{"text_format":"3","workbook":"xlsx","n_sheets":5,"sheets":["Inicio IS-RM","Taylor","IS_RM","IS_RM_ER","Oculto IS-RM"],"not_rendered":{"charts":5,"images":11,"macros":1,"defined_names":7},"read":"whole","date_system":"1900"}

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

{"sheet":"Taylor","index":1,"n_rows":40,"n_cols":9,"rows_kept":40,"hidden":true,"merged":[[0,0,0,12],[1,0,1,12],[2,0,2,8],[6,0,6,8],[10,0,10,8],[35,0,35,1],[36,0,36,1],[37,0,37,1],[38,0,38,1],[39,0,39,1]]}
["LA REGLA DE TAYLOR"]
[]
["REGLA DE TAYLOR (caso 1)"]
["rnominal","rnat","ap","p","p0","ay","yo","ybarra","(yo-ybarra)/ybarra"]
[{"$f":"'Oculto IS-RM'!U5","v":{"v":0.03,"d":"3.0%"}},{"v":0.03,"d":"3.0%"},0.25,{"v":0.03,"d":"3.0%"},{"v":0.03,"d":"3.0%"},0.75,{"v":11000,"d":"11,000"},{"v":11000,"d":"11,000"},{"$f":"'Oculto IS-RM'!AC5","v":{"v":0,"d":"0.00%"}}]
[]
["REGLA DE TAYLOR (caso 2)"]
["rnominal","rnat","ap","p","p0","ay","yo","ybarra","(yo-ybarra)/ybarra"]
[{"$f":"'Oculto IS-RM'!U9","v":{"v":0.03,"d":"3.0%"}},{"$f":"B5","v":{"v":0.03,"d":"3.0%"}},0.25,{"v":0.03,"d":"3.0%"},{"v":0.03,"d":"3.0%"},0.75,{"v":11000,"d":"11,000"},{"v":11000,"d":"11,000"},{"$f":"'Oculto IS-RM'!AC9","v":{"v":0,"d":"0.00%"}}]
[]
["VARIACIÓN DE LA REGLA DE TAYLOR (caso 2 menos caso 1)"]
["rnominal","rnat","ap","p","p0","ay","yo","ybarra","(yo-ybarra)/ybarra"]
[{"$f":"'Oculto IS-RM'!U13","v":{"v":0,"d":"0.0%"}},{"$f":"'Oculto IS-RM'!V13","v":{"v":0,"d":"0.0%"}},{"$f":"'Oculto IS-RM'!W13","v":{"v":0,"d":"0.0%"}},{"$f":"'Oculto IS-RM'!X13","v":{"v":0,"d":"0.0%"}},{"$f":"'Oculto IS-RM'!Y13","v":{"v":0,"d":"0.0%"}},{"$f":"'Oculto IS-RM'!Z13","v":{"v":0,"d":"0.0%"}},{"$f":"'Oculto IS-RM'!AA13","v":0},{"$f":"'Oculto IS-RM'!AB13","v":0},{"$f":"'Oculto IS-RM'!AC13","v":{"v":0,"d":"0.0%"}}]
{"$rows_empty":22}
["Títulos"]
["Resultados"]
["Insertar datos"]
["Equilibrio"]
["Política económica"]

{"sheet":"IS_RM","index":2,"n_rows":42,"n_cols":13,"rows_kept":42,"hidden":true,"merged":[[0,0,0,13],[1,0,1,13],[2,1,2,4],[7,1,7,4],[11,1,11,3],[14,9,14,12],[15,1,15,2],[19,1,19,8],[23,1,23,5],[27,1,27,6],[33,1,33,4],[37,1,37,2],[38,1,38,2],[39,1,39,2],[40,1,40,2],[41,1,41,2]]}
["MODELO IS-MR"]
[]
[null,"DEMANDA AGREGADA"]
[null,"Y","C","I","G",{"$nulls":3},"VARIABLES","ORIGINAL","CHOQUE","VAR ABS","VAR REL"]
[null,{"$f":"'Oculto IS-RM'!A27","v":{"v":10000,"d":"10,000"}},{"$f":"'Oculto IS-RM'!B27","v":{"v":7600,"d":"7,600"}},{"$f":"'Oculto IS-RM'!C27","v":{"v":1399.9999999999995,"d":"1,400"}},{"$f":"'Oculto IS-RM'!D27","v":{"v":1000,"d":"1,000"}},{"$nulls":3},"Y",{"$f":"'Oculto IS-RM'!N58","v":{"v":10000,"d":"10,000.0"}},{"$f":"'Oculto IS-RM'!O58","v":{"v":10000,"d":"10,000.0"}},{"$f":"K5-J5","v":0},{"$f":"'Oculto IS-RM'!Q58","v":{"v":0,"d":"0%"}}]
[null,{"$f":"B5/$B$5","v":{"v":1,"d":"100%"}},{"$f":"C5/$B$5","v":{"v":0.76,"d":"76%"}},{"$f":"D5/$B$5","v":{"v":0.13999999999999996,"d":"14%"}},{"$f":"E5/$B$5","v":{"v":0.1,"d":"10%"}},{"$nulls":3},"r",{"$f":"'Oculto IS-RM'!N59","v":{"v":0.040000000000000036,"d":"4.0%"}},{"$f":"'Oculto IS-RM'!O59","v":{"v":0.040000000000000036,"d":"4.0%"}},{"$f":"'Oculto IS-RM'!P59","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":8},"C",{"$f":"'Oculto IS-RM'!N60","v":{"v":7600,"d":"7,600.0"}},{"$f":"'Oculto IS-RM'!O60","v":{"v":7600,"d":"7,600.0"}},{"$f":"'Oculto IS-RM'!P60","v":0},{"$f":"'Oculto IS-RM'!Q60","v":{"v":0,"d":"0%"}}]
[null,"FUNCIÓN CONSUMO",{"$nulls":6},"S",{"$f":"'Oculto IS-RM'!N61","v":{"v":1399.9999999999995,"d":"1,400.0"}},{"$f":"'Oculto IS-RM'!O61","v":{"v":1399.9999999999995,"d":"1,400.0"}},{"$f":"'Oculto IS-RM'!P61","v":0},{"$f":"'Oculto IS-RM'!Q61","v":{"v":0,"d":"0%"}}]
[null,"C","b0","b1","T0",{"$nulls":3},"I",{"$f":"'Oculto IS-RM'!N62","v":{"v":1399.9999999999995,"d":"1,400.0"}},{"$f":"'Oculto IS-RM'!O62","v":{"v":1399.9999999999995,"d":"1,400.0"}},{"$f":"'Oculto IS-RM'!P62","v":0},{"$f":"'Oculto IS-RM'!Q62","v":{"v":0,"d":"0%"}}]
[null,{"$f":"'Oculto IS-RM'!A30","v":{"v":7600,"d":"7,600"}},400,{"v":0.8,"d":"0.80"},{"v":1000,"d":"1,000"},{"$nulls":3},"G",{"$f":"'Oculto IS-RM'!N63","v":{"v":1000,"d":"1,000.0"}},{"$f":"'Oculto IS-RM'!O63","v":{"v":1000,"d":"1,000.0"}},{"$f":"'Oculto IS-RM'!P63","v":0},{"$f":"'Oculto IS-RM'!Q63","v":{"v":0,"d":"0%"}}]
[{"$nulls":8},"T",{"$f":"'Oculto IS-RM'!N64","v":{"v":1000,"d":"1,000.0"}},{"$f":"'Oculto IS-RM'!O64","v":{"v":1000,"d":"1,000.0"}},{"$f":"'Oculto IS-RM'!P64","v":0},{"$f":"'Oculto IS-RM'!Q64","v":{"v":0,"d":"0%"}}]
[null,"FUNCIÓN INVERSIÓN",{"$nulls":6},"DP",{"$f":"'Oculto IS-RM'!N65","v":0},{"$f":"'Oculto IS-RM'!O65","v":0},{"$f":"'Oculto IS-RM'!P65","v":0},{"$f":"'Oculto IS-RM'!Q65","v":{"v":0,"d":"0.0%"}}]
[null,"I","i0","i1",{"$nulls":4},"Pendiente IS",{"$f":"'Oculto IS-RM'!N69","v":{"v":-1.333333333333333E-5,"d":"-0.00001"}},{"$f":"'Oculto IS-RM'!O69","v":{"v":-1.333333333333333E-5,"d":"-0.00001"}},{"$f":"'Oculto IS-RM'!P69","v":0},{"$f":"'Oculto IS-RM'!Q69","v":{"v":0,"d":"0%"}}]
[null,{"$f":"'Oculto IS-RM'!A36","v":{"v":1399.9999999999995,"d":"1,400"}},{"v":2000,"d":"2,000"},{"v":-15000,"d":"(15,000)"},{"$nulls":4},"Pendiente RM",{"$f":"'Oculto IS-RM'!N71","v":{"v":5e-05,"d":"0.00005"}},{"$f":"'Oculto IS-RM'!O71","v":{"v":5e-05,"d":"0.00005"}},{"$f":"'Oculto IS-RM'!P71","v":0},{"$f":"'Oculto IS-RM'!Q71","v":{"v":0,"d":"0%"}}]
[{"$nulls":9},"Esta seccion muestra los efectos de la Política Económica"]
[null,"GASTO DE GOBIERNO",null,null,"Déficit Público"]
[null,"G","G0",null,"T-G"]
[null,{"$f":"'Oculto IS-RM'!A39","v":{"v":1000,"d":"1,000"}},{"v":1000,"d":"1,000"},null,{"$f":"'Oculto IS-RM'!D39","v":0}]
[]
[null,"REGLA DE TAYLOR"]
[null,"rr","rnat","p","pe","ap","p0","ay","ybarra"]
[null,{"$f":"'Oculto IS-RM'!A42","v":{"v":0.04000000000000001,"d":"4.0%"}},{"v":0.04,"d":"4.0%"},{"v":0.03,"d":"3.0%"},{"v":0.03,"d":"3.0%"},{"v":0.5,"d":"0.50"},{"v":0.03,"d":"3.0%"},{"v":0.5,"d":"0.50"},{"v":10000,"d":"10,000"}]
[]
[null,"VALORES DE EQUILIBRIO INICIAL"]
[null,"Y","rnat","MULTIPLICADOR","Pend. IS","Pend. MR"]
[null,{"$f":"'Oculto IS-RM'!A48","v":{"v":10000,"d":"10,000"}},{"$f":"'Oculto IS-RM'!B48","v":{"v":0.040000000000000036,"d":"4.0%"}},{"$f":"'Oculto IS-RM'!C48","v":{"v":1.0526315789473684,"d":"1.053"}},{"$f":"'Oculto IS-RM'!D48","v":{"v":-1.333333333333333E-5,"d":"-0.000013"}},{"$f":"'Oculto IS-RM'!E48","v":{"v":5e-05,"d":"0.000050"}}]
[]
[null,"POLÍTICA ECONÓMICA"]
[null,"MONETARIA",{"$nulls":3},"FISCAL"]
[null,"p","pe","p0","ybarra","T1","G1"]
[null,{"$f":"'Oculto IS-RM'!A53","v":{"v":0.03,"d":"3.0%"}},{"v":0.05,"d":"5.0%"},{"$f":"'Oculto IS-RM'!C53","v":{"v":0.03,"d":"3.0%"}},{"$f":"'Oculto IS-RM'!D53","v":{"v":10000,"d":"10,000"}},{"$f":"'Oculto IS-RM'!E53","v":{"v":1000,"d":"1,000"}},{"$f":"'Oculto IS-RM'!F53","v":{"v":1000,"d":"1,000"}}]
[null,{"v":0,"d":"0%"},{"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. MR"]
[null,{"$f":"'Oculto IS-RM'!L48","v":{"v":10000,"d":"10,000"}},{"$f":"'Oculto IS-RM'!M48","v":{"v":0.040000000000000036,"d":"4.0%"}},{"$f":"'Oculto IS-RM'!O48","v":{"v":-1.333333333333333E-5,"d":"-0.000013"}},{"$f":"'Oculto IS-RM'!P48","v":{"v":5e-05,"d":"0.000050"}}]
[]
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos"]
[null,"Equilibrio"]
[null,"Política económica"]

{"sheet":"IS_RM_ER","index":3,"n_rows":59,"n_cols":13,"rows_kept":59,"hidden":true,"merged":[[0,0,0,13],[1,0,1,13],[2,1,2,6],[7,1,7,4],[11,1,11,3],[15,1,15,2],[19,1,19,6],[20,9,20,12],[23,1,23,6],[27,1,27,8],[31,1,31,5],[35,1,35,5],[39,1,39,4],[50,1,50,4],[54,1,54,2],[55,1,55,2],[56,1,56,2],[57,1,57,2],[58,1,58,2]]}
["MODELO IS-MR-ER"]
[]
[null,"DEMANDA AGREGADA"]
[null,"Y","C","I","G","X","Q",null,"VARIABLES","ORIGINAL","CHOQUE","VAR ABS","VAR REL"]
[null,{"$f":"'Oculto IS-RM'!AH27","v":{"v":9247.378246819651,"d":"9,247"}},{"$f":"'Oculto IS-RM'!AI27","v":{"v":6997.902597455722,"d":"6,998"}},{"$f":"'Oculto IS-RM'!AJ27","v":{"v":1249.6932138912748,"d":"1,250"}},{"$f":"'Oculto IS-RM'!AK27","v":{"v":1000,"d":"1,000"}},{"$f":"'Oculto IS-RM'!AL27","v":{"v":2947.997954759275,"d":"2,948"}},{"$f":"'Oculto IS-RM'!AM27","v":{"v":2948.2155192866203,"d":"2,948"}},null,{"$f":"'Oculto IS-RM'!AT64","v":"Y"},{"$f":"'Oculto IS-RM'!AU64","v":{"v":9247.378246819651,"d":"9,247.4"}},{"$f":"'Oculto IS-RM'!AV64","v":{"v":9247.378246819651,"d":"9,247.4"}},{"$f":"'Oculto IS-RM'!AW64","v":0},{"$f":"'Oculto IS-RM'!AX64","v":{"v":0,"d":"0.00%"}}]
[null,{"$f":"B5/$B$5","v":{"v":1,"d":"100%"}},{"v":0.7567444967293766,"d":"76%"},{"v":0.13514027225187505,"d":"14%"},{"v":0.10813875817655874,"d":"11%"},{"v":0.31879283793470303,"d":"32%"},{"v":0.3188163650925134,"d":"32%"},null,{"$f":"'Oculto IS-RM'!AT65","v":"r"},{"$f":"'Oculto IS-RM'!AU65","v":{"v":0.05002045240724835,"d":"5.00%"}},{"$f":"'Oculto IS-RM'!AV65","v":{"v":0.05002045240724835,"d":"5.00%"}},{"$f":"'Oculto IS-RM'!AW65","v":{"v":0,"d":"0.00%"}}]
[{"$nulls":8},{"$f":"'Oculto IS-RM'!AT66","v":"C"},{"$f":"'Oculto IS-RM'!AU66","v":{"v":6997.902597455722,"d":"6,997.9"}},{"$f":"'Oculto IS-RM'!AV66","v":{"v":6997.902597455722,"d":"6,997.9"}},{"$f":"'Oculto IS-RM'!AW66","v":0},{"$f":"'Oculto IS-RM'!AX66","v":{"v":0,"d":"0.00%"}}]
[null,"FUNCIÓN CONSUMO",{"$nulls":6},{"$f":"'Oculto IS-RM'!AT67","v":"S"},{"$f":"'Oculto IS-RM'!AU67","v":{"v":1249.47564936393,"d":"1,249.5"}},{"$f":"'Oculto IS-RM'!AV67","v":{"v":1249.47564936393,"d":"1,249.5"}},{"$f":"'Oculto IS-RM'!AW67","v":0},{"$f":"'Oculto IS-RM'!AX67","v":{"v":0,"d":"0.00%"}}]
[null,"C","b0","b1","T0",{"$nulls":3},{"$f":"'Oculto IS-RM'!AT68","v":"I"},{"$f":"'Oculto IS-RM'!AU68","v":{"v":1249.6932138912748,"d":"1,249.7"}},{"$f":"'Oculto IS-RM'!AV68","v":{"v":1249.6932138912748,"d":"1,249.7"}},{"$f":"'Oculto IS-RM'!AW68","v":0},{"$f":"'Oculto IS-RM'!AX68","v":{"v":0,"d":"0.00%"}}]
[null,{"$f":"'Oculto IS-RM'!AH30","v":{"v":6997.902597455722,"d":"6,998"}},400,{"v":0.8,"d":"0.80"},{"v":1000,"d":"1,000"},{"$nulls":3},{"$f":"'Oculto IS-RM'!AT69","v":"G"},{"$f":"'Oculto IS-RM'!AU69","v":{"v":1000,"d":"1,000.0"}},{"$f":"'Oculto IS-RM'!AV69","v":{"v":1000,"d":"1,000.0"}},{"$f":"'Oculto IS-RM'!AW69","v":0},{"$f":"'Oculto IS-RM'!AX69","v":{"v":0,"d":"0.00%"}}]
[{"$nulls":8},{"$f":"'Oculto IS-RM'!AT70","v":"T"},{"$f":"'Oculto IS-RM'!AU70","v":{"v":1000,"d":"1,000.0"}},{"$f":"'Oculto IS-RM'!AV70","v":{"v":1000,"d":"1,000.0"}},{"$f":"'Oculto IS-RM'!AW70","v":0},{"$f":"'Oculto IS-RM'!AX70","v":{"v":0,"d":"0.00%"}}]
[null,"FUNCIÓN INVERSIÓN",{"$nulls":6},{"$f":"'Oculto IS-RM'!AT71","v":"DP"},{"$f":"'Oculto IS-RM'!AU71","v":0},{"$f":"'Oculto IS-RM'!AV71","v":0},{"$f":"'Oculto IS-RM'!AW71","v":0},{"$f":"'Oculto IS-RM'!AX71","v":{"v":0,"d":"0.00%"}}]
[null,"I","i0","i1",{"$nulls":4},{"$f":"'Oculto IS-RM'!AT72","v":"X"},{"$f":"'Oculto IS-RM'!AU72","v":{"v":2947.997954759275,"d":"2,948.0"}},{"$f":"'Oculto IS-RM'!AV72","v":{"v":2947.997954759275,"d":"2,948.0"}},{"$f":"'Oculto IS-RM'!AW72","v":0},{"$f":"'Oculto IS-RM'!AX72","v":{"v":0,"d":"0.00%"}}]
[null,{"$f":"'Oculto IS-RM'!AH36","v":{"v":1249.6932138912748,"d":"1,250"}},{"v":2000,"d":"2,000"},{"v":-15000,"d":"(15,000)"},{"$nulls":4},{"$f":"'Oculto IS-RM'!AT73","v":"Q"},{"$f":"'Oculto IS-RM'!AU73","v":{"v":2948.2155192866203,"d":"2,948.2"}},{"$f":"'Oculto IS-RM'!AV73","v":{"v":2948.2155192866203,"d":"2,948.2"}},{"$f":"'Oculto IS-RM'!AW73","v":0},{"$f":"'Oculto IS-RM'!AX73","v":{"v":0,"d":"0.00%"}}]
[{"$nulls":8},{"$f":"'Oculto IS-RM'!AT74","v":"TC"},{"$f":"'Oculto IS-RM'!AU74","v":{"v":15.995909518550329,"d":"16.0"}},{"$f":"'Oculto IS-RM'!AV74","v":{"v":15.995909518550329,"d":"16.0"}},{"$f":"'Oculto IS-RM'!AW74","v":0},{"$f":"'Oculto IS-RM'!AX74","v":{"v":0,"d":"0.00%"}}]
[null,"GASTO DE GOBIERNO",null,null,"Déficit Público",{"$nulls":3},"YRM",{"$f":"'Oculto IS-RM'!AU75","v":{"v":100000,"d":"100,000.0"}},{"$f":"'Oculto IS-RM'!AV75","v":{"v":100000,"d":"100,000.0"}},{"$f":"'Oculto IS-RM'!AW75","v":0},{"$f":"'Oculto IS-RM'!AX75","v":{"v":0,"d":"0.00%"}}]
[null,"G","G0",null,"T-G",{"$nulls":3},{"$f":"'Oculto IS-RM'!AT76","v":"rRM"},{"$f":"'Oculto IS-RM'!AU76","v":{"v":0.03,"d":"3.00%"}},{"$f":"'Oculto IS-RM'!AV76","v":{"v":0.03,"d":"3.00%"}},{"$f":"'Oculto IS-RM'!AW76","v":0}]
[null,{"$f":"'Oculto IS-RM'!AH39","v":{"v":1000,"d":"1,000"}},{"v":1000,"d":"1,000"},null,{"$f":"'Oculto IS-RM'!AK39","v":0},{"$nulls":3},{"$f":"'Oculto IS-RM'!AT77","v":"P-Pe"},{"$f":"'Oculto IS-RM'!AU77","v":{"v":0,"d":"0.00%"}},{"$f":"'Oculto IS-RM'!AV77","v":{"v":0,"d":"0.00%"}},{"$f":"'Oculto IS-RM'!AW77","v":0}]
[{"$nulls":8},{"$f":"'Oculto IS-RM'!AT78","v":"P-Po"},{"$f":"'Oculto IS-RM'!AU78","v":{"v":0,"d":"0.00%"}},{"$f":"'Oculto IS-RM'!AV78","v":{"v":0,"d":"0.00%"}},{"$f":"'Oculto IS-RM'!AW78","v":0}]
[null,"FUNCION EXPORTACIONES",{"$nulls":6},{"$f":"'Oculto IS-RM'!AT79","v":"(Y-Ybar)/Ybar"},{"$f":"'Oculto IS-RM'!AU79","v":{"v":4.0904814496744308E-5,"d":"0.00%"}},{"$f":"'Oculto IS-RM'!AV79","v":{"v":4.0904814496744308E-5,"d":"0.00%"}},{"$f":"'Oculto IS-RM'!AW79","v":{"v":0,"d":"0.00%"}}]
[null,"X","x0","x1","YRM","x2","TC",null,null,"Esta seccion muestra los efectos de la Política Económica"]
[null,{"$f":"'Oculto IS-RM'!AH42","v":{"v":2947.997954759275,"d":"2,948"}},940,0.02,{"v":100000,"d":"100,000"},0.5,{"$f":"'Oculto IS-RM'!AM42","v":{"v":15.995909518550329,"d":"16.0"}}]
[]
[null,"FUNCION IMPORTACIONES"]
[null,"Q","q0","q1","Y","q2","TC"]
[null,{"$f":"'Oculto IS-RM'!AH45","v":{"v":2948.2155192866203,"d":"2,948"}},182,0.3,{"$f":"'Oculto IS-RM'!AK45","v":{"v":9247.378246819651,"d":"9,247"}},-0.5,{"$f":"'Oculto IS-RM'!AM45","v":{"v":15.995909518550329,"d":"16.0"}}]
[]
[null,"REGLA DE TAYLOR"]
[null,"rr","rnat","p","pe","ap","p0","ay","ybarra"]
[null,{"$f":"'Oculto IS-RM'!AH48","v":{"v":0.050020452407248374,"d":"5.0%"}},{"v":0.05,"d":"5.0%"},{"v":0.03,"d":"3.0%"},{"v":0.03,"d":"3.0%"},{"v":0.5,"d":"0.50"},{"v":0.03,"d":"3.0%"},{"v":0.5,"d":"0.50"},{"v":9247,"d":"9247.0"}]
[]
[null,"TIPO DE CAMBIO"]
[null,"TC","e0","e1","rn","rRM"]
[null,{"$f":"'Oculto IS-RM'!AH51","v":{"v":15.995909518550329,"d":"16.0"}},20,{"v":-200,"d":"(200.00)"},{"$f":"'Oculto IS-RM'!AK51","v":{"v":0.05002045240724835,"d":"5%"}},{"v":0.03,"d":"3.0%"}]
[]
[null,"VALORES DE EQUILIBRIO INICIAL"]
[null,"Y","rn","MULTIPLICADOR","Pend. IS","Pend. MR"]
[null,{"$f":"'Oculto IS-RM'!AH54","v":{"v":9247.378246819651,"d":"9,247.38"}},{"$f":"'Oculto IS-RM'!AI54","v":{"v":0.05002045240724835,"d":"5.0%"}},{"$f":"'Oculto IS-RM'!AJ54","v":{"v":0.7564936393013458,"d":"0.756"}},{"$f":"'Oculto IS-RM'!AK54","v":{"v":-3.2894736842105262E-5,"d":"-0.000033"}},{"$f":"'Oculto IS-RM'!AL54","v":{"v":5.407159078620093E-5,"d":"0.000054"}}]
[]
[null,"POLÍTICA ECONÓMICA"]
[null,"MONETARIA"]
[null,"p","pe","p0","ybarra"]
[null,{"$f":"'Oculto IS-RM'!AH59","v":{"v":0.03,"d":"3.0%"}},{"$f":"'Oculto IS-RM'!AI59","v":{"v":0.03,"d":"3.0%"}},{"$f":"'Oculto IS-RM'!AJ59","v":{"v":0.03,"d":"3.0%"}},{"$f":"'Oculto IS-RM'!AK59","v":{"v":9247,"d":"9,247"}}]
[null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[]
[null,"FISCAL",null,"CHOQUE EXTERNO"]
[null,"T1","G1","YRM","rRM"]
[null,{"$f":"'Oculto IS-RM'!AH64","v":{"v":1000,"d":"1,000"}},{"$f":"'Oculto IS-RM'!AI64","v":{"v":1000,"d":"1,000"}},{"$f":"'Oculto IS-RM'!AJ64","v":{"v":100000,"d":"100,000"}},{"$f":"'Oculto IS-RM'!AK64","v":{"v":0.03,"d":"3.0%"}}]
[null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[]
[null,"NUEVOS VALORES DE EQUILIBRIO"]
[null,"Y","rn","Pend. IS","Pend. MR"]
[null,{"$f":"'Oculto IS-RM'!AH54","v":{"v":9247.378246819651,"d":"9,247"}},{"$f":"'Oculto IS-RM'!AI54","v":{"v":0.05002045240724835,"d":"5.0%"}},{"$f":"'Oculto IS-RM'!AK54","v":{"v":-3.2894736842105262E-5,"d":"-0.000033"}},{"$f":"'Oculto IS-RM'!AL54","v":{"v":5.407159078620093E-5,"d":"0.000054"}}]
[]
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos"]
[null,"Valores de equilibrio"]
[null,"Política económica"]

{"sheet":"Oculto IS-RM","index":4,"n_rows":79,"n_cols":59,"rows_kept":79,"hidden":true,"merged":[[50,0,50,3],[50,4,50,5],[56,33,56,36],[61,33,61,34],[61,35,61,36]]}
["IS-RM",{"$nulls":10},"IS-RM (MOV) ECONOMÍA CERRADA CON GOBIERNO Y PRECIOS RÍGIDOS",{"$nulls":8},"REGLA DE TAYLOR",{"$nulls":12},"IS-RM",{"$nulls":10},"IS-RM (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",{"$nulls":15},"Unidades","ponderador","IS(Y)","IS(rn)","LM(rn)","LM(Y)","ISLine",null,"LMLine",null,null,"IS(Y)","IS(rn)","LM(rn)","LM(Y)","ISMovLine",null,"LMMovLine",null,null,"r","tc","ISMovLine",null,"LMMovLine"]
[0,{"$f":"B4-$G$27","v":{"v":0.010000000000000148,"d":"0.01"}},{"$f":"((1/(1-($C$30)))*($B$30+($C$30*$D$30*-1)+$B$36+$B$39))-((1/(1-($C$30)))*$C$36*D3)","v":{"v":12970.000000000002,"d":"12,970.00"}},{"$f":"$B$48*B3","v":{"v":4.0000000000000625E-4,"d":"0.04%"}},{"$f":"$B$42+$C$42-$D$42+($E$42*($C$42-$F$42))+(((F3-$H$42)/$H$42)*$G$42)","v":{"v":0.1885000000000001,"d":"18.85%"}},{"$f":"C3","v":{"v":12970.000000000002,"d":"12,970.00"}},{"$f":"C$13","v":{"v":9999.999999999998,"d":"10,000.00"}},{"$f":"I3*($A3/$A$23)","v":0},{"$f":"D$13","v":{"v":0.040000000000000036,"d":"0.04"}},{"$f":"G3*$A3/$A$23","v":0},null,{"$f":"((1/Q$48)*(R$48))-((1/Q$48)*(N$36*M3))","v":{"v":12970.000000000002,"d":"12,970.00"}},{"$f":"M$48*B3","v":{"v":4.0000000000000625E-4,"d":"0.04%"}},{"$f":"$M$42+$N$42-$O$42+($P$42*($N$42-$Q$42))+(((O3-$S$42)/$S$42)*$R$42)","v":{"v":0.1885000000000001,"d":"18.85%"}},{"$f":"L3","v":{"v":12970.000000000002,"d":"12,970.00"}},{"$f":"L$13","v":{"v":9999.999999999998,"d":"10,000.00"}},{"$f":"R3*($A3/$A$23)","v":0},{"$f":"M$13","v":{"v":0.040000000000000036,"d":"0.04"}},{"$f":"P3*$A3/$A$23","v":0},null,"REGLA DE TAYLOR (caso 1)",{"$nulls":12},0,{"$f":"AI4-$AN$27","v":{"v":0.010000000000000148,"d":"0.01"}},{"$f":"((1/(1-$AJ$30+$AJ$45))*($AI$30+($AJ$30*$AK$30*-1)+$AI$36+$AI$39+$AI$42+($AI$45*-1)+($AJ$42*$AK$42)+($AL$42-$AL$45)*($AI$51+($AJ$51*-1)*$AL$51)))-((($AJ$51*-1)*($AL$42-$AL$45)+($AJ$36*-1)/(1-$AJ$30+$AJ$45))*AK3)","v":{"v":10752.893823373011,"d":"10,752.89"}},{"$f":"$AI$54*AI3","v":{"v":5.0020452407249089E-4,"d":"0.05%"}},{"$f":"$AI$48+$AJ$48-$AK$48+$AL$48*($AJ$48-$AM$48)-$AN$48+(($AN$48/$AO$48)*AM3)","v":{"v":0.13142607458489303,"d":"13.14%"}},{"$f":"AJ3","v":{"v":10752.893823373011,"d":"10,752.89"}},{"$f":"AJ$13","v":{"v":9257.3823373011,"d":"9,257.38"}},{"$f":"AP3*($AH3/$AH$23)","v":{"v":0,"d":"0.00%"}},{"$f":"AK$13","v":{"v":0.05002045240724835,"d":"5.00%"}},{"$f":"AN3*$AH3/$AH$23","v":0},null,{"$f":"((1/(1-$AU$30+$AU$45))*($AT$30+($AU$30*$AV$30*-1)+$AT$36+$AT$39+$AT$42+($AT$45*-1)+($AU$42*$AV$42)+($AW$42-$AW$45)*($AT$51+($AU$51*-1)*$AW$51)))-((($AU$51*-1)*($AW$42-$AW$45)+($AU$36*-1)/(1-$AU$30+$AU$45))*AT3)","v":{"v":10752.893823373011,"d":"10,752.89"}},{"$f":"AT$54*AI3","v":{"v":5.0020452407249089E-4,"d":"0.05%"}},{"$f":"$AT$48+$AU$48-$AV$48+$AW$48*($AU$48-$AX$48)-$AY$48+(($AY$48/$AZ$48)*AV3)","v":{"v":0.13142607458489303,"d":"0.1314"}},{"$f":"AS3","v":{"v":10752.893823373011,"d":"10,752.89"}},{"$f":"AS$13","v":{"v":9257.3823373011,"d":"9,257.38"}},{"$f":"AY3*($A3/$A$23)","v":{"v":0,"d":"0.00%"}},{"$f":"AT$13","v":{"v":0.05002045240724835,"d":"5.00%"}},{"$f":"AW3*$A3/$A$23","v":0},null,{"$f":"AK3","v":{"v":5.0020452407249089E-4,"d":"0.05%"}},{"$f":"$AI$51+($AJ$51*(BB3-$AL$51))","v":{"v":25.8999590951855,"d":"25.90"}},{"$f":"$BC$13","v":{"v":15.995909518550329,"d":"16.00"}},{"$f":"BF3*($A3/$A$23)","v":0},{"$f":"$BB$13","v":{"v":0.05002045240724835,"d":"0.05"}},{"$f":"BD3*$A3/$A$23","v":0}]
[1,{"v":0.10900000000000015,"d":"0.11"},{"v":12673.000000000002,"d":"12,673.00"},{"v":0.00436000000000001,"d":"0.44%"},{"v":0.1736500000000001,"d":"17.37%"},{"v":12673.000000000002,"d":"12,673.00"},{"$f":"C$13","v":{"v":9999.999999999998,"d":"10,000.00"}},{"v":2.0000000000000018E-3,"d":"0.00"},{"$f":"D$13","v":{"v":0.040000000000000036,"d":"0.04"}},{"v":499.9999999999999,"d":"500.00"},null,{"v":12673.000000000002,"d":"12,673.00"},{"v":0.00436000000000001,"d":"0.44%"},{"v":0.1736500000000001,"d":"17.37%"},{"$f":"L4","v":{"v":12673.000000000002,"d":"12,673.00"}},{"$f":"L$13","v":{"v":9999.999999999998,"d":"10,000.00"}},{"v":2.0000000000000018E-3,"d":"0.00"},{"$f":"M$13","v":{"v":0.040000000000000036,"d":"0.04"}},{"v":499.9999999999999,"d":"500.00"},null,"rt","rt-1","d-1","p","p0","y","yo","ybarra","(yo-ybarra)/ybarra",{"$nulls":4},1,{"v":0.10900000000000015,"d":"0.11"},{"v":10603.34267476582,"d":"10,603.34"},{"v":5.4522293123900785E-3,"d":"0.55%"},{"v":0.12333960607579858,"d":"12.33%"},{"v":10603.34267476582,"d":"10,603.34"},{"$f":"AJ$13","v":{"v":9257.3823373011,"d":"9,257.38"}},{"v":2.501022620362418E-3,"d":"0.25%"},{"$f":"AK$13","v":{"v":0.05002045240724835,"d":"5.00%"}},{"v":462.869116865055,"d":"462.87"},null,{"v":10603.34267476582,"d":"10,603.34"},{"v":5.4522293123900785E-3,"d":"0.55%"},{"v":0.12333960607579858,"d":"0.1233"},{"$f":"AS4","v":{"v":10603.34267476582,"d":"10,603.34"}},{"$f":"AS$13","v":{"v":9257.3823373011,"d":"9,257.38"}},{"$f":"AY4*($A4/$A$23)","v":{"v":2.501022620362418E-3,"d":"0.25%"}},{"$f":"AT$13","v":{"v":0.05002045240724835,"d":"5.00%"}},{"$f":"AW4*$A4/$A$23","v":{"v":462.869116865055,"d":"462.87"}},null,{"v":5.4522293123900785E-3,"d":"0.55%"},{"v":24.909554137521983,"d":"24.91"},{"$f":"$BC$13","v":{"v":15.995909518550329,"d":"16.00"}},{"$f":"BF4*($A4/$A$23)","v":{"v":2.501022620362418E-3,"d":"0.00"}},{"$f":"$BB$13","v":{"v":0.05002045240724835,"d":"0.05"}},{"v":0.7997954759275164,"d":"0.80"}]
[2,{"v":0.20800000000000016,"d":"0.21"},{"v":12376,"d":"12,376.00"},{"v":0.008320000000000013,"d":"0.83%"},{"v":0.1588,"d":"15.88%"},{"v":12376,"d":"12,376.00"},{"v":9999.999999999998,"d":"10,000.00"},{"v":4.0000000000000036E-3,"d":"0.00"},{"v":0.040000000000000036,"d":"0.04"},{"v":999.9999999999998,"d":"1,000.00"},null,{"v":12376,"d":"12,376.00"},{"v":0.008320000000000013,"d":"0.83%"},{"v":0.1588,"d":"15.88%"},{"v":12376,"d":"12,376.00"},{"v":9999.999999999998,"d":"10,000.00"},{"v":4.0000000000000036E-3,"d":"0.00"},{"v":0.040000000000000036,"d":"0.04"},{"v":999.9999999999998,"d":"1,000.00"},null,{"$f":"V5+(W5*(X5-Y5))+(Z5*((AA5-AB5)/AB5))","v":{"v":0.03,"d":"3.0%"}},{"$f":"Taylor!B5","v":{"v":0.03,"d":"3.0%"}},{"$f":"Taylor!C5","v":0.25},{"$f":"Taylor!D5","v":{"v":0.03,"d":"3.0%"}},{"$f":"Taylor!E5","v":{"v":0.03,"d":"3.0%"}},{"$f":"Taylor!F5","v":0.75},{"$f":"Taylor!G5","v":{"v":11000,"d":"11000.0"}},{"$f":"Taylor!H5","v":{"v":11000,"d":"11000.0"}},{"$f":"(AA5-AB5)/AB5","v":{"v":0,"d":"0.00%"}},{"$nulls":4},2,{"v":0.20800000000000016,"d":"0.21"},{"v":10453.791526158628,"d":"10,453.79"},{"v":0.010404254100707666,"d":"1.04%"},{"v":0.11525313756670424,"d":"11.53%"},{"v":10453.791526158628,"d":"10,453.79"},{"v":9257.3823373011,"d":"9,257.38"},{"v":5.002045240724836E-3,"d":"0.50%"},{"v":0.05002045240724835,"d":"5.00%"},{"v":925.73823373011,"d":"925.74"},null,{"v":10453.791526158628,"d":"10,453.79"},{"v":0.010404254100707666,"d":"1.04%"},{"v":0.11525313756670424,"d":"0.1153"},{"v":10453.791526158628,"d":"10,453.79"},{"v":9257.3823373011,"d":"9,257.38"},{"v":5.002045240724836E-3,"d":"0.50%"},{"v":0.05002045240724835,"d":"5.00%"},{"v":925.73823373011,"d":"925.74"},null,{"v":0.010404254100707666,"d":"1.04%"},{"v":23.919149179858465,"d":"23.92"},{"v":15.995909518550329,"d":"16.00"},{"v":5.002045240724836E-3,"d":"0.01"},{"v":0.05002045240724835,"d":"0.05"},{"v":1.5995909518550329,"d":"1.60"}]
[3,{"v":0.30700000000000016,"d":"0.31"},{"v":12079,"d":"12,079.00"},{"v":0.012280000000000017,"d":"1.23%"},{"v":0.14395000000000002,"d":"14.40%"},{"v":12079,"d":"12,079.00"},{"v":9999.999999999998,"d":"10,000.00"},{"v":0.006000000000000005,"d":"0.01"},{"v":0.040000000000000036,"d":"0.04"},{"v":1499.9999999999995,"d":"1,500.00"},null,{"v":12079,"d":"12,079.00"},{"v":0.012280000000000017,"d":"1.23%"},{"v":0.14395000000000002,"d":"14.40%"},{"v":12079,"d":"12,079.00"},{"v":9999.999999999998,"d":"10,000.00"},{"v":0.006000000000000005,"d":"0.01"},{"v":0.040000000000000036,"d":"0.04"},{"v":1499.9999999999995,"d":"1,500.00"},{"$nulls":14},3,{"v":0.30700000000000016,"d":"0.31"},{"v":10304.240377551438,"d":"10,304.24"},{"v":0.015356278889025252,"d":"1.54%"},{"v":0.10716666905760991,"d":"10.72%"},{"v":10304.240377551438,"d":"10,304.24"},{"v":9257.3823373011,"d":"9,257.38"},{"v":0.007503067861087252,"d":"0.75%"},{"v":0.05002045240724835,"d":"5.00%"},{"v":1388.607350595165,"d":"1,388.61"},null,{"v":10304.240377551438,"d":"10,304.24"},{"v":0.015356278889025252,"d":"1.54%"},{"v":0.10716666905760991,"d":"0.1072"},{"v":10304.240377551438,"d":"10,304.24"},{"v":9257.3823373011,"d":"9,257.38"},{"v":0.007503067861087252,"d":"0.75%"},{"v":0.05002045240724835,"d":"5.00%"},{"v":1388.607350595165,"d":"1,388.61"},null,{"v":0.015356278889025252,"d":"1.54%"},{"v":22.92874422219495,"d":"22.93"},{"v":15.995909518550329,"d":"16.00"},{"v":0.007503067861087252,"d":"0.01"},{"v":0.05002045240724835,"d":"0.05"},{"v":2.3993864277825496,"d":"2.40"}]
[4,{"v":0.40600000000000014,"d":"0.41"},{"v":11782,"d":"11,782.00"},{"v":0.01624000000000002,"d":"1.62%"},{"v":0.1291,"d":"12.91%"},{"v":11782,"d":"11,782.00"},{"v":9999.999999999998,"d":"10,000.00"},{"v":0.008000000000000007,"d":"0.01"},{"v":0.040000000000000036,"d":"0.04"},{"v":1999.9999999999995,"d":"2,000.00"},null,{"v":11782,"d":"11,782.00"},{"v":0.01624000000000002,"d":"1.62%"},{"v":0.1291,"d":"12.91%"},{"v":11782,"d":"11,782.00"},{"v":9999.999999999998,"d":"10,000.00"},{"v":0.008000000000000007,"d":"0.01"},{"v":0.040000000000000036,"d":"0.04"},{"v":1999.9999999999995,"d":"2,000.00"},null,"REGLA DE TAYLOR (caso 2)",{"$nulls":12},4,{"v":0.40600000000000014,"d":"0.41"},{"v":10154.689228944246,"d":"10,154.69"},{"v":0.020308303677342838,"d":"2.03%"},{"v":0.09908020054851546,"d":"9.91%"},{"v":10154.689228944246,"d":"10,154.69"},{"v":9257.3823373011,"d":"9,257.38"},{"v":0.010004090481449672,"d":"1.00%"},{"v":0.05002045240724835,"d":"5.00%"},{"v":1851.47646746022,"d":"1,851.48"},null,{"v":10154.689228944246,"d":"10,154.69"},{"v":0.020308303677342838,"d":"2.03%"},{"v":0.09908020054851546,"d":"0.0991"},{"v":10154.689228944246,"d":"10,154.69"},{"v":9257.3823373011,"d":"9,257.38"},{"v":0.010004090481449672,"d":"1.00%"},{"v":0.05002045240724835,"d":"5.00%"},{"v":1851.47646746022,"d":"1,851.48"},null,{"v":0.020308303677342838,"d":"2.03%"},{"v":21.938339264531432,"d":"21.94"},{"v":15.995909518550329,"d":"16.00"},{"v":0.010004090481449672,"d":"0.01"},{"v":0.05002045240724835,"d":"0.05"},{"v":3.1991819037100657,"d":"3.20"}]
[5,{"v":0.5050000000000001,"d":"0.51"},{"v":11485,"d":"11,485.00"},{"v":0.020200000000000023,"d":"2.02%"},{"v":0.11425,"d":"11.43%"},{"v":11485,"d":"11,485.00"},{"v":9999.999999999998,"d":"10,000.00"},{"v":0.010000000000000009,"d":"0.01"},{"v":0.040000000000000036,"d":"0.04"},{"v":2499.9999999999995,"d":"2,500.00"},null,{"v":11485,"d":"11,485.00"},{"v":0.020200000000000023,"d":"2.02%"},{"v":0.11425,"d":"11.43%"},{"v":11485,"d":"11,485.00"},{"v":9999.999999999998,"d":"10,000.00"},{"v":0.010000000000000009,"d":"0.01"},{"v":0.040000000000000036,"d":"0.04"},{"v":2499.9999999999995,"d":"2,500.00"},null,"rt","rt-1","d-1","p","p0","y","yo","ybarra","(yo-ybarra)/ybarra",{"$nulls":4},5,{"v":0.5050000000000001,"d":"0.51"},{"v":10005.138080337056,"d":"10,005.14"},{"v":0.025260328465660425,"d":"2.53%"},{"v":0.09099373203942124,"d":"9.10%"},{"v":10005.138080337056,"d":"10,005.14"},{"v":9257.3823373011,"d":"9,257.38"},{"v":0.012505113101812088,"d":"1.25%"},{"v":0.05002045240724835,"d":"5.00%"},{"v":2314.345584325275,"d":"2,314.35"},null,{"v":10005.138080337056,"d":"10,005.14"},{"v":0.025260328465660425,"d":"2.53%"},{"v":0.09099373203942124,"d":"0.0910"},{"v":10005.138080337056,"d":"10,005.14"},{"v":9257.3823373011,"d":"9,257.38"},{"v":0.012505113101812088,"d":"1.25%"},{"v":0.05002045240724835,"d":"5.00%"},{"v":2314.345584325275,"d":"2,314.35"},null,{"v":0.025260328465660425,"d":"2.53%"},{"v":20.947934306867914,"d":"20.95"},{"v":15.995909518550329,"d":"16.00"},{"v":0.012505113101812088,"d":"0.01"},{"v":0.05002045240724835,"d":"0.05"},{"v":3.9989773796375823,"d":"4.00"}]
[6,{"v":0.6040000000000001,"d":"0.60"},{"v":11188,"d":"11,188.00"},{"v":0.024160000000000025,"d":"2.42%"},{"v":0.09940000000000002,"d":"9.94%"},{"v":11188,"d":"11,188.00"},{"v":9999.999999999998,"d":"10,000.00"},{"v":0.01200000000000001,"d":"0.01"},{"v":0.040000000000000036,"d":"0.04"},{"v":2999.999999999999,"d":"3,000.00"},null,{"v":11188,"d":"11,188.00"},{"v":0.024160000000000025,"d":"2.42%"},{"v":0.09940000000000002,"d":"9.94%"},{"v":11188,"d":"11,188.00"},{"v":9999.999999999998,"d":"10,000.00"},{"v":0.01200000000000001,"d":"0.01"},{"v":0.040000000000000036,"d":"0.04"},{"v":2999.999999999999,"d":"3,000.00"},null,{"$f":"V9+(W9*(X9-Y9))+(Z9*((AA9-AB9)/AB9))","v":{"v":0.03,"d":"3.0%"}},{"$f":"Taylor!B9","v":{"v":0.03,"d":"3.0%"}},{"$f":"Taylor!C9","v":0.25},{"$f":"Taylor!D9","v":{"v":0.03,"d":"3.0%"}},{"$f":"Taylor!E9","v":{"v":0.03,"d":"3.0%"}},{"$f":"Taylor!F9","v":0.75},{"$f":"Taylor!G9","v":{"v":11000,"d":"11000.0"}},{"$f":"Taylor!H9","v":{"v":11000,"d":"11000.0"}},{"$f":"(AA9-AB9)/AB9","v":{"v":0,"d":"0.00%"}},null,"tc",{"$f":"AI51+(AJ51*(AF20-AL51))","v":7.540000000000001},null,6,{"v":0.6040000000000001,"d":"0.60"},{"v":9855.586931729864,"d":"9,855.59"},{"v":0.03021235325397801,"d":"3.02%"},{"v":0.08290726353032679,"d":"8.29%"},{"v":9855.586931729864,"d":"9,855.59"},{"v":9257.3823373011,"d":"9,257.38"},{"v":0.015006135722174505,"d":"1.50%"},{"v":0.05002045240724835,"d":"5.00%"},{"v":2777.21470119033,"d":"2,777.21"},null,{"v":9855.586931729864,"d":"9,855.59"},{"v":0.03021235325397801,"d":"3.02%"},{"v":0.08290726353032679,"d":"0.0829"},{"v":9855.586931729864,"d":"9,855.59"},{"v":9257.3823373011,"d":"9,257.38"},{"v":0.015006135722174505,"d":"1.50%"},{"v":0.05002045240724835,"d":"5.00%"},{"v":2777.21470119033,"d":"2,777.21"},null,{"v":0.03021235325397801,"d":"3.02%"},{"v":19.957529349204396,"d":"19.96"},{"v":15.995909518550329,"d":"16.00"},{"v":0.015006135722174505,"d":"0.02"},{"v":0.05002045240724835,"d":"0.05"},{"v":4.798772855565099,"d":"4.80"}]
[7,{"v":0.7030000000000001,"d":"0.70"},{"v":10891,"d":"10,891.00"},{"v":0.028120000000000027,"d":"2.81%"},{"v":0.08455000000000001,"d":"8.46%"},{"v":10891,"d":"10,891.00"},{"v":9999.999999999998,"d":"10,000.00"},{"v":0.01400000000000001,"d":"0.01"},{"v":0.040000000000000036,"d":"0.04"},{"v":3499.999999999999,"d":"3,500.00"},null,{"v":10891,"d":"10,891.00"},{"v":0.028120000000000027,"d":"2.81%"},{"v":0.08455000000000001,"d":"8.46%"},{"v":10891,"d":"10,891.00"},{"v":9999.999999999998,"d":"10,000.00"},{"v":0.01400000000000001,"d":"0.01"},{"v":0.040000000000000036,"d":"0.04"},{"v":3499.999999999999,"d":"3,500.00"},{"$nulls":14},7,{"v":0.7030000000000001,"d":"0.70"},{"v":9706.035783122672,"d":"9,706.04"},{"v":0.035164378042295594,"d":"3.52%"},{"v":0.07482079502123234,"d":"7.48%"},{"v":9706.035783122672,"d":"9,706.04"},{"v":9257.3823373011,"d":"9,257.38"},{"v":0.01750715834253692,"d":"1.75%"},{"v":0.05002045240724835,"d":"5.00%"},{"v":3240.083818055385,"d":"3,240.08"},null,{"v":9706.035783122672,"d":"9,706.04"},{"v":0.035164378042295594,"d":"3.52%"},{"v":0.07482079502123234,"d":"0.0748"},{"v":9706.035783122672,"d":"9,706.04"},{"v":9257.3823373011,"d":"9,257.38"},{"v":0.01750715834253692,"d":"1.75%"},{"v":0.05002045240724835,"d":"5.00%"},{"v":3240.083818055385,"d":"3,240.08"},null,{"v":0.035164378042295594,"d":"3.52%"},{"v":18.96712439154088,"d":"18.97"},{"v":15.995909518550329,"d":"16.00"},{"v":0.01750715834253692,"d":"0.02"},{"v":0.05002045240724835,"d":"0.05"},{"v":5.598568331492615,"d":"5.60"}]
[8,{"v":0.802,"d":"0.80"},{"v":10594,"d":"10,594.00"},{"v":0.03208000000000003,"d":"3.21%"},{"v":0.06970000000000001,"d":"6.97%"},{"v":10594,"d":"10,594.00"},{"v":9999.999999999998,"d":"10,000.00"},{"v":0.016000000000000014,"d":"0.02"},{"v":0.040000000000000036,"d":"0.04"},{"v":3999.999999999999,"d":"4,000.00"},null,{"v":10594,"d":"10,594.00"},{"v":0.03208000000000003,"d":"3.21%"},{"v":0.06970000000000001,"d":"6.97%"},{"v":10594,"d":"10,594.00"},{"v":9999.999999999998,"d":"10,000.00"},{"v":0.016000000000000014,"d":"0.02"},{"v":0.040000000000000036,"d":"0.04"},{"v":3999.999999999999,"d":"4,000.00"},null,"VARIACIÓN DE LA REGLA DE TAYLOR (caso 2 menos caso 1)",{"$nulls":12},8,{"v":0.802,"d":"0.80"},{"v":9556.484634515482,"d":"9,556.48"},{"v":0.040116402830613185,"d":"4.01%"},{"v":0.06673432651213812,"d":"6.67%"},{"v":9556.484634515482,"d":"9,556.48"},{"v":9257.3823373011,"d":"9,257.38"},{"v":0.020008180962899344,"d":"2.00%"},{"v":0.05002045240724835,"d":"5.00%"},{"v":3702.95293492044,"d":"3,702.95"},null,{"v":9556.484634515482,"d":"9,556.48"},{"v":0.040116402830613185,"d":"4.01%"},{"v":0.06673432651213812,"d":"0.0667"},{"v":9556.484634515482,"d":"9,556.48"},{"v":9257.3823373011,"d":"9,257.38"},{"v":0.020008180962899344,"d":"2.00%"},{"v":0.05002045240724835,"d":"5.00%"},{"v":3702.95293492044,"d":"3,702.95"},null,{"v":0.040116402830613185,"d":"4.01%"},{"v":17.976719433877363,"d":"17.98"},{"v":15.995909518550329,"d":"16.00"},{"v":0.020008180962899344,"d":"0.02"},{"v":0.05002045240724835,"d":"0.05"},{"v":6.398363807420131,"d":"6.40"}]
[9,{"$f":"B13-$G$27","v":{"v":0.901,"d":"0.90"}},{"v":10297,"d":"10,297.00"},{"v":0.03604000000000003,"d":"3.60%"},{"v":0.05485000000000001,"d":"5.49%"},{"v":10297,"d":"10,297.00"},{"v":9999.999999999998,"d":"10,000.00"},{"v":0.018000000000000016,"d":"0.02"},{"v":0.040000000000000036,"d":"0.04"},{"v":4499.999999999999,"d":"4,500.00"},null,{"v":10297,"d":"10,297.00"},{"v":0.03604000000000003,"d":"3.60%"},{"v":0.05485000000000001,"d":"5.49%"},{"v":10297,"d":"10,297.00"},{"v":9999.999999999998,"d":"10,000.00"},{"v":0.018000000000000016,"d":"0.02"},{"v":0.040000000000000036,"d":"0.04"},{"v":4499.999999999999,"d":"4,500.00"},null,"rt","rt-1","d-1","p","p0","y","yo","ybarra","(yo-ybarra)/ybarra",null,"1-b1+q1",{"$f":"(1-AJ30+AJ45)","v":{"v":0.49999999999999994,"d":"0.5"}},null,9,{"$f":"AI13-$AN$27","v":{"v":0.901,"d":"0.90"}},{"v":9406.93348590829,"d":"9,406.93"},{"v":0.04506842761893077,"d":"4.51%"},{"v":0.058647858003043674,"d":"5.86%"},{"v":9406.93348590829,"d":"9,406.93"},{"v":9257.3823373011,"d":"9,257.38"},{"v":0.02250920358326176,"d":"2.25%"},{"v":0.05002045240724835,"d":"5.00%"},{"v":4165.822051785495,"d":"4,165.82"},null,{"v":9406.93348590829,"d":"9,406.93"},{"v":0.04506842761893077,"d":"4.51%"},{"v":0.058647858003043674,"d":"0.0586"},{"v":9406.93348590829,"d":"9,406.93"},{"v":9257.3823373011,"d":"9,257.38"},{"v":0.02250920358326176,"d":"2.25%"},{"v":0.05002045240724835,"d":"5.00%"},{"v":4165.822051785495,"d":"4,165.82"},null,{"v":0.04506842761893077,"d":"4.51%"},{"$f":"$AI$51+($AJ$51*(BB12-$AL$51))","v":{"v":16.986314476213845,"d":"16.99"}},{"v":15.995909518550329,"d":"16.00"},{"v":0.02250920358326176,"d":"0.02"},{"v":0.05002045240724835,"d":"0.05"},{"v":7.198159283347648,"d":"7.20"}]
[10,{"v":1,"d":"1.00"},{"$f":"((1/(1-($C$30)))*($B$30+($C$30*$D$30*-1)+$B$36+$B$39))-((1/(1-($C$30)))*$C$36*D13)","v":{"v":9999.999999999998,"d":"10,000.00"}},{"$f":"$B$48*B13","v":{"v":0.040000000000000036,"d":"4.00%"}},{"$f":"$B$42+$C$42-$D$42+($E$42*($C$42-$F$42))+(((F13-$H$42)/$H$42)*$G$42)","v":{"v":0.03999999999999992,"d":"4.00%"}},{"$f":"C13","v":{"v":9999.999999999998,"d":"10,000.00"}},{"v":9999.999999999998,"d":"10,000.00"},{"v":0.020000000000000018,"d":"0.02"},{"v":0.040000000000000036,"d":"0.04"},{"v":4999.999999999999,"d":"5,000.00"},null,{"$f":"((1/Q$48)*(R$48))-((1/Q$48)*(N$36*M13))","v":{"v":9999.999999999998,"d":"10,000.00"}},{"$f":"M$48*B13","v":{"v":0.040000000000000036,"d":"4.00%"}},{"$f":"$M$42+$N$42-$O$42+($P$42*($N$42-$Q$42))+(((O13-$S$42)/$S$42)*$R$42)","v":{"v":0.03999999999999992,"d":"4.00%"}},{"$f":"L13","v":{"v":9999.999999999998,"d":"10,000.00"}},{"v":9999.999999999998,"d":"10,000.00"},{"v":0.020000000000000018,"d":"0.02"},{"v":0.040000000000000036,"d":"0.04"},{"v":4999.999999999999,"d":"5,000.00"},null,{"$f":"U9-U5","v":{"v":0,"d":"0.0%"}},{"$f":"V9-V5","v":{"v":0,"d":"0.0%"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.00%"},null,"A",{"$f":"(AI30+(AJ30*AK30*-1)+AI36+AI39+AI42+(AI45*-1)+(AJ42*AK42)+(AL42-AL45)*(AI51+(AJ51*-1)*AL51))","v":{"v":5384,"d":"5384.0"}},null,10,{"v":1,"d":"1.00"},{"$f":"((1/(1-AJ30+AJ45))*(AI30+(AJ30*AK30*-1)+AI36+AI39+AI42+(AI45*-1)+(AJ42*AK42)+(AL42-AL45)*(AI51+(AJ51*-1)*AL51)))-(((AJ51*-1)*(AL42-AL45)+(AJ36*-1)/(1-AJ30+AJ45))*AK13)","v":{"v":9257.3823373011,"d":"9,257.3823"}},{"$f":"$AI$54*AI13","v":{"v":0.05002045240724835,"d":"5.00%"}},{"$f":"AI48+AJ48-AK48+AL48*(AJ48-AM48)-AN48+((AN48/AO48)*AM13)","v":{"v":0.05056138949394934,"d":"5.06%"}},{"$f":"AJ13","v":{"v":9257.3823373011,"d":"9,257.38"}},{"v":9257.3823373011,"d":"9,257.38"},{"$f":"AP13*($AH13/$AH$23)","v":{"v":0.025010226203624177,"d":"2.50%"}},{"v":0.05002045240724835,"d":"5.00%"},{"$f":"AN13*$AH13/$AH$23","v":{"v":4628.69116865055,"d":"4,628.69"}},null,{"$f":"((1/(1-$AU$30+$AU$45))*($AT$30+($AU$30*$AV$30*-1)+$AT$36+$AT$39+$AT$42+($AT$45*-1)+($AU$42*$AV$42)+($AW$42-$AW$45)*($AT$51+($AU$51*-1)*$AW$51)))-((($AU$51*-1)*($AW$42-$AW$45)+($AU$36*-1)/(1-$AU$30+$AU$45))*AT13)","v":{"v":9257.3823373011,"d":"9,257.3823"}},{"$f":"AT$54*AI13","v":{"v":0.05002045240724835,"d":"5.00%"}},{"$f":"$AT$48+$AU$48-$AV$48+$AW$48*($AU$48-$AX$48)-$AY$48+(($AY$48/$AZ$48)*AV13)","v":{"v":0.05056138949394934,"d":"0.0506"}},{"$f":"AS13","v":{"v":9257.3823373011,"d":"9,257.38"}},{"v":9257.3823373011,"d":"9,257.38"},{"$f":"AY13*($A13/$A$23)","v":{"v":0.025010226203624177,"d":"2.50%"}},{"v":0.05002045240724835,"d":"5.00%"},{"v":4628.69116865055,"d":"4,628.69"},null,{"v":0.05002045240724835,"d":"5.00%"},{"$f":"$AI$51+($AJ$51*(BB13-$AL$51))","v":{"v":15.995909518550329,"d":"16.00"}},{"v":15.995909518550329,"d":"16.00"},{"$f":"BF13*($A13/$A$23)","v":{"v":0.025010226203624177,"d":"0.03"}},{"v":0.05002045240724835,"d":"0.05"},{"v":7.9979547592751645,"d":"8.00"}]
[11,{"$f":"B13+$G$27","v":{"v":1.099,"d":"1.10"}},{"$f":"((1/(1-($C$30)))*($B$30+($C$30*$D$30*-1)+$B$36+$B$39))-((1/(1-($C$30)))*$C$36*D14)","v":{"v":9702.999999999998,"d":"9,703.00"}},{"$f":"$B$48*B14","v":{"v":0.04396000000000004,"d":"4.40%"}},{"$f":"$B$42+$C$42-$D$42+($E$42*($C$42-$F$42))+(((F14-$H$42)/$H$42)*$G$42)","v":{"v":0.025149999999999915,"d":"2.51%"}},{"$f":"C14","v":{"v":9702.999999999998,"d":"9,703.00"}},{"v":9999.999999999998,"d":"10,000.00"},{"v":0.022000000000000023,"d":"0.02"},{"v":0.040000000000000036,"d":"0.04"},{"v":5499.999999999999,"d":"5,500.00"},null,{"$f":"((1/Q$48)*(R$48))-((1/Q$48)*(N$36*M14))","v":{"v":9702.999999999998,"d":"9,703.00"}},{"$f":"M$48*B14","v":{"v":0.04396000000000004,"d":"4.40%"}},{"$f":"$M$42+$N$42-$O$42+($P$42*($N$42-$Q$42))+(((O14-$S$42)/$S$42)*$R$42)","v":{"v":0.025149999999999915,"d":"2.51%"}},{"$f":"L14","v":{"v":9702.999999999998,"d":"9,703.00"}},{"v":9999.999999999998,"d":"10,000.00"},{"v":0.022000000000000023,"d":"0.02"},{"v":0.040000000000000036,"d":"0.04"},{"v":5499.999999999999,"d":"5,500.00"},{"$nulls":11},"e1*(e2+q2)+i1",{"$f":"((AJ51*-1)*(AL42-AL45)+(AJ36*-1))","v":15200},null,11,{"$f":"AI13+$AN$27","v":{"v":1.099,"d":"1.10"}},{"$f":"((1/(1-$AJ$30+$AJ$45))*($AI$30+($AJ$30*$AK$30*-1)+$AI$36+$AI$39+$AI$42+($AI$45*-1)+($AJ$42*$AK$42)+($AL$42-$AL$45)*($AI$51+($AJ$51*-1)*$AL$51)))-((($AJ$51*-1)*($AL$42-$AL$45)+($AJ$36*-1)/(1-$AJ$30+$AJ$45))*AK14)","v":{"v":9107.831188693908,"d":"9,107.83"}},{"$f":"$AI$54*AI14","v":{"v":0.05497247719556594,"d":"5.50%"}},{"$f":"$AI$48+$AJ$48-$AK$48+$AL$48*($AJ$48-$AM$48)-$AN$48+(($AN$48/$AO$48)*AM14)","v":{"v":0.042474920984855,"d":"4.25%"}},{"$f":"AJ14","v":{"v":9107.831188693908,"d":"9,107.83"}},{"v":9257.3823373011,"d":"9,257.38"},{"$f":"AP14*($AH14/$AH$23)","v":{"v":0.027511248823986596,"d":"2.75%"}},{"v":0.05002045240724835,"d":"5.00%"},{"$f":"AN14*$AH14/$AH$23","v":{"v":5091.560285515605,"d":"5,091.56"}},null,{"$f":"((1/(1-$AU$30+$AU$45))*($AT$30+($AU$30*$AV$30*-1)+$AT$36+$AT$39+$AT$42+($AT$45*-1)+($AU$42*$AV$42)+($AW$42-$AW$45)*($AT$51+($AU$51*-1)*$AW$51)))-((($AU$51*-1)*($AW$42-$AW$45)+($AU$36*-1)/(1-$AU$30+$AU$45))*AT14)","v":{"v":9107.831188693908,"d":"9,107.83"}},{"v":0.05497247719556594,"d":"5.50%"},{"$f":"$AT$48+$AU$48-$AV$48+$AW$48*($AU$48-$AX$48)-$AY$48+(($AY$48/$AZ$48)*AV14)","v":{"v":0.042474920984855,"d":"0.0425"}},{"$f":"AS14","v":{"v":9107.831188693908,"d":"9,107.83"}},{"v":9257.3823373011,"d":"9,257.38"},{"v":0.027511248823986596,"d":"2.75%"},{"v":0.05002045240724835,"d":"5.00%"},{"v":5091.560285515605,"d":"5,091.56"},null,{"v":0.05497247719556594,"d":"5.50%"},{"$f":"$AI$51+($AJ$51*(BB14-$AL$51))","v":{"v":15.005504560886813,"d":"15.01"}},{"v":15.995909518550329,"d":"16.00"},{"$f":"BF14*($A14/$A$23)","v":{"v":0.027511248823986596,"d":"0.03"}},{"v":0.05002045240724835,"d":"0.05"},{"v":8.797750235202681,"d":"8.80"}]
[12,{"v":1.198,"d":"1.20"},{"v":9405.999999999998,"d":"9,406.00"},{"v":0.04792000000000004,"d":"4.79%"},{"v":0.010299999999999917,"d":"1.03%"},{"v":9405.999999999998,"d":"9,406.00"},{"v":9999.999999999998,"d":"10,000.00"},{"v":0.02400000000000002,"d":"0.02"},{"v":0.040000000000000036,"d":"0.04"},{"v":5999.999999999998,"d":"6,000.00"},null,{"v":9405.999999999998,"d":"9,406.00"},{"v":0.04792000000000004,"d":"4.79%"},{"v":0.010299999999999917,"d":"1.03%"},{"v":9405.999999999998,"d":"9,406.00"},{"v":9999.999999999998,"d":"10,000.00"},{"v":0.02400000000000002,"d":"0.02"},{"v":0.040000000000000036,"d":"0.04"},{"v":5999.999999999998,"d":"6,000.00"},{"$nulls":14},12,{"$f":"AI14+$AN$27","v":{"v":1.198,"d":"1.20"}},{"v":8958.280040086718,"d":"8,958.28"},{"v":0.05992450198388352,"d":"5.99%"},{"v":0.03438845247576067,"d":"3.44%"},{"v":8958.280040086718,"d":"8,958.28"},{"v":9257.3823373011,"d":"9,257.38"},{"v":0.03001227144434901,"d":"3.00%"},{"v":0.05002045240724835,"d":"5.00%"},{"v":5554.42940238066,"d":"5,554.43"},null,{"v":8958.280040086718,"d":"8,958.28"},{"v":0.05992450198388352,"d":"5.99%"},{"v":0.03438845247576067,"d":"0.0344"},{"v":8958.280040086718,"d":"8,958.28"},{"v":9257.3823373011,"d":"9,257.38"},{"v":0.03001227144434901,"d":"3.00%"},{"v":0.05002045240724835,"d":"5.00%"},{"v":5554.42940238066,"d":"5,554.43"},null,{"v":0.05992450198388352,"d":"5.99%"},{"v":14.015099603223295,"d":"14.02"},{"v":15.995909518550329,"d":"16.00"},{"v":0.03001227144434901,"d":"0.03"},{"v":0.05002045240724835,"d":"0.05"},{"v":9.597545711130198,"d":"9.60"}]
[13,{"v":1.297,"d":"1.30"},{"v":9108.999999999998,"d":"9,109.00"},{"v":0.051880000000000044,"d":"5.19%"},{"v":-0.004550000000000082,"d":"-0.46%"},{"v":9108.999999999998,"d":"9,109.00"},{"v":9999.999999999998,"d":"10,000.00"},{"v":0.026000000000000023,"d":"0.03"},{"v":0.040000000000000036,"d":"0.04"},{"v":6499.999999999998,"d":"6,500.00"},null,{"v":9108.999999999998,"d":"9,109.00"},{"v":0.051880000000000044,"d":"5.19%"},{"v":-0.004550000000000082,"d":"-0.46%"},{"v":9108.999999999998,"d":"9,109.00"},{"v":9999.999999999998,"d":"10,000.00"},{"v":0.026000000000000023,"d":"0.03"},{"v":0.040000000000000036,"d":"0.04"},{"v":6499.999999999998,"d":"6,500.00"},{"$nulls":12},{"$f":"(1/AF12)*AF13","v":10768},null,13,{"v":1.297,"d":"1.30"},{"v":8808.728891479526,"d":"8,808.73"},{"v":0.06487652677220111,"d":"6.49%"},{"v":0.026301983966666276,"d":"2.63%"},{"v":8808.728891479526,"d":"8,808.73"},{"v":9257.3823373011,"d":"9,257.38"},{"v":0.03251329406471143,"d":"3.25%"},{"v":0.05002045240724835,"d":"5.00%"},{"v":6017.2985192457145,"d":"6,017.30"},null,{"v":8808.728891479526,"d":"8,808.73"},{"v":0.06487652677220111,"d":"6.49%"},{"v":0.026301983966666276,"d":"0.0263"},{"v":8808.728891479526,"d":"8,808.73"},{"v":9257.3823373011,"d":"9,257.38"},{"v":0.03251329406471143,"d":"3.25%"},{"v":0.05002045240724835,"d":"5.00%"},{"v":6017.2985192457145,"d":"6,017.30"},null,{"v":0.06487652677220111,"d":"6.49%"},{"v":13.024694645559777,"d":"13.02"},{"v":15.995909518550329,"d":"16.00"},{"v":0.03251329406471143,"d":"0.03"},{"v":0.05002045240724835,"d":"0.05"},{"v":10.397341187057714,"d":"10.40"}]
[14,{"v":1.396,"d":"1.40"},{"v":8811.999999999996,"d":"8,812.00"},{"v":0.05584000000000005,"d":"5.58%"},{"v":-0.019400000000000174,"d":"-1.94%"},{"v":8811.999999999996,"d":"8,812.00"},{"v":9999.999999999998,"d":"10,000.00"},{"v":0.02800000000000002,"d":"0.03"},{"v":0.040000000000000036,"d":"0.04"},{"v":6999.999999999998,"d":"7,000.00"},null,{"v":8811.999999999996,"d":"8,812.00"},{"v":0.05584000000000005,"d":"5.58%"},{"v":-0.019400000000000174,"d":"-1.94%"},{"v":8811.999999999996,"d":"8,812.00"},{"v":9999.999999999998,"d":"10,000.00"},{"v":0.02800000000000002,"d":"0.03"},{"v":0.040000000000000036,"d":"0.04"},{"v":6999.999999999998,"d":"7,000.00"},null,{"$f":"U4","v":"rt"},"rt-1","d-1","p","p0","y","yo","ybarra","(yo-ybarra)/ybarra",null,null,{"$f":"(AF14/AF12)*AF20","v":2805.92},null,14,{"v":1.396,"d":"1.40"},{"v":8659.177742872336,"d":"8,659.18"},{"v":0.06982855156051869,"d":"6.98%"},{"v":0.018215515457571996,"d":"1.82%"},{"v":8659.177742872336,"d":"8,659.18"},{"v":9257.3823373011,"d":"9,257.38"},{"v":0.03501431668507384,"d":"3.50%"},{"v":0.05002045240724835,"d":"5.00%"},{"v":6480.16763611077,"d":"6,480.17"},null,{"v":8659.177742872336,"d":"8,659.18"},{"v":0.06982855156051869,"d":"6.98%"},{"v":0.018215515457571996,"d":"0.0182"},{"v":8659.177742872336,"d":"8,659.18"},{"v":9257.3823373011,"d":"9,257.38"},{"v":0.03501431668507384,"d":"3.50%"},{"v":0.05002045240724835,"d":"5.00%"},{"v":6480.16763611077,"d":"6,480.17"},null,{"v":0.06982855156051869,"d":"6.98%"},{"v":12.034289687896262,"d":"12.03"},{"v":15.995909518550329,"d":"16.00"},{"v":0.03501431668507384,"d":"0.04"},{"v":0.05002045240724835,"d":"0.05"},{"v":11.19713666298523,"d":"11.20"}]
[15,{"v":1.4949999999999999,"d":"1.50"},{"v":8514.999999999996,"d":"8,515.00"},{"v":0.05980000000000005,"d":"5.98%"},{"v":-0.03425000000000017,"d":"-3.43%"},{"v":8514.999999999996,"d":"8,515.00"},{"v":9999.999999999998,"d":"10,000.00"},{"v":0.030000000000000027,"d":"0.03"},{"v":0.040000000000000036,"d":"0.04"},{"v":7499.999999999998,"d":"7,500.00"},null,{"v":8514.999999999996,"d":"8,515.00"},{"v":0.05980000000000005,"d":"5.98%"},{"v":-0.03425000000000017,"d":"-3.43%"},{"v":8514.999999999996,"d":"8,515.00"},{"v":9999.999999999998,"d":"10,000.00"},{"v":0.030000000000000027,"d":"0.03"},{"v":0.040000000000000036,"d":"0.04"},{"v":7499.999999999998,"d":"7,500.00"},null,{"$f":"U5","v":{"v":0.03,"d":"3.0%"}},{"$f":"V5","v":{"v":0.03,"d":"3.0%"}},0.25,{"v":0.03,"d":"3.0%"},{"v":0.03,"d":"3.0%"},0.75,{"v":11000,"d":"11,000.00"},{"v":11000,"d":"11,000.00"},{"v":0,"d":"0.0%"},null,null,{"$f":"AF16-AF17","v":7962.08},null,15,{"v":1.4949999999999999,"d":"1.50"},{"v":8509.626594265144,"d":"8,509.63"},{"v":0.07478057634883628,"d":"7.48%"},{"v":0.01012904694847755,"d":"1.01%"},{"v":8509.626594265144,"d":"8,509.63"},{"v":9257.3823373011,"d":"9,257.38"},{"v":0.03751533930543627,"d":"3.75%"},{"v":0.05002045240724835,"d":"5.00%"},{"v":6943.036752975825,"d":"6,943.04"},null,{"v":8509.626594265144,"d":"8,509.63"},{"v":0.07478057634883628,"d":"7.48%"},{"v":0.01012904694847755,"d":"0.0101"},{"v":8509.626594265144,"d":"8,509.63"},{"v":9257.3823373011,"d":"9,257.38"},{"v":0.03751533930543627,"d":"3.75%"},{"v":0.05002045240724835,"d":"5.00%"},{"v":6943.036752975825,"d":"6,943.04"},null,{"v":0.07478057634883628,"d":"7.48%"},{"v":11.043884730232744,"d":"11.04"},{"v":15.995909518550329,"d":"16.00"},{"v":0.03751533930543627,"d":"0.04"},{"v":0.05002045240724835,"d":"0.05"},{"v":11.996932138912747,"d":"12.00"}]
[16,{"v":1.5939999999999999,"d":"1.59"},{"v":8217.999999999996,"d":"8,218.00"},{"v":0.06376000000000005,"d":"6.38%"},{"v":-0.04910000000000017,"d":"-4.91%"},{"v":8217.999999999996,"d":"8,218.00"},{"v":9999.999999999998,"d":"10,000.00"},{"v":0.03200000000000003,"d":"0.03"},{"v":0.040000000000000036,"d":"0.04"},{"v":7999.999999999998,"d":"8,000.00"},null,{"v":8217.999999999996,"d":"8,218.00"},{"v":0.06376000000000005,"d":"6.38%"},{"v":-0.04910000000000017,"d":"-4.91%"},{"v":8217.999999999996,"d":"8,218.00"},{"v":9999.999999999998,"d":"10,000.00"},{"v":0.03200000000000003,"d":"0.03"},{"v":0.040000000000000036,"d":"0.04"},{"v":7999.999999999998,"d":"8,000.00"},null,{"$f":"U9","v":{"v":0.03,"d":"3.0%"}},{"$f":"V9","v":{"v":0.03,"d":"3.0%"}},0.25,{"v":0.03,"d":"3.0%"},{"v":0.03,"d":"3.0%"},0.75,{"v":11000,"d":"11,000.00"},{"v":11000,"d":"11,000.00"},{"v":0,"d":"0.0%"},null,"r-y",{"$f":"(AI48+(AJ48-AK48)+(AL48*(AJ48-AM48))-AN48)","v":-0.45},null,16,{"v":1.5939999999999999,"d":"1.59"},{"v":8360.075445657953,"d":"8,360.08"},{"v":0.07973260113715387,"d":"7.97%"},{"v":0.002042578439383158,"d":"0.20%"},{"v":8360.075445657953,"d":"8,360.08"},{"v":9257.3823373011,"d":"9,257.38"},{"v":0.04001636192579869,"d":"4.00%"},{"v":0.05002045240724835,"d":"5.00%"},{"v":7405.90586984088,"d":"7,405.91"},null,{"v":8360.075445657953,"d":"8,360.08"},{"v":0.07973260113715387,"d":"7.97%"},{"v":0.002042578439383158,"d":"0.0020"},{"v":8360.075445657953,"d":"8,360.08"},{"v":9257.3823373011,"d":"9,257.38"},{"v":0.04001636192579869,"d":"4.00%"},{"v":0.05002045240724835,"d":"5.00%"},{"v":7405.90586984088,"d":"7,405.91"},null,{"v":0.07973260113715387,"d":"7.97%"},{"v":10.053479772569226,"d":"10.05"},{"v":15.995909518550329,"d":"16.00"},{"v":0.04001636192579869,"d":"0.04"},{"v":0.05002045240724835,"d":"0.05"},{"v":12.796727614840263,"d":"12.80"}]
[17,{"v":1.6929999999999998,"d":"1.69"},{"v":7920.999999999996,"d":"7,921.00"},{"v":0.06772000000000006,"d":"6.77%"},{"v":-0.06395000000000017,"d":"-6.40%"},{"v":7920.999999999996,"d":"7,921.00"},{"v":9999.999999999998,"d":"10,000.00"},{"v":0.03400000000000003,"d":"0.03"},{"v":0.040000000000000036,"d":"0.04"},{"v":8499.999999999998,"d":"8,500.00"},null,{"v":7920.999999999996,"d":"7,921.00"},{"v":0.06772000000000006,"d":"6.77%"},{"v":-0.06395000000000017,"d":"-6.40%"},{"v":7920.999999999996,"d":"7,921.00"},{"v":9999.999999999998,"d":"10,000.00"},{"v":0.03400000000000003,"d":"0.03"},{"v":0.040000000000000036,"d":"0.04"},{"v":8499.999999999998,"d":"8,500.00"},null,{"$f":"U13","v":{"v":0,"d":"0.0%"}},{"$f":"V13","v":{"v":0,"d":"0.0%"}},0,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},0,0,0,{"v":0,"d":"0.0%"},null,"r",{"v":0.0923,"d":"9.2%"},null,17,{"v":1.6929999999999998,"d":"1.69"},{"v":8210.524297050762,"d":"8,210.52"},{"v":0.08468462592547145,"d":"8.47%"},{"v":-6.043890069711122E-3,"d":"-0.60%"},{"v":8210.524297050762,"d":"8,210.52"},{"v":9257.3823373011,"d":"9,257.38"},{"v":0.0425173845461611,"d":"4.25%"},{"v":0.05002045240724835,"d":"5.00%"},{"v":7868.774986705935,"d":"7,868.77"},null,{"v":8210.524297050762,"d":"8,210.52"},{"v":0.08468462592547145,"d":"8.47%"},{"v":-6.043890069711122E-3,"d":"(0.0060)"},{"v":8210.524297050762,"d":"8,210.52"},{"v":9257.3823373011,"d":"9,257.38"},{"v":0.0425173845461611,"d":"4.25%"},{"v":0.05002045240724835,"d":"5.00%"},{"v":7868.774986705935,"d":"7,868.77"},null,{"v":0.08468462592547145,"d":"8.47%"},{"v":9.06307481490571,"d":"9.06"},{"v":15.995909518550329,"d":"16.00"},{"v":0.0425173845461611,"d":"0.04"},{"v":0.05002045240724835,"d":"0.05"},{"v":13.59652309076778,"d":"13.60"}]
[18,{"v":1.7919999999999998,"d":"1.79"},{"v":7623.999999999996,"d":"7,624.00"},{"v":0.07168000000000006,"d":"7.17%"},{"v":-0.07880000000000018,"d":"-7.88%"},{"v":7623.999999999996,"d":"7,624.00"},{"v":9999.999999999998,"d":"10,000.00"},{"v":0.03600000000000003,"d":"0.04"},{"v":0.040000000000000036,"d":"0.04"},{"v":8999.999999999998,"d":"9,000.00"},null,{"v":7623.999999999996,"d":"7,624.00"},{"v":0.07168000000000006,"d":"7.17%"},{"v":-0.07880000000000018,"d":"-7.88%"},{"v":7623.999999999996,"d":"7,624.00"},{"v":9999.999999999998,"d":"10,000.00"},{"v":0.03600000000000003,"d":"0.04"},{"v":0.040000000000000036,"d":"0.04"},{"v":8999.999999999998,"d":"9,000.00"},{"$nulls":14},18,{"v":1.7919999999999998,"d":"1.79"},{"v":8060.973148443571,"d":"8,060.97"},{"v":0.08963665071378904,"d":"8.96%"},{"v":-0.014130358578805513,"d":"-1.41%"},{"v":8060.973148443571,"d":"8,060.97"},{"v":9257.3823373011,"d":"9,257.38"},{"v":0.04501840716652352,"d":"4.50%"},{"v":0.05002045240724835,"d":"5.00%"},{"v":8331.64410357099,"d":"8,331.64"},null,{"v":8060.973148443571,"d":"8,060.97"},{"v":0.08963665071378904,"d":"8.96%"},{"v":-0.014130358578805513,"d":"(0.0141)"},{"v":8060.973148443571,"d":"8,060.97"},{"v":9257.3823373011,"d":"9,257.38"},{"v":0.04501840716652352,"d":"4.50%"},{"v":0.05002045240724835,"d":"5.00%"},{"v":8331.64410357099,"d":"8,331.64"},null,{"v":0.08963665071378904,"d":"8.96%"},{"v":8.072669857242191,"d":"8.07"},{"v":15.995909518550329,"d":"16.00"},{"v":0.04501840716652352,"d":"0.05"},{"v":0.05002045240724835,"d":"0.05"},{"v":14.396318566695296,"d":"14.40"}]
[19,{"v":1.8909999999999998,"d":"1.89"},{"v":7326.999999999996,"d":"7,327.00"},{"v":0.07564000000000005,"d":"7.56%"},{"v":-0.09365000000000018,"d":"-9.37%"},{"v":7326.999999999996,"d":"7,327.00"},{"v":9999.999999999998,"d":"10,000.00"},{"v":0.038000000000000034,"d":"0.04"},{"v":0.040000000000000036,"d":"0.04"},{"v":9499.999999999998,"d":"9,500.00"},null,{"v":7326.999999999996,"d":"7,327.00"},{"v":0.07564000000000005,"d":"7.56%"},{"v":-0.09365000000000018,"d":"-9.37%"},{"v":7326.999999999996,"d":"7,327.00"},{"v":9999.999999999998,"d":"10,000.00"},{"v":0.038000000000000034,"d":"0.04"},{"v":0.040000000000000036,"d":"0.04"},{"v":9499.999999999998,"d":"9,500.00"},{"$nulls":11},"r",{"$f":"(1/((1-AJ30+AJ45)+(((AJ51*-1)*(AL42-AL45)+(AJ36*-1))*(AN48/AO48))))*((1-AJ30+AJ45)*(AI48+(AJ48-AK48)+(AL48*(AJ48-AM48))-AN48)+((AN48/AO48)*(AI30+(AJ30*AK30*-1)+AI36+AI39+AI42+(AI45*-1)+(AJ42*AK42)+(AL42-AL45)*(AI51+(AJ51*-1)*AL51))))","v":{"v":0.05002045240724835,"d":"5.0%"}},null,19,{"v":1.8909999999999998,"d":"1.89"},{"v":7911.421999836379,"d":"7,911.42"},{"v":0.09458867550210663,"d":"9.46%"},{"v":-0.02221682708789996,"d":"-2.22%"},{"v":7911.421999836379,"d":"7,911.42"},{"v":9257.3823373011,"d":"9,257.38"},{"v":0.04751942978688593,"d":"4.75%"},{"v":0.05002045240724835,"d":"5.00%"},{"v":8794.513220436045,"d":"8,794.51"},null,{"v":7911.421999836379,"d":"7,911.42"},{"v":0.09458867550210663,"d":"9.46%"},{"v":-0.02221682708789996,"d":"(0.0222)"},{"v":7911.421999836379,"d":"7,911.42"},{"v":9257.3823373011,"d":"9,257.38"},{"v":0.04751942978688593,"d":"4.75%"},{"v":0.05002045240724835,"d":"5.00%"},{"v":8794.513220436045,"d":"8,794.51"},null,{"v":0.09458867550210663,"d":"9.46%"},{"v":7.082264899578673,"d":"7.08"},{"v":15.995909518550329,"d":"16.00"},{"v":0.04751942978688593,"d":"0.05"},{"v":0.05002045240724835,"d":"0.05"},{"v":15.196114042622813,"d":"15.20"}]
[20,{"v":1.9899999999999998,"d":"1.99"},{"v":7029.999999999996,"d":"7,030.00"},{"v":0.07960000000000006,"d":"7.96%"},{"v":-0.10850000000000018,"d":"-10.85%"},{"v":7029.999999999996,"d":"7,030.00"},{"v":9999.999999999998,"d":"10,000.00"},{"v":0.040000000000000036,"d":"0.04"},{"v":0.040000000000000036,"d":"0.04"},{"v":9999.999999999998,"d":"10,000.00"},null,{"v":7029.999999999996,"d":"7,030.00"},{"v":0.07960000000000006,"d":"7.96%"},{"v":-0.10850000000000018,"d":"-10.85%"},{"v":7029.999999999996,"d":"7,030.00"},{"v":9999.999999999998,"d":"10,000.00"},{"v":0.040000000000000036,"d":"0.04"},{"v":0.040000000000000036,"d":"0.04"},{"v":9999.999999999998,"d":"10,000.00"},{"$nulls":11},"Y",{"$f":"(1/((1-AJ30+AJ45)+(((AJ51*-1)*(AL42-AL45)+(AJ36*-1))*(AN48/AO48))))*((AI30+(AJ30*AK30*-1)+AI36+AI39+AI42+(AI45*-1)+(AJ42*AK42)+(AL42-AL45)*(AI51+(AJ51*-1)*AL51))-(((AJ51*-1)*(AL42-AL45)+(AJ36*-1))*(AI48+(AJ48-AK48)+(AL48*(AJ48-AM48))-AN48)))","v":{"v":9247.378246819651,"d":"9,247.38"}},null,20,{"v":1.9899999999999998,"d":"1.99"},{"v":7761.870851229189,"d":"7,761.87"},{"v":0.09954070029042421,"d":"9.95%"},{"v":-0.03030329559699424,"d":"-3.03%"},{"v":7761.870851229189,"d":"7,761.87"},{"v":9257.3823373011,"d":"9,257.38"},{"v":0.05002045240724835,"d":"5.00%"},{"v":0.05002045240724835,"d":"5.00%"},{"v":9257.3823373011,"d":"9,257.38"},null,{"v":7761.870851229189,"d":"7,761.87"},{"v":0.09954070029042421,"d":"9.95%"},{"v":-0.03030329559699424,"d":"(0.0303)"},{"v":7761.870851229189,"d":"7,761.87"},{"v":9257.3823373011,"d":"9,257.38"},{"v":0.05002045240724835,"d":"5.00%"},{"v":0.05002045240724835,"d":"5.00%"},{"v":9257.3823373011,"d":"9,257.38"},null,{"v":0.09954070029042421,"d":"9.95%"},{"v":6.091859941915159,"d":"6.09"},{"v":15.995909518550329,"d":"16.00"},{"v":0.05002045240724835,"d":"0.05"},{"v":0.05002045240724835,"d":"0.05"},{"v":15.995909518550329,"d":"16.00"}]
[{"$nulls":31},{"$f":"(1/(AF12+(AF14*(AN48/AO48))))","v":0.7564936393013458}]
[{"$nulls":31},{"$f":"(AF13-(AF14*AF19))","v":{"v":12224,"d":"12224.0"}}]
["Y","C","I","G",null,null,0.5,{"$nulls":4},"Y","C","I","G",{"$nulls":18},"Y","C","I","G","X","Q",0.5,{"$nulls":4},"Y","C","I","G","X","Q",{"$nulls":3},"r","tc","ISMovLine",null,"LMMovLine"]
[{"$f":"SUM(B27:D27)","v":{"v":10000,"d":"10000.0"}},{"$f":"A30","v":{"v":7600,"d":"7600.0"}},{"$f":"A36","v":{"v":1399.9999999999995,"d":"1400.0"}},{"$f":"A39","v":{"v":1000,"d":"1000.0"}},null,null,0.099,{"$nulls":4},{"$f":"SUM(M27:O27)","v":{"v":10000,"d":"10000.0"}},{"$f":"L30","v":{"v":7600,"d":"7600.0"}},{"$f":"L36","v":{"v":1399.9999999999995,"d":"1400.0"}},{"$f":"L39","v":{"v":1000,"d":"1000.0"}},{"$nulls":18},{"$f":"AI27+AJ27+AK27+AL27-AM27","v":{"v":9247.378246819651,"d":"9247.4"}},{"$f":"AH30","v":{"v":6997.902597455722,"d":"6997.9"}},{"$f":"AH36","v":{"v":1249.6932138912748,"d":"1249.7"}},{"$f":"AH39","v":{"v":1000,"d":"1000.0"}},{"$f":"AH42","v":{"v":2947.997954759275,"d":"2948.0"}},{"$f":"AH45","v":{"v":2948.2155192866203,"d":"2948.2"}},0.099,{"$nulls":4},{"$f":"AT27+AU27+AV27+AW27-AX27","v":{"v":9247.378246819651,"d":"9247.4"}},{"$f":"AS30","v":{"v":6997.902597455722,"d":"6997.9"}},{"$f":"AS36","v":{"v":1249.6932138912748,"d":"1249.7"}},{"$f":"AS39","v":{"v":1000,"d":"1000.0"}},{"$f":"AS42","v":{"v":2947.997954759275,"d":"2948.0"}},{"$f":"AS45","v":{"v":2948.2155192866203,"d":"2948.2"}},{"$nulls":3},{"$f":"AT3","v":{"v":5.0020452407249089E-4,"d":"0.05%"}},{"$f":"$AT$51+($AU$51*(BB27-$AW$51))","v":{"v":25.8999590951855,"d":"25.90"}},{"$f":"$BC$37","v":{"v":15.995909518550329,"d":"16.00"}},{"$f":"BF27*($A3/$A$23)","v":0},{"$f":"$BB$37","v":{"v":0.05002045240724835,"d":"0.05"}},{"$f":"BD27*$A3/$A$23","v":0}]
["FUNCIÓN CONSUMO",{"$nulls":10},"FUNCIÓN CONSUMO",{"$nulls":21},"FUNCIÓN CONSUMO",{"$nulls":10},"FUNCIÓN CONSUMO",{"$nulls":8},{"$f":"AT4","v":{"v":5.4522293123900785E-3,"d":"0.55%"}},{"$f":"$AT$51+($AU$51*(BB28-$AW$51))","v":{"v":24.909554137521983,"d":"24.91"}},{"$f":"$BC$37","v":{"v":15.995909518550329,"d":"16.00"}},{"$f":"BF28*($A4/$A$23)","v":{"v":2.501022620362418E-3,"d":"0.00"}},{"$f":"$BB$37","v":{"v":0.05002045240724835,"d":"0.05"}},{"$f":"BD28*$A4/$A$23","v":{"v":0.7997954759275164,"d":"0.80"}}]
["C","b0","b1","T",{"$nulls":7},"C","b0","b1","T",{"$nulls":18},"C","b0","b1","T",{"$nulls":7},"C","b0","b1","T",{"$nulls":5},{"v":0.010404254100707666,"d":"1.04%"},{"v":23.919149179858465,"d":"23.92"},{"v":15.995909518550329,"d":"16.00"},{"v":5.002045240724836E-3,"d":"0.01"},{"v":0.05002045240724835,"d":"0.05"},{"v":1.5995909518550329,"d":"1.60"}]
[{"$f":"B30+C30*(A48-D30)","v":{"v":7600,"d":"7600.0"}},{"$f":"IS_RM!C10","v":{"v":400,"d":"400.0"}},{"$f":"IS_RM!D10","v":{"v":0.8,"d":"0.80"}},{"$f":"IS_RM!E10","v":{"v":1000,"d":"1000.00"}},{"$nulls":7},{"$f":"M30+N30*(L48-O30)","v":{"v":7600,"d":"7600.0"}},{"$f":"B30","v":{"v":400,"d":"400.0"}},{"$f":"C30","v":{"v":0.8,"d":"0.80"}},{"$f":"E53","v":{"v":1000,"d":"1000.00"}},{"$nulls":18},{"$f":"AI30+AJ30*(AH54-AK30)","v":{"v":6997.902597455722,"d":"6997.9"}},{"$f":"IS_RM_ER!C10","v":{"v":400,"d":"400.0"}},{"$f":"IS_RM_ER!D10","v":0.8},{"$f":"IS_RM_ER!E10","v":{"v":1000,"d":"1000.0"}},{"$nulls":7},{"$f":"AT30+AU30*(AS54-AV30)","v":{"v":6997.902597455722,"d":"6997.9"}},{"$f":"AI30","v":{"v":400,"d":"400.0"}},{"$f":"AJ30","v":{"v":0.8,"d":"0.80"}},{"$f":"AH64","v":{"v":1000,"d":"1000.00"}},{"$nulls":5},{"v":0.015356278889025252,"d":"1.54%"},{"v":22.92874422219495,"d":"22.93"},{"v":15.995909518550329,"d":"16.00"},{"v":0.007503067861087252,"d":"0.01"},{"v":0.05002045240724835,"d":"0.05"},{"v":2.3993864277825496,"d":"2.40"}]
["FUNCIÓN AHORRO",{"$nulls":10},"FUNCIÓN AHORRO",{"$nulls":21},"FUNCIÓN AHORRO",{"$nulls":10},"FUNCIÓN AHORRO",{"$nulls":8},{"v":0.020308303677342838,"d":"2.03%"},{"v":21.938339264531432,"d":"21.94"},{"v":15.995909518550329,"d":"16.00"},{"v":0.010004090481449672,"d":"0.01"},{"v":0.05002045240724835,"d":"0.05"},{"v":3.1991819037100657,"d":"3.20"}]
["S","-b0","1-b1","T",{"$nulls":7},"S","-b0","1-b1","T",{"$nulls":18},"S","-b0","1-b1","T",{"$nulls":7},"S","-b0","1-b1","T",{"$nulls":5},{"v":0.025260328465660425,"d":"2.53%"},{"v":20.947934306867914,"d":"20.95"},{"v":15.995909518550329,"d":"16.00"},{"v":0.012505113101812088,"d":"0.01"},{"v":0.05002045240724835,"d":"0.05"},{"v":3.9989773796375823,"d":"4.00"}]
[{"$f":"B33+C33*(A48-D33)","v":{"v":1399.9999999999995,"d":"1400.0"}},{"$f":"B30*-1","v":{"v":-400,"d":"-400.0"}},{"$f":"1-C30","v":{"v":0.19999999999999996,"d":"0.20"}},{"$f":"D30","v":{"v":1000,"d":"1000.0"}},{"$nulls":7},{"$f":"M33+N33*(L48-O33)","v":{"v":1399.9999999999995,"d":"1400.0"}},{"$f":"M30*-1","v":{"v":-400,"d":"-400.0"}},{"$f":"1-N30","v":{"v":0.19999999999999996,"d":"0.20"}},{"$f":"O30","v":{"v":1000,"d":"1000.0"}},{"$nulls":18},{"$f":"AI33+AJ33*(AH54-AK33)","v":{"v":1249.47564936393,"d":"1249.5"}},{"$f":"AI30*-1","v":{"v":-400,"d":"-400.0"}},{"$f":"1-AJ30","v":{"v":0.19999999999999996,"d":"0.20"}},{"$f":"AK30","v":{"v":1000,"d":"1000.0"}},{"$nulls":7},{"$f":"AT33+AU33*(AS54-AV33)","v":{"v":1249.47564936393,"d":"1249.5"}},{"$f":"AT30*-1","v":{"v":-400,"d":"-400.0"}},{"$f":"1-AU30","v":{"v":0.19999999999999996,"d":"0.20"}},{"$f":"AV30","v":{"v":1000,"d":"1000.0"}},{"$nulls":5},{"v":0.03021235325397801,"d":"3.02%"},{"v":19.957529349204396,"d":"19.96"},{"v":15.995909518550329,"d":"16.00"},{"v":0.015006135722174505,"d":"0.02"},{"v":0.05002045240724835,"d":"0.05"},{"v":4.798772855565099,"d":"4.80"}]
["FUNCIÓN INVERSIÓN",{"$nulls":10},"FUNCIÓN INVERSIÓN",{"$nulls":21},"FUNCIÓN INVERSIÓN",{"$nulls":10},"FUNCIÓN INVERSIÓN",{"$nulls":8},{"v":0.035164378042295594,"d":"3.52%"},{"v":18.96712439154088,"d":"18.97"},{"v":15.995909518550329,"d":"16.00"},{"v":0.01750715834253692,"d":"0.02"},{"v":0.05002045240724835,"d":"0.05"},{"v":5.598568331492615,"d":"5.60"}]
["I","i0","i1",null,{"$f":"((1/(1-($C$30)))*($B$30+($C$30*$D$30*-1)+$B$36+$B$39))-((1/(1-($C$30)))*$C$36*D13)","v":{"v":9999.999999999998,"d":"10,000.00"}},{"$nulls":6},"I","i0","i1",{"$nulls":19},"I","i0","i1",{"$nulls":8},"I","i0","i1",{"$nulls":6},{"v":0.040116402830613185,"d":"4.01%"},{"v":17.976719433877363,"d":"17.98"},{"v":15.995909518550329,"d":"16.00"},{"v":0.020008180962899344,"d":"0.02"},{"v":0.05002045240724835,"d":"0.05"},{"v":6.398363807420131,"d":"6.40"}]
[{"$f":"B36-C36*B48","v":{"v":1399.9999999999995,"d":"1400.0"}},{"$f":"IS_RM!C14","v":{"v":2000,"d":"2000.0"}},{"$f":"IS_RM!D14*-1","v":{"v":15000,"d":"15000.0"}},{"$nulls":8},{"$f":"M36-N36*M48","v":{"v":1399.9999999999995,"d":"1400.0"}},{"$f":"B36","v":{"v":2000,"d":"2000.0"}},{"$f":"C36","v":{"v":15000,"d":"15000.0"}},{"$nulls":19},{"$f":"AI36+AJ36*AI54","v":{"v":1249.6932138912748,"d":"1249.7"}},{"$f":"IS_RM_ER!C14","v":{"v":2000,"d":"2000.0"}},{"$f":"IS_RM_ER!D14","v":{"v":-15000,"d":"-15000.0"}},{"$nulls":8},{"$f":"AT36+AU36*AT54","v":{"v":1249.6932138912748,"d":"1249.7"}},{"$f":"AI36","v":{"v":2000,"d":"2000.0"}},{"$f":"AJ36","v":{"v":-15000,"d":"-15000.0"}},{"$nulls":6},{"$f":"AT12","v":{"v":0.04506842761893077,"d":"4.51%"}},{"v":16.986314476213845,"d":"16.99"},{"v":15.995909518550329,"d":"16.00"},{"v":0.02250920358326176,"d":"0.02"},{"v":0.05002045240724835,"d":"0.05"},{"v":7.198159283347648,"d":"7.20"}]
["FUNCIÓN GASTO DE GOBIERNO",null,null,"Déficit Público",{"$nulls":7},"FUNCIÓN GASTO DE GOBIERNO",null,null,"Déficit Público",{"$nulls":18},"FUNCIÓN GASTO DE GOBIERNO",null,null,"Déficit Público",{"$nulls":7},"FUNCIÓN GASTO DE GOBIERNO",null,null,"Déficit Público",{"$nulls":5},{"$f":"AT13","v":{"v":0.05002045240724835,"d":"5.00%"}},{"$f":"$AT$51+($AU$51*(BB37-$AW$51))","v":{"v":15.995909518550329,"d":"16.00"}},{"$f":"$BC$37","v":{"v":15.995909518550329,"d":"16.00"}},{"v":0.025010226203624177,"d":"0.03"},{"v":0.05002045240724835,"d":"0.05"},{"v":7.9979547592751645,"d":"8.00"}]
["G","g0",null,"T-G",{"$nulls":7},"G","g0",null,"T-G",{"$nulls":18},"G","g0",null,"T-G",{"$nulls":7},"G","g0",null,"T-G",{"$nulls":5},{"v":0.05497247719556594,"d":"5.50%"},{"v":15.005504560886813,"d":"15.01"},{"v":15.995909518550329,"d":"16.00"},{"v":0.027511248823986596,"d":"0.03"},{"v":0.05002045240724835,"d":"0.05"},{"v":8.797750235202681,"d":"8.80"}]
[{"$f":"B39","v":{"v":1000,"d":"1000.0"}},{"$f":"IS_RM!C18","v":{"v":1000,"d":"1000.0"}},null,{"$f":"D30-B39","v":0},{"$nulls":7},{"$f":"M39","v":{"v":1000,"d":"1000.0"}},{"$f":"F53","v":{"v":1000,"d":"1000.0"}},null,{"$f":"O30-M39","v":0},{"$nulls":18},{"$f":"AI39","v":{"v":1000,"d":"1000.0"}},{"$f":"IS_RM_ER!C18","v":{"v":1000,"d":"1000.0"}},null,{"$f":"AK30-AI39","v":0},{"$nulls":7},{"$f":"AT39","v":{"v":1000,"d":"1000.0"}},{"$f":"AI64","v":{"v":1000,"d":"1000.0"}},null,{"$f":"AV30-AT39","v":0},{"$nulls":5},{"v":0.05992450198388352,"d":"5.99%"},{"v":14.015099603223295,"d":"14.02"},{"v":15.995909518550329,"d":"16.00"},{"v":0.03001227144434901,"d":"0.03"},{"v":0.05002045240724835,"d":"0.05"},{"v":9.597545711130198,"d":"9.60"}]
["FUNCIÓN DEMANDA DE DINERO",{"$nulls":10},"FUNCIÓN DEMANDA (OFERTA) DE DINERO",{"$nulls":21},"FUNCION EXPORTACIONES",{"$nulls":19},{"v":0.06487652677220111,"d":"6.49%"},{"v":13.024694645559777,"d":"13.02"},{"v":15.995909518550329,"d":"16.00"},{"v":0.03251329406471143,"d":"0.03"},{"v":0.05002045240724835,"d":"0.05"},{"v":10.397341187057714,"d":"10.40"}]
["rr","rnat","p","pe","d-1","p0","y","ybarra",null,"pendiente",null,"rr","rnat","p","pe","d-1","p0","y","ybarra",{"$nulls":14},"X","x0","x1","YRM","x2","TC",{"$nulls":5},"X","x0","x1","YRM","x2","TC",{"$nulls":3},{"v":0.06982855156051869,"d":"6.98%"},{"v":12.034289687896262,"d":"12.03"},{"v":15.995909518550329,"d":"16.00"},{"v":0.03501431668507384,"d":"0.04"},{"v":0.05002045240724835,"d":"0.05"},{"v":11.19713666298523,"d":"11.20"}]
[{"$f":"B42+C42-D42+(E42*(C42-F42))+(((A48-H42)/H42)*G42)","v":{"v":0.04000000000000001,"d":"4.0%"}},{"$f":"IS_RM!C22","v":{"v":0.04,"d":"4.0%"}},{"$f":"IS_RM!D22","v":{"v":0.03,"d":"3.0%"}},{"$f":"IS_RM!E22","v":{"v":0.03,"d":"3.0%"}},{"$f":"IS_RM!F22","v":{"v":0.5,"d":"0.50"}},{"$f":"IS_RM!G22","v":{"v":0.03,"d":"3.0%"}},{"$f":"IS_RM!H22","v":{"v":0.5,"d":"0.50"}},{"$f":"IS_RM!I22","v":{"v":10000,"d":"10000.000"}},{"$f":"G42*((A48-H42)/H42)","v":0},{"$f":"G42*((A48-H42)/H42)","v":0},null,{"$f":"M42+N42-O42+(P42*(N42-Q42))+(((L48-S42)/S42)*R42)","v":{"v":0.04000000000000001,"d":"4.0%"}},{"$f":"B42","v":{"v":0.04,"d":"4.0%"}},{"$f":"A53","v":{"v":0.03,"d":"3.0%"}},{"$f":"B53","v":{"v":0.03,"d":"3.0%"}},{"$f":"E42","v":{"v":0.5,"d":"0.50"}},{"$f":"C53","v":{"v":0.03,"d":"3.0%"}},{"$f":"G42","v":{"v":0.5,"d":"0.50"}},{"$f":"D53","v":{"v":10000,"d":"10000.000"}},{"$f":"R42*((L48-S42)/S42)","v":0},{"$nulls":13},{"$f":"AI42+AJ42*AK42+AL42*AM42","v":{"v":2947.997954759275,"d":"2,948.00"}},{"$f":"IS_RM_ER!C22","v":940},{"$f":"IS_RM_ER!D22","v":0.02},{"$f":"IS_RM_ER!E22","v":100000},{"$f":"IS_RM_ER!F22","v":0.5},{"$f":"AH51","v":{"v":15.995909518550329,"d":"16"}},{"$nulls":5},{"$f":"AT42+AU42*AV42+AW42*AX42","v":{"v":2947.997954759275,"d":"2,948.00"}},{"$f":"AI42","v":940},{"$f":"AJ42","v":0.02},{"$f":"AJ64","v":{"v":100000,"d":"100000.00"}},{"$f":"AL42","v":0.5},{"$f":"AM42","v":15.995909518550329},{"$nulls":3},{"v":0.07478057634883628,"d":"7.48%"},{"v":11.043884730232744,"d":"11.04"},{"v":15.995909518550329,"d":"16.00"},{"v":0.03751533930543627,"d":"0.04"},{"v":0.05002045240724835,"d":"0.05"},{"v":11.996932138912747,"d":"12.00"}]
[{"$nulls":7}," ",{"$nulls":25},"FUNCION IMPORTACIONES",{"$nulls":10},"FUNCION IMPORTACIONES",{"$nulls":8},{"v":0.07973260113715387,"d":"7.97%"},{"v":10.053479772569226,"d":"10.05"},{"v":15.995909518550329,"d":"16.00"},{"v":0.04001636192579869,"d":"0.04"},{"v":0.05002045240724835,"d":"0.05"},{"v":12.796727614840263,"d":"12.80"}]
[{"$nulls":33},"Q","q0","q1","Y","q2","TC",{"$nulls":5},"Q","q0","q1","Y","q2","TC",{"$nulls":3},{"v":0.08468462592547145,"d":"8.47%"},{"v":9.06307481490571,"d":"9.06"},{"v":15.995909518550329,"d":"16.00"},{"v":0.0425173845461611,"d":"0.04"},{"v":0.05002045240724835,"d":"0.05"},{"v":13.59652309076778,"d":"13.60"}]
[{"$nulls":33},{"$f":"AI45+AJ45*AK45+AL45*AM45","v":{"v":2948.2155192866203,"d":"2,948.22"}},{"$f":"IS_RM_ER!C26","v":182},{"$f":"IS_RM_ER!D26","v":0.3},{"$f":"AH54","v":{"v":9247.378246819651,"d":"9247.38"}},{"$f":"IS_RM_ER!F26","v":-0.5},{"$f":"AH51","v":{"v":15.995909518550329,"d":"16"}},{"$nulls":5},{"$f":"AT45+AU45*AV45+AW45*AX45","v":{"v":2948.2155192866203,"d":"2,948.22"}},{"$f":"AI45","v":182},{"$f":"AJ45","v":0.3},{"$f":"AS54","v":{"v":9247.378246819651,"d":"9247.38"}},{"$f":"AL45","v":-0.5},{"$f":"AM45","v":15.995909518550329},{"$nulls":3},{"v":0.08963665071378904,"d":"8.96%"},{"v":8.072669857242191,"d":"8.07"},{"v":15.995909518550329,"d":"16.00"},{"v":0.04501840716652352,"d":"0.05"},{"v":0.05002045240724835,"d":"0.05"},{"v":14.396318566695296,"d":"14.40"}]
[{"$nulls":33},"regla de taylor",{"$nulls":10},"regla de taylor",{"$nulls":8},{"v":0.09458867550210663,"d":"9.46%"},{"v":7.082264899578673,"d":"7.08"},{"v":15.995909518550329,"d":"16.00"},{"v":0.04751942978688593,"d":"0.05"},{"v":0.05002045240724835,"d":"0.05"},{"v":15.196114042622813,"d":"15.20"}]
["Y","rn","multiplica","Pend. IS","Pend. LM","1-b1","Absorción","Ddin auto",{"$nulls":3},"Y","rn","multiplica","Pend. IS","Pend. LM","1-b1","Absorción","Ddin auto",{"$nulls":14},"rr","rnat","p","pe","d-1","p0","y","ybarra",null,"pendiente",null,"rr","rnat","p","pe","d-1","p0","y","ybarra",null,{"v":0.09954070029042421,"d":"9.95%"},{"v":6.091859941915159,"d":"6.09"},{"v":15.995909518550329,"d":"16.00"},{"v":0.05002045240724835,"d":"0.05"},{"v":0.05002045240724835,"d":"0.05"},{"v":15.995909518550329,"d":"16.00"}]
[{"$f":"C48*(G48-(C36*H48))","v":{"v":10000,"d":"10000.0"}},{"$f":"C48*((F48*H48)+(G42/H42*G48))","v":{"v":0.040000000000000036,"d":"4%"}},{"$f":"1/((1-(C30))+(C36*G42/H42))","v":{"v":1.0526315789473684,"d":"1.05"}},{"$f":"F48/C36*-1","v":{"v":-1.333333333333333E-5,"d":"-0.000013333"}},{"$f":"G42/H42","v":{"v":5e-05,"d":"0.0000500000"}},{"$f":"1-(C30)","v":{"v":0.19999999999999996,"d":"0.20"}},{"$f":"B30+(C30*D30*-1)+B36+B39","v":{"v":2600,"d":"2600.000"}},{"$f":"B42+C42-D42+(E42*(C42-F42))-G42","v":{"v":-0.45999999999999996,"d":"-0.460"}},{"$nulls":3},{"$f":"N48*(R48-(N36*S48))","v":{"v":10000,"d":"10000.0"}},{"$f":"N48*((Q48*S48)+(R42/S42*R48))","v":{"v":0.040000000000000036,"d":"4%"}},{"$f":"1/((1-(N30))+(N36*R42/S42))","v":{"v":1.0526315789473684,"d":"1.05"}},{"$f":"Q48/N36*-1","v":{"v":-1.333333333333333E-5,"d":"-0.000013333"}},{"$f":"R42/S42","v":{"v":5e-05,"d":"0.0000500000"}},{"$f":"1-(N30)","v":{"v":0.19999999999999996,"d":"0.20"}},{"$f":"M30+(N30*O30*-1)+M36+M39","v":{"v":2600,"d":"2600.000"}},{"$f":"M42+N42-O42+(P42*(N42-Q42))-R42","v":{"v":-0.45999999999999996,"d":"-0.460"}},{"$nulls":12},{"$f":"((AH54-AO48)/AO48)*AN48","v":{"v":2.0452407248372154E-5,"d":"0.00"}},null,{"$f":"AI48+(AJ48-AK48)+(AL48*(AJ48-AM48))+(((AH54-AO48)/AO48)*AN48)","v":{"v":0.050020452407248374,"d":"5.0%"}},{"$f":"IS_RM_ER!C30","v":{"v":0.05,"d":"5.0%"}},{"$f":"IS_RM_ER!D30","v":{"v":0.03,"d":"3.0%"}},{"$f":"IS_RM_ER!E30","v":{"v":0.03,"d":"3.0%"}},{"$f":"IS_RM_ER!F30","v":{"v":0.5,"d":"0.50"}},{"$f":"IS_RM_ER!G30","v":{"v":0.03,"d":"3.0%"}},{"$f":"IS_RM_ER!H30","v":{"v":0.5,"d":"0.50"}},{"$f":"IS_RM_ER!I30","v":{"v":9247,"d":"9,247.00"}},{"$nulls":3},{"$f":"AT48+AU48-AV48+(AW48*(AU48-AX48))+(((AS54-AZ48)/AZ48)*AY48)","v":{"v":0.050020452407248374,"d":"5.0%"}},{"$f":"AI48","v":{"v":0.05,"d":"5.0%"}},{"$f":"AH59","v":{"v":0.03,"d":"3.0%"}},{"$f":"AI59","v":{"v":0.03,"d":"3.0%"}},{"$f":"AL48","v":{"v":0.5,"d":"0.50"}},{"$f":"AJ59","v":{"v":0.03,"d":"3.0%"}},{"$f":"AN48","v":{"v":0.5,"d":"0.50"}},{"$f":"AK59","v":{"v":9247,"d":"9247.000"}},{"$f":"AY48*((AS54-AZ48)/AZ48)","v":2.0452407248372154E-5}]
[{"$nulls":11},"DIFERENCIA ABSOLUTA Y PORCENTUAL",{"$nulls":21},"TIPO DE CAMBIO",{"$nulls":6}," ",{"$nulls":3},"TIPO DE CAMBIO"]
["POLÍTICA ECONÓMICA",{"$nulls":10},"Y","rn","multiplica","Pend. IS","Pend. LM","Déficit Pub.",{"$nulls":16},"TC","e0","e1","rn","rRM",{"$nulls":6},"TC","e0","e1","rn","rRM"]
["MONETARIA",{"$nulls":3},"FISCAL",{"$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":"O39/L48","v":0},{"$nulls":16},{"$f":"AI51+(AJ51*(AK51-AL51))","v":{"v":15.995909518550329,"d":"16"}},{"$f":"IS_RM_ER!C34","v":{"v":20,"d":"20.00"}},{"$f":"IS_RM_ER!D34","v":{"v":-200,"d":"(200.00)"}},{"$f":"AI54","v":{"v":0.05002045240724835,"d":"5%"}},{"$f":"IS_RM_ER!F34","v":{"v":0.03,"d":"3.00%"}},{"$nulls":6},{"$f":"AT51+(AU51*(AV51-AW51))","v":{"v":15.995909518550329,"d":"16"}},{"$f":"AI51","v":{"v":20,"d":"20.00"}},{"$f":"AJ51","v":{"v":-200,"d":"(200.00)"}},{"$f":"AT54","v":{"v":0.05002045240724835,"d":"5%"}},{"$f":"AK64","v":0.03}]
["p","pe","p0","ybarra","t","g0",{"$nulls":5},{"$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":0,"d":"0.0%"}}]
[{"$f":"C42+A54","v":{"v":0.03,"d":"3.0%"}},{"$f":"D42+B54","v":{"v":0.03,"d":"3.0%"}},{"$f":"F42+C54","v":{"v":0.03,"d":"3.0%"}},{"$f":"H42*(1+D54)","v":{"v":10000,"d":"10000.000"}},{"$f":"D30*(1+E54)","v":{"v":1000,"d":"1000.00"}},{"$f":"B39*(1+F54)","v":{"v":1000,"d":"1000.00"}},{"$nulls":27},"Y","rn","multiplica","Pend. IS","Pend. MR","1-b1","Absorción","Ddin auto",{"$nulls":3},"Y","rn","multiplica","Pend. IS","Pend. LM","1-b1","Absorción","Ddin auto"]
[{"$f":"IS_RM!B32","v":{"v":0,"d":"0%"}},{"$f":"IS_RM!C32","v":{"v":0,"d":"0%"}},{"$f":"IS_RM!D32","v":{"v":0,"d":"0%"}},{"$f":"IS_RM!E32","v":{"v":0,"d":"0%"}},{"$f":"IS_RM!F32","v":{"v":0,"d":"0%"}},{"$f":"IS_RM!G32","v":{"v":0,"d":"0%"}},{"$nulls":27},{"$f":"(1/((1-AJ30+AJ45)+(((AJ51*-1)*(AL42-AL45)+(AJ36*-1))*(AN48/AO48))))*((AI30+(AJ30*AK30*-1)+AI36+AI39+AI42+(AI45*-1)+(AJ42*AK42)+(AL42-AL45)*(AI51+(AJ51*-1)*AL51))-(((AJ51*-1)*(AL42-AL45)+(AJ36*-1))*(AI48+(AJ48-AK48)+(AL48*(AJ48-AM48))-AN48)))","v":{"v":9247.378246819651,"d":"9247.4"}},{"$f":"(1/((1-AJ30+AJ45)+(((AJ51*-1)*(AL42-AL45)+(AJ36*-1))*(AN48/AO48))))*((1-AJ30+AJ45)*(AI48+(AJ48-AK48)+(AL48*(AJ48-AM48))-AN48)+((AN48/AO48)*(AI30+(AJ30*AK30*-1)+AI36+AI39+AI42+(AI45*-1)+(AJ42*AK42)+(AL42-AL45)*(AI51+(AJ51*-1)*AL51))))","v":{"v":0.05002045240724835,"d":"5%"}},{"$f":"(1/((1-AJ30+AJ45)+(((AJ51*-1)*(AL42-AL45)+(AJ36*-1))*(AN48/AO48))))","v":{"v":0.7564936393013458,"d":"0.756494"}},{"$f":"1/(((AJ51*-1)*(AL42-AL45)+(AJ36*-1))/(1-AJ30+AJ45)*-1)","v":{"v":-3.2894736842105262E-5,"d":"-0.000032895"}},{"$f":"AN48/AO48","v":{"v":5.407159078620093E-5,"d":"0.0000540716"}},null,{"$f":"AI30+AJ30*AK30+AI36+AI39+AI42-AI45+AJ42*AK42+AI51*(AL42-AL45)+(AJ51*-1)*AL51*(AL42-AL45)-((AJ36*-1)+(AJ51*-1)*(AL42-AL45))*(AL51+(AJ48-AK48)+AL48*(AJ48-AM48)-AN48)","v":{"v":14128,"d":"14128.000"}},{"$f":"AI48+AJ48-AK48+(AL48*(AJ48-AM48))-AN48","v":{"v":-0.45,"d":"-0.450"}},{"$nulls":3},{"$f":"(1/((1-AU30+AU45)+(((AU51*-1)*(AW42-AW45)+(AU36*-1))*(AY48/AZ48))))*((AT30+(AU30*AV30*-1)+AT36+AT39+AT42+(AT45*-1)+(AU42*AV42)+(AW42-AW45)*(AT51+(AU51*-1)*AW51))-(((AU51*-1)*(AW42-AW45)+(AU36*-1))*(AT48+(AU48-AV48)+(AW48*(AU48-AX48))-AY48)))","v":{"v":9247.378246819651,"d":"9247.4"}},{"$f":"(1/((1-AU30+AU45)+(((AU51*-1)*(AW42-AW45)+(AU36*-1))*(AY48/AZ48))))*((1-AU30+AU45)*(AT48+(AU48-AV48)+(AW48*(AU48-AX48))-AY48)+((AY48/AZ48)*(AT30+(AU30*AV30*-1)+AT36+AT39+AT42+(AT45*-1)+(AU42*AV42)+(AW42-AW45)*(AT51+(AU51*-1)*AW51))))","v":{"v":0.05002045240724835,"d":"5%"}},{"$f":"(1/((1-AU30+AU45)+(((AU51*-1)*(AW42-AW45)+(AU36*-1))*(AY48/AZ48))))","v":{"v":0.7564936393013458,"d":"0.756494"}},{"$f":"1/(((AU51*-1)*(AW42-AW45)+(AU36*-1))/(1-AU30+AU45)*-1)","v":{"v":-3.2894736842105262E-5,"d":"-0.000032895"}},{"$f":"AY48/AZ48","v":{"v":5.407159078620093E-5,"d":"0.0000540716"}},{"$f":"1-(AU30)","v":{"v":0.19999999999999996,"d":"0.20"}},{"$f":"AT30+(AU30*AV30*-1)+AT36+AT39","v":{"v":2600,"d":"2600.000"}},{"$f":"AT48+AU48-AV48+(AW48*(AU48-AX48))-AY48","v":{"v":-0.45,"d":"-0.450"}}]
[{"$nulls":44},"DIFERENCIA ABSOLUTA Y PORCENTUAL"]
[{"$nulls":33},"POLÍTICA ECONÓMICA",{"$nulls":10},"Y","rn","multiplica","Pend. IS","Pend. LM","Déficit Pub."]
[{"$nulls":11},"VARIABLES","VARIABLES","ORIGINAL","CHOQUE","VAR ABS","VAR REL",{"$nulls":16},"MONETARIA",{"$nulls":10},{"$f":"AS54-AH54","v":{"v":0,"d":"0.0"}},{"$f":"AT54-AI54","v":{"v":0,"d":"0.0"}},{"$f":"AU54-AJ54","v":{"v":0,"d":"0.0"}},{"$f":"AV54-AK54","v":{"v":0,"d":"0.000"}},{"$f":"AW54-AL54","v":{"v":0,"d":"0.000"}},{"$f":"AV39/AS54","v":0}]
[{"$nulls":11},"Y","Y",{"$f":"A48","v":{"v":10000,"d":"10,000.0"}},{"$f":"L48","v":{"v":10000,"d":"10,000.00000"}},{"$f":"O58-N58","v":0},{"$f":"O58/N58-1","v":{"v":0,"d":"0%"}},{"$nulls":16},"p","pe","p0","ybarra",{"$nulls":7},{"$f":"AS57/AH54","v":{"v":0,"d":"0.0%"}},"nd",{"$f":"AU57/AJ54","v":{"v":0,"d":"0.0%"}},{"$f":"AV57/AK54","v":{"v":0,"d":"0.0%"}},{"$f":"AW57/AL54","v":{"v":0,"d":"0.0%"}},{"$f":"AX57/AS54","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":11},"r","r",{"$f":"B48","v":{"v":0.040000000000000036,"d":"4.0%"}},{"$f":"M48","v":{"v":0.040000000000000036,"d":"4.0%"}},{"$f":"O59-N59","v":{"v":0,"d":"0.0%"}},{"$nulls":17},{"$f":"AJ48+AH60","v":{"v":0.03,"d":"3.0%"}},{"$f":"AK48+AI60","v":{"v":0.03,"d":"3.0%"}},{"$f":"AM48+AJ60","v":{"v":0.03,"d":"3.0%"}},{"$f":"AO48*(1+AK60)","v":{"v":9247,"d":"9247.000"}}]
[{"$nulls":11},"C","C",{"$f":"A30","v":{"v":7600,"d":"7,600.0"}},{"$f":"L30","v":{"v":7600,"d":"7,600.00000"}},0,{"$f":"O60/N60-1","v":{"v":0,"d":"0%"}},{"$nulls":16},{"$f":"IS_RM_ER!B44","v":{"v":0,"d":"0%"}},{"$f":"IS_RM_ER!C44","v":{"v":0,"d":"0%"}},{"$f":"IS_RM_ER!D44","v":{"v":0,"d":"0%"}},{"$f":"IS_RM_ER!E44","v":{"v":0,"d":"0%"}}]
[{"$nulls":11},"S","S",{"$f":"A33","v":{"v":1399.9999999999995,"d":"1,400.0"}},{"$f":"L33","v":{"v":1399.9999999999995,"d":"1,400.00000"}},0,{"$f":"O61/N61-1","v":{"v":0,"d":"0%"}}]
["Regla de Taylor tasa de interés nominal",{"$nulls":10},"I","I",{"$f":"A36","v":{"v":1399.9999999999995,"d":"1,400.0"}},{"$f":"L36","v":{"v":1399.9999999999995,"d":"1,400.00000"}},0,{"$f":"O62/N62-1","v":{"v":0,"d":"0%"}},{"$nulls":16},"FISCAL",null,"CHOQUE EXTERNO"]
["rt",{"$f":"B64+B69+(B70*(B65-B66))+(B71*((B67-B68)/B68))","v":0.052500000000000005},{"$f":"C64+C69+(C70*(C65-C66))+(C71*((C67-C68)/C68))","v":0.05},{"$nulls":8},"G","G",{"$f":"A39","v":{"v":1000,"d":"1,000.0"}},{"$f":"L39","v":{"v":1000,"d":"1,000.00000"}},0,{"$f":"O63/N63-1","v":{"v":0,"d":"0%"}},{"$nulls":16},"t","g0","YRM","rRM",{"$nulls":7},"VARIABLES","VARIABLES","ORIGINAL","CHOQUE","VAR ABS","VAR REL"]
["rt-1",0.05,0.02,{"$nulls":8},"T","T",{"$f":"D30","v":{"v":1000,"d":"1,000.0"}},{"$f":"O30","v":{"v":1000,"d":"1,000.00000"}},0,{"$f":"O64/N64-1","v":{"v":0,"d":"0%"}},{"$nulls":16},{"$f":"AK30*(1+AH65)","v":{"v":1000,"d":"1000.00"}},{"$f":"AI39*(1+AI65)","v":{"v":1000,"d":"1000.00"}},{"$f":"AK42*(1+AJ65)","v":{"v":100000,"d":"100000.00"}},{"$f":"AK65+AL51","v":{"v":0.03,"d":"3.0%"}},{"$nulls":7},"Y","Y",{"$f":"AH54","v":{"v":9247.378246819651,"d":"9,247.4"}},{"$f":"AS54","v":{"v":9247.378246819651,"d":"9,247.37825"}},{"$f":"AV64-AU64","v":0},{"$f":"AV64/AU64-1","v":{"v":0,"d":"0%"}}]
["po",0.04,0.03,{"$nulls":8},"DP","DP",{"$f":"N64-N63","v":0},{"$f":"O64-O63","v":0},{"$f":"O65-N65","v":0},{"$f":"P65/O58","v":{"v":0,"d":"0%"}},{"$nulls":16},{"$f":"IS_RM_ER!B49","v":{"v":0,"d":"0%"}},{"$f":"IS_RM_ER!C49","v":{"v":0,"d":"0%"}},{"$f":"IS_RM_ER!D49","v":{"v":0,"d":"0%"}},{"$f":"IS_RM_ER!E49","v":{"v":0,"d":"0%"}},{"$nulls":7},"r","r",{"$f":"AI54","v":{"v":0.05002045240724835,"d":"5.0%"}},{"$f":"AT54","v":{"v":0.05002045240724835,"d":"5.0%"}},{"v":0,"d":"0.0%"}]
["pobj",0.03,0.03,{"$nulls":8},"Ms",{"$nulls":32},"C","C",{"$f":"AH30","v":{"v":6997.902597455722,"d":"6,997.9"}},{"$f":"AS30","v":{"v":6997.902597455722,"d":"6,997.90260"}},0,{"$f":"AV66/AU66-1","v":{"v":0,"d":"0%"}}]
["yo",100,100,{"$nulls":8},"Ms",{"$nulls":32},"S","S",{"$f":"AH33","v":{"v":1249.47564936393,"d":"1,249.5"}},{"$f":"AS33","v":{"v":1249.47564936393,"d":"1,249.47565"}},0,{"$f":"AV67/AU67-1","v":{"v":0,"d":"0%"}}]
["yp",100,100,{"$nulls":9},"Multiplicador",{"$f":"C48","v":{"v":1.0526315789473684,"d":"1.1"}},{"$f":"N48","v":{"v":1.0526315789473684,"d":"1.05263"}},0,{"$f":"O68/N68-1","v":{"v":0,"d":"0%"}},{"$nulls":16},"Regla de Taylor tasa de interés nominal",{"$nulls":10},"I","I",{"$f":"AH36","v":{"v":1249.6932138912748,"d":"1,249.7"}},{"$f":"AS36","v":{"v":1249.6932138912748,"d":"1,249.69321"}},0,{"$f":"AV68/AU68-1","v":{"v":0,"d":"0%"}}]
["alfa",0,{"$f":"C65","v":0.03},{"$nulls":9},"Pendiente IS",{"$f":"D48","v":{"v":-1.333333333333333E-5,"d":"-0.00001"}},{"$f":"O48","v":{"v":-1.333333333333333E-5,"d":"-0.00001"}},0,{"$f":"O69/N69-1","v":{"v":0,"d":"0%"}},{"$nulls":16},"rt",{"$f":"AI70+AI75+(AI76*(AI71-AI72))+(AI77*((AI73-AI74)/AI74))","v":0.052500000000000005},{"$f":"AJ70+AJ75+(AJ76*(AJ71-AJ72))+(AJ77*((AJ73-AJ74)/AJ74))","v":0.05},{"$nulls":8},"G","G",{"$f":"AH39","v":{"v":1000,"d":"1,000.0"}},{"$f":"AS39","v":{"v":1000,"d":"1,000.00000"}},0,{"$f":"AV69/AU69-1","v":{"v":0,"d":"0%"}}]
["beta",0.25,0.25,{"$nulls":30},"rt-1",0.05,0.02,{"$nulls":8},"T","T",{"$f":"AK30","v":{"v":1000,"d":"1,000.0"}},{"$f":"AV30","v":{"v":1000,"d":"1,000.00000"}},0,{"$f":"AV70/AU70-1","v":{"v":0,"d":"0%"}}]
["gama",{"$f":"1-B70","v":0.75},{"$f":"1-C70","v":0.75},{"$nulls":9},"Pendiente LM",{"$f":"E48","v":{"v":5e-05,"d":"0.00005"}},{"$f":"P48","v":{"v":5e-05,"d":"0.00005"}},0,{"$f":"O71/N71-1","v":{"v":0,"d":"0%"}},{"$nulls":16},"po",0.04,0.03,{"$nulls":8},"DP","DP",{"$f":"AU70-AU69","v":0},{"$f":"AV39","v":0},0,{"$f":"AW71/AV64","v":{"v":0,"d":"0%"}}]
[{"$nulls":13},"Esta seccion muestra los efectos de la Política Económica",{"$nulls":19},"pobj",0.03,0.03,{"$nulls":8},"Ms","X",{"$f":"AH42","v":{"v":2947.997954759275,"d":"2,948.0"}},{"$f":"AS42","v":{"v":2947.997954759275,"d":"2,947.99795"}},0,{"$f":"AV72/AU72-1","v":{"v":0,"d":"0%"}}]
[{"$nulls":33},"yo",100,100,{"$nulls":8},"Ms","Q",{"$f":"AH45","v":{"v":2948.2155192866203,"d":"294821.6%"}},{"$f":"AS45","v":{"v":2948.2155192866203,"d":"2,948.21552"}},0,{"$f":"AV73/AU73-1","v":{"v":0,"d":"0%"}}]
[{"$nulls":33},"yp",100,100,{"$nulls":9},"TC",{"$f":"AH51","v":{"v":15.995909518550329,"d":"16.0"}},{"$f":"AS51","v":{"v":15.995909518550329,"d":"15.99591"}},0,{"$f":"AV74/AU74-1","v":{"v":0,"d":"0%"}}]
[{"$nulls":33},"alfa",0,{"$f":"AJ71","v":0.03},{"$nulls":9},"YRM",{"$f":"AK42","v":{"v":100000,"d":"100,000.00000"}},{"$f":"AV42","v":{"v":100000,"d":"100,000.00000"}},0,{"$f":"AV75/AU75-1","v":{"v":0,"d":"0%"}}]
[{"$nulls":33},"beta",0.25,0.25,{"$nulls":9},"rRM",{"$f":"AL51","v":{"v":0.03,"d":"3%"}},{"$f":"AW51","v":{"v":0.03,"d":"3.0%"}},{"v":0,"d":"0.0%"}]
[{"$nulls":33},"gama",{"$f":"1-AI76","v":0.75},{"$f":"1-AJ76","v":0.75},{"$nulls":9},"P-Pe",{"$f":"AJ48-AK48","v":{"v":0,"d":"0%"}},{"$f":"AU48-AV48","v":{"v":0,"d":"0.0%"}},{"v":0,"d":"0.0%"}]
[{"$nulls":45},"P-Po",{"$f":"AJ48-AM48","v":{"v":0,"d":"0%"}},{"$f":"AU48-AX48","v":{"v":0,"d":"0.0%"}},{"v":0,"d":"0.0%"}]
[{"$nulls":45},"(Y-Ybar)/Ybar",{"$f":"(AH54-AO48)/AO48","v":{"v":4.0904814496744308E-5,"d":"0%"}},{"$f":"(AS54-AZ48)/AZ48","v":{"v":4.0904814496744308E-5,"d":"0.0%"}},{"v":0,"d":"0.0%"}]