{"text_format":"3","workbook":"xlsx","n_sheets":7,"sheets":["Inicio Monetarismo","IS_LM_monetarista","tasa_interes","curvap","tipo_cambio","consumo medio","Oculto MONET"],"not_rendered":{"charts":7,"images":7,"macros":1,"defined_names":9},"read":"whole","date_system":"1900"}

{"sheet":"Inicio Monetarismo","index":0,"n_rows":25,"n_cols":1,"rows_kept":25,"merged":[[24,0,24,2],[32,10,32,11]]}
{"$rows_empty":24}
["    Descargue la versión Kindle"]

{"sheet":"IS_LM_monetarista","index":1,"n_rows":50,"n_cols":13,"rows_kept":50,"hidden":true,"merged":[[0,0,0,13],[1,0,1,13],[16,9,16,12],[45,1,45,2],[46,1,46,2],[47,1,47,2],[48,1,48,2],[49,1,49,2]]}
["MODELO MONETARISTA"]
["MODELO 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 MONET'!A27","v":{"v":3117.6470588235265,"d":"3,118"}},{"$f":"'Oculto MONET'!B27","v":{"v":2294.117647058824,"d":"2,294"}},{"$f":"'Oculto MONET'!C27","v":{"v":323.5294117647027,"d":"324"}},{"$f":"'Oculto MONET'!D27","v":500},{"$nulls":3},"Y",{"$f":"'Oculto MONET'!N58","v":{"v":3117.6470588235297,"d":"3,117.6"}},{"$f":"'Oculto MONET'!O58","v":{"v":3117.6470588235297,"d":"3,117.6"}},{"$f":"K5-J5","v":0},{"$f":"'Oculto MONET'!Q58","v":{"v":0,"d":"0%"}}]
[null,null,{"$f":"C5/$B$5","v":{"v":0.7358490566037744,"d":"74%"}},{"$f":"D5/$B$5","v":{"v":0.10377358490565944,"d":"10%"}},{"$f":"E5/$B$5","v":{"v":0.1603773584905662,"d":"16%"}},{"$nulls":3},"r",{"$f":"'Oculto MONET'!N59","v":{"v":23.676470588235297,"d":"23.7"}},{"$f":"'Oculto MONET'!O59","v":{"v":23.676470588235297,"d":"23.7"}},{"$f":"'Oculto MONET'!P59","v":0}]
[{"$nulls":8},"C",{"$f":"'Oculto MONET'!N60","v":{"v":2294.117647058824,"d":"2,294.1"}},{"$f":"'Oculto MONET'!O60","v":{"v":2294.117647058824,"d":"2,294.1"}},{"$f":"'Oculto MONET'!P60","v":0},{"$f":"'Oculto MONET'!Q60","v":{"v":0,"d":"0%"}}]
[null,"FUNCIÓN CONSUMO",{"$nulls":6},"S",{"$f":"'Oculto MONET'!N61","v":{"v":323.52941176470586,"d":"323.5"}},{"$f":"'Oculto MONET'!O61","v":{"v":323.52941176470586,"d":"323.5"}},{"$f":"'Oculto MONET'!P61","v":0},{"$f":"'Oculto MONET'!Q61","v":{"v":0,"d":"0%"}}]
[null,"C","b0","b1","T0",{"$nulls":3},"I",{"$f":"'Oculto MONET'!N62","v":{"v":323.5294117647027,"d":"323.5"}},{"$f":"'Oculto MONET'!O62","v":{"v":323.5294117647027,"d":"323.5"}},{"$f":"'Oculto MONET'!P62","v":0},{"$f":"'Oculto MONET'!Q62","v":{"v":0,"d":"0%"}}]
[null,{"$f":"'Oculto MONET'!A30","v":{"v":2294.117647058824,"d":"2,294"}},200,{"v":0.8,"d":"0.80"},500,{"$nulls":3},"G",{"$f":"'Oculto MONET'!N63","v":{"v":500,"d":"500.0"}},{"$f":"'Oculto MONET'!O63","v":{"v":500,"d":"500.0"}},{"$f":"'Oculto MONET'!P63","v":0},{"$f":"'Oculto MONET'!Q63","v":{"v":0,"d":"0%"}}]
[null,null,"Inserte los datos correspondientes",{"$nulls":5},"T",{"$f":"'Oculto MONET'!N64","v":{"v":500,"d":"500.0"}},{"$f":"'Oculto MONET'!O64","v":{"v":500,"d":"500.0"}},{"$f":"'Oculto MONET'!P64","v":0},{"$f":"'Oculto MONET'!Q64","v":{"v":0,"d":"0%"}}]
[null,"FUNCIÓN AHORRO",{"$nulls":6},"DP",{"$f":"'Oculto MONET'!N65","v":0},{"$f":"'Oculto MONET'!O65","v":0},{"$f":"'Oculto MONET'!P65","v":0},{"$f":"'Oculto MONET'!Q65","v":{"v":0,"d":"0.0%"}}]
[null,"S","-b0","1-b1","T0",{"$nulls":3},"Ms",{"$f":"'Oculto MONET'!N66","v":{"v":1200,"d":"1,200.0"}},{"$f":"'Oculto MONET'!O66","v":{"v":1200,"d":"1,200.0"}},{"$f":"'Oculto MONET'!P66","v":0},{"$f":"'Oculto MONET'!Q66","v":{"v":0,"d":"0%"}}]
[null,{"$f":"'Oculto MONET'!A33","v":{"v":323.52941176470586,"d":"324"}},{"$f":"'Oculto MONET'!B33","v":{"v":-200,"d":"(200)"}},{"$f":"'Oculto MONET'!C33","v":{"v":0.19999999999999996,"d":"0.20"}},{"$f":"'Oculto MONET'!D33","v":500},{"$nulls":3},"Md",{"$f":"'Oculto MONET'!N67","v":{"v":1200,"d":"1,200.0"}},{"$f":"'Oculto MONET'!O67","v":{"v":1200,"d":"1,200.0"}},{"$f":"'Oculto MONET'!P67","v":0},{"$f":"'Oculto MONET'!Q67","v":{"v":0,"d":"0%"}}]
[{"$nulls":8},"Pendiente IS",{"$f":"'Oculto MONET'!N69","v":{"v":-1.9999999999999996E-4,"d":"-0.00020"}},{"$f":"'Oculto MONET'!O69","v":{"v":-1.9999999999999996E-4,"d":"-0.00020"}},{"$f":"'Oculto MONET'!P69","v":0},{"$f":"'Oculto MONET'!Q69","v":{"v":0,"d":"0%"}}]
[null,"FUNCIÓN INVERSIÓN",null,"Inserte los datos correspondientes",{"$nulls":4},"Pendiente LM",{"$f":"'Oculto MONET'!N71","v":{"v":0.01,"d":"0.01000"}},{"$f":"'Oculto MONET'!O71","v":{"v":0.01,"d":"0.01000"}},{"$f":"'Oculto MONET'!P71","v":0},{"$f":"'Oculto MONET'!Q71","v":{"v":0,"d":"0%"}}]
[null,"I","i0","i1",{"$nulls":5},"Esta seccion muestra los efectos de la política económica"]
[null,{"$f":"'Oculto MONET'!A36","v":{"v":323.5294117647027,"d":"324"}},{"v":24000,"d":"24,000"},{"v":-1000,"d":"(1,000)"}]
[]
[null,"GASTO DE GOBIERNO",null,null,"Déficit Público"]
[null,"G","G0",null,"T-G"]
[null,{"$f":"'Oculto MONET'!A39","v":500},500,null,{"$f":"'Oculto MONET'!D39","v":0}]
[]
[null,"FUNCIÓN DEMANDA DE DINERO"]
[null,"Md","m0","m1","m2"]
[null,{"v":1200,"d":"1,200"},600,{"v":0.8,"d":"0.80"},{"v":-80,"d":"(80)"}]
[]
[null,"OFERTA DE DINERO"]
[null,"Ms","M0"]
[null,{"$f":"'Oculto MONET'!A45","v":{"v":1200,"d":"1200.0"}},{"v":1200,"d":"1200.0"}]
[]
[null,"VALORES DE EQUILIBRIO INICIALES"]
[null,"Y","rn","Pend. IS","Pend. LM"]
[null,{"$f":"'Oculto MONET'!A48","v":{"v":3117.6470588235297,"d":"3,118"}},{"$f":"'Oculto MONET'!B48","v":{"v":23.676470588235297,"d":"23.7"}},{"$f":"'Oculto MONET'!D48","v":{"v":-1.9999999999999996E-4,"d":"-0.000"}},{"$f":"'Oculto MONET'!E48","v":{"v":0.01,"d":"0.010"}}]
[]
[null,"POLÍTICA ECONÓMICA"]
[null,"MONETARIA","FISCAL",null,"EXOGENO"]
[null,"M1","T1","G1","b0","i0"]
[null,{"$f":"'Oculto MONET'!A53","v":{"v":1200,"d":"1,200"}},{"$f":"'Oculto MONET'!B53","v":500},{"$f":"'Oculto MONET'!D53","v":500},{"$f":"'Oculto MONET'!E53","v":200},{"$f":"'Oculto MONET'!F53","v":{"v":24000,"d":"24,000"}}]
[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,{"$f":"'Oculto MONET'!L48","v":{"v":3117.6470588235297,"d":"3,118"}},{"$f":"'Oculto MONET'!M48","v":{"v":23.676470588235297,"d":"23.7"}},{"$f":"'Oculto MONET'!O48","v":{"v":-1.9999999999999996E-4,"d":"-0.000"}},{"$f":"'Oculto MONET'!P48","v":{"v":0.01,"d":"0.010"}}]
[]
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos"]
[null,"Equilibrio"]
[null,"Poítica económica"]

{"sheet":"tasa_interes","index":2,"n_rows":118,"n_cols":4,"rows_kept":118,"hidden":true,"merged":[[0,0,0,12],[1,0,1,12]]}
["MODELO MONETARISTA"]
["Tasa de interés real simple y en valor presente"]
{"$rows_empty":7}
[null,"TASA DE INTERÉS REAL A VALOR PRESENTE"]
[null,"Tasa de interés real","Tasa de interés nominal","Inflación esperada"]
[null,{"$f":"'Oculto MONET'!BD160","v":{"v":0.008403361344537823,"d":"0.84%"}},{"v":0.2,"d":"20.00%"},{"v":0.19,"d":"19.00%"}]
[]
[]
[null,"TASA DE INTERÉS REAL SIN DESCONTAR"]
[null,"Tasa de interés real","Tasa de interés nominal","Inflación esperada"]
[null,{"$f":"'Oculto MONET'!BD163","v":{"v":0.010000000000000009,"d":"1.00%"}},{"$f":"'Oculto MONET'!BE163","v":{"v":0.2,"d":"20.00%"}},{"$f":"'Oculto MONET'!BF163","v":{"v":0.19,"d":"19.00%"}}]
[]
[]
[]
[]
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar Datos"]
{"$rows_empty":93}
[{"$nulls":3},-20799000]

{"sheet":"curvap","index":3,"n_rows":151,"n_cols":53,"rows_kept":151,"hidden":true,"merged":[[0,0,0,13],[1,0,1,13]]}
["MODELO MONETARISTA"]
["Curva de Phillips de largo plazo"]
[]
[]
[]
[]
[null,"CURVA DE PHILLIPS CORTO PLAZO 1"]
[null,"p1","α0","α1","u"]
[null,{"$f":"'Oculto MONET'!Q130","v":{"v":0,"d":"0%"}},{"v":0.05,"d":"5%"},{"v":-1,"d":"(1.00)"},{"v":0.05,"d":"5%"}]
[null,"CURVA DE PHILLIPS CORTO PLAZO 2"]
[null,"p2","α0","α1","u"]
[null,{"$f":"'Oculto MONET'!Q133","v":{"v":0,"d":"0%"}},{"$f":"C9+C27","v":{"v":0.05,"d":"5%"}},{"v":-1,"d":"(1.00)"},{"v":0.1,"d":"10%"}]
[null,"CURVA DE PHILLIPS CORTO PLAZO 3"]
[null,"p3","α0","α1","u"]
[null,{"$f":"'Oculto MONET'!Q136","v":{"v":0,"d":"0%"}},{"$f":"C12+C28","v":{"v":0.05,"d":"5%"}},{"v":-1,"d":"(1.00)"},{"v":0.1,"d":"10%"}]
[null,"CURVA DE PHILLIPS CORTO PLAZO 4"]
[null,"p4","α0","α1","u"]
[null,{"$f":"'Oculto MONET'!Q139","v":{"v":0,"d":"0%"}},{"$f":"C15+C29","v":{"v":0.05,"d":"5%"}},{"v":-1,"d":"(1.00)"},{"v":0.1,"d":"10%"}]
[null,"CURVA DE PHILLIPS CORTO PLAZO 5"]
[null,"p5","α0","α1","u"]
[null,{"$f":"'Oculto MONET'!Q142","v":{"v":0,"d":"0%"}},{"$f":"C18+C30","v":{"v":0.05,"d":"5%"}},{"v":-1,"d":"(1.00)"},{"v":0.1,"d":"10%"}]
[]
[]
[null,"POLÍTICA MONETARIA (VARIACIÓN PORCENTUAL)"]
[null,null,"Ms"]
[null,"Periodo 1",{"v":0,"d":"0%"}]
[null,"Periodo 2",{"v":0,"d":"0%"}]
[null,"Periodo 3",{"v":0,"d":"0%"},4]
[null,"Periodo 4",{"v":0,"d":"0%"}]
[null,"Periodo 5",{"v":0,"d":"0%"}]
[]
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos"]
{"$rows_empty":12}
[null,"Equilibrio"]
{"$rows_empty":81}
[{"$nulls":51},{"$f":"AX129","v":0},{"$f":"AY129","v":0}]
[{"$nulls":52},{"$f":"AY130","v":0}]
[{"$nulls":52},0]
[{"$nulls":52},0]
[{"$nulls":52},0]
[{"$nulls":52},0]
[{"$nulls":52},0]
[{"$nulls":52},0]
[{"$nulls":52},0]
[{"$nulls":52},0]
[{"$nulls":52},0]
[{"$nulls":52},0]
[{"$nulls":52},0]
[{"$nulls":52},0]
[{"$nulls":52},0]
[{"$nulls":52},0]
[{"$nulls":52},0]
[{"$nulls":52},0]
[{"$nulls":52},0]
[{"$nulls":18},{"$f":"R148","v":0},{"$nulls":33},0]
[{"$nulls":18},{"$f":"R149","v":0},{"$nulls":33},0]
[{"$nulls":18},{"$f":"R150","v":0}]
[{"$nulls":18},{"$f":"R151","v":0}]

{"sheet":"tipo_cambio","index":4,"n_rows":118,"n_cols":4,"rows_kept":118,"hidden":true,"merged":[[0,0,0,12],[1,0,1,12],[3,1,3,3],[11,1,11,3],[19,1,19,3]]}
["MODELO MONETARISTA"]
["Enfoque monetario del tipo de cambio"]
[]
[null,"Tipo de cambio en el periodo 1"]
[null,"Periodo 1","Local","Externo"]
[null,"Tc",{"$f":"'Oculto MONET'!C151","v":{"v":1,"d":"1.0"}}]
[null,"M",{"v":1000,"d":"1,000"},{"v":20000,"d":"20,000"}]
[null,"Y",{"v":5000,"d":"5,000"},{"v":100000,"d":"100,000"}]
[null,"k",{"v":0.2,"d":"0.20"},{"$f":"'Oculto MONET'!D154","v":{"v":0.2,"d":"0.20"}}]
[null,"P ",{"$f":"'Oculto MONET'!C155","v":{"v":1,"d":"1.0"}},{"$f":"'Oculto MONET'!D155","v":{"v":1,"d":"1.0"}}]
[]
[null,"Tipo de cambio en el periodo 2"]
[null,"Periodo 2","Local","Externo"]
[null,"tc",{"$f":"'Oculto MONET'!C159","v":{"v":1,"d":"1.0"}}]
[null,"M",{"$f":"C7","v":{"v":1000,"d":"1,000"}},{"$f":"D7","v":{"v":20000,"d":"20,000"}}]
[null,"Y",{"$f":"C8","v":{"v":5000,"d":"5,000"}},{"$f":"D8","v":{"v":100000,"d":"100,000"}}]
[null,"k",{"$f":"C9","v":{"v":0.2,"d":"0.20"}},{"$f":"'Oculto MONET'!D162","v":{"v":0.2,"d":"0.20"}}]
[null,"p",{"$f":"'Oculto MONET'!C163","v":{"v":1,"d":"1.0"}},{"$f":"'Oculto MONET'!D163","v":{"v":1,"d":"1.0"}}]
[]
[null,"Diferencias en TC, Inf y Y. "]
[null,null,"Local","Externo"]
[null,"Dtc",{"$f":"'Oculto MONET'!C167","v":{"v":0,"d":"0.0"}}]
[null,"inf",{"$f":"'Oculto MONET'!C168","v":{"v":0,"d":"0.0"}},{"$f":"'Oculto MONET'!D168","v":{"v":0,"d":"0.0"}}]
[null,"Dy",{"$f":"'Oculto MONET'!C169","v":{"v":0,"d":"0.0"}},{"$f":"'Oculto MONET'!D169","v":{"v":0,"d":"0.0"}}]
[]
[]
[]
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos"]
{"$rows_empty":87}
[{"$nulls":3},-20799000]

{"sheet":"consumo medio","index":5,"n_rows":37,"n_cols":13,"rows_kept":37,"hidden":true,"merged":[[0,0,0,13],[1,0,1,13],[17,3,17,5]]}
["MODELO MONETARISTA"]
["Función consumo medio y la hipótesis del ingreso permanente"]
[]
[null,"FUNCION CONSUMO TOTAL",{"$nulls":8},{"$f":"'Oculto MONET'!G186","v":"Periodos "},{"$f":"'Oculto MONET'!F186","v":"Error "},{"$f":"'Oculto MONET'!F186","v":"Error "}]
[null,"C","k","YP",{"$nulls":6},{"$f":"'Oculto MONET'!G187","v":1},{"$f":"M5","v":3},{"$f":"'Oculto MONET'!F187","v":3}]
[null,{"$f":"'Oculto MONET'!A130","v":{"v":57.516,"d":"57.52"}},{"v":0.6,"d":"0.60"},{"$f":"'Oculto MONET'!C130","v":95.86},{"$nulls":6},{"$f":"'Oculto MONET'!G188","v":2},3.3900000000000006,{"$f":"'Oculto MONET'!F188","v":3.3900000000000006}]
[{"$nulls":10},{"$f":"'Oculto MONET'!G189","v":3},3.5216999999999956,{"$f":"'Oculto MONET'!F189","v":3.5216999999999956}]
[null,"FUNCION INGRESO PERMANENTE",{"$nulls":8},{"$f":"'Oculto MONET'!G190","v":4},3.6303510000000045,{"$f":"'Oculto MONET'!F190","v":3.6303510000000045}]
[null,"YP","YPt-1","j","Yt-0","YPt-1",{"$nulls":4},{"$f":"'Oculto MONET'!G191","v":5},3.739561530000003,{"$f":"'Oculto MONET'!F191","v":3.739561530000003}]
[null,{"$f":"'Oculto MONET'!A133","v":95.86},{"v":100,"d":"100.00"},{"v":0.9,"d":"0.90"},{"$f":"D20","v":103.86},{"$f":"'Oculto MONET'!E133","v":{"v":100,"d":"100.00"}},{"$nulls":4},{"$f":"'Oculto MONET'!G192","v":6},3.851778375899997,{"$f":"'Oculto MONET'!F192","v":3.851778375899997}]
[{"$nulls":10},{"$f":"'Oculto MONET'!G193","v":7},3.96733472717699,{"$f":"'Oculto MONET'!F193","v":3.96733472717699}]
[null,null,"Error del periodo",null,{"$f":"E10-C10","v":3.8599999999999994},{"$nulls":5},{"$f":"'Oculto MONET'!G194","v":8},4.086355068992319,{"$f":"'Oculto MONET'!F194","v":4.086355068992319}]
[{"$nulls":10},{"$f":"'Oculto MONET'!G195","v":9},4.208945751062075,{"$f":"'Oculto MONET'!F195","v":4.208945751062075}]
[{"$nulls":10},{"$f":"'Oculto MONET'!G196","v":10},4.335214126593968,{"$f":"'Oculto MONET'!F196","v":4.335214126593968}]
[]
[]
[]
[{"$nulls":3},"Ingreso aleatorio (YT)"]
[]
[{"$nulls":3},{"$f":"(RANDBETWEEN(1,(B10*0.5)))+(B10-((RANDBETWEEN(1,(B10*0.3))/1.5)))","v":103.86}]
[]
[]
[]
[null,"Periodo 1,6","Periodo 2,7","Periodo 3,8","Periodo 4,9","Periodo 5,10"]
[null,{"v":90.46000000000001,"d":"90.46"},119.26,{"v":111.16000000000001,"d":"111.16"},92.26,{"v":120.16000000000001,"d":"120.16"}]
[null,104.86,{"v":106.66000000000001,"d":"106.66"},{"v":112.96000000000001,"d":"112.96"},87.76,{"v":118.36000000000001,"d":"118.36"}]
[{"$nulls":4},"Promedio",{"$f":"AVERAGE(B25:F26)","v":{"v":106.39000000000001,"d":"106.39"}}]
[{"$nulls":4},"Maximo",{"$f":"MAX(B25:F26)","v":{"v":120.16000000000001,"d":"120.16"}}]
[{"$nulls":4},"Minimo",{"$f":"MIN(B25:F26)","v":87.76}]
[]
[]
[]
[]
[]
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar Datos"]

{"sheet":"Oculto MONET","index":6,"n_rows":227,"n_cols":105,"rows_kept":227,"hidden":true,"merged":[[50,1,50,3],[50,4,50,5],[148,1,148,3],[156,1,156,3],[164,1,164,3]]}
["IS-LM ECONOMÍA CERRADA CON GOBIERNO Y PRECIOS RÍGIDOS",{"$nulls":10},"IS-LM (MOV) ECONOMÍA CERRADA CON GOBIERNO Y PRECIOS RÍGIDOS"]
["Unidades","ponderador","IS(Y)","IS(rn)","LM(rn)","LM(Y)","ISLine",null,"LMLine",null,null,"IS(Y)","IS(rn)","LM(rn)","LM(Y)","ISMovLine",null,"LMMovLine"]
[0,{"v":0.9,"d":"0.90"},{"$f":"((1/F$48)*(G$48))-((1/F$48)*(C$36*D3))","v":{"v":4296.157563404791,"d":"4,296.16"}},{"$f":"D4*(1-$G$27)","v":{"v":23.44076848731904,"d":"23.44"}},{"$f":"H$48+((C$42/D$42)*F3)","v":{"v":35.46157563404791,"d":"35.46"}},{"$f":"C3","v":{"v":4296.157563404791,"d":"4,296.16"}},{"$f":"C$13","v":{"v":3117.6470588235097,"d":"3,117.65"}},{"$f":"I3*($A3/$A$23)","v":0},{"$f":"D$13","v":{"v":23.676470588235297,"d":"23.68"}},{"$f":"G3*$A3/$A$23","v":0},null,{"$f":"((1/Q$48)*(R$48))-((1/Q$48)*(N$36*M3))","v":{"v":4296.157563404791,"d":"4,296.16"}},{"$f":"M4*(1-$G$27)","v":{"v":23.44076848731904,"d":"23.44"}},{"$f":"S$48+((N$42/O$42)*O3)","v":{"v":35.46157563404791,"d":"35.46"}},{"$f":"L3","v":{"v":4296.157563404791,"d":"4,296.16"}},{"$f":"L$13","v":{"v":3117.6470588235097,"d":"3,117.65"}},{"$f":"R3*($A3/$A$23)","v":0},{"$f":"M$13","v":{"v":23.676470588235297,"d":"23.68"}},{"$f":"P3*$A3/$A$23","v":0}]
[1,0.91,{"v":4178.836399804597,"d":"4,178.84"},{"v":23.464232720039078,"d":"23.46"},{"v":34.28836399804597,"d":"34.29"},{"v":4178.836399804597,"d":"4,178.84"},{"$f":"C$13","v":{"v":3117.6470588235097,"d":"3,117.65"}},{"v":1.183823529411765,"d":"1.18"},{"$f":"D$13","v":{"v":23.676470588235297,"d":"23.68"}},{"v":155.8823529411755,"d":"155.88"},null,{"v":4178.836399804597,"d":"4,178.84"},{"v":23.464232720039078,"d":"23.46"},{"v":34.28836399804597,"d":"34.29"},{"v":4178.836399804597,"d":"4,178.84"},{"$f":"L$13","v":{"v":3117.6470588235097,"d":"3,117.65"}},{"v":1.183823529411765,"d":"1.18"},{"$f":"M$13","v":{"v":23.676470588235297,"d":"23.68"}},{"v":155.8823529411755,"d":"155.88"}]
[2,0.92,{"v":4061.3977976022143,"d":"4,061.40"},{"v":23.487720440479556,"d":"23.49"},{"v":33.11397797602214,"d":"33.11"},{"v":4061.3977976022143,"d":"4,061.40"},{"v":3117.6470588235097,"d":"3,117.65"},{"v":2.36764705882353,"d":"2.37"},{"v":23.676470588235297,"d":"23.68"},{"v":311.764705882351,"d":"311.76"},null,{"v":4061.3977976022143,"d":"4,061.40"},{"v":23.487720440479556,"d":"23.49"},{"v":33.11397797602214,"d":"33.11"},{"v":4061.3977976022143,"d":"4,061.40"},{"v":3117.6470588235097,"d":"3,117.65"},{"v":2.36764705882353,"d":"2.37"},{"v":23.676470588235297,"d":"23.68"},{"v":311.764705882351,"d":"311.76"}]
[3,0.93,{"v":3943.841639241451,"d":"3,943.84"},{"v":23.51123167215171,"d":"23.51"},{"v":31.93841639241451,"d":"31.94"},{"v":3943.841639241451,"d":"3,943.84"},{"v":3117.6470588235097,"d":"3,117.65"},{"v":3.5514705882352944,"d":"3.55"},{"v":23.676470588235297,"d":"23.68"},{"v":467.64705882352644,"d":"467.65"},null,{"v":3943.841639241451,"d":"3,943.84"},{"v":23.51123167215171,"d":"23.51"},{"v":31.93841639241451,"d":"31.94"},{"v":3943.841639241451,"d":"3,943.84"},{"v":3117.6470588235097,"d":"3,117.65"},{"v":3.5514705882352944,"d":"3.55"},{"v":23.676470588235297,"d":"23.68"},{"v":467.64705882352644,"d":"467.65"}]
[4,0.94,{"v":3826.1678070484923,"d":"3,826.17"},{"v":23.5347664385903,"d":"23.53"},{"v":30.761678070484926,"d":"30.76"},{"v":3826.1678070484923,"d":"3,826.17"},{"v":3117.6470588235097,"d":"3,117.65"},{"v":4.73529411764706,"d":"4.74"},{"v":23.676470588235297,"d":"23.68"},{"v":623.529411764702,"d":"623.53"},null,{"v":3826.1678070484923,"d":"3,826.17"},{"v":23.5347664385903,"d":"23.53"},{"v":30.761678070484926,"d":"30.76"},{"v":3826.1678070484923,"d":"3,826.17"},{"v":3117.6470588235097,"d":"3,117.65"},{"v":4.73529411764706,"d":"4.74"},{"v":23.676470588235297,"d":"23.68"},{"v":623.529411764702,"d":"623.53"}]
[5,0.95,{"v":3708.3761832317396,"d":"3,708.38"},{"v":23.558324763353653,"d":"23.56"},{"v":29.5837618323174,"d":"29.58"},{"v":3708.3761832317396,"d":"3,708.38"},{"v":3117.6470588235097,"d":"3,117.65"},{"v":5.919117647058824,"d":"5.92"},{"v":23.676470588235297,"d":"23.68"},{"v":779.4117647058774,"d":"779.41"},null,{"v":3708.3761832317396,"d":"3,708.38"},{"v":23.558324763353653,"d":"23.56"},{"v":29.5837618323174,"d":"29.58"},{"v":3708.3761832317396,"d":"3,708.38"},{"v":3117.6470588235097,"d":"3,117.65"},{"v":5.919117647058824,"d":"5.92"},{"v":23.676470588235297,"d":"23.68"},{"v":779.4117647058774,"d":"779.41"}]
[6,0.96,{"v":3590.4666498816077,"d":"3,590.47"},{"v":23.581906670023677,"d":"23.58"},{"v":28.404666498816077,"d":"28.40"},{"v":3590.4666498816077,"d":"3,590.47"},{"v":3117.6470588235097,"d":"3,117.65"},{"v":7.102941176470589,"d":"7.10"},{"v":23.676470588235297,"d":"23.68"},{"v":935.2941176470529,"d":"935.29"},null,{"v":3590.4666498816077,"d":"3,590.47"},{"v":23.581906670023677,"d":"23.58"},{"v":28.404666498816077,"d":"28.40"},{"v":3590.4666498816077,"d":"3,590.47"},{"v":3117.6470588235097,"d":"3,117.65"},{"v":7.102941176470589,"d":"7.10"},{"v":23.676470588235297,"d":"23.68"},{"v":935.2941176470529,"d":"935.29"}]
[7,0.97,{"v":3472.4390889705683,"d":"3,472.44"},{"v":23.605512182205885,"d":"23.61"},{"v":27.22439088970568,"d":"27.22"},{"v":3472.4390889705683,"d":"3,472.44"},{"v":3117.6470588235097,"d":"3,117.65"},{"v":8.286764705882353,"d":"8.29"},{"v":23.676470588235297,"d":"23.68"},{"v":1091.1764705882283,"d":"1,091.18"},null,{"v":3472.4390889705683,"d":"3,472.44"},{"v":23.605512182205885,"d":"23.61"},{"v":27.22439088970568,"d":"27.22"},{"v":3472.4390889705683,"d":"3,472.44"},{"v":3117.6470588235097,"d":"3,117.65"},{"v":8.286764705882353,"d":"8.29"},{"v":23.676470588235297,"d":"23.68"},{"v":1091.1764705882283,"d":"1,091.18"}]
[8,0.98,{"v":3354.293382352931,"d":"3,354.29"},{"v":23.629141323529414,"d":"23.63"},{"v":26.04293382352931,"d":"26.04"},{"v":3354.293382352931,"d":"3,354.29"},{"v":3117.6470588235097,"d":"3,117.65"},{"v":9.47058823529412,"d":"9.47"},{"v":23.676470588235297,"d":"23.68"},{"v":1247.058823529404,"d":"1,247.06"},null,{"v":3354.293382352931,"d":"3,354.29"},{"v":23.629141323529414,"d":"23.63"},{"v":26.04293382352931,"d":"26.04"},{"v":3354.293382352931,"d":"3,354.29"},{"v":3117.6470588235097,"d":"3,117.65"},{"v":9.47058823529412,"d":"9.47"},{"v":23.676470588235297,"d":"23.68"},{"v":1247.058823529404,"d":"1,247.06"}]
[9,0.99,{"v":3236.0294117646845,"d":"3,236.03"},{"$f":"D13*(1-$G$27)","v":{"v":23.652794117647062,"d":"23.65"}},{"v":24.860294117646845,"d":"24.86"},{"v":3236.0294117646845,"d":"3,236.03"},{"v":3117.6470588235097,"d":"3,117.65"},{"v":10.654411764705884,"d":"10.65"},{"v":23.676470588235297,"d":"23.68"},{"v":1402.9411764705794,"d":"1,402.94"},null,{"v":3236.0294117646845,"d":"3,236.03"},{"$f":"M13*(1-$G$27)","v":{"v":23.652794117647062,"d":"23.65"}},{"v":24.860294117646845,"d":"24.86"},{"v":3236.0294117646845,"d":"3,236.03"},{"v":3117.6470588235097,"d":"3,117.65"},{"v":10.654411764705884,"d":"10.65"},{"v":23.676470588235297,"d":"23.68"},{"v":1402.9411764705794,"d":"1,402.94"}]
[10,{"v":1,"d":"1.00"},{"$f":"((1/F$48)*(G$48))-((1/F$48)*(C$36*D13))","v":{"v":3117.6470588235097,"d":"3,117.65"}},{"$f":"B$48","v":{"v":23.676470588235297,"d":"23.68"}},{"v":23.676470588235098,"d":"23.68"},{"$f":"C13","v":{"v":3117.6470588235097,"d":"3,117.65"}},{"v":3117.6470588235097,"d":"3,117.65"},{"v":11.838235294117649,"d":"11.84"},{"v":23.676470588235297,"d":"23.68"},{"v":1558.8235294117549,"d":"1,558.82"},null,{"v":3117.6470588235097,"d":"3,117.65"},{"$f":"M$48","v":{"v":23.676470588235297,"d":"23.68"}},{"v":23.676470588235098,"d":"23.68"},{"$f":"L13","v":{"v":3117.6470588235097,"d":"3,117.65"}},{"v":3117.6470588235097,"d":"3,117.65"},{"v":11.838235294117649,"d":"11.84"},{"v":23.676470588235297,"d":"23.68"},{"v":1558.8235294117549,"d":"1,558.82"}]
[11,1.01,{"v":2999.2647058823495,"d":"2,999.26"},{"$f":"D13*(1+$G$27)","v":{"v":23.70014705882353,"d":"23.70"}},{"v":22.492647058823497,"d":"22.49"},{"$f":"C14","v":{"v":2999.2647058823495,"d":"2,999.26"}},{"v":3117.6470588235097,"d":"3,117.65"},{"v":13.022058823529415,"d":"13.02"},{"v":23.676470588235297,"d":"23.68"},{"v":1714.7058823529303,"d":"1,714.71"},null,{"v":2999.2647058823495,"d":"2,999.26"},{"$f":"M13*(1+$G$27)","v":{"v":23.70014705882353,"d":"23.70"}},{"v":22.492647058823497,"d":"22.49"},{"$f":"L14","v":{"v":2999.2647058823495,"d":"2,999.26"}},{"v":3117.6470588235097,"d":"3,117.65"},{"v":13.022058823529415,"d":"13.02"},{"v":23.676470588235297,"d":"23.68"},{"v":1714.7058823529303,"d":"1,714.71"}]
[12,1.02,{"v":2880.7639705882466,"d":"2,880.76"},{"v":23.72384720588235,"d":"23.72"},{"v":21.307639705882465,"d":"21.31"},{"v":2880.7639705882466,"d":"2,880.76"},{"v":3117.6470588235097,"d":"3,117.65"},{"v":14.205882352941178,"d":"14.21"},{"v":23.676470588235297,"d":"23.68"},{"v":1870.5882352941057,"d":"1,870.59"},null,{"v":2880.7639705882466,"d":"2,880.76"},{"v":23.72384720588235,"d":"23.72"},{"v":21.307639705882465,"d":"21.31"},{"v":2880.7639705882466,"d":"2,880.76"},{"v":3117.6470588235097,"d":"3,117.65"},{"v":14.205882352941178,"d":"14.21"},{"v":23.676470588235297,"d":"23.68"},{"v":1870.5882352941057,"d":"1,870.59"}]
[13,1.03,{"v":2762.144734558853,"d":"2,762.14"},{"v":23.74757105308823,"d":"23.75"},{"v":20.121447345588532,"d":"20.12"},{"v":2762.144734558853,"d":"2,762.14"},{"v":3117.6470588235097,"d":"3,117.65"},{"v":15.389705882352944,"d":"15.39"},{"v":23.676470588235297,"d":"23.68"},{"v":2026.4705882352814,"d":"2,026.47"},null,{"v":2762.144734558853,"d":"2,762.14"},{"v":23.74757105308823,"d":"23.75"},{"v":20.121447345588532,"d":"20.12"},{"v":2762.144734558853,"d":"2,762.14"},{"v":3117.6470588235097,"d":"3,117.65"},{"v":15.389705882352944,"d":"15.39"},{"v":23.676470588235297,"d":"23.68"},{"v":2026.4705882352814,"d":"2,026.47"}]
[14,1.04,{"v":2643.406879293412,"d":"2,643.41"},{"v":23.771318624141315,"d":"23.77"},{"v":18.934068792934124,"d":"18.93"},{"v":2643.406879293412,"d":"2,643.41"},{"v":3117.6470588235097,"d":"3,117.65"},{"v":16.573529411764707,"d":"16.57"},{"v":23.676470588235297,"d":"23.68"},{"v":2182.3529411764566,"d":"2,182.35"},null,{"v":2643.406879293412,"d":"2,643.41"},{"v":23.771318624141315,"d":"23.77"},{"v":18.934068792934124,"d":"18.93"},{"v":2643.406879293412,"d":"2,643.41"},{"v":3117.6470588235097,"d":"3,117.65"},{"v":16.573529411764707,"d":"16.57"},{"v":23.676470588235297,"d":"23.68"},{"v":2182.3529411764566,"d":"2,182.35"}]
[15,1.05,{"v":2524.5502861727146,"d":"2,524.55"},{"v":23.795089942765454,"d":"23.80"},{"v":17.745502861727147,"d":"17.75"},{"v":2524.5502861727146,"d":"2,524.55"},{"v":3117.6470588235097,"d":"3,117.65"},{"v":17.75735294117647,"d":"17.76"},{"v":23.676470588235297,"d":"23.68"},{"v":2338.2352941176323,"d":"2,338.24"},null,{"v":2524.5502861727146,"d":"2,524.55"},{"v":23.795089942765454,"d":"23.80"},{"v":17.745502861727147,"d":"17.75"},{"v":2524.5502861727146,"d":"2,524.55"},{"v":3117.6470588235097,"d":"3,117.65"},{"v":17.75735294117647,"d":"17.76"},{"v":23.676470588235297,"d":"23.68"},{"v":2338.2352941176323,"d":"2,338.24"}]
[16,1.06,{"v":2405.574836458909,"d":"2,405.57"},{"v":23.818885032708216,"d":"23.82"},{"v":16.55574836458909,"d":"16.56"},{"v":2405.574836458909,"d":"2,405.57"},{"v":3117.6470588235097,"d":"3,117.65"},{"v":18.94117647058824,"d":"18.94"},{"v":23.676470588235297,"d":"23.68"},{"v":2494.117647058808,"d":"2,494.12"},null,{"v":2405.574836458909,"d":"2,405.57"},{"v":23.818885032708216,"d":"23.82"},{"v":16.55574836458909,"d":"16.56"},{"v":2405.574836458909,"d":"2,405.57"},{"v":3117.6470588235097,"d":"3,117.65"},{"v":18.94117647058824,"d":"18.94"},{"v":23.676470588235297,"d":"23.68"},{"v":2494.117647058808,"d":"2,494.12"}]
[17,1.07,{"v":2286.4804112953716,"d":"2,286.48"},{"v":23.842703917740923,"d":"23.84"},{"v":15.364804112953717,"d":"15.36"},{"v":2286.4804112953716,"d":"2,286.48"},{"v":3117.6470588235097,"d":"3,117.65"},{"v":20.125000000000004,"d":"20.13"},{"v":23.676470588235297,"d":"23.68"},{"v":2649.999999999983,"d":"2,650.00"},null,{"v":2286.4804112953716,"d":"2,286.48"},{"v":23.842703917740923,"d":"23.84"},{"v":15.364804112953717,"d":"15.36"},{"v":2286.4804112953716,"d":"2,286.48"},{"v":3117.6470588235097,"d":"3,117.65"},{"v":20.125000000000004,"d":"20.13"},{"v":23.676470588235297,"d":"23.68"},{"v":2649.999999999983,"d":"2,650.00"}]
[18,1.08,{"v":2167.2668917066912,"d":"2,167.27"},{"v":23.86654662165866,"d":"23.87"},{"v":14.172668917066911,"d":"14.17"},{"v":2167.2668917066912,"d":"2,167.27"},{"v":3117.6470588235097,"d":"3,117.65"},{"v":21.308823529411768,"d":"21.31"},{"v":23.676470588235297,"d":"23.68"},{"v":2805.882352941159,"d":"2,805.88"},null,{"v":2167.2668917066912,"d":"2,167.27"},{"v":23.86654662165866,"d":"23.87"},{"v":14.172668917066911,"d":"14.17"},{"v":2167.2668917066912,"d":"2,167.27"},{"v":3117.6470588235097,"d":"3,117.65"},{"v":21.308823529411768,"d":"21.31"},{"v":23.676470588235297,"d":"23.68"},{"v":2805.882352941159,"d":"2,805.88"}]
[19,1.09,{"v":2047.9341585984075,"d":"2,047.93"},{"v":23.890413168280315,"d":"23.89"},{"v":12.979341585984077,"d":"12.98"},{"v":2047.9341585984075,"d":"2,047.93"},{"v":3117.6470588235097,"d":"3,117.65"},{"v":22.492647058823533,"d":"22.49"},{"v":23.676470588235297,"d":"23.68"},{"v":2961.764705882334,"d":"2,961.76"},null,{"v":2047.9341585984075,"d":"2,047.93"},{"v":23.890413168280315,"d":"23.89"},{"v":12.979341585984077,"d":"12.98"},{"v":2047.9341585984075,"d":"2,047.93"},{"v":3117.6470588235097,"d":"3,117.65"},{"v":22.492647058823533,"d":"22.49"},{"v":23.676470588235297,"d":"23.68"},{"v":2961.764705882334,"d":"2,961.76"}]
[20,{"v":1.1,"d":"1.10"},{"v":1928.48209275704,"d":"1,928.48"},{"v":23.914303581448593,"d":"23.91"},{"v":11.7848209275704,"d":"11.78"},{"v":1928.48209275704,"d":"1,928.48"},{"v":3117.6470588235097,"d":"3,117.65"},{"v":23.676470588235297,"d":"23.68"},{"v":23.676470588235297,"d":"23.68"},{"v":3117.6470588235097,"d":"3,117.65"},null,{"v":1928.48209275704,"d":"1,928.48"},{"v":23.914303581448593,"d":"23.91"},{"v":11.7848209275704,"d":"11.78"},{"v":1928.48209275704,"d":"1,928.48"},{"v":3117.6470588235097,"d":"3,117.65"},{"v":23.676470588235297,"d":"23.68"},{"v":23.676470588235297,"d":"23.68"},{"v":3117.6470588235097,"d":"3,117.65"}]
[]
[]
["Y","C","I","G",null,null,0.5,{"$nulls":4},"Y","C","I","G"]
[{"$f":"SUM(B27:D27)","v":{"v":3117.6470588235265,"d":"3117.6"}},{"$f":"A30","v":{"v":2294.117647058824,"d":"2294.1"}},{"$f":"A36","v":{"v":323.5294117647027,"d":"323.5"}},{"$f":"A39","v":{"v":500,"d":"500.0"}},null,null,1E-3,{"$nulls":4},{"$f":"SUM(M27:O27)","v":{"v":3117.6470588235265,"d":"3117.6"}},{"$f":"L30","v":{"v":2294.117647058824,"d":"2294.1"}},{"$f":"L36","v":{"v":323.5294117647027,"d":"323.5"}},{"$f":"L39","v":{"v":500,"d":"500.0"}}]
["FUNCIÓN CONSUMO",{"$nulls":10},"FUNCIÓN CONSUMO"]
["C","b0","b1","T","T",{"$nulls":6},"C","b0","b1","T","Tr"]
[{"$f":"B30+C30*(A48-D30)","v":{"v":2294.117647058824,"d":"2294.1"}},{"$f":"IS_LM_monetarista!C10","v":{"v":200,"d":"200.0"}},{"$f":"IS_LM_monetarista!D10","v":{"v":0.8,"d":"0.80"}},{"$f":"IS_LM_monetarista!E10","v":{"v":500,"d":"500.00"}},0,{"$nulls":6},{"$f":"M30+N30*(L48-O30)","v":{"v":2294.117647058824,"d":"2294.1"}},{"$f":"E53","v":{"v":200,"d":"200.0"}},{"$f":"C30","v":{"v":0.8,"d":"0.80"}},{"$f":"B53","v":{"v":500,"d":"500.00"}},{"$f":"C53","v":0}]
["FUNCIÓN AHORRO",{"$nulls":10},"FUNCIÓN AHORRO"]
["S","-b0","1-b1","T",{"$nulls":7},"S","-b0","1-b1","T"]
[{"$f":"B33+C33*(A48-D33)","v":{"v":323.52941176470586,"d":"323.5"}},{"$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":323.52941176470586,"d":"323.5"}},{"$f":"M30*-1","v":{"v":-200,"d":"-200.0"}},{"$f":"1-N30","v":{"v":0.19999999999999996,"d":"0.20"}},{"$f":"O30","v":{"v":500,"d":"500.0"}}]
["FUNCIÓN INVERSIÓN",{"$nulls":10},"FUNCIÓN INVERSIÓN"]
["I","i0","i1",{"$nulls":8},"I","i0","i1"]
[{"$f":"B36-C36*B48","v":{"v":323.5294117647027,"d":"323.5"}},{"$f":"IS_LM_monetarista!C18","v":{"v":24000,"d":"24000.0"}},{"$f":"IS_LM_monetarista!D18*-1","v":{"v":1000,"d":"1000.0"}},{"$nulls":8},{"$f":"M36-N36*M48","v":{"v":323.5294117647027,"d":"323.5"}},{"$f":"F53","v":{"v":24000,"d":"24000.0"}},{"$f":"C36","v":{"v":1000,"d":"1000.0"}}]
["FUNCIÓN GASTO DE GOBIERNO",null,null,"Déficit Público",{"$nulls":7},"FUNCIÓN GASTO DE GOBIERNO",null,null,"Déficit Público"]
["G","g0",null,"T-G",{"$nulls":7},"G","g0",null,"T-G"]
[{"$f":"B39","v":{"v":500,"d":"500.0"}},{"$f":"IS_LM_monetarista!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,{"$f":"O30-M39","v":0}]
["FUNCIÓN DEMANDA DE DINERO",{"$nulls":10},"FUNCIÓN DEMANDA (OFERTA) DE DINERO"]
["Md","c0","c1","c2",{"$nulls":7},"Md","c0","c1","c2"]
[{"$f":"B42+C42*A48-D42*B48","v":{"v":1200,"d":"1200.0"}},{"$f":"IS_LM_monetarista!C26","v":{"v":600,"d":"600.0"}},{"$f":"IS_LM_monetarista!D26","v":{"v":0.8,"d":"0.80"}},{"$f":"IS_LM_monetarista!E26*-1","v":{"v":80,"d":"80.0"}},{"$nulls":7},{"$f":"M42+N42*L48-O42*M48","v":{"v":1200,"d":"1200.0"}},{"$f":"B42","v":{"v":600,"d":"600.0"}},{"$f":"C42","v":{"v":0.8,"d":"0.80"}},{"$f":"D42","v":{"v":80,"d":"80.0"}}]
["OFERTA DE DINERO",{"$nulls":10},"OFERTA DE DINERO"]
["Md","Ms",{"$nulls":9},"Md","Ms"]
[{"$f":"B45","v":{"v":1200,"d":"1200.0"}},{"$f":"IS_LM_monetarista!C30","v":{"v":1200,"d":"1200.0"}},{"$nulls":9},{"$f":"M45","v":{"v":1200,"d":"1200.0"}},{"$f":"A53","v":{"v":1200,"d":"1200.00"}}]
[]
["Y","rn","multiplica","Pend. IS","Pend. LM","1-b1","Absorción","Ddin auto",{"$nulls":3},"Y","rn","multiplica","Pend. IS","Pend. LM","W","Absorción","Ddin auto"]
[{"$f":"C48*(G48-(C36*H48))","v":{"v":3117.6470588235297,"d":"3117.6"}},{"$f":"C48*((F48*H48)+(C42/D42*G48))","v":{"v":23.676470588235297,"d":"23.7"}},{"$f":"1/((1-(C30))+(C36*C42/D42))","v":{"v":0.09803921568627452,"d":"0.10"}},{"$f":"F48/C36*-1","v":{"v":-1.9999999999999996E-4,"d":"-0.000200000"}},{"$f":"C42/D42","v":{"v":0.01,"d":"0.0100000000"}},{"$f":"1-(C30)","v":{"v":0.19999999999999996,"d":"0.20"}},{"$f":"B30+(C30*D30*-1)+B36+B39","v":{"v":24300,"d":"24300.000"}},{"$f":"(B42-B45)/D42","v":{"v":-7.5,"d":"-7.500"}},{"$nulls":3},{"$f":"N48*(R48-(N36*S48))","v":{"v":3117.6470588235297,"d":"3117.6"}},{"$f":"N48*((Q48*S48)+(N42/O42*R48))","v":{"v":23.676470588235297,"d":"23.7"}},{"$f":"1/((1-(N30))+(N36*N42/O42))","v":{"v":0.09803921568627452,"d":"0.10"}},{"$f":"Q48/N36*-1","v":{"v":-1.9999999999999996E-4,"d":"-0.000200000"}},{"$f":"N42/O42","v":{"v":0.01,"d":"0.0100000000"}},{"$f":"1-(N30)","v":{"v":0.19999999999999996,"d":"0.20"}},{"$f":"M30+(N30*O30*-1)+M36+M39","v":{"v":24300,"d":"24300.000"}},{"$f":"(M42-M45)/O42","v":{"v":-7.5,"d":"-7.500"}}]
[{"$nulls":11},"DIFERENCIA ABSOLUTA Y PORCENTUAL"]
["POLÍTICA ECONÓMICA",{"$nulls":10},"Y","rn","multiplica","Pend. IS","Pend. LM","Déficit Pub."]
["MONETARIA","FISCAL",null,null,"EXOGENO",{"$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":1558323.5294117648,"d":"1,558,324"}}]
["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":499.83962264150944,"d":"49984.0%"}}]
[{"$f":"B45*(1+A54)","v":{"v":1200,"d":"1200.00"}},{"$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"}},{"$f":"B36*(1+F54)","v":{"v":24000,"d":"24000.00"}}]
[{"$f":"IS_LM_monetarista!B40","v":{"v":0,"d":"0%"}},{"$f":"IS_LM_monetarista!C40","v":{"v":0,"d":"0.00"}},null,{"$f":"IS_LM_monetarista!D40","v":{"v":0,"d":"0%"}},{"$f":"IS_LM_monetarista!E40","v":{"v":0,"d":"0%"}},{"$f":"IS_LM_monetarista!F40","v":{"v":0,"d":"0%"}}]
[{"$nulls":13},{"$f":"O58-N58","v":0}]
[]
[{"$nulls":11},"VARIABLES","VARIABLES","ORIGINAL","CHOQUE","VAR ABS","VAR REL"]
[{"$nulls":11},"Y","Y",{"$f":"A48","v":{"v":3117.6470588235297,"d":"3,117.6"}},{"$f":"L48","v":{"v":3117.6470588235297,"d":"3,117.6"}},{"$f":"O58-N58","v":0},{"$f":"O58/N58-1","v":0}]
[{"$nulls":11},"r","r",{"$f":"B48","v":{"v":23.676470588235297,"d":"23.7"}},{"$f":"M48","v":{"v":23.676470588235297,"d":"23.7"}},{"$f":"O59-N59","v":0},{"$f":"O59/N59-1","v":0}]
[{"$nulls":11},"C","C",{"$f":"A30","v":{"v":2294.117647058824,"d":"2,294.1"}},{"$f":"L30","v":{"v":2294.117647058824,"d":"2,294.1"}},0,0]
[{"$nulls":11},"S","S",{"$f":"A33","v":{"v":323.52941176470586,"d":"323.5"}},{"$f":"L33","v":{"v":323.52941176470586,"d":"323.5"}},0,0]
[{"$nulls":11},"I","I",{"$f":"A36","v":{"v":323.5294117647027,"d":"323.5"}},{"$f":"L36","v":{"v":323.5294117647027,"d":"323.5"}},0,0]
[{"$nulls":11},"G","G",{"$f":"A39","v":{"v":500,"d":"500.0"}},{"$f":"L39","v":{"v":500,"d":"500.0"}},0,0]
[{"$nulls":11},"T","T",{"$f":"D30","v":{"v":500,"d":"500.0"}},{"$f":"O30","v":{"v":500,"d":"500.0"}},0,0]
[{"$nulls":11},"DP","DP",{"$f":"N64-N63","v":0},{"$f":"O64-O63","v":0},0,{"$f":"O65/O58","v":0}]
[{"$nulls":11},"Ms","Ms",{"$f":"B45","v":{"v":1200,"d":"1,200.0"}},{"$f":"M45","v":{"v":1200,"d":"1,200.0"}},0,0]
[{"$nulls":11},"Ms","Md",{"$f":"A42","v":{"v":1200,"d":"1,200.0"}},{"$f":"L42","v":{"v":1200,"d":"1,200.0"}},0,0]
[{"$nulls":12},"Multiplicador",{"$f":"C48","v":{"v":0.09803921568627452,"d":"0.1"}},{"$f":"N48","v":{"v":0.09803921568627452,"d":"0.1"}},0,0]
[{"$nulls":12},"Pendiente IS",{"$f":"D48","v":{"v":-1.9999999999999996E-4,"d":"-0.00020"}},{"$f":"O48","v":{"v":-1.9999999999999996E-4,"d":"-0.00020"}},0,0]
[{"$nulls":15},0,{"$error":"#DIV/0!"}]
[{"$nulls":12},"Pendiente LM",{"$f":"E48","v":{"v":0.01,"d":"0.01000"}},{"$f":"P48","v":{"v":0.01,"d":"0.01000"}},0,0]
[{"$nulls":13},"Esta seccion muestra los efectos de la Política Económica"]
{"$rows_empty":24}
[{"$nulls":8},"l"]
[]
[null,null,"Obser.","Pronostico","Consumo total "]
["FUNCIÓN CONSUMO MONETARIASTA",{"$nulls":15},"CURVA DE PHILLIPS DE LARGO PLAZO",null,1,1,2,3,4,5,null,2,3,4,5,{"$nulls":39},"CURVA DE PHILLIPS DE LARGO PLAZO",null,1,1,2,3,4,5,null,2,3,4,5]
["Unidades","ponderador","Yt-o","Yp","Ct","C/Y","Yt-o","Yp","Ct","C/Y","C_linex","C_liney","LMLine",{"$nulls":3},"Unidades","ponderador","U","P","P","P","P","P","LMLine",{"$nulls":43},"Unidades","ponderador","U","P","P","P","P","P","LMLine"]
[0,{"v":0.3,"d":"0.30"},{"$f":"$D$133*B102","v":28.62},{"$f":"$B$133+($C$133*(C102-$E$133))","v":{"v":35.757999999999996,"d":"35.76"}},{"$f":"$B$130*D102","v":{"v":21.454799999999995,"d":"21.45"}},{"$f":"$B$136*($B$133/C102)+$D$136","v":{"v":0.7496436058700209,"d":"0.75"}},{"$f":"$D$133*B102","v":28.62},{"$f":"$B$133","v":{"v":100,"d":"100.00"}},{"$f":"$B$130*H102","v":{"v":60,"d":"60.00"}},{"$f":"$B$130","v":{"v":0.6,"d":"0.60"}},{"$f":"$D$133","v":{"v":95.4,"d":"95.40"}},{"$f":"MAX($I$102,$A$130)*(A102/$A$122)","v":0},{"$f":"MAX($F$112,$B$130)*O102","v":{"v":0.5426037735849057,"d":"0.54"}},{"$f":"$B$130","v":{"v":0.6,"d":"0.60"}},0.9,null,0,{"v":0.3,"d":"0.30"},{"$f":"$R102*$T$130","v":{"v":0.015,"d":"0.02"}},{"$f":"$R$130+($S$130*S102)","v":{"v":0.035,"d":"0.04"}},{"$f":"$R$133+($S$133*S102)","v":{"v":0.035,"d":"0.04"}},{"$f":"$R$136+($S$136*S102)","v":{"v":0.035,"d":"0.04"}},{"$f":"$R$139+($S$139*S102)","v":{"v":0.035,"d":"0.04"}},{"$f":"$R$142+($S$142*S102)","v":{"v":0.035,"d":"0.04"}},{"$f":"$T$130*(Q102/$Q$122)","v":0},{"$f":"$Q$133","v":0},{"$f":"$Q$136","v":0},{"$f":"$Q$139","v":0},{"$f":"$Q$142","v":0},{"$nulls":39},0,{"v":0.3,"d":"0.30"},{"$f":"$R102*$T$130","v":{"v":0.015,"d":"0.02"}},{"$f":"$R$130+($S$130*BS102)","v":{"v":0.035,"d":"0.04"}},{"$f":"$R$133+($S$133*BS102)","v":{"v":0.035,"d":"0.04"}},{"$f":"$R$136+($S$136*BS102)","v":{"v":0.035,"d":"0.04"}},{"$f":"$R$139+($S$139*BS102)","v":{"v":0.035,"d":"0.04"}},{"$f":"$R$142+($S$142*BS102)","v":{"v":0.035,"d":"0.04"}},{"$f":"$T$130*(BQ102/$Q$122)","v":0},{"$f":"$Q$133","v":0},{"$f":"$Q$136","v":0},{"$f":"$Q$139","v":0},{"$f":"$Q$142","v":0}]
[1,{"$f":"B104-$G$27","v":{"v":0.991,"d":"0.99"}},{"$f":"$D$133*B103","v":{"v":94.54140000000001,"d":"94.54"}},{"$f":"$B$133+($C$133*(C103-$E$133))","v":{"v":95.08726000000001,"d":"95.09"}},{"$f":"$B$130*D103","v":{"v":57.05235600000001,"d":"57.05"}},{"$f":"$B$136*($B$133/C103)+$D$136","v":{"v":0.6034642601019236,"d":"0.60"}},{"$f":"$D$133*B103","v":{"v":94.54140000000001,"d":"94.54"}},{"$f":"$B$133","v":{"v":100,"d":"100.00"}},{"$f":"$B$130*H103","v":{"v":60,"d":"60.00"}},{"$f":"$B$130","v":{"v":0.6,"d":"0.60"}},{"$f":"$D$133","v":{"v":95.4,"d":"95.40"}},{"$f":"MAX($I$102,$A$130)*(A103/$A$122)","v":{"v":3,"d":"3.00"}},{"$f":"MAX($F$112,$B$130)*O103","v":{"v":0.5456182389937108,"d":"0.55"}},{"$f":"$B$130","v":{"v":0.6,"d":"0.60"}},{"$f":"O102+$O$123","v":0.905},null,1,{"$f":"R104-$G$27","v":{"v":0.991,"d":"0.99"}},{"$f":"$R103*$T$130","v":{"v":0.049550000000000004,"d":"0.05"}},{"$f":"$R$130+($S$130*S103)","v":{"v":0.000449999999999999,"d":"0.00"}},{"$f":"$R$133+($S$133*S103)","v":{"v":0.000449999999999999,"d":"0.00"}},{"v":0.000449999999999999,"d":"0.00"},{"v":0.000449999999999999,"d":"0.00"},{"$f":"$R$142+($S$142*S103)","v":{"v":0.000449999999999999,"d":"0.00"}},{"v":2.5000000000000005E-3,"d":"0.00"},{"$f":"$Q$133","v":0},{"$f":"$Q$136","v":0},{"$f":"$Q$139","v":0},{"$f":"$Q$142","v":0},{"$nulls":39},1,{"$f":"BR104-$G$27","v":{"v":0.991,"d":"0.99"}},{"$f":"$R103*$T$130","v":{"v":0.049550000000000004,"d":"0.05"}},{"$f":"$R$130+($S$130*BS103)","v":{"v":0.000449999999999999,"d":"0.00"}},{"$f":"$R$133+($S$133*BS103)","v":{"v":0.000449999999999999,"d":"0.00"}},{"v":0.000449999999999999,"d":"0.00"},{"v":0.000449999999999999,"d":"0.00"},{"$f":"$R$142+($S$142*BS103)","v":{"v":0.000449999999999999,"d":"0.00"}},{"v":2.5000000000000005E-3,"d":"0.00"},{"$f":"$Q$133","v":0},{"$f":"$Q$136","v":0},{"$f":"$Q$139","v":0},{"$f":"$Q$142","v":0}]
[2,{"v":0.992,"d":"0.99"},{"v":94.63680000000001,"d":"94.64"},{"v":95.17312000000001,"d":"95.17"},{"v":57.103872,"d":"57.10"},{"v":0.6034002840332725,"d":"0.60"},{"v":94.63680000000001,"d":"94.64"},{"v":100,"d":"100.00"},{"v":60,"d":"60.00"},{"v":0.6,"d":"0.60"},{"v":95.4,"d":"95.40"},{"v":6,"d":"6.00"},{"v":0.5486327044025158,"d":"0.55"},{"v":0.6,"d":"0.60"},0.91,null,2,{"v":0.992,"d":"0.99"},{"v":0.049600000000000005,"d":"0.05"},{"v":3.9999999999999758E-4,"d":"0.00"},{"v":3.9999999999999758E-4,"d":"0.00"},{"v":3.9999999999999758E-4,"d":"0.00"},{"v":3.9999999999999758E-4,"d":"0.00"},{"v":3.9999999999999758E-4,"d":"0.00"},{"v":5.000000000000001E-3,"d":"0.01"},0,0,0,0,{"$nulls":39},2,{"v":0.992,"d":"0.99"},{"v":0.049600000000000005,"d":"0.05"},{"v":3.9999999999999758E-4,"d":"0.00"},{"v":3.9999999999999758E-4,"d":"0.00"},{"v":3.9999999999999758E-4,"d":"0.00"},{"v":3.9999999999999758E-4,"d":"0.00"},{"v":3.9999999999999758E-4,"d":"0.00"},{"v":5.000000000000001E-3,"d":"0.01"},0,0,0,0]
[3,{"v":0.993,"d":"0.99"},{"v":94.7322,"d":"94.73"},{"v":95.25898000000001,"d":"95.26"},{"v":57.155388,"d":"57.16"},{"v":0.6033364368187375,"d":"0.60"},{"v":94.7322,"d":"94.73"},{"v":100,"d":"100.00"},{"v":60,"d":"60.00"},{"v":0.6,"d":"0.60"},{"v":95.4,"d":"95.40"},{"v":9,"d":"9.00"},{"v":0.5516471698113208,"d":"0.55"},{"v":0.6,"d":"0.60"},0.915,null,3,{"v":0.993,"d":"0.99"},{"v":0.04965,"d":"0.05"},{"v":3.5000000000000309E-4,"d":"0.00"},{"v":3.5000000000000309E-4,"d":"0.00"},{"v":3.5000000000000309E-4,"d":"0.00"},{"v":3.5000000000000309E-4,"d":"0.00"},{"v":3.5000000000000309E-4,"d":"0.00"},{"v":0.0075,"d":"0.01"},0,0,0,0,{"$nulls":39},3,{"v":0.993,"d":"0.99"},{"v":0.04965,"d":"0.05"},{"v":3.5000000000000309E-4,"d":"0.00"},{"v":3.5000000000000309E-4,"d":"0.00"},{"v":3.5000000000000309E-4,"d":"0.00"},{"v":3.5000000000000309E-4,"d":"0.00"},{"v":3.5000000000000309E-4,"d":"0.00"},{"v":0.0075,"d":"0.01"},0,0,0,0]
[4,{"v":0.994,"d":"0.99"},{"v":94.8276,"d":"94.83"},{"v":95.34484,"d":"95.34"},{"v":57.206904,"d":"57.21"},{"v":0.6032727180694228,"d":"0.60"},{"v":94.8276,"d":"94.83"},{"v":100,"d":"100.00"},{"v":60,"d":"60.00"},{"v":0.6,"d":"0.60"},{"v":95.4,"d":"95.40"},{"v":12,"d":"12.00"},{"v":0.5546616352201258,"d":"0.55"},{"v":0.6,"d":"0.60"},0.92,null,4,{"v":0.994,"d":"0.99"},{"v":0.0497,"d":"0.05"},{"v":3.0000000000000165E-4,"d":"0.00"},{"v":3.0000000000000165E-4,"d":"0.00"},{"v":3.0000000000000165E-4,"d":"0.00"},{"v":3.0000000000000165E-4,"d":"0.00"},{"v":3.0000000000000165E-4,"d":"0.00"},{"v":0.010000000000000002,"d":"0.01"},0,0,0,0,{"$nulls":39},4,{"v":0.994,"d":"0.99"},{"v":0.0497,"d":"0.05"},{"v":3.0000000000000165E-4,"d":"0.00"},{"v":3.0000000000000165E-4,"d":"0.00"},{"v":3.0000000000000165E-4,"d":"0.00"},{"v":3.0000000000000165E-4,"d":"0.00"},{"v":3.0000000000000165E-4,"d":"0.00"},{"v":0.010000000000000002,"d":"0.01"},0,0,0,0]
[5,{"v":0.995,"d":"1.00"},{"v":94.923,"d":"94.92"},{"v":95.4307,"d":"95.43"},{"v":57.25842,"d":"57.26"},{"v":0.6032091273979963,"d":"0.60"},{"v":94.923,"d":"94.92"},{"v":100,"d":"100.00"},{"v":60,"d":"60.00"},{"v":0.6,"d":"0.60"},{"v":95.4,"d":"95.40"},{"v":15,"d":"15.00"},{"v":0.5576761006289309,"d":"0.56"},{"v":0.6,"d":"0.60"},0.925,null,5,{"v":0.995,"d":"1.00"},{"v":0.04975,"d":"0.05"},{"v":2.5000000000000022E-4,"d":"0.00"},{"v":2.5000000000000022E-4,"d":"0.00"},{"v":2.5000000000000022E-4,"d":"0.00"},{"v":2.5000000000000022E-4,"d":"0.00"},{"v":2.5000000000000022E-4,"d":"0.00"},{"v":0.0125,"d":"0.01"},0,0,0,0,{"$nulls":39},5,{"v":0.995,"d":"1.00"},{"v":0.04975,"d":"0.05"},{"v":2.5000000000000022E-4,"d":"0.00"},{"v":2.5000000000000022E-4,"d":"0.00"},{"v":2.5000000000000022E-4,"d":"0.00"},{"v":2.5000000000000022E-4,"d":"0.00"},{"v":2.5000000000000022E-4,"d":"0.00"},{"v":0.0125,"d":"0.01"},0,0,0,0]
[6,{"v":0.996,"d":"1.00"},{"v":95.0184,"d":"95.02"},{"v":95.51656,"d":"95.52"},{"v":57.309936,"d":"57.31"},{"v":0.603145664418681,"d":"0.60"},{"v":95.0184,"d":"95.02"},{"v":100,"d":"100.00"},{"v":60,"d":"60.00"},{"v":0.6,"d":"0.60"},{"v":95.4,"d":"95.40"},{"v":18,"d":"18.00"},{"v":0.5606905660377359,"d":"0.56"},{"v":0.6,"d":"0.60"},0.93,null,6,{"v":0.996,"d":"1.00"},{"v":0.049800000000000004,"d":"0.05"},{"v":1.9999999999999879E-4,"d":"0.00"},{"v":1.9999999999999879E-4,"d":"0.00"},{"v":1.9999999999999879E-4,"d":"0.00"},{"v":1.9999999999999879E-4,"d":"0.00"},{"v":1.9999999999999879E-4,"d":"0.00"},{"v":0.015,"d":"0.02"},0,0,0,0,{"$nulls":39},6,{"v":0.996,"d":"1.00"},{"v":0.049800000000000004,"d":"0.05"},{"v":1.9999999999999879E-4,"d":"0.00"},{"v":1.9999999999999879E-4,"d":"0.00"},{"v":1.9999999999999879E-4,"d":"0.00"},{"v":1.9999999999999879E-4,"d":"0.00"},{"v":1.9999999999999879E-4,"d":"0.00"},{"v":0.015,"d":"0.02"},0,0,0,0]
[7,{"v":0.997,"d":"1.00"},{"v":95.11380000000001,"d":"95.11"},{"v":95.60242000000001,"d":"95.60"},{"v":57.36145200000001,"d":"57.36"},{"v":0.6030823287472481,"d":"0.60"},{"v":95.11380000000001,"d":"95.11"},{"v":100,"d":"100.00"},{"v":60,"d":"60.00"},{"v":0.6,"d":"0.60"},{"v":95.4,"d":"95.40"},{"v":21,"d":"21.00"},{"v":0.5637050314465409,"d":"0.56"},{"v":0.6,"d":"0.60"},0.935,null,7,{"v":0.997,"d":"1.00"},{"v":0.049850000000000005,"d":"0.05"},{"v":1.4999999999999736E-4,"d":"0.00"},{"v":1.4999999999999736E-4,"d":"0.00"},{"v":1.4999999999999736E-4,"d":"0.00"},{"v":1.4999999999999736E-4,"d":"0.00"},{"v":1.4999999999999736E-4,"d":"0.00"},{"v":0.017499999999999998,"d":"0.02"},0,0,0,0,{"$nulls":39},7,{"v":0.997,"d":"1.00"},{"v":0.049850000000000005,"d":"0.05"},{"v":1.4999999999999736E-4,"d":"0.00"},{"v":1.4999999999999736E-4,"d":"0.00"},{"v":1.4999999999999736E-4,"d":"0.00"},{"v":1.4999999999999736E-4,"d":"0.00"},{"v":1.4999999999999736E-4,"d":"0.00"},{"v":0.017499999999999998,"d":"0.02"},0,0,0,0]
[8,{"v":0.998,"d":"1.00"},{"v":95.20920000000001,"d":"95.21"},{"v":95.68828,"d":"95.69"},{"v":57.412968,"d":"57.41"},{"v":0.6030191200010083,"d":"0.60"},{"v":95.20920000000001,"d":"95.21"},{"v":100,"d":"100.00"},{"v":60,"d":"60.00"},{"v":0.6,"d":"0.60"},{"v":95.4,"d":"95.40"},{"v":24,"d":"24.00"},{"v":0.566719496855346,"d":"0.57"},{"v":0.6,"d":"0.60"},0.9400000000000001,null,8,{"v":0.998,"d":"1.00"},{"v":0.0499,"d":"0.05"},{"v":1.0000000000000286E-4,"d":"0.00"},{"v":1.0000000000000286E-4,"d":"0.00"},{"v":1.0000000000000286E-4,"d":"0.00"},{"v":1.0000000000000286E-4,"d":"0.00"},{"v":1.0000000000000286E-4,"d":"0.00"},{"v":0.020000000000000004,"d":"0.02"},0,0,0,0,{"$nulls":39},8,{"v":0.998,"d":"1.00"},{"v":0.0499,"d":"0.05"},{"v":1.0000000000000286E-4,"d":"0.00"},{"v":1.0000000000000286E-4,"d":"0.00"},{"v":1.0000000000000286E-4,"d":"0.00"},{"v":1.0000000000000286E-4,"d":"0.00"},{"v":1.0000000000000286E-4,"d":"0.00"},{"v":0.020000000000000004,"d":"0.02"},0,0,0,0]
[9,{"$f":"B112-$G$27","v":{"v":0.999,"d":"1.00"}},{"v":95.30460000000001,"d":"95.30"},{"v":95.77414,"d":"95.77"},{"v":57.464484,"d":"57.46"},{"v":0.6029560377988051,"d":"0.60"},{"v":95.30460000000001,"d":"95.30"},{"v":100,"d":"100.00"},{"v":60,"d":"60.00"},{"v":0.6,"d":"0.60"},{"v":95.4,"d":"95.40"},{"v":27,"d":"27.00"},{"v":0.569733962264151,"d":"0.57"},{"v":0.6,"d":"0.60"},0.9450000000000001,null,9,{"$f":"R112-$G$27","v":{"v":0.999,"d":"1.00"}},{"v":0.04995,"d":"0.05"},{"v":5.0000000000001432E-5,"d":"0.00"},{"v":5.0000000000001432E-5,"d":"0.00"},{"v":5.0000000000001432E-5,"d":"0.00"},{"v":5.0000000000001432E-5,"d":"0.00"},{"v":5.0000000000001432E-5,"d":"0.00"},{"v":0.022500000000000003,"d":"0.02"},0,0,0,0,{"$nulls":39},9,{"$f":"BR112-$G$27","v":{"v":0.999,"d":"1.00"}},{"v":0.04995,"d":"0.05"},{"v":5.0000000000001432E-5,"d":"0.00"},{"v":5.0000000000001432E-5,"d":"0.00"},{"v":5.0000000000001432E-5,"d":"0.00"},{"v":5.0000000000001432E-5,"d":"0.00"},{"v":5.0000000000001432E-5,"d":"0.00"},{"v":0.022500000000000003,"d":"0.02"},0,0,0,0]
[10,{"v":1,"d":"1.00"},{"v":95.4,"d":"95.40"},95.86,{"v":57.516,"d":"57.52"},{"$f":"$B$136*($B$133/C112)+$D$136","v":{"v":0.6028930817610063,"d":"0.60"}},{"v":95.4,"d":"95.40"},{"v":100,"d":"100.00"},{"v":60,"d":"60.00"},{"v":0.6,"d":"0.60"},{"v":95.4,"d":"95.40"},{"v":30,"d":"30.00"},{"v":0.5727484276729561,"d":"0.57"},{"v":0.6,"d":"0.60"},0.9500000000000001,null,10,{"v":1,"d":"1.00"},0.05,0,0,0,0,0,{"v":0.025,"d":"0.03"},0,0,0,0,{"$nulls":39},10,{"v":1,"d":"1.00"},0.05,0,0,0,0,0,{"v":0.025,"d":"0.03"},0,0,0,0]
[11,{"$f":"B112+$G$27","v":{"v":1.001,"d":"1.00"}},{"v":95.49539999999999,"d":"95.50"},{"v":95.94586,"d":"95.95"},{"v":57.567516,"d":"57.57"},{"v":0.6028302515094968,"d":"0.60"},{"v":95.49539999999999,"d":"95.50"},{"v":100,"d":"100.00"},{"v":60,"d":"60.00"},{"v":0.6,"d":"0.60"},{"v":95.4,"d":"95.40"},{"v":33,"d":"33.00"},{"v":0.5757628930817611,"d":"0.58"},{"v":0.6,"d":"0.60"},0.9550000000000001,null,11,{"$f":"R112+$G$27","v":{"v":1.001,"d":"1.00"}},{"v":0.05005,"d":"0.05"},{"v":-4.9999999999994493E-5,"d":"(0.00)"},{"v":-4.9999999999994493E-5,"d":"(0.00)"},{"v":-4.9999999999994493E-5,"d":"(0.00)"},{"v":-4.9999999999994493E-5,"d":"(0.00)"},{"v":-4.9999999999994493E-5,"d":"(0.00)"},{"v":0.027500000000000004,"d":"0.03"},0,0,0,0,{"$nulls":39},11,{"$f":"BR112+$G$27","v":{"v":1.001,"d":"1.00"}},{"v":0.05005,"d":"0.05"},{"v":-4.9999999999994493E-5,"d":"(0.00)"},{"v":-4.9999999999994493E-5,"d":"(0.00)"},{"v":-4.9999999999994493E-5,"d":"(0.00)"},{"v":-4.9999999999994493E-5,"d":"(0.00)"},{"v":-4.9999999999994493E-5,"d":"(0.00)"},{"v":0.027500000000000004,"d":"0.03"},0,0,0,0]
[12,{"v":1.0019999999999998,"d":"1.00"},{"v":95.59079999999999,"d":"95.59"},{"v":96.03171999999999,"d":"96.03"},{"v":57.61903199999999,"d":"57.62"},{"v":0.602767546667671,"d":"0.60"},{"v":95.59079999999999,"d":"95.59"},{"v":100,"d":"100.00"},{"v":60,"d":"60.00"},{"v":0.6,"d":"0.60"},{"v":95.4,"d":"95.40"},{"v":36,"d":"36.00"},{"v":0.5787773584905661,"d":"0.58"},{"v":0.6,"d":"0.60"},0.9600000000000001,null,12,{"v":1.0019999999999998,"d":"1.00"},{"v":0.05009999999999999,"d":"0.05"},{"v":-9.9999999999988987E-5,"d":"(0.00)"},{"v":-9.9999999999988987E-5,"d":"(0.00)"},{"v":-9.9999999999988987E-5,"d":"(0.00)"},{"v":-9.9999999999988987E-5,"d":"(0.00)"},{"v":-9.9999999999988987E-5,"d":"(0.00)"},0.03,0,0,0,0,{"$nulls":39},12,{"v":1.0019999999999998,"d":"1.00"},{"v":0.05009999999999999,"d":"0.05"},{"v":-9.9999999999988987E-5,"d":"(0.00)"},{"v":-9.9999999999988987E-5,"d":"(0.00)"},{"v":-9.9999999999988987E-5,"d":"(0.00)"},{"v":-9.9999999999988987E-5,"d":"(0.00)"},{"v":-9.9999999999988987E-5,"d":"(0.00)"},0.03,0,0,0,0]
[13,{"v":1.0029999999999997,"d":"1.00"},{"v":95.68619999999997,"d":"95.69"},{"v":96.11757999999998,"d":"96.12"},{"v":57.67054799999998,"d":"57.67"},{"v":0.6027049668604251,"d":"0.60"},{"v":95.68619999999997,"d":"95.69"},{"v":100,"d":"100.00"},{"v":60,"d":"60.00"},{"v":0.6,"d":"0.60"},{"v":95.4,"d":"95.40"},{"v":39,"d":"39.00"},{"v":0.5817918238993711,"d":"0.58"},{"v":0.6,"d":"0.60"},0.9650000000000001,null,13,{"v":1.0029999999999997,"d":"1.00"},{"v":0.050149999999999986,"d":"0.05"},{"v":-1.4999999999998348E-4,"d":"(0.00)"},{"v":-1.4999999999998348E-4,"d":"(0.00)"},{"v":-1.4999999999998348E-4,"d":"(0.00)"},{"v":-1.4999999999998348E-4,"d":"(0.00)"},{"v":-1.4999999999998348E-4,"d":"(0.00)"},{"v":0.0325,"d":"0.03"},0,0,0,0,{"$nulls":39},13,{"v":1.0029999999999997,"d":"1.00"},{"v":0.050149999999999986,"d":"0.05"},{"v":-1.4999999999998348E-4,"d":"(0.00)"},{"v":-1.4999999999998348E-4,"d":"(0.00)"},{"v":-1.4999999999998348E-4,"d":"(0.00)"},{"v":-1.4999999999998348E-4,"d":"(0.00)"},{"v":-1.4999999999998348E-4,"d":"(0.00)"},{"v":0.0325,"d":"0.03"},0,0,0,0]
[14,{"v":1.0039999999999996,"d":"1.00"},{"v":95.78159999999997,"d":"95.78"},{"v":96.20343999999997,"d":"96.20"},{"v":57.72206399999998,"d":"57.72"},{"v":0.6026425117141497,"d":"0.60"},{"v":95.78159999999997,"d":"95.78"},{"v":100,"d":"100.00"},{"v":60,"d":"60.00"},{"v":0.6,"d":"0.60"},{"v":95.4,"d":"95.40"},{"v":42,"d":"42.00"},{"v":0.5848062893081761,"d":"0.58"},{"v":0.6,"d":"0.60"},0.9700000000000001,null,14,{"v":1.0039999999999996,"d":"1.00"},{"v":0.05019999999999998,"d":"0.05"},{"v":-1.9999999999997797E-4,"d":"(0.00)"},{"v":-1.9999999999997797E-4,"d":"(0.00)"},{"v":-1.9999999999997797E-4,"d":"(0.00)"},{"v":-1.9999999999997797E-4,"d":"(0.00)"},{"v":-1.9999999999997797E-4,"d":"(0.00)"},{"v":0.034999999999999996,"d":"0.04"},0,0,0,0,{"$nulls":39},14,{"v":1.0039999999999996,"d":"1.00"},{"v":0.05019999999999998,"d":"0.05"},{"v":-1.9999999999997797E-4,"d":"(0.00)"},{"v":-1.9999999999997797E-4,"d":"(0.00)"},{"v":-1.9999999999997797E-4,"d":"(0.00)"},{"v":-1.9999999999997797E-4,"d":"(0.00)"},{"v":-1.9999999999997797E-4,"d":"(0.00)"},{"v":0.034999999999999996,"d":"0.04"},0,0,0,0]
[15,{"v":1.0049999999999994,"d":"1.01"},{"v":95.87699999999995,"d":"95.88"},{"v":96.28929999999995,"d":"96.29"},{"v":57.77357999999997,"d":"57.77"},{"v":0.6025801808567227,"d":"0.60"},{"v":95.87699999999995,"d":"95.88"},{"v":100,"d":"100.00"},{"v":60,"d":"60.00"},{"v":0.6,"d":"0.60"},{"v":95.4,"d":"95.40"},{"v":45,"d":"45.00"},{"v":0.5878207547169813,"d":"0.59"},{"v":0.6,"d":"0.60"},0.9750000000000001,null,15,{"v":1.0049999999999994,"d":"1.01"},{"v":0.050249999999999975,"d":"0.05"},{"v":-2.4999999999997247E-4,"d":"(0.00)"},{"v":-2.4999999999997247E-4,"d":"(0.00)"},{"v":-2.4999999999997247E-4,"d":"(0.00)"},{"v":-2.4999999999997247E-4,"d":"(0.00)"},{"v":-2.4999999999997247E-4,"d":"(0.00)"},{"v":0.037500000000000006,"d":"0.04"},0,0,0,0,{"$nulls":39},15,{"v":1.0049999999999994,"d":"1.01"},{"v":0.050249999999999975,"d":"0.05"},{"v":-2.4999999999997247E-4,"d":"(0.00)"},{"v":-2.4999999999997247E-4,"d":"(0.00)"},{"v":-2.4999999999997247E-4,"d":"(0.00)"},{"v":-2.4999999999997247E-4,"d":"(0.00)"},{"v":-2.4999999999997247E-4,"d":"(0.00)"},{"v":0.037500000000000006,"d":"0.04"},0,0,0,0]
[16,{"v":1.0059999999999993,"d":"1.01"},{"v":95.97239999999994,"d":"95.97"},{"v":96.37515999999994,"d":"96.38"},{"v":57.82509599999996,"d":"57.83"},{"v":0.6025179739175013,"d":"0.60"},{"v":95.97239999999994,"d":"95.97"},{"v":100,"d":"100.00"},{"v":60,"d":"60.00"},{"v":0.6,"d":"0.60"},{"v":95.4,"d":"95.40"},{"v":48,"d":"48.00"},{"v":0.5908352201257863,"d":"0.59"},{"v":0.6,"d":"0.60"},0.9800000000000001,null,16,{"v":1.0059999999999993,"d":"1.01"},{"v":0.05029999999999997,"d":"0.05"},{"v":-2.9999999999996696E-4,"d":"(0.00)"},{"v":-2.9999999999996696E-4,"d":"(0.00)"},{"v":-2.9999999999996696E-4,"d":"(0.00)"},{"v":-2.9999999999996696E-4,"d":"(0.00)"},{"v":-2.9999999999996696E-4,"d":"(0.00)"},{"v":0.04000000000000001,"d":"0.04"},0,0,0,0,{"$nulls":39},16,{"v":1.0059999999999993,"d":"1.01"},{"v":0.05029999999999997,"d":"0.05"},{"v":-2.9999999999996696E-4,"d":"(0.00)"},{"v":-2.9999999999996696E-4,"d":"(0.00)"},{"v":-2.9999999999996696E-4,"d":"(0.00)"},{"v":-2.9999999999996696E-4,"d":"(0.00)"},{"v":-2.9999999999996696E-4,"d":"(0.00)"},{"v":0.04000000000000001,"d":"0.04"},0,0,0,0]
[17,{"v":1.0069999999999992,"d":"1.01"},{"v":96.06779999999993,"d":"96.07"},{"v":96.46101999999993,"d":"96.46"},{"v":57.87661199999996,"d":"57.88"},{"v":0.6024558905273152,"d":"0.60"},{"v":96.06779999999993,"d":"96.07"},{"v":100,"d":"100.00"},{"v":60,"d":"60.00"},{"v":0.6,"d":"0.60"},{"v":95.4,"d":"95.40"},{"v":51,"d":"51.00"},{"v":0.5938496855345913,"d":"0.59"},{"v":0.6,"d":"0.60"},0.9850000000000001,null,17,{"v":1.0069999999999992,"d":"1.01"},{"v":0.050349999999999964,"d":"0.05"},{"v":-3.4999999999996145E-4,"d":"(0.00)"},{"v":-3.4999999999996145E-4,"d":"(0.00)"},{"v":-3.4999999999996145E-4,"d":"(0.00)"},{"v":-3.4999999999996145E-4,"d":"(0.00)"},{"v":-3.4999999999996145E-4,"d":"(0.00)"},{"v":0.0425,"d":"0.04"},0,0,0,0,{"$nulls":39},17,{"v":1.0069999999999992,"d":"1.01"},{"v":0.050349999999999964,"d":"0.05"},{"v":-3.4999999999996145E-4,"d":"(0.00)"},{"v":-3.4999999999996145E-4,"d":"(0.00)"},{"v":-3.4999999999996145E-4,"d":"(0.00)"},{"v":-3.4999999999996145E-4,"d":"(0.00)"},{"v":-3.4999999999996145E-4,"d":"(0.00)"},{"v":0.0425,"d":"0.04"},0,0,0,0]
[18,{"v":1.0079999999999991,"d":"1.01"},{"v":96.16319999999992,"d":"96.16"},{"v":96.54687999999993,"d":"96.55"},{"v":57.92812799999996,"d":"57.93"},{"v":0.6023939303184587,"d":"0.60"},{"v":96.16319999999992,"d":"96.16"},{"v":100,"d":"100.00"},{"v":60,"d":"60.00"},{"v":0.6,"d":"0.60"},{"v":95.4,"d":"95.40"},{"v":54,"d":"54.00"},{"v":0.5968641509433963,"d":"0.60"},{"v":0.6,"d":"0.60"},0.9900000000000001,null,18,{"v":1.0079999999999991,"d":"1.01"},{"v":0.05039999999999996,"d":"0.05"},{"v":-3.9999999999995595E-4,"d":"(0.00)"},{"v":-3.9999999999995595E-4,"d":"(0.00)"},{"v":-3.9999999999995595E-4,"d":"(0.00)"},{"v":-3.9999999999995595E-4,"d":"(0.00)"},{"v":-3.9999999999995595E-4,"d":"(0.00)"},{"v":0.045000000000000005,"d":"0.05"},0,0,0,0,{"$nulls":39},18,{"v":1.0079999999999991,"d":"1.01"},{"v":0.05039999999999996,"d":"0.05"},{"v":-3.9999999999995595E-4,"d":"(0.00)"},{"v":-3.9999999999995595E-4,"d":"(0.00)"},{"v":-3.9999999999995595E-4,"d":"(0.00)"},{"v":-3.9999999999995595E-4,"d":"(0.00)"},{"v":-3.9999999999995595E-4,"d":"(0.00)"},{"v":0.045000000000000005,"d":"0.05"},0,0,0,0]
[19,{"v":1.008999999999999,"d":"1.01"},{"v":96.25859999999992,"d":"96.26"},{"v":96.63273999999993,"d":"96.63"},{"v":57.97964399999995,"d":"57.98"},{"v":0.6023320929246843,"d":"0.60"},{"v":96.25859999999992,"d":"96.26"},{"v":100,"d":"100.00"},{"v":60,"d":"60.00"},{"v":0.6,"d":"0.60"},{"v":95.4,"d":"95.40"},{"v":57,"d":"57.00"},{"v":0.5998786163522013,"d":"0.60"},{"v":0.6,"d":"0.60"},0.9950000000000001,null,19,{"v":1.008999999999999,"d":"1.01"},{"v":0.05044999999999995,"d":"0.05"},{"v":-4.4999999999995044E-4,"d":"(0.00)"},{"v":-4.4999999999995044E-4,"d":"(0.00)"},{"v":-4.4999999999995044E-4,"d":"(0.00)"},{"v":-4.4999999999995044E-4,"d":"(0.00)"},{"v":-4.4999999999995044E-4,"d":"(0.00)"},{"v":0.0475,"d":"0.05"},0,0,0,0,{"$nulls":39},19,{"v":1.008999999999999,"d":"1.01"},{"v":0.05044999999999995,"d":"0.05"},{"v":-4.4999999999995044E-4,"d":"(0.00)"},{"v":-4.4999999999995044E-4,"d":"(0.00)"},{"v":-4.4999999999995044E-4,"d":"(0.00)"},{"v":-4.4999999999995044E-4,"d":"(0.00)"},{"v":-4.4999999999995044E-4,"d":"(0.00)"},{"v":0.0475,"d":"0.05"},0,0,0,0]
[20,{"v":1.7,"d":"1.70"},162.18,{"v":155.96200000000002,"d":"155.96"},{"v":93.5772,"d":"93.58"},{"v":0.5769959304476507,"d":"0.58"},162.18,{"v":100,"d":"100.00"},{"v":60,"d":"60.00"},{"v":0.6,"d":"0.60"},{"v":95.4,"d":"95.40"},{"v":60,"d":"60.00"},{"v":0.6028930817610063,"d":"0.60"},{"v":0.6,"d":"0.60"},1,null,20,{"v":1.7,"d":"1.70"},{"v":0.085,"d":"0.09"},{"v":-0.035,"d":"(0.04)"},{"v":-0.035,"d":"(0.04)"},{"v":-0.035,"d":"(0.04)"},{"v":-0.035,"d":"(0.04)"},{"v":-0.035,"d":"(0.04)"},0.05,0,0,0,0,{"$nulls":39},20,{"v":1.7,"d":"1.70"},{"v":0.085,"d":"0.09"},{"v":-0.035,"d":"(0.04)"},{"v":-0.035,"d":"(0.04)"},{"v":-0.035,"d":"(0.04)"},{"v":-0.035,"d":"(0.04)"},{"v":-0.035,"d":"(0.04)"},0.05,0,0,0,0]
[{"$nulls":14},{"$f":"(O122-O102)/20","v":0.004999999999999999}]
[]
[{"$nulls":68},"CURVA DE PHILLIPS CORTO PLAZO 1"]
[{"$nulls":68},"p-1","p-2","Pe-2","p-1","p-2","Pe-2","Desviación del error"]
[{"$nulls":21},"CURVA DE PHILLIPS DE LARGO PLAZO",null,2,2,2,2,2,2,3,3,3,3,3,3,4,4,4,4,4,4,5,5,5,5,5,5,"u","u",{"$nulls":6},"CURVA DE PHILLIPS DE LARGO PLAZO",null,2,2,2,2,2,2,{"$nulls":4},0,{"$f":"BR127+($BS$146*(BR127-BS127))","v":{"v":0.011600000000000001,"d":"1.16%"}},{"v":0.01,"d":"1.00%"},{"v":0.008,"d":"0.80%"},{"$f":"BU127+($BS$147*(BU127-BV127))","v":{"v":0.012,"d":"1.20%"}},{"v":0.01,"d":"1.00%"},{"v":0.008,"d":"0.80%"},{"$f":"BT127-BQ127","v":{"v":3.9999999999999931E-4,"d":"0.04%"}},{"$nulls":8},3,3,3,3,4,4,4,4,4,4,5,5,5,5,5,5,"u","u"]
["FUNCION CONSUMO TOTAL",{"$nulls":15},"CURVA DE PHILLIPS CORTO PLAZO 1",{"$nulls":4},"Unidades","ponderador","U","P","LMLine",{"$nulls":3},"U","P","LMLine",{"$nulls":3},"U","P","LMLine",{"$nulls":3},"U","P","LMLine",{"$nulls":3},"LMLine",null,"LMLine",null,"LMLine",{"$nulls":3},"Unidades","ponderador","AÑOS","RR DESCONTADA","RR SIN","RR DESCONTADA","RR SIN",{"$nulls":5},1,{"v":0.012880000000000003,"d":"1.29%"},{"$f":"BQ127","v":{"v":0.011600000000000001,"d":"1.16%"}},{"v":0.01,"d":"1.00%"},{"v":0.014,"d":"1.40%"},{"$f":"BT127","v":{"v":0.012,"d":"1.20%"}},{"v":0.01,"d":"1.00%"},{"$f":"BT128-BQ128","v":{"v":1.1199999999999977E-3,"d":"0.11%"}},{"$nulls":8},"LMLine",{"$nulls":3},"U","P","LMLine",{"$nulls":3},"U","P","LMLine",{"$nulls":3},"LMLine",null,"LMLine",null,"LMLine"]
["C","k","YP",{"$nulls":13},"P","p0","-p1","U",null,0,{"$f":"W130-$W$151","v":{"v":1.3877787807814457E-16,"d":"0.00"}},{"$f":"($R$159-Y129)/(-$S$159)","v":0.05},{"$f":"$Q159","v":0},{"$f":"X$149","v":0.05},{"$f":"Y$149*$V129","v":0},{"$f":"X$149*$V129","v":0},{"$f":"Y$149","v":0},{"$f":"($R$162-AE129)/(-$S$162)","v":0.05},{"$f":"$Q162","v":0},{"$f":"AD$149","v":0.05},{"$f":"AE$149*$V129","v":0},{"$f":"AD$149*$V129","v":0},{"$f":"AE$149","v":0},{"$f":"($R$165-AK129)/(-$S$165)","v":0.05},{"$f":"$Q165","v":0},{"$f":"AJ$149","v":0.05},{"$f":"AK$149*$V129","v":0},{"$f":"AJ$149*$V129","v":0},{"$f":"AK$149","v":0},{"$f":"($R$172-AQ129)/(-$S$172)","v":0.05},{"$f":"$Q172","v":0},{"$f":"AP$149","v":0.05},{"$f":"AQ$149*$V129","v":0},{"$f":"AP$149*$V129","v":0},{"$f":"AQ$149","v":0},{"$f":"$T$130","v":0.05},{"$f":"(MAX($Y$149,$AE$149,$AK$149,$AQ$149))*$V129","v":0},{"$f":"$T$130","v":0.05},{"$f":"(MAX($Q$159,$Q$162,$Q$165,$Q$172,$Q$175))*1.2*$V129","v":0},0,0,null,null,0,{"$f":"BE130-$W$151","v":{"v":1.3877787807814457E-16,"d":"0.00"}},0,{"$f":"(1+($BD$160))^(BF129)","v":{"v":1,"d":"1.0000"}},{"$f":"(1+($BD$163))^(BF129)","v":{"v":1,"d":"1.0000"}},{"$f":"BG129-1","v":{"v":0,"d":"0%"}},{"$f":"BH129-1","v":{"v":0,"d":"0%"}},{"$f":"BG$149","v":{"v":1.1821856765541718,"d":"1.18"}},{"$nulls":4},2,{"v":0.013904000000000003,"d":"1.39%"},{"v":0.012880000000000003,"d":"1.29%"},{"v":0.011600000000000001,"d":"1.16%"},{"v":0.016,"d":"1.60%"},{"v":0.014,"d":"1.40%"},{"v":0.012,"d":"1.20%"},{"v":0.002095999999999997,"d":"0.21%"},{"$nulls":8},{"$f":"CD$149","v":0},{"$f":"CE$149*$V129","v":0},{"$f":"CD$149*$V129","v":0},{"$f":"CE$149","v":0},{"$f":"($R$165-CK129)/(-$S$165)","v":0.05},{"$f":"$Q165","v":0},{"$f":"CJ$149","v":0.05},{"$f":"CK$149*$V129","v":0},{"$f":"CJ$149*$V129","v":0},{"$f":"CK$149","v":0},{"$f":"($R$172-CQ129)/(-$S$172)","v":0.05},{"$f":"$Q172","v":0},{"$f":"CP$149","v":0.05},{"$f":"CQ$149*$V129","v":0},{"$f":"CP$149*$V129","v":0},{"$f":"CQ$149","v":0},{"$f":"$T$130","v":0.05},{"$f":"(MAX($Y$149,$AE$149,$AK$149,$AQ$149))*$V129","v":0},{"$f":"$T$130","v":0.05},{"$f":"(MAX($Q$159,$Q$162,$Q$165,$Q$172,$Q$175))*1.2*$V129","v":0},0,0]
[{"$f":"B130*C130","v":{"v":57.516,"d":"57.52"}},{"$f":"'consumo medio'!C6","v":0.6},{"$f":"A133","v":95.86},{"$nulls":13},{"$f":"R130+(S130*T130)","v":{"v":0,"d":"0%"}},{"$f":"curvap!C9","v":{"v":0.05,"d":"5%"}},{"$f":"curvap!D9","v":{"v":-1,"d":"(1.00)"}},{"$f":"curvap!E9","v":{"v":0.05,"d":"5%"}},null,0.05,{"v":0.10000000000000014,"d":"0.10"},{"$f":"($R$159-Y130)/(-$S$159)","v":0.05},{"$f":"Y129+$Y$151","v":0},{"$f":"X$149","v":0.05},{"$f":"Y$149*$V130","v":0},{"$f":"X$149*$V130","v":{"v":2.5000000000000005E-3,"d":"0.00"}},{"$f":"Y$149","v":0},{"$f":"($R$162-AE130)/(-$S$162)","v":0.05},{"$f":"AE129+$AE$151","v":0},{"$f":"AD$149","v":0.05},{"$f":"AE$149*$V130","v":0},{"$f":"AD$149*$V130","v":{"v":2.5000000000000005E-3,"d":"0.00"}},{"$f":"AE$149","v":0},{"$f":"($R$165-AK130)/(-$S$165)","v":0.05},{"$f":"AK129+$AK$151","v":0},{"$f":"AJ$149","v":0.05},{"$f":"AK$149*$V130","v":0},{"$f":"AJ$149*$V130","v":{"v":2.5000000000000005E-3,"d":"0.00"}},{"$f":"AK$149","v":0},{"$f":"($R$172-AQ130)/(-$S$172)","v":0.05},{"$f":"AQ129+$AQ$151","v":0},{"$f":"AP$149","v":0.05},{"$f":"AQ$149*$V130","v":0},{"$f":"AP$149*$V130","v":{"v":2.5000000000000005E-3,"d":"0.00"}},{"$f":"AQ$149","v":0},0.05,0,0.05,0,{"$f":"AZ129","v":0},0,null,null,0.05,{"v":0.10000000000000014,"d":"0.10"},{"v":1,"d":"1.00"},{"$f":"(1+($BD$160))^(BF130)","v":{"v":1.0084033613445378,"d":"1.0084"}},{"$f":"(1+($BD$163))^(BF130)","v":{"v":1.01,"d":"1.0100"}},{"$f":"BG130-1","v":{"v":0.008403361344537785,"d":"1%"}},{"$f":"BH130-1","v":{"v":0.010000000000000009,"d":"1%"}},{"$f":"BG$149","v":{"v":1.1821856765541718,"d":"1.18"}},{"$nulls":4},3,{"v":0.014723200000000004,"d":"1.47%"},{"v":0.013904000000000003,"d":"1.39%"},{"v":0.012880000000000003,"d":"1.29%"},{"v":0.018000000000000002,"d":"1.80%"},{"v":0.016,"d":"1.60%"},{"v":0.014,"d":"1.40%"},{"v":0.003276799999999998,"d":"0.33%"},{"$nulls":8},{"$f":"CD$149","v":0},{"$f":"CE$149*$V130","v":0},{"$f":"CD$149*$V130","v":0},{"$f":"CE$149","v":0},{"$f":"($R$165-CK130)/(-$S$165)","v":0.05},{"$f":"CK129+$AK$151","v":0},{"$f":"CJ$149","v":0.05},{"$f":"CK$149*$V130","v":0},{"$f":"CJ$149*$V130","v":{"v":2.5000000000000005E-3,"d":"0.00"}},{"$f":"CK$149","v":0},{"$f":"($R$172-CQ130)/(-$S$172)","v":0.05},{"$f":"CQ129+$AQ$151","v":0},{"$f":"CP$149","v":0.05},{"$f":"CQ$149*$V130","v":0},{"$f":"CP$149*$V130","v":{"v":2.5000000000000005E-3,"d":"0.00"}},{"$f":"CQ$149","v":0},0.05,0,0.05,0,{"$f":"CZ129","v":0},0]
["FUNCION INGRESO PERMANENTE",{"$nulls":15},"CURVA DE PHILLIPS CORTO PLAZO 2",{"$nulls":4},0.1,{"v":0.20000000000000015,"d":"0.20"},0.05,{"$f":"Y130+$Y$151","v":0},0.05,0,{"v":5.000000000000001E-3,"d":"0.01"},0,0.05,{"$f":"AE130+$AE$151","v":0},0.05,0,{"v":5.000000000000001E-3,"d":"0.01"},0,0.05,{"$f":"AK130+$AK$151","v":0},0.05,0,{"v":5.000000000000001E-3,"d":"0.01"},0,0.05,{"$f":"AQ130+$AQ$151","v":0},0.05,0,{"v":5.000000000000001E-3,"d":"0.01"},0,0.05,0,0.05,0,{"$f":"AZ130","v":0},0,null,null,0.1,{"v":0.20000000000000015,"d":"0.20"},{"v":2,"d":"2.00"},{"v":1.0168773391709625,"d":"1.0169"},1.0201,{"v":0.016877339170962458,"d":"2%"},{"v":0.020100000000000007,"d":"2%"},{"v":1.1821856765541718,"d":"1.18"},{"$nulls":4},4,{"v":0.015378560000000005,"d":"1.54%"},{"v":0.014723200000000004,"d":"1.47%"},{"v":0.013904000000000003,"d":"1.39%"},{"v":0.020000000000000004,"d":"2.00%"},{"v":0.018000000000000002,"d":"1.80%"},{"v":0.016,"d":"1.60%"},{"v":0.004621439999999999,"d":"0.46%"},{"$nulls":8},0,0,0,0,0.05,{"$f":"CK130+$AK$151","v":0},0.05,0,{"v":5.000000000000001E-3,"d":"0.01"},0,0.05,{"$f":"CQ130+$AQ$151","v":0},0.05,0,{"v":5.000000000000001E-3,"d":"0.01"},0,0.05,0,0.05,0,{"$f":"CZ130","v":0},0]
["YP","YPt-1","j","Yt-0","YPt-1",{"$nulls":11},"P","p0","-p1","U",null,0.15,{"v":0.30000000000000016,"d":"0.30"},0.05,0,0.05,0,{"v":0.0075,"d":"0.01"},0,0.05,0,0.05,0,{"v":0.0075,"d":"0.01"},0,0.05,0,0.05,0,{"v":0.0075,"d":"0.01"},0,0.05,0,0.05,0,{"v":0.0075,"d":"0.01"},0,0.05,0,0.05,0,0,0,null,null,0.15,{"v":0.30000000000000016,"d":"0.30"},{"v":3,"d":"3.00"},{"v":1.025422526895088,"d":"1.0254"},{"v":1.030301,"d":"1.0303"},{"v":0.02542252689508806,"d":"3%"},{"v":0.03030099999999991,"d":"3%"},{"v":1.1821856765541718,"d":"1.18"},{"$nulls":4},5,{"v":0.015902848000000004,"d":"1.59%"},{"v":0.015378560000000005,"d":"1.54%"},{"v":0.014723200000000004,"d":"1.47%"},{"v":0.022000000000000006,"d":"2.20%"},{"v":0.020000000000000004,"d":"2.00%"},{"v":0.018000000000000002,"d":"1.80%"},{"v":6.0971520000000015E-3,"d":"0.61%"},{"$nulls":8},0,0,0,0,0.05,0,0.05,0,{"v":0.0075,"d":"0.01"},0,0.05,0,0.05,0,{"v":0.0075,"d":"0.01"},0,0.05,0,0.05,0,0,0]
[{"$f":"B133+(C133*(D133-E133))","v":95.86},{"$f":"'consumo medio'!C10","v":100},{"$f":"'consumo medio'!D10","v":0.9},{"$f":"(RANDBETWEEN(1,((D187*0.2)*2))+(D187-(D187*0.2)))","v":{"v":95.4,"d":"95.40"}},{"$f":"B133","v":100},{"$nulls":11},{"$f":"R133+(S133*T133)","v":{"v":0,"d":"0%"}},{"$f":"R130+S148","v":{"v":0.05,"d":"5%"}},{"$f":"S130","v":{"v":-1,"d":"(1.00)"}},{"$f":"T130","v":{"v":0.05,"d":"5%"}},null,0.2,{"v":0.40000000000000013,"d":"0.40"},0.05,0,0.05,0,{"v":0.010000000000000002,"d":"0.01"},0,0.05,0,0.05,0,{"v":0.010000000000000002,"d":"0.01"},0,0.05,0,0.05,0,{"v":0.010000000000000002,"d":"0.01"},0,0.05,0,0.05,0,{"v":0.010000000000000002,"d":"0.01"},0,0.05,0,0.05,0,0,0,null,null,0.2,{"v":0.40000000000000013,"d":"0.40"},{"v":4,"d":"4.00"},{"v":1.0340395229194166,"d":"1.0340"},{"v":1.04060401,"d":"1.0406"},{"v":0.03403952291941659,"d":"3%"},{"v":0.040604010000000024,"d":"4%"},{"v":1.1821856765541718,"d":"1.18"},{"$nulls":4},6,{"v":0.016322278400000004,"d":"1.63%"},{"$f":"BQ132","v":{"v":0.015902848000000004,"d":"1.59%"}},{"v":0.015378560000000005,"d":"1.54%"},{"v":0.024000000000000007,"d":"2.40%"},{"v":0.022000000000000006,"d":"2.20%"},{"v":0.020000000000000004,"d":"2.00%"},{"v":7.677721600000003E-3,"d":"0.77%"},{"$nulls":8},0,0,0,0,0.05,0,0.05,0,{"v":0.010000000000000002,"d":"0.01"},0,0.05,0,0.05,0,{"v":0.010000000000000002,"d":"0.01"},0,0.05,0,0.05,0,0,0]
["FUNCION CONSUMO MEDIO",{"$nulls":15},"CURVA DE PHILLIPS CORTO PLAZO 3",{"$nulls":4},0.25,{"v":0.5000000000000001,"d":"0.50"},0.05,0,0.05,0,{"v":0.0125,"d":"0.01"},0,0.05,0,0.05,0,{"v":0.0125,"d":"0.01"},0,0.05,0,0.05,0,{"v":0.0125,"d":"0.01"},0,0.05,0,0.05,0,{"v":0.0125,"d":"0.01"},0,0.05,0,0.05,0,0,0,null,null,0.25,{"v":0.5000000000000001,"d":"0.50"},{"v":5,"d":"5.00"},{"v":1.0427289306750418,"d":"1.0427"},{"v":1.0510100501,"d":"1.0510"},{"v":0.0427289306750418,"d":"4%"},{"v":0.051010050099999926,"d":"5%"},{"v":1.1821856765541718,"d":"1.18"},{"$nulls":4},7,{"v":0.016657822720000003,"d":"1.67%"},{"v":0.016322278400000004,"d":"1.63%"},{"v":0.015902848000000004,"d":"1.59%"},{"v":0.02600000000000001,"d":"2.60%"},{"v":0.024000000000000007,"d":"2.40%"},{"v":0.022000000000000006,"d":"2.20%"},{"v":0.009342177280000006,"d":"0.93%"},{"$nulls":8},0,0,0,0,0.05,0,0.05,0,{"v":0.0125,"d":"0.01"},0,0.05,0,0.05,0,{"v":0.0125,"d":"0.01"},0,0.05,0,0.05,0,0,0]
["C/Y","k(1-j)","YPt-1/Yt-0","kj",{"$nulls":12},"P","p0","-p1","U",null,0.3,{"v":0.6000000000000001,"d":"0.60"},0.05,0,0.05,0,{"v":0.015,"d":"0.02"},0,0.05,0,0.05,0,{"v":0.015,"d":"0.02"},0,0.05,0,0.05,0,{"v":0.015,"d":"0.02"},0,0.05,0,0.05,0,{"v":0.015,"d":"0.02"},0,0.05,0,0.05,0,0,0,null,null,0.3,{"v":0.6000000000000001,"d":"0.60"},{"v":6,"d":"6.00"},{"v":1.0514913586639079,"d":"1.0515"},{"v":1.0615201506010001,"d":"1.0615"},{"v":0.05149135866390786,"d":"5%"},{"v":0.061520150601000134,"d":"6%"},{"v":1.1821856765541718,"d":"1.18"},{"$nulls":4},8,{"v":0.016926258176000002,"d":"1.69%"},{"v":0.016657822720000003,"d":"1.67%"},{"v":0.016322278400000004,"d":"1.63%"},{"v":0.02800000000000001,"d":"2.80%"},{"v":0.02600000000000001,"d":"2.60%"},{"v":0.024000000000000007,"d":"2.40%"},{"v":0.011073741824000009,"d":"1.11%"},{"$nulls":8},0,0,0,0,0.05,0,0.05,0,{"v":0.015,"d":"0.02"},0,0.05,0,0.05,0,{"v":0.015,"d":"0.02"},0,0.05,0,0.05,0,0,0]
[{"$f":"B136*C136+D136","v":{"v":0.6028930817610063,"d":"0.60"}},{"$f":"B130*(1-C133)","v":0.059999999999999984},{"$f":"E133/D133","v":{"v":1.0482180293501047,"d":"1.05"}},{"$f":"B130*C133","v":0.54},{"$nulls":12},{"$f":"R136+(S136*T136)","v":{"v":0,"d":"0%"}},{"$f":"R133+S149","v":{"v":0.05,"d":"5%"}},{"$f":"S133","v":{"v":-1,"d":"(1.00)"}},{"$f":"T133","v":{"v":0.05,"d":"5%"}},null,0.35,{"v":0.7000000000000001,"d":"0.70"},0.05,0,0.05,0,{"v":0.017499999999999998,"d":"0.02"},0,0.05,0,0.05,0,{"v":0.017499999999999998,"d":"0.02"},0,0.05,0,0.05,0,{"v":0.017499999999999998,"d":"0.02"},0,0.05,0,0.05,0,{"v":0.017499999999999998,"d":"0.02"},0,0.05,0,0.05,0,0,0,null,null,0.35,{"v":0.7000000000000001,"d":"0.70"},{"v":7,"d":"7.00"},{"v":1.0603274205014195,"d":"1.0603"},{"v":1.0721353521070098,"d":"1.0721"},{"v":0.06032742050141948,"d":"6%"},{"v":0.07213535210700983,"d":"7%"},{"v":1.1821856765541718,"d":"1.18"},{"$nulls":4},9,{"v":0.017141006540800002,"d":"1.71%"},{"v":0.016926258176000002,"d":"1.69%"},{"v":0.016657822720000003,"d":"1.67%"},{"v":0.030000000000000013,"d":"3.00%"},{"v":0.02800000000000001,"d":"2.80%"},{"v":0.02600000000000001,"d":"2.60%"},{"v":0.01285899345920001,"d":"1.29%"},{"$nulls":8},0,0,0,0,0.05,0,0.05,0,{"v":0.017499999999999998,"d":"0.02"},0,0.05,0,0.05,0,{"v":0.017499999999999998,"d":"0.02"},0,0.05,0,0.05,0,0,0]
["CAMBIO DE INGRESO",{"$nulls":15},"CURVA DE PHILLIPS CORTO PLAZO 4",{"$nulls":4},0.4,{"v":0.8,"d":"0.80"},0.05,0,0.05,0,{"v":0.020000000000000004,"d":"0.02"},0,0.05,0,0.05,0,{"v":0.020000000000000004,"d":"0.02"},0,0.05,0,0.05,0,{"v":0.020000000000000004,"d":"0.02"},0,0.05,0,0.05,0,{"v":0.020000000000000004,"d":"0.02"},0,0.05,0,0.05,0,0,0,null,null,0.4,{"v":0.8,"d":"0.80"},{"v":8,"d":"8.00"},{"v":1.0692377349594147,"d":"1.0692"},{"v":1.0828567056280802,"d":"1.0829"},{"v":0.06923773495941465,"d":"7%"},{"v":0.08285670562808023,"d":"8%"},{"v":1.1821856765541718,"d":"1.18"},{"$nulls":4},10,{"v":0.01731280523264,"d":"1.73%"},{"v":0.017141006540800002,"d":"1.71%"},{"v":0.016926258176000002,"d":"1.69%"},{"v":0.032000000000000015,"d":"3.20%"},{"v":0.030000000000000013,"d":"3.00%"},{"v":0.02800000000000001,"d":"2.80%"},{"v":0.014687194767360013,"d":"1.47%"},{"$nulls":8},0,0,0,0,0.05,0,0.05,0,{"v":0.020000000000000004,"d":"0.02"},0,0.05,0,0.05,0,{"v":0.020000000000000004,"d":"0.02"},0,0.05,0,0.05,0,0,0]
["Yt-0","Yt-0",{"$nulls":14},"P","p0","-p1","U",null,0.45,{"$f":"W139-$W$151","v":{"v":0.9,"d":"0.90"}},0.05,0,0.05,0,{"v":0.022500000000000003,"d":"0.02"},0,0.05,0,0.05,0,{"v":0.022500000000000003,"d":"0.02"},0,0.05,0,0.05,0,{"v":0.022500000000000003,"d":"0.02"},0,0.05,0,0.05,0,{"v":0.022500000000000003,"d":"0.02"},0,0.05,0,0.05,0,0,0,null,null,0.45,{"$f":"BE139-$W$151","v":{"v":0.9,"d":"0.90"}},{"v":9,"d":"9.00"},{"v":1.0782229260094938,"d":"1.0782"},{"v":1.093685272684361,"d":"1.0937"},{"v":0.07822292600949377,"d":"8%"},{"v":0.09368527268436111,"d":"9%"},{"v":1.1821856765541718,"d":"1.18"},{"$nulls":4},11,{"v":0.017450244186112,"d":"1.75%"},{"v":0.01731280523264,"d":"1.73%"},{"v":0.017141006540800002,"d":"1.71%"},{"v":0.034000000000000016,"d":"3.40%"},{"v":0.032000000000000015,"d":"3.20%"},{"v":0.030000000000000013,"d":"3.00%"},{"v":0.016549755813888015,"d":"1.65%"},{"$nulls":8},0,0,0,0,0.05,0,0.05,0,{"v":0.022500000000000003,"d":"0.02"},0,0.05,0,0.05,0,{"v":0.022500000000000003,"d":"0.02"},0,0.05,0,0.05,0,0,0]
[{"$f":"B139","v":{"v":0,"d":"0.00"}},{"$f":"'consumo medio'!C20","v":0},null,{"$f":"'consumo medio'!D20","v":103.86},{"$nulls":12},{"$f":"R139+(S139*T139)","v":{"v":0,"d":"0%"}},{"$f":"R136+S150","v":{"v":0.05,"d":"5%"}},{"$f":"S136","v":{"v":-1,"d":"(1.00)"}},{"$f":"T136","v":{"v":0.05,"d":"5%"}},null,0.5,{"v":1,"d":"1.00"},0.05,0,0.05,0,{"v":0.025,"d":"0.03"},0,0.05,0,0.05,0,{"v":0.025,"d":"0.03"},0,0.05,0,0.05,0,{"v":0.025,"d":"0.03"},0,0.05,0,0.05,0,{"v":0.025,"d":"0.03"},0,0.05,0,0.05,0,0,0,null,null,0.5,{"v":1,"d":"1.00"},{"v":10,"d":"10.00"},{"v":1.0872836228667164,"d":"1.0873"},{"v":1.1046221254112047,"d":"1.1046"},{"v":0.08728362286671643,"d":"9%"},{"v":0.10462212541120475,"d":"10%"},{"v":1.1821856765541718,"d":"1.18"},{"$nulls":4},12,{"v":0.017560195348889602,"d":"1.76%"},{"v":0.017450244186112,"d":"1.75%"},{"v":0.01731280523264,"d":"1.73%"},{"v":0.03600000000000002,"d":"3.60%"},{"v":0.034000000000000016,"d":"3.40%"},{"v":0.032000000000000015,"d":"3.20%"},{"v":0.018439804651110416,"d":"1.84%"},{"$nulls":8},0,0,0,0,0.05,0,0.05,0,{"v":0.025,"d":"0.03"},0,0.05,0,0.05,0,{"v":0.025,"d":"0.03"},0,0.05,0,0.05,0,0,0]
[{"$nulls":3},{"$f":"(RANDBETWEEN(1,40))+B133","v":107},{"$nulls":12},"CURVA DE PHILLIPS CORTO PLAZO 5",{"$nulls":4},0.55,{"$f":"W139+$W$151","v":{"v":1.1,"d":"1.10"}},0.05,0,0.05,0,{"v":0.027500000000000004,"d":"0.03"},0,0.05,0,0.05,0,{"v":0.027500000000000004,"d":"0.03"},0,0.05,0,0.05,0,{"v":0.027500000000000004,"d":"0.03"},0,0.05,0,0.05,0,{"v":0.027500000000000004,"d":"0.03"},0,0.05,0,0.05,0,0,0,null,null,0.55,{"$f":"BE139+$W$151","v":{"v":1.1,"d":"1.10"}},{"v":11,"d":"11.00"},{"v":1.0964204600336633,"d":"1.0964"},{"v":1.1156683466653166,"d":"1.1157"},{"v":0.09642046003366334,"d":"10%"},{"v":0.11566834666531656,"d":"12%"},{"v":1.1821856765541718,"d":"1.18"},{"$nulls":4},13,{"v":0.017648156279111683,"d":"1.76%"},{"v":0.017560195348889602,"d":"1.76%"},{"v":0.017450244186112,"d":"1.75%"},{"v":0.03800000000000002,"d":"3.80%"},{"v":0.03600000000000002,"d":"3.60%"},{"v":0.034000000000000016,"d":"3.40%"},{"v":0.020351843720888337,"d":"2.04%"},{"$nulls":8},0,0,0,0,0.05,0,0.05,0,{"v":0.027500000000000004,"d":"0.03"},0,0.05,0,0.05,0,{"v":0.027500000000000004,"d":"0.03"},0,0.05,0,0.05,0,0,0]
[{"$nulls":3},{"$f":"(RANDBETWEEN(1,40))+B133","v":118},{"$nulls":12},"P","p0","-p1","U",null,0.6,{"$f":"W140+$W$151","v":{"v":1.2000000000000002,"d":"1.20"}},0.05,0,0.05,0,0.03,0,0.05,0,0.05,0,0.03,0,0.05,0,0.05,0,0.03,0,0.05,0,0.05,0,0.03,0,0.05,0,0.05,0,0,0,null,null,0.6,{"$f":"BE140+$W$151","v":{"v":1.2000000000000002,"d":"1.20"}},{"v":12,"d":"12.00"},{"v":1.1056340773448707,"d":"1.1056"},{"v":1.1268250301319698,"d":"1.1268"},{"v":0.10563407734487074,"d":"11%"},{"v":0.12682503013196977,"d":"13%"},{"v":1.1821856765541718,"d":"1.18"},{"$nulls":4},14,{"v":0.01771852502328935,"d":"1.77%"},{"v":0.017648156279111683,"d":"1.76%"},{"v":0.017560195348889602,"d":"1.76%"},{"v":0.04000000000000002,"d":"4.00%"},{"v":0.03800000000000002,"d":"3.80%"},{"v":0.03600000000000002,"d":"3.60%"},{"v":0.022281474976710673,"d":"2.23%"},{"$nulls":8},0,0,0,0,0.05,0,0.05,0,0.03,0,0.05,0,0.05,0,0.03,0,0.05,0,0.05,0,0,0]
[{"$nulls":3},{"$f":"(RANDBETWEEN(1,40))+(B133-((RANDBETWEEN(1,40)/1.5)))","v":117.66666666666667},{"$nulls":12},{"$f":"R142+(S142*T142)","v":{"v":0,"d":"0%"}},{"$f":"R139+S151","v":{"v":0.05,"d":"5%"}},{"$f":"S139","v":{"v":-1,"d":"(1.00)"}},{"$f":"T139","v":{"v":0.05,"d":"5%"}},null,0.65,{"$f":"W141+$W$151","v":{"v":1.3000000000000003,"d":"1.30"}},0.05,0,0.05,0,{"v":0.0325,"d":"0.03"},0,0.05,0,0.05,0,{"v":0.0325,"d":"0.03"},0,0.05,0,0.05,0,{"v":0.0325,"d":"0.03"},0,0.05,0,0.05,0,{"v":0.0325,"d":"0.03"},0,0.05,0,0.05,0,0,0,null,null,0.65,{"$f":"BE141+$W$151","v":{"v":1.3000000000000003,"d":"1.30"}},{"v":13,"d":"13.00"},{"v":1.1149251200116341,"d":"1.1149"},{"v":1.1380932804332895,"d":"1.1381"},{"v":0.11492512001163413,"d":"11%"},{"v":0.1380932804332895,"d":"14%"},{"v":1.1821856765541718,"d":"1.18"},{"$nulls":4},15,{"v":0.017774820018631482,"d":"1.78%"},{"v":0.01771852502328935,"d":"1.77%"},{"v":0.017648156279111683,"d":"1.76%"},{"v":0.04200000000000002,"d":"4.20%"},{"v":0.04000000000000002,"d":"4.00%"},{"v":0.03800000000000002,"d":"3.80%"},{"v":0.02422517998136854,"d":"2.42%"},{"$nulls":8},0,0,0,0,0.05,0,0.05,0,{"v":0.0325,"d":"0.03"},0,0.05,0,0.05,0,{"v":0.0325,"d":"0.03"},0,0.05,0,0.05,0,0,0]
[{"$nulls":16},"OFERTA DE DINERO",{"$nulls":4},0.7,{"v":1.4000000000000004,"d":"1.40"},0.05,0,0.05,0,{"v":0.034999999999999996,"d":"0.04"},0,0.05,0,0.05,0,{"v":0.034999999999999996,"d":"0.04"},0,0.05,0,0.05,0,{"v":0.034999999999999996,"d":"0.04"},0,0.05,0,0.05,0,{"v":0.034999999999999996,"d":"0.04"},0,0.05,0,0.05,0,0,0,null,null,0.7,{"v":1.4000000000000004,"d":"1.40"},{"v":14,"d":"14.00"},{"v":1.1242942386671944,"d":"1.1243"},{"v":1.1494742132376226,"d":"1.1495"},{"v":0.12429423866719436,"d":"12%"},{"v":0.14947421323762256,"d":"15%"},{"v":1.1821856765541718,"d":"1.18"},{"$nulls":4},16,{"v":0.01781985601490519,"d":"1.78%"},{"v":0.017774820018631482,"d":"1.78%"},{"v":0.01771852502328935,"d":"1.77%"},{"v":0.044000000000000025,"d":"4.40%"},{"v":0.04200000000000002,"d":"4.20%"},{"v":0.04000000000000002,"d":"4.00%"},{"v":0.026180143985094835,"d":"2.62%"},{"$nulls":8},0,0,0,0,0.05,0,0.05,0,{"v":0.034999999999999996,"d":"0.04"},0,0.05,0,0.05,0,{"v":0.034999999999999996,"d":"0.04"},0,0.05,0,0.05,0,0,0]
[{"$nulls":21},0.75,{"v":1.5000000000000004,"d":"1.50"},0.05,0,0.05,0,{"v":0.037500000000000006,"d":"0.04"},0,0.05,0,0.05,0,{"v":0.037500000000000006,"d":"0.04"},0,0.05,0,0.05,0,{"v":0.037500000000000006,"d":"0.04"},0,0.05,0,0.05,0,{"v":0.037500000000000006,"d":"0.04"},0,0.05,0,0.05,0,0,0,null,null,0.75,{"v":1.5000000000000004,"d":"1.50"},{"v":15,"d":"15.00"},{"v":1.1337420894122965,"d":"1.1337"},{"v":1.1609689553699984,"d":"1.1610"},{"v":0.13374208941229648,"d":"13%"},{"v":0.16096895536999845,"d":"16%"},{"v":1.1821856765541718,"d":"1.18"},{"$nulls":20},0,0,0,0,0.05,0,0.05,0,{"v":0.037500000000000006,"d":"0.04"},0,0.05,0,0.05,0,{"v":0.037500000000000006,"d":"0.04"},0,0.05,0,0.05,0,0,0]
[{"$nulls":16},"POLÍTICA MONETARIA (VARIACIÓN PORCENTUAL)",{"$nulls":4},0.8,{"v":1.6000000000000005,"d":"1.60"},0.05,0,0.05,0,{"v":0.04000000000000001,"d":"0.04"},0,0.05,0,0.05,0,{"v":0.04000000000000001,"d":"0.04"},0,0.05,0,0.05,0,{"v":0.04000000000000001,"d":"0.04"},0,0.05,0,0.05,0,{"v":0.04000000000000001,"d":"0.04"},0,0.05,0,0.05,0,0,0,null,null,0.8,{"v":1.6000000000000005,"d":"1.60"},{"v":16,"d":"16.00"},{"v":1.1432693338611395,"d":"1.1433"},{"v":1.1725786449236988,"d":"1.1726"},{"v":0.1432693338611395,"d":"14%"},{"v":0.1725786449236988,"d":"17%"},{"v":1.1821856765541718,"d":"1.18"},{"$nulls":20},0,0,0,0,0.05,0,0.05,0,{"v":0.04000000000000001,"d":"0.04"},0,0.05,0,0.05,0,{"v":0.04000000000000001,"d":"0.04"},0,0.05,0,0.05,0,0,0]
[{"$nulls":17},"Ms","Ms",null,null,0.85,{"v":1.7000000000000006,"d":"1.70"},0.05,0,0.05,0,{"v":0.0425,"d":"0.04"},0,0.05,0,0.05,0,{"v":0.0425,"d":"0.04"},0,0.05,0,0.05,0,{"v":0.0425,"d":"0.04"},0,0.05,0,0.05,0,{"v":0.0425,"d":"0.04"},0,0.05,0,0.05,0,0,0,null,null,0.85,{"v":1.7000000000000006,"d":"1.70"},{"v":17,"d":"17.00"},{"v":1.1528766391877037,"d":"1.1529"},{"v":1.1843044313729358,"d":"1.1843"},{"v":0.15287663918770367,"d":"15%"},{"v":0.18430443137293584,"d":"18%"},{"v":1.1821856765541718,"d":"1.18"},{"$nulls":6},"j",{"v":0.8,"d":"0.80"},{"$nulls":12},0,0,0,0,0.05,0,0.05,0,{"v":0.0425,"d":"0.04"},0,0.05,0,0.05,0,{"v":0.0425,"d":"0.04"},0,0.05,0,0.05,0,0,0]
[{"$nulls":16},"Periodo 1",{"v":0,"d":"0%"},{"v":0,"d":"0%"},null,null,0.9,{"v":1.8000000000000007,"d":"1.80"},0.05,0,0.05,0,{"v":0.045000000000000005,"d":"0.05"},0,0.05,0,0.05,0,{"v":0.045000000000000005,"d":"0.05"},0,0.05,0,0.05,0,{"v":0.045000000000000005,"d":"0.05"},0,0.05,0,0.05,0,{"v":0.045000000000000005,"d":"0.05"},0,0.05,0,0.05,0,0,0,null,null,0.9,{"v":1.8000000000000007,"d":"1.80"},{"v":18,"d":"18.00"},{"v":1.1625646781724743,"d":"1.1626"},{"v":1.1961474756866652,"d":"1.1961"},{"v":0.16256467817247433,"d":"16%"},{"v":0.19614747568666524,"d":"20%"},{"v":1.1821856765541718,"d":"1.18"},{"$nulls":6},"j",{"v":1,"d":"1.00"},{"$nulls":12},0,0,0,0,0.05,0,0.05,0,{"v":0.045000000000000005,"d":"0.05"},0,0.05,0,0.05,0,{"v":0.045000000000000005,"d":"0.05"},0,0.05,0,0.05,0,0,0]
[{"$nulls":16},"Periodo 2",{"$f":"curvap!C27","v":{"v":0,"d":"0%"}},{"v":0,"d":"0%"},null,null,0.95,{"v":1.9000000000000008,"d":"1.90"},0.05,0,0.05,0,{"v":0.0475,"d":"0.05"},0,0.05,0,0.05,0,{"v":0.0475,"d":"0.05"},0,0.05,0,0.05,0,{"v":0.0475,"d":"0.05"},0,0.05,0,0.05,0,{"v":0.0475,"d":"0.05"},0,0.05,0,0.05,0,0,0,null,null,0.95,{"v":1.9000000000000008,"d":"1.90"},{"v":19,"d":"19.00"},{"v":1.1723341292495537,"d":"1.1723"},{"v":1.2081089504435316,"d":"1.2081"},{"v":0.1723341292495537,"d":"17%"},{"v":0.20810895044353162,"d":"21%"},{"v":1.1821856765541718,"d":"1.18"},{"$nulls":20},0,0,0,0,0.05,0,0.05,0,{"v":0.0475,"d":"0.05"},0,0.05,0,0.05,0,{"v":0.0475,"d":"0.05"},0,0.05,0,0.05,0,0,0]
[null,"Tipo de cambio en el año 1",{"$nulls":14},"Periodo 3",{"$f":"curvap!C28","v":{"v":0,"d":"0%"}},{"v":0,"d":"0%"},null,null,1,{"v":2.000000000000001,"d":"2.00"},0.05,{"$f":"$Q162","v":0},0.05,0,0.05,0,0.05,{"$f":"$Q165","v":0},0.05,0,0.05,0,{"$f":"($R$165-AK149)/(-$S$165)","v":0.05},{"$f":"$Q172","v":0},0.05,0,0.05,0,0.05,{"$f":"$Q175","v":0},0.05,0,0.05,0,0.05,0,0.05,0,0,0,null,null,1,{"v":2.000000000000001,"d":"2.00"},{"v":20,"d":"20.00"},{"v":1.1821856765541718,"d":"1.1822"},{"v":1.220190039947967,"d":"1.2202"},{"v":0.18218567655417184,"d":"18%"},{"v":0.22019003994796704,"d":"22%"},{"v":1.1821856765541718,"d":"1.18"},{"$nulls":20},0,0,0,0,{"$f":"($R$165-CK149)/(-$S$165)","v":0.05},{"$f":"$Q172","v":0},0.05,0,0.05,0,0.05,{"$f":"$Q175","v":0},0.05,0,0.05,0,0.05,0,0.05,0,0,0]
[null,"año 1","Local","Externo",{"$nulls":12},"Periodo 4",{"$f":"curvap!C29","v":{"v":0,"d":"0%"}},{"v":0,"d":"0%"},{"$nulls":39},12]
[null,"tc",{"$f":"C155/D155","v":{"v":1,"d":"1.0"}},{"$nulls":13},"Periodo 5",{"$f":"curvap!C30","v":{"v":0,"d":"0%"}},{"v":0,"d":"0%"},{"$nulls":3},0.1,null,{"$f":"(Y149-Y129)/20","v":0},{"$nulls":5},{"$f":"(AE149-AE129)/20","v":0},{"$nulls":5},{"$f":"(AK149-AK129)/20","v":0},{"$nulls":5},{"$f":"(AQ149-AQ129)/20","v":0},{"$nulls":45},{"$f":"(CK149-CK129)/20","v":0},{"$nulls":5},{"$f":"(CQ149-CQ129)/20","v":0}]
[null,"M",{"$f":"tipo_cambio!C7","v":{"v":1000,"d":"1,000"}},{"$f":"tipo_cambio!D7","v":{"v":20000,"d":"20,000"}},{"$nulls":13},"desplaza dobre c de phillips","ajuste expectativas"]
[null,"Y",{"$f":"tipo_cambio!C8","v":{"v":5000,"d":"5,000"}},{"$f":"tipo_cambio!D8","v":{"v":100000,"d":"100,000"}}]
[null,"k",{"$f":"tipo_cambio!C9","v":{"v":0.2,"d":"0.20"}},{"$f":"C154","v":{"v":0.2,"d":"0.20"}},{"$nulls":12},"CURVA DE PHILLIPS CORTO PLAZO 1"]
[null,"p",{"$f":"C152/(C154*C153)","v":{"v":1,"d":"1.0"}},{"$f":"D152/(D154*D153)","v":{"v":1,"d":"1.0"}},{"$nulls":12},"P","p0","-p1","U",{"$nulls":35},"TASA DE INTERÉS REAL"]
[]
[null,"Tipo de cambio en el año 2"]
[null,"año 2","Local","Externo"]
[null,"tc",{"$f":"C163/D163","v":{"v":1,"d":"1.0"}},{"$nulls":13},{"$f":"R159+(S159*T159)","v":{"v":0,"d":"0%"}},{"$f":"R130","v":{"v":0.05,"d":"5%"}},{"$f":"S130","v":{"v":-1,"d":"(1.00)"}},{"$f":"T130","v":{"v":0.05,"d":"5%"}},{"$nulls":35},"rr","rn","pe"]
[null,"M",{"$f":"tipo_cambio!C15","v":{"v":1000,"d":"1,000"}},{"$f":"tipo_cambio!D15","v":{"v":20000,"d":"20,000"}},{"$nulls":12},"CURVA DE PHILLIPS CORTO PLAZO 2",{"$nulls":38},{"$f":"(BE160-BF160)/(1+BF160)","v":{"v":0.008403361344537823,"d":"0.8%"}},{"$f":"tasa_interes!C12","v":{"v":0.2,"d":"20.0%"}},{"$f":"tasa_interes!D12","v":{"v":0.19,"d":"19.0%"}}]
[null,"Y",{"$f":"tipo_cambio!C16","v":{"v":5000,"d":"5,000"}},{"$f":"tipo_cambio!D16","v":{"v":100000,"d":"100,000"}},{"$nulls":12},"P","p0","-p1","U",{"$nulls":35},"TASA DE INTERÉS REAL"]
[null,"k",{"$f":"tipo_cambio!C17","v":{"v":0.2,"d":"0.20"}},{"$f":"C162","v":{"v":0.2,"d":"0.20"}},{"$nulls":12},{"$f":"R162+(S162*T162)","v":{"v":0,"d":"0%"}},{"$f":"R159+R148","v":{"v":0.05,"d":"5%"}},{"$f":"S159","v":{"v":-1,"d":"(1.00)"}},{"$f":"T159","v":{"v":0.05,"d":"5%"}},{"$nulls":35},"rr","rn","pe"]
[null,"p",{"$f":"C160/(C162*C161)","v":{"v":1,"d":"1.0"}},{"$f":"D160/(D162*D161)","v":{"v":1,"d":"1.0"}},{"$nulls":12},"CURVA DE PHILLIPS CORTO PLAZO 3",{"$nulls":38},{"$f":"(BE163-BF163)","v":{"v":0.010000000000000009,"d":"1.0%"}},{"$f":"BE160","v":{"v":0.2,"d":"20.0%"}},{"$f":"BF160","v":{"v":0.19,"d":"19.0%"}}]
[{"$nulls":16},"P","p0","-p1","U"]
[null,"Diferencias en TC, Inf y Y. ",{"$nulls":14},{"$f":"R165+(S165*T165)","v":{"v":0,"d":"0%"}},{"$f":"R162+R149","v":{"v":0.05,"d":"5%"}},{"$f":"S162","v":{"v":-1,"d":"(1.00)"}},{"$f":"T162","v":{"v":0.05,"d":"5%"}}]
[null,null,"Local","Externo",{"$nulls":12},"CURVA DE PHILLIPS CORTO PLAZO 4"]
[null,"Dtc",{"$f":"(C168-D168)+(D169-C169)","v":{"v":0,"d":"0.0"}}]
[null,"inf",{"$f":"((C160-C152)/C152)","v":{"v":0,"d":"0.0"}},{"$f":"((D160-D152)/D152)","v":{"v":0,"d":"0.0"}}]
[null,"Dy",{"$f":"(C161-C153)/C153","v":{"v":0,"d":"0.0"}},{"$f":"(D161-D153)/D153","v":{"v":0,"d":"0.0"}}]
[]
[{"$nulls":16},"P","p0","-p1","U"]
[{"$nulls":16},{"$f":"R172+(S172*T172)","v":{"v":0,"d":"0%"}},{"$f":"R165+R150","v":{"v":0.05,"d":"5%"}},{"$f":"S165","v":{"v":-1,"d":"(1.00)"}},{"$f":"T165","v":{"v":0.05,"d":"5%"}}]
[{"$nulls":16},"CURVA DE PHILLIPS CORTO PLAZO 5"]
[null,"D. Tipo de Cambio",{"$f":"C167","v":{"v":0,"d":"0.0"}},{"$nulls":13},"P","p0","-p1","U"]
[null,"inflación local",{"$f":"C168","v":{"v":0,"d":"0.0"}},{"$nulls":13},{"$f":"R175+(S175*T175)","v":{"v":0,"d":"0%"}},{"$f":"R172+R151","v":{"v":0.05,"d":"5%"}},{"$f":"S172","v":{"v":-1,"d":"(1.00)"}},{"$f":"T172","v":{"v":0.05,"d":"5%"}}]
[null,"inflación externa",{"$f":"D168","v":{"v":0,"d":"0.0"}}]
[null,"D. Renta externa",{"$f":"D169","v":{"v":0,"d":"0.0"}}]
[null,"D. Renta local",{"$f":"C169","v":{"v":0,"d":"0.0"}}]
[]
["YP","YPt-1","j","Yt-0","YPt-1",null,"C","k","YP"]
[{"$f":"A133","v":95.86},{"$f":"B133","v":100},{"$f":"C133","v":0.9},{"$f":"D133","v":{"v":95.4,"d":"95.40"}},{"$f":"E133","v":100},null,{"$f":"H187","v":61.62},{"$f":"B130","v":0.6},{"$f":"A185","v":{"v":100,"d":"100.00"}}]
[]
[{"$nulls":5},{"$f":"D183-E183","v":{"v":0,"d":"0.00"}}]
["YP",{"$nulls":4},"1+G"]
[{"$f":"B181","v":100},null,null,{"$f":"A185","v":100},null,1.03]
["Expectativa ","Expectativa rezagada ","Flexibilizador ","Expectativa por (1+G)","Observable ","Error ","Periodos ","Consumo ","C/Y",null,"Ponderador "]
[{"$f":"B187+(C187*(D187-E187))","v":{"v":102.7,"d":"102.70"}},{"$f":"A185","v":{"v":100,"d":"100.00"}},{"$f":"C181","v":{"v":0.9,"d":"0.90"}},{"$f":"D185*$F$185","v":{"v":103,"d":"103.00"}},{"$f":"B187","v":{"v":100,"d":"100.00"}},{"$f":"D187-E187","v":{"v":3,"d":"3.00"}},1,{"$f":"$B$130*A187","v":61.62},{"$f":"$B$136*($B$133/E187)+$D$136","v":{"v":0.6,"d":"0.60"}},null,{"$f":"K188-$G$27","v":{"v":0.98,"d":"0.980"}},{"$f":"E187*K187","v":{"v":98,"d":"98.0"}},{"$f":"$B$181","v":100}]
[{"$f":"B188+(C188*(D188-E188))","v":{"v":105.751,"d":"105.75"}},{"$f":"A187","v":{"v":102.7,"d":"102.70"}},{"$f":"C187","v":{"v":0.9,"d":"0.90"}},{"$f":"D187*$F$185","v":106.09},{"$f":"B188","v":{"v":102.7,"d":"102.70"}},{"v":3.3900000000000006,"d":"3.39"},2,{"$f":"$B$130*A188","v":{"v":63.4506,"d":"63.45"}},{"$f":"$B$136*($B$133/E188)+$D$136","v":{"v":0.5984225900681597,"d":"0.60"}},null,0.981,{"$f":"E188*K188","v":{"v":100.7487,"d":"100.7"}},{"$f":"$B$181","v":100}]
[{"v":108.92053,"d":"108.92"},{"$f":"A188","v":{"v":105.751,"d":"105.75"}},{"$f":"C188","v":{"v":0.9,"d":"0.90"}},{"$f":"D188*$F$185","v":{"v":109.2727,"d":"109.27"}},{"v":105.751,"d":"105.75"},{"v":3.5216999999999956,"d":"3.52"},3,{"v":65.352318,"d":"65.35"},{"v":0.5967370521318948,"d":"0.60"},null,0.982,{"v":103.847482,"d":"103.8"},100]
[{"v":112.1878459,"d":"112.19"},{"$f":"A189","v":{"v":108.92053,"d":"108.92"}},{"v":0.9,"d":"0.90"},{"$f":"D189*$F$185","v":{"v":112.550881,"d":"112.55"}},{"v":108.92053,"d":"108.92"},{"v":3.6303510000000045,"d":"3.63"},4,{"v":67.31270753999999,"d":"67.31"},{"v":0.5950860338266808,"d":"0.60"},null,0.983,{"v":107.06888099,"d":"107.1"},100]
[{"v":115.55345127700001,"d":"115.55"},{"$f":"A190","v":{"v":112.1878459,"d":"112.19"}},{"v":0.9,"d":"0.90"},{"v":115.92740743,"d":"115.93"},{"v":112.1878459,"d":"112.19"},{"v":3.739561530000003,"d":"3.74"},5,{"$f":"$B$130*A191","v":{"v":69.3320707662,"d":"69.33"}},{"v":0.5934817292538817,"d":"0.59"},null,0.984,{"v":110.3928403656,"d":"110.4"},100]
[{"v":119.02005181531001,"d":"119.02"},{"$f":"A191","v":{"v":115.55345127700001,"d":"115.55"}},{"v":0.9,"d":"0.90"},{"v":119.4052296529,"d":"119.41"},{"v":115.55345127700001,"d":"115.55"},{"v":3.851778375899997,"d":"3.85"},6,{"v":71.412031089186,"d":"71.41"},{"v":0.5919240224648682,"d":"0.59"},null,0.985,{"v":113.820149507845,"d":"113.8"},100]
[{"v":122.5906530697693,"d":"122.59"},{"v":119.02005181531001,"d":"119.02"},{"v":0.9,"d":"0.90"},{"v":122.987386542487,"d":"122.99"},{"v":119.02005181531001,"d":"119.02"},{"v":3.96733472717699,"d":"3.97"},7,{"v":73.55439184186157,"d":"73.55"},{"v":0.5904116735666569,"d":"0.59"},null,0.986,{"v":117.35377108989567,"d":"117.4"},100]
[{"v":126.26837263186239,"d":"126.27"},{"v":122.5906530697693,"d":"122.59"},{"v":0.9,"d":"0.90"},{"v":126.67700813876162,"d":"126.68"},{"v":122.5906530697693,"d":"122.59"},{"v":4.086355068992319,"d":"4.09"},8,{"v":75.76102357911743,"d":"75.76"},{"v":0.5889433725145853,"d":"0.59"},null,0.987,{"v":120.9969745798623,"d":"121.0"},100]
[{"v":130.05642380781825,"d":"130.06"},{"v":126.26837263186239,"d":"126.27"},{"v":0.9,"d":"0.90"},{"v":130.47731838292447,"d":"130.48"},{"v":126.26837263186239,"d":"126.27"},{"v":4.208945751062075,"d":"4.21"},9,{"v":78.03385428469095,"d":"78.03"},{"v":0.5875178374040909,"d":"0.59"},null,0.988,{"v":124.75315216028004,"d":"124.8"},100]
[{"v":133.95811652175283,"d":"133.96"},{"v":130.05642380781825,"d":"130.06"},{"v":0.9,"d":"0.90"},{"v":134.39163793441222,"d":"134.39"},{"v":130.05642380781825,"d":"130.06"},{"v":4.335214126593968,"d":"4.34"},10,{"v":80.3748699130517,"d":"80.37"},{"v":0.5861338227234826,"d":"0.59"},null,0.989,{"v":128.62580314593225,"d":"128.6"},100]
[{"v":137.97686001737543,"d":"137.98"},{"v":133.95811652175283,"d":"133.96"},{"v":0.9,"d":"0.90"},{"v":138.4233870724446,"d":"138.42"},{"v":133.95811652175283,"d":"133.96"},{"v":4.46527055069177,"d":"4.47"},11,{"v":82.78611601042526,"d":"82.79"},{"v":0.5847901191491125,"d":"0.58"},null,{"v":0.99,"d":"0.990"},{"v":132.6185353565353,"d":"132.6"},100]
[{"v":142.1161658178937,"d":"142.12"},{"v":137.97686001737543,"d":"137.98"},{"v":0.9,"d":"0.90"},{"v":142.57608868461793,"d":"142.58"},{"v":137.97686001737543,"d":"137.98"},{"v":4.5992286672425,"d":"4.60"},12,{"v":85.26969949073622,"d":"85.27"},{"v":0.5834855525719633,"d":"0.58"},null,0.991,{"v":136.73506827721906,"d":"136.7"},100]
[{"v":146.3796507924302,"d":"146.38"},{"v":142.1161658178937,"d":"142.12"},{"v":0.9,"d":"0.90"},{"v":146.85337134515646,"d":"146.85"},{"v":142.1161658178937,"d":"142.12"},{"v":4.737205527262773,"d":"4.74"},13,{"v":87.82779047545812,"d":"87.83"},{"v":0.582218983079577,"d":"0.58"},null,0.992,{"v":140.97923649135055,"d":"141.0"},100]
[{"$f":"B200+(C200*(D200-E200))","v":{"v":150.77104031620306,"d":"150.77"}},{"v":146.3796507924302,"d":"146.38"},{"$f":"C199","v":{"v":0.9,"d":"0.90"}},{"v":151.25897248551115,"d":"151.26"},{"$f":"B200","v":{"v":146.3796507924302,"d":"146.38"}},{"v":4.8793216930809535,"d":"4.88"},14,{"v":90.46262418972184,"d":"90.46"},{"v":0.5809893039607544,"d":"0.58"},null,0.993,{"v":145.3549932368832,"d":"145.4"},100]
[{"v":155.29417152568914,"d":"155.29"},{"v":150.77104031620306,"d":"150.77"},{"v":0.9,"d":"0.90"},{"v":155.7967416600765,"d":"155.80"},{"v":150.77104031620306,"d":"150.77"},{"v":5.025701343873436,"d":"5.03"},15,{"v":93.17650291541348,"d":"93.18"},{"v":0.5797954407385966,"d":"0.58"},null,0.994,{"v":149.86641407430582,"d":"149.9"},100]
[{"v":159.95299667145983,"d":"159.95"},{"v":155.29417152568914,"d":"155.29"},{"v":0.9,"d":"0.90"},{"v":160.4706439098788,"d":"160.47"},{"v":155.29417152568914,"d":"155.29"},{"v":5.176472384189651,"d":"5.18"},16,{"v":95.9717980028759,"d":"95.97"},{"v":0.5786363502316471,"d":"0.58"},null,0.995,{"v":154.51770066806068,"d":"154.5"},100]
[{"v":164.7515865716036,"d":"164.75"},{"v":159.95299667145983,"d":"159.95"},{"v":0.9,"d":"0.90"},{"v":165.28476322717515,"d":"165.28"},{"v":159.95299667145983,"d":"159.95"},{"v":5.331766555715319,"d":"5.33"},17,{"v":98.85095194296217,"d":"98.85"},{"v":0.5775110196423758,"d":"0.58"},null,0.996,{"v":159.313184684774,"d":"159.3"},100]
[{"v":169.69413416875173,"d":"169.69"},{"v":164.7515865716036,"d":"164.75"},{"v":0.9,"d":"0.90"},{"v":170.2433061239904,"d":"170.24"},{"v":164.7515865716036,"d":"164.75"},{"v":5.491719552386797,"d":"5.49"},18,{"v":101.81648050125104,"d":"101.82"},{"v":0.5764184656722096,"d":"0.58"},null,0.997,{"v":164.2573318118888,"d":"164.3"},100]
[{"v":174.78495819381428,"d":"174.78"},{"v":169.69413416875173,"d":"169.69"},{"v":0.9,"d":"0.90"},{"v":175.3506053077101,"d":"175.35"},{"v":169.69413416875173,"d":"169.69"},{"v":5.656471138958381,"d":"5.66"},19,{"v":104.87097491628856,"d":"104.87"},{"v":0.5753577336623393,"d":"0.58"},null,0.998,{"v":169.35474590041423,"d":"169.4"},100]
[{"v":180.0285069396287,"d":"180.03"},{"v":174.78495819381428,"d":"174.78"},{"v":0.9,"d":"0.90"},{"v":180.61112346694142,"d":"180.61"},{"v":174.78495819381428,"d":"174.78"},{"v":5.826165273127145,"d":"5.83"},20,{"v":108.01710416377722,"d":"108.02"},{"v":0.5743278967595528,"d":"0.57"},null,0.999,{"v":174.61017323562046,"d":"174.6"},100]
[{"v":185.42936214781756,"d":"185.43"},{"v":180.0285069396287,"d":"180.03"},{"v":0.9,"d":"0.90"},{"v":186.02945717094966,"d":"186.03"},{"v":180.0285069396287,"d":"180.03"},{"v":6.000950231320957,"d":"6.00"},21,{"v":111.25761728869053,"d":"111.26"},{"v":0.573328055106362,"d":"0.57"},null,1,{"v":180.0285069396287,"d":"180.0"},100]
[{"v":190.9922430122521,"d":"190.99"},{"v":185.42936214781756,"d":"185.43"},{"v":0.9,"d":"0.90"},{"v":191.61034088607815,"d":"191.61"},{"v":185.42936214781756,"d":"185.43"},{"v":6.180978738260592,"d":"6.18"},22,{"v":114.59534580735125,"d":"114.60"},{"v":0.5723573350547203,"d":"0.57"},null,{"$f":"K207+$G$27","v":1.001},{"v":185.61479150996536,"d":"185.6"},100]
[{"v":196.72201030261968,"d":"196.72"},{"v":190.9922430122521,"d":"190.99"},{"v":0.9,"d":"0.90"},{"v":197.3586511126605,"d":"197.36"},{"v":190.9922430122521,"d":"190.99"},{"v":6.366408100408421,"d":"6.37"},23,{"v":118.0332061815718,"d":"118.03"},{"v":0.5714148884026411,"d":"0.57"},null,{"v":1.0019999999999998,"d":"1.002"},{"v":191.37422749827655,"d":"191.4"},100]
[{"v":202.62367061169826,"d":"202.62"},{"v":196.72201030261968,"d":"196.72"},{"v":0.9,"d":"0.90"},{"v":203.27941064604033,"d":"203.28"},{"v":196.72201030261968,"d":"196.72"},{"v":6.557400343420653,"d":"6.56"},24,{"v":121.57420236701896,"d":"121.57"},{"v":0.5704998916530496,"d":"0.57"},null,{"v":1.0029999999999997,"d":"1.003"},{"v":197.31217633352747,"d":"197.3"},100]
[{"v":208.7023807300492,"d":"208.70"},{"v":202.62367061169826,"d":"202.62"},{"v":0.9,"d":"0.90"},{"v":209.37779296542155,"d":"209.38"},{"v":202.62367061169826,"d":"202.62"},{"v":6.7541223537232895,"d":"6.75"},25,{"v":125.22142843802952,"d":"125.22"},{"v":0.5696115452942229,"d":"0.57"},null,{"v":1.0039999999999996,"d":"1.004"},{"v":203.43416529414498,"d":"203.4"},100]
[{"v":214.96345215195072,"d":"214.96"},{"v":208.7023807300492,"d":"208.70"},{"v":0.9,"d":"0.90"},{"v":215.6591267543842,"d":"215.66"},{"v":208.7023807300492,"d":"208.70"},{"v":6.95674602433499,"d":"6.96"},26,{"v":128.97807129117044,"d":"128.98"},{"v":0.5687490731011873,"d":"0.57"},null,{"v":1.0049999999999994,"d":"1.005"},{"v":209.74589263369936,"d":"209.7"},100]
[{"v":221.41235571650924,"d":"221.41"},{"v":214.96345215195072,"d":"214.96"},{"v":0.9,"d":"0.90"},{"v":222.12890055701573,"d":"222.13"},{"v":214.96345215195072,"d":"214.96"},{"v":7.165448405065007,"d":"7.17"},27,{"v":132.84741342990554,"d":"132.85"},{"v":0.5679117214574634,"d":"0.57"},null,{"v":1.0059999999999993,"d":"1.006"},{"v":216.25323286486227,"d":"216.3"},100]
[{"v":228.0547263880045,"d":"228.05"},{"v":221.41235571650924,"d":"221.41"},{"v":0.9,"d":"0.90"},{"v":228.7927675737262,"d":"228.79"},{"v":221.41235571650924,"d":"221.41"},{"v":7.380411857216956,"d":"7.38"},28,{"v":136.8328358328027,"d":"136.83"},{"v":0.5670987586965663,"d":"0.57"},null,{"v":1.0069999999999992,"d":"1.007"},{"v":222.96224220652462,"d":"223.0"},100]
[{"v":234.89636817964464,"d":"234.90"},{"v":228.0547263880045,"d":"228.05"},{"v":0.9,"d":"0.90"},{"v":235.65655060093798,"d":"235.66"},{"v":228.0547263880045,"d":"228.05"},{"v":7.601824212933479,"d":"7.60"},29,{"v":140.93782090778677,"d":"140.94"},{"v":0.5663094744626859,"d":"0.57"},null,{"v":1.0079999999999991,"d":"1.008"},{"v":229.87916419910835,"d":"229.9"},100]
[{"v":241.94325922503396,"d":"241.94"},{"v":234.89636817964464,"d":"234.90"},{"v":0.9,"d":"0.90"},{"v":242.7262471189661,"d":"242.73"},{"v":234.89636817964464,"d":"234.90"},{"v":7.829878939321475,"d":"7.83"},30,{"v":145.16595553502037,"d":"145.17"},{"v":0.5655431790899862,"d":"0.57"},null,{"v":1.008999999999999,"d":"1.009"},{"v":237.0104354932612,"d":"237.0"},100]
[{"v":249.20155700178498,"d":"249.20"},{"v":241.94325922503396,"d":"241.94"},{"v":0.9,"d":"0.90"},{"v":250.0080345325351,"d":"250.01"},{"v":241.94325922503396,"d":"241.94"},{"v":8.06477530750115,"d":"8.06"},31,{"v":149.520934201071,"d":"149.52"},{"v":0.5647992029999866,"d":"0.56"},null,{"v":1.009999999999999,"d":"1.010"},{"v":244.36269181728403,"d":"244.4"},100]
[{"v":256.6776037118386,"d":"256.68"},{"v":249.20155700178498,"d":"249.20"},{"v":0.9,"d":"0.90"},{"v":257.5082755685112,"d":"257.51"},{"v":249.20155700178498,"d":"249.20"},{"v":8.306718566726204,"d":"8.31"},32,{"v":154.00656222710313,"d":"154.01"},{"v":0.5640768961164919,"d":"0.56"},null,{"v":1.0109999999999988,"d":"1.011"},{"v":251.9427741288043,"d":"251.9"},100]
[{"v":264.37793182319376,"d":"264.38"},{"v":256.6776037118386,"d":"256.68"},{"v":0.9,"d":"0.90"},{"v":265.23352383556653,"d":"265.23"},{"v":256.6776037118386,"d":"256.68"},{"v":8.555920123727958,"d":"8.56"},33,{"v":158.62675909391626,"d":"158.63"},{"v":0.563375627297565,"d":"0.56"},null,{"v":1.0119999999999987,"d":"1.012"},{"v":259.7577349563803,"d":"259.8"},100]
[{"v":272.30926977788954,"d":"272.31"},{"v":264.37793182319376,"d":"264.38"},{"v":0.9,"d":"0.90"},{"v":273.1905295506335,"d":"273.19"},{"v":264.37793182319376,"d":"264.38"},{"v":8.812597727439766,"d":"8.81"},34,{"v":163.38556186673372,"d":"163.39"},{"v":0.5626947837840436,"d":"0.56"},null,{"v":1.0129999999999986,"d":"1.013"},{"v":267.81484493689493,"d":"267.8"},100]
[{"v":280.4785478712262,"d":"280.48"},{"v":272.30926977788954,"d":"272.31"},{"v":0.9,"d":"0.90"},{"v":281.3862454371525,"d":"281.39"},{"v":272.30926977788954,"d":"272.31"},{"v":9.076975659262985,"d":"9.08"},35,{"v":168.28712872273573,"d":"168.29"},{"v":0.5620337706641201,"d":"0.56"},null,{"v":1.0139999999999985,"d":"1.014"},{"v":276.12159955477955,"d":"276.1"},100]
[{"v":288.89290430736304,"d":"288.89"},{"v":280.4785478712262,"d":"280.48"},{"v":0.9,"d":"0.90"},{"v":289.8278328002671,"d":"289.83"},{"v":280.4785478712262,"d":"280.48"},{"v":9.349284929040891,"d":"9.35"},36,{"v":173.33574258441783,"d":"173.34"},{"v":0.5613920103535146,"d":"0.56"},null,{"v":1.0149999999999983,"d":"1.015"},{"v":284.6857260892942,"d":"284.7"},100]
[{"v":297.55969143658393,"d":"297.56"},{"v":288.89290430736304,"d":"288.89"},{"v":0.9,"d":"0.90"},{"v":298.52266778427514,"d":"298.52"},{"v":288.89290430736304,"d":"288.89"},{"v":9.629763476912103,"d":"9.63"},37,{"v":178.53581486195034,"d":"178.54"},{"v":0.5607689420907909,"d":"0.56"},null,{"v":1.0159999999999982,"d":"1.016"},{"v":293.51519077628035,"d":"293.5"},100]
[{"v":306.48648217968145,"d":"306.49"},{"v":297.55969143658393,"d":"297.56"},{"v":0.9,"d":"0.90"},{"v":307.4783478178034,"d":"307.48"},{"v":297.55969143658393,"d":"297.56"},{"v":9.918656381219478,"d":"9.92"},38,{"v":183.89188930780887,"d":"183.89"},{"v":0.5601640214473698,"d":"0.56"},null,{"v":1.0169999999999981,"d":"1.017"},{"v":302.6182061910053,"d":"302.6"},100]
[{"v":315.6810766450719,"d":"315.68"},{"v":306.48648217968145,"d":"306.49"},{"v":0.9,"d":"0.90"},{"v":316.70269825233754,"d":"316.70"},{"v":306.48648217968145,"d":"306.49"},{"v":10.216216072656096,"d":"10.22"},39,{"v":189.40864598704314,"d":"189.41"},{"v":0.5595767198518153,"d":"0.56"},null,{"v":1.017999999999998,"d":"1.018"},{"v":312.0032388589151,"d":"312.0"},100]
[{"v":325.1515089444241,"d":"325.15"},{"v":315.6810766450719,"d":"315.68"},{"v":0.9,"d":"0.90"},{"v":326.2037791999077,"d":"326.20"},{"v":315.6810766450719,"d":"315.68"},{"v":10.522702554835746,"d":"10.52"},40,{"v":195.09090536665445,"d":"195.09"},{"v":0.559006524127976,"d":"0.56"},null,{"v":1.018999999999998,"d":"1.019"},{"v":321.67901710132764,"d":"321.7"},100]
[{"v":334.9060542127568,"d":"334.91"},{"v":325.1515089444241,"d":"325.15"},{"v":0.9,"d":"0.90"},{"v":335.9898925759049,"d":"335.99"},{"v":325.1515089444241,"d":"325.15"},{"v":10.83838363148078,"d":"10.84"},41,{"v":200.9436325276541,"d":"200.94"},{"v":0.5584529360465786,"d":"0.56"},null,{"v":1.0199999999999978,"d":"1.020"},{"v":331.65453912331185,"d":"331.7"},100]