{"text_format":"3","workbook":"xlsx","n_sheets":11,"sheets":["Inicio EPar","Productor","Mercado homo","Oculto mercadohomo","Oculto prod","Consumidor","Oculto EC","Mercado parcial","Oculto mercado","Mercadogral","Oculto mercadogral"],"not_rendered":{"charts":11,"images":13,"macros":1,"defined_names":113},"read":"whole","date_system":"1900"}

{"sheet":"Inicio EPar","index":0,"n_rows":32,"n_cols":11,"rows_kept":32,"merged":[[23,0,23,2],[31,10,31,11]]}
{"$rows_empty":23}
["    Descargue la versión Kindle"]
{"$rows_empty":7}
[{"$nulls":10},"Miguel Cervantes Jiménez"]

{"sheet":"Productor","index":1,"n_rows":33,"n_cols":5,"rows_kept":33,"hidden":true,"merged":[[0,0,0,4],[1,0,1,4],[3,1,3,2],[3,3,3,4],[14,1,14,3],[15,1,15,3],[16,1,16,3],[17,1,17,3],[28,1,28,2],[29,1,29,2],[30,1,30,2],[31,1,31,2],[32,1,32,2]]}
["Función de oferta de productores heterogéneos"]
[]
[null,"Toma de decisión de la empresa mediana"]
[null,"Función de producción",null,"Isobeneficio"]
[null,"y",{"$f":"'Oculto prod'!C27","v":{"v":204.54545454545453,"d":"204.5"}},"p",{"$f":"'Oculto prod'!E27","v":{"v":6204.545454545454,"d":"6,204.5"}}]
[null,"A mínimo",{"v":1,"d":"1.0"},"p1",{"v":90,"d":"90.0"}]
[null,"A máximo",{"v":1,"d":"1.0"},"w1",{"v":22,"d":"22.0"}]
[null,"q1",{"$f":"'Oculto prod'!C30","v":{"v":418.3884297520661,"d":"418.4"}},"q1",{"$f":"'Oculto prod'!E30","v":{"v":418.3884297520661,"d":"418.4"}}]
[null,"b mínimo",0.5,"w2",{"v":30,"d":"30.0"}]
[null,"b máximo",0.5,"q2",{"$f":"C11","v":{"v":100,"d":"100.0"}}]
[null,"q2",{"v":100,"d":"100.0"}]
[null,"g",0.5]
[null,null,"Inserte los datos correspondientes"]
[null,"Función de oferta de la industria"]
[null,"Número de productores",null,null,20]
[null,"Producción de la industria",null,null,{"$f":"'Oculto prod'!$F$36","v":{"v":4090.9090909090905,"d":"4,090.9"}}]
[null,"q1",null,null,{"$f":"'Oculto prod'!E36","v":{"v":8367.768595041323,"d":"8,367.8"}}]
[null,"Masa salarial",null,null,{"$f":"E17*E7","v":{"v":184090.90909090912,"d":"184,090.9"}}]
{"$rows_empty":10}
[null,"Títulos"]
[null,"Valores de equilibrio"]
[null,"Resultados"]
[null,"Insertar datos "]
[null,"Cantidad de equilibrio"]

{"sheet":"Mercado homo","index":2,"n_rows":52,"n_cols":28,"rows_kept":52,"hidden":true,"merged":[[0,1,0,15],[2,1,2,4],[2,6,2,10],[2,12,2,15],[3,0,3,4],[4,12,4,15],[5,1,5,2],[5,3,5,4],[13,12,13,15],[15,1,15,3],[15,6,15,8],[16,1,16,3],[16,6,16,8],[17,1,17,3],[17,6,17,8],[18,1,18,3],[18,6,18,8],[31,19,31,21],[32,9,32,10],[32,19,32,21],[33,9,33,10],[33,19,33,21],[34,9,34,10],[34,19,34,21],[35,9,35,10]]}
[null,"Equilibrio en el mercados con consumidores y productores homogéneos"]
[]
[null,"FUNCIÓN DE OFERTA",{"$nulls":4},"FUNCIÓN DE DEMANDA",{"$nulls":5},"LA EMPRESA"]
[]
[null,"Toma de decisión de la empresa mediana",{"$nulls":4},"Recta presupuestal",{"$nulls":5},"CORTO PLAZO"]
[null,"Función de producción",null,"Isobeneficio",null,null,"m","p1","p2",{"$nulls":3},"Costo varable",{"$f":"'Oculto mercadohomo'!G33","v":{"v":6250.000000000001,"d":"6,250.0"}},"precio corto plazo",{"$f":"'Oculto mercadohomo'!I33","v":{"v":74.16198487095663,"d":"74.2"}},{"$nulls":4},"x1",{"$f":"V7*(V8^(V9))*(V10^(V11))","v":{"v":116.77484162422846,"d":"116.8"}},"x1",{"$f":"((X8*V9)/X9)^(V9/(1-V9))*(X12)^(V11/(1-V9))*(V7^(1/(1-V9)))","v":{"v":116.77484162422846,"d":"116.8"}}]
[null,"x1*",{"$f":"'Oculto mercadohomo'!C2","v":{"v":204.54545454545453,"d":"204.5"}},"p",{"$f":"'Oculto mercadohomo'!E3","v":{"v":6204.545454545454,"d":"6,204.5"}},null,{"v":50000,"d":"50,000.0"},{"$f":"'Oculto mercadohomo'!C21","v":{"v":90,"d":"90.0"}},{"v":92,"d":"92.0"},{"$nulls":3},"Costo fijo",{"$f":"'Oculto mercadohomo'!G34","v":{"v":3000,"d":"3,000.0"}},"Cantidad corto plazo",{"$f":"'Oculto mercadohomo'!I34","v":{"v":168.54996561581052,"d":"168.5"}},{"$nulls":4},"A",{"$f":"C8","v":{"v":1,"d":"1.0"}},"p",{"$f":"(X8*V6)-(X9*X10+X11*X12)","v":{"v":0,"d":"0.0"}}]
[null,"A",{"v":1,"d":"1.0"},"p1",{"v":90,"d":"90.0"},null,"Inserte los datos correspondientes",{"$nulls":5},"Costo total",{"$f":"'Oculto mercadohomo'!G35","v":{"v":9250,"d":"9,250.0"}},"Ingreso total",{"$f":"'Oculto mercadohomo'!I35","v":{"v":12500,"d":"12,500.0"}},{"$nulls":4},"q1",{"$f":"X8*V9*X6/X9","v":{"v":136.3636363636364,"d":"136.4"}},"p1",{"$f":"P15","v":{"v":51.380930314660525,"d":"51.4"}}]
[null,"q1",{"$f":"'Oculto mercadohomo'!C4","v":{"v":418.3884297520661,"d":"418.4"}},"w1",{"v":22,"d":"22.0"},null,"Función Cobb-Douglas",{"$nulls":5},"Costo varable medio",{"$f":"'Oculto mercadohomo'!G36","v":{"v":37.08099243547832,"d":"37.1"}},"Costo total",{"$f":"'Oculto mercadohomo'!I36","v":{"v":6250.000000000001,"d":"6,250.0"}},{"$nulls":4},"b",{"$f":"C10","v":0.5},"w1",{"$f":"E9","v":{"v":22,"d":"22.0"}}]
[null,"b",{"v":0.5,"d":"0.50"},"q1",{"$f":"'Oculto mercadohomo'!E6","v":{"v":418.3884297520661,"d":"418.4"}},null,"v(p1,m)","a1","x1*","1-a1","x2*",null,"Costo fijo medio",{"$f":"'Oculto mercadohomo'!G37","v":{"v":17.798876369029593,"d":"17.8"}},"Beneficio",{"$f":"'Oculto mercadohomo'!I37","v":{"v":6249.999999999999,"d":"6,250.0"}},{"$nulls":4},"q2",{"$f":"X12","v":{"v":100,"d":"100.0"}},"q1",{"$f":"V8","v":{"v":136.3636363636364,"d":"136.4"}}]
[null,"q2",{"v":100,"d":"100.0"},"w2",{"v":30,"d":"30.0"},null,{"$f":"'Oculto mercadohomo'!B25","v":{"v":274.7418639149113,"d":"274.7"}},0.5,{"$f":"'Oculto mercadohomo'!D25","v":{"v":277.77777777777777,"d":"277.8"}},{"$f":"'Oculto mercadohomo'!E25","v":0.5},{"$f":"'Oculto mercadohomo'!F25","v":{"v":271.7391304347826,"d":"271.7"}},null,"Costo medio",{"$f":"'Oculto mercadohomo'!G38","v":{"v":54.879868804507915,"d":"54.9"}},"Número de empresas",{"$f":"E16","v":{"v":20,"d":"20.0"}},{"$nulls":4},"1-b",{"$f":"1-V9","v":0.5},"w2",{"$f":"E11","v":{"v":30,"d":"30.0"}}]
[null,"1-b",{"$f":"1-C10","v":0.5},"q2",{"$f":"C11","v":{"v":100,"d":"100.0"}},null,null,"Inserte los datos correspondientes",{"$nulls":4},"Costo marginal",{"$f":"'Oculto mercadohomo'!G39","v":{"v":74.16198487095664,"d":"74.2"}},{"$nulls":8},"q2",{"$f":"E12","v":{"v":100,"d":"100.0"}}]
[null,null,"Inserte los datos correspondientes"]
[{"$nulls":12},"LARGO PLAZO",{"$nulls":9},"No. Empresas","trabajadores","producción","masa salarial"]
[null,"Función de oferta de la industria",{"$nulls":4},"Función de demanda agregada",{"$nulls":5},"Costo varable",{"$f":"'Oculto mercadohomo'!G42","v":{"v":3000,"d":"3,000.0"}},"p largo plazo",{"$f":"'Oculto mercadohomo'!I42","v":{"v":51.380930314660525,"d":"51.4"}},{"$nulls":4},"Número de vendedores",null,{"v":41.66666666666666,"d":"42"},{"$f":"X10*W15","v":{"v":5681.818181818182,"d":"5,682"}},{"$f":"X6*W15","v":{"v":4865.618401009518,"d":"4,866"}},{"$f":"X15*X9","v":{"v":125000,"d":"125,000"}}]
[null,"Número de productores",null,null,20,null,"Número de consumidores",null,null,10,null,null,"Costo fijo",{"$f":"'Oculto mercadohomo'!G43","v":{"v":3000,"d":"3,000.0"}},"x1 largo plazo",{"$f":"'Oculto mercadohomo'!I43","v":{"v":116.77484162422844,"d":"116.8"}},{"$nulls":8},{"$f":"Y15-W33","v":0}]
[null,"Producción de la industria",null,null,{"$f":"'Oculto mercadohomo'!$F$11","v":{"v":4090.9090909090905,"d":"4,090.9"}},null,"Consumo de las familias",null,null,{"$f":"'Oculto mercadohomo'!D29","v":{"v":2777.777777777778,"d":"2,777.8"}},null,null,"Costo total",{"$f":"'Oculto mercadohomo'!G44","v":{"v":6000,"d":"6,000.0"}},"Ingreso total",{"$f":"'Oculto mercadohomo'!I44","v":{"v":6000.000000000001,"d":"6,000.0"}}]
[null,"q1",null,null,{"$f":"'Oculto mercadohomo'!E11","v":{"v":8367.768595041322,"d":"8,367.8"}},null,"Precio de equilibrio",null,null,{"$f":"'Oculto mercadohomo'!D30","v":{"v":74.16198487095663,"d":"74.2"}},null,null,"Costo varable medio",{"$f":"'Oculto mercadohomo'!G45","v":{"v":25.690465157330262,"d":"25.7"}},"Costo total",{"$f":"'Oculto mercadohomo'!I45","v":{"v":6000,"d":"6,000.0"}}]
[null,"Masa salarial",null,null,{"$f":"E18*E9","v":{"v":184090.90909090906,"d":"184,090.9"}},null,"Cantidad de equilibrio",null,null,{"$f":"'Oculto mercadohomo'!D31","v":{"v":3370.9993123162103,"d":"3,371.0"}},null,null,"Costo fijo medio",{"$f":"'Oculto mercadohomo'!G46","v":{"v":25.69046515733026,"d":"25.7"}},"Beneficio",{"$f":"'Oculto mercadohomo'!I46","v":0}]
[{"$nulls":12},"Costo medio",{"$f":"'Oculto mercadohomo'!G47","v":{"v":51.38093031466052,"d":"51.4"}},{"$f":"IF(Y16>1,\"Empresas en desequilibrio\",IF(Y16<-1,\"Empresas en desequilibrio\",\"Empresas en equilibiro\"))","v":"Empresas en equilibiro"},{"$f":"W15","v":{"v":41.66666666666666,"d":"42"}}]
[{"$nulls":12},"Costo marginal",{"$f":"'Oculto mercadohomo'!G48","v":{"v":51.380930314660525,"d":"51.4"}}]
[]
[{"$nulls":20},"RECTA PRESUPUESTAL"]
[{"$nulls":20},"m","p1","p2"]
[{"$nulls":20},{"$f":"G7","v":{"v":50000,"d":"50,000.0"}},{"$f":"X8","v":{"v":51.380930314660525,"d":"51.4"}},{"$f":"I7","v":{"v":92,"d":"92.0"}}]
[{"$nulls":20},"Inserte los datos correspondientes"]
[{"$nulls":20},"FUNCIÓN COBB-DOUGLAS"]
[{"$nulls":19},"m","v","a1","x1*","1-a1","x2*"]
[{"$nulls":19},{"$f":"U25","v":{"v":50000,"d":"50,000.0"}},{"$f":"W29^V29*Y29^X29","v":{"v":363.6177819246198,"d":"363.6"}},{"$f":"H11","v":0.5},{"$f":"V29*T29/V25","v":{"v":486.56184010095177,"d":"486.6"}},{"$f":"1-V29","v":0.5},{"$f":"X29*T29/W25","v":{"v":271.7391304347826,"d":"271.7"}}]
[]
[]
[{"$nulls":19},"Número de consumidores",null,null,{"$f":"J16","v":10}]
[{"$nulls":9},"Títulos",{"$nulls":9},"Consumo de las familias",null,null,{"$f":"W32*W29","v":{"v":4865.618401009518,"d":"4,865.6"}}]
[{"$nulls":9},"Valores de equilibrio",{"$nulls":9},"Precio de equilibrio",null,null,{"$f":"((V29*T29*W32)/(((V9/X9)^(V9/V11))*V10*W15))^(V11)","v":{"v":51.38093031466052,"d":"51.4"}}]
[{"$nulls":9},"Resultados",{"$nulls":9},"Cantidad de equilibrio",null,null,{"$f":"V29*T29/W34*W32","v":{"v":4865.6184010095185,"d":"4,865.6"}}]
[{"$nulls":9},"Insertar datos ",{"$nulls":14},"SOLUCIONES DE CORTO PLAZO"]
[{"$nulls":24},"cv",{"$f":"((AB38)^(1/V9)*(1/V10^(V11))^(1/V9)*X9)","v":{"v":3000,"d":"3,000.0"}},"p corto",{"$f":"W34","v":{"v":51.38093031466052,"d":"51.38"}}]
[{"$nulls":24},"cf",{"$f":"X11*X12","v":{"v":3000,"d":"3,000.0"}},"x1 corto",{"$f":"((W34*V9)/X9)^(V9/(1-V9))*(X12)^(V11/(1-V9))*(V7^(1/(1-V9)))","v":{"v":116.77484162422844,"d":"116.8"}}]
[{"$nulls":24},"ct",{"$f":"((AB38)^(1/V9)*(1/V10^(V11))^(1/V9)*X9)+(X11*X12)","v":{"v":6000,"d":"6,000.0"}},"IT",{"$f":"AB37*AB38","v":{"v":6000,"d":"6,000.0"}}]
[{"$nulls":24},"CVMe",{"$f":"((AB38)^((1/V9)-1)*(1/V10^(V11))^(1/V9)*X9)","v":{"v":25.690465157330262,"d":"25.7"}},"CT",{"$f":"Z40*AB38","v":{"v":3000.0000000000005,"d":"3,000.0"}}]
[{"$nulls":24},"CFMe",{"$f":"(X11*X12/AB38)","v":{"v":25.69046515733026,"d":"25.7"}},"Ben",{"$f":"AB39-AB40","v":{"v":2999.9999999999995,"d":"3,000.0"}}]
[{"$nulls":24},"Cme",{"$f":"((AB38)^((1/V9)-1)*(1/V10^(V11))^(1/V9)*X9)+(X11*X12/AB38)","v":{"v":51.38093031466052,"d":"51.4"}},"p largo",{"$f":"(1/V9)*(((1/V10)^(V11))^(1/V9))*(AB43^(1/V9-1)*X9)","v":{"v":51.380930314660525,"d":"51.4"}}]
[{"$nulls":24},"CM",{"$f":"(1/V9)*((AB38)^((1/V9)-1)*(1/V10^(V11))^(1/V9)*X9)","v":{"v":51.380930314660525,"d":"51.4"}},"x1 largo",{"$f":"((X12*X11)/((1/V9-1)*((1/X12^(V11))^(1/V9))*X9))^(V9)","v":{"v":116.77484162422844,"d":"116.8"}}]
[]
[{"$nulls":24},"SOLUCIONES DE LARGO PLAZO"]
[{"$nulls":24},"cv",{"$f":"((AB43)^(1/V9)*(1/V10^(V11))^(1/V9)*X9)","v":{"v":3000,"d":"3,000.0"}},"p largo",{"$f":"(1/V9)*(((1/V10)^(V11))^(1/V9))*(AB43^(1/V9-1)*X9)","v":{"v":51.380930314660525,"d":"51.4"}}]
[{"$nulls":24},"cf",{"$f":"X11*X12","v":{"v":3000,"d":"3,000.0"}},"x1 largo",{"$f":"((X12*X11)/((1/V9-1)*((1/X12^(V11))^(1/V9))*X9))^(V9)","v":{"v":116.77484162422844,"d":"116.8"}}]
[{"$nulls":24},"ct",{"$f":"((AB43)^(1/V9)*(1/V10^(V11))^(1/V9)*X9)+(X11*X12)","v":{"v":6000,"d":"6,000.0"}},"IT",{"$f":"AB46*AB47","v":{"v":6000.000000000001,"d":"6,000.0"}}]
[{"$nulls":24},"CVMe",{"$f":"((AB43)^((1/V9)-1)*(1/V10^(V11))^(1/V9)*X9)","v":{"v":25.690465157330262,"d":"25.7"}},"CT",{"$f":"Z51*AB47","v":{"v":6000,"d":"6,000.0"}}]
[{"$nulls":24},"CFMe",{"$f":"(X11*X12/AB43)","v":{"v":25.69046515733026,"d":"25.7"}},"Ben",{"$f":"AB48-AB49","v":0}]
[{"$nulls":24},"Cme",{"$f":"((AB43)^((1/V9)-1)*(1/V10^(V11))^(1/V9)*X9)+(X11*X12/AB43)","v":{"v":51.38093031466052,"d":"51.4"}}]
[{"$nulls":24},"CM",{"$f":"(1/V9)*((AB43)^((1/V9)-1)*(1/V10^(V11))^(1/V9)*X9)","v":{"v":51.380930314660525,"d":"51.4"}}]

{"sheet":"Oculto mercadohomo","index":3,"n_rows":148,"n_cols":26,"rows_kept":148,"hidden":true,"merged":[[27,0,27,2],[28,0,28,2],[29,0,29,2],[30,0,30,2],[127,0,127,2],[128,0,128,2],[129,0,129,2],[130,0,130,2]]}
[{"$nulls":11},"Función de demanda",null,"Función de oferta"]
[null,"x1",{"$f":"C3*(C4^(C5))*(C6^(C7))","v":{"v":204.54545454545453,"d":"204.5"}},"x1",{"$f":"((E4*C5)/E5)^(C5/(1-C5))*(E8)^(C7/(1-C5))*(C3^(1/(1-C5)))","v":{"v":204.54545454545453,"d":"204.5"}},{"$nulls":5},"Ponderador","p","y","y","Ponderador","yline","ofer","ofer","dem","pline","pline",null,"equilibrio"]
[null,"A",{"v":1,"d":"1.0"},"p",{"$f":"(E4*C2)-(E5*E6+E7*E8)","v":{"v":6204.545454545454,"d":"6,204.5"}},{"$nulls":5},0,{"$f":"$C$21*O3","v":0},null,{"$f":"((L3*$C$5)/$E$5)^($C$5/(1-$C$5))*($E$8)^($C$7/(1-$C$5))*($C$3^(1/(1-$C$5)))*$D$11","v":0},0,{"$f":"$C$21","v":{"v":90,"d":"90.0"}},{"$f":"$F$11*K3","v":0},{"$f":"$F$11","v":{"v":4090.9090909090905,"d":"4,090.91"}},{"$f":"$D$29","v":{"v":2777.777777777778,"d":"2,777.78"}},{"$f":"$C$21*K3","v":0},{"$f":"$F$13*K3","v":0},{"$f":"K3*$F$13","v":0},{"$f":"$D$30","v":{"v":74.16198487095663,"d":"74.2"}},{"$f":"$D$30*K3","v":0},{"$f":"$D$31","v":{"v":3370.9993123162103,"d":"3,371.0"}},{"$f":"$D$31*K3","v":0}]
[null,"q1",{"$f":"E4*C5*E2/E5","v":{"v":418.3884297520661,"d":"418.4"}},"p1",{"$f":"'Mercado homo'!E8","v":{"v":90,"d":"90.0"}},{"$nulls":5},0.05,{"v":7.5,"d":"7.50"},null,{"v":340.9090909090909,"d":"340.91"},{"$f":"1/O25","v":{"v":0.08333333333333333,"d":"0.08"}},{"$f":"$C$21","v":{"v":90,"d":"90.0"}},{"$f":"$F$11*K4","v":{"v":204.54545454545453,"d":"204.55"}},{"$f":"$F$11","v":{"v":4090.9090909090905,"d":"4,090.91"}},{"$f":"$D$29","v":{"v":2777.777777777778,"d":"2,777.78"}},{"v":4.5,"d":"4.50"},{"v":204.54545454545453,"d":"204.5"},{"$f":"K4*$F$13","v":{"v":204.54545454545453,"d":"204.55"}},{"$f":"$D$30","v":{"v":74.16198487095663,"d":"74.2"}},{"$f":"$D$30*K4","v":3.7080992435478315},{"$f":"$D$31","v":{"v":3370.9993123162103,"d":"3,371.0"}},{"$f":"$D$31*K4","v":168.54996561581052}]
[null,"b",{"$f":"'Mercado homo'!C10","v":0.5},"w1",{"$f":"'Mercado homo'!E9","v":{"v":22,"d":"22.0"}},{"$nulls":5},{"v":0.1,"d":"0.10"},{"v":15,"d":"15.00"},null,{"v":681.8181818181818,"d":"681.82"},{"$f":"$O$4+O4","v":{"v":0.16666666666666666,"d":"0.17"}},{"v":90,"d":"90.0"},{"v":409.09090909090907,"d":"409.09"},{"v":4090.9090909090905,"d":"4,090.91"},{"v":2777.777777777778,"d":"2,777.78"},{"v":9,"d":"9.00"},{"v":409.09090909090907,"d":"409.1"},{"v":409.09090909090907,"d":"409.09"},{"v":74.16198487095663,"d":"74.2"},7.416198487095663,{"v":3370.9993123162103,"d":"3,371.0"},337.09993123162104]
[null,"q2",{"$f":"E8","v":{"v":100,"d":"100.0"}},"q1",{"$f":"C4","v":{"v":418.3884297520661,"d":"418.4"}},{"$nulls":5},0.15,{"v":22.5,"d":"22.50"},null,{"v":1022.7272727272726,"d":"1,022.73"},0.25,{"v":90,"d":"90.0"},{"v":613.6363636363635,"d":"613.64"},{"v":4090.9090909090905,"d":"4,090.91"},{"v":2777.777777777778,"d":"2,777.78"},{"v":13.5,"d":"13.50"},{"v":613.6363636363635,"d":"613.6"},{"v":613.6363636363635,"d":"613.64"},{"v":74.16198487095663,"d":"74.2"},11.124297730643494,{"v":3370.9993123162103,"d":"3,371.0"},505.64989684743153]
[null,"1-b",{"$f":"'Mercado homo'!C12","v":0.5},"w2",{"$f":"'Mercado homo'!E11","v":{"v":30,"d":"30.0"}},{"$nulls":5},{"v":0.2,"d":"0.20"},{"v":30,"d":"30.00"},null,{"v":1363.6363636363635,"d":"1,363.64"},{"v":0.3333333333333333,"d":"0.33"},{"v":90,"d":"90.0"},{"v":818.1818181818181,"d":"818.18"},{"v":4090.9090909090905,"d":"4,090.91"},{"v":2777.777777777778,"d":"2,777.78"},{"v":18,"d":"18.00"},{"v":818.1818181818181,"d":"818.2"},{"v":818.1818181818181,"d":"818.18"},{"v":74.16198487095663,"d":"74.2"},14.832396974191326,{"v":3370.9993123162103,"d":"3,371.0"},674.1998624632421]
[{"$nulls":3},"q2",{"$f":"'Mercado homo'!C11","v":{"v":100,"d":"100.0"}},{"$nulls":5},0.25,{"v":37.5,"d":"37.50"},{"$f":"$C$25*$A$25/L8*$D$28","v":{"v":6666.666666666666,"d":"6,666.7"}},{"v":1704.5454545454547,"d":"1,704.55"},{"v":0.41666666666666663,"d":"0.42"},{"v":90,"d":"90.0"},{"v":1022.7272727272726,"d":"1,022.73"},{"v":4090.9090909090905,"d":"4,090.91"},{"v":2777.777777777778,"d":"2,777.78"},{"v":22.5,"d":"22.50"},{"v":1022.7272727272726,"d":"1,022.7"},{"v":1022.7272727272726,"d":"1,022.73"},{"v":74.16198487095663,"d":"74.2"},18.540496217739157,{"v":3370.9993123162103,"d":"3,371.0"},842.7498280790526]
[{"$nulls":10},{"v":0.3,"d":"0.30"},{"v":44.99999999999999,"d":"45.00"},{"v":5555.555555555557,"d":"5,555.6"},{"v":2045.454545454545,"d":"2,045.45"},{"v":0.49999999999999994,"d":"0.50"},{"v":90,"d":"90.0"},{"v":1227.272727272727,"d":"1,227.27"},{"v":4090.9090909090905,"d":"4,090.91"},{"v":2777.777777777778,"d":"2,777.78"},{"v":27,"d":"27.00"},{"v":1227.272727272727,"d":"1,227.3"},{"v":1227.272727272727,"d":"1,227.27"},{"v":74.16198487095663,"d":"74.2"},22.24859546128699,{"v":3370.9993123162103,"d":"3,371.0"},1011.2997936948631]
[{"$nulls":3},"No. Empresas","trabajadores","producción","masa salarial",{"$nulls":3},0.35,{"v":52.49999999999999,"d":"52.50"},{"v":4761.904761904762,"d":"4,761.9"},{"v":2386.363636363636,"d":"2,386.36"},{"v":0.5833333333333333,"d":"0.58"},{"v":90,"d":"90.0"},{"v":1431.8181818181815,"d":"1,431.82"},{"v":4090.9090909090905,"d":"4,090.91"},{"v":2777.777777777778,"d":"2,777.78"},{"v":31.499999999999996,"d":"31.50"},{"v":1431.8181818181815,"d":"1,431.8"},{"v":1431.8181818181815,"d":"1,431.82"},{"v":74.16198487095663,"d":"74.2"},25.95669470483482,{"v":3370.9993123162103,"d":"3,371.0"},1179.8497593106736]
[null,"Número de vendedores",null,{"$f":"'Mercado homo'!E16","v":20},{"$f":"E6*D11","v":{"v":8367.768595041322,"d":"8,368"}},{"$f":"E2*D11","v":{"v":4090.9090909090905,"d":"4,091"}},{"$f":"E11*E5","v":{"v":184090.90909090906,"d":"184,091"}},{"$nulls":3},{"v":0.4,"d":"0.40"},{"v":60,"d":"60.00"},{"v":4166.666666666667,"d":"4,166.7"},{"v":2727.272727272727,"d":"2,727.27"},{"v":0.6666666666666666,"d":"0.67"},{"v":90,"d":"90.0"},{"v":1636.3636363636363,"d":"1,636.36"},{"v":4090.9090909090905,"d":"4,090.91"},{"v":2777.777777777778,"d":"2,777.78"},{"v":36,"d":"36.00"},{"v":1636.3636363636363,"d":"1,636.4"},{"v":1636.3636363636363,"d":"1,636.36"},{"v":74.16198487095663,"d":"74.2"},29.664793948382652,{"v":3370.9993123162103,"d":"3,371.0"},1348.3997249264842]
[{"$nulls":10},0.45,{"$f":"$C$21*O12","v":{"v":67.5,"d":"67.50"}},{"v":3703.703703703704,"d":"3,703.7"},{"v":3068.181818181818,"d":"3,068.18"},0.75,{"v":90,"d":"90.0"},{"v":1840.9090909090908,"d":"1,840.91"},{"v":4090.9090909090905,"d":"4,090.91"},{"v":2777.777777777778,"d":"2,777.78"},{"v":40.5,"d":"40.50"},{"v":1840.9090909090908,"d":"1,840.9"},{"v":1840.9090909090908,"d":"1,840.91"},{"v":74.16198487095663,"d":"74.2"},33.37289319193049,{"v":3370.9993123162103,"d":"3,371.0"},1516.9496905422948]
[{"$nulls":4},"max",{"$f":"MAX(F11,D29)","v":{"v":4090.9090909090905,"d":"4,090.91"}},{"$nulls":4},{"v":0.5,"d":"0.50"},{"v":75,"d":"75.00"},{"$f":"$C$25*$A$25/L13*$D$28","v":{"v":3333.333333333333,"d":"3,333.3"}},{"v":3409.0909090909095,"d":"3,409.09"},{"v":0.8333333333333334,"d":"0.83"},{"v":90,"d":"90.0"},{"$f":"$F$11*K13","v":{"v":2045.4545454545453,"d":"2,045.45"}},{"$f":"$F$11","v":{"v":4090.9090909090905,"d":"4,090.91"}},{"v":2777.777777777778,"d":"2,777.78"},{"v":45,"d":"45.00"},{"v":2045.4545454545453,"d":"2,045.5"},{"v":2045.4545454545453,"d":"2,045.45"},{"v":74.16198487095663,"d":"74.2"},37.080992435478315,{"v":3370.9993123162103,"d":"3,371.0"},1685.4996561581052]
[{"$nulls":4},"min",{"$f":"MIN(F11,D29)","v":{"v":2777.777777777778,"d":"2,777.78"}},{"$nulls":4},0.55,{"v":82.5,"d":"82.50"},{"v":3030.30303030303,"d":"3,030.3"},{"v":3750,"d":"3,750.00"},{"v":0.9166666666666667,"d":"0.92"},{"v":90,"d":"90.0"},{"v":2250,"d":"2,250.00"},{"v":4090.9090909090905,"d":"4,090.91"},{"v":2777.777777777778,"d":"2,777.78"},{"v":49.50000000000001,"d":"49.50"},{"v":2250,"d":"2,250.0"},{"v":2250,"d":"2,250.00"},{"v":74.16198487095663,"d":"74.2"},40.78909167902615,{"v":3370.9993123162103,"d":"3,371.0"},1854.0496217739158]
[{"$nulls":10},{"v":0.6,"d":"0.60"},{"v":90,"d":"90.00"},{"v":2777.777777777778,"d":"2,777.8"},{"v":4090.9090909090905,"d":"4,090.91"},{"v":1,"d":"1.00"},{"v":90,"d":"90.0"},{"v":2454.545454545454,"d":"2,454.55"},{"v":4090.9090909090905,"d":"4,090.91"},{"v":2777.777777777778,"d":"2,777.78"},{"v":54,"d":"54.00"},{"v":2454.545454545454,"d":"2,454.5"},{"v":2454.545454545454,"d":"2,454.55"},{"v":74.16198487095663,"d":"74.2"},44.49719092257398,{"v":3370.9993123162103,"d":"3,371.0"},2022.5995873897261]
[{"$nulls":10},0.65,{"v":97.5,"d":"97.50"},{"v":2564.102564102564,"d":"2,564.1"},{"v":4431.818181818182,"d":"4,431.82"},{"v":1.0833333333333333,"d":"1.08"},{"v":90,"d":"90.0"},{"v":2659.090909090909,"d":"2,659.09"},{"v":4090.9090909090905,"d":"4,090.91"},{"v":2777.777777777778,"d":"2,777.78"},{"v":58.5,"d":"58.50"},{"v":2659.090909090909,"d":"2,659.1"},{"v":2659.090909090909,"d":"2,659.09"},{"v":74.16198487095663,"d":"74.2"},48.20529016612181,{"v":3370.9993123162103,"d":"3,371.0"},2191.1495530055367]
[{"$nulls":10},{"v":0.7,"d":"0.70"},{"v":104.99999999999999,"d":"105.00"},{"v":2380.952380952381,"d":"2,381.0"},{"v":4772.727272727272,"d":"4,772.73"},{"v":1.1666666666666665,"d":"1.17"},{"v":90,"d":"90.0"},{"v":2863.636363636363,"d":"2,863.64"},{"v":4090.9090909090905,"d":"4,090.91"},{"v":2777.777777777778,"d":"2,777.78"},{"v":62.99999999999999,"d":"63.00"},{"v":2863.636363636363,"d":"2,863.6"},{"v":2863.636363636363,"d":"2,863.64"},{"v":74.16198487095663,"d":"74.2"},51.91338940966964,{"v":3370.9993123162103,"d":"3,371.0"},2359.699518621347]
[{"$nulls":10},0.75,{"v":112.49999999999999,"d":"112.50"},{"v":2222.2222222222226,"d":"2,222.2"},{"v":5113.636363636363,"d":"5,113.64"},{"v":1.2499999999999998,"d":"1.25"},{"v":90,"d":"90.0"},{"v":3068.181818181818,"d":"3,068.18"},{"v":4090.9090909090905,"d":"4,090.91"},{"v":2777.777777777778,"d":"2,777.78"},{"v":67.5,"d":"67.50"},{"v":3068.181818181818,"d":"3,068.2"},{"v":3068.181818181818,"d":"3,068.18"},{"v":74.16198487095663,"d":"74.2"},55.62148865321747,{"v":3370.9993123162103,"d":"3,371.0"},2528.249484237158]
[null,"RECTA PRESUPUESTAL",{"$nulls":8},{"v":0.8,"d":"0.80"},{"v":119.99999999999997,"d":"120.00"},{"v":2083.333333333334,"d":"2,083.3"},{"v":5454.545454545452,"d":"5,454.55"},{"v":1.333333333333333,"d":"1.33"},{"v":90,"d":"90.0"},{"v":3272.7272727272725,"d":"3,272.73"},{"v":4090.9090909090905,"d":"4,090.91"},{"v":2777.777777777778,"d":"2,777.78"},{"v":72,"d":"72.00"},{"v":3272.7272727272725,"d":"3,272.7"},{"v":3272.7272727272725,"d":"3,272.73"},{"v":74.16198487095663,"d":"74.2"},59.329587896765304,{"v":3370.9993123162103,"d":"3,371.0"},2696.7994498529683]
[null,"m","p1","p2",{"$nulls":6},0.85,{"v":127.49999999999997,"d":"127.50"},{"v":1960.7843137254906,"d":"1,960.8"},{"v":5795.454545454544,"d":"5,795.45"},{"v":1.4166666666666663,"d":"1.42"},{"v":90,"d":"90.0"},{"v":3477.272727272727,"d":"3,477.27"},{"v":4090.9090909090905,"d":"4,090.91"},{"v":2777.777777777778,"d":"2,777.78"},{"v":76.5,"d":"76.50"},{"v":3477.272727272727,"d":"3,477.3"},{"v":3477.272727272727,"d":"3,477.27"},{"v":74.16198487095663,"d":"74.2"},63.03768714031313,{"v":3370.9993123162103,"d":"3,371.0"},2865.3494154687787]
[null,{"$f":"'Mercado homo'!G7","v":{"v":50000,"d":"50,000.0"}},{"$f":"E4","v":{"v":90,"d":"90.0"}},{"$f":"'Mercado homo'!I7","v":{"v":92,"d":"92.0"}},{"$nulls":6},{"v":0.9,"d":"0.90"},{"v":134.99999999999997,"d":"135.00"},{"v":1851.8518518518522,"d":"1,851.9"},{"v":6136.363636363635,"d":"6,136.36"},{"v":1.4999999999999996,"d":"1.50"},{"v":90,"d":"90.0"},{"v":3681.8181818181815,"d":"3,681.82"},{"v":4090.9090909090905,"d":"4,090.91"},{"v":2777.777777777778,"d":"2,777.78"},{"v":81,"d":"81.00"},{"v":3681.8181818181815,"d":"3,681.8"},{"v":3681.8181818181815,"d":"3,681.82"},{"v":74.16198487095663,"d":"74.2"},66.74578638386097,{"v":3370.9993123162103,"d":"3,371.0"},3033.8993810845895]
[null,"Inserte los datos correspondientes",{"$nulls":8},0.95,{"v":142.49999999999994,"d":"142.50"},{"v":1754.3859649122815,"d":"1,754.4"},{"v":6477.272727272725,"d":"6,477.27"},{"v":1.5833333333333328,"d":"1.58"},{"v":90,"d":"90.0"},{"v":3886.363636363636,"d":"3,886.36"},{"v":4090.9090909090905,"d":"4,090.91"},{"v":2777.777777777778,"d":"2,777.78"},{"v":85.5,"d":"85.50"},{"v":3886.363636363636,"d":"3,886.4"},{"v":3886.363636363636,"d":"3,886.36"},{"v":74.16198487095663,"d":"74.2"},70.4538856274088,{"v":3370.9993123162103,"d":"3,371.0"},3202.4493467003995]
[null,"FUNCIÓN COBB-DOUGLAS",{"$nulls":8},{"v":1,"d":"1.00"},{"v":149.99999999999994,"d":"150.00"},{"v":1666.6666666666674,"d":"1,666.7"},{"v":6818.181818181815,"d":"6,818.18"},{"v":1.666666666666666,"d":"1.67"},{"v":90,"d":"90.0"},{"v":4090.9090909090905,"d":"4,090.91"},{"v":4090.9090909090905,"d":"4,090.91"},{"v":2777.777777777778,"d":"2,777.78"},{"v":90,"d":"90.00"},{"v":4090.9090909090905,"d":"4,090.9"},{"v":4090.9090909090905,"d":"4,090.91"},{"v":74.16198487095663,"d":"74.2"},74.16198487095663,{"v":3370.9993123162103,"d":"3,371.0"},3370.9993123162103]
["m","v","a1","x1*","1-a1","x2*"]
[{"$f":"B21","v":{"v":50000,"d":"50,000.0"}},{"$f":"D25^C25*F25^E25","v":{"v":274.7418639149113,"d":"274.7"}},{"$f":"'Mercado homo'!H11","v":0.5},{"$f":"C25*A25/C21","v":{"v":277.77777777777777,"d":"277.8"}},{"$f":"1-C25","v":0.5},{"$f":"E25*A25/D21","v":{"v":271.7391304347826,"d":"271.7"}},{"$nulls":8},12]
[]
[]
["Número de consumidores",null,null,{"$f":"'Mercado homo'!J16","v":10},{"$nulls":8},"Ingreso marginal","Costo marginal"]
["Consumo de las familias",null,null,{"$f":"D28*D25","v":{"v":2777.777777777778,"d":"2,777.8"}},{"$nulls":6},"Ponderador","p","y","CM","Ponderador","Cme","Line corto plazo",null,"line largo",{"$nulls":3},"equilibrio"]
["Precio de equilibrio",null,null,{"$f":"((C25*A25*D28)/(((C5/E5)^(C5/C7))*C6*D11))^(C7)","v":{"v":74.16198487095663,"d":"74.2"}},{"$nulls":6},0,{"$f":"$D$30","v":{"v":74.16198487095663,"d":"74.16"}},{"$f":"$I$34*O30","v":0},{"$f":"(1/$C$5)*((M30)^((1/$C$5)-1)*(1/$C$6^($C$7))^(1/$C$5)*$E$5)","v":0},0,null,{"$f":"$I$34","v":{"v":168.54996561581052,"d":"168.55"}},{"$f":"$I$33*K30","v":0},{"$f":"$I$38","v":{"v":51.380930314660525,"d":"51.38"}},{"$f":"$I$39*K30","v":0},{"$f":"$I$39","v":{"v":116.77484162422844,"d":"116.77"}},{"$f":"$I$38*K30","v":0},{"$f":"$D$30","v":{"v":74.16198487095663,"d":"74.2"}},{"$f":"$D$30*K30","v":0},{"$f":"$D$31","v":{"v":3370.9993123162103,"d":"3,371.0"}},{"$f":"$D$31*K30","v":0}]
["Cantidad de equilibrio",null,null,{"$f":"C25*A25/D30*D28","v":{"v":3370.9993123162103,"d":"3,371.0"}},{"$nulls":6},0.05,{"$f":"$D$30","v":{"v":74.16198487095663,"d":"74.16"}},{"$f":"$I$34*O31","v":{"v":10.534372850988158,"d":"10.53"}},{"$f":"(1/$C$5)*((M31)^((1/$C$5)-1)*(1/$C$6^($C$7))^(1/$C$5)*$E$5)","v":{"v":4.63512405443479,"d":"4.64"}},{"$f":"1/O52","v":{"v":0.0625,"d":"0.06"}},null,{"$f":"$I$34","v":{"v":168.54996561581052,"d":"168.55"}},{"$f":"$I$33*K31","v":{"v":3.7080992435478315,"d":"3.71"}},{"$f":"$I$38","v":{"v":51.380930314660525,"d":"51.38"}},{"v":5.838742081211422,"d":"5.84"},{"$f":"$I$39","v":{"v":116.77484162422844,"d":"116.77"}},{"v":2.5690465157330262,"d":"2.6"},{"$f":"$D$30","v":{"v":74.16198487095663,"d":"74.2"}},{"$f":"$D$30*K31","v":3.7080992435478315},{"$f":"$D$31","v":{"v":3370.9993123162103,"d":"3,371.0"}},{"$f":"$D$31*K31","v":168.54996561581052}]
[{"$nulls":5},"SOLUCIONES DE CORTO PLAZO",{"$nulls":4},{"v":0.1,"d":"0.10"},{"v":74.16198487095663,"d":"74.16"},{"v":21.068745701976315,"d":"21.07"},{"v":9.27024810886958,"d":"9.27"},{"$f":"$O$31+O31","v":{"v":0.125,"d":"0.13"}},null,{"v":168.54996561581052,"d":"168.55"},{"v":7.416198487095663,"d":"7.42"},{"v":51.380930314660525,"d":"51.38"},{"v":11.677484162422845,"d":"11.68"},{"v":116.77484162422844,"d":"116.77"},{"v":5.1380930314660525,"d":"5.1"},{"v":74.16198487095663,"d":"74.2"},7.416198487095663,{"v":3370.9993123162103,"d":"3,371.0"},337.09993123162104]
[{"$nulls":5},"cv",{"$f":"((I34)^(1/C5)*(1/C6^(C7))^(1/C5)*E5)","v":{"v":6250.000000000001,"d":"6,250.0"}},"p corto",{"$f":"D30","v":{"v":74.16198487095663,"d":"74.16"}},null,0.15,{"v":74.16198487095663,"d":"74.16"},{"v":31.603118552964474,"d":"31.60"},{"v":13.905372163304373,"d":"13.91"},{"v":0.1875,"d":"0.19"},{"$f":"((M33)^((1/$C$5)-1)*(1/$C$6^($C$7))^(1/$C$5)*$E$5)+($E$7*$E$8/M33)","v":101.88002671647666},{"v":168.54996561581052,"d":"168.55"},{"v":11.124297730643494,"d":"11.12"},{"v":51.380930314660525,"d":"51.38"},{"v":17.516226243634264,"d":"17.52"},{"v":116.77484162422844,"d":"116.77"},{"v":7.707139547199079,"d":"7.7"},{"v":74.16198487095663,"d":"74.2"},11.124297730643494,{"v":3370.9993123162103,"d":"3,371.0"},505.64989684743153]
[{"$nulls":5},"cf",{"$f":"E7*E8","v":{"v":3000,"d":"3,000.0"}},"x1 corto",{"$f":"((D30*C5)/E5)^(C5/(1-C5))*(E8)^(C7/(1-C5))*(C3^(1/(1-C5)))","v":{"v":168.54996561581052,"d":"168.5"}},null,{"v":0.2,"d":"0.20"},{"v":74.16198487095663,"d":"74.16"},{"v":42.13749140395263,"d":"42.14"},{"v":18.54049621773916,"d":"18.54"},0.25,80.46575358498795,{"v":168.54996561581052,"d":"168.55"},{"v":14.832396974191326,"d":"14.83"},{"v":51.380930314660525,"d":"51.38"},{"v":23.35496832484569,"d":"23.35"},{"v":116.77484162422844,"d":"116.77"},{"v":10.276186062932105,"d":"10.3"},{"v":74.16198487095663,"d":"74.2"},14.832396974191326,{"v":3370.9993123162103,"d":"3,371.0"},674.1998624632421]
[{"$nulls":5},"ct",{"$f":"((I34)^(1/C5)*(1/C6^(C7))^(1/C5)*E5)+(E7*E8)","v":{"v":9250,"d":"9,250.0"}},"IT",{"$f":"I33*I34","v":{"v":12500,"d":"12,500.0"}},null,0.25,{"v":74.16198487095663,"d":"74.16"},{"v":52.671864254940786,"d":"52.67"},{"v":23.175620272173948,"d":"23.18"},{"v":0.3125,"d":"0.31"},68.54421451698167,{"v":168.54996561581052,"d":"168.55"},{"v":18.540496217739157,"d":"18.54"},{"v":51.380930314660525,"d":"51.38"},{"v":29.19371040605711,"d":"29.19"},{"v":116.77484162422844,"d":"116.77"},{"v":12.845232578665131,"d":"12.8"},{"v":74.16198487095663,"d":"74.2"},18.540496217739157,{"v":3370.9993123162103,"d":"3,371.0"},842.7498280790526]
[{"$nulls":5},"CVMe",{"$f":"((I34)^((1/C5)-1)*(1/C6^(C7))^(1/C5)*E5)","v":{"v":37.08099243547832,"d":"37.1"}},"CT",{"$f":"G36*I34","v":{"v":6250.000000000001,"d":"6,250.0"}},null,{"v":0.3,"d":"0.30"},{"v":74.16198487095663,"d":"74.16"},{"v":63.20623710592895,"d":"63.21"},{"v":27.810744326608745,"d":"27.81"},{"v":0.375,"d":"0.38"},61.36904248071661,{"v":168.54996561581052,"d":"168.55"},{"v":22.24859546128699,"d":"22.25"},{"v":51.380930314660525,"d":"51.38"},{"v":35.03245248726853,"d":"35.03"},{"v":116.77484162422844,"d":"116.77"},{"v":15.414279094398157,"d":"15.4"},{"v":74.16198487095663,"d":"74.2"},22.24859546128699,{"v":3370.9993123162103,"d":"3,371.0"},1011.2997936948631]
[{"$nulls":5},"CFMe",{"$f":"(E7*E8/I34)","v":{"v":17.798876369029593,"d":"17.8"}},"Ben",{"$f":"I35-I36","v":{"v":6249.999999999999,"d":"6,250.0"}},null,0.35,{"v":74.16198487095663,"d":"74.16"},{"v":73.7406099569171,"d":"73.74"},{"v":32.44586838104353,"d":"32.45"},{"v":0.4375,"d":"0.44"},56.90608017687512,{"v":168.54996561581052,"d":"168.55"},{"v":25.95669470483482,"d":"25.96"},{"v":51.380930314660525,"d":"51.38"},{"v":40.87119456847995,"d":"40.87"},{"v":116.77484162422844,"d":"116.77"},{"v":17.983325610131182,"d":"18.0"},{"v":74.16198487095663,"d":"74.2"},25.95669470483482,{"v":3370.9993123162103,"d":"3,371.0"},1179.8497593106736]
[{"$nulls":5},"Cme",{"$f":"((I34)^((1/C5)-1)*(1/C6^(C7))^(1/C5)*E5)+(E7*E8/I34)","v":{"v":54.879868804507915,"d":"54.9"}},"p largo",{"$f":"(1/C5)*(((1/C6)^(C7))^(1/C5))*(I39^(1/C5-1)*E5)","v":{"v":51.380930314660525,"d":"51.4"}},null,{"v":0.4,"d":"0.40"},{"v":74.16198487095663,"d":"74.16"},{"v":84.27498280790526,"d":"84.27"},{"v":37.08099243547832,"d":"37.08"},{"v":0.5,"d":"0.50"},54.138248955798346,{"v":168.54996561581052,"d":"168.55"},{"v":29.664793948382652,"d":"29.66"},{"v":51.380930314660525,"d":"51.38"},{"v":46.70993664969138,"d":"46.71"},{"v":116.77484162422844,"d":"116.77"},{"v":20.55237212586421,"d":"20.6"},{"v":74.16198487095663,"d":"74.2"},29.664793948382652,{"v":3370.9993123162103,"d":"3,371.0"},1348.3997249264842]
[{"$nulls":5},"CM",{"$f":"(1/C5)*((I34)^((1/C5)-1)*(1/C6^(C7))^(1/C5)*E5)","v":{"v":74.16198487095664,"d":"74.2"}},"x1 largo",{"$f":"((E8*E7)/((1/C5-1)*((1/E8^(C7))^(1/C5))*E5))^(C5)","v":{"v":116.77484162422844,"d":"116.8"}},null,0.45,{"v":74.16198487095663,"d":"74.16"},{"v":94.80935565889342,"d":"94.81"},{"v":41.71611648991312,"d":"41.72"},{"v":0.5625,"d":"0.56"},52.50050512323139,{"v":168.54996561581052,"d":"168.55"},{"v":33.37289319193049,"d":"33.37"},{"v":51.380930314660525,"d":"51.38"},{"v":52.5486787309028,"d":"52.55"},{"v":116.77484162422844,"d":"116.77"},{"v":23.121418641597238,"d":"23.1"},{"v":74.16198487095663,"d":"74.2"},33.37289319193049,{"v":3370.9993123162103,"d":"3,371.0"},1516.9496905422948]
[{"$nulls":10},{"v":0.5,"d":"0.50"},{"v":74.16198487095663,"d":"74.16"},{"v":105.34372850988157,"d":"105.34"},{"v":46.351240544347895,"d":"46.35"},{"v":0.625,"d":"0.63"},51.65382246262129,{"v":168.54996561581052,"d":"168.55"},{"v":37.080992435478315,"d":"37.08"},{"v":51.380930314660525,"d":"51.38"},{"v":58.38742081211422,"d":"58.39"},{"v":116.77484162422844,"d":"116.77"},{"v":25.690465157330262,"d":"25.7"},{"v":74.16198487095663,"d":"74.2"},37.080992435478315,{"v":3370.9993123162103,"d":"3,371.0"},1685.4996561581052]
[{"$nulls":5},"SOLUCIONES DE LARGO PLAZO",{"$nulls":4},0.55,{"v":74.16198487095663,"d":"74.16"},{"v":115.87810136086974,"d":"115.88"},{"v":50.98636459878269,"d":"50.99"},{"v":0.6875,"d":"0.69"},51.382457017979846,{"v":168.54996561581052,"d":"168.55"},{"v":40.78909167902615,"d":"40.79"},{"v":51.380930314660525,"d":"51.38"},{"v":64.22616289332565,"d":"64.23"},{"v":116.77484162422844,"d":"116.77"},{"v":28.25951167306329,"d":"28.3"},{"v":74.16198487095663,"d":"74.2"},40.78909167902615,{"v":3370.9993123162103,"d":"3,371.0"},1854.0496217739158]
[{"$nulls":5},"cv",{"$f":"((I39)^(1/C5)*(1/C6^(C7))^(1/C5)*E5)","v":{"v":3000,"d":"3,000.0"}},"p largo",{"$f":"(1/C5)*(((1/C6)^(C7))^(1/C5))*(I39^(1/C5-1)*E5)","v":{"v":51.380930314660525,"d":"51.4"}},null,{"v":0.6,"d":"0.60"},{"v":74.16198487095663,"d":"74.16"},{"v":126.4124742118579,"d":"126.41"},{"v":55.62148865321749,"d":"55.62"},0.75,51.54257948531486,{"v":168.54996561581052,"d":"168.55"},{"v":44.49719092257398,"d":"44.50"},{"v":51.380930314660525,"d":"51.38"},{"v":70.06490497453706,"d":"70.06"},{"v":116.77484162422844,"d":"116.77"},{"v":30.828558188796315,"d":"30.8"},{"v":74.16198487095663,"d":"74.2"},44.49719092257398,{"v":3370.9993123162103,"d":"3,371.0"},2022.5995873897261]
[{"$nulls":5},"cf",{"$f":"E7*E8","v":{"v":3000,"d":"3,000.0"}},"x1 largo",{"$f":"((E8*E7)/((1/C5-1)*((1/E8^(C7))^(1/C5))*E5))^(C5)","v":{"v":116.77484162422844,"d":"116.8"}},null,0.65,{"v":74.16198487095663,"d":"74.16"},{"v":136.94684706284605,"d":"136.95"},{"v":60.25661270765227,"d":"60.26"},{"v":0.8125,"d":"0.81"},52.034615731093325,{"v":168.54996561581052,"d":"168.55"},{"v":48.20529016612181,"d":"48.21"},{"v":51.380930314660525,"d":"51.38"},{"v":75.9036470557485,"d":"75.90"},{"v":116.77484162422844,"d":"116.77"},{"v":33.39760470452934,"d":"33.4"},{"v":74.16198487095663,"d":"74.2"},48.20529016612181,{"v":3370.9993123162103,"d":"3,371.0"},2191.1495530055367]
[{"$nulls":5},"ct",{"$f":"((I39)^(1/C5)*(1/C6^(C7))^(1/C5)*E5)+(E7*E8)","v":{"v":6000,"d":"6,000.0"}},"IT",{"$f":"I42*I43","v":{"v":6000.000000000001,"d":"6,000.0"}},null,{"v":0.7,"d":"0.70"},{"v":74.16198487095663,"d":"74.16"},{"v":147.4812199138342,"d":"147.48"},{"v":64.89173676208706,"d":"64.89"},{"v":0.875,"d":"0.88"},52.78744137422021,{"v":168.54996561581052,"d":"168.55"},{"v":51.91338940966964,"d":"51.91"},{"v":51.380930314660525,"d":"51.38"},{"v":81.7423891369599,"d":"81.74"},{"v":116.77484162422844,"d":"116.77"},{"v":35.966651220262364,"d":"36.0"},{"v":74.16198487095663,"d":"74.2"},51.91338940966964,{"v":3370.9993123162103,"d":"3,371.0"},2359.699518621347]
[{"$nulls":5},"CVMe",{"$f":"((I39)^((1/C5)-1)*(1/C6^(C7))^(1/C5)*E5)","v":{"v":25.690465157330262,"d":"25.7"}},"CT",{"$f":"G47*I43","v":{"v":6000,"d":"6,000.0"}},null,0.75,{"v":74.16198487095663,"d":"74.16"},{"v":158.01559276482237,"d":"158.02"},{"v":69.52686081652186,"d":"69.53"},{"v":0.9375,"d":"0.94"},53.74889853522583,{"v":168.54996561581052,"d":"168.55"},{"v":55.62148865321747,"d":"55.62"},{"v":51.380930314660525,"d":"51.38"},{"v":87.58113121817134,"d":"87.58"},{"v":116.77484162422844,"d":"116.77"},{"v":38.53569773599539,"d":"38.5"},{"v":74.16198487095663,"d":"74.2"},55.62148865321747,{"v":3370.9993123162103,"d":"3,371.0"},2528.249484237158]
[{"$nulls":5},"CFMe",{"$f":"(E7*E8/I39)","v":{"v":25.69046515733026,"d":"25.7"}},"Ben",{"$f":"I44-I45","v":0},null,{"v":0.8,"d":"0.80"},{"v":74.16198487095663,"d":"74.16"},{"v":168.54996561581052,"d":"168.55"},{"v":74.16198487095664,"d":"74.16"},{"v":1,"d":"1.00"},54.879868804507915,{"v":168.54996561581052,"d":"168.55"},{"v":59.329587896765304,"d":"59.33"},{"v":51.380930314660525,"d":"51.38"},{"v":93.41987329938276,"d":"93.42"},{"v":116.77484162422844,"d":"116.77"},{"v":41.10474425172842,"d":"41.1"},{"v":74.16198487095663,"d":"74.2"},59.329587896765304,{"v":3370.9993123162103,"d":"3,371.0"},2696.7994498529683]
[{"$nulls":5},"Cme",{"$f":"((I39)^((1/C5)-1)*(1/C6^(C7))^(1/C5)*E5)+(E7*E8/I39)","v":{"v":51.38093031466052,"d":"51.4"}},{"$nulls":3},0.85,{"v":74.16198487095663,"d":"74.16"},{"v":179.08433846679867,"d":"179.08"},{"v":78.79710892539143,"d":"78.80"},{"v":1.0625,"d":"1.06"},56.15043810413533,{"v":168.54996561581052,"d":"168.55"},{"v":63.03768714031313,"d":"63.04"},{"v":51.380930314660525,"d":"51.38"},{"v":99.25861538059418,"d":"99.26"},{"v":116.77484162422844,"d":"116.77"},{"v":43.67379076746145,"d":"43.7"},{"v":74.16198487095663,"d":"74.2"},63.03768714031313,{"v":3370.9993123162103,"d":"3,371.0"},2865.3494154687787]
[{"$nulls":5},"CM",{"$f":"(1/C5)*((I39)^((1/C5)-1)*(1/C6^(C7))^(1/C5)*E5)","v":{"v":51.380930314660525,"d":"51.4"}},{"$nulls":3},{"v":0.9,"d":"0.90"},{"v":74.16198487095663,"d":"74.16"},{"v":189.61871131778685,"d":"189.62"},{"v":83.43223297982624,"d":"83.43"},{"v":1.125,"d":"1.13"},57.53733992905053,{"v":168.54996561581052,"d":"168.55"},{"v":66.74578638386097,"d":"66.75"},{"v":51.380930314660525,"d":"51.38"},{"v":105.0973574618056,"d":"105.10"},{"v":116.77484162422844,"d":"116.77"},{"v":46.242837283194476,"d":"46.2"},{"v":74.16198487095663,"d":"74.2"},66.74578638386097,{"v":3370.9993123162103,"d":"3,371.0"},3033.8993810845895]
[{"$nulls":10},0.95,{"v":74.16198487095663,"d":"74.16"},{"v":200.153084168775,"d":"200.15"},{"v":88.06735703426102,"d":"88.07"},{"v":1.1875,"d":"1.19"},59.02220598578701,{"v":168.54996561581052,"d":"168.55"},{"v":70.4538856274088,"d":"70.45"},{"v":51.380930314660525,"d":"51.38"},{"v":110.93609954301702,"d":"110.94"},{"v":116.77484162422844,"d":"116.77"},{"v":48.8118837989275,"d":"48.8"},{"v":74.16198487095663,"d":"74.2"},70.4538856274088,{"v":3370.9993123162103,"d":"3,371.0"},3202.4493467003995]
[{"$nulls":10},{"v":1,"d":"1.00"},{"v":74.16198487095663,"d":"74.16"},{"v":210.68745701976314,"d":"210.69"},{"v":92.70248108869579,"d":"92.70"},1.25,60.59034163957157,{"v":168.54996561581052,"d":"168.55"},{"v":74.16198487095663,"d":"74.16"},{"v":51.380930314660525,"d":"51.38"},{"v":116.77484162422844,"d":"116.77"},{"v":116.77484162422844,"d":"116.77"},{"v":51.380930314660525,"d":"51.4"},{"v":74.16198487095663,"d":"74.2"},74.16198487095663,{"v":3370.9993123162103,"d":"3,371.0"},3370.9993123162103]
[]
[{"$nulls":14},16]
{"$rows_empty":49}
[null,"x1",{"$f":"C103*(C104^(C105))*(C106^(C107))","v":{"v":116.77484162422846,"d":"116.8"}},"x1",{"$f":"((E104*C105)/E105)^(C105/(1-C105))*(E108)^(C107/(1-C105))*(C103^(1/(1-C105)))","v":{"v":116.77484162422846,"d":"116.8"}}]
[null,"A",{"v":1,"d":"1.0"},"p",{"$f":"(E104*C102)-(E105*E106+E107*E108)","v":{"v":0,"d":"0.0"}}]
[null,"q1",{"$f":"E104*C105*E102/E105","v":{"v":136.3636363636364,"d":"136.4"}},"p1",{"$f":"I142","v":{"v":51.380930314660525,"d":"51.4"}}]
[null,"b",{"$f":"'Mercado homo'!C10","v":0.5},"w1",{"$f":"'Mercado homo'!E9","v":{"v":22,"d":"22.0"}}]
[null,"q2",{"$f":"E108","v":{"v":100,"d":"100.0"}},"q1",{"$f":"C104","v":{"v":136.3636363636364,"d":"136.4"}}]
[null,"1-b",{"$f":"'Mercado homo'!C12","v":0.5},"w2",{"$f":"'Mercado homo'!E11","v":{"v":30,"d":"30.0"}}]
[{"$nulls":3},"q2",{"$f":"'Mercado homo'!C11","v":{"v":100,"d":"100.0"}}]
[]
[{"$nulls":3},"No. Empresas","trabajadores","producción","masa salarial"]
[null,"Número de vendedores",null,{"v":35.00000000856348,"d":"35"},{"$f":"E106*D111","v":{"v":4772.727273895021,"d":"4,773"}},{"$f":"E102*D111","v":{"v":4087.1194578479954,"d":"4,087"}},{"$f":"E111*E105","v":{"v":105000.00002569048,"d":"105,000"}}]
[]
[{"$nulls":4},"max",{"$f":"MAX(F111,D129)","v":{"v":4865.618401009518,"d":"4,865.62"}}]
[{"$nulls":4},"min",{"$f":"MIN(F111,D129)","v":{"v":4087.1194578479954,"d":"4,087.12"}}]
[]
[{"$nulls":5},{"$f":"F111-D129","v":{"v":-778.4989431615222,"d":"(778.50)"}}]
[]
[]
[null,"RECTA PRESUPUESTAL"]
[null,"m","p1","p2"]
[null,{"$f":"'Mercado homo'!G7","v":{"v":50000,"d":"50,000.0"}},{"$f":"E104","v":{"v":51.380930314660525,"d":"51.4"}},{"$f":"'Mercado homo'!I7","v":{"v":92,"d":"92.0"}}]
[null,"Inserte los datos correspondientes"]
[null,"FUNCIÓN COBB-DOUGLAS"]
["m","v","a1","x1*","1-a1","x2*"]
[{"$f":"B121","v":{"v":50000,"d":"50,000.0"}},{"$f":"D125^C125*F125^E125","v":{"v":363.6177819246198,"d":"363.6"}},{"$f":"'Mercado homo'!H11","v":0.5},{"$f":"C125*A125/C121","v":{"v":486.56184010095177,"d":"486.6"}},{"$f":"1-C125","v":0.5},{"$f":"E125*A125/D121","v":{"v":271.7391304347826,"d":"271.7"}}]
[]
[]
["Número de consumidores",null,null,{"$f":"'Mercado homo'!J16","v":10}]
["Consumo de las familias",null,null,{"$f":"D128*D125","v":{"v":4865.618401009518,"d":"4,865.6"}}]
["Precio de equilibrio",null,null,{"$f":"((C125*A125*D128)/(((C105/E105)^(C105/C107))*C106*D111))^(C107)","v":{"v":56.06119105128054,"d":"56.1"}}]
["Cantidad de equilibrio",null,null,{"$f":"C125*A125/D130*D128","v":{"v":4459.412925624768,"d":"4,459.4"}}]
[{"$nulls":5},"SOLUCIONES DE CORTO PLAZO"]
[{"$nulls":5},"cv",{"$f":"((I134)^(1/C105)*(1/C106^(C107))^(1/C105)*E105)","v":{"v":3571.4285705547477,"d":"3,571.4"}},"p corto",{"$f":"D130","v":{"v":56.06119105128054,"d":"56.06"}}]
[{"$nulls":5},"cf",{"$f":"E107*E108","v":{"v":3000,"d":"3,000.0"}},"x1 corto",{"$f":"((D130*C105)/E105)^(C105/(1-C105))*(E108)^(C107/(1-C105))*(C103^(1/(1-C105)))","v":{"v":127.4117978438194,"d":"127.4"}}]
[{"$nulls":5},"ct",{"$f":"((I134)^(1/C105)*(1/C106^(C107))^(1/C105)*E105)+(E107*E108)","v":{"v":6571.428570554748,"d":"6,571.4"}},"IT",{"$f":"I133*I134","v":{"v":7142.857141109493,"d":"7,142.9"}}]
[{"$nulls":5},"CVMe",{"$f":"((I134)^((1/C105)-1)*(1/C106^(C107))^(1/C105)*E105)","v":{"v":28.030595525640273,"d":"28.0"}},"CT",{"$f":"G136*I134","v":{"v":3571.428570554747,"d":"3,571.4"}}]
[{"$nulls":5},"CFMe",{"$f":"(E107*E108/I134)","v":{"v":23.545700247298775,"d":"23.5"}},"Ben",{"$f":"I135-I136","v":{"v":3571.428570554746,"d":"3,571.4"}}]
[{"$nulls":5},"Cme",{"$f":"((I134)^((1/C105)-1)*(1/C106^(C107))^(1/C105)*E105)+(E107*E108/I134)","v":{"v":51.57629577293905,"d":"51.6"}},"p largo",{"$f":"(1/C105)*(((1/C106)^(C107))^(1/C105))*(I139^(1/C105-1)*E105)","v":{"v":51.380930314660525,"d":"51.4"}}]
[{"$nulls":5},"CM",{"$f":"(1/C105)*((I134)^((1/C105)-1)*(1/C106^(C107))^(1/C105)*E105)","v":{"v":56.061191051280545,"d":"56.1"}},"x1 largo",{"$f":"((E108*E107)/((1/C105-1)*((1/E108^(C107))^(1/C105))*E105))^(C105)","v":{"v":116.77484162422844,"d":"116.8"}}]
[]
[{"$nulls":5},"SOLUCIONES DE LARGO PLAZO"]
[{"$nulls":5},"cv",{"$f":"((I139)^(1/C105)*(1/C106^(C107))^(1/C105)*E105)","v":{"v":3000,"d":"3,000.0"}},"p largo",{"$f":"(1/C105)*(((1/C106)^(C107))^(1/C105))*(I139^(1/C105-1)*E105)","v":{"v":51.380930314660525,"d":"51.4"}}]
[{"$nulls":5},"cf",{"$f":"E107*E108","v":{"v":3000,"d":"3,000.0"}},"x1 largo",{"$f":"((E108*E107)/((1/C105-1)*((1/E108^(C107))^(1/C105))*E105))^(C105)","v":{"v":116.77484162422844,"d":"116.8"}}]
[{"$nulls":5},"ct",{"$f":"((I139)^(1/C105)*(1/C106^(C107))^(1/C105)*E105)+(E107*E108)","v":{"v":6000,"d":"6,000.0"}},"IT",{"$f":"I142*I143","v":{"v":6000.000000000001,"d":"6,000.0"}}]
[{"$nulls":5},"CVMe",{"$f":"((I139)^((1/C105)-1)*(1/C106^(C107))^(1/C105)*E105)","v":{"v":25.690465157330262,"d":"25.7"}},"CT",{"$f":"G147*I143","v":{"v":6000,"d":"6,000.0"}}]
[{"$nulls":5},"CFMe",{"$f":"(E107*E108/I139)","v":{"v":25.69046515733026,"d":"25.7"}},"Ben",{"$f":"I144-I145","v":0}]
[{"$nulls":5},"Cme",{"$f":"((I139)^((1/C105)-1)*(1/C106^(C107))^(1/C105)*E105)+(E107*E108/I139)","v":{"v":51.38093031466052,"d":"51.4"}}]
[{"$nulls":5},"CM",{"$f":"(1/C105)*((I139)^((1/C105)-1)*(1/C106^(C107))^(1/C105)*E105)","v":{"v":51.380930314660525,"d":"51.4"}}]

{"sheet":"Oculto prod","index":4,"n_rows":83,"n_cols":25,"rows_kept":83,"hidden":true}
["Maximización del Beneficio Sistema Bàsico",{"$nulls":9},"Función de oferta",{"$nulls":6},"Función de demanda"]
["Ponderador","Función de Producción","q1","Producto Marginal","Isobeneficio","Beneficio","q1 line",null,"yline",null,"p","y","Ponderador","yline",null,"pline",null,"p","y"]
[0,{"$f":"$C$58*(C3^($D$58))*($C$33^($C$34))","v":0},{"$f":"(MEDIAN($E$38:$E$57))*1.4*A3","v":0},null,{"$f":"(($E$27/$E$28)+($E$31*$E$32)/$E$28)+(($E$29/$E$28)*C3)","v":{"v":102.27272727272728,"d":"102.27"}},{"$f":"($E$28*B3)-(($E$29*C3)+($E$31*$E$32))","v":{"v":-3000,"d":"(3,000.00)"}},{"$f":"$E$58","v":{"v":418.3884297520661,"d":"418.39"}},{"$f":"$F$58*A3","v":0},{"$f":"$E$58*A3","v":0},{"$f":"$F$58","v":{"v":204.54545454545453,"d":"204.55"}},{"$f":"$E$28*M3","v":0},{"$f":"$F$36*M3","v":0},0,{"$f":"$E$28","v":{"v":90,"d":"90.0"}},{"$f":"$F$36*M3","v":0},{"$f":"$E$28*A3","v":0},{"$f":"$F$36","v":{"v":4090.9090909090905,"d":"4,090.91"}}]
[0.05,{"$f":"$C$58*(C4^($D$58))*($C$33^($C$34))","v":{"v":54.1176404535939,"d":"54.12"}},{"$f":"(MEDIAN($E$38:$E$57))*1.4*A4","v":{"v":29.287190082644624,"d":"29.29"}},{"$f":"$D$58*B4/C4","v":{"v":0.9239131562447778,"d":"0.92"}},{"$f":"(($E$27/$E$28)+($E$31*$E$32)/$E$28)+(($E$29/$E$28)*C4)","v":{"v":109.43181818181819,"d":"109.43"}},{"v":1226.2694590052688,"d":"1,226.27"},{"$f":"$E$58","v":{"v":418.3884297520661,"d":"418.39"}},{"$f":"$F$58*A4","v":{"v":10.227272727272727,"d":"10.23"}},{"$f":"$E$58*A4","v":{"v":20.919421487603305,"d":"20.92"}},{"$f":"$F$58","v":{"v":204.54545454545453,"d":"204.55"}},{"$f":"$E$28*M4","v":{"v":8.181818181818182,"d":"8.18"}},{"$f":"$F$36*M4","v":{"v":371.900826446281,"d":"371.90"}},{"$f":"1/$M$25","v":{"v":0.09090909090909091,"d":"0.09"}},{"$f":"$E$28","v":{"v":90,"d":"90.0"}},{"$f":"$F$36*A4","v":{"v":204.54545454545453,"d":"204.55"}},{"$f":"$E$28*A4","v":{"v":4.5,"d":"4.50"}},{"$f":"$F$36","v":{"v":4090.9090909090905,"d":"4,090.91"}}]
[{"v":0.1,"d":"0.10"},{"v":76.53390109310334,"d":"76.53"},{"v":58.57438016528925,"d":"58.57"},{"$f":"$D$58*B5/C5","v":{"v":0.6533052580081485,"d":"0.65"}},{"$f":"(($E$27/$E$28)+($E$31*$E$32)/$E$28)+(($E$29/$E$28)*C5)","v":{"v":116.5909090909091,"d":"116.59"}},{"v":2599.414734742936,"d":"2,599.41"},{"v":418.3884297520661,"d":"418.39"},{"v":20.454545454545453,"d":"20.45"},{"v":41.83884297520661,"d":"41.84"},{"v":204.54545454545453,"d":"204.55"},{"$f":"$E$28*M5","v":{"v":16.363636363636363,"d":"16.36"}},{"v":743.801652892562,"d":"743.80"},{"$f":"M4+1/$M$25","v":{"v":0.18181818181818182,"d":"0.18"}},{"v":90,"d":"90.0"},{"v":409.09090909090907,"d":"409.09"},{"v":9,"d":"9.00"},{"v":4090.9090909090905,"d":"4,090.91"}]
[0.15,{"v":93.73450285136946,"d":"93.73"},{"v":87.86157024793387,"d":"87.86"},{"v":0.5334215094657593,"d":"0.53"},123.75,{"v":3503.150711168705,"d":"3,503.15"},{"v":418.3884297520661,"d":"418.39"},{"v":30.68181818181818,"d":"30.68"},{"v":62.75826446280991,"d":"62.76"},{"v":204.54545454545453,"d":"204.55"},{"v":24.545454545454543,"d":"24.55"},{"v":1115.7024793388427,"d":"1,115.70"},{"$f":"M5+1/$M$25","v":{"v":0.2727272727272727,"d":"0.27"}},{"v":90,"d":"90.0"},{"v":613.6363636363635,"d":"613.64"},{"v":13.5,"d":"13.50"},{"v":4090.9090909090905,"d":"4,090.91"},{"$f":"'Oculto EC'!L63","v":{"v":24.545454545454543,"d":"24.55"}},{"$f":"'Oculto EC'!M63","v":10156.451851851853}]
[{"v":0.2,"d":"0.20"},{"v":108.2352809071878,"d":"108.24"},{"v":117.1487603305785,"d":"117.15"},{"v":0.4619565781223889,"d":"0.46"},{"v":130.9090909090909,"d":"130.91"},{"v":4163.9025543741745,"d":"4,163.90"},{"v":418.3884297520661,"d":"418.39"},{"v":40.90909090909091,"d":"40.91"},{"v":83.67768595041322,"d":"83.68"},{"v":204.54545454545453,"d":"204.55"},{"v":32.72727272727273,"d":"32.73"},{"v":1487.603305785124,"d":"1,487.60"},{"v":0.36363636363636365,"d":"0.36"},{"v":90,"d":"90.0"},{"v":818.1818181818181,"d":"818.18"},{"v":18,"d":"18.00"},{"v":4090.9090909090905,"d":"4,090.91"},{"$f":"'Oculto EC'!L64","v":{"v":32.72727272727273,"d":"32.73"}},{"$f":"'Oculto EC'!M64","v":7618.5888888888885}]
[0.25,{"v":121.0107228361285,"d":"121.01"},{"v":146.4359504132231,"d":"146.44"},{"v":0.41318652453394145,"d":"0.41"},{"v":138.0681818181818,"d":"138.07"},{"v":4669.374146160657,"d":"4,669.37"},{"v":418.3884297520661,"d":"418.39"},{"v":51.13636363636363,"d":"51.14"},{"v":104.59710743801652,"d":"104.60"},{"v":204.54545454545453,"d":"204.55"},{"v":40.909090909090914,"d":"40.91"},{"v":1859.504132231405,"d":"1,859.50"},{"v":0.4545454545454546,"d":"0.45"},{"v":90,"d":"90.0"},{"v":1022.7272727272726,"d":"1,022.73"},{"v":22.5,"d":"22.50"},{"v":4090.9090909090905,"d":"4,090.91"},{"$f":"'Oculto EC'!L65","v":{"v":40.909090909090914,"d":"40.91"}},{"$f":"'Oculto EC'!M65","v":6095.8711111111115}]
[{"v":0.3,"d":"0.30"},{"v":132.56060519470623,"d":"132.56"},{"v":175.72314049586774,"d":"175.72"},{"v":0.3771859665740025,"d":"0.38"},{"v":145.22727272727272,"d":"145.23"},{"v":5064.545376614471,"d":"5,064.55"},{"v":418.3884297520661,"d":"418.39"},{"v":61.36363636363636,"d":"61.36"},{"v":125.51652892561982,"d":"125.52"},{"v":204.54545454545453,"d":"204.55"},{"v":49.0909090909091,"d":"49.09"},{"v":2231.404958677686,"d":"2,231.40"},{"v":0.5454545454545455,"d":"0.55"},{"v":90,"d":"90.0"},{"v":1227.272727272727,"d":"1,227.27"},{"v":27,"d":"27.00"},{"v":4090.9090909090905,"d":"4,090.91"},{"$f":"'Oculto EC'!L66","v":{"v":49.0909090909091,"d":"49.09"}},{"$f":"'Oculto EC'!M66","v":5080.7259259259245}]
[0.35,{"v":143.18181818181816,"d":"143.18"},{"v":205.01033057851234,"d":"205.01"},{"v":0.34920634920634924,"d":"0.35"},{"v":152.38636363636363,"d":"152.39"},{"v":5376.136363636363,"d":"5,376.14"},{"v":418.3884297520661,"d":"418.39"},{"v":71.59090909090908,"d":"71.59"},{"v":146.4359504132231,"d":"146.44"},{"v":204.54545454545453,"d":"204.55"},{"v":57.27272727272728,"d":"57.27"},{"v":2603.3057851239673,"d":"2,603.31"},{"v":0.6363636363636365,"d":"0.64"},{"v":90,"d":"90.0"},{"v":1431.8181818181815,"d":"1,431.82"},{"v":31.499999999999996,"d":"31.50"},{"v":4090.9090909090905,"d":"4,090.91"},{"$f":"'Oculto EC'!L67","v":{"v":57.27272727272728,"d":"57.27"}},{"$f":"'Oculto EC'!M67","v":4355.622222222222}]
[{"v":0.4,"d":"0.40"},{"v":153.06780218620668,"d":"153.07"},{"v":234.297520661157,"d":"234.30"},{"v":0.32665262900407427,"d":"0.33"},{"v":159.54545454545456,"d":"159.55"},{"v":5621.556742213146,"d":"5,621.56"},{"v":418.3884297520661,"d":"418.39"},{"v":81.81818181818181,"d":"81.82"},{"v":167.35537190082644,"d":"167.36"},{"v":204.54545454545453,"d":"204.55"},{"v":65.45454545454547,"d":"65.45"},{"v":2975.2066115702482,"d":"2,975.21"},{"v":0.7272727272727274,"d":"0.73"},{"v":90,"d":"90.0"},{"v":1636.3636363636363,"d":"1,636.36"},{"v":36,"d":"36.00"},{"v":4090.9090909090905,"d":"4,090.91"},{"$f":"'Oculto EC'!L68","v":{"v":65.45454545454547,"d":"65.45"}},{"$f":"'Oculto EC'!M68","v":3811.794444444444}]
[0.45,{"v":162.3529213607817,"d":"162.35"},{"v":263.5847107438016,"d":"263.58"},{"v":0.3079710520815926,"d":"0.31"},{"v":166.70454545454544,"d":"166.70"},{"v":5812.899286106716,"d":"5,812.90"},{"v":418.3884297520661,"d":"418.39"},{"v":92.04545454545455,"d":"92.05"},{"v":188.27479338842974,"d":"188.27"},{"v":204.54545454545453,"d":"204.55"},{"v":73.63636363636365,"d":"73.64"},{"v":3347.107438016529,"d":"3,347.11"},{"v":0.8181818181818183,"d":"0.82"},{"v":90,"d":"90.0"},{"v":1840.9090909090908,"d":"1,840.91"},{"v":40.5,"d":"40.50"},{"v":4090.9090909090905,"d":"4,090.91"},{"$f":"'Oculto EC'!L69","v":{"v":73.63636363636365,"d":"73.64"}},{"$f":"'Oculto EC'!M69","v":3388.817283950616}]
[{"v":0.5,"d":"0.50"},{"v":171.13500542742455,"d":"171.14"},{"v":292.8719008264462,"d":"292.87"},{"v":0.29216699339285185,"d":"0.29"},{"v":173.86363636363637,"d":"173.86"},{"v":5958.968670286393,"d":"5,958.97"},{"v":418.3884297520661,"d":"418.39"},{"v":102.27272727272727,"d":"102.27"},{"v":209.19421487603304,"d":"209.19"},{"v":204.54545454545453,"d":"204.55"},{"v":81.81818181818184,"d":"81.82"},{"v":3719.0082644628105,"d":"3,719.01"},{"v":0.9090909090909093,"d":"0.91"},{"v":90,"d":"90.0"},{"v":2045.4545454545453,"d":"2,045.45"},{"v":45,"d":"45.00"},{"v":4090.9090909090905,"d":"4,090.91"},{"$f":"'Oculto EC'!L70","v":{"v":81.81818181818184,"d":"81.82"}},{"$f":"'Oculto EC'!M70","v":3050.435555555555}]
[0.55,{"v":179.48790792392975,"d":"179.49"},{"v":322.1590909090909,"d":"322.16"},{"v":0.2785702980124483,"d":"0.28"},{"v":181.02272727272725,"d":"181.02"},{"v":6066.411713153679,"d":"6,066.41"},{"v":418.3884297520661,"d":"418.39"},{"v":112.5,"d":"112.50"},{"v":230.11363636363637,"d":"230.11"},{"v":204.54545454545453,"d":"204.55"},{"v":90.00000000000001,"d":"90.00"},{"v":4090.9090909090914,"d":"4,090.91"},{"v":1.0000000000000002,"d":"1.00"},{"v":90,"d":"90.0"},{"v":2250,"d":"2,250.00"},{"v":49.50000000000001,"d":"49.50"},{"v":4090.9090909090905,"d":"4,090.91"},{"$f":"'Oculto EC'!L71","v":{"v":90.00000000000001,"d":"90.00"}},{"$f":"'Oculto EC'!M71","v":2773.5777777777776}]
[{"v":0.6,"d":"0.60"},{"v":187.4690057027389,"d":"187.47"},{"v":351.4462809917355,"d":"351.45"},{"v":0.26671075473287964,"d":"0.27"},{"v":188.1818181818182,"d":"188.18"},{"v":6140.39233142832,"d":"6,140.39"},{"v":418.3884297520661,"d":"418.39"},{"v":122.72727272727272,"d":"122.73"},{"v":251.03305785123965,"d":"251.03"},{"v":204.54545454545453,"d":"204.55"},{"v":98.1818181818182,"d":"98.18"},{"v":4462.809917355372,"d":"4,462.81"},{"v":1.090909090909091,"d":"1.09"},{"v":90,"d":"90.0"},{"v":2454.545454545454,"d":"2,454.55"},{"v":54,"d":"54.00"},{"v":4090.9090909090905,"d":"4,090.91"},{"$f":"'Oculto EC'!L72","v":{"v":98.1818181818182,"d":"98.18"}},{"$f":"'Oculto EC'!M72","v":1269.7148148148144}]
[0.65,{"v":195.12392756255704,"d":"195.12"},{"v":380.7334710743801,"d":"380.73"},{"v":0.2562474045320245,"d":"0.26"},{"v":195.34090909090907,"d":"195.34"},{"v":6185.017116993773,"d":"6,185.02"},{"v":418.3884297520661,"d":"418.39"},{"v":132.95454545454544,"d":"132.95"},{"v":271.952479338843,"d":"271.95"},{"v":204.54545454545453,"d":"204.55"},{"v":106.36363636363637,"d":"106.36"},{"v":4834.710743801653,"d":"4,834.71"},{"v":1.1818181818181819,"d":"1.18"},{"v":90,"d":"90.0"},{"v":2659.090909090909,"d":"2,659.09"},{"v":58.5,"d":"58.50"},{"v":4090.9090909090905,"d":"4,090.91"},{"$f":"'Oculto EC'!L73","v":{"v":106.36363636363637,"d":"106.36"}},{"$f":"'Oculto EC'!M73","v":1172.4290598290597}]
[{"v":0.7,"d":"0.70"},{"v":202.48966915796586,"d":"202.49"},{"v":410.0206611570247,"d":"410.02"},{"v":0.2469261775572071,"d":"0.25"},{"v":202.49999999999997,"d":"202.50"},{"v":6203.615678762386,"d":"6,203.62"},{"v":418.3884297520661,"d":"418.39"},{"v":143.18181818181816,"d":"143.18"},{"v":292.8719008264462,"d":"292.87"},{"v":204.54545454545453,"d":"204.55"},{"v":114.54545454545455,"d":"114.55"},{"v":5206.611570247934,"d":"5,206.61"},{"v":1.2727272727272727,"d":"1.27"},{"v":90,"d":"90.0"},{"v":2863.636363636363,"d":"2,863.64"},{"v":62.99999999999999,"d":"63.00"},{"v":4090.9090909090905,"d":"4,090.91"},{"$f":"'Oculto EC'!L74","v":{"v":114.54545454545455,"d":"114.55"}},{"$f":"'Oculto EC'!M74","v":1089.0412698412697}]
[0.75,{"v":209.59672021280994,"d":"209.60"},{"v":439.30785123966933,"d":"439.31"},{"v":0.23855335116519702,"d":"0.24"},{"v":209.65909090909088,"d":"209.66"},{"v":6198.9320918801695,"d":"6,198.93"},{"v":418.3884297520661,"d":"418.39"},{"v":153.4090909090909,"d":"153.41"},{"v":313.7913223140496,"d":"313.79"},{"v":204.54545454545453,"d":"204.55"},{"v":122.72727272727272,"d":"122.73"},{"v":5578.512396694214,"d":"5,578.51"},{"v":1.3636363636363635,"d":"1.36"},{"v":90,"d":"90.0"},{"v":3068.181818181818,"d":"3,068.18"},{"v":67.5,"d":"67.50"},{"v":4090.9090909090905,"d":"4,090.91"},{"$f":"'Oculto EC'!L75","v":{"v":122.72727272727272,"d":"122.73"}},{"$f":"'Oculto EC'!M75","v":1016.771851851852}]
[{"v":0.8,"d":"0.80"},{"v":216.4705618143756,"d":"216.47"},{"v":468.595041322314,"d":"468.60"},{"v":0.23097828906119444,"d":"0.23"},{"v":216.8181818181818,"d":"216.82"},{"v":6173.259654202895,"d":"6,173.26"},{"v":418.3884297520661,"d":"418.39"},{"v":163.63636363636363,"d":"163.64"},{"v":334.7107438016529,"d":"334.71"},{"v":204.54545454545453,"d":"204.55"},{"v":130.9090909090909,"d":"130.91"},{"v":5950.413223140495,"d":"5,950.41"},{"v":1.4545454545454544,"d":"1.45"},{"v":90,"d":"90.0"},{"v":3272.7272727272725,"d":"3,272.73"},{"v":72,"d":"72.00"},{"v":4090.9090909090905,"d":"4,090.91"},{"$f":"'Oculto EC'!L76","v":{"v":130.9090909090909,"d":"130.91"}},{"$f":"'Oculto EC'!M76","v":953.536111111111}]
[0.85,{"v":223.13274779936688,"d":"223.13"},{"v":497.8822314049586,"d":"497.88"},{"v":0.22408185482911835,"d":"0.22"},{"v":223.9772727272727,"d":"223.98"},{"v":6128.538211033931,"d":"6,128.54"},{"v":418.3884297520661,"d":"418.39"},{"v":173.86363636363635,"d":"173.86"},{"v":355.6301652892562,"d":"355.63"},{"v":204.54545454545453,"d":"204.55"},{"v":139.09090909090907,"d":"139.09"},{"v":6322.314049586776,"d":"6,322.31"},{"v":1.5454545454545452,"d":"1.55"},{"v":90,"d":"90.0"},{"v":3477.272727272727,"d":"3,477.27"},{"v":76.5,"d":"76.50"},{"v":4090.9090909090905,"d":"4,090.91"},{"$f":"'Oculto EC'!L77","v":{"v":139.09090909090907,"d":"139.09"}},{"$f":"'Oculto EC'!M77","v":897.7398692810459}]
[{"v":0.9,"d":"0.90"},{"v":229.60170327931002,"d":"229.60"},{"v":527.1694214876032,"d":"527.17"},{"v":0.2177684193360495,"d":"0.22"},{"v":231.13636363636363,"d":"231.14"},{"v":6066.426022410629,"d":"6,066.43"},{"v":418.3884297520661,"d":"418.39"},{"v":184.0909090909091,"d":"184.09"},{"v":376.5495867768595,"d":"376.55"},{"v":204.54545454545453,"d":"204.55"},{"v":147.27272727272725,"d":"147.27"},{"v":6694.214876033056,"d":"6,694.21"},{"v":1.636363636363636,"d":"1.64"},{"v":90,"d":"90.0"},{"v":3681.8181818181815,"d":"3,681.82"},{"v":81,"d":"81.00"},{"v":4090.9090909090905,"d":"4,090.91"},{"$f":"'Oculto EC'!L78","v":{"v":147.27272727272725,"d":"147.27"}},{"$f":"'Oculto EC'!M78","v":848.1432098765433}]
[0.95,{"v":235.89332580008443,"d":"235.89"},{"v":556.4566115702478,"d":"556.46"},{"v":0.2119602147725627,"d":"0.21"},{"v":238.2954545454545,"d":"238.30"},{"v":5988.353867462145,"d":"5,988.35"},{"v":418.3884297520661,"d":"418.39"},{"v":194.31818181818178,"d":"194.32"},{"v":397.4690082644628,"d":"397.47"},{"v":204.54545454545453,"d":"204.55"},{"v":155.4545454545454,"d":"155.45"},{"v":7066.1157024793365,"d":"7,066.12"},{"v":1.7272727272727268,"d":"1.73"},{"v":90,"d":"90.0"},{"v":3886.363636363636,"d":"3,886.36"},{"v":85.5,"d":"85.50"},{"v":4090.9090909090905,"d":"4,090.91"},{"$f":"'Oculto EC'!L79","v":{"v":155.4545454545454,"d":"155.45"}},{"$f":"'Oculto EC'!M79","v":803.7672514619885}]
[{"v":1,"d":"1.00"},{"v":242.021445672257,"d":"242.02"},{"v":585.7438016528924,"d":"585.74"},{"v":0.20659326226697072,"d":"0.21"},{"v":245.45454545454544,"d":"245.45"},{"v":5895.566474139496,"d":"5,895.57"},{"v":418.3884297520661,"d":"418.39"},{"v":204.54545454545453,"d":"204.55"},{"v":418.3884297520661,"d":"418.39"},{"v":204.54545454545453,"d":"204.55"},{"v":163.6363636363636,"d":"163.64"},{"v":7438.016528925617,"d":"7,438.02"},{"v":1.8181818181818177,"d":"1.82"},{"v":90,"d":"90.0"},{"v":4090.9090909090905,"d":"4,090.91"},{"v":90,"d":"90.00"},{"v":4090.9090909090905,"d":"4,090.91"},{"$f":"'Oculto EC'!L80","v":{"v":163.6363636363636,"d":"163.64"}},{"$f":"'Oculto EC'!M80","v":763.828888888889}]
[]
[{"$nulls":12},11]
[{"$nulls":3},"y",{"$f":"((E28*D58)/E29)^(D58/(1-D58))*(E32)^(C34/(1-D58))*(C58^(1/(1-D58)))","v":{"v":204.54545454545453,"d":"204.5"}}]
[null,"y",{"$f":"C58*(E58^(D58))*(C33^(C34))","v":{"v":204.54545454545453,"d":"204.5"}},"p",{"$f":"(E28*C27)-(E29*E30+E31*E32)","v":{"v":6204.545454545454,"d":"6,204.5"}}]
[null,"A min",{"$f":"Productor!C6","v":{"v":1,"d":"1.0"}},"p",{"$f":"Productor!E6","v":{"v":90,"d":"90.0"}}]
[null,"Amax",{"$f":"Productor!$C$7","v":1},"w1",{"$f":"Productor!E7","v":{"v":22,"d":"22.0"}}]
[null,"q1",{"$f":"E30","v":{"v":418.3884297520661,"d":"418.4"}},"q1",{"$f":"E58","v":{"v":418.3884297520661,"d":"418.4"}},{"$f":"E29/E28","v":0.24444444444444444}]
[null,"b min",{"$f":"Productor!C9","v":0.5},"w2",{"$f":"Productor!E9","v":{"v":30,"d":"30.0"}},{"$f":"C31*C28*((E30)^(C31-1))*(E32^(C34))","v":0.24444444444444446}]
[null,"b max",{"$f":"Productor!$C$10","v":0.5},"q2",{"$f":"Productor!C11","v":{"v":100,"d":"100.0"}}]
[null,"q2",{"$f":"E32","v":{"v":100,"d":"100.0"}}]
[null,"1-b",{"$f":"Productor!C12","v":0.5}]
[{"$nulls":3},"No. Empresas","trabajadores","producción"]
[null,"Número de vendedores",null,{"$f":"Productor!E15","v":{"v":20,"d":"20.0"}},{"$f":"SUM(E38:E57)","v":{"v":8367.768595041323,"d":"8,368"}},{"$f":"SUM(F38:F57)","v":{"v":4090.9090909090905,"d":"4,091"}}]
[null,"Productor","A","b","q1","y","p","y"]
[null,1,{"$f":"C28","v":{"v":1,"d":"1.00"}},{"$f":"C31","v":{"v":0.5,"d":"0.50"}},{"$f":"IF(B38<=$D$36,($E$28*D38*F38/$E$29),\"\")","v":{"v":418.3884297520661,"d":"418.39"}},{"$f":"IF(B38<=$D$36,(C38^(1/(1-D38))*(($E$28*D38/$E$29)^(D38/(1-D38)))*($C$33^($C$34/(1-D38)))),\"\")","v":{"v":204.54545454545453,"d":"204.55"}}]
[null,2,{"$f":"IF(B38<$D$36,($C$29-$C$28)/($D$36-1)+C38,\"\")","v":{"v":1,"d":"1.00"}},{"$f":"IF(B38<$D$36,($C$32-$C$31)/($D$36-1)+D38,\"\")","v":{"v":0.5,"d":"0.50"}},{"v":418.3884297520661,"d":"418.39"},{"v":204.54545454545453,"d":"204.55"}]
[null,3,{"$f":"IF(B39<$D$36,($C$29-$C$28)/($D$36-1)+C39,\"\")","v":{"v":1,"d":"1.00"}},{"v":0.5,"d":"0.50"},{"v":418.3884297520661,"d":"418.39"},{"v":204.54545454545453,"d":"204.55"}]
[null,4,{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":418.3884297520661,"d":"418.39"},{"v":204.54545454545453,"d":"204.55"}]
[null,5,{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":418.3884297520661,"d":"418.39"},{"v":204.54545454545453,"d":"204.55"}]
[null,6,{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":418.3884297520661,"d":"418.39"},{"v":204.54545454545453,"d":"204.55"}]
[null,7,{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":418.3884297520661,"d":"418.39"},{"v":204.54545454545453,"d":"204.55"}]
[null,8,{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":418.3884297520661,"d":"418.39"},{"v":204.54545454545453,"d":"204.55"}]
[null,9,{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":418.3884297520661,"d":"418.39"},{"v":204.54545454545453,"d":"204.55"}]
[null,10,{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":418.3884297520661,"d":"418.39"},{"v":204.54545454545453,"d":"204.55"}]
[null,11,{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":418.3884297520661,"d":"418.39"},{"v":204.54545454545453,"d":"204.55"}]
[null,12,{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":418.3884297520661,"d":"418.39"},{"v":204.54545454545453,"d":"204.55"}]
[null,13,{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":418.3884297520661,"d":"418.39"},{"v":204.54545454545453,"d":"204.55"}]
[null,14,{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":418.3884297520661,"d":"418.39"},{"v":204.54545454545453,"d":"204.55"}]
[null,15,{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":418.3884297520661,"d":"418.39"},{"v":204.54545454545453,"d":"204.55"}]
[null,16,{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":418.3884297520661,"d":"418.39"},{"v":204.54545454545453,"d":"204.55"}]
[null,17,{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":418.3884297520661,"d":"418.39"},{"v":204.54545454545453,"d":"204.55"}]
[null,18,{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":418.3884297520661,"d":"418.39"},{"v":204.54545454545453,"d":"204.55"}]
[null,19,{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":418.3884297520661,"d":"418.39"},{"v":204.54545454545453,"d":"204.55"}]
[null,20,{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":418.3884297520661,"d":"418.39"},{"v":204.54545454545453,"d":"204.55"}]
[null,null,{"$f":"MEDIAN(C38:C57)","v":{"v":1,"d":"1.00"}},{"$f":"MEDIAN(D38:D57)","v":{"v":0.5,"d":"0.50"}},{"$f":"$E$28*D58*F58/$E$29","v":{"v":418.3884297520661,"d":"418.39"}},{"$f":"C58^(1/(1-D58))*(($E$28*D58/$E$29)^(D58/(1-D58)))*($C$33^($C$34/(1-D58)))","v":{"v":204.54545454545453,"d":"204.55"}}]
[]
[]
[null,"precios",{"$nulls":19},"Oferta",null,"Demanda"]
["empresas",{"$f":"$K4","v":{"v":8.181818181818182,"d":"8.18"}},{"$f":"$K5","v":{"v":16.363636363636363,"d":"16.36"}},{"$f":"$K6","v":{"v":24.545454545454543,"d":"24.55"}},{"$f":"$K7","v":{"v":32.72727272727273,"d":"32.73"}},{"$f":"$K8","v":{"v":40.909090909090914,"d":"40.91"}},{"$f":"$K9","v":{"v":49.0909090909091,"d":"49.09"}},{"$f":"$K10","v":{"v":57.27272727272728,"d":"57.27"}},{"$f":"$K11","v":{"v":65.45454545454547,"d":"65.45"}},{"$f":"$K12","v":{"v":73.63636363636365,"d":"73.64"}},{"$f":"$K13","v":{"v":81.81818181818184,"d":"81.82"}},{"$f":"$K14","v":{"v":90.00000000000001,"d":"90.00"}},{"$f":"$K15","v":{"v":98.1818181818182,"d":"98.18"}},{"$f":"$K16","v":{"v":106.36363636363637,"d":"106.36"}},{"$f":"$K17","v":{"v":114.54545454545455,"d":"114.55"}},{"$f":"$K18","v":{"v":122.72727272727272,"d":"122.73"}},{"$f":"$K19","v":{"v":130.9090909090909,"d":"130.91"}},{"$f":"$K20","v":{"v":139.09090909090907,"d":"139.09"}},{"$f":"$K21","v":{"v":147.27272727272725,"d":"147.27"}},{"$f":"$K22","v":{"v":155.4545454545454,"d":"155.45"}},{"$f":"$K23","v":{"v":163.6363636363636,"d":"163.64"}},"Precios","Producción",{"$f":"'Oculto EC'!L59","v":"p"},{"$f":"'Oculto EC'!M59","v":"y"}]
[{"$f":"B38","v":1},{"$f":"IF($B38<=$D$36,($C38^(1/(1-$D38))*((B$62*$D38/$E$29)^($D38/(1-$D38)))*($C$33^($C$34/(1-$D38)))),\"\")","v":{"v":18.59504132231405,"d":"19"}},{"v":37.1900826446281,"d":"37"},{"v":55.78512396694214,"d":"56"},{"v":74.3801652892562,"d":"74"},{"v":92.97520661157026,"d":"93"},{"v":111.57024793388433,"d":"112"},{"v":130.16528925619838,"d":"130"},{"v":148.76033057851242,"d":"149"},{"v":167.35537190082647,"d":"167"},{"v":185.95041322314054,"d":"186"},{"v":204.5454545454546,"d":"205"},{"v":223.14049586776866,"d":"223"},{"v":241.73553719008268,"d":"242"},{"v":260.3305785123967,"d":"260"},{"v":278.9256198347107,"d":"279"},{"v":297.5206611570248,"d":"298"},{"v":316.1157024793388,"d":"316"},{"v":334.7107438016529,"d":"335"},{"v":353.30578512396687,"d":"353"},{"v":371.9008264462809,"d":"372"},{"$f":"TRANSPOSE(B62:U62)","v":{"v":8.181818181818182,"d":"8"}},{"$f":"TRANSPOSE(B83:U83)","v":{"v":371.900826446281,"d":"372"}},{"$f":"'Oculto EC'!L60","v":0},{"$f":"'Oculto EC'!M60","v":0}]
[{"$f":"B39","v":2},{"$f":"IF($B39<=$D$36,($C39^(1/(1-$D39))*((B$62*$D39/$E$29)^($D39/(1-$D39)))*($C$33^($C$34/(1-$D39)))),\"\")","v":{"v":18.59504132231405,"d":"19"}},{"v":37.1900826446281,"d":"37"},{"v":55.78512396694214,"d":"56"},{"v":74.3801652892562,"d":"74"},{"v":92.97520661157026,"d":"93"},{"v":111.57024793388433,"d":"112"},{"v":130.16528925619838,"d":"130"},{"v":148.76033057851242,"d":"149"},{"v":167.35537190082647,"d":"167"},{"v":185.95041322314054,"d":"186"},{"v":204.5454545454546,"d":"205"},{"v":223.14049586776866,"d":"223"},{"v":241.73553719008268,"d":"242"},{"v":260.3305785123967,"d":"260"},{"v":278.9256198347107,"d":"279"},{"v":297.5206611570248,"d":"298"},{"v":316.1157024793388,"d":"316"},{"v":334.7107438016529,"d":"335"},{"v":353.30578512396687,"d":"353"},{"v":371.9008264462809,"d":"372"},16.363636363636363,{"v":743.801652892562,"d":"744"},{"$f":"'Oculto EC'!L61","v":8.181818181818182},{"$f":"'Oculto EC'!M61","v":30459.355555555554}]
[3,{"$f":"IF($B40<=$D$36,($C40^(1/(1-$D40))*((B$62*$D40/$E$29)^($D40/(1-$D40)))*($C$33^($C$34/(1-$D40)))),\"\")","v":{"v":18.59504132231405,"d":"19"}},{"v":37.1900826446281,"d":"37"},{"v":55.78512396694214,"d":"56"},{"v":74.3801652892562,"d":"74"},{"v":92.97520661157026,"d":"93"},{"v":111.57024793388433,"d":"112"},{"v":130.16528925619838,"d":"130"},{"v":148.76033057851242,"d":"149"},{"v":167.35537190082647,"d":"167"},{"v":185.95041322314054,"d":"186"},{"v":204.5454545454546,"d":"205"},{"v":223.14049586776866,"d":"223"},{"v":241.73553719008268,"d":"242"},{"v":260.3305785123967,"d":"260"},{"v":278.9256198347107,"d":"279"},{"v":297.5206611570248,"d":"298"},{"v":316.1157024793388,"d":"316"},{"v":334.7107438016529,"d":"335"},{"v":353.30578512396687,"d":"353"},{"v":371.9008264462809,"d":"372"},24.545454545454543,{"v":1115.7024793388427,"d":"1,116"},{"$f":"'Oculto EC'!L62","v":16.363636363636363},{"$f":"'Oculto EC'!M62","v":15232.177777777777}]
[4,{"$f":"IF($B41<=$D$36,($C41^(1/(1-$D41))*((B$62*$D41/$E$29)^($D41/(1-$D41)))*($C$33^($C$34/(1-$D41)))),\"\")","v":{"v":18.59504132231405,"d":"19"}},{"v":37.1900826446281,"d":"37"},{"v":55.78512396694214,"d":"56"},{"v":74.3801652892562,"d":"74"},{"v":92.97520661157026,"d":"93"},{"v":111.57024793388433,"d":"112"},{"v":130.16528925619838,"d":"130"},{"v":148.76033057851242,"d":"149"},{"v":167.35537190082647,"d":"167"},{"v":185.95041322314054,"d":"186"},{"v":204.5454545454546,"d":"205"},{"v":223.14049586776866,"d":"223"},{"v":241.73553719008268,"d":"242"},{"v":260.3305785123967,"d":"260"},{"v":278.9256198347107,"d":"279"},{"v":297.5206611570248,"d":"298"},{"v":316.1157024793388,"d":"316"},{"v":334.7107438016529,"d":"335"},{"v":353.30578512396687,"d":"353"},{"v":371.9008264462809,"d":"372"},32.72727272727273,{"v":1487.603305785124,"d":"1,488"},{"$f":"'Oculto EC'!L63","v":24.545454545454543},{"$f":"'Oculto EC'!M63","v":10156.451851851853}]
[5,{"$f":"IF($B42<=$D$36,($C42^(1/(1-$D42))*((B$62*$D42/$E$29)^($D42/(1-$D42)))*($C$33^($C$34/(1-$D42)))),\"\")","v":{"v":18.59504132231405,"d":"19"}},{"v":37.1900826446281,"d":"37"},{"v":55.78512396694214,"d":"56"},{"v":74.3801652892562,"d":"74"},{"v":92.97520661157026,"d":"93"},{"v":111.57024793388433,"d":"112"},{"v":130.16528925619838,"d":"130"},{"v":148.76033057851242,"d":"149"},{"v":167.35537190082647,"d":"167"},{"v":185.95041322314054,"d":"186"},{"v":204.5454545454546,"d":"205"},{"v":223.14049586776866,"d":"223"},{"v":241.73553719008268,"d":"242"},{"v":260.3305785123967,"d":"260"},{"v":278.9256198347107,"d":"279"},{"v":297.5206611570248,"d":"298"},{"v":316.1157024793388,"d":"316"},{"v":334.7107438016529,"d":"335"},{"v":353.30578512396687,"d":"353"},{"v":371.9008264462809,"d":"372"},40.909090909090914,{"v":1859.5041322314048,"d":"1,860"},{"$f":"'Oculto EC'!L64","v":32.72727272727273},{"$f":"'Oculto EC'!M64","v":7618.5888888888885}]
[6,{"$f":"IF($B43<=$D$36,($C43^(1/(1-$D43))*((B$62*$D43/$E$29)^($D43/(1-$D43)))*($C$33^($C$34/(1-$D43)))),\"\")","v":{"v":18.59504132231405,"d":"19"}},{"v":37.1900826446281,"d":"37"},{"v":55.78512396694214,"d":"56"},{"v":74.3801652892562,"d":"74"},{"v":92.97520661157026,"d":"93"},{"v":111.57024793388433,"d":"112"},{"v":130.16528925619838,"d":"130"},{"v":148.76033057851242,"d":"149"},{"v":167.35537190082647,"d":"167"},{"v":185.95041322314054,"d":"186"},{"v":204.5454545454546,"d":"205"},{"v":223.14049586776866,"d":"223"},{"v":241.73553719008268,"d":"242"},{"v":260.3305785123967,"d":"260"},{"v":278.9256198347107,"d":"279"},{"v":297.5206611570248,"d":"298"},{"v":316.1157024793388,"d":"316"},{"v":334.7107438016529,"d":"335"},{"v":353.30578512396687,"d":"353"},{"v":371.9008264462809,"d":"372"},49.0909090909091,{"v":2231.404958677686,"d":"2,231"},{"$f":"'Oculto EC'!L65","v":40.909090909090914},{"$f":"'Oculto EC'!M65","v":6095.8711111111115}]
[7,{"$f":"IF($B44<=$D$36,($C44^(1/(1-$D44))*((B$62*$D44/$E$29)^($D44/(1-$D44)))*($C$33^($C$34/(1-$D44)))),\"\")","v":{"v":18.59504132231405,"d":"19"}},{"v":37.1900826446281,"d":"37"},{"v":55.78512396694214,"d":"56"},{"v":74.3801652892562,"d":"74"},{"v":92.97520661157026,"d":"93"},{"v":111.57024793388433,"d":"112"},{"v":130.16528925619838,"d":"130"},{"v":148.76033057851242,"d":"149"},{"v":167.35537190082647,"d":"167"},{"v":185.95041322314054,"d":"186"},{"v":204.5454545454546,"d":"205"},{"v":223.14049586776866,"d":"223"},{"v":241.73553719008268,"d":"242"},{"v":260.3305785123967,"d":"260"},{"v":278.9256198347107,"d":"279"},{"v":297.5206611570248,"d":"298"},{"v":316.1157024793388,"d":"316"},{"v":334.7107438016529,"d":"335"},{"v":353.30578512396687,"d":"353"},{"v":371.9008264462809,"d":"372"},57.27272727272728,{"v":2603.305785123967,"d":"2,603"},{"$f":"'Oculto EC'!L66","v":49.0909090909091},{"$f":"'Oculto EC'!M66","v":5080.7259259259245}]
[8,{"$f":"IF($B45<=$D$36,($C45^(1/(1-$D45))*((B$62*$D45/$E$29)^($D45/(1-$D45)))*($C$33^($C$34/(1-$D45)))),\"\")","v":{"v":18.59504132231405,"d":"19"}},{"v":37.1900826446281,"d":"37"},{"v":55.78512396694214,"d":"56"},{"v":74.3801652892562,"d":"74"},{"v":92.97520661157026,"d":"93"},{"v":111.57024793388433,"d":"112"},{"v":130.16528925619838,"d":"130"},{"v":148.76033057851242,"d":"149"},{"v":167.35537190082647,"d":"167"},{"v":185.95041322314054,"d":"186"},{"v":204.5454545454546,"d":"205"},{"v":223.14049586776866,"d":"223"},{"v":241.73553719008268,"d":"242"},{"v":260.3305785123967,"d":"260"},{"v":278.9256198347107,"d":"279"},{"v":297.5206611570248,"d":"298"},{"v":316.1157024793388,"d":"316"},{"v":334.7107438016529,"d":"335"},{"v":353.30578512396687,"d":"353"},{"v":371.9008264462809,"d":"372"},65.45454545454547,{"v":2975.206611570248,"d":"2,975"},{"$f":"'Oculto EC'!L67","v":57.27272727272728},{"$f":"'Oculto EC'!M67","v":4355.622222222222}]
[9,{"$f":"IF($B46<=$D$36,($C46^(1/(1-$D46))*((B$62*$D46/$E$29)^($D46/(1-$D46)))*($C$33^($C$34/(1-$D46)))),\"\")","v":{"v":18.59504132231405,"d":"19"}},{"v":37.1900826446281,"d":"37"},{"v":55.78512396694214,"d":"56"},{"v":74.3801652892562,"d":"74"},{"v":92.97520661157026,"d":"93"},{"v":111.57024793388433,"d":"112"},{"v":130.16528925619838,"d":"130"},{"v":148.76033057851242,"d":"149"},{"v":167.35537190082647,"d":"167"},{"v":185.95041322314054,"d":"186"},{"v":204.5454545454546,"d":"205"},{"v":223.14049586776866,"d":"223"},{"v":241.73553719008268,"d":"242"},{"v":260.3305785123967,"d":"260"},{"v":278.9256198347107,"d":"279"},{"v":297.5206611570248,"d":"298"},{"v":316.1157024793388,"d":"316"},{"v":334.7107438016529,"d":"335"},{"v":353.30578512396687,"d":"353"},{"v":371.9008264462809,"d":"372"},73.63636363636365,{"v":3347.1074380165287,"d":"3,347"},{"$f":"'Oculto EC'!L68","v":65.45454545454547},{"$f":"'Oculto EC'!M68","v":3811.794444444444}]
[10,{"$f":"IF($B47<=$D$36,($C47^(1/(1-$D47))*((B$62*$D47/$E$29)^($D47/(1-$D47)))*($C$33^($C$34/(1-$D47)))),\"\")","v":{"v":18.59504132231405,"d":"19"}},{"v":37.1900826446281,"d":"37"},{"v":55.78512396694214,"d":"56"},{"v":74.3801652892562,"d":"74"},{"v":92.97520661157026,"d":"93"},{"v":111.57024793388433,"d":"112"},{"v":130.16528925619838,"d":"130"},{"v":148.76033057851242,"d":"149"},{"v":167.35537190082647,"d":"167"},{"v":185.95041322314054,"d":"186"},{"v":204.5454545454546,"d":"205"},{"v":223.14049586776866,"d":"223"},{"v":241.73553719008268,"d":"242"},{"v":260.3305785123967,"d":"260"},{"v":278.9256198347107,"d":"279"},{"v":297.5206611570248,"d":"298"},{"v":316.1157024793388,"d":"316"},{"v":334.7107438016529,"d":"335"},{"v":353.30578512396687,"d":"353"},{"v":371.9008264462809,"d":"372"},81.81818181818184,{"v":3719.0082644628096,"d":"3,719"},{"$f":"'Oculto EC'!L69","v":73.63636363636365},{"$f":"'Oculto EC'!M69","v":3388.817283950616}]
[11,{"$f":"IF($B48<=$D$36,($C48^(1/(1-$D48))*((B$62*$D48/$E$29)^($D48/(1-$D48)))*($C$33^($C$34/(1-$D48)))),\"\")","v":{"v":18.59504132231405,"d":"19"}},{"v":37.1900826446281,"d":"37"},{"v":55.78512396694214,"d":"56"},{"v":74.3801652892562,"d":"74"},{"v":92.97520661157026,"d":"93"},{"v":111.57024793388433,"d":"112"},{"v":130.16528925619838,"d":"130"},{"v":148.76033057851242,"d":"149"},{"v":167.35537190082647,"d":"167"},{"v":185.95041322314054,"d":"186"},{"v":204.5454545454546,"d":"205"},{"v":223.14049586776866,"d":"223"},{"v":241.73553719008268,"d":"242"},{"v":260.3305785123967,"d":"260"},{"v":278.9256198347107,"d":"279"},{"v":297.5206611570248,"d":"298"},{"v":316.1157024793388,"d":"316"},{"v":334.7107438016529,"d":"335"},{"v":353.30578512396687,"d":"353"},{"v":371.9008264462809,"d":"372"},90.00000000000001,{"v":4090.9090909090905,"d":"4,091"},{"$f":"'Oculto EC'!L70","v":81.81818181818184},{"$f":"'Oculto EC'!M70","v":3050.435555555555}]
[12,{"$f":"IF($B49<=$D$36,($C49^(1/(1-$D49))*((B$62*$D49/$E$29)^($D49/(1-$D49)))*($C$33^($C$34/(1-$D49)))),\"\")","v":{"v":18.59504132231405,"d":"19"}},{"v":37.1900826446281,"d":"37"},{"v":55.78512396694214,"d":"56"},{"v":74.3801652892562,"d":"74"},{"v":92.97520661157026,"d":"93"},{"v":111.57024793388433,"d":"112"},{"v":130.16528925619838,"d":"130"},{"v":148.76033057851242,"d":"149"},{"v":167.35537190082647,"d":"167"},{"v":185.95041322314054,"d":"186"},{"v":204.5454545454546,"d":"205"},{"v":223.14049586776866,"d":"223"},{"v":241.73553719008268,"d":"242"},{"v":260.3305785123967,"d":"260"},{"v":278.9256198347107,"d":"279"},{"v":297.5206611570248,"d":"298"},{"v":316.1157024793388,"d":"316"},{"v":334.7107438016529,"d":"335"},{"v":353.30578512396687,"d":"353"},{"v":371.9008264462809,"d":"372"},98.1818181818182,{"v":4462.809917355372,"d":"4,463"},{"$f":"'Oculto EC'!L71","v":90.00000000000001},{"$f":"'Oculto EC'!M71","v":2773.5777777777776}]
[13,{"$f":"IF($B50<=$D$36,($C50^(1/(1-$D50))*((B$62*$D50/$E$29)^($D50/(1-$D50)))*($C$33^($C$34/(1-$D50)))),\"\")","v":{"v":18.59504132231405,"d":"19"}},{"v":37.1900826446281,"d":"37"},{"v":55.78512396694214,"d":"56"},{"v":74.3801652892562,"d":"74"},{"v":92.97520661157026,"d":"93"},{"v":111.57024793388433,"d":"112"},{"v":130.16528925619838,"d":"130"},{"v":148.76033057851242,"d":"149"},{"v":167.35537190082647,"d":"167"},{"v":185.95041322314054,"d":"186"},{"v":204.5454545454546,"d":"205"},{"v":223.14049586776866,"d":"223"},{"v":241.73553719008268,"d":"242"},{"v":260.3305785123967,"d":"260"},{"v":278.9256198347107,"d":"279"},{"v":297.5206611570248,"d":"298"},{"v":316.1157024793388,"d":"316"},{"v":334.7107438016529,"d":"335"},{"v":353.30578512396687,"d":"353"},{"v":371.9008264462809,"d":"372"},106.36363636363637,{"v":4834.710743801654,"d":"4,835"},{"$f":"'Oculto EC'!L72","v":98.1818181818182},{"$f":"'Oculto EC'!M72","v":1269.7148148148144}]
[14,{"$f":"IF($B51<=$D$36,($C51^(1/(1-$D51))*((B$62*$D51/$E$29)^($D51/(1-$D51)))*($C$33^($C$34/(1-$D51)))),\"\")","v":{"v":18.59504132231405,"d":"19"}},{"v":37.1900826446281,"d":"37"},{"v":55.78512396694214,"d":"56"},{"v":74.3801652892562,"d":"74"},{"v":92.97520661157026,"d":"93"},{"v":111.57024793388433,"d":"112"},{"v":130.16528925619838,"d":"130"},{"v":148.76033057851242,"d":"149"},{"v":167.35537190082647,"d":"167"},{"v":185.95041322314054,"d":"186"},{"v":204.5454545454546,"d":"205"},{"v":223.14049586776866,"d":"223"},{"v":241.73553719008268,"d":"242"},{"v":260.3305785123967,"d":"260"},{"v":278.9256198347107,"d":"279"},{"v":297.5206611570248,"d":"298"},{"v":316.1157024793388,"d":"316"},{"v":334.7107438016529,"d":"335"},{"v":353.30578512396687,"d":"353"},{"v":371.9008264462809,"d":"372"},114.54545454545455,{"v":5206.611570247934,"d":"5,207"},{"$f":"'Oculto EC'!L73","v":106.36363636363637},{"$f":"'Oculto EC'!M73","v":1172.4290598290597}]
[15,{"$f":"IF($B52<=$D$36,($C52^(1/(1-$D52))*((B$62*$D52/$E$29)^($D52/(1-$D52)))*($C$33^($C$34/(1-$D52)))),\"\")","v":{"v":18.59504132231405,"d":"19"}},{"v":37.1900826446281,"d":"37"},{"v":55.78512396694214,"d":"56"},{"v":74.3801652892562,"d":"74"},{"v":92.97520661157026,"d":"93"},{"v":111.57024793388433,"d":"112"},{"v":130.16528925619838,"d":"130"},{"v":148.76033057851242,"d":"149"},{"v":167.35537190082647,"d":"167"},{"v":185.95041322314054,"d":"186"},{"v":204.5454545454546,"d":"205"},{"v":223.14049586776866,"d":"223"},{"v":241.73553719008268,"d":"242"},{"v":260.3305785123967,"d":"260"},{"v":278.9256198347107,"d":"279"},{"v":297.5206611570248,"d":"298"},{"v":316.1157024793388,"d":"316"},{"v":334.7107438016529,"d":"335"},{"v":353.30578512396687,"d":"353"},{"v":371.9008264462809,"d":"372"},122.72727272727272,{"v":5578.512396694212,"d":"5,579"},{"$f":"'Oculto EC'!L74","v":114.54545454545455},{"$f":"'Oculto EC'!M74","v":1089.0412698412697}]
[16,{"$f":"IF($B53<=$D$36,($C53^(1/(1-$D53))*((B$62*$D53/$E$29)^($D53/(1-$D53)))*($C$33^($C$34/(1-$D53)))),\"\")","v":{"v":18.59504132231405,"d":"19"}},{"v":37.1900826446281,"d":"37"},{"v":55.78512396694214,"d":"56"},{"v":74.3801652892562,"d":"74"},{"v":92.97520661157026,"d":"93"},{"v":111.57024793388433,"d":"112"},{"v":130.16528925619838,"d":"130"},{"v":148.76033057851242,"d":"149"},{"v":167.35537190082647,"d":"167"},{"v":185.95041322314054,"d":"186"},{"v":204.5454545454546,"d":"205"},{"v":223.14049586776866,"d":"223"},{"v":241.73553719008268,"d":"242"},{"v":260.3305785123967,"d":"260"},{"v":278.9256198347107,"d":"279"},{"v":297.5206611570248,"d":"298"},{"v":316.1157024793388,"d":"316"},{"v":334.7107438016529,"d":"335"},{"v":353.30578512396687,"d":"353"},{"v":371.9008264462809,"d":"372"},130.9090909090909,{"v":5950.413223140496,"d":"5,950"},{"$f":"'Oculto EC'!L75","v":122.72727272727272},{"$f":"'Oculto EC'!M75","v":1016.771851851852}]
[17,{"$f":"IF($B54<=$D$36,($C54^(1/(1-$D54))*((B$62*$D54/$E$29)^($D54/(1-$D54)))*($C$33^($C$34/(1-$D54)))),\"\")","v":{"v":18.59504132231405,"d":"19"}},{"v":37.1900826446281,"d":"37"},{"v":55.78512396694214,"d":"56"},{"v":74.3801652892562,"d":"74"},{"v":92.97520661157026,"d":"93"},{"v":111.57024793388433,"d":"112"},{"v":130.16528925619838,"d":"130"},{"v":148.76033057851242,"d":"149"},{"v":167.35537190082647,"d":"167"},{"v":185.95041322314054,"d":"186"},{"v":204.5454545454546,"d":"205"},{"v":223.14049586776866,"d":"223"},{"v":241.73553719008268,"d":"242"},{"v":260.3305785123967,"d":"260"},{"v":278.9256198347107,"d":"279"},{"v":297.5206611570248,"d":"298"},{"v":316.1157024793388,"d":"316"},{"v":334.7107438016529,"d":"335"},{"v":353.30578512396687,"d":"353"},{"v":371.9008264462809,"d":"372"},139.09090909090907,{"v":6322.314049586779,"d":"6,322"},{"$f":"'Oculto EC'!L76","v":130.9090909090909},{"$f":"'Oculto EC'!M76","v":953.536111111111}]
[18,{"$f":"IF($B55<=$D$36,($C55^(1/(1-$D55))*((B$62*$D55/$E$29)^($D55/(1-$D55)))*($C$33^($C$34/(1-$D55)))),\"\")","v":{"v":18.59504132231405,"d":"19"}},{"v":37.1900826446281,"d":"37"},{"v":55.78512396694214,"d":"56"},{"v":74.3801652892562,"d":"74"},{"v":92.97520661157026,"d":"93"},{"v":111.57024793388433,"d":"112"},{"v":130.16528925619838,"d":"130"},{"v":148.76033057851242,"d":"149"},{"v":167.35537190082647,"d":"167"},{"v":185.95041322314054,"d":"186"},{"v":204.5454545454546,"d":"205"},{"v":223.14049586776866,"d":"223"},{"v":241.73553719008268,"d":"242"},{"v":260.3305785123967,"d":"260"},{"v":278.9256198347107,"d":"279"},{"v":297.5206611570248,"d":"298"},{"v":316.1157024793388,"d":"316"},{"v":334.7107438016529,"d":"335"},{"v":353.30578512396687,"d":"353"},{"v":371.9008264462809,"d":"372"},147.27272727272725,{"v":6694.214876033057,"d":"6,694"},{"$f":"'Oculto EC'!L77","v":139.09090909090907},{"$f":"'Oculto EC'!M77","v":897.7398692810459}]
[19,{"$f":"IF($B56<=$D$36,($C56^(1/(1-$D56))*((B$62*$D56/$E$29)^($D56/(1-$D56)))*($C$33^($C$34/(1-$D56)))),\"\")","v":{"v":18.59504132231405,"d":"19"}},{"v":37.1900826446281,"d":"37"},{"v":55.78512396694214,"d":"56"},{"v":74.3801652892562,"d":"74"},{"v":92.97520661157026,"d":"93"},{"v":111.57024793388433,"d":"112"},{"v":130.16528925619838,"d":"130"},{"v":148.76033057851242,"d":"149"},{"v":167.35537190082647,"d":"167"},{"v":185.95041322314054,"d":"186"},{"v":204.5454545454546,"d":"205"},{"v":223.14049586776866,"d":"223"},{"v":241.73553719008268,"d":"242"},{"v":260.3305785123967,"d":"260"},{"v":278.9256198347107,"d":"279"},{"v":297.5206611570248,"d":"298"},{"v":316.1157024793388,"d":"316"},{"v":334.7107438016529,"d":"335"},{"v":353.30578512396687,"d":"353"},{"v":371.9008264462809,"d":"372"},155.4545454545454,{"v":7066.115702479334,"d":"7,066"},{"$f":"'Oculto EC'!L78","v":147.27272727272725},{"$f":"'Oculto EC'!M78","v":848.1432098765433}]
[20,{"$f":"IF($B57<=$D$36,($C57^(1/(1-$D57))*((B$62*$D57/$E$29)^($D57/(1-$D57)))*($C$33^($C$34/(1-$D57)))),\"\")","v":{"v":18.59504132231405,"d":"19"}},{"v":37.1900826446281,"d":"37"},{"v":55.78512396694214,"d":"56"},{"v":74.3801652892562,"d":"74"},{"v":92.97520661157026,"d":"93"},{"v":111.57024793388433,"d":"112"},{"v":130.16528925619838,"d":"130"},{"v":148.76033057851242,"d":"149"},{"v":167.35537190082647,"d":"167"},{"v":185.95041322314054,"d":"186"},{"v":204.5454545454546,"d":"205"},{"v":223.14049586776866,"d":"223"},{"v":241.73553719008268,"d":"242"},{"v":260.3305785123967,"d":"260"},{"v":278.9256198347107,"d":"279"},{"v":297.5206611570248,"d":"298"},{"v":316.1157024793388,"d":"316"},{"v":334.7107438016529,"d":"335"},{"v":353.30578512396687,"d":"353"},{"v":371.9008264462809,"d":"372"},163.6363636363636,{"v":7438.016528925618,"d":"7,438"},{"$f":"'Oculto EC'!L79","v":155.4545454545454},{"$f":"'Oculto EC'!M79","v":803.7672514619885}]
[null,{"$f":"SUM(B63:B82)","v":{"v":371.900826446281,"d":"372"}},{"$f":"SUM(C63:C82)","v":{"v":743.801652892562,"d":"744"}},{"v":1115.7024793388427,"d":"1,116"},{"v":1487.603305785124,"d":"1,488"},{"v":1859.5041322314048,"d":"1,860"},{"v":2231.404958677686,"d":"2,231"},{"v":2603.305785123967,"d":"2,603"},{"v":2975.206611570248,"d":"2,975"},{"v":3347.1074380165287,"d":"3,347"},{"v":3719.0082644628096,"d":"3,719"},{"v":4090.9090909090905,"d":"4,091"},{"v":4462.809917355372,"d":"4,463"},{"v":4834.710743801654,"d":"4,835"},{"v":5206.611570247934,"d":"5,207"},{"v":5578.512396694212,"d":"5,579"},{"v":5950.413223140496,"d":"5,950"},{"v":6322.314049586779,"d":"6,322"},{"v":6694.214876033057,"d":"6,694"},{"v":7066.115702479334,"d":"7,066"},{"v":7438.016528925618,"d":"7,438"}]

{"sheet":"Consumidor","index":5,"n_rows":27,"n_cols":11,"rows_kept":27,"hidden":true,"merged":[[0,2,0,10],[5,9,5,10],[23,3,23,4],[24,3,24,4],[25,3,25,4],[26,3,26,4]]}
[null,null,"Función de demanda de agentes heterogéneos"]
[]
[{"$nulls":3},"RECTA PRESUPUESTAL",{"$nulls":5},"DEMANDA TOTAL BIEN 1"]
[{"$nulls":3},"m","p1","p2",{"$nulls":3},"Ponderador m","Demanda"]
[{"$nulls":3},{"v":500000,"d":"500,000.0"},{"v":90,"d":"90.0"},{"v":92,"d":"92.0"},{"$nulls":3},{"$f":"J9+J12+J15+J18","v":{"v":1,"d":"1.0"}},{"$f":"K9+K12+K15+K18","v":{"v":2773.577777777778,"d":"2,773.6"}}]
[{"$nulls":3},"Inserte los datos correspondientes",{"$nulls":5},{"$f":"IF(J5=1, \"Correcto\",\"Incorrecto, debe sumar 1\")","v":"Correcto"}]
[{"$nulls":3},"FUNCIÓN COBB-DOUGLAS",{"$nulls":5},"Demanda Cobb-Douglas"]
[{"$nulls":3},"v(p1,m)","a1","x1*","1-a1","x2*",null,"Ponderador bCD","Demanda"]
[{"$nulls":3},{"$f":"'Oculto EC'!B66","v":{"v":686.8546597872781,"d":"686.9"}},0.5,{"$f":"'Oculto EC'!D66","v":{"v":694.4444444444445,"d":"694.4"}},{"$f":"'Oculto EC'!E66","v":0.5},{"$f":"'Oculto EC'!F66","v":{"v":679.3478260869565,"d":"679.3"}},null,0.25,{"$f":"F9","v":{"v":694.4444444444445,"d":"694.4"}}]
[{"$nulls":3},"FUNCIÓN SUSTITUTOS PERFECTOS",{"$nulls":5},"Demanda sustitutos perfectos"]
[{"$nulls":3},"v(p1,p2,m)","x1*","x2*","Rel. 1 a:",null,null,"Ponderador bSP","Demanda"]
[{"$nulls":3},{"$f":"'Oculto EC'!B69","v":{"v":1388.888888888889,"d":"1388.9"}},{"$f":"'Oculto EC'!C69","v":{"v":1388.888888888889,"d":"1388.9"}},{"$f":"'Oculto EC'!D69","v":{"v":0,"d":"0.0"}},{"v":1,"d":"1.0"},null,null,0.25,{"$f":"E12","v":{"v":1388.888888888889,"d":"1,388.9"}}]
[{"$nulls":3},"FUNCIÓN CUASILINEAL",{"$nulls":5},"Demanda cuasilineal"]
[{"$nulls":3},"v(p1,p2)","x1*","x2*",{"$nulls":3},"Ponderador bCL","Demanda"]
[{"$nulls":3},{"$f":"'Oculto EC'!B72","v":{"v":1357.7051974918193,"d":"1357.7"}},{"$f":"'Oculto EC'!C72","v":{"v":1.0222222222222221,"d":"1.0"}},{"$f":"'Oculto EC'!D72","v":{"v":1357.695652173913,"d":"1357.7"}},{"$nulls":3},0.25,{"$f":"E15","v":{"v":1.0222222222222221,"d":"1.0"}}]
[{"$nulls":3},"FUNCIÓN STONE-GEARY",{"$nulls":5},"Demanda Stone-Geary"]
[{"$nulls":3},"v(p1,p2,m)","a2","x1*","1-a2","x2*",null,"Ponderador bSG","Demanda"]
[{"$nulls":3},{"$f":"'Oculto EC'!B75","v":{"v":671.798805644741,"d":"671.8"}},0.5,{"$f":"'Oculto EC'!D75","v":{"v":689.2222222222223,"d":"689.2"}},{"$f":"1-E18","v":0.5},{"$f":"'Oculto EC'!F75","v":{"v":684.4565217391304,"d":"684.5"}},null,0.25,{"$f":"F18","v":{"v":689.2222222222223,"d":"689.2"}}]
[{"$nulls":4},"s1",null,"s2"]
[{"$nulls":4},{"v":10,"d":"10.0"},null,{"v":20,"d":"20.0"}]
[]
[]
[]
[{"$nulls":3},"Títulos"]
[{"$nulls":3},"Resultados"]
[{"$nulls":3},"Insertar datos"]
[{"$nulls":3},"Cantidad de equilibrio"]

{"sheet":"Oculto EC","index":6,"n_rows":180,"n_cols":105,"rows_kept":180,"hidden":true,"merged":[[36,1,36,2],[37,1,37,2],[38,1,38,2],[62,7,62,8],[82,1,82,3],[83,1,83,3],[84,1,84,3],[85,1,85,3],[136,1,136,2],[137,1,137,2],[138,1,138,2],[139,89,139,90],[140,89,140,90],[141,89,141,90]]}
[null,"COBB-DOUGLAS",null,"Recta Presupuestaria",{"$nulls":6},"Curva de Indiferencia",null,null,"SUSTITUTOS PERFECTOS",null,null,"Recta Presupuestaria",null,"Curva de Indiferencia",{"$nulls":3},"Cuasilineal",null,null,"Recta Presupuestaria",{"$nulls":5},"Curva de Indiferencia",{"$nulls":3},"Stone-Geary",null,null,"Recta Presupuestaria",{"$nulls":5},"Curva de Indiferencia"]
[null,"Unidades","ponderador","x1","x2","x1lin",null,"x2lin",null,"Cota","x1","x2",null,"Unidades","ponderador",null,"x1","x2","x1lin","sip1>p2",null,"Unidades","Unidades","ponderador","ponderador","x1","x2","x1lin",null,"x2lin",null,"x1","x2",null,"Unidades","Unidades","ponderador","ponderador","x1","x2","x1lin",null,"x2lin",null,"x1","x2","s1",null,"s2"]
[null,1,0,{"$f":"$D$37*C3","v":0},{"$f":"$B$30/$E$30-($C$30/$E$30*D3)","v":{"v":1358.695652173913,"d":"1,358.70"}},{"$f":"$F$27","v":694.4444444444445},{"$f":"$G$27*C3","v":0},{"$f":"$F$27*'Oculto EC'!C3","v":0},{"$f":"$G$27","v":679.3478260869565},{"$nulls":4},1,0,{"v":1,"d":"1.00"},{"$f":"$P$26*O3","v":0},{"$f":"$P$27*P3","v":{"v":1358.695652173913,"d":"1,358.70"}},{"$f":"IF($Q$26<=$R$26,O37,Q37)","v":0},{"$f":"IF($Q$26<=$R$26,P37,R37)","v":{"v":1388.888888888889,"d":"1,388.89"}},null,0.01,1,{"v":1,"d":"1.00"},0,{"$f":"($X$26/$Y$26)*Y3","v":0},{"$f":"($X$26/$AA$26)*X3","v":{"v":1358.695652173913,"d":"1,358.70"}},{"$f":"$AD$26","v":{"v":1.0222222222222221,"d":"1.0"}},{"$f":"$AE$26*Y3","v":0},{"$f":"$AD$26*Y3","v":0},{"$f":"$AE$26","v":{"v":1357.695652173913,"d":"1357.7"}},{"$f":"$AE$26*V3","v":{"v":13.576956521739131,"d":"13.58"}},{"$f":"$AC$26-(LN(AF3))","v":{"v":1355.1092570983653,"d":"1,355.11"}},null,0.01,1,{"v":1,"d":"1.00"},0,{"$f":"($AI$33/$AJ$33)*AL3","v":0},{"$f":"$AK$26/$AN$26-$AL$26/$AN$26*AM3","v":{"v":1358.695652173913,"d":"1,358.70"}},{"$f":"$AQ$26","v":{"v":689.2222222222223,"d":"689.2"}},{"$f":"$AR$26*AL3","v":0},{"$f":"$AQ$26*AL3","v":0},{"$f":"$AR$26","v":{"v":684.4565217391304,"d":"684.5"}},null,null,{"$f":"$AK$48","v":{"v":10,"d":"10.0"}},{"$f":"$AK$41*AL3","v":0},{"$f":"$AK$40*AL3","v":0},{"$f":"$AM$48","v":{"v":20,"d":"20.0"}}]
[null,2,0.05,{"$f":"$D$37*C4","v":{"v":69.44444444444444,"d":"69.44"}},{"$f":"$B$30/$E$30-($C$30/$E$30*D4)","v":{"v":1290.7608695652173,"d":"1,290.76"}},{"$f":"$F$27","v":694.4444444444445},{"v":33.96739130434783,"d":"33.97"},{"$f":"$F$27*'Oculto EC'!C4","v":{"v":34.72222222222222,"d":"34.72"}},{"$f":"$G$27","v":679.3478260869565},0.279999999999999,{"$nulls":3},2,0.05,0.95,{"v":69.44444444444444,"d":"69.44"},{"v":1290.7608695652173,"d":"1,290.76"},{"v":69.44444444444444,"d":"69.44"},{"v":1319.4444444444446,"d":"1,319.44"},null,0.1,2,0.95,0.05,{"v":69.44444444444444,"d":"69.44"},{"v":1290.7608695652173,"d":"1,290.76"},{"v":1.0222222222222221,"d":"1.0"},{"v":67.88478260869566,"d":"67.88"},{"v":0.05111111111111111,"d":"0.05"},{"v":1357.695652173913,"d":"1357.7"},{"v":135.76956521739132,"d":"135.77"},{"v":1352.8066720053714,"d":"1,352.81"},null,0.1,2,0.95,0.05,{"v":69.44444444444444,"d":"69.44"},{"v":1290.7608695652173,"d":"1,290.76"},{"v":689.2222222222223,"d":"689.2"},{"v":34.22282608695652,"d":"34.22"},{"v":34.461111111111116,"d":"34.46"},{"v":684.4565217391304,"d":"684.5"},null,null,{"v":10,"d":"10.0"},{"v":67.93478260869566,"d":"67.93"},{"v":69.44444444444444,"d":"69.44"},{"v":20,"d":"20.0"}]
[null,3,{"v":0.1,"d":"0.10"},{"v":138.88888888888889,"d":"138.89"},{"v":1222.8260869565217,"d":"1,222.83"},694.4444444444445,{"v":67.93478260869566,"d":"67.93"},{"$f":"$F$27*'Oculto EC'!C5","v":{"v":69.44444444444444,"d":"69.44"}},679.3478260869565,0.359999999999999,{"$nulls":3},3,{"v":0.1,"d":"0.10"},{"v":0.9,"d":"0.90"},{"v":138.88888888888889,"d":"138.89"},{"v":1222.8260869565217,"d":"1,222.83"},{"v":138.88888888888889,"d":"138.89"},{"v":1250,"d":"1,250.00"},null,0.2,3,{"v":0.9,"d":"0.90"},{"v":0.1,"d":"0.10"},{"v":138.88888888888889,"d":"138.89"},{"v":1222.8260869565217,"d":"1,222.83"},{"v":1.0222222222222221,"d":"1.0"},{"v":135.76956521739132,"d":"135.77"},{"v":0.10222222222222221,"d":"0.10"},{"v":1357.695652173913,"d":"1357.7"},{"v":271.53913043478263,"d":"271.54"},{"v":1352.1135248248113,"d":"1,352.11"},null,0.2,3,{"v":0.9,"d":"0.90"},{"v":0.1,"d":"0.10"},{"v":138.88888888888889,"d":"138.89"},{"v":1222.8260869565217,"d":"1,222.83"},{"v":689.2222222222223,"d":"689.2"},{"v":68.44565217391305,"d":"68.45"},{"v":68.92222222222223,"d":"68.92"},{"v":684.4565217391304,"d":"684.5"},null,null,{"v":10,"d":"10.0"},{"v":135.8695652173913,"d":"135.87"},{"v":138.88888888888889,"d":"138.89"},{"v":20,"d":"20.0"}]
[null,4,0.15,{"v":208.33333333333334,"d":"208.33"},{"v":1154.891304347826,"d":"1,154.89"},694.4444444444445,{"v":101.90217391304347,"d":"101.90"},{"$f":"$F$27*'Oculto EC'!C6","v":{"v":104.16666666666667,"d":"104.17"}},679.3478260869565,0.44,{"$nulls":3},4,0.15,0.85,{"v":208.33333333333334,"d":"208.33"},{"v":1154.891304347826,"d":"1,154.89"},{"v":208.33333333333334,"d":"208.33"},{"v":1180.5555555555557,"d":"1,180.56"},null,0.3,4,0.85,0.15,{"v":208.33333333333334,"d":"208.33"},{"v":1154.891304347826,"d":"1,154.89"},{"v":1.0222222222222221,"d":"1.0"},{"v":203.65434782608693,"d":"203.65"},{"v":0.15333333333333332,"d":"0.15"},{"v":1357.695652173913,"d":"1357.7"},{"v":407.30869565217387,"d":"407.31"},{"v":1351.7080597167032,"d":"1,351.71"},null,0.3,4,0.85,0.15,{"v":208.33333333333334,"d":"208.33"},{"v":1154.891304347826,"d":"1,154.89"},{"v":689.2222222222223,"d":"689.2"},{"v":102.66847826086955,"d":"102.67"},{"v":103.38333333333334,"d":"103.38"},{"v":684.4565217391304,"d":"684.5"},null,null,{"v":10,"d":"10.0"},{"v":203.80434782608694,"d":"203.80"},{"v":208.33333333333334,"d":"208.33"},{"v":20,"d":"20.0"}]
[null,5,{"v":0.2,"d":"0.20"},{"v":277.77777777777777,"d":"277.78"},{"v":1086.9565217391305,"d":"1,086.96"},694.4444444444445,{"v":135.8695652173913,"d":"135.87"},{"$f":"$F$27*'Oculto EC'!C7","v":{"v":138.88888888888889,"d":"138.89"}},679.3478260869565,0.52,{"$nulls":3},5,{"v":0.2,"d":"0.20"},{"v":0.8,"d":"0.80"},{"v":277.77777777777777,"d":"277.78"},{"v":1086.9565217391305,"d":"1,086.96"},{"v":277.77777777777777,"d":"277.78"},{"v":1111.111111111111,"d":"1,111.11"},null,0.4,5,{"v":0.8,"d":"0.80"},{"v":0.2,"d":"0.20"},{"v":277.77777777777777,"d":"277.78"},{"v":1086.9565217391305,"d":"1,086.96"},{"v":1.0222222222222221,"d":"1.0"},{"v":271.53913043478263,"d":"271.54"},{"v":0.20444444444444443,"d":"0.20"},{"v":1357.695652173913,"d":"1357.7"},{"v":543.0782608695653,"d":"543.08"},{"v":1351.4203776442514,"d":"1,351.42"},null,0.4,5,{"v":0.8,"d":"0.80"},{"v":0.2,"d":"0.20"},{"v":277.77777777777777,"d":"277.78"},{"v":1086.9565217391305,"d":"1,086.96"},{"v":689.2222222222223,"d":"689.2"},{"v":136.8913043478261,"d":"136.89"},{"v":137.84444444444446,"d":"137.84"},{"v":684.4565217391304,"d":"684.5"},null,null,{"v":10,"d":"10.0"},{"v":271.7391304347826,"d":"271.74"},{"v":277.77777777777777,"d":"277.78"},{"v":20,"d":"20.0"}]
[null,6,0.25,{"v":347.22222222222223,"d":"347.22"},{"v":1019.0217391304348,"d":"1,019.02"},694.4444444444445,{"v":169.83695652173913,"d":"169.84"},{"$f":"$F$27*'Oculto EC'!C8","v":{"v":173.61111111111111,"d":"173.61"}},679.3478260869565,0.6,{"$nulls":3},6,0.25,0.75,{"v":347.22222222222223,"d":"347.22"},{"v":1019.0217391304348,"d":"1,019.02"},{"v":347.22222222222223,"d":"347.22"},{"v":1041.6666666666667,"d":"1,041.67"},null,0.5,6,0.75,0.25,{"v":347.22222222222223,"d":"347.22"},{"v":1019.0217391304348,"d":"1,019.02"},{"v":1.0222222222222221,"d":"1.0"},{"v":339.42391304347825,"d":"339.42"},{"v":0.25555555555555554,"d":"0.26"},{"v":1357.695652173913,"d":"1357.7"},{"v":678.8478260869565,"d":"678.85"},{"v":1351.1972340929372,"d":"1,351.20"},null,0.5,6,0.75,0.25,{"v":347.22222222222223,"d":"347.22"},{"v":1019.0217391304348,"d":"1,019.02"},{"v":689.2222222222223,"d":"689.2"},{"v":171.1141304347826,"d":"171.11"},{"v":172.30555555555557,"d":"172.31"},{"v":684.4565217391304,"d":"684.5"},null,null,{"v":10,"d":"10.0"},{"v":339.67391304347825,"d":"339.67"},{"v":347.22222222222223,"d":"347.22"},{"v":20,"d":"20.0"}]
[null,7,{"v":0.3,"d":"0.30"},{"v":416.6666666666667,"d":"416.67"},{"v":951.086956521739,"d":"951.09"},694.4444444444445,{"v":203.80434782608694,"d":"203.80"},{"$f":"$F$27*'Oculto EC'!C9","v":{"v":208.33333333333334,"d":"208.33"}},679.3478260869565,0.68,{"$nulls":3},7,{"v":0.3,"d":"0.30"},{"v":0.7,"d":"0.70"},{"v":416.6666666666667,"d":"416.67"},{"v":951.086956521739,"d":"951.09"},{"v":416.6666666666667,"d":"416.67"},{"v":972.2222222222222,"d":"972.22"},null,0.6,7,{"v":0.7,"d":"0.70"},{"v":0.3,"d":"0.30"},{"v":416.6666666666667,"d":"416.67"},{"v":951.086956521739,"d":"951.09"},{"v":1.0222222222222221,"d":"1.0"},{"v":407.30869565217387,"d":"407.31"},{"v":0.30666666666666664,"d":"0.31"},{"v":1357.695652173913,"d":"1357.7"},{"v":814.6173913043477,"d":"814.62"},{"v":1351.0149125361434,"d":"1,351.01"},null,0.6,7,{"v":0.7,"d":"0.70"},{"v":0.3,"d":"0.30"},{"v":416.6666666666667,"d":"416.67"},{"v":951.086956521739,"d":"951.09"},{"v":689.2222222222223,"d":"689.2"},{"v":205.3369565217391,"d":"205.34"},{"v":206.76666666666668,"d":"206.77"},{"v":684.4565217391304,"d":"684.5"},null,null,{"v":10,"d":"10.0"},{"v":407.6086956521739,"d":"407.61"},{"v":416.6666666666667,"d":"416.67"},{"v":20,"d":"20.0"}]
[null,8,0.35,{"v":486.1111111111111,"d":"486.11"},{"v":883.1521739130435,"d":"883.15"},694.4444444444445,{"v":237.77173913043475,"d":"237.77"},{"$f":"$F$27*'Oculto EC'!C10","v":{"v":243.05555555555554,"d":"243.06"}},679.3478260869565,0.76,{"$f":"$F$27*J10","v":{"v":527.7777777777778,"d":"527.78"}},{"$f":"($G$28/(K10^($F$26)))^(1/$G$26)","v":{"v":893.878718535469,"d":"893.88"}},null,8,0.35,0.65,{"v":486.1111111111111,"d":"486.11"},{"v":883.1521739130435,"d":"883.15"},{"v":486.1111111111111,"d":"486.11"},{"v":902.7777777777778,"d":"902.78"},null,0.7,8,0.65,0.35,{"v":486.1111111111111,"d":"486.11"},{"v":883.1521739130435,"d":"883.15"},{"v":1.0222222222222221,"d":"1.0"},{"v":475.19347826086954,"d":"475.19"},{"v":0.35777777777777775,"d":"0.36"},{"v":1357.695652173913,"d":"1357.7"},{"v":950.3869565217391,"d":"950.39"},{"v":1350.860761856316,"d":"1,350.86"},null,0.7,8,0.65,0.35,{"v":486.1111111111111,"d":"486.11"},{"v":883.1521739130435,"d":"883.15"},{"v":689.2222222222223,"d":"689.2"},{"v":239.55978260869563,"d":"239.56"},{"v":241.2277777777778,"d":"241.23"},{"v":684.4565217391304,"d":"684.5"},{"$f":"$AQ$26*AI10+1.5*1","v":{"v":483.9555555555556,"d":"483.96"}},{"$f":"$AM$48+($AI$46/((AS10-$AK$48)^$AJ$46))^(1/$AL$46)","v":{"v":972.227756327669,"d":"972.23"}},{"v":10,"d":"10.0"},{"v":475.5434782608695,"d":"475.54"},{"v":486.1111111111111,"d":"486.11"},{"v":20,"d":"20.0"}]
[null,9,{"v":0.4,"d":"0.40"},{"v":555.5555555555555,"d":"555.56"},{"v":815.2173913043478,"d":"815.22"},694.4444444444445,{"v":271.7391304347826,"d":"271.74"},{"$f":"$F$27*'Oculto EC'!C11","v":{"v":277.77777777777777,"d":"277.78"}},679.3478260869565,0.84,{"v":583.3333333333334,"d":"583.33"},{"v":808.7474120082815,"d":"808.75"},null,9,{"v":0.4,"d":"0.40"},{"v":0.6,"d":"0.60"},{"v":555.5555555555555,"d":"555.56"},{"v":815.2173913043478,"d":"815.22"},{"v":555.5555555555555,"d":"555.56"},{"v":833.3333333333334,"d":"833.33"},null,0.8,9,{"v":0.6,"d":"0.60"},{"v":0.4,"d":"0.40"},{"v":555.5555555555555,"d":"555.56"},{"v":815.2173913043478,"d":"815.22"},{"v":1.0222222222222221,"d":"1.0"},{"v":543.0782608695653,"d":"543.08"},{"v":0.40888888888888886,"d":"0.41"},{"v":1357.695652173913,"d":"1357.7"},{"v":1086.1565217391305,"d":"1,086.16"},{"v":1350.7272304636915,"d":"1,350.73"},null,0.8,9,{"v":0.6,"d":"0.60"},{"v":0.4,"d":"0.40"},{"v":555.5555555555555,"d":"555.56"},{"v":815.2173913043478,"d":"815.22"},{"v":689.2222222222223,"d":"689.2"},{"v":273.7826086956522,"d":"273.78"},{"v":275.6888888888889,"d":"275.69"},{"v":684.4565217391304,"d":"684.5"},{"$f":"$AQ$26*AI11","v":{"v":551.3777777777779,"d":"551.38"}},{"v":853.6390110400016,"d":"853.64"},{"v":10,"d":"10.0"},{"v":543.4782608695652,"d":"543.48"},{"v":555.5555555555555,"d":"555.56"},{"v":20,"d":"20.0"}]
[null,10,0.45,{"v":625,"d":"625.00"},{"v":747.2826086956521,"d":"747.28"},694.4444444444445,{"v":305.70652173913044,"d":"305.71"},{"$f":"$F$27*'Oculto EC'!C12","v":{"v":312.5,"d":"312.50"}},679.3478260869565,0.92,{"v":638.8888888888889,"d":"638.89"},{"v":738.4215500945178,"d":"738.42"},null,10,0.45,0.55,{"v":625,"d":"625.00"},{"v":747.2826086956522,"d":"747.28"},{"v":625,"d":"625.00"},{"v":763.8888888888889,"d":"763.89"},null,0.9,10,0.55,0.45,{"v":625,"d":"625.00"},{"v":747.2826086956522,"d":"747.28"},{"v":1.0222222222222221,"d":"1.0"},{"v":610.9630434782608,"d":"610.96"},{"v":0.45999999999999996,"d":"0.46"},{"v":1357.695652173913,"d":"1357.7"},{"v":1221.9260869565217,"d":"1,221.93"},{"v":1350.609447428035,"d":"1,350.61"},null,0.9,10,0.55,0.45,{"v":625,"d":"625.00"},{"v":747.2826086956521,"d":"747.28"},{"v":689.2222222222223,"d":"689.2"},{"v":308.0054347826087,"d":"308.01"},{"v":310.15000000000003,"d":"310.15"},{"v":684.4565217391304,"d":"684.5"},{"v":620.3000000000001,"d":"620.30"},{"v":759.4947325343281,"d":"759.49"},{"v":10,"d":"10.0"},{"v":611.4130434782609,"d":"611.41"},{"v":625,"d":"625.00"},{"v":20,"d":"20.0"}]
[null,11,{"v":0.5,"d":"0.50"},{"v":694.4444444444445,"d":"694.44"},{"v":679.3478260869565,"d":"679.35"},694.4444444444445,{"v":339.67391304347825,"d":"339.67"},{"$f":"$F$27*'Oculto EC'!C13","v":{"v":347.22222222222223,"d":"347.22"}},679.3478260869565,1,{"$f":"$F$27*J13","v":{"v":694.4444444444445,"d":"694.44"}},{"v":679.3478260869565,"d":"679.35"},null,11,{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":694.4444444444445,"d":"694.44"},{"v":679.3478260869565,"d":"679.35"},{"v":694.4444444444445,"d":"694.44"},{"v":694.4444444444445,"d":"694.44"},null,1,11,{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":694.4444444444445,"d":"694.44"},{"v":679.3478260869565,"d":"679.35"},{"v":1.0222222222222221,"d":"1.0"},{"v":678.8478260869565,"d":"678.85"},{"v":0.5111111111111111,"d":"0.51"},{"v":1357.695652173913,"d":"1357.7"},{"v":1357.695652173913,"d":"1,357.70"},{"v":1350.5040869123773,"d":"1,350.50"},null,1,11,{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":694.4444444444445,"d":"694.44"},{"v":679.3478260869565,"d":"679.35"},{"v":689.2222222222223,"d":"689.2"},{"v":342.2282608695652,"d":"342.23"},{"v":344.61111111111114,"d":"344.61"},{"v":684.4565217391304,"d":"684.5"},{"v":689.2222222222223,"d":"689.22"},{"v":684.4565217391304,"d":"684.46"},{"v":10,"d":"10.0"},{"v":679.3478260869565,"d":"679.35"},{"v":694.4444444444445,"d":"694.44"},{"v":20,"d":"20.0"}]
[null,12,0.55,{"v":763.8888888888889,"d":"763.89"},{"v":611.4130434782608,"d":"611.41"},694.4444444444445,{"v":373.6413043478261,"d":"373.64"},{"$f":"$F$27*'Oculto EC'!C14","v":{"v":381.94444444444446,"d":"381.94"}},679.3478260869565,1.08,{"$f":"$F$27*J14","v":{"v":750.0000000000001,"d":"750.00"}},{"v":629.0257648953301,"d":"629.03"},null,12,0.55,0.45,{"v":763.8888888888889,"d":"763.89"},{"v":611.4130434782609,"d":"611.41"},{"v":763.8888888888889,"d":"763.89"},{"v":625,"d":"625.00"},null,1.1,12,0.45,0.55,{"v":763.8888888888889,"d":"763.89"},{"v":611.4130434782609,"d":"611.41"},{"v":1.0222222222222221,"d":"1.0"},{"v":746.7326086956522,"d":"746.73"},{"v":0.5622222222222222,"d":"0.56"},{"v":1357.695652173913,"d":"1357.7"},{"v":1493.4652173913043,"d":"1,493.47"},{"v":1350.408776732573,"d":"1,350.41"},null,1.1,12,0.45,0.55,{"v":763.8888888888889,"d":"763.89"},{"v":611.4130434782608,"d":"611.41"},{"v":689.2222222222223,"d":"689.2"},{"v":376.45108695652175,"d":"376.45"},{"v":379.0722222222223,"d":"379.07"},{"v":684.4565217391304,"d":"684.5"},{"v":758.1444444444446,"d":"758.14"},{"v":623.2439839887282,"d":"623.24"},{"v":10,"d":"10.0"},{"v":747.2826086956522,"d":"747.28"},{"v":763.8888888888889,"d":"763.89"},{"v":20,"d":"20.0"}]
[null,13,{"v":0.6,"d":"0.60"},{"v":833.3333333333334,"d":"833.33"},{"v":543.4782608695651,"d":"543.48"},694.4444444444445,{"v":407.6086956521739,"d":"407.61"},{"$f":"$F$27*'Oculto EC'!C15","v":{"v":416.6666666666667,"d":"416.67"}},679.3478260869565,1.16,{"v":805.5555555555555,"d":"805.56"},{"v":585.6446776611693,"d":"585.64"},null,13,{"v":0.6,"d":"0.60"},{"v":0.4,"d":"0.40"},{"v":833.3333333333334,"d":"833.33"},{"v":543.4782608695652,"d":"543.48"},{"v":833.3333333333334,"d":"833.33"},{"v":555.5555555555555,"d":"555.56"},null,1.2,13,{"v":0.4,"d":"0.40"},{"v":0.6,"d":"0.60"},{"v":833.3333333333334,"d":"833.33"},{"v":543.4782608695652,"d":"543.48"},{"v":1.0222222222222221,"d":"1.0"},{"v":814.6173913043477,"d":"814.62"},{"v":0.6133333333333333,"d":"0.61"},{"v":1357.695652173913,"d":"1357.7"},{"v":1629.2347826086955,"d":"1,629.23"},{"v":1350.3217653555832,"d":"1,350.32"},null,1.2,13,{"v":0.4,"d":"0.40"},{"v":0.6,"d":"0.60"},{"v":833.3333333333334,"d":"833.33"},{"v":543.4782608695651,"d":"543.48"},{"v":689.2222222222223,"d":"689.2"},{"v":410.6739130434782,"d":"410.67"},{"v":413.53333333333336,"d":"413.53"},{"v":684.4565217391304,"d":"684.5"},{"v":827.0666666666667,"d":"827.07"},{"v":572.358398252734,"d":"572.36"},{"v":10,"d":"10.0"},{"v":815.2173913043478,"d":"815.22"},{"v":833.3333333333334,"d":"833.33"},{"v":20,"d":"20.0"}]
[null,14,0.65,{"v":902.7777777777778,"d":"902.78"},{"v":475.5434782608695,"d":"475.54"},694.4444444444445,{"v":441.57608695652175,"d":"441.58"},{"$f":"$F$27*'Oculto EC'!C16","v":{"v":451.3888888888889,"d":"451.39"}},679.3478260869565,1.24,{"v":861.1111111111111,"d":"861.11"},{"v":547.8611500701262,"d":"547.86"},null,14,0.65,0.35,{"v":902.7777777777778,"d":"902.78"},{"v":475.5434782608695,"d":"475.54"},{"v":902.7777777777778,"d":"902.78"},{"v":486.1111111111111,"d":"486.11"},null,1.3,14,0.35,0.65,{"v":902.7777777777778,"d":"902.78"},{"v":475.5434782608695,"d":"475.54"},{"v":1.0222222222222221,"d":"1.0"},{"v":882.5021739130435,"d":"882.50"},{"v":0.6644444444444444,"d":"0.66"},{"v":1357.695652173913,"d":"1357.7"},{"v":1765.004347826087,"d":"1,765.00"},{"v":1350.2417226479097,"d":"1,350.24"},null,1.3,14,0.35,0.65,{"v":902.7777777777778,"d":"902.78"},{"v":475.5434782608695,"d":"475.54"},{"v":689.2222222222223,"d":"689.2"},{"v":444.89673913043475,"d":"444.90"},{"v":447.9944444444445,"d":"447.99"},{"v":684.4565217391304,"d":"684.5"},{"v":895.988888888889,"d":"895.99"},{"v":529.3897236473124,"d":"529.39"},{"v":10,"d":"10.0"},{"v":883.1521739130435,"d":"883.15"},{"v":902.7777777777778,"d":"902.78"},{"v":20,"d":"20.0"}]
[null,15,{"v":0.7,"d":"0.70"},{"v":972.2222222222222,"d":"972.22"},{"v":407.6086956521739,"d":"407.61"},694.4444444444445,{"v":475.5434782608695,"d":"475.54"},{"$f":"$F$27*'Oculto EC'!C17","v":{"v":486.1111111111111,"d":"486.11"}},679.3478260869565,1.32,{"v":916.6666666666667,"d":"916.67"},{"v":514.65744400527,"d":"514.66"},null,15,{"v":0.7,"d":"0.70"},{"v":0.3,"d":"0.30"},{"v":972.2222222222222,"d":"972.22"},{"v":407.6086956521739,"d":"407.61"},{"v":972.2222222222222,"d":"972.22"},{"v":416.66666666666674,"d":"416.67"},null,1.4,15,{"v":0.3,"d":"0.30"},{"v":0.7,"d":"0.70"},{"v":972.2222222222222,"d":"972.22"},{"v":407.6086956521739,"d":"407.61"},{"v":1.0222222222222221,"d":"1.0"},{"v":950.3869565217391,"d":"950.39"},{"v":0.7155555555555555,"d":"0.72"},{"v":1357.695652173913,"d":"1357.7"},{"v":1900.7739130434782,"d":"1,900.77"},{"v":1350.167614675756,"d":"1,350.17"},null,1.4,15,{"v":0.3,"d":"0.30"},{"v":0.7,"d":"0.70"},{"v":972.2222222222222,"d":"972.22"},{"v":407.6086956521739,"d":"407.61"},{"v":689.2222222222223,"d":"689.2"},{"v":479.11956521739125,"d":"479.12"},{"v":482.4555555555556,"d":"482.46"},{"v":684.4565217391304,"d":"684.5"},{"v":964.9111111111112,"d":"964.91"},{"v":492.62371336381557,"d":"492.62"},{"v":10,"d":"10.0"},{"v":951.086956521739,"d":"951.09"},{"v":972.2222222222222,"d":"972.22"},{"v":20,"d":"20.0"}]
[null,16,0.75,{"v":1041.6666666666667,"d":"1,041.67"},{"v":339.67391304347814,"d":"339.67"},694.4444444444445,{"v":509.5108695652174,"d":"509.51"},{"$f":"$F$27*'Oculto EC'!C18","v":{"v":520.8333333333334,"d":"520.83"}},679.3478260869565,1.4,{"v":972.2222222222222,"d":"972.22"},{"v":485.2484472049689,"d":"485.25"},null,16,0.75,0.25,{"v":1041.6666666666667,"d":"1,041.67"},{"v":339.67391304347825,"d":"339.67"},{"v":1041.6666666666667,"d":"1,041.67"},{"v":347.2222222222222,"d":"347.22"},null,1.5,16,0.25,0.75,{"v":1041.6666666666667,"d":"1,041.67"},{"v":339.67391304347825,"d":"339.67"},{"v":1.0222222222222221,"d":"1.0"},{"v":1018.2717391304348,"d":"1,018.27"},{"v":0.7666666666666666,"d":"0.77"},{"v":1357.695652173913,"d":"1357.7"},{"v":2036.5434782608695,"d":"2,036.54"},{"v":1350.098621804269,"d":"1,350.10"},null,1.5,16,0.25,0.75,{"v":1041.6666666666667,"d":"1,041.67"},{"v":339.67391304347814,"d":"339.67"},{"v":689.2222222222223,"d":"689.2"},{"v":513.3423913043478,"d":"513.34"},{"v":516.9166666666667,"d":"516.92"},{"v":684.4565217391304,"d":"684.5"},{"v":1033.8333333333335,"d":"1,033.83"},{"v":460.8077179870101,"d":"460.81"},{"v":10,"d":"10.0"},{"v":1019.0217391304348,"d":"1,019.02"},{"v":1041.6666666666667,"d":"1,041.67"},{"v":20,"d":"20.0"}]
[null,17,{"v":0.8,"d":"0.80"},{"v":1111.111111111111,"d":"1,111.11"},{"v":271.7391304347825,"d":"271.74"},694.4444444444445,{"v":543.4782608695652,"d":"543.48"},{"$f":"$F$27*'Oculto EC'!C19","v":{"v":555.5555555555555,"d":"555.56"}},679.3478260869565,1.48,{"v":1027.7777777777778,"d":"1,027.78"},{"v":459.01880141010565,"d":"459.02"},null,17,{"v":0.8,"d":"0.80"},{"v":0.2,"d":"0.20"},{"v":1111.111111111111,"d":"1,111.11"},{"v":271.7391304347826,"d":"271.74"},{"v":1111.111111111111,"d":"1,111.11"},{"v":277.7777777777778,"d":"277.78"},null,1.6,17,{"v":0.2,"d":"0.20"},{"v":0.8,"d":"0.80"},{"v":1111.111111111111,"d":"1,111.11"},{"v":271.7391304347826,"d":"271.74"},{"v":1.0222222222222221,"d":"1.0"},{"v":1086.1565217391305,"d":"1,086.16"},{"v":0.8177777777777777,"d":"0.82"},{"v":1357.695652173913,"d":"1357.7"},{"v":2172.313043478261,"d":"2,172.31"},{"v":1350.0340832831316,"d":"1,350.03"},null,1.6,17,{"v":0.2,"d":"0.20"},{"v":0.8,"d":"0.80"},{"v":1111.111111111111,"d":"1,111.11"},{"v":271.7391304347825,"d":"271.74"},{"v":689.2222222222223,"d":"689.2"},{"v":547.5652173913044,"d":"547.57"},{"v":551.3777777777779,"d":"551.38"},{"v":684.4565217391304,"d":"684.5"},{"v":1102.7555555555557,"d":"1,102.76"},{"v":433.00511625974144,"d":"433.01"},{"v":10,"d":"10.0"},{"v":1086.9565217391305,"d":"1,086.96"},{"v":1111.111111111111,"d":"1,111.11"},{"v":20,"d":"20.0"}]
[null,18,0.85,{"v":1180.5555555555557,"d":"1,180.56"},{"v":203.80434782608677,"d":"203.80"},694.4444444444445,{"v":577.445652173913,"d":"577.45"},{"$f":"$F$27*'Oculto EC'!C20","v":{"v":590.2777777777778,"d":"590.28"}},679.3478260869565,1.56,{"v":1083.3333333333335,"d":"1,083.33"},{"v":435.47937569676697,"d":"435.48"},null,18,0.85,0.15,{"v":1180.5555555555557,"d":"1,180.56"},{"v":203.80434782608694,"d":"203.80"},{"v":1180.5555555555557,"d":"1,180.56"},{"v":208.33333333333326,"d":"208.33"},null,1.7,18,0.15,0.85,{"v":1180.5555555555557,"d":"1,180.56"},{"v":203.80434782608694,"d":"203.80"},{"v":1.0222222222222221,"d":"1.0"},{"v":1154.041304347826,"d":"1,154.04"},{"v":0.8688888888888888,"d":"0.87"},{"v":1357.695652173913,"d":"1357.7"},{"v":2308.082608695652,"d":"2,308.08"},{"v":1349.9734586613151,"d":"1,349.97"},null,1.7,18,0.15,0.85,{"v":1180.5555555555557,"d":"1,180.56"},{"v":203.80434782608677,"d":"203.80"},{"v":689.2222222222223,"d":"689.2"},{"v":581.7880434782608,"d":"581.79"},{"v":585.838888888889,"d":"585.84"},{"v":684.4565217391304,"d":"684.5"},{"v":1171.677777777778,"d":"1,171.68"},{"v":408.50156549352033,"d":"408.50"},{"v":10,"d":"10.0"},{"v":1154.891304347826,"d":"1,154.89"},{"v":1180.5555555555557,"d":"1,180.56"},{"v":20,"d":"20.0"}]
[null,19,{"v":0.9,"d":"0.90"},{"v":1250,"d":"1,250.00"},{"v":135.86956521739125,"d":"135.87"},694.4444444444445,{"v":611.4130434782609,"d":"611.41"},{"$f":"$F$27*'Oculto EC'!C21","v":{"v":625,"d":"625.00"}},679.3478260869565,1.64,{"v":1138.888888888889,"d":"1,138.89"},{"v":414.23647932131496,"d":"414.24"},null,19,{"v":0.9,"d":"0.90"},{"v":0.1,"d":"0.10"},{"v":1250,"d":"1,250.00"},{"v":135.8695652173913,"d":"135.87"},{"v":1250,"d":"1,250.00"},{"v":138.8888888888889,"d":"138.89"},null,1.8,19,{"v":0.1,"d":"0.10"},{"v":0.9,"d":"0.90"},{"v":1250,"d":"1,250.00"},{"v":135.8695652173913,"d":"135.87"},{"v":1.0222222222222221,"d":"1.0"},{"v":1221.9260869565217,"d":"1,221.93"},{"v":0.9199999999999999,"d":"0.92"},{"v":1357.695652173913,"d":"1357.7"},{"v":2443.8521739130433,"d":"2,443.85"},{"v":1349.9163002474752,"d":"1,349.92"},null,1.8,19,{"v":0.1,"d":"0.10"},{"v":0.9,"d":"0.90"},{"v":1250,"d":"1,250.00"},{"v":135.86956521739125,"d":"135.87"},{"v":689.2222222222223,"d":"689.2"},{"v":616.0108695652174,"d":"616.01"},{"v":620.3000000000001,"d":"620.30"},{"v":684.4565217391304,"d":"684.5"},{"v":1240.6000000000001,"d":"1,240.60"},{"v":386.74275578230174,"d":"386.74"},{"v":10,"d":"10.0"},{"v":1222.8260869565217,"d":"1,222.83"},{"v":1250,"d":"1,250.00"},{"v":20,"d":"20.0"}]
[null,20,0.95,{"v":1319.4444444444443,"d":"1,319.44"},{"v":67.93478260869574,"d":"67.93"},694.4444444444445,{"v":645.3804347826086,"d":"645.38"},{"$f":"$F$27*'Oculto EC'!C22","v":{"v":659.7222222222222,"d":"659.72"}},679.3478260869565,1.72,{"v":1194.4444444444443,"d":"1,194.44"},{"v":394.9696663296259,"d":"394.97"},null,20,0.95,0.05,{"v":1319.4444444444443,"d":"1,319.44"},{"v":67.93478260869566,"d":"67.93"},{"v":1319.4444444444443,"d":"1,319.44"},{"v":69.44444444444457,"d":"69.44"},null,1.9,20,0.05,0.95,{"v":1319.4444444444443,"d":"1,319.44"},{"v":67.93478260869566,"d":"67.93"},{"v":1.0222222222222221,"d":"1.0"},{"v":1289.8108695652172,"d":"1,289.81"},{"v":0.971111111111111,"d":"0.97"},{"v":1357.695652173913,"d":"1357.7"},{"v":2579.6217391304344,"d":"2,579.62"},{"v":1349.8622330262049,"d":"1,349.86"},null,1.9,20,0.05,0.95,{"v":1319.4444444444443,"d":"1,319.44"},{"v":67.93478260869574,"d":"67.93"},{"v":689.2222222222223,"d":"689.2"},{"v":650.2336956521739,"d":"650.23"},{"v":654.7611111111112,"d":"654.76"},{"v":684.4565217391304,"d":"684.5"},{"v":1309.5222222222224,"d":"1,309.52"},{"v":367.29197204026303,"d":"367.29"},{"v":10,"d":"10.0"},{"v":1290.7608695652173,"d":"1,290.76"},{"v":1319.4444444444443,"d":"1,319.44"},{"v":20,"d":"20.0"}]
[null,21,{"v":1,"d":"1.00"},{"v":1388.888888888889,"d":"1,388.89"},0,694.4444444444445,{"$f":"$G$27*C23","v":{"v":679.3478260869565,"d":"679.35"}},{"$f":"$F$27*'Oculto EC'!C23","v":{"v":694.4444444444445,"d":"694.44"}},679.3478260869565,1.8,{"v":1250,"d":"1,250.00"},{"v":377.415458937198,"d":"377.42"},null,21,{"v":1,"d":"1.00"},0,{"v":1388.888888888889,"d":"1,388.89"},0,{"v":1388.888888888889,"d":"1,388.89"},0,null,2,21,0,{"v":1,"d":"1.00"},{"v":1388.888888888889,"d":"1,388.89"},0,{"v":1.0222222222222221,"d":"1.0"},{"v":1357.695652173913,"d":"1,357.70"},{"v":1.0222222222222221,"d":"1.02"},{"v":1357.695652173913,"d":"1357.7"},{"v":2715.391304347826,"d":"2,715.39"},{"v":1349.8109397318174,"d":"1,349.81"},null,2,21,0,{"v":1,"d":"1.00"},{"v":1388.888888888889,"d":"1,388.89"},0,{"v":689.2222222222223,"d":"689.2"},{"v":684.4565217391304,"d":"684.46"},{"v":689.2222222222223,"d":"689.22"},{"v":684.4565217391304,"d":"684.5"},{"v":1378.4444444444446,"d":"1,378.44"},{"v":349.8004804637305,"d":"349.80"},{"v":10,"d":"10.0"},{"v":1358.695652173913,"d":"1,358.70"},{"v":1388.888888888889,"d":"1,388.89"},{"v":20,"d":"20.0"}]
[]
[{"$nulls":5},"x1","x2",{"$nulls":7},"m",{"$f":"A69","v":{"v":125000,"d":"125,000.0"}},"p1<p2",{"$nulls":6},"m","p1","x1","p2","x2","k","x1*","x2*",{"$nulls":5},"m","p1","x1","p2","x2","k","x1*","x2*"]
[{"$nulls":5},{"$f":"C66","v":0.5},{"$f":"1-F26","v":{"v":0.5,"d":"0.50"}},{"$nulls":7},"X1",{"$f":"P25/P29","v":{"v":1388.888888888889,"d":"1,388.89"}},{"$f":"P29","v":90},{"$f":"P33*P30","v":92},{"$nulls":5},{"$f":"A72","v":{"v":125000,"d":"125000.0"}},{"$f":"C62","v":{"v":90,"d":"90.0"}},{"$f":"AA26/Y26","v":{"v":1.0222222222222221,"d":"1.0"}},{"$f":"D62","v":{"v":92,"d":"92.0"}},{"$f":"$AC$26-(LN(Z26))","v":{"v":1357.695652173913,"d":"1357.7"}},{"$f":"LN(AD26)+AE26","v":{"v":1357.7176310806317,"d":"1357.7"}},{"$f":"AA26/Y26","v":{"v":1.0222222222222221,"d":"1.0"}},{"$f":"(X26/AA26)-1","v":{"v":1357.695652173913,"d":"1357.7"}},{"$nulls":5},{"$f":"A75","v":{"v":125000,"d":"125000.0"}},{"$f":"C62","v":{"v":90,"d":"90.0"}},{"$f":"D75","v":{"v":689.2222222222223,"d":"689.2"}},{"$f":"D62","v":{"v":92,"d":"92.0"}},{"$f":"F75","v":{"v":684.4565217391304,"d":"684.5"}},{"$f":"B75","v":{"v":671.798805644741,"d":"671.8"}},{"$f":"D75","v":{"v":689.2222222222223,"d":"689.2"}},{"$f":"F75","v":{"v":684.4565217391304,"d":"684.5"}}]
[{"$nulls":5},{"$f":"C66*A66/C62","v":{"v":694.4444444444445,"d":"694.4"}},{"$f":"G26*B30/E30","v":{"v":679.3478260869565,"d":"679.3"}},{"$nulls":7},"X2",{"$f":"P25/P30","v":{"v":1358.695652173913,"d":"1,358.70"}},{"$f":"P25/Q26","v":1388.888888888889},{"$f":"P25/R26","v":1358.695652173913},{"$nulls":24},{"$f":"AQ26*2","v":1378.4444444444446}]
[{"$nulls":5},"v=K",{"$f":"(F27^(F26))*(G27^(G26))","v":686.8546597872781},{"$nulls":7},"K",{"$f":"R31","v":1358.695652173913},"x1","x2",{"$nulls":6},"max X1",{"$f":"X26/Y26","v":1388.888888888889}]
[null,"m","p1","x1","p2","x2",{"$nulls":8},"P1",{"$f":"C62","v":{"v":90,"d":"90.0"}},{"$f":"P25/P29","v":1388.888888888889},{"$f":"P25/P30","v":1358.695652173913},{"$nulls":6},"max X2",{"$f":"X26/AA26","v":1358.695652173913}]
[null,{"$f":"A66","v":{"v":125000,"d":"125,000.0"}},{"$f":"C62","v":{"v":90,"d":"90.0"}},{"$f":"F27","v":{"v":694.4444444444445,"d":"694.4"}},{"$f":"D62","v":{"v":92,"d":"92.0"}},{"$f":"B30/E30-C30/E30*D30","v":{"v":679.3478260869565,"d":"679.3"}},{"$nulls":8},"P2",{"$f":"D62","v":{"v":92,"d":"92.0"}},{"$f":"P25/P29","v":1388.888888888889},{"$f":"P25/(P30*(P33))","v":1358.695652173913}]
[null,{"$f":"D31+F31","v":125000},null,{"$f":"D30*C30","v":62500},null,{"$f":"F30*E30","v":62500},{"$nulls":8},"X1*",{"$f":"IF(Q26<=R26,Q23,0)","v":1388.888888888889},null,{"$f":"IF(Q26<R26,R30,R29)","v":1358.695652173913},{"$nulls":16},"RECTA PRESUPUESTAL"]
[{"$nulls":14},"X2*",{"$f":"IF(Q26>R26,R3,0)","v":0},{"$nulls":18},"m","p1","x1","p2","x2"]
[null,"PARÁMETROS DE  LA RECTA  PRESUPUESTAL",{"$nulls":12},"Rel. 1 a:",{"$f":"E69","v":{"v":1,"d":"1.0"}},{"$nulls":18},{"$f":"AK26","v":{"v":125000,"d":"125,000.0"}},{"$f":"AL26","v":{"v":90,"d":"90.0"}},{"$f":"AQ26","v":{"v":689.2222222222223,"d":"689.2"}},{"$f":"AN26","v":{"v":92,"d":"92.0"}},{"$f":"(AI33/AL33)-(AJ33/AL33)*AK33","v":{"v":684.4565217391303,"d":"684.5"}}]
[null,"x2","b0","b1","x1",{"$nulls":29},"Inserte los datos correspondientes"]
[null,{"$f":"C35+(D35*E35)","v":{"v":679.3478260869565,"d":"679.3"}},{"$f":"B30/E30","v":{"v":1358.695652173913,"d":"1,358.7"}},{"$f":"C30/E30*-1","v":{"v":-0.9782608695652174,"d":"(1.0)"}},{"$f":"D30","v":{"v":694.4444444444445,"d":"694.4"}}]
[{"$nulls":14},"sip1<bp2",null,"si p1>p2",{"$nulls":17},"PARÁMETROS DE  LA RECTA  PRESUPUESTAL"]
[null,"Máxima cantidad de x1",null,{"$f":"B30/C30","v":{"v":1388.888888888889,"d":"1,388.9"}},{"$nulls":10},{"$f":"$Q$27*O3","v":0},{"$f":"($Q$27*$P$33)-($P$33*O37)","v":{"v":1388.888888888889,"d":"1,388.89"}},{"$f":"($R$27)-((1/$P$33)*R37)","v":0},{"$f":"$R$27*P3*$P$33","v":{"v":1358.695652173913,"d":"1,358.70"}},{"$nulls":16},"x2","b0","b1","x1"]
[null,"Máxima cantidad de x2",null,{"$f":"B30/E30","v":{"v":1358.695652173913,"d":"1,358.7"}},{"$nulls":10},{"v":69.44444444444444,"d":"69.44"},{"v":1319.4444444444446,"d":"1,319.44"},{"v":67.93478260869574,"d":"67.93"},{"v":1290.7608695652173,"d":"1,290.76"},{"$nulls":16},{"$f":"AJ38+(AK38*AL38)","v":{"v":684.4565217391303,"d":"684.5"}},{"$f":"AI33/AL33","v":{"v":1358.695652173913,"d":"1,358.7"}},{"$f":"AJ33/AL33*-1","v":{"v":-0.9782608695652174,"d":"(1.0)"}},{"$f":"AK33","v":{"v":689.2222222222223,"d":"689.2"}}]
[null,"Precio relativo (<0)",null,{"$f":"(C30/E30)*(-1)","v":{"v":-0.9782608695652174,"d":"(1.0)"}},{"$nulls":10},{"v":138.88888888888889,"d":"138.89"},{"v":1250,"d":"1,250.00"},{"v":135.86956521739125,"d":"135.87"},{"v":1222.8260869565217,"d":"1,222.83"}]
[{"$nulls":14},{"v":208.33333333333334,"d":"208.33"},{"v":1180.5555555555557,"d":"1,180.56"},{"v":203.804347826087,"d":"203.80"},{"v":1154.891304347826,"d":"1,154.89"},{"$nulls":16},"Máxima cantidad de x1",null,{"$f":"AI33/AJ33","v":{"v":1388.888888888889,"d":"1,388.9"}}]
[null,"PARÁMETROS DE  FUNCIÓN COBB-DOUGLAS",{"$nulls":12},{"v":277.77777777777777,"d":"277.78"},{"v":1111.111111111111,"d":"1,111.11"},{"v":271.7391304347825,"d":"271.74"},{"v":1086.9565217391305,"d":"1,086.96"},{"$nulls":16},"Máxima cantidad de x2",null,{"$f":"AI33/AL33","v":{"v":1358.695652173913,"d":"1,358.7"}}]
[null,"k","a","x1*","1-a","x2*",{"$nulls":8},{"v":347.22222222222223,"d":"347.22"},{"v":1041.6666666666667,"d":"1,041.67"},{"v":339.67391304347825,"d":"339.67"},{"v":1019.0217391304348,"d":"1,019.02"},{"$nulls":16},"Precio relativo (<0)",null,{"$f":"(AJ33/AL33)*(-1)","v":{"v":-0.9782608695652174,"d":"(1.0)"}}]
[null,{"$f":"D43^(C43)*F43^(E43)","v":{"v":694.4444444444445,"d":"694.4"}},{"$f":"C66","v":0.5},{"$f":"D30","v":{"v":694.4444444444445,"d":"694.4"}},{"$f":"1-C43","v":0.5},{"$f":"E35","v":{"v":694.4444444444445,"d":"694.4"}},{"$nulls":8},{"v":416.6666666666667,"d":"416.67"},{"v":972.2222222222222,"d":"972.22"},{"v":407.608695652174,"d":"407.61"},{"v":951.086956521739,"d":"951.09"}]
[{"$nulls":14},{"v":486.1111111111111,"d":"486.11"},{"v":902.7777777777778,"d":"902.78"},{"v":475.5434782608695,"d":"475.54"},{"v":883.1521739130435,"d":"883.15"},{"$nulls":16},"PARÁMETROS DE  FUNCIÓN COBB-DOUGLAS"]
[{"$nulls":14},{"v":555.5555555555555,"d":"555.56"},{"v":833.3333333333334,"d":"833.33"},{"v":543.4782608695652,"d":"543.48"},{"v":815.2173913043478,"d":"815.22"},{"$nulls":16},"k=v","a","x1*","1-a","x2*"]
[{"$nulls":14},{"v":625,"d":"625.00"},{"v":763.8888888888889,"d":"763.89"},{"v":611.4130434782608,"d":"611.41"},{"v":747.2826086956522,"d":"747.28"},{"$nulls":16},{"$f":"(AK46-AK48)^AJ46*(AM46-AM48)^AL46","v":{"v":671.798805644741,"d":"671.8"}},{"$f":"C75","v":0.5},{"$f":"AK48+(AJ46/AJ33*(AI33-AK48*AJ33-AM48*AL33))","v":{"v":689.2222222222223,"d":"689.2"}},{"$f":"E75","v":0.5},{"$f":"AM48+(AL46/AL33*(AI33-AK48*AJ33-AM48*AL33))","v":{"v":684.4565217391304,"d":"684.5"}}]
[{"$nulls":14},{"v":694.4444444444445,"d":"694.44"},{"v":694.4444444444445,"d":"694.44"},{"v":679.3478260869565,"d":"679.35"},{"v":679.3478260869565,"d":"679.35"},{"$nulls":18},"s1",null,"s2"]
[{"$nulls":14},{"v":763.8888888888889,"d":"763.89"},{"v":625,"d":"625.00"},{"v":747.2826086956521,"d":"747.28"},{"v":611.4130434782609,"d":"611.41"},{"$nulls":18},{"$f":"C77","v":{"v":10,"d":"10.0"}},null,{"$f":"E77","v":{"v":20,"d":"20.0"}}]
[{"$nulls":14},{"v":833.3333333333334,"d":"833.33"},{"v":555.5555555555555,"d":"555.56"},{"v":815.2173913043478,"d":"815.22"},{"v":543.4782608695652,"d":"543.48"}]
[{"$nulls":14},{"v":902.7777777777778,"d":"902.78"},{"v":486.1111111111111,"d":"486.11"},{"v":883.1521739130435,"d":"883.15"},{"v":475.5434782608695,"d":"475.54"}]
[{"$nulls":14},{"v":972.2222222222222,"d":"972.22"},{"v":416.66666666666674,"d":"416.67"},{"v":951.0869565217391,"d":"951.09"},{"v":407.6086956521739,"d":"407.61"}]
[{"$nulls":14},{"v":1041.6666666666667,"d":"1,041.67"},{"v":347.2222222222222,"d":"347.22"},{"v":1019.0217391304348,"d":"1,019.02"},{"v":339.67391304347825,"d":"339.67"}]
[{"$nulls":14},{"v":1111.111111111111,"d":"1,111.11"},{"v":277.7777777777778,"d":"277.78"},{"v":1086.9565217391305,"d":"1,086.96"},{"v":271.7391304347826,"d":"271.74"}]
[{"$nulls":14},{"v":1180.5555555555557,"d":"1,180.56"},{"v":208.33333333333326,"d":"208.33"},{"v":1154.891304347826,"d":"1,154.89"},{"v":203.80434782608694,"d":"203.80"}]
[{"$nulls":14},{"v":1250,"d":"1,250.00"},{"v":138.8888888888889,"d":"138.89"},{"v":1222.8260869565217,"d":"1,222.83"},{"v":135.8695652173913,"d":"135.87"}]
[{"$nulls":14},{"v":1319.4444444444443,"d":"1,319.44"},{"v":69.44444444444457,"d":"69.44"},{"v":1290.7608695652173,"d":"1,290.76"},{"v":67.93478260869566,"d":"67.93"}]
[{"$nulls":14},{"v":1388.888888888889,"d":"1,388.89"},0,{"v":1358.695652173913,"d":"1,358.70"},0]
[{"$nulls":11},"Función de demanda",{"$nulls":6},"Función de oferta"]
[{"$nulls":10},"Ponderador","p","y","Ponderador","yline",null,"pline",null,"p","y"]
[null,"RECTA PRESUPUESTAL",{"$nulls":5},"DEMANDA TOTAL BIEN 1",null,null,0,null,null,{"$f":"'Oculto prod'!M3","v":0},{"$f":"$C$30","v":{"v":90,"d":"90.0"}},{"$f":"$I$62*K60","v":0},{"$f":"$C$30*K60","v":0},{"$f":"$I$62","v":{"v":2773.577777777778,"d":"2,773.6"}},{"$f":"'Oculto prod'!K3","v":0},{"$f":"'Oculto prod'!L3","v":0}]
[null,"m","p1","p2",{"$nulls":3},"Ponderador m","Demanda",{"$f":"($C$66*$A$66/C62)+(IF(C62<=$D$62,$A$69/C62,0))+($D$62/C62)+($C$77+(($A$75-$C$77*C62-$E$77*$D$62)/C62))","v":{"v":3452.8,"d":"3,452.8"}},0.05,{"$f":"$C$62*N61","v":{"v":8.181818181818182,"d":"8.18"}},{"$f":"($C$66*$A$66/L61)+(IF(L61<=$D$62,$A$69/L61,0))+($D$62/L61)+($C$77+($C$75/L61*($A$75-L61*$C$77-$D$62*$E$77)))","v":{"v":30459.355555555554,"d":"30,459.4"}},{"$f":"1/$N$82","v":{"v":0.09090909090909091,"d":"0.09"}},{"$f":"$C$30","v":{"v":90,"d":"90.0"}},{"$f":"$I$62*K61","v":{"v":138.6788888888889,"d":"138.68"}},{"$f":"$C$30*K61","v":{"v":4.5,"d":"4.50"}},{"$f":"$I$62","v":{"v":2773.577777777778,"d":"2,773.6"}},{"$f":"'Oculto prod'!V63","v":{"v":8.181818181818182,"d":"8.18"}},{"$f":"'Oculto prod'!W63","v":{"v":371.900826446281,"d":"371.90"}}]
[null,{"$f":"Consumidor!D5","v":{"v":500000,"d":"500,000.0"}},{"$f":"Consumidor!E5","v":{"v":90,"d":"90.0"}},{"$f":"Consumidor!F5","v":{"v":92,"d":"92.0"}},{"$nulls":3},{"$f":"H66+H69+H72+H75","v":{"v":1,"d":"1.0"}},{"$f":"I66+I69+I72+I75","v":{"v":2773.577777777778,"d":"2,773.6"}},{"$f":"SUM(J63:J75)","v":3452.8},{"v":0.1,"d":"0.10"},{"$f":"$C$62*N62","v":{"v":16.363636363636363,"d":"16.36"}},{"v":15232.177777777777,"d":"15,232.2"},{"$f":"N61+1/$N$82","v":{"v":0.18181818181818182,"d":"0.18"}},{"v":90,"d":"90.0"},{"v":277.3577777777778,"d":"277.36"},{"v":9,"d":"9.00"},{"v":2773.577777777778,"d":"2,773.6"},{"$f":"'Oculto prod'!V64","v":{"v":16.363636363636363,"d":"16.36"}},{"$f":"'Oculto prod'!W64","v":{"v":743.801652892562,"d":"743.80"}}]
[null,"Inserte los datos correspondientes",{"$nulls":5},{"$f":"IF(H62=1, \"Correcto\",\"Incorrecto, debe sumar 1\")","v":"Correcto"},null,null,0.15,{"v":24.545454545454543,"d":"24.55"},{"v":10156.451851851853,"d":"10,156.5"},{"$f":"N62+1/$N$82","v":{"v":0.2727272727272727,"d":"0.27"}},{"v":90,"d":"90.0"},{"v":416.0366666666667,"d":"416.04"},{"v":13.5,"d":"13.50"},{"v":2773.577777777778,"d":"2,773.6"},{"$f":"'Oculto prod'!V65","v":{"v":24.545454545454543,"d":"24.55"}},{"$f":"'Oculto prod'!W65","v":{"v":1115.7024793388427,"d":"1,115.70"}}]
[null,"FUNCIÓN COBB-DOUGLAS",{"$nulls":8},{"v":0.2,"d":"0.20"},{"v":32.72727272727273,"d":"32.73"},{"v":7618.5888888888885,"d":"7,618.6"},{"v":0.36363636363636365,"d":"0.36"},{"v":90,"d":"90.0"},{"v":554.7155555555556,"d":"554.72"},{"v":18,"d":"18.00"},{"v":2773.577777777778,"d":"2,773.6"},{"$f":"'Oculto prod'!V66","v":{"v":32.72727272727273,"d":"32.73"}},{"$f":"'Oculto prod'!W66","v":{"v":1487.603305785124,"d":"1,487.60"}}]
["m","v","a","x1*","1-a","x2*",null,"Ponderador","Demanda",null,0.25,{"v":40.909090909090914,"d":"40.91"},{"v":6095.8711111111115,"d":"6,095.9"},{"v":0.4545454545454546,"d":"0.45"},{"v":90,"d":"90.0"},{"v":693.3944444444445,"d":"693.39"},{"v":22.5,"d":"22.50"},{"v":2773.577777777778,"d":"2,773.6"},{"$f":"'Oculto prod'!V67","v":{"v":40.909090909090914,"d":"40.91"}},{"$f":"'Oculto prod'!W67","v":{"v":1859.5041322314048,"d":"1,859.50"}}]
[{"$f":"B62*H66","v":{"v":125000,"d":"125,000.0"}},{"$f":"D66^C66*F66^E66","v":{"v":686.8546597872781,"d":"686.9"}},{"$f":"Consumidor!E9","v":0.5},{"$f":"C66*A66/C62","v":{"v":694.4444444444445,"d":"694.4"}},{"$f":"1-C66","v":0.5},{"$f":"E66*A66/D62","v":{"v":679.3478260869565,"d":"679.3"}},null,{"$f":"Consumidor!J9","v":{"v":0.25,"d":"0.3"}},{"$f":"D66","v":{"v":694.4444444444445,"d":"694.4"}},{"$f":"($C$66*$A$66/C62)","v":{"v":694.4444444444445,"d":"694.4"}},{"v":0.3,"d":"0.30"},{"v":49.0909090909091,"d":"49.09"},{"v":5080.7259259259245,"d":"5,080.7"},{"v":0.5454545454545455,"d":"0.55"},{"v":90,"d":"90.0"},{"v":832.0733333333334,"d":"832.07"},{"v":27,"d":"27.00"},{"v":2773.577777777778,"d":"2,773.6"},{"$f":"'Oculto prod'!V68","v":{"v":49.0909090909091,"d":"49.09"}},{"$f":"'Oculto prod'!W68","v":{"v":2231.404958677686,"d":"2,231.40"}}]
[null,"FUNCIÓN SUSTITUTOS PERFECTOS",{"$nulls":8},0.35,{"v":57.27272727272728,"d":"57.27"},{"v":4355.622222222222,"d":"4,355.6"},{"v":0.6363636363636365,"d":"0.64"},{"v":90,"d":"90.0"},{"v":970.7522222222223,"d":"970.75"},{"v":31.499999999999996,"d":"31.50"},{"v":2773.577777777778,"d":"2,773.6"},{"$f":"'Oculto prod'!V69","v":{"v":57.27272727272728,"d":"57.27"}},{"$f":"'Oculto prod'!W69","v":{"v":2603.305785123967,"d":"2,603.31"}}]
["m","v","x1*","x2*","Rel. 1 a:",null,null,"Ponderador","Demanda",null,{"v":0.4,"d":"0.40"},{"v":65.45454545454547,"d":"65.45"},{"v":3811.794444444444,"d":"3,811.8"},{"v":0.7272727272727274,"d":"0.73"},{"v":90,"d":"90.0"},{"v":1109.4311111111112,"d":"1,109.43"},{"v":36,"d":"36.00"},{"v":2773.577777777778,"d":"2,773.6"},{"$f":"'Oculto prod'!V70","v":{"v":65.45454545454547,"d":"65.45"}},{"$f":"'Oculto prod'!W70","v":{"v":2975.206611570248,"d":"2,975.21"}}]
[{"$f":"H69*B62","v":{"v":125000,"d":"125,000.0"}},{"$f":"C69+D69","v":{"v":1388.888888888889,"d":"1388.9"}},{"$f":"IF(C62<=D62,A69/C62,0)","v":{"v":1388.888888888889,"d":"1388.9"}},{"$f":"IF(C62<=D62,0,A69/D62)","v":{"v":0,"d":"0.0"}},{"$f":"Consumidor!G12","v":{"v":1,"d":"1.0"}},null,null,{"$f":"Consumidor!J12","v":{"v":0.25,"d":"0.3"}},{"$f":"C69","v":{"v":1388.888888888889,"d":"1,388.9"}},{"$f":"(IF(C62<=$D$62,$A$69/C62,0))","v":1388.888888888889},0.45,{"v":73.63636363636365,"d":"73.64"},{"v":3388.817283950616,"d":"3,388.8"},{"v":0.8181818181818183,"d":"0.82"},{"v":90,"d":"90.0"},{"v":1248.1100000000001,"d":"1,248.11"},{"v":40.5,"d":"40.50"},{"v":2773.577777777778,"d":"2,773.6"},{"$f":"'Oculto prod'!V71","v":{"v":73.63636363636365,"d":"73.64"}},{"$f":"'Oculto prod'!W71","v":{"v":3347.1074380165287,"d":"3,347.11"}}]
[null,"FUNCIÓN CUASILINEAL",{"$nulls":8},{"v":0.5,"d":"0.50"},{"v":81.81818181818184,"d":"81.82"},{"v":3050.435555555555,"d":"3,050.4"},{"v":0.9090909090909093,"d":"0.91"},{"v":90,"d":"90.0"},{"v":1386.788888888889,"d":"1,386.79"},{"v":45,"d":"45.00"},{"v":2773.577777777778,"d":"2,773.6"},{"$f":"'Oculto prod'!V72","v":{"v":81.81818181818184,"d":"81.82"}},{"$f":"'Oculto prod'!W72","v":{"v":3719.0082644628096,"d":"3,719.01"}}]
["m","v","x1*","x2*",{"$nulls":3},"Ponderador","Demanda",null,0.55,{"v":90.00000000000001,"d":"90.00"},{"v":2773.5777777777776,"d":"2,773.6"},{"v":1.0000000000000002,"d":"1.00"},{"v":90,"d":"90.0"},{"v":1525.467777777778,"d":"1,525.47"},{"v":49.50000000000001,"d":"49.50"},{"v":2773.577777777778,"d":"2,773.6"},{"$f":"'Oculto prod'!V73","v":{"v":90.00000000000001,"d":"90.00"}},{"$f":"'Oculto prod'!W73","v":{"v":4090.9090909090905,"d":"4,090.91"}}]
[{"$f":"B62*H72","v":{"v":125000,"d":"125,000.0"}},{"$f":"LOG(C72)+D72","v":{"v":1357.7051974918193,"d":"1357.7"}},{"$f":"D62/C62","v":{"v":1.0222222222222221,"d":"1.0"}},{"$f":"A72/D62-1","v":{"v":1357.695652173913,"d":"1357.7"}},{"$nulls":3},{"$f":"Consumidor!J15","v":{"v":0.25,"d":"0.3"}},{"$f":"C72","v":{"v":1.0222222222222221,"d":"1.0"}},{"$f":"($D$62/C62)","v":1.0222222222222221},{"v":0.6,"d":"0.60"},{"v":98.1818181818182,"d":"98.18"},{"v":1269.7148148148144,"d":"1,269.7"},{"v":1.090909090909091,"d":"1.09"},{"v":90,"d":"90.0"},{"v":1664.1466666666668,"d":"1,664.15"},{"v":54,"d":"54.00"},{"v":2773.577777777778,"d":"2,773.6"},{"$f":"'Oculto prod'!V74","v":{"v":98.1818181818182,"d":"98.18"}},{"$f":"'Oculto prod'!W74","v":{"v":4462.809917355372,"d":"4,462.81"}}]
[null,"FUNCIÓN STONE-GEARY",{"$nulls":8},0.65,{"v":106.36363636363637,"d":"106.36"},{"v":1172.4290598290597,"d":"1,172.4"},{"v":1.1818181818181819,"d":"1.18"},{"v":90,"d":"90.0"},{"v":1802.8255555555559,"d":"1,802.83"},{"v":58.5,"d":"58.50"},{"v":2773.577777777778,"d":"2,773.6"},{"$f":"'Oculto prod'!V75","v":{"v":106.36363636363637,"d":"106.36"}},{"$f":"'Oculto prod'!W75","v":{"v":4834.710743801654,"d":"4,834.71"}}]
["m","v","a","x1*","1-a","x2*",null,"Ponderador","Demanda",null,{"v":0.7,"d":"0.70"},{"v":114.54545454545455,"d":"114.55"},{"v":1089.0412698412697,"d":"1,089.0"},{"v":1.2727272727272727,"d":"1.27"},{"v":90,"d":"90.0"},{"v":1941.5044444444445,"d":"1,941.50"},{"v":62.99999999999999,"d":"63.00"},{"v":2773.577777777778,"d":"2,773.6"},{"$f":"'Oculto prod'!V76","v":{"v":114.54545454545455,"d":"114.55"}},{"$f":"'Oculto prod'!W76","v":{"v":5206.611570247934,"d":"5,206.61"}}]
[{"$f":"B62*H75","v":{"v":125000,"d":"125,000.0"}},{"$f":"((D75-C77)^(C75))*((F75-E77)^(E75))","v":{"v":671.798805644741,"d":"671.8"}},{"$f":"Consumidor!E18","v":0.5},{"$f":"C77+(C75/C62*(A75-C62*C77-D62*E77))","v":{"v":689.2222222222223,"d":"689.2"}},{"$f":"Consumidor!G18","v":0.5},{"$f":"E77+(E75/D62*(A75-C77*C62-E77*D62))","v":{"v":684.4565217391304,"d":"684.5"}},null,{"$f":"Consumidor!J18","v":{"v":0.25,"d":"0.3"}},{"$f":"D75","v":{"v":689.2222222222223,"d":"689.2"}},{"$f":"($C$77+(($A$75-$C$77*C62-$E$77*$D$62)/C62))","v":{"v":1368.4444444444443,"d":"1,368.4"}},0.75,{"v":122.72727272727272,"d":"122.73"},{"v":1016.771851851852,"d":"1,016.8"},{"v":1.3636363636363635,"d":"1.36"},{"v":90,"d":"90.0"},{"v":2080.1833333333334,"d":"2,080.18"},{"v":67.5,"d":"67.50"},{"v":2773.577777777778,"d":"2,773.6"},{"$f":"'Oculto prod'!V77","v":{"v":122.72727272727272,"d":"122.73"}},{"$f":"'Oculto prod'!W77","v":{"v":5578.512396694212,"d":"5,578.51"}}]
[{"$f":"SUM(A75,A72,A69,A66)","v":{"v":500000,"d":"500,000.0"}},null,"s1",null,"s2",{"$nulls":5},{"v":0.8,"d":"0.80"},{"v":130.9090909090909,"d":"130.91"},{"v":953.536111111111,"d":"953.5"},{"v":1.4545454545454544,"d":"1.45"},{"v":90,"d":"90.0"},{"v":2218.8622222222225,"d":"2,218.86"},{"v":72,"d":"72.00"},{"v":2773.577777777778,"d":"2,773.6"},{"$f":"'Oculto prod'!V78","v":{"v":130.9090909090909,"d":"130.91"}},{"$f":"'Oculto prod'!W78","v":{"v":5950.413223140496,"d":"5,950.41"}}]
[null,null,{"$f":"Consumidor!E20","v":{"v":10,"d":"10.0"}},null,{"$f":"Consumidor!G20","v":{"v":20,"d":"20.0"}},null,{"$f":"($C$66*$A$66/C62)+(IF($C$62<=$D$62,$A$69/C62,0))+($D$62/C62)+($C$77+($C$75/C62*($A$75-C62*$C$77-$D$62*$E$77)))","v":{"v":2773.577777777778,"d":"2,773.6"}},{"$nulls":3},0.85,{"v":139.09090909090907,"d":"139.09"},{"$f":"($C$66*$A$66/L77)+(IF(L77<=$D$62,$A$69/L77,0))+($D$62/L77)+($C$77+($C$75/L77*($A$75-L77*$C$77-$D$62*$E$77)))","v":{"v":897.7398692810459,"d":"897.7"}},{"v":1.5454545454545452,"d":"1.55"},{"v":90,"d":"90.0"},{"v":2357.541111111111,"d":"2,357.54"},{"v":76.5,"d":"76.50"},{"v":2773.577777777778,"d":"2,773.6"},{"$f":"'Oculto prod'!V79","v":{"v":139.09090909090907,"d":"139.09"}},{"$f":"'Oculto prod'!W79","v":{"v":6322.314049586779,"d":"6,322.31"}}]
[{"$nulls":10},{"v":0.9,"d":"0.90"},{"v":147.27272727272725,"d":"147.27"},{"$f":"($C$66*$A$66/L78)+(IF(L78<=$D$62,$A$69/L78,0))+($D$62/L78)+($C$77+($C$75/L78*($A$75-L78*$C$77-$D$62*$E$77)))","v":{"v":848.1432098765433,"d":"848.1"}},{"v":1.636363636363636,"d":"1.64"},{"v":90,"d":"90.0"},{"v":2496.2200000000003,"d":"2,496.22"},{"v":81,"d":"81.00"},{"v":2773.577777777778,"d":"2,773.6"},{"$f":"'Oculto prod'!V80","v":{"v":147.27272727272725,"d":"147.27"}},{"$f":"'Oculto prod'!W80","v":{"v":6694.214876033057,"d":"6,694.21"}}]
[{"$nulls":10},0.95,{"v":155.4545454545454,"d":"155.45"},{"v":803.7672514619885,"d":"803.8"},{"v":1.7272727272727268,"d":"1.73"},{"v":90,"d":"90.0"},{"v":2634.898888888889,"d":"2,634.90"},{"v":85.5,"d":"85.50"},{"v":2773.577777777778,"d":"2,773.6"},{"$f":"'Oculto prod'!V81","v":{"v":155.4545454545454,"d":"155.45"}},{"$f":"'Oculto prod'!W81","v":{"v":7066.115702479334,"d":"7,066.12"}}]
[{"$nulls":10},{"v":1,"d":"1.00"},{"v":163.6363636363636,"d":"163.64"},{"v":763.828888888889,"d":"763.8"},{"v":1.8181818181818177,"d":"1.82"},{"v":90,"d":"90.0"},{"v":2773.577777777778,"d":"2,773.58"},{"v":90,"d":"90.00"},{"v":2773.577777777778,"d":"2,773.6"},{"$f":"'Oculto prod'!V82","v":{"v":163.6363636363636,"d":"163.64"}},{"$f":"'Oculto prod'!W82","v":{"v":7438.016528925618,"d":"7,438.02"}}]
[]
[{"$nulls":13},11]
[null,"Número de productores",null,null,{"$f":"Productor!E15","v":20}]
[null,"Producción de la industria",null,null,{"$f":"Productor!E16","v":{"v":4090.9090909090905,"d":"4,090.9"}}]
[null,"q1",null,null,{"$f":"Productor!E17","v":{"v":8367.768595041323,"d":"8,367.8"}}]
[null,"Masa salarial",null,null,{"$f":"Productor!E18","v":{"v":184090.90909090912,"d":"184,090.9"}}]
[{"$nulls":3},"p",{"$f":"'Oculto prod'!E28","v":90}]
[{"$nulls":3},"w1",{"$f":"'Oculto prod'!E29","v":22}]
{"$rows_empty":12}
[null,"COBB-DOUGLAS",null,"Recta Presupuestaria",{"$nulls":6},"Curva de Indiferencia",null,null,"REGULARES",null,"Recta Presupuestaria",{"$nulls":6},"Curva de Indiferencia",{"$nulls":18},"COMPLEMENTARIOS PERFECTOS",null,null,"Recta Presupuestaria",null,"Curva de Indiferencia",{"$nulls":8},"SUSTITUTOS PERFECTOS",null,null,"Recta Presupuestaria",null,"Curva de Indiferencia",null,null,"COBB-DOUGLAS",null,"Recta Presupuestaria",{"$nulls":6},"Curva de Indiferencia",{"$nulls":3},"COBB-DOUGLAS",null,null,"Recta Presupuestaria",{"$nulls":5},"Curva de Indiferencia",{"$nulls":4},"COBB-DOUGLAS",null,null,"Recta Presupuestaria",{"$nulls":5},"Curva de Indiferencia"]
[null,"Unidades","ponderador","x1","x2","x1lin",null,"x2lin",null,"Cota","x1","x2",null,"Unidades","ponderador","x1","x2","x1lin",null,"x2lin",null,"Cota","x1","x2",{"$nulls":17},"Unidades","ponderador",null,"x1","x2","vertice","x2line","x1line",null,"X1Line",null,"X2Line",null,null,"Unidades","ponderador",null,"x1","x2","x1lin","sip1>p2",null,"Unidades","ponderador","x1","x2","x1lin",null,"x2lin",null,"Cota","x1","x2",null,"Unidades","Unidades","ponderador","ponderador","x1","x2","x1lin",null,"x2lin",null,"x1","x2",null,null,"Unidades","Unidades","ponderador","ponderador","x1","x2","x1lin",null,"x2lin",null,"x1","x2","s1",null,"s2"]
[null,1,0,{"$f":"$D$37*C103","v":0},{"$f":"$B$30/$E$30-($C$30/$E$30*D103)","v":{"v":1358.695652173913,"d":"1,358.70"}},{"$f":"$F$27","v":694.4444444444445},{"$f":"$G$27*C103","v":0},{"$f":"$F$27*'Oculto EC'!C103","v":0},{"$f":"$G$27","v":679.3478260869565},{"$nulls":4},1,0,{"$f":"#REF!/#REF!*O103","v":{"$error":"#REF!"}},{"$f":"(#REF!/#REF!)-((#REF!/#REF!)*P103)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"U103*O103","v":{"$error":"#REF!"}},{"$f":"R103*O103","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$nulls":20},1,0,{"v":1,"d":"1.00"},{"$f":"(#REF!/#REF!)*AQ103","v":{"$error":"#REF!"}},{"$f":"(#REF!/#REF!)-((#REF!/#REF!)*AS103)","v":{"$error":"#REF!"}},{"$f":"MIN(#REF!)","v":{"$error":"#REF!"}},{"$f":"#REF!+((#REF!-#REF!)*AQ103)","v":{"$error":"#REF!"}},{"$f":"AU103+((#REF!-AU103)*AQ103)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!*AQ103","v":{"$error":"#REF!"}},{"$f":"#REF!*AQ103","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,1,0,{"v":1,"d":"1.00"},{"$f":"$P$26*BE103","v":0},{"$f":"$P$27*BF103","v":{"v":1358.695652173913,"d":"1,358.70"}},{"$f":"IF($Q$26<=$R$26,BE137,BG137)","v":0},{"$f":"IF($Q$26<=$R$26,BF137,BH137)","v":{"v":1388.888888888889,"d":"1,388.89"}},null,1,0,{"$f":"$BT$28*BM103","v":0},{"$f":"$BT$29+($BT$30*BN103)","v":0},{"$f":"$BP$27","v":0},{"$f":"$BQ$27*BM103","v":0},{"$f":"$BP$27*BM103","v":0},{"$f":"$BQ$27","v":0},{"$nulls":4},0.01,1,{"v":1,"d":"1.00"},0,{"$f":"($X$26/$Y$26)*CA103","v":0},{"$f":"($X$26/$AA$26)*BZ103","v":{"v":1358.695652173913,"d":"1,358.70"}},{"$f":"$AD$26","v":{"v":1.0222222222222221,"d":"1.0"}},{"$f":"$AE$26*CA103","v":0},{"$f":"$AD$26*CA103","v":0},{"$f":"$AE$26","v":{"v":1357.695652173913,"d":"1357.7"}},{"$f":"$AE$26*BX103","v":{"v":13.576956521739131,"d":"13.58"}},{"$f":"$AC$26-(LN(CH103))","v":{"v":1355.1092570983653,"d":"1,355.11"}},null,null,0.01,1,{"v":1,"d":"1.00"},0,{"$f":"($AI$33/$AJ$33)*CO103","v":0},{"$f":"$AK$26/$AN$26-$AL$26/$AN$26*CP103","v":{"v":1358.695652173913,"d":"1,358.70"}},{"$f":"$AQ$26","v":{"v":689.2222222222223,"d":"689.2"}},{"$f":"$AR$26*CO103","v":0},{"$f":"$AQ$26*CO103","v":0},{"$f":"$AR$26","v":{"v":684.4565217391304,"d":"684.5"}},null,null,{"$f":"$AK$48","v":{"v":10,"d":"10.0"}},{"$f":"$AK$41*CO103","v":0},{"$f":"$AK$40*CO103","v":0},{"$f":"$AM$48","v":{"v":20,"d":"20.0"}}]
[null,2,0.05,{"$f":"$D$37*C104","v":{"v":69.44444444444444,"d":"69.44"}},{"$f":"$B$30/$E$30-($C$30/$E$30*D104)","v":{"v":1290.7608695652173,"d":"1,290.76"}},{"$f":"$F$27","v":694.4444444444445},{"v":33.96739130434783,"d":"33.97"},{"$f":"$F$27*'Oculto EC'!C104","v":{"v":34.72222222222222,"d":"34.72"}},{"$f":"$G$27","v":679.3478260869565},0.279999999999999,{"$nulls":3},2,0.05,{"$f":"#REF!/#REF!*O104","v":{"$error":"#REF!"}},{"$f":"(#REF!/#REF!)-((#REF!/#REF!)*P104)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"U104*O104","v":{"$error":"#REF!"}},{"$f":"R104*O104","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!*V104","v":{"$error":"#REF!"}},{"$f":"(#REF!-(#REF!*W104)-(#REF!*#REF!))/(W104+#REF!)","v":{"$error":"#REF!"}},{"$nulls":17},2,0.05,0.95,{"$f":"(#REF!/#REF!)*AQ104","v":{"$error":"#REF!"}},{"$f":"(#REF!/#REF!)-((#REF!/#REF!)*AS104)","v":{"$error":"#REF!"}},{"$f":"MIN(#REF!)","v":{"$error":"#REF!"}},{"$f":"#REF!+((#REF!-#REF!)*AQ104)","v":{"$error":"#REF!"}},{"$f":"AU104+((#REF!-AU104)*AQ104)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!*AQ104","v":{"$error":"#REF!"}},{"$f":"#REF!*AQ104","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,2,0.05,0.95,{"v":69.44444444444444,"d":"69.44"},{"v":1290.7608695652173,"d":"1,290.76"},{"v":69.44444444444444,"d":"69.44"},{"v":1319.4444444444446,"d":"1,319.44"},null,2,0.05,{"$f":"$BT$28*BM104","v":0},{"$f":"$BT$29+($BT$30*BN104)","v":0},{"$f":"$BP$27","v":0},{"$f":"$BQ$27*BM104","v":0},{"$f":"$BP$27*BM104","v":0},{"$f":"$BQ$27","v":0},0.279999999999999,{"$nulls":3},0.1,2,0.95,0.05,{"v":69.44444444444444,"d":"69.44"},{"v":1290.7608695652173,"d":"1,290.76"},{"v":1.0222222222222221,"d":"1.0"},{"v":67.88478260869566,"d":"67.88"},{"v":0.05111111111111111,"d":"0.05"},{"v":1357.695652173913,"d":"1357.7"},{"v":135.76956521739132,"d":"135.77"},{"v":1352.8066720053714,"d":"1,352.81"},null,null,0.1,2,0.95,0.05,{"v":69.44444444444444,"d":"69.44"},{"v":1290.7608695652173,"d":"1,290.76"},{"v":689.2222222222223,"d":"689.2"},{"v":34.22282608695652,"d":"34.22"},{"v":34.461111111111116,"d":"34.46"},{"v":684.4565217391304,"d":"684.5"},null,null,{"v":10,"d":"10.0"},{"v":67.93478260869566,"d":"67.93"},{"v":69.44444444444444,"d":"69.44"},{"v":20,"d":"20.0"}]
[null,3,{"v":0.1,"d":"0.10"},{"v":138.88888888888889,"d":"138.89"},{"v":1222.8260869565217,"d":"1,222.83"},694.4444444444445,{"v":67.93478260869566,"d":"67.93"},{"$f":"$F$27*'Oculto EC'!C105","v":{"v":69.44444444444444,"d":"69.44"}},679.3478260869565,0.359999999999999,{"$nulls":3},3,{"v":0.1,"d":"0.10"},{"$f":"#REF!/#REF!*O105","v":{"$error":"#REF!"}},{"$f":"(#REF!/#REF!)-((#REF!/#REF!)*P105)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"V104+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!*V105","v":{"$error":"#REF!"}},{"$f":"(#REF!-(#REF!*W105)-(#REF!*#REF!))/(W105+#REF!)","v":{"$error":"#REF!"}},{"$nulls":17},3,{"v":0.1,"d":"0.10"},{"v":0.9,"d":"0.90"},{"$f":"(#REF!/#REF!)*AQ105","v":{"$error":"#REF!"}},{"$f":"(#REF!/#REF!)-((#REF!/#REF!)*AS105)","v":{"$error":"#REF!"}},{"$f":"MIN(#REF!)","v":{"$error":"#REF!"}},{"$f":"#REF!+((#REF!-#REF!)*AQ105)","v":{"$error":"#REF!"}},{"$f":"AU105+((#REF!-AU105)*AQ105)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!*AQ105","v":{"$error":"#REF!"}},{"$f":"#REF!*AQ105","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,3,{"v":0.1,"d":"0.10"},{"v":0.9,"d":"0.90"},{"v":138.88888888888889,"d":"138.89"},{"v":1222.8260869565217,"d":"1,222.83"},{"v":138.88888888888889,"d":"138.89"},{"v":1250,"d":"1,250.00"},null,3,{"v":0.1,"d":"0.10"},0,0,0,0,0,0,0.359999999999999,{"$nulls":3},0.2,3,{"v":0.9,"d":"0.90"},{"v":0.1,"d":"0.10"},{"v":138.88888888888889,"d":"138.89"},{"v":1222.8260869565217,"d":"1,222.83"},{"v":1.0222222222222221,"d":"1.0"},{"v":135.76956521739132,"d":"135.77"},{"v":0.10222222222222221,"d":"0.10"},{"v":1357.695652173913,"d":"1357.7"},{"v":271.53913043478263,"d":"271.54"},{"v":1352.1135248248113,"d":"1,352.11"},null,null,0.2,3,{"v":0.9,"d":"0.90"},{"v":0.1,"d":"0.10"},{"v":138.88888888888889,"d":"138.89"},{"v":1222.8260869565217,"d":"1,222.83"},{"v":689.2222222222223,"d":"689.2"},{"v":68.44565217391305,"d":"68.45"},{"v":68.92222222222223,"d":"68.92"},{"v":684.4565217391304,"d":"684.5"},null,null,{"v":10,"d":"10.0"},{"v":135.8695652173913,"d":"135.87"},{"v":138.88888888888889,"d":"138.89"},{"v":20,"d":"20.0"}]
[null,4,0.15,{"v":208.33333333333334,"d":"208.33"},{"v":1154.891304347826,"d":"1,154.89"},694.4444444444445,{"v":101.90217391304347,"d":"101.90"},{"$f":"$F$27*'Oculto EC'!C106","v":{"v":104.16666666666667,"d":"104.17"}},679.3478260869565,0.44,{"$nulls":3},4,0.15,{"$f":"#REF!/#REF!*O106","v":{"$error":"#REF!"}},{"$f":"(#REF!/#REF!)-((#REF!/#REF!)*P106)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"V105+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!*V106","v":{"$error":"#REF!"}},{"$f":"(#REF!-(#REF!*W106)-(#REF!*#REF!))/(W106+#REF!)","v":{"$error":"#REF!"}},{"$nulls":17},4,0.15,0.85,{"$f":"(#REF!/#REF!)*AQ106","v":{"$error":"#REF!"}},{"$f":"(#REF!/#REF!)-((#REF!/#REF!)*AS106)","v":{"$error":"#REF!"}},{"$f":"MIN(#REF!)","v":{"$error":"#REF!"}},{"$f":"#REF!+((#REF!-#REF!)*AQ106)","v":{"$error":"#REF!"}},{"$f":"AU106+((#REF!-AU106)*AQ106)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!*AQ106","v":{"$error":"#REF!"}},{"$f":"#REF!*AQ106","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,4,0.15,0.85,{"v":208.33333333333334,"d":"208.33"},{"v":1154.891304347826,"d":"1,154.89"},{"v":208.33333333333334,"d":"208.33"},{"v":1180.5555555555557,"d":"1,180.56"},null,4,0.15,0,0,0,0,0,0,0.44,{"$nulls":3},0.3,4,0.85,0.15,{"v":208.33333333333334,"d":"208.33"},{"v":1154.891304347826,"d":"1,154.89"},{"v":1.0222222222222221,"d":"1.0"},{"v":203.65434782608693,"d":"203.65"},{"v":0.15333333333333332,"d":"0.15"},{"v":1357.695652173913,"d":"1357.7"},{"v":407.30869565217387,"d":"407.31"},{"v":1351.7080597167032,"d":"1,351.71"},null,null,0.3,4,0.85,0.15,{"v":208.33333333333334,"d":"208.33"},{"v":1154.891304347826,"d":"1,154.89"},{"v":689.2222222222223,"d":"689.2"},{"v":102.66847826086955,"d":"102.67"},{"v":103.38333333333334,"d":"103.38"},{"v":684.4565217391304,"d":"684.5"},null,null,{"v":10,"d":"10.0"},{"v":203.80434782608694,"d":"203.80"},{"v":208.33333333333334,"d":"208.33"},{"v":20,"d":"20.0"}]
[null,5,{"v":0.2,"d":"0.20"},{"v":277.77777777777777,"d":"277.78"},{"v":1086.9565217391305,"d":"1,086.96"},694.4444444444445,{"v":135.8695652173913,"d":"135.87"},{"$f":"$F$27*'Oculto EC'!C107","v":{"v":138.88888888888889,"d":"138.89"}},679.3478260869565,0.52,{"$nulls":3},5,{"v":0.2,"d":"0.20"},{"$f":"#REF!/#REF!*O107","v":{"$error":"#REF!"}},{"$f":"(#REF!/#REF!)-((#REF!/#REF!)*P107)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"V106+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!*V107","v":{"$error":"#REF!"}},{"$f":"(#REF!-(#REF!*W107)-(#REF!*#REF!))/(W107+#REF!)","v":{"$error":"#REF!"}},{"$nulls":17},5,{"v":0.2,"d":"0.20"},{"v":0.8,"d":"0.80"},{"$f":"(#REF!/#REF!)*AQ107","v":{"$error":"#REF!"}},{"$f":"(#REF!/#REF!)-((#REF!/#REF!)*AS107)","v":{"$error":"#REF!"}},{"$f":"MIN(#REF!)","v":{"$error":"#REF!"}},{"$f":"#REF!+((#REF!-#REF!)*AQ107)","v":{"$error":"#REF!"}},{"$f":"AU107+((#REF!-AU107)*AQ107)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!*AQ107","v":{"$error":"#REF!"}},{"$f":"#REF!*AQ107","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,5,{"v":0.2,"d":"0.20"},{"v":0.8,"d":"0.80"},{"v":277.77777777777777,"d":"277.78"},{"v":1086.9565217391305,"d":"1,086.96"},{"v":277.77777777777777,"d":"277.78"},{"v":1111.111111111111,"d":"1,111.11"},null,5,{"v":0.2,"d":"0.20"},0,0,0,0,0,0,0.52,{"$nulls":3},0.4,5,{"v":0.8,"d":"0.80"},{"v":0.2,"d":"0.20"},{"v":277.77777777777777,"d":"277.78"},{"v":1086.9565217391305,"d":"1,086.96"},{"v":1.0222222222222221,"d":"1.0"},{"v":271.53913043478263,"d":"271.54"},{"v":0.20444444444444443,"d":"0.20"},{"v":1357.695652173913,"d":"1357.7"},{"v":543.0782608695653,"d":"543.08"},{"v":1351.4203776442514,"d":"1,351.42"},null,null,0.4,5,{"v":0.8,"d":"0.80"},{"v":0.2,"d":"0.20"},{"v":277.77777777777777,"d":"277.78"},{"v":1086.9565217391305,"d":"1,086.96"},{"v":689.2222222222223,"d":"689.2"},{"v":136.8913043478261,"d":"136.89"},{"v":137.84444444444446,"d":"137.84"},{"v":684.4565217391304,"d":"684.5"},null,null,{"v":10,"d":"10.0"},{"v":271.7391304347826,"d":"271.74"},{"v":277.77777777777777,"d":"277.78"},{"v":20,"d":"20.0"}]
[null,6,0.25,{"v":347.22222222222223,"d":"347.22"},{"v":1019.0217391304348,"d":"1,019.02"},694.4444444444445,{"v":169.83695652173913,"d":"169.84"},{"$f":"$F$27*'Oculto EC'!C108","v":{"v":173.61111111111111,"d":"173.61"}},679.3478260869565,0.6,{"$nulls":3},6,0.25,{"$f":"#REF!/#REF!*O108","v":{"$error":"#REF!"}},{"$f":"(#REF!/#REF!)-((#REF!/#REF!)*P108)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"V107+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!*V108","v":{"$error":"#REF!"}},{"$f":"(#REF!-(#REF!*W108)-(#REF!*#REF!))/(W108+#REF!)","v":{"$error":"#REF!"}},{"$nulls":17},6,0.25,0.75,{"$f":"(#REF!/#REF!)*AQ108","v":{"$error":"#REF!"}},{"$f":"(#REF!/#REF!)-((#REF!/#REF!)*AS108)","v":{"$error":"#REF!"}},{"$f":"MIN(#REF!)","v":{"$error":"#REF!"}},{"$f":"#REF!+((#REF!-#REF!)*AQ108)","v":{"$error":"#REF!"}},{"$f":"AU108+((#REF!-AU108)*AQ108)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!*AQ108","v":{"$error":"#REF!"}},{"$f":"#REF!*AQ108","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,6,0.25,0.75,{"v":347.22222222222223,"d":"347.22"},{"v":1019.0217391304348,"d":"1,019.02"},{"v":347.22222222222223,"d":"347.22"},{"v":1041.6666666666667,"d":"1,041.67"},null,6,0.25,0,0,0,0,0,0,0.6,{"$nulls":3},0.5,6,0.75,0.25,{"v":347.22222222222223,"d":"347.22"},{"v":1019.0217391304348,"d":"1,019.02"},{"v":1.0222222222222221,"d":"1.0"},{"v":339.42391304347825,"d":"339.42"},{"v":0.25555555555555554,"d":"0.26"},{"v":1357.695652173913,"d":"1357.7"},{"v":678.8478260869565,"d":"678.85"},{"v":1351.1972340929372,"d":"1,351.20"},null,null,0.5,6,0.75,0.25,{"v":347.22222222222223,"d":"347.22"},{"v":1019.0217391304348,"d":"1,019.02"},{"v":689.2222222222223,"d":"689.2"},{"v":171.1141304347826,"d":"171.11"},{"v":172.30555555555557,"d":"172.31"},{"v":684.4565217391304,"d":"684.5"},null,null,{"v":10,"d":"10.0"},{"v":339.67391304347825,"d":"339.67"},{"v":347.22222222222223,"d":"347.22"},{"v":20,"d":"20.0"}]
[null,7,{"v":0.3,"d":"0.30"},{"v":416.6666666666667,"d":"416.67"},{"v":951.086956521739,"d":"951.09"},694.4444444444445,{"v":203.80434782608694,"d":"203.80"},{"$f":"$F$27*'Oculto EC'!C109","v":{"v":208.33333333333334,"d":"208.33"}},679.3478260869565,0.68,{"$nulls":3},7,{"v":0.3,"d":"0.30"},{"$f":"#REF!/#REF!*O109","v":{"$error":"#REF!"}},{"$f":"(#REF!/#REF!)-((#REF!/#REF!)*P109)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"V108+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!*V109","v":{"$error":"#REF!"}},{"$f":"(#REF!-(#REF!*W109)-(#REF!*#REF!))/(W109+#REF!)","v":{"$error":"#REF!"}},{"$nulls":17},7,{"v":0.3,"d":"0.30"},{"v":0.7,"d":"0.70"},{"$f":"(#REF!/#REF!)*AQ109","v":{"$error":"#REF!"}},{"$f":"(#REF!/#REF!)-((#REF!/#REF!)*AS109)","v":{"$error":"#REF!"}},{"$f":"MIN(#REF!)","v":{"$error":"#REF!"}},{"$f":"#REF!+((#REF!-#REF!)*AQ109)","v":{"$error":"#REF!"}},{"$f":"AU109+((#REF!-AU109)*AQ109)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!*AQ109","v":{"$error":"#REF!"}},{"$f":"#REF!*AQ109","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,7,{"v":0.3,"d":"0.30"},{"v":0.7,"d":"0.70"},{"v":416.6666666666667,"d":"416.67"},{"v":951.086956521739,"d":"951.09"},{"v":416.6666666666667,"d":"416.67"},{"v":972.2222222222222,"d":"972.22"},null,7,{"v":0.3,"d":"0.30"},0,0,0,0,0,0,0.68,{"$f":"$BP$27*BT109","v":0},{"$f":"($BQ$28/(BU109^($BP$26)))^(1/$BQ$26)","v":{"$error":"#NUM!"}},null,0.6,7,{"v":0.7,"d":"0.70"},{"v":0.3,"d":"0.30"},{"v":416.6666666666667,"d":"416.67"},{"v":951.086956521739,"d":"951.09"},{"v":1.0222222222222221,"d":"1.0"},{"v":407.30869565217387,"d":"407.31"},{"v":0.30666666666666664,"d":"0.31"},{"v":1357.695652173913,"d":"1357.7"},{"v":814.6173913043477,"d":"814.62"},{"v":1351.0149125361434,"d":"1,351.01"},null,null,0.6,7,{"v":0.7,"d":"0.70"},{"v":0.3,"d":"0.30"},{"v":416.6666666666667,"d":"416.67"},{"v":951.086956521739,"d":"951.09"},{"v":689.2222222222223,"d":"689.2"},{"v":205.3369565217391,"d":"205.34"},{"v":206.76666666666668,"d":"206.77"},{"v":684.4565217391304,"d":"684.5"},null,null,{"v":10,"d":"10.0"},{"v":407.6086956521739,"d":"407.61"},{"v":416.6666666666667,"d":"416.67"},{"v":20,"d":"20.0"}]
[null,8,0.35,{"v":486.1111111111111,"d":"486.11"},{"v":883.1521739130435,"d":"883.15"},694.4444444444445,{"v":237.77173913043475,"d":"237.77"},{"$f":"$F$27*'Oculto EC'!C110","v":{"v":243.05555555555554,"d":"243.06"}},679.3478260869565,0.76,{"$f":"$F$27*J110","v":{"v":527.7777777777778,"d":"527.78"}},{"$f":"($G$28/(K110^($F$26)))^(1/$G$26)","v":{"v":893.878718535469,"d":"893.88"}},null,8,0.35,{"$f":"#REF!/#REF!*O110","v":{"$error":"#REF!"}},{"$f":"(#REF!/#REF!)-((#REF!/#REF!)*P110)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"V109+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!*V110","v":{"$error":"#REF!"}},{"$f":"(#REF!-(#REF!*W110)-(#REF!*#REF!))/(W110+#REF!)","v":{"$error":"#REF!"}},{"$nulls":17},8,0.35,0.65,{"$f":"(#REF!/#REF!)*AQ110","v":{"$error":"#REF!"}},{"$f":"(#REF!/#REF!)-((#REF!/#REF!)*AS110)","v":{"$error":"#REF!"}},{"$f":"MIN(#REF!)","v":{"$error":"#REF!"}},{"$f":"#REF!+((#REF!-#REF!)*AQ110)","v":{"$error":"#REF!"}},{"$f":"AU110+((#REF!-AU110)*AQ110)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!*AQ110","v":{"$error":"#REF!"}},{"$f":"#REF!*AQ110","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,8,0.35,0.65,{"v":486.1111111111111,"d":"486.11"},{"v":883.1521739130435,"d":"883.15"},{"v":486.1111111111111,"d":"486.11"},{"v":902.7777777777778,"d":"902.78"},null,8,0.35,0,0,0,0,0,0,0.76,0,{"$error":"#NUM!"},null,0.7,8,0.65,0.35,{"v":486.1111111111111,"d":"486.11"},{"v":883.1521739130435,"d":"883.15"},{"v":1.0222222222222221,"d":"1.0"},{"v":475.19347826086954,"d":"475.19"},{"v":0.35777777777777775,"d":"0.36"},{"v":1357.695652173913,"d":"1357.7"},{"v":950.3869565217391,"d":"950.39"},{"v":1350.860761856316,"d":"1,350.86"},null,null,0.7,8,0.65,0.35,{"v":486.1111111111111,"d":"486.11"},{"v":883.1521739130435,"d":"883.15"},{"v":689.2222222222223,"d":"689.2"},{"v":239.55978260869563,"d":"239.56"},{"v":241.2277777777778,"d":"241.23"},{"v":684.4565217391304,"d":"684.5"},{"$f":"$AQ$26*CL110+1.5*1","v":{"v":483.9555555555556,"d":"483.96"}},{"$f":"$AM$48+($AI$46/((CV110-$AK$48)^$AJ$46))^(1/$AL$46)","v":{"v":972.227756327669,"d":"972.23"}},{"v":10,"d":"10.0"},{"v":475.5434782608695,"d":"475.54"},{"v":486.1111111111111,"d":"486.11"},{"v":20,"d":"20.0"}]
[null,9,{"v":0.4,"d":"0.40"},{"v":555.5555555555555,"d":"555.56"},{"v":815.2173913043478,"d":"815.22"},694.4444444444445,{"v":271.7391304347826,"d":"271.74"},{"$f":"$F$27*'Oculto EC'!C111","v":{"v":277.77777777777777,"d":"277.78"}},679.3478260869565,0.84,{"v":583.3333333333334,"d":"583.33"},{"v":808.7474120082815,"d":"808.75"},null,9,{"v":0.4,"d":"0.40"},{"$f":"#REF!/#REF!*O111","v":{"$error":"#REF!"}},{"$f":"(#REF!/#REF!)-((#REF!/#REF!)*P111)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"V110+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!*V111","v":{"$error":"#REF!"}},{"$f":"(#REF!-(#REF!*W111)-(#REF!*#REF!))/(W111+#REF!)","v":{"$error":"#REF!"}},{"$nulls":17},9,{"v":0.4,"d":"0.40"},{"v":0.6,"d":"0.60"},{"$f":"(#REF!/#REF!)*AQ111","v":{"$error":"#REF!"}},{"$f":"(#REF!/#REF!)-((#REF!/#REF!)*AS111)","v":{"$error":"#REF!"}},{"$f":"MIN(#REF!)","v":{"$error":"#REF!"}},{"$f":"#REF!+((#REF!-#REF!)*AQ111)","v":{"$error":"#REF!"}},{"$f":"AU111+((#REF!-AU111)*AQ111)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!*AQ111","v":{"$error":"#REF!"}},{"$f":"#REF!*AQ111","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,9,{"v":0.4,"d":"0.40"},{"v":0.6,"d":"0.60"},{"v":555.5555555555555,"d":"555.56"},{"v":815.2173913043478,"d":"815.22"},{"v":555.5555555555555,"d":"555.56"},{"v":833.3333333333334,"d":"833.33"},null,9,{"v":0.4,"d":"0.40"},0,0,0,0,0,0,0.84,0,{"$error":"#NUM!"},null,0.8,9,{"v":0.6,"d":"0.60"},{"v":0.4,"d":"0.40"},{"v":555.5555555555555,"d":"555.56"},{"v":815.2173913043478,"d":"815.22"},{"v":1.0222222222222221,"d":"1.0"},{"v":543.0782608695653,"d":"543.08"},{"v":0.40888888888888886,"d":"0.41"},{"v":1357.695652173913,"d":"1357.7"},{"v":1086.1565217391305,"d":"1,086.16"},{"v":1350.7272304636915,"d":"1,350.73"},null,null,0.8,9,{"v":0.6,"d":"0.60"},{"v":0.4,"d":"0.40"},{"v":555.5555555555555,"d":"555.56"},{"v":815.2173913043478,"d":"815.22"},{"v":689.2222222222223,"d":"689.2"},{"v":273.7826086956522,"d":"273.78"},{"v":275.6888888888889,"d":"275.69"},{"v":684.4565217391304,"d":"684.5"},{"$f":"$AQ$26*CL111","v":{"v":551.3777777777779,"d":"551.38"}},{"v":853.6390110400016,"d":"853.64"},{"v":10,"d":"10.0"},{"v":543.4782608695652,"d":"543.48"},{"v":555.5555555555555,"d":"555.56"},{"v":20,"d":"20.0"}]
[null,10,0.45,{"v":625,"d":"625.00"},{"v":747.2826086956521,"d":"747.28"},694.4444444444445,{"v":305.70652173913044,"d":"305.71"},{"$f":"$F$27*'Oculto EC'!C112","v":{"v":312.5,"d":"312.50"}},679.3478260869565,0.92,{"v":638.8888888888889,"d":"638.89"},{"v":738.4215500945178,"d":"738.42"},null,10,0.45,{"$f":"#REF!/#REF!*O112","v":{"$error":"#REF!"}},{"$f":"(#REF!/#REF!)-((#REF!/#REF!)*P112)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"V111+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!*V112","v":{"$error":"#REF!"}},{"$f":"(#REF!-(#REF!*W112)-(#REF!*#REF!))/(W112+#REF!)","v":{"$error":"#REF!"}},{"$nulls":17},10,0.45,0.55,{"$f":"(#REF!/#REF!)*AQ112","v":{"$error":"#REF!"}},{"$f":"(#REF!/#REF!)-((#REF!/#REF!)*AS112)","v":{"$error":"#REF!"}},{"$f":"MIN(#REF!)","v":{"$error":"#REF!"}},{"$f":"#REF!+((#REF!-#REF!)*AQ112)","v":{"$error":"#REF!"}},{"$f":"AU112+((#REF!-AU112)*AQ112)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!*AQ112","v":{"$error":"#REF!"}},{"$f":"#REF!*AQ112","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,10,0.45,0.55,{"v":625,"d":"625.00"},{"v":747.2826086956522,"d":"747.28"},{"v":625,"d":"625.00"},{"v":763.8888888888889,"d":"763.89"},null,10,0.45,0,0,0,0,0,0,0.92,0,{"$error":"#NUM!"},null,0.9,10,0.55,0.45,{"v":625,"d":"625.00"},{"v":747.2826086956522,"d":"747.28"},{"v":1.0222222222222221,"d":"1.0"},{"v":610.9630434782608,"d":"610.96"},{"v":0.45999999999999996,"d":"0.46"},{"v":1357.695652173913,"d":"1357.7"},{"v":1221.9260869565217,"d":"1,221.93"},{"v":1350.609447428035,"d":"1,350.61"},null,null,0.9,10,0.55,0.45,{"v":625,"d":"625.00"},{"v":747.2826086956521,"d":"747.28"},{"v":689.2222222222223,"d":"689.2"},{"v":308.0054347826087,"d":"308.01"},{"v":310.15000000000003,"d":"310.15"},{"v":684.4565217391304,"d":"684.5"},{"v":620.3000000000001,"d":"620.30"},{"v":759.4947325343281,"d":"759.49"},{"v":10,"d":"10.0"},{"v":611.4130434782609,"d":"611.41"},{"v":625,"d":"625.00"},{"v":20,"d":"20.0"}]
[null,11,{"v":0.5,"d":"0.50"},{"v":694.4444444444445,"d":"694.44"},{"v":679.3478260869565,"d":"679.35"},694.4444444444445,{"v":339.67391304347825,"d":"339.67"},{"$f":"$F$27*'Oculto EC'!C113","v":{"v":347.22222222222223,"d":"347.22"}},679.3478260869565,1,{"$f":"$F$27*J113","v":{"v":694.4444444444445,"d":"694.44"}},{"v":679.3478260869565,"d":"679.35"},null,11,{"v":0.5,"d":"0.50"},{"$f":"#REF!/#REF!*O113","v":{"$error":"#REF!"}},{"$f":"(#REF!/#REF!)-((#REF!/#REF!)*P113)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},1,{"$f":"Q128","v":{"v":54,"d":"54.00"}},{"$f":"(#REF!-(#REF!*W113)-(#REF!*#REF!))/(W113+#REF!)","v":{"$error":"#REF!"}},{"$nulls":17},11,{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"$f":"(#REF!/#REF!)*AQ113","v":{"$error":"#REF!"}},{"$f":"(#REF!/#REF!)-((#REF!/#REF!)*AS113)","v":{"$error":"#REF!"}},{"$f":"MIN(#REF!)","v":{"$error":"#REF!"}},{"$f":"#REF!+((#REF!-#REF!)*AQ113)","v":{"$error":"#REF!"}},{"$f":"AU113+((#REF!-AU113)*AQ113)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!*AQ113","v":{"$error":"#REF!"}},{"$f":"#REF!*AQ113","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,11,{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":694.4444444444445,"d":"694.44"},{"v":679.3478260869565,"d":"679.35"},{"v":694.4444444444445,"d":"694.44"},{"v":694.4444444444445,"d":"694.44"},null,11,{"v":0.5,"d":"0.50"},0,0,0,0,0,0,1,0,{"$error":"#NUM!"},null,1,11,{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":694.4444444444445,"d":"694.44"},{"v":679.3478260869565,"d":"679.35"},{"v":1.0222222222222221,"d":"1.0"},{"v":678.8478260869565,"d":"678.85"},{"v":0.5111111111111111,"d":"0.51"},{"v":1357.695652173913,"d":"1357.7"},{"v":1357.695652173913,"d":"1,357.70"},{"v":1350.5040869123773,"d":"1,350.50"},null,null,1,11,{"v":0.5,"d":"0.50"},{"v":0.5,"d":"0.50"},{"v":694.4444444444445,"d":"694.44"},{"v":679.3478260869565,"d":"679.35"},{"v":689.2222222222223,"d":"689.2"},{"v":342.2282608695652,"d":"342.23"},{"v":344.61111111111114,"d":"344.61"},{"v":684.4565217391304,"d":"684.5"},{"v":689.2222222222223,"d":"689.22"},{"v":684.4565217391304,"d":"684.46"},{"v":10,"d":"10.0"},{"v":679.3478260869565,"d":"679.35"},{"v":694.4444444444445,"d":"694.44"},{"v":20,"d":"20.0"}]
[null,12,0.55,{"v":763.8888888888889,"d":"763.89"},{"v":611.4130434782608,"d":"611.41"},694.4444444444445,{"v":373.6413043478261,"d":"373.64"},{"$f":"$F$27*'Oculto EC'!C114","v":{"v":381.94444444444446,"d":"381.94"}},679.3478260869565,1.08,{"$f":"$F$27*J114","v":{"v":750.0000000000001,"d":"750.00"}},{"v":629.0257648953301,"d":"629.03"},null,12,0.55,{"$f":"#REF!/#REF!*O114","v":{"$error":"#REF!"}},{"$f":"(#REF!/#REF!)-((#REF!/#REF!)*P114)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"V113+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!*V114","v":{"$error":"#REF!"}},{"$f":"(#REF!-(#REF!*W114)-(#REF!*#REF!))/(W114+#REF!)","v":{"$error":"#REF!"}},{"$nulls":17},12,0.55,0.45,{"$f":"(#REF!/#REF!)*AQ114","v":{"$error":"#REF!"}},{"$f":"(#REF!/#REF!)-((#REF!/#REF!)*AS114)","v":{"$error":"#REF!"}},{"$f":"MIN(#REF!)","v":{"$error":"#REF!"}},{"$f":"#REF!+((#REF!-#REF!)*AQ114)","v":{"$error":"#REF!"}},{"$f":"AU114+((#REF!-AU114)*AQ114)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!*AQ114","v":{"$error":"#REF!"}},{"$f":"#REF!*AQ114","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,12,0.55,0.45,{"v":763.8888888888889,"d":"763.89"},{"v":611.4130434782609,"d":"611.41"},{"v":763.8888888888889,"d":"763.89"},{"v":625,"d":"625.00"},null,12,0.55,0,0,0,0,0,0,1.08,0,{"$error":"#NUM!"},null,1.1,12,0.45,0.55,{"v":763.8888888888889,"d":"763.89"},{"v":611.4130434782609,"d":"611.41"},{"v":1.0222222222222221,"d":"1.0"},{"v":746.7326086956522,"d":"746.73"},{"v":0.5622222222222222,"d":"0.56"},{"v":1357.695652173913,"d":"1357.7"},{"v":1493.4652173913043,"d":"1,493.47"},{"v":1350.408776732573,"d":"1,350.41"},null,null,1.1,12,0.45,0.55,{"v":763.8888888888889,"d":"763.89"},{"v":611.4130434782608,"d":"611.41"},{"v":689.2222222222223,"d":"689.2"},{"v":376.45108695652175,"d":"376.45"},{"v":379.0722222222223,"d":"379.07"},{"v":684.4565217391304,"d":"684.5"},{"v":758.1444444444446,"d":"758.14"},{"v":623.2439839887282,"d":"623.24"},{"v":10,"d":"10.0"},{"v":747.2826086956522,"d":"747.28"},{"v":763.8888888888889,"d":"763.89"},{"v":20,"d":"20.0"}]
[null,13,{"v":0.6,"d":"0.60"},{"v":833.3333333333334,"d":"833.33"},{"v":543.4782608695651,"d":"543.48"},694.4444444444445,{"v":407.6086956521739,"d":"407.61"},{"$f":"$F$27*'Oculto EC'!C115","v":{"v":416.6666666666667,"d":"416.67"}},679.3478260869565,1.16,{"v":805.5555555555555,"d":"805.56"},{"v":585.6446776611693,"d":"585.64"},null,13,{"v":0.6,"d":"0.60"},{"$f":"#REF!/#REF!*O115","v":{"$error":"#REF!"}},{"$f":"(#REF!/#REF!)-((#REF!/#REF!)*P115)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"V114+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!*V115","v":{"$error":"#REF!"}},{"$f":"(#REF!-(#REF!*W115)-(#REF!*#REF!))/(W115+#REF!)","v":{"$error":"#REF!"}},{"$nulls":17},13,{"v":0.6,"d":"0.60"},{"v":0.4,"d":"0.40"},{"$f":"(#REF!/#REF!)*AQ115","v":{"$error":"#REF!"}},{"$f":"(#REF!/#REF!)-((#REF!/#REF!)*AS115)","v":{"$error":"#REF!"}},{"$f":"MIN(#REF!)","v":{"$error":"#REF!"}},{"$f":"#REF!+((#REF!-#REF!)*AQ115)","v":{"$error":"#REF!"}},{"$f":"AU115+((#REF!-AU115)*AQ115)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!*AQ115","v":{"$error":"#REF!"}},{"$f":"#REF!*AQ115","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,13,{"v":0.6,"d":"0.60"},{"v":0.4,"d":"0.40"},{"v":833.3333333333334,"d":"833.33"},{"v":543.4782608695652,"d":"543.48"},{"v":833.3333333333334,"d":"833.33"},{"v":555.5555555555555,"d":"555.56"},null,13,{"v":0.6,"d":"0.60"},0,0,0,0,0,0,1.16,0,{"$error":"#NUM!"},null,1.2,13,{"v":0.4,"d":"0.40"},{"v":0.6,"d":"0.60"},{"v":833.3333333333334,"d":"833.33"},{"v":543.4782608695652,"d":"543.48"},{"v":1.0222222222222221,"d":"1.0"},{"v":814.6173913043477,"d":"814.62"},{"v":0.6133333333333333,"d":"0.61"},{"v":1357.695652173913,"d":"1357.7"},{"v":1629.2347826086955,"d":"1,629.23"},{"v":1350.3217653555832,"d":"1,350.32"},null,null,1.2,13,{"v":0.4,"d":"0.40"},{"v":0.6,"d":"0.60"},{"v":833.3333333333334,"d":"833.33"},{"v":543.4782608695651,"d":"543.48"},{"v":689.2222222222223,"d":"689.2"},{"v":410.6739130434782,"d":"410.67"},{"v":413.53333333333336,"d":"413.53"},{"v":684.4565217391304,"d":"684.5"},{"v":827.0666666666667,"d":"827.07"},{"v":572.358398252734,"d":"572.36"},{"v":10,"d":"10.0"},{"v":815.2173913043478,"d":"815.22"},{"v":833.3333333333334,"d":"833.33"},{"v":20,"d":"20.0"}]
[null,14,0.65,{"v":902.7777777777778,"d":"902.78"},{"v":475.5434782608695,"d":"475.54"},694.4444444444445,{"v":441.57608695652175,"d":"441.58"},{"$f":"$F$27*'Oculto EC'!C116","v":{"v":451.3888888888889,"d":"451.39"}},679.3478260869565,1.24,{"v":861.1111111111111,"d":"861.11"},{"v":547.8611500701262,"d":"547.86"},null,14,0.65,{"$f":"#REF!/#REF!*O116","v":{"$error":"#REF!"}},{"$f":"(#REF!/#REF!)-((#REF!/#REF!)*P116)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"V115+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!*V116","v":{"$error":"#REF!"}},{"$f":"(#REF!-(#REF!*W116)-(#REF!*#REF!))/(W116+#REF!)","v":{"$error":"#REF!"}},{"$nulls":17},14,0.65,0.35,{"$f":"(#REF!/#REF!)*AQ116","v":{"$error":"#REF!"}},{"$f":"(#REF!/#REF!)-((#REF!/#REF!)*AS116)","v":{"$error":"#REF!"}},{"$f":"MIN(#REF!)","v":{"$error":"#REF!"}},{"$f":"#REF!+((#REF!-#REF!)*AQ116)","v":{"$error":"#REF!"}},{"$f":"AU116+((#REF!-AU116)*AQ116)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!*AQ116","v":{"$error":"#REF!"}},{"$f":"#REF!*AQ116","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,14,0.65,0.35,{"v":902.7777777777778,"d":"902.78"},{"v":475.5434782608695,"d":"475.54"},{"v":902.7777777777778,"d":"902.78"},{"v":486.1111111111111,"d":"486.11"},null,14,0.65,0,0,0,0,0,0,1.24,0,{"$error":"#NUM!"},null,1.3,14,0.35,0.65,{"v":902.7777777777778,"d":"902.78"},{"v":475.5434782608695,"d":"475.54"},{"v":1.0222222222222221,"d":"1.0"},{"v":882.5021739130435,"d":"882.50"},{"v":0.6644444444444444,"d":"0.66"},{"v":1357.695652173913,"d":"1357.7"},{"v":1765.004347826087,"d":"1,765.00"},{"v":1350.2417226479097,"d":"1,350.24"},null,null,1.3,14,0.35,0.65,{"v":902.7777777777778,"d":"902.78"},{"v":475.5434782608695,"d":"475.54"},{"v":689.2222222222223,"d":"689.2"},{"v":444.89673913043475,"d":"444.90"},{"v":447.9944444444445,"d":"447.99"},{"v":684.4565217391304,"d":"684.5"},{"v":895.988888888889,"d":"895.99"},{"v":529.3897236473124,"d":"529.39"},{"v":10,"d":"10.0"},{"v":883.1521739130435,"d":"883.15"},{"v":902.7777777777778,"d":"902.78"},{"v":20,"d":"20.0"}]
[null,15,{"v":0.7,"d":"0.70"},{"v":972.2222222222222,"d":"972.22"},{"v":407.6086956521739,"d":"407.61"},694.4444444444445,{"v":475.5434782608695,"d":"475.54"},{"$f":"$F$27*'Oculto EC'!C117","v":{"v":486.1111111111111,"d":"486.11"}},679.3478260869565,1.32,{"v":916.6666666666667,"d":"916.67"},{"v":514.65744400527,"d":"514.66"},null,15,{"v":0.7,"d":"0.70"},{"$f":"#REF!/#REF!*O117","v":{"$error":"#REF!"}},{"$f":"(#REF!/#REF!)-((#REF!/#REF!)*P117)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"V116+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!*V117","v":{"$error":"#REF!"}},{"$f":"(#REF!-(#REF!*W117)-(#REF!*#REF!))/(W117+#REF!)","v":{"$error":"#REF!"}},{"$nulls":17},15,{"v":0.7,"d":"0.70"},{"v":0.3,"d":"0.30"},{"$f":"(#REF!/#REF!)*AQ117","v":{"$error":"#REF!"}},{"$f":"(#REF!/#REF!)-((#REF!/#REF!)*AS117)","v":{"$error":"#REF!"}},{"$f":"MIN(#REF!)","v":{"$error":"#REF!"}},{"$f":"#REF!+((#REF!-#REF!)*AQ117)","v":{"$error":"#REF!"}},{"$f":"AU117+((#REF!-AU117)*AQ117)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!*AQ117","v":{"$error":"#REF!"}},{"$f":"#REF!*AQ117","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,15,{"v":0.7,"d":"0.70"},{"v":0.3,"d":"0.30"},{"v":972.2222222222222,"d":"972.22"},{"v":407.6086956521739,"d":"407.61"},{"v":972.2222222222222,"d":"972.22"},{"v":416.66666666666674,"d":"416.67"},null,15,{"v":0.7,"d":"0.70"},0,0,0,0,0,0,1.32,0,{"$error":"#NUM!"},null,1.4,15,{"v":0.3,"d":"0.30"},{"v":0.7,"d":"0.70"},{"v":972.2222222222222,"d":"972.22"},{"v":407.6086956521739,"d":"407.61"},{"v":1.0222222222222221,"d":"1.0"},{"v":950.3869565217391,"d":"950.39"},{"v":0.7155555555555555,"d":"0.72"},{"v":1357.695652173913,"d":"1357.7"},{"v":1900.7739130434782,"d":"1,900.77"},{"v":1350.167614675756,"d":"1,350.17"},null,null,1.4,15,{"v":0.3,"d":"0.30"},{"v":0.7,"d":"0.70"},{"v":972.2222222222222,"d":"972.22"},{"v":407.6086956521739,"d":"407.61"},{"v":689.2222222222223,"d":"689.2"},{"v":479.11956521739125,"d":"479.12"},{"v":482.4555555555556,"d":"482.46"},{"v":684.4565217391304,"d":"684.5"},{"v":964.9111111111112,"d":"964.91"},{"v":492.62371336381557,"d":"492.62"},{"v":10,"d":"10.0"},{"v":951.086956521739,"d":"951.09"},{"v":972.2222222222222,"d":"972.22"},{"v":20,"d":"20.0"}]
[null,16,0.75,{"v":1041.6666666666667,"d":"1,041.67"},{"v":339.67391304347814,"d":"339.67"},694.4444444444445,{"v":509.5108695652174,"d":"509.51"},{"$f":"$F$27*'Oculto EC'!C118","v":{"v":520.8333333333334,"d":"520.83"}},679.3478260869565,1.4,{"v":972.2222222222222,"d":"972.22"},{"v":485.2484472049689,"d":"485.25"},null,16,0.75,{"$f":"#REF!/#REF!*O118","v":{"$error":"#REF!"}},{"$f":"(#REF!/#REF!)-((#REF!/#REF!)*P118)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"V117+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!*V118","v":{"$error":"#REF!"}},{"$f":"(#REF!-(#REF!*W118)-(#REF!*#REF!))/(W118+#REF!)","v":{"$error":"#REF!"}},{"$nulls":17},16,0.75,0.25,{"$f":"(#REF!/#REF!)*AQ118","v":{"$error":"#REF!"}},{"$f":"(#REF!/#REF!)-((#REF!/#REF!)*AS118)","v":{"$error":"#REF!"}},{"$f":"MIN(#REF!)","v":{"$error":"#REF!"}},{"$f":"#REF!+((#REF!-#REF!)*AQ118)","v":{"$error":"#REF!"}},{"$f":"AU118+((#REF!-AU118)*AQ118)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!*AQ118","v":{"$error":"#REF!"}},{"$f":"#REF!*AQ118","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,16,0.75,0.25,{"v":1041.6666666666667,"d":"1,041.67"},{"v":339.67391304347825,"d":"339.67"},{"v":1041.6666666666667,"d":"1,041.67"},{"v":347.2222222222222,"d":"347.22"},null,16,0.75,0,0,0,0,0,0,1.4,0,{"$error":"#NUM!"},null,1.5,16,0.25,0.75,{"v":1041.6666666666667,"d":"1,041.67"},{"v":339.67391304347825,"d":"339.67"},{"v":1.0222222222222221,"d":"1.0"},{"v":1018.2717391304348,"d":"1,018.27"},{"v":0.7666666666666666,"d":"0.77"},{"v":1357.695652173913,"d":"1357.7"},{"v":2036.5434782608695,"d":"2,036.54"},{"v":1350.098621804269,"d":"1,350.10"},null,null,1.5,16,0.25,0.75,{"v":1041.6666666666667,"d":"1,041.67"},{"v":339.67391304347814,"d":"339.67"},{"v":689.2222222222223,"d":"689.2"},{"v":513.3423913043478,"d":"513.34"},{"v":516.9166666666667,"d":"516.92"},{"v":684.4565217391304,"d":"684.5"},{"v":1033.8333333333335,"d":"1,033.83"},{"v":460.8077179870101,"d":"460.81"},{"v":10,"d":"10.0"},{"v":1019.0217391304348,"d":"1,019.02"},{"v":1041.6666666666667,"d":"1,041.67"},{"v":20,"d":"20.0"}]
[null,17,{"v":0.8,"d":"0.80"},{"v":1111.111111111111,"d":"1,111.11"},{"v":271.7391304347825,"d":"271.74"},694.4444444444445,{"v":543.4782608695652,"d":"543.48"},{"$f":"$F$27*'Oculto EC'!C119","v":{"v":555.5555555555555,"d":"555.56"}},679.3478260869565,1.48,{"v":1027.7777777777778,"d":"1,027.78"},{"v":459.01880141010565,"d":"459.02"},null,17,{"v":0.8,"d":"0.80"},{"$f":"#REF!/#REF!*O119","v":{"$error":"#REF!"}},{"$f":"(#REF!/#REF!)-((#REF!/#REF!)*P119)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"V118+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!*V119","v":{"$error":"#REF!"}},{"$f":"(#REF!-(#REF!*W119)-(#REF!*#REF!))/(W119+#REF!)","v":{"$error":"#REF!"}},{"$nulls":17},17,{"v":0.8,"d":"0.80"},{"v":0.2,"d":"0.20"},{"$f":"(#REF!/#REF!)*AQ119","v":{"$error":"#REF!"}},{"$f":"(#REF!/#REF!)-((#REF!/#REF!)*AS119)","v":{"$error":"#REF!"}},{"$f":"MIN(#REF!)","v":{"$error":"#REF!"}},{"$f":"#REF!+((#REF!-#REF!)*AQ119)","v":{"$error":"#REF!"}},{"$f":"AU119+((#REF!-AU119)*AQ119)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!*AQ119","v":{"$error":"#REF!"}},{"$f":"#REF!*AQ119","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,17,{"v":0.8,"d":"0.80"},{"v":0.2,"d":"0.20"},{"v":1111.111111111111,"d":"1,111.11"},{"v":271.7391304347826,"d":"271.74"},{"v":1111.111111111111,"d":"1,111.11"},{"v":277.7777777777778,"d":"277.78"},null,17,{"v":0.8,"d":"0.80"},0,0,0,0,0,0,1.48,0,{"$error":"#NUM!"},null,1.6,17,{"v":0.2,"d":"0.20"},{"v":0.8,"d":"0.80"},{"v":1111.111111111111,"d":"1,111.11"},{"v":271.7391304347826,"d":"271.74"},{"v":1.0222222222222221,"d":"1.0"},{"v":1086.1565217391305,"d":"1,086.16"},{"v":0.8177777777777777,"d":"0.82"},{"v":1357.695652173913,"d":"1357.7"},{"v":2172.313043478261,"d":"2,172.31"},{"v":1350.0340832831316,"d":"1,350.03"},null,null,1.6,17,{"v":0.2,"d":"0.20"},{"v":0.8,"d":"0.80"},{"v":1111.111111111111,"d":"1,111.11"},{"v":271.7391304347825,"d":"271.74"},{"v":689.2222222222223,"d":"689.2"},{"v":547.5652173913044,"d":"547.57"},{"v":551.3777777777779,"d":"551.38"},{"v":684.4565217391304,"d":"684.5"},{"v":1102.7555555555557,"d":"1,102.76"},{"v":433.00511625974144,"d":"433.01"},{"v":10,"d":"10.0"},{"v":1086.9565217391305,"d":"1,086.96"},{"v":1111.111111111111,"d":"1,111.11"},{"v":20,"d":"20.0"}]
[null,18,0.85,{"v":1180.5555555555557,"d":"1,180.56"},{"v":203.80434782608677,"d":"203.80"},694.4444444444445,{"v":577.445652173913,"d":"577.45"},{"$f":"$F$27*'Oculto EC'!C120","v":{"v":590.2777777777778,"d":"590.28"}},679.3478260869565,1.56,{"v":1083.3333333333335,"d":"1,083.33"},{"v":435.47937569676697,"d":"435.48"},null,18,0.85,{"$f":"#REF!/#REF!*O120","v":{"$error":"#REF!"}},{"$f":"(#REF!/#REF!)-((#REF!/#REF!)*P120)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"V119+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!*V120","v":{"$error":"#REF!"}},{"$f":"(#REF!-(#REF!*W120)-(#REF!*#REF!))/(W120+#REF!)","v":{"$error":"#REF!"}},{"$nulls":17},18,0.85,0.15,{"$f":"(#REF!/#REF!)*AQ120","v":{"$error":"#REF!"}},{"$f":"(#REF!/#REF!)-((#REF!/#REF!)*AS120)","v":{"$error":"#REF!"}},{"$f":"MIN(#REF!)","v":{"$error":"#REF!"}},{"$f":"#REF!+((#REF!-#REF!)*AQ120)","v":{"$error":"#REF!"}},{"$f":"AU120+((#REF!-AU120)*AQ120)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!*AQ120","v":{"$error":"#REF!"}},{"$f":"#REF!*AQ120","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,18,0.85,0.15,{"v":1180.5555555555557,"d":"1,180.56"},{"v":203.80434782608694,"d":"203.80"},{"v":1180.5555555555557,"d":"1,180.56"},{"v":208.33333333333326,"d":"208.33"},null,18,0.85,0,0,0,0,0,0,1.56,0,{"$error":"#NUM!"},null,1.7,18,0.15,0.85,{"v":1180.5555555555557,"d":"1,180.56"},{"v":203.80434782608694,"d":"203.80"},{"v":1.0222222222222221,"d":"1.0"},{"v":1154.041304347826,"d":"1,154.04"},{"v":0.8688888888888888,"d":"0.87"},{"v":1357.695652173913,"d":"1357.7"},{"v":2308.082608695652,"d":"2,308.08"},{"v":1349.9734586613151,"d":"1,349.97"},null,null,1.7,18,0.15,0.85,{"v":1180.5555555555557,"d":"1,180.56"},{"v":203.80434782608677,"d":"203.80"},{"v":689.2222222222223,"d":"689.2"},{"v":581.7880434782608,"d":"581.79"},{"v":585.838888888889,"d":"585.84"},{"v":684.4565217391304,"d":"684.5"},{"v":1171.677777777778,"d":"1,171.68"},{"v":408.50156549352033,"d":"408.50"},{"v":10,"d":"10.0"},{"v":1154.891304347826,"d":"1,154.89"},{"v":1180.5555555555557,"d":"1,180.56"},{"v":20,"d":"20.0"}]
[null,19,{"v":0.9,"d":"0.90"},{"v":1250,"d":"1,250.00"},{"v":135.86956521739125,"d":"135.87"},694.4444444444445,{"v":611.4130434782609,"d":"611.41"},{"$f":"$F$27*'Oculto EC'!C121","v":{"v":625,"d":"625.00"}},679.3478260869565,1.64,{"v":1138.888888888889,"d":"1,138.89"},{"v":414.23647932131496,"d":"414.24"},null,19,{"v":0.9,"d":"0.90"},{"$f":"#REF!/#REF!*O121","v":{"$error":"#REF!"}},{"$f":"(#REF!/#REF!)-((#REF!/#REF!)*P121)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"V120+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!*V121","v":{"$error":"#REF!"}},{"$f":"(#REF!-(#REF!*W121)-(#REF!*#REF!))/(W121+#REF!)","v":{"$error":"#REF!"}},{"$nulls":17},19,{"v":0.9,"d":"0.90"},{"v":0.1,"d":"0.10"},{"$f":"(#REF!/#REF!)*AQ121","v":{"$error":"#REF!"}},{"$f":"(#REF!/#REF!)-((#REF!/#REF!)*AS121)","v":{"$error":"#REF!"}},{"$f":"MIN(#REF!)","v":{"$error":"#REF!"}},{"$f":"#REF!+((#REF!-#REF!)*AQ121)","v":{"$error":"#REF!"}},{"$f":"AU121+((#REF!-AU121)*AQ121)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!*AQ121","v":{"$error":"#REF!"}},{"$f":"#REF!*AQ121","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,19,{"v":0.9,"d":"0.90"},{"v":0.1,"d":"0.10"},{"v":1250,"d":"1,250.00"},{"v":135.8695652173913,"d":"135.87"},{"v":1250,"d":"1,250.00"},{"v":138.8888888888889,"d":"138.89"},null,19,{"v":0.9,"d":"0.90"},0,0,0,0,0,0,1.64,0,{"$error":"#NUM!"},null,1.8,19,{"v":0.1,"d":"0.10"},{"v":0.9,"d":"0.90"},{"v":1250,"d":"1,250.00"},{"v":135.8695652173913,"d":"135.87"},{"v":1.0222222222222221,"d":"1.0"},{"v":1221.9260869565217,"d":"1,221.93"},{"v":0.9199999999999999,"d":"0.92"},{"v":1357.695652173913,"d":"1357.7"},{"v":2443.8521739130433,"d":"2,443.85"},{"v":1349.9163002474752,"d":"1,349.92"},null,null,1.8,19,{"v":0.1,"d":"0.10"},{"v":0.9,"d":"0.90"},{"v":1250,"d":"1,250.00"},{"v":135.86956521739125,"d":"135.87"},{"v":689.2222222222223,"d":"689.2"},{"v":616.0108695652174,"d":"616.01"},{"v":620.3000000000001,"d":"620.30"},{"v":684.4565217391304,"d":"684.5"},{"v":1240.6000000000001,"d":"1,240.60"},{"v":386.74275578230174,"d":"386.74"},{"v":10,"d":"10.0"},{"v":1222.8260869565217,"d":"1,222.83"},{"v":1250,"d":"1,250.00"},{"v":20,"d":"20.0"}]
[null,20,0.95,{"v":1319.4444444444443,"d":"1,319.44"},{"v":67.93478260869574,"d":"67.93"},694.4444444444445,{"v":645.3804347826086,"d":"645.38"},{"$f":"$F$27*'Oculto EC'!C122","v":{"v":659.7222222222222,"d":"659.72"}},679.3478260869565,1.72,{"v":1194.4444444444443,"d":"1,194.44"},{"v":394.9696663296259,"d":"394.97"},null,20,0.95,{"$f":"#REF!/#REF!*O122","v":{"$error":"#REF!"}},{"$f":"(#REF!/#REF!)-((#REF!/#REF!)*P122)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"V121+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!*V122","v":{"$error":"#REF!"}},{"$f":"(#REF!-(#REF!*W122)-(#REF!*#REF!))/(W122+#REF!)","v":{"$error":"#REF!"}},{"$nulls":17},20,0.95,0.05,{"$f":"(#REF!/#REF!)*AQ122","v":{"$error":"#REF!"}},{"$f":"(#REF!/#REF!)-((#REF!/#REF!)*AS122)","v":{"$error":"#REF!"}},{"$f":"MIN(#REF!)","v":{"$error":"#REF!"}},{"$f":"#REF!+((#REF!-#REF!)*AQ122)","v":{"$error":"#REF!"}},{"$f":"AU122+((#REF!-AU122)*AQ122)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!*AQ122","v":{"$error":"#REF!"}},{"$f":"#REF!*AQ122","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,20,0.95,0.05,{"v":1319.4444444444443,"d":"1,319.44"},{"v":67.93478260869566,"d":"67.93"},{"v":1319.4444444444443,"d":"1,319.44"},{"v":69.44444444444457,"d":"69.44"},null,20,0.95,0,0,0,0,0,0,1.72,0,{"$error":"#NUM!"},null,1.9,20,0.05,0.95,{"v":1319.4444444444443,"d":"1,319.44"},{"v":67.93478260869566,"d":"67.93"},{"v":1.0222222222222221,"d":"1.0"},{"v":1289.8108695652172,"d":"1,289.81"},{"v":0.971111111111111,"d":"0.97"},{"v":1357.695652173913,"d":"1357.7"},{"v":2579.6217391304344,"d":"2,579.62"},{"v":1349.8622330262049,"d":"1,349.86"},null,null,1.9,20,0.05,0.95,{"v":1319.4444444444443,"d":"1,319.44"},{"v":67.93478260869574,"d":"67.93"},{"v":689.2222222222223,"d":"689.2"},{"v":650.2336956521739,"d":"650.23"},{"v":654.7611111111112,"d":"654.76"},{"v":684.4565217391304,"d":"684.5"},{"v":1309.5222222222224,"d":"1,309.52"},{"v":367.29197204026303,"d":"367.29"},{"v":10,"d":"10.0"},{"v":1290.7608695652173,"d":"1,290.76"},{"v":1319.4444444444443,"d":"1,319.44"},{"v":20,"d":"20.0"}]
[null,21,{"v":1,"d":"1.00"},{"v":1388.888888888889,"d":"1,388.89"},0,694.4444444444445,{"$f":"$G$27*C123","v":{"v":679.3478260869565,"d":"679.35"}},{"$f":"$F$27*'Oculto EC'!C123","v":{"v":694.4444444444445,"d":"694.44"}},679.3478260869565,1.8,{"v":1250,"d":"1,250.00"},{"v":377.415458937198,"d":"377.42"},null,21,{"v":1,"d":"1.00"},{"$f":"#REF!/#REF!*O123","v":{"$error":"#REF!"}},{"$f":"(#REF!/#REF!)-((#REF!/#REF!)*P123)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"V122+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!*V123","v":{"$error":"#REF!"}},{"$f":"(#REF!-(#REF!*W123)-(#REF!*#REF!))/(W123+#REF!)","v":{"$error":"#REF!"}},{"$nulls":17},21,{"v":1,"d":"1.00"},0,{"$f":"(#REF!/#REF!)*AQ123","v":{"$error":"#REF!"}},{"$f":"(#REF!/#REF!)-((#REF!/#REF!)*AS123)","v":{"$error":"#REF!"}},{"$f":"MIN(#REF!)","v":{"$error":"#REF!"}},{"$f":"#REF!+((#REF!-#REF!)*AQ123)","v":{"$error":"#REF!"}},{"$f":"AU123+((#REF!-AU123)*AQ123)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!*AQ123","v":{"$error":"#REF!"}},{"$f":"#REF!*AQ123","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,21,{"v":1,"d":"1.00"},0,{"v":1388.888888888889,"d":"1,388.89"},0,{"v":1388.888888888889,"d":"1,388.89"},0,null,21,{"v":1,"d":"1.00"},0,0,0,0,0,0,1.8,0,{"$error":"#NUM!"},null,2,21,0,{"v":1,"d":"1.00"},{"v":1388.888888888889,"d":"1,388.89"},0,{"v":1.0222222222222221,"d":"1.0"},{"v":1357.695652173913,"d":"1,357.70"},{"v":1.0222222222222221,"d":"1.02"},{"v":1357.695652173913,"d":"1357.7"},{"v":2715.391304347826,"d":"2,715.39"},{"v":1349.8109397318174,"d":"1,349.81"},null,null,2,21,0,{"v":1,"d":"1.00"},{"v":1388.888888888889,"d":"1,388.89"},0,{"v":689.2222222222223,"d":"689.2"},{"v":684.4565217391304,"d":"684.46"},{"v":689.2222222222223,"d":"689.22"},{"v":684.4565217391304,"d":"684.5"},{"v":1378.4444444444446,"d":"1,378.44"},{"v":349.8004804637305,"d":"349.80"},{"v":10,"d":"10.0"},{"v":1358.695652173913,"d":"1,358.70"},{"v":1388.888888888889,"d":"1,388.89"},{"v":20,"d":"20.0"}]
[]
[{"$nulls":5},"x1","x2",{"$nulls":8},"m",{"v":300,"d":"300.00"},"k",{"$nulls":3},{"$f":"1/10","v":0.1},{"$nulls":21},"m",null,"a",{"v":1,"d":"1.0"},{"$nulls":9},"m",{"$f":"#REF!","v":{"$error":"#REF!"}},"p1<p2",{"$nulls":8},"x1","x2",null,"m",{"$nulls":6},"m","p1","x1","p2","x2","k","x1*","x2*",{"$nulls":6},"m","p1","x1","p2","x2","k","x1*","x2*"]
[{"$nulls":5},{"$f":"Consumidor!E109","v":0},{"$f":"Consumidor!G109","v":0},{"$nulls":8},"p1",3,{"$f":"(Q128*Q129)+(R130*Q128)+(R128*Q129)+(R128*R130)","v":{"v":1352,"d":"1,352.00"}},"x1x2","bx1","ax2","ab",{"$nulls":19},"P1 transformado",{"$f":"AS126*AU125","v":0},"p1",null,"b",{"$nulls":10},"X1",{"$f":"BF125/BF129","v":{"$error":"#REF!"}},{"$f":"BF129","v":{"$error":"#REF!"}},{"$f":"BF133*BF130","v":{"$error":"#REF!"}},{"$nulls":6},"alfa",null,null,"beta","p1",{"$nulls":6},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"$AC$26-(LN(CB126))","v":{"$error":"#REF!"}},{"$f":"LN(CF126)+CG126","v":{"$error":"#REF!"}},{"$f":"CC126/CA126","v":{"$error":"#REF!"}},{"$f":"(BZ126/CC126)-1","v":{"$error":"#REF!"}},{"$nulls":6},{"$f":"CL133","v":{"$error":"#REF!"}},{"$f":"CM133","v":{"$error":"#REF!"}},{"$f":"CN133","v":{"$error":"#REF!"}},{"$f":"CO133","v":{"$error":"#REF!"}},{"$f":"CP133","v":{"$error":"#REF!"}},{"$f":"CL146","v":{"$error":"#REF!"}},{"$f":"CN146","v":{"$error":"#REF!"}},{"$f":"CP146","v":{"$error":"#REF!"}}]
[{"$nulls":5},{"$f":"Consumidor!E109*(Consumidor!D105/Consumidor!E105)","v":{"$error":"#DIV/0!"}},{"$f":"Consumidor!G109*(Consumidor!D105/Consumidor!F105)","v":{"$error":"#DIV/0!"}},{"$nulls":8},"p2",6,"a",{"$nulls":23},"P2 transformado",{"$f":"AS127*AU126","v":0},"p2",{"$nulls":12},"X2",{"$f":"BF125/BF130","v":{"$error":"#REF!"}},{"$f":"BF125/BG126","v":{"$error":"#REF!"}},{"$f":"BF125/BH126","v":{"$error":"#REF!"}},{"$nulls":6},"equilibrio",{"$f":"(BP126/(BP126+BQ126))*(BT125/BT126)","v":{"$error":"#DIV/0!"}},{"$f":"(BQ126/(BP126+BQ126))*(BT125/BT127)","v":{"$error":"#DIV/0!"}},"equilibrio","p2",{"$nulls":26},{"$f":"CT126*2","v":{"$error":"#REF!"}}]
[{"$nulls":5},"v=K",{"$f":"(F127^(F126))*(G127^(G126))","v":{"$error":"#DIV/0!"}},{"$nulls":8},"x1*",{"$f":"(Q130*(Q127))-R128","v":{"v":54,"d":"54.00"}},-2,{"$nulls":25},"x1",{"$f":"(AS125*AU125)/((AS126*AU125)+(AS127*AU126))","v":{"$error":"#DIV/0!"}},{"$nulls":11},"K",{"$f":"BH131","v":{"$error":"#REF!"}},"x1","x2",{"$nulls":8},{"$f":"(BP127^(BP126))*(BQ127^(BQ126))","v":{"$error":"#DIV/0!"}},null,"maxx1",{"$f":"BT125/BT126","v":{"$error":"#DIV/0!"}},{"$nulls":6},"max X1",{"$f":"BZ126/CA126","v":{"$error":"#REF!"}}]
[null,"m","p1","x1","p2","x2",{"$nulls":9},"x2*",{"$f":"(Q130*Q126)-R130","v":{"v":23,"d":"23.00"}},"b",{"$nulls":25},"x2",{"$f":"(AS125*AU126)/((AS126*AU125)+(AS127*AU126))","v":{"$error":"#DIV/0!"}},{"$nulls":11},"P1",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"BF125/BF129","v":{"$error":"#REF!"}},{"$f":"BF125/BF130","v":{"$error":"#REF!"}},{"$nulls":10},"maxx2",{"$f":"BT125/BT127","v":{"$error":"#DIV/0!"}},{"$nulls":6},"max X2",{"$f":"BZ126/CC126","v":{"$error":"#REF!"}}]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"D143","v":{"$error":"#DIV/0!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"B135","v":{"$error":"#REF!"}},{"$nulls":9},"lamda",{"$f":"(Q125+(Q126*R128)+(Q127*R130))/(2*(Q126*Q127))","v":{"v":8.666666666666666,"d":"8.67"}},3,{"$nulls":38},"P2",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"BF125/BF129","v":{"$error":"#REF!"}},{"$f":"BF125/(BF130*(BF133))","v":{"$error":"#REF!"}},{"$nulls":11},{"$f":"BT126/BT127*-1","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"D131+F131","v":{"$error":"#DIV/0!"}},null,{"$f":"D130*C130","v":{"$error":"#DIV/0!"}},null,{"$f":"F130*E130","v":{"$error":"#REF!"}},{"$nulls":50},"X1*",{"$f":"IF(BG126<=BH126,BG123,0)","v":{"$error":"#REF!"}},null,{"$f":"IF(BG126<BH126,BH130,BH129)","v":{"$error":"#REF!"}},{"$nulls":29},"RECTA PRESUPUESTAL"]
[{"$nulls":56},"X2*",{"$f":"IF(BG126>BH126,BH103,0)","v":{"$error":"#REF!"}},{"$nulls":31},"m","p1","x1","p2","x2"]
[null,"PARÁMETROS DE  LA RECTA  PRESUPUESTAL",{"$nulls":54},"Rel. 1 a:",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$nulls":31},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"(CL133/CO133)-(CM133/CO133)*CN133","v":{"$error":"#REF!"}}]
[null,"x2","b0","b1","x1",{"$nulls":52},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$nulls":31},"Inserte los datos correspondientes"]
[null,{"$f":"C135+(D135*E135)","v":{"$error":"#REF!"}},{"$f":"B130/E130","v":{"$error":"#REF!"}},{"$f":"C130/E130*-1","v":{"$error":"#REF!"}},{"$f":"D130","v":{"$error":"#DIV/0!"}}]
[{"$nulls":56},"sip1<bp2",null,"si p1>p2",{"$nulls":30},"PARÁMETROS DE  LA RECTA  PRESUPUESTAL"]
[null,"Máxima cantidad de x1",null,{"$f":"B130/C130","v":{"$error":"#REF!"}},{"$nulls":52},{"$f":"$Q$27*BE103","v":0},{"$f":"($Q$27*$P$33)-($P$33*BE137)","v":{"v":1388.888888888889,"d":"1,388.89"}},{"$f":"($R$27)-((1/$P$33)*BH137)","v":0},{"$f":"$R$27*BF103*$P$33","v":{"v":1358.695652173913,"d":"1,358.70"}},{"$nulls":29},"x2","b0","b1","x1"]
[null,"Máxima cantidad de x2",null,{"$f":"B130/E130","v":{"$error":"#REF!"}},{"$nulls":52},{"v":69.44444444444444,"d":"69.44"},{"v":1319.4444444444446,"d":"1,319.44"},{"v":67.93478260869574,"d":"67.93"},{"v":1290.7608695652173,"d":"1,290.76"},{"$nulls":29},{"$f":"CM138+(CN138*CO138)","v":{"$error":"#REF!"}},{"$f":"CL133/CO133","v":{"$error":"#REF!"}},{"$f":"CM133/CO133*-1","v":{"$error":"#REF!"}},{"$f":"CN133","v":{"$error":"#REF!"}}]
[null,"Precio relativo (<0)",null,{"$f":"(C130/E130)*(-1)","v":{"$error":"#REF!"}},{"$nulls":52},{"v":138.88888888888889,"d":"138.89"},{"v":1250,"d":"1,250.00"},{"v":135.86956521739125,"d":"135.87"},{"v":1222.8260869565217,"d":"1,222.83"}]
[{"$nulls":56},{"v":208.33333333333334,"d":"208.33"},{"v":1180.5555555555557,"d":"1,180.56"},{"v":203.804347826087,"d":"203.80"},{"v":1154.891304347826,"d":"1,154.89"},{"$nulls":29},"Máxima cantidad de x1",null,{"$f":"CL133/CM133","v":{"$error":"#REF!"}}]
[null,"PARÁMETROS DE  FUNCIÓN COBB-DOUGLAS",{"$nulls":54},{"v":277.77777777777777,"d":"277.78"},{"v":1111.111111111111,"d":"1,111.11"},{"v":271.7391304347825,"d":"271.74"},{"v":1086.9565217391305,"d":"1,086.96"},{"$nulls":29},"Máxima cantidad de x2",null,{"$f":"CL133/CO133","v":{"$error":"#REF!"}}]
[null,"k","a","x1*","1-a","x2*",{"$nulls":50},{"v":347.22222222222223,"d":"347.22"},{"v":1041.6666666666667,"d":"1,041.67"},{"v":339.67391304347825,"d":"339.67"},{"v":1019.0217391304348,"d":"1,019.02"},{"$nulls":29},"Precio relativo (<0)",null,{"$f":"(CM133/CO133)*(-1)","v":{"$error":"#REF!"}}]
[null,{"$f":"D143^(C143)*F143^(E143)","v":{"$error":"#DIV/0!"}},{"$f":"Consumidor!E109","v":0},{"$f":"F127","v":{"$error":"#DIV/0!"}},{"$f":"1-C143","v":{"v":1,"d":"1.0"}},{"$f":"G127","v":{"$error":"#DIV/0!"}},{"$f":"D143^(C143)*F143^(E143)","v":{"$error":"#DIV/0!"}},{"$nulls":49},{"v":416.6666666666667,"d":"416.67"},{"v":972.2222222222222,"d":"972.22"},{"v":407.608695652174,"d":"407.61"},{"v":951.086956521739,"d":"951.09"}]
[{"$nulls":56},{"v":486.1111111111111,"d":"486.11"},{"v":902.7777777777778,"d":"902.78"},{"v":475.5434782608695,"d":"475.54"},{"v":883.1521739130435,"d":"883.15"},{"$nulls":29},"PARÁMETROS DE  FUNCIÓN COBB-DOUGLAS"]
[null,"determinante",0,{"$f":"-C130","v":{"$error":"#REF!"}},{"$f":"-E130","v":{"$error":"#REF!"}},null,"Determinante",{"$nulls":49},{"v":555.5555555555555,"d":"555.56"},{"v":833.3333333333334,"d":"833.33"},{"v":543.4782608695652,"d":"543.48"},{"v":815.2173913043478,"d":"815.22"},{"$nulls":29},"k=v","a","x1*","1-a","x2*"]
[null,null,{"$f":"-C130","v":{"$error":"#REF!"}},{"$f":"(C143-1)*C143*D143^(C143-2)*F143^(E143)","v":{"$error":"#DIV/0!"}},{"$f":"(1-C143)*C143*D143^(C143-1)*F143^(-C143)","v":{"$error":"#DIV/0!"}},null,{"$f":"((C145*D146*E147)+(C146*D147*E145)+(C147*D145*E146))-((E145*D146*C147)+(D145*C146*E147)+(C145*E146*D147))","v":{"$error":"#DIV/0!"}},{"$nulls":49},{"v":625,"d":"625.00"},{"v":763.8888888888889,"d":"763.89"},{"v":611.4130434782608,"d":"611.41"},{"v":747.2826086956522,"d":"747.28"},{"$nulls":29},{"$f":"(CN146-CN148)^CM146*(CP146-CP148)^CO146","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"CN148+(CM146/CM133)*(CL133-CM133*CN148-CO133*CP148)","v":{"$error":"#REF!"}},{"$f":"1-CM146","v":{"$error":"#REF!"}},{"$f":"CP148+(CO146/CO133)*(CL133-CM133*CN148-CO133*CP148)","v":{"$error":"#REF!"}}]
[null,null,{"$f":"-E130","v":{"$error":"#REF!"}},{"$f":"E146","v":{"$error":"#DIV/0!"}},{"$f":"-(E143)*C143*D143^(C143)*F143^(-1-E143)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(G146=0,\"punto de silla\",(IF(G146>0,\"Máximo\",\"Mínimo\")))","v":{"$error":"#DIV/0!"}},{"$nulls":49},{"v":694.4444444444445,"d":"694.44"},{"v":694.4444444444445,"d":"694.44"},{"v":679.3478260869565,"d":"679.35"},{"v":679.3478260869565,"d":"679.35"},{"$nulls":31},"s1",null,"s2"]
[{"$nulls":56},{"v":763.8888888888889,"d":"763.89"},{"v":625,"d":"625.00"},{"v":747.2826086956521,"d":"747.28"},{"v":611.4130434782609,"d":"611.41"},{"$nulls":31},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$nulls":56},{"v":833.3333333333334,"d":"833.33"},{"v":555.5555555555555,"d":"555.56"},{"v":815.2173913043478,"d":"815.22"},{"v":543.4782608695652,"d":"543.48"}]
[{"$nulls":56},{"v":902.7777777777778,"d":"902.78"},{"v":486.1111111111111,"d":"486.11"},{"v":883.1521739130435,"d":"883.15"},{"v":475.5434782608695,"d":"475.54"}]
[{"$nulls":56},{"v":972.2222222222222,"d":"972.22"},{"v":416.66666666666674,"d":"416.67"},{"v":951.0869565217391,"d":"951.09"},{"v":407.6086956521739,"d":"407.61"}]
[{"$nulls":56},{"v":1041.6666666666667,"d":"1,041.67"},{"v":347.2222222222222,"d":"347.22"},{"v":1019.0217391304348,"d":"1,019.02"},{"v":339.67391304347825,"d":"339.67"}]
[{"$nulls":56},{"v":1111.111111111111,"d":"1,111.11"},{"v":277.7777777777778,"d":"277.78"},{"v":1086.9565217391305,"d":"1,086.96"},{"v":271.7391304347826,"d":"271.74"}]
[{"$nulls":56},{"v":1180.5555555555557,"d":"1,180.56"},{"v":208.33333333333326,"d":"208.33"},{"v":1154.891304347826,"d":"1,154.89"},{"v":203.80434782608694,"d":"203.80"}]
[{"$nulls":56},{"v":1250,"d":"1,250.00"},{"v":138.8888888888889,"d":"138.89"},{"v":1222.8260869565217,"d":"1,222.83"},{"v":135.8695652173913,"d":"135.87"}]
[{"$nulls":56},{"v":1319.4444444444443,"d":"1,319.44"},{"v":69.44444444444457,"d":"69.44"},{"v":1290.7608695652173,"d":"1,290.76"},{"v":67.93478260869566,"d":"67.93"}]
[{"$nulls":56},{"v":1388.888888888889,"d":"1,388.89"},0,{"v":1358.695652173913,"d":"1,358.70"},0]
[{"$nulls":11},"Función de demanda",{"$nulls":6},"Función de oferta"]
[{"$nulls":10},"Ponderador","p","y","Ponderador","yline",null,"pline",null,"p","y"]
[null,"RECTA PRESUPUESTAL",{"$nulls":5},"DEMANDA DEL MERCADO",null,null,0,{"$f":"$C$30*N160","v":0},{"$f":"($C$66*$B$62/L160*$H$66)+(IF($D$62>L160,$B$62/L160,0)*$H$69)+($D$62/L160*H172)+(($C$77+($C$75/L160)*($B$62-L160*$C$77-$D$62*$E$77))*$H$75)","v":{"$error":"#DIV/0!"}},{"$f":"'Oculto prod'!M103","v":0},{"$f":"$C$30","v":{"v":90,"d":"90.0"}},{"$f":"$I$62*K160","v":0},{"$f":"$C$30*K160","v":0},{"$f":"$I$62","v":{"v":2773.577777777778,"d":"2,773.6"}},{"$f":"'Oculto prod'!K103","v":0},{"$f":"'Oculto prod'!L103","v":0}]
[null,"m","p1","p2",{"$nulls":3},"Agentes","Demanda",null,0.05,{"$f":"$C$30*N161","v":0},{"$error":"#DIV/0!"},{"$f":"'Oculto prod'!M104","v":0},{"$f":"$C$30","v":{"v":90,"d":"90.0"}},{"$f":"$I$62*K161","v":{"v":138.6788888888889,"d":"138.68"}},{"$f":"$C$30*K161","v":{"v":4.5,"d":"4.50"}},{"$f":"$I$62","v":{"v":2773.577777777778,"d":"2,773.6"}},{"$f":"'Oculto prod'!K104","v":0},{"$f":"'Oculto prod'!L104","v":0}]
[null,{"$f":"Consumidor!D105","v":0},{"$f":"Consumidor!E105","v":0},{"$f":"Consumidor!F105","v":0},{"$nulls":3},{"$f":"H166+H169+H172+H175","v":0},{"$f":"I166+I169+I172+I175","v":0},null,{"v":0.1,"d":"0.10"},0,{"$error":"#DIV/0!"},{"$f":"'Oculto prod'!M105","v":0},{"v":90,"d":"90.0"},{"v":277.3577777777778,"d":"277.36"},{"v":9,"d":"9.00"},{"v":2773.577777777778,"d":"2,773.6"},{"$f":"'Oculto prod'!K105","v":0},{"$f":"'Oculto prod'!L105","v":0}]
[null,"Inserte los datos correspondientes",{"$nulls":8},0.15,0,{"$error":"#DIV/0!"},{"$f":"'Oculto prod'!M106","v":0},{"v":90,"d":"90.0"},{"v":416.0366666666667,"d":"416.04"},{"v":13.5,"d":"13.50"},{"v":2773.577777777778,"d":"2,773.6"},{"$f":"'Oculto prod'!K106","v":0},{"$f":"'Oculto prod'!L106","v":0}]
[null,"FUNCIÓN COBB-DOUGLAS",{"$nulls":8},{"v":0.2,"d":"0.20"},0,{"$error":"#DIV/0!"},{"$f":"'Oculto prod'!M107","v":0},{"v":90,"d":"90.0"},{"v":554.7155555555556,"d":"554.72"},{"v":18,"d":"18.00"},{"v":2773.577777777778,"d":"2,773.6"},{"$f":"'Oculto prod'!K107","v":0},{"$f":"'Oculto prod'!L107","v":0}]
[null,"v","a","x1*","1-a","x2*",null,"No. de agentes","Demanda",null,0.25,0,{"$error":"#DIV/0!"},{"$f":"'Oculto prod'!M108","v":0},{"v":90,"d":"90.0"},{"v":693.3944444444445,"d":"693.39"},{"v":22.5,"d":"22.50"},{"v":2773.577777777778,"d":"2,773.6"},{"$f":"'Oculto prod'!K108","v":0},{"$f":"'Oculto prod'!L108","v":0}]
[null,{"$f":"Consumidor!D109","v":0},{"$f":"Consumidor!E109","v":0},{"$f":"Consumidor!F109","v":0},{"$f":"Consumidor!G109","v":0},{"$f":"Consumidor!H109","v":0},null,{"$f":"Consumidor!J109","v":{"v":0,"d":"0.0"}},{"$f":"Consumidor!K109","v":0},null,{"v":0.3,"d":"0.30"},0,{"$error":"#DIV/0!"},{"$f":"'Oculto prod'!M109","v":0},{"v":90,"d":"90.0"},{"v":832.0733333333334,"d":"832.07"},{"v":27,"d":"27.00"},{"v":2773.577777777778,"d":"2,773.6"},{"$f":"'Oculto prod'!K109","v":0},{"$f":"'Oculto prod'!L109","v":0}]
[null,"FUNCIÓN SUSTITUTOS PERFECTOS",{"$nulls":8},0.35,0,{"$error":"#DIV/0!"},{"$f":"'Oculto prod'!M110","v":0},{"v":90,"d":"90.0"},{"v":970.7522222222223,"d":"970.75"},{"v":31.499999999999996,"d":"31.50"},{"v":2773.577777777778,"d":"2,773.6"},{"$f":"'Oculto prod'!K110","v":0},{"$f":"'Oculto prod'!L110","v":0}]
[null,"v","x1*","x2*","Rel. 1 a:",null,null,"No. de agentes","Demanda",null,{"v":0.4,"d":"0.40"},0,{"$error":"#DIV/0!"},{"$f":"'Oculto prod'!M111","v":0},{"v":90,"d":"90.0"},{"v":1109.4311111111112,"d":"1,109.43"},{"v":36,"d":"36.00"},{"v":2773.577777777778,"d":"2,773.6"},{"$f":"'Oculto prod'!K111","v":0},{"$f":"'Oculto prod'!L111","v":0}]
[null,{"$f":"Consumidor!D112","v":{"v":0,"d":"0.0"}},{"$f":"Consumidor!E112","v":{"v":0,"d":"0.0"}},{"$f":"Consumidor!F112","v":{"v":0,"d":"0.0"}},{"$f":"Consumidor!G112","v":{"v":0,"d":"0.0"}},null,null,{"$f":"Consumidor!J112","v":{"v":0,"d":"0.0"}},{"$f":"Consumidor!K112","v":0},null,0.45,0,{"$error":"#DIV/0!"},{"$f":"'Oculto prod'!M112","v":0},{"v":90,"d":"90.0"},{"v":1248.1100000000001,"d":"1,248.11"},{"v":40.5,"d":"40.50"},{"v":2773.577777777778,"d":"2,773.6"},{"$f":"'Oculto prod'!K112","v":0},{"$f":"'Oculto prod'!L112","v":0}]
[null,"FUNCIÓN CUASILINEAL",{"$nulls":8},{"v":0.5,"d":"0.50"},0,{"$error":"#DIV/0!"},{"$f":"'Oculto prod'!M113","v":0},{"v":90,"d":"90.0"},{"v":1386.788888888889,"d":"1,386.79"},{"v":45,"d":"45.00"},{"v":2773.577777777778,"d":"2,773.6"},{"$f":"'Oculto prod'!K113","v":0},{"$f":"'Oculto prod'!L113","v":0}]
[null,"v","x1*","x2*",{"$nulls":3},"No. de agentes","Demanda",null,0.55,0,{"$error":"#DIV/0!"},{"$f":"'Oculto prod'!M114","v":0},{"v":90,"d":"90.0"},{"v":1525.467777777778,"d":"1,525.47"},{"v":49.50000000000001,"d":"49.50"},{"v":2773.577777777778,"d":"2,773.6"},{"$f":"'Oculto prod'!K114","v":0},{"$f":"'Oculto prod'!L114","v":0}]
[null,{"$f":"Consumidor!D115","v":{"v":0,"d":"0.0"}},{"$f":"Consumidor!E115","v":{"v":0,"d":"0.0"}},{"$f":"Consumidor!F115","v":{"v":0,"d":"0.0"}},{"$nulls":3},{"$f":"Consumidor!J115","v":{"v":0,"d":"0.0"}},{"$f":"Consumidor!K115","v":0},null,{"v":0.6,"d":"0.60"},0,{"$error":"#DIV/0!"},{"$f":"'Oculto prod'!M115","v":0},{"v":90,"d":"90.0"},{"v":1664.1466666666668,"d":"1,664.15"},{"v":54,"d":"54.00"},{"v":2773.577777777778,"d":"2,773.6"},{"$f":"'Oculto prod'!K115","v":0},{"$f":"'Oculto prod'!L115","v":0}]
[null,"FUNCIÓN STONE-GEARY",{"$nulls":8},0.65,0,{"$error":"#DIV/0!"},{"$f":"'Oculto prod'!M116","v":0},{"v":90,"d":"90.0"},{"v":1802.8255555555559,"d":"1,802.83"},{"v":58.5,"d":"58.50"},{"v":2773.577777777778,"d":"2,773.6"},{"$f":"'Oculto prod'!K116","v":0},{"$f":"'Oculto prod'!L116","v":0}]
[null,"v","a","x1*","1-a","x2*",null,"No. de agentes","Demanda",null,{"v":0.7,"d":"0.70"},0,{"$error":"#DIV/0!"},{"$f":"'Oculto prod'!M117","v":0},{"v":90,"d":"90.0"},{"v":1941.5044444444445,"d":"1,941.50"},{"v":62.99999999999999,"d":"63.00"},{"v":2773.577777777778,"d":"2,773.6"},{"$f":"'Oculto prod'!K117","v":0},{"$f":"'Oculto prod'!L117","v":0}]
[null,{"$f":"Consumidor!D118","v":0},{"$f":"Consumidor!E118","v":0},{"$f":"Consumidor!F118","v":0},{"$f":"Consumidor!G118","v":0},{"$f":"Consumidor!H118","v":0},null,{"$f":"Consumidor!J118","v":{"v":0,"d":"0.0"}},{"$f":"Consumidor!K118","v":0},null,0.75,0,{"$error":"#DIV/0!"},{"$f":"'Oculto prod'!M118","v":0},{"v":90,"d":"90.0"},{"v":2080.1833333333334,"d":"2,080.18"},{"v":67.5,"d":"67.50"},{"v":2773.577777777778,"d":"2,773.6"},{"$f":"'Oculto prod'!K118","v":0},{"$f":"'Oculto prod'!L118","v":0}]
[null,null,"s1",null,"s2",{"$nulls":5},{"v":0.8,"d":"0.80"},0,{"$error":"#DIV/0!"},{"$f":"'Oculto prod'!M119","v":0},{"v":90,"d":"90.0"},{"v":2218.8622222222225,"d":"2,218.86"},{"v":72,"d":"72.00"},{"v":2773.577777777778,"d":"2,773.6"},{"$f":"'Oculto prod'!K119","v":0},{"$f":"'Oculto prod'!L119","v":0}]
[null,null,{"$f":"Consumidor!E120","v":0},null,{"$f":"Consumidor!G120","v":0},{"$nulls":5},0.85,0,{"$error":"#DIV/0!"},{"$f":"'Oculto prod'!M120","v":0},{"v":90,"d":"90.0"},{"v":2357.541111111111,"d":"2,357.54"},{"v":76.5,"d":"76.50"},{"v":2773.577777777778,"d":"2,773.6"},{"$f":"'Oculto prod'!K120","v":0},{"$f":"'Oculto prod'!L120","v":0}]
[{"$nulls":10},{"v":0.9,"d":"0.90"},0,{"$error":"#DIV/0!"},{"$f":"'Oculto prod'!M121","v":0},{"v":90,"d":"90.0"},{"v":2496.2200000000003,"d":"2,496.22"},{"v":81,"d":"81.00"},{"v":2773.577777777778,"d":"2,773.6"},{"$f":"'Oculto prod'!K121","v":0},{"$f":"'Oculto prod'!L121","v":0}]
[{"$nulls":10},0.95,0,{"$error":"#DIV/0!"},{"$f":"'Oculto prod'!M122","v":0},{"v":90,"d":"90.0"},{"v":2634.898888888889,"d":"2,634.90"},{"v":85.5,"d":"85.50"},{"v":2773.577777777778,"d":"2,773.6"},{"$f":"'Oculto prod'!K122","v":0},{"$f":"'Oculto prod'!L122","v":0}]
[{"$nulls":10},{"v":1,"d":"1.00"},0,{"$error":"#DIV/0!"},{"$f":"'Oculto prod'!M123","v":0},{"v":90,"d":"90.0"},{"v":2773.577777777778,"d":"2,773.58"},{"v":90,"d":"90.00"},{"v":2773.577777777778,"d":"2,773.6"},{"$f":"'Oculto prod'!K123","v":0},{"$f":"'Oculto prod'!L123","v":0}]

{"sheet":"Mercado parcial","index":7,"n_rows":38,"n_cols":14,"rows_kept":38,"hidden":true,"merged":[[0,1,0,13],[2,1,2,4],[2,6,2,13],[3,0,3,4],[5,1,5,2],[5,3,5,4],[8,12,8,13],[12,3,13,3],[16,1,16,3],[17,1,17,3],[18,1,18,3],[19,1,19,3],[26,7,26,10],[29,7,29,8],[30,7,30,8],[31,7,31,8],[34,12,34,13],[35,7,35,8],[35,12,35,13],[36,7,36,8],[36,12,36,13],[37,7,37,8],[37,12,37,13]]}
[null,"Equilibrio en el mercados con consumidores y productores heterogéneos"]
[]
[null,"FUNCIÓN DE OFERTA",{"$nulls":4},"FUNCIÓN DE DEMANDA"]
[]
[null,"Toma de decisión de la empresa mediana",{"$nulls":4},"Toma de decisión de los consumidors"]
[null,"Función de producción",null,"Isobeneficio",null,null,"RECTA PRESUPUESTAL",{"$nulls":5},"DEMANDA TOTAL BIEN 1"]
[null,"y",{"$f":"'Oculto mercado'!C2","v":{"v":204.54545454545453,"d":"204.5"}},"p",{"$f":"'Oculto mercado'!E3","v":{"v":6204.545454545454,"d":"6,204.5"}},null,"m","p1","p2",{"$nulls":3},"Ponderador m","Demanda"]
[null,"A mínimo",{"v":1,"d":"1.0"},"p1",{"v":90,"d":"90.0"},null,{"v":500000,"d":"500,000.0"},{"$f":"'Oculto mercado'!C62","v":{"v":90,"d":"90.0"}},{"v":92,"d":"92.0"},{"$nulls":3},{"$f":"M12+M15+M18+M21","v":{"v":1,"d":"1.0"}},{"$f":"N12+N15+N18+N21","v":{"v":2778.8,"d":"2,778.8"}}]
[null,"A máximo",{"v":1,"d":"1.0"},"w1",{"v":22,"d":"22.0"},null,"Inserte los datos correspondientes",{"$nulls":5},{"$f":"IF(M8=1, \"Correcto\",\"Incorrecto, debe sumar 1\")","v":"Correcto"}]
[null,"q1",{"$f":"'Oculto mercado'!C5","v":{"v":418.3884297520661,"d":"418.4"}},"q1",{"$f":"'Oculto mercado'!E6","v":{"v":418.3884297520661,"d":"418.4"}},null,"FUNCIÓN COBB-DOUGLAS"]
[null,"b, mínimo",0.5,"w2",{"v":30,"d":"30.0"},null,"v(p1,m)","a1","x1*","1-a1","x2*",null,"Ponderador bCD","Demanda"]
[null,"b, máximo",0.5,"q2",{"$f":"C13","v":{"v":100,"d":"100.0"}},null,{"$f":"'Oculto mercado'!B66","v":{"v":686.8546597872781,"d":"686.9"}},0.5,{"$f":"'Oculto mercado'!D66","v":{"v":694.4444444444445,"d":"694.4"}},{"$f":"'Oculto mercado'!E66","v":0.5},{"$f":"'Oculto mercado'!F66","v":{"v":679.3478260869565,"d":"679.3"}},null,0.25,{"$f":"I12","v":{"v":694.4444444444445,"d":"694.4"}}]
[null,"q2",{"v":100,"d":"100.0"},"Precio de equilibrio",null,null,"FUNCIÓN SUSTITUTOS PERFECTOS"]
[null,"g",0.5,null,{"v":74.17562941892788,"d":"74.2"},null,"v(p1,p2,m)","x1*","x2*","Rel. 1 a:",null,null,"Ponderador bSP","Demanda"]
[null,null,"Inserte los datos correspondientes",{"$nulls":3},{"$f":"'Oculto mercado'!B69","v":{"v":1388.888888888889,"d":"1388.9"}},{"$f":"'Oculto mercado'!C69","v":{"v":1388.888888888889,"d":"1388.9"}},{"$f":"'Oculto mercado'!D69","v":{"v":0,"d":"0.0"}},{"v":1,"d":"1.0"},null,null,0.25,{"$f":"H15","v":{"v":1388.888888888889,"d":"1,388.9"}}]
[null,"Función de oferta de la industria",{"$nulls":4},"FUNCIÓN CUASILINEAL"]
[null,"Número de productores",null,null,20,null,"v(p1,p2)","x1*","x2*",{"$nulls":3},"Ponderador bCL","Demanda"]
[null,"Producción de la industria",null,null,{"$f":"'Oculto mercado'!$F$11","v":{"v":4090.9090909090905,"d":"4,090.9"}},null,{"$f":"'Oculto mercado'!B72","v":{"v":1357.7051974918193,"d":"1357.7"}},{"$f":"'Oculto mercado'!C72","v":{"v":1.0222222222222221,"d":"1.0"}},{"$f":"'Oculto mercado'!D72","v":{"v":1357.695652173913,"d":"1357.7"}},{"$nulls":3},0.25,{"$f":"H18","v":{"v":1.0222222222222221,"d":"1.0"}}]
[null,"q1",null,null,{"$f":"'Oculto mercado'!E11","v":{"v":8367.768595041323,"d":"8,367.8"}},null,"FUNCIÓN STONE-GEARY"]
[null,"Masa salarial",null,null,{"$f":"E19*E9","v":{"v":184090.90909090912,"d":"184,090.9"}},null,"v(p1,p2,m)","a2","x1*","1-a2","x2*",null,"Ponderador bSG","Demanda"]
[{"$nulls":6},{"$f":"'Oculto mercado'!B75","v":{"v":686.8546597872781,"d":"686.9"}},0.5,{"$f":"'Oculto mercado'!D75","v":{"v":694.4444444444445,"d":"694.4"}},{"$f":"'Oculto mercado'!E75","v":0.5},{"$f":"'Oculto mercado'!F75","v":{"v":679.3478260869565,"d":"679.3"}},null,0.25,{"$f":"I21","v":{"v":694.4444444444445,"d":"694.4"}}]
[{"$nulls":7},"s1",null,"s2"]
[{"$nulls":7},0,null,0]
[]
[]
[]
[{"$nulls":7},"EL MERCADO"]
[]
[{"$nulls":9},"Precio","Cantidad"]
[{"$nulls":7},"Productores",null,{"$f":"'Oculto mercado'!M8","v":{"v":90,"d":"90.0"}},{"$f":"'Oculto mercado'!N8","v":{"v":4090.9090909090905,"d":"4,090.9"}}]
[{"$nulls":7},{"$f":"'Oculto mercado'!L9","v":"Consumidores"},null,{"$f":"'Oculto mercado'!M9","v":{"v":90,"d":"90.0"}},{"$f":"'Oculto mercado'!N9","v":{"v":2778.8,"d":"2,778.8"}}]
[{"$nulls":7},{"$f":"'Oculto mercado'!L10","v":"Exceso de oferta"},null,null,{"$f":"'Oculto mercado'!N10","v":{"v":1312.1090909090904,"d":"1,312.11"}}]
[]
[{"$nulls":9},"Precio de","Cantidad"]
[{"$nulls":9},"equilibrio","de equilibrio",null,"Títulos"]
[{"$nulls":7},{"$f":"H30","v":"Productores"},null,{"$f":"'Oculto mercado'!M13","v":{"v":74.17562941892788,"d":"74.2"}},{"$f":"'Oculto mercado'!N13","v":{"v":3371.6195190421777,"d":"3,371.6"}},null,"Valores de equilibrio"]
[{"$nulls":7},{"$f":"H31","v":"Consumidores"},null,{"$f":"'Oculto mercado'!M14","v":{"v":74.17562941892788,"d":"74.2"}},{"$f":"'Oculto mercado'!N14","v":{"v":3371.6195192296186,"d":"3,371.6"}},null,"Resultados"]
[{"$nulls":7},{"$f":"IF(K38<-0.1,\"Exceso de demanda\",(IF(K38>1,\"Exceso de oferta\",\"Equilibrio\")))","v":"Equilibrio"},null,null,{"$f":"'Oculto mercado'!F111-'Oculto mercado'!I162","v":{"v":-1.8744094631983899E-7,"d":"(0.0)"}},null,"Insertar datos "]

{"sheet":"Oculto mercado","index":8,"n_rows":180,"n_cols":30,"rows_kept":180,"hidden":true,"merged":[[62,7,62,8],[162,7,162,8]]}
[{"$nulls":9},"Ponderador"]
[null,"x1",{"$f":"C33*(E33^(D33))*(C8^(C9))","v":{"v":204.54545454545453,"d":"204.5"}},"x1",{"$f":"((E4*D33)/E5)^(D33/(1-D33))*(E8)^(C9/(1-D33))*(C33^(1/(1-D33)))","v":{"v":204.54545454545453,"d":"204.5"}},{"$nulls":4},{"$f":"1/$J$24","v":{"v":0.09090909090909091,"d":"0.09"}}]
[null,"A min",{"$f":"'Mercado parcial'!C8","v":{"v":1,"d":"1.0"}},"p",{"$f":"(E4*C2)-(E5*E6+E7*E8)","v":{"v":6204.545454545454,"d":"6,204.5"}},{"$nulls":4},{"$f":"J2+1/$J$24","v":{"v":0.18181818181818182,"d":"0.18"}},{"$f":"TRANSPOSE(J3:J22)","v":0.18181818181818182},0.2727272727272727,0.36363636363636365,0.4545454545454546,0.5454545454545455,0.6363636363636365,0.7272727272727274,0.8181818181818183,0.9090909090909093,1.0000000000000002,1.090909090909091,1.1818181818181819,1.2727272727272727,1.3636363636363635,1.4545454545454544,1.5454545454545452,1.636363636363636,1.7272727272727268,1.8181818181818177,1.9090909090909085]
[null,"Amax",{"$f":"'Mercado parcial'!$C$9","v":1},"p1",{"$f":"'Mercado parcial'!E8","v":{"v":90,"d":"90.0"}},{"$nulls":4},{"$f":"J3+1/$J$24","v":{"v":0.2727272727272727,"d":"0.27"}}]
[null,"q1",{"$f":"E6","v":{"v":418.3884297520661,"d":"418.4"}},"w1",{"$f":"'Mercado parcial'!E9","v":{"v":22,"d":"22.0"}},{"$nulls":4},{"v":0.36363636363636365,"d":"0.36"}]
[null,"b min",{"$f":"'Mercado parcial'!C11","v":0.5},"q1",{"$f":"E33","v":{"v":418.3884297520661,"d":"418.4"}},{"$f":"(E5/C6*E4*C3*(C8^(C9)))^(1/(C6-1))","v":6.376900316294256e-10},{"$nulls":3},{"v":0.4545454545454546,"d":"0.45"}]
[null,"b max",{"$f":"'Mercado parcial'!$C$12","v":0.5},"w2",{"$f":"'Mercado parcial'!E11","v":{"v":30,"d":"30.0"}},{"$nulls":4},{"v":0.5454545454545455,"d":"0.55"},null,null,"P","Y","Y"]
[null,"q2",{"$f":"E8","v":{"v":100,"d":"100.0"}},"q2",{"$f":"'Mercado parcial'!C13","v":{"v":100,"d":"100.0"}},{"$nulls":4},{"v":0.6363636363636365,"d":"0.64"},null,"Empresa",{"$f":"E4","v":{"v":90,"d":"90.0"}},{"$f":"F11","v":{"v":4090.9090909090905,"d":"4,090.9"}},{"$f":"MAX(N8:N9)","v":{"v":4090.9090909090905,"d":"4,090.9"}}]
[null,"g",{"$f":"'Mercado parcial'!C14","v":0.5},{"$nulls":6},{"v":0.7272727272727274,"d":"0.73"},null,"Consumidores",{"$f":"C62","v":{"v":90,"d":"90.0"}},{"$f":"I62","v":{"v":2778.8,"d":"2,778.8"}}]
[{"$nulls":3},"No. Empresas","trabajadores","producción",{"$nulls":3},{"v":0.8181818181818183,"d":"0.82"},null,{"$f":"IF(N10<0,\"Exceso de demanda\",IF(N10=0,\"Equilibrio\", \"Exceso de oferta\"))","v":"Exceso de oferta"},null,{"$f":"N8-N9","v":{"v":1312.1090909090904,"d":"1,312.1"}}]
[null,"Número de vendedores",null,{"$f":"'Mercado parcial'!E17","v":20},{"$f":"SUM(E13:E32)","v":{"v":8367.768595041323,"d":"8,368"}},{"$f":"SUM(F13:F32)","v":{"v":4090.9090909090905,"d":"4,091"}},{"$nulls":3},{"v":0.9090909090909093,"d":"0.91"}]
[null,"Productor","A","a","q1","y",{"$nulls":3},{"v":1.0000000000000002,"d":"1.00"},null,null,"P","Y","Y"]
[null,1,{"$f":"C3","v":{"v":1,"d":"1.00"}},{"$f":"C6","v":{"v":0.5,"d":"0.50"}},{"$f":"IF(B13<=$D$11,($E$4*D13*F13/$E$5),\"\")","v":{"v":418.3884297520661,"d":"418.39"}},{"$f":"IF(B13<=$D$11,(C13^(1/(1-D13))*(($E$4*D13/$E$5)^(D13/(1-D13)))*($C$8^($C$9/(1-D13)))),\"\")","v":{"v":204.54545454545453,"d":"204.55"}},{"$nulls":3},{"v":1.090909090909091,"d":"1.09"},null,"Empresa",{"$f":"E104","v":{"v":74.17562941892788,"d":"74.2"}},{"$f":"F111","v":{"v":3371.6195190421777,"d":"3,371.6"}},{"$f":"MAX(N13:N14)","v":{"v":3371.6195192296186,"d":"3,371.6"}}]
[null,2,{"$f":"IF(B13<$D$11,($C$4-$C$3)/($D$11-1)+C13,\"\")","v":{"v":1,"d":"1.00"}},{"$f":"IF(B13<$D$11,($C$7-$C$6)/($D$11-1)+D13,\"\")","v":{"v":0.5,"d":"0.50"}},{"v":418.3884297520661,"d":"418.39"},{"v":204.54545454545453,"d":"204.55"},{"$nulls":3},{"v":1.1818181818181819,"d":"1.18"},null,"Consumidores",{"$f":"E104","v":{"v":74.17562941892788,"d":"74.2"}},{"$f":"I162","v":{"v":3371.6195192296186,"d":"3,371.6"}}]
[null,3,{"$f":"IF(B14<$D$11,($C$4-$C$3)/($D$11-1)+C14,\"\")","v":{"v":1,"d":"1.00"}},{"v":0.5,"d":"0.50"},{"v":418.3884297520661,"d":"418.39"},{"v":204.54545454545453,"d":"204.55"},{"$nulls":3},{"v":1.2727272727272727,"d":"1.27"},null,{"$f":"IF(N15<0,\"Exceso de demanda\",IF(N15=0,\"Equilibrio\", \"Exceso de oferta\"))","v":"Exceso de demanda"},null,{"$f":"N13-N14","v":{"v":-1.8744094631983899E-7,"d":"(0.0)"}}]
[null,4,{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":418.3884297520661,"d":"418.39"},{"v":204.54545454545453,"d":"204.55"},{"$nulls":3},{"v":1.3636363636363635,"d":"1.36"}]
[null,5,{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":418.3884297520661,"d":"418.39"},{"v":204.54545454545453,"d":"204.55"},{"$nulls":3},{"v":1.4545454545454544,"d":"1.45"}]
[null,6,{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":418.3884297520661,"d":"418.39"},{"v":204.54545454545453,"d":"204.55"},{"$nulls":3},{"v":1.5454545454545452,"d":"1.55"}]
[null,7,{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":418.3884297520661,"d":"418.39"},{"v":204.54545454545453,"d":"204.55"},{"$nulls":3},{"v":1.636363636363636,"d":"1.64"}]
[null,8,{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":418.3884297520661,"d":"418.39"},{"v":204.54545454545453,"d":"204.55"},{"$nulls":3},{"v":1.7272727272727268,"d":"1.73"}]
[null,9,{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":418.3884297520661,"d":"418.39"},{"v":204.54545454545453,"d":"204.55"},{"$nulls":3},{"v":1.8181818181818177,"d":"1.82"}]
[null,10,{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":418.3884297520661,"d":"418.39"},{"v":204.54545454545453,"d":"204.55"},{"$nulls":3},{"v":1.9090909090909085,"d":"1.91"}]
[null,11,{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":418.3884297520661,"d":"418.39"},{"v":204.54545454545453,"d":"204.55"}]
[null,12,{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":418.3884297520661,"d":"418.39"},{"v":204.54545454545453,"d":"204.55"},{"$nulls":3},11]
[null,13,{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":418.3884297520661,"d":"418.39"},{"v":204.54545454545453,"d":"204.55"}]
[null,14,{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":418.3884297520661,"d":"418.39"},{"v":204.54545454545453,"d":"204.55"}]
[null,15,{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":418.3884297520661,"d":"418.39"},{"v":204.54545454545453,"d":"204.55"}]
[null,16,{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":418.3884297520661,"d":"418.39"},{"v":204.54545454545453,"d":"204.55"}]
[null,17,{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":418.3884297520661,"d":"418.39"},{"v":204.54545454545453,"d":"204.55"}]
[null,18,{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":418.3884297520661,"d":"418.39"},{"v":204.54545454545453,"d":"204.55"}]
[null,19,{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":418.3884297520661,"d":"418.39"},{"v":204.54545454545453,"d":"204.55"}]
[null,20,{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":418.3884297520661,"d":"418.39"},{"v":204.54545454545453,"d":"204.55"}]
[null,null,{"$f":"MEDIAN(C13:C32)","v":{"v":1,"d":"1.00"}},{"$f":"MEDIAN(D13:D32)","v":{"v":0.5,"d":"0.50"}},{"$f":"$E$4*D33*F33/$E$5","v":{"v":418.3884297520661,"d":"418.39"}},{"$f":"C33^(1/(1-D33))*(($E$4*D33/$E$5)^(D33/(1-D33)))*($C$8^($C$9/(1-D33)))","v":{"v":204.54545454545453,"d":"204.55"}}]
[null,"precios",{"$nulls":19},"Oferta"]
["empresas",{"$f":"$E$4*K3","v":{"v":16.363636363636363,"d":"16.36"}},{"$f":"$E$4*L3","v":{"v":24.545454545454543,"d":"24.55"}},{"v":32.72727272727273,"d":"32.73"},{"v":40.909090909090914,"d":"40.91"},{"v":49.0909090909091,"d":"49.09"},{"v":57.27272727272728,"d":"57.27"},{"v":65.45454545454547,"d":"65.45"},{"v":73.63636363636365,"d":"73.64"},{"v":81.81818181818184,"d":"81.82"},{"v":90.00000000000001,"d":"90.00"},{"v":98.1818181818182,"d":"98.18"},{"v":106.36363636363637,"d":"106.36"},{"v":114.54545454545455,"d":"114.55"},{"v":122.72727272727272,"d":"122.73"},{"v":130.9090909090909,"d":"130.91"},{"v":139.09090909090907,"d":"139.09"},{"v":147.27272727272725,"d":"147.27"},{"v":155.4545454545454,"d":"155.45"},{"v":163.6363636363636,"d":"163.64"},{"v":171.81818181818176,"d":"171.82"},"Precios","Producción","Pline",null,"Yline",null,"Ponderador"]
[{"$f":"B13","v":1},{"$f":"IF($B13<=$D$11,($C13^(1/(1-$D13))*((B$35*$D13/$E$5)^($D13/(1-$D13)))*($C$8^($C$9/(1-$D13)))),\"\")","v":{"v":37.1900826446281,"d":"37"}},{"v":55.78512396694214,"d":"56"},{"v":74.3801652892562,"d":"74"},{"v":92.97520661157026,"d":"93"},{"v":111.57024793388433,"d":"112"},{"v":130.16528925619838,"d":"130"},{"v":148.76033057851242,"d":"149"},{"v":167.35537190082647,"d":"167"},{"v":185.95041322314054,"d":"186"},{"v":204.5454545454546,"d":"205"},{"v":223.14049586776866,"d":"223"},{"v":241.73553719008268,"d":"242"},{"v":260.3305785123967,"d":"260"},{"v":278.9256198347107,"d":"279"},{"v":297.5206611570248,"d":"298"},{"v":316.1157024793388,"d":"316"},{"v":334.7107438016529,"d":"335"},{"v":353.30578512396687,"d":"353"},{"v":371.9008264462809,"d":"372"},{"v":390.4958677685949,"d":"390"},{"$f":"TRANSPOSE(B35:U35)","v":{"v":16.363636363636363,"d":"16"}},{"$f":"TRANSPOSE(B56:U56)","v":{"v":743.801652892562,"d":"744"}},{"$f":"$E$4","v":{"v":90,"d":"90.0"}},{"$f":"MAX($F$11,$I$62)*AB36","v":{"v":204.54545454545453,"d":"204.55"}},{"$f":"AB36*$E$4","v":4.5},{"$f":"$F$11","v":{"v":4090.9090909090905,"d":"4,091"}},{"$f":"1/20","v":0.05},{"$f":"$N$9","v":{"v":2778.8,"d":"2,778.8"}}]
[2,{"$f":"IF($B14<=$D$11,($C14^(1/(1-$D14))*((B$35*$D14/$E$5)^($D14/(1-$D14)))*($C$8^($C$9/(1-$D14)))),\"\")","v":{"v":37.1900826446281,"d":"37"}},{"v":55.78512396694214,"d":"56"},{"v":74.3801652892562,"d":"74"},{"v":92.97520661157026,"d":"93"},{"v":111.57024793388433,"d":"112"},{"v":130.16528925619838,"d":"130"},{"v":148.76033057851242,"d":"149"},{"v":167.35537190082647,"d":"167"},{"v":185.95041322314054,"d":"186"},{"v":204.5454545454546,"d":"205"},{"v":223.14049586776866,"d":"223"},{"v":241.73553719008268,"d":"242"},{"v":260.3305785123967,"d":"260"},{"v":278.9256198347107,"d":"279"},{"v":297.5206611570248,"d":"298"},{"v":316.1157024793388,"d":"316"},{"v":334.7107438016529,"d":"335"},{"v":353.30578512396687,"d":"353"},{"v":371.9008264462809,"d":"372"},{"v":390.4958677685949,"d":"390"},24.545454545454543,{"v":1115.7024793388427,"d":"1,116"},{"$f":"$E$4","v":{"v":90,"d":"90.0"}},{"$f":"MAX($F$11,$I$62)*AB37","v":{"v":409.09090909090907,"d":"409.09"}},{"$f":"AB37*$E$4","v":9},{"$f":"$F$11","v":{"v":4090.9090909090905,"d":"4,091"}},{"$f":"AB36+1/20","v":0.1},{"$f":"$N$9","v":{"v":2778.8,"d":"2,778.8"}}]
[3,{"$f":"IF($B15<=$D$11,($C15^(1/(1-$D15))*((B$35*$D15/$E$5)^($D15/(1-$D15)))*($C$8^($C$9/(1-$D15)))),\"\")","v":{"v":37.1900826446281,"d":"37"}},{"v":55.78512396694214,"d":"56"},{"v":74.3801652892562,"d":"74"},{"v":92.97520661157026,"d":"93"},{"v":111.57024793388433,"d":"112"},{"v":130.16528925619838,"d":"130"},{"v":148.76033057851242,"d":"149"},{"v":167.35537190082647,"d":"167"},{"v":185.95041322314054,"d":"186"},{"v":204.5454545454546,"d":"205"},{"v":223.14049586776866,"d":"223"},{"v":241.73553719008268,"d":"242"},{"v":260.3305785123967,"d":"260"},{"v":278.9256198347107,"d":"279"},{"v":297.5206611570248,"d":"298"},{"v":316.1157024793388,"d":"316"},{"v":334.7107438016529,"d":"335"},{"v":353.30578512396687,"d":"353"},{"v":371.9008264462809,"d":"372"},{"v":390.4958677685949,"d":"390"},32.72727272727273,{"v":1487.603305785124,"d":"1,488"},{"v":90,"d":"90.0"},{"v":613.6363636363636,"d":"613.64"},13.500000000000002,{"v":4090.9090909090905,"d":"4,091"},{"$f":"AB37+1/20","v":0.15000000000000002},{"v":2778.8,"d":"2,778.8"}]
[4,{"$f":"IF($B16<=$D$11,($C16^(1/(1-$D16))*((B$35*$D16/$E$5)^($D16/(1-$D16)))*($C$8^($C$9/(1-$D16)))),\"\")","v":{"v":37.1900826446281,"d":"37"}},{"v":55.78512396694214,"d":"56"},{"v":74.3801652892562,"d":"74"},{"v":92.97520661157026,"d":"93"},{"v":111.57024793388433,"d":"112"},{"v":130.16528925619838,"d":"130"},{"v":148.76033057851242,"d":"149"},{"v":167.35537190082647,"d":"167"},{"v":185.95041322314054,"d":"186"},{"v":204.5454545454546,"d":"205"},{"v":223.14049586776866,"d":"223"},{"v":241.73553719008268,"d":"242"},{"v":260.3305785123967,"d":"260"},{"v":278.9256198347107,"d":"279"},{"v":297.5206611570248,"d":"298"},{"v":316.1157024793388,"d":"316"},{"v":334.7107438016529,"d":"335"},{"v":353.30578512396687,"d":"353"},{"v":371.9008264462809,"d":"372"},{"v":390.4958677685949,"d":"390"},40.909090909090914,{"v":1859.5041322314048,"d":"1,860"},{"v":90,"d":"90.0"},{"v":818.1818181818181,"d":"818.18"},18,{"v":4090.9090909090905,"d":"4,091"},0.2,{"v":2778.8,"d":"2,778.8"}]
[5,{"$f":"IF($B17<=$D$11,($C17^(1/(1-$D17))*((B$35*$D17/$E$5)^($D17/(1-$D17)))*($C$8^($C$9/(1-$D17)))),\"\")","v":{"v":37.1900826446281,"d":"37"}},{"v":55.78512396694214,"d":"56"},{"v":74.3801652892562,"d":"74"},{"v":92.97520661157026,"d":"93"},{"v":111.57024793388433,"d":"112"},{"v":130.16528925619838,"d":"130"},{"v":148.76033057851242,"d":"149"},{"v":167.35537190082647,"d":"167"},{"v":185.95041322314054,"d":"186"},{"v":204.5454545454546,"d":"205"},{"v":223.14049586776866,"d":"223"},{"v":241.73553719008268,"d":"242"},{"v":260.3305785123967,"d":"260"},{"v":278.9256198347107,"d":"279"},{"v":297.5206611570248,"d":"298"},{"v":316.1157024793388,"d":"316"},{"v":334.7107438016529,"d":"335"},{"v":353.30578512396687,"d":"353"},{"v":371.9008264462809,"d":"372"},{"v":390.4958677685949,"d":"390"},49.0909090909091,{"v":2231.404958677686,"d":"2,231"},{"v":90,"d":"90.0"},{"v":1022.7272727272726,"d":"1,022.73"},22.5,{"v":4090.9090909090905,"d":"4,091"},0.25,{"v":2778.8,"d":"2,778.8"}]
[6,{"$f":"IF($B18<=$D$11,($C18^(1/(1-$D18))*((B$35*$D18/$E$5)^($D18/(1-$D18)))*($C$8^($C$9/(1-$D18)))),\"\")","v":{"v":37.1900826446281,"d":"37"}},{"v":55.78512396694214,"d":"56"},{"v":74.3801652892562,"d":"74"},{"v":92.97520661157026,"d":"93"},{"v":111.57024793388433,"d":"112"},{"v":130.16528925619838,"d":"130"},{"v":148.76033057851242,"d":"149"},{"v":167.35537190082647,"d":"167"},{"v":185.95041322314054,"d":"186"},{"v":204.5454545454546,"d":"205"},{"v":223.14049586776866,"d":"223"},{"v":241.73553719008268,"d":"242"},{"v":260.3305785123967,"d":"260"},{"v":278.9256198347107,"d":"279"},{"v":297.5206611570248,"d":"298"},{"v":316.1157024793388,"d":"316"},{"v":334.7107438016529,"d":"335"},{"v":353.30578512396687,"d":"353"},{"v":371.9008264462809,"d":"372"},{"v":390.4958677685949,"d":"390"},57.27272727272728,{"v":2603.305785123967,"d":"2,603"},{"v":90,"d":"90.0"},{"v":1227.272727272727,"d":"1,227.27"},27,{"v":4090.9090909090905,"d":"4,091"},0.3,{"v":2778.8,"d":"2,778.8"}]
[7,{"$f":"IF($B19<=$D$11,($C19^(1/(1-$D19))*((B$35*$D19/$E$5)^($D19/(1-$D19)))*($C$8^($C$9/(1-$D19)))),\"\")","v":{"v":37.1900826446281,"d":"37"}},{"v":55.78512396694214,"d":"56"},{"v":74.3801652892562,"d":"74"},{"v":92.97520661157026,"d":"93"},{"v":111.57024793388433,"d":"112"},{"v":130.16528925619838,"d":"130"},{"v":148.76033057851242,"d":"149"},{"v":167.35537190082647,"d":"167"},{"v":185.95041322314054,"d":"186"},{"v":204.5454545454546,"d":"205"},{"v":223.14049586776866,"d":"223"},{"v":241.73553719008268,"d":"242"},{"v":260.3305785123967,"d":"260"},{"v":278.9256198347107,"d":"279"},{"v":297.5206611570248,"d":"298"},{"v":316.1157024793388,"d":"316"},{"v":334.7107438016529,"d":"335"},{"v":353.30578512396687,"d":"353"},{"v":371.9008264462809,"d":"372"},{"v":390.4958677685949,"d":"390"},65.45454545454547,{"v":2975.206611570248,"d":"2,975"},{"v":90,"d":"90.0"},{"v":1431.8181818181815,"d":"1,431.82"},31.499999999999996,{"v":4090.9090909090905,"d":"4,091"},0.35,{"v":2778.8,"d":"2,778.8"}]
[8,{"$f":"IF($B20<=$D$11,($C20^(1/(1-$D20))*((B$35*$D20/$E$5)^($D20/(1-$D20)))*($C$8^($C$9/(1-$D20)))),\"\")","v":{"v":37.1900826446281,"d":"37"}},{"v":55.78512396694214,"d":"56"},{"v":74.3801652892562,"d":"74"},{"v":92.97520661157026,"d":"93"},{"v":111.57024793388433,"d":"112"},{"v":130.16528925619838,"d":"130"},{"v":148.76033057851242,"d":"149"},{"v":167.35537190082647,"d":"167"},{"v":185.95041322314054,"d":"186"},{"v":204.5454545454546,"d":"205"},{"v":223.14049586776866,"d":"223"},{"v":241.73553719008268,"d":"242"},{"v":260.3305785123967,"d":"260"},{"v":278.9256198347107,"d":"279"},{"v":297.5206611570248,"d":"298"},{"v":316.1157024793388,"d":"316"},{"v":334.7107438016529,"d":"335"},{"v":353.30578512396687,"d":"353"},{"v":371.9008264462809,"d":"372"},{"v":390.4958677685949,"d":"390"},73.63636363636365,{"v":3347.1074380165287,"d":"3,347"},{"v":90,"d":"90.0"},{"v":1636.363636363636,"d":"1,636.36"},36,{"v":4090.9090909090905,"d":"4,091"},0.39999999999999997,{"v":2778.8,"d":"2,778.8"}]
[9,{"$f":"IF($B21<=$D$11,($C21^(1/(1-$D21))*((B$35*$D21/$E$5)^($D21/(1-$D21)))*($C$8^($C$9/(1-$D21)))),\"\")","v":{"v":37.1900826446281,"d":"37"}},{"v":55.78512396694214,"d":"56"},{"v":74.3801652892562,"d":"74"},{"v":92.97520661157026,"d":"93"},{"v":111.57024793388433,"d":"112"},{"v":130.16528925619838,"d":"130"},{"v":148.76033057851242,"d":"149"},{"v":167.35537190082647,"d":"167"},{"v":185.95041322314054,"d":"186"},{"v":204.5454545454546,"d":"205"},{"v":223.14049586776866,"d":"223"},{"v":241.73553719008268,"d":"242"},{"v":260.3305785123967,"d":"260"},{"v":278.9256198347107,"d":"279"},{"v":297.5206611570248,"d":"298"},{"v":316.1157024793388,"d":"316"},{"v":334.7107438016529,"d":"335"},{"v":353.30578512396687,"d":"353"},{"v":371.9008264462809,"d":"372"},{"v":390.4958677685949,"d":"390"},81.81818181818184,{"v":3719.0082644628096,"d":"3,719"},{"v":90,"d":"90.0"},{"v":1840.9090909090905,"d":"1,840.91"},40.49999999999999,{"v":4090.9090909090905,"d":"4,091"},0.44999999999999996,{"v":2778.8,"d":"2,778.8"}]
[10,{"$f":"IF($B22<=$D$11,($C22^(1/(1-$D22))*((B$35*$D22/$E$5)^($D22/(1-$D22)))*($C$8^($C$9/(1-$D22)))),\"\")","v":{"v":37.1900826446281,"d":"37"}},{"v":55.78512396694214,"d":"56"},{"v":74.3801652892562,"d":"74"},{"v":92.97520661157026,"d":"93"},{"v":111.57024793388433,"d":"112"},{"v":130.16528925619838,"d":"130"},{"v":148.76033057851242,"d":"149"},{"v":167.35537190082647,"d":"167"},{"v":185.95041322314054,"d":"186"},{"v":204.5454545454546,"d":"205"},{"v":223.14049586776866,"d":"223"},{"v":241.73553719008268,"d":"242"},{"v":260.3305785123967,"d":"260"},{"v":278.9256198347107,"d":"279"},{"v":297.5206611570248,"d":"298"},{"v":316.1157024793388,"d":"316"},{"v":334.7107438016529,"d":"335"},{"v":353.30578512396687,"d":"353"},{"v":371.9008264462809,"d":"372"},{"v":390.4958677685949,"d":"390"},90.00000000000001,{"v":4090.9090909090905,"d":"4,091"},{"v":90,"d":"90.0"},{"v":2045.454545454545,"d":"2,045.45"},44.99999999999999,{"v":4090.9090909090905,"d":"4,091"},0.49999999999999994,{"v":2778.8,"d":"2,778.8"}]
[11,{"$f":"IF($B23<=$D$11,($C23^(1/(1-$D23))*((B$35*$D23/$E$5)^($D23/(1-$D23)))*($C$8^($C$9/(1-$D23)))),\"\")","v":{"v":37.1900826446281,"d":"37"}},{"v":55.78512396694214,"d":"56"},{"v":74.3801652892562,"d":"74"},{"v":92.97520661157026,"d":"93"},{"v":111.57024793388433,"d":"112"},{"v":130.16528925619838,"d":"130"},{"v":148.76033057851242,"d":"149"},{"v":167.35537190082647,"d":"167"},{"v":185.95041322314054,"d":"186"},{"v":204.5454545454546,"d":"205"},{"v":223.14049586776866,"d":"223"},{"v":241.73553719008268,"d":"242"},{"v":260.3305785123967,"d":"260"},{"v":278.9256198347107,"d":"279"},{"v":297.5206611570248,"d":"298"},{"v":316.1157024793388,"d":"316"},{"v":334.7107438016529,"d":"335"},{"v":353.30578512396687,"d":"353"},{"v":371.9008264462809,"d":"372"},{"v":390.4958677685949,"d":"390"},98.1818181818182,{"v":4462.809917355372,"d":"4,463"},{"v":90,"d":"90.0"},{"v":2249.9999999999995,"d":"2,250.00"},49.49999999999999,{"v":4090.9090909090905,"d":"4,091"},0.5499999999999999,{"v":2778.8,"d":"2,778.8"}]
[12,{"$f":"IF($B24<=$D$11,($C24^(1/(1-$D24))*((B$35*$D24/$E$5)^($D24/(1-$D24)))*($C$8^($C$9/(1-$D24)))),\"\")","v":{"v":37.1900826446281,"d":"37"}},{"v":55.78512396694214,"d":"56"},{"v":74.3801652892562,"d":"74"},{"v":92.97520661157026,"d":"93"},{"v":111.57024793388433,"d":"112"},{"v":130.16528925619838,"d":"130"},{"v":148.76033057851242,"d":"149"},{"v":167.35537190082647,"d":"167"},{"v":185.95041322314054,"d":"186"},{"v":204.5454545454546,"d":"205"},{"v":223.14049586776866,"d":"223"},{"v":241.73553719008268,"d":"242"},{"v":260.3305785123967,"d":"260"},{"v":278.9256198347107,"d":"279"},{"v":297.5206611570248,"d":"298"},{"v":316.1157024793388,"d":"316"},{"v":334.7107438016529,"d":"335"},{"v":353.30578512396687,"d":"353"},{"v":371.9008264462809,"d":"372"},{"v":390.4958677685949,"d":"390"},106.36363636363637,{"v":4834.710743801654,"d":"4,835"},{"v":90,"d":"90.0"},{"v":2454.545454545454,"d":"2,454.55"},54,{"v":4090.9090909090905,"d":"4,091"},0.6,{"v":2778.8,"d":"2,778.8"}]
[13,{"$f":"IF($B25<=$D$11,($C25^(1/(1-$D25))*((B$35*$D25/$E$5)^($D25/(1-$D25)))*($C$8^($C$9/(1-$D25)))),\"\")","v":{"v":37.1900826446281,"d":"37"}},{"v":55.78512396694214,"d":"56"},{"v":74.3801652892562,"d":"74"},{"v":92.97520661157026,"d":"93"},{"v":111.57024793388433,"d":"112"},{"v":130.16528925619838,"d":"130"},{"v":148.76033057851242,"d":"149"},{"v":167.35537190082647,"d":"167"},{"v":185.95041322314054,"d":"186"},{"v":204.5454545454546,"d":"205"},{"v":223.14049586776866,"d":"223"},{"v":241.73553719008268,"d":"242"},{"v":260.3305785123967,"d":"260"},{"v":278.9256198347107,"d":"279"},{"v":297.5206611570248,"d":"298"},{"v":316.1157024793388,"d":"316"},{"v":334.7107438016529,"d":"335"},{"v":353.30578512396687,"d":"353"},{"v":371.9008264462809,"d":"372"},{"v":390.4958677685949,"d":"390"},114.54545454545455,{"v":5206.611570247934,"d":"5,207"},{"v":90,"d":"90.0"},{"v":2659.090909090909,"d":"2,659.09"},58.5,{"v":4090.9090909090905,"d":"4,091"},0.65,{"v":2778.8,"d":"2,778.8"}]
[14,{"$f":"IF($B26<=$D$11,($C26^(1/(1-$D26))*((B$35*$D26/$E$5)^($D26/(1-$D26)))*($C$8^($C$9/(1-$D26)))),\"\")","v":{"v":37.1900826446281,"d":"37"}},{"v":55.78512396694214,"d":"56"},{"v":74.3801652892562,"d":"74"},{"v":92.97520661157026,"d":"93"},{"v":111.57024793388433,"d":"112"},{"v":130.16528925619838,"d":"130"},{"v":148.76033057851242,"d":"149"},{"v":167.35537190082647,"d":"167"},{"v":185.95041322314054,"d":"186"},{"v":204.5454545454546,"d":"205"},{"v":223.14049586776866,"d":"223"},{"v":241.73553719008268,"d":"242"},{"v":260.3305785123967,"d":"260"},{"v":278.9256198347107,"d":"279"},{"v":297.5206611570248,"d":"298"},{"v":316.1157024793388,"d":"316"},{"v":334.7107438016529,"d":"335"},{"v":353.30578512396687,"d":"353"},{"v":371.9008264462809,"d":"372"},{"v":390.4958677685949,"d":"390"},122.72727272727272,{"v":5578.512396694212,"d":"5,579"},{"v":90,"d":"90.0"},{"v":2863.6363636363635,"d":"2,863.64"},63.00000000000001,{"v":4090.9090909090905,"d":"4,091"},0.7000000000000001,{"v":2778.8,"d":"2,778.8"}]
[15,{"$f":"IF($B27<=$D$11,($C27^(1/(1-$D27))*((B$35*$D27/$E$5)^($D27/(1-$D27)))*($C$8^($C$9/(1-$D27)))),\"\")","v":{"v":37.1900826446281,"d":"37"}},{"v":55.78512396694214,"d":"56"},{"v":74.3801652892562,"d":"74"},{"v":92.97520661157026,"d":"93"},{"v":111.57024793388433,"d":"112"},{"v":130.16528925619838,"d":"130"},{"v":148.76033057851242,"d":"149"},{"v":167.35537190082647,"d":"167"},{"v":185.95041322314054,"d":"186"},{"v":204.5454545454546,"d":"205"},{"v":223.14049586776866,"d":"223"},{"v":241.73553719008268,"d":"242"},{"v":260.3305785123967,"d":"260"},{"v":278.9256198347107,"d":"279"},{"v":297.5206611570248,"d":"298"},{"v":316.1157024793388,"d":"316"},{"v":334.7107438016529,"d":"335"},{"v":353.30578512396687,"d":"353"},{"v":371.9008264462809,"d":"372"},{"v":390.4958677685949,"d":"390"},130.9090909090909,{"v":5950.413223140496,"d":"5,950"},{"v":90,"d":"90.0"},{"v":3068.1818181818185,"d":"3,068.18"},67.50000000000001,{"v":4090.9090909090905,"d":"4,091"},0.7500000000000001,{"v":2778.8,"d":"2,778.8"}]
[16,{"$f":"IF($B28<=$D$11,($C28^(1/(1-$D28))*((B$35*$D28/$E$5)^($D28/(1-$D28)))*($C$8^($C$9/(1-$D28)))),\"\")","v":{"v":37.1900826446281,"d":"37"}},{"v":55.78512396694214,"d":"56"},{"v":74.3801652892562,"d":"74"},{"v":92.97520661157026,"d":"93"},{"v":111.57024793388433,"d":"112"},{"v":130.16528925619838,"d":"130"},{"v":148.76033057851242,"d":"149"},{"v":167.35537190082647,"d":"167"},{"v":185.95041322314054,"d":"186"},{"v":204.5454545454546,"d":"205"},{"v":223.14049586776866,"d":"223"},{"v":241.73553719008268,"d":"242"},{"v":260.3305785123967,"d":"260"},{"v":278.9256198347107,"d":"279"},{"v":297.5206611570248,"d":"298"},{"v":316.1157024793388,"d":"316"},{"v":334.7107438016529,"d":"335"},{"v":353.30578512396687,"d":"353"},{"v":371.9008264462809,"d":"372"},{"v":390.4958677685949,"d":"390"},139.09090909090907,{"v":6322.314049586779,"d":"6,322"},{"v":90,"d":"90.0"},{"v":3272.727272727273,"d":"3,272.73"},72.00000000000001,{"v":4090.9090909090905,"d":"4,091"},0.8000000000000002,{"v":2778.8,"d":"2,778.8"}]
[17,{"$f":"IF($B29<=$D$11,($C29^(1/(1-$D29))*((B$35*$D29/$E$5)^($D29/(1-$D29)))*($C$8^($C$9/(1-$D29)))),\"\")","v":{"v":37.1900826446281,"d":"37"}},{"v":55.78512396694214,"d":"56"},{"v":74.3801652892562,"d":"74"},{"v":92.97520661157026,"d":"93"},{"v":111.57024793388433,"d":"112"},{"v":130.16528925619838,"d":"130"},{"v":148.76033057851242,"d":"149"},{"v":167.35537190082647,"d":"167"},{"v":185.95041322314054,"d":"186"},{"v":204.5454545454546,"d":"205"},{"v":223.14049586776866,"d":"223"},{"v":241.73553719008268,"d":"242"},{"v":260.3305785123967,"d":"260"},{"v":278.9256198347107,"d":"279"},{"v":297.5206611570248,"d":"298"},{"v":316.1157024793388,"d":"316"},{"v":334.7107438016529,"d":"335"},{"v":353.30578512396687,"d":"353"},{"v":371.9008264462809,"d":"372"},{"v":390.4958677685949,"d":"390"},147.27272727272725,{"v":6694.214876033057,"d":"6,694"},{"v":90,"d":"90.0"},{"v":3477.272727272728,"d":"3,477.27"},76.50000000000001,{"v":4090.9090909090905,"d":"4,091"},0.8500000000000002,{"v":2778.8,"d":"2,778.8"}]
[18,{"$f":"IF($B30<=$D$11,($C30^(1/(1-$D30))*((B$35*$D30/$E$5)^($D30/(1-$D30)))*($C$8^($C$9/(1-$D30)))),\"\")","v":{"v":37.1900826446281,"d":"37"}},{"v":55.78512396694214,"d":"56"},{"v":74.3801652892562,"d":"74"},{"v":92.97520661157026,"d":"93"},{"v":111.57024793388433,"d":"112"},{"v":130.16528925619838,"d":"130"},{"v":148.76033057851242,"d":"149"},{"v":167.35537190082647,"d":"167"},{"v":185.95041322314054,"d":"186"},{"v":204.5454545454546,"d":"205"},{"v":223.14049586776866,"d":"223"},{"v":241.73553719008268,"d":"242"},{"v":260.3305785123967,"d":"260"},{"v":278.9256198347107,"d":"279"},{"v":297.5206611570248,"d":"298"},{"v":316.1157024793388,"d":"316"},{"v":334.7107438016529,"d":"335"},{"v":353.30578512396687,"d":"353"},{"v":371.9008264462809,"d":"372"},{"v":390.4958677685949,"d":"390"},155.4545454545454,{"v":7066.115702479334,"d":"7,066"},{"v":90,"d":"90.0"},{"v":3681.8181818181824,"d":"3,681.82"},81.00000000000003,{"v":4090.9090909090905,"d":"4,091"},0.9000000000000002,{"v":2778.8,"d":"2,778.8"}]
[19,{"$f":"IF($B31<=$D$11,($C31^(1/(1-$D31))*((B$35*$D31/$E$5)^($D31/(1-$D31)))*($C$8^($C$9/(1-$D31)))),\"\")","v":{"v":37.1900826446281,"d":"37"}},{"v":55.78512396694214,"d":"56"},{"v":74.3801652892562,"d":"74"},{"v":92.97520661157026,"d":"93"},{"v":111.57024793388433,"d":"112"},{"v":130.16528925619838,"d":"130"},{"v":148.76033057851242,"d":"149"},{"v":167.35537190082647,"d":"167"},{"v":185.95041322314054,"d":"186"},{"v":204.5454545454546,"d":"205"},{"v":223.14049586776866,"d":"223"},{"v":241.73553719008268,"d":"242"},{"v":260.3305785123967,"d":"260"},{"v":278.9256198347107,"d":"279"},{"v":297.5206611570248,"d":"298"},{"v":316.1157024793388,"d":"316"},{"v":334.7107438016529,"d":"335"},{"v":353.30578512396687,"d":"353"},{"v":371.9008264462809,"d":"372"},{"v":390.4958677685949,"d":"390"},163.6363636363636,{"v":7438.016528925618,"d":"7,438"},{"v":90,"d":"90.0"},{"v":3886.3636363636374,"d":"3,886.36"},85.50000000000003,{"v":4090.9090909090905,"d":"4,091"},0.9500000000000003,{"v":2778.8,"d":"2,778.8"}]
[20,{"$f":"IF($B32<=$D$11,($C32^(1/(1-$D32))*((B$35*$D32/$E$5)^($D32/(1-$D32)))*($C$8^($C$9/(1-$D32)))),\"\")","v":{"v":37.1900826446281,"d":"37"}},{"v":55.78512396694214,"d":"56"},{"v":74.3801652892562,"d":"74"},{"v":92.97520661157026,"d":"93"},{"v":111.57024793388433,"d":"112"},{"v":130.16528925619838,"d":"130"},{"v":148.76033057851242,"d":"149"},{"v":167.35537190082647,"d":"167"},{"v":185.95041322314054,"d":"186"},{"v":204.5454545454546,"d":"205"},{"v":223.14049586776866,"d":"223"},{"v":241.73553719008268,"d":"242"},{"v":260.3305785123967,"d":"260"},{"v":278.9256198347107,"d":"279"},{"v":297.5206611570248,"d":"298"},{"v":316.1157024793388,"d":"316"},{"v":334.7107438016529,"d":"335"},{"v":353.30578512396687,"d":"353"},{"v":371.9008264462809,"d":"372"},{"v":390.4958677685949,"d":"390"},171.81818181818176,{"v":7809.917355371895,"d":"7,810"},{"v":90,"d":"90.0"},{"v":4090.9090909090914,"d":"4,090.91"},90.00000000000001,{"v":4090.9090909090905,"d":"4,091"},1.0000000000000002,{"v":2778.8,"d":"2,778.8"}]
[null,{"$f":"SUM(B36:B55)","v":{"v":743.801652892562,"d":"744"}},{"$f":"SUM(C36:C55)","v":{"v":1115.7024793388427,"d":"1,116"}},{"v":1487.603305785124,"d":"1,488"},{"v":1859.5041322314048,"d":"1,860"},{"v":2231.404958677686,"d":"2,231"},{"v":2603.305785123967,"d":"2,603"},{"v":2975.206611570248,"d":"2,975"},{"v":3347.1074380165287,"d":"3,347"},{"v":3719.0082644628096,"d":"3,719"},{"v":4090.9090909090905,"d":"4,091"},{"v":4462.809917355372,"d":"4,463"},{"v":4834.710743801654,"d":"4,835"},{"v":5206.611570247934,"d":"5,207"},{"v":5578.512396694212,"d":"5,579"},{"v":5950.413223140496,"d":"5,950"},{"v":6322.314049586779,"d":"6,322"},{"v":6694.214876033057,"d":"6,694"},{"v":7066.115702479334,"d":"7,066"},{"v":7438.016528925618,"d":"7,438"},{"v":7809.917355371895,"d":"7,810"}]
[]
[{"$nulls":11},"Función de demanda"]
[{"$nulls":10},"Ponderador","p","y","Ponderador","yline",null,"pline"]
[null,"RECTA PRESUPUESTAL",{"$nulls":5},"DEMANDA TOTAL BIEN 1",null,null,0,null,null,{"$f":"'Oculto prod'!M3","v":0},{"$f":"$C$62","v":{"v":90,"d":"90.0"}},{"$f":"$O$8*K60","v":0},{"$f":"$C$62*K60","v":0},{"$f":"$I$62","v":{"v":2778.8,"d":"2,778.8"}},{"$f":"$O$8","v":{"v":4090.9090909090905,"d":"4,090.91"}}]
[null,"m","p1","p2",{"$nulls":3},"Ponderador m","Demanda",{"$f":"($C$66*$A$66/C62)+(IF(C62<=$D$62,$A$69/C62,0))+($D$62/C62)+($C$77+(($A$75-$C$77*C62-$E$77*$D$62)/C62))","v":{"v":3473.2444444444445,"d":"3,473.2"}},0.05,null,null,{"$f":"'Oculto prod'!M4","v":{"v":0.09090909090909091,"d":"0.09"}},{"$f":"$C$62","v":{"v":90,"d":"90.0"}},{"$f":"$O$8*K61","v":{"v":204.54545454545453,"d":"204.55"}},{"$f":"$C$62*K61","v":{"v":4.5,"d":"4.50"}},{"$f":"$I$62","v":{"v":2778.8,"d":"2,778.8"}},{"$f":"$O$8","v":{"v":4090.9090909090905,"d":"4,090.91"}}]
[null,{"$f":"'Mercado parcial'!G8","v":{"v":500000,"d":"500,000.0"}},{"$f":"E4","v":{"v":90,"d":"90.0"}},{"$f":"'Mercado parcial'!I8","v":{"v":92,"d":"92.0"}},{"$nulls":3},{"$f":"H66+H69+H72+H75","v":{"v":1,"d":"1.0"}},{"$f":"I66+I69+I72+I75","v":{"v":2778.8,"d":"2,778.8"}},{"$f":"SUM(J63:J75)","v":3473.2444444444445},{"v":0.1,"d":"0.10"},null,null,{"$f":"'Oculto prod'!M5","v":{"v":0.18181818181818182,"d":"0.18"}},{"v":90,"d":"90.0"},{"v":409.09090909090907,"d":"409.09"},{"v":9,"d":"9.00"},{"v":2778.8,"d":"2,778.8"},{"v":4090.9090909090905,"d":"4,090.91"}]
[null,"Inserte los datos correspondientes",{"$nulls":5},{"$f":"IF(H62=1, \"Correcto\",\"Incorrecto, debe sumar 1\")","v":"Correcto"},null,null,0.15,null,null,{"$f":"'Oculto prod'!M6","v":{"v":0.2727272727272727,"d":"0.27"}},{"v":90,"d":"90.0"},{"v":613.6363636363635,"d":"613.64"},{"v":13.5,"d":"13.50"},{"v":2778.8,"d":"2,778.8"},{"v":4090.9090909090905,"d":"4,090.91"}]
[null,"FUNCIÓN COBB-DOUGLAS",{"$nulls":8},{"v":0.2,"d":"0.20"},{"$f":"$C$62*N64","v":{"v":32.72727272727273,"d":"32.73"}},{"$f":"($C$66*$A$66/L64)+(IF(L64<=$D$62,$A$69/L64,0))+($D$62/L64)+($C$77+($C$75/L64*($A$75-L64*$C$77-$D$62*$E$77)))","v":{"v":7641.699999999999,"d":"7,641.7"}},{"$f":"'Oculto prod'!M7","v":{"v":0.36363636363636365,"d":"0.36"}},{"v":90,"d":"90.0"},{"v":818.1818181818181,"d":"818.18"},{"v":18,"d":"18.00"},{"v":2778.8,"d":"2,778.8"},{"v":4090.9090909090905,"d":"4,090.91"}]
["m","v","a1","x1*","1-a1","x2*",null,"Ponderador","Demanda",null,0.25,{"v":40.909090909090914,"d":"40.91"},{"v":6113.36,"d":"6,113.4"},{"$f":"'Oculto prod'!M8","v":{"v":0.4545454545454546,"d":"0.45"}},{"v":90,"d":"90.0"},{"v":1022.7272727272726,"d":"1,022.73"},{"v":22.5,"d":"22.50"},{"v":2778.8,"d":"2,778.8"},{"v":4090.9090909090905,"d":"4,090.91"}]
[{"$f":"B62*H66","v":{"v":125000,"d":"125,000.0"}},{"$f":"D66^C66*F66^E66","v":{"v":686.8546597872781,"d":"686.9"}},{"$f":"'Mercado parcial'!H12","v":0.5},{"$f":"C66*A66/C62","v":{"v":694.4444444444445,"d":"694.4"}},{"$f":"1-C66","v":0.5},{"$f":"E66*A66/D62","v":{"v":679.3478260869565,"d":"679.3"}},null,{"$f":"'Mercado parcial'!M12","v":{"v":0.25,"d":"0.3"}},{"$f":"D66","v":{"v":694.4444444444445,"d":"694.4"}},{"$f":"($C$66*$A$66/C62)","v":{"v":694.4444444444445,"d":"694.4"}},{"v":0.3,"d":"0.30"},{"v":49.0909090909091,"d":"49.09"},{"v":5094.466666666665,"d":"5,094.5"},{"$f":"'Oculto prod'!M9","v":{"v":0.5454545454545455,"d":"0.55"}},{"v":90,"d":"90.0"},{"v":1227.272727272727,"d":"1,227.27"},{"v":27,"d":"27.00"},{"v":2778.8,"d":"2,778.8"},{"v":4090.9090909090905,"d":"4,090.91"}]
[null,"FUNCIÓN SUSTITUTOS PERFECTOS",{"$nulls":8},0.35,{"v":57.27272727272728,"d":"57.27"},{"v":4366.685714285713,"d":"4,366.7"},{"$f":"'Oculto prod'!M10","v":{"v":0.6363636363636365,"d":"0.64"}},{"v":90,"d":"90.0"},{"v":1431.8181818181815,"d":"1,431.82"},{"v":31.499999999999996,"d":"31.50"},{"v":2778.8,"d":"2,778.8"},{"v":4090.9090909090905,"d":"4,090.91"}]
["m","v","x1*","x2*","Rel. 1 a:",null,null,"Ponderador","Demanda",null,{"v":0.4,"d":"0.40"},{"v":65.45454545454547,"d":"65.45"},{"v":3820.8499999999995,"d":"3,820.9"},{"$f":"'Oculto prod'!M11","v":{"v":0.7272727272727274,"d":"0.73"}},{"v":90,"d":"90.0"},{"v":1636.3636363636363,"d":"1,636.36"},{"v":36,"d":"36.00"},{"v":2778.8,"d":"2,778.8"},{"v":4090.9090909090905,"d":"4,090.91"}]
[{"$f":"H69*B62","v":{"v":125000,"d":"125,000.0"}},{"$f":"C69+D69","v":{"v":1388.888888888889,"d":"1388.9"}},{"$f":"IF(C62<=D62,A69/C62,0)","v":{"v":1388.888888888889,"d":"1388.9"}},{"$f":"IF(C62<=D62,0,A69/D62)","v":{"v":0,"d":"0.0"}},{"$f":"'Mercado parcial'!J15","v":{"v":1,"d":"1.0"}},null,null,{"$f":"'Mercado parcial'!M15","v":{"v":0.25,"d":"0.3"}},{"$f":"C69","v":{"v":1388.888888888889,"d":"1,388.9"}},{"$f":"(IF(C62<=$D$62,$A$69/C62,0))","v":1388.888888888889},0.45,{"v":73.63636363636365,"d":"73.64"},{"v":3396.31111111111,"d":"3,396.3"},{"$f":"'Oculto prod'!M12","v":{"v":0.8181818181818183,"d":"0.82"}},{"v":90,"d":"90.0"},{"v":1840.9090909090908,"d":"1,840.91"},{"v":40.5,"d":"40.50"},{"v":2778.8,"d":"2,778.8"},{"v":4090.9090909090905,"d":"4,090.91"}]
[null,"FUNCIÓN CUASILINEAL",{"$nulls":8},{"v":0.5,"d":"0.50"},{"v":81.81818181818184,"d":"81.82"},{"v":3056.6799999999994,"d":"3,056.7"},{"$f":"'Oculto prod'!M13","v":{"v":0.9090909090909093,"d":"0.91"}},{"v":90,"d":"90.0"},{"v":2045.4545454545453,"d":"2,045.45"},{"v":45,"d":"45.00"},{"v":2778.8,"d":"2,778.8"},{"v":4090.9090909090905,"d":"4,090.91"}]
["m","v","x1*","x2*",{"$nulls":3},"Ponderador","Demanda",null,0.55,{"v":90.00000000000001,"d":"90.00"},{"v":2778.7999999999997,"d":"2,778.8"},{"$f":"'Oculto prod'!M14","v":{"v":1.0000000000000002,"d":"1.00"}},{"v":90,"d":"90.0"},{"v":2250,"d":"2,250.00"},{"v":49.50000000000001,"d":"49.50"},{"v":2778.8,"d":"2,778.8"},{"v":4090.9090909090905,"d":"4,090.91"}]
[{"$f":"B62*H72","v":{"v":125000,"d":"125,000.0"}},{"$f":"LOG(C72)+D72","v":{"v":1357.7051974918193,"d":"1357.7"}},{"$f":"D62/C62","v":{"v":1.0222222222222221,"d":"1.0"}},{"$f":"A72/D62-1","v":{"v":1357.695652173913,"d":"1357.7"}},{"$nulls":3},{"$f":"'Mercado parcial'!M18","v":{"v":0.25,"d":"0.3"}},{"$f":"C72","v":{"v":1.0222222222222221,"d":"1.0"}},{"$f":"($D$62/C62)","v":1.0222222222222221},{"v":0.6,"d":"0.60"},{"v":98.1818181818182,"d":"98.18"},{"v":1274.0851851851849,"d":"1,274.1"},{"$f":"'Oculto prod'!M15","v":{"v":1.090909090909091,"d":"1.09"}},{"v":90,"d":"90.0"},{"v":2454.545454545454,"d":"2,454.55"},{"v":54,"d":"54.00"},{"v":2778.8,"d":"2,778.8"},{"v":4090.9090909090905,"d":"4,090.91"}]
[null,"FUNCIÓN STONE-GEARY",{"$nulls":8},0.65,{"v":106.36363636363637,"d":"106.36"},{"v":1176.0786324786322,"d":"1,176.1"},{"$f":"'Oculto prod'!M16","v":{"v":1.1818181818181819,"d":"1.18"}},{"v":90,"d":"90.0"},{"v":2659.090909090909,"d":"2,659.09"},{"v":58.5,"d":"58.50"},{"v":2778.8,"d":"2,778.8"},{"v":4090.9090909090905,"d":"4,090.91"}]
["m","v","a2","x1*","1-a2","x2*",null,"Ponderador","Demanda",null,{"v":0.7,"d":"0.70"},{"v":114.54545454545455,"d":"114.55"},{"v":1092.0730158730157,"d":"1,092.1"},{"$f":"'Oculto prod'!M17","v":{"v":1.2727272727272727,"d":"1.27"}},{"v":90,"d":"90.0"},{"v":2863.636363636363,"d":"2,863.64"},{"v":62.99999999999999,"d":"63.00"},{"v":2778.8,"d":"2,778.8"},{"v":4090.9090909090905,"d":"4,090.91"}]
[{"$f":"B62*H75","v":{"v":125000,"d":"125,000.0"}},{"$f":"((D75-C77)^(C75))*((F75-E77)^(E75))","v":{"v":686.8546597872781,"d":"686.9"}},{"$f":"'Mercado parcial'!H21","v":0.5},{"$f":"C77+(C75*(A75-C77*C62-E77*D62)/C62)","v":{"v":694.4444444444445,"d":"694.4"}},{"$f":"1-C75","v":0.5},{"$f":"E77+(E75*(A75-C77*C62-E77*D62)/D62)","v":{"v":679.3478260869565,"d":"679.3"}},null,{"$f":"'Mercado parcial'!M21","v":{"v":0.25,"d":"0.3"}},{"$f":"D75","v":{"v":694.4444444444445,"d":"694.4"}},{"$f":"($C$77+(($A$75-$C$77*C62-$E$77*$D$62)/C62))","v":{"v":1388.888888888889,"d":"1,388.9"}},0.75,{"v":122.72727272727272,"d":"122.73"},{"v":1019.2681481481482,"d":"1,019.3"},{"$f":"'Oculto prod'!M18","v":{"v":1.3636363636363635,"d":"1.36"}},{"v":90,"d":"90.0"},{"v":3068.181818181818,"d":"3,068.18"},{"v":67.5,"d":"67.50"},{"v":2778.8,"d":"2,778.8"},{"v":4090.9090909090905,"d":"4,090.91"}]
[{"$f":"SUM(A75,A72,A69,A66)","v":{"v":500000,"d":"500,000.0"}},null,"s1",null,"s2",{"$nulls":5},{"v":0.8,"d":"0.80"},{"v":130.9090909090909,"d":"130.91"},{"v":955.5638888888889,"d":"955.6"},{"$f":"'Oculto prod'!M19","v":{"v":1.4545454545454544,"d":"1.45"}},{"v":90,"d":"90.0"},{"v":3272.7272727272725,"d":"3,272.73"},{"v":72,"d":"72.00"},{"v":2778.8,"d":"2,778.8"},{"v":4090.9090909090905,"d":"4,090.91"}]
[null,null,{"$f":"'Mercado parcial'!H23","v":0},null,{"$f":"'Mercado parcial'!J23","v":0},{"$nulls":5},0.85,{"v":139.09090909090907,"d":"139.09"},{"$f":"($C$66*$A$66/L77)+(IF(L77<=$D$62,$A$69/L77,0))+($D$62/L77)+($C$77+($C$75/L77*($A$75-L77*$C$77-$D$62*$E$77)))","v":{"v":899.3542483660133,"d":"899.4"}},{"$f":"'Oculto prod'!M20","v":{"v":1.5454545454545452,"d":"1.55"}},{"v":90,"d":"90.0"},{"v":3477.272727272727,"d":"3,477.27"},{"v":76.5,"d":"76.50"},{"v":2778.8,"d":"2,778.8"},{"v":4090.9090909090905,"d":"4,090.91"}]
[{"$nulls":10},{"v":0.9,"d":"0.90"},{"v":147.27272727272725,"d":"147.27"},{"$f":"($C$66*$A$66/L78)+(IF(L78<=$D$62,$A$69/L78,0))+($D$62/L78)+($C$77+($C$75/L78*($A$75-L78*$C$77-$D$62*$E$77)))","v":{"v":849.3901234567902,"d":"849.4"}},{"$f":"'Oculto prod'!M21","v":{"v":1.636363636363636,"d":"1.64"}},{"v":90,"d":"90.0"},{"v":3681.8181818181815,"d":"3,681.82"},{"v":81,"d":"81.00"},{"v":2778.8,"d":"2,778.8"},{"v":4090.9090909090905,"d":"4,090.91"}]
[{"$nulls":10},0.95,{"v":155.4545454545454,"d":"155.45"},{"v":804.6853801169593,"d":"804.7"},{"$f":"'Oculto prod'!M22","v":{"v":1.7272727272727268,"d":"1.73"}},{"v":90,"d":"90.0"},{"v":3886.363636363636,"d":"3,886.36"},{"v":85.5,"d":"85.50"},{"v":2778.8,"d":"2,778.8"},{"v":4090.9090909090905,"d":"4,090.91"}]
[{"$nulls":10},{"v":1,"d":"1.00"},{"v":163.6363636363636,"d":"163.64"},{"v":764.4511111111112,"d":"764.5"},{"$f":"'Oculto prod'!M23","v":{"v":1.8181818181818177,"d":"1.82"}},{"v":90,"d":"90.0"},{"v":4090.9090909090905,"d":"4,090.91"},{"v":90,"d":"90.00"},{"v":2778.8,"d":"2,778.8"},{"v":4090.9090909090905,"d":"4,090.91"}]
{"$rows_empty":20}
[{"$nulls":9},"Ponderador"]
[null,"x1",{"$f":"C133*(E133^(D133))*(C108^(C109))","v":{"v":168.58097595210882,"d":"168.6"}},"x1",{"$f":"((E104*D133)/E105)^(D133/(1-D133))*(E108)^(C109/(1-D133))*(C133^(1/(1-D133)))","v":{"v":168.58097595210884,"d":"168.6"}},{"$nulls":4},{"$f":"1/$J$24","v":{"v":0.09090909090909091,"d":"0.09"}}]
[null,"A min",{"$f":"C3","v":{"v":1,"d":"1.0"}},"p",{"$f":"(E104*C102)-(E105*E106+E107*E108)","v":{"v":3252.2999996524086,"d":"3,252.3"}},{"$nulls":4},{"$f":"J102+1/$J$24","v":{"v":0.18181818181818182,"d":"0.18"}},{"$f":"TRANSPOSE(J103:J122)","v":0.18181818181818182},0.2727272727272727,0.36363636363636365,0.4545454545454546,0.5454545454545455,0.6363636363636365,0.7272727272727274,0.8181818181818183,0.9090909090909093,1.0000000000000002,1.090909090909091,1.1818181818181819,1.2727272727272727,1.3636363636363635,1.4545454545454544,1.5454545454545452,1.636363636363636,1.7272727272727268,1.8181818181818177,1.9090909090909085]
[null,"Amax",{"$f":"C4","v":{"v":1,"d":"1.0"}},"p1",{"$f":"'Mercado parcial'!E14","v":{"v":74.17562941892788,"d":"74.2"}},"Se cambia",{"$nulls":3},{"$f":"J103+1/$J$24","v":{"v":0.2727272727272727,"d":"0.27"}}]
[null,"q1",{"$f":"E106","v":{"v":284.19545452965497,"d":"284.2"}},"w1",{"$f":"E5","v":{"v":22,"d":"22.0"}},{"$nulls":4},{"v":0.36363636363636365,"d":"0.36"}]
[null,"b min",{"$f":"C6","v":0.5},"q1",{"$f":"E133","v":{"v":284.19545452965497,"d":"284.2"}},{"$nulls":4},{"v":0.4545454545454546,"d":"0.45"}]
[null,"b max",{"$f":"C7","v":0.5},"w2",{"$f":"E7","v":{"v":30,"d":"30.0"}},{"$nulls":4},{"v":0.5454545454545455,"d":"0.55"},null,null,"P","Y","Y"]
[null,"q2",{"$f":"E108","v":{"v":100,"d":"100.0"}},"q2",{"$f":"E8","v":{"v":100,"d":"100.0"}},{"$nulls":4},{"v":0.6363636363636365,"d":"0.64"},null,"Empresa",{"$f":"E104","v":{"v":74.17562941892788,"d":"74.2"}},{"$f":"F111","v":{"v":3371.6195190421777,"d":"3,371.6"}},{"$f":"MAX(N108:N109)","v":{"v":3371.6195192296186,"d":"3,371.6"}}]
[null,"g",{"$f":"C9","v":0.5},{"$nulls":6},{"v":0.7272727272727274,"d":"0.73"},null,"Consumidores",{"$f":"C162","v":{"v":74.17562941892788,"d":"74.2"}},{"$f":"I162","v":{"v":3371.6195192296186,"d":"3,371.6"}}]
[{"$nulls":3},"No. Empresas","trabajadores","producción",{"$nulls":3},{"v":0.8181818181818183,"d":"0.82"},null,{"$f":"IF(N110<0,\"Exceso de demanda\",IF(N110=0,\"Equilibrio\", \"Exceso de oferta\"))","v":"Exceso de demanda"},null,{"$f":"N108-N109","v":{"v":-1.8744094631983899E-7,"d":"(0.0)"}}]
[null,"Número de vendedores",null,{"$f":"D11","v":20},{"$f":"SUM(E113:E132)","v":{"v":5683.909090593098,"d":"5,684"}},{"$f":"SUM(F113:F132)","v":{"v":3371.6195190421777,"d":"3,372"}},{"$nulls":3},{"v":0.9090909090909093,"d":"0.91"}]
[null,"Productor","A","a","q1","y",{"$nulls":3},{"v":1.0000000000000002,"d":"1.00"},null,null,"ecuación","objetivo"]
[null,1,{"$f":"C103","v":{"v":1,"d":"1.00"}},{"$f":"C106","v":{"v":0.5,"d":"0.50"}},{"$f":"IF(B113<=$D$111,($E$104*D113*F113/$E$105),\"\")","v":{"v":284.19545452965497,"d":"284.20"}},{"$f":"IF(B113<=$D$111,(C113^(1/(1-D113))*(($E$104*D113/$E$105)^(D113/(1-D113)))*($C$108^($C$109/(1-D113)))),\"\")","v":{"v":168.58097595210884,"d":"168.58"}},{"$nulls":3},{"v":1.090909090909091,"d":"1.09"},null,null,{"$f":"F111-I162","v":{"v":-1.8744094631983899E-7,"d":"(0.000000187)"}},0]
[null,2,{"$f":"IF(B113<$D$111,($C$104-$C$103)/($D$111-1)+C113,\"\")","v":{"v":1,"d":"1.00"}},{"$f":"IF(B113<$D$111,($C$107-$C$106)/($D$111-1)+D113,\"\")","v":{"v":0.5,"d":"0.50"}},{"$f":"IF(B114<=$D$111,($E$104*D114*F114/$E$105),\"\")","v":{"v":284.19545452965497,"d":"284.20"}},{"$f":"IF(B114<=$D$111,(C114^(1/(1-D114))*(($E$104*D114/$E$105)^(D114/(1-D114)))*($C$108^($C$109/(1-D114)))),\"\")","v":{"v":168.58097595210884,"d":"168.58"}},{"$nulls":3},{"v":1.1818181818181819,"d":"1.18"}]
[null,3,{"$f":"IF(B114<$D$111,($C$104-$C$103)/($D$111-1)+C114,\"\")","v":{"v":1,"d":"1.00"}},{"$f":"IF(B114<$D$111,($C$107-$C$106)/($D$111-1)+D114,\"\")","v":{"v":0.5,"d":"0.50"}},{"v":284.19545452965497,"d":"284.20"},{"v":168.58097595210884,"d":"168.58"},{"$nulls":3},{"v":1.2727272727272727,"d":"1.27"}]
[null,4,{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":284.19545452965497,"d":"284.20"},{"v":168.58097595210884,"d":"168.58"},{"$nulls":3},{"v":1.3636363636363635,"d":"1.36"}]
[null,5,{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":284.19545452965497,"d":"284.20"},{"v":168.58097595210884,"d":"168.58"},{"$nulls":3},{"v":1.4545454545454544,"d":"1.45"}]
[null,6,{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":284.19545452965497,"d":"284.20"},{"v":168.58097595210884,"d":"168.58"},{"$nulls":3},{"v":1.5454545454545452,"d":"1.55"}]
[null,7,{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":284.19545452965497,"d":"284.20"},{"v":168.58097595210884,"d":"168.58"},{"$nulls":3},{"v":1.636363636363636,"d":"1.64"}]
[null,8,{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":284.19545452965497,"d":"284.20"},{"v":168.58097595210884,"d":"168.58"},{"$nulls":3},{"v":1.7272727272727268,"d":"1.73"}]
[null,9,{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":284.19545452965497,"d":"284.20"},{"v":168.58097595210884,"d":"168.58"},{"$nulls":3},{"v":1.8181818181818177,"d":"1.82"}]
[null,10,{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":284.19545452965497,"d":"284.20"},{"v":168.58097595210884,"d":"168.58"},{"$nulls":3},{"v":1.9090909090909085,"d":"1.91"}]
[null,11,{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":284.19545452965497,"d":"284.20"},{"v":168.58097595210884,"d":"168.58"}]
[null,12,{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":284.19545452965497,"d":"284.20"},{"v":168.58097595210884,"d":"168.58"},{"$nulls":3},11]
[null,13,{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":284.19545452965497,"d":"284.20"},{"v":168.58097595210884,"d":"168.58"}]
[null,14,{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":284.19545452965497,"d":"284.20"},{"v":168.58097595210884,"d":"168.58"}]
[null,15,{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":284.19545452965497,"d":"284.20"},{"v":168.58097595210884,"d":"168.58"}]
[null,16,{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":284.19545452965497,"d":"284.20"},{"v":168.58097595210884,"d":"168.58"}]
[null,17,{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":284.19545452965497,"d":"284.20"},{"v":168.58097595210884,"d":"168.58"}]
[null,18,{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":284.19545452965497,"d":"284.20"},{"v":168.58097595210884,"d":"168.58"}]
[null,19,{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":284.19545452965497,"d":"284.20"},{"v":168.58097595210884,"d":"168.58"}]
[null,20,{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":284.19545452965497,"d":"284.20"},{"v":168.58097595210884,"d":"168.58"}]
[null,null,{"$f":"MEDIAN(C113:C132)","v":{"v":1,"d":"1.00"}},{"$f":"MEDIAN(D113:D132)","v":{"v":0.5,"d":"0.50"}},{"$f":"$E$104*D133*F133/$E$105","v":{"v":284.19545452965497,"d":"284.20"}},{"$f":"C133^(1/(1-D133))*(($E$104*D133/$E$105)^(D133/(1-D133)))*($C$108^($C$109/(1-D133)))","v":{"v":168.58097595210884,"d":"168.58"}}]
[null,"precios",{"$nulls":19},"Oferta"]
["empresas",{"$f":"B35","v":{"v":16.363636363636363,"d":"16.36"}},{"$f":"C35","v":{"v":24.545454545454543,"d":"24.55"}},{"v":32.72727272727273,"d":"32.73"},{"v":40.909090909090914,"d":"40.91"},{"v":49.0909090909091,"d":"49.09"},{"v":57.27272727272728,"d":"57.27"},{"v":65.45454545454547,"d":"65.45"},{"v":73.63636363636365,"d":"73.64"},{"v":81.81818181818184,"d":"81.82"},{"v":90.00000000000001,"d":"90.00"},{"v":98.1818181818182,"d":"98.18"},{"v":106.36363636363637,"d":"106.36"},{"v":114.54545454545455,"d":"114.55"},{"v":122.72727272727272,"d":"122.73"},{"v":130.9090909090909,"d":"130.91"},{"v":139.09090909090907,"d":"139.09"},{"v":147.27272727272725,"d":"147.27"},{"v":155.4545454545454,"d":"155.45"},{"v":163.6363636363636,"d":"163.64"},{"v":171.81818181818176,"d":"171.82"},"Precios","Producción","Pline",null,"Yline",null,"Ponderador"]
[{"$f":"B113","v":1},{"$f":"IF($B113<=$D$111,($C113^(1/(1-$D113))*((B$135*$D113/$E$105)^($D113/(1-$D113)))*($C$108^($C$109/(1-$D113)))),\"\")","v":{"v":37.1900826446281,"d":"37"}},{"$f":"IF($B113<=$D$111,($C113^(1/(1-$D113))*((C$135*$D113/$E$105)^($D113/(1-$D113)))*($C$108^($C$109/(1-$D113)))),\"\")","v":{"v":55.78512396694214,"d":"56"}},{"v":74.3801652892562,"d":"74"},{"v":92.97520661157026,"d":"93"},{"v":111.57024793388433,"d":"112"},{"v":130.16528925619838,"d":"130"},{"v":148.76033057851242,"d":"149"},{"v":167.35537190082647,"d":"167"},{"v":185.95041322314054,"d":"186"},{"v":204.5454545454546,"d":"205"},{"v":223.14049586776866,"d":"223"},{"v":241.73553719008268,"d":"242"},{"v":260.3305785123967,"d":"260"},{"v":278.9256198347107,"d":"279"},{"v":297.5206611570248,"d":"298"},{"v":316.1157024793388,"d":"316"},{"v":334.7107438016529,"d":"335"},{"v":353.30578512396687,"d":"353"},{"v":371.9008264462809,"d":"372"},{"v":390.4958677685949,"d":"390"},{"$f":"TRANSPOSE(B135:U135)","v":{"v":16.363636363636363,"d":"16"}},{"$f":"TRANSPOSE(B156:U156)","v":{"v":743.801652892562,"d":"744"}},{"$f":"$E$104","v":{"v":74.17562941892788,"d":"74.2"}},{"$f":"$F$111*AB136","v":{"v":168.5809759521089,"d":"168.58"}},{"$f":"AB136*$E$104","v":3.7087814709463944},{"$f":"$F$111","v":{"v":3371.6195190421777,"d":"3,372"}},{"$f":"1/20","v":0.05},{"$f":"$N$109","v":{"v":3371.6195192296186,"d":"3,371.6"}}]
[2,{"$f":"IF($B114<=$D$111,($C114^(1/(1-$D114))*((B$135*$D114/$E$105)^($D114/(1-$D114)))*($C$108^($C$109/(1-$D114)))),\"\")","v":{"v":37.1900826446281,"d":"37"}},{"v":55.78512396694214,"d":"56"},{"v":74.3801652892562,"d":"74"},{"v":92.97520661157026,"d":"93"},{"v":111.57024793388433,"d":"112"},{"v":130.16528925619838,"d":"130"},{"v":148.76033057851242,"d":"149"},{"v":167.35537190082647,"d":"167"},{"v":185.95041322314054,"d":"186"},{"v":204.5454545454546,"d":"205"},{"v":223.14049586776866,"d":"223"},{"v":241.73553719008268,"d":"242"},{"v":260.3305785123967,"d":"260"},{"v":278.9256198347107,"d":"279"},{"v":297.5206611570248,"d":"298"},{"v":316.1157024793388,"d":"316"},{"$f":"IF($B114<=$D$111,($C114^(1/(1-$D114))*((R$135*$D114/$E$105)^($D114/(1-$D114)))*($C$108^($C$109/(1-$D114)))),\"\")","v":{"v":334.7107438016529,"d":"335"}},{"v":353.30578512396687,"d":"353"},{"v":371.9008264462809,"d":"372"},{"v":390.4958677685949,"d":"390"},24.545454545454543,{"v":1115.7024793388427,"d":"1,116"},{"$f":"$E$104","v":{"v":74.17562941892788,"d":"74.2"}},{"$f":"$F$111*AB137","v":{"v":337.1619519042178,"d":"337.16"}},{"$f":"AB137*$E$104","v":7.417562941892789},{"$f":"$F$111","v":{"v":3371.6195190421777,"d":"3,372"}},{"$f":"AB136+1/20","v":0.1},{"$f":"$N$109","v":{"v":3371.6195192296186,"d":"3,371.6"}}]
[3,{"v":37.1900826446281,"d":"37"},{"v":55.78512396694214,"d":"56"},{"v":74.3801652892562,"d":"74"},{"v":92.97520661157026,"d":"93"},{"v":111.57024793388433,"d":"112"},{"v":130.16528925619838,"d":"130"},{"v":148.76033057851242,"d":"149"},{"v":167.35537190082647,"d":"167"},{"v":185.95041322314054,"d":"186"},{"v":204.5454545454546,"d":"205"},{"v":223.14049586776866,"d":"223"},{"v":241.73553719008268,"d":"242"},{"v":260.3305785123967,"d":"260"},{"v":278.9256198347107,"d":"279"},{"v":297.5206611570248,"d":"298"},{"v":316.1157024793388,"d":"316"},{"$f":"IF($B115<=$D$111,($C115^(1/(1-$D115))*((R$135*$D115/$E$105)^($D115/(1-$D115)))*($C$108^($C$109/(1-$D115)))),\"\")","v":{"v":334.7107438016529,"d":"335"}},{"v":353.30578512396687,"d":"353"},{"v":371.9008264462809,"d":"372"},{"v":390.4958677685949,"d":"390"},32.72727272727273,{"v":1487.603305785124,"d":"1,488"},{"v":74.17562941892788,"d":"74.2"},{"v":505.74292785632673,"d":"505.74"},11.126344412839185,{"v":3371.6195190421777,"d":"3,372"},{"$f":"AB137+1/20","v":0.15000000000000002},{"v":3371.6195192296186,"d":"3,371.6"}]
[4,{"v":37.1900826446281,"d":"37"},{"v":55.78512396694214,"d":"56"},{"v":74.3801652892562,"d":"74"},{"v":92.97520661157026,"d":"93"},{"v":111.57024793388433,"d":"112"},{"v":130.16528925619838,"d":"130"},{"v":148.76033057851242,"d":"149"},{"v":167.35537190082647,"d":"167"},{"v":185.95041322314054,"d":"186"},{"v":204.5454545454546,"d":"205"},{"v":223.14049586776866,"d":"223"},{"v":241.73553719008268,"d":"242"},{"v":260.3305785123967,"d":"260"},{"v":278.9256198347107,"d":"279"},{"v":297.5206611570248,"d":"298"},{"v":316.1157024793388,"d":"316"},{"$f":"IF($B116<=$D$111,($C116^(1/(1-$D116))*((R$135*$D116/$E$105)^($D116/(1-$D116)))*($C$108^($C$109/(1-$D116)))),\"\")","v":{"v":334.7107438016529,"d":"335"}},{"v":353.30578512396687,"d":"353"},{"v":371.9008264462809,"d":"372"},{"v":390.4958677685949,"d":"390"},40.909090909090914,{"v":1859.5041322314048,"d":"1,860"},{"v":74.17562941892788,"d":"74.2"},{"v":674.3239038084356,"d":"674.32"},14.835125883785578,{"v":3371.6195190421777,"d":"3,372"},0.2,{"v":3371.6195192296186,"d":"3,371.6"}]
[5,{"v":37.1900826446281,"d":"37"},{"v":55.78512396694214,"d":"56"},{"v":74.3801652892562,"d":"74"},{"v":92.97520661157026,"d":"93"},{"v":111.57024793388433,"d":"112"},{"v":130.16528925619838,"d":"130"},{"v":148.76033057851242,"d":"149"},{"v":167.35537190082647,"d":"167"},{"v":185.95041322314054,"d":"186"},{"v":204.5454545454546,"d":"205"},{"v":223.14049586776866,"d":"223"},{"v":241.73553719008268,"d":"242"},{"v":260.3305785123967,"d":"260"},{"v":278.9256198347107,"d":"279"},{"v":297.5206611570248,"d":"298"},{"v":316.1157024793388,"d":"316"},{"$f":"IF($B117<=$D$111,($C117^(1/(1-$D117))*((R$135*$D117/$E$105)^($D117/(1-$D117)))*($C$108^($C$109/(1-$D117)))),\"\")","v":{"v":334.7107438016529,"d":"335"}},{"v":353.30578512396687,"d":"353"},{"v":371.9008264462809,"d":"372"},{"v":390.4958677685949,"d":"390"},49.0909090909091,{"v":2231.404958677686,"d":"2,231"},{"v":74.17562941892788,"d":"74.2"},{"v":842.9048797605444,"d":"842.90"},18.54390735473197,{"v":3371.6195190421777,"d":"3,372"},0.25,{"v":3371.6195192296186,"d":"3,371.6"}]
[6,{"v":37.1900826446281,"d":"37"},{"v":55.78512396694214,"d":"56"},{"v":74.3801652892562,"d":"74"},{"v":92.97520661157026,"d":"93"},{"v":111.57024793388433,"d":"112"},{"v":130.16528925619838,"d":"130"},{"v":148.76033057851242,"d":"149"},{"v":167.35537190082647,"d":"167"},{"v":185.95041322314054,"d":"186"},{"v":204.5454545454546,"d":"205"},{"v":223.14049586776866,"d":"223"},{"v":241.73553719008268,"d":"242"},{"v":260.3305785123967,"d":"260"},{"v":278.9256198347107,"d":"279"},{"v":297.5206611570248,"d":"298"},{"v":316.1157024793388,"d":"316"},{"$f":"IF($B118<=$D$111,($C118^(1/(1-$D118))*((R$135*$D118/$E$105)^($D118/(1-$D118)))*($C$108^($C$109/(1-$D118)))),\"\")","v":{"v":334.7107438016529,"d":"335"}},{"v":353.30578512396687,"d":"353"},{"v":371.9008264462809,"d":"372"},{"v":390.4958677685949,"d":"390"},57.27272727272728,{"v":2603.305785123967,"d":"2,603"},{"v":74.17562941892788,"d":"74.2"},{"v":1011.4858557126532,"d":"1,011.49"},22.252688825678366,{"v":3371.6195190421777,"d":"3,372"},0.3,{"v":3371.6195192296186,"d":"3,371.6"}]
[7,{"v":37.1900826446281,"d":"37"},{"v":55.78512396694214,"d":"56"},{"v":74.3801652892562,"d":"74"},{"v":92.97520661157026,"d":"93"},{"v":111.57024793388433,"d":"112"},{"v":130.16528925619838,"d":"130"},{"v":148.76033057851242,"d":"149"},{"v":167.35537190082647,"d":"167"},{"v":185.95041322314054,"d":"186"},{"v":204.5454545454546,"d":"205"},{"v":223.14049586776866,"d":"223"},{"v":241.73553719008268,"d":"242"},{"v":260.3305785123967,"d":"260"},{"v":278.9256198347107,"d":"279"},{"v":297.5206611570248,"d":"298"},{"v":316.1157024793388,"d":"316"},{"$f":"IF($B119<=$D$111,($C119^(1/(1-$D119))*((R$135*$D119/$E$105)^($D119/(1-$D119)))*($C$108^($C$109/(1-$D119)))),\"\")","v":{"v":334.7107438016529,"d":"335"}},{"v":353.30578512396687,"d":"353"},{"v":371.9008264462809,"d":"372"},{"v":390.4958677685949,"d":"390"},65.45454545454547,{"v":2975.206611570248,"d":"2,975"},{"v":74.17562941892788,"d":"74.2"},{"v":1180.066831664762,"d":"1,180.07"},25.961470296624757,{"v":3371.6195190421777,"d":"3,372"},0.35,{"v":3371.6195192296186,"d":"3,371.6"}]
[8,{"v":37.1900826446281,"d":"37"},{"v":55.78512396694214,"d":"56"},{"v":74.3801652892562,"d":"74"},{"v":92.97520661157026,"d":"93"},{"v":111.57024793388433,"d":"112"},{"v":130.16528925619838,"d":"130"},{"v":148.76033057851242,"d":"149"},{"v":167.35537190082647,"d":"167"},{"v":185.95041322314054,"d":"186"},{"v":204.5454545454546,"d":"205"},{"v":223.14049586776866,"d":"223"},{"v":241.73553719008268,"d":"242"},{"v":260.3305785123967,"d":"260"},{"v":278.9256198347107,"d":"279"},{"v":297.5206611570248,"d":"298"},{"v":316.1157024793388,"d":"316"},{"$f":"IF($B120<=$D$111,($C120^(1/(1-$D120))*((R$135*$D120/$E$105)^($D120/(1-$D120)))*($C$108^($C$109/(1-$D120)))),\"\")","v":{"v":334.7107438016529,"d":"335"}},{"v":353.30578512396687,"d":"353"},{"v":371.9008264462809,"d":"372"},{"v":390.4958677685949,"d":"390"},73.63636363636365,{"v":3347.1074380165287,"d":"3,347"},{"v":74.17562941892788,"d":"74.2"},{"v":1348.647807616871,"d":"1,348.65"},29.670251767571152,{"v":3371.6195190421777,"d":"3,372"},0.39999999999999997,{"v":3371.6195192296186,"d":"3,371.6"}]
[9,{"v":37.1900826446281,"d":"37"},{"v":55.78512396694214,"d":"56"},{"v":74.3801652892562,"d":"74"},{"v":92.97520661157026,"d":"93"},{"v":111.57024793388433,"d":"112"},{"v":130.16528925619838,"d":"130"},{"v":148.76033057851242,"d":"149"},{"v":167.35537190082647,"d":"167"},{"v":185.95041322314054,"d":"186"},{"v":204.5454545454546,"d":"205"},{"v":223.14049586776866,"d":"223"},{"v":241.73553719008268,"d":"242"},{"v":260.3305785123967,"d":"260"},{"v":278.9256198347107,"d":"279"},{"v":297.5206611570248,"d":"298"},{"v":316.1157024793388,"d":"316"},{"$f":"IF($B121<=$D$111,($C121^(1/(1-$D121))*((R$135*$D121/$E$105)^($D121/(1-$D121)))*($C$108^($C$109/(1-$D121)))),\"\")","v":{"v":334.7107438016529,"d":"335"}},{"v":353.30578512396687,"d":"353"},{"v":371.9008264462809,"d":"372"},{"v":390.4958677685949,"d":"390"},81.81818181818184,{"v":3719.0082644628096,"d":"3,719"},{"v":74.17562941892788,"d":"74.2"},{"v":1517.22878356898,"d":"1,517.23"},33.37903323851754,{"v":3371.6195190421777,"d":"3,372"},0.44999999999999996,{"v":3371.6195192296186,"d":"3,371.6"}]
[10,{"v":37.1900826446281,"d":"37"},{"v":55.78512396694214,"d":"56"},{"v":74.3801652892562,"d":"74"},{"v":92.97520661157026,"d":"93"},{"v":111.57024793388433,"d":"112"},{"v":130.16528925619838,"d":"130"},{"v":148.76033057851242,"d":"149"},{"v":167.35537190082647,"d":"167"},{"v":185.95041322314054,"d":"186"},{"v":204.5454545454546,"d":"205"},{"v":223.14049586776866,"d":"223"},{"v":241.73553719008268,"d":"242"},{"v":260.3305785123967,"d":"260"},{"v":278.9256198347107,"d":"279"},{"v":297.5206611570248,"d":"298"},{"v":316.1157024793388,"d":"316"},{"$f":"IF($B122<=$D$111,($C122^(1/(1-$D122))*((R$135*$D122/$E$105)^($D122/(1-$D122)))*($C$108^($C$109/(1-$D122)))),\"\")","v":{"v":334.7107438016529,"d":"335"}},{"v":353.30578512396687,"d":"353"},{"v":371.9008264462809,"d":"372"},{"v":390.4958677685949,"d":"390"},90.00000000000001,{"v":4090.9090909090905,"d":"4,091"},{"v":74.17562941892788,"d":"74.2"},{"v":1685.8097595210886,"d":"1,685.81"},37.087814709463935,{"v":3371.6195190421777,"d":"3,372"},0.49999999999999994,{"v":3371.6195192296186,"d":"3,371.6"}]
[11,{"v":37.1900826446281,"d":"37"},{"v":55.78512396694214,"d":"56"},{"v":74.3801652892562,"d":"74"},{"v":92.97520661157026,"d":"93"},{"v":111.57024793388433,"d":"112"},{"v":130.16528925619838,"d":"130"},{"v":148.76033057851242,"d":"149"},{"v":167.35537190082647,"d":"167"},{"v":185.95041322314054,"d":"186"},{"v":204.5454545454546,"d":"205"},{"v":223.14049586776866,"d":"223"},{"v":241.73553719008268,"d":"242"},{"v":260.3305785123967,"d":"260"},{"v":278.9256198347107,"d":"279"},{"v":297.5206611570248,"d":"298"},{"v":316.1157024793388,"d":"316"},{"$f":"IF($B123<=$D$111,($C123^(1/(1-$D123))*((R$135*$D123/$E$105)^($D123/(1-$D123)))*($C$108^($C$109/(1-$D123)))),\"\")","v":{"v":334.7107438016529,"d":"335"}},{"v":353.30578512396687,"d":"353"},{"v":371.9008264462809,"d":"372"},{"v":390.4958677685949,"d":"390"},98.1818181818182,{"v":4462.809917355372,"d":"4,463"},{"v":74.17562941892788,"d":"74.2"},{"v":1854.3907354731975,"d":"1,854.39"},40.79659618041033,{"v":3371.6195190421777,"d":"3,372"},0.5499999999999999,{"v":3371.6195192296186,"d":"3,371.6"}]
[12,{"v":37.1900826446281,"d":"37"},{"v":55.78512396694214,"d":"56"},{"v":74.3801652892562,"d":"74"},{"v":92.97520661157026,"d":"93"},{"v":111.57024793388433,"d":"112"},{"v":130.16528925619838,"d":"130"},{"v":148.76033057851242,"d":"149"},{"v":167.35537190082647,"d":"167"},{"v":185.95041322314054,"d":"186"},{"v":204.5454545454546,"d":"205"},{"v":223.14049586776866,"d":"223"},{"v":241.73553719008268,"d":"242"},{"v":260.3305785123967,"d":"260"},{"v":278.9256198347107,"d":"279"},{"v":297.5206611570248,"d":"298"},{"v":316.1157024793388,"d":"316"},{"$f":"IF($B124<=$D$111,($C124^(1/(1-$D124))*((R$135*$D124/$E$105)^($D124/(1-$D124)))*($C$108^($C$109/(1-$D124)))),\"\")","v":{"v":334.7107438016529,"d":"335"}},{"v":353.30578512396687,"d":"353"},{"v":371.9008264462809,"d":"372"},{"v":390.4958677685949,"d":"390"},106.36363636363637,{"v":4834.710743801654,"d":"4,835"},{"v":74.17562941892788,"d":"74.2"},{"v":2022.9717114253065,"d":"2,022.97"},44.50537765135673,{"v":3371.6195190421777,"d":"3,372"},0.6,{"v":3371.6195192296186,"d":"3,371.6"}]
[13,{"v":37.1900826446281,"d":"37"},{"v":55.78512396694214,"d":"56"},{"v":74.3801652892562,"d":"74"},{"v":92.97520661157026,"d":"93"},{"v":111.57024793388433,"d":"112"},{"v":130.16528925619838,"d":"130"},{"v":148.76033057851242,"d":"149"},{"v":167.35537190082647,"d":"167"},{"v":185.95041322314054,"d":"186"},{"v":204.5454545454546,"d":"205"},{"v":223.14049586776866,"d":"223"},{"v":241.73553719008268,"d":"242"},{"v":260.3305785123967,"d":"260"},{"v":278.9256198347107,"d":"279"},{"v":297.5206611570248,"d":"298"},{"v":316.1157024793388,"d":"316"},{"$f":"IF($B125<=$D$111,($C125^(1/(1-$D125))*((R$135*$D125/$E$105)^($D125/(1-$D125)))*($C$108^($C$109/(1-$D125)))),\"\")","v":{"v":334.7107438016529,"d":"335"}},{"v":353.30578512396687,"d":"353"},{"v":371.9008264462809,"d":"372"},{"v":390.4958677685949,"d":"390"},114.54545454545455,{"v":5206.611570247934,"d":"5,207"},{"v":74.17562941892788,"d":"74.2"},{"v":2191.5526873774156,"d":"2,191.55"},48.21415912230312,{"v":3371.6195190421777,"d":"3,372"},0.65,{"v":3371.6195192296186,"d":"3,371.6"}]
[14,{"v":37.1900826446281,"d":"37"},{"v":55.78512396694214,"d":"56"},{"v":74.3801652892562,"d":"74"},{"v":92.97520661157026,"d":"93"},{"v":111.57024793388433,"d":"112"},{"v":130.16528925619838,"d":"130"},{"v":148.76033057851242,"d":"149"},{"v":167.35537190082647,"d":"167"},{"v":185.95041322314054,"d":"186"},{"v":204.5454545454546,"d":"205"},{"v":223.14049586776866,"d":"223"},{"v":241.73553719008268,"d":"242"},{"v":260.3305785123967,"d":"260"},{"v":278.9256198347107,"d":"279"},{"v":297.5206611570248,"d":"298"},{"v":316.1157024793388,"d":"316"},{"$f":"IF($B126<=$D$111,($C126^(1/(1-$D126))*((R$135*$D126/$E$105)^($D126/(1-$D126)))*($C$108^($C$109/(1-$D126)))),\"\")","v":{"v":334.7107438016529,"d":"335"}},{"v":353.30578512396687,"d":"353"},{"v":371.9008264462809,"d":"372"},{"v":390.4958677685949,"d":"390"},122.72727272727272,{"v":5578.512396694212,"d":"5,579"},{"v":74.17562941892788,"d":"74.2"},{"v":2360.1336633295246,"d":"2,360.13"},51.92294059324952,{"v":3371.6195190421777,"d":"3,372"},0.7000000000000001,{"v":3371.6195192296186,"d":"3,371.6"}]
[15,{"v":37.1900826446281,"d":"37"},{"v":55.78512396694214,"d":"56"},{"v":74.3801652892562,"d":"74"},{"v":92.97520661157026,"d":"93"},{"v":111.57024793388433,"d":"112"},{"v":130.16528925619838,"d":"130"},{"v":148.76033057851242,"d":"149"},{"v":167.35537190082647,"d":"167"},{"v":185.95041322314054,"d":"186"},{"v":204.5454545454546,"d":"205"},{"v":223.14049586776866,"d":"223"},{"v":241.73553719008268,"d":"242"},{"v":260.3305785123967,"d":"260"},{"v":278.9256198347107,"d":"279"},{"v":297.5206611570248,"d":"298"},{"v":316.1157024793388,"d":"316"},{"$f":"IF($B127<=$D$111,($C127^(1/(1-$D127))*((R$135*$D127/$E$105)^($D127/(1-$D127)))*($C$108^($C$109/(1-$D127)))),\"\")","v":{"v":334.7107438016529,"d":"335"}},{"v":353.30578512396687,"d":"353"},{"v":371.9008264462809,"d":"372"},{"v":390.4958677685949,"d":"390"},130.9090909090909,{"v":5950.413223140496,"d":"5,950"},{"v":74.17562941892788,"d":"74.2"},{"v":2528.7146392816335,"d":"2,528.71"},55.63172206419592,{"v":3371.6195190421777,"d":"3,372"},0.7500000000000001,{"v":3371.6195192296186,"d":"3,371.6"}]
[16,{"v":37.1900826446281,"d":"37"},{"v":55.78512396694214,"d":"56"},{"v":74.3801652892562,"d":"74"},{"v":92.97520661157026,"d":"93"},{"v":111.57024793388433,"d":"112"},{"v":130.16528925619838,"d":"130"},{"v":148.76033057851242,"d":"149"},{"v":167.35537190082647,"d":"167"},{"v":185.95041322314054,"d":"186"},{"v":204.5454545454546,"d":"205"},{"v":223.14049586776866,"d":"223"},{"v":241.73553719008268,"d":"242"},{"v":260.3305785123967,"d":"260"},{"v":278.9256198347107,"d":"279"},{"v":297.5206611570248,"d":"298"},{"v":316.1157024793388,"d":"316"},{"$f":"IF($B128<=$D$111,($C128^(1/(1-$D128))*((R$135*$D128/$E$105)^($D128/(1-$D128)))*($C$108^($C$109/(1-$D128)))),\"\")","v":{"v":334.7107438016529,"d":"335"}},{"v":353.30578512396687,"d":"353"},{"v":371.9008264462809,"d":"372"},{"v":390.4958677685949,"d":"390"},139.09090909090907,{"v":6322.314049586779,"d":"6,322"},{"v":74.17562941892788,"d":"74.2"},{"v":2697.295615233743,"d":"2,697.30"},59.34050353514232,{"v":3371.6195190421777,"d":"3,372"},0.8000000000000002,{"v":3371.6195192296186,"d":"3,371.6"}]
[17,{"v":37.1900826446281,"d":"37"},{"v":55.78512396694214,"d":"56"},{"v":74.3801652892562,"d":"74"},{"v":92.97520661157026,"d":"93"},{"v":111.57024793388433,"d":"112"},{"v":130.16528925619838,"d":"130"},{"v":148.76033057851242,"d":"149"},{"v":167.35537190082647,"d":"167"},{"v":185.95041322314054,"d":"186"},{"v":204.5454545454546,"d":"205"},{"v":223.14049586776866,"d":"223"},{"v":241.73553719008268,"d":"242"},{"$f":"IF($B129<=$D$111,($C129^(1/(1-$D129))*((N$135*$D129/$E$105)^($D129/(1-$D129)))*($C$108^($C$109/(1-$D129)))),\"\")","v":{"v":260.3305785123967,"d":"260"}},{"v":278.9256198347107,"d":"279"},{"v":297.5206611570248,"d":"298"},{"v":316.1157024793388,"d":"316"},{"v":334.7107438016529,"d":"335"},{"v":353.30578512396687,"d":"353"},{"v":371.9008264462809,"d":"372"},{"v":390.4958677685949,"d":"390"},147.27272727272725,{"v":6694.214876033057,"d":"6,694"},{"v":74.17562941892788,"d":"74.2"},{"v":2865.876591185852,"d":"2,865.88"},63.049285006088716,{"v":3371.6195190421777,"d":"3,372"},0.8500000000000002,{"v":3371.6195192296186,"d":"3,371.6"}]
[18,{"v":37.1900826446281,"d":"37"},{"$f":"IF($B130<=$D$111,($C130^(1/(1-$D130))*((C$135*$D130/$E$105)^($D130/(1-$D130)))*($C$108^($C$109/(1-$D130)))),\"\")","v":{"v":55.78512396694214,"d":"56"}},{"v":74.3801652892562,"d":"74"},{"v":92.97520661157026,"d":"93"},{"v":111.57024793388433,"d":"112"},{"v":130.16528925619838,"d":"130"},{"v":148.76033057851242,"d":"149"},{"v":167.35537190082647,"d":"167"},{"v":185.95041322314054,"d":"186"},{"v":204.5454545454546,"d":"205"},{"v":223.14049586776866,"d":"223"},{"v":241.73553719008268,"d":"242"},{"v":260.3305785123967,"d":"260"},{"v":278.9256198347107,"d":"279"},{"v":297.5206611570248,"d":"298"},{"v":316.1157024793388,"d":"316"},{"v":334.7107438016529,"d":"335"},{"v":353.30578512396687,"d":"353"},{"v":371.9008264462809,"d":"372"},{"v":390.4958677685949,"d":"390"},155.4545454545454,{"v":7066.115702479334,"d":"7,066"},{"v":74.17562941892788,"d":"74.2"},{"v":3034.4575671379607,"d":"3,034.46"},66.75806647703511,{"v":3371.6195190421777,"d":"3,372"},0.9000000000000002,{"v":3371.6195192296186,"d":"3,371.6"}]
[19,{"v":37.1900826446281,"d":"37"},{"$f":"IF($B131<=$D$111,($C131^(1/(1-$D131))*((C$135*$D131/$E$105)^($D131/(1-$D131)))*($C$108^($C$109/(1-$D131)))),\"\")","v":{"v":55.78512396694214,"d":"56"}},{"v":74.3801652892562,"d":"74"},{"v":92.97520661157026,"d":"93"},{"v":111.57024793388433,"d":"112"},{"v":130.16528925619838,"d":"130"},{"v":148.76033057851242,"d":"149"},{"v":167.35537190082647,"d":"167"},{"v":185.95041322314054,"d":"186"},{"v":204.5454545454546,"d":"205"},{"v":223.14049586776866,"d":"223"},{"v":241.73553719008268,"d":"242"},{"v":260.3305785123967,"d":"260"},{"v":278.9256198347107,"d":"279"},{"v":297.5206611570248,"d":"298"},{"v":316.1157024793388,"d":"316"},{"v":334.7107438016529,"d":"335"},{"v":353.30578512396687,"d":"353"},{"v":371.9008264462809,"d":"372"},{"v":390.4958677685949,"d":"390"},163.6363636363636,{"v":7438.016528925618,"d":"7,438"},{"v":74.17562941892788,"d":"74.2"},{"v":3203.0385430900697,"d":"3,203.04"},70.4668479479815,{"v":3371.6195190421777,"d":"3,372"},0.9500000000000003,{"v":3371.6195192296186,"d":"3,371.6"}]
[20,{"v":37.1900826446281,"d":"37"},{"$f":"IF($B132<=$D$111,($C132^(1/(1-$D132))*((C$135*$D132/$E$105)^($D132/(1-$D132)))*($C$108^($C$109/(1-$D132)))),\"\")","v":{"v":55.78512396694214,"d":"56"}},{"v":74.3801652892562,"d":"74"},{"v":92.97520661157026,"d":"93"},{"v":111.57024793388433,"d":"112"},{"v":130.16528925619838,"d":"130"},{"v":148.76033057851242,"d":"149"},{"v":167.35537190082647,"d":"167"},{"v":185.95041322314054,"d":"186"},{"v":204.5454545454546,"d":"205"},{"v":223.14049586776866,"d":"223"},{"v":241.73553719008268,"d":"242"},{"v":260.3305785123967,"d":"260"},{"v":278.9256198347107,"d":"279"},{"v":297.5206611570248,"d":"298"},{"v":316.1157024793388,"d":"316"},{"v":334.7107438016529,"d":"335"},{"v":353.30578512396687,"d":"353"},{"v":371.9008264462809,"d":"372"},{"v":390.4958677685949,"d":"390"},171.81818181818176,{"v":7809.917355371895,"d":"7,810"},{"v":74.17562941892788,"d":"74.2"},{"v":3371.6195190421786,"d":"3,371.62"},74.1756294189279,{"v":3371.6195190421777,"d":"3,372"},1.0000000000000002,{"v":3371.6195192296186,"d":"3,371.6"}]
[null,{"$f":"SUM(B136:B155)","v":{"v":743.801652892562,"d":"744"}},{"$f":"SUM(C136:C155)","v":{"v":1115.7024793388427,"d":"1,116"}},{"$f":"SUM(D136:D155)","v":{"v":1487.603305785124,"d":"1,488"}},{"$f":"SUM(E136:E155)","v":{"v":1859.5041322314048,"d":"1,860"}},{"$f":"SUM(F136:F155)","v":{"v":2231.404958677686,"d":"2,231"}},{"$f":"SUM(G136:G155)","v":{"v":2603.305785123967,"d":"2,603"}},{"$f":"SUM(H136:H155)","v":{"v":2975.206611570248,"d":"2,975"}},{"$f":"SUM(I136:I155)","v":{"v":3347.1074380165287,"d":"3,347"}},{"$f":"SUM(J136:J155)","v":{"v":3719.0082644628096,"d":"3,719"}},{"$f":"SUM(K136:K155)","v":{"v":4090.9090909090905,"d":"4,091"}},{"$f":"SUM(L136:L155)","v":{"v":4462.809917355372,"d":"4,463"}},{"$f":"SUM(M136:M155)","v":{"v":4834.710743801654,"d":"4,835"}},{"$f":"SUM(N136:N155)","v":{"v":5206.611570247934,"d":"5,207"}},{"$f":"SUM(O136:O155)","v":{"v":5578.512396694212,"d":"5,579"}},{"$f":"SUM(P136:P155)","v":{"v":5950.413223140496,"d":"5,950"}},{"$f":"SUM(Q136:Q155)","v":{"v":6322.314049586779,"d":"6,322"}},{"$f":"SUM(R136:R155)","v":{"v":6694.214876033057,"d":"6,694"}},{"$f":"SUM(S136:S155)","v":{"v":7066.115702479334,"d":"7,066"}},{"$f":"SUM(T136:T155)","v":{"v":7438.016528925618,"d":"7,438"}},{"$f":"SUM(U136:U155)","v":{"v":7809.917355371895,"d":"7,810"}}]
[]
[{"$nulls":11},"Función de demanda"]
[{"$nulls":10},"Ponderador","p","y","Ponderador","yline",null,"pline"]
[null,"RECTA PRESUPUESTAL",{"$nulls":5},"DEMANDA TOTAL BIEN 1",null,null,0,null,null,{"$f":"N60","v":0},{"$f":"$C$162","v":{"v":74.17562941892788,"d":"74.2"}},{"$f":"$I$162*K160","v":0},{"$f":"$C$162*K160","v":0},{"$f":"$I$162","v":{"v":3371.6195192296186,"d":"3,371.6"}},{"$f":"$O$108","v":{"v":3371.6195192296186,"d":"3,371.62"}}]
[null,"m","p1","p2","P*",null,null,"Ponderador m","Demanda",{"$f":"($C$66*$A$66/C162)+(IF(C162<=$D$62,$A$69/C162,0))+($D$62/C162)+($C$77+(($A$75-$C$77*C162-$E$77*$D$62)/C162))","v":{"v":4214.214324148813,"d":"4,214.2"}},0.05,{"$f":"$C$162*N161","v":{"v":6.743239038084353,"d":"6.74"}},{"$f":"($C$166*$A$166/L161)+(IF(L161>$D$162,0,$A$169/L161))+($D$162/L161)+($C$177+($C$175/L161*($A$175-L161*$C$177-$D$162*$E$177)))","v":{"v":37087.8147115258,"d":"37,087.81"}},{"$f":"N61","v":{"v":0.09090909090909091,"d":"0.09"}},{"$f":"$C$162","v":{"v":74.17562941892788,"d":"74.2"}},{"$f":"$I$162*K161","v":{"v":168.58097596148093,"d":"168.58"}},{"$f":"$C$162*K161","v":{"v":3.7087814709463944,"d":"3.71"}},{"$f":"$I$162","v":{"v":3371.6195192296186,"d":"3,371.6"}},{"$f":"$O$108","v":{"v":3371.6195192296186,"d":"3,371.62"}}]
[null,{"$f":"B62","v":{"v":500000,"d":"500,000.0"}},{"$f":"E104","v":{"v":74.17562941892788,"d":"74.2"}},{"$f":"D62","v":{"v":92,"d":"92.0"}},{"$f":"E104","v":{"v":74.17562941892788,"d":"74.2"}},null,null,{"$f":"H166+H169+H172+H175","v":{"v":1,"d":"1.0"}},{"$f":"I166+I169+I172+I175","v":{"v":3371.6195192296186,"d":"3,371.6"}},{"$f":"SUM(J163:J175)","v":4214.214324148813},{"v":0.1,"d":"0.10"},{"$f":"$C$162*N162","v":{"v":13.486478076168707,"d":"13.49"}},{"$f":"($C$166*$A$166/L162)+(IF(L162>$D$162,0,$A$169/L162))+($D$162/L162)+($C$177+($C$175/L162*($A$175-L162*$C$177-$D$162*$E$177)))","v":{"v":18543.9073557629,"d":"18,543.91"}},{"v":0.18181818181818182,"d":"0.18"},{"v":74.17562941892788,"d":"74.2"},{"v":337.16195192296186,"d":"337.16"},{"v":7.417562941892789,"d":"7.42"},{"v":3371.6195192296186,"d":"3,371.6"},{"v":3371.6195192296186,"d":"3,371.62"}]
[null,"Inserte los datos correspondientes",{"$nulls":5},{"$f":"IF(H162=1, \"Correcto\",\"Incorrecto, debe sumar 1\")","v":"Correcto"},null,null,0.15,{"v":20.229717114253056,"d":"20.23"},{"v":12362.604903841939,"d":"12,362.60"},{"v":0.2727272727272727,"d":"0.27"},{"v":74.17562941892788,"d":"74.2"},{"v":505.7429278844428,"d":"505.74"},{"v":11.126344412839183,"d":"11.13"},{"v":3371.6195192296186,"d":"3,371.6"},{"v":3371.6195192296186,"d":"3,371.62"}]
[null,"FUNCIÓN COBB-DOUGLAS",{"$nulls":8},{"v":0.2,"d":"0.20"},{"v":26.972956152337414,"d":"26.97"},{"v":9271.95367788145,"d":"9,271.95"},{"v":0.36363636363636365,"d":"0.36"},{"v":74.17562941892788,"d":"74.2"},{"v":674.3239038459237,"d":"674.32"},{"v":14.835125883785578,"d":"14.84"},{"v":3371.6195192296186,"d":"3,371.6"},{"v":3371.6195192296186,"d":"3,371.62"}]
["m","v","a1","x1*","1-a1","x2*",null,"Ponderador","Demanda",null,0.25,{"v":33.71619519042177,"d":"33.72"},{"v":7417.56294230516,"d":"7,417.56"},{"v":0.4545454545454546,"d":"0.45"},{"v":74.17562941892788,"d":"74.2"},{"v":842.9048798074047,"d":"842.90"},{"v":18.54390735473197,"d":"18.54"},{"v":3371.6195192296186,"d":"3,371.6"},{"v":3371.6195192296186,"d":"3,371.62"}]
[{"$f":"B162*H166","v":{"v":125000,"d":"125,000.0"}},{"$f":"D166^C166*F166^E166","v":{"v":756.5810921467823,"d":"756.6"}},{"$f":"C66","v":0.5},{"$f":"C166*A166/C162","v":{"v":842.5948049191944,"d":"842.6"}},{"$f":"1-C166","v":0.5},{"$f":"E166*A166/D162","v":{"v":679.3478260869565,"d":"679.3"}},null,{"$f":"H66","v":{"v":0.25,"d":"0.3"}},{"$f":"D166","v":{"v":842.5948049191944,"d":"842.6"}},{"$f":"($C$66*$A$66/C162)","v":{"v":842.5948049191944,"d":"842.6"}},{"v":0.3,"d":"0.30"},{"v":40.459434228506126,"d":"40.46"},{"v":6181.302451920967,"d":"6,181.30"},{"v":0.5454545454545455,"d":"0.55"},{"v":74.17562941892788,"d":"74.2"},{"v":1011.4858557688856,"d":"1,011.49"},{"v":22.252688825678366,"d":"22.25"},{"v":3371.6195192296186,"d":"3,371.6"},{"v":3371.6195192296186,"d":"3,371.62"}]
[null,"FUNCIÓN SUSTITUTOS PERFECTOS",{"$nulls":8},0.35,{"v":47.20267326659048,"d":"47.20"},{"v":5298.259244503686,"d":"5,298.26"},{"v":0.6363636363636365,"d":"0.64"},{"v":74.17562941892788,"d":"74.2"},{"v":1180.0668317303664,"d":"1,180.07"},{"v":25.961470296624757,"d":"25.96"},{"v":3371.6195192296186,"d":"3,371.6"},{"v":3371.6195192296186,"d":"3,371.62"}]
["m","v","x1*","x2*","Rel. 1 a:",null,null,"Ponderador","Demanda",null,{"v":0.4,"d":"0.40"},{"v":53.945912304674835,"d":"53.95"},{"v":4635.976838940725,"d":"4,635.98"},{"v":0.7272727272727274,"d":"0.73"},{"v":74.17562941892788,"d":"74.2"},{"v":1348.6478076918474,"d":"1,348.65"},{"v":29.670251767571155,"d":"29.67"},{"v":3371.6195192296186,"d":"3,371.6"},{"v":3371.6195192296186,"d":"3,371.62"}]
[{"$f":"H169*B162","v":{"v":125000,"d":"125,000.0"}},{"$f":"C169+D169","v":{"v":1685.1896098383888,"d":"1685.2"}},{"$f":"IF(E104>D162,0,A169/C162)","v":{"v":1685.1896098383888,"d":"1685.2"}},{"$f":"IF(C162<=D162,0,A169/D162)","v":{"v":0,"d":"0.0"}},{"$f":"E69","v":{"v":1,"d":"1.0"}},null,null,{"$f":"H69","v":{"v":0.25,"d":"0.3"}},{"$f":"C169","v":{"v":1685.1896098383888,"d":"1,685.2"}},{"$f":"(IF(C162>$D$62,0,$A$69/C162))","v":1685.1896098383888},0.45,{"v":60.68915134275919,"d":"60.69"},{"v":4120.868301280644,"d":"4,120.87"},{"v":0.8181818181818183,"d":"0.82"},{"v":74.17562941892788,"d":"74.2"},{"v":1517.2287836533285,"d":"1,517.23"},{"v":33.37903323851755,"d":"33.38"},{"v":3371.6195192296186,"d":"3,371.6"},{"v":3371.6195192296186,"d":"3,371.62"}]
[null,"FUNCIÓN CUASILINEAL",{"$nulls":8},{"v":0.5,"d":"0.50"},{"v":67.43239038084354,"d":"67.43"},{"v":3708.78147115258,"d":"3,708.78"},{"v":0.9090909090909093,"d":"0.91"},{"v":74.17562941892788,"d":"74.2"},{"v":1685.8097596148093,"d":"1,685.81"},{"v":37.08781470946394,"d":"37.09"},{"v":3371.6195192296186,"d":"3,371.6"},{"v":3371.6195192296186,"d":"3,371.62"}]
["m","v","x1*","x2*",{"$nulls":3},"Ponderador","Demanda",null,0.55,{"v":74.1756294189279,"d":"74.18"},{"v":3371.619519229618,"d":"3,371.62"},{"v":1.0000000000000002,"d":"1.00"},{"v":74.17562941892788,"d":"74.2"},{"v":1854.3907355762904,"d":"1,854.39"},{"v":40.79659618041034,"d":"40.80"},{"v":3371.6195192296186,"d":"3,371.6"},{"v":3371.6195192296186,"d":"3,371.62"}]
[{"$f":"B162*H172","v":{"v":125000,"d":"125,000.0"}},{"$f":"LOG(C172)+D172","v":{"v":1357.7891787610388,"d":"1357.8"}},{"$f":"D162/C162","v":{"v":1.2402995528410543,"d":"1.2"}},{"$f":"A172/D162-1","v":{"v":1357.695652173913,"d":"1357.7"}},{"$nulls":3},{"$f":"H72","v":{"v":0.25,"d":"0.3"}},{"$f":"C172","v":{"v":1.2402995528410543,"d":"1.2"}},{"$f":"($D$62/C162)","v":1.2402995528410543},{"v":0.6,"d":"0.60"},{"v":80.91886845701225,"d":"80.92"},{"v":3090.6512259604833,"d":"3,090.65"},{"v":1.090909090909091,"d":"1.09"},{"v":74.17562941892788,"d":"74.2"},{"v":2022.9717115377712,"d":"2,022.97"},{"v":44.50537765135673,"d":"44.51"},{"v":3371.6195192296186,"d":"3,371.6"},{"v":3371.6195192296186,"d":"3,371.62"}]
[null,"FUNCIÓN STONE-GEARY",{"$nulls":8},0.65,{"v":87.66210749509659,"d":"87.66"},{"v":2852.908823963524,"d":"2,852.91"},{"v":1.1818181818181819,"d":"1.18"},{"v":74.17562941892788,"d":"74.2"},{"v":2191.552687499252,"d":"2,191.55"},{"v":48.21415912230312,"d":"48.21"},{"v":3371.6195192296186,"d":"3,371.6"},{"v":3371.6195192296186,"d":"3,371.62"}]
["m","v","a2","x1*","1-a2","x2*",null,"Ponderador","Demanda",null,{"v":0.7,"d":"0.70"},{"v":94.40534653318095,"d":"94.41"},{"v":1325.0520716645378,"d":"1,325.05"},{"v":1.2727272727272727,"d":"1.27"},{"v":74.17562941892788,"d":"74.2"},{"v":2360.133663460733,"d":"2,360.13"},{"v":51.922940593249514,"d":"51.92"},{"v":3371.6195192296186,"d":"3,371.6"},{"v":3371.6195192296186,"d":"3,371.62"}]
[{"$f":"B162*H175","v":{"v":125000,"d":"125,000.0"}},{"$f":"((D175-C177)^(C175))*((F175-E177)^(E175))","v":{"v":756.5810921467823,"d":"756.6"}},{"$f":"C75","v":0.5},{"$f":"C177+(C175*(A175-C177*C162-E177*D162)/C162)","v":{"v":842.5948049191944,"d":"842.6"}},{"$f":"1-C175","v":0.5},{"$f":"E177+(E175*(A175-C177*C162-E177*D162)/D162)","v":{"v":679.3478260869565,"d":"679.3"}},null,{"$f":"H75","v":{"v":0.25,"d":"0.3"}},{"$f":"D175","v":{"v":842.5948049191944,"d":"842.6"}},{"$f":"($C$77+(($A$75-$C$77*C162-$E$77*$D$62)/C162))","v":{"v":1685.1896098383888,"d":"1,685.2"}},0.75,{"v":101.14858557126529,"d":"101.15"},{"v":1236.715266886902,"d":"1,236.72"},{"v":1.3636363636363635,"d":"1.36"},{"v":74.17562941892788,"d":"74.2"},{"v":2528.714639422214,"d":"2,528.71"},{"v":55.63172206419591,"d":"55.63"},{"v":3371.6195192296186,"d":"3,371.6"},{"v":3371.6195192296186,"d":"3,371.62"}]
[{"$f":"SUM(A175,A172,A169,A166)","v":{"v":500000,"d":"500,000.0"}},null,"s1",null,"s2",{"$nulls":5},{"v":0.8,"d":"0.80"},{"v":107.89182460934964,"d":"107.89"},{"v":1159.4205627064707,"d":"1,159.42"},{"v":1.4545454545454544,"d":"1.45"},{"v":74.17562941892788,"d":"74.2"},{"v":2697.295615383695,"d":"2,697.30"},{"v":59.34050353514231,"d":"59.34"},{"v":3371.6195192296186,"d":"3,371.6"},{"v":3371.6195192296186,"d":"3,371.62"}]
[null,null,{"$f":"C77","v":0},null,{"$f":"E77","v":0},{"$nulls":5},0.85,{"v":114.63506364743398,"d":"114.64"},{"v":1091.219353135502,"d":"1,091.22"},{"v":1.5454545454545452,"d":"1.55"},{"v":74.17562941892788,"d":"74.2"},{"v":2865.8765913451757,"d":"2,865.88"},{"v":63.0492850060887,"d":"63.05"},{"v":3371.6195192296186,"d":"3,371.6"},{"v":3371.6195192296186,"d":"3,371.62"}]
[{"$nulls":10},{"v":0.9,"d":"0.90"},{"v":121.37830268551834,"d":"121.38"},{"v":1030.5960557390852,"d":"1,030.60"},{"v":1.636363636363636,"d":"1.64"},{"v":74.17562941892788,"d":"74.2"},{"v":3034.457567306657,"d":"3,034.46"},{"v":66.7580664770351,"d":"66.76"},{"v":3371.6195192296186,"d":"3,371.6"},{"v":3371.6195192296186,"d":"3,371.62"}]
[{"$nulls":10},0.95,{"v":128.1215417236027,"d":"128.12"},{"v":976.3541580686069,"d":"976.35"},{"v":1.7272727272727268,"d":"1.73"},{"v":74.17562941892788,"d":"74.2"},{"v":3203.0385432681373,"d":"3,203.04"},{"v":70.46684794798149,"d":"70.47"},{"v":3371.6195192296186,"d":"3,371.6"},{"v":3371.6195192296186,"d":"3,371.62"}]
[{"$nulls":10},{"v":1,"d":"1.00"},{"v":134.86478076168703,"d":"134.86"},{"v":927.5364501651767,"d":"927.54"},{"v":1.8181818181818177,"d":"1.82"},{"v":74.17562941892788,"d":"74.2"},{"v":3371.6195192296186,"d":"3,371.62"},{"v":74.17562941892788,"d":"74.18"},{"v":3371.6195192296186,"d":"3,371.6"},{"v":3371.6195192296186,"d":"3,371.62"}]

{"sheet":"Mercadogral","index":9,"n_rows":36,"n_cols":14,"rows_kept":36,"hidden":true,"merged":[[0,0,0,4],[0,6,0,13],[1,0,1,4],[3,1,3,2],[3,3,3,4],[6,12,6,13],[10,3,11,3],[14,1,14,3],[15,1,15,3],[16,1,16,3],[17,1,17,3],[24,7,24,10],[27,7,27,8],[28,7,28,8],[29,7,29,8],[32,12,32,13],[33,7,33,8],[33,12,33,13],[34,7,34,8],[34,12,34,13],[35,7,35,8],[35,12,35,13]]}
["FUNCIÓN DE OFERTA",{"$nulls":5},"FUNCIÓN DE DEMANDA"]
[]
[null,"Toma de decisión de la empresa mediana"]
[null,"Función de producción",null,"Isobeneficio",null,null,"RECTA PRESUPUESTAL",{"$nulls":5},"DEMANDA TOTAL BIEN 1"]
[null,"y",{"$f":"'Oculto mercadogral'!C2","v":{"v":104,"d":"104.0"}},"p",{"$f":"'Oculto mercadogral'!E3","v":{"v":-4188.8,"d":"-4,188.8"}},null,"m","p1","p2",{"$f":"E7","v":{"v":30,"d":"30.0"}},null,null,"Ponderador m","Demanda"]
[null,"A mínimo",{"v":2,"d":"2.0"},"p1",15.6,null,{"$f":"'Oculto mercadogral'!B62","v":{"v":16224.000000000002,"d":"16,224.0"}},{"$f":"'Oculto mercadogral'!C62","v":15.6},{"v":22,"d":"22.0"},{"$f":"C9*E6*C6*E10^C12","v":156},null,null,{"$f":"M10+M13+M16+M19","v":{"v":0.9999999999999999,"d":"1.0"}},{"$f":"N10+N13+N16+N19","v":{"v":461.87179487179503,"d":"461.9"}}]
[null,"A máximo",{"v":2,"d":"2.0"},"w1",{"v":30,"d":"30.0"},null,"Inserte los datos correspondientes",null,null,{"$f":"E10^C12","v":10},null,null,{"$f":"IF(M6=1, \"Correcto\",\"Incorrecto, debe sumar 1\")","v":"Correcto"}]
[null,"q1",{"$f":"'Oculto mercadogral'!C5","v":{"v":27.04,"d":"27.0"}},"q1",{"$f":"'Oculto mercadogral'!E6","v":{"v":27.04,"d":"27.0"}},null,"FUNCIÓN COBB-DOUGLAS",null,null,{"$f":"C6*(J5/J6)^(1/(C9-1))*J7","v":540.8}]
[null,"b, mínimo",0.5,"w2",{"v":50,"d":"50.0"},null,"v(p1,m)","a1","x1*","1-a1","x2*",null,"Ponderador de m","Demanda"]
[null,"b, máximo",0.5,"q2",{"$f":"C11","v":{"v":100,"d":"100.0"}},null,{"$f":"'Oculto mercadogral'!B66","v":{"v":175.1516745307024,"d":"175.2"}},0.5,{"$f":"'Oculto mercadogral'!D66","v":{"v":208.00000000000006,"d":"208.0"}},{"$f":"'Oculto mercadogral'!E66","v":0.5},{"$f":"'Oculto mercadogral'!F66","v":{"v":147.49090909090913,"d":"147.5"}},null,0.4,{"$f":"I10","v":{"v":208.00000000000006,"d":"208.0"}}]
[null,"q2",{"v":100,"d":"100.0"},"Precio de equilibrio",null,null,"FUNCIÓN SUSTITUTOS PERFECTOS"]
[null,"g",0.5,null,{"v":6.892639659483506,"d":"6.9"},null,"v(p1,p2,m)","x1*","x2*","Rel. 1 a:",null,null,"Ponderador de m","Demanda"]
[null,null,"Inserte los datos correspondientes",{"$nulls":3},{"$f":"'Oculto mercadogral'!B69","v":{"v":312.00000000000006,"d":"312.0"}},{"$f":"'Oculto mercadogral'!C69","v":{"v":312.00000000000006,"d":"312.0"}},{"$f":"'Oculto mercadogral'!D69","v":{"v":0,"d":"0.0"}},{"v":1,"d":"1.0"},null,null,0.3,{"$f":"H13","v":{"v":312.00000000000006,"d":"312.0"}}]
[null,"Función de oferta de la industria",{"$nulls":4},"FUNCIÓN CUASILINEAL"]
[null,"Número de productores",null,null,20,null,"v(p1,p2)","x1*","x2*",{"$nulls":3},"Ponderador de m","Demanda"]
[null,"Producción de la industria",null,null,{"$f":"'Oculto mercadogral'!$F$11","v":{"v":2080,"d":"2,080.0"}},null,{"$f":"'Oculto mercadogral'!B72","v":{"v":146.64020717337687,"d":"146.6"}},{"$f":"'Oculto mercadogral'!C72","v":{"v":1.4102564102564104,"d":"1.4"}},{"$f":"'Oculto mercadogral'!D72","v":{"v":146.49090909090913,"d":"146.5"}},{"$nulls":3},0.2,{"$f":"H16","v":{"v":1.4102564102564104,"d":"1.4"}}]
[null,"q1",null,null,{"$f":"'Oculto mercadogral'!E11","v":{"v":540.8000000000001,"d":"540.8"}},null,"FUNCIÓN STONE-GEARY"]
[null,"Masa salarial",null,null,{"$f":"E17*E7","v":{"v":16224.000000000002,"d":"16,224.0"}},null,"v(p1,p2,m)","a2","x1*","1-a2","x2*",null,"Ponderador de m","Demanda"]
[{"$nulls":6},{"$f":"'Oculto mercadogral'!B75","v":{"$error":"#NUM!"}},0.5,{"$f":"'Oculto mercadogral'!D75","v":{"v":-59.53846153846155,"d":"(59.5)"}},{"$f":"'Oculto mercadogral'!E75","v":0.5},{"$f":"'Oculto mercadogral'!F75","v":{"v":115.96363636363637,"d":"116.0"}},null,0.1,{"$f":"I19","v":{"v":-59.53846153846155,"d":"(59.5)"}}]
[{"$nulls":7},"s1",null,"s2"]
[{"$nulls":7},{"v":200,"d":"200.0"},null,{"v":300,"d":"300.0"}]
[]
[]
[]
[{"$nulls":7},"EL MERCADO"]
[]
[{"$nulls":9},"Precio","Cantidad"]
[{"$nulls":7},"Productores",null,{"$f":"'Oculto mercadogral'!M8","v":15.6},{"$f":"'Oculto mercadogral'!N8","v":{"v":2080,"d":"2,080.0"}}]
[{"$nulls":7},{"$f":"'Oculto mercadogral'!L9","v":"Consumidores"},null,{"$f":"'Oculto mercadogral'!M9","v":15.6},{"$f":"'Oculto mercadogral'!N9","v":{"v":461.87179487179503,"d":"461.9"}}]
[{"$nulls":7},{"$f":"'Oculto mercadogral'!L10","v":"Exceso de oferta"},null,null,{"$f":"'Oculto mercadogral'!N10","v":{"v":1618.128205128205,"d":"1,618.13"}}]
[]
[{"$nulls":9},"Precio de","Cantidad"]
[{"$nulls":9},"equilibrio","de equilibrio",null,"Títulos"]
[{"$nulls":7},{"$f":"H28","v":"Productores"},null,{"$f":"'Oculto mercadogral'!M13","v":{"v":6.892639659483506,"d":"6.9"}},{"$f":"'Oculto mercadogral'!N13","v":{"v":919.0186212644675,"d":"919.0"}},null,"Valores de equilibrio"]
[{"$nulls":7},{"$f":"H29","v":"Consumidores"},null,{"$f":"'Oculto mercadogral'!M14","v":{"v":6.892639659483506,"d":"6.9"}},{"$f":"'Oculto mercadogral'!N14","v":{"v":919.0185877819442,"d":"919.0"}},null,"Resultados"]
[{"$nulls":7},{"$f":"IF(K36<-0.1,\"Exceso de demanda\",(IF(K36>1,\"Exceso de oferta\",\"Equilibrio\")))","v":"Equilibrio"},null,null,{"$f":"'Oculto mercadogral'!F111-'Oculto mercadogral'!I162","v":{"v":3.3482523235761619E-5,"d":"0.0"}},null,"Insertar datos "]

{"sheet":"Oculto mercadogral","index":10,"n_rows":180,"n_cols":30,"rows_kept":180,"hidden":true,"merged":[[62,7,62,8],[162,7,162,8]]}
[{"$nulls":9},"Ponderador"]
[null,"x1",{"$f":"C33*(E33^(D33))*(C8^(C9))","v":{"v":104,"d":"104.0"}},"x1",{"$f":"((E4*D33)/E5)^(D33/(1-D33))*(E8)^(C9/(1-D33))*(C33^(1/(1-D33)))","v":{"v":104,"d":"104.0"}},{"$nulls":4},{"$f":"1/$J$24","v":{"v":0.09090909090909091,"d":"0.09"}}]
[null,"A min",{"$f":"Mercadogral!C6","v":{"v":2,"d":"2.0"}},"p",{"$f":"(E4*C2)-(E5*E6+E7*E8)","v":{"v":-4188.8,"d":"-4,188.8"}},{"$nulls":4},{"$f":"J2+1/$J$24","v":{"v":0.18181818181818182,"d":"0.18"}},{"$f":"TRANSPOSE(J3:J22)","v":0.18181818181818182},0.2727272727272727,0.36363636363636365,0.4545454545454546,0.5454545454545455,0.6363636363636365,0.7272727272727274,0.8181818181818183,0.9090909090909093,1.0000000000000002,1.090909090909091,1.1818181818181819,1.2727272727272727,1.3636363636363635,1.4545454545454544,1.5454545454545452,1.636363636363636,1.7272727272727268,1.8181818181818177,1.9090909090909085]
[null,"Amax",{"$f":"Mercadogral!$C$7","v":2},"p1",{"$f":"Mercadogral!E6","v":15.6},{"$nulls":4},{"$f":"J3+1/$J$24","v":{"v":0.2727272727272727,"d":"0.27"}}]
[null,"q1",{"$f":"E6","v":{"v":27.04,"d":"27.0"}},"w1",{"$f":"Mercadogral!E7","v":{"v":30,"d":"30.0"}},{"$nulls":4},{"v":0.36363636363636365,"d":"0.36"}]
[null,"b min",{"$f":"Mercadogral!C9","v":0.5},"q1",{"$f":"E33","v":{"v":27.04,"d":"27.0"}},{"$f":"(E5/C6*E4*C3*(C8^(C9)))^(1/(C6-1))","v":2.853568558696764E-9},{"$nulls":3},{"v":0.4545454545454546,"d":"0.45"}]
[null,"b max",{"$f":"Mercadogral!$C$10","v":0.5},"w2",{"$f":"Mercadogral!E9","v":{"v":50,"d":"50.0"}},{"$nulls":4},{"v":0.5454545454545455,"d":"0.55"},null,null,"P","Y","Y"]
[null,"q2",{"$f":"E8","v":{"v":100,"d":"100.0"}},"q2",{"$f":"Mercadogral!C11","v":{"v":100,"d":"100.0"}},{"$nulls":4},{"v":0.6363636363636365,"d":"0.64"},null,"Empresa",{"$f":"E4","v":15.6},{"$f":"F11","v":{"v":2080,"d":"2,080.0"}},{"$f":"MAX(N8:N9)","v":{"v":2080,"d":"2,080.0"}}]
[null,"g",{"$f":"Mercadogral!C12","v":0.5},{"$nulls":6},{"v":0.7272727272727274,"d":"0.73"},null,"Consumidores",{"$f":"C62","v":15.6},{"$f":"I62","v":{"v":461.87179487179503,"d":"461.9"}}]
[{"$nulls":3},"No. Empresas","trabajadores","producción",{"$nulls":3},{"v":0.8181818181818183,"d":"0.82"},null,{"$f":"IF(N10<0,\"Exceso de demanda\",IF(N10=0,\"Equilibrio\", \"Exceso de oferta\"))","v":"Exceso de oferta"},null,{"$f":"N8-N9","v":{"v":1618.128205128205,"d":"1,618.1"}}]
[null,"Número de vendedores",null,{"$f":"Mercadogral!E15","v":20},{"$f":"SUM(E13:E32)","v":{"v":540.8000000000001,"d":"541"}},{"$f":"SUM(F13:F32)","v":{"v":2080,"d":"2,080"}},{"$nulls":3},{"v":0.9090909090909093,"d":"0.91"}]
[null,"Productor","A","a","q1","y",{"$nulls":3},{"v":1.0000000000000002,"d":"1.00"},null,null,"P","Y","Y"]
[null,1,{"$f":"C3","v":{"v":2,"d":"2.00"}},{"$f":"C6","v":{"v":0.5,"d":"0.50"}},{"$f":"IF(B13<=$D$11,($E$4*D13*F13/$E$5),\"\")","v":27.04},{"$f":"IF(B13<=$D$11,(C13^(1/(1-D13))*(($E$4*D13/$E$5)^(D13/(1-D13)))*($C$8^($C$9/(1-D13)))),\"\")","v":{"v":104,"d":"104.00"}},{"$nulls":3},{"v":1.090909090909091,"d":"1.09"},null,"Empresa",{"$f":"E104","v":{"v":6.892639659483506,"d":"6.9"}},{"$f":"F111","v":{"v":919.0186212644675,"d":"919.0"}},{"$f":"MAX(N13:N14)","v":{"v":919.0186212644675,"d":"919.0"}}]
[null,2,{"$f":"IF(B13<$D$11,($C$4-$C$3)/($D$11-1)+C13,\"\")","v":{"v":2,"d":"2.00"}},{"$f":"IF(B13<$D$11,($C$7-$C$6)/($D$11-1)+D13,\"\")","v":{"v":0.5,"d":"0.50"}},27.04,{"v":104,"d":"104.00"},{"$nulls":3},{"v":1.1818181818181819,"d":"1.18"},null,"Consumidores",{"$f":"E104","v":{"v":6.892639659483506,"d":"6.9"}},{"$f":"I162","v":{"v":919.0185877819442,"d":"919.0"}}]
[null,3,{"$f":"IF(B14<$D$11,($C$4-$C$3)/($D$11-1)+C14,\"\")","v":{"v":2,"d":"2.00"}},{"v":0.5,"d":"0.50"},27.04,{"v":104,"d":"104.00"},{"$nulls":3},{"v":1.2727272727272727,"d":"1.27"},null,{"$f":"IF(N15<0,\"Exceso de demanda\",IF(N15=0,\"Equilibrio\", \"Exceso de oferta\"))","v":"Exceso de oferta"},null,{"$f":"N13-N14","v":{"v":3.3482523235761619E-5,"d":"0.0"}}]
[null,4,{"v":2,"d":"2.00"},{"v":0.5,"d":"0.50"},27.04,{"v":104,"d":"104.00"},{"$nulls":3},{"v":1.3636363636363635,"d":"1.36"}]
[null,5,{"v":2,"d":"2.00"},{"v":0.5,"d":"0.50"},27.04,{"v":104,"d":"104.00"},{"$nulls":3},{"v":1.4545454545454544,"d":"1.45"}]
[null,6,{"v":2,"d":"2.00"},{"v":0.5,"d":"0.50"},27.04,{"v":104,"d":"104.00"},{"$nulls":3},{"v":1.5454545454545452,"d":"1.55"}]
[null,7,{"v":2,"d":"2.00"},{"v":0.5,"d":"0.50"},27.04,{"v":104,"d":"104.00"},{"$nulls":3},{"v":1.636363636363636,"d":"1.64"}]
[null,8,{"v":2,"d":"2.00"},{"v":0.5,"d":"0.50"},27.04,{"v":104,"d":"104.00"},{"$nulls":3},{"v":1.7272727272727268,"d":"1.73"}]
[null,9,{"v":2,"d":"2.00"},{"v":0.5,"d":"0.50"},27.04,{"v":104,"d":"104.00"},{"$nulls":3},{"v":1.8181818181818177,"d":"1.82"}]
[null,10,{"v":2,"d":"2.00"},{"v":0.5,"d":"0.50"},27.04,{"v":104,"d":"104.00"},{"$nulls":3},{"v":1.9090909090909085,"d":"1.91"}]
[null,11,{"v":2,"d":"2.00"},{"v":0.5,"d":"0.50"},27.04,{"v":104,"d":"104.00"}]
[null,12,{"v":2,"d":"2.00"},{"v":0.5,"d":"0.50"},27.04,{"v":104,"d":"104.00"},{"$nulls":3},11]
[null,13,{"v":2,"d":"2.00"},{"v":0.5,"d":"0.50"},27.04,{"v":104,"d":"104.00"}]
[null,14,{"v":2,"d":"2.00"},{"v":0.5,"d":"0.50"},27.04,{"v":104,"d":"104.00"}]
[null,15,{"v":2,"d":"2.00"},{"v":0.5,"d":"0.50"},27.04,{"v":104,"d":"104.00"}]
[null,16,{"v":2,"d":"2.00"},{"v":0.5,"d":"0.50"},27.04,{"v":104,"d":"104.00"}]
[null,17,{"v":2,"d":"2.00"},{"v":0.5,"d":"0.50"},27.04,{"v":104,"d":"104.00"}]
[null,18,{"v":2,"d":"2.00"},{"v":0.5,"d":"0.50"},27.04,{"v":104,"d":"104.00"}]
[null,19,{"v":2,"d":"2.00"},{"v":0.5,"d":"0.50"},27.04,{"v":104,"d":"104.00"}]
[null,20,{"v":2,"d":"2.00"},{"v":0.5,"d":"0.50"},27.04,{"v":104,"d":"104.00"}]
[null,null,{"$f":"MEDIAN(C13:C32)","v":{"v":2,"d":"2.00"}},{"$f":"MEDIAN(D13:D32)","v":{"v":0.5,"d":"0.50"}},{"$f":"$E$4*D33*F33/$E$5","v":27.04},{"$f":"C33^(1/(1-D33))*(($E$4*D33/$E$5)^(D33/(1-D33)))*($C$8^($C$9/(1-D33)))","v":{"v":104,"d":"104.00"}}]
[null,"precios",{"$nulls":19},"Oferta"]
["empresas",{"$f":"$E$4*K3","v":{"v":2.8363636363636364,"d":"2.84"}},{"$f":"$E$4*L3","v":{"v":4.254545454545454,"d":"4.25"}},{"v":5.672727272727273,"d":"5.67"},{"v":7.090909090909092,"d":"7.09"},{"v":8.50909090909091,"d":"8.51"},{"v":9.92727272727273,"d":"9.93"},{"v":11.345454545454547,"d":"11.35"},{"v":12.763636363636365,"d":"12.76"},{"v":14.181818181818185,"d":"14.18"},{"v":15.600000000000003,"d":"15.60"},{"v":17.01818181818182,"d":"17.02"},{"v":18.436363636363637,"d":"18.44"},{"v":19.854545454545455,"d":"19.85"},{"v":21.27272727272727,"d":"21.27"},{"v":22.690909090909088,"d":"22.69"},{"v":24.109090909090906,"d":"24.11"},{"v":25.52727272727272,"d":"25.53"},{"v":26.945454545454538,"d":"26.95"},{"v":28.363636363636356,"d":"28.36"},{"v":29.78181818181817,"d":"29.78"},"Precios","Producción","Pline",null,"Yline",null,"Ponderador"]
[{"$f":"B13","v":1},{"$f":"IF($B13<=$D$11,($C13^(1/(1-$D13))*((B$35*$D13/$E$5)^($D13/(1-$D13)))*($C$8^($C$9/(1-$D13)))),\"\")","v":{"v":18.90909090909091,"d":"19"}},{"v":28.363636363636356,"d":"28"},{"v":37.81818181818182,"d":"38"},{"v":47.27272727272728,"d":"47"},{"v":56.72727272727273,"d":"57"},{"v":66.1818181818182,"d":"66"},{"v":75.63636363636364,"d":"76"},{"v":85.09090909090911,"d":"85"},{"v":94.54545454545456,"d":"95"},{"v":104.00000000000003,"d":"104"},{"v":113.45454545454545,"d":"113"},{"v":122.90909090909092,"d":"123"},{"v":132.36363636363637,"d":"132"},{"v":141.8181818181818,"d":"142"},{"v":151.27272727272725,"d":"151"},{"v":160.7272727272727,"d":"161"},{"v":170.18181818181816,"d":"170"},{"v":179.6363636363636,"d":"180"},{"v":189.09090909090904,"d":"189"},{"v":198.54545454545448,"d":"199"},{"$f":"TRANSPOSE(B35:U35)","v":{"v":2.8363636363636364,"d":"3"}},{"$f":"TRANSPOSE(B56:U56)","v":{"v":378.18181818181836,"d":"378"}},{"$f":"$E$4","v":15.6},{"$f":"MAX($F$11,$I$62)*AB36","v":{"v":104,"d":"104.00"}},{"$f":"AB36*$E$4","v":0.78},{"$f":"$F$11","v":{"v":2080,"d":"2,080"}},{"$f":"1/20","v":0.05},{"$f":"$N$9","v":{"v":461.87179487179503,"d":"461.9"}}]
[2,{"v":18.90909090909091,"d":"19"},{"v":28.363636363636356,"d":"28"},{"v":37.81818181818182,"d":"38"},{"v":47.27272727272728,"d":"47"},{"v":56.72727272727273,"d":"57"},{"v":66.1818181818182,"d":"66"},{"v":75.63636363636364,"d":"76"},{"v":85.09090909090911,"d":"85"},{"v":94.54545454545456,"d":"95"},{"v":104.00000000000003,"d":"104"},{"v":113.45454545454545,"d":"113"},{"v":122.90909090909092,"d":"123"},{"v":132.36363636363637,"d":"132"},{"v":141.8181818181818,"d":"142"},{"v":151.27272727272725,"d":"151"},{"v":160.7272727272727,"d":"161"},{"v":170.18181818181816,"d":"170"},{"v":179.6363636363636,"d":"180"},{"v":189.09090909090904,"d":"189"},{"v":198.54545454545448,"d":"199"},4.254545454545454,{"v":567.2727272727273,"d":"567"},{"$f":"$E$4","v":15.6},{"$f":"MAX($F$11,$I$62)*AB37","v":{"v":208,"d":"208.00"}},{"$f":"AB37*$E$4","v":1.56},{"$f":"$F$11","v":{"v":2080,"d":"2,080"}},{"$f":"AB36+1/20","v":0.1},{"$f":"$N$9","v":{"v":461.87179487179503,"d":"461.9"}}]
[3,{"v":18.90909090909091,"d":"19"},{"v":28.363636363636356,"d":"28"},{"v":37.81818181818182,"d":"38"},{"v":47.27272727272728,"d":"47"},{"v":56.72727272727273,"d":"57"},{"v":66.1818181818182,"d":"66"},{"v":75.63636363636364,"d":"76"},{"v":85.09090909090911,"d":"85"},{"v":94.54545454545456,"d":"95"},{"v":104.00000000000003,"d":"104"},{"v":113.45454545454545,"d":"113"},{"v":122.90909090909092,"d":"123"},{"v":132.36363636363637,"d":"132"},{"v":141.8181818181818,"d":"142"},{"v":151.27272727272725,"d":"151"},{"v":160.7272727272727,"d":"161"},{"v":170.18181818181816,"d":"170"},{"v":179.6363636363636,"d":"180"},{"v":189.09090909090904,"d":"189"},{"v":198.54545454545448,"d":"199"},5.672727272727273,{"v":756.3636363636367,"d":"756"},15.6,{"v":312.00000000000006,"d":"312.00"},2.3400000000000003,{"v":2080,"d":"2,080"},{"$f":"AB37+1/20","v":0.15000000000000002},{"v":461.87179487179503,"d":"461.9"}]
[4,{"v":18.90909090909091,"d":"19"},{"v":28.363636363636356,"d":"28"},{"v":37.81818181818182,"d":"38"},{"v":47.27272727272728,"d":"47"},{"v":56.72727272727273,"d":"57"},{"v":66.1818181818182,"d":"66"},{"v":75.63636363636364,"d":"76"},{"v":85.09090909090911,"d":"85"},{"v":94.54545454545456,"d":"95"},{"v":104.00000000000003,"d":"104"},{"v":113.45454545454545,"d":"113"},{"v":122.90909090909092,"d":"123"},{"v":132.36363636363637,"d":"132"},{"v":141.8181818181818,"d":"142"},{"v":151.27272727272725,"d":"151"},{"v":160.7272727272727,"d":"161"},{"v":170.18181818181816,"d":"170"},{"v":179.6363636363636,"d":"180"},{"v":189.09090909090904,"d":"189"},{"v":198.54545454545448,"d":"199"},7.090909090909092,{"v":945.4545454545453,"d":"945"},15.6,{"v":416,"d":"416.00"},3.12,{"v":2080,"d":"2,080"},0.2,{"v":461.87179487179503,"d":"461.9"}]
[5,{"v":18.90909090909091,"d":"19"},{"v":28.363636363636356,"d":"28"},{"v":37.81818181818182,"d":"38"},{"v":47.27272727272728,"d":"47"},{"v":56.72727272727273,"d":"57"},{"v":66.1818181818182,"d":"66"},{"v":75.63636363636364,"d":"76"},{"v":85.09090909090911,"d":"85"},{"v":94.54545454545456,"d":"95"},{"v":104.00000000000003,"d":"104"},{"v":113.45454545454545,"d":"113"},{"v":122.90909090909092,"d":"123"},{"v":132.36363636363637,"d":"132"},{"v":141.8181818181818,"d":"142"},{"v":151.27272727272725,"d":"151"},{"v":160.7272727272727,"d":"161"},{"v":170.18181818181816,"d":"170"},{"v":179.6363636363636,"d":"180"},{"v":189.09090909090904,"d":"189"},{"v":198.54545454545448,"d":"199"},8.50909090909091,{"v":1134.5454545454547,"d":"1,135"},15.6,{"v":520,"d":"520.00"},3.9,{"v":2080,"d":"2,080"},0.25,{"v":461.87179487179503,"d":"461.9"}]
[6,{"v":18.90909090909091,"d":"19"},{"v":28.363636363636356,"d":"28"},{"v":37.81818181818182,"d":"38"},{"v":47.27272727272728,"d":"47"},{"v":56.72727272727273,"d":"57"},{"v":66.1818181818182,"d":"66"},{"v":75.63636363636364,"d":"76"},{"v":85.09090909090911,"d":"85"},{"v":94.54545454545456,"d":"95"},{"v":104.00000000000003,"d":"104"},{"v":113.45454545454545,"d":"113"},{"v":122.90909090909092,"d":"123"},{"v":132.36363636363637,"d":"132"},{"v":141.8181818181818,"d":"142"},{"v":151.27272727272725,"d":"151"},{"v":160.7272727272727,"d":"161"},{"v":170.18181818181816,"d":"170"},{"v":179.6363636363636,"d":"180"},{"v":189.09090909090904,"d":"189"},{"v":198.54545454545448,"d":"199"},9.92727272727273,{"v":1323.6363636363644,"d":"1,324"},15.6,{"v":624,"d":"624.00"},4.68,{"v":2080,"d":"2,080"},0.3,{"v":461.87179487179503,"d":"461.9"}]
[7,{"v":18.90909090909091,"d":"19"},{"v":28.363636363636356,"d":"28"},{"v":37.81818181818182,"d":"38"},{"v":47.27272727272728,"d":"47"},{"v":56.72727272727273,"d":"57"},{"v":66.1818181818182,"d":"66"},{"v":75.63636363636364,"d":"76"},{"v":85.09090909090911,"d":"85"},{"v":94.54545454545456,"d":"95"},{"v":104.00000000000003,"d":"104"},{"v":113.45454545454545,"d":"113"},{"v":122.90909090909092,"d":"123"},{"v":132.36363636363637,"d":"132"},{"v":141.8181818181818,"d":"142"},{"v":151.27272727272725,"d":"151"},{"v":160.7272727272727,"d":"161"},{"v":170.18181818181816,"d":"170"},{"v":179.6363636363636,"d":"180"},{"v":189.09090909090904,"d":"189"},{"v":198.54545454545448,"d":"199"},11.345454545454547,{"v":1512.7272727272734,"d":"1,513"},15.6,{"v":728,"d":"728.00"},5.46,{"v":2080,"d":"2,080"},0.35,{"v":461.87179487179503,"d":"461.9"}]
[8,{"v":18.90909090909091,"d":"19"},{"v":28.363636363636356,"d":"28"},{"v":37.81818181818182,"d":"38"},{"v":47.27272727272728,"d":"47"},{"v":56.72727272727273,"d":"57"},{"v":66.1818181818182,"d":"66"},{"v":75.63636363636364,"d":"76"},{"v":85.09090909090911,"d":"85"},{"v":94.54545454545456,"d":"95"},{"v":104.00000000000003,"d":"104"},{"v":113.45454545454545,"d":"113"},{"v":122.90909090909092,"d":"123"},{"v":132.36363636363637,"d":"132"},{"v":141.8181818181818,"d":"142"},{"v":151.27272727272725,"d":"151"},{"v":160.7272727272727,"d":"161"},{"v":170.18181818181816,"d":"170"},{"v":179.6363636363636,"d":"180"},{"v":189.09090909090904,"d":"189"},{"v":198.54545454545448,"d":"199"},12.763636363636365,{"v":1701.8181818181815,"d":"1,702"},15.6,{"v":831.9999999999999,"d":"832.00"},6.239999999999999,{"v":2080,"d":"2,080"},0.39999999999999997,{"v":461.87179487179503,"d":"461.9"}]
[9,{"v":18.90909090909091,"d":"19"},{"v":28.363636363636356,"d":"28"},{"v":37.81818181818182,"d":"38"},{"v":47.27272727272728,"d":"47"},{"v":56.72727272727273,"d":"57"},{"v":66.1818181818182,"d":"66"},{"v":75.63636363636364,"d":"76"},{"v":85.09090909090911,"d":"85"},{"v":94.54545454545456,"d":"95"},{"v":104.00000000000003,"d":"104"},{"v":113.45454545454545,"d":"113"},{"v":122.90909090909092,"d":"123"},{"v":132.36363636363637,"d":"132"},{"v":141.8181818181818,"d":"142"},{"v":151.27272727272725,"d":"151"},{"v":160.7272727272727,"d":"161"},{"v":170.18181818181816,"d":"170"},{"v":179.6363636363636,"d":"180"},{"v":189.09090909090904,"d":"189"},{"v":198.54545454545448,"d":"199"},14.181818181818185,{"v":1890.9090909090905,"d":"1,891"},15.6,{"v":935.9999999999999,"d":"936.00"},7.02,{"v":2080,"d":"2,080"},0.44999999999999996,{"v":461.87179487179503,"d":"461.9"}]
[10,{"v":18.90909090909091,"d":"19"},{"v":28.363636363636356,"d":"28"},{"v":37.81818181818182,"d":"38"},{"v":47.27272727272728,"d":"47"},{"v":56.72727272727273,"d":"57"},{"v":66.1818181818182,"d":"66"},{"v":75.63636363636364,"d":"76"},{"v":85.09090909090911,"d":"85"},{"v":94.54545454545456,"d":"95"},{"v":104.00000000000003,"d":"104"},{"v":113.45454545454545,"d":"113"},{"v":122.90909090909092,"d":"123"},{"v":132.36363636363637,"d":"132"},{"v":141.8181818181818,"d":"142"},{"v":151.27272727272725,"d":"151"},{"v":160.7272727272727,"d":"161"},{"v":170.18181818181816,"d":"170"},{"v":179.6363636363636,"d":"180"},{"v":189.09090909090904,"d":"189"},{"v":198.54545454545448,"d":"199"},15.600000000000003,{"v":2080.0000000000005,"d":"2,080"},15.6,{"v":1039.9999999999998,"d":"1,040.00"},7.799999999999999,{"v":2080,"d":"2,080"},0.49999999999999994,{"v":461.87179487179503,"d":"461.9"}]
[11,{"v":18.90909090909091,"d":"19"},{"v":28.363636363636356,"d":"28"},{"v":37.81818181818182,"d":"38"},{"v":47.27272727272728,"d":"47"},{"v":56.72727272727273,"d":"57"},{"v":66.1818181818182,"d":"66"},{"v":75.63636363636364,"d":"76"},{"v":85.09090909090911,"d":"85"},{"v":94.54545454545456,"d":"95"},{"v":104.00000000000003,"d":"104"},{"v":113.45454545454545,"d":"113"},{"v":122.90909090909092,"d":"123"},{"v":132.36363636363637,"d":"132"},{"v":141.8181818181818,"d":"142"},{"v":151.27272727272725,"d":"151"},{"v":160.7272727272727,"d":"161"},{"v":170.18181818181816,"d":"170"},{"v":179.6363636363636,"d":"180"},{"v":189.09090909090904,"d":"189"},{"v":198.54545454545448,"d":"199"},17.01818181818182,{"v":2269.0909090909095,"d":"2,269"},15.6,{"v":1143.9999999999998,"d":"1,144.00"},8.579999999999998,{"v":2080,"d":"2,080"},0.5499999999999999,{"v":461.87179487179503,"d":"461.9"}]
[12,{"v":18.90909090909091,"d":"19"},{"v":28.363636363636356,"d":"28"},{"v":37.81818181818182,"d":"38"},{"v":47.27272727272728,"d":"47"},{"v":56.72727272727273,"d":"57"},{"v":66.1818181818182,"d":"66"},{"v":75.63636363636364,"d":"76"},{"v":85.09090909090911,"d":"85"},{"v":94.54545454545456,"d":"95"},{"v":104.00000000000003,"d":"104"},{"v":113.45454545454545,"d":"113"},{"v":122.90909090909092,"d":"123"},{"v":132.36363636363637,"d":"132"},{"v":141.8181818181818,"d":"142"},{"v":151.27272727272725,"d":"151"},{"v":160.7272727272727,"d":"161"},{"v":170.18181818181816,"d":"170"},{"v":179.6363636363636,"d":"180"},{"v":189.09090909090904,"d":"189"},{"v":198.54545454545448,"d":"199"},18.436363636363637,{"v":2458.181818181819,"d":"2,458"},15.6,{"v":1248,"d":"1,248.00"},9.36,{"v":2080,"d":"2,080"},0.6,{"v":461.87179487179503,"d":"461.9"}]
[13,{"v":18.90909090909091,"d":"19"},{"v":28.363636363636356,"d":"28"},{"v":37.81818181818182,"d":"38"},{"v":47.27272727272728,"d":"47"},{"v":56.72727272727273,"d":"57"},{"v":66.1818181818182,"d":"66"},{"v":75.63636363636364,"d":"76"},{"v":85.09090909090911,"d":"85"},{"v":94.54545454545456,"d":"95"},{"v":104.00000000000003,"d":"104"},{"v":113.45454545454545,"d":"113"},{"v":122.90909090909092,"d":"123"},{"v":132.36363636363637,"d":"132"},{"v":141.8181818181818,"d":"142"},{"v":151.27272727272725,"d":"151"},{"$f":"IF($B25<=$D$11,($C25^(1/(1-$D25))*((Q$35*$D25/$E$5)^($D25/(1-$D25)))*($C$8^($C$9/(1-$D25)))),\"\")","v":{"v":160.7272727272727,"d":"161"}},{"v":170.18181818181816,"d":"170"},{"v":179.6363636363636,"d":"180"},{"v":189.09090909090904,"d":"189"},{"v":198.54545454545448,"d":"199"},19.854545454545455,{"v":2647.272727272729,"d":"2,647"},15.6,{"v":1352,"d":"1,352.00"},10.14,{"v":2080,"d":"2,080"},0.65,{"v":461.87179487179503,"d":"461.9"}]
[14,{"$f":"IF($B26<=$D$11,($C26^(1/(1-$D26))*((B$35*$D26/$E$5)^($D26/(1-$D26)))*($C$8^($C$9/(1-$D26)))),\"\")","v":{"v":18.90909090909091,"d":"19"}},{"v":28.363636363636356,"d":"28"},{"v":37.81818181818182,"d":"38"},{"v":47.27272727272728,"d":"47"},{"v":56.72727272727273,"d":"57"},{"v":66.1818181818182,"d":"66"},{"v":75.63636363636364,"d":"76"},{"v":85.09090909090911,"d":"85"},{"v":94.54545454545456,"d":"95"},{"v":104.00000000000003,"d":"104"},{"v":113.45454545454545,"d":"113"},{"v":122.90909090909092,"d":"123"},{"v":132.36363636363637,"d":"132"},{"v":141.8181818181818,"d":"142"},{"v":151.27272727272725,"d":"151"},{"v":160.7272727272727,"d":"161"},{"v":170.18181818181816,"d":"170"},{"v":179.6363636363636,"d":"180"},{"v":189.09090909090904,"d":"189"},{"v":198.54545454545448,"d":"199"},21.27272727272727,{"v":2836.3636363636365,"d":"2,836"},15.6,{"v":1456.0000000000002,"d":"1,456.00"},10.92,{"v":2080,"d":"2,080"},0.7000000000000001,{"v":461.87179487179503,"d":"461.9"}]
[15,{"v":18.90909090909091,"d":"19"},{"v":28.363636363636356,"d":"28"},{"v":37.81818181818182,"d":"38"},{"v":47.27272727272728,"d":"47"},{"v":56.72727272727273,"d":"57"},{"v":66.1818181818182,"d":"66"},{"v":75.63636363636364,"d":"76"},{"v":85.09090909090911,"d":"85"},{"v":94.54545454545456,"d":"95"},{"v":104.00000000000003,"d":"104"},{"v":113.45454545454545,"d":"113"},{"v":122.90909090909092,"d":"123"},{"v":132.36363636363637,"d":"132"},{"v":141.8181818181818,"d":"142"},{"v":151.27272727272725,"d":"151"},{"v":160.7272727272727,"d":"161"},{"v":170.18181818181816,"d":"170"},{"v":179.6363636363636,"d":"180"},{"v":189.09090909090904,"d":"189"},{"v":198.54545454545448,"d":"199"},22.690909090909088,{"v":3025.454545454544,"d":"3,025"},15.6,{"v":1560.0000000000002,"d":"1,560.00"},11.700000000000001,{"v":2080,"d":"2,080"},0.7500000000000001,{"v":461.87179487179503,"d":"461.9"}]
[16,{"v":18.90909090909091,"d":"19"},{"v":28.363636363636356,"d":"28"},{"v":37.81818181818182,"d":"38"},{"v":47.27272727272728,"d":"47"},{"v":56.72727272727273,"d":"57"},{"v":66.1818181818182,"d":"66"},{"v":75.63636363636364,"d":"76"},{"v":85.09090909090911,"d":"85"},{"v":94.54545454545456,"d":"95"},{"v":104.00000000000003,"d":"104"},{"v":113.45454545454545,"d":"113"},{"v":122.90909090909092,"d":"123"},{"v":132.36363636363637,"d":"132"},{"v":141.8181818181818,"d":"142"},{"v":151.27272727272725,"d":"151"},{"v":160.7272727272727,"d":"161"},{"v":170.18181818181816,"d":"170"},{"v":179.6363636363636,"d":"180"},{"v":189.09090909090904,"d":"189"},{"v":198.54545454545448,"d":"199"},24.109090909090906,{"v":3214.545454545453,"d":"3,215"},15.6,{"v":1664.0000000000002,"d":"1,664.00"},12.480000000000002,{"v":2080,"d":"2,080"},0.8000000000000002,{"v":461.87179487179503,"d":"461.9"}]
[17,{"v":18.90909090909091,"d":"19"},{"v":28.363636363636356,"d":"28"},{"v":37.81818181818182,"d":"38"},{"v":47.27272727272728,"d":"47"},{"v":56.72727272727273,"d":"57"},{"v":66.1818181818182,"d":"66"},{"v":75.63636363636364,"d":"76"},{"v":85.09090909090911,"d":"85"},{"v":94.54545454545456,"d":"95"},{"v":104.00000000000003,"d":"104"},{"v":113.45454545454545,"d":"113"},{"v":122.90909090909092,"d":"123"},{"v":132.36363636363637,"d":"132"},{"v":141.8181818181818,"d":"142"},{"v":151.27272727272725,"d":"151"},{"v":160.7272727272727,"d":"161"},{"v":170.18181818181816,"d":"170"},{"v":179.6363636363636,"d":"180"},{"v":189.09090909090904,"d":"189"},{"v":198.54545454545448,"d":"199"},25.52727272727272,{"v":3403.6363636363626,"d":"3,404"},15.6,{"v":1768.0000000000005,"d":"1,768.00"},13.260000000000003,{"v":2080,"d":"2,080"},0.8500000000000002,{"v":461.87179487179503,"d":"461.9"}]
[18,{"v":18.90909090909091,"d":"19"},{"v":28.363636363636356,"d":"28"},{"v":37.81818181818182,"d":"38"},{"v":47.27272727272728,"d":"47"},{"v":56.72727272727273,"d":"57"},{"v":66.1818181818182,"d":"66"},{"v":75.63636363636364,"d":"76"},{"v":85.09090909090911,"d":"85"},{"v":94.54545454545456,"d":"95"},{"v":104.00000000000003,"d":"104"},{"v":113.45454545454545,"d":"113"},{"v":122.90909090909092,"d":"123"},{"v":132.36363636363637,"d":"132"},{"v":141.8181818181818,"d":"142"},{"v":151.27272727272725,"d":"151"},{"v":160.7272727272727,"d":"161"},{"v":170.18181818181816,"d":"170"},{"v":179.6363636363636,"d":"180"},{"v":189.09090909090904,"d":"189"},{"v":198.54545454545448,"d":"199"},26.945454545454538,{"v":3592.7272727272707,"d":"3,593"},15.6,{"v":1872.0000000000005,"d":"1,872.00"},14.040000000000003,{"v":2080,"d":"2,080"},0.9000000000000002,{"v":461.87179487179503,"d":"461.9"}]
[19,{"v":18.90909090909091,"d":"19"},{"v":28.363636363636356,"d":"28"},{"v":37.81818181818182,"d":"38"},{"v":47.27272727272728,"d":"47"},{"v":56.72727272727273,"d":"57"},{"v":66.1818181818182,"d":"66"},{"v":75.63636363636364,"d":"76"},{"v":85.09090909090911,"d":"85"},{"v":94.54545454545456,"d":"95"},{"v":104.00000000000003,"d":"104"},{"v":113.45454545454545,"d":"113"},{"v":122.90909090909092,"d":"123"},{"v":132.36363636363637,"d":"132"},{"v":141.8181818181818,"d":"142"},{"v":151.27272727272725,"d":"151"},{"v":160.7272727272727,"d":"161"},{"v":170.18181818181816,"d":"170"},{"v":179.6363636363636,"d":"180"},{"v":189.09090909090904,"d":"189"},{"v":198.54545454545448,"d":"199"},28.363636363636356,{"v":3781.8181818181806,"d":"3,782"},15.6,{"v":1976.0000000000007,"d":"1,976.00"},14.820000000000004,{"v":2080,"d":"2,080"},0.9500000000000003,{"v":461.87179487179503,"d":"461.9"}]
[20,{"v":18.90909090909091,"d":"19"},{"v":28.363636363636356,"d":"28"},{"v":37.81818181818182,"d":"38"},{"v":47.27272727272728,"d":"47"},{"v":56.72727272727273,"d":"57"},{"v":66.1818181818182,"d":"66"},{"v":75.63636363636364,"d":"76"},{"v":85.09090909090911,"d":"85"},{"v":94.54545454545456,"d":"95"},{"v":104.00000000000003,"d":"104"},{"v":113.45454545454545,"d":"113"},{"v":122.90909090909092,"d":"123"},{"v":132.36363636363637,"d":"132"},{"v":141.8181818181818,"d":"142"},{"v":151.27272727272725,"d":"151"},{"v":160.7272727272727,"d":"161"},{"v":170.18181818181816,"d":"170"},{"v":179.6363636363636,"d":"180"},{"v":189.09090909090904,"d":"189"},{"v":198.54545454545448,"d":"199"},29.78181818181817,{"v":3970.9090909090896,"d":"3,971"},15.6,{"v":2080.0000000000005,"d":"2,080.00"},15.600000000000003,{"v":2080,"d":"2,080"},1.0000000000000002,{"v":461.87179487179503,"d":"461.9"}]
[null,{"$f":"SUM(B36:B55)","v":{"v":378.18181818181836,"d":"378"}},{"$f":"SUM(C36:C55)","v":{"v":567.2727272727273,"d":"567"}},{"v":756.3636363636367,"d":"756"},{"v":945.4545454545453,"d":"945"},{"v":1134.5454545454547,"d":"1,135"},{"v":1323.6363636363644,"d":"1,324"},{"v":1512.7272727272734,"d":"1,513"},{"v":1701.8181818181815,"d":"1,702"},{"v":1890.9090909090905,"d":"1,891"},{"v":2080.0000000000005,"d":"2,080"},{"v":2269.0909090909095,"d":"2,269"},{"v":2458.181818181819,"d":"2,458"},{"v":2647.272727272729,"d":"2,647"},{"v":2836.3636363636365,"d":"2,836"},{"v":3025.454545454544,"d":"3,025"},{"v":3214.545454545453,"d":"3,215"},{"v":3403.6363636363626,"d":"3,404"},{"v":3592.7272727272707,"d":"3,593"},{"v":3781.8181818181806,"d":"3,782"},{"v":3970.9090909090896,"d":"3,971"}]
[]
[{"$nulls":11},"Función de demanda"]
[{"$nulls":10},"Ponderador","p","y","Ponderador","yline",null,"pline"]
[null,"RECTA PRESUPUESTAL",{"$nulls":5},"DEMANDA TOTAL BIEN 1",null,null,0,null,null,{"$f":"'Oculto prod'!M3","v":0},{"$f":"$C$62","v":15.6},{"$f":"$O$8*K60","v":0},{"$f":"$C$62*K60","v":0},{"$f":"$I$62","v":{"v":461.87179487179503,"d":"461.9"}},{"$f":"$O$8","v":{"v":2080,"d":"2,080.00"}}]
[null,"m","p1","p2",{"$nulls":3},"Ponderador m","Demanda",{"$f":"($C$66*$A$66/C62)+(IF(C62<=$D$62,$A$69/C62,0))+($D$62/C62)+($C$77+(($A$75-$C$77*C62-$E$77*$D$62)/C62))","v":{"v":202.33333333333348,"d":"202.3"}},0.05,null,null,{"$f":"'Oculto prod'!M4","v":{"v":0.09090909090909091,"d":"0.09"}},{"$f":"$C$62","v":15.6},{"$f":"$O$8*K61","v":{"v":104,"d":"104.00"}},{"$f":"$C$62*K61","v":0.78},{"$f":"$I$62","v":{"v":461.87179487179503,"d":"461.9"}},{"$f":"$O$8","v":{"v":2080,"d":"2,080.00"}}]
[null,{"$f":"E5*E11","v":{"v":16224.000000000002,"d":"16,224.0"}},{"$f":"E4","v":15.6},{"$f":"Mercadogral!I6","v":{"v":22,"d":"22.0"}},{"$nulls":3},{"$f":"H66+H69+H72+H75","v":{"v":0.9999999999999999,"d":"1.0"}},{"$f":"I66+I69+I72+I75","v":{"v":461.87179487179503,"d":"461.9"}},{"$f":"SUM(J63:J75)","v":202.33333333333348},{"v":0.1,"d":"0.10"},null,null,{"$f":"'Oculto prod'!M5","v":{"v":0.18181818181818182,"d":"0.18"}},15.6,{"v":208,"d":"208.00"},1.56,{"v":461.87179487179503,"d":"461.9"},{"v":2080,"d":"2,080.00"}]
[null,"Inserte los datos correspondientes",{"$nulls":5},{"$f":"IF(H62=1, \"Correcto\",\"Incorrecto, debe sumar 1\")","v":"Correcto"},null,null,0.15,null,null,{"$f":"'Oculto prod'!M6","v":{"v":0.2727272727272727,"d":"0.27"}},15.6,{"v":312,"d":"312.00"},2.34,{"v":461.87179487179503,"d":"461.9"},{"v":2080,"d":"2,080.00"}]
[null,"FUNCIÓN COBB-DOUGLAS",{"$nulls":8},{"v":0.2,"d":"0.20"},{"$f":"$C$62*N64","v":{"v":5.672727272727273,"d":"5.67"}},{"$f":"($C$66*$A$66/L64)+(IF(L64<=$D$62,$A$69/L64,0))+($D$62/L64)+($C$77+($C$75/L64*($A$75-L64*$C$77-$D$62*$E$77)))","v":{"v":1095.147435897436,"d":"1,095.1"}},{"$f":"'Oculto prod'!M7","v":{"v":0.36363636363636365,"d":"0.36"}},15.6,{"v":416,"d":"416.00"},3.12,{"v":461.87179487179503,"d":"461.9"},{"v":2080,"d":"2,080.00"}]
["m","v","a1","x1*","1-a1","x2*",null,"Ponderador","Demanda",null,0.25,{"v":7.090909090909092,"d":"7.09"},{"v":896.1179487179488,"d":"896.1"},{"$f":"'Oculto prod'!M8","v":{"v":0.4545454545454546,"d":"0.45"}},15.6,{"v":520,"d":"520.00"},{"v":3.9,"d":"3.90"},{"v":461.87179487179503,"d":"461.9"},{"v":2080,"d":"2,080.00"}]
[{"$f":"B62*H66","v":{"v":6489.600000000001,"d":"6,489.6"}},{"$f":"D66^C66*F66^E66","v":{"v":175.1516745307024,"d":"175.2"}},{"$f":"Mercadogral!H10","v":0.5},{"$f":"C66*A66/C62","v":{"v":208.00000000000006,"d":"208.0"}},{"$f":"1-C66","v":0.5},{"$f":"E66*A66/D62","v":{"v":147.49090909090913,"d":"147.5"}},null,{"$f":"Mercadogral!M10","v":0.4},{"$f":"D66","v":{"v":208.00000000000006,"d":"208.0"}},{"$f":"($C$66*$A$66/C62)","v":{"v":208.00000000000006,"d":"208.0"}},{"v":0.3,"d":"0.30"},{"v":8.50909090909091,"d":"8.51"},{"v":763.431623931624,"d":"763.4"},{"$f":"'Oculto prod'!M9","v":{"v":0.5454545454545455,"d":"0.55"}},15.6,{"v":624,"d":"624.00"},4.68,{"v":461.87179487179503,"d":"461.9"},{"v":2080,"d":"2,080.00"}]
[null,"FUNCIÓN SUSTITUTOS PERFECTOS",{"$nulls":8},0.35,{"v":9.92727272727273,"d":"9.93"},{"v":668.6556776556778,"d":"668.7"},{"$f":"'Oculto prod'!M10","v":{"v":0.6363636363636365,"d":"0.64"}},15.6,{"v":728,"d":"728.00"},5.46,{"v":461.87179487179503,"d":"461.9"},{"v":2080,"d":"2,080.00"}]
["m","v","x1*","x2*","Rel. 1 a:",null,null,"Ponderador","Demanda",null,{"v":0.4,"d":"0.40"},{"v":11.345454545454547,"d":"11.35"},{"v":597.573717948718,"d":"597.6"},{"$f":"'Oculto prod'!M11","v":{"v":0.7272727272727274,"d":"0.73"}},15.6,{"v":832,"d":"832.00"},6.24,{"v":461.87179487179503,"d":"461.9"},{"v":2080,"d":"2,080.00"}]
[{"$f":"H69*B62","v":{"v":4867.200000000001,"d":"4,867.2"}},{"$f":"C69+D69","v":{"v":312.00000000000006,"d":"312.0"}},{"$f":"IF(C62<=D62,A69/C62,0)","v":{"v":312.00000000000006,"d":"312.0"}},{"$f":"IF(C62<=D62,0,A69/D62)","v":{"v":0,"d":"0.0"}},{"$f":"Mercadogral!J13","v":{"v":1,"d":"1.0"}},null,null,{"$f":"Mercadogral!M13","v":0.3},{"$f":"C69","v":{"v":312.00000000000006,"d":"312.0"}},{"$f":"(IF(C62<=$D$62,$A$69/C62,0))","v":312.00000000000006},0.45,{"v":12.763636363636365,"d":"12.76"},{"v":542.2877492877494,"d":"542.3"},{"$f":"'Oculto prod'!M12","v":{"v":0.8181818181818183,"d":"0.82"}},15.6,{"v":936,"d":"936.00"},7.02,{"v":461.87179487179503,"d":"461.9"},{"v":2080,"d":"2,080.00"}]
[null,"FUNCIÓN CUASILINEAL",{"$nulls":8},{"v":0.5,"d":"0.50"},{"v":14.181818181818185,"d":"14.18"},{"v":498.05897435897447,"d":"498.1"},{"$f":"'Oculto prod'!M13","v":{"v":0.9090909090909093,"d":"0.91"}},15.6,{"v":1040,"d":"1,040.00"},{"v":7.8,"d":"7.80"},{"v":461.87179487179503,"d":"461.9"},{"v":2080,"d":"2,080.00"}]
["m","v","x1*","x2*",{"$nulls":3},"Ponderador","Demanda",null,0.55,{"v":15.600000000000003,"d":"15.60"},{"v":461.871794871795,"d":"461.9"},{"$f":"'Oculto prod'!M14","v":{"v":1.0000000000000002,"d":"1.00"}},15.6,{"v":1144,"d":"1,144.00"},8.58,{"v":461.87179487179503,"d":"461.9"},{"v":2080,"d":"2,080.00"}]
[{"$f":"B62*H72","v":{"v":3244.8000000000006,"d":"3,244.8"}},{"$f":"LOG(C72)+D72","v":{"v":146.64020717337687,"d":"146.6"}},{"$f":"D62/C62","v":{"v":1.4102564102564104,"d":"1.4"}},{"$f":"A72/D62-1","v":{"v":146.49090909090913,"d":"146.5"}},{"$nulls":3},{"$f":"Mercadogral!M16","v":0.2},{"$f":"C72","v":{"v":1.4102564102564104,"d":"1.4"}},{"$f":"($D$62/C62)","v":1.4102564102564104},{"v":0.6,"d":"0.60"},{"v":17.01818181818182,"d":"17.02"},{"v":431.715811965812,"d":"431.7"},{"$f":"'Oculto prod'!M15","v":{"v":1.090909090909091,"d":"1.09"}},15.6,{"v":1248,"d":"1,248.00"},9.36,{"v":461.87179487179503,"d":"461.9"},{"v":2080,"d":"2,080.00"}]
[null,"FUNCIÓN STONE-GEARY",{"$nulls":8},0.65,{"v":18.436363636363637,"d":"18.44"},{"v":406.1992110453649,"d":"406.2"},{"$f":"'Oculto prod'!M16","v":{"v":1.1818181818181819,"d":"1.18"}},15.6,{"v":1352,"d":"1,352.00"},10.14,{"v":461.87179487179503,"d":"461.9"},{"v":2080,"d":"2,080.00"}]
["m","v","a2","x1*","1-a2","x2*",null,"Ponderador","Demanda",null,{"v":0.7,"d":"0.70"},{"v":19.854545454545455,"d":"19.85"},{"v":384.32783882783895,"d":"384.3"},{"$f":"'Oculto prod'!M17","v":{"v":1.2727272727272727,"d":"1.27"}},15.6,{"v":1456,"d":"1,456.00"},10.92,{"v":461.87179487179503,"d":"461.9"},{"v":2080,"d":"2,080.00"}]
[{"$f":"B62*H75","v":{"v":1622.4000000000003,"d":"1,622.4"}},{"$f":"((D75-C77)^(C75))*((F75-E77)^(E75))","v":{"$error":"#NUM!"}},{"$f":"Mercadogral!H19","v":0.5},{"$f":"C77+(C75*(A75-C77*C62-E77*D62)/C62)","v":{"v":-59.53846153846155,"d":"(59.5)"}},{"$f":"1-C75","v":0.5},{"$f":"E77+(E75*(A75-C77*C62-E77*D62)/D62)","v":{"v":115.96363636363637,"d":"116.0"}},null,{"$f":"Mercadogral!M19","v":0.1},{"$f":"D75","v":{"v":-59.53846153846155,"d":"(59.5)"}},{"$f":"($C$77+(($A$75-$C$77*C62-$E$77*$D$62)/C62))","v":{"v":-319.0769230769231,"d":"-319.1"}},0.75,{"v":21.27272727272727,"d":"21.27"},{"v":365.3726495726497,"d":"365.4"},{"$f":"'Oculto prod'!M18","v":{"v":1.3636363636363635,"d":"1.36"}},15.6,{"v":1560,"d":"1,560.00"},{"v":11.7,"d":"11.70"},{"v":461.87179487179503,"d":"461.9"},{"v":2080,"d":"2,080.00"}]
[{"$f":"SUM(A75,A72,A69,A66)","v":{"v":16224.000000000004,"d":"16,224.0"}},null,"s1",null,"s2",{"$nulls":5},{"v":0.8,"d":"0.80"},{"v":22.690909090909088,"d":"22.69"},{"v":134.286858974359,"d":"134.3"},{"$f":"'Oculto prod'!M19","v":{"v":1.4545454545454544,"d":"1.45"}},15.6,{"v":1664,"d":"1,664.00"},12.48,{"v":461.87179487179503,"d":"461.9"},{"v":2080,"d":"2,080.00"}]
[null,null,{"$f":"Mercadogral!H21","v":{"v":200,"d":"200.0"}},null,{"$f":"Mercadogral!J21","v":{"v":300,"d":"300.0"}},{"$nulls":5},0.85,{"v":24.109090909090906,"d":"24.11"},{"$f":"($C$66*$A$66/L77)+(IF(L77<=$D$62,$A$69/L77,0))+($D$62/L77)+($C$77+($C$75/L77*($A$75-L77*$C$77-$D$62*$E$77)))","v":{"v":132.2699849170438,"d":"132.3"}},{"$f":"'Oculto prod'!M20","v":{"v":1.5454545454545452,"d":"1.55"}},15.6,{"v":1768,"d":"1,768.00"},13.26,{"v":461.87179487179503,"d":"461.9"},{"v":2080,"d":"2,080.00"}]
[{"$nulls":10},{"v":0.9,"d":"0.90"},{"v":25.52727272727272,"d":"25.53"},{"$f":"($C$66*$A$66/L78)+(IF(L78<=$D$62,$A$69/L78,0))+($D$62/L78)+($C$77+($C$75/L78*($A$75-L78*$C$77-$D$62*$E$77)))","v":{"v":130.47720797720802,"d":"130.5"}},{"$f":"'Oculto prod'!M21","v":{"v":1.636363636363636,"d":"1.64"}},15.6,{"v":1872,"d":"1,872.00"},14.04,{"v":461.87179487179503,"d":"461.9"},{"v":2080,"d":"2,080.00"}]
[{"$nulls":10},0.95,{"v":26.945454545454538,"d":"26.95"},{"v":128.87314439946022,"d":"128.9"},{"$f":"'Oculto prod'!M22","v":{"v":1.7272727272727268,"d":"1.73"}},15.6,{"v":1976,"d":"1,976.00"},{"v":14.819999999999999,"d":"14.82"},{"v":461.87179487179503,"d":"461.9"},{"v":2080,"d":"2,080.00"}]
[{"$nulls":10},{"v":1,"d":"1.00"},{"v":28.363636363636356,"d":"28.36"},{"v":127.42948717948723,"d":"127.4"},{"$f":"'Oculto prod'!M23","v":{"v":1.8181818181818177,"d":"1.82"}},15.6,{"v":2080,"d":"2,080.00"},{"v":15.6,"d":"15.60"},{"v":461.87179487179503,"d":"461.9"},{"v":2080,"d":"2,080.00"}]
{"$rows_empty":20}
[{"$nulls":9},"Ponderador"]
[null,"x1",{"$f":"C133*(E133^(D133))*(C108^(C109))","v":{"v":45.95093106322337,"d":"46.0"}},"x1",{"$f":"((E104*D133)/E105)^(D133/(1-D133))*(E108)^(C109/(1-D133))*(C133^(1/(1-D133)))","v":{"v":45.95093106322337,"d":"46.0"}},{"$nulls":4},{"$f":"1/$J$24","v":{"v":0.09090909090909091,"d":"0.09"}}]
[null,"A min",{"$f":"C3","v":{"v":2,"d":"2.0"}},"p",{"$f":"(E104*C102)-(E105*E106+E107*E108)","v":{"v":-4841.638395081717,"d":"-4,841.6"}},{"$nulls":4},{"$f":"J102+1/$J$24","v":{"v":0.18181818181818182,"d":"0.18"}},{"$f":"TRANSPOSE(J103:J122)","v":0.18181818181818182},0.2727272727272727,0.36363636363636365,0.4545454545454546,0.5454545454545455,0.6363636363636365,0.7272727272727274,0.8181818181818183,0.9090909090909093,1.0000000000000002,1.090909090909091,1.1818181818181819,1.2727272727272727,1.3636363636363635,1.4545454545454544,1.5454545454545452,1.636363636363636,1.7272727272727268,1.8181818181818177,1.9090909090909085]
[null,"Amax",{"$f":"C4","v":{"v":2,"d":"2.0"}},"p1",{"$f":"Mercadogral!E12","v":{"v":6.892639659483506,"d":"6.9"}},"Se cambia",{"$nulls":3},{"$f":"J103+1/$J$24","v":{"v":0.2727272727272727,"d":"0.27"}}]
[null,"q1",{"$f":"E106","v":{"v":5.278720163942767,"d":"5.3"}},"w1",{"$f":"E5","v":{"v":30,"d":"30.0"}},{"$nulls":4},{"v":0.36363636363636365,"d":"0.36"}]
[null,"b min",{"$f":"C6","v":0.5},"q1",{"$f":"E133","v":{"v":5.278720163942767,"d":"5.3"}},{"$nulls":4},{"v":0.4545454545454546,"d":"0.45"}]
[null,"b max",{"$f":"C7","v":0.5},"w2",{"$f":"E7","v":{"v":50,"d":"50.0"}},{"$nulls":4},{"v":0.5454545454545455,"d":"0.55"},null,null,"P","Y","Y"]
[null,"q2",{"$f":"E108","v":{"v":100,"d":"100.0"}},"q2",{"$f":"E8","v":{"v":100,"d":"100.0"}},{"$nulls":4},{"v":0.6363636363636365,"d":"0.64"},null,"Empresa",{"$f":"E104","v":{"v":6.892639659483506,"d":"6.9"}},{"$f":"F111","v":{"v":919.0186212644675,"d":"919.0"}},{"$f":"MAX(N108:N109)","v":{"v":919.0186212644675,"d":"919.0"}}]
[null,"g",{"$f":"C9","v":0.5},{"$nulls":6},{"v":0.7272727272727274,"d":"0.73"},null,"Consumidores",{"$f":"C162","v":{"v":6.892639659483506,"d":"6.9"}},{"$f":"I162","v":{"v":919.0185877819442,"d":"919.0"}}]
[{"$nulls":3},"No. Empresas","trabajadores","producción",{"$nulls":3},{"v":0.8181818181818183,"d":"0.82"},null,{"$f":"IF(N110<0,\"Exceso de demanda\",IF(N110=0,\"Equilibrio\", \"Exceso de oferta\"))","v":"Exceso de oferta"},null,{"$f":"N108-N109","v":{"v":3.3482523235761619E-5,"d":"0.0"}}]
[null,"Número de vendedores",null,{"$f":"D11","v":20},{"$f":"SUM(E113:E132)","v":{"v":105.57440327885531,"d":"106"}},{"$f":"SUM(F113:F132)","v":{"v":919.0186212644675,"d":"919"}},{"$nulls":3},{"v":0.9090909090909093,"d":"0.91"}]
[null,"Productor","A","a","q1","y",{"$nulls":3},{"v":1.0000000000000002,"d":"1.00"},null,null,"ecuación","objetivo"]
[null,1,{"$f":"C103","v":{"v":2,"d":"2.00"}},{"$f":"C106","v":{"v":0.5,"d":"0.50"}},{"$f":"IF(B113<=$D$111,($E$104*D113*F113/$E$105),\"\")","v":{"v":5.278720163942767,"d":"5.28"}},{"$f":"IF(B113<=$D$111,(C113^(1/(1-D113))*(($E$104*D113/$E$105)^(D113/(1-D113)))*($C$108^($C$109/(1-D113)))),\"\")","v":{"v":45.95093106322337,"d":"45.95"}},{"$nulls":3},{"v":1.090909090909091,"d":"1.09"},null,null,{"$f":"F111-I162","v":{"v":3.3482523235761619E-5,"d":"0.000033483"}},0]
[null,2,{"$f":"IF(B113<$D$111,($C$104-$C$103)/($D$111-1)+C113,\"\")","v":{"v":2,"d":"2.00"}},{"$f":"IF(B113<$D$111,($C$107-$C$106)/($D$111-1)+D113,\"\")","v":{"v":0.5,"d":"0.50"}},{"$f":"IF(B114<=$D$111,($E$104*D114*F114/$E$105),\"\")","v":{"v":5.278720163942767,"d":"5.28"}},{"$f":"IF(B114<=$D$111,(C114^(1/(1-D114))*(($E$104*D114/$E$105)^(D114/(1-D114)))*($C$108^($C$109/(1-D114)))),\"\")","v":{"v":45.95093106322337,"d":"45.95"}},{"$nulls":3},{"v":1.1818181818181819,"d":"1.18"}]
[null,3,{"$f":"IF(B114<$D$111,($C$104-$C$103)/($D$111-1)+C114,\"\")","v":{"v":2,"d":"2.00"}},{"$f":"IF(B114<$D$111,($C$107-$C$106)/($D$111-1)+D114,\"\")","v":{"v":0.5,"d":"0.50"}},{"v":5.278720163942767,"d":"5.28"},{"v":45.95093106322337,"d":"45.95"},{"$nulls":3},{"v":1.2727272727272727,"d":"1.27"}]
[null,4,{"v":2,"d":"2.00"},{"v":0.5,"d":"0.50"},{"v":5.278720163942767,"d":"5.28"},{"v":45.95093106322337,"d":"45.95"},{"$nulls":3},{"v":1.3636363636363635,"d":"1.36"}]
[null,5,{"v":2,"d":"2.00"},{"v":0.5,"d":"0.50"},{"v":5.278720163942767,"d":"5.28"},{"v":45.95093106322337,"d":"45.95"},{"$nulls":3},{"v":1.4545454545454544,"d":"1.45"}]
[null,6,{"v":2,"d":"2.00"},{"v":0.5,"d":"0.50"},{"v":5.278720163942767,"d":"5.28"},{"v":45.95093106322337,"d":"45.95"},{"$nulls":3},{"v":1.5454545454545452,"d":"1.55"}]
[null,7,{"v":2,"d":"2.00"},{"v":0.5,"d":"0.50"},{"v":5.278720163942767,"d":"5.28"},{"v":45.95093106322337,"d":"45.95"},{"$nulls":3},{"v":1.636363636363636,"d":"1.64"}]
[null,8,{"v":2,"d":"2.00"},{"v":0.5,"d":"0.50"},{"v":5.278720163942767,"d":"5.28"},{"v":45.95093106322337,"d":"45.95"},{"$nulls":3},{"v":1.7272727272727268,"d":"1.73"}]
[null,9,{"v":2,"d":"2.00"},{"v":0.5,"d":"0.50"},{"v":5.278720163942767,"d":"5.28"},{"v":45.95093106322337,"d":"45.95"},{"$nulls":3},{"v":1.8181818181818177,"d":"1.82"}]
[null,10,{"v":2,"d":"2.00"},{"v":0.5,"d":"0.50"},{"v":5.278720163942767,"d":"5.28"},{"v":45.95093106322337,"d":"45.95"},{"$nulls":3},{"v":1.9090909090909085,"d":"1.91"}]
[null,11,{"v":2,"d":"2.00"},{"v":0.5,"d":"0.50"},{"v":5.278720163942767,"d":"5.28"},{"v":45.95093106322337,"d":"45.95"}]
[null,12,{"v":2,"d":"2.00"},{"v":0.5,"d":"0.50"},{"v":5.278720163942767,"d":"5.28"},{"v":45.95093106322337,"d":"45.95"},{"$nulls":3},11]
[null,13,{"v":2,"d":"2.00"},{"v":0.5,"d":"0.50"},{"v":5.278720163942767,"d":"5.28"},{"v":45.95093106322337,"d":"45.95"}]
[null,14,{"v":2,"d":"2.00"},{"v":0.5,"d":"0.50"},{"v":5.278720163942767,"d":"5.28"},{"v":45.95093106322337,"d":"45.95"}]
[null,15,{"v":2,"d":"2.00"},{"v":0.5,"d":"0.50"},{"v":5.278720163942767,"d":"5.28"},{"v":45.95093106322337,"d":"45.95"}]
[null,16,{"v":2,"d":"2.00"},{"v":0.5,"d":"0.50"},{"v":5.278720163942767,"d":"5.28"},{"v":45.95093106322337,"d":"45.95"}]
[null,17,{"v":2,"d":"2.00"},{"v":0.5,"d":"0.50"},{"v":5.278720163942767,"d":"5.28"},{"v":45.95093106322337,"d":"45.95"}]
[null,18,{"v":2,"d":"2.00"},{"v":0.5,"d":"0.50"},{"v":5.278720163942767,"d":"5.28"},{"v":45.95093106322337,"d":"45.95"}]
[null,19,{"v":2,"d":"2.00"},{"v":0.5,"d":"0.50"},{"v":5.278720163942767,"d":"5.28"},{"v":45.95093106322337,"d":"45.95"}]
[null,20,{"v":2,"d":"2.00"},{"v":0.5,"d":"0.50"},{"v":5.278720163942767,"d":"5.28"},{"v":45.95093106322337,"d":"45.95"}]
[null,null,{"$f":"MEDIAN(C113:C132)","v":{"v":2,"d":"2.00"}},{"$f":"MEDIAN(D113:D132)","v":{"v":0.5,"d":"0.50"}},{"$f":"$E$104*D133*F133/$E$105","v":{"v":5.278720163942767,"d":"5.28"}},{"$f":"C133^(1/(1-D133))*(($E$104*D133/$E$105)^(D133/(1-D133)))*($C$108^($C$109/(1-D133)))","v":{"v":45.95093106322337,"d":"45.95"}}]
[null,"precios",{"$nulls":19},"Oferta"]
["empresas",{"$f":"B35","v":{"v":2.8363636363636364,"d":"2.84"}},{"$f":"C35","v":{"v":4.254545454545454,"d":"4.25"}},{"v":5.672727272727273,"d":"5.67"},{"v":7.090909090909092,"d":"7.09"},{"v":8.50909090909091,"d":"8.51"},{"v":9.92727272727273,"d":"9.93"},{"v":11.345454545454547,"d":"11.35"},{"v":12.763636363636365,"d":"12.76"},{"v":14.181818181818185,"d":"14.18"},{"v":15.600000000000003,"d":"15.60"},{"v":17.01818181818182,"d":"17.02"},{"v":18.436363636363637,"d":"18.44"},{"v":19.854545454545455,"d":"19.85"},{"v":21.27272727272727,"d":"21.27"},{"v":22.690909090909088,"d":"22.69"},{"v":24.109090909090906,"d":"24.11"},{"v":25.52727272727272,"d":"25.53"},{"v":26.945454545454538,"d":"26.95"},{"v":28.363636363636356,"d":"28.36"},{"v":29.78181818181817,"d":"29.78"},"Precios","Producción","Pline",null,"Yline",null,"Ponderador"]
[{"$f":"B113","v":1},{"$f":"IF($B113<=$D$111,($C113^(1/(1-$D113))*((B$135*$D113/$E$105)^($D113/(1-$D113)))*($C$108^($C$109/(1-$D113)))),\"\")","v":{"v":18.90909090909091,"d":"19"}},{"$f":"IF($B113<=$D$111,($C113^(1/(1-$D113))*((C$135*$D113/$E$105)^($D113/(1-$D113)))*($C$108^($C$109/(1-$D113)))),\"\")","v":{"v":28.363636363636356,"d":"28"}},{"v":37.81818181818182,"d":"38"},{"v":47.27272727272728,"d":"47"},{"v":56.72727272727273,"d":"57"},{"v":66.1818181818182,"d":"66"},{"v":75.63636363636364,"d":"76"},{"v":85.09090909090911,"d":"85"},{"v":94.54545454545456,"d":"95"},{"v":104.00000000000003,"d":"104"},{"v":113.45454545454545,"d":"113"},{"v":122.90909090909092,"d":"123"},{"v":132.36363636363637,"d":"132"},{"v":141.8181818181818,"d":"142"},{"v":151.27272727272725,"d":"151"},{"v":160.7272727272727,"d":"161"},{"v":170.18181818181816,"d":"170"},{"v":179.6363636363636,"d":"180"},{"v":189.09090909090904,"d":"189"},{"v":198.54545454545448,"d":"199"},{"$f":"TRANSPOSE(B135:U135)","v":{"v":2.8363636363636364,"d":"3"}},{"$f":"TRANSPOSE(B156:U156)","v":{"v":378.18181818181836,"d":"378"}},{"$f":"$E$104","v":{"v":6.892639659483506,"d":"6.9"}},{"$f":"$F$111*AB136","v":{"v":45.95093106322338,"d":"45.95"}},{"$f":"AB136*$E$104","v":0.3446319829741753},{"$f":"$F$111","v":{"v":919.0186212644675,"d":"919"}},{"$f":"1/20","v":0.05},{"$f":"$N$109","v":{"v":919.0185877819442,"d":"919.0"}}]
[2,{"$f":"IF($B114<=$D$111,($C114^(1/(1-$D114))*((B$135*$D114/$E$105)^($D114/(1-$D114)))*($C$108^($C$109/(1-$D114)))),\"\")","v":{"v":18.90909090909091,"d":"19"}},{"v":28.363636363636356,"d":"28"},{"v":37.81818181818182,"d":"38"},{"v":47.27272727272728,"d":"47"},{"v":56.72727272727273,"d":"57"},{"v":66.1818181818182,"d":"66"},{"v":75.63636363636364,"d":"76"},{"v":85.09090909090911,"d":"85"},{"v":94.54545454545456,"d":"95"},{"v":104.00000000000003,"d":"104"},{"v":113.45454545454545,"d":"113"},{"v":122.90909090909092,"d":"123"},{"v":132.36363636363637,"d":"132"},{"v":141.8181818181818,"d":"142"},{"v":151.27272727272725,"d":"151"},{"v":160.7272727272727,"d":"161"},{"v":170.18181818181816,"d":"170"},{"v":179.6363636363636,"d":"180"},{"v":189.09090909090904,"d":"189"},{"v":198.54545454545448,"d":"199"},4.254545454545454,{"v":567.2727272727273,"d":"567"},{"$f":"$E$104","v":{"v":6.892639659483506,"d":"6.9"}},{"$f":"$F$111*AB137","v":{"v":91.90186212644676,"d":"91.90"}},{"$f":"AB137*$E$104","v":0.6892639659483506},{"$f":"$F$111","v":{"v":919.0186212644675,"d":"919"}},{"$f":"AB136+1/20","v":0.1},{"$f":"$N$109","v":{"v":919.0185877819442,"d":"919.0"}}]
[3,{"v":18.90909090909091,"d":"19"},{"v":28.363636363636356,"d":"28"},{"v":37.81818181818182,"d":"38"},{"v":47.27272727272728,"d":"47"},{"v":56.72727272727273,"d":"57"},{"v":66.1818181818182,"d":"66"},{"v":75.63636363636364,"d":"76"},{"v":85.09090909090911,"d":"85"},{"v":94.54545454545456,"d":"95"},{"v":104.00000000000003,"d":"104"},{"v":113.45454545454545,"d":"113"},{"v":122.90909090909092,"d":"123"},{"v":132.36363636363637,"d":"132"},{"v":141.8181818181818,"d":"142"},{"v":151.27272727272725,"d":"151"},{"v":160.7272727272727,"d":"161"},{"v":170.18181818181816,"d":"170"},{"v":179.6363636363636,"d":"180"},{"v":189.09090909090904,"d":"189"},{"v":198.54545454545448,"d":"199"},5.672727272727273,{"v":756.3636363636367,"d":"756"},{"v":6.892639659483506,"d":"6.9"},{"v":137.85279318967014,"d":"137.85"},1.0338959489225261,{"v":919.0186212644675,"d":"919"},{"$f":"AB137+1/20","v":0.15000000000000002},{"v":919.0185877819442,"d":"919.0"}]
[4,{"v":18.90909090909091,"d":"19"},{"v":28.363636363636356,"d":"28"},{"v":37.81818181818182,"d":"38"},{"v":47.27272727272728,"d":"47"},{"v":56.72727272727273,"d":"57"},{"v":66.1818181818182,"d":"66"},{"v":75.63636363636364,"d":"76"},{"v":85.09090909090911,"d":"85"},{"v":94.54545454545456,"d":"95"},{"v":104.00000000000003,"d":"104"},{"v":113.45454545454545,"d":"113"},{"v":122.90909090909092,"d":"123"},{"v":132.36363636363637,"d":"132"},{"v":141.8181818181818,"d":"142"},{"v":151.27272727272725,"d":"151"},{"v":160.7272727272727,"d":"161"},{"v":170.18181818181816,"d":"170"},{"v":179.6363636363636,"d":"180"},{"v":189.09090909090904,"d":"189"},{"v":198.54545454545448,"d":"199"},7.090909090909092,{"v":945.4545454545453,"d":"945"},{"v":6.892639659483506,"d":"6.9"},{"v":183.80372425289352,"d":"183.80"},1.3785279318967012,{"v":919.0186212644675,"d":"919"},0.2,{"v":919.0185877819442,"d":"919.0"}]
[5,{"v":18.90909090909091,"d":"19"},{"v":28.363636363636356,"d":"28"},{"v":37.81818181818182,"d":"38"},{"v":47.27272727272728,"d":"47"},{"v":56.72727272727273,"d":"57"},{"v":66.1818181818182,"d":"66"},{"v":75.63636363636364,"d":"76"},{"v":85.09090909090911,"d":"85"},{"v":94.54545454545456,"d":"95"},{"v":104.00000000000003,"d":"104"},{"v":113.45454545454545,"d":"113"},{"v":122.90909090909092,"d":"123"},{"v":132.36363636363637,"d":"132"},{"v":141.8181818181818,"d":"142"},{"v":151.27272727272725,"d":"151"},{"v":160.7272727272727,"d":"161"},{"v":170.18181818181816,"d":"170"},{"v":179.6363636363636,"d":"180"},{"v":189.09090909090904,"d":"189"},{"v":198.54545454545448,"d":"199"},8.50909090909091,{"v":1134.5454545454547,"d":"1,135"},{"v":6.892639659483506,"d":"6.9"},{"v":229.75465531611687,"d":"229.75"},1.7231599148708765,{"v":919.0186212644675,"d":"919"},0.25,{"v":919.0185877819442,"d":"919.0"}]
[6,{"v":18.90909090909091,"d":"19"},{"v":28.363636363636356,"d":"28"},{"v":37.81818181818182,"d":"38"},{"v":47.27272727272728,"d":"47"},{"v":56.72727272727273,"d":"57"},{"v":66.1818181818182,"d":"66"},{"v":75.63636363636364,"d":"76"},{"v":85.09090909090911,"d":"85"},{"v":94.54545454545456,"d":"95"},{"v":104.00000000000003,"d":"104"},{"v":113.45454545454545,"d":"113"},{"v":122.90909090909092,"d":"123"},{"v":132.36363636363637,"d":"132"},{"v":141.8181818181818,"d":"142"},{"v":151.27272727272725,"d":"151"},{"v":160.7272727272727,"d":"161"},{"v":170.18181818181816,"d":"170"},{"v":179.6363636363636,"d":"180"},{"v":189.09090909090904,"d":"189"},{"v":198.54545454545448,"d":"199"},9.92727272727273,{"v":1323.6363636363644,"d":"1,324"},{"v":6.892639659483506,"d":"6.9"},{"v":275.7055863793402,"d":"275.71"},2.067791897845052,{"v":919.0186212644675,"d":"919"},0.3,{"v":919.0185877819442,"d":"919.0"}]
[7,{"v":18.90909090909091,"d":"19"},{"v":28.363636363636356,"d":"28"},{"v":37.81818181818182,"d":"38"},{"v":47.27272727272728,"d":"47"},{"v":56.72727272727273,"d":"57"},{"v":66.1818181818182,"d":"66"},{"v":75.63636363636364,"d":"76"},{"v":85.09090909090911,"d":"85"},{"v":94.54545454545456,"d":"95"},{"v":104.00000000000003,"d":"104"},{"v":113.45454545454545,"d":"113"},{"v":122.90909090909092,"d":"123"},{"v":132.36363636363637,"d":"132"},{"v":141.8181818181818,"d":"142"},{"v":151.27272727272725,"d":"151"},{"v":160.7272727272727,"d":"161"},{"v":170.18181818181816,"d":"170"},{"v":179.6363636363636,"d":"180"},{"v":189.09090909090904,"d":"189"},{"v":198.54545454545448,"d":"199"},11.345454545454547,{"v":1512.7272727272734,"d":"1,513"},{"v":6.892639659483506,"d":"6.9"},{"v":321.6565174425636,"d":"321.66"},2.412423880819227,{"v":919.0186212644675,"d":"919"},0.35,{"v":919.0185877819442,"d":"919.0"}]
[8,{"v":18.90909090909091,"d":"19"},{"v":28.363636363636356,"d":"28"},{"v":37.81818181818182,"d":"38"},{"v":47.27272727272728,"d":"47"},{"v":56.72727272727273,"d":"57"},{"v":66.1818181818182,"d":"66"},{"v":75.63636363636364,"d":"76"},{"v":85.09090909090911,"d":"85"},{"v":94.54545454545456,"d":"95"},{"v":104.00000000000003,"d":"104"},{"v":113.45454545454545,"d":"113"},{"v":122.90909090909092,"d":"123"},{"v":132.36363636363637,"d":"132"},{"v":141.8181818181818,"d":"142"},{"v":151.27272727272725,"d":"151"},{"v":160.7272727272727,"d":"161"},{"v":170.18181818181816,"d":"170"},{"v":179.6363636363636,"d":"180"},{"v":189.09090909090904,"d":"189"},{"v":198.54545454545448,"d":"199"},12.763636363636365,{"v":1701.8181818181815,"d":"1,702"},{"v":6.892639659483506,"d":"6.9"},{"v":367.607448505787,"d":"367.61"},2.757055863793402,{"v":919.0186212644675,"d":"919"},0.39999999999999997,{"v":919.0185877819442,"d":"919.0"}]
[9,{"v":18.90909090909091,"d":"19"},{"v":28.363636363636356,"d":"28"},{"v":37.81818181818182,"d":"38"},{"v":47.27272727272728,"d":"47"},{"v":56.72727272727273,"d":"57"},{"v":66.1818181818182,"d":"66"},{"v":75.63636363636364,"d":"76"},{"v":85.09090909090911,"d":"85"},{"v":94.54545454545456,"d":"95"},{"v":104.00000000000003,"d":"104"},{"v":113.45454545454545,"d":"113"},{"v":122.90909090909092,"d":"123"},{"v":132.36363636363637,"d":"132"},{"v":141.8181818181818,"d":"142"},{"v":151.27272727272725,"d":"151"},{"v":160.7272727272727,"d":"161"},{"v":170.18181818181816,"d":"170"},{"v":179.6363636363636,"d":"180"},{"v":189.09090909090904,"d":"189"},{"v":198.54545454545448,"d":"199"},14.181818181818185,{"v":1890.9090909090905,"d":"1,891"},{"v":6.892639659483506,"d":"6.9"},{"v":413.5583795690103,"d":"413.56"},3.1016878467675775,{"v":919.0186212644675,"d":"919"},0.44999999999999996,{"v":919.0185877819442,"d":"919.0"}]
[10,{"v":18.90909090909091,"d":"19"},{"v":28.363636363636356,"d":"28"},{"v":37.81818181818182,"d":"38"},{"v":47.27272727272728,"d":"47"},{"v":56.72727272727273,"d":"57"},{"v":66.1818181818182,"d":"66"},{"v":75.63636363636364,"d":"76"},{"v":85.09090909090911,"d":"85"},{"v":94.54545454545456,"d":"95"},{"v":104.00000000000003,"d":"104"},{"v":113.45454545454545,"d":"113"},{"v":122.90909090909092,"d":"123"},{"v":132.36363636363637,"d":"132"},{"v":141.8181818181818,"d":"142"},{"v":151.27272727272725,"d":"151"},{"v":160.7272727272727,"d":"161"},{"v":170.18181818181816,"d":"170"},{"v":179.6363636363636,"d":"180"},{"v":189.09090909090904,"d":"189"},{"v":198.54545454545448,"d":"199"},15.600000000000003,{"v":2080.0000000000005,"d":"2,080"},{"v":6.892639659483506,"d":"6.9"},{"v":459.5093106322337,"d":"459.51"},3.4463198297417525,{"v":919.0186212644675,"d":"919"},0.49999999999999994,{"v":919.0185877819442,"d":"919.0"}]
[11,{"v":18.90909090909091,"d":"19"},{"v":28.363636363636356,"d":"28"},{"v":37.81818181818182,"d":"38"},{"v":47.27272727272728,"d":"47"},{"v":56.72727272727273,"d":"57"},{"v":66.1818181818182,"d":"66"},{"v":75.63636363636364,"d":"76"},{"v":85.09090909090911,"d":"85"},{"v":94.54545454545456,"d":"95"},{"v":104.00000000000003,"d":"104"},{"v":113.45454545454545,"d":"113"},{"v":122.90909090909092,"d":"123"},{"v":132.36363636363637,"d":"132"},{"v":141.8181818181818,"d":"142"},{"v":151.27272727272725,"d":"151"},{"v":160.7272727272727,"d":"161"},{"v":170.18181818181816,"d":"170"},{"v":179.6363636363636,"d":"180"},{"v":189.09090909090904,"d":"189"},{"v":198.54545454545448,"d":"199"},17.01818181818182,{"v":2269.0909090909095,"d":"2,269"},{"v":6.892639659483506,"d":"6.9"},{"v":505.46024169545706,"d":"505.46"},3.7909518127159276,{"v":919.0186212644675,"d":"919"},0.5499999999999999,{"v":919.0185877819442,"d":"919.0"}]
[12,{"v":18.90909090909091,"d":"19"},{"v":28.363636363636356,"d":"28"},{"v":37.81818181818182,"d":"38"},{"v":47.27272727272728,"d":"47"},{"v":56.72727272727273,"d":"57"},{"v":66.1818181818182,"d":"66"},{"v":75.63636363636364,"d":"76"},{"v":85.09090909090911,"d":"85"},{"v":94.54545454545456,"d":"95"},{"v":104.00000000000003,"d":"104"},{"v":113.45454545454545,"d":"113"},{"v":122.90909090909092,"d":"123"},{"v":132.36363636363637,"d":"132"},{"v":141.8181818181818,"d":"142"},{"v":151.27272727272725,"d":"151"},{"v":160.7272727272727,"d":"161"},{"v":170.18181818181816,"d":"170"},{"v":179.6363636363636,"d":"180"},{"v":189.09090909090904,"d":"189"},{"v":198.54545454545448,"d":"199"},18.436363636363637,{"v":2458.181818181819,"d":"2,458"},{"v":6.892639659483506,"d":"6.9"},{"v":551.4111727586804,"d":"551.41"},4.135583795690104,{"v":919.0186212644675,"d":"919"},0.6,{"v":919.0185877819442,"d":"919.0"}]
[13,{"v":18.90909090909091,"d":"19"},{"v":28.363636363636356,"d":"28"},{"v":37.81818181818182,"d":"38"},{"v":47.27272727272728,"d":"47"},{"v":56.72727272727273,"d":"57"},{"v":66.1818181818182,"d":"66"},{"v":75.63636363636364,"d":"76"},{"v":85.09090909090911,"d":"85"},{"v":94.54545454545456,"d":"95"},{"v":104.00000000000003,"d":"104"},{"v":113.45454545454545,"d":"113"},{"v":122.90909090909092,"d":"123"},{"v":132.36363636363637,"d":"132"},{"v":141.8181818181818,"d":"142"},{"v":151.27272727272725,"d":"151"},{"v":160.7272727272727,"d":"161"},{"v":170.18181818181816,"d":"170"},{"v":179.6363636363636,"d":"180"},{"v":189.09090909090904,"d":"189"},{"v":198.54545454545448,"d":"199"},19.854545454545455,{"v":2647.272727272729,"d":"2,647"},{"v":6.892639659483506,"d":"6.9"},{"v":597.3621038219039,"d":"597.36"},4.480215778664279,{"v":919.0186212644675,"d":"919"},0.65,{"v":919.0185877819442,"d":"919.0"}]
[14,{"v":18.90909090909091,"d":"19"},{"v":28.363636363636356,"d":"28"},{"v":37.81818181818182,"d":"38"},{"v":47.27272727272728,"d":"47"},{"v":56.72727272727273,"d":"57"},{"v":66.1818181818182,"d":"66"},{"v":75.63636363636364,"d":"76"},{"v":85.09090909090911,"d":"85"},{"v":94.54545454545456,"d":"95"},{"v":104.00000000000003,"d":"104"},{"v":113.45454545454545,"d":"113"},{"v":122.90909090909092,"d":"123"},{"v":132.36363636363637,"d":"132"},{"v":141.8181818181818,"d":"142"},{"v":151.27272727272725,"d":"151"},{"v":160.7272727272727,"d":"161"},{"v":170.18181818181816,"d":"170"},{"v":179.6363636363636,"d":"180"},{"v":189.09090909090904,"d":"189"},{"v":198.54545454545448,"d":"199"},21.27272727272727,{"v":2836.3636363636365,"d":"2,836"},{"v":6.892639659483506,"d":"6.9"},{"v":643.3130348851273,"d":"643.31"},4.824847761638455,{"v":919.0186212644675,"d":"919"},0.7000000000000001,{"v":919.0185877819442,"d":"919.0"}]
[15,{"v":18.90909090909091,"d":"19"},{"v":28.363636363636356,"d":"28"},{"v":37.81818181818182,"d":"38"},{"v":47.27272727272728,"d":"47"},{"v":56.72727272727273,"d":"57"},{"v":66.1818181818182,"d":"66"},{"v":75.63636363636364,"d":"76"},{"v":85.09090909090911,"d":"85"},{"v":94.54545454545456,"d":"95"},{"v":104.00000000000003,"d":"104"},{"v":113.45454545454545,"d":"113"},{"v":122.90909090909092,"d":"123"},{"v":132.36363636363637,"d":"132"},{"v":141.8181818181818,"d":"142"},{"v":151.27272727272725,"d":"151"},{"v":160.7272727272727,"d":"161"},{"v":170.18181818181816,"d":"170"},{"v":179.6363636363636,"d":"180"},{"v":189.09090909090904,"d":"189"},{"v":198.54545454545448,"d":"199"},22.690909090909088,{"v":3025.454545454544,"d":"3,025"},{"v":6.892639659483506,"d":"6.9"},{"v":689.2639659483507,"d":"689.26"},5.16947974461263,{"v":919.0186212644675,"d":"919"},0.7500000000000001,{"v":919.0185877819442,"d":"919.0"}]
[16,{"v":18.90909090909091,"d":"19"},{"v":28.363636363636356,"d":"28"},{"v":37.81818181818182,"d":"38"},{"v":47.27272727272728,"d":"47"},{"v":56.72727272727273,"d":"57"},{"v":66.1818181818182,"d":"66"},{"v":75.63636363636364,"d":"76"},{"v":85.09090909090911,"d":"85"},{"v":94.54545454545456,"d":"95"},{"v":104.00000000000003,"d":"104"},{"v":113.45454545454545,"d":"113"},{"v":122.90909090909092,"d":"123"},{"v":132.36363636363637,"d":"132"},{"v":141.8181818181818,"d":"142"},{"v":151.27272727272725,"d":"151"},{"v":160.7272727272727,"d":"161"},{"v":170.18181818181816,"d":"170"},{"v":179.6363636363636,"d":"180"},{"v":189.09090909090904,"d":"189"},{"v":198.54545454545448,"d":"199"},24.109090909090906,{"v":3214.545454545453,"d":"3,215"},{"v":6.892639659483506,"d":"6.9"},{"v":735.2148970115741,"d":"735.21"},5.514111727586806,{"v":919.0186212644675,"d":"919"},0.8000000000000002,{"v":919.0185877819442,"d":"919.0"}]
[17,{"v":18.90909090909091,"d":"19"},{"v":28.363636363636356,"d":"28"},{"v":37.81818181818182,"d":"38"},{"v":47.27272727272728,"d":"47"},{"v":56.72727272727273,"d":"57"},{"v":66.1818181818182,"d":"66"},{"v":75.63636363636364,"d":"76"},{"v":85.09090909090911,"d":"85"},{"v":94.54545454545456,"d":"95"},{"v":104.00000000000003,"d":"104"},{"v":113.45454545454545,"d":"113"},{"v":122.90909090909092,"d":"123"},{"v":132.36363636363637,"d":"132"},{"v":141.8181818181818,"d":"142"},{"v":151.27272727272725,"d":"151"},{"$f":"IF($B129<=$D$111,($C129^(1/(1-$D129))*((Q$135*$D129/$E$105)^($D129/(1-$D129)))*($C$108^($C$109/(1-$D129)))),\"\")","v":{"v":160.7272727272727,"d":"161"}},{"v":170.18181818181816,"d":"170"},{"v":179.6363636363636,"d":"180"},{"v":189.09090909090904,"d":"189"},{"v":198.54545454545448,"d":"199"},25.52727272727272,{"v":3403.6363636363626,"d":"3,404"},{"v":6.892639659483506,"d":"6.9"},{"v":781.1658280747976,"d":"781.17"},5.858743710560981,{"v":919.0186212644675,"d":"919"},0.8500000000000002,{"v":919.0185877819442,"d":"919.0"}]
[18,{"$f":"IF($B130<=$D$111,($C130^(1/(1-$D130))*((B$135*$D130/$E$105)^($D130/(1-$D130)))*($C$108^($C$109/(1-$D130)))),\"\")","v":{"v":18.90909090909091,"d":"19"}},{"v":28.363636363636356,"d":"28"},{"v":37.81818181818182,"d":"38"},{"v":47.27272727272728,"d":"47"},{"v":56.72727272727273,"d":"57"},{"v":66.1818181818182,"d":"66"},{"v":75.63636363636364,"d":"76"},{"v":85.09090909090911,"d":"85"},{"v":94.54545454545456,"d":"95"},{"v":104.00000000000003,"d":"104"},{"v":113.45454545454545,"d":"113"},{"v":122.90909090909092,"d":"123"},{"v":132.36363636363637,"d":"132"},{"v":141.8181818181818,"d":"142"},{"v":151.27272727272725,"d":"151"},{"v":160.7272727272727,"d":"161"},{"v":170.18181818181816,"d":"170"},{"v":179.6363636363636,"d":"180"},{"v":189.09090909090904,"d":"189"},{"v":198.54545454545448,"d":"199"},26.945454545454538,{"v":3592.7272727272707,"d":"3,593"},{"v":6.892639659483506,"d":"6.9"},{"v":827.1167591380209,"d":"827.12"},6.203375693535157,{"v":919.0186212644675,"d":"919"},0.9000000000000002,{"v":919.0185877819442,"d":"919.0"}]
[19,{"v":18.90909090909091,"d":"19"},{"v":28.363636363636356,"d":"28"},{"v":37.81818181818182,"d":"38"},{"v":47.27272727272728,"d":"47"},{"v":56.72727272727273,"d":"57"},{"v":66.1818181818182,"d":"66"},{"v":75.63636363636364,"d":"76"},{"v":85.09090909090911,"d":"85"},{"v":94.54545454545456,"d":"95"},{"v":104.00000000000003,"d":"104"},{"v":113.45454545454545,"d":"113"},{"v":122.90909090909092,"d":"123"},{"v":132.36363636363637,"d":"132"},{"v":141.8181818181818,"d":"142"},{"v":151.27272727272725,"d":"151"},{"v":160.7272727272727,"d":"161"},{"v":170.18181818181816,"d":"170"},{"v":179.6363636363636,"d":"180"},{"v":189.09090909090904,"d":"189"},{"v":198.54545454545448,"d":"199"},28.363636363636356,{"v":3781.8181818181806,"d":"3,782"},{"v":6.892639659483506,"d":"6.9"},{"v":873.0676902012443,"d":"873.07"},6.548007676509332,{"v":919.0186212644675,"d":"919"},0.9500000000000003,{"v":919.0185877819442,"d":"919.0"}]
[20,{"v":18.90909090909091,"d":"19"},{"v":28.363636363636356,"d":"28"},{"v":37.81818181818182,"d":"38"},{"v":47.27272727272728,"d":"47"},{"v":56.72727272727273,"d":"57"},{"v":66.1818181818182,"d":"66"},{"v":75.63636363636364,"d":"76"},{"v":85.09090909090911,"d":"85"},{"v":94.54545454545456,"d":"95"},{"v":104.00000000000003,"d":"104"},{"v":113.45454545454545,"d":"113"},{"v":122.90909090909092,"d":"123"},{"v":132.36363636363637,"d":"132"},{"v":141.8181818181818,"d":"142"},{"v":151.27272727272725,"d":"151"},{"v":160.7272727272727,"d":"161"},{"v":170.18181818181816,"d":"170"},{"v":179.6363636363636,"d":"180"},{"v":189.09090909090904,"d":"189"},{"v":198.54545454545448,"d":"199"},29.78181818181817,{"v":3970.9090909090896,"d":"3,971"},{"v":6.892639659483506,"d":"6.9"},{"v":919.0186212644677,"d":"919.02"},6.892639659483508,{"v":919.0186212644675,"d":"919"},1.0000000000000002,{"v":919.0185877819442,"d":"919.0"}]
[null,{"$f":"SUM(B136:B155)","v":{"v":378.18181818181836,"d":"378"}},{"$f":"SUM(C136:C155)","v":{"v":567.2727272727273,"d":"567"}},{"v":756.3636363636367,"d":"756"},{"v":945.4545454545453,"d":"945"},{"v":1134.5454545454547,"d":"1,135"},{"v":1323.6363636363644,"d":"1,324"},{"v":1512.7272727272734,"d":"1,513"},{"v":1701.8181818181815,"d":"1,702"},{"v":1890.9090909090905,"d":"1,891"},{"v":2080.0000000000005,"d":"2,080"},{"v":2269.0909090909095,"d":"2,269"},{"v":2458.181818181819,"d":"2,458"},{"v":2647.272727272729,"d":"2,647"},{"v":2836.3636363636365,"d":"2,836"},{"v":3025.454545454544,"d":"3,025"},{"v":3214.545454545453,"d":"3,215"},{"v":3403.6363636363626,"d":"3,404"},{"v":3592.7272727272707,"d":"3,593"},{"v":3781.8181818181806,"d":"3,782"},{"v":3970.9090909090896,"d":"3,971"}]
[]
[{"$nulls":11},"Función de demanda"]
[{"$nulls":10},"Ponderador","p","y","Ponderador","yline",null,"pline"]
[null,"RECTA PRESUPUESTAL",{"$nulls":5},"DEMANDA TOTAL BIEN 1",null,null,0,null,null,{"$f":"N60","v":0},{"$f":"$C$162","v":{"v":6.892639659483506,"d":"6.9"}},{"$f":"$I$162*K160","v":0},{"$f":"$C$162*K160","v":0},{"$f":"$I$162","v":{"v":919.0185877819442,"d":"919.0"}},{"$f":"$O$108","v":{"v":919.0186212644675,"d":"919.02"}}]
[null,"m","p1","p2",{"$nulls":3},"Ponderador m","Demanda",{"$f":"($C$66*$A$66/C162)+(IF(C162<=$D$62,$A$69/C162,0))+($D$62/C162)+($C$77+(($A$75-$C$77*C162-$E$77*$D$62)/C162))","v":{"v":457.9377649108852,"d":"457.9"}},0.05,{"$f":"$C$162*N161","v":{"v":0.6266036054075915,"d":"0.63"}},{"$f":"($C$166*$A$166/L161)+(IF(L161<=$D$162,$A$169/L161,0))+($D$162/L161)+($C$177+($C$175/L161*($A$175-L161*$C$177-$D$162*$E$177)))","v":9109.204465601386},{"$f":"N61","v":{"v":0.09090909090909091,"d":"0.09"}},{"$f":"$C$162","v":{"v":6.892639659483506,"d":"6.9"}},{"$f":"$I$162*K161","v":{"v":45.95092938909721,"d":"45.95"}},{"$f":"$C$162*K161","v":{"v":0.3446319829741753,"d":"0.34"}},{"$f":"$I$162","v":{"v":919.0185877819442,"d":"919.0"}},{"$f":"$O$108","v":{"v":919.0186212644675,"d":"919.02"}}]
[null,{"$f":"B62","v":{"v":16224.000000000002,"d":"16,224.0"}},{"$f":"E104","v":{"v":6.892639659483506,"d":"6.9"}},{"$f":"D62","v":{"v":22,"d":"22.0"}},{"$nulls":3},{"$f":"H166+H169+H172+H175","v":{"v":0.9999999999999999,"d":"1.0"}},{"$f":"I166+I169+I172+I175","v":{"v":919.0185877819442,"d":"919.0"}},{"$f":"SUM(J163:J175)","v":457.9377649108852},{"v":0.1,"d":"0.10"},{"$f":"$C$162*N162","v":{"v":1.253207210815183,"d":"1.25"}},{"$f":"($C$166*$A$166/L162)+(IF(L162<=$D$162,$A$169/L162,0))+($D$162/L162)+($C$177+($C$175/L162*($A$175-L162*$C$177-$D$162*$E$177)))","v":4604.602232800693},{"v":0.18181818181818182,"d":"0.18"},{"v":6.892639659483506,"d":"6.9"},{"v":91.90185877819442,"d":"91.90"},{"v":0.6892639659483506,"d":"0.69"},{"v":919.0185877819442,"d":"919.0"},{"v":919.0186212644675,"d":"919.02"}]
[null,"Inserte los datos correspondientes",{"$nulls":5},{"$f":"IF(H162=1, \"Correcto\",\"Incorrecto, debe sumar 1\")","v":"Correcto"},null,null,0.15,{"v":1.8798108162227742,"d":"1.88"},3103.068155200462,{"v":0.2727272727272727,"d":"0.27"},{"v":6.892639659483506,"d":"6.9"},{"v":137.85278816729164,"d":"137.85"},{"v":1.033895948922526,"d":"1.03"},{"v":919.0185877819442,"d":"919.0"},{"v":919.0186212644675,"d":"919.02"}]
[null,"FUNCIÓN COBB-DOUGLAS",{"$nulls":8},{"v":0.2,"d":"0.20"},{"v":2.506414421630366,"d":"2.51"},2352.3011164003465,{"v":0.36363636363636365,"d":"0.36"},{"v":6.892639659483506,"d":"6.9"},{"v":183.80371755638885,"d":"183.80"},{"v":1.3785279318967012,"d":"1.38"},{"v":919.0185877819442,"d":"919.0"},{"v":919.0186212644675,"d":"919.02"}]
["m","v","a1","x1*","1-a1","x2*",null,"Ponderador","Demanda",null,0.25,{"v":3.1330180270379575,"d":"3.13"},1901.840893120277,{"v":0.4545454545454546,"d":"0.45"},{"v":6.892639659483506,"d":"6.9"},{"v":229.75464694548606,"d":"229.75"},{"v":1.7231599148708765,"d":"1.72"},{"v":919.0185877819442,"d":"919.0"},{"v":919.0186212644675,"d":"919.02"}]
[{"$f":"B162*H166","v":{"v":6489.600000000001,"d":"6,489.6"}},{"$f":"D166^C166*F166^E166","v":{"v":263.5019330895448,"d":"263.5"}},{"$f":"C66","v":0.5},{"$f":"C166*A166/C162","v":{"v":470.763040040185,"d":"470.8"}},{"$f":"1-C166","v":0.5},{"$f":"E166*A166/D162","v":{"v":147.49090909090913,"d":"147.5"}},null,{"$f":"H66","v":0.4},{"$f":"D166","v":{"v":470.763040040185,"d":"470.8"}},{"$f":"($C$66*$A$66/C162)","v":{"v":470.763040040185,"d":"470.8"}},{"v":0.3,"d":"0.30"},{"v":3.7596216324455494,"d":"3.76"},1601.5340776002308,{"v":0.5454545454545455,"d":"0.55"},{"v":6.892639659483506,"d":"6.9"},{"v":275.70557633458327,"d":"275.71"},{"v":2.067791897845052,"d":"2.07"},{"v":919.0185877819442,"d":"919.0"},{"v":919.0186212644675,"d":"919.02"}]
[null,"FUNCIÓN SUSTITUTOS PERFECTOS",{"$nulls":8},0.35,{"v":4.386225237853141,"d":"4.39"},1387.0292093716262,{"v":0.6363636363636365,"d":"0.64"},{"v":6.892639659483506,"d":"6.9"},{"v":321.6565057236805,"d":"321.66"},{"v":2.412423880819227,"d":"2.41"},{"v":919.0185877819442,"d":"919.0"},{"v":919.0186212644675,"d":"919.02"}]
["m","v","x1*","x2*","Rel. 1 a:",null,null,"Ponderador","Demanda",null,{"v":0.4,"d":"0.40"},{"v":5.012828843260732,"d":"5.01"},1226.1505582001732,{"v":0.7272727272727274,"d":"0.73"},{"v":6.892639659483506,"d":"6.9"},{"v":367.6074351127777,"d":"367.61"},{"v":2.7570558637934024,"d":"2.76"},{"v":919.0185877819442,"d":"919.0"},{"v":919.0186212644675,"d":"919.02"}]
[{"$f":"H169*B162","v":{"v":4867.200000000001,"d":"4,867.2"}},{"$f":"C169+D169","v":{"v":706.1445600602774,"d":"706.1"}},{"$f":"IF(C162<=D162,A169/C162,0)","v":{"v":706.1445600602774,"d":"706.1"}},{"$f":"IF(C162<=D162,0,A169/D162)","v":{"v":0,"d":"0.0"}},{"$f":"E69","v":{"v":1,"d":"1.0"}},null,null,{"$f":"H69","v":0.3},{"$f":"C169","v":{"v":706.1445600602774,"d":"706.1"}},{"$f":"(IF(C162<=$D$62,$A$69/C162,0))","v":706.1445600602774},0.45,{"v":5.639432448668324,"d":"5.64"},1101.0227184001537,{"v":0.8181818181818183,"d":"0.82"},{"v":6.892639659483506,"d":"6.9"},{"v":413.5583645018749,"d":"413.56"},{"v":3.101687846767578,"d":"3.10"},{"v":919.0185877819442,"d":"919.0"},{"v":919.0186212644675,"d":"919.02"}]
[null,"FUNCIÓN CUASILINEAL",{"$nulls":8},{"v":0.5,"d":"0.50"},{"v":6.266036054075916,"d":"6.27"},1000.9204465601383,{"v":0.9090909090909093,"d":"0.91"},{"v":6.892639659483506,"d":"6.9"},{"v":459.5092938909721,"d":"459.51"},{"v":3.446319829741753,"d":"3.45"},{"v":919.0185877819442,"d":"919.0"},{"v":919.0186212644675,"d":"919.02"}]
["m","v","x1*","x2*",{"$nulls":3},"Ponderador","Demanda",null,0.55,{"v":6.892639659483508,"d":"6.89"},919.018587781944,{"v":1.0000000000000002,"d":"1.00"},{"v":6.892639659483506,"d":"6.9"},{"v":505.4602232800694,"d":"505.46"},{"v":3.7909518127159285,"d":"3.79"},{"v":919.0185877819442,"d":"919.0"},{"v":919.0186212644675,"d":"919.02"}]
[{"$f":"B162*H172","v":{"v":3244.8000000000006,"d":"3,244.8"}},{"$f":"LOG(C172)+D172","v":{"v":146.994946197138,"d":"147.0"}},{"$f":"D162/C162","v":{"v":3.191810552540701,"d":"3.2"}},{"$f":"A172/D162-1","v":{"v":146.49090909090913,"d":"146.5"}},{"$nulls":3},{"$f":"H72","v":0.2},{"$f":"C172","v":{"v":3.191810552540701,"d":"3.2"}},{"$f":"($D$62/C162)","v":3.191810552540701},{"v":0.6,"d":"0.60"},{"v":7.519243264891099,"d":"7.52"},850.7670388001154,{"v":1.090909090909091,"d":"1.09"},{"v":6.892639659483506,"d":"6.9"},{"v":551.4111526691665,"d":"551.41"},{"v":4.135583795690104,"d":"4.14"},{"v":919.0185877819442,"d":"919.0"},{"v":919.0186212644675,"d":"919.02"}]
[null,"FUNCIÓN STONE-GEARY",{"$nulls":8},0.65,{"v":8.145846870298689,"d":"8.15"},793.0157281231835,{"v":1.1818181818181819,"d":"1.18"},{"v":6.892639659483506,"d":"6.9"},{"v":597.3620820582638,"d":"597.36"},{"v":4.480215778664279,"d":"4.48"},{"v":919.0185877819442,"d":"919.0"},{"v":919.0186212644675,"d":"919.02"}]
["m","v","a2","x1*","1-a2","x2*",null,"Ponderador","Demanda",null,{"v":0.7,"d":"0.70"},{"v":8.77245047570628,"d":"8.77"},743.5146046858132,{"v":1.2727272727272727,"d":"1.27"},{"v":6.892639659483506,"d":"6.9"},{"v":643.313011447361,"d":"643.31"},{"v":4.824847761638454,"d":"4.82"},{"v":919.0185877819442,"d":"919.0"},{"v":919.0186212644675,"d":"919.02"}]
[{"$f":"B162*H175","v":{"v":1622.4000000000003,"d":"1,622.4"}},{"$f":"((D175-C177)^(C175))*((F175-E177)^(E175))","v":{"$error":"#NUM!"}},{"$f":"C75","v":0.5},{"$f":"C177+(C175*(A175-C177*C162-E177*D162)/C162)","v":{"v":-261.08082287105896,"d":"(261.1)"}},{"$f":"1-C175","v":0.5},{"$f":"E177+(E175*(A175-C177*C162-E177*D162)/D162)","v":{"v":155.5425470023477,"d":"155.5"}},null,{"$f":"H75","v":0.1},{"$f":"D175","v":{"v":-261.08082287105896,"d":"(261.1)"}},{"$f":"($C$77+(($A$75-$C$77*C162-$E$77*$D$62)/C162))","v":{"v":-722.1616457421179,"d":"-722.2"}},0.75,{"v":9.39905408111387,"d":"9.40"},700.6136310400925,{"v":1.3636363636363635,"d":"1.36"},{"v":6.892639659483506,"d":"6.9"},{"v":689.2639408364582,"d":"689.26"},{"v":5.169479744612629,"d":"5.17"},{"v":919.0185877819442,"d":"919.0"},{"v":919.0186212644675,"d":"919.02"}]
[{"$f":"SUM(A175,A172,A169,A166)","v":{"v":16224.000000000004,"d":"16,224.0"}},null,"s1",null,"s2",{"$nulls":5},{"v":0.8,"d":"0.80"},{"v":10.025657686521463,"d":"10.03"},663.0752791000866,{"v":1.4545454545454544,"d":"1.45"},{"v":6.892639659483506,"d":"6.9"},{"v":735.2148702255554,"d":"735.21"},{"v":5.514111727586805,"d":"5.51"},{"v":919.0185877819442,"d":"919.0"},{"v":919.0186212644675,"d":"919.02"}]
[null,null,{"$f":"C77","v":{"v":200,"d":"200.0"}},null,{"$f":"E77","v":{"v":300,"d":"300.0"}},{"$nulls":5},0.85,{"v":10.652261291929053,"d":"10.65"},629.9532038589051,{"v":1.5454545454545452,"d":"1.55"},{"v":6.892639659483506,"d":"6.9"},{"v":781.1657996146525,"d":"781.17"},{"v":5.85874371056098,"d":"5.86"},{"v":919.0185877819442,"d":"919.0"},{"v":919.0186212644675,"d":"919.02"}]
[{"$nulls":10},{"v":0.9,"d":"0.90"},{"v":11.278864897336645,"d":"11.28"},600.5113592000771,{"v":1.636363636363636,"d":"1.64"},{"v":6.892639659483506,"d":"6.9"},{"v":827.1167290037498,"d":"827.12"},{"v":6.203375693535156,"d":"6.20"},{"v":919.0185877819442,"d":"919.0"},{"v":919.0186212644675,"d":"919.02"}]
[{"$nulls":10},0.95,{"v":11.905468502744235,"d":"11.91"},574.1686560842836,{"v":1.7272727272727268,"d":"1.73"},{"v":6.892639659483506,"d":"6.9"},{"v":873.067658392847,"d":"873.07"},{"v":6.5480076765093305,"d":"6.55"},{"v":919.0185877819442,"d":"919.0"},{"v":919.0186212644675,"d":"919.02"}]
[{"$nulls":10},{"v":1,"d":"1.00"},{"v":12.532072108151825,"d":"12.53"},550.4602232800694,{"v":1.8181818181818177,"d":"1.82"},{"v":6.892639659483506,"d":"6.9"},{"v":919.0185877819442,"d":"919.02"},{"v":6.892639659483506,"d":"6.89"},{"v":919.0185877819442,"d":"919.0"},{"v":919.0186212644675,"d":"919.02"}]