{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["Inicio oayda","Sistema basico oayda","oculto oayda","Sistema ampliado oayda"],"not_rendered":{"charts":2,"images":9,"macros":1,"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"Inicio oayda","index":0,"n_rows":31,"n_cols":11,"rows_kept":31,"merged":[[0,0,0,3],[21,0,21,2]]}
{"$rows_empty":21}
["    Descargue la versión Kindle"]
{"$rows_empty":8}
[{"$nulls":10},"Miguel Cervantes Jiménez"]

{"sheet":"Sistema basico oayda","index":1,"n_rows":28,"n_cols":7,"rows_kept":28,"hidden":true,"merged":[[0,1,0,6],[2,1,2,3],[2,5,2,6],[6,1,6,3],[11,1,11,3],[11,5,11,6],[15,1,15,3],[20,1,20,3],[24,1,24,2],[25,1,25,2],[26,1,26,2],[27,1,27,2]]}
[null,"LA DEMANDA Y OFERTA AGREGADA"]
[]
[null,"FUNCIÓN INVERSA DE LA DEMANDA AGREGADA",{"$nulls":3},"COMPONENTES DE LA DEMANDA AGREGADA"]
[null,"P","b0","-b1",null,"Ingreso",{"$f":"G5+G6+G7+G8+G9","v":100}]
[null,{"$f":"C5+(D5*G6)","v":{"v":69.62962962962963,"d":"69.6"}},{"$f":"C9/D9*-1","v":{"v":77.03703703703704,"d":"77.0"}},{"$f":"1/D9","v":{"v":-0.37037037037037035,"d":"-0.4"}},null,"Consumo",{"$f":"D23*0.7","v":70}]
[{"$nulls":5},"Inversión",{"$f":"D23*0.2","v":20}]
[null,"FUNCIÓN DE DEMANDA AGREGADA",{"$nulls":3},"Gasto gobierno",{"$f":"D23*0.1","v":10}]
[null,"Yd","b0/b1","-1/b1",null,"Exportaciones",{"$f":"D23*0.35","v":35}]
[null,{"$f":"C9+(D9*D22)","v":{"v":100,"d":"100.0"}},{"v":208,"d":"208.0"},-2.7,null,"-Importaciones",{"$f":"D23*-0.35","v":{"v":-35,"d":"(35)"}}]
[null,null,"Inserte los datos correspondientes"]
[]
[null,"FUNCIÓN INVERSA DE OFERTA AGREGADA",{"$nulls":3},"COMPONENTES DE LA OFERTA AGREGADA"]
[null,"P","-a0","a1",null,"Ingreso",{"$f":"G14+G15+G16+G17+G18","v":100}]
[null,{"$f":"C14+(D14*D22)","v":{"v":20,"d":"20.0"}},{"$f":"C18/D18*-1","v":{"v":6.666666666666667,"d":"6.7"}},{"$f":"1/D18","v":{"v":0.3333333333333333,"d":"0.3"}},null,"Tierra",{"$f":"$D$23*0.1","v":10}]
[{"$nulls":5},"Trabajo",{"$f":"$D$23*0.2","v":20}]
[null,"FUNCIÓN DE OFERTA AGREGADA",{"$nulls":3},"Capital",{"$f":"$D$23*0.3","v":30}]
[null,"Ys","a0/a1","1/a1",null,"Tecnología",{"$f":"$D$23*0.15","v":15}]
[null,{"$f":"C18+(D18*D22)","v":{"v":100,"d":"100.0"}},{"v":-20,"d":"-20.0"},{"v":3,"d":"3.0"},null,"Instituciones",{"$f":"$D$23*0.25","v":25}]
[null,null,"Inserte los datos correspondientes"]
[]
[null,"VALORES DE EQUILIBRIO"]
[null,"Nivel general de precios",null,{"$f":"'oculto oayda'!D37","v":{"v":40,"d":"40.0"}}]
[null,"Ingreso",null,{"$f":"'oculto oayda'!D38","v":{"v":100,"d":"100.0"}}]
[]
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos"]
[null,"Valores de equilibrio"]

{"sheet":"oculto oayda","index":2,"n_rows":46,"n_cols":35,"rows_kept":46,"hidden":true,"merged":[[1,10,1,12],[25,15,25,17],[25,19,25,21],[25,26,25,28],[25,30,25,32],[29,15,29,17],[29,26,29,28],[34,15,34,17],[34,19,34,21],[34,26,34,28],[34,30,34,32],[36,1,36,2],[37,1,37,2],[38,15,38,17],[38,26,38,28]]}
["SISTEMA BÁSICO",{"$nulls":13},"SISTEMA AMPLIADO"]
["Unidades","P Oferta","P Demanda","Cantidad","Factor Precio","plin","xlin","plin","xlin",{"$nulls":5},"Unidades","P Oferta","P Demanda","Cantidad","Factor Precio","plin","xlin","plin","xlin",null,null,"Unidades","P Oferta","P Demanda","Cantidad","Factor Precio","plin","xlin","plin","xlin"]
[null,0,null,0,null,null,{"$f":"$D$14","v":{"v":99.9999999999999,"d":"100.00"}},null,null,"PONDERADOR",{"$nulls":5},0,null,0,null,null,{"$f":"$D$14","v":{"v":99.9999999999999,"d":"100.00"}},null,null,"PONDERADOR",null,null,0,null,0,null,null,{"$f":"$D$14","v":{"v":99.9999999999999,"d":"100.00"}},null,null,"PONDERADOR"]
[0,{"$f":"$C$29/$D$29*-1+(1/$D$29)*D4","v":{"v":6.666666666666667,"d":"7"}},{"$f":"($C$34/$D$34*-1)+(1/$D$34)*D4","v":{"v":77.03703703703704,"d":"77"}},{"$f":"$D$38*E4","v":0},{"v":0,"d":"0.00"},{"$f":"$D$38*J4","v":{"v":0,"d":"0.00"}},{"$f":"$D$37","v":{"v":40,"d":"40.00"}},{"$f":"$D$38","v":{"v":100,"d":"100.00"}},{"$f":"$D$37*J4","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$nulls":4},0,{"$f":"$Q$41/$R$41*-1+(1/$R$41)*R4","v":{"v":6.666666666666667,"d":"7"}},{"$f":"($Q$32/$R$32*-1)+(1/$R$32)*R4","v":{"v":77.03703703703704,"d":"77"}},{"$f":"$R$46*S4","v":0},{"v":0,"d":"0.00"},{"$f":"$R$46*X4","v":{"v":0,"d":"0.00"}},{"$f":"$R$45","v":{"v":40,"d":"40.00"}},{"$f":"$R$46","v":{"v":100,"d":"100.00"}},{"$f":"$R$45*X4","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},null,0,{"$f":"$AB$41/$AC$41*-1+(1/$AC$41)*AC4","v":{"v":6.666666666666667,"d":"7"}},{"$f":"($AB$32/$AC$32*-1)+(1/$AC$32)*AC4","v":{"v":77.03703703703704,"d":"77"}},{"$f":"$AC$46*AD4","v":0},{"v":0,"d":"0.00"},{"$f":"$AC$46*AI4","v":{"v":0,"d":"0.00"}},{"$f":"$AC$45","v":{"v":40,"d":"40.00"}},{"$f":"$AC$46","v":{"v":100,"d":"100.00"}},{"$f":"$AC$45*AI4","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"}]
[1,{"$f":"$C$29/$D$29*-1+(1/$D$29)*D5","v":10},{"$f":"($C$34/$D$34*-1)+(1/$D$34)*D5","v":{"v":73.33333333333333,"d":"73"}},{"$f":"$D$38*E5","v":10},{"v":0.1,"d":"0.10"},{"$f":"$D$38*J5","v":{"v":10,"d":"10.00"}},{"$f":"$D$37","v":{"v":40,"d":"40.00"}},{"$f":"$D$38","v":{"v":100,"d":"100.00"}},{"$f":"$D$37*J5","v":{"v":4,"d":"4.00"}},{"v":0.1,"d":"0.10"},{"$nulls":4},1,{"$f":"$Q$41/$R$41*-1+(1/$R$41)*R5","v":10},{"$f":"($Q$32/$R$32*-1)+(1/$R$32)*R5","v":{"v":73.33333333333333,"d":"73"}},{"$f":"$R$46*S5","v":10},{"v":0.1,"d":"0.10"},{"$f":"$R$46*X5","v":{"v":10,"d":"10.00"}},{"$f":"$R$45","v":{"v":40,"d":"40.00"}},{"$f":"$R$46","v":{"v":100,"d":"100.00"}},{"$f":"$R$45*X5","v":{"v":4,"d":"4.00"}},{"v":0.1,"d":"0.10"},null,1,{"$f":"$AB$41/$AC$41*-1+(1/$AC$41)*AC5","v":10},{"$f":"($AB$32/$AC$32*-1)+(1/$AC$32)*AC5","v":{"v":73.33333333333333,"d":"73"}},{"$f":"$AC$46*AD5","v":10},{"v":0.1,"d":"0.10"},{"$f":"$AC$46*AI5","v":{"v":10,"d":"10.00"}},{"$f":"$AC$45","v":{"v":40,"d":"40.00"}},{"$f":"$AC$46","v":{"v":100,"d":"100.00"}},{"$f":"$AC$45*AI5","v":{"v":4,"d":"4.00"}},{"v":0.1,"d":"0.10"}]
[2,{"v":13.333333333333332,"d":"13"},{"v":69.62962962962963,"d":"70"},20,{"v":0.2,"d":"0.20"},{"v":20,"d":"20.00"},{"v":40,"d":"40.00"},{"v":100,"d":"100.00"},{"v":8,"d":"8.00"},{"v":0.2,"d":"0.20"},{"$nulls":4},2,{"v":13.333333333333332,"d":"13"},{"v":69.62962962962963,"d":"70"},20,{"v":0.2,"d":"0.20"},{"v":20,"d":"20.00"},{"v":40,"d":"40.00"},{"v":100,"d":"100.00"},{"v":8,"d":"8.00"},{"v":0.2,"d":"0.20"},null,2,{"v":13.333333333333332,"d":"13"},{"v":69.62962962962963,"d":"70"},20,{"v":0.2,"d":"0.20"},{"v":20,"d":"20.00"},{"v":40,"d":"40.00"},{"v":100,"d":"100.00"},{"v":8,"d":"8.00"},{"v":0.2,"d":"0.20"}]
[3,{"v":16.666666666666668,"d":"17"},{"v":65.92592592592592,"d":"66"},30,{"v":0.3,"d":"0.30"},{"v":30,"d":"30.00"},{"v":40,"d":"40.00"},{"v":100,"d":"100.00"},{"v":12,"d":"12.00"},{"v":0.3,"d":"0.30"},{"$nulls":4},3,{"v":16.666666666666668,"d":"17"},{"v":65.92592592592592,"d":"66"},30,{"v":0.3,"d":"0.30"},{"v":30,"d":"30.00"},{"v":40,"d":"40.00"},{"v":100,"d":"100.00"},{"v":12,"d":"12.00"},{"v":0.3,"d":"0.30"},null,3,{"v":16.666666666666668,"d":"17"},{"v":65.92592592592592,"d":"66"},30,{"v":0.3,"d":"0.30"},{"v":30,"d":"30.00"},{"v":40,"d":"40.00"},{"v":100,"d":"100.00"},{"v":12,"d":"12.00"},{"v":0.3,"d":"0.30"}]
[4,20,{"v":62.22222222222223,"d":"62"},40,{"v":0.4,"d":"0.40"},{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":100,"d":"100.00"},{"v":16,"d":"16.00"},{"v":0.4,"d":"0.40"},{"$nulls":4},4,20,{"v":62.22222222222223,"d":"62"},40,{"v":0.4,"d":"0.40"},{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":100,"d":"100.00"},{"v":16,"d":"16.00"},{"v":0.4,"d":"0.40"},null,4,20,{"v":62.22222222222223,"d":"62"},40,{"v":0.4,"d":"0.40"},{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":100,"d":"100.00"},{"v":16,"d":"16.00"},{"v":0.4,"d":"0.40"}]
[5,{"v":23.333333333333332,"d":"23"},{"v":58.51851851851852,"d":"59"},50,{"v":0.5,"d":"0.50"},{"v":50,"d":"50.00"},{"v":40,"d":"40.00"},{"v":100,"d":"100.00"},{"v":20,"d":"20.00"},{"v":0.5,"d":"0.50"},{"$nulls":4},5,{"v":23.333333333333332,"d":"23"},{"v":58.51851851851852,"d":"59"},50,{"v":0.5,"d":"0.50"},{"v":50,"d":"50.00"},{"v":40,"d":"40.00"},{"v":100,"d":"100.00"},{"v":20,"d":"20.00"},{"v":0.5,"d":"0.50"},null,5,{"v":23.333333333333332,"d":"23"},{"v":58.51851851851852,"d":"59"},50,{"v":0.5,"d":"0.50"},{"v":50,"d":"50.00"},{"v":40,"d":"40.00"},{"v":100,"d":"100.00"},{"v":20,"d":"20.00"},{"v":0.5,"d":"0.50"}]
[6,{"v":26.666666666666668,"d":"27"},{"v":54.81481481481482,"d":"55"},60,{"v":0.6,"d":"0.60"},{"v":60,"d":"60.00"},{"v":40,"d":"40.00"},{"v":100,"d":"100.00"},{"v":24,"d":"24.00"},{"v":0.6,"d":"0.60"},{"$nulls":4},6,{"v":26.666666666666668,"d":"27"},{"v":54.81481481481482,"d":"55"},60,{"v":0.6,"d":"0.60"},{"v":60,"d":"60.00"},{"v":40,"d":"40.00"},{"v":100,"d":"100.00"},{"v":24,"d":"24.00"},{"v":0.6,"d":"0.60"},null,6,{"v":26.666666666666668,"d":"27"},{"v":54.81481481481482,"d":"55"},60,{"v":0.6,"d":"0.60"},{"v":60,"d":"60.00"},{"v":40,"d":"40.00"},{"v":100,"d":"100.00"},{"v":24,"d":"24.00"},{"v":0.6,"d":"0.60"}]
[7,30,{"v":51.111111111111114,"d":"51"},70,{"v":0.7,"d":"0.70"},{"v":70,"d":"70.00"},{"v":40,"d":"40.00"},{"v":100,"d":"100.00"},{"v":28,"d":"28.00"},{"v":0.7,"d":"0.70"},{"$nulls":4},7,30,{"v":51.111111111111114,"d":"51"},70,{"v":0.7,"d":"0.70"},{"v":70,"d":"70.00"},{"v":40,"d":"40.00"},{"v":100,"d":"100.00"},{"v":28,"d":"28.00"},{"v":0.7,"d":"0.70"},null,7,30,{"v":51.111111111111114,"d":"51"},70,{"v":0.7,"d":"0.70"},{"v":70,"d":"70.00"},{"v":40,"d":"40.00"},{"v":100,"d":"100.00"},{"v":28,"d":"28.00"},{"v":0.7,"d":"0.70"}]
[8,{"v":33.33333333333333,"d":"33"},{"v":47.40740740740741,"d":"47"},80,{"v":0.8,"d":"0.80"},{"v":80,"d":"80.00"},{"v":40,"d":"40.00"},{"v":100,"d":"100.00"},{"v":32,"d":"32.00"},{"v":0.8,"d":"0.80"},{"$nulls":4},8,{"v":33.33333333333333,"d":"33"},{"v":47.40740740740741,"d":"47"},80,{"v":0.8,"d":"0.80"},{"v":80,"d":"80.00"},{"v":40,"d":"40.00"},{"v":100,"d":"100.00"},{"v":32,"d":"32.00"},{"v":0.8,"d":"0.80"},null,8,{"v":33.33333333333333,"d":"33"},{"v":47.40740740740741,"d":"47"},80,{"v":0.8,"d":"0.80"},{"v":80,"d":"80.00"},{"v":40,"d":"40.00"},{"v":100,"d":"100.00"},{"v":32,"d":"32.00"},{"v":0.8,"d":"0.80"}]
[9,{"v":36.666666666666664,"d":"37"},{"v":43.70370370370371,"d":"44"},90,{"v":0.9,"d":"0.90"},{"v":90,"d":"90.00"},{"v":40,"d":"40.00"},{"v":100,"d":"100.00"},{"v":36,"d":"36.00"},{"v":0.9,"d":"0.90"},{"$nulls":4},9,{"v":36.666666666666664,"d":"37"},{"v":43.70370370370371,"d":"44"},90,{"v":0.9,"d":"0.90"},{"v":90,"d":"90.00"},{"v":40,"d":"40.00"},{"v":100,"d":"100.00"},{"v":36,"d":"36.00"},{"v":0.9,"d":"0.90"},null,9,{"v":36.666666666666664,"d":"37"},{"v":43.70370370370371,"d":"44"},90,{"v":0.9,"d":"0.90"},{"v":90,"d":"90.00"},{"v":40,"d":"40.00"},{"v":100,"d":"100.00"},{"v":36,"d":"36.00"},{"v":0.9,"d":"0.90"}]
[10,{"v":39.999999999999964,"d":"40"},{"v":40.00000000000004,"d":"40"},{"v":99.9999999999999,"d":"100"},{"v":0.999999999999999,"d":"1.00"},{"v":100,"d":"100.00"},{"v":40,"d":"40.00"},{"v":100,"d":"100.00"},{"v":40,"d":"40.00"},{"v":1,"d":"1.00"},{"$nulls":4},10,{"v":39.999999999999964,"d":"40"},{"v":40.00000000000004,"d":"40"},{"v":99.9999999999999,"d":"100"},{"v":0.999999999999999,"d":"1.00"},{"v":100,"d":"100.00"},{"v":40,"d":"40.00"},{"v":100,"d":"100.00"},{"v":40,"d":"40.00"},{"v":1,"d":"1.00"},null,10,{"v":39.999999999999964,"d":"40"},{"v":40.00000000000004,"d":"40"},{"v":99.9999999999999,"d":"100"},{"v":0.999999999999999,"d":"1.00"},{"v":100,"d":"100.00"},{"v":40,"d":"40.00"},{"v":100,"d":"100.00"},{"v":40,"d":"40.00"},{"v":1,"d":"1.00"}]
[11,{"v":43.333333333333336,"d":"43"},{"v":36.2962962962963,"d":"36"},{"v":110.00000000000001,"d":"110"},{"v":1.1,"d":"1.10"},{"$nulls":9},11,{"v":43.333333333333336,"d":"43"},{"v":36.2962962962963,"d":"36"},{"v":110.00000000000001,"d":"110"},{"v":1.1,"d":"1.10"},{"$nulls":6},11,{"v":43.333333333333336,"d":"43"},{"v":36.2962962962963,"d":"36"},{"v":110.00000000000001,"d":"110"},{"v":1.1,"d":"1.10"}]
[12,{"v":46.666666666666664,"d":"47"},{"v":32.592592592592595,"d":"33"},120,{"v":1.2,"d":"1.20"},{"$nulls":9},12,{"v":46.666666666666664,"d":"47"},{"v":32.592592592592595,"d":"33"},120,{"v":1.2,"d":"1.20"},{"$nulls":6},12,{"v":46.666666666666664,"d":"47"},{"v":32.592592592592595,"d":"33"},120,{"v":1.2,"d":"1.20"}]
[13,{"v":49.99999999999999,"d":"50"},{"v":28.888888888888893,"d":"29"},130,{"v":1.3,"d":"1.30"},{"$nulls":9},13,{"v":49.99999999999999,"d":"50"},{"v":28.888888888888893,"d":"29"},130,{"v":1.3,"d":"1.30"},{"$nulls":6},13,{"v":49.99999999999999,"d":"50"},{"v":28.888888888888893,"d":"29"},130,{"v":1.3,"d":"1.30"}]
[14,{"v":53.33333333333333,"d":"53"},{"v":25.18518518518519,"d":"25"},140,{"v":1.4,"d":"1.40"},{"$nulls":9},14,{"v":53.33333333333333,"d":"53"},{"v":25.18518518518519,"d":"25"},140,{"v":1.4,"d":"1.40"},{"$nulls":6},14,{"v":53.33333333333333,"d":"53"},{"v":25.18518518518519,"d":"25"},140,{"v":1.4,"d":"1.40"}]
[15,{"v":56.666666666666664,"d":"57"},{"v":21.481481481481488,"d":"21"},150,{"v":1.5,"d":"1.50"},{"$nulls":9},15,{"v":56.666666666666664,"d":"57"},{"v":21.481481481481488,"d":"21"},150,{"v":1.5,"d":"1.50"},{"$nulls":6},15,{"v":56.666666666666664,"d":"57"},{"v":21.481481481481488,"d":"21"},150,{"v":1.5,"d":"1.50"}]
[16,{"v":59.99999999999999,"d":"60"},{"v":17.777777777777786,"d":"18"},160,{"v":1.6,"d":"1.60"},{"$nulls":9},16,{"v":59.99999999999999,"d":"60"},{"v":17.777777777777786,"d":"18"},160,{"v":1.6,"d":"1.60"},{"$nulls":6},16,{"v":59.99999999999999,"d":"60"},{"v":17.777777777777786,"d":"18"},160,{"v":1.6,"d":"1.60"}]
[17,{"v":63.33333333333333,"d":"63"},{"v":14.074074074074076,"d":"14"},170,{"v":1.7,"d":"1.70"},{"$nulls":9},17,{"v":63.33333333333333,"d":"63"},{"v":14.074074074074076,"d":"14"},170,{"v":1.7,"d":"1.70"},{"$nulls":6},17,{"v":63.33333333333333,"d":"63"},{"v":14.074074074074076,"d":"14"},170,{"v":1.7,"d":"1.70"}]
[18,{"v":66.66666666666667,"d":"67"},{"v":10.370370370370381,"d":"10"},180,{"v":1.8,"d":"1.80"},{"$nulls":9},18,{"v":66.66666666666667,"d":"67"},{"v":10.370370370370381,"d":"10"},180,{"v":1.8,"d":"1.80"},{"$nulls":6},18,{"v":66.66666666666667,"d":"67"},{"v":10.370370370370381,"d":"10"},180,{"v":1.8,"d":"1.80"}]
[19,70,{"v":6.666666666666671,"d":"7"},190,{"v":1.9,"d":"1.90"},{"$nulls":9},19,70,{"v":6.666666666666671,"d":"7"},190,{"v":1.9,"d":"1.90"},{"$nulls":6},19,70,{"v":6.666666666666671,"d":"7"},190,{"v":1.9,"d":"1.90"}]
[20,{"v":73.33333333333333,"d":"73"},{"v":2.962962962962962,"d":"3"},200,{"v":2,"d":"2.00"},{"$nulls":9},20,{"v":73.33333333333333,"d":"73"},{"v":2.962962962962962,"d":"3"},200,{"v":2,"d":"2.00"},{"$nulls":6},20,{"v":73.33333333333333,"d":"73"},{"v":2.962962962962962,"d":"3"},200,{"v":2,"d":"2.00"}]
[]
[{"$nulls":15},"FUNCIÓN INVERSA DE LA DEMANDA AGREGADA",{"$nulls":3},"COMPONENTES DE LA DEMANDA AGREGADA",null,null,"POLÍTICA ECONÓMICA",{"$nulls":3},"FUNCIÓN INVERSA DE LA DEMANDA AGREGADA",{"$nulls":3},"COMPONENTES DE LA DEMANDA AGREGADA",null,null,"POLÍTICA ECONÓMICA"]
[null,"FUNCIÓN DE OFERTA",{"$nulls":13},"P","b0","-b1",null,"Ingreso",{"$f":"U28+U29+U30+U31+U32","v":100},{"$f":"V28+V29+V30+V31+V32","v":0},{"v":0,"d":"0%"},{"$nulls":3},"P","b0","-b1",null,"Ingreso",{"$f":"AF28+AF29+AF30+AF31+AF32","v":100},{"$f":"AG28+AG29+AG30+AG31+AG32","v":100},{"$f":"'Sistema ampliado oayda'!I4","v":{"v":0,"d":"0%"}}]
[null,"xs","-a0","a1",{"$nulls":11},{"$f":"Q28+(R28*U29)","v":{"v":69.62962962962963,"d":"69.6"}},{"$f":"Q32/R32*-1","v":{"v":77.03703703703704,"d":"77.0"}},{"$f":"1/R32","v":{"v":-0.37037037037037035,"d":"-0.4"}},null,"Consumo",{"$f":"R46*0.7","v":70},{"$f":"T46*0.7","v":0},{"v":0,"d":"0%"},{"$nulls":3},{"$f":"AB28+(AC28*AF29)","v":{"v":69.62962962962963,"d":"69.6"}},{"$f":"AB32/AC32*-1","v":{"v":77.03703703703704,"d":"77.0"}},{"$f":"1/AC32","v":{"v":-0.37037037037037035,"d":"-0.4"}},null,"Consumo",{"$f":"AC46*0.7","v":70},{"$f":"AE46*0.7","v":70},{"$f":"'Sistema ampliado oayda'!I5","v":{"v":0,"d":"0%"}}]
[null,{"$f":"C29+(D29*D40)","v":{"v":-20,"d":"(20.0)"}},{"$f":"'Sistema basico oayda'!C18","v":{"v":-20,"d":"(20.0)"}},{"$f":"'Sistema basico oayda'!D18","v":{"v":3,"d":"3.0"}},{"$nulls":15},"Inversión",{"$f":"R46*0.2","v":20},{"$f":"T46*0.2","v":0},{"v":0,"d":"0%"},{"$nulls":7},"Inversión",{"$f":"AC46*0.2","v":20},{"$f":"AE46*0.2","v":20},{"$f":"'Sistema ampliado oayda'!I6","v":{"v":0,"d":"0%"}}]
[{"$nulls":15},"FUNCIÓN DE DEMANDA AGREGADA",{"$nulls":3},"Gasto gobierno",{"$f":"R46*0.1","v":10},{"$f":"T46*0.1","v":0},{"v":0,"d":"0%"},{"$nulls":3},"FUNCIÓN DE DEMANDA AGREGADA",{"$nulls":3},"Gasto gobierno",{"$f":"AC46*0.1","v":10},{"$f":"AE46*0.1","v":10},{"$f":"'Sistema ampliado oayda'!I7","v":{"v":0,"d":"0%"}}]
[{"$nulls":15},"Yd","b0/b1","-1/b1",null,"Exportaciones",{"$f":"R46*0.35","v":35},{"$f":"T46*0.35","v":0},{"v":0,"d":"0%"},{"$nulls":3},"Yd","b0/b1","-1/b1",null,"Exportaciones",{"$f":"AC46*0.35","v":35},{"$f":"AE46*0.35","v":35},{"$f":"'Sistema ampliado oayda'!I8","v":{"v":0,"d":"0%"}}]
[null,"FUNCIÓN DE DEMANDA",{"$nulls":13},{"$f":"Q32+(R32*R45)","v":{"v":100,"d":"100.0"}},{"$f":"'Sistema ampliado oayda'!C9","v":{"v":208,"d":"208.0"}},{"$f":"'Sistema ampliado oayda'!D9","v":-2.7},null,"-Importaciones",{"$f":"R46*-0.35","v":{"v":-35,"d":"(35)"}},{"$f":"T46*-0.35","v":0},{"v":0,"d":"0%"},{"$nulls":3},{"$f":"AB32+(AC32*AC45)","v":{"v":100,"d":"100.0"}},{"$f":"Q32*(1+SUM(AH27:AH32))","v":{"v":208,"d":"208.0"}},{"$f":"R32","v":-2.7},null,"-Importaciones",{"$f":"AC46*-0.35","v":{"v":-35,"d":"(35)"}},{"$f":"AE46*-0.35","v":{"v":-35,"d":"(35)"}},{"$f":"'Sistema ampliado oayda'!I9","v":{"v":0,"d":"0%"}}]
[null,"xd","b0","-b1",{"$nulls":12},"Inserte los datos correspondientes",{"$nulls":10},"Inserte los datos correspondientes"]
[null,{"$f":"C34+(D34*D40)","v":{"v":208,"d":"208.0"}},{"$f":"'Sistema basico oayda'!C9","v":{"v":208,"d":"208.0"}},{"$f":"'Sistema basico oayda'!D9","v":{"v":-2.7,"d":"(2.7)"}}]
[{"$nulls":15},"FUNCIÓN INVERSA DE OFERTA AGREGADA",{"$nulls":3},"COMPONENTES DE LA OFERTA AGREGADA",null,null,"POLÍTICA ECONÓMICA",{"$nulls":3},"FUNCIÓN INVERSA DE OFERTA AGREGADA",{"$nulls":3},"COMPONENTES DE LA OFERTA AGREGADA",null,null,"POLÍTICA ECONÓMICA"]
[{"$nulls":15},"P","-a0","a1",null,"Ingreso",{"$f":"U37+U38+U39+U40+U41","v":190},{"$f":"V37+V38+V39+V40+V41","v":0},{"v":0,"d":"0%"},{"$nulls":3},"P","-a0","a1",null,"Ingreso",{"$f":"AF37+AF38+AF39+AF40+AF41","v":190},{"$f":"AG37+AG38+AG39+AG40+AG41","v":0},{"$f":"'Sistema ampliado oayda'!I13","v":{"v":0,"d":"0%"}}]
[null,"Precio de Equilibrio",null,{"$f":"(C29-C34)/(D34-D29)","v":{"v":40,"d":"40.0"}},{"$nulls":11},{"$f":"Q37+(R37*R45)","v":{"v":20,"d":"20.0"}},{"$f":"Q41/R41*-1","v":{"v":6.666666666666667,"d":"6.7"}},{"$f":"1/R41","v":{"v":0.3333333333333333,"d":"0.3"}},null,"Tierra",{"$f":"$D$23*0.1","v":19},{"$f":"$F$23*0.1","v":0},{"v":0,"d":"0%"},{"$nulls":3},{"$f":"AB37+(AC37*AC45)","v":{"v":20,"d":"20.0"}},{"$f":"AB41/AC41*-1","v":{"v":6.666666666666667,"d":"6.7"}},{"$f":"1/AC41","v":{"v":0.3333333333333333,"d":"0.3"}},null,"Tierra",{"$f":"$D$23*0.1","v":19},{"$f":"$F$23*0.1","v":0},{"$f":"'Sistema ampliado oayda'!I14","v":{"v":0,"d":"0%"}}]
[null,"Cantidad de Equilibrio",null,{"$f":"((D34*C29)-(C34*D29))/(D34-D29)","v":{"v":100,"d":"100.0"}},{"$nulls":15},"Trabajo",{"$f":"$D$23*0.2","v":38},{"$f":"$F$23*0.2","v":0},{"v":0,"d":"0%"},{"$nulls":7},"Trabajo",{"$f":"$D$23*0.2","v":38},{"$f":"$F$23*0.2","v":0},{"$f":"'Sistema ampliado oayda'!I15","v":{"v":0,"d":"0%"}}]
[{"$nulls":15},"FUNCIÓN DE OFERTA AGREGADA",{"$nulls":3},"Capital",{"$f":"$D$23*0.3","v":57},{"$f":"$F$23*0.3","v":0},{"v":0,"d":"0%"},{"$nulls":3},"FUNCIÓN DE OFERTA AGREGADA",{"$nulls":3},"Capital",{"$f":"$D$23*0.3","v":57},{"$f":"$F$23*0.3","v":0},{"$f":"'Sistema ampliado oayda'!I16","v":{"v":0,"d":"0%"}}]
[{"$nulls":15},"Ys","a0/a1","1/a1",null,"Tecnología",{"$f":"$D$23*0.15","v":{"v":28.5,"d":"29"}},{"$f":"$F$23*0.15","v":0},{"v":0,"d":"0%"},{"$nulls":3},"Ys","a0/a1","1/a1",null,"Tecnología",{"$f":"$D$23*0.15","v":{"v":28.5,"d":"29"}},{"$f":"$F$23*0.15","v":0},{"$f":"'Sistema ampliado oayda'!I17","v":{"v":0,"d":"0%"}}]
[{"$nulls":15},{"$f":"Q41+(R41*R45)","v":{"v":100,"d":"100.0"}},{"$f":"'Sistema ampliado oayda'!C18","v":{"v":-20,"d":"-20.0"}},{"$f":"'Sistema ampliado oayda'!D18","v":{"v":3,"d":"3.0"}},null,"Instituciones",{"$f":"$D$23*0.25","v":{"v":47.5,"d":"48"}},{"$f":"$F$23*0.25","v":0},{"v":0,"d":"0%"},{"$nulls":3},{"$f":"AB41+(AC41*AC45)","v":{"v":100,"d":"100.0"}},{"$f":"Q41*(1-SUM(AH36:AH41))","v":{"v":-20,"d":"-20.0"}},{"$f":"R41","v":{"v":3,"d":"3.0"}},null,"Instituciones",{"$f":"$D$23*0.25","v":{"v":47.5,"d":"48"}},{"$f":"$F$23*0.25","v":0},{"$f":"'Sistema ampliado oayda'!I18","v":{"v":0,"d":"0%"}}]
[{"$nulls":16},"Inserte los datos correspondientes",{"$nulls":10},"Inserte los datos correspondientes"]
[]
[{"$nulls":15},"VALORES DE EQUILIBRIO",null,"Equilibrio 1",null,"Equilibrio 2",{"$nulls":6},"VALORES DE EQUILIBRIO",null,"Equilibrio 1",null,"Equilibrio 2"]
[{"$nulls":15},"Nivel general de precios",null,{"$f":"(Q41-Q32)/(R32-R41)","v":{"v":40,"d":"40.0"}},null,{"$f":"'oculto oayda'!T60","v":{"v":0,"d":"0.0"}},{"$nulls":6},"Nivel general de precios",null,{"$f":"(AB41-AB32)/(AC32-AC41)","v":{"v":40,"d":"40.0"}},null,{"$f":"AC45","v":{"v":40,"d":"40.0"}}]
[{"$nulls":15},"Ingreso",null,{"$f":"((R32*Q41)-(Q32*R41))/(R32-R41)","v":{"v":100,"d":"100.0"}},null,{"$f":"'oculto oayda'!T61","v":{"v":0,"d":"0.0"}},{"$nulls":6},"Ingreso",null,{"$f":"((AC32*AB41)-(AB32*AC41))/(AC32-AC41)","v":{"v":100,"d":"100.0"}},null,{"$f":"AC46","v":{"v":100,"d":"100.0"}}]

{"sheet":"Sistema ampliado oayda","index":3,"n_rows":29,"n_cols":9,"rows_kept":29,"hidden":true,"merged":[[0,1,0,7],[1,1,1,7],[2,1,2,3],[2,5,2,7],[6,1,6,3],[11,1,11,3],[11,5,11,7],[15,1,15,3],[24,1,24,2],[25,1,25,2],[26,1,26,2],[27,1,27,2],[28,1,28,2]]}
[null,"LA DEMANDA Y OFERTA AGREGADA"]
[null,"Política económica"]
[null,"FUNCIÓN INVERSA DE LA DEMANDA AGREGADA",{"$nulls":3},"COMPONENTES DE LA DEMANDA AGREGADA",null,null,"POLÍTICA ECONÓMICA"]
[null,"P","b0","-b1",null,"Ingreso",{"$f":"G5+G6+G7+G8+G9","v":100},{"$f":"H5+H6+H7+H8+H9","v":100},{"v":0,"d":"0%"}]
[null,{"$f":"C5+(D5*G6)","v":{"v":69.62962962962963,"d":"69.6"}},{"$f":"C9/D9*-1","v":{"v":77.03703703703704,"d":"77.0"}},{"$f":"1/D9","v":{"v":-0.37037037037037035,"d":"-0.4"}},null,"Consumo",{"$f":"D23*0.7","v":70},{"$f":"F23*0.7","v":70},{"v":0,"d":"0%"}]
[{"$nulls":5},"Inversión",{"$f":"D23*0.2","v":20},{"$f":"F23*0.2","v":20},{"v":0,"d":"0%"}]
[null,"FUNCIÓN DE DEMANDA AGREGADA",{"$nulls":3},"Gasto gobierno",{"$f":"D23*0.1","v":10},{"$f":"F23*0.1","v":10},{"v":0,"d":"0%"}]
[null,"Yd","b0/b1","-1/b1",null,"Exportaciones",{"$f":"D23*0.35","v":35},{"$f":"F23*0.35","v":35},{"v":0,"d":"0%"}]
[null,{"$f":"C9+(D9*D22)","v":{"v":100,"d":"100.0"}},{"v":208,"d":"208.0"},-2.7,null,"-Importaciones",{"$f":"D23*-0.35","v":{"v":-35,"d":"(35)"}},{"$f":"F23*-0.35","v":{"v":-35,"d":"(35)"}},{"v":0,"d":"0%"}]
[null,null,"Inserte los datos correspondientes"]
[]
[null,"FUNCIÓN INVERSA DE OFERTA AGREGADA",{"$nulls":3},"COMPONENTES DE LA OFERTA AGREGADA",null,null,"POLÍTICA ECONÓMICA"]
[null,"P","-a0","a1",null,"Ingreso",{"$f":"G14+G15+G16+G17+G18","v":100},{"$f":"H14+H15+H16+H17+H18","v":100},{"v":0,"d":"0%"}]
[null,{"$f":"C14+(D14*D22)","v":{"v":20,"d":"20.0"}},{"$f":"C18/D18*-1","v":{"v":6.666666666666667,"d":"6.7"}},{"$f":"1/D18","v":{"v":0.3333333333333333,"d":"0.3"}},null,"Tierra",{"$f":"$D$23*0.1","v":10},{"$f":"$F$23*0.1","v":10},{"v":0,"d":"0%"}]
[{"$nulls":5},"Trabajo",{"$f":"$D$23*0.2","v":20},{"$f":"$F$23*0.2","v":20},{"v":0,"d":"0%"}]
[null,"FUNCIÓN DE OFERTA AGREGADA",{"$nulls":3},"Capital",{"$f":"$D$23*0.3","v":30},{"$f":"$F$23*0.3","v":30},{"v":0,"d":"0%"}]
[null,"Ys","a0/a1","1/a1",null,"Tecnología",{"$f":"$D$23*0.15","v":15},{"$f":"$F$23*0.15","v":15},{"v":0,"d":"0%"}]
[null,{"$f":"C18+(D18*D22)","v":{"v":100,"d":"100.0"}},{"v":-20,"d":"-20.0"},{"v":3,"d":"3.0"},null,"Instituciones",{"$f":"$D$23*0.25","v":25},{"$f":"$F$23*0.25","v":25},{"v":0,"d":"0%"}]
[null,null,"Inserte los datos correspondientes"]
[]
[null,"VALORES DE EQUILIBRIO",null,"Equilibrio 1",null,"Equilibrio 2"]
[null,"Nivel general de precios",null,{"$f":"'oculto oayda'!R45","v":{"v":40,"d":"40.0"}},null,{"$f":"'oculto oayda'!AC45","v":{"v":40,"d":"40.0"}}]
[null,"Ingreso",null,{"$f":"'oculto oayda'!R46","v":{"v":100,"d":"100.0"}},null,{"$f":"'oculto oayda'!AC46","v":{"v":100,"d":"100.0"}}]
[]
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos"]
[null,"Valores de equilibrio"]
[null,"Política económica"]