{"text_format":"3","workbook":"xlsx","n_sheets":6,"sheets":["Oculto creexo","Inicio creexo","Solow","meade","smith","ricardo"],"not_rendered":{"charts":1,"images":8,"macros":1,"defined_names":36},"read":"whole","date_system":"1900"}

{"sheet":"Oculto creexo","index":0,"n_rows":238,"n_cols":105,"rows_kept":238,"hidden":true,"merged":[[42,12,42,13],[42,14,42,15]]}
["Solow",{"$nulls":10},"Solow"]
["Unidades","ponderador","k","S/N","(n+d)k","Dk","k Line",null,"sYpn Line",null,null,"Unidades","ponderador","k","S/N","(n+d)k","Dk","k Line",null,"sYpn Line"]
[0,0,{"$f":"B3*$D$30","v":0},{"$f":"$B$33*($B$30)*(C3^($F$30))","v":0},{"$f":"($A$36+$C$36)*C3","v":0},{"$f":"D3-E3","v":0},{"$f":"C$13","v":{"v":8789.057596928988,"d":"8,789.06"}},{"$f":"I3*($A3/$A$23)","v":0},{"$f":"D$13","v":{"v":1054.6872058156982,"d":"1,054.69"}},{"$f":"G3*$A3/$A$23","v":0},null,0,0,{"$f":"M3*$O$30","v":0},{"$f":"$M$33*($M$30)*(N3^($Q$30))","v":0},{"$f":"($L$36+$N$36)*N3","v":0},{"$f":"O3-P3","v":0},{"$f":"N$13","v":{"v":8789.057596928988,"d":"8,789.06"}},{"$f":"T3*($A3/$A$23)","v":0},{"$f":"O$13","v":{"v":1054.6872058156982,"d":"1,054.69"}},{"$f":"R3*$A3/$A$23","v":0}]
[1,{"v":0.1,"d":"0.10"},{"$f":"B4*$D$30","v":{"v":878.9057596928988,"d":"878.91"}},{"$f":"$B$33*($B$30)*(C4^($F$30))","v":{"v":333.5213789416392,"d":"333.52"}},{"$f":"($A$36+$C$36)*C4","v":{"v":105.46869116314785,"d":"105.47"}},{"$f":"D4-E4","v":{"v":228.05268777849136,"d":"228.05"}},{"$f":"C$13","v":{"v":8789.057596928988,"d":"8,789.06"}},{"v":52.73436029078491,"d":"52.73"},{"$f":"D$13","v":{"v":1054.6872058156982,"d":"1,054.69"}},{"v":439.4528798464494,"d":"439.45"},null,1,{"v":0.1,"d":"0.10"},{"v":878.9057596928988,"d":"878.91"},{"v":333.5213789416392,"d":"333.52"},{"$f":"($L$36+$N$36)*N4","v":{"v":105.46869116314785,"d":"105.47"}},{"$f":"O4-P4","v":{"v":228.05268777849136,"d":"228.05"}},{"$f":"N$13","v":{"v":8789.057596928988,"d":"8,789.06"}},{"$f":"T4*($A4/$A$23)","v":{"v":52.73436029078491,"d":"52.73"}},{"$f":"O$13","v":{"v":1054.6872058156982,"d":"1,054.69"}},{"$f":"R4*$A4/$A$23","v":{"v":439.4528798464494,"d":"439.45"}}]
[2,{"v":0.2,"d":"0.20"},{"v":1757.8115193857975,"d":"1,757.81"},{"v":471.67045744064256,"d":"471.67"},{"v":210.9373823262957,"d":"210.94"},{"v":260.7330751143469,"d":"260.73"},{"v":8789.057596928988,"d":"8,789.06"},{"v":105.46872058156983,"d":"105.47"},{"v":1054.6872058156982,"d":"1,054.69"},{"v":878.9057596928988,"d":"878.91"},null,2,{"v":0.2,"d":"0.20"},{"v":1757.8115193857975,"d":"1,757.81"},{"v":471.67045744064256,"d":"471.67"},{"v":210.9373823262957,"d":"210.94"},{"v":260.7330751143469,"d":"260.73"},{"v":8789.057596928988,"d":"8,789.06"},{"v":105.46872058156983,"d":"105.47"},{"v":1054.6872058156982,"d":"1,054.69"},{"v":878.9057596928988,"d":"878.91"}]
[3,{"v":0.3,"d":"0.30"},{"v":2636.7172790786963,"d":"2,636.72"},{"v":577.6759737373518,"d":"577.68"},{"v":316.4060734894436,"d":"316.41"},{"v":261.2699002479082,"d":"261.27"},{"v":8789.057596928988,"d":"8,789.06"},{"v":158.20308087235472,"d":"158.20"},{"v":1054.6872058156982,"d":"1,054.69"},{"v":1318.3586395393481,"d":"1,318.36"},null,3,{"v":0.3,"d":"0.30"},{"v":2636.7172790786963,"d":"2,636.72"},{"v":577.6759737373518,"d":"577.68"},{"v":316.4060734894436,"d":"316.41"},{"v":261.2699002479082,"d":"261.27"},{"v":8789.057596928988,"d":"8,789.06"},{"v":158.20308087235472,"d":"158.20"},{"v":1054.6872058156982,"d":"1,054.69"},{"v":1318.3586395393481,"d":"1,318.36"}]
[4,{"v":0.4,"d":"0.40"},{"v":3515.623038771595,"d":"3,515.62"},{"v":667.0427578832785,"d":"667.04"},{"v":421.8747646525914,"d":"421.87"},{"v":245.16799323068705,"d":"245.17"},{"v":8789.057596928988,"d":"8,789.06"},{"v":210.93744116313965,"d":"210.94"},{"v":1054.6872058156982,"d":"1,054.69"},{"v":1757.8115193857975,"d":"1,757.81"},null,4,{"v":0.4,"d":"0.40"},{"v":3515.623038771595,"d":"3,515.62"},{"v":667.0427578832785,"d":"667.04"},{"v":421.8747646525914,"d":"421.87"},{"v":245.16799323068705,"d":"245.17"},{"v":8789.057596928988,"d":"8,789.06"},{"v":210.93744116313965,"d":"210.94"},{"v":1054.6872058156982,"d":"1,054.69"},{"v":1757.8115193857975,"d":"1,757.81"}]
[5,{"v":0.5,"d":"0.50"},{"v":4394.528798464494,"d":"4,394.53"},{"v":745.7764752629722,"d":"745.78"},{"v":527.3434558157393,"d":"527.34"},{"v":218.43301944723294,"d":"218.43"},{"v":8789.057596928988,"d":"8,789.06"},{"v":263.67180145392456,"d":"263.67"},{"v":1054.6872058156982,"d":"1,054.69"},{"v":2197.264399232247,"d":"2,197.26"},null,5,{"v":0.5,"d":"0.50"},{"v":4394.528798464494,"d":"4,394.53"},{"v":745.7764752629722,"d":"745.78"},{"v":527.3434558157393,"d":"527.34"},{"v":218.43301944723294,"d":"218.43"},{"v":8789.057596928988,"d":"8,789.06"},{"v":263.67180145392456,"d":"263.67"},{"v":1054.6872058156982,"d":"1,054.69"},{"v":2197.264399232247,"d":"2,197.26"}]
[6,{"v":0.6,"d":"0.60"},{"v":5273.4345581573925,"d":"5,273.43"},{"v":816.9571967164468,"d":"816.96"},{"v":632.8121469788872,"d":"632.81"},{"v":184.1450497375596,"d":"184.15"},{"v":8789.057596928988,"d":"8,789.06"},{"v":316.40616174470944,"d":"316.41"},{"v":1054.6872058156982,"d":"1,054.69"},{"v":2636.7172790786963,"d":"2,636.72"},null,6,{"v":0.6,"d":"0.60"},{"v":5273.4345581573925,"d":"5,273.43"},{"v":816.9571967164468,"d":"816.96"},{"v":632.8121469788872,"d":"632.81"},{"v":184.1450497375596,"d":"184.15"},{"v":8789.057596928988,"d":"8,789.06"},{"v":316.40616174470944,"d":"316.41"},{"v":1054.6872058156982,"d":"1,054.69"},{"v":2636.7172790786963,"d":"2,636.72"}]
[7,{"v":0.7,"d":"0.70"},{"v":6152.340317850291,"d":"6,152.34"},{"v":882.4146256029121,"d":"882.41"},{"v":738.280838142035,"d":"738.28"},{"v":144.1337874608771,"d":"144.13"},{"v":8789.057596928988,"d":"8,789.06"},{"v":369.14052203549437,"d":"369.14"},{"v":1054.6872058156982,"d":"1,054.69"},{"v":3076.1701589251456,"d":"3,076.17"},null,7,{"v":0.7,"d":"0.70"},{"v":6152.340317850291,"d":"6,152.34"},{"v":882.4146256029121,"d":"882.41"},{"v":738.280838142035,"d":"738.28"},{"v":144.1337874608771,"d":"144.13"},{"v":8789.057596928988,"d":"8,789.06"},{"v":369.14052203549437,"d":"369.14"},{"v":1054.6872058156982,"d":"1,054.69"},{"v":3076.1701589251456,"d":"3,076.17"}]
[8,{"v":0.8,"d":"0.80"},{"v":7031.24607754319,"d":"7,031.25"},{"v":943.3409148812851,"d":"943.34"},{"v":843.7495293051828,"d":"843.75"},{"v":99.59138557610231,"d":"99.59"},{"v":8789.057596928988,"d":"8,789.06"},{"v":421.8748823262793,"d":"421.87"},{"v":1054.6872058156982,"d":"1,054.69"},{"v":3515.623038771595,"d":"3,515.62"},null,8,{"v":0.8,"d":"0.80"},{"v":7031.24607754319,"d":"7,031.25"},{"v":943.3409148812851,"d":"943.34"},{"v":843.7495293051828,"d":"843.75"},{"v":99.59138557610231,"d":"99.59"},{"v":8789.057596928988,"d":"8,789.06"},{"v":421.8748823262793,"d":"421.87"},{"v":1054.6872058156982,"d":"1,054.69"},{"v":3515.623038771595,"d":"3,515.62"}]
[9,{"v":0.9,"d":"0.90"},{"v":7910.151837236089,"d":"7,910.15"},{"v":1000.5641368249176,"d":"1,000.56"},{"v":949.2182204683307,"d":"949.22"},{"v":51.34591635658683,"d":"51.35"},{"v":8789.057596928988,"d":"8,789.06"},{"v":474.60924261706424,"d":"474.61"},{"v":1054.6872058156982,"d":"1,054.69"},{"v":3955.075918618045,"d":"3,955.08"},null,9,{"v":0.9,"d":"0.90"},{"v":7910.151837236089,"d":"7,910.15"},{"v":1000.5641368249176,"d":"1,000.56"},{"v":949.2182204683307,"d":"949.22"},{"v":51.34591635658683,"d":"51.35"},{"v":8789.057596928988,"d":"8,789.06"},{"v":474.60924261706424,"d":"474.61"},{"v":1054.6872058156982,"d":"1,054.69"},{"v":3955.075918618045,"d":"3,955.08"}]
[10,{"v":1,"d":"1.00"},{"v":8789.057596928988,"d":"8,789.06"},{"v":1054.6872058156982,"d":"1,054.69"},{"v":1054.6869116314786,"d":"1,054.69"},{"v":2.9418421968330222E-4,"d":"0.00"},{"v":8789.057596928988,"d":"8,789.06"},{"v":527.3436029078491,"d":"527.34"},{"v":1054.6872058156982,"d":"1,054.69"},{"v":4394.528798464494,"d":"4,394.53"},null,10,{"v":1,"d":"1.00"},{"$f":"M13*$O$30","v":{"v":8789.057596928988,"d":"8,789.06"}},{"$f":"$M$33*($M$30)*(N13^($Q$30))","v":{"v":1054.6872058156982,"d":"1,054.69"}},{"v":1054.6869116314786,"d":"1,054.69"},{"v":2.9418421968330222E-4,"d":"0.00"},{"v":8789.057596928988,"d":"8,789.06"},{"v":527.3436029078491,"d":"527.34"},{"v":1054.6872058156982,"d":"1,054.69"},{"v":4394.528798464494,"d":"4,394.53"}]
[11,{"v":1.1,"d":"1.10"},{"v":9667.963356621887,"d":"9,667.96"},{"v":1106.165273511358,"d":"1,106.17"},{"v":1160.1556027946265,"d":"1,160.16"},{"v":-53.990329283268466,"d":"(53.99)"},{"v":8789.057596928988,"d":"8,789.06"},{"v":580.077963198634,"d":"580.08"},{"v":1054.6872058156982,"d":"1,054.69"},{"v":4833.981678310944,"d":"4,833.98"},null,11,{"v":1.1,"d":"1.10"},{"$f":"M14*$O$30","v":{"v":9667.963356621887,"d":"9,667.96"}},{"$f":"$M$33*($M$30)*(N14^($Q$30))","v":{"v":1106.165273511358,"d":"1,106.17"}},{"v":1160.1556027946265,"d":"1,160.16"},{"v":-53.990329283268466,"d":"(53.99)"},{"v":8789.057596928988,"d":"8,789.06"},{"v":580.077963198634,"d":"580.08"},{"v":1054.6872058156982,"d":"1,054.69"},{"v":4833.981678310944,"d":"4,833.98"}]
[12,{"v":1.2,"d":"1.20"},{"v":10546.869116314785,"d":"10,546.87"},{"v":1155.3519474747036,"d":"1,155.35"},{"v":1265.6242939577744,"d":"1,265.62"},{"v":-110.2723464830708,"d":"(110.27)"},{"v":8789.057596928988,"d":"8,789.06"},{"v":632.8123234894189,"d":"632.81"},{"v":1054.6872058156982,"d":"1,054.69"},{"v":5273.4345581573925,"d":"5,273.43"},null,12,{"v":1.2,"d":"1.20"},{"v":10546.869116314785,"d":"10,546.87"},{"v":1155.3519474747036,"d":"1,155.35"},{"v":1265.6242939577744,"d":"1,265.62"},{"v":-110.2723464830708,"d":"(110.27)"},{"v":8789.057596928988,"d":"8,789.06"},{"v":632.8123234894189,"d":"632.81"},{"v":1054.6872058156982,"d":"1,054.69"},{"v":5273.4345581573925,"d":"5,273.43"}]
[13,{"v":1.3,"d":"1.30"},{"v":11425.774876007685,"d":"11,425.77"},{"v":1202.5284332375359,"d":"1,202.53"},{"v":1371.0929851209223,"d":"1,371.09"},{"v":-168.56455188338646,"d":"(168.56)"},{"v":8789.057596928988,"d":"8,789.06"},{"v":685.5466837802039,"d":"685.55"},{"v":1054.6872058156982,"d":"1,054.69"},{"v":5712.887438003841,"d":"5,712.89"},null,13,{"v":1.3,"d":"1.30"},{"v":11425.774876007685,"d":"11,425.77"},{"v":1202.5284332375359,"d":"1,202.53"},{"v":1371.0929851209223,"d":"1,371.09"},{"v":-168.56455188338646,"d":"(168.56)"},{"v":8789.057596928988,"d":"8,789.06"},{"v":685.5466837802039,"d":"685.55"},{"v":1054.6872058156982,"d":"1,054.69"},{"v":5712.887438003841,"d":"5,712.89"}]
[14,{"v":1.4,"d":"1.40"},{"v":12304.680635700583,"d":"12,304.68"},{"v":1247.9227311640152,"d":"1,247.92"},{"v":1476.56167628407,"d":"1,476.56"},{"v":-228.6389451200548,"d":"(228.64)"},{"v":8789.057596928988,"d":"8,789.06"},{"v":738.2810440709887,"d":"738.28"},{"v":1054.6872058156982,"d":"1,054.69"},{"v":6152.340317850291,"d":"6,152.34"},null,14,{"v":1.4,"d":"1.40"},{"v":12304.680635700583,"d":"12,304.68"},{"v":1247.9227311640152,"d":"1,247.92"},{"v":1476.56167628407,"d":"1,476.56"},{"v":-228.6389451200548,"d":"(228.64)"},{"v":8789.057596928988,"d":"8,789.06"},{"v":738.2810440709887,"d":"738.28"},{"v":1054.6872058156982,"d":"1,054.69"},{"v":6152.340317850291,"d":"6,152.34"}]
[15,{"v":1.5,"d":"1.50"},{"v":13183.586395393482,"d":"13,183.59"},{"v":1291.722746245102,"d":"1,291.72"},{"v":1582.030367447218,"d":"1,582.03"},{"v":-290.307621202116,"d":"(290.31)"},{"v":8789.057596928988,"d":"8,789.06"},{"v":791.0154043617737,"d":"791.02"},{"v":1054.6872058156982,"d":"1,054.69"},{"v":6591.79319769674,"d":"6,591.79"},null,15,{"v":1.5,"d":"1.50"},{"v":13183.586395393482,"d":"13,183.59"},{"v":1291.722746245102,"d":"1,291.72"},{"v":1582.030367447218,"d":"1,582.03"},{"v":-290.307621202116,"d":"(290.31)"},{"v":8789.057596928988,"d":"8,789.06"},{"v":791.0154043617737,"d":"791.02"},{"v":1054.6872058156982,"d":"1,054.69"},{"v":6591.79319769674,"d":"6,591.79"}]
[16,{"v":1.6,"d":"1.60"},{"v":14062.49215508638,"d":"14,062.49"},{"v":1334.085515766557,"d":"1,334.09"},{"v":1687.4990586103656,"d":"1,687.50"},{"v":-353.4135428438087,"d":"(353.41)"},{"v":8789.057596928988,"d":"8,789.06"},{"v":843.7497646525586,"d":"843.75"},{"v":1054.6872058156982,"d":"1,054.69"},{"v":7031.24607754319,"d":"7,031.25"},null,16,{"v":1.6,"d":"1.60"},{"v":14062.49215508638,"d":"14,062.49"},{"v":1334.085515766557,"d":"1,334.09"},{"v":1687.4990586103656,"d":"1,687.50"},{"v":-353.4135428438087,"d":"(353.41)"},{"v":8789.057596928988,"d":"8,789.06"},{"v":843.7497646525586,"d":"843.75"},{"v":1054.6872058156982,"d":"1,054.69"},{"v":7031.24607754319,"d":"7,031.25"}]
[17,{"v":1.7,"d":"1.70"},{"v":14941.397914779278,"d":"14,941.40"},{"v":1375.1438737780322,"d":"1,375.14"},{"v":1792.9677497735136,"d":"1,792.97"},{"v":-417.82387599548133,"d":"(417.82)"},{"v":8789.057596928988,"d":"8,789.06"},{"v":896.4841249433434,"d":"896.48"},{"v":1054.6872058156982,"d":"1,054.69"},{"v":7470.69895738964,"d":"7,470.70"},null,17,{"v":1.7,"d":"1.70"},{"v":14941.397914779278,"d":"14,941.40"},{"v":1375.1438737780322,"d":"1,375.14"},{"v":1792.9677497735136,"d":"1,792.97"},{"v":-417.82387599548133,"d":"(417.82)"},{"v":8789.057596928988,"d":"8,789.06"},{"v":896.4841249433434,"d":"896.48"},{"v":1054.6872058156982,"d":"1,054.69"},{"v":7470.69895738964,"d":"7,470.70"}]
[18,{"v":1.8,"d":"1.80"},{"v":15820.303674472178,"d":"15,820.30"},{"v":1415.0113723219276,"d":"1,415.01"},{"v":1898.4364409366615,"d":"1,898.44"},{"v":-483.42506861473385,"d":"(483.43)"},{"v":8789.057596928988,"d":"8,789.06"},{"v":949.2184852341285,"d":"949.22"},{"v":1054.6872058156982,"d":"1,054.69"},{"v":7910.15183723609,"d":"7,910.15"},null,18,{"v":1.8,"d":"1.80"},{"v":15820.303674472178,"d":"15,820.30"},{"v":1415.0113723219276,"d":"1,415.01"},{"v":1898.4364409366615,"d":"1,898.44"},{"v":-483.42506861473385,"d":"(483.43)"},{"v":8789.057596928988,"d":"8,789.06"},{"v":949.2184852341285,"d":"949.22"},{"v":1054.6872058156982,"d":"1,054.69"},{"v":7910.15183723609,"d":"7,910.15"}]
[19,{"v":1.9,"d":"1.90"},{"v":16699.209434165077,"d":"16,699.21"},{"v":1453.78598631694,"d":"1,453.79"},{"v":2003.9051320998094,"d":"2,003.91"},{"v":-550.1191457828695,"d":"(550.12)"},{"v":8789.057596928988,"d":"8,789.06"},{"v":1001.9528455249133,"d":"1,001.95"},{"v":1054.6872058156982,"d":"1,054.69"},{"v":8349.604717082537,"d":"8,349.60"},null,19,{"v":1.9,"d":"1.90"},{"v":16699.209434165077,"d":"16,699.21"},{"v":1453.78598631694,"d":"1,453.79"},{"v":2003.9051320998094,"d":"2,003.91"},{"v":-550.1191457828695,"d":"(550.12)"},{"v":8789.057596928988,"d":"8,789.06"},{"v":1001.9528455249133,"d":"1,001.95"},{"v":1054.6872058156982,"d":"1,054.69"},{"v":8349.604717082537,"d":"8,349.60"}]
[20,{"v":2,"d":"2.00"},{"v":17578.115193857975,"d":"17,578.12"},{"v":1491.5529505259444,"d":"1,491.55"},{"v":2109.373823262957,"d":"2,109.37"},{"v":-617.8208727370127,"d":"(617.82)"},{"v":8789.057596928988,"d":"8,789.06"},{"v":1054.6872058156982,"d":"1,054.69"},{"v":1054.6872058156982,"d":"1,054.69"},{"v":8789.057596928988,"d":"8,789.06"},null,20,{"v":2,"d":"2.00"},{"v":17578.115193857975,"d":"17,578.12"},{"v":1491.5529505259444,"d":"1,491.55"},{"v":2109.373823262957,"d":"2,109.37"},{"v":-617.8208727370127,"d":"(617.82)"},{"v":8789.057596928988,"d":"8,789.06"},{"v":1054.6872058156982,"d":"1,054.69"},{"v":1054.6872058156982,"d":"1,054.69"},{"v":8789.057596928988,"d":"8,789.06"}]
[]
[]
["Y","A","N","K","a","b",{"$nulls":5},"Y","A","N","K","a","b"]
[{"$f":"B27*C27^(E27)*D27^(F27)","v":{"v":421874.8823262793,"d":"421,875"}},{"$f":"B30","v":45},{"$f":"Solow!D10","v":{"v":100,"d":"100.00"}},{"$f":"D30*C27","v":{"v":878905.7596928987,"d":"878,906"}},{"$f":"E30","v":0.5},{"$f":"F30","v":0.5},{"$nulls":5},{"$f":"Solow!I24","v":{"v":421874.8823262793,"d":"421,875"}},{"$f":"Solow!J24","v":45},{"$f":"Solow!K24","v":{"v":100,"d":"100.00"}},{"$f":"Solow!L24","v":{"v":878905.7596928987,"d":"878,906"}},{"$f":"Solow!M24","v":0.5},{"$f":"Solow!N24","v":0.5}]
["INGRESO POR TRABAJADOR EMPLEADO",{"$nulls":10},"INGRESO POR TRABAJADOR EMPLEADO"]
["Y pc","A","N/N","k","a","b",{"$nulls":5},"Y pc","A","N/N","k","a","b"]
[{"$f":"B30*C30^(E30)*D30^(F30)","v":{"v":4218.748823262793,"d":"4,219"}},{"$f":"Solow!C14","v":45},{"$f":"Solow!D14","v":{"v":1,"d":"1.00"}},{"$f":"Solow!E14","v":{"v":8789.057596928988,"d":"8,789.1"}},{"$f":"Solow!F14","v":0.5},{"$f":"Solow!G14","v":0.5},{"$nulls":5},{"$f":"Solow!I27","v":{"v":4218.748823262793,"d":"4,219"}},{"$f":"Solow!J27","v":45},{"$f":"Solow!K27","v":{"v":1,"d":"1.00"}},{"$f":"Solow!L27","v":{"v":8789.057596928988,"d":"8,789.1"}},{"$f":"Solow!M27","v":0.5},{"$f":"Solow!N27","v":0.5}]
["AHORRO POR TRABAJDO EMPLEADO",null,"Inserte los datos correspondientes",{"$nulls":8},"AHORRO POR TRABAJDO EMPLEADO",null,"Inserte los datos correspondientes"]
["Spc","s0","Ypc",{"$nulls":8},"Spc","s0","Ypc"]
[{"$f":"B33*C33","v":{"v":1054.6872058156982,"d":"1,055"}},{"$f":"Solow!C19","v":{"v":0.25,"d":"0.3"}},{"$f":"A30","v":{"v":4218.748823262793,"d":"4,219"}},{"$nulls":8},{"$f":"Solow!I30","v":{"v":1054.6872058156982,"d":"1,055"}},{"$f":"Solow!J30","v":{"v":0.25,"d":"0.3"}},{"$f":"Solow!K30","v":{"v":4218.748823262793,"d":"4,219"}}]
["DEPRECIACIÓN Y CRECIMIENTO POBLACIONAL",{"$nulls":10},"DEPRECIACIÓN Y CRECIMIENTO POBLACIONAL"]
["delta","d","eta","nk",{"$nulls":7},"delta","dk","eta","nk"]
[{"$f":"Solow!B23","v":{"v":0.1,"d":"0.10"}},{"$f":"Solow!C23","v":{"v":878.9057596928988,"d":"878.91"}},{"$f":"Solow!D23","v":0.02},{"$f":"Solow!E23","v":{"v":175.78115193857977,"d":"175.78"}},{"$nulls":7},{"$f":"Solow!I33","v":{"v":0.1,"d":"0.10"}},{"$f":"Solow!J33","v":{"v":878.9057596928988,"d":"878.91"}},{"$f":"Solow!K33","v":0.02},{"$f":"Solow!L33","v":{"v":175.78115193857977,"d":"175.78"}}]
["ESTADO ESTACIONARIO",{"$nulls":10},"ESTADO ESTACIONARIO"]
["Dk","sYpc","k(d+n)",{"$nulls":8},"Dk","sYpc","k(d+n)"]
[{"$f":"B39-C39","v":{"v":2.9418421968330222E-4,"d":"0.00"}},{"$f":"Solow!C27","v":{"v":1054.6872058156982,"d":"1,054.69"}},{"$f":"Solow!D27","v":{"v":1054.6869116314786,"d":"1054.69"}},{"$nulls":8},{"$f":"Solow!I36","v":{"v":2.9418421968330222E-4,"d":"0.00"}},{"$f":"Solow!J36","v":{"v":1054.6872058156982,"d":"1,054.69"}},{"$f":"Solow!K36","v":{"v":1054.6869116314786,"d":"1054.69"}}]
[]
[]
[{"$nulls":11},"POLÍTICA ECONÓMICA"]
[{"$nulls":11},"MONETARIA","FISCAL",null,"EXOGENO"]
[{"$nulls":11},"s0","d0","n","A","N","K"]
[{"$nulls":11},{"$f":"Solow!I42","v":0},{"$f":"Solow!J42","v":0},{"$f":"Solow!K42","v":0},{"$f":"Solow!L42","v":0},{"$f":"Solow!M42","v":0},{"$f":"Solow!N42","v":0}]
[{"$nulls":11},{"$f":"Solow!I43","v":0},{"$f":"Solow!J43","v":0},{"$f":"Solow!K43","v":0},{"$f":"Solow!L43","v":{"v":0,"d":"0%"}},{"$f":"Solow!M43","v":{"v":0,"d":"0%"}},{"$f":"Solow!N43","v":{"v":0,"d":"0%"}}]
[{"$nulls":11},"NUEVOS VALORES DE EQUILIBRIO"]
[{"$nulls":11},"Y","Ypc","Spc","dk","nk","Dk"]
[{"$nulls":11},{"$f":"L27","v":{"v":421874.8823262793,"d":"421,875"}},{"$f":"L30","v":{"v":4218.748823262793,"d":"4218.7"}},{"$f":"L33","v":{"v":1054.6872058156982,"d":"1054.687"}},{"$f":"M36","v":{"v":878.9057596928988,"d":"878.906"}},{"$f":"O36","v":{"v":175.78115193857977,"d":"175.781"}},{"$f":"L39","v":{"v":2.9418421968330222E-4,"d":"0.000"}}]
{"$rows_empty":47}
[{"$nulls":8},"l"]
[]
[]
["FUNCIÓN CONSUMO MONETARIASTA",{"$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$133*B102","v":{"$error":"#REF!"}},{"$f":"$B$133+($C$133*(C102-$E$133))","v":{"$error":"#REF!"}},{"$f":"$B$130*D102","v":{"$error":"#REF!"}},{"$f":"$B$136*($B$133/C102)+$D$136","v":{"$error":"#REF!"}},{"$f":"$D$133*B102","v":{"$error":"#REF!"}},{"$f":"$B$133","v":{"$error":"#REF!"}},{"$f":"$B$130*H102","v":{"$error":"#REF!"}},{"$f":"$B$130","v":{"$error":"#REF!"}},{"$f":"$D$133","v":{"$error":"#REF!"}},{"$f":"MAX($I$102,$A$130)*(A102/$A$122)","v":{"$error":"#REF!"}},{"$f":"MAX($F$112,$B$130)*O102","v":{"$error":"#REF!"}},{"$f":"$B$130","v":{"$error":"#REF!"}},0.9,null,0,{"v":0.3,"d":"0.30"},{"$f":"$R102*$T$130","v":{"$error":"#REF!"}},{"$f":"$R$130+($S$130*S102)","v":{"$error":"#REF!"}},{"$f":"$R$133+($S$133*S102)","v":{"$error":"#REF!"}},{"$f":"$R$136+($S$136*S102)","v":{"$error":"#REF!"}},{"$f":"$R$139+($S$139*S102)","v":{"$error":"#REF!"}},{"$f":"$R$142+($S$142*S102)","v":{"$error":"#REF!"}},{"$f":"$T$130*(Q102/$Q$122)","v":{"$error":"#REF!"}},{"$f":"$Q$133","v":{"$error":"#REF!"}},{"$f":"$Q$136","v":{"$error":"#REF!"}},{"$f":"$Q$139","v":{"$error":"#REF!"}},{"$f":"$Q$142","v":{"$error":"#REF!"}},{"$nulls":39},0,{"v":0.3,"d":"0.30"},{"$f":"$R102*$T$130","v":{"$error":"#REF!"}},{"$f":"$R$130+($S$130*BS102)","v":{"$error":"#REF!"}},{"$f":"$R$133+($S$133*BS102)","v":{"$error":"#REF!"}},{"$f":"$R$136+($S$136*BS102)","v":{"$error":"#REF!"}},{"$f":"$R$139+($S$139*BS102)","v":{"$error":"#REF!"}},{"$f":"$R$142+($S$142*BS102)","v":{"$error":"#REF!"}},{"$f":"$T$130*(BQ102/$Q$122)","v":{"$error":"#REF!"}},{"$f":"$Q$133","v":{"$error":"#REF!"}},{"$f":"$Q$136","v":{"$error":"#REF!"}},{"$f":"$Q$139","v":{"$error":"#REF!"}},{"$f":"$Q$142","v":{"$error":"#REF!"}}]
[1,{"$f":"B104-$G$27","v":{"v":1,"d":"1.00"}},{"$f":"$D$133*B103","v":{"$error":"#REF!"}},{"$f":"$B$133+($C$133*(C103-$E$133))","v":{"$error":"#REF!"}},{"$f":"$B$130*D103","v":{"$error":"#REF!"}},{"$f":"$B$136*($B$133/C103)+$D$136","v":{"$error":"#REF!"}},{"$f":"$D$133*B103","v":{"$error":"#REF!"}},{"$f":"$B$133","v":{"$error":"#REF!"}},{"$f":"$B$130*H103","v":{"$error":"#REF!"}},{"$f":"$B$130","v":{"$error":"#REF!"}},{"$f":"$D$133","v":{"$error":"#REF!"}},{"$f":"MAX($I$102,$A$130)*(A103/$A$122)","v":{"$error":"#REF!"}},{"$f":"MAX($F$112,$B$130)*O103","v":{"$error":"#REF!"}},{"$f":"$B$130","v":{"$error":"#REF!"}},{"$f":"O102+$O$123","v":0.905},null,1,{"$f":"R104-$G$27","v":{"v":1,"d":"1.00"}},{"$f":"$R103*$T$130","v":{"$error":"#REF!"}},{"$f":"$R$130+($S$130*S103)","v":{"$error":"#REF!"}},{"$f":"$R$133+($S$133*S103)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"$R$142+($S$142*S103)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"$Q$133","v":{"$error":"#REF!"}},{"$f":"$Q$136","v":{"$error":"#REF!"}},{"$f":"$Q$139","v":{"$error":"#REF!"}},{"$f":"$Q$142","v":{"$error":"#REF!"}},{"$nulls":39},1,{"$f":"BR104-$G$27","v":{"v":1,"d":"1.00"}},{"$f":"$R103*$T$130","v":{"$error":"#REF!"}},{"$f":"$R$130+($S$130*BS103)","v":{"$error":"#REF!"}},{"$f":"$R$133+($S$133*BS103)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"$R$142+($S$142*BS103)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"$Q$133","v":{"$error":"#REF!"}},{"$f":"$Q$136","v":{"$error":"#REF!"}},{"$f":"$Q$139","v":{"$error":"#REF!"}},{"$f":"$Q$142","v":{"$error":"#REF!"}}]
[2,{"v":1,"d":"1.00"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0.91,null,2,{"v":1,"d":"1.00"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":39},2,{"v":1,"d":"1.00"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[3,{"v":1,"d":"1.00"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0.915,null,3,{"v":1,"d":"1.00"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":39},3,{"v":1,"d":"1.00"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[4,{"v":1,"d":"1.00"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0.92,null,4,{"v":1,"d":"1.00"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":39},4,{"v":1,"d":"1.00"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[5,{"v":1,"d":"1.00"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0.925,null,5,{"v":1,"d":"1.00"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":39},5,{"v":1,"d":"1.00"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[6,{"v":1,"d":"1.00"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0.93,null,6,{"v":1,"d":"1.00"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":39},6,{"v":1,"d":"1.00"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[7,{"v":1,"d":"1.00"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0.935,null,7,{"v":1,"d":"1.00"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":39},7,{"v":1,"d":"1.00"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[8,{"v":1,"d":"1.00"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0.9400000000000001,null,8,{"v":1,"d":"1.00"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":39},8,{"v":1,"d":"1.00"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[9,{"$f":"B112-$G$27","v":{"v":1,"d":"1.00"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0.9450000000000001,null,9,{"$f":"R112-$G$27","v":{"v":1,"d":"1.00"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":39},9,{"$f":"BR112-$G$27","v":{"v":1,"d":"1.00"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[10,{"v":1,"d":"1.00"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"$B$136*($B$133/C112)+$D$136","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0.9500000000000001,null,10,{"v":1,"d":"1.00"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":39},10,{"v":1,"d":"1.00"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[11,{"$f":"B112+$G$27","v":{"v":1,"d":"1.00"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0.9550000000000001,null,11,{"$f":"R112+$G$27","v":{"v":1,"d":"1.00"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":39},11,{"$f":"BR112+$G$27","v":{"v":1,"d":"1.00"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[12,{"v":1,"d":"1.00"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0.9600000000000001,null,12,{"v":1,"d":"1.00"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":39},12,{"v":1,"d":"1.00"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[13,{"v":1,"d":"1.00"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0.9650000000000001,null,13,{"v":1,"d":"1.00"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":39},13,{"v":1,"d":"1.00"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[14,{"v":1,"d":"1.00"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0.9700000000000001,null,14,{"v":1,"d":"1.00"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":39},14,{"v":1,"d":"1.00"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[15,{"v":1,"d":"1.00"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0.9750000000000001,null,15,{"v":1,"d":"1.00"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":39},15,{"v":1,"d":"1.00"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[16,{"v":1,"d":"1.00"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0.9800000000000001,null,16,{"v":1,"d":"1.00"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":39},16,{"v":1,"d":"1.00"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[17,{"v":1,"d":"1.00"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0.9850000000000001,null,17,{"v":1,"d":"1.00"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":39},17,{"v":1,"d":"1.00"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[18,{"v":1,"d":"1.00"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0.9900000000000001,null,18,{"v":1,"d":"1.00"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":39},18,{"v":1,"d":"1.00"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[19,{"v":1,"d":"1.00"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0.9950000000000001,null,19,{"v":1,"d":"1.00"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":39},19,{"v":1,"d":"1.00"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[20,{"v":1.7,"d":"1.70"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1,null,20,{"v":1.7,"d":"1.70"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":39},20,{"v":1.7,"d":"1.70"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$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$156-Y129)/(-$S$156)","v":{"$error":"#REF!"}},{"$f":"$Q156","v":{"$error":"#REF!"}},{"$f":"X$149","v":{"$error":"#REF!"}},{"$f":"Y$149*$V129","v":{"$error":"#REF!"}},{"$f":"X$149*$V129","v":{"$error":"#REF!"}},{"$f":"Y$149","v":{"$error":"#REF!"}},{"$f":"($R$159-AE129)/(-$S$159)","v":{"$error":"#REF!"}},{"$f":"$Q159","v":{"$error":"#REF!"}},{"$f":"AD$149","v":{"$error":"#REF!"}},{"$f":"AE$149*$V129","v":{"$error":"#REF!"}},{"$f":"AD$149*$V129","v":{"$error":"#REF!"}},{"$f":"AE$149","v":{"$error":"#REF!"}},{"$f":"($R$162-AK129)/(-$S$162)","v":{"$error":"#REF!"}},{"$f":"$Q162","v":{"$error":"#REF!"}},{"$f":"AJ$149","v":{"$error":"#REF!"}},{"$f":"AK$149*$V129","v":{"$error":"#REF!"}},{"$f":"AJ$149*$V129","v":{"$error":"#REF!"}},{"$f":"AK$149","v":{"$error":"#REF!"}},{"$f":"($R$165-AQ129)/(-$S$165)","v":{"$error":"#REF!"}},{"$f":"$Q165","v":{"$error":"#REF!"}},{"$f":"AP$149","v":{"$error":"#REF!"}},{"$f":"AQ$149*$V129","v":{"$error":"#REF!"}},{"$f":"AP$149*$V129","v":{"$error":"#REF!"}},{"$f":"AQ$149","v":{"$error":"#REF!"}},{"$f":"$T$130","v":{"$error":"#REF!"}},{"$f":"(MAX($Y$149,$AE$149,$AK$149,$AQ$149))*$V129","v":{"$error":"#REF!"}},{"$f":"$T$130","v":{"$error":"#REF!"}},{"$f":"(MAX($Q$156,$Q$159,$Q$162,$Q$165,$Q$168))*1.2*$V129","v":{"$error":"#REF!"}},0,0,null,null,0,{"$f":"BE130-$W$151","v":{"v":1.3877787807814457E-16,"d":"0.00"}},0,{"$f":"(1+($BD$157*(BF129/$BG$150)))^(BF129/$BG$150)","v":{"$error":"#REF!"}},{"$f":"(1+($BD$160*(BF129/$BG$150)))^(BF129/$BG$150)","v":{"$error":"#REF!"}},{"$f":"BG129-1","v":{"$error":"#REF!"}},{"$f":"BH129-1","v":{"$error":"#REF!"}},{"$f":"BG$149","v":{"$error":"#REF!"}},{"$nulls":4},2,{"v":0.013904000000000003,"d":"1.39%"},{"v":0.012880000000000003,"d":"1.29%"},{"v":0.011600000000000001,"d":"1.16%"},{"v":0.016,"d":"1.60%"},{"v":0.014,"d":"1.40%"},{"v":0.012,"d":"1.20%"},{"v":0.002095999999999997,"d":"0.21%"},{"$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$162-CK129)/(-$S$162)","v":{"$error":"#REF!"}},{"$f":"$Q162","v":{"$error":"#REF!"}},{"$f":"CJ$149","v":{"$error":"#REF!"}},{"$f":"CK$149*$V129","v":{"$error":"#REF!"}},{"$f":"CJ$149*$V129","v":{"$error":"#REF!"}},{"$f":"CK$149","v":{"$error":"#REF!"}},{"$f":"($R$165-CQ129)/(-$S$165)","v":{"$error":"#REF!"}},{"$f":"$Q165","v":{"$error":"#REF!"}},{"$f":"CP$149","v":{"$error":"#REF!"}},{"$f":"CQ$149*$V129","v":{"$error":"#REF!"}},{"$f":"CP$149*$V129","v":{"$error":"#REF!"}},{"$f":"CQ$149","v":{"$error":"#REF!"}},{"$f":"$T$130","v":{"$error":"#REF!"}},{"$f":"(MAX($Y$149,$AE$149,$AK$149,$AQ$149))*$V129","v":{"$error":"#REF!"}},{"$f":"$T$130","v":{"$error":"#REF!"}},{"$f":"(MAX($Q$156,$Q$159,$Q$162,$Q$165,$Q$168))*1.2*$V129","v":{"$error":"#REF!"}},0,0]
[{"$f":"B130*C130","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"A133","v":{"$error":"#REF!"}},{"$nulls":13},{"$f":"R130+(S130*T130)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,0.05,{"v":0.10000000000000014,"d":"0.10"},{"$f":"($R$156-Y130)/(-$S$156)","v":{"$error":"#REF!"}},{"$f":"Y129+$Y$151","v":{"$error":"#REF!"}},{"$f":"X$149","v":{"$error":"#REF!"}},{"$f":"Y$149*$V130","v":{"$error":"#REF!"}},{"$f":"X$149*$V130","v":{"$error":"#REF!"}},{"$f":"Y$149","v":{"$error":"#REF!"}},{"$f":"($R$159-AE130)/(-$S$159)","v":{"$error":"#REF!"}},{"$f":"AE129+$AE$151","v":{"$error":"#REF!"}},{"$f":"AD$149","v":{"$error":"#REF!"}},{"$f":"AE$149*$V130","v":{"$error":"#REF!"}},{"$f":"AD$149*$V130","v":{"$error":"#REF!"}},{"$f":"AE$149","v":{"$error":"#REF!"}},{"$f":"($R$162-AK130)/(-$S$162)","v":{"$error":"#REF!"}},{"$f":"AK129+$AK$151","v":{"$error":"#REF!"}},{"$f":"AJ$149","v":{"$error":"#REF!"}},{"$f":"AK$149*$V130","v":{"$error":"#REF!"}},{"$f":"AJ$149*$V130","v":{"$error":"#REF!"}},{"$f":"AK$149","v":{"$error":"#REF!"}},{"$f":"($R$165-AQ130)/(-$S$165)","v":{"$error":"#REF!"}},{"$f":"AQ129+$AQ$151","v":{"$error":"#REF!"}},{"$f":"AP$149","v":{"$error":"#REF!"}},{"$f":"AQ$149*$V130","v":{"$error":"#REF!"}},{"$f":"AP$149*$V130","v":{"$error":"#REF!"}},{"$f":"AQ$149","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"(MAX($Q$156,$Q$159,$Q$162,$Q$165,$Q$168))*1.2*$V130","v":{"$error":"#REF!"}},{"$f":"AZ129","v":0},0,null,null,0.05,{"v":0.10000000000000014,"d":"0.10"},{"v":1,"d":"1.00"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"BG130-1","v":{"$error":"#REF!"}},{"$f":"BH130-1","v":{"$error":"#REF!"}},{"$f":"BG$149","v":{"$error":"#REF!"}},{"$nulls":4},3,{"v":0.014723200000000004,"d":"1.47%"},{"v":0.013904000000000003,"d":"1.39%"},{"v":0.012880000000000003,"d":"1.29%"},{"v":0.018000000000000002,"d":"1.80%"},{"v":0.016,"d":"1.60%"},{"v":0.014,"d":"1.40%"},{"v":0.003276799999999998,"d":"0.33%"},{"$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$162-CK130)/(-$S$162)","v":{"$error":"#REF!"}},{"$f":"CK129+$AK$151","v":{"$error":"#REF!"}},{"$f":"CJ$149","v":{"$error":"#REF!"}},{"$f":"CK$149*$V130","v":{"$error":"#REF!"}},{"$f":"CJ$149*$V130","v":{"$error":"#REF!"}},{"$f":"CK$149","v":{"$error":"#REF!"}},{"$f":"($R$165-CQ130)/(-$S$165)","v":{"$error":"#REF!"}},{"$f":"CQ129+$AQ$151","v":{"$error":"#REF!"}},{"$f":"CP$149","v":{"$error":"#REF!"}},{"$f":"CQ$149*$V130","v":{"$error":"#REF!"}},{"$f":"CP$149*$V130","v":{"$error":"#REF!"}},{"$f":"CQ$149","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"(MAX($Q$156,$Q$159,$Q$162,$Q$165,$Q$168))*1.2*$V130","v":{"$error":"#REF!"}},{"$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"},{"$error":"#REF!"},{"$f":"Y130+$Y$151","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"AE130+$AE$151","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"AK130+$AK$151","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"AQ130+$AQ$151","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"AZ130","v":0},0,null,null,0.1,{"v":0.20000000000000015,"d":"0.20"},{"v":2,"d":"2.00"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":4},4,{"v":0.015378560000000005,"d":"1.54%"},{"v":0.014723200000000004,"d":"1.47%"},{"v":0.013904000000000003,"d":"1.39%"},{"v":0.020000000000000004,"d":"2.00%"},{"v":0.018000000000000002,"d":"1.80%"},{"v":0.016,"d":"1.60%"},{"v":0.004621439999999999,"d":"0.46%"},{"$nulls":8},0,0,0,0,{"$error":"#REF!"},{"$f":"CK130+$AK$151","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"CQ130+$AQ$151","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"CZ130","v":0},0]
["YP","YPt-1","j","Yt-0","YPt-1",{"$nulls":11},"P","p0","-p1","U",null,0.15,{"v":0.30000000000000016,"d":"0.30"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,null,null,0.15,{"v":0.30000000000000016,"d":"0.30"},{"v":9,"d":"9.00"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$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%"},{"$nulls":8},0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0]
[{"$f":"B133+(C133*(D133-E133))","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"B133","v":{"$error":"#REF!"}},{"$nulls":11},{"$f":"R133+(S133*T133)","v":{"$error":"#REF!"}},{"$f":"R130+S148","v":{"$error":"#REF!"}},{"$f":"S130","v":{"$error":"#REF!"}},{"$f":"T130","v":{"$error":"#REF!"}},null,0.2,{"v":0.40000000000000013,"d":"0.40"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,null,null,0.2,{"v":0.40000000000000013,"d":"0.40"},{"v":12,"d":"12.00"},{"$error":"#REF!"},{"$f":"(1+($BD$160*(BF133/$BG$150)))^(BF133/$BG$150)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$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,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0]
["FUNCION CONSUMO MEDIO",{"$nulls":15},"CURVA DE PHILLIPS CORTO PLAZO 3",{"$nulls":4},0.25,{"v":0.5000000000000001,"d":"0.50"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,null,null,0.25,{"v":0.5000000000000001,"d":"0.50"},{"v":15,"d":"15.00"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$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%"},{"$nulls":8},0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0]
["C/Y","k(1-j)","YPt-1/Yt-0","kj",{"$nulls":12},"P","p0","-p1","U",null,0.3,{"v":0.6000000000000001,"d":"0.60"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,null,null,0.3,{"v":0.6000000000000001,"d":"0.60"},{"v":18,"d":"18.00"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$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%"},{"$nulls":8},0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0]
[{"$f":"B136*C136+D136","v":{"$error":"#REF!"}},{"$f":"B130*(1-C133)","v":{"$error":"#REF!"}},{"$f":"E133/D133","v":{"$error":"#REF!"}},{"$f":"B130*C133","v":{"$error":"#REF!"}},{"$nulls":12},{"$f":"R136+(S136*T136)","v":{"$error":"#REF!"}},{"$f":"R133+S149","v":{"$error":"#REF!"}},{"$f":"S133","v":{"$error":"#REF!"}},{"$f":"T133","v":{"$error":"#REF!"}},null,0.35,{"v":0.7000000000000001,"d":"0.70"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,null,null,0.35,{"v":0.7000000000000001,"d":"0.70"},{"v":21,"d":"21.00"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$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%"},{"$nulls":8},0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0]
["CAMBIO DE INGRESO",{"$nulls":15},"CURVA DE PHILLIPS CORTO PLAZO 4",{"$nulls":4},0.4,{"v":0.8,"d":"0.80"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,null,null,0.4,{"v":0.8,"d":"0.80"},{"v":24,"d":"24.00"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":4},10,{"v":0.01731280523264,"d":"1.73%"},{"v":0.017141006540800002,"d":"1.71%"},{"v":0.016926258176000002,"d":"1.69%"},{"v":0.032000000000000015,"d":"3.20%"},{"v":0.030000000000000013,"d":"3.00%"},{"v":0.02800000000000001,"d":"2.80%"},{"v":0.014687194767360013,"d":"1.47%"},{"$nulls":8},0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0]
["Yt-0","Yt-0",{"$nulls":14},"P","p0","-p1","U",null,0.45,{"$f":"W139-$W$151","v":{"v":0.9,"d":"0.90"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,null,null,0.45,{"$f":"BE139-$W$151","v":{"v":0.9,"d":"0.90"}},{"v":27,"d":"27.00"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":4},11,{"v":0.017450244186112,"d":"1.75%"},{"v":0.01731280523264,"d":"1.73%"},{"v":0.017141006540800002,"d":"1.71%"},{"v":0.034000000000000016,"d":"3.40%"},{"v":0.032000000000000015,"d":"3.20%"},{"v":0.030000000000000013,"d":"3.00%"},{"v":0.016549755813888015,"d":"1.65%"},{"$nulls":8},0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0]
[{"$f":"B139","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$nulls":14},{"$f":"R139+(S139*T139)","v":{"$error":"#REF!"}},{"$f":"R136+S150","v":{"$error":"#REF!"}},{"$f":"S136","v":{"$error":"#REF!"}},{"$f":"T136","v":{"$error":"#REF!"}},null,0.5,{"v":1,"d":"1.00"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,null,null,0.5,{"v":1,"d":"1.00"},{"v":30,"d":"30.00"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":4},12,{"v":0.017560195348889602,"d":"1.76%"},{"v":0.017450244186112,"d":"1.75%"},{"v":0.01731280523264,"d":"1.73%"},{"v":0.03600000000000002,"d":"3.60%"},{"v":0.034000000000000016,"d":"3.40%"},{"v":0.032000000000000015,"d":"3.20%"},{"v":0.018439804651110416,"d":"1.84%"},{"$nulls":8},0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0]
[{"$nulls":16},"CURVA DE PHILLIPS CORTO PLAZO 5",{"$nulls":4},0.55,{"$f":"W139+$W$151","v":{"v":1.1,"d":"1.10"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,null,null,0.55,{"$f":"BE139+$W$151","v":{"v":1.1,"d":"1.10"}},{"v":33,"d":"33.00"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":4},13,{"v":0.017648156279111683,"d":"1.76%"},{"v":0.017560195348889602,"d":"1.76%"},{"v":0.017450244186112,"d":"1.75%"},{"v":0.03800000000000002,"d":"3.80%"},{"v":0.03600000000000002,"d":"3.60%"},{"v":0.034000000000000016,"d":"3.40%"},{"v":0.020351843720888337,"d":"2.04%"},{"$nulls":8},0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0]
[{"$nulls":16},"P","p0","-p1","U",null,0.6,{"$f":"W140+$W$151","v":{"v":1.2000000000000002,"d":"1.20"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,null,null,0.6,{"$f":"BE140+$W$151","v":{"v":1.2000000000000002,"d":"1.20"}},{"v":36,"d":"36.00"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":4},14,{"v":0.01771852502328935,"d":"1.77%"},{"v":0.017648156279111683,"d":"1.76%"},{"v":0.017560195348889602,"d":"1.76%"},{"v":0.04000000000000002,"d":"4.00%"},{"v":0.03800000000000002,"d":"3.80%"},{"v":0.03600000000000002,"d":"3.60%"},{"v":0.022281474976710673,"d":"2.23%"},{"$nulls":8},0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0]
[{"$nulls":16},{"$f":"R142+(S142*T142)","v":{"$error":"#REF!"}},{"$f":"R139+S151","v":{"$error":"#REF!"}},{"$f":"S139","v":{"$error":"#REF!"}},{"$f":"T139","v":{"$error":"#REF!"}},null,0.65,{"$f":"W141+$W$151","v":{"v":1.3000000000000003,"d":"1.30"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,null,null,0.65,{"$f":"BE141+$W$151","v":{"v":1.3000000000000003,"d":"1.30"}},{"v":39,"d":"39.00"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":4},15,{"v":0.017774820018631482,"d":"1.78%"},{"v":0.01771852502328935,"d":"1.77%"},{"v":0.017648156279111683,"d":"1.76%"},{"v":0.04200000000000002,"d":"4.20%"},{"v":0.04000000000000002,"d":"4.00%"},{"v":0.03800000000000002,"d":"3.80%"},{"v":0.02422517998136854,"d":"2.42%"},{"$nulls":8},0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0]
[{"$nulls":16},"OFERTA DE DINERO",{"$nulls":4},0.7,{"v":1.4000000000000004,"d":"1.40"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,null,null,0.7,{"v":1.4000000000000004,"d":"1.40"},{"v":42,"d":"42.00"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$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%"},{"$nulls":8},0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0]
[{"$nulls":21},0.75,{"v":1.5000000000000004,"d":"1.50"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,null,null,0.75,{"v":1.5000000000000004,"d":"1.50"},{"v":45,"d":"45.00"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":20},0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0]
[{"$nulls":16},"POLÍTICA MONETARIA (VARIACIÓN PORCENTUAL)",{"$nulls":4},0.8,{"v":1.6000000000000005,"d":"1.60"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,null,null,0.8,{"v":1.6000000000000005,"d":"1.60"},{"v":48,"d":"48.00"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":20},0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0]
[{"$nulls":17},"Ms","Ms",null,null,0.85,{"v":1.7000000000000006,"d":"1.70"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,null,null,0.85,{"v":1.7000000000000006,"d":"1.70"},{"v":51,"d":"51.00"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":6},"j",{"v":0.8,"d":"0.80"},{"$nulls":12},0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0]
[{"$nulls":16},"Periodo 1",{"v":0,"d":"0%"},{"v":0,"d":"0%"},null,null,0.9,{"v":1.8000000000000007,"d":"1.80"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,null,null,0.9,{"v":1.8000000000000007,"d":"1.80"},{"v":54,"d":"54.00"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":6},"j",{"v":1,"d":"1.00"},{"$nulls":12},0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0]
[{"$nulls":16},"Periodo 2",{"$f":"#REF!","v":{"$error":"#REF!"}},{"v":0,"d":"0%"},null,null,0.95,{"v":1.9000000000000008,"d":"1.90"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,null,null,0.95,{"v":1.9000000000000008,"d":"1.90"},{"v":57,"d":"57.00"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":20},0,0,0,0,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0]
[{"$nulls":16},"Periodo 3",{"$f":"#REF!","v":{"$error":"#REF!"}},{"v":0,"d":"0%"},null,null,1,{"v":2.000000000000001,"d":"2.00"},{"$error":"#REF!"},{"$f":"$Q159","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"$Q162","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"($R$162-AK149)/(-$S$162)","v":{"$error":"#REF!"}},{"$f":"$Q165","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"$Q168","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,null,null,1,{"v":2.000000000000001,"d":"2.00"},{"v":60,"d":"60.00"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$nulls":20},0,0,0,0,{"$f":"($R$162-CK149)/(-$S$162)","v":{"$error":"#REF!"}},{"$f":"$Q165","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"$Q168","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0]
[{"$nulls":16},"Periodo 4",{"$f":"#REF!","v":{"$error":"#REF!"}},{"v":0,"d":"0%"},{"$nulls":39},12]
[{"$nulls":16},"Periodo 5",{"$f":"#REF!","v":{"$error":"#REF!"}},{"v":0,"d":"0%"},{"$nulls":3},0.1,null,{"$f":"(Y149-Y129)/20","v":{"$error":"#REF!"}},{"$nulls":5},{"$f":"(AE149-AE129)/20","v":{"$error":"#REF!"}},{"$nulls":5},{"$f":"(AK149-AK129)/20","v":{"$error":"#REF!"}},{"$nulls":5},{"$f":"(AQ149-AQ129)/20","v":{"$error":"#REF!"}},{"$nulls":45},{"$f":"(CK149-CK129)/20","v":{"$error":"#REF!"}},{"$nulls":5},{"$f":"(CQ149-CQ129)/20","v":{"$error":"#REF!"}}]
[{"$nulls":17},"desplaza dobre c de phillips","ajuste expectativas"]
[]
[{"$nulls":16},"CURVA DE PHILLIPS CORTO PLAZO 1"]
[{"$nulls":16},"P","p0","-p1","U",{"$nulls":35},"TASA DE INTERÉS REAL"]
[{"$nulls":16},{"$f":"R156+(S156*T156)","v":{"$error":"#REF!"}},{"$f":"R130","v":{"$error":"#REF!"}},{"$f":"S130","v":{"$error":"#REF!"}},{"$f":"T130","v":{"$error":"#REF!"}},{"$nulls":35},"rr","rn","pe"]
[{"$nulls":16},"CURVA DE PHILLIPS CORTO PLAZO 2",{"$nulls":38},{"$f":"(BE157-BF157)/(1+BF157)","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$nulls":16},"P","p0","-p1","U",{"$nulls":35},"TASA DE INTERÉS REAL"]
[{"$nulls":16},{"$f":"R159+(S159*T159)","v":{"$error":"#REF!"}},{"$f":"R156+R148","v":{"$error":"#REF!"}},{"$f":"S156","v":{"$error":"#REF!"}},{"$f":"T156","v":{"$error":"#REF!"}},{"$nulls":35},"rr","rn","pe"]
[{"$nulls":16},"CURVA DE PHILLIPS CORTO PLAZO 3",{"$nulls":38},{"$f":"(BE160-BF160)","v":{"$error":"#REF!"}},{"$f":"BE157","v":{"$error":"#REF!"}},{"$f":"BF157","v":{"$error":"#REF!"}}]
[{"$nulls":16},"P","p0","-p1","U"]
[{"$nulls":16},{"$f":"R162+(S162*T162)","v":{"$error":"#REF!"}},{"$f":"R159+R149","v":{"$error":"#REF!"}},{"$f":"S159","v":{"$error":"#REF!"}},{"$f":"T159","v":{"$error":"#REF!"}}]
[{"$nulls":16},"CURVA DE PHILLIPS CORTO PLAZO 4"]
[{"$nulls":16},"P","p0","-p1","U"]
[{"$nulls":16},{"$f":"R165+(S165*T165)","v":{"$error":"#REF!"}},{"$f":"R162+R150","v":{"$error":"#REF!"}},{"$f":"S162","v":{"$error":"#REF!"}},{"$f":"T162","v":{"$error":"#REF!"}}]
[{"$nulls":16},"CURVA DE PHILLIPS CORTO PLAZO 5"]
[{"$nulls":16},"P","p0","-p1","U"]
[{"$nulls":16},{"$f":"R168+(S168*T168)","v":{"$error":"#REF!"}},{"$f":"R165+R151","v":{"$error":"#REF!"}},{"$f":"S165","v":{"$error":"#REF!"}},{"$f":"T165","v":{"$error":"#REF!"}}]
{"$rows_empty":31}
[null,null,"caso 1","caso 2"]
["Y",{"$f":"meade!B5","v":"Y"},{"$f":"C202*(C203^C205)*(C204^C206)","v":{"v":100,"d":"100.0"}},{"$f":"D202*(D203^D205)*(D204^D206)","v":{"v":100,"d":"100.0"}}]
["A",{"$f":"meade!B6","v":"A"},{"$f":"meade!C6","v":{"v":1,"d":"1.0"}},{"$f":"meade!D6","v":{"v":1,"d":"1.0"}}]
["N",{"$f":"meade!B7","v":"N"},{"$f":"meade!C7","v":{"v":100,"d":"100.0"}},{"$f":"meade!D7","v":{"v":100,"d":"100.0"}}]
["K",{"$f":"meade!B8","v":"K"},{"$f":"meade!C8","v":{"v":100,"d":"100.0"}},{"$f":"meade!D8","v":{"v":100,"d":"100.0"}}]
["Elasticidad producto del trabajo (g)",{"$f":"meade!B9","v":"g"},{"$f":"meade!C9","v":0.5},{"$f":"meade!D9","v":0.5}]
["Elasticidad producto del capital (1-g)",{"$f":"meade!B10","v":"1-g"},{"$f":"1-C205","v":0.5},{"$f":"1-D205","v":0.5}]
[]
["W = PMN",{"$f":"meade!B12","v":"W = PMN"},{"$f":"C205*C202*((C204/C203)^C206)","v":0.5},{"$f":"D205*D202*((D204/D203)^D206)","v":0.5}]
["WN",{"$f":"meade!B13","v":"WN"},{"$f":"C208*C203","v":{"v":50,"d":"50.0"}},{"$f":"D208*D203","v":{"v":50,"d":"50.0"}}]
["(WN)/Y",{"$f":"meade!B14","v":"(WN)/Y"},{"$f":"C209/C201","v":0.5},{"$f":"D209/D201","v":0.5}]
[]
["P = PMK",{"$f":"meade!B16","v":"P = PMK"},{"$f":"C206*C202*((C203/C204)^C205)","v":0.5},{"$f":"D206*D202*((D203/D204)^D205)","v":0.5}]
["PK",{"$f":"meade!B17","v":"PK"},{"$f":"C212*C204","v":{"v":50,"d":"50.0"}},{"$f":"D212*D204","v":{"v":50,"d":"50.0"}}]
["(PK)/Y",{"$f":"meade!B18","v":"(PK)/Y"},{"$f":"C213/C201","v":0.5},{"$f":"D213/D201","v":0.5}]
[]
["(WN)/Y",{"$f":"B210","v":"(WN)/Y"},{"$f":"C210","v":0.5},{"$f":"D210","v":0.5}]
["n",{"$f":"meade!B21","v":"n"},{"$f":"meade!C21","v":{"v":0.05,"d":"0.050"}},{"$f":"meade!D21","v":{"v":0.05,"d":"0.050"}}]
["((WN)/Y)*n",{"$f":"meade!B22","v":"((WN)/Y)*n"},{"$f":"C216*C217","v":0.025},{"$f":"D216*D217","v":0.025}]
["(PK)/Y",{"$f":"meade!B23","v":"(PK)/Y"},{"$f":"C214","v":0.5},{"$f":"D214","v":0.5}]
["k",{"$f":"meade!B24","v":"k"},{"$f":"meade!C24","v":{"v":0.07,"d":"0.070"}},{"$f":"meade!D24","v":{"v":0.07,"d":"0.070"}}]
["((PK)/Y)*k",{"$f":"meade!B25","v":"((PK)/Y)*k"},{"$f":"C220*C219","v":0.035},{"$f":"D220*D219","v":0.035}]
["fi/Y",{"$f":"meade!B26","v":"fi/Y"},{"$f":"meade!C26","v":{"v":0.04,"d":"0.040"}},{"$f":"meade!D26","v":{"v":0.04,"d":"0.040"}}]
["y",{"$f":"meade!B27","v":"y"},{"$f":"C218+C221+C222","v":{"v":0.1,"d":"0.100"}},{"$f":"D218+D221+D222","v":{"v":0.1,"d":"0.100"}}]
[]
["y-n",{"$f":"meade!B29","v":"y-n"},{"$f":"C223-C217","v":{"v":0.05,"d":"0.050"}},{"$f":"D223-D217","v":{"v":0.05,"d":"0.050"}}]
{"$rows_empty":10}
[null,"smith 1","smith 2","ricardo 1","ricardo 2"]
[null,{"$f":"smith!C10","v":0.5},{"$f":"smith!D10","v":0.5},{"$f":"ricardo!C10","v":0.5},{"$f":"ricardo!D10","v":0.5}]
[null,{"$f":"(1/B237)*0.999","v":1.998},{"$f":"(1/C237)*0.999","v":1.998},{"$f":"(1/D237)*0.999","v":1.998},{"$f":"(1/E237)*0.999","v":1.998}]

{"sheet":"Inicio creexo","index":1,"n_rows":33,"n_cols":11,"rows_kept":33,"hidden":true,"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":"Solow","index":2,"n_rows":44,"n_cols":14,"rows_kept":44,"merged":[[0,0,0,13],[1,0,1,13],[2,1,2,3],[7,1,7,6],[11,1,11,6],[16,1,16,3],[16,9,16,12],[20,1,20,4],[24,1,24,3],[29,1,29,4],[30,1,30,4],[35,1,35,6],[39,1,39,2],[40,1,40,2],[41,1,41,2],[42,1,42,2],[43,1,43,2]]}
["MODELOS DE CRECIMIENTO EXÓGENO"]
["Modelo de Solow"]
[null,"DEMANDA AGREGADA"]
[null,"Y","C","I",{"$nulls":4},"VARIABLES","ORIGINAL","CHOQUE","VAR ABS","VAR REL"]
[null,{"$f":"'Oculto creexo'!A27","v":{"v":421874.8823262793,"d":"421,875"}},{"$f":"B5*(1-C19)","v":{"v":316406.1617447095,"d":"316,406"}},{"$f":"D10*B19","v":{"v":105468.72058156983,"d":"105,469"}},{"$nulls":4},"Y",{"$f":"B10","v":{"v":421874.8823262793,"d":"421,874.9"}},{"$f":"I24","v":{"v":421874.8823262793,"d":"421,874.9"}},{"$f":"K5-J5","v":0},{"$f":"(K5-J5)/J5","v":{"v":0,"d":"0.0%"}}]
[null,{"$f":"B5/$B$5","v":{"v":1,"d":"100%"}},{"$f":"C5/$B$5","v":{"v":0.75,"d":"75%"}},{"$f":"D5/$B$5","v":{"v":0.25,"d":"25%"}},{"$nulls":4},"A",{"$f":"C10","v":{"v":45,"d":"45.0"}},{"$f":"J27","v":{"v":45,"d":"45.0"}},{"$f":"K6-J6","v":0},{"$f":"(K6-J6)/J6","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":8},"N",{"$f":"D10","v":{"v":100,"d":"100.0"}},{"$f":"K24","v":{"v":100,"d":"100.0"}},0,{"v":0,"d":"0.0%"}]
[null,"INGRESO",{"$nulls":6},"K",{"$f":"E10","v":{"v":878905.7596928987,"d":"878,905.8"}},{"$f":"L24","v":{"v":878905.7596928987,"d":"878,905.8"}},0,{"v":0,"d":"0.0%"}]
[null,"Y","A","N","K","a","b",null,"Ypc",{"$f":"B14","v":{"v":4218.748823262793,"d":"4,218.7"}},{"$f":"I27","v":{"v":4218.748823262793,"d":"4,218.7"}},0,{"v":0,"d":"0.0%"}]
[null,{"$f":"C10*D10^(F10)*E10^(G10)","v":{"v":421874.8823262793,"d":"421,875"}},{"$f":"C14","v":45},{"v":100,"d":"100.00"},{"$f":"E14*D10","v":{"v":878905.7596928987,"d":"878,906"}},{"$f":"F14","v":0.5},{"$f":"G14","v":0.5},null,"kpc",{"$f":"E14","v":{"v":8789.057596928988,"d":"8,789.1"}},{"$f":"L27","v":{"v":8789.057596928988,"d":"8,789.1"}},0,{"v":0,"d":"0.0%"}]
[{"$nulls":3},"Inserte los datos correspondientes",{"$nulls":4},"Spc",{"$f":"B19","v":{"v":1054.6872058156982,"d":"1,054.7"}},{"$f":"I30","v":{"v":1054.6872058156982,"d":"1,054.7"}},0,{"v":0,"d":"0.0%"}]
[null,"INGRESO POR TRABAJADOR EMPLEADO",{"$nulls":6},"s0",{"$f":"C19","v":0.25},{"$f":"J30","v":0.25},0,{"$f":"(K12-J12)","v":0}]
[null,"Ypc","A","N","kpc","a","b",null,"d",{"$f":"B23","v":{"v":0.1,"d":"0.10"}},{"$f":"I33","v":{"v":0.1,"d":"0.10"}},0,{"$f":"(K13-J13)","v":0}]
[null,{"$f":"C14*E14^(G14)","v":{"v":4218.748823262793,"d":"4,219"}},45,{"v":1,"d":"1.00"},{"v":8789.057596928988,"d":"8,789.06"},0.5,{"$f":"1-F14","v":0.5},null,"dk",{"$f":"C23","v":{"v":878.9057596928988,"d":"878.9"}},{"$f":"J33","v":{"v":878.9057596928988,"d":"878.9"}},0,0]
[{"$nulls":8},"n",{"$f":"D23","v":0.02},{"$f":"D23","v":0.02},0,{"$f":"(K15-J15)","v":0}]
[{"$nulls":8},"k(d+n)",{"$f":"D27","v":{"v":1054.6869116314786,"d":"1,054.7"}},{"$f":"K36","v":{"v":1054.6869116314786,"d":"1,054.7"}},0,{"v":0,"d":"0.0%"}]
[null,"AHORRO POR TRABAJDO EMPLEADO",{"$nulls":7},"Esta seccion muestra los efectos de la Política Económica"]
[null,"Spc","s0","Ypc"]
[null,{"$f":"C19*D19","v":{"v":1054.6872058156982,"d":"1,055"}},0.25,{"$f":"B14","v":{"v":4218.748823262793,"d":"4,219"}}]
[]
[null,"DEPRECIACIÓN Y CRECIMIENTO POBLACIONAL"]
[null,"d","dk","n","nk"]
[null,{"v":0.1,"d":"0.10"},{"$f":"B23*E14","v":{"v":878.9057596928988,"d":"878.91"}},0.02,{"$f":"D23*E14","v":{"v":175.78115193857977,"d":"175.78"}},{"$nulls":3},"Y","A","N","K","a","b"]
[{"$nulls":8},{"$f":"J24*K24^(M24)*L24^(N24)","v":421874.8823262793},{"$f":"J27","v":45},{"$f":"D10","v":{"v":100,"d":"100.00"}},{"$f":"L27*K24","v":878905.7596928987},{"$f":"M27","v":0.5},{"$f":"N27","v":0.5}]
[null,"ESTADO ESTACIONARIO"]
[null,"Dk","sYpc","k(d+n)",{"$nulls":4},"Ypc","A","N","kpc","a","b"]
[null,{"$f":"C27-D27","v":{"v":2.9418421968330222E-4,"d":"0.00"}},{"$f":"C19*D19","v":{"v":1054.6872058156982,"d":"1,054.69"}},{"$f":"C23+E23","v":{"v":1054.6869116314786,"d":"1054.69"}},{"$nulls":4},{"$f":"J27*L27^(N27)","v":4218.748823262793},{"$f":"E33","v":45},1,{"v":8789.057596928988,"d":"8,789.06"},{"$f":"F14","v":0.5},{"$f":"1-M27","v":0.5}]
[]
[{"$nulls":8},"Spc","s0","Ypc"]
[null,"POLÍTICA ECONÓMICA",{"$nulls":6},{"$f":"J30*K30","v":1054.6872058156982},{"$f":"B33","v":0.25},{"$f":"I27","v":4218.748823262793}]
[null,"VARIABLES EXOGENAS"]
[null,"s0","d0","n","A",{"$nulls":3},"d","dk","n","nk"]
[null,{"$f":"C19+B34","v":0.25},{"$f":"B23+C34","v":{"v":0.1,"d":"0.10"}},{"$f":"D23+D34","v":0.02},{"$f":"C14*(1+E34)","v":{"v":45,"d":"45.00"}},{"$nulls":3},{"$f":"C33","v":{"v":0.1,"d":"0.10"}},{"$f":"I33*L27","v":878.9057596928988},{"$f":"D33","v":0.02},{"$f":"K33*L27","v":175.78115193857977}]
[null,0,0,0,{"v":0,"d":"0.0%"}]
[{"$nulls":8},"Dk","sYpc","k(d+n)"]
[null,"NUEVOS VALORES DE EQUILIBRIO",{"$nulls":6},{"$f":"J36-K36","v":{"v":2.9418421968330222E-4,"d":"0.00"}},{"$f":"J30*K30","v":1054.6872058156982},{"$f":"J33+L33","v":1054.6869116314786}]
[null,"Y","Ypc","Spc","dk","nk","Dk"]
[null,{"$f":"I24","v":{"v":421874.8823262793,"d":"421,875"}},{"$f":"I27","v":{"v":4218.748823262793,"d":"4218.7"}},{"$f":"I30","v":{"v":1054.6872058156982,"d":"1054.687"}},{"$f":"J33","v":{"v":878.9057596928988,"d":"878.906"}},{"$f":"L33","v":{"v":175.78115193857977,"d":"175.781"}},{"$f":"I36","v":{"v":2.9418421968330222E-4,"d":"0.000"}}]
[]
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos"]
[null,"Valores de equilibrio"]
[null,"Política económica"]

{"sheet":"meade","index":3,"n_rows":35,"n_cols":4,"rows_kept":35,"hidden":true,"merged":[[0,0,0,6],[1,0,1,6],[31,1,31,2],[32,1,32,2],[33,1,33,2],[34,1,34,2]]}
["CRECIMIENTO EXÓGENO"]
["MEADE"]
[]
[null,null,"caso 1","caso 2"]
[null,"Y",{"$f":"'Oculto creexo'!C201","v":{"v":100,"d":"100.0"}},{"$f":"'Oculto creexo'!D201","v":{"v":100,"d":"100.0"}}]
[null,"A",{"v":1,"d":"1.0"},{"$f":"C6","v":{"v":1,"d":"1.0"}}]
[null,"N",{"v":100,"d":"100.0"},{"$f":"C7","v":{"v":100,"d":"100.0"}}]
[null,"K",{"v":100,"d":"100.0"},{"$f":"C8","v":{"v":100,"d":"100.0"}}]
[null,"g",0.5,{"$f":"C9","v":0.5}]
[null,"1-g",{"$f":"'Oculto creexo'!C206","v":0.5},{"$f":"'Oculto creexo'!D206","v":0.5}]
[]
[null,"W = PMN",{"$f":"'Oculto creexo'!C208","v":0.5},{"$f":"'Oculto creexo'!D208","v":0.5}]
[null,"WN",{"$f":"'Oculto creexo'!C209","v":{"v":50,"d":"50.0"}},{"$f":"'Oculto creexo'!D209","v":{"v":50,"d":"50.0"}}]
[null,"(WN)/Y",{"$f":"'Oculto creexo'!C210","v":0.5},{"$f":"'Oculto creexo'!D210","v":0.5}]
[]
[null,"P = PMK",{"$f":"'Oculto creexo'!C212","v":0.5},{"$f":"'Oculto creexo'!D212","v":0.5}]
[null,"PK",{"$f":"'Oculto creexo'!C213","v":{"v":50,"d":"50.0"}},{"$f":"'Oculto creexo'!D213","v":{"v":50,"d":"50.0"}}]
[null,"(PK)/Y",{"$f":"'Oculto creexo'!C214","v":0.5},{"$f":"'Oculto creexo'!D214","v":0.5}]
[]
[null,{"$f":"'Oculto creexo'!B210","v":"(WN)/Y"},{"$f":"'Oculto creexo'!C216","v":0.5},{"$f":"'Oculto creexo'!D210","v":0.5}]
[null,"n",{"v":0.05,"d":"5.0%"},{"$f":"C21","v":{"v":0.05,"d":"5.0%"}}]
[null,"((WN)/Y)*n",{"$f":"'Oculto creexo'!C218","v":{"v":0.025,"d":"2.5%"}},{"$f":"'Oculto creexo'!D218","v":{"v":0.025,"d":"2.5%"}}]
[null,"(PK)/Y",{"$f":"'Oculto creexo'!C219","v":{"v":0.5,"d":"0.50"}},{"$f":"'Oculto creexo'!D219","v":{"v":0.5,"d":"0.50"}}]
[null,"k",{"v":0.07,"d":"7.0%"},{"$f":"C24","v":{"v":0.07,"d":"7.0%"}}]
[null,"((PK)/Y)*k",{"$f":"'Oculto creexo'!C221","v":{"v":0.035,"d":"3.5%"}},{"$f":"'Oculto creexo'!D221","v":{"v":0.035,"d":"3.5%"}}]
[null,"fi/Y",{"v":0.04,"d":"4.0%"},{"$f":"C26","v":{"v":0.04,"d":"4.0%"}}]
[null,"y",{"$f":"'Oculto creexo'!C223","v":{"v":0.1,"d":"10.0%"}},{"$f":"'Oculto creexo'!D223","v":{"v":0.1,"d":"10.0%"}}]
[]
[null,"y-n",{"$f":"'Oculto creexo'!C225","v":{"v":0.05,"d":"5.0%"}},{"$f":"'Oculto creexo'!D225","v":{"v":0.05,"d":"5.0%"}}]
[]
[]
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos"]
[null,"Valores de equilibrio"]

{"sheet":"smith","index":4,"n_rows":25,"n_cols":4,"rows_kept":25,"hidden":true,"merged":[[0,0,0,7],[1,0,1,7],[21,1,21,2],[22,1,22,2],[23,1,23,2],[24,1,24,2]]}
["CRECIMIENTO EXÓGENO"]
["ADAM SMITH"]
[]
[]
[null,null,"caso 1","caso 2"]
[null,"Y",{"$f":"C7*(C8^C10*C9^C11)","v":{"v":100,"d":"100.0"}},{"$f":"D7*(D8^D10*D9^D11)","v":{"v":100,"d":"100.0"}}]
[null,"A",{"v":1,"d":"1.0"},{"$f":"C7","v":{"v":1,"d":"1.0"}}]
[null,"N",{"v":100,"d":"100.0"},{"$f":"C8","v":{"v":100,"d":"100.0"}}]
[null,"K",{"v":100,"d":"100.0"},{"$f":"C9","v":{"v":100,"d":"100.0"}}]
[null,"a",0.5,{"$f":"C10","v":0.5}]
[null,"b",{"$f":"1-C10","v":0.5},{"$f":"1-D10","v":0.5}]
[]
[null,"a = aportación del trabajo",{"$f":"C10*C7*((C9/C8)^C11)","v":0.5},{"$f":"D10*D7*((D9/D8)^D11)","v":0.5}]
[null,"b = aportación del capital",{"$f":"C11*C7*((C8/C9)^C10)","v":0.5},{"$f":"D11*D7*((D8/D9)^D10)","v":0.5}]
[null,"g1",0.5,{"$f":"C15","v":0.5}]
[null,"g2",0.5,{"$f":"C16","v":0.5}]
[null,"DK",{"v":5,"d":"5.0"},{"$f":"C17","v":{"v":5,"d":"5.0"}}]
[]
[null,"DY",{"$f":"(((C13*C15)+C14)*C17)/(1-(C13*C16))","v":{"v":5,"d":"5.0"}},{"$f":"(((D13*D15)+D14)*D17)/(1-(D13*D16))","v":{"v":5,"d":"5.0"}}]
[null,"y = DY/Y",{"$f":"C19/C6","v":{"v":0.05,"d":"5.0%"}},{"$f":"D19/D6","v":{"v":0.05,"d":"5.0%"}}]
[]
[null,"Títulos"]
[null,"Resultados"]
[null,"Insertar datos"]
[null,"Valores de equilibrio"]

{"sheet":"ricardo","index":5,"n_rows":58,"n_cols":7,"rows_kept":58,"hidden":true,"merged":[[0,0,0,7],[1,0,1,7],[24,1,24,2],[25,1,25,2],[26,1,26,2],[27,1,27,2]]}
["CRECIMIENTO EXÓGENO"]
["DAVID RICARDO"]
[]
[]
[null,null,"caso 1","caso 2"]
[null,"Y",{"$f":"C7*(C8^C10*C9^C11)","v":{"v":100,"d":"100.0"}},{"$f":"D7*(D8^D10*D9^D11)","v":{"v":100,"d":"100.0"}}]
[null,"A",{"v":1,"d":"1.0"},{"$f":"C7","v":{"v":1,"d":"1.0"}}]
[null,"N",{"v":100,"d":"100.0"},{"$f":"C8","v":{"v":100,"d":"100.0"}}]
[null,"K",{"v":100,"d":"100.0"},{"$f":"C9","v":{"v":100,"d":"100.0"}}]
[null,"a",0.5,{"$f":"C10","v":0.5}]
[null,"1-a",{"$f":"1-C10","v":0.5},{"$f":"1-D10","v":0.5}]
[]
[null,"a = aportación del trabajo",{"$f":"C10*C7*((C9/C8)^C11)","v":0.5},{"$f":"D10*D7*((D9/D8)^D11)","v":0.5}]
[null,"b = aportación del capital",{"$f":"C11*C7*((C8/C9)^C10)","v":0.5},{"$f":"D11*D7*((D8/D9)^D10)","v":0.5}]
[null,"g1",0.5,{"$f":"C15","v":0.5}]
[null,"g2",0.5,{"$f":"C16","v":0.5}]
[null,"DK",{"v":5,"d":"5.0"},{"$f":"C17","v":{"v":5,"d":"5.0"}}]
[null,"j",{"v":0.03,"d":"3.0%"},{"$f":"C18","v":{"v":0.03,"d":"3.0%"}}]
[]
[null,"DY",{"$f":"(((C13*C15)+C14)*C17)/(1-(C13*C16))","v":{"v":5,"d":"5.000"}},{"$f":"(((D13*D15)+D14)*D17)/(1-(D13*D16))","v":{"v":5,"d":"5.000"}}]
[null,"y = DY/Y",{"$f":"C20/C6","v":{"v":0.05,"d":"5.0%"}},{"$f":"D20/D6","v":{"v":0.05,"d":"5.0%"}}]
[null,"y = DY/Y+j",{"$f":"C21+C18","v":{"v":0.08,"d":"8.0%"}},{"$f":"D21+D18","v":{"v":0.08,"d":"8.0%"}}]
[]
[]
[null,"Títulos"]
[null,"Resultados",{"$nulls":4},{"$f":"F26","v":0}]
[null,"Insertar datos"]
[null,"Valores de equilibrio"]
{"$rows_empty":8}
[null,"DAVID RICARDO"]
[]
[]
[]
[]
[]
[]
[null,null,"caso 1","caso 2"]
[null,"DY",{"$f":"(((C46*C48)+C47)*C50)/(1-(C46*C49))+C57","v":24.58868984369762},{"$f":"(((D46*D48)+D47)*D50)/(1-(D46*D49))+D57","v":22.987099638294033}]
[null,"alfa",{"$f":"C55*C52*((C54/C53)^C56)","v":{"v":0.5132326079957703,"d":"0.51"}},{"$f":"D55*D52*((D54/D53)^D56)","v":{"v":0.5132326079957703,"d":"0.51"}}]
[null,"beta",{"$f":"C56*C52*((C53/C54)^C55)","v":{"v":1.4969284399876632,"d":"1.497"}},{"$f":"D56*D52*((D53/D54)^D55)","v":{"v":1.4969284399876632,"d":"1.497"}}]
[null,"g1",0.5,0.3,3]
[null,"g2",0.5,{"$f":"C49","v":0.5}]
[null,"DK",10,9,2]
[null,"Y",{"$f":"C52*(C53^C55)*(C54^C56)","v":256.6163039978849},{"$f":"D52*(D53^D55)*(D54^D56)","v":256.6163039978849}]
[null,"A",2,{"$f":"C52","v":2}]
[null,"N",150,{"$f":"C53","v":150}]
[null,"K",120,{"$f":"C54","v":120}]
[null,"gama",0.3,{"$f":"C55","v":0.3}]
[null,"1-gamna",{"$f":"1-C55","v":0.7},{"$f":"1-D55","v":0.7}]
[null,"fi",1,3,1]
[null,"dy/y",{"$f":"C45/C51","v":{"v":0.09581889170962529,"d":"10%"}},{"$f":"D45/D51","v":{"v":0.08957770523607689,"d":"9%"}}]