{"text_format":"1","workbook":"xlsx","n_sheets":47,"sheets":["SAM9T (3)","ref2T","SAMP (2)","SAMP","SAM9T (2)","SAM9T","SAM","AgSAM","cnT","SAM1T","SAM2T","SAM3T","SAM3aT","SAM3adT","SAM4T","SAM5T","SAM6T","SAM7T","SAM8T","SAM8T (print)","work","bc","Petroleo","Q","wr (2)","PIB","PiBE (3)","PiBE (2)","AhI","Yh","wr","emp_sec","emp_su","datos","u","Petro","PiBE","aitT","parmT","gKT","gT","tfT","iodT","aiT","ayT","diT","cn2T"],"not_rendered":{"charts":30,"images":0,"macros":1,"external_links":3,"defined_names":2,"comments":5,"pivot_tables":0},"unopened":[{"sheet":"bc","index":21,"reason":"not_a_worksheet"},{"sheet":"Petroleo","index":22,"reason":"not_a_worksheet"},{"sheet":"Q","index":23,"reason":"not_a_worksheet"},{"sheet":"wr (2)","index":24,"reason":"not_a_worksheet"},{"sheet":"PIB","index":25,"reason":"not_a_worksheet"},{"sheet":"PiBE (3)","index":26,"reason":"not_a_worksheet"},{"sheet":"PiBE (2)","index":27,"reason":"not_a_worksheet"},{"sheet":"AhI","index":28,"reason":"not_a_worksheet"},{"sheet":"Yh","index":29,"reason":"not_a_worksheet"},{"sheet":"wr","index":30,"reason":"not_a_worksheet"},{"sheet":"emp_sec","index":31,"reason":"not_a_worksheet"},{"sheet":"emp_su","index":32,"reason":"not_a_worksheet"},{"sheet":"u","index":34,"reason":"not_a_worksheet"},{"sheet":"Petro","index":35,"reason":"not_a_worksheet"},{"sheet":"PiBE","index":36,"reason":"not_a_worksheet"}],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"SAM9T (3)","index":0,"n_rows":28,"n_cols":28,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
[null,"\\begin{landscape}"]
[null,"\\begin{center}"]
[null,"\\begin{table}"]
[null,"[tbp] \\centering \\caption{Matriz de contabilidad social}\\label{SAM}"]
[null,"\\begin{tabular}{lccccccccc}"]
[null,"\\\\ \\hline \\\\"]
[null,null,"&",{"$f":"+'SAMP (2)'!B4","v":"AgPec"},"&",{"$f":"+'SAMP (2)'!C4","v":"Pet"},"&",{"$f":"+'SAMP (2)'!D4","v":"Industria"},"&",{"$f":"+'SAMP (2)'!E4","v":"Servicios"},"&",{"$f":"+'SAMP (2)'!F4","v":"AgPec"},"&",{"$f":"+'SAMP (2)'!G4","v":"Pet"},"&",{"$f":"+'SAMP (2)'!H4","v":"Industria"},"&",{"$f":"+'SAMP (2)'!I4","v":"Servicios"},"&"," Calif","\\\\",null,null,null,null,"No Calif","&",{"$f":"+'SAMP (2)'!L4","v":"Capital"}]
[null,"\\textbf{Hogares}","&",{"$f":"IF('SAMP (2)'!B21=\"\",\"\",'SAMP (2)'!B21)","v":""},"&",{"$f":"IF('SAMP (2)'!C21=\"\",\"\",'SAMP (2)'!C21)","v":""},"&",{"$f":"IF('SAMP (2)'!D21=\"\",\"\",'SAMP (2)'!D21)","v":""},"&",{"$f":"IF('SAMP (2)'!E21=\"\",\"\",'SAMP (2)'!E21)","v":""},"&",{"$f":"IF('SAMP (2)'!F21=\"\",\"\",'SAMP (2)'!F21)","v":""},"&",{"$f":"IF('SAMP (2)'!G21=\"\",\"\",'SAMP (2)'!G21)","v":""},"&",{"$f":"IF('SAMP (2)'!H21=\"\",\"\",'SAMP (2)'!H21)","v":""},"&",{"$f":"IF('SAMP (2)'!I21=\"\",\"\",'SAMP (2)'!I21)","v":""},"&",{"$f":"IF('SAMP (2)'!J21=\"\",\"\",'SAMP (2)'!J21)","v":22377.986058204449},"\\\\",null,null,null,null,{"$f":"IF('SAMP (2)'!K21=\"\",\"\",'SAMP (2)'!K21)","v":13543.759344132646},"&",{"$f":"IF('SAMP (2)'!L21=\"\",\"\",'SAMP (2)'!L21)","v":58717.45080249595}]
[null,{"$f":"+'SAMP (2)'!A22","v":"H1"},"&",{"$f":"IF('SAMP (2)'!B22=\"\",\"\",'SAMP (2)'!B22)","v":""},"&",{"$f":"IF('SAMP (2)'!C22=\"\",\"\",'SAMP (2)'!C22)","v":""},"&",{"$f":"IF('SAMP (2)'!D22=\"\",\"\",'SAMP (2)'!D22)","v":""},"&",{"$f":"IF('SAMP (2)'!E22=\"\",\"\",'SAMP (2)'!E22)","v":""},"&",{"$f":"IF('SAMP (2)'!F22=\"\",\"\",'SAMP (2)'!F22)","v":""},"&",{"$f":"IF('SAMP (2)'!G22=\"\",\"\",'SAMP (2)'!G22)","v":""},"&",{"$f":"IF('SAMP (2)'!H22=\"\",\"\",'SAMP (2)'!H22)","v":""},"&",{"$f":"IF('SAMP (2)'!I22=\"\",\"\",'SAMP (2)'!I22)","v":""},"&",{"$f":"IF('SAMP (2)'!J22=\"\",\"\",'SAMP (2)'!J22)","v":620.63094726318332},"\\\\",null,null,null,null,{"$f":"IF('SAMP (2)'!K22=\"\",\"\",'SAMP (2)'!K22)","v":3517.2504905110077},"&",{"$f":"IF('SAMP (2)'!L22=\"\",\"\",'SAMP (2)'!L22)","v":0}]
[null,{"$f":"+'SAMP (2)'!A23","v":"H2"},"&",{"$f":"IF('SAMP (2)'!B23=\"\",\"\",'SAMP (2)'!B23)","v":""},"&",{"$f":"IF('SAMP (2)'!C23=\"\",\"\",'SAMP (2)'!C23)","v":""},"&",{"$f":"IF('SAMP (2)'!D23=\"\",\"\",'SAMP (2)'!D23)","v":""},"&",{"$f":"IF('SAMP (2)'!E23=\"\",\"\",'SAMP (2)'!E23)","v":""},"&",{"$f":"IF('SAMP (2)'!F23=\"\",\"\",'SAMP (2)'!F23)","v":""},"&",{"$f":"IF('SAMP (2)'!G23=\"\",\"\",'SAMP (2)'!G23)","v":""},"&",{"$f":"IF('SAMP (2)'!H23=\"\",\"\",'SAMP (2)'!H23)","v":""},"&",{"$f":"IF('SAMP (2)'!I23=\"\",\"\",'SAMP (2)'!I23)","v":""},"&",{"$f":"IF('SAMP (2)'!J23=\"\",\"\",'SAMP (2)'!J23)","v":2518.0393939612782},"\\\\",null,null,null,null,{"$f":"IF('SAMP (2)'!K23=\"\",\"\",'SAMP (2)'!K23)","v":3096.6780088387472},"&",{"$f":"IF('SAMP (2)'!L23=\"\",\"\",'SAMP (2)'!L23)","v":670.6200225395163}]
[null,{"$f":"+'SAMP (2)'!A24","v":"H3"},"&",{"$f":"IF('SAMP (2)'!B24=\"\",\"\",'SAMP (2)'!B24)","v":""},"&",{"$f":"IF('SAMP (2)'!C24=\"\",\"\",'SAMP (2)'!C24)","v":""},"&",{"$f":"IF('SAMP (2)'!D24=\"\",\"\",'SAMP (2)'!D24)","v":""},"&",{"$f":"IF('SAMP (2)'!E24=\"\",\"\",'SAMP (2)'!E24)","v":""},"&",{"$f":"IF('SAMP (2)'!F24=\"\",\"\",'SAMP (2)'!F24)","v":""},"&",{"$f":"IF('SAMP (2)'!G24=\"\",\"\",'SAMP (2)'!G24)","v":""},"&",{"$f":"IF('SAMP (2)'!H24=\"\",\"\",'SAMP (2)'!H24)","v":""},"&",{"$f":"IF('SAMP (2)'!I24=\"\",\"\",'SAMP (2)'!I24)","v":""},"&",{"$f":"IF('SAMP (2)'!J24=\"\",\"\",'SAMP (2)'!J24)","v":4296.4879247264907},"\\\\",null,null,null,null,{"$f":"IF('SAMP (2)'!K24=\"\",\"\",'SAMP (2)'!K24)","v":2403.5881090879534},"&",{"$f":"IF('SAMP (2)'!L24=\"\",\"\",'SAMP (2)'!L24)","v":3432.8027224246462}]
[null,{"$f":"+'SAMP (2)'!A25","v":"H4"},"&",{"$f":"IF('SAMP (2)'!B25=\"\",\"\",'SAMP (2)'!B25)","v":""},"&",{"$f":"IF('SAMP (2)'!C25=\"\",\"\",'SAMP (2)'!C25)","v":""},"&",{"$f":"IF('SAMP (2)'!D25=\"\",\"\",'SAMP (2)'!D25)","v":""},"&",{"$f":"IF('SAMP (2)'!E25=\"\",\"\",'SAMP (2)'!E25)","v":""},"&",{"$f":"IF('SAMP (2)'!F25=\"\",\"\",'SAMP (2)'!F25)","v":""},"&",{"$f":"IF('SAMP (2)'!G25=\"\",\"\",'SAMP (2)'!G25)","v":""},"&",{"$f":"IF('SAMP (2)'!H25=\"\",\"\",'SAMP (2)'!H25)","v":""},"&",{"$f":"IF('SAMP (2)'!I25=\"\",\"\",'SAMP (2)'!I25)","v":""},"&",{"$f":"IF('SAMP (2)'!J25=\"\",\"\",'SAMP (2)'!J25)","v":4719.0179419741826},"\\\\",null,null,null,null,{"$f":"IF('SAMP (2)'!K25=\"\",\"\",'SAMP (2)'!K25)","v":2137.5101301162622},"&",{"$f":"IF('SAMP (2)'!L25=\"\",\"\",'SAMP (2)'!L25)","v":9425.9881106325702}]
[null,{"$f":"+'SAMP (2)'!A26","v":"H6"},"&",{"$f":"IF('SAMP (2)'!B26=\"\",\"\",'SAMP (2)'!B26)","v":""},"&",{"$f":"IF('SAMP (2)'!C26=\"\",\"\",'SAMP (2)'!C26)","v":""},"&",{"$f":"IF('SAMP (2)'!D26=\"\",\"\",'SAMP (2)'!D26)","v":""},"&",{"$f":"IF('SAMP (2)'!E26=\"\",\"\",'SAMP (2)'!E26)","v":""},"&",{"$f":"IF('SAMP (2)'!F26=\"\",\"\",'SAMP (2)'!F26)","v":""},"&",{"$f":"IF('SAMP (2)'!G26=\"\",\"\",'SAMP (2)'!G26)","v":""},"&",{"$f":"IF('SAMP (2)'!H26=\"\",\"\",'SAMP (2)'!H26)","v":""},"&",{"$f":"IF('SAMP (2)'!I26=\"\",\"\",'SAMP (2)'!I26)","v":""},"&",{"$f":"IF('SAMP (2)'!J26=\"\",\"\",'SAMP (2)'!J26)","v":10223.809850279313},"\\\\",null,null,null,null,{"$f":"IF('SAMP (2)'!K26=\"\",\"\",'SAMP (2)'!K26)","v":2388.7326055786752},"&",{"$f":"IF('SAMP (2)'!L26=\"\",\"\",'SAMP (2)'!L26)","v":45188.039946899211}]
[null,"\\textbf{Gobierno}","&",{"$f":"IF('SAMP (2)'!B27=\"\",\"\",'SAMP (2)'!B27)","v":20.468204851460296},"&",{"$f":"IF('SAMP (2)'!C27=\"\",\"\",'SAMP (2)'!C27)","v":1497.4206822238648},"&",{"$f":"IF('SAMP (2)'!D27=\"\",\"\",'SAMP (2)'!D27)","v":642.58604699222769},"&",{"$f":"IF('SAMP (2)'!E27=\"\",\"\",'SAMP (2)'!E27)","v":979.5886100153441},"&",{"$f":"IF('SAMP (2)'!F27=\"\",\"\",'SAMP (2)'!F27)","v":""},"&",null,"&",{"$f":"IF('SAMP (2)'!H27=\"\",\"\",'SAMP (2)'!H27)","v":1243.3055771520285},"&",{"$f":"IF('SAMP (2)'!I27=\"\",\"\",'SAMP (2)'!I27)","v":816.28329396914205},"&",{"$f":"IF('SAMP (2)'!J27=\"\",\"\",'SAMP (2)'!J27)","v":""},"\\\\",null,null,null,null,{"$f":"IF('SAMP (2)'!K27=\"\",\"\",'SAMP (2)'!K27)","v":""},"&",{"$f":"IF('SAMP (2)'!L27=\"\",\"\",'SAMP (2)'!L27)","v":""}]
[null,{"$f":"+'SAMP (2)'!A28","v":"Impuestos indirectos"},"&",{"$f":"IF('SAMP (2)'!B28=\"\",\"\",'SAMP (2)'!B28)","v":20.468204851460296},"&",{"$f":"IF('SAMP (2)'!C28=\"\",\"\",'SAMP (2)'!C28)","v":1497.4206822238648},"&",{"$f":"IF('SAMP (2)'!D28=\"\",\"\",'SAMP (2)'!D28)","v":642.58604699222769},"&",{"$f":"IF('SAMP (2)'!E28=\"\",\"\",'SAMP (2)'!E28)","v":979.5886100153441},"&",null,"&",null,"&",{"$f":"IF('SAMP (2)'!H28=\"\",\"\",'SAMP (2)'!H28)","v":1243.3055771520285},"&",{"$f":"IF('SAMP (2)'!I28=\"\",\"\",'SAMP (2)'!I28)","v":816.28329396914205},"&",{"$f":"IF('SAMP (2)'!J28=\"\",\"\",'SAMP (2)'!J28)","v":""},"\\\\",null,null,null,null,{"$f":"IF('SAMP (2)'!K28=\"\",\"\",'SAMP (2)'!K28)","v":""},"&",{"$f":"IF('SAMP (2)'!L28=\"\",\"\",'SAMP (2)'!L28)","v":""}]
[null,{"$f":"+'SAMP (2)'!A29","v":"Gobierno federal"},"&",{"$f":"IF('SAMP (2)'!B29=\"\",\"\",'SAMP (2)'!B29)","v":""},"&",{"$f":"IF('SAMP (2)'!C29=\"\",\"\",'SAMP (2)'!C29)","v":70543.151379962874},"&",{"$f":"IF('SAMP (2)'!D29=\"\",\"\",'SAMP (2)'!D29)","v":""},"&",{"$f":"IF('SAMP (2)'!E29=\"\",\"\",'SAMP (2)'!E29)","v":""},"&",{"$f":"IF('SAMP (2)'!F29=\"\",\"\",'SAMP (2)'!F29)","v":""},"&",{"$f":"IF('SAMP (2)'!G29=\"\",\"\",'SAMP (2)'!G29)","v":""},"&",{"$f":"IF('SAMP (2)'!H29=\"\",\"\",'SAMP (2)'!H29)","v":""},"&",{"$f":"IF('SAMP (2)'!I29=\"\",\"\",'SAMP (2)'!I29)","v":""},"&",{"$f":"IF('SAMP (2)'!J29=\"\",\"\",'SAMP (2)'!J29)","v":""},"\\\\",null,null,null,null,{"$f":"IF('SAMP (2)'!K29=\"\",\"\",'SAMP (2)'!K29)","v":""},"&",{"$f":"IF('SAMP (2)'!L29=\"\",\"\",'SAMP (2)'!L29)","v":""}]
[null,{"$f":"+'SAMP (2)'!A30","v":"Ganacias de petroleo"},"&",{"$f":"IF('SAMP (2)'!B30=\"\",\"\",'SAMP (2)'!B30)","v":""},"&",{"$f":"IF('SAMP (2)'!C30=\"\",\"\",'SAMP (2)'!C30)","v":70543.151379962874},"&",{"$f":"IF('SAMP (2)'!D30=\"\",\"\",'SAMP (2)'!D30)","v":""},"&",{"$f":"IF('SAMP (2)'!E30=\"\",\"\",'SAMP (2)'!E30)","v":""},"&",{"$f":"IF('SAMP (2)'!F30=\"\",\"\",'SAMP (2)'!F30)","v":""},"&",{"$f":"IF('SAMP (2)'!G30=\"\",\"\",'SAMP (2)'!G30)","v":""},"&",{"$f":"IF('SAMP (2)'!H30=\"\",\"\",'SAMP (2)'!H30)","v":""},"&",{"$f":"IF('SAMP (2)'!I30=\"\",\"\",'SAMP (2)'!I30)","v":""},"&",{"$f":"IF('SAMP (2)'!J30=\"\",\"\",'SAMP (2)'!J30)","v":""},"\\\\",null,null,null,null,{"$f":"IF('SAMP (2)'!K30=\"\",\"\",'SAMP (2)'!K30)","v":""},"&",{"$f":"IF('SAMP (2)'!L30=\"\",\"\",'SAMP (2)'!L30)","v":""}]
[null,"\\textbf{Ahorros}","&",{"$f":"IF('SAMP (2)'!B31=\"\",\"\",'SAMP (2)'!B31)","v":""},"&",{"$f":"IF('SAMP (2)'!C31=\"\",\"\",'SAMP (2)'!C31)","v":""},"&",{"$f":"IF('SAMP (2)'!D31=\"\",\"\",'SAMP (2)'!D31)","v":""},"&",{"$f":"IF('SAMP (2)'!E31=\"\",\"\",'SAMP (2)'!E31)","v":""},"&",{"$f":"IF('SAMP (2)'!F31=\"\",\"\",'SAMP (2)'!F31)","v":""},"&",{"$f":"IF('SAMP (2)'!G31=\"\",\"\",'SAMP (2)'!G31)","v":""},"&",{"$f":"IF('SAMP (2)'!H31=\"\",\"\",'SAMP (2)'!H31)","v":""},"&",{"$f":"IF('SAMP (2)'!I31=\"\",\"\",'SAMP (2)'!I31)","v":""},"&",{"$f":"IF('SAMP (2)'!J31=\"\",\"\",'SAMP (2)'!J31)","v":""},"\\\\",null,null,null,null,{"$f":"IF('SAMP (2)'!K31=\"\",\"\",'SAMP (2)'!K31)","v":""},"&",{"$f":"IF('SAMP (2)'!L31=\"\",\"\",'SAMP (2)'!L31)","v":""}]
[null,"\\textbf{Externo}","&",{"$f":"IF('SAMP (2)'!B32=\"\",\"\",'SAMP (2)'!B32)","v":""},"&",{"$f":"IF('SAMP (2)'!C32=\"\",\"\",'SAMP (2)'!C32)","v":""},"&",{"$f":"IF('SAMP (2)'!D32=\"\",\"\",'SAMP (2)'!D32)","v":""},"&",{"$f":"IF('SAMP (2)'!E32=\"\",\"\",'SAMP (2)'!E32)","v":""},"&",{"$f":"IF('SAMP (2)'!F32=\"\",\"\",'SAMP (2)'!F32)","v":10518.024953557944},"&",{"$f":"IF('SAMP (2)'!G32=\"\",\"\",'SAMP (2)'!G32)","v":0},"&",{"$f":"IF('SAMP (2)'!H32=\"\",\"\",'SAMP (2)'!H32)","v":24915.86435244224},"&",{"$f":"IF('SAMP (2)'!I32=\"\",\"\",'SAMP (2)'!I32)","v":22603.761725470744},"&",{"$f":"IF('SAMP (2)'!J32=\"\",\"\",'SAMP (2)'!J32)","v":""},"\\\\",null,null,null,null,{"$f":"IF('SAMP (2)'!K32=\"\",\"\",'SAMP (2)'!K32)","v":""},"&",{"$f":"IF('SAMP (2)'!L32=\"\",\"\",'SAMP (2)'!L32)","v":""}]
[null,{"$f":"+'SAMP (2)'!A33","v":"Resto del mundo"},"&",{"$f":"IF('SAMP (2)'!B33=\"\",\"\",'SAMP (2)'!B33)","v":""},"&",{"$f":"IF('SAMP (2)'!C33=\"\",\"\",'SAMP (2)'!C33)","v":""},"&",{"$f":"IF('SAMP (2)'!D33=\"\",\"\",'SAMP (2)'!D33)","v":""},"&",{"$f":"IF('SAMP (2)'!E33=\"\",\"\",'SAMP (2)'!E33)","v":""},"&",{"$f":"IF('SAMP (2)'!F33=\"\",\"\",'SAMP (2)'!F33)","v":171.45030856457151},"&",{"$f":"IF('SAMP (2)'!G33=\"\",\"\",'SAMP (2)'!G33)","v":0},"&",{"$f":"IF('SAMP (2)'!H33=\"\",\"\",'SAMP (2)'!H33)","v":58.781735038928637},"&",{"$f":"IF('SAMP (2)'!I33=\"\",\"\",'SAMP (2)'!I33)","v":""},"&",{"$f":"IF('SAMP (2)'!J33=\"\",\"\",'SAMP (2)'!J33)","v":""},"\\\\",null,null,null,null,{"$f":"IF('SAMP (2)'!K33=\"\",\"\",'SAMP (2)'!K33)","v":""},"&",{"$f":"IF('SAMP (2)'!L33=\"\",\"\",'SAMP (2)'!L33)","v":""}]
[null,{"$f":"+'SAMP (2)'!A34","v":"Resto del Mexico"},"&",{"$f":"IF('SAMP (2)'!B34=\"\",\"\",'SAMP (2)'!B34)","v":""},"&",{"$f":"IF('SAMP (2)'!C34=\"\",\"\",'SAMP (2)'!C34)","v":""},"&",{"$f":"IF('SAMP (2)'!D34=\"\",\"\",'SAMP (2)'!D34)","v":""},"&",{"$f":"IF('SAMP (2)'!E34=\"\",\"\",'SAMP (2)'!E34)","v":""},"&",{"$f":"IF('SAMP (2)'!F34=\"\",\"\",'SAMP (2)'!F34)","v":10346.574644993372},"&",{"$f":"IF('SAMP (2)'!G34=\"\",\"\",'SAMP (2)'!G34)","v":0},"&",{"$f":"IF('SAMP (2)'!H34=\"\",\"\",'SAMP (2)'!H34)","v":24857.082617403314},"&",{"$f":"IF('SAMP (2)'!I34=\"\",\"\",'SAMP (2)'!I34)","v":22603.761725470744},"&",{"$f":"IF('SAMP (2)'!J34=\"\",\"\",'SAMP (2)'!J34)","v":""},"\\\\",null,null,null,null,{"$f":"IF('SAMP (2)'!K34=\"\",\"\",'SAMP (2)'!K34)","v":""},"&",{"$f":"IF('SAMP (2)'!L34=\"\",\"\",'SAMP (2)'!L34)","v":""}]
[null,"\\textbf{Total}","&",{"$f":"IF('SAMP (2)'!B36=\"\",\"\",'SAMP (2)'!B36)","v":6784.0590956988653},"&",{"$f":"IF('SAMP (2)'!C36=\"\",\"\",'SAMP (2)'!C36)","v":77980.044020469693},"&",{"$f":"IF('SAMP (2)'!D36=\"\",\"\",'SAMP (2)'!D36)","v":50355.645471883749},"&",{"$f":"IF('SAMP (2)'!E36=\"\",\"\",'SAMP (2)'!E36)","v":102608.27694174022},"&",{"$f":"IF('SAMP (2)'!F36=\"\",\"\",'SAMP (2)'!F36)","v":19183.443904506745},"&",{"$f":"IF('SAMP (2)'!G36=\"\",\"\",'SAMP (2)'!G36)","v":78024.610295225488},"&",{"$f":"IF('SAMP (2)'!H36=\"\",\"\",'SAMP (2)'!H36)","v":92935.879422635393},"&",{"$f":"IF('SAMP (2)'!I36=\"\",\"\",'SAMP (2)'!I36)","v":125603.331810017},"&",{"$f":"IF('SAMP (2)'!J36=\"\",\"\",'SAMP (2)'!J36)","v":22377.986058204449},"\\\\",null,null,null,null,{"$f":"IF('SAMP (2)'!K36=\"\",\"\",'SAMP (2)'!K36)","v":13543.759344132646},"&",{"$f":"IF('SAMP (2)'!L36=\"\",\"\",'SAMP (2)'!L36)","v":58717.45080249595}]
[null,"\\\\ \\hline \\\\"]
[null,"\\multicolumn{8}{l}{\\textit{Fuente}: C\\'{a}lculos de los autores.  \\citet{INEGI13}-ver cuadro \\ref{cnT}. Nota: 1.  2003.} \\\\"]
[null,"\\end{tabular}"]
[null,"\\end{table}"]
[null,"\\end{center}"]
[null,"\\end{landscape}"]

{"sheet":"ref2T","index":1,"n_rows":41,"n_cols":14,"rows_kept":41,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"\\begin{table}","[htbp] \\centering "]
[null,"\\caption{Inversión   en el sector petrolero$^{1}$ )}","\\label{ref2T}"]
[null," \\begin{tabular}{lccccc}"]
[null,"\\\\"]
[null,"\\hline \\hline \\\\"]
[null,null,"&","Inversión  ","&","Producción",null,"Saldo","&","Saldo menos","&","Diferencia ","\\\\"]
[null,null,"&","Extra","&","Extra","&","neto $^{2}$","&","Extran$^{3}$","&","Gini$^{4}$","\\\\"]
[null,0,"&",0,"&",0,"&",0,"&",0,"&",{"$f":"+[1]modelo!$IC9","v":0},"\\\\"]
[null,1,"&",0.4,"&",2.7,"&",2.4,"&",1.6,"&",{"$f":"+[1]modelo!$IC10","v":1.0532950330155444E-4},"\\\\",{"$f":"+L11*1000","v":0.10532950330155444}]
[null,2,"&",0.8,"&",5.7,"&",4.9000000000000004,"&",3.3,"&",{"$f":"+[1]modelo!$IC11","v":1.6142014841769026E-4},"\\\\",{"$f":"+L12*1000","v":0.16142014841769026}]
[null,3,"&",1.2,"&",8.6999999999999993,"&",7.5,"&",5.0999999999999996,"&",{"$f":"+[1]modelo!$IC12","v":1.739718805531254E-4},"\\\\",0.1739718805531254]
[null,4,"&",1.7,"&",12,"&",10.199999999999999,"&",6.9,"&",{"$f":"+[1]modelo!$IC13","v":1.4836194849898732E-4},"\\\\",0.14836194849898732]
[null,5,"&",2.2999999999999998,"&",15.4,"&",13.2,"&",8.9,"&",{"$f":"+[1]modelo!$IC14","v":8.959035124567194E-5},"\\\\",8.959035124567194E-2]
[null,6,"&",2.9,"&",19.100000000000001,"&",16.2,"&",11,"&",{"$f":"+[1]modelo!$IC15","v":2.3369747388368722E-6},"\\\\",2.3369747388368722E-3]
[null,7,"&",3.5,"&",22.9,"&",19.399999999999999,"&",13.1,"&",{"$f":"+[1]modelo!$IC16","v":-1.0904608228123891E-4},"\\\\",-0.10904608228123891]
[null,8,"&",4.2,"&",27,"&",22.8,"&",15.4,"&",{"$f":"+[1]modelo!$IC17","v":-2.4053256371980858E-4},"\\\\",-0.24053256371980858]
[null,9,"&",4.9000000000000004,"&",31.2,"&",26.3,"&",17.8,"&",{"$f":"+[1]modelo!$IC18","v":-3.8841755207774664E-4},"\\\\",-0.38841755207774664]
[null,10,"&",5.8,"&",35.799999999999997,"&",30,"&",20.399999999999999,"&",{"$f":"+[1]modelo!$IC19","v":-5.4931034357297293E-4},"\\\\",-0.54931034357297293]
[null,11,"&",6.7,"&",40.5,"&",33.9,"&",23,"&",{"$f":"+[1]modelo!$IC20","v":-7.2012510064400903E-4},"\\\\",-0.72012510064400903]
[null,12,"&",7.6,"&",45.5,"&",37.9,"&",25.8,"&",{"$f":"+[1]modelo!$IC21","v":-8.9806964507388454E-4},"\\\\",-0.89806964507388454]
[null,13,"&",8.6999999999999993,"&",50.8,"&",42.1,"&",28.7,"&",{"$f":"+[1]modelo!$IC22","v":-1.0806327377413938E-3},"\\\\",-1.0806327377413938]
[null,14,"&",9.9,"&",56.4,"&",46.5,"&",31.7,"&",{"$f":"+[1]modelo!$IC23","v":-1.2655701695224453E-3},"\\\\",-1.2655701695224453]
[null,15,"&",11.1,"&",62.3,"&",51.2,"&",34.9,"&",{"$f":"+[1]modelo!$IC24","v":-1.4508899633605132E-3},"\\\\",-1.4508899633605132]
[null,16,"&",12.5,"&",68.5,"&",56,"&",38.299999999999997,"&",{"$f":"+[1]modelo!$IC25","v":-1.6348369610851288E-3},"\\\\",-1.6348369610851288]
[null,17,"&",14,"&",75,"&",61,"&",41.7,"&",{"$f":"+[1]modelo!$IC26","v":-1.8158770408797098E-3},"\\\\",-1.8158770408797098]
[null,18,"&",15.7,"&",81.900000000000006,"&",66.2,"&",45.4,"&",{"$f":"+[1]modelo!$IC27","v":-1.9926811831241231E-3},"\\\\",-1.9926811831241231]
[null,19,"&",17.5,"&",89.1,"&",71.7,"&",49.2,"&",{"$f":"+[1]modelo!$IC28","v":-2.1641095742198635E-3},"\\\\",-2.1641095742198635]
[null,20,"&",19.399999999999999,"&",96.7,"&",77.3,"&",53.2,"&",{"$f":"+[1]modelo!$IC29","v":-2.3291959104323467E-3},"\\\\",-2.3291959104323467]
[null,"\\\\"]
[null,"\\hline \\\\ "]
[null,"\\multicolumn{6}{l}{\\textit{Fuente}: Cálculos de los autores.  Nota 1.}\\\\"]
[null,"\\multicolumn{6}{l}{Mil millones de pesos de 2003. 2. Columna 2 menos 1.}  \\\\"]
[null,"\\multicolumn{6}{l}{3. Bajo el supuesto que 50\\% de la inversión }\\\\"]
[null,"\\multicolumn{6}{l}{pagado por los extranjeros en cambio por 35\\% de las}\\\\"]
[null,"\\multicolumn{6}{l}{4. Porciento }\\\\"]
[null,"\\multicolumn{6}{l}{exportaciones.} \\\\"]
[null,"\\end{tabular}"]
[null,"\\end{table}"]
[null,"\\end{center}"]

{"sheet":"SAMP (2)","index":2,"n_rows":36,"n_cols":30,"rows_kept":36,"cut":false,"hidden":false,"merged":[[1,9,2,11],[1,13,2,17],[1,18,2,19],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,6,4,6],[3,7,4,7],[1,0,4,0],[1,1,2,4],[1,5,2,8],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,23,4,23],[3,24,4,24],[1,20,2,22],[1,23,2,24],[2,25,4,25]]}
[]
[null,"Produccion",null,null,null,"Empresas",null,null,null,"Factores de Produccion",null,null,null,"Hogares-Qunitiles",null,null,null,null,"Gob",null,"Invers",null,null,"Extranjeros"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
[null,"AgPec","Pet","Industria","Servicios","AgPec","Pet","Industria","Servicios","Ls","Lu","Capital","Margen",null,null,null,null,null,null,null,"Privado","Publico","Publico","Expt","Expt Mex"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,"Local","Federal",null,"Local","Federal","XRM","XRM"]
["Bienes",null,null,null,null,8665.4189509488024,78024.610295225488,66776.709493041126,102183.28679057711,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,255650.02552979253]
["AgPec",null,null,null,null,6784.0590956988653,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6784.0590956988653]
["Pet",null,null,null,null,0,77980.044020469693,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77980.044020469693]
["Industria",null,null,null,null,0,0,50164.008360020722,191.6371118630268,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50355.645471883749]
["Servicios",null,null,null,null,0,0,616.62726302614101,101991.64967871408,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,102608.27694174022]
["Margen",null,null,null,null,1881.359855249937,44.566274755798908,15996.073869994265,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17922]
["Empresas",2559.0590956988658,3357.0440204696979,28842.951049035779,34646.560235709352,null,null,null,null,null,null,null,17922,3951.2130154138317,5743.3017452711865,8903.4392672020349,13803.64995997058,37580.825447637966,10072.325470106651,16697.436000000002,8714.036044111006,7589.8433872800006,4217.6292127199995,32523.350313867901,78622.601167889734,315747.26543238462]
["AgPec",362.04740974350653,0,13365.976710504501,561.96142296852804,null,null,null,null,null,null,null,null,344.63839350337133,472.26246136920662,470.69510465174722,547.16609282275817,591.9124826357064,0,0,75.388900744841976,65.663023069457736,36.488537399518201,0,2289.2433650936014,19183.443904506745,0,null,2.9116861196250416E-2]
["Pet",0,0,0,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,32435.151379925399,45589.458915300085,78024.610295225488,1130.2949989649496,null,0.57985182680421521,0.96388521576840991]
["Industria",2052.946720221034,358.50716170839695,11115.684869992474,18840.806962473882,null,null,null,null,null,null,null,null,1920.380913382266,3278.4376143042896,4524.3227803444897,6052.266273200692,10474.244402288434,0,0,1713.9651422504589,1492.8475089025414,829.56616393899765,88.198933942499266,30193.703975684941,92935.879422635393,null,null,0.38403338896419464]
["Servicios",144.06496573432494,2998.5368587613011,4361.2894685388028,15243.79185026694,null,null,null,null,null,null,null,17922,1686.1937085281943,1992.6016695976905,3908.4213822057982,7204.2175939471299,26514.668562713829,10072.325470106651,16697.436000000002,6924.682001115706,6031.3328553080028,3351.5745113814842,0,550.19491181113699,125603.331810017,null,null,6.9979230353401506E-3]
["Factores",4204.5317951485395,2582.4279378132633,20870.108375855743,66982.128096015513,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94639.196204833061]
["Ls",365.2152014823119,1807.6995564692841,6485.6321299274477,13719.439170325408,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22377.986058204449]
["Lu",1460.8608059292476,774.72838134397921,2161.8773766424824,9146.2927802169379,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13543.759344132646]
["Capital",2378.4557877369793,-6.3664629124104977E-12,12222.598869285808,44116.396145473169,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58717.45080249595]
["Hogares",null,null,null,null,null,null,null,null,22377.986058204449,13543.759344132646,58717.45080249595,null,null,null,null,null,null,947.88640511495373,680.22508949183975,null,null,null,201.11647136921715,1700.5627237295994,98168.986894538655]
["H1",null,null,null,null,null,null,null,null,620.63094726318332,3517.2504905110077,0,null,null,null,null,null,null,155.2198003078453,8.4285123515328131,null,null,null,9.6456425861631807,21.071280878832031,4332.2466738985649]
["H2",null,null,null,null,null,null,null,null,2518.0393939612782,3096.6780088387472,670.6200225395163,null,null,null,null,null,null,295.60467999447252,15.344681447813665,null,null,null,29.751276073985846,38.361703619534161,6664.399766475347]
["H3",null,null,null,null,null,null,null,null,4296.4879247264907,2403.5881090879534,3432.8027224246462,null,null,null,null,null,null,261.29305335370736,97.313828623692714,null,null,null,69.139424829198759,243.28457155923178,10803.909634604921]
["H4",null,null,null,null,null,null,null,null,4719.0179419741826,2137.5101301162622,9425.9881106325702,null,null,null,null,null,null,151.86092671731362,163.86977856482832,null,null,null,1.5034122747624128,409.67444641207078,17009.424746691991]
["H6",null,null,null,null,null,null,null,null,10223.809850279313,2388.7326055786752,45188.039946899211,null,null,null,null,null,null,83.907944741614855,395.26828850397226,null,null,null,91.076715605106969,988.17072125993059,59359.006072867822]
["Gobierno local",20.468204851460296,1497.4206822238648,642.58604699222769,979.5886100153441,null,0,1243.3055771520285,816.28329396914205,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5199.6524152040674]
["Impuestos indirectos",20.468204851460296,1497.4206822238648,642.58604699222769,979.5886100153441,0,0,1243.3055771520285,816.28329396914205,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5199.6524152040674]
["Gobierno federal",null,70543.151379962874,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70543.151379962874]
["Ganacias de petroleo",null,70543.151379962874,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70543.151379962874]
["Ahorros",null,null,null,null,null,null,null,null,null,null,null,null,381.03365848473311,921.09802120416066,1900.4703674028863,3205.7747867214125,21778.180625229856,-5820.5594600175373,53165.490290471032,null,null,null,-32494.234741633616,-22515.744903751904,20521.508644111025]
["Externo",null,null,null,null,10518.024953557944,0,24915.86435244224,22603.761725470744,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58037.65103147093]
["Resto del mundo",null,null,null,null,171.45030856457151,0,58.781735038928637,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,230.23204360350016]
["Resto del Mexico",null,null,null,null,10346.574644993372,0,24857.082617403314,22603.761725470744,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57807.41898786743]
[]
["Total",6784.0590956988653,77980.044020469693,50355.645471883749,102608.27694174022,19183.443904506745,78024.610295225488,92935.879422635393,125603.331810017,22377.986058204449,13543.759344132646,58717.45080249595,17922,4332.2466738985649,6664.399766475347,10803.909634604921,17009.424746691991,59359.006072867822,5199.6524152040674,70543.151379962874,8714.036044111006,7589.8433872800006,4217.6292127199995,230.23204360350016,57807.41898786743,""]

{"sheet":"SAMP","index":3,"n_rows":36,"n_cols":30,"rows_kept":36,"cut":false,"hidden":false,"merged":[[3,23,4,23],[3,24,4,24],[1,20,2,22],[1,23,2,24],[2,25,4,25],[3,6,4,6],[3,7,4,7],[1,0,4,0],[1,1,2,4],[1,5,2,8],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[1,13,2,17],[1,18,2,19],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[1,9,2,11]]}
[]
[null,"Produccion",null,null,null,"Empresas",null,null,null,"Factores de Produccion",null,null,null,"Hogares-Qunitiles",null,null,null,null,"Gob",null,"Invers",null,null,"Extranjeros"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
[null,"AgPec","Pet","Industria","Servicios","AgPec","Pet","Industria","Servicios","Ls","Lu","Capital","Margen",null,null,null,null,null,null,null,"Privado","Publico","Publico","Expt","Expt Mex"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,"Local","Federal",null,"Local","Federal","XRM","XRM"]
["Bienes",null,null,null,null,8665.4189509488024,78024.610295225488,66776.709493041126,102183.28679057711,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,255650.02552979253]
["AgPec",null,null,null,null,6784.0590956988653,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6784.0590956988653]
["Pet",null,null,null,null,0,77980.044020469693,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77980.044020469693]
["Industria",null,null,null,null,0,0,50164.008360020722,191.6371118630268,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50355.645471883749]
["Servicios",null,null,null,null,0,0,616.62726302614101,101991.64967871408,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,102608.27694174022]
["Margen",null,null,null,null,1881.359855249937,44.566274755798908,15996.073869994265,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17922]
["Empresas",2559.0590956988658,3357.0440204696979,28842.951049035779,34646.560235709352,null,null,null,null,null,null,null,17922,3951.2130154138317,5743.3017452711865,8903.4392672020349,13803.64995997058,37580.825447637966,10072.325470106651,16697.436000000002,8714.036044111006,7589.8433872800006,4217.6292127199995,32523.350313867901,78622.601167889734,315747.26543238462]
["AgPec",362.04740974350653,0,13365.976710504501,561.96142296852804,null,null,null,null,null,null,null,null,344.63839350337133,472.26246136920662,470.69510465174722,547.16609282275817,591.9124826357064,0,0,75.388900744841976,65.663023069457736,36.488537399518201,0,2289.2433650936014,19183.443904506745,0,null,2.9116861196250416E-2]
["Pet",0,0,0,0,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,32435.151379925399,45589.458915300085,78024.610295225488,1130.2949989649496,null,0.57985182680421521,0.96388521576840991]
["Industria",2052.946720221034,358.50716170839695,11115.684869992474,18840.806962473882,null,null,null,null,null,null,null,null,1920.380913382266,3278.4376143042896,4524.3227803444897,6052.266273200692,10474.244402288434,0,0,1713.9651422504589,1492.8475089025414,829.56616393899765,88.198933942499266,30193.703975684941,92935.879422635393,null,null,0.38403338896419464]
["Servicios",144.06496573432494,2998.5368587613011,4361.2894685388028,15243.79185026694,null,null,null,null,null,null,null,17922,1686.1937085281943,1992.6016695976905,3908.4213822057982,7204.2175939471299,26514.668562713829,10072.325470106651,16697.436000000002,6924.682001115706,6031.3328553080028,3351.5745113814842,0,550.19491181113699,125603.331810017,null,null,6.9979230353401506E-3]
["Factores",4204.5317951485395,2582.4279378132633,20870.108375855743,66982.128096015513,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94639.196204833061]
["Ls",365.2152014823119,1807.6995564692841,6485.6321299274477,13719.439170325408,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22377.986058204449]
["Lu",1460.8608059292476,774.72838134397921,2161.8773766424824,9146.2927802169379,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13543.759344132646]
["Capital",2378.4557877369793,-6.3664629124104977E-12,12222.598869285808,44116.396145473169,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58717.45080249595]
["Hogares",null,null,null,null,null,null,null,null,22377.986058204449,13543.759344132646,58717.45080249595,null,null,null,null,null,null,947.88640511495373,680.22508949183975,null,null,null,201.11647136921715,1700.5627237295994,98168.986894538655]
["H1",null,null,null,null,null,null,null,null,620.63094726318332,3517.2504905110077,0,null,null,null,null,null,null,155.2198003078453,8.4285123515328131,null,null,null,9.6456425861631807,21.071280878832031,4332.2466738985649]
["H2",null,null,null,null,null,null,null,null,2518.0393939612782,3096.6780088387472,670.6200225395163,null,null,null,null,null,null,295.60467999447252,15.344681447813665,null,null,null,29.751276073985846,38.361703619534161,6664.399766475347]
["H3",null,null,null,null,null,null,null,null,4296.4879247264907,2403.5881090879534,3432.8027224246462,null,null,null,null,null,null,261.29305335370736,97.313828623692714,null,null,null,69.139424829198759,243.28457155923178,10803.909634604921]
["H4",null,null,null,null,null,null,null,null,4719.0179419741826,2137.5101301162622,9425.9881106325702,null,null,null,null,null,null,151.86092671731362,163.86977856482832,null,null,null,1.5034122747624128,409.67444641207078,17009.424746691991]
["H6",null,null,null,null,null,null,null,null,10223.809850279313,2388.7326055786752,45188.039946899211,null,null,null,null,null,null,83.907944741614855,395.26828850397226,null,null,null,91.076715605106969,988.17072125993059,59359.006072867822]
["Gobierno local",20.468204851460296,1497.4206822238648,642.58604699222769,979.5886100153441,null,0,1243.3055771520285,816.28329396914205,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5199.6524152040674]
["Impuestos indirectos",20.468204851460296,1497.4206822238648,642.58604699222769,979.5886100153441,0,0,1243.3055771520285,816.28329396914205,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5199.6524152040674]
["Gobierno federal",null,70543.151379962874,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70543.151379962874]
["Ganacias de petroleo",null,70543.151379962874,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70543.151379962874]
["Ahorros",null,null,null,null,null,null,null,null,null,null,null,null,381.03365848473311,921.09802120416066,1900.4703674028863,3205.7747867214125,21778.180625229856,-5820.5594600175373,53165.490290471032,null,null,null,-32494.234741633616,-22515.744903751904,20521.508644111025]
["Externo",null,null,null,null,10518.024953557944,0,24915.86435244224,22603.761725470744,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58037.65103147093]
["Resto del mundo",null,null,null,null,171.45030856457151,0,58.781735038928637,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,230.23204360350016]
["Resto del Mexico",null,null,null,null,10346.574644993372,0,24857.082617403314,22603.761725470744,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57807.41898786743]
[]
["Total",6784.0590956988653,77980.044020469693,50355.645471883749,102608.27694174022,19183.443904506745,78024.610295225488,92935.879422635393,125603.331810017,22377.986058204449,13543.759344132646,58717.45080249595,17922,4332.2466738985649,6664.399766475347,10803.909634604921,17009.424746691991,59359.006072867822,5199.6524152040674,70543.151379962874,8714.036044111006,7589.8433872800006,4217.6292127199995,230.23204360350016,57807.41898786743,""]

{"sheet":"SAM9T (2)","index":4,"n_rows":22,"n_cols":28,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No Calif","&",{"$f":"+SAMP!L4","v":"Capital"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SAMP!K21=\"\",\"\",SAMP!K21)","v":13543.759344132646},"&",{"$f":"IF(SAMP!L21=\"\",\"\",SAMP!L21)","v":58717.45080249595}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SAMP!K22=\"\",\"\",SAMP!K22)","v":3517.2504905110077},"&",{"$f":"IF(SAMP!L22=\"\",\"\",SAMP!L22)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SAMP!K23=\"\",\"\",SAMP!K23)","v":3096.6780088387472},"&",{"$f":"IF(SAMP!L23=\"\",\"\",SAMP!L23)","v":670.6200225395163}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SAMP!K24=\"\",\"\",SAMP!K24)","v":2403.5881090879534},"&",{"$f":"IF(SAMP!L24=\"\",\"\",SAMP!L24)","v":3432.8027224246462}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SAMP!K25=\"\",\"\",SAMP!K25)","v":2137.5101301162622},"&",{"$f":"IF(SAMP!L25=\"\",\"\",SAMP!L25)","v":9425.9881106325702}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SAMP!K26=\"\",\"\",SAMP!K26)","v":2388.7326055786752},"&",{"$f":"IF(SAMP!L26=\"\",\"\",SAMP!L26)","v":45188.039946899211}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SAMP!K27=\"\",\"\",SAMP!K27)","v":""},"&",{"$f":"IF(SAMP!L27=\"\",\"\",SAMP!L27)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SAMP!K28=\"\",\"\",SAMP!K28)","v":""},"&",{"$f":"IF(SAMP!L28=\"\",\"\",SAMP!L28)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SAMP!K29=\"\",\"\",SAMP!K29)","v":""},"&",{"$f":"IF(SAMP!L29=\"\",\"\",SAMP!L29)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SAMP!K30=\"\",\"\",SAMP!K30)","v":""},"&",{"$f":"IF(SAMP!L30=\"\",\"\",SAMP!L30)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SAMP!K31=\"\",\"\",SAMP!K31)","v":""},"&",{"$f":"IF(SAMP!L31=\"\",\"\",SAMP!L31)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SAMP!K32=\"\",\"\",SAMP!K32)","v":""},"&",{"$f":"IF(SAMP!L32=\"\",\"\",SAMP!L32)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SAMP!K33=\"\",\"\",SAMP!K33)","v":""},"&",{"$f":"IF(SAMP!L33=\"\",\"\",SAMP!L33)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SAMP!K34=\"\",\"\",SAMP!K34)","v":""},"&",{"$f":"IF(SAMP!L34=\"\",\"\",SAMP!L34)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SAMP!K36=\"\",\"\",SAMP!K36)","v":13543.759344132646},"&",{"$f":"IF(SAMP!L36=\"\",\"\",SAMP!L36)","v":58717.45080249595}]

{"sheet":"SAM9T","index":5,"n_rows":173,"n_cols":31,"rows_kept":173,"cut":false,"hidden":false,"merged":[]}
[null,"\\begin{landscape}"]
[null,"\\begin{center}"]
[null,"\\begin{table}"]
[null,"[tbp] \\centering \\caption{Matriz de contabilidad social}\\label{SAM9T}"]
[null,"\\begin{tabular}{lccccccccc}"]
[null,"\\\\ \\hline \\\\"]
[{"$f":"COUNTIF(B9:BW9,\"&\")","v":11},null,"&",{"$f":"+SAMP!B4","v":"AgPec"},"&",{"$f":"+SAMP!C4","v":"Pet"},"&",{"$f":"+SAMP!D4","v":"Industria"},"&",{"$f":"+SAMP!E4","v":"Servicios"},"&",{"$f":"+SAMP!F4","v":"AgPec"},"&",{"$f":"+SAMP!G4","v":"Pet"},"&",{"$f":"+SAMP!H4","v":"Industria"},"&",{"$f":"+SAMP!I4","v":"Servicios"},"&"," Calif","\\\\",null,null,null,null,null,null,"&","No Calif","&",{"$f":"+SAMP!L4","v":"Capital"}]
[null,"\\textbf{Bienes}","&",{"$f":"IF(SAMP!B6=\"\",\"\",SAMP!B6)","v":""},"&",{"$f":"IF(SAMP!C6=\"\",\"\",SAMP!C6)","v":""},"&",{"$f":"IF(SAMP!D6=\"\",\"\",SAMP!D6)","v":""},"&",{"$f":"IF(SAMP!E6=\"\",\"\",SAMP!E6)","v":""},"&",{"$f":"IF(SAMP!F6=\"\",\"\",SAMP!F6)","v":8665.4189509488024},"&",{"$f":"IF(SAMP!G6=\"\",\"\",SAMP!G6)","v":78024.610295225488},"&",{"$f":"IF(SAMP!H6=\"\",\"\",SAMP!H6)","v":66776.709493041126},"&",{"$f":"IF(SAMP!I6=\"\",\"\",SAMP!I6)","v":102183.28679057711},"&",{"$f":"IF(SAMP!J6=\"\",\"\",SAMP!J6)","v":""},"\\\\",null,null,null,null,null,null,"&",{"$f":"IF(SAMP!K6=\"\",\"\",SAMP!K6)","v":""},"&",{"$f":"IF(SAMP!L6=\"\",\"\",SAMP!L6)","v":""}]
[null,"AgPec","&",{"$f":"IF(SAMP!B7=\"\",\"\",SAMP!B7)","v":""},"&",{"$f":"IF(SAMP!C7=\"\",\"\",SAMP!C7)","v":""},"&",{"$f":"IF(SAMP!D7=\"\",\"\",SAMP!D7)","v":""},"&",{"$f":"IF(SAMP!E7=\"\",\"\",SAMP!E7)","v":""},"&",{"$f":"IF(SAMP!F7=\"\",\"\",SAMP!F7)","v":6784.0590956988653},"&",null,"&",null,"&",null,"&",{"$f":"IF(SAMP!J7=\"\",\"\",SAMP!J7)","v":""},"\\\\",null,null,null,null,null,null,"&",{"$f":"IF(SAMP!K7=\"\",\"\",SAMP!K7)","v":""},"&",{"$f":"IF(SAMP!L7=\"\",\"\",SAMP!L7)","v":""}]
[null,"Pet","&",{"$f":"IF(SAMP!B8=\"\",\"\",SAMP!B8)","v":""},"&",{"$f":"IF(SAMP!C8=\"\",\"\",SAMP!C8)","v":""},"&",{"$f":"IF(SAMP!D8=\"\",\"\",SAMP!D8)","v":""},"&",{"$f":"IF(SAMP!E8=\"\",\"\",SAMP!E8)","v":""},"&",null,"&",{"$f":"IF(SAMP!G8=\"\",\"\",SAMP!G8)","v":77980.044020469693},"&",null,"&",null,"&",{"$f":"IF(SAMP!J8=\"\",\"\",SAMP!J8)","v":""},"\\\\",null,null,null,null,null,null,"&",{"$f":"IF(SAMP!K8=\"\",\"\",SAMP!K8)","v":""},"&",{"$f":"IF(SAMP!L8=\"\",\"\",SAMP!L8)","v":""}]
[null,"Industria","&",{"$f":"IF(SAMP!B9=\"\",\"\",SAMP!B9)","v":""},"&",{"$f":"IF(SAMP!C9=\"\",\"\",SAMP!C9)","v":""},"&",{"$f":"IF(SAMP!D9=\"\",\"\",SAMP!D9)","v":""},"&",{"$f":"IF(SAMP!E9=\"\",\"\",SAMP!E9)","v":""},"&",null,"&",null,"&",{"$f":"IF(SAMP!H9=\"\",\"\",SAMP!H9)","v":50164.008360020722},"&",{"$f":"IF(SAMP!I9=\"\",\"\",SAMP!I9)","v":191.6371118630268},"&",{"$f":"IF(SAMP!J9=\"\",\"\",SAMP!J9)","v":""},"\\\\",null,null,null,null,null,null,"&",{"$f":"IF(SAMP!K9=\"\",\"\",SAMP!K9)","v":""},"&",{"$f":"IF(SAMP!L9=\"\",\"\",SAMP!L9)","v":""}]
[null,"Servicios","&",{"$f":"IF(SAMP!B10=\"\",\"\",SAMP!B10)","v":""},"&",{"$f":"IF(SAMP!C10=\"\",\"\",SAMP!C10)","v":""},"&",{"$f":"IF(SAMP!D10=\"\",\"\",SAMP!D10)","v":""},"&",{"$f":"IF(SAMP!E10=\"\",\"\",SAMP!E10)","v":""},"&",null,"&",null,"&",{"$f":"IF(SAMP!H10=\"\",\"\",SAMP!H10)","v":616.62726302614101},"&",{"$f":"IF(SAMP!I10=\"\",\"\",SAMP!I10)","v":101991.64967871408},"&",{"$f":"IF(SAMP!J10=\"\",\"\",SAMP!J10)","v":""},"\\\\",null,null,null,null,null,null,"&",{"$f":"IF(SAMP!K10=\"\",\"\",SAMP!K10)","v":""},"&",{"$f":"IF(SAMP!L10=\"\",\"\",SAMP!L10)","v":""}]
[null,"Margen","&",{"$f":"IF(SAMP!B11=\"\",\"\",SAMP!B11)","v":""},"&",{"$f":"IF(SAMP!C11=\"\",\"\",SAMP!C11)","v":""},"&",{"$f":"IF(SAMP!D11=\"\",\"\",SAMP!D11)","v":""},"&",{"$f":"IF(SAMP!E11=\"\",\"\",SAMP!E11)","v":""},"&",{"$f":"IF(SAMP!F11=\"\",\"\",SAMP!F11)","v":1881.359855249937},"&",{"$f":"IF(SAMP!G11=\"\",\"\",SAMP!G11)","v":44.566274755798908},"&",{"$f":"IF(SAMP!H11=\"\",\"\",SAMP!H11)","v":15996.073869994265},"&",null,"&",{"$f":"IF(SAMP!J11=\"\",\"\",SAMP!J11)","v":""},"\\\\",null,null,null,null,null,null,"&",{"$f":"IF(SAMP!K11=\"\",\"\",SAMP!K11)","v":""},"&",{"$f":"IF(SAMP!L11=\"\",\"\",SAMP!L11)","v":""}]
[null,"\\textbf{Empresas}","&",{"$f":"IF(SAMP!B12=\"\",\"\",SAMP!B12)","v":2559.0590956988658},"&",{"$f":"IF(SAMP!C12=\"\",\"\",SAMP!C12)","v":3357.0440204696979},"&",{"$f":"IF(SAMP!D12=\"\",\"\",SAMP!D12)","v":28842.951049035779},"&",{"$f":"IF(SAMP!E12=\"\",\"\",SAMP!E12)","v":34646.560235709352},"&",{"$f":"IF(SAMP!F12=\"\",\"\",SAMP!F12)","v":""},"&",{"$f":"IF(SAMP!G12=\"\",\"\",SAMP!G12)","v":""},"&",{"$f":"IF(SAMP!H12=\"\",\"\",SAMP!H12)","v":""},"&",{"$f":"IF(SAMP!I12=\"\",\"\",SAMP!I12)","v":""},"&",{"$f":"IF(SAMP!J12=\"\",\"\",SAMP!J12)","v":""},"\\\\",null,null,null,null,null,null,"&",{"$f":"IF(SAMP!K12=\"\",\"\",SAMP!K12)","v":""},"&",{"$f":"IF(SAMP!L12=\"\",\"\",SAMP!L12)","v":""}]
[null,"AgPec","&",{"$f":"IF(SAMP!B13=\"\",\"\",SAMP!B13)","v":362.04740974350653},"&",null,"&",{"$f":"IF(SAMP!D13=\"\",\"\",SAMP!D13)","v":13365.976710504501},"&",{"$f":"IF(SAMP!E13=\"\",\"\",SAMP!E13)","v":561.96142296852804},"&",{"$f":"IF(SAMP!F13=\"\",\"\",SAMP!F13)","v":""},"&",{"$f":"IF(SAMP!G13=\"\",\"\",SAMP!G13)","v":""},"&",{"$f":"IF(SAMP!H13=\"\",\"\",SAMP!H13)","v":""},"&",{"$f":"IF(SAMP!I13=\"\",\"\",SAMP!I13)","v":""},"&",{"$f":"IF(SAMP!J13=\"\",\"\",SAMP!J13)","v":""},"\\\\",null,null,null,null,null,null,"&",{"$f":"IF(SAMP!K13=\"\",\"\",SAMP!K13)","v":""},"&",{"$f":"IF(SAMP!L13=\"\",\"\",SAMP!L13)","v":""}]
[null,"Pet","&",null,"&",null,"&",null,"&",null,"&",{"$f":"IF(SAMP!F14=\"\",\"\",SAMP!F14)","v":""},"&",{"$f":"IF(SAMP!G14=\"\",\"\",SAMP!G14)","v":""},"&",{"$f":"IF(SAMP!H14=\"\",\"\",SAMP!H14)","v":""},"&",{"$f":"IF(SAMP!I14=\"\",\"\",SAMP!I14)","v":""},"&",{"$f":"IF(SAMP!J14=\"\",\"\",SAMP!J14)","v":""},"\\\\",null,null,null,null,null,null,"&",{"$f":"IF(SAMP!K14=\"\",\"\",SAMP!K14)","v":""},"&",{"$f":"IF(SAMP!L14=\"\",\"\",SAMP!L14)","v":""}]
[null,"Industria","&",{"$f":"IF(SAMP!B15=\"\",\"\",SAMP!B15)","v":2052.946720221034},"&",{"$f":"IF(SAMP!C15=\"\",\"\",SAMP!C15)","v":358.50716170839695},"&",{"$f":"IF(SAMP!D15=\"\",\"\",SAMP!D15)","v":11115.684869992474},"&",{"$f":"IF(SAMP!E15=\"\",\"\",SAMP!E15)","v":18840.806962473882},"&",{"$f":"IF(SAMP!F15=\"\",\"\",SAMP!F15)","v":""},"&",{"$f":"IF(SAMP!G15=\"\",\"\",SAMP!G15)","v":""},"&",{"$f":"IF(SAMP!H15=\"\",\"\",SAMP!H15)","v":""},"&",{"$f":"IF(SAMP!I15=\"\",\"\",SAMP!I15)","v":""},"&",{"$f":"IF(SAMP!J15=\"\",\"\",SAMP!J15)","v":""},"\\\\",null,null,null,null,null,null,"&",{"$f":"IF(SAMP!K15=\"\",\"\",SAMP!K15)","v":""},"&",{"$f":"IF(SAMP!L15=\"\",\"\",SAMP!L15)","v":""}]
[null,"Servicios","&",{"$f":"IF(SAMP!B16=\"\",\"\",SAMP!B16)","v":144.06496573432494},"&",{"$f":"IF(SAMP!C16=\"\",\"\",SAMP!C16)","v":2998.5368587613011},"&",{"$f":"IF(SAMP!D16=\"\",\"\",SAMP!D16)","v":4361.2894685388028},"&",{"$f":"IF(SAMP!E16=\"\",\"\",SAMP!E16)","v":15243.79185026694},"&",{"$f":"IF(SAMP!F16=\"\",\"\",SAMP!F16)","v":""},"&",{"$f":"IF(SAMP!G16=\"\",\"\",SAMP!G16)","v":""},"&",{"$f":"IF(SAMP!H16=\"\",\"\",SAMP!H16)","v":""},"&",{"$f":"IF(SAMP!I16=\"\",\"\",SAMP!I16)","v":""},"&",{"$f":"IF(SAMP!J16=\"\",\"\",SAMP!J16)","v":""},"\\\\",null,null,null,null,null,null,"&",{"$f":"IF(SAMP!K16=\"\",\"\",SAMP!K16)","v":""},"&",{"$f":"IF(SAMP!L16=\"\",\"\",SAMP!L16)","v":""}]
[null,"\\textbf{Factores}","&",{"$f":"IF(SAMP!B17=\"\",\"\",SAMP!B17)","v":4204.5317951485395},"&",{"$f":"IF(SAMP!C17=\"\",\"\",SAMP!C17)","v":2582.4279378132633},"&",{"$f":"IF(SAMP!D17=\"\",\"\",SAMP!D17)","v":20870.108375855743},"&",{"$f":"IF(SAMP!E17=\"\",\"\",SAMP!E17)","v":66982.128096015513},"&",{"$f":"IF(SAMP!F17=\"\",\"\",SAMP!F17)","v":""},"&",{"$f":"IF(SAMP!G17=\"\",\"\",SAMP!G17)","v":""},"&",{"$f":"IF(SAMP!H17=\"\",\"\",SAMP!H17)","v":""},"&",{"$f":"IF(SAMP!I17=\"\",\"\",SAMP!I17)","v":""},"&",{"$f":"IF(SAMP!J17=\"\",\"\",SAMP!J17)","v":""},"\\\\",null,null,null,null,null,null,"&",{"$f":"IF(SAMP!K17=\"\",\"\",SAMP!K17)","v":""},"&",{"$f":"IF(SAMP!L17=\"\",\"\",SAMP!L17)","v":""}]
[null,"Ls","&",{"$f":"IF(SAMP!B18=\"\",\"\",SAMP!B18)","v":365.2152014823119},"&",{"$f":"IF(SAMP!C18=\"\",\"\",SAMP!C18)","v":1807.6995564692841},"&",{"$f":"IF(SAMP!D18=\"\",\"\",SAMP!D18)","v":6485.6321299274477},"&",{"$f":"IF(SAMP!E18=\"\",\"\",SAMP!E18)","v":13719.439170325408},"&",{"$f":"IF(SAMP!F18=\"\",\"\",SAMP!F18)","v":""},"&",{"$f":"IF(SAMP!G18=\"\",\"\",SAMP!G18)","v":""},"&",{"$f":"IF(SAMP!H18=\"\",\"\",SAMP!H18)","v":""},"&",{"$f":"IF(SAMP!I18=\"\",\"\",SAMP!I18)","v":""},"&",{"$f":"IF(SAMP!J18=\"\",\"\",SAMP!J18)","v":""},"\\\\",null,null,null,null,null,null,"&",{"$f":"IF(SAMP!K18=\"\",\"\",SAMP!K18)","v":""},"&",{"$f":"IF(SAMP!L18=\"\",\"\",SAMP!L18)","v":""}]
[null,"Lu","&",{"$f":"IF(SAMP!B19=\"\",\"\",SAMP!B19)","v":1460.8608059292476},"&",{"$f":"IF(SAMP!C19=\"\",\"\",SAMP!C19)","v":774.72838134397921},"&",{"$f":"IF(SAMP!D19=\"\",\"\",SAMP!D19)","v":2161.8773766424824},"&",{"$f":"IF(SAMP!E19=\"\",\"\",SAMP!E19)","v":9146.2927802169379},"&",{"$f":"IF(SAMP!F19=\"\",\"\",SAMP!F19)","v":""},"&",{"$f":"IF(SAMP!G19=\"\",\"\",SAMP!G19)","v":""},"&",{"$f":"IF(SAMP!H19=\"\",\"\",SAMP!H19)","v":""},"&",{"$f":"IF(SAMP!I19=\"\",\"\",SAMP!I19)","v":""},"&",{"$f":"IF(SAMP!J19=\"\",\"\",SAMP!J19)","v":""},"\\\\",null,null,null,null,null,null,"&",{"$f":"IF(SAMP!K19=\"\",\"\",SAMP!K19)","v":""},"&",{"$f":"IF(SAMP!L19=\"\",\"\",SAMP!L19)","v":""}]
[null,"Capital","&",{"$f":"IF(SAMP!B20=\"\",\"\",SAMP!B20)","v":2378.4557877369793},"&",null,"&",{"$f":"IF(SAMP!D20=\"\",\"\",SAMP!D20)","v":12222.598869285808},"&",{"$f":"IF(SAMP!E20=\"\",\"\",SAMP!E20)","v":44116.396145473169},"&",{"$f":"IF(SAMP!F20=\"\",\"\",SAMP!F20)","v":""},"&",{"$f":"IF(SAMP!G20=\"\",\"\",SAMP!G20)","v":""},"&",{"$f":"IF(SAMP!H20=\"\",\"\",SAMP!H20)","v":""},"&",{"$f":"IF(SAMP!I20=\"\",\"\",SAMP!I20)","v":""},"&",{"$f":"IF(SAMP!J20=\"\",\"\",SAMP!J20)","v":""},"\\\\",null,null,null,null,null,null,"&",{"$f":"IF(SAMP!K20=\"\",\"\",SAMP!K20)","v":""},"&",{"$f":"IF(SAMP!L20=\"\",\"\",SAMP!L20)","v":""}]
[null,"\\\\ \\hline \\\\"]
[null,"\\multicolumn{8}{l}{\\textit{Fuente}: C\\'{a}lculos de los autores.  \\citet{INEGI13}-ver cuadro \\ref{cnT}. Nota: 1.  2003.} \\\\"]
[null,"\\end{tabular}"]
[null,"\\end{table}"]
[null,"\\end{center}"]
[null,"\\end{landscape}"]
[]
[null,"\\begin{landscape}"]
[null,"\\begin{center}"]
[null,"\\begin{table}"]
[null,"[tbp] \\centering \\caption{Matriz de contabilidad social-con't p2 de 6}\\label{SAM2}"]
[null,"\\begin{tabular}{lccccccccc}"]
[null,"\\\\ \\hline \\\\"]
[null,null,"&",{"$f":"+SAMP!B4","v":"AgPec"},"&",{"$f":"+SAMP!C4","v":"Pet"},"&",{"$f":"+SAMP!D4","v":"Industria"},"&",{"$f":"+SAMP!E4","v":"Servicios"},"&",{"$f":"+SAMP!F4","v":"AgPec"},"&",{"$f":"+SAMP!G4","v":"Pet"},"&",{"$f":"+SAMP!H4","v":"Industria"},"&",{"$f":"+SAMP!I4","v":"Servicios"},"&"," Calif","\\\\"]
[null,"\\textbf{Hogares}","&",{"$f":"IF(SAMP!B21=\"\",\"\",SAMP!B21)","v":""},"&",{"$f":"IF(SAMP!C21=\"\",\"\",SAMP!C21)","v":""},"&",{"$f":"IF(SAMP!D21=\"\",\"\",SAMP!D21)","v":""},"&",{"$f":"IF(SAMP!E21=\"\",\"\",SAMP!E21)","v":""},"&",{"$f":"IF(SAMP!F21=\"\",\"\",SAMP!F21)","v":""},"&",{"$f":"IF(SAMP!G21=\"\",\"\",SAMP!G21)","v":""},"&",{"$f":"IF(SAMP!H21=\"\",\"\",SAMP!H21)","v":""},"&",{"$f":"IF(SAMP!I21=\"\",\"\",SAMP!I21)","v":""},"&",{"$f":"IF(SAMP!J21=\"\",\"\",SAMP!J21)","v":22377.986058204449},"\\\\"]
[null,"H1","&",{"$f":"IF(SAMP!B22=\"\",\"\",SAMP!B22)","v":""},"&",{"$f":"IF(SAMP!C22=\"\",\"\",SAMP!C22)","v":""},"&",{"$f":"IF(SAMP!D22=\"\",\"\",SAMP!D22)","v":""},"&",{"$f":"IF(SAMP!E22=\"\",\"\",SAMP!E22)","v":""},"&",{"$f":"IF(SAMP!F22=\"\",\"\",SAMP!F22)","v":""},"&",{"$f":"IF(SAMP!G22=\"\",\"\",SAMP!G22)","v":""},"&",{"$f":"IF(SAMP!H22=\"\",\"\",SAMP!H22)","v":""},"&",{"$f":"IF(SAMP!I22=\"\",\"\",SAMP!I22)","v":""},"&",{"$f":"IF(SAMP!J22=\"\",\"\",SAMP!J22)","v":620.63094726318332},"\\\\"]
[null,"H2","&",{"$f":"IF(SAMP!B23=\"\",\"\",SAMP!B23)","v":""},"&",{"$f":"IF(SAMP!C23=\"\",\"\",SAMP!C23)","v":""},"&",{"$f":"IF(SAMP!D23=\"\",\"\",SAMP!D23)","v":""},"&",{"$f":"IF(SAMP!E23=\"\",\"\",SAMP!E23)","v":""},"&",{"$f":"IF(SAMP!F23=\"\",\"\",SAMP!F23)","v":""},"&",{"$f":"IF(SAMP!G23=\"\",\"\",SAMP!G23)","v":""},"&",{"$f":"IF(SAMP!H23=\"\",\"\",SAMP!H23)","v":""},"&",{"$f":"IF(SAMP!I23=\"\",\"\",SAMP!I23)","v":""},"&",{"$f":"IF(SAMP!J23=\"\",\"\",SAMP!J23)","v":2518.0393939612782},"\\\\"]
[null,"H3","&",{"$f":"IF(SAMP!B24=\"\",\"\",SAMP!B24)","v":""},"&",{"$f":"IF(SAMP!C24=\"\",\"\",SAMP!C24)","v":""},"&",{"$f":"IF(SAMP!D24=\"\",\"\",SAMP!D24)","v":""},"&",{"$f":"IF(SAMP!E24=\"\",\"\",SAMP!E24)","v":""},"&",{"$f":"IF(SAMP!F24=\"\",\"\",SAMP!F24)","v":""},"&",{"$f":"IF(SAMP!G24=\"\",\"\",SAMP!G24)","v":""},"&",{"$f":"IF(SAMP!H24=\"\",\"\",SAMP!H24)","v":""},"&",{"$f":"IF(SAMP!I24=\"\",\"\",SAMP!I24)","v":""},"&",{"$f":"IF(SAMP!J24=\"\",\"\",SAMP!J24)","v":4296.4879247264907},"\\\\"]
[null,"H4","&",{"$f":"IF(SAMP!B25=\"\",\"\",SAMP!B25)","v":""},"&",{"$f":"IF(SAMP!C25=\"\",\"\",SAMP!C25)","v":""},"&",{"$f":"IF(SAMP!D25=\"\",\"\",SAMP!D25)","v":""},"&",{"$f":"IF(SAMP!E25=\"\",\"\",SAMP!E25)","v":""},"&",{"$f":"IF(SAMP!F25=\"\",\"\",SAMP!F25)","v":""},"&",{"$f":"IF(SAMP!G25=\"\",\"\",SAMP!G25)","v":""},"&",{"$f":"IF(SAMP!H25=\"\",\"\",SAMP!H25)","v":""},"&",{"$f":"IF(SAMP!I25=\"\",\"\",SAMP!I25)","v":""},"&",{"$f":"IF(SAMP!J25=\"\",\"\",SAMP!J25)","v":4719.0179419741826},"\\\\"]
[null,"H6","&",{"$f":"IF(SAMP!B26=\"\",\"\",SAMP!B26)","v":""},"&",{"$f":"IF(SAMP!C26=\"\",\"\",SAMP!C26)","v":""},"&",{"$f":"IF(SAMP!D26=\"\",\"\",SAMP!D26)","v":""},"&",{"$f":"IF(SAMP!E26=\"\",\"\",SAMP!E26)","v":""},"&",{"$f":"IF(SAMP!F26=\"\",\"\",SAMP!F26)","v":""},"&",{"$f":"IF(SAMP!G26=\"\",\"\",SAMP!G26)","v":""},"&",{"$f":"IF(SAMP!H26=\"\",\"\",SAMP!H26)","v":""},"&",{"$f":"IF(SAMP!I26=\"\",\"\",SAMP!I26)","v":""},"&",{"$f":"IF(SAMP!J26=\"\",\"\",SAMP!J26)","v":10223.809850279313},"\\\\"]
[null,"\\textbf{Gobierno}","&",{"$f":"IF(SAMP!B27=\"\",\"\",SAMP!B27)","v":20.468204851460296},"&",{"$f":"IF(SAMP!C27=\"\",\"\",SAMP!C27)","v":1497.4206822238648},"&",{"$f":"IF(SAMP!D27=\"\",\"\",SAMP!D27)","v":642.58604699222769},"&",{"$f":"IF(SAMP!E27=\"\",\"\",SAMP!E27)","v":979.5886100153441},"&",{"$f":"IF(SAMP!F27=\"\",\"\",SAMP!F27)","v":""},"&",null,"&",{"$f":"IF(SAMP!H27=\"\",\"\",SAMP!H27)","v":1243.3055771520285},"&",{"$f":"IF(SAMP!I27=\"\",\"\",SAMP!I27)","v":816.28329396914205},"&",{"$f":"IF(SAMP!J27=\"\",\"\",SAMP!J27)","v":""},"\\\\"]
[null,"Impuestos indirectos","&",{"$f":"IF(SAMP!B28=\"\",\"\",SAMP!B28)","v":20.468204851460296},"&",{"$f":"IF(SAMP!C28=\"\",\"\",SAMP!C28)","v":1497.4206822238648},"&",{"$f":"IF(SAMP!D28=\"\",\"\",SAMP!D28)","v":642.58604699222769},"&",{"$f":"IF(SAMP!E28=\"\",\"\",SAMP!E28)","v":979.5886100153441},"&",null,"&",null,"&",{"$f":"IF(SAMP!H28=\"\",\"\",SAMP!H28)","v":1243.3055771520285},"&",{"$f":"IF(SAMP!I28=\"\",\"\",SAMP!I28)","v":816.28329396914205},"&",{"$f":"IF(SAMP!J28=\"\",\"\",SAMP!J28)","v":""},"\\\\"]
[null,"Gobierno federal","&",{"$f":"IF(SAMP!B29=\"\",\"\",SAMP!B29)","v":""},"&",{"$f":"IF(SAMP!C29=\"\",\"\",SAMP!C29)","v":70543.151379962874},"&",{"$f":"IF(SAMP!D29=\"\",\"\",SAMP!D29)","v":""},"&",{"$f":"IF(SAMP!E29=\"\",\"\",SAMP!E29)","v":""},"&",{"$f":"IF(SAMP!F29=\"\",\"\",SAMP!F29)","v":""},"&",{"$f":"IF(SAMP!G29=\"\",\"\",SAMP!G29)","v":""},"&",{"$f":"IF(SAMP!H29=\"\",\"\",SAMP!H29)","v":""},"&",{"$f":"IF(SAMP!I29=\"\",\"\",SAMP!I29)","v":""},"&",{"$f":"IF(SAMP!J29=\"\",\"\",SAMP!J29)","v":""},"\\\\"]
[null,"Ganacias de petroleo","&",{"$f":"IF(SAMP!B30=\"\",\"\",SAMP!B30)","v":""},"&",{"$f":"IF(SAMP!C30=\"\",\"\",SAMP!C30)","v":70543.151379962874},"&",{"$f":"IF(SAMP!D30=\"\",\"\",SAMP!D30)","v":""},"&",{"$f":"IF(SAMP!E30=\"\",\"\",SAMP!E30)","v":""},"&",{"$f":"IF(SAMP!F30=\"\",\"\",SAMP!F30)","v":""},"&",{"$f":"IF(SAMP!G30=\"\",\"\",SAMP!G30)","v":""},"&",{"$f":"IF(SAMP!H30=\"\",\"\",SAMP!H30)","v":""},"&",{"$f":"IF(SAMP!I30=\"\",\"\",SAMP!I30)","v":""},"&",{"$f":"IF(SAMP!J30=\"\",\"\",SAMP!J30)","v":""},"\\\\"]
[null,"\\textbf{Ahorros}","&",{"$f":"IF(SAMP!B31=\"\",\"\",SAMP!B31)","v":""},"&",{"$f":"IF(SAMP!C31=\"\",\"\",SAMP!C31)","v":""},"&",{"$f":"IF(SAMP!D31=\"\",\"\",SAMP!D31)","v":""},"&",{"$f":"IF(SAMP!E31=\"\",\"\",SAMP!E31)","v":""},"&",{"$f":"IF(SAMP!F31=\"\",\"\",SAMP!F31)","v":""},"&",{"$f":"IF(SAMP!G31=\"\",\"\",SAMP!G31)","v":""},"&",{"$f":"IF(SAMP!H31=\"\",\"\",SAMP!H31)","v":""},"&",{"$f":"IF(SAMP!I31=\"\",\"\",SAMP!I31)","v":""},"&",{"$f":"IF(SAMP!J31=\"\",\"\",SAMP!J31)","v":""},"\\\\"]
[null,"\\textbf{Externo}","&",{"$f":"IF(SAMP!B32=\"\",\"\",SAMP!B32)","v":""},"&",{"$f":"IF(SAMP!C32=\"\",\"\",SAMP!C32)","v":""},"&",{"$f":"IF(SAMP!D32=\"\",\"\",SAMP!D32)","v":""},"&",{"$f":"IF(SAMP!E32=\"\",\"\",SAMP!E32)","v":""},"&",{"$f":"IF(SAMP!F32=\"\",\"\",SAMP!F32)","v":10518.024953557944},"&",{"$f":"IF(SAMP!G32=\"\",\"\",SAMP!G32)","v":0},"&",{"$f":"IF(SAMP!H32=\"\",\"\",SAMP!H32)","v":24915.86435244224},"&",{"$f":"IF(SAMP!I32=\"\",\"\",SAMP!I32)","v":22603.761725470744},"&",{"$f":"IF(SAMP!J32=\"\",\"\",SAMP!J32)","v":""},"\\\\"]
[null,"Resto del mundo","&",{"$f":"IF(SAMP!B33=\"\",\"\",SAMP!B33)","v":""},"&",{"$f":"IF(SAMP!C33=\"\",\"\",SAMP!C33)","v":""},"&",{"$f":"IF(SAMP!D33=\"\",\"\",SAMP!D33)","v":""},"&",{"$f":"IF(SAMP!E33=\"\",\"\",SAMP!E33)","v":""},"&",{"$f":"IF(SAMP!F33=\"\",\"\",SAMP!F33)","v":171.45030856457151},"&",{"$f":"IF(SAMP!G33=\"\",\"\",SAMP!G33)","v":0},"&",{"$f":"IF(SAMP!H33=\"\",\"\",SAMP!H33)","v":58.781735038928637},"&",{"$f":"IF(SAMP!I33=\"\",\"\",SAMP!I33)","v":""},"&",{"$f":"IF(SAMP!J33=\"\",\"\",SAMP!J33)","v":""},"\\\\"]
[null,"Resto del Mexico","&",{"$f":"IF(SAMP!B34=\"\",\"\",SAMP!B34)","v":""},"&",{"$f":"IF(SAMP!C34=\"\",\"\",SAMP!C34)","v":""},"&",{"$f":"IF(SAMP!D34=\"\",\"\",SAMP!D34)","v":""},"&",{"$f":"IF(SAMP!E34=\"\",\"\",SAMP!E34)","v":""},"&",{"$f":"IF(SAMP!F34=\"\",\"\",SAMP!F34)","v":10346.574644993372},"&",{"$f":"IF(SAMP!G34=\"\",\"\",SAMP!G34)","v":0},"&",{"$f":"IF(SAMP!H34=\"\",\"\",SAMP!H34)","v":24857.082617403314},"&",{"$f":"IF(SAMP!I34=\"\",\"\",SAMP!I34)","v":22603.761725470744},"&",{"$f":"IF(SAMP!J34=\"\",\"\",SAMP!J34)","v":""},"\\\\"]
[null,"\\textbf{Total}","&",{"$f":"IF(SAMP!B36=\"\",\"\",SAMP!B36)","v":6784.0590956988653},"&",{"$f":"IF(SAMP!C36=\"\",\"\",SAMP!C36)","v":77980.044020469693},"&",{"$f":"IF(SAMP!D36=\"\",\"\",SAMP!D36)","v":50355.645471883749},"&",{"$f":"IF(SAMP!E36=\"\",\"\",SAMP!E36)","v":102608.27694174022},"&",{"$f":"IF(SAMP!F36=\"\",\"\",SAMP!F36)","v":19183.443904506745},"&",{"$f":"IF(SAMP!G36=\"\",\"\",SAMP!G36)","v":78024.610295225488},"&",{"$f":"IF(SAMP!H36=\"\",\"\",SAMP!H36)","v":92935.879422635393},"&",{"$f":"IF(SAMP!I36=\"\",\"\",SAMP!I36)","v":125603.331810017},"&",{"$f":"IF(SAMP!J36=\"\",\"\",SAMP!J36)","v":22377.986058204449},"\\\\"]
[null,"\\\\ \\hline \\\\"]
[null,"\\multicolumn{8}{l}{\\textit{Fuente}: C\\'{a}lculos de los autores.  \\citet{INEGI13}-ver cuadro \\ref{cnT}. Nota: 1.  2003.} \\\\"]
[null,"\\end{tabular}"]
[null,"\\end{table}"]
[null,"\\end{center}"]
[null,"\\end{landscape}"]
[]
[null,"\\begin{landscape}"]
[null,"\\begin{center}"]
[null,"\\begin{table}"]
[null,"[tbp] \\centering \\caption{Matriz de contabilidad social-con't p3 de 6}\\label{SAM3}"]
[null,"\\begin{tabular}{lccccccccc}"]
[null,"\\\\ \\hline \\\\"]
[null,null,"&","No calif","&",{"$f":"+SAMP!L4","v":"Capital"},"&",{"$f":"+SAMP!M4","v":"Margen"},"&","H1","&","H2","&","H3","&","H4","&","H5","&","Gob-Local","\\\\"]
[null,"\\textbf{Bienes}","&",{"$f":"IF(SAMP!K6=\"\",\"\",SAMP!K6)","v":""},"&",{"$f":"IF(SAMP!L6=\"\",\"\",SAMP!L6)","v":""},"&",{"$f":"IF(SAMP!M6=\"\",\"\",SAMP!M6)","v":""},"&",{"$f":"IF(SAMP!N6=\"\",\"\",SAMP!N6)","v":""},"&",{"$f":"IF(SAMP!O6=\"\",\"\",SAMP!O6)","v":""},"&",{"$f":"IF(SAMP!P6=\"\",\"\",SAMP!P6)","v":""},"&",{"$f":"IF(SAMP!Q6=\"\",\"\",SAMP!Q6)","v":""},"&",{"$f":"IF(SAMP!R6=\"\",\"\",SAMP!R6)","v":""},"&",{"$f":"IF(SAMP!S6=\"\",\"\",SAMP!S6)","v":""},"\\\\"]
[null,"AgPec","&",{"$f":"IF(SAMP!K7=\"\",\"\",SAMP!K7)","v":""},"&",{"$f":"IF(SAMP!L7=\"\",\"\",SAMP!L7)","v":""},"&",{"$f":"IF(SAMP!M7=\"\",\"\",SAMP!M7)","v":""},"&",{"$f":"IF(SAMP!N7=\"\",\"\",SAMP!N7)","v":""},"&",{"$f":"IF(SAMP!O7=\"\",\"\",SAMP!O7)","v":""},"&",{"$f":"IF(SAMP!P7=\"\",\"\",SAMP!P7)","v":""},"&",{"$f":"IF(SAMP!Q7=\"\",\"\",SAMP!Q7)","v":""},"&",{"$f":"IF(SAMP!R7=\"\",\"\",SAMP!R7)","v":""},"&",{"$f":"IF(SAMP!S7=\"\",\"\",SAMP!S7)","v":""},"\\\\"]
[null,"Pet","&",{"$f":"IF(SAMP!K8=\"\",\"\",SAMP!K8)","v":""},"&",{"$f":"IF(SAMP!L8=\"\",\"\",SAMP!L8)","v":""},"&",{"$f":"IF(SAMP!M8=\"\",\"\",SAMP!M8)","v":""},"&",{"$f":"IF(SAMP!N8=\"\",\"\",SAMP!N8)","v":""},"&",{"$f":"IF(SAMP!O8=\"\",\"\",SAMP!O8)","v":""},"&",{"$f":"IF(SAMP!P8=\"\",\"\",SAMP!P8)","v":""},"&",{"$f":"IF(SAMP!Q8=\"\",\"\",SAMP!Q8)","v":""},"&",{"$f":"IF(SAMP!R8=\"\",\"\",SAMP!R8)","v":""},"&",{"$f":"IF(SAMP!S8=\"\",\"\",SAMP!S8)","v":""},"\\\\"]
[null,"Industria","&",{"$f":"IF(SAMP!K9=\"\",\"\",SAMP!K9)","v":""},"&",{"$f":"IF(SAMP!L9=\"\",\"\",SAMP!L9)","v":""},"&",{"$f":"IF(SAMP!M9=\"\",\"\",SAMP!M9)","v":""},"&",{"$f":"IF(SAMP!N9=\"\",\"\",SAMP!N9)","v":""},"&",{"$f":"IF(SAMP!O9=\"\",\"\",SAMP!O9)","v":""},"&",{"$f":"IF(SAMP!P9=\"\",\"\",SAMP!P9)","v":""},"&",{"$f":"IF(SAMP!Q9=\"\",\"\",SAMP!Q9)","v":""},"&",{"$f":"IF(SAMP!R9=\"\",\"\",SAMP!R9)","v":""},"&",{"$f":"IF(SAMP!S9=\"\",\"\",SAMP!S9)","v":""},"\\\\"]
[null,"Servicios","&",{"$f":"IF(SAMP!K10=\"\",\"\",SAMP!K10)","v":""},"&",{"$f":"IF(SAMP!L10=\"\",\"\",SAMP!L10)","v":""},"&",{"$f":"IF(SAMP!M10=\"\",\"\",SAMP!M10)","v":""},"&",{"$f":"IF(SAMP!N10=\"\",\"\",SAMP!N10)","v":""},"&",{"$f":"IF(SAMP!O10=\"\",\"\",SAMP!O10)","v":""},"&",{"$f":"IF(SAMP!P10=\"\",\"\",SAMP!P10)","v":""},"&",{"$f":"IF(SAMP!Q10=\"\",\"\",SAMP!Q10)","v":""},"&",{"$f":"IF(SAMP!R10=\"\",\"\",SAMP!R10)","v":""},"&",{"$f":"IF(SAMP!S10=\"\",\"\",SAMP!S10)","v":""},"\\\\"]
[null,"Margen","&",{"$f":"IF(SAMP!K11=\"\",\"\",SAMP!K11)","v":""},"&",{"$f":"IF(SAMP!L11=\"\",\"\",SAMP!L11)","v":""},"&",{"$f":"IF(SAMP!M11=\"\",\"\",SAMP!M11)","v":""},"&",{"$f":"IF(SAMP!N11=\"\",\"\",SAMP!N11)","v":""},"&",{"$f":"IF(SAMP!O11=\"\",\"\",SAMP!O11)","v":""},"&",{"$f":"IF(SAMP!P11=\"\",\"\",SAMP!P11)","v":""},"&",{"$f":"IF(SAMP!Q11=\"\",\"\",SAMP!Q11)","v":""},"&",{"$f":"IF(SAMP!R11=\"\",\"\",SAMP!R11)","v":""},"&",{"$f":"IF(SAMP!S11=\"\",\"\",SAMP!S11)","v":""},"\\\\"]
[null,"\\textbf{Empresas}","&",{"$f":"IF(SAMP!K12=\"\",\"\",SAMP!K12)","v":""},"&",{"$f":"IF(SAMP!L12=\"\",\"\",SAMP!L12)","v":""},"&",{"$f":"IF(SAMP!M12=\"\",\"\",SAMP!M12)","v":17922},"&",{"$f":"IF(SAMP!N12=\"\",\"\",SAMP!N12)","v":3951.2130154138317},"&",{"$f":"IF(SAMP!O12=\"\",\"\",SAMP!O12)","v":5743.3017452711865},"&",{"$f":"IF(SAMP!P12=\"\",\"\",SAMP!P12)","v":8903.4392672020349},"&",{"$f":"IF(SAMP!Q12=\"\",\"\",SAMP!Q12)","v":13803.64995997058},"&",{"$f":"IF(SAMP!R12=\"\",\"\",SAMP!R12)","v":37580.825447637966},"&",{"$f":"IF(SAMP!S12=\"\",\"\",SAMP!S12)","v":10072.325470106651},"\\\\"]
[null,"AgPec","&",{"$f":"IF(SAMP!K13=\"\",\"\",SAMP!K13)","v":""},"&",{"$f":"IF(SAMP!L13=\"\",\"\",SAMP!L13)","v":""},"&",{"$f":"IF(SAMP!M13=\"\",\"\",SAMP!M13)","v":""},"&",{"$f":"IF(SAMP!N13=\"\",\"\",SAMP!N13)","v":344.63839350337133},"&",{"$f":"IF(SAMP!O13=\"\",\"\",SAMP!O13)","v":472.26246136920662},"&",{"$f":"IF(SAMP!P13=\"\",\"\",SAMP!P13)","v":470.69510465174722},"&",{"$f":"IF(SAMP!Q13=\"\",\"\",SAMP!Q13)","v":547.16609282275817},"&",{"$f":"IF(SAMP!R13=\"\",\"\",SAMP!R13)","v":591.9124826357064},"&",{"$f":"IF(SAMP!S13=\"\",\"\",SAMP!S13)","v":0},"\\\\"]
[null,"Pet","&",{"$f":"IF(SAMP!K14=\"\",\"\",SAMP!K14)","v":""},"&",{"$f":"IF(SAMP!L14=\"\",\"\",SAMP!L14)","v":""},"&",{"$f":"IF(SAMP!M14=\"\",\"\",SAMP!M14)","v":""},"&",{"$f":"IF(SAMP!N14=\"\",\"\",SAMP!N14)","v":0},"&",{"$f":"IF(SAMP!O14=\"\",\"\",SAMP!O14)","v":0},"&",{"$f":"IF(SAMP!P14=\"\",\"\",SAMP!P14)","v":0},"&",{"$f":"IF(SAMP!Q14=\"\",\"\",SAMP!Q14)","v":0},"&",{"$f":"IF(SAMP!R14=\"\",\"\",SAMP!R14)","v":0},"&",{"$f":"IF(SAMP!S14=\"\",\"\",SAMP!S14)","v":0},"\\\\"]
[null,"Industria","&",{"$f":"IF(SAMP!K15=\"\",\"\",SAMP!K15)","v":""},"&",{"$f":"IF(SAMP!L15=\"\",\"\",SAMP!L15)","v":""},"&",{"$f":"IF(SAMP!M15=\"\",\"\",SAMP!M15)","v":""},"&",{"$f":"IF(SAMP!N15=\"\",\"\",SAMP!N15)","v":1920.380913382266},"&",{"$f":"IF(SAMP!O15=\"\",\"\",SAMP!O15)","v":3278.4376143042896},"&",{"$f":"IF(SAMP!P15=\"\",\"\",SAMP!P15)","v":4524.3227803444897},"&",{"$f":"IF(SAMP!Q15=\"\",\"\",SAMP!Q15)","v":6052.266273200692},"&",{"$f":"IF(SAMP!R15=\"\",\"\",SAMP!R15)","v":10474.244402288434},"&",{"$f":"IF(SAMP!S15=\"\",\"\",SAMP!S15)","v":0},"\\\\"]
[null,"Servicios","&",{"$f":"IF(SAMP!K16=\"\",\"\",SAMP!K16)","v":""},"&",{"$f":"IF(SAMP!L16=\"\",\"\",SAMP!L16)","v":""},"&",{"$f":"IF(SAMP!M16=\"\",\"\",SAMP!M16)","v":17922},"&",{"$f":"IF(SAMP!N16=\"\",\"\",SAMP!N16)","v":1686.1937085281943},"&",{"$f":"IF(SAMP!O16=\"\",\"\",SAMP!O16)","v":1992.6016695976905},"&",{"$f":"IF(SAMP!P16=\"\",\"\",SAMP!P16)","v":3908.4213822057982},"&",{"$f":"IF(SAMP!Q16=\"\",\"\",SAMP!Q16)","v":7204.2175939471299},"&",{"$f":"IF(SAMP!R16=\"\",\"\",SAMP!R16)","v":26514.668562713829},"&",{"$f":"IF(SAMP!S16=\"\",\"\",SAMP!S16)","v":10072.325470106651},"\\\\"]
[null,"\\textbf{Factores}","&",{"$f":"IF(SAMP!K17=\"\",\"\",SAMP!K17)","v":""},"&",{"$f":"IF(SAMP!L17=\"\",\"\",SAMP!L17)","v":""},"&",{"$f":"IF(SAMP!M17=\"\",\"\",SAMP!M17)","v":""},"&",{"$f":"IF(SAMP!N17=\"\",\"\",SAMP!N17)","v":""},"&",{"$f":"IF(SAMP!O17=\"\",\"\",SAMP!O17)","v":""},"&",{"$f":"IF(SAMP!P17=\"\",\"\",SAMP!P17)","v":""},"&",{"$f":"IF(SAMP!Q17=\"\",\"\",SAMP!Q17)","v":""},"&",{"$f":"IF(SAMP!R17=\"\",\"\",SAMP!R17)","v":""},"&",{"$f":"IF(SAMP!S17=\"\",\"\",SAMP!S17)","v":""},"\\\\"]
[null,"Ls","&",{"$f":"IF(SAMP!K18=\"\",\"\",SAMP!K18)","v":""},"&",{"$f":"IF(SAMP!L18=\"\",\"\",SAMP!L18)","v":""},"&",{"$f":"IF(SAMP!M18=\"\",\"\",SAMP!M18)","v":""},"&",{"$f":"IF(SAMP!N18=\"\",\"\",SAMP!N18)","v":""},"&",{"$f":"IF(SAMP!O18=\"\",\"\",SAMP!O18)","v":""},"&",{"$f":"IF(SAMP!P18=\"\",\"\",SAMP!P18)","v":""},"&",{"$f":"IF(SAMP!Q18=\"\",\"\",SAMP!Q18)","v":""},"&",{"$f":"IF(SAMP!R18=\"\",\"\",SAMP!R18)","v":""},"&",{"$f":"IF(SAMP!S18=\"\",\"\",SAMP!S18)","v":""},"\\\\"]
[null,"Lu","&",{"$f":"IF(SAMP!K19=\"\",\"\",SAMP!K19)","v":""},"&",{"$f":"IF(SAMP!L19=\"\",\"\",SAMP!L19)","v":""},"&",{"$f":"IF(SAMP!M19=\"\",\"\",SAMP!M19)","v":""},"&",{"$f":"IF(SAMP!N19=\"\",\"\",SAMP!N19)","v":""},"&",{"$f":"IF(SAMP!O19=\"\",\"\",SAMP!O19)","v":""},"&",{"$f":"IF(SAMP!P19=\"\",\"\",SAMP!P19)","v":""},"&",{"$f":"IF(SAMP!Q19=\"\",\"\",SAMP!Q19)","v":""},"&",{"$f":"IF(SAMP!R19=\"\",\"\",SAMP!R19)","v":""},"&",{"$f":"IF(SAMP!S19=\"\",\"\",SAMP!S19)","v":""},"\\\\"]
[null,"Capital","&",{"$f":"IF(SAMP!K20=\"\",\"\",SAMP!K20)","v":""},"&",{"$f":"IF(SAMP!L20=\"\",\"\",SAMP!L20)","v":""},"&",{"$f":"IF(SAMP!M20=\"\",\"\",SAMP!M20)","v":""},"&",{"$f":"IF(SAMP!N20=\"\",\"\",SAMP!N20)","v":""},"&",{"$f":"IF(SAMP!O20=\"\",\"\",SAMP!O20)","v":""},"&",{"$f":"IF(SAMP!P20=\"\",\"\",SAMP!P20)","v":""},"&",{"$f":"IF(SAMP!Q20=\"\",\"\",SAMP!Q20)","v":""},"&",{"$f":"IF(SAMP!R20=\"\",\"\",SAMP!R20)","v":""},"&",{"$f":"IF(SAMP!S20=\"\",\"\",SAMP!S20)","v":""},"\\\\"]
[null,"\\\\ \\hline \\\\"]
[null,"\\multicolumn{8}{l}{\\textit{Fuente}: C\\'{a}lculos de los autores.  \\citet{INEGI13}-ver cuadro \\ref{cnT}. Nota: 1.  2003.} \\\\"]
[null,"\\end{tabular}"]
[null,"\\end{table}"]
[null,"\\end{center}"]
[null,"\\end{landscape}"]
[]
[null,"\\begin{landscape}"]
[null,"\\begin{center}"]
[null,"\\begin{table}"]
[null,"[tbp] \\centering \\caption{Matriz de contabilidad social-con't p4 de 6}\\label{SAM4}"]
[null,"\\begin{tabular}{lccccccccc}"]
[null,"\\\\ \\hline \\\\"]
[null,null,"&","No calif","&","Capital","&","Margen","&","H1","&","H2","&","H3","&","H4","&","H5","&","Gob-Local","\\\\"]
[null,"\\textbf{Hogares}","&",{"$f":"IF(SAMP!K21=\"\",\"\",SAMP!K21)","v":13543.759344132646},"&",{"$f":"IF(SAMP!L21=\"\",\"\",SAMP!L21)","v":58717.45080249595},"&",{"$f":"IF(SAMP!M21=\"\",\"\",SAMP!M21)","v":""},"&",{"$f":"IF(SAMP!N21=\"\",\"\",SAMP!N21)","v":""},"&",{"$f":"IF(SAMP!O21=\"\",\"\",SAMP!O21)","v":""},"&",{"$f":"IF(SAMP!P21=\"\",\"\",SAMP!P21)","v":""},"&",{"$f":"IF(SAMP!Q21=\"\",\"\",SAMP!Q21)","v":""},"&",{"$f":"IF(SAMP!R21=\"\",\"\",SAMP!R21)","v":""},"&",{"$f":"IF(SAMP!S21=\"\",\"\",SAMP!S21)","v":947.88640511495373},"\\\\"]
[null,"H1","&",{"$f":"IF(SAMP!K22=\"\",\"\",SAMP!K22)","v":3517.2504905110077},"&",{"$f":"IF(SAMP!L22=\"\",\"\",SAMP!L22)","v":0},"&",{"$f":"IF(SAMP!M22=\"\",\"\",SAMP!M22)","v":""},"&",{"$f":"IF(SAMP!N22=\"\",\"\",SAMP!N22)","v":""},"&",{"$f":"IF(SAMP!O22=\"\",\"\",SAMP!O22)","v":""},"&",{"$f":"IF(SAMP!P22=\"\",\"\",SAMP!P22)","v":""},"&",{"$f":"IF(SAMP!Q22=\"\",\"\",SAMP!Q22)","v":""},"&",{"$f":"IF(SAMP!R22=\"\",\"\",SAMP!R22)","v":""},"&",{"$f":"IF(SAMP!S22=\"\",\"\",SAMP!S22)","v":155.2198003078453},"\\\\"]
[null,"H2","&",{"$f":"IF(SAMP!K23=\"\",\"\",SAMP!K23)","v":3096.6780088387472},"&",{"$f":"IF(SAMP!L23=\"\",\"\",SAMP!L23)","v":670.6200225395163},"&",{"$f":"IF(SAMP!M23=\"\",\"\",SAMP!M23)","v":""},"&",{"$f":"IF(SAMP!N23=\"\",\"\",SAMP!N23)","v":""},"&",{"$f":"IF(SAMP!O23=\"\",\"\",SAMP!O23)","v":""},"&",{"$f":"IF(SAMP!P23=\"\",\"\",SAMP!P23)","v":""},"&",{"$f":"IF(SAMP!Q23=\"\",\"\",SAMP!Q23)","v":""},"&",{"$f":"IF(SAMP!R23=\"\",\"\",SAMP!R23)","v":""},"&",{"$f":"IF(SAMP!S23=\"\",\"\",SAMP!S23)","v":295.60467999447252},"\\\\"]
[null,"H3","&",{"$f":"IF(SAMP!K24=\"\",\"\",SAMP!K24)","v":2403.5881090879534},"&",{"$f":"IF(SAMP!L24=\"\",\"\",SAMP!L24)","v":3432.8027224246462},"&",{"$f":"IF(SAMP!M24=\"\",\"\",SAMP!M24)","v":""},"&",{"$f":"IF(SAMP!N24=\"\",\"\",SAMP!N24)","v":""},"&",{"$f":"IF(SAMP!O24=\"\",\"\",SAMP!O24)","v":""},"&",{"$f":"IF(SAMP!P24=\"\",\"\",SAMP!P24)","v":""},"&",{"$f":"IF(SAMP!Q24=\"\",\"\",SAMP!Q24)","v":""},"&",{"$f":"IF(SAMP!R24=\"\",\"\",SAMP!R24)","v":""},"&",{"$f":"IF(SAMP!S24=\"\",\"\",SAMP!S24)","v":261.29305335370736},"\\\\"]
[null,"H4","&",{"$f":"IF(SAMP!K25=\"\",\"\",SAMP!K25)","v":2137.5101301162622},"&",{"$f":"IF(SAMP!L25=\"\",\"\",SAMP!L25)","v":9425.9881106325702},"&",{"$f":"IF(SAMP!M25=\"\",\"\",SAMP!M25)","v":""},"&",{"$f":"IF(SAMP!N25=\"\",\"\",SAMP!N25)","v":""},"&",{"$f":"IF(SAMP!O25=\"\",\"\",SAMP!O25)","v":""},"&",{"$f":"IF(SAMP!P25=\"\",\"\",SAMP!P25)","v":""},"&",{"$f":"IF(SAMP!Q25=\"\",\"\",SAMP!Q25)","v":""},"&",{"$f":"IF(SAMP!R25=\"\",\"\",SAMP!R25)","v":""},"&",{"$f":"IF(SAMP!S25=\"\",\"\",SAMP!S25)","v":151.86092671731362},"\\\\"]
[null,"H6","&",{"$f":"IF(SAMP!K26=\"\",\"\",SAMP!K26)","v":2388.7326055786752},"&",{"$f":"IF(SAMP!L26=\"\",\"\",SAMP!L26)","v":45188.039946899211},"&",{"$f":"IF(SAMP!M26=\"\",\"\",SAMP!M26)","v":""},"&",{"$f":"IF(SAMP!N26=\"\",\"\",SAMP!N26)","v":""},"&",{"$f":"IF(SAMP!O26=\"\",\"\",SAMP!O26)","v":""},"&",{"$f":"IF(SAMP!P26=\"\",\"\",SAMP!P26)","v":""},"&",{"$f":"IF(SAMP!Q26=\"\",\"\",SAMP!Q26)","v":""},"&",{"$f":"IF(SAMP!R26=\"\",\"\",SAMP!R26)","v":""},"&",{"$f":"IF(SAMP!S26=\"\",\"\",SAMP!S26)","v":83.907944741614855},"\\\\"]
[null,"\\textbf{Gobierno}","&",{"$f":"IF(SAMP!K27=\"\",\"\",SAMP!K27)","v":""},"&",{"$f":"IF(SAMP!L27=\"\",\"\",SAMP!L27)","v":""},"&",{"$f":"IF(SAMP!M27=\"\",\"\",SAMP!M27)","v":""},"&",{"$f":"IF(SAMP!N27=\"\",\"\",SAMP!N27)","v":""},"&",{"$f":"IF(SAMP!O27=\"\",\"\",SAMP!O27)","v":""},"&",{"$f":"IF(SAMP!P27=\"\",\"\",SAMP!P27)","v":""},"&",{"$f":"IF(SAMP!Q27=\"\",\"\",SAMP!Q27)","v":""},"&",{"$f":"IF(SAMP!R27=\"\",\"\",SAMP!R27)","v":""},"&",{"$f":"IF(SAMP!S27=\"\",\"\",SAMP!S27)","v":""},"\\\\"]
[null,"Impuestos indirectos","&",{"$f":"IF(SAMP!K28=\"\",\"\",SAMP!K28)","v":""},"&",{"$f":"IF(SAMP!L28=\"\",\"\",SAMP!L28)","v":""},"&",{"$f":"IF(SAMP!M28=\"\",\"\",SAMP!M28)","v":""},"&",{"$f":"IF(SAMP!N28=\"\",\"\",SAMP!N28)","v":""},"&",{"$f":"IF(SAMP!O28=\"\",\"\",SAMP!O28)","v":""},"&",{"$f":"IF(SAMP!P28=\"\",\"\",SAMP!P28)","v":""},"&",{"$f":"IF(SAMP!Q28=\"\",\"\",SAMP!Q28)","v":""},"&",{"$f":"IF(SAMP!R28=\"\",\"\",SAMP!R28)","v":""},"&",{"$f":"IF(SAMP!S28=\"\",\"\",SAMP!S28)","v":""},"\\\\"]
[null,"Gobierno federal","&",{"$f":"IF(SAMP!K29=\"\",\"\",SAMP!K29)","v":""},"&",{"$f":"IF(SAMP!L29=\"\",\"\",SAMP!L29)","v":""},"&",{"$f":"IF(SAMP!M29=\"\",\"\",SAMP!M29)","v":""},"&",{"$f":"IF(SAMP!N29=\"\",\"\",SAMP!N29)","v":""},"&",{"$f":"IF(SAMP!O29=\"\",\"\",SAMP!O29)","v":""},"&",{"$f":"IF(SAMP!P29=\"\",\"\",SAMP!P29)","v":""},"&",{"$f":"IF(SAMP!Q29=\"\",\"\",SAMP!Q29)","v":""},"&",{"$f":"IF(SAMP!R29=\"\",\"\",SAMP!R29)","v":""},"&",{"$f":"IF(SAMP!S29=\"\",\"\",SAMP!S29)","v":""},"\\\\"]
[null,"Ganacias de petroleo","&",{"$f":"IF(SAMP!K30=\"\",\"\",SAMP!K30)","v":""},"&",{"$f":"IF(SAMP!L30=\"\",\"\",SAMP!L30)","v":""},"&",{"$f":"IF(SAMP!M30=\"\",\"\",SAMP!M30)","v":""},"&",{"$f":"IF(SAMP!N30=\"\",\"\",SAMP!N30)","v":""},"&",{"$f":"IF(SAMP!O30=\"\",\"\",SAMP!O30)","v":""},"&",{"$f":"IF(SAMP!P30=\"\",\"\",SAMP!P30)","v":""},"&",{"$f":"IF(SAMP!Q30=\"\",\"\",SAMP!Q30)","v":""},"&",{"$f":"IF(SAMP!R30=\"\",\"\",SAMP!R30)","v":""},"&",{"$f":"IF(SAMP!S30=\"\",\"\",SAMP!S30)","v":""},"\\\\"]
[null,"\\textbf{Ahorros}","&",{"$f":"IF(SAMP!K31=\"\",\"\",SAMP!K31)","v":""},"&",{"$f":"IF(SAMP!L31=\"\",\"\",SAMP!L31)","v":""},"&",{"$f":"IF(SAMP!M31=\"\",\"\",SAMP!M31)","v":""},"&",{"$f":"IF(SAMP!N31=\"\",\"\",SAMP!N31)","v":381.03365848473311},"&",{"$f":"IF(SAMP!O31=\"\",\"\",SAMP!O31)","v":921.09802120416066},"&",{"$f":"IF(SAMP!P31=\"\",\"\",SAMP!P31)","v":1900.4703674028863},"&",{"$f":"IF(SAMP!Q31=\"\",\"\",SAMP!Q31)","v":3205.7747867214125},"&",{"$f":"IF(SAMP!R31=\"\",\"\",SAMP!R31)","v":21778.180625229856},"&",{"$f":"IF(SAMP!S31=\"\",\"\",SAMP!S31)","v":-5820.5594600175373},"\\\\"]
[null,"\\textbf{Externo}","&",{"$f":"IF(SAMP!K32=\"\",\"\",SAMP!K32)","v":""},"&",{"$f":"IF(SAMP!L32=\"\",\"\",SAMP!L32)","v":""},"&",{"$f":"IF(SAMP!M32=\"\",\"\",SAMP!M32)","v":""},"&",{"$f":"IF(SAMP!N32=\"\",\"\",SAMP!N32)","v":""},"&",{"$f":"IF(SAMP!O32=\"\",\"\",SAMP!O32)","v":""},"&",{"$f":"IF(SAMP!P32=\"\",\"\",SAMP!P32)","v":""},"&",{"$f":"IF(SAMP!Q32=\"\",\"\",SAMP!Q32)","v":""},"&",{"$f":"IF(SAMP!R32=\"\",\"\",SAMP!R32)","v":""},"&",{"$f":"IF(SAMP!S32=\"\",\"\",SAMP!S32)","v":""},"\\\\"]
[null,"Resto del mundo","&",{"$f":"IF(SAMP!K33=\"\",\"\",SAMP!K33)","v":""},"&",{"$f":"IF(SAMP!L33=\"\",\"\",SAMP!L33)","v":""},"&",{"$f":"IF(SAMP!M33=\"\",\"\",SAMP!M33)","v":""},"&",{"$f":"IF(SAMP!N33=\"\",\"\",SAMP!N33)","v":""},"&",{"$f":"IF(SAMP!O33=\"\",\"\",SAMP!O33)","v":""},"&",{"$f":"IF(SAMP!P33=\"\",\"\",SAMP!P33)","v":""},"&",{"$f":"IF(SAMP!Q33=\"\",\"\",SAMP!Q33)","v":""},"&",{"$f":"IF(SAMP!R33=\"\",\"\",SAMP!R33)","v":""},"&",{"$f":"IF(SAMP!S33=\"\",\"\",SAMP!S33)","v":""},"\\\\"]
[null,"Resto del M\\'{e}xico","&",{"$f":"IF(SAMP!K34=\"\",\"\",SAMP!K34)","v":""},"&",{"$f":"IF(SAMP!L34=\"\",\"\",SAMP!L34)","v":""},"&",{"$f":"IF(SAMP!M34=\"\",\"\",SAMP!M34)","v":""},"&",{"$f":"IF(SAMP!N34=\"\",\"\",SAMP!N34)","v":""},"&",{"$f":"IF(SAMP!O34=\"\",\"\",SAMP!O34)","v":""},"&",{"$f":"IF(SAMP!P34=\"\",\"\",SAMP!P34)","v":""},"&",{"$f":"IF(SAMP!Q34=\"\",\"\",SAMP!Q34)","v":""},"&",{"$f":"IF(SAMP!R34=\"\",\"\",SAMP!R34)","v":""},"&",{"$f":"IF(SAMP!S34=\"\",\"\",SAMP!S34)","v":""},"\\\\"]
[null,"\\textbf{Total}","&",{"$f":"IF(SAMP!K36=\"\",\"\",SAMP!K36)","v":13543.759344132646},"&",{"$f":"IF(SAMP!L36=\"\",\"\",SAMP!L36)","v":58717.45080249595},"&",{"$f":"IF(SAMP!M36=\"\",\"\",SAMP!M36)","v":17922},"&",{"$f":"IF(SAMP!N36=\"\",\"\",SAMP!N36)","v":4332.2466738985649},"&",{"$f":"IF(SAMP!O36=\"\",\"\",SAMP!O36)","v":6664.399766475347},"&",{"$f":"IF(SAMP!P36=\"\",\"\",SAMP!P36)","v":10803.909634604921},"&",{"$f":"IF(SAMP!Q36=\"\",\"\",SAMP!Q36)","v":17009.424746691991},"&",{"$f":"IF(SAMP!R36=\"\",\"\",SAMP!R36)","v":59359.006072867822},"&",{"$f":"IF(SAMP!S36=\"\",\"\",SAMP!S36)","v":5199.6524152040674},"\\\\"]
[null,"\\\\ \\hline \\\\"]
[null,"\\multicolumn{8}{l}{\\textit{Fuente}: C\\'{a}lculos de los autores.  \\citet{INEGI13}-ver cuadro \\ref{cnT}. Nota: 1.  2003.} "]
[null,"\\end{tabular}"]
[null,"\\end{table}"]
[null,"\\end{center}"]
[null,"\\end{landscape}"]
[]
[null,"\\begin{landscape}"]
[null,"\\begin{center}"]
[null,"\\begin{table}"]
[null,"[tbp] \\centering \\caption{Matriz de contabilidad social-con't p5 de 6}\\label{SAM5}"]
[null,"\\begin{tabular}{lccccccc}"]
[null,"\\\\ \\hline \\\\"]
[null,null,"&",{"$f":"+SAMP!T5","v":"Federal"},"&","Inversi\\'{o}n","&"," I-GobL","&"," I-GobF","&","Exp RM","&","Expt Resto de M\\'{e}x","&","Total","\\\\"]
[null,"\\textbf{Bienes}","&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"\\\\"]
[null,"AgPec","&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"\\\\"]
[null,"Pet","&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"\\\\"]
[null,"Industria","&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"\\\\"]
[null,"Servicios","&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"\\\\"]
[null,"Margen","&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"\\\\"]
[null,"\\textbf{Empresas}","&",{"$f":"IF(SAMP!T12=\"\",\"\",SAMP!T12)","v":16697.436000000002},"&",{"$f":"IF(SAMP!U12=\"\",\"\",SAMP!U12)","v":8714.036044111006},"&",{"$f":"IF(SAMP!V12=\"\",\"\",SAMP!V12)","v":7589.8433872800006},"&",{"$f":"IF(SAMP!W12=\"\",\"\",SAMP!W12)","v":4217.6292127199995},"&",{"$f":"IF(SAMP!X12=\"\",\"\",SAMP!X12)","v":32523.350313867901},"&",{"$f":"IF(SAMP!Y12=\"\",\"\",SAMP!Y12)","v":78622.601167889734},"&",{"$f":"IF(SAMP!Z12=\"\",\"\",SAMP!Z12)","v":315747.26543238462},"\\\\"]
[null,"AgPec","&",{"$f":"IF(SAMP!T13=\"\",\"\",SAMP!T13)","v":0},"&",{"$f":"IF(SAMP!U13=\"\",\"\",SAMP!U13)","v":75.388900744841976},"&",{"$f":"IF(SAMP!V13=\"\",\"\",SAMP!V13)","v":65.663023069457736},"&",{"$f":"IF(SAMP!W13=\"\",\"\",SAMP!W13)","v":36.488537399518201},"&",{"$f":"IF(SAMP!X13=\"\",\"\",SAMP!X13)","v":0},"&",{"$f":"IF(SAMP!Y13=\"\",\"\",SAMP!Y13)","v":2289.2433650936014},"&",{"$f":"IF(SAMP!Z13=\"\",\"\",SAMP!Z13)","v":19183.443904506745},"\\\\"]
[null,"Pet","&",{"$f":"IF(SAMP!T14=\"\",\"\",SAMP!T14)","v":0},"&",{"$f":"IF(SAMP!U14=\"\",\"\",SAMP!U14)","v":0},"&",{"$f":"IF(SAMP!V14=\"\",\"\",SAMP!V14)","v":0},"&",{"$f":"IF(SAMP!W14=\"\",\"\",SAMP!W14)","v":0},"&",{"$f":"IF(SAMP!X14=\"\",\"\",SAMP!X14)","v":32435.151379925399},"&",{"$f":"IF(SAMP!Y14=\"\",\"\",SAMP!Y14)","v":45589.458915300085},"&",{"$f":"IF(SAMP!Z14=\"\",\"\",SAMP!Z14)","v":78024.610295225488},"\\\\"]
[null,"Industria","&",{"$f":"IF(SAMP!T15=\"\",\"\",SAMP!T15)","v":0},"&",{"$f":"IF(SAMP!U15=\"\",\"\",SAMP!U15)","v":1713.9651422504589},"&",{"$f":"IF(SAMP!V15=\"\",\"\",SAMP!V15)","v":1492.8475089025414},"&",{"$f":"IF(SAMP!W15=\"\",\"\",SAMP!W15)","v":829.56616393899765},"&",{"$f":"IF(SAMP!X15=\"\",\"\",SAMP!X15)","v":88.198933942499266},"&",{"$f":"IF(SAMP!Y15=\"\",\"\",SAMP!Y15)","v":30193.703975684941},"&",{"$f":"IF(SAMP!Z15=\"\",\"\",SAMP!Z15)","v":92935.879422635393},"\\\\"]
[null,"Servicios","&",{"$f":"IF(SAMP!T16=\"\",\"\",SAMP!T16)","v":16697.436000000002},"&",{"$f":"IF(SAMP!U16=\"\",\"\",SAMP!U16)","v":6924.682001115706},"&",{"$f":"IF(SAMP!V16=\"\",\"\",SAMP!V16)","v":6031.3328553080028},"&",{"$f":"IF(SAMP!W16=\"\",\"\",SAMP!W16)","v":3351.5745113814842},"&",{"$f":"IF(SAMP!X16=\"\",\"\",SAMP!X16)","v":0},"&",{"$f":"IF(SAMP!Y16=\"\",\"\",SAMP!Y16)","v":550.19491181113699},"&",{"$f":"IF(SAMP!Z16=\"\",\"\",SAMP!Z16)","v":125603.331810017},"\\\\"]
[null,"\\textbf{Factores}","&",{"$f":"IF(SAMP!T17=\"\",\"\",SAMP!T17)","v":""},"&",{"$f":"IF(SAMP!U17=\"\",\"\",SAMP!U17)","v":""},"&",{"$f":"IF(SAMP!V17=\"\",\"\",SAMP!V17)","v":""},"&",{"$f":"IF(SAMP!W17=\"\",\"\",SAMP!W17)","v":""},"&",{"$f":"IF(SAMP!X17=\"\",\"\",SAMP!X17)","v":""},"&",{"$f":"IF(SAMP!Y17=\"\",\"\",SAMP!Y17)","v":""},"&",{"$f":"IF(SAMP!Z17=\"\",\"\",SAMP!Z17)","v":94639.196204833061},"\\\\"]
[null,"Ls","&",{"$f":"IF(SAMP!T18=\"\",\"\",SAMP!T18)","v":""},"&",{"$f":"IF(SAMP!U18=\"\",\"\",SAMP!U18)","v":""},"&",{"$f":"IF(SAMP!V18=\"\",\"\",SAMP!V18)","v":""},"&",{"$f":"IF(SAMP!W18=\"\",\"\",SAMP!W18)","v":""},"&",{"$f":"IF(SAMP!X18=\"\",\"\",SAMP!X18)","v":""},"&",{"$f":"IF(SAMP!Y18=\"\",\"\",SAMP!Y18)","v":""},"&",{"$f":"IF(SAMP!Z18=\"\",\"\",SAMP!Z18)","v":22377.986058204449},"\\\\"]
[null,"Lu","&",{"$f":"IF(SAMP!T19=\"\",\"\",SAMP!T19)","v":""},"&",{"$f":"IF(SAMP!U19=\"\",\"\",SAMP!U19)","v":""},"&",{"$f":"IF(SAMP!V19=\"\",\"\",SAMP!V19)","v":""},"&",{"$f":"IF(SAMP!W19=\"\",\"\",SAMP!W19)","v":""},"&",{"$f":"IF(SAMP!X19=\"\",\"\",SAMP!X19)","v":""},"&",{"$f":"IF(SAMP!Y19=\"\",\"\",SAMP!Y19)","v":""},"&",{"$f":"IF(SAMP!Z19=\"\",\"\",SAMP!Z19)","v":13543.759344132646},"\\\\"]
[null,"Capital","&",{"$f":"IF(SAMP!T20=\"\",\"\",SAMP!T20)","v":""},"&",{"$f":"IF(SAMP!U20=\"\",\"\",SAMP!U20)","v":""},"&",{"$f":"IF(SAMP!V20=\"\",\"\",SAMP!V20)","v":""},"&",{"$f":"IF(SAMP!W20=\"\",\"\",SAMP!W20)","v":""},"&",{"$f":"IF(SAMP!X20=\"\",\"\",SAMP!X20)","v":""},"&",{"$f":"IF(SAMP!Y20=\"\",\"\",SAMP!Y20)","v":""},"&",{"$f":"IF(SAMP!Z20=\"\",\"\",SAMP!Z20)","v":58717.45080249595},"\\\\"]
[null,"\\\\ \\hline \\\\"]
[null,"\\multicolumn{8}{l}{\\textit{Fuente}: C\\'{a}lculos de los autores.  \\citet{INEGI13}-ver cuadro \\ref{cnT}. Nota: 1.  2003.} "]
[null,"\\end{tabular}"]
[null,"\\end{table}"]
[null,"\\end{center}"]
[null,"\\end{landscape}"]
[]
[null,"\\begin{landscape}"]
[null,"\\begin{center}"]
[null,"\\begin{table}"]
[null,"[tbp] \\centering \\caption{Matriz de contabilidad social-con't p6 de 6}\\label{SAM6}"]
[null,"\\begin{tabular}{lccccccc}"]
[null,"\\\\ \\hline \\\\"]
[null,null,"&","Federal","&","Inversi\\'{o}n","&"," I-GobL","&"," I-GobF","&","Exp RM","&","Expt Resto de M\\'{e}x","&","Total",null,"\\\\"]
[null,"\\textbf{Hogares}","&",{"$f":"IF(SAMP!T21=\"\",\"\",SAMP!T21)","v":680.22508949183975},"&",{"$f":"IF(SAMP!U21=\"\",\"\",SAMP!U21)","v":""},"&",{"$f":"IF(SAMP!V21=\"\",\"\",SAMP!V21)","v":""},"&",{"$f":"IF(SAMP!W21=\"\",\"\",SAMP!W21)","v":""},"&",{"$f":"IF(SAMP!X21=\"\",\"\",SAMP!X21)","v":201.11647136921715},"&",{"$f":"IF(SAMP!Y21=\"\",\"\",SAMP!Y21)","v":1700.5627237295994},"&",{"$f":"IF(SAMP!Z21=\"\",\"\",SAMP!Z21)","v":98168.986894538655},null,"\\\\"]
[null,"H1","&",{"$f":"IF(SAMP!T22=\"\",\"\",SAMP!T22)","v":8.4285123515328131},"&",{"$f":"IF(SAMP!U22=\"\",\"\",SAMP!U22)","v":""},"&",{"$f":"IF(SAMP!V22=\"\",\"\",SAMP!V22)","v":""},"&",{"$f":"IF(SAMP!W22=\"\",\"\",SAMP!W22)","v":""},"&",{"$f":"IF(SAMP!X22=\"\",\"\",SAMP!X22)","v":9.6456425861631807},"&",{"$f":"IF(SAMP!Y22=\"\",\"\",SAMP!Y22)","v":21.071280878832031},"&",{"$f":"IF(SAMP!Z22=\"\",\"\",SAMP!Z22)","v":4332.2466738985649},null,"\\\\"]
[null,"H2","&",{"$f":"IF(SAMP!T23=\"\",\"\",SAMP!T23)","v":15.344681447813665},"&",{"$f":"IF(SAMP!U23=\"\",\"\",SAMP!U23)","v":""},"&",{"$f":"IF(SAMP!V23=\"\",\"\",SAMP!V23)","v":""},"&",{"$f":"IF(SAMP!W23=\"\",\"\",SAMP!W23)","v":""},"&",{"$f":"IF(SAMP!X23=\"\",\"\",SAMP!X23)","v":29.751276073985846},"&",{"$f":"IF(SAMP!Y23=\"\",\"\",SAMP!Y23)","v":38.361703619534161},"&",{"$f":"IF(SAMP!Z23=\"\",\"\",SAMP!Z23)","v":6664.399766475347},null,"\\\\"]
[null,"H3","&",{"$f":"IF(SAMP!T24=\"\",\"\",SAMP!T24)","v":97.313828623692714},"&",{"$f":"IF(SAMP!U24=\"\",\"\",SAMP!U24)","v":""},"&",{"$f":"IF(SAMP!V24=\"\",\"\",SAMP!V24)","v":""},"&",{"$f":"IF(SAMP!W24=\"\",\"\",SAMP!W24)","v":""},"&",{"$f":"IF(SAMP!X24=\"\",\"\",SAMP!X24)","v":69.139424829198759},"&",{"$f":"IF(SAMP!Y24=\"\",\"\",SAMP!Y24)","v":243.28457155923178},"&",{"$f":"IF(SAMP!Z24=\"\",\"\",SAMP!Z24)","v":10803.909634604921},null,"\\\\"]
[null,"H4","&",{"$f":"IF(SAMP!T25=\"\",\"\",SAMP!T25)","v":163.86977856482832},"&",{"$f":"IF(SAMP!U25=\"\",\"\",SAMP!U25)","v":""},"&",{"$f":"IF(SAMP!V25=\"\",\"\",SAMP!V25)","v":""},"&",{"$f":"IF(SAMP!W25=\"\",\"\",SAMP!W25)","v":""},"&",{"$f":"IF(SAMP!X25=\"\",\"\",SAMP!X25)","v":1.5034122747624128},"&",{"$f":"IF(SAMP!Y25=\"\",\"\",SAMP!Y25)","v":409.67444641207078},"&",{"$f":"IF(SAMP!Z25=\"\",\"\",SAMP!Z25)","v":17009.424746691991},null,"\\\\"]
[null,"H6","&",{"$f":"IF(SAMP!T26=\"\",\"\",SAMP!T26)","v":395.26828850397226},"&",{"$f":"IF(SAMP!U26=\"\",\"\",SAMP!U26)","v":""},"&",{"$f":"IF(SAMP!V26=\"\",\"\",SAMP!V26)","v":""},"&",{"$f":"IF(SAMP!W26=\"\",\"\",SAMP!W26)","v":""},"&",{"$f":"IF(SAMP!X26=\"\",\"\",SAMP!X26)","v":91.076715605106969},"&",{"$f":"IF(SAMP!Y26=\"\",\"\",SAMP!Y26)","v":988.17072125993059},"&",{"$f":"IF(SAMP!Z26=\"\",\"\",SAMP!Z26)","v":59359.006072867822},null,"\\\\"]
[null,"\\textbf{Gobierno}","&",{"$f":"IF(SAMP!T27=\"\",\"\",SAMP!T27)","v":""},"&",{"$f":"IF(SAMP!U27=\"\",\"\",SAMP!U27)","v":""},"&",{"$f":"IF(SAMP!V27=\"\",\"\",SAMP!V27)","v":""},"&",{"$f":"IF(SAMP!W27=\"\",\"\",SAMP!W27)","v":""},"&",{"$f":"IF(SAMP!X27=\"\",\"\",SAMP!X27)","v":""},"&",{"$f":"IF(SAMP!Y27=\"\",\"\",SAMP!Y27)","v":""},"&",{"$f":"IF(SAMP!Z27=\"\",\"\",SAMP!Z27)","v":5199.6524152040674},null,"\\\\"]
[null,"Impuestos indirectos","&",{"$f":"IF(SAMP!T28=\"\",\"\",SAMP!T28)","v":""},"&",{"$f":"IF(SAMP!U28=\"\",\"\",SAMP!U28)","v":""},"&",{"$f":"IF(SAMP!V28=\"\",\"\",SAMP!V28)","v":""},"&",{"$f":"IF(SAMP!W28=\"\",\"\",SAMP!W28)","v":""},"&",{"$f":"IF(SAMP!X28=\"\",\"\",SAMP!X28)","v":""},"&",{"$f":"IF(SAMP!Y28=\"\",\"\",SAMP!Y28)","v":""},"&",{"$f":"IF(SAMP!Z28=\"\",\"\",SAMP!Z28)","v":5199.6524152040674},null,"\\\\"]
[null,"Gobierno federal","&",{"$f":"IF(SAMP!T29=\"\",\"\",SAMP!T29)","v":""},"&",{"$f":"IF(SAMP!U29=\"\",\"\",SAMP!U29)","v":""},"&",{"$f":"IF(SAMP!V29=\"\",\"\",SAMP!V29)","v":""},"&",{"$f":"IF(SAMP!W29=\"\",\"\",SAMP!W29)","v":""},"&",{"$f":"IF(SAMP!X29=\"\",\"\",SAMP!X29)","v":""},"&",{"$f":"IF(SAMP!Y29=\"\",\"\",SAMP!Y29)","v":""},"&",{"$f":"IF(SAMP!Z29=\"\",\"\",SAMP!Z29)","v":70543.151379962874},null,"\\\\"]
[null,"Ganacias de petroleo","&",{"$f":"IF(SAMP!T30=\"\",\"\",SAMP!T30)","v":""},"&",{"$f":"IF(SAMP!U30=\"\",\"\",SAMP!U30)","v":""},"&",{"$f":"IF(SAMP!V30=\"\",\"\",SAMP!V30)","v":""},"&",{"$f":"IF(SAMP!W30=\"\",\"\",SAMP!W30)","v":""},"&",{"$f":"IF(SAMP!X30=\"\",\"\",SAMP!X30)","v":""},"&",{"$f":"IF(SAMP!Y30=\"\",\"\",SAMP!Y30)","v":""},"&",{"$f":"IF(SAMP!Z30=\"\",\"\",SAMP!Z30)","v":70543.151379962874},null,"\\\\"]
[null,"\\textbf{Ahorros}","&",{"$f":"IF(SAMP!T31=\"\",\"\",SAMP!T31)","v":53165.490290471032},"&",{"$f":"IF(SAMP!U31=\"\",\"\",SAMP!U31)","v":""},"&",{"$f":"IF(SAMP!V31=\"\",\"\",SAMP!V31)","v":""},"&",{"$f":"IF(SAMP!W31=\"\",\"\",SAMP!W31)","v":""},"&",{"$f":"IF(SAMP!X31=\"\",\"\",SAMP!X31)","v":-32494.234741633616},"&",{"$f":"IF(SAMP!Y31=\"\",\"\",SAMP!Y31)","v":-22515.744903751904},"&",{"$f":"IF(SAMP!Z31=\"\",\"\",SAMP!Z31)","v":20521.508644111025},null,"\\\\"]
[null,"\\textbf{Externo}","&",{"$f":"IF(SAMP!T32=\"\",\"\",SAMP!T32)","v":""},"&",{"$f":"IF(SAMP!U32=\"\",\"\",SAMP!U32)","v":""},"&",{"$f":"IF(SAMP!V32=\"\",\"\",SAMP!V32)","v":""},"&",{"$f":"IF(SAMP!W32=\"\",\"\",SAMP!W32)","v":""},"&",{"$f":"IF(SAMP!X32=\"\",\"\",SAMP!X32)","v":""},"&",{"$f":"IF(SAMP!Y32=\"\",\"\",SAMP!Y32)","v":""},"&",{"$f":"IF(SAMP!Z32=\"\",\"\",SAMP!Z32)","v":58037.65103147093},null,"\\\\"]
[null,"Resto del mundo","&",{"$f":"IF(SAMP!T33=\"\",\"\",SAMP!T33)","v":""},"&",{"$f":"IF(SAMP!U33=\"\",\"\",SAMP!U33)","v":""},"&",{"$f":"IF(SAMP!V33=\"\",\"\",SAMP!V33)","v":""},"&",{"$f":"IF(SAMP!W33=\"\",\"\",SAMP!W33)","v":""},"&",{"$f":"IF(SAMP!X33=\"\",\"\",SAMP!X33)","v":""},"&",{"$f":"IF(SAMP!Y33=\"\",\"\",SAMP!Y33)","v":""},"&",{"$f":"IF(SAMP!Z33=\"\",\"\",SAMP!Z33)","v":230.23204360350016},null,"\\\\"]
[null,"Resto del M\\'{e}xico","&",{"$f":"IF(SAMP!T34=\"\",\"\",SAMP!T34)","v":""},"&",{"$f":"IF(SAMP!U34=\"\",\"\",SAMP!U34)","v":""},"&",{"$f":"IF(SAMP!V34=\"\",\"\",SAMP!V34)","v":""},"&",{"$f":"IF(SAMP!W34=\"\",\"\",SAMP!W34)","v":""},"&",{"$f":"IF(SAMP!X34=\"\",\"\",SAMP!X34)","v":""},"&",{"$f":"IF(SAMP!Y34=\"\",\"\",SAMP!Y34)","v":""},"&",{"$f":"IF(SAMP!Z34=\"\",\"\",SAMP!Z34)","v":57807.41898786743},null,"\\\\"]
[null,"\\textbf{Total}","&",{"$f":"IF(SAMP!T36=\"\",\"\",SAMP!T36)","v":70543.151379962874},"&",{"$f":"IF(SAMP!U36=\"\",\"\",SAMP!U36)","v":8714.036044111006},"&",{"$f":"IF(SAMP!V36=\"\",\"\",SAMP!V36)","v":7589.8433872800006},"&",{"$f":"IF(SAMP!W36=\"\",\"\",SAMP!W36)","v":4217.6292127199995},"&",{"$f":"IF(SAMP!X36=\"\",\"\",SAMP!X36)","v":230.23204360350016},"&",{"$f":"IF(SAMP!Y36=\"\",\"\",SAMP!Y36)","v":57807.41898786743},"&",{"$f":"IF(SAMP!Z36=\"\",\"\",SAMP!Z36)","v":""},null,"\\\\"]
[null,"\\\\ \\hline \\\\"]
[null,"\\multicolumn{8}{l}{\\textit{Fuente}: C\\'{a}lculos de los autores.  \\citet{INEGI13}-ver cuadro \\ref{cnT}. Nota: 1.  2003.} "]
[null,"\\end{tabular}"]
[null,"\\end{table}"]
[null,"\\end{center}"]
[null,"\\end{landscape}"]

{"sheet":"SAM","index":6,"n_rows":26,"n_cols":25,"rows_kept":26,"cut":false,"hidden":false,"merged":[[0,1,0,5],[0,6,0,9],[0,10,0,11],[0,12,0,16]]}
["2003 Matriz en precios","Mercancias/Produccion",null,null,null,null,"Empresas",null,null,null,"Factores",null,"Hogares",null,null,null,null,null,null,null,null,null,null,"Demanda Final"]
["del productor","AgPec","Pet","Industria","Servicios","Margen","AgPec","Petro","Industria","Servicios","L","K","H1","H2","H3","H4","H5","GOB_Tab","GOB_FED","INV_GF","INV_GT","INV_P","XRM","XRMEX","Total"]
["AgPec",null,null,null,null,null,534,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,534]
["Pet",null,null,null,null,null,null,12515,1.5,183,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12699]
["Industria",null,null,null,null,null,null,null,1054,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1058]
["Servicios",null,null,null,null,null,null,null,50,8304,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8354]
["Margen",null,null,null,null,null,136,3,1160,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1300]
["AgPec",29,0,279,46,null,null,null,null,null,null,null,32,43,44,53,62,null,null,null,null,14,null,183,784]
["Pet",0.3,4982,22,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2589,5759,13352]
["Industria",162,58,232,1534,null,null,null,null,null,null,null,177,293,418,577,1072,null,null,null,null,322,7,200,5051]
["Servicios",11,488,91,1241,1300,null,null,null,null,null,null,107,122,248,472,1866,2137,null,null,null,1302,null,133,9519]
["L",144,245,70,2659,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3117]
["K",187,6682,351,2794,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10014]
["H1",null,null,null,null,null,null,null,null,null,63,278,14,null,null,null,null,12.4,null,null,null,null,0.8,2.4,371]
["H2",null,null,null,null,null,null,null,null,null,176,591,null,14,null,null,null,23.6,null,null,null,null,2.4,4.3,812]
["H3",null,null,null,null,null,null,null,null,null,331,909,null,null,25,null,null,20.9,null,null,null,null,5.5,27.3,1318]
["H4",null,null,null,null,null,null,null,null,null,616,1607,null,null,null,16,null,12.1,null,null,null,null,0.1,45.9,2296]
["H5",null,null,null,null,null,null,null,null,null,1932,6629,null,null,null,null,3,6.7,null,null,null,null,7.3,110.8,8688]
["GOB-Tab",2,244,13,80,null,0,0,68,62,null,null,null,null,null,null,null,null,null,null,null,null,null,null,468]
["GOB-FED"]
["Ahorros",0,0,0,0,null,0,0,0,0,0,0,41,339,583,1179,5686,-1744,null,null,null,null,-2604,-1842,1638]
["Importaciones MRM",null,null,null,null,null,2,null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
["Importaciones MRMEX",null,null,null,null,null,112,834,2712,966,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4624]
[null,534,12699,1058,8354,1300,784,13352,5051,9519,3117,10014,371,812,1318,2296,8688,468,null,null,null,1638,8,4624]
[]
[null,{"$f":"+SUM(B12:E13)+SUM(B19:E19)+SUM(I19:J19)","v":13601},{"$f":"+R11","v":2137},{"$f":"+C26/B26","v":0.15712079994118081}]

{"sheet":"AgSAM","index":7,"n_rows":35,"n_cols":13,"rows_kept":35,"cut":false,"hidden":false,"merged":[[17,6,17,7]]}
[null,null,null,null,null,null,"Factores"]
[null,"Pet","Otros","Margen","Petro","Otros","L","K","Hogares","GOB_Tab","INV_P","Exportaciones","Total"]
["Pet","",null,"",12514.7477,184.0651,"","",null,"","",null,{"$f":"SUM(B3:L3)","v":12698.8128}]
["Otros",null,null,null,0,9946.2118000000009,null,null,null,null,null,null,9946.2118000000009]
["Margen","",null,"",3.2315999999999998,1296.3326000000002,null,"",null,"","",null,1299.5642000000003]
["Pet",4981.6440000000002,22.393600000000003,"","",null,"","",null,null,null,8348.2163,13352.2539]
["Otros",546.68439999999998,3624.1167,{"$f":"+D14","v":1299.5642000000003},null,null,null,null,5585.8872999999994,2136.7202000000002,1637.9945,523.27850000000001,15354.245800000001]
["L",244.6139,2872.6920999999998,"","",null,"","",null,"","",null,3117.3059999999996]
["K",6682.0200999999997,3332.141799999999,"","",null,"","",null,"","",null,10014.161899999999]
["Hogares",null,null,null,null,null,3117.306,10014.161899999999,71.486500000000007,75.658799999999999,null,206.6705,13485.2837]
["GOB-Tab",243.85040000000001,94.86760000000001,"",null,129.43699999999956,"","",null,null,null,null,468.15499999999957]
["Ahorros",{"$f":"+B14-SUM(B3:B11)","v":0},{"$f":"+C14-SUM(C3:C11)","v":0},"",{"$f":"+E14-E13-SUM(E3:E5)","v":0},{"$f":"+F14-F13-SUM(F3:F11)","v":0},null,null,{"$f":"+I14-I10-I7","v":7827.9098999999997},{"$f":"+J14-J7-J10","v":-1744.2240000000006},null,{"$f":"+L14-SUM(L3:L10)","v":-4445.6914000000006},1637.994499999998]
["Import",null,null,null,834.27459999999996,3798.1993000000002,null,null,null,null,null,null,4632.4739]
["Total",{"$f":"+M3","v":12698.8128},{"$f":"+M4","v":9946.2118000000009},{"$f":"+M5","v":1299.5642000000003},{"$f":"+M6","v":13352.2539},{"$f":"+M7","v":15354.245800000001},{"$f":"+M8","v":3117.3059999999996},{"$f":"+M9","v":10014.161899999999},{"$f":"+M10","v":13485.2837},{"$f":"+M11","v":468.15499999999957},1637.9944999999998,{"$f":"+M13","v":4632.4739},{"$f":"+M12-K14","v":-1.8189894035458565E-12}]
[]
[]
[]
[null,null,null,null,null,null,"Factores"]
[null,"Pet","Otros","Margen","Petro","Otros","L","K","Hogares","GOB_Tab","INV_P","Exportaciones","Total"]
["Pet","",null,"",{"$f":"+E3/scale","v":998909.38675218134},14691.814854843533,"","",null,"","",null,{"$f":"+M3/scale","v":1013601.2016070249}]
["Otros",null,null,null,0,793892.49929867231,null,null,null,null,null,null,793892.49929867231]
["Margen","",null,"",257.9417221673873,103471.42695436529,null,"",null,"","",null,103729.36867653269]
["Pet",{"$f":"+B6/scale","v":397627.74866469612},1787.4253464313667,"","",null,"","",null,null,null,{"$f":"+L6/scale","v":666342.76811729604},1065757.9421284236]
["Otros",43635.572353646749,289271.84767099534,{"$f":"+D7/scale","v":103729.36867653269},null,null,null,null,{"$f":"+I7/scale","v":445857.59066559508},{"$f":"+J7/scale","v":170549.97158616298},{"$f":"+K7/scale","v":130742.3945509062},{"$f":"+L7/scale","v":41767.346658982293},1225554.0921628214]
["L",19524.734073549036,229294.20334529283,"","",null,"","",null,"","",null,248818.93741884184]
["K",533349.35392718692,265966.82584414457,"","",null,"","",null,"","",null,799316.1797713316]
["Hogares",null,null,null,null,null,{"$f":"+G10/scale","v":248818.9374188419},{"$f":"+H10/scale","v":799316.1797713316},{"$f":"+I10/scale","v":5705.9508979202046},{"$f":"+J10/scale","v":6038.977958013963},null,{"$f":"+L10/scale","v":16496.145776455942},1076376.1918225635]
["GOB-Tab",{"$f":"+B11/scale","v":19463.792587945991},{"$f":"+C11/scale","v":7572.1970918080315},"",null,{"$f":"+F11/scale","v":10331.47750098403},"","",null,null,null,null,37367.467180738051]
["Ahorros",{"$f":"+B31-SUM(B20:B28)","v":0},{"$f":"+C31-SUM(C20:C28)","v":0},"",{"$f":"+E12/scale","v":0},{"$f":"+F12/scale","v":0},null,null,{"$f":"+I12/scale","v":624812.65025904833},{"$f":"+J12/scale","v":-139221.48236343887},null,{"$f":"+L12/scale","v":-354848.77334470331},130742.39455090604]
["Import",null,null,null,{"$f":"+E13/scale","v":66590.613654074812},{"$f":"+F13/scale","v":303166.87355395622},null,null,null,null,null,null,369757.48720803106]
["Total",{"$f":"+B14/scale","v":1013601.2016070249},{"$f":"+C14/scale","v":793892.49929867231},{"$f":"+D14/scale","v":103729.36867653269},{"$f":"+E14/scale","v":1065757.9421284236},{"$f":"+F14/scale","v":1225554.0921628214},{"$f":"+G14/scale","v":248818.93741884184},799316.1797713316,1076376.1918225635,37367.467180738051,130742.39455090619,369757.48720803106,-1.4518915068537159E-10]
[]
[]
[null,{"$f":"+B23/B31","v":0.39229210466036635},{"$f":"+C23/C31","v":2.2514702532274648E-3}]
[null,{"$f":"+B24/B31","v":4.305004007933718E-2},{"$f":"D24/C31","v":0.13065921238475942}]

{"sheet":"cnT","index":8,"n_rows":22,"n_cols":14,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,"scale",100]
[null,"\\begin{center}"]
[null,"\\begin{table}"]
[null,"[htbp] \\centering "]
[null,"\\caption{Tabasco:  Cuentas nacionales regionales$^{1}$} "]
[null,"\\label{cnT}"]
[null,"\\begin{tabular}{cllr}",null,null,null,null,null,null,null,null,"scale",{"$f":"+N9/M9/100","v":1.2528411351393952E-2}]
[null,"\\hline\\hline \\\\",null,null,null,null,null,null,null,null,null,null,"Aida","INEGI"]
[null,"\\hspace{5pt}    Y ","&","Y","PIB","&",{"$f":"+L9*scale","v":170.38166991503712},"\\\\",null,null,"PIB",13599.622899999998,13599.622906781617,{"$f":"+[2]Sheet1!$B$3","v":17038.167000000001}]
[null,"\\hspace{5pt}","&","C","Consumo","&",69.982293856927313,"\\\\",{"$f":"+scale*L10","v":69.982293856927313},null,"C",5585.8873000000003,5585.8873157172602]
[null,"\\hspace{5pt}","&","I","Inversion","&",20.521468887320857,"\\\\",{"$f":"+scale*L11","v":20.521468887320857},null,"I",1637.9944999999998,1637.9944999999998]
[null,"\\hspace{5pt}","&","G","Gob","&",26.769709608432759,"\\\\",{"$f":"+scale*L12","v":26.769709608432759},null,"G",2136.7202000000002,2136.7202000000002]
[null,"\\hspace{5pt}","&","E","Exportacions","&",111.1457361561524,"\\\\",{"$f":"+scale*L13","v":111.1457361561524},null,"Ex",8871.4947999999986,8871.4947999999986]
[null,"\\hspace{5pt}","&","-M","Importaciones","&",-58.037538593796206,"\\\\",{"$f":"+scale*L14","v":-58.037538593796206},null,"-M",-4632.4739,-4632.4739170370985]
[null,"\\\\ \\hline  \\\\"]
[null,"\\multicolumn{4}{l}{\\textit{Fuente}:\\citet{INEGI13}.}  Nota: 1.  T\\'{e}rminos nominales de mil millones de peso 2003. \\\\"]
[null,"\\end{tabular}"]
[null,"\\end{table}"]
[null,"\\end{center}"]
[null,null,null,null,"error",null,{"$f":"G9-SUM(G10:G14)","v":0}]
[]
[null,"scale"]

{"sheet":"SAM1T","index":9,"n_rows":27,"n_cols":15,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
[null,"\\begin{center}"]
[null,"\\begin{table}"]
[null,"[tbp] \\centering \\caption{Las cuentas nacionales en forma de MCS$^{1}$}\\label{SAM1T}"]
[null,"\\begin{tabular}{lccccccc}"]
[null,"\\\\ \\hline \\\\"]
[]
[null,{"$f":"2003","v":2003},"&","Empresas","&",{"$f":"+B9","v":"Hogares"},"&","Inv","&","Gob","&","Export","&",{"$f":"+B14","v":"Total"},"\\\\"]
[null,{"$f":"+D7","v":"Empresas"},"&",null,"&",{"$f":"+cnT!G10","v":69.982293856927313},"&",{"$f":"+cnT!G11","v":20.521468887320857},"&",{"$f":"+cnT!G12","v":26.769709608432759},"&",{"$f":"+cnT!G13","v":111.1457361561524},"&",{"$f":"SUM(C8:L8)","v":228.41920850883332},"\\\\"]
[null,"Hogares","&",{"$f":"+D14-D12","v":170.38166991503712},"&",null,"&",null,"&",null,"&",null,"&",{"$f":"SUM(C9:L9)","v":170.38166991503712},"\\\\"]
[null,"Ahorro","&",null,"&",{"$f":"+F14-F8-F11","v":73.629666449677046},"&",null,"&",{"$f":"+J14-J8","v":0},"&",{"$f":"+L14-L8","v":-53.108197562356189},"&",20.521468887320857,"\\\\"]
[null,"Gob","&",null,"&",{"$f":"+F14*D25","v":26.769709608432755},"&",null,"&",null,"&",null,"&",26.769709608432755,"\\\\"]
[null,"Import","&",{"$f":"+N12","v":58.037538593796206},"&",null,"&",null,"&",null,"&",null,"&",{"$f":"-cnT!G14","v":58.037538593796206},"\\\\"]
[null,"\\\\ \\\\ \\hline  \\\\"]
[null,"Total","&",{"$f":"N8","v":228.41920850883332},"&",{"$f":"+N9","v":170.38166991503712},"&",{"$f":"+H8","v":20.521468887320857},"&",{"$f":"+N11","v":26.769709608432755},null,{"$f":"+N12","v":58.037538593796206},"&",{"$f":"IF(ROUND(H14-N10,6)=0,\"\",\"AI error\")","v":""},"\\\\"]
[null,"\\\\"]
[null,"\\multicolumn{6}{l}{\\textit{Fuente}: C\\'{a}lculos de los autores.  \\citet{INEGI13}-ver cuadro \\ref{cnT}. Nota: 1.  2003.} \\\\"]
[null,"\\end{tabular}"]
[null,"\\end{table}"]
[null,"\\end{center}"]
[]
[]
[]
[]
[]
[null,"tax rate","&",0.15711613591873935]
[null,"PIB (gasto)",null,{"$f":"+F8+H8+J8+L8-N12","v":170.38166991503712}]
[null,"PIB (VA)",null,{"$f":"+D9","v":170.38166991503712}]

{"sheet":"SAM2T","index":10,"n_rows":24,"n_cols":15,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
[null,"\\begin{center}"]
[null,"\\begin{table}"]
[null,"[tbp] \\centering \\caption{MCS con bienes intermedios$^{1}$}\\label{SAM2T}"]
[null,"\\begin{tabular}{lccccccc}"]
[null,"\\\\ \\hline \\\\"]
[]
[null,2003,"&","Empresas","&",{"$f":"+B9","v":"Hogares"},"&","Inv","&","Gob","&","Export","&",{"$f":"+B14","v":"Total"},"\\\\"]
[null,{"$f":"+D7","v":"Empresas"},"&",{"$f":"0.25*N8","v":76.139736169611098},"&",{"$f":"+cnT!G10","v":69.982293856927313},"&",{"$f":"+cnT!G11","v":20.521468887320857},"&",{"$f":"+cnT!G12","v":26.769709608432759},"&",{"$f":"+cnT!G13","v":111.1457361561524},"&",{"$f":"SUM(C8:L8)","v":304.55894467844439},"\\\\"]
[null,"Hogares","&",{"$f":"+D14-D12-D8","v":170.38166991503709},"&",null,"&",null,"&",null,"&",null,"&",{"$f":"SUM(C9:L9)","v":170.38166991503709},"\\\\"]
[null,"Ahorro","&",null,"&",{"$f":"+F14-F8-F11","v":73.629666449677032},"&",null,"&",{"$f":"+J14-J8","v":0},"&",{"$f":"+L14-L8","v":-53.108197562356189},"&",{"$f":"SUM(C10:L10)","v":20.521468887320843},"\\\\"]
[null,"Gob","&",null,"&",{"$f":"+F14*D22","v":26.769709608432752},"&",null,"&",null,"&",null,"&",{"$f":"SUM(C11:L11)","v":26.769709608432752},"\\\\"]
[null,"Importaciones","&",{"$f":"+N12","v":58.037538593796206},"&",null,"&",null,"&",null,"&",null,"&",{"$f":"-cnT!G14","v":58.037538593796206},"\\\\"]
[null,"\\\\ \\\\ \\hline  \\\\",null,null,null,null,null,null,null,null,null,null,null,null,"\\\\"]
[null,"Total","&",{"$f":"+N8","v":304.55894467844439},"&",{"$f":"+N9","v":170.38166991503709},"&",{"$f":"+H8","v":20.521468887320857},"&",{"$f":"+N11","v":26.769709608432752},null,{"$f":"+N12","v":58.037538593796206},"&",{"$f":"IF(ROUND(N10-H14,9)=0,\"\",\"AI error\")","v":""},"\\\\"]
[null,"\\\\"]
[null,"\\multicolumn{6}{l}{\\textit{Fuente}: C\\'{a}lculos de los autores.  \\citet{INEGI13}-ver cuadro \\ref{cnT}. Nota: 1.  2003.} \\\\"]
[null,"\\end{tabular}"]
[null,"\\end{table}"]
[null,"\\end{center}"]
[]
[]
[null,"tax rate","&",0.15711613591873935]
[null,"PIB (gasto)",null,{"$f":"+SUM(F8:L8)-N12","v":170.38166991503712}]
[null,"PIB (VA)",null,{"$f":"D9","v":170.38166991503709}]

{"sheet":"SAM3T","index":11,"n_rows":29,"n_cols":17,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
[null,"\\begin{center}"]
[null,"\\begin{table}"]
[null,"[tbp] \\centering \\caption{MCS Multisectorial$^{1}$}\\label{SAM3T}"]
[null,"\\begin{tabular}{lccccccc}"]
[null,"\\\\ \\hline \\\\"]
[null,null,"&","Petro","&","Otros","&",{"$f":"+B9","v":"Hogares"},"&","Inv","&","Gob","&","Export","&",{"$f":"+B14","v":"Total"},"\\\\"]
[null,"Petro","&",{"$f":"+AgSAM!B23/AgSAM!B31*D14","v":67.804360529915613},"&",{"$f":"+AgSAM!C23/AgSAM!C$31*SAM3T!F$14","v":0.44726365088634057},"&",null,"&",null,"&",null,"&",{"$f":"+cnT!G13*AgSAM!L23/(AgSAM!L23+AgSAM!L24)","v":104.589887856812},"&",{"$f":"SUM(D7:N7)","v":172.84151203761394},"\\\\"]
[null,"Otros","&",{"$f":"+AgSAM!B24/AgSAM!B$31*D$14","v":7.4408340205925194},"&",{"$f":"+AgSAM!C24/AgSAM!C$31*SAM3T!F$14","v":72.383880505151325},"&",{"$f":"+cnT!G10","v":69.982293856927313},"&",{"$f":"+cnT!G11","v":20.521468887320857},"&",{"$f":"+cnT!G12-wg","v":21.769709608432759},"&",{"$f":"cnT!G13-SAM3T!N7","v":6.555848299340397},"&",{"$f":"SUM(D8:N8)","v":198.65403517776514},"\\\\"]
[null,"Hogares","&",{"$f":"+D14-D11-D12-D8-D7","v":84.582853705170066},"&",{"$f":"+F14-F11-F12-F8-F7","v":75.881462359955904},"&",null,"&",null,"&",{"$f":"wg","v":5},"&",null,"&",{"$f":"SUM(D9:N9)","v":165.46431606512596},"\\\\"]
[null,"Ahorro","&",null,"&",null,"&",{"$f":"+H14-H8-H11","v":95.482022208198643},"&",null,"&",{"$f":"+L14-L9-L8","v":-21.852355758521671},"&",{"$f":"+N14-N8-N7-N9","v":-53.108197562356189},"&",{"$f":"SUM(D10:N10)","v":20.521468887320786},"\\\\"]
[null,"Gob","&",{"$f":"+AgSAM!B28/(AgSAM!B28+AgSAM!C28+AgSAM!F28)*P11","v":2.5613284131160836},"&",{"$f":"+P11-D11","v":2.3560254367950049},"&",null,"&",null,"&",null,"&",null,"&",{"$f":"+D29","v":4.9173538499110885},"\\\\"]
[null,"Import","&",{"$f":"+P12*AgSAM!E30/AgSAM!M30","v":10.452135368819647},"&",{"$f":"+P12-D12","v":47.585403224976559},"&",null,"&",null,"&",null,"&",null,"&",{"$f":"-cnT!G14","v":58.037538593796206},"\\\\"]
[null,"\\\\ \\hline ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"\\\\"]
[null,"Total","&",{"$f":"+P7","v":172.84151203761394},"&",{"$f":"+P8","v":198.65403517776514},"&",{"$f":"+P9","v":165.46431606512596},"&",{"$f":"+J8","v":20.521468887320857},"&",{"$f":"+P11","v":4.9173538499110885},"&",{"$f":"+P12","v":58.037538593796206},"&",{"$f":"IF(ROUND(J14,6)-ROUND(P10,6)=0,\"\",P10-J14)","v":""},"\\\\"]
[null,"\\\\"]
[null,"\\\\"]
[null,"\\multicolumn{8}{l}{\\textit{Fuente}: C\\'{a}lculos de los autores.  \\citet{INEGI13}-ver cuadro \\ref{cnT}. Nota: 1.  2003.} \\\\"]
[null,"\\end{tabular}"]
[null,"\\end{table}"]
[null,"\\end{center}"]
[null,"Wg",null,5]
[null,"PIB (gasto)",null,{"$f":"+SUM(H7:N8)-P12+wg","v":170.38166991503712}]
[null,"PIB (VA)",null,{"$f":"+D9+F9+D11+F11+wg","v":170.38166991503704}]
[null,"Ahorro gob",null,{"$f":"+L10/D22","v":-0.12825532094748579},null,null,null,null,null,null,null,null,null,null,{"$f":"+AgSAM!M28/SAM3T!P11","v":7599.1007198747147}]
[null,null,null,{"$f":"+AgSAM!J29","v":-139221.48236343887}]
[null,"target",null,{"$f":"SUM(AgSAM!B28:C28)+SUM(AgSAM!B25:C26)+SUM(AgSAM!E28:F28)","v":1085502.5843709114}]
[null,null,null,{"$f":"+D25/D26","v":-0.12825532096187761}]
[null,null,null,{"$f":"+D27-D24","v":-1.4391821068215904E-11}]
[null,null,null,4.9173538499110885]

{"sheet":"SAM3aT","index":12,"n_rows":24,"n_cols":17,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"\\begin{center}"]
[null,"\\begin{table}"]
[null,"[tbp] \\centering \\caption{MCS sin uso intermedio del petr\\'{o}leo crudo$^{1}$}\\label{SAM3aT}"]
[null,"\\begin{tabular}{lccccccc}"]
[null,"\\\\ \\hline \\\\"]
[null,null,"&","Petro","&","Otros","&",{"$f":"+B11","v":"Hogares"},"&","Inv","&","Gob","&","Export","&",{"$f":"+B16","v":"Total"},"\\\\"]
[null,"Petro","&",0,"&",{"$f":"+AgSAM!C23/AgSAM!C$31*SAM3aT!F$16","v":0.43692270402417932},"&",null,"&",null,"&",null,"&",{"$f":"+cnT!G13*AgSAM!L23/(AgSAM!L23+AgSAM!L24)","v":104.589887856812},"&",{"$f":"SUM(D9:N9)","v":105.02681056083618},"\\\\"]
[null,"Otros","&",{"$f":"+AgSAM!B24/AgSAM!B$31*D$16","v":4.5214084040489508},"&",{"$f":"+AgSAM!C24/AgSAM!C$31*SAM3aT!F$16","v":70.710330999177685},"&",{"$f":"+cnT!G10","v":69.982293856927313},"&",{"$f":"+cnT!G11","v":20.521468887320857},"&",{"$f":"+cnT!G12-wg","v":21.769709608432759},"&",{"$f":"cnT!G13-SAM3aT!N9","v":6.555848299340397},"&",{"$f":"SUM(D10:N10)","v":194.06106005524794},"\\\\"]
[null,"Hogares","&",{"$f":"+D16-D13-D14-D10-D9","v":87.491938374851486},"&",{"$f":"+F16-F13-F14-F10-F9","v":72.972377690274499},"&",null,"&",null,"&",{"$f":"wg","v":5},"&",null,"&",{"$f":"SUM(D11:N11)","v":165.46431606512598},"\\\\"]
[null,"Ahorro","&",null,"&",null,"&",{"$f":"+H16-H10-H13","v":95.482022208198671},"&",null,"&",{"$f":"+L16-L11-L10","v":-21.852355758521671},"&",{"$f":"+N16-N10-N9-N11","v":-53.108197562356189},"&",{"$f":"SUM(D12:N12)","v":20.521468887320815},"\\\\"]
[null,"Gob","&",{"$f":"+AgSAM!B28/(AgSAM!B28+AgSAM!C28+AgSAM!F28)*P13","v":2.5613284131160836},"&",{"$f":"+P13-D13","v":2.3560254367950049},"&",null,"&",null,"&",null,"&",null,"&",{"$f":"+SAM3T!P11","v":4.9173538499110885},"\\\\"]
[null,"Import","&",{"$f":"+P14*AgSAM!E30/(AgSAM!E30+AgSAM!F30)","v":10.452135368819649},"&",{"$f":"+P14-D14","v":47.585403224976559},"&",null,"&",null,"&",null,"&",null,"&",{"$f":"-cnT!G14","v":58.037538593796206},"\\\\"]
[null,"\\\\ \\hline ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"\\\\"]
[null,"Total","&",{"$f":"+P9","v":105.02681056083618},"&",{"$f":"+P10","v":194.06106005524794},"&",{"$f":"+P11","v":165.46431606512598},"&",{"$f":"+J10","v":20.521468887320857},"&",{"$f":"+P13","v":4.9173538499110885},"&",{"$f":"+P14","v":58.037538593796206},"&",{"$f":"IF(ROUND(J16,6)=ROUND(P12,6),\"\",P12-J16)","v":""},"\\\\"]
[null,"\\multicolumn{6}{l}{\\textit{Fuente}: C\\'{a}lculos de los autores.} \\\\"]
[null,"\\end{tabular}"]
[null,"\\end{table}"]
[null,"\\end{center}"]
[null,"Wg",null,{"$f":"wg","v":5}]
[null,"PIB (gasto)",null,{"$f":"+SUM(H9:N10)-P14+wg","v":170.38166991503712}]
[null,"PIB (VA)",null,{"$f":"+D11+F11+D13+F13+wg","v":170.38166991503707}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AgSAM!M28/SAM3aT!P13","v":7599.1007198747147}]

{"sheet":"SAM3adT","index":13,"n_rows":23,"n_cols":17,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
[null,"\\begin{center}"]
[null,"\\begin{table}"]
[null,"[tbp] \\centering \\caption{Diferencias del cuadro \\ref{SAM3T} y \\ref{SAM3aT}}\\label{SAM3adT}"]
[null,"\\begin{tabular}{lccccccc}"]
[null,"\\\\ \\hline \\\\"]
[null,null,"&","Petro","&","Otros","&",{"$f":"+B9","v":"Hogares"},"&","Inv","&","Gob","&","Export","&",{"$f":"+B14","v":"Total"},"\\\\"]
[null,"Petro","&",{"$f":"SAM3aT!D9-SAM3T!D7","v":-67.804360529915613},"&",{"$f":"SAM3aT!F9-SAM3T!F7","v":-1.0340946862161249E-2},"&",null,"&",null,"&",null,"&",{"$f":"SAM3aT!N9-SAM3T!N7","v":0},"&",{"$f":"SAM3aT!P9-SAM3T!P7","v":-67.814701476777756},"\\\\"]
[null,"Otros","&",{"$f":"SAM3aT!D10-SAM3T!D8","v":-2.9194256165435686},"&",{"$f":"SAM3aT!F10-SAM3T!F8","v":-1.6735495059736394},"&",{"$f":"SAM3aT!H10-SAM3T!H8","v":0},"&",{"$f":"SAM3aT!J10-SAM3T!J8","v":0},"&",{"$f":"SAM3aT!L10-SAM3T!L8","v":0},"&",{"$f":"SAM3aT!N10-SAM3T!N8","v":0},"&",{"$f":"SAM3aT!P10-SAM3T!P8","v":-4.5929751225172026},"\\\\"]
[null,"Hogares","&",{"$f":"SAM3aT!D11-SAM3T!D9","v":2.9090846696814197},"&",{"$f":"SAM3aT!F11-SAM3T!F9","v":-2.9090846696814054},"&",null,"&",null,"&",{"$f":"SAM3aT!L11-SAM3T!L9","v":0},"&",null,"&",{"$f":"SAM3aT!P11-SAM3T!P9","v":0},"\\\\"]
[null,"Ahorro","&",null,"&",null,"&",{"$f":"SAM3aT!H12-SAM3T!H10","v":0},"&",null,"&",{"$f":"SAM3aT!L12-SAM3T!L10","v":0},"&",{"$f":"SAM3aT!N12-SAM3T!N10","v":0},"&",{"$f":"SAM3aT!P12-SAM3T!P10","v":2.8421709430404007E-14},"\\\\"]
[null,"Gob","&",{"$f":"SAM3aT!D13-SAM3T!D11","v":0},"&",{"$f":"SAM3aT!F13-SAM3T!F11","v":0},"&",null,"&",null,"&",null,"&",null,"&",{"$f":"SAM3aT!P13-SAM3T!P11","v":0},"\\\\"]
[null,"Import","&",{"$f":"SAM3aT!D14-SAM3T!D12","v":0},"&",{"$f":"+SAM3T!F12-SAM3aT!F14","v":0},"&",null,"&",null,"&",null,"&",null,"&",{"$f":"SAM3aT!P14-SAM3T!P12","v":0},"\\\\"]
[null,"\\\\ \\hline ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"\\\\"]
[null,"Total","&",{"$f":"SAM3aT!D16-SAM3T!D14","v":-67.814701476777756},"&",{"$f":"SAM3aT!F16-SAM3T!F14","v":-4.5929751225172026},"&",{"$f":"SAM3aT!H16-SAM3T!H14","v":0},"&",{"$f":"SAM3aT!J16-SAM3T!J14","v":0},"&",{"$f":"SAM3aT!L16-SAM3T!L14","v":0},"&",{"$f":"SAM3aT!N16-SAM3T!N14","v":0},"&",{"$f":"IF(ROUND(J14,6)=ROUND(P10,6),\"\",P10-J14)","v":""},"\\\\"]
[null,"\\multicolumn{6}{l}{\\textit{Fuente}: C\\'{a}lculos de los autores.} \\\\"]
[null,"\\end{tabular}"]
[null,"\\end{table}"]
[null,"\\end{center}"]
[]
[null,"Wg",null,5]
[null,"PIB (gasto)",null,0]
[null,"PIB (VA)",null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AgSAM!M28/SAM3adT!P11","v":{"$error":"#DIV/0!"}}]

{"sheet":"SAM4T","index":14,"n_rows":26,"n_cols":21,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
[null,"\\begin{center}"]
[null,"\\begin{table}"]
[null,"[tbp] \\centering \\caption{MCS con cuentas de factores$^{1}$}\\label{SAM4T}"]
[null,"\\begin{tabular}{lccccccccc}"]
[null,"\\\\ \\hline \\\\"]
[null,null,"&","Petro","&","Otros","&","MdO","&","Cap","&","Hog","&","Inv","&","Gob","&","Expt","&",{"$f":"+B16","v":"Total"},"\\\\"]
[null,"Petro","&",{"$f":"+AgSAM!B23/AgSAM!B$31*D$16","v":67.804360529915613},"&",{"$f":"+AgSAM!C23/AgSAM!C$31*SAM4T!F$16","v":0.44726365088634057},"&",null,"&",null,"&",null,"&",null,"&",null,"&",{"$f":"+cnT!G13*AgSAM!L23/(AgSAM!L23+AgSAM!L24)","v":104.589887856812},"&",{"$f":"SUM(D7:R7)","v":172.84151203761394},"\\\\"]
[null,"Otros","&",{"$f":"+AgSAM!B24/AgSAM!B$31*D$16","v":7.4408340205925194},"&",{"$f":"+AgSAM!C24/AgSAM!C$31*SAM4T!F$16","v":72.383880505151325},"&",null,"&",null,"&",{"$f":"+SAM2T!F8","v":69.982293856927313},"&",{"$f":"+SAM2T!H8","v":20.521468887320857},"&",{"$f":"+cnT!G12-wg","v":21.769709608432759},"&",{"$f":"cnT!G13-SAM4T!R7","v":6.555848299340397},"&",198.65403517776514,"\\\\"]
[null,"M. de obra","&",{"$f":"+AgSAM!B$25/AgSAM!B$31*D$16","v":3.3294007091291},"&",{"$f":"+AgSAM!C$25/AgSAM!C$31*F16","v":57.375801859386087},"&",null,"&",null,"&",null,"&",null,"&",{"$f":"wg","v":5},"&",null,"&",65.70520256851519,"\\\\"]
[null,"Capital","&",{"$f":"+D16-D149-D13-D11-D9-D8-D7-D14","v":81.253452996040977},"&",{"$f":"+F16-F149-F13-F11-F9-F8-F7-F14","v":18.505660500569832},"&",null,"&",null,"&",null,"&",null,"&",0.4,"&",null,"&",100.15911349661081,"\\\\"]
[null,"Hogares","&",null,"&",null,"&",{"$f":"+H16","v":65.70520256851519},"&",{"$f":"+J16","v":100.15911349661081},"&",null,"&",null,"&",null,"&",null,"&",165.86431606512599,"\\\\"]
[null,"Ahorro","&",null,"&",null,"&",null,"&",null,"&",{"$f":"+L16-L8-L13","v":95.882022208198677},"&",null,"&",{"$f":"P16-P9-P8-P10","v":-22.25235575852167},"&",{"$f":"+R16-R8-R7-R11","v":-53.108197562356189},"&",20.521468887320815,"\\\\"]
[null,"Gob","&",{"$f":"+AgSAM!B28/(AgSAM!B28+AgSAM!C28+AgSAM!F28)*T13","v":2.5613284131160836},"&",{"$f":"+T13-D13","v":2.3560254367950049},"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",{"$f":"+SAM3aT!P13","v":4.9173538499110885},"\\\\"]
[null,"Import","&",{"$f":"+T14*AgSAM!E30/(AgSAM!E30+AgSAM!F30)","v":10.452135368819649},"&",{"$f":"+T14-D14","v":47.585403224976559},"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",{"$f":"-cnT!G14","v":58.037538593796206},"\\\\"]
[null,"\\\\ \\\\ \\hline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"\\\\"]
[null,"Total","&",{"$f":"+T7","v":172.84151203761394},"&",{"$f":"+T8","v":198.65403517776514},"&",{"$f":"+T9","v":65.70520256851519},"&",{"$f":"+T10","v":100.15911349661081},"&",{"$f":"+T11","v":165.86431606512599},"&",{"$f":"+N8","v":20.521468887320857},"&",{"$f":"+T13","v":4.9173538499110885},"&",{"$f":"+T14","v":58.037538593796206},"&",{"$f":"IF(ROUND(N16,6)=ROUND(T12,6),\"\",T12-N16)","v":""},"\\\\"]
[null,"\\\\"]
[null,"\\multicolumn{8}{l}{\\textit{Fuente}: C\\'{a}lculos de los autores.  \\citet{INEGI13}-ver cuadro \\ref{cnT}. Nota: 1.  2003.} \\\\"]
[null,"\\end{tabular}"]
[null,"\\end{table}"]
[null,"\\end{center}"]
[]
[null,"Salarios",null,"wg"]
[null,"PIB (gasto)","&",{"$f":"+SUM(L7:R8)-T14+P9","v":170.38166991503712}]
[null,"PIB (VA)","&",{"$f":"SUM(D9:F13)+P9","v":170.38166991503709}]
[null,null,null,{"$f":"+AgSAM!M28/SAM4T!T13","v":7599.1007198747147}]

{"sheet":"SAM5T","index":15,"n_rows":30,"n_cols":21,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
[null,"\\begin{landscape}"]
[null,"\\begin{center}"]
[null,"\\begin{table}"]
[null,"[tbp] \\centering \\caption{MCS con productos y empresas por separados$^{1}$}\\label{SAM5T}"]
[null,"\\begin{tabular}{lccccccccc}"]
[null,"\\\\ \\hline \\\\"]
[null,null,"&","Petro","&","Otros","&","Petro","&","Otros","&","Hog","&","Inv","&","Gob","&","Expt","&",{"$f":"+B17","v":"Total"},"\\\\"]
[null,"Petro","&",null,"&",null,"&",{"$f":"+H17-H14-H15","v":156.5855449908999},"&",{"$f":"+(J17-J14-J15)*AgSAM!F20/SUM(AgSAM!F20:F22)","v":1.9261988325940522},"&",null,"&",null,"&",null,"&",null,"&",{"$f":"SUM(D8:R8)","v":158.51174382349396},"\\\\"]
[null,"Otros","&",null,"&",null,"&",null,"&",{"$f":"+J17-J8-J14-J15","v":117.65063501264935},"&",null,"&",null,"&",null,"&",null,"&",117.65063501264935,"\\\\"]
[null,"Petro","&",{"$f":"+AgSAM!B23/AgSAM!B$31*D$17","v":62.182905597903272},"&",{"$f":"+AgSAM!C23/AgSAM!C$31*SAM5T!F$17","v":0.26488690500430168},"&",null,"&",null,"&",null,"&",null,"&",null,"&",{"$f":"+cnT!G13*AgSAM!L23/(AgSAM!L23+AgSAM!L24)","v":104.589887856812},"&",167.03768035971956,"\\\\"]
[null,"Otros","&",{"$f":"+AgSAM!B24/AgSAM!B$31*D$17","v":6.8239369246470423},"&",{"$f":"+AgSAM!C24/AgSAM!C$31*SAM5T!F$17","v":42.868545300327021},"&",null,"&",null,"&",{"$f":"+SAM2T!F8","v":69.982293856927313},"&",{"$f":"+SAM2T!H8","v":20.521468887320857},"&",{"$f":"+cnT!G12-wg","v":21.769709608432759},"&",{"$f":"cnT!G13-SAM5T!R10","v":6.555848299340397},"&",168.52180287699537,"\\\\"]
[null,"Hogares","&",{"$f":"+D17-D14-D11-D10","v":86.943572887827571},"&",{"$f":"+F17-F14-F11-F10","v":73.520743177298428},"&",null,"&",null,"&",null,"&",null,"&",{"$f":"wg","v":5},"&",null,"&",165.46431606512601,"\\\\"]
[null,"Ahorro","&",null,"&",null,"&",null,"&",null,"&",{"$f":"+L17-L11-L14","v":95.4820222081987},"&",null,"&",{"$f":"P17-P12-P11","v":-21.852355758521671},"&",{"$f":"+R17-R11-R10","v":-53.108197562356189},"&",20.521468887320843,"\\\\"]
[null,"Gob","&",{"$f":"+AgSAM!B28/(AgSAM!B28+AgSAM!C28+AgSAM!F28)*T14","v":2.5613284131160836},"&",{"$f":"+AgSAM!C28/(AgSAM!B28+AgSAM!C28+AgSAM!F28)*T14","v":0.99645963001959958},"&",{"$f":"+T14-D14-F14-J14","v":0},"&",{"$f":"+AgSAM!F28/(AgSAM!B28+AgSAM!C28+AgSAM!F28)*T14","v":1.3595658067754053},"&",null,"&",null,"&",null,"&",null,"&",{"$f":"+SAM4T!T13","v":4.9173538499110885},"\\\\"]
[null,"Import","&",null,"&",null,"&",{"$f":"+T15*AgSAM!E30/(AgSAM!E30+AgSAM!F30)","v":10.452135368819649},"&",{"$f":"+T15-H15","v":47.585403224976559},"&",null,"&",null,"&",null,"&",null,"&",{"$f":"-cnT!G14","v":58.037538593796206},"\\\\"]
[null,"\\\\ \\\\ \\hline  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"\\\\"]
[null,"Total","&",{"$f":"+T8","v":158.51174382349396},"&",{"$f":"+T9","v":117.65063501264935},"&",{"$f":"+T10","v":167.03768035971956},"&",{"$f":"+T11","v":168.52180287699537},"&",{"$f":"+T12","v":165.46431606512601},"&",{"$f":"+N11","v":20.521468887320857},"&",{"$f":"+T14","v":4.9173538499110885},"&",{"$f":"+T15","v":58.037538593796206},"&",{"$f":"IF(ROUND(N17,6)=ROUND(T13,6),\"\",T13-N17)","v":""},"\\\\"]
[null,"\\\\"]
[null,"\\multicolumn{10}{l}{\\textit{Fuente}: C\\'{a}lculos de los autores.  \\citet{INEGI13}-ver cuadro \\ref{cnT}. Nota: 1.  2003.} \\\\"]
[null,"\\end{tabular}"]
[null,"\\end{table}"]
[null,"\\end{center}"]
[null,"\\end{landscape}"]
[]
[]
[]
[null,"PIB (gasto)","&",{"$f":"+SUM(L10:R11)-T15+wg","v":170.38166991503712}]
[null,"VA","&",{"$f":"+D12+F12+D14+F14+J14+P12","v":170.38166991503709}]
[null,"VAT","&",{"$f":"+J14","v":1.3595658067754053}]
[null,"PIB (VA)","&",{"$f":"+D29+D28","v":171.7412357218125}]

{"sheet":"SAM6T","index":16,"n_rows":31,"n_cols":23,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,"\\begin{landscape}"]
[null,"\\begin{center}"]
[null,"\\begin{table}"]
[null,"[tbp] \\centering \\caption{M\\'{a}rgenes comercialicaci\\'{o}n$^{1}$}\\label{SAM6T}"]
[null,"\\begin{tabular}{lcccccccccc}"]
[null,"\\\\ \\hline \\\\"]
[null,null,"&","Petro","&","Otros","&","Petro","&","Otros","&","Hog","&","Inv","&","Gob","&","Expt","&",{"$f":"+B20","v":"\\\\ \\\\ \\hline  "},"\\\\"]
[null,"Petro","&",null,"&",null,"&",null,"&",{"$f":"+J21-J18-J19","v":156.74448875069919},"&",{"$f":"+(L21-L18-L19)*AgSAM!F20/SUM(AgSAM!F20:F22)","v":2.1745056617858749},"&",null,"&",null,"&",null,"&",null,"&",{"$f":"SUM(D11:T11)","v":158.91899441248506},"\\\\"]
[null,"Otros","&",null,"&",null,"&",null,"&",null,"&",{"$f":"+L21-L11-L18-L19-L13","v":117.28756964279124},"&",null,"&",null,"&",null,"&",null,"&",{"$f":"SUM(D12:T12)","v":117.28756964279124},"\\\\"]
[null,"Margenes","&",null,"&",null,"&",null,"&",null,"&",{"$f":"+AgSAM!F22/AgSAM!F31*L21","v":15.529441570519072},"&",null,"&",null,"&",null,"&",null,"&",{"$f":"+L13","v":15.529441570519072},"\\\\"]
[null,"Petro","&",{"$f":"+AgSAM!B23/AgSAM!B$31*D$21","v":62.342666788582775},"&",{"$f":"+AgSAM!C23/AgSAM!C$31*SAM6T!F$21","v":0.26406947412408921},"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",{"$f":"+cnT!G13*AgSAM!L23/(AgSAM!L23+AgSAM!L24)","v":104.589887856812},"&",{"$f":"SUM(D14:T14)","v":167.19662411951887},"\\\\"]
[null,"Otros","&",{"$f":"+AgSAM!B24/AgSAM!B$31*D$21","v":6.8414690788254449},"&",{"$f":"+AgSAM!C24/AgSAM!C$31*SAM6T!F$21","v":42.736254605482358},"&",{"$f":"+H21","v":15.529441570519074},"&",null,"&",null,"&",{"$f":"+SAM2T!F8","v":69.982293856927313},"&",{"$f":"+SAM2T!H8","v":20.521468887320857},"&",{"$f":"+cnT!G12-wg","v":21.769709608432759},"&",{"$f":"cnT!G13-SAM6T!T14","v":6.555848299340397},"&",{"$f":"SUM(D15:T15)","v":183.93648590684819},"\\\\"]
[null,"Hogares","&",{"$f":"+D21-D18-D15-D14","v":87.173530131960788},"&",{"$f":"+F21-F18-F15-F14","v":73.290785933165253},"&",null,"&",null,"&",null,"&",null,"&",null,"&",{"$f":"wg","v":5},"&",null,"&",{"$f":"SUM(D16:T16)","v":165.46431606512604},"\\\\"]
[null,"Ahorro","&",null,"&",null,"&",null,"&",null,"&",null,"&",{"$f":"+N21-N15-N18","v":95.482022208198671},"&",null,"&",{"$f":"R21-R16-R15","v":-21.852355758521671},"&",{"$f":"+T21-T15-T14","v":-53.108197562356189},"&",{"$f":"SUM(D17:T17)","v":20.521468887320815},"\\\\"]
[null,"Gob","&",{"$f":"+AgSAM!B28/(AgSAM!B28+AgSAM!C28+AgSAM!F28)*V18","v":2.5613284131160836},"&",{"$f":"+AgSAM!C28/(AgSAM!B28+AgSAM!C28+AgSAM!F28)*V18","v":0.99645963001959958},"&",null,"&",{"$f":"+V18-L18-F18-D18","v":0},"&",{"$f":"+AgSAM!F28/(AgSAM!B28+AgSAM!C28+AgSAM!F28)*V18","v":1.3595658067754053},"&",null,"&",null,"&",null,"&",null,"&",{"$f":"+SAM5T!T14","v":4.9173538499110885},"\\\\"]
[null,"Import","&",null,"&",null,"&",null,"&",{"$f":"+V19*AgSAM!E30/(AgSAM!E30+AgSAM!F30)","v":10.452135368819649},"&",{"$f":"+V19-J19","v":47.585403224976559},"&",null,"&",null,"&",null,"&",null,"&",{"$f":"-cnT!G14","v":58.037538593796206},"\\\\"]
[null,"\\\\ \\\\ \\hline  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"\\\\"]
[null,"Total","&",{"$f":"+V11","v":158.91899441248506},"&",{"$f":"+V12","v":117.28756964279124},"&",{"$f":"+V13","v":15.529441570519072},"&",{"$f":"+V14","v":167.19662411951887},"&",{"$f":"+V15","v":183.93648590684819},"&",{"$f":"+V16","v":165.46431606512604},"&",{"$f":"+P15","v":20.521468887320857},"&",{"$f":"+V18","v":4.9173538499110885},"&",{"$f":"+V19","v":58.037538593796206},"&",{"$f":"IF(ROUND(P21,6)=ROUND(V17,6),\"\",V17-P21)","v":""},"\\\\"]
[null,"\\\\"]
[null,"\\multicolumn{9}{l}{\\textit{Fuente}: C\\'{a}lculos de los autores.  \\citet{INEGI13}-ver cuadro \\ref{cnT}. Nota: 1.  2003.} \\\\\\end{tabular}"]
[null,"\\end{table}"]
[null,"\\end{center}"]
[null,"\\end{landscape}"]
[]
[]
[null,"Wg","&",5]
[null,"PIB (gasto)","&",{"$f":"+SUM(N14:T15)-V19+wg","v":170.38166991503712}]
[null,"VA","&",{"$f":"+D16+F16+D18+F18+L18+R16","v":170.38166991503712}]

{"sheet":"SAM7T","index":17,"n_rows":42,"n_cols":29,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
[null,"\\begin{landscape}"]
[null,"\\begin{center}"]
[null,"\\begin{table}"]
[null,"[tbp] \\centering \\caption{Clases sociales y transferencias$^{1}$}\\label{SAM7T}"]
[{"$f":"COUNTIF(B7:AS7,\"&\")","v":13},"\\begin{tabular}{lccccccccccccc}"]
[null,"\\\\ \\hline \\\\"]
[",",null,"&","Petro","&","Otros","&","Marg","&","Petro","&","Otros","&","MdO","&","Cap","&","Pob","&","Ricos","&","Inv","&","Gob","&","Expt","&",{"$f":"+B21","v":"Total"},"\\\\"]
[null,"Petro","&",null,"&",null,"&",null,"&",{"$f":"+J21-J18-J19","v":156.74448875069922},"&",{"$f":"+(L21-L18-L19)*AgSAM!F20/SUM(AgSAM!F20:F22)","v":2.1745056617858753},"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",{"$f":"SUM(D8:AA8)","v":158.91899441248509},"\\\\"]
[null,"Otros","&",null,"&",null,"&",null,"&",null,"&",{"$f":"+L21-L8-L18-L19-L10","v":117.2875696427913},"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",117.2875696427913,"\\\\"]
[null,"Margenes","&",null,"&",null,"&",null,"&",null,"&",{"$f":"+AgSAM!F22/AgSAM!F31*L21","v":15.529441570519074},"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",15.529441570519074,"\\\\"]
[null,"Petro","&",{"$f":"+AgSAM!B23/AgSAM!B$31*D$21","v":62.342666788582768},"&",{"$f":"+AgSAM!C23/AgSAM!C$31*SAM7T!F$21","v":0.2640694741240891},"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",{"$f":"+cnT!G13*AgSAM!L23/(AgSAM!L23+AgSAM!L24)","v":104.589887856812},"&",167.19662411951884,"\\\\"]
[null,"Otros","&",{"$f":"+AgSAM!B24/AgSAM!B$31*D$21","v":6.8414690788254431},"&",{"$f":"+AgSAM!C24/AgSAM!C$31*SAM7T!F$21","v":42.736254605482337},"&",{"$f":"+H21","v":15.529441570519072},"&",null,"&",null,"&",null,"&",null,"&",{"$f":"+cnT!G10*SUM(SAM!M8:P11)/SUM(SAM!M8:Q11)","v":32.397818101327253},"&",{"$f":"+cnT!G10-R12","v":37.58447575560006},"&",{"$f":"cnT!G11","v":20.521468887320857},"&",{"$f":"+cnT!G12-wg","v":21.769709608432759},"&",{"$f":"(cnT!G13-SAM7T!Z11)","v":6.555848299340397},"&",183.93648590684816,"\\\\"]
[null,"Mano de obra","&",{"$f":"+AgSAM!B$25/AgSAM!B$31*D$21","v":3.0612149040669516},"&",{"$f":"+AgSAM!C$25/AgSAM!C$31*F$21","v":33.87531670510436},"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",5,"&",null,"&",41.936531609171311,"\\\\"]
[null,"Capital","&",{"$f":"+D21-D18-D13-D12-D11","v":84.112315227893816},"&",{"$f":"+F21-F18-F13-F12-F11","v":39.415469228060857},"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",0.4,"&",null,"&",123.92778445595468,"\\\\"]
[null,"Pobres","&",null,"&",null,"&",null,"&",null,"&",null,"&",{"$f":"+SUM(SAM!K14:K17)/SUM(SAM!K14:K18)*SAM7T!AB13","v":15.95148380002475},"&",{"$f":"+(P21-P19)*SUM(SAM!L14:L17)/SUM(SAM!L14:L18)","v":41.890907767466217},"&",null,"&",null,"&",null,"&",{"$f":"SUM(SAM!R14:R17)/scale","v":5507.4819994893314},"&",{"$f":"+SUM(SAM!W14:X17)/scale","v":7079.9080196333871},"&",12645.232410690209,"\\\\"]
[null,"Ricos","&",null,"&",null,"&",null,"&",null,"&",null,"&",{"$f":"+N21-N15","v":25.985047809146582},"&",{"$f":"+P21-P15-P19","v":82.036876688488491},"&",null,"&",null,"&",null,"&",{"$f":"SAM!R18/scale","v":534.78448400838442},"&",{"$f":"+SUM(SAM!W18:X18)/scale","v":9426.5742628940588},"&",10069.380671400078,"\\\\"]
[null,"Ahorro","&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",{"$f":"+R21-R12","v":12612.834592588881},"&",{"$f":"+T21-T12-T18","v":10031.796195644478},"&",null,"&",{"$f":"X21-X13-X12-X16-X15-X19-X14","v":-6064.5188392562368},"&",{"$f":"+Z21-Z12-Z11-Z16-Z15-Z18","v":-16559.590480089802},"&",20.521468887316587,"\\\\"]
[null,"Gob","&",{"$f":"+AgSAM!B28/(AgSAM!B28+AgSAM!C28+AgSAM!F28)*$AB18","v":2.5613284131160836},"&",{"$f":"+AgSAM!C28/(AgSAM!B28+AgSAM!C28+AgSAM!F28)*AB18","v":0.99645963001959958},"&",null,"&",{"$f":"+AgSAM!E28/AgSAM!E31*SAM7T!J21","v":0},"&",{"$f":"+AgSAM!F28/(AgSAM!B28+AgSAM!C28+AgSAM!F28)*AB18","v":1.3595658067754053},"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",{"$f":"+SAM6T!A4+SAM6T!V18","v":4.9173538499110885},"\\\\"]
[null,"Import","&",null,"&",null,"&",null,"&",{"$f":"+AB19*AgSAM!E30/(AgSAM!E30+AgSAM!F30)","v":10.452135368819649},"&",{"$f":"+AB19-J19","v":47.585403224976559},"&",null,"&",0,"&",null,"&",null,"&",null,"&",null,"&",null,"&",{"$f":"-cnT!G14","v":58.037538593796206},"\\\\"]
[null,"\\\\ \\\\ \\hline  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"\\\\"]
[null,"Total","&",{"$f":"+AB8","v":158.91899441248509},"&",{"$f":"+AB9","v":117.2875696427913},"&",{"$f":"+AB10","v":15.529441570519074},"&",{"$f":"+AB11","v":167.19662411951884},"&",{"$f":"+AB12","v":183.93648590684816},"&",{"$f":"+AB13","v":41.936531609171311},"&",{"$f":"+AB14","v":123.92778445595468},"&",{"$f":"+AB15","v":12645.232410690209},"&",{"$f":"+AB16","v":10069.380671400078},"&",{"$f":"+V12","v":20.521468887320857},"&",{"$f":"+AB18","v":4.9173538499110885},"&",{"$f":"+AB19","v":58.037538593796206},"&",{"$f":"IF(ROUND(V21,6)=ROUND(AB17,6),\"\",AB17-SUM(V21:V21))","v":""},"\\\\"]
[null,"\\\\",null,null,"\\\\"]
[null,"\\multicolumn{8}{l}{\\textit{Fuente}: C\\'{a}lculos de los autores.  \\citet{INEGI13}-ver cuadro \\ref{cnT}. Nota: 1.  2003.} \\\\"]
[null,"\\end{tabular}"]
[null,"\\end{table}"]
[null,"\\end{center}"]
[null,"\\end{landscape}"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R21+T21","v":22714.613082090287}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R17+T17","v":22644.630788233357},null,{"$f":"+R29/SUM(R21:T21)","v":0.99691906291319976}]
[]
[null,null,null,{"$f":"D21-SUM(D8:D19)","v":0},null,{"$f":"F21-SUM(F8:F19)","v":0},null,{"$f":"H21-SUM(H8:H19)","v":0},null,{"$f":"J21-SUM(J8:J19)","v":0},null,{"$f":"L21-SUM(L8:L19)","v":0},null,{"$f":"N21-SUM(N8:N19)","v":0},null,{"$f":"P21-SUM(P8:P19)","v":0},null,{"$f":"R21-SUM(R8:R19)","v":0},null,{"$f":"T21-SUM(T8:T19)","v":0},null,{"$f":"V21-SUM(V8:V19)","v":0},null,{"$f":"X21-SUM(X8:X19)","v":-6.1728400169158704E-13},null,{"$f":"Z21-SUM(Z8:Z19)","v":1.1723955140041653E-12}]
[null,"Wg","&",5]
[null,"PIB (gasto)","&",{"$f":"+SUM(R11:Z12)-AB19+SUM(X13:Y13)","v":170.38166991503712},null,null,null,"Gini",null,{"$f":"(0.5 - 1/2*(0.8)*(J35) - 1/2*(0.2)*(J36))/0.5","v":0.46597980696416386},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AgSAM!M28/SAM7T!AB18","v":7599.1007198747147}]
[null,"VA","&",{"$f":"+SUM(D13:F18)+SUM(X13:Y13)","v":169.02210410826166}]
[null,"VAT","&",{"$f":"SUM(J18:L18)","v":1.3595658067754053},null,null,null,"pobres",null,{"$f":"1-J36","v":0.5567003217263935}]
[null,"PIB (VA)","&",{"$f":"+D35+D34","v":170.38166991503707},null,null,null,"ricos",null,{"$f":"+AB16/(AB16+AB15)","v":0.44329967827360656}]
[null,"Gob-F",null,0.12]
[null,null,"error",{"$f":"+D36-D33","v":0}]
[null,null,"error"]
[]
[null,null,null,{"$f":"0.5 - 1/2*(0.8)*(0.352) - 1/2*(0.2)*(0.648)","v":0.29439999999999994}]
[null,null,null,{"$f":"+D41/0.5","v":0.58879999999999988}]

{"sheet":"SAM8T","index":18,"n_rows":51,"n_cols":35,"rows_kept":51,"cut":false,"hidden":false,"merged":[]}
[null,"\\begin{landscape}"]
[null,"\\begin{center}"]
[null,"\\begin{table}"]
[null,"[tbp] \\centering \\caption{Con gobierno federal}\\label{SAM8T}"]
[{"$f":"COUNTIF(B7:AY7,\"&\")","v":16},"\\begin{tabular}{lcccccccccc}"]
[null,"\\\\ \\hline \\\\"]
[null,null,"&",{"$f":"+SAM7T!D7","v":"Petro"},"&","Otros","&","Marg","&","Petro","&","Otros","&","MdO","&","Cap","&",{"$f":"+SAM7T!R7","v":"Pob"},"&","Ricos","&","Inv-p","&","Inv-GT","&","Inv-F","&","Gob-T","&","Gob-F","&","Expt","&",{"$f":"+B22","v":"Total"},"\\\\"]
[null,"Petro","&",null,"&",null,"&",null,"&",{"$f":"+J22-J18-J20","v":156.74448875069919},"&",{"$f":"+(L22-L18-L20)*AgSAM!F20/SUM(AgSAM!F20:F22)","v":2.1745056617858749},"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",{"$f":"SUM(D8:AG8)","v":158.91899441248506},"\\\\"]
[null,"Otros","&",null,"&",null,"&",null,"&",null,"&",{"$f":"+L22-L8-L18-L20-L10","v":117.28756964279124},"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",117.28756964279124,"\\\\"]
[null,"Margenes","&",null,"&",null,"&",null,"&",null,"&",{"$f":"+AgSAM!F22/AgSAM!F31*L22","v":15.529441570519072},"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",15.529441570519072,"\\\\"]
[null,"Petro","&",{"$f":"+AgSAM!B23/AgSAM!B$31*D$22","v":62.342666788582775},"&",{"$f":"+AgSAM!C23/AgSAM!C$31*SAM8T!F$22","v":0.26406947412408921},"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",{"$f":"+cnT!G13*AgSAM!L23/(AgSAM!L23+AgSAM!L24)","v":104.589887856812},"&",167.19662411951887,"\\\\"]
[null,"Otros","&",{"$f":"+AgSAM!B24/AgSAM!B$31*D$22","v":6.8414690788254449},"&",{"$f":"+AgSAM!C24/AgSAM!C$31*SAM8T!F$22","v":42.736254605482358},"&",{"$f":"+H22","v":15.529441570519074},"&",null,"&",null,"&",null,"&",null,"&",{"$f":"+cnT!G10*SUM(SAM!M8:P11)/SUM(SAM!M8:Q11)","v":32.397818101327253},"&",{"$f":"+cnT!G10-R12","v":37.58447575560006},"&",{"$f":"0.8*cnT!G11","v":16.417175109856686},"&",{"$f":"0.12*cnT!G11","v":2.4625762664785027},"&",{"$f":"0.08*cnT!G11","v":1.6417175109856685},"&",{"$f":"+cnT!G12-wg","v":21.769709608432759},"&",{"$f":"(cnT!G13-SAM8T!AF11)*D33","v":0.78670179592084766},"&",{"$f":"(cnT!G13-SAM8T!AF11)*(1-D33)","v":5.7691465034195497},"&",183.93648590684819,"\\\\"]
[null,"Mano de obra","&",{"$f":"+AgSAM!B$25/AgSAM!B$31*D$22","v":3.0612149040669525},"&",{"$f":"+AgSAM!C$25/AgSAM!C$31*F$22","v":33.875316705104382},"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",3,"&",2,"&",null,"&",41.936531609171332,"\\\\"]
[null,"Capital","&",{"$f":"+D22-D18-D13-D12-D11-D19","v":87.112315227893831},"&",{"$f":"+F22-F18-F13-F12-F11-F19","v":40.415469228060864},"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",0.4,"&",null,"&",null,"&",127.92778445595471,"\\\\"]
[null,"Pobres","&",null,"&",null,"&",null,"&",null,"&",null,"&",{"$f":"+SUM(SAM!K14:K17)/SUM(SAM!K14:K18)*SAM8T!AH13","v":15.951483800024759},"&",{"$f":"+P22*SUM(SAM!L14:L17)/SUM(SAM!L14:L18)","v":43.24301481759602},"&",null,"&",null,"&",null,"&",null,"&",null,"&",{"$f":"SUM(SAM!R14:R17)/scale*H40","v":3304.4891996935989},"&",{"$f":"SUM(SAM!R14:R17)/scale*H41","v":2202.9927997957325},"&",{"$f":"+SUM(SAM!W14:X17)/scale","v":7079.9080196333871},"&",12646.584517740339,"\\\\"]
[null,"Ricos","&",null,"&",null,"&",null,"&",null,"&",null,"&",{"$f":"+N22-N15","v":25.98504780914655},"&",{"$f":"+P22-P15","v":84.684769638358659},"&",null,"&",null,"&",null,"&",null,"&",null,"&",{"$f":"SAM!R18/scale*H40","v":320.87069040503064},"&",{"$f":"SAM!R18/scale*H41","v":213.91379360335378},"&",{"$f":"+SUM(SAM!W18:X18)/scale","v":9426.5742628940588},"&",10072.028564349948,"\\\\"]
[null,"Ahorro","&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",{"$f":"+R22-R12","v":12614.186699639011},"&",{"$f":"+T22-T12-T18","v":10034.444088594348},"&",null,"&",null,"&",null,"&",{"$f":"AB22-AB13-AB12-AB19-AB16-AB15-AB20-AB14","v":-3637.0085258595936},"&",{"$f":"+AD22-AD18-AD13-AD12-AD15-AD16","v":-2432.497015192565},"&",{"$f":"+AF22-AF12-AF11-AF16-AF15-AF18","v":-16558.60377829388},"&",20.521468887316587,"\\\\"]
[null,"Gob-T","&",{"$f":"+SAM7T!D18","v":2.5613284131160836},"&",{"$f":"+SAM7T!F18","v":0.99645963001959958},"&",null,"&",{"$f":"+AgSAM!E28/AgSAM!E31*SAM8T!J22","v":0},"&",{"$f":"+SAM7T!L18","v":1.3595658067754053},"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",12,"&",-0.2,"&",16.717353849911088,"\\\\"]
[null,"Gob-F","&",-3,"&",-1,"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",{"$f":"SUM(D18:Q18)*(1-H48)","v":3.1962800024422076},"&",null,"&",null,"&",-0.80371999755779244,"\\\\"]
[null,"Import","&",null,"&",null,"&",null,"&",{"$f":"+AH20*AgSAM!E30/(AgSAM!E30+AgSAM!F30)","v":10.452135368819649},"&",{"$f":"+AH20-J20","v":47.585403224976559},"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",{"$f":"-cnT!G14","v":58.037538593796206},"\\\\"]
[null,"\\\\ \\\\ \\hline  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"\\\\"]
[null,"Total","&",{"$f":"+AH8","v":158.91899441248506},"&",{"$f":"+AH9","v":117.28756964279124},"&",{"$f":"+AH10","v":15.529441570519072},"&",{"$f":"+AH11","v":167.19662411951887},"&",{"$f":"+AH12","v":183.93648590684819},"&",{"$f":"+AH13","v":41.936531609171332},"&",{"$f":"+AH14","v":127.92778445595471},"&",{"$f":"+AH15","v":12646.584517740339},"&",{"$f":"+AH16","v":10072.028564349948},"&",{"$f":"+V12","v":16.417175109856686},"&",{"$f":"+X12","v":2.4625762664785027},"&",{"$f":"+Z12","v":1.6417175109856685},"&",{"$f":"+AH18","v":16.717353849911088},"&",{"$f":"+AH19","v":-0.80371999755779244},"&",{"$f":"+AH20","v":58.037538593796206},"&",{"$f":"IF(ROUND(SUM(V22:Z22),6)=ROUND(AH17,6),\"\",AH17-SUM(V22:Z22))","v":""},"\\\\"]
[null,"\\end{tabular}"]
[null,"\\end{table}"]
[null,"\\end{center}"]
[null,"\\end{landscape}"]
[null,null,null,{"$f":"D22-SUM(D8:D20)","v":0},null,{"$f":"F22-SUM(F8:F20)","v":0},null,{"$f":"H22-SUM(H8:H20)","v":0},null,{"$f":"J22-SUM(J8:J20)","v":0},null,{"$f":"L22-SUM(L8:L20)","v":0},null,{"$f":"N22-SUM(N8:N20)","v":0},null,{"$f":"P22-SUM(P8:P20)","v":0},null,{"$f":"R22-SUM(R8:R20)","v":0},null,{"$f":"T22-SUM(T8:T20)","v":0},null,{"$f":"V22-SUM(V8:V20)","v":0},null,{"$f":"X22-SUM(X8:X20)","v":0},null,null,null,{"$f":"AB22-SUM(AB8:AB20)","v":4.6540549192286562E-13},null,{"$f":"AD22-SUM(AD8:AD20)","v":9.9031893796563963E-14},null,{"$f":"AF22-SUM(AF8:AF20)","v":-3.1903368835628498E-12}]
[null,"Wg","&",5]
[null,"PIB (gasto)","&",{"$f":"+SUM(R11:AF12)-AH20+SUM(AB13:AD13)","v":170.38166991503712},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AgSAM!M28/SAM8T!AH18","v":2235.2501189018494}]
[null,"VA","&",{"$f":"+SUM(D13:F19)+SUM(AB13:AD13)","v":169.02210410826169}]
[null,"VAT","&",{"$f":"SUM(J18:L18)","v":1.3595658067754053}]
[null,"PIB (VA)","&",{"$f":"+D31+D30","v":170.38166991503709}]
[null,"Gob-F",null,0.12]
[null,null,"error",{"$f":"+D32-D29","v":0}]
[null,null,"error",{"$f":"+D32-#REF!","v":{"$error":"#REF!"}},null,null,null,"share"]
[null,null,null,"G","=",{"$f":"+AB12","v":21.769709608432759}]
[null,null,null,"G*","=",{"$f":"+AD12","v":0.78670179592084766}]
[null,null,null,"Ig","=",{"$f":"+X12","v":2.4625762664785027}]
[null,null,null,"Ig*=","=",{"$f":"-AF18","v":0.2}]
[null,null,null,"Trh","=",{"$f":"SUM(AB15:AB16)","v":3625.3598900986294},null,0.6]
[null,null,null,"Trh*","=",{"$f":"SUM(AD15:AD16)","v":2416.9065933990864},null,0.4]
[null,null,null,"Tre","=",0]
[null,null,null,"Tre*","=",{"$f":"-SUM(D19:F19)","v":4}]
[null,null,null,"Wg","=",{"$f":"+AC44+AB13","v":3}]
[null,null,null,"Wg*","=",{"$f":"+AE44+AD13","v":2}]
[null,null,null,"In","=",{"$f":"+AB14","v":0.4}]
[null,null,null,"In*","=",{"$f":"-AF18","v":0.2}]
[null,null,null,"T","=",{"$f":"+SUM(D18:L18)-AB19","v":1.7210738474688809},null,0.35]
[null,null,null,"Tr*","=",{"$f":"+AD18","v":12}]
[]
[null,null,null,"PSBR","=",{"$f":"-AB17","v":3637.0085258595936}]

{"sheet":"SAM8T (print)","index":19,"n_rows":53,"n_cols":23,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"+'SAM9T (3)'!B1","v":"\\begin{landscape}"}]
[null,"\\begin{center}"]
[null,"\\begin{table}"]
[null,"[tbp] \\centering \\caption{Con gobierno federal}\\label{SAM8T}"]
[null,"\\begin{tabular}{lcccccccccc}"]
[null,"\\\\ \\hline \\hline\\\\"]
[",",null,"&",{"$f":"+SAM7T!D7","v":"Petro"},"&","Otros","&","Marg","&","Petro","&","Otros","&","MdO","&","Cap","&",{"$f":"+SAM7T!R7","v":"Pob"},"\\\\"]
[null,"Petro","&",null,"&",null,"&",null,"&",{"$f":"+SAM8T!J8","v":156.74448875069919},"&",{"$f":"+SAM8T!L8","v":2.1745056617858749},"&",null,"&",null,"&",null,"\\\\"]
[null,"Otros","&",null,"&",null,"&",null,"&",null,"&",{"$f":"+SAM8T!L9","v":117.28756964279124},"&",null,"&",null,"&",null,"\\\\"]
[null,"Margenes","&",null,"&",null,"&",null,"&",null,"&",{"$f":"+SAM8T!L10","v":15.529441570519072},"&",null,"&",null,"&",null,"\\\\"]
[null,"Petro","&",{"$f":"+SAM8T!D11","v":62.342666788582775},"&",{"$f":"+SAM8T!F11","v":0.26406947412408921},"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"\\\\"]
[null,"Otros","&",{"$f":"+SAM8T!D12","v":6.8414690788254449},"&",{"$f":"+SAM8T!F12","v":42.736254605482358},"&",{"$f":"+SAM8T!H12","v":15.529441570519074},"&",null,"&",null,"&",null,"&",null,"&",{"$f":"+SAM8T!R12","v":32.397818101327253},"\\\\"]
[null,"Mano de obra","&",{"$f":"+SAM8T!D13","v":3.0612149040669525},"&",{"$f":"+SAM8T!F13","v":33.875316705104382},"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"\\\\"]
[null,"Capital","&",{"$f":"+SAM8T!D14","v":87.112315227893831},"&",{"$f":"+SAM8T!F14","v":40.415469228060864},"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"\\\\"]
[null,"Pobres","&",null,"&",null,"&",null,"&",null,"&",null,"&",{"$f":"+SAM8T!N15","v":15.951483800024759},"&",{"$f":"+SAM8T!P15","v":43.24301481759602},"&",null,"\\\\"]
[null,"Ricos","&",null,"&",null,"&",null,"&",null,"&",null,"&",{"$f":"+SAM8T!N16","v":25.98504780914655},"&",{"$f":"+SAM8T!P16","v":84.684769638358659},"&",null,"\\\\"]
[null,"Ahorro","&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",{"$f":"+SAM8T!R17","v":12614.186699639011},"\\\\"]
[null,"Gob-T","&",{"$f":"+SAM8T!D18","v":2.5613284131160836},"&",{"$f":"+SAM8T!F18","v":0.99645963001959958},"&",null,"&",null,"&",{"$f":"+SAM8T!L18","v":1.3595658067754053},"&",null,"&",null,"&",null,"\\\\"]
[null,"Gob-F","&",{"$f":"+SAM8T!D19","v":-3},"&",{"$f":"+SAM8T!F19","v":-1},"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"\\\\"]
[null,"Import","&",null,"&",null,"&",null,"&",{"$f":"+SAM8T!J20","v":10.452135368819649},"&",{"$f":"+SAM8T!L20","v":47.585403224976559},"&",null,"&",null,"&",null,"\\\\"]
[null,"\\\\ \\\\ \\hline  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"\\\\"]
[null,"Total","&",{"$f":"+SAM8T!D22","v":158.91899441248506},{"$f":"+SAM8T!E22","v":"&"},{"$f":"+SAM8T!F22","v":117.28756964279124},{"$f":"+SAM8T!G22","v":"&"},{"$f":"+SAM8T!H22","v":15.529441570519072},{"$f":"+SAM8T!I22","v":"&"},{"$f":"+SAM8T!J22","v":167.19662411951887},{"$f":"+SAM8T!K22","v":"&"},{"$f":"+SAM8T!L22","v":183.93648590684819},{"$f":"+SAM8T!M22","v":"&"},{"$f":"+SAM8T!N22","v":41.936531609171332},{"$f":"+SAM8T!O22","v":"&"},{"$f":"+SAM8T!P22","v":127.92778445595471},{"$f":"+SAM8T!Q22","v":"&"},{"$f":"+SAM8T!R22","v":12646.584517740339},"\\\\"]
[null,"\\end{tabular}"]
[null,"\\end{table}"]
[null,"\\end{center}"]
[null,"\\end{landscape}"]
[]
[null,"\\begin{landscape} "]
[null,"\\begin{center}"]
[null,"\\begin{table}[tbp] \\centering \\caption{continuaci\\'{o}n}\\label{SAM8cT}"]
[null,null,"\\begin{tabular}{lcccccccccc}"]
[null,null,"\\\\ \\hline\\hline \\\\"]
[null,null,"&",null,"&",null,"&","Ricos","&","Inv-p","&","Inv-GT","&","Inv-F","&","Gob-T","&","Gob-F","&","Expt","&",{"$f":"+B22","v":"Total"},"\\\\"]
[null,"Petro","&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",{"$f":"+SAM8T!AH8","v":158.91899441248506},"\\\\"]
[null,"Otros","&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",{"$f":"+SAM8T!AH9","v":117.28756964279124},"\\\\"]
[null,"Margenes","&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",{"$f":"+SAM8T!AH10","v":15.529441570519072},"\\\\"]
[null,"Petro","&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",{"$f":"+SAM8T!AF11","v":104.589887856812},"&",{"$f":"+SAM8T!AH11","v":167.19662411951887},"\\\\"]
[null,"Otros","&",null,"&",null,"&",{"$f":"+SAM8T!T12","v":37.58447575560006},"&",{"$f":"+SAM8T!V12","v":16.417175109856686},"&",{"$f":"+SAM8T!X12","v":2.4625762664785027},"&",{"$f":"+SAM8T!Z12","v":1.6417175109856685},"&",{"$f":"+SAM8T!AB12","v":21.769709608432759},"&",{"$f":"+SAM8T!AD12","v":0.78670179592084766},"&",{"$f":"+SAM8T!AF12","v":5.7691465034195497},"&",{"$f":"+SAM8T!AH12","v":183.93648590684819},"\\\\"]
[null,"Mano de obra","&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",{"$f":"+SAM8T!AB13","v":3},"&",{"$f":"+SAM8T!AD13","v":2},"&",null,"&",{"$f":"+SAM8T!AH13","v":41.936531609171332},"\\\\"]
[null,"Capital","&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",{"$f":"+SAM8T!AB14","v":0.4},"&",null,"&",null,"&",{"$f":"+SAM8T!AH14","v":127.92778445595471},"\\\\"]
[null,"Pobres","&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",{"$f":"+SAM8T!AB15","v":3304.4891996935989},"&",{"$f":"+SAM8T!AD15","v":2202.9927997957325},"&",{"$f":"+SAM8T!AF15","v":7079.9080196333871},"&",{"$f":"+SAM8T!AH15","v":12646.584517740339},"\\\\"]
[null,"Ricos","&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",{"$f":"+SAM8T!AB16","v":320.87069040503064},"&",{"$f":"+SAM8T!AD16","v":213.91379360335378},"&",{"$f":"+SAM8T!AF16","v":9426.5742628940588},"&",{"$f":"+SAM8T!AH16","v":10072.028564349948},"\\\\"]
[null,"Ahorro","&",null,"&",null,"&",{"$f":"+SAM8T!T17","v":10034.444088594348},"&",null,"&",null,"&",null,"&",{"$f":"+SAM8T!AB17","v":-3637.0085258595936},"&",{"$f":"+SAM8T!AD17","v":-2432.497015192565},"&",{"$f":"+SAM8T!AF17","v":-16558.60377829388},"&",{"$f":"+SAM8T!AH17","v":20.521468887316587},"\\\\"]
[null,"Gob-T","&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",{"$f":"+SAM8T!AD18","v":12},"&",null,"&",{"$f":"+SAM8T!AH18","v":16.717353849911088},"\\\\"]
[null,"Gob-F","&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",{"$f":"+SAM8T!AH19","v":-0.80371999755779244},"\\\\"]
[null,"Import","&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",null,"&",{"$f":"+SAM8T!AH20","v":58.037538593796206},"\\\\"]
[null,{"$f":"+B22","v":"Total"},"&",null,"&",null,"&",{"$f":"+SAM8T!T22","v":10072.028564349948},"&",{"$f":"+SAM8T!V22","v":16.417175109856686},"&",{"$f":"+SAM8T!X22","v":2.4625762664785027},{"$f":"+SAM8T!Y22","v":"&"},{"$f":"+SAM8T!Z22","v":1.6417175109856685},{"$f":"+SAM8T!AA22","v":"&"},{"$f":"+SAM8T!AB22","v":16.717353849911088},"&",{"$f":"+SAM8T!AD22","v":-0.80371999755779244},{"$f":"+SAM8T!AE22","v":"&"},{"$f":"+SAM8T!AF22","v":58.037538593796206},{"$f":"+SAM8T!AG22","v":"&"},{"$f":"+SAM8T!AH22","v":""},"\\\\"]
[null,"\\\\ \\\\ \\hline  "]
[null,"\\multicolumn{11}{l}{\\textit{Fuente}: C\\'{a}lculos de los autores.  \\citet{INEGI13}-ver cuadro \\ref{cnT}. Nota: 1.  2003.} \\\\"]
[null,"\\end{tabular}"]
[null,"\\end{table}"]
[null,"\\end{center}"]
[null,"\\end{landscape}"]

{"sheet":"work","index":20,"n_rows":28,"n_cols":27,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
["2003 Matriz en precios","Mercancias/Produccion",null,null,null,null,null,"Empresas",null,null,null,null,"Factores",null,null,"Hogares",null,null,null,null,null,null,null,null,null,"Demanda Final"]
["del productor","AgPec","Pet",null,"Industria","Servicios","Margen","AgPec","Petro",null,"Industria","Servicios","L","K",null,"H1","H2","H3","H4","H5",null,"GOB_Tab","INV_P",null,"XRM","XRMEX","Total"]
["AgPec","","",null,"","","",534.08849999999995,0,null,0,0,"","",null,"","","","","",null,"","",null,"","",534.08849999999995]
["Pet","","",null,"","","",0,12514.7477,null,1.5,182.5651,"","",null,"","","","","",null,"","",null,"","",12698.8128]
[]
["Industria","","",null,"","","",0,0,null,1053.7637,4.0255999999999998,"","",null,"","","","","",null,"","",null,"","",1057.7892999999999]
["Servicios","","",null,"","","",0,0,null,50.205599999999997,8304.1283999999996,"","",null,"","","","","",null,"","",null,"","",8354.3339999999989]
["Margen","","",null,"","","",136.42160000000001,3.2315999999999998,null,1159.9110000000001,null,null,"",null,"","","","","",null,"","",null,"","",1299.5642]
["AgPec",28.5029,0,null,278.72050000000002,45.7592,"","","",null,"","","","",null,32.2789,43.002800000000001,44.313499999999998,53.1205,61.722499999999997,null,null,14.170999999999999,null,"",182.72380000000001,784.31560000000002]
["Pet",0.25569999999999998,4981.6440000000002,null,21.671700000000001,0.4662,"","","",null,"","","","",null,null,null,null,null,null,null,null,null,null,2588.9227000000001,5759.2936,13352.2539]
["Industria",161.6223,58.381799999999998,null,231.79519999999999,1534.1627000000001,"","","",null,"","","","",null,176.51050000000001,292.95999999999998,418.00170000000003,576.61919999999998,1071.8569,null,null,322.17739999999998,null,7.0399000000000003,200.11250000000001,5051.2400999999991]
["Servicios",11.341799999999999,488.30259999999998,null,90.945899999999995,1241.2662,1299.5642,"","",null,"","","","",null,106.5902,122.4585,248.3433,472.04590000000002,1866.0628999999999,null,2136.7202000000002,1301.6460999999999,null,"",133.4023,9518.6900999999998]
["L",143.65039999999999,244.6139,null,69.802499999999995,2659.2392,"","","",null,"","","","",null,"","","","","",null,"","",null,"","",3117.306]
["K",187.10399999999993,6682.0200999999997,null,351.35509999999999,2793.6826999999994,"","","",null,"","","","",null,"","","","","",null,"","",null,"","",10014.161899999999]
[]
["H1","","",null,"","","","","",null,"","",63.314900000000002,277.61059999999998,null,14.1038,"","","","",null,12.3894,"",null,0.76990000000000003,2.3618999999999999,370.5505]
["H2","","",null,"","","","","",null,"","",175.745,591.39229999999998,null,"",14.4217,"","","",null,23.5947,"",null,2.3746999999999998,4.3,811.82839999999987]
["H3","","",null,"","","","","",null,"","",330.65960000000001,909.19590000000005,null,"","",24.734500000000001,"","",null,20.856000000000002,"",null,5.5186000000000002,27.27,1318.2346000000002]
["H4","","",null,"","","","","",null,"","",615.83969999999999,1606.7978000000001,null,"","","",15.684699999999999,"",null,12.1213,"",null,0.12,45.9208,2296.4842999999992]
["H5","","",null,"","","","","",null,"","",1931.7467999999999,6629.1652999999997,null,"","","","",2.5417999999999998,null,6.6974,"",null,7.2695999999999996,110.765,8688.1858999999986]
[]
["GOB-Tab",1.6113999999999999,243.85040000000001,null,13.4984,79.757800000000003,"",0,0,null,67.575999999999567,61.860999999999997,"","",null,"","","","","",null,null,null,null,"","",468.15499999999952]
["GOB-FED"]
["Ahorros",0,0,null,0,0,"",0,0,null,0,0,0,0,null,41.067100000000039,338.98539999999991,582.8416000000002,1179.0139999999992,5686.0017999999982,null,-1744.2240000000008,null,null,-2603.7473,-1841.9441000000006,1637.9944999999962]
[]
["Importaciones MRM","","",null,"","","",1.8551,null,null,6.4130000000000003,null,"","",null,"","","","","",null,"","",null,"","",8.2681000000000004]
["Importaciones MRMEX","","",null,"","","",111.9504,834.27459999999996,null,2711.8708000000001,966.11,"","",null,"","","","","",null,"","",null,"","",4624.2057999999997]
[null,534.08849999999995,12698.8128,null,1057.7892999999999,8354.3339999999989,1299.5642,784.31560000000002,13352.2539,null,5051.2400999999991,9518.6900999999998,3117.306,10014.161899999999,null,370.5505,811.82839999999987,1318.2346000000002,2296.4842999999992,8688.1858999999986,null,468.15499999999952,1637.9944999999998,null,8.2681000000000004,4624.2057999999997]

{"sheet":"datos","index":33,"n_rows":34,"n_cols":30,"rows_kept":34,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[null,null,{"$f":"+(C34/C9)^(1/(COUNT(C10:C34)))-1","v":7.1575088965315503E-2},{"$f":"+(D34/D9)^(1/(COUNT(D10:D34)))-1","v":5.9834760300911505E-2},null,{"$f":"+(F34/F9)^(1/(COUNT(F10:F34)))-1","v":6.6934025793166985E-2},1.1730857460369837E-2,6.7036360950085472E-2,7.9611732537198998E-2,-1.2671973849284535E-2,-2.375261309583987E-4,-1.4300441647127182E-2,-1.3791233680489401E-2]
[null,null,"Empleo","Empleo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"calificado",null,null,null,"no califcado"]
[null,null,"calificado","no calificado",null,{"$f":"+[1]SAM!$A$13","v":0},"Petroleo","Industria","Servicios",{"$f":"+[1]SAM!$A$13","v":0},"Petroleo","Industria","Servicios",{"$f":"+[1]SAM!$A$13","v":0},"Petroleo","Industria","Servicios",null,{"$f":"+[1]SAM!$A$13","v":0},"Petroleo","Industria","Servicios",{"$f":"+[1]SAM!$A$13","v":0},"Petroleo","Industria","Servicios",{"$f":"+[1]SAM!$A$13","v":0},"Petroleo","Industria","Servicios"]
[{"$f":"[1]modelo!A9","v":2003},{"$f":"ws","v":{"$error":"#NAME?"}},{"$f":"+[1]modelo!AT9/[1]modelo!EU9/[1]modelo!AT$9*100","v":100},{"$f":"+[1]modelo!AU9/[1]modelo!EV9/[1]modelo!AU$9*100","v":100},{"$f":"+[1]modelo!$Y$9*([1]modelo!$EM$9+[1]modelo!$EQ$9)","v":8244.9198431074674},{"$f":"+[1]modelo!Y9*([1]modelo!EM9+[1]modelo!EQ9)","v":8244.9198431074674},{"$f":"+[1]modelo!Z9*([1]modelo!EN9+[1]modelo!ER9)","v":78754.761526214206},{"$f":"+[1]modelo!AA9*([1]modelo!EO9+[1]modelo!ES9)","v":52517.522474208905},{"$f":"+[1]modelo!AB9*([1]modelo!EP9+[1]modelo!ET9)","v":111754.56863935663},{"$f":"([1]modelo!EM9/([1]modelo!EM9+[1]modelo!EQ9))*100","v":17.718314105644296},{"$f":"([1]modelo!EN9/([1]modelo!EN9+[1]modelo!ER9))*100","v":0.98372245607065945},{"$f":"([1]modelo!EO9/([1]modelo!EO9+[1]modelo!ES9))*100","v":4.1164877156865938},{"$f":"([1]modelo!EP9/([1]modelo!EP9+[1]modelo!ET9))*100","v":8.1842673664018477},{"$f":"1-F9/([1]modelo!CS9+[1]modelo!CW9)","v":0.65335942445848771},{"$f":"1-G9/([1]modelo!CT9+[1]modelo!CX9)","v":-50.417814347359105},{"$f":"1-H9/([1]modelo!CU9+[1]modelo!CY9)","v":-65.446563062734484},{"$f":"1-I9/([1]modelo!CV9+[1]modelo!CZ9)","v":-48.621529278117329},null,{"$f":"+[1]modelo!EM9*[1]modelo!Y9/[1]modelo!CS9","v":0.10236477665343055},{"$f":"+[1]modelo!EN9*[1]modelo!Z9/[1]modelo!CT9","v":0.50608944169289538},{"$f":"+[1]modelo!EO9*[1]modelo!AA9/[1]modelo!CU9","v":2.7387297190115429},{"$f":"+[1]modelo!EP9*[1]modelo!AB9/[1]modelo!CV9","v":4.0627821969967322},{"$f":"+[1]modelo!EQ9*[1]modelo!Y9/[1]modelo!CW9","v":0.71305427387363485},{"$f":"+[1]modelo!ER9*[1]modelo!Z9/[1]modelo!CX9","v":91741.216241577975},{"$f":"+[1]modelo!ES9*[1]modelo!AA9/[1]modelo!CY9","v":50355.652066812814},{"$f":"+[1]modelo!ET9*[1]modelo!AB9/[1]modelo!CZ9","v":114009.19631002826},{"$f":"(+[1]modelo!EM9+[1]modelo!EQ9)*[1]modelo!Y9/([1]modelo!CW9+[1]modelo!CS9)","v":0.34664057554151223},{"$f":"(+[1]modelo!EN9+[1]modelo!ER9)*[1]modelo!Z9/([1]modelo!CX9+[1]modelo!CT9)","v":51.417814347359105},{"$f":"(+[1]modelo!EO9+[1]modelo!ES9)*[1]modelo!AA9/([1]modelo!CY9+[1]modelo!CU9)","v":66.446563062734484},{"$f":"(+[1]modelo!EP9+[1]modelo!ET9)*[1]modelo!AB9/([1]modelo!CZ9+[1]modelo!CV9)","v":49.621529278117329}]
[{"$f":"[1]modelo!A10","v":2004},null,{"$f":"+[1]modelo!AT10/[1]modelo!EU10/[1]modelo!AT$9*100","v":106.50632135511798},{"$f":"+[1]modelo!AU10/[1]modelo!EV10/[1]modelo!AU$9*100","v":105.47130844229943},null,{"$f":"+[1]modelo!Y10*([1]modelo!EM10+[1]modelo!EQ10)","v":8756.2337115118044},{"$f":"+[1]modelo!Z10*([1]modelo!EN10+[1]modelo!ER10)","v":80185.238833706841},{"$f":"+[1]modelo!AA10*([1]modelo!EO10+[1]modelo!ES10)","v":55651.96571609057},{"$f":"+[1]modelo!AB10*([1]modelo!EP10+[1]modelo!ET10)","v":119907.62763693008},{"$f":"([1]modelo!EM10/([1]modelo!EM10+[1]modelo!EQ10))*100","v":17.50014120836946},{"$f":"([1]modelo!EN10/([1]modelo!EN10+[1]modelo!ER10))*100","v":0.98357975233520012},{"$f":"([1]modelo!EO10/([1]modelo!EO10+[1]modelo!ES10))*100","v":4.0669451621770891},{"$f":"([1]modelo!EP10/([1]modelo!EP10+[1]modelo!ET10))*100","v":8.0898990208534922},{"$f":"1-F10/([1]modelo!CS10+[1]modelo!CW10)","v":0.64258428115803867},{"$f":"1-G10/([1]modelo!CT10+[1]modelo!CX10)","v":-50.789599368385716},{"$f":"1-H10/([1]modelo!CU10+[1]modelo!CY10)","v":-69.473557464953871},{"$f":"1-I10/([1]modelo!CV10+[1]modelo!CZ10)","v":-51.191468071905639},null,{"$f":"+[1]modelo!EM10*[1]modelo!Y10/[1]modelo!CS10","v":0.10445558668208088},{"$f":"+[1]modelo!EN10*[1]modelo!Z10/[1]modelo!CT10","v":0.50969293670953064},{"$f":"+[1]modelo!EO10*[1]modelo!AA10/[1]modelo!CU10","v":2.8697549814000958},{"$f":"+[1]modelo!EP10*[1]modelo!AB10/[1]modelo!CV10","v":4.2240467612755443},{"$f":"+[1]modelo!EQ10*[1]modelo!Y10/[1]modelo!CW10","v":0.7349681549014847},{"$f":"+[1]modelo!ER10*[1]modelo!Z10/[1]modelo!CX10","v":86856.489809811203},{"$f":"+[1]modelo!ES10*[1]modelo!AA10/[1]modelo!CY10","v":53388.648992993039},{"$f":"+[1]modelo!ET10*[1]modelo!AB10/[1]modelo!CZ10","v":111965.87165808551},{"$f":"(+[1]modelo!EM10+[1]modelo!EQ10)*[1]modelo!Y10/([1]modelo!CW10+[1]modelo!CS10)","v":0.35741571884196138},{"$f":"(+[1]modelo!EN10+[1]modelo!ER10)*[1]modelo!Z10/([1]modelo!CX10+[1]modelo!CT10)","v":51.789599368385716},{"$f":"(+[1]modelo!EO10+[1]modelo!ES10)*[1]modelo!AA10/([1]modelo!CY10+[1]modelo!CU10)","v":70.473557464953871},{"$f":"(+[1]modelo!EP10+[1]modelo!ET10)*[1]modelo!AB10/([1]modelo!CZ10+[1]modelo!CV10)","v":52.191468071905639}]
[{"$f":"[1]modelo!A11","v":2005},null,{"$f":"+[1]modelo!AT11/[1]modelo!EU11/[1]modelo!AT$9*100","v":112.94817017280148},{"$f":"+[1]modelo!AU11/[1]modelo!EV11/[1]modelo!AU$9*100","v":110.72905254506193},null,{"$f":"+[1]modelo!Y11*([1]modelo!EM11+[1]modelo!EQ11)","v":9265.8885833745171},{"$f":"+[1]modelo!Z11*([1]modelo!EN11+[1]modelo!ER11)","v":81630.154132671742},{"$f":"+[1]modelo!AA11*([1]modelo!EO11+[1]modelo!ES11)","v":58759.752324098918},{"$f":"+[1]modelo!AB11*([1]modelo!EP11+[1]modelo!ET11)","v":127976.29332258254},{"$f":"([1]modelo!EM11/([1]modelo!EM11+[1]modelo!EQ11))*100","v":17.284090447571518},{"$f":"([1]modelo!EN11/([1]modelo!EN11+[1]modelo!ER11))*100","v":0.98343010572647482},{"$f":"([1]modelo!EO11/([1]modelo!EO11+[1]modelo!ES11))*100","v":4.0173035402939057},{"$f":"([1]modelo!EP11/([1]modelo!EP11+[1]modelo!ET11))*100","v":7.9952452168904022},{"$f":"1-F11/([1]modelo!CS11+[1]modelo!CW11)","v":0.64510963520253994},{"$f":"1-G11/([1]modelo!CT11+[1]modelo!CX11)","v":-48.949647633695889},{"$f":"1-H11/([1]modelo!CU11+[1]modelo!CY11)","v":-72.104681018742781},{"$f":"1-I11/([1]modelo!CV11+[1]modelo!CZ11)","v":-51.62961197869582},null,{"$f":"+[1]modelo!EM11*[1]modelo!Y11/[1]modelo!CS11","v":0.10264257220598523},{"$f":"+[1]modelo!EN11*[1]modelo!Z11/[1]modelo!CT11","v":0.49149365563612918},{"$f":"+[1]modelo!EO11*[1]modelo!AA11/[1]modelo!CU11","v":2.94049529135992},{"$f":"+[1]modelo!EP11*[1]modelo!AB11/[1]modelo!CV11","v":4.2095787838394854},{"$f":"+[1]modelo!EQ11*[1]modelo!Y11/[1]modelo!CW11","v":0.72950652666198057},{"$f":"+[1]modelo!ER11*[1]modelo!Z11/[1]modelo!CX11","v":88787.449913370001},{"$f":"+[1]modelo!ES11*[1]modelo!AA11/[1]modelo!CY11","v":56399.213947450262},{"$f":"+[1]modelo!ET11*[1]modelo!AB11/[1]modelo!CZ11","v":119045.24362050237},{"$f":"(+[1]modelo!EM11+[1]modelo!EQ11)*[1]modelo!Y11/([1]modelo!CW11+[1]modelo!CS11)","v":0.35489036479746006},{"$f":"(+[1]modelo!EN11+[1]modelo!ER11)*[1]modelo!Z11/([1]modelo!CX11+[1]modelo!CT11)","v":49.949647633695889},{"$f":"(+[1]modelo!EO11+[1]modelo!ES11)*[1]modelo!AA11/([1]modelo!CY11+[1]modelo!CU11)","v":73.104681018742781},{"$f":"(+[1]modelo!EP11+[1]modelo!ET11)*[1]modelo!AB11/([1]modelo!CZ11+[1]modelo!CV11)","v":52.62961197869582}]
[{"$f":"[1]modelo!A12","v":2006},null,{"$f":"+[1]modelo!AT12/[1]modelo!EU12/[1]modelo!AT$9*100","v":119.9256390611547},{"$f":"+[1]modelo!AU12/[1]modelo!EV12/[1]modelo!AU$9*100","v":116.38092027172588},null,{"$f":"+[1]modelo!Y12*([1]modelo!EM12+[1]modelo!EQ12)","v":9814.2838816722724},{"$f":"+[1]modelo!Z12*([1]modelo!EN12+[1]modelo!ER12)","v":83032.443559665524},{"$f":"+[1]modelo!AA12*([1]modelo!EO12+[1]modelo!ES12)","v":62109.877624189176},{"$f":"+[1]modelo!AB12*([1]modelo!EP12+[1]modelo!ET12)","v":136784.09929477947},{"$f":"([1]modelo!EM12/([1]modelo!EM12+[1]modelo!EQ12))*100","v":17.07015508334128},{"$f":"([1]modelo!EN12/([1]modelo!EN12+[1]modelo!ER12))*100","v":0.98327345059062432},{"$f":"([1]modelo!EO12/([1]modelo!EO12+[1]modelo!ES12))*100","v":3.9675604622711922},{"$f":"([1]modelo!EP12/([1]modelo!EP12+[1]modelo!ET12))*100","v":7.9003006654822547},{"$f":"1-F12/([1]modelo!CS12+[1]modelo!CW12)","v":0.64778641436723827},{"$f":"1-G12/([1]modelo!CT12+[1]modelo!CX12)","v":-47.084451374447518},{"$f":"1-H12/([1]modelo!CU12+[1]modelo!CY12)","v":-74.98133640956334},{"$f":"1-I12/([1]modelo!CV12+[1]modelo!CZ12)","v":-52.0880453045487},null,{"$f":"+[1]modelo!EM12*[1]modelo!Y12/[1]modelo!CS12","v":0.10080992072031857},{"$f":"+[1]modelo!EN12*[1]modelo!Z12/[1]modelo!CT12","v":0.4730501713474381},{"$f":"+[1]modelo!EO12*[1]modelo!AA12/[1]modelo!CU12","v":3.0182978574949382},{"$f":"+[1]modelo!EP12*[1]modelo!AB12/[1]modelo!CV12","v":4.1957339203087418},{"$f":"+[1]modelo!EQ12*[1]modelo!Y12/[1]modelo!CW12","v":0.72371859849441045},{"$f":"+[1]modelo!ER12*[1]modelo!Z12/[1]modelo!CX12","v":90624.713441573171},{"$f":"+[1]modelo!ES12*[1]modelo!AA12/[1]modelo!CY12","v":59645.651020542377},{"$f":"+[1]modelo!ET12*[1]modelo!AB12/[1]modelo!CZ12","v":126733.12041779155},{"$f":"(+[1]modelo!EM12+[1]modelo!EQ12)*[1]modelo!Y12/([1]modelo!CW12+[1]modelo!CS12)","v":0.35221358563276167},{"$f":"(+[1]modelo!EN12+[1]modelo!ER12)*[1]modelo!Z12/([1]modelo!CX12+[1]modelo!CT12)","v":48.084451374447518},{"$f":"(+[1]modelo!EO12+[1]modelo!ES12)*[1]modelo!AA12/([1]modelo!CY12+[1]modelo!CU12)","v":75.98133640956334},{"$f":"(+[1]modelo!EP12+[1]modelo!ET12)*[1]modelo!AB12/([1]modelo!CZ12+[1]modelo!CV12)","v":53.0880453045487}]
[{"$f":"[1]modelo!A13","v":2007},null,{"$f":"+[1]modelo!AT13/[1]modelo!EU13/[1]modelo!AT$9*100","v":127.45022425372983},{"$f":"+[1]modelo!AU13/[1]modelo!EV13/[1]modelo!AU$9*100","v":122.42091463751564},null,{"$f":"+[1]modelo!Y13*([1]modelo!EM13+[1]modelo!EQ13)","v":10402.161274631273},{"$f":"+[1]modelo!Z13*([1]modelo!EN13+[1]modelo!ER13)","v":84393.437941051103},{"$f":"+[1]modelo!AA13*([1]modelo!EO13+[1]modelo!ES13)","v":65707.107765067762},{"$f":"+[1]modelo!AB13*([1]modelo!EP13+[1]modelo!ET13)","v":146351.84338436436},{"$f":"([1]modelo!EM13/([1]modelo!EM13+[1]modelo!EQ13))*100","v":16.858328033437175},{"$f":"([1]modelo!EN13/([1]modelo!EN13+[1]modelo!ER13))*100","v":0.9831097195463151},{"$f":"([1]modelo!EO13/([1]modelo!EO13+[1]modelo!ES13))*100","v":3.9177186655720604},{"$f":"([1]modelo!EP13/([1]modelo!EP13+[1]modelo!ET13))*100","v":7.8050698531830704},{"$f":"1-F13/([1]modelo!CS13+[1]modelo!CW13)","v":0.65056237639313974},{"$f":"1-G13/([1]modelo!CT13+[1]modelo!CX13)","v":-45.215714826664275},{"$f":"1-H13/([1]modelo!CU13+[1]modelo!CY13)","v":-78.100376305375065},{"$f":"1-I13/([1]modelo!CV13+[1]modelo!CZ13)","v":-52.560486447393174},null,{"$f":"+[1]modelo!EM13*[1]modelo!Y13/[1]modelo!CS13","v":9.8973603239697047E-2},{"$f":"+[1]modelo!EN13*[1]modelo!Z13/[1]modelo!CT13","v":0.45457633068439152},{"$f":"+[1]modelo!EO13*[1]modelo!AA13/[1]modelo!CU13","v":3.1026652962562125},{"$f":"+[1]modelo!EP13*[1]modelo!AB13/[1]modelo!CV13","v":4.1819620964991007},{"$f":"+[1]modelo!EQ13*[1]modelo!Y13/[1]modelo!CW13","v":0.71771272646724515},{"$f":"+[1]modelo!ER13*[1]modelo!Z13/[1]modelo!CX13","v":92393.416838484773},{"$f":"+[1]modelo!ES13*[1]modelo!AA13/[1]modelo!CY13","v":63132.909676751304},{"$f":"+[1]modelo!ET13*[1]modelo!AB13/[1]modelo!CZ13","v":135084.32410092102},{"$f":"(+[1]modelo!EM13+[1]modelo!EQ13)*[1]modelo!Y13/([1]modelo!CW13+[1]modelo!CS13)","v":0.34943762360686026},{"$f":"(+[1]modelo!EN13+[1]modelo!ER13)*[1]modelo!Z13/([1]modelo!CX13+[1]modelo!CT13)","v":46.215714826664275},{"$f":"(+[1]modelo!EO13+[1]modelo!ES13)*[1]modelo!AA13/([1]modelo!CY13+[1]modelo!CU13)","v":79.100376305375065},{"$f":"(+[1]modelo!EP13+[1]modelo!ET13)*[1]modelo!AB13/([1]modelo!CZ13+[1]modelo!CV13)","v":53.560486447393174}]
[{"$f":"[1]modelo!A14","v":2008},null,{"$f":"+[1]modelo!AT14/[1]modelo!EU14/[1]modelo!AT$9*100","v":135.57405128851363},{"$f":"+[1]modelo!AU14/[1]modelo!EV14/[1]modelo!AU$9*100","v":128.88264518898671},null,{"$f":"+[1]modelo!Y14*([1]modelo!EM14+[1]modelo!EQ14)","v":11032.960077895175},{"$f":"+[1]modelo!Z14*([1]modelo!EN14+[1]modelo!ER14)","v":85714.428086355168},{"$f":"+[1]modelo!AA14*([1]modelo!EO14+[1]modelo!ES14)","v":69574.286103677834},{"$f":"+[1]modelo!AB14*([1]modelo!EP14+[1]modelo!ET14)","v":156756.28505041372},{"$f":"([1]modelo!EM14/([1]modelo!EM14+[1]modelo!EQ14))*100","v":16.648601882465385},{"$f":"([1]modelo!EN14/([1]modelo!EN14+[1]modelo!ER14))*100","v":0.9829388434573989},{"$f":"([1]modelo!EO14/([1]modelo!EO14+[1]modelo!ES14))*100","v":3.8677820983372371},{"$f":"([1]modelo!EP14/([1]modelo!EP14+[1]modelo!ET14))*100","v":7.7095596015605672},{"$f":"1-F14/([1]modelo!CS14+[1]modelo!CW14)","v":0.65343151679745815},{"$f":"1-G14/([1]modelo!CT14+[1]modelo!CX14)","v":-43.350396351032224},{"$f":"1-H14/([1]modelo!CU14+[1]modelo!CY14)","v":-81.480856969260898},{"$f":"1-I14/([1]modelo!CV14+[1]modelo!CZ14)","v":-53.046707336067747},null,{"$f":"+[1]modelo!EM14*[1]modelo!Y14/[1]modelo!CS14","v":9.7135989818293328E-2},{"$f":"+[1]modelo!EN14*[1]modelo!Z14/[1]modelo!CT14","v":0.43614082942469518},{"$f":"+[1]modelo!EO14*[1]modelo!AA14/[1]modelo!CU14","v":3.1939662909845823},{"$f":"+[1]modelo!EP14*[1]modelo!AB14/[1]modelo!CV14","v":4.1682052747010045},{"$f":"+[1]modelo!EQ14*[1]modelo!Y14/[1]modelo!CW14","v":0.71150218987670077},{"$f":"+[1]modelo!ER14*[1]modelo!Z14/[1]modelo!CX14","v":94091.282171180661},{"$f":"+[1]modelo!ES14*[1]modelo!AA14/[1]modelo!CY14","v":66883.327141342786},{"$f":"+[1]modelo!ET14*[1]modelo!AB14/[1]modelo!CZ14","v":144165.59494853826},{"$f":"(+[1]modelo!EM14+[1]modelo!EQ14)*[1]modelo!Y14/([1]modelo!CW14+[1]modelo!CS14)","v":0.34656848320254185},{"$f":"(+[1]modelo!EN14+[1]modelo!ER14)*[1]modelo!Z14/([1]modelo!CX14+[1]modelo!CT14)","v":44.350396351032224},{"$f":"(+[1]modelo!EO14+[1]modelo!ES14)*[1]modelo!AA14/([1]modelo!CY14+[1]modelo!CU14)","v":82.480856969260898},{"$f":"(+[1]modelo!EP14+[1]modelo!ET14)*[1]modelo!AB14/([1]modelo!CZ14+[1]modelo!CV14)","v":54.046707336067747}]
[{"$f":"[1]modelo!A15","v":2009},null,{"$f":"+[1]modelo!AT15/[1]modelo!EU15/[1]modelo!AT$9*100","v":144.35138132406919},{"$f":"+[1]modelo!AU15/[1]modelo!EV15/[1]modelo!AU$9*100","v":135.79976028906981},null,{"$f":"+[1]modelo!Y15*([1]modelo!EM15+[1]modelo!EQ15)","v":11710.247522806501},{"$f":"+[1]modelo!Z15*([1]modelo!EN15+[1]modelo!ER15)","v":86996.666028463456},{"$f":"+[1]modelo!AA15*([1]modelo!EO15+[1]modelo!ES15)","v":73735.234468587601},{"$f":"+[1]modelo!AB15*([1]modelo!EP15+[1]modelo!ET15)","v":168078.28836749142},{"$f":"([1]modelo!EM15/([1]modelo!EM15+[1]modelo!EQ15))*100","v":16.440968891029897},{"$f":"([1]modelo!EN15/([1]modelo!EN15+[1]modelo!ER15))*100","v":0.98276075140498009},{"$f":"([1]modelo!EO15/([1]modelo!EO15+[1]modelo!ES15))*100","v":3.8177570178132494},{"$f":"([1]modelo!EP15/([1]modelo!EP15+[1]modelo!ET15))*100","v":7.6137811835008948},{"$f":"1-F15/([1]modelo!CS15+[1]modelo!CW15)","v":0.65638485479003617},{"$f":"1-G15/([1]modelo!CT15+[1]modelo!CX15)","v":-41.495654831564764},{"$f":"1-H15/([1]modelo!CU15+[1]modelo!CY15)","v":-85.142403348842038},{"$f":"1-I15/([1]modelo!CV15+[1]modelo!CZ15)","v":-53.546025221008421},null,{"$f":"+[1]modelo!EM15*[1]modelo!Y15/[1]modelo!CS15","v":9.5300189655311854E-2},{"$f":"+[1]modelo!EN15*[1]modelo!Z15/[1]modelo!CT15","v":0.41781428955729238},{"$f":"+[1]modelo!EO15*[1]modelo!AA15/[1]modelo!CU15","v":3.292554228612997},{"$f":"+[1]modelo!EP15*[1]modelo!AB15/[1]modelo!CV15","v":4.1543739805393836},{"$f":"+[1]modelo!EQ15*[1]modelo!Y15/[1]modelo!CW15","v":0.70510637530399667},{"$f":"+[1]modelo!ER15*[1]modelo!Z15/[1]modelo!CX15","v":95718.026106998761},{"$f":"+[1]modelo!ES15*[1]modelo!AA15/[1]modelo!CY15","v":70920.226582511954},{"$f":"+[1]modelo!ET15*[1]modelo!AB15/[1]modelo!CZ15","v":154050.86153188461},{"$f":"(+[1]modelo!EM15+[1]modelo!EQ15)*[1]modelo!Y15/([1]modelo!CW15+[1]modelo!CS15)","v":0.34361514520996378},{"$f":"(+[1]modelo!EN15+[1]modelo!ER15)*[1]modelo!Z15/([1]modelo!CX15+[1]modelo!CT15)","v":42.495654831564764},{"$f":"(+[1]modelo!EO15+[1]modelo!ES15)*[1]modelo!AA15/([1]modelo!CY15+[1]modelo!CU15)","v":86.142403348842038},{"$f":"(+[1]modelo!EP15+[1]modelo!ET15)*[1]modelo!AB15/([1]modelo!CZ15+[1]modelo!CV15)","v":54.546025221008421}]
[{"$f":"[1]modelo!A16","v":2010},null,{"$f":"+[1]modelo!AT16/[1]modelo!EU16/[1]modelo!AT$9*100","v":153.8417054176418},{"$f":"+[1]modelo!AU16/[1]modelo!EV16/[1]modelo!AU$9*100","v":143.20883500482125},null,{"$f":"+[1]modelo!Y16*([1]modelo!EM16+[1]modelo!EQ16)","v":12437.922907604127},{"$f":"+[1]modelo!Z16*([1]modelo!EN16+[1]modelo!ER16)","v":88241.366225883423},{"$f":"+[1]modelo!AA16*([1]modelo!EO16+[1]modelo!ES16)","v":78216.13822928576},{"$f":"+[1]modelo!AB16*([1]modelo!EP16+[1]modelo!ET16)","v":180407.17845922796},{"$f":"([1]modelo!EM16/([1]modelo!EM16+[1]modelo!EQ16))*100","v":16.235421004846383},{"$f":"([1]modelo!EN16/([1]modelo!EN16+[1]modelo!ER16))*100","v":0.98257537065888056},{"$f":"([1]modelo!EO16/([1]modelo!EO16+[1]modelo!ES16))*100","v":3.7676518497673896},{"$f":"([1]modelo!EP16/([1]modelo!EP16+[1]modelo!ET16))*100","v":7.5177500768072942},{"$f":"1-F16/([1]modelo!CS16+[1]modelo!CW16)","v":0.65941356052281375},{"$f":"1-G16/([1]modelo!CT16+[1]modelo!CX16)","v":-39.657949714001504},{"$f":"1-H16/([1]modelo!CU16+[1]modelo!CY16)","v":-89.106820730457187},{"$f":"1-I16/([1]modelo!CV16+[1]modelo!CZ16)","v":-54.057712669331366},null,{"$f":"+[1]modelo!EM16*[1]modelo!Y16/[1]modelo!CS16","v":9.3469151107960252E-2},{"$f":"+[1]modelo!EN16*[1]modelo!Z16/[1]modelo!CT16","v":0.39966040719611429},{"$f":"+[1]modelo!EO16*[1]modelo!AA16/[1]modelo!CU16","v":3.3988268246824149},{"$f":"+[1]modelo!EP16*[1]modelo!AB16/[1]modelo!CV16","v":4.1403803249357631},{"$f":"+[1]modelo!EQ16*[1]modelo!Y16/[1]modelo!CW16","v":0.69854434356849193},{"$f":"+[1]modelo!ER16*[1]modelo!Z16/[1]modelo!CX16","v":97273.40141074729},{"$f":"+[1]modelo!ES16*[1]modelo!AA16/[1]modelo!CY16","v":75269.252141979247},{"$f":"+[1]modelo!ET16*[1]modelo!AB16/[1]modelo!CZ16","v":164822.39140948796},{"$f":"(+[1]modelo!EM16+[1]modelo!EQ16)*[1]modelo!Y16/([1]modelo!CW16+[1]modelo!CS16)","v":0.34058643947718625},{"$f":"(+[1]modelo!EN16+[1]modelo!ER16)*[1]modelo!Z16/([1]modelo!CX16+[1]modelo!CT16)","v":40.657949714001504},{"$f":"(+[1]modelo!EO16+[1]modelo!ES16)*[1]modelo!AA16/([1]modelo!CY16+[1]modelo!CU16)","v":90.106820730457187},{"$f":"(+[1]modelo!EP16+[1]modelo!ET16)*[1]modelo!AB16/([1]modelo!CZ16+[1]modelo!CV16)","v":55.057712669331366}]
[{"$f":"[1]modelo!A17","v":2011},null,{"$f":"+[1]modelo!AT17/[1]modelo!EU17/[1]modelo!AT$9*100","v":164.11005475422795},{"$f":"+[1]modelo!AU17/[1]modelo!EV17/[1]modelo!AU$9*100","v":151.14942455472797},null,{"$f":"+[1]modelo!Y17*([1]modelo!EM17+[1]modelo!EQ17)","v":13220.235822798655},{"$f":"+[1]modelo!Z17*([1]modelo!EN17+[1]modelo!ER17)","v":89449.706728261604},{"$f":"+[1]modelo!AA17*([1]modelo!EO17+[1]modelo!ES17)","v":83045.696457489743},{"$f":"+[1]modelo!AB17*([1]modelo!EP17+[1]modelo!ET17)","v":193841.35989046269},{"$f":"([1]modelo!EM17/([1]modelo!EM17+[1]modelo!EQ17))*100","v":16.031949863813992},{"$f":"([1]modelo!EN17/([1]modelo!EN17+[1]modelo!ER17))*100","v":0.98238262664848974},{"$f":"([1]modelo!EO17/([1]modelo!EO17+[1]modelo!ES17))*100","v":3.7174771529220192},{"$f":"([1]modelo!EP17/([1]modelo!EP17+[1]modelo!ET17))*100","v":7.4214859179184076},{"$f":"1-F17/([1]modelo!CS17+[1]modelo!CW17)","v":0.66250883255752135},{"$f":"1-G17/([1]modelo!CT17+[1]modelo!CX17)","v":-37.843122780669077},{"$f":"1-H17/([1]modelo!CU17+[1]modelo!CY17)","v":-93.398173957798235},{"$f":"1-I17/([1]modelo!CV17+[1]modelo!CZ17)","v":-54.580974650733374},null,{"$f":"+[1]modelo!EM17*[1]modelo!Y17/[1]modelo!CS17","v":9.164569940013105E-2},{"$f":"+[1]modelo!EN17*[1]modelo!Z17/[1]modelo!CT17","v":0.38173675913595201},{"$f":"+[1]modelo!EO17*[1]modelo!AA17/[1]modelo!CU17","v":3.5132240355878523},{"$f":"+[1]modelo!EP17*[1]modelo!AB17/[1]modelo!CV17","v":4.1261366332519289},{"$f":"+[1]modelo!EQ17*[1]modelo!Y17/[1]modelo!CW17","v":0.69183507643781583},{"$f":"+[1]modelo!ER17*[1]modelo!Z17/[1]modelo!CX17","v":98757.325831572962},{"$f":"+[1]modelo!ES17*[1]modelo!AA17/[1]modelo!CY17","v":79958.518962689472},{"$f":"+[1]modelo!ET17*[1]modelo!AB17/[1]modelo!CZ17","v":176571.83405995759},{"$f":"(+[1]modelo!EM17+[1]modelo!EQ17)*[1]modelo!Y17/([1]modelo!CW17+[1]modelo!CS17)","v":0.33749116744247865},{"$f":"(+[1]modelo!EN17+[1]modelo!ER17)*[1]modelo!Z17/([1]modelo!CX17+[1]modelo!CT17)","v":38.843122780669077},{"$f":"(+[1]modelo!EO17+[1]modelo!ES17)*[1]modelo!AA17/([1]modelo!CY17+[1]modelo!CU17)","v":94.398173957798235},{"$f":"(+[1]modelo!EP17+[1]modelo!ET17)*[1]modelo!AB17/([1]modelo!CZ17+[1]modelo!CV17)","v":55.580974650733374}]
[{"$f":"[1]modelo!A18","v":2012},null,{"$f":"+[1]modelo!AT18/[1]modelo!EU18/[1]modelo!AT$9*100","v":175.22756566189221},{"$f":"+[1]modelo!AU18/[1]modelo!EV18/[1]modelo!AU$9*100","v":159.66434248223305},null,{"$f":"+[1]modelo!Y18*([1]modelo!EM18+[1]modelo!EQ18)","v":14061.821088832472},{"$f":"+[1]modelo!Z18*([1]modelo!EN18+[1]modelo!ER18)","v":90622.830306305201},{"$f":"+[1]modelo!AA18*([1]modelo!EO18+[1]modelo!ES18)","v":88255.387937256237},{"$f":"+[1]modelo!AB18*([1]modelo!EP18+[1]modelo!ET18)","v":208489.30607095087},{"$f":"([1]modelo!EM18/([1]modelo!EM18+[1]modelo!EQ18))*100","v":15.830546811039358},{"$f":"([1]modelo!EN18/([1]modelo!EN18+[1]modelo!ER18))*100","v":0.98218244293298584},{"$f":"([1]modelo!EO18/([1]modelo!EO18+[1]modelo!ES18))*100","v":3.6672455421087586},{"$f":"([1]modelo!EP18/([1]modelo!EP18+[1]modelo!ET18))*100","v":7.3250123760476029},{"$f":"1-F18/([1]modelo!CS18+[1]modelo!CW18)","v":0.66566198022705347},{"$f":"1-G18/([1]modelo!CT18+[1]modelo!CX18)","v":-36.056416883334023},{"$f":"1-H18/([1]modelo!CU18+[1]modelo!CY18)","v":-98.04300015504451},{"$f":"1-I18/([1]modelo!CV18+[1]modelo!CZ18)","v":-55.11495443338746},null,{"$f":"+[1]modelo!EM18*[1]modelo!Y18/[1]modelo!CS18","v":8.9832517121343949E-2},{"$f":"+[1]modelo!EN18*[1]modelo!Z18/[1]modelo!CT18","v":0.36409498944859792},{"$f":"+[1]modelo!EO18*[1]modelo!AA18/[1]modelo!CU18","v":3.6362307001754623},{"$f":"+[1]modelo!EP18*[1]modelo!AB18/[1]modelo!CV18","v":4.1115562796320688},{"$f":"+[1]modelo!EQ18*[1]modelo!Y18/[1]modelo!CW18","v":0.68499730297590944},{"$f":"+[1]modelo!ER18*[1]modelo!Z18/[1]modelo!CX18","v":100169.86777429668},{"$f":"+[1]modelo!ES18*[1]modelo!AA18/[1]modelo!CY18","v":85018.875188506383},{"$f":"+[1]modelo!ET18*[1]modelo!AB18/[1]modelo!CZ18","v":189401.42131129518},{"$f":"(+[1]modelo!EM18+[1]modelo!EQ18)*[1]modelo!Y18/([1]modelo!CW18+[1]modelo!CS18)","v":0.33433801977294653},{"$f":"(+[1]modelo!EN18+[1]modelo!ER18)*[1]modelo!Z18/([1]modelo!CX18+[1]modelo!CT18)","v":37.056416883334023},{"$f":"(+[1]modelo!EO18+[1]modelo!ES18)*[1]modelo!AA18/([1]modelo!CY18+[1]modelo!CU18)","v":99.04300015504451},{"$f":"(+[1]modelo!EP18+[1]modelo!ET18)*[1]modelo!AB18/([1]modelo!CZ18+[1]modelo!CV18)","v":56.11495443338746}]
[{"$f":"[1]modelo!A19","v":2013},null,{"$f":"+[1]modelo!AT19/[1]modelo!EU19/[1]modelo!AT$9*100","v":187.27208814810984},{"$f":"+[1]modelo!AU19/[1]modelo!EV19/[1]modelo!AU$9*100","v":168.79994984592886},null,{"$f":"+[1]modelo!Y19*([1]modelo!EM19+[1]modelo!EQ19)","v":14967.73628890988},{"$f":"+[1]modelo!Z19*([1]modelo!EN19+[1]modelo!ER19)","v":91761.845547226461},{"$f":"+[1]modelo!AA19*([1]modelo!EO19+[1]modelo!ES19)","v":93879.759640552671},{"$f":"+[1]modelo!AB19*([1]modelo!EP19+[1]modelo!ET19)","v":224470.63774900301},{"$f":"([1]modelo!EM19/([1]modelo!EM19+[1]modelo!EQ19))*100","v":15.631202901807416},{"$f":"([1]modelo!EN19/([1]modelo!EN19+[1]modelo!ER19))*100","v":0.98197474117092098},{"$f":"([1]modelo!EO19/([1]modelo!EO19+[1]modelo!ES19))*100","v":3.6169715849304831},{"$f":"([1]modelo!EP19/([1]modelo!EP19+[1]modelo!ET19))*100","v":7.2283569755761352},{"$f":"1-F19/([1]modelo!CS19+[1]modelo!CW19)","v":0.6688644855156376},{"$f":"1-G19/([1]modelo!CT19+[1]modelo!CX19)","v":-34.302499600180766},{"$f":"1-H19/([1]modelo!CU19+[1]modelo!CY19)","v":-103.07053996884862},{"$f":"1-I19/([1]modelo!CV19+[1]modelo!CZ19)","v":-55.658737926424877},null,{"$f":"+[1]modelo!EM19*[1]modelo!Y19/[1]modelo!CS19","v":8.803213156237237E-2},{"$f":"+[1]modelo!EN19*[1]modelo!Z19/[1]modelo!CT19","v":0.34678104463906217},{"$f":"+[1]modelo!EO19*[1]modelo!AA19/[1]modelo!CU19","v":3.7683792997182959},{"$f":"+[1]modelo!EP19*[1]modelo!AB19/[1]modelo!CV19","v":4.0965543472540222},{"$f":"+[1]modelo!EQ19*[1]modelo!Y19/[1]modelo!CW19","v":0.67804936856298748},{"$f":"+[1]modelo!ER19*[1]modelo!Z19/[1]modelo!CX19","v":101511.24083550609},{"$f":"+[1]modelo!ES19*[1]modelo!AA19/[1]modelo!CY19","v":90484.186314220424},{"$f":"+[1]modelo!ET19*[1]modelo!AB19/[1]modelo!CZ19","v":203425.3390201749},{"$f":"(+[1]modelo!EM19+[1]modelo!EQ19)*[1]modelo!Y19/([1]modelo!CW19+[1]modelo!CS19)","v":0.3311355144843624},{"$f":"(+[1]modelo!EN19+[1]modelo!ER19)*[1]modelo!Z19/([1]modelo!CX19+[1]modelo!CT19)","v":35.302499600180766},{"$f":"(+[1]modelo!EO19+[1]modelo!ES19)*[1]modelo!AA19/([1]modelo!CY19+[1]modelo!CU19)","v":104.07053996884862},{"$f":"(+[1]modelo!EP19+[1]modelo!ET19)*[1]modelo!AB19/([1]modelo!CZ19+[1]modelo!CV19)","v":56.658737926424877}]
[{"$f":"[1]modelo!A20","v":2014},null,{"$f":"+[1]modelo!AT20/[1]modelo!EU20/[1]modelo!AT$9*100","v":200.32886085071357},{"$f":"+[1]modelo!AU20/[1]modelo!EV20/[1]modelo!AU$9*100","v":178.60647405947526},null,{"$f":"+[1]modelo!Y20*([1]modelo!EM20+[1]modelo!EQ20)","v":15943.503390191978},{"$f":"+[1]modelo!Z20*([1]modelo!EN20+[1]modelo!ER20)","v":92867.827916792128},{"$f":"+[1]modelo!AA20*([1]modelo!EO20+[1]modelo!ES20)","v":99956.748428936728},{"$f":"+[1]modelo!AB20*([1]modelo!EP20+[1]modelo!ET20)","v":241917.32562586732},{"$f":"([1]modelo!EM20/([1]modelo!EM20+[1]modelo!EQ20))*100","v":15.433908912493754},{"$f":"([1]modelo!EN20/([1]modelo!EN20+[1]modelo!ER20))*100","v":0.98175944108915592},{"$f":"([1]modelo!EO20/([1]modelo!EO20+[1]modelo!ES20))*100","v":3.5666716725514034},{"$f":"([1]modelo!EP20/([1]modelo!EP20+[1]modelo!ET20))*100","v":7.1315508674788326},{"$f":"1-F20/([1]modelo!CS20+[1]modelo!CW20)","v":0.67210805897382708},{"$f":"1-G20/([1]modelo!CT20+[1]modelo!CX20)","v":-32.585487325459042},{"$f":"1-H20/([1]modelo!CU20+[1]modelo!CY20)","v":-108.51299855816845},{"$f":"1-I20/([1]modelo!CV20+[1]modelo!CZ20)","v":-56.211358490496693},null,{"$f":"+[1]modelo!EM20*[1]modelo!Y20/[1]modelo!CS20","v":8.6246904623199394E-2},{"$f":"+[1]modelo!EN20*[1]modelo!Z20/[1]modelo!CT20","v":0.32983541317441301},{"$f":"+[1]modelo!EO20*[1]modelo!AA20/[1]modelo!CU20","v":3.91025318432124},{"$f":"+[1]modelo!EP20*[1]modelo!AB20/[1]modelo!CV20","v":4.0810482655101659},{"$f":"+[1]modelo!EQ20*[1]modelo!Y20/[1]modelo!CW20","v":0.67100911678944997},{"$f":"+[1]modelo!ER20*[1]modelo!Z20/[1]modelo!CX20","v":102781.79674183318},{"$f":"+[1]modelo!ES20*[1]modelo!AA20/[1]modelo!CY20","v":96391.652326706579},{"$f":"+[1]modelo!ET20*[1]modelo!AB20/[1]modelo!CZ20","v":218771.29744125859},{"$f":"(+[1]modelo!EM20+[1]modelo!EQ20)*[1]modelo!Y20/([1]modelo!CW20+[1]modelo!CS20)","v":0.32789194102617286},{"$f":"(+[1]modelo!EN20+[1]modelo!ER20)*[1]modelo!Z20/([1]modelo!CX20+[1]modelo!CT20)","v":33.585487325459042},{"$f":"(+[1]modelo!EO20+[1]modelo!ES20)*[1]modelo!AA20/([1]modelo!CY20+[1]modelo!CU20)","v":109.51299855816845},{"$f":"(+[1]modelo!EP20+[1]modelo!ET20)*[1]modelo!AB20/([1]modelo!CZ20+[1]modelo!CV20)","v":57.211358490496693}]
[{"$f":"[1]modelo!A21","v":2015},null,{"$f":"+[1]modelo!AT21/[1]modelo!EU21/[1]modelo!AT$9*100","v":214.49125905657556},{"$f":"+[1]modelo!AU21/[1]modelo!EV21/[1]modelo!AU$9*100","v":189.13835954403459},null,{"$f":"+[1]modelo!Y21*([1]modelo!EM21+[1]modelo!EQ21)","v":16995.154860280687},{"$f":"+[1]modelo!Z21*([1]modelo!EN21+[1]modelo!ER21)","v":93941.820789019606},{"$f":"+[1]modelo!AA21*([1]modelo!EO21+[1]modelo!ES21)","v":106528.03962626672},{"$f":"+[1]modelo!AB21*([1]modelo!EP21+[1]modelo!ET21)","v":260975.03075614059},{"$f":"([1]modelo!EM21/([1]modelo!EM21+[1]modelo!EQ21))*100","v":15.238655349413513},{"$f":"([1]modelo!EN21/([1]modelo!EN21+[1]modelo!ER21))*100","v":0.98153646045112808},{"$f":"([1]modelo!EO21/([1]modelo!EO21+[1]modelo!ES21))*100","v":3.5163638672539808},{"$f":"([1]modelo!EP21/([1]modelo!EP21+[1]modelo!ET21))*100","v":7.0346285544555895},{"$f":"1-F21/([1]modelo!CS21+[1]modelo!CW21)","v":0.6753846883693132},{"$f":"1-G21/([1]modelo!CT21+[1]modelo!CX21)","v":-30.908970086098506},{"$f":"1-H21/([1]modelo!CU21+[1]modelo!CY21)","v":-114.40583894221895},{"$f":"1-I21/([1]modelo!CV21+[1]modelo!CZ21)","v":-56.771802045294919},null,{"$f":"+[1]modelo!EM21*[1]modelo!Y21/[1]modelo!CS21","v":8.4479025482639872E-2},{"$f":"+[1]modelo!EN21*[1]modelo!Z21/[1]modelo!CT21","v":0.31329337225920556},{"$f":"+[1]modelo!EO21*[1]modelo!AA21/[1]modelo!CU21","v":4.0624902685304516},{"$f":"+[1]modelo!EP21*[1]modelo!AB21/[1]modelo!CV21","v":4.0649584073196827},{"$f":"+[1]modelo!EQ21*[1]modelo!Y21/[1]modelo!CW21","v":0.66389378688626965},{"$f":"+[1]modelo!ER21*[1]modelo!Z21/[1]modelo!CX21","v":103982.01746327008},{"$f":"+[1]modelo!ES21*[1]modelo!AA21/[1]modelo!CY21","v":102782.1612522892},{"$f":"+[1]modelo!ET21*[1]modelo!AB21/[1]modelo!CZ21","v":235582.33234545513},{"$f":"(+[1]modelo!EM21+[1]modelo!EQ21)*[1]modelo!Y21/([1]modelo!CW21+[1]modelo!CS21)","v":0.3246153116306868},{"$f":"(+[1]modelo!EN21+[1]modelo!ER21)*[1]modelo!Z21/([1]modelo!CX21+[1]modelo!CT21)","v":31.908970086098506},{"$f":"(+[1]modelo!EO21+[1]modelo!ES21)*[1]modelo!AA21/([1]modelo!CY21+[1]modelo!CU21)","v":115.40583894221895},{"$f":"(+[1]modelo!EP21+[1]modelo!ET21)*[1]modelo!AB21/([1]modelo!CZ21+[1]modelo!CV21)","v":57.771802045294919}]
[{"$f":"[1]modelo!A22","v":2016},null,{"$f":"+[1]modelo!AT22/[1]modelo!EU22/[1]modelo!AT$9*100","v":229.86162484408061},{"$f":"+[1]modelo!AU22/[1]modelo!EV22/[1]modelo!AU$9*100","v":200.45465408839732},null,{"$f":"+[1]modelo!Y22*([1]modelo!EM22+[1]modelo!EQ22)","v":18129.284842132478},{"$f":"+[1]modelo!Z22*([1]modelo!EN22+[1]modelo!ER22)","v":94984.836444543063},{"$f":"+[1]modelo!AA22*([1]modelo!EO22+[1]modelo!ES22)","v":113639.46729557191},{"$f":"+[1]modelo!AB22*([1]modelo!EP22+[1]modelo!ET22)","v":281804.60032908234},{"$f":"([1]modelo!EM22/([1]modelo!EM22+[1]modelo!EQ22))*100","v":15.04543245760201},{"$f":"([1]modelo!EN22/([1]modelo!EN22+[1]modelo!ER22))*100","v":0.98130571502444763},{"$f":"([1]modelo!EO22/([1]modelo!EO22+[1]modelo!ES22))*100","v":3.4660677299064324},{"$f":"([1]modelo!EP22/([1]modelo!EP22+[1]modelo!ET22))*100","v":6.9376275754551298},{"$f":"1-F22/([1]modelo!CS22+[1]modelo!CW22)","v":0.6786866800275384},{"$f":"1-G22/([1]modelo!CT22+[1]modelo!CX22)","v":-29.276037016459231},{"$f":"1-H22/([1]modelo!CU22+[1]modelo!CY22)","v":-120.7881115572324},{"$f":"1-I22/([1]modelo!CV22+[1]modelo!CZ22)","v":-57.33901244437007},null,{"$f":"+[1]modelo!EM22*[1]modelo!Y22/[1]modelo!CS22","v":8.2730505871770041E-2},{"$f":"+[1]modelo!EN22*[1]modelo!Z22/[1]modelo!CT22","v":0.29718524115852563},{"$f":"+[1]modelo!EO22*[1]modelo!AA22/[1]modelo!CU22","v":4.2257872340025324},{"$f":"+[1]modelo!EP22*[1]modelo!AB22/[1]modelo!CV22","v":4.0482086416475029},{"$f":"+[1]modelo!EQ22*[1]modelo!Y22/[1]modelo!CW22","v":0.65671992676942093},{"$f":"+[1]modelo!ER22*[1]modelo!Z22/[1]modelo!CX22","v":105112.50649161838},{"$f":"+[1]modelo!ES22*[1]modelo!AA22/[1]modelo!CY22","v":109700.68388404849},{"$f":"+[1]modelo!ET22*[1]modelo!AB22/[1]modelo!CZ22","v":254018.87461751254},{"$f":"(+[1]modelo!EM22+[1]modelo!EQ22)*[1]modelo!Y22/([1]modelo!CW22+[1]modelo!CS22)","v":0.3213133199724616},{"$f":"(+[1]modelo!EN22+[1]modelo!ER22)*[1]modelo!Z22/([1]modelo!CX22+[1]modelo!CT22)","v":30.276037016459231},{"$f":"(+[1]modelo!EO22+[1]modelo!ES22)*[1]modelo!AA22/([1]modelo!CY22+[1]modelo!CU22)","v":121.7881115572324},{"$f":"(+[1]modelo!EP22+[1]modelo!ET22)*[1]modelo!AB22/([1]modelo!CZ22+[1]modelo!CV22)","v":58.33901244437007}]
[{"$f":"[1]modelo!A23","v":2017},null,{"$f":"+[1]modelo!AT23/[1]modelo!EU23/[1]modelo!AT$9*100","v":246.55218961137689},{"$f":"+[1]modelo!AU23/[1]modelo!EV23/[1]modelo!AU$9*100","v":212.61943528588185},null,{"$f":"+[1]modelo!Y23*([1]modelo!EM23+[1]modelo!EQ23)","v":19353.106026512942},{"$f":"+[1]modelo!Z23*([1]modelo!EN23+[1]modelo!ER23)","v":95997.857038626316},{"$f":"+[1]modelo!AA23*([1]modelo!EO23+[1]modelo!ES23)","v":121341.46173000211},{"$f":"+[1]modelo!AB23*([1]modelo!EP23+[1]modelo!ET23)","v":304583.73884256941},{"$f":"([1]modelo!EM23/([1]modelo!EM23+[1]modelo!EQ23))*100","v":14.854230229522573},{"$f":"([1]modelo!EN23/([1]modelo!EN23+[1]modelo!ER23))*100","v":0.98106711854780337},{"$f":"([1]modelo!EO23/([1]modelo!EO23+[1]modelo!ES23))*100","v":3.4158041309870582},{"$f":"([1]modelo!EP23/([1]modelo!EP23+[1]modelo!ET23))*100","v":6.8405881562979349},{"$f":"1-F23/([1]modelo!CS23+[1]modelo!CW23)","v":0.68200669289416416},{"$f":"1-G23/([1]modelo!CT23+[1]modelo!CX23)","v":-27.689302414482409},{"$f":"1-H23/([1]modelo!CU23+[1]modelo!CY23)","v":-127.70282446766717},{"$f":"1-I23/([1]modelo!CV23+[1]modelo!CZ23)","v":-57.91189706883663},null,{"$f":"+[1]modelo!EM23*[1]modelo!Y23/[1]modelo!CS23","v":8.100317777745264E-2},{"$f":"+[1]modelo!EN23*[1]modelo!Z23/[1]modelo!CT23","v":0.28153664029025083},{"$f":"+[1]modelo!EO23*[1]modelo!AA23/[1]modelo!CU23","v":4.4009042850471394},{"$f":"+[1]modelo!EP23*[1]modelo!AB23/[1]modelo!CV23","v":4.0307268361381032},{"$f":"+[1]modelo!EQ23*[1]modelo!Y23/[1]modelo!CW23","v":0.64950332160427038},{"$f":"+[1]modelo!ER23*[1]modelo!Z23/[1]modelo!CX23","v":106173.97932903952},{"$f":"+[1]modelo!ES23*[1]modelo!AA23/[1]modelo!CY23","v":117196.71513226132},{"$f":"+[1]modelo!ET23*[1]modelo!AB23/[1]modelo!CZ23","v":274261.13288048358},{"$f":"(+[1]modelo!EM23+[1]modelo!EQ23)*[1]modelo!Y23/([1]modelo!CW23+[1]modelo!CS23)","v":0.31799330710583579},{"$f":"(+[1]modelo!EN23+[1]modelo!ER23)*[1]modelo!Z23/([1]modelo!CX23+[1]modelo!CT23)","v":28.689302414482409},{"$f":"(+[1]modelo!EO23+[1]modelo!ES23)*[1]modelo!AA23/([1]modelo!CY23+[1]modelo!CU23)","v":128.70282446766717},{"$f":"(+[1]modelo!EP23+[1]modelo!ET23)*[1]modelo!AB23/([1]modelo!CZ23+[1]modelo!CV23)","v":58.91189706883663}]
[{"$f":"[1]modelo!A24","v":2018},null,{"$f":"+[1]modelo!AT24/[1]modelo!EU24/[1]modelo!AT$9*100","v":264.68610080048086},{"$f":"+[1]modelo!AU24/[1]modelo!EV24/[1]modelo!AU$9*100","v":225.70228210159507},null,{"$f":"+[1]modelo!Y24*([1]modelo!EM24+[1]modelo!EQ24)","v":20674.512959355394},{"$f":"+[1]modelo!Z24*([1]modelo!EN24+[1]modelo!ER24)","v":96981.835539780324},{"$f":"+[1]modelo!AA24*([1]modelo!EO24+[1]modelo!ES24)","v":129689.55052175779},{"$f":"+[1]modelo!AB24*([1]modelo!EP24+[1]modelo!ET24)","v":329508.87768636039},{"$f":"([1]modelo!EM24/([1]modelo!EM24+[1]modelo!EQ24))*100","v":14.66503841369714},{"$f":"([1]modelo!EN24/([1]modelo!EN24+[1]modelo!ER24))*100","v":0.98082058269716499},{"$f":"([1]modelo!EO24/([1]modelo!EO24+[1]modelo!ES24))*100","v":3.3655950491640225},{"$f":"([1]modelo!EP24/([1]modelo!EP24+[1]modelo!ET24))*100","v":6.7435528338474482},{"$f":"1-F24/([1]modelo!CS24+[1]modelo!CW24)","v":0.68533776549171765},{"$f":"1-G24/([1]modelo!CT24+[1]modelo!CX24)","v":-26.150932275735549},{"$f":"1-H24/([1]modelo!CU24+[1]modelo!CY24)","v":-135.1973594297678},{"$f":"1-I24/([1]modelo!CV24+[1]modelo!CZ24)","v":-58.489332584337511},null,{"$f":"+[1]modelo!EM24*[1]modelo!Y24/[1]modelo!CS24","v":7.9298693372662668E-2},{"$f":"+[1]modelo!EN24*[1]modelo!Z24/[1]modelo!CT24","v":0.26636875504402779},{"$f":"+[1]modelo!EO24*[1]modelo!AA24/[1]modelo!CU24","v":4.5886705139622723},{"$f":"+[1]modelo!EP24*[1]modelo!AB24/[1]modelo!CV24","v":4.0124453055308473},{"$f":"+[1]modelo!EQ24*[1]modelo!Y24/[1]modelo!CW24","v":0.64225893749859464},{"$f":"+[1]modelo!ER24*[1]modelo!Z24/[1]modelo!CX24","v":107167.25322473388},{"$f":"+[1]modelo!ES24*[1]modelo!AA24/[1]modelo!CY24","v":125324.76828426267},{"$f":"+[1]modelo!ET24*[1]modelo!AB24/[1]modelo!CZ24","v":296511.84185592848},{"$f":"(+[1]modelo!EM24+[1]modelo!EQ24)*[1]modelo!Y24/([1]modelo!CW24+[1]modelo!CS24)","v":0.31466223450828229},{"$f":"(+[1]modelo!EN24+[1]modelo!ER24)*[1]modelo!Z24/([1]modelo!CX24+[1]modelo!CT24)","v":27.150932275735549},{"$f":"(+[1]modelo!EO24+[1]modelo!ES24)*[1]modelo!AA24/([1]modelo!CY24+[1]modelo!CU24)","v":136.1973594297678},{"$f":"(+[1]modelo!EP24+[1]modelo!ET24)*[1]modelo!AB24/([1]modelo!CZ24+[1]modelo!CV24)","v":59.489332584337511}]
[{"$f":"[1]modelo!A25","v":2019},null,{"$f":"+[1]modelo!AT25/[1]modelo!EU25/[1]modelo!AT$9*100","v":284.39856645444974},{"$f":"+[1]modelo!AU25/[1]modelo!EV25/[1]modelo!AU$9*100","v":239.77879743367788},null,{"$f":"+[1]modelo!Y25*([1]modelo!EM25+[1]modelo!EQ25)","v":22102.152637641721},{"$f":"+[1]modelo!Z25*([1]modelo!EN25+[1]modelo!ER25)","v":97937.696639905058},{"$f":"+[1]modelo!AA25*([1]modelo!EO25+[1]modelo!ES25)","v":138744.92058131401},{"$f":"+[1]modelo!AB25*([1]modelo!EP25+[1]modelo!ET25)","v":356797.26968197146},{"$f":"([1]modelo!EM25/([1]modelo!EM25+[1]modelo!EQ25))*100","v":14.477846523255563},{"$f":"([1]modelo!EN25/([1]modelo!EN25+[1]modelo!ER25))*100","v":0.98056601705127189},{"$f":"([1]modelo!EO25/([1]modelo!EO25+[1]modelo!ES25))*100","v":3.315463361631469},{"$f":"([1]modelo!EP25/([1]modelo!EP25+[1]modelo!ET25))*100","v":6.6465660616394446},{"$f":"1-F25/([1]modelo!CS25+[1]modelo!CW25)","v":0.68867333605683156},{"$f":"1-G25/([1]modelo!CT25+[1]modelo!CX25)","v":-24.662671182062311},{"$f":"1-H25/([1]modelo!CU25+[1]modelo!CY25)","v":-143.32393988163199},{"$f":"1-I25/([1]modelo!CV25+[1]modelo!CZ25)","v":-59.07017079816314},null,{"$f":"+[1]modelo!EM25*[1]modelo!Y25/[1]modelo!CS25","v":7.7618526950632705E-2},{"$f":"+[1]modelo!EN25*[1]modelo!Z25/[1]modelo!CT25","v":0.25169860308975162},{"$f":"+[1]modelo!EO25*[1]modelo!AA25/[1]modelo!CU25","v":4.7899899455461217},{"$f":"+[1]modelo!EP25*[1]modelo!AB25/[1]modelo!CV25","v":3.9933012022867662},{"$f":"+[1]modelo!EQ25*[1]modelo!Y25/[1]modelo!CW25","v":0.63500087969140262},{"$f":"+[1]modelo!ER25*[1]modelo!Z25/[1]modelo!CX25","v":108093.2361924194},{"$f":"+[1]modelo!ES25*[1]modelo!AA25/[1]modelo!CY25","v":134144.92945549838},{"$f":"+[1]modelo!ET25*[1]modelo!AB25/[1]modelo!CZ25","v":320999.43897394586},{"$f":"(+[1]modelo!EM25+[1]modelo!EQ25)*[1]modelo!Y25/([1]modelo!CW25+[1]modelo!CS25)","v":0.31132666394316844},{"$f":"(+[1]modelo!EN25+[1]modelo!ER25)*[1]modelo!Z25/([1]modelo!CX25+[1]modelo!CT25)","v":25.662671182062311},{"$f":"(+[1]modelo!EO25+[1]modelo!ES25)*[1]modelo!AA25/([1]modelo!CY25+[1]modelo!CU25)","v":144.32393988163199},{"$f":"(+[1]modelo!EP25+[1]modelo!ET25)*[1]modelo!AB25/([1]modelo!CZ25+[1]modelo!CV25)","v":60.07017079816314}]
[{"$f":"[1]modelo!A26","v":2020},null,{"$f":"+[1]modelo!AT26/[1]modelo!EU26/[1]modelo!AT$9*100","v":305.83813342498399},{"$f":"+[1]modelo!AU26/[1]modelo!EV26/[1]modelo!AU$9*100","v":254.93118850726572},null,{"$f":"+[1]modelo!Y26*([1]modelo!EM26+[1]modelo!EQ26)","v":23645.503386521737},{"$f":"+[1]modelo!Z26*([1]modelo!EN26+[1]modelo!ER26)","v":98866.337636855402},{"$f":"+[1]modelo!AA26*([1]modelo!EO26+[1]modelo!ES26)","v":148575.04968166479},{"$f":"+[1]modelo!AB26*([1]modelo!EP26+[1]modelo!ET26)","v":386689.33931135666},{"$f":"([1]modelo!EM26/([1]modelo!EM26+[1]modelo!EQ26))*100","v":14.292643844399624},{"$f":"([1]modelo!EN26/([1]modelo!EN26+[1]modelo!ER26))*100","v":0.98030332905639195},{"$f":"([1]modelo!EO26/([1]modelo!EO26+[1]modelo!ES26))*100","v":3.2654326304518144},{"$f":"([1]modelo!EP26/([1]modelo!EP26+[1]modelo!ET26))*100","v":6.5496738050490944},{"$f":"1-F26/([1]modelo!CS26+[1]modelo!CW26)","v":0.69200725623702852},{"$f":"1-G26/([1]modelo!CT26+[1]modelo!CX26)","v":-23.225869406848851},{"$f":"1-H26/([1]modelo!CU26+[1]modelo!CY26)","v":-152.14015797022222},{"$f":"1-I26/([1]modelo!CV26+[1]modelo!CZ26)","v":-59.653244546712521},null,{"$f":"+[1]modelo!EM26*[1]modelo!Y26/[1]modelo!CS26","v":7.5963978628044174E-2},{"$f":"+[1]modelo!EN26*[1]modelo!Z26/[1]modelo!CT26","v":0.23753930379424726},{"$f":"+[1]modelo!EO26*[1]modelo!AA26/[1]modelo!CU26","v":5.0058483446680215},{"$f":"+[1]modelo!EP26*[1]modelo!AB26/[1]modelo!CV26","v":3.9732368466596406},{"$f":"+[1]modelo!EQ26*[1]modelo!Y26/[1]modelo!CW26","v":0.62774236440942222},{"$f":"+[1]modelo!ER26*[1]modelo!Z26/[1]modelo!CX26","v":108952.91533288937},{"$f":"+[1]modelo!ES26*[1]modelo!AA26/[1]modelo!CY26","v":143723.48070032962},{"$f":"+[1]modelo!ET26*[1]modelo!AB26/[1]modelo!CZ26","v":347981.74355815869},{"$f":"(+[1]modelo!EM26+[1]modelo!EQ26)*[1]modelo!Y26/([1]modelo!CW26+[1]modelo!CS26)","v":0.30799274376297142},{"$f":"(+[1]modelo!EN26+[1]modelo!ER26)*[1]modelo!Z26/([1]modelo!CX26+[1]modelo!CT26)","v":24.225869406848851},{"$f":"(+[1]modelo!EO26+[1]modelo!ES26)*[1]modelo!AA26/([1]modelo!CY26+[1]modelo!CU26)","v":153.14015797022222},{"$f":"(+[1]modelo!EP26+[1]modelo!ET26)*[1]modelo!AB26/([1]modelo!CZ26+[1]modelo!CV26)","v":60.653244546712521}]
[{"$f":"[1]modelo!A27","v":2021},null,{"$f":"+[1]modelo!AT27/[1]modelo!EU27/[1]modelo!AT$9*100","v":329.16811766194468},{"$f":"+[1]modelo!AU27/[1]modelo!EV27/[1]modelo!AU$9*100","v":271.24891311840889},null,{"$f":"+[1]modelo!Y27*([1]modelo!EM27+[1]modelo!EQ27)","v":25314.963177619033},{"$f":"+[1]modelo!Z27*([1]modelo!EN27+[1]modelo!ER27)","v":99768.629290294266},{"$f":"+[1]modelo!AA27*([1]modelo!EO27+[1]modelo!ES27)","v":159254.41754315811},{"$f":"+[1]modelo!AB27*([1]modelo!EP27+[1]modelo!ET27)","v":419451.3243506662},{"$f":"([1]modelo!EM27/([1]modelo!EM27+[1]modelo!EQ27))*100","v":14.109419444778062},{"$f":"([1]modelo!EN27/([1]modelo!EN27+[1]modelo!ER27))*100","v":0.98003242399033619},{"$f":"([1]modelo!EO27/([1]modelo!EO27+[1]modelo!ES27))*100","v":3.2155268890555595},{"$f":"([1]modelo!EP27/([1]modelo!EP27+[1]modelo!ET27))*100","v":6.4529231339617796},{"$f":"1-F27/([1]modelo!CS27+[1]modelo!CW27)","v":0.69533379879617008},{"$f":"1-G27/([1]modelo!CT27+[1]modelo!CX27)","v":-21.841510089233303},{"$f":"1-H27/([1]modelo!CU27+[1]modelo!CY27)","v":-161.70956896078829},{"$f":"1-I27/([1]modelo!CV27+[1]modelo!CZ27)","v":-60.237373537639954},null,{"$f":"+[1]modelo!EM27*[1]modelo!Y27/[1]modelo!CS27","v":7.4336179578100042E-2},{"$f":"+[1]modelo!EN27*[1]modelo!Z27/[1]modelo!CT27","v":0.22390034827060973},{"$f":"+[1]modelo!EO27*[1]modelo!AA27/[1]modelo!CU27","v":5.2373208879048612},{"$f":"+[1]modelo!EP27*[1]modelo!AB27/[1]modelo!CV27","v":3.9521999942568242},{"$f":"+[1]modelo!EQ27*[1]modelo!Y27/[1]modelo!CW27","v":0.62049570341552829},{"$f":"+[1]modelo!ER27*[1]modelo!Z27/[1]modelo!CX27","v":109747.34447468989},{"$f":"+[1]modelo!ES27*[1]modelo!AA27/[1]modelo!CY27","v":154133.60167303326},{"$f":"+[1]modelo!ET27*[1]modelo!AB27/[1]modelo!CZ27","v":377750.22717771243},{"$f":"(+[1]modelo!EM27+[1]modelo!EQ27)*[1]modelo!Y27/([1]modelo!CW27+[1]modelo!CS27)","v":0.30466620120382987},{"$f":"(+[1]modelo!EN27+[1]modelo!ER27)*[1]modelo!Z27/([1]modelo!CX27+[1]modelo!CT27)","v":22.841510089233303},{"$f":"(+[1]modelo!EO27+[1]modelo!ES27)*[1]modelo!AA27/([1]modelo!CY27+[1]modelo!CU27)","v":162.70956896078829},{"$f":"(+[1]modelo!EP27+[1]modelo!ET27)*[1]modelo!AB27/([1]modelo!CZ27+[1]modelo!CV27)","v":61.237373537639954}]
[{"$f":"[1]modelo!A28","v":2022},null,{"$f":"+[1]modelo!AT28/[1]modelo!EU28/[1]modelo!AT$9*100","v":354.56820816773262},{"$f":"+[1]modelo!AU28/[1]modelo!EV28/[1]modelo!AU$9*100","v":288.82940117651498},null,{"$f":"+[1]modelo!Y28*([1]modelo!EM28+[1]modelo!EQ28)","v":27121.948750598327},{"$f":"+[1]modelo!Z28*([1]modelo!EN28+[1]modelo!ER28)","v":100645.41665167757},{"$f":"+[1]modelo!AA28*([1]modelo!EO28+[1]modelo!ES28)","v":170865.30821039251},{"$f":"+[1]modelo!AB28*([1]modelo!EP28+[1]modelo!ET28)","v":455378.25059276976},{"$f":"([1]modelo!EM28/([1]modelo!EM28+[1]modelo!EQ28))*100","v":13.928162181769057},{"$f":"([1]modelo!EN28/([1]modelo!EN28+[1]modelo!ER28))*100","v":0.97975320492571694},{"$f":"([1]modelo!EO28/([1]modelo!EO28+[1]modelo!ES28))*100","v":3.1657704328169713},{"$f":"([1]modelo!EP28/([1]modelo!EP28+[1]modelo!ET28))*100","v":6.3563618205383756},{"$f":"1-F28/([1]modelo!CS28+[1]modelo!CW28)","v":0.69864765982606625},{"$f":"1-G28/([1]modelo!CT28+[1]modelo!CX28)","v":-20.510236324607735},{"$f":"1-H28/([1]modelo!CU28+[1]modelo!CY28)","v":-172.10236285681435},{"$f":"1-I28/([1]modelo!CV28+[1]modelo!CZ28)","v":-60.821370066165443},null,{"$f":"+[1]modelo!EM28*[1]modelo!Y28/[1]modelo!CS28","v":7.2736098556493697E-2},{"$f":"+[1]modelo!EN28*[1]modelo!Z28/[1]modelo!CT28","v":0.21078786853717116},{"$f":"+[1]modelo!EO28*[1]modelo!AA28/[1]modelo!CU28","v":5.4855808207330092},{"$f":"+[1]modelo!EP28*[1]modelo!AB28/[1]modelo!CV28","v":3.930144039933388},{"$f":"+[1]modelo!EQ28*[1]modelo!Y28/[1]modelo!CW28","v":0.61327230017215062},{"$f":"+[1]modelo!ER28*[1]modelo!Z28/[1]modelo!CX28","v":110477.63113180993},{"$f":"+[1]modelo!ES28*[1]modelo!AA28/[1]modelo!CY28","v":165456.16144224163},{"$f":"+[1]modelo!ET28*[1]modelo!AB28/[1]modelo!CZ28","v":410634.98104154627},{"$f":"(+[1]modelo!EM28+[1]modelo!EQ28)*[1]modelo!Y28/([1]modelo!CW28+[1]modelo!CS28)","v":0.30135234017393381},{"$f":"(+[1]modelo!EN28+[1]modelo!ER28)*[1]modelo!Z28/([1]modelo!CX28+[1]modelo!CT28)","v":21.510236324607735},{"$f":"(+[1]modelo!EO28+[1]modelo!ES28)*[1]modelo!AA28/([1]modelo!CY28+[1]modelo!CU28)","v":173.10236285681435},{"$f":"(+[1]modelo!EP28+[1]modelo!ET28)*[1]modelo!AB28/([1]modelo!CZ28+[1]modelo!CV28)","v":61.821370066165443}]
[{"$f":"[1]modelo!A29","v":2023},null,{"$f":"+[1]modelo!AT29/[1]modelo!EU29/[1]modelo!AT$9*100","v":382.23627001947904},{"$f":"+[1]modelo!AU29/[1]modelo!EV29/[1]modelo!AU$9*100","v":307.77886274058693},null,{"$f":"+[1]modelo!Y29*([1]modelo!EM29+[1]modelo!EQ29)","v":29079.007145680163},{"$f":"+[1]modelo!Z29*([1]modelo!EN29+[1]modelo!ER29)","v":101497.51986918392},{"$f":"+[1]modelo!AA29*([1]modelo!EO29+[1]modelo!ES29)","v":183498.71757549557},{"$f":"+[1]modelo!AB29*([1]modelo!EP29+[1]modelo!ET29)","v":494797.28852618794},{"$f":"([1]modelo!EM29/([1]modelo!EM29+[1]modelo!EQ29))*100","v":13.748860710666941},{"$f":"([1]modelo!EN29/([1]modelo!EN29+[1]modelo!ER29))*100","v":0.97946557269243173},{"$f":"([1]modelo!EO29/([1]modelo!EO29+[1]modelo!ES29))*100","v":3.1161876172753158},{"$f":"([1]modelo!EP29/([1]modelo!EP29+[1]modelo!ET29))*100","v":6.2600379490618865},{"$f":"1-F29/([1]modelo!CS29+[1]modelo!CW29)","v":0.70194395598960968},{"$f":"1-G29/([1]modelo!CT29+[1]modelo!CX29)","v":-19.232378018094543},{"$f":"1-H29/([1]modelo!CU29+[1]modelo!CY29)","v":-183.39612485062855},{"$f":"1-I29/([1]modelo!CV29+[1]modelo!CZ29)","v":-61.404044521203808},null,{"$f":"+[1]modelo!EM29*[1]modelo!Y29/[1]modelo!CS29","v":7.1164549491090662E-2},{"$f":"+[1]modelo!EN29*[1]modelo!Z29/[1]modelo!CT29","v":0.19820490425832471},{"$f":"+[1]modelo!EO29*[1]modelo!AA29/[1]modelo!CU29","v":5.7519092465233479},{"$f":"+[1]modelo!EP29*[1]modelo!AB29/[1]modelo!CV29","v":3.9070281576256458},{"$f":"+[1]modelo!EQ29*[1]modelo!Y29/[1]modelo!CW29","v":0.60608265648494852},{"$f":"+[1]modelo!ER29*[1]modelo!Z29/[1]modelo!CX29","v":111144.92276005885},{"$f":"+[1]modelo!ES29*[1]modelo!AA29/[1]modelo!CY29","v":177780.61413663157},{"$f":"+[1]modelo!ET29*[1]modelo!AB29/[1]modelo!CZ29","v":447010.50730982074},{"$f":"(+[1]modelo!EM29+[1]modelo!EQ29)*[1]modelo!Y29/([1]modelo!CW29+[1]modelo!CS29)","v":0.29805604401039038},{"$f":"(+[1]modelo!EN29+[1]modelo!ER29)*[1]modelo!Z29/([1]modelo!CX29+[1]modelo!CT29)","v":20.232378018094543},{"$f":"(+[1]modelo!EO29+[1]modelo!ES29)*[1]modelo!AA29/([1]modelo!CY29+[1]modelo!CU29)","v":184.39612485062855},{"$f":"(+[1]modelo!EP29+[1]modelo!ET29)*[1]modelo!AB29/([1]modelo!CZ29+[1]modelo!CV29)","v":62.404044521203808}]
[{"$f":"[1]modelo!A30","v":2024},null,{"$f":"+[1]modelo!AT30/[1]modelo!EU30/[1]modelo!AT$9*100","v":412.39037651797224},{"$f":"+[1]modelo!AU30/[1]modelo!EV30/[1]modelo!AU$9*100","v":328.2131958864793},null,{"$f":"+[1]modelo!Y30*([1]modelo!EM30+[1]modelo!EQ30)","v":31199.94155485187},{"$f":"+[1]modelo!Z30*([1]modelo!EN30+[1]modelo!ER30)","v":102325.73496837979},{"$f":"+[1]modelo!AA30*([1]modelo!EO30+[1]modelo!ES30)","v":197255.38246367543},{"$f":"+[1]modelo!AB30*([1]modelo!EP30+[1]modelo!ET30)","v":538071.54953571607},{"$f":"([1]modelo!EM30/([1]modelo!EM30+[1]modelo!EQ30))*100","v":13.571503492769887},{"$f":"([1]modelo!EN30/([1]modelo!EN30+[1]modelo!ER30))*100","v":0.97916942583936228},{"$f":"([1]modelo!EO30/([1]modelo!EO30+[1]modelo!ES30))*100","v":3.0668026671301516},{"$f":"([1]modelo!EP30/([1]modelo!EP30+[1]modelo!ET30))*100","v":6.1639995440621691},{"$f":"1-F30/([1]modelo!CS30+[1]modelo!CW30)","v":0.70521821732994017},{"$f":"1-G30/([1]modelo!CT30+[1]modelo!CX30)","v":-18.007978350859606},{"$f":"1-H30/([1]modelo!CU30+[1]modelo!CY30)","v":-195.67669840463802},{"$f":"1-I30/([1]modelo!CV30+[1]modelo!CZ30)","v":-61.984210594182251},null,{"$f":"+[1]modelo!EM30*[1]modelo!Y30/[1]modelo!CS30","v":6.962219991855978E-2},{"$f":"+[1]modelo!EN30*[1]modelo!Z30/[1]modelo!CT30","v":0.18615166557282511},{"$f":"+[1]modelo!EO30*[1]modelo!AA30/[1]modelo!CU30","v":6.0377062237641317},{"$f":"+[1]modelo!EP30*[1]modelo!AB30/[1]modelo!CV30","v":3.8828173764380756},{"$f":"+[1]modelo!EQ30*[1]modelo!Y30/[1]modelo!CW30","v":0.59893638847385144},{"$f":"+[1]modelo!ER30*[1]modelo!Z30/[1]modelo!CX30","v":111750.3922733887},{"$f":"+[1]modelo!ES30*[1]modelo!AA30/[1]modelo!CY30","v":191206.01462646152},{"$f":"+[1]modelo!ET30*[1]modelo!AB30/[1]modelo!CZ30","v":487302.48679116013},{"$f":"(+[1]modelo!EM30+[1]modelo!EQ30)*[1]modelo!Y30/([1]modelo!CW30+[1]modelo!CS30)","v":0.29478178267005978},{"$f":"(+[1]modelo!EN30+[1]modelo!ER30)*[1]modelo!Z30/([1]modelo!CX30+[1]modelo!CT30)","v":19.007978350859606},{"$f":"(+[1]modelo!EO30+[1]modelo!ES30)*[1]modelo!AA30/([1]modelo!CY30+[1]modelo!CU30)","v":196.67669840463802},{"$f":"(+[1]modelo!EP30+[1]modelo!ET30)*[1]modelo!AB30/([1]modelo!CZ30+[1]modelo!CV30)","v":62.984210594182251}]
[{"$f":"[1]modelo!A31","v":2025},null,{"$f":"+[1]modelo!AT31/[1]modelo!EU31/[1]modelo!AT$9*100","v":445.27110622889603},{"$f":"+[1]modelo!AU31/[1]modelo!EV31/[1]modelo!AU$9*100","v":350.25901038177369},null,{"$f":"+[1]modelo!Y31*([1]modelo!EM31+[1]modelo!EQ31)","v":33499.953768112144},{"$f":"+[1]modelo!Z31*([1]modelo!EN31+[1]modelo!ER31)","v":103130.83460938618},{"$f":"+[1]modelo!AA31*([1]modelo!EO31+[1]modelo!ES31)","v":212246.95083492916},{"$f":"+[1]modelo!AB31*([1]modelo!EP31+[1]modelo!ET31)","v":585604.38978171803},{"$f":"([1]modelo!EM31/([1]modelo!EM31+[1]modelo!EQ31))*100","v":13.396078803365757},{"$f":"([1]modelo!EN31/([1]modelo!EN31+[1]modelo!ER31))*100","v":0.97886466059526756},{"$f":"([1]modelo!EO31/([1]modelo!EO31+[1]modelo!ES31))*100","v":3.0176394986311803},{"$f":"([1]modelo!EP31/([1]modelo!EP31+[1]modelo!ET31))*100","v":6.0682942219862932},{"$f":"1-F31/([1]modelo!CS31+[1]modelo!CW31)","v":0.70846637617274943},{"$f":"1-G31/([1]modelo!CT31+[1]modelo!CX31)","v":-16.836819715636842},{"$f":"1-H31/([1]modelo!CU31+[1]modelo!CY31)","v":-209.03916743117568},{"$f":"1-I31/([1]modelo!CV31+[1]modelo!CZ31)","v":-62.560690101608536},null,{"$f":"+[1]modelo!EM31*[1]modelo!Y31/[1]modelo!CS31","v":6.8109580067211684E-2},{"$f":"+[1]modelo!EN31*[1]modelo!Z31/[1]modelo!CT31","v":0.17462579058154157},{"$f":"+[1]modelo!EO31*[1]modelo!AA31/[1]modelo!CU31","v":6.3445033849891317},{"$f":"+[1]modelo!EP31*[1]modelo!AB31/[1]modelo!CV31","v":3.8574825939361501},{"$f":"+[1]modelo!EQ31*[1]modelo!Y31/[1]modelo!CW31","v":0.59184225073518937},{"$f":"+[1]modelo!ER31*[1]modelo!Z31/[1]modelo!CX31","v":112295.22275751199},{"$f":"+[1]modelo!ES31*[1]modelo!AA31/[1]modelo!CY31","v":205842.17354058381},{"$f":"+[1]modelo!ET31*[1]modelo!AB31/[1]modelo!CZ31","v":531995.706787089},{"$f":"(+[1]modelo!EM31+[1]modelo!EQ31)*[1]modelo!Y31/([1]modelo!CW31+[1]modelo!CS31)","v":0.29153362382725062},{"$f":"(+[1]modelo!EN31+[1]modelo!ER31)*[1]modelo!Z31/([1]modelo!CX31+[1]modelo!CT31)","v":17.836819715636842},{"$f":"(+[1]modelo!EO31+[1]modelo!ES31)*[1]modelo!AA31/([1]modelo!CY31+[1]modelo!CU31)","v":210.03916743117568},{"$f":"(+[1]modelo!EP31+[1]modelo!ET31)*[1]modelo!AB31/([1]modelo!CZ31+[1]modelo!CV31)","v":63.560690101608536}]
[{"$f":"[1]modelo!A32","v":2026},null,{"$f":"+[1]modelo!AT32/[1]modelo!EU32/[1]modelo!AT$9*100","v":481.14414771581096},{"$f":"+[1]modelo!AU32/[1]modelo!EV32/[1]modelo!AU$9*100","v":374.05478641312851},null,{"$f":"+[1]modelo!Y32*([1]modelo!EM32+[1]modelo!EQ32)","v":35995.805946333981},{"$f":"+[1]modelo!Z32*([1]modelo!EN32+[1]modelo!ER32)","v":103913.56882128876},{"$f":"+[1]modelo!AA32*([1]modelo!EO32+[1]modelo!ES32)","v":228597.31652186651},{"$f":"+[1]modelo!AB32*([1]modelo!EP32+[1]modelo!ET32)","v":637844.30289028282},{"$f":"([1]modelo!EM32/([1]modelo!EM32+[1]modelo!EQ32))*100","v":13.222574739613322},{"$f":"([1]modelo!EN32/([1]modelo!EN32+[1]modelo!ER32))*100","v":0.97855117082886167},{"$f":"([1]modelo!EO32/([1]modelo!EO32+[1]modelo!ES32))*100","v":2.9687215574346997},{"$f":"([1]modelo!EP32/([1]modelo!EP32+[1]modelo!ET32))*100","v":5.9729688706638884},{"$f":"1-F32/([1]modelo!CS32+[1]modelo!CW32)","v":0.71168475262717124},{"$f":"1-G32/([1]modelo!CT32+[1]modelo!CX32)","v":-15.718448987140658},{"$f":"1-H32/([1]modelo!CU32+[1]modelo!CY32)","v":-223.58897732425112},{"$f":"1-I32/([1]modelo!CV32+[1]modelo!CZ32)","v":-63.132317331478603},null,{"$f":"+[1]modelo!EM32*[1]modelo!Y32/[1]modelo!CS32","v":6.662709240397173E-2},{"$f":"+[1]modelo!EN32*[1]modelo!Z32/[1]modelo!CT32","v":0.16362259616055955},{"$f":"+[1]modelo!EO32*[1]modelo!AA32/[1]modelo!CU32","v":6.6739783366764422},{"$f":"+[1]modelo!EP32*[1]modelo!AB32/[1]modelo!CV32","v":3.8310005281538402},{"$f":"+[1]modelo!EQ32*[1]modelo!Y32/[1]modelo!CW32","v":0.58480816760515553},{"$f":"+[1]modelo!ER32*[1]modelo!Z32/[1]modelo!CX32","v":112780.59129048973},{"$f":"+[1]modelo!ES32*[1]modelo!AA32/[1]modelo!CY32","v":221810.97473130934},{"$f":"+[1]modelo!ET32*[1]modelo!AB32/[1]modelo!CZ32","v":581643.37123211345},{"$f":"(+[1]modelo!EM32+[1]modelo!EQ32)*[1]modelo!Y32/([1]modelo!CW32+[1]modelo!CS32)","v":0.28831524737282871},{"$f":"(+[1]modelo!EN32+[1]modelo!ER32)*[1]modelo!Z32/([1]modelo!CX32+[1]modelo!CT32)","v":16.718448987140658},{"$f":"(+[1]modelo!EO32+[1]modelo!ES32)*[1]modelo!AA32/([1]modelo!CY32+[1]modelo!CU32)","v":224.58897732425112},{"$f":"(+[1]modelo!EP32+[1]modelo!ET32)*[1]modelo!AB32/([1]modelo!CZ32+[1]modelo!CV32)","v":64.132317331478603}]
[{"$f":"[1]modelo!A33","v":2027},null,{"$f":"+[1]modelo!AT33/[1]modelo!EU33/[1]modelo!AT$9*100","v":520.30326348312371},{"$f":"+[1]modelo!AU33/[1]modelo!EV33/[1]modelo!AU$9*100","v":399.75219167768398},null,{"$f":"+[1]modelo!Y33*([1]modelo!EM33+[1]modelo!EQ33)","v":38706.005017709031},{"$f":"+[1]modelo!Z33*([1]modelo!EN33+[1]modelo!ER33)","v":104674.66571451377},{"$f":"+[1]modelo!AA33*([1]modelo!EO33+[1]modelo!ES33)","v":246444.14671412896},{"$f":"+[1]modelo!AB33*([1]modelo!EP33+[1]modelo!ET33)","v":695290.49857797369},{"$f":"([1]modelo!EM33/([1]modelo!EM33+[1]modelo!EQ33))*100","v":13.05097922831634},{"$f":"([1]modelo!EN33/([1]modelo!EN33+[1]modelo!ER33))*100","v":0.97822884800805721},{"$f":"([1]modelo!EO33/([1]modelo!EO33+[1]modelo!ES33))*100","v":2.9200716734353147},{"$f":"([1]modelo!EP33/([1]modelo!EP33+[1]modelo!ET33))*100","v":5.8780693597577409},{"$f":"1-F33/([1]modelo!CS33+[1]modelo!CW33)","v":0.71487003715714204},{"$f":"1-G33/([1]modelo!CT33+[1]modelo!CX33)","v":-14.652202004593031},{"$f":"1-H33/([1]modelo!CU33+[1]modelo!CY33)","v":-239.44321866603673},{"$f":"1-I33/([1]modelo!CV33+[1]modelo!CZ33)","v":-63.697942823275554},null,{"$f":"+[1]modelo!EM33*[1]modelo!Y33/[1]modelo!CS33","v":6.5175021483841786E-2},{"$f":"+[1]modelo!EN33*[1]modelo!Z33/[1]modelo!CT33","v":0.15313532088160847},{"$f":"+[1]modelo!EO33*[1]modelo!AA33/[1]modelo!CU33","v":7.0279711562978973},{"$f":"+[1]modelo!EP33*[1]modelo!AB33/[1]modelo!CV33","v":3.8033536102895416},{"$f":"+[1]modelo!EQ33*[1]modelo!Y33/[1]modelo!CW33","v":0.57784127050613332},{"$f":"+[1]modelo!ER33*[1]modelo!Z33/[1]modelo!CX33","v":113207.65174802332},{"$f":"+[1]modelo!ES33*[1]modelo!AA33/[1]modelo!CY33","v":239247.88302354547},{"$f":"+[1]modelo!ET33*[1]modelo!AB33/[1]modelo!CZ33","v":636878.06252945727},{"$f":"(+[1]modelo!EM33+[1]modelo!EQ33)*[1]modelo!Y33/([1]modelo!CW33+[1]modelo!CS33)","v":0.28512996284285796},{"$f":"(+[1]modelo!EN33+[1]modelo!ER33)*[1]modelo!Z33/([1]modelo!CX33+[1]modelo!CT33)","v":15.652202004593031},{"$f":"(+[1]modelo!EO33+[1]modelo!ES33)*[1]modelo!AA33/([1]modelo!CY33+[1]modelo!CU33)","v":240.44321866603673},{"$f":"(+[1]modelo!EP33+[1]modelo!ET33)*[1]modelo!AB33/([1]modelo!CZ33+[1]modelo!CV33)","v":64.697942823275554}]
[{"$f":"[1]modelo!A34","v":2028},null,{"$f":"+[1]modelo!AT34/[1]modelo!EU34/[1]modelo!AT$9*100","v":563.07367551613891},{"$f":"+[1]modelo!AU34/[1]modelo!EV34/[1]modelo!AU$9*100","v":427.51758523525376},null,{"$f":"+[1]modelo!Y34*([1]modelo!EM34+[1]modelo!EQ34)","v":41651.013700765412},{"$f":"+[1]modelo!Z34*([1]modelo!EN34+[1]modelo!ER34)","v":105414.83217186203},{"$f":"+[1]modelo!AA34*([1]modelo!EO34+[1]modelo!ES34)","v":265940.63637029688},{"$f":"+[1]modelo!AB34*([1]modelo!EP34+[1]modelo!ET34)","v":758499.28416510427},{"$f":"([1]modelo!EM34/([1]modelo!EM34+[1]modelo!EQ34))*100","v":12.88128003358811},{"$f":"([1]modelo!EN34/([1]modelo!EN34+[1]modelo!ER34))*100","v":0.97789758115835479},{"$f":"([1]modelo!EO34/([1]modelo!EO34+[1]modelo!ES34))*100","v":2.8717119335268189},{"$f":"([1]modelo!EP34/([1]modelo!EP34+[1]modelo!ET34))*100","v":5.7836402843359611},{"$f":"1-F34/([1]modelo!CS34+[1]modelo!CW34)","v":0.71801927065177007},{"$f":"1-G34/([1]modelo!CT34+[1]modelo!CX34)","v":-13.637227156860492},{"$f":"1-H34/([1]modelo!CU34+[1]modelo!CY34)","v":-256.73210250167637},{"$f":"1-I34/([1]modelo!CV34+[1]modelo!CZ34)","v":-64.256436491344814},null,{"$f":"+[1]modelo!EM34*[1]modelo!Y34/[1]modelo!CS34","v":6.3753543961639306E-2},{"$f":"+[1]modelo!EN34*[1]modelo!Z34/[1]modelo!CT34","v":0.14315535895476814},{"$f":"+[1]modelo!EO34*[1]modelo!AA34/[1]modelo!CU34","v":7.4085033738326214},{"$f":"+[1]modelo!EP34*[1]modelo!AB34/[1]modelo!CV34","v":3.7745298204314488},{"$f":"+[1]modelo!EQ34*[1]modelo!Y34/[1]modelo!CW34","v":0.57094794044888653},{"$f":"+[1]modelo!ER34*[1]modelo!Z34/[1]modelo!CX34","v":113577.51643446312},{"$f":"+[1]modelo!ES34*[1]modelo!AA34/[1]modelo!CY34","v":258303.67597176944},{"$f":"+[1]modelo!ET34*[1]modelo!AB34/[1]modelo!CZ34","v":698424.6828528794},{"$f":"(+[1]modelo!EM34+[1]modelo!EQ34)*[1]modelo!Y34/([1]modelo!CW34+[1]modelo!CS34)","v":0.28198072934822993},{"$f":"(+[1]modelo!EN34+[1]modelo!ER34)*[1]modelo!Z34/([1]modelo!CX34+[1]modelo!CT34)","v":14.637227156860492},{"$f":"(+[1]modelo!EO34+[1]modelo!ES34)*[1]modelo!AA34/([1]modelo!CY34+[1]modelo!CU34)","v":257.73210250167637},{"$f":"(+[1]modelo!EP34+[1]modelo!ET34)*[1]modelo!AB34/([1]modelo!CZ34+[1]modelo!CV34)","v":65.256436491344814}]

{"sheet":"aitT","index":37,"n_rows":26,"n_cols":17,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
[null,null,{"$f":"COUNTIF(B9:BB9,\"&\")","v":7}]
[]
[null,"\\begin{landscape}"]
[null,"\\begin{center}"]
[null,"\\begin{table}","[htbp] \\centering "]
[null,"\\caption{Inversi\\'{o}n y ahorro del modelo (miles de pesos de 2003)}",null,null,null,"\\label{aitT}"]
[null," \\begin{tabular}{lccccccc}"]
[null,"\\\\ \\hline \\\\"]
[null,null,"&","AI error$^{1}$","&","Inversi\\'{o}n","&","Ahorro","&",null,"&","Gobierno","&","Gobierno","&","Ahorros","\\\\"]
[null,null,"&","del modelo","&","Total","&","Total","&","Hogares","&","Local","&","Federal","&","Externos$^{2}$","\\\\"]
[null,"\\\\ \\hline \\hline \\\\"]
[null,2003,"&",2.9100000000000002E-11,"&",20522,"&",20522,"&",28187,"&",-5821,"&",53165,"&",-55010,"\\\\"]
[null,2004,"&",0,"&",22098,"&",22098,"&",30139,"&",-6560,"&",52835,"&",-54316,"\\\\"]
[null,2005,"&",7.6400000000000002E-11,"&",23407,"&",23407,"&",32119,"&",-7394,"&",52306,"&",-53625,"\\\\"]
[null,2006,"&",0,"&",24875,"&",24875,"&",34279,"&",-8314,"&",51564,"&",-52654,"\\\\"]
[null,2007,"&",6.1799999999999996E-11,"&",26484,"&",26484,"&",36623,"&",-9330,"&",50592,"&",-51401,"\\\\"]
[null,2008,"&",0,"&",28252,"&",28252,"&",39171,"&",-10451,"&",49371,"&",-49840,"\\\\"]
[null,2009,"&",8.7299999999999998E-11,"&",30194,"&",30194,"&",41942,"&",-11687,"&",47882,"&",-47944,"\\\\"]
[null,2010,"&",3.2700000000000001E-11,"&",32329,"&",32329,"&",44959,"&",-13051,"&",46103,"&",-45682,"\\\\"]
[null,"\\\\ \\hline \\\\"]
[null,"\\multicolumn{8}{l}{\\textit{Fuente}:  C\\'{a}lculos de los autores.}\\\\"]
[null,"\\multicolumn{8}{l}{Notas:  1. Numeros elevado al -11 son  efectivamente cero.  2.  Incluye el resto de M\\'{e}xico.}\\\\"]
[null,"\\end{tabular}"]
[null,"\\end{table}"]
[null,"\\end{center}"]
[null,"\\end{landscape}"]

{"sheet":"parmT","index":38,"n_rows":37,"n_cols":9,"rows_kept":37,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,"scale",100]
[null,"\\begin{center}"]
[null,"\\begin{table}"]
[null,"[htbp] \\centering "]
[null,"\\caption{Parametros del modelo}"]
[null,"\\label{prmT}"]
[null," \\begin{tabular}",null,"{llcc} "]
[null,"\\\\"]
[null,"\\hline\\hline \\\\"]
[null,null,"&",null,"&","Valor","&","Tasa de crec.","\\\\"]
[null,"Total","&",null,"&","tipico","&","tipico","\\\\"]
[null,"$I_{g}$","&","Inversion de gobierno local","&",{"$f":"+[1]modelo!$EB$9","v":0},"&",{"$f":"+[1]modelo!$EB$7","v":0},"\\\\"]
[null,"$Ig_{f}$","&","Inversion de gobierno federal","&",{"$f":"+[1]modelo!$EC$9","v":1.9512349533672403E-2},"&",{"$f":"+[1]modelo!EC$7","v":0.05},"\\\\"]
[null,"$Id0_{i}^{1}$","&","Inversion por destino","&",{"$f":"+[1]modelo!ED$9","v":1.366499193442311E-3},"&",{"$f":"+[1]modelo!$ED$7","v":0.01},"\\\\"]
[null,"$ls_{i}$","&","Coef mano de obra calificada","&",{"$f":"+[1]modelo!$EQ$9","v":1},"&",{"$f":"+[1]modelo!$EQ$7","v":5.0000000000000001E-3},"\\\\"]
[null,"$lu_{i}$","&","Coef mano de obra no calificada","&",{"$f":"+[1]modelo!$EY$9","v":9.6456425861631807},"&",{"$f":"+[1]modelo!$EY$7","v":0.06},"\\\\"]
[null,"$w_{s}$","&","Salario mano de obra calificada","&",{"$f":"+[1]modelo!FC$9","v":91.076715605106969},"&",{"$f":"+[1]modelo!FC$7","v":0.06},"\\\\"]
[null,"$w_{u}$","&","Salario mano de obra no calificada","&",{"$f":"+[1]modelo!FD$9","v":21.071280878832031},"&",{"$f":"+[1]modelo!FD$7","v":0.06},"\\\\"]
[null,"$e$","&","Tipo de cambio nomial","&",1,"&","P$^{2}$","\\\\"]
[null,"$p_{m}$","&","Precio en el resto de M\\'{e}xico","&",1,"&","P$^{2}$","\\\\"]
[null,"$tc_{i}$","&","Coef.  de cambio tecnologico en capacidad","&",1,"&",{"$f":"+[1]modelo!$FG$7","v":0.06},"\\\\"]
[null,"$Trs_{h}^{3}$","&","Transferencias del exterior","&",{"$f":"+[1]modelo!$FK$9","v":261.29305335370736},"&",0.06,"\\\\"]
[null,"$Trsm_{h}$","&","Transferencias del resto de M\\'{e}xico","&",{"$f":"+[1]modelo!$FP$9","v":97.313828623692714},"&",0.06,"\\\\"]
[null,"$Tr_{h}$","&","Transferencias del gobierno local","&",{"$f":"+[1]modelo!$FU$9","v":671.03087836583063},"&",{"$f":"+[1]modelo!$FU$7","v":6.0000000000000053E-2},"\\\\"]
[null,"$Tr_{h}$","&","Transferencias del gobierno federal","&",{"$f":"+[1]modelo!$FZ$9","v":0},"&",{"$f":"+[1]modelo!$FU$7","v":6.0000000000000053E-2},"\\\\"]
[null,"$TrT_{h}$","&","Transferencias totales","&",194,"&",{"$f":"+[1]modelo!$FU$7","v":6.0000000000000053E-2},"\\\\"]
[null,"$G_{4}$","&","Gasto de gobierno local (en servicios)","&",{"$f":"+[1]modelo!$GK$9","v":2289.2433650936014},"&",{"$f":"+[1]modelo!$GO$7","v":2.5000000000000001E-2},"\\\\"]
[null,"$Gf_{4}$","&","Gasto de gobierno federal (en servicios)","&",{"$f":"+[1]modelo!$GO$9","v":2},"&",{"$f":"+[1]modelo!$GO$7","v":2.5000000000000001E-2},"\\\\"]
[null,"$Ex_{i}^{4}$","&","Exportaciones ","&",{"$f":"[1]modelo!$GR$9","v":0},"&",{"$f":"+[1]modelo!$GR$7","v":0},"\\\\"]
[null,"$Em_{i}^{4}$","&","Exportaciones al resto de M\\'{e}xico","&",{"$f":"+[1]modelo!$GT$9","v":0},"&",{"$f":"+[1]modelo!$GT$7","v":0},"\\\\"]
[null,"\\\\"]
[null,"\\hline \\\\"]
[null,"\\multicolumn{4}{l}{\\textit{Fuente}:  C\\'{a}lculos de los autores.  Notas 1.  Sector $i$.  Seg\\'{u}n deflactor, P. }\\\\"]
[null,"\\multicolumn{4}{l}{3.  Clase social $h$.  4.  Excluye petroleo. }\\\\"]
[null,"\\end{tabular}"]
[null,"\\end{table}"]
[null,"\\end{center}"]

{"sheet":"gKT","index":39,"n_rows":29,"n_cols":13,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
[]
[null,"\\begin{center}"]
[null,"\\begin{table}","[htbp] \\centering "]
[null,"\\caption{Stock de capital (miliones de pesos de 2003)}",null,null,"\\label{gkT}"]
[null," \\begin{tabular}{lccccc}"]
[null,"\\\\ \\hline \\\\"]
[null,null,"&",{"$f":"+tfT!D7","v":"AgPec"},"&","Petroleo","&","Industria","&","Servicios","&","Total","\\\\"]
[null,"Valor agregado total","&",{"$f":"+[1]SAM!E89","v":4225},"&",{"$f":"+[1]SAM!F89","v":74623},"&",{"$f":"+[1]SAM!G89","v":22756},"&",{"$f":"+[1]SAM!H89","v":68778},"&",{"$f":"SUM(C8:J8)","v":170382},"\\\\"]
[null,"Utilizaci\\'{o}n de capacidad (u)$^{1}$","&",{"$f":"+[1]SAM!E90","v":0.85},"&",{"$f":"+[1]SAM!F90","v":1},"&",{"$f":"+[1]SAM!G90","v":0.9},"&",{"$f":"+[1]SAM!H90","v":0.95},"&",{"$f":"+L8/L10","v":0.96111188068766584},"\\\\"]
[null,"Capacidad de dise\\~{n}o  (Q =Y/u)$^{2}$","&",{"$f":"+[1]SAM!E91","v":4970.588235294118},"&",{"$f":"+[1]SAM!F91","v":74623},"&",{"$f":"+[1]SAM!G91","v":25284.444444444445},"&",{"$f":"+[1]SAM!H91","v":72397.894736842107},"&",{"$f":"SUM(C10:J10)","v":177275.92741658067},"\\\\"]
[null,"Mano de obra calif.   ($L_{s}^{3}$)\\","&",{"$f":"+[1]SAM!E92","v":431.75660746178693},"&",{"$f":"+[1]SAM!F92","v":1844.7165172695657},"&",{"$f":"+[1]SAM!G92","v":7857.4390857484232},"&",{"$f":"+[1]SAM!H92","v":14828.709405558766},"&",{"$f":"SUM(C11:J11)","v":24962.621616038541},"\\\\"]
[null,"Mano de obra no calif. ($L_{u}^{3}$)","&",{"$f":"+[1]SAM!E93","v":1727.0264298471477},"&",{"$f":"+[1]SAM!F93","v":790.59279311552859},"&",{"$f":"+[1]SAM!G93","v":2619.1463619161404},"&",{"$f":"+[1]SAM!H93","v":9885.80627037251},"&",{"$f":"SUM(C12:J12)","v":15022.571855251326},"\\\\"]
[null,"Capital inicial (K)","&",{"$f":"+[1]SAM!E94","v":13846.465315615973},"&",{"$f":"+[1]SAM!F94","v":86246.317589116326},"&",{"$f":"+[1]SAM!G94","v":70202.531423465407},"&",{"$f":"+[1]SAM!H94","v":179122.34620047105},"&",{"$f":"SUM(C13:J13)","v":349417.66052866878},"\\\\"]
[null,"Inversi\\'{o}n por destino$^{4}$","&",{"$f":"+[1]SAM!E97","v":857.81034718735611},"&",{"$f":"+[1]SAM!F97","v":0},"&",{"$f":"+[1]SAM!G97","v":4349.1574550710648},"&",{"$f":"+[1]SAM!H97","v":3507.0682418525839},"&",{"$f":"SUM(C14:J14)","v":8714.036044111006},"\\\\"]
[null,"$v = K/Q$","&",{"$f":"+[1]SAM!E99","v":2.7856794126091304},"&",{"$f":"+[1]SAM!F99","v":1.1557605240893065},"&",{"$f":"+[1]SAM!G99","v":2.7765107348004423},"&",{"$f":"+[1]SAM!H99","v":2.4741374987706459},"&",{"$f":"+L13/L8","v":2.0507897578891479},"\\\\"]
[null,"$s = I/Y$","&",{"$f":"+[1]SAM!E100","v":0.20303203483724405},"&",{"$f":"+[1]SAM!F100","v":5.6519159142891594E-2},"&",{"$f":"+[1]SAM!G100","v":0.19112135063592303},"&",{"$f":"+[1]SAM!H100","v":0.16134391272111118},"&",{"$f":"+L14/L8","v":5.1144111726068517E-2},"\\\\"]
[null,"Depreciaci\\'{o}n ($\\delta$)","&",{"$f":"+[1]SAM!E101","v":7.2884206961589898E-2},"&",{"$f":"+[1]SAM!F101","v":4.8902136701222294E-2},"&",{"$f":"+[1]SAM!G101","v":6.8835084352612666E-2},"&",{"$f":"+[1]SAM!H101","v":6.5212185176159385E-2},"&",{"$f":"+[1]SAM!$I102","v":2.6753532455426516E-2},"\\\\"]
[null,"$\\Delta K / K  = s/v -\\delta $","&",{"$f":"+[1]SAM!E102","v":2.5000000000000001E-2},"&",{"$f":"+[1]SAM!F102","v":0.03},"&",{"$f":"+[1]SAM!G102","v":2.75E-2},"&",{"$f":"+[1]SAM!H102","v":2.5000000000000001E-2},"&",{"$f":"+[1]SAM!$I103","v":3.4353400650930316E-2},"\\\\"]
[null,"Capital rezagado (KL)","&",{"$f":"+[1]SAM!$E$95","v":13213.736044142437},"&",{"$f":"+[1]SAM!$F$95","v":84646.321253526592},"&",{"$f":"+[1]SAM!$G$95","v":67415.889926641248},"&",{"$f":"+[1]SAM!$H$95","v":172197.89265411918},"&",{"$f":"+[1]SAM!$I$95","v":337473.83987842943},"\\\\"]
[null,"$\\alpha$","&",{"$f":"+[1]SAM!E104","v":0.05},"&","--","&",{"$f":"+[1]SAM!G104","v":0.05},"&",{"$f":"+[1]SAM!H104","v":0.02},"&","--","\\\\"]
[null,"$I_{d0}$","&",{"$f":"+[1]SAM!E105","v":2.2418078000174514E-2},"&",{"$f":"+[1]SAM!F105","v":0},"&",{"$f":"+[1]SAM!G105","v":1.9512349533672403E-2},"&",{"$f":"+[1]SAM!H105","v":1.366499193442311E-3},"&","--","\\\\"]
[null,"\\\\ \\hline \\\\"]
[null,"\\multicolumn{6}{l}{\\textit{Fuente}:  C\\'{a}lculos de los autores basado en \\citet{Arm12} , \\citet{INEGI13}.}\\\\"]
[null,"\\multicolumn{6}{l}{Notas:  1.  Estimaci\\'{o}n preliminar.   2.  El Y es el PIB sectorial. }\\\\"]
[null,"\\multicolumn{6}{l}{ \\citet{Arm12}.  2.  Porcentage de \\citet{Tab12}.  3. Factor de ajuste para AgPec y Petroleo }\\\\"]
[null,"\\multicolumn{6}{l}{= 1.0, para industria, 2.5 y servicios,  0.7. 4.  Incluyendo inversi\\'{o}n  el estado.  }\\\\"]
[null,"\\end{tabular}"]
[null,"\\end{table}"]
[null,"\\end{center}"]

{"sheet":"gT","index":40,"n_rows":22,"n_cols":9,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
[]
[null,"\\begin{center}"]
[null,"\\begin{table}","[htbp] \\centering "]
[null,"\\caption{Gobierno de Tabasco (miliones de pesos de 2003)}",null,null,"\\label{gT}"]
[null," \\begin{tabular}{lccc}"]
[null,"\\\\ \\hline \\\\"]
[null,null,"&","Total","&","Local","&","Federal","\\\\"]
[null,"Inversi\\'{o}n$^{1}$","&",{"$f":"+[1]SAM!$W$67","v":20521.508644111007},"&","--","&","--","\\\\"]
[null,"Inversi\\'{o}n del Gob/PIBE$^{2}$","&",{"$f":"+F9+H9","v":6.93},"&",{"$f":"[1]SAM!$Y$66*100","v":4.4546039999999998},"&",{"$f":"[1]SAM!$Z$66*100","v":2.4753959999999999},"\\\\"]
[null,"Inversi\\'{o}n del Gob","&",{"$f":"+F10+H10","v":11807.472600000001},"&",{"$f":"+[1]SAM!$Y$67","v":7589.8433872800006},"&",{"$f":"+[1]SAM!$Z$67","v":4217.6292127199995},"\\\\"]
[null,"Gasto corriente","&",{"$f":"+F11+H11","v":26769.761470106652},"&",{"$f":"+[1]SAM!$V$77","v":10072.325470106651},"&",{"$f":"+[1]SAM!$W$77","v":16697.436000000002},"\\\\"]
[null,"Ingreso ","&",{"$f":"+F12+H12","v":58267.883075074431},"&",{"$f":"+[1]SAM!$AC$45","v":230.23204360350016},"&",{"$f":"+[1]SAM!$AC$44","v":58037.65103147093},"\\\\"]
[null,"Ganancias de petroleo","&",{"$f":"+H13","v":70543.151379962874},"&","--","&",{"$f":"+[1]SAM!$F$38","v":70543.151379962874},"\\\\"]
[null,"IVA","&",{"$f":"+H14","v":3140.0635440828964},"&","--","&",{"$f":"+SUM([1]SAM!$E$34:$H$34)","v":3140.0635440828964},"\\\\"]
[null,"Impuestos directos","&",{"$f":"+F15","v":2059.5888711211705},"&",{"$f":"+SUM([1]SAM!$I$34:$L$34)","v":2059.5888711211705},"&","--","\\\\"]
[null,"\\\\ \\hline \\\\"]
[null,"\\multicolumn{3}{l}{\\textit{Fuente}:  C\\'{a}lculos de los autores basado en \\citet{Arm12} , \\citet{INEGI13}.}\\\\"]
[null,"\\multicolumn{3}{l}{Notas:  1.  Consistente con el PIBE de \\citet{INEGI13}, basado en }\\\\"]
[null,"\\multicolumn{3}{l}{ \\citet{Arm12}.  2.  Porcentage de \\citet{Tab12}}\\\\"]
[null,"\\end{tabular}"]
[null,"\\end{table}"]
[null,"\\end{center}"]

{"sheet":"tfT","index":41,"n_rows":18,"n_cols":11,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[]
[null,"\\begin{center}"]
[null,"\\begin{table}","[htbp] \\centering "]
[null,"\\caption{Interceptos y par\\'{a}metros Frisch}",null,null,"\\label{tfT}"]
[null," \\begin{tabular}{lcccc}"]
[null,"\\\\ \\hline \\\\"]
[null,null,"&",{"$f":"+iodT!B11","v":"AgPec"},"&",{"$f":"+iodT!B13","v":"Industria"},"&",{"$f":"+iodT!B14","v":"Servicios"},"&","Frisch","\\\\"]
[null,"M\\'{a}s Pobre (H1)","&",{"$f":"+[1]SAM!Q66","v":229.75892900224758},"&",{"$f":"+[1]!theta_31","v":1280.2539422548441},"&",{"$f":"+[1]!theta_41","v":1124.1291390187964},"&",{"$f":"+[1]SAM!Q63","v":3},"\\\\"]
[null,"Menos Pobre (H2)","&",{"$f":"+[1]SAM!R66","v":283.35747682152396},"&",{"$f":"+[1]SAM!R68","v":1967.0625685825737},"&",{"$f":"+[1]SAM!R69","v":1195.5610017586143},"&",{"$f":"+[1]SAM!R63","v":2.5},"\\\\"]
[null,"Mediano (H3)","&",{"$f":"+[1]SAM!S66","v":235.34755232587361},"&",{"$f":"+[1]SAM!S68","v":2262.1613901722449},"&",{"$f":"+[1]!theta_43","v":1954.2106911028991},"&",{"$f":"+[1]SAM!S63","v":2},"\\\\"]
[null,"Menos rico (H4)","&",{"$f":"+[1]SAM!T66","v":182.38869760758607},"&",{"$f":"+[1]SAM!T68","v":2017.4220910668976},"&",{"$f":"+[1]SAM!T69","v":2401.4058646490435},"&",{"$f":"+[1]SAM!T63","v":1.5},"\\\\"]
[null,"M\\'{a}s rico (H5)","&",{"$f":"+[1]SAM!U66","v":98.652080439284376},"&",{"$f":"+[1]SAM!U68","v":1745.7074003814053},"&",{"$f":"+[1]!theta_45","v":4419.1114271189708},"&",{"$f":"+[1]SAM!U63","v":1.2},"\\\\"]
[null,"\\\\ \\hline \\\\"]
[null,"\\multicolumn{5}{l}{\\textit{Fuente}:  C\\'{a}lculos de los autores basado en \\citet{Arm12}}\\\\"]
[null,"\\multicolumn{5}{l}{\\citet{INEGI13}}\\\\"]
[null,"\\end{tabular}"]
[null,"\\end{table}"]
[null,"\\end{center}"]

{"sheet":"iodT","index":42,"n_rows":23,"n_cols":8,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,"scale",100]
[null,"\\begin{center}"]
[null,"\\begin{table}"]
[null,"[htbp] \\centering "]
[null,"\\caption{Inversi\\'{o}n por or\\'{i}gin y destino}"]
[null,"\\label{iodT}"]
[null," \\begin{tabular}",null,"{lcc} "]
[null,"\\multicolumn {3}{l}{}\\\\"]
[null,"\\hline\\hline \\\\"]
[null,"Total","&","Por or\\'{i}gin","&","Por destino","\\\\"]
[null,"AgPec","&",{"$f":"SUM([1]SAM!$U13:$W13)","v":0},"&",{"$f":"+[1]SAM!$E$97","v":857.81034718735611},"\\\\"]
[null,"Petr\\'{o}leo","&",{"$f":"SUM([1]SAM!$U14:$W14)","v":0},"&",{"$f":"+[1]SAM!$F$96","v":4217.6292127199995},"\\\\"]
[null,"Industria","&",{"$f":"SUM([1]SAM!$U15:$W15)","v":64350.586917744615},"&",{"$f":"+[1]SAM!$G$97","v":4349.1574550710648},"\\\\"]
[null,"Servicios","&",{"$f":"SUM([1]SAM!$U16:$W16)","v":591.9124826357064},"&",{"$f":"+[1]SAM!$H$96+[1]SAM!$H$97","v":11096.911629132584},"\\\\"]
[null,"\\\\"]
[null,"Total","&",{"$f":"SUM(D11:D14)","v":64942.499400380322},"&",{"$f":"SUM(F11:F14)","v":20521.508644111003},"\\\\ "]
[null,"\\\\"]
[null,"\\hline \\\\"]
[null,"\\multicolumn{3}{l}{\\textit{Fuente}:  C\\'{a}lculos de los autores}\\\\"]
[null,"\\multicolumn{3}{l}{basado en \\citet{Arm12}, \\citet{INEGI13}}\\\\"]
[null,"\\end{tabular}"]
[null,"\\end{table}"]
[null,"\\end{center}"]

{"sheet":"aiT","index":43,"n_rows":21,"n_cols":11,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
[]
[null,"\\begin{center}"]
[null,"\\begin{table}","[htbp] \\centering "]
[null,"\\caption{Estructura de ahorros$^{1}$}",null,null,null,"\\label{aiT}"]
[null," \\begin{tabular}{lcccc}"]
[null,"\\\\"]
[null,"\\hline \\\\"]
[null,null,"&","Armenta$^{2}$","&","\\% PIB","&","Autores","&","\\% PIB","\\\\"]
[null,"Empresas","&",{"$f":"SUM([1]SAM_aida!$H$44:$K$44)","v":-2.2737367544323206E-12},"&",0,"&",0,"&",0,"\\\\"]
[null,"Hogares","&",{"$f":"+[1]SAM_aida!$E59*[1]!PIB_scale","v":98071.465244951745},"&",{"$f":"SUM([1]SAM_aida!$O$44:$S$45)/[1]SAM_aida!$C$57*100","v":57.559757042969181},"&",{"$f":"+SUM([1]SAM!$Q$42:$U$42)","v":28186.557459043048},"&",{"$f":"+H10/[1]!PIB*100","v":16.543154475850184},"\\\\"]
[null,"Gob Local","&",{"$f":"+[1]SAM_aida!$E60","v":-1744.2240000000006},"&",{"$f":"[1]SAM_aida!$T$44/[1]SAM_aida!$C$57*100","v":-12.825532096187761},"&",{"$f":"+[1]SAM!$V$42","v":-5820.3667502652352},"&",{"$f":"+H11/[1]!PIB*100","v":-3.4160690391386632},"\\\\"]
[null,"Gob Federal","&",null,"&",null,"&",{"$f":"+[1]SAM!$W$42","v":53165.490290471032},"&",{"$f":"+H12/[1]!PIB*100","v":31.20370126566835},"\\\\"]
[null,"Externos","&",{"$f":"+[1]SAM_aida!$E61","v":-2603.9387713952401},"&",{"$f":"+[1]SAM_aida!$Y$44/[1]SAM_aida!$C$57*100","v":-19.145731607013904},"&",{"$f":"+[1]SAM!AA$42","v":-32494.234741633616},"&",{"$f":"+H13/[1]!PIB*100","v":-19.07140117009639},"\\\\"]
[null,"Externos-resto de M\\'{e}xico","&",{"$f":"+[1]SAM_aida!$E62","v":-1841.9440999999997},"&",{"$f":"+[1]SAM_aida!$Z$44/[1]SAM_aida!$C$57*100","v":-13.544082167160679},"&",{"$f":"+[1]SAM!$AB$42","v":-22515.744903751904},"&",{"$f":"+H14/[1]!PIB*100","v":-13.214861255151314},"\\\\"]
[null,"Total$^{3}$","&",{"$f":"SUM(D9:D14)","v":91881.358373556504},"&",{"$f":"SUM(F9:F14)","v":12.044411172606841},"&",{"$f":"SUM(H9:H14)","v":20521.701353863325},"&",{"$f":"+H15/[1]!PIB*100","v":12.044524277132169},"\\\\"]
[null,"\\\\"]
[null,"\\hline \\\\"]
[null,"\\multicolumn{5}{l}{\\textit{Fuente}: 1.  Porcentajes 2. \\citet{Arm12}. 3.  Ahorro e inversi\\'{o}n.}  \\\\"]
[null,"\\end{tabular}"]
[null,"\\end{table}"]
[null,"\\end{center}"]

{"sheet":"ayT","index":44,"n_rows":21,"n_cols":13,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
[]
[null,"\\begin{center}"]
[null,"\\begin{table}","[htbp] \\centering "]
[null,"\\caption{Ahorros e ingresos$^{1}$ (consistentes con Gini =",null,null,null,null,{"$f":"+[3]Sheet1!$B$7","v":0.49085379464285683},")}","\\label{ayT}"]
[null," \\begin{tabular}{lccccc}"]
[null,"\\\\"]
[null,"\\hline \\hline \\\\"]
[null,null,"&","\\multicolumn{2}{c}{Tasa de ahorro}  ",null,null,"&","\\multicolumn{3}{c}{Relaci\\'{o}n de autores/Armenta$^{2}$}  ",null,null,null,null,"\\\\"]
[null,null,"&","Autores","&","Armenta$^{2}$","&","Ingresos","&","Ahorros","&","Pagos a capital","\\\\"]
[null,"M\\'{a}s Pobre (H1)","&",{"$f":"+[1]!sh_1*100","v":8.7952899999999996},"&",{"$f":"100*[1]SAM_aida!O44/[1]SAM_aida!O50","v":11.521245672915484},"&",{"$f":"[1]SAM!$AC28/([1]SAM_aida!$AA29*[1]!PIB_scale)*100","v":97.011167873988668},"&",{"$f":"[1]SAM!$Q42/([1]SAM_aida!$O44*[1]!PIB_scale)*100","v":74.058081818031283},"&",{"$f":"+[1]SAM!$O28/([1]SAM_aida!$N29*[1]!PIB_scale)*100","v":0},"\\\\"]
[null,"Menos Pobre (H2)","&",{"$f":"+[1]!sh_2*100","v":13.821169999999999},"&",{"$f":"100*[1]SAM_aida!P44/[1]SAM_aida!P50","v":42.510979654422265},"&",{"$f":"[1]SAM!$AC29/([1]SAM_aida!$AA30*[1]!PIB_scale)*100","v":66.708982177615709},"&",{"$f":"+[1]SAM!R$42/([1]SAM_aida!P$44*[1]!PIB_scale)*100","v":21.688424748119981},"&",{"$f":"+[1]SAM!$O29/([1]SAM_aida!$N30*[1]!PIB_scale)*100","v":9.051155048590056},"\\\\"]
[null,"Mediano (H3)","&",{"$f":"+[1]!sh_3*100","v":17.590579999999999},"&",{"$f":"100*[1]SAM_aida!Q44/[1]SAM_aida!Q50","v":45.059262075047393},"&",{"$f":"[1]SAM!$AC30/([1]SAM_aida!$AA31*[1]!PIB_scale)*100","v":66.668031306314987},"&",{"$f":"+[1]SAM!S42/([1]SAM_aida!Q$44*[1]!PIB_scale)*100","v":26.026376911877218},"&",{"$f":"+[1]SAM!$O30/([1]SAM_aida!$N31*[1]!PIB_scale)*100","v":30.136619278020056},"\\\\"]
[null,"Menos rico (H4)","&",{"$f":"+[1]!sh_4*100","v":18.847049999999999},"&",{"$f":"100*[1]SAM_aida!R44/[1]SAM_aida!R50","v":57.394760956125189},"&",{"$f":"[1]SAM!$AC31/([1]SAM_aida!$AA32*[1]!PIB_scale)*100","v":52.49992642765887},"&",{"$f":"+[1]SAM!T$42/([1]SAM_aida!R$44*[1]!PIB_scale)*100","v":17.239704842307763},"&",{"$f":"+[1]SAM!$O31/([1]SAM_aida!$N32*[1]!PIB_scale)*100","v":46.824032600986051},"\\\\"]
[null,"M\\'{a}s rico (H5)","&",{"$f":"+[1]!sh_5*100","v":36.688923999999993},"&",{"$f":"100*[1]SAM_aida!S44/[1]SAM_aida!S50","v":64.206499459172264},"&",{"$f":"[1]SAM!$AC32/([1]SAM_aida!$AA33*[1]!PIB_scale)*100","v":56.535921993851026},"&",{"$f":"+[1]SAM!U42/([1]SAM_aida!S$44*[1]!PIB_scale)*100","v":32.305797119827417},"&",{"$f":"+[1]SAM!$O32/([1]SAM_aida!$N33*[1]!PIB_scale)*100","v":54.408632418448597},"\\\\"]
[null,"Total","&",{"$f":"100*SUM([1]SAM!$Q$42:$U$42)/SUM([1]SAM!$Q$48:$U$48)","v":28.712283125956478},"&",{"$f":"100*+SUM([1]SAM_aida!$O$44:$S$44)/SUM([1]SAM_aida!$O$50:$S$50)","v":58.357151098124554},"&",{"$f":"+SUM([1]SAM!$Q$48:$U$48)/SUM([1]SAM_aida!$O$50:$S$50)*100/[1]!PIB_scale","v":58.415181082953133},"&",{"$f":"SUM([1]SAM!$Q$42:$U$42)/([1]!PIB_scale*SUM([1]SAM_aida!$O$44:$S$44))*100","v":28.740834440111474},"&",{"$f":"+[1]SAM!$O27/([1]SAM_aida!$N28*[1]!PIB_scale)*100","v":46.801065270225592},"\\\\"]
[null,"\\\\"]
[null,"\\hline \\\\ "]
[null,"\\multicolumn{6}{l}{\\textit{Fuente}: C\\'{a}lculos de los autores.  Nota 1.  Porcentajes. 2. \\citet{Arm12}}  \\\\"]
[null,"\\end{tabular}"]
[null,"\\end{table}"]
[null,"\\end{center}"]

{"sheet":"diT","index":45,"n_rows":19,"n_cols":10,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[]
[null,"\\begin{center}"]
[null,"\\begin{table}","[htbp] \\centering "]
[null,"\\caption{Distribuci\\'{o}n del ingreso por funci\\'{o}n: Tabasco  2003$^{1}$)}",null,null,null,null,null,"\\label{diT}"]
[null," \\begin{tabular}{lccc}"]
[null,"\\\\ hline \\\\"]
[null,null,"&","\\multicolumn{e}{l}{Mano de obra}  \\\\"]
[null,null,"&","Calificada ","&","No-calificada","&","Capital","\\\\"]
[null,"M\\'{a]s Pobre (H1)","&",{"$f":"+[1]!phi_11*100","v":2.7733994723606559},"&",{"$f":"+[1]!phi_21*100","v":25.969528851933799},"&",{"$f":"+[1]!phi_31*100","v":0},"\\\\"]
[null,"Menos Pobre (H2)","&",{"$f":"+[1]!phi_12*100","v":11.252305669562649},"&",{"$f":"+[1]!phi_22*100","v":22.86424271249528},"&",{"$f":"+[1]!phi_32*100","v":1.1421136533928167},"\\\\"]
[null,"Mediano (H3)","&",{"$f":"+[1]!phi_13*100","v":19.199618381884136},"&",{"$f":"+[1]!phi_23*100","v":17.746831201111256},"&",{"$f":"+[1]!phi_33*100","v":5.8463074869706793},"\\\\"]
[null,"Menos rico (H4)","&",{"$f":"+[1]!phi_14*100","v":21.087768710285918},"&",{"$f":"+[1]!phi_24*100","v":15.782251262772643},"&",{"$f":"+[1]!phi_34*100","v":16.053128979216332},"\\\\"]
[null,"M\\'{a]s rico (H5)","&",{"$f":"+[1]!phi_15*100","v":45.686907765906639},"&",{"$f":"+[1]!phi_25*100","v":17.637145971687019},"&",{"$f":"+[1]!phi_35*100","v":76.958449880420147},"\\\\",{"$f":"+D13+F13+H13","v":140.28250361801381}]
[null,"Total","&",{"$f":"SUM(D9:D13)","v":100},"&",{"$f":"SUM(F9:F13)","v":100},"&",{"$f":"SUM(H9:H13)","v":99.999999999999972},"\\\\"]
[null,"\\\\  hline  \\\\\t"]
[null,"\\multicolumn{4}{l}{\\textit{Fuente}: C\\'{a}lculos de los autores.  Nota 1.  Porcentajes.}  \\\\"]
[null,"\\end{tabular}"]
[null,"\\end{table}"]
[null,"\\end{center}"]

{"sheet":"cn2T","index":46,"n_rows":18,"n_cols":9,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,1]
[null,"\\begin{center}"]
[null,"\\begin{table}","[htbp] \\centering "]
[null,"\\caption{Tabasco:  Cuentas nacionales 2003$^{1}$)}",null,null,null,"\\label{cn2T}"]
[null," \\begin{tabular}{lccc}"]
[null,"\\\\ hline \\\\"]
[null,null,"&","Armenta$^{2}$","&","INEGI$^{3}$","&","Autores","\\\\"]
[null,"Total","&",100,"&",100,"&",100,"\\\\"]
[null,"AgPec","&",2.4439339417271633,"&",{"$f":"+[1]INEGI!$C51*100","v":2.4797220363653438},"&",2.48,"\\\\"]
[null,"Petr\\'{o}leo","&",52.725611972667274,"&",{"$f":"+[1]INEGI!$C52*100","v":43.797466868565927},"&",43.8,"\\\\"]
[null,"Industria","&",3.6929847518051373,"&",{"$f":"+[1]INEGI!$C53*100","v":13.355870925332489},"&",13.36,"\\\\"]
[null,"Servicios","&",41.137469333800425,"&",{"$f":"+[1]INEGI!$C54*100","v":40.366940169736239},"&",40.369999999999997,"\\\\"]
[null,"\\\\  hline  \\\\\t"]
[null,"\\multicolumn{4}{l}{\\textit{Fuente}: 1.  porcentajes 2. \\citet{Arm12}}  \\\\"]
[null,"\\multicolumn{4}{l}{3. \\citet{INEGI13} }  \\\\"]
[null,"\\end{tabular}"]
[null,"\\end{table}"]
[null,"\\end{center}"]