{"text_format":"3","workbook":"xlsx","n_sheets":13,"sheets":["mc_mdo_trabajo","mc_fn_produccion","mc_oferta_agregada","mc_demanda_agregada","mc_mercado_prestables","mc_sector_externo","mc_ofertas_netas","mc_inicio","mc_sistema_basico","mc_sistema_ampliado","mc_sistema_graficas","mc_oculto","ma_sistema_graficashicks"],"not_rendered":{"charts":17,"images":9,"macros":1,"defined_names":10},"read":"whole","date_system":"1900"}

{"sheet":"mc_mdo_trabajo","index":0,"n_rows":26,"n_cols":4,"rows_kept":26,"hidden":true,"merged":[[0,1,0,3],[1,0,1,3],[3,1,3,3]]}
[null,"EL MERCADO LABORAL"]
[]
[]
[null,"FUNCIÓN DE OFERTA LABORAL"]
[null,"Ns","-a0","a1"]
[null,{"$f":"mc_oculto!A34","v":{"v":300,"d":"300.0"}},{"v":-400,"d":"(400.0)"},{"v":3,"d":"3.0"}]
[]
[null,"FUNCIÓN DE DEMANDA LABORAL"]
[null,"Nd","b0","-b1"]
[null,{"$f":"mc_oculto!A39","v":{"v":300,"d":"300.0"}},{"v":1000,"d":"1,000.0"},{"v":-3,"d":"(3.0)"}]
[null,null,"Inserte los datos correspondientes"]
[]
[null,"Salario de equilibrio",null,{"$f":"mc_oculto!C42","v":{"v":233.33333333333334,"d":"233.3"}}]
[null,"Empleo de equilibrio",null,{"$f":"mc_oculto!C43","v":{"v":300,"d":"300.0"}}]
{"$rows_empty":8}
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos"]
[null,"Equilibrio"]

{"sheet":"mc_fn_produccion","index":1,"n_rows":24,"n_cols":4,"rows_kept":24,"hidden":true,"merged":[[0,1,0,4],[1,1,1,4],[6,2,7,2],[6,3,7,3],[20,1,20,2],[21,1,21,2],[22,1,22,2],[23,1,23,2]]}
[null,"FUNCIÓN DE PRODUCCIÓN"]
[]
[]
[]
[]
[]
[null,null,"FUNCIÓN ORIGINAL","CAMBIO TECNÓGICO"]
[]
[null,"y",{"$f":"mc_oculto!M29","v":{"v":300.00000000000006,"d":"300.00"}},{"$f":"mc_oculto!R30","v":{"v":300.00000000000006,"d":"300.00"}}]
[null,"A",{"v":1,"d":"1.00"},{"$f":"C10","v":{"v":1,"d":"1.00"}}]
[null,"N",{"v":300,"d":"300.00"},{"$f":"C11","v":{"v":300,"d":"300.00"}}]
[null,"a",{"v":0.5,"d":"0.50"},{"$f":"C12","v":{"v":0.5,"d":"0.50"}}]
[null,"K",{"v":300,"d":"300.00"},{"$f":"C13","v":{"v":300,"d":"300.00"}}]
[null,"b",{"v":0.5,"d":"0.50"},{"$f":"C14","v":{"v":0.5,"d":"0.50"}}]
[null,null,"Inserte los datos correspondientes"]
[null,"N*",{"$f":"mc_oculto!M40","v":{"v":300,"d":"300.00"}},{"$f":"mc_oculto!N40","v":{"v":300,"d":"300.00"}}]
[null,"Producto Total",{"$f":"mc_oculto!M41","v":{"v":300.00000000000006,"d":"300.00"}},{"$f":"mc_oculto!N41","v":{"v":300.00000000000006,"d":"300.00"}}]
[null,"Producto Medio",{"$f":"mc_oculto!M42","v":{"v":1.0000000000000002,"d":"1.00"}},{"$f":"mc_oculto!N42","v":{"v":1.0000000000000002,"d":"1.00"}}]
[null,"Producto Marginal",{"$f":"mc_oculto!M43","v":{"v":0.49999999999999994,"d":"0.50"}},{"$f":"mc_oculto!N43","v":{"v":0.49999999999999994,"d":"0.50"}}]
[]
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos"]
[null,"Equilibrio"]

{"sheet":"mc_oferta_agregada","index":2,"n_rows":32,"n_cols":5,"rows_kept":32,"hidden":true,"merged":[[0,0,0,4],[1,0,1,4],[3,1,3,2],[3,3,3,4],[8,1,9,1],[24,1,24,2],[25,1,25,2],[26,1,26,2],[28,1,28,2],[29,1,29,2],[30,1,30,2],[31,1,31,2]]}
["OFERTA AGREGADA"]
[]
[]
[null,"OFERTA DE TRABAJO",null,"DEMANDA DE TRABAJO"]
[null,"Ns",{"$f":"mc_oculto!CL34","v":{"v":350,"d":"350.0"}},"Nd",{"$f":"mc_oculto!CL39","v":{"v":350,"d":"350.0"}}]
[null,"-a0",{"v":-400,"d":"-400.0"},"b0",{"v":800,"d":"800.0"}]
[null,"a1",{"v":5,"d":"5.0"},"-b1",{"v":-3,"d":"-3.0"}]
[null,null,"Inserte los datos correspondientes"]
[null,"NIVEL DE PRECIOS","P0","P1","P2"]
[null,null,{"v":1,"d":"1.0"},{"v":1,"d":"1.0"},{"v":1,"d":"1.0"}]
[null,null,"Inserte los datos correspondientes"]
[null,null,"P0","P1","P2"]
[null,"W",{"$f":"mc_oculto!CM42","v":{"v":150,"d":"150.0"}},{"$f":"mc_oculto!CN42","v":{"v":150,"d":"150.0"}},{"$f":"mc_oculto!CO42","v":{"v":150,"d":"150.0"}}]
[null,"N*",{"$f":"mc_oculto!CM43","v":{"v":350,"d":"350.0"}},{"$f":"mc_oculto!CN43","v":{"v":350,"d":"350.0"}},{"$f":"mc_oculto!CO43","v":{"v":350,"d":"350.0"}}]
[null,"Ns*",{"$f":"mc_oculto!CM44","v":{"v":350,"d":"350.0"}},{"$f":"mc_oculto!CN44","v":{"v":350,"d":"350.0"}},{"$f":"mc_oculto!CO44","v":{"v":350,"d":"350.0"}}]
[null,"Nd*",{"$f":"mc_oculto!CM48","v":{"v":350,"d":"350.0"}},{"$f":"mc_oculto!CN48","v":{"v":350,"d":"350.0"}},{"$f":"mc_oculto!CO48","v":{"v":350,"d":"350.0"}}]
[]
[null,"y",{"$f":"mc_oculto!DI29","v":{"v":324.03703492039307,"d":"324.04"}}]
[null,"A",{"v":1,"d":"1.00"}]
[null,"N",{"$f":"C14","v":{"v":350,"d":"350.00"}}]
[null,"a",{"v":0.5,"d":"0.50"}]
[null,"K",{"v":300,"d":"300.00"}]
[null,"b",{"v":0.5,"d":"0.50"}]
[null,"Inserte los datos correspondientes"]
[null,"Producto total",null,{"$f":"mc_oculto!DI41","v":{"v":324.03703492039307,"d":"324.04"}}]
[null,"Producto medio",null,{"$f":"mc_oculto!DI42","v":{"v":0.9258200997725516,"d":"0.93"}}]
[null,"Producto marginal",null,{"$f":"mc_oculto!DI43","v":{"v":0.4629100498862757,"d":"0.46"}}]
[]
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos"]
[null,"Equilibrio"]

{"sheet":"mc_demanda_agregada","index":3,"n_rows":26,"n_cols":3,"rows_kept":26,"hidden":true,"merged":[[0,0,0,4],[1,0,1,4]]}
["DEMANDA AGREGADA"]
[]
[]
[null,"FUNCIÓN DE DEMANDA DE DINERO"]
[null,"Caso 1","Caso 2"]
[null,"Py","Py"]
[null,{"$f":"B9/B11","v":{"v":800,"d":"800.0"}},{"$f":"C9/C11","v":{"v":800,"d":"800.0"}}]
[null,"Ms","Ms"]
[null,{"v":200,"d":"200.0"},{"v":200,"d":"200.0"}]
[null,"k","k"]
[null,0.25,0.25]
[null,"Inserte los datos correspondientes"]
{"$rows_empty":11}
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos"]

{"sheet":"mc_mercado_prestables","index":4,"n_rows":32,"n_cols":4,"rows_kept":32,"hidden":true,"merged":[[0,1,0,4],[1,1,1,4],[3,1,3,3],[7,1,7,3],[11,1,11,3],[14,1,14,2],[16,1,16,3],[19,1,19,2],[21,1,21,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[25,1,25,2],[26,1,26,2]]}
[null,"EL MERCADO"]
[null,"DE FONDOS PRESTABLES"]
[]
[null,"FUNCIÓN AHORRO PRIVADO"]
[null,"S","-s0","s1"]
[null,{"$f":"mc_oculto!AY34","v":{"v":836,"d":"836.0"}},{"v":-425,"d":"-425.0"},{"v":325,"d":"325.0"}]
[]
[null,"FUNCIÓN INVERSIÓN PRIVADA"]
[null,"I","i0","-i1"]
[null,{"$f":"mc_oculto!AY39","v":{"v":836,"d":"836.0"}},{"v":2000,"d":"2,000.0"},{"v":-300,"d":"-300.0"}]
[{"$nulls":3},"."]
[null,"INGRESOS Y GASTOS DEL GOBIERNO"]
[null,"G","G0",{"v":500,"d":"500.0"}]
[null,"T","T0",{"v":500,"d":"500.0"}]
[null,"Balance fiscal",null,{"$f":"mc_oculto!AS52","v":{"v":0,"d":"0.0"}}]
[]
[null,"SALDO DE LA BALANZA COMERCIAL"]
[null,"X","X0",{"v":500,"d":"500.0"}]
[null,"Q","Q0",{"v":500,"d":"500.0"}]
[null,"Balanza comercial",null,{"$f":"mc_oculto!AS53","v":{"v":0,"d":"0.0"}}]
[]
[null,"Tasa de interés de equilibrio",null,{"$f":"mc_oculto!AS42","v":{"v":3.88,"d":"3.9"}}]
[null,"S e I de total",null,{"$f":"mc_oculto!AS43","v":{"v":836,"d":"836.0"}}]
[null,"S privado",null,{"$f":"mc_oculto!AS44","v":{"v":836,"d":"836.0"}}]
[null,"Balance fiscal ",null,{"$f":"mc_oculto!AS45","v":{"v":0,"d":"0.0"}}]
[null,"I privada",null,{"$f":"mc_oculto!AS47","v":{"v":836,"d":"836.0"}}]
[null,"Balanza comercial ",null,{"$f":"mc_oculto!AS48","v":0}]
[]
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos"]
[null,"Equilibrio"]

{"sheet":"mc_sector_externo","index":5,"n_rows":27,"n_cols":4,"rows_kept":27,"hidden":true,"merged":[[0,1,0,4],[1,1,1,4],[3,1,3,3],[4,1,4,2],[6,1,6,3],[7,1,7,2],[9,1,9,3],[10,1,10,2],[12,1,12,3],[16,1,16,3],[21,1,21,2]]}
[null,"EXPORTACIONES E"]
[null,"IMPORTACIONES"]
[]
[null,"PAÍS A"]
[null,"P",null,{"v":5,"d":"5.0"}]
[]
[null,"PAÍS B"]
[null,"P*",null,{"v":5,"d":"5.0"}]
[]
[null,"PRECIOS RELATIVOS"]
[null,"P*/P",null,{"$f":"mc_oculto!CE30","v":{"v":1,"d":"1.00"}}]
[]
[null,"FUNCIÓN DE EXPORTACIONES"]
[null,"X","e0","e1"]
[null,{"$f":"mc_oculto!CA37","v":{"v":250,"d":"250.0"}},{"v":200,"d":"200.0"},{"v":50,"d":"50.0"}]
[]
[null,"FUNCIÓN DE IMPORTACIONES"]
[null,"Q","q0","q1"]
[null,{"$f":"mc_oculto!CA41","v":{"v":250,"d":"250.0"}},{"v":300,"d":"300.0"},{"v":-50,"d":"-50.0"}]
[]
[]
[null,"SBC",null,{"$f":"mc_oculto!CA43","v":0}]
[]
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos"]
[null,"Equilibrio"]

{"sheet":"mc_ofertas_netas","index":6,"n_rows":29,"n_cols":4,"rows_kept":29,"hidden":true,"merged":[[0,1,0,4],[1,1,1,4],[4,1,4,2],[7,1,7,2]]}
[null,"CURVAS DE"]
[null,"OFERTA NETA"]
[]
[null,"PAÍS A"]
[null,"P",null,{"v":20,"d":"20.0"}]
[]
[null,"PAÍS B"]
[null,"P*",null,{"v":20,"d":"20.0"}]
[]
[null,"FUNCIÓN DE EXPORTACIONES"]
[null,"e0"]
[null,{"v":50,"d":"50.0"}]
[]
[null,"FUNCIÓN DE IMPORTACIONES"]
[null,"q0"]
[null,{"$f":"B12","v":{"v":50,"d":"50.0"}}]
{"$rows_empty":10}
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar Datos"]

{"sheet":"mc_inicio","index":7,"n_rows":36,"n_cols":11,"rows_kept":36,"merged":[[22,0,22,2]]}
{"$rows_empty":22}
["    Descargue la versión Kindle"]
{"$rows_empty":7}
[{"$nulls":9},"Miguel Cervantes Jiménez"]
[]
[]
[]
[]
[{"$nulls":10},"Miguel Cervantes Jiménez"]

{"sheet":"mc_sistema_basico","index":8,"n_rows":33,"n_cols":13,"rows_kept":33,"hidden":true,"merged":[[0,0,0,10],[2,1,2,6],[2,11,2,12],[6,1,6,4],[10,1,10,4],[10,6,10,7],[11,6,11,7],[14,1,14,4],[14,6,14,7],[14,11,14,13],[15,11,15,13],[18,1,18,3],[18,6,18,7],[18,11,18,13],[19,11,19,13],[22,1,22,3],[22,6,22,9],[26,1,26,4],[26,6,26,9],[30,1,30,4]]}
["SISTEMA DE ECUACIONES DEL MODELO NEOCLÁSICO"]
[]
[null,"FUNCIÓN DE PRODUCCIÓN",{"$nulls":9},"VALORES DE EQUILIBRIO"]
[null,"Y","A","N","a","K","b",{"$nulls":4},"Y",{"$f":"B5","v":{"v":1751.5615889828139,"d":"1,751.6"}}]
[null,{"$f":"C5*(D5^E5)*(F5^G5)","v":{"v":1751.5615889828139,"d":"1,751.6"}},{"v":1,"d":"1.00"},{"$f":"B9","v":{"v":304,"d":"304.0"}},{"v":0.5,"d":"0.50"},{"v":10092,"d":"10,092.0"},{"v":0.5,"d":"0.50"},{"$nulls":4},"C",{"$f":"M4-M6-M7-M8","v":{"v":1151.5614347446071,"d":"1,151.6"}}]
[{"$nulls":11},"I",{"$f":"B33","v":{"v":399.99984576179327,"d":"400.0"}}]
[null,"FUNCIÓN DE OFERTA DE TRABAJO",{"$nulls":9},"G",{"$f":"H17","v":{"v":200,"d":"200.0"}}]
[null,"Ns","-a0","a1","W/P",{"$nulls":6},"XN",{"$f":"M10","v":{"v":3.0847641357922839E-4,"d":"0.0"}}]
[null,{"$f":"C9+(D9*E9)","v":{"v":304,"d":"304.0"}},{"v":-100,"d":"(100.0)"},{"v":101,"d":"101.0"},{"$f":"(C9-C13)/(D13-D9)","v":{"v":4,"d":"4.0"}}]
[{"$nulls":11},"XN",{"$f":"M11-M12","v":{"v":3.0847641357922839E-4,"d":"0.0"}}]
[null,"FUNCIÓN DE DEMANDA DE TRABAJO",{"$nulls":4},"PRECIOS EXTRANJEROS",{"$nulls":4},"X",{"$f":"G25","v":{"v":400.0001542382068,"d":"400.0"}}]
[null,"Nd","b0","-b1","W/P",null,"p*",{"$nulls":4},"Q",{"$f":"G29","v":{"v":399.9998457617932,"d":"400.0"}}]
[null,{"$f":"C13+(D13*E13)","v":{"v":304,"d":"304.0"}},{"v":600,"d":"600.0"},{"v":-74,"d":"(74.0)"},{"$f":"(C9-C13)/(D13-D9)","v":{"v":4,"d":"4.0"}},null,{"v":1.14184,"d":"1.14"}]
[]
[null,"DEMANDA AGREGADA",{"$nulls":4},"GASTO DEL GOBIERNO",{"$nulls":4},"DÉFICIT O SUPERÁVIT FISCAL"]
[null,"p","M","k","Y",null,"G","G0",{"$nulls":3},"SBF"]
[null,{"$f":"C17/(D17*E17)","v":{"v":1.1418382388491757,"d":"1.14"}},{"v":200,"d":"200.0"},{"v":0.1,"d":"0.10"},{"$f":"B5","v":{"v":1751.5615889828139,"d":"1,751.56"}},null,{"$f":"H17","v":{"v":200,"d":"200.0"}},{"v":200,"d":"200.0"},{"$nulls":3},{"$f":"H21-H17","v":0}]
[]
[null,"FUNCIÓN AHORRO TOTAL",{"$nulls":4},"INGRESOS DEL GOBIERNO",{"$nulls":4},"SALDO DE LA BALANZA COMERCIAL"]
[null,"S TOTAL","S PRIVADO","S PÚBLICO",null,null,"T","T0",{"$nulls":3},"SBC"]
[null,{"$f":"C21+D21","v":{"v":400.00015423820673,"d":"400.0"}},{"$f":"B29","v":{"v":400.00015423820673,"d":"400.0"}},{"$f":"H21-H17","v":0},null,null,{"$f":"H21","v":{"v":200,"d":"200.0"}},{"v":200,"d":"200.0"},{"$nulls":3},{"$f":"G25-G29","v":{"v":3.0847641357922839E-4,"d":"0.0"}}]
[]
[null,"FUNCIÓN INVERSIÓN TOTAL",{"$nulls":4},"FUNCIÓN DE EXPORTACIONES"]
[null,"I TOTAL","I PRIVADA","I EXTERNA",null,null,"X","x0","x1","p*/p"]
[null,{"$f":"C25+D25","v":{"v":2.0003084764135792,"d":"2.0"}},{"v":2,"d":"2.0"},{"$f":"L21","v":{"v":3.0847641357922839E-4,"d":"0.0"}},null,null,{"$f":"H25+(I25*J25)","v":{"v":400.0001542382068,"d":"400.0"}},{"v":300,"d":"300.0"},{"v":100,"d":"100.0"},{"$f":"G13/B17","v":{"v":1.000001542382068,"d":"1.00"}}]
[{"$nulls":11},"Títulos"]
[null,"FUNCIÓN AHORRO PRIVADO",{"$nulls":4},"FUNCIÓN DE IMPORTACIONES",{"$nulls":4},"Resultados"]
[null,"S","-s0","s1","r",null,"Q","q0","q1","p*/p",null,"Insertar datos"]
[null,{"$f":"C29+(D29*E29)","v":{"v":400.00015423820673,"d":"400.0"}},{"v":-400,"d":"(400.0)"},{"v":300,"d":"300.0"},{"$f":"(C33+G25-G29-C29+H17-H21)/(D29-D33)","v":{"v":2.6666671807940223,"d":"2.7"}},null,{"$f":"H29+(I29*J29)","v":{"v":399.9998457617932,"d":"400.0"}},{"v":500,"d":"500.0"},{"v":-100,"d":"(100.0)"},{"$f":"G13/B17","v":{"v":1.000001542382068,"d":"1.00"}},null,"Equilibrio"]
[]
[null,"FUNCIÓN INVERSIÓN PRIVADA"]
[null,"I","i0","-i1","r"]
[null,{"$f":"C33+(D33*E33)","v":{"v":399.99984576179327,"d":"400.0"}},{"v":1200,"d":"1,200.0"},{"v":-300,"d":"(300.0)"},{"$f":"(C33+H17-H21-C29+G25-G29)/(D29-D33)","v":{"v":2.6666671807940223,"d":"2.7"}}]

{"sheet":"mc_sistema_ampliado","index":9,"n_rows":43,"n_cols":14,"rows_kept":43,"hidden":true,"merged":[[0,0,0,13],[2,1,2,6],[2,9,2,14],[13,9,14,9],[13,10,14,10],[13,11,14,11],[13,12,14,12],[13,13,14,13],[31,10,31,13]]}
["POLÍTICA ECONÓMICA EN EL MODELO NEOCLÁSICO"]
[]
[null,"SISTEMA ORIGINAL",{"$nulls":7},"CHOQUES DE POLÍTICA ECONÓMICA"]
[]
[null,"FUNCIÓN DE PRODUCCIÓN",{"$nulls":6},"VALORES DE EQUILIBRIO"]
[null,"Y","A","N","a","K","b",null,"Y","C","I","G","X","Q"]
[null,{"$f":"mc_oculto!DZ9","v":{"v":300.00000000000006,"d":"300.00"}},{"v":1,"d":"1.00"},{"$f":"mc_oculto!EB9","v":{"v":300,"d":"300.00"}},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":0.5,"d":"0.50"},null,{"$f":"B7","v":{"v":300.00000000000006,"d":"300.00"}},{"$f":"I7-K7-L7+(M7-N7)","v":{"v":94.00048000000015,"d":"94.00"}},{"$f":"F31","v":{"v":56.000519999999995,"d":"56.00"}},{"$f":"C27","v":{"v":150,"d":"150.00"}},{"$f":"B35","v":{"v":400.00050000000005,"d":"400.00"}},{"$f":"B39","v":{"v":399.99949999999995,"d":"400.00"}}]
[]
[null,"FUNCIÓN DE OFERTA DE TRABAJO",{"$nulls":6},"CHOQUES DE POLÍTICA ECONÓMICA"]
[null,"Ns","-a0","a1","W/P","TMg",null,null,"M","G","T","T Marginal","X","Q"]
[null,{"$f":"mc_oculto!DZ13","v":{"v":300,"d":"300.0"}},{"v":-400,"d":"(400.0)"},{"v":2,"d":"2.0"},{"$f":"mc_oculto!EC13","v":{"v":350,"d":"350.0"}},{"v":0,"d":"0%"},null,null,{"$f":"mc_oculto!EN28","v":{"v":200,"d":"200.00"}},{"$f":"mc_oculto!EO28","v":{"v":150,"d":"150.00"}},{"$f":"mc_oculto!EP28","v":{"v":150,"d":"150.00"}},{"$f":"mc_oculto!EQ28","v":0},{"$f":"mc_oculto!ER28","v":{"v":300,"d":"300.00"}},{"$f":"mc_oculto!ES28","v":{"v":500,"d":"500.00"}}]
[{"$nulls":8},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
[null,"FUNCIÓN DE DEMANDA DE TRABAJO"]
[null,"Nd","b0","-b1","W/P",{"$nulls":4},"VARIABLES","FUNCIÓN ORIGINAL","CHOQUE","VARIACIÓN ABSOLUTA","VARIACIÓN RELATIVA"]
[null,{"$f":"mc_oculto!DZ17","v":{"v":300,"d":"300.0"}},{"v":1000,"d":"1,000.0"},{"v":-2,"d":"(2.0)"},{"$f":"mc_oculto!EC17","v":{"v":350,"d":"350.0"}}]
[]
[null,"DEMANDA AGREGADA",{"$nulls":7},"Y",{"$f":"mc_oculto!EO9","v":{"v":300.00000000000006,"d":"300.0"}},{"$f":"mc_oculto!EP9","v":{"v":300.00000000000006,"d":"300.0"}},{"$f":"mc_oculto!EQ9","v":0},{"$f":"mc_oculto!ER9","v":{"v":0,"d":"0.0%"}}]
[null,"p","M","k","Y",{"$nulls":4},"N",{"$f":"mc_oculto!EO10","v":{"v":300,"d":"300.0"}},{"$f":"mc_oculto!EP10","v":{"v":300,"d":"300.0"}},{"$f":"mc_oculto!EQ10","v":0},{"$f":"mc_oculto!ER10","v":{"v":0,"d":"0.0%"}}]
[null,{"$f":"mc_oculto!DZ21","v":{"v":6.666666666666665,"d":"6.67"}},{"v":200,"d":"200.0"},{"v":0.1,"d":"0.10"},{"$f":"mc_oculto!EC21","v":{"v":300.00000000000006,"d":"300.00"}},{"$nulls":4},"W/P",{"$f":"mc_oculto!EO11","v":{"v":350,"d":"350.0"}},{"$f":"mc_oculto!EP11","v":{"v":350,"d":"350.0"}},{"$f":"mc_oculto!EQ11","v":0},{"$f":"mc_oculto!ER11","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":9},"r",{"$f":"mc_oculto!EO12","v":{"v":1.4800016000000003,"d":"1.5"}},{"$f":"mc_oculto!EP12","v":{"v":1.4800016000000003,"d":"1.5"}},{"$f":"mc_oculto!EQ12","v":0}]
[null,"FUNCIÓN AHORRO PRIVADO",{"$nulls":7},"S privado",{"$f":"mc_oculto!EO13","v":{"v":56.00052000000011,"d":"56.0"}},{"$f":"mc_oculto!EP13","v":{"v":56.00052000000011,"d":"56.0"}},{"$f":"mc_oculto!EQ13","v":0},{"$f":"mc_oculto!ER13","v":{"v":0,"d":"0.0%"}}]
[null,"S privado","-s0","s1","r","S TOTAL",{"$nulls":3},"G",{"$f":"mc_oculto!EO14","v":{"v":150,"d":"150.0"}},{"$f":"mc_oculto!EP14","v":{"v":150,"d":"150.0"}},{"$f":"mc_oculto!EQ14","v":0},{"$f":"mc_oculto!ER14","v":{"v":0,"d":"0.0%"}}]
[null,{"$f":"mc_oculto!DZ25","v":{"v":56.00052000000011,"d":"56.0"}},{"v":-425,"d":"(425.0)"},{"v":325,"d":"325.0"},{"$f":"mc_oculto!EC25","v":{"v":1.4800016000000003,"d":"1.5"}},{"$f":"B23+D27-B27","v":{"v":56.00052000000011,"d":"56.0"}},{"$nulls":3},"T",{"$f":"mc_oculto!EO15","v":{"v":150,"d":"150.0"}},{"$f":"mc_oculto!EP15","v":{"v":150,"d":"150.0"}},{"$f":"mc_oculto!EQ15","v":0},{"$f":"mc_oculto!ER15","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":9},"Saldo Fiscal",{"$f":"mc_oculto!EO16","v":0},{"$f":"mc_oculto!EP16","v":0},{"$f":"mc_oculto!EQ16","v":0},{"$f":"mc_oculto!ER16","v":{"v":0,"d":"0.0%"}}]
[null,"GASTO DE GOBIERNO",null,"INGRESOS DE GOBIERNO",{"$nulls":5},"C",{"$f":"mc_oculto!EO17","v":{"v":93.99847999999997,"d":"94.0"}},{"$f":"mc_oculto!EP17","v":{"v":93.99847999999997,"d":"94.0"}},{"$f":"mc_oculto!EQ17","v":0},{"$f":"mc_oculto!ER17","v":{"v":0,"d":"0.0%"}}]
[null,"G","g0","T","t0","SFISCAL",{"$nulls":3},"I privada",{"$f":"mc_oculto!EO18","v":{"v":55.999519999999904,"d":"56.0"}},{"$f":"mc_oculto!EP18","v":{"v":55.999519999999904,"d":"56.0"}},{"$f":"mc_oculto!EQ18","v":0},{"$f":"mc_oculto!ER18","v":{"v":0,"d":"0.0%"}}]
[null,{"$f":"mc_oculto!DZ33","v":{"v":150,"d":"150.0"}},{"v":150,"d":"150.0"},{"$f":"mc_oculto!EC33","v":{"v":150,"d":"150.0"}},{"v":150,"d":"150.0"},{"$f":"mc_oculto!EE33","v":0},{"$nulls":3},"X",{"$f":"mc_oculto!EO19","v":{"v":400.00050000000005,"d":"400.0"}},{"$f":"mc_oculto!EP19","v":{"v":400.00050000000005,"d":"400.0"}},{"$f":"mc_oculto!EQ19","v":0},{"$f":"mc_oculto!ER19","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":9},"Q",{"$f":"mc_oculto!EO20","v":{"v":399.99949999999995,"d":"400.0"}},{"$f":"mc_oculto!EP20","v":{"v":399.99949999999995,"d":"400.0"}},{"$f":"mc_oculto!EQ20","v":0},{"$f":"mc_oculto!ER20","v":{"v":0,"d":"0.0%"}}]
[null,"FUNCIÓN INVERSIÓN PRIVADA",{"$nulls":7},"SBC",{"$f":"mc_oculto!EO21","v":{"v":1.00000000009004E-3,"d":"0.0"}},{"$f":"mc_oculto!EP21","v":{"v":1.00000000009004E-3,"d":"0.0"}},{"$f":"mc_oculto!EQ21","v":0},{"$f":"mc_oculto!ER21","v":{"v":0,"d":"0.0%"}}]
[null,"I privada","i0","-i1","r","I TOTAL",{"$nulls":3},"p",{"$f":"mc_oculto!EO22","v":{"v":6.666666666666665,"d":"6.7"}},{"$f":"mc_oculto!EP22","v":{"v":6.666666666666665,"d":"6.7"}},{"$f":"mc_oculto!EQ22","v":0},{"$f":"mc_oculto!ER22","v":{"v":0,"d":"0.0%"}}]
[null,{"$f":"mc_oculto!DZ29","v":{"v":55.999519999999904,"d":"56.0"}},{"v":500,"d":"500.0"},{"v":-300,"d":"(300.0)"},{"$f":"mc_oculto!EC29","v":{"v":1.4800016000000003,"d":"1.5"}},{"$f":"B31+B35-B39","v":{"v":56.000519999999995,"d":"56.0"}},{"$nulls":3},"p*/p",{"$f":"mc_oculto!EO23","v":{"v":1.0000050000000003,"d":"1.0"}},{"$f":"mc_oculto!EP23","v":{"v":1.0000050000000003,"d":"1.0"}},{"$f":"mc_oculto!EQ23","v":0},{"$f":"mc_oculto!ER23","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":10},"Esta seccion muestra los efectos de la Política Económica"]
[null,"FUNCIÓN EXPORTACIONES"]
[null,"X","x0","x1","p*/p"]
[null,{"$f":"mc_oculto!DZ37","v":{"v":400.00050000000005,"d":"400.0"}},{"v":300,"d":"300.0"},{"v":100,"d":"100.0"},{"$f":"mc_oculto!EC37","v":{"v":1.0000050000000003,"d":"1.00"}},{"$nulls":7},"Títulos"]
[{"$nulls":12},"Resultados"]
[null,"FUNCIÓN IMPORTACIONES",{"$nulls":10},"Insertar Datos"]
[null,"Q","q0","q1","p*/p",{"$nulls":7},"Equilibrio"]
[null,{"$f":"mc_oculto!DZ41","v":{"v":399.99949999999995,"d":"400.0"}},{"v":500,"d":"500.0"},{"v":-100,"d":"(100.0)"},{"$f":"mc_oculto!EC41","v":{"v":1.0000050000000003,"d":"1.00"}},{"$nulls":7},"Política económica"]
[]
[null,"PRECIOS EXTERNOS"]
[null,"p*",null,null,"SBC"]
[null,{"v":6.6667,"d":"6.67"},null,null,{"$f":"mc_oculto!EE39","v":{"v":1.00000000009004E-3,"d":"0.00"}}]

{"sheet":"mc_sistema_graficas","index":10,"n_rows":44,"n_cols":17,"rows_kept":44,"hidden":true,"merged":[[0,0,0,4],[1,0,1,4],[3,11,3,12],[4,11,4,12],[5,11,5,12],[6,11,6,12],[7,11,7,12],[8,11,8,12],[9,11,9,12],[10,11,10,12],[11,11,11,12],[12,11,12,12],[13,11,13,12],[14,11,14,12],[15,11,15,12],[16,11,16,12],[17,11,17,12],[18,11,18,12],[19,11,19,12],[22,11,22,15],[39,0,39,1],[40,0,40,1],[41,0,41,1],[42,0,42,1],[43,0,43,1]]}
["               SISTEMA NEOCLÁSICO",{"$nulls":10},"M","G","T","TMg","X","Q"]
["                   Efectos de política económica",{"$nulls":10},{"$f":"mc_oculto!FJ8","v":{"v":200,"d":"200.00"}},{"$f":"mc_oculto!FK8","v":{"v":260,"d":"260.00"}},{"$f":"mc_oculto!FL8","v":{"v":200,"d":"200.00"}},{"$f":"mc_oculto!FM8","v":0},{"$f":"mc_oculto!FB37","v":{"v":400.0000011,"d":"400.00"}},{"$f":"mc_oculto!FB41","v":{"v":399.9999989,"d":"400.00"}}]
[{"$nulls":11},{"v":0,"d":"0.00%"},{"v":0.3,"d":"30.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Y",{"$f":"mc_oculto!EU9","v":{"v":1740,"d":"1,740.00"}},{"$nulls":9},"VARIABLES",null,"ORIGINAL","CHOQUE","VAR ABS","VAR REL"]
[{"$nulls":11},"Y",null,{"$f":"mc_oculto!FJ13","v":{"v":1740,"d":"1,740.0"}},{"$f":"mc_oculto!FK13","v":{"v":1740,"d":"1,740.0"}},{"$f":"mc_oculto!FL13","v":0},{"$f":"mc_oculto!FM13","v":{"v":0,"d":"0%"}}]
["FUNCIÓN DE PRODUCCIÓN",{"$nulls":10},"N",null,{"$f":"mc_oculto!FJ14","v":{"v":300,"d":"300.0"}},{"$f":"mc_oculto!FK14","v":{"v":300,"d":"300.0"}},{"$f":"mc_oculto!FL14","v":0},{"$f":"mc_oculto!FM14","v":{"v":0,"d":"0%"}}]
["A","N","a","K","b",{"$nulls":6},"W/P neto",null,{"$f":"mc_oculto!FJ15","v":{"v":350,"d":"350.0"}},{"$f":"mc_oculto!FK15","v":{"v":350,"d":"350.0"}},{"$f":"mc_oculto!FL15","v":0},{"$f":"mc_oculto!FM15","v":{"v":0,"d":"0%"}}]
[{"v":1,"d":"1.00"},{"$f":"mc_oculto!EW9","v":{"v":300,"d":"300.00"}},{"v":0.5,"d":"0.50"},{"v":10092,"d":"10,092.00"},{"v":0.5,"d":"0.50"},{"$nulls":6},"W/P bruto",null,{"$f":"mc_oculto!FJ16","v":{"v":350,"d":"350.0"}},{"$f":"mc_oculto!FK16","v":{"v":350,"d":"350.0"}},{"$f":"mc_oculto!FL16","v":0},{"$f":"mc_oculto!FM16","v":{"v":0,"d":"0%"}}]
["FUNCIÓN DE OFERTA DE TRABAJO",{"$nulls":10},"Impuesto Mg",null,{"$f":"mc_oculto!FJ17","v":0},{"$f":"mc_oculto!FK17","v":0},{"$f":"mc_oculto!FL17","v":0}]
["Ns","-a0","a1","W/P","TMg",{"$nulls":6},"S privado",null,{"$f":"mc_oculto!FJ18","v":{"v":400.00000109999996,"d":"400.0"}},{"$f":"mc_oculto!FK18","v":{"v":430.0000011000001,"d":"430.0"}},{"$f":"mc_oculto!FL18","v":{"v":30.000000000000114,"d":"30.0"}},{"$f":"mc_oculto!FM18","v":{"v":0.07499999979375027,"d":"7%"}}]
[{"$f":"mc_oculto!FB13","v":{"v":300,"d":"300.0"}},{"v":-400,"d":"(400.0)"},{"v":2,"d":"2.0"},{"$f":"mc_oculto!EX13","v":{"v":350,"d":"350.0"}},{"v":0,"d":"0.00%"},{"$nulls":6},"C",null,{"$f":"mc_oculto!FJ19","v":{"v":1140.0000011000002,"d":"1,140.0"}},{"$f":"mc_oculto!FK19","v":{"v":1110.0000011000002,"d":"1,110.0"}},{"$f":"mc_oculto!FL19","v":{"v":-30,"d":"-30.0"}},{"$f":"mc_oculto!FM19","v":{"v":-0.026315789448291826,"d":"-3%"}}]
["FUNCIÓN DE DEMANDA DE TRABAJO",{"$nulls":10},"I privada",null,{"$f":"mc_oculto!FJ20","v":{"v":400.0000011,"d":"400.0"}},{"$f":"mc_oculto!FK20","v":{"v":370.0000011,"d":"370.0"}},{"$f":"mc_oculto!FL20","v":{"v":-30,"d":"-30.0"}},{"$f":"mc_oculto!FM20","v":{"v":-0.07499999979375005,"d":"-7%"}}]
["Nd","b0","-b1","W/P",{"$nulls":7},"r",null,{"$f":"mc_oculto!FJ21","v":{"v":2.666666670333333,"d":"2.7"}},{"$f":"mc_oculto!FK21","v":{"v":2.7666666703333336,"d":"2.8"}},{"$f":"mc_oculto!FL21","v":{"v":0.10000000000000053,"d":"0.1"}}]
[{"$f":"mc_oculto!FB17","v":{"v":300,"d":"300.0"}},{"v":1000,"d":"1,000.0"},{"v":-2,"d":"(2.0)"},{"$f":"mc_oculto!EX17","v":{"v":350,"d":"350.0"}},{"$nulls":7},"X",null,{"$f":"mc_oculto!FJ22","v":{"v":400.0000011,"d":"400.0"}},{"$f":"mc_oculto!FK22","v":{"v":400.0000011,"d":"400.0"}},{"$f":"mc_oculto!FL22","v":0},{"$f":"mc_oculto!FM22","v":{"v":0,"d":"0%"}}]
["DEMANDA AGREGADA",{"$nulls":3},"PRECIOS EXT",{"$nulls":6},"Q",null,{"$f":"mc_oculto!FJ23","v":{"v":399.9999989,"d":"400.0"}},{"$f":"mc_oculto!FK23","v":{"v":399.9999989,"d":"400.0"}},{"$f":"mc_oculto!FL23","v":0},{"$f":"mc_oculto!FM23","v":{"v":0,"d":"0%"}}]
["p","M","k","Y","p*",{"$nulls":6},"SBC",null,{"$f":"mc_oculto!FJ24","v":{"v":2.200000039920269E-6,"d":"0.0"}},{"$f":"mc_oculto!FK24","v":{"v":2.200000039920269E-6,"d":"0.0"}},{"$f":"mc_oculto!FL24","v":0},{"$f":"mc_oculto!FM24","v":{"v":0,"d":"0%"}}]
[{"$f":"mc_oculto!EU21","v":{"v":1.1494252873563218,"d":"1.15"}},{"v":200,"d":"200.0"},{"v":0.1,"d":"0.10"},{"$f":"mc_oculto!EX21","v":{"v":1740,"d":"1,740.00"}},{"v":1.1494253,"d":"1.15"},{"$nulls":6},"p",null,{"$f":"mc_oculto!FJ25","v":{"v":1.1494252873563218,"d":"1.1"}},{"$f":"mc_oculto!FK25","v":{"v":1.1494252873563218,"d":"1.1"}},{"$f":"mc_oculto!FL25","v":0},{"$f":"mc_oculto!FM25","v":{"v":0,"d":"0%"}}]
["FUNCIÓN AHORRO",{"$nulls":10},"p*/p",null,{"$f":"mc_oculto!FJ26","v":{"v":1.0000000110000002,"d":"1.0"}},{"$f":"mc_oculto!FK26","v":{"v":1.0000000110000002,"d":"1.0"}},{"$f":"mc_oculto!FL26","v":0},{"$f":"mc_oculto!FM26","v":{"v":0,"d":"0%"}}]
["S Privado","-s0","s1","r","S Total",{"$nulls":6},"G",null,{"$f":"mc_oculto!FJ27","v":{"v":200,"d":"200.0"}},{"$f":"mc_oculto!FK27","v":{"v":260,"d":"260.0"}},{"$f":"mc_oculto!FL27","v":{"v":60,"d":"60.0"}},{"$f":"mc_oculto!FM27","v":{"v":0.30000000000000004,"d":"0.3"}}]
[{"$f":"mc_oculto!EU25","v":{"v":400.00000109999996,"d":"400.0"}},{"v":-400,"d":"(400.0)"},{"v":300,"d":"300.0"},{"$f":"mc_oculto!EX25","v":{"v":2.666666670333333,"d":"2.7"}},{"$f":"mc_oculto!EY25","v":{"v":400.00000109999996,"d":"400.0"}},{"$nulls":6},"T",null,{"$f":"mc_oculto!FJ28","v":{"v":200,"d":"200.0"}},{"$f":"mc_oculto!FK28","v":{"v":200,"d":"200.0"}},{"$f":"mc_oculto!FL28","v":0},{"$f":"mc_oculto!FM28","v":0}]
["FUNCIÓN INVERSIÓN"]
["I Privada","i0","-i1","r","I Total"]
[{"$f":"mc_oculto!EU29","v":{"v":399.99999890000004,"d":"400.0"}},{"v":1200,"d":"1,200.0"},{"v":-300,"d":"(300.0)"},{"$f":"mc_oculto!EX29","v":{"v":2.666666670333333,"d":"2.7"}},{"$f":"mc_oculto!EY29","v":{"v":400.0000011,"d":"400.0"}},{"$nulls":6},"Esta seccion muestra los efectos de la política económica"]
["GASTO DE GOBIERNO",null,"INGRESO DE GOBIERNO",{"$nulls":8},"Y","C","I","G","XN"]
["G","g0","T","t0","S FISCAL",{"$nulls":6},{"$f":"O5","v":{"v":1740,"d":"1,740.0"}},{"$f":"L25-N25-O25+P25","v":{"v":1110.0000011000002,"d":"1,110.0"}},{"$f":"O12","v":{"v":370.0000011,"d":"370.0"}},{"$f":"O19","v":{"v":260,"d":"260.0"}},{"$f":"O14-O15","v":{"v":2.200000039920269E-6,"d":"0.0"}}]
[{"$f":"mc_oculto!EU33","v":{"v":200,"d":"200.0"}},{"v":200,"d":"200.0"},{"$f":"mc_oculto!EW33","v":{"v":200,"d":"200.0"}},{"v":200,"d":"200.0"},{"$f":"mc_oculto!EY33","v":0}]
["FUNCIÓN EXPORTACIONES"]
["X","x0","x1","p*/p"]
[{"$f":"mc_oculto!EU37","v":{"v":400.0000011,"d":"400.0"}},{"v":300,"d":"300.0"},{"v":100,"d":"100.0"},{"$f":"mc_oculto!EX37","v":{"v":1.0000000110000002,"d":"1.00"}},"SBC"]
["FUNCIÓN IMPORTACIONES",{"$nulls":3},{"$f":"mc_oculto!EZ39","v":{"v":2.200000039920269E-6,"d":"0.00"}}]
["Q","q0","-q1","p*/p"]
[{"$f":"mc_oculto!EU41","v":{"v":399.9999989,"d":"400.0"}},{"v":500,"d":"500.0"},{"v":-100,"d":"(100.0)"},{"$f":"mc_oculto!EX41","v":{"v":1.0000000110000002,"d":"1.00"}}]
[]
["Y","C","I","G","XN"]
[{"$f":"mc_oculto!EU44","v":{"v":1740,"d":"1,740.0"}},{"$f":"mc_oculto!EV44","v":{"v":1140.0000011000002,"d":"1,140.0"}},{"$f":"mc_oculto!EW44","v":{"v":400.0000011,"d":"400.0"}},{"$f":"mc_oculto!EX44","v":{"v":200,"d":"200.0"}},{"$f":"mc_oculto!EY44","v":{"v":2.200000039920269E-6,"d":"0.0"}}]
[]
[null,null,"X","Q","XN"]
[null,null,{"$f":"mc_oculto!EW50","v":{"v":400.0000011,"d":"400.0"}},{"$f":"mc_oculto!EX50","v":{"v":399.9999989,"d":"400.0"}},{"$f":"mc_oculto!EY50","v":{"v":2.200000039920269E-6,"d":"0.0"}}]
[]
["Títulos"]
["Resultados"]
["Insertar datos"]
["Equilibrio"]
["Política económica"]

{"sheet":"mc_oculto","index":11,"n_rows":309,"n_cols":233,"rows_kept":309,"hidden":true,"merged":[[0,0,0,7],[0,10,0,40],[0,42,0,67],[0,70,0,76],[0,78,0,82],[0,84,0,86],[0,89,0,126],[0,129,0,147],[0,150,0,230],[4,129,4,134],[4,136,4,141],[4,150,4,155],[4,157,4,162],[6,144,7,144],[6,145,7,145],[6,146,7,146],[6,147,7,147],[10,165,11,165],[10,166,11,166],[10,167,11,167],[10,168,11,168],[29,70,29,71],[41,0,41,1],[41,42,41,43],[41,171,41,172],[41,179,41,180],[42,0,42,1],[42,42,42,43],[42,171,42,172],[42,179,42,180],[42,217,42,218],[43,0,43,1],[43,42,43,43],[43,171,43,172],[43,179,43,180],[43,217,43,218],[44,42,44,43],[44,217,44,218],[45,42,45,43],[45,217,45,218],[46,42,46,43],[46,217,46,218],[47,0,47,1],[47,42,47,43],[47,171,47,172],[47,179,47,180],[47,217,47,218],[48,42,48,43],[48,217,48,218],[49,42,49,43],[49,217,49,218],[50,217,50,218],[51,42,51,43],[51,217,51,218],[52,42,52,43],[52,217,52,218],[53,42,53,43],[54,42,54,43],[72,42,72,43],[77,42,77,43],[154,0,154,10],[206,0,206,30],[259,0,259,30]]}
["EMPLEO",{"$nulls":9},"PRODUCCIÒN",{"$nulls":31},"AHORRO E INVERSIÓN",{"$nulls":27},"EXPORTACIONES E IMPORTACIONES",{"$nulls":7},"EXPORTACIONES E IMPORTACIONES",{"$nulls":5},"DEMANDA AGREGADA",{"$nulls":4},"OFERTA AGREGADA",{"$nulls":39},"SISTEMA CLASICO CON CHOQUES",{"$nulls":20},"SISTEMA FINAL"]
[]
["SISTEMA BÁSICO",{"$nulls":9},"FUNCIÓN DE PRODUCCIÓN",{"$nulls":78},"MERCADO DE TRABAJO CON PRECIOS",{"$nulls":20},"FUNCIÓN DE PRODUCCIÓN",{"$nulls":11},"OFERTA AGREGADA",{"$nulls":48},"MERCADO DE TRABAJO",null,"ORIGINAL",{"$nulls":5},"MODIFICADO",{"$nulls":7},"FUNCIÓN DE PRODUCCIÓN 1",{"$nulls":6},"Inicial",{"$nulls":3},"Final",{"$nulls":4},"OFERTA AGREGADA 1",null,null,"OFERTA AGREGADA 2",{"$nulls":3},"DEMANDA AGREGADA 1",null,null,"DEMANDA AGREGADA 2",{"$nulls":4},"AHORRO E INVERSIÓN 1",{"$nulls":7},"INVERSIÓN 2"]
["Unidades","Cantidad","P Oferta","P Demanda","plin",null,"xlin",{"$nulls":3},"Ponderador","Función de Producción Original","x1","A","alfa","x2","Beta","max PT","PT ponde","y1 Line",null,"PMg","x1 line",null,"y1 Line",null,"Función de Producción con cambio","x1","A","allfa","x2","Beta","max PT","PT ponde","y1 Line",null,"PMg","x1 line",null,"y1 Line",null,null,"Unidades","Tasa de interés","Ahorro Privado","Inversión Privada","Ahorrro Total","Inversión Total","rlinx","rlinx","rlinex","lin spriv","lin stotal","lin ipriv","ponderador",{"$nulls":15},"PONDERADOR","P*/P","X","Q","Q PONDE","QQQ",null,null,"Unidades","P Oferta","X","Q",0,{"$f":"$CE$31","v":{"v":250,"d":"250.00"}},"Unidades","Y","P",null,null,"Unidades","Cantidad","Ps1","Pd1","Ps2","Pd2","Ps3","Pd3","plin 1",null,"xlin 1",null,"plin 2",null,"xlin 2",null,"plin 3",null,"xlin 3",null,null,"Ponderador","Función de Producción Original","x1","A","alfa","x2","Beta","max PT","PT ponde","y1 Line",null,null,"OA","P",{"$nulls":47},"Unidades","Cantidad","P Oferta","P Demanda","plin",null,"xlin",null,"P Oferta","plin",null,"xlin",{"$nulls":4},"Ponderador","Función de Producción Original","x1","A","alfa","x2","Beta","max PT","PT ponde","y1 Line",null,"max PT","PT ponde","y1 Line",null,null,"OA","P",null,"OA","P",null,"Unidades","Y","P",null,"Y","P",null,null,"Unidades","r","S Inicial","I Inicial","r","S Final","I Final","r line1,1","s line1,1","r line1,1","s line1,1","r line1,2","s line1,2","r line1,2","s line1,2","Unidades"]
[0,0,{"$f":"(B5-$B$34)/$C$34","v":{"v":133.33333333333334,"d":"133"}},{"$f":"(B5-$B$39)/$C$39","v":{"v":333.3333333333333,"d":"333"}},{"$f":"A5*$C$43","v":0},{"$f":"$C$42","v":{"v":233.33333333333334,"d":"233"}},{"$f":"$C$43","v":300},{"$f":"A5*$C$42","v":0},null,null,0,{"$f":"N5*(M5^(O5)*P5^(Q5))","v":0},{"$f":"M$31*1.2*K5","v":0},{"$f":"$M$30","v":{"v":1,"d":"1.00"}},{"$f":"$M$32","v":{"v":0.5,"d":"0.50"}},{"$f":"$M$33","v":{"v":300,"d":"300.00"}},{"$f":"$M$34","v":{"v":0.5,"d":"0.50"}},{"$f":"$M$37","v":{"v":300,"d":"300.00"}},{"$f":"$R$29*K5","v":0},{"$f":"$M$31*K5","v":0},{"$f":"$M$29","v":{"v":300.00000000000006,"d":"300.00"}},null,{"$f":"$M$31","v":{"v":300,"d":"300.00"}},{"$f":"$M$43*K5","v":0},{"$f":"K5*$M$31","v":0},{"$f":"$M$43","v":{"v":0.49999999999999994,"d":"0.50"}},{"$f":"AC5*(AB5^(AD5)*AE5^(AF5))","v":0},{"$f":"N$31*1.2*K5","v":0},{"$f":"$N$30","v":{"v":1,"d":"1.00"}},{"$f":"$N$32","v":{"v":0.5,"d":"0.50"}},{"$f":"$N$33","v":{"v":300,"d":"300.00"}},{"$f":"$N$34","v":{"v":0.5,"d":"0.50"}},{"$f":"$N$37","v":{"v":300,"d":"300.00"}},{"$f":"$R$30*K5","v":0},{"$f":"$N$31*K5","v":0},{"$f":"$N$29","v":{"v":300.00000000000006,"d":"300.00"}},null,{"$f":"$N$31","v":{"v":300,"d":"300.00"}},{"$f":"K5*$N$43","v":0},{"$f":"K5*$N$31","v":0},{"$f":"$N$43","v":{"v":0.49999999999999994,"d":"0.50"}},null,0,{"$f":"AQ5*$AS$42","v":{"v":0,"d":"0.00"}},{"$f":"$AR$34+$AS$34*AR5","v":{"v":-425,"d":"-425.00"}},{"$f":"$AR$39+$AS$39*AR5+$AV$39*$AW$39","v":{"v":2000,"d":"2,000.00"}},{"$f":"$AR$34+$AS$34*AR5+$AU$34-$AT$34","v":{"v":-425,"d":"-425.00"}},{"$f":"$AR$39+$AS$39*AR5+$AV$39*$AW$39+$AT$39-$AU$39","v":{"v":2000,"d":"2,000.00"}},{"$f":"MAX($AS$43,$AS$44,$AS$47,$AS$49)*BC5","v":{"v":0,"d":"0.00"}},{"$f":"$AS$42","v":3.88},{"$f":"BC5*$AS$42","v":{"v":0,"d":"0.00"}},{"$f":"$AS$44","v":{"v":836,"d":"836.00"}},{"$f":"$AS$43","v":{"v":836,"d":"836.00"}},{"$f":"$AS$47","v":{"v":836,"d":"836.00"}},0,{"$nulls":15},0,{"$f":"($BU$33/$BU$30)*BS5","v":{"v":0,"d":"0.00"}},{"$f":"$BT$37^(BT5)","v":{"v":1,"d":"1.00"}},{"$f":"$BT$41^(1/BT5)","v":{"$error":"#DIV/0!"}},{"$f":"BS5*$BT$41","v":0},{"$f":"POWER(($BT$41*BT5),1/BT5)","v":{"$error":"#DIV/0!"}},{"$f":"BU5-BX5","v":{"$error":"#DIV/0!"}},null,0.1,{"$f":"($CB$33/$CB$30)*CA5","v":{"v":0.1,"d":"0.10"}},{"$f":"$CB$37+($CC$37*CB5)","v":{"v":205,"d":"205.00"}},{"$f":"$CB$41+($CC$41*(CB5))","v":{"v":295,"d":"295.00"}},{"$f":"MAX($CE$31:$CE$32)*CA5","v":25},{"$f":"$CE$31","v":{"v":250,"d":"250.00"}},0.025,{"$f":"CG5*$CG$34","v":{"v":20,"d":"20.0"}},{"$f":"$CG$34/CH5","v":{"v":40,"d":"40.0"}},null,null,0,0,{"$f":"($CM$51*(CM5-$CM$34))/$CN$34","v":80},{"$f":"($CM$51*(CM5-$CM$39))/$CN$39","v":{"v":266.6666666666667,"d":"267"}},{"$f":"CN42-(CN27*$CL$34)","v":80},{"$f":"CN42-(CO27*$CL$34)","v":{"v":266.6666666666667,"d":"267"}},{"$f":"CO42-(CN27*$CL$34)","v":80},{"$f":"CO42-(CO27*$CL$34)","v":{"v":266.6666666666667,"d":"267"}},{"$f":"CL5*$CM$43","v":0},{"$f":"$CM$42","v":150},{"$f":"$CM$43","v":350},{"$f":"CL5*$CM$42","v":0},{"$f":"CL5*$CN$43","v":0},{"$f":"$CN$42","v":150},{"$f":"$CN$43","v":350},{"$f":"CL5*$CN$42","v":0},{"$f":"CL5*$CO$43","v":0},{"$f":"$CO$42","v":150},{"$f":"$CO$43","v":350},{"$f":"CL5*$CO$42","v":0},null,0,{"$f":"DJ5*(DI5^(DK5)*DL5^(DM5))","v":0},{"$f":"DI$31*1.2*DG5","v":0},{"$f":"$DI$30","v":{"v":1,"d":"1.00"}},{"$f":"$DI$32","v":{"v":0.5,"d":"0.50"}},{"$f":"$DI$33","v":{"v":300,"d":"300.00"}},{"$f":"$DI$34","v":{"v":0.5,"d":"0.50"}},{"$f":"$DI$37","v":{"v":350,"d":"350.00"}},{"$f":"$DN$29*DG5","v":0},{"$f":"$DI$31*DG5","v":0},{"$f":"$DI$29","v":{"v":324.03703492039307,"d":"324.04"}},null,{"$f":"$DI$29","v":{"v":324.03703492039307,"d":"324.04"}},{"$f":"IF(DU6=DU7,DT6,0)","v":{"v":1,"d":"1.00"}},{"$nulls":5},"FUNCIÒN ORIGINAL",{"$nulls":6},"FUNCIÒN CON CHOQUES",{"$nulls":13},"FUNCIÒN ORIGINAL",{"$nulls":6},"FUNCIÒN CON CHOQUES",{"$nulls":13},0,0,{"$f":"(FQ5-$FQ$34)/($FR$34*(1-$FS$34))","v":200},{"$f":"(FQ5-$FQ$39)/$FR$39","v":500},{"$f":"FP5*$FR$43","v":0},{"$f":"$FR$42","v":350},{"$f":"$FR$43","v":300},{"$f":"FP5*$FR$42","v":0},{"$f":"(FQ5-$FY$34)/($FZ$34*(1-$GA$34))","v":200},{"$f":"FP5*$FZ$43","v":0},{"$f":"$FZ$42","v":350},{"$f":"$FZ$43","v":300},{"$f":"FP5*$FZ$42","v":0},{"$nulls":3},0,{"$f":"GI5*(GH5^(GJ5)*GK5^(GL5))","v":0},{"$f":"GH$31*1.2*GF5","v":0},{"$f":"$GH$30","v":{"v":1,"d":"1.00"}},{"$f":"$GH$32","v":{"v":0.5,"d":"0.50"}},{"$f":"$GH$33","v":{"v":10092,"d":"10,092.00"}},{"$f":"$GH$34","v":{"v":0.5,"d":"0.50"}},{"$f":"$GH$37","v":{"v":300,"d":"300.00"}},{"$f":"$GM$29*GF5","v":0},{"$f":"$GH$31*GF5","v":0},{"$f":"$GH$29","v":{"v":1740,"d":"1,740.00"}},{"$f":"$GI$37","v":{"v":300,"d":"300.00"}},{"$f":"$GM$30*GF5","v":0},{"$f":"$GI$31*GF5","v":0},{"$f":"$GI$29","v":{"v":1740,"d":"1,740.00"}},null,{"$f":"$GH$29","v":{"v":1740,"d":"1,740.00"}},{"v":0,"d":"0.00"},null,{"$f":"$GI$29","v":{"v":1740,"d":"1,740.00"}},{"v":0,"d":"0.00"},null,0.05,{"$f":"HB5*$HB$34","v":{"v":100,"d":"100.0"}},{"$f":"$HB$34/HC5","v":{"v":20,"d":"20.00"}},null,{"$f":"HB5*$HF$34","v":{"v":100,"d":"100.0"}},{"$f":"$HF$34/HF5","v":{"v":20,"d":"20.00"}},null,null,0,{"$f":"HJ5*$HL$43","v":{"v":0,"d":"0.00"}},{"$f":"$HK$34+$HL$34*HK5+$HN$39-$HM$39","v":{"v":-400,"d":"-400.00"}},{"$f":"$HK$39+$HL$39*HK5+$HO$39-$HP$39","v":{"v":1200.0000022,"d":"1,200.00"}},{"$f":"HJ5*$HM$43","v":{"v":0,"d":"0.00"}},{"$f":"$HK$34+$HL$34*HN5+$HN$40-$HM$40","v":{"v":-460,"d":"-460.00"}},{"$f":"$HK$40+$HL$40*HN5+$HO$40-$HP$40","v":{"v":1200.0000022,"d":"1,200.00"}},{"$f":"$HL$43","v":{"v":2.666666670333333,"d":"2.67"}},{"$f":"($HL$44*HY5)","v":{"v":0,"d":"0.00"}},{"$f":"$HL$43*HY5","v":{"v":0,"d":"0.00"}},{"$f":"$HL$44","v":{"v":400.00000109999996,"d":"400.00"}},{"$f":"$HM$43","v":{"v":2.7666666703333336,"d":"2.77"}},{"$f":"($HM$44*HY5)","v":{"v":0,"d":"0.00"}},{"$f":"$HM$43*HY5","v":{"v":0,"d":"0.00"}},{"$f":"$HM$44","v":{"v":370.00000109999996,"d":"370.00"}},0]
[0.05,{"$f":"B5+$C$27","v":50},150,{"v":316.6666666666667,"d":"317"},15,{"v":233.33333333333334,"d":"233"},300,{"v":11.666666666666668,"d":"12"},null,null,0.05,{"$f":"N6*(M6^(O6)*P6^(Q6))","v":{"v":73.48469228349535,"d":"73.48"}},{"v":18,"d":"18.00"},{"$f":"$M$30","v":{"v":1,"d":"1.00"}},{"$f":"$M$32","v":{"v":0.5,"d":"0.50"}},{"$f":"$M$33","v":{"v":300,"d":"300.00"}},{"$f":"$M$34","v":{"v":0.5,"d":"0.50"}},{"$f":"$M$37","v":{"v":300,"d":"300.00"}},{"v":15.000000000000004,"d":"15.00"},{"$f":"$M$31*K6","v":{"v":15,"d":"15.00"}},{"$f":"$M$29","v":{"v":300.00000000000006,"d":"300.00"}},{"$f":"N6*O6*(M6^(O6-1))*(P6^Q6)","v":{"v":2.0412414523193156,"d":"2.04"}},{"$f":"$M$31","v":{"v":300,"d":"300.00"}},{"$f":"$M$43*K6","v":{"v":0.024999999999999998,"d":"0.03"}},{"v":15,"d":"15.00"},{"$f":"$M$43","v":{"v":0.49999999999999994,"d":"0.50"}},{"$f":"AC6*(AB6^(AD6)*AE6^(AF6))","v":{"v":73.48469228349535,"d":"73.48"}},{"v":18,"d":"18.00"},{"$f":"$N$30","v":{"v":1,"d":"1.00"}},{"$f":"$N$32","v":{"v":0.5,"d":"0.50"}},{"$f":"$N$33","v":{"v":300,"d":"300.00"}},{"$f":"$N$34","v":{"v":0.5,"d":"0.50"}},{"$f":"$N$37","v":{"v":300,"d":"300.00"}},{"$f":"$R$30*K6","v":{"v":15.000000000000004,"d":"15.00"}},{"$f":"$N$31*K6","v":{"v":15,"d":"15.00"}},{"$f":"$N$29","v":{"v":300.00000000000006,"d":"300.00"}},{"$f":"AC6*AD6*(AB6^(AD6-1))*(AE6^AF6)","v":{"v":2.0412414523193156,"d":"2.04"}},{"$f":"$N$31","v":{"v":300,"d":"300.00"}},{"$f":"K6*$N$43","v":{"v":0.024999999999999998,"d":"0.03"}},{"$f":"K6*$N$31","v":{"v":15,"d":"15.00"}},{"$f":"$N$43","v":{"v":0.49999999999999994,"d":"0.50"}},null,0.099999999999999,{"$f":"AQ6*$AS$42","v":{"v":0.3879999999999961,"d":"0.39"}},{"$f":"$AR$34+$AS$34*AR6","v":{"v":-298.9000000000012,"d":"-298.90"}},{"$f":"$AR$39+$AS$39*AR6+$AV$39*$AW$39","v":{"v":1883.6000000000013,"d":"1,883.60"}},{"$f":"$AR$34+$AS$34*AR6+$AU$34-$AT$34","v":{"v":-298.9000000000012,"d":"-298.90"}},{"$f":"$AR$39+$AS$39*AR6+$AV$39*$AW$39+$AT$39-$AU$39","v":{"v":1883.6000000000013,"d":"1,883.60"}},{"v":41.800000000000004,"d":"41.80"},{"$f":"$AS$42","v":3.88},{"v":0.194,"d":"0.19"},{"$f":"$AS$44","v":{"v":836,"d":"836.00"}},{"$f":"$AS$43","v":{"v":836,"d":"836.00"}},{"$f":"$AS$47","v":{"v":836,"d":"836.00"}},0.05,{"$nulls":15},0.0525,{"$f":"($BU$33/$BU$30)*BS6","v":{"v":0.0525,"d":"0.05"}},{"v":1.2279930962771193,"d":"1.23"},2.2979121208313853E+32,{"$f":"BS6*$BT$41","v":2.625},{"$f":"POWER(($BT$41*BT6),1/BT6)","v":{"v":96253246.26318108,"d":"96,253,246.26"}},{"$f":"BU6-BX6","v":{"v":-96253245.03518797,"d":"-96,253,245.04"}},null,0.2,{"v":0.2,"d":"0.20"},{"$f":"$CB$37+($CC$37*CB6)","v":{"v":210,"d":"210.00"}},{"$f":"$CB$41+($CC$41*(CB6))","v":{"v":290,"d":"290.00"}},{"$f":"MAX($CE$31:$CE$32)*CA6","v":50},{"v":250,"d":"250.00"},0.05,{"v":40,"d":"40.0"},{"$f":"$CG$34/CH6","v":{"v":20,"d":"20.00"}},null,null,0.05,{"$f":"CM5+$CM$27","v":40},88,{"v":253.33333333333334,"d":"253"},{"$f":"$CP$5+($CN$27*CM6)","v":88},{"$f":"$CQ$5+($CO$27*CM6)","v":{"v":253.33333333333334,"d":"253"}},{"$f":"$CR$5+($CN$27*CM6)","v":88},{"$f":"$CS$5+($CO$27*CM6)","v":{"v":253.33333333333334,"d":"253"}},{"v":17.5,"d":"18"},150,350,{"v":7.5,"d":"8"},{"v":17.5,"d":"18"},150,350,{"v":7.5,"d":"8"},{"v":17.5,"d":"18"},150,350,{"v":7.5,"d":"8"},null,0.05,{"$f":"DJ6*(DI6^(DK6)*DL6^(DM6))","v":{"v":79.37253933193772,"d":"79.37"}},{"v":21,"d":"21.00"},{"$f":"$DI$30","v":{"v":1,"d":"1.00"}},{"$f":"$DI$32","v":{"v":0.5,"d":"0.50"}},{"$f":"$DI$33","v":{"v":300,"d":"300.00"}},{"$f":"$DI$34","v":{"v":0.5,"d":"0.50"}},{"$f":"$DI$37","v":{"v":350,"d":"350.00"}},{"$f":"$DN$29*DG6","v":{"v":16.201851746019653,"d":"16.20"}},{"$f":"$DI$31*DG6","v":{"v":17.5,"d":"17.50"}},{"$f":"$DI$29","v":{"v":324.03703492039307,"d":"324.04"}},null,{"$f":"$DI$29","v":{"v":324.03703492039307,"d":"324.04"}},{"$f":"CM51","v":{"v":1,"d":"1.00"}},{"$f":"IF(DT6=DT7,DT6,DT7)","v":{"v":1,"d":"1.00"}},{"$nulls":46},0.05,{"$f":"FQ5+$FR$27","v":50},{"$f":"(FQ6-$FQ$34)/($FR$34*(1-$FS$34))","v":225},475,15,350,300,{"v":17.5,"d":"18"},{"$f":"(FQ6-$FY$34)/($FZ$34*(1-$GA$34))","v":225},{"$f":"FP6*$FZ$43","v":15},{"$f":"$FZ$42","v":350},{"$f":"$FZ$43","v":300},{"$f":"FP6*$FZ$42","v":{"v":17.5,"d":"18"}},{"$nulls":3},0.05,{"$f":"GI6*(GH6^(GJ6)*GK6^(GL6))","v":{"v":426.2112152442729,"d":"426.21"}},{"v":18,"d":"18.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"$f":"$GH$33","v":{"v":10092,"d":"10,092.00"}},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":87,"d":"87.00"},{"v":15,"d":"15.00"},{"v":1740,"d":"1,740.00"},{"$f":"$GI$37","v":{"v":300,"d":"300.00"}},{"$f":"$GM$30*GF6","v":{"v":87,"d":"87.00"}},{"$f":"$GI$31*GF6","v":{"v":15,"d":"15.00"}},{"$f":"$GI$29","v":{"v":1740,"d":"1,740.00"}},null,{"$f":"$GH$29","v":{"v":1740,"d":"1,740.00"}},{"$f":"FP51","v":{"v":1.1494252873563218,"d":"1.15"}},null,{"$f":"$GI$29","v":{"v":1740,"d":"1,740.00"}},{"$f":"FP51","v":{"v":1.1494252873563218,"d":"1.15"}},null,{"$f":"HB5+$HC$27","v":{"v":0.1345,"d":"0.13"}},{"$f":"HB6*$HB$34","v":{"v":269,"d":"269.0"}},{"$f":"$HB$34/HC6","v":{"v":7.434944237918216,"d":"7.43"}},null,{"$f":"HB6*$HF$34","v":{"v":269,"d":"269.0"}},{"$f":"$HF$34/HF6","v":{"v":7.434944237918216,"d":"7.43"}},null,null,0.099999999999999,{"$f":"HJ6*$HL$43","v":{"v":0.26666666703333064,"d":"0.27"}},{"$f":"$HK$34+$HL$34*HK6+$HN$39-$HM$39","v":{"v":-319.9999998900008,"d":"-320.00"}},{"$f":"$HK$39+$HL$39*HK6+$HO$39-$HP$39","v":{"v":1120.0000020900006,"d":"1,120.00"}},{"$f":"HJ6*$HM$43","v":{"v":0.2766666670333306,"d":"0.28"}},{"$f":"$HK$34+$HL$34*HN6+$HN$40-$HM$40","v":{"v":-376.9999998900008,"d":"-377.00"}},{"$f":"$HK$40+$HL$40*HN6+$HO$40-$HP$40","v":{"v":1117.0000020900006,"d":"1,117.00"}},{"$f":"$HL$43","v":{"v":2.666666670333333,"d":"2.67"}},{"$f":"($HL$44*HY6)","v":{"v":20.000000055,"d":"20.00"}},{"$f":"$HL$43*HY6","v":{"v":0.13333333351666665,"d":"0.13"}},{"$f":"$HL$44","v":{"v":400.00000109999996,"d":"400.00"}},{"$f":"$HM$43","v":{"v":2.7666666703333336,"d":"2.77"}},{"$f":"($HM$44*HY6)","v":{"v":18.500000054999997,"d":"18.50"}},{"$f":"$HM$43*HY6","v":{"v":0.13833333351666668,"d":"0.14"}},{"$f":"$HM$44","v":{"v":370.00000109999996,"d":"370.00"}},0.05]
[0.1,100,{"v":166.66666666666666,"d":"167"},300,30,{"v":233.33333333333334,"d":"233"},300,{"v":23.333333333333336,"d":"23"},null,null,{"v":0.1,"d":"0.10"},{"v":103.92304845413264,"d":"103.92"},{"v":36,"d":"36.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":30.000000000000007,"d":"30.00"},{"v":30,"d":"30.00"},{"v":300.00000000000006,"d":"300.00"},{"v":1.4433756729740645,"d":"1.44"},{"v":300,"d":"300.00"},{"v":0.049999999999999996,"d":"0.05"},{"v":30,"d":"30.00"},{"v":0.49999999999999994,"d":"0.50"},{"v":103.92304845413264,"d":"103.92"},{"v":36,"d":"36.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":30.000000000000007,"d":"30.00"},{"v":30,"d":"30.00"},{"v":300.00000000000006,"d":"300.00"},{"v":1.4433756729740645,"d":"1.44"},{"v":300,"d":"300.00"},{"v":0.049999999999999996,"d":"0.05"},{"v":30,"d":"30.00"},{"v":0.49999999999999994,"d":"0.50"},null,0.199999999999999,{"v":0.7759999999999961,"d":"0.78"},{"v":-172.80000000000126,"d":"-172.80"},{"v":1767.2000000000012,"d":"1,767.20"},{"v":-172.80000000000126,"d":"-172.80"},{"v":1767.2000000000012,"d":"1,767.20"},{"v":83.60000000000001,"d":"83.60"},3.88,{"v":0.388,"d":"0.39"},{"v":836,"d":"836.00"},{"v":836,"d":"836.00"},{"v":836,"d":"836.00"},0.1,{"$nulls":15},{"$f":"BS6+$BS$6","v":0.105},{"v":0.105,"d":"0.11"},{"v":1.5079670445042663,"d":"1.51"},1.5158865791448202E+16,5.25,{"$f":"POWER(($BT$41*BT7),1/BT7)","v":{"v":7222042.377271427,"d":"7,222,042.38"}},{"$f":"BU7-BX7","v":{"v":-7222040.869304382,"d":"-7,222,040.87"}},null,0.3,{"v":0.3,"d":"0.30"},{"v":215,"d":"215.00"},{"$f":"$CB$41+($CC$41*(CB7))","v":{"v":285,"d":"285.00"}},75,{"v":250,"d":"250.00"},0.1,{"v":80,"d":"80.0"},{"$f":"$CG$34/CH7","v":{"v":10,"d":"10.00"}},null,null,0.1,{"$f":"CM6+$CM$27","v":80},96,240,96,240,96,240,35,150,350,15,35,150,350,15,35,150,350,15,null,{"v":0.1,"d":"0.10"},{"v":112.24972160321825,"d":"112.25"},{"v":42,"d":"42.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":0.5,"d":"0.50"},{"v":350,"d":"350.00"},{"v":32.403703492039305,"d":"32.40"},{"v":35,"d":"35.00"},{"v":324.03703492039307,"d":"324.04"},null,{"$f":"$DI$29","v":{"v":324.03703492039307,"d":"324.04"}},{"$f":"CN51","v":{"v":1,"d":"1.00"}},{"$f":"IF(DT7=DT8,DT7,DT8)","v":{"v":1,"d":"1.00"}},{"$nulls":4},"FUNCIÓN DE PRODUCCIÓN",{"$nulls":6},"FUNCIÓN DE PRODUCCIÓN",{"$nulls":7},"FUNCIÓN ORIGINAL","CHOQUE","VARIACIÓN ABS","VARIACIÓN REL",null,null,"FUNCIÓN DE PRODUCCIÓN",{"$nulls":6},"FUNCIÓN DE PRODUCCIÓN",{"$nulls":7},"M","G","T","TMg",null,null,0.1,100,250,450,30,350,300,35,250,30,350,300,35,{"$nulls":3},{"v":0.1,"d":"0.10"},{"v":602.7536810339693,"d":"602.75"},{"v":36,"d":"36.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":10092,"d":"10,092.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":174,"d":"174.00"},{"v":30,"d":"30.00"},{"v":1740,"d":"1,740.00"},{"v":300,"d":"300.00"},{"v":174,"d":"174.00"},{"v":30,"d":"30.00"},{"v":1740,"d":"1,740.00"},null,{"$f":"$GH$29","v":{"v":1740,"d":"1,740.00"}},{"$f":"FQ51","v":{"v":1.4367816091954022,"d":"1.44"}},null,{"$f":"$GI$29","v":{"v":1740,"d":"1,740.00"}},{"$f":"FQ51","v":{"v":1.4367816091954022,"d":"1.44"}},null,{"v":0.219,"d":"0.22"},{"$f":"HB7*$HB$34","v":{"v":438,"d":"438.0"}},{"$f":"$HB$34/HC7","v":{"v":4.566210045662101,"d":"4.57"}},null,{"v":438,"d":"438.0"},{"v":4.566210045662101,"d":"4.57"},null,null,0.199999999999999,{"v":0.5333333340666639,"d":"0.53"},{"v":-239.99999978000082,"d":"-240.00"},{"$f":"$HK$39+$HL$39*HK7+$HO$39-$HP$39","v":{"v":1040.0000019800007,"d":"1,040.00"}},{"v":0.553333334066664,"d":"0.55"},{"v":-293.99999978000085,"d":"-294.00"},{"v":1034.0000019800007,"d":"1,034.00"},{"v":2.666666670333333,"d":"2.67"},{"v":40.00000011,"d":"40.00"},{"v":0.2666666670333333,"d":"0.27"},{"v":400.00000109999996,"d":"400.00"},{"v":2.7666666703333336,"d":"2.77"},{"v":37.000000109999995,"d":"37.00"},{"v":0.27666666703333337,"d":"0.28"},{"v":370.00000109999996,"d":"370.00"},0.1]
[0.15,150,{"v":183.33333333333334,"d":"183"},{"v":283.3333333333333,"d":"283"},45,{"v":233.33333333333334,"d":"233"},300,35,null,null,0.15,{"v":127.27922061357857,"d":"127.28"},{"v":54,"d":"54.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":45.00000000000001,"d":"45.00"},{"v":45,"d":"45.00"},{"v":300.00000000000006,"d":"300.00"},{"v":1.1785113019775793,"d":"1.18"},{"v":300,"d":"300.00"},{"v":0.07499999999999998,"d":"0.08"},{"v":45,"d":"45.00"},{"v":0.49999999999999994,"d":"0.50"},{"v":127.27922061357857,"d":"127.28"},{"v":54,"d":"54.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":45.00000000000001,"d":"45.00"},{"v":45,"d":"45.00"},{"v":300.00000000000006,"d":"300.00"},{"v":1.1785113019775793,"d":"1.18"},{"v":300,"d":"300.00"},{"v":0.07499999999999998,"d":"0.08"},{"v":45,"d":"45.00"},{"v":0.49999999999999994,"d":"0.50"},null,0.299999999999999,{"v":1.1639999999999961,"d":"1.16"},{"v":-46.70000000000124,"d":"-46.70"},{"v":1650.800000000001,"d":"1,650.80"},{"v":-46.70000000000124,"d":"-46.70"},{"v":1650.800000000001,"d":"1,650.80"},{"v":125.39999999999999,"d":"125.40"},3.88,{"v":0.582,"d":"0.58"},{"v":836,"d":"836.00"},{"v":836,"d":"836.00"},{"v":836,"d":"836.00"},0.15,{"$nulls":15},{"$f":"BS7+$BS$6","v":0.1575},{"v":0.1575,"d":"0.16"},{"v":1.8517731200646506,"d":"1.85"},61250711602.61805,7.875,{"$f":"POWER(($BT$41*BT8),1/BT8)","v":{"v":490320.17309562233,"d":"490,320.17"}},{"v":-490318.3213225023,"d":"-490,318.32"},null,0.4,{"v":0.4,"d":"0.40"},{"v":220,"d":"220.00"},{"v":280,"d":"280.00"},100,{"v":250,"d":"250.00"},0.15,{"v":120,"d":"120.0"},{"v":6.666666666666667,"d":"6.67"},null,null,0.15,120,104,{"v":226.66666666666666,"d":"227"},104,{"v":226.66666666666669,"d":"227"},104,{"v":226.66666666666669,"d":"227"},{"v":52.5,"d":"53"},150,350,{"v":22.5,"d":"23"},{"v":52.5,"d":"53"},150,350,{"v":22.5,"d":"23"},{"v":52.5,"d":"53"},150,350,{"v":22.5,"d":"23"},null,0.15,{"v":137.47727084867523,"d":"137.48"},{"v":63,"d":"63.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":0.5,"d":"0.50"},{"v":350,"d":"350.00"},{"v":48.60555523805896,"d":"48.61"},{"v":52.5,"d":"52.50"},{"v":324.03703492039307,"d":"324.04"},null,{"$f":"$DI$29","v":{"v":324.03703492039307,"d":"324.04"}},{"$f":"CO51","v":{"v":1,"d":"1.00"}},{"$nulls":5},"Y","A","N","a","K","b",null,"Y","A","N","a","K","b",{"$nulls":8},"Y","A","N","a","K","b",null,"Y","A","N","a","K","b",null,null,{"$f":"EV21+(EV21*FJ9)","v":{"v":200,"d":"200.00"}},{"$f":"EV33+(EV33*FK9)","v":{"v":260,"d":"260.00"}},{"$f":"EX33+(EX33*FL9)","v":{"v":200,"d":"200.00"}},{"$f":"EY15+FM9","v":0},null,null,0.15,150,275,425,45,350,300,{"v":52.5,"d":"53"},275,45,350,300,{"v":52.5,"d":"53"},{"$nulls":3},0.15,{"v":738.2194795587556,"d":"738.22"},{"v":54,"d":"54.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":10092,"d":"10,092.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":261,"d":"261.00"},{"v":45,"d":"45.00"},{"v":1740,"d":"1,740.00"},{"v":300,"d":"300.00"},{"v":261,"d":"261.00"},{"v":45,"d":"45.00"},{"v":1740,"d":"1,740.00"},null,{"$f":"$GH$29","v":{"v":1740,"d":"1,740.00"}},{"$f":"FR51","v":{"v":1.7241379310344827,"d":"1.72"}},null,{"$f":"$GI$29","v":{"v":1740,"d":"1,740.00"}},{"$f":"FR51","v":{"v":1.7241379310344827,"d":"1.72"}},null,{"v":0.3035,"d":"0.30"},{"v":607,"d":"607.0"},{"v":3.2948929159802307,"d":"3.29"},null,{"v":607,"d":"607.0"},{"v":3.2948929159802307,"d":"3.29"},null,null,0.299999999999999,{"v":0.8000000010999972,"d":"0.80"},{"v":-159.99999967000082,"d":"-160.00"},{"v":960.0000018700007,"d":"960.00"},{"v":0.8300000010999973,"d":"0.83"},{"v":-210.99999967000082,"d":"-211.00"},{"v":951.0000018700007,"d":"951.00"},{"v":2.666666670333333,"d":"2.67"},{"v":60.00000016499999,"d":"60.00"},{"v":0.40000000054999996,"d":"0.40"},{"v":400.00000109999996,"d":"400.00"},{"v":2.7666666703333336,"d":"2.77"},{"v":55.500000164999996,"d":"55.50"},{"v":0.41500000055,"d":"0.42"},{"v":370.00000109999996,"d":"370.00"},0.15]
[0.2,200,200,{"v":266.6666666666667,"d":"267"},60,{"v":233.33333333333334,"d":"233"},300,{"v":46.66666666666667,"d":"47"},null,null,{"v":0.2,"d":"0.20"},{"v":146.9693845669907,"d":"146.97"},{"v":72,"d":"72.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":60.000000000000014,"d":"60.00"},{"v":60,"d":"60.00"},{"v":300.00000000000006,"d":"300.00"},{"v":1.0206207261596578,"d":"1.02"},{"v":300,"d":"300.00"},{"v":0.09999999999999999,"d":"0.10"},{"v":60,"d":"60.00"},{"v":0.49999999999999994,"d":"0.50"},{"v":146.9693845669907,"d":"146.97"},{"v":72,"d":"72.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":60.000000000000014,"d":"60.00"},{"v":60,"d":"60.00"},{"v":300.00000000000006,"d":"300.00"},{"v":1.0206207261596578,"d":"1.02"},{"v":300,"d":"300.00"},{"v":0.09999999999999999,"d":"0.10"},{"v":60,"d":"60.00"},{"v":0.49999999999999994,"d":"0.50"},null,0.399999999999999,{"v":1.5519999999999963,"d":"1.55"},{"v":79.39999999999878,"d":"79.40"},{"v":1534.400000000001,"d":"1,534.40"},{"v":79.39999999999873,"d":"79.40"},{"v":1534.400000000001,"d":"1,534.40"},{"v":167.20000000000002,"d":"167.20"},3.88,{"v":0.776,"d":"0.78"},{"v":836,"d":"836.00"},{"v":836,"d":"836.00"},{"v":836,"d":"836.00"},0.2,{"$nulls":15},0.21,0.21,{"v":2.2739646073109316,"d":"2.27"},123121345.79937065,10.5,{"v":72913.20456053028,"d":"72,913.20"},{"v":-72910.93059592297,"d":"-72,910.93"},null,0.5,{"v":0.5,"d":"0.50"},{"v":225,"d":"225.00"},{"v":275,"d":"275.00"},125,{"v":250,"d":"250.00"},0.2,{"v":160,"d":"160.0"},{"v":5,"d":"5.00"},null,null,0.2,160,112,{"v":213.33333333333334,"d":"213"},112,{"v":213.33333333333334,"d":"213"},112,{"v":213.33333333333334,"d":"213"},70,150,350,30,70,150,350,30,70,150,350,30,null,{"v":0.2,"d":"0.20"},{"v":158.74507866387543,"d":"158.75"},{"v":84,"d":"84.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":0.5,"d":"0.50"},{"v":350,"d":"350.00"},{"v":64.80740698407861,"d":"64.81"},{"v":70,"d":"70.00"},{"v":324.03703492039307,"d":"324.04"},null,{"$f":"$DI$29","v":{"v":324.03703492039307,"d":"324.04"}},{"$f":"IF(DU6=DU7,DT7,(DT8*1.3))","v":{"v":1,"d":"1.00"}},{"$nulls":5},{"$f":"EA9*(EB9^EC9)*(ED9^EE9)","v":{"v":300.00000000000006,"d":"300.00"}},{"$f":"mc_sistema_ampliado!C7","v":{"v":1,"d":"1.00"}},{"$f":"DZ13","v":{"v":300,"d":"300.00"}},{"$f":"mc_sistema_ampliado!E7","v":{"v":0.5,"d":"0.50"}},{"$f":"mc_sistema_ampliado!F7","v":{"v":300,"d":"300.00"}},{"$f":"mc_sistema_ampliado!G7","v":{"v":0.5,"d":"0.50"}},null,{"$f":"EH9*(EI9^EJ9)*(EK9^EL9)","v":{"v":300.00000000000006,"d":"300.00"}},{"$f":"EA9","v":{"v":1,"d":"1.00"}},{"$f":"EG13","v":{"v":300,"d":"300.00"}},{"$f":"EC9","v":{"v":0.5,"d":"0.50"}},{"$f":"ED9","v":{"v":300,"d":"300.00"}},{"$f":"EE9","v":{"v":0.5,"d":"0.50"}},null,"Y",{"$f":"DZ9","v":{"v":300.00000000000006,"d":"300.00"}},{"$f":"EG9","v":{"v":300.00000000000006,"d":"300.00"}},{"$f":"EP9-EO9","v":0},{"$f":"(EP9/EO9)-1","v":0},null,null,{"$f":"EV9*(EW9^EX9)*(EY9^EZ9)","v":{"v":1740,"d":"1,740.00"}},{"$f":"mc_sistema_graficas!A8","v":{"v":1,"d":"1.00"}},{"$f":"EU13","v":{"v":300,"d":"300.00"}},{"$f":"mc_sistema_graficas!C8","v":{"v":0.5,"d":"0.50"}},{"$f":"mc_sistema_graficas!D8","v":{"v":10092,"d":"10,092.00"}},{"$f":"mc_sistema_graficas!E8","v":{"v":0.5,"d":"0.50"}},null,{"$f":"FC9*(FD9^FE9)*(FF9^FG9)","v":{"v":1740,"d":"1,740.00"}},{"$f":"EV9","v":{"v":1,"d":"1.00"}},{"$f":"FB13","v":{"v":300,"d":"300.00"}},{"$f":"EX9","v":{"v":0.5,"d":"0.50"}},{"$f":"EY9","v":{"v":10092,"d":"10,092.00"}},{"$f":"EZ9","v":{"v":0.5,"d":"0.50"}},null,null,{"$f":"mc_sistema_graficas!L3","v":{"v":0,"d":"0.00%"}},{"$f":"mc_sistema_graficas!M3","v":{"v":0.3,"d":"30.00%"}},{"$f":"mc_sistema_graficas!N3","v":{"v":0,"d":"0.00%"}},{"$f":"mc_sistema_graficas!O3","v":{"v":0,"d":"0.00%"}},null,null,0.2,200,300,400,60,350,300,70,300,60,350,300,70,{"$nulls":3},{"v":0.2,"d":"0.20"},{"v":852.4224304885458,"d":"852.42"},{"v":72,"d":"72.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":10092,"d":"10,092.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":348,"d":"348.00"},{"v":60,"d":"60.00"},{"v":1740,"d":"1,740.00"},{"v":300,"d":"300.00"},{"v":348,"d":"348.00"},{"v":60,"d":"60.00"},{"v":1740,"d":"1,740.00"},null,{"$f":"$GH$29","v":{"v":1740,"d":"1,740.00"}},{"$f":"MAX(HD5:HD25,HG5:HG25)","v":{"v":20,"d":"20.00"}},null,{"$f":"$GI$29","v":{"v":1740,"d":"1,740.00"}},{"$f":"MAX(HD5:HD25,HG5:HG25)","v":{"v":20,"d":"20.00"}},null,{"v":0.388,"d":"0.39"},{"v":776,"d":"776.0"},{"v":2.577319587628866,"d":"2.58"},null,{"v":776,"d":"776.0"},{"v":2.577319587628866,"d":"2.58"},null,null,0.399999999999999,{"v":1.0666666681333306,"d":"1.07"},{"v":-79.99999956000084,"d":"-80.00"},{"v":880.0000017600007,"d":"880.00"},{"v":1.1066666681333308,"d":"1.11"},{"v":-127.99999956000073,"d":"-128.00"},{"v":868.0000017600007,"d":"868.00"},{"v":2.666666670333333,"d":"2.67"},{"v":80.00000022,"d":"80.00"},{"v":0.5333333340666666,"d":"0.53"},{"v":400.00000109999996,"d":"400.00"},{"v":2.7666666703333336,"d":"2.77"},{"v":74.00000021999999,"d":"74.00"},{"v":0.5533333340666667,"d":"0.55"},{"v":370.00000109999996,"d":"370.00"},0.2]
[0.25,250,{"v":216.66666666666666,"d":"217"},250,75,{"v":233.33333333333334,"d":"233"},300,{"v":58.333333333333336,"d":"58"},null,null,0.25,{"v":164.31676725154986,"d":"164.32"},{"v":90,"d":"90.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":75.00000000000001,"d":"75.00"},{"v":75,"d":"75.00"},{"v":300.00000000000006,"d":"300.00"},{"v":0.9128709291752769,"d":"0.91"},{"v":300,"d":"300.00"},{"v":0.12499999999999999,"d":"0.13"},{"v":75,"d":"75.00"},{"v":0.49999999999999994,"d":"0.50"},{"v":164.31676725154986,"d":"164.32"},{"v":90,"d":"90.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":75.00000000000001,"d":"75.00"},{"v":75,"d":"75.00"},{"v":300.00000000000006,"d":"300.00"},{"v":0.9128709291752769,"d":"0.91"},{"v":300,"d":"300.00"},{"v":0.12499999999999999,"d":"0.13"},{"v":75,"d":"75.00"},{"v":0.49999999999999994,"d":"0.50"},null,0.5,1.94,{"v":205.5,"d":"205.50"},{"v":1418,"d":"1,418.00"},{"v":205.5,"d":"205.50"},{"v":1418,"d":"1,418.00"},{"v":209,"d":"209.00"},3.88,0.97,{"v":836,"d":"836.00"},{"v":836,"d":"836.00"},{"v":836,"d":"836.00"},0.25,{"$nulls":15},0.2625,{"v":0.2625,"d":"0.26"},{"v":2.7924128389563347,"d":"2.79"},2966652.535129482,13.125,{"v":18172.971720677906,"d":"18,172.97"},{"v":-18170.17930783895,"d":"-18,170.18"},null,0.6,{"v":0.6,"d":"0.60"},{"v":230,"d":"230.00"},{"v":270,"d":"270.00"},150,{"v":250,"d":"250.00"},0.25,{"v":200,"d":"200.0"},{"v":4,"d":"4.00"},null,null,0.25,200,120,200,120,200,120,200,{"v":87.5,"d":"88"},150,350,{"v":37.5,"d":"38"},{"v":87.5,"d":"88"},150,350,{"v":37.5,"d":"38"},{"v":87.5,"d":"88"},150,350,{"v":37.5,"d":"38"},null,0.25,{"v":177.48239349298848,"d":"177.48"},{"v":105,"d":"105.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":0.5,"d":"0.50"},{"v":350,"d":"350.00"},{"v":81.00925873009827,"d":"81.01"},{"v":87.5,"d":"87.50"},{"v":324.03703492039307,"d":"324.04"},{"$nulls":22},"N",{"$f":"EB9","v":{"v":300,"d":"300.00"}},{"$f":"EI9","v":{"v":300,"d":"300.00"}},0,{"$f":"(EP10/EO10)-1","v":0},{"$nulls":23},0.25,250,325,375,75,350,300,{"v":87.5,"d":"88"},325,75,350,300,{"v":87.5,"d":"88"},{"$nulls":3},0.25,{"v":953.037250058989,"d":"953.04"},{"v":90,"d":"90.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":10092,"d":"10,092.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":435,"d":"435.00"},{"v":75,"d":"75.00"},{"v":1740,"d":"1,740.00"},{"v":300,"d":"300.00"},{"v":435,"d":"435.00"},{"v":75,"d":"75.00"},{"v":1740,"d":"1,740.00"},{"$nulls":7},{"v":0.47250000000000003,"d":"0.47"},{"v":945.0000000000001,"d":"945.0"},{"v":2.1164021164021163,"d":"2.12"},null,{"v":945.0000000000001,"d":"945.0"},{"v":2.1164021164021163,"d":"2.12"},null,null,0.5,{"v":1.3333333351666665,"d":"1.33"},{"v":5.4999998155835783E-7,"d":"0.00"},{"v":800.0000016500001,"d":"800.00"},{"v":1.3833333351666668,"d":"1.38"},{"v":-44.99999944999996,"d":"-45.00"},{"v":785.0000016499998,"d":"785.00"},{"v":2.666666670333333,"d":"2.67"},{"v":100.00000027499999,"d":"100.00"},{"v":0.6666666675833333,"d":"0.67"},{"v":400.00000109999996,"d":"400.00"},{"v":2.7666666703333336,"d":"2.77"},{"v":92.50000027499999,"d":"92.50"},{"v":0.6916666675833334,"d":"0.69"},{"v":370.00000109999996,"d":"370.00"},0.25]
[0.3,300,{"v":233.33333333333334,"d":"233"},{"v":233.33333333333334,"d":"233"},90,{"v":233.33333333333334,"d":"233"},300,70,null,null,{"v":0.3,"d":"0.30"},{"v":180.00000000000003,"d":"180.00"},{"v":108,"d":"108.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":90.00000000000001,"d":"90.00"},{"v":90,"d":"90.00"},{"v":300.00000000000006,"d":"300.00"},{"v":0.8333333333333335,"d":"0.83"},{"v":300,"d":"300.00"},{"v":0.14999999999999997,"d":"0.15"},{"v":90,"d":"90.00"},{"v":0.49999999999999994,"d":"0.50"},{"v":180.00000000000003,"d":"180.00"},{"v":108,"d":"108.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":90.00000000000001,"d":"90.00"},{"v":90,"d":"90.00"},{"v":300.00000000000006,"d":"300.00"},{"v":0.8333333333333335,"d":"0.83"},{"v":300,"d":"300.00"},{"v":0.14999999999999997,"d":"0.15"},{"v":90,"d":"90.00"},{"v":0.49999999999999994,"d":"0.50"},null,0.6,{"v":2.328,"d":"2.33"},{"v":331.5999999999999,"d":"331.60"},{"v":1301.6,"d":"1,301.60"},{"v":331.5999999999999,"d":"331.60"},{"v":1301.6,"d":"1,301.60"},{"v":250.79999999999998,"d":"250.80"},3.88,{"v":1.164,"d":"1.16"},{"v":836,"d":"836.00"},{"v":836,"d":"836.00"},{"v":836,"d":"836.00"},0.3,{"$nulls":15},0.315,{"v":0.315,"d":"0.32"},{"v":3.4290636881939704,"d":"3.43"},247488.81106550666,15.75,{"v":6322.526535091302,"d":"6,322.53"},{"v":-6319.097471403108,"d":"-6,319.10"},null,0.7,{"v":0.7,"d":"0.70"},{"v":235,"d":"235.00"},{"v":265,"d":"265.00"},175,{"v":250,"d":"250.00"},0.3,{"v":240,"d":"240.0"},{"v":3.3333333333333335,"d":"3.33"},null,null,0.3,240,128,{"v":186.66666666666666,"d":"187"},128,{"v":186.66666666666669,"d":"187"},128,{"v":186.66666666666669,"d":"187"},105,150,350,45,105,150,350,45,105,150,350,45,null,{"v":0.3,"d":"0.30"},{"v":194.42222095223582,"d":"194.42"},{"v":126,"d":"126.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":0.5,"d":"0.50"},{"v":350,"d":"350.00"},{"v":97.21111047611792,"d":"97.21"},{"v":105,"d":"105.00"},{"v":324.03703492039307,"d":"324.04"},null,"Y","X1 LINE","X2 LINE","X3 LINE","XLINE FALSE",null,null,"FUNCIÓN DE OFERTA DE TRABAJO",{"$nulls":6},"FUNCIÓN DE OFERTA DE TRABAJO",{"$nulls":6},"W/P",{"$f":"EC13","v":{"v":350,"d":"350.00"}},{"$f":"EJ13","v":{"v":350,"d":"350.00"}},0,{"$f":"(EP11/EO11)-1","v":0},null,null,"FUNCIÓN DE OFERTA DE TRABAJO",{"$nulls":6},"FUNCIÓN DE OFERTA DE TRABAJO",{"$nulls":7},"FUNCIÓN ORIGINAL","CHOQUE","VARIACIÓN ABS","VARIACIÓN REL",null,null,0.3,300,350,350,90,350,300,105,350,90,350,300,105,{"$nulls":3},{"v":0.3,"d":"0.30"},{"v":1044,"d":"1,044.00"},{"v":108,"d":"108.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":10092,"d":"10,092.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":522,"d":"522.00"},{"v":90,"d":"90.00"},{"v":1740,"d":"1,740.00"},{"v":300,"d":"300.00"},{"v":522,"d":"522.00"},{"v":90,"d":"90.00"},{"v":1740,"d":"1,740.00"},null,"Y","X1 LINE",null,"Y","X2 LINE",null,{"v":0.557,"d":"0.56"},{"v":1114,"d":"1,114.0"},{"v":1.7953321364452424,"d":"1.80"},null,{"v":1114,"d":"1,114.0"},{"v":1.7953321364452424,"d":"1.80"},null,null,0.6,{"v":1.6000000021999998,"d":"1.60"},{"v":80.00000065999996,"d":"80.00"},{"v":720.0000015400001,"d":"720.00"},{"v":1.6600000022,"d":"1.66"},{"v":38.00000066000001,"d":"38.00"},{"v":702.0000015399999,"d":"702.00"},{"v":2.666666670333333,"d":"2.67"},{"v":120.00000032999998,"d":"120.00"},{"v":0.8000000010999999,"d":"0.80"},{"v":400.00000109999996,"d":"400.00"},{"v":2.7666666703333336,"d":"2.77"},{"v":111.00000032999999,"d":"111.00"},{"v":0.8300000011,"d":"0.83"},{"v":370.00000109999996,"d":"370.00"},0.3]
[0.35,350,250,{"v":216.66666666666666,"d":"217"},105,{"v":233.33333333333334,"d":"233"},300,{"v":81.66666666666667,"d":"82"},null,null,0.35,{"v":194.4222209522358,"d":"194.42"},{"v":125.99999999999999,"d":"126.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":105.00000000000001,"d":"105.00"},{"v":105,"d":"105.00"},{"v":300.00000000000006,"d":"300.00"},{"v":0.7715167498104597,"d":"0.77"},{"v":300,"d":"300.00"},{"v":0.17499999999999996,"d":"0.18"},{"v":105,"d":"105.00"},{"v":0.49999999999999994,"d":"0.50"},{"v":194.4222209522358,"d":"194.42"},{"v":125.99999999999999,"d":"126.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":105.00000000000001,"d":"105.00"},{"v":105,"d":"105.00"},{"v":300.00000000000006,"d":"300.00"},{"v":0.7715167498104597,"d":"0.77"},{"v":300,"d":"300.00"},{"v":0.17499999999999996,"d":"0.18"},{"v":105,"d":"105.00"},{"v":0.49999999999999994,"d":"0.50"},null,0.7,{"v":2.7159999999999997,"d":"2.72"},{"v":457.69999999999993,"d":"457.70"},{"v":1185.2,"d":"1,185.20"},{"v":457.69999999999993,"d":"457.70"},{"v":1185.2,"d":"1,185.20"},{"v":292.59999999999997,"d":"292.60"},3.88,{"v":1.3579999999999999,"d":"1.36"},{"v":836,"d":"836.00"},{"v":836,"d":"836.00"},{"v":836,"d":"836.00"},0.35,{"$nulls":15},0.3675,{"v":0.3675,"d":"0.37"},{"v":4.210866535796752,"d":"4.21"},41980.50231946114,18.375,{"v":2754.700676445694,"d":"2,754.70"},{"v":-2750.4898099098973,"d":"-2,750.49"},null,0.8,{"v":0.8,"d":"0.80"},{"v":240,"d":"240.00"},{"v":260,"d":"260.00"},200,{"v":250,"d":"250.00"},0.35,{"v":280,"d":"280.0"},{"v":2.857142857142857,"d":"2.86"},null,null,0.35,280,136,{"v":173.33333333333334,"d":"173"},136,{"v":173.33333333333334,"d":"173"},136,{"v":173.33333333333334,"d":"173"},{"v":122.49999999999999,"d":"123"},150,350,{"v":52.5,"d":"53"},{"v":122.49999999999999,"d":"123"},150,350,{"v":52.5,"d":"53"},{"v":122.49999999999999,"d":"123"},150,350,{"v":52.5,"d":"53"},null,0.35,{"v":210.00000000000003,"d":"210.00"},{"v":147,"d":"147.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":0.5,"d":"0.50"},{"v":350,"d":"350.00"},{"v":113.41296222213757,"d":"113.41"},{"v":122.49999999999999,"d":"122.50"},{"v":324.03703492039307,"d":"324.04"},null,0,{"$f":"$DT$6","v":{"v":1,"d":"1.00"}},{"$f":"$DT$7","v":{"v":1,"d":"1.00"}},{"$f":"$DT$8","v":{"v":1,"d":"1.00"}},{"$f":"$DT$9","v":{"v":1,"d":"1.00"}},null,null,"Ns","-a0","a1","W/P","TMg",null,null,"Ns","-a0","a1","W/P","TMg",null,null,"r",{"$f":"EC25","v":{"v":1.4800016000000003,"d":"1.48"}},{"$f":"EJ25","v":{"v":1.4800016000000003,"d":"1.48"}},0,{"$nulls":3},"Ns","-a0","a1","W/P","W/P neto",null,null,"Ns","-a0","a1","W/P","W/P neto trab",{"$nulls":9},0.35,350,375,325,105,350,300,{"v":122.49999999999999,"d":"123"},375,105,350,300,{"v":122.49999999999999,"d":"123"},{"$nulls":3},0.35,{"v":1127.6488815229675,"d":"1,127.65"},{"v":125.99999999999999,"d":"126.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":10092,"d":"10,092.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":609,"d":"609.00"},{"v":105,"d":"105.00"},{"v":1740,"d":"1,740.00"},{"v":300,"d":"300.00"},{"v":609,"d":"609.00"},{"v":105,"d":"105.00"},{"v":1740,"d":"1,740.00"},null,0,{"$f":"$GW$6","v":{"v":1.1494252873563218,"d":"1.15"}},null,0,{"$f":"FB21","v":{"v":1.1494252873563218,"d":"1.15"}},null,{"v":0.6415000000000001,"d":"0.64"},{"v":1283.0000000000002,"d":"1,283.0"},{"v":1.5588464536243176,"d":"1.56"},null,{"v":1283.0000000000002,"d":"1,283.0"},{"v":1.5588464536243176,"d":"1.56"},null,null,0.7,{"v":1.866666669233333,"d":"1.87"},{"v":160.00000076999993,"d":"160.00"},{"v":640.0000014300001,"d":"640.00"},{"v":1.9366666692333334,"d":"1.94"},{"v":121.00000077000004,"d":"121.00"},{"v":619.0000014299999,"d":"619.00"},{"v":2.666666670333333,"d":"2.67"},{"v":140.00000038499996,"d":"140.00"},{"v":0.9333333346166665,"d":"0.93"},{"v":400.00000109999996,"d":"400.00"},{"v":2.7666666703333336,"d":"2.77"},{"v":129.500000385,"d":"129.50"},{"v":0.9683333346166667,"d":"0.97"},{"v":370.00000109999996,"d":"370.00"},0.35]
[0.4,400,{"v":266.6666666666667,"d":"267"},200,120,{"v":233.33333333333334,"d":"233"},300,{"v":93.33333333333334,"d":"93"},null,null,{"v":0.4,"d":"0.40"},{"v":207.84609690826528,"d":"207.85"},{"v":144,"d":"144.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":120.00000000000003,"d":"120.00"},{"v":120,"d":"120.00"},{"v":300.00000000000006,"d":"300.00"},{"v":0.7216878364870323,"d":"0.72"},{"v":300,"d":"300.00"},{"v":0.19999999999999998,"d":"0.20"},{"v":120,"d":"120.00"},{"v":0.49999999999999994,"d":"0.50"},{"v":207.84609690826528,"d":"207.85"},{"v":144,"d":"144.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":120.00000000000003,"d":"120.00"},{"v":120,"d":"120.00"},{"v":300.00000000000006,"d":"300.00"},{"v":0.7216878364870323,"d":"0.72"},{"v":300,"d":"300.00"},{"v":0.19999999999999998,"d":"0.20"},{"v":120,"d":"120.00"},{"v":0.49999999999999994,"d":"0.50"},null,0.8,{"v":3.104,"d":"3.10"},{"v":583.8000000000001,"d":"583.80"},{"v":1068.8,"d":"1,068.80"},{"v":583.8000000000002,"d":"583.80"},{"v":1068.8,"d":"1,068.80"},{"v":334.40000000000003,"d":"334.40"},3.88,{"v":1.552,"d":"1.55"},{"v":836,"d":"836.00"},{"v":836,"d":"836.00"},{"v":836,"d":"836.00"},0.4,{"$nulls":15},0.42,0.42,{"$f":"$BT$37^(BT13)","v":{"v":5.17091503530276,"d":"5.17"}},11096.005848924677,21,{"v":1406.5046682243135,"d":"1,406.50"},{"v":-1401.3337531890106,"d":"-1,401.33"},null,0.9,{"v":0.9,"d":"0.90"},{"v":245,"d":"245.00"},{"v":255,"d":"255.00"},225,{"v":250,"d":"250.00"},0.4,{"v":320,"d":"320.0"},{"v":2.5,"d":"2.50"},null,null,0.4,320,144,160,144,160,144,160,140,150,350,60,140,150,350,60,140,150,350,60,null,{"v":0.4,"d":"0.40"},{"v":224.4994432064365,"d":"224.50"},{"v":168,"d":"168.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":0.5,"d":"0.50"},{"v":350,"d":"350.00"},{"v":129.61481396815722,"d":"129.61"},{"v":140,"d":"140.00"},{"v":324.03703492039307,"d":"324.04"},null,{"$f":"DS6","v":{"v":324.03703492039307,"d":"324.04"}},{"$f":"$DT$6","v":{"v":1,"d":"1.00"}},{"$f":"$DT$7","v":{"v":1,"d":"1.00"}},{"$f":"$DT$8","v":{"v":1,"d":"1.00"}},{"$f":"$DT$9","v":{"v":1,"d":"1.00"}},null,null,{"$f":"EA13+(EB13*EC13*(1-ED13))","v":{"v":300,"d":"300.0"}},{"$f":"mc_sistema_ampliado!C11","v":{"v":-400,"d":"(400.0)"}},{"$f":"mc_sistema_ampliado!D11","v":{"v":2,"d":"2.0"}},{"$f":"(EA13-EA17)/(EB17-(EB13*(1-ED13)))","v":{"v":350,"d":"350.0"}},{"$f":"mc_sistema_ampliado!F11","v":{"v":0,"d":"0.00"}},null,null,{"$f":"EH13+(EI13*EJ13*(1-EK13))","v":{"v":300,"d":"300.0"}},{"$f":"EA13","v":{"v":-400,"d":"(400.0)"}},{"$f":"EB13","v":{"v":2,"d":"2.0"}},{"$f":"(EH13-EH17)/(EI17-(EI13*(1-EK13)))","v":{"v":350,"d":"350.0"}},{"$f":"EQ28","v":{"v":0,"d":"0.00"}},null,null,"S privado",{"$f":"DZ25","v":{"v":56.00052000000011,"d":"56.00"}},{"$f":"EG25","v":{"v":56.00052000000011,"d":"56.00"}},0,{"$f":"(EP13/EO13)-1","v":0},null,null,{"$f":"EV13+(EW13*(EX13*(1-EY15)))","v":{"v":300,"d":"300.0"}},{"$f":"mc_sistema_graficas!B11","v":{"v":-400,"d":"(400.0)"}},{"$f":"mc_sistema_graficas!C11","v":{"v":2,"d":"2.0"}},{"$f":"(EV13-EV17)/(EW17-(EW13*(1-EY15)))","v":{"v":350,"d":"350.0"}},{"$f":"EX13-(EX13*EY15)","v":{"v":350,"d":"350.0"}},null,null,{"$f":"FC13+(FD13*(FE13*(1-FF15)))","v":{"v":300,"d":"300.0"}},{"$f":"EV13","v":{"v":-400,"d":"(400.0)"}},{"$f":"EW13","v":{"v":2,"d":"2.0"}},{"$f":"(FC13-FC17)/(FD17-(FD13*(1-FF15)))","v":{"v":350,"d":"350.0"}},{"$f":"FE13-(FE13*FF15)","v":{"v":350,"d":"350.0"}},null,null,"Y",{"$f":"EU9","v":{"v":1740,"d":"1,740.00"}},{"$f":"FB9","v":{"v":1740,"d":"1,740.00"}},{"$f":"FK13-FJ13","v":0},{"$f":"(FK13/FJ13)-1","v":{"v":0,"d":"0.00%"}},null,null,0.4,400,400,300,120,350,300,140,400,120,350,300,140,{"$nulls":3},{"v":0.4,"d":"0.40"},{"v":1205.5073620679386,"d":"1,205.51"},{"v":144,"d":"144.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":10092,"d":"10,092.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":696,"d":"696.00"},{"v":120,"d":"120.00"},{"v":1740,"d":"1,740.00"},{"v":300,"d":"300.00"},{"v":696,"d":"696.00"},{"v":120,"d":"120.00"},{"v":1740,"d":"1,740.00"},null,{"$f":"GV6","v":{"v":1740,"d":"1,740.00"}},{"$f":"$GW$6","v":{"v":1.1494252873563218,"d":"1.15"}},null,{"$f":"GY6","v":{"v":1740,"d":"1,740.00"}},{"$f":"FB21","v":{"v":1.1494252873563218,"d":"1.15"}},null,{"v":0.7260000000000001,"d":"0.73"},{"v":1452.0000000000002,"d":"1,452.0"},{"v":1.377410468319559,"d":"1.38"},null,{"v":1452.0000000000002,"d":"1,452.0"},{"v":1.377410468319559,"d":"1.38"},null,null,0.8,{"v":2.1333333362666664,"d":"2.13"},{"v":240.0000008799999,"d":"240.00"},{"v":560.0000013200001,"d":"560.00"},{"v":2.213333336266667,"d":"2.21"},{"v":204.00000088000013,"d":"204.00"},{"v":536.0000013199999,"d":"536.00"},{"v":2.666666670333333,"d":"2.67"},{"v":160.00000044,"d":"160.00"},{"v":1.0666666681333332,"d":"1.07"},{"v":400.00000109999996,"d":"400.00"},{"v":2.7666666703333336,"d":"2.77"},{"v":148.00000043999998,"d":"148.00"},{"v":1.1066666681333335,"d":"1.11"},{"v":370.00000109999996,"d":"370.00"},0.4]
[0.45,450,{"v":283.3333333333333,"d":"283"},{"v":183.33333333333334,"d":"183"},135,{"v":233.33333333333334,"d":"233"},300,105,null,null,0.45,{"v":220.45407685048605,"d":"220.45"},{"v":162,"d":"162.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":135.00000000000003,"d":"135.00"},{"v":135,"d":"135.00"},{"v":300.00000000000006,"d":"300.00"},{"v":0.6804138174397717,"d":"0.68"},{"v":300,"d":"300.00"},{"v":0.22499999999999998,"d":"0.23"},{"v":135,"d":"135.00"},{"v":0.49999999999999994,"d":"0.50"},{"v":220.45407685048605,"d":"220.45"},{"v":162,"d":"162.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":135.00000000000003,"d":"135.00"},{"v":135,"d":"135.00"},{"v":300.00000000000006,"d":"300.00"},{"v":0.6804138174397717,"d":"0.68"},{"v":300,"d":"300.00"},{"v":0.22499999999999998,"d":"0.23"},{"v":135,"d":"135.00"},{"v":0.49999999999999994,"d":"0.50"},null,0.9,{"v":3.492,"d":"3.49"},{"v":709.9000000000001,"d":"709.90"},{"v":952.4000000000001,"d":"952.40"},{"v":709.9000000000001,"d":"709.90"},{"v":952.4000000000001,"d":"952.40"},{"v":376.2,"d":"376.20"},3.88,{"v":1.746,"d":"1.75"},{"v":836,"d":"836.00"},{"v":836,"d":"836.00"},{"v":836,"d":"836.00"},0.45,{"$nulls":15},0.4725,{"v":0.4725,"d":"0.47"},{"v":6.349847964787346,"d":"6.35"},3941.882847035228,23.625,{"v":806.5049188631427,"d":"806.50"},{"v":-800.1550708983553,"d":"-800.16"},null,1,{"v":1,"d":"1.00"},{"v":250,"d":"250.00"},{"v":250,"d":"250.00"},250,{"v":250,"d":"250.00"},0.45,{"v":360,"d":"360.0"},{"v":2.2222222222222223,"d":"2.22"},null,null,0.45,360,152,{"v":146.66666666666666,"d":"147"},152,{"v":146.66666666666669,"d":"147"},152,{"v":146.66666666666669,"d":"147"},{"v":157.5,"d":"158"},150,350,{"v":67.5,"d":"68"},{"v":157.5,"d":"158"},150,350,{"v":67.5,"d":"68"},{"v":157.5,"d":"158"},150,350,{"v":67.5,"d":"68"},null,0.45,{"v":238.1176179958132,"d":"238.12"},{"v":189,"d":"189.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":0.5,"d":"0.50"},{"v":350,"d":"350.00"},{"v":145.81666571417688,"d":"145.82"},{"v":157.5,"d":"157.50"},{"v":324.03703492039307,"d":"324.04"},null,{"$f":"DS13*2","v":648.0740698407861},{"$nulls":3},{"$f":"$DT$9","v":{"v":1,"d":"1.00"}},{"$nulls":16},"G",{"$f":"DZ33","v":{"v":150,"d":"150.00"}},{"$f":"EH33","v":{"v":150,"d":"150.00"}},0,{"$f":"(EP14/EO14)-1","v":0},{"$nulls":6},"TMg",{"$nulls":6},"TMg",null,null,"N",{"$f":"EW9","v":{"v":300,"d":"300.00"}},{"$f":"FD9","v":{"v":300,"d":"300.00"}},0,{"$f":"(FK14/FJ14)-1","v":{"v":0,"d":"0.0%"}},null,null,0.45,450,425,275,135,350,300,{"v":157.5,"d":"158"},425,135,350,300,{"v":157.5,"d":"158"},{"$nulls":3},0.45,{"v":1278.6336457328189,"d":"1,278.63"},{"v":162,"d":"162.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":10092,"d":"10,092.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":783,"d":"783.00"},{"v":135,"d":"135.00"},{"v":1740,"d":"1,740.00"},{"v":300,"d":"300.00"},{"v":783,"d":"783.00"},{"v":135,"d":"135.00"},{"v":1740,"d":"1,740.00"},{"$nulls":7},{"v":0.8105000000000001,"d":"0.81"},{"v":1621.0000000000002,"d":"1,621.0"},{"v":1.2338062924120912,"d":"1.23"},null,{"v":1621.0000000000002,"d":"1,621.0"},{"v":1.2338062924120912,"d":"1.23"},null,null,0.9,{"v":2.4000000032999997,"d":"2.40"},{"v":320.0000009899999,"d":"320.00"},{"v":480.0000012100002,"d":"480.00"},{"v":2.4900000033000005,"d":"2.49"},{"v":287.0000009900001,"d":"287.00"},{"v":453.00000121,"d":"453.00"},{"v":2.666666670333333,"d":"2.67"},{"v":180.000000495,"d":"180.00"},{"v":1.2000000016499999,"d":"1.20"},{"v":400.00000109999996,"d":"400.00"},{"v":2.7666666703333336,"d":"2.77"},{"v":166.500000495,"d":"166.50"},{"v":1.2450000016500002,"d":"1.25"},{"v":370.00000109999996,"d":"370.00"},0.45]
[0.5,500,300,{"v":166.66666666666666,"d":"167"},150,{"v":233.33333333333334,"d":"233"},300,{"v":116.66666666666667,"d":"117"},null,null,{"v":0.5,"d":"0.50"},{"v":232.37900077244504,"d":"232.38"},{"v":180,"d":"180.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":150.00000000000003,"d":"150.00"},{"v":150,"d":"150.00"},{"v":300.00000000000006,"d":"300.00"},{"v":0.6454972243679029,"d":"0.65"},{"v":300,"d":"300.00"},{"v":0.24999999999999997,"d":"0.25"},{"v":150,"d":"150.00"},{"v":0.49999999999999994,"d":"0.50"},{"v":232.37900077244504,"d":"232.38"},{"v":180,"d":"180.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":150.00000000000003,"d":"150.00"},{"v":150,"d":"150.00"},{"v":300.00000000000006,"d":"300.00"},{"v":0.6454972243679029,"d":"0.65"},{"v":300,"d":"300.00"},{"v":0.24999999999999997,"d":"0.25"},{"v":150,"d":"150.00"},{"v":0.49999999999999994,"d":"0.50"},null,1,3.88,{"v":836,"d":"836.00"},{"v":836,"d":"836.00"},{"v":836,"d":"836.00"},{"v":836,"d":"836.00"},{"v":418,"d":"418.00"},3.88,1.94,{"v":836,"d":"836.00"},{"v":836,"d":"836.00"},{"v":836,"d":"836.00"},0.5,{"$nulls":15},0.525,{"v":0.525,"d":"0.53"},{"v":7.797569463168177,"d":"7.80"},1722.397322086133,26.25,{"v":504.78151566189,"d":"504.78"},{"v":-496.9839461987218,"d":"-496.98"},null,1.1,{"v":1.1,"d":"1.10"},{"v":255,"d":"255.00"},{"v":245,"d":"245.00"},{"$f":"$CE$30","v":{"v":1,"d":"1.00"}},0,0.5,{"v":400,"d":"400.0"},{"v":2,"d":"2.00"},null,null,0.5,400,160,{"v":133.33333333333334,"d":"133"},160,{"v":133.33333333333334,"d":"133"},160,{"v":133.33333333333334,"d":"133"},175,150,350,75,175,150,350,75,175,150,350,75,null,{"v":0.5,"d":"0.50"},{"v":250.99800796022268,"d":"251.00"},{"v":210,"d":"210.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":0.5,"d":"0.50"},{"v":350,"d":"350.00"},{"v":162.01851746019653,"d":"162.02"},{"v":175,"d":"175.00"},{"v":324.03703492039307,"d":"324.04"},{"$nulls":8},"FUNCIÓN DE DEMANDA DE TRABAJO",{"$nulls":6},"FUNCIÓN DE DEMANDA DE TRABAJO",{"$nulls":6},"T",{"$f":"EC33","v":{"v":150,"d":"150.00"}},{"$f":"EK33","v":{"v":150,"d":"150.00"}},0,{"$f":"(EP15/EO15)-1","v":0},null,null,"FUNCIÓN DE DEMANDA DE TRABAJO",{"$nulls":3},{"$f":"mc_sistema_graficas!E11","v":{"v":0,"d":"0.00"}},null,null,"FUNCIÓN DE DEMANDA DE TRABAJO",{"$nulls":3},{"$f":"FM8","v":{"v":0,"d":"0.00"}},null,null,"W/P trab",{"$f":"EY13","v":{"v":350,"d":"350.00"}},{"$f":"FF13","v":{"v":350,"d":"350.00"}},0,{"$f":"(FK15/FJ15)-1","v":{"v":0,"d":"0.0%"}},null,null,0.5,500,450,250,150,350,300,175,450,150,350,300,175,{"$nulls":3},{"v":0.5,"d":"0.50"},{"v":1347.798204480181,"d":"1,347.80"},{"v":180,"d":"180.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":10092,"d":"10,092.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":870,"d":"870.00"},{"v":150,"d":"150.00"},{"v":1740,"d":"1,740.00"},{"v":300,"d":"300.00"},{"v":870,"d":"870.00"},{"v":150,"d":"150.00"},{"v":1740,"d":"1,740.00"},{"$nulls":7},{"v":0.8950000000000001,"d":"0.90"},{"v":1790.0000000000002,"d":"1,790.0"},{"v":1.1173184357541899,"d":"1.12"},null,{"v":1790.0000000000002,"d":"1,790.0"},{"v":1.1173184357541899,"d":"1.12"},null,null,1,{"v":2.666666670333333,"d":"2.67"},{"v":400.00000109999996,"d":"400.00"},{"v":400.0000011,"d":"400.00"},{"v":2.7666666703333336,"d":"2.77"},{"v":370.0000011000001,"d":"370.00"},{"v":370.0000011,"d":"370.00"},{"v":2.666666670333333,"d":"2.67"},{"v":200.00000054999998,"d":"200.00"},{"v":1.3333333351666665,"d":"1.33"},{"v":400.00000109999996,"d":"400.00"},{"v":2.7666666703333336,"d":"2.77"},{"v":185.00000054999998,"d":"185.00"},{"v":1.3833333351666668,"d":"1.38"},{"v":370.00000109999996,"d":"370.00"},0.5]
[0.55,550,{"v":316.6666666666667,"d":"317"},150,165,{"v":233.33333333333334,"d":"233"},300,{"v":128.33333333333334,"d":"128"},null,null,0.55,{"v":243.72115213907887,"d":"243.72"},{"v":198.00000000000003,"d":"198.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":165.00000000000006,"d":"165.00"},{"v":165,"d":"165.00"},{"v":300.00000000000006,"d":"300.00"},{"v":0.6154574548966637,"d":"0.62"},{"v":300,"d":"300.00"},{"v":0.27499999999999997,"d":"0.28"},{"v":165,"d":"165.00"},{"v":0.49999999999999994,"d":"0.50"},{"v":243.72115213907887,"d":"243.72"},{"v":198.00000000000003,"d":"198.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":165.00000000000006,"d":"165.00"},{"v":165,"d":"165.00"},{"v":300.00000000000006,"d":"300.00"},{"v":0.6154574548966637,"d":"0.62"},{"v":300,"d":"300.00"},{"v":0.27499999999999997,"d":"0.28"},{"v":165,"d":"165.00"},{"v":0.49999999999999994,"d":"0.50"},null,1.1,{"v":4.268,"d":"4.27"},{"v":962.0999999999999,"d":"962.10"},{"v":719.6000000000001,"d":"719.60"},{"v":962.0999999999999,"d":"962.10"},{"v":719.6000000000001,"d":"719.60"},{"v":459.8,"d":"459.80"},3.88,{"v":2.134,"d":"2.13"},{"v":836,"d":"836.00"},{"v":836,"d":"836.00"},{"v":836,"d":"836.00"},0.55,{"$nulls":15},0.5775,{"v":0.5775,"d":"0.58"},{"v":9.575361468511804,"d":"9.58"},874.8616943508229,28.875,{"v":338.0978522564093,"d":"338.10"},{"v":-328.5224907878975,"d":"-328.52"},null,1.2,{"v":1.2,"d":"1.20"},{"v":260,"d":"260.00"},{"v":240,"d":"240.00"},{"v":1,"d":"1.00"},{"$f":"$CE$30*CA5","v":0.1},0.55,{"v":440.00000000000006,"d":"440.0"},{"v":1.818181818181818,"d":"1.82"},null,null,0.55,440,168,120,168,120,168,120,{"v":192.50000000000003,"d":"193"},150,350,{"v":82.5,"d":"83"},{"v":192.50000000000003,"d":"193"},150,350,{"v":82.5,"d":"83"},{"v":192.50000000000003,"d":"193"},150,350,{"v":82.5,"d":"83"},null,0.55,{"v":263.2489316217637,"d":"263.25"},{"v":231.00000000000003,"d":"231.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":0.5,"d":"0.50"},{"v":350,"d":"350.00"},{"v":178.2203692062162,"d":"178.22"},{"v":192.50000000000003,"d":"192.50"},{"v":324.03703492039307,"d":"324.04"},{"$nulls":8},"Nd","b0","-b1","W/P",{"$nulls":3},"Nd","b0","-b1","W/P",{"$nulls":3},"Sfiscal",{"$f":"EC33-DZ33","v":0},{"$f":"EJ33-EG33","v":0},{"$f":"EP16-EO16","v":0},{"$f":"IF(EP16=0,0,((EP16/EO16))-1)","v":0},null,null,"Nd","b0","-b1","W/P","W/P neto",null,null,"Nd","b0","-b1","W/P","W/P neto empr",null,null,"W/P emp",{"$f":"EY17","v":{"v":350,"d":"350.00"}},{"$f":"FF17","v":{"v":350,"d":"350.00"}},0,{"$f":"(FK16/FJ16)-1","v":{"v":0,"d":"0.0%"}},null,null,0.55,550,475,225,165,350,300,{"v":192.50000000000003,"d":"193"},475,165,350,300,{"v":192.50000000000003,"d":"193"},{"$nulls":3},0.55,{"v":1413.582682406657,"d":"1,413.58"},{"v":198.00000000000003,"d":"198.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":10092,"d":"10,092.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":957.0000000000001,"d":"957.00"},{"v":165,"d":"165.00"},{"v":1740,"d":"1,740.00"},{"v":300,"d":"300.00"},{"v":957.0000000000001,"d":"957.00"},{"v":165,"d":"165.00"},{"v":1740,"d":"1,740.00"},{"$nulls":7},{"v":0.9795000000000001,"d":"0.98"},{"v":1959.0000000000002,"d":"1,959.0"},{"v":1.0209290454313424,"d":"1.02"},null,{"v":1959.0000000000002,"d":"1,959.0"},{"v":1.0209290454313424,"d":"1.02"},null,null,1.1,{"v":2.933333337366667,"d":"2.93"},{"v":480.00000121000005,"d":"480.00"},{"v":320.00000099000005,"d":"320.00"},{"v":3.043333337366667,"d":"3.04"},{"v":453.00000121000016,"d":"453.00"},{"v":287.0000009899998,"d":"287.00"},{"v":2.666666670333333,"d":"2.67"},{"v":220.000000605,"d":"220.00"},{"v":1.4666666686833334,"d":"1.47"},{"v":400.00000109999996,"d":"400.00"},{"v":2.7666666703333336,"d":"2.77"},{"v":203.500000605,"d":"203.50"},{"v":1.5216666686833336,"d":"1.52"},{"v":370.00000109999996,"d":"370.00"},0.55]
[0.6,600,{"v":333.3333333333333,"d":"333"},{"v":133.33333333333334,"d":"133"},180,{"v":233.33333333333334,"d":"233"},300,140,null,null,{"v":0.6,"d":"0.60"},{"v":254.55844122715715,"d":"254.56"},{"v":216,"d":"216.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":180.00000000000003,"d":"180.00"},{"v":180,"d":"180.00"},{"v":300.00000000000006,"d":"300.00"},{"v":0.5892556509887896,"d":"0.59"},{"v":300,"d":"300.00"},{"v":0.29999999999999993,"d":"0.30"},{"v":180,"d":"180.00"},{"v":0.49999999999999994,"d":"0.50"},{"v":254.55844122715715,"d":"254.56"},{"v":216,"d":"216.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":180.00000000000003,"d":"180.00"},{"v":180,"d":"180.00"},{"v":300.00000000000006,"d":"300.00"},{"v":0.5892556509887896,"d":"0.59"},{"v":300,"d":"300.00"},{"v":0.29999999999999993,"d":"0.30"},{"v":180,"d":"180.00"},{"v":0.49999999999999994,"d":"0.50"},null,1.2,{"v":4.656,"d":"4.66"},{"v":1088.1999999999998,"d":"1,088.20"},{"v":603.2,"d":"603.20"},{"v":1088.1999999999998,"d":"1,088.20"},{"v":603.2,"d":"603.20"},{"v":501.59999999999997,"d":"501.60"},3.88,{"v":2.328,"d":"2.33"},{"v":836,"d":"836.00"},{"v":836,"d":"836.00"},{"v":836,"d":"836.00"},0.6,{"$nulls":15},0.63,0.63,{"v":11.758477777690436,"d":"11.76"},497.48247312393494,31.5,{"v":238.9300204683567,"d":"238.93"},{"v":-227.17154269066626,"d":"-227.17"},null,1.3,{"v":1.3,"d":"1.30"},{"v":265,"d":"265.00"},{"v":235,"d":"235.00"},{"v":1,"d":"1.00"},{"$f":"$CE$30*CA6","v":0.2},0.6,{"v":480,"d":"480.0"},{"v":1.6666666666666667,"d":"1.67"},null,null,0.6,480,176,{"v":106.66666666666667,"d":"107"},176,{"v":106.66666666666666,"d":"107"},176,{"v":106.66666666666666,"d":"107"},210,150,350,90,210,150,350,90,210,150,350,90,null,{"v":0.6,"d":"0.60"},{"v":274.95454169735046,"d":"274.95"},{"v":252,"d":"252.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":0.5,"d":"0.50"},{"v":350,"d":"350.00"},{"v":194.42222095223585,"d":"194.42"},{"v":210,"d":"210.00"},{"v":324.03703492039307,"d":"324.04"},{"$nulls":8},{"$f":"EA17+(EB17*EC17)","v":{"v":300,"d":"300.0"}},{"$f":"mc_sistema_ampliado!C15","v":{"v":1000,"d":"1,000.0"}},{"$f":"mc_sistema_ampliado!D15","v":{"v":-2,"d":"(2.0)"}},{"$f":"(EA13-EA17)/(EB17-(EB13*(1-ED13)))","v":{"v":350,"d":"350.0"}},{"$nulls":3},{"$f":"EH17+(EI17*EJ17)","v":{"v":300,"d":"300.0"}},{"$f":"EA17","v":{"v":1000,"d":"1,000.0"}},{"$f":"EB17","v":{"v":-2,"d":"(2.0)"}},{"$f":"(EH13-EH17)/(EI17-(EI13*(1-EK13)))","v":{"v":350,"d":"350.0"}},{"$nulls":3},"C",{"$f":"DZ48","v":{"v":93.99847999999997,"d":"94.00"}},{"$f":"EG48","v":{"v":93.99847999999997,"d":"94.00"}},{"$f":"EP17-EO17","v":0},{"$f":"(EP17/EO17)-1","v":0},null,null,{"$f":"EV17+(EW17*EX17)","v":{"v":300,"d":"300.0"}},{"$f":"mc_sistema_graficas!B14","v":{"v":1000,"d":"1,000.0"}},{"$f":"mc_sistema_graficas!C14","v":{"v":-2,"d":"(2.0)"}},{"$f":"(EV13-EV17)/(EW17-(EW13*(1-EY15)))","v":{"v":350,"d":"350.0"}},{"$f":"EX17","v":{"v":350,"d":"350.0"}},null,null,{"$f":"FC17+(FD17*FE17)","v":{"v":300,"d":"300.0"}},{"$f":"EV17","v":{"v":1000,"d":"1,000.0"}},{"$f":"EW17","v":{"v":-2,"d":"(2.0)"}},{"$f":"(FC13-FC17)/(FD17-(FD13*(1-FF15)))","v":{"v":350,"d":"350.0"}},{"$f":"FE17","v":{"v":350,"d":"350.0"}},null,null,"t",{"$f":"FJ16-FJ15","v":0},{"$f":"FK16-FK15","v":0},0,{"$nulls":3},0.6,600,500,200,180,350,300,210,500,180,350,300,210,{"$nulls":3},{"v":0.6,"d":"0.60"},{"v":1476.438959117511,"d":"1,476.44"},{"v":216,"d":"216.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":10092,"d":"10,092.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":1044,"d":"1,044.00"},{"v":180,"d":"180.00"},{"v":1740,"d":"1,740.00"},{"v":300,"d":"300.00"},{"v":1044,"d":"1,044.00"},{"v":180,"d":"180.00"},{"v":1740,"d":"1,740.00"},{"$nulls":7},{"v":1.064,"d":"1.06"},{"v":2128,"d":"2,128.0"},{"v":0.9398496240601504,"d":"0.94"},null,{"v":2128,"d":"2,128.0"},{"v":0.9398496240601504,"d":"0.94"},null,null,1.2,{"v":3.2000000043999997,"d":"3.20"},{"v":560.0000013199999,"d":"560.00"},{"v":240.00000088000007,"d":"240.00"},{"v":3.3200000044,"d":"3.32"},{"v":536.00000132,"d":"536.00"},{"v":204.00000088000007,"d":"204.00"},{"v":2.666666670333333,"d":"2.67"},{"v":240.00000065999996,"d":"240.00"},{"v":1.6000000021999998,"d":"1.60"},{"v":400.00000109999996,"d":"400.00"},{"v":2.7666666703333336,"d":"2.77"},{"v":222.00000065999998,"d":"222.00"},{"v":1.6600000022,"d":"1.66"},{"v":370.00000109999996,"d":"370.00"},0.6]
[0.65,650,350,{"v":116.66666666666667,"d":"117"},195,{"v":233.33333333333334,"d":"233"},300,{"v":151.66666666666669,"d":"152"},null,null,0.65,{"v":264.95282598983545,"d":"264.95"},{"v":234,"d":"234.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":195.00000000000006,"d":"195.00"},{"v":195,"d":"195.00"},{"v":300.00000000000006,"d":"300.00"},{"v":0.5661385170722979,"d":"0.57"},{"v":300,"d":"300.00"},{"v":0.32499999999999996,"d":"0.33"},{"v":195,"d":"195.00"},{"v":0.49999999999999994,"d":"0.50"},{"v":264.95282598983545,"d":"264.95"},{"v":234,"d":"234.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":195.00000000000006,"d":"195.00"},{"v":195,"d":"195.00"},{"v":300.00000000000006,"d":"300.00"},{"v":0.5661385170722979,"d":"0.57"},{"v":300,"d":"300.00"},{"v":0.32499999999999996,"d":"0.33"},{"v":195,"d":"195.00"},{"v":0.49999999999999994,"d":"0.50"},null,1.3,{"v":5.044,"d":"5.04"},{"v":1214.3,"d":"1,214.30"},{"v":486.8000000000002,"d":"486.80"},{"v":1214.3,"d":"1,214.30"},{"v":486.8000000000002,"d":"486.80"},{"v":543.4,"d":"543.40"},3.88,{"v":2.522,"d":"2.52"},{"v":836,"d":"836.00"},{"v":836,"d":"836.00"},{"v":836,"d":"836.00"},0.65,{"$nulls":15},0.6825,{"v":0.6825,"d":"0.68"},{"v":14.43932953373178,"d":"14.44"},308.5555337976312,34.125,{"v":176.30324575472793,"d":"176.30"},{"v":-161.86391622099615,"d":"-161.86"},null,1.4,{"v":1.4,"d":"1.40"},{"v":270,"d":"270.00"},{"v":230,"d":"230.00"},{"v":1,"d":"1.00"},0.3,0.65,{"v":520,"d":"520.0"},{"v":1.5384615384615385,"d":"1.54"},null,null,0.65,520,184,{"v":93.33333333333333,"d":"93"},184,{"v":93.33333333333334,"d":"93"},184,{"v":93.33333333333334,"d":"93"},{"v":227.5,"d":"228"},150,350,{"v":97.5,"d":"98"},{"v":227.5,"d":"228"},150,350,{"v":97.5,"d":"98"},{"v":227.5,"d":"228"},150,350,{"v":97.5,"d":"98"},null,0.65,{"v":286.18176042508367,"d":"286.18"},{"v":273,"d":"273.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":0.5,"d":"0.50"},{"v":350,"d":"350.00"},{"v":210.6240726982555,"d":"210.62"},{"v":227.5,"d":"227.50"},{"v":324.03703492039307,"d":"324.04"},{"$nulls":22},"I privada",{"$f":"DZ29","v":{"v":55.999519999999904,"d":"56.00"}},{"$f":"EG29","v":{"v":55.999519999999904,"d":"56.00"}},0,{"$f":"(EP18/EO18)-1","v":0},{"$nulls":16},"S",{"$f":"EU25","v":{"v":400.00000109999996,"d":"400.00"}},{"$f":"FB25","v":{"v":430.0000011000001,"d":"430.00"}},{"v":30.000000000000114,"d":"30.00"},{"$f":"(FK18/FJ18)-1","v":{"v":0.07499999979375027,"d":"7.5%"}},null,null,0.65,650,525,175,195,350,300,{"v":227.5,"d":"228"},525,195,350,300,{"v":227.5,"d":"228"},{"$nulls":3},0.65,{"v":1536.7263907410454,"d":"1,536.73"},{"v":234,"d":"234.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":10092,"d":"10,092.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":1131,"d":"1,131.00"},{"v":195,"d":"195.00"},{"v":1740,"d":"1,740.00"},{"v":300,"d":"300.00"},{"v":1131,"d":"1,131.00"},{"v":195,"d":"195.00"},{"v":1740,"d":"1,740.00"},{"$nulls":7},{"v":1.1485,"d":"1.15"},{"v":2297,"d":"2,297.0"},{"v":0.87070091423596,"d":"0.87"},null,{"v":2297,"d":"2,297.0"},{"v":0.87070091423596,"d":"0.87"},null,null,1.3,{"v":3.466666671433333,"d":"3.47"},{"v":640.0000014299999,"d":"640.00"},{"v":160.0000007700001,"d":"160.00"},{"v":3.5966666714333337,"d":"3.60"},{"v":619.0000014300001,"d":"619.00"},{"v":121.00000076999987,"d":"121.00"},{"v":2.666666670333333,"d":"2.67"},{"v":260.000000715,"d":"260.00"},{"v":1.7333333357166665,"d":"1.73"},{"v":400.00000109999996,"d":"400.00"},{"v":2.7666666703333336,"d":"2.77"},{"v":240.50000071499997,"d":"240.50"},{"v":1.7983333357166669,"d":"1.80"},{"v":370.00000109999996,"d":"370.00"},0.65]
[0.7,700,{"v":366.6666666666667,"d":"367"},100,210,{"v":233.33333333333334,"d":"233"},300,{"v":163.33333333333334,"d":"163"},null,null,{"v":0.7,"d":"0.70"},{"v":274.9545416973504,"d":"274.95"},{"v":251.99999999999997,"d":"252.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":210.00000000000003,"d":"210.00"},{"v":210,"d":"210.00"},{"v":300.00000000000006,"d":"300.00"},{"v":0.545544725589981,"d":"0.55"},{"v":300,"d":"300.00"},{"v":0.3499999999999999,"d":"0.35"},{"v":210,"d":"210.00"},{"v":0.49999999999999994,"d":"0.50"},{"v":274.9545416973504,"d":"274.95"},{"v":251.99999999999997,"d":"252.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":210.00000000000003,"d":"210.00"},{"v":210,"d":"210.00"},{"v":300.00000000000006,"d":"300.00"},{"v":0.545544725589981,"d":"0.55"},{"v":300,"d":"300.00"},{"v":0.3499999999999999,"d":"0.35"},{"v":210,"d":"210.00"},{"v":0.49999999999999994,"d":"0.50"},null,1.4,{"v":5.4319999999999995,"d":"5.43"},{"v":1340.3999999999999,"d":"1,340.40"},{"v":370.4000000000001,"d":"370.40"},{"v":1340.3999999999999,"d":"1,340.40"},{"v":370.4000000000001,"d":"370.40"},{"v":585.1999999999999,"d":"585.20"},3.88,{"v":2.7159999999999997,"d":"2.72"},{"v":836,"d":"836.00"},{"v":836,"d":"836.00"},{"v":836,"d":"836.00"},0.7,{"$nulls":15},0.735,{"v":0.735,"d":"0.74"},{"v":17.731396982292942,"d":"17.73"},204.8914403274601,36.75,{"v":134.77266859156063,"d":"134.77"},{"v":-117.04127160926768,"d":"-117.04"},null,1.5,{"v":1.5,"d":"1.50"},{"v":275,"d":"275.00"},{"v":225,"d":"225.00"},{"v":1,"d":"1.00"},0.4,0.7,{"v":560,"d":"560.0"},{"v":1.4285714285714286,"d":"1.43"},null,null,0.7,560,192,80,192,80,192,80,{"v":244.99999999999997,"d":"245"},150,350,105,{"v":244.99999999999997,"d":"245"},150,350,105,{"v":244.99999999999997,"d":"245"},150,350,105,null,{"v":0.7,"d":"0.70"},{"v":296.98484809835,"d":"296.98"},{"v":294,"d":"294.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":0.5,"d":"0.50"},{"v":350,"d":"350.00"},{"v":226.82592444427513,"d":"226.83"},{"v":244.99999999999997,"d":"245.00"},{"v":324.03703492039307,"d":"324.04"},{"$nulls":8},"DEMANDA AGREGADA",{"$nulls":4},"PRECIOS EXT",null,"DEMANDA AGREGADA",{"$nulls":4},"PRECIOS EXT",null,"X",{"$f":"DZ37","v":{"v":400.00050000000005,"d":"400.00"}},{"$f":"EG37","v":{"v":400.00050000000005,"d":"400.00"}},0,0,null,null,"DEMANDA AGREGADA",{"$nulls":4},"PRECIOS EXT",null,"DEMANDA AGREGADA",{"$nulls":4},"PRECIOS EXT",null,"C",{"$f":"EV44","v":{"v":1140.0000011000002,"d":"1,140.00"}},{"$f":"FJ31","v":{"v":1110.0000011000002,"d":"1,110.00"}},{"v":-30,"d":"-30.0000000"},{"v":-0.026315789448291826,"d":"-2.6%"},null,null,0.7,700,550,150,210,350,300,{"v":244.99999999999997,"d":"245"},550,210,350,300,{"v":244.99999999999997,"d":"245"},{"$nulls":3},{"v":0.7,"d":"0.70"},{"v":1594.736341844632,"d":"1,594.74"},{"v":251.99999999999997,"d":"252.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":10092,"d":"10,092.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":1218,"d":"1,218.00"},{"v":210,"d":"210.00"},{"v":1740,"d":"1,740.00"},{"v":300,"d":"300.00"},{"v":1218,"d":"1,218.00"},{"v":210,"d":"210.00"},{"v":1740,"d":"1,740.00"},{"$nulls":7},{"v":1.233,"d":"1.23"},{"v":2466,"d":"2,466.0"},{"v":0.8110300081103001,"d":"0.81"},null,{"v":2466,"d":"2,466.0"},{"v":0.8110300081103001,"d":"0.81"},null,null,1.4,{"v":3.733333338466666,"d":"3.73"},{"v":720.0000015399999,"d":"720.00"},{"v":80.00000066000018,"d":"80.00"},{"v":3.873333338466667,"d":"3.87"},{"v":702.0000015400001,"d":"702.00"},{"v":38.000000659999955,"d":"38.00"},{"v":2.666666670333333,"d":"2.67"},{"v":280.00000076999993,"d":"280.00"},{"v":1.866666669233333,"d":"1.87"},{"v":400.00000109999996,"d":"400.00"},{"v":2.7666666703333336,"d":"2.77"},{"v":259.00000077,"d":"259.00"},{"v":1.9366666692333334,"d":"1.94"},{"v":370.00000109999996,"d":"370.00"},0.7]
[0.75,750,{"v":383.3333333333333,"d":"383"},{"v":83.33333333333333,"d":"83"},225,{"$f":"$C$42","v":{"v":233.33333333333334,"d":"233"}},300,175,null,null,0.75,{"v":284.60498941515414,"d":"284.60"},{"v":270,"d":"270.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":225.00000000000006,"d":"225.00"},{"v":225,"d":"225.00"},{"v":300.00000000000006,"d":"300.00"},{"v":0.5270462766947299,"d":"0.53"},{"v":300,"d":"300.00"},{"v":0.37499999999999994,"d":"0.38"},{"v":225,"d":"225.00"},{"v":0.49999999999999994,"d":"0.50"},{"v":284.60498941515414,"d":"284.60"},{"v":270,"d":"270.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":225.00000000000006,"d":"225.00"},{"v":225,"d":"225.00"},{"v":300.00000000000006,"d":"300.00"},{"v":0.5270462766947299,"d":"0.53"},{"v":300,"d":"300.00"},{"v":0.37499999999999994,"d":"0.38"},{"v":225,"d":"225.00"},{"v":0.49999999999999994,"d":"0.50"},null,1.5,5.82,{"v":1466.5,"d":"1,466.50"},{"v":254,"d":"254.00"},{"v":1466.5,"d":"1,466.50"},{"v":254,"d":"254.00"},{"v":627,"d":"627.00"},3.88,2.91,{"v":836,"d":"836.00"},{"v":836,"d":"836.00"},{"v":836,"d":"836.00"},0.75,{"$nulls":15},0.7875,{"v":0.7875,"d":"0.79"},{"v":21.774033081604667,"d":"21.77"},143.68857167390007,39.375,{"v":106.090601131184,"d":"106.09"},{"v":-84.31656804957933,"d":"-84.32"},null,1.6,{"v":1.6,"d":"1.60"},{"v":280,"d":"280.00"},{"v":220,"d":"220.00"},{"v":1,"d":"1.00"},0.5,0.75,{"v":600,"d":"600.0"},{"v":1.3333333333333333,"d":"1.33"},null,null,0.75,600,200,{"v":66.66666666666667,"d":"67"},200,{"v":66.66666666666666,"d":"67"},200,{"v":66.66666666666666,"d":"67"},{"v":262.5,"d":"263"},150,350,{"v":112.5,"d":"113"},{"v":262.5,"d":"263"},150,350,{"v":112.5,"d":"113"},{"v":262.5,"d":"263"},150,350,{"v":112.5,"d":"113"},null,0.75,{"v":307.408522978788,"d":"307.41"},{"v":315,"d":"315.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":0.5,"d":"0.50"},{"v":350,"d":"350.00"},{"v":243.0277761902948,"d":"243.03"},{"v":262.5,"d":"262.50"},{"v":324.03703492039307,"d":"324.04"},{"$nulls":8},"p","M","k","Y",null,"p*",null,"p","M","k","Y",null,"p*",null,"Q",{"$f":"DZ41","v":{"v":399.99949999999995,"d":"400.00"}},{"$f":"EG41","v":{"v":399.99949999999995,"d":"400.00"}},0,0,null,null,"p","M","k","Y",null,"p*",null,"p","M","k","Y",null,"p*",null,"I",{"$f":"EY29","v":{"v":400.0000011,"d":"400.000001"}},{"$f":"FF29","v":{"v":370.0000011,"d":"370.000001"}},{"v":-30,"d":"-30.0000000"},{"v":-0.07499999979375005,"d":"-7.5%"},null,null,0.75,750,575,125,225,350,300,{"v":262.5,"d":"263"},575,225,350,300,{"v":262.5,"d":"263"},{"$nulls":3},0.75,{"v":1650.7089386078937,"d":"1,650.71"},{"v":270,"d":"270.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":10092,"d":"10,092.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":1305,"d":"1,305.00"},{"v":225,"d":"225.00"},{"v":1740,"d":"1,740.00"},{"v":300,"d":"300.00"},{"v":1305,"d":"1,305.00"},{"v":225,"d":"225.00"},{"v":1740,"d":"1,740.00"},{"$nulls":7},{"v":1.3175000000000001,"d":"1.32"},{"v":2635.0000000000005,"d":"2,635.0"},{"v":0.7590132827324477,"d":"0.76"},null,{"v":2635.0000000000005,"d":"2,635.0"},{"v":0.7590132827324477,"d":"0.76"},null,null,1.5,{"v":4.0000000055,"d":"4.00"},{"v":800.0000016499998,"d":"800.00"},{"v":5.5000020893203327E-7,"d":"0.00"},{"v":4.150000005500001,"d":"4.15"},{"v":785.0000016500003,"d":"785.00"},{"v":-44.999999450000246,"d":"-45.00"},{"v":2.666666670333333,"d":"2.67"},{"v":300.000000825,"d":"300.00"},{"v":2.00000000275,"d":"2.00"},{"v":400.00000109999996,"d":"400.00"},{"v":2.7666666703333336,"d":"2.77"},{"v":277.500000825,"d":"277.50"},{"v":2.0750000027500004,"d":"2.08"},{"v":370.00000109999996,"d":"370.00"},0.75]
[0.8,800,400,{"v":66.66666666666667,"d":"67"},240,{"v":233.33333333333334,"d":"233"},300,{"v":186.66666666666669,"d":"187"},null,null,{"v":0.8,"d":"0.80"},{"v":293.9387691339814,"d":"293.94"},{"v":288,"d":"288.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":240.00000000000006,"d":"240.00"},{"v":240,"d":"240.00"},{"v":300.00000000000006,"d":"300.00"},{"v":0.5103103630798289,"d":"0.51"},{"v":300,"d":"300.00"},{"v":0.39999999999999997,"d":"0.40"},{"v":240,"d":"240.00"},{"v":0.49999999999999994,"d":"0.50"},{"v":293.9387691339814,"d":"293.94"},{"v":288,"d":"288.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":240.00000000000006,"d":"240.00"},{"v":240,"d":"240.00"},{"v":300.00000000000006,"d":"300.00"},{"v":0.5103103630798289,"d":"0.51"},{"v":300,"d":"300.00"},{"v":0.39999999999999997,"d":"0.40"},{"v":240,"d":"240.00"},{"v":0.49999999999999994,"d":"0.50"},null,1.6,{"v":6.208,"d":"6.21"},{"v":1592.6000000000001,"d":"1,592.60"},{"v":137.5999999999999,"d":"137.60"},{"v":1592.6000000000004,"d":"1,592.60"},{"v":137.5999999999999,"d":"137.60"},{"v":668.8000000000001,"d":"668.80"},3.88,{"v":3.104,"d":"3.10"},{"v":836,"d":"836.00"},{"v":836,"d":"836.00"},{"v":836,"d":"836.00"},0.8,{"$nulls":15},0.84,0.84,{"v":26.73836230232014,"d":"26.74"},105.33758042087675,42,{"v":85.59327255676035,"d":"85.59"},{"v":-58.85491025444021,"d":"-58.85"},null,1.7,{"v":1.7,"d":"1.70"},{"v":285,"d":"285.00"},{"v":215,"d":"215.00"},{"v":1,"d":"1.00"},0.6,0.8,{"v":640,"d":"640.0"},1.25,null,null,0.8,640,208,{"v":53.333333333333336,"d":"53"},208,{"v":53.333333333333314,"d":"53"},208,{"v":53.333333333333314,"d":"53"},280,150,350,120,280,150,350,120,280,150,350,120,null,{"v":0.8,"d":"0.80"},{"v":317.49015732775086,"d":"317.49"},{"v":336,"d":"336.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":0.5,"d":"0.50"},{"v":350,"d":"350.00"},{"v":259.22962793631444,"d":"259.23"},{"v":280,"d":"280.00"},{"v":324.03703492039307,"d":"324.04"},{"$nulls":8},{"$f":"EA21/(EB21*EC21)","v":{"v":6.666666666666665,"d":"6.67"}},{"$f":"mc_sistema_ampliado!C19","v":{"v":200,"d":"200.0"}},{"$f":"mc_sistema_ampliado!D19","v":{"v":0.1,"d":"0.10"}},{"$f":"DZ9","v":{"v":300.00000000000006,"d":"300.00"}},null,{"$f":"mc_sistema_ampliado!B43","v":{"v":6.6667,"d":"6.7"}},null,{"$f":"EH21/(EI21*EJ21)","v":{"v":6.666666666666665,"d":"6.67"}},{"$f":"EN28","v":{"v":200,"d":"200.0"}},{"$f":"EB21","v":0.1},{"$f":"EG9","v":{"v":300.00000000000006,"d":"300.00"}},null,{"$f":"EE21","v":{"v":6.6667,"d":"6.7"}},null,"SBC",{"$f":"EE39","v":{"v":1.00000000009004E-3,"d":"0.00"}},{"$f":"EL39","v":{"v":1.00000000009004E-3,"d":"0.00"}},0,{"$f":"(EP21/EO21)-1","v":0},null,null,{"$f":"EV21/(EW21*EX21)","v":{"v":1.1494252873563218,"d":"1.15"}},{"$f":"mc_sistema_graficas!B17","v":{"v":200,"d":"200.0"}},{"$f":"mc_sistema_graficas!C17","v":{"v":0.1,"d":"0.10"}},{"$f":"EU9","v":{"v":1740,"d":"1,740.00"}},null,{"$f":"mc_sistema_graficas!E17","v":{"v":1.1494253,"d":"1.1"}},null,{"$f":"FC21/(FD21*FE21)","v":{"v":1.1494252873563218,"d":"1.15"}},{"$f":"FJ8","v":{"v":200,"d":"200.0"}},{"$f":"EW21","v":0.1},{"$f":"FB9","v":{"v":1740,"d":"1,740.00"}},null,{"$f":"EZ21","v":{"v":1.1494253,"d":"1.1"}},null,"r",{"$f":"EX25","v":{"v":2.666666670333333,"d":"2.67"}},{"$f":"FE25","v":{"v":2.7666666703333336,"d":"2.77"}},{"v":0.10000000000000053,"d":"0.10"},{"v":0.03749999994843778,"d":"3.7%"},null,null,0.8,800,600,100,240,350,300,280,600,240,350,300,280,{"$nulls":3},{"v":0.8,"d":"0.80"},{"v":1704.8448609770917,"d":"1,704.84"},{"v":288,"d":"288.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":10092,"d":"10,092.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":1392,"d":"1,392.00"},{"v":240,"d":"240.00"},{"v":1740,"d":"1,740.00"},{"v":300,"d":"300.00"},{"v":1392,"d":"1,392.00"},{"v":240,"d":"240.00"},{"v":1740,"d":"1,740.00"},{"$nulls":7},{"v":1.4020000000000001,"d":"1.40"},{"v":2804.0000000000005,"d":"2,804.0"},{"v":0.7132667617689015,"d":"0.71"},null,{"v":2804.0000000000005,"d":"2,804.0"},{"v":0.7132667617689015,"d":"0.71"},null,null,1.6,{"v":4.266666672533333,"d":"4.27"},{"v":880.0000017599998,"d":"880.00"},{"v":-79.99999955999976,"d":"-80.00"},{"v":4.426666672533334,"d":"4.43"},{"v":868.0000017600003,"d":"868.00"},{"v":-127.99999956000022,"d":"-128.00"},{"v":2.666666670333333,"d":"2.67"},{"v":320.00000088,"d":"320.00"},{"v":2.1333333362666664,"d":"2.13"},{"v":400.00000109999996,"d":"400.00"},{"v":2.7666666703333336,"d":"2.77"},{"v":296.00000087999996,"d":"296.00"},{"v":2.213333336266667,"d":"2.21"},{"v":370.00000109999996,"d":"370.00"},0.8]
[0.85,850,{"v":416.6666666666667,"d":"417"},50,255,{"v":233.33333333333334,"d":"233"},300,{"v":198.33333333333334,"d":"198"},null,null,0.85,{"v":302.98514815086236,"d":"302.99"},{"v":306,"d":"306.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":255.00000000000003,"d":"255.00"},{"v":255,"d":"255.00"},{"v":300.00000000000006,"d":"300.00"},{"v":0.49507377148833726,"d":"0.50"},{"v":300,"d":"300.00"},{"v":0.42499999999999993,"d":"0.43"},{"v":255,"d":"255.00"},{"v":0.49999999999999994,"d":"0.50"},{"v":302.98514815086236,"d":"302.99"},{"v":306,"d":"306.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":255.00000000000003,"d":"255.00"},{"v":255,"d":"255.00"},{"v":300.00000000000006,"d":"300.00"},{"v":0.49507377148833726,"d":"0.50"},{"v":300,"d":"300.00"},{"v":0.42499999999999993,"d":"0.43"},{"v":255,"d":"255.00"},{"v":0.49999999999999994,"d":"0.50"},null,1.7,{"v":6.596,"d":"6.60"},{"v":1718.6999999999998,"d":"1,718.70"},{"v":21.200000000000045,"d":"21.20"},{"v":1718.6999999999998,"d":"1,718.70"},{"v":21.200000000000045,"d":"21.20"},{"v":710.6,"d":"710.60"},3.88,{"v":3.298,"d":"3.30"},{"v":836,"d":"836.00"},{"v":836,"d":"836.00"},{"v":836,"d":"836.00"},0.85,{"$nulls":15},0.8925,{"v":0.8925,"d":"0.89"},{"v":32.83452431300552,"d":"32.83"},80.09545041930808,44.625,{"v":70.51263161818757,"d":"70.51"},{"v":-37.67810730518205,"d":"-37.68"},null,1.8,{"v":1.8,"d":"1.80"},{"v":290,"d":"290.00"},{"v":210,"d":"210.00"},{"v":1,"d":"1.00"},0.7,0.85,{"v":680,"d":"680.0"},{"v":1.1764705882352942,"d":"1.18"},null,null,0.85,680,216,40,216,40,216,40,{"v":297.5,"d":"298"},150,350,{"v":127.5,"d":"128"},{"v":297.5,"d":"298"},150,350,{"v":127.5,"d":"128"},{"v":297.5,"d":"298"},150,350,{"v":127.5,"d":"128"},null,0.85,{"v":327.2613634390715,"d":"327.26"},{"v":357,"d":"357.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":0.5,"d":"0.50"},{"v":350,"d":"350.00"},{"v":275.4314796823341,"d":"275.43"},{"v":297.5,"d":"297.50"},{"v":324.03703492039307,"d":"324.04"},{"$nulls":22},"p",{"$f":"DZ21","v":{"v":6.666666666666665,"d":"6.67"}},{"$f":"EG21","v":{"v":6.666666666666665,"d":"6.67"}},0,0,{"$nulls":16},"X",{"$f":"EU37","v":{"v":400.0000011,"d":"400.00"}},{"$f":"FB37","v":{"v":400.0000011,"d":"400.00"}},0,{"v":0,"d":"0.0%"},null,null,0.85,850,625,75,255,350,300,{"v":297.5,"d":"298"},625,255,350,300,{"v":297.5,"d":"298"},{"$nulls":3},0.85,{"v":1757.3138592750013,"d":"1,757.31"},{"v":306,"d":"306.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":10092,"d":"10,092.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":1479,"d":"1,479.00"},{"v":255,"d":"255.00"},{"v":1740,"d":"1,740.00"},{"v":300,"d":"300.00"},{"v":1479,"d":"1,479.00"},{"v":255,"d":"255.00"},{"v":1740,"d":"1,740.00"},{"$nulls":7},{"v":1.4865000000000002,"d":"1.49"},{"v":2973.0000000000005,"d":"2,973.0"},{"v":0.67272115708039,"d":"0.67"},null,{"v":2973.0000000000005,"d":"2,973.0"},{"v":0.67272115708039,"d":"0.67"},null,null,1.7,{"v":4.533333339566666,"d":"4.53"},{"v":960.0000018699998,"d":"960.00"},{"v":-159.99999966999974,"d":"-160.00"},{"v":4.703333339566667,"d":"4.70"},{"v":951.00000187,"d":"951.00"},{"v":-210.99999966999997,"d":"-211.00"},{"v":2.666666670333333,"d":"2.67"},{"v":340.00000093499995,"d":"340.00"},{"v":2.266666669783333,"d":"2.27"},{"v":400.00000109999996,"d":"400.00"},{"v":2.7666666703333336,"d":"2.77"},{"v":314.50000093499995,"d":"314.50"},{"v":2.3516666697833335,"d":"2.35"},{"v":370.00000109999996,"d":"370.00"},0.85]
[0.9,900,{"v":433.3333333333333,"d":"433"},{"v":33.333333333333336,"d":"33"},270,{"v":233.33333333333334,"d":"233"},300,210,null,null,{"v":0.9,"d":"0.90"},{"v":311.7691453623979,"d":"311.77"},{"v":324,"d":"324.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":270.00000000000006,"d":"270.00"},{"v":270,"d":"270.00"},{"v":300.00000000000006,"d":"300.00"},{"v":0.4811252243246882,"d":"0.48"},{"v":300,"d":"300.00"},{"v":0.44999999999999996,"d":"0.45"},{"v":270,"d":"270.00"},{"v":0.49999999999999994,"d":"0.50"},{"v":311.7691453623979,"d":"311.77"},{"v":324,"d":"324.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":270.00000000000006,"d":"270.00"},{"v":270,"d":"270.00"},{"v":300.00000000000006,"d":"300.00"},{"v":0.4811252243246882,"d":"0.48"},{"v":300,"d":"300.00"},{"v":0.44999999999999996,"d":"0.45"},{"v":270,"d":"270.00"},{"v":0.49999999999999994,"d":"0.50"},null,1.8,{"v":6.984,"d":"6.98"},{"v":1844.8000000000002,"d":"1,844.80"},{"v":-95.19999999999982,"d":"-95.20"},{"v":1844.8000000000002,"d":"1,844.80"},{"v":-95.19999999999982,"d":"-95.20"},{"v":752.4,"d":"752.40"},3.88,{"v":3.492,"d":"3.49"},{"v":836,"d":"836.00"},{"v":836,"d":"836.00"},{"v":836,"d":"836.00"},0.9,{"$nulls":15},0.945,{"v":0.945,"d":"0.95"},{"v":40.320569175913995,"d":"40.32"},62.78441563823962,47.25,{"v":59.13624850323501,"d":"59.14"},{"v":-18.815679327321014,"d":"-18.82"},null,1.9,{"v":1.9,"d":"1.90"},{"v":295,"d":"295.00"},{"v":205,"d":"205.00"},{"v":1,"d":"1.00"},0.8,0.9,{"v":720,"d":"720.0"},{"v":1.1111111111111112,"d":"1.11"},null,null,0.9,720,224,{"v":26.666666666666668,"d":"27"},224,{"v":26.666666666666657,"d":"27"},224,{"v":26.666666666666657,"d":"27"},315,150,350,135,315,150,350,135,315,150,350,135,null,{"v":0.9,"d":"0.90"},{"v":336.74916480965476,"d":"336.75"},{"v":378,"d":"378.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":0.5,"d":"0.50"},{"v":350,"d":"350.00"},{"v":291.63333142835376,"d":"291.63"},{"v":315,"d":"315.00"},{"v":324.03703492039307,"d":"324.04"},{"$nulls":8},"FUNCIÓN DE AHORRO",{"$nulls":6},"FUNCIÓN DE AHORRO",{"$nulls":6},"p*/p",{"$f":"EC37","v":{"v":1.0000050000000003,"d":"1.00"}},{"$f":"EJ37","v":{"v":1.0000050000000003,"d":"1.00"}},0,0,null,null,"FUNCIÓN DE AHORRO",{"$nulls":6},"FUNCIÓN DE AHORRO",{"$nulls":6},"Q",{"$f":"EU41","v":{"v":399.9999989,"d":"400.00"}},{"$f":"FB41","v":{"v":399.9999989,"d":"400.00"}},0,{"v":0,"d":"0.0%"},null,null,0.9,900,650,50,270,350,300,315,650,270,350,300,315,{"$nulls":3},{"v":0.9,"d":"0.90"},{"v":1808.2610431019077,"d":"1,808.26"},{"v":324,"d":"324.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":10092,"d":"10,092.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":1566,"d":"1,566.00"},{"v":270,"d":"270.00"},{"v":1740,"d":"1,740.00"},{"v":300,"d":"300.00"},{"v":1566,"d":"1,566.00"},{"v":270,"d":"270.00"},{"v":1740,"d":"1,740.00"},{"$nulls":7},{"v":1.5710000000000002,"d":"1.57"},{"v":3142.0000000000005,"d":"3,142.0"},{"v":0.6365372374283895,"d":"0.64"},null,{"v":3142.0000000000005,"d":"3,142.0"},{"v":0.6365372374283895,"d":"0.64"},null,null,1.8,{"v":4.8000000065999995,"d":"4.80"},{"v":1040.0000019799998,"d":"1,040.00"},{"v":-239.9999997799997,"d":"-240.00"},{"v":4.980000006600001,"d":"4.98"},{"v":1034.0000019800002,"d":"1,034.00"},{"v":-293.99999978000017,"d":"-294.00"},{"v":2.666666670333333,"d":"2.67"},{"v":360.00000099,"d":"360.00"},{"v":2.4000000032999997,"d":"2.40"},{"v":400.00000109999996,"d":"400.00"},{"v":2.7666666703333336,"d":"2.77"},{"v":333.00000099,"d":"333.00"},{"v":2.4900000033000005,"d":"2.49"},{"v":370.00000109999996,"d":"370.00"},0.9]
[0.95,950,450,{"v":16.666666666666668,"d":"17"},285,{"v":233.33333333333334,"d":"233"},300,{"v":221.66666666666666,"d":"222"},null,null,0.95,{"v":320.3123475609394,"d":"320.31"},{"v":342,"d":"342.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":285.00000000000006,"d":"285.00"},{"v":285,"d":"285.00"},{"v":300.00000000000006,"d":"300.00"},{"v":0.4682929057908471,"d":"0.47"},{"v":300,"d":"300.00"},{"v":0.4749999999999999,"d":"0.48"},{"v":285,"d":"285.00"},{"v":0.49999999999999994,"d":"0.50"},{"v":320.3123475609394,"d":"320.31"},{"v":342,"d":"342.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":285.00000000000006,"d":"285.00"},{"v":285,"d":"285.00"},{"v":300.00000000000006,"d":"300.00"},{"v":0.4682929057908471,"d":"0.47"},{"v":300,"d":"300.00"},{"v":0.4749999999999999,"d":"0.48"},{"v":285,"d":"285.00"},{"v":0.49999999999999994,"d":"0.50"},null,1.9,{"v":7.372,"d":"7.37"},{"v":1970.9,"d":"1,970.90"},{"v":-211.5999999999999,"d":"-211.60"},{"v":1970.9,"d":"1,970.90"},{"v":-211.5999999999999,"d":"-211.60"},{"v":794.1999999999999,"d":"794.20"},3.88,{"v":3.686,"d":"3.69"},{"v":836,"d":"836.00"},{"v":836,"d":"836.00"},{"v":836,"d":"836.00"},0.95,{"$nulls":15},0.9974999999999999,{"v":0.9974999999999999,"d":"1.00"},{"v":49.513380585986404,"d":"49.51"},50.492639559627484,49.875,{"v":50.36609198758986,"d":"50.37"},{"$f":"BU24-BX24","v":{"v":-0.8527114016034574,"d":"-0.85"}},null,2,{"v":2,"d":"2.00"},{"v":300,"d":"300.00"},{"v":200,"d":"200.00"},{"v":1,"d":"1.00"},0.9,0.95,{"v":760,"d":"760.0"},{"v":1.0526315789473684,"d":"1.05"},null,null,0.95,760,232,{"v":13.333333333333334,"d":"13"},232,{"v":13.333333333333314,"d":"13"},232,{"v":13.333333333333314,"d":"13"},{"v":332.5,"d":"333"},150,350,{"v":142.5,"d":"143"},{"v":332.5,"d":"333"},150,350,{"v":142.5,"d":"143"},{"v":332.5,"d":"333"},150,350,{"v":142.5,"d":"143"},null,0.95,{"v":345.9768778401239,"d":"345.98"},{"v":399,"d":"399.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":0.5,"d":"0.50"},{"v":350,"d":"350.00"},{"v":307.8351831743734,"d":"307.84"},{"v":332.5,"d":"332.50"},{"v":324.03703492039307,"d":"324.04"},{"$nulls":7},"STOTAL","S","s0","s1","r","S TOTAL",null,"STOTAL","S","s0","s1","r","S TOTAL",{"$nulls":9},"S Privado","s0","s1","r","S Total",null,null,"S Privado","s0","s1","r","S Total",null,null,"SBC",{"$f":"EZ39","v":{"v":2.200000039920269E-6,"d":"0.00"}},{"$f":"FG39","v":{"v":2.200000039920269E-6,"d":"0.00"}},0,{"$f":"(FK24/FJ24)-1","v":{"v":0,"d":"0.0%"}},null,null,0.95,950,675,25,285,350,300,{"v":332.5,"d":"333"},675,285,350,300,{"v":332.5,"d":"333"},{"$nulls":3},0.95,{"v":1857.811615853448,"d":"1,857.81"},{"v":342,"d":"342.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":10092,"d":"10,092.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":1653,"d":"1,653.00"},{"v":285,"d":"285.00"},{"v":1740,"d":"1,740.00"},{"v":300,"d":"300.00"},{"v":1653,"d":"1,653.00"},{"v":285,"d":"285.00"},{"v":1740,"d":"1,740.00"},{"$nulls":7},{"v":1.6555000000000002,"d":"1.66"},{"v":3311.0000000000005,"d":"3,311.0"},{"v":0.6040471156750226,"d":"0.60"},null,{"v":3311.0000000000005,"d":"3,311.0"},{"v":0.6040471156750226,"d":"0.60"},null,null,1.9,{"v":5.066666673633333,"d":"5.07"},{"v":1120.0000020899997,"d":"1,120.00"},{"v":-319.9999998899997,"d":"-320.00"},{"v":5.256666673633333,"d":"5.26"},{"v":1117.00000209,"d":"1,117.00"},{"v":-376.9999998899999,"d":"-377.00"},{"v":2.666666670333333,"d":"2.67"},{"v":380.0000010449999,"d":"380.00"},{"v":2.5333333368166664,"d":"2.53"},{"v":400.00000109999996,"d":"400.00"},{"v":2.7666666703333336,"d":"2.77"},{"v":351.500001045,"d":"351.50"},{"v":2.6283333368166666,"d":"2.63"},{"v":370.00000109999996,"d":"370.00"},0.95]
[1,{"v":1000,"d":"1,000"},{"v":466.6666666666667,"d":"467"},0,300,{"v":233.33333333333334,"d":"233"},300,{"v":233.33333333333334,"d":"233"},null,null,{"v":1,"d":"1.00"},{"v":328.6335345030997,"d":"328.63"},{"v":360,"d":"360.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":300.00000000000006,"d":"300.00"},{"$f":"$M$31*K25","v":{"v":300,"d":"300.00"}},{"v":300.00000000000006,"d":"300.00"},{"v":0.45643546458763845,"d":"0.46"},{"v":300,"d":"300.00"},{"v":0.49999999999999994,"d":"0.50"},{"v":300,"d":"300.00"},{"v":0.49999999999999994,"d":"0.50"},{"v":328.6335345030997,"d":"328.63"},{"v":360,"d":"360.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"$f":"$R$30*K25","v":{"v":300.00000000000006,"d":"300.00"}},{"$f":"$N$31*K25","v":{"v":300,"d":"300.00"}},{"v":300.00000000000006,"d":"300.00"},{"v":0.45643546458763845,"d":"0.46"},{"v":300,"d":"300.00"},{"v":0.49999999999999994,"d":"0.50"},{"v":300,"d":"300.00"},{"v":0.49999999999999994,"d":"0.50"},null,2,7.76,{"v":2097,"d":"2,097.00"},{"v":-328,"d":"-328.00"},{"v":2097,"d":"2,097.00"},{"v":-328,"d":"-328.00"},{"v":836,"d":"836.00"},3.88,3.88,{"v":836,"d":"836.00"},{"v":836,"d":"836.00"},{"v":836,"d":"836.00"},1,{"$nulls":15},1.05,1.05,{"v":60.802089532932854,"d":"60.80"},41.50177492693695,52.5,{"v":43.47573727373546,"d":"43.48"},{"v":17.326352259197392,"d":"17.33"},null,2.1,{"v":2.1,"d":"2.10"},{"v":305,"d":"305.00"},{"v":195,"d":"195.00"},{"v":1,"d":"1.00"},1,1,{"$f":"CG25*$CG$34","v":{"v":800,"d":"800.0"}},{"$f":"$CG$34/CH25","v":{"v":1,"d":"1.00"}},null,null,1,800,240,0,240,0,240,0,350,150,350,150,350,150,350,150,350,150,350,150,null,{"v":1,"d":"1.00"},{"v":354.96478698597696,"d":"354.96"},{"v":420,"d":"420.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":0.5,"d":"0.50"},{"v":350,"d":"350.00"},{"v":324.03703492039307,"d":"324.04"},{"v":350,"d":"350.00"},{"v":324.03703492039307,"d":"324.04"},{"$nulls":7},{"$f":"DZ25+EC33-DZ33","v":{"v":56.00052000000011,"d":"56.0"}},{"$f":"EA25+(EB25*EC25)","v":{"v":56.00052000000011,"d":"56.0"}},{"$f":"mc_sistema_ampliado!C23","v":{"v":-425,"d":"(425.0)"}},{"$f":"mc_sistema_ampliado!D23","v":{"v":325,"d":"325.0"}},{"$f":"(EA29-EC33+DZ33-EA25+DZ37-DZ41)/(EB25-EB29)","v":{"v":1.4800016000000003,"d":"1.5"}},{"$f":"DZ25+EC33-DZ33","v":{"v":56.00052000000011,"d":"56.0"}},null,{"$f":"EG25+EJ33-EG33","v":{"v":56.00052000000011,"d":"56.0"}},{"$f":"EH25+(EI25*EJ25)","v":{"v":56.00052000000011,"d":"56.0"}},{"$f":"EA25","v":{"v":-425,"d":"(425.0)"}},{"$f":"EB25","v":{"v":325,"d":"325.0"}},{"$f":"(EH29-EJ33+EG33-EH25+EG37-EG41)/(EI25-EI29)","v":{"v":1.4800016000000003,"d":"1.5"}},{"$f":"EG25+EJ33-EG33","v":{"v":56.00052000000011,"d":"56.0"}},{"$nulls":9},{"$f":"EV25+(EW25*EX25)","v":{"v":400.00000109999996,"d":"400.0"}},{"$f":"mc_sistema_graficas!B20","v":{"v":-400,"d":"(400.0)"}},{"$f":"mc_sistema_graficas!C20","v":{"v":300,"d":"300.0"}},{"$f":"(EV29-EV25-EW33+EU33+EU37-EU41)/(EW25-EW29)","v":{"v":2.666666670333333,"d":"2.67"}},{"$f":"EU25+EW33-EU33","v":{"v":400.00000109999996,"d":"400.0"}},null,null,{"$f":"FC25+(FD25*FE25)","v":{"v":430.0000011000001,"d":"430.0"}},{"$f":"EV25","v":{"v":-400,"d":"(400.0)"}},{"$f":"EW25","v":{"v":300,"d":"300.0"}},{"$f":"(FC29-FC25-FD33+FB33+FB37-FB41)/(FD25-FD29)","v":{"v":2.7666666703333336,"d":"2.77"}},{"$f":"FB25+FD33-FB33","v":{"v":370.0000011000001,"d":"370.0"}},null,null,"p",{"$f":"EU21","v":{"v":1.1494252873563218,"d":"1.15"}},{"$f":"FB21","v":{"v":1.1494252873563218,"d":"1.15"}},0,{"v":0,"d":"0.0%"},null,null,1,{"v":1000,"d":"1,000"},700,0,300,350,300,350,700,300,350,300,350,{"$nulls":3},{"v":1,"d":"1.00"},{"v":1906.074500117978,"d":"1,906.07"},{"v":360,"d":"360.00"},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":10092,"d":"10,092.00"},{"v":0.5,"d":"0.50"},{"v":300,"d":"300.00"},{"v":1740,"d":"1,740.00"},{"v":300,"d":"300.00"},{"v":1740,"d":"1,740.00"},{"v":300,"d":"300.00"},{"v":1740,"d":"1,740.00"},{"v":300,"d":"300.00"},{"v":1740,"d":"1,740.00"},{"$nulls":7},{"$f":"HD27/HB34","v":1.74},{"$f":"HB25*$HB$34","v":{"v":3480,"d":"3,480.0"}},{"v":0.5747126436781609,"d":"0.57"},null,{"v":3480,"d":"3,480.0"},{"v":0.5747126436781609,"d":"0.57"},null,null,2,{"v":5.333333340666666,"d":"5.33"},{"v":1200.0000022,"d":"1,200.00"},{"v":-399.9999999999999,"d":"-400.00"},{"v":5.533333340666667,"d":"5.53"},{"v":1200.0000022000002,"d":"1,200.00"},{"v":-460.0000000000001,"d":"-460.00"},{"v":2.666666670333333,"d":"2.67"},{"v":400.00000109999996,"d":"400.00"},{"v":2.666666670333333,"d":"2.67"},{"v":400.00000109999996,"d":"400.00"},{"v":2.7666666703333336,"d":"2.77"},{"v":370.00000109999996,"d":"370.00"},{"v":2.7666666703333336,"d":"2.77"},{"v":370.00000109999996,"d":"370.00"},1]
[{"$nulls":83},{"$f":"$CE$32","v":{"v":250,"d":"250.00"}},{"$nulls":80},"p*/p",{"$f":"EX37","v":{"v":1.0000000110000002,"d":"1.00"}},{"$f":"FE37","v":{"v":1.0000000110000002,"d":"1.00"}},0,{"v":0,"d":"0.0%"}]
[null,"COTA",{"$f":"B39/20","v":{"v":50,"d":"50.0"}},{"$nulls":41},"COTA",{"$f":"(AR39+#REF!-#REF!+AT39-AU39)/20","v":{"$error":"#REF!"}},null,{"$f":"(AR39)/20","v":{"v":100,"d":"100.0"}},null,{"$f":"(AR39+#REF!-#REF!)/20","v":{"$error":"#REF!"}},null,{"$f":"(AR39+AT39-AU39)/20","v":{"v":100,"d":"100.0"}},{"$nulls":31},{"$f":"$CE$32","v":{"v":250,"d":"250.00"}},{"$nulls":5},"COTA",{"$f":"($CM$39)/20","v":{"v":40,"d":"40.0"}},{"$f":"(CN25-CN5)/(CM25-CM5)","v":{"v":0.2,"d":"0.20"}},{"$f":"(CO25-CO5)/(CM25-CM5)","v":{"v":-0.33333333333333337,"d":"-0.33"}},{"$nulls":36},"FUNCIÓN DE INVERSIÓN",{"$nulls":6},"FUNCIÓN DE INVERSIÓN",{"$nulls":6},"M","G","T","T Marginal","X","Q",null,"FUNCIÓN DE INVERSIÓN",{"$nulls":6},"FUNCIÓN DE INVERSIÓN",{"$nulls":6},"G",{"$f":"EU33","v":{"v":200,"d":"200.00"}},{"$f":"FC33","v":{"v":260,"d":"260.00"}},{"v":60,"d":"60.00"},{"v":0.30000000000000004,"d":"30.0%"},{"$nulls":3},"COTA",{"$f":"FQ39/20","v":{"v":50,"d":"50.0"}},{"$nulls":35},"Cota",{"$f":"(HB25-HB5)/20","v":0.08449999999999999},{"$f":"GV5*2","v":3480},{"$nulls":7},"COTA",{"$f":"(HK39+HM39-HN39+HO39-HP39)/20","v":{"v":60.000000109999995,"d":"60.0"}},{"$nulls":5},{"$f":"(HK40+HM40-HN40+HO40-HP40)/20","v":63.000000109999995}]
[{"$nulls":83},{"v":250,"d":"250.00"},{"$nulls":44},"ITOTAL","I","i0","i1","r","I TOTAL",null,"ITOTAL","I","i0","i1","r","I TOTAL",null,null,{"$f":"EA21+(EA21*EN29)","v":{"v":200,"d":"200.00"}},{"$f":"EA33+(EA33*EO29)","v":{"v":150,"d":"150.00"}},{"$f":"ED33+(ED33*EP29)","v":{"v":150,"d":"150.00"}},{"$f":"ED13+EQ29","v":0},{"$f":"EA37*(1+ER29)","v":{"v":300,"d":"300.00"}},{"$f":"EA41*(1+ES29)","v":{"v":500,"d":"500.00"}},null,"I Privada","i0","i1","r","I Total",null,null,"I Privada","i0","i1","r","I Total",null,null,"T",{"$f":"EW33","v":{"v":200,"d":"200.00"}},{"$f":"FE33","v":{"v":200,"d":"200.00"}},0,{"v":0,"d":"0.0%"}]
[{"$nulls":11},"y",{"$f":"R29","v":{"v":300.00000000000006,"d":"300.00"}},{"$f":"R30","v":{"v":300.00000000000006,"d":"300.00"}},null,null,"y1*",{"$f":"M30*(M31^M32)*(M33^M34)","v":{"v":300.00000000000006,"d":"300.00"}},{"$nulls":52},"PAÍS A",{"$nulls":7},"PAÍS A",{"$nulls":4},{"v":250,"d":"250.00"},{"$nulls":9},{"$f":"CP5/CN5","v":1},{"$f":"CQ5/CO5","v":1},{"$f":"CR5/CN5","v":1},{"$f":"CS5/CO5","v":1},{"$nulls":14},"y",{"$f":"DN29","v":{"v":324.03703492039307,"d":"324.04"}},{"$nulls":3},"y1*",{"$f":"DI30*(DI31^DI32)*(DI33^DI34)","v":{"v":324.03703492039307,"d":"324.04"}},{"$nulls":10},{"$f":"DZ29+DZ37-DZ41","v":{"v":56.000519999999995,"d":"56.0"}},{"$f":"EA29+(EB29*EC29)","v":{"v":55.999519999999904,"d":"56.0"}},{"$f":"mc_sistema_ampliado!C31","v":{"v":500,"d":"500.0"}},{"$f":"mc_sistema_ampliado!D31","v":{"v":-300,"d":"(300.0)"}},{"$f":"(EA29+EA33-ED33-EA25+DZ37-DZ41)/(EB25-EB29)","v":{"v":1.4800016000000003,"d":"1.5"}},{"$f":"EA29+(EB29*EC29)+DZ37-DZ41","v":{"v":56.000519999999995,"d":"56.0"}},null,{"$f":"EG29+EG37-EG41","v":{"v":56.000519999999995,"d":"56.0"}},{"$f":"EH29+(EI29*EJ29)","v":{"v":55.999519999999904,"d":"56.0"}},{"$f":"EA29","v":{"v":500,"d":"500.0"}},{"$f":"EB29","v":{"v":-300,"d":"(300.0)"}},{"$f":"(EH29+EH33-EK33-EH25+EG37-EG41)/(EI25-EI29)","v":{"v":1.4800016000000003,"d":"1.5"}},{"$f":"EG29+EL39","v":{"v":56.000519999999995,"d":"56.0"}},null,null,{"$f":"mc_sistema_ampliado!I12","v":{"v":0,"d":"0.00%"}},{"$f":"mc_sistema_ampliado!J12","v":{"v":0,"d":"0.00%"}},{"$f":"mc_sistema_ampliado!K12","v":{"v":0,"d":"0.00%"}},{"$f":"mc_sistema_ampliado!L12","v":{"v":0,"d":"0.00%"}},{"$f":"mc_sistema_ampliado!M12","v":{"v":0,"d":"0.00%"}},{"$f":"mc_sistema_ampliado!N12","v":{"v":0,"d":"0.00%"}},null,{"$f":"EV29+(EW29*EX29)","v":{"v":399.99999890000004,"d":"400.0"}},{"$f":"mc_sistema_graficas!B23","v":{"v":1200,"d":"1,200.0"}},{"$f":"mc_sistema_graficas!C23","v":{"v":-300,"d":"(300.0)"}},{"$f":"EX25","v":{"v":2.666666670333333,"d":"2.67"}},{"$f":"EU29+EU37-EU41","v":400.0000011},null,null,{"$f":"FC29+(FD29*FE29)","v":{"v":369.9999988999999,"d":"370.0"}},{"$f":"EV29","v":{"v":1200,"d":"1,200.0"}},{"$f":"EW29","v":{"v":-300,"d":"(300.0)"}},{"$f":"FE25","v":{"v":2.7666666703333336,"d":"2.77"}},{"$f":"FB29+FB37-FB41","v":370.0000011},{"$nulls":26},"y",{"$f":"EU9","v":{"v":1740,"d":"1,740.00"}},{"$f":"FB9","v":{"v":1740,"d":"1,740.00"}},null,null,"y1*",{"$f":"GH30*(GH31^GH32)*(GH33^GH34)","v":{"v":1740,"d":"1,740.00"}}]
[{"$nulls":11},"A",{"$f":"mc_fn_produccion!C10","v":{"v":1,"d":"1.0"}},{"$f":"mc_fn_produccion!D10","v":{"v":1,"d":"1.00"}},null,null,"y2*",{"$f":"N30*(N31^N32)*(N33^N34)","v":{"v":300.00000000000006,"d":"300.00"}},{"$nulls":52},"P",null,{"$f":"mc_ofertas_netas!D5","v":{"v":20,"d":"20.0"}},null,null,"P*/P",{"$f":"BU33/BU30","v":{"v":1,"d":"1.00"}},null,"P",{"$f":"mc_sector_externo!D5","v":{"v":5,"d":"5.0"}},null,"P*/P",{"$f":"CB33/CB30","v":{"v":1,"d":"1.00"}},{"v":250,"d":"250.00"},{"$nulls":27},"A",{"$f":"mc_oferta_agregada!C19","v":{"v":1,"d":"1.0"}},{"$nulls":51},"Y","C","I","G","XN",{"$nulls":19},"A",{"$f":"EV9","v":{"v":1,"d":"1.0"}},{"$f":"FC9","v":{"v":1,"d":"1.0"}},null,null,"y2*",{"$f":"GI30*(GI31^GI32)*(GI33^GI34)","v":{"v":1740,"d":"1,740.00"}}]
[{"$nulls":11},"x1",{"$f":"mc_fn_produccion!C11","v":{"v":300,"d":"300.0"}},{"$f":"mc_fn_produccion!D11","v":{"v":300,"d":"300.00"}},{"$nulls":61},"X",{"$f":"BT37^(BU33/BU30)","v":{"v":50,"d":"50.00"}},{"$nulls":4},"X",{"$f":"CB37+(CC37*CE30)","v":{"v":250,"d":"250.00"}},{"v":250,"d":"250.00"},{"$nulls":27},"x1",{"$f":"mc_oferta_agregada!C20","v":{"v":350,"d":"350.0"}},{"$nulls":16},"GASTO DEL GOBIERNO",null,null,"INGRESOS DEL GOBIERNO",{"$nulls":3},"GASTO DEL GOBIERNO",null,null,"INGRESOS DEL GOBIERNO",{"$nulls":10},"GASTO DEL GOBIERNO",null,"INGRESOS DEL GOBIERNO",{"$nulls":4},"GASTO DEL GOBIERNO",null,"INGRESOS DEL GOBIERNO",{"$nulls":4},{"$f":"FK13","v":{"v":1740,"d":"1,740.0000000"}},{"$f":"FI31-FK31-FL31+FM31","v":{"v":1110.0000011000002,"d":"1,110.0000011"}},{"$f":"FK20","v":370.0000011},{"$f":"FK27","v":{"v":260,"d":"260.0000000"}},{"$f":"FK22-FK23","v":{"v":2.200000039920269E-6,"d":"0.0000022"}},{"$nulls":19},"N",{"$f":"EW9","v":{"v":300,"d":"300.0"}},{"$f":"FD9","v":{"v":300,"d":"300.0"}}]
["FUNCIÓN DE OFERTA",{"$nulls":10},"a",{"$f":"mc_fn_produccion!C12","v":0.5},{"$f":"mc_fn_produccion!D12","v":{"v":0.5,"d":"0.50"}},{"$nulls":28},"FUNCIÓN DE AHORRO",{"$nulls":7},"FUNCIÓN DE AHORRO PRIVADO",{"$nulls":19},"PAÍS B",{"$nulls":4},"Q",{"$f":"BT41^(BU30/BU33)","v":{"v":50,"d":"50.00"}},null,"PAÍS B",null,null,"Q",{"$f":"CB41+(CC41*(CE30))","v":{"v":250,"d":"250.00"}},{"v":250,"d":"250.00"},"FUNCIÓN DE DEMANDA",{"$nulls":4},"FUNCIÓN DE OFERTA",{"$nulls":21},"a",{"$f":"mc_oferta_agregada!C21","v":0.5},{"$nulls":14},"SBF",null,"G","g0",null,"T","t0","SBC",null,"G","g0",null,"T","t0",{"$nulls":9},"G","g0","T","t0","Sfiscal",null,null,"G","g0","T","t0","Sfiscal",{"$nulls":9},"FUNCIÓN DE OFERTA",{"$nulls":7},"FUNCIÓN DE OFERTA",{"$nulls":8},"a",{"$f":"EX9","v":0.5},{"$f":"FE9","v":0.5},{"$nulls":18},"FUNCIÓN DE DEMANDA",{"$nulls":3},"FUNCIÓN DE DEMANDA",{"$nulls":3},"FUNCIÓN DE AHORRO"]
["Ns","-a0","a1",{"$nulls":8},"x2",{"$f":"mc_fn_produccion!C13","v":{"v":300,"d":"300.0"}},{"$f":"mc_fn_produccion!D13","v":{"v":300,"d":"300.00"}},{"$nulls":28},"S","-s0","s1","g0","t0",{"$nulls":3},"S",{"$nulls":19},"P*",null,{"$f":"mc_ofertas_netas!D8","v":{"v":20,"d":"20.0"}},{"$nulls":5},"P*",{"$f":"mc_sector_externo!D8","v":{"v":5,"d":"5.0"}},{"$nulls":3},{"v":250,"d":"250.00"},"Py","Ms","k",null,null,"Ns","-a0","a1",{"$nulls":19},"x2",{"$f":"mc_oferta_agregada!C22","v":{"v":300,"d":"300.0"}},{"$nulls":14},{"$f":"EC33-DZ33","v":0},null,{"$f":"EA33","v":{"v":150,"d":"150.0"}},{"$f":"mc_sistema_ampliado!C27","v":{"v":150,"d":"150.0"}},null,{"$f":"ED33","v":{"v":150,"d":"150.0"}},{"$f":"mc_sistema_ampliado!E27","v":{"v":150,"d":"150.0"}},{"$f":"EC33-DZ33","v":0},null,{"$f":"EH33","v":{"v":150,"d":"150.0"}},{"$f":"EO28","v":{"v":150,"d":"150.0"}},null,{"$f":"EK33","v":{"v":150,"d":"150.0"}},{"$f":"EP28","v":{"v":150,"d":"150.0"}},{"$nulls":9},{"$f":"EV33","v":{"v":200,"d":"200.0"}},{"$f":"mc_sistema_graficas!B26","v":{"v":200,"d":"200.0"}},{"$f":"EX33","v":{"v":200,"d":"200.0"}},{"$f":"mc_sistema_graficas!D26","v":{"v":200,"d":"200.0"}},{"$f":"EX33-EV33","v":0},null,null,{"$f":"FC33","v":{"v":260,"d":"260.0"}},{"$f":"FK8","v":{"v":260,"d":"260.0"}},{"$f":"FE33","v":{"v":200,"d":"200.0"}},{"$f":"FL8","v":{"v":200,"d":"200.0"}},{"$f":"FE33-FC33","v":{"v":-60,"d":"(60.0)"}},{"$nulls":9},"Ns","-a0","a1","tmg",{"$nulls":4},"Ns","-a0","a1","tmg",{"$nulls":5},"x2",{"$f":"EY9","v":{"v":10092,"d":"10092.0"}},{"$f":"FF9","v":{"v":10092,"d":"10092.0"}},{"$nulls":18},"Py","Ms","k",null,"Py","Ms","k",null,"S","-s0","s1"]
[{"$f":"C44","v":{"v":300,"d":"300.0"}},{"$f":"mc_mdo_trabajo!C6","v":{"v":-400,"d":"(400.0)"}},{"$f":"mc_mdo_trabajo!D6","v":{"v":3,"d":"3.0"}},{"$nulls":8},"b",{"$f":"mc_fn_produccion!C14","v":0.5},{"$f":"mc_fn_produccion!D14","v":{"v":0.5,"d":"0.50"}},{"$nulls":28},{"$f":"AR34+AS34*AS42+AU34-AT34","v":{"v":836,"d":"836.0"}},{"$f":"mc_mercado_prestables!C6","v":{"v":-425,"d":"(425.0)"}},{"$f":"mc_mercado_prestables!D6","v":{"v":325,"d":"325.0"}},{"$f":"(mc_mercado_prestables!D13)","v":{"v":500,"d":"500.0"}},{"$f":"mc_mercado_prestables!D14","v":{"v":500,"d":"500.0"}},{"$nulls":3},{"$f":"AR34+AS34*AS42","v":{"v":836,"d":"836.0"}},{"$nulls":32},{"v":250,"d":"250.00"},{"$f":"CH34/CI34","v":{"v":800,"d":"800.0"}},{"$f":"mc_demanda_agregada!B9","v":{"v":200,"d":"200.0"}},{"$f":"mc_demanda_agregada!B11","v":{"v":0.25,"d":"0.3"}},null,null,{"$f":"CM44","v":{"v":350,"d":"350.0"}},{"$f":"mc_oferta_agregada!C6","v":{"v":-400,"d":"(400.0)"}},{"$f":"mc_oferta_agregada!C7","v":{"v":5,"d":"5.0"}},{"$nulls":19},"b",{"$f":"mc_oferta_agregada!C23","v":0.5},{"$nulls":58},{"$f":"FR44","v":{"v":300,"d":"300.0"}},{"$f":"EV13","v":{"v":-400,"d":"(400.0)"}},{"$f":"EW13","v":{"v":2,"d":"2.0"}},{"$f":"EY15","v":{"v":0,"d":"0.00"}},{"$nulls":4},{"$f":"FB17","v":{"v":300,"d":"300.0"}},{"$f":"FC13","v":{"v":-400,"d":"(400.0)"}},{"$f":"FD13","v":{"v":2,"d":"2.0"}},{"$f":"FF15","v":0},{"$nulls":5},"b",{"$f":"EZ9","v":0.5},{"$f":"FG9","v":0.5},{"$nulls":18},{"$f":"HC34/HD34","v":{"v":2000,"d":"2,000.0"}},{"$f":"mc_sistema_graficas!B17","v":{"v":200,"d":"200.0"}},{"$f":"mc_sistema_graficas!C17","v":0.1},null,{"$f":"HG34/HH34","v":{"v":2000,"d":"2,000.0"}},{"$f":"FC21","v":{"v":200,"d":"200.0"}},{"$f":"FD21","v":0.1},null,{"$f":"HL45","v":{"v":400.00000109999996,"d":"400.0"}},{"$f":"EV25","v":{"v":-400,"d":"(400.0)"}},{"$f":"EW25","v":{"v":300,"d":"300.0"}},{"$nulls":3},36]
[{"$nulls":70},"FUNCIÓN DE EXPORTACIONES",{"$nulls":7},"FUNCIÓN DE EXPORTACIONES",{"$nulls":4},{"v":250,"d":"250.00"},{"$nulls":45},"FUNCIÓN DE EXPORTACIONES",{"$nulls":6},"FUNCIÓN DE EXPORTACIONES",{"$nulls":13},"FUNCIÓN DE EXPORTACIONES",{"$nulls":6},"FUNCIÓN DE EXPORTACIONES",{"$nulls":65},{"$f":"18+4","v":22}]
[{"$nulls":70},"X","e0",{"$nulls":6},"X","e0","e1",null,null,{"v":250,"d":"250.00"},"m",{"$f":"(CI25-CI5)/(CH25/CH5)","v":{"v":-0.975,"d":"(1.0)"}},{"$nulls":43},"X","x0","x1","p*/p",{"$nulls":3},"X","x0","x1","p*/p",{"$nulls":10},"X","x0","x1","p*/p",{"$nulls":3},"X","x0","x1","p*/p",{"$nulls":62},{"$f":"HP34-HP35","v":14}]
["FUNCIÓN DE DEMANDA",{"$nulls":10},"Cantidad x1",{"$f":"M31","v":{"v":300,"d":"300.0"}},{"$f":"N31","v":{"v":300,"d":"300.0"}},{"$nulls":28},"FUNCIÓN DE INVERSIÒN",{"$nulls":7},"FUNCIÓN DE INVERSIÒN",{"$nulls":20},{"$f":"mc_ofertas_netas!B12","v":{"v":50,"d":"50.0"}},{"$nulls":6},{"$f":"CE31","v":{"v":250,"d":"250.0"}},{"$f":"mc_sector_externo!C15","v":{"v":200,"d":"200.0"}},{"$f":"mc_sector_externo!D15","v":{"v":50,"d":"50.0"}},{"$nulls":8},"FUNCIÓN DE DEMANDA",{"$nulls":21},"Cantidad x1",{"$f":"DI31","v":{"v":350,"d":"350.0"}},{"$nulls":16},{"$f":"EA37+(EB37*EC37)","v":{"v":400.00050000000005,"d":"400.0"}},{"$f":"mc_sistema_ampliado!C35","v":{"v":300,"d":"300.0"}},{"$f":"mc_sistema_ampliado!D35","v":{"v":100,"d":"100.0"}},{"$f":"EE21/DZ21","v":{"v":1.0000050000000003,"d":"1.00"}},{"$nulls":3},{"$f":"EH37+(EI37*EJ37)","v":{"v":400.00050000000005,"d":"400.0"}},{"$f":"ER28","v":{"v":300,"d":"300.0"}},{"$f":"EB37","v":{"v":100,"d":"100.0"}},{"$f":"EL21/EG21","v":{"v":1.0000050000000003,"d":"1.00"}},{"$nulls":10},{"$f":"EV37+(EW37*EX37)","v":{"v":400.0000011,"d":"400.0"}},{"$f":"mc_sistema_graficas!B29","v":{"v":300,"d":"300.0"}},{"$f":"mc_sistema_graficas!C29","v":{"v":100,"d":"100.0"}},{"$f":"EZ21/EU21","v":{"v":1.0000000110000002,"d":"1.00"}},{"$nulls":3},{"$f":"FC37+(FD37*FE37)","v":{"v":400.0000011,"d":"400.0"}},{"$f":"EV37*(1+mc_sistema_graficas!P3)","v":{"v":300,"d":"300.0"}},{"$f":"EW37","v":{"v":100,"d":"100.0"}},{"$f":"FG21/FB21","v":{"v":1.0000000110000002,"d":"1.00"}},{"$nulls":10},"FUNCIÓN DE DEMANDA",{"$nulls":7},"FUNCIÓN DE DEMANDA",{"$nulls":8},"Cantidad x1",{"$f":"GH31","v":{"v":300,"d":"300.0"}},{"$f":"GI31","v":{"v":300,"d":"300.0"}},{"$nulls":26},"FUNCIÓN DE INVERSIÒN"]
["Nd","b0","-b1",{"$nulls":39},"I","i0","-i1","e0","m0","+i2","RPI",null,"I",{"$nulls":38},"Nd","b0","-b1",{"$nulls":42},"SBC",{"$nulls":6},"SBC",{"$nulls":13},"SBC",{"$nulls":6},"SBC",{"$nulls":8},"Nd","b0","-b1",{"$nulls":5},"Nd","b0","-b1",{"$nulls":35},"I","i0","-i1","g0","t0","e","q"]
[{"$f":"C48","v":{"v":300,"d":"300.0"}},{"$f":"mc_mdo_trabajo!C10","v":{"v":1000,"d":"1,000.0"}},{"$f":"mc_mdo_trabajo!D10","v":{"v":-3,"d":"(3.0)"}},{"$nulls":39},{"$f":"AR39+AS39*AS42+AV39*AW39+AT39-AU39","v":{"v":836,"d":"836.0"}},{"$f":"mc_mercado_prestables!C10","v":{"v":2000,"d":"2,000.0"}},{"$f":"mc_mercado_prestables!D10","v":{"v":-300,"d":"(300.0)"}},{"$f":"mc_mercado_prestables!D18","v":{"v":500,"d":"500.0"}},{"$f":"mc_mercado_prestables!D19","v":{"v":500,"d":"500.0"}},0,0,null,{"$f":"AR39+AS39*AS42+AV39*AW39","v":{"v":836,"d":"836.0"}},{"$nulls":19},"FUNCIÓN DE IMPORTACIONES",{"$nulls":7},"FUNCIÓN DE IMPORTACIONES",{"$nulls":10},{"$f":"CM48","v":{"v":350,"d":"350.0"}},{"$f":"mc_oferta_agregada!E6","v":{"v":800,"d":"800.0"}},{"$f":"mc_oferta_agregada!E7","v":{"v":-3,"d":"(3.0)"}},{"$nulls":37},"FUNCIÓN DE IMPORTACIONES",{"$nulls":4},{"$f":"DZ37-DZ41","v":{"v":1.00000000009004E-3,"d":"0.001"}},null,"FUNCIÓN DE IMPORTACIONES",{"$nulls":4},{"$f":"EG37-EG41","v":{"v":1.00000000009004E-3,"d":"0.0"}},{"$nulls":8},"FUNCIÓN DE IMPORTACIONES",{"$nulls":4},{"$f":"EU37-EU41","v":{"v":2.200000039920269E-6,"d":"0.0"}},null,"FUNCIÓN DE IMPORTACIONES",{"$nulls":4},{"$f":"FB37-FB41","v":{"v":2.200000039920269E-6,"d":"0.0"}},{"$nulls":8},{"$f":"FR48","v":{"v":300,"d":"300.0"}},{"$f":"EV17","v":{"v":1000,"d":"1,000.0"}},{"$f":"EW17","v":{"v":-2,"d":"(2.0)"}},{"$nulls":5},{"$f":"FB17","v":{"v":300,"d":"300.0"}},{"$f":"FC17","v":{"v":1000,"d":"1,000.0"}},{"$f":"FD17","v":{"v":-2,"d":"(2.0)"}},{"$nulls":35},{"$f":"HL47","v":{"v":399.99999890000004,"d":"400.0"}},{"$f":"EV29","v":{"v":1200,"d":"1,200.0"}},{"$f":"EW29","v":{"v":-300,"d":"(300.0)"}},{"$f":"EV33","v":{"v":200,"d":"200.0"}},{"$f":"EX33","v":{"v":200,"d":"200.0"}},{"$f":"EU37","v":{"v":400.0000011,"d":"400.0"}},{"$f":"EU41","v":{"v":399.9999989,"d":"400.0"}}]
[{"$nulls":11},"q1",{"$f":"M31","v":{"v":300,"d":"300.0"}},{"$f":"N31","v":{"v":300,"d":"300.0"}},{"$nulls":56},"Q","q0",{"$nulls":6},"Q","q0","q1",{"$nulls":30},"q1",{"$f":"DI31","v":{"v":350,"d":"350.0"}},{"$nulls":16},"M","q0","q1","p*/p",{"$nulls":3},"M","q0","q1","p*/p",{"$nulls":10},"M","q0","q1","p*/p",{"$nulls":3},"Q","q0","q1","p*/p",{"$nulls":27},"q1",{"$f":"GH31","v":{"v":300,"d":"300.0"}},{"$f":"GI31","v":{"v":300,"d":"300.0"}},{"$nulls":26},{"$f":"HM47","v":{"v":369.9999988999999,"d":"370.0"}},{"$f":"FC29","v":{"v":1200,"d":"1,200.0"}},{"$f":"FD29","v":{"v":-300,"d":"(300.0)"}},{"$f":"FC33","v":{"v":260,"d":"260.0"}},{"$f":"FE33","v":{"v":200,"d":"200.0"}},{"$f":"FB37","v":{"v":400.0000011,"d":"400.0"}},{"$f":"FB41","v":{"v":399.9999989,"d":"400.0"}}]
[{"$nulls":11},"PT",{"$f":"M29","v":{"v":300.00000000000006,"d":"300.0"}},{"$f":"N29","v":{"v":300.00000000000006,"d":"300.0"}},{"$nulls":57},{"$f":"BT37","v":{"v":50,"d":"50.0"}},{"$nulls":6},{"$f":"CE32","v":{"v":250,"d":"250.0"}},{"$f":"mc_sector_externo!C19","v":{"v":300,"d":"300.0"}},{"$f":"mc_sector_externo!D19","v":{"v":-50,"d":"(50.0)"}},{"$nulls":9},"P0","P1","P2",{"$nulls":18},"PT",{"$f":"DI29","v":{"v":324.03703492039307,"d":"324.0"}},{"$nulls":16},{"$f":"EA41+(EB41*EC41)","v":{"v":399.99949999999995,"d":"400.0"}},{"$f":"mc_sistema_ampliado!C39","v":{"v":500,"d":"500.0"}},{"$f":"mc_sistema_ampliado!D39","v":{"v":-100,"d":"(100.0)"}},{"$f":"EE21/DZ21","v":{"v":1.0000050000000003,"d":"1.00"}},{"$nulls":3},{"$f":"EH41+(EI41*EJ41)","v":{"v":399.99949999999995,"d":"400.0"}},{"$f":"ES28","v":{"v":500,"d":"500.0"}},{"$f":"EB41","v":{"v":-100,"d":"(100.0)"}},{"$f":"EL21/EG21","v":{"v":1.0000050000000003,"d":"1.00"}},{"$nulls":10},{"$f":"EV41+(EW41*EX41)","v":{"v":399.9999989,"d":"400.0"}},{"$f":"mc_sistema_graficas!B32","v":{"v":500,"d":"500.0"}},{"$f":"mc_sistema_graficas!C32","v":{"v":-100,"d":"(100.0)"}},{"$f":"EZ21/EU21","v":{"v":1.0000000110000002,"d":"1.00"}},{"$nulls":3},{"$f":"FC41+(FD41*FE41)","v":{"v":399.9999989,"d":"400.0"}},{"$f":"EV41*(1+mc_sistema_graficas!Q3)","v":{"v":500,"d":"500.0"}},{"$f":"EW41","v":{"v":-100,"d":"(100.0)"}},{"$f":"FG21/FB21","v":{"v":1.0000000110000002,"d":"1.00"}},{"$nulls":27},"PT",{"$f":"GH29","v":{"v":1740,"d":"1,740.0"}},{"$f":"GI29","v":{"v":1740,"d":"1,740.0"}}]
["W/P*",null,{"$f":"(B34-B39)/(C39-C34)","v":{"v":233.33333333333334,"d":"233.3"}},{"$nulls":8},"PMe",{"$f":"M41/M40","v":{"v":1.0000000000000002,"d":"1.0"}},{"$f":"N41/N40","v":{"v":1.0000000000000002,"d":"1.0"}},{"$nulls":28},"r*",null,{"$f":"(AR39+AV39*AW39+AT39-AU39+(AR34*-1)-AU34+AT34)/(AS34-AS39)","v":{"v":3.88,"d":"3.9"}},{"$nulls":33},"SBC",{"$nulls":5},"Unidades","Y","P",null,null,"W",{"$f":"(CM51*($CM$34-$CM$39))/(-$CN$34+$CN$39)","v":{"v":150,"d":"150.0"}},{"$f":"(CN51*($CM$34-$CM$39))/(-$CN$34+$CN$39)","v":{"v":150,"d":"150.0"}},{"$f":"(CO51*($CM$34-$CM$39))/(-$CN$34+$CN$39)","v":{"v":150,"d":"150.0"}},{"$nulls":18},"PMe",{"$f":"DI41/DI40","v":{"v":0.9258200997725516,"d":"0.9"}},{"$nulls":58},"W/P*",null,{"$f":"(FQ34-FQ39)/(FR39-(FR34*(1-FS34)))","v":{"v":350,"d":"350.0"}},{"$nulls":5},"W/P*",null,{"$f":"(FY34-FY39)/(FZ39-(FZ34*(1-GA34)))","v":{"v":350,"d":"350.0"}},{"$nulls":6},"PMe",{"$f":"GH41/GH40","v":5.8},{"$f":"GI41/GI40","v":5.8},{"$nulls":28},"ORIGINAL","MODIFICADA"]
["N*",null,{"$f":"((C39*B34)-(B39*C34))/(C39-C34)","v":{"v":300,"d":"300.0"}},{"$nulls":8},"PMg",{"$f":"(M31^(M32-1))*(M33^M34)*M30*M32","v":{"v":0.49999999999999994,"d":"0.50"}},{"$f":"(N31^(N32-1))*(N33^N34)*N30*N32","v":{"v":0.49999999999999994,"d":"0.50"}},{"$nulls":28},"S* = I*",null,{"$f":"(((AR34+AU34-AT34)*(AS34+(AS39*-1)))+(AS34*(AR39+AT39-AU39+AV39*AW39+(AR34*-1)-AU34+AT34)))/(AS34+(AS39*-1))","v":{"v":836,"d":"836.0"}},{"$nulls":33},{"$f":"CA37-CA41","v":0},{"$nulls":5},0.025,{"$f":"CG43*$CG$75","v":{"v":20,"d":"20.0"}},{"$f":"$CG$75/CH43","v":{"v":40,"d":"40.0"}},null,null,"N*",{"$f":"(($CM$34*$CN$39)-($CN$34*$CM$39))/(-$CN$34+$CN$39)","v":{"v":350,"d":"350.0"}},{"$f":"(($CM$34*$CN$39)-($CN$34*$CM$39))/(-$CN$34+$CN$39)","v":{"v":350,"d":"350.0"}},{"$f":"(($CM$34*$CN$39)-($CN$34*$CM$39))/(-$CN$34+$CN$39)","v":{"v":350,"d":"350.0"}},{"$nulls":18},"PMg",{"$f":"(DI31^(DI32-1))*(DI33^DI34)*DI30*DI32","v":{"v":0.4629100498862757,"d":"0.46"}},{"$nulls":37},"Y","C","I","G","XN",{"$nulls":16},"N*",null,{"$f":"FQ39+(FR39*(FQ34-FQ39)/(FR39-(FR34*(1-FS34))))","v":{"v":300,"d":"300.0"}},{"$nulls":5},"N*",null,{"$f":"FY39+(FZ39*(FY34-FY39)/(FZ39-(FZ34*(1-GA34))))","v":{"v":300,"d":"300.0"}},{"$nulls":6},"PMg",{"$f":"(GH31^(GH32-1))*(GH33^GH34)*GH30*GH32","v":{"v":2.8999999999999995,"d":"2.90"}},{"$f":"(GI31^(GI32-1))*(GI33^GI34)*GI30*GI32","v":{"v":2.8999999999999995,"d":"2.90"}},{"$nulls":26},"r*",null,{"$f":"(HK39+HM39-HN39-HK34+HO39-HP39)/(HL34-HL39)","v":{"v":2.666666670333333,"d":"2.67"}},{"$f":"(HK40+HM40-HN40-HK34+HO40-HP40)/(HL34-HL40)","v":{"v":2.7666666703333336,"d":"2.77"}}]
["Ns*",null,{"$f":"B34+(C34*C42)","v":{"v":300,"d":"300.0"}},{"$nulls":39},"S* privado",null,{"$f":"AR34+AS34*AS42","v":{"v":836,"d":"836.0"}},{"$nulls":39},0.05,{"$f":"CG44*$CG$75","v":{"v":40,"d":"40.0"}},{"v":20,"d":"20.0"},null,null,"Ns*",{"$f":"$CM$34+($CN$34*(CM42/CM51))","v":{"v":350,"d":"350.0"}},{"$f":"$CM$34+($CN$34*(CN42/CN51))","v":{"v":350,"d":"350.0"}},{"$f":"$CM$34+($CN$34*(CO42/CO51))","v":{"v":350,"d":"350.0"}},{"$nulls":36},"C",{"$nulls":6},"C",{"$nulls":13},{"$f":"EU9","v":{"v":1740,"d":"1,740.0000000"}},{"$f":"EU44-EW44-EX44+EY44","v":{"v":1140.0000011000002,"d":"1,140.0000011"}},{"$f":"EY29","v":400.0000011},{"$f":"EV33","v":{"v":200,"d":"200.0000000"}},{"$f":"EY50","v":{"v":2.200000039920269E-6,"d":"0.0000022"}},{"$nulls":16},"Ns*",null,{"$f":"FQ34+(FR34*(FR42*(1-FS34)))","v":{"v":300,"d":"300.0"}},{"$nulls":5},"Ns*",null,{"$f":"FY34+(FZ34*(FZ42*(1-GA34)))","v":{"v":300,"d":"300.0"}},{"$nulls":35},"S*, I*",null,{"$f":"(((HK34+HN39-HM39)*(HL34-HL39))+(HL34*(HK39+HO39-HP39-HK34-HN39+HM39)))/(HL34-HL39)","v":{"v":400.00000109999996,"d":"400.0"}},{"$f":"(((HK34+HN40-HM40)*(HL34-HL40))+(HL34*(HK40+HO40-HP40-HK34-HN40+HM40)))/(HL34-HL40)","v":{"v":370.00000109999996,"d":"370.0"}}]
[{"$nulls":42},"S* GOBIERNO",null,{"$f":"AU34-AT34","v":{"v":0,"d":"0.0"}},{"$nulls":39},0.1,{"$f":"CG45*$CG$75","v":{"v":80,"d":"80.0"}},{"v":10,"d":"10.0"},{"$nulls":130},"S privado",null,{"$f":"HK34+(HL34*HL43)","v":{"v":400.00000109999996,"d":"400.0"}},{"$f":"HK34+(HL34*HM43)","v":{"v":430.0000011000001,"d":"430.0"}}]
[{"$nulls":42},"S* privado+publico",null,{"$f":"AS44+AS45","v":{"v":836,"d":"836.0"}},{"$nulls":39},0.15,{"v":120,"d":"120.0"},{"v":6.666666666666667,"d":"6.7"},{"$nulls":130},"Dif I + Gob",null,{"$f":"HN39-HM39","v":{"v":0,"d":"0.0"}},{"$f":"HN40-HM40","v":{"v":-60,"d":"-60.0"}}]
[{"$nulls":42},"I Privada",null,{"$f":"AR39+AS39*AS42+AV39*AW39","v":{"v":836,"d":"836.0"}},{"$nulls":39},0.2,{"v":160,"d":"160.0"},{"v":5,"d":"5.0"},{"$nulls":130},"I Privada",null,{"$f":"HK39+(HL39*HL43)","v":{"v":399.99999890000004,"d":"400.0"}},{"$f":"HK40+(HL40*HM43)","v":{"v":369.9999988999999,"d":"370.0"}}]
["Nd*",null,{"$f":"B39+(C39*C42)","v":{"v":300,"d":"300.0"}},{"$nulls":39},"I Externa",null,{"$f":"AT39-AU39","v":{"v":0,"d":"0.0"}},{"$nulls":39},0.25,{"v":200,"d":"200.0"},{"v":4,"d":"4.0"},null,null,"Nd*",{"$f":"$CM$39+($CN$39*(CM42/CM51))","v":{"v":350,"d":"350.0"}},{"$f":"$CM$39+($CN$39*(CN42/CN51))","v":{"v":350,"d":"350.0"}},{"$f":"$CM$39+($CN$39*(CO42/CO51))","v":{"v":350,"d":"350.0"}},{"$nulls":36},{"$f":"DZ9-ED29-DZ37+DZ41-EA33","v":{"v":93.99847999999997,"d":"94.0"}},{"$nulls":6},{"$f":"EG9-EK29-EG37+EG41-EH33","v":{"v":93.99847999999997,"d":"94.0"}},{"$nulls":34},"Nd*",null,{"$f":"FQ39+(FR39*FR42)","v":{"v":300,"d":"300.0"}},{"$nulls":5},"Nd*",null,{"$f":"FY39+(FZ39*FZ42)","v":{"v":300,"d":"300.0"}},{"$nulls":35},"saldo bc",null,{"$f":"HO39-HP39","v":{"v":2.200000039920269E-6,"d":"0.0"}},{"$f":"HO40-HP40","v":{"v":2.200000039920269E-6,"d":"0.0"}}]
[{"$nulls":42},"I Total",null,{"$f":"AR39+AS39*AS42+AV39*AW39+AT39-AU39","v":{"v":836,"d":"836.0"}},{"$nulls":39},0.3,{"v":240,"d":"240.0"},{"v":3.3333333333333335,"d":"3.3"},{"$nulls":65},"X","Q","XN",{"$nulls":62},"itotal",null,{"$f":"HL47+HL48","v":{"v":400.0000011000001,"d":"400.0"}},{"$f":"HM47+HM48","v":{"v":370.00000109999996,"d":"370.0"}}]
[{"$nulls":42},"suma de inv",null,{"$f":"AS47+AS48","v":{"v":836,"d":"836.0"}},{"$nulls":39},0.35,{"v":280,"d":"280.0"},{"v":2.857142857142857,"d":"2.9"},{"$nulls":3},"P0","P1","P2",{"$nulls":59},{"$f":"EU37","v":{"v":400.0000011,"d":"400.0"}},{"$f":"EU41","v":{"v":399.9999989,"d":"400.0"}},{"$f":"EW50-EX50","v":{"v":2.200000039920269E-6,"d":"0.0"}},{"$nulls":16},"P0","P1","P2"]
[{"$nulls":84},0.4,{"v":320,"d":"320.0"},2.5,{"$nulls":3},{"$f":"mc_oferta_agregada!C10","v":{"v":1,"d":"1.0"}},{"$f":"mc_oferta_agregada!D10","v":{"v":1,"d":"1.0"}},{"$f":"mc_oferta_agregada!E10","v":{"v":1,"d":"1.0"}},{"$nulls":78},{"$f":"EU21","v":{"v":1.1494252873563218,"d":"1.1"}},{"$f":"FP51*1.25","v":{"v":1.4367816091954022,"d":"1.44"}},{"$f":"FP51*1.5","v":{"v":1.7241379310344827,"d":"1.7"}}]
[{"$nulls":42},"Balance Fiscal",null,{"$f":"AU34-AT34","v":0},{"$nulls":39},0.45,{"v":360,"d":"360.0"},{"v":2.2222222222222223,"d":"2.2"}]
[{"$nulls":42},"Balanza Comercial",null,{"$f":"AT39-AU39","v":0},{"$nulls":39},0.5,{"v":400,"d":"400.0"},{"v":2,"d":"2.0"}]
[{"$nulls":84},0.55,{"v":440.00000000000006,"d":"440.0"},{"v":1.818181818181818,"d":"1.8"}]
[{"$nulls":84},0.6,{"v":480,"d":"480.0"},{"v":1.6666666666666667,"d":"1.7"}]
[{"$nulls":84},0.65,{"v":520,"d":"520.0"},{"v":1.5384615384615385,"d":"1.5"}]
[{"$nulls":84},0.7,{"v":560,"d":"560.0"},{"v":1.4285714285714286,"d":"1.4"}]
[{"$nulls":84},0.75,{"v":600,"d":"600.0"},{"v":1.3333333333333333,"d":"1.3"}]
[{"$nulls":84},0.8,{"v":640,"d":"640.0"},{"v":1.25,"d":"1.3"}]
[{"$nulls":84},0.85,{"v":680,"d":"680.0"},{"v":1.1764705882352942,"d":"1.2"}]
[{"$nulls":84},0.9,{"v":720,"d":"720.0"},{"v":1.1111111111111112,"d":"1.1"}]
[{"$nulls":84},0.95,{"v":760,"d":"760.0"},{"v":1.0526315789473684,"d":"1.1"}]
[{"$nulls":84},1,{"v":800,"d":"800.0"},{"v":1,"d":"1.0"}]
{"$rows_empty":9}
[{"$nulls":84},"FUNCIÓN DE DEMANDA"]
[{"$nulls":84},"Py","Ms","k"]
[{"$nulls":84},{"$f":"CH75/CI75","v":{"v":800,"d":"800.0"}},{"$f":"mc_demanda_agregada!$C$9","v":{"v":200,"d":"200.0"}},{"$f":"mc_demanda_agregada!$C$11","v":{"v":0.25,"d":"0.3"}}]
[]
[{"$nulls":84},"m",{"$f":"(CI63-CI43)/(CH63/CH43)","v":{"v":-0.975,"d":"(1.0)"}}]
{"$rows_empty":76}
[{"$nulls":12},"MODELO DE HICKS"]
["SISTEMA DE ECUACIONES DEL MODELO \"HICKS\"",{"$nulls":22},"M%","Var. Ak","Var. Ac","var. a","var. b","W%","S"]
[null,"PRODUCTO",{"$nulls":9},"PRODUCTO",{"$nulls":5},"PRODUCTO",{"$nulls":5},{"$f":"S158-M158","v":0},{"$f":"S164-M164","v":{"v":0,"d":"0.00"}},{"$f":"S167-M167","v":{"v":0,"d":"0.00"}},{"$f":"U164-O164","v":{"v":0,"d":"0.00"}},{"$f":"U167-O167","v":{"v":0,"d":"0.00"}},{"$f":"R191","v":{"v":100,"d":"100.00"}},{"$f":"S179","v":{"v":-25,"d":"-25.00"}}]
[null,"Y","M","V",{"$nulls":7},"Y","M","V",{"$nulls":3},"Y","M","V",{"$nulls":3},{"$f":"ma_sistema_graficashicks!M3","v":{"v":0,"d":"0%"}},{"$f":"ma_sistema_graficashicks!N3","v":{"v":0,"d":"0%"}},{"$f":"ma_sistema_graficashicks!O3","v":{"v":0,"d":"0%"}},{"$f":"ma_sistema_graficashicks!M6","v":0},{"$f":"ma_sistema_graficashicks!N6","v":0},{"$f":"ma_sistema_graficashicks!O6","v":0},{"$f":"ma_sistema_graficashicks!P6","v":0}]
[null,{"$f":"D158*C158","v":{"v":196786.4,"d":"196,786.40"}},{"v":49196.6,"d":"49,196.6"},{"v":4,"d":"4.00"},{"$nulls":3},"VALORES DE EQUILIBRIO",{"$nulls":3},{"$f":"N158*M158","v":{"v":275000,"d":"275,000.00"}},{"$f":"ma_sistema_graficashicks!B5","v":{"v":55000,"d":"55,000.0"}},{"$f":"ma_sistema_graficashicks!C5","v":{"v":5,"d":"5.00"}},{"$nulls":3},{"$f":"T158*S158","v":{"v":275000,"d":"275,000.00"}},{"$f":"M158*(1+X157)","v":{"v":55000,"d":"55,000.0"}},{"$f":"N158","v":{"v":5,"d":"5.00"}},{"$nulls":8},{"$f":"X157","v":{"v":0,"d":"0%"}}]
[null,"PRODUCTO",{"$nulls":5},"Y",{"$f":"+B158","v":{"v":196786.4,"d":"196,786.4"}},null,null,"PRODUCTO",{"$nulls":5},"PRODUCTO"]
[null,"Y","I","C",{"$nulls":3},"C",{"$f":"+D161","v":{"v":98392.57154811715,"d":"98,392.6"}},null,null,"Y","I","C",{"$nulls":3},"Y","I","C"]
[null,{"$f":"+B158","v":{"v":196786.4,"d":"196,786.40"}},{"$f":"+B182","v":{"v":98393.82845188284,"d":"98,393.8"}},{"$f":"B161-C161","v":{"v":98392.57154811715,"d":"98,392.6"}},{"$nulls":3},"I",{"$f":"B182","v":{"v":98393.82845188284,"d":"98,393.8"}},null,null,{"$f":"+L158","v":{"v":275000,"d":"275,000.00"}},{"$f":"+L182","v":{"v":98393.82845188284,"d":"98,393.8"}},{"$f":"L161-M161","v":{"v":176606.17154811716,"d":"176,606.2"}},{"$nulls":3},{"$f":"+R158","v":{"v":275000,"d":"275,000.00"}},{"$f":"+R182","v":{"v":98393.82845188284,"d":"98,393.8"}},{"$f":"R161-S161","v":{"v":176606.17154811716,"d":"176,606.2"}}]
[null,"FUNCIÓN DE PRODUCCIÓN (BIENES DE CAPITAL)",{"$nulls":5},"S",{"$f":"B179","v":{"v":98393.82845188284,"d":"98,393.8"}},null,null,"FUNCIÓN DE PRODUCCIÓN (BIENES DE CAPITAL)",{"$nulls":5},"FUNCIÓN DE PRODUCCIÓN (BIENES DE CAPITAL)"]
[null,"k","Ak","Nk","a",null,null,"k",{"$f":"D194","v":{"v":221.80377414719845,"d":"221.8"}},null,null,"k","Ak","Nk","a",null,null,"k","Ak","Nk","a"]
[null,{"$f":"C164*(D164^E164)","v":{"v":221.80377414719845,"d":"221.8"}},{"v":10,"d":"10.00"},{"$f":"+B173","v":{"v":491.96914225941424,"d":"492.0"}},{"v":0.5,"d":"0.50"},null,null,"c",{"$f":"F194","v":{"v":221.80235745829793,"d":"221.8"}},null,null,{"$f":"M164*(N164^O164)","v":{"v":221.80377414719845,"d":"221.80"}},{"$f":"ma_sistema_graficashicks!B11","v":{"v":10,"d":"10.00"}},{"$f":"+L173","v":{"v":491.96914225941424,"d":"491.97"}},{"$f":"ma_sistema_graficashicks!D11","v":{"v":0.5,"d":"0.50"}},null,null,{"$f":"S164*(T164^U164)","v":{"v":221.80377414719845,"d":"221.80"}},{"$f":"M164+Y157","v":{"v":10,"d":"10.00"}},{"$f":"+R173","v":{"v":491.96914225941424,"d":"491.97"}},{"$f":"O164+AA157","v":{"v":0.5,"d":"0.50"}},null,null,"VALORES DE EQUILIBRIO"]
[null,"FUNCIÓN DE PRODUCCIÓN (BIENES DE CONSUMO)",{"$nulls":5},"r",{"$f":"E179","v":{"v":11.71652719665272,"d":"11.7"}},null,null,"FUNCIÓN DE PRODUCCIÓN (BIENES DE CONSUMO)",{"$nulls":5},"FUNCIÓN DE PRODUCCIÓN (BIENES DE CONSUMO)",{"$nulls":5},"Y",{"$f":"+L158","v":{"v":275000,"d":"275,000.0"}},{"$f":"R158","v":{"v":275000,"d":"275,000.0"}},{"$f":"Z165-Y165","v":0},{"$f":"(Z165/Y165)-1","v":{"v":0,"d":"0.0%"}}]
[null,"c","Ac","Ns","b",null,null,"Nk",{"$f":"B173","v":{"v":491.96914225941424,"d":"492.0"}},null,null,"c","Ac","Ns","b",null,null,"c","Ac","Ns","b",null,null,"M",{"$f":"M158","v":{"v":55000,"d":"55,000.0"}},{"$f":"S158","v":{"v":55000,"d":"55,000.0"}},{"$f":"Z166-Y166","v":0},{"v":0,"d":"0.0%"}]
[null,{"$f":"C167*(D167^E167)","v":{"v":221.80235745829793,"d":"221.8"}},{"v":10,"d":"10.00"},{"$f":"+B176","v":{"v":491.96285774058583,"d":"492.0"}},{"v":0.5,"d":"0.50"},null,null,"Nc",{"$f":"B176","v":{"v":491.96285774058583,"d":"492.0"}},null,null,{"$f":"M167*(N167^O167)","v":{"v":297.1583513449666,"d":"297.16"}},{"$f":"ma_sistema_graficashicks!B14","v":{"v":10,"d":"10.00"}},{"$f":"+L176","v":{"v":883.0308577405859,"d":"883.03"}},{"$f":"ma_sistema_graficashicks!D14","v":{"v":0.5,"d":"0.50"}},null,null,{"$f":"S167*(T167^U167)","v":{"v":297.1583513449666,"d":"297.16"}},{"$f":"M167+Z157","v":{"v":10,"d":"10.00"}},{"$f":"+R176","v":{"v":883.0308577405859,"d":"883.03"}},{"$f":"O167+AB157","v":{"v":0.5,"d":"0.50"}},null,null,"C",{"$f":"+N161","v":{"v":176606.17154811716,"d":"176,606.2"}},{"$f":"T161","v":{"v":176606.17154811716,"d":"176,606.2"}},0,{"v":0,"d":"0.0%"}]
[{"$nulls":7},"Pk",{"$f":"+B185","v":{"v":443.6075482943969,"d":"443.6"}},{"$nulls":14},"I",{"$f":"L182","v":{"v":98393.82845188284,"d":"98,393.8"}},{"$f":"R182","v":{"v":98393.82845188284,"d":"98,393.8"}},0,{"v":0,"d":"0.0%"}]
[{"$nulls":7},"Pc",{"$f":"+B188","v":{"v":443.60471491659587,"d":"443.6"}},{"$nulls":14},"S",{"$f":"L179","v":{"v":98393.82845188284,"d":"98,393.8"}},{"$f":"R179","v":{"v":98393.82845188284,"d":"98,393.8"}},0,{"v":0,"d":"0.0%"}]
[{"$nulls":7},"w",{"$f":"+B191","v":{"v":100,"d":"100.00"}},{"$nulls":14},"k",{"$f":"L164","v":{"v":221.80377414719845,"d":"221.8"}},{"$f":"R164","v":{"v":221.80377414719845,"d":"221.8"}},0,{"v":0,"d":"0.0%"}]
[null,"FUNCIÓN DE DEMANDA DE TRABAJO (BIENES DE CAPITAL)",{"$nulls":9},"FUNCIÓN DE DEMANDA DE TRABAJO (BIENES DE CAPITAL)",{"$nulls":5},"FUNCIÓN DE DEMANDA DE TRABAJO (BIENES DE CAPITAL)",{"$nulls":5},"c",{"$f":"L167","v":{"v":297.1583513449666,"d":"297.2"}},{"$f":"R167","v":{"v":297.1583513449666,"d":"297.2"}},0,{"v":0,"d":"0.0%"}]
[null,"Nk","a","W","Ak","Pk",{"$nulls":5},"Nk","a","W","Ak","Pk",null,"Nk","a","W","Ak","Pk",null,"r",{"$f":"O179","v":{"v":11.71652719665272,"d":"11.7"}},{"$f":"U179","v":{"v":11.71652719665272,"d":"11.7"}},0,{"$f":"(Z172/Y172)-1","v":{"v":0,"d":"0.0%"}}]
[null,{"$f":"(D173/(C173*F173*E173))^(1/(C173-1))","v":{"v":491.96914225941424,"d":"492.0"}},{"$f":"E164","v":0.5},{"$f":"B191","v":{"v":100,"d":"100.00"}},{"$f":"C164","v":{"v":10,"d":"10.0"}},{"$f":"B185","v":{"v":443.6075482943969,"d":"443.6"}},{"$nulls":5},{"$f":"(N173/(M173*P173*O173))^(1/(M173-1))","v":{"v":491.96914225941424,"d":"492.0"}},{"$f":"O164","v":0.5},{"$f":"L191","v":{"v":100,"d":"100.00"}},{"$f":"M164","v":{"v":10,"d":"10.0"}},{"$f":"L185","v":{"v":443.6075482943969,"d":"443.6"}},null,{"$f":"(T173/(S173*V173*U173))^(1/(S173-1))","v":{"v":491.96914225941424,"d":"492.0"}},{"$f":"O164+AA157","v":{"v":0.5,"d":"0.50"}},{"$f":"R191","v":{"v":100,"d":"100.00"}},{"$f":"O173+Y157","v":{"v":10,"d":"10.00"}},{"$f":"R185","v":{"v":443.6075482943969,"d":"443.6"}},null,"Nk",{"$f":"L173","v":{"v":491.96914225941424,"d":"492.0"}},{"$f":"R173","v":{"v":491.96914225941424,"d":"492.0"}},0,{"v":0,"d":"0.0%"}]
[null,"FUNCIÓN DE DEMANDA DE TRABAJO (BIENES DE CONSUMO)",{"$nulls":9},"FUNCIÓN DE DEMANDA DE TRABAJO (BIENES DE CONSUMO)",{"$nulls":5},"FUNCIÓN DE DEMANDA DE TRABAJO (BIENES DE CONSUMO)",{"$nulls":5},"Nc",{"$f":"L176","v":{"v":883.0308577405859,"d":"883.0"}},{"$f":"R176","v":{"v":883.0308577405859,"d":"883.0"}},0,{"v":0,"d":"0.0%"}]
[null,"Nc","b","W","Ac","Pc",{"$nulls":5},"Nc","b","W","Ac","Pc",null,"Nc","b","W","Ac","Pc",null,"N",{"$f":"Y174+Y173","v":{"v":1375.0000000000002,"d":"1,375.00"}},{"$f":"Z174+Z173","v":{"v":1375.0000000000002,"d":"1,375.00"}},0,{"v":0,"d":"0.0%"}]
[null,{"$f":"(D176/(C176*F176*E176))^(1/(C176-1))","v":{"v":491.96285774058583,"d":"492.0"}},{"$f":"E167","v":0.5},{"$f":"B191","v":{"v":100,"d":"100.00"}},{"$f":"C167","v":{"v":10,"d":"10.0"}},{"$f":"B188","v":{"v":443.60471491659587,"d":"443.6"}},{"$nulls":5},{"$f":"(N176/(M176*P176*O176))^(1/(M176-1))","v":{"v":883.0308577405859,"d":"883.0"}},{"$f":"O167","v":0.5},{"$f":"L191","v":{"v":100,"d":"100.00"}},{"$f":"M167","v":{"v":10,"d":"10.0"}},{"$f":"L188","v":{"v":594.3167026899331,"d":"594.3"}},null,{"$f":"(T176/(S176*V176*U176))^(1/(S176-1))","v":{"v":883.0308577405859,"d":"883.0"}},{"$f":"O167+AB157","v":{"v":0.5,"d":"0.50"}},{"$f":"R191","v":{"v":100,"d":"100.00"}},{"$f":"O176+Z157","v":{"v":10,"d":"10.00"}},{"$f":"R188","v":{"v":594.3167026899331,"d":"594.3"}},null,"Pk",{"$f":"+L185","v":{"v":443.6075482943969,"d":"443.6"}},{"$f":"R185","v":{"v":443.6075482943969,"d":"443.6"}},0,{"v":0,"d":"0.0%"}]
[null,"FUNCIÓN AHORRO PRIVADO",{"$nulls":9},"FUNCIÓN AHORRO PRIVADO",{"$nulls":5},"FUNCIÓN AHORRO PRIVADO",{"$nulls":5},"Pc",{"$f":"+L188","v":{"v":594.3167026899331,"d":"594.3"}},{"$f":"R188","v":{"v":594.3167026899331,"d":"594.3"}},0,{"v":0,"d":"0.0%"}]
[null,"S","s0","s1","r",{"$nulls":6},"S","s0","s1","r",null,null,"S","s0","s1","r",null,null,"W",{"$f":"+L191","v":{"v":100,"d":"100.00"}},{"$f":"R191","v":{"v":100,"d":"100.00"}},0,{"v":0,"d":"0.0%"}]
[null,{"$f":"C179+(D179*E179)","v":{"v":98393.82845188284,"d":"98,393.8"}},{"v":-25,"d":"(25.0)"},{"v":8400,"d":"8,400.0"},{"$f":"(C182-C179)/(D179-D182)","v":{"v":11.71652719665272,"d":"11.7"}},{"$nulls":6},{"$f":"M179+(N179*O179)","v":{"v":98393.82845188284,"d":"98,393.8"}},{"$f":"ma_sistema_graficashicks!B23","v":{"v":-25,"d":"(25.0)"}},{"$f":"ma_sistema_graficashicks!C23","v":{"v":8400,"d":"8,400.0"}},{"$f":"(M182-M179)/(N179-N182)","v":{"v":11.71652719665272,"d":"11.7"}},null,null,{"$f":"S179+(T179*U179)","v":{"v":98393.82845188284,"d":"98,393.8"}},{"$f":"M179*(1+X157)-AD157","v":{"v":-25,"d":"-25.00"}},{"$f":"N179","v":{"v":8400,"d":"8,400.00"}},{"$f":"(S182-(S179))/(T179-(T182))","v":{"v":11.71652719665272,"d":"11.7"}}]
[null,"FUNCIÓN INVERSIÓN PRIVADA",{"$nulls":9},"FUNCIÓN INVERSIÓN PRIVADA",{"$nulls":5},"FUNCIÓN INVERSIÓN PRIVADA"]
[null,"I","i0","-i1","r",{"$nulls":6},"I","i0","-i1","r",null,null,"I","i0","-i1","r"]
[null,{"$f":"C182+(D182*E182)","v":{"v":98393.82845188284,"d":"98,393.8"}},{"v":280000,"d":"280,000.0"},{"v":-15500,"d":"(15,500.0)"},{"$f":"+E179","v":{"v":11.71652719665272,"d":"11.7"}},{"$nulls":6},{"$f":"M182+(N182*O182)","v":{"v":98393.82845188284,"d":"98,393.8"}},{"$f":"ma_sistema_graficashicks!B26","v":{"v":280000,"d":"280,000.0"}},{"$f":"ma_sistema_graficashicks!C26","v":{"v":-15500,"d":"(15,500.0)"}},{"$f":"+O179","v":{"v":11.71652719665272,"d":"11.7"}},null,null,{"$f":"S182+(T182*U182)","v":{"v":98393.82845188284,"d":"98,393.8"}},{"$f":"M182*(1+X157)","v":{"v":280000,"d":"280,000.00"}},{"$f":"N182","v":{"v":-15500,"d":"-15,500.00"}},{"$f":"+U179","v":{"v":11.71652719665272,"d":"11.7"}}]
[null,"PRECIO DE CAPITAL",{"$nulls":9},"PRECIO DE CAPITAL",{"$nulls":5},"PRECIO DE CAPITAL"]
[null,"Pk","w","a","I","Ak",{"$nulls":5},"Pk","w","a","I","Ak",null,"Pk","w","a","I","Ak"]
[null,{"$f":"(E185/(F185*((C185/(D185*F185))^(D185/(D185-1)))))^(1-D185)","v":{"v":443.6075482943969,"d":"443.61"}},{"$f":"B191","v":{"v":100,"d":"100.00"}},{"$f":"E164","v":{"v":0.5,"d":"0.50"}},{"$f":"C161","v":{"v":98393.82845188284,"d":"98,393.8"}},{"$f":"C164","v":{"v":10,"d":"10.00"}},{"$nulls":5},{"$f":"(O185/(P185*((M185/(N185*P185))^(N185/(N185-1)))))^(1-N185)","v":{"v":443.6075482943969,"d":"443.61"}},{"$f":"L191","v":{"v":100,"d":"100.00"}},{"$f":"O164","v":{"v":0.5,"d":"0.50"}},{"$f":"M161","v":{"v":98393.82845188284,"d":"98,393.8"}},{"$f":"M164","v":{"v":10,"d":"10.00"}},null,{"$f":"(U185/(V185*((S185/(T185*V185))^(T185/(T185-1)))))^(1-T185)","v":{"v":443.6075482943969,"d":"443.61"}},{"$f":"R191","v":{"v":100,"d":"100.00"}},{"$f":"N185+AA157","v":{"v":0.5,"d":"0.50"}},{"$f":"S161","v":{"v":98393.82845188284,"d":"98,393.8"}},{"$f":"P185+Y157","v":{"v":10,"d":"10.00"}}]
[null,"PRECIO DE CONSUMO",{"$nulls":9},"PRECIO DE CONSUMO",{"$nulls":5},"PRECIO DE CONSUMO"]
[null,"Pc","w","b","C","Ac",{"$nulls":5},"Pc","w","b","C","Ac",null,"Pc","w","b","C","Ac"]
[null,{"$f":"(E188/(F188*((C188/(D188*F188))^(D188/(D188-1)))))^(1-D188)","v":{"v":443.60471491659587,"d":"443.60"}},{"$f":"C185","v":{"v":100,"d":"100.00"}},{"$f":"E167","v":{"v":0.5,"d":"0.50"}},{"$f":"D161","v":{"v":98392.57154811715,"d":"98,392.6"}},{"$f":"C167","v":{"v":10,"d":"10.00"}},{"$nulls":5},{"$f":"(O188/(P188*((M188/(N188*P188))^(N188/(N188-1)))))^(1-N188)","v":{"v":594.3167026899331,"d":"594.32"}},{"$f":"M185","v":{"v":100,"d":"100.00"}},{"$f":"O167","v":{"v":0.5,"d":"0.50"}},{"$f":"N161","v":{"v":176606.17154811716,"d":"176,606.2"}},{"$f":"M167","v":{"v":10,"d":"10.00"}},null,{"$f":"(U188/(V188*((S188/(T188*V188))^(T188/(T188-1)))))^(1-T188)","v":{"v":594.3167026899331,"d":"594.32"}},{"$f":"R191","v":{"v":100,"d":"100.00"}},{"$f":"N188+AB157","v":{"v":0.5,"d":"0.50"}},{"$f":"T161","v":{"v":176606.17154811716,"d":"176,606.2"}},{"$f":"P188+Z157","v":{"v":10,"d":"10.00"}}]
[null,"SALARIO",{"$nulls":9},"SALARIO",{"$nulls":5},"SALARIO"]
[null,"w",{"$nulls":9},"w",{"$nulls":5},"w"]
[null,{"v":100,"d":"100.00"},{"$nulls":9},{"$f":"ma_sistema_graficashicks!A35","v":{"v":100,"d":"100.00"}},{"$nulls":5},{"$f":"L191*(1+AC158+AC157)","v":{"v":100,"d":"100.00"}}]
[null,"PRODUCTO",{"$nulls":9},"PRODUCTO",null,{"$f":"N194*M194","v":{"v":98393.82845188284,"d":"98,393.83 "}},null,{"$f":"P194*O194","v":{"v":176606.17154811719,"d":"176,606.17 "}},null,"PRODUCTO",null,{"$f":"R164*R185","v":{"v":98393.82845188284,"d":"98,393.83"}},null,{"$f":"T164*T185","v":{"v":245.98457112970712,"d":"245.98"}}]
[null,"Y","Pk","K","Pc","c",{"$nulls":5},"Y","Pk","K","Pc","c",null,"Y","Pk","K","Pc","c"]
[null,{"$f":"+(C194*D194)+(E194*F194)","v":{"v":196786.4,"d":"196,786.40"}},{"$f":"+B185","v":{"v":443.6075482943969,"d":"443.6"}},{"$f":"+B164","v":{"v":221.80377414719845,"d":"221.80"}},{"$f":"+B188","v":{"v":443.60471491659587,"d":"443.60"}},{"$f":"+B167","v":{"v":221.80235745829793,"d":"221.80"}},{"$nulls":5},{"$f":"+(M194*N194)+(O194*P194)","v":{"v":275000,"d":"275,000.00"}},{"$f":"+L185","v":{"v":443.6075482943969,"d":"443.6"}},{"$f":"+L164","v":{"v":221.80377414719845,"d":"221.80"}},{"$f":"+L188","v":{"v":594.3167026899331,"d":"594.32"}},{"$f":"+L167","v":{"v":297.1583513449666,"d":"297.16"}},null,{"$f":"+(S194*T194)+(U194*V194)","v":{"v":275000,"d":"275,000.00"}},{"$f":"+R185","v":{"v":443.6075482943969,"d":"443.6"}},{"$f":"+R164","v":{"v":221.80377414719845,"d":"221.80"}},{"$f":"+R188","v":{"v":594.3167026899331,"d":"594.32"}},{"$f":"+R167","v":{"v":297.1583513449666,"d":"297.16"}}]
[null,"frontera de posibilidades de producción",{"$nulls":9},"frontera de posibilidades de producción",{"$nulls":5},"frontera de posibilidades de producción"]
[null,"K","C","pk/pc",{"$nulls":7},"K","C","pk/pc",{"$nulls":3},"K","C","pk/pc"]
[null,{"$f":"C164*(B201^(E164))","v":{"v":313.67690383577815,"d":"313.7"}},{"$f":"C167*(B201^(E167))","v":{"v":313.67690383577815,"d":"313.7"}},{"$f":"B185/B188","v":{"v":1.0000063871679128,"d":"1.00"}},{"$nulls":7},{"$f":"M164*(L201^(O164))","v":{"v":370.80992435478316,"d":"370.8"}},{"$f":"M167*(L201^(O167))","v":{"v":370.80992435478316,"d":"370.8"}},{"$f":"L185/L188","v":{"v":0.7464160880664931,"d":"0.75"}},{"$nulls":3},{"$f":"S164*(B201^(U164))","v":{"v":313.67690383577815,"d":"313.7"}},{"$f":"S167*(B201^(U167))","v":{"v":313.67690383577815,"d":"313.7"}},{"$f":"R185/R188","v":{"v":0.7464160880664931,"d":"0.75"}}]
[]
[null,"FUNCIÓN DE OFERTA DE TRABAJO",{"$nulls":9},"FUNCIÓN DE OFERTA DE TRABAJO"]
[null,"Ns",{"$nulls":9},"Ns"]
[null,{"$f":"B176+B173","v":{"v":983.932,"d":"984"}},{"$nulls":9},{"$f":"L176+L173","v":{"v":1375.0000000000002,"d":"1,375"}}]
[]
[]
[]
[]
[]
["MODELO ORIGINAL"]
[]
[null,"FUNCIÓN DE PRODUCCIÓN",{"$nulls":11},"MERCADO LABORAL"]
["Ponderador","Nc","c","xline",null,"pline",null,"Nk","k","xline",null,"pline",null,"Pmc","Pmk","w","xlinec",null,"plinec",null,"xlinek",null,"salario",null,"y1 Line",null,"PMg","x1 line",null,"y1 Line"]
[0,{"$f":"A211*$L$176*1.2","v":0},{"$f":"$M$167*(B211^$O$167)","v":0},{"$f":"$L$176","v":{"v":883.0308577405859,"d":"883.03"}},{"$f":"$L$167*A211","v":0},{"$f":"$L$176*A211","v":0},{"$f":"$L$167","v":{"v":297.1583513449666,"d":"297.16"}},{"$f":"A211*$L$173*1.2","v":0},{"$f":"$M$164*(H211^$O$164)","v":0},{"$f":"$L$173","v":{"v":491.96914225941424,"d":"491.97"}},{"$f":"$L$164*A211","v":0},{"$f":"A211*$L$173","v":0},{"$f":"$L$164","v":{"v":221.80377414719845,"d":"221.80"}},0,0,{"$f":"$L$191","v":{"v":100,"d":"100.00"}},{"$f":"$L$176","v":{"v":883.0308577405859,"d":"883.03"}},{"$f":"$L$191*A211","v":0},{"$f":"$L$176*A211","v":0},{"$f":"$L$191","v":{"v":100,"d":"100.00"}},{"$f":"$L$173","v":{"v":491.96914225941424,"d":"491.97"}},{"$f":"$P$211*A211","v":0},{"$f":"(MAX($B$231,$H$231))*A211","v":0},{"$f":"$P$211","v":{"v":100,"d":"100.00"}},{"$f":"$N$31*A211","v":0},{"$f":"$N$29","v":{"v":300.00000000000006,"d":"300.00"}},null,{"$f":"$N$31","v":{"v":300,"d":"300.00"}},{"$f":"A211*$N$43","v":0},{"$f":"A211*$N$31","v":0},{"$f":"$N$43","v":{"v":0.49999999999999994,"d":"0.50"}}]
[0.05,{"$f":"A212*$L$176*1.2","v":{"v":52.98185146443516,"d":"52.98"}},{"$f":"$M$167*(B212^$O$167)","v":{"v":72.78863336018554,"d":"72.79"}},{"$f":"$L$176","v":{"v":883.0308577405859,"d":"883.03"}},{"$f":"$L$167*A212","v":{"v":14.85791756724833,"d":"14.86"}},{"$f":"$L$176*A212","v":{"v":44.1515428870293,"d":"44.15"}},{"$f":"$L$167","v":{"v":297.1583513449666,"d":"297.16"}},{"$f":"A212*$L$173*1.2","v":{"v":29.518148535564855,"d":"29.52"}},{"$f":"$M$164*(H212^$O$164)","v":{"v":54.33060696841593,"d":"54.33"}},{"$f":"$L$173","v":{"v":491.96914225941424,"d":"491.97"}},{"$f":"$L$164*A212","v":{"v":11.090188707359923,"d":"11.09"}},{"$f":"A212*$L$173","v":{"v":24.598457112970713,"d":"24.60"}},{"$f":"$L$164","v":{"v":221.80377414719845,"d":"221.80"}},{"$f":"($O$167*$M$167*(B212^($O$167-1)))*$L$188","v":{"v":408.248290463863,"d":"408.25"}},{"$f":"($O$164*$M$164*(H212^($O$164-1)))*$L$185","v":{"v":408.24829046386304,"d":"408.25"}},{"$f":"$L$191","v":{"v":100,"d":"100.00"}},{"$f":"$L$176","v":{"v":883.0308577405859,"d":"883.03"}},{"$f":"$L$191*A212","v":{"v":5,"d":"5.00"}},{"$f":"$L$176*A212","v":{"v":44.1515428870293,"d":"44.15"}},{"$f":"$L$191","v":{"v":100,"d":"100.00"}},{"$f":"$L$173","v":{"v":491.96914225941424,"d":"491.97"}},{"$f":"$P$211*A212","v":{"v":5,"d":"5.00"}},{"$f":"(MAX($B$231,$H$231))*A212","v":{"v":52.98185146443516,"d":"52.98"}},{"$f":"$P$211","v":{"v":100,"d":"100.00"}},{"$f":"$N$31*A212","v":{"v":15,"d":"15.00"}},{"$f":"$N$29","v":{"v":300.00000000000006,"d":"300.00"}},{"$f":"S212*T212*(R212^(T212-1))*(U212^V212)","v":2.007546581079955E+86},{"$f":"$N$31","v":{"v":300,"d":"300.00"}},{"$f":"A212*$N$43","v":{"v":0.024999999999999998,"d":"0.03"}},{"$f":"A212*$N$31","v":{"v":15,"d":"15.00"}},{"$f":"$N$43","v":{"v":0.49999999999999994,"d":"0.50"}}]
[{"v":0.1,"d":"0.10"},{"v":105.96370292887032,"d":"105.96"},{"v":102.9386724845771,"d":"102.94"},{"v":883.0308577405859,"d":"883.03"},{"v":29.71583513449666,"d":"29.72"},{"v":88.3030857740586,"d":"88.30"},{"v":297.1583513449666,"d":"297.16"},{"v":59.03629707112971,"d":"59.04"},{"v":76.83508122669599,"d":"76.84"},{"v":491.96914225941424,"d":"491.97"},{"v":22.180377414719846,"d":"22.18"},{"v":49.19691422594143,"d":"49.20"},{"v":221.80377414719845,"d":"221.80"},{"$f":"($O$167*$M$167*(B213^($O$167-1)))*$L$188","v":{"v":288.67513459481285,"d":"288.68"}},{"$f":"($O$164*$M$164*(H213^($O$164-1)))*$L$185","v":{"v":288.67513459481285,"d":"288.68"}},{"v":100,"d":"100.00"},{"v":883.0308577405859,"d":"883.03"},{"v":10,"d":"10.00"},{"v":88.3030857740586,"d":"88.30"},{"v":100,"d":"100.00"},{"v":491.96914225941424,"d":"491.97"},{"v":10,"d":"10.00"},{"v":105.96370292887032,"d":"105.96"},{"v":100,"d":"100.00"},{"v":30,"d":"30.00"},{"v":300.00000000000006,"d":"300.00"},7.334229817424775e+129,{"v":300,"d":"300.00"},{"v":0.049999999999999996,"d":"0.05"},{"v":30,"d":"30.00"},{"v":0.49999999999999994,"d":"0.50"}]
[0.15,{"v":158.94555439330546,"d":"158.95"},{"v":126.07361119334429,"d":"126.07"},{"v":883.0308577405859,"d":"883.03"},{"v":44.573752701744986,"d":"44.57"},{"v":132.4546286610879,"d":"132.45"},{"v":297.1583513449666,"d":"297.16"},{"v":88.55444560669456,"d":"88.55"},{"v":94.10337167535207,"d":"94.10"},{"v":491.96914225941424,"d":"491.97"},{"v":33.270566122079764,"d":"33.27"},{"v":73.79537133891213,"d":"73.80"},{"v":221.80377414719845,"d":"221.80"},{"v":235.70226039551582,"d":"235.70"},{"v":235.70226039551588,"d":"235.70"},{"v":100,"d":"100.00"},{"v":883.0308577405859,"d":"883.03"},{"v":15,"d":"15.00"},{"v":132.4546286610879,"d":"132.45"},{"v":100,"d":"100.00"},{"v":491.96914225941424,"d":"491.97"},{"v":15,"d":"15.00"},{"v":158.94555439330546,"d":"158.95"},{"v":100,"d":"100.00"},{"v":45,"d":"45.00"},{"v":300.00000000000006,"d":"300.00"},8.593493187229869e+160,{"v":300,"d":"300.00"},{"v":0.07499999999999998,"d":"0.08"},{"v":45,"d":"45.00"},{"v":0.49999999999999994,"d":"0.50"}]
[{"v":0.2,"d":"0.20"},{"v":211.92740585774064,"d":"211.93"},{"v":145.57726672037109,"d":"145.58"},{"v":883.0308577405859,"d":"883.03"},{"v":59.43167026899332,"d":"59.43"},{"v":176.6061715481172,"d":"176.61"},{"v":297.1583513449666,"d":"297.16"},{"v":118.07259414225942,"d":"118.07"},{"v":108.66121393683186,"d":"108.66"},{"v":491.96914225941424,"d":"491.97"},{"v":44.36075482943969,"d":"44.36"},{"v":98.39382845188285,"d":"98.39"},{"v":221.80377414719845,"d":"221.80"},{"v":204.1241452319315,"d":"204.12"},{"v":204.12414523193152,"d":"204.12"},{"v":100,"d":"100.00"},{"v":883.0308577405859,"d":"883.03"},{"v":20,"d":"20.00"},{"v":176.6061715481172,"d":"176.61"},{"v":100,"d":"100.00"},{"v":491.96914225941424,"d":"491.97"},{"v":20,"d":"20.00"},{"v":211.92740585774064,"d":"211.93"},{"v":100,"d":"100.00"},{"v":60,"d":"60.00"},{"v":300.00000000000006,"d":"300.00"},7.722051876150804e+186,{"v":300,"d":"300.00"},{"v":0.09999999999999999,"d":"0.10"},{"v":60,"d":"60.00"},{"v":0.49999999999999994,"d":"0.50"}]
[0.25,{"v":264.9092573221758,"d":"264.91"},{"v":162.7603321826838,"d":"162.76"},{"v":883.0308577405859,"d":"883.03"},{"v":74.28958783624165,"d":"74.29"},{"v":220.75771443514648,"d":"220.76"},{"v":297.1583513449666,"d":"297.16"},{"v":147.59074267782427,"d":"147.59"},{"v":121.48693044020177,"d":"121.49"},{"v":491.96914225941424,"d":"491.97"},{"v":55.45094353679961,"d":"55.45"},{"v":122.99228556485356,"d":"122.99"},{"v":221.80377414719845,"d":"221.80"},{"v":182.57418583505535,"d":"182.57"},{"v":182.57418583505537,"d":"182.57"},{"v":100,"d":"100.00"},{"v":883.0308577405859,"d":"883.03"},{"v":25,"d":"25.00"},{"v":220.75771443514648,"d":"220.76"},{"v":100,"d":"100.00"},{"v":491.96914225941424,"d":"491.97"},{"v":25,"d":"25.00"},{"v":264.9092573221758,"d":"264.91"},{"v":100,"d":"100.00"},{"v":75,"d":"75.00"},{"v":300.00000000000006,"d":"300.00"},1.0925047469952428E+210,{"v":300,"d":"300.00"},{"v":0.12499999999999999,"d":"0.13"},{"v":75,"d":"75.00"},{"v":0.49999999999999994,"d":"0.50"}]
[{"v":0.3,"d":"0.30"},{"v":317.8911087866109,"d":"317.89"},{"v":178.29501080697995,"d":"178.30"},{"v":883.0308577405859,"d":"883.03"},{"v":89.14750540348997,"d":"89.15"},{"v":264.9092573221758,"d":"264.91"},{"v":297.1583513449666,"d":"297.16"},{"v":177.10889121338911,"d":"177.11"},{"v":133.08226448831908,"d":"133.08"},{"v":491.96914225941424,"d":"491.97"},{"v":66.54113224415953,"d":"66.54"},{"v":147.59074267782427,"d":"147.59"},{"v":221.80377414719845,"d":"221.80"},{"v":166.66666666666666,"d":"166.67"},{"v":166.66666666666666,"d":"166.67"},{"v":100,"d":"100.00"},{"v":883.0308577405859,"d":"883.03"},{"v":30,"d":"30.00"},{"v":264.9092573221758,"d":"264.91"},{"v":100,"d":"100.00"},{"v":491.96914225941424,"d":"491.97"},{"v":30,"d":"30.00"},{"v":317.8911087866109,"d":"317.89"},{"v":100,"d":"100.00"},{"v":90,"d":"90.00"},{"v":300.00000000000006,"d":"300.00"},2.6075776769755335E+231,{"v":300,"d":"300.00"},{"v":0.14999999999999997,"d":"0.15"},{"v":90,"d":"90.00"},{"v":0.49999999999999994,"d":"0.50"}]
[0.35,{"v":370.8729602510461,"d":"370.87"},{"v":192.58062214331068,"d":"192.58"},{"v":883.0308577405859,"d":"883.03"},{"v":104.00542297073831,"d":"104.01"},{"v":309.06080020920507,"d":"309.06"},{"v":297.1583513449666,"d":"297.16"},{"v":206.627039748954,"d":"206.63"},{"v":143.74527461762142,"d":"143.75"},{"v":491.96914225941424,"d":"491.97"},{"v":77.63132095151946,"d":"77.63"},{"v":172.189199790795,"d":"172.19"},{"v":221.80377414719845,"d":"221.80"},{"v":154.30334996209191,"d":"154.30"},{"v":154.30334996209191,"d":"154.30"},{"v":100,"d":"100.00"},{"v":883.0308577405859,"d":"883.03"},{"v":35,"d":"35.00"},{"v":309.06080020920507,"d":"309.06"},{"v":100,"d":"100.00"},{"v":491.96914225941424,"d":"491.97"},{"v":35,"d":"35.00"},{"v":370.8729602510461,"d":"370.87"},{"v":100,"d":"100.00"},{"v":105,"d":"105.00"},{"v":300.00000000000006,"d":"300.00"},3.720536200524831E+251,{"v":300,"d":"300.00"},{"v":0.17499999999999996,"d":"0.18"},{"v":105,"d":"105.00"},{"v":0.49999999999999994,"d":"0.50"}]
[{"v":0.4,"d":"0.40"},{"v":423.8548117154813,"d":"423.85"},{"v":205.8773449691542,"d":"205.88"},{"v":883.0308577405859,"d":"883.03"},{"v":118.86334053798664,"d":"118.86"},{"v":353.2123430962344,"d":"353.21"},{"v":297.1583513449666,"d":"297.16"},{"v":236.14518828451884,"d":"236.15"},{"v":153.67016245339198,"d":"153.67"},{"v":491.96914225941424,"d":"491.97"},{"v":88.72150965887938,"d":"88.72"},{"v":196.7876569037657,"d":"196.79"},{"v":221.80377414719845,"d":"221.80"},{"v":144.33756729740642,"d":"144.34"},{"v":144.33756729740642,"d":"144.34"},{"v":100,"d":"100.00"},{"v":883.0308577405859,"d":"883.03"},{"v":40,"d":"40.00"},{"v":353.2123430962344,"d":"353.21"},{"v":100,"d":"100.00"},{"v":491.96914225941424,"d":"491.97"},{"v":40,"d":"40.00"},{"v":423.8548117154813,"d":"423.85"},{"v":100,"d":"100.00"},{"v":120,"d":"120.00"},{"v":300.00000000000006,"d":"300.00"},6.752888039557288e+270,{"v":300,"d":"300.00"},{"v":0.19999999999999998,"d":"0.20"},{"v":120,"d":"120.00"},{"v":0.49999999999999994,"d":"0.50"}]
[0.45,{"v":476.8366631799164,"d":"476.84"},{"v":218.36590008055663,"d":"218.37"},{"v":883.0308577405859,"d":"883.03"},{"v":133.72125810523497,"d":"133.72"},{"v":397.3638859832637,"d":"397.36"},{"v":297.1583513449666,"d":"297.16"},{"v":265.66333682008366,"d":"265.66"},{"v":162.99182090524778,"d":"162.99"},{"v":491.96914225941424,"d":"491.97"},{"v":99.81169836623931,"d":"99.81"},{"v":221.3861140167364,"d":"221.39"},{"v":221.80377414719845,"d":"221.80"},{"v":136.0827634879543,"d":"136.08"},{"v":136.08276348795434,"d":"136.08"},{"v":100,"d":"100.00"},{"v":883.0308577405859,"d":"883.03"},{"v":45,"d":"45.00"},{"v":397.3638859832637,"d":"397.36"},{"v":100,"d":"100.00"},{"v":491.96914225941424,"d":"491.97"},{"v":45,"d":"45.00"},{"v":476.83666317991646,"d":"476.84"},{"v":100,"d":"100.00"},{"v":135,"d":"135.00"},{"v":300.00000000000006,"d":"300.00"},2.537646426037462e+289,{"v":300,"d":"300.00"},{"v":0.22499999999999998,"d":"0.23"},{"v":135,"d":"135.00"},{"v":0.49999999999999994,"d":"0.50"}]
[{"v":0.5,"d":"0.50"},{"$f":"A221*$L$176*1.2","v":{"v":529.8185146443516,"d":"529.82"}},{"v":230.17786918910159,"d":"230.18"},{"v":883.0308577405859,"d":"883.03"},{"v":148.5791756724833,"d":"148.58"},{"v":441.51542887029296,"d":"441.52"},{"v":297.1583513449666,"d":"297.16"},{"v":295.18148535564853,"d":"295.18"},{"v":171.80846467961015,"d":"171.81"},{"v":491.96914225941424,"d":"491.97"},{"v":110.90188707359923,"d":"110.90"},{"v":245.98457112970712,"d":"245.98"},{"v":221.80377414719845,"d":"221.80"},{"v":129.09944487358055,"d":"129.10"},{"v":129.09944487358058,"d":"129.10"},{"v":100,"d":"100.00"},{"v":883.0308577405859,"d":"883.03"},{"v":50,"d":"50.00"},{"v":441.51542887029296,"d":"441.52"},{"v":100,"d":"100.00"},{"v":491.96914225941424,"d":"491.97"},{"v":50,"d":"50.00"},{"v":529.8185146443516,"d":"529.82"},{"v":100,"d":"100.00"},{"v":150,"d":"150.00"},{"v":300.00000000000006,"d":"300.00"},2.753401116478587e+307,{"v":300,"d":"300.00"},{"v":0.24999999999999997,"d":"0.25"},{"v":150,"d":"150.00"},{"v":0.49999999999999994,"d":"0.50"}]
[0.55,{"$f":"A222*$L$176*1.2","v":{"v":582.8003661087868,"d":"582.80"}},{"v":241.41258585848146,"d":"241.41"},{"v":883.0308577405859,"d":"883.03"},{"v":163.43709323973164,"d":"163.44"},{"v":485.6669717573223,"d":"485.67"},{"v":297.1583513449666,"d":"297.16"},{"v":324.6996338912134,"d":"324.70"},{"v":180.1942379465041,"d":"180.19"},{"v":491.96914225941424,"d":"491.97"},{"v":121.99207578095915,"d":"121.99"},{"v":270.58302824267787,"d":"270.58"},{"v":221.80377414719845,"d":"221.80"},{"v":123.09149097933272,"d":"123.09"},{"v":123.09149097933272,"d":"123.09"},{"v":100,"d":"100.00"},{"v":883.0308577405859,"d":"883.03"},{"v":55.00000000000001,"d":"55.00"},{"v":485.6669717573223,"d":"485.67"},{"v":100,"d":"100.00"},{"v":491.96914225941424,"d":"491.97"},{"v":55.00000000000001,"d":"55.00"},{"v":582.8003661087868,"d":"582.80"},{"v":100,"d":"100.00"},{"v":165,"d":"165.00"},{"v":300.00000000000006,"d":"300.00"},{"$error":"#NUM!"},{"v":300,"d":"300.00"},{"v":0.27499999999999997,"d":"0.28"},{"v":165,"d":"165.00"},{"v":0.49999999999999994,"d":"0.50"}]
[{"v":0.6,"d":"0.60"},{"v":635.7822175732218,"d":"635.78"},{"v":252.14722238668858,"d":"252.15"},{"v":883.0308577405859,"d":"883.03"},{"v":178.29501080697995,"d":"178.30"},{"v":529.8185146443516,"d":"529.82"},{"v":297.1583513449666,"d":"297.16"},{"v":354.21778242677823,"d":"354.22"},{"v":188.20674335070413,"d":"188.21"},{"v":491.96914225941424,"d":"491.97"},{"v":133.08226448831905,"d":"133.08"},{"v":295.18148535564853,"d":"295.18"},{"v":221.80377414719845,"d":"221.80"},{"v":117.85113019775791,"d":"117.85"},{"v":117.85113019775794,"d":"117.85"},{"v":100,"d":"100.00"},{"v":883.0308577405859,"d":"883.03"},{"v":60,"d":"60.00"},{"v":529.8185146443516,"d":"529.82"},{"v":100,"d":"100.00"},{"v":491.96914225941424,"d":"491.97"},{"v":60,"d":"60.00"},{"v":635.7822175732218,"d":"635.78"},{"v":100,"d":"100.00"},{"v":180,"d":"180.00"},{"v":300.00000000000006,"d":"300.00"},{"$error":"#NUM!"},{"v":300,"d":"300.00"},{"v":0.29999999999999993,"d":"0.30"},{"v":180,"d":"180.00"},{"v":0.49999999999999994,"d":"0.50"}]
[0.65,{"v":688.7640690376571,"d":"688.76"},{"v":262.4431498510977,"d":"262.44"},{"v":883.0308577405859,"d":"883.03"},{"v":193.1529283742283,"d":"193.15"},{"v":573.9700575313809,"d":"573.97"},{"v":297.1583513449666,"d":"297.16"},{"v":383.7359309623431,"d":"383.74"},{"v":195.89178925170475,"d":"195.89"},{"v":491.96914225941424,"d":"491.97"},{"v":144.172453195679,"d":"144.17"},{"v":319.77994246861925,"d":"319.78"},{"v":221.80377414719845,"d":"221.80"},{"v":113.22770341445955,"d":"113.23"},{"v":113.22770341445958,"d":"113.23"},{"v":100,"d":"100.00"},{"v":883.0308577405859,"d":"883.03"},{"v":65,"d":"65.00"},{"v":573.9700575313809,"d":"573.97"},{"v":100,"d":"100.00"},{"v":491.96914225941424,"d":"491.97"},{"v":65,"d":"65.00"},{"v":688.7640690376571,"d":"688.76"},{"v":100,"d":"100.00"},{"v":195,"d":"195.00"},{"v":300.00000000000006,"d":"300.00"},{"$error":"#NUM!"},{"v":300,"d":"300.00"},{"v":0.32499999999999996,"d":"0.33"},{"v":195,"d":"195.00"},{"v":0.49999999999999994,"d":"0.50"}]
[{"v":0.7,"d":"0.70"},{"v":741.7459205020922,"d":"741.75"},{"v":272.3501276853184,"d":"272.35"},{"v":883.0308577405859,"d":"883.03"},{"v":208.01084594147662,"d":"208.01"},{"v":618.1216004184101,"d":"618.12"},{"v":297.1583513449666,"d":"297.16"},{"v":413.254079497908,"d":"413.25"},{"v":203.28651689128523,"d":"203.29"},{"v":491.96914225941424,"d":"491.97"},{"v":155.2626419030389,"d":"155.26"},{"v":344.37839958159,"d":"344.38"},{"v":221.80377414719845,"d":"221.80"},{"v":109.10894511799617,"d":"109.11"},{"v":109.10894511799619,"d":"109.11"},{"v":100,"d":"100.00"},{"v":883.0308577405859,"d":"883.03"},{"v":70,"d":"70.00"},{"v":618.1216004184101,"d":"618.12"},{"v":100,"d":"100.00"},{"v":491.96914225941424,"d":"491.97"},{"v":70,"d":"70.00"},{"v":741.7459205020922,"d":"741.75"},{"v":100,"d":"100.00"},{"v":210,"d":"210.00"},{"v":300.00000000000006,"d":"300.00"},{"$error":"#NUM!"},{"v":300,"d":"300.00"},{"v":0.3499999999999999,"d":"0.35"},{"v":210,"d":"210.00"},{"v":0.49999999999999994,"d":"0.50"}]
[0.75,{"v":794.7277719665274,"d":"794.73"},{"v":281.90916479719624,"d":"281.91"},{"v":883.0308577405859,"d":"883.03"},{"v":222.86876350872495,"d":"222.87"},{"v":662.2731433054395,"d":"662.27"},{"v":297.1583513449666,"d":"297.16"},{"v":442.7722280334728,"d":"442.77"},{"v":210.42153597801553,"d":"210.42"},{"v":491.96914225941424,"d":"491.97"},{"v":166.35283061039883,"d":"166.35"},{"v":368.9768566945607,"d":"368.98"},{"v":221.80377414719845,"d":"221.80"},{"v":105.40925533894597,"d":"105.41"},{"v":105.40925533894597,"d":"105.41"},{"v":100,"d":"100.00"},{"v":883.0308577405859,"d":"883.03"},{"v":75,"d":"75.00"},{"v":662.2731433054395,"d":"662.27"},{"v":100,"d":"100.00"},{"v":491.96914225941424,"d":"491.97"},{"v":75,"d":"75.00"},{"v":794.7277719665274,"d":"794.73"},{"v":100,"d":"100.00"},{"v":225,"d":"225.00"},{"v":300.00000000000006,"d":"300.00"},{"$error":"#NUM!"},{"v":300,"d":"300.00"},{"v":0.37499999999999994,"d":"0.38"},{"v":225,"d":"225.00"},{"v":0.49999999999999994,"d":"0.50"}]
[{"v":0.8,"d":"0.80"},{"v":847.7096234309626,"d":"847.71"},{"v":291.15453344074217,"d":"291.15"},{"v":883.0308577405859,"d":"883.03"},{"v":237.7266810759733,"d":"237.73"},{"v":706.4246861924688,"d":"706.42"},{"v":297.1583513449666,"d":"297.16"},{"v":472.2903765690377,"d":"472.29"},{"v":217.3224278736637,"d":"217.32"},{"v":491.96914225941424,"d":"491.97"},{"v":177.44301931775877,"d":"177.44"},{"v":393.5753138075314,"d":"393.58"},{"v":221.80377414719845,"d":"221.80"},{"v":102.06207261596575,"d":"102.06"},{"v":102.06207261596576,"d":"102.06"},{"v":100,"d":"100.00"},{"v":883.0308577405859,"d":"883.03"},{"v":80,"d":"80.00"},{"v":706.4246861924688,"d":"706.42"},{"v":100,"d":"100.00"},{"v":491.96914225941424,"d":"491.97"},{"v":80,"d":"80.00"},{"v":847.7096234309626,"d":"847.71"},{"v":100,"d":"100.00"},{"v":240,"d":"240.00"},{"v":300.00000000000006,"d":"300.00"},{"$error":"#NUM!"},{"v":300,"d":"300.00"},{"v":0.39999999999999997,"d":"0.40"},{"v":240,"d":"240.00"},{"v":0.49999999999999994,"d":"0.50"}]
[0.85,{"v":900.6914748953976,"d":"900.69"},{"v":300.11522368840235,"d":"300.12"},{"v":883.0308577405859,"d":"883.03"},{"v":252.5845986432216,"d":"252.58"},{"v":750.576229079498,"d":"750.58"},{"v":297.1583513449666,"d":"297.16"},{"v":501.8085251046025,"d":"501.81"},{"v":224.01083123469778,"d":"224.01"},{"v":491.96914225941424,"d":"491.97"},{"v":188.53320802511868,"d":"188.53"},{"v":418.1737709205021,"d":"418.17"},{"v":221.80377414719845,"d":"221.80"},{"v":99.01475429766742,"d":"99.01"},{"v":99.01475429766741,"d":"99.01"},{"v":100,"d":"100.00"},{"v":883.0308577405859,"d":"883.03"},{"v":85,"d":"85.00"},{"v":750.576229079498,"d":"750.58"},{"v":100,"d":"100.00"},{"v":491.96914225941424,"d":"491.97"},{"v":85,"d":"85.00"},{"v":900.6914748953976,"d":"900.69"},{"v":100,"d":"100.00"},{"v":255,"d":"255.00"},{"v":300.00000000000006,"d":"300.00"},{"$error":"#NUM!"},{"v":300,"d":"300.00"},{"v":0.42499999999999993,"d":"0.43"},{"v":255,"d":"255.00"},{"v":0.49999999999999994,"d":"0.50"}]
[{"v":0.9,"d":"0.90"},{"v":953.6733263598328,"d":"953.67"},{"v":308.8160174537313,"d":"308.82"},{"v":883.0308577405859,"d":"883.03"},{"v":267.44251621046993,"d":"267.44"},{"v":794.7277719665274,"d":"794.73"},{"v":297.1583513449666,"d":"297.16"},{"v":531.3266736401673,"d":"531.33"},{"v":230.50524368008797,"d":"230.51"},{"v":491.96914225941424,"d":"491.97"},{"v":199.62339673247862,"d":"199.62"},{"v":442.7722280334728,"d":"442.77"},{"v":221.80377414719845,"d":"221.80"},{"v":96.22504486493762,"d":"96.23"},{"v":96.22504486493763,"d":"96.23"},{"v":100,"d":"100.00"},{"v":883.0308577405859,"d":"883.03"},{"v":90,"d":"90.00"},{"v":794.7277719665274,"d":"794.73"},{"v":100,"d":"100.00"},{"v":491.96914225941424,"d":"491.97"},{"v":90,"d":"90.00"},{"v":953.6733263598329,"d":"953.67"},{"v":100,"d":"100.00"},{"v":270,"d":"270.00"},{"v":300.00000000000006,"d":"300.00"},{"$error":"#NUM!"},{"v":300,"d":"300.00"},{"v":0.44999999999999996,"d":"0.45"},{"v":270,"d":"270.00"},{"v":0.49999999999999994,"d":"0.50"}]
[0.95,{"v":1006.6551778242679,"d":"1,006.66"},{"v":317.2782970554822,"d":"317.28"},{"v":883.0308577405859,"d":"883.03"},{"v":282.30043377771824,"d":"282.30"},{"v":838.8793148535566,"d":"838.88"},{"v":297.1583513449666,"d":"297.16"},{"v":560.8448221757322,"d":"560.84"},{"v":236.82162531655177,"d":"236.82"},{"v":491.96914225941424,"d":"491.97"},{"v":210.7135854398385,"d":"210.71"},{"v":467.3706851464435,"d":"467.37"},{"v":221.80377414719845,"d":"221.80"},{"v":93.6585811581694,"d":"93.66"},{"v":93.6585811581694,"d":"93.66"},{"v":100,"d":"100.00"},{"v":883.0308577405859,"d":"883.03"},{"v":95,"d":"95.00"},{"v":838.8793148535566,"d":"838.88"},{"v":100,"d":"100.00"},{"v":491.96914225941424,"d":"491.97"},{"v":95,"d":"95.00"},{"v":1006.655177824268,"d":"1,006.66"},{"v":100,"d":"100.00"},{"v":285,"d":"285.00"},{"v":300.00000000000006,"d":"300.00"},{"$error":"#NUM!"},{"v":300,"d":"300.00"},{"v":0.4749999999999999,"d":"0.48"},{"v":285,"d":"285.00"},{"v":0.49999999999999994,"d":"0.50"}]
[{"v":1,"d":"1.00"},{"v":1059.6370292887032,"d":"1,059.64"},{"v":325.5206643653676,"d":"325.52"},{"v":883.0308577405859,"d":"883.03"},{"v":297.1583513449666,"d":"297.16"},{"v":883.0308577405859,"d":"883.03"},{"v":297.1583513449666,"d":"297.16"},{"v":590.3629707112971,"d":"590.36"},{"v":242.97386088040355,"d":"242.97"},{"v":491.96914225941424,"d":"491.97"},{"v":221.80377414719845,"d":"221.80"},{"v":491.96914225941424,"d":"491.97"},{"v":221.80377414719845,"d":"221.80"},{"v":91.28709291752767,"d":"91.29"},{"v":91.28709291752769,"d":"91.29"},{"v":100,"d":"100.00"},{"v":883.0308577405859,"d":"883.03"},{"v":100,"d":"100.00"},{"v":883.0308577405859,"d":"883.03"},{"v":100,"d":"100.00"},{"v":491.96914225941424,"d":"491.97"},{"v":100,"d":"100.00"},{"v":1059.6370292887032,"d":"1,059.64"},{"v":100,"d":"100.00"},{"$f":"$N$31*A231","v":{"v":300,"d":"300.00"}},{"v":300.00000000000006,"d":"300.00"},{"$error":"#NUM!"},{"v":300,"d":"300.00"},{"v":0.49999999999999994,"d":"0.50"},{"v":300,"d":"300.00"},{"v":0.49999999999999994,"d":"0.50"}]
[]
[]
[null,"MERCADO DE FONDOS PRESTABLES"]
["Unidades","r","S Inicial","I Inicial","r","S Final","I Final","r line1,1","s line1,1","r line1,1","s line1,1","r line1,2","s line1,2","r line1,2","s line1,2","Unidades"]
[0,{"$f":"A236*$O$179","v":{"v":0,"d":"0.00"}},{"$f":"$M$179+(B236*$N$179)","v":{"v":-25,"d":"-25.00"}},{"$f":"$M$182+($N$182*B236)","v":{"v":280000,"d":"280,000.00"}},{"$f":"A236*$U$179","v":{"v":0,"d":"0.00"}},{"$f":"$S$179+($T$179*E236)","v":{"v":-25,"d":"-25.00"}},{"$f":"$S$182+(E236*$T$182)","v":{"v":280000,"d":"280,000.00"}},{"$f":"$O$179","v":{"v":11.71652719665272,"d":"11.72"}},{"$f":"$L$179*P236","v":{"v":0,"d":"0.00"}},{"$f":"$O$179*P236","v":{"v":0,"d":"0.00"}},{"$f":"$L$179","v":{"v":98393.82845188284,"d":"98,393.83"}},{"$f":"$U$179","v":{"v":11.71652719665272,"d":"11.72"}},{"$f":"P236*$R$179","v":{"v":0,"d":"0.00"}},{"$f":"$U$179*P236","v":{"v":0,"d":"0.00"}},{"$f":"$R$179","v":{"v":98393.82845188284,"d":"98,393.83"}},0]
[0.099999999999999,{"$f":"A237*$O$179","v":{"v":1.1716527196652604,"d":"1.17"}},{"$f":"$M$179+(B237*$N$179)","v":{"v":9816.882845188187,"d":"9,816.88"}},{"$f":"$M$182+($N$182*B237)","v":{"v":261839.38284518846,"d":"261,839.38"}},{"$f":"A237*$U$179","v":{"v":1.1716527196652604,"d":"1.17"}},{"$f":"$S$179+($T$179*E237)","v":{"v":9816.882845188187,"d":"9,816.88"}},{"$f":"$S$182+(E237*$T$182)","v":{"v":261839.38284518846,"d":"261,839.38"}},{"$f":"$O$179","v":{"v":11.71652719665272,"d":"11.72"}},{"$f":"$L$179*P237","v":{"v":4919.691422594143,"d":"4,919.69"}},{"$f":"$O$179*P237","v":{"v":0.585826359832636,"d":"0.59"}},{"$f":"$L$179","v":{"v":98393.82845188284,"d":"98,393.83"}},{"$f":"$U$179","v":{"v":11.71652719665272,"d":"11.72"}},{"$f":"P237*$R$179","v":{"v":4919.691422594143,"d":"4,919.69"}},{"$f":"$U$179*P237","v":{"v":0.585826359832636,"d":"0.59"}},{"$f":"$R$179","v":{"v":98393.82845188284,"d":"98,393.83"}},0.05]
[0.199999999999999,{"v":2.3433054393305324,"d":"2.34"},{"v":19658.765690376473,"d":"19,658.77"},{"v":243678.76569037675,"d":"243,678.77"},{"v":2.3433054393305324,"d":"2.34"},{"v":19658.765690376473,"d":"19,658.77"},{"v":243678.76569037675,"d":"243,678.77"},{"v":11.71652719665272,"d":"11.72"},{"v":9839.382845188286,"d":"9,839.38"},{"v":1.171652719665272,"d":"1.17"},{"v":98393.82845188284,"d":"98,393.83"},{"v":11.71652719665272,"d":"11.72"},{"v":9839.382845188286,"d":"9,839.38"},{"v":1.171652719665272,"d":"1.17"},{"v":98393.82845188284,"d":"98,393.83"},0.1]
[0.299999999999999,{"v":3.514958158995804,"d":"3.51"},{"v":29500.648535564753,"d":"29,500.65"},{"v":225518.14853556504,"d":"225,518.15"},{"v":3.514958158995804,"d":"3.51"},{"v":29500.648535564753,"d":"29,500.65"},{"v":225518.14853556504,"d":"225,518.15"},{"v":11.71652719665272,"d":"11.72"},{"v":14759.074267782426,"d":"14,759.07"},{"v":1.757479079497908,"d":"1.76"},{"v":98393.82845188284,"d":"98,393.83"},{"v":11.71652719665272,"d":"11.72"},{"v":14759.074267782426,"d":"14,759.07"},{"v":1.757479079497908,"d":"1.76"},{"v":98393.82845188284,"d":"98,393.83"},0.15]
[0.399999999999999,{"v":4.686610878661076,"d":"4.69"},{"v":39342.53138075304,"d":"39,342.53"},{"v":207357.53138075332,"d":"207,357.53"},{"v":4.686610878661076,"d":"4.69"},{"v":39342.53138075304,"d":"39,342.53"},{"v":207357.53138075332,"d":"207,357.53"},{"v":11.71652719665272,"d":"11.72"},{"v":19678.76569037657,"d":"19,678.77"},{"v":2.343305439330544,"d":"2.34"},{"v":98393.82845188284,"d":"98,393.83"},{"v":11.71652719665272,"d":"11.72"},{"v":19678.76569037657,"d":"19,678.77"},{"v":2.343305439330544,"d":"2.34"},{"v":98393.82845188284,"d":"98,393.83"},0.2]
[0.5,{"v":5.85826359832636,"d":"5.86"},{"v":49184.41422594142,"d":"49,184.41"},{"v":189196.9142259414,"d":"189,196.91"},{"v":5.85826359832636,"d":"5.86"},{"v":49184.41422594142,"d":"49,184.41"},{"v":189196.9142259414,"d":"189,196.91"},{"v":11.71652719665272,"d":"11.72"},{"v":24598.45711297071,"d":"24,598.46"},{"v":2.92913179916318,"d":"2.93"},{"v":98393.82845188284,"d":"98,393.83"},{"v":11.71652719665272,"d":"11.72"},{"v":24598.45711297071,"d":"24,598.46"},{"v":2.92913179916318,"d":"2.93"},{"v":98393.82845188284,"d":"98,393.83"},0.25]
[0.6,{"v":7.029916317991632,"d":"7.03"},{"v":59026.29707112971,"d":"59,026.30"},{"v":171036.2970711297,"d":"171,036.30"},{"v":7.029916317991632,"d":"7.03"},{"v":59026.29707112971,"d":"59,026.30"},{"v":171036.2970711297,"d":"171,036.30"},{"v":11.71652719665272,"d":"11.72"},{"v":29518.14853556485,"d":"29,518.15"},{"v":3.514958158995816,"d":"3.51"},{"v":98393.82845188284,"d":"98,393.83"},{"v":11.71652719665272,"d":"11.72"},{"v":29518.14853556485,"d":"29,518.15"},{"v":3.514958158995816,"d":"3.51"},{"v":98393.82845188284,"d":"98,393.83"},0.3]
[0.7,{"v":8.201569037656904,"d":"8.20"},{"v":68868.179916318,"d":"68,868.18"},{"v":152875.67991631798,"d":"152,875.68"},{"v":8.201569037656904,"d":"8.20"},{"v":68868.179916318,"d":"68,868.18"},{"v":152875.67991631798,"d":"152,875.68"},{"v":11.71652719665272,"d":"11.72"},{"v":34437.83995815899,"d":"34,437.84"},{"v":4.100784518828452,"d":"4.10"},{"v":98393.82845188284,"d":"98,393.83"},{"v":11.71652719665272,"d":"11.72"},{"v":34437.83995815899,"d":"34,437.84"},{"v":4.100784518828452,"d":"4.10"},{"v":98393.82845188284,"d":"98,393.83"},0.35]
[0.8,{"v":9.373221757322176,"d":"9.37"},{"v":78710.06276150627,"d":"78,710.06"},{"v":134715.06276150627,"d":"134,715.06"},{"v":9.373221757322176,"d":"9.37"},{"v":78710.06276150627,"d":"78,710.06"},{"v":134715.06276150627,"d":"134,715.06"},{"v":11.71652719665272,"d":"11.72"},{"v":39357.53138075314,"d":"39,357.53"},{"v":4.686610878661088,"d":"4.69"},{"v":98393.82845188284,"d":"98,393.83"},{"v":11.71652719665272,"d":"11.72"},{"v":39357.53138075314,"d":"39,357.53"},{"v":4.686610878661088,"d":"4.69"},{"v":98393.82845188284,"d":"98,393.83"},0.4]
[0.9,{"v":10.544874476987449,"d":"10.54"},{"v":88551.94560669457,"d":"88,551.95"},{"v":116554.44560669456,"d":"116,554.45"},{"v":10.544874476987449,"d":"10.54"},{"v":88551.94560669457,"d":"88,551.95"},{"v":116554.44560669456,"d":"116,554.45"},{"v":11.71652719665272,"d":"11.72"},{"v":44277.22280334728,"d":"44,277.22"},{"v":5.272437238493724,"d":"5.27"},{"v":98393.82845188284,"d":"98,393.83"},{"v":11.71652719665272,"d":"11.72"},{"v":44277.22280334728,"d":"44,277.22"},{"v":5.272437238493724,"d":"5.27"},{"v":98393.82845188284,"d":"98,393.83"},0.45]
[1,{"v":11.71652719665272,"d":"11.72"},{"v":98393.82845188284,"d":"98,393.83"},{"v":98393.82845188284,"d":"98,393.83"},{"v":11.71652719665272,"d":"11.72"},{"v":98393.82845188284,"d":"98,393.83"},{"v":98393.82845188284,"d":"98,393.83"},{"v":11.71652719665272,"d":"11.72"},{"v":49196.91422594142,"d":"49,196.91"},{"v":5.85826359832636,"d":"5.86"},{"v":98393.82845188284,"d":"98,393.83"},{"v":11.71652719665272,"d":"11.72"},{"v":49196.91422594142,"d":"49,196.91"},{"v":5.85826359832636,"d":"5.86"},{"v":98393.82845188284,"d":"98,393.83"},0.5]
[1.1,{"v":12.888179916317993,"d":"12.89"},{"v":108235.71129707115,"d":"108,235.71"},{"v":80233.2112970711,"d":"80,233.21"},{"v":12.888179916317993,"d":"12.89"},{"v":108235.71129707115,"d":"108,235.71"},{"v":80233.2112970711,"d":"80,233.21"},{"v":11.71652719665272,"d":"11.72"},{"v":54116.605648535566,"d":"54,116.61"},{"v":6.4440899581589965,"d":"6.44"},{"v":98393.82845188284,"d":"98,393.83"},{"v":11.71652719665272,"d":"11.72"},{"v":54116.605648535566,"d":"54,116.61"},{"v":6.4440899581589965,"d":"6.44"},{"v":98393.82845188284,"d":"98,393.83"},0.55]
[1.2,{"v":14.059832635983264,"d":"14.06"},{"v":118077.59414225942,"d":"118,077.59"},{"v":62072.59414225939,"d":"62,072.59"},{"v":14.059832635983264,"d":"14.06"},{"v":118077.59414225942,"d":"118,077.59"},{"v":62072.59414225939,"d":"62,072.59"},{"v":11.71652719665272,"d":"11.72"},{"v":59036.2970711297,"d":"59,036.30"},{"v":7.029916317991632,"d":"7.03"},{"v":98393.82845188284,"d":"98,393.83"},{"v":11.71652719665272,"d":"11.72"},{"v":59036.2970711297,"d":"59,036.30"},{"v":7.029916317991632,"d":"7.03"},{"v":98393.82845188284,"d":"98,393.83"},0.6]
[1.3,{"v":15.231485355648536,"d":"15.23"},{"v":127919.4769874477,"d":"127,919.48"},{"v":43911.976987447706,"d":"43,911.98"},{"v":15.231485355648536,"d":"15.23"},{"v":127919.4769874477,"d":"127,919.48"},{"v":43911.976987447706,"d":"43,911.98"},{"v":11.71652719665272,"d":"11.72"},{"v":63955.98849372385,"d":"63,955.99"},{"v":7.615742677824268,"d":"7.62"},{"v":98393.82845188284,"d":"98,393.83"},{"v":11.71652719665272,"d":"11.72"},{"v":63955.98849372385,"d":"63,955.99"},{"v":7.615742677824268,"d":"7.62"},{"v":98393.82845188284,"d":"98,393.83"},0.65]
[1.4,{"v":16.40313807531381,"d":"16.40"},{"v":137761.359832636,"d":"137,761.36"},{"v":25751.359832635964,"d":"25,751.36"},{"v":16.40313807531381,"d":"16.40"},{"v":137761.359832636,"d":"137,761.36"},{"v":25751.359832635964,"d":"25,751.36"},{"v":11.71652719665272,"d":"11.72"},{"v":68875.67991631798,"d":"68,875.68"},{"v":8.201569037656904,"d":"8.20"},{"v":98393.82845188284,"d":"98,393.83"},{"v":11.71652719665272,"d":"11.72"},{"v":68875.67991631798,"d":"68,875.68"},{"v":8.201569037656904,"d":"8.20"},{"v":98393.82845188284,"d":"98,393.83"},0.7]
[1.5,{"v":17.57479079497908,"d":"17.57"},{"v":147603.24267782428,"d":"147,603.24"},{"v":7590.742677824281,"d":"7,590.74"},{"v":17.57479079497908,"d":"17.57"},{"v":147603.24267782428,"d":"147,603.24"},{"v":7590.742677824281,"d":"7,590.74"},{"v":11.71652719665272,"d":"11.72"},{"v":73795.37133891214,"d":"73,795.37"},{"v":8.78739539748954,"d":"8.79"},{"v":98393.82845188284,"d":"98,393.83"},{"v":11.71652719665272,"d":"11.72"},{"v":73795.37133891214,"d":"73,795.37"},{"v":8.78739539748954,"d":"8.79"},{"v":98393.82845188284,"d":"98,393.83"},0.75]
[1.6,{"v":18.74644351464435,"d":"18.75"},{"v":157445.12552301254,"d":"157,445.13"},{"v":-10569.874476987461,"d":"-10,569.87"},{"v":18.74644351464435,"d":"18.75"},{"v":157445.12552301254,"d":"157,445.13"},{"v":-10569.874476987461,"d":"-10,569.87"},{"v":11.71652719665272,"d":"11.72"},{"v":78715.06276150628,"d":"78,715.06"},{"v":9.373221757322176,"d":"9.37"},{"v":98393.82845188284,"d":"98,393.83"},{"v":11.71652719665272,"d":"11.72"},{"v":78715.06276150628,"d":"78,715.06"},{"v":9.373221757322176,"d":"9.37"},{"v":98393.82845188284,"d":"98,393.83"},0.8]
[1.7,{"v":19.918096234309623,"d":"19.92"},{"v":167287.00836820083,"d":"167,287.01"},{"v":-28730.491631799145,"d":"-28,730.49"},{"v":19.918096234309623,"d":"19.92"},{"v":167287.00836820083,"d":"167,287.01"},{"v":-28730.491631799145,"d":"-28,730.49"},{"v":11.71652719665272,"d":"11.72"},{"v":83634.75418410041,"d":"83,634.75"},{"v":9.959048117154811,"d":"9.96"},{"v":98393.82845188284,"d":"98,393.83"},{"v":11.71652719665272,"d":"11.72"},{"v":83634.75418410041,"d":"83,634.75"},{"v":9.959048117154811,"d":"9.96"},{"v":98393.82845188284,"d":"98,393.83"},0.85]
[1.8,{"v":21.089748953974897,"d":"21.09"},{"v":177128.89121338914,"d":"177,128.89"},{"v":-46891.10878661089,"d":"-46,891.11"},{"v":21.089748953974897,"d":"21.09"},{"v":177128.89121338914,"d":"177,128.89"},{"v":-46891.10878661089,"d":"-46,891.11"},{"v":11.71652719665272,"d":"11.72"},{"v":88554.44560669456,"d":"88,554.45"},{"v":10.544874476987449,"d":"10.54"},{"v":98393.82845188284,"d":"98,393.83"},{"v":11.71652719665272,"d":"11.72"},{"v":88554.44560669456,"d":"88,554.45"},{"v":10.544874476987449,"d":"10.54"},{"v":98393.82845188284,"d":"98,393.83"},0.9]
[1.9,{"v":22.26140167364017,"d":"22.26"},{"v":186970.77405857743,"d":"186,970.77"},{"v":-65051.72594142263,"d":"-65,051.73"},{"v":22.26140167364017,"d":"22.26"},{"v":186970.77405857743,"d":"186,970.77"},{"v":-65051.72594142263,"d":"-65,051.73"},{"v":11.71652719665272,"d":"11.72"},{"v":93474.1370292887,"d":"93,474.14"},{"v":11.130700836820084,"d":"11.13"},{"v":98393.82845188284,"d":"98,393.83"},{"v":11.71652719665272,"d":"11.72"},{"v":93474.1370292887,"d":"93,474.14"},{"v":11.130700836820084,"d":"11.13"},{"v":98393.82845188284,"d":"98,393.83"},0.95]
[2,{"v":23.43305439330544,"d":"23.43"},{"v":196812.6569037657,"d":"196,812.66"},{"v":-83212.34309623431,"d":"-83,212.34"},{"v":23.43305439330544,"d":"23.43"},{"v":196812.6569037657,"d":"196,812.66"},{"v":-83212.34309623431,"d":"-83,212.34"},{"v":11.71652719665272,"d":"11.72"},{"v":98393.82845188284,"d":"98,393.83"},{"v":11.71652719665272,"d":"11.72"},{"v":98393.82845188284,"d":"98,393.83"},{"v":11.71652719665272,"d":"11.72"},{"v":98393.82845188284,"d":"98,393.83"},{"v":11.71652719665272,"d":"11.72"},{"v":98393.82845188284,"d":"98,393.83"},1]
[]
[]
[]
["MODELO ORIGINAL"]
[]
[null,"FUNCIÓN DE PRODUCCIÓN",{"$nulls":11},"MERCADO LABORAL"]
["Ponderador","Nc","c","xline",null,"pline",null,"Nk","k","xline",null,"pline",null,"Pmc","Pmk","w","xlinec",null,"plinec",null,"xlinek",null,"salario",null,"y1 Line",null,"PMg","x1 line",null,"y1 Line"]
[0,{"$f":"A264*$R$176*1.2","v":0},{"$f":"$S$167*(B264^$U$167)","v":0},{"$f":"$R$176","v":{"v":883.0308577405859,"d":"883.03"}},{"$f":"$R$167*A264","v":0},{"$f":"$R$176*A264","v":0},{"$f":"$R$167","v":{"v":297.1583513449666,"d":"297.16"}},{"$f":"A264*$R$173*1.2","v":0},{"$f":"$S$164*(H264^$U$164)","v":0},{"$f":"$R$173","v":{"v":491.96914225941424,"d":"491.97"}},{"$f":"$R$164*A264","v":0},{"$f":"A264*$R$173","v":0},{"$f":"$R$164","v":{"v":221.80377414719845,"d":"221.80"}},0,0,{"$f":"$R$191","v":{"v":100,"d":"100.00"}},{"$f":"$R$176","v":{"v":883.0308577405859,"d":"883.03"}},{"$f":"$R$191*A264","v":0},{"$f":"$R$176*A264","v":0},{"$f":"$R$191","v":{"v":100,"d":"100.00"}},{"$f":"$R$173","v":{"v":491.96914225941424,"d":"491.97"}},{"$f":"$P$264*A264","v":0},{"$f":"(MAX($B$284,$H$284))*A264","v":0},{"$f":"$P$264","v":{"v":100,"d":"100.00"}},{"$f":"$N$31*A264","v":0},{"$f":"$N$29","v":{"v":300.00000000000006,"d":"300.00"}},null,{"$f":"$N$31","v":{"v":300,"d":"300.00"}},{"$f":"A264*$N$43","v":0},{"$f":"A264*$N$31","v":0},{"$f":"$N$43","v":{"v":0.49999999999999994,"d":"0.50"}}]
[0.05,{"$f":"A265*$R$176*1.2","v":{"v":52.98185146443516,"d":"52.98"}},{"$f":"$S$167*(B265^$U$167)","v":{"v":72.78863336018554,"d":"72.79"}},{"$f":"$R$176","v":{"v":883.0308577405859,"d":"883.03"}},{"$f":"$R$167*A265","v":{"v":14.85791756724833,"d":"14.86"}},{"$f":"$R$176*A265","v":{"v":44.1515428870293,"d":"44.15"}},{"$f":"$R$167","v":{"v":297.1583513449666,"d":"297.16"}},{"$f":"A265*$R$173*1.2","v":{"v":29.518148535564855,"d":"29.52"}},{"$f":"$S$164*(H265^$U$164)","v":{"v":54.33060696841593,"d":"54.33"}},{"$f":"$R$173","v":{"v":491.96914225941424,"d":"491.97"}},{"$f":"$R$164*A265","v":{"v":11.090188707359923,"d":"11.09"}},{"$f":"A265*$R$173","v":{"v":24.598457112970713,"d":"24.60"}},{"$f":"$R$164","v":{"v":221.80377414719845,"d":"221.80"}},{"$f":"($U$167*$S$167*(B265^($U$167-1)))*$R$188","v":{"v":408.248290463863,"d":"408.25"}},{"$f":"($U$164*$S$164*(H265^($U$164-1)))*$R$185","v":{"v":408.24829046386304,"d":"408.25"}},{"$f":"$R$191","v":{"v":100,"d":"100.00"}},{"$f":"$R$176","v":{"v":883.0308577405859,"d":"883.03"}},{"$f":"$R$191*A265","v":{"v":5,"d":"5.00"}},{"$f":"$R$176*A265","v":{"v":44.1515428870293,"d":"44.15"}},{"$f":"$R$191","v":{"v":100,"d":"100.00"}},{"$f":"$R$173","v":{"v":491.96914225941424,"d":"491.97"}},{"$f":"$P$264*A265","v":{"v":5,"d":"5.00"}},{"$f":"(MAX($B$284,$H$284))*A265","v":{"v":52.98185146443516,"d":"52.98"}},{"$f":"$P$264","v":{"v":100,"d":"100.00"}},{"$f":"$N$31*A265","v":{"v":15,"d":"15.00"}},{"$f":"$N$29","v":{"v":300.00000000000006,"d":"300.00"}},{"$f":"S265*T265*(R265^(T265-1))*(U265^V265)","v":2.007546581079955E+86},{"$f":"$N$31","v":{"v":300,"d":"300.00"}},{"$f":"A265*$N$43","v":{"v":0.024999999999999998,"d":"0.03"}},{"$f":"A265*$N$31","v":{"v":15,"d":"15.00"}},{"$f":"$N$43","v":{"v":0.49999999999999994,"d":"0.50"}}]
[{"v":0.1,"d":"0.10"},{"v":105.96370292887032,"d":"105.96"},{"v":102.9386724845771,"d":"102.94"},{"v":883.0308577405859,"d":"883.03"},{"v":29.71583513449666,"d":"29.72"},{"v":88.3030857740586,"d":"88.30"},{"v":297.1583513449666,"d":"297.16"},{"v":59.03629707112971,"d":"59.04"},{"v":76.83508122669599,"d":"76.84"},{"v":491.96914225941424,"d":"491.97"},{"v":22.180377414719846,"d":"22.18"},{"v":49.19691422594143,"d":"49.20"},{"v":221.80377414719845,"d":"221.80"},{"$f":"($U$167*$S$167*(B266^($U$167-1)))*$R$188","v":{"v":288.67513459481285,"d":"288.68"}},{"$f":"($U$164*$S$164*(H266^($U$164-1)))*$R$185","v":{"v":288.67513459481285,"d":"288.68"}},{"v":100,"d":"100.00"},{"v":883.0308577405859,"d":"883.03"},{"v":10,"d":"10.00"},{"v":88.3030857740586,"d":"88.30"},{"v":100,"d":"100.00"},{"v":491.96914225941424,"d":"491.97"},{"v":10,"d":"10.00"},{"v":105.96370292887032,"d":"105.96"},{"v":100,"d":"100.00"},{"v":30,"d":"30.00"},{"v":300.00000000000006,"d":"300.00"},7.334229817424775e+129,{"v":300,"d":"300.00"},{"v":0.049999999999999996,"d":"0.05"},{"v":30,"d":"30.00"},{"v":0.49999999999999994,"d":"0.50"}]
[0.15,{"v":158.94555439330546,"d":"158.95"},{"v":126.07361119334429,"d":"126.07"},{"v":883.0308577405859,"d":"883.03"},{"v":44.573752701744986,"d":"44.57"},{"v":132.4546286610879,"d":"132.45"},{"v":297.1583513449666,"d":"297.16"},{"v":88.55444560669456,"d":"88.55"},{"v":94.10337167535207,"d":"94.10"},{"v":491.96914225941424,"d":"491.97"},{"v":33.270566122079764,"d":"33.27"},{"v":73.79537133891213,"d":"73.80"},{"v":221.80377414719845,"d":"221.80"},{"v":235.70226039551582,"d":"235.70"},{"v":235.70226039551588,"d":"235.70"},{"v":100,"d":"100.00"},{"v":883.0308577405859,"d":"883.03"},{"v":15,"d":"15.00"},{"v":132.4546286610879,"d":"132.45"},{"v":100,"d":"100.00"},{"v":491.96914225941424,"d":"491.97"},{"v":15,"d":"15.00"},{"v":158.94555439330546,"d":"158.95"},{"v":100,"d":"100.00"},{"v":45,"d":"45.00"},{"v":300.00000000000006,"d":"300.00"},8.593493187229869e+160,{"v":300,"d":"300.00"},{"v":0.07499999999999998,"d":"0.08"},{"v":45,"d":"45.00"},{"v":0.49999999999999994,"d":"0.50"}]
[{"v":0.2,"d":"0.20"},{"v":211.92740585774064,"d":"211.93"},{"v":145.57726672037109,"d":"145.58"},{"v":883.0308577405859,"d":"883.03"},{"v":59.43167026899332,"d":"59.43"},{"v":176.6061715481172,"d":"176.61"},{"v":297.1583513449666,"d":"297.16"},{"v":118.07259414225942,"d":"118.07"},{"v":108.66121393683186,"d":"108.66"},{"v":491.96914225941424,"d":"491.97"},{"v":44.36075482943969,"d":"44.36"},{"v":98.39382845188285,"d":"98.39"},{"v":221.80377414719845,"d":"221.80"},{"v":204.1241452319315,"d":"204.12"},{"v":204.12414523193152,"d":"204.12"},{"v":100,"d":"100.00"},{"v":883.0308577405859,"d":"883.03"},{"v":20,"d":"20.00"},{"v":176.6061715481172,"d":"176.61"},{"v":100,"d":"100.00"},{"v":491.96914225941424,"d":"491.97"},{"v":20,"d":"20.00"},{"v":211.92740585774064,"d":"211.93"},{"v":100,"d":"100.00"},{"v":60,"d":"60.00"},{"v":300.00000000000006,"d":"300.00"},7.722051876150804e+186,{"v":300,"d":"300.00"},{"v":0.09999999999999999,"d":"0.10"},{"v":60,"d":"60.00"},{"v":0.49999999999999994,"d":"0.50"}]
[0.25,{"v":264.9092573221758,"d":"264.91"},{"v":162.7603321826838,"d":"162.76"},{"v":883.0308577405859,"d":"883.03"},{"v":74.28958783624165,"d":"74.29"},{"v":220.75771443514648,"d":"220.76"},{"v":297.1583513449666,"d":"297.16"},{"v":147.59074267782427,"d":"147.59"},{"v":121.48693044020177,"d":"121.49"},{"v":491.96914225941424,"d":"491.97"},{"v":55.45094353679961,"d":"55.45"},{"v":122.99228556485356,"d":"122.99"},{"v":221.80377414719845,"d":"221.80"},{"v":182.57418583505535,"d":"182.57"},{"v":182.57418583505537,"d":"182.57"},{"v":100,"d":"100.00"},{"v":883.0308577405859,"d":"883.03"},{"v":25,"d":"25.00"},{"v":220.75771443514648,"d":"220.76"},{"v":100,"d":"100.00"},{"v":491.96914225941424,"d":"491.97"},{"v":25,"d":"25.00"},{"v":264.9092573221758,"d":"264.91"},{"v":100,"d":"100.00"},{"v":75,"d":"75.00"},{"v":300.00000000000006,"d":"300.00"},1.0925047469952428E+210,{"v":300,"d":"300.00"},{"v":0.12499999999999999,"d":"0.13"},{"v":75,"d":"75.00"},{"v":0.49999999999999994,"d":"0.50"}]
[{"v":0.3,"d":"0.30"},{"v":317.8911087866109,"d":"317.89"},{"v":178.29501080697995,"d":"178.30"},{"v":883.0308577405859,"d":"883.03"},{"v":89.14750540348997,"d":"89.15"},{"v":264.9092573221758,"d":"264.91"},{"v":297.1583513449666,"d":"297.16"},{"v":177.10889121338911,"d":"177.11"},{"v":133.08226448831908,"d":"133.08"},{"v":491.96914225941424,"d":"491.97"},{"v":66.54113224415953,"d":"66.54"},{"v":147.59074267782427,"d":"147.59"},{"v":221.80377414719845,"d":"221.80"},{"v":166.66666666666666,"d":"166.67"},{"v":166.66666666666666,"d":"166.67"},{"v":100,"d":"100.00"},{"v":883.0308577405859,"d":"883.03"},{"v":30,"d":"30.00"},{"v":264.9092573221758,"d":"264.91"},{"v":100,"d":"100.00"},{"v":491.96914225941424,"d":"491.97"},{"v":30,"d":"30.00"},{"v":317.8911087866109,"d":"317.89"},{"v":100,"d":"100.00"},{"v":90,"d":"90.00"},{"v":300.00000000000006,"d":"300.00"},2.6075776769755335E+231,{"v":300,"d":"300.00"},{"v":0.14999999999999997,"d":"0.15"},{"v":90,"d":"90.00"},{"v":0.49999999999999994,"d":"0.50"}]
[0.35,{"v":370.8729602510461,"d":"370.87"},{"v":192.58062214331068,"d":"192.58"},{"v":883.0308577405859,"d":"883.03"},{"v":104.00542297073831,"d":"104.01"},{"v":309.06080020920507,"d":"309.06"},{"v":297.1583513449666,"d":"297.16"},{"v":206.627039748954,"d":"206.63"},{"v":143.74527461762142,"d":"143.75"},{"v":491.96914225941424,"d":"491.97"},{"v":77.63132095151946,"d":"77.63"},{"v":172.189199790795,"d":"172.19"},{"v":221.80377414719845,"d":"221.80"},{"v":154.30334996209191,"d":"154.30"},{"v":154.30334996209191,"d":"154.30"},{"v":100,"d":"100.00"},{"v":883.0308577405859,"d":"883.03"},{"v":35,"d":"35.00"},{"v":309.06080020920507,"d":"309.06"},{"v":100,"d":"100.00"},{"v":491.96914225941424,"d":"491.97"},{"v":35,"d":"35.00"},{"v":370.8729602510461,"d":"370.87"},{"v":100,"d":"100.00"},{"v":105,"d":"105.00"},{"v":300.00000000000006,"d":"300.00"},3.720536200524831E+251,{"v":300,"d":"300.00"},{"v":0.17499999999999996,"d":"0.18"},{"v":105,"d":"105.00"},{"v":0.49999999999999994,"d":"0.50"}]
[{"v":0.4,"d":"0.40"},{"v":423.8548117154813,"d":"423.85"},{"v":205.8773449691542,"d":"205.88"},{"v":883.0308577405859,"d":"883.03"},{"v":118.86334053798664,"d":"118.86"},{"v":353.2123430962344,"d":"353.21"},{"v":297.1583513449666,"d":"297.16"},{"v":236.14518828451884,"d":"236.15"},{"v":153.67016245339198,"d":"153.67"},{"v":491.96914225941424,"d":"491.97"},{"v":88.72150965887938,"d":"88.72"},{"v":196.7876569037657,"d":"196.79"},{"v":221.80377414719845,"d":"221.80"},{"v":144.33756729740642,"d":"144.34"},{"v":144.33756729740642,"d":"144.34"},{"v":100,"d":"100.00"},{"v":883.0308577405859,"d":"883.03"},{"v":40,"d":"40.00"},{"v":353.2123430962344,"d":"353.21"},{"v":100,"d":"100.00"},{"v":491.96914225941424,"d":"491.97"},{"v":40,"d":"40.00"},{"v":423.8548117154813,"d":"423.85"},{"v":100,"d":"100.00"},{"v":120,"d":"120.00"},{"v":300.00000000000006,"d":"300.00"},6.752888039557288e+270,{"v":300,"d":"300.00"},{"v":0.19999999999999998,"d":"0.20"},{"v":120,"d":"120.00"},{"v":0.49999999999999994,"d":"0.50"}]
[0.45,{"v":476.8366631799164,"d":"476.84"},{"v":218.36590008055663,"d":"218.37"},{"v":883.0308577405859,"d":"883.03"},{"v":133.72125810523497,"d":"133.72"},{"v":397.3638859832637,"d":"397.36"},{"v":297.1583513449666,"d":"297.16"},{"v":265.66333682008366,"d":"265.66"},{"v":162.99182090524778,"d":"162.99"},{"v":491.96914225941424,"d":"491.97"},{"v":99.81169836623931,"d":"99.81"},{"v":221.3861140167364,"d":"221.39"},{"v":221.80377414719845,"d":"221.80"},{"v":136.0827634879543,"d":"136.08"},{"v":136.08276348795434,"d":"136.08"},{"v":100,"d":"100.00"},{"v":883.0308577405859,"d":"883.03"},{"v":45,"d":"45.00"},{"v":397.3638859832637,"d":"397.36"},{"v":100,"d":"100.00"},{"v":491.96914225941424,"d":"491.97"},{"v":45,"d":"45.00"},{"v":476.83666317991646,"d":"476.84"},{"v":100,"d":"100.00"},{"v":135,"d":"135.00"},{"v":300.00000000000006,"d":"300.00"},2.537646426037462e+289,{"v":300,"d":"300.00"},{"v":0.22499999999999998,"d":"0.23"},{"v":135,"d":"135.00"},{"v":0.49999999999999994,"d":"0.50"}]
[{"v":0.5,"d":"0.50"},{"v":529.8185146443516,"d":"529.82"},{"v":230.17786918910159,"d":"230.18"},{"v":883.0308577405859,"d":"883.03"},{"v":148.5791756724833,"d":"148.58"},{"v":441.51542887029296,"d":"441.52"},{"v":297.1583513449666,"d":"297.16"},{"v":295.18148535564853,"d":"295.18"},{"v":171.80846467961015,"d":"171.81"},{"v":491.96914225941424,"d":"491.97"},{"v":110.90188707359923,"d":"110.90"},{"v":245.98457112970712,"d":"245.98"},{"v":221.80377414719845,"d":"221.80"},{"v":129.09944487358055,"d":"129.10"},{"v":129.09944487358058,"d":"129.10"},{"v":100,"d":"100.00"},{"v":883.0308577405859,"d":"883.03"},{"v":50,"d":"50.00"},{"v":441.51542887029296,"d":"441.52"},{"v":100,"d":"100.00"},{"v":491.96914225941424,"d":"491.97"},{"v":50,"d":"50.00"},{"v":529.8185146443516,"d":"529.82"},{"v":100,"d":"100.00"},{"v":150,"d":"150.00"},{"v":300.00000000000006,"d":"300.00"},2.753401116478587e+307,{"v":300,"d":"300.00"},{"v":0.24999999999999997,"d":"0.25"},{"v":150,"d":"150.00"},{"v":0.49999999999999994,"d":"0.50"}]
[0.55,{"v":582.8003661087868,"d":"582.80"},{"v":241.41258585848146,"d":"241.41"},{"v":883.0308577405859,"d":"883.03"},{"v":163.43709323973164,"d":"163.44"},{"v":485.6669717573223,"d":"485.67"},{"v":297.1583513449666,"d":"297.16"},{"v":324.6996338912134,"d":"324.70"},{"v":180.1942379465041,"d":"180.19"},{"v":491.96914225941424,"d":"491.97"},{"v":121.99207578095915,"d":"121.99"},{"v":270.58302824267787,"d":"270.58"},{"v":221.80377414719845,"d":"221.80"},{"v":123.09149097933272,"d":"123.09"},{"v":123.09149097933272,"d":"123.09"},{"v":100,"d":"100.00"},{"v":883.0308577405859,"d":"883.03"},{"v":55.00000000000001,"d":"55.00"},{"v":485.6669717573223,"d":"485.67"},{"v":100,"d":"100.00"},{"v":491.96914225941424,"d":"491.97"},{"v":55.00000000000001,"d":"55.00"},{"v":582.8003661087868,"d":"582.80"},{"v":100,"d":"100.00"},{"v":165,"d":"165.00"},{"v":300.00000000000006,"d":"300.00"},{"$error":"#NUM!"},{"v":300,"d":"300.00"},{"v":0.27499999999999997,"d":"0.28"},{"v":165,"d":"165.00"},{"v":0.49999999999999994,"d":"0.50"}]
[{"v":0.6,"d":"0.60"},{"v":635.7822175732218,"d":"635.78"},{"v":252.14722238668858,"d":"252.15"},{"v":883.0308577405859,"d":"883.03"},{"v":178.29501080697995,"d":"178.30"},{"v":529.8185146443516,"d":"529.82"},{"v":297.1583513449666,"d":"297.16"},{"v":354.21778242677823,"d":"354.22"},{"v":188.20674335070413,"d":"188.21"},{"v":491.96914225941424,"d":"491.97"},{"v":133.08226448831905,"d":"133.08"},{"v":295.18148535564853,"d":"295.18"},{"v":221.80377414719845,"d":"221.80"},{"v":117.85113019775791,"d":"117.85"},{"v":117.85113019775794,"d":"117.85"},{"v":100,"d":"100.00"},{"v":883.0308577405859,"d":"883.03"},{"v":60,"d":"60.00"},{"v":529.8185146443516,"d":"529.82"},{"v":100,"d":"100.00"},{"v":491.96914225941424,"d":"491.97"},{"v":60,"d":"60.00"},{"v":635.7822175732218,"d":"635.78"},{"v":100,"d":"100.00"},{"v":180,"d":"180.00"},{"v":300.00000000000006,"d":"300.00"},{"$error":"#NUM!"},{"v":300,"d":"300.00"},{"v":0.29999999999999993,"d":"0.30"},{"v":180,"d":"180.00"},{"v":0.49999999999999994,"d":"0.50"}]
[0.65,{"v":688.7640690376571,"d":"688.76"},{"v":262.4431498510977,"d":"262.44"},{"v":883.0308577405859,"d":"883.03"},{"v":193.1529283742283,"d":"193.15"},{"v":573.9700575313809,"d":"573.97"},{"v":297.1583513449666,"d":"297.16"},{"v":383.7359309623431,"d":"383.74"},{"v":195.89178925170475,"d":"195.89"},{"v":491.96914225941424,"d":"491.97"},{"v":144.172453195679,"d":"144.17"},{"v":319.77994246861925,"d":"319.78"},{"v":221.80377414719845,"d":"221.80"},{"v":113.22770341445955,"d":"113.23"},{"v":113.22770341445958,"d":"113.23"},{"v":100,"d":"100.00"},{"v":883.0308577405859,"d":"883.03"},{"v":65,"d":"65.00"},{"v":573.9700575313809,"d":"573.97"},{"v":100,"d":"100.00"},{"v":491.96914225941424,"d":"491.97"},{"v":65,"d":"65.00"},{"v":688.7640690376571,"d":"688.76"},{"v":100,"d":"100.00"},{"v":195,"d":"195.00"},{"v":300.00000000000006,"d":"300.00"},{"$error":"#NUM!"},{"v":300,"d":"300.00"},{"v":0.32499999999999996,"d":"0.33"},{"v":195,"d":"195.00"},{"v":0.49999999999999994,"d":"0.50"}]
[{"v":0.7,"d":"0.70"},{"v":741.7459205020922,"d":"741.75"},{"v":272.3501276853184,"d":"272.35"},{"v":883.0308577405859,"d":"883.03"},{"v":208.01084594147662,"d":"208.01"},{"v":618.1216004184101,"d":"618.12"},{"v":297.1583513449666,"d":"297.16"},{"v":413.254079497908,"d":"413.25"},{"v":203.28651689128523,"d":"203.29"},{"v":491.96914225941424,"d":"491.97"},{"v":155.2626419030389,"d":"155.26"},{"v":344.37839958159,"d":"344.38"},{"v":221.80377414719845,"d":"221.80"},{"v":109.10894511799617,"d":"109.11"},{"v":109.10894511799619,"d":"109.11"},{"v":100,"d":"100.00"},{"v":883.0308577405859,"d":"883.03"},{"v":70,"d":"70.00"},{"v":618.1216004184101,"d":"618.12"},{"v":100,"d":"100.00"},{"v":491.96914225941424,"d":"491.97"},{"v":70,"d":"70.00"},{"v":741.7459205020922,"d":"741.75"},{"v":100,"d":"100.00"},{"v":210,"d":"210.00"},{"v":300.00000000000006,"d":"300.00"},{"$error":"#NUM!"},{"v":300,"d":"300.00"},{"v":0.3499999999999999,"d":"0.35"},{"v":210,"d":"210.00"},{"v":0.49999999999999994,"d":"0.50"}]
[0.75,{"v":794.7277719665274,"d":"794.73"},{"v":281.90916479719624,"d":"281.91"},{"v":883.0308577405859,"d":"883.03"},{"v":222.86876350872495,"d":"222.87"},{"v":662.2731433054395,"d":"662.27"},{"v":297.1583513449666,"d":"297.16"},{"v":442.7722280334728,"d":"442.77"},{"v":210.42153597801553,"d":"210.42"},{"v":491.96914225941424,"d":"491.97"},{"v":166.35283061039883,"d":"166.35"},{"v":368.9768566945607,"d":"368.98"},{"v":221.80377414719845,"d":"221.80"},{"v":105.40925533894597,"d":"105.41"},{"v":105.40925533894597,"d":"105.41"},{"v":100,"d":"100.00"},{"v":883.0308577405859,"d":"883.03"},{"v":75,"d":"75.00"},{"v":662.2731433054395,"d":"662.27"},{"v":100,"d":"100.00"},{"v":491.96914225941424,"d":"491.97"},{"v":75,"d":"75.00"},{"v":794.7277719665274,"d":"794.73"},{"v":100,"d":"100.00"},{"v":225,"d":"225.00"},{"v":300.00000000000006,"d":"300.00"},{"$error":"#NUM!"},{"v":300,"d":"300.00"},{"v":0.37499999999999994,"d":"0.38"},{"v":225,"d":"225.00"},{"v":0.49999999999999994,"d":"0.50"}]
[{"v":0.8,"d":"0.80"},{"v":847.7096234309626,"d":"847.71"},{"v":291.15453344074217,"d":"291.15"},{"v":883.0308577405859,"d":"883.03"},{"v":237.7266810759733,"d":"237.73"},{"v":706.4246861924688,"d":"706.42"},{"v":297.1583513449666,"d":"297.16"},{"v":472.2903765690377,"d":"472.29"},{"v":217.3224278736637,"d":"217.32"},{"v":491.96914225941424,"d":"491.97"},{"v":177.44301931775877,"d":"177.44"},{"v":393.5753138075314,"d":"393.58"},{"v":221.80377414719845,"d":"221.80"},{"v":102.06207261596575,"d":"102.06"},{"v":102.06207261596576,"d":"102.06"},{"v":100,"d":"100.00"},{"v":883.0308577405859,"d":"883.03"},{"v":80,"d":"80.00"},{"v":706.4246861924688,"d":"706.42"},{"v":100,"d":"100.00"},{"v":491.96914225941424,"d":"491.97"},{"v":80,"d":"80.00"},{"v":847.7096234309626,"d":"847.71"},{"v":100,"d":"100.00"},{"v":240,"d":"240.00"},{"v":300.00000000000006,"d":"300.00"},{"$error":"#NUM!"},{"v":300,"d":"300.00"},{"v":0.39999999999999997,"d":"0.40"},{"v":240,"d":"240.00"},{"v":0.49999999999999994,"d":"0.50"}]
[0.85,{"v":900.6914748953976,"d":"900.69"},{"v":300.11522368840235,"d":"300.12"},{"v":883.0308577405859,"d":"883.03"},{"v":252.5845986432216,"d":"252.58"},{"v":750.576229079498,"d":"750.58"},{"v":297.1583513449666,"d":"297.16"},{"v":501.8085251046025,"d":"501.81"},{"v":224.01083123469778,"d":"224.01"},{"v":491.96914225941424,"d":"491.97"},{"v":188.53320802511868,"d":"188.53"},{"v":418.1737709205021,"d":"418.17"},{"v":221.80377414719845,"d":"221.80"},{"v":99.01475429766742,"d":"99.01"},{"v":99.01475429766741,"d":"99.01"},{"v":100,"d":"100.00"},{"v":883.0308577405859,"d":"883.03"},{"v":85,"d":"85.00"},{"v":750.576229079498,"d":"750.58"},{"v":100,"d":"100.00"},{"v":491.96914225941424,"d":"491.97"},{"v":85,"d":"85.00"},{"v":900.6914748953976,"d":"900.69"},{"v":100,"d":"100.00"},{"v":255,"d":"255.00"},{"v":300.00000000000006,"d":"300.00"},{"$error":"#NUM!"},{"v":300,"d":"300.00"},{"v":0.42499999999999993,"d":"0.43"},{"v":255,"d":"255.00"},{"v":0.49999999999999994,"d":"0.50"}]
[{"v":0.9,"d":"0.90"},{"v":953.6733263598328,"d":"953.67"},{"v":308.8160174537313,"d":"308.82"},{"v":883.0308577405859,"d":"883.03"},{"v":267.44251621046993,"d":"267.44"},{"v":794.7277719665274,"d":"794.73"},{"v":297.1583513449666,"d":"297.16"},{"v":531.3266736401673,"d":"531.33"},{"v":230.50524368008797,"d":"230.51"},{"v":491.96914225941424,"d":"491.97"},{"v":199.62339673247862,"d":"199.62"},{"v":442.7722280334728,"d":"442.77"},{"v":221.80377414719845,"d":"221.80"},{"v":96.22504486493762,"d":"96.23"},{"v":96.22504486493763,"d":"96.23"},{"v":100,"d":"100.00"},{"v":883.0308577405859,"d":"883.03"},{"v":90,"d":"90.00"},{"v":794.7277719665274,"d":"794.73"},{"v":100,"d":"100.00"},{"v":491.96914225941424,"d":"491.97"},{"v":90,"d":"90.00"},{"v":953.6733263598329,"d":"953.67"},{"v":100,"d":"100.00"},{"v":270,"d":"270.00"},{"v":300.00000000000006,"d":"300.00"},{"$error":"#NUM!"},{"v":300,"d":"300.00"},{"v":0.44999999999999996,"d":"0.45"},{"v":270,"d":"270.00"},{"v":0.49999999999999994,"d":"0.50"}]
[0.95,{"v":1006.6551778242679,"d":"1,006.66"},{"v":317.2782970554822,"d":"317.28"},{"v":883.0308577405859,"d":"883.03"},{"v":282.30043377771824,"d":"282.30"},{"v":838.8793148535566,"d":"838.88"},{"v":297.1583513449666,"d":"297.16"},{"v":560.8448221757322,"d":"560.84"},{"v":236.82162531655177,"d":"236.82"},{"v":491.96914225941424,"d":"491.97"},{"v":210.7135854398385,"d":"210.71"},{"v":467.3706851464435,"d":"467.37"},{"v":221.80377414719845,"d":"221.80"},{"v":93.6585811581694,"d":"93.66"},{"v":93.6585811581694,"d":"93.66"},{"v":100,"d":"100.00"},{"v":883.0308577405859,"d":"883.03"},{"v":95,"d":"95.00"},{"v":838.8793148535566,"d":"838.88"},{"v":100,"d":"100.00"},{"v":491.96914225941424,"d":"491.97"},{"v":95,"d":"95.00"},{"v":1006.655177824268,"d":"1,006.66"},{"v":100,"d":"100.00"},{"v":285,"d":"285.00"},{"v":300.00000000000006,"d":"300.00"},{"$error":"#NUM!"},{"v":300,"d":"300.00"},{"v":0.4749999999999999,"d":"0.48"},{"v":285,"d":"285.00"},{"v":0.49999999999999994,"d":"0.50"}]
[{"v":1,"d":"1.00"},{"v":1059.6370292887032,"d":"1,059.64"},{"v":325.5206643653676,"d":"325.52"},{"v":883.0308577405859,"d":"883.03"},{"v":297.1583513449666,"d":"297.16"},{"v":883.0308577405859,"d":"883.03"},{"v":297.1583513449666,"d":"297.16"},{"v":590.3629707112971,"d":"590.36"},{"v":242.97386088040355,"d":"242.97"},{"v":491.96914225941424,"d":"491.97"},{"v":221.80377414719845,"d":"221.80"},{"v":491.96914225941424,"d":"491.97"},{"v":221.80377414719845,"d":"221.80"},{"v":91.28709291752767,"d":"91.29"},{"v":91.28709291752769,"d":"91.29"},{"v":100,"d":"100.00"},{"v":883.0308577405859,"d":"883.03"},{"v":100,"d":"100.00"},{"v":883.0308577405859,"d":"883.03"},{"v":100,"d":"100.00"},{"v":491.96914225941424,"d":"491.97"},{"v":100,"d":"100.00"},{"v":1059.6370292887032,"d":"1,059.64"},{"v":100,"d":"100.00"},{"$f":"$N$31*A284","v":{"v":300,"d":"300.00"}},{"v":300.00000000000006,"d":"300.00"},{"$error":"#NUM!"},{"v":300,"d":"300.00"},{"v":0.49999999999999994,"d":"0.50"},{"v":300,"d":"300.00"},{"v":0.49999999999999994,"d":"0.50"}]
[]
[]
[null,"MERCADO DE FONDOS PRESTABLES"]
["Unidades","r","S Inicial","I Inicial","r","S Final","I Final","r line1,1","s line1,1","r line1,1","s line1,1","r line1,2","s line1,2","r line1,2","s line1,2","Unidades"]
[0,{"$f":"A289*$U$179","v":{"v":0,"d":"0.00"}},{"$f":"$S$179+(B289*$T$179)","v":{"v":-25,"d":"-25.00"}},{"$f":"$S$182+($T$182*B289)","v":{"v":280000,"d":"280,000.00"}},{"$f":"A289*$U$179","v":{"v":0,"d":"0.00"}},{"$f":"$S$179+($T$179*E289)","v":{"v":-25,"d":"-25.00"}},{"$f":"$S$182+(E289*$T$182)","v":{"v":280000,"d":"280,000.00"}},{"$f":"$O$179","v":{"v":11.71652719665272,"d":"11.72"}},{"$f":"$L$179*P289","v":{"v":0,"d":"0.00"}},{"$f":"$O$179*P289","v":{"v":0,"d":"0.00"}},{"$f":"$L$179","v":{"v":98393.82845188284,"d":"98,393.83"}},{"$f":"$U$179","v":{"v":11.71652719665272,"d":"11.72"}},{"$f":"P289*$R$179","v":{"v":0,"d":"0.00"}},{"$f":"$U$179*P289","v":{"v":0,"d":"0.00"}},{"$f":"$R$179","v":{"v":98393.82845188284,"d":"98,393.83"}},0]
[0.099999999999999,{"$f":"A290*$U$179","v":{"v":1.1716527196652604,"d":"1.17"}},{"$f":"$S$179+(B290*$T$179)","v":{"v":9816.882845188187,"d":"9,816.88"}},{"$f":"$S$182+($T$182*B290)","v":{"v":261839.38284518846,"d":"261,839.38"}},{"$f":"A290*$U$179","v":{"v":1.1716527196652604,"d":"1.17"}},{"$f":"$S$179+($T$179*E290)","v":{"v":9816.882845188187,"d":"9,816.88"}},{"$f":"$S$182+(E290*$T$182)","v":{"v":261839.38284518846,"d":"261,839.38"}},{"$f":"$O$179","v":{"v":11.71652719665272,"d":"11.72"}},{"$f":"$L$179*P290","v":{"v":4919.691422594143,"d":"4,919.69"}},{"$f":"$O$179*P290","v":{"v":0.585826359832636,"d":"0.59"}},{"$f":"$L$179","v":{"v":98393.82845188284,"d":"98,393.83"}},{"$f":"$U$179","v":{"v":11.71652719665272,"d":"11.72"}},{"$f":"P290*$R$179","v":{"v":4919.691422594143,"d":"4,919.69"}},{"$f":"$U$179*P290","v":{"v":0.585826359832636,"d":"0.59"}},{"$f":"$R$179","v":{"v":98393.82845188284,"d":"98,393.83"}},0.05]
[0.199999999999999,{"v":2.3433054393305324,"d":"2.34"},{"v":19658.765690376473,"d":"19,658.77"},{"v":243678.76569037675,"d":"243,678.77"},{"v":2.3433054393305324,"d":"2.34"},{"v":19658.765690376473,"d":"19,658.77"},{"v":243678.76569037675,"d":"243,678.77"},{"v":11.71652719665272,"d":"11.72"},{"v":9839.382845188286,"d":"9,839.38"},{"v":1.171652719665272,"d":"1.17"},{"v":98393.82845188284,"d":"98,393.83"},{"v":11.71652719665272,"d":"11.72"},{"v":9839.382845188286,"d":"9,839.38"},{"v":1.171652719665272,"d":"1.17"},{"v":98393.82845188284,"d":"98,393.83"},0.1]
[0.299999999999999,{"v":3.514958158995804,"d":"3.51"},{"v":29500.648535564753,"d":"29,500.65"},{"v":225518.14853556504,"d":"225,518.15"},{"v":3.514958158995804,"d":"3.51"},{"v":29500.648535564753,"d":"29,500.65"},{"v":225518.14853556504,"d":"225,518.15"},{"v":11.71652719665272,"d":"11.72"},{"v":14759.074267782426,"d":"14,759.07"},{"v":1.757479079497908,"d":"1.76"},{"v":98393.82845188284,"d":"98,393.83"},{"v":11.71652719665272,"d":"11.72"},{"v":14759.074267782426,"d":"14,759.07"},{"v":1.757479079497908,"d":"1.76"},{"v":98393.82845188284,"d":"98,393.83"},0.15]
[0.399999999999999,{"v":4.686610878661076,"d":"4.69"},{"v":39342.53138075304,"d":"39,342.53"},{"v":207357.53138075332,"d":"207,357.53"},{"v":4.686610878661076,"d":"4.69"},{"v":39342.53138075304,"d":"39,342.53"},{"v":207357.53138075332,"d":"207,357.53"},{"v":11.71652719665272,"d":"11.72"},{"v":19678.76569037657,"d":"19,678.77"},{"v":2.343305439330544,"d":"2.34"},{"v":98393.82845188284,"d":"98,393.83"},{"v":11.71652719665272,"d":"11.72"},{"v":19678.76569037657,"d":"19,678.77"},{"v":2.343305439330544,"d":"2.34"},{"v":98393.82845188284,"d":"98,393.83"},0.2]
[0.5,{"v":5.85826359832636,"d":"5.86"},{"v":49184.41422594142,"d":"49,184.41"},{"v":189196.9142259414,"d":"189,196.91"},{"v":5.85826359832636,"d":"5.86"},{"v":49184.41422594142,"d":"49,184.41"},{"v":189196.9142259414,"d":"189,196.91"},{"v":11.71652719665272,"d":"11.72"},{"v":24598.45711297071,"d":"24,598.46"},{"v":2.92913179916318,"d":"2.93"},{"v":98393.82845188284,"d":"98,393.83"},{"v":11.71652719665272,"d":"11.72"},{"v":24598.45711297071,"d":"24,598.46"},{"v":2.92913179916318,"d":"2.93"},{"v":98393.82845188284,"d":"98,393.83"},0.25]
[0.6,{"v":7.029916317991632,"d":"7.03"},{"v":59026.29707112971,"d":"59,026.30"},{"v":171036.2970711297,"d":"171,036.30"},{"v":7.029916317991632,"d":"7.03"},{"v":59026.29707112971,"d":"59,026.30"},{"v":171036.2970711297,"d":"171,036.30"},{"v":11.71652719665272,"d":"11.72"},{"v":29518.14853556485,"d":"29,518.15"},{"v":3.514958158995816,"d":"3.51"},{"v":98393.82845188284,"d":"98,393.83"},{"v":11.71652719665272,"d":"11.72"},{"v":29518.14853556485,"d":"29,518.15"},{"v":3.514958158995816,"d":"3.51"},{"v":98393.82845188284,"d":"98,393.83"},0.3]
[0.7,{"v":8.201569037656904,"d":"8.20"},{"v":68868.179916318,"d":"68,868.18"},{"v":152875.67991631798,"d":"152,875.68"},{"v":8.201569037656904,"d":"8.20"},{"v":68868.179916318,"d":"68,868.18"},{"v":152875.67991631798,"d":"152,875.68"},{"v":11.71652719665272,"d":"11.72"},{"v":34437.83995815899,"d":"34,437.84"},{"v":4.100784518828452,"d":"4.10"},{"v":98393.82845188284,"d":"98,393.83"},{"v":11.71652719665272,"d":"11.72"},{"v":34437.83995815899,"d":"34,437.84"},{"v":4.100784518828452,"d":"4.10"},{"v":98393.82845188284,"d":"98,393.83"},0.35]
[0.8,{"v":9.373221757322176,"d":"9.37"},{"v":78710.06276150627,"d":"78,710.06"},{"v":134715.06276150627,"d":"134,715.06"},{"v":9.373221757322176,"d":"9.37"},{"v":78710.06276150627,"d":"78,710.06"},{"v":134715.06276150627,"d":"134,715.06"},{"v":11.71652719665272,"d":"11.72"},{"v":39357.53138075314,"d":"39,357.53"},{"v":4.686610878661088,"d":"4.69"},{"v":98393.82845188284,"d":"98,393.83"},{"v":11.71652719665272,"d":"11.72"},{"v":39357.53138075314,"d":"39,357.53"},{"v":4.686610878661088,"d":"4.69"},{"v":98393.82845188284,"d":"98,393.83"},0.4]
[0.9,{"v":10.544874476987449,"d":"10.54"},{"v":88551.94560669457,"d":"88,551.95"},{"v":116554.44560669456,"d":"116,554.45"},{"v":10.544874476987449,"d":"10.54"},{"v":88551.94560669457,"d":"88,551.95"},{"v":116554.44560669456,"d":"116,554.45"},{"v":11.71652719665272,"d":"11.72"},{"v":44277.22280334728,"d":"44,277.22"},{"v":5.272437238493724,"d":"5.27"},{"v":98393.82845188284,"d":"98,393.83"},{"v":11.71652719665272,"d":"11.72"},{"v":44277.22280334728,"d":"44,277.22"},{"v":5.272437238493724,"d":"5.27"},{"v":98393.82845188284,"d":"98,393.83"},0.45]
[1,{"v":11.71652719665272,"d":"11.72"},{"v":98393.82845188284,"d":"98,393.83"},{"v":98393.82845188284,"d":"98,393.83"},{"v":11.71652719665272,"d":"11.72"},{"v":98393.82845188284,"d":"98,393.83"},{"v":98393.82845188284,"d":"98,393.83"},{"v":11.71652719665272,"d":"11.72"},{"v":49196.91422594142,"d":"49,196.91"},{"v":5.85826359832636,"d":"5.86"},{"v":98393.82845188284,"d":"98,393.83"},{"v":11.71652719665272,"d":"11.72"},{"v":49196.91422594142,"d":"49,196.91"},{"v":5.85826359832636,"d":"5.86"},{"v":98393.82845188284,"d":"98,393.83"},0.5]
[1.1,{"v":12.888179916317993,"d":"12.89"},{"v":108235.71129707115,"d":"108,235.71"},{"v":80233.2112970711,"d":"80,233.21"},{"v":12.888179916317993,"d":"12.89"},{"v":108235.71129707115,"d":"108,235.71"},{"v":80233.2112970711,"d":"80,233.21"},{"v":11.71652719665272,"d":"11.72"},{"v":54116.605648535566,"d":"54,116.61"},{"v":6.4440899581589965,"d":"6.44"},{"v":98393.82845188284,"d":"98,393.83"},{"v":11.71652719665272,"d":"11.72"},{"v":54116.605648535566,"d":"54,116.61"},{"v":6.4440899581589965,"d":"6.44"},{"v":98393.82845188284,"d":"98,393.83"},0.55]
[1.2,{"v":14.059832635983264,"d":"14.06"},{"v":118077.59414225942,"d":"118,077.59"},{"v":62072.59414225939,"d":"62,072.59"},{"v":14.059832635983264,"d":"14.06"},{"v":118077.59414225942,"d":"118,077.59"},{"v":62072.59414225939,"d":"62,072.59"},{"v":11.71652719665272,"d":"11.72"},{"v":59036.2970711297,"d":"59,036.30"},{"v":7.029916317991632,"d":"7.03"},{"v":98393.82845188284,"d":"98,393.83"},{"v":11.71652719665272,"d":"11.72"},{"v":59036.2970711297,"d":"59,036.30"},{"v":7.029916317991632,"d":"7.03"},{"v":98393.82845188284,"d":"98,393.83"},0.6]
[1.3,{"v":15.231485355648536,"d":"15.23"},{"v":127919.4769874477,"d":"127,919.48"},{"v":43911.976987447706,"d":"43,911.98"},{"v":15.231485355648536,"d":"15.23"},{"v":127919.4769874477,"d":"127,919.48"},{"v":43911.976987447706,"d":"43,911.98"},{"v":11.71652719665272,"d":"11.72"},{"v":63955.98849372385,"d":"63,955.99"},{"v":7.615742677824268,"d":"7.62"},{"v":98393.82845188284,"d":"98,393.83"},{"v":11.71652719665272,"d":"11.72"},{"v":63955.98849372385,"d":"63,955.99"},{"v":7.615742677824268,"d":"7.62"},{"v":98393.82845188284,"d":"98,393.83"},0.65]
[1.4,{"v":16.40313807531381,"d":"16.40"},{"v":137761.359832636,"d":"137,761.36"},{"v":25751.359832635964,"d":"25,751.36"},{"v":16.40313807531381,"d":"16.40"},{"v":137761.359832636,"d":"137,761.36"},{"v":25751.359832635964,"d":"25,751.36"},{"v":11.71652719665272,"d":"11.72"},{"v":68875.67991631798,"d":"68,875.68"},{"v":8.201569037656904,"d":"8.20"},{"v":98393.82845188284,"d":"98,393.83"},{"v":11.71652719665272,"d":"11.72"},{"v":68875.67991631798,"d":"68,875.68"},{"v":8.201569037656904,"d":"8.20"},{"v":98393.82845188284,"d":"98,393.83"},0.7]
[1.5,{"v":17.57479079497908,"d":"17.57"},{"v":147603.24267782428,"d":"147,603.24"},{"v":7590.742677824281,"d":"7,590.74"},{"v":17.57479079497908,"d":"17.57"},{"v":147603.24267782428,"d":"147,603.24"},{"v":7590.742677824281,"d":"7,590.74"},{"v":11.71652719665272,"d":"11.72"},{"v":73795.37133891214,"d":"73,795.37"},{"v":8.78739539748954,"d":"8.79"},{"v":98393.82845188284,"d":"98,393.83"},{"v":11.71652719665272,"d":"11.72"},{"v":73795.37133891214,"d":"73,795.37"},{"v":8.78739539748954,"d":"8.79"},{"v":98393.82845188284,"d":"98,393.83"},0.75]
[1.6,{"v":18.74644351464435,"d":"18.75"},{"v":157445.12552301254,"d":"157,445.13"},{"v":-10569.874476987461,"d":"-10,569.87"},{"v":18.74644351464435,"d":"18.75"},{"v":157445.12552301254,"d":"157,445.13"},{"v":-10569.874476987461,"d":"-10,569.87"},{"v":11.71652719665272,"d":"11.72"},{"v":78715.06276150628,"d":"78,715.06"},{"v":9.373221757322176,"d":"9.37"},{"v":98393.82845188284,"d":"98,393.83"},{"v":11.71652719665272,"d":"11.72"},{"v":78715.06276150628,"d":"78,715.06"},{"v":9.373221757322176,"d":"9.37"},{"v":98393.82845188284,"d":"98,393.83"},0.8]
[1.7,{"v":19.918096234309623,"d":"19.92"},{"v":167287.00836820083,"d":"167,287.01"},{"v":-28730.491631799145,"d":"-28,730.49"},{"v":19.918096234309623,"d":"19.92"},{"v":167287.00836820083,"d":"167,287.01"},{"v":-28730.491631799145,"d":"-28,730.49"},{"v":11.71652719665272,"d":"11.72"},{"v":83634.75418410041,"d":"83,634.75"},{"v":9.959048117154811,"d":"9.96"},{"v":98393.82845188284,"d":"98,393.83"},{"v":11.71652719665272,"d":"11.72"},{"v":83634.75418410041,"d":"83,634.75"},{"v":9.959048117154811,"d":"9.96"},{"v":98393.82845188284,"d":"98,393.83"},0.85]
[1.8,{"v":21.089748953974897,"d":"21.09"},{"v":177128.89121338914,"d":"177,128.89"},{"v":-46891.10878661089,"d":"-46,891.11"},{"v":21.089748953974897,"d":"21.09"},{"v":177128.89121338914,"d":"177,128.89"},{"v":-46891.10878661089,"d":"-46,891.11"},{"v":11.71652719665272,"d":"11.72"},{"v":88554.44560669456,"d":"88,554.45"},{"v":10.544874476987449,"d":"10.54"},{"v":98393.82845188284,"d":"98,393.83"},{"v":11.71652719665272,"d":"11.72"},{"v":88554.44560669456,"d":"88,554.45"},{"v":10.544874476987449,"d":"10.54"},{"v":98393.82845188284,"d":"98,393.83"},0.9]
[1.9,{"v":22.26140167364017,"d":"22.26"},{"v":186970.77405857743,"d":"186,970.77"},{"v":-65051.72594142263,"d":"-65,051.73"},{"v":22.26140167364017,"d":"22.26"},{"v":186970.77405857743,"d":"186,970.77"},{"v":-65051.72594142263,"d":"-65,051.73"},{"v":11.71652719665272,"d":"11.72"},{"v":93474.1370292887,"d":"93,474.14"},{"v":11.130700836820084,"d":"11.13"},{"v":98393.82845188284,"d":"98,393.83"},{"v":11.71652719665272,"d":"11.72"},{"v":93474.1370292887,"d":"93,474.14"},{"v":11.130700836820084,"d":"11.13"},{"v":98393.82845188284,"d":"98,393.83"},0.95]
[2,{"v":23.43305439330544,"d":"23.43"},{"v":196812.6569037657,"d":"196,812.66"},{"v":-83212.34309623431,"d":"-83,212.34"},{"v":23.43305439330544,"d":"23.43"},{"v":196812.6569037657,"d":"196,812.66"},{"v":-83212.34309623431,"d":"-83,212.34"},{"v":11.71652719665272,"d":"11.72"},{"v":98393.82845188284,"d":"98,393.83"},{"v":11.71652719665272,"d":"11.72"},{"v":98393.82845188284,"d":"98,393.83"},{"v":11.71652719665272,"d":"11.72"},{"v":98393.82845188284,"d":"98,393.83"},{"v":11.71652719665272,"d":"11.72"},{"v":98393.82845188284,"d":"98,393.83"},1]

{"sheet":"ma_sistema_graficashicks","index":12,"n_rows":44,"n_cols":17,"rows_kept":44,"hidden":true,"merged":[[0,0,0,4],[1,0,1,4],[39,0,39,1],[40,0,40,1],[41,0,41,1],[42,0,42,1],[43,0,43,1]]}
["SISTEMA NEOCLÁSICO BISECTORIAL",{"$nulls":11},"M%","Var. Ak","Var. Ac"]
["Efectos de política económica",{"$nulls":11},{"$f":"mc_oculto!X156","v":0},{"$f":"mc_oculto!Y156","v":0},{"$f":"mc_oculto!Z156","v":0}]
["PRODUCTO",{"$nulls":11},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Y","Md","V",{"$nulls":9},"Var. alfa","Var. Beta","W%","S"]
[{"$f":"mc_oculto!L158","v":{"v":275000,"d":"275,000.00"}},{"v":55000,"d":"55,000.0"},{"v":5,"d":"5.00"},{"$nulls":9},{"$f":"mc_oculto!AA156","v":0},{"$f":"mc_oculto!AB156","v":0},{"$f":"mc_oculto!AC156","v":{"v":100,"d":"100.00"}},{"$f":"mc_oculto!AD156","v":{"v":-25,"d":"-25.00"}}]
["INGRESO",{"$nulls":11},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
["Y","I","C"]
[{"$f":"mc_oculto!L161","v":{"v":275000,"d":"275,000.00"}},{"$f":"mc_oculto!M161","v":{"v":98393.82845188284,"d":"98,393.8"}},{"$f":"mc_oculto!N161","v":{"v":176606.17154811716,"d":"176,606.2"}}]
["FUNCIÓN DE PRODUCCIÓN (BIENES DE CAPITAL)",{"$nulls":12},"ORIGINAL","CHOQUE","VAR ABS","VAR REL"]
["k","Ak","Nk","a",{"$nulls":8},"Y",{"$f":"mc_oculto!Y165","v":{"v":275000,"d":"275,000.0"}},{"$f":"mc_oculto!Z165","v":{"v":275000,"d":"275,000.0"}},{"$f":"mc_oculto!AA165","v":0},{"$f":"mc_oculto!AB165","v":{"v":0,"d":"0%"}}]
[{"$f":"mc_oculto!L164","v":{"v":221.80377414719845,"d":"221.80"}},{"v":10,"d":"10.00"},{"$f":"mc_oculto!N164","v":{"v":491.96914225941424,"d":"491.97"}},{"v":0.5,"d":"0.50"},{"$nulls":8},"M",{"$f":"mc_oculto!Y166","v":{"v":55000,"d":"55,000.0"}},{"$f":"mc_oculto!Z166","v":{"v":55000,"d":"55,000.0"}},{"$f":"mc_oculto!AA166","v":0},{"$f":"mc_oculto!AB166","v":{"v":0,"d":"0%"}}]
["FUNCIÓN DE PRODUCCIÓN (BIENES DE CONSUMO)",{"$nulls":11},"C",{"$f":"mc_oculto!Y167","v":{"v":176606.17154811716,"d":"176,606.2"}},{"$f":"mc_oculto!Z167","v":{"v":176606.17154811716,"d":"176,606.2"}},{"$f":"mc_oculto!AA167","v":0},{"$f":"mc_oculto!AB167","v":{"v":0,"d":"0%"}}]
["c","Ac","Ns","b",{"$nulls":8},"I",{"$f":"mc_oculto!Y168","v":{"v":98393.82845188284,"d":"98,393.8"}},{"$f":"mc_oculto!Z168","v":{"v":98393.82845188284,"d":"98,393.8"}},{"$f":"mc_oculto!AA168","v":0},{"$f":"mc_oculto!AB168","v":{"v":0,"d":"0%"}}]
[{"$f":"mc_oculto!L167","v":{"v":297.1583513449666,"d":"297.16"}},{"v":10,"d":"10.00"},{"$f":"+A20","v":{"v":883.0308577405859,"d":"883.03"}},{"v":0.5,"d":"0.50"},{"$nulls":8},"S",{"$f":"mc_oculto!Y169","v":{"v":98393.82845188284,"d":"98,393.8"}},{"$f":"mc_oculto!Z169","v":{"v":98393.82845188284,"d":"98,393.8"}},{"$f":"mc_oculto!AA169","v":0},{"$f":"mc_oculto!AB169","v":{"v":0,"d":"0%"}}]
["FUNCIÓN DEMANDA DE TRABAJO (BIENES DE CAPITAL)",{"$nulls":11},"k",{"$f":"mc_oculto!Y170","v":{"v":221.80377414719845,"d":"221.8"}},{"$f":"mc_oculto!Z170","v":{"v":221.80377414719845,"d":"221.8"}},{"$f":"mc_oculto!AA170","v":0},{"$f":"mc_oculto!AB170","v":{"v":0,"d":"0%"}}]
["Nk","a","W","Ak","Pk",{"$nulls":7},"c",{"$f":"mc_oculto!Y171","v":{"v":297.1583513449666,"d":"297.2"}},{"$f":"mc_oculto!Z171","v":{"v":297.1583513449666,"d":"297.2"}},{"$f":"mc_oculto!AA171","v":0},{"$f":"mc_oculto!AB171","v":{"v":0,"d":"0%"}}]
[{"$f":"mc_oculto!L173","v":{"v":491.96914225941424,"d":"492.0"}},{"$f":"mc_oculto!M173","v":0.5},{"$f":"mc_oculto!N173","v":{"v":100,"d":"100.00"}},{"$f":"mc_oculto!O173","v":{"v":10,"d":"10.0"}},{"$f":"mc_oculto!P173","v":{"v":443.6075482943969,"d":"443.6"}},{"$nulls":7},"r",{"$f":"mc_oculto!Y172","v":{"v":11.71652719665272,"d":"11.7"}},{"$f":"mc_oculto!Z172","v":{"v":11.71652719665272,"d":"11.7"}},{"$f":"mc_oculto!AA172","v":0},{"$f":"mc_oculto!AB172","v":{"v":0,"d":"0%"}}]
["FUNCIÓN DEMANDA DE TRABAJO (BIENES DE CONSUMO)",{"$nulls":11},"Nk",{"$f":"mc_oculto!Y173","v":{"v":491.96914225941424,"d":"492.0"}},{"$f":"mc_oculto!Z173","v":{"v":491.96914225941424,"d":"492.0"}},{"$f":"mc_oculto!AA173","v":0},{"$f":"mc_oculto!AB173","v":{"v":0,"d":"0%"}}]
["Nc","b","W","Ac","Pc",{"$nulls":7},"Nc",{"$f":"mc_oculto!Y174","v":{"v":883.0308577405859,"d":"883.0"}},{"$f":"mc_oculto!Z174","v":{"v":883.0308577405859,"d":"883.0"}},{"$f":"mc_oculto!AA174","v":0},{"$f":"mc_oculto!AB174","v":{"v":0,"d":"0%"}}]
[{"$f":"mc_oculto!L176","v":{"v":883.0308577405859,"d":"883.0"}},{"$f":"mc_oculto!M176","v":0.5},{"$f":"mc_oculto!N176","v":{"v":100,"d":"100.00"}},{"$f":"mc_oculto!O176","v":{"v":10,"d":"10.0"}},{"$f":"mc_oculto!P176","v":{"v":594.3167026899331,"d":"594.3"}},{"$nulls":7},"N",{"$f":"mc_oculto!Y175","v":{"v":1375.0000000000002,"d":"1,375.0"}},{"$f":"mc_oculto!Z175","v":{"v":1375.0000000000002,"d":"1,375.0"}},{"$f":"mc_oculto!AA175","v":0},{"$f":"mc_oculto!AB175","v":{"v":0,"d":"0%"}}]
["FUNCIÓN AHORRO PRIVADO",{"$nulls":11},"Pk",{"$f":"mc_oculto!Y176","v":{"v":443.6075482943969,"d":"443.6"}},{"$f":"mc_oculto!Z176","v":{"v":443.6075482943969,"d":"443.6"}},{"$f":"mc_oculto!AA176","v":0},{"$f":"mc_oculto!AB176","v":{"v":0,"d":"0%"}}]
["S","s0","s1","r",{"$nulls":8},"Pc",{"$f":"mc_oculto!Y177","v":{"v":594.3167026899331,"d":"594.3"}},{"$f":"mc_oculto!Z177","v":{"v":594.3167026899331,"d":"594.3"}},{"$f":"mc_oculto!AA177","v":0},{"$f":"mc_oculto!AB177","v":{"v":0,"d":"0%"}}]
[{"$f":"mc_oculto!L179","v":{"v":98393.82845188284,"d":"98,393.8"}},{"v":-25,"d":"(25.0)"},{"v":8400,"d":"8,400.0"},{"$f":"(B26-B23)/(C23-C26)","v":{"v":11.71652719665272,"d":"11.72"}},{"$nulls":8},"W",{"$f":"mc_oculto!Y178","v":{"v":100,"d":"100.0"}},{"$f":"mc_oculto!Z178","v":{"v":100,"d":"100.0"}},{"$f":"mc_oculto!AA178","v":0},{"$f":"mc_oculto!AB178","v":{"v":0,"d":"0%"}}]
["FUNCIÓN INVERSIÓN PRIVADA"]
["I","i0","-i1","r",{"$nulls":8},"Y","Pk","K","Pc","c"]
[{"$f":"mc_oculto!L182","v":{"v":98393.82845188284,"d":"98,393.8"}},{"v":280000,"d":"280,000.0"},{"v":-15500,"d":"(15,500.0)"},{"$f":"mc_oculto!O182","v":{"v":11.71652719665272,"d":"11.7"}},{"$nulls":8},{"$f":"mc_oculto!R194","v":{"v":275000,"d":"275,000.00"}},{"$f":"mc_oculto!S194","v":{"v":443.6075482943969,"d":"443.6"}},{"$f":"mc_oculto!T194","v":{"v":221.80377414719845,"d":"221.80"}},{"$f":"mc_oculto!U194","v":{"v":594.3167026899331,"d":"594.32"}},{"$f":"mc_oculto!V194","v":{"v":297.1583513449666,"d":"297.16"}}]
["PRECIO DE CAPITAL"]
["Pk","w","a","I","Ak"]
[{"$f":"mc_oculto!L185","v":{"v":443.6075482943969,"d":"443.61"}},{"$f":"mc_oculto!M185","v":{"v":100,"d":"100.00"}},{"$f":"mc_oculto!N185","v":{"v":0.5,"d":"0.50"}},{"$f":"mc_oculto!O185","v":{"v":98393.82845188284,"d":"98,393.8"}},{"$f":"mc_oculto!P185","v":{"v":10,"d":"10.00"}}]
["PRECIO DE CONSUMO"]
["Pc","w","b","C","Ac"]
[{"$f":"mc_oculto!L188","v":{"v":594.3167026899331,"d":"594.32"}},{"$f":"mc_oculto!M188","v":{"v":100,"d":"100.00"}},{"$f":"mc_oculto!N188","v":{"v":0.5,"d":"0.50"}},{"$f":"mc_oculto!O188","v":{"v":176606.17154811716,"d":"176,606.2"}},{"$f":"mc_oculto!P188","v":{"v":10,"d":"10.00"}}]
["SALARIO"]
["w"]
[{"v":100,"d":"100.00"}]
["PRODUCTO"]
["Y","Pk","K","Pc","c"]
[{"$f":"mc_oculto!L194","v":{"v":275000,"d":"275,000.00"}},{"$f":"mc_oculto!M194","v":{"v":443.6075482943969,"d":"443.6"}},{"$f":"mc_oculto!N194","v":{"v":221.80377414719845,"d":"221.80"}},{"$f":"mc_oculto!O194","v":{"v":594.3167026899331,"d":"594.32"}},{"$f":"mc_oculto!P194","v":{"v":297.1583513449666,"d":"297.16"}}]
[]
["Títulos"]
["Resultados"]
["Insertar Datos"]
["Equilibrio"]
["Política económica"]