f":"$BK$159*(BK174^$BK$160)*(BJ174^$BK$161)","v":{"v":1000,"d":"1,000.0"}}]
[5,{"$f":"Costo_CP_REND_VAR!C26","v":{"v":11266.349268287635,"d":"11,266.3"}},{"$f":"(($C$158/$C$159)^(1/$C$160))*(B175^(-$C$161/$C$160))","v":{"v":23948.963148969182,"d":"23,949.0"}},{"$f":"$C$163*(($C$158/$C$159)^(1/$C$160))*(B175^(-$C$161/$C$160))+($C$164*B175)","v":{"v":408484.87051400635,"d":"408,484.9"}},{"$f":"$C$159*(C175^$C$160)*(B175^$C$161)","v":{"v":1000.0000000000001,"d":"1,000.0"}},{"$nulls":25},5,{"$f":"Costo_CP_REND_VAR!D26","v":{"v":1224.7448713915892,"d":"1,224.7"}},{"$f":"(($AG$158/$AG$159)^(1/$AG$160))*(AF175^(-$AG$161/$AG$160))","v":{"v":816.496580927726,"d":"816.5"}},{"$f":"$AG$163*(($AG$158/$AG$159)^(1/$AG$160))*(AF175^(-$AG$161/$AG$160))+($AG$164*AF175)","v":{"v":26536.1388801511,"d":"26,536.1"}},{"$f":"$AG$159*(AG175^$AG$160)*(AF175^$AG$161)","v":{"v":1000.0000000000001,"d":"1,000.0"}},{"$nulls":25},5,{"$f":"Costo_CP_REND_VAR!E26","v":{"v":312.29414719629193,"d":"312.3"}},{"$f":"(($BK$158/$BK$159)^(1/$BK$160))*(BJ175^(-$BK$161/$BK$160))","v":{"v":102.02294315966459,"d":"102.0"}},{"$f":"$BK$163*(($BK$158/$BK$159)^(1/$BK$160))*(BJ175^(-$BK$161/$BK$160))+($BK$164*BJ175)","v":{"v":5704.641639541024,"d":"5,704.6"}},{"$f":"$BK$159*(BK175^$BK$160)*(BJ175^$BK$161)","v":{"v":1000.0000000000001,"d":"1,000.0"}}]
[]
[null,"CMe",{"$f":"C166/C158","v":{"v":394.32222439006716,"d":"394.3"}},{"$nulls":28},"CMe",{"$f":"AG166/AG158","v":{"v":24.494897427831784,"d":"24.5"}},{"$nulls":28},"CMe",{"$f":"BK166/BK158","v":{"v":5.074779891939745,"d":"5.1"}}]
[]
[]
[]
[null,"PT 3","CMe 3","PT 1","CMe 1","PT 2","CMe 2","PT LP","CMe LP"]
[null,{"$f":"AV136","v":{"v":300,"d":"300.00"}},{"$f":"AX136","v":{"v":44.49906366056107,"d":"44.50"}},{"$f":"J136","v":{"v":100,"d":"100.00"}},{"$f":"(L136/$L$142)*$C$188","v":{"v":45.95702492984679,"d":"45.96"}},{"$f":"N136","v":{"v":200,"d":"200.00"}},{"$f":"(P140/$P$139)*$C$188","v":{"v":25.247446108870896,"d":"25.25"}},{"$f":"B136","v":{"v":100,"d":"100.00"}},{"$f":"(AC136/$AC$155)*$C$191","v":{"v":6.784085947202599,"d":"6.78"}}]
[null,{"$f":"AV137","v":{"v":300,"d":"300.00"}},{"$f":"AX137","v":{"v":44.49906366056107,"d":"44.50"}},{"$f":"J137","v":{"v":200,"d":"200.00"}},{"$f":"(L137/$L$142)*$C$188","v":{"v":27.24507374328277,"d":"27.25"}},{"$f":"N137","v":{"v":200,"d":"200.00"}},{"$f":"(P141/$P$139)*$C$188","v":{"v":25.5126584639322,"d":"25.51"}},{"$f":"B137","v":{"v":200,"d":"200.00"}},{"v":9.130702583174433,"d":"9.13"}]
[null,{"v":300,"d":"300.00"},{"v":44.49906366056107,"d":"44.50"},{"v":300,"d":"300.00"},{"v":22.904006138143373,"d":"22.90"},{"v":300,"d":"300.00"},{"v":26.399205477008152,"d":"26.40"},{"v":300,"d":"300.00"},{"v":10.863552789361572,"d":"10.86"}]
[null,{"v":400,"d":"400.00"},{"v":35.51760127035609,"d":"35.52"},{"v":400,"d":"400.00"},{"v":22.155659428360135,"d":"22.16"},{"v":400,"d":"400.00"},{"v":27.674086651343277,"d":"27.67"},{"v":400,"d":"400.00"},{"v":12.289014365563215,"d":"12.29"}]
[null,{"v":500,"d":"500.00"},{"v":30.618621784789728,"d":"30.62"},{"v":500,"d":"500.00"},{"v":22.844401076719357,"d":"22.84"},{"v":500,"d":"500.00"},{"v":29.207857266517838,"d":"29.21"},{"v":500,"d":"500.00"},{"v":13.522279694292346,"d":"13.52"}]
[null,{"v":600,"d":"600.00"},{"v":27.760883751542686,"d":"27.76"},{"v":600,"d":"600.00"},{"v":24.25168690414981,"d":"24.25"},{"v":600,"d":"600.00"},{"v":30.922850490280016,"d":"30.92"},{"v":600,"d":"600.00"},{"v":14.621257791873514,"d":"14.62"}]
[null,{"v":700,"d":"700.00"},{"v":26.06956940533525,"d":"26.07"},{"v":700,"d":"700.00"},{"v":26.06956940533525,"d":"26.07"},{"v":700,"d":"700.00"},{"v":32.76964197483318,"d":"32.77"},{"v":700,"d":"700.00"},{"v":15.619826861916845,"d":"15.62"}]
[null,{"v":800,"d":"800.00"},{"v":25.107269863527577,"d":"25.11"},{"v":800,"d":"800.00"},{"v":28.144074827617562,"d":"28.14"},{"v":800,"d":"800.00"},{"v":34.715282154979576,"d":"34.72"},{"v":800,"d":"800.00"},{"v":16.539786801873326,"d":"16.54"}]
[null,{"v":900,"d":"900.00"},{"v":24.630980191319736,"d":"24.63"},{"v":900,"d":"900.00"},{"v":30.389662197297778,"d":"30.39"},{"v":900,"d":"900.00"},{"v":36.73695979327463,"d":"36.74"},{"v":900,"d":"900.00"},{"v":17.396120881385574,"d":"17.40"}]
[null,{"v":1000,"d":"1,000.00"},{"v":24.494897427831784,"d":"24.49"},{"v":1000,"d":"1,000.00"},{"v":32.75500693015655,"d":"32.76"},{"v":1000,"d":"1,000.00"},{"v":38.81838114868647,"d":"38.82"},{"v":1000,"d":"1,000.00"},{"v":18.199638845376672,"d":"18.20"}]
[null,{"v":1100,"d":"1,100.00"},{"v":24.60623787068556,"d":"24.61"},{"v":1100,"d":"1,100.00"},{"v":35.207447927145154,"d":"35.21"},{"v":1100,"d":"1,100.00"},{"v":40.94759747779175,"d":"40.95"},{"v":1100,"d":"1,100.00"},{"v":18.958435358606188,"d":"18.96"}]
[null,{"v":1200,"d":"1,200.00"},{"v":24.903145718295644,"d":"24.90"},{"v":1200,"d":"1,200.00"},{"v":37.725211122231144,"d":"37.73"},{"v":1200,"d":"1,200.00"},{"v":43.115647223022954,"d":"43.12"},{"v":1200,"d":"1,200.00"},{"v":19.678753678609908,"d":"19.68"}]
[null,{"v":1300,"d":"1,300.00"},{"v":25.342797723410573,"d":"25.34"},{"v":1300,"d":"1,300.00"},{"v":40.29322216200743,"d":"40.29"},{"v":1300,"d":"1,300.00"},{"v":45.31567742859313,"d":"45.32"},{"v":1300,"d":"1,300.00"},{"v":20.36552617228818,"d":"20.37"}]
[null,{"v":1400,"d":"1,400.00"},{"v":25.89460585227931,"d":"25.89"},{"v":1400,"d":"1,400.00"},{"v":42.90071365118324,"d":"42.90"},{"v":1400,"d":"1,400.00"},{"v":47.54235801777914,"d":"47.54"},{"v":1400,"d":"1,400.00"},{"v":21.022727982337944,"d":"21.02"}]
[null,{"v":1500,"d":"1,500.00"},{"v":26.536138880151096,"d":"26.54"},{"v":1500,"d":"1,500.00"},{"v":45.53978949987866,"d":"45.54"},{"v":1500,"d":"1,500.00"},{"v":49.79148103527321,"d":"49.79"},{"v":1500,"d":"1,500.00"},{"v":21.65361707306068,"d":"21.65"}]
[null,{"v":1600,"d":"1,600.00"},{"v":27.250573388462854,"d":"27.25"},{"v":1600,"d":"1,600.00"},{"v":48.20452764068377,"d":"48.20"},{"v":1600,"d":"1,600.00"},{"v":52.059680116829135,"d":"52.06"},{"v":1600,"d":"1,600.00"},{"v":22.26090224273942,"d":"22.26"}]
[null,{"v":1700,"d":"1,700.00"},{"v":28.025044410078124,"d":"28.03"},{"v":1700,"d":"1,700.00"},{"v":50.890399433814515,"d":"50.89"},null,null,{"v":1700,"d":"1,700.00"},{"v":22.846863835277965,"d":"22.85"}]
[null,{"v":1800,"d":"1,800.00"},{"v":28.849545859446323,"d":"28.85"},{"v":1800,"d":"1,800.00"},{"v":53.59388260388326,"d":"53.59"},null,null,{"v":1800,"d":"1,800.00"},{"v":23.413442445312608,"d":"23.41"}]
[null,{"v":1900,"d":"1,900.00"},{"v":29.71617819534329,"d":"29.72"},{"v":1900,"d":"1,900.00"},{"v":56.31219640716298,"d":"56.31"},null,null,{"v":1900,"d":"1,900.00"},{"v":23.962305396163885,"d":"23.96"}]
[null,{"v":2000,"d":"2,000.00"},{"v":30.618621784789728,"d":"30.62"},{"v":2000,"d":"2,000.00"},{"v":59.043116248672014,"d":"59.04"},null,null,{"v":2000,"d":"2,000.00"},{"$f":"(AC155/$AC$155)*$C$191","v":{"v":24.494897427831784,"d":"24.49"}}]
[]
[]
[]
[]
[]
["COSTOS CORTO PLAZO"]
[]
["Ponderador","PT","CT 1","CT 2","CT 3","CT 4","CT 5","CT LP","ALFA","BETA","Cme 1","Cme 2","Cme 3","Cme 4","Cme 5","CMe LP"]
[0,{"$f":"A210*1.25*$C$233","v":0},{"$f":"($C$238*((B210/$C$234)^(1/I210))*($B$246^(-J210/I210)))+($C$239*$B$246)","v":{"v":8483.428982440722,"d":"8,483.43"}},{"$f":"($C$238*((B210/$C$234)^(1/I210))*($B$247^(-J210/I210)))+($C$239*$B$247)","v":{"v":12725.143473661084,"d":"12,725.14"}},{"$f":"($C$238*((B210/$C$234)^(1/I210))*($B$248^(-J210/I210)))+($C$239*$B$248)","v":{"v":16966.857964881445,"d":"16,966.86"}},{"$f":"($C$238*((B210/$C$234)^(1/I210))*($B$249^(-J210/I210)))+($C$239*$B$249)","v":{"v":21208.572456101807,"d":"21,208.57"}},{"$f":"($C$238*((B210/$C$234)^(1/I210))*($B$250^(-J210/I210)))+($C$239*$B$250)","v":{"v":25450.28694732217,"d":"25,450.29"}},{"$f":"(I210+J210)*((B210/$C$234)^(1/(I210+J210)))*(($C$238/I210)^(I210/(I210+J210)))*(($C$239/J210)^(J210/(I210+J210)))","v":0},{"$f":"+I211+0.08","v":{"v":2.0200000000000005,"d":"2.02"}},{"$f":"I210","v":{"v":2.0200000000000005,"d":"2.02"}}]
[0.05,{"$f":"A211*1.25*$C$233","v":6.25},{"$f":"($C$238*((B211/$C$234)^(1/I211))*($B$246^(-J211/I211)))+($C$239*$B$246)","v":{"v":8604.69412855081,"d":"8,604.69"}},{"$f":"($C$238*((B211/$C$234)^(1/I211))*($B$247^(-J211/I211)))+($C$239*$B$247)","v":{"v":12805.986904401143,"d":"12,805.99"}},{"$f":"($C$238*((B211/$C$234)^(1/I211))*($B$248^(-J211/I211)))+($C$239*$B$248)","v":{"v":17027.49053793649,"d":"17,027.49"}},{"$f":"($C$238*((B211/$C$234)^(1/I211))*($B$249^(-J211/I211)))+($C$239*$B$249)","v":{"v":21257.078514545843,"d":"21,257.08"}},{"$f":"($C$238*((B211/$C$234)^(1/I211))*($B$250^(-J211/I211)))+($C$239*$B$250)","v":{"v":25490.7086626922,"d":"25,490.71"}},{"$f":"(I211+J211)*((B211/$C$234)^(1/(I211+J211)))*(($C$238/I211)^(I211/(I211+J211)))*(($C$239/J211)^(J211/(I211+J211)))","v":{"v":2028.5406134166712,"d":"2,028.54"}},{"v":1.9400000000000006,"d":"1.94"},{"v":1.9400000000000006,"d":"1.94"},{"$f":"C211/$B211","v":{"v":1376.7510605681296,"d":"1,376.75"}},{"$f":"D211/$B211","v":{"v":2048.957904704183,"d":"2,048.96"}},{"$f":"E211/$B211","v":{"v":2724.3984860698383,"d":"2,724.40"}},{"$f":"F211/$B211","v":{"v":3401.132562327335,"d":"3,401.13"}},{"$f":"G211/$B211","v":{"v":4078.513386030752,"d":"4,078.51"}},{"$f":"H211/$B211","v":{"v":324.5664981466674,"d":"324.57"}}]
[{"v":0.1,"d":"0.10"},{"v":12.5,"d":"12.50"},{"v":8666.755432527325,"d":"8,666.76"},{"v":12847.361107052153,"d":"12,847.36"},{"v":17058.521189924744,"d":"17,058.52"},{"v":21281.90303613645,"d":"21,281.90"},{"v":25511.395764017703,"d":"25,511.40"},{"v":2494.1827678922423,"d":"2,494.18"},{"v":1.8600000000000005,"d":"1.86"},{"v":1.8600000000000005,"d":"1.86"},{"v":693.340434602186,"d":"693.34"},{"v":1027.7888885641723,"d":"1,027.79"},{"v":1364.6816951939795,"d":"1,364.68"},{"v":1702.552242890916,"d":"1,702.55"},{"v":2040.9116611214163,"d":"2,040.91"},{"v":199.53462143137938,"d":"199.53"}]
[0.15,18.75,{"v":8728.142419434897,"d":"8,728.14"},{"v":12888.285764990535,"d":"12,888.29"},{"v":17089.214683378534,"d":"17,089.21"},{"v":21306.457830899475,"d":"21,306.46"},{"v":25531.858092986895,"d":"25,531.86"},{"v":2881.67247534418,"d":"2,881.67"},{"v":1.7800000000000005,"d":"1.78"},{"v":1.7800000000000005,"d":"1.78"},{"v":465.5009290365278,"d":"465.50"},{"v":687.3752407994951,"d":"687.38"},{"v":911.4247831135218,"d":"911.42"},{"v":1136.344417647972,"d":"1,136.34"},{"v":1361.6990982926343,"d":"1,361.70"},{"v":153.68919868502292,"d":"153.69"}]
[{"v":0.2,"d":"0.20"},{"v":25,"d":"25.00"},{"v":8796.617776768666,"d":"8,796.62"},{"v":12933.936003213046,"d":"12,933.94"},{"v":17123.452362045417,"d":"17,123.45"},{"v":21333.847973832984,"d":"21,333.85"},{"v":25554.68321209815,"d":"25,554.68"},{"v":3260.0091378874,"d":"3,260.01"},{"v":1.7000000000000004,"d":"1.70"},{"v":1.7000000000000004,"d":"1.70"},{"v":351.86471107074664,"d":"351.86"},{"v":517.3574401285218,"d":"517.36"},{"v":684.9380944818166,"d":"684.94"},{"v":853.3539189533194,"d":"853.35"},{"v":1022.187328483926,"d":"1,022.19"},{"v":130.400365515496,"d":"130.40"}]
[0.25,31.25,{"v":8878.100231117096,"d":"8,878.10"},{"v":12988.257639445334,"d":"12,988.26"},{"v":17164.19358921963,"d":"17,164.19"},{"v":21366.440955572358,"d":"21,366.44"},{"v":25581.844030214295,"d":"25,581.84"},{"v":3659.598617092987,"d":"3,659.60"},{"v":1.6200000000000003,"d":"1.62"},{"v":1.6200000000000003,"d":"1.62"},{"v":284.09920739574704,"d":"284.10"},{"v":415.62424446225066,"d":"415.62"},{"v":549.2541948550282,"d":"549.25"},{"v":683.7261105783155,"d":"683.73"},{"v":818.6190089668575,"d":"818.62"},{"v":117.10715574697558,"d":"117.11"}]
[{"v":0.3,"d":"0.30"},{"v":37.5,"d":"37.50"},{"v":8979.549043586741,"d":"8,979.55"},{"v":13055.890181091763,"d":"13,055.89"},{"v":17214.917995454452,"d":"17,214.92"},{"v":21407.020480560215,"d":"21,407.02"},{"v":25615.660301037507,"d":"25,615.66"},{"v":4103.071681312134,"d":"4,103.07"},{"v":1.5400000000000003,"d":"1.54"},{"v":1.5400000000000003,"d":"1.54"},{"v":239.4546411623131,"d":"239.45"},{"v":348.1570714957804,"d":"348.16"},{"v":459.0644798787854,"d":"459.06"},{"v":570.8538794816058,"d":"570.85"},{"v":683.0842746943335,"d":"683.08"},{"v":109.41524483499025,"d":"109.42"}]
[0.35,43.75,{"v":9110.686877452681,"d":"9,110.69"},{"v":13143.315403669058,"d":"13,143.32"},{"v":17280.486912387423,"d":"17,280.49"},{"v":21459.475614106592,"d":"21,459.48"},{"v":25659.372912326155,"d":"25,659.37"},{"v":4613.587673821411,"d":"4,613.59"},{"v":1.4600000000000002,"d":"1.46"},{"v":1.4600000000000002,"d":"1.46"},{"v":208.24427148463272,"d":"208.24"},{"v":300.41863779814986,"d":"300.42"},{"v":394.9825579974268,"d":"394.98"},{"v":490.5022997510078,"d":"490.50"},{"v":586.4999522817407,"d":"586.50"},{"v":105.4534325444894,"d":"105.45"}]
[{"v":0.4,"d":"0.40"},{"v":50,"d":"50.00"},{"v":9286.263889162597,"d":"9,286.26"},{"v":13260.366744809002,"d":"13,260.37"},{"v":17368.27541824238,"d":"17,368.28"},{"v":21529.706418790556,"d":"21,529.71"},{"v":25717.898582896127,"d":"25,717.90"},{"v":5219.499177430512,"d":"5,219.50"},{"v":1.3800000000000001,"d":"1.38"},{"v":1.3800000000000001,"d":"1.38"},{"v":185.72527778325195,"d":"185.73"},{"v":265.20733489618004,"d":"265.21"},{"v":347.36550836484764,"d":"347.37"},{"v":430.5941283758111,"d":"430.59"},{"v":514.3579716579226,"d":"514.36"},{"v":104.38998354861023,"d":"104.39"}]
[0.45,56.25,{"v":9529.922783879909,"d":"9,529.92"},{"v":13422.806007953875,"d":"13,422.81"},{"v":17490.10486560104,"d":"17,490.10"},{"v":21627.16997667748,"d":"21,627.17"},{"v":25799.118214468566,"d":"25,799.12"},{"v":5959.146195579956,"d":"5,959.15"},{"v":1.3,"d":"1.30"},{"v":1.3,"d":"1.30"},{"v":169.42084949119837,"d":"169.42"},{"v":238.62766236362447,"d":"238.63"},{"v":310.9351976106851,"d":"310.94"},{"v":384.48302180759964,"d":"384.48"},{"v":458.6509904794412,"d":"458.65"},{"v":105.94037681031033,"d":"105.94"}]
[{"v":0.5,"d":"0.50"},{"v":62.5,"d":"62.50"},{"v":9881.4746688773,"d":"9,881.47"},{"v":13657.17393128547,"d":"13,657.17"},{"v":17665.880808099733,"d":"17,665.88"},{"v":21767.79073067644,"d":"21,767.79"},{"v":25916.302176134363,"d":"25,916.30"},{"v":6887.734401119805,"d":"6,887.73"},1.22,1.22,{"v":158.1035947020368,"d":"158.10"},{"v":218.51478290056752,"d":"218.51"},{"v":282.6540929295957,"d":"282.65"},{"v":348.284651690823,"d":"348.28"},{"v":414.6608348181498,"d":"414.66"},{"v":110.20375041791688,"d":"110.20"}]
[0.55,68.75,{"v":10411.536661300475,"d":"10,411.54"},{"v":14010.54859290092,"d":"14,010.55"},{"v":17930.91180431132,"d":"17,930.91"},{"v":21979.815527645707,"d":"21,979.82"},{"v":26092.989506942085,"d":"26,092.99"},{"v":8088.74886842343,"d":"8,088.75"},1.14,1.14,{"v":151.44053325527963,"d":"151.44"},{"v":203.78979771492246,"d":"203.79"},{"v":260.8132626081646,"d":"260.81"},{"v":319.7064076748467,"d":"319.71"},{"v":379.53439282824854,"d":"379.53"},{"v":117.65452899524989,"d":"117.65"}]
[{"v":0.6,"d":"0.60"},{"v":75,"d":"75.00"},{"v":11253.011332887112,"d":"11,253.01"},{"v":14571.53170729201,"d":"14,571.53"},{"v":18351.64914010464,"d":"18,351.65"},{"v":22316.405396280363,"d":"22,316.41"},{"v":26373.48106413763,"d":"26,373.48"},{"v":9694.442775329213,"d":"9,694.44"},{"v":1.0599999999999998,"d":"1.06"},{"v":1.0599999999999998,"d":"1.06"},{"v":150.0401511051615,"d":"150.04"},{"v":194.28708943056014,"d":"194.29"},{"v":244.68865520139522,"d":"244.69"},{"v":297.5520719504048,"d":"297.55"},{"v":351.64641418850175,"d":"351.65"},{"v":129.25923700438952,"d":"129.26"}]
[0.65,81.25,{"v":12674.141984823935,"d":"12,674.14"},{"v":15518.95214191656,"d":"15,518.95"},{"v":19062.214466073052,"d":"19,062.21"},{"v":22884.85765705509,"d":"22,884.86"},{"v":26847.191281449905,"d":"26,847.19"},{"v":11925.03520187826,"d":"11,925.04"},{"v":0.9799999999999998,"d":"0.98"},{"v":0.9799999999999998,"d":"0.98"},{"v":155.98943981321767,"d":"155.99"},{"v":191.0024879005115,"d":"191.00"},{"v":234.61187035166833,"d":"234.61"},{"v":281.65978654837033,"d":"281.66"},{"v":330.426969617845,"d":"330.43"},{"v":146.76966402311703,"d":"146.77"}]
[{"v":0.7,"d":"0.70"},{"v":87.5,"d":"87.50"},{"v":15264.140819099672,"d":"15,264.14"},{"v":17245.618031433718,"d":"17,245.62"},{"v":20357.21388321092,"d":"20,357.21"},{"v":23920.857190765386,"d":"23,920.86"},{"v":27710.524226208487,"d":"27,710.52"},{"v":15168.87435727403,"d":"15,168.87"},{"v":0.8999999999999998,"d":"0.90"},{"v":0.8999999999999998,"d":"0.90"},{"v":174.4473236468534,"d":"174.45"},{"v":197.09277750209964,"d":"197.09"},{"v":232.65387295098193,"d":"232.65"},{"v":273.3812250373187,"d":"273.38"},{"v":316.6917054423827,"d":"316.69"},{"v":173.35856408313177,"d":"173.36"}]
[0.75,93.75,{"v":20459.974868648445,"d":"20,459.97"},{"v":20709.507397799567,"d":"20,709.51"},{"v":22955.13090798531,"d":"22,955.13"},{"v":25999.190810584896,"d":"25,999.19"},{"v":29442.46890939141,"d":"29,442.47"},{"v":20159.58099570384,"d":"20,159.58"},{"v":0.8199999999999998,"d":"0.82"},{"v":0.8199999999999998,"d":"0.82"},{"v":218.2397319322501,"d":"218.24"},{"v":220.90141224319538,"d":"220.90"},{"v":244.85472968517664,"d":"244.85"},{"v":277.32470197957224,"d":"277.32"},{"v":314.05300170017506,"d":"314.05"},{"v":215.03553062084097,"d":"215.04"}]
[{"v":0.8,"d":"0.80"},{"v":100,"d":"100.00"},{"v":32262.301877398,"d":"32,262.30"},{"v":28577.725403632605,"d":"28,577.73"},{"v":28856.294412360083,"d":"28,856.29"},{"v":30720.121614084717,"d":"30,720.12"},{"v":33376.57791230793,"d":"33,376.58"},{"v":28406.08241112137,"d":"28,406.08"},{"v":0.7399999999999999,"d":"0.74"},{"v":0.7399999999999999,"d":"0.74"},{"v":322.62301877398,"d":"322.62"},{"v":285.77725403632604,"d":"285.78"},{"v":288.5629441236008,"d":"288.56"},{"v":307.2012161408472,"d":"307.20"},{"v":333.76577912307926,"d":"333.77"},{"v":284.0608241112137,"d":"284.06"}]
[0.85,106.25,{"v":63905.649812375144,"d":"63,905.65"},{"v":49673.29069361736,"d":"49,673.29"},{"v":44677.96837984865,"d":"44,677.97"},{"v":43377.46078807558,"d":"43,377.46"},{"v":43924.36055730031,"d":"43,924.36"},{"v":43366.82946492149,"d":"43,366.83"},{"v":0.6599999999999999,"d":"0.66"},{"v":0.6599999999999999,"d":"0.66"},{"v":601.4649394105896,"d":"601.46"},{"v":467.51332417522224,"d":"467.51"},{"v":420.4985259279873,"d":"420.50"},{"v":408.25845447600545,"d":"408.26"},{"v":413.40574642164995,"d":"413.41"},{"v":408.15839496396694,"d":"408.16"}]
[{"v":0.9,"d":"0.90"},{"v":112.5,"d":"112.50"},{"v":170648.91538784324,"d":"170,648.92"},{"v":120835.46774392942,"d":"120,835.47"},{"v":98049.6011675827,"d":"98,049.60"},{"v":86074.76701826282,"d":"86,074.77"},{"v":79505.44908245634,"d":"79,505.45"},{"v":74181.3827674623,"d":"74,181.38"},{"$f":"+I229+0.08","v":0.58},0.58,{"v":1516.87924789194,"d":"1,516.88"},{"v":1074.0930466127058,"d":"1,074.09"},{"v":871.5520103785129,"d":"871.55"},{"v":765.1090401623362,"d":"765.11"},{"v":706.7151029551675,"d":"706.72"},{"v":659.3900690441094,"d":"659.39"}]
[0.95,118.75,{"v":673382.6120456984,"d":"673,382.61"},{"v":455991.26551583287,"d":"455,991.27"},{"v":349416.4494965103,"d":"349,416.45"},{"v":287168.24568140495,"d":"287,168.25"},{"v":247083.34796840805,"d":"247,083.35"},{"v":150208.188857998,"d":"150,208.19"},{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":5670.590417226935,"d":"5,670.59"},{"v":3839.926446449119,"d":"3,839.93"},{"v":2942.4543115495608,"d":"2,942.45"},{"v":2418.258911001305,"d":"2,418.26"},{"v":2080.7018776286995,"d":"2,080.70"},{"v":1264.9110640673516,"d":"1,264.91"}]
[{"v":1,"d":"1.00"},{"v":125,"d":"125.00"},{"v":1373064.1421936478,"d":"1,373,064.14"},{"v":922445.6189477992,"d":"922,445.62"},{"v":699257.214570485,"d":"699,257.21"},{"v":567040.8577405848,"d":"567,040.86"},{"v":480310.5246843913,"d":"480,310.52"},{"v":215186.64987712956,"d":"215,186.65"},{"$f":"I229-0.03","v":0.47},{"$f":"I230","v":0.47},{"v":10984.513137549182,"d":"10,984.51"},{"v":7379.564951582393,"d":"7,379.56"},{"v":5594.057716563881,"d":"5,594.06"},{"v":4536.326861924678,"d":"4,536.33"},{"v":3842.4841974751303,"d":"3,842.48"},{"v":1721.4931990170364,"d":"1,721.49"}]
[]
[{"$nulls":59},{"$f":"MAX(Y211:Y230)","v":0},{"$nulls":3},{"$f":"MAX(AC211:AC230)","v":0},{"$nulls":3},{"$f":"MAX(AG211:AG230)","v":0}]
[null,"y",{"$f":"'Costo CP AB VAR'!D7","v":{"v":100,"d":"100.0"}}]
[null,"A",{"$f":"'Costo CP AB VAR'!D8","v":{"v":1,"d":"1.0"}}]
[null,"a",{"$f":"'Costo CP AB VAR'!D9","v":0.7}]
[null,"b",{"$f":"'Costo CP AB VAR'!D10","v":0.7}]
[]
[null,"w1",{"$f":"'Costo CP AB VAR'!D13","v":{"v":200,"d":"200.0"}}]
[null,"w2",{"$f":"'Costo CP AB VAR'!D14","v":{"v":2000,"d":"2,000.0"}}]
[]
[null,"CT",{"$f":"(C235+C236)*(($C$233/$C$234)^(1/(C235+C236)))*((C238/C235)^(C235/(C235+C236)))*((C239/C236)^(C236/(C235+C236)))","v":{"v":33933.7159297629,"d":"33,933.7"}}]
[null,"q1",{"$f":"((C233/C234)^(1/(C235+C236)))*(((C235*C239)/(C236*C238))^(C236/(C235+C236)))","v":{"v":84.83428982440722,"d":"84.8"}}]
[null,"q2",{"$f":"((C233/C234)^(1/(C235+C236)))*(((C236*C238)/(C235*C239))^(C235/(C235+C236)))","v":{"v":8.483428982440723,"d":"8.5"}}]
[]
[null,"Q2","q1","CT","y"]
[1,{"$f":"'Costo CP AB VAR'!B23","v":{"v":4.241714491220361,"d":"4.2"}},{"$f":"(($C$233/$C$234)^(1/$C$235))*(B246^(-$C$236/$C$235))","v":{"v":169.66857964881444,"d":"169.7"}},{"$f":"$C$238*(($C$233/$C$234)^(1/$C$235))*(B246^(-$C$236/$C$235))+($C$239*B246)","v":{"v":42417.144912203614,"d":"42,417.1"}},{"$f":"$C$234*(C246^$C$235)*(B246^$C$236)","v":{"v":99.99999999999999,"d":"100.0"}}]
[2,{"$f":"'Costo CP AB VAR'!B24","v":{"v":6.362571736830542,"d":"6.4"}},{"$f":"(($C$233/$C$234)^(1/$C$235))*(B247^(-$C$236/$C$235))","v":{"v":113.11238643254296,"d":"113.1"}},{"$f":"$C$238*(($C$233/$C$234)^(1/$C$235))*(B247^(-$C$236/$C$235))+($C$239*B247)","v":{"v":35347.62076016968,"d":"35,347.6"}},{"$f":"$C$234*(C247^$C$235)*(B247^$C$236)","v":{"v":100.00000000000003,"d":"100.0"}}]
[3,{"$f":"'Costo CP AB VAR'!B25","v":{"v":8.483428982440723,"d":"8.5"}},{"$f":"(($C$233/$C$234)^(1/$C$235))*(B248^(-$C$236/$C$235))","v":{"v":84.83428982440722,"d":"84.8"}},{"$f":"$C$238*(($C$233/$C$234)^(1/$C$235))*(B248^(-$C$236/$C$235))+($C$239*B248)","v":{"v":33933.71592976289,"d":"33,933.7"}},{"$f":"$C$234*(C248^$C$235)*(B248^$C$236)","v":{"v":99.99999999999996,"d":"100.0"}}]
[4,{"$f":"'Costo CP AB VAR'!B26","v":{"v":10.604286228050903,"d":"10.6"}},{"$f":"(($C$233/$C$234)^(1/$C$235))*(B249^(-$C$236/$C$235))","v":{"v":67.86743185952578,"d":"67.9"}},{"$f":"$C$238*(($C$233/$C$234)^(1/$C$235))*(B249^(-$C$236/$C$235))+($C$239*B249)","v":{"v":34782.058828006964,"d":"34,782.1"}},{"$f":"$C$234*(C249^$C$235)*(B249^$C$236)","v":{"v":99.99999999999999,"d":"100.0"}}]
[5,{"$f":"'Costo CP AB VAR'!B27","v":{"v":12.725143473661085,"d":"12.7"}},{"$f":"(($C$233/$C$234)^(1/$C$235))*(B250^(-$C$236/$C$235))","v":{"v":56.55619321627148,"d":"56.6"}},{"$f":"$C$238*(($C$233/$C$234)^(1/$C$235))*(B250^(-$C$236/$C$235))+($C$239*B250)","v":{"v":36761.525590576464,"d":"36,761.5"}},{"$f":"$C$234*(C250^$C$235)*(B250^$C$236)","v":{"v":100.00000000000001,"d":"100.0"}}]
[]
[null,"CMe",{"$f":"C241/C233","v":{"v":339.33715929762894,"d":"339.3"}}]

{"sheet":"Costo CP AB VAR","index":8,"n_rows":82,"n_cols":8,"rows_kept":82,"hidden":true,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,4],[3,1,3,3],[6,1,6,2],[7,1,7,2],[8,1,8,2],[9,1,9,2],[12,1,12,2],[13,1,13,2],[16,1,16,2],[17,1,17,2],[18,1,18,2],[29,1,29,2],[30,1,30,2]]}
["FUNCIÒN DE COSTO"]
["CORTO PLAZO"]
[]
[null,"Inserte los datos correspondientes"]
[]
[null,"PARÁMETROS DE LA FUNCIÓN DE PRODUCCIÓN"]
[null,"y",null,{"v":100,"d":"100.0"}]
[null,"A",null,{"v":1,"d":"1.0"}]
[null,"a",null,0.7]
[null,"b",null,0.7]
[]
[null,"COSTO DE LOS FACTORES"]
[null,"w1",null,{"v":200,"d":"200.0"}]
[null,"w2",null,{"v":2000,"d":"2,000.0"}]
[]
[null,"LARGO PLAZO"]
[null,"CT",null,{"$f":"'Oculto Cos CP'!C241","v":{"v":33933.7159297629,"d":"33,933.7"}}]
[null,"q1",null,{"$f":"'Oculto Cos CP'!C242","v":{"v":84.83428982440722,"d":"84.8"}}]
[null,"q2",null,{"$f":"'Oculto Cos CP'!C243","v":{"v":8.483428982440723,"d":"8.5"}}]
[{"$nulls":7},{"$f":"0.2*D19","v":1.6966857964881445}]
[null,"CORTO PLAZO"]
[null,"Q2","q1","CT"]
[null,{"$f":"D19*0.5","v":{"v":4.241714491220361,"d":"4.2"}},{"$f":"'Oculto Cos CP'!C246","v":{"v":169.66857964881444,"d":"169.7"}},{"$f":"'Oculto Cos CP'!D246","v":{"v":42417.144912203614,"d":"42,417.1"}}]
[null,{"$f":"D19*0.75","v":{"v":6.362571736830542,"d":"6.4"}},{"$f":"'Oculto Cos CP'!C247","v":{"v":113.11238643254296,"d":"113.1"}},{"$f":"'Oculto Cos CP'!D247","v":{"v":35347.62076016968,"d":"35,347.6"}}]
[null,{"$f":"D19*1","v":{"v":8.483428982440723,"d":"8.5"}},{"$f":"'Oculto Cos CP'!C248","v":{"v":84.83428982440722,"d":"84.8"}},{"$f":"'Oculto Cos CP'!D248","v":{"v":33933.71592976289,"d":"33,933.7"}}]
[null,{"$f":"D19*1.25","v":{"v":10.604286228050903,"d":"10.6"}},{"$f":"'Oculto Cos CP'!C249","v":{"v":67.86743185952578,"d":"67.9"}},{"$f":"'Oculto Cos CP'!D249","v":{"v":34782.058828006964,"d":"34,782.1"}}]
[null,{"$f":"D19*1.5","v":{"v":12.725143473661085,"d":"12.7"}},{"$f":"'Oculto Cos CP'!C250","v":{"v":56.55619321627148,"d":"56.6"}},{"$f":"'Oculto Cos CP'!D250","v":{"v":36761.525590576464,"d":"36,761.5"}}]
[]
[]
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar Datos"]
{"$rows_empty":24}
[{"$nulls":7},{"$f":"(($B$82/$B$84)^($B$84/($B$82+$B$84))+($B$82/$B$84)^((-$B$82)/($B$82+$B$84)))*($B$86^($B$82/($B$82+$B$84)))*($B$87^($B$84/($B$82+$B$84)))*(1/($B$82+$B$84))*(E57^((1/($B$82+$B$84))-1))","v":{"$error":"#DIV/0!"}}]
[{"$nulls":7},{"$error":"#DIV/0!"}]
[{"$nulls":7},{"$error":"#DIV/0!"}]
[{"$nulls":7},{"$error":"#DIV/0!"}]
[{"$nulls":7},{"$error":"#DIV/0!"}]
[{"$nulls":7},{"$error":"#DIV/0!"}]
[{"$nulls":7},{"$error":"#DIV/0!"}]
[{"$nulls":7},{"$error":"#DIV/0!"}]
[{"$nulls":7},{"$error":"#DIV/0!"}]
[{"$nulls":7},{"$error":"#DIV/0!"}]
[{"$nulls":7},{"$error":"#DIV/0!"}]
[{"$nulls":7},{"$error":"#DIV/0!"}]
[{"$nulls":7},{"$error":"#DIV/0!"}]
[{"$nulls":7},{"$error":"#DIV/0!"}]
[{"$nulls":7},{"$error":"#DIV/0!"}]
[{"$nulls":7},{"$error":"#DIV/0!"}]
[{"$nulls":7},{"$error":"#DIV/0!"}]
[{"$nulls":7},{"$error":"#DIV/0!"}]
[{"$nulls":7},{"$error":"#DIV/0!"}]
[{"$nulls":7},{"$error":"#DIV/0!"}]
[]
[]
[]
[]
[{"$nulls":6},{"$f":"F76","v":0}]
[null,0.2,{"$nulls":4},{"$f":"G80-1","v":-1},{"$f":"G81^G82","v":{"$error":"#DIV/0!"}}]