{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["INEGI","SAM","u","modelo","RAS (Fac))","notas","SAM_aida","RAS (C) ","RAS (MIP)"],"not_rendered":{"charts":2,"images":0,"macros":1,"external_links":4,"defined_names":921,"comments":5,"pivot_tables":0},"unopened":[{"sheet":"u","index":2,"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":"INEGI","index":0,"n_rows":55,"n_cols":17,"rows_kept":55,"cut":false,"hidden":false,"merged":[]}
[null,"TABASCO Cuadro 223"]
[null,"PIB en Millones de Pesos a Precios Corrientes en Valores Básicos"]
[null,null,2003,2004,2005,2006,2007]
[null,"TOTAL",{"$f":"SUM(C5:C24)","v":170382},208563,244270,306568,325869,100,100,100,100,100]
[11,"Agricultura,ganadería,aprovechamientoforestal,pescaycaza",4225,4457,5015,5279,5534,2.48,2.14,2.0499999999999998,1.72,1.7]
[21,"Minería",74623,102661,125084,173007,186231,43.8,49.22,51.21,56.43,57.15]
[22,"Electricidad, agua y suministro de gas por ductos al cons. final ",378,481,472,582,664,0.22,0.23,0.19,0.19,0.2]
[23,"23 Construcción ",11971,12877,18166,19906,17440,7.03,6.17,7.44,6.49,5.35]
["31-33","Industrias manufactureras ",10407,10917,9109,12165,12369,6.11,5.23,3.73,3.97,3.8]
["43 y 46","Comercio",17922,21595,24717,27702,29407,10.52,10.35,10.119999999999999,9.0399999999999991,9.02]
["48-49","Transportes, correos y almacenamiento ",7862,8521,9519,10362,111151,4.6100000000000003,4.09,3.9,3.38,3.41]
[51,"Información en medios masivos ",1411,1783,2233,2880,3399,0.83,0.85,0.91,0.94,1.04]
[{"$f":"+A12+1","v":52},"Servicios financieros y de seguros ",1050,1123,1615,1704,2781,0.62,0.54,0.66,0.56000000000000005,0.85]
[{"$f":"+A13+1","v":53},"Serv. inmobiliarios y de alquiler de bienes muebles e intangibles ",13741,15277,16982,18574,19972,8.06,7.32,6.95,6.06,6.13]
[54,"Servicios profesionales, científicos y técnicos",1938,2089,2199,2463,2728,1.1399999999999999,1,0.9,0.8,0.84]
[55,"Dirección de corporativos y empresas",14,16,18,20,20,0.01,0.01,0.01,0.01,0.01]
[56,"Serv. de apoyo a negoc. y manejo de desechos y serv. de remed. ",1319,1433,1555,1556,1639,0.77,0.69,0.64,0.51,0.5]
[61,"Servicios educativos ",6377,6949,7895,8599,9480,3.74,3.33,3.23,2.8,2.91]
[62,"Servicios de salud y de asistencia social",5047,5303,5875,7015,7725,2.96,2.54,2.41,2.29,2.37]
[71,"Serv. de esparc. culturales y deportivos, y otros serv. recreativos ",110,117,125,137,147,0.06,0.06,0.05,0.04,0.05]
[72,"Serv. de alojamiento temporal y de prep. de alimentos y bebidas",3188,3478,3622,4154,3793,1.87,1.67,1.48,1.36,1.1599999999999999]
[81," Otros servicios excepto actividades del Gobierno",3375,3462,3480,3861,4505,1.98,1.66,1.42,1.26,1.38]
[93,"Actividades del Gobierno ",5969,6334,7198,7395,8426,3.5,3.04,2.95,2.41,2.59]
[null,"Servicios de Intermediación Financiera Medidos Indirectamente ",-545,-309,-608,-792,-1508,-0.32,-0.15,-0.25,-0.26,-0.46]
[null,"FUENTE: INEGI. Dirección General de Estadísticas Económicas. Dirección General Adjunta de Cuentas Nacionales."]
[]
[null,{"$f":"+SAM!D9","v":"AgPec"},{"$f":"+C5","v":4225},{"$f":"+D5","v":4457},5015,5279,5534,2.48,2.14,2.0499999999999998,1.72,1.7]
[null,{"$f":"+SAM!D10","v":"Pet"},{"$f":"+C6","v":74623},{"$f":"+D6","v":102661},125084,173007,186231,43.8,49.22,51.21,56.43,57.15]
[null,{"$f":"+SAM!D11","v":"Industria"},{"$f":"SUM(C7:C9)","v":22756},{"$f":"SUM(D7:D9)","v":24275},27747,32653,30473,13.36,11.63,11.360000000000001,10.65,9.35]
[null,{"$f":"+SAM!D12","v":"Servicios"},{"$f":"SUM(C10:C24)","v":68778},{"$f":"SUM(D10:D24)","v":77171},86425,95630,203665,40.35,36.999999999999993,35.380000000000003,31.2,31.800000000000004]
[]
[]
[null,null,{"$f":"+C32-C4","v":-170382}]
[null,"Consumo",{"$f":"+C$4/SAM_aida!C57*SAM_aida!C58","v":69982.429435495607}]
[null,"Inversion",{"$f":"+C$4/SAM_aida!C58*SAM_aida!C59","v":49962.479353817245}]
[null,"Gobierno",{"$f":"+C$4/SAM_aida!C59*SAM_aida!C60","v":222258.78115976587}]
[null,"Export",{"$f":"+C$4/SAM_aida!C60*SAM_aida!C61","v":707412.7099156921}]
[]
[]
[null,null,"PIB Real","TC ","Sin Min","Poblacion","per capita","Petroleo","Petro",null,null,"PIB",null,{"$f":"+B27","v":"AgPec"},{"$f":"+B28","v":"Pet"},{"$f":"+B29","v":"Industria"},{"$f":"+B30","v":"Servicios"}]
[null,2003,{"$f":"+L41","v":170382},null,null,null,null,null,{"$f":"+O41","v":74623},null,null,{"$f":"+SUM(C27:C30)","v":170382},null,{"$f":"+C27","v":4225},{"$f":"+C28","v":74623},{"$f":"+C29","v":22756},{"$f":"+C30","v":68778}]
[null,{"$f":"+B41+1","v":2004},{"$f":"+C41*(1+D42/100)","v":177248.3946},4.03,3.21,1.6,{"$f":"+E42-F42","v":1.6099999999999999},{"$f":"+D42-E42","v":0.82000000000000028},{"$f":"+I41*(1+H42/100)","v":75234.908599999995},{"$f":"+I42/I41-1","v":8.1999999999999851E-3},null,{"$f":"+SUM(D27:D30)","v":208564},{"$f":"+L42/L41-1","v":0.22409644211242963},{"$f":"+D27","v":4457},{"$f":"+D28","v":102661},{"$f":"+D29","v":24275},{"$f":"+D30","v":77171}]
[null,{"$f":"+B42+1","v":2005},{"$f":"+C42*(1+D43/100)","v":191906.83683342001},8.27,7.32,2.4,4.92,{"$f":"+D43-E43","v":0.94999999999999929},{"$f":"+I42*(1+H43/100)","v":75949.640231700003},{"$f":"+I43/I42-1","v":9.5000000000000639E-3},null,{"$f":"+SUM(E27:E30)","v":244271},{"$f":"+L43/L42-1","v":0.17120404288371915},{"$f":"+E27","v":5015},{"$f":"+E28","v":125084},{"$f":"+E29","v":27747},{"$f":"+E30","v":86425}]
[null,2006,203862.63276814207,6.23,4.2699999999999996,2.4,1.8699999999999997,1.9600000000000009,77438.253180241329,1.9600000000000062E-2,null,{"$f":"+SUM(F27:F30)","v":306569},0.2550364144740882,{"$f":"+F27","v":5279},{"$f":"+F28","v":173007},{"$f":"+F29","v":32653},{"$f":"+F30","v":95630}]
[null,2007,209713.49032858774,2.87,0.05,2.4,-2.35,2.8200000000000003,79622.011919924131,2.8200000000000003E-2,null,{"$f":"+SUM(G27:G30)","v":425903},0.38925657845379025,{"$f":"+G27","v":5534},{"$f":"+G28","v":186231},32653,{"$f":"+G30","v":203665}]
[null,2008,218395.62882819129,4.1399999999999997,4.33,2.4,1.9300000000000002,-0.19000000000000039,79470.730097276275,-1.9000000000000128E-3]
[null,2009,223047.45572223177,2.13,-5.54,2.4,-7.9399999999999995,7.67,85566.135095737365,7.669999999999999E-2]
[null,2010,235493.50375153232,5.58,2.81,2.4,{"$f":"+E48-F48","v":0.41000000000000014},{"$f":"+D48-E48","v":2.77},87936.317037889297,2.7700000000000058E-2]
[null,2011,247597.86984436106,5.14,7.97,2.4,5.57,{"$f":"+D49-E49","v":-2.83},85447.719265717038,-2.8299999999999881E-2]
[]
[null,null,{"$f":"+C27/SUM($C$27:$C$30)","v":2.4797220363653439E-2}]
[null,null,{"$f":"+C28/SUM($C$27:$C$30)","v":0.43797466868565926}]
[null,null,0.13355870925332489]
[null,null,0.40366940169736237]
[null,null,0]

{"sheet":"SAM","index":1,"n_rows":127,"n_cols":34,"rows_kept":127,"cut":false,"hidden":false,"merged":[[3,26,4,26],[1,4,2,7],[2,28,4,28],[3,27,4,27],[1,8,2,11],[1,12,2,14],[1,23,2,25],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[1,26,2,27],[1,3,6,3],[3,13,5,13],[3,14,5,14],[1,21,2,22],[1,16,2,20],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12]]}
[]
[null,null,null,"Mexico 2003","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,null,null,null,"Total"]
[null,null,null,null,{"$f":"+D9","v":"AgPec"},{"$f":"+D10","v":"Pet"},{"$f":"+D11","v":"Industria"},{"$f":"+D12","v":"Servicios"},{"$f":"+E4","v":"AgPec"},{"$f":"+F4","v":"Pet"},{"$f":"+G4","v":"Industria"},{"$f":"+H4","v":"Servicios"},{"$f":"+D23","v":"Ls"},"Lu",{"$f":"+D25","v":"Capital"},{"$f":"+D13","v":"Margen"},null,null,null,null,null,null,null,"Privado","Publico","Publico","Expt","Expt Mex"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,"Local","Federal",null,"Local","Federal","XRM","XRM"]
[]
[]
[null,null,null,"Bienes",null,null,null,null,{"$f":"SUM(I9:I13)","v":8665.4189509488024},{"$f":"SUM(J9:J13)","v":78024.610295225488},{"$f":"SUM(K9:K13)","v":66776.709493041126},{"$f":"SUM(L9:L13)","v":102183.28679057711},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E8:AB8)","v":255650.02552979253},{"$f":"+AC8-SUM(I8:AB8)","v":0}]
[null,null,null,"AgPec",null,null,null,null,{"$f":"+AC9","v":6784.0590956988653},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+E48","v":6784.0590956988653},{"$f":"+AC9-SUM(I9:AB9)","v":0}]
[null,null,null,"Pet",null,null,null,null,0,{"$f":"+AC10","v":77980.044020469693},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F48","v":77980.044020469693},{"$f":"+AC10-SUM(I10:AB10)","v":0}]
[null,null,null,"Industria",null,null,null,null,0,0,{"$f":"+SAM_aida!J12/(SAM_aida!J12+SAM_aida!K12)*AC11","v":50164.008360020722},{"$f":"AC11-K11","v":191.6371118630268},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G48","v":50355.645471883749},{"$f":"+AC11-SUM(I11:AB11)","v":0}]
[null,null,null,"Servicios",null,null,null,null,0,0,{"$f":"+SAM_aida!J13/(SAM_aida!J13+SAM_aida!K13)*SAM!AC12","v":616.62726302614101},{"$f":"+AC12-K12","v":101991.64967871408},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+H48","v":102608.27694174022},{"$f":"+AC12-SUM(I12:AB12)","v":0}]
[null,null,null,"Margen",null,null,null,null,{"$f":"+SAM_aida!H14/SUM(SAM_aida!$H14:$K14)*$P19","v":1881.359855249937},{"$f":"+SAM_aida!I14/SUM(SAM_aida!$H14:$K14)*$P19","v":44.566274755798908},{"$f":"+SAM_aida!J14/SUM(SAM_aida!$H14:$K14)*$P19","v":15996.073869994265},{"$f":"+SAM_aida!K14/SUM(SAM_aida!$H14:$K14)*$P19","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E13:AB13)","v":17922},{"$f":"+AC13-SUM(I13:AB13)","v":0}]
[null,null,null,null,{"$f":"E15-SUM(E16:E19)","v":0},{"$f":"F15-SUM(F16:F19)","v":0},{"$f":"G15-SUM(G16:G19)","v":0},{"$f":"H15-SUM(H16:H19)","v":0},null,null,null,null,null,null,null,null,{"$f":"Q15-SUM(Q16:Q19)","v":0},{"$f":"R15-SUM(R16:R19)","v":0},{"$f":"S15-SUM(S16:S19)","v":0},{"$f":"T15-SUM(T16:T19)","v":0},{"$f":"U15-SUM(U16:U19)","v":0},{"$f":"V15-SUM(V16:V19)","v":0},0,0,0,0,{"$f":"AA15-SUM(AA16:AA19)","v":0},{"$f":"AB15-SUM(AB16:AB19)","v":0},null,{"$f":"AC14-SUM(E14:AB14)","v":0}]
[{"$f":"H15-34646.5602357094","v":0},null,null,"Empresas",{"$f":"SUM(E16:E19)","v":2559.0590956988658},{"$f":"SUM(F16:F19)","v":3357.0440204696979},{"$f":"SUM(G16:G19)","v":28842.951049035779},{"$f":"SUM(H16:H19)","v":34646.560235709352},null,null,null,null,null,null,null,{"$f":"SUM(P16:P19)","v":17922},{"$f":"+PIB_scale*SAM_aida!O16","v":3951.2130154138317},{"$f":"+PIB_scale*SAM_aida!P16","v":5743.3017452711865},{"$f":"+PIB_scale*SAM_aida!Q16","v":8903.4392672020349},{"$f":"+PIB_scale*SAM_aida!R16","v":13803.64995997058},{"$f":"+PIB_scale*SAM_aida!S16","v":37580.825447637966},{"$f":"+V77","v":10072.325470106651},{"$f":"+W77","v":16697.436000000002},{"$f":"+X67","v":8714.036044111006},{"$f":"+Y67","v":7589.8433872800006},{"$f":"+Z67","v":4217.6292127199995},{"$f":"+PIB_scale*SAM_aida!Y16","v":32523.350313867901},{"$f":"+PIB_scale*SAM_aida!Z16","v":78622.601167889734},315747.26543238462,0]
[{"$f":"H16-561.961422968528","v":0},null,null,{"$f":"+E4","v":"AgPec"},{"$f":"+'RAS (MIP)'!E3","v":362.04740974350653},{"$f":"+'RAS (MIP)'!F3","v":0},{"$f":"+'RAS (MIP)'!G3","v":13365.976710504501},{"$f":"+'RAS (MIP)'!H3","v":561.96142296852804},null,null,null,null,null,null,null,null,{"$f":"+'RAS (C) '!E3","v":344.63839350337133},{"$f":"+'RAS (C) '!F3","v":472.26246136920662},{"$f":"+'RAS (C) '!G3","v":470.69510465174722},{"$f":"+'RAS (C) '!H3","v":547.16609282275817},{"$f":"+'RAS (C) '!I3","v":591.9124826357064},{"$f":"SAM_aida!$T17/SAM_aida!$T$16*V$15","v":0},{"$f":"SAM_aida!$T17/SAM_aida!$T$16*W$15","v":0},{"$f":"SAM_aida!$V17/SAM_aida!$V$16*X$15","v":75.388900744841976},{"$f":"SAM_aida!$V17/SAM_aida!$V$16*Y$15","v":65.663023069457736},{"$f":"SAM_aida!$V17/SAM_aida!$V$16*Z$15","v":36.488537399518201},{"$f":"SAM_aida!Y17/SAM_aida!Y$16*AA$15","v":0},{"$f":"SAM_aida!Z17/SAM_aida!Z$16*AB$15","v":2289.2433650936014},19183.443904506745,0,{"$f":"+AC15-SUM(AC16:AC19)","v":0},null,{"$f":"+AB16/$AB$15","v":2.9116861196250416E-2}]
[null,null,null,{"$f":"+F4","v":"Pet"},{"$f":"+'RAS (MIP)'!E4","v":0},{"$f":"+'RAS (MIP)'!F4","v":0},{"$f":"+'RAS (MIP)'!G4","v":0},{"$f":"+'RAS (MIP)'!H4","v":0},null,null,null,null,null,null,null,null,{"$f":"+'RAS (C) '!E4","v":0},{"$f":"+'RAS (C) '!F4","v":0},{"$f":"+'RAS (C) '!G4","v":0},{"$f":"+'RAS (C) '!H4","v":0},{"$f":"+'RAS (C) '!I4","v":0},{"$f":"SAM_aida!$T18/SAM_aida!$T$16*V$15","v":0},{"$f":"SAM_aida!$T18/SAM_aida!$T$16*W$15","v":0},{"$f":"SAM_aida!$V18/SAM_aida!$V$16*X$15","v":0},{"$f":"SAM_aida!$V18/SAM_aida!$V$16*Y$15","v":0},{"$f":"SAM_aida!$V18/SAM_aida!$V$16*Z$15","v":0},{"$f":"SAM_aida!Y18/SAM_aida!Y$16*AA$15","v":32435.151379925399},{"$f":"+AC17-AA17","v":45589.458915300085},{"$f":"+J48","v":78024.610295225488},0,{"$f":"+AB17-[3]SAM!$AB$17","v":1130.2949989649496},null,{"$f":"+AB17/$AB$15","v":0.57985182680421521},{"$f":"+AG17+AG18","v":0.96388521576840991}]
[{"$f":"H18-18840.8069624739","v":0},null,null,{"$f":"+G4","v":"Industria"},{"$f":"+'RAS (MIP)'!E5","v":2052.946720221034},{"$f":"+'RAS (MIP)'!F5","v":358.50716170839695},{"$f":"+'RAS (MIP)'!G5","v":11115.684869992474},{"$f":"+'RAS (MIP)'!H5","v":18840.806962473882},null,null,null,null,null,null,null,null,{"$f":"+'RAS (C) '!E5","v":1920.380913382266},{"$f":"+'RAS (C) '!F5","v":3278.4376143042896},{"$f":"+'RAS (C) '!G5","v":4524.3227803444897},{"$f":"+'RAS (C) '!H5","v":6052.266273200692},{"$f":"+'RAS (C) '!I5","v":10474.244402288434},{"$f":"SAM_aida!$T19/SAM_aida!$T$16*V$15","v":0},{"$f":"SAM_aida!$T19/SAM_aida!$T$16*W$15","v":0},{"$f":"SAM_aida!$V19/SAM_aida!$V$16*X$15","v":1713.9651422504589},{"$f":"SAM_aida!$V19/SAM_aida!$V$16*Y$15","v":1492.8475089025414},{"$f":"SAM_aida!$V19/SAM_aida!$V$16*Z$15","v":829.56616393899765},{"$f":"SAM_aida!Y19/SAM_aida!Y$16*AA$15","v":88.198933942499266},{"$f":"+AC18-SUM(E18:AA18)","v":30193.703975684941},{"$f":"+K48","v":92935.879422635393},0,null,null,0.38403338896419464]
[{"$f":"H19-15243.7918502669","v":4.0017766878008842E-11},null,null,{"$f":"+H4","v":"Servicios"},{"$f":"+'RAS (MIP)'!E6","v":144.06496573432494},{"$f":"+'RAS (MIP)'!F6","v":2998.5368587613011},{"$f":"+'RAS (MIP)'!G6","v":4361.2894685388028},{"$f":"+'RAS (MIP)'!H6","v":15243.79185026694},null,null,null,null,null,null,null,{"$f":"+INEGI!C10","v":17922},{"$f":"+Q15-SUM(Q16:Q18)","v":1686.1937085281943},{"$f":"+R15-SUM(R16:R18)","v":1992.6016695976905},{"$f":"+S15-SUM(S16:S18)","v":3908.4213822057982},{"$f":"+T15-SUM(T16:T18)","v":7204.2175939471299},{"$f":"+U15-SUM(U16:U18)","v":26514.668562713829},{"$f":"SAM_aida!$T20/SAM_aida!$T$16*V$15","v":10072.325470106651},{"$f":"SAM_aida!$T20/SAM_aida!$T$16*W$15","v":16697.436000000002},{"$f":"SAM_aida!$V20/SAM_aida!$V$16*X$15","v":6924.682001115706},{"$f":"SAM_aida!$V20/SAM_aida!$V$16*Y$15","v":6031.3328553080028},{"$f":"SAM_aida!$V20/SAM_aida!$V$16*Z$15","v":3351.5745113814842},{"$f":"SAM_aida!Y20/SAM_aida!Y$16*AA$15","v":0},{"$f":"+AC19-SUM(E19:AA19)","v":550.19491181113699},{"$f":"+L48","v":125603.331810017},0,null,null,6.9979230353401506E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W19/(W19+V19)","v":0.62374242738941665},null,null,null,null,null,null,-0.62374242738941665,{"$f":"+AA17/AC17","v":0.41570411255114187}]
[null,null,null,null,{"$f":"E22-SUM(E23:E25)","v":0},{"$f":"F22-SUM(F23:F25)","v":6.3664629124104977E-12},{"$f":"G22-SUM(G23:G25)","v":0},{"$f":"H22-SUM(H23:H25)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-6.3664629124104977E-12]
[null,null,null,"Factores",{"$f":"+INEGI!C5-E34-I34","v":4204.5317951485395},{"$f":"+INEGI!C6-F34-J34-F38","v":2582.4279378132633},{"$f":"SUM(INEGI!C7:C9)-G34-K34","v":20870.108375855743},{"$f":"SUM(INEGI!C10:C24)-H34-L34","v":66982.128096015513},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E22:AB22)","v":94639.196204833061},0]
[{"$f":"H22-66887.9087330526","v":94.21936296291824},null,null,"Ls",{"$f":"+SAM_aida!C24/SAM_aida!C$23*SAM!E$22","v":365.2152014823119},{"$f":"+SAM_aida!D24/(SAM_aida!D24+SAM_aida!D25)*F22","v":1807.6995564692841},{"$f":"+SAM_aida!E24/SAM_aida!E$23*SAM!G$22*G88","v":6485.6321299274477},{"$f":"+SAM_aida!F24/SAM_aida!F$23*SAM!H$22*H88","v":13719.439170325408},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E23:AB23)","v":22377.986058204449},0]
[{"$f":"H23-19571.6299082467","v":-5852.1907379212935},null,null,"Lu",{"$f":"+SAM_aida!C25/SAM_aida!C$23*SAM!E$22","v":1460.8608059292476},{"$f":"F22-F23","v":774.72838134397921},{"$f":"+SAM_aida!E25/SAM_aida!E$23*SAM!G$22*G88","v":2161.8773766424824},{"$f":"+SAM_aida!F25/SAM_aida!F$23*SAM!H$22*H88","v":9146.2927802169379},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E24:AB24)","v":13543.759344132646},0]
[{"$f":"H24-13047.7532721645","v":-3901.4604919475623},null,null,"Capital",{"$f":"+E48-E37-E34-E24-E23-E15","v":2378.4557877369793},{"$f":"+F48-F37-F34-F24-F23-F15","v":-6.3664629124104977E-12},{"$f":"+G48-G37-G34-G24-G23-G15","v":12222.598869285808},{"$f":"+H48-H37-H34-H24-H23-H15","v":44116.396145473169},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E25:AB25)","v":58717.45080249595},0]
[{"$f":"H25-34268.5255526414","v":9847.8705928317722},null,null,null,null,null,null,null,null,null,null,null,{"$f":"M27-SUM(M28:M32)","v":0},{"$f":"N27-SUM(N28:N32)","v":0},{"$f":"O27-SUM(O28:O32)","v":0},null,null,null,null,null,null,{"$f":"V27-SUM(V28:V32)","v":0},{"$f":"W27-SUM(W28:W32)","v":0},null,null,null,{"$f":"AA27-SUM(AA28:AA32)","v":0},{"$f":"AB27-SUM(AB28:AB32)","v":0},{"$f":"AC27-SUM(AC28:AC32)","v":0},0]
[null,null,null,"Hogares",null,null,null,null,null,null,null,null,{"$f":"+M48","v":22377.986058204449},{"$f":"+N48","v":13543.759344132646},{"$f":"+O48","v":58717.45080249595},null,null,null,null,null,null,{"$f":"SUM(V28:V32)","v":947.88640511495373},{"$f":"$Z$53*AB27","v":680.22508949183975},null,null,null,{"$f":"SUM(AA28:AA32)","v":201.11647136921715},{"$f":"+(AC27-SUM(M27:AA27))","v":1700.5627237295994},{"$f":"SUM(AC28:AC32)","v":98168.986894538655},0]
[null,null,null,"H1",null,null,null,null,null,null,null,null,{"$f":"+'RAS (Fac))'!E3","v":620.63094726318332},{"$f":"+'RAS (Fac))'!F3","v":3517.2504905110077},{"$f":"+'RAS (Fac))'!G3","v":0},null,null,null,null,null,null,{"$f":"+SAM_aida!T29*PIB_scale","v":155.2198003078453},8.4285123515328131,null,null,null,{"$f":"+SAM_aida!Y29*PIB_scale","v":9.6456425861631807},{"$f":"+SAM_aida!$Z29/SAM_aida!$Z$28*SAM!AB$27","v":21.071280878832031},{"$f":"+Q48","v":4332.2466738985649},{"$f":"AC28-SUM(E28:AB28)","v":0}]
[null,null,null,"H2",null,null,null,null,null,null,null,null,{"$f":"+'RAS (Fac))'!E4","v":2518.0393939612782},{"$f":"+'RAS (Fac))'!F4","v":3096.6780088387472},{"$f":"+'RAS (Fac))'!G4","v":670.6200225395163},null,null,null,null,null,null,{"$f":"+SAM_aida!T30*PIB_scale","v":295.60467999447252},15.344681447813665,null,null,null,{"$f":"+SAM_aida!Y30*PIB_scale","v":29.751276073985846},{"$f":"+SAM_aida!$Z30/SAM_aida!$Z$28*SAM!AB$27","v":38.361703619534161},{"$f":"+R48","v":6664.399766475347},0]
[null,null,null,"H3",null,null,null,null,null,null,null,null,{"$f":"+'RAS (Fac))'!E5","v":4296.4879247264907},{"$f":"+'RAS (Fac))'!F5","v":2403.5881090879534},{"$f":"+'RAS (Fac))'!G5","v":3432.8027224246462},null,null,null,null,null,null,{"$f":"+SAM_aida!T31*PIB_scale","v":261.29305335370736},97.313828623692714,null,null,null,{"$f":"+SAM_aida!Y31*PIB_scale","v":69.139424829198759},{"$f":"+SAM_aida!$Z31/SAM_aida!$Z$28*SAM!AB$27","v":243.28457155923178},{"$f":"+S48","v":10803.909634604921},0]
[null,null,null,"H4",null,null,null,null,null,null,null,null,{"$f":"+'RAS (Fac))'!E6","v":4719.0179419741826},{"$f":"+'RAS (Fac))'!F6","v":2137.5101301162622},{"$f":"+'RAS (Fac))'!G6","v":9425.9881106325702},null,null,null,null,null,null,{"$f":"+SAM_aida!T32*PIB_scale","v":151.86092671731362},163.86977856482832,null,null,null,{"$f":"+SAM_aida!Y32*PIB_scale","v":1.5034122747624128},{"$f":"+SAM_aida!$Z32/SAM_aida!$Z$28*SAM!AB$27","v":409.67444641207078},{"$f":"+T48","v":17009.424746691991},0]
[null,null,null,"H6",null,null,null,null,null,null,null,null,{"$f":"+'RAS (Fac))'!E7","v":10223.809850279313},{"$f":"+'RAS (Fac))'!F7","v":2388.7326055786752},{"$f":"+'RAS (Fac))'!G7","v":45188.039946899211},null,null,null,null,null,null,{"$f":"+SAM_aida!T33*PIB_scale","v":83.907944741614855},395.26828850397226,null,null,null,{"$f":"+SAM_aida!Y33*PIB_scale","v":91.076715605106969},{"$f":"+SAM_aida!$Z33/SAM_aida!$Z$28*SAM!AB$27","v":988.17072125993059},{"$f":"+U48","v":59359.006072867822},0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'RAS (Fac))'!E8","v":22377.986058204449},{"$f":"+'RAS (Fac))'!F8","v":13543.759344132646},{"$f":"+'RAS (Fac))'!G8","v":58717.45080249595},null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Gobierno local",{"$f":"+SUM(E35:E35)","v":20.468204851460296},1497.4206822238648,642.58604699222769,979.5886100153441,0,0,1243.3055771520285,816.28329396914205,null,null,null,null,null,null,null,null,null,{"$f":"+W27/(W27+V27+AA27+AB27)","v":0.19270975230221699},null,null,null,null,null,null,{"$f":"SUM(E34:AB34)","v":5199.8451249563695},{"$f":"AC34-SUM(E34:AB34)","v":0}]
[null,null,null,"Impuestos indirectos",{"$f":"+SAM_aida!C37/SAM_aida!C$50*SAM!E$48","v":20.468204851460296},{"$f":"+SAM_aida!D37/SAM_aida!D$50*SAM!F$48","v":1497.4206822238648},{"$f":"+SAM_aida!E37/SAM_aida!E$50*SAM!G$48","v":642.58604699222769},{"$f":"+SAM_aida!F37/SAM_aida!F$50*SAM!H$48","v":979.5886100153441},{"$f":"+SAM_aida!H38/SAM_aida!H$50*SAM!I$48","v":0},{"$f":"+SAM_aida!I38/SAM_aida!I$50*SAM!J$48","v":0},{"$f":"+SAM_aida!J38/SAM_aida!J$50*SAM!K$48","v":1243.3055771520285},{"$f":"+SAM_aida!K38/SAM_aida!K$50*SAM!L$48","v":816.28329396914205},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5199.6524152040674,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Gobierno federal",{"$f":"+SUM(E38:E39)","v":0},70543.151379962874,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70543.151379962874,0]
[null,null,null,"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,70543.151379962874,0]
[null,null,null,"Arrancel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[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,null,null,null,0,0]
[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,null,null,null,0,0]
[null,null,null,"Ahorros",null,null,null,null,0,0,0,null,null,null,null,null,{"$f":"+sh_1*Q48","v":381.03365848473311},{"$f":"+sh_2*R48","v":921.09802120416066},{"$f":"+sh_3*S48","v":1900.4703674028863},{"$f":"+sh_4*T48","v":3205.7747867214125},{"$f":"+sh_5*U48","v":21778.180625229856},{"$f":"+V48-V15-V27","v":-5820.3667502652352},{"$f":"+W48-W15-W27","v":53165.490290471032},null,null,null,{"$f":"+AA48-AA15-AA27","v":-32494.234741633616},{"$f":"+AB48-AB15-AB27","v":-22515.744903751904},20521.701353863325,0]
[null,null,null,null,null,null,null,null,{"$f":"+I45+I46-I44","v":0},{"$f":"+J45+J46-J44","v":0},{"$f":"+K45+K46-K44","v":0},{"$f":"+L45+L46-L44","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Externo",null,null,null,null,{"$f":"+I45+I46","v":10518.024953557944},0,{"$f":"+K45+K46","v":24915.86435244224},{"$f":"+L45+L46","v":22603.761725470744},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58037.65103147093,0]
[null,null,null,"Resto del mundo",null,null,null,null,{"$f":"SAM_aida!H47/SAM_aida!H$46*SAM!I$44","v":171.45030856457151},{"$f":"SAM_aida!I47/SAM_aida!I$46*SAM!J$44","v":0},{"$f":"SAM_aida!J47/SAM_aida!J$46*SAM!K$44","v":58.781735038928637},{"$f":"SAM_aida!K47/SAM_aida!K$46*SAM!L$44","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,230.23204360350016,0]
[null,null,null,"Resto del Mexico",null,null,null,null,{"$f":"+I48-I45-I34-I8","v":10346.574644993372},0,24857.082617403314,22603.761725470744,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57807.41898786743,0]
[]
[null,null,null,"Total",{"$f":"+E34+E22+E15","v":6784.0590956988653},{"$f":"+F34+F22+F15+F37","v":77980.044020469693},{"$f":"+G34+G22+G15","v":50355.645471883749},{"$f":"+H34+H22+H15","v":102608.27694174022},19183.443904506745,{"$f":"+J10+J13","v":78024.610295225488},{"$f":"+K44+K34+K8","v":92935.879422635393},{"$f":"+L44+L34+L8","v":125603.331810017},{"$f":"+AC23","v":22377.986058204449},{"$f":"+AC24","v":13543.759344132646},{"$f":"+AC25","v":58717.45080249595},{"$f":"+P47+AC13","v":17922},{"$f":"+Q42+Q15","v":4332.2466738985649},{"$f":"+R42+R15","v":6664.399766475347},{"$f":"+S42+S15","v":10803.909634604921},{"$f":"+T42+T15","v":17009.424746691991},{"$f":"+U42+U15","v":59359.006072867822},{"$f":"+AC34","v":5199.8451249563695},{"$f":"+AC37","v":70543.151379962874},{"$f":"+X15+X44","v":8714.036044111006},{"$f":"+Y44+Y15","v":7589.8433872800006},{"$f":"+Z44+Z15","v":4217.6292127199995},{"$f":"+AC45","v":230.23204360350016},{"$f":"+AC46","v":57807.41898786743},{"$f":"IF(ROUND(AC42,9)-ROUND((X48+Y48+Z48),9)=0,\"\",AC42-(X48+Y48+Z48))","v":0.19270975231847842}]
[null,null,null,"error",{"$f":"+E48-E42-E34-E22-E15","v":0},{"$f":"+F48-F42-F34-F22-F15-F38","v":0},{"$f":"+G48-G42-G34-G22-G15","v":0},{"$f":"+H48-H42-H34-H22-H15","v":0},{"$f":"+I48-I44-I37-I34-I8-I42","v":-1.8189894035458565E-12},{"$f":"+J48-J44-J37-J34-J8-J42","v":0},{"$f":"+K48-K44-K37-K34-K8-K42","v":0},{"$f":"+L48-L44-L37-L34-L8-L42","v":0},{"$f":"+M48-M42-M27","v":0},{"$f":"+N48-N42-N27","v":0},{"$f":"+O48-O42-O27","v":0},null,{"$f":"+Q48-SUM(Q16:Q42)","v":0},{"$f":"+R48-SUM(R16:R42)","v":0},{"$f":"+S48-SUM(S16:S42)","v":0},{"$f":"+T48-SUM(T16:T42)","v":0},{"$f":"+U48-U42-U15","v":0},{"$f":"+V48-V42-V27-V15","v":0},{"$f":"W48-W42-W27-W15","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X48:Z48)","v":20521.508644111007}]
[]
[null,null,null,"Calibration"]
[null,null,null,null,null,null,null,null,null,null,null,null,"factores a hogares",null,null,null,"Sistema lineal de gasto",null,null,null,null,null,null,null,null,0.4]
[null,null,null,null,{"$f":"+E4","v":"AgPec"},{"$f":"+F4","v":"Pet"},{"$f":"+G4","v":"Industria"},{"$f":"+H4","v":"Servicios"},null,null,{"$f":"+K44/(SAM_aida!J46*10)","v":0.91660276062573887},{"$f":"+L44/(SAM_aida!K46*10)","v":2.3396675042666719},"phi",null,null,"th",0,0,0,0,0,2.2929999999999999E-4]
[null,null,null,"Valor agregado(%)",{"$f":"(E22+E34+E37+I34)/$E$118*100","v":2.4797220363653438},{"$f":"(F22+F34+F37+J34)/$E$118*100","v":43.797466868565927},{"$f":"(G22+G34+G37+K34)/$E$118*100","v":13.355870925332489},{"$f":"(H22+H34+H37+L34)/$E$118*100","v":40.366940169736239},null,null,null,null,"mo_calif","mo_no calif","capital","sh",{"$f":"0.07*V55","v":8.7952900000000001E-2},{"$f":"0.11*V55","v":0.13821169999999999},{"$f":"0.14*V55","v":0.1759058},{"$f":"0.15*V55","v":0.18847049999999999},{"$f":"0.292*V55","v":0.36688923999999995},1.25647]
[null,null,null,null,null,null,null,null,null,null,null,0.2,{"$f":"+M28/phi_sm","v":2.7733994723606558E-2},0.25969528851933799,0,"mpc",{"$f":"+Q16/Expnd_sm","v":8.7223440538114219E-2},8.2228390970063403E-2,5.2866660907731032E-2,3.9639232696387812E-2,1.5750385351711568E-2,1.1143407000000001]
[null,null,null,null,null,0.7,0.75,0.6,null,null,null,0.4,0.11252305669562648,0.22864242712495281,1.1421136533928167E-2,null,0,0,0,0,0,{"$f":"+SAM_aida!Z28*PIB_scale","v":2388.14158305816}]
[null,null,null,"Margen",{"$f":"+I13/I48","v":9.8072059668491085E-2},{"$f":"+J13/J48","v":5.7118227937533227E-4},{"$f":"+K13/K48","v":0.17211946526325411},{"$f":"+L13/L48","v":0},null,null,null,0.6,0.19199618381884137,0.17746831201111254,5.8463074869706796E-2,null,0.48602312907220829,0.57082802884310035,0.50815450575497534,0.43845405314911295,0.27871246247324677,{"$f":"+V57-AB27","v":687.57885932856061}]
[null,null,null,"iva",{"$f":"+E34/(E22+E37)","v":4.8681294014895626E-3},{"$f":"+F34/(F22+F37)","v":2.0477385563219135E-2},{"$f":"+G34/(G22+G37)","v":3.0789780072997801E-2},{"$f":"+H34/(H22+H37)","v":1.462462656622604E-2},null,null,null,0.8,0.21087768710285917,0.15782251262772642,0.16053128979216333,null,0.4267534303896775,0.34694358018683624,0.43897883333729365,0.52190671415449919,0.70553715217504176,{"$f":"+modelo!GX9","v":0.49057669955396205}]
[null,null,null,"impuesto",{"$f":"+I34/I48","v":0},{"$f":"+J34/J48","v":0},{"$f":"+K34/K48","v":1.3378100953862711E-2},{"$f":"+L34/L48","v":6.4988984146043373E-3},null,null,null,0.9,0.45686907765906637,0.17637145971687018,0.76958449880420154,null,null,null,null,null,null,{"$f":"+[4]Sheet1!$B$7","v":0.49085379464285683}]
[null,null,null,"tau",{"$f":"+(E25+E38)/(E48-E25-E34)","v":0.54239053799047465},{"$f":"+(F25+F38)/(F48-F25-F38-F34)","v":11.877007228157069},{"$f":"+(G25+G38)/(G48-G25-G34)","v":0.32601890422651103},{"$f":"+(H25+H38)/(H48-H25-H34)","v":0.76707768841143809},null,null,null,"extranjero",0,0,0,null,{"$f":"+Q45/Q15","v":0},{"$f":"+R45/R15","v":0},{"$f":"+S45/S15","v":0},{"$f":"+T45/T15","v":0},{"$f":"+U45/U15","v":0},{"$f":"+V59-V60","v":-2.770950888947854E-4}]
[null,null,null,"vap",{"$f":"+(E22+E37)/E48","v":0.61976638703136266},{"$f":"+(F22+F37)/F48","v":0.93774734595662368},{"$f":"+(G22+G37)/G48","v":0.41445419238064662},{"$f":"+(H22+H37)/H48","v":0.6527945901873704},null,null,null,"total",{"$f":"SUM(M56:M60)","v":0.99999999999999989},{"$f":"SUM(N56:N60)","v":0.99999999999999989},{"$f":"SUM(O56:O60)","v":0.99999999999999978},null,{"$f":"SUM(Q56:Q59)-1","v":0},{"$f":"SUM(R56:R59)-1","v":0},{"$f":"SUM(S56:S59)-1","v":0},{"$f":"SUM(T56:T59)-1","v":0},{"$f":"SUM(U56:U59)-1","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Frisch",3,2.5,2,1.5,1.2]
[null,null,null,"A",{"$f":"+E16/E$48","v":5.3367372635808374E-2},0,0.26543154367800609,5.4767650302480295E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inversión publica como porcentaje del PIB"]
[null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"total","Privado","gob-local","gob-Fed","gob Total"]
[null,null,null,null,0.30261333093672704,4.5974218944309538E-3,0.22074356838894968,0.18361878324076597,null,null,null,null,null,null,null,"theta",{"$f":"Q16*(1-1/f)","v":229.75892900224758},283.35747682152396,235.34755232587361,182.38869760758607,98.652080439284376,null,{"$f":"+SAM_aida!V16/SAM_aida!C57","v":0.12044411172606852},{"$f":"+W66-AA66","v":5.1144111726068517E-2},{"$f":"AA67*AA66","v":4.4546040000000002E-2},{"$f":"+AA66-Y66","v":2.4753959999999998E-2},6.93E-2]
[null,null,null,null,2.1235806425339517E-2,3.845261818490623E-2,8.6609742118665609E-2,0.14856298443567265,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"+SAM_aida!V16*PIB_scale","v":20521.508644111007},{"$f":"+W67-Y67-Z67","v":8714.036044111006},{"$f":"+Y66*F112","v":7589.8433872800006},{"$f":"+Z66*F112","v":4217.6292127199995},0.64280000000000004,{"$f":"+W67-SUM(X67:Z67)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1280.2539422548441,1967.0625685825737,2262.1613901722449,2017.4220910668976,1745.7074003814053]
[null,null,null,"B",null,null,null,null,null,null,null,null,null,null,null,null,1124.1291390187964,1195.5610017586143,1954.2106911028991,2401.4058646490435,4419.1114271189708]
[null,null,null,{"$f":"+D16","v":"AgPec"},{"$f":"+I9/(I$48-I$35-I$13)","v":0.39209491043885353},0,0,0,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,{"$f":"+D17","v":"Pet"},0,1,0,0]
[null,null,null,{"$f":"+D18","v":"Industria"},0,0,0.662699178644509,1.535713154064878E-3,null,null,null,null,null,null,null,"mnc_g",{"$f":"V45/V15","v":0},{"$f":"X45/X15","v":0},0,0]
[null,null,null,{"$f":"+D19","v":"Servicios"},0,0,8.146047217847693E-3,0.81732560303001123,null,null,null,null,null,null,null,"mm_g",{"$f":"+V46/V15","v":0},{"$f":"+X46/X15","v":0},0,0]
[null,null,null,"Resto del mundo (mc)",{"$f":"+I45/(I$48-I$35-I$13)","v":9.909228742414759E-3},{"$f":"+J45/(J$48-J$35-J$13)","v":0},7.7654495330646003E-4,0,null,null,null,null,null,null,null,null,null,null,null,null,"Gasto publico como porcentaje del PIB"]
[null,null,null,"Resto del Mexico (mm)",{"$f":"+I46/(I$48-I$35-I$13)","v":0.59799586081873168},{"$f":"+J46/(J$48-J$35-J$13)","v":0},0.3283782291843369,0.18113868381592385,null,null,null,null,null,null,null,null,null,null,null,null,"total","gob-local","gob-Fed"]
[null,null,null,null,{"$f":"SUM(E70:E75)-1","v":0},{"$f":"SUM(F70:F75)-1","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(+SAM_aida!T16)/SAM_aida!C57","v":0.15711613591873938},{"$f":"0.5*AB71","v":0},9.8000000000000004E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+U76*F112","v":26769.761470106652},{"$f":"+U77-W77","v":10072.325470106651},{"$f":"+W76*F112","v":16697.436000000002},{"$f":"+W77+V77-F115","v":0}]
[]
[]
[null,null,null,"β-ls",{"$f":"+E23/E$22","v":8.686227605740092E-2},{"$f":"+F23/(F$22+F38)","v":2.4720481852372134E-2},{"$f":"+G23/G$22","v":0.31076178489952455},0.20482238412400516]
[null,null,null,"β-lu",{"$f":"+E24/E$22","v":0.34744910422960368},{"$f":"+F24/(F$22+F38)","v":1.0594492222445205E-2},0.10358726163317483,0.1365482560826701]
[null,null,null,"β-K",{"$f":"+E25/E$22","v":0.56568861971299522},{"$f":"1-beta_2u-beta_2s","v":0.96468502592518268},0.58565095346730045,0.65862935979332482]
[]
[]
[null,null,null,"I_or",{"$f":"+X16/X$48","v":8.6514332007830309E-3},{"$f":"+X17/X$48","v":0},{"$f":"+X18/X$48","v":0.196690159826544},{"$f":"X19/X48","v":0.79465840697267309},{"$f":"SUM(E85:H85)","v":1.0000000000000002}]
[null,null,null,null,null,null,null,null,"economia global"]
[null,null,null,"v-Relacion capital-prodcto",{"$f":"+modelo!DH9/modelo!DC9","v":2.7856794126091304},{"$f":"+modelo!DI9/modelo!DD9","v":1.1557605240893065},{"$f":"+modelo!DJ9/modelo!DE9","v":2.7765107348004423},{"$f":"+modelo!DK9/modelo!DF9","v":2.4741374987706459},{"$f":"SUM(modelo!DH9:DK9)/SUM(modelo!DC9:DF9)","v":1.9710384010998419}]
[null,null,null,"Ajsuste al empleo",1,1,2.5,0.7]
[null,null,null,"YP",{"$f":"+E22+E34","v":4225},{"$f":"+F22+F34+F38","v":74623},{"$f":"+G22+G34+K34","v":22756},{"$f":"+H22+H34+L34","v":68778}]
[null,null,null,"u0",0.85,1,0.9,0.95]
[null,null,null,"Q",{"$f":"+E89/E90","v":4970.588235294118},{"$f":"+F89/F90","v":74623},{"$f":"+G89/G90","v":25284.444444444445},{"$f":"+H89/H90","v":72397.894736842107}]
[null,null,null,"Ls",{"$f":"beta_1s*E91","v":431.75660746178693},{"$f":"beta_2s*F91","v":1844.7165172695657},{"$f":"beta_3s*G91","v":7857.4390857484232},{"$f":"beta_4s*H91","v":14828.709405558766}]
[null,null,null,"Lu",{"$f":"+beta_1u*E91","v":1727.0264298471477},{"$f":"+beta_2u*F91","v":790.59279311552859},{"$f":"+beta_3u*G91","v":2619.1463619161404},{"$f":"beta_4u*H91","v":9885.80627037251}]
[null,null,null,"K",{"$f":"(E91/(E92^beta_1s*E93^beta_1u))^(1/(1-beta_1s-beta_1u))","v":13846.465315615973},{"$f":"(F91/(F92^beta_2s*F93^beta_2u))^(1/(1-beta_2s-beta_2u))","v":86246.317589116326},{"$f":"(G91/(G92^beta_3s*G93^beta_3u))^(1/(1-beta_3s-beta_3u))","v":70202.531423465407},{"$f":"(H91/(H92^beta_4s*H93^beta_4u))^(1/(1-beta_4s-beta_4u))","v":179122.34620047105},{"$f":"SUM(E94:H94)","v":349417.66052866878}]
[null,null,null,"KL",{"$f":"+E94/(1+E103)","v":13213.736044142437},{"$f":"+F94/(1+F103)","v":84646.321253526592},{"$f":"+G94/(1+G103)","v":67415.889926641248},{"$f":"+H94/(1+H103)","v":172197.89265411918},{"$f":"SUM(E95:H95)","v":337473.83987842943}]
[null,null,null,"Ig",null,{"$f":"+Z67","v":4217.6292127199995},null,{"$f":"+Y67","v":7589.8433872800006},{"$f":"SUM(E96:H96)","v":11807.472600000001}]
[null,null,null,"I_d",{"$f":"I97*E94/(E94+G94+H94)","v":857.81034718735611},0,{"$f":"I97*G94/(E94+G94+H94)","v":4349.1574550710648},{"$f":"I97*H94/(E94+G94+H94)-H96","v":3507.0682418525839},{"$f":"+E114-F96","v":16303.879431391008}]
[]
[null,null,null,"v=K/Q",{"$f":"+E94/E91","v":2.7856794126091304},{"$f":"+F94/F91","v":1.1557605240893065},{"$f":"+G94/G91","v":2.7765107348004423},{"$f":"+H94/H91","v":2.4741374987706459},{"$f":"+SUM(E94:H94)/SUM(E91:H91)","v":1.9710384010998419}]
[null,null,null,"s=I/Y",{"$f":"+E97/E89","v":0.20303203483724405},{"$f":"+F96/F89","v":5.6519159142891594E-2},{"$f":"+G97/G89","v":0.19112135063592303},{"$f":"+(H97+H96)/H89","v":0.16134391272111118},{"$f":"+E114/PIB","v":0.12044411172606856}]
[null,null,null,"s/v",{"$f":"+E100/E99","v":7.2884206961589898E-2},{"$f":"+F100/F99","v":4.8902136701222294E-2},{"$f":"+G100/G99","v":6.8835084352612666E-2},{"$f":"+H100/H99","v":6.5212185176159385E-2},{"$f":"+I100/I99","v":6.1106933106356828E-2}]
[null,null,null,"dep",2.5000000000000001E-2,0.03,2.75E-2,2.5000000000000001E-2,{"$f":"+(dep_1*E95+dep_2*F95+dep_3*G95+dep_4*H95)/I95","v":2.6753532455426516E-2}]
[null,null,null,"Δ K/K = s/v-dep",{"$f":"+E101-dep_1","v":4.7884206961589897E-2},{"$f":"+F101-dep_2","v":1.8902136701222295E-2},{"$f":"+G101-dep_3","v":4.1335084352612669E-2},{"$f":"+H101-dep_4","v":4.0212185176159383E-2},{"$f":"+I101-I102","v":3.4353400650930316E-2}]
[null,null,null,"alpha",0.05,0,{"$f":"0.05","v":0.05},0.02]
[null,null,null,"Id_0",{"$f":"+E97/E95-alpha_1*E90","v":2.2418078000174514E-2},{"$f":"+F97/F95-alpha_2*F90","v":0},{"$f":"+G97/G95-alpha_3*G90","v":1.9512349533672403E-2},{"$f":"+H97/H95-alpha_4*H90","v":1.366499193442311E-3}]
[]
[null,null,null,"error",{"$f":"(E105+A_1*E90)*E95-E97","v":0},{"$f":"(F105+a_2*F90)*F95-F97","v":0},{"$f":"(G105+A_3*G90)*G95-G97","v":0},{"$f":"(H105+a_4*H90)*H95-H97","v":0}]
[]
[null,null,null,"r",{"$f":"E25/E95/E90","v":0.21176321899747499},{"$f":"F37/F95/F90","v":0.83338709036955172},{"$f":"G25/G95/G90","v":0.20144606004749616},{"$f":"H25/H95/H90","v":0.26967990732240921}]
[null,null,null,"Concordancia con INEGI"]
[null,null,null,"PIB_scale",{"$f":"+INEGI!C4/SAM_aida!C57","v":12.528435623020107},"INEGI","porcentaje","error"]
[null,null,null,"PIB",{"$f":"SUM(E113:E116)-E117","v":170381.99999999994},{"$f":"+PIB_scale*SAM_aida!C57","v":170382},100,{"$f":"E112-F112","v":0}]
[null,null,null,"C",{"$f":"SUM(Expnd_sm)","v":69982.429435495607},{"$f":"+PIB_scale*SAM_aida!C58","v":69982.429435495607},{"$f":"+E113/E$112*100","v":41.073839628303247},{"$f":"E113-F113","v":0}]
[null,null,null,"I",{"$f":"SUM(X48:Z48)","v":20521.508644111007},{"$f":"+PIB_scale*SAM_aida!C59","v":20521.508644111007},{"$f":"+E114/E$112*100","v":12.044411172606855},0]
[null,null,null,"G",{"$f":"+V15+W15","v":26769.761470106652},{"$f":"+PIB_scale*SAM_aida!C60","v":26769.761470106649},{"$f":"+E115/E$112*100","v":15.711613591873943},0]
[null,null,null,"E",{"$f":"+SUM(AA15:AB15)","v":111145.95148175763},{"$f":"+PIB_scale*SAM_aida!C61","v":111145.95148175761},{"$f":"+E116/E$112*100","v":65.233388199315456},{"$f":"E116-F116","v":0}]
[null,null,null,"-M",{"$f":"+AC44","v":58037.65103147093},{"$f":"+PIB_scale*SAM_aida!C62","v":58037.651031470879},{"$f":"+E117/E$112*100","v":34.063252592099488},{"$f":"E117-F117","v":0}]
[null,null,null,"Valor agregado",{"$f":"+E119+E120","v":170382}]
[null,null,null,"factores de produccion",{"$f":"SUM(E22:H22)","v":94639.196204833061}]
[null,null,null,"gob",{"$f":"SUM(E34:H34)+SUM(E37:H37)+SUM(I34:L34)","v":75742.803795166939}]
[null,null,null,"error",{"$f":"+E118-E112","v":0}]
[null,null,null,"Concordancia con INEGI",null,"INEGI","porcentaje"]
[null,null,null,"AgPec",{"$f":"+E22+E34","v":4225},{"$f":"+INEGI!C27","v":4225},{"$f":"+E123/E$112*100","v":2.4797220363653447},{"$f":"+F123-E123","v":0}]
[null,null,null,"Pet",{"$f":"+F22+F34+F38","v":74623},{"$f":"+INEGI!C28","v":74623},{"$f":"+E124/E$112*100","v":43.797466868565941},{"$f":"+F124-E124","v":0}]
[null,null,null,"Industria",{"$f":"+G22+G34+K34","v":22756},{"$f":"+INEGI!C29","v":22756},{"$f":"+E125/E$112*100","v":13.355870925332491},{"$f":"+F125-E125","v":0}]
[null,null,null,"Servicios",{"$f":"+H22+H34+L34","v":68778},{"$f":"+INEGI!C30","v":68778},{"$f":"+E126/E$112*100","v":40.366940169736253},{"$f":"+F126-E126","v":0}]
[null,null,null,"error",{"$f":"+SUM(E123:E126)-PIB","v":0},{"$f":"+SUM(F123:F126)-F112","v":0}]

{"sheet":"modelo","index":3,"n_rows":37,"n_cols":243,"rows_kept":37,"cut":false,"hidden":false,"merged":[[0,20,0,23],[0,12,0,15],[0,8,0,11],[0,2,0,7],[0,188,0,191],[0,16,0,19],[0,24,0,30],[0,31,0,34],[0,39,0,42],[0,43,0,50],[0,51,0,55],[0,56,0,61],[0,35,0,38],[0,196,0,198],[0,80,0,84],[0,74,0,79],[0,146,0,147],[0,150,0,153],[0,154,0,158],[0,97,0,100],[0,93,0,96],[0,101,0,104],[0,85,0,88],[0,159,0,163],[0,192,0,195],[0,106,0,109],[2,180,2,183],[0,111,0,114],[0,138,0,141],[0,142,0,145],[0,130,0,132],[0,115,0,118]]}
[{"$f":"IF(ABS(ROUND(SUM(AI_error),6))>0,\"AI err\",\"\")","v":"AI err"},null,"pib en componentes",null,null,null,null,null,"costos per unidad",null,null,null,"valor agregado por unidad",null,null,null,"precios",null,null,null,"ingreso de produccion",null,null,null,"actividades",null,null,null,null,null,null,"demanda de actividades (calculo intermedio)",null,null,null,"valor bruto de la producción ",null,null,null,"demanda final",null,null,null,"ingreso de factores",null,null,null,null,null,null,null,"ingresos de HH",null,null,null,null,"consumo de agrpec",null,null,null,null,null,null,"consumo de petróleo no refinado",null,null,null,null,null,"consumo de manufacturera",null,null,null,null,"consumo de servicios",null,null,null,null,null,"inversión  por origen ",null,null,null,null,"inversión por destino",null,null,null,null,null,null,null,"demanda de mano de obra calificada",null,null,null,"demanda de mano de obra no calificada",null,null,null,"utilización de capacidad",null,null,null,null,"capacidad",null,null,null,null,"capital",null,null,null,"capital lagged",null,null,null,null,null,null,null,null,null,null,null,"parámetros exógenos->",null,null,"tasa de crecimiento de capital exógeno",null,null,null,null,null,null,null,"coef m. d Obra calificada",null,null,null,"coef m. d Obra no calificada",null,null,null,"salarios",null,"tipo de cambio","p en el resto de Mexicano.","cambio tecnológico",null,null,null,"transferencias de exterior",null,null,null,null,"transferencias del resto de México",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"gasto de gob",null,null,null,null,"exportaciones al resto del mundo",null,null,null,"exportaciones al resto de México",null,null,null,"población",null,null,"arancel_1","arancel_2","arancel_3","arancel_4",null,null,null,null,null,null,null,null,null,"Ahorro y inversión",null,null,"Ah HH","Ah Gob",null,"Ah Externos","Ah ex Mexicano",null,null,null,null,null,null,null,null,"Ingreso del gob"]
[]
[{"$f":"IF(SUM(B3:IH3)>0.000001,\"Error de MCS\",\"No error de MCS\")","v":"Error de MCS"},null,null,null,null,null,null,null,null,{"$f":"IF(J9=(SAM!F23+SAM!F24+SAM!F15)/SAM!F48,\"\",modelo!J9-(SAM!F23+SAM!F24+SAM!F15)/SAM!F48)","v":""},{"$f":"IF(K9=(SAM!G23+SAM!G24+SAM!G15)/SAM!G48,\"\",modelo!K9-(SAM!G23+SAM!G24+SAM!G15)/SAM!G48)","v":""},{"$f":"IF(L9=(SAM!H23+SAM!H24+SAM!H15)/SAM!H48,\"\",modelo!L9-(SAM!H23+SAM!H24+SAM!H15)/SAM!H48)","v":""},{"$f":"IF(M9=SAM!E62,\"\",modelo!M9-SAM!E62)","v":""},{"$f":"IF(N9=SAM!F62,\"\",modelo!N9-SAM!F62)","v":""},{"$f":"IF(O9=SAM!G62,\"\",modelo!O9-SAM!G62)","v":-2.2204460492503131E-16},{"$f":"IF(P9=SAM!H62,\"\",modelo!P9-SAM!H62)","v":""},null,null,null,null,{"$f":"IF(U9=SAM!E89,\"\",modelo!U9-SAM!E89)","v":-2.998813124577282E-5},{"$f":"IF(V9=SAM!F89,\"\",modelo!V9-SAM!F89)","v":-1.0305024494300596E-2},{"$f":"IF(W9=SAM!G89,\"\",modelo!W9-SAM!G89)","v":-1.6218059681705199E-4},{"$f":"IF(X9=SAM!H89,\"\",modelo!X9-SAM!H89)","v":-6.6628612694330513E-4},{"$f":"IF(Y9=SAM!E48,\"\",modelo!Y9-SAM!E48)","v":-4.8151773626159411E-5},{"$f":"IF(Z9=SAM!F48,\"\",modelo!Z9-SAM!F48)","v":-1.0768613748950884E-2},{"$f":"IF(AA9=SAM!G48,\"\",modelo!AA9-SAM!G48)","v":-3.5890859726350754E-4},{"$f":"IF(AB9=SAM!H48,\"\",modelo!AB9-SAM!H48)","v":-9.939976007444784E-4},{"$f":"IF(AC9=SAM!AC45,\"\",modelo!AC9-SAM!IAC45)","v":230.23204196819611},{"$f":"IF(AD9=SAM!AC46,\"\",modelo!AD9-SAM!AC46)","v":-4.6968213428044692E-4},null,null,null,null,null,{"$f":"IF(AJ9=SAM!I48,\"\",modelo!AJ9-SAM!I48)","v":-1.3615990246762522E-4},{"$f":"IF(AK9=SAM!J48,\"\",modelo!AK9-SAM!J48)","v":-1.0774768103146926E-2},{"$f":"IF(AL9=SAM!K48,\"\",modelo!AL9-SAM!K48)","v":-6.614838057430461E-4},{"$f":"IF(AM9=SAM!L48,\"\",modelo!AM9-SAM!L48)","v":-1.2187090469524264E-3},{"$f":"IF(SUM(SAM!Q16:AB16)-modelo!AN9=0,\"\",SUM(SAM!Q16:AB16)-modelo!AN9)","v":3.2880614526220597E-5},{"$f":"IF(SUM(SAM!Q17:AB17)-modelo!AO9=0,\"\",SUM(SAM!Q17:AB17)-modelo!AO9)","v":1.0774768103146926E-2},{"$f":"IF(SUM(SAM!Q18:AB18)-modelo!AP9=0,\"\",SUM(SAM!Q18:AB18)-modelo!AP9)","v":3.3566118509043008E-4},{"$f":"IF(SUM(SAM!P19:AB19)-modelo!AQ9=0,\"\",SUM(SAM!P19:AB19)-modelo!AQ9)","v":6.2484887894243002E-4},{"$f":"IF(AR9=SAM!O27,\" \",AR9-SAM!O27)","v":-5.3136699716560543E-4},null,{"$f":"IF(AT9=SAM!M27,\" \",AT9-SAM!M27)","v":-4.3135610758326948E-4},{"$f":"IF(AU9=SAM!N27,\" \",AU9-SAM!N27)","v":-2.2136623192636762E-4},{"$f":"IF(AV9=SAM!HE25,\" \",AV9-SAM!E25)","v":-1.6881761894183001E-5},{"$f":"IF(AW9=SAM!F38,\" \",AW9-SAM!F38)","v":-9.7416199278086424E-3},{"$f":"IF(AX9=SAM!HI25,\" \",AX9-SAM!G25)","v":-8.7116270151454955E-5},{"$f":"IF(AY9=SAM!HJ25,\" \",AY9-SAM!H25)","v":-4.2736897012218833E-4},{"$f":"IF(AZ9=SAM!AC28,\" \",AZ9-SAM!AC28)","v":-6.9450996306841262E-5},{"$f":"IF(BA9=SAM!AC29,\" \",BA9-SAM!AC29)","v":-1.0522003321966622E-4},{"$f":"IF(BB9=SAM!AC30,\" \",BB9-SAM!AC30)","v":-1.5316956705646589E-4},{"$f":"IF(BC9=SAM!AC31,\" \",BC9-SAM!AC31)","v":-2.1120098244864494E-4},{"$f":"IF(BD9=SAM!AC32,\" \",BD9-SAM!AC32)","v":-6.4504775946261361E-4},null,{"$f":"IF(BF9=SAM!Q16,\" \",BF9-SAM!Q16)","v":-5.5249575439120235E-6},{"$f":"IF(BG9=SAM!R16,\" \",BG9-SAM!R16)","v":-7.4562560143931478E-6},{"$f":"IF(BH9=SAM!S16,\" \",BH9-SAM!S16)","v":-6.6731549281939806E-6},{"$f":"IF(BI9=SAM!T16,\" \",BI9-SAM!T16)","v":-6.7939989776277798E-6},{"$f":"IF(BJ9=SAM!U16,\" \",BJ9-SAM!U16)","v":-6.4322472326239222E-6},null,{"$f":"IF(BL9=SAM!Q17,\" \",BL9-SAM!Q17)","v":" "},{"$f":"IF(BM9=SAM!R17,\" \",BM9-SAM!R17)","v":" "},{"$f":"IF(BN9=SAM!S17,\" \",BN9-SAM!S17)","v":" "},{"$f":"IF(BO9=SAM!T17,\" \",BO9-SAM!T17)","v":" "},{"$f":"IF(BP9=SAM!U17,\" \",BP9-SAM!U17)","v":" "},null,{"$f":"IF(BR9=SAM!Q18,\" \",BR9-SAM!Q18)","v":-3.0785957960688393E-5},{"$f":"IF(BS9=SAM!R18,\" \",BS9-SAM!R18)","v":-5.1761196573352208E-5},{"$f":"IF(BT9=SAM!S18,\" \",BT9-SAM!S18)","v":-6.4142384871956892E-5},{"$f":"IF(BU9=SAM!T18,\" \",BU9-SAM!T18)","v":-7.5149194344703574E-5},{"$f":"IF(BV9=SAM!U18,\" \",BV9-SAM!U18)","v":-1.1382245247659739E-4},null,{"$f":"IF(BX9=SAM!Q19,\" \",BX9-SAM!Q19)","v":-2.7031662284571212E-5},{"$f":"IF(BY9=SAM!R19,\" \",BY9-SAM!R19)","v":-3.1459938782063546E-5},{"$f":"IF(BZ9=SAM!S19,\" \",BZ9-SAM!S19)","v":-5.5410606819350505E-5},{"$f":"IF(CA9=SAM!T19,\" \",CA9-SAM!T19)","v":-8.9452631982567254E-5},{"$f":"IF(CB9=SAM!U19,\" \",CB9-SAM!U19)","v":-2.8813195967813954E-4},{"$f":"IF(CC9=SUM(SAM!X16:Z16),\" \",CC9-SUM(SAM!X16:Z16))","v":" "},{"$f":"IF(CD9=SUM(SAM!X17:Z17),\" \",CD9-SUM(SAM!X17:Z17))","v":" "},{"$f":"IF(CE9=SUM(SAM!X18:Z18),\" \",CE9-SUM(SAM!X18:Z18))","v":" "},{"$f":"IF(CF9=SUM(SAM!X19:Z19),\" \",CF9-SUM(SAM!X19:Z19))","v":" "},{"$f":"IF(CG9=SUM(SAM!X15:Z15),\" \",CG9-SUM(SAM!X15:Z15))","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,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,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,{"$f":"IF(FS9=SUM(SAM!V28:AB28),\"\",FS9=SUM(SAM!V28:AB28))","v":""},{"$f":"IF(FT9-SUM(SAM!V29:AB29)=0,\"\",FT9-SUM(SAM!V29:AB29))","v":""},{"$f":"IF(FU9-SUM(SAM!V30:AB30)=0,\"\",FU9-SUM(SAM!V30:AB30))","v":""},{"$f":"IF(FV9-SUM(SAM!V31:AB31)=0,\"\",FV9-SUM(SAM!V31:AB31))","v":""},{"$f":"IF(FW9-SUM(SAM!V32:AB32)=0,\"\",FW9-SUM(SAM!V32:AB32))","v":""},null,"inversión del gobierno por destino",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(GK9-SAM!AB16,6)=0,\"\",GK9-SAM!AB16)","v":""},{"$f":"IF(ROUND(GL9-SAM!AB17,6)=0,\"\",GL9-SAM!AB1725)","v":""},{"$f":"IF(ROUND(GM9-SAM!AB18,6)=0,\"\",GM9-SAM!AB18)","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(HF9-SUM(SAM!X48:Z48),6)=0,\" \",HF9-SUM(SAM!X48:Z48))","v":" "},{"$f":"IF(ROUND(HG9-SAM!AC42,6)=0,\" \",HG9-SAM!AC42)","v":-0.19270975233666832},{"$f":"IF(HH9-SUM(SAM!Q42:U42),\" \",HH9-SUM(SAM!Q42:U42))","v":" "},{"$f":"IF(ROUND(HI9-SAM!V42,6)=0,\" \",HI9-SAM!V42)","v":-0.1929475223632835},{"$f":"IF(ROUND(HJ9-SAM!W42,6)=0,\" \",HJ9-SAM!W42)","v":-9.7416199205326848E-3},{"$f":"IF(ROUND(HK9-SAM!$AA42,6)=0,\"\",HK9-SAM!$AA42)","v":1.0773132802569307E-2},{"$f":"IF(ROUND(HL9-SAM!AB42,6)=0,\"\",HL9-SAM!AB42)","v":-4.6968214883236215E-4},{"$f":"IF(ROUND(HM9-SAM!AC34,6)=0,\"\",HM9-SAM!AC34)","v":-0.19294752236692148},{"$f":"IF(ROUND(HN9-SAM!V15-SAM!V27,6)=0,\"\",HN9--SAM!V15-SAM!V27)","v":""},{"$f":"IF(ROUND(HO9-SAM!$AC38,6)=0,\"\",HO9-SAM!$AC38)","v":-9.7416199278086424E-3},{"$f":"IF(ROUND(HP9-SAM!$W15-SAM!$W27,6)=0,\"\",HP9-SAM!$W15-SAM!$W27)","v":""},{"$f":"IF(ROUND(HQ9-SAM!AA15,6)=0,\"\",HQ9-SAM!AA15)","v":-1.0774768106784904E-2},{"$f":"IF(ROUND(HR9-SAM!AB15,6)=0,\"\",HR9-SAM!AB15)","v":""},{"$f":"IF(ROUND(HS9-SAM!$AC45,6)=0,\"\",HS9-SAM!$AC45)","v":-1.6353040450667322E-6},{"$f":"IF(ROUND(HT9-SAM!$AC46,6)=0,\"\",HT9-SAM!$AC46)","v":-4.6968213428044692E-4},null,null,null,null,{"$f":"IF(ROUND(HY9-SAM!E35,6)=0,\"\",HY9-SAM!E35)","v":""},{"$f":"IF(ROUND(HZ9-SAM!F35,6)=0,\"\",HZ9-SAM!F35)","v":-2.0678553278230538E-4},{"$f":"IF(ROUND(IA9-SAM!G35,6)=0,\"\",IA9-SAM!G35)","v":-4.5800162524756161E-6},{"$f":"IF(ROUND(IB9-SAM!H35,6)=0,\"\",IB9-SAM!H35)","v":-9.4895731308497488E-6}]
[]
["opciones",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"gini",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.41570411255114187,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2577379507864315E-3,4.9717495530126055E-3,null,null,null,null,"base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(IG9:IG34)","v":-9.6988514997065067E-9}]
[null,null,{"$f":"+IF(C10/C9-1=0,\"\",C10/C9-1)","v":4.7964477126203775E-2},6.954802416390371E-2,9.8466790024214434E-2,9.000000000000008E-2,2.5149220803893257E-2,6.7543327628876382E-2,-2.9540420070128803E-4,1.7769894583827828E-3,4.4945000482883302E-3,3.1071155518669347E-3,-2.7708035193727554E-3,-1.4650604174992754E-4,7.834878454165084E-3,2.7342993667465176E-3,-3.0287273533935455E-4,"",4.5371264615767792E-3,3.103556321564449E-3,null,null,null,null,6.2615162412182235E-2,1.8165160352598519E-2,6.0726809282355632E-2,7.5902366783737962E-2,6.0373051332732741E-2,6.7571884990465847E-2,6.503389038572216E-2,6.2293325251330023E-2,1.8165160352598519E-2,6.5486798624959874E-2,7.9324649320200891E-2,6.2615162412183567E-2,1.8165160352598519E-2,6.0674384806537862E-2,{"$f":"+IF(AM10/AM9-1=0,\"\",AM10/AM9-1)","v":7.5985268438429232E-2},6.6247110694616085E-2,1.8165160352598519E-2,5.6113643860972395E-2,7.8348893208843418E-2,7.5696552740577516E-2,null,7.9569186162209204E-2,5.8630590232402024E-2,6.2301261429476895E-2,1.8015993005107589E-2,6.5494245977895771E-2,7.9245319759862154E-2,6.1691659289505152E-2,6.8337102357726831E-2,7.2464973180885961E-2,7.395554148836192E-2,7.5264691852605203E-2,6.9783167950290492E-2,5.941172066629985E-2,6.6234078326532497E-2,7.0762433852223028E-2,7.2948023391956829E-2,7.4949241561249158E-2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},6.812273573550609E-2,5.7599722889711824E-2,6.4059970001219657E-2,{"$f":"+IF(BT10/BT9-1=0,\"\",BT10/BT9-1)","v":6.8072648054196661E-2},6.9424608412558042E-2,7.0593085730383365E-2,7.0439967609279952E-2,5.8134599973331591E-2,6.4701737190750563E-2,6.8866636215660915E-2,7.0464672563250286E-2,7.1878963647405092E-2,9.8466790024215101E-2,null,{"$f":"+IF(CE10/CE9-1=0,\"\",CE10/CE9-1)","v":9.8466790024214879E-2},9.8466790024214879E-2,9.8466790024215545E-2,{"$f":"+IF(CH10/CH9-1=0,\"\",CH10/CH9-1)","v":0.10445934493757725},{"$f":"+IF(CI10/CI9-1=0,\"\",CI10/CI9-1)","v":7.7499999999999902E-2},{"$f":"+IF(CJ10/CJ9-1=0,\"\",CJ10/CJ9-1)","v":0.12653065315166923},{"$f":"+IF(CK10/CK9-1=0,\"\",CK10/CK9-1)","v":9.4973521776069436E-2},null,null,null,null,null,null,null,null,null,null,null,null,7.7193847065742061E-2,-2.0288157420722541E-7,9.5608502732625666E-2,4.4501747488338461E-2,null,-1.6267250813809198E-2,1.8016199541836642E-2,-2.4669356590029001E-2,3.2846788037857566E-2,null,3.695157591735132E-2,1.8902136701222094E-2,3.4451575917351374E-2,3.695157591735132E-2,4.7884206961589904E-2,1.8902136701222316E-2,4.1335084352612572E-2,4.0212185176159432E-2,null,null,null,null,null,null,null,null,null,null,{"$f":"+GX7","v":2.1153515245604382E-3},{"$f":"+IF(EA10/EA9-1=0,\"\",EA10/EA9-1)","v":1.0000000000000009E-2},null,{"$f":"+IF(EC10/EC9-1=0,\"\",EC10/EC9-1)","v":5.0000000000000044E-2},{"$f":"+IF(ED10/ED9-1=0,\"\",ED10/ED9-1)","v":1.0000000000000009E-2},null,null,null,null,4.9999999999998934E-3,-5.1209015340797359E-3,1.4999999999999902E-2,4.9999999999998934E-3,-1.0000000000000009E-2,-1.4650604175014958E-4,-1.0000000000000009E-2,-1.0000000000000009E-2,4.9999999999998934E-3,{"$f":"+IF(ER10/ER9-1=0,\"\",ER10/ER9-1)","v":""},2.5798619984005455E-3,2.5798619984005455E-3,1.0000000000000009E-2,"",1.0000000000000009E-2,1.0000000000000009E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,6.0000000000000053E-2,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(FS10/FS9-1=0,\"\",FS10/FS9-1)","v":6.0000000000000053E-2},{"$f":"+IF(FT10/FT9-1=0,\"\",FT10/FT9-1)","v":6.0000000000000053E-2},{"$f":"+IF(FU10/FU9-1=0,\"\",FU10/FU9-1)","v":6.0000000000000053E-2},{"$f":"+IF(FV10/FV9-1=0,\"\",FV10/FV9-1)","v":5.9999999999999831E-2},null,null,null,null,null,{"$f":"+IF(GB10/GB9-1=0,\"\",GB10/GB9-1)","v":9.000000000000008E-2},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},9.000000000000008E-2,null,{"$f":"+IF(GH10/GH9-1=0,\"\",GH10/GH9-1)","v":1.8165357978201957E-2},6.0000000000000053E-2,null,6.0000000000000053E-2,{"$f":"+IF(GL10/GL9-1=0,\"\",GL10/GL9-1)","v":1.8165019749608824E-2},{"$f":"+IF(GM10/GM9-1=0,\"\",GM10/GM9-1)","v":4.0000000000000036E-2},{"$f":"+IF(GN10/GN9-1=0,\"\",GN10/GN9-1)","v":5.0000000000000044E-2},2.4999999999999911E-2,null,2.4999999999999911E-2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"+IF(GX10/GX9-1=0,\"\",GX10/GX9-1)","v":2.5888314766935316E-3},{"$f":"+IF(GY10/GY9-1=0,\"\",GY10/GY9-1)","v":2.5798619984009896E-3},null,null,null,null,null,null,{"$f":"+IF(HF10/HF9-1=0,\"\",HF10/HF9-1)","v":0.10215330495215413},0.1021533049521206,7.4517158394723948E-2,0.1205190192792418,-6.1912985208274485E-3,1.8232452868581994E-2,-7.190784385055593E-2,5.692068471380396E-2,9.0511500136357004E-2,1.8015993005107589E-2,9.2076148749582698E-2,1.8291850238424612E-2,2.9816824186190694E-2,6.3108667471994062E-2,7.0326073127113586E-2,null,{"$f":"+IF(HV10/HV9-1=0,\"\",HV10/HV9-1)","v":4.770485815350467E-2},7.0971197228836713E-2,6.0000000000000053E-2,5.9670864580431804E-2,1.8015993005107367E-2,6.9037474906157081E-2,7.8844205943915835E-2,null,{"$f":"+IF(ID10/ID9-1=0,\"\",ID10/ID9-1)","v":6.954802416390371E-2},{"$f":"+IF(IE10/IE9-1=0,\"\",IE10/IE9-1)","v":6.5777497808813035E-2},{"$error":"#DIV/0!"},{"$f":"+IF(IG10/IG9-1=0,\"\",IG10/IG9-1)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"}]
["tasa de crec.",null,{"$f":"+(C34/C9)^(1/$B34)-1","v":6.4780696628286893E-2},7.3581445581610838E-2,8.5841359726992472E-2,9.000000000000008E-2,4.6024689569105881E-2,7.1809324817745379E-2,1.7222262707099478E-3,2.8046991713590597E-3,6.7691868454096138E-3,4.7882751621997066E-3,-1.1241533795481873E-3,-2.398785979917939E-4,1.0068023556806693E-2,4.2271183383677524E-3,1.7139241700250274E-3,0,6.8129578652642575E-3,4.782953278950286E-3,6.5570559883713075E-2,4.7389254004426062E-2,7.5467135350190784E-2,8.3088003135515676E-2,6.6769772728928922E-2,4.7640560553291023E-2,6.526812253268055E-2,7.8579569540085714E-2,6.4840038846475379E-2,7.1835012687974764E-2,7.203734875178136E-2,6.8598135226263679E-2,4.7640560553291023E-2,7.2476762298680164E-2,8.3798560382064569E-2,6.6769772728933807E-2,4.7640560553291023E-2,6.5219466953071681E-2,{"$f":"+(AM34/AM9)^(1/$B34)-1","v":7.8639478153228026E-2},6.9183477806642246E-2,4.7640560553291023E-2,6.011381902817492E-2,7.9789310084799503E-2,8.1071438061554035E-2,null,8.6133692426090924E-2,6.3752417721167687E-2,6.8606991656322114E-2,4.7389254004426062E-2,7.2479121494562815E-2,8.3744105303370509E-2,6.7583709608169062E-2,7.5083281746811448E-2,7.8911228079921569E-2,8.0022179727554654E-2,8.0974729470135065E-2,7.5120741698066817E-2,6.4675067531409169E-2,7.2380393282295064E-2,7.6413444154470378E-2,7.7763082595752264E-2,7.8938394057872729E-2,null,null,null,null,null,null,{"$f":"+(BQ34/BQ9)^(1/$B34)-1","v":7.167350930723182E-2},6.0738150248343725E-2,6.8055290328545182E-2,7.1806695200850257E-2,7.2853047470303967E-2,7.3742005521102216E-2,7.4663226536773486E-2,6.2285155802764169E-2,6.9759017419331659E-2,7.362464731447349E-2,7.4794603627611922E-2,7.5800710646795499E-2,8.5841359726992916E-2,null,{"$f":"+(CE34/CE9)^(1/$B34)-1","v":8.5841359726992916E-2},8.5841359726992916E-2,8.5841359726993582E-2,4.9718677613873608E-2,7.7499999999999902E-2,8.1159055418412729E-2,9.1962991818030249E-2,null,null,null,null,6.1303063374949618E-2,4.13980332387891E-2,6.5415877228836461E-2,7.6653134334929263E-2,6.6609578691824156E-2,4.660502340498307E-2,7.0742956614980645E-2,8.2036400006603838E-2,4.2131880858682358E-3,-8.1953019925862236E-9,6.2956848739643689E-3,2.3978636249930574E-3,null,6.1099946232333613E-2,4.7389262588097392E-2,6.8738693324409628E-2,8.0497118398399348E-2,null,4.3113183956368983E-2,4.7554229800180758E-2,5.6639534735948072E-2,6.6008583764860296E-2,4.314374224054407E-2,4.5581408718062599E-2,5.5101688104715052E-2,6.4131269309043892E-2,2.4410106090543504E-2,1.7290335035509141E-3,1.6469913360733113E-2,1.84308426600992E-2,-2.2467461548733358E-2,1.698819284464026E-3,-1.1992994765782194E-2,-1.4667131003597067E-2,{"$f":"IF(SUM(EI7:GN7)>0,\"cambios existen\",\"no hay cambios\")","v":"cambios existen"},0.1,7.7499999999999999E-2,0.01,0,0.05,0.01,null,null,null,null,5.0000000000000001E-3,0,1.4999999999999999E-2,5.0000000000000001E-3,-0.01,-0.01,-0.01,-0.01,5.0000000000000001E-3,0,{"$f":"+(ES34/ES9)^(1/$B34)-1","v":4.489774064363683E-3},{"$f":"+(ET34/ET9)^(1/$B34)-1","v":4.489774064363683E-3},0.01,0,0.01,0.01,0.06,{"$f":"+EY7","v":0.06},0.06,0.06,{"$f":"+FB7","v":0.06},0.06,0.06,0.06,0.06,0.06,{"$f":"+FH7","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,{"$f":"+(FS34/FS9)^(1/$B34)-1","v":6.0000000000000053E-2},{"$f":"+(FT34/FT9)^(1/$B34)-1","v":6.0000000000000053E-2},{"$f":"+(FU34/FU9)^(1/$B34)-1","v":6.0000000000000053E-2},{"$f":"+(FV34/FV9)^(1/$B34)-1","v":6.0000000000000053E-2},{"$f":"+(FW34/FW9)^(1/$B34)-1","v":6.0000000000000053E-2},null,null,null,null,0.09,null,null,null,0.09,0,{"$f":"+(GH34/GH9)^(1/$B34)-1","v":4.7640568687161045E-2},0.06,0,{"$f":"+GI7","v":0.06},{"$f":"+(GL34/GL9)^(1/$B34)-1","v":4.7640554766355425E-2},0.04,0.05,2.5000000000000001E-2,null,null,0,0,0,0,0,null,{"$f":"+(GX34/GX9)^(1/$B34)-1","v":2.1153515245604382E-3},{"$f":"+(GY34/GY9)^(1/$B34)-1","v":4.489774064363905E-3},null,null,null,null,null,null,{"$f":"+(HF34/HF9)^(1/$B34)-1","v":9.1449426993414296E-2},9.1449426993342353E-2,8.0390823086909258E-2,0.10620436799219757,4.3944037478997888E-3,4.7593832173719486E-2,-2.0636518968688256,7.1667967390665277E-2,9.3059808732610882E-2,4.7389254004426062E-2,null,{"$f":"+(HQ34/HQ9)^(1/$B34)-1","v":4.7707425808059645E-2},{"$f":"+(HR34/HR9)^(1/$B34)-1","v":4.7971042730928781E-2},{"$f":"+(HS34/HS9)^(1/$B34)-1","v":6.9620930035584339E-2},{"$f":"+(HT34/HT9)^(1/$B34)-1","v":7.6647309729218183E-2},0,{"$f":"+(HV34/HV9)^(1/$B34)-1","v":6.7537959549906157E-2},7.7310510645426378E-2,6.0000000000000053E-2,6.5570559883715962E-2,4.7389254004426062E-2,7.5993267084654814E-2,8.3138853017877379E-2]
[null,"Tiempo","PIB","C","I","G","E","M","Costo_1","Costo_2","Costo_3","Costo_4","VA_1","VA_2","VA_3","VA_4","p_1","p_2","p_3","p_4","YP_1","YP_2","YP_3","YP_4","D_1","D_2","D_3","D_4","D_mc","D_mm","Margen","Xd_1","Xd_2","Xd_3","Xd_4","X_1","X_2","X_3","X_4","F_1","F_2","F_3","F_4","Ganancias",null,"calificado","no calificado","prof_1","prof_2","prof_3","prof_4","Y_1","Y_2","Y_3","Y_4","Y_5","C_1","C_11","C_12","C_13","C_14","C_15","C_2","C_21","C_22","C_23","C_24","C_25","C_3","C_31","C_32","C_33","C_34","C_35","C_4","C_41","C_42","C_43","C_44","C_45","I_1","I_2","I_3","I_4","total-I","Id_1","Id_2","Id_3","Id_4","IdL_1","IdL_2","IdL_3","IdL_4","Lss_1","Lss_2","Lss_3","Lss_4","Lsu_1","Lsu_2","Lsu_3","Lsu_4","u_1","u_2","u_3","u_4",null,"Q_1","Q_2","Q_3","Q_4",null,"K_1","K_2","K_3","K_4","KL_1","KL_2","KL_3","KL_4","r_1","r_2","r_3","r_4","w/r_1","w/r_2","w/r_3","w/r_4",null,"Ig","Ig_f","Id0_1","Id0_2","Id0_3","Id0_4",null,null,null,null,"ls_1","ls_2","ls_3","ls_4","lu_1","lu_2","lu_3","lu_4","ws","wu","e","pm","tc_1","tc_2","tc_3","tc_4","Trs_1","Trs_2","Trs_3","Trs_4","Trs_5","Trsm_1","Trsm_2","Trsm_3","Trsm_4","Trsm_5","Tr_1","Tr_2","Tr_3","Tr_4","Tr_5","Trf_1","Trf_2","Trf_3","Trf_4","Trf_5","TrT_1","TrT_2","TrT_3","TrT_4","TrT_5",null,"G_1","G_2","G_3","G_4","GF_1","GF_2","GF_3","Gf_4","Ex_1","Ex_2","Ex_3","Ex_4","Em_1","Em_2","Em_3","Em_4","Pop ","tasa de crecimiento","th_hat","ts_1","ts_2","ts_3","ts_4","ts_5",null,"Gini","Deflactor",null,null,null,null,null,"AI error","Inversión","Ahorro","HH","Gob-L","Gob-F","AE","AE-rm","Y-Gob-L","G_Gob-L","Y-Gob-F","G_Gob-F","Expt","Expt-RM","Impt","Impt-RM","HH","IVA","Impuesto","Trs","IVA_1","IVA_2","IVA_3","IVA_4",null,"cambio","Base",null,"exogeno inv adicional","YG-Empresas"]
[2003,0,{"$f":"SUM(D9:H9)","v":170381.98883652076},{"$f":"+C_1+C_2+C_3+C_4","v":69982.428575466998},{"$f":"+I_1+I_2+I_3+I_4","v":20521.508644111011},{"$f":"G_4+GF_4","v":26769.761470106652},{"$f":"+Ex_1+Ex_2+Ex_3+Ex_4+Em_1+Em_2+Em_3+Em_4","v":111145.94070698957},{"$f":"-AC9-AD9","v":-58037.650560153488},{"$f":"p_1*a_11+p_2*a_21+p_3*a_31+p_4*a_41+ws*ls_1+wu*lu_1","v":0.64638810500495592},{"$f":"p_1*a_12+p_2*a_22+p_3*a_32+p_4*a_42+ws*ls_2+wu*lu_2","v":7.6166563290524097E-2},{"$f":"p_1*a_13+p_2*a_23+p_3*a_33+p_4*a_43+ws*ls_3+wu*lu_3","v":0.74451355363002203},{"$f":"p_1*a_14+p_2*a_24+p_3*a_34+p_4*a_44+ws*ls_4+wu*lu_4","v":0.56050343988240336},{"$f":"+ws*ls_1+wu*lu_1+tau_1*Costo_1","v":0.61976638703136255},{"$f":"(+p_2-p_1*a_12-p_2*a_22-p_3*a_32-p_4*a_42)/(1+iva_2)","v":0.93774734595662357},{"$f":"+ws*ls_3+wu*lu_3+tau_3*Costo_3","v":0.4144541923806464},{"$f":"+ws*ls_4+wu*lu_4+tau_4*Costo_4","v":0.65279459018737029},{"$f":"(1+tau_1)*Costo_1+iva_1*VA_1","v":0.99999999999999956},1,{"$f":"(1+tau_3)*Costo_3+iva_3*VA_3","v":0.99999999999999956},{"$f":"(1+tau_4)*Costo_4+iva_4*VA_4","v":0.99999999999999956},{"$f":"VA_1*D_1*(1+iva_1)+tX_1*X_1","v":4224.9999700118688},{"$f":"VA_2*D_2*(1+iva_2)+tx_2*X_2","v":74622.989694975506},{"$f":"VA_3*D_3*(1+iva_3)+tx_3*X_3","v":22755.999837819403},{"$f":"VA_4*D_4*(1+iva_4)+tX_4*X_4","v":68777.999333713873},{"$f":"(b_11*Xd_1+b_12*Xd_2+b_13*Xd_3+b_14*Xd_4)/p_1","v":6784.0590475470917},{"$f":"(b_21*Xd_1+b_22*Xd_2+b_23*Xd_3+b_24*Xd_4)/p_2","v":77980.033251855944},{"$f":"(b_31*Xd_1+b_32*Xd_2+b_33*Xd_3+b_34*Xd_4)/p_3","v":50355.645112975151},{"$f":"(b_41*Xd_1+b_42*Xd_2+b_43*Xd_3+b_44*Xd_4)/p_4","v":102608.27594774262},{"$f":"(mc_1*Xd_1+mc_2*Xd_2+mc_3*Xd_3+mc_4*Xd_4)/e","v":230.23204196819611},{"$f":"(mm_1*Xd_1+mm_2*Xd_2+mm_3*Xd_3+mm_4*Xd_4)/pm","v":57807.418518185295},{"$f":"marg_1*p_1*X_1+marg_2*p_2*X_2+marg_3*p_3*X_3+marg_4*p_4*X_4","v":17921.999866637914},{"$f":"+p_1*X_1*(1-marg_1-tX_1)","v":17302.083926450381},{"$f":"+p_2*X_2*(1-marg_2-tx_2)","v":77980.033251855944},{"$f":"+p_3*X_3*(1-marg_3-tx_3)","v":75696.499436708895},{"$f":"+p_4*X_4*(1-marg_4-tX_4)","v":124787.04730525901},{"$f":"a_11*D_1+a_12*D_2+a_13*D_3+a_14*D_4+F_1","v":19183.443768346842},{"$f":"a_21*D_1+a_22*D_2+a_23*D_3+a_24*D_4+F_2","v":78024.599520457385},{"$f":"a_31*D_1+a_32*D_2+a_33*D_3+a_34*D_4+F_3","v":92935.878761151587},{"$f":"a_41*D_1+a_42*D_2+a_43*D_3+a_44*D_4+F_4","v":125603.33059130795},{"$f":"+C_1+I_1+G_1+GF_1+Ex_1+Em_1","v":4893.4583284095943},{"$f":"+C_2+I_2+G_2+GF_2+Ex_2+Em_2","v":78024.599520457385},{"$f":"+C_3+I_3+G_3+GF_3+Ex_3+Em_3","v":60567.933372578424},{"$f":"+C_4+I_4+G_4+GF_4+Ex_4+Em_4+margen/p_4","v":102855.64804186675},{"$f":"profs_1+profs_3+profs_4","v":58717.450271128953},null,{"$f":"ws*(ls_1*D_1+ls_2*D_2+ls_3*D_3+ls_4*D_4)","v":22377.985626848342},{"$f":"wu*(lu_1*D_1+lu_2*D_2+lu_3*D_3+lu_4*D_4)","v":13543.759122766414},{"$f":"tau_1*Costo_1*D_1","v":2378.4557708552175},{"$f":"(VA_2-ws*ls_2-wu*lu_2)*D_2","v":70543.141638342946},{"$f":"tau_3*Costo_3*D_3","v":12222.598782169538},{"$f":"tau_4*Costo_4*D_4","v":44116.395718104199},{"$f":"(phi_11*YLs+phi_21*YLu)+phi_31*profs+TrT_1","v":4332.2466044475686},{"$f":"(phi_12*YLs+phi_22*YLu)+phi_32*profs+trT_2","v":6664.3996612553137},{"$f":"(phi_13*YLs+phi_23*YLu)+phi_33*profs+TrT_3","v":10803.909481435354},{"$f":"(phi_14*YLs+phi_24*YLu)+phi_34*profs+TrT_4","v":17009.424535491009},{"$f":"(phi_15*YLs+phi_25*YLu)+phi_35*profs+TrT_5","v":59359.005427820062},{"$f":"SUM(BF9:BJ9)","v":2426.6745021021752},{"$f":"+th_hat*theta_11+mpc_11/p_1*(Y_1*(1-th_1)*(1-sh_1)-p_1*th_hat*theta_11-p_2*th_hat*theta_21-p_3*th_hat*theta_31-p_4*th_hat*theta_41)","v":344.63838797841379},{"$f":"+th_hat*theta_12+mpc_12/p_1*(Y_2*(1-th_2)*(1-sh_2)-p_1*th_hat*theta_12-p_2*th_hat*theta_22-p_3*th_hat*theta_32-p_4*th_hat*theta_42)","v":472.2624539129506},{"$f":"+th_hat*theta_13+mpc_13/p_1*(Y_3*(1-th_3)*(1-sh_3)-p_1*th_hat*theta_13-p_2*th_hat*theta_23-p_3*th_hat*theta_33-p_4*th_hat*theta_43)","v":470.69509797859229},{"$f":"+th_hat*theta_14+mpc_14/p_1*(Y_4*(1-th_4)*(1-sh_4)-p_1*th_hat*theta_14-p_2*th_hat*theta_24-p_3*th_hat*theta_34-p_4*th_hat*theta_44)","v":547.1660860287592},{"$f":"+th_hat*theta_15+mpc_15/p_1*(Y_5*(1-th_5)*(1-sh_5)-p_1*th_hat*theta_15-p_2*th_hat*theta_25-p_3*th_hat*theta_35-p_4*th_hat*theta_45)","v":591.91247620345916},{"$f":"SUM(BL9:BP9)","v":0},{"$f":"+th_hat*theta_21+mpc_21/p_2*(Y_1*(1-th_1)*(1-sh_1)-p_1*th_hat*theta_11-p_2*th_hat*theta_21-p_3*th_hat*theta_31-p_4*th_hat*theta_41)","v":0},{"$f":"+th_hat*theta_22+mpc_22/p_2*(Y_2*(1-th_2)*(1-sh_2)-p_1*th_hat*theta_12-p_2*th_hat*theta_22-p_3*th_hat*theta_32-p_4*th_hat*theta_42)","v":0},{"$f":"+th_hat*theta_23+mpc_23/p_2*(Y_3*(1-th_3)*(1-sh_3)-p_1*th_hat*theta_13-p_2*th_hat*theta_23-p_3*th_hat*theta_33-p_4*th_hat*theta_43)","v":0},{"$f":"+th_hat*theta_24+mpc_24/p_2*(Y_4*(1-th_4)*(1-sh_4)-p_1*th_hat*theta_14-p_2*th_hat*theta_24-p_3*th_hat*theta_34-p_4*th_hat*theta_44)","v":0},{"$f":"+th_hat*theta_25+mpc_25/p_2*(Y_5*(1-th_5)*(1-sh_5)-p_1*th_hat*theta_15-p_2*th_hat*theta_25-p_3*th_hat*theta_35-p_4*th_hat*theta_45)","v":0},{"$f":"SUM(BR9:BV9)","v":26249.651647858984},{"$f":"+th_hat*theta_31+mpc_31/p_3*(Y_1*(1-th_1)*(1-sh_1)-p_1*th_hat*theta_11-p_2*th_hat*theta_21-p_3*th_hat*theta_31-p_4*th_hat*theta_41)","v":1920.3808825963081},{"$f":"+th_hat*theta_32+mpc_32/p_3*(Y_2*(1-th_2)*(1-sh_2)-p_1*th_hat*theta_12-p_2*th_hat*theta_22-p_3*th_hat*theta_32-p_4*th_hat*theta_42)","v":3278.437562543093},{"$f":"+th_hat*theta_33+mpc_33/p_3*(Y_3*(1-th_3)*(1-sh_3)-p_1*th_hat*theta_13-p_2*th_hat*theta_23-p_3*th_hat*theta_33-p_4*th_hat*theta_43)","v":4524.3227162021049},{"$f":"+th_hat*theta_34+mpc_34/p_3*(Y_4*(1-th_4)*(1-sh_4)-p_1*th_hat*theta_14-p_2*th_hat*theta_24-p_3*th_hat*theta_34-p_4*th_hat*theta_44)","v":6052.2661980514977},{"$f":"+th_hat*theta_35+mpc_35/p_3*(Y_5*(1-th_5)*(1-sh_5)-p_1*th_hat*theta_15-p_2*th_hat*theta_25-p_3*th_hat*theta_35-p_4*th_hat*theta_45)","v":10474.244288465981},{"$f":"SUM(BX9:CB9)","v":41306.102425505844},{"$f":"+th_hat*theta_41+mpc_41/p_4*(Y_1*(1-th_1)*(1-sh_1)-p_1*th_hat*theta_11-p_2*th_hat*theta_21-p_3*th_hat*theta_31-p_4*th_hat*theta_41)","v":1686.193681496532},{"$f":"+th_hat*theta_42+mpc_42/p_4*(Y_2*(1-th_2)*(1-sh_2)-p_1*th_hat*theta_12-p_2*th_hat*theta_22-p_3*th_hat*theta_32-p_4*th_hat*theta_42)","v":1992.6016381377517},{"$f":"+th_hat*theta_43+mpc_43/p_4*(Y_3*(1-th_3)*(1-sh_3)-p_1*th_hat*theta_13-p_2*th_hat*theta_23-p_3*th_hat*theta_33-p_4*th_hat*theta_43)","v":3908.4213267951914},{"$f":"+th_hat*theta_44+mpc_44/p_4*(Y_4*(1-th_4)*(1-sh_4)-p_1*th_hat*theta_14-p_2*th_hat*theta_24-p_3*th_hat*theta_34-p_4*th_hat*theta_44)","v":7204.2175044944979},{"$f":"+th_hat*theta_45+mpc_45/p_4*(Y_5*(1-th_5)*(1-sh_5)-p_1*th_hat*theta_15-p_2*th_hat*theta_25-p_3*th_hat*theta_35-p_4*th_hat*theta_45)","v":26514.668274581869},{"$f":"SUM(SAM!X16:Z16)","v":177.54046121381791},{"$f":"SUM(SAM!X17:Z17)","v":0},{"$f":"SUM(SAM!X18:Z18)","v":4036.3788150919981},{"$f":"SUM(SAM!X19:Z19)","v":16307.589367805194},{"$f":"SUM(CH9:CK9)","v":20521.508644111003},{"$f":"+SAM!E97","v":857.81034718735611},{"$f":"Ig_f","v":4217.6292127199995},{"$f":"+SAM!G97","v":4349.1574550710648},{"$f":"+SAM!H97+SAM!H96","v":11096.911629132584},null,null,null,null,{"$f":"beta_1s/beta_1k*r_1*K_1/ws","v":382.70323905926529},{"$f":"beta_2s/beta_2k*r_2*K_2/ws","v":1841.8686862484685},{"$f":"beta_3s/beta_3k*r_3*K_3/ws","v":6753.7162329610674},{"$f":"beta_4s/beta_4k*r_4*K_4/ws","v":14271.127660506823},{"$f":"beta_1u/beta_1k*r_1*K_1/wu","v":1530.8129562370611},{"$f":"beta_2u/beta_2k*r_2*K_2/wu","v":789.37229410648683},{"$f":"beta_3u/beta_3k*r_3*K_3/wu","v":2251.2387443203552},{"$f":"beta_4u/beta_4k*r_4*K_4/wu","v":9514.0851070045483},{"$f":"YP_1/Q_1","v":0.84999999396688475},{"$f":"YP_2/Q_2","v":0.99999986190551848},{"$f":"YP_3/Q_3","v":0.89999999358575589},{"$f":"YP_4/Q_4","v":0.94999999079688535},{"$f":"+DK9/DF9","v":2.4741374987706459},{"$f":"+SAM!E91","v":4970.588235294118},{"$f":"+SAM!F91","v":74623},{"$f":"+SAM!G91","v":25284.444444444445},{"$f":"+SAM!H91","v":72397.894736842107},{"$f":"+DJ9/CR9","v":10.394652218410743},{"$f":"+SAM!E94","v":13846.465315615973},{"$f":"+SAM!F94","v":86246.317589116326},{"$f":"+SAM!G94","v":70202.531423465407},{"$f":"+SAM!H94","v":179122.34620047105},{"$f":"+SAM!E95","v":13213.736044142437},{"$f":"+SAM!F95","v":84646.321253526592},{"$f":"+SAM!G95","v":67415.889926641248},{"$f":"+SAM!H95","v":172197.89265411918},{"$f":"profs_1/KL_1","v":0.17999873487026188},{"$f":"profs_2/KL_2","v":0.83338697528339345},{"$f":"profs_3/KL_3","v":0.18130145275052492},{"$f":"profs_4/KL_4","v":0.25619590947444082},{"$f":"(ws*ls_1*D_1+wu*lu_1*D_1)/((ls_1*D_1+lu_1*D_1)*r_1)","v":5.5555946030441401},{"$f":"(ws*ls_2*D_2+wu*lu_2*D_2)/((ls_2*D_2+lu_2*D_2)*r_2)","v":1.1999227605638421},{"$f":"(ws*ls_3*D_3+wu*lu_3*D_3)/((ls_3*D_3+lu_3*D_3)*r_3)","v":5.5156756045194166},{"$f":"(ws*ls_4*D_4+wu*lu_4*D_4)/((ls_4*D_4+lu_4*D_4)*r_4)","v":3.9032629445622131},null,{"$f":"+SAM!Y15","v":7589.8433872800006},{"$f":"+SAM!Z15","v":4217.6292127199995},{"$f":"+SAM!E105","v":2.2418078000174514E-2},null,{"$f":"+SAM!G105","v":1.9512349533672403E-2},{"$f":"+SAM!H105","v":1.366499193442311E-3},{"$f":"ls_1*D_1/Lss_1-1","v":-4.569608611664544E-2},{"$f":"ls_2*D_2/Lss_2-1","v":-1.8551474199886564E-2},{"$f":"ls_3*D_3/Lss_3-1","v":-3.9694316434473964E-2},{"$f":"ls_4*D_4/Lss_4-1","v":-3.8657675567748684E-2},{"$f":"+SAM!E23/(SAM!E48)","v":5.3834319001416213E-2},{"$f":"(+SAM!F23/SAM!F48)","v":2.318156624783085E-2},{"$f":"+SAM!G23/(SAM!G48)","v":0.12879652458330065},{"$f":"+SAM!H23/(SAM!H48)","v":0.13370694430543012},{"$f":"+SAM!E24/(SAM!E48)","v":0.21533727600566485},{"$f":"+SAM!F24/(SAM!F48)","v":9.9349569633560824E-3},{"$f":"+SAM!G24/(SAM!G48)","v":4.2932174861100215E-2},{"$f":"+SAM!H24/(SAM!H48)","v":8.9137962870286733E-2},1,1,1,1,1,1,1,1,{"$f":"+SAM!AA28","v":9.6456425861631807},{"$f":"+SAM!AA29","v":29.751276073985846},{"$f":"+SAM!AA30","v":69.139424829198759},{"$f":"+SAM!AA31","v":1.5034122747624128},{"$f":"+SAM!AA32","v":91.076715605106969},{"$f":"+SAM!AB28","v":21.071280878832031},{"$f":"+SAM!AB29","v":38.361703619534161},{"$f":"+SAM!AB30","v":243.28457155923178},{"$f":"+SAM!AB31","v":409.67444641207078},{"$f":"+SAM!AB32","v":988.17072125993059},{"$f":"+SAM!V28","v":155.2198003078453},{"$f":"+SAM!V29","v":295.60467999447252},{"$f":"+SAM!V30","v":261.29305335370736},{"$f":"+SAM!V31","v":151.86092671731362},{"$f":"+SAM!V32","v":83.907944741614855},{"$f":"+SAM!W28","v":8.4285123515328131},{"$f":"+SAM!W29","v":15.344681447813665},{"$f":"+SAM!W30","v":97.313828623692714},{"$f":"+SAM!W31","v":163.86977856482832},{"$f":"+SAM!W32","v":395.26828850397226},{"$f":"+EY9+FD9+FI9+FN9","v":194.36523612437333},{"$f":"+EZ9+FE9+FJ9+FO9","v":379.06234113580621},{"$f":"+FA9+FF9+FK9+FP9","v":671.03087836583063},{"$f":"+FB9+FG9+FL9+FQ9","v":726.90856396897516},{"$f":"+FC9+FH9+FM9+FR9","v":1558.4236701106247},null,0,0,0,{"$f":"+SAM!V19","v":10072.325470106651},0,0,0,{"$f":"+SAM!W19","v":16697.436000000002},{"$f":"+SAM!AA16","v":0},{"$f":"+$GH$5*(Q_2+(p_1*a_12+p_2*a_22+p_3*a_32+p_4*a_42)*(p_2*D_2))*(1+marg_2)","v":32435.140605157296},{"$f":"+SAM!AA18","v":88.198933942499266},{"$f":"+SAM!AA19","v":0},{"$f":"+SAM!AB16","v":2289.2433650936014},{"$f":"+SAM!AB17","v":45589.458915300085},{"$f":"+SAM!AB18","v":30193.703975684941},{"$f":"+SAM!AB19","v":550.19491181113699},2,null,1,0,0,0,0,0,null,{"$f":"(10-4*(4*Y_1+3*Y_2+2*Y_3+Y_4)/SUM(AZ9:BD9)-2)/10","v":0.49057669955396205},{"$f":"(p_1*X_1+p_2*X_2+p_3*X_3+p_4*X_4)/(X_1+X_2+X_3+X_4)","v":0.99999999999999967},{"$f":"ws*(ls_1*D_1+ls_2*D_2+ls_3*D_3+ls_4*D_4)/(profs_1+profs_2+profs_3+profs_4)","v":0.17312303228907416},{"$f":"wu*(lu_1*D_1+lu_2*D_2+lu_3*D_3+lu_4*D_4)/(profs_1+profs_2+profs_3+profs_4)","v":0.10477871811272405},{"$f":"+GZ9+HA9","v":0.27790175040179821},53165.480548851112,null,{"$f":"+HF9-HG9","v":0},{"$f":"p_1*I_1+p_2*I_2+p_3*I_3+p_4*I_4","v":20521.508644111003},{"$f":"SUM(HH9:HL9)","v":20521.508644110989},{"$f":"sh_1*Y_1*(1-th_1)+sh_2*Y_2*(1-th_2)+sh_3*Y_3*(1-th_3)+sh_4*Y_4*(1-th_4)+sh_5*Y_5*(1-th_5)","v":28186.55713498234},{"$f":"+HM9-HN9","v":-5820.5596977875985},{"$f":"+HO9-HP9","v":53165.480548851112},{"$f":"+HS9-SUM(EY9:FC9)-HQ9","v":-32494.223968500813},{"$f":"+HT9-HR9-SUM(FD9:FH9)","v":-22515.745373434052},{"$f":"+HV9+HW9","v":5199.6521774340026},{"$f":"+Tr_1+Tr_2+Tr_3+Tr_4+Tr_5+p_1*G_1+p_2*G_2+p_3*G_3+p_4*G_4","v":11020.211875221601},{"$f":"profs_2","v":70543.141638342946},{"$f":"+Trf_1+Trf_2+Trf_3+Trf_4+Trf_5+p_4*GF_4","v":17377.661089491834},{"$f":"p_1*Ex_1+p_2*Ex_2+p_3*Ex_3+p_4*Ex_4","v":32523.339539099794},{"$f":"p_1*Em_1+p_2*Em_2+p_3*Em_3+p_4*Em_4","v":78622.601167889748},{"$f":"+D_mc*e","v":230.23204196819611},{"$f":"D_mm*pm","v":57807.418518185295},{"$f":"Y_1*th_1+Y_2*th_2+Y_3*th_3+Y_4*th_4+Y_5*th_5","v":0},{"$f":"SUM(HY9:IB9)","v":3140.063323082496},{"$f":"tX_1*p_1*X_1+tx_2*p_2*X_2+tx_3*p_3*X_3+tX_4*p_4*X_4","v":2059.5888543515066},{"$f":"SUM(EY9:FH9)","v":1901.6791950988165},{"$f":"iva_1*VA_1*D_1","v":20.468204706181432},{"$f":"iva_2*VA_2*D_2","v":1497.420475438332},{"$f":"iva_3*VA_3*D_3","v":642.58604241221144},{"$f":"iva_4*VA_4*D_4","v":979.58860052577097},"debug",{"$f":"D9","v":69982.428575466998},69982.428575466998,null,{"$f":"SUM(CC9:CF9)-CG9","v":0},{"$f":"D_1*p_1+D_2*p_2+D_3*p_3+D_4*p_4+D_mc*e+D_mm*pm-SUM(AF9:AI9)","v":0}]
[{"$f":"+A9+1","v":2004},{"$f":"+B9+1","v":1},178554.27184278722,74849.56820908231,{"$f":"+I_1+I_2+I_3+I_4","v":22542.195726750801},29179.040002416252,113941.17451128608,-61957.706606748223,{"$f":"p_1*a_11+p_2*a_21+p_3*a_31+p_4*a_41+ws*ls_1+wu*lu_1","v":0.64619715924345411},7.6301910470572609E-2,0.74785976983276348,0.56224498883733687,0.61804913614498713,0.93760996030480592,0.4177013906027679,0.65457952602193514,0.9996971272646602,{"$f":"+R9*(1+R$7)","v":1},1.0045371264615763,1.003103556321564,4477.1093710747755,75967.396955340388,24316.6187290983,74198.412374690131,7208.8440066230933,{"$f":"(b_21*Xd_1+b_22*Xd_2+b_23*Xd_3+b_24*Xd_4)/p_2","v":79396.55306017687},53413.582770040812,110396.48694377521,244.13185285638201,61713.574753891866,19087.53724145778,18379.888268006576,79396.55306017687,80653.620851935077,134685.7360724521,20384.618215526887,79441.928882193781,98574.706031439506,135147.33338304935,5217.6358039712377,79441.928882193781,63966.620815242415,110914.2742262254,63162.158842369769,null,24158.583731126295,14337.837714099698,2526.6365656337184,71814.046384657646,13023.108673298088,47612.413603437999,4599.5100859272661,7119.825423059322,11586.814492256295,18267.365737418691,63826.642680022116,2596.0155364430607,365.11394761587133,503.5423222761018,504.00262871386855,587.08077047167103,636.27586736554997,0,0,0,0,0,0,28037.849730215195,2030.9942892765564,3488.4541744504777,4832.3053441457423,6472.4424088597898,11213.653513482648,44215.702942424105,1784.2198766478932,2121.526425654401,4177.5811564851301,7711.8603320231441,28420.51515161357,{"$f":"IF(CC$5>0,(1+CC$5)*CD8,+I_or1*total_I)","v":195.02230052896127},0,{"$f":"IF(CE$5>0,(1+CE$5)*CF8,+I_or3*total_I)","v":4433.828080335853},{"$f":"IF(CF$5>0,(1+CF$5)*CF9,+I_or4*total_I)","v":17913.345345885991},{"$f":"SUM(CH10:CK10)","v":22542.195726750804},{"$f":"(Id0_1+alpha_1*u_1)*KL_1","v":947.41665413522355},4544.4954767057989,{"$f":"(Id0_3+alpha_3*u_3)*KL_3","v":4899.4591885206619},{"$f":"(Id0_4+alpha_4*u_4)*KL_4+Ig","v":12150.824407389126},{"$f":"+CH9","v":857.81034718735611},{"$f":"+CI9","v":4217.6292127199995},{"$f":"+CJ9","v":4349.1574550710648},{"$f":"+CK9","v":11096.911629132584},{"$f":"beta_1s/beta_1k*r_1*KL_1/ws","v":386.03837460115824},{"$f":"beta_2s/beta_2k*r_2*KL_2/ws","v":1831.1112486599454},{"$f":"beta_3s/beta_3k*r_3*KL_3/ws","v":6876.0235489684865},{"$f":"beta_4s/beta_4k*r_4*KL_4/ws","v":14732.975493400383},{"$f":"beta_1u/beta_1k*r_1*KL_1/wu","v":1551.874265896656},{"$f":"beta_2u/beta_2k*r_2*KL_2/wu","v":788.68577352996249},{"$f":"beta_3u/beta_3k*r_3*KL_3/wu","v":2303.4678889044426},{"$f":"beta_4u/beta_4k*r_4*KL_4/wu","v":9871.0935805782556},0.91561476350704629,0.99999965902397225,0.98604764543186252,0.99227665050125269,{"$f":"+DK10/DF10","v":2.4839703314180208},{"$f":"TC_1*(K_1^(1-beta_1s-beta_1u)*Lss_1^beta_1s*Lsu_1^beta_1u)","v":4889.7304297784221},{"$f":"(TC_2*K_2^(1-beta_2s-beta_2u)*Lss_2^beta_2s*Lsu_2^beta_2u)","v":75967.422858410471},{"$f":"tc_3*(K_3^(1-beta_3s-beta_3u)*Lss_3^beta_3s*Lsu_3^beta_3u)","v":24660.693468263667},{"$f":"tc_4*(K_4^(1-beta_4s-beta_4u)*Lss_4^beta_4s*Lsu_4^beta_4u)","v":74775.933039650277},{"$f":"+DJ10/CR10","v":10.561499498541639},{"$f":"+KL_1*(1-dep_1)+IdL_1","v":14358.114029912929},{"$f":"+KL_2*(1-dep_2)+IdL_2","v":87876.557274162828},{"$f":"+KL_3*(1-dep_3)+IdL_3","v":72621.119264391178},{"$f":"+KL_4*(1-dep_4)+IdL_4","v":185741.19917459183},{"$f":"+DH9","v":13846.465315615973},{"$f":"+DI9","v":86246.317589116326},{"$f":"+DJ9","v":70202.531423465407},{"$f":"+DK9","v":179122.34620047105},0.18247520273525625,0.83266217494391981,0.18550767912829244,0.26580945713021703,5.4857431014583451,1.2051643368221825,5.4109524679383174,3.7734474493383088,null,{"$f":"+DY9*(1+DY$7)","v":8348.8277260080013},{"$f":"+DZ9*(1+DZ$7)","v":4544.4954767057989},{"$f":"+EA9*(1+EA$7)","v":2.2642258780176259E-2},null,{"$f":"+EC9*(1+EC$7)","v":2.0487967010356024E-2},{"$f":"+ED9*(1+ED$7)","v":1.3801641853767341E-3},1.0323453792318249E-2,0,1.5510786720050573E-2,6.8964563613207464E-3,5.410349059642329E-2,{"$f":"Lss_2/D_2","v":2.3062855729669964E-2},0.13072847245205016,0.13437547902695726,0.21318390324560821,{"$f":"Lsu_2/D_2","v":9.933501432136423E-3},4.2502853112489213E-2,8.8246583241583867E-2,{"$f":"+EQ9*(1+EQ$7)","v":1.0049999999999999},{"$f":"+ER9*(1+ER$7)","v":1},{"$f":"P","v":1.0025798619984005},1.0025798619984005,{"$f":"+EU9*(1+EU$7)","v":1.01},{"$f":"+EV9*(1+EV$7)","v":1},{"$f":"+EW9*(1+EW$7)","v":1.01},{"$f":"+EX9*(1+EX$7)","v":1.01},{"$f":"+EY9*(1+EY$7)","v":10.224381141332971},31.536352638424997,73.287790318950684,1.5936170112481576,96.541318541413389,22.335557731561956,40.663405836706211,257.88164585278571,434.25491319679503,1047.4609645355265,{"$f":"+FI9*(1+FI$7)","v":164.53298832631603},{"$f":"+FJ9*(1+FJ$7)","v":313.34096079414087},{"$f":"+FK9*(1+FK$7)","v":276.9706365549298},{"$f":"+FL9*(1+FL$7)","v":160.97258232035244},{"$f":"+FM9*(1+FM$7)","v":88.94242142611175},{"$f":"+FN9*(1+FN$7)","v":8.9342230926247819},{"$f":"+FO9*(1+FO$7)","v":16.265362334682486},{"$f":"+FP9*(1+FP$7)","v":103.15265834111429},{"$f":"+FQ9*(1+FQ$7)","v":173.70196527871803},{"$f":"+FR9*(1+FR$7)","v":418.98438581421061},206.02715029183574,401.80608160395457,711.29273106778044,770.52307780711362,1651.9290903172621,null,0,0,0,{"$f":"+GB9*(1+GB$7)","v":10978.834762416251},0,0,0,{"$f":"+GF9*(1+GF$7)","v":18200.205240000003},{"$f":"+GG9*(1+GG$7)","v":0},33024.336545323291,{"$f":"+GI9*(1+GI$7)","v":93.490869979049222},{"$f":"+GJ9*(1+GJ$7)","v":0},{"$f":"+GK9*(1+GK$7)","v":2426.5979669992175},{"$f":"+(1-$GH$5)*(Q_2+(p_1*a_12+p_2*a_22+p_3*a_32+p_4*a_42)*(p_2*D_2))*(1+marg_2)","v":46417.59233687049},{"$f":"+GM9*(1+GM$7)","v":31401.452134712341},{"$f":"+GN9*(1+GN$7)","v":577.70465740169391},{"$f":"+GO9*(1+GO$7)","v":2.0499999999999998},{"$f":"+GO10/GO9-1","v":2.4999999999999911E-2},{"$f":"+GQ9*(1+GP10)","v":1.0249999999999999},{"$f":"MAX(+GR9*(1+GR$7),0)","v":0},{"$f":"MAX(0,+GS9*(1+GS$7))","v":0},{"$f":"MAX(0,+GT9*(1+GT$7))","v":0},{"$f":"MAX(0,+GU9*(1+GU$7))","v":0},0,null,0.49184671995549978,1.0025798619984005,0.17898401937209607,0.10622492823815667,{"$f":"+GZ10+HA10","v":0.28520894761025273},52836.317187769928,null,7.021299097687006E-10,22617.848574711148,22617.848574710519,30286.939277611782,-6522.047844221237,52836.317187769928,-33086.673375507642,-20896.686670942221,5495.6199396471702,12017.667783868405,71814.046384657646,18977.729196887718,{"$f":"p_1*Ex_1+p_2*Ex_2+p_3*Ex_3+p_4*Ex_4","v":33118.251595202441},80966.877443973703,244.76167934616529,61872.787260184879,0,3289.8595985031707,{"$f":"tX_1*p_1*X_1+tx_2*p_2*X_2+tx_3*p_3*X_3+tX_4*p_4*X_4","v":2205.7603411440027},{"$f":"SUM(EY10:FH10)","v":2015.7799468047456},21.689560177408556,1524.3979922495334,686.9485601902918,1056.8234858859375,null,{"$f":"D10","v":74849.56820908231},74585.697617745187,null,{"$f":"SUM(CC10:CF10)-CG10","v":0},{"$f":"D_1*p_1+D_2*p_2+D_3*p_3+D_4*p_4+D_mc*e+D_mm*pm-SUM(AF10:AI10)","v":0}]
[2005,2,{"$f":"SUM(D11:H11)","v":186966.90463349276},79695.173939892949,24217.735838181925,31805.15360263372,117104.46685247391,{"$f":"-AC11-AD11","v":-65855.625599689709},0.6461098181028877,7.6443842191057779E-2,0.75136518357516668,0.56407168230464233,0.61641502353500577,0.93746589094240429,0.42105668917369909,0.65645212573998757,0.99955445804423115,{"$f":"+R10*(1+R$7)","v":1},1.0092886802562167,1.006358851662791,4728.0219278758441,77607.074370591959,25892.493733222833,79619.708642520432,7633.0339637261131,81122.710239016218,56446.430809801132,118128.56067913867,257.94004130079173,65597.685558388985,20257.983491739255,19458.63851766396,81122.710239016218,85632.647873336668,144596.17396364795,21584.110161595028,81169.072574904334,104167.34244273654,144622.40445928936,5547.1295585507614,81169.072574904334,67333.720147969958,118902.58788711281,67614.694559725132,null,25976.993312719238,15112.016770020124,2674.9498234871025,73364.078038683845,13827.07557214766,51112.669164090446,4863.3541299789149,7576.4099891260703,12376.320935658166,19534.013314240972,68319.679092413586,{"$f":"SUM(BF11:BJ11)","v":2765.4175896533552},385.21764253865831,534.7719275836422,537.47834102567936,627.15916557708169,680.79051292829752,{"$f":"SUM(BL11:BP11)","v":0},0,0,0,0,0,{"$f":"SUM(BR11:BV11)","v":29813.719273042349},2138.7655732970602,3696.5047303494148,5139.3391589759094,6890.6154597038485,11948.494350716161,{"$f":"SUM(BX11:CB11)","v":47116.037077197361},1879.9756494684373,2249.5826769775304,4446.6629214760433,8218.6668511932294,30321.148978082194,{"$f":"IF(CC$5>0,(1+CC$5)*CD9,+I_or1*total_I)","v":209.5181238782402},0,{"$f":"IF(CE$5>0,(1+CE$5)*CF9,+I_or3*total_I)","v":4763.3903326490263},19244.827381654664,{"$f":"SUM(CH11:CK11)","v":24217.735838181936},984.04561056617581,4896.693876150498,5166.4317692332124,13170.564582232055,{"$f":"+CH10","v":947.41665413522355},{"$f":"+CI10","v":4544.4954767057989},{"$f":"+CJ10","v":4899.4591885206619},{"$f":"+CK10","v":12150.824407389126},406.66545278386155,1861.3272481756389,7264.1861625811389,15737.392191610887,1642.9690957920786,805.70873735940006,2445.6698762870037,10596.773032221186,0.91334345778973969,0.99999965897157139,0.99259822905794937,1.0035299696113467,{"$f":"+DK11/DF11","v":2.4357116877077392},5176.6089607927997,77607.100836819605,26085.573170724656,79339.642116872783,10.39669083126936,14946.577833300329,89784.756032643738,75523.497673141086,193248.49360261616,{"$f":"+DH10","v":14358.114029912929},{"$f":"+DI10","v":87876.557274162828},{"$f":"+DJ10","v":72621.119264391178},{"$f":"+DK10","v":185741.19917459183},0.18630231086856217,0.83485380304326173,0.19040019917356998,0.27518218570369996,5.3786433049023374,1.2061949702826296,5.2920707835410932,3.6560765635655175,null,9183.7104986088016,4896.693876150498,2.2868681367978021E-2,null,2.1512365360873826E-2,1.3939658272305014E-3,2.0589891134955129E-2,0,3.1064298550597336E-2,1.3697164271497586E-2,5.4374008049405398E-2,2.2944589039142184E-2,{"$f":"+EK10*(1+EK$7)","v":0.13268939953883091},0.13504735642209204,0.21105206421315212,9.9319750903969668E-3,{"$f":"+EO10*(1+EO$7)","v":4.2077824581364318E-2},8.7364117409168024E-2,1.0100249999999997,1,1.0053410060883288,1.0053410060883288,1.0201,1,1.0201,1.0201,10.837844009812951,33.428533796730498,77.685057738087735,1.6892340319230472,102.3337976538982,23.675691195455673,43.103210186908584,273.35454460395289,460.31020798860277,1110.308622407658,174.40496762589501,332.14141844178931,293.58887474822558,170.63093725957361,94.278966711678464,9.470276478182269,17.241284074763435,109.34181784158115,184.12408319544113,444.12344896306325,{"$f":"+EY11+FD11+FI11+FN11","v":218.38877930934589},{"$f":"+EZ11+FE11+FJ11+FO11","v":425.91444650019179},{"$f":"+FA11+FF11+FK11+FP11","v":753.97029493184732},{"$f":"+FB11+FG11+FL11+FQ11","v":816.75446247554055},{"$f":"+FC11+FH11+FM11+FR11","v":1751.0448357362982},null,0,0,0,11966.929891033715,0,0,0,19838.223711600003,0,33742.317281349831,99.100322177792179,0,2572.1938450191706,47426.755293554503,32657.510220100834,606.58989027177859,2.1012499999999998,{"$f":"+GO11/GO10-1","v":2.4999999999999911E-2},{"$f":"+GQ10*(1+GP11)","v":1.0506249999999999},0,0,0,0,0,null,0.49301687241740949,1.0053410060883288,0.18426173553600927,0.10719356177875154,0.29145529731476083,52368.319197724893,null,{"$f":"+HF11-HG11","v":1.5425030142068863E-9},24384.263101398741,{"$f":"SUM(HH11:HL11)","v":24384.263101397351},32399.301634797575,{"$f":"+HM11-HN11","v":-7309.6340525162323},{"$f":"+HO11-HP11","v":52635.405094695481},-33808.99488133227,-19531.814694247027,{"$f":"+HV11+HW11","v":5798.4369353407537},13108.07098785698,73364.078038683845,20728.672943988364,{"$f":"p_1*Ex_1+p_2*Ex_2+p_3*Ex_3+p_4*Ex_4","v":33842.338114733619},83569.105614200991,259.31770063180306,65948.043196336614,0,{"$f":"SUM(HY11:IB11)","v":3446.0684547115206},2352.3684806292381,{"$f":"SUM(EY11:FH11)","v":2136.7267436130305},22.905117482120513,1557.300540710103,731.78523748119721,1134.0775590381022,null,{"$f":"D11","v":79695.173939892949},74585.697617745187,null,{"$f":"SUM(CC11:CF11)-CG11","v":0},{"$f":"D_1*p_1+D_2*p_2+D_3*p_3+D_4*p_4+D_mc*e+D_mm*pm-SUM(AF11:AI11)","v":0}]
[2006,3,196220.0067845094,84957.022656287474,26075.850009849888,34667.617426870755,120595.86384926044,-70076.347157759068,0.64612684412147481,7.6592420661114907E-2,0.7550318301590847,0.56598427738157864,0.61486430169674355,0.93731507472334785,0.42452175071555209,0.65841301566823585,0.99957316969962529,1,1.0142574114244223,1.0097672330331489,4998.3716024213045,79501.246323717845,27602.97726574566,85553.134827465139,8089.8447834851786,83116.06046542681,59710.542021988927,126558.06884416997,272.78999039517583,69803.557167364008,21525.595540732738,20623.557147313022,83116.06046542681,91026.420748614968,155449.29095857698,22875.844890347016,83163.562018341414,110186.11986802824,154952.68953560787,5901.9209807324733,83163.562018341414,70936.748668334418,127611.50596146887,72478.819221617669,null,27973.376312043827,15949.110955312142,2835.1110744317471,75154.690300708156,14698.02756823092,54945.680578955144,5149.2145482743126,8073.5530514741404,13237.786447007113,20916.967724770868,73227.82190553761,2949.8020304983052,406.96120083212577,568.72569003814226,573.9517443304519,670.84229953423369,729.32109576335756,0,0,0,0,0,0,31739.028591870792,2254.7834728792504,3921.5925082158683,5472.2237093561453,7344.2872642359762,12746.141637183617,50268.192033918574,1983.2371110224399,2388.3785030535573,4738.9464192864589,8769.5285769026195,32388.101423653607,225.59347451385395,0,5128.8631060503658,20721.393429285683,26075.850009849906,1026.5606831823818,5276.1876515521608,5479.6431101105172,14293.458565004859,984.04561056617581,4896.693876150498,5166.4317692332124,13170.564582232055,428.86998858895885,1897.2706947257479,7683.3324466994045,16833.394536967178,1741.3410291027433,825.37383754610369,2599.7198812499832,11391.440042524178,0.9116924014443718,0.99999965891669895,0.99934979108180078,1.0140574265966349,2.3894115931903186,5482.5197561178675,79501.273440274628,27620.936645081336,84367.149811818279,10.231632407124776,15556.958998033995,91987.907227814925,78613.03325636292,201587.84584478283,14946.577833300329,89784.756032643738,75523.497673141086,193248.49360261616,0.18968295659727821,0.8370540125250614,0.19461529220803125,0.2843265660426928,5.2884314539038568,1.207216096895589,5.1975044234251753,3.5494662037474045,null,10102.081548469683,5276.1876515521608,2.3097368181657803E-2,null,2.2587983628917518E-2,1.4079054855028065E-3,3.0794141732870095E-2,0,4.6655258291727897E-2,2.0399614393011412E-2,5.4645878089652419E-2,2.2826763974393878E-2,{"$f":"+EK11*(1+EK$7)","v":0.13467974053191337},0.13572259320420249,0.2089415435710206,9.9303772691371542E-3,{"$f":"+EO11*(1+EO$7)","v":4.1657046335550674E-2},8.6490476235076344E-2,1.0150751249999996,1,1.0082835242833692,1.0082835242833692,1.0303009999999999,1,1.0303009999999999,1.0303009999999999,11.488114650401728,35.434245824534329,82.346161202372997,1.7905880738384301,108.4738255131321,25.096232667183013,45.689402798123098,289.75581728019006,487.92882046791897,1176.9271397521177,184.86926568344873,352.06990354829668,311.20420723311912,180.86879349514803,99.93570471437917,10.038493066873206,18.275761119249243,115.90232691207602,195.17152818716761,470.7708559008471,231.49210606790669,451.46931329020333,799.20851262775818,865.759730224073,1856.1075258804763,null,0,0,0,13043.95358122675,0,0,0,21623.663845644005,0,34571.434745426464,105.04634150845972,0,2726.5254757203211,48592.12727291495,33963.810628904866,636.91938478536758,2.1537812499999998,2.4999999999999911E-2,1.0768906249999999,0,0,0,0,0,null,0.49417587926051176,1.0082835242833692,0.18947850256051482,0.10803178090743844,0.29751028346795327,51695.823877008326,null,2.3974280338734388E-9,26351.268709557306,26351.26870955513,34706.082551066756,-8169.7191642645948,52509.664126067059,-34642.462058203848,-18052.296745109947,6130.5856259379743,14300.304790202559,75154.690300708156,22645.026174641098,{"$f":"p_1*Ex_1+p_2*Ex_2+p_3*Ex_3+p_4*Ex_4","v":34677.978775844444},86408.675960369714,275.04965290487434,70381.776628225416,0,3618.6304059977192,2511.9552199402633,2264.9303482298124,24.214838788658312,1595.3098978560108,780.47239508753989,1218.6332742655147,null,84957.022656287474,74585.697617745187,null,0,-5.2386894822120667E-10]
[2007,4,206339.95756256272,90642.996696541843,28100.284085641051,37787.702995289124,124434.74551825209,-74625.77173316128,0.64624902588310029,7.6747709724689861E-2,0.75886179494127137,0.56798355137116618,0.61339723994956818,0.93715744684213365,0.42809827551690338,0.66046283987464627,0.99975447984624621,1,1.0194461375401829,1.0133300834067154,5288.4534288082805,81665.755912862922,29452.902045815517,92015.275134981246,8579.8124488428657,85393.347941350163,63208.354808692995,135699.85791769088,288.69356573994509,74337.078167421554,22893.207483261176,21876.606157347585,85393.347941350163,96847.296108846771,167277.0621501866,24261.338013390534,85442.150983903877,116635.51974920699,166156.41123983674,6282.7685386160629,85442.150983903877,74776.684288529097,137056.17901011315,77768.078484749043,null,30156.289331212531,16848.718533944455,3007.3903412437107,77200.860082282743,15637.954988639605,59122.733154865949,5457.2688224812046,8612.3670681351559,14173.728125811658,22420.310897207652,78565.690855646186,3149.543803662581,430.3451990079185,605.4619259875592,613.51139032632295,718.2374073918196,781.98788094896929,0,0,0,0,0,0,33815.92274449316,2378.9308235817516,4163.8588968923177,5831.3974722538296,7834.0631951244141,13607.672356640929,53677.530148386395,2093.9423965059223,2538.0614610750799,5054.9478736201108,9365.4351296881359,34625.143287497289,243.10773068995019,0,5527.049367976033,22330.12698697509,28100.284085641091,1071.050289816078,5685.0921945474529,5818.5013450078177,15525.640256269751,1026.5606831823818,5276.1876515521608,5479.6431101105172,14293.458565004859,452.66750204787218,1939.2298440303014,8134.0055473683078,18022.979395657978,1847.1559153232192,847.84555552047993,2765.9699437447675,12257.434302156358,0.91037359170693777,0.99999965885932973,1.0059415793023849,1.0235477578879515,2.3453329362020741,5809.1024135404823,81665.783772383133,29278.938908401618,89898.37008177425,10.072628728220073,16194.595706265525,94504.45766253263,81930.817951923455,210841.60826366811,15556.958998033995,91987.907227814925,78613.03325636292,201587.84584478283,0.19331479511026342,0.83925009720124455,0.19892318539144874,0.29328520728570534,5.194778475918592,1.2082460249019831,5.1048866158780077,3.4518596546086293,null,11112.289703316652,5685.0921945474529,2.3328341863474381E-2,null,2.3717382810363393E-2,1.4219845403578345E-3,4.0931014277396649E-2,0,6.2278362996166958E-2,2.7001357032025997E-2,5.4919107480100676E-2,2.2709378315535805E-2,{"$f":"+EK12*(1+EK$7)","v":0.13669993663989205},0.1364012061702235,0.2068521281353104,9.9287072817755891E-3,{"$f":"+EO12*(1+EO$7)","v":4.1240475872195169E-2},8.5625571472725578E-2,1.0201505006249996,1,1.0114065854124308,1.0114065854124308,1.04060401,1,1.04060401,1.04060401,12.177401529425833,37.560300574006391,87.286930874515377,1.898023358268736,114.98225504392003,26.602006627213996,48.430766966010488,307.14116631700148,517.20454969599416,1247.5427681372448,195.96142162445565,373.19409776119448,329.8764596671063,191.72092110485693,105.93184699724192,10.640802650885599,19.372306786404199,122.85646652680059,206.88181987839766,499.01710725489795,245.3816324319811,478.55747208761551,847.16102338542362,917.70531403751738,1967.4739774333048,null,0,0,0,14217.909403537158,0,0,0,23569.793591751968,0,35518.653549224437,111.34912199896731,0,2890.1170042635404,49923.497434679448,35322.363054061061,668.76535402463594,2.2076257812499995,2.4999999999999911E-2,1.1038128906249998,0,0,0,0,0,null,0.49532019891237677,1.0114065854124308,0.19459570162938422,0.10872319762748148,0.30331889925686573,50804.04824240171,null,3.6161509342491627E-9,28505.366615213621,28505.366615210412,37214.02731053633,-9110.9426968179432,52458.110672976269,-35594.086319389331,-16461.742352094559,6493.1773720923566,15604.120068910286,77200.860082282743,24742.749409306471,{"$f":"p_1*Ex_1+p_2*Ex_2+p_3*Ex_3+p_4*Ex_4","v":35632.167981564773},89499.831493199643,291.98657355557697,75185.010398848797,0,3808.244694685226,2684.9326774071437,2400.8261691236012,25.620153403137476,1638.7439788452193,833.1525959424157,1310.727966494459,null,90642.996696541843,74585.697617745187,null,0,-7.5669959187507629E-10]
[2008,5,217397.22223309529,96790.254592284153,30309.169389381124,41188.596264865148,128642.03647898411,-79532.834492419104,0.64647717840838914,7.6909774886352339E-2,0.76285721422211328,0.57007030209248488,0.61201412463292215,0.93699294080762341,0.4317880022381787,0.66260226041109216,1.0000996469581318,1,1.024857744911168,1.0170488222740479,5599.9330934495165,84117.787726788229,31455.300507702501,99057.572496166889,9105.67867362998,87972.743997317259,66959.289298068281,145619.23520810943,305.73763562089817,79227.096856798482,24369.922034988809,23225.46348948776,87972.743997317259,103134.34985204041,180175.11483703245,25748.342339587281,88023.021187196471,123551.31194867195,178313.67603106206,6691.7663356220592,88023.021187196471,78872.105133631427,147304.57231345878,83523.586585869023,null,32544.219632194807,17815.857576534523,3192.8434395705622,79518.832442523155,16653.168504485911,63677.574641812826,5789.3800194986507,9196.6411950131642,15191.152526626242,24055.509887527853,84374.636350470813,3366.0245567592715,455.50245820886681,645.22553424959005,656.4380339970927,769.68527098757261,839.17325931616051,0,0,0,0,0,0,36057.302116681996,2511.8102584697717,4424.7027955801859,6219.08720921436,8363.0490282130577,14538.652825204748,57366.92791884327,2212.6678321760983,2699.5528268049247,5396.7493296377515,10010.392965292369,37047.564964932331,262.2177543434488,0,5961.515371407173,24085.436263630527,30309.169389381179,1117.9307586689947,6125.6868396248801,6187.5391174196611,16878.012673667665,1071.050289816078,5685.0921945474529,5818.5013450078177,15525.640256269751,478.19064749435648,1987.5180452502159,8618.9690305364329,19314.903176272826,1961.0622423109528,873.30229993180501,2945.5362664099903,13201.752457014738,0.90938949807536629,0.9999996587994362,1.0123651683435306,1.031979027613964,2.3033741319793641,6157.9038523110694,84117.816427834623,31071.101111835826,95987.970535794477,9.9195415948642971,16860.781103424964,97354.416127204109,85496.221803253371,221096.20831334611,16194.595706265525,94504.45766253263,81930.817951923455,210841.60826366811,0.19715487175362353,0.84142943528101222,0.203258906975125,0.30201616828012806,5.0993459234178822,1.2093028123770391,5.0158208055316997,3.3627431802906083,null,12223.518673648317,6125.6868396248801,2.3561625282109127E-2,null,2.4903251950881562E-2,1.4362043857614128E-3,5.0995303062798536E-2,0,7.7928291730660737E-2,3.3500004551588747E-2,5.5193703017501171E-2,2.2592429824751466E-2,{"$f":"+EK13*(1+EK$7)","v":0.13875043568949041},0.13708321220107461,0.2047836068539573,9.9269644238724267E-3,{"$f":"+EO13*(1+EO$7)","v":4.0828071113473217E-2},8.4769315757998329E-2,1.0252512531281244,1,1.0147095192453135,1.0147095192453135,1.0510100500999999,1,1.0510100500999999,1.0510100500999999,12.908045621191384,39.813918608446777,92.524146726986302,2.0119047597648603,121.88119034655524,28.198127024846837,51.336612983971122,325.5696362960216,548.23682267775382,1322.3953342254795,207.71910692192301,395.58574362686619,349.66904724713271,203.22417637114836,112.28775781707644,11.279250809938736,20.534645193588453,130.22785451840863,219.29472907110153,528.95813369019186,260.10453037789995,507.27092041287256,897.99068478854929,972.7676328797686,2085.5224160793032,null,0,0,0,15497.521249855503,0,0,0,25691.075015009646,0,36591.531906693868,118.03006931890535,0,3063.5240245193531,51431.489280502603,36735.257576223506,702.20362172586772,2.2628164257812493,2.4999999999999911E-2,1.1314082128906247,0,0,0,0,0,null,0.49645107164716268,1.0147095192453135,0.19960584384194832,0.1092713030308514,0.30887714687279971,49676.604806780306,null,4.9876689445227385E-9,30868.013669220731,30868.013669216285,39942.388196045897,-10141.280163835821,52479.460242270143,-36671.400254174616,-14741.154351088822,6888.9414034809133,17030.221567316716,79518.832442523155,27039.372200253008,{"$f":"p_1*Ex_1+p_2*Ex_2+p_3*Ex_3+p_4*Ex_4","v":36712.495937367748},92857.907180644339,310.23488925608041,80392.489362763881,0,4016.3731962937395,2872.5682071871911,2544.8757392710177,27.129130819218201,1687.9476178257303,890.20082616992454,1411.0956214788739,null,96790.254592284153,74585.697617745187,null,-2.9103830456733704E-11,-1.0477378964424133E-9]
[2009,6,229465.65901612476,103437.31809423096,32720.018061824372,44895.569928703015,133240.31903799789,-84827.566106631304,0.64681214355470362,7.707868333766596E-2,0.76702027615312374,0.57224534819770345,0.61071525930746451,0.93682148841627777,0.43559270863162813,0.66483195756138858,1.0006099709858842,1,1.03049518980425,1.0209249062060246,5934.5338891456859,86875.968136341893,33623.959853781525,106734.29536105291,9670.2737970480612,90873.954759330882,70983.309784685058,156384.17108970607,324.01160005751581,84503.554506574204,25965.309131931383,24678.13819021465,90873.954759330882,109928.69432878625,194244.50950600841,27344.86128585002,90925.890016444711,130970.26747330363,191507.85857754562,7131.0953296011867,90925.890016444711,83241.947487727681,158427.41569903248,89788.749058475019,null,35156.907894297728,18855.591750245418,3392.5717404529496,82126.215396362997,17750.30719937056,68645.870118651903,6147.4606400221819,9830.3477407314331,16297.45867500118,25834.681675578558,90698.375527295488,3600.6848130204025,482.56759622122962,688.27078207028353,703.02556135762893,825.54285879991642,901.27801457136093,0,0,0,0,0,0,38476.462152869746,2654.0207158577068,4705.5550116595277,6637.592360167203,8934.4544963459484,15544.839568839541,61360.171128341339,2339.9920060608538,2873.8022139598042,5766.5159772622683,10708.57164751583,39671.289283542879,283.07505059028807,0,6435.7055821076483,26001.237429126468,32720.018061824434,1167.3306887512645,6600.4275696958075,6589.8607393788925,18362.399063998502,1117.9307586689947,6125.6868396248801,6187.5391174196611,16878.012673667665,505.57598047869965,2042.4753961497186,9141.0956994689659,20718.312260426304,2083.7364782998129,901.93744786405341,3139.5931399829615,14231.788657160238,0.90872493233407603,0.99999965873699148,1.0185877217740629,1.039324423641089,2.2634491755407935,6530.6163372262245,86875.997783906263,33010.372238945834,102695.84061839747,9.7726375215908874,17557.192334508331,100559.47048301286,89332.614821083553,232446.81577918012,16860.781103424964,97354.416127204109,85496.221803253371,221096.20831334611,0.20121082882475769,0.84357976415837355,0.2076151065507682,0.31047963527879374,5.0023447306715951,1.2104038805685133,4.9302925150634529,3.281625848575549,null,13445.87054101315,6600.4275696958075,2.3797241534930218E-2,null,2.614841454842564E-2,1.4505664296190269E-3,6.0981794753309559E-2,0,9.359971335574846E-2,3.9893233682149365E-2,5.5469671532588673E-2,2.2475916246398404E-2,{"$f":"+EK14*(1+EK$7)","v":0.14083169222483274},0.13776862826207997,0.20273577078541771,9.9251479728457957E-3,{"$f":"+EO14*(1+EO$7)","v":4.0419790402338486E-2},8.3921622600418341E-2,1.0303775093937648,1,1.0181915987260397,1.0181915987260397,1.0615201506009999,1,1.0615201506009999,1.0615201506009999,13.682528358462868,42.202753724953588,98.075595530605483,2.1326190453507521,129.19406176734856,29.890014646337647,54.41680976300939,345.1038144737829,581.13103203841911,1401.7390542790083,220.18225333723839,419.32088824447817,370.64919008196068,215.41762695341728,119.02502328610103,11.956005858535061,21.766723905203762,138.04152578951317,232.45241281536764,560.69562171160339,275.71080220057394,537.70717563764492,951.87012587586219,1031.1336908525548,2210.6537610440614,null,0,0,0,16892.2981623425,0,0,0,28003.271766360518,0,37798.266417208877,125.11187347803967,0,3247.3354659905144,53127.623599235834,38204.667879272449,737.31380281216116,2.3193868364257804,2.4999999999999911E-2,1.1596934182128902,0,0,0,0,0,null,0.49756937894866482,1.0181915987260399,0.2045017314565036,0.1096797583039883,0.31418148976049187,48295.345887615869,null,6.5847416408360004E-9,33460.522247087785,33460.522247081877,42911.507009137647,-11269.595184029884,52572.065504749349,-37882.575270373774,-12870.879812400801,7320.7677148670573,18590.362898896914,82126.215396362997,29554.149891613652,{"$f":"p_1*Ex_1+p_2*Ex_2+p_3*Ex_3+p_4*Ex_4","v":37927.193601015395},96499.40834828165,329.90588906834421,86040.809261081828,0,4244.5695622349613,3076.1981526321206,2697.5682836272786,28.750119607329676,1743.2945804320357,952.01421682049863,1520.5106453751077,null,103437.31809423096,74585.697617745187,null,-2.9103830456733704E-11,-1.3969838619232178E-9]
[2010,7,242625.85325654142,110626.27722820951,35352.281523490281,48936.171222286299,138253.95507662173,-90542.831794066078,0.64725479042523193,7.7254503984125866E-2,0.77135322166356324,0.57450952949596412,0.60950096496141226,0.93664301972481168,0.43951421227617893,0.66715263009481285,1.0012867939886503,1,1.0363614996968475,1.0249598294298834,6294.1400075948841,89960.473449816927,35974.069137977676,115105.25445451762,10276.682269357098,94118.337359344339,75302.19669758837,168069.12339744324,343.61298977956938,90199.21880428704,27689.893268199365,26243.406808845401,94118.337359344339,117275.55965104894,209596.7227361738,29059.616824924538,94172.126809388952,138932.50203219237,205830.29193488549,7603.1238833226898,94172.126809388952,87906.815729707887,170502.20740848361,96611.417668882263,null,38016.14874235649,19973.426284055407,3607.7821659852152,85042.08215675551,18936.675043139534,74066.960459758033,6533.5978205224637,10517.847721981872,17500.788607604387,27771.171040619476,97585.087593513264,3855.1003872770152,511.68671627883941,734.87536254959105,753.59567620218149,886.20120715285907,968.7414250935642,0,0,0,0,0,0,41087.896646289773,2806.2095050085777,5007.9712821788144,7089.4188582549205,9551.7807079572995,16632.516292890377,65683.280194643376,2476.5422303838914,3061.8453462172565,6166.6145803588879,11464.532430243165,42513.745607440549,305.84790209575272,0,6953.4459030882908,28092.987718306285,35352.281523490368,1219.4095595212916,7111.9607063472322,7029.1102065386585,19991.801051083225,1167.3306887512645,6600.4275696958075,6589.8607393788925,18362.399063998502,534.97272219307536,2104.4705227332765,9703.5365692190317,22243.259106027348,2215.9199215693516,933.96046769380337,3349.4324572385785,15355.699125373985,0.9083669759974865,0.99999965867196716,1.0245773413027284,1.0455708108019215,2.2254657721149553,6929.0718111843089,89960.504155858842,35111.130890555811,110088.43520242837,9.6321406104006648,18285.593214896886,104143.11393821827,93465.828652882614,244998.04444869913,17557.192334508331,100559.47048301286,89332.614821083553,232446.81577918012,0.20548742061076516,0.84568943877962599,0.21197941066727014,0.31864046066400059,4.9040627521441014,1.2115656594986468,4.8483891398631247,3.2080203397549631,null,14790.457595114465,7111.9607063472322,2.4035213950279521E-2,null,2.7455835275846923E-2,1.4650720939152172E-3,7.0885275284904292E-2,0,0.10928729429959039,4.6178787724893144E-2,5.574701989025161E-2,2.2359835307102761E-2,{"$f":"+EK15*(1+EK$7)","v":0.14294416760820522},0.13845747140339035,0.20070841307756354,9.9232571876821107E-3,{"$f":"+EO15*(1+EO$7)","v":4.00155924983151E-2},8.3082406374414164E-2,1.0355293969407335,1,1.0218521286624009,1.0218521286624009,1.0721353521070098,1,1.0721353521070098,1.0721353521070098,14.503480059970641,44.734918948450805,103.96013126244182,2.2605761880717972,136.94570547338947,31.683415525117908,57.681818348789953,365.81004334220989,615.99889396072433,1485.8433975357489,233.3931885374727,444.48014153914687,392.88814148687834,228.34268457062234,126.1665246832671,12.673366210047165,23.072727339515989,146.32401733688397,246.39955758428971,594.33735901429964,292.2534503326084,569.96960617590355,1008.982333428414,1093.0017123037082,2343.2929867067051,null,0,0,0,18412.604996953327,0,0,0,30523.566225332968,0,39147.740402350624,132.61858588672206,0,3442.1755939499453,55024.386407038321,39732.85459444335,774.17949295276924,2.3773715073364245,2.4999999999999911E-2,1.1886857536682123,0,0,0,0,0,null,0.49867595996568659,1.0218521286624009,0.20927837216924872,0.10995343499149245,0.31923180716074118,46640.192003339733,null,8.64383764564991E-9,36306.708989454113,36306.708989446444,46143.793824524982,-12505.617529145024,52733.845897361447,-39236.464345797882,-10828.848857496272,7791.833628709498,20297.451157854488,85042.08215675551,32308.236259394063,{"$f":"p_1*Ex_1+p_2*Ex_2+p_3*Ex_3+p_4*Ex_4","v":39285.181198907863},100442.09502762952,351.12166504230476,92170.263738846377,0,4494.5390019651841,3297.294626744344,2859.4223806449154,30.492247819934846,1805.1897340820753,1019.0304358120334,1639.8265842511551,null,110626.27722820951,74585.697617745187,null,0,-1.7462298274040222E-9]
[2011,8,256965.50589869235,118402.97388774354,38227.369845280817,53340.426632292059,143709.2174228628,-96714.481889486487,0.64780601578733243,7.7437307472673619E-2,0.77585834540655207,0.57686370728424508,0.60837158022216964,0.93645746302226585,0.44355437132745612,0.66956499552520232,1.0021315007803997,1,1.0424597745545792,1.0291551244176691,6680.8050649054758,93393.14653740442,38522.32634074751,124236.20184169426,10928.254732385487,97729.025356712111,79939.62798445308,180755.40096557795,364.64782638943177,96349.834063097689,29555.220740288987,27930.860677631554,97729.025356712111,125224.58723745491,226354.41870849006,30902.083645732684,97784.878346414451,147481.62585687061,221380.71360294684,8110.417687174815,97784.878346414451,92889.043203612891,183613.59401815079,104044.21655658071,null,41145.959612743587,21175.317870999694,3839.7936938865059,88287.081382940582,20220.288239816877,79984.134622878002,6950.0607681480833,11263.91620487322,18810.081239817486,29879.640763139978,105087.74515862939,4130.9900209298248,543.01768867046849,785.34160502659233,808.49957180319598,952.08750387010173,1042.0436515594938,0,0,0,0,0,0,43907.351239735493,2969.0724353973737,5333.6367799332202,7577.2886679834883,10218.833960594977,17808.519395826712,70364.63262707906,2622.9953011238031,3264.807958863888,6599.6244533816835,12283.250020198258,45593.954893511895,330.72153665807508,0,7518.947484616705,30377.700824006108,38227.369845280948,1274.3366027531877,7663.1376610891421,7509.3898085053861,21780.505772933284,1219.4095595212916,7111.9607063472322,7029.1102065386585,19991.801051083225,566.5433681252207,2173.9024921343857,10309.737332568689,23900.758679163311,2358.4226955886365,969.59812987342207,3576.4720876750939,16582.458608378187,0.90830356599811213,0.99999965860433382,1.0303013117665492,1.0507172075448963,2.1893280294413731,7355.2557922241895,93393.178421430785,37389.379107649082,118239.42822063874,9.4982660966658017,19047.862944045741,108130.78122641896,97924.62857146695,258864.89438856475,18285.593214896886,104143.11393821827,93465.828652882614,244998.04444869913,0.20999010799159129,0.84774766227285936,0.21633883239736573,0.32646846142327524,4.804765755423813,1.2128032804160811,4.7701845648724959,3.1414495345063225,null,16269.503354625913,7663.1376610891421,2.4275566089782315E-2,null,2.882862703963927E-2,1.4797228148543695E-3,8.0700536885225826E-2,0,0.12498570630166594,5.2354478643744651E-2,5.6025754989702865E-2,2.2244184715846861E-2,{"$f":"+EK16*(1+EK$7)","v":0.14508833012232827},0.13914975876040728,0.19870132894678791,9.9212913086401643E-3,{"$f":"+EO16*(1+EO$7)","v":3.9615436573331948E-2},8.2251582310670021E-2,1.0407070439254371,1,1.0256904926038424,1.0256904926038424,1.08285670562808,1,1.08285670562808,1.08285670562808,15.37368886356888,47.419014085357858,110.19773913818834,2.3962107593561051,145.16244780179284,33.584420456624983,61.142727449717356,387.75864594274253,652.95882759836786,1574.9940013878938,247.39677984972107,471.1489500314957,416.46142997609104,242.0432456448597,133.73651616426312,13.433768182649995,24.457090979886949,155.10345837709701,261.18353103934709,629.99760055515765,309.78865735256494,604.16778254645783,1069.5212734341189,1158.5818150419307,2483.8905659091074,null,0,0,0,20069.739446679127,0,0,0,33270.687185612936,0,40649.576073917582,140.57570103992538,0,3648.7061295869421,57135.302272496861,41322.168778221087,812.88846760040769,2.436805795019835,2.4999999999999911E-2,1.2184028975099175,0,0,0,0,0,null,0.49977158903566393,1.0256904926038424,0.21393272989652376,0.11009813846136583,0.32403086835788958,44688.94273086264,null,1.0913936421275139E-8,39432.993240625539,39432.993240615753,49663.879184635596,-13860.037225283922,52962.207723835607,-40742.653879503487,-8590.4025630669275,8305.6248936598095,22165.662118943688,88287.081382940582,35324.873659104975,{"$f":"p_1*Ex_1+p_2*Ex_2+p_3*Ex_3+p_4*Ex_4","v":40796.120587531514},104705.07270270807,374.01580867629667,98825.108762477146,0,4768.1495132763202,3537.4753803835274,3030.9877234836104,32.365464293765648,1874.0713882190944,1091.7308263999412,1769.9818343635386,null,118402.97388774354,74585.697617745187,null,-5.8207660913467407E-11,-2.2118911147117615E-9]
[2012,9,272580.09365640971,126817.36436350649,41368.876838475364,58141.065029198347,149634.43144122127,-103381.64401599135,0.64846674450031427,7.7627166219801508E-2,0.78053799672506696,0.57930876468534254,0.60732746157333839,0.93626474480147925,0.44771508528327714,0.67206979037574011,1.0031455195907883,1,1.0487931881357646,1.0335123624873477,7096.7690777101925,97197.622576855312,41287.101825183541,134199.46166133444,11628.633486328932,101731.06409070973,84921.363222411717,194531.83989562932,387.23143311667832,102994.41258287542,31573.968527147583,29750.989544133714,101731.06409070973,133830.30165479801,244652.6485060355,32882.561166440246,101789.20428042642,156665.0827943256,238268.0951071216,8655.757840554541,101789.20428042642,98212.858165999074,197854.07786067566,112145.0531638867,null,44572.820713334877,22467.715525185682,4090.0488600158374,91883.556051238891,21609.951391963576,86445.052911908133,7399.3182169571146,12073.784855130642,20235.156217229993,32176.211409022162,113264.62580400855,4430.2292686329301,576.73119098094753,839.99882480991437,868.12081331283412,1023.6686498756295,1121.7097896536377,0,0,0,0,0,0,46951.941396342881,3143.3579687477259,5684.3780011045465,8104.1600851061994,10939.754657854197,19080.290683530573,75435.193698531773,2780.0818744946519,3483.9143406918138,7068.3580987578043,13170.153029613524,48932.686354974569,357.90007455949058,0,8136.8509972043494,32874.125766711608,41368.876838475509,1332.2932027529146,8257.0308298235504,8035.3396112514783,23744.213194647629,1274.3366027531877,7663.1376610891421,7509.3898085053861,21780.505772933284,600.4650072424422,2251.2028681718652,10963.468843316967,25702.887731244195,2512.1308139251519,1009.0958124097144,3822.2693491175055,17921.948128457454,0.90852351570329615,0.9999996585340617,1.0357262438252433,1.0547742953644086,2.1549375065160654,7811.3212867325201,97197.655766544034,39862.948410670971,127230.50063992215,9.3712211493066828,19846.002973197767,112549.99545071553,102741.09109425693,274173.77780178387,19047.862944045741,108130.78122641896,97924.62857146695,258864.89438856475,0.21472481569352977,0.84974467962864886,0.22067943179577434,0.33393888003272959,4.704704081731677,1.2141303261034222,4.6957487378138874,3.081448560577599,null,17896.453690088507,8257.0308298235504,2.4518321750680139E-2,null,3.0270058391621234E-2,1.4945200430029131E-3,9.0422385194221855E-2,0,0.14068963410239044,5.8418189042199975E-2,5.6305883764651371E-2,2.2128962164050039E-2,{"$f":"+EK17*(1+EK$7)","v":0.1472646550741632},0.1398455075542093,0.19671431565732003,9.9192495569489173E-3,{"$f":"+EO17*(1+EO$7)","v":3.9219282207598627E-2},8.1429066487563317E-2,1.0459105791450642,1,1.0297061962306602,1.0297061962306602,1.0936852726843609,1,1.0936852726843609,1.0936852726843609,16.296110195383015,50.264154930479336,116.80960348647965,2.5399834049174714,153.87219466990041,35.599485684022483,64.811291096700401,411.02416469930711,692.13635725427002,1669.4936414711676,262.24058664070435,499.41788703338545,441.44911577465655,256.56584038355129,141.76070713411892,14.239794273608995,25.924516438680168,164.40966587972284,276.85454290170793,667.79745658846718,328.37597679371885,640.41784949924534,1133.6925498401661,1228.0967239444467,2632.923999863654,null,0,0,0,21876.015996880251,0,0,0,36265.0490323181,0,42314.190832681554,149.01024310232091,0,3867.6284973621587,59475.013447744866,42975.055529349935,853.53289098042808,2.4977259398953304,2.4999999999999911E-2,1.2488629699476652,0,0,0,0,0,null,0.50085697658276995,1.0297061962306602,0.21846358157711884,0.11012041699257906,0.32858399856969789,42417.068229015524,null,1.3751559890806675E-8,42868.715140859495,42868.71514084722,53498.850300464073,-15344.599466066224,53253.953574046129,-42411.519201241368,-6127.9700663539679,8865.9676456469642,24210.567111713135,91883.556051238891,38629.602477192762,{"$f":"p_1*Ex_1+p_2*Ex_2+p_3*Ex_3+p_4*Ex_4","v":42470.471760609726},109308.88993987165,398.73460605552214,106053.98481372389,0,5067.448248327637,3798.5193973193768,3212.8469868926277,34.380620891380445,1950.4138175840205,1170.6451541218823,1912.0086557303771,null,126817.36436350649,74585.697617745187,null,-5.8207660913467407E-11,-2.6775524020195007E-9]
[2013,10,289573.57656113018,135923.90683431929,44802.817168601541,63373.760881826209,156060.12763186966,-110587.03595548598,0.64923792995282548,7.782415444025638E-2,0.78539458063820211,0.58184560699309462,0.60636898357720614,0.93606478972995233,0.45199829576492057,0.67466777044952275,1.004330322740864,1,1.0553649893232806,1.0380331544168002,7544.476703169953,101399.4646230139,44288.617229614836,145074.61678834658,12381.779651743,106151.55674113278,90275.439748962177,209495.5290801636,411.48929792117355,110175.54665756578,33760.062950682594,31715.272049369549,106151.55674113278,143152.62519096705,264640.15814661048,35012.250341063729,106212.22328092391,166534.51153895864,256611.53200131471,9242.1601760573285,106212.22328092391,103904.55961238337,213324.77606194405,120977.67538102563,null,48325.938061530869,23857.603167140289,4360.1262026459763,95855.671612618884,23115.340557267355,93502.208621113328,7884.0569844835454,12953.188030439023,21786.805246177544,34678.613714959742,122179.87015957462,4754.8653889124344,613.01179224066823,899.20583257516137,932.87843671508892,1101.4550922362866,1208.3142351452698,0,0,0,0,0,0,50240.277734599804,3329.871463960083,6062.1753034250705,8673.2493252917102,11719.048097164039,20455.933544759329,80928.763710808416,2948.5909990008213,3720.4964191018089,7575.883316861924,14131.167360278529,52552.625615566038,387.60857994105226,0,8812.2732695716877,35602.935319088909,44802.81716860173,1393.4737500447184,8896.9507191348748,8612.2170923538033,25900.175607068413,1332.2932027529146,8257.0308298235504,8035.3396112514783,23744.213194647629,636.9307340563181,2336.8379196736378,11668.860051369149,27662.892084743275,2678.0138235871805,1052.7189083330022,4088.5356983872193,19385.050692391436,0.90901644833720063,0.99999965846112027,1.0408180928260704,1.0577635845087809,2.122194308778091,8299.6041677469802,101399.49925488529,42551.736499277067,137152.21332347038,9.2512079350673044,20682.146101620718,117430.52641701761,107951.05070041625,291063.64655138674,19846.002973197767,112549.99545071553,102741.09109425693,274173.77780178387,0.21969795170011674,0.85167192791751889,0.22498632544266864,0.3410326449552426,4.6041124970381313,1.215558645895044,4.6251485525701428,3.0275666441466869,null,19686.09905909736,8896.9507191348748,2.4763504968186939E-2,null,3.1783561311202295E-2,1.5094652434329422E-3,0.10004564646737091,0,0.1563937830551434,6.4367874021553195E-2,5.6587413183474621E-2,2.2014165325642689E-2,{"$f":"+EK18*(1+EK$7)","v":0.14947362490027563},0.14054473509198032,0.19474717250074683,9.9171311344987845E-3,{"$f":"+EO18*(1+EO$7)","v":3.8827089385522644E-2},8.0614775822687681E-2,1.0511401320407894,1,1.0338989037115314,1.0338989037115314,1.1046221254112045,1,1.1046221254112045,1.1046221254112045,17.273876807105996,53.280004226308101,123.81817969566843,2.6923824092125197,163.10452635009443,37.735454825063833,68.699968562502434,435.68561458126555,733.66453868952624,1769.6632599594377,277.97502183914662,529.38296025538864,467.93606272113595,271.9597908065644,150.26634956216606,15.094181930025535,27.479987425000981,174.27424583250621,293.46581547581042,707.86530398377522,348.07853540134198,678.84292046920018,1201.7141028305762,1301.7825273811136,2790.8994398554732,null,0,0,0,23844.857436599475,0,0,0,39528.90344522673,0,44152.858021080203,157.95085768846019,0,4099.6862072038884,62059.365259843711,44694.057750523934,896.20953552944957,2.5601690883927133,2.4999999999999911E-2,1.2800845441963566,0,0,0,0,0,null,0.50193276944136755,1.0338989037115314,0.22287133751132429,0.11002737124119315,0.33289870875251742,39797.479446561018,null,1.7149432096630335E-8,46646.478991015843,46646.478991000557,57678.5085922406,-16972.209528643627,53605.179744085937,-44254.284461796851,-3410.7153548837941,9477.0632380730949,26449.272766716655,95855.671612618884,42250.491868532947,{"$f":"p_1*Ex_1+p_2*Ex_2+p_3*Ex_3+p_4*Ex_4","v":44319.553826318188},114275.64342334089,425.43833400972903,113910.37690507593,0,5394.6793356672624,4082.3839024058925,3405.6178061061851,36.549560865693252,2034.7299826183364,1256.3568059851443,2067.0429861981174,null,135923.90683431929,74585.697617745187,null,-8.0035533756017685E-11,-3.4924596548080444E-9]
[2014,11,308059.17678529711,145781.98954911582,48557.893537503893,69077.399361190561,163019.20609280042,-118377.311755313,0.65012055451002726,7.8028348176354734E-2,0.790430558848086,0.58447516202498839,0.60549653910280232,0.93585752062009064,0.45640598731448212,0.67735971110601889,1.0056874273338932,1,1.0621785034842999,1.0427191510709495,8026.5974993793989,106026.30975832508,47549.145304388767,156949.27325774005,13192.003201542488,111019.82193538702,96032.389810058594,225752.61272958136,437.55802834345457,117939.75372697075,36128.812080267206,33836.276391067448,111019.82193538702,153257.45219503736,286480.84605123341,37303.338581663513,111083.27073116372,177146.14558121131,276541.22832020023,9872.8965457377108,111083.27073116372,109992.71212016317,230136.26026226804,130612.29248449206,null,52437.536648578141,25352.546518052099,4651.7541076424595,100229.55415274593,24747.095949599985,101213.44242725091,8407.2024949614915,13908.414000144749,23476.893744554869,37406.358293084639,131904.10369587049,5107.1337937911958,652.05914446492488,963.35370336643939,1003.2303728703362,1186.0050615843775,1302.4855115051678,0,0,0,0,0,0,53792.604309737151,3529.4798452877149,6469.1767243901586,9288.0543360577722,12561.618443276671,21944.274960725361,86882.251445589092,3129.3751032373548,3976.0037908419208,8125.5476439000868,15172.764178684549,56478.560728926052,420.09537231044987,0,9550.8598407319696,38586.938324461589,48557.893537504133,1458.0866942438722,9586.4643998678275,9245.9912250601683,28267.351218332351,1393.4737500447184,8896.9507191348748,8612.2170923538033,25900.175607068413,676.15121632599744,2431.310992400995,12430.434669501237,29795.305821865979,2857.1333088099659,1100.7543430167982,4377.1531278410175,20983.757936180577,0.90977274563639199,0.99999965838547811,1.0455421986116495,1.0597163822653921,2.0909980992681931,8822.6400910315206,106026.34597846457,45477.978189238449,148104.97967600066,9.1384265247955501,21558.5661991249,122804.56134364195,113594.61389850851,309687.23099467036,20682.146101620718,117430.52641701761,107951.05070041625,291063.64655138674,0.22491641267720924,0.85352213952283729,0.22924367839899645,0.34773646117081086,4.5032105261625048,1.2170982379697395,4.5584493158612291,2.9793684868095709,null,21654.708965007096,9586.4643998678275,2.5011140017868808E-2,null,3.3372739376762411E-2,1.5245598958672716E-3,0.10956517484264383,0,0.17209288663769073,7.0201562917418858E-2,5.6870350249391986E-2,2.1899791857133456E-2,{"$f":"+EK19*(1+EK$7)","v":0.15171572927377974},0.14124745876744021,0.19279970077573935,9.9149352235264054E-3,{"$f":"+EO19*(1+EO$7)","v":3.8438818491667415E-2},7.9808628064460804E-2,1.0563958327009932,1,1.0382684676801661,1.0382684676801661,1.1156683466653166,1,1.1156683466653166,1.1156683466653166,18.310309415532355,56.476804479886589,131.24727047740853,2.8539253537652711,172.89079793110011,39.999582114567666,72.821966676252586,461.82675145614149,777.68441101089786,1875.8430555570042,294.65352314949541,561.14593787071203,496.01222648440415,288.27737825495825,159.28233053589602,15.999832845827067,29.128786670501043,184.73070058245659,311.07376440435905,750.33722222280176,368.9632475254225,719.57349569735231,1273.8169490004109,1379.8894790239804,2958.353406246802,null,0,0,0,25990.894605893431,0,0,0,43086.504755297137,0,46177.77247857664,167.4279091497678,0,4345.667379636122,64905.49825258708,46481.820060544895,941.02001230592214,2.6241733156025311,2.4999999999999911E-2,1.3120866578012655,0,0,0,0,0,null,0.50299955206062563,1.0382684676801663,0.22715784599913588,0.10982647595040612,0.33698432194954198,36800.274827864319,null,2.1034793462604284E-8,50802.542218940427,50802.542218921582,62235.656567769744,-18757.047979892181,54011.160184962129,-46283.087208607234,-404.13934530870756,10143.526975435085,28900.574955327182,100229.55415274593,46218.393967783799,{"$f":"p_1*Ex_1+p_2*Ex_2+p_3*Ex_3+p_4*Ex_4","v":46355.610804558848},119629.09095917064,454.30270360931326,122453.12738067808,0,5752.3036464898287,4391.2233289453316,3609.9548744725566,38.885217012430402,2127.5744621898061,1349.5085997871442,2236.3353675004832,null,145781.98954911582,74585.697617745187,null,-1.2369127944111824E-10,-4.0745362639427185E-9]
[2015,12,328160.23526874935,156456.40349488705,52665.796946419789,75294.365303697734,170547.11376564059,-126803.44424189499,0.65111562997074435,7.8239825327921078E-2,0.79564845076786817,0.58719838048229234,0.60471053955962661,0.935642858398816,0.46094018820863747,0.68014640754352806,1.0072183959616039,1,1.0692371338584796,1.0475720440422736,8546.048409488727,111108.02664009096,51093.233094089941,169919.91084909611,14063.996131251106,116367.56380677775,102225.48068856947,243419.17725710286,465.58640663101431,126337.85783526541,38697.053415868526,36127.772248495436,116367.56380677775,164217.28989031631,310355.38632400654,39769.093554641047,116434.06888363966,188561.25549009311,298199.58450112102,10551.518252269434,116434.06888363966,116508.3614559999,248409.48473895836,141126.26687974809,null,56943.187136195018,26960.744619267323,4966.8262026277862,105033.43932568892,26516.925366041145,109642.51531108073,8971.9414465543377,14946.361829397416,25318.473935389007,40380.924551197757,142515.1292448155,5489.4762056072577,694.08928952925044,1032.8688291149933,1079.6772281251151,1277.9292533740065,1404.9116054639535,0,0,0,0,0,0,57630.950990551559,3743.1167194039554,6907.7131864937874,9952.3810307576932,13472.806174914604,23554.933878982156,93335.976298730209,3323.3554712464029,4252.014783260629,8721.0053386774835,16302.012921652382,60737.587783894371,455.63462424795495,0,10358.844018783648,41851.318303388332,52665.796946420058,1526.355684431144,10329.415390857583,9943.4526343557427,30866.573236775708,1458.0866942438722,9586.4643998678275,9245.9912250601683,28267.351218332351,718.35643359629307,2535.1650561925612,13253.151963776365,32116.083594521264,3050.6523462371879,1153.5122098173672,4690.1924590699218,22731.288904192425,0.91078350424091603,0.99999965830710202,1.0498633365192083,1.060672610589164,2.0612490209776215,9383.1831271597512,111108.06460492754,48666.556223868531,160200.14955860187,9.0330778345083651,22477.688738390614,128706.88890320051,119716.7532413595,330212.40143813577,21558.5661991249,122804.56134364195,113594.61389850851,309687.23099467036,0.23038759427467856,0.85528939785693792,0.23343470659385998,0.35404273840715006,4.4022027882604169,1.218757197454565,4.4957161536888215,2.9364352481108558,null,23820.179861507808,10329.415390857583,2.5261251418047498E-2,null,3.5041376345600533E-2,1.5398054948259443E-3,0.11897585965177604,0,0.1877817138406177,7.5917360911828213E-2,5.7154702000638942E-2,2.1785839397669871E-2,{"$f":"+EK20*(1+EK$7)","v":0.15399146521288642},0.14195369606127739,0.19087170376798196,9.9126609862926571E-3,{"$f":"+EO20*(1+EO$7)","v":3.8054430306750743E-2},7.9010541783816196E-2,1.0616778118644981,1,1.042814953270258,1.042814953270258,1.1268250301319698,1,1.1268250301319698,1.1268250301319698,19.408927980464298,59.865412748679788,139.12210670605305,3.0251608749911876,183.26424580696613,42.399557041441724,77.191284676827749,489.53635654351001,824.34547567155175,1988.3936388904244,312.33273453846516,594.81469414295475,525.77296007346843,305.57402095025577,168.8392703680498,16.95982281657669,30.876513870731106,195.81454261740399,329.7381902686206,795.35745555616995,391.10104237694782,762.74790543919335,1350.2459659404356,1462.6828477654194,3135.8546106216104,null,0,0,0,28330.07512042384,0,0,0,46964.290183273886,0,48402.121275991944,177.47358369875388,0,4606.4074224142896,68031.947607647715,48341.092862966689,988.07101292121831,2.6897776484925942,2.4999999999999911E-2,1.3448888242462971,0,0,0,0,0,null,0.50405784834296974,1.0428149532702582,0.23132619068318069,0.10952541760334479,0.3408516082865255,33392.461102259709,null,2.590968506410718E-8,55377.255325055208,55377.255325032078,67206.417256253175,-20714.697206360841,54466.215336272711,-48511.048009204569,2930.3679480742112,10870.431175486014,31585.128381846753,105033.43932568892,50567.223989416205,{"$f":"p_1*Ex_1+p_2*Ex_2+p_3*Ex_3+p_4*Ex_4","v":48591.882621961595},125394.77305384737,485.52046687418851,131747.00731474679,0,6143.0207129837454,4727.4104625023592,3826.55216694091,41.401720595482608,2229.5466150108191,1450.8092738493287,2421.2631035281588,null,156456.40349488705,74585.697617745187,null,-1.2369127944111824E-10,-5.3551048040390015E-9]
[2016,13,350011.15510648151,168017.86494372456,57161.544911755125,82070.858181030519,178682.03545819232,-135921.14838822006,0.65222419803477594,7.8458665682860487E-2,0.80105083457118342,0.59001623631784739,0.60401141513714796,0.93542072207653304,0.4656029712891358,0.68302867508774379,1.0089248374261284,1,1.0765443629751394,1.0525935663049411,9106.0187520400377,116676.88532343012,54947.951512036103,184092.83065512023,15002.869155326867,122229.05548022351,108890.98068920358,262622.23272658017,495.73655760203064,135425.41183061979,41483.318834789316,38604.855407385847,122229.05548022351,176111.97431085756,336463.03879235993,42423.966947803587,122298.91045065984,200846.63882909267,321742.40129013895,11281.881881675225,122298.91045065984,123485.27361665701,268276.81363389018,152604.88563763862,null,61882.170324281724,28691.08653486774,5307.4184979961665,110297.83289218202,28437.719735379618,118859.74740426474,9581.7468857842869,16074.604636409287,27325.910824210554,43625.971256469122,154098.69920838703,5904.5607264585515,739.33609531981381,1108.2162887275369,1162.7664643096919,1377.8960063778093,1516.3458717237725,0,0,0,0,0,0,61779.301635826545,3971.7879971264701,7380.3152576493012,10670.372236798765,14458.429423871297,25298.396720381475,100334.00258144189,3531.5282651310163,4550.2486710587891,9366.2472270447397,17526.639942871156,65359.338475337463,494.52928745761011,0,11243.113404625323,45423.902219672374,57161.544911755453,1598.5208157984691,11129.945083649045,10712.342978015593,33720.736034292488,1526.355684431144,10329.415390857583,9943.4526343557427,30866.573236775708,763.79760820836634,2648.9854397889194,14142.452197323115,34642.747687007184,3259.8460330277817,1211.3275331583841,5029.9337805895084,24642.222496081504,0.91204050002304582,0.99999965822595982,1.0537457810662487,1.0606795288774571,2.0328485202509357,9984.2263055314143,116676.92520057425,52145.358490960352,173561.21773176009,8.9353666109966632,23442.102204361941,135175.09762696206,126367.99516157765,352823.66463895771,22477.688738390614,128706.88890320051,119716.7532413595,330212.40143813577,0.23611940532530809,0.85696914774419108,0.2375416887396426,0.35994937466493887,4.3012793583213984,1.2205417254333337,4.4370154152862868,2.8983651833001183,null,26202.19784765859,11129.945083649045,2.5513863932227973E-2,null,3.6793445162880564E-2,1.5552035497742038E-3,0.12827263275591072,0,0.20345507641115224,8.1513450518589714E-2,5.7440475510642131E-2,2.1672305569092134E-2,{"$f":"+EK21*(1+EK$7)","v":0.15630133719107969},0.14266346454158377,0.18896298673030215,9.910307564753907E-3,{"$f":"+EO21*(1+EO$7)","v":3.7673886003683238E-2},7.822043636597803E-2,1.0669862009238205,1,1.0475386567807825,1.0475386567807825,1.1380932804332895,1,1.1380932804332895,1.1380932804332895,20.573463659292159,63.457337513600578,147.46943310841624,3.2066705274906591,194.2601005553841,44.943530463928234,81.822761757437419,518.90853793612064,873.80620421184494,2107.6972572238501,331.0726986107731,630.50357579153206,557.31933767787655,323.90846220727116,178.9696265901328,17.977412185571293,32.729104702974972,207.56341517444824,349.52248168473784,843.07890288954025,414.56710491956477,808.51277976554502,1431.2607238968617,1550.4438186313446,3324.0058872589075,null,0,0,0,30879.781881261988,0,0,0,51191.076299768538,0,50840.160034863111,188.12199872067913,0,4882.791867759147,71458.75041579672,50274.736577485361,1037.4745635672793,2.7570220897049089,2.4999999999999911E-2,1.3785110448524545,0,0,0,0,0,null,0.50510812400006544,1.0475386567807825,0.23538048853329785,0.10913195076608974,0.34451243929938757,29537.645492373165,null,3.1483068596571684E-8,60415.56047188212,60415.560471854049,72630.590316804199,-22862.280336203541,54963.564010183036,-50952.345509834107,6636.0319909076516,11663.353101790426,34525.633437993842,110297.83289218202,55334.268881998985,{"$f":"p_1*Ex_1+p_2*Ex_2+p_3*Ex_3+p_4*Ex_4","v":51042.681712137477},131600.1437205291,519.30320766756017,141863.35400303174,0,6569.7930615024361,5093.5600402881009,4056.1452969573652,44.114522413727144,2341.2939873868158,1561.0407460561348,2623.3438056458112,null,168017.86494372456,74585.697617745187,null,-1.4551915228366852E-10,-6.28642737865448E-9]
[2017,14,373758.44178185408,180543.59397165978,62083.863232539079,89457.235417323274,187465.09971487301,-145791.35055454,0.65344733078055328,7.8684950948378282E-2,0.80664034826350484,0.59292972711166902,0.60339961505017303,0.93519102871543958,0.47039645481035275,0.6860073494865363,1.0108084074779304,1,1.0841037540999925,1.0577854928828399,9709.9980381811711,122767.7403069845,59143.174784628733,199585.21191769466,16014.192368709213,128641.33703884369,116068.45423854201,283500.80038924102,528.18524331073513,145263.16531123142,44508.01906522191,41284.086720592117,128641.33703884369,189029.47122685384,365023.66959778575,45283.709449980088,128714.85668407397,214075.16370996856,347340.2137670677,12068.17782790244,128714.85668407397,130960.20033432095,289883.15937648009,165142.22204018,null,67297.884212262361,30553.213862612516,5675.808499758059,116055.68375770978,30523.682379527254,128942.73116089705,10240.405986111702,17301.460026716239,29515.022697164455,47167.571501250844,166749.37763715215,6355.3040524749822,788.05283681775575,1189.9035742067476,1253.0970265541382,1486.6370388315456,1637.6135760648845,0,0,0,0,0,0,66263.779993235919,4216.5780821135131,7889.7316562474689,11446.539687898772,15524.829679915976,27186.100887061111,107924.5099259518,3754.9711618407719,4872.5791895852371,10065.633753070142,18855.093490447875,70376.232331009334,537.11439560286328,0,12211.284981857452,49335.463855078982,62083.863232539494,1674.8399936480785,11992.515827631845,11561.507274812184,36855.000136447539,1598.5208157984691,11129.945083649045,10712.342978015593,33720.736034292488,812.74935331225629,2773.4027667018745,15104.307329927206,37394.55167887087,3486.1132260716231,1274.562168892809,5398.8893110075214,26732.645322828888,0.91353616013337224,0.9999996581420163,1.0571533830120425,1.0597904153946129,2.0057000649443175,10629.024292550885,122767.78227613101,55945.689372074288,188325.17167404323,8.8455044878441988,24454.570465051307,142249.78978180225,133605.21827264957,377723.80905727594,23442.102204361941,135175.09762696206,126367.99516157765,352823.66463895771,0.24212028640937946,0.85855816489206127,0.2415459890813241,0.36545941807175364,4.2006161471604964,1.2224561913101133,4.3824160828702743,2.8647739832268364,null,28822.417632424451,11992.515827631845,2.5769002571550254E-2,null,3.8633117421024592E-2,1.5707555852719458E-3,0.13745047588523307,0,0.21910783593161187,8.6988092939951356E-2,5.7727677888195335E-2,2.1559187975980349E-2,{"$f":"+EK22*(1+EK$7)","v":0.15864585724894587},0.14337678186429167,0.18707335686299914,9.907874080226255E-3,{"$f":"+EO22*(1+EO$7)","v":3.7297147143646403E-2},7.7438232002318252E-2,1.0723211319284394,1,1.0524401196047783,1.0524401196047783,1.1494742132376223,1,1.1494742132376223,1.1494742132376223,21.807871478849691,67.264777764416621,156.31759909492123,3.3990707591400988,205.91570658870717,47.640142291763929,86.732127462883668,550.04305021228788,926.23457646455563,2234.1590926572812,350.93706052741953,668.33379033902406,590.75849793854923,343.34296993970742,189.70780418554079,19.056056916705572,34.69285098515347,220.01722008491515,370.49383058582214,893.6636370629127,439.44113121473873,857.02354655147781,1517.1363673306735,1643.4704477492251,3523.4462404944416,null,0,0,0,33658.962250575569,0,0,0,55798.273166747713,0,53507.295270000381,199.40931864391987,0,5175.7593798246962,75207.561414073585,52285.726040584777,1089.3482917456433,2.8259476419475313,2.4999999999999911E-2,1.4129738209737657,0,0,0,0,0,null,0.50615078931487467,1.0524401196047786,0.23932569490980479,0.10865377455752569,0.34797946946733049,25195.696399606422,null,3.8126017898321152E-8,65967.557588617579,65967.557588583513,78552.049502387497,-25218.613714987405,55495.156278374699,-53622.29734598739,10761.262868799917,12528.428382092963,37747.042097080215,116055.68375770978,60560.527479335076,{"$f":"p_1*Ex_1+p_2*Ex_2+p_3*Ex_3+p_4*Ex_4","v":53723.475660944772},138274.71121643009,555.88334064342905,152880.78307432108,0,7035.8732583200181,5492.5551237730788,4299.514014774807,47.040527562786593,2463.5159862986879,1681.0662436751277,2844.250500783482,null,180543.59397165978,74585.697617745187,null,-1.964508555829525E-10,-7.5669959187507629E-9]
[2018,15,399561.85178647062,194117.95596094435,67475.61790063369,97508.386604882384,196940.60069050131,-156480.70937048993,0.65478613115335227,7.8918764782858655E-2,0.81241969077583132,0.59593987445450414,0.60287560779019644,0.9349536933971675,0.47532280330424515,0.68908328721106815,1.0128708095700447,1,1.0919189527120272,1.0631496415317572,10361.80698579927,129418.22782175973,63711.893776131263,216526.29223587952,17104.040380588016,135644.42910820345,123801.0898670436,306207.11955170811,563.12530071663912,155917.58406977585,47793.650297381275,44183.647290435525,135644.42910820345,203066.77344004696,396280.00965627807,48365.498376844283,135721.95108158351,228326.37292557221,375179.77172866848,12914.961843472945,135721.95108158351,138973.17456585137,313387.24619320402,178842.09887644614,null,73238.29919238959,32557.589775575718,6074.4965536245736,122342.57047501333,32790.473823754583,139977.12849906983,10952.050872717658,18636.068628569428,31903.238020782705,51034.475240910135,180571.50387877246,6844.8960999099963,840.51394024253307,1278.4847170710659,1351.3244745801912,1604.9538116305982,1769.6191563857167,0,0,0,0,0,0,71112.855536611445,4478.6566989301191,8438.9497195338317,12285.799440407358,16678.922406748872,29230.527270992381,116160.20432442644,3994.8506816355812,5221.04950715617,10823.931638454407,20296.615809113653,75823.75668806849,583.76080094889437,0,13271.790069270506,53620.067030414561,67475.617900634184,1755.5904280420216,12921.935804273313,12501.073703958515,40297.017964360537,1674.8399936480785,11992.515827631845,11561.507274812184,36855.000136447539,865.51206619384095,2909.0961064596054,16145.277668758841,40392.662830278961,3730.9896516451813,1343.606852535522,5799.8290123959159,29020.316971604916,0.91526354269794841,0.99999965805523672,1.0600496605812466,1.0580632563311754,1.979709754182251,11321.118456500079,129418.27207566015,60102.744376331779,204643.99547025538,8.7637131393999823,25518.046197073025,149974.81191598001,141492.58204496346,405135.71396729123,24454.570465051307,142249.78978180225,133605.21827264957,377723.80905727594,0.24839923327648719,0.86005449050346783,0.24542809216357642,0.37058063363393773,4.1003752950921779,1.2245032392338684,4.3319912000167395,2.8352948583059328,null,31704.659395666898,12921.935804273313,2.6026692597265758E-2,null,4.056477329207582E-2,1.5864631411246653E-3,0.14650442796186014,0,0.23473491071263086,9.2339629293014092E-2,5.8016316277636308E-2,2.1446484205695036E-2,{"$f":"+EK23*(1+EK$7)","v":0.16102554510768005},0.14409366577361313,0.18520262329436915,9.9053596330427093E-3,{"$f":"+EO23*(1+EO$7)","v":3.6924175672209937E-2},7.6663849682295074E-2,1.0776827375880815,1,1.0575201380870729,1.0575201380870729,1.1609689553699987,1,1.1609689553699987,1.1609689553699987,23.116343767580673,71.300664430281628,165.69665504061652,3.6030150046885048,218.27064898402961,50.498550829269767,91.936055110656696,583.0456332250252,981.80865105242901,2368.2086382167181,371.99328415906473,708.43381775936552,626.20400781486217,363.94354813608987,201.09027243667325,20.199420331707906,36.774422044262678,233.21825329001007,392.72346042097149,947.28345528668751,465.80759908762309,908.44495934456654,1608.1645493705141,1742.0786746141789,3734.8530149241087,null,0,0,0,36688.268853127374,0,0,0,60820.11775175501,0,56420.173228079148,211.37387776255508,0,5486.3049426141779,79301.777853504347,54377.15508220817,1143.8157063329256,2.8965963329962192,2.4999999999999911E-2,1.4482981664981096,0,0,0,0,0,null,0.50718620221199195,1.0575201380870733,0.24316742067281452,0.10809842959696993,0.35126585026978446,20322.369318946876,null,4.6304194256663322E-8,72089.148430398141,72089.148430356712,85019.186857942317,-27804.374190720417,56051.485077942081,-56537.447352769341,15360.298037966735,13472.410619208917,41276.784809929151,122342.57047501333,66291.085397071249,{"$f":"p_1*Ex_1+p_2*Ex_2+p_3*Ex_3+p_4*Ex_4","v":56650.976371316319},145450.1894692686,595.51634577418463,164885.98503567217,0,7544.8340090400416,5927.5766101690397,4557.484855661296,50.198245684410885,2596.9678382946681,1811.8394209807718,3085.8285040802698,null,194117.95596094435,74585.697617745187,null,-2.1827872842550278E-10,-9.0803951025009155E-9]
[2019,16,427595.66288081312,208833.17418304883,73384.304935944776,106284.1413993218,207156.2372738249,-168062.1949113257,0.65624173346424586,7.916019282841473E-2,0.81839162308113078,0.59904772433949249,0.60243988138283089,0.93470862918974262,0.48038422846304729,0.69225736576335684,1.0151137956289094,1,1.0999936880111107,1.0686878734359713,11065.632158962568,136668.97846250079,68690.567833430221,235058.68739074792,18279.042507788752,143281.56328495959,132136.06544244557,330907.98904143361,600.76724109292218,167461.42767023583,51365.025953304226,47323.512054201085,143281.56328495959,218330.90761971165,430500.18245441298,51688.079603933598,143363.44994707947,243687.15671337585,405465.68515059707,13827.19000245664,143363.44994707947,147567.84006656907,338963.01471818448,193819.16702280799,null,79756.467755258855,34715.575431633595,6506.2297203868638,129196.9022503126,35255.37428026741,152057.56302215712,11721.192888763653,20088.48179516094,34509.770911398009,55258.403057365656,195680.27128219357,7376.8273511465395,897.01691130396136,1374.5648662047718,1458.1666816626318,1733.724598605568,1913.354293369737,0,0,0,0,0,0,76357.571804034975,4759.2864448352357,9031.2180885931739,13193.51115313841,17928.253199286453,31445.302918183057,125098.77502787154,4252.4302982812023,5597.8888442169546,11646.354613678421,21861.323282991638,81740.777988705609,634.87941213922136,0,14433.97066661088,58315.454857194993,73384.304935945373,1841.0702742087617,13923.385829104493,13542.666380466459,44077.182452165915,1755.5904280420216,12921.935804273313,12501.073703958515,40297.017964360537,922.4145996997878,3056.7963565959471,17272.575275306444,43660.365635618975,3996.1625698026401,1418.8834067805956,6235.8093296426323,31524.854982734603,0.91721632422503219,0.99999965796558488,1.0623979056733186,1.0555594848751084,1.9547868195229086,12064.364607021364,136669.02520801089,64656.158927475357,222686.34857519329,8.690227563070863,26635.685470188117,158397.50336277392,150102.60974268499,435304.33908246894,25518.046197073025,149974.81191598001,141492.58204496346,405135.71396729123,0.2549658257587582,0.86145733806748992,0.24916765084592188,0.37532500290614601,4.0007055747403175,1.2266839284357918,4.2858193320473408,2.8095784036101827,null,34875.125335233592,13923.385829104493,2.6286959523238417E-2,null,4.2593011956679611E-2,1.6023277725359119E-3,0.15542959238505749,0,0.25033128248239933,9.756648170473281E-2,5.8306397859024486E-2,2.1334191828411061E-2,{"$f":"+EK24*(1+EK$7)","v":0.16344092828429524},0.14481413410248117,0.18335059706142545,9.9027633022031464E-3,{"$f":"+EO24*(1+EO$7)","v":3.6554933915487836E-2},7.5897211185472116E-2,1.0830711512760218,1,1.0627797699835617,1.0627797699835617,1.1725786449236986,1,1.1725786449236986,1.1725786449236986,24.503324393635516,75.578704296098536,175.63845434305352,3.8191959049698152,231.3668879230714,53.528463879025956,97.452218417296109,618.02837121852679,1040.7171701155748,2510.3011565097213,394.31288120860864,750.93984682492749,663.77624828375394,385.78016102425528,213.15568878287365,21.41138555161038,38.980887366918438,247.21134848741067,416.28686804622981,1004.1204626038888,493.75605503288045,962.95165690524061,1704.6544223327451,1846.6033950910296,3958.9441958195553,null,0,0,0,39990.213049908838,0,0,0,66293.928349412963,0,59596.775732520713,224.05631042830839,0,5815.4832391710288,83766.674214558749,56552.2412854965,1201.0064916495719,2.9690112413211245,2.4999999999999911E-2,1.4845056206605622,0,0,0,0,0,null,0.50821467155110123,1.0627797699835619,0.24691176489991068,0.10747321490770814,0.35438497980761885,14868.894397133496,null,5.5923010222613811E-8,78842.770915819885,78842.770915769972,92085.409852481636,-30642.282560189815,56621.373988805761,-59715.659556309358,20493.929190987434,14502.738008493328,45145.020568682921,129196.9022503126,72575.528261506843,{"$f":"p_1*Ex_1+p_2*Ex_2+p_3*Ex_3+p_4*Ex_4","v":59843.236259750913},153160.66100936124,638.48327030239477,177974.61758049211,0,8100.6017035575296,6402.136304935997,4830.9339470009736,53.607958778830216,2742.4648562528523,1954.4146000482383,3350.1142884777046,null,208833.17418304883,74585.697617745187,null,-2.7648638933897018E-10,-1.1175870895385742E-8]
[2020,17,458050.08128752385,224790.1228581144,79862.607377139284,115849.71412526077,218163.37080533849,-180615.7338783271,0.65781530390001164,7.9409322744123573E-2,0.82455896933399631,0.6022543475620924,0.60209294365143329,0.93445574711384971,0.48558299004006417,0.69553048399040818,1.0175391668421254,1,1.1083317744569292,1.0744020939195471,11826.064730769078,144563.84634613129,74119.520538800061,255339.86957109405,19546.438711611052,151599.43073375747,141124.95574743405,357786.26095048652,641.34103294874376,179974.39284538213,55249.537125149385,50725.644306585564,151599.43073375747,234940.06598105255,467980.53756302554,55271.92574056692,151686.07112961478,260252.50353473774,438422.25640947535,14810.257524333038,151686.07112961478,156791.81984981726,366801.18625296326,210200.11496994697,null,86911.096086149992,37039.514726132504,6974.0285311088619,136660.13557301144,37937.466273391525,165288.6201654507,12552.76076203025,21669.759707732985,37355.817682992616,59874.375376194665,212202.93656197123,7954.9192778482393,957.88447213893141,1478.805376487069,1574.4101756527987,1873.9123565891643,2069.9068969804325,0,0,0,0,0,0,82031.800214674644,5059.8311640951497,9670.0719047991042,14175.521741393213,19281.060214440335,33845.315189948466,134803.40336559655,4529.0794361599164,6005.5309575136316,12538.608758452208,23560.295680893014,88169.888532580488,690.92601296368571,0,15708.18900917413,63463.492355001843,79862.607377139997,1931.6004360037623,15002.448230860089,14699.657824441259,48228.900885835195,1841.0702742087617,13923.385829104493,13542.666380466459,44077.182452165915,983.81724989011559,3217.2898718634219,18494.135064622609,47223.289375501387,4283.4872075644626,1500.8471206008608,6710.2054923588412,34267.942201946564,0.91938879492129977,0.99999965787302325,1.0641613059304804,1.0523428048123871,1.930844019959397,12862.963738623292,144563.89580533991,69650.644245134026,242639.44068740858,8.6252995232184038,27810.863607642059,167568.96409099517,159517.454355227,468498.9130575725,26635.685470188117,158397.50336277392,150102.60974268499,435304.33908246894,0.26183026297237649,0.86276697972961158,0.25274354881921263,0.37970818419555558,3.9017427987283839,1.2289978972719615,4.2439860726962753,2.7872922773514861,null,38362.637868756952,15002.448230860089,2.65498291184708E-2,null,4.4722662554513591E-2,1.6183510502612711E-3,0.16422114425762779,0,0.26589200285426018,0.10266715427471751,5.8597929848319602E-2,2.1222308397144993E-2,{"$f":"+EK25*(1+EK$7)","v":0.16589254220855965},0.14553820477299356,0.18151709109081118,9.9000841450169047E-3,{"$f":"+EO25*(1+EO$7)","v":3.6189384576332959E-2},7.5138239073617399E-2,1.0884865070324019,1,1.0682203381833781,1.0682203381833781,1.1843044313729356,1,1.1843044313729356,1.1843044313729356,25.97352385725365,80.113426553864457,186.17676160363675,4.0483476592680043,245.24890119845571,56.740171711767516,103.29935152233388,655.11007349163845,1103.1602003225094,2660.9192259003048,417.97165408112517,795.99623763442321,703.60282318077918,408.92697068571061,225.94503010984607,22.696068684707004,41.319740608933543,262.04402939665533,441.26408012900362,1064.3676903601222,523.38141833485338,1020.7287563195551,1806.9336876727098,1957.3995987964915,4196.4808475687287,null,0,0,0,43589.332224400634,0,0,0,72260.381900860142,0,63056.523585305891,237.49968905400692,0,6164.4122335212905,88629.547544308894,58814.330936916362,1261.0568162320506,3.0432365223541522,2.4999999999999911E-2,1.5216182611770761,0,0,0,0,0,null,0.50923646057044836,1.0682203381833784,0.25056516551003605,0.10678512359992873,0.3573502891099648,8781.5216746308142,null,6.7288056015968323E-8,86298.238351284555,86298.238351224485,99809.69861933394,-33757.304626842539,57191.738342121738,-63176.219462873203,26230.325479491246,15627.607903300446,49384.912530142712,136660.13557301144,79468.397230889706,{"$f":"p_1*Ex_1+p_2*Ex_2+p_3*Ex_3+p_4*Ex_4","v":63319.75203710809},161442.75228719838,685.09353510738413,192252.30678964226,0,8707.4938586660573,6920.1140446346271,5120.7899838210324,57.291908993140133,2900.8870377836579,2109.9582919076292,3639.3566199817451,null,224790.1228581144,74585.697617745187,null,-3.3469405025243759E-10,-1.3271346688270569E-8]
[2021,18,491132.80354598752,242099.21164706248,86969.030425917197,126276.18839653424,230017.30283987569,-194228.92976339979,0.65950804104419425,7.9666244239958148E-2,0.830924618033963,0.60556084012841715,0.60183532248703353,0.93419495610838854,0.49092139676891705,0.69890356240503304,1.020148774463453,1,1.1169371133398716,1.0802942531725903,12648.143951373402,153150.15607349784,80043.385653644102,277543.82581090345,20914.142078194145,160648.45038106103,150824.18836704781,387042.50723411189,685.09809390316752,193543.83166950103,59477.445776783956,54414.214115008399,160648.45038106103,253024.88065847335,509048.83210677805,59139.412807047447,160740.26237050921,278126.33986318932,474295.52449653408,15870.041982315284,160740.26237050921,166697.129181845,397111.00826142321,228125.02749653041,null,94767.186120666069,39542.828530019353,7481.2170287103781,144777.00767535073,40857.840286009217,179785.97018181576,13452.143207250623,23392.081314772873,40464.777388901799,64921.082050002275,230280.17795350211,8583.3582575162363,1023.4669357773947,1591.9294774353762,1700.9172087033337,2026.5735032103566,2240.4711323899633,0,0,0,0,0,0,88172.522842623672,5381.7652611654639,10359.36086274337,15238.214001649405,20746.343730203302,36446.838986864066,145343.33054692857,4826.2834777929102,6446.6347439605288,13506.943078011493,25405.675741461502,95157.793505705384,752.40675726669326,0,17105.952494433306,69110.671174217627,86969.030425918027,2027.526552311153,16165.137968751744,15987.469347367936,52788.896557487577,1931.6004360037623,15002.448230860089,14699.657824441259,48228.900885835195,1050.1151044695969,3391.4223583409598,19818.69469017809,51109.662956584238,4595.0052106252306,1589.9893131795661,7226.7478886799399,37273.559599834523,0.92177586227474706,0.99999965777751498,1.0653030835896922,1.0484781248120916,1.9077979353661196,13721.496156517594,153150.20848494276,75136.725770029312,264711.12676828337,8.5692011931070109,29047.192453454627,177544.34339912538,169830.38218489871,505015.34111696726,27810.863607642059,167568.96409099517,159517.454355227,468498.9130575725,0.26900340580055337,0.86398461947125427,0.2561339788874985,0.38374895900713085,3.803610228177932,1.231443541350274,4.206585612240568,2.7681207203995788,null,42198.901655632653,16165.137968751744,2.6815327409655507E-2,null,4.695879568223927E-2,1.6345345607638839E-3,0.17287433753234582,0,0.28141219955618091,0.10764023390544586,5.8890919497561194E-2,2.1110831447775841E-2,{"$f":"+EK26*(1+EK$7)","v":0.16838093034168802},0.1462658957968585,0.17970192017990308,9.8973211967378627E-3,{"$f":"+EO26*(1+EO$7)","v":3.5827490730569629E-2},7.4386856682881225E-2,1.0939289395675638,1,1.0738434323313482,1.0738434323313482,1.196147475686665,1,1.196147475686665,1.196147475686665,27.531935288688871,84.920232147096328,{"$f":"+FA26*(1+FA$7)","v":197.34736729985497},4.2912485188240845,259.96383527036306,60.144582014473571,109.49731261367391,694.41667790113684,1169.3498123418599,2820.5743794543232,443.0499533259927,843.75601189248869,745.81899257162593,433.4625889268533,239.50173191643685,24.057832805789428,43.798925045469559,277.76667116045468,467.73992493674388,1128.2297517817296,554.7843034349446,1081.9724816987284,1915.3497089330726,2074.8435747242811,4448.2696984228533,null,0,0,0,47512.372124596695,0,0,0,78763.816271937554,0,66820.38811997023,251.74967039724734,0,6534.2769675325681,93919.874250538982,61166.904174393021,1324.1096570436532,3.1193174354130058,2.4999999999999911E-2,1.5596587177065029,0,0,0,0,0,null,0.51025179041847546,1.0738434323313482,0.2541342690097787,0.10604079570601543,0.36017506471579414,2001.0196390742349,null,8.1097823567688465E-8,94533.700933792832,94533.700933720378,108257.23164069274,-37176.871417754257,57747.316493104634,-66939.943199992209,32645.967417677675,16856.060421678852,54032.931839432786,144777.00767535073,87029.691182246097,{"$f":"p_1*Ex_1+p_2*Ex_2+p_3*Ex_3+p_4*Ex_4","v":67101.576670107999},170335.82232452976,735.68808864064169,207835.77250653767,0,9370.2609820327343,7485.7994396464055,5428.0373828502943,61.274509204136415,3073.1840208818794,2279.7621813385304,3956.0402706083278,null,242099.21164706248,74585.697617745187,null,-4.0745362639427185E-10,-1.5832483768463135E-8]
[2022,19,527070.75368718104,260881.37441794231,94768.627909561837,137641.04535222234,242777.57451878802,-208997.8685113306,0.66132117640954091,7.9931049111430535E-2,0.83749152321295706,0.60896832367215226,0.60166756612468353,0.93392616299530962,0.49640180730161099,0.70237754351347914,1.0229445206353796,1,1.1258136943844921,1.0863663469927631,13537.406003917613,162478.96886946162,86511.61061192691,301862.92207706935,22390.808783306034,170483.05824776497,161295.55490917925,418896.88323117921,732.31352138456805,208265.55498995137,64082.215507216715,58415.844092038998,170483.05824776497,272729.86169468844,554067.80944167881,63315.018075747139,170580.49080131785,297422.4719248545,513355.55073408759,17012.951510487146,170580.49080131785,177340.63979376978,430122.20634807239,247748.91473104086,null,103396.75805391961,42240.119758415334,8031.4565724373151,153595.78812187538,44039.826801793846,195677.63135681566,14425.236591699531,25268.867784134323,43862.499760544328,70441.298041904098,250067.62331834016,9266.7334710134401,1094.1448521738225,1714.728603055622,1838.6336571194374,2192.8677287232285,2426.3586299415542,0,0,0,0,0,0,94820.148231708532,5726.684090452276,11103.280525481372,16388.560907267889,22333.94383628124,39267.678872228047,156794.49271522753,5145.6549275389943,6924.1072630648387,14558.206049260738,27410.780547145088,102755.74392822178,819.8844538894416,0,18640.05657007411,75308.686885598872,94768.627909562871,2129.2211893552644,17417.936161330003,17423.929451212298,57797.541107665769,2027.526552311153,16165.137968751744,15987.469347367936,52788.896557487577,1121.7418043029024,3580.1030513841183,21255.884497175477,55350.600880196558,4932.9654062477121,1686.8400969496909,7789.5631078345368,40568.248163951583,0.92437306343887859,0.99999965767901977,1.065786652098474,1.0440306213359472,1.8855691646968817,14644.959420989235,162479.02448944055,81171.602629468049,289132.24948403123,8.5222290347997909,30348.539194429239,188383.15106590337,181147.51602218093,545178.85414652969,29047.192453454627,177544.34339912538,169830.38218489871,505015.34111696726,0.27649682788816726,0.86511225973889305,0.25931653827314921,0.3874686874343774,3.7064189780532861,1.2340181971750186,4.1737223832551686,2.7517639401048002,null,46418.791821195926,17417.936161330003,2.7083480683752062E-2,null,4.9306735466351233E-2,1.6508799063715228E-3,0.18138451205731498,0,0.29688708240691208,0.11248439099986496,5.9185374095048995E-2,2.0999758499059266E-2,{"$f":"+EK27*(1+EK$7)","v":0.17090664429681332},0.14699722527584277,0.17790490097810405,9.8944734701919002E-3,{"$f":"+EO27*(1+EO$7)","v":3.5469215823263935E-2},7.364298811605241E-2,1.0993985842654015,1,1.0796509089568098,1.0796509089568098,{"$f":"+EU27*(1+EU$7)","v":1.2081089504435316},1,1.2081089504435316,1.2081089504435316,29.183851406010206,90.015446075922114,209.18820933784627,4.5487234299535295,275.56166538658488,63.753256935341987,116.06715137049436,736.08167857520505,1239.5108010823715,2989.8088422215828,469.6329505255523,894.3813726060381,790.56813212592351,459.47034426246449,253.87183583142308,25.501302774136793,46.426860548197737,294.432671430082,495.80432043294854,1195.9235368886334,588.07136164104122,1146.8908306006522,2030.2706914690566,2199.3341892077378,4715.1658803282244,null,0,0,0,51788.485615810401,0,0,0,85852.559736411946,0,70911.011547100046,266.85465062108221,0,6926.3335855845226,99669.479254217804,63613.580341368746,1390.315139895836,3.1973003712983306,2.4999999999999911E-2,1.5986501856491653,0,0,0,0,0,null,0.51126084372210856,1.0796509089568098,0.25762581969796333,0.1052464862701695,0.3628723059681328,-5537.8777382703993,null,9.771611075848341E-8,103636.75032908125,103636.75032899401,117500.08960580366,-40931.120200547739,58270.367728977551,-71029.295103811572,39826.708298581863,18198.072369539259,59129.192570086605,153595.78812187538,95325.420392897824,{"$f":"p_1*Ex_1+p_2*Ex_2+p_3*Ex_3+p_4*Ex_4","v":71211.440167179448},179882.16572052269,790.64295900421109,224854.09574929546,0,10094.133466975814,8103.938902563792,5753.7196258213125,65.582579703096485,3260.3804244206117,2465.2577899382759,4302.9126729139971,null,260881.37441794231,74585.697617745187,null,-4.5110937207937241E-10,-1.885928213596344E-8]
[2023,20,566112.01993161859,281269.17741823237,103333.83589401176,150028.73943392237,256508.28923992903,-225028.02205447361,0.6632559749820196,8.0203831274959475E-2,0.84426270564734218,0.61247794588021087,0.60159024342633782,0.93364927244371321,0.50202663116579227,0.70595339214999975,1.0259283592295869,1,1.1349655973861807,1.0926204175423433,14499.939053537706,172605.36938282257,93579.026222073211,328510.00281734532,23985.916653952285,181162.01958461266,172606.78587068693,453591.21640493028,783.28859742893917,224244.73345705107,69100.885525718913,62759.886604662228,181162.01958461266,294215.02327805542,603439.23273864738,67825.542221620854,181265.55525763697,318265.64471019141,555898.98069383274,18245.978734548618,181265.55525763697,188784.60325447912,466087.17240703414,269243.43650909548,null,112879.66501557597,45147.29086190278,8628.783966369112,163168.54992920224,47509.258716374592,213105.39382635901,15478.49840353228,27314.921436783727,47577.56453464197,76482.351933030208,271737.57300902752,10010.079355211607,1170.3319661842334,1848.0694786323916,1988.5978707128602,2374.0689904707469,2629.0110492116455,0,0,0,0,0,0,102018.86507231729,6096.3155865130411,11906.407382056768,17634.186401995124,24054.627440071963,42327.328261683149,169240.23299071207,5488.9459044371561,7441.1295304843816,15699.909001226226,29590.226392843604,111020.0221617254,893.98577861772458,0,20324.748697483177,82115.101417911559,103333.83589401303,2237.0862655738024,18767.826213833076,19029.702673963318,63299.220740643403,2129.2211893552644,17417.936161330003,17423.929451212298,57797.541107665769,1199.1737797292897,3784.3091977341887,22816.329056978557,59980.424846767295,5299.847222004737,1791.9713551215275,8403.2203542308816,44181.404087316092,0.9271765871545824,0.99999965757749854,1.0655757915272626,1.0390649405522392,1.8640824364420705,15638.810615394184,172605.42848680515,87820.150350779382,316159.26011588273,8.4847079606598346,31719.046903923521,200149.59269525626,193589.88878278196,589346.92390053079,30348.539194429239,188383.15106590337,181147.51602218093,545178.85414652969,0.28432287666593875,0.8661525672862318,0.26226834217565109,0.39089079153660994,3.6102684154422349,1.2367183240863515,4.1455128011958529,2.7379373775625049,null,51060.671003315525,18767.826213833076,2.7354315490589583E-2,null,5.1772072239668794E-2,1.6673887054352381E-3,0.18974710049930588,0,0.31231194902494352,0.11719838002674221,5.9481300965524231E-2,2.0889087052635265E-2,{"$f":"+EK28*(1+EK$7)","v":0.17347024396126551},0.14773221140222198,0.17612585196832301,9.8915399553965444E-3,{"$f":"+EO28*(1+EO$7)","v":3.5114523665031296E-2},7.290655823489188E-2,1.1048955771867284,1,1.0856448906806011,1.0856448906806011,1.220190039947967,1,1.220190039947967,1.220190039947967,30.934882490370821,95.41637284047745,221.73950189811706,4.8216468357507418,292.09536530977999,67.578452351462516,123.03118045272403,780.24657928971737,1313.8814491473138,3169.197372754878,497.81092755708545,948.04425496240049,838.00222005347894,487.03856491821239,269.10414598130848,27.031380940585002,49.212472181089602,312.09863171588694,525.55257965892554,1267.6789491019515,623.35564333950379,1215.7042804366915,2152.0869329572001,2331.2942405602025,4998.0758331479183,null,0,0,0,56449.44932123334,0,0,0,93579.290112689021,0,75352.836784465937,282.86592965834717,0,7341.9136007195939,105912.71847317103,66158.1235550235,1459.8308968906279,3.2772328805807884,2.4999999999999911E-2,1.6386164402903942,0,0,0,0,0,null,0.51226376814960184,1.0856448906806013,0.26104656798564779,0.10440804667274005,0.36545461465838786,-13907.080815537702,null,1.1763768270611763E-7,113705.69230796525,113705.6923078601,127618.04885161895,-45053.158025997429,58740.332879361449,-75468.514388948242,47868.982991837111,19664.662974876854,64717.82100087381,163168.54992920224,104428.21704984079,{"$f":"p_1*Ex_1+p_2*Ex_2+p_3*Ex_3+p_4*Ex_4","v":75673.879883300819},190127.23111384051,850.37326372710208,243450.14913968075,0,10884.874230616158,8779.7887442611118,6098.9428033705917,70.245614883197462,3463.5816032152056,2668.0330699806132,4683.0139425373454,null,281269.17741823237,74585.697617745187,null,-5.6752469390630722E-10,-2.3283064365386963E-8]
[2024,21,608528.01942363579,303408.06478160527,112745.43257827424,163531.3259829754,271278.46044687508,-242435.26436609001,0.6653137357766481,8.0484686803976371E-2,0.85124125409505658,0.61609088092729491,0.60160394417038909,0.93336418693320078,0.5077983297415829,0.70963209581848674,1.0291022967056647,1,1.1443969938817067,1.0990585541211244,15542.445443926823,183588.77474224538,101306.49281600692,357720.76107633923,25709.853649152832,192748.76560636034,184832.19904071174,491391.3537597612,838.35360945605646,241596.91075664162,74574.494523878704,67478.737249349433,192748.76560636034,317657.72737434629,657608.44139957451,72700.359521385544,192858.92320571485,340792.73648674419,602251.92333896516,19576.761286065226,192858.92320571485,201097.24299913598,505283.42403960699,292798.85137669323,null,123304.51370524926,48281.675635948777,9277.6545761673369,173551.46172499258,51294.768818563069,232226.42798197138,16619.007398912938,29546.582485358889,51641.596873960174,83096.655178406392,295480.94672752084,10818.923290658491,1252.4785356571733,1992.9020779668717,2151.950612949001,2571.5778657855112,2850.0141983002568,0,0,0,0,0,0,109817.03946294374,6492.5333306971797,12773.738218065089,18983.433672714629,25920.185992607985,45647.14824886214,182772.10202801332,5858.0621705452377,8001.1855009567753,16940.297353553426,31960.069168526567,120012.48783443692,975.40957864433324,0,22175.917153533755,89594.105846096951,112745.43257827577,2351.5557401270262,20222.332745405136,20828.804243126095,69342.73984961817,2237.0862655738024,18767.826213833076,19029.702673963318,63299.220740643403,1282.935034875989,4005.0908635698306,24511.762075429426,65037.026311832939,5698.3871683265725,1905.9999502698122,9072.7840645754422,48145.612225965124,0.93018330617818756,0.99999965747290942,1.0646348438591322,1.0336445430813814,1.84326663957294,16709.013525286664,183588.83762639581,95156.093566118099,346077.15337997023,8.4569958241805967,33163.156996898935,212912.93112823163,207295.86951521711,637912.47154365946,31719.046903923521,200149.59269525626,193589.88878278196,589346.92390053079,0.29249474627245903,0.86710874295526819,0.26496615676099955,0.39404028181738038,3.515246546867425,1.2395396787442299,4.1220871181001382,2.726370873578178,null,56166.738103647083,20222.332745405136,2.7627858645495478E-2,null,5.4360675851652239E-2,1.6840625924895904E-3,0.1979576351243888,0,0.32768219025770073,0.12178103995448852,5.9778707470351848E-2,2.0778814593029334E-2,{"$f":"+EK29*(1+EK$7)","v":0.17607229762068446},0.14847087245923307,0.17436459344863978,9.8885196191726889E-3,{"$f":"+EO29*(1+EO$7)","v":3.4763378428380981E-2},7.217749265254296E-2,1.1104200550726619,1,1.091827765038571,1.091827765038571,1.2323919403474468,1,1.2323919403474468,1.2323919403474468,32.790975439793073,101.1413552109061,235.0438720120041,5.1109456458957867,309.62108722836683,71.633159492550277,130.41305127988747,827.06137404710046,1392.7143360961527,3359.3492151201708,527.6795832105106,1004.9269102601446,888.28235325668777,516.26087881330511,285.25039474018701,28.653263797020102,52.165220511954978,330.82454961884019,557.08573443846115,1343.7396860480687,660.75698193987409,1288.6465372628932,2281.2121489346323,2471.1718949938149,5297.9603831367931,null,0,0,0,61529.899760144348,0,0,0,102001.42622283104,0,80172.247518800519,299.837885437848,0,7782.4284167627702,112686.67568691434,68804.448497224439,1532.8224417351594,3.3591637025953078,2.4999999999999911E-2,1.6795818512976539,0,0,0,0,0,null,0.51326067993426039,1.0918277650385715,0.26440319699830661,0.10353091716574074,0.36793411416404737,-23185.816832318116,null,1.4137185644358397E-7,124851.01759367168,124851.01759354533,138699.47783088143,-49579.349592383158,59133.453247821017,-80283.751581360018,56881.187688600228,21268.013193500206,70847.362785882797,173551.46172499258,114418.00847717156,{"$f":"p_1*Ex_1+p_2*Ex_2+p_3*Ex_3+p_4*Ex_4","v":80515.381093547447},201119.85628700256,915.33774772442518,263782.21511164715,0,11748.837932796827,9519.1752607038834,6464.8793715728279,75.296084553598121,3683.9798496867788,2889.8512276101928,5099.7107709464981,null,303408.06478160527,74585.697617745187,null,-7.2759576141834259E-10,-2.7939677238464355E-8]
[2025,22,654615.92478826363,327457.76273173158,123093.64769802248,178249.14532144318,287162.38650259114,-261347.01746551986,0.66749579240535506,8.0773713965783769E-2,0.85843032655832752,0.61980832991953472,0.6017092793479778,0.93307080671645992,0.51371941725837578,0.71341466504130391,1.0324683929884166,1,1.1541121488542934,1.1056828939554637,16672.312178994413,195493.26758789312,109761.63501494196,389756.4207449549,27574.017840613906,205311.75676303581,198053.43327705024,532589.80771077482,897.87103702488378,260449.14642850397,80548.562396290625,72608.190339092325,205311.75676303581,343254.77941995655,717069.5106909835,77971.70057122437,205429.09422132315,365154.11062622629,652773.19616171229,21013.649926265076,205429.09422132315,214353.42642290329,548016.37696943514,318626.2250060896,null,134769.70732111522,51662.187617337921,9982.9912244215502,184805.10257181208,55428.127933167183,253215.10584851127,17854.531471426817,31981.906333742994,56089.624457140417,90342.301499548397,321509.48900572816,11699.33933399681,1341.0750674137662,2150.2685864175101,2329.9462600785282,2786.9354725072549,3091.1139475801397,0,0,0,0,0,0,118267.66258787378,6917.3712899021648,13710.734481796921,20445.442073135215,27943.545610553672,49250.569132489749,197490.76080987329,6255.0789422908729,8608.0947395300118,18288.43093228442,34537.962659708028,129801.19353606667,1064.9364705001699,0,24211.309239356535,97817.401988166763,123093.64769802435,2473.098601453451,21789.56353317403,22849.219577879405,75981.765985518257,2351.5557401270262,20222.332745405136,20828.804243126095,69342.73984961817,1373.6025672573271,4243.5760918571214,26355.156811156026,70562.276297086806,6131.6088702949601,2029.5911818342045,9803.8737170269887,52497.023710348541,0.9333908214540857,0.9999996573652109,1.0629289292773658,1.0278311900580168,1.8230547834811779,17862.091415278621,195493.33457071058,103263.38101416273,379202.75675129169,8.4394882921933085,34685.633812103129,226747.87593978984,222424.03734667267,691307.39960468409,33163.156996898935,212912.93112823163,207295.86951521711,637912.47154365946,0.30102656467100081,0.86798439903356095,0.26738655267368139,0.39694333806606091,3.4214303906882555,1.2424774778756957,4.1035914087900638,2.7168077449442145,null,61783.411914011798,21789.56353317403,2.7904137231950434E-2,null,5.7078709644234851E-2,1.7009032184144863E-3,0.20601175441554309,0,0.3429932953198751,0.12623129455452964,6.0077601007703603E-2,2.0668938587647075E-2,{"$f":"+EK30*(1+EK$7)","v":0.17871338208499471},0.14921322682152921,0.17262094751415338,9.8854114047482091E-3,{"$f":"+EO30*(1+EO$7)","v":3.441574464409717E-2},7.1455717726017526E-2,1.1159721553480251,1,1.0982021834304718,1.0982021834304718,1.2447158597509214,1,1.2447158597509214,1.2447158597509214,34.758433966180661,107.20983652356047,249.14650433272436,5.417602384649534,328.19835246206884,75.931149062103302,138.23783435668074,876.68505648992652,1476.277196261922,3560.9101680273811,559.34035820314125,1065.2225248757534,941.57929445208913,547.23653154210342,302.36541842459826,30.372459624841309,55.295133742672277,350.6740225959706,590.51087850476881,1424.364067210953,700.40240085626658,1365.965329498667,2418.0848778707104,2619.4422086934437,5615.8380061250009,null,0,0,0,67067.590738557337,0,0,0,111181.55458288584,0,85397.719305460036,317.82815856411889,0,8249.3741217685365,120031.3749158631,71556.626437113417,1609.4635638219174,3.4431427951601901,2.4999999999999911E-2,1.721571397580095,0,0,0,0,0,null,0.51425166733286698,1.0982021834304723,0.26770226630415245,0.10262012867950211,0.37032239498365455,-33461.371705896381,null,1.7078127712011337E-7,137197.1074886228,137197.10748847009,150842.35253538407,-54549.631275069303,59422.342984460309,-85503.215440876389,66985.258684588742,23021.600670857806,77571.231945926425,184805.10257181208,125382.75958735177,{"$f":"p_1*Ex_1+p_2*Ex_2+p_3*Ex_3+p_4*Ex_4","v":85764.528644506878},212912.52119158907,986.04393329970935,286025.82128038572,0,12693.037765128654,10328.562905729759,6852.7721338671981,80.769775391045812,3922.8610766336842,3132.6721301635284,5556.7347829406899,null,327457.76273173158,74585.697617745187,null,-8.7311491370201111E-10,-3.3993273973464966E-8]
[2026,23,704701.3927848232,353593.86808525439,134479.44977773848,194291.5684003731,304240.05476798717,-281903.54824652406,0.66980351365709989,8.1071013259180771E-2,0.86583315157246465,0.62363152134737387,0.60190688146619631,0.93276902978107346,0.51979246181198757,0.71730213371544815,1.0360287623641089,1,1.1641154224738994,1.1124956230037713,17897.69105283825,208387.95493158817,119019.67965527401,424906.78042654414,29590.930793679927,218924.87464043064,212360.28189783992,577508.74797352613,962.2391646095391,280941.30908192531,87073.639319583279,78187.843277706692,218924.87464043064,371224.81753488292,782371.11024576554,83674.972896778432,219049.9921142236,391515.15099475556,707857.99463919457,22565.785510868383,219049.9921142236,228635.43082585107,594622.48035712657,346959.93943256268,null,147384.63022774667,55309.48779879354,10750.239810254152,196994.80120740127,59944.630412218219,276265.06921010284,19193.604493749164,34640.864725866137,60960.482881507334,98283.74759803075,350058.27455237618,12658.008965164092,1436.6565407980652,2321.3135320949191,2523.9654606524068,3021.8392074829821,3354.2342241361866,0,0,0,0,0,0,127428.85701301132,7373.0405123182309,14723.372466815463,22030.234105305251,30138.891605874931,53163.318322702151,213507.00210709369,6682.2587833461148,9266.0493797164163,19754.274823451771,37343.337644174411,140461.08147641306,1163.439976630171,0,26450.78447016931,106865.22533094019,134479.44977774075,2602.2221987532766,23478.254706995016,25123.652319815137,83275.320552178295,2473.098601453451,21789.56353317403,22849.219577879405,75981.765985518257,1471.8125273246399,4500.9764340398542,28360.874563151767,76602.489973119591,6602.8572295145432,2163.4625117689102,10602.732015121475,57275.784713019588,0.93679751958727076,0.9999996572543588,1.0604241845988049,1.0216845649368906,1.8033838953158574,19105.186210061835,208388.02635567589,112237.80198893404,415888.42095583287,8.4326241549772227,36291.591568253592,241735.00319477016,239156.59589751603,750006.48060008243,34685.633812103129,226747.87593978984,222424.03734667267,691307.39960468409,0.3099334977844051,0.86878344677288555,0.26950608004110554,0.39962695230527218,3.3288863305802536,1.2455265463728578,4.0901897099926119,2.7090037791872335,null,67961.753105412979,23478.254706995016,2.8183178604269939E-2,null,5.9932645126446596E-2,1.7179122505986311E-3,0.21390520950739056,0,0.35824085663112504,0.13054815257564933,6.0377989012742113E-2,2.0559456486762433E-2,{"$f":"+EK31*(1+EK$7)","v":0.18139408281626962},0.14995929295563684,0.17089473803901184,9.882214231353343E-3,{"$f":"+EO31*(1+EO$7)","v":3.4071587197656197E-2},7.0741160548757356E-2,1.1215520161247652,1,1.1047710606801413,1.1047710606801413,1.2571630183484306,1,1.2571630183484306,1.2571630183484306,36.843940004151506,113.64242671497411,264.09529459268782,5.7426585277285067,347.89025360979298,80.487018005829498,146.53210441808159,929.28615987932221,1564.8538280376374,3774.5647781090242,592.90077969532979,1129.1358763682986,998.07405211921457,580.0707234346296,320.50734353007419,32.194807202331788,58.612841767232617,371.71446395172887,625.94153121505497,1509.8259112436101,742.42654490764266,1447.9232492685869,2563.1699705429533,2776.6087412150505,5952.7882864925014,null,0,0,0,73103.673905027506,0,0,0,121187.89449534558,0,91059.98257617795,336.89784807796605,0,8744.3365690746487,127990.00953804566,74418.891494597949,1689.9367420130134,3.5292213650391946,2.4999999999999911E-2,1.7646106825195973,0,0,0,0,0,null,0.51523679399919886,1.1047710606801417,0.27095017143217642,0.10168031210412935,0.37263048353630579,-44829.908257244111,null,2.0605511963367462E-7,150884.21884931298,150884.21884912887,164155.40984747538,-60007.853177901728,59575.509464906529,-91157.331147859513,78318.483862528868,24940.352842084743,84948.20601998565,196994.80120740127,137419.29174249474,{"$f":"p_1*Ex_1+p_2*Ex_2+p_3*Ex_3+p_4*Ex_4","v":91452.170556923782},225561.62027231522,1063.0539825136536,310375.82802330604,0,13725.220985647578,11215.131856437905,7263.9384618992299,86.706179133173663,4181.612018290537,3398.6767215383188,6058.2260666859011,null,353593.86808525439,74585.697617745187,null,-1.076841726899147E-9,-4.0978193283081055E-8]
[2027,24,759141.64336020849,382009.65191856428,147016.04597679246,211777.80955640669,322597.57717337459,-304259.44126492256,0.67223830409049545,8.1376687452870439E-2,0.8734530295212547,0.6275617115478852,0.6021974048583203,0.93245875181053273,0.52602008640257614,0.72129555947618018,1.0397855743960349,1,1.174411271873415,1.1194989767787791,19227.590071016552,222347.35484171147,129164.41435328465,463493.67816960189,31774.366646509094,233667.84474800251,227851.64292477025,626503.39669735846,1031.8961929122911,303227.54507202329,94205.933627352148,84261.558094783119,233667.84474800251,401811.04511698126,854123.17590072786,89849.125953375798,233801.3879576973,420058.01267361536,767942.05616854841,24243.186282830167,233801.3879576973,244033.81995857437,645472.77504551318,378060.55271324207,null,161270.99765056421,59246.174968081163,11585.432791138785,210191.00158842676,64883.535016683483,301591.58490543487,20645.613637516632,37545.574689421366,66297.277341598587,106992.58859064896,381388.5628726742,13702.290018400199,1539.8072033049853,2507.2952811024711,2735.5294980398094,3278.1606045216654,3641.4974314318292,0,0,0,0,0,0,137364.4515049943,7861.9481263135003,15818.200303840782,23748.814158171055,32521.809851692804,57413.679064981792,230942.9103951875,7142.0719410118727,9979.6560910153294,21348.802524493927,40397.605252054578,152074.77458662156,1271.8995012114794,0,28916.609580242137,116827.53689534032,147016.04597679526,2739.475967166095,25297.819446787129,27690.430442441466,91288.320120401739,2602.2221987532766,23478.254706995016,25123.652319815137,83275.320552178295,1578.2672441868192,4778.5928829185104,30544.834311461491,83208.955029391829,7115.8374149996434,2308.3875790658976,11476.302868912539,62526.524752809048,0.94040264554700093,0.99999965714030947,1.0570880250114625,1.0152620226695428,1.784194862688552,20446.125031723212,222347.43107568286,122188.89183981449,456526.16548277269,8.4368911352530347,37986.52397780001,257961.20780592205,257703.44183014621,814531.63913725608,36291.591568253592,241735.00319477016,239156.59589751603,750006.48060008243,0.31923187412020942,0.86950999570001108,0.2713014657746991,0.40211863858047003,3.2376704459694174,1.2486814490333289,4.0820663336590233,2.702726152646115,null,74757.928415954288,25297.819446787129,2.8465010390312639E-2,null,6.2929277382768933E-2,1.7350913731046173E-3,0.22163387041877258,0,0.37342057434488041,0.13473070779105578,6.067987895780582E-2,2.0450365723499318E-2,{"$f":"+EK32*(1+EK$7)","v":0.18411499405851364},0.150709089420415,0.16918579065862172,9.8789269938076522E-3,{"$f":"+EO32*(1+EO$7)","v":3.3730871325679632E-2},7.0033748943269789E-2,1.1271597762053889,1,1.111537575678702,1.111537575678702,1.269734648531915,1,1.269734648531915,1.269734648531915,39.054576404400599,120.46097231787256,279.9410122682491,6.0872180393922175,368.76366882638058,85.316239086179266,155.32403068316648,985.04332947208161,1658.7450577198958,4001.0386647955661,628.47482647704965,1196.8840289503964,1057.9584952463674,614.87496684070743,339.73778414187865,34.126495634471695,62.129612273266574,394.01733178883262,663.49802308795825,1600.4154659182268,786.97213760210116,1534.798644224702,2716.9601687755307,2943.2052656879537,6309.9555836820518,null,0,0,0,79683.004556479995,0,0,0,132094.80499992668,0,97192.198494179785,357.11171896264403,0,9268.9967632191274,136609.18946351751,77395.647154381862,1774.4335791136641,3.6174518991651743,2.4999999999999911E-2,1.8087259495825871,0,0,0,0,0,null,0.51621610225874348,1.1115375756787027,0.27415311777970525,0.10071571343047715,0.37486883121018238,-57397.36880440946,null,2.4927430786192417E-7,166070.80300275888,166070.80300253603,178759.46155061835,-66002.151026418913,59556.815624513751,-97278.910577482136,91035.587431330016,27040.821142876623,93042.972169294546,210191.00158842676,150634.18596391301,{"$f":"p_1*Ex_1+p_2*Ex_2+p_3*Ex_3+p_4*Ex_4","v":97611.5945222476},239127.75557525959,1146.9913926218103,337048.81032836111,0,14853.954603941052,12186.86653893646,7699.7747696131846,93.14893547301574,4461.7279897316812,3690.29495500744,6608.7827237293432,null,382009.65191856428,74585.697617745187,null,-1.3096723705530167E-9,-4.9825757741928101E-8]
[2028,25,818328.94739804487,412918.11583102262,160830.63733977481,230837.8124164833,342327.65975175198,-328585.27794097929,0.6748016046391635,8.1690841624663779E-2,0.88129333397947207,0.63160018517669114,0.60258152600118953,0.93213986614444366,0.5324049699937331,0.72539602406826231,1.0437410548597557,1,1.1850042529614662,1.1266952411868871,20671.978154890072,237451.81310354185,140289.28783905739,505874.94843698299,34139.499682482332,249626.69263167068,244636.6071585358,679965.89610096347,1107.3249368132658,327477.95300418168,102008.03231821375,90877.990155746142,249626.69263167068,435284.36713824561,933004.53267516452,96537.068420012787,249769.35646201277,450983.62667997077,833506.40339701204,26056.847299091438,249769.35646201277,260648.45163239422,700976.94739176915,412218.06877727935,null,176564.3984536138,63497.002696870302,12495.261904357158,224469.65677083211,70288.570917564139,329434.23595537653,22220.898996424432,40720.560037532952,72147.910184215914,116548.4443186359,415791.06169892487,14840.295214495498,1651.1660413436955,2709.5991346081,2966.3166500211746,3557.9656770472529,3955.247711475949,0,0,0,0,0,0,148144.63640637897,8386.7190652859917,17002.402969839728,25613.281067649812,35109.447933581592,62032.785370028585,249933.18421016948,7637.2195674845552,10753.983932870795,23084.113527213845,43724.388790747951,164733.47839186393,1391.4155155844385,0,31633.803763365599,127805.4180608266,160830.63733977824,2885.4556070676176,27258.400453913127,30594.607444373243,100092.17383442572,2739.475967166095,25297.819446787129,27690.430442441466,91288.320120401739,1693.7432706057887,5077.8222355032722,32924.707248744337,90438.534709802712,7674.6595290985233,2465.2005254800806,12432.320894131073,68298.914624375815,0.94420639298222453,0.99999965702301696,1.0528894302638854,1.008618456238874,1.7654322290234021,21893.495223644481,237451.89454407626,133242.18460802842,501552.34153001179,8.4528322611847546,39776.336845520447,275520.19101853151,278307.02762225474,885456.66827922245,37986.52397780001,257961.20780592205,257703.44183014621,814531.63913725608,0.32893933416123061,0.87016826553127546,0.27274983375616585,0.40444621194126978,3.1478288151510245,1.2519366052412413,4.0794283763069838,2.6977522735462225,null,82233.721257549725,27258.400453913127,2.8749660494215765E-2,null,6.6075741251907377E-2,1.7524422868356634E-3,0.22919373206454807,0,0.38852826056136336,0.13877813892025781,6.0983278352594844E-2,2.0341663713806853E-2,{"$f":"+EK33*(1+EK$7)","v":0.18687671896939134},0.15146263486751707,0.1674939327520355,9.8755485620984247E-3,{"$f":"+EO33*(1+EO$7)","v":3.3393562612422836E-2},6.933341145383709E-2,1.1327955750864156,1,1.1185051735788796,1.1185051735788796,1.282431995017234,1,1.282431995017234,1.282431995017234,41.397850988664636,127.68863065694492,296.73747300434405,6.4524511217557512,390.88948895596343,90.435213431350022,164.64347252415649,1044.1459292404065,1758.2697611830897,4241.1009846833003,666.18331606567267,1268.6970706874204,1121.4360049611496,651.76746485114995,360.1220511903914,36.174085372539999,65.857389009662569,417.65837169616259,703.30790447323579,1696.4403938733205,834.19046585822741,1626.8865628781843,2879.9777789020632,3119.797581629231,6688.5529187029751,null,0,0,0,86854.474966563197,0,0,0,143983.3374499201,0,103830.14867051083,378.53842210040267,0,9825.1365690122748,145939.20779150195,80491.473040557146,1863.1552580693474,3.7078881966443031,2.4999999999999911E-2,1.8539440983221516,0,0,0,0,0,null,0.51718961627562532,1.1185051735788802,0.27731710753746347,9.9730213335281717E-2,0.37704732087274517,-71280.470892260753,null,3.0209776014089584E-7,182936.22582195495,182936.2258216847,194788.89639483186,-72585.349615696789,59324.877511376486,-103903.33553467832,105311.13706588186,29341.379912672572,101926.72952836815,224469.65677083211,165144.77925945562,{"$f":"p_1*Ex_1+p_2*Ex_2+p_3*Ex_3+p_4*Ex_4","v":104278.71831060913},253676.05224123647,1238.5486706585436,366285.78466819838,0,16088.722906024504,13252.657006649151,8161.7612557899756,100.14633930395908,4764.8212477761454,4010.2378591918632,7213.5174597530558,null,412918.11583102262,74585.697617745187,null,-1.6007106751203537E-9,-5.9604644775390625E-8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#VALUE!"},{"$f":"(1+tau_2)*Costo_2+iva_2*VA_2","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"+AN9","v":4893.4583284095943},{"$f":"+AO9","v":78024.599520457385},{"$f":"+AP9","v":60567.933372578424},{"$f":"+AQ9","v":102855.64804186675},null,null,null,null,{"$f":"+AV10/AV9-1","v":6.2301261429477783E-2},1.8015993005107589E-2,6.5494245977896437E-2,7.9245319759862598E-2,6.1691659289505818E-2,6.8337102357727497E-2,7.2464973180886849E-2,7.3955541488362808E-2,null,{"$f":"+BE10/BE9-1","v":6.9783167950291158E-2},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BQ10/BQ9-1","v":6.8122735735506978E-2},null,null,null,null,null,{"$f":"+BW10/BW9-1","v":7.0439967609280618E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.50486239851350356]
[null,null,762662.65411300887,415380.41115556052,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+GX35/GX33-1","v":-2.1994090644520625E-2}]
[null,null,{"$f":"+C36/C34-1","v":-6.802434823066239E-2},{"$f":"+D36/D34-1","v":5.9631564470896681E-3}]

{"sheet":"RAS (Fac))","index":4,"n_rows":31,"n_cols":8,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[null,null,"  Capital"]
[null,null,null,null,"Calif","No calif","Capital","Total de la MCS de base"]
[null,null,null,"H1",{"$f":"+E26","v":620.63094726318332},3517.2504905110077,0,{"$f":"+SAM!AC28-SAM!AB28-SAM!AA28-SAM!V28-SAM!W28","v":4137.881437774191}]
[null,null,null,"H2",2518.0393939612782,3096.6780088387472,670.6200225395163,{"$f":"+SAM!AC29-SAM!AB29-SAM!AA29-SAM!V29-SAM!W29","v":6285.3374253395414}]
[null,null,null,"H3",4296.4879247264907,2403.5881090879534,3432.8027224246462,{"$f":"+SAM!AC30-SAM!AB30-SAM!AA30-SAM!V30-SAM!W30","v":10132.87875623909}]
[null,null,null,"H4",4719.0179419741826,2137.5101301162622,9425.9881106325702,{"$f":"+SAM!AC31-SAM!AB31-SAM!AA31-SAM!V31-SAM!W31","v":16282.516182723015}]
[null,null,null,"H5",10223.809850279313,2388.7326055786752,45188.039946899211,{"$f":"+SAM!AC32-SAM!AB32-SAM!AA32-SAM!V32-SAM!W32","v":57800.582402757194}]
[null,null,null,"Total",{"$f":"+SAM!M48","v":22377.986058204449},{"$f":"+SAM!N48","v":13543.759344132646},{"$f":"+SAM!O48","v":58717.45080249595},{"$f":"IF(ROUND(SUM(E8:G8),6)=ROUND(SUM(H3:H7),6),\"\",\"error\")","v":""}]
[null,null,null,null,{"$f":"+SAM!M49","v":0},{"$f":"+SAM!N49","v":0},{"$f":"+SAM!O49","v":0},{"$f":"SUM(H3:H7)","v":94639.196204833032}]
[null,null,null,null,null,null,null,{"$f":"SUM(E8:G8)","v":94639.196204833046}]
[null,null,"Now get factor share matrix to be consistent with incomes and factor payments"]
[null,null,null,null,null,"run-RAS->",1]
[null,null,"H1",null,3.2853791079735288E-2,0.3,0]
[null,null,"H2",null,0.10597901353141413,0.21,1.0477439258255634E-2]
[null,null,"H3",null,0.17750379355445367,0.16,5.2645853733828005E-2]
[null,null,"H4","when run = 0",0.20552696718518088,0.15,0.15239311842466266]
[null,null,"H5",null,{"$f":"1-SUM(E13:E16)","v":0.47813643464921607},{"$f":"1-SUM(F13:F16)","v":0.17999999999999994},0.78448358858325373]
[null,null,"scale rows to agree with row sums",null,{"$f":"SUM(E13:E17)","v":1},{"$f":"SUM(F13:F17)","v":1},{"$f":"SUM(G13:G17)","v":1}]
[null,null,"H1",null,{"$f":"+IF($G$12=0,E13*$H3,E26*$H3/$H26)","v":620.63094726318332},3517.2504905110077,0,{"$f":"+SUM(E19:G19)","v":4137.881437774191}]
[null,null,"H2",null,2518.0393939612782,3096.6780088387472,670.6200225395163,{"$f":"+SUM(E20:G20)","v":6285.3374253395414}]
[null,null,"H3",null,4296.4879247264907,2403.5881090879534,3432.8027224246457,10132.87875623909]
[null,null,"H4",null,4719.0179419741826,2137.5101301162622,9425.9881106325702,16282.516182723015]
[null,null,"H5",null,10223.809850279313,2388.7326055786752,45188.039946899211,57800.582402757194]
[null,null,null,null,{"$f":"SUM(E19:E23)","v":22377.986058204449},{"$f":"SUM(F19:F23)","v":13543.759344132646},{"$f":"SUM(G19:G23)","v":58717.450802495943}]
[null,null,null,null,"scale columns to agree with col sums"]
[null,null,"H1",null,{"$f":"+E19*E$8/E$24","v":620.63094726318332},3517.2504905110077,0,{"$f":"+SUM(E26:G26)","v":4137.881437774191}]
[null,null,"H2","when run = 1",2518.0393939612782,3096.6780088387472,670.6200225395163,{"$f":"+SUM(E27:G27)","v":6285.3374253395414}]
[null,null,"H3",null,4296.4879247264907,2403.5881090879534,3432.8027224246462,{"$f":"+SUM(E28:G28)","v":10132.87875623909}]
[null,null,"H4",null,4719.0179419741826,2137.5101301162622,9425.9881106325702,{"$f":"+SUM(E29:G29)","v":16282.516182723015}]
[null,null,"H5",null,10223.809850279313,2388.7326055786752,45188.039946899211,{"$f":"+SUM(E30:G30)","v":57800.582402757194}]
[null,null,null,null,{"$f":"SUM(E26:E30)","v":22377.986058204449},{"$f":"SUM(F26:F30)","v":13543.759344132646},58717.450802495943]

{"sheet":"notas","index":5,"n_rows":58,"n_cols":4,"rows_kept":58,"cut":false,"hidden":false,"merged":[]}
["Notas"]
[]
["PX = Tax  + VA + PA",null,"VA  es privado aqui"]
["PX  = (1+iva) VA + PA "]
["VA = Profs + Wages"]
["Profs = tau  (Wages + PA)"]
["VA  = tau (Wages + PA) + Wages"]
["VA = (1+tau) Wages + tau PA"]
["PX  =(1+iva) ( (1+tau) Wages + tau PA) + PA"]
["PX  =((1+tau) Wages + tau PA) + PA  +iva ( (1+tau) Wages + tau PA) "]
["PX   = (1+tau) (PA + Wages)   +iva ( (1+tau) Wages + tau PA) "]
[]
["In terms of GOS"]
["GOS = PX - PA - Wages"]
["GOS = tau (PA +Wages) + iva VA"]
[]
[]
["Profs"]
["PX = (tau (Wages+PA) + Wages) (1+iva) + PA "]
["(PX-PA)/(1+iva)  = (Profs + Wages)"]
["(PX-PA)/(1+iva)  - Wages = Profs"]
["VA-Wages = Profs"]
["AB is not needed"]
["margins and taxes deducted from firms "]
["budget before they spend their incomes on the rest of "]
["the goods they buy…here treating firms like consumers"]
["bB/pX  is the demand for each of the goods"]
[]
["p for imports is e*(1+ts_)"]
[]
["p for imports from rest of Mexico is pm"]
["should probably have pm in the model"]
["should probably have a separate margin "]
["or say that pm includes transportation margins"]
[]
[]
[]
["Q = K^βL^(1-β)"]
["K/Q = (K/L)^(1-β)"]
[]
["rK/Q =β = (K/L)^(1-β)"]
["K/Q =β/r "]
[]
["K/Q =",{"$f":"0.6/0.25","v":2.4}]
[null,"I = I0 + alpha D / Q",null,"invest by  destination"]
[null,"ΔK = I - dep K",null,"change in capital stock"]
[null,"K(0)=K(-1)(1-dep) + I(-1)"]
[]
[null,"dK/K = I/K - dep",null,"growth rate of capital stock "]
[]
[]
[]
[null,"gK = gK0+alpha u"]
[null,"I known in base SAM"]
[null,"Y known in base SAM"]
[null,"I/Y = s"]
[null,"K/Y = v"]
[null,"gK = s/v - dep"]

{"sheet":"SAM_aida","index":6,"n_rows":64,"n_cols":29,"rows_kept":64,"cut":false,"hidden":false,"merged":[[1,2,2,5],[1,7,2,10],[1,11,2,13],[1,14,2,19],[1,21,2,23],[2,26,4,26],[3,14,3,18],[3,24,4,24],[3,25,4,25],[1,24,1,25],[3,19,4,20]]}
[]
[null,null,"Bienes",null,null,null,null,"Empresas",null,null,null,"Factores de Produccion",null,null,"Institutions",null,null,null,null,null,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,null,"Total"]
[null,null,{"$f":"+B10","v":"AgPec"},{"$f":"+B11","v":"Pet"},{"$f":"+B12","v":"Industria"},{"$f":"+B13","v":"Servicios"},{"$f":"+B14","v":"Margen"},{"$f":"+C4","v":"AgPec"},{"$f":"+D4","v":"Pet"},"Industria","Servicios",{"$f":"+B24","v":"Ls"},"Lu",{"$f":"+B26","v":"Capital"},"Hogares-Qunitiles",null,null,null,null,"Gob",null,"Privado","Publico","Publico","Expt RM","Expt Mex"]
[null,"Mexico 2003",null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,null,null,null,"Local","Federal","XRM","XRM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Local","Federal"]
[]
[]
[null,"Bienes",null,null,null,null,null,{"$f":"SUM(H10:H14)","v":670.51009999999997},{"$f":"SUM(I10:I14)","v":12517.979299999999},{"$f":"SUM(J10:J14)","v":2265.3802999999998},{"$f":"SUM(K10:K14)","v":8490.7191000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C9:Z9)","v":23944.588799999998}]
[null,"AgPec",null,null,null,null,null,534.08849999999995,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,534.08849999999995]
[null,"Pet",null,null,null,null,null,0,12514.7477,1.5,182.5651,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12698.8128]
[null,"Industria",null,null,null,null,null,0,0,1053.7637,4.0255999999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1057.7892999999999]
[null,"Servicios",null,null,null,null,null,0,0,50.205599999999997,8304.1283999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8354.3339999999989]
[null,"Margen",null,null,null,null,null,136.42160000000001,3.2315999999999998,1159.9110000000001,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1299.5642]
[]
[null,"Empresas",{"$f":"SUM(C17:C20)","v":201.7227},{"$f":"SUM(D17:D20)","v":5528.3284000000003},{"$f":"SUM(E17:E20)","v":623.13329999999996},{"$f":"SUM(F17:F20)","v":2821.6543000000001},null,null,null,null,null,null,null,null,{"$f":"SUM(O17:O20)","v":315.37959999999998},{"$f":"SUM(P17:P20)","v":458.42129999999997},710.6585,1101.7855999999999,2999.6423,2136.7202000000002,null,1637.9944999999998,null,0,2595.9626000000003,6275.5321999999996,28706.4997]
[null,{"$f":"+B10","v":"AgPec"},28.5029,0,278.72050000000002,45.7592,null,null,null,null,null,null,null,null,32.2789,43.002800000000001,44.313499999999998,53.1205,61.722499999999997,0,null,14.170999999999999,null,null,0,182.72380000000001,{"$f":"SUM(C17:Z17)","v":784.31560000000002}]
[null,{"$f":"+B11","v":"Pet"},0.25569999999999998,4981.6440000000002,21.671700000000001,0.4662,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,null,null,2588.9227000000001,5759.2936,{"$f":"SUM(C18:Z18)","v":13352.2539},null,{"$f":"+Z18/Z16","v":0.91773787727517364}]
[null,"Industria",161.6223,58.381799999999998,231.79519999999999,1534.1627000000001,null,null,null,null,null,null,null,null,176.51050000000001,292.95999999999998,418.00170000000003,576.61919999999998,1071.8569,0,null,322.17739999999998,null,null,7.0399000000000003,200.11250000000001,{"$f":"SUM(C19:Z19)","v":5051.2400999999991}]
[null,"Servicios",11.341799999999999,488.30259999999998,90.945899999999995,1241.2662,{"$f":"+G50","v":1299.5642},null,null,null,null,null,null,null,106.5902,122.4585,248.3433,472.04590000000002,1866.0628999999999,2136.7202000000002,null,1301.6460999999999,null,null,0,133.4023,{"$f":"SUM(C20:Z20)","v":9518.6900999999998}]
[]
[]
[null,"Factores",{"$f":"SUM(C24:C26)","v":330.75439999999992},{"$f":"SUM(D24:D26)","v":6926.634},{"$f":"SUM(E24:E26)","v":421.1576},{"$f":"SUM(F24:F26)","v":5452.9218999999994},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA24:AA26)","v":13131.4679}]
[null,"Ls",28.730080000000001,171.22972999999999,52.351874999999993,1595.5435199999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C24:Z24)","v":1847.8552049999998}]
[null,"Lu",114.92032,73.384170000000012,17.450624999999999,1063.69568,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C25:Z25)","v":1269.450795}]
[null,"Capital",187.10399999999993,6682.0200999999997,351.35509999999999,2793.6826999999994,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C26:Z26)","v":10014.161899999999}]
[]
[null,{"$f":"+O4","v":"Hogares-Qunitiles"},null,null,null,null,null,null,null,null,null,{"$f":"SUM(L29:L33)","v":1847.8552049999998},{"$f":"SUM(M29:M33)","v":1269.450795},{"$f":"SUM(N29:N33)","v":10014.161899999999},null,null,null,null,null,{"$f":"SUM(T29:T33)","v":75.658799999999999},null,null,null,null,{"$f":"SUM(Y29:Y33)","v":16.052799999999998},{"$f":"SUM(Z29:Z33)","v":190.61770000000001},{"$f":"SUM(C28:Z28)","v":13413.797199999999}]
[null,"H1",null,null,null,null,null,null,null,null,null,12.662980000000001,50.651920000000004,277.61059999999998,null,null,null,null,null,12.3894,null,null,null,null,0.76990000000000003,2.3618999999999999,{"$f":"SUM(H29:Z29)","v":356.44670000000002}]
[null,"H2",null,null,null,null,null,null,null,null,null,70.298000000000002,105.447,591.39229999999998,null,null,null,null,null,23.5947,null,null,null,null,2.3746999999999998,4.3,{"$f":"SUM(H30:Z30)","v":797.40669999999989}]
[null,"H3",null,null,null,null,null,null,null,null,null,198.39576,132.26384000000002,909.19590000000005,null,null,null,null,null,20.856000000000002,null,null,null,null,5.5186000000000002,27.27,{"$f":"SUM(H31:Z31)","v":1293.5001000000002}]
[null,"H4",null,null,null,null,null,null,null,null,null,492.67176000000001,428.40147753358639,1606.7978000000001,null,null,null,null,null,12.1213,null,null,null,null,0.12,45.9208,{"$f":"SUM(H32:Z32)","v":2586.0331375335859}]
[null,"H5",null,null,null,null,null,null,null,null,null,1073.8267049999999,552.68655746641355,6629.1652999999997,null,null,null,null,null,6.6974,null,null,null,null,7.2695999999999996,110.765,{"$f":"SUM(H33:Z33)","v":8380.4105624664116}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Gobierno local",{"$f":"+SUM(C36:C42)","v":1.6113999999999999},{"$f":"+SUM(D36:D42)","v":243.85040000000001},13.4984,79.757800000000003,null,0,0,67.575999999999567,61.860999999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C35:Z35)","v":468.15499999999952}]
[null,"Impuestos directos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H36:Z36)","v":0}]
[null,"Impuestos indirectos",1.6113999999999999,243.85040000000001,13.4984,79.757800000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,0,0,67.575999999999567,61.860999999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H38:Z38)","v":129.43699999999956}]
[null,"Gobierno federal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Impuestos directos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H40:Z40)","v":0}]
[null,"Arrancel"]
[null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H42:Z42)","v":0}]
[]
[null,"Ahorros",{"$f":"+C50-C23-C16-C35","v":3.1752378504279477E-14},{"$f":"+D50-D23-D16-D35","v":-6.5369931689929217E-13},{"$f":"+E50-E23-E16-E35","v":-5.3290705182007514E-14},{"$f":"+F50-F23-F16-F35","v":-5.9685589803848416E-13},null,{"$f":"+H50-H46-H35-H9-H24-H26","v":0},{"$f":"+I50-I46-I35-I9-I24-I26","v":0},{"$f":"+J50-J46-J35-J9-J24-J26","v":-4.5474735088646412E-13},{"$f":"+K50-K46-K35-K9-K24-K26","v":-1.8189894035458565E-12},{"$f":"+L50-L28-L46","v":0},{"$f":"+M50-M28-M46","v":0},{"$f":"+N50-N28-N46","v":0},{"$f":"+O50-O16-O46","v":41.067100000000039},{"$f":"+P50-P16-P46","v":338.98539999999991},{"$f":"+Q50-Q16-Q46","v":582.8416000000002},{"$f":"+R50-R16-R46","v":1484.247537533586},{"$f":"+S50-S16-S46","v":5380.7682624664121},{"$f":"+T50-T46-T28-T16-T9","v":-1744.2240000000006},null,null,null,null,{"$f":"+Y50-Y28-Y16","v":-2603.7473000000005},{"$f":"+Z50-Z28-Z16","v":-1841.9440999999997},{"$f":"SUM(C44:Z44)","v":1637.9944999999948}]
[]
[null,"Externo",null,null,null,null,null,{"$f":"+H47+H48","v":113.80549999999999},{"$f":"+I47+I48","v":834.27459999999996},{"$f":"+J47+J48","v":2718.2838000000002},{"$f":"+K47+K48","v":966.11},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H46:Z46)","v":4632.4739}]
[null,"Resto del mundo",null,null,null,null,null,1.8551,0,6.4130000000000003,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H47:Z47)","v":8.2681000000000004}]
[null,"Resto del Mexico",null,null,null,null,null,111.9504,834.27459999999996,2711.8708000000001,966.11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H48:Z48)","v":4624.2057999999997}]
[]
[null,"Total",{"$f":"+AA10","v":534.08849999999995},{"$f":"+AA11","v":12698.8128},{"$f":"+AA12","v":1057.7892999999999},{"$f":"+AA13","v":8354.3339999999989},{"$f":"+G49+AA14","v":1299.5642},{"$f":"+AE50+AA17","v":784.31560000000002},{"$f":"AA18","v":13352.2539},{"$f":"AA19","v":5051.2400999999991},{"$f":"AA20","v":9518.6900999999998},{"$f":"+AA24","v":1847.8552049999998},{"$f":"+AA25","v":1269.450795},{"$f":"+AA26","v":10014.161899999999},{"$f":"+AA29","v":356.44670000000002},{"$f":"+AA30","v":797.40669999999989},{"$f":"+AA31","v":1293.5001000000002},{"$f":"+AA32","v":2586.0331375335859},{"$f":"+AA33","v":8380.4105624664116},{"$f":"+AA35","v":468.15499999999952},null,{"$f":"+V16+V46","v":1637.9944999999998},null,{"$f":"+X46+X16","v":0},{"$f":"+AA47","v":8.2681000000000004},{"$f":"+AA48","v":4624.2057999999997},{"$f":"IF(ROUND(AA44,9)-ROUND((V50+X50),9)=0,\"\",AA44-(V50+X50))","v":""}]
[null,null,{"$f":"+C17/$AA17","v":3.6341110644745558E-2},{"$f":"+D17/$AA17","v":0},0.3553677881709863,5.8342840560611058E-2,null,null,null,null,null,null,null,null,{"$f":"+O17/$AA17","v":4.115549913835706E-2},5.4828438960030888E-2,5.6499577466009851E-2,6.7728475628943241E-2,7.8695999416561385E-2,null,null,1.8067981817523456E-2,null,null,null,0.23297228819623123,{"$f":"SUM(C51:Z51)","v":1}]
[null,null,{"$f":"+SAM!E16/SAM!$AC16","v":1.8872909971001148E-2},{"$f":"+SAM!F16/SAM!$AC16","v":0},{"$f":"+SAM!G16/SAM!$AC16","v":0.69674542157492625},{"$f":"+SAM!H16/SAM!$AC16","v":2.9294084303418903E-2},null,null,null,null,null,null,null,null,{"$f":"+SAM!Q16/SAM!$AC16","v":1.796540783912141E-2},{"$f":"+SAM!R16/SAM!$AC16","v":2.4618231414551092E-2},{"$f":"+SAM!S16/SAM!$AC16","v":2.4536527799430601E-2},{"$f":"+SAM!T16/SAM!$AC16","v":2.8522829140924643E-2},{"$f":"+SAM!U16/SAM!$AC16","v":3.0855381629189587E-2},null,null,{"$f":"+SAM!X16/SAM!$AC16","v":3.9298939815040693E-3},null,null,null,{"$f":"+SAM!AB16/SAM!$AC16","v":0.11933432685440762},{"$f":"SUM(C52:Z52)","v":0.99467501450847529}]
[null,null,{"$f":"+C50/SUM($C$50:$F$50)","v":2.3585247065706434E-2},{"$f":"+D50/SUM($C$50:$F$50)","v":0.56077716956863011},4.6711775265636059E-2,0.3689258081000274,{"$f":"SUM(C53:F53)","v":1}]
[null,null,{"$f":"+SAM!E48/SUM(SAM!$E$48:$H$48)","v":2.8537060704475817E-2},{"$f":"+SAM!F48/SUM(SAM!$E$48:$H$48)","v":0.32802209098690005},{"$f":"+SAM!G48/SUM(SAM!$E$48:$H$48)","v":0.21182040005448616},{"$f":"+SAM!H48/SUM(SAM!$E$48:$H$48)","v":0.43162044825413803},{"$f":"SUM(C54:F54)","v":1}]
[null,"Valor agregado(%)",{"$f":"+(C23+C35+H35)/$C57*100","v":2.4439339417271633},{"$f":"+(D23+D35+I35)/$C57*100","v":52.725611972667274},{"$f":"+(E23+E35+J35)/$C57*100","v":3.6929847518051373},{"$f":"+(F23+F35+K35)/$C57*100","v":41.137469333800425},{"$f":"SUM(C55:F55)","v":100}]
[null,null,{"$f":"+C17/$AA17","v":3.6341110644745558E-2},{"$f":"+D17/$AA17","v":0},0.3553677881709863,5.8342840560611058E-2,null,null,null,null,null,null,null,null,{"$f":"+O17/$AA17","v":4.115549913835706E-2},5.4828438960030888E-2,5.6499577466009851E-2,6.7728475628943241E-2,7.8695999416561385E-2,null,null,{"$f":"+V17/$AA17","v":1.8067981817523456E-2},null,null,null,{"$f":"+Z17/$AA17","v":0.23297228819623123},{"$f":"SUM(C56:Z56)","v":1}]
[null,"GDP",{"$f":"SUM(H17:Z20)-AA46","v":13599.622899999998},null,null,{"$f":"SUM(C56:F56)","v":0.45005173937634291},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O56:S56)","v":0.29890799060990247}]
[null,"C",{"$f":"SUM(O17:S20)","v":5585.8873000000003}]
[null,"I",{"$f":"SUM(V17:V20)","v":1637.9944999999998},"hogares",{"$f":"SUM(O44:S44)","v":7827.9098999999987},{"$f":"+E59/C$57","v":0.57559757042969184}]
[null,"G",{"$f":"SUM(T17:T20)","v":2136.7202000000002},"gob",{"$f":"T44","v":-1744.2240000000006},{"$f":"+E60/C$57","v":-0.12825532096187761}]
[null,"E",{"$f":"+SUM(Y17:Z20)","v":8871.4947999999986},"ext",{"$f":"+F61+Y44","v":-2603.9387713952401},-0.19147139523958714]
[null,"M",{"$f":"+AA46","v":4632.4739},"ext rm",{"$f":"+Z44","v":-1841.9440999999997},-0.13544082167160679]
[null,"error",{"$f":"+SUM(C58:C61)-C62-C57","v":0},"invers",{"$f":"+V50","v":1637.9944999999998}]
[null,null,null,null,{"$f":"+SUM(E59:E62)-E63","v":-0.19147139524102386}]

{"sheet":"RAS (C) ","index":7,"n_rows":27,"n_cols":11,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,"MIP"]
[null,null,null,null,"H1","H2","H3","H4","H5","Total"]
[null,null,null,{"$f":"+SAM!D16","v":"AgPec"},{"$f":"+E23","v":344.63839350337133},{"$f":"+F23","v":472.26246136920662},470.69510465174722,547.16609282275817,591.9124826357064,2937.1488420541773,{"$f":"SAM!AD16-SAM!AC16-SAM!AB16-SAM!Y16-SAM!W16-SUM(SAM!F16:P16)","v":-35466.288426142833}]
[null,null,null,{"$f":"+SAM!D17","v":"Pet"},{"$f":"+E24","v":0},{"$f":"+F24","v":0},0,0,0,0]
[null,null,null,{"$f":"+SAM!D18","v":"Industria"},{"$f":"+E25","v":1920.380913382266},{"$f":"+F25","v":3278.4376143042896},4524.3227803444897,6052.266273200692,10474.244402288434,31771.518518971148]
[null,null,null,{"$f":"+SAM!D19","v":"Servicios"},{"$f":"+E26","v":1686.2003618693257},{"$f":"+F26","v":1992.6113405887465},3908.4363744672755,7204.2408375413615,26514.731844053185,49995.381218842085]
[null,null,null,"Total",3951.2196687549631,5743.3114162622433,8903.4542594635132,13803.673203564811,37580.888728977327,{"$f":"IF(ROUND(SUM(J3:J6),6)-ROUND(SUM(E7:I7),6),\"\",\"error\")","v":""}]
[null,null,null,null,{"$f":"+SAM!Q49-SAM!Q43","v":0}]
[]
[null,null,"Now get factor share matrix to be consistent with incomes and factor payments"]
[null,null,null,null,null,null,null,"run-RAS->",1]
[null,null,{"$f":"+SAM!D16","v":"AgPec"},null,{"$f":"+SAM_aida!O17/SAM_aida!O$16","v":0.10234935931176271},{"$f":"+SAM_aida!P17/SAM_aida!P$16","v":9.3806286924276866E-2},{"$f":"+SAM_aida!Q17/SAM_aida!Q$16","v":6.2355547706809948E-2},{"$f":"+SAM_aida!R17/SAM_aida!R$16","v":4.8213100625021786E-2},{"$f":"+SAM_aida!S17/SAM_aida!S$16","v":2.0576620085668212E-2}]
[null,null,{"$f":"+SAM!D17","v":"Pet"},null,{"$f":"+SAM_aida!O18/SAM_aida!O$16","v":0},{"$f":"+SAM_aida!P18/SAM_aida!P$16","v":0},{"$f":"+SAM_aida!Q18/SAM_aida!Q$16","v":0},{"$f":"+SAM_aida!R18/SAM_aida!R$16","v":0},{"$f":"+SAM_aida!S18/SAM_aida!S$16","v":0}]
[null,null,{"$f":"+SAM!D18","v":"Industria"},"when run = 0",{"$f":"+SAM_aida!O19/SAM_aida!O$16","v":0.55967633924324856},{"$f":"+SAM_aida!P19/SAM_aida!P$16","v":0.63906280096496393},{"$f":"+SAM_aida!Q19/SAM_aida!Q$16","v":0.58818926390101578},{"$f":"+SAM_aida!R19/SAM_aida!R$16","v":0.52334973337825441},{"$f":"+SAM_aida!S19/SAM_aida!S$16","v":0.35732823877033604}]
[null,null,{"$f":"+SAM!D19","v":"Servicios"},null,{"$f":"+SAM_aida!O20/SAM_aida!O$16","v":0.33797430144498886},{"$f":"+SAM_aida!P20/SAM_aida!P$16","v":0.26713091211075929},{"$f":"+SAM_aida!Q20/SAM_aida!Q$16","v":0.34945518839217432},{"$f":"+SAM_aida!R20/SAM_aida!R$16","v":0.42843716599672388},{"$f":"+SAM_aida!S20/SAM_aida!S$16","v":0.62209514114399567}]
[null,null,null,null,"scale rows to agree with row sums"]
[null,null,{"$f":"+C12","v":"AgPec"},null,{"$f":"+IF($I$11=0,E12*$J3,E23*$J3/$J23)","v":417.13639130968915},{"$f":"+IF($I$11=0,F12*$J3,F23*$J3/$J23)","v":571.6074082287505},{"$f":"+IF($I$11=0,G12*$J3,G23*$J3/$J23)","v":569.7103429645764},{"$f":"+IF($I$11=0,H12*$J3,H23*$J3/$J23)","v":662.26773832984179},{"$f":"+IF($I$11=0,I12*$J3,I23*$J3/$J23)","v":716.4269612213194},{"$f":"+SUM(E17:I17)","v":2937.1488420541773}]
[null,null,{"$f":"+C13","v":"Pet"},null,0,0,0,0,0,{"$f":"+SUM(E18:I18)","v":0}]
[null,null,"Industria",null,{"$f":"+IF($I$11=0,E14*$J5,E25*$J5/$J25)","v":2324.3514920239063},3968.0884699558587,5476.0575527539368,7325.4186417961637,12677.602362441286,31771.518518971156]
[null,null,"Servicios",null,2040.9088111896097,2411.7762836769398,4730.6135231646958,8719.722125412296,32092.360475398549,49995.381218842092]
[null,null,null,null,{"$f":"SUM(E17:E20)","v":4782.396694523205},{"$f":"SUM(F17:F20)","v":6951.4721618615495},{"$f":"SUM(G17:G20)","v":10776.381418883209},{"$f":"SUM(H17:H20)","v":16707.4085055383},{"$f":"SUM(I17:I20)","v":45486.389799061159}]
[null,null,null,null,"scale columns to agree with col sums"]
[null,null,{"$f":"+C17","v":"AgPec"},null,{"$f":"+E17*E$7/E$21","v":344.63839350337133},{"$f":"+F17*F$7/F$21","v":472.26246136920662},{"$f":"+G17*G$7/G$21","v":470.69510465174722},{"$f":"+H17*H$7/H$21","v":547.16609282275817},{"$f":"+I17*I$7/I$21","v":591.9124826357064},{"$f":"+SUM(E23:I23)","v":2426.6745349827897}]
[null,null,{"$f":"+C18","v":"Pet"},"when run = 1",0,0,0,0,0,{"$f":"+SUM(E24:I24)","v":0}]
[null,null,"Industria",null,{"$f":"+E19*E$7/E$21","v":1920.380913382266},3278.4376143042896,4524.3227803444897,6052.266273200692,10474.244402288434,{"$f":"+SUM(E25:I25)","v":26249.651983520169}]
[null,null,"Servicios",null,1686.2003618693257,1992.6113405887465,3908.4363744672755,7204.2408375413615,26514.731844053185,{"$f":"+SUM(E26:I26)","v":41306.220758519892}]
[null,null,null,null,{"$f":"SUM(E23:E26)","v":3951.2196687549631},{"$f":"SUM(F23:F26)","v":5743.3114162622423},{"$f":"SUM(G23:G26)","v":8903.4542594635132},{"$f":"SUM(H23:H26)","v":13803.673203564813},37580.888728977327]

{"sheet":"RAS (MIP)","index":8,"n_rows":27,"n_cols":10,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,"MIP"]
[null,null,null,null,{"$f":"+SAM!E4","v":"AgPec"},{"$f":"+SAM!F4","v":"Pet"},{"$f":"+SAM!G4","v":"Industria"},{"$f":"+SAM!H4","v":"Servicios"},"Total"]
[null,null,null,{"$f":"+E2","v":"AgPec"},{"$f":"+E23","v":362.04740974350653},{"$f":"+F23","v":0},13365.976710504501,561.96142296852804,14289.98554321655,{"$f":"+SAM!AD16-SUM(SAM!I16:AC16)","v":-24076.902265796954}]
[null,null,null,{"$f":"+F2","v":"Pet"},{"$f":"+E24","v":0},{"$f":"+F24","v":0},0,0,0,{"$f":"+SAM!AD17-SUM(SAM!I17:AC17)","v":-156049.22059045098}]
[null,null,null,{"$f":"+G2","v":"Industria"},{"$f":"+E25","v":2052.946720221034},{"$f":"+F25","v":358.50716170839695},11115.684869992474,18840.806962473882,32367.945714395813,{"$f":"+SAM!AD18-SUM(SAM!I18:AC18)","v":-153503.813130875}]
[null,null,null,{"$f":"+H2","v":"Servicios"},{"$f":"+E26","v":144.06496573432494},{"$f":"+F26","v":2998.5368587613011},4361.2894685388028,15243.79185026694,22747.683143301387,{"$f":"+SAM!AD19-SUM(SAM!I19:AC19)","v":-228458.98047673263}]
[null,null,null,"Total",2559.0590956988653,3357.0440204696979,28842.951049035779,34646.560235709352,{"$f":"IF(ROUND(SUM(E7:H7),6)=ROUND(SUM(I3:I6),6),\"\",\"error\")","v":""}]
[null,null,null,null,{"$f":"+SAM!E16","v":362.04740974350653},{"$f":"+SAM!F16","v":0},{"$f":"+SAM!G16","v":13365.976710504501},{"$f":"+SAM!H16","v":561.96142296852804},{"$f":"SUM(E7:H7)-SUM(I3:I6)","v":0}]
[]
[null,null,"Now get factor share matrix to be consistent with incomes and factor payments"]
[null,null,null,null,null,null,"run-RAS->",1]
[null,null,"H1",null,{"$f":"+SAM_aida!C17/SAM_aida!C$16","v":0.14129743454752489},{"$f":"+SAM_aida!D17/SAM_aida!D$16","v":0},{"$f":"+SAM_aida!E17/SAM_aida!E$16","v":0.44728872618426913},{"$f":"+SAM_aida!F17/SAM_aida!F$16","v":1.6217153178544941E-2}]
[null,null,"H2",null,{"$f":"+SAM_aida!C18/SAM_aida!C$16","v":1.2675816851549181E-3},0,{"$f":"+SAM_aida!E18/SAM_aida!E$16","v":3.4778593922038838E-2},{"$f":"+SAM_aida!F18/SAM_aida!F$16","v":1.6522222442345258E-4}]
[null,null,"H4","when run = 0",{"$f":"+SAM_aida!C19/SAM_aida!C$16","v":0.80121027529375721},{"$f":"+SAM_aida!D19/SAM_aida!D$16","v":1.0560479728375035E-2},{"$f":"+SAM_aida!E19/SAM_aida!E$16","v":0.3719833300515315},{"$f":"+SAM_aida!F19/SAM_aida!F$16","v":0.54371036877196477}]
[null,null,"H5",null,{"$f":"+SAM_aida!C20/SAM_aida!C$16","v":5.6224708473562958E-2},{"$f":"+SAM_aida!D20/SAM_aida!D$16","v":8.8327350451901515E-2},{"$f":"+SAM_aida!E20/SAM_aida!E$16","v":0.14594934984216057},{"$f":"+SAM_aida!F20/SAM_aida!F$16","v":0.43990725582506685}]
[null,null,null,null,"scale rows to agree with row sums"]
[null,null,"H1",null,{"$f":"+IF($H$11=0,E12*$I3,E23*$I3/$I23)","v":362.04740974350688},0,13365.976710504514,561.9614229685285,{"$f":"+SUM(E17:H17)","v":14289.98554321655}]
[null,null,"H2",null,{"$f":"+IF($H$11=0,E13*$I4,IF(I4=0,0,E24*$I4/$I24))","v":0},{"$f":"+IF($H$11=0,F13*$I4,IF(I4=0,0,F24*$I4/$I24))","v":0},{"$f":"+IF($H$11=0,G13*$I4,IF(I4=0,0,G24*$I4/$I24))","v":0},{"$f":"+IF($H$11=0,H13*$I4,IF(I4=0,0,H24*$I4/$I24))","v":0},{"$f":"+SUM(E18:H18)","v":0}]
[null,null,"H4",null,2052.9467202210358,358.50716170839729,11115.684869992485,18840.8069624739,32367.945714395817]
[null,null,"H5",null,144.06496573432506,2998.5368587613034,4361.2894685388064,15243.791850266953,22747.683143301387]
[null,null,null,null,{"$f":"SUM(E17:E20)","v":2559.0590956988676},{"$f":"SUM(F17:F20)","v":3357.0440204697006},{"$f":"SUM(G17:G20)","v":28842.951049035804},{"$f":"SUM(H17:H20)","v":34646.560235709381}]
[null,null,null,null,"scale columns to agree with col sums"]
[null,null,"H1",null,{"$f":"+E17*E$7/E$21","v":362.04740974350653},0,13365.976710504501,561.96142296852804,{"$f":"+SUM(E23:H23)","v":14289.985543216537}]
[null,null,"H2","when run = 1",0,0,0,0,{"$f":"+SUM(E24:H24)","v":0}]
[null,null,"H4",null,2052.946720221034,358.50716170839695,11115.684869992474,18840.806962473882,{"$f":"+SUM(E25:H25)","v":32367.945714395784}]
[null,null,"H5",null,144.06496573432494,2998.5368587613011,4361.2894685388028,15243.79185026694,{"$f":"+SUM(E26:H26)","v":22747.683143301369}]
[null,null,null,null,{"$f":"SUM(E23:E26)","v":2559.0590956988658},{"$f":"SUM(F23:F26)","v":3357.0440204696979},{"$f":"SUM(G23:G26)","v":28842.951049035779},34646.560235709352]