{"text_format":"3","workbook":"xlsx","n_sheets":9,"sheets":["Inicio IS-LM","IS_LM_CERRADA_G_PR","curva BP","Oculto IS-LM","IS_LM_Cerrada_G_PF","IS_LM_BP_Fijo","IS_LM_BP_FLEXIBLE","curva IS","curva LM"],"not_rendered":{"charts":7,"images":8,"macros":1,"defined_names":5},"read":"whole","date_system":"1900"}

{"sheet":"Inicio IS-LM","index":0,"n_rows":33,"n_cols":11,"rows_kept":33,"merged":[[24,0,24,2],[32,10,32,11]]}
{"$rows_empty":24}
["    Descargue la versión Kindle"]
{"$rows_empty":7}
[{"$nulls":10},"Miguel Cervantes Jiménez"]

{"sheet":"IS_LM_CERRADA_G_PR","index":1,"n_rows":52,"n_cols":13,"rows_kept":52,"hidden":true,"merged":[[0,0,0,13],[1,0,1,13],[16,9,16,12],[47,1,47,2],[48,1,48,2],[49,1,49,2],[50,1,50,2],[51,1,51,2]]}
["SISTEMA IS-LM"]
["Economía cerrada, con gobierno y precios rígidos"]
[null,"DEMANDA AGREGADA"]
[null,"Y","C","I","G",{"$nulls":3},"VARIABLES","ORIGINAL","CHOQUE","VAR ABS","VAR REL"]
[null,{"$f":"'Oculto IS-LM'!A27","v":{"v":5000.3187250996025,"d":"5,000"}},{"$f":"'Oculto IS-LM'!B27","v":{"v":3800.2549800796824,"d":"3,800"}},{"$f":"'Oculto IS-LM'!C27","v":{"v":700.0637450199201,"d":"700"}},{"$f":"'Oculto IS-LM'!D27","v":500},{"$nulls":3},"Y",{"$f":"'Oculto IS-LM'!N58","v":{"v":5000.3187250996025,"d":"5,000.3"}},{"$f":"'Oculto IS-LM'!O58","v":{"v":5000.3187250996025,"d":"5,000.3"}},{"$f":"K5-J5","v":0},{"$f":"'Oculto IS-LM'!Q58","v":{"v":0,"d":"0%"}}]
[null,null,{"$f":"C5/$B$5","v":{"v":0.7600025496382702,"d":"76%"}},{"$f":"D5/$B$5","v":{"v":0.14000382445740506,"d":"14%"}},{"$f":"E5/$B$5","v":{"v":0.09999362590432481,"d":"10%"}},{"$nulls":3},"r",{"$f":"'Oculto IS-LM'!N59","v":{"v":10.318725099601597,"d":"10.3"}},{"$f":"'Oculto IS-LM'!O59","v":{"v":10.318725099601597,"d":"10.3"}},{"$f":"'Oculto IS-LM'!P59","v":0},{"$f":"'Oculto IS-LM'!Q59","v":{"v":0,"d":"0%"}}]
[{"$nulls":8},"C",{"$f":"'Oculto IS-LM'!N60","v":{"v":3800.2549800796824,"d":"3,800.3"}},{"$f":"'Oculto IS-LM'!O60","v":{"v":3800.2549800796824,"d":"3,800.3"}},{"$f":"'Oculto IS-LM'!P60","v":0},{"$f":"'Oculto IS-LM'!Q60","v":{"v":0,"d":"0%"}}]
[null,"FUNCIÓN CONSUMO",{"$nulls":6},"S",{"$f":"'Oculto IS-LM'!N61","v":{"v":700.0637450199202,"d":"700.1"}},{"$f":"'Oculto IS-LM'!O61","v":{"v":700.0637450199202,"d":"700.1"}},{"$f":"'Oculto IS-LM'!P61","v":0},{"$f":"'Oculto IS-LM'!Q61","v":{"v":0,"d":"0%"}}]
[null,"C","b0","b1","T0",{"$nulls":3},"I",{"$f":"'Oculto IS-LM'!N62","v":{"v":700.0637450199201,"d":"700.1"}},{"$f":"'Oculto IS-LM'!O62","v":{"v":700.0637450199201,"d":"700.1"}},{"$f":"'Oculto IS-LM'!P62","v":0},{"$f":"'Oculto IS-LM'!Q62","v":{"v":0,"d":"0%"}}]
[null,{"$f":"'Oculto IS-LM'!A30","v":{"v":3800.2549800796824,"d":"3,800"}},200,{"v":0.8,"d":"0.80"},500,{"$nulls":3},"G",{"$f":"'Oculto IS-LM'!N63","v":{"v":500,"d":"500.0"}},{"$f":"'Oculto IS-LM'!O63","v":{"v":500,"d":"500.0"}},{"$f":"'Oculto IS-LM'!P63","v":0},{"$f":"'Oculto IS-LM'!Q63","v":{"v":0,"d":"0%"}}]
[null,null,"Inserte los datos correspondientes",{"$nulls":5},"T",{"$f":"'Oculto IS-LM'!N64","v":{"v":500,"d":"500.0"}},{"$f":"'Oculto IS-LM'!O64","v":{"v":500,"d":"500.0"}},{"$f":"'Oculto IS-LM'!P64","v":0},{"$f":"'Oculto IS-LM'!Q64","v":{"v":0,"d":"0%"}}]
[null,"FUNCIÓN AHORRO",{"$nulls":6},"DP",{"$f":"'Oculto IS-LM'!N65","v":0},{"$f":"'Oculto IS-LM'!O65","v":0},{"$f":"'Oculto IS-LM'!P65","v":0},{"$f":"'Oculto IS-LM'!Q65","v":{"v":0,"d":"0.0%"}}]
[null,"S","-b0","1-b1","T0",{"$nulls":3},"Ms",{"$f":"'Oculto IS-LM'!N66","v":{"v":1200,"d":"1,200.0"}},{"$f":"'Oculto IS-LM'!O66","v":{"v":1200,"d":"1,200.0"}},{"$f":"'Oculto IS-LM'!P66","v":0},{"$f":"'Oculto IS-LM'!Q66","v":{"v":0,"d":"0%"}}]
[null,{"$f":"'Oculto IS-LM'!A33","v":{"v":700.0637450199202,"d":"700"}},{"$f":"'Oculto IS-LM'!B33","v":{"v":-200,"d":"(200)"}},{"$f":"'Oculto IS-LM'!C33","v":{"v":0.19999999999999996,"d":"0.20"}},{"$f":"'Oculto IS-LM'!D33","v":500},{"$nulls":3},"Md",{"$f":"'Oculto IS-LM'!N67","v":{"v":1200,"d":"1,200.0"}},{"$f":"'Oculto IS-LM'!O67","v":{"v":1200,"d":"1,200.0"}},{"$f":"'Oculto IS-LM'!P67","v":0},{"$f":"'Oculto IS-LM'!Q67","v":{"v":0,"d":"0%"}}]
[{"$nulls":8},"Pendiente IS",{"$f":"'Oculto IS-LM'!N69","v":{"v":-0.003999999999999999,"d":"-0.00400"}},{"$f":"'Oculto IS-LM'!O69","v":{"v":-0.003999999999999999,"d":"-0.00400"}},{"$f":"'Oculto IS-LM'!P69","v":0},{"$f":"'Oculto IS-LM'!Q69","v":{"v":0,"d":"0%"}}]
[null,"FUNCIÓN INVERSIÓN",{"$nulls":6},"Pendiente LM",{"$f":"'Oculto IS-LM'!N71","v":{"v":3.968253968253968E-3,"d":"0.00397"}},{"$f":"'Oculto IS-LM'!O71","v":{"v":3.968253968253968E-3,"d":"0.00397"}},{"$f":"'Oculto IS-LM'!P71","v":0},{"$f":"'Oculto IS-LM'!Q71","v":{"v":0,"d":"0%"}}]
[null,"I","i0","i1",{"$nulls":5},"Esta seccion muestra los efectos de la Política Económica"]
[null,{"$f":"'Oculto IS-LM'!A36","v":{"v":700.0637450199201,"d":"700"}},{"v":1216,"d":"1,216"},{"v":-50,"d":"(50)"}]
[]
[null,"GASTO DE GOBIERNO",null,null,"Déficit Público"]
[null,"G","G0",null,"T0-G0"]
[null,{"$f":"'Oculto IS-LM'!A39","v":500},500,null,{"$f":"'Oculto IS-LM'!D39","v":0}]
[]
[null,"FUNCIÓN DEMANDA DE DINERO"]
[null,"Md","m0","m1","m2"]
[null,{"$f":"'Oculto IS-LM'!A42","v":{"v":1200,"d":"1,200"}},600,0.25,{"v":-63,"d":"(63)"}]
[]
[null,"OFERTA DE DINERO"]
[null,"Ms","Ms"]
[null,{"$f":"'Oculto IS-LM'!A45","v":{"v":1200,"d":"1200.0"}},{"v":1200,"d":"1200.0"}]
[]
[null,"VALORES DE EQUILIBRIO INICIAL"]
[null,"Y","rn","Pend. IS","Pend. LM"]
[null,{"$f":"'Oculto IS-LM'!A48","v":{"v":5000.3187250996025,"d":"5,000"}},{"$f":"'Oculto IS-LM'!B48","v":{"v":10.318725099601597,"d":"10.3"}},{"$f":"'Oculto IS-LM'!D48","v":{"v":-0.003999999999999999,"d":"-0.004"}},{"$f":"'Oculto IS-LM'!E48","v":{"v":3.968253968253968E-3,"d":"0.004"}}]
[]
[null,"POLÍTICA ECONÓMICA"]
[null,"MONETARIA","FISCAL",null,"EXOGENO"]
[null,"Ms","T1","G1","b0","i0"]
[null,{"$f":"'Oculto IS-LM'!A53","v":{"v":1200,"d":"1,200"}},{"$f":"'Oculto IS-LM'!B53","v":500},{"$f":"'Oculto IS-LM'!D53","v":500},{"$f":"'Oculto IS-LM'!E53","v":200},{"$f":"'Oculto IS-LM'!F53","v":{"v":1216,"d":"1,216"}}]
[null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[]
[null,"NUEVOS VALORES DE EQUILIBRIO"]
[null,"Y","rn","Pend. IS","Pend. LM"]
[null,{"$f":"'Oculto IS-LM'!L48","v":{"v":5000.3187250996025,"d":"5,000"}},{"$f":"'Oculto IS-LM'!M48","v":{"v":10.318725099601597,"d":"10.3"}},{"$f":"'Oculto IS-LM'!O48","v":{"v":-0.003999999999999999,"d":"-0.004"}},{"$f":"'Oculto IS-LM'!P48","v":{"v":3.968253968253968E-3,"d":"0.004"}}]
[]
[]
[]
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos"]
[null,"Valored de equilibrio"]
[null,"Política económica"]

{"sheet":"curva BP","index":2,"n_rows":38,"n_cols":7,"rows_kept":38,"hidden":true,"merged":[[0,0,0,13],[1,0,1,13]]}
["CURVA BP"]
["Economía abierta con gobierno, precios rígidos y tipo de cambio"]
[null,"Caso 1"]
[null,"FUNCION EXPORTACIONES"]
[null,"X","x0","x1","YRM","x2","TC"]
[null,{"$f":"'Oculto IS-LM'!AV235","v":{"v":1354.8,"d":"1,354.80"}},150,0.015,80000,{"v":0.4,"d":"0.40"},12]
[]
[null,"FUNCION IMPORTACIONES"]
[null,"Q","q0","q1","Y","q2","TC"]
[null,{"$f":"'Oculto IS-LM'!AV238","v":{"v":1255.2,"d":"1,255.20"}},200,{"v":0.4,"d":"0.40"},{"v":2650,"d":"2650.00"},{"v":-0.4,"d":"-0.40"},{"$f":"G6","v":12}]
[]
[null,"FUNCION INVERSIÓN EXTERIOR NETA"]
[null,"IEN","r0","r","rRM"]
[null,{"$f":"'Oculto IS-LM'!AV241","v":{"v":-99.5999999999999,"d":"-99.60"}},20000,{"$f":"'Oculto IS-LM'!AX241","v":{"v":0.015020000000000006,"d":"1.50%"}},{"v":0.02,"d":"2.00%"}]
[]
[null,"Caso 2"]
[null,"FUNCION EXPORTACIONES"]
[null,"X","x0","x1","YRM","x2","TC"]
[null,{"$f":"'Oculto IS-LM'!BI235","v":{"v":1354.8,"d":"1,354.80"}},{"$f":"C6","v":150},{"$f":"D6","v":0.015},{"$f":"E6","v":80000},{"$f":"F6","v":{"v":0.4,"d":"0.40"}},{"$f":"G6","v":12}]
[]
[null,"FUNCION IMPORTACIONES"]
[null,"Q","q0","q1","Y","q2","TC"]
[null,{"$f":"'Oculto IS-LM'!BI238","v":{"v":1255.2,"d":"1,255.20"}},{"$f":"C10","v":200},{"$f":"D10","v":{"v":0.4,"d":"0.40"}},{"$f":"E10","v":{"v":2650,"d":"2650.00"}},{"$f":"F10","v":{"v":-0.4,"d":"-0.40"}},{"$f":"G19","v":12}]
[]
[null,"FUNCION INVERSIÓN EXTERIOR NETA"]
[null,"IEN","r0","r","rRM"]
[null,{"$f":"'Oculto IS-LM'!BI241","v":{"v":-99.5999999999999,"d":"-99.60"}},{"$f":"C14","v":20000},{"$f":"'Oculto IS-LM'!BK241","v":{"v":0.015020000000000006,"d":"1.50%"}},{"$f":"E14","v":{"v":0.02,"d":"2.00%"}}]
[]
[null,"VARIACIÓN DE LAS CUENTAS DE LA BALANZA DE PAGOS"]
[null,null,"X","Q","SBC","IEN","PENDIENTE"]
[null,"Caso 1",{"$f":"B6","v":{"v":1354.8,"d":"1,354.80"}},{"$f":"B10","v":{"v":1255.2,"d":"1,255.20"}},{"$f":"C31-D31","v":{"v":99.59999999999991,"d":"99.60"}},{"$f":"B14","v":{"v":-99.5999999999999,"d":"-99.60"}},{"$f":"D10/C14","v":{"v":2e-05,"d":"0.000020"}}]
[null,"Caso 2",{"$f":"B19","v":{"v":1354.8,"d":"1,354.80"}},{"$f":"B23","v":{"v":1255.2,"d":"1,255.20"}},{"$f":"C32-D32","v":{"v":99.59999999999991,"d":"99.60"}},{"$f":"B27","v":{"v":-99.5999999999999,"d":"-99.60"}},{"$f":"D23/C27","v":{"v":2e-05,"d":"0.000020"}}]
[null,"Variación abs.",{"$f":"C32-C31","v":{"v":0,"d":"0.00"}},{"$f":"D32-D31","v":{"v":0,"d":"0.00"}},{"$f":"E32-E31","v":{"v":0,"d":"0.00"}},{"$f":"F32-F31","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.000000"}]
[null,"Variación relat.",{"$f":"C33/C31","v":{"v":0,"d":"0.0%"}},{"$f":"D33/D31","v":{"v":0,"d":"0.0%"}},{"$f":"E33/E31","v":{"v":0,"d":"0.0%"}},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[]
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos"]

{"sheet":"Oculto IS-LM","index":3,"n_rows":241,"n_cols":169,"rows_kept":241,"hidden":true,"merged":[[0,47,0,69],[0,72,0,94],[0,105,0,106],[0,108,0,109],[0,121,0,125],[0,126,0,127],[0,129,0,130],[0,142,0,143],[0,145,0,146],[50,1,50,3],[50,4,50,5],[53,47,53,48],[53,52,53,54],[53,72,53,73],[53,77,53,79],[83,135,83,136],[83,137,83,138],[100,47,100,69],[101,122,101,125],[101,158,101,161],[147,1,147,3],[147,4,147,5],[162,47,162,69],[207,47,207,69]]}
["IS-LM ECONOMÍA CERRADA CON GOBIERNO Y PRECIOS RÍGIDOS",{"$nulls":10},"IS-LM (MOV) ECONOMÍA CERRADA CON GOBIERNO Y PRECIOS RÍGIDOS",{"$nulls":8},"IS-LM ECONOMÍA ABIERTA CON GOBIERNO Y PRECIOS FLEXIBLES",{"$nulls":12},"IS-LM (MOV) ECONOMÍA ABIERTA CON GOBIERNO Y PRECIOS FLEXIBLES",{"$nulls":13},"ECONOMÍA ABIERTA, PRECIOS RÍGIDOS, TIPO DE CAMBIO FIJO",{"$nulls":24},"ECONOMÍA ABIERTA, PRECIOS RÍGIDOS, TIPO DE CAMBIO FLEXIBLE",{"$nulls":27},"ORIGINAL",{"$nulls":4},"BP por tasa de interés",null,null,"graficar",null,"E1",{"$nulls":3},"E2",{"$nulls":6},"CHOQUES",{"$nulls":4},"GRAFICA BP",null,null,"graficar",{"$nulls":7},"Original",{"$nulls":4},"BP por tasa de interés",null,null,"Graficar",{"$nulls":13},"Choques",{"$nulls":4},"BP por tasa de interés",null,null,"Graficar"]
["Unidades","ponderador","IS(Y)","IS(rn)","LM(rn)","LM(Y)","ISLine",null,"LMLine",null,null,"IS(Y)","IS(rn)","LM(rn)","LM(Y)","ISMovLine",null,"LMMovLine",null,null,"Unidades","ponderador","IS(Y)","IS(rn)","LM(rn) con P","LM (Y) sinP","LM (r) sinP","ISLine",null,"LMLine",{"$nulls":3},"IS(Y)","IS(rn)","LM(rn) con P","LM (Y) sinP","LM (r) sinP","ISMovLine",null,"LMMovLine",{"$nulls":6},"ponderador 1","ponderador 2","r","IS(Y)","LM","BP","X line",null,"Y line",{"$nulls":4},"ponderador 1","ponderador 2","r","IS(Y)","LM","BP","X line",null,"Y line",{"$nulls":3},"ponderador 1","ponderador 2","r","IS(Y)","LM","BP","X line",null,"Y line",{"$nulls":4},"ponderador 1","ponderador 2","r","IS(Y)","LM","BP","X line",null,"Y line",{"$nulls":5},"Ponderador","Ponderador","Y","IS","LM","BP","Y","BP",null,"Y","BP","y","r","y","r","y","r","y","r",{"$nulls":3},"Ponderador","Y","IS","LM","BP","Y","BP",null,"Y","BP",{"$nulls":5},"Ponderador","Ponderador","Y","IS","LM","BP","y","bp",null,"y","bop","y","r","y","r","y","r","y","r",{"$nulls":4},"Ponderador","Y","IS","LM","BP","y","bp",null,"y","bop"]
[0,{"v":0.5,"d":"0.50"},{"$f":"((1/F$48)*(G$48))-((1/F$48)*(C$36*D3))","v":{"v":6290.159362549801,"d":"6,290.16"}},{"$f":"B$48*B3","v":{"v":5.1593625498007984,"d":"5.16"}},{"$f":"H$48+((C$42/D$42)*F3)","v":{"v":15.437140327578573,"d":"15.44"}},{"$f":"C3","v":{"v":6290.159362549801,"d":"6,290.16"}},{"$f":"C$13","v":{"v":5000.318725099602,"d":"5,000.32"}},{"$f":"I3*($A3/$A$23)","v":0},{"$f":"D$13","v":{"v":10.318725099601597,"d":"10.32"}},{"$f":"G3*$A3/$A$23","v":0},null,{"$f":"((1/Q$48)*(R$48))-((1/Q$48)*(N$36*M3))","v":{"v":6290.159362549801,"d":"6,290.16"}},{"$f":"M$48*B3","v":{"v":5.1593625498007984,"d":"5.16"}},{"$f":"S$48+((N$42/O$42)*O3)","v":{"v":15.437140327578573,"d":"15.44"}},{"$f":"L3","v":{"v":6290.159362549801,"d":"6,290.16"}},{"$f":"L$13","v":{"v":5000.318725099602,"d":"5,000.32"}},{"$f":"R3*($A3/$A$23)","v":0},{"$f":"M$13","v":{"v":10.318725099601597,"d":"10.32"}},{"$f":"P3*$A3/$A$23","v":0},null,0,{"v":0.5,"d":"0.50"},{"$f":"((1/Z$56)*(AA$56))-((1/Z$56)*(W$40*-1*X3))","v":{"v":6290.159362549801,"d":"6,290.16"}},{"$f":"$V$56*V3","v":{"v":5.1593625498007984,"d":"5.16"}},{"$f":"((($V$47-($U$50/$U$53))/$X$47*-1))+((W$47/X$47*-1)*W3)","v":{"v":15.437140327578573,"d":"15.44"}},{"$f":"V3*$U$57","v":2500.1593625498012},{"$f":"(($V$47-($U$50))/$X$47*-1)+(($W$47/$X$47*-1)*Z3)","v":{"v":0.3974577878960357,"d":"0.40"}},{"$f":"W$13","v":{"v":5000.318725099602,"d":"5,000.32"}},{"$f":"AD3*($A3/$A$23)","v":0},{"$f":"X$13","v":{"v":10.318725099601597,"d":"10.32"}},{"$f":"AB3*$A3/$A$23","v":0},null,null,{"$f":"((1/AM$56)*(AN$56))-((1/AM$56)*(AJ$40*-1*AI3))","v":{"v":6290.159362549801,"d":"6,290.16"}},{"$f":"$AI$56*V3","v":{"v":5.1593625498007984,"d":"5.16"}},{"$f":"((($AI$47-($AH$50/$AH$53))/$AK$47*-1))+((AJ$47/AK$47*-1)*AH3)","v":{"v":15.437140327578573,"d":"15.44"}},{"$f":"V3*$AH$57","v":2500.1593625498012},{"$f":"(($AI$47-($AH$50))/$AK$47*-1)+(($AJ$47/$AK$47*-1)*AK3)","v":{"v":0.3974577878960357,"d":"0.40"}},{"$f":"AH$13","v":{"v":5000.318725099602,"d":"5,000.32"}},{"$f":"AO3*($A3/$A$23)","v":0},{"$f":"AI$13","v":{"v":10.318725099601597,"d":"10.32"}},{"$f":"AM3*$A3/$A$23","v":0},{"$nulls":5},{"v":0.5,"d":"0.50"},0,{"$f":"AV3*$AW$48","v":{"$error":"#REF!"}},{"$f":"($AV$51-($AX$33*AX3))/$AW$51","v":{"$error":"#REF!"}},{"$f":"(($AX$45-$AW$45)/$AZ$45)+(($AY$45/$AZ$45)*AY3)","v":{"$error":"#REF!"}},{"$f":"$BA$36+((-$AW$39+$AW$42-($AX$39*$AZ$39)-(($AY$39+$AY$42)*$BA$39))/$AZ$36)+(($AX$42/$AZ$36)*AY3)","v":{"$error":"#REF!"}},{"$f":"BD25","v":{"$error":"#REF!"}},{"$f":"$AW$48","v":{"$error":"#REF!"}},{"$f":"$AV$48","v":{"$error":"#REF!"}},{"$f":"AW3*$AW$48","v":{"$error":"#REF!"}},{"$nulls":3},{"v":0.5,"d":"0.50"},0,{"$f":"BI3*$BJ$48","v":{"$error":"#REF!"}},{"$f":"($BI$51-($BK$33*BK3))/$BJ$51","v":{"$error":"#REF!"}},{"$f":"(($BK$45-$BJ$45)/$BM$45)+(($BL$45/$BM$45)*BL3)","v":{"$error":"#REF!"}},{"$f":"$BN$36+((-$BJ$39+$BJ$42-($BK$39*$BM$39)-(($BL$39+$BL$42)*$BN$39))/$BM$36)+(($BK$42/$BM$36)*BL3)","v":{"$error":"#REF!"}},{"$f":"BQ25","v":{"$error":"#REF!"}},{"$f":"$BJ$48","v":{"$error":"#REF!"}},{"$f":"$BI$48","v":{"$error":"#REF!"}},{"$f":"BJ3*$BJ$48","v":{"$error":"#REF!"}},null,null,{"v":0.5,"d":"0.50"},0,{"$f":"BU3*$BV$48","v":{"$error":"#REF!"}},{"$f":"($BU$51-($BW$33*BW3))/$BV$51","v":{"$error":"#REF!"}},{"$f":"(($BW$45-$BV$45)/$BY$45)+(($BX$45/$BY$45)*BX3)","v":{"$error":"#REF!"}},{"$f":"$BZ$33+((-$BV$39+$BV$42-($BW$39*$BY$39)-(($BX$39+$BX$42)*$BZ$39))/$BY$33)+(($BW$42/$BY$33)*BX3)","v":{"$error":"#REF!"}},{"$f":"CC25","v":{"$error":"#REF!"}},{"$f":"$BV$48","v":{"$error":"#REF!"}},{"$f":"$BU$48","v":{"$error":"#REF!"}},{"$f":"BV3*$BV$48","v":{"$error":"#REF!"}},{"$nulls":3},{"v":0.5,"d":"0.50"},0,{"$f":"CH3*$CI$48","v":{"$error":"#REF!"}},{"$f":"($CH$51-($CJ$33*CJ3))/$CI$51","v":{"$error":"#REF!"}},{"$f":"(($CJ$45-$CI$45)/$CL$45)+(($CK$45/$CL$45)*CK3)","v":{"$error":"#REF!"}},{"$f":"$CM$33+((-$CI$39+$CI$42-($CJ$39*$CL$39)-(($CK$39+$CK$42)*$CM$39))/$CL$33)+(($CJ$42/$CL$33)*CK3)","v":{"$error":"#REF!"}},{"$f":"CP25","v":{"$error":"#REF!"}},{"$f":"$CI$48","v":{"$error":"#REF!"}},{"$f":"$CH$48","v":{"$error":"#REF!"}},{"$f":"CI3*$CI$48","v":{"$error":"#REF!"}},{"$nulls":4},0,0.990000000000001,{"$f":"CW3*$CW$62","v":2623.5000000000027},{"$f":"($CX$70/$CY$36)-(($CW$70/$CY$36)*CX3)","v":2.5299999999999443},{"$f":"(($CY$70-$CY$62)+($CZ$70*CX3))/$DA$51","v":-3.299999999999386},{"$f":"($DA$70+$CY$45*CX3)/$CX$58","v":-0.11999999999975444},"MAX",{"$f":"MAX(CY8:CZ18)","v":4.649999999999977},null,"MAX",{"$f":"MAX(DB8:DC18)","v":2683.1249999999964},{"$f":"IF($CZ$30>$DU$30,CX3,DS3)","v":2623.5000000000027},{"$f":"$CZ$36","v":2},{"$f":"$CZ$30","v":2650},{"$f":"$CZ$36*CV3","v":0},{"$f":"IF($CZ$30>$DU$30,CX3,DS3)","v":2623.5000000000027},{"$f":"$DU$36","v":2},{"$f":"$DU$30","v":2650},{"$f":"$DU$36*CV3","v":0},{"$nulls":3},{"$f":"+CW3","v":0.990000000000001},{"$f":"DR3*$DR$62","v":2623.5000000000027},{"$f":"($DS$70/$DT$36)-(($DR$70/$DT$36)*DS3)","v":2.5299999999999443},{"$f":"(($DT$70-$DT$62)+($DU$70*DS3))/$DV$51","v":-3.299999999999386},{"$f":"($DV$70+$DT$45*DS3)/$DS$58","v":-0.11999999999975444},"MAX",{"$f":"MAX(DT8:DU18)","v":4.649999999999977},null,"MAX",{"$f":"MAX(DW8:DX18)","v":2683.1249999999964},{"$nulls":5},0,0.9,{"$f":"+EF$61*EH3","v":{"v":2341.2260505875324,"d":"2341.23"}},{"$f":"+((-$EH$72*EI3)+($EI$72*$EH$61)+$EG$72)/$EH$37","v":{"v":9.475866204048303,"d":"9.48"}},{"$f":"+($EJ$72+($EK$72*EI3))/$EJ$52","v":{"v":-21.877394941246735,"d":"-21.88"}},{"$f":"+(-$EL$72+($EH$46*EI3)-($EI$72*$EH$61))/$EG$58","v":{"v":4.126342666401115,"d":"4.13"}},"MAX",{"$f":"MAX(EJ8:EK18)","v":{"v":17.143039235212143,"d":"17.14"}},null,"MAX",{"$f":"MAX(EM8:EN18)","v":344885.87259824557},{"$f":"IF($EI$3>$FE$3,EI3,FE3)","v":2341.2260505875324},{"$f":"$EI$37","v":{"v":4.136227843059174,"d":"4.14"}},{"$f":"$EI$31","v":{"v":2601.3622784305917,"d":"2601.36"}},{"$f":"$EI$37*EG3","v":0},{"$f":"IF($CZ$30>$DU$30,EI3,FE3)","v":2341.2260505875324},{"$f":"$FE$34","v":4.136227843059174},{"$f":"$FE$31","v":{"v":2601.3622784305917,"d":"2601.36"}},{"$f":"$FE$34*EG3","v":0},{"$nulls":4},{"$f":"+EH3","v":0.9},{"$f":"+$FB$58*FD3","v":{"v":2341.2260505875324,"d":"2341.23"}},{"$f":"+((-$FD$69*FE3)+($FE$69*$FD$58)+$FC$69)/$FD$34","v":{"v":9.475866204048303,"d":"9.48"}},{"$f":"+($FF$69+($FG$69*FE3))/$FF$49","v":{"v":-21.877394941246735,"d":"-21.88"}},{"$f":"+(-$FH$69+($FD$43*FE3)-($FE$69*$FD$58))/$FC$55","v":{"v":4.126342666401115,"d":"4.13"}},"MAX",{"$f":"MAX(FF8:FG18)","v":{"v":17.143039235212143,"d":"17.14"}},null,"MAX",{"$f":"MAX(FI8:FJ18)","v":344885.87259824557}]
[1,0.55,{"$f":"((1/F$48)*(G$48))-((1/F$48)*(C$36*D4))","v":{"v":6161.175298804781,"d":"6,161.18"}},{"v":5.675298804780879,"d":"5.68"},{"v":14.925298804780875,"d":"14.93"},{"v":6161.175298804781,"d":"6,161.18"},{"$f":"C$13","v":{"v":5000.318725099602,"d":"5,000.32"}},{"v":0.5159362549800799,"d":"0.52"},{"$f":"D$13","v":{"v":10.318725099601597,"d":"10.32"}},{"v":250.0159362549801,"d":"250.02"},null,{"v":6161.175298804781,"d":"6,161.18"},{"v":5.675298804780879,"d":"5.68"},{"v":14.925298804780875,"d":"14.93"},{"v":6161.175298804781,"d":"6,161.18"},{"$f":"L$13","v":{"v":5000.318725099602,"d":"5,000.32"}},{"v":0.5159362549800799,"d":"0.52"},{"$f":"M$13","v":{"v":10.318725099601597,"d":"10.32"}},{"v":250.0159362549801,"d":"250.02"},null,1,0.55,{"v":6161.175298804781,"d":"6,161.18"},{"v":5.675298804780879,"d":"5.68"},{"v":14.925298804780875,"d":"14.93"},2750.1752988047815,{"v":1.3895845190665934,"d":"1.39"},{"v":5000.318725099602,"d":"5,000.32"},{"v":0.5159362549800799,"d":"0.52"},{"v":10.318725099601597,"d":"10.32"},{"v":250.0159362549801,"d":"250.02"},null,null,{"v":6161.175298804781,"d":"6,161.18"},{"v":5.675298804780879,"d":"5.68"},{"v":14.925298804780875,"d":"14.93"},2750.1752988047815,{"v":1.3895845190665934,"d":"1.39"},{"v":5000.318725099602,"d":"5,000.32"},{"v":0.5159362549800799,"d":"0.52"},{"v":10.318725099601597,"d":"10.32"},{"v":250.0159362549801,"d":"250.02"},{"$nulls":5},0.55,0.05,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"BB3+$BD$28","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":3},0.55,0.05,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"BO3+$BQ$28","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,0.55,0.05,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"CA3+$CC$28","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":3},0.55,0.05,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"CN3+$CP$28","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":4},{"$f":"CV19","v":{"v":0.06666666666666667,"d":"0.0667"}},0.991000000000001,2626.150000000003,2.47699999999994,-2.7699999999994134,0.09200000000023464,"MIN",{"$f":"MIN(CY8:CZ18)","v":-0.6499999999994088},null,"MIN",{"$f":"MIN(DB8:DC18)","v":-0.649999999999693},{"$f":"DG3+DG21","v":2626.1500000000024},{"$f":"$CZ$36","v":2},{"$f":"$CZ$30","v":2650},{"$f":"$CZ$36*CV4","v":0.13333333333333333},{"$f":"DK3+DK21","v":2626.1500000000024},{"$f":"$DU$36","v":2},{"$f":"$DU$30","v":2650},{"$f":"$DU$36*CV4","v":0.13333333333333333},{"$nulls":3},{"$f":"+CW4","v":0.991000000000001},2626.150000000003,2.47699999999994,-2.7699999999994134,0.09200000000023464,"MIN",{"$f":"MIN(DT8:DU18)","v":-0.6499999999994088},null,"MIN",{"$f":"MIN(DW8:DX18)","v":-0.649999999999693},{"$nulls":5},{"$f":"EG19","v":{"v":0.06666666666666667,"d":"0.0667"}},0.91,{"v":2367.2396733718383,"d":"2367.24"},{"v":8.941902367949393,"d":"8.94"},{"v":-19.276032662816164,"d":"-19.28"},{"v":4.12733118406692,"d":"4.13"},"MIN",{"$f":"MIN(EJ8:EK18)","v":{"v":-8.870583549093794,"d":"-8.87"}},null,"MIN",{"$f":"MIN(EM8:EN18)","v":-339683.14804138435},{"$f":"ER3+ER21","v":2367.2396733718383},{"$f":"$EI$37","v":{"v":4.136227843059174,"d":"4.14"}},{"$f":"$EI$31","v":{"v":2601.3622784305917,"d":"2601.36"}},{"$f":"$EI$37*EG4","v":0.27574852287061163},{"$f":"EV3+EV21","v":2367.2396733718383},{"$f":"$FE$34","v":4.136227843059174},{"$f":"$FE$31","v":{"v":2601.3622784305917,"d":"2601.36"}},{"$f":"$FE$34*EG4","v":0.27574852287061163},{"$nulls":4},{"$f":"+EH4","v":0.91},{"v":2367.2396733718383,"d":"2367.24"},{"v":8.941902367949393,"d":"8.94"},{"v":-19.276032662816164,"d":"-19.28"},{"v":4.12733118406692,"d":"4.13"},"MIN",{"$f":"MIN(FF8:FG18)","v":{"v":-8.870583549093794,"d":"-8.87"}},null,"MIN",{"$f":"MIN(FI8:FJ18)","v":-339683.14804138435}]
[2,{"v":0.6,"d":"0.60"},{"$f":"((1/F$48)*(G$48))-((1/F$48)*(C$36*D5))","v":{"v":6032.191235059761,"d":"6,032.19"}},{"v":6.191235059760958,"d":"6.19"},{"v":14.41345728198318,"d":"14.41"},{"v":6032.191235059761,"d":"6,032.19"},{"v":5000.318725099602,"d":"5,000.32"},{"v":1.0318725099601598,"d":"1.03"},{"v":10.318725099601597,"d":"10.32"},{"v":500.0318725099602,"d":"500.03"},null,{"v":6032.191235059761,"d":"6,032.19"},{"v":6.191235059760958,"d":"6.19"},{"v":14.41345728198318,"d":"14.41"},{"v":6032.191235059761,"d":"6,032.19"},{"v":5000.318725099602,"d":"5,000.32"},{"v":1.0318725099601598,"d":"1.03"},{"v":10.318725099601597,"d":"10.32"},{"v":500.0318725099602,"d":"500.03"},null,2,{"v":0.6,"d":"0.60"},{"v":6032.191235059761,"d":"6,032.19"},{"v":6.191235059760958,"d":"6.19"},{"v":14.41345728198318,"d":"14.41"},3000.1912350597613,{"v":2.3817112502371476,"d":"2.38"},{"v":5000.318725099602,"d":"5,000.32"},{"v":1.0318725099601598,"d":"1.03"},{"v":10.318725099601597,"d":"10.32"},{"v":500.0318725099602,"d":"500.03"},null,null,{"v":6032.191235059761,"d":"6,032.19"},{"v":6.191235059760958,"d":"6.19"},{"v":14.41345728198318,"d":"14.41"},3000.1912350597613,{"v":2.3817112502371476,"d":"2.38"},{"v":5000.318725099602,"d":"5,000.32"},{"v":1.0318725099601598,"d":"1.03"},{"v":10.318725099601597,"d":"10.32"},{"v":500.0318725099602,"d":"500.03"},{"$nulls":5},{"v":0.6,"d":"0.60"},{"v":0.1,"d":"0.10"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":3},{"v":0.6,"d":"0.60"},{"v":0.1,"d":"0.10"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"v":0.6,"d":"0.60"},{"v":0.1,"d":"0.10"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":3},{"v":0.6,"d":"0.60"},{"v":0.1,"d":"0.10"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":4},{"$f":"CV4+$CV$19","v":{"v":0.13333333333333333,"d":"0.1333"}},0.992000000000001,2628.8000000000025,2.4239999999999498,-2.2399999999994407,0.30400000000022376,"DIF",{"$f":"DC3-DC4","v":5.299999999999386},null,"DIF",{"$f":"DF3-DF4","v":2683.774999999996},{"$f":"DG4+$DG$21","v":2628.800000000002},2,2650,0.26666666666666666,{"$f":"DK4+$DK$21","v":2628.800000000002},2,2650,0.26666666666666666,{"$nulls":3},0.992000000000001,2628.8000000000025,2.4239999999999498,-2.2399999999994407,0.30400000000022376,"DIF",{"$f":"DX3-DX4","v":5.299999999999386},null,"DIF",{"$f":"EA3-EA4","v":2683.774999999996},{"$nulls":5},{"$f":"EG4+$CV$19","v":{"v":0.13333333333333333,"d":"0.1333"}},0.92,{"v":2393.2532961561446,"d":"2393.25"},{"v":8.407938531850434,"d":"8.41"},{"v":-16.674670384385536,"d":"-16.67"},{"v":4.128319701732723,"d":"4.13"},"DIF",{"$f":"EN3-EN4","v":26.013622784305937},null,"DIF",{"$f":"EQ3-EQ4","v":684569.0206396299},{"$f":"ER4+$ER$21","v":2393.253296156144},{"v":4.136227843059174,"d":"4.14"},{"v":2601.3622784305917,"d":"2601.36"},0.5514970457412233,{"$f":"EV4+$EV$21","v":2393.253296156144},4.136227843059174,{"v":2601.3622784305917,"d":"2601.36"},0.5514970457412233,{"$nulls":4},0.92,{"v":2393.2532961561446,"d":"2393.25"},{"v":8.407938531850434,"d":"8.41"},{"v":-16.674670384385536,"d":"-16.67"},{"v":4.128319701732723,"d":"4.13"},"DIF",{"$f":"FJ3-FJ4","v":{"v":26.013622784305937,"d":"26.01"}},null,"DIF",{"$f":"FM3-FM4","v":684569.0206396299}]
[3,0.65,{"v":5903.207171314742,"d":"5,903.21"},{"v":6.707171314741038,"d":"6.71"},{"v":13.90161575918548,"d":"13.90"},{"v":5903.207171314742,"d":"5,903.21"},{"v":5000.318725099602,"d":"5,000.32"},{"v":1.5478087649402394,"d":"1.55"},{"v":10.318725099601597,"d":"10.32"},{"v":750.0478087649402,"d":"750.05"},null,{"v":5903.207171314742,"d":"5,903.21"},{"v":6.707171314741038,"d":"6.71"},{"v":13.90161575918548,"d":"13.90"},{"v":5903.207171314742,"d":"5,903.21"},{"v":5000.318725099602,"d":"5,000.32"},{"v":1.5478087649402394,"d":"1.55"},{"v":10.318725099601597,"d":"10.32"},{"v":750.0478087649402,"d":"750.05"},null,3,0.65,{"v":5903.207171314742,"d":"5,903.21"},{"v":6.707171314741038,"d":"6.71"},{"v":13.90161575918548,"d":"13.90"},3250.2071713147416,{"v":3.3738379814077035,"d":"3.37"},{"v":5000.318725099602,"d":"5,000.32"},{"v":1.5478087649402394,"d":"1.55"},{"v":10.318725099601597,"d":"10.32"},{"v":750.0478087649402,"d":"750.05"},null,null,{"v":5903.207171314742,"d":"5,903.21"},{"v":6.707171314741038,"d":"6.71"},{"v":13.90161575918548,"d":"13.90"},3250.2071713147416,{"v":3.3738379814077035,"d":"3.37"},{"v":5000.318725099602,"d":"5,000.32"},{"v":1.5478087649402394,"d":"1.55"},{"v":10.318725099601597,"d":"10.32"},{"v":750.0478087649402,"d":"750.05"},{"$nulls":5},0.65,0.15,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":3},0.65,0.15,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,0.65,0.15,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":3},0.65,0.15,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":4},{"$f":"CV5+$CV$19","v":{"v":0.2,"d":"0.2000"}},0.993000000000001,2631.4500000000025,2.3709999999999454,-1.709999999999468,0.5160000000002128,"SUMAR",{"$f":"DC5/2","v":2.649999999999693},null,"SUMAR",{"$f":"DF5/2","v":1341.887499999998},2631.4500000000016,2,2650,0.4,{"$f":"DK5+$DK$21","v":2631.4500000000016},2,2650,0.4,{"$nulls":3},0.993000000000001,2631.4500000000025,2.3709999999999454,-1.709999999999468,0.5160000000002128,"SUMAR",{"$f":"DX5/2","v":2.649999999999693},null,"SUMAR",{"$f":"EA5/2","v":1341.887499999998},{"$nulls":5},{"$f":"EG5+$CV$19","v":{"v":0.2,"d":"0.2000"}},0.93,{"v":2419.2669189404505,"d":"2419.27"},{"v":7.873974695751521,"d":"7.87"},{"v":-14.073308105954936,"d":"-14.07"},{"v":4.129308219398526,"d":"4.13"},"SUMAR",{"$f":"EN5/2","v":13.006811392152969},null,"SUMAR",{"$f":"EQ5/2","v":342284.51031981496},{"$f":"ER5+$ER$21","v":2419.26691894045},{"v":4.136227843059174,"d":"4.14"},{"v":2601.3622784305917,"d":"2601.36"},0.827245568611835,{"$f":"EV5+$EV$21","v":2419.26691894045},4.136227843059174,{"v":2601.3622784305917,"d":"2601.36"},0.827245568611835,{"$nulls":4},0.93,{"v":2419.2669189404505,"d":"2419.27"},{"v":7.873974695751521,"d":"7.87"},{"v":-14.073308105954936,"d":"-14.07"},{"v":4.129308219398526,"d":"4.13"},"SUMAR",{"$f":"FJ5/2","v":13.006811392152969},null,"SUMAR",{"$f":"FM5/2","v":342284.51031981496}]
[4,{"v":0.7,"d":"0.70"},{"v":5774.223107569722,"d":"5,774.22"},{"v":7.223107569721117,"d":"7.22"},{"v":13.389774236387785,"d":"13.39"},{"v":5774.223107569722,"d":"5,774.22"},{"v":5000.318725099602,"d":"5,000.32"},{"v":2.0637450199203196,"d":"2.06"},{"v":10.318725099601597,"d":"10.32"},{"v":1000.0637450199204,"d":"1,000.06"},null,{"v":5774.223107569722,"d":"5,774.22"},{"v":7.223107569721117,"d":"7.22"},{"v":13.389774236387785,"d":"13.39"},{"v":5774.223107569722,"d":"5,774.22"},{"v":5000.318725099602,"d":"5,000.32"},{"v":2.0637450199203196,"d":"2.06"},{"v":10.318725099601597,"d":"10.32"},{"v":1000.0637450199204,"d":"1,000.06"},null,4,{"v":0.7,"d":"0.70"},{"v":5774.223107569722,"d":"5,774.22"},{"v":7.223107569721117,"d":"7.22"},{"v":13.389774236387785,"d":"13.39"},3500.2231075697214,{"v":4.3659647125782595,"d":"4.37"},{"v":5000.318725099602,"d":"5,000.32"},{"v":2.0637450199203196,"d":"2.06"},{"v":10.318725099601597,"d":"10.32"},{"v":1000.0637450199204,"d":"1,000.06"},null,null,{"v":5774.223107569722,"d":"5,774.22"},{"v":7.223107569721117,"d":"7.22"},{"v":13.389774236387785,"d":"13.39"},3500.2231075697214,{"v":4.3659647125782595,"d":"4.37"},{"v":5000.318725099602,"d":"5,000.32"},{"v":2.0637450199203196,"d":"2.06"},{"v":10.318725099601597,"d":"10.32"},{"v":1000.0637450199204,"d":"1,000.06"},{"$nulls":5},{"v":0.7,"d":"0.70"},{"v":0.2,"d":"0.20"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":3},{"v":0.7,"d":"0.70"},{"v":0.2,"d":"0.20"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"v":0.7,"d":"0.70"},{"v":0.2,"d":"0.20"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":3},{"v":0.7,"d":"0.70"},{"v":0.2,"d":"0.20"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":4},{"v":0.26666666666666666,"d":"0.2667"},0.994000000000001,2634.1000000000026,2.317999999999948,-1.1799999999994952,0.7280000000002019,{"$nulls":5},2634.1000000000013,2,2650,0.5333333333333333,2634.1000000000013,2,2650,0.5333333333333333,{"$nulls":3},0.994000000000001,2634.1000000000026,2.317999999999948,-1.1799999999994952,0.7280000000002019,{"$nulls":10},{"v":0.26666666666666666,"d":"0.2667"},0.94,{"v":2445.280541724756,"d":"2445.28"},{"v":7.340010859652658,"d":"7.34"},{"v":-11.471945827524394,"d":"-11.47"},{"v":4.130296737064329,"d":"4.13"},{"$nulls":5},2445.280541724756,{"v":4.136227843059174,"d":"4.14"},{"v":2601.3622784305917,"d":"2601.36"},1.1029940914824465,2445.280541724756,4.136227843059174,{"v":2601.3622784305917,"d":"2601.36"},1.1029940914824465,{"$nulls":4},0.94,{"v":2445.280541724756,"d":"2445.28"},{"v":7.340010859652658,"d":"7.34"},{"v":-11.471945827524394,"d":"-11.47"},{"v":4.130296737064329,"d":"4.13"}]
[5,0.75,{"v":5645.239043824701,"d":"5,645.24"},{"v":7.739043824701198,"d":"7.74"},{"v":12.877932713590083,"d":"12.88"},{"v":5645.239043824701,"d":"5,645.24"},{"v":5000.318725099602,"d":"5,000.32"},{"v":2.5796812749003992,"d":"2.58"},{"v":10.318725099601597,"d":"10.32"},{"v":1250.0796812749004,"d":"1,250.08"},null,{"v":5645.239043824701,"d":"5,645.24"},{"v":7.739043824701198,"d":"7.74"},{"v":12.877932713590083,"d":"12.88"},{"v":5645.239043824701,"d":"5,645.24"},{"v":5000.318725099602,"d":"5,000.32"},{"v":2.5796812749003992,"d":"2.58"},{"v":10.318725099601597,"d":"10.32"},{"v":1250.0796812749004,"d":"1,250.08"},null,5,0.75,{"v":5645.239043824701,"d":"5,645.24"},{"v":7.739043824701198,"d":"7.74"},{"v":12.877932713590083,"d":"12.88"},3750.239043824702,{"v":5.358091443748817,"d":"5.36"},{"v":5000.318725099602,"d":"5,000.32"},{"v":2.5796812749003992,"d":"2.58"},{"v":10.318725099601597,"d":"10.32"},{"v":1250.0796812749004,"d":"1,250.08"},null,null,{"v":5645.239043824701,"d":"5,645.24"},{"v":7.739043824701198,"d":"7.74"},{"v":12.877932713590083,"d":"12.88"},3750.239043824702,{"v":5.358091443748817,"d":"5.36"},{"v":5000.318725099602,"d":"5,000.32"},{"v":2.5796812749003992,"d":"2.58"},{"v":10.318725099601597,"d":"10.32"},{"v":1250.0796812749004,"d":"1,250.08"},{"$nulls":5},0.75,0.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":3},0.75,0.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,0.75,0.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":3},0.75,0.25,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":4},{"v":0.3333333333333333,"d":"0.3333"},0.995000000000001,2636.7500000000027,2.2649999999999437,-0.6499999999994088,0.9400000000002364,{"$f":"(CX58/CY45)*(DC8-CZ58-((-CX55+DC55-CY55*CZ55-((DA55+DF55)*DG55))/CX58))","v":2616.8750000000036},{"$f":"$DC$13-($DC$6*DD8)","v":-0.649999999999693},1,{"$f":"IF($DE$21>=$DF$21,CX8,DB8)","v":2636.7500000000027},{"$f":"IF($DE$21>=$DF$21,DA8,DC8)","v":0.9400000000002364},2636.750000000001,2,2650,0.6666666666666666,2636.750000000001,2,2650,0.6666666666666666,{"$nulls":3},0.995000000000001,2636.7500000000027,{"$f":"($DS$70/$DT$36)-(($DR$70/$DT$36)*DS8)","v":2.2649999999999437},{"$f":"(($DT$70-$DT$62)+($DU$70*DS8))/$DV$51","v":-0.6499999999994088},0.9400000000002364,{"$f":"($DS$58/$DT$45)*(DX8-$DU$58-((-$DS$55+$DX$55-$DT$55*$DU$55-(($DV$55+$EA$55)*$EB$55))/$DS$58))","v":2616.8750000000036},{"$f":"$DX$13-($DX$6*DY8)","v":-0.649999999999693},1,{"$f":"IF($DZ$21>=$EA$21,DS8,DW8)","v":2636.7500000000027},{"$f":"IF($DZ$21>=$EA$21,DV8,DX8)","v":0.9400000000002364},{"$nulls":5},{"v":0.3333333333333333,"d":"0.3333"},0.95,{"v":2471.294164509062,"d":"2471.29"},{"v":6.806047023553746,"d":"6.81"},{"v":-8.870583549093794,"d":"-8.87"},{"v":4.131285254730133,"d":"4.13"},{"$f":"+(($EP$55*($EJ$55+$EO$55))-(($EG$58*($EI$58-EN8)))-(-$EG$55+$EL$55-($EH$55*$EI$55)))/$EM$55","v":-339683.14804138435},{"$f":"+$EN$13-($EN$6*EO8)","v":-8.870583549093817},1,{"$f":"+IF($EP$21>=$EQ$21,EI8,EM8)","v":2471.294164509062},{"$f":"+IF($EP$21>=$EQ$21,EL8,EN8)","v":4.131285254730133},2471.294164509062,{"v":4.136227843059174,"d":"4.14"},{"v":2601.3622784305917,"d":"2601.36"},1.3787426143530581,2471.294164509062,4.136227843059174,{"v":2601.3622784305917,"d":"2601.36"},1.3787426143530581,{"$nulls":4},0.95,{"v":2471.294164509062,"d":"2471.29"},{"v":6.806047023553746,"d":"6.81"},{"v":-8.870583549093794,"d":"-8.87"},{"v":4.131285254730133,"d":"4.13"},{"$f":"+(($FL$52*($FF$52+$FK$52))-(($FC$55*($FE$55-FJ8)))-(-$FC$52+$FH$52-($FD$52*$FE$52)))/$FI$52","v":-339683.14804138435},{"$f":"+$FJ$13-($FJ$6*FK8)","v":-8.870583549093817},1,{"$f":"+IF($FL$21>=$FM$21,FE8,FI8)","v":2471.294164509062},{"$f":"+IF($FL$21>=$FM$21,FH8,FJ8)","v":4.131285254730133}]
[6,{"v":0.8,"d":"0.80"},{"v":5516.2549800796805,"d":"5,516.25"},{"v":8.254980079681278,"d":"8.25"},{"v":12.366091190792384,"d":"12.37"},{"v":5516.2549800796805,"d":"5,516.25"},{"v":5000.318725099602,"d":"5,000.32"},{"v":3.095617529880479,"d":"3.10"},{"v":10.318725099601597,"d":"10.32"},{"v":1500.0956175298804,"d":"1,500.10"},null,{"v":5516.2549800796805,"d":"5,516.25"},{"v":8.254980079681278,"d":"8.25"},{"v":12.366091190792384,"d":"12.37"},{"v":5516.2549800796805,"d":"5,516.25"},{"v":5000.318725099602,"d":"5,000.32"},{"v":3.095617529880479,"d":"3.10"},{"v":10.318725099601597,"d":"10.32"},{"v":1500.0956175298804,"d":"1,500.10"},null,6,{"v":0.8,"d":"0.80"},{"v":5516.2549800796805,"d":"5,516.25"},{"v":8.254980079681278,"d":"8.25"},{"v":12.366091190792384,"d":"12.37"},4000.2549800796824,{"v":6.350218174919373,"d":"6.35"},{"v":5000.318725099602,"d":"5,000.32"},{"v":3.095617529880479,"d":"3.10"},{"v":10.318725099601597,"d":"10.32"},{"v":1500.0956175298804,"d":"1,500.10"},null,null,{"v":5516.2549800796805,"d":"5,516.25"},{"v":8.254980079681278,"d":"8.25"},{"v":12.366091190792384,"d":"12.37"},4000.2549800796824,{"v":6.350218174919373,"d":"6.35"},{"v":5000.318725099602,"d":"5,000.32"},{"v":3.095617529880479,"d":"3.10"},{"v":10.318725099601597,"d":"10.32"},{"v":1500.0956175298804,"d":"1,500.10"},{"$nulls":5},{"v":0.8,"d":"0.80"},{"v":0.3,"d":"0.30"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":3},{"v":0.8,"d":"0.80"},{"v":0.3,"d":"0.30"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"v":0.8,"d":"0.80"},{"v":0.3,"d":"0.30"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":3},{"v":0.8,"d":"0.80"},{"v":0.3,"d":"0.30"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":4},{"v":0.39999999999999997,"d":"0.4000"},0.996,2639.4,2.211999999999996,-0.12000000000000455,1.1519999999999981,{"$f":"($CX$58/$CY$45)*(DC9-$CZ$58-((-$CX$55+$DC$55-$CY$55*$CZ$55-(($DA$55+$DF$55)*$DG$55))/$CX$58))","v":2623.500000000003},{"$f":"$DC$13-($DC$6*DD9)","v":-0.11999999999975453},0.8,{"$f":"IF($DE$21>=$DF$21,CX9,DB9)","v":2639.4},{"$f":"IF($DE$21>=$DF$21,DA9,DC9)","v":1.1519999999999981},2639.4000000000005,2,2650,0.7999999999999999,2639.4000000000005,2,2650,0.7999999999999999,{"$nulls":3},0.996,2639.4,2.211999999999996,-0.12000000000000455,1.1519999999999981,2623.500000000003,{"$f":"$DX$13-($DX$6*DY9)","v":-0.11999999999975453},0.8,{"$f":"IF($DZ$21>=$EA$21,DS9,DW9)","v":2639.4},{"$f":"IF($DZ$21>=$EA$21,DV9,DX9)","v":1.1519999999999981},{"$nulls":5},{"v":0.39999999999999997,"d":"0.4000"},0.96,{"v":2497.3077872933677,"d":"2497.31"},{"v":6.272083187454834,"d":"6.27"},{"v":-6.269221270663223,"d":"-6.27"},{"v":4.132273772395937,"d":"4.13"},-271226.24597742147,{"$f":"+$EN$13-($EN$6*EO9)","v":-6.269221270663225},0.8,2497.3077872933677,4.132273772395937,2497.3077872933677,{"v":4.136227843059174,"d":"4.14"},{"v":2601.3622784305917,"d":"2601.36"},1.6544911372236697,2497.3077872933677,4.136227843059174,{"v":2601.3622784305917,"d":"2601.36"},1.6544911372236697,{"$nulls":4},0.96,{"v":2497.3077872933677,"d":"2497.31"},{"v":6.272083187454834,"d":"6.27"},{"v":-6.269221270663223,"d":"-6.27"},{"v":4.132273772395937,"d":"4.13"},-271226.24597742147,{"$f":"+$FJ$13-($FJ$6*FK9)","v":-6.269221270663225},0.8,{"$f":"+IF($FL$21>=$FM$21,FE9,FI9)","v":2497.3077872933677},{"$f":"+IF($FL$21>=$FM$21,FH9,FJ9)","v":4.132273772395937}]
[7,0.85,{"v":5387.270916334661,"d":"5,387.27"},{"v":8.770916334661358,"d":"8.77"},{"v":11.854249667994685,"d":"11.85"},{"v":5387.270916334661,"d":"5,387.27"},{"v":5000.318725099602,"d":"5,000.32"},{"v":3.6115537848605586,"d":"3.61"},{"v":10.318725099601597,"d":"10.32"},{"v":1750.1115537848607,"d":"1,750.11"},null,{"v":5387.270916334661,"d":"5,387.27"},{"v":8.770916334661358,"d":"8.77"},{"v":11.854249667994685,"d":"11.85"},{"v":5387.270916334661,"d":"5,387.27"},{"v":5000.318725099602,"d":"5,000.32"},{"v":3.6115537848605586,"d":"3.61"},{"v":10.318725099601597,"d":"10.32"},{"v":1750.1115537848607,"d":"1,750.11"},null,7,0.85,{"v":5387.270916334661,"d":"5,387.27"},{"v":8.770916334661358,"d":"8.77"},{"v":11.854249667994685,"d":"11.85"},4250.270916334662,{"v":7.3423449060899255,"d":"7.34"},{"v":5000.318725099602,"d":"5,000.32"},{"v":3.6115537848605586,"d":"3.61"},{"v":10.318725099601597,"d":"10.32"},{"v":1750.1115537848607,"d":"1,750.11"},null,null,{"v":5387.270916334661,"d":"5,387.27"},{"v":8.770916334661358,"d":"8.77"},{"v":11.854249667994685,"d":"11.85"},4250.270916334662,{"v":7.3423449060899255,"d":"7.34"},{"v":5000.318725099602,"d":"5,000.32"},{"v":3.6115537848605586,"d":"3.61"},{"v":10.318725099601597,"d":"10.32"},{"v":1750.1115537848607,"d":"1,750.11"},{"$nulls":5},0.85,0.35,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":3},0.85,0.35,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,0.85,0.35,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":3},0.85,0.35,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":4},{"v":0.4666666666666666,"d":"0.4667"},0.997,2642.05,2.158999999999992,0.41000000000008185,1.3640000000000327,2630.1250000000023,{"$f":"$DC$13-($DC$6*DD10)","v":0.4100000000001842},0.6,2642.05,1.3640000000000327,2642.05,2,2650,0.9333333333333332,2642.05,2,2650,0.9333333333333332,{"$nulls":3},0.997,2642.05,2.158999999999992,0.41000000000008185,1.3640000000000327,2630.1250000000023,{"$f":"$DX$13-($DX$6*DY10)","v":0.4100000000001842},0.6,2642.05,1.3640000000000327,{"$nulls":5},{"v":0.4666666666666666,"d":"0.4667"},0.97,{"v":2523.321410077674,"d":"2523.32"},{"v":5.738119351355922,"d":"5.74"},{"v":-3.6678589922325955,"d":"-3.67"},{"v":4.133262290061741,"d":"4.13"},-202769.34391345838,{"$f":"+$EN$13-($EN$6*EO10)","v":-3.6678589922326292},0.6,2523.321410077674,4.133262290061741,2523.3214100776736,{"v":4.136227843059174,"d":"4.14"},{"v":2601.3622784305917,"d":"2601.36"},1.9302396600942813,2523.3214100776736,4.136227843059174,{"v":2601.3622784305917,"d":"2601.36"},1.9302396600942813,{"$nulls":4},0.97,{"v":2523.321410077674,"d":"2523.32"},{"v":5.738119351355922,"d":"5.74"},{"v":-3.6678589922325955,"d":"-3.67"},{"v":4.133262290061741,"d":"4.13"},-202769.34391345838,{"$f":"+$FJ$13-($FJ$6*FK10)","v":-3.6678589922326292},0.6,2523.321410077674,4.133262290061741]
[8,{"v":0.9,"d":"0.90"},{"v":5258.286852589641,"d":"5,258.29"},{"v":9.286852589641438,"d":"9.29"},{"v":11.342408145196986,"d":"11.34"},{"v":5258.286852589641,"d":"5,258.29"},{"v":5000.318725099602,"d":"5,000.32"},{"v":4.127490039840639,"d":"4.13"},{"v":10.318725099601597,"d":"10.32"},{"v":2000.1274900398407,"d":"2,000.13"},null,{"v":5258.286852589641,"d":"5,258.29"},{"v":9.286852589641438,"d":"9.29"},{"v":11.342408145196986,"d":"11.34"},{"v":5258.286852589641,"d":"5,258.29"},{"v":5000.318725099602,"d":"5,000.32"},{"v":4.127490039840639,"d":"4.13"},{"v":10.318725099601597,"d":"10.32"},{"v":2000.1274900398407,"d":"2,000.13"},null,8,{"v":0.9,"d":"0.90"},{"v":5258.286852589641,"d":"5,258.29"},{"v":9.286852589641438,"d":"9.29"},{"v":11.342408145196986,"d":"11.34"},4500.286852589642,{"v":8.334471637260483,"d":"8.33"},{"v":5000.318725099602,"d":"5,000.32"},{"v":4.127490039840639,"d":"4.13"},{"v":10.318725099601597,"d":"10.32"},{"v":2000.1274900398407,"d":"2,000.13"},null,null,{"v":5258.286852589641,"d":"5,258.29"},{"v":9.286852589641438,"d":"9.29"},{"v":11.342408145196986,"d":"11.34"},4500.286852589642,{"v":8.334471637260483,"d":"8.33"},{"v":5000.318725099602,"d":"5,000.32"},{"v":4.127490039840639,"d":"4.13"},{"v":10.318725099601597,"d":"10.32"},{"v":2000.1274900398407,"d":"2,000.13"},{"$nulls":5},{"v":0.9,"d":"0.90"},{"v":0.4,"d":"0.40"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":3},{"v":0.9,"d":"0.90"},{"v":0.4,"d":"0.40"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"v":0.9,"d":"0.90"},{"v":0.4,"d":"0.40"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":3},{"v":0.9,"d":"0.90"},{"v":0.4,"d":"0.40"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":4},{"v":0.5333333333333333,"d":"0.5333"},0.998,2644.7,2.1060000000000016,0.9399999999999409,1.5759999999999763,2636.7500000000014,{"$f":"$DC$13-($DC$6*DD11)","v":0.9400000000001227},0.4,2644.7,1.5759999999999763,2644.7,2,2650,1.0666666666666667,2644.7,2,2650,1.0666666666666667,{"$nulls":3},0.998,2644.7,2.1060000000000016,0.9399999999999409,1.5759999999999763,2636.7500000000014,{"$f":"$DX$13-($DX$6*DY11)","v":0.9400000000001227},0.4,2644.7,1.5759999999999763,{"$nulls":5},{"v":0.5333333333333333,"d":"0.5333"},0.98,{"v":2549.33503286198,"d":"2549.34"},{"v":5.204155515257011,"d":"5.20"},{"v":-1.066496713801996,"d":"-1.07"},{"v":4.134250807727544,"d":"4.13"},-134312.44184949543,{"$f":"+$EN$13-($EN$6*EO11)","v":-1.066496713802037},0.4,2549.33503286198,4.134250807727544,2549.3350328619795,{"v":4.136227843059174,"d":"4.14"},{"v":2601.3622784305917,"d":"2601.36"},2.205988182964893,2549.3350328619795,4.136227843059174,{"v":2601.3622784305917,"d":"2601.36"},2.205988182964893,{"$nulls":4},0.98,{"v":2549.33503286198,"d":"2549.34"},{"v":5.204155515257011,"d":"5.20"},{"v":-1.066496713801996,"d":"-1.07"},{"v":4.134250807727544,"d":"4.13"},-134312.44184949543,{"$f":"+$FJ$13-($FJ$6*FK11)","v":-1.066496713802037},0.4,2549.33503286198,4.134250807727544]
[9,0.95,{"v":5129.302788844621,"d":"5,129.30"},{"v":9.802788844621517,"d":"9.80"},{"v":10.83056662239929,"d":"10.83"},{"v":5129.302788844621,"d":"5,129.30"},{"v":5000.318725099602,"d":"5,000.32"},{"v":4.643426294820719,"d":"4.64"},{"v":10.318725099601597,"d":"10.32"},{"v":2250.1434262948205,"d":"2,250.14"},null,{"v":5129.302788844621,"d":"5,129.30"},{"v":9.802788844621517,"d":"9.80"},{"v":10.83056662239929,"d":"10.83"},{"v":5129.302788844621,"d":"5,129.30"},{"v":5000.318725099602,"d":"5,000.32"},{"v":4.643426294820719,"d":"4.64"},{"v":10.318725099601597,"d":"10.32"},{"v":2250.1434262948205,"d":"2,250.14"},null,9,0.95,{"v":5129.302788844621,"d":"5,129.30"},{"v":9.802788844621517,"d":"9.80"},{"v":10.83056662239929,"d":"10.83"},4750.302788844622,{"v":9.326598368431041,"d":"9.33"},{"v":5000.318725099602,"d":"5,000.32"},{"v":4.643426294820719,"d":"4.64"},{"v":10.318725099601597,"d":"10.32"},{"v":2250.1434262948205,"d":"2,250.14"},null,null,{"v":5129.302788844621,"d":"5,129.30"},{"v":9.802788844621517,"d":"9.80"},{"v":10.83056662239929,"d":"10.83"},4750.302788844622,{"v":9.326598368431041,"d":"9.33"},{"v":5000.318725099602,"d":"5,000.32"},{"v":4.643426294820719,"d":"4.64"},{"v":10.318725099601597,"d":"10.32"},{"v":2250.1434262948205,"d":"2,250.14"},{"$nulls":5},0.95,0.45,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":3},0.95,0.45,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,0.95,0.45,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":3},0.95,0.45,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":4},{"v":0.6,"d":"0.6000"},0.999,2647.35,2.0529999999999973,1.4700000000000273,1.788000000000011,2643.375000000001,{"$f":"$DC$13-($DC$6*DD12)","v":1.4700000000000615},0.2,2647.35,1.788000000000011,2647.3499999999995,2,2650,1.2,2647.3499999999995,2,2650,1.2,{"$nulls":3},0.999,2647.35,2.0529999999999973,1.4700000000000273,1.788000000000011,2643.375000000001,{"$f":"$DX$13-($DX$6*DY12)","v":1.4700000000000615},0.2,2647.35,1.788000000000011,{"$nulls":5},{"v":0.6,"d":"0.6000"},0.99,{"v":2575.348655646286,"d":"2575.35"},{"v":4.6701916791580995,"d":"4.67"},{"v":1.5348655646286034,"d":"1.53"},{"v":4.135239325393348,"d":"4.14"},-65855.53978553241,{"$f":"+$EN$13-($EN$6*EO12)","v":1.5348655646285572},0.2,2575.348655646286,4.135239325393348,2575.3486556462854,{"v":4.136227843059174,"d":"4.14"},{"v":2601.3622784305917,"d":"2601.36"},2.4817367058355044,2575.3486556462854,4.136227843059174,{"v":2601.3622784305917,"d":"2601.36"},2.4817367058355044,{"$nulls":4},0.99,{"v":2575.348655646286,"d":"2575.35"},{"v":4.6701916791580995,"d":"4.67"},{"v":1.5348655646286034,"d":"1.53"},{"v":4.135239325393348,"d":"4.14"},-65855.53978553241,{"$f":"+$FJ$13-($FJ$6*FK12)","v":1.5348655646285572},0.2,2575.348655646286,4.135239325393348]
[10,{"v":1,"d":"1.00"},{"v":5000.318725099602,"d":"5,000.32"},{"$f":"B$48*B13","v":{"v":10.318725099601597,"d":"10.32"}},{"v":10.318725099601592,"d":"10.32"},{"$f":"C13","v":{"v":5000.318725099602,"d":"5,000.32"}},{"v":5000.318725099602,"d":"5,000.32"},{"v":5.1593625498007984,"d":"5.16"},{"v":10.318725099601597,"d":"10.32"},{"v":2500.159362549801,"d":"2,500.16"},null,{"v":5000.318725099602,"d":"5,000.32"},{"$f":"M$48*B13","v":{"v":10.318725099601597,"d":"10.32"}},{"v":10.318725099601592,"d":"10.32"},{"$f":"L13","v":{"v":5000.318725099602,"d":"5,000.32"}},{"v":5000.318725099602,"d":"5,000.32"},{"v":5.1593625498007984,"d":"5.16"},{"v":10.318725099601597,"d":"10.32"},{"v":2500.159362549801,"d":"2,500.16"},null,10,{"v":1,"d":"1.00"},{"v":5000.318725099602,"d":"5,000.32"},{"v":10.318725099601597,"d":"10.32"},{"v":10.318725099601592,"d":"10.32"},5000.3187250996025,{"v":10.318725099601595,"d":"10.32"},{"v":5000.318725099602,"d":"5,000.32"},{"v":5.1593625498007984,"d":"5.16"},{"v":10.318725099601597,"d":"10.32"},{"v":2500.159362549801,"d":"2,500.16"},{"$f":"((1/Z56)*(AA56))-((1/Z56)*(W40*-1*X13))","v":{"v":5000.318725099602,"d":"5,000.32"}},null,{"v":5000.318725099602,"d":"5,000.32"},{"v":10.318725099601597,"d":"10.32"},{"v":10.318725099601592,"d":"10.32"},{"v":5000.3187250996025,"d":"5,000.32"},{"v":10.318725099601595,"d":"10.32"},{"v":5000.318725099602,"d":"5,000.32"},{"v":5.1593625498007984,"d":"5.16"},{"v":10.318725099601597,"d":"10.32"},{"v":2500.159362549801,"d":"2,500.16"},{"$nulls":5},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"$f":"AV13*$AW$48","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":3},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":3},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":4},{"v":0.6666666666666666,"d":"0.6667"},1,2650,2,2,2,2650,{"$f":"DA13","v":2},0,2650,2,{"$f":"CX13","v":2650},2,2650,1.3333333333333333,{"$f":"DS13","v":2650},2,2650,1.3333333333333333,{"$nulls":3},1,2650,2,2,2,2650,{"$f":"DV13","v":2},0,2650,2,{"$nulls":5},{"v":0.6666666666666666,"d":"0.6667"},1,{"v":2601.3622784305917,"d":"2601.36"},{"v":4.136227843059188,"d":"4.14"},{"v":4.136227843059203,"d":"4.14"},{"v":4.136227843059151,"d":"4.14"},{"v":2601.362278430583,"d":"2601.36"},{"$f":"+EL13","v":{"v":4.136227843059151,"d":"4.14"}},0,2601.3622784305917,4.136227843059151,{"$f":"EI13","v":{"v":2601.3622784305917,"d":"2601.36"}},{"v":4.136227843059174,"d":"4.14"},{"v":2601.3622784305917,"d":"2601.36"},2.7574852287061162,{"$f":"FE13","v":{"v":2601.3622784305917,"d":"2601.36"}},4.136227843059174,{"v":2601.3622784305917,"d":"2601.36"},2.7574852287061162,{"$nulls":4},1,{"v":2601.3622784305917,"d":"2601.36"},{"v":4.136227843059188,"d":"4.14"},{"v":4.136227843059203,"d":"4.14"},{"v":4.136227843059151,"d":"4.14"},{"v":2601.362278430583,"d":"2601.36"},{"$f":"+FH13","v":{"v":4.136227843059151,"d":"4.14"}},0,2601.3622784305917,4.136227843059151]
[11,1.05,{"v":4871.334661354582,"d":"4,871.33"},{"$f":"B$48*B14","v":{"v":10.834661354581677,"d":"10.83"}},{"v":9.806883576803896,"d":"9.81"},{"$f":"C14","v":{"v":4871.334661354582,"d":"4,871.33"}},{"v":5000.318725099602,"d":"5,000.32"},{"v":5.675298804780879,"d":"5.68"},{"v":10.318725099601597,"d":"10.32"},{"v":2750.175298804781,"d":"2,750.18"},null,{"v":4871.334661354582,"d":"4,871.33"},{"$f":"M$48*B14","v":{"v":10.834661354581677,"d":"10.83"}},{"v":9.806883576803896,"d":"9.81"},{"$f":"L14","v":{"v":4871.334661354582,"d":"4,871.33"}},{"v":5000.318725099602,"d":"5,000.32"},{"v":5.675298804780879,"d":"5.68"},{"v":10.318725099601597,"d":"10.32"},{"v":2750.175298804781,"d":"2,750.18"},null,11,1.05,{"v":4871.334661354582,"d":"4,871.33"},{"v":10.834661354581677,"d":"10.83"},{"v":9.806883576803896,"d":"9.81"},5250.334661354583,{"v":11.310851830772153,"d":"11.31"},{"v":5000.318725099602,"d":"5,000.32"},{"v":5.675298804780879,"d":"5.68"},{"v":10.318725099601597,"d":"10.32"},{"v":2750.175298804781,"d":"2,750.18"},null,null,{"v":4871.334661354582,"d":"4,871.33"},{"v":10.834661354581677,"d":"10.83"},{"v":9.806883576803896,"d":"9.81"},5250.334661354583,{"v":11.310851830772153,"d":"11.31"},{"v":5000.318725099602,"d":"5,000.32"},{"v":5.675298804780879,"d":"5.68"},{"v":10.318725099601597,"d":"10.32"},{"v":2750.175298804781,"d":"2,750.18"},{"$nulls":5},1.05,0.55,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":3},1.05,0.55,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,1.05,0.55,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":3},1.05,0.55,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":4},{"v":0.7333333333333333,"d":"0.7333"},1.001,2652.6499999999996,1.9470000000000027,2.5299999999999727,2.211999999999989,2656.624999999999,{"$f":"$DC$13+($DC$6*DD14)","v":2.5299999999999385},0.2,2652.6499999999996,2.211999999999989,null,null,2650,1.4666666666666666,null,null,2650,1.4666666666666666,{"$nulls":3},1.001,2652.6499999999996,1.9470000000000027,2.5299999999999727,2.211999999999989,2656.624999999999,{"$f":"$DX$13+($DX$6*DY14)","v":2.5299999999999385},0.2,2652.6499999999996,2.211999999999989,{"$nulls":5},{"v":0.7333333333333333,"d":"0.7333"},1.01,{"v":2627.3759012148976,"d":"2627.38"},{"v":3.6022640069602763,"d":"3.60"},{"v":6.737590121489745,"d":"6.74"},{"v":4.137216360724955,"d":"4.14"},71058.2643423936,{"$f":"+$EN$13+($EN$6*EO14)","v":6.737590121489745},0.2,2627.3759012148976,4.137216360724955,null,null,{"v":2601.3622784305917,"d":"2601.36"},3.0332337515767276,null,null,{"v":2601.3622784305917,"d":"2601.36"},3.0332337515767276,{"$nulls":4},1.01,{"v":2627.3759012148976,"d":"2627.38"},{"v":3.6022640069602763,"d":"3.60"},{"v":6.737590121489745,"d":"6.74"},{"v":4.137216360724955,"d":"4.14"},71058.2643423936,{"$f":"+$FJ$13+($FJ$6*FK14)","v":6.737590121489745},0.2,2627.3759012148976,4.137216360724955]
[12,{"v":1.1,"d":"1.10"},{"v":4742.350597609561,"d":"4,742.35"},{"v":11.350597609561758,"d":"11.35"},{"v":9.295042054006194,"d":"9.30"},{"v":4742.350597609561,"d":"4,742.35"},{"v":5000.318725099602,"d":"5,000.32"},{"v":6.191235059760958,"d":"6.19"},{"v":10.318725099601597,"d":"10.32"},{"v":3000.191235059761,"d":"3,000.19"},null,{"v":4742.350597609561,"d":"4,742.35"},{"v":11.350597609561758,"d":"11.35"},{"v":9.295042054006194,"d":"9.30"},{"v":4742.350597609561,"d":"4,742.35"},{"v":5000.318725099602,"d":"5,000.32"},{"v":6.191235059760958,"d":"6.19"},{"v":10.318725099601597,"d":"10.32"},{"v":3000.191235059761,"d":"3,000.19"},null,12,{"v":1.1,"d":"1.10"},{"v":4742.350597609561,"d":"4,742.35"},{"v":11.350597609561758,"d":"11.35"},{"v":9.295042054006194,"d":"9.30"},5500.350597609563,{"v":12.30297856194271,"d":"12.30"},{"v":5000.318725099602,"d":"5,000.32"},{"v":6.191235059760958,"d":"6.19"},{"v":10.318725099601597,"d":"10.32"},{"v":3000.191235059761,"d":"3,000.19"},null,null,{"v":4742.350597609561,"d":"4,742.35"},{"v":11.350597609561758,"d":"11.35"},{"v":9.295042054006194,"d":"9.30"},5500.350597609563,{"v":12.30297856194271,"d":"12.30"},{"v":5000.318725099602,"d":"5,000.32"},{"v":6.191235059760958,"d":"6.19"},{"v":10.318725099601597,"d":"10.32"},{"v":3000.191235059761,"d":"3,000.19"},{"$nulls":5},{"v":1.1,"d":"1.10"},{"v":0.6,"d":"0.60"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":3},{"v":1.1,"d":"1.10"},{"v":0.6,"d":"0.60"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"v":1.1,"d":"1.10"},{"v":0.6,"d":"0.60"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":3},{"v":1.1,"d":"1.10"},{"v":0.6,"d":"0.60"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":4},{"v":0.7999999999999999,"d":"0.8000"},1.002,2655.3,1.8939999999999984,3.060000000000059,2.4240000000000235,2663.2499999999986,{"$f":"$DC$13+($DC$6*DD15)","v":3.059999999999877},0.4,2655.3,2.4240000000000235,null,null,2650,1.5999999999999999,null,null,2650,1.5999999999999999,{"$nulls":3},1.002,2655.3,1.8939999999999984,3.060000000000059,2.4240000000000235,2663.2499999999986,{"$f":"$DX$13+($DX$6*DY15)","v":3.059999999999877},0.4,2655.3,2.4240000000000235,{"$nulls":5},{"v":0.7999999999999999,"d":"0.8000"},1.02,{"v":2653.3895239992034,"d":"2653.39"},{"v":3.0683001708613644,"d":"3.07"},{"v":9.338952399920345,"d":"9.34"},{"v":4.138204878390758,"d":"4.14"},139515.16640635658,{"$f":"+$EN$13+($EN$6*EO15)","v":9.33895239992034},0.4,2653.3895239992034,4.138204878390758,null,null,{"v":2601.3622784305917,"d":"2601.36"},3.3089822744473394,null,null,{"v":2601.3622784305917,"d":"2601.36"},3.3089822744473394,{"$nulls":4},1.02,{"v":2653.3895239992034,"d":"2653.39"},{"v":3.0683001708613644,"d":"3.07"},{"v":9.338952399920345,"d":"9.34"},{"v":4.138204878390758,"d":"4.14"},139515.16640635658,{"$f":"+$FJ$13+($FJ$6*FK15)","v":9.33895239992034},0.4,2653.3895239992034,4.138204878390758]
[13,1.15,{"v":4613.366533864541,"d":"4,613.37"},{"v":11.866533864541836,"d":"11.87"},{"v":8.783200531208498,"d":"8.78"},{"v":4613.366533864541,"d":"4,613.37"},{"v":5000.318725099602,"d":"5,000.32"},{"v":6.707171314741038,"d":"6.71"},{"v":10.318725099601597,"d":"10.32"},{"v":3250.2071713147407,"d":"3,250.21"},null,{"v":4613.366533864541,"d":"4,613.37"},{"v":11.866533864541836,"d":"11.87"},{"v":8.783200531208498,"d":"8.78"},{"v":4613.366533864541,"d":"4,613.37"},{"v":5000.318725099602,"d":"5,000.32"},{"v":6.707171314741038,"d":"6.71"},{"v":10.318725099601597,"d":"10.32"},{"v":3250.2071713147407,"d":"3,250.21"},null,13,1.15,{"v":4613.366533864541,"d":"4,613.37"},{"v":11.866533864541836,"d":"11.87"},{"v":8.783200531208498,"d":"8.78"},5750.366533864542,{"v":13.295105293113261,"d":"13.30"},{"v":5000.318725099602,"d":"5,000.32"},{"v":6.707171314741038,"d":"6.71"},{"v":10.318725099601597,"d":"10.32"},{"v":3250.2071713147407,"d":"3,250.21"},null,null,{"v":4613.366533864541,"d":"4,613.37"},{"v":11.866533864541836,"d":"11.87"},{"v":8.783200531208498,"d":"8.78"},5750.366533864542,{"v":13.295105293113261,"d":"13.30"},{"v":5000.318725099602,"d":"5,000.32"},{"v":6.707171314741038,"d":"6.71"},{"v":10.318725099601597,"d":"10.32"},{"v":3250.2071713147407,"d":"3,250.21"},{"$nulls":5},1.15,0.65,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":3},1.15,0.65,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,1.15,0.65,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":3},1.15,0.65,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":4},{"v":0.8666666666666666,"d":"0.8667"},1.003,2657.95,1.841000000000001,3.590000000000032,2.6360000000000126,2669.8749999999977,{"$f":"$DC$13+($DC$6*DD16)","v":3.589999999999816},0.6,2657.95,2.6360000000000126,null,null,2650,1.7333333333333332,null,null,2650,1.7333333333333332,{"$nulls":3},1.003,2657.95,1.841000000000001,3.590000000000032,2.6360000000000126,2669.8749999999977,{"$f":"$DX$13+($DX$6*DY16)","v":3.589999999999816},0.6,2657.95,2.6360000000000126,{"$nulls":5},{"v":0.8666666666666666,"d":"0.8667"},1.03,{"v":2679.4031467835093,"d":"2679.40"},{"v":2.534336334762453,"d":"2.53"},{"v":11.940314678350944,"d":"11.94"},{"v":4.139193396056562,"d":"4.14"},207972.06847031956,{"$f":"+$EN$13+($EN$6*EO16)","v":11.940314678350932},0.6,2679.4031467835093,4.139193396056562,null,null,{"v":2601.3622784305917,"d":"2601.36"},3.5847307973179507,null,null,{"v":2601.3622784305917,"d":"2601.36"},3.5847307973179507,{"$nulls":4},1.03,{"v":2679.4031467835093,"d":"2679.40"},{"v":2.534336334762453,"d":"2.53"},{"v":11.940314678350944,"d":"11.94"},{"v":4.139193396056562,"d":"4.14"},207972.06847031956,{"$f":"+$FJ$13+($FJ$6*FK16)","v":11.940314678350932},0.6,2679.4031467835093,4.139193396056562]
[14,{"v":1.2,"d":"1.20"},{"v":4484.382470119522,"d":"4,484.38"},{"v":12.382470119521916,"d":"12.38"},{"v":8.2713590084108,"d":"8.27"},{"v":4484.382470119522,"d":"4,484.38"},{"v":5000.318725099602,"d":"5,000.32"},{"v":7.223107569721117,"d":"7.22"},{"v":10.318725099601597,"d":"10.32"},{"v":3500.2231075697214,"d":"3,500.22"},null,{"v":4484.382470119522,"d":"4,484.38"},{"v":12.382470119521916,"d":"12.38"},{"v":8.2713590084108,"d":"8.27"},{"v":4484.382470119522,"d":"4,484.38"},{"v":5000.318725099602,"d":"5,000.32"},{"v":7.223107569721117,"d":"7.22"},{"v":10.318725099601597,"d":"10.32"},{"v":3500.2231075697214,"d":"3,500.22"},null,14,{"v":1.2,"d":"1.20"},{"v":4484.382470119522,"d":"4,484.38"},{"v":12.382470119521916,"d":"12.38"},{"v":8.2713590084108,"d":"8.27"},6000.382470119523,{"v":14.287232024283819,"d":"14.29"},{"v":5000.318725099602,"d":"5,000.32"},{"v":7.223107569721117,"d":"7.22"},{"v":10.318725099601597,"d":"10.32"},{"v":3500.2231075697214,"d":"3,500.22"},null,null,{"v":4484.382470119522,"d":"4,484.38"},{"v":12.382470119521916,"d":"12.38"},{"v":8.2713590084108,"d":"8.27"},6000.382470119523,{"v":14.287232024283819,"d":"14.29"},{"v":5000.318725099602,"d":"5,000.32"},{"v":7.223107569721117,"d":"7.22"},{"v":10.318725099601597,"d":"10.32"},{"v":3500.2231075697214,"d":"3,500.22"},{"$nulls":5},{"v":1.2,"d":"1.20"},{"v":0.7,"d":"0.70"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":3},{"v":1.2,"d":"1.20"},{"v":0.7,"d":"0.70"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"v":1.2,"d":"1.20"},{"v":0.7,"d":"0.70"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":3},{"v":1.2,"d":"1.20"},{"v":0.7,"d":"0.70"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":4},{"v":0.9333333333333332,"d":"0.9333"},1.004,2660.6,1.7880000000000038,4.1200000000000045,2.8480000000000016,2676.499999999997,{"$f":"$DC$13+($DC$6*DD17)","v":4.119999999999754},0.8,2660.6,2.8480000000000016,null,null,2650,1.8666666666666665,null,null,2650,1.8666666666666665,{"$nulls":3},1.004,2660.6,1.7880000000000038,4.1200000000000045,2.8480000000000016,2676.499999999997,{"$f":"$DX$13+($DX$6*DY17)","v":4.119999999999754},0.8,2660.6,2.8480000000000016,{"$nulls":5},{"v":0.9333333333333332,"d":"0.9333"},1.04,{"v":2705.4167695678157,"d":"2705.42"},{"v":2.000372498663541,"d":"2.00"},{"v":14.5416769567816,"d":"14.54"},{"v":4.140181913722366,"d":"4.14"},276428.9705342826,{"$f":"+$EN$13+($EN$6*EO17)","v":14.541676956781528},0.8,2705.4167695678157,4.140181913722366,null,null,{"v":2601.3622784305917,"d":"2601.36"},3.8604793201885625,null,null,{"v":2601.3622784305917,"d":"2601.36"},3.8604793201885625,{"$nulls":4},1.04,{"v":2705.4167695678157,"d":"2705.42"},{"v":2.000372498663541,"d":"2.00"},{"v":14.5416769567816,"d":"14.54"},{"v":4.140181913722366,"d":"4.14"},276428.9705342826,{"$f":"+$FJ$13+($FJ$6*FK17)","v":14.541676956781528},0.8,2705.4167695678157,4.140181913722366]
[15,1.25,{"v":4355.398406374501,"d":"4,355.40"},{"v":12.898406374501995,"d":"12.90"},{"v":7.759517485613097,"d":"7.76"},{"v":4355.398406374501,"d":"4,355.40"},{"v":5000.318725099602,"d":"5,000.32"},{"v":7.739043824701198,"d":"7.74"},{"v":10.318725099601597,"d":"10.32"},{"v":3750.239043824701,"d":"3,750.24"},null,{"v":4355.398406374501,"d":"4,355.40"},{"v":12.898406374501995,"d":"12.90"},{"v":7.759517485613097,"d":"7.76"},{"v":4355.398406374501,"d":"4,355.40"},{"v":5000.318725099602,"d":"5,000.32"},{"v":7.739043824701198,"d":"7.74"},{"v":10.318725099601597,"d":"10.32"},{"v":3750.239043824701,"d":"3,750.24"},null,15,1.25,{"v":4355.398406374501,"d":"4,355.40"},{"v":12.898406374501995,"d":"12.90"},{"v":7.759517485613097,"d":"7.76"},6250.398406374503,{"v":15.279358755454377,"d":"15.28"},{"v":5000.318725099602,"d":"5,000.32"},{"v":7.739043824701198,"d":"7.74"},{"v":10.318725099601597,"d":"10.32"},{"v":3750.239043824701,"d":"3,750.24"},null,null,{"v":4355.398406374501,"d":"4,355.40"},{"v":12.898406374501995,"d":"12.90"},{"v":7.759517485613097,"d":"7.76"},6250.398406374503,{"v":15.279358755454377,"d":"15.28"},{"v":5000.318725099602,"d":"5,000.32"},{"v":7.739043824701198,"d":"7.74"},{"v":10.318725099601597,"d":"10.32"},{"v":3750.239043824701,"d":"3,750.24"},{"$nulls":5},1.25,0.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":3},1.25,0.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,1.25,0.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":3},1.25,0.75,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":4},{"v":0.9999999999999999,"d":"1.0000"},1.005,2663.2499999999995,1.7350000000000065,4.649999999999977,3.0599999999999907,2683.1249999999964,{"$f":"$DC$13+($DC$6*DD18)","v":4.649999999999693},1,2663.2499999999995,3.0599999999999907,null,null,2650,1.9999999999999998,null,null,2650,1.9999999999999998,{"$nulls":3},1.005,2663.2499999999995,1.7350000000000065,4.649999999999977,3.0599999999999907,2683.1249999999964,{"$f":"$DX$13+($DX$6*DY18)","v":4.649999999999693},1,2663.2499999999995,3.0599999999999907,{"$nulls":5},{"v":0.9999999999999999,"d":"1.0000"},1.05,{"v":2731.4303923521215,"d":"2731.43"},{"v":1.4664086625646298,"d":"1.47"},{"v":17.143039235212143,"d":"17.14"},{"v":4.141170431388169,"d":"4.14"},344885.87259824557,{"$f":"+$EN$13+($EN$6*EO18)","v":17.14303923521212},1,2731.4303923521215,4.141170431388169,null,null,{"v":2601.3622784305917,"d":"2601.36"},4.1362278430591735,null,null,{"v":2601.3622784305917,"d":"2601.36"},4.1362278430591735,{"$nulls":4},1.05,{"v":2731.4303923521215,"d":"2731.43"},{"v":1.4664086625646298,"d":"1.47"},{"v":17.143039235212143,"d":"17.14"},{"v":4.141170431388169,"d":"4.14"},344885.87259824557,{"$f":"+$FJ$13+($FJ$6*FK18)","v":17.14303923521212},1,2731.4303923521215,4.141170431388169]
[16,{"v":1.3,"d":"1.30"},{"v":4226.414342629481,"d":"4,226.41"},{"v":13.414342629482077,"d":"13.41"},{"v":7.247675962815402,"d":"7.25"},{"v":4226.414342629481,"d":"4,226.41"},{"v":5000.318725099602,"d":"5,000.32"},{"v":8.254980079681278,"d":"8.25"},{"v":10.318725099601597,"d":"10.32"},{"v":4000.2549800796814,"d":"4,000.25"},null,{"v":4226.414342629481,"d":"4,226.41"},{"v":13.414342629482077,"d":"13.41"},{"v":7.247675962815402,"d":"7.25"},{"v":4226.414342629481,"d":"4,226.41"},{"v":5000.318725099602,"d":"5,000.32"},{"v":8.254980079681278,"d":"8.25"},{"v":10.318725099601597,"d":"10.32"},{"v":4000.2549800796814,"d":"4,000.25"},null,16,{"v":1.3,"d":"1.30"},{"v":4226.414342629481,"d":"4,226.41"},{"v":13.414342629482077,"d":"13.41"},{"v":7.247675962815402,"d":"7.25"},6500.414342629483,{"v":16.271485486624933,"d":"16.27"},{"v":5000.318725099602,"d":"5,000.32"},{"v":8.254980079681278,"d":"8.25"},{"v":10.318725099601597,"d":"10.32"},{"v":4000.2549800796814,"d":"4,000.25"},null,null,{"v":4226.414342629481,"d":"4,226.41"},{"v":13.414342629482077,"d":"13.41"},{"v":7.247675962815402,"d":"7.25"},6500.414342629483,{"v":16.271485486624933,"d":"16.27"},{"v":5000.318725099602,"d":"5,000.32"},{"v":8.254980079681278,"d":"8.25"},{"v":10.318725099601597,"d":"10.32"},{"v":4000.2549800796814,"d":"4,000.25"},{"$nulls":5},{"v":1.3,"d":"1.30"},{"v":0.8,"d":"0.80"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":3},{"v":1.3,"d":"1.30"},{"v":0.8,"d":"0.80"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"v":1.3,"d":"1.30"},{"v":0.8,"d":"0.80"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":3},{"v":1.3,"d":"1.30"},{"v":0.8,"d":"0.80"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":4},{"$f":"1/15","v":0.06666666666666667},{"$nulls":20}," ",{"$nulls":15},{"$f":"1/15","v":0.06666666666666667}]
[17,1.35,{"v":4097.430278884462,"d":"4,097.43"},{"v":13.930278884462156,"d":"13.93"},{"v":6.735834440017703,"d":"6.74"},{"v":4097.430278884462,"d":"4,097.43"},{"v":5000.318725099602,"d":"5,000.32"},{"v":8.770916334661358,"d":"8.77"},{"v":10.318725099601597,"d":"10.32"},{"v":4250.270916334661,"d":"4,250.27"},null,{"v":4097.430278884462,"d":"4,097.43"},{"v":13.930278884462156,"d":"13.93"},{"v":6.735834440017703,"d":"6.74"},{"v":4097.430278884462,"d":"4,097.43"},{"v":5000.318725099602,"d":"5,000.32"},{"v":8.770916334661358,"d":"8.77"},{"v":10.318725099601597,"d":"10.32"},{"v":4250.270916334661,"d":"4,250.27"},null,17,1.35,{"v":4097.430278884462,"d":"4,097.43"},{"v":13.930278884462156,"d":"13.93"},{"v":6.735834440017703,"d":"6.74"},6750.430278884463,{"v":17.26361221779549,"d":"17.26"},{"v":5000.318725099602,"d":"5,000.32"},{"v":8.770916334661358,"d":"8.77"},{"v":10.318725099601597,"d":"10.32"},{"v":4250.270916334661,"d":"4,250.27"},null,null,{"v":4097.430278884462,"d":"4,097.43"},{"v":13.930278884462156,"d":"13.93"},{"v":6.735834440017703,"d":"6.74"},6750.430278884463,{"v":17.26361221779549,"d":"17.26"},{"v":5000.318725099602,"d":"5,000.32"},{"v":8.770916334661358,"d":"8.77"},{"v":10.318725099601597,"d":"10.32"},{"v":4250.270916334661,"d":"4,250.27"},{"$nulls":5},1.35,0.85,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":3},1.35,0.85,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,1.35,0.85,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":3},1.35,0.85,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":13},"LM","BP",{"$nulls":19},"LM","BP",{"$nulls":14},"LM","BP"]
[18,{"v":1.4,"d":"1.40"},{"v":3968.446215139442,"d":"3,968.45"},{"v":14.446215139442234,"d":"14.45"},{"v":6.223992917220006,"d":"6.22"},{"v":3968.446215139442,"d":"3,968.45"},{"v":5000.318725099602,"d":"5,000.32"},{"v":9.286852589641438,"d":"9.29"},{"v":10.318725099601597,"d":"10.32"},{"v":4500.286852589641,"d":"4,500.29"},null,{"v":3968.446215139442,"d":"3,968.45"},{"v":14.446215139442234,"d":"14.45"},{"v":6.223992917220006,"d":"6.22"},{"v":3968.446215139442,"d":"3,968.45"},{"v":5000.318725099602,"d":"5,000.32"},{"v":9.286852589641438,"d":"9.29"},{"v":10.318725099601597,"d":"10.32"},{"v":4500.286852589641,"d":"4,500.29"},null,18,{"v":1.4,"d":"1.40"},{"v":3968.446215139442,"d":"3,968.45"},{"v":14.446215139442234,"d":"14.45"},{"v":6.223992917220006,"d":"6.22"},7000.446215139443,{"v":18.25573894896604,"d":"18.26"},{"v":5000.318725099602,"d":"5,000.32"},{"v":9.286852589641438,"d":"9.29"},{"v":10.318725099601597,"d":"10.32"},{"v":4500.286852589641,"d":"4,500.29"},null,null,{"v":3968.446215139442,"d":"3,968.45"},{"v":14.446215139442234,"d":"14.45"},{"v":6.223992917220006,"d":"6.22"},7000.446215139443,{"v":18.25573894896604,"d":"18.26"},{"v":5000.318725099602,"d":"5,000.32"},{"v":9.286852589641438,"d":"9.29"},{"v":10.318725099601597,"d":"10.32"},{"v":4500.286852589641,"d":"4,500.29"},{"$nulls":5},{"v":1.4,"d":"1.40"},{"v":0.9,"d":"0.90"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":3},{"v":1.4,"d":"1.40"},{"v":0.9,"d":"0.90"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"v":1.4,"d":"1.40"},{"v":0.9,"d":"0.90"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":3},{"v":1.4,"d":"1.40"},{"v":0.9,"d":"0.90"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":13},{"$f":"CY51/DA51","v":0.2},{"$f":"CY45/CX58","v":0.08},{"$f":"(DG13-DG3)/10","v":2.6499999999997272},{"$nulls":3},{"$f":"(DK13-DK3)/10","v":2.6499999999997272},{"$nulls":14},{"$f":"DT51/DV51","v":0.2},{"$f":"DT45/DS58","v":0.08},{"$nulls":14},{"$f":"+EH52/EJ52","v":0.1},{"$f":"+EH46/EG58","v":3.8e-05},{"$f":"(ER13-ER3)/10","v":26.013622784305927},{"$nulls":3},{"$f":"(EV13-EV3)/10","v":26.013622784305927},{"$nulls":15},{"$f":"+FD49/FF49","v":0.1},{"$f":"+FD43/FC55","v":3.8e-05}]
[19,1.45,{"v":3839.4621513944217,"d":"3,839.46"},{"v":14.962151394422316,"d":"14.96"},{"v":5.712151394422307,"d":"5.71"},{"v":3839.4621513944217,"d":"3,839.46"},{"v":5000.318725099602,"d":"5,000.32"},{"v":9.802788844621517,"d":"9.80"},{"v":10.318725099601597,"d":"10.32"},{"v":4750.302788844621,"d":"4,750.30"},null,{"v":3839.4621513944217,"d":"3,839.46"},{"v":14.962151394422316,"d":"14.96"},{"v":5.712151394422307,"d":"5.71"},{"v":3839.4621513944217,"d":"3,839.46"},{"v":5000.318725099602,"d":"5,000.32"},{"v":9.802788844621517,"d":"9.80"},{"v":10.318725099601597,"d":"10.32"},{"v":4750.302788844621,"d":"4,750.30"},null,19,1.45,{"v":3839.4621513944217,"d":"3,839.46"},{"v":14.962151394422316,"d":"14.96"},{"v":5.712151394422307,"d":"5.71"},7250.462151394423,{"v":19.2478656801366,"d":"19.25"},{"v":5000.318725099602,"d":"5,000.32"},{"v":9.802788844621517,"d":"9.80"},{"v":10.318725099601597,"d":"10.32"},{"v":4750.302788844621,"d":"4,750.30"},null,null,{"v":3839.4621513944217,"d":"3,839.46"},{"v":14.962151394422316,"d":"14.96"},{"v":5.712151394422307,"d":"5.71"},7250.462151394423,{"v":19.2478656801366,"d":"19.25"},{"v":5000.318725099602,"d":"5,000.32"},{"v":9.802788844621517,"d":"9.80"},{"v":10.318725099601597,"d":"10.32"},{"v":4750.302788844621,"d":"4,750.30"},{"$nulls":5},1.45,0.95,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":3},1.45,0.95,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,1.45,0.95,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":3},1.45,0.95,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"CI22*$CI$48","v":{"$error":"#REF!"}}]
[20,{"v":1.5,"d":"1.50"},{"v":3710.478087649401,"d":"3,710.48"},{"v":15.478087649402395,"d":"15.48"},{"v":5.200309871624606,"d":"5.20"},{"v":3710.478087649401,"d":"3,710.48"},{"v":5000.318725099602,"d":"5,000.32"},{"v":10.318725099601597,"d":"10.32"},{"v":10.318725099601597,"d":"10.32"},{"v":5000.318725099602,"d":"5,000.32"},null,{"v":3710.478087649401,"d":"3,710.48"},{"v":15.478087649402395,"d":"15.48"},{"v":5.200309871624606,"d":"5.20"},{"v":3710.478087649401,"d":"3,710.48"},{"v":5000.318725099602,"d":"5,000.32"},{"v":10.318725099601597,"d":"10.32"},{"v":10.318725099601597,"d":"10.32"},{"v":5000.318725099602,"d":"5,000.32"},null,20,{"v":1.5,"d":"1.50"},{"v":3710.478087649401,"d":"3,710.48"},{"v":15.478087649402395,"d":"15.48"},{"v":5.200309871624606,"d":"5.20"},7500.478087649404,{"v":20.239992411307156,"d":"20.24"},{"v":5000.318725099602,"d":"5,000.32"},{"v":10.318725099601597,"d":"10.32"},{"v":10.318725099601597,"d":"10.32"},{"v":5000.318725099602,"d":"5,000.32"},null,null,{"v":3710.478087649401,"d":"3,710.48"},{"v":15.478087649402395,"d":"15.48"},{"v":5.200309871624606,"d":"5.20"},7500.478087649404,{"v":20.239992411307156,"d":"20.24"},{"v":5000.318725099602,"d":"5,000.32"},{"v":10.318725099601597,"d":"10.32"},{"v":10.318725099601597,"d":"10.32"},{"v":5000.318725099602,"d":"5,000.32"},{"$nulls":5},{"v":1.5,"d":"1.50"},{"v":1,"d":"1.00"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":3},{"v":1.5,"d":"1.50"},{"v":1,"d":"1.00"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,null,{"v":1.5,"d":"1.50"},{"v":1,"d":"1.00"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":3},{"v":1.5,"d":"1.50"},{"v":1,"d":"1.00"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"CI23*$CI$48","v":{"$error":"#REF!"}},{"$nulls":40},"FUNCION INGRESO NACIONAL",{"$nulls":21},"FUNCION INGRESO NACIONAL"]
[{"$nulls":135},"Y","C","I","G","X","M",null,null,{"$f":"+EP55*(EJ55+EO55)","v":-4706.880382393945},{"$nulls":13},"Y","C","I","G","X","M",null,null,{"$f":"+FL52*(FF52+FK52)","v":-4706.880382393945}]
[{"$nulls":20},"DEMANDA AGREGADA NOMINAL",{"$nulls":33},"MIN",{"$f":"MIN(AY3:AY23,BL3:BL23)","v":{"$error":"#REF!"}},{"$nulls":11},"MIN",{"$f":"MIN(AY3:AY23,BL3:BL23)","v":{"$error":"#REF!"}},{"$nulls":10},"MIN",{"$f":"MIN(BX3:BX23,CK3:CK23)","v":{"$error":"#REF!"}},{"$nulls":11},"MIN",{"$f":"MIN(BX3:BX23,CK3:CK23)","v":{"$error":"#REF!"}},{"$nulls":6},"FUNCION INGRESO NACIONAL",{"$nulls":20},"FUNCION INGRESO NACIONAL",{"$nulls":13},{"$f":"+EG25+EH25+EI25+(EJ25-EK25)","v":{"v":2601.3622784305912,"d":"2,601.36"}},{"$f":"+EF31","v":{"v":1961.0898227444734,"d":"1,961.09"}},{"$f":"+EF37","v":{"v":921.4116709818757,"d":"921.41"}},{"$f":"+EF40","v":{"v":400,"d":"400.00"}},{"$f":"+EF43","v":{"v":3001.0398725353516,"d":"3,001.04"}},{"$f":"+EF46","v":{"v":3682.1790878311094,"d":"3,682.18"}},null,null,{"$f":"+(EG58*(EI58-EH58))","v":-681.1392152958717},{"$nulls":13},{"$f":"+FC25+FD25+FE25+(FF25-FG25)","v":{"v":2601.3622784305912,"d":"2,601.36"}},{"$f":"+FB28","v":{"v":1961.0898227444734,"d":"1,961.09"}},{"$f":"+FB34","v":{"v":921.4116709818757,"d":"921.41"}},{"$f":"+FB37","v":{"v":400,"d":"400.00"}},{"$f":"+FB40","v":{"v":3001.0398725353516,"d":"3,001.04"}},{"$f":"+FB43","v":{"v":3682.1790878311094,"d":"3,682.18"}},null,null,{"$f":"+(FC55*(FE55-FD55))","v":-681.1392152958717}]
["Y","C","I","G",{"$nulls":7},"Y","C","I","G",{"$nulls":5},"Y","C","I","G",{"$nulls":9},"Y","C","I","G",{"$nulls":10},"Y","C","I","G","X","M",null,"EQUI",{"$f":"AV48","v":{"$error":"#REF!"}},{"$nulls":4},"Y","C","I","G","X","M",null,"MAX",{"$f":"BI48","v":{"$error":"#REF!"}},{"$nulls":3},"Y","C","I","G","X","M",null,"EQUI",{"$f":"BU48","v":{"$error":"#REF!"}},{"$nulls":4},"Y","C","I","G","X","M",null,"MAX",{"$f":"CH48","v":{"$error":"#REF!"}},{"$nulls":6},"Y","C","I","G","X","M",{"$nulls":15},"Y","C","I","G","X","M",{"$nulls":8},"FUNCION INGRESO NACIONAL",{"$nulls":7},{"$f":"-EG55+EL55-(EH55*EI55)","v":-4520},{"$nulls":13},"FUNCION CONSUMO",{"$nulls":7},{"$f":"-FC52+FH52-(FD52*FE52)","v":-4520}]
[{"$f":"SUM(B27:D27)","v":{"v":5000.3187250996025,"d":"5000.3"}},{"$f":"A30","v":{"v":3800.2549800796824,"d":"3800.3"}},{"$f":"A36","v":{"v":700.0637450199201,"d":"700.1"}},{"$f":"A39","v":{"v":500,"d":"500.0"}},{"$nulls":7},{"$f":"SUM(M27:O27)","v":{"v":5000.3187250996025,"d":"5000.3"}},{"$f":"L30","v":{"v":3800.2549800796824,"d":"3800.3"}},{"$f":"L36","v":{"v":700.0637450199201,"d":"700.1"}},{"$f":"L39","v":{"v":500,"d":"500.0"}},{"$nulls":5},{"$f":"V27+W27+X27","v":{"v":5000.3187250996025,"d":"5000.3"}},{"$f":"V30*U53","v":{"v":3800.2549800796824,"d":"3800.3"}},{"$f":"W30*U53","v":{"v":700.0637450199201,"d":"700.1"}},{"$f":"X30*U53","v":{"v":500,"d":"500.0"}},{"$nulls":9},{"$f":"AI27+AJ27+AK27","v":{"v":5000.3187250996025,"d":"5000.3"}},{"$f":"AI30*AH53","v":{"v":3800.2549800796824,"d":"3800.3"}},{"$f":"AJ30*AH53","v":{"v":700.0637450199201,"d":"700.1"}},{"$f":"AK30*AH53","v":{"v":500,"d":"500.0"}},{"$nulls":10},{"$f":"AW27+AX27+AY27+AZ27-BA27","v":{"$error":"#REF!"}},{"$f":"AV30","v":{"$error":"#REF!"}},{"$f":"AV33","v":{"$error":"#REF!"}},{"$f":"AV36","v":{"$error":"#REF!"}},{"$f":"AV39","v":{"$error":"#REF!"}},{"$f":"AV42","v":{"$error":"#REF!"}},null,null,{"$f":"BD26-BD25","v":{"$error":"#REF!"}},{"$nulls":4},{"$f":"BJ27+BK27+BL27+BM27-BN27","v":{"$error":"#REF!"}},{"$f":"BI30","v":{"$error":"#REF!"}},{"$f":"BI33","v":{"$error":"#REF!"}},{"$f":"BI36","v":{"$error":"#REF!"}},{"$f":"BI39","v":{"$error":"#REF!"}},{"$f":"BI42","v":{"$error":"#REF!"}},null,null,{"$f":"BQ26-BQ25","v":{"$error":"#REF!"}},{"$nulls":3},{"$f":"BV27+BW27+BX27+BY27-BZ27","v":{"$error":"#REF!"}},{"$f":"BU30","v":{"$error":"#REF!"}},{"$f":"BU33","v":{"$error":"#REF!"}},{"$f":"BU36","v":{"$error":"#REF!"}},{"$f":"BU39","v":{"$error":"#REF!"}},{"$f":"BU42","v":{"$error":"#REF!"}},null,null,{"$f":"CC26-CC25","v":{"$error":"#REF!"}},{"$nulls":4},{"$f":"CI27+CJ27+CK27+CL27-CM27","v":{"$error":"#REF!"}},{"$f":"CH30","v":{"$error":"#REF!"}},{"$f":"CH33","v":{"$error":"#REF!"}},{"$f":"CH36","v":{"$error":"#REF!"}},{"$f":"CH39","v":{"$error":"#REF!"}},{"$f":"CH42","v":{"$error":"#REF!"}},null,null,{"$f":"CP26-CP25","v":{"$error":"#REF!"}},{"$nulls":6},{"$f":"+CX27+CY27+CZ27+(DA27-DB27)","v":{"v":2650,"d":"2,650.00"}},{"$f":"+CW30","v":{"v":2160,"d":"2,160.00"}},{"$f":"+CW36","v":{"v":290,"d":"290.00"}},{"$f":"+CW39","v":{"v":200,"d":"200.00"}},{"$f":"+CW42","v":{"v":1046,"d":"1,046.00"}},{"$f":"+CW45","v":{"v":1046,"d":"1,046.00"}},{"$nulls":15},{"$f":"+DS27+DT27+DU27+(DV27-DW27)","v":{"v":2650,"d":"2,650.00"}},{"$f":"+DR30","v":{"v":2160,"d":"2,160.00"}},{"$f":"+DR36","v":{"v":290,"d":"290.00"}},{"$f":"+DR39","v":{"v":200,"d":"200.00"}},{"$f":"+DR42","v":{"v":1046,"d":"1,046.00"}},{"$f":"+DR45","v":{"v":1046,"d":"1,046.00"}},{"$nulls":8},"Y","C","I","G","X","M",null,null,{"$f":"+(EN24-EN25-EN26)/EM55","v":2601.362278431191},{"$nulls":13},"C","bo","b1","y","to",{"$nulls":3},{"$f":"+(FJ24-FJ25-FJ26)/FI52","v":2601.362278431191}]
["FUNCIÓN CONSUMO",{"$nulls":10},"FUNCIÓN CONSUMO",{"$nulls":8},"DEMANDA AGREGADA REAL",{"$nulls":26},"FUNCIÓN CONSUMO",{"$nulls":7},{"$f":"BD27/20","v":{"$error":"#REF!"}},{"$nulls":4},"FUNCIÓN CONSUMO",{"$nulls":7},{"$f":"BQ27/20","v":{"$error":"#REF!"}},{"$nulls":3},"FUNCIÓN CONSUMO",{"$nulls":7},{"$f":"CC27/20","v":{"$error":"#REF!"}},{"$nulls":4},"FUNCIÓN CONSUMO",{"$nulls":7},{"$f":"CP27/20","v":{"$error":"#REF!"}},{"$nulls":6},"FUNCION CONSUMO",{"$nulls":20},"FUNCION CONSUMO",{"$nulls":13},{"$f":"+EG28+EH28+EI28+(EJ28-EK28)","v":{"v":1,"d":"100%"}},{"$f":"EG25/$EF$25","v":{"v":0.7538703236396601,"d":"75%"}},{"$f":"EH25/$EF$25","v":{"v":0.3542035181419505,"d":"35%"}},{"$f":"EI25/$EF$25","v":{"v":0.1537655878678002,"d":"15%"}},{"$f":"EJ25/$EF$25","v":{"v":1.1536416505377662,"d":"115%"}},{"$f":"EK25/$EF$25","v":{"v":1.415481080187177,"d":"142%"}},{"$nulls":16},{"$f":"FC28+(FD28*(FE28-FF28))","v":{"v":1961.0898227444734,"d":"1,961.09"}},{"$f":"+EG31","v":200},{"$f":"+EH31","v":0.8},{"$f":"+FB58","v":{"v":2601.3622784305917,"d":"2,601.4"}},{"$f":"+EH86","v":400}]
["C","b0","b1","T",{"$nulls":7},"C","b0","b1","T",{"$nulls":5},"Y","C","I","G",null,null,0.5,{"$nulls":6},"Y","C","I","G",null,null,0.5,{"$nulls":7},"C","b0","b1","t","Tr","P",{"$nulls":7},"C","b0","b1","t","Tr","P",{"$nulls":6},"C","b0","b1","t en %","Tr","P",{"$nulls":7},"C","b0","b1","t","Tr","P",{"$nulls":9},"C","B","b1","y","to",{"$nulls":16},"C","bo","b1","y","to",{"$nulls":9},"FUNCION CONSUMO",{"$nulls":21},"FUNCION AHORRO"]
[{"$f":"B30+C30*(A48-D30)","v":{"v":3800.2549800796824,"d":"3800.3"}},{"$f":"IS_LM_CERRADA_G_PR!C10","v":{"v":200,"d":"200.0"}},{"$f":"IS_LM_CERRADA_G_PR!D10","v":{"v":0.8,"d":"0.80"}},{"$f":"IS_LM_CERRADA_G_PR!E10","v":{"v":500,"d":"500.00"}},{"$nulls":7},{"$f":"M30+N30*(L48-O30)","v":{"v":3800.2549800796824,"d":"3800.3"}},{"$f":"E53","v":{"v":200,"d":"200.0"}},{"$f":"C30","v":{"v":0.8,"d":"0.80"}},{"$f":"B53","v":{"v":500,"d":"500.00"}},{"$nulls":5},{"$f":"V30+W30+X30","v":{"v":5000.3187250996025,"d":"5000.3"}},{"$f":"U34","v":{"v":3800.2549800796824,"d":"3800.3"}},{"$f":"U40","v":{"v":700.0637450199201,"d":"700.1"}},{"$f":"U43","v":{"v":500,"d":"500.0"}},null,null,{"$f":"AA29/(COUNT(U14:U23))","v":0.05},{"$nulls":6},{"$f":"AI30+AJ30+AK30","v":{"v":5000.3187250996025,"d":"5000.3"}},{"$f":"AH33","v":{"v":3800.2549800796824,"d":"3800.3"}},{"$f":"AH40","v":{"v":700.0637450199201,"d":"700.1"}},{"$f":"AH43","v":{"v":500,"d":"500.0"}},null,null,{"$f":"AN29/(COUNT(AH14:AH23))","v":0.05},{"$nulls":7},{"$f":"AW30+(AX30*AV48)+(AX30*AZ30)-(AX30*AY30)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$nulls":7},{"$f":"BJ30+(BK30*BI48)+(BK30*BM30)-(BK30*BL30)","v":{"$error":"#REF!"}},{"$f":"BA56","v":{"$error":"#REF!"}},{"$f":"AX30","v":{"$error":"#REF!"}},{"$f":"AX56","v":{"$error":"#REF!"}},{"$f":"AY56","v":{"$error":"#REF!"}},{"$f":"BA30","v":{"$error":"#REF!"}},{"$nulls":6},{"$f":"BV30+(BW30*BU48)+(BW30*BY30)-(BW30*BX30)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"v":1,"d":"1.000"},{"$nulls":7},{"$f":"CI30+(CJ30*CH48)+(CJ30*CL30)-(CJ30*CK30)","v":{"$error":"#REF!"}},{"$f":"BZ56","v":{"$error":"#REF!"}},{"$f":"BW30","v":{"$error":"#REF!"}},{"$f":"BW56","v":{"$error":"#REF!"}},{"$f":"BX56","v":{"$error":"#REF!"}},{"$f":"BZ30","v":{"v":1,"d":"1.000"}},{"$nulls":9},{"$f":"CX30+(CY30*(CZ30-DA30))","v":{"v":2160,"d":"2,160.00"}},{"$f":"+IS_LM_BP_Fijo!C10","v":200},{"$f":"+IS_LM_BP_Fijo!D10","v":0.8},{"$f":"CW62","v":2650},{"$f":"+IS_LM_BP_Fijo!F10","v":200},{"$nulls":16},{"$f":"DS30+(DT30*(DU30-DV30))","v":{"v":2160,"d":"2,160.00"}},{"$f":"CX30","v":200},{"$f":"CY30","v":0.8},{"$f":"DR62","v":2650},{"$f":"+CX81","v":200},{"$nulls":9},"C","bo","b1","y","to",{"$nulls":17},"S","-b0","b1","y","to"]
["FUNCIÓN AHORRO",{"$nulls":10},"FUNCIÓN AHORRO",{"$nulls":9},{"$f":"V30/$U$30","v":{"v":0.7600025496382702,"d":"76%"}},{"$f":"W30/$U$30","v":{"v":0.14000382445740506,"d":"14%"}},{"$f":"X30/$U$30","v":{"v":0.09999362590432481,"d":"10%"}},{"$nulls":9},"FUNCIÓN CONSUMO",{"$nulls":7},"Absorción 1","Absorción 2",{"$nulls":4},"FUNCIÓN INVERSIÓN",{"$nulls":12},"FUNCIÓN INVERSIÓN",{"$nulls":11},"FUNCIÓN INVERSIÓN",{"$nulls":12},"FUNCIÓN INVERSIÓN",{"$nulls":14},"FUNCION AHORRO",{"$nulls":20},"FUNCION AHORRO",{"$nulls":13},{"$f":"EG31+(EH31*(EI31-EJ31))","v":{"v":1961.0898227444734,"d":"1,961.09"}},{"$f":"+IS_LM_BP_FLEXIBLE!C11","v":200},{"$f":"+IS_LM_BP_FLEXIBLE!D11","v":0.8},{"$f":"+EF61","v":{"v":2601.3622784305917,"d":"2601.36"}},{"$f":"+IS_LM_BP_FLEXIBLE!F11","v":400},{"$nulls":17},{"$f":"FC31+(FD31*(FE31-FF31))","v":{"v":240.27245568611824,"d":"240.27"}},{"$f":"FC28*-1","v":-200},{"$f":"1-FD28","v":0.19999999999999996},{"$f":"FE28","v":{"v":2601.3622784305917,"d":"2601.36"}},{"$f":"FF28","v":400}]
["S","-b0","1-b1","T",{"$nulls":7},"S","-b0","1-b1","T",{"$nulls":5},"FUNCIÓN CONSUMO",{"$nulls":12},"C","b0","b1","T",{"$nulls":10},"I","i0","i1",{"$nulls":10},"I","i0","i1",{"$nulls":9},"I","i0","i1",null,"r0","rRM","BK",{"$nulls":6},"I","i0","i1",null,"r0","rRM","BK",{"$nulls":8},"S","-b0","b1","y","to",{"$nulls":16},"S","-b0","b1","y","to",{"$nulls":9},"FUNCION AHORRO",{"$nulls":21},"FUNCION INVERSION"]
[{"$f":"B33+C33*(A48-D33)","v":{"v":700.0637450199202,"d":"700.1"}},{"$f":"B30*-1","v":{"v":-200,"d":"-200.0"}},{"$f":"1-C30","v":{"v":0.19999999999999996,"d":"0.20"}},{"$f":"D30","v":{"v":500,"d":"500.0"}},{"$nulls":7},{"$f":"M33+N33*(L48-O33)","v":{"v":700.0637450199202,"d":"700.1"}},{"$f":"M30*-1","v":{"v":-200,"d":"-200.0"}},{"$f":"1-N30","v":{"v":0.19999999999999996,"d":"0.20"}},{"$f":"O30","v":{"v":500,"d":"500.0"}},{"$nulls":5},"C","b0","b1","T",null,"P",{"$nulls":7},{"$f":"(AI33+(AJ33*(AH56-AK33)))","v":{"v":3800.2549800796824,"d":"3800.3"}},{"$f":"Y61","v":{"v":200,"d":"200.0"}},{"$f":"W34","v":0.8},{"$f":"V61","v":{"v":500,"d":"500.0"}},{"$nulls":4},"Diferencia",{"$f":"W62-V62+Z62+(U62/2.1)","v":0},{"$nulls":4},{"$f":"AW33-(AX33*AW48)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!*-1","v":{"$error":"#REF!"}},{"$nulls":10},{"$f":"BJ33-(BK33*BJ48)","v":{"$error":"#REF!"}},{"$f":"BB56","v":{"$error":"#REF!"}},{"$f":"AX33","v":{"$error":"#REF!"}},{"$nulls":9},{"$f":"BV33-BW33*BV48","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!*-1","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"BY33*(BV48-BZ33)","v":{"$error":"#REF!"}},{"$nulls":6},{"$f":"CI33-(CJ33*CI48)","v":{"$error":"#REF!"}},{"$f":"CA56","v":{"$error":"#REF!"}},{"$f":"BW33","v":{"$error":"#REF!"}},null,{"$f":"BY33","v":{"$error":"#REF!"}},{"$f":"BZ33","v":{"$error":"#REF!"}},{"$f":"CL33*(CI48-CM33)","v":{"$error":"#REF!"}},{"$nulls":8},{"$f":"CX33+(CY33*(CZ33-DA33))","v":{"v":289.9999999999999,"d":"290.00"}},{"$f":"CX30*-1","v":-200},{"$f":"1-CY30","v":0.19999999999999996},{"$f":"CZ30","v":2650},{"$f":"DA30","v":200},{"$nulls":16},{"$f":"DS33+(DT33*(DU33-DV33))","v":{"v":289.9999999999999,"d":"290.00"}},{"$f":"DS30*-1","v":-200},{"$f":"1-DT30","v":0.19999999999999996},{"$f":"DU30","v":2650},{"$f":"DV30","v":200},{"$nulls":9},"S","-b0","b1","y","to",{"$nulls":17},"I","i0","i1","r"]
["FUNCIÓN INVERSIÓN",{"$nulls":10},"FUNCIÓN INVERSIÓN",{"$nulls":8},{"$f":"(V34+(W34*(U56-X34)))","v":{"v":3800.2549800796824,"d":"3800.3"}},{"$f":"IS_LM_Cerrada_G_PF!C14","v":{"v":200,"d":"200.0"}},{"$f":"IS_LM_Cerrada_G_PF!D14","v":{"v":0.8,"d":"0.80"}},{"$f":"IS_LM_Cerrada_G_PF!E14","v":{"v":500,"d":"500.0"}},null,{"$f":"IS_LM_Cerrada_G_PF!B38","v":{"v":1,"d":"1.000"}},{"$nulls":16},0.9,{"$nulls":4},"FUNCIÓN GASTO DE GOBIERNO",{"$nulls":12},"FUNCIÓN GASTO DE GOBIERNO",{"$nulls":11},"FUNCIÓN GASTO DE GOBIERNO",{"$nulls":12},"FUNCIÓN GASTO DE GOBIERNO",{"$nulls":14},"FUNCION INVERSION",{"$nulls":20},"FUNCION INVERSION",{"$nulls":13},{"$f":"EG34+(EH34*(EI34-EJ34))","v":{"v":240.27245568611824,"d":"240.27"}},{"$f":"EG31*-1","v":-200},{"$f":"1-EH31","v":0.19999999999999996},{"$f":"EF61","v":{"v":2601.3622784305917,"d":"2601.36"}},{"$f":"EJ31","v":400},{"$nulls":17},{"$f":"FC34-(FD34*(FE34))","v":{"v":921.4116709818757,"d":"921.41"}},{"$f":"+EG37","v":1000},{"$f":"+EH37","v":19},{"$f":"+FC58","v":4.136227843059174}]
["I","i0","i1",{"$nulls":8},"I","i0","i1",{"$nulls":6},"FUNCIÓN AHORRO",{"$nulls":12},"FUNCIÓN AHORRO",{"$nulls":8},{"v":1,"d":"1.0"},{"$nulls":4},"G","g0","g1",null,"r0","rRM","BK",{"$nulls":6},"G","g0","g1",null,"r0","rRM","BK",{"$nulls":5},"G","g0","g1",{"$nulls":10},"G","g0","g1",{"$nulls":12},"I","i0","i1","r",{"$nulls":17},"I","i0","i1","r",{"$nulls":10},"FUNCION INVERSION",{"$nulls":21},"FUNCION GASTO DE GOBIERNO"]
[{"$f":"B36-C36*B48","v":{"v":700.0637450199201,"d":"700.1"}},{"$f":"IS_LM_CERRADA_G_PR!C18","v":{"v":1216,"d":"1216.0"}},{"$f":"IS_LM_CERRADA_G_PR!D18*-1","v":{"v":50,"d":"50.0"}},{"$nulls":8},{"$f":"M36-N36*M48","v":{"v":700.0637450199201,"d":"700.1"}},{"$f":"F53","v":{"v":1216,"d":"1216.0"}},{"$f":"C36","v":{"v":50,"d":"50.0"}},{"$nulls":6},"S","-b0","1-b1","T",{"$nulls":9},"S","-b0","1-b1","T",{"$nulls":5},1.1,{"$nulls":4},{"$f":"AW36+AX36*AV48","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"AZ36*(AW48-BA36)","v":{"$error":"#REF!"}},{"$nulls":6},{"$f":"BJ36+BK36*BI48","v":{"$error":"#REF!"}},{"$f":"AZ56","v":{"$error":"#REF!"}},{"$f":"AX36","v":{"$error":"#REF!"}},null,{"$f":"AZ36","v":{"$error":"#REF!"}},{"$f":"BA36","v":{"$error":"#REF!"}},{"$f":"BM36*(BJ48-BN36)","v":{"$error":"#REF!"}},{"$nulls":5},{"$f":"BV36+BW36*BU48","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$nulls":10},{"$f":"CI36+CJ36*CH48","v":{"$error":"#REF!"}},{"$f":"BY56","v":{"$error":"#REF!"}},{"$f":"BW36","v":{"$error":"#REF!"}},{"$nulls":12},{"$f":"CX36-(CY36*(CZ36))","v":{"v":290,"d":"290.00"}},{"$f":"+IS_LM_BP_Fijo!C18","v":350},{"$f":"+IS_LM_BP_Fijo!D18*-1","v":30},{"$f":"CX62","v":2},{"$nulls":17},{"$f":"DS36-(DT36*(DU36))","v":{"v":290,"d":"290.00"}},{"$f":"CX36","v":350},{"$f":"CY36","v":30},{"$f":"DS62","v":2},{"$nulls":10},"I","i0","i1","r",{"$nulls":18},"G","g0",null,null,"Saldo (X-M)","Saldo Pub."]
["FUNCIÓN GASTO DE GOBIERNO",null,null,"Déficit Público",{"$nulls":7},"FUNCIÓN GASTO DE GOBIERNO",null,null,"Déficit Público",{"$nulls":5},{"$f":"V37+W37*(U56-X37)","v":{"v":700.0637450199202,"d":"700.1"}},{"$f":"V34*-1","v":{"v":-200,"d":"-200.0"}},{"$f":"1-W34","v":{"v":0.19999999999999996,"d":"0.20"}},{"$f":"X34","v":{"v":500,"d":"500.0"}},{"$nulls":9},{"$f":"AI37+AJ37*(AH56-AK37)","v":{"v":700.0637450199202,"d":"700.1"}},{"$f":"AI33*-1","v":{"v":-200,"d":"-200.0"}},{"$f":"1-AJ33","v":{"v":0.19999999999999996,"d":"0.20"}},{"$f":"AK33","v":{"v":500,"d":"500.0"}},{"$nulls":5},{"$f":"IF(AQ33>0,AQ36,AQ34)","v":0.9},{"$nulls":4},"FUNCIÓN EXPORTACIONES",{"$nulls":12},"FUNCIÓN EXPORTACIONES",{"$nulls":11},"FUNCIÓN EXPORTACIONES",{"$nulls":12},"FUNCIÓN EXPORTACIONES",{"$nulls":14},"FUNCION GASTO DE GOBIERNO",{"$nulls":20},"FUNCION GASTO DE GOBIERNO",{"$nulls":13},{"$f":"EG37-(EH37*(EI37))","v":{"v":921.4116709818757,"d":"921.41"}},{"$f":"+IS_LM_BP_FLEXIBLE!C19","v":1000},{"$f":"+IS_LM_BP_FLEXIBLE!D19*-1","v":19},{"$f":"+EG61","v":{"v":4.136227843059174,"d":"4.14"}},{"$nulls":18},{"$f":"FC37","v":{"v":400,"d":"400.00"}},{"$f":"+EI86","v":400},null,null,{"$f":"+FB40-FB43","v":{"v":-681.1392152957578,"d":"-681.14"}},{"$f":"+FF28-FC37","v":0}]
["G","g0",null,"T-G",{"$nulls":7},"G","g0",null,"T-G",{"$nulls":5},"FUNCIÓN INVERSIÓN",{"$nulls":12},"FUNCIÓN INVERSIÓN",{"$nulls":8},{"$f":"IF(AQ33=0,AQ35,AQ37)","v":{"v":1,"d":"1.0"}},{"$nulls":4},"X","x0","x1","x2","YRM","Tcr","SBC",{"$nulls":6},"X","x0","x1","x2","YRM","Tcr","SBC",{"$nulls":5},"X","x0","x1","x2","YRM","Tcr","SBC",{"$nulls":6},"X","x0","x1","x2","YRM","Tcr","SBC",{"$nulls":8},"G","g0",{"$nulls":19},"G","g0",{"$nulls":12},"FUNCION GASTO DE GOBIERNO",{"$nulls":21},"FUNCION EXPORTACIONES"]
[{"$f":"B39","v":{"v":500,"d":"500.0"}},{"$f":"IS_LM_CERRADA_G_PR!C22","v":{"v":500,"d":"500.0"}},null,{"$f":"D30-B39","v":0},{"$nulls":7},{"$f":"M39","v":{"v":500,"d":"500.0"}},{"$f":"D53","v":{"v":500,"d":"500.0"}},null,{"$f":"O30-M39","v":0},{"$nulls":5},"I","i0","i1",{"$nulls":10},"I","i0","i1",{"$nulls":11},{"$f":"AW39+(AX39*AZ39)+(AY39*BA39)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"AV39-AV42","v":{"$error":"#REF!"}},{"$nulls":6},{"$f":"BJ39+(BK39*BM39)+(BL39*BN39)","v":{"$error":"#REF!"}},{"$f":"BE56","v":{"$error":"#REF!"}},{"$f":"AX39","v":{"$error":"#REF!"}},{"$f":"AY39","v":{"$error":"#REF!"}},{"$f":"BC56","v":{"$error":"#REF!"}},{"$f":"AW56","v":{"$error":"#REF!"}},{"$f":"BI39-BI42","v":{"$error":"#REF!"}},{"$nulls":5},{"$f":"BV39+BW39*BY39+BX39*BZ39/BZ42","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"BW48","v":{"$error":"#REF!"}},{"$f":"BU39-BU42","v":{"$error":"#REF!"}},{"$nulls":6},{"$f":"CI39+(CJ39*CL39)+(CK39*CM39)","v":{"$error":"#REF!"}},{"$f":"CD56","v":{"$error":"#REF!"}},{"$f":"BW39","v":{"$error":"#REF!"}},{"$f":"BX39","v":{"$error":"#REF!"}},{"$f":"CB56","v":{"$error":"#REF!"}},{"$f":"CL75","v":{"$error":"#REF!"}},{"$f":"CH39-CH42","v":{"$error":"#REF!"}},{"$nulls":8},{"$f":"CX39","v":{"v":200,"d":"200.00"}},{"$f":"+IS_LM_BP_Fijo!C22","v":200},{"$nulls":19},{"$f":"DS39","v":{"v":200,"d":"200.00"}},{"$f":"+CY81","v":200},{"$nulls":12},"G","g0",null,null,"Saldo (X-M)","Saldo Pub.",{"$nulls":16},"X","Eo","E1","Yrm","E2","TC"]
["FUNCIÓN DEMANDA DE DINERO",{"$nulls":10},"FUNCIÓN DEMANDA (OFERTA) DE DINERO",{"$nulls":8},{"$f":"V40+(W40*V56)","v":{"v":700.0637450199201,"d":"700.1"}},{"$f":"IS_LM_Cerrada_G_PF!C22","v":{"v":1216,"d":"1216.0"}},{"$f":"IS_LM_Cerrada_G_PF!D22","v":{"v":-50,"d":"-50.0"}},{"$nulls":10},{"$f":"AI40+(AJ40*AI56)","v":{"v":700.0637450199201,"d":"700.1"}},{"$f":"Z61","v":{"v":1216,"d":"1216.0"}},{"$f":"W40","v":{"v":-50,"d":"-50.0"}},{"$nulls":5},"Ddin aut1","Ddin auto 2",{"$nulls":4},"FUNCIÓN IMPORTACIONES",{"$nulls":12},"FUNCIÓN IMPORTACIONES",{"$nulls":11},"FUNCIÓN IMPORTACIONES",{"$nulls":12},"FUNCIÓN IMPORTACIONES",{"$nulls":14},"FUNCION EXPORTACIONES",{"$nulls":20},"FUNCION EXPORTACIONES",{"$nulls":13},{"$f":"EG40","v":{"v":400,"d":"400.00"}},{"$f":"+IS_LM_BP_FLEXIBLE!C23","v":400},null,null,{"$f":"+EF43-EF46","v":{"v":-681.1392152957578,"d":"-681.14"}},{"$f":"+EJ31-EG40","v":0},{"$nulls":16},{"$f":"FC40+(FD40*FE40)+(FF40*FG40)","v":{"v":3001.0398725353516,"d":"3,001.04"}},{"$f":"+EG43","v":70},{"$f":"+EH43","v":0.3},{"$f":"+EI43","v":15000},{"$f":"+EJ43","v":1},{"$f":"+FD58","v":-1568.9601274646484}]
["Md","c0","c1","c2",{"$nulls":7},"Md","c0","c1","c2",{"$nulls":5},"FUNCIÓN GASTO DE GOBIERNO",null,null,"Déficit Público",{"$nulls":9},"FUNCIÓN GASTO DE GOBIERNO",null,null,"Déficit Público",{"$nulls":4},{"$f":"(V47-U50/Z34+#REF!*Z66/Z70)/X47","v":{"$error":"#REF!"}},{"$f":"(AI47-AH50/AO52+AL52*AK69/AK72)/AK47","v":{"$error":"#DIV/0!"}},{"$nulls":4},"Q","q0","q1","q2","Tcr","P*","SCC",{"$nulls":6},"Q","q0","q1","q2","Tcr","P*","SCC",{"$nulls":5},"Q","q0","q1","q2","Tcr","P*","SCC",{"$nulls":6},"Q","q0","q1","q2","Tcr","P*","SCC",{"$nulls":8},"X","Eo","E1","Yrm","E2","TC",null,"Saldo (X-M)","Saldo Pub.",{"$nulls":12},"X","Eo","E1","Yrm","E2","TC",null,"Saldo (X-M)","Saldo Pub.",{"$nulls":5},"FUNCION EXPORTACIONES",{"$nulls":21},"FUNCION IMPORTACIONES"]
[{"$f":"B42+C42*A48-D42*B48","v":{"v":1200,"d":"1200.0"}},{"$f":"IS_LM_CERRADA_G_PR!C26","v":{"v":600,"d":"600.0"}},{"$f":"IS_LM_CERRADA_G_PR!D26","v":0.25},{"$f":"IS_LM_CERRADA_G_PR!E26*-1","v":{"v":63,"d":"63.0"}},{"$nulls":7},{"$f":"M42+N42*L48-O42*M48","v":{"v":1200,"d":"1200.0"}},{"$f":"B42","v":{"v":600,"d":"600.0"}},{"$f":"C42","v":0.25},{"$f":"D42","v":{"v":63,"d":"63.0"}},{"$nulls":5},"G","g0",null,"T-G",{"$nulls":9},"G","g0",null,"T-G",{"$nulls":4},"Diferencia",{"$f":"AQ41-AP41","v":{"$error":"#DIV/0!"}},{"$nulls":4},{"$f":"AW42+(AX42*AV48)-(AY42*AZ42)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!*-1","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(BB36:BC36)","v":{"$error":"#REF!"}},{"$nulls":6},{"$f":"BJ42+(BK42*BI48)-(BL42*BM42)","v":{"$error":"#REF!"}},{"$f":"BF56","v":{"$error":"#REF!"}},{"$f":"AX42","v":{"$error":"#REF!"}},{"$f":"AY42","v":{"$error":"#REF!"}},{"$f":"AW56","v":{"$error":"#REF!"}},{"$f":"BD56","v":{"$error":"#REF!"}},{"$f":"BO36+BO39","v":{"$error":"#REF!"}},{"$nulls":5},{"$f":"BV42+BW42*BU48-BX42*BY42/BZ42","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!*-1","v":{"$error":"#REF!"}},{"$f":"BW48","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"CA33+CA39","v":{"$error":"#REF!"}},{"$nulls":6},{"$f":"CI42+(CJ42*CH48)-(CK42*CL42)","v":{"$error":"#REF!"}},{"$f":"CE56","v":{"$error":"#REF!"}},{"$f":"BW42","v":{"$error":"#REF!"}},{"$f":"BX42","v":{"$error":"#REF!"}},{"$f":"CL75","v":{"$error":"#REF!"}},{"$f":"CC56","v":{"$error":"#REF!"}},{"$f":"CN33+CN39","v":{"$error":"#REF!"}},{"$nulls":8},{"$f":"CX42+(CY42*CZ42)+(DA42*DB42)","v":{"v":1046,"d":"1,046.00"}},{"$f":"+IS_LM_BP_Fijo!C26","v":40},{"$f":"+IS_LM_BP_Fijo!D26","v":0.2},{"$f":"+IS_LM_BP_Fijo!E26","v":5000},{"$f":"+IS_LM_BP_Fijo!F26","v":0.5},{"$f":"+IS_LM_BP_Fijo!G26","v":12},null,{"$f":"+CW42-CW45","v":{"v":0,"d":"0.00"}},{"$f":"+DA30-CX39","v":0},{"$nulls":12},{"$f":"DS42+(DT42*DU42)+(DV42*DW42)","v":{"v":1046,"d":"1,046.00"}},{"$f":"CX42","v":40},{"$f":"CY42","v":0.2},{"$f":"CZ42","v":5000},{"$f":"DA42","v":0.5},{"$f":"+CZ81","v":12},null,{"$f":"+DR42-DR45","v":{"v":0,"d":"0.00"}},{"$f":"+DV30-DS39","v":0},{"$nulls":5},"X","Eo","E1","Yrm","E2","TC",{"$nulls":16},"Q","q0","q1","y","q2","tc"]
["OFERTA DE DINERO",{"$nulls":10},"OFERTA DE DINERO",{"$nulls":8},{"$f":"V43","v":{"v":500,"d":"500.0"}},{"$f":"IS_LM_Cerrada_G_PF!C26","v":{"v":500,"d":"500.0"}},null,{"$f":"X34-V43","v":0},{"$nulls":9},{"$f":"AI43","v":{"v":500,"d":"500.0"}},{"$f":"W61","v":{"v":500,"d":"500.0"}},null,{"$f":"AK33-AI43","v":0},{"$nulls":5},{"$f":"1.2*AK69","v":{"v":4560.3059760956185,"d":"4,560.3"}},{"$nulls":4},"FUNCIÓN DEMANDA (OFERTA) DE DINERO",{"$nulls":12},"FUNCIÓN DEMANDA (OFERTA) DE DINERO",{"$nulls":11},"FUNCIÓN DEMANDA (OFERTA) DE DINERO",{"$nulls":12},"FUNCIÓN DEMANDA (OFERTA) DE DINERO",{"$nulls":14},"FUNCION IMPORTACIONES",{"$nulls":20},"FUNCION IMPORTACIONES",{"$nulls":13},{"$f":"EG43+(EH43*EI43)+(EJ43*EK43)","v":{"v":3001.0398725353516,"d":"3,001.04"}},{"$f":"+IS_LM_BP_FLEXIBLE!C27","v":70},{"$f":"+IS_LM_BP_FLEXIBLE!D27","v":0.3},{"$f":"+IS_LM_BP_FLEXIBLE!E27","v":15000},{"$f":"+IS_LM_BP_FLEXIBLE!F27","v":1},{"$f":"+EH61","v":{"v":-1568.9601274646484,"d":"-1568.96"}},{"$nulls":16},{"$f":"FC43+(FD43*FE43)-(FF43*FG43)","v":{"v":3682.1790878311094,"d":"3,682.18"}},{"$f":"+EG46","v":50},{"$f":"+EH46","v":0.19},{"$f":"FE28","v":2601.3622784305917},{"$f":"+EJ46","v":2},{"$f":"FG40","v":-1568.9601274646484}]
["Md","Ms",{"$nulls":9},"Md","Ms",{"$nulls":29},{"$f":"1*AK69","v":{"v":3800.2549800796824,"d":"3,800.3"}},{"$nulls":4},"Md","Ms","m0","m1","m2","m3","Tcr",{"$nulls":6},"Md","Ms","m0","m1","m2","m3","Tcr",{"$nulls":5},"Md","Ms","m0","m1","m2","m3","Tcr",{"$nulls":6},"Md","Ms","m0","m1","m2","m3","Tcr",{"$nulls":8},"Q","q0","q1","y","q2","tc",{"$nulls":15},"Q","q0","q1","y","q2","tc",{"$nulls":8},"FUNCION IMPORTACIONES",{"$nulls":21},"FUNCION OFERTA DE DINERO"]
[{"$f":"B45","v":{"v":1200,"d":"1200.0"}},{"$f":"IS_LM_CERRADA_G_PR!C30","v":{"v":1200,"d":"1200.0"}},{"$nulls":9},{"$f":"M45","v":{"v":1200,"d":"1200.0"}},{"$f":"A53","v":{"v":1200,"d":"1200.00"}},{"$nulls":7},"FUNCIÓN DEMANDA (OFERTA) DE DINERO",{"$nulls":12},"FUNCIÓN DEMANDA (OFERTA) DE DINERO",{"$nulls":8},{"$f":"0.8*AK69","v":{"v":3040.2039840637462,"d":"3,040.2"}},{"$nulls":4},{"$f":"AX45+AY45*AV48+AZ45*AW48","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!*-1","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$nulls":6},{"$f":"BK45+BL45*BI48+BM45*BJ48","v":{"$error":"#REF!"}},{"$f":"AV56","v":{"$error":"#REF!"}},{"$f":"AX45","v":{"$error":"#REF!"}},{"$f":"AY45","v":{"$error":"#REF!"}},{"$f":"AZ45","v":{"$error":"#REF!"}},{"$f":"BA45","v":{"$error":"#REF!"}},{"$f":"AW56","v":{"$error":"#REF!"}},{"$nulls":5},{"$f":"BW45+BX45*BU48+BY45*BV48","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!*-1","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"BW48","v":{"$error":"#REF!"}},{"$nulls":6},{"$f":"CJ45+CK45*CH48+CL45*CI48","v":{"$error":"#REF!"}},{"$f":"BU56","v":{"$error":"#REF!"}},{"$f":"BW45","v":{"$error":"#REF!"}},{"$f":"BX45","v":{"$error":"#REF!"}},{"$f":"BY45","v":{"$error":"#REF!"}},{"$f":"BZ45","v":{"$error":"#REF!"}},{"$f":"CL75","v":{"$error":"#REF!"}},{"$nulls":8},{"$f":"CX45+(CY45*CZ45)-(DA45*DB45)","v":{"v":1046,"d":"1,046.00"}},{"$f":"+IS_LM_BP_Fijo!C30","v":10},{"$f":"+IS_LM_BP_Fijo!D30","v":0.4},{"$f":"CZ30","v":2650},{"$f":"+IS_LM_BP_Fijo!F30*-1","v":2},{"$f":"DB42","v":12},{"$nulls":15},{"$f":"DS45+(DT45*DU45)-(DV45*DW45)","v":{"v":1046,"d":"1,046.00"}},{"$f":"CX45","v":10},{"$f":"CY45","v":0.4},{"$f":"DU30","v":2650},{"$f":"DA45","v":2},{"$f":"DW42","v":12},{"$nulls":8},"Q","q0","q1","y","q2","tc",{"$nulls":16},"ms","cin","ri"]
[{"$nulls":20},"Md","m0","m1","m2",{"$nulls":9},"Md","c0","c1","c2",{"$nulls":5},{"$f":"IF(AQ42>0,AK69,AQ43)","v":{"$error":"#DIV/0!"}},{"$nulls":57},"FUNCION OFERTA DE DINERO",{"$nulls":20},"FUNCION OFERTA DE DINERO",{"$nulls":13},{"$f":"EG46+(EH46*EI46)-(EJ46*EK46)","v":{"v":3682.1790878311094,"d":"3,682.18"}},{"$f":"+IS_LM_BP_FLEXIBLE!C31","v":50},{"$f":"+IS_LM_BP_FLEXIBLE!D31","v":0.19},{"$f":"EI31","v":{"v":2601.3622784305917,"d":"2601.36"}},{"$f":"+IS_LM_BP_FLEXIBLE!F31*-1","v":2},{"$f":"EK43","v":{"v":-1568.9601274646484,"d":"-1568.96"}},{"$nulls":16},{"$f":"FC46+FD46","v":{"v":522,"d":"522.00"}},{"$f":"+EF86","v":422},{"$f":"+EG86","v":100}]
["Y","rn","multiplica","Pend. IS","Pend. LM","1-b1","Absorción","Ddin auto",{"$nulls":3},"Y","rn","multiplica","Pend. IS","Pend. LM","W","Absorción","Ddin auto",null,{"$f":"V47+W47*U56+X47*V56","v":{"v":1200,"d":"1200.0"}},{"$f":"IS_LM_Cerrada_G_PF!C30","v":{"v":600,"d":"600.0"}},{"$f":"IS_LM_Cerrada_G_PF!D30","v":{"v":0.25,"d":"0.3"}},{"$f":"IS_LM_Cerrada_G_PF!E30","v":{"v":-63,"d":"(63)"}},{"$nulls":9},{"$f":"AI47+AJ47*AH56+AK47*AI56","v":{"v":1200,"d":"1200.0"}},{"$f":"V47","v":{"v":600,"d":"600.0"}},{"$f":"W47","v":{"v":0.25,"d":"0.3"}},{"$f":"X47","v":{"v":-63,"d":"-63.0"}},{"$nulls":5},{"$f":"IF(AQ42=0,AQ44,AQ46)","v":{"$error":"#DIV/0!"}},{"$nulls":4},"Y","rn","BP","SG","SBC","Pend. IS","Pend. LM",{"$nulls":6},"Y","rn","BP","SG","SBC","Pend. IS","Pend. LM",{"$nulls":5},"Y","rn","TC","SG","SBC","Pend. IS","Pend. LM",{"$nulls":6},"Y","rn","TC","SG","SBC","Pend. IS","Pend. LM",{"$nulls":8},"ms","cin","ri",{"$nulls":18},"ms","cin","ri",{"$nulls":11},"FUNCION OFERTA DE DINERO",{"$nulls":21},"FUNCION DEMANDA DE DINERO"]
[{"$f":"C48*(G48-(C36*H48))","v":{"v":5000.3187250996025,"d":"5000.3"}},{"$f":"C48*((F48*H48)+(C42/D42*G48))","v":{"v":10.318725099601597,"d":"10.3"}},{"$f":"1/((1-(C30))+(C36*C42/D42))","v":{"v":2.5099601593625502,"d":"2.51"}},{"$f":"F48/C36*-1","v":{"v":-0.003999999999999999,"d":"-0.004000000"}},{"$f":"C42/D42","v":{"v":3.968253968253968E-3,"d":"0.0039682540"}},{"$f":"1-(C30)","v":{"v":0.19999999999999996,"d":"0.20"}},{"$f":"B30+(C30*D30*-1)+B36+B39","v":{"v":1516,"d":"1516.000"}},{"$f":"(B42-B45)/D42","v":{"v":-9.523809523809524,"d":"-9.524"}},{"$nulls":3},{"$f":"N48*(R48-(N36*S48))","v":{"v":5000.3187250996025,"d":"5000.3"}},{"$f":"N48*((Q48*S48)+(N42/O42*R48))","v":{"v":10.318725099601597,"d":"10.3"}},{"$f":"1/((1-(N30))+(N36*N42/O42))","v":{"v":2.5099601593625502,"d":"2.51"}},{"$f":"Q48/N36*-1","v":{"v":-0.003999999999999999,"d":"-0.004000000"}},{"$f":"N42/O42","v":{"v":3.968253968253968E-3,"d":"0.0039682540"}},{"$f":"1-(N30)","v":{"v":0.19999999999999996,"d":"0.20"}},{"$f":"M30+(N30*O30*-1)+M36+M39","v":{"v":1516,"d":"1516.000"}},{"$f":"(M42-M45)/O42","v":{"v":-9.523809523809524,"d":"-9.524"}},{"$nulls":28},{"$f":"(1/(AW51+((AX33*AY45)/AZ45)))*(AV51-(AX33*AX51))","v":{"$error":"#REF!"}},{"$f":"(1/(AW51+((AY45*AX33)/AZ45)))*((AW51*AX51)+((AY45/AZ45)*AV51))","v":{"$error":"#REF!"}},{"$f":"BA36+((-AW39+AW42-(AX39*AZ39)-((AY39+AY42)*BA39))/AZ36)+((AX42/AZ36)*AV48)","v":{"$error":"#REF!"}},{"$f":"AY30-AV36","v":{"$error":"#REF!"}},{"$f":"AV39-AV42","v":{"$error":"#REF!"}},{"$f":"(AW51^-1)*AX33","v":{"$error":"#REF!"}},{"$f":"AY45/AZ45","v":{"$error":"#REF!"}},{"$nulls":6},{"$f":"(1/(BJ51+((BK33*BL45)/BM45)))*(BI51-(BK33*BK51))","v":{"$error":"#REF!"}},{"$f":"(1/(BJ51+((BL45*BK33)/BM45)))*((BJ51*BK51)+((BL45/BM45)*BI51))","v":{"$error":"#REF!"}},{"$f":"BN36+((-BJ39+BJ42-(BK39*BM39)-((BL39+BL42)*BN39))/BM36)+((BK42/BM36)*BI48)","v":{"$error":"#REF!"}},{"$f":"BL30-BI36","v":{"$error":"#REF!"}},{"$f":"BI39-BI42","v":{"$error":"#REF!"}},{"$f":"(BJ51^-1)*BK33","v":{"$error":"#REF!"}},{"$f":"BL45/BM45","v":{"$error":"#REF!"}},{"$nulls":5},{"$f":"BY79","v":{"$error":"#REF!"}},{"$f":"BY80","v":{"$error":"#REF!"}},{"$f":"BY81","v":{"$error":"#REF!"}},{"$f":"BX30-BU36","v":{"$error":"#REF!"}},{"$f":"BU39-BU42","v":{"$error":"#REF!"}},{"$f":"(BV51^-1)*BW33","v":{"$error":"#REF!"}},{"$f":"BX45/BY45","v":{"$error":"#REF!"}},{"$nulls":6},{"$f":"CL73","v":{"$error":"#REF!"}},{"$f":"CL74","v":{"$error":"#REF!"}},{"$f":"CL75","v":{"$error":"#REF!"}},{"$f":"CK30-CH36","v":{"$error":"#REF!"}},{"$f":"CH39-CH42","v":{"$error":"#REF!"}},{"$f":"(CI51^-1)*CJ33","v":{"$error":"#REF!"}},{"$f":"CK45/CL45","v":{"$error":"#REF!"}},{"$nulls":8},{"$f":"CX48+CY48","v":{"v":540,"d":"540.00"}},{"$f":"+IS_LM_BP_Fijo!C34","v":400},{"$f":"CY62","v":140},{"$nulls":18},{"$f":"DS48+DT48","v":{"v":540,"d":"540.00"}},{"$f":"+CW81","v":400},{"$f":"DT62","v":140},{"$nulls":11},"ms","cin","ri",{"$nulls":19},"md","mo","mi","y","m2","r"]
[{"$nulls":11},"DIFERENCIA ABSOLUTA Y PORCENTUAL",{"$nulls":8},"Ms",{"$nulls":12},"Ms",{"$nulls":66},"FUNCION DEMANDA DE DINERO",{"$nulls":20},"FUNCION DEMANDA DE DINERO",{"$nulls":13},{"$f":"EG49+EH49","v":{"v":522,"d":"522.00"}},{"$f":"+IS_LM_BP_FLEXIBLE!C35","v":422},{"$f":"+IS_LM_BP_FLEXIBLE!D35","v":100},{"$nulls":19},{"$f":"FC49+(FD49*FE49)+((FF49*-1)*(FG49))","v":{"v":522,"d":"522.00"}},{"$f":"+EG52","v":10},{"$f":"+EH52","v":0.2},{"$f":"FE43","v":2601.3622784305917},{"$f":"+EJ52","v":2},{"$f":"FE34","v":4.136227843059174}]
["POLÍTICA ECONÓMICA",{"$nulls":10},"Y","rn","multiplica","Pend. IS","Pend. LM","Déficit Pub.",{"$nulls":3},{"$f":"IS_LM_Cerrada_G_PF!C34","v":{"v":1200,"d":"1200.00"}},{"$nulls":12},{"$f":"U61","v":{"v":1200,"d":"1200.00"}},{"$nulls":13},"A","B","D",{"$nulls":10},"A","B","D",{"$nulls":9},"A","B","D",{"$nulls":10},"A","B","D",{"$nulls":12},"md","mo","mi","y","m2","r",{"$nulls":15},"md","mo","mi","y","m2","r",{"$nulls":8},"FUNCION DEMANDA DE DINERO",{"$nulls":6},{"$f":"14+(0.2*2337.51)+(1.8*10.28)","v":500.0060000000001},{"$nulls":14},"FUNCION BALANZA DE PAGOS"]
["MONETARIA","FISCAL",null,null,"EXOGENO",{"$nulls":6},{"$f":"L48-A48","v":{"v":0,"d":"0.0"}},{"$f":"M48-B48","v":{"v":0,"d":"0.0"}},{"$f":"N48-C48","v":{"v":0,"d":"0.0"}},{"$f":"O48-D48","v":{"v":0,"d":"0.000"}},{"$f":"P48-E48","v":{"v":0,"d":"0.000"}},{"$f":"L48*B53-D53-C53","v":{"v":2499659.3625498014,"d":"2,499,659"}},{"$nulls":30},{"$f":"AW30+(AX30*AZ30)-(AX30*AY30)+AW36+AW33+AW39-AW42+(AX39*AZ39)+((AY39+AY42)*AZ42)","v":{"$error":"#REF!"}},{"$f":"1-AX30+AX42","v":{"$error":"#REF!"}},{"$f":"(AX45-AW45)/AZ45","v":{"$error":"#REF!"}},{"$nulls":10},{"$f":"BJ30+(BK30*BM30)-(BK30*BL30)+BJ36+BJ33+BJ39-BJ42+(BK39*BM39)+((BL39+BL42)*BM42)","v":{"$error":"#REF!"}},{"$f":"1-BK30+BK42","v":{"$error":"#REF!"}},{"$f":"(BK45-BJ45)/BM45","v":{"$error":"#REF!"}},{"$nulls":9},{"$f":"BV30+(BW30*BY30)-(BW30*BX30)+BV36+BV33+BV39-BV42+(BW39*BY39)+((BX39+BX42)*BY42)","v":{"$error":"#REF!"}},{"$f":"1-BW30+BW42","v":{"$error":"#REF!"}},{"$f":"(BW45-BV45)/BY45","v":{"$error":"#REF!"}},{"$nulls":10},{"$f":"CI30+(CJ30*CL30)-(CJ30*CK30)+CI36+CI33+CI39-CI42+(CJ39*CL39)+((CK39+CK42)*CL42)","v":{"$error":"#REF!"}},{"$f":"1-CJ30+CJ42","v":{"$error":"#REF!"}},{"$f":"(CJ45-CI45)/CL45","v":{"$error":"#REF!"}},{"$nulls":12},{"$f":"CX51+(CY51*CZ51)+DA51*(DB51)","v":{"v":544,"d":"544.00"}},{"$f":"+IS_LM_BP_Fijo!C38","v":12},{"$f":"+IS_LM_BP_Fijo!D38","v":0.2},{"$f":"CZ45","v":2650},{"$f":"+IS_LM_BP_Fijo!F38*-1","v":1},{"$f":"CZ36","v":2},{"$nulls":15},{"$f":"DS51+(DT51*DU51)+DV51*(DW51)","v":{"v":544,"d":"544.00"}},{"$f":"CX51","v":12},{"$f":"CY51","v":0.2},{"$f":"DU45","v":2650},{"$f":"DA51","v":1},{"$f":"DU36","v":2},{"$nulls":8},"md","mo","mi","y","m2","r",null,{"$f":"EG52+(EH52*EI52)+(EJ52*-1*EK52)","v":522},{"$nulls":14},"X-Q","Eo","E1","Yrm","E2","TC","q0","q1","y","q2","tc"]
["Ms","t",null,"g0","b0","i0",{"$nulls":5},{"$f":"L51/A48","v":{"v":0,"d":"0.0%"}},"nd",{"$f":"N51/C48","v":{"v":0,"d":"0.0%"}},{"$f":"O51/D48","v":{"v":0,"d":"0.0%"}},{"$f":"P51/E48","v":{"v":0,"d":"0.0%"}},{"$f":"Q51/L48","v":{"v":499.9000063740957,"d":"49990.0%"}},{"$nulls":3},"p",{"$nulls":10},{"$f":"(AH53-U53)/U53","v":0},null,"P",{"$nulls":101},{"$f":"EG52+(EH52*EI52)+((EJ52*-1)*EK52)","v":{"v":522,"d":"522.00"}},{"$f":"+IS_LM_BP_FLEXIBLE!C39","v":10},{"$f":"+IS_LM_BP_FLEXIBLE!D39","v":0.2},{"$f":"EI31","v":{"v":2601.3622784305917,"d":"2601.36"}},{"$f":"+IS_LM_BP_FLEXIBLE!F39*-1","v":2},{"$f":"EI37","v":{"v":4.136227843059174,"d":"4.14"}},{"$nulls":16},{"$f":"FC52+(FD52*FE52)+(FF52*FG52)-(FH52+(FI52*FJ52)+(FK52*FL52))","v":{"v":5594.701294562836,"d":"5,594.70"}},{"$f":"+EG55","v":70},{"$f":"+EH55","v":0.3},{"$f":"+EI55","v":15000},{"$f":"+EJ55","v":1},{"$f":"FG43","v":-1568.9601274646484},{"$f":"+EL55","v":50},{"$f":"+EM55","v":0.19},{"$f":"+FE28","v":2601.3622784305917},{"$f":"+EO55","v":2},{"$f":"+FG43","v":-1568.9601274646484}]
[{"$f":"B45*(1+A54)","v":{"v":1200,"d":"1200.00"}},{"$f":"D30*(1+B54)","v":{"v":500,"d":"500.00"}},null,{"$f":"B39*(1+D54)","v":{"v":500,"d":"500.00"}},{"$f":"B30*(1+E54)","v":{"v":200,"d":"200.00"}},{"$f":"B36*(1+F54)","v":{"v":1216,"d":"1216.00"}},{"$nulls":14},{"$f":"IS_LM_Cerrada_G_PF!B38","v":{"v":1,"d":"1.00"}},{"$nulls":12},{"$f":"U53*(IF(AQ33=0,AQ35,AQ37))","v":{"v":1,"d":"1.000"}},{"$nulls":13},"POLÍTICA ECONÓMICA",{"$nulls":24},"POLÍTICA ECONÓMICA",{"$nulls":27},"FUNCION BALANZA DE PAGOS",{"$nulls":20},"FUNCION BALANZA DE PAGOS",{"$nulls":13},"FUNCION BALANZA DE PAGOS"]
[{"$f":"IS_LM_CERRADA_G_PR!B40","v":{"v":0,"d":"0%"}},{"$f":"IS_LM_CERRADA_G_PR!C40","v":{"v":0,"d":"0.00"}},null,{"$f":"IS_LM_CERRADA_G_PR!D40","v":{"v":0,"d":"0%"}},{"$f":"IS_LM_CERRADA_G_PR!E40","v":{"v":0,"d":"0%"}},{"$f":"IS_LM_CERRADA_G_PR!F40","v":{"v":0,"d":"0%"}},{"$nulls":41},"MONETARIA",null,"FISCAL",null,null,"EXOGENO",{"$nulls":19},"MONETARIA",null,"FISCAL",null,null,"EXOGENO",{"$nulls":22},"X-Q","Eo","E1","Yrm","E2","TC","q0","q1","y","q2","tc",{"$nulls":10},"X-Q","Eo","E1","Yrm","E2","TC","q0","q1","y","q2","tc",{"$nulls":3},"X-Q","Eo","E1","Yrm","E2","TC","q0","q1","y","q2","tc",{"$nulls":11},"IEN","ro","r","reXt"]
[{"$nulls":20},"Y","rn","multiplica","Pend. IS","Pend. LM","1-b1","Absorción","Ddin auto",{"$nulls":5},"Y","rn","multiplica","Pend. IS","Pend. LM","W","Absorción","Ddin auto",{"$nulls":6},"Ms","Tcr","t","Tr","g0","b0","i0","Y*","P*","x0","q0","P",{"$nulls":13},"Ms","Tcr","t","Tr","g0","b0","i0","Y*","P*","x0","q0","P",{"$nulls":16},{"$f":"CX55+(CY55*CZ55)+(DA55*DB55)-(DC55+(DD55*DE55)+(DF55*DG55))","v":{"v":-48,"d":"-48.00"}},{"$f":"CX42","v":40},{"$f":"CY42","v":0.2},{"$f":"CZ42","v":5000},{"$f":"DA42","v":0.5},{"$f":"DB42","v":12},{"$f":"CX45","v":10},{"$f":"CY45","v":0.4},{"$f":"+CW62","v":2650},{"$f":"DA45","v":2},{"$f":"DB45","v":12},{"$nulls":10},{"$f":"DS55+(DT55*DU55)+(DV55*DW55)-(DX55+(DY55*DZ55)+(EA55*EB55))","v":{"v":-48,"d":"-48.00"}},{"$f":"DS42","v":40},{"$f":"DT42","v":0.2},{"$f":"DU42","v":5000},{"$f":"DV42","v":0.5},{"$f":"DW45","v":12},{"$f":"DS45","v":10},{"$f":"DT45","v":0.4},{"$f":"DU51","v":2650},{"$f":"DV45","v":2},{"$f":"DW45","v":12},{"$nulls":3},{"$f":"EG55+(EH55*EI55)+(EJ55*EK55)-(EL55+(EM55*EN55)+(EO55*EP55))","v":{"v":5594.701294562836,"d":"5,594.70"}},{"$f":"EG43","v":70},{"$f":"EH43","v":0.3},{"$f":"EI43","v":15000},{"$f":"EJ43","v":1},{"$f":"EK46","v":{"v":-1568.9601274646484,"d":"-1568.96"}},{"$f":"EG46","v":50},{"$f":"EH46","v":0.19},{"$f":"+EI31","v":{"v":2601.3622784305917,"d":"2601.36"}},{"$f":"EJ46","v":2},{"$f":"EK46","v":-1568.9601274646484},{"$nulls":11},{"$f":"FC55*(FD55-FE55)","v":{"v":681.1392152958717,"d":"681.14"}},{"$f":"+EG58","v":5000},{"$f":"+FE34","v":4.136227843059174},{"$f":"+EJ86","v":4}]
[{"$nulls":20},{"$f":"W56*(AA56-(W40*-1*((V47-(U50/U53)))/X47*-1))","v":{"v":5000.3187250996025,"d":"5000.3"}},{"$f":"W56*((Z56*(($V$47-($U$50/$U$53))/$X$47*-1))+(W47/X47*-1*AA56))","v":{"v":10.318725099601597,"d":"10.3"}},{"$f":"1/((1-(W34))+(W40*-1*W47/X47*-1))","v":{"v":2.5099601593625502,"d":"2.51"}},{"$f":"Z56/W40","v":{"v":-0.003999999999999999,"d":"-0.004000000"}},{"$f":"W47/X47*-1","v":{"v":3.968253968253968E-3,"d":"0.003968254"}},{"$f":"(1-W34)","v":{"v":0.19999999999999996,"d":"0.20"}},{"$f":"V34-W34*X34+V40+V43","v":{"v":1516,"d":"1516.000"}},{"$f":"(V47-U50)/X47*-1","v":{"v":-9.523809523809524,"d":"-9.524"}},{"$nulls":5},{"$f":"AJ56*(AN56-(AJ40*-1*((AI47-(AH50/AH53)))/AK47*-1))","v":{"v":5000.3187250996025,"d":"5000.3"}},{"$f":"AJ56*((AM56*(($AI$47-($AH$50/$AH$53))/$AK$47*-1))+(AJ47/AK47*-1*AN56))","v":{"v":10.318725099601597,"d":"10.3"}},{"$f":"1/((1-(AJ33))+(AJ40*-1*AJ47/AK47*-1))","v":{"v":2.5099601593625502,"d":"2.51"}},{"$f":"AM56/AJ40","v":{"v":-0.003999999999999999,"d":"-0.004000000"}},{"$f":"AJ47/AK47*-1","v":{"v":3.968253968253968E-3,"d":"0.003968254"}},{"$f":"(1-AJ33)","v":{"v":0.19999999999999996,"d":"0.20"}},{"$f":"AI33-AJ33*AK33+AI40+AI43","v":{"v":1516,"d":"1516.000"}},{"$f":"(AI47-AH50)/AK47*-1","v":{"v":-9.523809523809524,"d":"-9.524"}},{"$nulls":6},{"$f":"AW45*(1+AV57)","v":{"$error":"#REF!"}},{"$f":"BA39*(1+AW57)","v":{"$error":"#REF!"}},{"$f":"AY30*(1+AX57)","v":{"$error":"#REF!"}},{"$f":"AZ30*(1+AY57)","v":{"$error":"#REF!"}},{"$f":"AW36*(1+AZ57)","v":{"$error":"#REF!"}},{"$f":"AW30*(1+BA57)","v":{"$error":"#REF!"}},{"$f":"AW33*(1+BB57)","v":{"$error":"#REF!"}},{"$f":"AZ39*(1+BC57)","v":{"$error":"#REF!"}},{"$f":"BA42*(1+BD57)","v":{"$error":"#REF!"}},{"$f":"AW39*(1+BE57)","v":{"$error":"#REF!"}},{"$f":"AW42*(1+BF57)","v":{"$error":"#REF!"}},{"$f":"BA30*(1+BG57)","v":{"$error":"#REF!"}},{"$nulls":13},{"$f":"BV45*(1+BU57)","v":{"$error":"#REF!"}},{"$f":"BZ39*(1+BV57)","v":{"$error":"#REF!"}},{"$f":"BX30*(1+BW57)","v":{"$error":"#REF!"}},{"$f":"BY30*(1+BX57)","v":{"$error":"#REF!"}},{"$f":"BV36*(1+BY57)","v":{"$error":"#REF!"}},{"$f":"BV30*(1+BZ57)","v":{"$error":"#REF!"}},{"$f":"BV33*(1+CA57)","v":{"$error":"#REF!"}},{"$f":"BY39*(1+CB57)","v":{"$error":"#REF!"}},{"$f":"BZ42*(1+CC57)","v":{"$error":"#REF!"}},{"$f":"BV39*(1+CD57)","v":{"$error":"#REF!"}},{"$f":"BV42*(1+CE57)","v":{"$error":"#REF!"}},{"$f":"BZ30*(1+CF57)","v":{"$error":"#REF!"}},{"$nulls":37},{"$f":"+DR55-CW55","v":{"v":0,"d":"0.00"}}]
[{"$nulls":11},"VARIABLES","VARIABLES","ORIGINAL","CHOQUE","VAR ABS","VAR REL",{"$nulls":3},{"$f":"W56*(AA56-(W40*-1*((V47-(U50/1)))/X47*-1))","v":{"v":5000.3187250996025,"d":"5,000.32"}},{"$f":"W56*((Z56*(($V$47-($U$50/1))/$X$47*-1))+(W47/X47*-1*AA56))","v":{"v":10.318725099601597,"d":"10.32"}},{"$nulls":11},{"$f":"AJ56*(AN56-(AJ40*-1*((AI47-(AH50/1)))/AK47*-1))","v":{"v":5000.3187250996025,"d":"5,000.32"}},{"$f":"AJ56*((AM56*(($AI$47-($AH$50/1))/$AK$47*-1))+(AJ47/AK47*-1*AN56))","v":{"v":10.318725099601597,"d":"10.32"}},{"$nulls":12},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$nulls":13},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$nulls":16},"IEN","ro","r","reXt","tce",{"$nulls":16},"IEN","ro","r","reXt","tce",{"$nulls":9},"IEN","ro","r","reXt",{"$nulls":18},"Y","R","TC","multiplicador","pendiente IS","pendiente LM","pendiente BP"]
[{"$nulls":11},"Y","Y",{"$f":"A48","v":{"v":5000.3187250996025,"d":"5,000.3"}},{"$f":"L48","v":{"v":5000.3187250996025,"d":"5,000.3"}},{"$f":"O58-N58","v":0},{"$f":"O58/N58-1","v":0},{"$nulls":3},"POLÍTICA ECONÓMICA",{"$nulls":12},"DIFERENCIA ABSOLUTA Y PORCENTUAL",{"$nulls":66},{"$f":"CX58*(CY58-CZ58-DA58)","v":{"v":0,"d":"0.00"}},{"$f":"+IS_LM_BP_Fijo!C42","v":5},{"$f":"DB51","v":2},{"$f":"+IS_LM_BP_Fijo!E42","v":2},0,{"$nulls":16},{"$f":"DS58*(DT58-DU58-DV58)","v":{"v":0,"d":"0.00"}},{"$f":"CX58","v":5},{"$f":"DW51","v":2},{"$f":"+DA81","v":2},0,{"$nulls":9},{"$f":"EG58*(EH58-EI58)","v":{"v":681.1392152958717,"d":"681.1392"}},{"$f":"+IS_LM_BP_FLEXIBLE!C43","v":5000},{"$f":"+EI37","v":{"v":4.136227843059174,"d":"4.14"}},{"$f":"+IS_LM_BP_FLEXIBLE!E43","v":4},{"$nulls":18},{"$f":"+FC74+(FD74*FH72)","v":{"v":2601.3622784305917,"d":"2,601.4"}},{"$f":"+FC72+FD72+(FE72*FH72)","v":{"v":4.136227843059174,"d":"4.1"}},{"$f":"+FH72","v":{"v":-1568.9601274646484,"d":"-1,569.0"}},null,{"$f":"FD34/(1-FD28+FD43)*-1","v":{"v":-48.71794871794872,"d":"(48.72)"}},{"$f":"FD49/FF49","v":0.1},{"$f":"FD43/FC55","v":3.8e-05}]
[{"$nulls":11},"r","r",{"$f":"B48","v":{"v":10.318725099601597,"d":"10.3"}},{"$f":"M48","v":{"v":10.318725099601597,"d":"10.3"}},{"$f":"O59-N59","v":0},{"$f":"O59/N59-1","v":0},{"$nulls":3},"MONETARIA","FISCAL",null,"precios","EXOGENO",{"$nulls":8},"Y","rn","multiplica","Pend. IS","Pend. LM","Déficit Pub.","Balanza Comercial",{"$nulls":7},"Y","rn","Multiplicador","Pend. IS","Pend. LM","Saldo Pub.","Balanza Comercial",{"$nulls":18},"Y","rn","Tcr","Multiplicador","Pend. IS","Pend. LM","Saldo Pub.","Balanza Comercial",{"$nulls":5},"A",{"$f":"CI30+(CJ30*CL30)-(CJ30*CK30)+CI33+CI36+CI39+(CJ42*CL39)-CI42","v":{"$error":"#REF!"}}]
[{"$nulls":11},"C","C",{"$f":"A30","v":{"v":3800.2549800796824,"d":"3,800.3"}},{"$f":"L30","v":{"v":3800.2549800796824,"d":"3,800.3"}},0,0,{"$nulls":3},"Ms","T","g0","p","b0","i0",{"$nulls":7},{"$f":"AH56-U56","v":{"v":0,"d":"0.0"}},{"$f":"AI56-V56","v":{"v":0,"d":"0.0"}},{"$f":"AJ56-W56","v":{"v":0,"d":"0.0"}},{"$f":"AK56-X56","v":{"v":0,"d":"0.000"}},{"$f":"AL56-Y56","v":{"v":0,"d":"0.000"}},{"$f":"AH56*V61-W61-#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$nulls":7},{"$f":"BI48-AV48","v":{"$error":"#REF!"}},{"$f":"BJ48-AW48","v":{"$error":"#REF!"}},{"$f":"BJ51-AW51","v":{"$error":"#REF!"}},{"$f":"BN48-BA48","v":{"$error":"#REF!"}},{"$f":"BO48-BB48","v":{"$error":"#REF!"}},{"$f":"BL48-AY48","v":{"$error":"#REF!"}},{"$f":"BM48-AZ48","v":{"$error":"#REF!"}},{"$nulls":18},{"$f":"CH48-BU48","v":{"$error":"#REF!"}},{"$f":"CI48-BV48","v":{"$error":"#REF!"}},{"$f":"CJ48-BW48","v":{"$error":"#REF!"}},{"$f":"CI51-BV51","v":{"$error":"#REF!"}},{"$f":"CM48-BZ48","v":{"$error":"#REF!"}},{"$f":"CN48-CA48","v":{"$error":"#REF!"}},{"$f":"CK48-BX48","v":{"$error":"#REF!"}},{"$f":"CL48-BY48","v":{"$error":"#REF!"}},{"$nulls":5},"B",{"$f":"1-CJ30+CJ42","v":{"$error":"#REF!"}},{"$nulls":48},"Y","R","TC","multiplicador","pendiente IS","pendiente LM","pendiente BP"]
[{"$nulls":11},"S","S",{"$f":"A33","v":{"v":700.0637450199202,"d":"700.1"}},{"$f":"L33","v":{"v":700.0637450199202,"d":"700.1"}},0,0,{"$nulls":3},{"$f":"U50*(1+U62)","v":{"v":1200,"d":"1200.00"}},{"$f":"X34*(1+V62)","v":{"v":500,"d":"500.00"}},{"$f":"V43*(1+W62)","v":{"v":500,"d":"500.00"}},null,{"$f":"V34*(1+Y62)","v":{"v":200,"d":"200.00"}},{"$f":"V40*(1+Z62)","v":{"v":1216,"d":"1216.00"}},{"$nulls":7},{"$f":"AH60/U56","v":{"v":0,"d":"0.0%"}},"nd",{"$f":"AJ60/W56","v":{"v":0,"d":"0.0%"}},{"$f":"AK60/X56","v":{"v":0,"d":"0.0%"}},{"$f":"AL60/Y56","v":{"v":0,"d":"0.0%"}},{"$f":"AM60/AH56","v":{"$error":"#REF!"}},{"$f":"AN60/AH56","v":{"$error":"#REF!"}},{"$nulls":7},{"$f":"(BI48/AV48)-1","v":{"$error":"#REF!"}},{"$f":"(BJ48/AW48)-1","v":{"$error":"#REF!"}},{"$f":"(BJ51/AW51)-1","v":{"$error":"#REF!"}},{"$f":"(BN48/BA48)-1","v":{"$error":"#REF!"}},{"$f":"(BO48/BB48)-1","v":{"$error":"#REF!"}},{"$f":"(BL48/AY48)-1","v":{"$error":"#REF!"}},{"$f":"(BM48/AZ48)-1","v":{"$error":"#REF!"}},{"$nulls":18},{"$f":"(CH48/BU48)-1","v":{"$error":"#REF!"}},{"$f":"(CI48/BV48)-1","v":{"$error":"#REF!"}},{"$f":"(CJ48/BW48)-1","v":{"$error":"#REF!"}},{"$f":"(CI51/BV51)-1","v":{"$error":"#REF!"}},{"$f":"(CM48/BZ48)-1","v":{"$error":"#REF!"}},{"$f":"(CN48/CA48)-1","v":{"$error":"#REF!"}},{"$f":"(CK48/BX48)-1","v":{"$error":"#REF!"}},{"$f":"(CL48/BY48)-1","v":{"$error":"#REF!"}},{"$nulls":5},"C",{"$f":"CK39+CK42","v":{"$error":"#REF!"}},{"$nulls":13},"Y","r","RI","multiplicador","pendiente IS","pendiente LM","pendiente BP",{"$nulls":14},"Y","r","RI","multiplicador","pendiente IS","pendiente LM","pendiente BP",{"$nulls":7},{"$f":"+EG77+(EH77*EL75)","v":{"v":2601.3622784305917,"d":"2,601.4"}},{"$f":"+EG75+EH75+(EI75*EL75)","v":{"v":4.136227843059174,"d":"4.1"}},{"$f":"+EL75","v":{"v":-1568.9601274646484,"d":"-1,569.0"}},{"$f":"1/(1-EH34+EH46+(EH52*EH37/(EJ52*-1)))","v":{"v":-1.0989010989010988,"d":"-1.1"}},{"$f":"EH37/(1-EH31+EH46)*-1","v":{"v":-48.71794871794872,"d":"(48.7179)"}},{"$f":"EH52/EJ52","v":{"v":0.1,"d":"0.1000"}},{"$f":"EH46/EG58","v":{"v":3.8e-05,"d":"0.0000"}}]
[{"$nulls":11},"I","I",{"$f":"A36","v":{"v":700.0637450199201,"d":"700.1"}},{"$f":"L36","v":{"v":700.0637450199201,"d":"700.1"}},0,0,{"$nulls":3},{"$f":"IS_LM_Cerrada_G_PF!B48","v":{"v":0,"d":"0%"}},{"$f":"IS_LM_Cerrada_G_PF!C48","v":{"v":0,"d":"0.00"}},{"$f":"IS_LM_Cerrada_G_PF!D48","v":{"v":0,"d":"0%"}},null,{"$f":"IS_LM_Cerrada_G_PF!E48","v":{"v":0,"d":"0%"}},{"$f":"IS_LM_Cerrada_G_PF!F48","v":{"v":0,"d":"0%"}},{"$nulls":59},"D",{"$f":"(CJ45-CI45)/CL45","v":{"$error":"#REF!"}},{"$nulls":13},{"$f":"(CX70/CW70)-((CY36/CW70)*CX62)","v":2650},{"$f":"((DA70)+(CX70*CY45/CW70))/(CX58+(CY36*CY45/CW70))","v":2},{"$f":"(CY70+(CX70*CZ70/CW70))-((DA51+(CY36*CZ70/CW70))*CX62)","v":140},null,{"$f":"(1-CY30+CY45)/CY36","v":0.02},{"$f":"CY51/DA51","v":0.2},{"$f":"CY45/CX58","v":0.08},{"$nulls":14},{"$f":"(DS70/DR70)-((DT36/DR70)*DS62)","v":2650},{"$f":"((DV70)+(DS70*DT45/DR70))/(DS58+(DT36*DT45/DR70))","v":2},{"$f":"(DT70+(DS70*DU70/DR70))-((DV51+(DT36*DU70/DR70))*DS62)","v":140},null,{"$f":"(1-DT30+DT45)/DT36","v":0.02},{"$f":"DT51/DV51","v":0.2},{"$f":"DT45/DS58","v":0.08},{"$nulls":29},"comprobacion"]
[{"$nulls":11},"G","G",{"$f":"A39","v":{"v":500,"d":"500.0"}},{"$f":"L39","v":{"v":500,"d":"500.0"}},0,0,{"$nulls":68},"E",{"$f":"CK45/CL45","v":{"$error":"#REF!"}},{"$nulls":71},{"$f":"+(FF49*FC58)-(FG69*FB58)","v":-512}]
[{"$nulls":11},"T","T",{"$f":"D30","v":{"v":500,"d":"500.0"}},{"$f":"O30","v":{"v":500,"d":"500.0"}},0,{"$f":"O64/N64-1","v":0},{"$nulls":68},"F",{"$f":"-CI39-(CJ39*CL39)+CI42+(CL33*CM33)","v":{"$error":"#REF!"}},{"$nulls":57},"r",null,"Y","TC",{"$nulls":10},{"$f":"+FD34*FC58+FD69*FB58-FE69*FD58","v":5800}]
[{"$nulls":11},"DP","DP",{"$f":"N64-N63","v":0},{"$f":"O64-O63","v":0},{"$f":"O65-N65","v":0},{"$f":"IF(P65=0,0,O65/N65-1)","v":0},{"$nulls":17},"VARIABLES","ORIGINAL","CHOQUE","VAR ABS","VAR REL",{"$nulls":33},"A",{"$f":"BV30+(BW30*BY30)-(BW30*BX30)+BV33+BV36+BV39+(BW42*BY39)-BV42","v":{"$error":"#REF!"}},{"$nulls":61},"comprobacion",{"$nulls":22},{"$f":"+(FC55*FC58)-(FD43*FB58)+(FE69*FD58)","v":15480.000000000116}]
[{"$nulls":11},"Ms","Ms",{"$f":"B45","v":{"v":1200,"d":"1,200.0"}},{"$f":"M45","v":{"v":1200,"d":"1,200.0"}},0,{"$f":"O66/N66-1","v":0},{"$nulls":17},"Y",{"$f":"U56","v":{"v":5000.3187250996025,"d":"5,000.3"}},{"$f":"AH56","v":{"v":5000.3187250996025,"d":"5,000.3"}},{"$f":"AK66-AJ66","v":0},{"$f":"AK66/AJ66-1","v":0},{"$nulls":33},"B",{"$f":"1-BW30+BW42","v":{"$error":"#REF!"}},{"$nulls":62},{"$f":"+(EJ52*EG61)-(EK72*EF61)","v":-512},{"$nulls":6},"D/m2",{"$f":"EJ72/EJ52","v":-256},"A-(D*i1/m2)",{"$f":"EO67","v":10664},{"$f":"EO78/EO82","v":-1568.9601274646484}]
[{"$nulls":11},"Ms","Md",{"$f":"A42","v":{"v":1200,"d":"1,200.0"}},{"$f":"L42","v":{"v":1200,"d":"1,200.0"}},0,0,{"$nulls":17},"r",{"$f":"V56","v":{"v":10.318725099601597,"d":"10.3"}},{"$f":"AI56","v":{"v":10.318725099601597,"d":"10.3"}},{"$f":"AK67-AJ67","v":0},{"$f":"AK67/AJ67-1","v":{"v":0,"d":"0%"}},{"$nulls":33},"C",{"$f":"BX39+BX42","v":{"$error":"#REF!"}},{"$nulls":11},{"$f":"CI60","v":{"$error":"#REF!"}},{"$f":"CJ33","v":{"$error":"#REF!"}},{"$f":"-CI61","v":{"$error":"#REF!"}},null,{"$f":"CI59","v":{"$error":"#REF!"}},"YOP",{"$nulls":45},{"$f":"+EH37*EG61+EH72*EF61-EI72*EH61","v":5800},{"$nulls":6},"A-(D*i1/m2)",{"$f":"EG72-(EJ72*EH37/EJ52)","v":10664},"B+(E*i1/m2)",{"$f":"EO68","v":2.29}]
[{"$nulls":12},"Multiplicador",{"$f":"C48","v":{"v":2.5099601593625502,"d":"2.5"}},{"$f":"N48","v":{"v":2.5099601593625502,"d":"2.5"}},0,0,{"$nulls":17},"P",{"$f":"U53","v":{"v":1,"d":"1.0"}},{"$f":"AH53","v":{"v":1,"d":"1.0"}},0,{"v":0,"d":"0%"},{"$nulls":97},{"$f":"+(EG58*EG61)-(EH46*EF61)+(EI72*EH61)","v":15480.000000000116},{"$nulls":6},"B+(E*i1/m2)",{"$f":"EH72+(EK72*EH37/EJ52)","v":2.29},null,{"$f":"EQ66/EQ67","v":4656.768558951965},{"$f":"ER66","v":-1568.9601274646484},{"$nulls":10},"A","B","C","D","E","F",{"$f":"-FC40-(FD40*FE40)+FC43+(FC55*FE55)","v":15480}]
[{"$nulls":12},"Pendiente IS",{"$f":"D48","v":{"v":-0.003999999999999999,"d":"-0.00400"}},{"$f":"O48","v":{"v":-0.003999999999999999,"d":"-0.00400"}},0,0,{"$nulls":17},"C",{"$f":"U34","v":{"v":3800.2549800796824,"d":"3,800.3"}},{"$f":"AH33","v":{"v":3800.2549800796824,"d":"3,800.3"}},0,{"v":0,"d":"0%"},{"$nulls":33},"D",{"$f":"(BW45-BV45)/BY45","v":{"$error":"#REF!"}},{"$nulls":11},{"$f":"CI63","v":{"$error":"#REF!"}},{"v":-1,"d":"-1.00"},0,null,{"$f":"-CI62","v":{"$error":"#REF!"}},{"$nulls":10},"B","A","D","E","F",{"$nulls":16},"B","A","D","E","F",{"$nulls":17},"E/m2",{"$f":"EK72/EJ52","v":0.1},"c/(B+(E*i1/m2))",{"$f":"EO71","v":1.3100436681222707},{"$nulls":11},{"$f":"+FC28-(FD28*FF28)+FC34+FC37+FC40-FC43+(FD40*FE40)","v":5800},{"$f":"1-FD28+FD43","v":0.38999999999999996},{"$f":"+FF40+FF43","v":3},{"$f":"+FC49-FC46-FD46","v":{"v":-512,"d":"(512)"}},{"$f":"+FD49","v":0.2},{"$f":"(+FC40+(FD40*FE40)-FC43-(FC55*FE55))","v":-15480},{"$f":"-FC40-(FD40*FE40)+FC43+(FC55*FE55)","v":15480}]
[{"$nulls":15},0,{"$error":"#DIV/0!"},{"$nulls":17},"S",{"$f":"U37","v":{"v":700.0637450199202,"d":"700.1"}},{"$f":"AH37","v":{"v":700.0637450199202,"d":"700.1"}},0,{"v":0,"d":"0%"},{"$nulls":33},"E",{"$f":"BX45/BY45","v":{"$error":"#REF!"}},{"$nulls":11},{"$f":"CJ42","v":{"$error":"#REF!"}},{"$f":"-CL33","v":{"$error":"#REF!"}},{"$f":"-CI61","v":{"$error":"#REF!"}},null,{"$f":"-CI64","v":{"$error":"#REF!"}},{"$nulls":10},{"$f":"(1-CY30+CY45)","v":0.6},{"$f":"CX30-(CY30*DA30)+CX36+CX39+CX42-CX45+(CY42*CZ42)+((DA42+DA45)*DB42)","v":1650},{"$f":"CX51-CX48","v":-388},{"$f":"CY51","v":0.2},{"$f":"CX58*CZ58-CX42-CY42*CZ42-DA42*DB42+CX45-DA45*DB45","v":-1050},{"$nulls":16},{"$f":"(1-DT30+DT45)","v":0.6},{"$f":"DS30-(DT30*DV30)+DS36+DS39+DS42-DS45+(DT42*DU42)+((DV42+DV45)*DW42)","v":1650},{"$f":"DS51-DS48","v":-388},{"$f":"DT51","v":0.2},{"$f":"DS58*DU58-DS42-DT42*DU42-DV42*DW42+DS45-DV45*DW45","v":-1050},{"$nulls":18},{"$f":"((EO67/EO68)*EO69)","v":465.6768558951965},"parentesis",{"$f":"EO78/EO82","v":-1568.9601274646484},{"$nulls":11},1,2,3,4,5,6]
[{"$nulls":12},"Pendiente LM",{"$f":"E48","v":{"v":3.968253968253968E-3,"d":"0.00397"}},{"$f":"P48","v":{"v":3.968253968253968E-3,"d":"0.00397"}},0,0,{"$nulls":17},"I",{"$f":"U40","v":{"v":700.0637450199201,"d":"700.1"}},{"$f":"AH40","v":{"v":700.0637450199201,"d":"700.1"}},0,{"v":0,"d":"0%"},{"$nulls":33},"F",{"$f":"-BV39-(BW39*BY39)+BV42+(BY33*BZ33)","v":{"$error":"#REF!"}},{"$nulls":62},"A","B","C","D","E","F",{"$f":"-EG43-(EH43*EI43)+EG46+(EG58*EI58)","v":15480},"c/(B+(E*i1/m2))",{"$f":"EI72/EO68","v":1.3100436681222707}]
[{"$nulls":13},"Esta seccion muestra los efectos de la Política Económica",{"$nulls":20},"G",{"$f":"U43","v":{"v":500,"d":"500.0"}},{"$f":"AH43","v":{"v":500,"d":"500.0"}},0,{"v":0,"d":"0%"},{"$nulls":97},{"$f":"+EG31-(EH31*EJ31)+EG37+EG40+EG43-EG46+(EH43*EI43)","v":5800},{"$f":"1-EH31+EH46","v":0.38999999999999996},{"$f":"+EJ43+EJ46","v":3},{"$f":"+EG52-EG49-EH49","v":-512},{"$f":"+EH52","v":0.2},{"$f":"(+EG43+(EH43*EI43)-EG46-(EG58*EI58))","v":-15480},{"$f":"-EG43-(EH43*EI43)+EG46+(EG58*EI58)","v":15480},"E/m2",{"$f":"EO69","v":0.1},null,{"$f":"EQ68+(EQ69*EQ70)","v":2601.3622784305917},{"$nulls":11},{"$f":"+FF69/FF49","v":-256},{"$f":"+((FC69-(FC72*FD34))/(FD69+(FG69/FF49)*FD34))*(FG69/FF49)","v":{"v":465.6768558951965,"d":"465.68"}},{"$f":"+(FE69/(FD69+((FG69/FF49)*FD34)))*(FG69/FF49)","v":0.13100436681222707},{"$f":"-FH69-(FC72*FC55)+((FC69-(FC72*FD34))/(FD69+(FG69/FF49)*FD34))*FF73","v":-1032019.4934497816},{"$f":"+FE69-(FE69/(FD69+(FG69/FF49)*FD34))*FF73","v":657.7729257641921},{"$f":"+FF72/FG72","v":{"v":-1568.9601274646484,"d":"-1568.96"}}]
[{"$nulls":34},"T",{"$f":"X34","v":{"v":500,"d":"500.0"}},{"$f":"AK33","v":{"v":500,"d":"500.0"}},0,{"v":0,"d":"0%"},{"$nulls":46},{"$f":"MINVERSE(CH67:CJ70)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"MMULT(CH73:CJ75,CL67:CL70)","v":{"$error":"#REF!"}},{"$nulls":10},"IS",{"$f":"CW62*CW70+CY36*CX62","v":1650},{"$f":"CX70","v":1650},{"$f":"CX73-CY73","v":0},{"$nulls":17},"IS",{"$f":"DR62*DR70+DT36*DS62","v":1650},{"$f":"DS70","v":1650},{"$f":"DS73-DT73","v":0},{"$nulls":11},1,2,3,4,5,6,null,null,{"$f":"EO71*EO72","v":0.13100436681222707},{"$nulls":16},{"$f":"+FD43-(FG69/FF49)*FC55","v":-499.81}]
[{"$nulls":34},"DP",{"$f":"X43","v":0},{"$f":"AK43","v":0},0,{"$f":"IF(AL74=0,0,AK74/AK66)","v":{"v":0,"d":"0%"}},{"$nulls":33},{"$f":"BV66","v":{"$error":"#REF!"}},{"$f":"BW33","v":{"$error":"#REF!"}},{"$f":"-BV67","v":{"$error":"#REF!"}},null,{"$f":"BV65","v":{"$error":"#REF!"}},"YOP",{"$nulls":7},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$nulls":10},"LM",{"$f":"-CY51*CW62+DA51*CX62+CY62","v":-388},{"$f":"CY70","v":-388},{"$f":"CX74-CY74","v":0},{"$nulls":17},"LM",{"$f":"-DT51*DR62+DV51*DS62+DT62","v":-388},{"$f":"DT70","v":-388},{"$f":"DS74-DT74","v":0},{"$nulls":11},"D/m2",{"$nulls":6},"-F",{"$f":"EL72*-1","v":15480},{"$nulls":13},{"$f":"+(FC69-(FC72*FD34))/(FD69+(FG69/FF49)*FD34)","v":{"v":4656.768558951965,"d":"4656.77"}},{"$f":"+FE69/(FD69+(FG69/FF49)*FD34)","v":1.3100436681222707}]
[{"$nulls":34},"Ms",{"$f":"U50","v":{"v":1200,"d":"1,200.0"}},{"$f":"AH50","v":{"v":1200,"d":"1,200.0"}},0,{"v":0,"d":"0%"},{"$nulls":33},{"$f":"BV70","v":{"$error":"#REF!"}},{"v":-1,"d":"-1.00"},0,null,{"$f":"-BV69","v":{"$error":"#REF!"}},{"$nulls":8},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},{"$nulls":10},"BP",{"$f":"-CY45*CW62+CX58*CX62","v":-1050},{"$f":"DA70","v":-1050},{"$f":"CX75-CY75","v":0},{"$nulls":17},"BP",{"$f":"-DT45*DR62+DS58*DS62","v":-1050},{"$f":"DV70","v":-1050},{"$f":"DS75-DT75","v":0},{"$nulls":11},{"$f":"+EJ72/(EJ52)","v":-256},{"$f":"+((EG72-(EG75*EH37))/(EH72+(EK72/EJ52)*EH37))*(EK72/EJ52)","v":{"v":465.6768558951965,"d":"465.68"}},{"$f":"+(EI72/(EH72+((EK72/EJ52)*EH37)))*(EK72/EJ52)","v":0.13100436681222707},{"$f":"-EL72-(EG75*EG58)+((EG72-(EG75*EH37))/(EH72+(EK72/EJ52)*EH37))*EJ76","v":-1032019.4934497816},{"$f":"+EI72-(EI72/(EH72+(EK72/EJ52)*EH37))*EJ76","v":657.7729257641921},{"$f":"+EJ75/EK75","v":{"v":-1568.9601274646484,"d":"-1568.96"}},null,"-(D*p0/m2)",{"$f":"(EJ72*EG58/EJ52)*-1","v":1280000}]
[{"$nulls":34},"Md",{"$f":"U47","v":{"v":1200,"d":"1,200.0"}},{"$f":"AH47","v":{"v":1200,"d":"1,200.0"}},0,{"v":0,"d":"0%"},{"$nulls":33},{"$f":"BW42","v":{"$error":"#REF!"}},{"$f":"-BY33","v":{"$error":"#REF!"}},{"$f":"-BV67","v":{"$error":"#REF!"}},null,{"$f":"-BV71","v":{"$error":"#REF!"}},{"$nulls":62},{"$f":"+EH46-(EK72/EJ52)*EG58","v":-499.81},{"$nulls":3},"(A-(D*i1/m2))/(B+(E*i1/m2))",{"$f":"EO67/EO68","v":4656.768558951965},{"$nulls":17},{"$f":"+FC55*FD55-FD43*FE43+FE69*FD58","v":15480.000000000116}]
[{"$nulls":34},"Multiplicador",{"$f":"W56","v":{"v":2.5099601593625502,"d":"2.5"}},{"$f":"AJ56","v":{"v":2.5099601593625502,"d":"2.5"}},0,{"v":0,"d":"0%"},{"$nulls":97},{"$f":"+(EG72-(EG75*EH37))/(EH72+(EK72/EJ52)*EH37)","v":{"v":4656.768558951965,"d":"4656.77"}},{"$f":"+EI72/(EH72+(EK72/EJ52)*EH37)","v":1.3100436681222707},{"$nulls":5},"q1-(E*p0/m2)",{"$f":"EH46-(EK72*EG58/EJ52)","v":-499.81}]
[{"$nulls":34},"Pendiente IS",{"$f":"X56","v":{"v":-0.003999999999999999,"d":"-0.00400"}},{"$f":"AK56","v":{"v":-0.003999999999999999,"d":"-0.00400"}},0,{"v":0,"d":"0%"},{"$nulls":61},"POLÍTICA ECONÓMICA",{"$nulls":43},{"$f":"EO74+EO75+(EO76*EO77)","v":-1032019.4934497816}]
[{"$nulls":34},"Pendiente LM",{"$f":"Y56","v":{"v":3.968253968253968E-3,"d":"0.00397"}},{"$f":"AL56","v":{"v":3.968253968253968E-3,"d":"0.00397"}},0,{"v":0,"d":"0%"},{"$nulls":33},{"$f":"MINVERSE(BU74:BW76)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$f":"MMULT(BU79:BW81,BY74:BY76)","v":{"$error":"#REF!"}},"Y",{"$nulls":22},"MONETARIA","FISCAL",null,"Cambiaria","EXOGENA",{"$nulls":35},{"$f":"+EG58*EH58-EH46*EI46+EI72*EH61","v":15480.000000000116},null,null,"C",{"$f":"EI72","v":3}]
[{"$nulls":35},"Esta seccion muestra los efectos de la Política Económica",{"$nulls":36},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},"r",{"$nulls":22},"CIN","t","g0","tc","rext",{"$nulls":16},"VARIABLES","ORIGINAL","CHOQUE","VAR ABS","VAR REL",{"$nulls":17},"-C/(B+(E*i1/m2))",{"$f":"EO79/EO68*-1","v":-1.3100436681222707},{"$nulls":12},"VARIABLES","ORIGINAL","CHOQUE","VAR ABS","VAR REL"]
[{"$nulls":72},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},null,{"$error":"#REF!"},"TCR",{"$nulls":22},{"$f":"+CX48*(1+CW82)","v":400},{"$f":"+DA30*(1+CX82)","v":200},{"$f":"+CX39*(1+CY82)","v":200},{"$f":"+DB42*(1+CZ82)","v":12},{"$f":"+CZ58*(1+DA82)","v":2},{"$nulls":16},"Y",{"$f":"CW27","v":{"v":2650,"d":"2,650.0"}},{"$f":"DR27","v":{"v":2650,"d":"2,650.0"}},{"$f":"DT81-DS81","v":0},{"$f":"DT81/DS81-1","v":{"v":0,"d":"0%"}},{"$nulls":17},"q1-(E*p0/m2)",{"$f":"EO77","v":-499.81},{"$nulls":12},"Y",{"$f":"EI31","v":{"v":2601.3622784305917,"d":"2,601.4"}},{"$f":"FE28","v":{"v":2601.3622784305917,"d":"2,601.4"}},{"$f":"FD81-FC81","v":0},{"$f":"FD81/FC81-1","v":{"v":0,"d":"0%"}}]
[{"$nulls":100},{"$f":"+IS_LM_BP_Fijo!B48","v":{"v":0,"d":"0%"}},{"$f":"+IS_LM_BP_Fijo!C48","v":{"v":0,"d":"0%"}},{"$f":"+IS_LM_BP_Fijo!D48","v":{"v":0,"d":"0%"}},{"$f":"+IS_LM_BP_Fijo!E48","v":{"v":0,"d":"0%"}},{"$f":"+IS_LM_BP_Fijo!F48","v":{"v":0,"d":"0%"}},{"$nulls":16},"r",{"$f":"CZ36","v":{"v":2,"d":"2.0"}},{"$f":"DU36","v":{"v":2,"d":"2.0"}},{"$f":"DT82-DS82","v":0},"nd",{"$nulls":18},{"$f":"EO79+(EO80*EO81)","v":657.7729257641921},{"$nulls":12},"r",{"$f":"EI37","v":{"v":4.136227843059174,"d":"4.1"}},{"$f":"FE34","v":{"v":4.136227843059174,"d":"4.1"}},{"$f":"FD82-FC82","v":0}]
[{"$nulls":100},"NUEVOS VALORES DE EQUILIBRIO",{"$nulls":7},{"$f":"CY36/(1-CY30+CY45)","v":50},{"$nulls":12},"TC",{"$f":"DB42","v":{"v":12,"d":"12.0"}},{"$f":"DW42","v":{"v":12,"d":"12.0"}},{"$f":"DT83-DS83","v":0},{"$f":"DT83/DS83-1","v":{"v":0,"d":"0%"}},{"$nulls":9},"POLÍTICA ECONÓMICA",{"$nulls":4}," ",{"$nulls":16},"TC",{"$f":"EK43","v":{"v":-1568.9601274646484,"d":"-1,569.0"}},{"$f":"FG40","v":{"v":-1568.9601274646484,"d":"-1,569.0"}},0,{"$f":"FD83/FC83-1","v":{"v":0,"d":"0%"}}]
[{"$nulls":100},"Y","r","ri","tc","Saldo (X-M)","Saldo Pub.",{"$nulls":15},"C",{"$f":"CW30","v":{"v":2160,"d":"2,160.0"}},{"$f":"DR30","v":{"v":2160,"d":"2,160.0"}},0,{"$f":"DT84/DS84-1","v":{"v":0,"d":"0%"}},{"$nulls":9},"MONETARIA",null,"FISCAL",null,"EXOGENA",{"$nulls":4},{"$f":"EO66+EO70+(EO73*(EO78/EO82))","v":4.136227843059174},{"$nulls":12},"C",{"$f":"EF31","v":{"v":1961.0898227444734,"d":"1,961.1"}},{"$f":"FB28","v":{"v":1961.0898227444734,"d":"1,961.1"}},0,{"v":0,"d":"0%"}]
[{"$nulls":100},{"$f":"+DR62","v":{"v":2650,"d":"2,650"}},{"$f":"+DS62","v":{"v":2,"d":"2.0"}},{"$f":"+DT62","v":{"v":140,"d":"140.00"}},{"$f":"+DW42","v":{"v":12,"d":"12.00"}},{"$f":"+DY42","v":0},{"$f":"+DZ42","v":0},{"$nulls":15},"S",{"$f":"CW33","v":{"v":289.9999999999999,"d":"290.0"}},{"$f":"DR33","v":{"v":289.9999999999999,"d":"290.0"}},0,{"v":0,"d":"0%"},{"$nulls":9},"CIN","RI","t","g0","rext",{"$nulls":17},"S",{"$f":"EF34","v":{"v":240.27245568611824,"d":"240.3"}},{"$f":"FB31","v":{"v":240.27245568611824,"d":"240.3"}},0,{"v":0,"d":"0%"}]
[{"$nulls":100},"DIFERENCIA ABSOLUTA Y PORCENTUAL",{"$nulls":20},"I",{"$f":"CW36","v":{"v":290,"d":"290.0"}},{"$f":"DR36","v":{"v":290,"d":"290.0"}},0,{"v":0,"d":"0%"},{"$nulls":9},{"$f":"+EG49*(1+EF87)","v":422},{"$f":"+EH49*(1+EG87)","v":100},{"$f":"+EJ31*(1+EH87)","v":400},{"$f":"+EG40*(1+EI87)","v":400},{"$f":"+EI58*(1+EJ87)","v":4},{"$nulls":17},"I",{"$f":"EF37","v":{"v":921.4116709818757,"d":"921.4"}},{"$f":"FB34","v":{"v":921.4116709818757,"d":"921.4"}},0,{"v":0,"d":"0%"}]
[{"$nulls":100},"Y","r","ri","tc","Saldo (X-M)","Saldo Pub.",{"$nulls":15},"G",{"$f":"CW39","v":{"v":200,"d":"200.0"}},{"$f":"DR39","v":{"v":200,"d":"200.0"}},0,{"v":0,"d":"0%"},{"$nulls":9},{"$f":"+IS_LM_BP_FLEXIBLE!B49","v":{"v":0,"d":"0%"}},{"$f":"+IS_LM_BP_FLEXIBLE!C49","v":{"v":0,"d":"0%"}},{"$f":"+IS_LM_BP_FLEXIBLE!D49","v":{"v":0,"d":"0%"}},{"$f":"+IS_LM_BP_FLEXIBLE!E49","v":{"v":0,"d":"0%"}},{"$f":"+IS_LM_BP_FLEXIBLE!F49","v":{"v":0,"d":"0%"}},{"$nulls":17},"G",{"$f":"EF40","v":{"v":400,"d":"400.0"}},{"$f":"FB37","v":{"v":400,"d":"400.0"}},0,{"v":0,"d":"0%"}]
[{"$nulls":100},{"$f":"+DR62-CW62","v":{"v":0,"d":"0.0"}},{"$f":"+CX85-CX62","v":{"v":0,"d":"0.0"}},{"$f":"+DT62-CY62","v":{"v":0,"d":"0.0"}},{"$f":"+DW45-DB42","v":{"v":0,"d":"0.0"}},{"$f":"+DA85-DD42","v":{"v":0,"d":"0.0"}},{"$f":"+DZ42-DE42","v":{"v":0,"d":"0.0"}},{"$nulls":15},"T",{"$f":"DA30","v":{"v":200,"d":"200.0"}},{"$f":"DV30","v":{"v":200,"d":"200.0"}},0,{"v":0,"d":"0%"},{"$nulls":9},"NUEVOS VALORES DE EQUILIBRIO",{"$nulls":21},"T",{"$f":"EJ34","v":{"v":400,"d":"400.0"}},{"$f":"FF31","v":{"v":400,"d":"400.0"}},0,{"v":0,"d":"0%"}]
[{"$nulls":100},{"$f":"+CW88/CW27","v":{"v":0,"d":"0.0%"}},{"$f":"+CX88/CX62","v":{"v":0,"d":"0.0%"}},{"$f":"+CY88/CY62","v":{"v":0,"d":"0.0%"}},{"$f":"+CZ88/DB45","v":{"v":0,"d":"0.0%"}},{"$f":"+DA88/DD42","v":{"$error":"#DIV/0!"}},{"$f":"+DB88/DE42","v":{"$error":"#DIV/0!"}},{"$nulls":15},"DP",{"$f":"DE42","v":0},{"$f":"DZ42","v":0},0,{"$f":"DT89/DT81","v":{"v":0,"d":"0%"}},{"$nulls":9},"Y","r","tc","Saldo (X-M)","Saldo Pub.",{"$nulls":17},"DP",{"$f":"EK40","v":0},{"$f":"FG37","v":0},0,{"$f":"FD89/FD81","v":{"v":0,"d":"0%"}}]
[{"$nulls":121},"X",{"$f":"CW42","v":{"v":1046,"d":"1,046.0"}},{"$f":"DR42","v":{"v":1046,"d":"1,046.0"}},0,{"v":0,"d":"0%"},{"$nulls":9},{"$f":"+FB58","v":{"v":2601.3622784305917,"d":"2,601"}},{"$f":"+FC58","v":{"v":4.136227843059174,"d":"4"}},{"$f":"+FD58","v":{"v":-1568.9601274646484,"d":"(1,569)"}},{"$f":"+FF37","v":{"v":-681.1392152957578,"d":"(681)"}},{"$f":"+FG37","v":0},{"$nulls":17},"X",{"$f":"EF43","v":{"v":3001.0398725353516,"d":"3,001.0"}},{"$f":"FB40","v":{"v":3001.0398725353516,"d":"3,001.0"}},0,{"$f":"FD90/FC90-1","v":{"v":0,"d":"0%"}}]
[{"$nulls":121},"Q",{"$f":"CW45","v":{"v":1046,"d":"1,046.0"}},{"$f":"DR45","v":{"v":1046,"d":"1,046.0"}},0,{"v":0,"d":"0%"},{"$nulls":9},"DIFERENCIA ABSOLUTA Y PORCENTUAL",{"$nulls":21},"Q",{"$f":"EF46","v":{"v":3682.1790878311094,"d":"3,682.2"}},{"$f":"FB43","v":{"v":3682.1790878311094,"d":"3,682.2"}},0,{"$f":"FD91/FC91-1","v":{"v":0,"d":"0%"}}]
[{"$nulls":121},"Dcom",{"$f":"DD42","v":0},{"$f":"DY42","v":0},0,{"$f":"DT92/DT81","v":{"v":0,"d":"0%"}},{"$nulls":9},"Y","r","tc","Saldo (X-M)","Saldo Pub.",{"$nulls":17},"Dcom",{"$f":"EJ40","v":{"v":-681.1392152957578,"d":"-681.1"}},{"$f":"FF37","v":{"v":-681.1392152957578,"d":"-681.1"}},0,{"$f":"IF(FE92=0,0,FD92/FD81)","v":{"v":0,"d":"0%"}}]
[{"$nulls":121},"IEN",{"$f":"CW58","v":0},{"$f":"DR58","v":0},{"$f":"DT93-DS93","v":0},{"$f":"IF(DU93=0,0,DT93/DT81)","v":{"v":0,"d":"0%"}},{"$nulls":9},{"$f":"+EF90-EF61","v":{"v":0,"d":"0.0"}},{"$f":"+EG90-EG61","v":{"v":0,"d":"0.0"}},{"$f":"+EH90-EH61","v":{"v":0,"d":"0.0"}},{"$f":"+EI90-EJ40","v":{"v":0,"d":"0.0"}},{"$f":"+EJ90-EK40","v":{"v":0,"d":"0.0"}},{"$nulls":17},"IEN",{"$f":"EF58","v":{"v":681.1392152958717,"d":"681.1"}},{"$f":"FB55","v":{"v":681.1392152958717,"d":"681.1"}},0,{"$f":"IF(FE93=0,0,FD93/FD81)","v":{"v":0,"d":"0%"}}]
[{"$nulls":121},"Ms(CIN)",{"$f":"CX48","v":{"v":400,"d":"400.0"}},{"$f":"DS48","v":{"v":400,"d":"400.0"}},{"$f":"DT94-DS94","v":0},{"v":0,"d":"0%"},{"$nulls":9},{"$f":"+EF93/EF61","v":{"v":0,"d":"0.0"}},{"$f":"+EG93/EG61","v":{"v":0,"d":"0.0"}},{"$f":"+EH93/EH61","v":{"v":0,"d":"0.0"}},{"$f":"+EI93/EJ40","v":{"v":0,"d":"0.0%"}},{"$f":"+EJ93/EK40","v":{"$error":"#DIV/0!"}},{"$nulls":17},"Ms(CIN)",{"$f":"EG49","v":{"v":422,"d":"422.0"}},{"$f":"FC46","v":{"v":422,"d":"422.0"}},{"$f":"FD94-FC94","v":0},{"$f":"FD94/FC94-1","v":{"v":0,"d":"0%"}}]
[{"$nulls":121},"Ms(RI)",{"$f":"CY48","v":{"v":140,"d":"140.0"}},{"$f":"DT48","v":{"v":140,"d":"140.0"}},{"$f":"DT95-DS95","v":0},{"v":0,"d":"0%"},{"$nulls":31},"Ms(RI)",{"$f":"EH49","v":{"v":100,"d":"100.0"}},{"$f":"FD46","v":{"v":100,"d":"100.0"}},{"$f":"FD95-FC95","v":0},{"v":0,"d":"0%"}]
[{"$nulls":121},"Ms",{"$f":"CW48","v":{"v":540,"d":"540.0"}},{"$f":"DR48","v":{"v":540,"d":"540.0"}},0,{"v":0,"d":"0%"},{"$nulls":31},"Ms",{"$f":"EF49","v":{"v":522,"d":"522.0"}},{"$f":"FB46","v":{"v":522,"d":"522.0"}},{"$f":"FD96-FC96","v":0},{"v":0,"d":"0%"}]
[{"$nulls":121},"Md",{"$f":"CW51","v":{"v":544,"d":"544.0"}},{"$f":"DR51","v":{"v":544,"d":"544.0"}},0,{"v":0,"d":"0%"},{"$nulls":31},"Md",{"$f":"EF52","v":{"v":522,"d":"522.0"}},{"$f":"FB49","v":{"v":522,"d":"522.0"}},0,{"v":0,"d":"0%"}]
[{"$nulls":121},"Multiplicador",{"$f":"DU81/DU87","v":{"$error":"#DIV/0!"}},{"$f":"DS98","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$nulls":31},"Multiplicador",{"$f":"FE81/FE87","v":{"$error":"#DIV/0!"}},{"$f":"FC98","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$nulls":121},"Pendiente IS",{"$f":"DA62","v":{"v":0.02,"d":"0.02000"}},{"$f":"DV62","v":{"v":0.02,"d":"0.0"}},0,{"v":0,"d":"0%"},{"$nulls":31},"Pendiente IS",{"$f":"EJ61","v":{"v":-48.71794871794872,"d":"-48.71795"}},{"$f":"FF58","v":{"v":-48.71794871794872,"d":"-48.7"}},0,{"v":0,"d":"0%"}]
[{"$nulls":47},"CURVAS IS INDEPENDIENTE",{"$nulls":73},"Pendiente LM",{"$f":"DB62","v":{"v":0.2,"d":"0.20000"}},{"$f":"DW62","v":0.2},0,{"v":0,"d":"0%"},{"$nulls":31},"Pendiente LM",{"$f":"EK61","v":{"v":0.1,"d":"0.10000"}},{"$f":"FG58","v":0.1},0,{"v":0,"d":"0%"}]
[{"$nulls":47},"ECONOMÍA ABIERTA, PRECIOS RÍGIDOS, TIPO DE CAMBIO FIJO",{"$nulls":73},"Pendiente BP",{"$f":"DC62","v":{"v":0.08,"d":"0.08000"}},{"$f":"DX62","v":{"v":0.08,"d":"0.1"}},0,{"v":0,"d":"0%"},{"$nulls":31},"Pendiente BP",{"$f":"EL61","v":{"v":3.8e-05,"d":"0.00004"}},{"$f":"FH58","v":{"v":3.8e-05,"d":"0.0"}},0,{"v":0,"d":"0%"}]
[{"$nulls":47},"ponderador 1","ponderador 2","r1","IS(Y)1","r2","IS(Y)2","X line",null,"Y line",null,"X line",null,"Y line",{"$nulls":62},"Esta seccion muestra los efectos de la Política Económica",{"$nulls":35},"Esta seccion muestra los efectos de la Política Económica"]
[{"$nulls":47},{"v":0.5,"d":"0.50"},0,{"$f":"AV103*$AY$130","v":0.03},{"$f":"((1/(1-$AX$127+$AX$142))*($AW$127-$AX$127*$AW$133+$AW$130+$AW$136+($AW$139-$AW$142)+$AX$139*$AY$139+(($AZ$139-$AZ$142)*$BA$139)))+(($AX$130/(1-$AX$127+$AX$142))*AX103)","v":{"v":15816.8,"d":"15,816.80"}},{"$f":"AV103*$BL$130","v":0.03},{"$f":"((1/(1-$BK$127+$BK$142))*($BJ$127-$BK$127*$BJ$133+$BJ$130+$BJ$136+($BJ$139-$BJ$142)+$BK$139*$BL$139+(($BM$139-$BM$142)*$BN$139)))+(($BK$130/(1-$BK$127+$BK$142))*AZ103)","v":{"v":15816.8,"d":"15,816.80"}},{"$f":"$AY$127*AW103","v":0},{"$f":"$AY$130","v":0.06},{"$f":"$AY$127","v":{"v":13416.8,"d":"13,416.80"}},{"$f":"$AY$130*AW103","v":0},{"$f":"$BL$127*AW103","v":0},{"$f":"$BL$130","v":0.06},{"$f":"$BL$127","v":{"v":13416.8,"d":"13,416.80"}},{"$f":"$BL$130*AW103","v":0}]
[{"$nulls":47},0.55,0.05,{"v":0.033,"d":"0.03"},{"v":15576.8,"d":"15,576.80"},{"v":0.033,"d":"0.03"},{"v":15576.8,"d":"15,576.80"},{"$f":"$AY$127*AW104","v":670.84},{"$f":"$AY$130","v":0.06},{"$f":"$AY$127","v":{"v":13416.8,"d":"13,416.80"}},{"$f":"$AY$130*AW104","v":{"v":0.003,"d":"0.00"}},{"$f":"$BL$127*AW104","v":670.84},{"$f":"$BL$130","v":0.06},{"$f":"$BL$127","v":{"v":13416.8,"d":"13,416.80"}},{"$f":"$BL$130*AW104","v":{"v":0.003,"d":"0.00"}}]
[{"$nulls":47},{"v":0.6,"d":"0.60"},{"v":0.1,"d":"0.10"},{"v":0.036,"d":"0.04"},{"v":15336.8,"d":"15,336.80"},{"v":0.036,"d":"0.04"},{"v":15336.8,"d":"15,336.80"},{"v":1341.68,"d":"1,341.68"},0.06,{"v":13416.8,"d":"13,416.80"},{"v":0.006,"d":"0.01"},{"v":1341.68,"d":"1,341.68"},0.06,{"v":13416.8,"d":"13,416.80"},{"v":0.006,"d":"0.01"}]
[{"$nulls":47},0.65,0.15,{"v":0.039,"d":"0.04"},{"v":15096.8,"d":"15,096.80"},{"v":0.039,"d":"0.04"},{"v":15096.8,"d":"15,096.80"},{"v":2012.5199999999998,"d":"2,012.52"},0.06,{"v":13416.8,"d":"13,416.80"},{"v":0.009,"d":"0.01"},{"v":2012.5199999999998,"d":"2,012.52"},0.06,{"v":13416.8,"d":"13,416.80"},{"v":0.009,"d":"0.01"}]
[{"$nulls":47},{"v":0.7,"d":"0.70"},{"v":0.2,"d":"0.20"},{"v":0.041999999999999996,"d":"0.04"},{"v":14856.8,"d":"14,856.80"},{"v":0.041999999999999996,"d":"0.04"},{"v":14856.8,"d":"14,856.80"},{"v":2683.36,"d":"2,683.36"},0.06,{"v":13416.8,"d":"13,416.80"},{"v":0.012,"d":"0.01"},{"v":2683.36,"d":"2,683.36"},0.06,{"v":13416.8,"d":"13,416.80"},{"v":0.012,"d":"0.01"}]
[{"$nulls":47},0.75,0.25,{"v":0.045,"d":"0.05"},{"v":14616.8,"d":"14,616.80"},{"v":0.045,"d":"0.05"},{"v":14616.8,"d":"14,616.80"},{"v":3354.2,"d":"3,354.20"},0.06,{"v":13416.8,"d":"13,416.80"},{"v":0.015,"d":"0.02"},{"v":3354.2,"d":"3,354.20"},0.06,{"v":13416.8,"d":"13,416.80"},{"v":0.015,"d":"0.02"}]
[{"$nulls":47},{"v":0.8,"d":"0.80"},{"v":0.3,"d":"0.30"},{"v":0.048,"d":"0.05"},{"v":14376.8,"d":"14,376.80"},{"v":0.048,"d":"0.05"},{"v":14376.8,"d":"14,376.80"},{"v":4025.0399999999995,"d":"4,025.04"},0.06,{"v":13416.8,"d":"13,416.80"},{"v":0.018,"d":"0.02"},{"v":4025.0399999999995,"d":"4,025.04"},0.06,{"v":13416.8,"d":"13,416.80"},{"v":0.018,"d":"0.02"}]
[{"$nulls":47},0.85,0.35,{"v":0.051,"d":"0.05"},{"v":14136.8,"d":"14,136.80"},{"v":0.051,"d":"0.05"},{"v":14136.8,"d":"14,136.80"},{"v":4695.879999999999,"d":"4,695.88"},0.06,{"v":13416.8,"d":"13,416.80"},{"v":0.020999999999999998,"d":"0.02"},{"v":4695.879999999999,"d":"4,695.88"},0.06,{"v":13416.8,"d":"13,416.80"},{"v":0.020999999999999998,"d":"0.02"}]
[{"$nulls":47},{"v":0.9,"d":"0.90"},{"v":0.4,"d":"0.40"},{"v":0.054,"d":"0.05"},{"v":13896.8,"d":"13,896.80"},{"v":0.054,"d":"0.05"},{"v":13896.8,"d":"13,896.80"},{"v":5366.72,"d":"5,366.72"},0.06,{"v":13416.8,"d":"13,416.80"},{"v":0.024,"d":"0.02"},{"v":5366.72,"d":"5,366.72"},0.06,{"v":13416.8,"d":"13,416.80"},{"v":0.024,"d":"0.02"}]
[{"$nulls":47},0.95,0.45,{"v":0.056999999999999995,"d":"0.06"},{"v":13656.8,"d":"13,656.80"},{"v":0.056999999999999995,"d":"0.06"},{"v":13656.8,"d":"13,656.80"},{"v":6037.5599999999995,"d":"6,037.56"},0.06,{"v":13416.8,"d":"13,416.80"},{"v":0.027,"d":"0.03"},{"v":6037.5599999999995,"d":"6,037.56"},0.06,{"v":13416.8,"d":"13,416.80"},{"v":0.027,"d":"0.03"}]
[{"$nulls":47},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"$f":"AV113*$AY$130","v":0.06},{"$f":"((1/(1-$AX$127+$AX$142))*($AW$127-$AX$127*$AW$133+$AW$130+$AW$136+($AW$139-$AW$142)+$AX$139*$AY$139+(($AZ$139-$AZ$142)*$BA$139)))+(($AX$130/(1-$AX$127+$AX$142))*AX113)","v":{"v":13416.8,"d":"13,416.80"}},{"$f":"AV113*$BL$130","v":0.06},{"$f":"((1/(1-$BK$127+$BK$142))*($BJ$127-$BK$127*$BJ$133+$BJ$130+$BJ$136+($BJ$139-$BJ$142)+$BK$139*$BL$139+(($BM$139-$BM$142)*$BN$139)))+(($BK$130/(1-$BK$127+$BK$142))*AZ113)","v":{"v":13416.8,"d":"13,416.80"}},{"v":6708.4,"d":"6,708.40"},0.06,{"v":13416.8,"d":"13,416.80"},0.03,{"v":6708.4,"d":"6,708.40"},0.06,{"v":13416.8,"d":"13,416.80"},0.03]
[{"$nulls":47},1.05,0.55,{"$f":"AV114*$AY$130","v":{"v":0.063,"d":"0.06"}},{"$f":"((1/(1-$AX$127+$AX$142))*($AW$127-$AX$127*$AW$133+$AW$130+$AW$136+($AW$139-$AW$142)+$AX$139*$AY$139+(($AZ$139-$AZ$142)*$BA$139)))+(($AX$130/(1-$AX$127+$AX$142))*AX114)","v":{"v":13176.8,"d":"13,176.80"}},{"$f":"AV114*$BL$130","v":{"v":0.063,"d":"0.06"}},{"$f":"((1/(1-$BK$127+$BK$142))*($BJ$127-$BK$127*$BJ$133+$BJ$130+$BJ$136+($BJ$139-$BJ$142)+$BK$139*$BL$139+(($BM$139-$BM$142)*$BN$139)))+(($BK$130/(1-$BK$127+$BK$142))*AZ114)","v":{"v":13176.8,"d":"13,176.80"}},{"v":7379.24,"d":"7,379.24"},0.06,{"v":13416.8,"d":"13,416.80"},{"v":0.033,"d":"0.03"},{"v":7379.24,"d":"7,379.24"},0.06,{"v":13416.8,"d":"13,416.80"},{"v":0.033,"d":"0.03"}]
[{"$nulls":47},{"v":1.1,"d":"1.10"},{"v":0.6,"d":"0.60"},{"v":0.066,"d":"0.07"},{"v":12936.8,"d":"12,936.80"},{"v":0.066,"d":"0.07"},{"v":12936.8,"d":"12,936.80"},{"v":8050.079999999999,"d":"8,050.08"},0.06,{"v":13416.8,"d":"13,416.80"},{"v":0.036,"d":"0.04"},{"v":8050.079999999999,"d":"8,050.08"},0.06,{"v":13416.8,"d":"13,416.80"},{"v":0.036,"d":"0.04"}]
[{"$nulls":47},1.15,0.65,{"v":0.06899999999999999,"d":"0.07"},{"v":12696.8,"d":"12,696.80"},{"v":0.06899999999999999,"d":"0.07"},{"v":12696.8,"d":"12,696.80"},{"v":8720.92,"d":"8,720.92"},0.06,{"v":13416.8,"d":"13,416.80"},{"v":0.039,"d":"0.04"},{"v":8720.92,"d":"8,720.92"},0.06,{"v":13416.8,"d":"13,416.80"},{"v":0.039,"d":"0.04"}]
[{"$nulls":47},{"v":1.2,"d":"1.20"},{"v":0.7,"d":"0.70"},{"v":0.072,"d":"0.07"},{"v":12456.8,"d":"12,456.80"},{"v":0.072,"d":"0.07"},{"v":12456.8,"d":"12,456.80"},{"v":9391.759999999998,"d":"9,391.76"},0.06,{"v":13416.8,"d":"13,416.80"},{"v":0.041999999999999996,"d":"0.04"},{"v":9391.759999999998,"d":"9,391.76"},0.06,{"v":13416.8,"d":"13,416.80"},{"v":0.041999999999999996,"d":"0.04"}]
[{"$nulls":47},1.25,0.75,{"v":0.075,"d":"0.08"},{"v":12216.8,"d":"12,216.80"},{"v":0.075,"d":"0.08"},{"v":12216.8,"d":"12,216.80"},{"v":10062.599999999999,"d":"10,062.60"},0.06,{"v":13416.8,"d":"13,416.80"},{"v":0.045,"d":"0.05"},{"v":10062.599999999999,"d":"10,062.60"},0.06,{"v":13416.8,"d":"13,416.80"},{"v":0.045,"d":"0.05"}]
[{"$nulls":47},{"v":1.3,"d":"1.30"},{"v":0.8,"d":"0.80"},{"v":0.078,"d":"0.08"},{"v":11976.8,"d":"11,976.80"},{"v":0.078,"d":"0.08"},{"v":11976.8,"d":"11,976.80"},{"v":10733.44,"d":"10,733.44"},0.06,{"v":13416.8,"d":"13,416.80"},{"v":0.048,"d":"0.05"},{"v":10733.44,"d":"10,733.44"},0.06,{"v":13416.8,"d":"13,416.80"},{"v":0.048,"d":"0.05"}]
[{"$nulls":47},1.35,0.85,{"v":0.081,"d":"0.08"},{"v":11736.799999999997,"d":"11,736.80"},{"v":0.081,"d":"0.08"},{"v":11736.799999999997,"d":"11,736.80"},{"v":11404.279999999999,"d":"11,404.28"},0.06,{"v":13416.8,"d":"13,416.80"},{"v":0.051,"d":"0.05"},{"v":11404.279999999999,"d":"11,404.28"},0.06,{"v":13416.8,"d":"13,416.80"},{"v":0.051,"d":"0.05"}]
[{"$nulls":47},{"v":1.4,"d":"1.40"},{"v":0.9,"d":"0.90"},{"v":0.08399999999999999,"d":"0.08"},{"v":11496.8,"d":"11,496.80"},{"v":0.08399999999999999,"d":"0.08"},{"v":11496.8,"d":"11,496.80"},{"v":12075.119999999999,"d":"12,075.12"},0.06,{"v":13416.8,"d":"13,416.80"},{"v":0.054,"d":"0.05"},{"v":12075.119999999999,"d":"12,075.12"},0.06,{"v":13416.8,"d":"13,416.80"},{"v":0.054,"d":"0.05"}]
[{"$nulls":47},1.45,0.95,{"v":0.087,"d":"0.09"},{"v":11256.8,"d":"11,256.80"},{"v":0.087,"d":"0.09"},{"v":11256.8,"d":"11,256.80"},{"v":12745.96,"d":"12,745.96"},0.06,{"v":13416.8,"d":"13,416.80"},{"v":0.056999999999999995,"d":"0.06"},{"v":12745.96,"d":"12,745.96"},0.06,{"v":13416.8,"d":"13,416.80"},{"v":0.056999999999999995,"d":"0.06"}]
[{"$nulls":47},{"v":1.5,"d":"1.50"},{"v":1,"d":"1.00"},0.09,{"v":11016.8,"d":"11,016.80"},0.09,{"v":11016.8,"d":"11,016.80"},{"v":13416.8,"d":"13,416.80"},0.06,{"v":13416.8,"d":"13,416.80"},0.06,{"v":13416.8,"d":"13,416.80"},0.06,{"v":13416.8,"d":"13,416.80"},0.06]
[]
[{"$nulls":47},"FUNCIÓN CONSUMO",{"$nulls":12},"FUNCIÓN CONSUMO"]
[{"$nulls":47},"C","b0","b1","Y",{"$nulls":9},"C","b0","b1","Y"]
[{"$nulls":47},{"$f":"AW127+(AX127*AY127)-(AX127*AW133)","v":{"v":10233.44,"d":"10233.4"}},{"$f":"'curva IS'!C6","v":{"v":300,"d":"300.0"}},{"$f":"'curva IS'!D6","v":{"v":0.8,"d":"0.80"}},{"$f":"AY113","v":{"v":13416.8,"d":"13416.80"}},{"$nulls":9},{"$f":"BJ127+(BK127*BL127)-(BK127*BJ133)","v":{"v":10233.44,"d":"10233.4"}},{"$f":"'curva IS'!C36","v":{"v":300,"d":"300.0"}},{"$f":"'curva IS'!D36","v":{"v":0.8,"d":"0.80"}},{"$f":"BA113","v":{"v":13416.8,"d":"13416.80"}}]
[{"$nulls":47},"FUNCIÓN INVERSIÓN",{"$nulls":12},"FUNCIÓN INVERSIÓN"]
[{"$nulls":47},"I","i0","i1","rn",{"$nulls":9},"I","i0","i1","rn"]
[{"$nulls":47},{"$f":"AW130+(AX130*AY130)","v":{"v":2600,"d":"2600.0"}},{"$f":"'curva IS'!C10","v":{"v":5000,"d":"5000.0"}},{"$f":"'curva IS'!D10","v":{"v":-40000,"d":"-40000.0"}},{"$f":"'curva IS'!E10","v":0.06},{"$nulls":9},{"$f":"BJ130+(BK130*BL130)","v":{"v":2600,"d":"2600.0"}},{"$f":"'curva IS'!C40","v":{"v":5000,"d":"5000.0"}},{"$f":"'curva IS'!D40","v":{"v":-40000,"d":"-40000.0"}},{"$f":"'curva IS'!E40","v":0.06}]
[{"$nulls":47},"Impuestos",{"$nulls":12},"Impuestos"]
[{"$nulls":47},"T","To",{"$nulls":11},"T","To"]
[{"$nulls":47},{"$f":"AW133","v":{"v":1000,"d":"1000.0"}},{"$f":"'curva IS'!C14","v":{"v":1000,"d":"1000.0"}},{"$nulls":11},{"$f":"BJ133","v":{"v":1000,"d":"1000.0"}},{"$f":"'curva IS'!C44","v":{"v":1000,"d":"1000.0"}}]
[{"$nulls":47},"FUNCIÓN GASTO DE GOBIERNO",{"$nulls":12},"FUNCIÓN GASTO DE GOBIERNO"]
[{"$nulls":47},"G","g0",{"$nulls":11},"G","g0"]
[{"$nulls":47},{"$f":"AW136","v":{"v":1000,"d":"1000.0"}},{"$f":"'curva IS'!C18","v":{"v":1000,"d":"1000.0"}},{"$nulls":11},{"$f":"BJ136+BK136*#REF!","v":{"$error":"#REF!"}},{"$f":"'curva IS'!C48","v":{"v":1000,"d":"1000.0"}}]
[{"$nulls":47},"FUNCIÓN EXPORTACIONES",{"$nulls":12},"FUNCIÓN EXPORTACIONES"]
[{"$nulls":47},"X","x0","x1","YRM","x2","Tcr",{"$nulls":7},"X","x0","x1","YRM","x2","Tcr"]
[{"$nulls":47},{"$f":"AW139+(AX139*AY139)+(AZ139*BA139)","v":{"v":3903.6000000000004,"d":"3,904"}},{"$f":"'curva IS'!C22","v":{"v":500,"d":"500.0"}},{"$f":"'curva IS'!D22","v":{"v":0.017,"d":"0.0"}},{"$f":"'curva IS'!E22","v":{"v":200000,"d":"200000.0"}},{"$f":"'curva IS'!F22","v":0.3},{"$f":"'curva IS'!G22","v":{"v":12,"d":"12.0"}},{"$nulls":7},{"$f":"BJ139+(BK139*BL139)+(BM139*BN139)","v":{"v":3903.6000000000004,"d":"3,904"}},{"$f":"'curva IS'!C52","v":{"v":500,"d":"500.0"}},{"$f":"'curva IS'!D52","v":{"v":0.017,"d":"0.0"}},{"$f":"'curva IS'!E52","v":{"v":200000,"d":"200000.0"}},{"$f":"'curva IS'!F52","v":0.3},{"$f":"'curva IS'!G52","v":{"v":12,"d":"12.0"}}]
[{"$nulls":47},"FUNCIÓN IMPORTACIONES",{"$nulls":12},"FUNCIÓN IMPORTACIONES"]
[{"$nulls":47},"Q","q0","q1","Y","q2","Tcr",{"$nulls":7},"Q","q0","q1","Y","q2","Tcr"]
[{"$nulls":47},{"$f":"AW142+(AX142*AY142)+(AZ142*BA142)","v":{"v":4320.239999999999,"d":"4,320"}},{"$f":"'curva IS'!C26","v":{"v":300,"d":"300.0"}},{"$f":"'curva IS'!D26","v":0.3},{"$f":"AY127","v":{"v":13416.8,"d":"13416.80"}},{"$f":"'curva IS'!F26","v":-0.4},{"$f":"'curva IS'!G26","v":{"v":12,"d":"12.0"}},{"$nulls":7},{"$f":"BJ142+(BK142*BL142)+(BM142*BN142)","v":{"v":4320.239999999999,"d":"4,320"}},{"$f":"'curva IS'!C56","v":{"v":300,"d":"300.0"}},{"$f":"'curva IS'!D56","v":0.3},{"$f":"'curva IS'!E56","v":13416.8},{"$f":"'curva IS'!F56","v":-0.4},{"$f":"'curva IS'!G56","v":{"v":12,"d":"12.0"}}]
{"$rows_empty":19}
[{"$nulls":47},"CURVAS LM INDEPENDIENTE"]
[{"$nulls":47},"ECONOMÍA ABIERTA, PRECIOS RÍGIDOS, TIPO DE CAMBIO FIJO"]
[{"$nulls":47},"ponderador 1","ponderador 2","Y","r","Y2","r2","X line",null,"Y line",null,"X line2",null,"Y line2"]
[{"$nulls":47},{"v":0.5,"d":"0.50"},0,{"$f":"AV165*$AY$194","v":{"v":1325,"d":"1,325.00"}},{"$f":"(($AW$194-$AW$191*$AX$191-$AW$191*$AY$191)/$AZ$194*-1)+(($AX$194/$AZ$194*-1)*AX165)","v":{"v":0.011250000000000003,"d":"0.01"}},{"$f":"$BL$194*AV165","v":{"v":1325,"d":"1,325.00"}},{"$f":"(($BJ$194-$BJ$191*$BK$191-$BJ$191*$BL$191)/$BM$194*-1)+($BK$194/$BM$194*-1*AZ165)","v":{"v":0.011250000000000003,"d":"0.01"}},{"$f":"$BA$194*AW165","v":0},{"$f":"$AY$194","v":{"v":2650,"d":"2,650.00"}},{"$f":"AW165*$AY$194","v":0},{"$f":"$BA$194","v":{"v":0.07750000000000001,"d":"0.08"}},{"$f":"$BN$194*AW165","v":0},{"$f":"$BL$194","v":{"v":2650,"d":"2,650.00"}},{"$f":"AW165*$BL$194","v":0},{"$f":"$BN$194","v":{"v":0.07750000000000001,"d":"0.08"}}]
[{"$nulls":47},0.55,0.05,{"v":1457.5000000000002,"d":"1,457.50"},{"v":0.01787500000000001,"d":"0.02"},{"v":1457.5000000000002,"d":"1,457.50"},{"$f":"(($BJ$194-$BJ$191*$BK$191-$BJ$191*$BL$191)/$BM$194*-1)+($BK$194/$BM$194*-1*AZ166)","v":{"v":0.01787500000000001,"d":"0.02"}},{"$f":"$BA$194*AW166","v":{"v":0.003875000000000001,"d":"0.00"}},{"$f":"$AY$194","v":{"v":2650,"d":"2,650.00"}},{"$f":"AW166*$AY$194","v":{"v":132.5,"d":"132.50"}},{"$f":"$BA$194","v":{"v":0.07750000000000001,"d":"0.08"}},{"$f":"$BN$194*AW166","v":{"v":0.003875000000000001,"d":"0.00"}},{"$f":"$BL$194","v":{"v":2650,"d":"2,650.00"}},{"$f":"AW166*$BL$194","v":{"v":132.5,"d":"132.50"}},{"$f":"$BN$194","v":{"v":0.07750000000000001,"d":"0.08"}}]
[{"$nulls":47},{"v":0.6,"d":"0.60"},{"v":0.1,"d":"0.10"},{"v":1590,"d":"1,590.00"},{"v":0.0245,"d":"0.02"},{"v":1590,"d":"1,590.00"},{"v":0.0245,"d":"0.02"},{"v":0.007750000000000002,"d":"0.01"},{"v":2650,"d":"2,650.00"},{"v":265,"d":"265.00"},{"v":0.07750000000000001,"d":"0.08"},{"v":0.007750000000000002,"d":"0.01"},{"v":2650,"d":"2,650.00"},{"v":265,"d":"265.00"},{"v":0.07750000000000001,"d":"0.08"}]
[{"$nulls":47},0.65,0.15,{"v":1722.5,"d":"1,722.50"},{"v":0.031125000000000007,"d":"0.03"},{"v":1722.5,"d":"1,722.50"},{"v":0.031125000000000007,"d":"0.03"},{"v":0.011625000000000002,"d":"0.01"},{"v":2650,"d":"2,650.00"},{"v":397.5,"d":"397.50"},{"v":0.07750000000000001,"d":"0.08"},{"v":0.011625000000000002,"d":"0.01"},{"v":2650,"d":"2,650.00"},{"v":397.5,"d":"397.50"},{"v":0.07750000000000001,"d":"0.08"}]
[{"$nulls":47},{"v":0.7,"d":"0.70"},{"v":0.2,"d":"0.20"},{"v":1854.9999999999998,"d":"1,855.00"},{"v":0.03775,"d":"0.04"},{"v":1854.9999999999998,"d":"1,855.00"},{"v":0.03775,"d":"0.04"},{"v":0.015500000000000003,"d":"0.02"},{"v":2650,"d":"2,650.00"},{"v":530,"d":"530.00"},{"v":0.07750000000000001,"d":"0.08"},{"v":0.015500000000000003,"d":"0.02"},{"v":2650,"d":"2,650.00"},{"v":530,"d":"530.00"},{"v":0.07750000000000001,"d":"0.08"}]
[{"$nulls":47},0.75,0.25,{"v":1987.5,"d":"1,987.50"},{"v":0.044375000000000005,"d":"0.04"},{"v":1987.5,"d":"1,987.50"},{"v":0.044375000000000005,"d":"0.04"},{"v":0.019375000000000003,"d":"0.02"},{"v":2650,"d":"2,650.00"},{"v":662.5,"d":"662.50"},{"v":0.07750000000000001,"d":"0.08"},{"v":0.019375000000000003,"d":"0.02"},{"v":2650,"d":"2,650.00"},{"v":662.5,"d":"662.50"},{"v":0.07750000000000001,"d":"0.08"}]
[{"$nulls":47},{"v":0.8,"d":"0.80"},{"v":0.3,"d":"0.30"},{"v":2120,"d":"2,120.00"},{"v":0.05100000000000001,"d":"0.05"},{"v":2120,"d":"2,120.00"},{"v":0.05100000000000001,"d":"0.05"},{"v":0.023250000000000003,"d":"0.02"},{"v":2650,"d":"2,650.00"},{"v":795,"d":"795.00"},{"v":0.07750000000000001,"d":"0.08"},{"v":0.023250000000000003,"d":"0.02"},{"v":2650,"d":"2,650.00"},{"v":795,"d":"795.00"},{"v":0.07750000000000001,"d":"0.08"}]
[{"$nulls":47},0.85,0.35,{"v":2252.5,"d":"2,252.50"},{"v":0.057625,"d":"0.06"},{"v":2252.5,"d":"2,252.50"},{"v":0.057625,"d":"0.06"},{"v":0.027125000000000003,"d":"0.03"},{"v":2650,"d":"2,650.00"},{"v":927.4999999999999,"d":"927.50"},{"v":0.07750000000000001,"d":"0.08"},{"v":0.027125000000000003,"d":"0.03"},{"v":2650,"d":"2,650.00"},{"v":927.4999999999999,"d":"927.50"},{"v":0.07750000000000001,"d":"0.08"}]
[{"$nulls":47},{"v":0.9,"d":"0.90"},{"v":0.4,"d":"0.40"},{"v":2385,"d":"2,385.00"},{"v":0.06425,"d":"0.06"},{"v":2385,"d":"2,385.00"},{"v":0.06425,"d":"0.06"},{"v":0.031000000000000007,"d":"0.03"},{"v":2650,"d":"2,650.00"},{"v":1060,"d":"1,060.00"},{"v":0.07750000000000001,"d":"0.08"},{"v":0.031000000000000007,"d":"0.03"},{"v":2650,"d":"2,650.00"},{"v":1060,"d":"1,060.00"},{"v":0.07750000000000001,"d":"0.08"}]
[{"$nulls":47},0.95,0.45,{"v":2517.5,"d":"2,517.50"},{"v":0.07087500000000002,"d":"0.07"},{"v":2517.5,"d":"2,517.50"},{"v":0.07087500000000002,"d":"0.07"},{"v":0.03487500000000001,"d":"0.03"},{"v":2650,"d":"2,650.00"},{"v":1192.5,"d":"1,192.50"},{"v":0.07750000000000001,"d":"0.08"},{"v":0.03487500000000001,"d":"0.03"},{"v":2650,"d":"2,650.00"},{"v":1192.5,"d":"1,192.50"},{"v":0.07750000000000001,"d":"0.08"}]
[{"$nulls":47},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"$f":"AV175*$AY$194","v":{"v":2650,"d":"2,650.00"}},{"$f":"(($AW$194-$AW$191*$AX$191-$AW$191*$AY$191)/$AZ$194*-1)+(($AX$194/$AZ$194*-1)*AX175)","v":{"v":0.07750000000000001,"d":"0.08"}},{"$f":"$BL$194*AV175","v":{"v":2650,"d":"2,650.00"}},{"$f":"(($BJ$194-$BJ$191*$BK$191-$BJ$191*$BL$191)/$BM$194*-1)+($BK$194/$BM$194*-1*AZ175)","v":{"v":0.07750000000000001,"d":"0.08"}},{"v":0.03875000000000001,"d":"0.04"},{"v":2650,"d":"2,650.00"},{"v":1325,"d":"1,325.00"},{"v":0.07750000000000001,"d":"0.08"},{"v":0.03875000000000001,"d":"0.04"},{"v":2650,"d":"2,650.00"},{"v":1325,"d":"1,325.00"},{"v":0.07750000000000001,"d":"0.08"}]
[{"$nulls":47},1.05,0.55,{"$f":"AV176*$AY$194","v":{"v":2782.5,"d":"2,782.50"}},{"$f":"(($AW$194-$AW$191*$AX$191-$AW$191*$AY$191)/$AZ$194*-1)+(($AX$194/$AZ$194*-1)*AX176)","v":{"v":0.084125,"d":"0.08"}},{"$f":"$BL$194*AV176","v":{"v":2782.5,"d":"2,782.50"}},{"v":0.084125,"d":"0.08"},{"v":0.04262500000000001,"d":"0.04"},{"v":2650,"d":"2,650.00"},{"v":1457.5000000000002,"d":"1,457.50"},{"v":0.07750000000000001,"d":"0.08"},{"v":0.04262500000000001,"d":"0.04"},{"v":2650,"d":"2,650.00"},{"v":1457.5000000000002,"d":"1,457.50"},{"v":0.07750000000000001,"d":"0.08"}]
[{"$nulls":47},{"v":1.1,"d":"1.10"},{"v":0.6,"d":"0.60"},{"v":2915.0000000000005,"d":"2,915.00"},{"v":0.09075000000000003,"d":"0.09"},{"v":2915.0000000000005,"d":"2,915.00"},{"v":0.09075000000000003,"d":"0.09"},{"v":0.04650000000000001,"d":"0.05"},{"v":2650,"d":"2,650.00"},{"v":1590,"d":"1,590.00"},{"v":0.07750000000000001,"d":"0.08"},{"v":0.04650000000000001,"d":"0.05"},{"v":2650,"d":"2,650.00"},{"v":1590,"d":"1,590.00"},{"v":0.07750000000000001,"d":"0.08"}]
[{"$nulls":47},1.15,0.65,{"v":3047.4999999999995,"d":"3,047.50"},{"v":0.09737499999999999,"d":"0.10"},{"v":3047.4999999999995,"d":"3,047.50"},{"v":0.09737499999999999,"d":"0.10"},{"v":0.05037500000000001,"d":"0.05"},{"v":2650,"d":"2,650.00"},{"v":1722.5,"d":"1,722.50"},{"v":0.07750000000000001,"d":"0.08"},{"v":0.05037500000000001,"d":"0.05"},{"v":2650,"d":"2,650.00"},{"v":1722.5,"d":"1,722.50"},{"v":0.07750000000000001,"d":"0.08"}]
[{"$nulls":47},{"v":1.2,"d":"1.20"},{"v":0.7,"d":"0.70"},{"v":3180,"d":"3,180.00"},{"v":0.10400000000000001,"d":"0.10"},{"v":3180,"d":"3,180.00"},{"v":0.10400000000000001,"d":"0.10"},{"v":0.05425000000000001,"d":"0.05"},{"v":2650,"d":"2,650.00"},{"v":1854.9999999999998,"d":"1,855.00"},{"v":0.07750000000000001,"d":"0.08"},{"v":0.05425000000000001,"d":"0.05"},{"v":2650,"d":"2,650.00"},{"v":1854.9999999999998,"d":"1,855.00"},{"v":0.07750000000000001,"d":"0.08"}]
[{"$nulls":47},1.25,0.75,{"v":3312.5,"d":"3,312.50"},{"v":0.110625,"d":"0.11"},{"v":3312.5,"d":"3,312.50"},{"v":0.110625,"d":"0.11"},{"v":0.05812500000000001,"d":"0.06"},{"v":2650,"d":"2,650.00"},{"v":1987.5,"d":"1,987.50"},{"v":0.07750000000000001,"d":"0.08"},{"v":0.05812500000000001,"d":"0.06"},{"v":2650,"d":"2,650.00"},{"v":1987.5,"d":"1,987.50"},{"v":0.07750000000000001,"d":"0.08"}]
[{"$nulls":47},{"v":1.3,"d":"1.30"},{"v":0.8,"d":"0.80"},{"v":3445,"d":"3,445.00"},{"v":0.11725000000000002,"d":"0.12"},{"v":3445,"d":"3,445.00"},{"v":0.11725000000000002,"d":"0.12"},{"v":0.06200000000000001,"d":"0.06"},{"v":2650,"d":"2,650.00"},{"v":2120,"d":"2,120.00"},{"v":0.07750000000000001,"d":"0.08"},{"v":0.06200000000000001,"d":"0.06"},{"v":2650,"d":"2,650.00"},{"v":2120,"d":"2,120.00"},{"v":0.07750000000000001,"d":"0.08"}]
[{"$nulls":47},1.35,0.85,{"v":3577.5000000000005,"d":"3,577.50"},{"v":0.12387500000000004,"d":"0.12"},{"v":3577.5000000000005,"d":"3,577.50"},{"v":0.12387500000000004,"d":"0.12"},{"v":0.065875,"d":"0.07"},{"v":2650,"d":"2,650.00"},{"v":2252.5,"d":"2,252.50"},{"v":0.07750000000000001,"d":"0.08"},{"v":0.065875,"d":"0.07"},{"v":2650,"d":"2,650.00"},{"v":2252.5,"d":"2,252.50"},{"v":0.07750000000000001,"d":"0.08"}]
[{"$nulls":47},{"v":1.4,"d":"1.40"},{"v":0.9,"d":"0.90"},{"v":3709.9999999999995,"d":"3,710.00"},{"v":0.1305,"d":"0.13"},{"v":3709.9999999999995,"d":"3,710.00"},{"v":0.1305,"d":"0.13"},{"v":0.06975000000000002,"d":"0.07"},{"v":2650,"d":"2,650.00"},{"v":2385,"d":"2,385.00"},{"v":0.07750000000000001,"d":"0.08"},{"v":0.06975000000000002,"d":"0.07"},{"v":2650,"d":"2,650.00"},{"v":2385,"d":"2,385.00"},{"v":0.07750000000000001,"d":"0.08"}]
[{"$nulls":47},1.45,0.95,{"v":3842.5,"d":"3,842.50"},{"v":0.13712500000000002,"d":"0.14"},{"v":3842.5,"d":"3,842.50"},{"v":0.13712500000000002,"d":"0.14"},{"v":0.07362500000000001,"d":"0.07"},{"v":2650,"d":"2,650.00"},{"v":2517.5,"d":"2,517.50"},{"v":0.07750000000000001,"d":"0.08"},{"v":0.07362500000000001,"d":"0.07"},{"v":2650,"d":"2,650.00"},{"v":2517.5,"d":"2,517.50"},{"v":0.07750000000000001,"d":"0.08"}]
[{"$nulls":47},{"v":1.5,"d":"1.50"},{"v":1,"d":"1.00"},{"v":3975,"d":"3,975.00"},{"v":0.14375000000000002,"d":"0.14"},{"v":3975,"d":"3,975.00"},{"v":0.14375000000000002,"d":"0.14"},{"v":0.07750000000000001,"d":"0.08"},{"v":2650,"d":"2,650.00"},{"v":2650,"d":"2,650.00"},{"v":0.07750000000000001,"d":"0.08"},{"v":0.07750000000000001,"d":"0.08"},{"v":2650,"d":"2,650.00"},{"v":2650,"d":"2,650.00"},{"v":0.07750000000000001,"d":"0.08"}]
[]
[]
[]
[{"$nulls":47},"FUNCIÓN DEMANDA (OFERTA) DE DINERO",{"$nulls":12},"FUNCIÓN DEMANDA (OFERTA) DE DINERO"]
[{"$nulls":47},"MS","Mult","CIN","RI",{"$nulls":9},"MS","Mult","Ms","RI"]
[{"$nulls":47},{"$f":"AW191*(AX191+AY191)","v":{"v":4050,"d":"4050.0"}},{"$f":"'curva LM'!C7","v":{"v":3,"d":"3.0"}},{"$f":"'curva LM'!D7","v":{"v":1050,"d":"1050.0"}},{"$f":"'curva LM'!E7","v":{"v":300,"d":"300.0"}},{"$nulls":9},{"$f":"BJ191*(BK191+BL191)","v":{"v":4050,"d":"4050.0"}},{"$f":"'curva LM'!C17","v":{"v":3,"d":"3.0"}},{"$f":"'curva LM'!D17","v":{"v":1050,"d":"1050.0"}},{"$f":"'curva LM'!E17","v":{"v":300,"d":"300.0"}}]
[{"$nulls":47},"DEMANDA DE DINERO",{"$nulls":12},"DEMANDA DE DINERO"]
[{"$nulls":47},"Md","m0","m1","Y","m2","rn",{"$nulls":7},"Md","m0","m1","Y","m2","rn"]
[{"$nulls":47},{"$f":"AW194+AX194*AY194+AZ194*BA194","v":{"v":4050,"d":"4050.0"}},{"$f":"'curva LM'!$C$11","v":{"v":3500,"d":"3500.0"}},{"$f":"'curva LM'!$D$11","v":0.5},{"$f":"'curva LM'!$E$11","v":{"v":2650,"d":"2650.0"}},{"$f":"'curva LM'!F11","v":{"v":-10000,"d":"-10000.0"}},{"$f":"((AW194-AW191*AX191-AW191*AY191)/AZ194*-1)+(AX194/AZ194*-1*AY194)","v":{"v":0.07750000000000001,"d":"7.75%"}},{"$nulls":7},{"$f":"BJ194+BK194*BL194+BM194*BN194","v":{"v":4050,"d":"4050.0"}},{"$f":"'curva LM'!C21","v":{"v":3500,"d":"3500.0"}},{"$f":"'curva LM'!D21","v":0.5},{"$f":"'curva LM'!E21","v":{"v":2650,"d":"2650.0"}},{"$f":"'curva LM'!F21","v":{"v":-10000,"d":"-10000.0"}},{"$f":"(($BJ$194-$BJ$191*$BK$191-$BJ$191*$BL$191)/$BM$194*-1)+($BK$194/$BM$194*-1*AZ175)","v":{"v":0.07750000000000001,"d":"7.75%"}}]
{"$rows_empty":12}
[{"$nulls":47},"CURVAS BP INDEPENDIENTE"]
[{"$nulls":47},"ECONOMÍA ABIERTA, PRECIOS RÍGIDOS, TIPO DE CAMBIO FIJO"]
[{"$nulls":47},"ponderador 1","ponderador 2","r1","BP1","r2","BP2","X line",null,"Y line",null,"X line",null,"Y line"]
[{"$nulls":47},{"v":0.5,"d":"0.50"},0,{"$f":"$AY$241+(($AW$235*-1-$AX$235*$AY$235+$AW$238+($AZ$235*-1+$AZ$238)*$BA$235)/$AW$241)+($AX$238/$AW$241*AY210)","v":{"v":-0.011479999999999997,"d":"(0.01)"}},{"$f":"$AY$238*AV210","v":{"v":1325,"d":"1,325.00"}},{"$f":"$BL$241+(($BJ$235*-1-$BK$235*$BL$235+$BJ$238+($BM$235*-1+$BM$238)*$BN$235)/$BJ$241)+($BK$238/$BJ$241*BA210)","v":{"v":-0.011479999999999997,"d":"(0.01)"}},{"$f":"$BL$238*AV210","v":{"v":1325,"d":"1,325.00"}},{"$f":"$AY$238","v":{"v":2650,"d":"2,650.00"}},{"$f":"AW210*$AX$241","v":0},{"$f":"$AY$238*AW210","v":0},{"$f":"$AX$241","v":{"v":0.015020000000000006,"d":"0.02"}},{"$f":"$BL$238","v":{"v":2650,"d":"2,650.00"}},{"$f":"AW210*$BK$241","v":0},{"$f":"$BL$238*AW210","v":0},{"$f":"$BK$241","v":{"v":0.015020000000000006,"d":"0.02"}}]
[{"$nulls":47},0.55,0.05,{"$f":"$AY$241+(($AW$235*-1-$AX$235*$AY$235+$AW$238+($AZ$235*-1+$AZ$238)*$BA$235)/$AW$241)+($AX$238/$AW$241*AY211)","v":{"v":-0.008829999999999994,"d":"(0.01)"}},{"v":1457.5000000000002,"d":"1,457.50"},{"v":-0.008829999999999994,"d":"(0.01)"},{"$f":"$BL$238*AV211","v":{"v":1457.5000000000002,"d":"1,457.50"}},{"$f":"$AY$238","v":{"v":2650,"d":"2,650.00"}},{"$f":"AW211*$AX$241","v":{"v":7.5100000000000037E-4,"d":"0.00"}},{"$f":"$AY$238*AW211","v":{"v":132.5,"d":"132.50"}},{"$f":"$AX$241","v":{"v":0.015020000000000006,"d":"0.02"}},{"$f":"$BL$238","v":{"v":2650,"d":"2,650.00"}},{"$f":"AW211*$BK$241","v":{"v":7.5100000000000037E-4,"d":"0.00"}},{"$f":"$BL$238*AW211","v":{"v":132.5,"d":"132.50"}},{"$f":"$BK$241","v":{"v":0.015020000000000006,"d":"0.02"}}]
[{"$nulls":47},{"v":0.6,"d":"0.60"},{"v":0.1,"d":"0.10"},{"v":-6.179999999999998E-3,"d":"(0.01)"},{"v":1590,"d":"1,590.00"},{"v":-6.179999999999998E-3,"d":"(0.01)"},{"v":1590,"d":"1,590.00"},{"v":2650,"d":"2,650.00"},{"v":1.5020000000000007E-3,"d":"0.00"},{"v":265,"d":"265.00"},{"v":0.015020000000000006,"d":"0.02"},{"v":2650,"d":"2,650.00"},{"v":1.5020000000000007E-3,"d":"0.00"},{"v":265,"d":"265.00"},{"v":0.015020000000000006,"d":"0.02"}]
[{"$nulls":47},0.65,0.15,{"v":-3.5299999999999984E-3,"d":"(0.00)"},{"v":1722.5,"d":"1,722.50"},{"v":-3.5299999999999984E-3,"d":"(0.00)"},{"v":1722.5,"d":"1,722.50"},{"v":2650,"d":"2,650.00"},{"v":2.2530000000000007E-3,"d":"0.00"},{"v":397.5,"d":"397.50"},{"v":0.015020000000000006,"d":"0.02"},{"v":2650,"d":"2,650.00"},{"v":2.2530000000000007E-3,"d":"0.00"},{"v":397.5,"d":"397.50"},{"v":0.015020000000000006,"d":"0.02"}]
[{"$nulls":47},{"v":0.7,"d":"0.70"},{"v":0.2,"d":"0.20"},{"v":-8.7999999999999884E-4,"d":"(0.00)"},{"v":1854.9999999999998,"d":"1,855.00"},{"v":-8.7999999999999884E-4,"d":"(0.00)"},{"v":1854.9999999999998,"d":"1,855.00"},{"v":2650,"d":"2,650.00"},{"v":3.0040000000000015E-3,"d":"0.00"},{"v":530,"d":"530.00"},{"v":0.015020000000000006,"d":"0.02"},{"v":2650,"d":"2,650.00"},{"v":3.0040000000000015E-3,"d":"0.00"},{"v":530,"d":"530.00"},{"v":0.015020000000000006,"d":"0.02"}]
[{"$nulls":47},0.75,0.25,{"v":1.7700000000000007E-3,"d":"0.00"},{"v":1987.5,"d":"1,987.50"},{"v":1.7700000000000007E-3,"d":"0.00"},{"v":1987.5,"d":"1,987.50"},{"v":2650,"d":"2,650.00"},{"v":3.7550000000000014E-3,"d":"0.00"},{"v":662.5,"d":"662.50"},{"v":0.015020000000000006,"d":"0.02"},{"v":2650,"d":"2,650.00"},{"v":3.7550000000000014E-3,"d":"0.00"},{"v":662.5,"d":"662.50"},{"v":0.015020000000000006,"d":"0.02"}]
[{"$nulls":47},{"v":0.8,"d":"0.80"},{"v":0.3,"d":"0.30"},{"v":0.00442,"d":"0.00"},{"v":2120,"d":"2,120.00"},{"v":0.00442,"d":"0.00"},{"v":2120,"d":"2,120.00"},{"v":2650,"d":"2,650.00"},{"v":0.004506000000000001,"d":"0.00"},{"v":795,"d":"795.00"},{"v":0.015020000000000006,"d":"0.02"},{"v":2650,"d":"2,650.00"},{"v":0.004506000000000001,"d":"0.00"},{"v":795,"d":"795.00"},{"v":0.015020000000000006,"d":"0.02"}]
[{"$nulls":47},0.85,0.35,{"v":0.007070000000000007,"d":"0.01"},{"v":2252.5,"d":"2,252.50"},{"v":0.007070000000000007,"d":"0.01"},{"v":2252.5,"d":"2,252.50"},{"v":2650,"d":"2,650.00"},{"v":0.005257000000000001,"d":"0.01"},{"v":927.4999999999999,"d":"927.50"},{"v":0.015020000000000006,"d":"0.02"},{"v":2650,"d":"2,650.00"},{"v":0.005257000000000001,"d":"0.01"},{"v":927.4999999999999,"d":"927.50"},{"v":0.015020000000000006,"d":"0.02"}]
[{"$nulls":47},{"v":0.9,"d":"0.90"},{"v":0.4,"d":"0.40"},{"v":0.009720000000000006,"d":"0.01"},{"v":2385,"d":"2,385.00"},{"v":0.009720000000000006,"d":"0.01"},{"v":2385,"d":"2,385.00"},{"v":2650,"d":"2,650.00"},{"v":0.006008000000000003,"d":"0.01"},{"v":1060,"d":"1,060.00"},{"v":0.015020000000000006,"d":"0.02"},{"v":2650,"d":"2,650.00"},{"v":0.006008000000000003,"d":"0.01"},{"v":1060,"d":"1,060.00"},{"v":0.015020000000000006,"d":"0.02"}]
[{"$nulls":47},0.95,0.45,{"v":0.012370000000000006,"d":"0.01"},{"v":2517.5,"d":"2,517.50"},{"v":0.012370000000000006,"d":"0.01"},{"v":2517.5,"d":"2,517.50"},{"v":2650,"d":"2,650.00"},{"v":0.006759000000000003,"d":"0.01"},{"v":1192.5,"d":"1,192.50"},{"v":0.015020000000000006,"d":"0.02"},{"v":2650,"d":"2,650.00"},{"v":0.006759000000000003,"d":"0.01"},{"v":1192.5,"d":"1,192.50"},{"v":0.015020000000000006,"d":"0.02"}]
[{"$nulls":47},{"v":1,"d":"1.00"},{"v":0.5,"d":"0.50"},{"v":0.015020000000000006,"d":"0.02"},{"$f":"$AY$238*AV220","v":{"v":2650,"d":"2,650.00"}},{"$f":"$BL$241+(($BJ$235*-1-$BK$235*$BL$235+$BJ$238+($BM$235*-1+$BM$238)*$BN$235)/$BJ$241)+($BK$238/$BJ$241*BA220)","v":{"v":0.015020000000000006,"d":"0.02"}},{"v":2650,"d":"2,650.00"},{"v":2650,"d":"2,650.00"},{"v":0.007510000000000003,"d":"0.01"},{"v":1325,"d":"1,325.00"},{"v":0.015020000000000006,"d":"0.02"},{"v":2650,"d":"2,650.00"},{"v":0.007510000000000003,"d":"0.01"},{"v":1325,"d":"1,325.00"},{"v":0.015020000000000006,"d":"0.02"}]
[{"$nulls":47},1.05,0.55,{"v":0.017670000000000005,"d":"0.02"},{"$f":"$AY$238*AV221","v":{"v":2782.5,"d":"2,782.50"}},{"$f":"$BL$241+(($BJ$235*-1-$BK$235*$BL$235+$BJ$238+($BM$235*-1+$BM$238)*$BN$235)/$BJ$241)+($BK$238/$BJ$241*BA221)","v":{"v":0.017670000000000005,"d":"0.02"}},{"v":2782.5,"d":"2,782.50"},{"v":2650,"d":"2,650.00"},{"v":0.008261000000000004,"d":"0.01"},{"v":1457.5000000000002,"d":"1,457.50"},{"v":0.015020000000000006,"d":"0.02"},{"v":2650,"d":"2,650.00"},{"v":0.008261000000000004,"d":"0.01"},{"v":1457.5000000000002,"d":"1,457.50"},{"v":0.015020000000000006,"d":"0.02"}]
[{"$nulls":47},{"v":1.1,"d":"1.10"},{"v":0.6,"d":"0.60"},{"v":0.02032000000000001,"d":"0.02"},{"v":2915.0000000000005,"d":"2,915.00"},{"v":0.02032000000000001,"d":"0.02"},{"v":2915.0000000000005,"d":"2,915.00"},{"v":2650,"d":"2,650.00"},{"v":0.009012000000000003,"d":"0.01"},{"v":1590,"d":"1,590.00"},{"v":0.015020000000000006,"d":"0.02"},{"v":2650,"d":"2,650.00"},{"v":0.009012000000000003,"d":"0.01"},{"v":1590,"d":"1,590.00"},{"v":0.015020000000000006,"d":"0.02"}]
[{"$nulls":47},1.15,0.65,{"v":0.022969999999999997,"d":"0.02"},{"v":3047.4999999999995,"d":"3,047.50"},{"v":0.022969999999999997,"d":"0.02"},{"v":3047.4999999999995,"d":"3,047.50"},{"v":2650,"d":"2,650.00"},{"v":0.009763000000000004,"d":"0.01"},{"v":1722.5,"d":"1,722.50"},{"v":0.015020000000000006,"d":"0.02"},{"v":2650,"d":"2,650.00"},{"v":0.009763000000000004,"d":"0.01"},{"v":1722.5,"d":"1,722.50"},{"v":0.015020000000000006,"d":"0.02"}]
[{"$nulls":47},{"v":1.2,"d":"1.20"},{"v":0.7,"d":"0.70"},{"v":0.025620000000000004,"d":"0.03"},{"v":3180,"d":"3,180.00"},{"v":0.025620000000000004,"d":"0.03"},{"v":3180,"d":"3,180.00"},{"v":2650,"d":"2,650.00"},{"v":0.010514000000000003,"d":"0.01"},{"v":1854.9999999999998,"d":"1,855.00"},{"v":0.015020000000000006,"d":"0.02"},{"v":2650,"d":"2,650.00"},{"v":0.010514000000000003,"d":"0.01"},{"v":1854.9999999999998,"d":"1,855.00"},{"v":0.015020000000000006,"d":"0.02"}]
[{"$nulls":47},1.25,0.75,{"v":0.028270000000000003,"d":"0.03"},{"v":3312.5,"d":"3,312.50"},{"v":0.028270000000000003,"d":"0.03"},{"v":3312.5,"d":"3,312.50"},{"v":2650,"d":"2,650.00"},{"v":0.011265000000000004,"d":"0.01"},{"v":1987.5,"d":"1,987.50"},{"v":0.015020000000000006,"d":"0.02"},{"v":2650,"d":"2,650.00"},{"v":0.011265000000000004,"d":"0.01"},{"v":1987.5,"d":"1,987.50"},{"v":0.015020000000000006,"d":"0.02"}]
[{"$nulls":47},{"v":1.3,"d":"1.30"},{"v":0.8,"d":"0.80"},{"v":0.030920000000000003,"d":"0.03"},{"v":3445,"d":"3,445.00"},{"v":0.030920000000000003,"d":"0.03"},{"v":3445,"d":"3,445.00"},{"v":2650,"d":"2,650.00"},{"v":0.012016000000000006,"d":"0.01"},{"v":2120,"d":"2,120.00"},{"v":0.015020000000000006,"d":"0.02"},{"v":2650,"d":"2,650.00"},{"v":0.012016000000000006,"d":"0.01"},{"v":2120,"d":"2,120.00"},{"v":0.015020000000000006,"d":"0.02"}]
[{"$nulls":47},1.35,0.85,{"v":0.033570000000000016,"d":"0.03"},{"v":3577.5000000000005,"d":"3,577.50"},{"v":0.033570000000000016,"d":"0.03"},{"v":3577.5000000000005,"d":"3,577.50"},{"v":2650,"d":"2,650.00"},{"v":0.012767000000000004,"d":"0.01"},{"v":2252.5,"d":"2,252.50"},{"v":0.015020000000000006,"d":"0.02"},{"v":2650,"d":"2,650.00"},{"v":0.012767000000000004,"d":"0.01"},{"v":2252.5,"d":"2,252.50"},{"v":0.015020000000000006,"d":"0.02"}]
[{"$nulls":47},{"v":1.4,"d":"1.40"},{"v":0.9,"d":"0.90"},{"v":0.03622,"d":"0.04"},{"v":3709.9999999999995,"d":"3,710.00"},{"v":0.03622,"d":"0.04"},{"v":3709.9999999999995,"d":"3,710.00"},{"v":2650,"d":"2,650.00"},{"v":0.013518000000000006,"d":"0.01"},{"v":2385,"d":"2,385.00"},{"v":0.015020000000000006,"d":"0.02"},{"v":2650,"d":"2,650.00"},{"v":0.013518000000000006,"d":"0.01"},{"v":2385,"d":"2,385.00"},{"v":0.015020000000000006,"d":"0.02"}]
[{"$nulls":47},1.45,0.95,{"v":0.03887,"d":"0.04"},{"v":3842.5,"d":"3,842.50"},{"v":0.03887,"d":"0.04"},{"v":3842.5,"d":"3,842.50"},{"v":2650,"d":"2,650.00"},{"v":0.014269000000000004,"d":"0.01"},{"v":2517.5,"d":"2,517.50"},{"v":0.015020000000000006,"d":"0.02"},{"v":2650,"d":"2,650.00"},{"v":0.014269000000000004,"d":"0.01"},{"v":2517.5,"d":"2,517.50"},{"v":0.015020000000000006,"d":"0.02"}]
[{"$nulls":47},{"v":1.5,"d":"1.50"},{"v":1,"d":"1.00"},{"v":0.04152,"d":"0.04"},{"v":3975,"d":"3,975.00"},{"v":0.04152,"d":"0.04"},{"v":3975,"d":"3,975.00"},{"v":2650,"d":"2,650.00"},{"v":0.015020000000000006,"d":"0.02"},{"v":2650,"d":"2,650.00"},{"v":0.015020000000000006,"d":"0.02"},{"v":2650,"d":"2,650.00"},{"v":0.015020000000000006,"d":"0.02"},{"v":2650,"d":"2,650.00"},{"v":0.015020000000000006,"d":"0.02"}]
[]
[]
[]
[{"$nulls":47},"X","x0","x1","YRM","x2","Tcr",{"$nulls":7},"X","x0","x1","YRM","x2","Tcr"]
[{"$nulls":47},{"$f":"AW235+(AX235*AY235)+(AZ235*BA235)","v":{"v":1354.8,"d":"1,355"}},{"$f":"'curva BP'!C6","v":{"v":150,"d":"150.0"}},{"$f":"'curva BP'!D6","v":0.015},{"$f":"'curva BP'!E6","v":{"v":80000,"d":"80000.0"}},{"$f":"'curva BP'!F6","v":0.4},{"$f":"'curva BP'!G6","v":{"v":12,"d":"12.0"}},{"$nulls":7},{"$f":"BJ235+(BK235*BL235)+(BM235*BN235)","v":{"v":1354.8,"d":"1,355"}},{"$f":"'curva BP'!C19","v":{"v":150,"d":"150.0"}},{"$f":"'curva BP'!D19","v":{"v":0.015,"d":"0.0"}},{"$f":"'curva BP'!E19","v":{"v":80000,"d":"80000.0"}},{"$f":"'curva BP'!F19","v":0.4},{"$f":"'curva BP'!G19","v":{"v":12,"d":"12.0"}}]
[{"$nulls":47},"FUNCIÓN IMPORTACIONES",{"$nulls":12},"FUNCIÓN IMPORTACIONES"]
[{"$nulls":47},"Q","q0","q1","Y","q2","Tcr",{"$nulls":7},"Q","q0","q1","Y","q2","Tcr"]
[{"$nulls":47},{"$f":"AW238+(AX238*AY238)+(AZ238*BA238)","v":{"v":1255.2,"d":"1,255"}},{"$f":"'curva BP'!C10","v":{"v":200,"d":"200.0"}},{"$f":"'curva BP'!D10","v":{"v":0.4,"d":"0.40"}},{"$f":"'curva BP'!E10","v":{"v":2650,"d":"2650.0"}},{"$f":"'curva BP'!F10","v":-0.4},{"$f":"BA235","v":{"v":12,"d":"12.0"}},{"$nulls":7},{"$f":"BJ238+(BK238*BL238)+(BM238*BN238)","v":{"v":1255.2,"d":"1,255"}},{"$f":"'curva BP'!C23","v":{"v":200,"d":"200.0"}},{"$f":"'curva BP'!D23","v":0.4},{"$f":"'curva BP'!E23","v":{"v":2650,"d":"2650.0"}},{"$f":"'curva BP'!F23","v":-0.4},{"$f":"'curva BP'!G23","v":{"v":12,"d":"12.0"}}]
[{"$nulls":47},"IEN",{"$nulls":12},"IEN"]
[{"$nulls":47},"IEN","r0","r","rRM",{"$nulls":9},"IEN","r0","r","rRM"]
[{"$nulls":47},{"$f":"AW241*(AX241-AY241)","v":{"v":-99.5999999999999,"d":"-99.60"}},{"$f":"'curva BP'!$C$14","v":{"v":20000,"d":"20000.00"}},{"$f":"AY241+((AW235*-1-AX235*AY235+AW238+(AZ235*-1+AZ238)*BA235)/AW241)+(AX238/AW241*AY238)","v":{"v":0.015020000000000006,"d":"0.02"}},{"$f":"'curva BP'!E14","v":0.02},{"$nulls":9},{"$f":"BJ241*(BK241-BL241)","v":{"v":-99.5999999999999,"d":"-99.60"}},{"$f":"'curva BP'!C27","v":{"v":20000,"d":"20000.00"}},{"$f":"BL241+((BJ235*-1-BK235*BL235+BJ238+(BM235*-1+BM238)*BN235)/BJ241)+(BK238/BJ241*BL238)","v":{"v":0.015020000000000006,"d":"0.02"}},{"$f":"'curva BP'!E27","v":0.02}]

{"sheet":"IS_LM_Cerrada_G_PF","index":4,"n_rows":118,"n_cols":12,"rows_kept":118,"hidden":true,"merged":[[0,0,0,12],[1,0,1,12],[17,8,17,11]]}
["SISTEMA IS-LM"]
["Economía cerrada con gobierno y precios flexibles"]
[null,"DEMANDA AGREGADA NOMINAL"]
[null,"Y","C","I","G",null,null,"VARIABLES","ORIGINAL","CHOQUE","VAR ABS","VAR REL"]
[null,{"$f":"'Oculto IS-LM'!U27","v":{"v":5000.3187250996025,"d":"5,000"}},{"$f":"'Oculto IS-LM'!V27","v":{"v":3800.2549800796824,"d":"3,800"}},{"$f":"'Oculto IS-LM'!W27","v":{"v":700.0637450199201,"d":"700"}},{"$f":"'Oculto IS-LM'!X27","v":500},null,null,"Y",{"$f":"'Oculto IS-LM'!AJ66","v":{"v":5000.3187250996025,"d":"5,000.3"}},{"$f":"'Oculto IS-LM'!AK66","v":{"v":5000.3187250996025,"d":"5,000.3"}},{"$f":"J5-I5","v":0},{"$f":"'Oculto IS-LM'!AM66","v":{"v":0,"d":"0%"}}]
[{"$nulls":7},"r",{"$f":"'Oculto IS-LM'!AJ67","v":{"v":10.318725099601597,"d":"10.3"}},{"$f":"'Oculto IS-LM'!AK67","v":{"v":10.318725099601597,"d":"10.3"}},{"$f":"'Oculto IS-LM'!AL67","v":0},{"$f":"'Oculto IS-LM'!AM67","v":{"v":0,"d":"0%"}}]
[null,"DEMANDA AGREGADA REAL",{"$nulls":5},"P",{"$f":"'Oculto IS-LM'!AJ68","v":{"v":1,"d":"1.0"}},{"$f":"'Oculto IS-LM'!AK68","v":{"v":1,"d":"1.0"}},{"$f":"'Oculto IS-LM'!AL68","v":0},{"$f":"'Oculto IS-LM'!AM68","v":{"v":0,"d":"0%"}}]
[null,"Y","C","I","G",null,null,"C",{"$f":"'Oculto IS-LM'!AJ69","v":{"v":3800.2549800796824,"d":"3,800.3"}},{"$f":"'Oculto IS-LM'!AK69","v":{"v":3800.2549800796824,"d":"3,800.3"}},{"$f":"'Oculto IS-LM'!AL69","v":0},{"$f":"'Oculto IS-LM'!AM69","v":{"v":0,"d":"0%"}}]
[null,{"$f":"'Oculto IS-LM'!U30","v":{"v":5000.3187250996025,"d":"5,000"}},{"$f":"'Oculto IS-LM'!V30","v":{"v":3800.2549800796824,"d":"3,800"}},{"$f":"'Oculto IS-LM'!W30","v":{"v":700.0637450199201,"d":"700"}},{"$f":"'Oculto IS-LM'!X30","v":500},null,null,"S",{"$f":"'Oculto IS-LM'!AJ70","v":{"v":700.0637450199202,"d":"700.1"}},{"$f":"'Oculto IS-LM'!AK70","v":{"v":700.0637450199202,"d":"700.1"}},{"$f":"'Oculto IS-LM'!AL70","v":0},{"$f":"'Oculto IS-LM'!AM70","v":{"v":0,"d":"0%"}}]
[null,null,{"$f":"'Oculto IS-LM'!V31","v":{"v":0.7600025496382702,"d":"76%"}},{"$f":"'Oculto IS-LM'!W31","v":{"v":0.14000382445740506,"d":"14%"}},{"$f":"'Oculto IS-LM'!X31","v":{"v":0.09999362590432481,"d":"10%"}},null,null,"I",{"$f":"'Oculto IS-LM'!AJ71","v":{"v":700.0637450199201,"d":"700.1"}},{"$f":"'Oculto IS-LM'!AK71","v":{"v":700.0637450199201,"d":"700.1"}},{"$f":"'Oculto IS-LM'!AL71","v":0},{"$f":"'Oculto IS-LM'!AM71","v":{"v":0,"d":"0%"}}]
[{"$nulls":7},"G",{"$f":"'Oculto IS-LM'!AJ72","v":{"v":500,"d":"500.0"}},{"$f":"'Oculto IS-LM'!AK72","v":{"v":500,"d":"500.0"}},{"$f":"'Oculto IS-LM'!AL72","v":0},{"$f":"'Oculto IS-LM'!AM72","v":{"v":0,"d":"0%"}}]
[null,"FUNCIÓN CONSUMO",{"$nulls":5},"T",{"$f":"'Oculto IS-LM'!AJ73","v":{"v":500,"d":"500.0"}},{"$f":"'Oculto IS-LM'!AK73","v":{"v":500,"d":"500.0"}},{"$f":"'Oculto IS-LM'!AL73","v":0},{"$f":"'Oculto IS-LM'!AM73","v":{"v":0,"d":"0%"}}]
[null,"C","b0","b1","T0",null,null,"DP",{"$f":"'Oculto IS-LM'!AJ74","v":0},{"$f":"'Oculto IS-LM'!AK74","v":0},{"$f":"'Oculto IS-LM'!AL74","v":0},{"$f":"'Oculto IS-LM'!AM74","v":{"v":0,"d":"0%"}}]
[null,{"$f":"'Oculto IS-LM'!U34","v":{"v":3800.2549800796824,"d":"3,800"}},200,{"v":0.8,"d":"0.80"},500,null,null,"Ms",{"$f":"'Oculto IS-LM'!AJ75","v":{"v":1200,"d":"1,200.0"}},{"$f":"'Oculto IS-LM'!AK75","v":{"v":1200,"d":"1,200.0"}},{"$f":"'Oculto IS-LM'!AL75","v":0},{"$f":"'Oculto IS-LM'!AM75","v":{"v":0,"d":"0%"}}]
[{"$nulls":7},"Md",{"$f":"'Oculto IS-LM'!AJ76","v":{"v":1200,"d":"1,200.0"}},{"$f":"'Oculto IS-LM'!AK76","v":{"v":1200,"d":"1,200.0"}},{"$f":"'Oculto IS-LM'!AL76","v":0},{"$f":"'Oculto IS-LM'!AM76","v":{"v":0,"d":"0%"}}]
[null,"FUNCIÓN AHORRO",{"$nulls":5},"Pendiente IS",{"$f":"'Oculto IS-LM'!AJ78","v":{"v":-0.003999999999999999,"d":"-0.00400"}},{"$f":"'Oculto IS-LM'!AK78","v":{"v":-0.003999999999999999,"d":"-0.0"}},{"$f":"'Oculto IS-LM'!AL78","v":0},{"$f":"'Oculto IS-LM'!AM78","v":{"v":0,"d":"0%"}}]
[null,"S","-b0","1-b1","T0",null,null,"Pendiente LM",{"$f":"'Oculto IS-LM'!AJ79","v":{"v":3.968253968253968E-3,"d":"0.00397"}},{"$f":"'Oculto IS-LM'!AK79","v":{"v":3.968253968253968E-3,"d":"0.0"}},{"$f":"'Oculto IS-LM'!AL79","v":0},{"$f":"'Oculto IS-LM'!AM79","v":{"v":0,"d":"0%"}}]
[null,{"$f":"'Oculto IS-LM'!U37","v":{"v":700.0637450199202,"d":"700"}},{"$f":"'Oculto IS-LM'!V37","v":-200},{"$f":"'Oculto IS-LM'!W37","v":{"v":0.19999999999999996,"d":"0.20"}},{"$f":"'Oculto IS-LM'!X37","v":500},{"$nulls":3},"Esta seccion muestra los efectos de la Política Económica"]
[]
[null,"FUNCIÓN INVERSIÓN"]
[null,"I","i0","i1"]
[null,{"$f":"'Oculto IS-LM'!U40","v":{"v":700.0637450199201,"d":"700"}},{"v":1216,"d":"1,216"},{"v":-50,"d":"(50)"}]
[]
[null,"GASTO DE GOBIERNO",null,null,"Déficit Público"]
[null,"G","Go",null,"T-G"]
[null,{"$f":"'Oculto IS-LM'!U43","v":500},500,null,{"$f":"E14-B26","v":0}]
[]
[null,"FUNCIÓN DEMANDA DE DINERO"]
[null,"Md","m0","m1","m2"]
[null,{"$f":"'Oculto IS-LM'!U47","v":{"v":1200,"d":"1,200"}},600,0.25,{"v":-63,"d":"(63)"}]
[]
[null,"OFERTA DE DINERO"]
[null,"Ms","Ms"]
[null,{"$f":"'Oculto IS-LM'!U50","v":{"v":1200,"d":"1,200"}},{"v":1200,"d":"1,200"}]
[]
[null,"PRECIO E INFLACIÓN"]
[null,"P"]
[null,{"v":1,"d":"1.00"}]
[]
[null,"VALORES DE EQUILIBRIO INICIAL"]
[null,"Y","rn","Pend. IS","Pend. LM"]
[null,{"$f":"'Oculto IS-LM'!U56","v":{"v":5000.3187250996025,"d":"5,000"}},{"$f":"'Oculto IS-LM'!V56","v":{"v":10.318725099601597,"d":"10.3"}},{"$f":"'Oculto IS-LM'!X56","v":{"v":-0.003999999999999999,"d":"-0.00400000"}},{"$f":"'Oculto IS-LM'!Y56","v":{"v":3.968253968253968E-3,"d":"0.003968254"}}]
[]
[null,"CHOQUES DE POLÍTICA ECONÓMICA"]
[null,"MONETARIA","FISCAL",null,"EXOGENA"]
[null,"Ms","T1","G1","b0","i0"]
[null,{"$f":"'Oculto IS-LM'!U61","v":{"v":1200,"d":"1,200"}},{"$f":"'Oculto IS-LM'!V61","v":500},{"$f":"'Oculto IS-LM'!W61","v":500},{"$f":"'Oculto IS-LM'!Y61","v":200},{"$f":"'Oculto IS-LM'!Z61","v":{"v":1216,"d":"1,216"}}]
[null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[]
[null,"NUEVOS VALORES REALES DE EQUILIBRIO"]
[null,"Y","rn","Pend. IS","Pend. LM"]
[null,{"$f":"'Oculto IS-LM'!AH56","v":{"v":5000.3187250996025,"d":"5,000"}},{"$f":"'Oculto IS-LM'!AI56","v":{"v":10.318725099601597,"d":"10.3"}},{"$f":"'Oculto IS-LM'!AK56","v":{"v":-0.003999999999999999,"d":"-0.00400000"}},{"$f":"'Oculto IS-LM'!AL56","v":{"v":3.968253968253968E-3,"d":"0.003968254"}}]
[]
[]
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos"]
[null,"Valores de equilibrio"]
[null,"Política económica"]
{"$rows_empty":58}
[{"$nulls":3},-20799000]

{"sheet":"IS_LM_BP_Fijo","index":5,"n_rows":54,"n_cols":14,"rows_kept":54,"hidden":true,"merged":[[0,0,0,13],[1,0,1,13],[24,10,24,13]]}
["SISTEMA IS-LM-BP"]
["Economía abierta con gobierno, precios rígidos y tipo de cambio fijo"]
[]
[null,"INGRESO NACIONAL",{"$nulls":7},"VARIABLES","ORIGINAL","CHOQUE","VAR ABS","VAR REL"]
[null,"Y","C","I","G","X","M",null,null,"Y",{"$f":"'Oculto IS-LM'!DS81","v":{"v":2650,"d":"2,650.0"}},{"$f":"'Oculto IS-LM'!DT81","v":{"v":2650,"d":"2,650.0"}},{"$f":"'Oculto IS-LM'!DU81","v":0},{"$f":"'Oculto IS-LM'!DV81","v":{"v":0,"d":"0%"}}]
[null,{"$f":"+'Oculto IS-LM'!CW27","v":{"v":2650,"d":"2,650.00"}},{"$f":"+'Oculto IS-LM'!CX27","v":{"v":2160,"d":"2,160.00"}},{"$f":"+'Oculto IS-LM'!CY27","v":{"v":290,"d":"290.00"}},{"$f":"+'Oculto IS-LM'!CZ27","v":{"v":200,"d":"200.00"}},{"$f":"+'Oculto IS-LM'!DA27","v":{"v":1046,"d":"1,046.00"}},{"$f":"+'Oculto IS-LM'!DB27","v":{"v":1046,"d":"1,046.00"}},null,null,"r",{"$f":"'Oculto IS-LM'!DS82","v":{"v":2,"d":"2.0"}},{"$f":"'Oculto IS-LM'!DT82","v":{"v":2,"d":"2.0"}},{"$f":"'Oculto IS-LM'!DU82","v":0}]
[{"$nulls":9},"TC",{"$f":"'Oculto IS-LM'!DS83","v":{"v":12,"d":"12.0"}},{"$f":"'Oculto IS-LM'!DT83","v":{"v":12,"d":"12.0"}},{"$f":"'Oculto IS-LM'!DU83","v":0},{"$f":"'Oculto IS-LM'!DV83","v":{"v":0,"d":"0%"}}]
[null,"FUNCION CONSUMO",{"$nulls":7},"C",{"$f":"'Oculto IS-LM'!DS84","v":{"v":2160,"d":"2,160.0"}},{"$f":"'Oculto IS-LM'!DT84","v":{"v":2160,"d":"2,160.0"}},{"$f":"'Oculto IS-LM'!DU84","v":0},{"$f":"'Oculto IS-LM'!DV84","v":{"v":0,"d":"0%"}}]
[null,"C","b0","b1","y","t0",{"$nulls":3},"S",{"$f":"'Oculto IS-LM'!DS85","v":{"v":289.9999999999999,"d":"290.0"}},{"$f":"'Oculto IS-LM'!DT85","v":{"v":289.9999999999999,"d":"290.0"}},{"$f":"'Oculto IS-LM'!DU85","v":0},{"$f":"'Oculto IS-LM'!DV85","v":{"v":0,"d":"0%"}}]
[null,{"$f":"+'Oculto IS-LM'!CW30","v":{"v":2160,"d":"2,160.00"}},200,0.8,{"$f":"+'Oculto IS-LM'!CZ30","v":{"v":2650,"d":"2650.00"}},200,{"$nulls":3},"I",{"$f":"'Oculto IS-LM'!DS86","v":{"v":290,"d":"290.0"}},{"$f":"'Oculto IS-LM'!DT86","v":{"v":290,"d":"290.0"}},{"$f":"'Oculto IS-LM'!DU86","v":0},{"$f":"'Oculto IS-LM'!DV86","v":{"v":0,"d":"0%"}}]
[{"$nulls":9},"G",{"$f":"'Oculto IS-LM'!DS87","v":{"v":200,"d":"200.0"}},{"$f":"'Oculto IS-LM'!DT87","v":{"v":200,"d":"200.0"}},{"$f":"'Oculto IS-LM'!DU87","v":0},{"$f":"'Oculto IS-LM'!DV87","v":{"v":0,"d":"0%"}}]
[null,"FUNCION AHORRO",{"$nulls":7},"T",{"$f":"'Oculto IS-LM'!DS88","v":{"v":200,"d":"200.0"}},{"$f":"'Oculto IS-LM'!DT88","v":{"v":200,"d":"200.0"}},{"$f":"'Oculto IS-LM'!DU88","v":0},{"$f":"'Oculto IS-LM'!DV88","v":{"v":0,"d":"0%"}}]
[null,"S","-b0","b1","y","T0",{"$nulls":3},"DP",{"$f":"'Oculto IS-LM'!DS89","v":0},{"$f":"'Oculto IS-LM'!DT89","v":0},{"$f":"'Oculto IS-LM'!DU89","v":0},{"$f":"'Oculto IS-LM'!DV89","v":{"v":0,"d":"0.0%"}}]
[null,{"$f":"'Oculto IS-LM'!CW33","v":{"v":289.9999999999999,"d":"290.00"}},{"$f":"'Oculto IS-LM'!CX33","v":-200},{"$f":"'Oculto IS-LM'!CY33","v":0.19999999999999996},{"$f":"'Oculto IS-LM'!CZ33","v":{"v":2650,"d":"2650.00"}},{"$f":"'Oculto IS-LM'!DA33","v":200},{"$nulls":3},"X",{"$f":"'Oculto IS-LM'!DS90","v":{"v":1046,"d":"1,046.0"}},{"$f":"'Oculto IS-LM'!DT90","v":{"v":1046,"d":"1,046.0"}},{"$f":"'Oculto IS-LM'!DU90","v":0},{"$f":"'Oculto IS-LM'!DV90","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":9},"Q",{"$f":"'Oculto IS-LM'!DS91","v":{"v":1046,"d":"1,046.0"}},{"$f":"'Oculto IS-LM'!DT91","v":{"v":1046,"d":"1,046.0"}},{"$f":"'Oculto IS-LM'!DU91","v":0},{"$f":"'Oculto IS-LM'!DV91","v":{"v":0,"d":"0.0%"}}]
[null,"FUNCION INVERSION",{"$nulls":7},"Dcom",{"$f":"'Oculto IS-LM'!DS92","v":0},{"$f":"'Oculto IS-LM'!DT92","v":0},{"$f":"'Oculto IS-LM'!DU92","v":0},{"$f":"'Oculto IS-LM'!DV92","v":{"v":0,"d":"0.0%"}}]
[null,"I","i0","i1","r",{"$nulls":4},"IEN",{"$f":"'Oculto IS-LM'!DS93","v":0},{"$f":"'Oculto IS-LM'!DT93","v":0},{"$f":"'Oculto IS-LM'!DU93","v":0},{"$f":"'Oculto IS-LM'!DV93","v":{"v":0,"d":"0.0%"}}]
[null,{"$f":"+'Oculto IS-LM'!CW36","v":{"v":290,"d":"290.00"}},350,-30,{"$f":"+'Oculto IS-LM'!CZ36","v":{"v":2,"d":"2.00"}},{"$nulls":4},"Ms(CIN)",{"$f":"'Oculto IS-LM'!DS94","v":{"v":400,"d":"400.0"}},{"$f":"'Oculto IS-LM'!DT94","v":{"v":400,"d":"400.0"}},{"$f":"'Oculto IS-LM'!DU94","v":0},{"$f":"'Oculto IS-LM'!DV94","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":9},"Ms(RI)",{"$f":"'Oculto IS-LM'!DS95","v":{"v":140,"d":"140.0"}},{"$f":"'Oculto IS-LM'!DT95","v":{"v":140,"d":"140.0"}},{"$f":"'Oculto IS-LM'!DU95","v":0},{"$f":"'Oculto IS-LM'!DV95","v":{"v":0,"d":"0.0%"}}]
[null,"GASTO DE GOBIERNO",{"$nulls":7},"Ms",{"$f":"'Oculto IS-LM'!DS96","v":{"v":540,"d":"540.0"}},{"$f":"'Oculto IS-LM'!DT96","v":{"v":540,"d":"540.0"}},{"$f":"'Oculto IS-LM'!DU96","v":0},{"$f":"'Oculto IS-LM'!DV96","v":{"v":0,"d":"0%"}}]
[null,"G","G0",null,"Saldo (X-M)","Saldo Pub.",{"$nulls":3},"Md",{"$f":"'Oculto IS-LM'!DS97","v":{"v":544,"d":"544.0"}},{"$f":"'Oculto IS-LM'!DT97","v":{"v":544,"d":"544.0"}},{"$f":"'Oculto IS-LM'!DU97","v":0},{"$f":"'Oculto IS-LM'!DV97","v":{"v":0,"d":"0%"}}]
[null,{"$f":"+'Oculto IS-LM'!CW39","v":{"v":200,"d":"200.00"}},200,null,{"$f":"+'Oculto IS-LM'!DD42","v":{"v":0,"d":"0.0"}},{"$f":"+'Oculto IS-LM'!DE42","v":{"v":0,"d":"0.0"}},{"$nulls":3},"Pendiente IS",{"$f":"'Oculto IS-LM'!DS99","v":{"v":0.02,"d":"0.0200"}},{"$f":"'Oculto IS-LM'!DT99","v":{"v":0.02,"d":"0.0200"}},{"$f":"'Oculto IS-LM'!DU99","v":0},{"$f":"'Oculto IS-LM'!DV99","v":{"v":0,"d":"0%"}}]
[{"$nulls":9},"Pendiente LM",{"$f":"'Oculto IS-LM'!DS100","v":{"v":0.2,"d":"0.2000"}},{"$f":"'Oculto IS-LM'!DT100","v":{"v":0.2,"d":"0.2000"}},{"$f":"'Oculto IS-LM'!DU100","v":0},{"$f":"'Oculto IS-LM'!DV100","v":{"v":0,"d":"0%"}}]
[null,"FUNCION EXPORTACIONES",{"$nulls":7},"Pendiente BP",{"$f":"'Oculto IS-LM'!DS101","v":{"v":0.08,"d":"0.0800"}},{"$f":"'Oculto IS-LM'!DT101","v":{"v":0.08,"d":"0.0800"}},{"$f":"'Oculto IS-LM'!DU101","v":0},{"$f":"'Oculto IS-LM'!DV101","v":{"v":0,"d":"0%"}}]
[null,"X","x0","x1","YRM","x2","TC",{"$nulls":3},"Esta seccion muestra los efectos de política económica"]
[null,{"$f":"+'Oculto IS-LM'!CW42","v":{"v":1046,"d":"1,046.00"}},40,0.2,5000,0.5,12]
[]
[null,"FUNCION IMPORTACIONES"]
[null,"Q","q0","q1","Y","q2","TC"]
[null,{"$f":"+'Oculto IS-LM'!CW45","v":{"v":1046,"d":"1,046.00"}},10,0.4,{"$f":"'Oculto IS-LM'!CZ45","v":{"v":2650,"d":"2650.00"}},-2,{"$f":"'Oculto IS-LM'!DB45","v":12}]
[]
[null,"OFERTA DE DINERO"]
[null,"Ms","CIN","RI"]
[null,{"$f":"+'Oculto IS-LM'!CW48","v":{"v":540,"d":"540.00"}},400,{"$f":"+'Oculto IS-LM'!CY48","v":{"v":140,"d":"140.00"}}]
[]
[null,"FUNCION DEMANDA DE DINERO"]
[null,"Md","m0","m1","Y","m2","r"]
[null,{"$f":"+'Oculto IS-LM'!CW51","v":{"v":544,"d":"544.00"}},12,0.2,{"$f":"+'Oculto IS-LM'!CZ51","v":{"v":2650,"d":"2650.00"}},-1,{"$f":"+'Oculto IS-LM'!DB51","v":{"v":2,"d":"2.00"}}]
[]
[null,"FUNCION INVERSIÓN EXTERIOR NETA"]
[null,"IEN","r0","r","rRM"]
[null,{"$f":"+'Oculto IS-LM'!CW58","v":{"v":0,"d":"0.00"}},5,{"$f":"'Oculto IS-LM'!CY58","v":{"v":2,"d":"2.00"}},2]
[]
[null,"POLÍTICA ECONÓMICA"]
[null,"MONETARIA","FISCAL",null,"CAMBIARIA","EXOGENA"]
[null,"CIN","T0","G0","TC","r RM"]
[null,{"$f":"+'Oculto IS-LM'!CW81","v":400},{"$f":"+'Oculto IS-LM'!CX81","v":200},{"$f":"+'Oculto IS-LM'!CY81","v":200},{"$f":"+'Oculto IS-LM'!CZ81","v":12},{"$f":"+'Oculto IS-LM'!DA81","v":2}]
[null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[]
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos"]
[null,"Equilibrio"]
[null,"Política económica"]

{"sheet":"IS_LM_BP_FLEXIBLE","index":6,"n_rows":55,"n_cols":14,"rows_kept":55,"hidden":true,"merged":[[0,1,0,12],[1,1,1,12],[3,8,3,9],[4,8,4,9],[5,8,5,9],[6,8,6,9],[7,8,7,9],[8,8,8,9],[9,8,9,9],[10,8,10,9],[11,8,11,9],[12,8,12,9],[13,8,13,9],[14,8,14,9],[15,8,15,9],[17,8,17,9],[18,8,18,9],[19,8,19,9],[20,8,20,9],[21,8,21,9],[22,8,22,9],[23,8,23,9],[24,8,24,9],[24,10,24,13],[45,1,45,2],[45,3,45,4]]}
[null,"SISTEMA IS-LM-BP"]
[null,"Economía abierta con gobierno, precios rígidos y tipo de cambio flexible"]
[]
[null,"INGRESO NACIONAL",{"$nulls":6},"VARIABLES",null,"ORIGINAL","CHOQUE","VAR ABS","VAR REL"]
[null,"Y","C","I","G","X","Q",null,"Y",null,{"$f":"'Oculto IS-LM'!FC81","v":{"v":2601.3622784305917,"d":"2,601.4"}},{"$f":"'Oculto IS-LM'!FD81","v":{"v":2601.3622784305917,"d":"2,601.4"}},{"$f":"'Oculto IS-LM'!FE81","v":0},{"$f":"'Oculto IS-LM'!FF81","v":{"v":0,"d":"0%"}}]
[null,{"$f":"+'Oculto IS-LM'!EF25","v":{"v":2601.3622784305912,"d":"2,601.36"}},{"$f":"+'Oculto IS-LM'!EG25","v":{"v":1961.0898227444734,"d":"1,961.09"}},{"$f":"+'Oculto IS-LM'!EH25","v":{"v":921.4116709818757,"d":"921.41"}},{"$f":"+'Oculto IS-LM'!EI25","v":{"v":400,"d":"400.00"}},{"$f":"+'Oculto IS-LM'!EJ25","v":{"v":3001.0398725353516,"d":"3,001.04"}},{"$f":"+'Oculto IS-LM'!EK25","v":{"v":3682.1790878311094,"d":"3,682.18"}},null,"r",null,{"$f":"'Oculto IS-LM'!FC82","v":{"v":4.136227843059174,"d":"4.1"}},{"$f":"'Oculto IS-LM'!FD82","v":{"v":4.136227843059174,"d":"4.1"}},{"$f":"'Oculto IS-LM'!FE82","v":0}]
[null,{"$f":"'Oculto IS-LM'!EF28","v":{"v":1,"d":"100%"}},{"$f":"+'Oculto IS-LM'!EG28","v":{"v":0.7538703236396601,"d":"75%"}},{"$f":"+'Oculto IS-LM'!EH28","v":{"v":0.3542035181419505,"d":"35%"}},{"$f":"+'Oculto IS-LM'!EI28","v":{"v":0.1537655878678002,"d":"15%"}},{"$f":"+'Oculto IS-LM'!EJ28","v":{"v":1.1536416505377662,"d":"115%"}},{"$f":"+'Oculto IS-LM'!EK28","v":{"v":1.415481080187177,"d":"142%"}},null,"TC",null,{"$f":"'Oculto IS-LM'!FC83","v":{"v":-1568.9601274646484,"d":"-1,569.0"}},{"$f":"'Oculto IS-LM'!FD83","v":{"v":-1568.9601274646484,"d":"-1,569.0"}},{"$f":"'Oculto IS-LM'!FE83","v":0},{"$f":"'Oculto IS-LM'!FF83","v":{"v":0,"d":"0%"}}]
[{"$nulls":8},"C",null,{"$f":"'Oculto IS-LM'!FC84","v":{"v":1961.0898227444734,"d":"1,961.1"}},{"$f":"'Oculto IS-LM'!FD84","v":{"v":1961.0898227444734,"d":"1,961.1"}},{"$f":"'Oculto IS-LM'!FE84","v":0},{"$f":"'Oculto IS-LM'!FF84","v":{"v":0,"d":"0%"}}]
[null,"FUNCION CONSUMO",{"$nulls":6},"S",null,{"$f":"'Oculto IS-LM'!FC85","v":{"v":240.27245568611824,"d":"240.3"}},{"$f":"'Oculto IS-LM'!FD85","v":{"v":240.27245568611824,"d":"240.3"}},{"$f":"'Oculto IS-LM'!FE85","v":0},{"$f":"'Oculto IS-LM'!FF85","v":{"v":0,"d":"0%"}}]
[null,"C","b0","b1","Y","T0",null,null,"I",null,{"$f":"'Oculto IS-LM'!FC86","v":{"v":921.4116709818757,"d":"921.4"}},{"$f":"'Oculto IS-LM'!FD86","v":{"v":921.4116709818757,"d":"921.4"}},{"$f":"'Oculto IS-LM'!FE86","v":0},{"$f":"'Oculto IS-LM'!FF86","v":{"v":0,"d":"0%"}}]
[null,{"$f":"+'Oculto IS-LM'!EF31","v":{"v":1961.0898227444734,"d":"1,961.09"}},{"v":200,"d":"200.00"},{"v":0.8,"d":"0.80"},{"$f":"+'Oculto IS-LM'!EI31","v":{"v":2601.3622784305917,"d":"2,601.36"}},{"v":400,"d":"400.00"},null,null,"G",null,{"$f":"'Oculto IS-LM'!FC87","v":{"v":400,"d":"400.0"}},{"$f":"'Oculto IS-LM'!FD87","v":{"v":400,"d":"400.0"}},{"$f":"'Oculto IS-LM'!FE87","v":0},{"$f":"'Oculto IS-LM'!FF87","v":{"v":0,"d":"0%"}}]
[{"$nulls":8},"T",null,{"$f":"'Oculto IS-LM'!FC88","v":{"v":400,"d":"400.0"}},{"$f":"'Oculto IS-LM'!FD88","v":{"v":400,"d":"400.0"}},{"$f":"'Oculto IS-LM'!FE88","v":0},{"$f":"'Oculto IS-LM'!FF88","v":{"v":0,"d":"0%"}}]
[null,"FUNCION AHORRO",{"$nulls":6},"DP",null,{"$f":"'Oculto IS-LM'!FC89","v":0},{"$f":"'Oculto IS-LM'!FD89","v":0},{"$f":"'Oculto IS-LM'!FE89","v":0},{"$f":"'Oculto IS-LM'!FF89","v":{"v":0,"d":"0.0%"}}]
[null,"S","-b0","1-b1","Y","T0",null,null,"X",null,{"$f":"'Oculto IS-LM'!FC90","v":{"v":3001.0398725353516,"d":"3,001.0"}},{"$f":"'Oculto IS-LM'!FD90","v":{"v":3001.0398725353516,"d":"3,001.0"}},{"$f":"'Oculto IS-LM'!FE90","v":0},{"$f":"'Oculto IS-LM'!FF90","v":{"v":0,"d":"0.0%"}}]
[null,{"$f":"'Oculto IS-LM'!EF34","v":{"v":240.27245568611824,"d":"240.27"}},{"$f":"'Oculto IS-LM'!EG34","v":{"v":-200,"d":"-200.00"}},{"$f":"'Oculto IS-LM'!EH34","v":{"v":0.19999999999999996,"d":"0.20"}},{"$f":"'Oculto IS-LM'!EI34","v":{"v":2601.3622784305917,"d":"2,601.36"}},{"$f":"'Oculto IS-LM'!EJ34","v":{"v":400,"d":"400.00"}},null,null,"Q",null,{"$f":"'Oculto IS-LM'!FC91","v":{"v":3682.1790878311094,"d":"3,682.2"}},{"$f":"'Oculto IS-LM'!FD91","v":{"v":3682.1790878311094,"d":"3,682.2"}},{"$f":"'Oculto IS-LM'!FE91","v":0},{"$f":"'Oculto IS-LM'!FF91","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":8},"Dcom",null,{"$f":"'Oculto IS-LM'!FC92","v":{"v":-681.1392152957578,"d":"-681.1"}},{"$f":"'Oculto IS-LM'!FD92","v":{"v":-681.1392152957578,"d":"-681.1"}},{"$f":"'Oculto IS-LM'!FE92","v":0},{"$f":"'Oculto IS-LM'!FF92","v":{"v":0,"d":"0.0%"}}]
[null,"FUNCION INVERSION",{"$nulls":7},"IEN",{"$f":"'Oculto IS-LM'!FC93","v":{"v":681.1392152958717,"d":"681.1"}},{"$f":"'Oculto IS-LM'!FD93","v":{"v":681.1392152958717,"d":"681.1"}},{"$f":"'Oculto IS-LM'!FE93","v":0},{"$f":"'Oculto IS-LM'!FF93","v":{"v":0,"d":"0.0%"}}]
[null,"I","i0","i1","r",{"$nulls":3},"Ms(CIN)",null,{"$f":"'Oculto IS-LM'!FC94","v":{"v":422,"d":"422.0"}},{"$f":"'Oculto IS-LM'!FD94","v":{"v":422,"d":"422.0"}},{"$f":"'Oculto IS-LM'!FE94","v":0},{"$f":"'Oculto IS-LM'!FF94","v":{"v":0,"d":"0.0%"}}]
[null,{"$f":"+'Oculto IS-LM'!EF37","v":{"v":921.4116709818757,"d":"921.41"}},{"v":1000,"d":"1,000.00"},{"v":-19,"d":"-19.00"},{"$f":"+'Oculto IS-LM'!EI37","v":{"v":4.136227843059174,"d":"4.14"}},{"$nulls":3},"Ms(RI)",null,{"$f":"'Oculto IS-LM'!FC95","v":{"v":100,"d":"100.0"}},{"$f":"'Oculto IS-LM'!FD95","v":{"v":100,"d":"100.0"}},{"$f":"'Oculto IS-LM'!FE95","v":0},{"$f":"'Oculto IS-LM'!FF95","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":8},"Ms",null,{"$f":"'Oculto IS-LM'!FC96","v":{"v":522,"d":"522.0"}},{"$f":"'Oculto IS-LM'!FD96","v":{"v":522,"d":"522.0"}},{"$f":"'Oculto IS-LM'!FE96","v":0},{"$f":"'Oculto IS-LM'!FF96","v":{"v":0,"d":"0%"}}]
[null,"GASTO DE GOBIERNO",{"$nulls":6},"Md",null,{"$f":"'Oculto IS-LM'!FC97","v":{"v":522,"d":"522.0"}},{"$f":"'Oculto IS-LM'!FD97","v":{"v":522,"d":"522.0"}},{"$f":"'Oculto IS-LM'!FE97","v":0},{"$f":"'Oculto IS-LM'!FF97","v":{"v":0,"d":"0%"}}]
[null,"G","G0",null,null,"Saldo (X-M)","Saldo Pub.",null,"Pendiente IS",null,{"$f":"'Oculto IS-LM'!FC99","v":{"v":-48.71794871794872,"d":"-48.71795"}},{"$f":"'Oculto IS-LM'!FD99","v":{"v":-48.71794871794872,"d":"-48.71795"}},{"$f":"'Oculto IS-LM'!FE99","v":0},{"$f":"'Oculto IS-LM'!FF99","v":{"v":0,"d":"0%"}}]
[null,{"$f":"+'Oculto IS-LM'!EF40","v":{"v":400,"d":"400.00"}},{"v":400,"d":"400.00"},null,null,{"$f":"+'Oculto IS-LM'!EJ40","v":{"v":-681.1392152957578,"d":"-681.14"}},{"$f":"+'Oculto IS-LM'!EK40","v":{"v":0,"d":"0.00"}},null,"Pendiente LM",null,{"$f":"'Oculto IS-LM'!FC100","v":{"v":0.1,"d":"0.10000"}},{"$f":"'Oculto IS-LM'!FD100","v":{"v":0.1,"d":"0.10000"}},{"$f":"'Oculto IS-LM'!FE100","v":0},{"$f":"'Oculto IS-LM'!FF100","v":{"v":0,"d":"0%"}}]
[{"$nulls":8},"Pendiente BP",null,{"$f":"'Oculto IS-LM'!FC101","v":{"v":3.8e-05,"d":"0.00004"}},{"$f":"'Oculto IS-LM'!FD101","v":{"v":3.8e-05,"d":"0.00004"}},{"$f":"'Oculto IS-LM'!FE101","v":0},{"$f":"'Oculto IS-LM'!FF101","v":{"v":0,"d":"0%"}}]
[null,"FUNCION EXPORTACIONES",{"$nulls":8},"Esta seccion muestra los efectos de la Política Económica"]
[null,"X","x0","x1","YRM","x0","TC"]
[null,{"$f":"+'Oculto IS-LM'!EF43","v":{"v":3001.0398725353516,"d":"3,001.04"}},{"v":70,"d":"70.00"},{"v":0.3,"d":"0.300"},{"v":15000,"d":"15,000.00"},{"v":1,"d":"1.00"},{"$f":"+'Oculto IS-LM'!EK43","v":{"v":-1568.9601274646484,"d":"-1,568.96"}}]
[]
[null,"FUNCION IMPORTACIONES"]
[null,"Q","q0","q1","Y","q2","TC"]
[null,{"$f":"+'Oculto IS-LM'!EF46","v":{"v":3682.1790878311094,"d":"3,682.18"}},{"v":50,"d":"50.00"},{"v":0.19,"d":"0.190"},{"$f":"E11","v":{"v":2601.3622784305917,"d":"2,601.36"}},{"v":-2,"d":"-2.00"},{"$f":"G27","v":{"v":-1568.9601274646484,"d":"-1,568.96"}}]
[]
[null,"OFERTA DE DINERO"]
[null,"Ms","CIN","RI"]
[null,{"$f":"+'Oculto IS-LM'!EF49","v":{"v":522,"d":"522.00"}},{"v":422,"d":"422.00"},{"v":100,"d":"100.00"}]
[]
[null,"FUNCION DEMANDA DE DINERO"]
[null,"Md","m0","m1","Y","m2","r"]
[null,{"$f":"+'Oculto IS-LM'!EF52","v":{"v":522,"d":"522.00"}},{"v":10,"d":"10.00"},{"v":0.2,"d":"0.20"},{"$f":"E31","v":{"v":2601.3622784305917,"d":"2,601.36"}},{"v":-2,"d":"-2.00"},{"$f":"E19","v":{"v":4.136227843059174,"d":"4.14"}}]
[]
[null,"FUNCION INVERSIÓN EXTERIOR NETA"]
[null,"IEN","ro","r","rRM"]
[null,{"$f":"+'Oculto IS-LM'!EF58","v":{"v":681.1392152958717,"d":"681.14"}},{"v":5000,"d":"5,000.00"},{"$f":"+'Oculto IS-LM'!EH58","v":{"v":4.136227843059174,"d":"4.14"}},{"v":4,"d":"4.00"}]
[]
[null,"POLÍTICA ECONÓMICA"]
[null,"MONETARIA",null,"FISCAL",null,"EXOGENA"]
[null,"CIN","RI","T0","G0","rRM"]
[null,{"$f":"+'Oculto IS-LM'!EF86","v":422},{"$f":"+'Oculto IS-LM'!EG86","v":100},{"$f":"+'Oculto IS-LM'!EH86","v":400},{"$f":"+'Oculto IS-LM'!EI86","v":400},{"$f":"+'Oculto IS-LM'!EJ86","v":4}]
[null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[]
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos"]
[null,"Equilibrio"]
[null,"Política económica"]

{"sheet":"curva IS","index":7,"n_rows":63,"n_cols":14,"rows_kept":63,"hidden":true,"merged":[[0,0,0,13],[1,0,1,13]]}
["CURVA IS-LM-BP"]
["Economía abierta con gobierno, precios rígidos y tipo de cambio"]
[null,"CASO 1"]
[null,"FUNCION CONSUMO"]
[null,"C","b0","b1","y"]
[null,{"$f":"'Oculto IS-LM'!AV127","v":{"v":10233.44,"d":"10,233"}},300,{"v":0.8,"d":"0.80"},{"$f":"'Oculto IS-LM'!AY127","v":{"v":13416.8,"d":"13,417"}}]
[]
[null,"FUNCION INVERSION"]
[null,"I","i0","i1","r"]
[null,{"$f":"'Oculto IS-LM'!AV130","v":{"v":2600,"d":"2,600"}},{"v":5000,"d":"5,000"},{"v":-40000,"d":"-40,000"},{"v":0.06,"d":"6.00%"}]
[]
[null,"IMPUESTOS"]
[null,"T","T0"]
[null,{"$f":"'Oculto IS-LM'!AV133","v":{"v":1000,"d":"1,000"}},{"v":1000,"d":"1,000"}]
[]
[null,"GASTO DE GOBIERNO",null,null,"DÉFICIT PÚBLICO "]
[null,"G","G0",null,"Absoluto","% en Y"]
[null,{"$f":"'Oculto IS-LM'!AV136","v":{"v":1000,"d":"1,000"}},{"v":1000,"d":"1,000"},null,{"$f":"C14-C18","v":{"v":0,"d":"0.0"}},{"$f":"E18/E6","v":{"v":0,"d":"0.0%"}}]
[]
[null,"FUNCION EXPORTACIONES"]
[null,"X","x0","x1","YRM","x2","TC"]
[null,{"$f":"'Oculto IS-LM'!AV139","v":{"v":3903.6000000000004,"d":"3,904"}},500,0.017,{"v":200000,"d":"200,000"},{"v":0.3,"d":"0.30"},12]
[]
[null,"FUNCION IMPORTACIONES"]
[null,"Q","q0","q1","Y","q2","TC"]
[null,{"$f":"'Oculto IS-LM'!AV142","v":{"v":4320.239999999999,"d":"4,320"}},300,{"v":0.3,"d":"0.30"},{"$f":"E6","v":{"v":13416.8,"d":"13,417"}},{"v":-0.4,"d":"-0.40"},{"$f":"G22","v":12}]
[]
[null,"Saldo de la balanza comercial"]
[null,{"$f":"B22-B26","v":{"v":-416.6399999999985,"d":"-417"}}]
[]
[]
[]
[null,"CASO 2"]
[null,"FUNCION CONSUMO 2",{"$nulls":6},"DEMANDA AGREGADA 1"]
[null,"C","b0","b1","y",{"$nulls":3},"Y","C","I","G","X","Q"]
[null,{"$f":"'Oculto IS-LM'!BI127","v":{"v":10233.44,"d":"10,233"}},{"$f":"C6","v":300},{"$f":"D6","v":{"v":0.8,"d":"0.80"}},{"$f":"'Oculto IS-LM'!BL127","v":{"v":13416.8,"d":"13,417"}},{"$nulls":3},{"$f":"J36+K36+L36+M36+N36","v":{"v":13416.800000000003,"d":"13,417"}},{"$f":"B6","v":{"v":10233.44,"d":"10,233"}},{"$f":"B10","v":{"v":2600,"d":"2,600"}},{"$f":"B18","v":{"v":1000,"d":"1,000"}},{"$f":"B22","v":{"v":3903.6000000000004,"d":"3,904"}},{"$f":"B26*-1","v":{"v":-4320.239999999999,"d":"-4,320"}}]
[{"$nulls":8},{"$f":"J37+K37+L37+M37+N37","v":{"v":1,"d":"100%"}},{"$f":"J36/$I$36","v":{"v":0.7627332896070597,"d":"76%"}},{"$f":"K36/$I$36","v":{"v":0.19378689404328897,"d":"19%"}},{"v":0.07453342078588038,"d":"7%"},{"v":0.29094866137976266,"d":"29%"},{"v":-0.32200226581599173,"d":"-32%"}]
[null,"FUNCION INVERSION 2"]
[null,"I","i0","i1","r",{"$nulls":3},"DEMANDA AGREGADA 2"]
[null,{"$f":"'Oculto IS-LM'!BI130","v":{"v":2600,"d":"2,600"}},{"$f":"C10","v":{"v":5000,"d":"5,000"}},{"$f":"D10","v":{"v":-40000,"d":"-40,000"}},{"$f":"E10","v":{"v":0.06,"d":"6.00%"}},{"$nulls":3},"Y","C","I","G","X","Q"]
[{"$nulls":8},{"$f":"J41+K41+L41+M41+N41","v":{"v":13416.800000000003,"d":"13,417"}},{"$f":"B36","v":{"v":10233.44,"d":"10,233"}},{"$f":"B40","v":{"v":2600,"d":"2,600"}},{"$f":"B48","v":{"v":1000,"d":"1,000"}},{"$f":"B52","v":{"v":3903.6000000000004,"d":"3,904"}},{"$f":"-B56","v":{"v":-4320.239999999999,"d":"-4,320"}}]
[null,"IMPUESTOS 2",{"$nulls":6},{"$f":"J42+K42+L42+M42+N42","v":{"v":1,"d":"100%"}},{"$f":"J41/$I$41","v":{"v":0.7627332896070597,"d":"76%"}},{"$f":"K41/$I$41","v":{"v":0.19378689404328897,"d":"19%"}},{"v":0.07453342078588038,"d":"7%"},{"v":0.29094866137976266,"d":"29%"},{"v":-0.32200226581599173,"d":"-32%"}]
[null,"T","T1"]
[null,{"$f":"'Oculto IS-LM'!BI133","v":{"v":1000,"d":"1,000"}},{"$f":"C14","v":{"v":1000,"d":"1,000"}},{"$nulls":5},"VARIACIÓN DE LA DEMANDA AGREGADA"]
[{"$nulls":8},"Y","C","I","G","X","Q"]
[null,"GASTO DE GOBIERNO 2",null,null,"DÉFICIT PÚBLICO ",{"$nulls":3},{"$f":"I41-I36","v":0},{"$f":"J41-J36","v":0},0,0,0,0]
[null,"G","G1",null,"Absoluto","% en Y",null,null,{"$f":"(I41-I36)/I36","v":{"v":0,"d":"0%"}},{"$f":"(J41-J36)/J36","v":{"v":0,"d":"0%"}},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[null,{"$f":"'Oculto IS-LM'!AV136","v":{"v":1000,"d":"1,000"}},{"$f":"C18","v":{"v":1000,"d":"1,000"}},null,{"$f":"C44-C48","v":{"v":0,"d":"0.0"}},{"$f":"E48/E36","v":{"v":0,"d":"0.0%"}}]
[]
[null,"FUNCION EXPORTACIONES 2",{"$nulls":7},"Gasto autónomo",null,"Multiplicador","Pendiente"]
[null,"X","x0","x1","YRM","x2","TC",null,"Caso 1",{"$f":"C6-D6*C14+C10+C18+C22-C26+D22*E22+(F22-F26)*G22","v":{"v":9108.4,"d":"9,108"}},null,{"$f":"1/(1-D6+D26)","v":{"v":2,"d":"2.0"}},{"$f":"D10*-1/(1-E6+E26)","v":{"v":40000,"d":"40,000"}}]
[null,{"$f":"'Oculto IS-LM'!BI139","v":{"v":3903.6000000000004,"d":"3,904"}},{"$f":"C22","v":500},{"$f":"D22","v":0.017},{"$f":"E22","v":{"v":200000,"d":"200,000"}},{"$f":"F22","v":{"v":0.3,"d":"0.30"}},{"$f":"G22","v":12},null,"Caso 2",{"$f":"C36-D36*C44+C40+C48+C52-C56+D52*E52+(F52-F56)*G52","v":{"v":9108.4,"d":"9,108"}},null,{"$f":"1/(1-D36+D56)","v":{"v":2,"d":"2.0"}},{"$f":"D40*-1/(1-E36+E56)","v":{"v":40000,"d":"40,000"}}]
[{"$nulls":8},"Variación",{"$f":"J52-J51","v":0},null,{"$f":"L52-L51","v":0},{"$f":"M52-M51","v":0}]
[null,"FUNCION IMPORTACIONES 2"]
[null,"Q","q0","q1","Y","q2","TC"]
[null,{"$f":"'Oculto IS-LM'!BI142","v":{"v":4320.239999999999,"d":"4,320"}},{"$f":"C26","v":300},{"$f":"D26","v":{"v":0.3,"d":"0.30"}},{"$f":"E36","v":{"v":13416.8,"d":"13,417"}},{"$f":"F26","v":{"v":-0.4,"d":"-0.40"}},{"$f":"G26","v":12}]
[]
[null,"Saldo de la balanza comercial"]
[null,{"$f":"B52-B56","v":{"v":-416.6399999999985,"d":"-417"}}]
[]
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos"]

{"sheet":"curva LM","index":8,"n_rows":34,"n_cols":7,"rows_kept":34,"hidden":true,"merged":[[0,0,0,13],[1,0,1,13]]}
["CURVA LM"]
["Economía abierta con gobierno, precios rígidos y tipo de cambio"]
[]
[null,"CASO 1"]
[null,"FUNCION OFERTA DE DINERO"]
[null,"Ms","m","CIN","RI"]
[null,{"$f":"'Oculto IS-LM'!AV191","v":{"v":4050,"d":"4,050.00"}},3,1050,{"v":300,"d":"300.00"}]
[]
[null,"FUNCION DEMANDA DE DINERO"]
[null,"Md","m0","m1","Y","m2","r"]
[null,{"$f":"'Oculto IS-LM'!AV194","v":{"v":4050,"d":"4,050.00"}},3500,{"v":0.5,"d":"0.50"},{"v":2650,"d":"2650.00"},{"v":-10000,"d":"-10000.00"},{"$f":"'Oculto IS-LM'!BA194","v":{"v":0.07750000000000001,"d":"7.75%"}}]
[]
[]
[null,"CASO 2"]
[null,"FUNCION OFERTA DE DINERO"]
[null,"Ms","m","CIN","RI"]
[null,{"$f":"'Oculto IS-LM'!BI191","v":{"v":4050,"d":"4,050.00"}},{"$f":"C7","v":3},{"$f":"D7","v":1050},{"$f":"E7","v":{"v":300,"d":"300.00"}}]
[]
[null,"FUNCION DEMANDA DE DINERO"]
[null,"Md","m0","m1","Y","m2","r"]
[null,{"$f":"'Oculto IS-LM'!BI194","v":{"v":4050,"d":"4,050.00"}},{"$f":"C11","v":3500},{"$f":"D11","v":{"v":0.5,"d":"0.50"}},{"$f":"E11","v":{"v":2650,"d":"2650.00"}},{"$f":"F11","v":{"v":-10000,"d":"-10000.00"}},{"$f":"'Oculto IS-LM'!BN194","v":{"v":0.07750000000000001,"d":"7.75%"}}]
[]
[null,"VARIACIÓN DEL MERCADO DE DINERO"]
[null,null,"Md","Ms","Pendiente"]
[null,"Caso 1",{"$f":"B11","v":{"v":4050,"d":"4,050.00"}},{"$f":"B7","v":{"v":4050,"d":"4,050.00"}},{"$f":"D11/F11*-1","v":{"v":5e-05,"d":"0.000050"}}]
[null,"Caso 2",{"$f":"B21","v":{"v":4050,"d":"4,050.00"}},{"$f":"B17","v":{"v":4050,"d":"4,050.00"}},{"$f":"D21/F21*-1","v":{"v":5e-05,"d":"0.000050"}}]
[null,"Variación abs.",{"$f":"C26-C25","v":{"v":0,"d":"0.00"}},{"$f":"D26-D25","v":{"v":0,"d":"0.00"}},{"$f":"E26-E25","v":0}]
[null,"Variación relat.",{"$f":"C27/C25","v":{"v":0,"d":"0.0%"}},{"$f":"D27/D25","v":{"v":0,"d":"0.0%"}}]
[]
[]
[]
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos"]