{"text_format":"3","workbook":"xlsx","n_sheets":8,"sheets":["Inicio_EG","EOC1central","EOC1descenmaxutil","EOC1descentral","EOC1descentral_ESI","EOC1descenmaxben","oculto_EOC","Hoja1"],"not_rendered":{"charts":7,"images":6,"macros":1},"read":"whole","date_system":"1900"}

{"sheet":"Inicio_EG","index":0,"n_rows":34,"n_cols":11,"rows_kept":34,"merged":[[23,0,23,2],[33,10,33,11]]}
{"$rows_empty":23}
["    Descargue la versión Kindle"]
{"$rows_empty":9}
[{"$nulls":10},"Miguel Cervantes Jiménez"]

{"sheet":"EOC1central","index":1,"n_rows":36,"n_cols":4,"rows_kept":36,"hidden":true,"merged":[[5,1,5,3],[16,1,16,3],[32,1,32,2],[33,1,33,2],[34,1,34,2],[35,1,35,2]]}
[]
["EQUILIBRIO GENERAL (ENFOQUE CENTRALIZADO)"]
["ELECCIÓN CANTIDAD DE TRABAJO (OCIO) Y CONSUMO"]
[]
[]
[null,"Función de producción"]
[null,null,"Caso 1","Caso 2"]
[null,"A",{"v":100,"d":"100.0"},{"$f":"C8","v":{"v":100,"d":"100.0"}}]
[null,"alfa",0.5,{"$f":"C9","v":0.5}]
[null,"qbarra",{"v":24,"d":"24.0"},{"$f":"C10","v":{"v":24,"d":"24.0"}}]
[]
[null,null,"Caso 1","Caso 2"]
[null,"Consumo",{"$f":"oculto_EOC!B37","v":{"v":282.842712474619,"d":"282.8"}},{"$f":"oculto_EOC!C37","v":{"v":282.842712474619,"d":"282.8"}}]
[null,"Trabajo",{"$f":"oculto_EOC!B38","v":{"v":8,"d":"8.0"}},{"$f":"oculto_EOC!C38","v":{"v":8,"d":"8.0"}}]
[null,"Ocio",{"$f":"oculto_EOC!B39","v":{"v":16,"d":"16.0"}},{"$f":"oculto_EOC!C39","v":{"v":16,"d":"16.0"}}]
[]
[null,"Función de utilidad "]
[null,null,"Caso 1","Caso 2"]
[null,"Utilidad",{"$f":"oculto_EOC!B43","v":{"v":67.27171322029716,"d":"67.3"}},{"$f":"oculto_EOC!C43","v":{"v":67.27171322029716,"d":"67.3"}}]
[null,"beta",0.5,{"$f":"C20","v":0.5}]
[null,"gamma",0.5,{"$f":"C21","v":0.5}]
[]
[null,null,"Caso 1","Caso 2"]
[null,"PMq",{"$f":"oculto_EOC!B48","v":{"v":17.677669529663685,"d":"17.7"}},{"$f":"oculto_EOC!C48","v":{"v":17.677669529663685,"d":"17.7"}}]
[null,"RMS",{"$f":"oculto_EOC!B49","v":{"v":17.67766952966369,"d":"17.7"}},{"$f":"oculto_EOC!C49","v":{"v":17.67766952966369,"d":"17.7"}}]
{"$rows_empty":7}
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos "]
[null,"Equilibrio"]

{"sheet":"EOC1descenmaxutil","index":2,"n_rows":39,"n_cols":4,"rows_kept":39,"hidden":true,"merged":[[35,1,35,2],[36,1,36,2],[37,1,37,2],[38,1,38,2]]}
[]
[null,"EQUILIBRIO GENERAL"]
[null,"MAXIMIZACIÓN DE LA UTILIDAD"]
[]
[]
[null,"Función utilidad"]
[null,null,"Caso 1","Caso 2"]
[null,"u",{"$f":"oculto_EOC!BD40","v":{"v":53.66563145999495,"d":"53.7"}},{"$f":"oculto_EOC!BE40","v":{"v":53.66563145999495,"d":"53.7"}}]
[null,"beta",0.5,{"$f":"C9","v":0.5}]
[null,"gama",0.5,{"$f":"C10","v":0.5}]
[null,"qbarra",{"v":24,"d":"24.0"},{"$f":"C11","v":{"v":24,"d":"24.0"}}]
[]
[null,null,"Caso 1","Caso 2"]
[null,"Consumo",{"$f":"oculto_EOC!BD45","v":{"v":240,"d":"240.0"}},{"$f":"oculto_EOC!BE45","v":{"v":240,"d":"240.0"}}]
[null,"Trabajo",{"$f":"oculto_EOC!BD46","v":{"v":12,"d":"12.0"}},{"$f":"oculto_EOC!BE46","v":{"v":12,"d":"12.0"}}]
[null,"Ocio",{"$f":"oculto_EOC!BD47","v":{"v":12,"d":"12.0"}},{"$f":"oculto_EOC!BE47","v":{"v":12,"d":"12.0"}}]
[null,"Precio bien ",{"v":1,"d":"1.0"},{"$f":"C17","v":{"v":1,"d":"1.0"}}]
[null,"Salario",{"v":20,"d":"20.0"},{"$f":"C18","v":{"v":20,"d":"20.0"}}]
[null,"Beneficio",0,{"$f":"C19","v":0}]
[null,"Salario real",{"$f":"oculto_EOC!BD57","v":{"v":20,"d":"20.0"}},{"$f":"oculto_EOC!BE57","v":{"v":20,"d":"20.0"}}]
[]
[null,null,"Caso 1","Caso 2"]
[null,"RMSo-c",{"$f":"oculto_EOC!BD57","v":{"v":20,"d":"20.0"}},{"$f":"oculto_EOC!BE57","v":{"v":20,"d":"20.0"}}]
{"$rows_empty":12}
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos "]
[null,"Equilibrio"]

{"sheet":"EOC1descentral","index":3,"n_rows":40,"n_cols":15,"rows_kept":40,"hidden":true,"merged":[[36,1,36,2],[37,1,37,2],[38,1,38,2],[39,1,39,2]]}
[]
[null,"ELECCIÓN CANTIDAD DE OCIO Y CONSUMO"]
[]
[{"$nulls":12},"solución 1","solución 2","solución 3"]
[{"$nulls":12},"Mercado de bienes"]
[null,"Función producción",{"$nulls":9},"producción",{"$f":"(C9*((C25/(C10*C24*C9))^(C10/(C10-1))))","v":152.73593164348964},{"$f":"(D9*((D25/(D10*D24*D9))^(D10/(D10-1))))","v":152.74069665732208},{"$f":"(E9*((E25/(E10*E24*E9))^(E10/(E10-1))))","v":{"$error":"#DIV/0!"}}]
[null,null,"Caso 1","Caso 2",{"$nulls":7},"consumo",{"$f":"(C17/(C17+C16))*((C26+(C27*C11))/C24)","v":152.7346312863869},{"$f":"(D17/(D17+D16))*((D26+(D27*D11))/D24)","v":152.73224893152735},{"$f":"(E17/(E17+E16))*((E26+(E27*E11))/E24)","v":{"$error":"#DIV/0!"}}]
[null,"B",0,{"$f":"C8","v":0},{"$nulls":8},{"$f":"(C9*((C25/(C10*C24*C9))^(C10/(C10-1))))-(C17/(C17+C16))*((C26+(C27*C11))/C24)","v":{"v":1.300357102735461E-3,"d":"0.00"}},{"$f":"(D9*((D25/(D10*D24*D9))^(D10/(D10-1))))-(D17/(D17+D16))*((D26+(D27*D11))/D24)","v":{"v":0.008447725794724192,"d":"0.01"}},{"$f":"(E9*((E25/(E10*E24*E9))^(E10/(E10-1))))-(E17/(E17+E16))*((E26+(E27*E11))/E24)","v":{"$error":"#DIV/0!"}}]
[null,"A",{"v":54,"d":"54.0"},{"$f":"C9","v":{"v":54,"d":"54.0"}}]
[null,"alfa",0.5,{"$f":"C10","v":0.5},{"$nulls":8},"mercado de factore"]
[null,"qbarra",{"v":24,"d":"24.0"},{"$f":"C11","v":{"v":24,"d":"24.0"}},{"$nulls":7},"Demanda q",{"$f":"((C25/(C10*C24*C9))^(1/(C10-1)))","v":8.000090814473504},{"$f":"((D25/(D10*D24*D9))^(1/(D10-1)))","v":8.000589991551466},{"$f":"((E25/(E10*E24*E9))^(1/(E10-1)))","v":{"$error":"#DIV/0!"}}]
[{"$nulls":11},"oferta q",{"$f":"(C11-((C16/(C17+C16))*((C26/C25)+C11)))","v":7.999954592763249},{"$f":"(D11-((D16/(D17+D16))*((D26/D25)+D11)))","v":7.999705004224268},{"$f":"(E11-((E16/(E17+E16))*((E26/E25)+E11)))","v":{"$error":"#DIV/0!"}}]
[null,"Función utilidad",{"$nulls":10},{"$f":"((C25/(C10*C24*C9))^(1/(C10-1)))-(C11-((C16/(C17+C16))*((C26/C25)+C11)))","v":{"v":1.3622171025495788E-4,"d":"0.00"}},{"$f":"((D25/(D10*D24*D9))^(1/(D10-1)))-(D11-((D16/(D17+D16))*((D26/D25)+D11)))","v":{"v":8.8498732719877182E-4,"d":"0.00"}},{"$f":"((E25/(E10*E24*E9))^(1/(E10-1)))-(E11-((E16/(E17+E16))*((E26/E25)+E11)))","v":{"$error":"#DIV/0!"}}]
[null,null,"Caso 1","Caso 2"]
[null,"u",{"$f":"oculto_EOC!BT40","v":{"v":49.43441145436804,"d":"49.4"}},{"$f":"oculto_EOC!BU40","v":{"v":49.43441147897576,"d":"49.4"}}]
[null,"beta",0.5,{"$f":"C16","v":0.5}]
[null,"gamma",0.5,{"$f":"C17","v":0.5}]
[]
[null,null,"Caso 1","Caso 2"]
[null,"Consumo",{"$f":"oculto_EOC!N45","v":{"v":141.42266347991563,"d":"141.4"}},{"$f":"oculto_EOC!BU45","v":{"v":152.74069665732208,"d":"152.7"}}]
[null,"Trabajo",{"$f":"oculto_EOC!N46","v":{"v":8.000147898301385,"d":"8.0"}},{"$f":"oculto_EOC!BU46","v":{"v":8.000589991551466,"d":"8.0"}}]
[null,"Ocio",{"$f":"oculto_EOC!N47","v":{"v":15.999852101698615,"d":"16.0"}},{"$f":"oculto_EOC!BU47","v":{"v":15.999410008448534,"d":"16.0"}}]
[null,"Utilidad",{"$f":"oculto_EOC!N68","v":{"v":47.56828460163299,"d":"47.6"}},{"$f":"oculto_EOC!Q68","v":{"v":47.568284604227735,"d":"47.6"}}]
[null,"Precio bien",{"v":1,"d":"1.0"},{"$f":"C24","v":{"v":1,"d":"1.0"}}]
[null,"Salario",{"v":9.545887364626209,"d":"9.5"},{"v":9.545589563933069,"d":"9.5"}]
[null,"Beneficio",{"$f":"oculto_EOC!BT50","v":{"v":76.36796582174482,"d":"76.4"}},{"$f":"oculto_EOC!BU50","v":{"v":76.37034832866104,"d":"76.4"}}]
[null,"Salario real",{"$f":"oculto_EOC!BT51","v":{"v":9.545887364626209,"d":"9.5"}},{"$f":"oculto_EOC!BU51","v":{"v":9.545589563933069,"d":"9.5"}}]
[null,"Exc. Dem q",{"$f":"oculto_EOC!BT52","v":{"v":1.3622171025495788E-4,"d":"0.0"}},{"$f":"oculto_EOC!BU52","v":{"v":8.8498732719877182E-4,"d":"0.0"}}]
[]
[null,null,"Caso 1","Caso 2"]
[null,"PMq",{"$f":"oculto_EOC!BT56","v":{"v":9.546049910186643,"d":"9.5"}},{"$f":"oculto_EOC!BU56","v":{"v":9.546645568597025,"d":"9.5"}}]
[null,"RMS",{"$f":"oculto_EOC!BT57","v":{"v":9.545887364626209,"d":"9.5"}},{"$f":"oculto_EOC!BU57","v":{"v":9.545589563933069,"d":"9.5"}}]
[]
[]
[]
[]
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos "]
[null,"Equilibrio"]

{"sheet":"EOC1descentral_ESI","index":4,"n_rows":42,"n_cols":15,"rows_kept":42,"hidden":true,"merged":[[38,1,38,2],[39,1,39,2],[40,1,40,2],[41,1,41,2]]}
[]
[null,"ELECCIÓN CANTIDAD DE OCIO Y CONSUMO"]
[null,"Y EFECTOS TOTAL, RIQUEZA Y SUSTITUCIÓN"]
[{"$nulls":12},"solución 1","solución 2","solución 3"]
[{"$nulls":12},"Mercado de bienes"]
[null,"Función Producción",{"$nulls":9},"producción",{"$f":"(C9*((C25/(C10*C24*C9))^(C10/(C10-1))))","v":141.42266347991563},{"$f":"(D9*((D25/(D10*D24*D9))^(D10/(D10-1))))","v":141.4235052219454},{"$f":"(E9*((E25/(E10*E24*E9))^(E10/(E10-1))))","v":141.421663844884}]
[null,null,"Caso 1","Caso 2","Compensada",{"$nulls":6},"consumo",{"$f":"(C17/(C17+C16))*((C26+(C27*C11))/C24)","v":141.42070262506905},{"$f":"(D17/(D17+D16))*((D26+(D27*D11))/D24)","v":141.42028176948253},{"$f":"(E17/(E17+E16))*((E26+(E27*E11))/E24)","v":141.4207815630092}]
[null,"B",0,{"$f":"C8","v":0},{"$f":"oculto_EOC!P33","v":{"v":-8.4174202976328161E-4,"d":"-0.0"}},{"$nulls":7},{"$f":"(C9*((C25/(C10*C24*C9))^(C10/(C10-1))))-(C17/(C17+C16))*((C26+(C27*C11))/C24)","v":{"v":1.9608548465726017E-3,"d":"0.00"}},{"$f":"(D9*((D25/(D10*D24*D9))^(D10/(D10-1))))-(D17/(D17+D16))*((D26+(D27*D11))/D24)","v":{"v":3.223452462862042E-3,"d":"0.00"}},{"$f":"(E9*((E25/(E10*E24*E9))^(E10/(E10-1))))-(E17/(E17+E16))*((E26+(E27*E11))/E24)","v":{"v":8.8228187479444387E-4,"d":"0.00"}}]
[null,"A",{"v":50,"d":"50.0"},{"$f":"C9","v":{"v":50,"d":"50.0"}},{"$f":"oculto_EOC!P34","v":{"v":50,"d":"50.0"}}]
[null,"alfa",0.5,{"$f":"C10","v":0.5},{"$f":"oculto_EOC!P35","v":0.5},{"$nulls":7},"mercado de factore"]
[null,"qbarra",{"v":24,"d":"24.0"},{"$f":"C11","v":{"v":24,"d":"24.0"}},{"$f":"oculto_EOC!P36","v":{"v":24,"d":"24.0"}},{"$nulls":6},"Demanda q",{"$f":"((C25/(C10*C24*C9))^(1/(C10-1)))","v":8.000147898301385},{"$f":"((D25/(D10*D24*D9))^(1/(D10-1)))","v":8.000243131704647},{"$f":"((E25/(E10*E24*E9))^(1/(E10-1)))","v":8.000034801862148}]
[{"$nulls":11},"oferta q",{"$f":"(C11-((C16/(C17+C16))*((C26/C25)+C11)))","v":7.999926050849307},{"$f":"(D11-((D16/(D17+D16))*((D26/D25)+D11)))","v":7.999878434147675},{"$f":"(E11-((E16/(E17+E16))*((E26/E25)+E11)))","v":8.000030215292277}]
[null,"Función Utilidad",{"$nulls":10},{"$f":"((C25/(C10*C24*C9))^(1/(C10-1)))-(C11-((C16/(C17+C16))*((C26/C25)+C11)))","v":{"v":2.2184745207809442E-4,"d":"0.00"}},{"$f":"((D25/(D10*D24*D9))^(1/(D10-1)))-(D11-((D16/(D17+D16))*((D26/D25)+D11)))","v":{"v":3.6469755697154937E-4,"d":"0.00"}},{"$f":"((E25/(E10*E24*E9))^(1/(E10-1)))-(E11-((E16/(E17+E16))*((E26/E25)+E11)))","v":{"v":4.5865698705682689E-6,"d":"0.00"}}]
[null,null,"Caso 1","Caso 2","Compensada"]
[null,"u",{"$f":"oculto_EOC!N40","v":{"v":47.56828460163299,"d":"47.6"}},{"$f":"oculto_EOC!O40","v":{"v":47.568284604227735,"d":"47.6"}},{"$f":"oculto_EOC!P40","v":{"v":47.5681430364682,"d":"47.6"}}]
[null,"beta",0.5,{"$f":"C16","v":0.5},{"$f":"oculto_EOC!P41","v":0.5}]
[null,"gama",0.5,{"$f":"C17","v":0.5},{"$f":"oculto_EOC!P42","v":0.5}]
[]
[null,null,"Caso 1","Caso 2","Compensada"]
[null,"Consumo",{"$f":"oculto_EOC!N45","v":{"v":141.42266347991563,"d":"141.4"}},{"$f":"oculto_EOC!O45","v":{"v":141.4235052219454,"d":"141.4"}},{"$f":"oculto_EOC!P45","v":{"v":141.42082210285423,"d":"141.4"}}]
[null,"Trabajo",{"$f":"oculto_EOC!N46","v":{"v":8.000147898301385,"d":"8.0"}},{"$f":"oculto_EOC!O46","v":{"v":8.000243131704647,"d":"8.0"}},{"$f":"oculto_EOC!P46","v":{"v":8.000034801862148,"d":"8.0"}}]
[null,"Ocio",{"$f":"oculto_EOC!N47","v":{"v":15.999852101698615,"d":"16.0"}},{"$f":"oculto_EOC!O47","v":{"v":15.999756868295353,"d":"16.0"}},{"$f":"oculto_EOC!P47","v":{"v":15.999965198137852,"d":"16.0"}}]
[null,"Utilidad",{"$f":"oculto_EOC!N68","v":{"v":47.56828460163299,"d":"47.6"}},{"$f":"oculto_EOC!Q68","v":{"v":47.568284604227735,"d":"47.6"}},{"$f":"oculto_EOC!T68","v":{"v":47.5681430364682,"d":"47.6"}}]
[null,"Precio Bien",{"v":1,"d":"1.0"},{"$f":"C24","v":{"v":1,"d":"1.0"}},{"$f":"oculto_EOC!P48","v":{"v":1,"d":"1.0"}}]
[null,"Salario",{"v":8.83875306292418,"d":"8.8"},{"v":8.838700455333017,"d":"8.8"},{"v":8.838815539400256,"d":"8.8"}]
[null,"Beneficio",{"$f":"oculto_EOC!N50","v":{"v":70.71133173995781,"d":"70.7"}},{"$f":"oculto_EOC!O50","v":{"v":70.7117526109727,"d":"70.7"}},{"$f":"oculto_EOC!P50","v":{"v":70.70999018041223,"d":"70.7"}}]
[null,"Salario Real",{"$f":"oculto_EOC!N51","v":{"v":8.83875306292418,"d":"8.8"}},{"$f":"oculto_EOC!O51","v":{"v":8.838700455333017,"d":"8.8"}},{"$f":"oculto_EOC!P51","v":{"v":8.838815539400256,"d":"8.8"}}]
[null,"Exc. Dem q",{"$f":"oculto_EOC!N52","v":{"v":2.2184745207809442E-4,"d":"0.0"}},{"$f":"(oculto_EOC!O52)","v":{"v":3.6469755696799666E-4,"d":"0.0"}},{"$f":"(oculto_EOC!P52)","v":{"v":4.5865698705682689E-6,"d":"0.0"}}]
[]
[null,null,"Caso 1","Caso 2","Compensada"]
[null,"PMq",{"$f":"oculto_EOC!N57","v":{"v":8.83875306292418,"d":"8.8"}},{"$f":"oculto_EOC!O57","v":{"v":8.838700455333017,"d":"8.8"}},{"$f":"oculto_EOC!P57","v":{"v":8.838815539400256,"d":"8.8"}}]
[null,"RMS",{"$f":"oculto_EOC!N56","v":{"v":8.8389981720457,"d":"8.8"}},{"$f":"oculto_EOC!O56","v":{"v":8.839103393013804,"d":"8.8"}},{"$f":"oculto_EOC!P56","v":{"v":8.83882060689191,"d":"8.8"}}]
[]
[null,null,"Trabajo","Consumo"]
[null,"ET",{"$f":"oculto_EOC!N60","v":{"v":9.5233403261119065E-5,"d":"0.0"}},{"$f":"oculto_EOC!O60","v":{"v":8.4174202976328161E-4,"d":"0.0"}}]
[null,"EW",{"$f":"oculto_EOC!N61","v":{"v":2.0832984249885556E-4,"d":"0.0"}},{"$f":"oculto_EOC!O61","v":{"v":2.6831190911593694E-3,"d":"0.0"}}]
[null,"ES",{"$f":"oculto_EOC!N62","v":{"v":-1.1309643923773649E-4,"d":"-0.0"}},{"$f":"oculto_EOC!O62","v":{"v":-1.8413770613960878E-3,"d":"-0.0"}}]
[]
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos "]
[null,"Equilibrio"]

{"sheet":"EOC1descenmaxben","index":5,"n_rows":38,"n_cols":4,"rows_kept":38,"hidden":true,"merged":[[34,1,34,2],[35,1,35,2],[36,1,36,2],[37,1,37,2]]}
[]
[null,null,"EQUILIBRIO GENERAL"]
[null,null,"MAXIMIZACIÓN DEL BENEFICIO"]
[]
[]
[null,"Función producción"]
[null,null,"Caso 1","Caso 2"]
[null,"B",{"v":1,"d":"1.0"},{"$f":"C8","v":{"v":1,"d":"1.0"}}]
[null,"A",{"v":100,"d":"100.0"},{"$f":"C9","v":{"v":100,"d":"100.0"}}]
[null,"alfa",0.5,{"$f":"C10","v":0.5}]
[null,"qbarra",{"v":24,"d":"24.0"},{"$f":"C11","v":{"v":24,"d":"24.0"}}]
[]
[null,null,"Caso 1","Caso 2"]
[null,"Producción",{"$f":"oculto_EOC!AN45","v":{"v":283.4858757062147,"d":"283.5"}},{"$f":"oculto_EOC!AO45","v":{"v":283.4858757062147,"d":"283.5"}}]
[null,"Trabajo",{"$f":"oculto_EOC!AN46","v":{"v":7.979826997350698,"d":"8.0"}},{"$f":"oculto_EOC!AO46","v":{"v":7.979826997350698,"d":"8.0"}}]
[null,"Ocio",{"$f":"oculto_EOC!AN47","v":{"v":16.0201730026493,"d":"16.0"}},{"$f":"oculto_EOC!AO47","v":{"v":16.0201730026493,"d":"16.0"}}]
[null,"Precio bien ",{"v":1,"d":"1.0"},{"$f":"C17","v":{"v":1,"d":"1.0"}}]
[null,"Salario",17.7,{"$f":"C18","v":17.7}]
[null,"Ingreso total ",{"$f":"oculto_EOC!AN50","v":{"v":283.4858757062147,"d":"283.5"}},{"$f":"oculto_EOC!AO50","v":{"v":283.4858757062147,"d":"283.5"}}]
[null,"Costo total",{"$f":"oculto_EOC!AN51","v":{"v":141.24293785310735,"d":"141.2"}},{"$f":"oculto_EOC!AO51","v":{"v":141.24293785310735,"d":"141.2"}}]
[null,"Beneficio",{"$f":"oculto_EOC!AN52","v":{"v":142.24293785310735,"d":"142.2"}},{"$f":"oculto_EOC!AO52","v":{"v":142.24293785310735,"d":"142.2"}}]
[null,"Salario real",{"$f":"oculto_EOC!AN53","v":17.7},{"$f":"oculto_EOC!AO53","v":17.7}]
[]
[null,null,"Caso 1","Caso 2"]
[null,"PMq",{"$f":"oculto_EOC!AN56","v":17.7},{"$f":"oculto_EOC!AO56","v":17.7}]
{"$rows_empty":9}
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos "]
[null,"Equilibrio"]

{"sheet":"oculto_EOC","index":6,"n_rows":68,"n_cols":110,"rows_kept":68,"hidden":true}
["EQUILIBRIO GENERAL 1X1X1X1, ENFOQUE CENTRALIZADO",{"$nulls":11},"EQUILIBRIO GENERAL 1X1X1X1, ENFOQUE DESCENTRALIZADO CON EFECTO SUSTITUCIÓN E INGRESO",{"$nulls":25},"EQUILIBRIO GENERAL 1X1X1X1, ENFOQUE DESCENTRALIZADO: MAXIMIZACIÓN DEL BENEFICIO",{"$nulls":15},"EQUILIBRIO GENERAL 1X1X1X1, ENFOQUE DESCENTRALIZADO: MAXIMIZACIÓN DE LA UTILIDAD",{"$nulls":15},"EQUILIBRIO GENERAL 1X1X1X1, ENFOQUE DESCENTRALIZADO"]
["FUNCIÓN DE UTILIDAD",null,null,"FUNCIÓN DE PRODUCCIÓN",null,null,"FUNCIÓN DE UTILIDAD 1",null,null,"FUNCIÓN DE PRODUCCIÓN 1",null,null,"FUNCIÓN DE UTILIDAD 1",null,null,"FUNCIÓN DE PRODUCCIÓN 1",null,"RESTRICCIÓN 1",null,null,"FUNCIÓN DE UTILIDAD 2",null,null,"FUNCIÓN DE PRODUCCIÓN 2",null,"RESTRICCIÓN 2",null,null,"FUNCIÓN DE UTILIDAD COMPENSADA",null,null,"FUNCIÓN DE PRODUCCIÓN COMPENSADA",null,"RESTRICCIÓN COMPENSADA",{"$nulls":4},"FUNCIÓN DE UTILIDAD 1",null,null,"FUNCIÓN DE PRODUCCIÓN 1",null,"RESTRICCIÓN 1",null,null,"FUNCIÓN DE UTILIDAD 2",null,null,"FUNCIÓN DE PRODUCCIÓN 2",null,"RESTRICCIÓN 2",null,null,"FUNCIÓN DE UTILIDAD 1",null,null,"FUNCIÓN DE PRODUCCIÓN 1",null,"RESTRICCIÓN 1",null,null,"FUNCIÓN DE UTILIDAD 2",null,null,"FUNCIÓN DE PRODUCCIÓN 2",null,"RESTRICCIÓN 2",null,null,"FUNCIÓN DE UTILIDAD 1",null,null,"FUNCIÓN DE PRODUCCIÓN 1",null,"RESTRICCIÓN 1",null,null,"FUNCIÓN DE UTILIDAD 2",null,null,"FUNCIÓN DE PRODUCCIÓN 2",null,"RESTRICCIÓN 2",null,null,"FUNCIÓN DE UTILIDAD COMPENSADA",null,null,"FUNCIÓN DE PRODUCCIÓN COMPENSADA",null,"RESTRICCIÓN COMPENSADA"]
["c","O","q","c","q",null,"c","O","q","c","q",null,"c","O","q","c","q","c","q",null,"c","O","q","c","q","c","q",null,"c","O","q","c","q","c","q",{"$nulls":3},"c","O","q","c","q","c","q",null,"c","O","q","c","q","c","q",null,"c","O","q","c","q","c","q",null,"c","O","q","c","q","c","q",null,"c","O","q","c","q","c","q",null,"c","O","q","c","q","c","q",null,"c","O","q","c","q","c","q",{"$nulls":6},"MAXIMIZAICÓN DEL BENEFICIO DE LARGO PLAZO CUANDO VARÍAN LOS PRECIO DEL BIEN Y DE LOS FACTORES"]
[{"$f":"($B$43/((B4)^($B$44)))^(1/$B$45)","v":{"$error":"#DIV/0!"}},{"$f":"$B$34-C4","v":0},24,{"$f":"($B$32*(E4^($B$33)))","v":489.8979485566356},24,null,{"$f":"($C$43/((H4)^($C$44)))^(1/$C$45)","v":{"$error":"#DIV/0!"}},{"$f":"$C$34-I4","v":0},24,{"$f":"($C$32*(K4^($C$33)))","v":489.8979485566356},24,null,{"$f":"($N$40/((N4)^($N$41)))^(1/$N$42)","v":{"$error":"#DIV/0!"}},{"$f":"$N$36-O4","v":0},24,{"$f":"$N$33+($N$34*(Q4^($N$35)))","v":244.9489742783178},24,{"$f":"($N$50/$N$48)+($N$57*Q4)","v":{"v":282.8414052501381,"d":"282.84"}},{"$f":"Q4","v":24},null,{"$f":"($O$40/((V4)^($O$41)))^(1/$O$42)","v":{"$error":"#DIV/0!"}},{"$f":"$O$36-W4","v":0},24,{"$f":"$O$33+($O$34*(Y4^($O$35)))","v":244.9489742783178},24,{"$f":"($O$50/$O$48)+($O$57*Y4)","v":{"v":282.84056353896506,"d":"282.84"}},{"$f":"Y4","v":24},null,{"$f":"(($P$40/((AD4)^($P$41)))^(1/$P$42))","v":{"$error":"#DIV/0!"}},{"$f":"$P$36-AE4","v":0},24,{"$f":"$P$33+($P$34*(AG4^($P$35)))","v":244.94813253628803},24,{"$f":"(($P$50/$P$48)+($P$57*AG4))","v":{"v":282.8415631260184,"d":"282.84"}},{"$f":"AG4","v":24},{"$f":"AC4-AF4","v":{"$error":"#DIV/0!"}},null,null,{"$f":"($N$40/((AN4)^($N$41)))^(1/$N$42)","v":{"$error":"#DIV/0!"}},{"$f":"$N$36-AO4","v":0},24,{"$f":"$AN$33+($AN$34*(AQ4^($AN$35)))","v":{"v":490.8979485566356,"d":"490.90"}},24,{"$f":"($AN$52/$AN$48)+($AN$49*AQ4/$AN$48)","v":{"v":567.0429378531073,"d":"567.04"}},{"$f":"AQ4","v":24},null,{"$f":"($O$40/((AV4)^($O$41)))^(1/$O$42)","v":{"$error":"#DIV/0!"}},{"$f":"$O$36-AW4","v":0},24,{"$f":"$AO$33+($AO$34*(AY4^($AO$35)))","v":{"v":490.8979485566356,"d":"490.90"}},24,{"$f":"($AO$52/$AO$48)+($AO$49*AY4/$AO$48)","v":{"v":567.0429378531073,"d":"567.04"}},{"$f":"AY4","v":24},null,{"$f":"($BD$40/((BD4)^($BD$41)))^(1/$BD$42)","v":{"$error":"#DIV/0!"}},{"$f":"$BD$36-BE4","v":0},24,{"$f":"($AN$34*(BG4^($AN$35)))","v":{"v":489.8979485566356,"d":"489.90"}},24,{"$f":"($BD$52/$BD$48)+($BD$49*BI4/$BD$48)","v":{"v":480,"d":"480.00"}},{"$f":"BG4","v":24},null,{"$f":"($BE$40/((BL4)^($BE$41)))^(1/$BE$42)","v":{"$error":"#DIV/0!"}},{"$f":"$BD$36-BM4","v":0},24,{"$f":"$AO$33+($AO$34*(BO4^($AO$35)))","v":{"v":490.8979485566356,"d":"490.90"}},24,{"$f":"($BE$52/$BE$48)+($BE$49*BO4/$BE$48)","v":{"v":480,"d":"480.00"}},{"$f":"BO4","v":24},null,{"$f":"($BT$40/((BT4)^($BT$41)))^(1/$BT$42)","v":{"$error":"#DIV/0!"}},{"$f":"$BT$36-BU4","v":0},24,{"$f":"$BT$33+($BT$34*(BW4^($BT$35)))","v":{"v":264.5448922205832,"d":"264.54"}},24,{"$f":"($BT$50/$BT$48)+($BT$57*BW4)","v":{"v":305.4692625727738,"d":"305.47"}},{"$f":"BW4","v":24},null,{"$f":"($BU$40/((CB4)^($BU$41)))^(1/$BU$42)","v":{"$error":"#DIV/0!"}},{"$f":"$BU$36-CC4","v":0},24,{"$f":"$BU$33+($BU$34*(CE4^($BU$35)))","v":{"v":264.5448922205832,"d":"264.54"}},24,{"$f":"($BU$50/$BU$48)+($BU$57*CE4)","v":{"v":305.4644978630547,"d":"305.46"}},{"$f":"CE4","v":24},null,{"$f":"(($P$40/((CJ4)^($P$41)))^(1/$P$42))","v":{"$error":"#DIV/0!"}},{"$f":"$P$36-CK4","v":0},24,{"$f":"$P$33+($P$34*(CM4^($P$35)))","v":244.94813253628803},24,{"$f":"(($P$50/$P$48)+($P$57*CM4))","v":{"v":282.8415631260184,"d":"282.84"}},{"$f":"CM4","v":24},{"$f":"CI4-CL4","v":{"$error":"#DIV/0!"}},{"$nulls":4},"Productor A","y",{"$f":"CW5*(CW6^(CW7))*(CW8^(CW9))","v":{"v":78.36211561851586,"d":"78.4"}},"p",{"$f":"(CY5*CY6)-((CY7*CY8)+(CY9*CY10))","v":{"v":783.6211561851587,"d":"783.6"}}]
[{"$f":"($B$43/((B5)^($B$44)))^(1/$B$45)","v":4525.483399593903},{"$f":"$B$34-C5","v":{"v":1,"d":"1.0"}},23,{"$f":"($B$32*(E5^($B$33)))","v":479.5831523312719},23,null,{"$f":"($C$43/((H5)^($C$44)))^(1/$C$45)","v":4525.483399593903},{"$f":"$B$34-I5","v":{"v":1,"d":"1.0"}},23,{"$f":"($C$32*(K5^($C$33)))","v":479.5831523312719},23,null,2262.7416999419543,1,23,239.79157616563595,23,274.0026521872139,{"$f":"Q5","v":23},null,2262.7417001888093,1,23,{"$f":"$O$34*(Y5^($O$35))","v":239.79157616563595},23,{"v":274.0018630836321,"d":"274.00"},{"$f":"Y5","v":23},null,2262.7282319378983,1,23,239.79073442360618,23,{"v":274.00274758661817,"d":"274.00"},{"$f":"AG5","v":23},2022.937497514292,null,null,2262.7416999419543,1,23,{"$f":"$AN$33+($AN$34*(AQ5^($AN$35)))","v":{"v":480.5831523312719,"d":"480.58"}},23,{"$f":"($AN$52/$AN$48)+($AN$49*AQ5/$AN$48)","v":{"v":549.3429378531073,"d":"549.34"}},{"$f":"AQ5","v":23},null,2262.7417001888093,1,23,{"$f":"$AO$33+($AO$34*(AY5^($AO$35)))","v":{"v":480.5831523312719,"d":"480.58"}},23,{"$f":"($AO$52/$AO$48)+($AO$49*AY5/$AO$48)","v":{"v":549.3429378531073,"d":"549.34"}},{"$f":"AY5","v":23},null,{"$f":"($BD$40/((BD5)^($BD$41)))^(1/$BD$42)","v":{"v":2879.9999999999995,"d":"2,880.00"}},{"$f":"$BD$36-BE5","v":{"v":1,"d":"1.0"}},23,{"$f":"($AN$34*(BG5^($AN$35)))","v":{"v":479.5831523312719,"d":"479.58"}},23,{"$f":"($BD$52/$BD$48)+($BD$49*BI5/$BD$48)","v":{"v":460,"d":"460.00"}},{"$f":"BG5","v":23},null,{"$f":"($BE$40/((BL5)^($BE$41)))^(1/$BE$42)","v":{"v":2879.9999999999995,"d":"2,880.00"}},{"$f":"$BD$36-BM5","v":{"v":1,"d":"1.0"}},23,{"$f":"$AO$33+($AO$34*(BO5^($AO$35)))","v":{"v":480.5831523312719,"d":"480.58"}},23,{"$f":"($BE$52/$BE$48)+($BE$49*BO5/$BE$48)","v":{"v":460,"d":"460.00"}},{"$f":"BO5","v":23},null,{"$f":"($BT$40/((BT5)^($BT$41)))^(1/$BT$42)","v":2443.761035839754},{"$f":"$BT$36-BU5","v":{"v":1,"d":"1.0"}},23,{"$f":"$BT$33+($BT$34*(BW5^($BT$35)))","v":{"v":258.97490225888686,"d":"258.97"}},23,{"$f":"($BT$50/$BT$48)+($BT$57*BW5)","v":{"v":295.9233752081476,"d":"295.92"}},{"$f":"BW5","v":23},null,{"$f":"($BU$40/((CB5)^($BU$41)))^(1/$BU$42)","v":2443.7610382726907},{"$f":"$BU$36-CC5","v":{"v":1,"d":"1.0"}},23,{"$f":"$BU$33+($BU$34*(CE5^($BU$35)))","v":{"v":258.97490225888686,"d":"258.97"}},23,{"$f":"($BU$50/$BU$48)+($BU$57*CE5)","v":{"v":295.91890829912165,"d":"295.92"}},{"$f":"CE5","v":23},null,2262.7282319378983,1,23,239.79073442360618,23,{"v":274.00274758661817,"d":"274.00"},{"$f":"CM5","v":23},2022.937497514292,{"$nulls":5},"A",{"v":2,"d":"2.0"},"p",{"v":100,"d":"100.0"},"py",{"$f":"CY5*CY6","v":7836.2115618515845},null,null,"A Productor","B Productor","suma q"]
[2262.7416997969517,{"v":2,"d":"2.0"},22,469.041575982343,22,null,2262.7416997969517,{"v":2,"d":"2.0"},22,469.041575982343,22,null,1131.3708499709771,2,22,234.5207879911715,22,265.16389912428974,22,null,1131.3708500944042,2,22,234.5207879911715,22,{"v":265.16316262829906,"d":"265.16"},22,null,1131.364115968949,2,22,234.51994624914173,22,{"v":265.1639320472179,"d":"265.16"},22,896.8441697198072,null,null,1131.3708499709771,2,22,{"v":470.041575982343,"d":"470.04"},22,{"v":531.6429378531074,"d":"531.64"},22,null,1131.3708500944042,2,22,{"v":470.041575982343,"d":"470.04"},22,{"v":531.6429378531074,"d":"531.64"},22,null,{"$f":"($BD$40/((BD6)^($BD$41)))^(1/$BD$42)","v":{"v":1439.9999999999995,"d":"1,440.00"}},{"v":2,"d":"2.0"},22,{"v":469.041575982343,"d":"469.04"},22,{"v":440,"d":"440.00"},22,null,{"v":1439.9999999999995,"d":"1,440.00"},{"v":2,"d":"2.0"},22,{"v":470.041575982343,"d":"470.04"},22,{"v":440,"d":"440.00"},22,null,1221.8805179198766,{"v":2,"d":"2.0"},22,{"v":253.2824510304652,"d":"253.28"},22,{"v":286.3774878435214,"d":"286.38"},22,null,1221.8805191363451,{"v":2,"d":"2.0"},22,{"v":253.2824510304652,"d":"253.28"},22,{"v":286.37331873518855,"d":"286.37"},22,null,1131.364115968949,2,22,234.51994624914173,22,{"v":265.1639320472179,"d":"265.16"},22,896.8441697198072,{"$nulls":5},"q1",{"$f":"CY8","v":{"v":60.94831214773455,"d":"60.9"}},"y",{"$f":"(CW5^(1/(1-CW7-CW9)))*((CY5*CW7)/CY7)^(CW7/(1-CW7-CW9))*((CY5*CW9)/CY9)^(CW9/(1-CW7-CW9))","v":{"v":78.36211561851584,"d":"78.4"}},"q1w1",{"$f":"CY7*CY8","v":5485.348093296109},null,"q1",{"$f":"CW6","v":{"v":60.94831214773455,"d":"60.9"}},{"$f":"CW16","v":{"v":60.94831214773455,"d":"60.9"}},{"$f":"DE6+DD6","v":{"v":121.8966242954691,"d":"121.9"}}]
[1508.4944665313012,{"v":3,"d":"3.0"},21,458.257569495584,21,null,1508.4944665313012,{"v":3,"d":"3.0"},21,458.257569495584,21,null,754.2472333139848,3,21,229.128784747792,21,256.32514606136556,21,null,754.2472333962698,3,21,229.128784747792,21,{"v":256.32446217296604,"d":"256.32"},21,null,754.2427439792995,3,21,229.12794300576223,21,{"v":256.3251165078176,"d":"256.33"},21,525.1148009735373,null,null,754.2472333139848,3,21,{"v":459.257569495584,"d":"459.26"},21,{"v":513.9429378531073,"d":"513.94"},21,null,754.2472333962698,3,21,{"v":459.257569495584,"d":"459.26"},21,{"v":513.9429378531073,"d":"513.94"},21,null,{"v":959.9999999999999,"d":"960.00"},{"v":3,"d":"3.0"},21,{"v":458.257569495584,"d":"458.26"},21,{"v":420,"d":"420.00"},21,null,{"v":959.9999999999999,"d":"960.00"},{"v":3,"d":"3.0"},21,{"v":459.257569495584,"d":"459.26"},21,{"v":420,"d":"420.00"},21,null,814.5870119465848,{"v":3,"d":"3.0"},21,{"v":247.45908752761534,"d":"247.46"},21,{"v":276.8316004788952,"d":"276.83"},21,null,814.5870127575635,{"v":3,"d":"3.0"},21,{"v":247.45908752761534,"d":"247.46"},21,{"v":276.82772917125544,"d":"276.83"},21,null,754.2427439792995,3,21,229.12794300576223,21,{"v":256.3251165078176,"d":"256.33"},21,525.1148009735373,{"$nulls":5},"a",0.7,"w1",{"v":90,"d":"90.0"},"q2w2",{"$f":"CY9*CY10","v":1567.242312370317},null,"q2",{"$f":"CW8","v":{"v":52.2414104123439,"d":"52.2"}},{"$f":"CW18","v":{"v":52.2414104123439,"d":"52.2"}},{"$f":"DE7+DD7","v":{"v":104.4828208246878,"d":"104.5"}}]
[1131.3708498984759,{"v":4,"d":"4.0"},20,447.21359549995793,20,null,1131.3708498984759,{"v":4,"d":"4.0"},20,447.21359549995793,20,null,565.6854249854886,4,20,223.60679774997897,20,247.48639299844143,20,null,565.6854250472023,4,20,223.60679774997897,20,{"v":247.48576171763304,"d":"247.49"},20,null,565.6820579844746,4,20,223.6059560079492,20,{"v":247.48630096841737,"d":"247.49"},20,342.07610197652536,null,null,565.6854249854886,4,20,{"v":448.21359549995793,"d":"448.21"},20,{"v":496.2429378531074,"d":"496.24"},20,null,565.6854250472023,4,20,{"v":448.21359549995793,"d":"448.21"},20,{"v":496.2429378531074,"d":"496.24"},20,null,{"v":719.9999999999999,"d":"720.00"},{"v":4,"d":"4.0"},20,{"v":447.21359549995793,"d":"447.21"},20,{"v":400,"d":"400.00"},20,null,{"v":719.9999999999999,"d":"720.00"},{"v":4,"d":"4.0"},20,{"v":448.21359549995793,"d":"448.21"},20,{"v":400,"d":"400.00"},20,null,610.9402589599385,{"v":4,"d":"4.0"},20,{"v":241.4953415699773,"d":"241.50"},20,{"v":267.285713114269,"d":"267.29"},20,null,610.9402595681727,{"v":4,"d":"4.0"},20,{"v":241.4953415699773,"d":"241.50"},20,{"v":267.2821396073224,"d":"267.28"},20,null,565.6820579844746,4,20,223.6059560079492,20,{"v":247.48630096841737,"d":"247.49"},20,342.07610197652536,{"$nulls":5},"q2",{"$f":"CY10","v":{"v":52.2414104123439,"d":"52.2"}},"x1",{"$f":"(CW7*CY5*CY6)/CY7","v":{"v":60.94831214773455,"d":"60.9"}},"costo",{"$f":"DA7+DA6","v":7052.590405666426}]
[905.0966799187805,{"v":5,"d":"5.0"},19,435.8898943540674,19,null,905.0966799187805,{"v":5,"d":"5.0"},19,435.8898943540674,19,null,452.54833998839086,5,19,217.9449471770337,19,238.64763993551725,19,null,452.5483400377619,5,19,217.9449471770337,19,{"v":238.6470612623,"d":"238.65"},19,null,452.54564638757955,5,19,217.94410543500393,19,{"v":238.6474854290171,"d":"238.65"},19,234.60154095257562,null,null,452.54833998839086,5,19,{"v":436.8898943540674,"d":"436.89"},19,{"v":478.54293785310733,"d":"478.54"},19,null,452.5483400377619,5,19,{"v":436.8898943540674,"d":"436.89"},19,{"v":478.54293785310733,"d":"478.54"},19,null,{"v":575.9999999999998,"d":"576.00"},{"v":5,"d":"5.0"},19,{"v":435.8898943540674,"d":"435.89"},19,{"v":380,"d":"380.00"},19,null,{"v":575.9999999999998,"d":"576.00"},{"v":5,"d":"5.0"},19,{"v":436.8898943540674,"d":"436.89"},19,{"v":380,"d":"380.00"},19,null,488.7522071679507,{"v":5,"d":"5.0"},19,{"v":235.3805429511964,"d":"235.38"},19,{"v":257.73982574964276,"d":"257.74"},19,null,488.752207654538,{"v":5,"d":"5.0"},19,{"v":235.3805429511964,"d":"235.38"},19,{"v":257.73655004338934,"d":"257.74"},19,null,452.54564638757955,5,19,217.94410543500393,19,{"v":238.6474854290171,"d":"238.65"},19,234.60154095257562,{"$nulls":5},"b",0.2,"w2",{"v":30,"d":"30.0"},"beneficio",{"$f":"DA5-DA8","v":783.6211561851587}]
[754.2472332656507,{"v":6,"d":"6.0"},18,424.2640687119285,18,null,754.2472332656507,{"v":6,"d":"6.0"},18,424.2640687119285,18,null,377.12361665699245,6,18,212.13203435596424,18,229.80888687259306,18,null,377.12361669813487,6,18,212.13203435596424,18,{"v":229.808360806967,"d":"229.81"},18,null,377.1213719896497,6,18,212.13119261393447,18,{"v":229.80866988961685,"d":"229.81"},18,164.9901793757152,null,null,377.12361665699245,6,18,{"v":425.2640687119285,"d":"425.26"},18,{"v":460.8429378531073,"d":"460.84"},18,null,377.12361669813487,6,18,{"v":425.2640687119285,"d":"425.26"},18,{"v":460.8429378531073,"d":"460.84"},18,null,{"v":480,"d":"480.00"},{"v":6,"d":"6.0"},18,{"v":424.2640687119285,"d":"424.26"},18,{"v":360,"d":"360.00"},18,null,{"v":480,"d":"480.00"},{"v":6,"d":"6.0"},18,{"v":425.2640687119285,"d":"425.26"},18,{"v":360,"d":"360.00"},18,null,407.2935059732924,{"v":6,"d":"6.0"},18,{"v":229.10259710444137,"d":"229.10"},18,{"v":248.19393838501657,"d":"248.19"},18,null,407.29350637878184,{"v":6,"d":"6.0"},18,{"v":229.10259710444137,"d":"229.10"},18,{"v":248.19096047945627,"d":"248.19"},18,null,377.1213719896497,6,18,212.13119261393447,18,{"v":229.80866988961685,"d":"229.81"},18,164.9901793757152,{"$nulls":7},"x2",{"$f":"(CW9*CY5*CY6)/CY9","v":{"v":52.2414104123439,"d":"52.2"}}]
[646.4976285134147,{"v":7,"d":"7.0"},17,412.31056256176606,17,null,646.4976285134147,{"v":7,"d":"7.0"},17,412.31056256176606,17,null,323.24881427742196,7,17,206.15528128088303,17,220.97013380966888,17,null,323.24881431268705,7,17,206.15528128088303,17,{"v":220.969660351634,"d":"220.97"},17,null,323.2468902768425,7,17,206.15443953885327,17,{"v":220.9698543502166,"d":"220.97"},17,117.09245073798925,null,null,323.24881427742196,7,17,{"v":413.31056256176606,"d":"413.31"},17,{"v":443.14293785310736,"d":"443.14"},17,null,323.24881431268705,7,17,{"v":413.31056256176606,"d":"413.31"},17,{"v":443.14293785310736,"d":"443.14"},17,null,{"v":411.42857142857133,"d":"411.43"},{"v":7,"d":"7.0"},17,{"v":412.31056256176606,"d":"412.31"},17,{"v":340,"d":"340.00"},17,null,{"v":411.42857142857133,"d":"411.43"},{"v":7,"d":"7.0"},17,{"v":413.31056256176606,"d":"413.31"},17,{"v":340,"d":"340.00"},17,null,349.1087194056791,{"v":7,"d":"7.0"},17,{"v":222.64770378335368,"d":"222.65"},17,{"v":238.64805102039037,"d":"238.65"},17,null,349.1087197532414,{"v":7,"d":"7.0"},17,{"v":222.64770378335368,"d":"222.65"},17,{"v":238.64537091552322,"d":"238.65"},17,null,323.2468902768425,7,17,206.15443953885327,17,{"v":220.9698543502166,"d":"220.97"},17,117.09245073798925]
[565.6854249492379,{"v":8,"d":"8.0"},16,400,16,null,565.6854249492379,{"v":8,"d":"8.0"},16,400,16,null,282.8427124927443,8,16,200,16,212.1313807467447,16,null,282.84271252360105,8,16,200,16,{"v":212.13095989630096,"d":"212.13"},16,null,282.8410289922372,8,16,199.99915825797024,16,{"v":212.13103881081634,"d":"212.13"},16,82.84187073426699,null,null,282.8427124927443,8,16,{"v":401,"d":"401.00"},16,{"v":425.4429378531073,"d":"425.44"},16,null,282.84271252360105,8,16,{"v":401,"d":"401.00"},16,{"v":425.4429378531073,"d":"425.44"},16,null,{"v":359.9999999999999,"d":"360.00"},{"v":8,"d":"8.0"},16,{"v":400,"d":"400.00"},16,{"v":320,"d":"320.00"},16,null,{"v":359.9999999999999,"d":"360.00"},{"v":8,"d":"8.0"},16,{"v":401,"d":"401.00"},16,{"v":320,"d":"320.00"},16,null,305.47012947996916,{"v":8,"d":"8.0"},16,{"v":216,"d":"216.00"},16,{"v":229.10216365576417,"d":"229.10"},16,null,305.4701297840863,{"v":8,"d":"8.0"},16,{"v":216,"d":"216.00"},16,{"v":229.09978135159014,"d":"229.10"},16,null,282.8410289922372,8,16,199.99915825797024,16,{"v":212.13103881081634,"d":"212.13"},16,82.84187073426699]
[502.831488843767,{"v":9,"d":"9.0"},15,387.2983346207417,15,null,502.831488843767,{"v":9,"d":"9.0"},15,387.2983346207417,15,null,251.41574443799493,9,15,193.64916731037084,15,203.2926276838205,15,null,251.41574446542327,9,15,193.64916731037084,15,{"v":203.29225944096794,"d":"203.29"},15,null,251.4142479930998,9,15,193.64832556834108,15,{"v":203.29222327141608,"d":"203.29"},15,57.76592242475871,null,null,251.41574443799493,9,15,{"v":388.2983346207417,"d":"388.30"},15,{"v":407.7429378531074,"d":"407.74"},15,null,251.41574446542327,9,15,{"v":388.2983346207417,"d":"388.30"},15,{"v":407.7429378531074,"d":"407.74"},15,null,{"v":319.9999999999999,"d":"320.00"},{"v":9,"d":"9.0"},15,{"v":387.2983346207417,"d":"387.30"},15,{"v":300,"d":"300.00"},15,null,{"v":319.9999999999999,"d":"320.00"},{"v":9,"d":"9.0"},15,{"v":388.2983346207417,"d":"388.30"},15,{"v":300,"d":"300.00"},15,null,271.5290039821949,{"v":9,"d":"9.0"},15,{"v":209.14110069520052,"d":"209.14"},15,{"v":219.55627629113798,"d":"219.56"},15,null,271.5290042525212,{"v":9,"d":"9.0"},15,{"v":209.14110069520052,"d":"209.14"},15,{"v":219.55419178765706,"d":"219.55"},15,null,251.4142479930998,9,15,193.64832556834108,15,{"v":203.29222327141608,"d":"203.29"},15,57.76592242475871]
[452.54833995939026,{"v":10,"d":"10.0"},14,374.16573867739413,14,null,452.54833995939026,{"v":10,"d":"10.0"},14,374.16573867739413,14,null,226.27416999419538,10,14,187.08286933869707,14,194.45387462089633,14,null,226.2741700188809,10,14,187.08286933869707,14,{"v":194.4535589856349,"d":"194.45"},14,null,226.2728231937898,10,14,187.0820275966673,14,{"v":194.45340773201582,"d":"194.45"},14,39.1907955971225,null,null,226.27416999419538,10,14,{"v":375.16573867739413,"d":"375.17"},14,{"v":390.04293785310733,"d":"390.04"},14,null,226.2741700188809,10,14,{"v":375.16573867739413,"d":"375.17"},14,{"v":390.04293785310733,"d":"390.04"},14,null,{"v":287.99999999999994,"d":"288.00"},{"v":10,"d":"10.0"},14,{"v":374.16573867739413,"d":"374.17"},14,{"v":280,"d":"280.00"},14,null,{"v":287.99999999999994,"d":"288.00"},{"v":10,"d":"10.0"},14,{"v":375.16573867739413,"d":"375.17"},14,{"v":280,"d":"280.00"},14,null,244.37610358397535,{"v":10,"d":"10.0"},14,{"v":202.04949888579284,"d":"202.05"},14,{"v":210.01038892651172,"d":"210.01"},14,null,244.37610382726902,{"v":10,"d":"10.0"},14,{"v":202.04949888579284,"d":"202.05"},14,{"v":210.008602223724,"d":"210.01"},14,null,226.2728231937898,10,14,187.0820275966673,14,{"v":194.45340773201582,"d":"194.45"},14,39.1907955971225,{"$nulls":4},"Productor B","y",{"$f":"CW15*(CW16^(CW17))*(CW18^(CW19))","v":{"v":78.36211561851586,"d":"78.4"}},"p",{"$f":"(CY15*CY16)-((CY17*CY18)+(CY19*CY20))","v":{"v":783.6211561851587,"d":"783.6"}}]
[411.4075817812639,{"v":11,"d":"11.0"},13,360.5551275463989,13,null,411.4075817812639,{"v":11,"d":"11.0"},13,360.5551275463989,13,null,205.703790903814,11,13,180.27756377319946,13,185.61512155797215,13,null,205.7037909262554,11,13,180.27756377319946,13,{"v":185.61485853030192,"d":"185.61"},13,null,205.70256653980894,11,13,180.2767220311697,13,{"v":185.61459219261556,"d":"185.61"},13,25.425844508639244,null,null,205.703790903814,11,13,{"v":361.5551275463989,"d":"361.56"},13,{"v":372.34293785310734,"d":"372.34"},13,null,205.7037909262554,11,13,{"v":361.5551275463989,"d":"361.56"},13,{"v":372.34293785310734,"d":"372.34"},13,null,{"v":261.8181818181818,"d":"261.82"},{"v":11,"d":"11.0"},13,{"v":360.5551275463989,"d":"360.56"},13,{"v":260,"d":"260.00"},13,null,{"v":261.8181818181818,"d":"261.82"},{"v":11,"d":"11.0"},13,{"v":361.5551275463989,"d":"361.56"},13,{"v":260,"d":"260.00"},13,null,222.16009416725038,{"v":11,"d":"11.0"},13,{"v":194.6997688750554,"d":"194.70"},13,{"v":200.46450156188553,"d":"200.46"},13,null,222.16009438842642,{"v":11,"d":"11.0"},13,{"v":194.6997688750554,"d":"194.70"},13,{"v":200.46301265979093,"d":"200.46"},13,null,205.70256653980894,11,13,180.2767220311697,13,{"v":185.61459219261556,"d":"185.61"},13,25.425844508639244,{"$nulls":5},"A",{"$f":"CW5","v":{"v":2,"d":"2.0"}},"p",{"v":100,"d":"100.0"},"py",{"$f":"CY15*CY16","v":7836.2115618515845}]
[377.1236166328253,{"v":12,"d":"12.0"},12,346.41016151377545,12,null,377.1236166328253,{"v":12,"d":"12.0"},12,346.41016151377545,12,null,188.5618083284962,12,12,173.20508075688772,12,176.77636849504796,12,null,188.56180834906746,12,12,173.20508075688772,12,{"v":176.7761580749689,"d":"176.78"},12,null,188.56068599482487,12,12,173.20423901485796,12,{"v":176.7757766532153,"d":"176.78"},12,15.356446979966904,null,null,188.5618083284962,12,12,{"v":347.41016151377545,"d":"347.41"},12,{"v":354.64293785310736,"d":"354.64"},12,null,188.56180834906746,12,12,{"v":347.41016151377545,"d":"347.41"},12,{"v":354.64293785310736,"d":"354.64"},12,null,{"v":239.99999999999997,"d":"240.00"},{"v":12,"d":"12.0"},12,{"v":346.41016151377545,"d":"346.41"},12,{"v":240,"d":"240.00"},12,null,{"v":239.99999999999997,"d":"240.00"},{"v":12,"d":"12.0"},12,{"v":347.41016151377545,"d":"347.41"},12,{"v":240,"d":"240.00"},12,null,203.6467529866462,{"v":12,"d":"12.0"},12,{"v":187.06148721743872,"d":"187.06"},12,{"v":190.91861419725933,"d":"190.92"},12,null,203.64675318939086,{"v":12,"d":"12.0"},12,{"v":187.06148721743872,"d":"187.06"},12,{"v":190.91742309585786,"d":"190.92"},12,null,188.56068599482487,12,12,173.20423901485796,12,{"v":176.7757766532153,"d":"176.78"},12,15.356446979966904,{"$nulls":5},"q1",{"$f":"CY18","v":{"v":60.94831214773455,"d":"60.9"}},"y",{"$f":"(CW15^(1/(1-CW17-CW19)))*((CY15*CW17)/CY17)^(CW17/(1-CW17-CW19))*((CY15*CW19)/CY19)^(CW19/(1-CW17-CW19))","v":{"v":78.36211561851584,"d":"78.4"}},"q1w1",{"$f":"CY17*CY18","v":5485.348093296109}]
[348.11410766106957,{"v":13,"d":"13.0"},11,331.66247903554,11,null,348.11410766106957,{"v":13,"d":"13.0"},11,331.66247903554,11,null,174.0570538416888,13,11,165.83123951777,11,167.93761543212378,11,null,174.05705386067763,13,11,165.83123951777,11,{"v":167.9374576196359,"d":"167.94"},11,null,174.05601784137679,13,11,165.83039777574024,11,{"v":167.93696111381507,"d":"167.94"},11,8.225620065636548,null,null,174.0570538416888,13,11,{"v":332.66247903554,"d":"332.66"},11,{"v":336.9429378531073,"d":"336.94"},11,null,174.05705386067763,13,11,{"v":332.66247903554,"d":"332.66"},11,{"v":336.9429378531073,"d":"336.94"},11,null,{"v":221.53846153846152,"d":"221.54"},{"v":13,"d":"13.0"},11,{"v":331.66247903554,"d":"331.66"},11,{"v":220,"d":"220.00"},11,null,{"v":221.53846153846152,"d":"221.54"},{"v":13,"d":"13.0"},11,{"v":332.66247903554,"d":"332.66"},11,{"v":220,"d":"220.00"},11,null,187.98161814151953,{"v":13,"d":"13.0"},11,{"v":179.0977386791916,"d":"179.10"},11,{"v":181.37272683263313,"d":"181.37"},11,null,187.98161832866853,{"v":13,"d":"13.0"},11,{"v":179.0977386791916,"d":"179.10"},11,{"v":181.37183353192478,"d":"181.37"},11,null,174.05601784137679,13,11,165.83039777574024,11,{"v":167.93696111381507,"d":"167.94"},11,8.225620065636548,{"$nulls":5},"a",{"$f":"CW7","v":0.7},"w1",{"v":90,"d":"90.0"},"q2w2",{"$f":"CY19*CY20","v":1567.242312370317}]
[323.2488142567074,{"v":14,"d":"14.0"},10,316.22776601683796,10,null,323.2488142567074,{"v":14,"d":"14.0"},10,316.22776601683796,10,null,161.62440713871104,14,10,158.11388300841898,10,159.09886236919962,10,null,161.62440715634352,14,10,158.11388300841898,10,{"v":159.09875716430287,"d":"159.10"},10,null,161.6234451384213,14,10,158.11304126638922,10,{"v":159.0981455744148,"d":"159.10"},10,3.5104038720320716,null,null,161.62440713871104,14,10,{"v":317.22776601683796,"d":"317.23"},10,{"v":319.2429378531074,"d":"319.24"},10,null,161.62440715634352,14,10,{"v":317.22776601683796,"d":"317.23"},10,{"v":319.2429378531074,"d":"319.24"},10,null,{"v":205.71428571428567,"d":"205.71"},{"v":14,"d":"14.0"},10,{"v":316.22776601683796,"d":"316.23"},10,{"v":200,"d":"200.00"},10,null,{"v":205.71428571428567,"d":"205.71"},{"v":14,"d":"14.0"},10,{"v":317.22776601683796,"d":"317.23"},10,{"v":200,"d":"200.00"},10,null,174.5543597028396,{"v":14,"d":"14.0"},10,{"v":170.7629936490925,"d":"170.76"},10,{"v":171.8268394680069,"d":"171.83"},10,null,174.55435987662077,{"v":14,"d":"14.0"},10,{"v":170.7629936490925,"d":"170.76"},10,{"v":171.82624396799173,"d":"171.83"},10,null,161.6234451384213,14,10,158.11304126638922,10,{"v":159.0981455744148,"d":"159.10"},10,3.5104038720320716,{"$nulls":5},"q2",{"$f":"CY20","v":{"v":52.2414104123439,"d":"52.2"}},"x1",{"$f":"(CW17*CY15*CY16)/CY17","v":{"v":60.94831214773455,"d":"60.9"}},"costo",{"$f":"DA17+DA16","v":7052.590405666426}]
[301.69889330626023,{"v":15,"d":"15.0"},9,300,9,null,301.69889330626023,{"v":15,"d":"15.0"},9,300,9,null,150.84944666279694,15,9,150,9,150.26010930627544,9,null,150.84944667925393,15,9,150,9,{"v":150.26005670896984,"d":"150.26"},9,null,150.84854879585987,15,9,149.99915825797024,9,{"v":150.25933003501456,"d":"150.26"},9,0.8493905378896329,null,null,150.84944666279694,15,9,{"v":301,"d":"301.00"},9,{"v":301.54293785310733,"d":"301.54"},9,null,150.84944667925393,15,9,{"v":301,"d":"301.00"},9,{"v":301.54293785310733,"d":"301.54"},9,null,{"v":191.99999999999997,"d":"192.00"},{"v":15,"d":"15.0"},9,{"v":300,"d":"300.00"},9,{"v":180,"d":"180.00"},9,null,{"v":191.99999999999997,"d":"192.00"},{"v":15,"d":"15.0"},9,{"v":301,"d":"301.00"},9,{"v":180,"d":"180.00"},9,null,162.91740238931692,{"v":15,"d":"15.0"},9,{"v":162,"d":"162.00"},9,{"v":162.28095210338068,"d":"162.28"},9,null,162.9174025515127,{"v":15,"d":"15.0"},9,{"v":162,"d":"162.00"},9,{"v":162.28065440405865,"d":"162.28"},9,null,150.84854879585987,15,9,149.99915825797024,9,{"v":150.25933003501456,"d":"150.26"},9,0.8493905378896329,{"$nulls":5},"b",{"$f":"CW9","v":0.2},"w2",{"v":30,"d":"30.0"},"beneficio",{"$f":"DA15-DA18","v":783.6211561851587}]
[282.84271247461896,{"v":16,"d":"16.0"},8,282.842712474619,8,null,282.84271247461896,{"v":16,"d":"16.0"},8,282.842712474619,8,null,141.42135624637214,16,8,141.4213562373095,8,141.42135624335125,8,null,141.42135626180058,16,8,141.4213562373095,8,{"v":141.42135625363682,"d":"141.42"},8,null,141.42051449611864,16,8,141.42051449527975,8,{"v":141.42051449561427,"d":"141.42"},8,8.388951755478047e-10,null,null,141.42135624637214,16,8,{"v":283.842712474619,"d":"283.84"},8,{"v":283.84293785310734,"d":"283.84"},8,null,141.42135626180058,16,8,{"v":283.842712474619,"d":"283.84"},8,{"v":283.84293785310734,"d":"283.84"},8,null,{"v":179.99999999999997,"d":"180.00"},{"v":16,"d":"16.0"},8,{"v":282.842712474619,"d":"282.84"},8,{"v":160,"d":"160.00"},8,null,{"v":179.99999999999997,"d":"180.00"},{"v":16,"d":"16.0"},8,{"v":283.842712474619,"d":"283.84"},8,{"v":160,"d":"160.00"},8,null,152.73506473998464,{"v":16,"d":"16.0"},8,{"v":152.73506473629428,"d":"152.74"},8,{"v":152.7350647387545,"d":"152.74"},8,null,152.73506489204317,{"v":16,"d":"16.0"},8,{"v":152.73506473629428,"d":"152.74"},8,{"v":152.73506484012557,"d":"152.74"},8,null,141.42051449611864,16,8,141.42051449527975,8,{"v":141.42051449561427,"d":"141.42"},8,8.388951755478047e-10,{"$nulls":7},"x2",{"$f":"(CW19*CY15*CY16)/CY19","v":{"v":52.2414104123439,"d":"52.2"}}]
[266.20490585846494,{"v":17,"d":"17.0"},7,264.5751311064591,7,null,266.20490585846494,{"v":17,"d":"17.0"},7,264.5751311064591,7,null,133.10245293776202,17,7,132.28756555322954,7,132.58260318042707,7,null,133.1024529522829,17,7,132.28756555322954,7,{"v":132.58265579830382,"d":"132.58"},7,null,133.10166070222928,17,7,132.28672381119978,7,{"v":132.58169895621404,"d":"132.58"},7,0.8149368910295038,null,null,133.10245293776202,17,7,{"v":265.5751311064591,"d":"265.58"},7,{"v":266.14293785310736,"d":"266.14"},7,null,133.1024529522829,17,7,{"v":265.5751311064591,"d":"265.58"},7,{"v":266.14293785310736,"d":"266.14"},7,null,{"v":169.41176470588232,"d":"169.41"},{"v":17,"d":"17.0"},7,{"v":264.5751311064591,"d":"264.58"},7,{"v":140,"d":"140.00"},7,null,{"v":169.41176470588232,"d":"169.41"},{"v":17,"d":"17.0"},7,{"v":265.5751311064591,"d":"265.58"},7,{"v":140,"d":"140.00"},7,null,143.75064916704434,{"v":17,"d":"17.0"},7,{"v":142.8705707974879,"d":"142.87"},7,{"v":143.1891773741283,"d":"143.19"},7,null,143.75064931015828,{"v":17,"d":"17.0"},7,{"v":142.8705707974879,"d":"142.87"},7,{"v":143.18947527619252,"d":"143.19"},7,null,133.10166070222928,17,7,132.28672381119978,7,{"v":132.58169895621404,"d":"132.58"},7,0.8149368910295038]
[251.41574442188357,{"v":18,"d":"18.0"},6,244.9489742783178,6,null,251.41574442188357,{"v":18,"d":"18.0"},6,244.9489742783178,6,null,125.70787221899747,18,6,122.4744871391589,6,123.74385011750289,6,null,125.70787223271164,18,6,122.4744871391589,6,{"v":123.74395534297079,"d":"123.74"},6,null,125.70712399654992,18,6,122.47364539712913,6,{"v":123.74288341681377,"d":"123.74"},6,3.233478599420792,null,null,125.70787221899747,18,6,{"v":245.9489742783178,"d":"245.95"},6,{"v":248.44293785310734,"d":"248.44"},6,null,125.70787223271164,18,6,{"v":245.9489742783178,"d":"245.95"},6,{"v":248.44293785310734,"d":"248.44"},6,null,{"v":160.00000000000003,"d":"160.00"},{"v":18,"d":"18.0"},6,{"v":244.9489742783178,"d":"244.95"},6,{"v":120,"d":"120.00"},6,null,{"v":160.00000000000003,"d":"160.00"},{"v":18,"d":"18.0"},6,{"v":245.9489742783178,"d":"245.95"},6,{"v":120,"d":"120.00"},6,null,135.76450199109746,{"v":18,"d":"18.0"},6,{"v":132.2724461102916,"d":"132.27"},6,{"v":133.64329000950207,"d":"133.64"},6,null,135.76450212626062,{"v":18,"d":"18.0"},6,{"v":132.2724461102916,"d":"132.27"},6,{"v":133.64388571225945,"d":"133.64"},6,null,125.70712399654992,18,6,122.47364539712913,6,{"v":123.74288341681377,"d":"123.74"},6,3.233478599420792]
[238.18333682073174,{"v":19,"d":"19.0"},5,223.60679774997897,5,null,238.18333682073174,{"v":19,"d":"19.0"},5,223.60679774997897,5,null,119.09166841799757,19,5,111.80339887498948,5,114.90509705457872,5,null,119.09166843098993,19,5,111.80339887498948,5,{"v":114.90525488763778,"d":"114.91"},5,null,119.09095957567884,19,5,111.80255713295972,5,{"v":114.90406787741352,"d":"114.90"},5,7.288402442719118,null,null,119.09166841799757,19,5,{"v":224.60679774997897,"d":"224.61"},5,{"v":230.74293785310735,"d":"230.74"},5,null,119.09166843098993,19,5,{"v":224.60679774997897,"d":"224.61"},5,{"v":230.74293785310735,"d":"230.74"},5,null,{"v":151.57894736842098,"d":"151.58"},{"v":19,"d":"19.0"},5,{"v":223.60679774997897,"d":"223.61"},5,{"v":100,"d":"100.00"},5,null,{"v":151.57894736842098,"d":"151.58"},{"v":19,"d":"19.0"},5,{"v":224.60679774997897,"d":"224.61"},5,{"v":100,"d":"100.00"},5,null,128.61900188630284,{"v":19,"d":"19.0"},5,{"v":120.74767078498866,"d":"120.75"},5,{"v":124.09740264487587,"d":"124.10"},5,null,128.61900201435213,{"v":19,"d":"19.0"},5,{"v":120.74767078498866,"d":"120.75"},5,{"v":124.09829614832638,"d":"124.10"},5,null,119.09095957567884,19,5,111.80255713295972,5,{"v":114.90406787741352,"d":"114.90"},5,7.288402442719118]
[226.27416997969513,{"v":20,"d":"20.0"},4,200,4,null,226.27416997969513,{"v":20,"d":"20.0"},4,200,4,null,113.13708499709772,20,4,100,4,106.06634399165453,4,null,113.13708500944047,20,4,100,4,{"v":106.06655443230477,"d":"106.07"},4,null,113.13641159689489,20,4,99.99915825797024,4,{"v":106.06525233801327,"d":"106.07"},4,13.137253338924651,null,null,113.13708499709772,20,4,{"v":201,"d":"201.00"},4,{"v":213.04293785310733,"d":"213.04"},4,null,113.13708500944047,20,4,{"v":201,"d":"201.00"},4,{"v":213.04293785310733,"d":"213.04"},4,null,{"v":143.99999999999994,"d":"144.00"},{"v":20,"d":"20.0"},4,{"v":200,"d":"200.00"},4,{"v":80,"d":"80.00"},4,null,{"v":143.99999999999994,"d":"144.00"},{"v":20,"d":"20.0"},4,{"v":201,"d":"201.00"},4,{"v":80,"d":"80.00"},4,null,122.18805179198768,{"v":20,"d":"20.0"},4,{"v":108,"d":"108.00"},4,{"v":114.55151528024965,"d":"114.55"},4,null,122.1880519136345,{"v":20,"d":"20.0"},4,{"v":108,"d":"108.00"},4,{"v":114.55270658439332,"d":"114.55"},4,null,113.13641159689489,20,4,99.99915825797024,4,{"v":106.06525233801327,"d":"106.07"},4,13.137253338924651]
[215.49920950447162,{"v":21,"d":"21.0"},3,173.20508075688772,3,null,215.49920950447162,{"v":21,"d":"21.0"},3,173.20508075688772,3,null,107.74960475914068,21,3,86.60254037844386,3,97.22759092873035,3,null,107.74960477089567,21,3,86.60254037844386,3,{"v":97.22785397697174,"d":"97.23"},3,null,107.74896342561422,21,3,86.6016986364141,3,{"v":97.22643679861301,"d":"97.23"},3,21.147264789200122,null,null,107.74960475914068,21,3,{"v":174.20508075688772,"d":"174.21"},3,{"v":195.34293785310734,"d":"195.34"},3,null,107.74960477089567,21,3,{"v":174.20508075688772,"d":"174.21"},3,{"v":195.34293785310734,"d":"195.34"},3,null,{"v":137.14285714285714,"d":"137.14"},{"v":21,"d":"21.0"},3,{"v":173.20508075688772,"d":"173.21"},3,{"v":60,"d":"60.00"},3,null,{"v":137.14285714285714,"d":"137.14"},{"v":21,"d":"21.0"},3,{"v":174.20508075688772,"d":"174.21"},3,{"v":60,"d":"60.00"},3,null,116.36957313522639,{"v":21,"d":"21.0"},3,{"v":93.53074360871936,"d":"93.53"},3,{"v":105.00562791562345,"d":"105.01"},3,null,116.3695732510805,{"v":21,"d":"21.0"},3,{"v":93.53074360871936,"d":"93.53"},3,{"v":105.00711702046024,"d":"105.01"},3,null,107.74896342561422,21,3,86.6016986364141,3,{"v":97.22643679861301,"d":"97.23"},3,21.147264789200122]
[205.70379089063195,{"v":22,"d":"22.0"},2,141.4213562373095,2,null,205.70379089063195,{"v":22,"d":"22.0"},2,141.4213562373095,2,null,102.85189545190701,22,2,70.71067811865476,2,88.38883786580618,2,null,102.8518954631277,22,2,70.71067811865476,2,{"v":88.38915352163873,"d":"88.39"},2,null,102.85128326990446,22,2,70.70983637662499,2,{"v":88.38762125921275,"d":"88.39"},2,32.141446893279465,null,null,102.85189545190701,22,2,{"v":142.4213562373095,"d":"142.42"},2,{"v":177.64293785310736,"d":"177.64"},2,null,102.8518954631277,22,2,{"v":142.4213562373095,"d":"142.42"},2,{"v":177.64293785310736,"d":"177.64"},2,null,{"v":130.90909090909088,"d":"130.91"},{"v":22,"d":"22.0"},2,{"v":141.4213562373095,"d":"141.42"},2,{"v":40,"d":"40.00"},2,null,{"v":130.90909090909088,"d":"130.91"},{"v":22,"d":"22.0"},2,{"v":142.4213562373095,"d":"142.42"},2,{"v":40,"d":"40.00"},2,null,111.08004708362516,{"v":22,"d":"22.0"},2,{"v":76.36753236814714,"d":"76.37"},2,{"v":95.45974055099724,"d":"95.46"},2,null,111.08004719421321,{"v":22,"d":"22.0"},2,{"v":76.36753236814714,"d":"76.37"},2,{"v":95.46152745652718,"d":"95.46"},2,null,102.85128326990446,22,2,70.70983637662499,2,{"v":88.38762125921275,"d":"88.39"},2,32.141446893279465]
[196.76014780843062,{"v":23,"d":"23.0"},1,100,1,null,196.76014780843062,{"v":23,"d":"23.0"},1,100,1,null,98.38007391051976,23,1,50,1,79.550084802882,1,null,98.3800739212526,23,1,50,1,{"v":79.5504530663057,"d":"79.55"},1,null,98.37948834512602,23,1,49.99915825797024,1,{"v":79.54880571981249,"d":"79.55"},1,48.380330087155784,null,null,98.38007391051976,23,1,{"v":101,"d":"101.00"},1,{"v":159.94293785310734,"d":"159.94"},1,null,98.3800739212526,23,1,{"v":101,"d":"101.00"},1,{"v":159.94293785310734,"d":"159.94"},1,null,{"v":125.21739130434781,"d":"125.22"},{"v":23,"d":"23.0"},1,{"v":100,"d":"100.00"},1,{"v":20,"d":"20.00"},1,null,{"v":125.21739130434781,"d":"125.22"},{"v":23,"d":"23.0"},1,{"v":101,"d":"101.00"},1,{"v":20,"d":"20.00"},1,null,106.25047981911976,{"v":23,"d":"23.0"},1,{"v":54,"d":"54.00"},1,{"v":85.91385318637103,"d":"85.91"},1,null,106.2504799248996,{"v":23,"d":"23.0"},1,{"v":54,"d":"54.00"},1,{"v":85.9159378925941,"d":"85.92"},1,null,98.37948834512602,23,1,49.99915825797024,1,{"v":79.54880571981249,"d":"79.55"},1,48.380330087155784]
[188.56180831641268,{"v":24,"d":"24.0"},0,0,0,null,188.56180831641268,{"v":24,"d":"24.0"},0,0,0,null,94.28090416424811,24,0,0,0,70.71133173995781,0,null,94.28090417453372,24,0,0,0,{"v":70.7117526109727,"d":"70.71"},0,null,94.28034299741242,24,0,-8.4174202976328161E-4,0,{"v":70.70999018041223,"d":"70.71"},0,94.28118473944218,null,null,94.28090416424811,24,0,{"v":1,"d":"1.00"},0,{"v":142.24293785310735,"d":"142.24"},0,null,94.28090417453372,24,0,{"v":1,"d":"1.00"},0,{"v":142.24293785310735,"d":"142.24"},0,null,{"v":120,"d":"120.00"},{"v":24,"d":"24.0"},0,0,0,0,0,null,{"v":120,"d":"120.00"},{"v":24,"d":"24.0"},0,{"v":1,"d":"1.00"},0,0,0,null,101.8233764933231,{"v":24,"d":"24.0"},0,0,0,{"v":76.36796582174482,"d":"76.37"},0,null,101.82337659469546,{"v":24,"d":"24.0"},0,0,0,{"v":76.37034832866104,"d":"76.37"},0,null,94.28034299741242,24,0,-8.4174202976328161E-4,0,{"v":70.70999018041223,"d":"70.71"},0,94.28118473944218]
[]
["Función Producción"]
[null,"Caso 1","Caso 2",{"$nulls":9},"Función Producción",{"$nulls":25},"Función Producción",{"$nulls":15},"Función Producción",{"$nulls":15},"Función Producción"]
["A",{"$f":"EOC1central!C8","v":{"v":100,"d":"100.0"}},{"$f":"EOC1central!D8","v":{"v":100,"d":"100.0"}},{"$nulls":10},"Caso 1","Caso 2","Compensada",{"$nulls":23},"Caso 1","Caso 2",{"$nulls":14},"Caso 1","Caso 2",{"$nulls":14},"Caso 1","Caso 2","Compensada"]
["alfa",{"$f":"EOC1central!C9","v":0.5},{"$f":"EOC1central!D9","v":0.5},{"$nulls":9},"B",{"$f":"EOC1descentral_ESI!C8","v":0},{"$f":"EOC1descentral_ESI!D8","v":0},{"$f":"(O45-N45)*-1","v":{"v":-8.4174202976328161E-4,"d":"-0.0"}},{"$nulls":22},"B",{"$f":"EOC1descenmaxben!$C8","v":{"v":1,"d":"1.0"}},{"$f":"EOC1descenmaxben!D8","v":{"v":1,"d":"1.0"}},{"$nulls":13},"B",{"$nulls":15},"B",{"$f":"EOC1descentral!C8","v":0},{"$f":"EOC1descentral!D8","v":0},{"$f":"(BU45-BT45)*-1","v":{"v":-4.7650138324399904E-3,"d":"-0.0"}}]
["qbarra",{"$f":"EOC1central!C10","v":{"v":24,"d":"24.0"}},{"$f":"EOC1central!D10","v":{"v":24,"d":"24.0"}},{"$nulls":9},"A",{"$f":"EOC1descentral_ESI!C9","v":{"v":50,"d":"50.0"}},{"$f":"EOC1descentral_ESI!D9","v":{"v":50,"d":"50.0"}},{"$f":"O34","v":{"v":50,"d":"50.0"}},{"$nulls":22},"A",{"$f":"EOC1descenmaxben!$C9","v":{"v":100,"d":"100.0"}},{"$f":"EOC1descenmaxben!D9","v":{"v":100,"d":"100.0"}},{"$nulls":13},"A",{"$nulls":15},"A",{"$f":"EOC1descentral!C9","v":{"v":54,"d":"54.0"}},{"$f":"EOC1descentral!D9","v":{"v":54,"d":"54.0"}},{"$f":"BU34","v":{"v":54,"d":"54.0"}}]
[{"$nulls":12},"alfa",{"$f":"EOC1descentral_ESI!C10","v":0.5},{"$f":"EOC1descentral_ESI!D10","v":0.5},{"$f":"O35","v":0.5},{"$nulls":22},"alfa",{"$f":"EOC1descenmaxben!$C10","v":0.5},{"$f":"EOC1descenmaxben!D10","v":0.5},{"$nulls":13},"alfa",{"$nulls":15},"alfa",{"$f":"EOC1descentral!C10","v":0.5},{"$f":"EOC1descentral!D10","v":0.5},{"$f":"BU35","v":0.5}]
[null,"Caso 1","Caso 2",{"$nulls":9},"qbarra",{"$f":"EOC1descentral_ESI!C11","v":{"v":24,"d":"24.0"}},{"$f":"EOC1descentral_ESI!D11","v":{"v":24,"d":"24.0"}},{"$f":"O36","v":{"v":24,"d":"24.0"}},{"$nulls":22},"qbarra",{"$f":"EOC1descenmaxben!$C11","v":{"v":24,"d":"24.0"}},{"$f":"EOC1descenmaxben!D11","v":{"v":24,"d":"24.0"}},{"$nulls":13},"qbarra",{"$f":"EOC1descenmaxutil!C11","v":{"v":24,"d":"24.0"}},{"$f":"EOC1descenmaxutil!D11","v":{"v":24,"d":"24.0"}},{"$nulls":13},"qbarra",{"$f":"EOC1descentral!C11","v":{"v":24,"d":"24.0"}},{"$f":"EOC1descentral!D11","v":{"v":24,"d":"24.0"}},{"$f":"BU36","v":{"v":24,"d":"24.0"}}]
["Consumo",{"$f":"B32*(B38^(B33))","v":{"v":282.842712474619,"d":"282.8"}},{"$f":"C32*(C38^(C33))","v":{"v":282.842712474619,"d":"282.8"}}]
["Trabajo",{"$f":"B34*((B45*B33)/(B44+(B45*B33)))","v":{"v":8,"d":"8.0"}},{"$f":"C34*((C45*C33)/(C44+(C45*C33)))","v":{"v":8,"d":"8.0"}},{"$nulls":9},"Función Utilidad",{"$nulls":25},"Función Utilidad",{"$nulls":15},"Función Utilidad",{"$nulls":15},"Función Utilidad"]
["Ocio",{"$f":"B34-B38","v":{"v":16,"d":"16.0"}},{"$f":"C34-C38","v":{"v":16,"d":"16.0"}},{"$nulls":10},"Caso 1","Caso 2","Compensada",{"$nulls":23},"Caso 1","Caso 2",{"$nulls":14},"Caso 1","Caso 2",{"$nulls":14},"Caso 1","Caso 2","Compensada"]
[{"$nulls":12},"u",{"$f":"N67^(N41)*N65^(N42)","v":{"v":47.56828460163299,"d":"47.6"}},{"$f":"Q67^(O41)*Q65^(O42)","v":{"v":47.568284604227735,"d":"47.6"}},{"$f":"T67^(P41)*T65^(P42)","v":{"v":47.5681430364682,"d":"47.6"}},{"$nulls":22},"u",{"$nulls":15},"u",{"$f":"BD47^(BD41)*BD45^(BD42)","v":53.66563145999495},{"$f":"BE47^(BE41)*BE45^(BE42)","v":53.66563145999495},{"$nulls":13},"u",{"$f":"BT67^(BT41)*BT65^(BT42)","v":{"v":49.43441145436804,"d":"49.4"}},{"$f":"BW67^(BU41)*BW65^(BU42)","v":{"v":49.43441147897576,"d":"49.4"}},{"$f":"BZ67^(BV41)*BZ65^(BV42)","v":{"$error":"#DIV/0!"}}]
["Función Utilidad",{"$nulls":11},"beta",{"$f":"EOC1descentral_ESI!C16","v":0.5},{"$f":"EOC1descentral_ESI!D16","v":0.5},{"$f":"O41","v":0.5},{"$nulls":22},"beta",{"$nulls":15},"beta",{"$f":"EOC1descenmaxutil!C9","v":0.5},{"$f":"EOC1descenmaxutil!D9","v":0.5},{"$nulls":13},"beta",{"$f":"EOC1descentral!C16","v":0.5},{"$f":"EOC1descentral!D16","v":0.5},{"$f":"BU41","v":0.5}]
[null,"Caso 1","Caso 2",{"$nulls":9},"gama",{"$f":"EOC1descentral_ESI!C17","v":0.5},{"$f":"EOC1descentral_ESI!D17","v":0.5},{"$f":"O42","v":0.5},{"$nulls":22},"gama",{"$nulls":15},"gama",{"$f":"EOC1descenmaxutil!C10","v":0.5},{"$f":"EOC1descenmaxutil!D10","v":0.5},{"$nulls":13},"gama",{"$f":"EOC1descentral!C17","v":0.5},{"$f":"EOC1descentral!D17","v":0.5},{"$f":"BU42","v":0.5}]
["u",{"$f":"B39^(B44)*B37^(B45)","v":{"v":67.27171322029716,"d":"67.3"}},{"$f":"C39^(C44)*C37^(C45)","v":{"v":67.27171322029716,"d":"67.3"}}]
["beta",{"$f":"EOC1central!C20","v":0.5},{"$f":"EOC1central!D20","v":0.5},{"$nulls":10},"Caso 1","Caso 2","Compensada",{"$nulls":23},"Caso 1","Caso 2",{"$nulls":14},"Caso 1","Caso 2",{"$nulls":14},"Caso 1","Caso 2","Compensada"]
["gama",{"$f":"EOC1central!C21","v":0.5},{"$f":"EOC1central!D21","v":0.5},{"$nulls":9},"Consumo",{"$f":"N34*((N49/(N35*N48*N34))^(N35/(N35-1)))","v":{"v":141.42266347991563,"d":"141.4"}},{"$f":"O34*((O49/(O35*O48*O34))^(O35/(O35-1)))","v":{"v":141.4235052219454,"d":"141.4"}},{"$f":"(P34*((P49/(P35*P48*P34))^(P35/(P35-1))))+P33","v":{"v":141.42082210285423,"d":"141.4"}},{"$nulls":22},"Producción",{"$f":"AN33+AN34*(AN46^(AN35))","v":{"v":283.4858757062147,"d":"283.5"}},{"$f":"AO33+AO34*(AO46^(AO35))","v":{"v":283.4858757062147,"d":"283.5"}},{"$nulls":13},"Consumo",{"$f":"((BD42/(BD42+BD41))*((BD52+(BD49*BD36))/BD48))","v":{"v":240,"d":"240.0"}},{"$f":"((BE42/(BE42+BE41))*((BE52+(BE49*BE36))/BE48))","v":{"v":240,"d":"240.0"}},{"$nulls":13},"Consumo",{"$f":"BT34*((BT49/(BT35*BT48*BT34))^(BT35/(BT35-1)))","v":{"v":152.73593164348964,"d":"152.7"}},{"$f":"BU34*((BU49/(BU35*BU48*BU34))^(BU35/(BU35-1)))","v":{"v":152.74069665732208,"d":"152.7"}},{"$f":"(BV34*((BV49/(BV35*BV48*BV34))^(BV35/(BV35-1))))+BV33","v":{"$error":"#DIV/0!"}}]
[{"$nulls":12},"Trabajo",{"$f":"(N49/(N35*N48*N34))^(1/(N35-1))","v":{"v":8.000147898301385,"d":"8.0"}},{"$f":"(O49/(O35*O48*O34))^(1/(O35-1))","v":{"v":8.000243131704647,"d":"8.0"}},{"$f":"(P49/(P35*P48*P34))^(1/(P35-1))","v":{"v":8.000034801862148,"d":"8.0"}},{"$nulls":22},"Trabajo",{"$f":"(AN49/(AN35*AN48*AN34))^(1/(AN35-1))","v":{"v":7.979826997350698,"d":"8.0"}},{"$f":"(AO49/(AO35*AO48*AO34))^(1/(AO35-1))","v":{"v":7.979826997350698,"d":"8.0"}},{"$nulls":13},"Trabajo",{"$f":"BD36-((BD41/(BD42+BD41))*((BD52+(BD49*BD36))/BD49))","v":{"v":12,"d":"12.0"}},{"$f":"BE36-((BE41/(BE42+BE41))*((BE52+(BE49*BE36))/BE49))","v":{"v":12,"d":"12.0"}},{"$nulls":13},"Trabajo",{"$f":"(BT49/(BT35*BT48*BT34))^(1/(BT35-1))","v":{"v":8.000090814473504,"d":"8.0"}},{"$f":"(BU49/(BU35*BU48*BU34))^(1/(BU35-1))","v":{"v":8.000589991551466,"d":"8.0"}},{"$f":"(BV49/(BV35*BV48*BV34))^(1/(BV35-1))","v":{"$error":"#DIV/0!"}}]
[null,"Caso 1","Caso 2",{"$nulls":9},"Ocio",{"$f":"N36-N46","v":{"v":15.999852101698615,"d":"16.0"}},{"$f":"O36-O46","v":{"v":15.999756868295353,"d":"16.0"}},{"$f":"P36-P46","v":{"v":15.999965198137852,"d":"16.0"}},{"$nulls":22},"Ocio",{"$f":"AN36-AN46","v":{"v":16.0201730026493,"d":"16.0"}},{"$f":"AO36-AO46","v":{"v":16.0201730026493,"d":"16.0"}},{"$nulls":13},"Ocio",{"$f":"BD36-BD46","v":{"v":12,"d":"12.0"}},{"$f":"BE36-BE46","v":{"v":12,"d":"12.0"}},{"$nulls":13},"Ocio",{"$f":"BT36-BT46","v":{"v":15.999909185526496,"d":"16.0"}},{"$f":"BU36-BU46","v":{"v":15.999410008448534,"d":"16.0"}},{"$f":"BV36-BV46","v":{"$error":"#DIV/0!"}}]
["PMq",{"$f":"B33*B32*(B38^(B33-1))","v":{"v":17.677669529663685,"d":"17.7"}},{"$f":"C33*C32*(C38^(C33-1))","v":{"v":17.677669529663685,"d":"17.7"}},{"$nulls":9},"Precio Bien",{"$f":"EOC1descentral_ESI!C24","v":{"v":1,"d":"1.0"}},{"$f":"EOC1descentral_ESI!D24","v":{"v":1,"d":"1.0"}},{"$f":"O48","v":{"v":1,"d":"1.0"}},{"$nulls":22},"Precio Bien",{"$f":"EOC1descenmaxben!C17","v":{"v":1,"d":"1.0"}},{"$f":"EOC1descenmaxben!D17","v":{"v":1,"d":"1.0"}},{"$nulls":13},"Precio Bien",{"$f":"EOC1descenmaxutil!C17","v":{"v":1,"d":"1.0"}},{"$f":"EOC1descenmaxutil!D17","v":{"v":1,"d":"1.0"}},{"$nulls":13},"Precio Bien",{"$f":"EOC1descentral!C24","v":{"v":1,"d":"1.0"}},{"$f":"EOC1descentral!D24","v":{"v":1,"d":"1.0"}},{"$f":"BU48","v":{"v":1,"d":"1.0"}}]
["RMS",{"$f":"(B44*B37)/(B45*B39)","v":{"v":17.67766952966369,"d":"17.7"}},{"$f":"(C44*C37)/(C45*C39)","v":{"v":17.67766952966369,"d":"17.7"}},{"$nulls":9},"Salario",{"$f":"EOC1descentral_ESI!C25","v":{"v":8.83875306292418,"d":"8.8"}},{"$f":"EOC1descentral_ESI!D25","v":{"v":8.838700455333017,"d":"8.8"}},{"$f":"EOC1descentral_ESI!E25","v":{"v":8.838815539400256,"d":"8.8"}},{"$nulls":22},"Salario",{"$f":"EOC1descenmaxben!C18","v":17.7},{"$f":"EOC1descenmaxben!D18","v":17.7},{"$nulls":13},"Salario",{"$f":"EOC1descenmaxutil!C18","v":{"v":20,"d":"20.0"}},{"$f":"EOC1descenmaxutil!D18","v":{"v":20,"d":"20.0"}},{"$nulls":13},"Salario",{"$f":"EOC1descentral!C25","v":{"v":9.545887364626209,"d":"9.5"}},{"$f":"EOC1descentral!D25","v":{"v":9.545589563933069,"d":"9.5"}},{"$f":"EOC1descentral_ESI!BK25","v":0}]
[{"$nulls":12},"Beneficio",{"$f":"N48*N45-N46*N49","v":{"v":70.71133173995781,"d":"70.7"}},{"$f":"O48*O45-O46*O49","v":{"v":70.7117526109727,"d":"70.7"}},{"$f":"P48*P45-P46*P49","v":{"v":70.70999018041223,"d":"70.7"}},{"$nulls":22},"Ingreso Total",{"$f":"AN45*AN48","v":{"v":283.4858757062147,"d":"283.5"}},{"$f":"AO45*AO48","v":{"v":283.4858757062147,"d":"283.5"}},{"$nulls":13},"Ingreso Total",{"$nulls":15},"Beneficio",{"$f":"BT48*BT45-BT46*BT49","v":{"v":76.36796582174482,"d":"76.4"}},{"$f":"BU48*BU45-BU46*BU49","v":{"v":76.37034832866104,"d":"76.4"}},{"$f":"BV48*BV45-BV46*BV49","v":{"$error":"#DIV/0!"}}]
[{"$nulls":12},"Salario Real",{"$f":"N49/N48","v":{"v":8.83875306292418,"d":"8.8"}},{"$f":"O49/O48","v":{"v":8.838700455333017,"d":"8.8"}},{"$f":"P49/P48","v":{"v":8.838815539400256,"d":"8.8"}},{"$nulls":22},"Costo Total",{"$f":"AN46*AN49","v":{"v":141.24293785310735,"d":"141.2"}},{"$f":"AO46*AO49","v":{"v":141.24293785310735,"d":"141.2"}},{"$nulls":13},"Costo Total",{"$nulls":15},"Salario Real",{"$f":"BT49/BT48","v":{"v":9.545887364626209,"d":"9.5"}},{"$f":"BU49/BU48","v":{"v":9.545589563933069,"d":"9.5"}},{"$f":"BV49/BV48","v":0}]
[{"$nulls":12},"Exc. Dem q",{"$f":"N46-N66","v":{"v":2.2184745207809442E-4,"d":"0.0"}},{"$f":"O46-Q66","v":{"v":3.6469755696799666E-4,"d":"0.0"}},{"$f":"P46-T66","v":{"v":4.5865698705682689E-6,"d":"0.0"}},{"$nulls":22},"Beneficio",{"$f":"AN48*AN45-AN46*AN49","v":{"v":142.24293785310735,"d":"142.2"}},{"$f":"AO48*AO45-AO46*AO49","v":{"v":142.24293785310735,"d":"142.2"}},{"$nulls":13},"Beneficio",{"$f":"EOC1descenmaxutil!C19","v":0},{"$f":"EOC1descenmaxutil!D19","v":0},{"$nulls":13},"Exc. Dem q",{"$f":"BT46-BT66","v":{"v":1.3622171025495788E-4,"d":"0.0"}},{"$f":"BU46-BW66","v":{"v":8.8498732719877182E-4,"d":"0.0"}},{"$f":"BV46-BZ66","v":{"$error":"#DIV/0!"}}]
[{"$nulls":38},"Salario Real",{"$f":"AN49/AN48","v":17.7},{"$f":"AO49/AO48","v":17.7},{"$nulls":13},"Salario Real",{"$f":"BD49/BD48","v":{"v":20,"d":"20.0"}},{"$f":"BE49/BE48","v":{"v":20,"d":"20.0"}}]
[]
[{"$nulls":13},"Caso 1","Caso 2","Compensada",{"$nulls":23},"Caso 1","Caso 2",{"$nulls":14},"Caso 1","Caso 2",{"$nulls":14},"Caso 1","Caso 2","Compensada"]
[{"$nulls":12},"PMq",{"$f":"(N41/N42)*(N45/(N36-N46))","v":{"v":8.8389981720457,"d":"8.8"}},{"$f":"(O41/O42)*(O45/(O36-O46))","v":{"v":8.839103393013804,"d":"8.8"}},{"$f":"(P41/P42)*(P45/(P36-P46))","v":{"v":8.83882060689191,"d":"8.8"}},{"$nulls":22},"PMq",{"$f":"AN35*AN34*(AN46^(AN35-1))","v":17.7},{"$f":"AO35*AO34*(AO46^(AO35-1))","v":17.7},{"$nulls":13},"PMq",{"$f":"BD35*BD34*(BD46^(BD35-1))","v":0},{"$f":"BE35*BE34*(BE46^(BE35-1))","v":0},{"$nulls":13},"PMq",{"$f":"(BT41/BT42)*(BT45/(BT36-BT46))","v":{"v":9.546049910186643,"d":"9.5"}},{"$f":"(BU41/BU42)*(BU45/(BU36-BU46))","v":{"v":9.546645568597025,"d":"9.5"}},{"$f":"(BV41/BV42)*(BV45/(BV36-BV46))","v":{"$error":"#DIV/0!"}}]
[{"$nulls":12},"RMS",{"$f":"N35*N34*(N46^(N35-1))","v":{"v":8.83875306292418,"d":"8.8"}},{"$f":"O35*O34*(O46^(O35-1))","v":{"v":8.838700455333017,"d":"8.8"}},{"$f":"P35*P34*(P46^(P35-1))","v":{"v":8.838815539400256,"d":"8.8"}},{"$nulls":22},"RMS",{"$nulls":15},"RMS",{"$f":"(BD41*BD45)/(BD42*BD47)","v":{"v":20,"d":"20.0"}},{"$f":"(BE41*BE45)/(BE42*BE47)","v":{"v":20,"d":"20.0"}},{"$nulls":13},"RMS",{"$f":"BT35*BT34*(BT46^(BT35-1))","v":{"v":9.545887364626209,"d":"9.5"}},{"$f":"BU35*BU34*(BU46^(BU35-1))","v":{"v":9.545589563933069,"d":"9.5"}},{"$f":"BV35*BV34*(BV46^(BV35-1))","v":{"$error":"#DIV/0!"}}]
[]
[{"$nulls":13},"Trabajo","Consumo",{"$nulls":24},"Trabajo","Consumo",{"$nulls":14},"Trabajo","Consumo",{"$nulls":14},"Trabajo","Consumo"]
[{"$nulls":12},"ET",{"$f":"O46-N46","v":{"v":9.5233403261119065E-5,"d":"0.0"}},{"$f":"O45-N45","v":{"v":8.4174202976328161E-4,"d":"0.0"}},{"$nulls":23},"ET",{"$nulls":15},"ET",{"$nulls":15},"ET",{"$f":"BU46-BT46","v":{"v":4.9917707796254263E-4,"d":"0.0"}},{"$f":"BU45-BT45","v":{"v":4.7650138324399904E-3,"d":"0.0"}}]
[{"$nulls":12},"EW",{"$f":"O46-P46","v":{"v":2.0832984249885556E-4,"d":"0.0"}},{"$f":"O45-P45","v":{"v":2.6831190911593694E-3,"d":"0.0"}},{"$nulls":23},"EW",{"$nulls":15},"EW",{"$nulls":15},"EW",{"$f":"BU46-BV46","v":{"$error":"#DIV/0!"}},{"$f":"BU45-BV45","v":{"$error":"#DIV/0!"}}]
[{"$nulls":12},"ES",{"$f":"P46-N46","v":{"v":-1.1309643923773649E-4,"d":"-0.0"}},{"$f":"P45-N45","v":{"v":-1.8413770613960878E-3,"d":"-0.0"}},{"$nulls":23},"ES",{"$nulls":15},"ES",{"$nulls":15},"ES",{"$f":"BV46-BT46","v":{"$error":"#DIV/0!"}},{"$f":"BV45-BT45","v":{"$error":"#DIV/0!"}}]
[]
[{"$nulls":12},"FUNCIÓN UTILIDAD 1",null,null,"FUNCIÓN UTILIDAD 2",null,null,"FUNCIÓN UTILIDAD COMPENSADA",{"$nulls":19},"FUNCIÓN UTILIDAD 1",null,null,"FUNCIÓN UTILIDAD 2",{"$nulls":12},"FUNCIÓN UTILIDAD 1",null,null,"FUNCIÓN UTILIDAD 2",{"$nulls":12},"FUNCIÓN UTILIDAD 1",null,null,"FUNCIÓN UTILIDAD 2",null,null,"FUNCIÓN UTILIDAD COMPENSADA"]
[{"$nulls":12},"c",{"$f":"(N42/(N41+N42))*(((N50+(N49*N36))/N48))","v":141.42070262506905},null,"c",{"$f":"(O42/(O41+O42))*(((O50+(O49*O36))/O48))","v":141.42028176948253},null,"c",{"$f":"(P42/(P41+P42))*(((P50+(P49*P36))/P48))","v":141.4207815630092},{"$nulls":18},"c",{"$f":"(AN42/(AN41+AN42))*(((AN52+(AN49*AN36))/AN48))","v":{"$error":"#DIV/0!"}},null,"c",{"$f":"(AO42/(AO41+AO42))*(((AO52+(AO49*AO36))/AO48))","v":{"$error":"#DIV/0!"}},{"$nulls":11},"c",{"$f":"(BD42/(BD41+BD42))*(((BD52+(BD49*BD36))/BD48))","v":240},null,"c",{"$f":"(BE42/(BE41+BE42))*(((BE52+(BE49*BE36))/BE48))","v":240},{"$nulls":11},"c",{"$f":"(BT42/(BT41+BT42))*(((BT50+(BT49*BT36))/BT48))","v":152.7346312863869},null,"c",{"$f":"(BU42/(BU41+BU42))*(((BU50+(BU49*BU36))/BU48))","v":152.73224893152735},null,"c",{"$f":"(BV42/(BV41+BV42))*(((BV50+(BV49*BV36))/BV48))","v":{"$error":"#DIV/0!"}}]
[{"$nulls":12},"q",{"$f":"N36-N67","v":7.999926050849307},null,"q",{"$f":"O36-Q67","v":7.9998784341476785},null,"q",{"$f":"P36-T67","v":8.000030215292277},{"$nulls":18},"q",{"$f":"AN36-AN67","v":{"$error":"#DIV/0!"}},null,"q",{"$f":"AO36-AQ67","v":{"$error":"#DIV/0!"}},{"$nulls":11},"q",{"$f":"BD36-BD67","v":12},null,"q",{"$f":"BE36-BG67","v":12},{"$nulls":11},"q",{"$f":"BT36-BT67","v":7.999954592763249},null,"q",{"$f":"BU36-BW67","v":7.999705004224268},null,"q",{"$f":"BV36-BZ67","v":{"$error":"#DIV/0!"}}]
[{"$nulls":12},"qb-q",{"$f":"(N41/(N41+N42))*((N50+(N49*N36))/N49)","v":16.000073949150693},null,"qb-q",{"$f":"(O41/(O41+O42))*((O50+(O49*O36))/O49)","v":16.00012156585232},null,"qb-q",{"$f":"(P41/(P41+P42))*((P50+(P49*P36))/P49)","v":15.999969784707723},{"$nulls":18},"qb-q",{"$f":"(AN41/(AN41+AN42))*((AN52+(AN49*AN36))/AN49)","v":{"$error":"#DIV/0!"}},null,"qb-q",{"$f":"(AO41/(AO41+AO42))*((AO52+(AO49*AO36))/AO49)","v":{"$error":"#DIV/0!"}},{"$nulls":11},"qb-q",{"$f":"(BD41/(BD41+BD42))*((BD52+(BD49*BD36))/BD49)","v":12},null,"qb-q",{"$f":"(BE41/(BE41+BE42))*((BE52+(BE49*BE36))/BE49)","v":12},{"$nulls":11},"qb-q",{"$f":"(BT41/(BT41+BT42))*((BT50+(BT49*BT36))/BT49)","v":16.00004540723675},null,"qb-q",{"$f":"(BU41/(BU41+BU42))*((BU50+(BU49*BU36))/BU49)","v":16.000294995775732},null,"qb-q",{"$f":"(BV41/(BV41+BV42))*((BV50+(BV49*BV36))/BV49)","v":{"$error":"#DIV/0!"}}]
[{"$nulls":12},"U",{"$f":"N67^(N41)*N65^(N42)","v":47.56828460163299},null,"U",{"$f":"Q67^(O41)*Q65^(O42)","v":47.568284604227735},null,"U",{"$f":"T67^(P41)*T65^(P42)","v":47.5681430364682},{"$nulls":18},"U",{"$f":"AN67^(AN41)*AN65^(AN42)","v":{"$error":"#DIV/0!"}},null,"U",{"$f":"AQ67^(AO41)*AQ65^(AO42)","v":{"$error":"#DIV/0!"}},{"$nulls":11},"U",{"$f":"BD67^(BD41)*BD65^(BD42)","v":53.66563145999495},null,"U",{"$f":"BG67^(BE41)*BG65^(BE42)","v":53.66563145999495},{"$nulls":11},"U",{"$f":"BT67^(BT41)*BT65^(BT42)","v":49.43441145436804},null,"U",{"$f":"BW67^(BU41)*BW65^(BU42)","v":49.43441147897576},null,"U",{"$f":"BZ67^(BV41)*BZ65^(BV42)","v":{"$error":"#DIV/0!"}}]

{"sheet":"Hoja1","index":7,"n_rows":62,"n_cols":9,"rows_kept":62,"hidden":true}
["c","O","q","u","c","O","q","beneficio","benef calculado"]
[{"$f":"($D$2/((B2)^($D$6)))^(1/$D$4)","v":{"$error":"#DIV/0!"}},{"$f":"$D$8-C2","v":0},24,{"$f":"(E30^(D4))*(F30^(D6))","v":57.49753667632309},{"$f":"($H$2/$H$6)+(($H$4/$H$6)*G2)","v":147},{"$f":"$D$8-G2","v":0},24,15,{"$f":"(H6*E30)-(H4*G30)","v":14.999999999999943}]
[326.4259126706461,1,23,"gama",{"$f":"($H$2/$H$6)+(($H$4/$H$6)*G3)","v":141},1,23,"w"]
[219.66834937180786,2,22,0.7,135,2,22,30]
[174.23841431801333,3,21,"beta",129,3,21,"p"]
[147.82583686737385,4,20,0.4,123,4,20,5]
[130.1287314149445,5,19,"qbarra",117,5,19]
[117.25375769728524,6,18,24,111,6,18]
[107.36715894141582,7,17,null,105,7,17]
[99.47941115791888,8,16,null,99,8,16]
[93.0043352737349,9,15,null,93,9,15]
[87.57014233918898,10,14,null,87,10,14]
[82.92836302893814,11,13,null,81,11,13]
[78.90592753582192,12,12,null,75,12,12]
[75.3781663501695,13,11,null,69,13,11]
[72.25273995082013,14,10,null,63,14,10]
[69.45963215191,15,9,null,57,15,9]
[66.9446793201982,16,8,null,51,16,8]
[64.66524951909743,17,7,null,45,17,7]
[62.58727638028203,18,6,null,39,18,6]
[60.683173358402385,19,5,null,33,19,5]
[58.93033572157866,20,4,null,27,20,4]
[57.31004432438448,21,3,null,21,21,3]
[55.80664988766686,22,2,null,15,22,2]
[54.4069568369334,23,1,null,9,23,1]
[53.09975153514869,24,0,null,3,24,0]
[]
[]
[{"$nulls":4},"c","O","q"]
[{"$nulls":4},{"$f":"($D$4/($D$4+$D$6))*(($H$2+($H$4*$D$8))/$H$6)","v":93.54545454545453},{"$f":"($D$6/($D$4+$D$6))*(($H$2+($H$4*$D$8))/$H$4)","v":8.90909090909091},{"$f":"$D$8-F30","v":15.09090909090909}]
[]
[]
["c","O","q","u","c","O","q","beneficio","benef calculado"]
[{"$f":"($D$34/((B34)^($D$38)))^(1/$D$36)","v":{"$error":"#DIV/0!"}},{"$f":"$D$40-C34","v":0},24,{"$f":"(E62^(D36))*(F62^(D38))","v":36.18924799971716},{"$f":"($H$34/$H$38)+(($H$36/$H$38)*G34)","v":75},{"$f":"$D$40-G34","v":0},24,15,{"$f":"(H38*E62)-(H36*G62)","v":14.999999999999972}]
[{"$f":"($D$34/((B35)^($D$38)))^(1/$D$36)","v":168.4776230675199},{"$f":"$D$40-C35","v":1},23,"gama",{"$f":"($H$34/$H$38)+(($H$36/$H$38)*G35)","v":72},{"$f":"$D$40-G35","v":1},23,"w"]
[113.37703267040828,2,22,{"$f":"D4","v":0.7},69,2,22,15]
[89.92936146270716,3,21,"beta",66,3,21,"p"]
[76.29708505559367,4,20,{"$f":"D6","v":0.4},63,4,20,5]
[67.16310963860876,5,19,"qbarra",60,5,19]
[60.51797245798119,6,18,{"$f":"D8","v":24},57,6,18]
[55.41521990692436,7,17,null,54,7,17]
[51.3441307368054,8,16,null,51,8,16]
[48.00216138999736,9,15,null,48,9,15]
[45.197421100195804,10,14,null,45,10,14]
[42.801667838462265,11,13,null,42,11,13]
[40.725575394458225,12,12,null,39,12,12]
[38.90479831690968,13,11,null,36,13,11]
[37.29167757374691,14,10,null,33,14,10]
[35.850075836060945,15,9,null,30,15,9]
[34.55203772460365,16,8,null,27,16,8]
[33.37555969411652,17,7,null,24,17,7]
[32.30305913078347,18,6,null,21,18,6]
[31.320297840243295,19,5,null,18,19,5]
[30.41560888261963,20,4,null,15,20,4]
[29.57933077882996,21,3,null,12,21,3]
[28.803386494386235,22,2,null,9,22,2]
[28.080965421002766,23,1,null,6,23,1]
[27.406279884232436,24,0,null,3,24,0]
[]
[]
[{"$nulls":4},"c","O","q"]
[{"$nulls":4},{"$f":"($D$36/($D$36+$D$38))*(($H$34+($H$36*$D$40))/$H$38)","v":47.72727272727272},{"$f":"($D$38/($D$36+$D$38))*(($H$34+($H$36*$D$40))/$H$36)","v":9.090909090909092},{"$f":"$D$8-F62","v":14.909090909090908}]